Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 11 décembre 2018 at 15:38

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - 90 $ - 6 655 - 95,07%
Level 2: 6000 - 57 $ - 5 187 - 86,45%
Level 3: 3000 - 23 $ - 2 422 - 80,73%
Level 4: 5000 - 17 $ - 4 244 - 84,88%
Luxury : 1000 - 184 $ - 861 - 86,09%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 482 - 74,11%
Farm Level 2: 1000 - 25 $ - 739 - 73,92%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %19 368 - 88,04%
Average Income per Game1 587 448 $
Year to Date Revenue38 098 743 $
Farm
Home Games Left18
Average Attendance - %2 221 - 74,05%
Average Income per Game119 404 $
Year to Date Revenue2 746 288 $

Expense

Pro Players Total Salaries63 325 000 $
Farm Players Total Salaries2 555 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 458 248 $
Farm Year To Date Expenses1 420 336 $
Pro Salary Cap To Date36 123 147 $
Farm Salary Cap To Date1 364 477 $

Estimate

Pro Estimated Season Revenue26 986 610 $
Farm Estimated Season Revenue2 149 269 $
Pro Remaining Season Days83
Pro Expenses Per Days340 027 $
Pro Estimated Expenses28 222 241 $
Farm Remaining Season Days83
Farm Expenses Per Days14 122 $
Farm Estimated Expenses1 172 126 $
Estimated Season Expenses29 394 367 $
Season Salary Cap63 325 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 675 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 325 000 $
Current Bank Account23 929 761 $
Projected Bank Account23 671 273 $

Pro Players Salaries

John Gibson 6 000 000 $ (1)
Keith Yandle 5 750 000 $ (1)
Ryan McDonagh 5 500 000 $ (2)
Patrik Berglund 5 500 000 $ (3)
Artemi Panarin 5 500 000 $ (3)
Ryan Johansen 5 000 000 $ (2)
Brayden Schenn 4 500 000 $ (3)
Nick Bjugstad 4 000 000 $ (4)
Nail Yakupov 3 800 000 $ (1)
Sam Gagner 2 750 000 $ (2)
Mikkel Boedker 2 700 000 $ (1)
Victor Rask 2 500 000 $ (3)
Jared Cowen 1 800 000 $ (1)
Jamie Lundmark 1 800 000 $ (1)
Dustin Boyd (Out of Payroll) 1 500 000 $ (1)
Brandon Bollig 1 000 000 $ (2)
Oscar Klefbom 900 000 $ (2)
Sam Reinhart 900 000 $ (2)
Alan Quine 900 000 $ (2)
Jake Mccabe 900 000 $ (2)
Connor Murphy 900 000 $ (1)
David Rittich 725 000 $ (1)
Total Pro Players22
Salary Commitment
Year 9 : 64 825 000 $
Year 10 : 39 850 000 $
Year 11 : 22 000 000 $
Year 12 : 4 000 000 $
Salary Average Commitment
Year 9 : 64 825 000 $
Year 10 : 39 850 000 $
Year 11 : 22 000 000 $
Year 12 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 825 000 $
Year 10 : 39 850 000 $
Year 11 : 22 000 000 $
Year 12 : 4 000 000 $

Farm Players Salaries

Shane O'Brien 150 000 $ (1)
Marc-Antoine Pouliot 150 000 $ (1)
Milan Jurcina 135 000 $ (1)
Justin Holl 120 000 $ (1)
Jesse Blacker 110 000 $ (3)
Ethan Werek 110 000 $ (3)
Alexander Svitov 100 000 $ (1)
Curtis Lazar (Out of Payroll) 90 000 $ (3)
Marcel Goc 90 000 $ (1)
Dillon Fournier 90 000 $ (2)
Peter Regin 90 000 $ (1)
Daniel Brodin 90 000 $ (2)
Gaelan Patterson 85 000 $ (3)
Justin Jokinen 85 000 $ (3)
Robert Czarnik 85 000 $ (3)
Trevor Cann 85 000 $ (2)
Troy Rutkowski 85 000 $ (2)
X - Andru Matsoukas 80 000 $ (9)
Pius Suter 80 000 $ (3)
Ville Pokka 80 000 $ (3)
Fredrik Pettersson-Wentzel 80 000 $ (1)
Benjamin Casavant 75 000 $ (3)
Henri Ikonen 75 000 $ (3)
Andreas Soderberg 75 000 $ (3)
Geordie Wudrick 75 000 $ (1)
Lars Volden 70 000 $ (2)
Gregg Sutch 70 000 $ (1)
Steven Shipley 70 000 $ (1)
Andrew Campbell 65 000 $ (2)
Total Farm Players29
Salary Commitment
Year 9 : 2 645 000 $
Year 10 : 1 515 000 $
Year 11 : 1 030 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 645 000 $
Year 10 : 1 515 000 $
Year 11 : 1 030 000 $
Year 12 : 80 000 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - 90 $ - 6 439 - 91,98%
Level 2: 6000 - 55 $ - 5 341 - 89,02%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 4 000 - 100,00%
Luxury : 1000 - 190 $ - 811 - 81,08%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 482 - 74,09%
Farm Level 2: 1000 - 11 $ - 743 - 74,34%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %18 591 - 92,95%
Average Income per Game1 525 190 $
Year to Date Revenue36 604 569 $
Farm
Home Games Left18
Average Attendance - %2 225 - 74,17%
Average Income per Game69 624 $
Year to Date Revenue1 601 341 $

Expense

Pro Players Total Salaries61 900 000 $
Farm Players Total Salaries2 350 750 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses32 955 592 $
Farm Year To Date Expenses1 245 270 $
Pro Salary Cap To Date32 620 471 $
Farm Salary Cap To Date1 189 417 $

Estimate

Pro Estimated Season Revenue25 928 236 $
Farm Estimated Season Revenue1 253 223 $
Pro Remaining Season Days83
Pro Expenses Per Days332 447 $
Pro Estimated Expenses27 593 101 $
Farm Remaining Season Days83
Farm Expenses Per Days13 036 $
Farm Estimated Expenses1 081 988 $
Estimated Season Expenses28 675 089 $
Season Salary Cap61 900 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $5 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 900 000 $
Current Bank Account4 746 389 $
Projected Bank Account3 252 759 $

Pro Players Salaries

Simon Gagne 7 500 000 $ (2)
Corey Crawford 6 000 000 $ (1)
Ryan Callahan 5 500 000 $ (2)
Dennis Wideman 4 500 000 $ (1)
Logan Couture 4 250 000 $ (1)
Lee Stempniak 4 200 000 $ (1)
Chris Stewart 4 000 000 $ (1)
Tomas Plekanec 4 000 000 $ (3)
Kyle Quincey 3 500 000 $ (3)
Paul Martin 3 150 000 $ (1)
Marek Zagrapan 2 400 000 $ (1)
Bobby Sanguinetti 2 300 000 $ (2)
Tomas Kubalik 1 750 000 $ (1)
Sven Andrighetto 1 750 000 $ (2)
Antti Raanta 1 750 000 $ (2)
Michael Stone 1 500 000 $ (1)
Jyrki Jokipakka 1 400 000 $ (1)
Yanni Gourde (Out of Payroll) 1 000 000 $ (1)
Marek Tvrdon 750 000 $ (2)
Robert Baillargeon 700 000 $ (2)
Total Pro Players20
Salary Commitment
Year 9 : 61 900 000 $
Year 10 : 27 750 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 61 750 000 $
Year 10 : 27 250 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 61 900 000 $
Year 10 : 27 750 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $

Farm Players Salaries

Drew Schiestel 150 000 $ (2)
Nicola Riopel 150 000 $ (3)
Andreas Nodl 140 000 $ (1)
Colton Sceviour 100 000 $ (2)
Kevin Connauton 100 000 $ (1)
Lukas Kaspar 100 000 $ (3)
Lasse Kukkonen 100 000 $ (3)
Cal Clutterbuck 100 000 $ (2)
Danny Richmond 100 000 $ (1)
John Lee 100 000 $ (3)
Anton Gustafsson 95 000 $ (2)
Adam Janosik 90 000 $ (1)
Jimmy Hayes 90 000 $ (1)
Dmitri Vorobiev 85 000 $ (1)
Dustin Walsh 85 000 $ (3)
X - Sébastien Paris-Lortie 80 000 $ (9)
Garth Murray 80 000 $ (1)
Brian Ferlin 80 000 $ (1)
Michael Houser 80 000 $ (1)
Maxim Mamin 75 750 $ (1)
Nick Oliver 75 000 $ (3)
Zac Larraza 70 000 $ (2)
Raphael Bussieres (Out of Payroll) 70 000 $ (2)
Steven Hodges 60 000 $ (1)
Shane McColgan 60 000 $ (2)
Benjamin Gallacher 55 000 $ (2)
Tony DeHart 50 000 $ (3)
Total Farm Players27
Salary Commitment
Year 9 : 2 420 750 $
Year 10 : 1 440 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 420 750 $
Year 10 : 1 440 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 7000 - 95 $ - 5 200 - 74,28%
Level 2: 6000 - 50 $ - 5 402 - 90,03%
Level 3: 3000 - 20 $ - 2 543 - 84,75%
Level 4: 5000 - 15 $ - 4 393 - 87,86%
Luxury : 1500 - 135 $ - 1 090 - 72,66%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 30 $ - 1 447 - 72,35%
Farm Level 2: 1000 - 20 $ - 719 - 71,93%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18 627 - 82,79%
Average Income per Game1 393 337 $
Year to Date Revenue32 046 762 $
Farm
Home Games Left18
Average Attendance - %2 166 - 72,21%
Average Income per Game81 020 $
Year to Date Revenue1 863 450 $

Expense

Pro Players Total Salaries61 275 000 $
Farm Players Total Salaries2 037 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 082 433 $
Farm Year To Date Expenses1 484 571 $
Pro Salary Cap To Date36 747 337 $
Farm Salary Cap To Date1 428 712 $

Estimate

Pro Estimated Season Revenue25 080 075 $
Farm Estimated Season Revenue1 458 352 $
Pro Remaining Season Days83
Pro Expenses Per Days329 122 $
Pro Estimated Expenses27 317 126 $
Farm Remaining Season Days83
Farm Expenses Per Days11 370 $
Farm Estimated Expenses943 710 $
Estimated Season Expenses28 260 836 $
Season Salary Cap61 275 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $5 725 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 275 000 $
Current Bank Account2 465 734 $
Projected Bank Account743 325 $

Pro Players Salaries

Tyler Seguin 9 000 000 $ (4)
Carey Price 8 500 000 $ (2)
Dion Phaneuf 8 000 000 $ (3)
Mike Richards 7 500 000 $ (1)
P.K. Subban 6 500 000 $ (1)
Derek Stepan (Out of Payroll) 6 500 000 $ (1)
Nathan MacKinnon 4 700 000 $ (1)
Victor Hedman 4 500 000 $ (1)
Erik Gustafsson 1 500 000 $ (2)
Louis Leblanc 1 400 000 $ (1)
Kevin Poulin 1 400 000 $ (1)
Andy Andreoff 900 000 $ (3)
J.T. Miller 900 000 $ (1)
Bo Horvat 900 000 $ (2)
David Pastrnak 900 000 $ (2)
Seth Jones 900 000 $ (2)
Josh Anderson 900 000 $ (2)
Martin Frk 900 000 $ (3)
Jujhar Khaira 675 000 $ (1)
Fredrik Claesson 650 000 $ (1)
Matthew Peca 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 67 775 000 $
Year 10 : 32 400 000 $
Year 11 : 18 800 000 $
Year 12 : 9 000 000 $
Salary Average Commitment
Year 9 : 67 775 000 $
Year 10 : 32 400 000 $
Year 11 : 18 800 000 $
Year 12 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 775 000 $
Year 10 : 32 400 000 $
Year 11 : 18 800 000 $
Year 12 : 9 000 000 $

Farm Players Salaries

Dan O'Regan 900 000 $ (3)
Dwight King 140 000 $ (1)
Mika Noronen 120 000 $ (1)
Stefan Legein 100 000 $ (3)
Maxim Gratchev (Out of Payroll) 100 000 $ (2)
Eric Wellwood 100 000 $ (1)
Artur Gavrus 95 000 $ (2)
Logan MacMillan 95 000 $ (2)
Victor Antipin 92 500 $ (1)
Henrik Tallinder 90 000 $ (1)
Brendan Gaunce 90 000 $ (3)
William Wrenn 90 000 $ (3)
Duncan Siemens (Out of Payroll) 90 000 $ (3)
Josh Unice 90 000 $ (1)
Roman Polak 90 000 $ (1)
Samu Perhonen 90 000 $ (3)
Jordon Southorn 90 000 $ (3)
Griffin Reinhart (Out of Payroll) 85 000 $ (3)
Dakota Mermis 80 000 $ (3)
X - Jean-François Langelier 80 000 $ (9)
Gavin Bayreuther 80 000 $ (3)
Jason Kasdorf 75 000 $ (2)
Mirko Hoefflin 75 000 $ (1)
Yasin Cisse 70 000 $ (1)
Marc-Olivier Roy 70 000 $ (2)
Matej Beran 70 000 $ (2)
Kevin Sundher 65 000 $ (1)
Total Farm Players27
Salary Commitment
Year 9 : 3 212 500 $
Year 10 : 1 470 000 $
Year 11 : 965 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 212 500 $
Year 10 : 1 470 000 $
Year 11 : 965 000 $
Year 12 : 80 000 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7000 - 100 $ - 5 696 - 81,36%
Level 2: 6000 - 65 $ - 4 485 - 74,74%
Level 3: 2000 - 45 $ - 1 500 - 75,00%
Level 4: 4000 - 30 $ - 2 893 - 72,32%
Luxury : 1000 - 225 $ - 761 - 76,14%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 514 - 75,70%
Farm Level 2: 1000 - 25 $ - 742 - 74,15%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %15 334 - 76,67%
Average Income per Game1 478 359 $
Year to Date Revenue35 480 626 $
Farm
Home Games Left17
Average Attendance - %2 255 - 75,18%
Average Income per Game94 274 $
Year to Date Revenue2 262 582 $

Expense

Pro Players Total Salaries66 742 500 $
Farm Players Total Salaries3 035 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses35 624 252 $
Farm Year To Date Expenses1 690 083 $
Pro Salary Cap To Date35 289 170 $
Farm Salary Cap To Date1 634 229 $

Estimate

Pro Estimated Season Revenue25 132 110 $
Farm Estimated Season Revenue1 602 662 $
Pro Remaining Season Days83
Pro Expenses Per Days358 205 $
Pro Estimated Expenses29 731 015 $
Farm Remaining Season Days83
Farm Expenses Per Days16 676 $
Farm Estimated Expenses1 384 108 $
Estimated Season Expenses31 115 123 $
Season Salary Cap66 742 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $257 500 $
Estimate Over Minimum Salary Cap of 0 $ 66 742 500 $
Current Bank Account67 616 655 $
Projected Bank Account63 236 304 $

Pro Players Salaries

Brad Marchand 8 000 000 $ (5)
Alexander Semin 7 500 000 $ (5)
Sergei Bobrovsky 6 500 000 $ (3)
Jason Spezza 5 750 000 $ (1)
Chris Higgins 5 500 000 $ (2)
Kyle Turris 4 900 000 $ (1)
Ryan Ellis 4 000 000 $ (3)
Fedor Tyutin 4 000 000 $ (4)
Kevin Dallman 3 500 000 $ (1)
Jesper Fast 3 000 000 $ (3)
Anders Lee 2 500 000 $ (1)
Andrew Macdonald 2 400 000 $ (1)
Jake Gardiner 2 400 000 $ (1)
James Sheppard 1 400 000 $ (1)
Mikael Tellqvist 1 100 000 $ (2)
Marek Viedensky 950 000 $ (2)
Ben Ryan 950 000 $ (2)
Martin Marincin 900 000 $ (1)
Tim Schaller 775 000 $ (1)
Vinnie Hinostroza 717 500 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 742 500 $
Year 10 : 41 500 000 $
Year 11 : 33 000 000 $
Year 12 : 19 500 000 $
Salary Average Commitment
Year 9 : 68 159 166 $
Year 10 : 42 000 000 $
Year 11 : 33 000 000 $
Year 12 : 19 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 742 500 $
Year 10 : 41 500 000 $
Year 11 : 33 000 000 $
Year 12 : 19 500 000 $

Farm Players Salaries

Jordan Caron 150 000 $ (2)
Alexander Urbom 150 000 $ (2)
Josh Jooris 150 000 $ (2)
Barry Tallackson 140 000 $ (2)
Nick Spaling 140 000 $ (1)
Klas Dahlbeck 120 000 $ (1)
Brian Strait (Out of Payroll) 120 000 $ (2)
Ben Smith 120 000 $ (1)
Yannick Weber 115 000 $ (1)
Mikko Koskinen 115 000 $ (1)
Dale Weise 100 000 $ (2)
Brenden Dillon 100 000 $ (1)
Philip McRae 100 000 $ (1)
Mathieu Corbeil 95 000 $ (1)
Thomas Larkin 95 000 $ (2)
Antoine Lafleur 95 000 $ (3)
Joel Armia 90 000 $ (3)
Niklas Lundstrom 90 000 $ (3)
Mathieu Brodeur 80 000 $ (2)
Philippe Cornet 80 000 $ (2)
Ludvig Rensfeldt 80 000 $ (1)
X - Richard Chaput 80 000 $ (9)
Tyler Pitlick 75 000 $ (1)
Henrik Samuelsson 75 000 $ (3)
Bill Arnold 75 000 $ (1)
Brett Bulmer 70 000 $ (1)
Daniel Delisle 70 000 $ (3)
Jaynen Rissling 70 000 $ (3)
Troy Vance 70 000 $ (2)
Dillon Donnelly 65 000 $ (3)
Philip Tot 65 000 $ (3)
Max Friberg 60 000 $ (3)
Yannick Veilleux 55 000 $ (3)
Total Farm Players33
Salary Commitment
Year 9 : 3 155 000 $
Year 10 : 1 950 000 $
Year 11 : 815 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 155 000 $
Year 10 : 1 950 000 $
Year 11 : 815 000 $
Year 12 : 80 000 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 7000 - 90 $ - 6 591 - 94,16%
Level 2: 6000 - 58 $ - 4 560 - 76,00%
Level 3: 3000 - 26 $ - 2 387 - 79,58%
Level 4: 5000 - 21 $ - 4 068 - 81,35%
Luxury : 1500 - 134 $ - 1 072 - 71,45%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 40 $ - 1 533 - 76,63%
Farm Level 2: 1000 - 18 $ - 742 - 74,23%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %18 678 - 83,01%
Average Income per Game1 555 275 $
Year to Date Revenue37 326 606 $
Farm
Home Games Left18
Average Attendance - %2 275 - 75,83%
Average Income per Game104 660 $
Year to Date Revenue2 407 187 $

Expense

Pro Players Total Salaries66 862 500 $
Farm Players Total Salaries4 125 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 277 995 $
Farm Year To Date Expenses1 528 876 $
Pro Salary Cap To Date36 942 902 $
Farm Salary Cap To Date1 473 028 $

Estimate

Pro Estimated Season Revenue26 439 679 $
Farm Estimated Season Revenue1 883 885 $
Pro Remaining Season Days83
Pro Expenses Per Days358 843 $
Pro Estimated Expenses29 783 969 $
Farm Remaining Season Days83
Farm Expenses Per Days22 473 $
Farm Estimated Expenses1 865 259 $
Estimated Season Expenses31 649 228 $
Season Salary Cap66 862 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $137 500 $
Estimate Over Minimum Salary Cap of 0 $ 66 862 500 $
Current Bank Account24 552 659 $
Projected Bank Account21 226 995 $

Pro Players Salaries

Jamie Benn 8 500 000 $ (3)
Claude Giroux 7 500 000 $ (1)
Andrei Kostitsyn 7 500 000 $ (4)
Shea Weber 7 500 000 $ (3)
Phil Kessel 7 000 000 $ (2)
Jonathan Bernier 4 600 000 $ (2)
Nikita Zaitsev 4 500 000 $ (1)
Brendan Gallagher 4 000 000 $ (2)
David Schlemko 3 200 000 $ (2)
Brooks Orpik 2 800 000 $ (1)
Louie Caporusso 2 100 000 $ (2)
Karri Ramo 1 100 000 $ (1)
Boone Jenner 900 000 $ (1)
Jack Eichel 900 000 $ (2)
Boo Nieves 900 000 $ (3)
Brayden Point 900 000 $ (3)
Steve Oleksy 850 000 $ (1)
Nicolas Kerdiles 850 000 $ (3)
Joakim Ryan 650 000 $ (1)
Christopher DiDomenico 612 500 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 862 500 $
Year 10 : 47 950 000 $
Year 11 : 26 150 000 $
Year 12 : 7 500 000 $
Salary Average Commitment
Year 9 : 65 362 500 $
Year 10 : 46 450 000 $
Year 11 : 24 650 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 862 500 $
Year 10 : 47 950 000 $
Year 11 : 26 150 000 $
Year 12 : 7 500 000 $

Farm Players Salaries

Michael Kostka 1 500 000 $ (2)
Evgeny Medvedev 140 000 $ (1)
Justin Falk 110 000 $ (1)
Kirill Lyamin 100 000 $ (2)
Adam Pardy 100 000 $ (1)
Matt Tennyson 100 000 $ (2)
Jean-Phillipe Cote 100 000 $ (2)
Francois Bouchard 100 000 $ (2)
James Wright 95 000 $ (1)
Max Nicastro 95 000 $ (1)
Olivier Roy 95 000 $ (1)
Kyle Wilson 95 000 $ (1)
Luca Caputi 95 000 $ (3)
Kristopher Foucault 90 000 $ (1)
Philip Lane 90 000 $ (1)
Jake Paterson 90 000 $ (3)
Ryan Howse 90 000 $ (3)
Brandon Davidson 90 000 $ (3)
Ben Winnett 80 000 $ (3)
Johan Sundstrom 80 000 $ (2)
X - Simon Gratton 80 000 $ (9)
Austin Madaisky 80 000 $ (1)
Joachim Nermark 75 000 $ (2)
Martin Ouellette 75 000 $ (1)
Austen Brassard 75 000 $ (2)
Sebastian Collberg 75 000 $ (3)
Dane Fox 70 000 $ (3)
Max Gardiner 70 000 $ (1)
Garrett Meurs 70 000 $ (2)
Samuel Kurker 70 000 $ (3)
Mike Winther 50 000 $ (3)
Total Farm Players31
Salary Commitment
Year 9 : 4 125 000 $
Year 10 : 1 640 000 $
Year 11 : 790 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 125 000 $
Year 10 : 1 640 000 $
Year 11 : 790 000 $
Year 12 : 80 000 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - 70 $ - 6 693 - 95,61%
Level 2: 6000 - 35 $ - 5 809 - 96,81%
Level 3: 3000 - 20 $ - 2 584 - 86,13%
Level 4: 5000 - 10 $ - 4 771 - 95,42%
Luxury : 1000 - 150 $ - 999 - 99,85%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 30 $ - 1 527 - 76,36%
Farm Level 2: 1000 - 15 $ - 746 - 74,64%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %20 855 - 94,79%
Average Income per Game1 248 371 $
Year to Date Revenue29 960 908 $
Farm
Home Games Left18
Average Attendance - %2 274 - 75,79%
Average Income per Game79 864 $
Year to Date Revenue1 836 867 $

Expense

Pro Players Total Salaries66 000 000 $
Farm Players Total Salaries3 000 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 479 770 $
Farm Year To Date Expenses1 628 639 $
Pro Salary Cap To Date36 144 702 $
Farm Salary Cap To Date1 572 780 $

Estimate

Pro Estimated Season Revenue21 222 310 $
Farm Estimated Season Revenue1 437 548 $
Pro Remaining Season Days83
Pro Expenses Per Days354 255 $
Pro Estimated Expenses29 403 165 $
Farm Remaining Season Days83
Farm Expenses Per Days16 489 $
Farm Estimated Expenses1 368 587 $
Estimated Season Expenses30 771 752 $
Season Salary Cap66 000 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 000 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 000 000 $
Current Bank Account39 774 467 $
Projected Bank Account31 662 573 $

Pro Players Salaries

Martin Havlat 7 750 000 $ (2)
John Tavares 7 500 000 $ (1)
Sean Monahan 5 650 000 $ (2)
Jeff Skinner 5 300 000 $ (1)
Frederik Andersen (Out of Payroll) 4 800 000 $ (1)
Andrej Meszaros 4 500 000 $ (2)
Reilly Smith 4 500 000 $ (2)
Roman Josi 4 500 000 $ (3)
Kevin Bieksa 4 250 000 $ (1)
Sami Vatanen 3 100 000 $ (2)
Tom Pyatt 3 100 000 $ (2)
Jean Gabriel Pageau 2 800 000 $ (1)
Trevor Van Riemsdyk 1 800 000 $ (1)
Ryan O'Marra 1 400 000 $ (1)
Anthony Duclair 900 000 $ (1)
Ondrej Kase 900 000 $ (3)
Esa Lindell 900 000 $ (2)
Sean Kuraly 850 000 $ (2)
Tanner Richard 800 000 $ (2)
Charlie Lindgren 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 000 000 $
Year 10 : 36 550 000 $
Year 11 : 5 400 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 65 500 000 $
Year 10 : 36 050 000 $
Year 11 : 5 400 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 66 000 000 $
Year 10 : 36 550 000 $
Year 11 : 5 400 000 $
Year 12 : 0 $

Farm Players Salaries

Brett Carson 220 000 $ (3)
Matt Bartkowski 200 000 $ (3)
Brian Gibbons 180 000 $ (3)
Andre Benoit 150 000 $ (1)
Kevin Quick 140 000 $ (2)
Shawn Matthias 140 000 $ (1)
David Steckel 130 000 $ (1)
Andreas Martinsen 115 000 $ (1)
Justin Fontaine 100 000 $ (2)
Harri Sateri 100 000 $ (1)
Philip Samuelsson 100 000 $ (1)
Pavel Vorobiev 100 000 $ (2)
Corban Knight 95 000 $ (2)
Charles Hudon 90 000 $ (3)
Marko Dano 90 000 $ (3)
Jacob De La Rose 90 000 $ (3)
Jesper Pettersson 90 000 $ (2)
Maxime Clermont 90 000 $ (1)
Justin Sefton 90 000 $ (2)
Peter Delmas 90 000 $ (1)
X - Mathieu Roy 80 000 $ (9)
Robin Kovacs 80 000 $ (3)
Dylan Blujus 80 000 $ (3)
Brett Sutter 75 000 $ (1)
Julien Pelletier 75 000 $ (1)
Carter Ashton 75 000 $ (1)
Matia Marcantuoni 70 000 $ (1)
Dante Salituro 65 000 $ (2)
Total Farm Players28
Salary Commitment
Year 9 : 3 000 000 $
Year 10 : 1 790 000 $
Year 11 : 1 110 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 000 000 $
Year 10 : 1 790 000 $
Year 11 : 1 110 000 $
Year 12 : 80 000 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 100 $ - 5 067 - 84,45%
Level 2: 5000 - 60 $ - 4 250 - 85,00%
Level 3: 2000 - 35 $ - 1 755 - 87,73%
Level 4: 4000 - 20 $ - 3 956 - 98,91%
Luxury : 1000 - 200 $ - 777 - 77,68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 456 - 72,82%
Farm Level 2: 1000 - 15 $ - 748 - 74,79%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %15 804 - 87,80%
Average Income per Game1 431 910 $
Year to Date Revenue34 365 849 $
Farm
Home Games Left17
Average Attendance - %2 204 - 73,48%
Average Income per Game87 175 $
Year to Date Revenue2 092 203 $

Expense

Pro Players Total Salaries61 267 500 $
Farm Players Total Salaries2 385 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses34 864 545 $
Farm Year To Date Expenses1 661 129 $
Pro Salary Cap To Date34 529 482 $
Farm Salary Cap To Date1 605 271 $

Estimate

Pro Estimated Season Revenue24 342 476 $
Farm Estimated Season Revenue1 481 977 $
Pro Remaining Season Days83
Pro Expenses Per Days329 082 $
Pro Estimated Expenses27 313 806 $
Farm Remaining Season Days83
Farm Expenses Per Days13 218 $
Farm Estimated Expenses1 097 094 $
Estimated Season Expenses28 410 900 $
Season Salary Cap61 267 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $5 732 500 $
Estimate Over Minimum Salary Cap of 0 $ 61 267 500 $
Current Bank Account54 155 584 $
Projected Bank Account51 569 137 $

Pro Players Salaries

Justin Williams 6 750 000 $ (3)
T.J. Oshie 6 500 000 $ (3)
Pekka Rinne 6 250 000 $ (4)
Ron Hainsey 4 875 000 $ (2)
Zach Bogosian 4 600 000 $ (2)
Adam Henrique 4 000 000 $ (1)
Frans Nielsen 4 000 000 $ (2)
TJ Brodie 3 900 000 $ (2)
Conor Sheary 3 500 000 $ (2)
Jonas Junland (Out of Payroll) 2 950 000 $ (2)
Eddie Lack 2 500 000 $ (1)
Mattew Calvert 2 200 000 $ (1)
Colby Robak 2 100 000 $ (2)
Mark Flood 2 000 000 $ (1)
Dennis Rasmussen 1 500 000 $ (2)
Kevan Miller 1 400 000 $ (1)
Viktor Tikhonov 1 000 000 $ (2)
Jake Hansen 1 000 000 $ (1)
Leon Draisaitl 900 000 $ (1)
Tobias Rieder 900 000 $ (2)
Slater Koekkoek (Out of Payroll) 900 000 $ (3)
Kevin Labanc 717 500 $ (1)
Josh Archibald 675 000 $ (1)
Total Pro Players23
Salary Commitment
Year 9 : 65 117 500 $
Year 10 : 49 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $
Salary Average Commitment
Year 9 : 63 567 500 $
Year 10 : 48 175 000 $
Year 11 : 18 850 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 117 500 $
Year 10 : 49 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $

Farm Players Salaries

Justin Pogge 150 000 $ (2)
Taylor Ellington 150 000 $ (2)
Tim Kennedy (Out of Payroll) 150 000 $ (1)
Jeff Zatkoff 140 000 $ (2)
Kyle Cumiskey 130 000 $ (2)
John Moore 115 000 $ (1)
Branislav Mezei 110 000 $ (2)
Jeremy Price 100 000 $ (3)
Magnus Paajarvi (Out of Payroll) 100 000 $ (1)
Brendan Mikkelson 92 500 $ (1)
Jaroslav Janus 90 000 $ (1)
Maxime Sauve (Out of Payroll) 90 000 $ (1)
Bud Holloway 85 000 $ (1)
Brett Ponich 85 000 $ (3)
Aaron Marvin 85 000 $ (1)
Joe Morrow 85 000 $ (2)
Scott Timmins 82 500 $ (1)
Ivan Telegin 80 000 $ (1)
Matej Stransky 80 000 $ (3)
Daultan Leveille 80 000 $ (3)
X - Luc Chicoine (Out of Payroll) 80 000 $ (9)
Kevin Lynch 75 000 $ (3)
Henrik Bjorklund 75 000 $ (2)
Brendan Woods 75 000 $ (1)
Emil Lundberg 70 000 $ (3)
Samuel Fejes 70 000 $ (3)
Joey Leach 70 000 $ (1)
Vinny Saponari 70 000 $ (1)
Lukas Sutter 60 000 $ (3)
Total Farm Players29
Salary Commitment
Year 9 : 2 725 000 $
Year 10 : 1 540 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 725 000 $
Year 10 : 1 540 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 7000 - 90 $ - 6 366 - 90,94%
Level 2: 5000 - 50 $ - 4 994 - 99,89%
Level 3: 2000 - 35 $ - 1 713 - 85,66%
Level 4: 4000 - 20 $ - 3 936 - 98,40%
Luxury : 1000 - 140 $ - 998 - 99,75%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 483 - 74,13%
Farm Level 2: 1000 - 20 $ - 762 - 76,24%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18 007 - 94,77%
Average Income per Game1 492 419 $
Year to Date Revenue34 325 630 $
Farm
Home Games Left18
Average Attendance - %2 245 - 74,84%
Average Income per Game114 902 $
Year to Date Revenue2 642 747 $

Expense

Pro Players Total Salaries56 678 333 $
Farm Players Total Salaries2 245 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 536 102 $
Farm Year To Date Expenses1 318 067 $
Pro Salary Cap To Date36 200 996 $
Farm Salary Cap To Date1 262 207 $

Estimate

Pro Estimated Season Revenue26 863 537 $
Farm Estimated Season Revenue2 068 237 $
Pro Remaining Season Days83
Pro Expenses Per Days304 672 $
Pro Estimated Expenses25 287 776 $
Farm Remaining Season Days83
Farm Expenses Per Days12 473 $
Farm Estimated Expenses1 035 259 $
Estimated Season Expenses26 323 035 $
Season Salary Cap56 678 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $10 321 667 $
Estimate Over Minimum Salary Cap of 0 $ 56 678 333 $
Current Bank Account5 055 423 $
Projected Bank Account7 664 162 $

Pro Players Salaries

Jordan Staal (Out of Payroll) 6 500 000 $ (2)
Kyle Okposo 6 150 000 $ (4)
Dustin Brown 5 750 000 $ (1)
Dan Girardi (Out of Payroll) 5 100 000 $ (1)
Gabriel Landeskog 5 000 000 $ (1)
Tobias Enstrom (Out of Payroll) 4 500 000 $ (1)
Tyler Bozak 4 150 000 $ (3)
Christian Ehrhoff 3 750 000 $ (1)
Jonathan Marchessault 3 500 000 $ (2)
Kyle Brodziak 3 000 000 $ (2)
Jonas Brodin 2 950 000 $ (2)
Tuomo Ruutu 2 150 000 $ (1)
David Savard 2 100 000 $ (2)
Brooks Laich 1 750 000 $ (1)
Matt Frattin 1 750 000 $ (1)
Charlie Coyle 900 000 $ (1)
Petr Mrazek 900 000 $ (1)
Robert Hagg 900 000 $ (3)
Bryan Rust 900 000 $ (1)
Anton Forsberg 750 000 $ (1)
Remi Elie 728 333 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 63 178 333 $
Year 10 : 29 250 000 $
Year 11 : 11 200 000 $
Year 12 : 6 150 000 $
Salary Average Commitment
Year 9 : 63 178 333 $
Year 10 : 29 250 000 $
Year 11 : 11 200 000 $
Year 12 : 6 150 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 178 333 $
Year 10 : 29 250 000 $
Year 11 : 11 200 000 $
Year 12 : 6 150 000 $

Farm Players Salaries

Calvin de Haan 175 000 $ (3)
Jay McClement 160 000 $ (1)
Frank Vatrano 140 000 $ (2)
Daniel Carr 110 000 $ (1)
Vladimir Sobotka 110 000 $ (1)
Dylan DeMelo 100 000 $ (2)
Sam Brittain 100 000 $ (2)
Sergei Korostin 100 000 $ (2)
Calle Jarnkrok 90 000 $ (1)
Matthew Nieto 90 000 $ (2)
David Kampf 90 000 $ (3)
Ryan Button 90 000 $ (2)
Mitch Wahl 90 000 $ (2)
Peter Andersson 90 000 $ (2)
Brent Regner (Out of Payroll) 90 000 $ (2)
Reid Boucher 90 000 $ (3)
David Warsofsky 90 000 $ (2)
X - Guillaume Cazes 80 000 $ (9)
Kirill Kabanov 80 000 $ (1)
Eric Knodel 80 000 $ (1)
Tyler Plante 75 000 $ (1)
Laurent Brossoit 75 000 $ (1)
Linus Arnesson 75 000 $ (3)
Corey Cowick 65 000 $ (1)
Total Farm Players24
Salary Commitment
Year 9 : 2 335 000 $
Year 10 : 1 490 000 $
Year 11 : 510 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 335 000 $
Year 10 : 1 490 000 $
Year 11 : 510 000 $
Year 12 : 80 000 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 7000 - 100 $ - 4 930 - 70,43%
Level 2: 5000 - 60 $ - 4 176 - 83,53%
Level 3: 2000 - 40 $ - 1 516 - 75,79%
Level 4: 4000 - 35 $ - 2 189 - 54,72%
Luxury : 1000 - 200 $ - 778 - 77,82%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 497 - 74,83%
Farm Level 2: 1000 - 15 $ - 755 - 75,49%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %13 589 - 71,52%
Average Income per Game1 403 132 $
Year to Date Revenue32 272 035 $
Farm
Home Games Left18
Average Attendance - %2 251 - 75,05%
Average Income per Game89 295 $
Year to Date Revenue2 053 787 $

Expense

Pro Players Total Salaries66 664 167 $
Farm Players Total Salaries2 700 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 082 975 $
Farm Year To Date Expenses1 534 194 $
Pro Salary Cap To Date36 747 866 $
Farm Salary Cap To Date1 478 345 $

Estimate

Pro Estimated Season Revenue25 256 375 $
Farm Estimated Season Revenue1 607 312 $
Pro Remaining Season Days83
Pro Expenses Per Days357 788 $
Pro Estimated Expenses29 696 404 $
Farm Remaining Season Days83
Farm Expenses Per Days14 894 $
Farm Estimated Expenses1 236 202 $
Estimated Season Expenses30 932 606 $
Season Salary Cap66 664 167 $
Estimate Under Maximum Salary Cap of 67 000 000 $335 833 $
Estimate Over Minimum Salary Cap of 0 $ 66 664 167 $
Current Bank Account13 496 331 $
Projected Bank Account9 427 412 $

Pro Players Salaries

Jeff Carter 7 500 000 $ (3)
James Neal 6 000 000 $ (2)
Ondrej Pavelec 5 750 000 $ (2)
Jussi Jokinen 5 700 000 $ (2)
Nick Holden 4 800 000 $ (3)
Dustin Byfuglien 4 500 000 $ (1)
Cody Hodgson 4 500 000 $ (4)
Thomas Greiss 4 200 000 $ (1)
Olli Maatta 3 500 000 $ (4)
Ty Rattie 3 500 000 $ (4)
Tyler Toffoli 3 500 000 $ (3)
Raphael Diaz 2 150 000 $ (1)
Jack Skille 1 850 000 $ (2)
Dmitri Jaskin 1 800 000 $ (1)
Mark Barberio 1 400 000 $ (1)
Neal Pionk 925 000 $ (1)
Dean Kukan 900 000 $ (3)
Max Domi 900 000 $ (1)
Alex Kerfoot 900 000 $ (3)
Sven Baertschi 900 000 $ (2)
Christian Dvorak 839 167 $ (1)
Ryan Carpenter 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 9 : 66 664 167 $
Year 10 : 49 300 000 $
Year 11 : 29 100 000 $
Year 12 : 11 500 000 $
Salary Average Commitment
Year 9 : 66 664 167 $
Year 10 : 49 300 000 $
Year 11 : 29 100 000 $
Year 12 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 664 167 $
Year 10 : 49 300 000 $
Year 11 : 29 100 000 $
Year 12 : 11 500 000 $

Farm Players Salaries

Stephen Gionta 200 000 $ (2)
Philipp Grubauer 175 000 $ (3)
John Mitchell 160 000 $ (2)
Markus Hannikainen 150 000 $ (3)
Andrei Loktionov 140 000 $ (1)
Steven Kampfer 120 000 $ (1)
Jim Vandermeer 120 000 $ (1)
Seth Helgeson 100 000 $ (1)
Brad Malone 95 000 $ (1)
Derek Rodwell 90 000 $ (2)
Boyd Gordon 90 000 $ (1)
Denis Bodrov 90 000 $ (3)
Chet Pickard 90 000 $ (2)
Radek Smolenak 85 000 $ (1)
Joel Gistedt 80 000 $ (1)
X - Louis-Philippe DesHaies 80 000 $ (9)
Nick Ebert 80 000 $ (3)
Corey Trivino 80 000 $ (2)
Mikhail Stefanovich 80 000 $ (2)
Colin Sullivan 80 000 $ (1)
Myles Bell 75 000 $ (2)
Jerome Gauthier-Leduc 70 000 $ (1)
Patrick McNally 70 000 $ (1)
Olivier Archambault 70 000 $ (1)
Samuel Noreau 70 000 $ (1)
Brandon Hynes 65 000 $ (1)
Philippe Hudon 65 000 $ (1)
Jay Dickman 60 000 $ (1)
Blake Clarke 50 000 $ (3)
Total Farm Players29
Salary Commitment
Year 9 : 2 780 000 $
Year 10 : 1 400 000 $
Year 11 : 625 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 780 000 $
Year 10 : 1 400 000 $
Year 11 : 625 000 $
Year 12 : 80 000 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 7000 - 95 $ - 5 344 - 76,34%
Level 2: 5000 - 60 $ - 4 343 - 86,86%
Level 3: 2000 - 40 $ - 1 550 - 77,49%
Level 4: 4000 - 25 $ - 3 107 - 77,67%
Luxury : 1000 - 185 $ - 883 - 88,31%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 497 - 74,83%
Farm Level 2: 1000 - 15 $ - 734 - 73,43%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %15 227 - 80,14%
Average Income per Game1 450 973 $
Year to Date Revenue33 372 384 $
Farm
Home Games Left18
Average Attendance - %2 231 - 74,36%
Average Income per Game88 859 $
Year to Date Revenue2 043 764 $

Expense

Pro Players Total Salaries66 275 000 $
Farm Players Total Salaries2 665 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses34 681 202 $
Farm Year To Date Expenses1 615 165 $
Pro Salary Cap To Date34 346 058 $
Farm Salary Cap To Date1 559 318 $

Estimate

Pro Estimated Season Revenue26 117 518 $
Farm Estimated Season Revenue1 599 467 $
Pro Remaining Season Days83
Pro Expenses Per Days355 718 $
Pro Estimated Expenses29 524 594 $
Farm Remaining Season Days83
Farm Expenses Per Days14 707 $
Farm Estimated Expenses1 220 681 $
Estimated Season Expenses30 745 275 $
Season Salary Cap66 275 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $725 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 275 000 $
Current Bank Account23 054 738 $
Projected Bank Account20 026 448 $

Pro Players Salaries

Olli Jokinen 8 000 000 $ (2)
Pavel Datsyuk 7 500 000 $ (1)
Ryan Suter 7 000 000 $ (4)
Ales Hemsky (1 Way Contract) 6 750 000 $ (1)
Brent Seabrook 4 850 000 $ (3)
Mike Green 4 100 000 $ (2)
Blake Comeau 3 850 000 $ (2)
Jacob Trouba 3 500 000 $ (4)
Jay Beagle 3 100 000 $ (1)
Nate Thompson 3 000 000 $ (3)
Sebastian Wannstrom 2 500 000 $ (2)
Jacob Markstrom 1 800 000 $ (1)
Ty Wishart 1 750 000 $ (2)
Cal O'Reilly (1 Way Contract) 1 350 000 $ (1)
-1 Way Contract Salary Cap : 1 350 000 $
Mark Katic 925 000 $ (2)
Matt Murray 900 000 $ (2)
Evgeny Kuznetsov 900 000 $ (1)
Vladislav Namestnikov 900 000 $ (1)
Oliver Bjorkstrand 900 000 $ (3)
Brock McGinn 900 000 $ (3)
Nathan Beaulieu 900 000 $ (1)
Teuvo Teravainen 900 000 $ (2)
Total Pro Players22
Salary Commitment
Year 9 : 66 275 000 $
Year 10 : 43 075 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Average Commitment
Year 9 : 65 775 000 $
Year 10 : 42 575 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 275 000 $
Year 10 : 43 075 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $

Farm Players Salaries

Nathan Gerbe 175 000 $ (2)
Theo Ruth 150 000 $ (2)
Zack Stortini 150 000 $ (1)
Anton Rodin 140 000 $ (1)
Cory Conacher 140 000 $ (2)
Enver Lisin 125 000 $ (2)
John McFarland 100 000 $ (1)
Jordan Szwarz 100 000 $ (3)
Marcel Noebels 100 000 $ (3)
Joonas Nattinen 100 000 $ (2)
Tyler Beskorowany 95 000 $ (1)
Michael Hutchinson 95 000 $ (1)
Drake Caggiula 92 500 $ (1)
Dylan Olsen 92 500 $ (2)
Jordan Schmaltz 90 000 $ (3)
Patrik Bartosak 90 000 $ (3)
Paul Postma 90 000 $ (2)
Cam Janssen 85 000 $ (1)
X - Sébastien Beaupré 80 000 $ (9)
Matt Mackenzie 80 000 $ (2)
Nicklas Lasu 80 000 $ (2)
Max Reinhart 80 000 $ (1)
Jason Williams 75 000 $ (1)
Colby Cohen 75 000 $ (1)
Matt Buckles 65 000 $ (3)
Loik Leveille 60 000 $ (2)
Justin Azevedo 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 9 : 2 665 000 $
Year 10 : 1 617 500 $
Year 11 : 525 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 665 000 $
Year 10 : 1 617 500 $
Year 11 : 525 000 $
Year 12 : 80 000 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 90 $ - 5 987 - 99,78%
Level 2: 5000 - 65 $ - 3 854 - 77,08%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 971 - 99,27%
Luxury : 1000 - 175 $ - 990 - 99,04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 475 - 73,77%
Farm Level 2: 1000 - 15 $ - 732 - 73,19%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %16 802 - 93,34%
Average Income per Game1 493 980 $
Year to Date Revenue34 361 541 $
Farm
Home Games Left18
Average Attendance - %2 207 - 73,58%
Average Income per Game87 774 $
Year to Date Revenue2 018 813 $

Expense

Pro Players Total Salaries57 250 000 $
Farm Players Total Salaries2 222 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses35 964 901 $
Farm Year To Date Expenses1 372 772 $
Pro Salary Cap To Date35 629 784 $
Farm Salary Cap To Date1 316 917 $

Estimate

Pro Estimated Season Revenue26 891 641 $
Farm Estimated Season Revenue1 579 941 $
Pro Remaining Season Days83
Pro Expenses Per Days307 713 $
Pro Estimated Expenses25 540 179 $
Farm Remaining Season Days83
Farm Expenses Per Days12 354 $
Farm Estimated Expenses1 025 382 $
Estimated Season Expenses26 565 561 $
Season Salary Cap57 250 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $9 750 000 $
Estimate Over Minimum Salary Cap of 0 $ 57 250 000 $
Current Bank Account784 539 $
Projected Bank Account2 690 560 $

Pro Players Salaries

Nicklas Backstrom 8 200 000 $ (2)
Blake Wheeler 8 000 000 $ (5)
Roberto Luongo 6 200 000 $ (1)
Joni Pitkanen 5 250 000 $ (2)
Jiri Hudler (Out of Payroll) 5 000 000 $ (1)
Sergei Kostitsyn (Out of Payroll) 4 500 000 $ (1)
Robin Lehner 4 000 000 $ (4)
Erik Karlsson 4 000 000 $ (1)
Michael Grabner 4 000 000 $ (3)
Dominic Moore 3 500 000 $ (2)
Mika Zibanejad 3 000 000 $ (3)
Chris Kelly 1 500 000 $ (1)
Micheal Ferland 1 450 000 $ (2)
Mason Raymond 1 200 000 $ (1)
Tanner Glass 1 000 000 $ (2)
Andre Burakowsky 900 000 $ (2)
Dmitri Orlov 900 000 $ (1)
Joshua Morrissey 900 000 $ (3)
Mathew Dumba 900 000 $ (2)
Anthony Mantha 900 000 $ (2)
Dale Mitchell 800 000 $ (1)
Jordan Oesterle 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 9 : 66 750 000 $
Year 10 : 42 000 000 $
Year 11 : 19 900 000 $
Year 12 : 12 000 000 $
Salary Average Commitment
Year 9 : 66 750 000 $
Year 10 : 42 000 000 $
Year 11 : 19 900 000 $
Year 12 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 750 000 $
Year 10 : 42 000 000 $
Year 11 : 19 900 000 $
Year 12 : 12 000 000 $

Farm Players Salaries

Andrew Desjardins 200 000 $ (3)
Christopher Tanev 175 000 $ (3)
Colin Miller 140 000 $ (2)
John Negrin 100 000 $ (1)
Mark Borowiecki 100 000 $ (3)
Tanner Pearson 90 000 $ (1)
Timo Pielmeier 85 000 $ (2)
Drayson Bowman 85 000 $ (3)
Dan Dunn 85 000 $ (1)
Chris Doyle 80 000 $ (1)
X - Tommy Rhéaume 80 000 $ (9)
Jori Lehtera 80 000 $ (2)
Stanislav Galiev (Out of Payroll) 80 000 $ (1)
Bryan Cameron 77 500 $ (2)
Jhonas Enroth 75 000 $ (1)
Maksim Mayorov 75 000 $ (2)
Nick Ross 75 000 $ (1)
Nick Petersen 70 000 $ (1)
Alex Coulombe 65 000 $ (1)
Zakhar Arzamastsev 65 000 $ (1)
Alex Grant 65 000 $ (1)
Ben Blood 65 000 $ (1)
Luke Lockhart 65 000 $ (1)
Brett Bruneteau 65 000 $ (1)
Denis Kamaev 55 000 $ (2)
Fabian Gunnarsson 55 000 $ (3)
Tyler Hill 50 000 $ (3)
Total Farm Players27
Salary Commitment
Year 9 : 2 302 500 $
Year 10 : 1 257 500 $
Year 11 : 745 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 302 500 $
Year 10 : 1 257 500 $
Year 11 : 745 000 $
Year 12 : 80 000 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 7000 - 96 $ - 5 083 - 72,62%
Level 2: 6000 - 66 $ - 3 811 - 63,52%
Level 3: 3000 - 37 $ - 1 684 - 56,13%
Level 4: 4000 - 30 $ - 2 471 - 61,77%
Luxury : 1000 - 175 $ - 984 - 98,44%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 521 - 76,05%
Farm Level 2: 1000 - 17 $ - 736 - 73,64%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %14 033 - 66,82%
Average Income per Game1 420 364 $
Year to Date Revenue34 088 747 $
Farm
Home Games Left17
Average Attendance - %2 257 - 75,24%
Average Income per Game92 216 $
Year to Date Revenue2 213 192 $

Expense

Pro Players Total Salaries62 717 500 $
Farm Players Total Salaries2 867 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 287 977 $
Farm Year To Date Expenses1 816 284 $
Pro Salary Cap To Date35 952 848 $
Farm Salary Cap To Date1 760 429 $

Estimate

Pro Estimated Season Revenue24 146 196 $
Farm Estimated Season Revenue1 567 678 $
Pro Remaining Season Days83
Pro Expenses Per Days336 795 $
Pro Estimated Expenses27 953 985 $
Farm Remaining Season Days83
Farm Expenses Per Days15 785 $
Farm Estimated Expenses1 310 155 $
Estimated Season Expenses29 264 140 $
Season Salary Cap62 717 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $4 282 500 $
Estimate Over Minimum Salary Cap of 0 $ 62 717 500 $
Current Bank Account95 547 046 $
Projected Bank Account91 996 780 $

Pro Players Salaries

Joe Thornton 8 700 000 $ (1)
Rick Nash 7 750 000 $ (2)
Cam Barker 5 500 000 $ (3)
Ben Bishop 4 500 000 $ (1)
Tomas Tatar 4 500 000 $ (1)
Andrew Ladd 4 250 000 $ (2)
Alex Galchenyuk 4 000 000 $ (2)
Deryk Engelland 3 750 000 $ (2)
Gilbert Brule 3 650 000 $ (2)
Jason Demers (Out of Payroll) 3 350 000 $ (3)
Ivan Vishnevskiy (Out of Payroll) 3 300 000 $ (3)
Chris Kunitz 3 000 000 $ (1)
Connor Brown 2 100 000 $ (1)
Luke Adam 1 800 000 $ (1)
Simon Despres 1 750 000 $ (1)
Thomas Hickey 1 500 000 $ (2)
Kirill Petrov 1 500 000 $ (1)
Dalton Prout 950 000 $ (1)
Joonas Korpisalo 900 000 $ (1)
Jimmy Vesey 900 000 $ (2)
Sergey Kalinin 900 000 $ (1)
Markus Nutivaara 817 500 $ (1)
Total Pro Players22
Salary Commitment
Year 9 : 69 367 500 $
Year 10 : 37 950 000 $
Year 11 : 12 150 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 69 367 500 $
Year 10 : 37 950 000 $
Year 11 : 12 150 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 69 367 500 $
Year 10 : 37 950 000 $
Year 11 : 12 150 000 $
Year 12 : 0 $

Farm Players Salaries

Zack Kassian 215 000 $ (1)
Mikael Backlund 150 000 $ (2)
Maxim Lapierre 150 000 $ (2)
Hannu Toivonen 150 000 $ (1)
Dave Labrecque 140 000 $ (1)
Corey Locke 140 000 $ (2)
Derek Dorsett 130 000 $ (1)
Michal Barinka 125 000 $ (1)
Patrice Cormier 120 000 $ (2)
Jeremie Blain (Out of Payroll) 120 000 $ (2)
Iiro Pakarinen 120 000 $ (1)
Julien Vauclair 100 000 $ (1)
Cody McLeod 100 000 $ (1)
Rene Bourque 97 500 $ (2)
Brad Ross 95 000 $ (3)
Tomas Hyka 95 000 $ (3)
Nicklas Grossman 95 000 $ (1)
Maxim Shalunov 85 000 $ (2)
Anthony Peluso 85 000 $ (3)
Antoine Bibeau 80 000 $ (3)
Harrison Ruopp 80 000 $ (2)
X - Guy Brisson 80 000 $ (9)
Mark Alt 80 000 $ (1)
Nicklas Jensen 80 000 $ (2)
Calle Andersson 75 000 $ (2)
Louis-Marc Aubry 70 000 $ (1)
Maxime Lagace 65 000 $ (1)
Emil Djuse 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 9 : 2 987 500 $
Year 10 : 1 532 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 967 500 $
Year 10 : 1 512 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 7000 - 88 $ - 6 571 - 93,87%
Level 2: 5000 - 55 $ - 4 972 - 99,44%
Level 3: 2000 - 33 $ - 1 861 - 93,07%
Level 4: 4000 - 18 $ - 3 988 - 99,70%
Luxury : 1000 - 185 $ - 863 - 86,33%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 460 - 73,00%
Farm Level 2: 1000 - 15 $ - 723 - 72,34%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18 256 - 96,08%
Average Income per Game1 551 693 $
Year to Date Revenue35 688 944 $
Farm
Home Games Left17
Average Attendance - %2 183 - 72,78%
Average Income per Game86 879 $
Year to Date Revenue2 085 086 $

Expense

Pro Players Total Salaries66 375 000 $
Farm Players Total Salaries1 750 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 961 827 $
Farm Year To Date Expenses1 103 689 $
Pro Salary Cap To Date36 626 740 $
Farm Salary Cap To Date1 047 840 $

Estimate

Pro Estimated Season Revenue27 930 478 $
Farm Estimated Season Revenue1 476 936 $
Pro Remaining Season Days83
Pro Expenses Per Days356 250 $
Pro Estimated Expenses29 568 750 $
Farm Remaining Season Days83
Farm Expenses Per Days9 840 $
Farm Estimated Expenses816 720 $
Estimated Season Expenses30 385 470 $
Season Salary Cap66 375 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $625 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 375 000 $
Current Bank Account10 094 758 $
Projected Bank Account9 116 702 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (1)
Daniel Sedin 8 250 000 $ (2)
David Krejci 7 000 000 $ (4)
Matt Carle 5 900 000 $ (1)
Dan Hamhuis 5 750 000 $ (2)
Marc Staal 5 500 000 $ (3)
Jakub Voracek 5 000 000 $ (1)
Chad Johnson 3 000 000 $ (1)
Matthew Stajan 2 400 000 $ (1)
Curtis McElhinney (1 Way Contract) 2 400 000 $ (1)
Roman Horak 1 800 000 $ (1)
Luke Schenn 1 800 000 $ (1)
Stephane Da Costa 1 750 000 $ (1)
Eric O'dell 1 300 000 $ (1)
Vladimir Zharkov 1 000 000 $ (2)
Tommy Cross 950 000 $ (1)
Rob O'Gara 925 000 $ (1)
Colton Gillies 900 000 $ (1)
Will Butcher (Out of Payroll) 900 000 $ (3)
Ryan Tesink 900 000 $ (1)
Geoff Platt 850 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 67 275 000 $
Year 10 : 28 400 000 $
Year 11 : 13 400 000 $
Year 12 : 7 000 000 $
Salary Average Commitment
Year 9 : 67 525 000 $
Year 10 : 28 650 000 $
Year 11 : 13 400 000 $
Year 12 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 275 000 $
Year 10 : 28 400 000 $
Year 11 : 13 400 000 $
Year 12 : 7 000 000 $

Farm Players Salaries

Brandon Archibald (Out of Payroll) 100 000 $ (1)
Mark Olver 100 000 $ (2)
Nicolas Deslauriers 100 000 $ (2)
Yutaka Fukufuji 100 000 $ (2)
Daniel Rahimi (Out of Payroll) 90 000 $ (2)
Andre Petersson 80 000 $ (1)
Cody Sol 80 000 $ (1)
Codey Burki 80 000 $ (2)
X - Alexandre Fortier 80 000 $ (9)
Patrick Kaleta (Out of Payroll) 80 000 $ (1)
Maxime Macenauer 80 000 $ (2)
John Degray 75 000 $ (2)
Simon Hjalmarsson 75 000 $ (1)
Quentin Shore 70 000 $ (3)
Justin Kea (Out of Payroll) 70 000 $ (3)
Brett MacLean 70 000 $ (2)
Derek Grant 70 000 $ (1)
Stefan Warg 70 000 $ (1)
Sean Lorenz (Out of Payroll) 70 000 $ (1)
Etienne Brodeur 65 000 $ (1)
Ryan Rehill 65 000 $ (2)
Jambon d'urgence 10 65 000 $ (1)
Tomas Malec 65 000 $ (2)
Brendan Leipsic 65 000 $ (1)
Jakub Izacky 65 000 $ (1)
Matt Marshall 60 000 $ (1)
Total Farm Players26
Salary Commitment
Year 9 : 1 990 000 $
Year 10 : 1 045 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 990 000 $
Year 10 : 1 045 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 7000 - 88 $ - 6 539 - 93,42%
Level 2: 5000 - 58 $ - 4 542 - 90,85%
Level 3: 2000 - 35 $ - 1 790 - 89,52%
Level 4: 4000 - 25 $ - 3 161 - 79,04%
Luxury : 1000 - 190 $ - 837 - 83,69%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 533 - 76,63%
Farm Level 2: 1000 - 25 $ - 776 - 77,65%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %16 870 - 88,79%
Average Income per Game1 518 116 $
Year to Date Revenue34 916 673 $
Farm
Home Games Left18
Average Attendance - %2 309 - 76,97%
Average Income per Game120 733 $
Year to Date Revenue2 776 852 $

Expense

Pro Players Total Salaries64 358 750 $
Farm Players Total Salaries2 747 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 409 395 $
Farm Year To Date Expenses1 689 814 $
Pro Salary Cap To Date36 074 310 $
Farm Salary Cap To Date1 633 957 $

Estimate

Pro Estimated Season Revenue27 326 092 $
Farm Estimated Season Revenue2 173 189 $
Pro Remaining Season Days83
Pro Expenses Per Days345 525 $
Pro Estimated Expenses28 678 575 $
Farm Remaining Season Days83
Farm Expenses Per Days15 146 $
Farm Estimated Expenses1 257 118 $
Estimated Season Expenses29 935 693 $
Season Salary Cap64 358 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 641 250 $
Estimate Over Minimum Salary Cap of 0 $ 64 358 750 $
Current Bank Account14 723 071 $
Projected Bank Account14 286 659 $

Pro Players Salaries

Joe Pavelski 6 000 000 $ (3)
Travis Zajac 6 000 000 $ (3)
Jaden Schwartz 6 000 000 $ (3)
Mikko Koivu 5 500 000 $ (1)
Patrice Bergeron 5 500 000 $ (1)
Patric Hornqvist 5 000 000 $ (2)
David Perron 4 500 000 $ (4)
Justin Faulk 4 000 000 $ (2)
Ladislav Smid 4 000 000 $ (2)
Darcy Kuemper 3 350 000 $ (1)
Mike Condon 3 150 000 $ (1)
Éric Gélinas 2 150 000 $ (1)
Riley Nash 1 850 000 $ (1)
Torrey Mitchell 1 750 000 $ (1)
Michael Matheson 1 500 000 $ (1)
Nate Schmidt 1 500 000 $ (2)
Jared McCann 900 000 $ (3)
Timo Meier (Out of Payroll) 900 000 $ (3)
Matt Grzelcyk 858 750 $ (1)
Matt Puempel 850 000 $ (2)
Total Pro Players20
Salary Commitment
Year 9 : 65 258 750 $
Year 10 : 39 650 000 $
Year 11 : 24 300 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 62 758 750 $
Year 10 : 37 150 000 $
Year 11 : 21 800 000 $
Year 12 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 258 750 $
Year 10 : 39 650 000 $
Year 11 : 24 300 000 $
Year 12 : 4 500 000 $

Farm Players Salaries

Daniel Paille 175 000 $ (2)
Michal Repik 175 000 $ (2)
Jordan Binnington 150 000 $ (3)
Shaone Morrisonn 140 000 $ (3)
Nic Dowd 135 000 $ (3)
Adam Lowry 120 000 $ (1)
Jarkko Immonen 110 000 $ (1)
Samuel Carrier 100 000 $ (1)
Mat Clark 100 000 $ (2)
Christian Folin (Out of Payroll) 100 000 $ (2)
Devante Smith-Pelly 95 000 $ (1)
Jamie Arniel 95 000 $ (1)
Zach Budish 95 000 $ (2)
Dustin Tokarski 92 500 $ (1)
Shane Prince 90 000 $ (1)
Josh Leivo 90 000 $ (3)
Rocco Grimaldi 90 000 $ (1)
Carl Dahlstrom 90 000 $ (3)
Ryan Murphy 90 000 $ (2)
Luca Sbisa 90 000 $ (1)
Jordan Martinook 90 000 $ (3)
Lance Bouma 85 000 $ (1)
Ryan Pilon 80 000 $ (1)
X - Dany Leblanc 80 000 $ (9)
Dan Blackburn 75 000 $ (3)
Vladimir Ruzicka 75 000 $ (1)
Jamie McBain 75 000 $ (2)
Mackenzie Weegar (Out of Payroll) 67 500 $ (1)
Konstantin Glazachev 65 000 $ (2)
Total Farm Players29
Salary Commitment
Year 9 : 2 915 000 $
Year 10 : 1 725 000 $
Year 11 : 850 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 915 000 $
Year 10 : 1 725 000 $
Year 11 : 850 000 $
Year 12 : 80 000 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 7000 - 80 $ - 6 554 - 93,62%
Level 2: 6000 - 45 $ - 5 354 - 89,23%
Level 3: 3000 - 30 $ - 2 286 - 76,20%
Level 4: 4000 - 20 $ - 3 931 - 98,27%
Luxury : 1000 - 180 $ - 978 - 97,76%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 503 - 75,13%
Farm Level 2: 1000 - 15 $ - 745 - 74,49%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %19 102 - 90,96%
Average Income per Game1 475 217 $
Year to Date Revenue33 929 995 $
Farm
Home Games Left17
Average Attendance - %2 248 - 74,92%
Average Income per Game89 428 $
Year to Date Revenue2 146 266 $

Expense

Pro Players Total Salaries66 472 500 $
Farm Players Total Salaries2 786 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 159 645 $
Farm Year To Date Expenses1 592 397 $
Pro Salary Cap To Date35 824 533 $
Farm Salary Cap To Date1 536 542 $

Estimate

Pro Estimated Season Revenue26 553 909 $
Farm Estimated Season Revenue1 520 272 $
Pro Remaining Season Days83
Pro Expenses Per Days356 769 $
Pro Estimated Expenses29 611 827 $
Farm Remaining Season Days83
Farm Expenses Per Days15 351 $
Farm Estimated Expenses1 274 133 $
Estimated Season Expenses30 885 960 $
Season Salary Cap66 472 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $527 500 $
Estimate Over Minimum Salary Cap of 0 $ 66 472 500 $
Current Bank Account14 618 193 $
Projected Bank Account11 806 414 $

Pro Players Salaries

Patrick Kane 8 750 000 $ (1)
Taylor Hall 8 000 000 $ (5)
Duncan Keith 7 250 000 $ (2)
Mark Scheifele 6 500 000 $ (4)
Jonathan Huberdeau 4 500 000 $ (3)
Josh Gorges 3 500 000 $ (1)
Jake Allen 3 500 000 $ (4)
Gustav Nyquist 3 200 000 $ (1)
Johnny Boychuk 3 000 000 $ (2)
Brendan Smith 3 000 000 $ (4)
Travis Hamonic (1 Way Contract) 2 500 000 $ (1)
Alex Chiasson 2 500 000 $ (2)
Marek Schwarz 1 700 000 $ (2)
Casey Cizikas 1 400 000 $ (1)
Danny DeKeyser 1 100 000 $ (1)
Bill Sweatt 1 000 000 $ (3)
Charlie McAvoy 900 000 $ (3)
Kyle Connor 900 000 $ (3)
Radek Faksa 900 000 $ (2)
Danton Heinen 872 500 $ (1)
Steve Downie 850 000 $ (1)
Jonny Brodzinski 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 9 : 66 472 500 $
Year 10 : 43 650 000 $
Year 11 : 28 300 000 $
Year 12 : 21 000 000 $
Salary Average Commitment
Year 9 : 66 472 500 $
Year 10 : 43 650 000 $
Year 11 : 28 300 000 $
Year 12 : 21 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 472 500 $
Year 10 : 43 650 000 $
Year 11 : 28 300 000 $
Year 12 : 21 000 000 $

Farm Players Salaries

Nick Seeler 180 000 $ (3)
Troy Brouwer 170 000 $ (2)
Richard Bachman 150 000 $ (2)
Matt Irwin 150 000 $ (2)
Kirill Tulupov (Out of Payroll) 145 000 $ (2)
Justin Braun 141 000 $ (1)
Derek MacKenzie 140 000 $ (1)
Ryan Reaves 140 000 $ (3)
Ian Cole 140 000 $ (2)
Tom Kuhnhackl 140 000 $ (3)
Taylor Leier 135 000 $ (3)
Joakim Andersson 125 000 $ (2)
Kent Patterson 100 000 $ (3)
Jim O'Brien 100 000 $ (3)
Oscar Fantenberg 95 000 $ (1)
Mark Jankowski 90 000 $ (3)
Kristoffer Berglund (Out of Payroll) 90 000 $ (3)
Mattias Backman 80 000 $ (2)
Blake Coleman 80 000 $ (1)
X - Michael Levesque 80 000 $ (9)
Steven Fogarty 75 000 $ (2)
Mike Morrison 75 000 $ (2)
Alec Martinez 75 000 $ (2)
Eero Elo 70 000 $ (2)
Andrew Fritsch 70 000 $ (2)
Vyacheslav Osnovin 65 000 $ (3)
Corey Fienhage 60 000 $ (1)
Alex Belzile 60 000 $ (3)
Total Farm Players28
Salary Commitment
Year 9 : 3 021 000 $
Year 10 : 2 505 000 $
Year 11 : 1 180 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 021 000 $
Year 10 : 2 505 000 $
Year 11 : 1 180 000 $
Year 12 : 80 000 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 7000 - 90 $ - 6 547 - 93,54%
Level 2: 6000 - 60 $ - 4 207 - 70,12%
Level 3: 3000 - 30 $ - 2 350 - 78,32%
Level 4: 5000 - 20 $ - 4 170 - 83,39%
Luxury : 1500 - 150 $ - 1 057 - 70,50%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 35 $ - 1 513 - 75,64%
Farm Level 2: 1000 - 15 $ - 760 - 75,97%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18 331 - 81,47%
Average Income per Game1 563 649 $
Year to Date Revenue35 963 937 $
Farm
Home Games Left18
Average Attendance - %2 272 - 75,75%
Average Income per Game90 194 $
Year to Date Revenue2 074 465 $

Expense

Pro Players Total Salaries66 700 000 $
Farm Players Total Salaries2 593 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 600 039 $
Farm Year To Date Expenses1 477 378 $
Pro Salary Cap To Date37 264 881 $
Farm Salary Cap To Date1 421 521 $

Estimate

Pro Estimated Season Revenue28 145 690 $
Farm Estimated Season Revenue1 623 494 $
Pro Remaining Season Days83
Pro Expenses Per Days357 979 $
Pro Estimated Expenses29 712 257 $
Farm Remaining Season Days83
Farm Expenses Per Days14 324 $
Farm Estimated Expenses1 188 892 $
Estimated Season Expenses30 901 149 $
Season Salary Cap66 700 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $300 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 700 000 $
Current Bank Account26 388 377 $
Projected Bank Account25 256 412 $

Pro Players Salaries

Max Pacioretty 8 000 000 $ (4)
John Carlson 6 500 000 $ (5)
Matt Duchene 6 000 000 $ (2)
Johnny Gaudreau 5 500 000 $ (3)
Devan Dubnyk 5 500 000 $ (2)
Ondrej Palat 5 500 000 $ (2)
Scott Gomez 5 250 000 $ (2)
Sean Couturier 5 000 000 $ (4)
Brock Nelson 3 000 000 $ (1)
Marc Methot 2 900 000 $ (1)
Kris Russell 2 800 000 $ (1)
Joel Ward 2 700 000 $ (1)
Scott Darling 1 800 000 $ (1)
Sondre Olden 1 100 000 $ (1)
Alex Iafallo 925 000 $ (1)
Mathew Barzal 900 000 $ (3)
Brandon Montour 900 000 $ (3)
Morgan Rielly 900 000 $ (2)
Joel Edmundson 900 000 $ (2)
Scott Wilson 625 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 700 000 $
Year 10 : 50 850 000 $
Year 11 : 26 800 000 $
Year 12 : 19 500 000 $
Salary Average Commitment
Year 9 : 66 700 000 $
Year 10 : 50 850 000 $
Year 11 : 26 800 000 $
Year 12 : 19 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 700 000 $
Year 10 : 50 850 000 $
Year 11 : 26 800 000 $
Year 12 : 19 500 000 $

Farm Players Salaries

Paul Byron 140 000 $ (1)
Phil Varone 125 000 $ (2)
Mac Bennett 125 000 $ (2)
Joe Colborne 110 000 $ (1)
Matt Beleskey 99 500 $ (2)
Erik Condra 97 000 $ (2)
Kenny Agostino 96 500 $ (3)
Joonas Kemppainen 95 000 $ (2)
Stefan Elliott 95 000 $ (2)
Brandon Manning 95 000 $ (2)
Luca Cunti 92 500 $ (1)
Lauri Korpikoski 92 500 $ (2)
Nikita Nesterov 90 000 $ (1)
Henrik Karlsson 90 000 $ (1)
Jon Merrill 90 000 $ (1)
Michael Chaput 85 000 $ (1)
Connor Brickley 85 000 $ (1)
Connor Knapp 80 000 $ (1)
Ryan Hegarty 80 000 $ (1)
Steve Quailer 80 000 $ (1)
Johan Gustafsson (Out of Payroll) 80 000 $ (2)
X - Simon Godin 80 000 $ (9)
Peter Stoykewych 80 000 $ (2)
Taylor Aronson 75 000 $ (1)
Troy Bourke 75 000 $ (1)
Tim Bozon 70 000 $ (3)
Maxim Kitsyn 70 000 $ (1)
Joseph Labate 70 000 $ (2)
Matthew Finn 65 000 $ (3)
Johan Motin 65 000 $ (1)
Total Farm Players30
Salary Commitment
Year 9 : 2 673 000 $
Year 10 : 1 365 500 $
Year 11 : 311 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 673 000 $
Year 10 : 1 365 500 $
Year 11 : 311 500 $
Year 12 : 80 000 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 92 $ - 5 975 - 85,36%
Level 2: 6000 - 56 $ - 5 275 - 87,91%
Level 3: 3000 - 25 $ - 2 375 - 79,16%
Level 4: 5000 - 15 $ - 4 371 - 87,43%
Luxury : 1000 - 182 $ - 941 - 94,12%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 32 $ - 1 496 - 74,79%
Farm Level 2: 1000 - 12 $ - 746 - 74,60%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18 937 - 86,08%
Average Income per Game1 527 287 $
Year to Date Revenue35 127 612 $
Farm
Home Games Left17
Average Attendance - %2 242 - 74,72%
Average Income per Game79 633 $
Year to Date Revenue1 911 189 $

Expense

Pro Players Total Salaries63 825 000 $
Farm Players Total Salaries3 785 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses35 463 809 $
Farm Year To Date Expenses1 711 788 $
Pro Salary Cap To Date35 128 743 $
Farm Salary Cap To Date1 655 934 $

Estimate

Pro Estimated Season Revenue27 491 175 $
Farm Estimated Season Revenue1 353 759 $
Pro Remaining Season Days83
Pro Expenses Per Days342 686 $
Pro Estimated Expenses28 442 938 $
Farm Remaining Season Days83
Farm Expenses Per Days20 665 $
Farm Estimated Expenses1 715 195 $
Estimated Season Expenses30 158 133 $
Season Salary Cap63 825 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 175 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 825 000 $
Current Bank Account136 624 781 $
Projected Bank Account135 311 582 $

Pro Players Salaries

Ilya Kovalchuk 9 900 000 $ (5)
James vanRiemsdyk 5 500 000 $ (4)
Noah Welch 5 500 000 $ (1)
Zach Boychuk 5 400 000 $ (3)
Christian Backman 4 500 000 $ (2)
Ryan Kesler 4 250 000 $ (1)
Mats Zuccarello (1 Way Contract) 4 000 000 $ (4)
Jaroslav Halak 3 750 000 $ (2)
Scott Hartnell 3 650 000 $ (2)
Mike Cammalleri 3 500 000 $ (3)
Braydon Coburn 3 250 000 $ (3)
Nick Leddy 2 400 000 $ (1)
Derek Ryan 1 425 000 $ (1)
Maxim Trunev 1 400 000 $ (1)
Zemgus Girgensons 900 000 $ (2)
Andrei Vasilevski 900 000 $ (1)
Brandon Carlo 900 000 $ (2)
William Nylander 900 000 $ (2)
Markus Granlund 900 000 $ (2)
Jamieson Oleksiak 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 9 : 63 825 000 $
Year 10 : 47 950 000 $
Year 11 : 31 550 000 $
Year 12 : 19 400 000 $
Salary Average Commitment
Year 9 : 63 725 000 $
Year 10 : 47 850 000 $
Year 11 : 31 650 000 $
Year 12 : 19 400 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 825 000 $
Year 10 : 47 950 000 $
Year 11 : 31 550 000 $
Year 12 : 19 400 000 $

Farm Players Salaries

Anders Bjork 925 000 $ (1)
Andrew Shaw 175 000 $ (2)
Andrej Sustr 170 000 $ (2)
Peter Holland 140 000 $ (1)
Oscar Lindberg 135 000 $ (1)
Thomas McCollum 130 000 $ (1)
Joonas Rask 125 000 $ (1)
Michael Bournival 120 000 $ (1)
Patrick Wiercioch 100 000 $ (1)
Jeff Frazee 95 000 $ (3)
Pontus Aberg 90 000 $ (3)
Alexander Petrovic 90 000 $ (1)
Brian Dumoulin 90 000 $ (2)
Taylor Doherty 90 000 $ (1)
Mike Reilly 90 000 $ (3)
Oskar Sundqvist 90 000 $ (3)
Quinton Howden 85 000 $ (1)
Dalton Smith 85 000 $ (1)
Stefan Matteau 85 000 $ (3)
Patrik Nemeth 85 000 $ (1)
Chris Brown 85 000 $ (3)
Robbie Russo 85 000 $ (2)
Jeremy Morin 80 000 $ (2)
Greg Mckegg 80 000 $ (1)
X - Eric Pilon (Out of Payroll) 80 000 $ (9)
Mikael Wikstrand 80 000 $ (3)
Petter Granberg 80 000 $ (2)
Alexander Guptill 80 000 $ (1)
Philippe Paradis 75 000 $ (3)
Jambon d'urgence 1 75 000 $ (1)
Branden Troock 70 000 $ (3)
Total Farm Players31
Salary Commitment
Year 9 : 3 865 000 $
Year 10 : 1 520 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 865 000 $
Year 10 : 1 520 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - 90 $ - 5 983 - 85,48%
Level 2: 6000 - 55 $ - 4 712 - 78,53%
Level 3: 3000 - 26 $ - 2 302 - 76,74%
Level 4: 5000 - 19 $ - 3 793 - 75,86%
Luxury : 1000 - 185 $ - 817 - 81,73%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 34 $ - 1 530 - 76,51%
Farm Level 2: 1000 - 14 $ - 743 - 74,25%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17 608 - 80,04%
Average Income per Game1 539 946 $
Year to Date Revenue35 418 747 $
Farm
Home Games Left18
Average Attendance - %2 273 - 75,76%
Average Income per Game87 504 $
Year to Date Revenue2 012 583 $

Expense

Pro Players Total Salaries66 267 500 $
Farm Players Total Salaries2 235 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value700 000 $
Pro Year To Date Expenses36 752 071 $
Farm Year To Date Expenses1 492 608 $
Pro Salary Cap To Date36 416 943 $
Farm Salary Cap To Date1 436 752 $

Estimate

Pro Estimated Season Revenue27 719 019 $
Farm Estimated Season Revenue1 575 065 $
Pro Remaining Season Days83
Pro Expenses Per Days355 678 $
Pro Estimated Expenses29 521 274 $
Farm Remaining Season Days83
Farm Expenses Per Days12 420 $
Farm Estimated Expenses1 030 860 $
Estimated Season Expenses30 552 134 $
Season Salary Cap66 967 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $32 500 $
Estimate Over Minimum Salary Cap of 0 $ 66 967 500 $
Current Bank Account32 011 376 $
Projected Bank Account30 753 326 $

Pro Players Salaries

Corey Perry 8 750 000 $ (3)
Mike Ribeiro 7 500 000 $ (2)
Mike York 7 100 000 $ (2)
Kari Lehtonen 6 500 000 $ (1)
Derick Brassard 5 600 000 $ (1)
Tyler Ennis 4 400 000 $ (1)
Jaccob Slavin 3 500 000 $ (4)
Mark Pysyk 3 500 000 $ (2)
Nazem Kadri 3 500 000 $ (2)
TJ Brennan 3 500 000 $ (5)
Cam Talbot 3 000 000 $ (2)
Trevor Lewis 2 300 000 $ (1)
Alexander Burmistrov 1 750 000 $ (1)
Devin Shore 900 000 $ (2)
Ryan Hartman 900 000 $ (2)
Ryan Murray 900 000 $ (2)
Anton Lindholm 717 500 $ (1)
Dominik Volek 650 000 $ (1)
Evan Rodrigues 650 000 $ (1)
Jaycob Megna 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 267 500 $
Year 10 : 43 050 000 $
Year 11 : 15 750 000 $
Year 12 : 7 000 000 $
Salary Average Commitment
Year 9 : 64 517 500 $
Year 10 : 41 300 000 $
Year 11 : 15 000 000 $
Year 12 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 267 500 $
Year 10 : 43 050 000 $
Year 11 : 15 750 000 $
Year 12 : 7 000 000 $

Farm Players Salaries

Mathieu Carle (Out of Payroll) 1 100 000 $ (1)
Cedric Paquette 150 000 $ (2)
Igor Grigorenko 150 000 $ (1)
Darryl Boyce 135 000 $ (1)
Barry Brust 120 000 $ (2)
Adam Gilmour 120 000 $ (1)
Simon Bertilsson 100 000 $ (1)
Corbin Mcpherson 100 000 $ (2)
Jacob Deserres 100 000 $ (2)
Zack Smith 100 000 $ (2)
Stephen Michalek 90 000 $ (3)
Marcus Foligno 90 000 $ (2)
Dmitri Kugryshev 90 000 $ (1)
Teemu Pulkkinen 90 000 $ (1)
X - Sébastien Ferland 80 000 $ (9)
Jani Hakanpaa 80 000 $ (1)
Keegan Lowe 80 000 $ (2)
Geoffrey Schemitsch 80 000 $ (1)
Alexander Avtsin 75 000 $ (1)
Nigel Williams 75 000 $ (1)
Jeremy Boyce-Rotevall 70 000 $ (2)
Kory Nagy 55 000 $ (1)
Colin Suellentrop 55 000 $ (2)
Michael St-Croix 50 000 $ (3)
Tyrel Seaman 50 000 $ (3)
Anton Zlobin 50 000 $ (3)
Total Farm Players26
Salary Commitment
Year 9 : 3 335 000 $
Year 10 : 1 185 000 $
Year 11 : 320 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 335 000 $
Year 10 : 1 185 000 $
Year 11 : 320 000 $
Year 12 : 80 000 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 82 $ - 6 580 - 94,00%
Level 2: 5000 - 61 $ - 4 324 - 86,47%
Level 3: 2000 - 36 $ - 1 789 - 89,47%
Level 4: 4000 - 25 $ - 3 245 - 81,13%
Luxury : 1000 - 185 $ - 867 - 86,73%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 500 - 75,02%
Farm Level 2: 1000 - 25 $ - 754 - 75,38%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %16 805 - 88,45%
Average Income per Game1 465 605 $
Year to Date Revenue33 708 908 $
Farm
Home Games Left17
Average Attendance - %2 254 - 75,14%
Average Income per Game121 125 $
Year to Date Revenue2 907 011 $

Expense

Pro Players Total Salaries59 612 500 $
Farm Players Total Salaries2 775 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 000 358 $
Farm Year To Date Expenses1 786 009 $
Pro Salary Cap To Date35 665 221 $
Farm Salary Cap To Date1 730 149 $

Estimate

Pro Estimated Season Revenue26 380 885 $
Farm Estimated Season Revenue2 059 133 $
Pro Remaining Season Days83
Pro Expenses Per Days320 279 $
Pro Estimated Expenses26 583 157 $
Farm Remaining Season Days83
Farm Expenses Per Days15 295 $
Farm Estimated Expenses1 269 485 $
Estimated Season Expenses27 852 642 $
Season Salary Cap59 612 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $7 387 500 $
Estimate Over Minimum Salary Cap of 0 $ 59 612 500 $
Current Bank Account(784 101 $)
Projected Bank Account(196 725 $)

Pro Players Salaries

Marian Hossa 9 000 000 $ (1)
Paul Stastny 8 000 000 $ (1)
Marian Gaborik 7 250 000 $ (2)
Kris Letang (Out of Payroll) 6 500 000 $ (2)
Tyler Myers 6 250 000 $ (3)
Steve Mason 6 250 000 $ (3)
Alex Goligoski 5 000 000 $ (2)
Jason Zucker 3 200 000 $ (1)
Al Montoya 3 000 000 $ (1)
Andrew Ebbett 1 700 000 $ (2)
Toni Rajala 1 500 000 $ (1)
Zach Hamill 1 400 000 $ (1)
Samuel Groulx 1 100 000 $ (1)
Vincent Trocheck 900 000 $ (1)
Nikolaj Ehlers 900 000 $ (2)
Mikhail Grigorenko 900 000 $ (2)
Brett Pesce 900 000 $ (2)
Clayton Keller 900 000 $ (3)
Jake Dotchin 812 500 $ (1)
Darren Archibald 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 112 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 65 112 500 $
Year 10 : 35 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 66 112 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $

Farm Players Salaries

Kenny Ryan 170 000 $ (3)
Rickard Rakell 170 000 $ (3)
Ryan Garbutt 150 000 $ (1)
Darren Helm 143 000 $ (1)
Drew Shore (Out of Payroll) 140 000 $ (2)
Bryan Bickell 130 000 $ (1)
Lukas Sedlak 112 500 $ (1)
Tyler Cuma 110 000 $ (1)
John Ramage (Out of Payroll) 100 000 $ (3)
Yohann Auvitu 100 000 $ (1)
Patrick Koudys (Out of Payroll) 100 000 $ (1)
Miika Salomaki 95 000 $ (1)
Andrey Makarov 90 000 $ (3)
Dmitri Kalinin 90 000 $ (1)
Michal Jordan 90 000 $ (1)
Tomas Jurco 85 000 $ (2)
Stefan Noesen (Out of Payroll) 85 000 $ (2)
Alexander Khokhlachev 85 000 $ (3)
Mark Visentin 85 000 $ (2)
Gemel Smith 85 000 $ (2)
X - Jean-François Provencher 80 000 $ (9)
Joey Hishon 80 000 $ (1)
Brandon Gormley 80 000 $ (1)
Tomas Vincour 80 000 $ (1)
Zane McIntyre 80 000 $ (2)
Dominik Uher 80 000 $ (2)
Jerome Flaake 80 000 $ (1)
Simon Fernholm 75 000 $ (3)
Graham Black 75 000 $ (2)
Luke Moffatt 70 000 $ (1)
Stephen Silas 70 000 $ (1)
Rasmus Bengtsson 70 000 $ (2)
Guillaume Cloutier 65 000 $ (2)
Total Farm Players33
Salary Commitment
Year 9 : 3 200 500 $
Year 10 : 1 620 000 $
Year 11 : 770 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 135 500 $
Year 10 : 1 555 000 $
Year 11 : 770 000 $
Year 12 : 80 000 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 7000 - 70 $ - 6 591 - 94,16%
Level 2: 6000 - 45 $ - 5 389 - 89,82%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 4 000 - 100,00%
Luxury : 1000 - 160 $ - 984 - 98,35%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 24 $ - 1 539 - 76,93%
Farm Level 2: 1000 - 8 $ - 763 - 76,28%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %18 964 - 94,82%
Average Income per Game1 372 397 $
Year to Date Revenue32 937 526 $
Farm
Home Games Left18
Average Attendance - %2 301 - 76,71%
Average Income per Game75 012 $
Year to Date Revenue1 725 281 $

Expense

Pro Players Total Salaries61 450 000 $
Farm Players Total Salaries3 245 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 500 000 $
Pro Year To Date Expenses37 221 295 $
Farm Year To Date Expenses1 811 935 $
Pro Salary Cap To Date36 886 163 $
Farm Salary Cap To Date1 756 095 $

Estimate

Pro Estimated Season Revenue23 330 748 $
Farm Estimated Season Revenue1 350 220 $
Pro Remaining Season Days83
Pro Expenses Per Days330 053 $
Pro Estimated Expenses27 394 399 $
Farm Remaining Season Days83
Farm Expenses Per Days17 793 $
Farm Estimated Expenses1 476 819 $
Estimated Season Expenses28 871 218 $
Season Salary Cap63 950 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 050 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 950 000 $
Current Bank Account12 859 777 $
Projected Bank Account8 669 527 $

Pro Players Salaries

Eric Staal 9 000 000 $ (3)
Andrei Markov 8 500 000 $ (4)
Sean Bergenheim 5 500 000 $ (1)
Nick Bonino 5 000 000 $ (4)
Antti Niemi 5 000 000 $ (2)
Dougie Hamilton 4 500 000 $ (4)
Alexander Steen 4 500 000 $ (1)
Valtteri Filppula 3 500 000 $ (2)
Jakob Silfverberg 2 750 000 $ (2)
Ryan Strome 2 350 000 $ (1)
Mattias Ekholm (Out of Payroll) 2 300 000 $ (1)
Damien Brunner 2 300 000 $ (2)
Chris Tierney 1 500 000 $ (2)
Taylor Chorney 1 200 000 $ (1)
Juuse Saros 900 000 $ (2)
Michal Kempny 900 000 $ (1)
Jake Guentzel 900 000 $ (3)
Brock Boeser 900 000 $ (3)
Derek Forbort 850 000 $ (1)
Nikolai Prokhorkin 750 000 $ (1)
Tim Heed 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 63 750 000 $
Year 10 : 44 750 000 $
Year 11 : 28 800 000 $
Year 12 : 18 000 000 $
Salary Average Commitment
Year 9 : 62 850 000 $
Year 10 : 43 850 000 $
Year 11 : 28 800 000 $
Year 12 : 18 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 750 000 $
Year 10 : 44 750 000 $
Year 11 : 28 800 000 $
Year 12 : 18 000 000 $

Farm Players Salaries

John Armstrong 220 000 $ (3)
Alexandre R. Picard 185 000 $ (1)
TJ Galiardi 180 000 $ (3)
Ryan Shannon 160 000 $ (2)
Teddy Purcell 160 000 $ (3)
Chad Larose 150 000 $ (2)
Ben Scrivens 140 000 $ (2)
Oscar Moller 140 000 $ (3)
Matt D'Agostini 130 000 $ (2)
Tom Wandell 120 000 $ (2)
Brett Ritchie 120 000 $ (1)
Corey Potter 120 000 $ (2)
Cameron Gaunce (Out of Payroll) 115 000 $ (1)
Sami Aittokallio 100 000 $ (3)
Alexander Ruuttu 95 000 $ (3)
Michael Ratchuk 90 000 $ (2)
Carl Sneep 85 000 $ (1)
Patrick Sieloff 85 000 $ (3)
Kyle De Coste 85 000 $ (1)
Alex Theriau 80 000 $ (3)
X - Alain Ricard 80 000 $ (9)
Jordan Nolan 80 000 $ (1)
Brady Calla 80 000 $ (2)
Marco Cousineau 75 000 $ (1)
Freddie Hamilton 75 000 $ (1)
Teigan Zahn 75 000 $ (1)
Richard Nedomlel 70 000 $ (3)
Aaron Harstad 70 000 $ (1)
Kyle Beach 70 000 $ (1)
Justin Daniels 65 000 $ (1)
Evgeni Krutikov 60 000 $ (3)
Total Farm Players31
Salary Commitment
Year 9 : 3 360 000 $
Year 10 : 2 260 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 360 000 $
Year 10 : 2 260 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 6000 - 95 $ - 5 419 - 90,31%
Level 2: 5000 - 70 $ - 3 902 - 78,04%
Level 3: 2000 - 45 $ - 1 438 - 71,89%
Level 4: 4000 - 25 $ - 3 294 - 82,35%
Luxury : 1000 - 175 $ - 918 - 91,77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 509 - 75,46%
Farm Level 2: 1000 - 17 $ - 745 - 74,53%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %14 970 - 83,17%
Average Income per Game1 461 814 $
Year to Date Revenue33 621 720 $
Farm
Home Games Left18
Average Attendance - %2 255 - 75,15%
Average Income per Game81 130 $
Year to Date Revenue1 865 994 $

Expense

Pro Players Total Salaries60 050 000 $
Farm Players Total Salaries3 600 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses35 574 261 $
Farm Year To Date Expenses1 581 796 $
Pro Salary Cap To Date35 239 147 $
Farm Salary Cap To Date1 525 936 $

Estimate

Pro Estimated Season Revenue26 312 650 $
Farm Estimated Season Revenue1 460 343 $
Pro Remaining Season Days83
Pro Expenses Per Days322 606 $
Pro Estimated Expenses26 776 298 $
Farm Remaining Season Days83
Farm Expenses Per Days19 681 $
Farm Estimated Expenses1 633 523 $
Estimated Season Expenses28 409 821 $
Season Salary Cap60 050 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $6 950 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 050 000 $
Current Bank Account19 130 722 $
Projected Bank Account18 493 894 $

Pro Players Salaries

Brad Richards 8 000 000 $ (1)
Henrik Lundqvist 7 500 000 $ (3)
Thomas Vanek 5 700 000 $ (1)
Antoine Vermette 5 600 000 $ (1)
Mark Giordano 5 500 000 $ (2)
Cam Fowler (Out of Payroll) 5 000 000 $ (1)
Chris Kreider 4 500 000 $ (4)
Andrew Cogliano 4 250 000 $ (2)
Patrick Maroon 3 500 000 $ (3)
Evander Kane 3 500 000 $ (3)
Kris Versteeg (Out of Payroll) 2 800 000 $ (1)
Karl Alzner 2 100 000 $ (2)
Anders Lindback 2 000 000 $ (1)
Craig Smith 1 500 000 $ (2)
Kevin Hayes 1 200 000 $ (1)
Beau Bennett 900 000 $ (1)
Derrick Pouliot 900 000 $ (3)
Nikita Zadorov 900 000 $ (3)
Dylan Larkin 900 000 $ (1)
Lucas Lessio 850 000 $ (1)
Connor Carrick 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 67 850 000 $
Year 10 : 34 150 000 $
Year 11 : 20 800 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 67 650 000 $
Year 10 : 34 150 000 $
Year 11 : 20 800 000 $
Year 12 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 850 000 $
Year 10 : 34 150 000 $
Year 11 : 20 800 000 $
Year 12 : 4 500 000 $

Farm Players Salaries

Aaron Palushaj 1 100 000 $ (1)
Nikita Filatov 175 000 $ (3)
Angelo Esposito 175 000 $ (3)
Erik Gudbranson 150 000 $ (2)
Marco Scandella 150 000 $ (2)
Adam Hall 130 000 $ (1)
Keaton Ellerby 120 000 $ (1)
Cody Eakin 110 000 $ (1)
Tom Gilbert 100 000 $ (1)
Nigel Dawes 100 000 $ (2)
Greg Nemisz 95 000 $ (1)
Jason Missiaen 90 000 $ (1)
Nicholas Baptiste 90 000 $ (3)
Michael Garnett 90 000 $ (2)
X - Jérémie Lizotte 80 000 $ (9)
Andy Chiodo 80 000 $ (1)
Drew Olson 75 000 $ (2)
Niklas Lucenius 75 000 $ (2)
Zdenek Kutlak 75 000 $ (2)
Eric Chouinard 75 000 $ (2)
Adam Comrie 70 000 $ (1)
Travis Ewanyk 70 000 $ (2)
Milan Bartovic 65 000 $ (2)
Nolan Yonkman 65 000 $ (2)
Julien Demers 65 000 $ (1)
Jay Rosehill 65 000 $ (2)
Johannes Salmonsson 65 000 $ (2)
Total Farm Players27
Salary Commitment
Year 9 : 3 600 000 $
Year 10 : 1 640 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 600 000 $
Year 10 : 1 640 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - 90 $ - 5 907 - 84,38%
Level 2: 5000 - 65 $ - 3 746 - 74,92%
Level 3: 2000 - 35 $ - 1 721 - 86,06%
Level 4: 4000 - 25 $ - 2 899 - 72,48%
Luxury : 1000 - 175 $ - 913 - 91,34%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 439 - 71,93%
Farm Level 2: 1000 - 15 $ - 721 - 72,14%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %15 187 - 79,93%
Average Income per Game1 518 904 $
Year to Date Revenue36 453 703 $
Farm
Home Games Left18
Average Attendance - %2 160 - 72,00%
Average Income per Game85 699 $
Year to Date Revenue1 971 072 $

Expense

Pro Players Total Salaries61 900 000 $
Farm Players Total Salaries3 145 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses34 042 403 $
Farm Year To Date Expenses1 681 618 $
Pro Salary Cap To Date33 707 289 $
Farm Salary Cap To Date1 625 759 $

Estimate

Pro Estimated Season Revenue25 821 373 $
Farm Estimated Season Revenue1 542 578 $
Pro Remaining Season Days83
Pro Expenses Per Days332 447 $
Pro Estimated Expenses27 593 101 $
Farm Remaining Season Days83
Farm Expenses Per Days17 261 $
Farm Estimated Expenses1 432 663 $
Estimated Season Expenses29 025 764 $
Season Salary Cap61 900 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $5 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 900 000 $
Current Bank Account31 057 331 $
Projected Bank Account29 395 518 $

Pro Players Salaries

Zdeno Chara 7 000 000 $ (1)
Jason Pominville 6 000 000 $ (3)
Martin Jones 6 000 000 $ (2)
Milan Lucic 4 900 000 $ (2)
Shayne Gostisbehere 4 500 000 $ (4)
Joffrey Lupul 4 250 000 $ (1)
Ben Eager 3 750 000 $ (1)
Dennis Persson 3 500 000 $ (3)
Jannik Hansen 3 000 000 $ (2)
Jonathan Ericsson 3 000 000 $ (1)
Andrej Sekera 3 000 000 $ (1)
Lars Eller 2 500 000 $ (3)
Spencer Machacek 1 800 000 $ (1)
Linus Omark 1 500 000 $ (3)
Tim Brent 1 400 000 $ (1)
Jonas Gustavsson 1 400 000 $ (3)
Brett Kulak 900 000 $ (3)
Cody Almond 900 000 $ (1)
Anton Slepyshev 900 000 $ (2)
Bogdan Yakimov 850 000 $ (3)
Scott Mayfield 850 000 $ (2)
Total Pro Players21
Salary Commitment
Year 9 : 61 900 000 $
Year 10 : 36 800 000 $
Year 11 : 21 150 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 62 150 000 $
Year 10 : 36 800 000 $
Year 11 : 21 150 000 $
Year 12 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 61 900 000 $
Year 10 : 36 800 000 $
Year 11 : 21 150 000 $
Year 12 : 4 500 000 $

Farm Players Salaries

Mario Kempe 1 200 000 $ (1)
Steve Bernier 130 000 $ (1)
Simon Danis-Pepin 100 000 $ (1)
Akim Aliu 100 000 $ (2)
Chris Terry 90 000 $ (2)
Matt Martin 90 000 $ (2)
Dominic Toninato (Out of Payroll) 90 000 $ (3)
Vladimir Mihalik 85 000 $ (1)
Joseph Cramarossa 85 000 $ (2)
Andrew Welinski 80 000 $ (2)
Zachary Yuen (Out of Payroll) 80 000 $ (1)
X - Éric Denoncourt 80 000 $ (9)
Viktor Svedberg 80 000 $ (2)
Scott Stajcer 75 000 $ (2)
Curtis Valk 75 000 $ (2)
Kurt Etchegary 75 000 $ (1)
Daniel Marmenlind 75 000 $ (3)
Dylan Sadowy 70 000 $ (3)
Justin Shugg 70 000 $ (1)
Hunter Smith 70 000 $ (3)
Jeff Costello 70 000 $ (2)
Jambon d'urgence 2 70 000 $ (1)
Gleason Fournier 70 000 $ (1)
Steven Delisle 65 000 $ (1)
Josh Sterk 65 000 $ (2)
Kristoff Kontos 60 000 $ (1)
Ryan White 60 000 $ (2)
Mitch Wheaton 55 000 $ (2)
Total Farm Players28
Salary Commitment
Year 9 : 3 315 000 $
Year 10 : 1 310 000 $
Year 11 : 385 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 315 000 $
Year 10 : 1 310 000 $
Year 11 : 385 000 $
Year 12 : 80 000 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 7000 - 100 $ - 4 920 - 70,28%
Level 2: 6000 - 60 $ - 4 122 - 68,69%
Level 3: 3000 - 40 $ - 1 522 - 50,72%
Level 4: 5000 - 30 $ - 2 893 - 57,86%
Luxury : 1000 - 200 $ - 776 - 77,64%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 523 - 76,15%
Farm Level 2: 1000 - 25 $ - 763 - 76,34%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %14 232 - 64,69%
Average Income per Game1 433 366 $
Year to Date Revenue32 967 421 $
Farm
Home Games Left18
Average Attendance - %2 286 - 76,21%
Average Income per Game122 832 $
Year to Date Revenue2 825 147 $

Expense

Pro Players Total Salaries65 222 500 $
Farm Players Total Salaries2 352 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 092 625 $
Farm Year To Date Expenses1 405 292 $
Pro Salary Cap To Date35 757 514 $
Farm Salary Cap To Date1 349 437 $

Estimate

Pro Estimated Season Revenue25 800 590 $
Farm Estimated Season Revenue2 210 985 $
Pro Remaining Season Days83
Pro Expenses Per Days350 120 $
Pro Estimated Expenses29 059 960 $
Farm Remaining Season Days83
Farm Expenses Per Days13 045 $
Farm Estimated Expenses1 082 735 $
Estimated Season Expenses30 142 695 $
Season Salary Cap65 222 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 777 500 $
Estimate Over Minimum Salary Cap of 0 $ 65 222 500 $
Current Bank Account32 824 174 $
Projected Bank Account30 693 054 $

Pro Players Salaries

Brent Burns 8 000 000 $ (4)
Patrick Marleau 7 000 000 $ (2)
Mark Stone 5 500 000 $ (5)
Anton Stralman 5 000 000 $ (2)
Ryan Nugent-Hopkins 5 000 000 $ (2)
Ryan O'Reilly 4 500 000 $ (2)
Marc-Edouard Vlasic 4 000 000 $ (1)
Braden Holtby 4 000 000 $ (1)
Mike Hoffman 3 000 000 $ (1)
Xavier Ouellet 2 150 000 $ (2)
Matt Hendricks 1 800 000 $ (1)
Brad Richardson 1 800 000 $ (1)
Chris Bourque 1 800 000 $ (1)
Brandon Sutter 1 800 000 $ (1)
Nikita Nikitin 1 800 000 $ (2)
Matt Hunwick 1 800 000 $ (1)
Luke Glendening 1 750 000 $ (3)
Mattias Janmark 1 750 000 $ (2)
Jeremy Smith 1 000 000 $ (1)
Nick Schmaltz 900 000 $ (3)
Gustav Forsling 872 500 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 65 222 500 $
Year 10 : 43 350 000 $
Year 11 : 16 150 000 $
Year 12 : 13 500 000 $
Salary Average Commitment
Year 9 : 65 222 500 $
Year 10 : 43 350 000 $
Year 11 : 16 150 000 $
Year 12 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 222 500 $
Year 10 : 43 350 000 $
Year 11 : 16 150 000 $
Year 12 : 13 500 000 $

Farm Players Salaries

John Gilmour 150 000 $ (3)
Jordie Benn (Out of Payroll) 140 000 $ (2)
Nick Palmieri 110 000 $ (1)
Max Campbell 110 000 $ (1)
Richard Panik 100 000 $ (1)
Zac Dalpe 100 000 $ (1)
Cody Goloubef 100 000 $ (2)
Markus Sorensen 95 000 $ (1)
Tucker Poolman 92 500 $ (1)
J.T. Compher 90 000 $ (3)
Nick Jensen 90 000 $ (1)
Philip Danault 85 000 $ (1)
Austin Watson (Out of Payroll) 85 000 $ (1)
Colton Sissons 85 000 $ (1)
Linden Rowat 85 000 $ (1)
Allen York 85 000 $ (1)
Josh Birkholz 85 000 $ (1)
Kevin Gravel 80 000 $ (1)
X - Dan Rhéaume 80 000 $ (9)
Adam Morrison 80 000 $ (1)
Stuart Percy 80 000 $ (2)
Mike Hoeffel 80 000 $ (1)
Brendan Serville 75 000 $ (1)
Blair Jones 75 000 $ (1)
Alexander Fallstrom 70 000 $ (1)
Michael Downing 70 000 $ (3)
Patrick White 70 000 $ (1)
Fredrik Forsberg 70 000 $ (3)
Brandon Prophet 60 000 $ (3)
Total Farm Players29
Salary Commitment
Year 9 : 2 577 500 $
Year 10 : 840 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 572 500 $
Year 10 : 840 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 7000 - 80 $ - 6 673 - 95,34%
Level 2: 6000 - 42 $ - 5 605 - 93,42%
Level 3: 3000 - 15 $ - 2 626 - 87,52%
Level 4: 5000 - 14 $ - 4 634 - 92,67%
Luxury : 1500 - 105 $ - 1 121 - 74,75%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 42 $ - 1 471 - 73,55%
Farm Level 2: 1000 - 22 $ - 760 - 76,03%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %20 659 - 91,82%
Average Income per Game1 409 084 $
Year to Date Revenue32 408 931 $
Farm
Home Games Left18
Average Attendance - %2 231 - 74,38%
Average Income per Game109 985 $
Year to Date Revenue2 529 653 $

Expense

Pro Players Total Salaries65 300 500 $
Farm Players Total Salaries3 405 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 525 981 $
Farm Year To Date Expenses1 977 080 $
Pro Salary Cap To Date36 190 856 $
Farm Salary Cap To Date1 921 242 $

Estimate

Pro Estimated Season Revenue25 363 511 $
Farm Estimated Season Revenue1 979 728 $
Pro Remaining Season Days83
Pro Expenses Per Days350 535 $
Pro Estimated Expenses29 094 405 $
Farm Remaining Season Days83
Farm Expenses Per Days18 644 $
Farm Estimated Expenses1 547 452 $
Estimated Season Expenses30 641 857 $
Season Salary Cap65 300 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 699 500 $
Estimate Over Minimum Salary Cap of 0 $ 65 300 500 $
Current Bank Account129 646 961 $
Projected Bank Account126 348 343 $

Pro Players Salaries

Sidney Crosby 9 900 000 $ (5)
Marc-Andre Fleury 8 500 000 $ (3)
Steven Stamkos 8 000 000 $ (1)
Drew Doughty 6 800 000 $ (1)
Aaron Ekblad 5 300 000 $ (2)
Drew Stafford 5 000 000 $ (1)
Trevor Daley 3 250 500 $ (1)
Erik Haula 3 000 000 $ (3)
Tim Erixon 2 500 000 $ (1)
Ondrej Roman 2 250 000 $ (2)
Chris Wideman 1 500 000 $ (2)
Andrew Copp 1 200 000 $ (2)
Ivan Provorov 900 000 $ (3)
Rasmus Ristolainen 900 000 $ (2)
Patrik Laine 900 000 $ (2)
Connor McDavid 900 000 $ (2)
Auston Matthews 900 000 $ (3)
Mikko Rantanen 900 000 $ (3)
Tristan Jarry 900 000 $ (3)
Viktor Arvidsson 900 000 $ (2)
Emerson Etem 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 65 300 500 $
Year 10 : 38 850 000 $
Year 11 : 25 000 000 $
Year 12 : 9 900 000 $
Salary Average Commitment
Year 9 : 65 250 500 $
Year 10 : 38 850 000 $
Year 11 : 25 000 000 $
Year 12 : 9 900 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 300 500 $
Year 10 : 38 850 000 $
Year 11 : 25 000 000 $
Year 12 : 9 900 000 $

Farm Players Salaries

Brett Sonne 175 000 $ (3)
Matt Gilroy 165 000 $ (2)
Riku Helenius 165 000 $ (2)
Yury Alexandrov 165 000 $ (3)
Anton Lander 150 000 $ (2)
Gabriel Bourque 140 000 $ (1)
Brandon Pirri 140 000 $ (1)
Brayden McNabb 120 000 $ (1)
Dryden Hunt 115 000 $ (3)
Eric Tangradi 110 000 $ (1)
Prab Rai 110 000 $ (1)
Bruno St-Jacques 110 000 $ (2)
Kevin Marshall 110 000 $ (1)
Colin Wilson 110 000 $ (1)
Andrej Nestrasil 110 000 $ (1)
J.T. Brown 110 000 $ (1)
Tomas Kundratek 100 000 $ (1)
Joey MacDonald 100 000 $ (1)
Miles Wood 92 500 $ (1)
Chris Wagner 92 500 $ (1)
Scott Harrington 90 000 $ (2)
Edward Pasquale 90 000 $ (1)
Scott Glennie 90 000 $ (1)
Ryan Sproul 90 000 $ (2)
Christian Thomas 85 000 $ (1)
JC Lipon 85 000 $ (3)
Dylan McIlrath 85 000 $ (1)
David Musil 80 000 $ (2)
X - Jean-François Lapointe 80 000 $ (9)
Tyson Baillie 75 000 $ (1)
Barclay Goodrow 65 000 $ (1)
Total Farm Players31
Salary Commitment
Year 9 : 3 405 000 $
Year 10 : 1 470 000 $
Year 11 : 620 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 405 000 $
Year 10 : 1 470 000 $
Year 11 : 620 000 $
Year 12 : 80 000 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 7000 - 90 $ - 6 357 - 90,81%
Level 2: 6000 - 55 $ - 5 420 - 90,34%
Level 3: 3000 - 25 $ - 2 364 - 78,79%
Level 4: 5000 - 16 $ - 4 247 - 84,95%
Luxury : 1500 - 160 $ - 1 019 - 67,95%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 45 $ - 1 499 - 74,95%
Farm Level 2: 1000 - 25 $ - 750 - 75,03%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %19 407 - 86,25%
Average Income per Game1 593 380 $
Year to Date Revenue36 647 744 $
Farm
Home Games Left18
Average Attendance - %2 249 - 74,98%
Average Income per Game120 852 $
Year to Date Revenue2 779 588 $

Expense

Pro Players Total Salaries66 450 000 $
Farm Players Total Salaries2 668 750 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 550 263 $
Farm Year To Date Expenses1 692 141 $
Pro Salary Cap To Date36 215 153 $
Farm Salary Cap To Date1 636 282 $

Estimate

Pro Estimated Season Revenue28 680 843 $
Farm Estimated Season Revenue2 175 330 $
Pro Remaining Season Days83
Pro Expenses Per Days356 649 $
Pro Estimated Expenses29 601 867 $
Farm Remaining Season Days83
Farm Expenses Per Days14 727 $
Farm Estimated Expenses1 222 341 $
Estimated Season Expenses30 824 208 $
Season Salary Cap66 450 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $550 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 450 000 $
Current Bank Account13 752 179 $
Projected Bank Account13 784 144 $

Pro Players Salaries

Loui Eriksson 7 000 000 $ (1)
Bryan Little 6 500 000 $ (4)
Tyler Johnson 5 000 000 $ (2)
Torey Krug 4 000 000 $ (2)
Nino Niederreiter 4 000 000 $ (2)
Michael Del Zotto 3 500 000 $ (2)
Marcus Johansson 3 500 000 $ (2)
Colton Parayko 3 500 000 $ (4)
Slava Voynov 3 500 000 $ (3)
Mikael Granlund 3 400 000 $ (1)
Tomas Hertl 3 000 000 $ (2)
Nikolai Kulemin 3 000 000 $ (1)
Carl Soderberg 3 000 000 $ (3)
Viktor Stalberg 2 500 000 $ (3)
Marc-Andre Gragnani (1 Way Contract) 2 500 000 $ (3)
Josh Bailey 2 250 000 $ (1)
Philip Larsen 1 850 000 $ (1)
Jonas Hiller 1 750 000 $ (3)
Johan Larsson 900 000 $ (2)
Louis Domingue 900 000 $ (1)
Alexei Marchenko 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 66 450 000 $
Year 10 : 47 150 000 $
Year 11 : 23 250 000 $
Year 12 : 10 000 000 $
Salary Average Commitment
Year 9 : 66 450 000 $
Year 10 : 47 150 000 $
Year 11 : 23 250 000 $
Year 12 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 450 000 $
Year 10 : 47 150 000 $
Year 11 : 23 250 000 $
Year 12 : 10 000 000 $

Farm Players Salaries

Chris Butler (Out of Payroll) 185 000 $ (1)
Brad Hunt 180 000 $ (3)
Brett McLean 150 000 $ (1)
Dustin Jeffrey 150 000 $ (1)
Alexei Semenov 150 000 $ (2)
Mike Lee 150 000 $ (2)
Jared Coreau 150 000 $ (3)
Ville Koistinen (Out of Payroll) 135 000 $ (3)
Carter Rowney 135 000 $ (3)
Chris Conner 100 000 $ (3)
Mike Lundin 100 000 $ (3)
Gregory Hofmann 95 000 $ (2)
Sebastian Stefaniszin 95 000 $ (1)
Kalle Kossila 92 500 $ (1)
Jared Staal 85 000 $ (2)
X - Philippe Ducharme 80 000 $ (9)
Adam Clendening 75 000 $ (1)
Victor Ohman 75 000 $ (2)
Joe Lavin 75 000 $ (1)
Joshua Turnbull 75 000 $ (3)
Jason Clark 75 000 $ (1)
David Toews 72 500 $ (1)
Travis Brown 70 000 $ (3)
Aaron Ness 70 000 $ (3)
Keven Veilleux 67 500 $ (1)
Mikko Vainonen 65 000 $ (3)
Ruslan Bashkirov 65 000 $ (3)
Joel Mustonen (Out of Payroll) 65 000 $ (2)
Tomas Nosek 61 250 $ (1)
Gabryel Paquin-Boudreau 60 000 $ (2)
Andy Rogers 50 000 $ (1)
Total Farm Players31
Salary Commitment
Year 9 : 3 053 750 $
Year 10 : 1 905 000 $
Year 11 : 1 225 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 053 750 $
Year 10 : 1 905 000 $
Year 11 : 1 225 000 $
Year 12 : 80 000 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 150 $ - 3 281 - 54,68%
Level 2: 5000 - 100 $ - 2 479 - 49,59%
Level 3: 2000 - 50 $ - 1 219 - 60,97%
Level 4: 4000 - 46 $ - 1 665 - 41,63%
Luxury : 1000 - 250 $ - 615 - 61,54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 467 - 73,36%
Farm Level 2: 1000 - 15 $ - 729 - 72,87%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %9 260 - 51,44%
Average Income per Game1 397 528 $
Year to Date Revenue33 540 661 $
Farm
Home Games Left18
Average Attendance - %2 196 - 73,20%
Average Income per Game87 298 $
Year to Date Revenue2 007 849 $

Expense

Pro Players Total Salaries61 075 000 $
Farm Players Total Salaries2 412 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 846 416 $
Farm Year To Date Expenses1 542 597 $
Pro Salary Cap To Date31 511 305 $
Farm Salary Cap To Date1 486 742 $

Estimate

Pro Estimated Season Revenue23 757 968 $
Farm Estimated Season Revenue1 571 360 $
Pro Remaining Season Days83
Pro Expenses Per Days328 059 $
Pro Estimated Expenses27 228 897 $
Farm Remaining Season Days83
Farm Expenses Per Days13 364 $
Farm Estimated Expenses1 109 212 $
Estimated Season Expenses28 338 109 $
Season Salary Cap61 075 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $5 925 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 075 000 $
Current Bank Account10 721 440 $
Projected Bank Account7 712 659 $

Pro Players Salaries

Jack Johnson (Out of Payroll) 6 750 000 $ (3)
Peter Mueller (Out of Payroll) 5 500 000 $ (2)
Connor Hellebuyck 5 000 000 $ (4)
Freddy Meyer 5 000 000 $ (1)
Martin Hanzal 4 500 000 $ (2)
Clarke MacArthur 4 150 000 $ (1)
David Backes 3 850 000 $ (1)
Matt Read 3 500 000 $ (3)
Mathieu Perreault 3 000 000 $ (2)
Cody Franson 2 500 000 $ (1)
Dmitry Kulikov 2 500 000 $ (2)
Mark McNeill 2 000 000 $ (1)
Josh Manson 1 750 000 $ (2)
David Fisher 1 700 000 $ (2)
Linden Vey 1 400 000 $ (2)
Marcus Kruger 1 100 000 $ (1)
Nicolas Deschamps 1 000 000 $ (1)
Will Weber 950 000 $ (1)
Johan Holmqvist 950 000 $ (1)
Jan Rutta 925 000 $ (1)
Joakim Nordstrom 900 000 $ (1)
Ian Schultz 850 000 $ (2)
Brady Vail 800 000 $ (1)
Tyler Biggs 500 000 $ (3)
Total Pro Players24
Salary Commitment
Year 9 : 61 075 000 $
Year 10 : 36 950 000 $
Year 11 : 15 750 000 $
Year 12 : 5 000 000 $
Salary Average Commitment
Year 9 : 60 325 000 $
Year 10 : 36 950 000 $
Year 11 : 15 750 000 $
Year 12 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 61 075 000 $
Year 10 : 36 950 000 $
Year 11 : 15 750 000 $
Year 12 : 5 000 000 $

Farm Players Salaries

Josh Godfrey (Out of Payroll) 150 000 $ (2)
Jonathan Racine 100 000 $ (3)
Jon Kalinski 100 000 $ (1)
Nathan Moon 100 000 $ (2)
Michael Sauer 100 000 $ (1)
Chris Summers 100 000 $ (2)
Zac Rinaldo 100 000 $ (1)
Nick Petrecki 100 000 $ (3)
Colten Teubert 100 000 $ (2)
Bobby Farnham (Out of Payroll) 95 000 $ (2)
Brandon Burlon 95 000 $ (2)
Jean-Francois Bérubé 95 000 $ (2)
James Livingston 95 000 $ (2)
Vitaly Kolesnik 95 000 $ (2)
Sergey Andronov 92 500 $ (1)
Carl Klingberg 90 000 $ (3)
Riley Holzapfel 85 000 $ (2)
Francis Beauvillier 85 000 $ (3)
Joe Basaraba 80 000 $ (2)
Josh Brittain 80 000 $ (2)
Jordan Weal 80 000 $ (1)
Maxime Tanguay 80 000 $ (3)
X - Stéphane Descheneaux (Out of Payroll) 80 000 $ (9)
Jack Campbell 75 000 $ (3)
Richard Nejezchleb 70 000 $ (3)
Zachary Hyman 70 000 $ (1)
Petr Straka 65 000 $ (3)
Mitchell Moroz 65 000 $ (3)
Matthew Deblouw 65 000 $ (3)
Zack Phillips 55 000 $ (3)
Total Farm Players30
Salary Commitment
Year 9 : 2 642 500 $
Year 10 : 2 100 000 $
Year 11 : 930 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 642 500 $
Year 10 : 2 100 000 $
Year 11 : 930 000 $
Year 12 : 80 000 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 95 $ - 5 160 - 73,71%
Level 2: 6000 - 46 $ - 5 337 - 88,96%
Level 3: 2000 - 40 $ - 1 492 - 74,61%
Level 4: 4000 - 29 $ - 2 626 - 65,66%
Luxury : 1000 - 250 $ - 599 - 59,92%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 1 502 - 75,10%
Farm Level 2: 1000 - 15 $ - 741 - 74,10%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %15 215 - 76,07%
Average Income per Game1 383 906 $
Year to Date Revenue31 829 835 $
Farm
Home Games Left18
Average Attendance - %2 243 - 74,77%
Average Income per Game78 746 $
Year to Date Revenue1 811 164 $

Expense

Pro Players Total Salaries65 198 333 $
Farm Players Total Salaries2 505 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses35 610 499 $
Farm Year To Date Expenses1 464 302 $
Pro Salary Cap To Date35 275 400 $
Farm Salary Cap To Date1 408 461 $

Estimate

Pro Estimated Season Revenue24 910 306 $
Farm Estimated Season Revenue1 417 433 $
Pro Remaining Season Days83
Pro Expenses Per Days349 991 $
Pro Estimated Expenses29 049 253 $
Farm Remaining Season Days83
Farm Expenses Per Days13 856 $
Farm Estimated Expenses1 150 048 $
Estimated Season Expenses30 199 301 $
Season Salary Cap65 198 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 801 667 $
Estimate Over Minimum Salary Cap of 0 $ 65 198 333 $
Current Bank Account3 046 651 $
Projected Bank Account(824 911 $)

Pro Players Salaries

Nikita Kucherov 8 000 000 $ (4)
Evgeni Malkin 8 000 000 $ (1)
Jonathan Quick 6 750 000 $ (4)
Patrick Sharp 5 500 000 $ (1)
Nick Boynton 5 500 000 $ (1)
Patrick Eaves 4 500 000 $ (2)
Kevin Shattenkirk 4 300 000 $ (1)
Matt Cullen 3 700 000 $ (2)
Alexei Emelin 3 500 000 $ (2)
Justin Schultz 2 700 000 $ (1)
Juraj Mikus (Out of Payroll) 2 500 000 $ (2)
Scottie Upshall 2 000 000 $ (1)
David Rundblad 1 750 000 $ (3)
Ryan Dzingel 1 750 000 $ (2)
Tommy Wingels 1 500 000 $ (1)
Patrick Dwyer 1 350 000 $ (1)
Michael Raffl 1 200 000 $ (1)
Calvin Pickard 900 000 $ (2)
Mitchell Marner 900 000 $ (2)
Noel Acciari 725 000 $ (1)
Samuel Blais 673 333 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 67 698 333 $
Year 10 : 34 250 000 $
Year 11 : 16 500 000 $
Year 12 : 14 750 000 $
Salary Average Commitment
Year 9 : 66 198 333 $
Year 10 : 32 750 000 $
Year 11 : 15 000 000 $
Year 12 : 13 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 698 333 $
Year 10 : 34 250 000 $
Year 11 : 16 500 000 $
Year 12 : 14 750 000 $

Farm Players Salaries

Dana Tyrell (Out of Payroll) 175 000 $ (2)
Jason Gregoire 150 000 $ (2)
Adam Polasek 150 000 $ (2)
Alexei Ponikarovsky 140 000 $ (2)
Kelsey Tessier 110 000 $ (2)
Max Gaede 100 000 $ (2)
Robert Bortuzzo (Out of Payroll) 100 000 $ (1)
Daniel Pribyl 100 000 $ (3)
Kevin Nastiuk 100 000 $ (1)
David Honzik 100 000 $ (2)
Radko Gudas 100 000 $ (1)
Kyle Clifford 95 000 $ (1)
Jakub Culek 95 000 $ (2)
Nicolas Shore 85 000 $ (1)
Corey Tropp 85 000 $ (1)
Alex Velischek 85 000 $ (2)
X - Mathieu Darcy 80 000 $ (9)
Nick Sorensen 80 000 $ (2)
Ryan Martindale 80 000 $ (1)
Greg Pateryn 80 000 $ (1)
Tyler Wotherspoon 80 000 $ (2)
Matt Donovan 80 000 $ (1)
Bradley Eidsness 70 000 $ (2)
Curtis Hamilton 70 000 $ (1)
Justin Weller (Out of Payroll) 70 000 $ (1)
Troy Hesketh 65 000 $ (1)
Charles-Olivier Rousse 50 000 $ (2)
Total Farm Players27
Salary Commitment
Year 9 : 2 575 000 $
Year 10 : 1 565 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 575 000 $
Year 10 : 1 565 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 7000 - 90 $ - 6 668 - 95,26%
Level 2: 5000 - 50 $ - 4 996 - 99,93%
Level 3: 2000 - 25 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 784 - 78,43%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 517 - 75,83%
Farm Level 2: 1000 - 15 $ - 749 - 74,85%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %18 449 - 97,10%
Average Income per Game1 513 992 $
Year to Date Revenue36 335 818 $
Farm
Home Games Left17
Average Attendance - %2 265 - 75,50%
Average Income per Game90 141 $
Year to Date Revenue2 163 395 $

Expense

Pro Players Total Salaries62 175 000 $
Farm Players Total Salaries3 065 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses33 134 454 $
Farm Year To Date Expenses1 788 825 $
Pro Salary Cap To Date32 799 335 $
Farm Salary Cap To Date1 732 970 $

Estimate

Pro Estimated Season Revenue25 737 871 $
Farm Estimated Season Revenue1 532 405 $
Pro Remaining Season Days83
Pro Expenses Per Days333 910 $
Pro Estimated Expenses27 714 530 $
Farm Remaining Season Days83
Farm Expenses Per Days16 835 $
Farm Estimated Expenses1 397 305 $
Estimated Season Expenses29 111 835 $
Season Salary Cap62 175 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $4 825 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 175 000 $
Current Bank Account7 201 483 $
Projected Bank Account5 359 924 $

Pro Players Salaries

Jay Bouwmeester 6 000 000 $ (3)
Alexander Edler 6 000 000 $ (3)
Pierre-Marc Bouchard 5 500 000 $ (1)
Derek Morris 5 500 000 $ (1)
Wayne Simmonds 5 000 000 $ (3)
Johnny Oduya 5 000 000 $ (1)
Erik Johnson 4 700 000 $ (2)
Michal Neuvirth 4 500 000 $ (3)
Artem Anisimov (Out of Payroll) 3 500 000 $ (3)
Anton Khudobin 3 500 000 $ (1)
Radim Vrbata 3 500 000 $ (1)
Jamie McGinn 2 900 000 $ (2)
Justin Abdelkader 2 500 000 $ (1)
Ben Hutton 1 400 000 $ (2)
Joel Champagne 1 000 000 $ (3)
Matt Benning 925 000 $ (1)
Nick Cousins 900 000 $ (2)
Ryan Spooner 900 000 $ (1)
Phillip Digiuseppe 900 000 $ (3)
William Karlsson 900 000 $ (2)
Tanner Fritz 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 65 675 000 $
Year 10 : 37 700 000 $
Year 11 : 26 900 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 66 275 000 $
Year 10 : 38 300 000 $
Year 11 : 27 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 65 675 000 $
Year 10 : 37 700 000 $
Year 11 : 26 900 000 $
Year 12 : 0 $

Farm Players Salaries

Alex Killorn 175 000 $ (3)
Alex Plante 170 000 $ (3)
Anthony Bitetto 150 000 $ (2)
Mark Arcobello 150 000 $ (1)
Andrew Hammond 150 000 $ (3)
Taylor Beck 140 000 $ (1)
Andrew Bodnarchuk 100 000 $ (1)
Kamil Kreps 100 000 $ (2)
Riley Sheahan 100 000 $ (2)
Brock Beukeboom 100 000 $ (1)
Josh Hennessy 100 000 $ (1)
Austin Levi 100 000 $ (3)
Matt Hackett 100 000 $ (2)
Evgeni Dadonov 95 000 $ (1)
Jyri Niemi 85 000 $ (1)
Colin Long 85 000 $ (2)
AJ Jenks 85 000 $ (2)
Tyson Sexsmith 85 000 $ (3)
Jacob Lagace 85 000 $ (2)
X - Cédric Racine 80 000 $ (9)
Logan Shaw 80 000 $ (3)
James Melindy 75 000 $ (3)
Justin Haché 75 000 $ (3)
Julian Melchiori 75 000 $ (1)
Jared Knight 75 000 $ (1)
Alex Hutchings 70 000 $ (3)
Paul Carey 70 000 $ (3)
Jamie Devane 70 000 $ (3)
Logan Nelson 65 000 $ (3)
Brent Andrews 65 000 $ (2)
Georgy Guryanov 60 000 $ (2)
Kent Simpson 50 000 $ (3)
Total Farm Players32
Salary Commitment
Year 9 : 3 065 000 $
Year 10 : 2 145 000 $
Year 11 : 1 315 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 115 000 $
Year 10 : 2 195 000 $
Year 11 : 1 315 000 $
Year 12 : 80 000 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 93 $ - 5 427 - 77,53%
Level 2: 6000 - 56 $ - 4 949 - 82,48%
Level 3: 2000 - 42 $ - 1 473 - 73,66%
Level 4: 4000 - 31 $ - 2 436 - 60,91%
Luxury : 1000 - 222 $ - 681 - 68,13%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 32 $ - 1 513 - 75,64%
Farm Level 2: 1000 - 14 $ - 759 - 75,95%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %14 967 - 74,84%
Average Income per Game1 472 783 $
Year to Date Revenue35 346 780 $
Farm
Home Games Left17
Average Attendance - %2 272 - 75,74%
Average Income per Game82 757 $
Year to Date Revenue1 986 165 $

Expense

Pro Players Total Salaries57 425 000 $
Farm Players Total Salaries2 605 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 977 367 $
Farm Year To Date Expenses1 549 558 $
Pro Salary Cap To Date36 642 231 $
Farm Salary Cap To Date1 493 703 $

Estimate

Pro Estimated Season Revenue25 037 302 $
Farm Estimated Season Revenue1 406 867 $
Pro Remaining Season Days83
Pro Expenses Per Days308 644 $
Pro Estimated Expenses25 617 452 $
Farm Remaining Season Days83
Farm Expenses Per Days14 388 $
Farm Estimated Expenses1 194 204 $
Estimated Season Expenses26 811 656 $
Season Salary Cap57 425 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $9 575 000 $
Estimate Over Minimum Salary Cap of 0 $ 57 425 000 $
Current Bank Account6 316 193 $
Projected Bank Account5 948 706 $

Pro Players Salaries

Vincent Lecavalier (Out of Payroll) 8 600 000 $ (1)
Vladimir Tarasenko 7 000 000 $ (4)
Brad Stuart 6 750 000 $ (2)
Oliver Ekman Larsson 6 250 000 $ (4)
Alexander Radulov 6 000 000 $ (2)
Milan Kraft 5 250 000 $ (2)
Tuukka Rask 5 000 000 $ (1)
Carl Gunnarsson (1 Way Contract) 3 400 000 $ (4)
Damon Severson 3 000 000 $ (4)
Antoine Roussel 2 500 000 $ (1)
Melker Karlsson 2 000 000 $ (1)
Jordan Schroeder 1 700 000 $ (1)
David Desharnais 1 700 000 $ (1)
Viktor Fasth 1 600 000 $ (2)
Jerome Samson 950 000 $ (2)
Jakub Jerabek 925 000 $ (1)
Kevin Fiala 900 000 $ (3)
Zach Werenski 900 000 $ (2)
Travis Konecny 900 000 $ (3)
Brandon Tanev 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 025 000 $
Year 10 : 42 900 000 $
Year 11 : 21 450 000 $
Year 12 : 19 650 000 $
Salary Average Commitment
Year 9 : 66 275 000 $
Year 10 : 42 900 000 $
Year 11 : 21 450 000 $
Year 12 : 19 650 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 025 000 $
Year 10 : 42 900 000 $
Year 11 : 21 450 000 $
Year 12 : 19 650 000 $

Farm Players Salaries

Mark Stuart 170 000 $ (2)
Ben Chiarot 150 000 $ (3)
Anders Nilsson 150 000 $ (3)
Zbynek Michalek 130 000 $ (2)
Konstantin Koltsov 125 000 $ (3)
Jakub Klepis 125 000 $ (3)
Luke Witkowski 115 000 $ (3)
Ryan Potulny 110 000 $ (2)
Harry Zolnierczyk (Out of Payroll) 100 000 $ (2)
Garnet Hathaway 95 000 $ (3)
Zach Redmond 90 000 $ (2)
Ludwig Blomstrand 90 000 $ (2)
Blake Weyrick 90 000 $ (3)
Keith Aulie 85 000 $ (3)
Hunter Shinkaruk 85 000 $ (3)
Boris Valabik 85 000 $ (2)
Kris Beech 80 000 $ (1)
Kevin Roy 80 000 $ (2)
X - Éric St-Amand 80 000 $ (9)
Reece Scarlett 80 000 $ (1)
Curtis Mckenzie 80 000 $ (1)
Daniel Muzito-Bagenda 75 000 $ (2)
Zack Mitchell 75 000 $ (1)
Benjamin Conz 75 000 $ (2)
Anthony Camara 75 000 $ (2)
Mackenzie MacEachern 75 000 $ (2)
Keegan Kanzig 70 000 $ (2)
Frederick Gaudreau (Out of Payroll) 66 667 $ (1)
Jordan Messier 65 000 $ (1)
Total Farm Players29
Salary Commitment
Year 9 : 2 771 667 $
Year 10 : 2 325 000 $
Year 11 : 1 100 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 771 667 $
Year 10 : 2 325 000 $
Year 11 : 1 100 000 $
Year 12 : 80 000 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - 80 $ - 6 490 - 92,72%
Level 2: 5000 - 58 $ - 4 459 - 89,19%
Level 3: 2000 - 33 $ - 1 742 - 87,09%
Level 4: 4000 - 23 $ - 3 369 - 84,22%
Luxury : 1000 - 180 $ - 937 - 93,74%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 504 - 75,22%
Farm Level 2: 1000 - 15 $ - 755 - 75,51%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %16 997 - 89,46%
Average Income per Game1 482 294 $
Year to Date Revenue35 575 044 $
Farm
Home Games Left18
Average Attendance - %2 259 - 75,32%
Average Income per Game89 631 $
Year to Date Revenue2 061 523 $

Expense

Pro Players Total Salaries64 725 000 $
Farm Players Total Salaries4 375 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses35 677 259 $
Farm Year To Date Expenses1 827 492 $
Pro Salary Cap To Date35 342 157 $
Farm Salary Cap To Date1 771 659 $

Estimate

Pro Estimated Season Revenue25 198 990 $
Farm Estimated Season Revenue1 613 366 $
Pro Remaining Season Days83
Pro Expenses Per Days347 473 $
Pro Estimated Expenses28 840 259 $
Farm Remaining Season Days83
Farm Expenses Per Days23 803 $
Farm Estimated Expenses1 975 649 $
Estimated Season Expenses30 815 908 $
Season Salary Cap64 725 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 275 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 725 000 $
Current Bank Account24 977 743 $
Projected Bank Account20 974 191 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (4)
Jonathan Toews 9 250 000 $ (5)
Semyon Varlamov 5 700 000 $ (3)
Alex Pietrangelo 5 500 000 $ (1)
Jordan Eberle 5 500 000 $ (3)
Kyle Palmieri 4 000 000 $ (3)
Hampus Lindholm 4 000 000 $ (2)
Adam Larsson 4 000 000 $ (2)
Brandon Dubinsky 3 500 000 $ (3)
Seth Griffith 2 400 000 $ (3)
Brett Connolly 2 150 000 $ (1)
Gabriel Dumont 1 500 000 $ (3)
Jesse Joensuu 1 300 000 $ (2)
Kieran Millan 1 000 000 $ (2)
Troy Stetcher 925 000 $ (1)
Aleksander Barkov 900 000 $ (1)
Cody Ceci 900 000 $ (1)
Sébastian Aho 900 000 $ (3)
Adam Pelech 900 000 $ (2)
Elias Lindholm 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 9 : 64 725 000 $
Year 10 : 54 350 000 $
Year 11 : 42 250 000 $
Year 12 : 18 750 000 $
Salary Average Commitment
Year 9 : 64 075 000 $
Year 10 : 53 700 000 $
Year 11 : 41 600 000 $
Year 12 : 18 100 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 725 000 $
Year 10 : 54 350 000 $
Year 11 : 42 250 000 $
Year 12 : 18 750 000 $

Farm Players Salaries

Eric Fehr 1 850 000 $ (1)
Jiri Novotny 180 000 $ (2)
Joseph Blandisi (Out of Payroll) 170 000 $ (2)
Jiri Tlusty 150 000 $ (1)
Christopher Gibson 150 000 $ (3)
Alexandre Picard 130 000 $ (1)
Jeff Glass 130 000 $ (3)
Tomas Surovy 130 000 $ (1)
Ben Hanowski 100 000 $ (3)
Keith Seabrook 100 000 $ (3)
Yann Sauve 100 000 $ (2)
Justin Peters 95 000 $ (1)
Blake Geoffrion 95 000 $ (1)
Ryan Stanton 95 000 $ (3)
Zach Trotman 90 000 $ (1)
Ben Maxwell 90 000 $ (2)
Scott Laughton 90 000 $ (3)
Tye McGinn 85 000 $ (3)
Patrick Wey 85 000 $ (3)
Michael Mersch 85 000 $ (1)
Scott Kosmachuk 85 000 $ (3)
Jarred Tinordi 85 000 $ (1)
X - Michael Gadbois 80 000 $ (9)
Reece Willcox 80 000 $ (1)
Albert Yarullin 75 000 $ (3)
Roy Radke 70 000 $ (3)
Eddie Wittchow 70 000 $ (1)
Total Farm Players27
Salary Commitment
Year 9 : 4 545 000 $
Year 10 : 1 685 000 $
Year 11 : 1 145 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 545 000 $
Year 10 : 1 685 000 $
Year 11 : 1 145 000 $
Year 12 : 80 000 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - 95 $ - 5 279 - 87,99%
Level 2: 5000 - 65 $ - 3 938 - 78,76%
Level 3: 2000 - 40 $ - 1 579 - 78,95%
Level 4: 4000 - 25 $ - 3 060 - 76,49%
Luxury : 1000 - 190 $ - 835 - 83,45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 502 - 75,09%
Farm Level 2: 1000 - 15 $ - 754 - 75,36%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %14 690 - 81,61%
Average Income per Game1 431 202 $
Year to Date Revenue34 348 846 $
Farm
Home Games Left17
Average Attendance - %2 255 - 75,18%
Average Income per Game89 523 $
Year to Date Revenue2 148 551 $

Expense

Pro Players Total Salaries66 800 000 $
Farm Players Total Salaries3 157 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 311 728 $
Farm Year To Date Expenses1 716 145 $
Pro Salary Cap To Date36 976 617 $
Farm Salary Cap To Date1 660 285 $

Estimate

Pro Estimated Season Revenue24 330 433 $
Farm Estimated Season Revenue1 521 890 $
Pro Remaining Season Days83
Pro Expenses Per Days358 511 $
Pro Estimated Expenses29 756 413 $
Farm Remaining Season Days83
Farm Expenses Per Days17 327 $
Farm Estimated Expenses1 438 141 $
Estimated Season Expenses31 194 554 $
Season Salary Cap66 800 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 800 000 $
Current Bank Account9 219 061 $
Projected Bank Account3 876 830 $

Pro Players Salaries

Zach Parise 9 250 000 $ (5)
Alex Tanguay 9 000 000 $ (2)
Anze Kopitar 7 000 000 $ (2)
Brandon Saad 5 000 000 $ (1)
Filip Forsberg 5 000 000 $ (5)
John Klingberg 4 500 000 $ (2)
Cory Schneider 4 500 000 $ (1)
Niklas Hjalmarsson 3 400 000 $ (3)
Jeff Petry 3 000 000 $ (2)
Leo Komarov 2 500 000 $ (1)
Jake Dowell 1 900 000 $ (1)
Dan Sexton 1 800 000 $ (1)
Joonas Donskoi 1 750 000 $ (2)
Jared Spurgeon 1 700 000 $ (1)
Drew Miller 1 500 000 $ (1)
Michael Leighton 1 400 000 $ (1)
Nikita Tryamkin 900 000 $ (2)
Alexander Wennberg 900 000 $ (2)
Tom Wilson 900 000 $ (3)
Brady Skjei 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 9 : 66 800 000 $
Year 10 : 46 500 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $
Salary Average Commitment
Year 9 : 66 650 000 $
Year 10 : 46 350 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 800 000 $
Year 10 : 46 500 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $

Farm Players Salaries

Robbie Earl 160 000 $ (2)
Kurtis MacDermid 160 000 $ (3)
Ben Lovejoy 150 000 $ (1)
Jakub Kindl 140 000 $ (1)
Jonathon Blum 140 000 $ (2)
Craig Cunningham 140 000 $ (2)
Mattias Tedenby 135 000 $ (2)
David Gilbert 120 000 $ (2)
Magnus Hellberg 110 000 $ (1)
Casey Borer 100 000 $ (3)
Phil DeSimone 100 000 $ (2)
Stephen Johns 100 000 $ (2)
Leland Irving 95 000 $ (1)
Mattias Modig 90 000 $ (3)
Michael McCarron 90 000 $ (3)
Scott Wedgewood 90 000 $ (3)
Chandler Stephenson 90 000 $ (3)
Andrey Pedan 85 000 $ (3)
Evgeny Grachev 85 000 $ (1)
Tomas Kana 85 000 $ (1)
Michael Latta 85 000 $ (2)
X - Julien Gagné 80 000 $ (9)
Ryan Stoa 80 000 $ (1)
Danny Kristo 80 000 $ (2)
Michael Paliotta 80 000 $ (2)
Jean-Simon Allard 80 000 $ (1)
Danny Biega 75 000 $ (1)
Andrew Yogan 70 000 $ (1)
Adam Marsh 70 000 $ (3)
Tomas Zizka 65 000 $ (1)
Colin Jacobs 65 000 $ (2)
Matt Delahey 62 500 $ (1)
Total Farm Players32
Salary Commitment
Year 9 : 3 157 500 $
Year 10 : 2 060 000 $
Year 11 : 855 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 157 500 $
Year 10 : 2 060 000 $
Year 11 : 855 000 $
Year 12 : 80 000 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - 92 $ - 6 505 - 92,93%
Level 2: 6000 - 55 $ - 5 563 - 92,71%
Level 3: 3000 - 23 $ - 2 433 - 81,10%
Level 4: 4000 - 22 $ - 3 804 - 95,09%
Luxury : 1000 - 185 $ - 887 - 88,73%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 497 - 74,84%
Farm Level 2: 1000 - 15 $ - 757 - 75,73%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %19 191 - 91,39%
Average Income per Game1 564 610 $
Year to Date Revenue35 986 019 $
Farm
Home Games Left18
Average Attendance - %2 254 - 75,14%
Average Income per Game85 982 $
Year to Date Revenue1 977 586 $

Expense

Pro Players Total Salaries58 700 000 $
Farm Players Total Salaries2 941 667 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 885 533 $
Farm Year To Date Expenses1 635 102 $
Pro Salary Cap To Date36 550 397 $
Farm Salary Cap To Date1 579 257 $

Estimate

Pro Estimated Season Revenue28 162 971 $
Farm Estimated Season Revenue1 547 676 $
Pro Remaining Season Days83
Pro Expenses Per Days315 426 $
Pro Estimated Expenses26 180 358 $
Farm Remaining Season Days83
Farm Expenses Per Days16 179 $
Farm Estimated Expenses1 342 857 $
Estimated Season Expenses27 523 215 $
Season Salary Cap58 700 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $8 300 000 $
Estimate Over Minimum Salary Cap of 0 $ 58 700 000 $
Current Bank Account12 587 898 $
Projected Bank Account14 775 330 $

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) 9 750 000 $ (3)
Marc Savard 7 750 000 $ (2)
Chuck Kobasew 6 000 000 $ (1)
Jake Muzzin 5 000 000 $ (4)
Cam Ward 5 000 000 $ (1)
Tyson Barrie (Out of Payroll) 4 200 000 $ (1)
Matt Niskanen 4 000 000 $ (2)
Nick Foligno 3 650 000 $ (1)
Kevin Klein (Out of Payroll) 3 500 000 $ (2)
Carl Hagelin 3 100 000 $ (2)
Cam Atkinson 3 000 000 $ (1)
Igor Makarov 2 000 000 $ (1)
Marc-André Bourdon 1 800 000 $ (1)
Mitch Fadden 1 500 000 $ (1)
Mark Santorelli 1 400 000 $ (2)
Cade Fairchild 1 200 000 $ (1)
Landon Ferraro 1 100 000 $ (1)
Vinni Lettieri 925 000 $ (1)
Jonathan Drouin 900 000 $ (2)
Aaron Dell 625 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 400 000 $
Year 10 : 35 400 000 $
Year 11 : 14 750 000 $
Year 12 : 5 000 000 $
Salary Average Commitment
Year 9 : 66 400 000 $
Year 10 : 35 400 000 $
Year 11 : 14 750 000 $
Year 12 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 400 000 $
Year 10 : 35 400 000 $
Year 11 : 14 750 000 $
Year 12 : 5 000 000 $

Farm Players Salaries

Philippe Dupuis 175 000 $ (3)
Brandon Yip 175 000 $ (3)
Jeff Schultz 175 000 $ (2)
Jason Garrison 150 000 $ (1)
Staffan Kronwall 150 000 $ (1)
Rostislav Olesz 140 000 $ (1)
Morgan Ellis 140 000 $ (1)
Yan Stastny 140 000 $ (2)
Maxim Kondratiev 120 000 $ (1)
Kris Newbury 110 000 $ (2)
Micheal Wall 100 000 $ (1)
Mark Fayne 100 000 $ (1)
Matt Mahalak 97 500 $ (3)
Jacob Josefson 97 500 $ (2)
Cory Emmerton 95 000 $ (2)
Harrison Reed (Out of Payroll) 95 000 $ (2)
Kyle Bigos 95 000 $ (1)
Jiri Sekac 90 000 $ (2)
Valeri Vasiliev 80 000 $ (3)
X - Martin Leblanc (Out of Payroll) 80 000 $ (9)
Mario Lucia 75 000 $ (3)
Carlo Colaiacovo 75 000 $ (1)
Jeff Taffe 75 000 $ (1)
Edgars Kulda 70 000 $ (2)
Erik Nemec 70 000 $ (2)
Erik Thorell 70 000 $ (3)
Jackson Houck (Out of Payroll) 70 000 $ (3)
Ross Johnston 66 667 $ (1)
François Tremblay 60 000 $ (2)
Karl Johansson 50 000 $ (3)
Seth Ambroz 50 000 $ (3)
Maximilien Le Sieur 50 000 $ (3)
Total Farm Players32
Salary Commitment
Year 9 : 3 186 667 $
Year 10 : 1 975 000 $
Year 11 : 972 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 186 667 $
Year 10 : 1 975 000 $
Year 11 : 972 500 $
Year 12 : 80 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
67 000 000 $

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 23 929 761 $ 63 325 000 $ 3 675 000 $ 63 325 000 $ 2 555 000 $ 27 445 000 $ 222951
BlackHawks 4 746 389 $ 61 900 000 $ 5 100 000 $ 61 900 000 $ 2 350 750 $ 27 649 250 $ 202747
BlueJacket 2 465 734 $ 61 275 000 $ 5 725 000 $ 61 275 000 $ 2 037 500 $ 27 962 500 $ 212748
Blues 67 616 655 $ 66 742 500 $ 257 500 $ 66 742 500 $ 3 035 000 $ 26 965 000 $ 203353
Bruins 24 552 659 $ 66 862 500 $ 137 500 $ 66 862 500 $ 4 125 000 $ 25 875 000 $ 203151
Canadiens 39 774 467 $ 66 000 000 $ 1 000 000 $ 66 000 000 $ 3 000 000 $ 27 000 000 $ 202848
Canucks 54 155 584 $ 61 267 500 $ 5 732 500 $ 61 267 500 $ 2 385 000 $ 27 615 000 $ 232952
Capitals 5 055 423 $ 56 678 333 $ 10 321 667 $ 56 678 333 $ 2 245 000 $ 27 755 000 $ 212445
Coyotes 13 496 331 $ 66 664 167 $ 335 833 $ 66 664 167 $ 2 700 000 $ 27 300 000 $ 222951
Devils 23 054 738 $ 66 275 000 $ 725 000 $ 66 275 000 $ 2 665 000 $ 27 335 000 $ 222749
Ducks 784 539 $ 57 250 000 $ 9 750 000 $ 57 250 000 $ 2 222 500 $ 27 777 500 $ 222749
Flames 95 547 046 $ 62 717 500 $ 4 282 500 $ 62 717 500 $ 2 867 500 $ 27 132 500 $ 222850
Flyers 10 094 758 $ 66 375 000 $ 625 000 $ 66 375 000 $ 1 750 000 $ 28 250 000 $ 212647
GoldenKnights 14 723 071 $ 64 358 750 $ 2 641 250 $ 64 358 750 $ 2 747 500 $ 27 252 500 $ 202949
Hurricanes 14 618 193 $ 66 472 500 $ 527 500 $ 66 472 500 $ 2 786 000 $ 27 214 000 $ 222850
Islanders 26 388 377 $ 66 700 000 $ 300 000 $ 66 700 000 $ 2 593 000 $ 27 407 000 $ 203050
Jets 136 624 781 $ 63 825 000 $ 3 175 000 $ 63 825 000 $ 3 785 000 $ 26 215 000 $ 203151
Kings 32 011 376 $ 66 967 500 $ 32 500 $ 66 967 500 $ 2 235 000 $ 27 765 000 $ 202646
Lightning (784 101 $) 59 612 500 $ 7 387 500 $ 59 612 500 $ 2 775 500 $ 27 224 500 $ 203353
MapleLeafs 12 859 777 $ 63 950 000 $ 3 050 000 $ 63 950 000 $ 3 245 000 $ 26 755 000 $ 213152
Nordiques 19 130 722 $ 60 050 000 $ 6 950 000 $ 60 050 000 $ 3 600 000 $ 26 400 000 $ 212748
Oilers 31 057 331 $ 61 900 000 $ 5 100 000 $ 61 900 000 $ 3 145 000 $ 26 855 000 $ 212849
Panthers 32 824 174 $ 65 222 500 $ 1 777 500 $ 65 222 500 $ 2 352 500 $ 27 647 500 $ 212950
Penguins 129 646 961 $ 65 300 500 $ 1 699 500 $ 65 300 500 $ 3 405 000 $ 26 595 000 $ 213152
Predators 13 752 179 $ 66 450 000 $ 550 000 $ 66 450 000 $ 2 668 750 $ 27 331 250 $ 213152
Rangers 10 721 440 $ 61 075 000 $ 5 925 000 $ 61 075 000 $ 2 412 500 $ 27 587 500 $ 243054
RedWings 3 046 651 $ 65 198 333 $ 1 801 667 $ 65 198 333 $ 2 505 000 $ 27 495 000 $ 212748
Sabres 7 201 483 $ 62 175 000 $ 4 825 000 $ 62 175 000 $ 3 065 000 $ 26 935 000 $ 213253
Senators 6 316 193 $ 57 425 000 $ 9 575 000 $ 57 425 000 $ 2 605 000 $ 27 395 000 $ 202949
Sharks 24 977 743 $ 64 725 000 $ 2 275 000 $ 64 725 000 $ 4 375 000 $ 25 625 000 $ 202747
Stars 9 219 061 $ 66 800 000 $ 200 000 $ 66 800 000 $ 3 157 500 $ 26 842 500 $ 203252
Wild 12 587 898 $ 58 700 000 $ 8 300 000 $ 58 700 000 $ 2 941 667 $ 27 058 333 $ 203252