Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 24 novembre 2020 at 09:57

Avalanches

Avalanches is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - 90 $ - 7 479 - 93,49%
Level 2: 6000 - 57 $ - 5 281 - 88,01%
Level 3: 3000 - 23 $ - 2 572 - 85,73%
Level 4: 5000 - 17 $ - 4 230 - 84,60%
Luxury : 1000 - 184 $ - 844 - 84,39%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 281 - 64,06%
Farm Level 2: 1000 - 25 $ - 539 - 53,91%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %20 406 - 88,72%
Average Income per Game1 777 257 $
Year to Date Revenue33 767 889 $
Farm
Home Games Left1
Average Attendance - %1 820 - 60,67%
Average Income per Game101 712 $
Year to Date Revenue1 932 530 $

Expense

Pro Players Total Salaries70 716 667 $
Farm Players Total Salaries2 287 583 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 070 159 $
Farm Year To Date Expenses2 284 536 $
Pro Salary Cap To Date64 594 439 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 777 257 $
Farm Estimated Season Revenue101 712 $
Pro Remaining Season Days5
Pro Expenses Per Days691 424 $
Pro Estimated Expenses3 457 120 $
Farm Remaining Season Days7
Farm Expenses Per Days22 739 $
Farm Estimated Expenses159 173 $
Estimated Season Expenses3 616 293 $
Season Salary Cap70 716 667 $
Estimate Under Maximum Salary Cap of 70 000 000 $-716 667 $
Estimate Over Minimum Salary Cap of 0 $ 70 716 667 $
Current Bank Account1 652 631 $
Projected Bank Account(84 693 $)

Pro Players Salaries

Steven Stamkos 10 350 000 $ (4)
Tyler Seguin 9 000 000 $ (2)
Taylor Hall 8 000 000 $ (3)
Sean Monahan 6 800 000 $ (1)
John Gibson 6 300 000 $ (1)
Alexander Edler 6 000 000 $ (1)
Brandon Saad 5 300 000 $ (1)
Nate Schmidt 4 500 000 $ (4)
Justin Faulk 4 300 000 $ (1)
Dominik Kubalik 925 000 $ (1)
Adam Gaudette 916 667 $ (1)
Johan Gustafsson 900 000 $ (1)
Ethan Bear 900 000 $ (3)
Jake DeBrusk 900 000 $ (2)
Nikita Tryamkin 900 000 $ (1)
Jimmy Hayes 900 000 $ (2)
Nick Ritchie 900 000 $ (2)
Pius Suter 800 000 $ (1)
Beau Starrett 750 000 $ (2)
Chad Ruhwedel 700 000 $ (1)
Colin Blackwell 675 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 70 716 667 $
Year 12 : 36 200 000 $
Year 13 : 23 750 000 $
Year 14 : 14 850 000 $
Salary Average Commitment
Year 11 : 70 716 667 $
Year 12 : 36 200 000 $
Year 13 : 23 750 000 $
Year 14 : 14 850 000 $
Salary Cap with 1 Way Contract
Year 11 : 70 716 667 $
Year 12 : 36 200 000 $
Year 13 : 23 750 000 $
Year 14 : 14 850 000 $

Farm Players Salaries

Trevor Van Riemsdyk 180 000 $ (1)
Jeremy Smith 125 000 $ (1)
Ethan Werek 110 000 $ (1)
Ryan Pilon 100 000 $ (2)
Mat Clark 100 000 $ (3)
Scott Glennie (Out of Payroll) 95 000 $ (2)
Fredrik Pettersson-Wentzel 95 000 $ (1)
Dayton Rasmussen 90 000 $ (3)
Ville Husso 90 000 $ (3)
Steven Shipley 85 000 $ (1)
Griffin Reinhart 85 000 $ (1)
Gaelan Patterson 85 000 $ (1)
Robert Czarnik 85 000 $ (1)
Justin Jokinen 85 000 $ (1)
Ville Pokka 80 000 $ (1)
Matthew Highmore 77 583 $ (1)
Andreas Soderberg 75 000 $ (1)
Peter Hrehorcak 75 000 $ (2)
Tobias Eder 75 000 $ (2)
Tyler Tucker 75 000 $ (3)
Maxim Golod 75 000 $ (3)
Luc Snuggerud 75 000 $ (3)
Eric Florchuk 75 000 $ (3)
Jack Sadek 75 000 $ (2)
Geordie Wudrick 75 000 $ (2)
Dane Fox 70 000 $ (1)
Gregg Sutch 70 000 $ (2)
Total Farm Players27
Salary Commitment
Year 11 : 2 382 583 $
Year 12 : 1 145 000 $
Year 13 : 580 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 382 583 $
Year 12 : 1 145 000 $
Year 13 : 580 000 $
Year 14 : 0 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - 90 $ - 7 425 - 92,82%
Level 2: 6000 - 55 $ - 5 374 - 89,57%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 4 000 - 100,00%
Luxury : 1000 - 190 $ - 793 - 79,33%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 28 $ - 1 933 - 96,64%
Farm Level 2: 1000 - 11 $ - 991 - 99,08%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 593 - 93,30%
Average Income per Game1 709 763 $
Year to Date Revenue34 195 256 $
Farm
Home Games Left1
Average Attendance - %2 924 - 97,45%
Average Income per Game92 972 $
Year to Date Revenue1 766 467 $

Expense

Pro Players Total Salaries69 550 000 $
Farm Players Total Salaries4 025 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 639 810 $
Farm Year To Date Expenses2 869 849 $
Pro Salary Cap To Date64 164 072 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue92 972 $
Pro Remaining Season Days5
Pro Expenses Per Days680 097 $
Pro Estimated Expenses3 400 485 $
Farm Remaining Season Days7
Farm Expenses Per Days39 286 $
Farm Estimated Expenses275 002 $
Estimated Season Expenses3 675 487 $
Season Salary Cap69 550 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $450 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 550 000 $
Current Bank Account(1 824 537 $)
Projected Bank Account(5 407 052 $)

Pro Players Salaries

Loui Eriksson 8 000 000 $ (3)
Bryan Little 6 500 000 $ (2)
Jeff Petry 5 500 000 $ (4)
Alex Goligoski 4 700 000 $ (3)
Yanni Gourde 4 650 000 $ (1)
Corey Crawford 4 250 000 $ (2)
Mats Zuccarello (1 Way Contract) 4 000 000 $ (2)
Kyle Quincey 3 500 000 $ (1)
Brandon Dubinsky 3 500 000 $ (1)
Derek Grant (1 Way Contract) 3 300 000 $ (2)
Danton Heinen 3 300 000 $ (1)
Hampus Lindholm 2 800 000 $ (1)
Joonas Donskoi 2 800 000 $ (1)
Eric Gelinas 2 300 000 $ (1)
Cedric Paquette 2 300 000 $ (1)
Joakim Nordstrom 2 150 000 $ (1)
Mario Kempe 1 500 000 $ (1)
Jordan Binnington 1 500 000 $ (2)
Sven Andrighetto 1 200 000 $ (1)
Kevin Fiala 900 000 $ (1)
Robert Hagg 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 69 550 000 $
Year 12 : 37 750 000 $
Year 13 : 18 200 000 $
Year 14 : 5 500 000 $
Salary Average Commitment
Year 11 : 69 550 000 $
Year 12 : 37 750 000 $
Year 13 : 18 200 000 $
Year 14 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 550 000 $
Year 12 : 37 750 000 $
Year 13 : 18 200 000 $
Year 14 : 5 500 000 $

Farm Players Salaries

Alan Quine 1 200 000 $ (1)
Jared Cowen 210 000 $ (2)
Kyle Chipchura 150 000 $ (2)
Joakim Lindstrom 150 000 $ (2)
Adam Janosik 150 000 $ (2)
Jaroslav Janus 150 000 $ (3)
Ryan Sproul 150 000 $ (3)
Kevin Connauton 140 000 $ (1)
Lukas Kaspar 100 000 $ (1)
John Armstrong 100 000 $ (2)
Michael Houser 100 000 $ (2)
John Lee 100 000 $ (1)
Gabriel Bourque 100 000 $ (2)
Taro Hirose 92 500 $ (1)
Brian Ferlin 90 000 $ (2)
Jayce Hawryluk 90 000 $ (3)
Allen York 90 000 $ (2)
Robert Baillargeon 90 000 $ (3)
Jacob Middleton 90 000 $ (3)
Gavin Bayreuther 80 000 $ (1)
Dakota Mermis 80 000 $ (1)
Raphael Bussieres 80 000 $ (3)
Marek Tvrdon 80 000 $ (3)
Henri Ikonen 75 000 $ (1)
Nikolai Glukhov 75 000 $ (2)
Nick Oliver 75 000 $ (1)
Brian Hart 72 500 $ (1)
Kevin Roy 65 000 $ (2)
Total Farm Players28
Salary Commitment
Year 11 : 4 025 000 $
Year 12 : 2 010 000 $
Year 13 : 730 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 4 025 000 $
Year 12 : 2 010 000 $
Year 13 : 730 000 $
Year 14 : 0 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 8000 - 90 $ - 7 326 - 91,57%
Level 2: 6000 - 55 $ - 5 224 - 87,06%
Level 3: 3000 - 30 $ - 2 419 - 80,62%
Level 4: 5000 - 20 $ - 4 194 - 83,88%
Luxury : 1500 - 115 $ - 1 134 - 75,62%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 852 - 92,61%
Farm Level 2: 1000 - 15 $ - 917 - 91,68%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %20 297 - 86,37%
Average Income per Game1 756 583 $
Year to Date Revenue33 375 072 $
Farm
Home Games Left1
Average Attendance - %2 769 - 92,30%
Average Income per Game113 149 $
Year to Date Revenue2 149 833 $

Expense

Pro Players Total Salaries67 775 000 $
Farm Players Total Salaries4 056 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 223 305 $
Farm Year To Date Expenses3 466 231 $
Pro Salary Cap To Date64 747 562 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 756 583 $
Farm Estimated Season Revenue113 149 $
Pro Remaining Season Days5
Pro Expenses Per Days662 864 $
Pro Estimated Expenses3 314 320 $
Farm Remaining Season Days7
Farm Expenses Per Days39 581 $
Farm Estimated Expenses277 067 $
Estimated Season Expenses3 591 387 $
Season Salary Cap67 775 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $2 225 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 775 000 $
Current Bank Account885 627 $
Projected Bank Account(836 028 $)

Pro Players Salaries

Carey Price 9 250 000 $ (5)
David Pastrnak 8 000 000 $ (5)
Nathan MacKinnon 7 750 000 $ (1)
Victor Hedman 7 000 000 $ (4)
Ryan Johansen 6 650 000 $ (2)
Oscar Klefbom 5 050 000 $ (1)
Sean Couturier 5 000 000 $ (2)
Jonathan Huberdeau 4 500 000 $ (1)
Boone Jenner 2 600 000 $ (1)
Joel Edmundson 2 300 000 $ (1)
Carter Rowney 1 350 000 $ (2)
Dustin Boyd 1 100 000 $ (2)
Joel Kellman 925 000 $ (1)
Alex Tuch 900 000 $ (2)
Malcolm Subban 900 000 $ (2)
Noah Hanifin 900 000 $ (2)
Jakub Vrana 900 000 $ (2)
Valeri Nichushkin 900 000 $ (2)
Anthony DeAngelo 900 000 $ (2)
Cale Makar 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 11 : 67 775 000 $
Year 12 : 44 650 000 $
Year 13 : 25 150 000 $
Year 14 : 24 250 000 $
Salary Average Commitment
Year 11 : 67 650 000 $
Year 12 : 44 525 000 $
Year 13 : 25 025 000 $
Year 14 : 24 125 000 $
Salary Cap with 1 Way Contract
Year 11 : 67 775 000 $
Year 12 : 44 650 000 $
Year 13 : 25 150 000 $
Year 14 : 24 250 000 $

Farm Players Salaries

Eric Tangradi 1 200 000 $ (1)
Fredrik Claesson 150 000 $ (1)
Josh Unice 150 000 $ (2)
Colin Miller 140 000 $ (1)
Nathan Gerbe 140 000 $ (2)
Shaone Morrisonn 140 000 $ (1)
Jonny Brodzinski 140 000 $ (2)
Bobby Sanguinetti 140 000 $ (2)
Brock Beukeboom 120 000 $ (1)
Mattias Tedenby 110 000 $ (2)
Chris Terry 110 000 $ (2)
Stefan Legein 100 000 $ (1)
Jacob Deserres 100 000 $ (1)
Jori Lehtera 91 000 $ (2)
Adam Erne 90 000 $ (2)
Zachary Sanford 90 000 $ (2)
Andy Andreoff 90 000 $ (1)
Jason Kasdorf 90 000 $ (3)
Duncan Siemens 90 000 $ (1)
Carter Verhaeghe 90 000 $ (3)
Brendan Gaunce 90 000 $ (1)
Dmitri Yudin 75 000 $ (3)
Andreas Borgman 75 000 $ (2)
Vyacheslav Leshchenko 75 000 $ (2)
Morgan Klimchuk 75 000 $ (2)
Gage Ausmus 75 000 $ (2)
Rushan Rafikov 75 000 $ (2)
Sergey Tolchinsky 75 000 $ (2)
Antti Suomela 70 000 $ (1)
Total Farm Players29
Salary Commitment
Year 11 : 4 056 000 $
Year 12 : 1 766 000 $
Year 13 : 255 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 4 056 000 $
Year 12 : 1 766 000 $
Year 13 : 255 000 $
Year 14 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - 95 $ - 6 149 - 76,86%
Level 2: 6000 - 55 $ - 5 259 - 87,64%
Level 3: 3000 - 26 $ - 2 403 - 80,09%
Level 4: 4000 - 20 $ - 3 460 - 86,50%
Luxury : 1500 - 185 $ - 809 - 53,94%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 35 $ - 1 878 - 93,90%
Farm Level 2: 1000 - 24 $ - 558 - 55,81%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %18 080 - 80,35%
Average Income per Game1 644 904 $
Year to Date Revenue31 253 173 $
Farm
Home Games Left0
Average Attendance - %2 436 - 81,20%
Average Income per Game113 559 $
Year to Date Revenue2 271 187 $

Expense

Pro Players Total Salaries69 300 000 $
Farm Players Total Salaries3 342 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 929 378 $
Farm Year To Date Expenses3 384 331 $
Pro Salary Cap To Date65 453 672 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 644 904 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days5
Pro Expenses Per Days677 670 $
Pro Estimated Expenses3 388 350 $
Farm Remaining Season Days7
Farm Expenses Per Days32 786 $
Farm Estimated Expenses229 502 $
Estimated Season Expenses3 617 852 $
Season Salary Cap69 300 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $700 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 300 000 $
Current Bank Account59 479 100 $
Projected Bank Account57 506 152 $

Pro Players Salaries

Brad Marchand 8 000 000 $ (3)
Alexander Semin 7 500 000 $ (3)
Sergei Bobrovsky 6 500 000 $ (1)
Jason Spezza 6 000 000 $ (2)
Kyle Turris 5 500 000 $ (2)
Anders Lee 5 000 000 $ (4)
Jake Gardiner 4 500 000 $ (3)
Ryan Ellis 4 000 000 $ (1)
Evander Kane 3 500 000 $ (1)
Tim Schaller 2 500 000 $ (3)
Xavier Ouellet 2 300 000 $ (1)
Josh Jooris 2 300 000 $ (1)
Vinnie Hinostroza 2 300 000 $ (1)
Michael Leighton 1 850 000 $ (1)
Simon Despres 1 800 000 $ (1)
Brenden Dillon 1 700 000 $ (3)
Jordan Caron 1 200 000 $ (1)
Martin Marincin 1 200 000 $ (1)
Joel Armia 900 000 $ (1)
Teddy Blueger 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 69 300 000 $
Year 12 : 40 700 000 $
Year 13 : 29 200 000 $
Year 14 : 5 000 000 $
Salary Average Commitment
Year 11 : 69 300 000 $
Year 12 : 40 700 000 $
Year 13 : 29 200 000 $
Year 14 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 300 000 $
Year 12 : 40 700 000 $
Year 13 : 29 200 000 $
Year 14 : 5 000 000 $

Farm Players Salaries

Jesper Fast 300 000 $ (1)
Miikka Salomaki (Out of Payroll) 265 000 $ (2)
Dale Weise 185 000 $ (3)
Alexander Urbom 170 000 $ (3)
Spencer Machacek 165 000 $ (2)
Nikolai Kulemin 165 000 $ (2)
Keith Kinkaid 165 000 $ (3)
James Sheppard 155 000 $ (2)
Thomas Larkin 150 000 $ (3)
Mathieu Corbeil 120 000 $ (1)
Klas Dahlbeck 120 000 $ (1)
Kirill Lyamin 115 000 $ (3)
Ben Smith 110 000 $ (2)
Marek Viedensky 100 000 $ (3)
Antoine Lafleur 95 000 $ (1)
Zach Whitecloud 92 500 $ (1)
Ben Ryan 90 000 $ (1)
Alexei Marchenko 90 000 $ (1)
Philip McRae 90 000 $ (2)
Ludvig Rensfeldt 85 000 $ (1)
Brett Lernout 75 000 $ (3)
Tyler Pitlick 75 000 $ (1)
Daniel Audette 75 000 $ (3)
Dexter Dancs 75 000 $ (2)
Erik Karlsson (foward) 75 000 $ (2)
Henrik Samuelsson 75 000 $ (1)
Jaynen Rissling 70 000 $ (1)
Brett Bulmer 70 000 $ (2)
Dillon Donnelly 65 000 $ (1)
Philip Tot 65 000 $ (1)
Max Friberg 60 000 $ (1)
Total Farm Players31
Salary Commitment
Year 11 : 3 607 500 $
Year 12 : 2 205 000 $
Year 13 : 1 035 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 612 500 $
Year 12 : 2 205 000 $
Year 13 : 1 035 000 $
Year 14 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - 92 $ - 6 656 - 83,20%
Level 2: 6000 - 57 $ - 5 264 - 87,73%
Level 3: 3000 - 26 $ - 2 485 - 82,82%
Level 4: 5000 - 21 $ - 4 115 - 82,31%
Luxury : 1500 - 133 $ - 1 091 - 72,71%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 38 $ - 1 484 - 74,21%
Farm Level 2: 1000 - 17 $ - 864 - 86,39%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 611 - 83,45%
Average Income per Game1 703 984 $
Year to Date Revenue34 079 676 $
Farm
Home Games Left1
Average Attendance - %2 348 - 78,27%
Average Income per Game101 657 $
Year to Date Revenue1 931 490 $

Expense

Pro Players Total Salaries68 750 000 $
Farm Players Total Salaries2 630 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 659 230 $
Farm Year To Date Expenses2 543 322 $
Pro Salary Cap To Date65 183 518 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue101 657 $
Pro Remaining Season Days5
Pro Expenses Per Days672 330 $
Pro Estimated Expenses3 361 650 $
Farm Remaining Season Days7
Farm Expenses Per Days26 000 $
Farm Estimated Expenses182 000 $
Estimated Season Expenses3 543 650 $
Season Salary Cap68 750 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $1 250 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 750 000 $
Current Bank Account9 148 977 $
Projected Bank Account5 706 984 $

Pro Players Salaries

Jamie Benn 8 500 000 $ (1)
P.K. Subban 8 000 000 $ (4)
Jack Eichel 7 300 000 $ (1)
Logan Couture 6 000 000 $ (3)
Dan Girardi 5 000 000 $ (2)
Rasmus Ristolainen 4 800 000 $ (1)
Brayden Schenn 4 500 000 $ (1)
Jason Zucker 3 650 000 $ (1)
Tyler Toffoli 3 500 000 $ (1)
Nikita Zaitsev 3 150 000 $ (1)
Jay Beagle 2 700 000 $ (2)
Victor Rask 2 500 000 $ (1)
Mike Condon 2 350 000 $ (1)
Jujhar Khaira 1 750 000 $ (2)
Mackenzie Blackwood 900 000 $ (3)
Marcus Pettersson 900 000 $ (2)
Louie Caporusso 900 000 $ (1)
Boo Nieves 900 000 $ (1)
Carson Soucy 750 000 $ (1)
Patrick Russell 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 68 750 000 $
Year 12 : 25 250 000 $
Year 13 : 14 900 000 $
Year 14 : 8 000 000 $
Salary Average Commitment
Year 11 : 68 750 000 $
Year 12 : 25 250 000 $
Year 13 : 14 900 000 $
Year 14 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 750 000 $
Year 12 : 25 250 000 $
Year 13 : 14 900 000 $
Year 14 : 8 000 000 $

Farm Players Salaries

Raphael Diaz 180 000 $ (1)
Kristopher Foucault (Out of Payroll) 150 000 $ (3)
Artur Gavrus (Out of Payroll) 110 000 $ (2)
Olivier Roy 110 000 $ (1)
Colby Robak 110 000 $ (2)
James Wright (Out of Payroll) 100 000 $ (2)
Max Nicastro 100 000 $ (2)
Luca Caputi (Out of Payroll) 95 000 $ (1)
John Quenneville 90 000 $ (3)
Joachim Nermark 90 000 $ (2)
Jake Paterson 90 000 $ (1)
Martin Ouellette 90 000 $ (1)
Alexandre R. Picard 90 000 $ (2)
Sebastian Aho (DEF) 90 000 $ (3)
Tom Gilbert 90 000 $ (2)
Brandon Davidson 90 000 $ (1)
Ryan Howse 90 000 $ (1)
Austin Madaisky 85 000 $ (1)
Nicolas Kerdiles 85 000 $ (1)
Johan Sundstrom 80 000 $ (1)
Ben Winnett 80 000 $ (1)
Austen Brassard 80 000 $ (2)
Alexei Semenov 80 000 $ (1)
Philip Lane 80 000 $ (1)
Luke Philp 75 000 $ (3)
Sebastian Collberg 75 000 $ (1)
Peter Cehlarik 75 000 $ (3)
Benjamin Casavant 75 000 $ (1)
Samuel Kurker 70 000 $ (1)
Max Gardiner 65 000 $ (1)
Matthew Deblouw 65 000 $ (1)
Total Farm Players31
Salary Commitment
Year 11 : 2 835 000 $
Year 12 : 1 250 000 $
Year 13 : 480 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 835 000 $
Year 12 : 1 250 000 $
Year 13 : 480 000 $
Year 14 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - 80 $ - 6 472 - 80,90%
Level 2: 6000 - 65 $ - 3 421 - 57,01%
Level 3: 3000 - 40 $ - 1 447 - 48,24%
Level 4: 5000 - 15 $ - 3 451 - 69,02%
Luxury : 1000 - 100 $ - 999 - 99,85%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 20 $ - 1 941 - 97,07%
Farm Level 2: 1000 - 7 $ - 988 - 98,84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 789 - 68,65%
Average Income per Game1 580 252 $
Year to Date Revenue31 605 032 $
Farm
Home Games Left1
Average Attendance - %2 930 - 97,66%
Average Income per Game83 458 $
Year to Date Revenue1 585 704 $

Expense

Pro Players Total Salaries69 775 000 $
Farm Players Total Salaries4 647 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses66 049 782 $
Farm Year To Date Expenses3 012 970 $
Pro Salary Cap To Date65 574 019 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue83 458 $
Pro Remaining Season Days5
Pro Expenses Per Days682 282 $
Pro Estimated Expenses3 411 410 $
Farm Remaining Season Days7
Farm Expenses Per Days45 214 $
Farm Estimated Expenses316 498 $
Estimated Season Expenses3 727 908 $
Season Salary Cap69 775 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $225 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 775 000 $
Current Bank Account28 671 659 $
Projected Bank Account25 027 209 $

Pro Players Salaries

John Tavares 9 000 000 $ (4)
Martin Havlat (Out of Payroll) 7 900 000 $ (2)
T.J. Oshie 6 500 000 $ (1)
Frederik Andersen (Out of Payroll) 5 800 000 $ (2)
Artemi Panarin 5 500 000 $ (1)
John Klingberg 5 050 000 $ (1)
Ladislav Smid 4 150 000 $ (2)
Sami Vatanen 3 800 000 $ (1)
Andrej Meszaros 3 300 000 $ (1)
Connor Murphy 2 800 000 $ (1)
Esa Lindell 2 800 000 $ (1)
Maxim Trunev 2 650 000 $ (2)
Michael Raffl 2 300 000 $ (1)
Charlie Lindgren 2 300 000 $ (1)
Eric O'dell 1 400 000 $ (1)
Pierre Engvall 925 000 $ (1)
Anthony Beauvillier 900 000 $ (3)
Andreas Johnsson 900 000 $ (2)
Jacob De La Rose 900 000 $ (1)
Anthony Cirelli 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 11 : 69 775 000 $
Year 12 : 32 200 000 $
Year 13 : 9 900 000 $
Year 14 : 9 000 000 $
Salary Average Commitment
Year 11 : 68 375 000 $
Year 12 : 32 100 000 $
Year 13 : 9 900 000 $
Year 14 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 775 000 $
Year 12 : 32 200 000 $
Year 13 : 9 900 000 $
Year 14 : 9 000 000 $

Farm Players Salaries

Anton Lander 1 800 000 $ (1)
Matt Bartkowski 200 000 $ (1)
Brian Gibbons 180 000 $ (1)
Jordan Nolan 165 000 $ (2)
Peter Delmas 140 000 $ (2)
Harri Sateri 140 000 $ (2)
Victor Antipin 140 000 $ (1)
Christopher DiDomenico 130 000 $ (2)
Jyrki Jokipakka 110 000 $ (2)
Corban Knight 100 000 $ (3)
Lukas Krajicek 100 000 $ (1)
Julien Pelletier 95 000 $ (2)
Eric Comrie 90 000 $ (3)
Frederick Gaudreau 90 000 $ (2)
Justin Sefton 90 000 $ (3)
Carsen Twarynski 90 000 $ (3)
Dylan Blujus 80 000 $ (1)
Robin Kovacs 80 000 $ (1)
Matia Marcantuoni 80 000 $ (2)
Carter Ashton 80 000 $ (3)
Jesper Pettersson 80 000 $ (1)
Trevor Moore 77 500 $ (1)
Maxim Letunov 75 000 $ (3)
Alexander Dergachyov 75 000 $ (3)
Chris Bigras 75 000 $ (2)
Blake Speers 75 000 $ (2)
David Musil 70 000 $ (1)
Dante Salituro 70 000 $ (3)
Tanner Richard 70 000 $ (1)
Total Farm Players29
Salary Commitment
Year 11 : 4 647 500 $
Year 12 : 1 770 000 $
Year 13 : 670 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 4 647 500 $
Year 12 : 1 770 000 $
Year 13 : 670 000 $
Year 14 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 100 $ - 5 766 - 82,37%
Level 2: 5000 - 60 $ - 4 290 - 85,79%
Level 3: 2000 - 35 $ - 1 813 - 90,67%
Level 4: 4000 - 20 $ - 3 948 - 98,71%
Luxury : 1000 - 200 $ - 762 - 76,17%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 870 - 93,48%
Farm Level 2: 1000 - 15 $ - 957 - 95,68%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %16 579 - 87,26%
Average Income per Game1 591 549 $
Year to Date Revenue30 239 439 $
Farm
Home Games Left1
Average Attendance - %2 826 - 94,21%
Average Income per Game114 097 $
Year to Date Revenue2 167 838 $

Expense

Pro Players Total Salaries67 135 000 $
Farm Players Total Salaries2 737 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses62 710 473 $
Farm Year To Date Expenses2 410 432 $
Pro Salary Cap To Date62 234 764 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 591 549 $
Farm Estimated Season Revenue114 097 $
Pro Remaining Season Days5
Pro Expenses Per Days656 650 $
Pro Estimated Expenses3 283 250 $
Farm Remaining Season Days7
Farm Expenses Per Days27 024 $
Farm Estimated Expenses189 168 $
Estimated Season Expenses3 472 418 $
Season Salary Cap67 135 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $2 865 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 135 000 $
Current Bank Account34 256 452 $
Projected Bank Account32 489 680 $

Pro Players Salaries

Leon Draisaitl 8 000 000 $ (2)
Justin Williams 6 750 000 $ (1)
Steve Mason 6 250 000 $ (1)
TJ Brodie 6 000 000 $ (4)
Zach Bogosian 5 500 000 $ (3)
Tyler Ennis 5 500 000 $ (3)
Adam Henrique 5 000 000 $ (2)
Nick Bonino 5 000 000 $ (2)
Conor Sheary 4 150 000 $ (2)
Aaron Dell 2 650 000 $ (2)
Marc-Andre Gragnani (1 Way Contract) 2 500 000 $ (1)
Anthony Duclair 2 500 000 $ (2)
John Moore (Out of Payroll) 1 800 000 $ (1)
Tobias Rieder 1 800 000 $ (1)
Magnus Paajarvi 1 200 000 $ (1)
Jason Dickinson 900 000 $ (3)
Mirco Mueller 900 000 $ (2)
Mark Jankowski 900 000 $ (1)
Andrei Svechnikov 900 000 $ (3)
Ryan Graves 735 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 68 935 000 $
Year 12 : 47 000 000 $
Year 13 : 18 800 000 $
Year 14 : 6 000 000 $
Salary Average Commitment
Year 11 : 66 835 000 $
Year 12 : 44 900 000 $
Year 13 : 16 700 000 $
Year 14 : 3 900 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 935 000 $
Year 12 : 47 000 000 $
Year 13 : 18 800 000 $
Year 14 : 6 000 000 $

Farm Players Salaries

Josh Archibald 150 000 $ (2)
Scott Darling 150 000 $ (2)
Jake Hansen 150 000 $ (2)
Nigel Dawes 140 000 $ (2)
Damien Brunner 140 000 $ (2)
Jonas Hiller 140 000 $ (2)
Marek Zagrapan 120 000 $ (1)
Ivan Vishnevskiy 120 000 $ (1)
Joe Morrow 110 000 $ (2)
Jeremy Price 100 000 $ (1)
Timo Pielmeier 100 000 $ (3)
Dennis Gilbert 92 500 $ (1)
Slater Koekkoek (Out of Payroll) 90 000 $ (2)
Dennis Rasmussen 90 000 $ (2)
Brett Ponich 85 000 $ (1)
Joey Leach 80 000 $ (1)
Brendan Woods 80 000 $ (1)
Matej Stransky 80 000 $ (1)
Daultan Leveille 80 000 $ (1)
Kevin Lynch 75 000 $ (1)
Emile Poirier 75 000 $ (2)
Connor Chatham 75 000 $ (3)
Miles Gendron 75 000 $ (3)
Samuel Fejes 70 000 $ (1)
Emil Lundberg 70 000 $ (1)
Ivan Telegin 70 000 $ (1)
Henrik Bjorklund 70 000 $ (2)
Lukas Sutter 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 11 : 2 737 500 $
Year 12 : 1 555 000 $
Year 13 : 250 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 737 500 $
Year 12 : 1 555 000 $
Year 13 : 250 000 $
Year 14 : 0 $

Capitals

Capitals is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - 90 $ - 7 608 - 95,10%
Level 2: 5000 - 50 $ - 4 999 - 99,98%
Level 3: 2000 - 35 $ - 1 853 - 92,64%
Level 4: 4000 - 20 $ - 3 977 - 99,43%
Luxury : 1000 - 140 $ - 998 - 99,84%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 45 $ - 1 277 - 63,84%
Farm Level 2: 1000 - 20 $ - 654 - 65,37%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 435 - 97,18%
Average Income per Game1 718 576 $
Year to Date Revenue34 371 512 $
Farm
Home Games Left1
Average Attendance - %1 931 - 64,35%
Average Income per Game100 862 $
Year to Date Revenue1 916 373 $

Expense

Pro Players Total Salaries70 678 889 $
Farm Players Total Salaries2 160 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 403 333 $
Farm Year To Date Expenses2 075 028 $
Pro Salary Cap To Date63 927 592 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue100 862 $
Pro Remaining Season Days5
Pro Expenses Per Days691 057 $
Pro Estimated Expenses3 455 285 $
Farm Remaining Season Days7
Farm Expenses Per Days21 524 $
Farm Estimated Expenses150 668 $
Estimated Season Expenses3 605 953 $
Season Salary Cap70 678 889 $
Estimate Under Maximum Salary Cap of 70 000 000 $-678 889 $
Estimate Over Minimum Salary Cap of 0 $ 70 678 889 $
Current Bank Account(688 451 $)
Projected Bank Account(4 193 542 $)

Pro Players Salaries

Jonathan Marchessault 6 500 000 $ (4)
Jordan Staal 6 500 000 $ (3)
Gabriel Landeskog 6 300 000 $ (1)
Kyle Okposo 6 150 000 $ (2)
Dustin Brown 5 250 000 $ (1)
Petr Mrazek 4 800 000 $ (1)
Tyler Bozak 4 150 000 $ (1)
Dmitri Orlov 3 300 000 $ (1)
David Backes 3 250 000 $ (1)
Dylan DeMelo (Out of Payroll) 2 850 000 $ (2)
Dwight King 2 500 000 $ (2)
David Rittich 2 300 000 $ (1)
Justin Holl (Out of Payroll) 2 300 000 $ (1)
Justin Braun (Out of Payroll) 2 300 000 $ (1)
Jonas Brodin 2 300 000 $ (1)
Anthony Bitetto 2 250 000 $ (2)
Frank Vatrano 1 800 000 $ (1)
Erik Gustafsson 1 800 000 $ (1)
Pierre-Edouard Bellemare 1 800 000 $ (1)
Vladislav Namestnikov 1 500 000 $ (2)
Bryan Rust 1 200 000 $ (1)
Albert Yarullin 1 000 000 $ (1)
Linus Arnesson 750 000 $ (1)
Philippe Myers 678 889 $ (1)
Total Pro Players24
Salary Commitment
Year 11 : 73 528 889 $
Year 12 : 28 250 000 $
Year 13 : 13 000 000 $
Year 14 : 6 500 000 $
Salary Average Commitment
Year 11 : 73 528 889 $
Year 12 : 28 250 000 $
Year 13 : 13 000 000 $
Year 14 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 73 528 889 $
Year 12 : 28 250 000 $
Year 13 : 13 000 000 $
Year 14 : 6 500 000 $

Farm Players Salaries

Sam Brittain 110 000 $ (2)
Cody Almond 110 000 $ (1)
Brandon Burlon 100 000 $ (1)
Jonathan-Ismael Diaby 100 000 $ (1)
Casey Pierro-Zabotel 100 000 $ (1)
Tyler Motte 90 000 $ (2)
Michael Paliotta 90 000 $ (3)
Daniel Carr 90 000 $ (1)
Alexandre Picard 90 000 $ (2)
Reid Boucher 90 000 $ (1)
Ryan Button 90 000 $ (3)
Peter Andersson (Out of Payroll) 90 000 $ (3)
Laurent Brossoit 90 000 $ (1)
Ryan Tesink 90 000 $ (2)
Dick Axelsson 90 000 $ (2)
Andrey Pedan 85 000 $ (1)
Francis Beauvillier 85 000 $ (1)
Eric Knodel 80 000 $ (2)
Kirill Kabanov 80 000 $ (1)
Marcel Goc 80 000 $ (2)
Daniel Moynihan 75 000 $ (3)
Oscar Dansk 75 000 $ (2)
Corey Cowick 70 000 $ (2)
Bobby Butler 70 000 $ (2)
Jozef Balej 65 000 $ (1)
Brett Sutter 65 000 $ (1)
Total Farm Players26
Salary Commitment
Year 11 : 2 250 000 $
Year 12 : 1 190 000 $
Year 13 : 345 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 250 000 $
Year 12 : 1 190 000 $
Year 13 : 345 000 $
Year 14 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - 90 $ - 7 537 - 94,21%
Level 2: 5000 - 50 $ - 4 998 - 99,97%
Level 3: 2000 - 36 $ - 1 816 - 90,79%
Level 4: 4000 - 25 $ - 3 162 - 79,05%
Luxury : 1000 - 180 $ - 849 - 84,95%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 891 - 94,57%
Farm Level 2: 1000 - 15 $ - 950 - 94,98%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %18 362 - 91,81%
Average Income per Game1 728 005 $
Year to Date Revenue32 832 103 $
Farm
Home Games Left1
Average Attendance - %2 841 - 94,71%
Average Income per Game115 040 $
Year to Date Revenue2 185 754 $

Expense

Pro Players Total Salaries67 417 500 $
Farm Players Total Salaries2 290 917 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 125 954 $
Farm Year To Date Expenses2 442 555 $
Pro Salary Cap To Date63 650 241 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 728 005 $
Farm Estimated Season Revenue115 040 $
Pro Remaining Season Days5
Pro Expenses Per Days659 393 $
Pro Estimated Expenses3 296 965 $
Farm Remaining Season Days7
Farm Expenses Per Days22 771 $
Farm Estimated Expenses159 397 $
Estimated Season Expenses3 456 362 $
Season Salary Cap67 417 500 $
Estimate Under Maximum Salary Cap of 70 000 000 $2 582 500 $
Estimate Over Minimum Salary Cap of 0 $ 67 417 500 $
Current Bank Account(2 485 407 $)
Projected Bank Account(4 098 724 $)

Pro Players Salaries

Zach Parise 9 250 000 $ (3)
Corey Perry 8 750 000 $ (1)
David Krejci 7 000 000 $ (2)
Vladimir Tarasenko 7 000 000 $ (2)
Brett Connolly 4 500 000 $ (4)
Michael Del Zotto 4 000 000 $ (3)
Neal Pionk 4 000 000 $ (4)
Alexander Wennberg 3 800 000 $ (1)
Louis Domingue 3 700 000 $ (1)
James Reimer 2 800 000 $ (1)
Michael Matheson 2 800 000 $ (1)
Miles Wood 1 800 000 $ (1)
Markus Hannikainen (Out of Payroll) 1 500 000 $ (1)
Shane Prince 1 500 000 $ (1)
Joakim Andersson 1 250 000 $ (1)
Brett Kulak 900 000 $ (1)
Alex Kerfoot 900 000 $ (1)
Madison Bowey 900 000 $ (2)
Derrick Pouliot 900 000 $ (1)
Conor Garland 900 000 $ (2)
Victor Olofsson 767 500 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 68 917 500 $
Year 12 : 37 550 000 $
Year 13 : 21 750 000 $
Year 14 : 8 500 000 $
Salary Average Commitment
Year 11 : 67 667 500 $
Year 12 : 37 050 000 $
Year 13 : 21 250 000 $
Year 14 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 917 500 $
Year 12 : 37 550 000 $
Year 13 : 21 750 000 $
Year 14 : 8 500 000 $

Farm Players Salaries

Christian Thomas (Out of Payroll) 1 100 000 $ (2)
Seth Helgeson 140 000 $ (2)
Oskars Bartulis 110 000 $ (1)
Brad Malone 110 000 $ (2)
Jerome Gauthier-Leduc 95 000 $ (2)
Denis Bodrov 90 000 $ (1)
Mark Alt 90 000 $ (2)
Myles Bell 90 000 $ (3)
Rostislav Olesz 90 000 $ (2)
Linden Rowat 90 000 $ (2)
Chet Pickard 90 000 $ (1)
Patrick McNally 85 000 $ (1)
Colin Sullivan 85 000 $ (1)
Nick Ebert 80 000 $ (1)
Tomas Surovy 80 000 $ (2)
Derek Rodwell 80 000 $ (3)
Christoffer Ehn 75 917 $ (1)
Edwin Minney 75 000 $ (2)
Samuel Noreau 75 000 $ (2)
Jack Dougherty (Out of Payroll) 75 000 $ (3)
Nick Magyar 75 000 $ (2)
Deven Sideroff 75 000 $ (3)
Philippe Hudon 75 000 $ (2)
Olivier Archambault 70 000 $ (2)
Michael Downing 70 000 $ (1)
Ruslan Bashkirov 65 000 $ (1)
Ryan Martindale 65 000 $ (1)
Travis Ewanyk 60 000 $ (2)
Brandon Hynes 55 000 $ (2)
Blake Clarke 50 000 $ (1)
Total Farm Players30
Salary Commitment
Year 11 : 3 465 917 $
Year 12 : 1 610 000 $
Year 13 : 320 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 465 917 $
Year 12 : 1 610 000 $
Year 13 : 320 000 $
Year 14 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 95 $ - 6 003 - 75,04%
Level 2: 5000 - 60 $ - 4 310 - 86,20%
Level 3: 2000 - 40 $ - 1 609 - 80,47%
Level 4: 4000 - 25 $ - 3 102 - 77,56%
Luxury : 1000 - 185 $ - 840 - 83,96%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 876 - 93,79%
Farm Level 2: 1000 - 15 $ - 954 - 95,44%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 865 - 79,32%
Average Income per Game1 587 881 $
Year to Date Revenue31 757 615 $
Farm
Home Games Left0
Average Attendance - %2 830 - 94,34%
Average Income per Game114 352 $
Year to Date Revenue2 287 044 $

Expense

Pro Players Total Salaries68 275 000 $
Farm Players Total Salaries1 773 417 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 371 371 $
Farm Year To Date Expenses1 882 737 $
Pro Salary Cap To Date62 895 628 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days5
Pro Expenses Per Days667 718 $
Pro Estimated Expenses3 338 590 $
Farm Remaining Season Days7
Farm Expenses Per Days17 842 $
Farm Estimated Expenses124 894 $
Estimated Season Expenses3 463 484 $
Season Salary Cap68 275 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $1 725 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 275 000 $
Current Bank Account22 108 913 $
Projected Bank Account18 645 429 $

Pro Players Salaries

Pavel Datsyuk 7 650 000 $ (1)
Evgeny Kuznetsov 7 000 000 $ (4)
Ryan Suter 7 000 000 $ (2)
Teuvo Teravainen 6 000 000 $ (5)
Jussi Jokinen 6 000 000 $ (3)
Matt Murray 5 750 000 $ (3)
Brent Seabrook 4 850 000 $ (1)
Chris Kreider 4 500 000 $ (2)
Jacob Trouba 3 500 000 $ (2)
Nate Thompson 3 000 000 $ (1)
Nathan Beaulieu 1 800 000 $ (1)
Drake Caggiula 1 700 000 $ (2)
Eric Wellwood 1 500 000 $ (1)
Linus Ullmark 1 325 000 $ (1)
Anton Rodin 1 200 000 $ (1)
Jordan Szwarz 1 000 000 $ (1)
Oliver Bjorkstrand 900 000 $ (1)
Brock McGinn 900 000 $ (1)
Mikhail Sergachev 900 000 $ (3)
Jordan Schmaltz 900 000 $ (1)
Paul Postma 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 68 275 000 $
Year 12 : 42 350 000 $
Year 13 : 25 650 000 $
Year 14 : 13 000 000 $
Salary Average Commitment
Year 11 : 67 975 000 $
Year 12 : 42 050 000 $
Year 13 : 25 350 000 $
Year 14 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 275 000 $
Year 12 : 42 350 000 $
Year 13 : 25 650 000 $
Year 14 : 13 000 000 $

Farm Players Salaries

Brandon Manning (Out of Payroll) 110 000 $ (2)
Michael Hutchinson 110 000 $ (1)
Marcel Noebels 100 000 $ (1)
Patrik Bartosak 90 000 $ (1)
Max Reinhart 90 000 $ (1)
Andreas Nodl 90 000 $ (1)
John McFarland 90 000 $ (2)
Corey Tropp 90 000 $ (3)
Joonas Nattinen 80 000 $ (1)
James Livingston 80 000 $ (2)
Dylan Olsen (Out of Payroll) 80 000 $ (1)
Mikhail Vorobyev 78 417 $ (1)
Connor Hurley 75 000 $ (3)
Brandon Hickey 75 000 $ (3)
Ryan Fitzgerald 75 000 $ (2)
Jordy Stallard 75 000 $ (2)
Taylor Cammarata 75 000 $ (2)
Niklas Hansson 75 000 $ (2)
Anthony Florentino 75 000 $ (2)
Avery Peterson 75 000 $ (2)
Loik Leveille 70 000 $ (3)
Curtis Mckenzie 70 000 $ (1)
Matt Mackenzie 70 000 $ (2)
Matt Buckles 65 000 $ (1)
Total Farm Players24
Salary Commitment
Year 11 : 1 963 417 $
Year 12 : 1 110 000 $
Year 13 : 310 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 963 417 $
Year 12 : 1 110 000 $
Year 13 : 310 000 $
Year 14 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - 90 $ - 6 996 - 99,94%
Level 2: 5000 - 65 $ - 3 850 - 77,01%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 952 - 98,80%
Luxury : 1000 - 175 $ - 982 - 98,21%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 910 - 95,49%
Farm Level 2: 1000 - 15 $ - 962 - 96,18%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 780 - 93,58%
Average Income per Game1 678 985 $
Year to Date Revenue31 900 720 $
Farm
Home Games Left1
Average Attendance - %2 872 - 95,72%
Average Income per Game116 218 $
Year to Date Revenue2 208 140 $

Expense

Pro Players Total Salaries68 675 000 $
Farm Players Total Salaries2 087 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 161 652 $
Farm Year To Date Expenses2 563 619 $
Pro Salary Cap To Date64 685 940 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 678 985 $
Farm Estimated Season Revenue116 218 $
Pro Remaining Season Days5
Pro Expenses Per Days671 602 $
Pro Estimated Expenses3 358 010 $
Farm Remaining Season Days7
Farm Expenses Per Days20 833 $
Farm Estimated Expenses145 831 $
Estimated Season Expenses3 503 841 $
Season Salary Cap68 675 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $1 325 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 675 000 $
Current Bank Account(13 141 593 $)
Projected Bank Account(14 850 231 $)

Pro Players Salaries

Nicklas Backstrom 9 500 000 $ (5)
Erik Karlsson 8 500 000 $ (2)
Blake Wheeler 8 000 000 $ (3)
Ben Bishop 6 500 000 $ (4)
J.T. Miller 6 000 000 $ (4)
Anthony Mantha 4 500 000 $ (4)
Michael Grabner 4 000 000 $ (1)
Mika Zibanejad 3 000 000 $ (1)
Carl Hagelin 2 800 000 $ (1)
Braydon Coburn 2 800 000 $ (1)
Chris Tierney 2 300 000 $ (1)
Brandon Pirri 1 800 000 $ (1)
Jordan Oesterle 1 800 000 $ (1)
Brandon Tanev 1 800 000 $ (1)
Igor Shesterkin 925 000 $ (1)
Lawson Crouse 900 000 $ (3)
Joshua Morrissey 900 000 $ (1)
Ryan Pulock 900 000 $ (2)
Lucas Wallmark 900 000 $ (2)
Korbanian Holzer 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 68 675 000 $
Year 12 : 45 700 000 $
Year 13 : 35 400 000 $
Year 14 : 26 500 000 $
Salary Average Commitment
Year 11 : 67 375 000 $
Year 12 : 44 400 000 $
Year 13 : 34 100 000 $
Year 14 : 25 200 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 675 000 $
Year 12 : 45 700 000 $
Year 13 : 35 400 000 $
Year 14 : 26 500 000 $

Farm Players Salaries

Andrew Desjardins (Out of Payroll) 200 000 $ (1)
Tim Heed 175 000 $ (2)
Stanislav Galiev (Out of Payroll) 175 000 $ (2)
Anders Lindback 150 000 $ (2)
Cory Conacher (Out of Payroll) 142 500 $ (2)
Martin Erat (Out of Payroll) 142 500 $ (2)
Matt Tennyson 140 000 $ (2)
Jakub Kindl 120 000 $ (2)
Justin Peters 120 000 $ (2)
Cory Emmerton 102 500 $ (2)
Mark Borowiecki 100 000 $ (1)
Kevin Marshall 100 000 $ (2)
Marcus Hogberg 90 000 $ (3)
Brendan Perlini (Out of Payroll) 90 000 $ (3)
Nikolai Prokhorkin 90 000 $ (3)
Jordon Southorn 90 000 $ (1)
Drayson Bowman 85 000 $ (1)
Marc-Olivier Roy 80 000 $ (3)
Shane Eiserman 75 000 $ (3)
Viktor Crus-Rydberg (Out of Payroll) 75 000 $ (2)
Evan Allen 75 000 $ (2)
Alex Coulombe 75 000 $ (3)
Wiley Sherman (Out of Payroll) 75 000 $ (2)
Luke Lockhart 75 000 $ (3)
Zakhar Arzamastsev 75 000 $ (3)
Jared Hauf 75 000 $ (2)
Fabian Gunnarsson 55 000 $ (1)
Tyler Hill 50 000 $ (1)
Total Farm Players28
Salary Commitment
Year 11 : 2 897 500 $
Year 12 : 2 317 500 $
Year 13 : 650 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 897 500 $
Year 12 : 2 317 500 $
Year 13 : 650 000 $
Year 14 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 8000 - 96 $ - 5 858 - 73,22%
Level 2: 6000 - 66 $ - 3 830 - 63,84%
Level 3: 3000 - 37 $ - 1 721 - 57,36%
Level 4: 4000 - 30 $ - 2 557 - 63,91%
Luxury : 1000 - 175 $ - 986 - 98,63%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 905 - 95,23%
Farm Level 2: 1000 - 17 $ - 862 - 86,23%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %14 952 - 67,96%
Average Income per Game1 590 635 $
Year to Date Revenue30 222 059 $
Farm
Home Games Left1
Average Attendance - %2 767 - 92,23%
Average Income per Game116 290 $
Year to Date Revenue2 209 504 $

Expense

Pro Players Total Salaries69 725 000 $
Farm Players Total Salaries3 255 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses66 676 491 $
Farm Year To Date Expenses2 975 937 $
Pro Salary Cap To Date66 200 797 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 590 635 $
Farm Estimated Season Revenue116 290 $
Pro Remaining Season Days5
Pro Expenses Per Days681 796 $
Pro Estimated Expenses3 408 980 $
Farm Remaining Season Days7
Farm Expenses Per Days31 952 $
Farm Estimated Expenses223 664 $
Estimated Season Expenses3 632 644 $
Season Salary Cap69 725 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $275 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 725 000 $
Current Bank Account63 200 374 $
Projected Bank Account61 274 655 $

Pro Players Salaries

Rick Nash 8 250 000 $ (3)
Joe Thornton 7 850 000 $ (1)
Thomas Greiss 5 750 000 $ (2)
Mikael Granlund 5 700 000 $ (1)
Marc Staal 5 500 000 $ (1)
Tomas Tatar 5 500 000 $ (4)
Cam Barker 5 500 000 $ (1)
Nick Bjugstad 4 000 000 $ (2)
Nino Niederreiter 3 650 000 $ (2)
Zack Kassian 3 650 000 $ (2)
Micheal Ferland 2 800 000 $ (1)
Markus Nutivaara 2 100 000 $ (1)
Michael Frolik 1 800 000 $ (1)
Ben Chiarot 1 500 000 $ (1)
Viktor Tikhonov 1 500 000 $ (2)
Maxime Lagace 1 200 000 $ (1)
Troy Terry 925 000 $ (1)
Shea Theodore 900 000 $ (2)
Tom Wilson 900 000 $ (1)
Jake Walman 750 000 $ (3)
Total Pro Players20
Salary Commitment
Year 11 : 69 725 000 $
Year 12 : 33 950 000 $
Year 13 : 14 500 000 $
Year 14 : 5 500 000 $
Salary Average Commitment
Year 11 : 69 225 000 $
Year 12 : 33 450 000 $
Year 13 : 14 000 000 $
Year 14 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 725 000 $
Year 12 : 33 950 000 $
Year 13 : 14 500 000 $
Year 14 : 5 500 000 $

Farm Players Salaries

Quinton Howden 180 000 $ (1)
Jeremie Blain 180 000 $ (1)
Kevin Poulin 170 000 $ (3)
Steven Kampfer 160 000 $ (1)
Tommy Wingels 150 000 $ (2)
Dalton Prout 140 000 $ (2)
Connor Brown 140 000 $ (2)
Iiro Pakarinen 140 000 $ (1)
Maxim Lapierre 135 000 $ (2)
Ville Koistinen 135 000 $ (1)
Sergey Kalinin 120 000 $ (1)
Maxim Shalunov 110 000 $ (2)
Chris Conner 100 000 $ (1)
Tomas Hyka 95 000 $ (1)
Tom Wandell 95 000 $ (2)
Brad Ross 95 000 $ (1)
Mathieu Carle 92 500 $ (1)
Nicklas Jensen 90 000 $ (2)
Antoine Samuel 90 000 $ (3)
Harrison Ruopp 90 000 $ (2)
Anthony Peluso 85 000 $ (1)
Ben Maxwell 80 000 $ (1)
Antoine Bibeau 80 000 $ (2)
Riley Holzapfel 77 500 $ (1)
Ryan Macinnis 75 000 $ (2)
Samuel Morin 75 000 $ (3)
Louis-Marc Aubry 70 000 $ (1)
Eric Roy 70 000 $ (1)
Dalton Smith 70 000 $ (1)
Emil Djuse 65 000 $ (2)
Total Farm Players30
Salary Commitment
Year 11 : 3 255 000 $
Year 12 : 1 505 000 $
Year 13 : 335 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 255 000 $
Year 12 : 1 505 000 $
Year 13 : 335 000 $
Year 14 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 8000 - 88 $ - 7 642 - 95,52%
Level 2: 5000 - 55 $ - 4 978 - 99,56%
Level 3: 2000 - 33 $ - 1 965 - 98,26%
Level 4: 4000 - 18 $ - 3 995 - 99,88%
Luxury : 1000 - 185 $ - 819 - 81,90%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 881 - 94,07%
Farm Level 2: 1000 - 15 $ - 941 - 94,06%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %19 399 - 97,00%
Average Income per Game1 740 721 $
Year to Date Revenue33 073 690 $
Farm
Home Games Left1
Average Attendance - %2 822 - 94,07%
Average Income per Game114 341 $
Year to Date Revenue2 172 470 $

Expense

Pro Players Total Salaries67 930 000 $
Farm Players Total Salaries2 327 412 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 908 817 $
Farm Year To Date Expenses2 036 916 $
Pro Salary Cap To Date64 433 122 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 740 721 $
Farm Estimated Season Revenue114 341 $
Pro Remaining Season Days5
Pro Expenses Per Days664 369 $
Pro Estimated Expenses3 321 845 $
Farm Remaining Season Days7
Farm Expenses Per Days23 118 $
Farm Estimated Expenses161 826 $
Estimated Season Expenses3 483 671 $
Season Salary Cap67 930 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $2 070 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 930 000 $
Current Bank Account5 408 099 $
Projected Bank Account3 779 490 $

Pro Players Salaries

Paul Stastny 9 000 000 $ (4)
Dion Phaneuf 8 000 000 $ (1)
Marian Gaborik 7 650 000 $ (2)
Henrik Lundqvist 7 500 000 $ (1)
Jakub Voracek 7 150 000 $ (1)
Torey Krug 5 000 000 $ (4)
Ryan Strome 4 800 000 $ (1)
Patric Hornqvist 4 600 000 $ (4)
Brad Richardson 2 655 000 $ (2)
Michal Repik 1 825 000 $ (3)
Roman Horak 1 800 000 $ (1)
Pavel Francouz 950 000 $ (1)
Dylan Strome 900 000 $ (2)
Pavel Buchnevich 900 000 $ (2)
Quinn Hughes 900 000 $ (3)
Ondrej Kase 900 000 $ (1)
Filip Hronek 900 000 $ (3)
Will Butcher 900 000 $ (1)
Brock Boeser 900 000 $ (1)
Devon Toews 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 67 930 000 $
Year 12 : 34 330 000 $
Year 13 : 22 225 000 $
Year 14 : 18 600 000 $
Salary Average Commitment
Year 11 : 67 530 000 $
Year 12 : 33 930 000 $
Year 13 : 22 225 000 $
Year 14 : 18 600 000 $
Salary Cap with 1 Way Contract
Year 11 : 67 930 000 $
Year 12 : 34 330 000 $
Year 13 : 22 225 000 $
Year 14 : 18 600 000 $

Farm Players Salaries

David Rundblad 175 000 $ (1)
Brendan Leipsic 175 000 $ (2)
Juraj Mikus 100 000 $ (1)
Ryan Wilson 100 000 $ (1)
Mark Olver 100 000 $ (1)
Brandon Archibald 100 000 $ (3)
Cody Sol 100 000 $ (3)
Zach Redmond 90 000 $ (1)
Marek Langhamer 90 000 $ (3)
Rob O'Gara 90 000 $ (1)
Nicolas Deslauriers 90 000 $ (2)
Eric Robinson (Out of Payroll) 87 413 $ (1)
Andre Petersson 80 000 $ (2)
Hannu Toivonen 80 000 $ (1)
Brycen Martin 75 000 $ (3)
Michael Bunting 75 000 $ (3)
Drew Schiestel 75 000 $ (1)
Radek Smolenak 70 000 $ (1)
Quentin Shore 70 000 $ (1)
Colton Gillies (Out of Payroll) 70 000 $ (1)
T.J. Hensick 70 000 $ (1)
Alexander Svitov 70 000 $ (1)
Niclas Bergfors 70 000 $ (1)
Justin Kea 70 000 $ (1)
Etienne Brodeur 65 000 $ (1)
Jason Jaffray 60 000 $ (1)
Jakub Izacky 50 000 $ (1)
Ryan Rehill 50 000 $ (1)
Total Farm Players28
Salary Commitment
Year 11 : 2 397 412 $
Year 12 : 785 000 $
Year 13 : 440 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 397 412 $
Year 12 : 785 000 $
Year 13 : 440 000 $
Year 14 : 0 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - 90 $ - 7 529 - 94,11%
Level 2: 6000 - 60 $ - 4 344 - 72,41%
Level 3: 3000 - 32 $ - 2 345 - 78,17%
Level 4: 4000 - 25 $ - 3 135 - 78,38%
Luxury : 1000 - 190 $ - 822 - 82,24%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 262 - 63,09%
Farm Level 2: 1000 - 25 $ - 537 - 53,65%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %18 176 - 82,62%
Average Income per Game1 757 969 $
Year to Date Revenue33 401 417 $
Farm
Home Games Left1
Average Attendance - %1 798 - 59,94%
Average Income per Game100 374 $
Year to Date Revenue1 907 098 $

Expense

Pro Players Total Salaries65 300 000 $
Farm Players Total Salaries3 071 667 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 415 305 $
Farm Year To Date Expenses2 936 548 $
Pro Salary Cap To Date62 939 553 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 757 969 $
Farm Estimated Season Revenue100 374 $
Pro Remaining Season Days5
Pro Expenses Per Days638 835 $
Pro Estimated Expenses3 194 175 $
Farm Remaining Season Days7
Farm Expenses Per Days30 206 $
Farm Estimated Expenses211 442 $
Estimated Season Expenses3 405 617 $
Season Salary Cap65 300 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $4 700 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 300 000 $
Current Bank Account7 261 287 $
Projected Bank Account5 714 013 $

Pro Players Salaries

Tuukka Rask 7 600 000 $ (3)
Shea Weber 7 500 000 $ (1)
Patrice Bergeron 7 000 000 $ (3)
Travis Zajac 6 000 000 $ (1)
Bo Horvat 5 000 000 $ (3)
Charlie Coyle 4 500 000 $ (2)
Seth Jones 3 800 000 $ (1)
Craig Smith 3 650 000 $ (2)
Matt Grzelcyk 3 500 000 $ (3)
Mattew Calvert 2 650 000 $ (1)
Vladimir Sobotka 2 325 000 $ (1)
Anders Bjork 2 100 000 $ (2)
Justin Abdelkader 1 925 000 $ (1)
Magnus Hellberg 1 800 000 $ (1)
Jonathon Blum 1 400 000 $ (1)
John Marino 925 000 $ (1)
Ilya Mikheyev 925 000 $ (1)
Haydn Fleury 900 000 $ (3)
Jared McCann 900 000 $ (1)
Timo Meier 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 65 300 000 $
Year 12 : 34 250 000 $
Year 13 : 24 000 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 65 300 000 $
Year 12 : 34 250 000 $
Year 13 : 24 000 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 65 300 000 $
Year 12 : 34 250 000 $
Year 13 : 24 000 000 $
Year 14 : 0 $

Farm Players Salaries

Adam Lowry 250 000 $ (2)
Samuel Carrier 180 000 $ (1)
Mackenzie Weegar 175 000 $ (2)
Dustin Tokarski 150 000 $ (2)
Christian Folin 150 000 $ (3)
Rocco Grimaldi 150 000 $ (1)
Zach Hamill 145 000 $ (2)
Nic Dowd 135 000 $ (1)
Ben Hutton 120 000 $ (1)
Dillon Fournier 110 000 $ (2)
Jesse Blacker 110 000 $ (1)
Matt Puempel 110 000 $ (2)
Jared Knight 107 500 $ (1)
Luca Sbisa 100 000 $ (2)
Ivan Barbashev 90 000 $ (2)
Lance Bouma 90 000 $ (2)
Josh Leivo 90 000 $ (1)
Zach Budish 90 000 $ (3)
Samu Perhonen 90 000 $ (1)
Jordan Martinook 90 000 $ (1)
Michael Dal Colle (Out of Payroll) 90 000 $ (3)
Hunter Shinkaruk 85 000 $ (1)
Devante Smith-Pelly 80 000 $ (1)
Dan Blackburn 75 000 $ (1)
Jon Gillies 75 000 $ (2)
Alexis Binner 75 000 $ (3)
Jonathan Dahlen 75 000 $ (3)
Joona Luoto 74 167 $ (1)
Total Farm Players28
Salary Commitment
Year 11 : 3 161 667 $
Year 12 : 1 775 000 $
Year 13 : 480 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 161 667 $
Year 12 : 1 775 000 $
Year 13 : 480 000 $
Year 14 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - 80 $ - 7 719 - 96,49%
Level 2: 6000 - 45 $ - 5 501 - 91,68%
Level 3: 3000 - 30 $ - 2 445 - 81,49%
Level 4: 4000 - 20 $ - 3 944 - 98,60%
Luxury : 1000 - 180 $ - 861 - 86,07%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 891 - 94,53%
Farm Level 2: 1000 - 15 $ - 966 - 96,65%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %20 469 - 93,04%
Average Income per Game1 652 813 $
Year to Date Revenue31 403 449 $
Farm
Home Games Left1
Average Attendance - %2 857 - 95,23%
Average Income per Game115 352 $
Year to Date Revenue2 191 681 $

Expense

Pro Players Total Salaries68 975 000 $
Farm Players Total Salaries2 430 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 774 036 $
Farm Year To Date Expenses2 405 750 $
Pro Salary Cap To Date65 298 297 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 652 813 $
Farm Estimated Season Revenue115 352 $
Pro Remaining Season Days5
Pro Expenses Per Days674 515 $
Pro Estimated Expenses3 372 575 $
Farm Remaining Season Days7
Farm Expenses Per Days24 095 $
Farm Estimated Expenses168 665 $
Estimated Season Expenses3 541 240 $
Season Salary Cap68 975 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $1 025 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 975 000 $
Current Bank Account202 018 $
Projected Bank Account(1 571 057 $)

Pro Players Salaries

Patrick Kane 10 000 000 $ (4)
Duncan Keith 7 000 000 $ (3)
Mark Scheifele 6 500 000 $ (2)
Joe Pavelski 6 000 000 $ (1)
Johnny Gaudreau 5 500 000 $ (1)
Ryan McDonagh 5 400 000 $ (2)
Roman Josi 4 500 000 $ (1)
Jean Gabriel Pageau 4 300 000 $ (1)
Joonas Korpisalo 3 500 000 $ (2)
Andrew Copp 2 500 000 $ (3)
Travis Hamonic (1 Way Contract) 2 500 000 $ (3)
Antoine Roussel 2 400 000 $ (1)
Barclay Goodrow 2 300 000 $ (1)
Ryan Reaves 1 400 000 $ (1)
Tristan Jarry 900 000 $ (1)
Roope Hintz 900 000 $ (3)
Charlie McAvoy 900 000 $ (1)
Matt Martin 900 000 $ (1)
Kyle Connor 900 000 $ (1)
Radim Simek 675 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 68 975 000 $
Year 12 : 38 300 000 $
Year 13 : 22 900 000 $
Year 14 : 10 000 000 $
Salary Average Commitment
Year 11 : 67 325 000 $
Year 12 : 38 650 000 $
Year 13 : 23 150 000 $
Year 14 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 975 000 $
Year 12 : 38 300 000 $
Year 13 : 22 900 000 $
Year 14 : 10 000 000 $

Farm Players Salaries

Nick Seeler 180 000 $ (1)
Danny DeKeyser 175 000 $ (2)
Jason Garrison 160 000 $ (3)
Andrew Macdonald 160 000 $ (3)
Kalle Kossila (Out of Payroll) 150 000 $ (2)
Tom Kuhnhackl 140 000 $ (1)
Taylor Leier 135 000 $ (1)
Mattias Backman 110 000 $ (2)
Bill Sweatt 100 000 $ (1)
Kent Patterson 100 000 $ (1)
David Toews 95 000 $ (2)
Kristoffer Berglund 90 000 $ (1)
Calle Andersson 90 000 $ (3)
Par Lindholm 85 000 $ (1)
Dominik Masin 75 000 $ (3)
Brent Pedersen 75 000 $ (3)
Jack Campbell 75 000 $ (1)
Austin Poganski 75 000 $ (3)
Steven Fogarty 70 000 $ (2)
Nikolas Brouillard 70 000 $ (3)
Mike Morrison 65 000 $ (2)
Andrew Fritsch 65 000 $ (2)
Petr Straka 65 000 $ (1)
Vyacheslav Osnovin 65 000 $ (1)
Alex Belzile 60 000 $ (1)
Tyler Biggs 50 000 $ (1)
Total Farm Players26
Salary Commitment
Year 11 : 2 580 000 $
Year 12 : 1 435 000 $
Year 13 : 705 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 580 000 $
Year 12 : 1 435 000 $
Year 13 : 705 000 $
Year 14 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - 90 $ - 7 644 - 95,55%
Level 2: 6000 - 60 $ - 4 296 - 71,61%
Level 3: 3000 - 30 $ - 2 455 - 81,83%
Level 4: 5000 - 20 $ - 4 237 - 84,73%
Luxury : 1500 - 150 $ - 1 086 - 72,40%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 877 - 93,83%
Farm Level 2: 1000 - 15 $ - 967 - 96,74%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %19 718 - 83,91%
Average Income per Game1 786 521 $
Year to Date Revenue33 943 902 $
Farm
Home Games Left1
Average Attendance - %2 844 - 94,80%
Average Income per Game114 677 $
Year to Date Revenue2 178 856 $

Expense

Pro Players Total Salaries65 467 500 $
Farm Players Total Salaries3 696 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses66 101 430 $
Farm Year To Date Expenses3 040 588 $
Pro Salary Cap To Date65 625 734 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 786 521 $
Farm Estimated Season Revenue114 677 $
Pro Remaining Season Days5
Pro Expenses Per Days640 461 $
Pro Estimated Expenses3 202 305 $
Farm Remaining Season Days7
Farm Expenses Per Days36 157 $
Farm Estimated Expenses253 099 $
Estimated Season Expenses3 455 404 $
Season Salary Cap65 467 500 $
Estimate Under Maximum Salary Cap of 70 000 000 $4 532 500 $
Estimate Over Minimum Salary Cap of 0 $ 65 467 500 $
Current Bank Account23 179 232 $
Projected Bank Account21 625 026 $

Pro Players Salaries

Claude Giroux 8 000 000 $ (3)
Max Pacioretty 8 000 000 $ (2)
Matt Duchene 7 500 000 $ (3)
Devan Dubnyk 7 000 000 $ (3)
Alex Pietrangelo (Out of Payroll) 6 250 000 $ (3)
Morgan Rielly 6 150 000 $ (2)
Ondrej Palat 5 300 000 $ (1)
Sam Reinhart 4 650 000 $ (2)
Erik Johnson 4 175 000 $ (2)
Ryan Murray 2 300 000 $ (1)
Alex Iafallo 2 300 000 $ (1)
Jon Merrill 1 800 000 $ (1)
Connor Brickley 1 200 000 $ (1)
Mathew Barzal 900 000 $ (1)
Ivan Provorov 900 000 $ (1)
Brandon Montour 900 000 $ (1)
Sam Bennett 900 000 $ (2)
Curtis Lazar 900 000 $ (1)
Sonny Milano 900 000 $ (3)
Jake Virtanen 900 000 $ (2)
Alexandar Georgiev 792 500 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 71 717 500 $
Year 12 : 54 425 000 $
Year 13 : 29 650 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 70 217 500 $
Year 12 : 52 925 000 $
Year 13 : 28 150 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 71 717 500 $
Year 12 : 54 425 000 $
Year 13 : 29 650 000 $
Year 14 : 0 $

Farm Players Salaries

William Carrier 900 000 $ (2)
Tomas Nosek 180 000 $ (1)
Nick Cousins 180 000 $ (1)
Mac Bennett 150 000 $ (3)
Scott Wilson 140 000 $ (2)
Tom Pyatt 120 000 $ (1)
Peter Stoykewych 110 000 $ (2)
Phil Varone 110 000 $ (2)
Stefan Elliott 110 000 $ (2)
Michael Chaput 100 000 $ (2)
Nikita Nesterov 100 000 $ (2)
Kenny Agostino 96 500 $ (1)
Aaron Palushaj 90 000 $ (1)
Connor Knapp 90 000 $ (2)
Troy Bourke 90 000 $ (2)
Henrik Karlsson 90 000 $ (1)
Viktor Fasth 90 000 $ (1)
Luca Cunti 85 000 $ (1)
Taylor Aronson 80 000 $ (1)
Kelly Summers 75 000 $ (3)
Joshua Jacobs 75 000 $ (3)
Josh Ho-Sang 75 000 $ (3)
Andrei Kuzmenko 75 000 $ (3)
Jeremy Gregoire 75 000 $ (3)
Kerby Rychel 75 000 $ (2)
Joseph Labate 75 000 $ (3)
Tim Bozon 70 000 $ (1)
Maxim Kitsyn 65 000 $ (2)
Matthew Finn 65 000 $ (1)
Steve Quailer 60 000 $ (1)
Total Farm Players30
Salary Commitment
Year 11 : 3 696 500 $
Year 12 : 1 680 000 $
Year 13 : 600 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 696 500 $
Year 12 : 1 680 000 $
Year 13 : 600 000 $
Year 14 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 8000 - 95 $ - 5 990 - 74,88%
Level 2: 6000 - 55 $ - 5 410 - 90,17%
Level 3: 3000 - 31 $ - 2 411 - 80,35%
Level 4: 5000 - 15 $ - 4 333 - 86,65%
Luxury : 1000 - 195 $ - 791 - 79,06%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 36 $ - 1 646 - 82,30%
Farm Level 2: 1000 - 18 $ - 738 - 73,76%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 934 - 82,32%
Average Income per Game1 648 710 $
Year to Date Revenue32 974 191 $
Farm
Home Games Left1
Average Attendance - %2 384 - 79,45%
Average Income per Game103 720 $
Year to Date Revenue1 970 680 $

Expense

Pro Players Total Salaries69 675 000 $
Farm Players Total Salaries2 817 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 191 278 $
Farm Year To Date Expenses2 678 473 $
Pro Salary Cap To Date64 715 522 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue103 720 $
Pro Remaining Season Days5
Pro Expenses Per Days681 311 $
Pro Estimated Expenses3 406 555 $
Farm Remaining Season Days7
Farm Expenses Per Days27 786 $
Farm Estimated Expenses194 502 $
Estimated Season Expenses3 601 057 $
Season Salary Cap69 675 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $325 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 675 000 $
Current Bank Account144 525 487 $
Projected Bank Account141 028 150 $

Pro Players Salaries

Ilya Kovalchuk 9 900 000 $ (3)
Andrei Vasilevski (Out of Payroll) 5 750 000 $ (2)
Christian Backman 5 500 000 $ (3)
Patrik Berglund 5 500 000 $ (1)
Mattias Ekholm 5 500 000 $ (4)
Ryan Kesler 5 500 000 $ (3)
James vanRiemsdyk 5 500 000 $ (2)
Zach Boychuk 5 400 000 $ (1)
William Nylander 4 500 000 $ (4)
Brandon Carlo 3 300 000 $ (1)
Jamieson Oleksiak 3 300 000 $ (1)
Andrew Shaw 2 800 000 $ (1)
Dominik Kahun 925 000 $ (1)
Andreas Athanasiou 900 000 $ (2)
Richard Bachman 900 000 $ (1)
Pontus Aberg 900 000 $ (1)
Vince Dunn 900 000 $ (2)
Robby Fabbri 900 000 $ (3)
Mike Reilly 900 000 $ (1)
Jordan Greenway 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 11 : 69 675 000 $
Year 12 : 45 750 000 $
Year 13 : 32 700 000 $
Year 14 : 10 000 000 $
Salary Average Commitment
Year 11 : 69 525 000 $
Year 12 : 45 500 000 $
Year 13 : 32 450 000 $
Year 14 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 675 000 $
Year 12 : 45 750 000 $
Year 13 : 32 700 000 $
Year 14 : 10 000 000 $

Farm Players Salaries

Markus Granlund 180 000 $ (1)
Peter Holland 180 000 $ (1)
Andrej Sustr 180 000 $ (1)
Patrick Wiercioch 170 000 $ (3)
Noel Acciari 150 000 $ (1)
Michael Bournival 120 000 $ (1)
Patrik Nemeth 120 000 $ (1)
Robbie Russo 110 000 $ (2)
Jeremy Morin 100 000 $ (3)
Jeff Frazee 95 000 $ (1)
Joakim Nygard 92 500 $ (1)
Alexander Guptill 90 000 $ (1)
Spencer Martin 90 000 $ (3)
Valentin Zykov 90 000 $ (2)
Dmytro Timashov 90 000 $ (3)
Oskar Sundqvist 90 000 $ (1)
Andreas Englund 90 000 $ (3)
Scott Stajcer 90 000 $ (3)
Stefan Matteau 85 000 $ (1)
Chris Brown (Out of Payroll) 85 000 $ (1)
Greg Mckegg 80 000 $ (1)
Mikael Wikstrand 80 000 $ (1)
Andrei Mironov 75 000 $ (2)
Vladimir Tkachyov 75 000 $ (3)
Ludwig Bystrom 75 000 $ (2)
Philippe Paradis 75 000 $ (1)
Juuso Ikonen 75 000 $ (2)
Branden Troock 70 000 $ (1)
Total Farm Players28
Salary Commitment
Year 11 : 2 902 500 $
Year 12 : 1 130 000 $
Year 13 : 705 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 902 500 $
Year 12 : 1 130 000 $
Year 13 : 705 000 $
Year 14 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - 90 $ - 7 671 - 95,89%
Level 2: 6000 - 55 $ - 5 384 - 89,74%
Level 3: 3000 - 26 $ - 2 508 - 83,61%
Level 4: 5000 - 19 $ - 4 214 - 84,27%
Luxury : 1000 - 185 $ - 829 - 82,86%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 882 - 94,08%
Farm Level 2: 1000 - 14 $ - 971 - 97,09%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %20 606 - 89,59%
Average Income per Game1 811 977 $
Year to Date Revenue34 427 560 $
Farm
Home Games Left1
Average Attendance - %2 852 - 95,08%
Average Income per Game110 920 $
Year to Date Revenue2 107 472 $

Expense

Pro Players Total Salaries69 650 000 $
Farm Players Total Salaries2 772 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 998 064 $
Farm Year To Date Expenses2 638 716 $
Pro Salary Cap To Date63 522 324 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 811 977 $
Farm Estimated Season Revenue110 920 $
Pro Remaining Season Days5
Pro Expenses Per Days681 068 $
Pro Estimated Expenses3 405 340 $
Farm Remaining Season Days7
Farm Expenses Per Days27 357 $
Farm Estimated Expenses191 499 $
Estimated Season Expenses3 596 839 $
Season Salary Cap69 650 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $350 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 650 000 $
Current Bank Account44 654 024 $
Projected Bank Account42 980 082 $

Pro Players Salaries

Mike Ribeiro 8 150 000 $ (2)
Derick Brassard 7 500 000 $ (4)
Jaden Schwartz 6 000 000 $ (1)
Mikko Koskinen 5 250 000 $ (4)
Paul Byron 5 000 000 $ (4)
Jakob Silfverberg 5 000 000 $ (5)
Gustav Nyquist 4 500 000 $ (3)
Brendan Gallagher 4 500 000 $ (3)
TJ Brennan 3 500 000 $ (3)
Jaccob Slavin 3 500 000 $ (2)
Devin Shore 3 300 000 $ (1)
Mark Pysyk 2 300 000 $ (1)
Ryan Hartman 1 800 000 $ (1)
Adam Pelech 1 800 000 $ (1)
Philipp Grubauer 1 750 000 $ (1)
David Desharnais 1 500 000 $ (2)
Anton Lindholm 1 200 000 $ (1)
Teemu Pulkkinen 1 200 000 $ (1)
Jaycob Megna 1 200 000 $ (1)
Kevin Rooney 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 69 650 000 $
Year 12 : 48 400 000 $
Year 13 : 35 250 000 $
Year 14 : 22 750 000 $
Salary Average Commitment
Year 11 : 68 000 000 $
Year 12 : 46 750 000 $
Year 13 : 35 250 000 $
Year 14 : 22 750 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 650 000 $
Year 12 : 48 400 000 $
Year 13 : 35 250 000 $
Year 14 : 22 750 000 $

Farm Players Salaries

Adam Gilmour 180 000 $ (1)
Luke Adam 150 000 $ (2)
Geoffrey Schemitsch 150 000 $ (2)
Thomas McCollum 150 000 $ (3)
Dustin Jeffrey 130 000 $ (1)
John Negrin 120 000 $ (2)
Evan Rodrigues 120 000 $ (1)
Simon Bertilsson 120 000 $ (1)
Lasse Kukkonen 100 000 $ (1)
Dmitri Kugryshev 100 000 $ (2)
Marcus Foligno 100 000 $ (3)
Jani Hakanpaa 100 000 $ (2)
Jim O'Brien 100 000 $ (1)
Philip Samuelsson 100 000 $ (2)
Leland Irving 100 000 $ (3)
Alexander Avtsin 95 000 $ (2)
Stephen Michalek 90 000 $ (1)
Anthony Camara 90 000 $ (3)
Dustin Walsh 85 000 $ (1)
Jeremy Boyce-Rotevall (Out of Payroll) 80 000 $ (3)
Keegan Lowe 80 000 $ (1)
Dominik Volek 75 000 $ (2)
Kory Nagy 75 000 $ (2)
Juho Lammikko 75 000 $ (3)
Connor Clifton 72 500 $ (1)
Colin Suellentrop 65 000 $ (3)
Tyrel Seaman 50 000 $ (1)
Michael St-Croix 50 000 $ (1)
Anton Zlobin 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 11 : 2 852 500 $
Year 12 : 1 625 000 $
Year 13 : 660 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 852 500 $
Year 12 : 1 625 000 $
Year 13 : 660 000 $
Year 14 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - 88 $ - 7 495 - 93,69%
Level 2: 5000 - 58 $ - 4 638 - 92,77%
Level 3: 2000 - 35 $ - 1 835 - 91,76%
Level 4: 4000 - 23 $ - 3 634 - 90,85%
Luxury : 1000 - 177 $ - 908 - 90,85%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 915 - 95,76%
Farm Level 2: 1000 - 15 $ - 954 - 95,41%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %18 511 - 92,56%
Average Income per Game1 741 258 $
Year to Date Revenue33 083 907 $
Farm
Home Games Left1
Average Attendance - %2 869 - 95,64%
Average Income per Game116 319 $
Year to Date Revenue2 210 066 $

Expense

Pro Players Total Salaries69 135 000 $
Farm Players Total Salaries3 660 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses66 335 201 $
Farm Year To Date Expenses3 441 799 $
Pro Salary Cap To Date65 859 458 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 741 258 $
Farm Estimated Season Revenue116 319 $
Pro Remaining Season Days5
Pro Expenses Per Days676 068 $
Pro Estimated Expenses3 380 340 $
Farm Remaining Season Days7
Farm Expenses Per Days35 810 $
Farm Estimated Expenses250 670 $
Estimated Season Expenses3 631 010 $
Season Salary Cap69 135 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $865 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 135 000 $
Current Bank Account11 158 554 $
Projected Bank Account9 385 121 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (3)
Kris Letang 8 500 000 $ (5)
Andrei Kostitsyn 7 500 000 $ (2)
Tyler Myers 6 250 000 $ (1)
Pekka Rinne 6 250 000 $ (2)
Vincent Trocheck 6 000 000 $ (3)
Nikolaj Ehlers 4 300 000 $ (1)
Brett Pesce 3 300 000 $ (1)
Ian Cole 3 300 000 $ (1)
Darren Archibald 2 500 000 $ (2)
Jake Dotchin 1 800 000 $ (1)
Tyler Cuma 1 700 000 $ (2)
Louis Leblanc 1 700 000 $ (2)
Rickard Rakell 1 700 000 $ (1)
Zach Aston-Reese 1 000 000 $ (1)
Elias Pettersson 900 000 $ (2)
Oskar Lindblom 900 000 $ (3)
Clayton Keller 900 000 $ (1)
Gemel Smith 850 000 $ (1)
Alex Stalock 785 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 69 135 000 $
Year 12 : 44 950 000 $
Year 13 : 24 400 000 $
Year 14 : 8 500 000 $
Salary Average Commitment
Year 11 : 67 051 667 $
Year 12 : 42 866 667 $
Year 13 : 24 066 667 $
Year 14 : 8 166 667 $
Salary Cap with 1 Way Contract
Year 11 : 69 135 000 $
Year 12 : 44 950 000 $
Year 13 : 24 400 000 $
Year 14 : 8 500 000 $

Farm Players Salaries

Toni Rajala 210 000 $ (2)
Drew Shore 210 000 $ (2)
Mikhail Grigorenko 170 000 $ (3)
Samuel Groulx 170 000 $ (3)
Kenny Ryan 170 000 $ (1)
Yohann Auvitu 170 000 $ (2)
Lukas Sedlak 170 000 $ (2)
Mark Visentin (Out of Payroll) 140 000 $ (2)
Justin Falk 140 000 $ (2)
Patrick Koudys 140 000 $ (2)
Kirill Petrov 125 000 $ (1)
Dmitri Kalinin 120 000 $ (1)
Tomas Jurco 110 000 $ (2)
Zac Rinaldo 110 000 $ (3)
Stefan Noesen 110 000 $ (2)
Zane McIntyre 110 000 $ (2)
John Ramage 100 000 $ (1)
Andrey Makarov 90 000 $ (1)
Micheal Haley 90 000 $ (3)
Michael Amadio 90 000 $ (3)
Alexander Khokhlachev 85 000 $ (1)
Juuso Riikola 85 000 $ (1)
Stephen Silas 80 000 $ (2)
Brandon Gormley 80 000 $ (1)
Wilhelm Westlund 75 000 $ (2)
Laurent Dauphin 75 000 $ (2)
Trevor Carrick 75 000 $ (2)
Roberts Lipsbergs 75 000 $ (2)
Simon Fernholm 75 000 $ (1)
Graham Black 70 000 $ (2)
Joey Hishon 70 000 $ (1)
Dominik Uher 70 000 $ (2)
Total Farm Players32
Salary Commitment
Year 11 : 3 660 000 $
Year 12 : 2 660 000 $
Year 13 : 630 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 660 000 $
Year 12 : 2 660 000 $
Year 13 : 630 000 $
Year 14 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 8000 - 60 $ - 7 877 - 98,46%
Level 2: 6000 - 40 $ - 5 690 - 94,84%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 4 000 - 100,00%
Luxury : 1000 - 160 $ - 996 - 99,57%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 24 $ - 1 982 - 99,12%
Farm Level 2: 1000 - 8 $ - 1 000 - 99,96%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 563 - 97,92%
Average Income per Game1 381 110 $
Year to Date Revenue27 622 209 $
Farm
Home Games Left1
Average Attendance - %2 982 - 99,40%
Average Income per Game79 469 $
Year to Date Revenue1 509 909 $

Expense

Pro Players Total Salaries67 400 000 $
Farm Players Total Salaries3 570 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 107 783 $
Farm Year To Date Expenses3 243 093 $
Pro Salary Cap To Date63 632 022 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue79 469 $
Pro Remaining Season Days5
Pro Expenses Per Days659 223 $
Pro Estimated Expenses3 296 115 $
Farm Remaining Season Days7
Farm Expenses Per Days34 952 $
Farm Estimated Expenses244 664 $
Estimated Season Expenses3 540 779 $
Season Salary Cap67 400 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $2 600 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 400 000 $
Current Bank Account(12 885 026 $)
Projected Bank Account(16 346 336 $)

Pro Players Salaries

Eric Staal 9 000 000 $ (1)
Sean Bergenheim 7 500 000 $ (3)
Pierre-Marc Bouchard 6 500 000 $ (2)
Nazem Kadri 6 000 000 $ (5)
Antti Niemi 5 750 000 $ (3)
Reilly Smith 5 500 000 $ (5)
Viktor Arvidsson 4 300 000 $ (1)
Juuse Saros 4 000 000 $ (4)
Nick Leddy 3 500 000 $ (4)
Slava Voynov 3 500 000 $ (1)
Brett Ritchie 1 800 000 $ (1)
Brian Dumoulin 1 800 000 $ (1)
Andrej Nestrasil 1 400 000 $ (2)
Sami Aittokallio 1 000 000 $ (1)
Thomas Chabot 900 000 $ (2)
Nikita Zadorov 900 000 $ (1)
Auston Matthews 900 000 $ (1)
Vladislav Gavrikov 900 000 $ (3)
Brady Calla 800 000 $ (1)
Nick Paul 750 000 $ (1)
T.J. Tynan 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 67 400 000 $
Year 12 : 41 950 000 $
Year 13 : 33 150 000 $
Year 14 : 19 000 000 $
Salary Average Commitment
Year 11 : 66 250 000 $
Year 12 : 40 800 000 $
Year 13 : 32 000 000 $
Year 14 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 67 400 000 $
Year 12 : 41 950 000 $
Year 13 : 33 150 000 $
Year 14 : 19 000 000 $

Farm Players Salaries

Michal Kempny 250 000 $ (3)
Joonas Rask 190 000 $ (2)
Justin Dowling 185 000 $ (3)
Andrew Agozzino 180 000 $ (3)
TJ Galiardi 180 000 $ (1)
Cameron Gaunce 175 000 $ (2)
Teddy Purcell 160 000 $ (1)
Jared Aulin 160 000 $ (2)
Mark Letestu 150 000 $ (1)
Sondre Olden 150 000 $ (2)
Jerome Flaake 140 000 $ (2)
Oscar Moller 140 000 $ (1)
Vladimir Zharkov 140 000 $ (2)
Riku Helenius 125 000 $ (2)
Peter Regin 110 000 $ (2)
Marco Cousineau 100 000 $ (2)
Teigan Zahn 100 000 $ (2)
Alexander Ruuttu 95 000 $ (1)
Patrick Sieloff 85 000 $ (1)
Alex Theriau 80 000 $ (1)
Aaron Harstad 80 000 $ (1)
Freddie Hamilton 80 000 $ (1)
Scott Timmins 80 000 $ (1)
Jamie Arniel 80 000 $ (1)
William Lagesson 75 000 $ (3)
Nikita Cherepanov 75 000 $ (3)
Julius Honka 75 000 $ (3)
Richard Nedomlel 70 000 $ (1)
Evgeni Krutikov 60 000 $ (1)
Total Farm Players29
Salary Commitment
Year 11 : 3 570 000 $
Year 12 : 2 230 000 $
Year 13 : 840 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 570 000 $
Year 12 : 2 230 000 $
Year 13 : 840 000 $
Year 14 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 8000 - 80 $ - 7 650 - 95,62%
Level 2: 5000 - 41 $ - 5 000 - 100,00%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 964 - 99,10%
Luxury : 1000 - 120 $ - 1 000 - 100,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 941 - 97,07%
Farm Level 2: 1000 - 17 $ - 870 - 87,02%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %19 614 - 98,07%
Average Income per Game1 517 512 $
Year to Date Revenue28 832 724 $
Farm
Home Games Left1
Average Attendance - %2 812 - 93,72%
Average Income per Game98 889 $
Year to Date Revenue1 878 898 $

Expense

Pro Players Total Salaries68 767 500 $
Farm Players Total Salaries4 400 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses62 721 279 $
Farm Year To Date Expenses2 880 176 $
Pro Salary Cap To Date62 245 566 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 517 512 $
Farm Estimated Season Revenue98 889 $
Pro Remaining Season Days5
Pro Expenses Per Days672 500 $
Pro Estimated Expenses3 362 500 $
Farm Remaining Season Days7
Farm Expenses Per Days42 857 $
Farm Estimated Expenses299 999 $
Estimated Season Expenses3 662 499 $
Season Salary Cap68 767 500 $
Estimate Under Maximum Salary Cap of 70 000 000 $1 232 500 $
Estimate Over Minimum Salary Cap of 0 $ 68 767 500 $
Current Bank Account(2 949 350 $)
Projected Bank Account(4 995 448 $)

Pro Players Salaries

Brad Richards 8 000 000 $ (2)
Phil Kessel 8 000 000 $ (5)
Dylan Larkin 7 500 000 $ (4)
Derek Stepan 7 500 000 $ (3)
Keith Yandle 5 750 000 $ (1)
Thomas Vanek 5 700 000 $ (3)
Dougie Hamilton 4 500 000 $ (2)
Mathew Dumba 3 500 000 $ (4)
Calvin Pickard 3 300 000 $ (1)
Sven Baertschi 2 300 000 $ (1)
Craig Cunningham 2 100 000 $ (2)
Joakim Ryan (Out of Payroll) 1 800 000 $ (1)
Angelo Esposito 1 750 000 $ (1)
Connor Carrick 1 700 000 $ (2)
Tobias Enstrom 1 200 000 $ (1)
Jason Missiaen 1 000 000 $ (1)
Nicholas Baptiste 900 000 $ (1)
Denis Malgin 900 000 $ (3)
Travis Dermott 900 000 $ (3)
Ryan Stoa 800 000 $ (2)
Sam Lafferty 767 500 $ (1)
Daniel Catenacci 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 11 : 70 567 500 $
Year 12 : 51 100 000 $
Year 13 : 34 000 000 $
Year 14 : 19 000 000 $
Salary Average Commitment
Year 11 : 69 567 500 $
Year 12 : 50 100 000 $
Year 13 : 33 000 000 $
Year 14 : 18 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 70 567 500 $
Year 12 : 51 100 000 $
Year 13 : 34 000 000 $
Year 14 : 19 000 000 $

Farm Players Salaries

Beau Bennett 1 800 000 $ (1)
Seth Griffith 240 000 $ (1)
Cody Eakin 180 000 $ (1)
Michal Jordan 150 000 $ (3)
Jared Coreau 150 000 $ (1)
Erik Gudbranson (Out of Payroll) 140 000 $ (2)
Brett Carson 135 000 $ (2)
Colin Greening 135 000 $ (2)
Alexei Emelin 120 000 $ (1)
Kris Versteeg 120 000 $ (1)
Lucas Lessio 110 000 $ (2)
Dmitri Vorobiev 100 000 $ (1)
Enver Lisin 90 000 $ (1)
Dan O'Regan 90 000 $ (1)
Benjamin Conz 80 000 $ (3)
Ryan Bourque 80 000 $ (2)
Bud Holloway 80 000 $ (1)
Lars Volden 80 000 $ (3)
Bobby Farnham 80 000 $ (1)
Marc McNulty 75 000 $ (2)
Connor Rankin 75 000 $ (3)
Nikita Scherbak 75 000 $ (2)
Chase de Leo 75 000 $ (2)
Andrew Bodnarchuk 70 000 $ (2)
Daniel Rahimi 70 000 $ (1)
Philippe Cornet 70 000 $ (2)
Danick Paquette 70 000 $ (3)
Total Farm Players27
Salary Commitment
Year 11 : 4 540 000 $
Year 12 : 1 420 000 $
Year 13 : 455 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 4 540 000 $
Year 12 : 1 420 000 $
Year 13 : 455 000 $
Year 14 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - 100 $ - 6 125 - 76,57%
Level 2: 5000 - 70 $ - 3 729 - 74,57%
Level 3: 2000 - 40 $ - 1 651 - 82,54%
Level 4: 4000 - 30 $ - 2 685 - 67,11%
Luxury : 1000 - 180 $ - 863 - 86,31%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 1 904 - 95,18%
Farm Level 2: 1000 - 15 $ - 951 - 95,11%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %15 052 - 75,26%
Average Income per Game1 629 260 $
Year to Date Revenue30 955 949 $
Farm
Home Games Left1
Average Attendance - %2 855 - 95,16%
Average Income per Game104 292 $
Year to Date Revenue1 981 544 $

Expense

Pro Players Total Salaries64 900 000 $
Farm Players Total Salaries1 978 667 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 304 854 $
Farm Year To Date Expenses2 097 960 $
Pro Salary Cap To Date64 829 133 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 629 260 $
Farm Estimated Season Revenue104 292 $
Pro Remaining Season Days5
Pro Expenses Per Days634 951 $
Pro Estimated Expenses3 174 755 $
Farm Remaining Season Days7
Farm Expenses Per Days19 797 $
Farm Estimated Expenses138 579 $
Estimated Season Expenses3 313 334 $
Season Salary Cap64 900 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $5 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 900 000 $
Current Bank Account49 531 194 $
Projected Bank Account47 951 412 $

Pro Players Salaries

Martin Jones 6 500 000 $ (3)
Dustin Byfuglien (Out of Payroll) 6 500 000 $ (4)
Jason Pominville 6 000 000 $ (1)
Alexander Radulov 5 350 000 $ (2)
Shayne Gostisbehere 4 500 000 $ (2)
Alexander Steen (1 Way Contract) 4 500 000 $ (2)
Nick Foligno 4 150 000 $ (2)
Scott Mayfield 4 150 000 $ (2)
Anton Stralman 3 500 000 $ (1)
Mikael Backlund 3 500 000 $ (1)
Dennis Persson 3 500 000 $ (1)
Johnny Boychuk 2 800 000 $ (1)
Lars Eller 2 500 000 $ (1)
Alexander Burmistrov 2 300 000 $ (1)
Matthew Nieto 2 300 000 $ (1)
Anton Slepyshev 2 300 000 $ (1)
Alex Killorn 1 750 000 $ (1)
Linus Omark 1 500 000 $ (1)
Thomas Hickey 1 500 000 $ (2)
Jonas Gustavsson 1 400 000 $ (1)
Brayden Point 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 71 400 000 $
Year 12 : 37 150 000 $
Year 13 : 13 000 000 $
Year 14 : 6 500 000 $
Salary Average Commitment
Year 11 : 71 475 000 $
Year 12 : 37 025 000 $
Year 13 : 12 875 000 $
Year 14 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 71 400 000 $
Year 12 : 37 150 000 $
Year 13 : 13 000 000 $
Year 14 : 6 500 000 $

Farm Players Salaries

Joseph Cramarossa 110 000 $ (2)
Zachary Yuen 100 000 $ (2)
Viktor Svedberg 100 000 $ (3)
Kurt Etchegary 90 000 $ (2)
Andrew Welinski 90 000 $ (2)
Brendan Lemieux 90 000 $ (3)
Frederik Gauthier (Out of Payroll) 90 000 $ (2)
Dominic Toninato 90 000 $ (1)
Adin Hill 90 000 $ (3)
Bogdan Yakimov 85 000 $ (1)
Curtis Valk 80 000 $ (2)
Jaedon Descheneau 75 000 $ (2)
Mason Geertsen 75 000 $ (2)
Francis Perron 75 000 $ (3)
Brendan Harms 75 000 $ (2)
Tyler Lewington 75 000 $ (2)
Philippe Desrosiers 75 000 $ (2)
Daniel Marmenlind 75 000 $ (1)
Stephen Desrochers 75 000 $ (2)
Drake Batherson 73 667 $ (1)
Dylan Sadowy 70 000 $ (1)
Hunter Smith 70 000 $ (1)
Steven Delisle 65 000 $ (2)
Kristoff Kontos 60 000 $ (1)
Justin Shugg 60 000 $ (1)
Zack Phillips 55 000 $ (1)
Total Farm Players26
Salary Commitment
Year 11 : 2 068 667 $
Year 12 : 1 430 000 $
Year 13 : 355 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 068 667 $
Year 12 : 1 430 000 $
Year 13 : 355 000 $
Year 14 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - 90 $ - 7 340 - 91,75%
Level 2: 6000 - 60 $ - 3 889 - 64,82%
Level 3: 3000 - 30 $ - 2 411 - 80,38%
Level 4: 5000 - 20 $ - 4 099 - 81,98%
Luxury : 1000 - 180 $ - 848 - 84,79%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 36 $ - 1 611 - 80,55%
Farm Level 2: 1000 - 16 $ - 922 - 92,17%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %18 587 - 80,82%
Average Income per Game1 728 092 $
Year to Date Revenue32 833 753 $
Farm
Home Games Left1
Average Attendance - %2 533 - 84,42%
Average Income per Game104 729 $
Year to Date Revenue1 989 846 $

Expense

Pro Players Total Salaries69 600 000 $
Farm Players Total Salaries2 252 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 927 677 $
Farm Year To Date Expenses2 268 720 $
Pro Salary Cap To Date65 451 918 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 728 092 $
Farm Estimated Season Revenue104 729 $
Pro Remaining Season Days5
Pro Expenses Per Days680 583 $
Pro Estimated Expenses3 402 915 $
Farm Remaining Season Days7
Farm Expenses Per Days22 400 $
Farm Estimated Expenses156 800 $
Estimated Season Expenses3 559 715 $
Season Salary Cap69 600 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $400 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 600 000 $
Current Bank Account73 025 603 $
Projected Bank Account71 298 709 $

Pro Players Salaries

Brent Burns 8 000 000 $ (2)
Ryan O'Reilly 7 500 000 $ (5)
Patrick Marleau 6 650 000 $ (2)
Braden Holtby 5 700 000 $ (1)
Mark Stone 5 500 000 $ (3)
Ryan Nugent-Hopkins 5 150 000 $ (2)
Marc-Edouard Vlasic 5 000 000 $ (4)
Mike Hoffman 4 500 000 $ (4)
Colton Parayko 3 500 000 $ (2)
Jake Mccabe 3 500 000 $ (3)
Mattias Janmark 2 650 000 $ (2)
Philip Danault 2 650 000 $ (2)
Austin Watson 2 300 000 $ (1)
Luke Glendening 1 750 000 $ (1)
Thatcher Demko 900 000 $ (3)
Caleb Jones 900 000 $ (3)
Jack Roslovic 900 000 $ (3)
Nick Schmaltz 900 000 $ (1)
J.T. Compher 900 000 $ (1)
Steven Santini (Out of Payroll) 900 000 $ (2)
Gleason Fournier 750 000 $ (2)
Total Pro Players21
Salary Commitment
Year 11 : 70 500 000 $
Year 12 : 58 950 000 $
Year 13 : 28 700 000 $
Year 14 : 17 000 000 $
Salary Average Commitment
Year 11 : 70 850 000 $
Year 12 : 59 300 000 $
Year 13 : 28 700 000 $
Year 14 : 17 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 70 500 000 $
Year 12 : 58 950 000 $
Year 13 : 28 700 000 $
Year 14 : 17 000 000 $

Farm Players Salaries

Gustav Forsling 180 000 $ (1)
Colton Sissons 170 000 $ (3)
John Gilmour 150 000 $ (1)
Patrice Cormier 120 000 $ (1)
Nicolas Deschamps 120 000 $ (1)
Richard Panik (Out of Payroll) 120 000 $ (1)
Tucker Poolman 100 000 $ (1)
Rasmus Andersson 90 000 $ (3)
Josh Birkholz 90 000 $ (1)
Zac Dalpe 90 000 $ (1)
Nick Jensen 90 000 $ (3)
Adam Morrison 90 000 $ (1)
Kevin Gravel 80 000 $ (1)
Brendan Serville (Out of Payroll) 80 000 $ (2)
Marcus Sorensen 80 000 $ (1)
Sean Malone (Out of Payroll) 75 000 $ (2)
Nikita Korostelev 75 000 $ (3)
Josh Wesley 75 000 $ (3)
Brett Pollock 75 000 $ (3)
Justin Kirkland 75 000 $ (3)
Luka Gracnar 75 000 $ (2)
Hudson Fasching 75 000 $ (2)
Mason Appleton 74 167 $ (1)
Mathieu Joseph 72 833 $ (1)
Fredrik Forsberg 70 000 $ (1)
Petter Granberg 70 000 $ (1)
Niklas Lundstrom 65 000 $ (2)
Total Farm Players27
Salary Commitment
Year 11 : 2 527 000 $
Year 12 : 1 020 000 $
Year 13 : 650 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 527 000 $
Year 12 : 1 020 000 $
Year 13 : 650 000 $
Year 14 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - 80 $ - 7 667 - 95,83%
Level 2: 6000 - 42 $ - 5 763 - 96,06%
Level 3: 3000 - 15 $ - 2 725 - 90,83%
Level 4: 5000 - 14 $ - 4 458 - 89,16%
Luxury : 1500 - 105 $ - 1 172 - 78,15%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 42 $ - 1 337 - 66,86%
Farm Level 2: 1000 - 22 $ - 607 - 60,74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 785 - 92,70%
Average Income per Game1 525 294 $
Year to Date Revenue30 505 881 $
Farm
Home Games Left1
Average Attendance - %1 945 - 64,82%
Average Income per Game99 417 $
Year to Date Revenue1 888 932 $

Expense

Pro Players Total Salaries64 200 000 $
Farm Players Total Salaries4 745 190 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 745 866 $
Farm Year To Date Expenses3 600 364 $
Pro Salary Cap To Date65 270 118 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue99 417 $
Pro Remaining Season Days5
Pro Expenses Per Days628 155 $
Pro Estimated Expenses3 140 775 $
Farm Remaining Season Days7
Farm Expenses Per Days46 145 $
Farm Estimated Expenses323 015 $
Estimated Season Expenses3 463 790 $
Season Salary Cap64 200 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $5 800 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 200 000 $
Current Bank Account104 771 034 $
Projected Bank Account101 406 661 $

Pro Players Salaries

Sidney Crosby 9 900 000 $ (3)
Connor McDavid 8 800 000 $ (1)
Marc-Andre Fleury 8 500 000 $ (1)
Drew Doughty 8 000 000 $ (4)
Aaron Ekblad 5 800 000 $ (1)
Matt Carle (Out of Payroll) 5 750 000 $ (1)
Patrik Laine 5 650 000 $ (2)
Erik Haula 3 000 000 $ (1)
Emerson Etem 2 300 000 $ (1)
Yury Alexandrov 1 650 000 $ (1)
Chris Wideman 1 500 000 $ (1)
Blake Coleman 1 000 000 $ (2)
Ben Harpur 900 000 $ (2)
Mikko Rantanen 900 000 $ (1)
Carter Hart 900 000 $ (3)
Martin Frk 900 000 $ (1)
Ryan Donato 900 000 $ (3)
Joel Eriksson Ek 900 000 $ (3)
Matthew Tkachuk 900 000 $ (2)
Darnell Nurse 900 000 $ (2)
Kasperi Kapanen 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 11 : 69 950 000 $
Year 12 : 30 850 000 $
Year 13 : 20 600 000 $
Year 14 : 8 000 000 $
Salary Average Commitment
Year 11 : 68 750 000 $
Year 12 : 29 650 000 $
Year 13 : 19 400 000 $
Year 14 : 6 800 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 950 000 $
Year 12 : 30 850 000 $
Year 13 : 20 600 000 $
Year 14 : 8 000 000 $

Farm Players Salaries

Nicolas Aube-Kubel 900 000 $ (3)
Dominik Simon 750 000 $ (1)
Brayden McNabb 180 000 $ (1)
Edward Pasquale 180 000 $ (1)
J.T. Brown 180 000 $ (1)
Dmitri Jaskin 175 000 $ (2)
Taylor Fedun 155 000 $ (2)
Nicola Riopel 150 000 $ (1)
Colin Wilson 140 000 $ (1)
Alex Biega 140 000 $ (2)
Dylan McIlrath 140 000 $ (2)
Gaetan Haas 135 000 $ (3)
Dryden Hunt 115 000 $ (1)
David Booth 100 000 $ (2)
Zack Mitchell 100 000 $ (2)
Brady Vail 95 000 $ (2)
David Kampf 90 000 $ (1)
Chris Wagner 90 000 $ (3)
Marko Dano 90 000 $ (1)
Ilya Lyubushkin 87 413 $ (1)
Tyson Baillie 85 000 $ (2)
Ales Stezka 75 000 $ (2)
Eamon McAdam 75 000 $ (2)
Rasmus Bengtsson 75 000 $ (2)
Jack Glover 75 000 $ (3)
Conner Bleackley 75 000 $ (3)
Ryan Collins 75 000 $ (3)
Adam Helewka 75 000 $ (3)
Vaclav Karabacek 75 000 $ (3)
Matt Luff 67 778 $ (1)
Total Farm Players30
Salary Commitment
Year 11 : 4 745 190 $
Year 12 : 1 905 000 $
Year 13 : 690 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 4 720 190 $
Year 12 : 1 880 000 $
Year 13 : 690 000 $
Year 14 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - 90 $ - 7 396 - 92,45%
Level 2: 6000 - 55 $ - 5 431 - 90,52%
Level 3: 3000 - 30 $ - 2 381 - 79,36%
Level 4: 5000 - 20 $ - 4 154 - 83,07%
Luxury : 1500 - 175 $ - 1 062 - 70,79%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 386 - 69,32%
Farm Level 2: 1000 - 15 $ - 628 - 62,80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 424 - 86,91%
Average Income per Game1 839 618 $
Year to Date Revenue36 792 356 $
Farm
Home Games Left1
Average Attendance - %2 014 - 67,14%
Average Income per Game103 071 $
Year to Date Revenue1 958 355 $

Expense

Pro Players Total Salaries63 809 167 $
Farm Players Total Salaries3 230 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses66 804 327 $
Farm Year To Date Expenses3 030 922 $
Pro Salary Cap To Date66 328 634 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue103 071 $
Pro Remaining Season Days5
Pro Expenses Per Days624 361 $
Pro Estimated Expenses3 121 805 $
Farm Remaining Season Days7
Farm Expenses Per Days31 714 $
Farm Estimated Expenses221 998 $
Estimated Season Expenses3 343 803 $
Season Salary Cap63 809 167 $
Estimate Under Maximum Salary Cap of 70 000 000 $6 190 833 $
Estimate Over Minimum Salary Cap of 0 $ 63 809 167 $
Current Bank Account2 990 982 $
Projected Bank Account(249 750 $)

Pro Players Salaries

Tyler Johnson (Out of Payroll) 6 000 000 $ (5)
Jordan Eberle 5 500 000 $ (1)
Tomas Hertl 5 500 000 $ (3)
Jake Allen 5 500 000 $ (4)
Matt Niskanen 5 000 000 $ (3)
Alec Martinez 4 500 000 $ (4)
Marcus Johansson 4 500 000 $ (4)
Cody Hodgson 4 500 000 $ (2)
Sergei Kostitsyn 4 250 000 $ (1)
Derek Ryan 3 700 000 $ (3)
Tanner Pearson 3 650 000 $ (2)
Andy Greene 3 150 000 $ (2)
Philip Larsen 3 000 000 $ (3)
Carl Soderberg 3 000 000 $ (1)
Cody Ceci 2 500 000 $ (2)
Luke Schenn 2 100 000 $ (2)
Nic Petan 900 000 $ (2)
Gregory Hofmann 900 000 $ (2)
Anthony Stolarz 900 000 $ (2)
Rudolfs Balcers 759 167 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 69 809 167 $
Year 12 : 56 300 000 $
Year 13 : 37 700 000 $
Year 14 : 20 500 000 $
Salary Average Commitment
Year 11 : 69 559 167 $
Year 12 : 56 050 000 $
Year 13 : 37 450 000 $
Year 14 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 809 167 $
Year 12 : 56 300 000 $
Year 13 : 37 700 000 $
Year 14 : 20 500 000 $

Farm Players Salaries

Erik Condra 152 500 $ (3)
Robbie Earl 152 500 $ (3)
Jack Skille 152 500 $ (3)
Mike Lee 150 000 $ (3)
Mark Fayne 140 000 $ (2)
Mark Flood 140 000 $ (2)
Lauri Tukonen 135 000 $ (2)
Cal O'Reilly 135 000 $ (2)
Petr Vrana 135 000 $ (2)
Keaton Ellerby 135 000 $ (2)
Patrick Dwyer 120 000 $ (2)
Mark Katic 102 500 $ (3)
Sergey Andronov 102 500 $ (3)
Joonas Kemppainen 102 500 $ (3)
Mike Lundin 100 000 $ (1)
Tyler Beskorowany 100 000 $ (3)
Danny Kristo 92 500 $ (3)
Eero Elo 92 500 $ (3)
Lauri Korpikoski 90 000 $ (3)
Vladimir Ruzicka 85 000 $ (2)
Corey Trivino 80 000 $ (3)
Joe Lavin 80 000 $ (2)
Justin Azevedo 80 000 $ (2)
Jason Clark 75 000 $ (1)
Joshua Turnbull 75 000 $ (1)
Emil Johansson 75 000 $ (3)
Zachary Fucale 75 000 $ (2)
Travis Brown 70 000 $ (1)
Aaron Ness 70 000 $ (1)
Zac Larraza 70 000 $ (2)
Mikko Vainonen 65 000 $ (1)
Total Farm Players31
Salary Commitment
Year 11 : 3 230 000 $
Year 12 : 2 775 000 $
Year 13 : 1 445 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 230 000 $
Year 12 : 2 775 000 $
Year 13 : 1 445 000 $
Year 14 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 150 $ - 3 794 - 54,20%
Level 2: 5000 - 100 $ - 2 542 - 50,85%
Level 3: 2000 - 50 $ - 1 283 - 64,17%
Level 4: 4000 - 46 $ - 1 702 - 42,54%
Luxury : 1000 - 250 $ - 616 - 61,56%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 270 - 63,49%
Farm Level 2: 1000 - 18 $ - 746 - 74,64%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9 937 - 52,30%
Average Income per Game1 578 701 $
Year to Date Revenue31 574 014 $
Farm
Home Games Left1
Average Attendance - %2 016 - 67,21%
Average Income per Game100 922 $
Year to Date Revenue1 917 527 $

Expense

Pro Players Total Salaries68 825 000 $
Farm Players Total Salaries2 825 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 513 590 $
Farm Year To Date Expenses2 426 485 $
Pro Salary Cap To Date61 037 868 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue100 922 $
Pro Remaining Season Days5
Pro Expenses Per Days673 058 $
Pro Estimated Expenses3 365 290 $
Farm Remaining Season Days7
Farm Expenses Per Days27 857 $
Farm Estimated Expenses194 999 $
Estimated Season Expenses3 560 289 $
Season Salary Cap68 825 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $1 175 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 825 000 $
Current Bank Account(136 846 $)
Projected Bank Account(3 596 213 $)

Pro Players Salaries

Peter Mueller 7 000 000 $ (5)
Jack Johnson 6 750 000 $ (1)
Clarke MacArthur 5 000 000 $ (2)
Connor Hellebuyck 5 000 000 $ (2)
Kevin Labanc 4 500 000 $ (4)
Christian Dvorak 4 000 000 $ (3)
Ty Rattie 3 500 000 $ (2)
Josh Manson 3 500 000 $ (4)
Matt Read 3 500 000 $ (1)
Artem Anisimov 3 500 000 $ (1)
Olli Maatta 3 500 000 $ (2)
Craig Anderson 3 300 000 $ (1)
Damon Severson 3 000 000 $ (2)
Jan Rutta 2 500 000 $ (3)
Mark McNeill 2 100 000 $ (2)
Jimmy Vesey 2 100 000 $ (2)
Christopher Tanev 1 750 000 $ (1)
Marcus Kruger 1 500 000 $ (2)
Jean-Simon Allard 1 000 000 $ (1)
Logan O'Connor 925 000 $ (1)
Jake Guentzel 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 68 825 000 $
Year 12 : 47 200 000 $
Year 13 : 21 500 000 $
Year 14 : 15 000 000 $
Salary Average Commitment
Year 11 : 68 825 000 $
Year 12 : 47 200 000 $
Year 13 : 21 500 000 $
Year 14 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 825 000 $
Year 12 : 47 200 000 $
Year 13 : 21 500 000 $
Year 14 : 15 000 000 $

Farm Players Salaries

Nikita Gusev 450 000 $ (1)
Scott Harrington 140 000 $ (2)
Ben Hanowski 100 000 $ (1)
Jonathan Racine 100 000 $ (1)
Nick Petrecki 100 000 $ (1)
Tomas Zizka 100 000 $ (3)
Marek Schwarz 100 000 $ (3)
Jean-Francois Berube 100 000 $ (3)
Carl Klingberg 90 000 $ (1)
Zachary Hyman 90 000 $ (2)
Tyson Sexsmith 85 000 $ (1)
Brent Andrews 80 000 $ (3)
Maxime Tanguay 80 000 $ (1)
Stuart Percy 80 000 $ (1)
David Levin 75 000 $ (3)
Daniel Muzito-Bagenda 75 000 $ (3)
Troy Rutkowski 75 000 $ (3)
Brandon Whitney 75 000 $ (2)
Chris Calnan 75 000 $ (2)
Kale Kessy 75 000 $ (3)
Dalton Thrower 75 000 $ (2)
Niklas Tikkinen 75 000 $ (3)
Daniil Zharkov 75 000 $ (2)
Richard Nejezchleb 70 000 $ (1)
Garrett Meurs 70 000 $ (2)
Ben Blood 65 000 $ (1)
Tomas Malec 65 000 $ (1)
Mitchell Moroz 65 000 $ (1)
James Melindy 65 000 $ (1)
Joe Basaraba 55 000 $ (1)
Total Farm Players30
Salary Commitment
Year 11 : 2 825 000 $
Year 12 : 1 355 000 $
Year 13 : 755 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 825 000 $
Year 12 : 1 355 000 $
Year 13 : 755 000 $
Year 14 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - 95 $ - 6 046 - 75,58%
Level 2: 6000 - 55 $ - 5 453 - 90,88%
Level 3: 2000 - 50 $ - 1 312 - 65,60%
Level 4: 4000 - 45 $ - 1 753 - 43,82%
Luxury : 1000 - 250 $ - 608 - 60,79%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 30 $ - 1 947 - 97,36%
Farm Level 2: 1000 - 15 $ - 957 - 95,71%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 171 - 72,24%
Average Income per Game1 650 684 $
Year to Date Revenue33 013 675 $
Farm
Home Games Left1
Average Attendance - %2 904 - 96,81%
Average Income per Game104 061 $
Year to Date Revenue1 977 154 $

Expense

Pro Players Total Salaries69 087 500 $
Farm Players Total Salaries2 942 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 632 764 $
Farm Year To Date Expenses3 189 438 $
Pro Salary Cap To Date65 157 031 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue104 061 $
Pro Remaining Season Days5
Pro Expenses Per Days675 607 $
Pro Estimated Expenses3 378 035 $
Farm Remaining Season Days7
Farm Expenses Per Days28 976 $
Farm Estimated Expenses202 832 $
Estimated Season Expenses3 580 867 $
Season Salary Cap69 087 500 $
Estimate Under Maximum Salary Cap of 70 000 000 $912 500 $
Estimate Over Minimum Salary Cap of 0 $ 69 087 500 $
Current Bank Account6 802 682 $
Projected Bank Account3 325 876 $

Pro Players Salaries

Evgeni Malkin 9 000 000 $ (4)
Mitchell Marner 7 500 000 $ (4)
Jonathan Quick 6 750 000 $ (2)
Chris Higgins 6 150 000 $ (2)
Kevin Shattenkirk 5 250 000 $ (3)
Filip Forsberg 5 000 000 $ (3)
Wayne Simmonds 5 000 000 $ (1)
Alex Galchenyuk 3 800 000 $ (1)
Brady Skjei 3 650 000 $ (2)
Leo Komarov 2 950 000 $ (1)
Kevin Hayes 2 500 000 $ (2)
Alexander Petrovic 1 800 000 $ (1)
Ryan Dzingel 1 800 000 $ (1)
Michael Stone (Out of Payroll) 1 750 000 $ (2)
Derek Forbort 1 700 000 $ (3)
Zemgus Girgensons 1 700 000 $ (3)
Adam Polasek 1 200 000 $ (1)
Kelsey Tessier (Out of Payroll) 1 100 000 $ (1)
Calvin Petersen 900 000 $ (3)
Phillip Digiuseppe 900 000 $ (1)
Jakob Lilja 792 500 $ (1)
Sean Walker 745 000 $ (1)
Total Pro Players22
Salary Commitment
Year 11 : 71 937 500 $
Year 12 : 51 850 000 $
Year 13 : 31 050 000 $
Year 14 : 16 500 000 $
Salary Average Commitment
Year 11 : 70 287 500 $
Year 12 : 50 200 000 $
Year 13 : 31 050 000 $
Year 14 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 71 937 500 $
Year 12 : 51 850 000 $
Year 13 : 31 050 000 $
Year 14 : 16 500 000 $

Farm Players Salaries

Oscar Lindberg (Out of Payroll) 180 000 $ (1)
Jordan Schroeder 180 000 $ (1)
Samuel Blais 175 000 $ (2)
David Honzik 170 000 $ (3)
Radko Gudas 150 000 $ (2)
Tyler Wotherspoon 150 000 $ (3)
Justin Pogge 150 000 $ (3)
Nicolas Shore 150 000 $ (1)
Torrey Mitchell 135 000 $ (2)
Igor Makarov 115 000 $ (2)
Jonathan Matsumoto 115 000 $ (2)
Daniel Pribyl 100 000 $ (1)
Kyle Clifford 100 000 $ (2)
Max Gaede 100 000 $ (3)
Jhonas Enroth 95 000 $ (2)
Ryan Garbutt 95 000 $ (2)
Nick Sorensen 90 000 $ (3)
Jakub Culek 90 000 $ (3)
Greg Pateryn 90 000 $ (2)
Matt Donovan 90 000 $ (2)
Zack Stortini 77 500 $ (2)
Eric Cornel (Out of Payroll) 75 000 $ (3)
Blake Siebenaler 75 000 $ (3)
Yasin Cisse 75 000 $ (2)
Matt Murphy 75 000 $ (2)
Jan Kostalek 75 000 $ (2)
Zach Nastasiuk 75 000 $ (2)
Rourke Chartier 75 000 $ (3)
Martin Reway 75 000 $ (2)
Total Farm Players29
Salary Commitment
Year 11 : 3 197 500 $
Year 12 : 2 587 500 $
Year 13 : 975 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 197 500 $
Year 12 : 2 587 500 $
Year 13 : 975 000 $
Year 14 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - 100 $ - 6 310 - 78,87%
Level 2: 5000 - 60 $ - 4 529 - 90,58%
Level 3: 2000 - 35 $ - 1 938 - 96,88%
Level 4: 4000 - 25 $ - 3 402 - 85,06%
Luxury : 1000 - 220 $ - 711 - 71,06%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 45 $ - 1 503 - 75,16%
Farm Level 2: 1000 - 20 $ - 778 - 77,80%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %16 889 - 84,45%
Average Income per Game1 606 751 $
Year to Date Revenue30 528 261 $
Farm
Home Games Left1
Average Attendance - %2 281 - 76,04%
Average Income per Game106 185 $
Year to Date Revenue2 017 508 $

Expense

Pro Players Total Salaries69 950 000 $
Farm Players Total Salaries2 710 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses66 452 452 $
Farm Year To Date Expenses2 877 950 $
Pro Salary Cap To Date65 976 668 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 606 751 $
Farm Estimated Season Revenue106 185 $
Pro Remaining Season Days5
Pro Expenses Per Days683 981 $
Pro Estimated Expenses3 419 905 $
Farm Remaining Season Days7
Farm Expenses Per Days26 762 $
Farm Estimated Expenses187 334 $
Estimated Season Expenses3 607 239 $
Season Salary Cap69 950 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $50 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 950 000 $
Current Bank Account(12 601 615 $)
Projected Bank Account(14 495 918 $)

Pro Players Salaries

James Neal 6 500 000 $ (3)
Oliver Ekman Larsson 6 250 000 $ (2)
Jay Bouwmeester 6 000 000 $ (1)
Jonathan Bernier 5 500 000 $ (3)
William Karlsson 4 800 000 $ (1)
Cam Fowler 4 700 000 $ (1)
Brock Nelson 4 300 000 $ (1)
Josh Bailey 4 150 000 $ (1)
Kyle Palmieri 4 000 000 $ (1)
Justin Schultz 4 000 000 $ (3)
Ryan Spooner 3 500 000 $ (2)
Matt Benning 3 500 000 $ (3)
Alex Chiasson 3 000 000 $ (3)
Jacob Markstrom 2 500 000 $ (2)
Sean Kuraly 1 800 000 $ (1)
Tanner Fritz 1 750 000 $ (2)
Joel Champagne 1 000 000 $ (1)
Maxim Gratchev 1 000 000 $ (1)
Christian Djoos 900 000 $ (2)
Travis Boyd 800 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 69 950 000 $
Year 12 : 37 400 000 $
Year 13 : 22 500 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 69 525 000 $
Year 12 : 36 375 000 $
Year 13 : 21 475 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 69 950 000 $
Year 12 : 37 400 000 $
Year 13 : 22 500 000 $
Year 14 : 0 $

Farm Players Salaries

David Savard 250 000 $ (3)
Adam Clendening 175 000 $ (2)
Matt Frattin (Out of Payroll) 175 000 $ (1)
Mark Arcobello 150 000 $ (1)
Ryan Carpenter (Out of Payroll) 140 000 $ (2)
Taylor Beck (Out of Payroll) 140 000 $ (2)
Oscar Fantenberg 120 000 $ (1)
Johan Larsson (Out of Payroll) 120 000 $ (1)
Austin Levi 100 000 $ (1)
Jordan Weal 100 000 $ (2)
Julian Melchiori 95 000 $ (2)
Mirko Hoefflin 95 000 $ (2)
Riley Sheahan 90 000 $ (1)
Austin Lotz 90 000 $ (3)
Maxime Clermont 90 000 $ (1)
Carl Dahlstrom 90 000 $ (1)
William Wrenn (Out of Payroll) 90 000 $ (1)
Logan Shaw 80 000 $ (1)
Dominic Turgeon 75 000 $ (3)
Justin Bailey 75 000 $ (3)
Matthew Berkovitz 75 000 $ (3)
Nikolay Goldobin 75 000 $ (3)
Justin Hache 75 000 $ (1)
Curtis Hamilton 75 000 $ (2)
Timotej Sille 75 000 $ (2)
Elvis Merzlikins 75 000 $ (2)
Paul Carey 70 000 $ (1)
Alex Hutchings 70 000 $ (1)
Jamie Devane 70 000 $ (1)
Logan Nelson 65 000 $ (1)
Kent Simpson 50 000 $ (1)
Total Farm Players31
Salary Commitment
Year 11 : 3 115 000 $
Year 12 : 1 610 000 $
Year 13 : 640 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 115 000 $
Year 12 : 1 610 000 $
Year 13 : 640 000 $
Year 14 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 8000 - 88 $ - 7 496 - 93,70%
Level 2: 6000 - 54 $ - 5 451 - 90,84%
Level 3: 2000 - 39 $ - 1 651 - 82,53%
Level 4: 4000 - 27 $ - 2 835 - 70,87%
Luxury : 1000 - 210 $ - 734 - 73,42%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 32 $ - 1 875 - 93,76%
Farm Level 2: 1000 - 14 $ - 980 - 98,04%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %18 166 - 86,51%
Average Income per Game1 761 228 $
Year to Date Revenue33 463 334 $
Farm
Home Games Left0
Average Attendance - %2 856 - 95,19%
Average Income per Game105 436 $
Year to Date Revenue2 108 715 $

Expense

Pro Players Total Salaries55 100 000 $
Farm Players Total Salaries5 760 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 719 919 $
Farm Year To Date Expenses3 716 527 $
Pro Salary Cap To Date65 244 152 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 761 228 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days5
Pro Expenses Per Days539 806 $
Pro Estimated Expenses2 699 030 $
Farm Remaining Season Days7
Farm Expenses Per Days55 810 $
Farm Estimated Expenses390 670 $
Estimated Season Expenses3 089 700 $
Season Salary Cap55 100 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $14 900 000 $
Estimate Over Minimum Salary Cap of 0 $ 55 100 000 $
Current Bank Account(6 115 420 $)
Projected Bank Account(7 443 892 $)

Pro Players Salaries

Andrei Markov (Out of Payroll) 8 500 000 $ (2)
Mike Richards 7 650 000 $ (1)
Evgeni Dadonov 6 650 000 $ (4)
Zach Werenski (Out of Payroll) 5 000 000 $ (4)
David Perron 4 500 000 $ (2)
Nail Yakupov 4 300 000 $ (1)
Andre Burakowsky 4 300 000 $ (1)
Robin Lehner 4 000 000 $ (2)
Patrick Maroon 3 500 000 $ (1)
Tim Erixon 3 500 000 $ (3)
Carl Gunnarsson (1 Way Contract) 3 400 000 $ (2)
Sebastian Wannstrom 2 650 000 $ (2)
Melker Karlsson 2 500 000 $ (2)
Radek Faksa 2 300 000 $ (1)
Anders Nilsson 1 500 000 $ (2)
Pierre-Luc Dubois 900 000 $ (2)
Dean Kukan 900 000 $ (1)
Andrew Mangiapane 900 000 $ (2)
Travis Konecny 900 000 $ (1)
Josh Brown 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 68 600 000 $
Year 12 : 44 000 000 $
Year 13 : 15 150 000 $
Year 14 : 11 650 000 $
Salary Average Commitment
Year 11 : 68 100 000 $
Year 12 : 43 500 000 $
Year 13 : 15 150 000 $
Year 14 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 600 000 $
Year 12 : 44 000 000 $
Year 13 : 15 150 000 $
Year 14 : 11 650 000 $

Farm Players Salaries

Jakub Jerabek 2 100 000 $ (1)
Blaze Lizotte 925 000 $ (1)
Calvin de Haan 175 000 $ (1)
Ryan Shannon 150 000 $ (2)
Casey Cizikas (Out of Payroll) 150 000 $ (2)
Jakub Klepis 125 000 $ (1)
Konstantin Koltsov 125 000 $ (1)
Eddie Lack 120 000 $ (1)
Luke Witkowski 115 000 $ (1)
Maxim Mamin 100 000 $ (2)
Reece Scarlett 100 000 $ (2)
Garnet Hathaway (Out of Payroll) 95 000 $ (1)
Ryan Murphy 90 000 $ (2)
Mackenzie MacEachern 90 000 $ (3)
Blake Weyrick 90 000 $ (1)
Thomas(Chase) Perry 90 000 $ (3)
Keith Aulie 85 000 $ (1)
JC Lipon 85 000 $ (1)
Keegan Kanzig 75 000 $ (3)
Alex Kile 75 000 $ (2)
Geoff Platt 75 000 $ (2)
Gustav Olofsson 75 000 $ (2)
Filip Sandberg 75 000 $ (2)
Anton Karlsson 75 000 $ (3)
Alexander Younan 75 000 $ (3)
Ebbe Sionas 75 000 $ (2)
Lukas Zetterberg 75 000 $ (3)
Ian McCoshen 75 000 $ (3)
Ruzal Galeyev 75 000 $ (2)
Aleksi Saarela 75 000 $ (3)
Simon Hjalmarsson 75 000 $ (2)
Ludwig Blomstrand 70 000 $ (2)
Total Farm Players32
Salary Commitment
Year 11 : 5 855 000 $
Year 12 : 1 815 000 $
Year 13 : 630 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 5 830 000 $
Year 12 : 1 790 000 $
Year 13 : 630 000 $
Year 14 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - 81 $ - 7 597 - 94,97%
Level 2: 5000 - 58 $ - 4 488 - 89,76%
Level 3: 2000 - 35 $ - 1 881 - 94,03%
Level 4: 4000 - 23 $ - 3 426 - 85,65%
Luxury : 1000 - 178 $ - 864 - 86,39%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 38 $ - 1 523 - 76,13%
Farm Level 2: 1000 - 19 $ - 772 - 77,21%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %18 255 - 91,28%
Average Income per Game1 654 556 $
Year to Date Revenue31 436 568 $
Farm
Home Games Left1
Average Attendance - %2 295 - 76,49%
Average Income per Game100 905 $
Year to Date Revenue1 917 198 $

Expense

Pro Players Total Salaries65 750 000 $
Farm Players Total Salaries6 780 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 197 074 $
Farm Year To Date Expenses2 938 304 $
Pro Salary Cap To Date63 721 362 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 654 556 $
Farm Estimated Season Revenue100 905 $
Pro Remaining Season Days5
Pro Expenses Per Days643 204 $
Pro Estimated Expenses3 216 020 $
Farm Remaining Season Days7
Farm Expenses Per Days65 524 $
Farm Estimated Expenses458 668 $
Estimated Season Expenses3 674 688 $
Season Salary Cap65 750 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $4 250 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 750 000 $
Current Bank Account6 114 028 $
Projected Bank Account4 194 801 $

Pro Players Salaries

Jonathan Toews 9 250 000 $ (3)
Aleksander Barkov 7 500 000 $ (4)
John Carlson 6 500 000 $ (3)
Elias Lindholm 6 000 000 $ (4)
Jeff Skinner 5 800 000 $ (1)
Semyon Varlamov 5 700 000 $ (1)
Adam Larsson 5 150 000 $ (2)
Dennis Seidenberg 3 500 000 $ (1)
Marc Methot 2 750 000 $ (1)
Cal Clutterbuck 2 300 000 $ (1)
Joseph Blandisi 1 800 000 $ (1)
Gabriel Dumont 1 500 000 $ (1)
Tyler Bertuzzi 1 400 000 $ (1)
Tomas Kubalik 1 400 000 $ (2)
Michael Mersch 1 000 000 $ (2)
Erik Cernak 900 000 $ (2)
Sebastian Aho 900 000 $ (1)
Jeff Zatkoff 900 000 $ (2)
Jarrod Maidens 750 000 $ (2)
Jordan Subban 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 11 : 65 750 000 $
Year 12 : 40 100 000 $
Year 13 : 29 250 000 $
Year 14 : 13 500 000 $
Salary Average Commitment
Year 11 : 65 750 000 $
Year 12 : 40 100 000 $
Year 13 : 29 250 000 $
Year 14 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 65 750 000 $
Year 12 : 40 100 000 $
Year 13 : 29 250 000 $
Year 14 : 13 500 000 $

Farm Players Salaries

Josh Anderson 1 800 000 $ (1)
Troy Stetcher 1 500 000 $ (1)
Scott Laughton 900 000 $ (1)
Eric Fehr (Out of Payroll) 175 000 $ (2)
Stephane Da Costa 160 000 $ (2)
Jim Slater 150 000 $ (2)
Zach Trotman 150 000 $ (2)
Matt Moulson 150 000 $ (2)
Christopher Gibson 150 000 $ (1)
Ondrej Roman 140 000 $ (2)
Chris Stewart 140 000 $ (2)
Jeff Glass 130 000 $ (1)
Jarred Tinordi 130 000 $ (2)
Derek Roy 120 000 $ (1)
Matt D'Agostini 110 000 $ (2)
Reece Willcox 100 000 $ (2)
Keith Seabrook 100 000 $ (1)
Francois Bouchard 100 000 $ (1)
Ryan Stanton 95 000 $ (1)
Eddie Wittchow 90 000 $ (2)
John Hayden 90 000 $ (2)
Jiri Novotny 90 000 $ (1)
Scott Kosmachuk (Out of Payroll) 85 000 $ (1)
Tye McGinn 85 000 $ (1)
Patrick Wey 85 000 $ (1)
Zachary Sawchenko 75 000 $ (2)
Scott Sabourin 70 000 $ (1)
Roy Radke 70 000 $ (1)
Total Farm Players28
Salary Commitment
Year 11 : 7 040 000 $
Year 12 : 1 660 000 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 7 040 000 $
Year 12 : 1 660 000 $
Year 13 : 0 $
Year 14 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 100 $ - 5 644 - 70,55%
Level 2: 6000 - 60 $ - 4 293 - 71,56%
Level 3: 3000 - 35 $ - 1 910 - 63,68%
Level 4: 4000 - 25 $ - 3 160 - 78,99%
Luxury : 1000 - 200 $ - 768 - 76,79%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 40 $ - 1 445 - 72,27%
Farm Level 2: 1000 - 20 $ - 667 - 66,67%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %15 776 - 71,71%
Average Income per Game1 581 255 $
Year to Date Revenue30 043 850 $
Farm
Home Games Left1
Average Attendance - %2 112 - 70,41%
Average Income per Game101 747 $
Year to Date Revenue1 933 187 $

Expense

Pro Players Total Salaries69 050 000 $
Farm Players Total Salaries3 010 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses66 608 742 $
Farm Year To Date Expenses2 859 181 $
Pro Salary Cap To Date66 133 010 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 581 255 $
Farm Estimated Season Revenue101 747 $
Pro Remaining Season Days5
Pro Expenses Per Days675 243 $
Pro Estimated Expenses3 376 215 $
Farm Remaining Season Days7
Farm Expenses Per Days29 619 $
Farm Estimated Expenses207 333 $
Estimated Season Expenses3 583 548 $
Season Salary Cap69 050 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $950 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 050 000 $
Current Bank Account18 235 312 $
Projected Bank Account16 334 766 $

Pro Players Salaries

Anze Kopitar 10 350 000 $ (5)
Alexander Ovechkin 9 500 000 $ (2)
Nikita Kucherov 8 000 000 $ (2)
Jeff Carter 7 500 000 $ (1)
Jared Spurgeon 6 000 000 $ (4)
Cory Schneider 5 750 000 $ (2)
Max Domi 5 000 000 $ (4)
Niklas Hjalmarsson 3 400 000 $ (1)
Colton Sceviour 2 350 000 $ (1)
Matthew Peca 1 800 000 $ (1)
Calle Jarnkrok 1 500 000 $ (1)
Alex Debrincat 900 000 $ (2)
Charles Hudon 900 000 $ (1)
Travis Sanheim 900 000 $ (2)
Jonas Siegenthaler 900 000 $ (3)
Michael McCarron 900 000 $ (1)
Adam Fox 900 000 $ (3)
Chandler Stephenson 900 000 $ (1)
Scott Wedgewood 900 000 $ (2)
Matt Roy 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 69 050 000 $
Year 12 : 49 100 000 $
Year 13 : 23 150 000 $
Year 14 : 21 350 000 $
Salary Average Commitment
Year 11 : 67 841 667 $
Year 12 : 47 891 667 $
Year 13 : 22 591 667 $
Year 14 : 20 791 667 $
Salary Cap with 1 Way Contract
Year 11 : 69 050 000 $
Year 12 : 49 100 000 $
Year 13 : 23 150 000 $
Year 14 : 21 350 000 $

Farm Players Salaries

Anton Forsberg 160 000 $ (2)
Kurtis MacDermid 160 000 $ (1)
Jamie McGinn 150 000 $ (2)
Justin Fontaine 150 000 $ (3)
Viktor Stalberg 150 000 $ (3)
Remi Elie 140 000 $ (1)
Justin Weller 130 000 $ (1)
Evgeny Medvedev 120 000 $ (2)
Andreas Martinsen 120 000 $ (3)
Stephen Johns 120 000 $ (1)
Evgeny Grachev 100 000 $ (2)
Rod Pelley 100 000 $ (1)
Casey Borer 100 000 $ (1)
Matt Beleskey 100 000 $ (2)
Mike Blunden 100 000 $ (2)
Mike Hoeffel 100 000 $ (2)
Steve Oleksy 100 000 $ (2)
David Gilbert 90 000 $ (3)
Mattias Modig 90 000 $ (1)
Michael Latta 90 000 $ (3)
Andrew Yogan 85 000 $ (1)
Danny Biega 80 000 $ (1)
Julius Bergman (Out of Payroll) 75 000 $ (3)
Dillon Heatherington 75 000 $ (2)
Rickard Hugg 75 000 $ (3)
Evan Cowley 75 000 $ (2)
Karson Kuhlman 75 000 $ (1)
Adam Marsh 70 000 $ (1)
Taylor Doherty 55 000 $ (1)
Colin Jacobs 50 000 $ (1)
Total Farm Players30
Salary Commitment
Year 11 : 3 085 000 $
Year 12 : 1 830 000 $
Year 13 : 750 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 085 000 $
Year 12 : 1 830 000 $
Year 13 : 750 000 $
Year 14 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - 95 $ - 6 811 - 85,14%
Level 2: 6000 - 52 $ - 5 184 - 86,40%
Level 3: 3000 - 30 $ - 2 280 - 76,01%
Level 4: 4000 - 21 $ - 3 234 - 80,84%
Luxury : 1000 - 179 $ - 847 - 84,73%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 448 - 72,41%
Farm Level 2: 1000 - 19 $ - 647 - 64,74%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %18 356 - 83,44%
Average Income per Game1 702 253 $
Year to Date Revenue32 342 800 $
Farm
Home Games Left1
Average Attendance - %2 096 - 69,85%
Average Income per Game102 608 $
Year to Date Revenue1 949 551 $

Expense

Pro Players Total Salaries68 950 000 $
Farm Players Total Salaries2 357 250 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses66 370 575 $
Farm Year To Date Expenses2 271 862 $
Pro Salary Cap To Date65 894 825 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 702 253 $
Farm Estimated Season Revenue102 608 $
Pro Remaining Season Days5
Pro Expenses Per Days674 272 $
Pro Estimated Expenses3 371 360 $
Farm Remaining Season Days7
Farm Expenses Per Days23 402 $
Farm Estimated Expenses163 814 $
Estimated Season Expenses3 535 174 $
Season Salary Cap68 950 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $1 050 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 950 000 $
Current Bank Account8 066 759 $
Projected Bank Account6 336 446 $

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) 9 750 000 $ (1)
Mark Giordano 7 000 000 $ (5)
Tyson Barrie 5 800 000 $ (1)
Bobby Ryan 5 500 000 $ (1)
Cam Atkinson 5 000 000 $ (4)
Jake Muzzin 5 000 000 $ (2)
Mikko Koivu 4 750 000 $ (3)
Jonathan Drouin 4 300 000 $ (1)
Brian Boyle 3 500 000 $ (3)
Brendan Smith 3 000 000 $ (2)
Kris Russell 2 800 000 $ (1)
Jordie Benn 2 800 000 $ (1)
Riley Nash 2 300 000 $ (1)
Landon Ferraro 1 800 000 $ (1)
Jacob Josefson 1 500 000 $ (3)
Andrew Hammond 1 500 000 $ (1)
Vinni Lettieri (Out of Payroll) 950 000 $ (1)
Artturi Lehkonen 900 000 $ (2)
Jake Evans (Out of Payroll) 900 000 $ (3)
Warren Foegele 900 000 $ (3)
Chris Driedger 850 000 $ (1)
Adam Tambellini (Out of Payroll) 750 000 $ (2)
Total Pro Players22
Salary Commitment
Year 11 : 71 550 000 $
Year 12 : 33 200 000 $
Year 13 : 23 550 000 $
Year 14 : 12 000 000 $
Salary Average Commitment
Year 11 : 70 050 000 $
Year 12 : 31 700 000 $
Year 13 : 22 050 000 $
Year 14 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 71 550 000 $
Year 12 : 33 200 000 $
Year 13 : 23 550 000 $
Year 14 : 12 000 000 $

Farm Players Salaries

Philippe Dupuis 175 000 $ (1)
Morgan Ellis 150 000 $ (1)
Matt Hunwick 130 000 $ (1)
Jiri Sekac 110 000 $ (2)
Andrew Ebbett 110 000 $ (2)
Shawn Lalonde 100 000 $ (2)
Ross Johnston 100 000 $ (3)
Matt Mahalak 97 500 $ (1)
Zack MacEwen 84 750 $ (1)
Taylor Chorney 80 000 $ (2)
Valeri Vasiliev 80 000 $ (1)
Jens Looke 75 000 $ (3)
Kyle Jenkins 75 000 $ (2)
Mario Lucia 75 000 $ (1)
Darby Llewellyn 75 000 $ (2)
Kyle Beach 75 000 $ (2)
Michael Spacek 75 000 $ (3)
Steve Bernier 75 000 $ (1)
Roland Mckeown 75 000 $ (3)
Spencer Watson 75 000 $ (3)
Erik Thorell 70 000 $ (1)
Micheal Wall 70 000 $ (1)
Jackson Houck 70 000 $ (1)
Edgars Kulda 55 000 $ (1)
Francois Tremblay 50 000 $ (1)
Maximilien Le Sieur 50 000 $ (1)
Seth Ambroz 50 000 $ (1)
Karl Johansson 50 000 $ (1)
Total Farm Players28
Salary Commitment
Year 11 : 2 357 250 $
Year 12 : 1 025 000 $
Year 13 : 400 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 357 250 $
Year 12 : 1 025 000 $
Year 13 : 400 000 $
Year 14 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 70 000 000 $
Available Cap Space

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 1 652 631 $ 70 716 667 $ -716 667 $ 70 716 667 $ 2 287 583 $ 27 712 417 $ 212748
BlackHawks (1 824 537 $) 69 550 000 $ 450 000 $ 69 550 000 $ 4 025 000 $ 25 975 000 $ 212849
BlueJacket 885 627 $ 67 775 000 $ 2 225 000 $ 67 775 000 $ 4 056 000 $ 25 944 000 $ 202949
Blues 59 479 100 $ 69 300 000 $ 700 000 $ 69 300 000 $ 3 342 500 $ 26 657 500 $ 203151
Bruins 9 148 977 $ 68 750 000 $ 1 250 000 $ 68 750 000 $ 2 630 000 $ 27 370 000 $ 203151
Canadiens 28 671 659 $ 69 775 000 $ 225 000 $ 69 775 000 $ 4 647 500 $ 25 352 500 $ 202949
Canucks 34 256 452 $ 67 135 000 $ 2 865 000 $ 67 135 000 $ 2 737 500 $ 27 262 500 $ 202848
Capitals (688 451 $) 70 678 889 $ -678 889 $ 70 678 889 $ 2 160 000 $ 27 840 000 $ 242650
Coyotes (2 485 407 $) 67 417 500 $ 2 582 500 $ 67 417 500 $ 2 290 917 $ 27 709 083 $ 213051
Devils 22 108 913 $ 68 275 000 $ 1 725 000 $ 68 275 000 $ 1 773 417 $ 28 226 583 $ 212445
Ducks (13 141 593 $) 68 675 000 $ 1 325 000 $ 68 675 000 $ 2 087 500 $ 27 912 500 $ 202848
Flames 63 200 374 $ 69 725 000 $ 275 000 $ 69 725 000 $ 3 255 000 $ 26 745 000 $ 203050
Flyers 5 408 099 $ 67 930 000 $ 2 070 000 $ 67 930 000 $ 2 327 412 $ 27 672 588 $ 202848
GoldenKnights 7 261 287 $ 65 300 000 $ 4 700 000 $ 65 300 000 $ 3 071 667 $ 26 928 333 $ 202848
Hurricanes 202 018 $ 68 975 000 $ 1 025 000 $ 68 975 000 $ 2 430 000 $ 27 570 000 $ 202646
Islanders 23 179 232 $ 65 467 500 $ 4 532 500 $ 65 467 500 $ 3 696 500 $ 26 303 500 $ 213051
Jets 144 525 487 $ 69 675 000 $ 325 000 $ 69 675 000 $ 2 817 500 $ 27 182 500 $ 202848
Kings 44 654 024 $ 69 650 000 $ 350 000 $ 69 650 000 $ 2 772 500 $ 27 227 500 $ 202949
Lightning 11 158 554 $ 69 135 000 $ 865 000 $ 69 135 000 $ 3 660 000 $ 26 340 000 $ 203252
MapleLeafs (12 885 026 $) 67 400 000 $ 2 600 000 $ 67 400 000 $ 3 570 000 $ 26 430 000 $ 212950
Nordiques (2 949 350 $) 68 767 500 $ 1 232 500 $ 68 767 500 $ 4 400 000 $ 25 600 000 $ 222749
Oilers 49 531 194 $ 64 900 000 $ 5 100 000 $ 64 900 000 $ 1 978 667 $ 28 021 333 $ 212647
Panthers 73 025 603 $ 69 600 000 $ 400 000 $ 69 600 000 $ 2 252 000 $ 27 748 000 $ 212748
Penguins 104 771 034 $ 64 200 000 $ 5 800 000 $ 64 200 000 $ 4 745 190 $ 25 254 810 $ 213051
Predators 2 990 982 $ 63 809 167 $ 6 190 833 $ 63 809 167 $ 3 230 000 $ 26 770 000 $ 203151
Rangers (136 846 $) 68 825 000 $ 1 175 000 $ 68 825 000 $ 2 825 000 $ 27 175 000 $ 213051
RedWings 6 802 682 $ 69 087 500 $ 912 500 $ 69 087 500 $ 2 942 500 $ 27 057 500 $ 222951
Sabres (12 601 615 $) 69 950 000 $ 50 000 $ 69 950 000 $ 2 710 000 $ 27 290 000 $ 203151
Senators (6 115 420 $) 55 100 000 $ 14 900 000 $ 55 100 000 $ 5 760 000 $ 24 240 000 $ 203252
Sharks 6 114 028 $ 65 750 000 $ 4 250 000 $ 65 750 000 $ 6 780 000 $ 23 220 000 $ 202848
Stars 18 235 312 $ 69 050 000 $ 950 000 $ 69 050 000 $ 3 010 000 $ 26 990 000 $ 203050
Wild 8 066 759 $ 68 950 000 $ 1 050 000 $ 68 950 000 $ 2 357 250 $ 27 642 750 $ 222850