Team FinanceLast Update - 18 juin 2021 at 07:32
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 - 550 $ - 4 072 - 58,18%
Level 2: 6000 - 450 $ - 3 445 - 57,41%
Level 3: 3000 - 350 $ - 1 696 - 56,54%
Level 4: 4000 - 300 $ - 2 394 - 59,85%
Luxury : 3000 - 350 $ - 2 187 - 72,89%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %13 794 - 59,97%
Average Income per Game8 187 338 $
Year to Date Revenue319 306 190 $

Expense

Pro Players Total Salaries81 188 333 $
Farm Players Total Salaries1 145 333 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses79 424 654 $
Farm Year To Date Expenses3 543 181 $
Pro Salary Cap To Date77 095 393 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 374 676 $
Pro Remaining Season Days14
Pro Expenses Per Days408 236 $
Pro Estimated Expenses5 715 304 $
Farm Remaining Season Days7
Farm Expenses Per Days15 886 $
Farm Estimated Expenses111 202 $
Estimated Season Expenses5 826 506 $
Estimated Season Salary Cap82 639 967 $
Estimate Under Maximum Salary Cap of 92 638 333 $9 998 366 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 14 212 634 $
Current Bank Account328 731 163 $
Projected Bank Account339 279 333 $

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)
Mats Zuccarello 6 000 000 $ (1)
Niklas Hjalmarsson 5 000 000 $ (2)
Frederik Andersen 5 000 000 $ (1)
Charlie McAvoy (Out of Payroll) 4 900 000 $ (1)
Antti Raanta 4 250 000 $ (2)
Oscar Klefbom (Out of Payroll) 4 167 000 $ (2)
Charlie Coyle 3 200 000 $ (1)
Derek Ryan 3 125 000 $ (1)
Sam Bennett 2 550 000 $ (3)
Thomas Hickey 2 500 000 $ (3)
Joe Sakic 2 500 000 $ (1)
Zdeno Chara 2 000 000 $ (2)
Trevor Lewis 2 000 000 $ (2)
Michael Raffl 1 600 000 $ (2)
Tyler Bertuzzi 1 400 000 $ (2)
Jan Rutta 1 300 000 $ (2)
Tony DeAngelo 1 263 333 $ (1)
Roope Hintz 925 000 $ (3)
Victor Olofsson 925 000 $ (1)
Total Pro Players23
Salary Commitment
Year 12 : 90 255 333 $
Year 13 : 44 192 000 $
Year 14 : 15 475 000 $
Year 15 : 9 500 000 $
Salary Average Commitment
Year 12 : 90 255 333 $
Year 13 : 44 192 000 $
Year 14 : 15 475 000 $
Year 15 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 90 255 333 $
Year 13 : 44 192 000 $
Year 14 : 15 475 000 $
Year 15 : 9 500 000 $

Farm Players Salaries

Stuart Skinner 92 500 $ (1)
Dan Vladar 91 083 $ (1)
Kale Clague 89 417 $ (1)
Marko Dano 80 000 $ (1)
Christian Folin 80 000 $ (2)
Callum Booth 75 833 $ (3)
Dylan Sikura 75 000 $ (3)
Brian Gibbons (Out of Payroll) 72 500 $ (1)
Francis Perron 71 500 $ (2)
Martin Frk 70 000 $ (2)
Paul Carey 70 000 $ (2)
Dylan McIlrath 70 000 $ (1)
Laurent Dauphin (Out of Payroll) 70 000 $ (2)
Chad Ruhwedel 70 000 $ (2)
Yannick Weber 67 500 $ (2)
Total Farm Players15
Salary Commitment
Year 12 : 1 145 333 $
Year 13 : 649 833 $
Year 14 : 150 833 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 052 833 $
Year 13 : 649 833 $
Year 14 : 150 833 $
Year 15 : 0 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 400 $ - 5 966 - 99,43%
Level 2: 6000 - 350 $ - 4 452 - 74,20%
Level 3: 3500 - 215 $ - 2 668 - 76,22%
Level 4: 5000 - 200 $ - 4 024 - 80,48%
Luxury : 1000 - 995 $ - 987 - 98,67%
Total Capacity :21500
Team Popularity : 100,00%

Income

Home Games Left3
Average Attendance - %18 097 - 84,17%
Average Income per Game8 826 759 $
Year to Date Revenue335 416 830 $

Expense

Pro Players Total Salaries73 063 333 $
Farm Players Total Salaries3 699 938 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses73 274 867 $
Farm Year To Date Expenses4 388 023 $
Pro Salary Cap To Date70 479 766 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 480 276 $
Pro Remaining Season Days14
Pro Expenses Per Days371 041 $
Pro Estimated Expenses5 194 574 $
Farm Remaining Season Days7
Farm Expenses Per Days23 737 $
Farm Estimated Expenses166 159 $
Estimated Season Expenses5 360 733 $
Estimated Season Salary Cap75 469 464 $
Estimate Under Maximum Salary Cap of 92 638 333 $17 168 869 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 7 042 131 $
Current Bank Account685 603 078 $
Projected Bank Account706 722 621 $

Pro Players Salaries

Andrei Vasilevskiy 9 500 000 $ (3)
Nick Leddy 5 500 000 $ (3)
Tyler Bozak 5 000 000 $ (1)
Josh Bailey 5 000 000 $ (3)
Derick Brassard 5 000 000 $ (1)
Alexander Wennberg 4 900 000 $ (3)
Mike Matheson 4 875 000 $ (1)
Justin Faulk 4 833 333 $ (1)
Vladislav Namestnikov 4 000 000 $ (2)
Brenden Dillon 3 270 000 $ (3)
Pavel Buchnevich 3 250 000 $ (2)
Oskar Sundqvist 2 750 000 $ (1)
Ondrej Kase 2 600 000 $ (2)
Stan Mikita 2 500 000 $ (1)
Andrew Copp 2 280 000 $ (3)
Anthony Beauvillier 2 100 000 $ (2)
Adam Gaudette 1 491 667 $ (3)
Matt Grzelcyk 1 400 000 $ (1)
Ryan Miller 1 125 000 $ (1)
Jonas Siegenthaler 888 333 $ (2)
Adam Erne 800 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 73 063 333 $
Year 13 : 44 780 000 $
Year 14 : 31 941 667 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 73 063 333 $
Year 13 : 44 780 000 $
Year 14 : 31 941 667 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 73 063 333 $
Year 13 : 44 780 000 $
Year 14 : 31 941 667 $
Year 15 : 0 $

Farm Players Salaries

Henrik Lundqvist 850 000 $ (1)
Nick Bjugstad 410 000 $ (1)
Erik Haula 275 000 $ (3)
Vitali Kravtsov 177 500 $ (2)
Alex Nylander 171 333 $ (2)
Joel Farabee 142 500 $ (2)
Martin Necas 140 083 $ (3)
Ryan Lindgren 110 000 $ (3)
Logan Stanley 107 583 $ (1)
Shane Bowers 107 500 $ (2)
Anders Bjork 106 667 $ (3)
Tobias Bjornfot 105 250 $ (2)
Alexander Chmelevski 92 750 $ (2)
Conor Timmins 92 500 $ (2)
Dennis Gilbert 92 500 $ (1)
Brendan Guhle 88 833 $ (2)
Gustav Forsling 87 413 $ (1)
Dmitri Samorukov 86 333 $ (2)
Carl Dahlstrom 85 000 $ (1)
Dmytro Timashov 83 611 $ (1)
Jon Gillies 75 000 $ (1)
Adin Hill 72 583 $ (1)
Peter Cehlarik 70 000 $ (2)
Ville Husso 70 000 $ (2)
Ryan Collins 0 $ (0)
Total Farm Players25
Salary Commitment
Year 12 : 3 699 939 $
Year 13 : 1 836 249 $
Year 14 : 631 750 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 544 939 $
Year 13 : 1 766 249 $
Year 14 : 631 750 $
Year 15 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6900 - 395 $ - 6 348 - 92,01%
Level 2: 6000 - 270 $ - 5 471 - 91,19%
Level 3: 3350 - 190 $ - 2 735 - 81,63%
Level 4: 4900 - 90 $ - 4 628 - 94,45%
Luxury : 1850 - 605 $ - 1 821 - 98,46%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %21 004 - 91,32%
Average Income per Game8 477 687 $
Year to Date Revenue330 629 775 $

Expense

Pro Players Total Salaries85 526 944 $
Farm Players Total Salaries1 595 662 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses83 041 033 $
Farm Year To Date Expenses2 883 733 $
Pro Salary Cap To Date80 245 913 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 955 373 $
Pro Remaining Season Days14
Pro Expenses Per Days431 839 $
Pro Estimated Expenses6 045 746 $
Farm Remaining Season Days7
Farm Expenses Per Days13 109 $
Farm Estimated Expenses91 763 $
Estimated Season Expenses6 137 509 $
Estimated Season Salary Cap86 086 783 $
Estimate Under Maximum Salary Cap of 92 638 333 $6 551 550 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 17 659 450 $
Current Bank Account620 500 567 $
Projected Bank Account631 318 431 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (1)
Tyler Seguin 9 850 000 $ (1)
Ryan Suter (Out of Payroll) 7 538 462 $ (1)
Ryan McDonagh 6 237 500 $ (4)
Jordan Staal 6 000 000 $ (2)
Jaden Schwartz 5 350 000 $ (1)
Frans Nielsen 5 250 000 $ (2)
Torey Krug 5 250 000 $ (3)
Robin Lehner 5 000 000 $ (1)
Vincent Trocheck 4 750 000 $ (2)
Roman Josi 4 000 000 $ (2)
Rickard Rakell 3 789 444 $ (1)
Andreas Athanasiou 3 000 000 $ (3)
David Rittich 2 750 000 $ (1)
Brayden McNabb 2 500 000 $ (3)
Brett Hull 2 500 000 $ (1)
Luke Glendening 1 800 000 $ (1)
John Marino 1 775 000 $ (2)
Jake McCabe 1 600 000 $ (1)
Joel Eriksson Ek 1 487 500 $ (2)
Kirill Kaprizov 1 387 500 $ (2)
Brad Richardson 1 250 000 $ (2)
Total Pro Players22
Salary Commitment
Year 12 : 93 065 406 $
Year 13 : 42 887 500 $
Year 14 : 16 987 500 $
Year 15 : 6 237 500 $
Salary Average Commitment
Year 12 : 87 948 406 $
Year 13 : 42 887 500 $
Year 14 : 16 987 500 $
Year 15 : 6 237 500 $
Salary Cap with 1 Way Contract
Year 12 : 93 065 406 $
Year 13 : 42 887 500 $
Year 14 : 16 987 500 $
Year 15 : 6 237 500 $

Farm Players Salaries

Mark Pysyk 273 333 $ (1)
Andrew Peeke 149 167 $ (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)
Fabian Zetterlund 92 500 $ (2)
Ryan MacInnis 87 413 $ (2)
Dmitry Sokolov 83 000 $ (1)
Dysin Mayo 71 500 $ (1)
Adam Clendening 70 000 $ (1)
Christopher Gibson 67 500 $ (2)
Total Farm Players15
Salary Commitment
Year 12 : 1 595 662 $
Year 13 : 489 080 $
Year 14 : 92 500 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 595 662 $
Year 13 : 489 080 $
Year 14 : 92 500 $
Year 15 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7950 - 340 $ - 7 007 - 88,14%
Level 2: 6550 - 339 $ - 5 552 - 84,76%
Level 3: 2200 - 275 $ - 2 149 - 97,66%
Level 4: 4200 - 220 $ - 3 369 - 80,20%
Luxury : 2100 - 590 $ - 2 025 - 96,41%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %20 101 - 87,39%
Average Income per Game9 507 285 $
Year to Date Revenue370 784 129 $

Expense

Pro Players Total Salaries84 750 832 $
Farm Players Total Salaries2 157 747 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses82 453 846 $
Farm Year To Date Expenses2 969 585 $
Pro Salary Cap To Date80 590 426 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 014 571 $
Pro Remaining Season Days14
Pro Expenses Per Days423 175 $
Pro Estimated Expenses5 924 450 $
Farm Remaining Season Days7
Farm Expenses Per Days15 948 $
Farm Estimated Expenses111 636 $
Estimated Season Expenses6 036 086 $
Estimated Season Salary Cap86 378 292 $
Estimate Under Maximum Salary Cap of 92 638 333 $6 260 041 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 17 950 959 $
Current Bank Account356 503 266 $
Projected Bank Account369 481 751 $

Pro Players Salaries

Carey Price 10 000 000 $ (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)
Brett Pesce 4 025 000 $ (1)
Wayne Simmonds 3 975 000 $ (2)
Jesperi Kotkaniemi 3 425 000 $ (1)
Marco Scandella 3 275 000 $ (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 : 84 750 832 $
Year 13 : 39 146 666 $
Year 14 : 8 000 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 84 750 832 $
Year 13 : 39 146 666 $
Year 14 : 8 000 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 84 750 832 $
Year 13 : 39 146 666 $
Year 14 : 8 000 000 $
Year 15 : 0 $

Farm Players Salaries

Jake Allen 435 000 $ (3)
Erik Gudbranson 400 000 $ (1)
Jimmy Vesey 227 500 $ (1)
Ryan Poehling 149 167 $ (2)
Noah Dobson 143 167 $ (2)
Trent Frederic 113 750 $ (3)
Tyler Pitlick 100 000 $ (1)
Cayden Primeau 96 667 $ (2)
Jake Evans 92 500 $ (1)
Jacob de la Rose 90 000 $ (3)
Hudson Fasching 87 413 $ (1)
Sean Day 76 167 $ (1)
Dominic Turgeon 75 000 $ (3)
Givani Smith 71 417 $ (1)
Total Farm Players14
Salary Commitment
Year 12 : 2 157 748 $
Year 13 : 1 102 751 $
Year 14 : 713 750 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 157 748 $
Year 13 : 1 102 751 $
Year 14 : 713 750 $
Year 15 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 410 $ - 5 729 - 95,48%
Level 2: 5000 - 385 $ - 3 888 - 77,75%
Level 3: 2000 - 358 $ - 1 575 - 78,74%
Level 4: 4000 - 265 $ - 2 533 - 63,31%
Luxury : 2500 - 899 $ - 1 100 - 44,01%
Total Capacity :19500
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %14 824 - 76,02%
Average Income per Game8 674 058 $
Year to Date Revenue338 288 270 $

Expense

Pro Players Total Salaries75 376 309 $
Farm Players Total Salaries2 760 667 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses73 673 042 $
Farm Year To Date Expenses3 420 259 $
Pro Salary Cap To Date70 877 924 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 348 116 $
Pro Remaining Season Days14
Pro Expenses Per Days382 323 $
Pro Estimated Expenses5 352 522 $
Farm Remaining Season Days7
Farm Expenses Per Days18 993 $
Farm Estimated Expenses132 951 $
Estimated Season Expenses5 485 473 $
Estimated Season Salary Cap76 025 570 $
Estimate Under Maximum Salary Cap of 92 638 333 $16 612 763 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 7 598 237 $
Current Bank Account463 553 165 $
Projected Bank Account475 415 808 $

Pro Players Salaries

Sean Monahan 6 375 000 $ (3)
Alexander Radulov 6 250 000 $ (2)
Nate Schmidt 5 950 000 $ (1)
James Neal 5 750 000 $ (1)
Brian Engblom 5 000 000 $ (1)
Brendan Smith 4 350 000 $ (2)
Michael Frolik 4 300 000 $ (1)
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)
Max Domi 3 150 000 $ (2)
Danton Heinen 2 800 000 $ (2)
Anders Nilsson 2 600 000 $ (2)
Oliver Bjorkstrand 2 500 000 $ (3)
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)
Tyler Ennis 650 000 $ (1)
Total Pro Players23
Salary Commitment
Year 12 : 75 376 309 $
Year 13 : 47 351 309 $
Year 14 : 13 976 309 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 75 376 309 $
Year 13 : 47 351 309 $
Year 14 : 13 976 309 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 75 376 309 $
Year 13 : 47 351 309 $
Year 14 : 13 976 309 $
Year 15 : 0 $

Farm Players Salaries

Colin White 475 000 $ (1)
Stephen Johns 235 000 $ (2)
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)
Valeri Nichushkin 85 000 $ (1)
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)
Lucas Wallmark 67 500 $ (2)
Chase De Leo 65 000 $ (1)
Jeff Taylor 0 $ (0)
Total Farm Players23
Salary Commitment
Year 12 : 2 760 667 $
Year 13 : 1 608 334 $
Year 14 : 0 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 675 667 $
Year 13 : 1 608 334 $
Year 14 : 0 $
Year 15 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7200 - 350 $ - 6 554 - 91,02%
Level 2: 6050 - 300 $ - 5 409 - 89,41%
Level 3: 2800 - 250 $ - 2 638 - 94,22%
Level 4: 4450 - 175 $ - 4 258 - 95,69%
Luxury : 2500 - 375 $ - 2 156 - 86,22%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %21 015 - 91,37%
Average Income per Game8 581 468 $
Year to Date Revenue334 677 245 $

Expense

Pro Players Total Salaries82 776 905 $
Farm Players Total Salaries2 904 250 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses82 500 118 $
Farm Year To Date Expenses4 564 519 $
Pro Salary Cap To Date79 704 913 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 162 936 $
Pro Remaining Season Days14
Pro Expenses Per Days418 424 $
Pro Estimated Expenses5 857 936 $
Farm Remaining Season Days7
Farm Expenses Per Days24 769 $
Farm Estimated Expenses173 383 $
Estimated Season Expenses6 031 319 $
Estimated Season Salary Cap85 357 973 $
Estimate Under Maximum Salary Cap of 92 638 333 $7 280 360 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 16 930 640 $
Current Bank Account576 178 540 $
Projected Bank Account587 310 157 $

Pro Players Salaries

Artemi Panarin 11 642 860 $ (1)
Alex Pietrangelo 6 500 000 $ (1)
Dustin Brown 5 875 000 $ (2)
Ondrej Palat (Out of Payroll) 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)
Darcy Kuemper 4 500 000 $ (3)
Nikita Zaitsev 4 500 000 $ (1)
Dmitry Kulikov 4 333 333 $ (3)
Zack Smith 3 250 000 $ (2)
Joel Edmundson 3 000 000 $ (1)
Neal Pionk 3 000 000 $ (5)
Trevor Linden 2 500 000 $ (1)
Esa Lindell 2 200 000 $ (1)
Calle Jarnkrok 2 000 000 $ (1)
Noel Acciari 1 666 667 $ (1)
Anthony Duclair 1 650 000 $ (3)
Pavel Zacha 894 167 $ (1)
Travis Konecny 894 167 $ (1)
Total Pro Players22
Salary Commitment
Year 12 : 88 076 905 $
Year 13 : 47 529 047 $
Year 14 : 33 237 381 $
Year 15 : 8 054 048 $
Salary Average Commitment
Year 12 : 88 076 905 $
Year 13 : 47 529 047 $
Year 14 : 33 237 381 $
Year 15 : 8 054 048 $
Salary Cap with 1 Way Contract
Year 12 : 88 076 905 $
Year 13 : 47 529 047 $
Year 14 : 33 237 381 $
Year 15 : 8 054 048 $

Farm Players Salaries

Nikita Gusev 450 000 $ (2)
Antoine Roussel 300 000 $ (1)
Brock McGinn 210 000 $ (1)
Quinn Hughes 160 417 $ (2)
Casey Mittelstadt 149 167 $ (3)
Taro Hirose 135 000 $ (1)
Laurent Brossoit 122 500 $ (1)
Oskar Lindblom 113 750 $ (1)
Kailer Yamamoto 112 417 $ (3)
Klim Kostin 107 583 $ (1)
Thatcher Demko 105 000 $ (3)
Alexandar Georgiev 92 500 $ (3)
Chad Krys 92 500 $ (2)
Bode Wilde 91 083 $ (2)
Alex Formenton 88 833 $ (2)
Nikolai Prokhorkin 87 500 $ (2)
Victor Mete 87 000 $ (3)
Haydn Fleury 85 000 $ (1)
Jimmy Schuldt 85 000 $ (2)
J.C. Beaudin 81 667 $ (2)
Drake Batherson 77 333 $ (1)
Nicolas Aube-Kubel 70 000 $ (1)
Total Farm Players22
Salary Commitment
Year 12 : 2 904 250 $
Year 13 : 1 683 084 $
Year 14 : 546 084 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 743 833 $
Year 13 : 1 522 667 $
Year 14 : 546 084 $
Year 15 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 550 $ - 4 098 - 68,30%
Level 2: 5000 - 450 $ - 3 431 - 68,63%
Level 3: 2000 - 400 $ - 1 474 - 73,71%
Level 4: 4000 - 350 $ - 2 087 - 52,17%
Luxury : 1000 - 999 $ - 991 - 99,09%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %12 082 - 67,12%
Average Income per Game8 551 480 $
Year to Date Revenue333 507 728 $

Expense

Pro Players Total Salaries79 927 164 $
Farm Players Total Salaries1 178 827 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses72 655 197 $
Farm Year To Date Expenses2 200 440 $
Pro Salary Cap To Date70 325 936 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 102 960 $
Pro Remaining Season Days14
Pro Expenses Per Days402 084 $
Pro Estimated Expenses5 629 176 $
Farm Remaining Season Days7
Farm Expenses Per Days11 004 $
Farm Estimated Expenses77 028 $
Estimated Season Expenses5 706 204 $
Estimated Season Salary Cap75 784 382 $
Estimate Under Maximum Salary Cap of 92 638 333 $16 853 951 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 7 357 049 $
Current Bank Account598 959 941 $
Projected Bank Account610 356 697 $

Pro Players Salaries

P.K. Subban 9 000 000 $ (1)
Ryan Getzlaf 8 250 000 $ (2)
Nico Hischier 7 250 000 $ (3)
Johnny Gaudreau 6 750 000 $ (2)
Johnny Boychuk 6 000 000 $ (2)
David Backes 6 000 000 $ (1)
Mike Green 5 375 000 $ (3)
Gustav Nyquist 4 750 000 $ (1)
Craig Smith 4 250 000 $ (2)
Michael Stone 3 500 000 $ (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)
Gabriel Vilardi 1 627 500 $ (2)
Dante Fabbro 1 491 666 $ (2)
Thomas Chabot 1 223 333 $ (2)
Brett Howden 863 333 $ (1)
Sam Steel 863 333 $ (1)
Carter Hart 863 333 $ (1)
Travis Dermott 863 000 $ (2)
Greg McKegg 750 000 $ (1)
Total Pro Players22
Salary Commitment
Year 12 : 79 927 164 $
Year 13 : 54 337 165 $
Year 14 : 20 381 666 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 78 703 831 $
Year 13 : 53 113 832 $
Year 14 : 20 381 666 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 79 927 164 $
Year 13 : 54 337 165 $
Year 14 : 20 381 666 $
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)
Philipp Kurashev 92 500 $ (2)
Ukko-Pekka Luukkonen 91 083 $ (1)
Will Bitten 91 000 $ (2)
Boris Katchouk 89 417 $ (1)
Brendan Perlini 87 413 $ (2)
Jack Studnicka 86 333 $ (2)
Michael Spacek 83 333 $ (3)
JC Lipon 65 000 $ (1)
Total Farm Players12
Salary Commitment
Year 12 : 1 178 828 $
Year 13 : 694 412 $
Year 14 : 83 333 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 178 828 $
Year 13 : 694 412 $
Year 14 : 83 333 $
Year 15 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 8000 - 360 $ - 6 501 - 81,27%
Level 2: 4000 - 320 $ - 4 000 - 100,00%
Level 3: 4000 - 290 $ - 1 946 - 48,65%
Level 4: 4000 - 260 $ - 2 678 - 66,94%
Luxury : 3000 - 400 $ - 2 106 - 70,21%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %17 232 - 74,92%
Average Income per Game8 013 087 $
Year to Date Revenue312 510 380 $

Expense

Pro Players Total Salaries75 178 889 $
Farm Players Total Salaries2 268 417 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses76 729 116 $
Farm Year To Date Expenses3 016 457 $
Pro Salary Cap To Date74 865 720 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 026 173 $
Pro Remaining Season Days14
Pro Expenses Per Days376 482 $
Pro Estimated Expenses5 270 748 $
Farm Remaining Season Days7
Farm Expenses Per Days16 507 $
Farm Estimated Expenses115 549 $
Estimated Season Expenses5 386 297 $
Estimated Season Salary Cap79 999 884 $
Estimate Under Maximum Salary Cap of 92 638 333 $12 638 449 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 11 572 551 $
Current Bank Account516 280 370 $
Projected Bank Account526 920 246 $

Pro Players Salaries

Evgeny Kuznetsov 7 800 000 $ (1)
Cory Schneider 6 000 000 $ (2)
Tyler Myers 6 000 000 $ (2)
Nikolaj Ehlers (Out of Payroll) 6 000 000 $ (1)
Marc Staal 5 700 000 $ (1)
Tyson Barrie 5 500 000 $ (1)
Tomas Tatar 5 300 000 $ (3)
Tyler Toffoli 4 600 000 $ (1)
Marcus Johansson 4 500 000 $ (3)
Cody Ceci 4 500 000 $ (2)
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)
Aaron Broten 2 500 000 $ (1)
Brett Kulak 1 850 000 $ (1)
Jake Virtanen 1 250 000 $ (1)
Jesper Bratt 825 000 $ (3)
Alex Biega (Out of Payroll) 825 000 $ (1)
Marcus Hogberg 700 000 $ (2)
Curtis Lazar 700 000 $ (1)
Philippe Myers 678 889 $ (3)
Total Pro Players23
Salary Commitment
Year 12 : 82 003 889 $
Year 13 : 39 678 889 $
Year 14 : 18 978 889 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 82 003 889 $
Year 13 : 39 678 889 $
Year 14 : 18 978 889 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 82 003 889 $
Year 13 : 39 678 889 $
Year 14 : 18 978 889 $
Year 15 : 0 $

Farm Players Salaries

Karl Alzner 462 500 $ (1)
Mike Condon 240 000 $ (2)
Owen Tippett 159 667 $ (2)
Jake Bean 136 333 $ (1)
Pierre Engvall 125 000 $ (2)
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)
Matt Puempel 67 500 $ (2)
Frederik Gauthier 67 500 $ (1)
Nick Paul 65 000 $ (1)
Brandon Halverson 0 $ (0)
Blake Hillman 0 $ (0)
Total Farm Players21
Salary Commitment
Year 12 : 2 268 417 $
Year 13 : 1 194 668 $
Year 14 : 272 084 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 268 417 $
Year 13 : 1 194 668 $
Year 14 : 272 084 $
Year 15 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - 355 $ - 6 709 - 95,85%
Level 2: 6000 - 295 $ - 5 613 - 93,55%
Level 3: 3000 - 225 $ - 2 781 - 92,71%
Level 4: 4750 - 150 $ - 4 454 - 93,77%
Luxury : 2250 - 475 $ - 2 092 - 92,98%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %21 650 - 94,13%
Average Income per Game8 557 934 $
Year to Date Revenue333 759 419 $

Expense

Pro Players Total Salaries89 223 887 $
Farm Players Total Salaries2 626 205 $
Coaches Total Salaries3 675 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses78 368 884 $
Farm Year To Date Expenses5 389 533 $
Pro Salary Cap To Date77 437 145 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 115 868 $
Pro Remaining Season Days14
Pro Expenses Per Days440 117 $
Pro Estimated Expenses6 161 638 $
Farm Remaining Season Days7
Farm Expenses Per Days26 774 $
Farm Estimated Expenses187 418 $
Estimated Season Expenses6 349 056 $
Estimated Season Salary Cap83 530 477 $
Estimate Under Maximum Salary Cap of 92 638 333 $9 107 856 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 15 103 144 $
Current Bank Account551 430 935 $
Projected Bank Account562 197 747 $

Pro Players Salaries

Claude Giroux 8 275 000 $ (2)
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)
Philipp Grubauer 3 333 333 $ (1)
Adam Lowry 2 916 666 $ (2)
Teemu Selanne 2 500 000 $ (1)
Radek Faksa 2 200 000 $ (3)
Kyle Connor 1 775 000 $ (2)
Robert Bortuzzo 1 375 000 $ (1)
Jakub Vrana 1 363 333 $ (1)
Mathew Barzal 1 263 333 $ (2)
Riley Sheahan 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 89 223 887 $
Year 13 : 46 246 665 $
Year 14 : 21 100 000 $
Year 15 : 6 750 000 $
Salary Average Commitment
Year 12 : 89 223 887 $
Year 13 : 46 246 665 $
Year 14 : 21 100 000 $
Year 15 : 6 750 000 $
Salary Cap with 1 Way Contract
Year 12 : 89 223 887 $
Year 13 : 46 246 665 $
Year 14 : 21 100 000 $
Year 15 : 6 750 000 $

Farm Players Salaries

Andre Burakovsky 325 000 $ (3)
Barrett Hayton 264 417 $ (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)
Dan Hamhuis 125 000 $ (1)
Pierre-Olivier Joseph 107 583 $ (2)
Nathan Beaulieu 100 000 $ (2)
Joakim Nordstrom 100 000 $ (1)
Jake Walman 92 500 $ (2)
Stelio Mattheos 92 500 $ (1)
Vladislav Kamenev 89 417 $ (1)
Dennis Cholowski 89 417 $ (1)
Libor Hajek 89 417 $ (1)
Jayce Hawryluk 87 413 $ (2)
Kirill Maksimov 84 917 $ (2)
Sam Montembeault 70 875 $ (2)
Total Farm Players20
Salary Commitment
Year 12 : 2 626 206 $
Year 13 : 1 762 704 $
Year 14 : 655 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 626 206 $
Year 13 : 1 762 704 $
Year 14 : 655 000 $
Year 15 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6600 - 383 $ - 6 532 - 98,98%
Level 2: 5500 - 322 $ - 5 341 - 97,11%
Level 3: 3450 - 189 $ - 2 897 - 83,97%
Level 4: 5150 - 174 $ - 4 287 - 83,25%
Luxury : 2300 - 480 $ - 2 084 - 90,63%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %21 142 - 91,92%
Average Income per Game9 122 065 $
Year to Date Revenue355 760 554 $

Expense

Pro Players Total Salaries87 487 500 $
Farm Players Total Salaries2 782 665 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses84 757 793 $
Farm Year To Date Expenses3 514 030 $
Pro Salary Cap To Date80 338 277 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 244 131 $
Pro Remaining Season Days14
Pro Expenses Per Days451 159 $
Pro Estimated Expenses6 316 226 $
Farm Remaining Season Days7
Farm Expenses Per Days19 104 $
Farm Estimated Expenses133 728 $
Estimated Season Expenses6 449 954 $
Estimated Season Salary Cap86 313 029 $
Estimate Under Maximum Salary Cap of 92 638 333 $6 325 304 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 17 885 696 $
Current Bank Account384 958 685 $
Projected Bank Account396 752 862 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (3)
Matt Dumba 6 000 000 $ (3)
Brandon Saad 6 000 000 $ (2)
Jonathan Huberdeau 5 900 000 $ (2)
Jason Zucker 5 500 000 $ (1)
Patric Hornqvist 5 300 000 $ (3)
Jared Spurgeon 5 187 500 $ (2)
Semyon Varlamov 5 000 000 $ (2)
Sean Couturier 4 333 333 $ (2)
Viktor Arvidsson 4 250 000 $ (2)
John Klingberg 4 250 000 $ (2)
Jonas Brodin 4 166 667 $ (3)
Nick Bonino 4 100 000 $ (3)
Lars Eller 3 500 000 $ (1)
Alexander Kerfoot 3 500 000 $ (3)
Jaroslav Halak 2 750 000 $ (1)
Michal Kempny 2 500 000 $ (3)
Jarome Iginla 2 500 000 $ (1)
Austin Watson 1 500 000 $ (1)
Michael Del Zotto 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 12 : 87 487 500 $
Year 13 : 71 737 500 $
Year 14 : 36 066 667 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 87 487 500 $
Year 13 : 71 737 500 $
Year 14 : 36 066 667 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 87 487 500 $
Year 13 : 71 737 500 $
Year 14 : 36 066 667 $
Year 15 : 0 $

Farm Players Salaries

Colin Miller 387 500 $ (2)
Miles Wood 275 000 $ (1)
Blake Comeau 240 000 $ (1)
Evan Rodrigues 200 000 $ (3)
Cody Glass 171 333 $ (2)
Kevin Connauton 137 500 $ (2)
Jeremy Bracco 92 500 $ (3)
Max Comtois 92 500 $ (2)
Tommy Novak 92 500 $ (2)
Josh Brook 91 083 $ (2)
Cliff Pu 91 083 $ (1)
Keegan Kolesar 90 500 $ (3)
Tyler Benson 86 333 $ (1)
Morgan Frost 86 333 $ (2)
Linus Ullmark 75 000 $ (1)
Daniel Sprong 75 000 $ (3)
Tanner Kero 73 750 $ (2)
Oliver Kylington 73 083 $ (1)
Michael Prapavessis 72 500 $ (1)
Eric Comrie 70 000 $ (1)
Ian McCoshen 70 000 $ (2)
Michael Dal Colle 70 000 $ (2)
Anthony Richard 69 167 $ (2)
Total Farm Players23
Salary Commitment
Year 12 : 2 782 665 $
Year 13 : 1 799 666 $
Year 14 : 458 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 712 665 $
Year 13 : 1 799 666 $
Year 14 : 458 000 $
Year 15 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 8000 - 400 $ - 6 439 - 80,49%
Level 2: 5500 - 395 $ - 3 804 - 69,17%
Level 3: 2250 - 300 $ - 1 910 - 84,90%
Level 4: 4500 - 190 $ - 4 036 - 89,70%
Luxury : 2750 - 600 $ - 1 904 - 69,23%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %18 094 - 78,67%
Average Income per Game9 185 156 $
Year to Date Revenue358 221 094 $

Expense

Pro Players Total Salaries87 448 357 $
Farm Players Total Salaries2 301 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses81 276 821 $
Farm Year To Date Expenses3 538 138 $
Pro Salary Cap To Date78 481 712 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 370 313 $
Pro Remaining Season Days14
Pro Expenses Per Days441 211 $
Pro Estimated Expenses6 176 954 $
Farm Remaining Season Days7
Farm Expenses Per Days19 199 $
Farm Estimated Expenses134 393 $
Estimated Season Expenses6 311 347 $
Estimated Season Salary Cap84 453 790 $
Estimate Under Maximum Salary Cap of 92 638 333 $8 184 543 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 16 026 457 $
Current Bank Account636 398 070 $
Projected Bank Account648 457 036 $

Pro Players Salaries

Drew Doughty 11 000 000 $ (3)
Mitchell Marner 10 893 000 $ (2)
Bobby Ryan (1 Way Contract) 7 250 000 $ (1)
Nick Foligno 5 500 000 $ (1)
Alex Goligoski 5 475 000 $ (2)
Nino Niederreiter 5 250 000 $ (2)
Zach Bogosian 5 142 857 $ (1)
Mikko Koskinen 4 500 000 $ (1)
Mathieu Perreault 4 125 000 $ (1)
Rasmus Dahlin 3 775 000 $ (1)
Paul Byron 3 400 000 $ (1)
Ryan Dzingel 3 375 000 $ (1)
Zack Kassian 3 200 000 $ (3)
Valtteri Filppula 2 750 000 $ (1)
Eric Desjardins 2 500 000 $ (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)
Total Pro Players21
Salary Commitment
Year 12 : 87 448 357 $
Year 13 : 42 230 500 $
Year 14 : 14 200 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 87 448 357 $
Year 13 : 42 230 500 $
Year 14 : 14 200 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 87 448 357 $
Year 13 : 42 230 500 $
Year 14 : 14 200 000 $
Year 15 : 0 $

Farm Players Salaries

Victor Rask 400 000 $ (2)
Trevor van Riemsdyk 230 000 $ (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)
Jakub Lauko 89 417 $ (2)
Max Jones 86 333 $ (1)
Charles Hudon 80 000 $ (2)
John Quenneville 75 000 $ (2)
Denis Malgin 75 000 $ (2)
Anthony Stolarz 75 000 $ (2)
A.J. Greer 73 500 $ (2)
Luke Schenn 70 000 $ (2)
Pontus Aberg 70 000 $ (1)
Valentin Zykov 67 500 $ (1)
Matt Read 65 000 $ (1)
Josh Wesley 0 $ (0)
Total Farm Players21
Salary Commitment
Year 12 : 2 301 500 $
Year 13 : 1 782 667 $
Year 14 : 128 833 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 013 333 $
Year 13 : 1 494 500 $
Year 14 : 128 833 $
Year 15 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - 550 $ - 4 453 - 74,21%
Level 2: 5000 - 450 $ - 3 802 - 76,03%
Level 3: 2000 - 275 $ - 2 000 - 100,00%
Level 4: 4000 - 199 $ - 3 988 - 99,70%
Luxury : 1000 - 999 $ - 993 - 99,33%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %15 236 - 84,64%
Average Income per Game8 348 267 $
Year to Date Revenue325 582 409 $

Expense

Pro Players Total Salaries87 556 666 $
Farm Players Total Salaries3 164 259 $
Coaches Total Salaries1 000 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses79 632 397 $
Farm Year To Date Expenses3 038 011 $
Pro Salary Cap To Date78 466 553 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 696 534 $
Pro Remaining Season Days14
Pro Expenses Per Days431 984 $
Pro Estimated Expenses6 047 776 $
Farm Remaining Season Days7
Farm Expenses Per Days15 981 $
Farm Estimated Expenses111 867 $
Estimated Season Expenses6 159 643 $
Estimated Season Salary Cap84 446 037 $
Estimate Under Maximum Salary Cap of 92 638 333 $8 192 296 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 16 018 704 $
Current Bank Account658 842 039 $
Projected Bank Account669 378 930 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (2)
Ivan Provorov 6 750 000 $ (1)
Erik Karlsson 6 500 000 $ (1)
Ryan Nugent-Hopkins 6 000 000 $ (2)
Jordan Eberle 6 000 000 $ (1)
Taylor Hall 6 000 000 $ (1)
Adam Henrique 5 825 000 $ (2)
J.T. Miller 5 250 000 $ (2)
Shea Theodore 5 200 000 $ (1)
Ben Bishop 4 916 666 $ (3)
Elvis Merzlikins 4 000 000 $ (2)
Brady Tkachuk 3 425 000 $ (1)
Radko Gudas 3 350 000 $ (3)
Patrik Nemeth 3 000 000 $ (1)
Kevin Fiala 3 000 000 $ (3)
Miroslav Satan 2 500 000 $ (1)
Dominik Kubalik 1 775 000 $ (2)
Mark Jankowski 1 675 000 $ (2)
Nate Thompson 1 000 000 $ (3)
Erik Cernak 890 000 $ (3)
Total Pro Players20
Salary Commitment
Year 12 : 87 556 666 $
Year 13 : 48 181 666 $
Year 14 : 13 156 666 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 87 556 666 $
Year 13 : 48 181 666 $
Year 14 : 13 156 666 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 87 556 666 $
Year 13 : 48 181 666 $
Year 14 : 13 156 666 $
Year 15 : 0 $

Farm Players Salaries

Matt Moulson 500 000 $ (1)
Andreas Johnsson 340 000 $ (2)
Conor Sheary 300 000 $ (1)
Nick Jensen 250 000 $ (3)
Zemgus Girgensons 160 000 $ (1)
Joel Persson 100 000 $ (2)
Kaapo Kahkonen 92 500 $ (1)
Emil Bemstrom 92 500 $ (2)
Yegor Rykov 92 500 $ (2)
Tim Soderlund 92 500 $ (2)
Adam Mascherin 88 000 $ (1)
Rasmus Andersson 86 333 $ (2)
Noah Gregor 85 000 $ (2)
Nicolas Roy 81 500 $ (2)
Travis Boyd 80 000 $ (2)
Alex Barre-Boulet 75 926 $ (2)
Calvin Pickard 75 000 $ (1)
Matthew Phillips 75 000 $ (1)
Calle Rosen 75 000 $ (1)
Reid Boucher 72 500 $ (1)
Devon Toews 70 000 $ (3)
Roland McKeown 70 000 $ (2)
Kalle Kossila 70 000 $ (2)
C.J. Smith 70 000 $ (3)
Louie Belpedio 70 000 $ (2)
Total Farm Players25
Salary Commitment
Year 12 : 3 164 259 $
Year 13 : 1 726 259 $
Year 14 : 390 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 995 833 $
Year 13 : 1 557 833 $
Year 14 : 390 000 $
Year 15 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 7500 - 399 $ - 6 621 - 88,28%
Level 2: 6250 - 330 $ - 5 437 - 86,99%
Level 3: 3250 - 276 $ - 2 102 - 64,68%
Level 4: 4500 - 265 $ - 2 756 - 61,25%
Luxury : 1500 - 985 $ - 1 075 - 71,65%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %17 991 - 78,22%
Average Income per Game9 527 259 $
Year to Date Revenue371 563 099 $

Expense

Pro Players Total Salaries92 201 417 $
Farm Players Total Salaries2 713 166 $
Coaches Total Salaries5 000 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses86 679 258 $
Farm Year To Date Expenses4 892 189 $
Pro Salary Cap To Date84 350 000 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 054 518 $
Pro Remaining Season Days14
Pro Expenses Per Days461 958 $
Pro Estimated Expenses6 467 412 $
Farm Remaining Season Days7
Farm Expenses Per Days26 329 $
Farm Estimated Expenses184 303 $
Estimated Season Expenses6 651 715 $
Estimated Season Salary Cap90 646 682 $
Estimate Under Maximum Salary Cap of 92 638 333 $1 991 651 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 22 219 349 $
Current Bank Account331 223 110 $
Projected Bank Account343 625 913 $

Pro Players Salaries

Sidney Crosby 8 700 000 $ (1)
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)
William Karlsson 5 900 000 $ (2)
Cam Atkinson 5 875 000 $ (1)
Jeff Skinner 5 725 000 $ (1)
Colton Parayko 5 500 000 $ (1)
Seth Jones 5 400 000 $ (1)
Jeff Carter 5 272 727 $ (2)
Connor Murphy 3 850 000 $ (2)
Mattias Ekholm 3 750 000 $ (2)
Cam Talbot 2 750 000 $ (2)
Keith Tckachuk 2 500 000 $ (1)
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)
Total Pro Players20
Salary Commitment
Year 12 : 92 201 417 $
Year 13 : 41 933 560 $
Year 14 : 8 435 833 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 92 201 417 $
Year 13 : 41 933 560 $
Year 14 : 8 435 833 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 92 201 417 $
Year 13 : 41 933 560 $
Year 14 : 8 435 833 $
Year 15 : 0 $

Farm Players Salaries

Josh Manson 410 000 $ (1)
Andrew Shaw 390 000 $ (1)
Justin Braun 380 000 $ (2)
Alex Iafallo 242 500 $ (3)
Greg Pateryn 225 000 $ (2)
Madison Bowey 100 000 $ (2)
Riley Tufte 99 583 $ (2)
Carl Grundstrom 92 500 $ (1)
Mathieu Joseph 91 083 $ (3)
Vitaly Abramov 88 000 $ (1)
Jason Dickinson 87 500 $ (1)
Jeremy Lauzon 85 000 $ (1)
Tom McCollum 82 000 $ (2)
Daniel Brickley 70 000 $ (3)
Phillip Di Giuseppe 70 000 $ (2)
Michael Amadio 70 000 $ (3)
Ryan Carpenter 65 000 $ (1)
Rinat Valiev 65 000 $ (1)
Total Farm Players18
Salary Commitment
Year 12 : 2 713 166 $
Year 13 : 1 430 166 $
Year 14 : 473 583 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 713 166 $
Year 13 : 1 430 166 $
Year 14 : 473 583 $
Year 15 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 410 $ - 5 671 - 94,51%
Level 2: 5000 - 360 $ - 4 558 - 91,15%
Level 3: 2000 - 320 $ - 1 848 - 92,41%
Level 4: 4000 - 200 $ - 3 316 - 82,91%
Luxury : 1000 - 999 $ - 997 - 99,67%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %16 390 - 91,05%
Average Income per Game8 669 320 $
Year to Date Revenue338 103 491 $

Expense

Pro Players Total Salaries92 511 428 $
Farm Players Total Salaries3 267 500 $
Coaches Total Salaries3 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses83 782 296 $
Farm Year To Date Expenses4 552 891 $
Pro Salary Cap To Date81 918 890 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 338 641 $
Pro Remaining Season Days14
Pro Expenses Per Days461 031 $
Pro Estimated Expenses6 454 434 $
Farm Remaining Season Days7
Farm Expenses Per Days24 583 $
Farm Estimated Expenses172 081 $
Estimated Season Expenses6 626 515 $
Estimated Season Salary Cap88 236 740 $
Estimate Under Maximum Salary Cap of 92 638 333 $4 401 593 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 19 809 407 $
Current Bank Account655 309 935 $
Projected Bank Account666 022 061 $

Pro Players Salaries

Ryan Johansen 8 000 000 $ (2)
James van Riemsdyk 7 000 000 $ (3)
Keith Yandle 6 350 000 $ (2)
Ilya Kovalchuk 6 250 000 $ (1)
Brock Nelson 6 000 000 $ (1)
Corey Crawford 6 000 000 $ (1)
Gabriel Landeskog 5 571 429 $ (2)
Dmitry Orlov 5 100 000 $ (1)
Andy Greene 5 000 000 $ (2)
Tyler Johnson 5 000 000 $ (3)
Ryan Murray 4 600 000 $ (3)
Nazem Kadri 4 500 000 $ (3)
Devan Dubnyk 4 333 333 $ (3)
Damon Severson 4 166 666 $ (3)
Bryan Rust 3 500 000 $ (1)
Wayne Gretzky 2 500 000 $ (1)
Justin Williams 2 000 000 $ (1)
Jordie Benn 2 000 000 $ (1)
Ryan Pulock 2 000 000 $ (3)
David Kampf 1 000 000 $ (1)
Brian Boyle 940 000 $ (2)
Gabriel Bourque 700 000 $ (2)
Total Pro Players22
Salary Commitment
Year 12 : 92 511 428 $
Year 13 : 58 161 428 $
Year 14 : 31 599 999 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 92 511 428 $
Year 13 : 58 161 428 $
Year 14 : 31 599 999 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 92 511 428 $
Year 13 : 58 161 428 $
Year 14 : 31 599 999 $
Year 15 : 0 $

Farm Players Salaries

Igor Shesterkin 377 500 $ (2)
Kaapo Kakko 357 500 $ (2)
Micheal Ferland 350 000 $ (1)
Riley Nash 275 000 $ (1)
Alexander Petrovic 195 000 $ (1)
Mikey Anderson 177 500 $ (2)
Stefan Noesen 172 500 $ (2)
Josh Norris (Out of Payroll) 163 333 $ (2)
Kyle Clifford 160 000 $ (3)
Sean Kuraly 127 500 $ (1)
Julien Gauthier 116 333 $ (3)
Jack Roslovic 110 667 $ (2)
Alexander Volkov 92 500 $ (1)
Lucas Elvenes 90 333 $ (2)
MacKenzie Entwistle 89 417 $ (2)
Ethan Bear 79 833 $ (3)
Maxime Lajoie 78 000 $ (1)
Luca Sbisa 75 000 $ (2)
John Hayden 75 000 $ (2)
Brennan Menell 71 667 $ (2)
Brett Lernout 70 000 $ (1)
Dustin Tokarski 65 000 $ (2)
Zach Redmond 61 250 $ (1)
Total Farm Players23
Salary Commitment
Year 12 : 3 430 833 $
Year 13 : 2 181 583 $
Year 14 : 356 166 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 430 833 $
Year 13 : 2 181 583 $
Year 14 : 356 166 $
Year 15 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 392 $ - 6 518 - 93,11%
Level 2: 5750 - 347 $ - 5 168 - 89,87%
Level 3: 2750 - 257 $ - 2 557 - 93,00%
Level 4: 4500 - 202 $ - 4 040 - 89,78%
Luxury : 3000 - 338 $ - 2 168 - 72,26%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %20 451 - 88,92%
Average Income per Game9 297 189 $
Year to Date Revenue362 590 376 $

Expense

Pro Players Total Salaries92 284 166 $
Farm Players Total Salaries3 343 542 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses85 586 473 $
Farm Year To Date Expenses4 878 911 $
Pro Salary Cap To Date83 257 209 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 594 378 $
Pro Remaining Season Days14
Pro Expenses Per Days462 362 $
Pro Estimated Expenses6 473 068 $
Farm Remaining Season Days7
Farm Expenses Per Days26 988 $
Farm Estimated Expenses188 916 $
Estimated Season Expenses6 661 984 $
Estimated Season Salary Cap89 559 547 $
Estimate Under Maximum Salary Cap of 92 638 333 $3 078 786 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 21 132 214 $
Current Bank Account514 244 028 $
Projected Bank Account526 176 422 $

Pro Players Salaries

Nikita Kucherov 9 500 000 $ (1)
Mark Scheifele 6 125 000 $ (2)
Aleksander Barkov 5 900 000 $ (2)
T.J. Oshie 5 750 000 $ (3)
Dougie Hamilton 5 750 000 $ (2)
Anton Stralman 5 500 000 $ (3)
Teuvo Teravainen 5 400 000 $ (2)
Rasmus Ristolainen 5 400 000 $ (1)
Jakob Silfverberg 5 250 000 $ (3)
Yanni Gourde 5 166 666 $ (1)
Carl Soderberg 4 750 000 $ (3)
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)
Adam Fox 1 775 000 $ (2)
Curtis McElhinney 1 300 000 $ (2)
Kasperi Kapanen 863 333 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 92 284 166 $
Year 13 : 65 704 167 $
Year 14 : 27 837 500 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 92 284 166 $
Year 13 : 65 704 167 $
Year 14 : 27 837 500 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 92 284 166 $
Year 13 : 65 704 167 $
Year 14 : 27 837 500 $
Year 15 : 0 $

Farm Players Salaries

Jakob Chychrun 460 000 $ (2)
Will Butcher 373 333 $ (3)
Sven Baertschi 336 667 $ (2)
Eeli Tolvanen 311 500 $ (3)
Devin Shore 230 000 $ (3)
Steven Santini 141 667 $ (3)
William Carrier 140 000 $ (3)
Lawrence Pilut 135 000 $ (1)
Joe Veleno 121 292 $ (2)
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)
Dylan Gambrell 70 000 $ (3)
Brendan Gaunce 70 000 $ (3)
Tristan Jarry 67 500 $ (1)
Total Farm Players22
Salary Commitment
Year 12 : 3 343 542 $
Year 13 : 2 776 042 $
Year 14 : 1 588 083 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 343 542 $
Year 13 : 2 776 042 $
Year 14 : 1 588 083 $
Year 15 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6750 - 410 $ - 6 407 - 94,92%
Level 2: 5750 - 325 $ - 5 429 - 94,42%
Level 3: 3000 - 205 $ - 2 786 - 92,87%
Level 4: 4750 - 145 $ - 4 461 - 93,92%
Luxury : 1750 - 665 $ - 1 640 - 93,70%
Total Capacity :22000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %20 723 - 94,20%
Average Income per Game9 304 291 $
Year to Date Revenue362 867 349 $

Expense

Pro Players Total Salaries76 247 900 $
Farm Players Total Salaries3 096 967 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses69 493 419 $
Farm Year To Date Expenses4 318 149 $
Pro Salary Cap To Date68 078 304 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 608 582 $
Pro Remaining Season Days14
Pro Expenses Per Days379 258 $
Pro Estimated Expenses5 309 612 $
Farm Remaining Season Days7
Farm Expenses Per Days23 217 $
Farm Estimated Expenses162 519 $
Estimated Season Expenses5 472 131 $
Estimated Season Salary Cap73 285 478 $
Estimate Under Maximum Salary Cap of 92 638 333 $19 352 855 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 4 858 145 $
Current Bank Account921 233 700 $
Projected Bank Account934 370 151 $

Pro Players Salaries

Blake Wheeler 8 250 000 $ (3)
Matt Duchene 8 000 000 $ (3)
David Krejci 7 250 000 $ (3)
Brad Marchand 6 125 000 $ (5)
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)
Jake Muzzin 4 000 000 $ (1)
Ben Chiarot 3 500 000 $ (3)
Ryan Strome 3 100 000 $ (3)
Wendel Clark 2 500 000 $ (1)
Zach Hyman 2 250 000 $ (1)
Jesper Fast 1 850 000 $ (1)
Blake Coleman 1 800 000 $ (1)
Ilya Mikheyev 925 000 $ (2)
Mackenzie Blackwood 913 333 $ (3)
Jake Guentzel 734 167 $ (1)
Matt Roy 700 000 $ (2)
Total Pro Players20
Salary Commitment
Year 12 : 76 247 900 $
Year 13 : 58 663 733 $
Year 14 : 46 388 333 $
Year 15 : 6 125 000 $
Salary Average Commitment
Year 12 : 76 247 900 $
Year 13 : 58 663 733 $
Year 14 : 46 388 333 $
Year 15 : 6 125 000 $
Salary Cap with 1 Way Contract
Year 12 : 76 247 900 $
Year 13 : 58 663 733 $
Year 14 : 46 388 333 $
Year 15 : 6 125 000 $

Farm Players Salaries

Justin Schultz 550 000 $ (3)
Marcus Foligno 287 500 $ (1)
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)
Rudolfs Balcers 92 500 $ (1)
Slater Koekkoek 92 500 $ (2)
Andrew Nielsen 92 167 $ (2)
Matthew Strome 89 717 $ (2)
Simon Holmstrom 89 417 $ (2)
Ryan Gropp 88 833 $ (2)
Nick Baptiste 87 833 $ (2)
Brandon Pirri 77 500 $ (2)
Nic Dowd 75 000 $ (3)
Mitch Reinke 75 000 $ (2)
Remi Elie 73 500 $ (1)
Morgan Klimchuk 70 000 $ (1)
Nick Lappin 70 000 $ (1)
Total Farm Players23
Salary Commitment
Year 12 : 3 096 967 $
Year 13 : 1 595 467 $
Year 14 : 625 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 096 967 $
Year 13 : 1 595 467 $
Year 14 : 625 000 $
Year 15 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee Pepsi
Level 1: 6750 - 375 $ - 6 413 - 95,00%
Level 2: 5750 - 315 $ - 5 364 - 93,29%
Level 3: 4000 - 150 $ - 2 914 - 72,86%
Level 4: 4000 - 149 $ - 3 995 - 99,87%
Luxury : 2500 - 399 $ - 2 092 - 83,68%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %20 778 - 90,34%
Average Income per Game8 346 231 $
Year to Date Revenue325 503 000 $

Expense

Pro Players Total Salaries86 639 165 $
Farm Players Total Salaries826 084 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses81 961 313 $
Farm Year To Date Expenses2 768 567 $
Pro Salary Cap To Date80 097 883 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 692 462 $
Pro Remaining Season Days14
Pro Expenses Per Days432 386 $
Pro Estimated Expenses6 053 404 $
Farm Remaining Season Days7
Farm Expenses Per Days14 273 $
Farm Estimated Expenses99 911 $
Estimated Season Expenses6 153 315 $
Estimated Season Salary Cap86 014 703 $
Estimate Under Maximum Salary Cap of 92 638 333 $6 623 630 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 17 587 370 $
Current Bank Account697 484 463 $
Projected Bank Account708 023 610 $

Pro Players Salaries

Brent Burns 8 000 000 $ (2)
Vladimir Tarasenko 7 500 000 $ (1)
Nicklas Backstrom 6 700 000 $ (2)
Braden Holtby 6 100 000 $ (1)
Nick Schmaltz 5 850 000 $ (2)
Martin Jones 5 750 000 $ (2)
Jonathan Drouin 5 500 000 $ (1)
Mikael Backlund 5 350 000 $ (3)
Morgan Rielly 5 000 000 $ (1)
Alex Galchenyuk 4 900 000 $ (2)
Sami Vatanen 4 875 000 $ (3)
Evgenii Dadonov 4 000 000 $ (3)
Pierre-Luc Dubois 3 394 166 $ (3)
Carson Soucy 2 750 000 $ (2)
Guy Lafleur 2 500 000 $ (1)
Clayton Keller 1 673 333 $ (2)
Scott Mayfield 1 450 000 $ (2)
Carter Rowney 1 133 333 $ (2)
Nicolas Deslauriers 950 000 $ (2)
Vince Dunn 888 333 $ (2)
Troy Brouwer 850 000 $ (1)
Sammy Blais 850 000 $ (1)
Matt Irwin 675 000 $ (1)
Total Pro Players23
Salary Commitment
Year 12 : 86 639 165 $
Year 13 : 57 664 165 $
Year 14 : 17 619 166 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 83 079 166 $
Year 13 : 54 104 166 $
Year 14 : 14 225 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 86 639 165 $
Year 13 : 57 664 165 $
Year 14 : 17 619 166 $
Year 15 : 0 $

Farm Players Salaries

Aaron Dell 190 000 $ (1)
German Rubtsov 110 667 $ (1)
Filip Chlapik 89 417 $ (2)
Alex Stalock 78 500 $ (2)
Conor Garland 77 500 $ (2)
Curtis McKenzie 75 000 $ (3)
Mario Kempe 70 000 $ (2)
Derrick Pouliot 70 000 $ (3)
Brad Hunt 65 000 $ (1)
Total Farm Players9
Salary Commitment
Year 12 : 826 084 $
Year 13 : 460 417 $
Year 14 : 145 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 756 084 $
Year 13 : 390 417 $
Year 14 : 145 000 $
Year 15 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 455 $ - 4 700 - 78,33%
Level 2: 5000 - 370 $ - 4 236 - 84,73%
Level 3: 2000 - 280 $ - 1 972 - 98,58%
Level 4: 4000 - 200 $ - 3 907 - 97,67%
Luxury : 1000 - 999 $ - 980 - 98,01%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %15 795 - 87,75%
Average Income per Game8 402 603 $
Year to Date Revenue327 701 509 $

Expense

Pro Players Total Salaries71 233 333 $
Farm Players Total Salaries2 566 694 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses67 787 469 $
Farm Year To Date Expenses3 472 039 $
Pro Salary Cap To Date66 389 914 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 805 206 $
Pro Remaining Season Days14
Pro Expenses Per Days354 797 $
Pro Estimated Expenses4 967 158 $
Farm Remaining Season Days7
Farm Expenses Per Days18 014 $
Farm Estimated Expenses126 098 $
Estimated Season Expenses5 093 256 $
Estimated Season Salary Cap71 254 634 $
Estimate Under Maximum Salary Cap of 92 638 333 $21 383 699 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 2 827 301 $
Current Bank Account367 814 169 $
Projected Bank Account379 526 119 $

Pro Players Salaries

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)
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)
Mark Messier 2 500 000 $ (1)
Alex Chiasson 2 150 000 $ (3)
Melker Karlsson 2 000 000 $ (1)
Matt Benning 1 900 000 $ (1)
MacKenzie Weegar 1 600 000 $ (1)
Lawson Crouse 1 533 333 $ (1)
Jordan Greenway 1 225 000 $ (2)
Pavel Francouz 950 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 71 233 333 $
Year 13 : 43 350 000 $
Year 14 : 20 700 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 71 233 333 $
Year 13 : 43 350 000 $
Year 14 : 20 700 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 71 233 333 $
Year 13 : 43 350 000 $
Year 14 : 20 700 000 $
Year 15 : 0 $

Farm Players Salaries

Jonathan Ericsson 425 000 $ (1)
Matt Beleskey 380 000 $ (1)
Vladimir Sobotka 350 000 $ (1)
Luke Kunin 142 500 $ (2)
Tage Thompson 113 750 $ (2)
Christian Fischer 107 583 $ (2)
Connor Dewar 92 500 $ (2)
Austin Wagner 92 500 $ (1)
Joey Keane 92 500 $ (2)
Sean Durzi 92 500 $ (2)
Trey Fix-Wolansky 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)
Total Farm Players19
Salary Commitment
Year 12 : 2 566 694 $
Year 13 : 1 043 916 $
Year 14 : 0 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 474 194 $
Year 13 : 951 416 $
Year 14 : 0 $
Year 15 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6250 - 415 $ - 5 497 - 87,95%
Level 2: 5500 - 320 $ - 5 070 - 92,17%
Level 3: 3000 - 260 $ - 2 714 - 90,47%
Level 4: 4500 - 200 $ - 4 157 - 92,38%
Luxury : 3750 - 100 $ - 2 278 - 60,74%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %19 715 - 85,72%
Average Income per Game8 175 364 $
Year to Date Revenue318 839 188 $

Expense

Pro Players Total Salaries91 042 333 $
Farm Players Total Salaries2 297 746 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses83 935 799 $
Farm Year To Date Expenses3 276 521 $
Pro Salary Cap To Date82 538 239 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 350 728 $
Pro Remaining Season Days14
Pro Expenses Per Days451 426 $
Pro Estimated Expenses6 319 964 $
Farm Remaining Season Days7
Farm Expenses Per Days16 655 $
Farm Estimated Expenses116 585 $
Estimated Season Expenses6 436 549 $
Estimated Season Salary Cap88 755 765 $
Estimate Under Maximum Salary Cap of 92 638 333 $3 882 568 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 20 328 432 $
Current Bank Account412 198 735 $
Projected Bank Account422 112 914 $

Pro Players Salaries

Sergei Bobrovsky 10 000 000 $ (3)
Steven Stamkos 8 500 000 $ (1)
Sebastian Aho 8 454 000 $ (1)
Kris Letang 7 250 000 $ (1)
Patrice Bergeron 6 875 000 $ (2)
Chris Kreider 6 500 000 $ (3)
Alex DeBrincat 6 400 000 $ (2)
Ryan Ellis 6 250 000 $ (3)
Mikael Granlund 5 750 000 $ (1)
Boone Jenner 3 750 000 $ (1)
Dylan Strome 3 338 333 $ (2)
Carter Hutton 2 750 000 $ (1)
Ryan Withney 2 500 000 $ (1)
Troy Stecher 2 325 000 $ (2)
Cody Eakin 2 250 000 $ (3)
Matt Nieto 1 975 000 $ (2)
Zach Werenski 1 775 000 $ (1)
Vinnie Hinostroza 1 500 000 $ (2)
Andrej Sekera 1 500 000 $ (2)
Anthony Bitetto 700 000 $ (2)
Patrick Marleau 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 91 042 333 $
Year 13 : 49 613 333 $
Year 14 : 25 000 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 91 042 333 $
Year 13 : 49 613 333 $
Year 14 : 25 000 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 91 042 333 $
Year 13 : 49 613 333 $
Year 14 : 25 000 000 $
Year 15 : 0 $

Farm Players Salaries

Trevor Daley 316 667 $ (1)
Adam Boqvist 174 417 $ (2)
Denis Gurianov 164 417 $ (2)
Corey Perry 150 000 $ (2)
Michael Hutchinson 130 000 $ (1)
Markus Granlund 130 000 $ (1)
Robert Thomas 117 750 $ (1)
Nicolas Beaudin 113 583 $ (2)
Kieffer Bellows 110 667 $ (1)
Evgeny Svechnikov 107 583 $ (2)
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)
Joachim Blichfeld 79 000 $ (2)
Joe Hicketts 70 000 $ (2)
Oscar Dansk 70 000 $ (1)
Brendan Leipsic 0 $ (0)
Total Farm Players20
Salary Commitment
Year 12 : 2 297 746 $
Year 13 : 859 000 $
Year 14 : 0 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 218 746 $
Year 13 : 780 000 $
Year 14 : 0 $
Year 15 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 380 $ - 5 394 - 77,05%
Level 2: 6000 - 325 $ - 4 337 - 72,28%
Level 3: 3000 - 280 $ - 1 963 - 65,44%
Level 4: 4000 - 235 $ - 2 766 - 69,14%
Luxury : 1000 - 999 $ - 999 - 99,95%
Total Capacity :21000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %15 459 - 73,61%
Average Income per Game8 494 804 $
Year to Date Revenue331 297 338 $

Expense

Pro Players Total Salaries87 518 462 $
Farm Players Total Salaries1 868 183 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses83 911 752 $
Farm Year To Date Expenses4 757 305 $
Pro Salary Cap To Date80 277 578 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 989 607 $
Pro Remaining Season Days14
Pro Expenses Per Days451 310 $
Pro Estimated Expenses6 318 340 $
Farm Remaining Season Days7
Farm Expenses Per Days24 587 $
Farm Estimated Expenses172 109 $
Estimated Season Expenses6 490 449 $
Estimated Season Salary Cap86 254 444 $
Estimate Under Maximum Salary Cap of 92 638 333 $6 383 889 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 17 827 111 $
Current Bank Account644 652 593 $
Projected Bank Account655 151 751 $

Pro Players Salaries

John Tavares 11 000 000 $ (3)
Alex Ovechkin 9 538 462 $ (1)
Mark Stone 9 500 000 $ (1)
John Carlson 8 000 000 $ (2)
Victor Hedman 7 875 000 $ (3)
Dylan Larkin 6 100 000 $ (2)
Tomas Hertl 5 625 000 $ (1)
Mike Hoffman 5 187 500 $ (1)
Matt Murray 3 750 000 $ (2)
Eric Staal 3 500 000 $ (1)
Casey Cizikas (Out of Payroll) 3 350 000 $ (3)
Joel Armia 2 600 000 $ (2)
Jean Ratelle 2 500 000 $ (1)
Artturi Lehkonen 2 400 000 $ (2)
Roman Polak 1 750 000 $ (1)
Petr Mrazek 1 500 000 $ (1)
Johan Larsson 1 475 000 $ (1)
Vladislav Gavrikov 1 350 000 $ (2)
Filip Hronek 913 333 $ (3)
Brandon Carlo 894 167 $ (2)
Ryan Graves 735 000 $ (2)
Derek Grant 700 000 $ (2)
Colton Sissons 625 000 $ (1)
Total Pro Players23
Salary Commitment
Year 12 : 90 868 462 $
Year 13 : 49 667 500 $
Year 14 : 23 138 333 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 90 868 462 $
Year 13 : 49 667 500 $
Year 14 : 23 138 333 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 90 868 462 $
Year 13 : 49 667 500 $
Year 14 : 23 138 333 $
Year 15 : 0 $

Farm Players Salaries

Marcus Pettersson 402 518 $ (3)
Mattias Janmark 230 000 $ (1)
Michael McLeod 136 333 $ (1)
Jaret Anderson-Dolan 91 333 $ (2)
Josh Mahura 91 083 $ (1)
Jason Robertson 89 417 $ (2)
Zach Nastasiuk 87 167 $ (2)
Isaac Ratcliffe 86 333 $ (2)
Paul Bittner 86 333 $ (2)
Cale Fleury 77 167 $ (1)
Miikka Salomaki 75 000 $ (1)
Mike Reilly 72 500 $ (1)
Jake Dotchin 70 000 $ (2)
Martin Marincin 70 000 $ (1)
Troy Grosenick 70 000 $ (3)
Joseph Blandisi 68 000 $ (1)
Dillon Heatherington 65 000 $ (1)
Total Farm Players17
Salary Commitment
Year 12 : 1 868 184 $
Year 13 : 983 101 $
Year 14 : 472 518 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 791 017 $
Year 13 : 983 101 $
Year 14 : 472 518 $
Year 15 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6800 - 405 $ - 6 538 - 96,14%
Level 2: 5350 - 330 $ - 5 237 - 97,89%
Level 3: 3300 - 220 $ - 2 745 - 83,17%
Level 4: 4550 - 165 $ - 4 324 - 95,04%
Luxury : 3000 - 475 $ - 2 081 - 69,35%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %20 925 - 90,98%
Average Income per Game9 354 313 $
Year to Date Revenue364 818 202 $

Expense

Pro Players Total Salaries95 356 067 $
Farm Players Total Salaries2 504 136 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses82 751 339 $
Farm Year To Date Expenses4 290 679 $
Pro Salary Cap To Date80 794 776 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 708 626 $
Pro Remaining Season Days14
Pro Expenses Per Days475 395 $
Pro Estimated Expenses6 655 530 $
Farm Remaining Season Days7
Farm Expenses Per Days22 748 $
Farm Estimated Expenses159 236 $
Estimated Season Expenses6 814 766 $
Estimated Season Salary Cap87 306 904 $
Estimate Under Maximum Salary Cap of 92 638 333 $5 331 429 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 18 879 571 $
Current Bank Account318 385 435 $
Projected Bank Account330 279 295 $

Pro Players Salaries

Oliver Ekman-Larsson 8 250 000 $ (1)
Shea Weber 7 857 143 $ (3)
Marc-Edouard Vlasic 7 000 000 $ (1)
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)
Ian Cole 4 250 000 $ (1)
Adam Larsson 4 166 666 $ (2)
Tanner Pearson 3 750 000 $ (2)
Brendan Gallagher 3 750 000 $ (1)
Brandon Tanev 3 500 000 $ (1)
Phillip Danault 3 083 333 $ (1)
Jonathan Bernier 3 000 000 $ (1)
Steve Yzerman 2 500 000 $ (1)
Mike Smith 2 000 000 $ (1)
Pierre-Edouard Bellemare 1 800 000 $ (2)
Adam Pelech 1 600 000 $ (3)
Nick Ritchie 1 498 925 $ (3)
Mark Barberio (1 Way Contract) 1 450 000 $ (2)
-1 Way Contract Salary Cap : 1 450 000 $
Chris Wagner 1 350 000 $ (3)
Total Pro Players23
Salary Commitment
Year 12 : 95 356 067 $
Year 13 : 46 422 734 $
Year 14 : 17 306 068 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 95 356 067 $
Year 13 : 46 422 734 $
Year 14 : 17 306 068 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 95 356 067 $
Year 13 : 46 422 734 $
Year 14 : 17 306 068 $
Year 15 : 0 $

Farm Players Salaries

Mikkel Boedker 400 000 $ (3)
Markus Nutivaara 270 000 $ (2)
Brandon Manning 225 000 $ (2)
Tim Schaller 190 000 $ (3)
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)
Korbinian Holzer 85 000 $ (2)
Christian Jaros 80 167 $ (1)
Michael McNiven 71 889 $ (1)
Vitek Vanecek 71 417 $ (1)
Jason Spezza 70 000 $ (2)
Andrew Poturalski 70 000 $ (2)
Andreas Englund 70 000 $ (1)
Dominik Masin 70 000 $ (1)
Antoine Bibeau 67 500 $ (1)
Total Farm Players21
Salary Commitment
Year 12 : 2 504 136 $
Year 13 : 1 575 000 $
Year 14 : 765 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 414 136 $
Year 13 : 1 485 000 $
Year 14 : 765 000 $
Year 15 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8100 - 435 $ - 5 382 - 66,44%
Level 2: 6100 - 330 $ - 5 477 - 89,79%
Level 3: 2400 - 238 $ - 2 400 - 100,00%
Level 4: 4400 - 192 $ - 4 262 - 96,86%
Luxury : 2000 - 580 $ - 1 977 - 98,86%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %19 498 - 84,77%
Average Income per Game9 358 785 $
Year to Date Revenue364 992 615 $

Expense

Pro Players Total Salaries91 486 250 $
Farm Players Total Salaries1 635 750 $
Coaches Total Salaries6 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses87 523 414 $
Farm Year To Date Expenses4 777 591 $
Pro Salary Cap To Date84 728 258 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 717 570 $
Pro Remaining Season Days14
Pro Expenses Per Days460 909 $
Pro Estimated Expenses6 452 726 $
Farm Remaining Season Days7
Farm Expenses Per Days24 423 $
Farm Estimated Expenses170 961 $
Estimated Season Expenses6 623 687 $
Estimated Season Salary Cap90 976 094 $
Estimate Under Maximum Salary Cap of 92 638 333 $1 662 239 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 22 548 761 $
Current Bank Account643 582 021 $
Projected Bank Account655 675 904 $

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)
Miro Heiskanen 3 394 166 $ (3)
Carl Hagelin 2 750 000 $ (2)
Anton Khudobin 2 500 000 $ (2)
Pat Lafontaine 2 500 000 $ (1)
Connor Brown 2 100 000 $ (3)
Justin Holl 2 000 000 $ (1)
Cedric Paquette 1 650 000 $ (2)
Henrik Borgstrom 1 491 667 $ (3)
Colton Sceviour 1 200 000 $ (1)
Adrian Kempe 894 167 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 91 486 250 $
Year 13 : 51 235 833 $
Year 14 : 26 485 833 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 90 680 000 $
Year 13 : 51 235 833 $
Year 14 : 26 485 833 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 91 486 250 $
Year 13 : 51 235 833 $
Year 14 : 26 485 833 $
Year 15 : 0 $

Farm Players Salaries

Jack Hughes 377 500 $ (2)
Timothy Liljegren 126 333 $ (3)
Casey DeSmith 125 000 $ (1)
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 : 1 635 750 $
Year 13 : 1 132 000 $
Year 14 : 226 333 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 635 750 $
Year 13 : 1 132 000 $
Year 14 : 226 333 $
Year 15 : 0 $

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameHartford Civic Center
Level 1: 7600 - 285 $ - 7 036 - 92,58%
Level 2: 6400 - 275 $ - 5 626 - 87,91%
Level 3: 2600 - 270 $ - 2 402 - 92,40%
Level 4: 4400 - 205 $ - 3 921 - 89,12%
Luxury : 2000 - 650 $ - 1 791 - 89,55%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %20 777 - 90,33%
Average Income per Game8 953 748 $
Year to Date Revenue349 196 153 $

Expense

Pro Players Total Salaries83 525 795 $
Farm Players Total Salaries1 424 583 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses80 099 844 $
Farm Year To Date Expenses3 008 092 $
Pro Salary Cap To Date77 770 550 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 907 495 $
Pro Remaining Season Days14
Pro Expenses Per Days419 638 $
Pro Estimated Expenses5 874 932 $
Farm Remaining Season Days7
Farm Expenses Per Days14 771 $
Farm Estimated Expenses103 397 $
Estimated Season Expenses5 978 329 $
Estimated Season Salary Cap83 474 752 $
Estimate Under Maximum Salary Cap of 92 638 333 $9 163 581 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 15 047 419 $
Current Bank Account793 045 269 $
Projected Bank Account804 974 435 $

Pro Players Salaries

Auston Matthews 11 634 000 $ (1)
Evgeni Malkin 9 500 000 $ (1)
Zach Parise 7 538 462 $ (1)
Filip Forsberg 6 000 000 $ (1)
Matt Niskanen 5 750 000 $ (1)
Samuel Girard 5 000 000 $ (3)
Shayne Gostisbehere 4 500 000 $ (2)
David Perron 4 000 000 $ (2)
Darren Helm 3 850 000 $ (2)
Andrei Svechnikov 3 575 000 $ (1)
James Reimer 3 400 000 $ (1)
Brandon Montour 3 387 500 $ (1)
Travis Sanheim 3 250 000 $ (3)
Matt Calvert 2 850 000 $ (1)
Ron Francis 2 500 000 $ (1)
John Gibson 2 300 000 $ (1)
Mikko Rantanen 1 627 500 $ (1)
Erik Gustafsson 1 200 000 $ (1)
Ivan Barbashev 863 333 $ (1)
Warren Foegele 800 000 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 83 525 795 $
Year 13 : 20 600 000 $
Year 14 : 8 250 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 79 025 795 $
Year 13 : 16 100 000 $
Year 14 : 8 250 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 83 525 795 $
Year 13 : 20 600 000 $
Year 14 : 8 250 000 $
Year 15 : 0 $

Farm Players Salaries

Moritz Seider 177 500 $ (2)
Filip Zadina 174 417 $ (1)
Braydon Coburn 170 000 $ (1)
Kristian Vesalainen 146 083 $ (1)
Henri Jokiharju 127 917 $ (1)
David Gustafsson 92 500 $ (2)
Michael Dipietro 91 083 $ (1)
Dylan Wells 91 083 $ (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 Players13
Salary Commitment
Year 12 : 1 424 583 $
Year 13 : 410 000 $
Year 14 : 65 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 352 083 $
Year 13 : 410 000 $
Year 14 : 65 000 $
Year 15 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6250 - 450 $ - 4 854 - 77,66%
Level 2: 5500 - 375 $ - 4 136 - 75,19%
Level 3: 2000 - 325 $ - 1 776 - 88,78%
Level 4: 4000 - 225 $ - 3 194 - 79,85%
Luxury : 1250 - 800 $ - 1 230 - 98,38%
Total Capacity :19000
Team Popularity : 100,00%

Income

Home Games Left3
Average Attendance - %15 189 - 79,94%
Average Income per Game8 502 787 $
Year to Date Revenue323 105 895 $

Expense

Pro Players Total Salaries85 740 634 $
Farm Players Total Salaries2 070 170 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses83 325 761 $
Farm Year To Date Expenses2 452 572 $
Pro Salary Cap To Date81 462 361 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 508 360 $
Pro Remaining Season Days14
Pro Expenses Per Days428 003 $
Pro Estimated Expenses5 992 042 $
Farm Remaining Season Days7
Farm Expenses Per Days15 506 $
Farm Estimated Expenses108 542 $
Estimated Season Expenses6 100 584 $
Estimated Season Salary Cap87 317 819 $
Estimate Under Maximum Salary Cap of 92 638 333 $5 320 514 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 18 890 486 $
Current Bank Account602 179 440 $
Projected Bank Account621 587 216 $

Pro Players Salaries

Jakub Voracek 8 250 000 $ (3)
Evander Kane 7 000 000 $ (1)
William Nylander 6 962 366 $ (3)
Travis Zajac 5 750 000 $ (2)
Duncan Keith 5 550 769 $ (1)
Brady Skjei 5 250 000 $ (1)
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)
Dominik Kahun 3 775 000 $ (1)
Elias Pettersson 3 775 000 $ (1)
Michael Grabner 3 350 000 $ (1)
Jack Johnson 3 250 000 $ (1)
Leo Komarov 3 000 000 $ (2)
Guillaume Latendresse 2 500 000 $ (1)
Scott Laughton 2 300 000 $ (3)
Mikhail Sergachev 1 744 166 $ (2)
Robby Fabbri 900 000 $ (1)
Teddy Blueger 750 000 $ (2)
Carter Verhaeghe 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 12 : 85 740 634 $
Year 13 : 45 339 865 $
Year 14 : 17 512 366 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 85 740 634 $
Year 13 : 45 339 865 $
Year 14 : 17 512 366 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 85 740 634 $
Year 13 : 45 339 865 $
Year 14 : 17 512 366 $
Year 15 : 0 $

Farm Players Salaries

Jay Beagle 300 000 $ (2)
Olli Juolevi 191 333 $ (1)
Scott Harrington 163 333 $ (1)
Austin Czarnik 125 000 $ (2)
Jujhar Khaira 120 000 $ (3)
Brett Ritchie 100 000 $ (2)
Rasmus Asplund 92 500 $ (1)
Gustav Lindstrom 92 500 $ (2)
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)
Mac Hollowell 79 977 $ (2)
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 (Out of Payroll) 70 000 $ (1)
Total Farm Players20
Salary Commitment
Year 12 : 2 140 170 $
Year 13 : 1 318 254 $
Year 14 : 375 027 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 015 170 $
Year 13 : 1 193 254 $
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 328 731 163 $ 82 639 967 $ 9 998 366 $ 14 212 634 $ 231538
Blackhawks 685 603 078 $ 75 469 464 $ 17 168 869 $ 7 042 131 $ 212546
Blues 620 500 567 $ 86 086 783 $ 6 551 550 $ 17 659 450 $ 221537
Bruins 356 503 266 $ 86 378 292 $ 6 260 041 $ 17 950 959 $ 201434
Canadiens 463 553 165 $ 76 025 570 $ 16 612 763 $ 7 598 237 $ 232346
Canucks 576 178 540 $ 85 357 973 $ 7 280 360 $ 16 930 640 $ 222244
Capitals 598 959 941 $ 75 784 382 $ 16 853 951 $ 7 357 049 $ 221234
Devils 516 280 370 $ 79 999 884 $ 12 638 449 $ 11 572 551 $ 232144
Ducks 551 430 935 $ 83 530 477 $ 9 107 856 $ 15 103 144 $ 212041
Flames 384 958 685 $ 86 313 029 $ 6 325 304 $ 17 885 696 $ 202343
Flyers 636 398 070 $ 84 453 790 $ 8 184 543 $ 16 026 457 $ 212142
Islanders 658 842 039 $ 84 446 037 $ 8 192 296 $ 16 018 704 $ 202545
Jets 331 223 110 $ 90 646 682 $ 1 991 651 $ 22 219 349 $ 201838
Kings 655 309 935 $ 88 236 740 $ 4 401 593 $ 19 809 407 $ 222345
Lightning 514 244 028 $ 89 559 547 $ 3 078 786 $ 21 132 214 $ 212243
MapleLeafs 921 233 700 $ 73 285 478 $ 19 352 855 $ 4 858 145 $ 202343
Nordiques 697 484 463 $ 86 014 703 $ 6 623 630 $ 17 587 370 $ 23932
Oilers 367 814 169 $ 71 254 634 $ 21 383 699 $ 2 827 301 $ 211940
Penguins 412 198 735 $ 88 755 765 $ 3 882 568 $ 20 328 432 $ 212041
Rangers 644 652 593 $ 86 254 444 $ 6 383 889 $ 17 827 111 $ 231740
RedWings 318 385 435 $ 87 306 904 $ 5 331 429 $ 18 879 571 $ 232144
Sabres 643 582 021 $ 90 976 094 $ 1 662 239 $ 22 548 761 $ 211637
Whalers 793 045 269 $ 83 474 752 $ 9 163 581 $ 15 047 419 $ 201333
Wild 602 179 440 $ 87 317 819 $ 5 320 514 $ 18 890 486 $ 222042