Team FinanceLast Update - 11 octobre 2020 at 19:50
Simulating a Pre-Season
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 $ - 0 - 0,00%
Level 2: 6000 - 400 $ - 0 - 0,00%
Level 3: 3000 - 300 $ - 0 - 0,00%
Level 4: 4000 - 250 $ - 0 - 0,00%
Luxury : 3000 - 300 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries98 465 833 $
Farm Players Total Salaries842 750 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account92 392 808 $
Projected Bank Account92 392 808 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (1)
Jamie Benn 9 500 000 $ (4)
Anders Lee 7 000 000 $ (2)
Kevin Shattenkirk 6 650 000 $ (1)
Erik Karlsson 6 500 000 $ (1)
Brad Marchand 6 125 000 $ (5)
Mats Zuccarello 6 000 000 $ (1)
Robin Lehner 5 000 000 $ (1)
Ben Bishop 4 916 666 $ (3)
Charlie McAvoy 4 900 000 $ (1)
Ben Chiarot 3 500 000 $ (3)
Charlie Coyle 3 200 000 $ (1)
Derek Ryan 3 125 000 $ (1)
Sam Bennett 2 550 000 $ (3)
Thomas Hickey 2 500 000 $ (3)
Brayden McNabb 2 500 000 $ (3)
Zdeno Chara 2 000 000 $ (2)
Trevor Lewis 2 000 000 $ (2)
Michael Raffl 1 600 000 $ (2)
Jan Rutta 1 300 000 $ (2)
Christian Folin 800 000 $ (2)
Dylan Sikura 750 000 $ (3)
Jake Guentzel 734 167 $ (1)
Brian Gibbons 725 000 $ (1)
Francis Perron 715 000 $ (2)
Paul Carey 700 000 $ (2)
Yannick Weber 675 000 $ (2)
Justin Abdelkader 0 $ (0)
Total Pro Players28
Salary Commitment
Year 12 : 98 465 833 $
Year 13 : 49 131 666 $
Year 14 : 32 341 666 $
Year 15 : 15 625 000 $
Salary Average Commitment
Year 12 : 98 465 833 $
Year 13 : 49 131 666 $
Year 14 : 32 341 666 $
Year 15 : 15 625 000 $
Salary Cap with 1 Way Contract
Year 12 : 98 465 833 $
Year 13 : 49 131 666 $
Year 14 : 32 341 666 $
Year 15 : 15 625 000 $

Farm Players Salaries

Joe Sakic 250 000 $ (1)
Kale Clague 89 417 $ (1)
Marko Dano 80 000 $ (1)
Callum Booth 75 833 $ (3)
Martin Frk 70 000 $ (2)
Dylan McIlrath 70 000 $ (1)
Laurent Dauphin 70 000 $ (2)
Chad Ruhwedel 70 000 $ (2)
Christopher Gibson 67 500 $ (2)
Colin McDonald 0 $ (0)
Cody McLeod 0 $ (0)
Total Farm Players11
Salary Commitment
Year 12 : 842 750 $
Year 13 : 353 333 $
Year 14 : 75 833 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 842 750 $
Year 13 : 353 333 $
Year 14 : 75 833 $
Year 15 : 0 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 400 $ - 0 - 0,00%
Level 2: 6000 - 350 $ - 0 - 0,00%
Level 3: 3500 - 215 $ - 0 - 0,00%
Level 4: 5000 - 200 $ - 0 - 0,00%
Luxury : 1000 - 995 $ - 0 - 0,00%
Total Capacity :21500
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries112 094 523 $
Farm Players Total Salaries1 812 189 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account397 849 138 $
Projected Bank Account397 849 138 $

Pro Players Salaries

Andrei Vasilevskiy 9 500 000 $ (3)
Henrik Lundqvist 8 500 000 $ (1)
David Krejci 7 250 000 $ (3)
Patrice Bergeron 6 875 000 $ (2)
Nick Leddy 5 500 000 $ (3)
Patric Hornqvist 5 300 000 $ (3)
Zach Bogosian 5 142 857 $ (1)
Josh Bailey 5 000 000 $ (3)
Andy Greene 5 000 000 $ (2)
Tyler Bozak 5 000 000 $ (1)
Derick Brassard 5 000 000 $ (1)
Alexander Wennberg 4 900 000 $ (3)
Justin Faulk 4 833 333 $ (1)
Nick Bjugstad 4 100 000 $ (1)
Vladislav Namestnikov 4 000 000 $ (2)
Andreas Athanasiou 3 000 000 $ (3)
Oskar Sundqvist 2 750 000 $ (1)
Ondrej Kase 2 600 000 $ (2)
Bobby Hull 2 500 000 $ (1)
Andrew Copp 2 280 000 $ (3)
Anthony Beauvillier 2 100 000 $ (2)
Ryan Pulock 2 000 000 $ (3)
Vitali Kravtsov 1 775 000 $ (2)
Dominik Kubalik 1 775 000 $ (2)
Joel Farabee 1 425 000 $ (2)
Ryan Miller 1 125 000 $ (1)
Shane Bowers 1 075 000 $ (2)
Conor Timmins 925 000 $ (2)
Dmitri Samorukov 863 333 $ (2)
Total Pro Players29
Salary Commitment
Year 12 : 112 094 523 $
Year 13 : 73 143 333 $
Year 14 : 44 730 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 112 094 523 $
Year 13 : 73 143 333 $
Year 14 : 44 730 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 112 094 523 $
Year 13 : 73 143 333 $
Year 14 : 44 730 000 $
Year 15 : 0 $

Farm Players Salaries

Erik Gudbranson 400 000 $ (1)
Adam Gaudette 149 167 $ (3)
Martin Necas 140 083 $ (3)
Logan Stanley 107 583 $ (1)
Anders Bjork 106 667 $ (3)
Dennis Gilbert 92 500 $ (1)
Nikolay Goldobin 90 000 $ (2)
Jonas Siegenthaler 88 833 $ (2)
Gustav Forsling 87 413 $ (1)
Jeremy Roy 86 333 $ (3)
Carl Dahlstrom 85 000 $ (1)
Dmytro Timashov 83 611 $ (1)
Adam Erne 80 000 $ (1)
Jon Gillies 75 000 $ (1)
Ville Husso 70 000 $ (2)
Peter Cehlarik 70 000 $ (2)
Ryan Collins 0 $ (0)
Total Farm Players17
Salary Commitment
Year 12 : 1 812 190 $
Year 13 : 801 083 $
Year 14 : 482 250 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 567 190 $
Year 13 : 641 083 $
Year 14 : 482 250 $
Year 15 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6900 - 500 $ - 0 - 0,00%
Level 2: 6000 - 350 $ - 0 - 0,00%
Level 3: 3350 - 255 $ - 0 - 0,00%
Level 4: 4900 - 150 $ - 0 - 0,00%
Luxury : 1850 - 680 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries90 859 572 $
Farm Players Total Salaries1 575 578 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account345 795 558 $
Projected Bank Account345 795 558 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (1)
Tyler Seguin 9 850 000 $ (1)
Ryan Suter 7 538 462 $ (1)
Evander Kane 7 000 000 $ (1)
Ryan McDonagh 6 237 500 $ (4)
Jordan Staal 6 000 000 $ (2)
Torey Krug 5 250 000 $ (3)
Frederik Andersen 5 000 000 $ (1)
Niklas Hjalmarsson 5 000 000 $ (2)
Rickard Rakell 3 789 444 $ (1)
Erik Haula 2 750 000 $ (3)
David Rittich 2 750 000 $ (1)
Mark Pysyk 2 733 333 $ (1)
Scott Laughton 2 300 000 $ (3)
Justin Williams 2 000 000 $ (1)
Luke Glendening 1 800 000 $ (1)
John Marino 1 775 000 $ (2)
Gabriel Vilardi 1 627 500 $ (2)
Jake McCabe 1 600 000 $ (1)
Andrew Peeke 1 491 667 $ (2)
Dante Fabbro 1 491 666 $ (2)
Brad Richardson 1 250 000 $ (2)
Fabian Zetterlund 925 000 $ (2)
Gabriel Bourque 700 000 $ (2)
Total Pro Players24
Salary Commitment
Year 12 : 90 859 572 $
Year 13 : 36 798 333 $
Year 14 : 16 537 500 $
Year 15 : 6 237 500 $
Salary Average Commitment
Year 12 : 85 742 572 $
Year 13 : 36 798 333 $
Year 14 : 16 537 500 $
Year 15 : 6 237 500 $
Salary Cap with 1 Way Contract
Year 12 : 90 859 572 $
Year 13 : 36 798 333 $
Year 14 : 16 537 500 $
Year 15 : 6 237 500 $

Farm Players Salaries

Brett Hull 250 000 $ (1)
Joel Eriksson Ek 148 750 $ (2)
Jake Oettinger 138 750 $ (1)
Nick Cousins 100 000 $ (1)
Nicolas Meloche 92 500 $ (3)
Mikhail Vorobyev 92 500 $ (1)
Maxim Letunov 92 500 $ (1)
Joey Anderson 92 500 $ (1)
Isac Lundestrom 92 500 $ (1)
Dan Vladar 91 083 $ (1)
Ryan MacInnis 87 413 $ (2)
Dmitry Sokolov 83 000 $ (1)
Adin Hill 72 583 $ (1)
Dysin Mayo 71 500 $ (1)
Adam Clendening 70 000 $ (1)
Danny O'Regan 0 $ (0)
Riley Barber 0 $ (0)
Andy Welinski 0 $ (0)
Total Farm Players18
Salary Commitment
Year 12 : 1 575 579 $
Year 13 : 328 662 $
Year 14 : 92 500 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 575 579 $
Year 13 : 328 662 $
Year 14 : 92 500 $
Year 15 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7950 - 340 $ - 0 - 0,00%
Level 2: 6550 - 339 $ - 0 - 0,00%
Level 3: 2200 - 275 $ - 0 - 0,00%
Level 4: 4200 - 220 $ - 0 - 0,00%
Luxury : 2100 - 590 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries90 800 832 $
Farm Players Total Salaries2 281 580 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account96 142 568 $
Projected Bank Account96 142 568 $

Pro Players Salaries

Carey Price 10 000 000 $ (1)
Oliver Ekman-Larsson 8 250 000 $ (1)
Jacob Trouba 8 000 000 $ (3)
David Pastrnak 6 666 666 $ (2)
Nathan MacKinnon 6 300 000 $ (1)
Timo Meier 6 000 000 $ (2)
Alexander Steen 5 750 000 $ (1)
Mikko Koivu 5 500 000 $ (1)
Bo Horvat 5 500 000 $ (2)
Nazem Kadri 4 500 000 $ (3)
Brett Pesce 4 025 000 $ (1)
Wayne Simmonds 3 975 000 $ (2)
Jay Bouwmeester 3 250 000 $ (1)
Cale Makar 2 854 166 $ (1)
Cam Neely 2 500 000 $ (1)
Brian Elliott 2 000 000 $ (1)
Ryan Reaves 1 750 000 $ (2)
Brock Boeser 1 491 667 $ (2)
Jake DeBrusk 1 288 333 $ (2)
Mark Borowiecki 1 200 000 $ (2)
Total Pro Players20
Salary Commitment
Year 12 : 90 800 832 $
Year 13 : 40 371 666 $
Year 14 : 12 500 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 90 800 832 $
Year 13 : 40 371 666 $
Year 14 : 12 500 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 90 800 832 $
Year 13 : 40 371 666 $
Year 14 : 12 500 000 $
Year 15 : 0 $

Farm Players Salaries

Mike Green 537 500 $ (3)
Marco Scandella 327 500 $ (2)
Jimmy Vesey 227 500 $ (1)
Cody Glass 171 333 $ (2)
Ryan Poehling 149 167 $ (2)
Ryan Lindgren 110 000 $ (3)
Tyler Pitlick 100 000 $ (1)
Jake Evans 92 500 $ (1)
Josh Brook 91 083 $ (2)
Jacob de la Rose 90 000 $ (3)
Hudson Fasching 87 413 $ (1)
Sean Day 76 167 $ (1)
Charlie Lindgren 75 000 $ (3)
Dominic Turgeon 75 000 $ (3)
Givani Smith 71 417 $ (1)
Igor Shesterkin 0 $ (1)
Total Farm Players16
Salary Commitment
Year 12 : 2 281 580 $
Year 13 : 1 626 583 $
Year 14 : 887 500 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 281 580 $
Year 13 : 1 626 583 $
Year 14 : 887 500 $
Year 15 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 425 $ - 0 - 0,00%
Level 2: 5000 - 400 $ - 0 - 0,00%
Level 3: 2000 - 375 $ - 0 - 0,00%
Level 4: 4000 - 300 $ - 0 - 0,00%
Luxury : 2500 - 999 $ - 0 - 0,00%
Total Capacity :19500
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries79 934 642 $
Farm Players Total Salaries2 479 667 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account202 358 196 $
Projected Bank Account202 358 196 $

Pro Players Salaries

Sean Monahan 6 375 000 $ (3)
Alexander Radulov 6 250 000 $ (2)
Taylor Hall 6 000 000 $ (1)
Nate Schmidt 5 950 000 $ (1)
James Neal 5 750 000 $ (1)
Carl Soderberg 4 750 000 $ (3)
Devan Dubnyk 4 333 333 $ (3)
Michael Frolik 4 300 000 $ (1)
Viktor Arvidsson 4 250 000 $ (2)
Jake Gardiner 4 050 000 $ (2)
Travis Hamonic 3 857 143 $ (3)
Patrik Laine 3 575 000 $ (2)
Brett Connolly 3 500 000 $ (1)
Nikita Zadorov 3 200 000 $ (2)
Joel Armia 2 600 000 $ (2)
Stephen Johns 2 350 000 $ (2)
Juuse Saros 1 500 000 $ (1)
Jon Merrill 1 375 000 $ (1)
Jared McCann 1 250 000 $ (2)
Filip Chytil 1 244 166 $ (3)
Robert Hagg 1 150 000 $ (2)
Kevin Labanc 1 000 000 $ (2)
Lucas Wallmark 675 000 $ (2)
Tyler Ennis 650 000 $ (1)
Total Pro Players24
Salary Commitment
Year 12 : 79 934 642 $
Year 13 : 50 909 642 $
Year 14 : 20 559 642 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 79 934 642 $
Year 13 : 50 909 642 $
Year 14 : 20 559 642 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 79 934 642 $
Year 13 : 50 909 642 $
Year 14 : 20 559 642 $
Year 15 : 0 $

Farm Players Salaries

Brian Engblom 500 000 $ (1)
Ryan Donato 190 000 $ (2)
Aleksi Heponiemi 177 500 $ (2)
Evan Bouchard 162 750 $ (2)
Logan Brown 157 333 $ (1)
Troy Terry 149 167 $ (2)
Ville Heinola 113 750 $ (2)
Glenn Gawdin 92 500 $ (1)
Connor Ingram 92 500 $ (2)
Sami Niku 91 667 $ (2)
Martin Fehervary 89 417 $ (2)
Jacob Larsson 89 417 $ (2)
Nicolas Roy 81 500 $ (2)
Mason Appleton 75 833 $ (2)
Nick Caamano 73 833 $ (2)
Kurtis Gabriel 70 000 $ (1)
Tom Kuhnhackl 70 000 $ (1)
Tobias Rieder 70 000 $ (1)
Jack Campbell 67 500 $ (1)
Chase De Leo 65 000 $ (1)
Jeff Taylor 0 $ (0)
Total Farm Players21
Salary Commitment
Year 12 : 2 479 667 $
Year 13 : 1 387 334 $
Year 14 : 0 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 479 667 $
Year 13 : 1 387 334 $
Year 14 : 0 $
Year 15 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7200 - 350 $ - 0 - 0,00%
Level 2: 6050 - 300 $ - 0 - 0,00%
Level 3: 2800 - 250 $ - 0 - 0,00%
Level 4: 4450 - 175 $ - 0 - 0,00%
Luxury : 2500 - 375 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries100 629 404 $
Farm Players Total Salaries1 566 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account328 565 932 $
Projected Bank Account328 565 932 $

Pro Players Salaries

Artemi Panarin 11 642 860 $ (1)
Alex Pietrangelo 6 500 000 $ (1)
Dustin Brown 5 875 000 $ (2)
Ondrej Palat 5 300 000 $ (3)
Tom Wilson 5 166 666 $ (2)
Brayden Point 5 054 048 $ (7)
Elias Lindholm 4 850 000 $ (3)
Craig Anderson 4 750 000 $ (1)
Calvin de Haan 4 550 000 $ (3)
Nikita Gusev 4 500 000 $ (2)
Nikita Zaitsev 4 500 000 $ (1)
Darcy Kuemper 4 500 000 $ (3)
Dmitry Kulikov 4 333 333 $ (3)
Zack Smith 3 250 000 $ (2)
Joel Edmundson 3 000 000 $ (1)
Neal Pionk 3 000 000 $ (5)
Antoine Roussel 3 000 000 $ (1)
Esa Lindell 2 200 000 $ (1)
Brock McGinn 2 100 000 $ (1)
Calle Jarnkrok 2 000 000 $ (1)
Anthony Duclair 1 650 000 $ (3)
Quinn Hughes 1 604 167 $ (2)
Kailer Yamamoto 1 124 166 $ (3)
Chad Krys 925 000 $ (2)
Bode Wilde 910 833 $ (2)
Pavel Zacha 894 167 $ (1)
Travis Konecny 894 167 $ (1)
Alex Formenton 888 333 $ (2)
Jimmy Schuldt 850 000 $ (2)
J.C. Beaudin 816 667 $ (2)
Calvin Petersen 0 $ (1)
Total Pro Players31
Salary Commitment
Year 12 : 100 629 404 $
Year 13 : 59 148 213 $
Year 14 : 34 361 547 $
Year 15 : 8 054 048 $
Salary Average Commitment
Year 12 : 99 025 237 $
Year 13 : 57 544 046 $
Year 14 : 34 361 547 $
Year 15 : 8 054 048 $
Salary Cap with 1 Way Contract
Year 12 : 100 629 404 $
Year 13 : 59 148 213 $
Year 14 : 34 361 547 $
Year 15 : 8 054 048 $

Farm Players Salaries

Trevor Linden 250 000 $ (1)
Noel Acciari 166 667 $ (1)
Casey Mittelstadt 149 167 $ (3)
Matt Grzelcyk 140 000 $ (1)
Laurent Brossoit 122 500 $ (1)
Oskar Lindblom 113 750 $ (1)
Klim Kostin 107 583 $ (1)
Thatcher Demko 105 000 $ (3)
Alexandar Georgiev 92 500 $ (3)
Victor Mete 87 000 $ (3)
Haydn Fleury 85 000 $ (1)
Drake Batherson 77 333 $ (1)
Nicolas Aube-Kubel 70 000 $ (1)
Jack Dougherty 0 $ (0)
Vili Saarijarvi 0 $ (0)
Total Farm Players15
Salary Commitment
Year 12 : 1 566 500 $
Year 13 : 433 667 $
Year 14 : 433 667 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 566 500 $
Year 13 : 433 667 $
Year 14 : 433 667 $
Year 15 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 500 $ - 0 - 0,00%
Level 2: 5000 - 425 $ - 0 - 0,00%
Level 3: 2000 - 376 $ - 0 - 0,00%
Level 4: 4000 - 350 $ - 0 - 0,00%
Luxury : 1000 - 999 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries78 634 665 $
Farm Players Total Salaries1 156 660 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account395 307 850 $
Projected Bank Account395 307 850 $

Pro Players Salaries

P.K. Subban 9 000 000 $ (1)
Ryan Getzlaf 8 250 000 $ (2)
Nico Hischier 7 250 000 $ (3)
James van Riemsdyk 7 000 000 $ (3)
Johnny Gaudreau 6 750 000 $ (2)
Johnny Boychuk 6 000 000 $ (2)
Tomas Hertl 5 625 000 $ (1)
Gustav Nyquist 4 750 000 $ (1)
Craig Smith 4 250 000 $ (2)
Roman Josi 4 000 000 $ (2)
Thomas Greiss 3 333 333 $ (3)
Richard Panik 2 750 000 $ (3)
Richard Zednick 2 500 000 $ (1)
Tyson Jost 1 673 333 $ (3)
Thomas Chabot 1 223 333 $ (2)
Brian Boyle 940 000 $ (2)
Brett Howden 863 333 $ (1)
Carter Hart 863 333 $ (1)
Travis Dermott 863 000 $ (2)
Luca Sbisa 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 12 : 78 634 665 $
Year 13 : 55 032 999 $
Year 14 : 22 006 666 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 77 411 332 $
Year 13 : 53 809 666 $
Year 14 : 22 006 666 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 78 634 665 $
Year 13 : 55 032 999 $
Year 14 : 22 006 666 $
Year 15 : 0 $

Farm Players Salaries

Oliver Wahlstrom 146 250 $ (2)
Erik Brannstrom 131 333 $ (1)
Nicholas Merkley 107 583 $ (2)
Joshua Ho-Sang 107 583 $ (1)
Ukko-Pekka Luukkonen 91 083 $ (1)
Boris Katchouk 89 417 $ (1)
Brendan Perlini 87 413 $ (2)
Sam Steel 86 333 $ (1)
Jack Studnicka 86 333 $ (2)
Michael Spacek 83 333 $ (3)
Greg McKegg 75 000 $ (1)
JC Lipon 65 000 $ (1)
Total Farm Players12
Salary Commitment
Year 12 : 1 156 661 $
Year 13 : 510 912 $
Year 14 : 83 333 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 156 661 $
Year 13 : 510 912 $
Year 14 : 83 333 $
Year 15 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 8000 - 360 $ - 0 - 0,00%
Level 2: 4000 - 320 $ - 0 - 0,00%
Level 3: 4000 - 290 $ - 0 - 0,00%
Level 4: 4000 - 260 $ - 0 - 0,00%
Luxury : 3000 - 400 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries86 400 000 $
Farm Players Total Salaries1 669 139 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account283 515 563 $
Projected Bank Account283 515 563 $

Pro Players Salaries

Evgeny Kuznetsov 7 800 000 $ (1)
Cory Schneider 6 000 000 $ (2)
Tyler Myers 6 000 000 $ (2)
Nikolaj Ehlers 6 000 000 $ (1)
Marc Staal 5 700 000 $ (1)
Tyson Barrie 5 500 000 $ (1)
Tomas Tatar 5 300 000 $ (3)
Karl Alzner 4 625 000 $ (1)
Tyler Toffoli 4 600 000 $ (1)
Cody Ceci 4 500 000 $ (2)
Marcus Johansson 4 500 000 $ (3)
Brandon Sutter 4 375 000 $ (3)
Cal Clutterbuck 3 500 000 $ (2)
Anthony Mantha 3 300 000 $ (3)
Jean-Gabriel Pageau 3 100 000 $ (1)
Matt Martin 2 500 000 $ (1)
Mike Condon 2 400 000 $ (2)
Brett Kulak 1 850 000 $ (1)
Pierre Engvall 1 250 000 $ (2)
Jake Virtanen 1 250 000 $ (1)
Jesper Bratt 825 000 $ (3)
Alex Biega 825 000 $ (1)
Marcus Hogberg 700 000 $ (2)
Total Pro Players23
Salary Commitment
Year 12 : 86 400 000 $
Year 13 : 42 650 000 $
Year 14 : 18 300 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 86 400 000 $
Year 13 : 42 650 000 $
Year 14 : 18 300 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 86 400 000 $
Year 13 : 42 650 000 $
Year 14 : 18 300 000 $
Year 15 : 0 $

Farm Players Salaries

Aaron Broten 250 000 $ (1)
Jake Bean 136 333 $ (1)
Dennis Yan 93 583 $ (1)
Brendan Lemieux 92 500 $ (2)
Frederic Allard 92 167 $ (3)
Nathan Bastian 90 500 $ (3)
Kyle Capobianco 89 417 $ (3)
Gabriel Carlsson 89 417 $ (2)
Hudson Elynuik 85 000 $ (1)
Luke Green 83 833 $ (1)
Morgan Geekie 80 000 $ (1)
Sebastien Aho 77 000 $ (2)
Thomas Schemitsch 71 500 $ (2)
Curtis Lazar 70 000 $ (1)
Philippe Myers 67 889 $ (3)
Frederik Gauthier 67 500 $ (1)
Matt Puempel 67 500 $ (2)
Nick Paul 65 000 $ (1)
Blake Hillman 0 $ (0)
Brandon Halverson 0 $ (0)
Total Farm Players20
Salary Commitment
Year 12 : 1 669 139 $
Year 13 : 737 890 $
Year 14 : 339 973 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 669 139 $
Year 13 : 737 890 $
Year 14 : 339 973 $
Year 15 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - 320 $ - 0 - 0,00%
Level 2: 6000 - 245 $ - 0 - 0,00%
Level 3: 3000 - 205 $ - 0 - 0,00%
Level 4: 4750 - 105 $ - 0 - 0,00%
Luxury : 2250 - 385 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries80 843 471 $
Farm Players Total Salaries2 720 580 $
Coaches Total Salaries3 675 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account301 429 933 $
Projected Bank Account301 429 933 $

Pro Players Salaries

Aaron Ekblad 7 500 000 $ (3)
Mark Giordano 6 750 000 $ (4)
Brayden Schenn 6 500 000 $ (1)
Paul Stastny 6 500 000 $ (1)
Cam Fowler 6 500 000 $ (1)
Connor Hellebuyck 6 166 666 $ (2)
Jaccob Slavin 5 300 000 $ (1)
Hampus Lindholm 5 205 556 $ (1)
Alex Tuch 4 750 000 $ (2)
Kyle Palmieri 4 650 000 $ (3)
Ron Hainsey 3 500 000 $ (1)
Adam Lowry 2 916 666 $ (2)
Barrett Hayton 2 644 167 $ (2)
Teemu Selanne 2 500 000 $ (1)
Radek Faksa 2 200 000 $ (3)
Kyle Connor 1 775 000 $ (2)
Jakub Vrana 1 363 333 $ (1)
Mathew Barzal 1 263 333 $ (2)
Dan Hamhuis 1 250 000 $ (1)
Riley Sheahan 900 000 $ (1)
Sam Montembeault 708 750 $ (2)
Total Pro Players21
Salary Commitment
Year 12 : 80 843 471 $
Year 13 : 41 324 582 $
Year 14 : 21 100 000 $
Year 15 : 6 750 000 $
Salary Average Commitment
Year 12 : 80 843 471 $
Year 13 : 41 324 582 $
Year 14 : 21 100 000 $
Year 15 : 6 750 000 $
Salary Cap with 1 Way Contract
Year 12 : 80 843 471 $
Year 13 : 41 324 582 $
Year 14 : 21 100 000 $
Year 15 : 6 750 000 $

Farm Players Salaries

Philipp Grubauer 333 333 $ (1)
Andre Burakovsky 325 000 $ (3)
Pavel Buchnevich 325 000 $ (2)
Ryan Hartman 190 000 $ (3)
Josh Leivo 150 000 $ (2)
Drake Caggiula 150 000 $ (2)
Ilya Samsonov 147 500 $ (1)
Mirco Mueller 140 000 $ (3)
Urho Vaakanainen 130 250 $ (1)
Joakim Nordstrom 100 000 $ (1)
Nathan Beaulieu 100 000 $ (2)
Jake Walman 92 500 $ (2)
Stelio Mattheos 92 500 $ (1)
Vladislav Kamenev 89 417 $ (1)
Libor Hajek 89 417 $ (1)
Dennis Cholowski 89 417 $ (1)
Brendan Guhle 88 833 $ (2)
Jayce Hawryluk 87 413 $ (2)
Total Farm Players18
Salary Commitment
Year 12 : 2 720 580 $
Year 13 : 1 648 746 $
Year 14 : 655 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 720 580 $
Year 13 : 1 648 746 $
Year 14 : 655 000 $
Year 15 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6600 - 383 $ - 0 - 0,00%
Level 2: 5500 - 322 $ - 0 - 0,00%
Level 3: 3450 - 189 $ - 0 - 0,00%
Level 4: 5150 - 174 $ - 0 - 0,00%
Luxury : 2300 - 480 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries98 875 833 $
Farm Players Total Salaries2 233 916 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account117 469 954 $
Projected Bank Account117 469 954 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (3)
Brandon Saad 6 000 000 $ (2)
Matt Dumba 6 000 000 $ (3)
Jonathan Huberdeau 5 900 000 $ (2)
Adam Henrique 5 825 000 $ (2)
Jason Zucker 5 500 000 $ (1)
Jared Spurgeon 5 187 500 $ (2)
Semyon Varlamov 5 000 000 $ (2)
Jake Allen 4 350 000 $ (3)
Sean Couturier 4 333 333 $ (2)
Ian Cole 4 250 000 $ (1)
John Klingberg 4 250 000 $ (2)
Jonas Brodin 4 166 667 $ (3)
Nick Bonino 4 100 000 $ (3)
Bryan Rust 3 500 000 $ (1)
Lars Eller 3 500 000 $ (1)
Max Domi 3 150 000 $ (2)
Jaroslav Halak 2 750 000 $ (1)
Blake Comeau 2 400 000 $ (1)
Evan Rodrigues 2 000 000 $ (3)
Jordie Benn 2 000 000 $ (1)
Austin Watson 1 500 000 $ (1)
Max Comtois 925 000 $ (2)
Tommy Novak 925 000 $ (2)
Morgan Frost 863 333 $ (2)
Total Pro Players25
Salary Commitment
Year 12 : 98 875 833 $
Year 13 : 73 475 833 $
Year 14 : 31 116 667 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 98 875 833 $
Year 13 : 73 475 833 $
Year 14 : 31 116 667 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 98 875 833 $
Year 13 : 73 475 833 $
Year 14 : 31 116 667 $
Year 15 : 0 $

Farm Players Salaries

Colin Miller 387 500 $ (2)
Miles Wood 275 000 $ (1)
Michal Kempny 250 000 $ (3)
Jarome Iginla 250 000 $ (1)
Kevin Connauton 137 500 $ (2)
Jeremy Bracco 92 500 $ (3)
Cliff Pu 91 083 $ (1)
Keegan Kolesar 90 500 $ (3)
Tyler Benson 86 333 $ (1)
Linus Ullmark 75 000 $ (1)
Tanner Kero 73 750 $ (2)
Oliver Kylington 73 083 $ (1)
Michael Prapavessis 72 500 $ (1)
Michael Dal Colle 70 000 $ (2)
Ian McCoshen 70 000 $ (2)
Eric Comrie 70 000 $ (1)
Anthony Richard 69 167 $ (2)
Total Farm Players17
Salary Commitment
Year 12 : 2 233 916 $
Year 13 : 1 240 917 $
Year 14 : 433 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 163 916 $
Year 13 : 1 240 917 $
Year 14 : 433 000 $
Year 15 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 8000 - 400 $ - 0 - 0,00%
Level 2: 5500 - 395 $ - 0 - 0,00%
Level 3: 2250 - 300 $ - 0 - 0,00%
Level 4: 4500 - 190 $ - 0 - 0,00%
Luxury : 2750 - 600 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries77 405 500 $
Farm Players Total Salaries2 239 250 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account367 991 935 $
Projected Bank Account367 991 935 $

Pro Players Salaries

Drew Doughty 11 000 000 $ (3)
Mitchell Marner 10 893 000 $ (2)
Bobby Ryan (1 Way Contract) 7 250 000 $ (1)
Alex Goligoski 5 475 000 $ (2)
Nino Niederreiter 5 250 000 $ (2)
Mikko Koskinen 4 500 000 $ (1)
Mathieu Perreault 4 125 000 $ (1)
Rasmus Dahlin 3 775 000 $ (1)
Eric Staal 3 500 000 $ (1)
Ryan Dzingel 3 375 000 $ (1)
Zack Kassian 3 200 000 $ (3)
Valtteri Filppula 2 750 000 $ (1)
Trevor van Riemsdyk 2 300 000 $ (1)
Jamie Oleksiak 2 137 500 $ (2)
Joe Thornton 2 000 000 $ (1)
Josh Anderson 1 850 000 $ (2)
Zach Sanford 1 500 000 $ (2)
Nick Suzuki 925 000 $ (2)
Joonas Korpisalo 900 000 $ (1)
Luke Schenn 700 000 $ (2)
Total Pro Players20
Salary Commitment
Year 12 : 77 405 500 $
Year 13 : 42 930 500 $
Year 14 : 14 200 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 77 405 500 $
Year 13 : 42 930 500 $
Year 14 : 14 200 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 77 405 500 $
Year 13 : 42 930 500 $
Year 14 : 14 200 000 $
Year 15 : 0 $

Farm Players Salaries

Victor Rask 400 000 $ (2)
Eric Desjardins 250 000 $ (1)
Lias Andersson 174 417 $ (2)
Connor Carrick 150 000 $ (2)
Jakub Zboril 128 833 $ (3)
Mario Ferraro 113 750 $ (2)
Antoine Morand 92 750 $ (2)
Alexandre Texier 92 500 $ (2)
Ryan McLeod 92 500 $ (2)
Max Jones 86 333 $ (1)
Charles Hudon 80 000 $ (2)
Cale Fleury 77 167 $ (1)
Denis Malgin 75 000 $ (2)
Anthony Stolarz 75 000 $ (2)
John Quenneville 75 000 $ (2)
A.J. Greer 73 500 $ (2)
Pontus Aberg 70 000 $ (1)
Valentin Zykov 67 500 $ (1)
Matt Read 65 000 $ (1)
Josh Wesley 0 $ (0)
Total Farm Players20
Salary Commitment
Year 12 : 2 239 250 $
Year 13 : 1 623 250 $
Year 14 : 128 833 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 873 916 $
Year 13 : 1 335 083 $
Year 14 : 128 833 $
Year 15 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - 500 $ - 0 - 0,00%
Level 2: 5000 - 400 $ - 0 - 0,00%
Level 3: 2000 - 250 $ - 0 - 0,00%
Level 4: 4000 - 175 $ - 0 - 0,00%
Luxury : 1000 - 999 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries80 033 333 $
Farm Players Total Salaries2 232 533 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account415 930 038 $
Projected Bank Account415 930 038 $

Pro Players Salaries

Ivan Provorov 6 750 000 $ (1)
Jordan Eberle 6 000 000 $ (1)
Ryan Nugent-Hopkins 6 000 000 $ (2)
J.T. Miller 5 250 000 $ (2)
Shea Theodore 5 200 000 $ (1)
Brendan Smith 4 350 000 $ (2)
Antti Raanta 4 250 000 $ (2)
Alexander Kerfoot 3 500 000 $ (3)
Brady Tkachuk 3 425 000 $ (1)
Andreas Johnsson 3 400 000 $ (2)
Radko Gudas 3 350 000 $ (3)
Brenden Dillon 3 270 000 $ (3)
Conor Sheary 3 000 000 $ (1)
Kevin Fiala 3 000 000 $ (3)
Patrik Nemeth 3 000 000 $ (1)
Oliver Bjorkstrand 2 500 000 $ (3)
Zigmund Palffy 2 500 000 $ (1)
Nick Jensen 2 500 000 $ (3)
Alex Nylander 1 713 333 $ (2)
Zemgus Girgensons 1 600 000 $ (1)
Joel Persson 1 000 000 $ (2)
Nate Thompson 1 000 000 $ (3)
Tim Soderlund 925 000 $ (2)
Yegor Rykov 925 000 $ (2)
Kaapo Kahkonen 925 000 $ (1)
Louie Belpedio 700 000 $ (2)
Emil Bemstrom 0 $ (1)
Elvis Merzlikins 0 $ (1)
Alex Barre-Boulet 0 $ (1)
Total Pro Players29
Salary Commitment
Year 12 : 80 033 333 $
Year 13 : 47 633 333 $
Year 14 : 19 120 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 80 033 333 $
Year 13 : 47 633 333 $
Year 14 : 19 120 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 80 033 333 $
Year 13 : 47 633 333 $
Year 14 : 19 120 000 $
Year 15 : 0 $

Farm Players Salaries

Matt Moulson 500 000 $ (1)
Oscar Klefbom 416 700 $ (2)
Mark Jankowski 167 500 $ (2)
Taro Hirose 135 000 $ (1)
Victor Olofsson 92 500 $ (1)
Erik Cernak 89 000 $ (3)
Adam Mascherin 88 000 $ (1)
Rasmus Andersson 86 333 $ (2)
Travis Boyd 80 000 $ (2)
Calle Rosen 75 000 $ (1)
Calvin Pickard 75 000 $ (1)
Matthew Phillips 75 000 $ (1)
Reid Boucher 72 500 $ (1)
Kalle Kossila 70 000 $ (2)
Roland McKeown 70 000 $ (2)
C.J. Smith 70 000 $ (3)
Devon Toews 70 000 $ (3)
Total Farm Players17
Salary Commitment
Year 12 : 2 232 533 $
Year 13 : 1 119 533 $
Year 14 : 229 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 232 533 $
Year 13 : 1 119 533 $
Year 14 : 229 000 $
Year 15 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 7500 - 399 $ - 0 - 0,00%
Level 2: 6250 - 330 $ - 0 - 0,00%
Level 3: 3250 - 276 $ - 0 - 0,00%
Level 4: 4500 - 265 $ - 0 - 0,00%
Luxury : 1500 - 985 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries90 770 356 $
Farm Players Total Salaries3 378 856 $
Coaches Total Salaries5 000 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account51 231 458 $
Projected Bank Account51 231 458 $

Pro Players Salaries

Logan Couture 8 000 000 $ (2)
Ryan O'Reilly 7 500 000 $ (3)
Kevin Hayes 7 142 857 $ (1)
Tuukka Rask 7 000 000 $ (1)
Aleksander Barkov 5 900 000 $ (2)
William Karlsson 5 900 000 $ (2)
Cam Atkinson 5 875 000 $ (1)
Jeff Skinner 5 725 000 $ (1)
Anton Stralman 5 500 000 $ (3)
Seth Jones 5 400 000 $ (1)
Yanni Gourde 5 166 666 $ (1)
Mattias Ekholm 3 750 000 $ (2)
Cam Talbot 2 750 000 $ (2)
Keith Tckachuk 2 500 000 $ (1)
Alex Iafallo 2 425 000 $ (3)
Greg Pateryn 2 250 000 $ (2)
Nick Holden 2 200 000 $ (2)
Matthew Tkachuk 1 775 000 $ (2)
Deryk Engelland 1 500 000 $ (1)
Anthony Cirelli 935 833 $ (3)
Frank Vatrano 925 000 $ (1)
Ryan Carpenter 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 12 : 90 770 356 $
Year 13 : 48 885 833 $
Year 14 : 16 360 833 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 90 770 356 $
Year 13 : 48 885 833 $
Year 14 : 16 360 833 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 90 770 356 $
Year 13 : 48 885 833 $
Year 14 : 16 360 833 $
Year 15 : 0 $

Farm Players Salaries

Ilya Kovalchuk 625 000 $ (1)
Jeff Carter 527 273 $ (2)
Josh Manson 410 000 $ (1)
Andrew Shaw 390 000 $ (1)
Connor Murphy 385 000 $ (2)
Justin Braun 380 000 $ (2)
Madison Bowey 100 000 $ (2)
Carl Grundstrom 92 500 $ (1)
Mathieu Joseph 91 083 $ (3)
Vitaly Abramov 88 000 $ (1)
Jeremy Lauzon 85 000 $ (1)
Daniel Brickley 70 000 $ (3)
Michael Amadio 70 000 $ (3)
Rinat Valiev 65 000 $ (1)
Total Farm Players14
Salary Commitment
Year 12 : 3 378 856 $
Year 13 : 1 623 356 $
Year 14 : 231 083 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 378 856 $
Year 13 : 1 623 356 $
Year 14 : 231 083 $
Year 15 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 400 $ - 0 - 0,00%
Level 2: 5000 - 350 $ - 0 - 0,00%
Level 3: 2000 - 300 $ - 0 - 0,00%
Level 4: 4000 - 260 $ - 0 - 0,00%
Luxury : 1000 - 800 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries75 965 832 $
Farm Players Total Salaries2 441 833 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account470 541 631 $
Projected Bank Account470 541 631 $

Pro Players Salaries

Ryan Johansen 8 000 000 $ (2)
Corey Crawford 6 000 000 $ (1)
Brock Nelson 6 000 000 $ (1)
David Backes 6 000 000 $ (1)
Dmitry Orlov 5 100 000 $ (1)
Tyler Johnson 5 000 000 $ (3)
Mike Matheson 4 875 000 $ (1)
Ryan Murray 4 600 000 $ (3)
Damon Severson 4 166 666 $ (3)
Kaapo Kakko 3 575 000 $ (2)
Micheal Ferland 3 500 000 $ (1)
Jesperi Kotkaniemi 3 425 000 $ (1)
Riley Nash 2 750 000 $ (1)
Anders Nilsson 2 600 000 $ (2)
Wayne Gretzky 2 500 000 $ (1)
Alexander Petrovic 1 950 000 $ (1)
Filip Zadina 1 744 167 $ (1)
Sean Kuraly 1 275 000 $ (1)
Jack Roslovic 1 106 666 $ (2)
David Kampf 1 000 000 $ (1)
Ethan Bear 798 333 $ (3)
Total Pro Players21
Salary Commitment
Year 12 : 75 965 832 $
Year 13 : 29 846 665 $
Year 14 : 14 564 999 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 75 965 832 $
Year 13 : 29 846 665 $
Year 14 : 14 564 999 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 75 965 832 $
Year 13 : 29 846 665 $
Year 14 : 14 564 999 $
Year 15 : 0 $

Farm Players Salaries

Michael Stone 350 000 $ (2)
Mikey Anderson 177 500 $ (2)
Stefan Noesen 172 500 $ (2)
Josh Norris 163 333 $ (2)
Kyle Clifford 160 000 $ (3)
Julien Gauthier 116 333 $ (3)
Trent Frederic 113 750 $ (3)
Cayden Primeau 96 667 $ (2)
Alexander Chmelevski 92 750 $ (2)
Alexander Volkov 92 500 $ (1)
Philipp Kurashev 92 500 $ (2)
Lucas Elvenes 90 333 $ (2)
Jakub Lauko 89 417 $ (2)
Maxime Lajoie 78 000 $ (1)
Daniel Sprong 75 000 $ (3)
John Hayden 75 000 $ (2)
Jayson Megna 70 000 $ (1)
Luke Witkowski 70 000 $ (2)
Cal O'Reilly 70 000 $ (1)
Brett Lernout 70 000 $ (1)
Dustin Tokarski 65 000 $ (2)
Zach Redmond 61 250 $ (1)
Total Farm Players22
Salary Commitment
Year 12 : 2 441 833 $
Year 13 : 2 000 083 $
Year 14 : 465 083 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 441 833 $
Year 13 : 2 000 083 $
Year 14 : 465 083 $
Year 15 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 425 $ - 0 - 0,00%
Level 2: 5750 - 380 $ - 0 - 0,00%
Level 3: 2750 - 295 $ - 0 - 0,00%
Level 4: 4500 - 245 $ - 0 - 0,00%
Luxury : 3000 - 450 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries86 867 500 $
Farm Players Total Salaries3 297 250 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account242 119 036 $
Projected Bank Account242 119 036 $

Pro Players Salaries

Nikita Kucherov 9 500 000 $ (1)
Nicklas Backstrom 6 700 000 $ (2)
Mark Scheifele 6 125 000 $ (2)
T.J. Oshie 5 750 000 $ (3)
Dougie Hamilton 5 750 000 $ (2)
Colton Parayko 5 500 000 $ (1)
Rasmus Ristolainen 5 400 000 $ (1)
Teuvo Teravainen 5 400 000 $ (2)
Jakob Silfverberg 5 250 000 $ (3)
Jakob Chychrun 4 600 000 $ (2)
Christopher Tanev 4 450 000 $ (2)
Jacob Markstrom 3 666 667 $ (2)
Sam Reinhart 3 650 000 $ (3)
J.T. Compher 3 500 000 $ (2)
Josh Morrissey 3 150 000 $ (1)
Chris Tierney 2 937 500 $ (3)
Vincent Lecavalier 2 500 000 $ (1)
Curtis McElhinney 1 300 000 $ (2)
Jason Dickinson 875 000 $ (1)
Kasperi Kapanen 863 333 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 86 867 500 $
Year 13 : 59 079 167 $
Year 14 : 17 587 500 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 86 867 500 $
Year 13 : 59 079 167 $
Year 14 : 17 587 500 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 86 867 500 $
Year 13 : 59 079 167 $
Year 14 : 17 587 500 $
Year 15 : 0 $

Farm Players Salaries

Will Butcher 373 333 $ (3)
Sven Baertschi 336 667 $ (2)
Eeli Tolvanen 311 500 $ (3)
Danton Heinen 280 000 $ (2)
Devin Shore 230 000 $ (3)
Adam Fox 177 500 $ (2)
Steven Santini 141 667 $ (3)
William Carrier 140 000 $ (3)
Lawrence Pilut 135 000 $ (1)
Joe Morrow 100 000 $ (2)
Colton Point 92 500 $ (1)
Otto Koivula 92 500 $ (1)
William Borgen 92 500 $ (1)
Aleksi Saarela 90 250 $ (3)
Tyler Steenbergen 87 500 $ (1)
Jonathan Davidsson 85 000 $ (2)
Kevin Roy 85 000 $ (2)
Caleb Jones 81 500 $ (3)
Connor Hobbs 79 833 $ (3)
Conor Garland 77 500 $ (2)
Dylan Gambrell 70 000 $ (3)
Brendan Gaunce 70 000 $ (3)
Tristan Jarry 67 500 $ (1)
Trevor Daley 0 $ (0)
Total Farm Players24
Salary Commitment
Year 12 : 3 297 250 $
Year 13 : 2 729 750 $
Year 14 : 1 588 083 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 297 250 $
Year 13 : 2 729 750 $
Year 14 : 1 588 083 $
Year 15 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6750 - 400 $ - 0 - 0,00%
Level 2: 5750 - 330 $ - 0 - 0,00%
Level 3: 3000 - 210 $ - 0 - 0,00%
Level 4: 4750 - 145 $ - 0 - 0,00%
Luxury : 1750 - 640 $ - 0 - 0,00%
Total Capacity :22000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries73 352 066 $
Farm Players Total Salaries2 975 050 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account557 177 919 $
Projected Bank Account557 177 919 $

Pro Players Salaries

Blake Wheeler 8 250 000 $ (3)
Matt Duchene 8 000 000 $ (3)
Keith Yandle 6 350 000 $ (2)
Erik Johnson 6 000 000 $ (2)
Pekka Rinne 5 000 000 $ (3)
TJ Brodie 4 650 400 $ (2)
Alex Killorn 4 450 000 $ (1)
David Savard 4 250 000 $ (3)
David Perron 4 000 000 $ (2)
Jake Muzzin 4 000 000 $ (1)
Ryan Strome 3 100 000 $ (3)
Marcus Foligno 2 875 000 $ (1)
Wendel Clark 2 500 000 $ (1)
Zach Hyman 2 250 000 $ (1)
Jesper Fast 1 850 000 $ (1)
Blake Coleman 1 800 000 $ (1)
Tony DeAngelo 1 263 333 $ (1)
Ilya Mikheyev 925 000 $ (2)
Roope Hintz 925 000 $ (3)
Mackenzie Blackwood 913 333 $ (3)
Total Pro Players20
Salary Commitment
Year 12 : 73 352 066 $
Year 13 : 52 363 733 $
Year 14 : 30 438 333 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 73 352 066 $
Year 13 : 52 363 733 $
Year 14 : 30 438 333 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 73 352 066 $
Year 13 : 52 363 733 $
Year 14 : 30 438 333 $
Year 15 : 0 $

Farm Players Salaries

Justin Schultz 550 000 $ (3)
Derek Forbort 252 500 $ (1)
Oliwer Kaski 177 500 $ (2)
Michael Rasmussen 171 083 $ (1)
Martin Kaut 131 917 $ (1)
Keith Kinkaid 125 000 $ (1)
Louis Domingue 115 000 $ (1)
Kole Lind 112 500 $ (1)
Zach Aston-Reese 100 000 $ (2)
David Gustafsson 92 500 $ (2)
Slater Koekkoek 92 500 $ (2)
Stuart Skinner 92 500 $ (1)
Rudolfs Balcers 92 500 $ (1)
Andrew Nielsen 92 167 $ (2)
Matthew Strome 89 717 $ (2)
Ryan Gropp 88 833 $ (2)
Nick Baptiste 87 833 $ (2)
Brandon Pirri 77 500 $ (2)
Mitch Reinke 75 000 $ (2)
Nic Dowd 75 000 $ (3)
Remi Elie 73 500 $ (1)
Matt Roy 70 000 $ (2)
Morgan Klimchuk 70 000 $ (1)
Nick Lappin 70 000 $ (1)
Total Farm Players24
Salary Commitment
Year 12 : 2 975 050 $
Year 13 : 1 668 550 $
Year 14 : 625 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 882 550 $
Year 13 : 1 668 550 $
Year 14 : 625 000 $
Year 15 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee Pepsi
Level 1: 6750 - 375 $ - 0 - 0,00%
Level 2: 5750 - 315 $ - 0 - 0,00%
Level 3: 4000 - 150 $ - 0 - 0,00%
Level 4: 4000 - 149 $ - 0 - 0,00%
Luxury : 2500 - 399 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries86 564 101 $
Farm Players Total Salaries1 154 917 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account456 711 343 $
Projected Bank Account456 711 343 $

Pro Players Salaries

John Tavares 11 000 000 $ (3)
Brent Burns 8 000 000 $ (2)
Chris Kreider 6 500 000 $ (3)
Martin Jones 5 750 000 $ (2)
Duncan Keith 5 550 769 $ (1)
Jonathan Drouin 5 500 000 $ (1)
Mikael Backlund 5 350 000 $ (3)
Mike Hoffman 5 187 500 $ (1)
Morgan Rielly 5 000 000 $ (1)
Alex Galchenyuk 4 900 000 $ (2)
Sami Vatanen 4 875 000 $ (3)
Evgenii Dadonov 4 000 000 $ (3)
Matt Murray 3 750 000 $ (2)
Pierre-Luc Dubois 3 394 166 $ (3)
Roman Polak 1 750 000 $ (1)
Clayton Keller 1 673 333 $ (2)
Scott Mayfield 1 450 000 $ (2)
Carter Rowney 1 133 333 $ (2)
Nicolas Deslauriers 950 000 $ (2)
Troy Brouwer 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 86 564 101 $
Year 13 : 62 725 832 $
Year 14 : 35 119 166 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 83 169 935 $
Year 13 : 59 331 666 $
Year 14 : 31 725 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 86 564 101 $
Year 13 : 62 725 832 $
Year 14 : 35 119 166 $
Year 15 : 0 $

Farm Players Salaries

Guy Lafleur 250 000 $ (1)
Aaron Dell 190 000 $ (1)
German Rubtsov 110 667 $ (1)
Filip Chlapik 89 417 $ (2)
Vince Dunn 88 833 $ (2)
Alex Stalock 78 500 $ (2)
Curtis McKenzie 75 000 $ (3)
Mario Kempe 70 000 $ (2)
Derrick Pouliot 70 000 $ (3)
Matt Irwin 67 500 $ (1)
Brad Hunt 65 000 $ (1)
Total Farm Players11
Salary Commitment
Year 12 : 1 154 917 $
Year 13 : 471 750 $
Year 14 : 145 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 068 334 $
Year 13 : 385 167 $
Year 14 : 145 000 $
Year 15 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 475 $ - 0 - 0,00%
Level 2: 5000 - 350 $ - 0 - 0,00%
Level 3: 2000 - 275 $ - 0 - 0,00%
Level 4: 4000 - 190 $ - 0 - 0,00%
Luxury : 1000 - 999 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries75 550 000 $
Farm Players Total Salaries2 740 027 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account111 372 168 $
Projected Bank Account111 372 168 $

Pro Players Salaries

Marc-Edouard Vlasic 7 000 000 $ (1)
Milan Lucic 6 000 000 $ (2)
Kyle Turris 6 000 000 $ (3)
Kyle Okposo 6 000 000 $ (2)
Loui Eriksson 6 000 000 $ (2)
Jonathan Quick 5 800 000 $ (3)
Artem Anisimov 4 550 000 $ (1)
Jonathan Ericsson 4 250 000 $ (1)
Kris Russell 4 000 000 $ (3)
Joonas Donskoi 3 900 000 $ (1)
Kirby Dach 3 425 000 $ (2)
Andrew Cogliano 3 250 000 $ (1)
Carl Gunnarsson 2 900 000 $ (1)
Ben Hutton 2 800 000 $ (1)
John Moore 2 750 000 $ (3)
Melker Karlsson 2 000 000 $ (1)
Colton Sceviour 1 200 000 $ (1)
Pavel Francouz 950 000 $ (1)
Connor Dewar 925 000 $ (2)
Sean Durzi 925 000 $ (2)
Trey Fix-Wolansky 925 000 $ (2)
Frans Nielsen 0 $ (0)
Andrew Ladd 0 $ (0)
Total Pro Players23
Salary Commitment
Year 12 : 75 550 000 $
Year 13 : 42 750 000 $
Year 14 : 18 550 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 74 625 000 $
Year 13 : 41 825 000 $
Year 14 : 18 550 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 75 550 000 $
Year 13 : 42 750 000 $
Year 14 : 18 550 000 $
Year 15 : 0 $

Farm Players Salaries

Matt Beleskey 380 000 $ (1)
Vladimir Sobotka 350 000 $ (1)
Mark Messier 250 000 $ (1)
Matt Benning 190 000 $ (1)
MacKenzie Weegar 160 000 $ (1)
Lawson Crouse 153 333 $ (1)
Luke Kunin 142 500 $ (2)
Jordan Greenway 122 500 $ (2)
Tage Thompson 113 750 $ (2)
Christian Fischer 107 583 $ (2)
Austin Wagner 92 500 $ (1)
Joey Keane 92 500 $ (2)
Yakov Trenin 86 333 $ (2)
Steven Kampfer 80 000 $ (2)
Dominik Simon 75 000 $ (1)
Alex Nedeljkovic 73 750 $ (2)
Nate Prosser 70 000 $ (2)
Matt Luff 67 778 $ (1)
Michael Mersch 67 500 $ (1)
Jordan Nolan 65 000 $ (1)
Micheal Haley 0 $ (0)
Total Farm Players21
Salary Commitment
Year 12 : 2 740 027 $
Year 13 : 888 916 $
Year 14 : 0 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 740 027 $
Year 13 : 888 916 $
Year 14 : 0 $
Year 15 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6250 - 500 $ - 0 - 0,00%
Level 2: 5500 - 400 $ - 0 - 0,00%
Level 3: 3000 - 251 $ - 0 - 0,00%
Level 4: 4500 - 200 $ - 0 - 0,00%
Luxury : 3750 - 225 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries97 423 999 $
Farm Players Total Salaries2 081 496 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account180 571 867 $
Projected Bank Account180 571 867 $

Pro Players Salaries

Sergei Bobrovsky 10 000 000 $ (3)
Steven Stamkos 8 500 000 $ (1)
Sebastian Aho 8 454 000 $ (1)
Claude Giroux 8 275 000 $ (2)
Kris Letang 7 250 000 $ (1)
Alex DeBrincat 6 400 000 $ (2)
Ryan Ellis 6 250 000 $ (3)
Nick Schmaltz 5 850 000 $ (2)
Mikael Granlund 5 750 000 $ (1)
Cody Eakin 3 850 000 $ (3)
Boone Jenner 3 750 000 $ (1)
Dylan Strome 3 338 333 $ (2)
Carter Hutton 2 750 000 $ (1)
Troy Stecher 2 325 000 $ (2)
Matt Nieto 1 975 000 $ (2)
Zach Werenski 1 775 000 $ (1)
Adam Boqvist 1 744 167 $ (2)
Vinnie Hinostroza 1 500 000 $ (2)
Corey Perry 1 500 000 $ (2)
Andrej Sekera 1 500 000 $ (2)
Nicolas Beaudin 1 135 833 $ (2)
Evgeny Svechnikov 1 075 833 $ (2)
Pierre-Olivier Joseph 1 075 833 $ (2)
Anthony Bitetto 700 000 $ (2)
Patrick Marleau 700 000 $ (1)
Total Pro Players25
Salary Commitment
Year 12 : 97 423 999 $
Year 13 : 58 494 999 $
Year 14 : 20 100 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 97 423 999 $
Year 13 : 58 494 999 $
Year 14 : 20 100 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 97 423 999 $
Year 13 : 58 494 999 $
Year 14 : 20 100 000 $
Year 15 : 0 $

Farm Players Salaries

Colin White 475 000 $ (1)
Ryan Withney 250 000 $ (1)
Denis Gurianov 164 417 $ (2)
Michael Hutchinson 130 000 $ (1)
Markus Granlund 130 000 $ (1)
Robert Thomas 117 750 $ (1)
Kieffer Bellows 110 667 $ (1)
Noah Juulsen 106 333 $ (1)
Tyler Motte 97 500 $ (1)
Mitchell Stephens 91 917 $ (1)
Dillon Dube 91 083 $ (1)
Janne Kuokkanen 89 417 $ (1)
Sonny Milano 87 413 $ (1)
Oscar Dansk 70 000 $ (1)
Joe Hicketts 70 000 $ (2)
Brendan Leipsic 0 $ (0)
Total Farm Players16
Salary Commitment
Year 12 : 2 081 496 $
Year 13 : 234 417 $
Year 14 : 0 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 081 496 $
Year 13 : 234 417 $
Year 14 : 0 $
Year 15 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 425 $ - 0 - 0,00%
Level 2: 6000 - 375 $ - 0 - 0,00%
Level 3: 3000 - 325 $ - 0 - 0,00%
Level 4: 4000 - 300 $ - 0 - 0,00%
Luxury : 1000 - 100 $ - 0 - 0,00%
Total Capacity :21000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries93 760 304 $
Farm Players Total Salaries1 365 582 $
Coaches Total Salaries6 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account342 024 312 $
Projected Bank Account342 024 312 $

Pro Players Salaries

Alex Ovechkin 9 538 462 $ (1)
Mark Stone 9 500 000 $ (1)
Sidney Crosby 8 700 000 $ (1)
John Carlson 8 000 000 $ (2)
Victor Hedman 7 875 000 $ (3)
Vladimir Tarasenko 7 500 000 $ (1)
Dylan Larkin 6 100 000 $ (2)
Braden Holtby 6 100 000 $ (1)
Nick Foligno 5 500 000 $ (1)
Marcus Pettersson 4 025 175 $ (3)
Paul Byron 3 400 000 $ (1)
Casey Cizikas 3 350 000 $ (3)
Artturi Lehkonen 2 400 000 $ (2)
Mattias Janmark 2 300 000 $ (1)
Petr Mrazek 1 500 000 $ (1)
Johan Larsson 1 475 000 $ (1)
Jaret Anderson-Dolan 913 333 $ (2)
Jason Robertson 894 167 $ (2)
Brandon Carlo 894 167 $ (2)
Zach Nastasiuk 871 667 $ (2)
Isaac Ratcliffe 863 333 $ (2)
Ryan Graves 735 000 $ (2)
Troy Grosenick 700 000 $ (3)
Colton Sissons 625 000 $ (1)
Total Pro Players24
Salary Commitment
Year 12 : 93 760 304 $
Year 13 : 37 621 842 $
Year 14 : 15 950 175 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 93 760 304 $
Year 13 : 37 621 842 $
Year 14 : 15 950 175 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 93 760 304 $
Year 13 : 37 621 842 $
Year 14 : 15 950 175 $
Year 15 : 0 $

Farm Players Salaries

Jean Ratelle 250 000 $ (1)
Michael McLeod 136 333 $ (1)
Vladislav Gavrikov 135 000 $ (2)
Filip Hronek 91 333 $ (3)
Josh Mahura 91 083 $ (1)
Paul Bittner 86 333 $ (2)
Valeri Nichushkin 85 000 $ (1)
Miikka Salomaki 75 000 $ (1)
Mike Reilly 72 500 $ (1)
Martin Marincin 70 000 $ (1)
Jake Dotchin 70 000 $ (2)
Derek Grant 70 000 $ (2)
Joseph Blandisi 68 000 $ (1)
Dillon Heatherington 65 000 $ (1)
Total Farm Players14
Salary Commitment
Year 12 : 1 365 582 $
Year 13 : 452 666 $
Year 14 : 91 333 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 280 582 $
Year 13 : 452 666 $
Year 14 : 91 333 $
Year 15 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6800 - 405 $ - 0 - 0,00%
Level 2: 5350 - 330 $ - 0 - 0,00%
Level 3: 3300 - 220 $ - 0 - 0,00%
Level 4: 4550 - 165 $ - 0 - 0,00%
Luxury : 3000 - 475 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries77 107 142 $
Farm Players Total Salaries2 222 195 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account55 609 251 $
Projected Bank Account55 609 251 $

Pro Players Salaries

Shea Weber 7 857 143 $ (3)
Max Pacioretty 7 000 000 $ (2)
Derek Stepan 6 500 000 $ (2)
Joe Pavelski 6 000 000 $ (1)
Darnell Nurse 5 600 000 $ (1)
Jonathan Marchessault 5 000 000 $ (3)
Christian Dvorak 4 450 000 $ (2)
Adam Larsson 4 166 666 $ (2)
Mikkel Boedker 4 000 000 $ (3)
Tanner Pearson 3 750 000 $ (2)
Brandon Tanev 3 500 000 $ (1)
Phillip Danault 3 083 333 $ (1)
Jonathan Bernier 3 000 000 $ (1)
Markus Nutivaara 2 700 000 $ (2)
Mike Smith 2 000 000 $ (1)
Pierre-Edouard Bellemare 1 800 000 $ (2)
Adam Pelech 1 600 000 $ (3)
Mark Barberio (1 Way Contract) 1 450 000 $ (2)
-1 Way Contract Salary Cap : 1 450 000 $
Chris Wagner 1 350 000 $ (3)
Korbinian Holzer 850 000 $ (2)
Michael Del Zotto 750 000 $ (2)
Jason Spezza 700 000 $ (2)
Total Pro Players22
Salary Commitment
Year 12 : 77 107 142 $
Year 13 : 53 923 809 $
Year 14 : 19 807 143 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 77 107 142 $
Year 13 : 53 923 809 $
Year 14 : 19 807 143 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 77 107 142 $
Year 13 : 53 923 809 $
Year 14 : 19 807 143 $
Year 15 : 0 $

Farm Players Salaries

Steve Yzerman 250 000 $ (1)
Brandon Manning 225 000 $ (2)
Tim Schaller 190 000 $ (3)
Nick Ritchie 149 893 $ (3)
Noah Dobson 143 167 $ (2)
Cal Foote 142 500 $ (1)
Eric Cornel 92 500 $ (1)
Pat Maroon 90 000 $ (2)
Christian Wolanin 90 000 $ (3)
Taylor Raddysh 89 417 $ (1)
Michael McCarron 87 413 $ (1)
Emile Poirier 86 333 $ (1)
Malcolm Subban 85 000 $ (3)
Christian Jaros 80 167 $ (1)
Michael McNiven 71 889 $ (1)
Vitek Vanecek 71 417 $ (1)
Andrew Poturalski 70 000 $ (2)
Dominik Masin 70 000 $ (1)
Andreas Englund 70 000 $ (1)
Antoine Bibeau 67 500 $ (1)
Sam Gagner 0 $ (0)
Total Farm Players21
Salary Commitment
Year 12 : 2 222 194 $
Year 13 : 1 043 059 $
Year 14 : 514 892 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 132 194 $
Year 13 : 953 059 $
Year 14 : 514 892 $
Year 15 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8100 - 435 $ - 0 - 0,00%
Level 2: 6100 - 330 $ - 0 - 0,00%
Level 3: 2400 - 238 $ - 0 - 0,00%
Level 4: 4400 - 192 $ - 0 - 0,00%
Luxury : 2000 - 580 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries96 711 250 $
Farm Players Total Salaries1 583 250 $
Coaches Total Salaries6 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account370 890 411 $
Projected Bank Account370 890 411 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (1)
Leon Draisaitl 8 500 000 $ (3)
Phil Kessel 8 000 000 $ (1)
Marc-Andre Fleury 7 000 000 $ (2)
Brent Seabrook 6 606 250 $ (1)
Alexander Edler 6 000 000 $ (3)
Jeff Petry 5 500 000 $ (2)
Mika Zibanejad 5 350 000 $ (2)
Reilly Smith 5 000 000 $ (3)
Noah Hanifin 4 950 000 $ (1)
Brian Dumoulin 4 100 000 $ (1)
Jack Hughes 3 775 000 $ (2)
Brendan Gallagher 3 750 000 $ (1)
Miro Heiskanen 3 394 166 $ (3)
Carl Hagelin 2 750 000 $ (2)
Anton Khudobin 2 500 000 $ (2)
Alex Chiasson 2 150 000 $ (3)
Connor Brown 2 100 000 $ (3)
Cedric Paquette 1 650 000 $ (2)
Henrik Borgstrom 1 491 667 $ (3)
Casey DeSmith 1 250 000 $ (1)
Adrian Kempe 894 167 $ (1)
Total Pro Players22
Salary Commitment
Year 12 : 96 711 250 $
Year 13 : 57 160 833 $
Year 14 : 28 635 833 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 95 905 000 $
Year 13 : 57 160 833 $
Year 14 : 28 635 833 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 96 711 250 $
Year 13 : 57 160 833 $
Year 14 : 28 635 833 $
Year 15 : 0 $

Farm Players Salaries

Pat Lafontaine 250 000 $ (1)
Justin Holl 200 000 $ (1)
Timothy Liljegren 126 333 $ (3)
Rasmus Kupari 108 167 $ (2)
Christian Djoos 100 000 $ (3)
Jesper Boqvist 92 500 $ (2)
Egor Korshkov 92 500 $ (2)
Eetu Luostarinen 92 500 $ (2)
Carsen Twarynski 92 500 $ (1)
Jordan Kyrou 88 000 $ (1)
Ben Harpur 72 500 $ (2)
Seth Griffith 70 000 $ (1)
Xavier Ouellet 70 000 $ (2)
Stefan Matteau 65 000 $ (1)
Nikita Jevpalovs 63 250 $ (1)
Mark Alt 0 $ (0)
Total Farm Players16
Salary Commitment
Year 12 : 1 583 250 $
Year 13 : 754 500 $
Year 14 : 226 333 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 583 250 $
Year 13 : 754 500 $
Year 14 : 226 333 $
Year 15 : 0 $

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameHartford Civic Center
Level 1: 7600 - 379 $ - 0 - 0,00%
Level 2: 6400 - 360 $ - 0 - 0,00%
Level 3: 2600 - 270 $ - 0 - 0,00%
Level 4: 4400 - 219 $ - 0 - 0,00%
Luxury : 2000 - 679 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries83 197 224 $
Farm Players Total Salaries2 156 499 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account526 957 052 $
Projected Bank Account526 957 052 $

Pro Players Salaries

Auston Matthews 11 634 000 $ (1)
Jonathan Toews 10 500 000 $ (2)
Zach Parise 7 538 462 $ (1)
Filip Forsberg 6 000 000 $ (1)
Matt Niskanen 5 750 000 $ (1)
Gabriel Landeskog 5 571 429 $ (2)
Shayne Gostisbehere 4 500 000 $ (2)
Darren Helm 3 850 000 $ (2)
Dominik Kahun 3 775 000 $ (1)
Andrei Svechnikov 3 575 000 $ (1)
James Reimer 3 400 000 $ (1)
Brandon Montour 3 387 500 $ (1)
Matt Calvert 2 850 000 $ (1)
John Gibson 2 300 000 $ (1)
Moritz Seider 1 775 000 $ (2)
Braydon Coburn 1 700 000 $ (1)
Mikko Rantanen 1 627 500 $ (1)
Tyler Bertuzzi 1 400 000 $ (2)
Erik Gustafsson 1 200 000 $ (1)
Ivan Barbashev 863 333 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 83 197 224 $
Year 13 : 27 596 429 $
Year 14 : 0 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 78 697 224 $
Year 13 : 23 096 429 $
Year 14 : 0 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 83 197 224 $
Year 13 : 27 596 429 $
Year 14 : 0 $
Year 15 : 0 $

Farm Players Salaries

Samuel Girard 500 000 $ (3)
Travis Sanheim 325 000 $ (3)
Ron Francis 250 000 $ (1)
Olli Juolevi 191 333 $ (1)
Kristian Vesalainen 146 083 $ (1)
Henri Jokiharju 127 917 $ (1)
Michael Dipietro 91 083 $ (1)
Dylan Wells 91 083 $ (1)
Warren Foegele 80 000 $ (1)
Zac Dalpe 75 000 $ (2)
Adam Brooks 72 500 $ (1)
Andrew Mangiapane 71 500 $ (1)
Chris Bigras 70 000 $ (1)
Hunter Shinkaruk 65 000 $ (3)
Total Farm Players14
Salary Commitment
Year 12 : 2 156 499 $
Year 13 : 965 000 $
Year 14 : 890 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 083 999 $
Year 13 : 965 000 $
Year 14 : 890 000 $
Year 15 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6250 - 525 $ - 0 - 0,00%
Level 2: 5500 - 400 $ - 0 - 0,00%
Level 3: 2000 - 350 $ - 0 - 0,00%
Level 4: 4000 - 225 $ - 0 - 0,00%
Luxury : 1250 - 800 $ - 0 - 0,00%
Total Capacity :19000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries87 939 865 $
Farm Players Total Salaries1 968 860 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 92 638 333 $0 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 0 $
Current Bank Account394 851 878 $
Projected Bank Account394 851 878 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (1)
Jakub Voracek 8 250 000 $ (3)
William Nylander 6 962 366 $ (3)
Travis Zajac 5 750 000 $ (2)
Jaden Schwartz 5 350 000 $ (1)
Brady Skjei 5 250 000 $ (1)
Vincent Trocheck 4 750 000 $ (2)
Jason Demers 4 500 000 $ (2)
Jordan Binnington 4 400 000 $ (1)
Olli Maatta 4 083 333 $ (2)
Alec Martinez 4 000 000 $ (2)
Jimmy Howard 4 000 000 $ (2)
Elias Pettersson 3 775 000 $ (1)
Michael Grabner 3 350 000 $ (1)
Jack Johnson 3 250 000 $ (1)
Jay Beagle 3 000 000 $ (2)
Leo Komarov 3 000 000 $ (2)
Mikhail Sergachev 1 744 166 $ (2)
Robert Bortuzzo 1 375 000 $ (1)
Robby Fabbri 900 000 $ (1)
Teddy Blueger 750 000 $ (2)
Total Pro Players21
Salary Commitment
Year 12 : 87 939 865 $
Year 13 : 50 789 865 $
Year 14 : 15 212 366 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 87 939 865 $
Year 13 : 50 789 865 $
Year 14 : 15 212 366 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 87 939 865 $
Year 13 : 50 789 865 $
Year 14 : 15 212 366 $
Year 15 : 0 $

Farm Players Salaries

Guillaume Latendresse 250 000 $ (1)
Scott Harrington 163 333 $ (1)
Austin Czarnik 125 000 $ (2)
Jujhar Khaira 120 000 $ (3)
Brett Ritchie 100 000 $ (2)
Gustav Lindstrom 92 500 $ (2)
Rasmus Asplund 92 500 $ (1)
Jansen Harkins 92 500 $ (3)
Filip Gustavsson 91 083 $ (3)
Alex Alexeyev 89 417 $ (2)
Rasmus Sandin 89 417 $ (1)
Nicolas Hague 86 333 $ (2)
Sammy Blais 85 000 $ (1)
Josef Korenar 72 333 $ (1)
Justin Bailey 71 500 $ (1)
Philippe Desrosiers 71 500 $ (1)
Calvin Thurkauf 71 444 $ (3)
Jonny Brodzinski 70 000 $ (2)
Jordan Schmaltz 70 000 $ (1)
Carter Verhaeghe 65 000 $ (1)
Total Farm Players20
Salary Commitment
Year 12 : 1 968 860 $
Year 13 : 938 277 $
Year 14 : 375 027 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 843 860 $
Year 13 : 813 277 $
Year 14 : 375 027 $
Year 15 : 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 92 392 808 $ 98 465 827 $ -5 827 494 $ 30 038 494 $ 281139
Blackhawks 397 849 138 $ 112 094 512 $ -19 456 179 $ 43 667 179 $ 291746
Blues 345 795 558 $ 90 859 574 $ 1 778 759 $ 22 432 241 $ 241842
Bruins 96 142 568 $ 90 800 829 $ 1 837 504 $ 22 373 496 $ 201636
Canadiens 202 358 196 $ 79 934 647 $ 12 703 686 $ 11 507 314 $ 242145
Canucks 328 565 932 $ 100 629 410 $ -7 991 077 $ 32 202 077 $ 311546
Capitals 395 307 850 $ 78 634 662 $ 14 003 671 $ 10 207 329 $ 201232
Devils 283 515 563 $ 86 400 007 $ 6 238 326 $ 17 972 674 $ 232043
Ducks 301 429 933 $ 80 843 474 $ 11 794 859 $ 12 416 141 $ 211839
Flames 117 469 954 $ 98 875 833 $ -6 237 500 $ 30 448 500 $ 251742
Flyers 367 991 935 $ 77 405 512 $ 15 232 821 $ 8 978 179 $ 202040
Islanders 415 930 038 $ 80 033 320 $ 12 605 013 $ 11 605 987 $ 291746
Jets 51 231 458 $ 90 770 356 $ 1 867 977 $ 22 343 023 $ 221436
Kings 470 541 631 $ 75 965 841 $ 16 672 492 $ 7 538 508 $ 212243
Lightning 242 119 036 $ 86 867 487 $ 5 770 846 $ 18 440 154 $ 202444
MapleLeafs 557 177 919 $ 73 352 076 $ 19 286 257 $ 4 924 743 $ 202444
Nordiques 456 711 343 $ 86 564 090 $ 6 074 243 $ 18 136 757 $ 201131
Oilers 111 372 168 $ 75 550 007 $ 17 088 326 $ 7 122 674 $ 232144
Penguins 180 571 867 $ 97 424 010 $ -4 785 677 $ 28 996 677 $ 251641
Rangers 342 024 312 $ 93 760 306 $ -1 121 973 $ 25 332 973 $ 241438
RedWings 55 609 251 $ 77 107 137 $ 15 531 196 $ 8 679 804 $ 222143
Sabres 370 890 411 $ 96 711 258 $ -4 072 925 $ 28 283 925 $ 221638
Whalers 526 957 052 $ 83 197 211 $ 9 441 122 $ 14 769 878 $ 201434
Wild 394 851 878 $ 87 939 870 $ 4 698 463 $ 19 512 537 $ 212041