Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 24 janvier 2020 at 09:47

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - 90 $ - 6 133 - 76,66%
Level 2: 6000 - 57 $ - 4 480 - 74,66%
Level 3: 3000 - 23 $ - 2 520 - 84,00%
Level 4: 5000 - 17 $ - 4 360 - 87,21%
Luxury : 1000 - 184 $ - 818 - 81,85%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 243 - 62,13%
Farm Level 2: 1000 - 25 $ - 535 - 53,51%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18 311 - 79,61%
Average Income per Game1 534 991 $
Year to Date Revenue49 119 712 $
Farm
Home Games Left9
Average Attendance - %1 778 - 59,26%
Average Income per Game98 989 $
Year to Date Revenue3 167 632 $

Expense

Pro Players Total Salaries68 900 000 $
Farm Players Total Salaries2 390 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 531 277 $
Farm Year To Date Expenses1 960 682 $
Pro Salary Cap To Date51 090 109 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 814 919 $
Farm Estimated Season Revenue890 896 $
Pro Remaining Season Days43
Pro Expenses Per Days371 123 $
Pro Estimated Expenses15 958 289 $
Farm Remaining Season Days42
Farm Expenses Per Days13 387 $
Farm Estimated Expenses562 254 $
Estimated Season Expenses16 520 543 $
Season Salary Cap68 900 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $100 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 900 000 $
Current Bank Account14 686 674 $
Projected Bank Account12 871 946 $

Pro Players Salaries

Logan Couture 6 000 000 $ (4)
John Gibson 6 000 000 $ (1)
Keith Yandle 5 750 000 $ (2)
Ryan McDonagh 5 500 000 $ (1)
Artemi Panarin 5 500 000 $ (2)
Ryan Callahan 5 500 000 $ (1)
Jeff Skinner 5 350 000 $ (1)
Brandon Saad 5 350 000 $ (1)
Sean Couturier 5 000 000 $ (3)
Brayden Schenn 4 500 000 $ (2)
Justin Faulk 4 000 000 $ (1)
Dana Tyrell 1 750 000 $ (1)
Nate Schmidt 1 500 000 $ (1)
Justin Holl 1 200 000 $ (1)
Bo Horvat 900 000 $ (1)
Alan Quine 900 000 $ (1)
Nick Ritchie 900 000 $ (3)
Nikita Tryamkin 900 000 $ (2)
Griffin Reinhart 850 000 $ (2)
Johan Gustafsson 800 000 $ (1)
Beau Starrett 750 000 $ (3)
Total Pro Players21
Salary Commitment
Year 10 : 68 900 000 $
Year 11 : 30 150 000 $
Year 12 : 12 650 000 $
Year 13 : 6 000 000 $
Salary Average Commitment
Year 10 : 68 900 000 $
Year 11 : 30 150 000 $
Year 12 : 12 650 000 $
Year 13 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 900 000 $
Year 11 : 30 150 000 $
Year 12 : 12 650 000 $
Year 13 : 6 000 000 $

Farm Players Salaries

Jeremy Smith 125 000 $ (2)
Ethan Werek 110 000 $ (2)
Ryan Pilon 100 000 $ (3)
Brandon Bollig 100 000 $ (1)
Jared Boll 100 000 $ (1)
Fredrik Pettersson-Wentzel 95 000 $ (2)
Dillon Fournier 90 000 $ (1)
Martin Frk 90 000 $ (2)
Jimmy Hayes 90 000 $ (3)
Curtis Lazar 90 000 $ (2)
Steven Shipley 85 000 $ (2)
Gaelan Patterson 85 000 $ (2)
Trevor Cann 85 000 $ (1)
Robert Czarnik 85 000 $ (2)
Troy Rutkowski 85 000 $ (1)
Justin Jokinen 85 000 $ (2)
Pius Suter 80 000 $ (2)
Ville Pokka 80 000 $ (2)
Andreas Soderberg 75 000 $ (2)
Tobias Eder 75 000 $ (3)
Benjamin Casavant 75 000 $ (2)
Rasmus Bengtsson 75 000 $ (3)
Geordie Wudrick 75 000 $ (3)
Peter Hrehorcak 75 000 $ (3)
Jack Sadek 75 000 $ (3)
Lars Volden 70 000 $ (1)
Gregg Sutch 70 000 $ (3)
Andrew Campbell 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 390 000 $
Year 11 : 1 795 000 $
Year 12 : 635 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 390 000 $
Year 11 : 1 795 000 $
Year 12 : 635 000 $
Year 13 : 0 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - 90 $ - 5 920 - 73,99%
Level 2: 6000 - 55 $ - 5 140 - 85,66%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 3 982 - 99,55%
Luxury : 1000 - 190 $ - 779 - 77,93%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 28 $ - 1 949 - 97,46%
Farm Level 2: 1000 - 11 $ - 988 - 98,76%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 821 - 84,86%
Average Income per Game1 494 262 $
Year to Date Revenue47 816 398 $
Farm
Home Games Left8
Average Attendance - %2 937 - 97,89%
Average Income per Game93 461 $
Year to Date Revenue3 084 229 $

Expense

Pro Players Total Salaries67 850 000 $
Farm Players Total Salaries2 452 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 625 934 $
Farm Year To Date Expenses2 163 308 $
Pro Salary Cap To Date51 184 774 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 448 362 $
Farm Estimated Season Revenue747 692 $
Pro Remaining Season Days43
Pro Expenses Per Days365 508 $
Pro Estimated Expenses15 716 844 $
Farm Remaining Season Days42
Farm Expenses Per Days13 723 $
Farm Estimated Expenses576 366 $
Estimated Season Expenses16 293 210 $
Season Salary Cap67 850 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 150 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 850 000 $
Current Bank Account11 463 895 $
Projected Bank Account9 366 739 $

Pro Players Salaries

Bryan Little 6 500 000 $ (3)
Yanni Gourde 4 650 000 $ (2)
Martin Hanzal 4 500 000 $ (1)
Sergei Kostitsyn 4 250 000 $ (2)
Corey Crawford 4 250 000 $ (3)
Hampus Lindholm 4 000 000 $ (1)
Jaroslav Halak 3 750 000 $ (1)
Scott Hartnell 3 650 000 $ (1)
Brad Richardson 3 500 000 $ (1)
Brandon Dubinsky 3 500 000 $ (2)
Alexei Emelin 3 500 000 $ (1)
Kevin Klein (Out of Payroll) 3 500 000 $ (1)
Kyle Quincey 3 500 000 $ (2)
Mattew Calvert 2 650 000 $ (2)
Mikkel Boedker 2 600 000 $ (2)
Éric Gélinas 2 400 000 $ (1)
Jared Cowen 1 800 000 $ (1)
Andreas Martinsen 1 800 000 $ (1)
Alex Killorn 1 750 000 $ (2)
Cedric Paquette 1 500 000 $ (1)
Casey Cizikas 1 500 000 $ (3)
Tomas Kubalik 1 400 000 $ (2)
Robert Hagg 900 000 $ (2)
Total Pro Players23
Salary Commitment
Year 10 : 71 350 000 $
Year 11 : 37 450 000 $
Year 12 : 12 250 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 71 350 000 $
Year 11 : 37 450 000 $
Year 12 : 12 250 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 71 350 000 $
Year 11 : 37 450 000 $
Year 12 : 12 250 000 $
Year 13 : 0 $

Farm Players Salaries

Sven Andrighetto 175 000 $ (1)
Kyle Chipchura 150 000 $ (3)
Adam Janosik 150 000 $ (3)
Alexei Semenov (Out of Payroll) 150 000 $ (1)
Jordan Binnington 150 000 $ (3)
Drew Schiestel (Out of Payroll) 150 000 $ (1)
Brandon Mcmillan 140 000 $ (2)
Kevin Connauton 140 000 $ (2)
John Armstrong 100 000 $ (3)
Gabriel Bourque 100 000 $ (3)
Lukas Kaspar 100 000 $ (2)
Michael Houser 100 000 $ (3)
John Lee 100 000 $ (2)
Allen York 90 000 $ (3)
Brian Ferlin 90 000 $ (3)
Gavin Bayreuther 80 000 $ (2)
Dakota Mermis 80 000 $ (2)
Corey Trivino 80 000 $ (1)
Henri Ikonen 75 000 $ (2)
Marek Tvrdon 75 000 $ (1)
Nick Oliver 75 000 $ (2)
Nikolai Glukhov 75 000 $ (3)
Brian Hart 72 500 $ (2)
Robert Baillargeon 70 000 $ (1)
Raphael Bussieres 70 000 $ (1)
Shane McColgan 60 000 $ (1)
Benjamin Gallacher 55 000 $ (1)
Total Farm Players27
Salary Commitment
Year 10 : 2 752 500 $
Year 11 : 1 867 500 $
Year 12 : 1 005 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 752 500 $
Year 11 : 1 867 500 $
Year 12 : 1 005 000 $
Year 13 : 0 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 8000 - 85 $ - 6 109 - 76,37%
Level 2: 6000 - 48 $ - 5 582 - 93,03%
Level 3: 3000 - 19 $ - 2 619 - 87,31%
Level 4: 5000 - 15 $ - 4 361 - 87,23%
Luxury : 1500 - 125 $ - 1 091 - 72,70%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 30 $ - 1 930 - 96,49%
Farm Level 2: 1000 - 18 $ - 712 - 71,17%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %19 762 - 84,10%
Average Income per Game1 530 221 $
Year to Date Revenue48 967 074 $
Farm
Home Games Left8
Average Attendance - %2 641 - 88,05%
Average Income per Game102 210 $
Year to Date Revenue3 372 927 $

Expense

Pro Players Total Salaries68 650 000 $
Farm Players Total Salaries5 175 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 875 279 $
Farm Year To Date Expenses3 187 867 $
Pro Salary Cap To Date52 434 085 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 771 990 $
Farm Estimated Season Revenue817 679 $
Pro Remaining Season Days43
Pro Expenses Per Days369 786 $
Pro Estimated Expenses15 900 798 $
Farm Remaining Season Days42
Farm Expenses Per Days28 360 $
Farm Estimated Expenses1 191 120 $
Estimated Season Expenses17 091 918 $
Season Salary Cap68 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $350 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 650 000 $
Current Bank Account2 167 318 $
Projected Bank Account(334 931 $)

Pro Players Salaries

Tyler Seguin 9 000 000 $ (3)
Carey Price 8 500 000 $ (1)
Dion Phaneuf 8 000 000 $ (2)
Claude Giroux 8 000 000 $ (4)
Nathan MacKinnon 7 750 000 $ (2)
Victor Hedman 7 000 000 $ (5)
Mike Cammalleri 2 800 000 $ (1)
Kevin Poulin 2 400 000 $ (1)
Christian Dvorak 2 400 000 $ (1)
Brandon Sutter 1 800 000 $ (1)
Riley Nash 1 800 000 $ (1)
Calle Jarnkrok 1 500 000 $ (2)
Linden Vey 1 400 000 $ (1)
David Pastrnak 900 000 $ (1)
Noah Hanifin 900 000 $ (3)
Alex Debrincat 900 000 $ (3)
Oscar Klefbom 900 000 $ (1)
Rasmus Ristolainen 900 000 $ (1)
Seth Jones 900 000 $ (1)
Jakub Vrana 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 68 650 000 $
Year 11 : 43 950 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 650 000 $
Year 11 : 43 950 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 650 000 $
Year 11 : 43 950 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Theo Ruth 1 500 000 $ (1)
Vladimir Zharkov 1 000 000 $ (1)
Josh Unice 150 000 $ (3)
Jason Gregoire 150 000 $ (1)
Fredrik Claesson 150 000 $ (2)
Jonathon Blum 140 000 $ (2)
Jonny Brodzinski 140 000 $ (3)
Brock Beukeboom 120 000 $ (2)
Jacob Deserres 100 000 $ (2)
Harry Zolnierczyk 100 000 $ (1)
Colton Sceviour 100 000 $ (1)
Artur Gavrus 95 000 $ (1)
Jerome Samson 95 000 $ (1)
Andy Andreoff 90 000 $ (2)
Daniel Brodin 90 000 $ (1)
Chris Terry 90 000 $ (1)
Adam Pardy 90 000 $ (1)
Brendan Gaunce 90 000 $ (2)
Duncan Siemens 90 000 $ (2)
Rushan Rafikov 75 000 $ (3)
Evan Allen 75 000 $ (3)
Jason Kasdorf 75 000 $ (1)
Sergey Tolchinsky 75 000 $ (3)
Vyacheslav Leshchenko 75 000 $ (3)
Gage Ausmus 75 000 $ (3)
Andreas Borgman 75 000 $ (3)
Morgan Klimchuk 75 000 $ (3)
Viktor Crus-Rydberg 75 000 $ (3)
Corey Tropp 60 000 $ (1)
Alexander Svitov 60 000 $ (1)
Total Farm Players30
Salary Commitment
Year 10 : 5 175 000 $
Year 11 : 1 670 000 $
Year 12 : 890 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 175 000 $
Year 11 : 1 670 000 $
Year 12 : 890 000 $
Year 13 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - 90 $ - 6 242 - 78,02%
Level 2: 6000 - 55 $ - 5 342 - 89,04%
Level 3: 3000 - 30 $ - 2 179 - 72,62%
Level 4: 4000 - 23 $ - 3 110 - 77,75%
Luxury : 1000 - 185 $ - 803 - 80,28%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 890 - 94,52%
Farm Level 2: 1000 - 25 $ - 525 - 52,49%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %17 676 - 80,34%
Average Income per Game1 623 757 $
Year to Date Revenue53 583 967 $
Farm
Home Games Left9
Average Attendance - %2 415 - 80,51%
Average Income per Game113 224 $
Year to Date Revenue3 623 160 $

Expense

Pro Players Total Salaries67 500 000 $
Farm Players Total Salaries3 120 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 963 645 $
Farm Year To Date Expenses2 558 198 $
Pro Salary Cap To Date51 522 471 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 990 053 $
Farm Estimated Season Revenue1 019 014 $
Pro Remaining Season Days43
Pro Expenses Per Days363 636 $
Pro Estimated Expenses15 636 348 $
Farm Remaining Season Days42
Farm Expenses Per Days17 312 $
Farm Estimated Expenses727 104 $
Estimated Season Expenses16 363 452 $
Season Salary Cap67 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 500 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 500 000 $
Current Bank Account67 120 310 $
Projected Bank Account64 765 925 $

Pro Players Salaries

Brad Marchand 8 000 000 $ (4)
Alexander Semin 7 500 000 $ (4)
Sergei Bobrovsky 6 500 000 $ (2)
Jason Spezza 6 000 000 $ (3)
Kyle Turris 5 500 000 $ (3)
Anders Lee 5 000 000 $ (5)
Jake Gardiner 4 000 000 $ (1)
Ryan Ellis 4 000 000 $ (2)
Evander Kane 3 500 000 $ (2)
Jesper Fast 3 000 000 $ (2)
Xavier Ouellet (Out of Payroll) 2 150 000 $ (1)
Tim Schaller 2 000 000 $ (1)
Vinnie Hinostroza 2 000 000 $ (1)
Simon Despres 1 900 000 $ (1)
Michael Leighton 1 850 000 $ (2)
Jordan Caron 1 500 000 $ (1)
Martin Marincin 1 200 000 $ (2)
Alexei Marchenko 1 200 000 $ (1)
Brenden Dillon 1 000 000 $ (1)
Ben Ryan 950 000 $ (1)
Joel Armia 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 10 : 69 650 000 $
Year 11 : 52 950 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 69 650 000 $
Year 11 : 52 950 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 650 000 $
Year 11 : 52 950 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Miikka Salomaki 265 000 $ (3)
Spencer Machacek 165 000 $ (3)
Nikolai Kulemin 165 000 $ (3)
James Sheppard 155 000 $ (3)
Josh Jooris 150 000 $ (1)
Alexander Urbom 150 000 $ (1)
Mathieu Corbeil 120 000 $ (1)
Klas Dahlbeck 120 000 $ (1)
Brian Strait 120 000 $ (1)
Mikael Tellqvist 110 000 $ (1)
Ben Smith 110 000 $ (3)
Dale Weise 100 000 $ (1)
Marek Viedensky 95 000 $ (1)
Antoine Lafleur 95 000 $ (2)
Thomas Larkin 95 000 $ (1)
Philip McRae 90 000 $ (3)
Ludvig Rensfeldt 85 000 $ (2)
Mathieu Brodeur 80 000 $ (1)
Philippe Cornet 80 000 $ (1)
Tyler Pitlick 75 000 $ (2)
Erik Karlsson (foward) 75 000 $ (3)
Henrik Samuelsson 75 000 $ (2)
Dexter Dancs 75 000 $ (3)
Jaynen Rissling 70 000 $ (2)
Brett Bulmer 70 000 $ (3)
Bill Arnold 70 000 $ (1)
Troy Vance 70 000 $ (1)
Dillon Donnelly 65 000 $ (2)
Philip Tot 65 000 $ (2)
Max Friberg 60 000 $ (2)
Total Farm Players30
Salary Commitment
Year 10 : 3 120 000 $
Year 11 : 1 760 000 $
Year 12 : 1 170 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 120 000 $
Year 11 : 1 760 000 $
Year 12 : 1 170 000 $
Year 13 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - 92 $ - 6 027 - 75,34%
Level 2: 6000 - 57 $ - 4 494 - 74,91%
Level 3: 3000 - 26 $ - 2 486 - 82,86%
Level 4: 5000 - 21 $ - 4 108 - 82,15%
Luxury : 1500 - 133 $ - 1 079 - 71,91%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 38 $ - 1 451 - 72,54%
Farm Level 2: 1000 - 17 $ - 817 - 81,72%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18 194 - 77,42%
Average Income per Game1 552 926 $
Year to Date Revenue51 246 562 $
Farm
Home Games Left8
Average Attendance - %2 268 - 75,60%
Average Income per Game99 951 $
Year to Date Revenue3 298 395 $

Expense

Pro Players Total Salaries68 450 000 $
Farm Players Total Salaries2 555 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 636 362 $
Farm Year To Date Expenses2 041 630 $
Pro Salary Cap To Date52 195 213 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 423 409 $
Farm Estimated Season Revenue799 611 $
Pro Remaining Season Days43
Pro Expenses Per Days368 717 $
Pro Estimated Expenses15 854 831 $
Farm Remaining Season Days42
Farm Expenses Per Days14 274 $
Farm Estimated Expenses599 508 $
Estimated Season Expenses16 454 339 $
Season Salary Cap68 450 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $550 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 450 000 $
Current Bank Account27 223 101 $
Projected Bank Account23 991 782 $

Pro Players Salaries

Jamie Benn 8 500 000 $ (2)
P.K. Subban 8 000 000 $ (5)
Shea Weber 7 500 000 $ (2)
Andrei Kostitsyn 7 500 000 $ (3)
Phil Kessel 7 000 000 $ (1)
Jonathan Bernier 4 600 000 $ (1)
Brendan Gallagher 4 000 000 $ (1)
David Schlemko 3 200 000 $ (1)
Nikita Zaitsev 3 150 000 $ (2)
Boone Jenner 2 600 000 $ (2)
Louie Caporusso 2 100 000 $ (1)
Darren Helm 1 800 000 $ (1)
Al Montoya 1 500 000 $ (1)
Michael Kostka 1 500 000 $ (1)
Francois Bouchard 1 000 000 $ (2)
Adam Erne 900 000 $ (3)
Marcus Pettersson 900 000 $ (3)
Brayden Point 900 000 $ (2)
Boo Nieves 900 000 $ (2)
Jack Eichel 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 450 000 $
Year 11 : 41 850 000 $
Year 12 : 17 300 000 $
Year 13 : 8 000 000 $
Salary Average Commitment
Year 10 : 66 950 000 $
Year 11 : 40 350 000 $
Year 12 : 15 800 000 $
Year 13 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 450 000 $
Year 11 : 41 850 000 $
Year 12 : 17 300 000 $
Year 13 : 8 000 000 $

Farm Players Salaries

Raphael Diaz 180 000 $ (2)
Jujhar Khaira 175 000 $ (3)
Olivier Roy 110 000 $ (2)
Max Nicastro 100 000 $ (3)
Matt Tennyson 100 000 $ (1)
Kirill Lyamin 100 000 $ (1)
James Wright (Out of Payroll) 100 000 $ (3)
Jean-Phillipe Cote 100 000 $ (1)
Luca Caputi 95 000 $ (2)
Ryan Howse 90 000 $ (2)
Martin Ouellette 90 000 $ (2)
Jake Paterson 90 000 $ (2)
Alexandre R. Picard 90 000 $ (3)
Tom Gilbert 90 000 $ (3)
Brandon Davidson 90 000 $ (2)
Nicolas Kerdiles 85 000 $ (2)
Austin Madaisky 85 000 $ (2)
Johan Sundstrom 80 000 $ (2)
Ben Winnett 80 000 $ (2)
Kristopher Foucault 80 000 $ (1)
Philip Lane 80 000 $ (2)
Joachim Nermark 75 000 $ (1)
Sebastian Collberg 75 000 $ (2)
Austen Brassard 75 000 $ (1)
Samuel Kurker 70 000 $ (2)
Garrett Meurs 70 000 $ (1)
Dane Fox 70 000 $ (2)
Max Gardiner 65 000 $ (2)
Matthew Deblouw 65 000 $ (2)
Total Farm Players29
Salary Commitment
Year 10 : 2 655 000 $
Year 11 : 2 055 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 655 000 $
Year 11 : 2 055 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Canadiens

Canadiens is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - 75 $ - 6 883 - 86,03%
Level 2: 6000 - 60 $ - 4 101 - 68,34%
Level 3: 3000 - 30 $ - 2 307 - 76,91%
Level 4: 5000 - 15 $ - 4 228 - 84,56%
Luxury : 1000 - 125 $ - 974 - 97,37%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 30 $ - 1 929 - 96,44%
Farm Level 2: 1000 - 15 $ - 971 - 97,06%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18 492 - 80,40%
Average Income per Game1 482 714 $
Year to Date Revenue48 929 577 $
Farm
Home Games Left8
Average Attendance - %2 899 - 96,64%
Average Income per Game103 430 $
Year to Date Revenue3 413 191 $

Expense

Pro Players Total Salaries69 500 000 $
Farm Players Total Salaries2 540 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 987 700 $
Farm Year To Date Expenses2 192 967 $
Pro Salary Cap To Date51 546 543 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 861 716 $
Farm Estimated Season Revenue827 440 $
Pro Remaining Season Days43
Pro Expenses Per Days374 332 $
Pro Estimated Expenses16 096 276 $
Farm Remaining Season Days42
Farm Expenses Per Days14 194 $
Farm Estimated Expenses596 148 $
Estimated Season Expenses16 692 424 $
Season Salary Cap69 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $-500 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 500 000 $
Current Bank Account47 437 243 $
Projected Bank Account43 433 975 $

Pro Players Salaries

Martin Havlat 7 750 000 $ (1)
John Tavares 7 750 000 $ (1)
Simon Gagne 7 500 000 $ (1)
T.J. Oshie 6 500 000 $ (2)
Frederik Andersen 5 800 000 $ (3)
Sean Monahan 5 650 000 $ (1)
John Klingberg 4 500 000 $ (1)
Jean Gabriel Pageau 3 400 000 $ (1)
Sami Vatanen 3 100 000 $ (1)
Jeff Petry 3 000 000 $ (1)
Connor Murphy 2 800 000 $ (1)
Tim Erixon 2 300 000 $ (1)
Charlie Lindgren 1 800 000 $ (1)
Anthony Bitetto 1 500 000 $ (1)
Justin Fontaine 1 000 000 $ (1)
Andreas Johnsson 900 000 $ (3)
Esa Lindell 900 000 $ (1)
Anthony Cirelli 900 000 $ (3)
Ondrej Kase 900 000 $ (2)
Tanner Richard 800 000 $ (1)
Blake Speers 750 000 $ (3)
Total Pro Players21
Salary Commitment
Year 10 : 69 500 000 $
Year 11 : 15 750 000 $
Year 12 : 8 350 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 67 700 000 $
Year 11 : 14 450 000 $
Year 12 : 8 350 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 69 500 000 $
Year 11 : 15 750 000 $
Year 12 : 8 350 000 $
Year 13 : 0 $

Farm Players Salaries

Matt Bartkowski 200 000 $ (2)
Brian Gibbons 180 000 $ (2)
Wojtek Wolski 170 000 $ (2)
Peter Delmas 140 000 $ (3)
Eric O'dell 140 000 $ (2)
Harri Sateri 140 000 $ (3)
Christopher DiDomenico (Out of Payroll) 130 000 $ (3)
Jyrki Jokipakka 110 000 $ (3)
Pavel Vorobiev 100 000 $ (1)
Lukas Krajicek 100 000 $ (2)
Maxime Clermont 100 000 $ (1)
Julien Pelletier 95 000 $ (3)
Corban Knight 95 000 $ (1)
Jesper Pettersson 90 000 $ (1)
Jacob De La Rose 90 000 $ (2)
Justin Sefton 90 000 $ (1)
Frederick Gaudreau 85 000 $ (1)
Colin Long 85 000 $ (1)
David Musil 80 000 $ (1)
Robin Kovacs 80 000 $ (2)
Matia Marcantuoni 80 000 $ (3)
Dylan Blujus 80 000 $ (2)
Chris Bigras 75 000 $ (3)
Carter Ashton 70 000 $ (1)
Dante Salituro 65 000 $ (1)
Total Farm Players25
Salary Commitment
Year 10 : 2 670 000 $
Year 11 : 1 810 000 $
Year 12 : 770 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 670 000 $
Year 11 : 1 810 000 $
Year 12 : 770 000 $
Year 13 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 100 $ - 5 146 - 73,51%
Level 2: 5000 - 60 $ - 4 068 - 81,36%
Level 3: 2000 - 35 $ - 1 751 - 87,57%
Level 4: 4000 - 20 $ - 3 912 - 97,81%
Luxury : 1000 - 200 $ - 735 - 73,48%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 857 - 92,86%
Farm Level 2: 1000 - 15 $ - 938 - 93,79%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %15 613 - 82,17%
Average Income per Game1 472 065 $
Year to Date Revenue47 106 077 $
Farm
Home Games Left8
Average Attendance - %2 795 - 93,17%
Average Income per Game112 925 $
Year to Date Revenue3 726 517 $

Expense

Pro Players Total Salaries64 900 000 $
Farm Players Total Salaries2 655 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 854 037 $
Farm Year To Date Expenses1 966 758 $
Pro Salary Cap To Date51 412 841 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 248 584 $
Farm Estimated Season Revenue903 398 $
Pro Remaining Season Days43
Pro Expenses Per Days349 733 $
Pro Estimated Expenses15 038 519 $
Farm Remaining Season Days42
Farm Expenses Per Days14 812 $
Farm Estimated Expenses622 104 $
Estimated Season Expenses15 660 623 $
Season Salary Cap64 900 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $4 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 900 000 $
Current Bank Account49 247 345 $
Projected Bank Account47 738 704 $

Pro Players Salaries

Leon Draisaitl 8 000 000 $ (3)
Justin Williams 6 750 000 $ (2)
Steve Mason 6 250 000 $ (2)
Tyler Ennis 5 500 000 $ (4)
Nick Bonino 5 000 000 $ (3)
Adam Henrique 5 000 000 $ (3)
Ron Hainsey 4 875 000 $ (1)
Zach Bogosian (Out of Payroll) 4 600 000 $ (1)
TJ Brodie 3 900 000 $ (1)
Conor Sheary 3 500 000 $ (1)
Jonas Junland 2 950 000 $ (1)
Colby Robak (Out of Payroll) 2 100 000 $ (1)
Andrei Loktionov 1 825 000 $ (1)
Justin Pogge 1 500 000 $ (1)
Dennis Rasmussen 1 500 000 $ (1)
Taylor Ellington (Out of Payroll) 1 500 000 $ (1)
Josh Archibald 1 500 000 $ (3)
Jake Hansen 1 500 000 $ (3)
Sergei Stetsenko 1 000 000 $ (1)
Mark Jankowski 900 000 $ (2)
Mirco Mueller 900 000 $ (3)
Tobias Rieder 900 000 $ (1)
Brett Ponich 850 000 $ (2)
Brendan Woods 800 000 $ (2)
Total Pro Players24
Salary Commitment
Year 10 : 73 100 000 $
Year 11 : 42 950 000 $
Year 12 : 27 400 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 73 100 000 $
Year 11 : 42 950 000 $
Year 12 : 27 400 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 73 100 000 $
Year 11 : 42 950 000 $
Year 12 : 27 400 000 $
Year 13 : 5 500 000 $

Farm Players Salaries

Jaroslav Janus 900 000 $ (1)
Jeff Zatkoff 140 000 $ (1)
Kyle Cumiskey 130 000 $ (1)
John Moore 120 000 $ (1)
Branislav Mezei 110 000 $ (1)
Jeremy Price (Out of Payroll) 100 000 $ (2)
Viktor Tikhonov (Out of Payroll) 100 000 $ (1)
Slater Koekkoek 90 000 $ (3)
Magnus Paajarvi (Out of Payroll) 90 000 $ (1)
Joe Morrow 85 000 $ (1)
Maxime Sauve 80 000 $ (1)
Matej Stransky 80 000 $ (2)
Joey Leach 80 000 $ (2)
Daultan Leveille 80 000 $ (2)
Kevin Lynch 75 000 $ (2)
Sebastian Stefaniszin 75 000 $ (1)
Henrik Bjorklund 75 000 $ (1)
Dale Mitchell 75 000 $ (1)
Emile Poirier 75 000 $ (3)
Samuel Fejes 70 000 $ (2)
Ivan Telegin 70 000 $ (2)
Emil Lundberg 70 000 $ (2)
Marcel Hossa 65 000 $ (1)
Lukas Sutter 60 000 $ (2)
Connor Rankin 50 000 $ (1)
Total Farm Players25
Salary Commitment
Year 10 : 2 945 000 $
Year 11 : 850 000 $
Year 12 : 165 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 945 000 $
Year 11 : 850 000 $
Year 12 : 165 000 $
Year 13 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - 90 $ - 6 027 - 75,34%
Level 2: 5000 - 50 $ - 4 998 - 99,97%
Level 3: 2000 - 35 $ - 1 777 - 88,85%
Level 4: 4000 - 20 $ - 3 948 - 98,71%
Luxury : 1000 - 140 $ - 997 - 99,73%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 45 $ - 1 229 - 61,45%
Farm Level 2: 1000 - 20 $ - 662 - 66,19%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 748 - 88,74%
Average Income per Game1 511 377 $
Year to Date Revenue48 364 077 $
Farm
Home Games Left8
Average Attendance - %1 891 - 63,03%
Average Income per Game97 884 $
Year to Date Revenue3 230 159 $

Expense

Pro Players Total Salaries62 600 000 $
Farm Players Total Salaries2 230 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses47 726 747 $
Farm Year To Date Expenses1 845 065 $
Pro Salary Cap To Date47 285 561 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 602 397 $
Farm Estimated Season Revenue783 069 $
Pro Remaining Season Days43
Pro Expenses Per Days337 433 $
Pro Estimated Expenses14 509 619 $
Farm Remaining Season Days42
Farm Expenses Per Days12 527 $
Farm Estimated Expenses526 134 $
Estimated Season Expenses15 035 753 $
Season Salary Cap62 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $6 400 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 600 000 $
Current Bank Account9 832 905 $
Projected Bank Account9 182 618 $

Pro Players Salaries

Jordan Staal 6 500 000 $ (1)
Kyle Okposo 6 150 000 $ (3)
Gabriel Landeskog 5 800 000 $ (1)
Dustin Brown 5 250 000 $ (2)
Petr Mrazek 4 300 000 $ (1)
Tyler Bozak 4 150 000 $ (2)
Jonathan Marchessault 3 500 000 $ (1)
David Backes 3 250 000 $ (2)
Jonas Brodin 2 950 000 $ (1)
Dmitri Orlov (Out of Payroll) 2 800 000 $ (1)
Jacob Markstrom 2 500 000 $ (3)
Dwight King 2 500 000 $ (3)
Justin Braun 2 300 000 $ (2)
Nikita Nikitin 1 800 000 $ (1)
Ty Wishart 1 750 000 $ (1)
Erik Gustafsson 1 500 000 $ (1)
Vladislav Namestnikov 1 500 000 $ (3)
Frank Vatrano 1 400 000 $ (1)
Reid Boucher 900 000 $ (2)
Tyler Motte 900 000 $ (3)
Matthew Nieto 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 62 600 000 $
Year 11 : 29 400 000 $
Year 12 : 13 550 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 62 600 000 $
Year 11 : 29 400 000 $
Year 12 : 13 550 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 62 600 000 $
Year 11 : 29 400 000 $
Year 12 : 13 550 000 $
Year 13 : 0 $

Farm Players Salaries

Bryan Rust 120 000 $ (2)
Sergei Korostin 100 000 $ (1)
Dylan DeMelo 100 000 $ (1)
Sam Brittain 100 000 $ (1)
Laurent Brossoit 90 000 $ (2)
Alexandre Picard 90 000 $ (3)
David Kampf 90 000 $ (2)
Dick Axelsson 90 000 $ (3)
Peter Andersson 90 000 $ (1)
Daniel Carr 90 000 $ (2)
Ryan Button 90 000 $ (1)
Mitch Wahl 90 000 $ (1)
Brent Regner 90 000 $ (1)
David Warsofsky 90 000 $ (1)
Andrey Pedan 85 000 $ (2)
Francis Beauvillier 85 000 $ (2)
Eric Knodel 80 000 $ (3)
Kirill Kabanov 80 000 $ (2)
Michael Paliotta 80 000 $ (1)
Marcel Goc 80 000 $ (3)
Oscar Dansk 75 000 $ (3)
Linus Arnesson 75 000 $ (2)
Bobby Butler 70 000 $ (3)
Corey Cowick 70 000 $ (3)
Brett Sutter 65 000 $ (2)
Jozef Balej 65 000 $ (2)
Total Farm Players26
Salary Commitment
Year 10 : 2 230 000 $
Year 11 : 1 400 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 230 000 $
Year 11 : 1 400 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - 90 $ - 5 533 - 69,17%
Level 2: 5000 - 50 $ - 4 794 - 95,89%
Level 3: 2000 - 36 $ - 1 674 - 83,70%
Level 4: 4000 - 25 $ - 2 647 - 66,16%
Luxury : 1000 - 180 $ - 811 - 81,08%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 880 - 94,01%
Farm Level 2: 1000 - 15 $ - 932 - 93,19%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %15 459 - 77,30%
Average Income per Game1 486 425 $
Year to Date Revenue49 052 031 $
Farm
Home Games Left8
Average Attendance - %2 812 - 93,74%
Average Income per Game113 946 $
Year to Date Revenue3 760 227 $

Expense

Pro Players Total Salaries68 750 000 $
Farm Players Total Salaries2 575 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 798 960 $
Farm Year To Date Expenses2 078 468 $
Pro Salary Cap To Date52 357 740 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 891 401 $
Farm Estimated Season Revenue911 570 $
Pro Remaining Season Days43
Pro Expenses Per Days370 321 $
Pro Estimated Expenses15 923 803 $
Farm Remaining Season Days42
Farm Expenses Per Days14 382 $
Farm Estimated Expenses604 044 $
Estimated Season Expenses16 527 847 $
Season Salary Cap68 750 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $250 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 750 000 $
Current Bank Account8 281 607 $
Projected Bank Account4 556 731 $

Pro Players Salaries

Zach Parise 9 250 000 $ (4)
Corey Perry 8 750 000 $ (2)
Vladimir Tarasenko 7 000 000 $ (3)
David Krejci 7 000 000 $ (3)
Dustin Byfuglien 6 500 000 $ (5)
Brett Connolly 4 500 000 $ (5)
Neal Pionk 4 000 000 $ (5)
Louis Domingue 3 700 000 $ (2)
Michael Del Zotto 3 500 000 $ (1)
Blake Comeau 2 300 000 $ (1)
Luke Schenn 1 800 000 $ (1)
Miles Wood 1 800 000 $ (1)
Joonas Donskoi 1 750 000 $ (1)
Antti Raanta 1 750 000 $ (1)
Brett Kulak 900 000 $ (2)
Alexander Wennberg 900 000 $ (1)
Conor Garland 900 000 $ (3)
Derrick Pouliot 900 000 $ (2)
Alex Kerfoot 900 000 $ (2)
Blair Jones 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 750 000 $
Year 11 : 54 300 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Average Commitment
Year 10 : 68 000 000 $
Year 11 : 53 550 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 750 000 $
Year 11 : 54 300 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $

Farm Players Salaries

John Mitchell 160 000 $ (1)
Markus Hannikainen 150 000 $ (2)
Oskars Bartulis 110 000 $ (2)
Seth Helgeson 100 000 $ (1)
Christian Thomas 95 000 $ (1)
Anton Gustafsson 95 000 $ (1)
Jerome Gauthier-Leduc 95 000 $ (3)
Denis Bodrov 90 000 $ (2)
Derek Rodwell 90 000 $ (1)
Rostislav Olesz 90 000 $ (3)
Mark Alt (Out of Payroll) 90 000 $ (3)
Chet Pickard 90 000 $ (2)
Brad Malone 90 000 $ (1)
Linden Rowat 90 000 $ (3)
Colin Sullivan 85 000 $ (2)
Patrick McNally 85 000 $ (2)
Nick Ebert 80 000 $ (2)
Tomas Surovy 80 000 $ (3)
Mikhail Stefanovich 80 000 $ (1)
Philippe Hudon 75 000 $ (3)
Samuel Noreau 75 000 $ (3)
Nick Magyar 75 000 $ (3)
Kory Nagy 75 000 $ (3)
Myles Bell 75 000 $ (1)
Travis Ewanyk 70 000 $ (1)
Michael Downing 70 000 $ (2)
Olivier Archambault 70 000 $ (3)
Ryan Martindale 65 000 $ (2)
Ruslan Bashkirov 65 000 $ (2)
Brandon Hynes 55 000 $ (3)
Blake Clarke 50 000 $ (2)
Total Farm Players31
Salary Commitment
Year 10 : 2 665 000 $
Year 11 : 1 810 000 $
Year 12 : 870 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 665 000 $
Year 11 : 1 810 000 $
Year 12 : 870 000 $
Year 13 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 95 $ - 5 465 - 68,31%
Level 2: 5000 - 60 $ - 4 085 - 81,71%
Level 3: 2000 - 40 $ - 1 524 - 76,20%
Level 4: 4000 - 25 $ - 2 932 - 73,31%
Luxury : 1000 - 185 $ - 811 - 81,08%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 876 - 93,82%
Farm Level 2: 1000 - 15 $ - 979 - 97,95%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %14 817 - 74,09%
Average Income per Game1 476 501 $
Year to Date Revenue48 724 518 $
Farm
Home Games Left9
Average Attendance - %2 856 - 95,20%
Average Income per Game114 802 $
Year to Date Revenue3 673 664 $

Expense

Pro Players Total Salaries67 675 000 $
Farm Players Total Salaries2 664 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 852 714 $
Farm Year To Date Expenses2 045 428 $
Pro Salary Cap To Date52 411 501 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 812 004 $
Farm Estimated Season Revenue1 033 218 $
Pro Remaining Season Days43
Pro Expenses Per Days364 572 $
Pro Estimated Expenses15 676 596 $
Farm Remaining Season Days42
Farm Expenses Per Days14 863 $
Farm Estimated Expenses624 246 $
Estimated Season Expenses16 300 842 $
Season Salary Cap67 675 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 325 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 675 000 $
Current Bank Account33 840 072 $
Projected Bank Account30 384 452 $

Pro Players Salaries

Pavel Datsyuk 7 650 000 $ (2)
Evgeny Kuznetsov 7 000 000 $ (5)
Ryan Suter 7 000 000 $ (3)
Alexander Radulov 6 000 000 $ (1)
Jussi Jokinen 5 700 000 $ (1)
Joni Pitkanen 5 250 000 $ (1)
Brent Seabrook 4 850 000 $ (2)
Chris Kreider 4 500 000 $ (3)
Mike Green 4 100 000 $ (1)
Jacob Trouba 3 500 000 $ (3)
Nate Thompson 3 000 000 $ (2)
Anton Forsberg 1 800 000 $ (1)
Eric Wellwood (Out of Payroll) 1 500 000 $ (2)
Jordan Szwarz 1 000 000 $ (2)
Mark Katic 925 000 $ (1)
Matt Murray 900 000 $ (1)
Anton Rodin 900 000 $ (1)
Brock McGinn 900 000 $ (2)
Pavel Buchnevich 900 000 $ (3)
Oliver Bjorkstrand 900 000 $ (2)
Teuvo Teravainen 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 69 175 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Average Commitment
Year 10 : 69 175 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 175 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $

Farm Players Salaries

Nathan Gerbe 175 000 $ (1)
Drake Caggiula 170 000 $ (3)
Cory Conacher 140 000 $ (1)
Enver Lisin 125 000 $ (1)
Nathan Beaulieu 120 000 $ (1)
Michael Hutchinson 110 000 $ (2)
Joonas Nattinen 100 000 $ (1)
Marcel Noebels 100 000 $ (2)
Dylan Olsen 92 500 $ (1)
Cody McLeod 91 000 $ (1)
Jordan Schmaltz 90 000 $ (2)
Andreas Nodl 90 000 $ (2)
Max Reinhart 90 000 $ (2)
Patrik Bartosak 90 000 $ (2)
Paul Postma 90 000 $ (1)
Tyler Beskorowany 90 000 $ (1)
Curtis Mckenzie 86 000 $ (1)
Nicklas Lasu 80 000 $ (1)
Matt Mackenzie 80 000 $ (1)
John McFarland 80 000 $ (1)
Jordy Stallard 75 000 $ (3)
Niklas Hansson 75 000 $ (3)
Taylor Cammarata 75 000 $ (3)
Anthony Florentino 75 000 $ (3)
Avery Peterson 75 000 $ (3)
Ryan Fitzgerald 75 000 $ (3)
Matt Buckles 65 000 $ (2)
Loik Leveille 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 664 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 664 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - 90 $ - 5 855 - 83,65%
Level 2: 5000 - 65 $ - 3 752 - 75,03%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 946 - 98,65%
Luxury : 1000 - 175 $ - 980 - 98,02%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 895 - 94,75%
Farm Level 2: 1000 - 15 $ - 949 - 94,94%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %16 533 - 87,02%
Average Income per Game1 522 903 $
Year to Date Revenue48 732 903 $
Farm
Home Games Left9
Average Attendance - %2 844 - 94,82%
Average Income per Game115 085 $
Year to Date Revenue3 682 728 $

Expense

Pro Players Total Salaries68 400 000 $
Farm Players Total Salaries2 467 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 256 830 $
Farm Year To Date Expenses2 217 807 $
Pro Salary Cap To Date50 815 640 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 706 129 $
Farm Estimated Season Revenue1 035 767 $
Pro Remaining Season Days43
Pro Expenses Per Days368 449 $
Pro Estimated Expenses15 843 307 $
Farm Remaining Season Days42
Farm Expenses Per Days13 804 $
Farm Estimated Expenses579 768 $
Estimated Season Expenses16 423 075 $
Season Salary Cap68 400 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $600 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 400 000 $
Current Bank Account5 537 962 $
Projected Bank Account3 856 783 $

Pro Players Salaries

Erik Karlsson 8 500 000 $ (3)
Nicklas Backstrom 8 200 000 $ (1)
Blake Wheeler 8 000 000 $ (4)
Ben Bishop 6 500 000 $ (5)
J.T. Miller 6 000 000 $ (5)
Scott Gomez 5 250 000 $ (1)
Milan Kraft 5 250 000 $ (1)
Michael Grabner 4 000 000 $ (2)
Mika Zibanejad 3 000 000 $ (2)
Jordan Oesterle 1 800 000 $ (1)
Tanner Pearson 1 800 000 $ (1)
Brandon Tanev 1 800 000 $ (1)
Tim Heed (Out of Payroll) 1 750 000 $ (3)
Chris Tierney 1 500 000 $ (1)
Colin Miller 1 400 000 $ (2)
Joshua Morrissey 900 000 $ (2)
Mathew Dumba 900 000 $ (1)
Malcolm Subban 900 000 $ (3)
Lucas Wallmark 900 000 $ (3)
Ryan Pulock 900 000 $ (3)
Anthony Mantha 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 70 150 000 $
Year 11 : 42 750 000 $
Year 12 : 33 450 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 70 150 000 $
Year 11 : 42 750 000 $
Year 12 : 33 450 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 150 000 $
Year 11 : 42 750 000 $
Year 12 : 33 450 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Andrew Desjardins 200 000 $ (2)
Stanislav Galiev 175 000 $ (3)
Anders Lindback 150 000 $ (3)
Jakub Kindl 120 000 $ (3)
Justin Peters 120 000 $ (3)
Kevin Marshall 100 000 $ (3)
Stefan Legein 100 000 $ (2)
Mark Borowiecki 100 000 $ (2)
Tanner Glass 100 000 $ (1)
Logan MacMillan 95 000 $ (1)
Colby Cave 90 000 $ (3)
Jordon Southorn 90 000 $ (2)
Drayson Bowman 85 000 $ (2)
Timo Pielmeier 85 000 $ (1)
Nikolai Prokhorkin (Out of Payroll) 80 000 $ (1)
Jori Lehtera 80 000 $ (1)
Bryan Cameron 77 500 $ (1)
Maksim Mayorov 75 000 $ (1)
Wiley Sherman 75 000 $ (3)
Jared Hauf 75 000 $ (3)
Chris Doyle 70 000 $ (1)
Marc-Olivier Roy 70 000 $ (1)
Zakhar Arzamastsev 65 000 $ (1)
Luke Lockhart 60 000 $ (1)
Alex Coulombe (Out of Payroll) 60 000 $ (1)
Denis Kamaev 55 000 $ (1)
Fabian Gunnarsson 55 000 $ (2)
Tyler Hill 50 000 $ (2)
Nick Petersen 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 10 : 2 607 500 $
Year 11 : 1 585 000 $
Year 12 : 905 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 607 500 $
Year 11 : 1 585 000 $
Year 12 : 905 000 $
Year 13 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 8000 - 96 $ - 5 354 - 66,93%
Level 2: 6000 - 66 $ - 3 803 - 63,38%
Level 3: 3000 - 37 $ - 1 678 - 55,94%
Level 4: 4000 - 30 $ - 2 425 - 60,62%
Luxury : 1000 - 175 $ - 990 - 98,99%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 867 - 93,36%
Farm Level 2: 1000 - 17 $ - 854 - 85,43%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %14 250 - 64,77%
Average Income per Game1 511 066 $
Year to Date Revenue48 354 127 $
Farm
Home Games Left8
Average Attendance - %2 721 - 90,72%
Average Income per Game114 097 $
Year to Date Revenue3 765 185 $

Expense

Pro Players Total Salaries68 400 000 $
Farm Players Total Salaries4 530 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 886 232 $
Farm Year To Date Expenses2 306 004 $
Pro Salary Cap To Date51 445 069 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 599 598 $
Farm Estimated Season Revenue912 772 $
Pro Remaining Season Days43
Pro Expenses Per Days368 449 $
Pro Estimated Expenses15 843 307 $
Farm Remaining Season Days42
Farm Expenses Per Days24 892 $
Farm Estimated Expenses1 045 464 $
Estimated Season Expenses16 888 771 $
Season Salary Cap68 400 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $600 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 400 000 $
Current Bank Account85 147 241 $
Projected Bank Account82 770 840 $

Pro Players Salaries

Joe Thornton 7 850 000 $ (2)
Rick Nash 7 750 000 $ (1)
Matt Carle 5 750 000 $ (2)
Cam Barker 5 500 000 $ (2)
Tomas Tatar 5 500 000 $ (5)
Andrew Ladd 4 250 000 $ (1)
Nick Bjugstad 4 000 000 $ (3)
Nino Niederreiter 4 000 000 $ (1)
Joonas Korpisalo 3 500 000 $ (3)
Jason Demers 3 350 000 $ (2)
Antoine Roussel 2 400 000 $ (2)
Zack Kassian 2 400 000 $ (1)
Markus Nutivaara 2 100 000 $ (2)
Scott Darling 2 000 000 $ (2)
Connor Brown 1 800 000 $ (1)
Mikael Backlund 1 500 000 $ (1)
Ben Chiarot 1 500 000 $ (2)
Micheal Ferland 1 450 000 $ (1)
Jimmy Vesey 900 000 $ (1)
Shea Theodore 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 68 400 000 $
Year 11 : 44 350 000 $
Year 12 : 13 900 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 68 150 000 $
Year 11 : 44 350 000 $
Year 12 : 13 900 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 400 000 $
Year 11 : 44 350 000 $
Year 12 : 13 900 000 $
Year 13 : 5 500 000 $

Farm Players Salaries

Steven Kampfer 1 600 000 $ (2)
Jonas Hiller 175 000 $ (2)
Maxim Lapierre 150 000 $ (1)
Dalton Prout 140 000 $ (3)
Corey Locke 140 000 $ (1)
Iiro Pakarinen 140 000 $ (2)
Ville Koistinen 135 000 $ (2)
Maxime Lagace 120 000 $ (2)
Jeremie Blain 120 000 $ (1)
Patrice Cormier 120 000 $ (1)
Sergey Kalinin 120 000 $ (2)
Chris Conner 100 000 $ (2)
Rene Bourque 97 500 $ (1)
Brad Ross 95 000 $ (2)
Tomas Hyka 95 000 $ (2)
Mathieu Carle 92 500 $ (2)
Maxim Shalunov (Out of Payroll) 85 000 $ (1)
Anthony Peluso 85 000 $ (2)
Nicklas Jensen 80 000 $ (1)
Antoine Bibeau 80 000 $ (3)
Harrison Ruopp 80 000 $ (1)
Ryan Macinnis 75 000 $ (3)
Benjamin Conz 75 000 $ (1)
Calle Andersson 75 000 $ (1)
Louis-Marc Aubry 70 000 $ (2)
Dalton Smith 70 000 $ (2)
Eric Roy 70 000 $ (2)
Milan Jurcina 70 000 $ (1)
Emil Djuse 67 500 $ (1)
Corey Fienhage 67 500 $ (1)
Andrej Sastny 65 000 $ (1)
T.J. Hensick 60 000 $ (1)
Total Farm Players32
Salary Commitment
Year 10 : 4 615 000 $
Year 11 : 1 822 500 $
Year 12 : 295 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 620 000 $
Year 11 : 1 822 500 $
Year 12 : 295 000 $
Year 13 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 8000 - 88 $ - 6 782 - 84,77%
Level 2: 5000 - 55 $ - 4 960 - 99,19%
Level 3: 2000 - 33 $ - 1 874 - 93,71%
Level 4: 4000 - 18 $ - 3 959 - 98,96%
Luxury : 1000 - 185 $ - 800 - 79,96%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 893 - 94,66%
Farm Level 2: 1000 - 15 $ - 954 - 95,43%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18 374 - 91,87%
Average Income per Game1 620 180 $
Year to Date Revenue51 845 748 $
Farm
Home Games Left8
Average Attendance - %2 847 - 94,91%
Average Income per Game115 099 $
Year to Date Revenue3 798 264 $

Expense

Pro Players Total Salaries63 950 000 $
Farm Players Total Salaries2 060 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 906 706 $
Farm Year To Date Expenses1 763 225 $
Pro Salary Cap To Date51 465 515 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 581 617 $
Farm Estimated Season Revenue920 791 $
Pro Remaining Season Days43
Pro Expenses Per Days344 652 $
Pro Estimated Expenses14 820 036 $
Farm Remaining Season Days42
Farm Expenses Per Days11 613 $
Farm Estimated Expenses487 746 $
Estimated Season Expenses15 307 782 $
Season Salary Cap63 950 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $5 050 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 950 000 $
Current Bank Account13 035 067 $
Projected Bank Account13 229 693 $

Pro Players Salaries

Paul Stastny 9 000 000 $ (5)
Olli Jokinen 8 000 000 $ (1)
Marian Gaborik 7 250 000 $ (1)
Jakub Voracek 7 150 000 $ (2)
Dan Hamhuis (Out of Payroll) 5 750 000 $ (1)
Patrick Eaves 4 500 000 $ (1)
Jay Beagle 2 800 000 $ (1)
Chad Johnson 2 800 000 $ (1)
James Reimer 2 800 000 $ (1)
Adam McQuaid 2 300 000 $ (1)
Trevor Lewis 2 300 000 $ (1)
Ryan Strome 2 300 000 $ (1)
Kevan Miller 1 950 000 $ (1)
Roman Horak 1 800 000 $ (1)
Brad Hunt 1 800 000 $ (2)
Brendan Leipsic 1 750 000 $ (3)
David Rundblad 1 750 000 $ (2)
Nicolas Deslauriers 1 000 000 $ (1)
Will Butcher 900 000 $ (2)
Rob O'Gara 900 000 $ (1)
Brock Boeser (Out of Payroll) 900 000 $ (2)
Dylan Strome 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 70 600 000 $
Year 11 : 24 150 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Average Commitment
Year 10 : 70 100 000 $
Year 11 : 24 150 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 600 000 $
Year 11 : 24 150 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $

Farm Players Salaries

Jay Dickman 100 000 $ (1)
Mark Olver 100 000 $ (2)
Jimmy Lodge 100 000 $ (1)
Steven Hodges 100 000 $ (1)
Yutaka Fukufuji (Out of Payroll) 100 000 $ (1)
Yan-Pavel Laplante 100 000 $ (1)
Brandon Archibald 90 000 $ (1)
Daniel Rahimi 90 000 $ (1)
Tommy Cross 90 000 $ (1)
Cody Sol 80 000 $ (1)
Codey Burki 80 000 $ (1)
Hannu Toivonen 80 000 $ (2)
Andre Petersson 80 000 $ (1)
Maxime Macenauer 80 000 $ (1)
John Degray 75 000 $ (1)
Colton Gillies 70 000 $ (2)
Brett MacLean 70 000 $ (1)
Dustin Boyd 70 000 $ (1)
Sean Lorenz 70 000 $ (1)
Justin Kea 70 000 $ (2)
Quentin Shore 70 000 $ (2)
Stefan Warg 70 000 $ (1)
Derek Grant 70 000 $ (1)
Etienne Brodeur 65 000 $ (2)
Tomas Malec 65 000 $ (1)
Ryan Rehill 65 000 $ (1)
Jakub Izacky 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 10 : 2 160 000 $
Year 11 : 455 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 160 000 $
Year 11 : 455 000 $
Year 12 : 0 $
Year 13 : 0 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - 88 $ - 6 784 - 84,80%
Level 2: 6000 - 58 $ - 4 273 - 71,22%
Level 3: 3000 - 35 $ - 1 755 - 58,49%
Level 4: 4000 - 25 $ - 2 952 - 73,79%
Luxury : 1000 - 190 $ - 783 - 78,30%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 266 - 63,30%
Farm Level 2: 1000 - 25 $ - 534 - 53,35%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %16 547 - 75,21%
Average Income per Game1 589 497 $
Year to Date Revenue50 863 907 $
Farm
Home Games Left9
Average Attendance - %1 799 - 59,98%
Average Income per Game100 427 $
Year to Date Revenue3 213 673 $

Expense

Pro Players Total Salaries67 500 000 $
Farm Players Total Salaries3 032 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 390 634 $
Farm Year To Date Expenses2 395 409 $
Pro Salary Cap To Date51 949 472 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 305 474 $
Farm Estimated Season Revenue903 846 $
Pro Remaining Season Days43
Pro Expenses Per Days363 636 $
Pro Estimated Expenses15 636 348 $
Farm Remaining Season Days42
Farm Expenses Per Days16 841 $
Farm Estimated Expenses707 322 $
Estimated Season Expenses16 343 670 $
Season Salary Cap67 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 500 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 500 000 $
Current Bank Account12 332 649 $
Projected Bank Account11 198 299 $

Pro Players Salaries

Tuukka Rask 7 600 000 $ (4)
Patrice Bergeron 7 000 000 $ (4)
Jay Bouwmeester 6 000 000 $ (2)
Travis Zajac 6 000 000 $ (2)
Jaden Schwartz 6 000 000 $ (2)
Patrik Berglund 5 500 000 $ (2)
Patric Hornqvist 5 000 000 $ (1)
Ladislav Smid 4 000 000 $ (1)
Darcy Kuemper 3 300 000 $ (1)
Michael Matheson 2 800 000 $ (1)
Adam Lowry 2 500 000 $ (3)
Matt Grzelcyk 2 300 000 $ (1)
Maxim Trunev 1 800 000 $ (1)
Mackenzie Weegar 1 750 000 $ (3)
Zach Hamill 1 450 000 $ (3)
Timo Meier 900 000 $ (2)
Kevin Fiala 900 000 $ (2)
Carl Dahlstrom 900 000 $ (2)
Jared McCann 900 000 $ (2)
Josh Anderson 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 67 500 000 $
Year 11 : 47 400 000 $
Year 12 : 20 300 000 $
Year 13 : 14 600 000 $
Salary Average Commitment
Year 10 : 68 100 000 $
Year 11 : 48 000 000 $
Year 12 : 20 300 000 $
Year 13 : 14 600 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 500 000 $
Year 11 : 47 400 000 $
Year 12 : 20 300 000 $
Year 13 : 14 600 000 $

Farm Players Salaries

Daniel Paille 175 000 $ (1)
Rocco Grimaldi 150 000 $ (2)
Shane Prince 150 000 $ (2)
Dustin Tokarski 150 000 $ (3)
Ben Hutton 140 000 $ (1)
Samuel Carrier 140 000 $ (1)
Shaone Morrisonn 140 000 $ (2)
Nic Dowd 135 000 $ (2)
Dustin Jeffrey 130 000 $ (2)
Kris Newbury 110 000 $ (1)
Jesse Blacker (Out of Payroll) 110 000 $ (2)
Jared Knight 107 500 $ (2)
Mat Clark 100 000 $ (1)
Luca Sbisa 100 000 $ (3)
Christian Folin 100 000 $ (1)
Zach Budish 95 000 $ (1)
Jordan Martinook 90 000 $ (2)
Josh Leivo 90 000 $ (2)
Samu Perhonen 90 000 $ (2)
Ryan Murphy 90 000 $ (1)
Lance Bouma 90 000 $ (3)
Matt Puempel 85 000 $ (1)
Devante Smith-Pelly 80 000 $ (2)
Jon Gillies 75 000 $ (3)
Dan Blackburn 75 000 $ (2)
Marc-Antoine Pouliot 75 000 $ (1)
Erik Nemec 70 000 $ (1)
Ryan Stoa 70 000 $ (1)
Danick Paquette 65 000 $ (1)
Jordan Messier 65 000 $ (1)
Total Farm Players30
Salary Commitment
Year 10 : 3 142 500 $
Year 11 : 1 762 500 $
Year 12 : 415 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 142 500 $
Year 11 : 1 762 500 $
Year 12 : 415 000 $
Year 13 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - 80 $ - 7 004 - 87,55%
Level 2: 6000 - 45 $ - 5 615 - 93,58%
Level 3: 3000 - 30 $ - 2 425 - 80,84%
Level 4: 4000 - 20 $ - 3 969 - 99,23%
Luxury : 1000 - 180 $ - 844 - 84,35%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 906 - 95,29%
Farm Level 2: 1000 - 15 $ - 968 - 96,77%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %19 856 - 90,26%
Average Income per Game1 573 217 $
Year to Date Revenue50 342 949 $
Farm
Home Games Left8
Average Attendance - %2 873 - 95,78%
Average Income per Game115 998 $
Year to Date Revenue3 827 924 $

Expense

Pro Players Total Salaries64 600 000 $
Farm Players Total Salaries2 470 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 143 842 $
Farm Year To Date Expenses2 357 222 $
Pro Salary Cap To Date51 702 684 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 158 954 $
Farm Estimated Season Revenue927 982 $
Pro Remaining Season Days43
Pro Expenses Per Days348 128 $
Pro Estimated Expenses14 969 504 $
Farm Remaining Season Days42
Farm Expenses Per Days13 817 $
Farm Estimated Expenses580 314 $
Estimated Season Expenses15 549 818 $
Season Salary Cap64 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $4 400 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 600 000 $
Current Bank Account14 801 642 $
Projected Bank Account14 338 760 $

Pro Players Salaries

Patrick Kane 10 000 000 $ (5)
Duncan Keith 7 250 000 $ (1)
Mark Scheifele 6 500 000 $ (3)
Thomas Greiss 5 750 000 $ (3)
Johnny Gaudreau 5 500 000 $ (2)
Erik Johnson (Out of Payroll) 4 700 000 $ (1)
Roman Josi 4 500 000 $ (2)
Olli Maatta (Out of Payroll) 3 500 000 $ (3)
Danton Heinen 3 500 000 $ (1)
Cam Talbot 3 000 000 $ (1)
Alex Chiasson 2 500 000 $ (1)
David Savard 2 100 000 $ (1)
Travis Hamonic (1 Way Contract) 1 900 000 $ (1)
Quinton Howden 1 800 000 $ (1)
Troy Brouwer 1 700 000 $ (1)
Mario Kempe 1 500 000 $ (2)
Matt Irwin 1 500 000 $ (1)
Zack Smith 1 000 000 $ (1)
Zac Rinaldo 1 000 000 $ (1)
Tom Wilson 900 000 $ (2)
Kyle Connor 900 000 $ (2)
Charlie McAvoy 900 000 $ (2)
Radek Faksa 900 000 $ (1)
Total Pro Players23
Salary Commitment
Year 10 : 72 800 000 $
Year 11 : 39 950 000 $
Year 12 : 25 750 000 $
Year 13 : 10 000 000 $
Salary Average Commitment
Year 10 : 72 800 000 $
Year 11 : 39 950 000 $
Year 12 : 25 750 000 $
Year 13 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 72 800 000 $
Year 11 : 39 950 000 $
Year 12 : 25 750 000 $
Year 13 : 10 000 000 $

Farm Players Salaries

Nick Seeler 180 000 $ (2)
Danny DeKeyser 175 000 $ (3)
Kalle Kossila 150 000 $ (3)
Ryan Reaves 140 000 $ (2)
Tom Kuhnhackl 140 000 $ (2)
Ian Cole 140 000 $ (1)
Taylor Leier 135 000 $ (2)
Joakim Andersson 125 000 $ (2)
Oscar Fantenberg 120 000 $ (2)
Blake Coleman 100 000 $ (3)
Bill Sweatt 100 000 $ (2)
Kent Patterson 100 000 $ (2)
David Toews 95 000 $ (3)
Kristoffer Berglund 90 000 $ (2)
Mattias Backman (Out of Payroll) 80 000 $ (1)
Alec Martinez 75 000 $ (1)
Jack Campbell 75 000 $ (2)
Mike Morrison 75 000 $ (1)
Steven Fogarty 75 000 $ (1)
Andrew Fritsch 70 000 $ (1)
Eero Elo 70 000 $ (1)
Petr Straka 65 000 $ (2)
Vyacheslav Osnovin 65 000 $ (2)
Alex Belzile 60 000 $ (2)
Tyler Biggs 50 000 $ (2)
Total Farm Players25
Salary Commitment
Year 10 : 2 550 000 $
Year 11 : 1 965 000 $
Year 12 : 520 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 550 000 $
Year 11 : 1 965 000 $
Year 12 : 520 000 $
Year 13 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - 90 $ - 6 055 - 75,68%
Level 2: 6000 - 60 $ - 4 118 - 68,63%
Level 3: 3000 - 30 $ - 2 363 - 78,76%
Level 4: 5000 - 20 $ - 4 106 - 82,13%
Luxury : 1500 - 150 $ - 1 049 - 69,95%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 901 - 95,04%
Farm Level 2: 1000 - 15 $ - 957 - 95,65%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 691 - 75,28%
Average Income per Game1 552 215 $
Year to Date Revenue49 670 888 $
Farm
Home Games Left9
Average Attendance - %2 857 - 95,24%
Average Income per Game115 526 $
Year to Date Revenue3 696 846 $

Expense

Pro Players Total Salaries68 600 000 $
Farm Players Total Salaries3 765 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 460 050 $
Farm Year To Date Expenses2 122 630 $
Pro Salary Cap To Date51 018 891 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 969 937 $
Farm Estimated Season Revenue1 039 738 $
Pro Remaining Season Days43
Pro Expenses Per Days369 519 $
Pro Estimated Expenses15 889 317 $
Farm Remaining Season Days42
Farm Expenses Per Days20 780 $
Farm Estimated Expenses872 760 $
Estimated Season Expenses16 762 077 $
Season Salary Cap68 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $400 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 600 000 $
Current Bank Account36 667 304 $
Projected Bank Account34 914 902 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (3)
Max Pacioretty 8 000 000 $ (3)
Brad Stuart 6 750 000 $ (1)
Alex Pietrangelo 6 250 000 $ (4)
Matt Duchene 6 000 000 $ (1)
Ondrej Palat 5 500 000 $ (1)
Devan Dubnyk 5 500 000 $ (1)
Mikko Koivu 5 300 000 $ (1)
Nail Yakupov 3 800 000 $ (1)
Tomas Nosek 1 800 000 $ (1)
David Rittich 1 800 000 $ (1)
Alex Iafallo 1 200 000 $ (1)
Brandon Montour 900 000 $ (2)
Jake Virtanen 900 000 $ (3)
William Carrier 900 000 $ (3)
Ryan Murray 900 000 $ (1)
Joel Edmundson 900 000 $ (1)
Morgan Rielly 900 000 $ (1)
Sam Bennett 900 000 $ (3)
Mathew Barzal 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 68 600 000 $
Year 11 : 28 250 000 $
Year 12 : 26 450 000 $
Year 13 : 6 250 000 $
Salary Average Commitment
Year 10 : 67 950 000 $
Year 11 : 27 600 000 $
Year 12 : 25 800 000 $
Year 13 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 600 000 $
Year 11 : 28 250 000 $
Year 12 : 26 450 000 $
Year 13 : 6 250 000 $

Farm Players Salaries

Phil Varone 1 250 000 $ (1)
Mac Bennett 125 000 $ (1)
Jon Merrill 120 000 $ (1)
Connor Brickley 120 000 $ (1)
Sondre Olden 120 000 $ (1)
Scott Wilson 120 000 $ (1)
Michael Chaput 100 000 $ (3)
Nikita Nesterov 100 000 $ (3)
Matt Beleskey 99 500 $ (1)
Erik Condra 97 000 $ (1)
Kenny Agostino 96 500 $ (2)
Stefan Elliott 95 000 $ (1)
Joonas Kemppainen 95 000 $ (1)
Brandon Manning 95 000 $ (1)
Lauri Korpikoski 92 500 $ (1)
Troy Bourke 90 000 $ (3)
Connor Knapp 90 000 $ (3)
Henrik Karlsson 90 000 $ (2)
Luca Cunti 85 000 $ (2)
Peter Stoykewych 80 000 $ (1)
Taylor Aronson 80 000 $ (2)
Leland Irving 79 500 $ (1)
Kerby Rychel 75 000 $ (3)
Joseph Labate 70 000 $ (1)
Tim Bozon 70 000 $ (2)
Matthew Finn 65 000 $ (2)
Steve Quailer 60 000 $ (2)
Maxim Kitsyn 55 000 $ (1)
Johan Motin 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 10 : 3 765 000 $
Year 11 : 1 001 500 $
Year 12 : 455 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 765 000 $
Year 11 : 1 001 500 $
Year 12 : 455 000 $
Year 13 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 8000 - 87 $ - 6 024 - 75,30%
Level 2: 6000 - 50 $ - 5 301 - 88,35%
Level 3: 3000 - 23 $ - 2 443 - 81,42%
Level 4: 5000 - 15 $ - 4 245 - 84,89%
Luxury : 1000 - 185 $ - 812 - 81,22%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 31 $ - 1 920 - 96,02%
Farm Level 2: 1000 - 12 $ - 990 - 99,01%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18 825 - 81,85%
Average Income per Game1 544 290 $
Year to Date Revenue50 961 580 $
Farm
Home Games Left9
Average Attendance - %2 910 - 97,02%
Average Income per Game104 001 $
Year to Date Revenue3 328 017 $

Expense

Pro Players Total Salaries60 800 000 $
Farm Players Total Salaries2 550 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 187 939 $
Farm Year To Date Expenses2 033 028 $
Pro Salary Cap To Date50 746 799 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 354 322 $
Farm Estimated Season Revenue936 005 $
Pro Remaining Season Days43
Pro Expenses Per Days327 807 $
Pro Estimated Expenses14 095 701 $
Farm Remaining Season Days42
Farm Expenses Per Days14 247 $
Farm Estimated Expenses598 374 $
Estimated Season Expenses14 694 075 $
Season Salary Cap60 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $8 200 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 800 000 $
Current Bank Account136 660 641 $
Projected Bank Account135 256 893 $

Pro Players Salaries

Ilya Kovalchuk 9 900 000 $ (4)
Andrei Vasilevski (Out of Payroll) 5 750 000 $ (3)
James vanRiemsdyk 5 500 000 $ (3)
Ryan Kesler 5 500 000 $ (4)
Zach Boychuk 5 400 000 $ (2)
Christian Backman 4 500 000 $ (1)
Alexander Steen (1 Way Contract) 4 500 000 $ (3)
Mats Zuccarello (1 Way Contract) 4 000 000 $ (3)
Matt Cullen 3 700 000 $ (1)
Braydon Coburn 3 250 000 $ (2)
Nick Leddy 2 300 000 $ (1)
Anders Bjork 1 800 000 $ (1)
Andrew Shaw 1 750 000 $ (1)
Peter Budaj 1 500 000 $ (1)
Andreas Athanasiou 900 000 $ (3)
Markus Granlund 900 000 $ (1)
Brandon Carlo 900 000 $ (1)
Jamieson Oleksiak 900 000 $ (1)
William Nylander 900 000 $ (1)
Vince Dunn 900 000 $ (3)
Pontus Aberg 900 000 $ (2)
Brian Dumoulin 900 000 $ (1)
Total Pro Players22
Salary Commitment
Year 10 : 66 550 000 $
Year 11 : 46 500 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Average Commitment
Year 10 : 66 450 000 $
Year 11 : 46 600 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 10 : 66 550 000 $
Year 11 : 46 500 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $

Farm Players Salaries

Thomas McCollum 175 000 $ (3)
Andrej Sustr 170 000 $ (1)
Noel Acciari 150 000 $ (2)
Peter Holland 120 000 $ (1)
Patrick Wiercioch 120 000 $ (1)
Patrik Nemeth 120 000 $ (2)
Michael Bournival 120 000 $ (2)
Derek MacKenzie 100 000 $ (1)
Jeff Frazee 95 000 $ (2)
Valentin Zykov 90 000 $ (3)
Alexander Guptill 90 000 $ (2)
Oskar Sundqvist 90 000 $ (2)
Mike Reilly 90 000 $ (2)
Stefan Matteau 85 000 $ (2)
Robbie Russo 85 000 $ (1)
Chris Brown 85 000 $ (2)
Mikael Wikstrand 80 000 $ (2)
Greg Mckegg 80 000 $ (2)
Jeremy Morin 80 000 $ (1)
Petter Granberg 80 000 $ (1)
Philippe Paradis 75 000 $ (2)
Juuso Ikonen 75 000 $ (3)
Ludwig Bystrom 75 000 $ (3)
Jambon d'urgence 1 75 000 $ (1)
Andrei Mironov 75 000 $ (3)
Branden Troock 70 000 $ (2)
Total Farm Players26
Salary Commitment
Year 10 : 2 550 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 550 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - 90 $ - 6 221 - 77,76%
Level 2: 6000 - 55 $ - 5 492 - 91,53%
Level 3: 3000 - 26 $ - 2 487 - 82,89%
Level 4: 5000 - 19 $ - 4 230 - 84,59%
Luxury : 1000 - 185 $ - 820 - 81,96%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 927 - 96,34%
Farm Level 2: 1000 - 14 $ - 961 - 96,09%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %19 249 - 83,69%
Average Income per Game1 631 778 $
Year to Date Revenue52 216 907 $
Farm
Home Games Left8
Average Attendance - %2 888 - 96,26%
Average Income per Game112 773 $
Year to Date Revenue3 721 513 $

Expense

Pro Players Total Salaries65 500 000 $
Farm Players Total Salaries2 485 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 578 853 $
Farm Year To Date Expenses2 085 163 $
Pro Salary Cap To Date51 137 723 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 686 005 $
Farm Estimated Season Revenue902 185 $
Pro Remaining Season Days43
Pro Expenses Per Days352 941 $
Pro Estimated Expenses15 176 463 $
Farm Remaining Season Days42
Farm Expenses Per Days13 898 $
Farm Estimated Expenses583 716 $
Estimated Season Expenses15 760 179 $
Season Salary Cap65 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $3 500 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 500 000 $
Current Bank Account43 131 974 $
Projected Bank Account42 959 985 $

Pro Players Salaries

Derick Brassard 7 500 000 $ (5)
Mike Ribeiro 7 500 000 $ (1)
Mike York 7 100 000 $ (1)
Mikko Koskinen 5 250 000 $ (5)
Paul Byron 5 000 000 $ (5)
David Perron 4 500 000 $ (3)
Gustav Nyquist 4 500 000 $ (4)
Jaccob Slavin 3 500 000 $ (3)
Valtteri Filppula 3 500 000 $ (1)
TJ Brennan 3 500 000 $ (4)
Mark Pysyk (Out of Payroll) 3 500 000 $ (1)
Jakob Silfverberg 2 750 000 $ (1)
Jack Skille 1 850 000 $ (1)
Philipp Grubauer 1 750 000 $ (2)
Geoffrey Schemitsch 1 500 000 $ (3)
Jaycob Megna 1 200 000 $ (1)
Anton Lindholm 1 000 000 $ (1)
Ryan Hartman 900 000 $ (1)
Ivan Barbashev 900 000 $ (3)
Devin Shore 900 000 $ (1)
Adam Pelech 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 69 000 000 $
Year 11 : 37 900 000 $
Year 12 : 36 150 000 $
Year 13 : 25 750 000 $
Salary Average Commitment
Year 10 : 67 000 000 $
Year 11 : 37 400 000 $
Year 12 : 35 650 000 $
Year 13 : 25 750 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 000 000 $
Year 11 : 37 900 000 $
Year 12 : 36 150 000 $
Year 13 : 25 750 000 $

Farm Players Salaries

Luke Adam 150 000 $ (3)
David Desharnais 150 000 $ (3)
Adam Gilmour 120 000 $ (1)
John Negrin 120 000 $ (3)
Teemu Pulkkinen 120 000 $ (2)
Simon Bertilsson 120 000 $ (1)
Barry Brust 120 000 $ (1)
Evan Rodrigues 120 000 $ (1)
Lasse Kukkonen 100 000 $ (2)
Corbin Mcpherson 100 000 $ (1)
Jim O'Brien 100 000 $ (2)
Philip Samuelsson 100 000 $ (3)
Dmitri Kugryshev 100 000 $ (3)
Jani Hakanpaa 100 000 $ (3)
Alexander Avtsin 95 000 $ (3)
Marcus Foligno 90 000 $ (1)
Stephen Michalek 90 000 $ (2)
Dustin Walsh 85 000 $ (2)
Keegan Lowe 80 000 $ (1)
Dominik Volek 75 000 $ (3)
Edwin Minney 75 000 $ (3)
Jeremy Boyce-Rotevall 70 000 $ (1)
Colin Suellentrop 55 000 $ (1)
Tyrel Seaman 50 000 $ (2)
Anton Zlobin 50 000 $ (2)
Michael St-Croix 50 000 $ (2)
Total Farm Players26
Salary Commitment
Year 10 : 2 485 000 $
Year 11 : 1 610 000 $
Year 12 : 965 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 485 000 $
Year 11 : 1 610 000 $
Year 12 : 965 000 $
Year 13 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - 89 $ - 7 015 - 87,68%
Level 2: 5000 - 57 $ - 4 303 - 86,06%
Level 3: 2000 - 36 $ - 1 781 - 89,07%
Level 4: 4000 - 22 $ - 3 669 - 91,71%
Luxury : 1000 - 177 $ - 832 - 83,25%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 610 - 80,50%
Farm Level 2: 1000 - 15 $ - 787 - 78,65%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 600 - 88,00%
Average Income per Game1 618 107 $
Year to Date Revenue51 779 438 $
Farm
Home Games Left8
Average Attendance - %2 397 - 79,88%
Average Income per Game103 168 $
Year to Date Revenue3 404 532 $

Expense

Pro Players Total Salaries68 800 000 $
Farm Players Total Salaries3 220 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 331 810 $
Farm Year To Date Expenses2 503 525 $
Pro Salary Cap To Date51 890 595 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 562 967 $
Farm Estimated Season Revenue825 341 $
Pro Remaining Season Days43
Pro Expenses Per Days370 588 $
Pro Estimated Expenses15 935 284 $
Farm Remaining Season Days42
Farm Expenses Per Days17 849 $
Farm Estimated Expenses749 658 $
Estimated Season Expenses16 684 942 $
Season Salary Cap68 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 800 000 $
Current Bank Account21 199 975 $
Projected Bank Account19 903 341 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (4)
Daniel Sedin 8 250 000 $ (1)
Kris Letang 6 500 000 $ (1)
Tyler Myers 6 250 000 $ (2)
Pekka Rinne (Out of Payroll) 6 250 000 $ (3)
Vincent Trocheck 6 000 000 $ (4)
Alex Goligoski 5 000 000 $ (1)
Jason Zucker 3 650 000 $ (2)
Aaron Dell 2 800 000 $ (1)
Darren Archibald 2 500 000 $ (3)
Jake Dotchin 1 800 000 $ (1)
Toni Rajala 1 800 000 $ (1)
Andrew Ebbett 1 700 000 $ (1)
Rickard Rakell 1 700 000 $ (2)
Samuel Groulx 1 100 000 $ (1)
Clayton Keller 900 000 $ (2)
Mikhail Grigorenko 900 000 $ (1)
Nikolaj Ehlers 900 000 $ (1)
Brett Pesce 900 000 $ (1)
Elias Pettersson 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 68 800 000 $
Year 11 : 37 150 000 $
Year 12 : 24 650 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 67 800 000 $
Year 11 : 36 900 000 $
Year 12 : 24 400 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 800 000 $
Year 11 : 37 150 000 $
Year 12 : 24 650 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Yohann Auvitu 170 000 $ (3)
Louis Leblanc 170 000 $ (3)
Tyler Cuma 170 000 $ (3)
Kenny Ryan 170 000 $ (2)
Lukas Sedlak 170 000 $ (3)
Justin Falk 140 000 $ (3)
Drew Shore 140 000 $ (1)
Patrick Koudys 140 000 $ (3)
Dmitri Kalinin 120 000 $ (2)
John Ramage 100 000 $ (2)
Andrey Makarov 90 000 $ (2)
Brandon Gormley 85 000 $ (1)
Alexander Khokhlachev 85 000 $ (2)
Tomas Jurco 85 000 $ (1)
Mark Visentin 85 000 $ (1)
Dave Labrecque 85 000 $ (1)
Gemel Smith 85 000 $ (2)
Michal Jordan 85 000 $ (1)
Stefan Noesen 85 000 $ (1)
Zane McIntyre 80 000 $ (1)
Dominik Uher 80 000 $ (1)
Joey Hishon 75 000 $ (1)
Wilhelm Westlund 75 000 $ (3)
Simon Fernholm 75 000 $ (2)
Laurent Dauphin 75 000 $ (3)
Roberts Lipsbergs 75 000 $ (3)
Stephen Silas 75 000 $ (1)
Trevor Carrick 75 000 $ (3)
Graham Black 75 000 $ (1)
Bud Holloway 70 000 $ (1)
Tomas Vincour 65 000 $ (1)
Luke Moffatt 65 000 $ (1)
Total Farm Players32
Salary Commitment
Year 10 : 3 220 000 $
Year 11 : 1 985 000 $
Year 12 : 1 260 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 190 000 $
Year 11 : 1 985 000 $
Year 12 : 1 260 000 $
Year 13 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 8000 - 60 $ - 7 260 - 90,75%
Level 2: 6000 - 40 $ - 5 779 - 96,32%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 3 999 - 99,99%
Luxury : 1000 - 160 $ - 992 - 99,19%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 24 $ - 1 980 - 98,98%
Farm Level 2: 1000 - 8 $ - 1 000 - 99,97%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %20 030 - 95,38%
Average Income per Game1 361 194 $
Year to Date Revenue43 558 194 $
Farm
Home Games Left8
Average Attendance - %2 979 - 99,31%
Average Income per Game79 273 $
Year to Date Revenue2 615 994 $

Expense

Pro Players Total Salaries68 400 000 $
Farm Players Total Salaries3 145 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 170 593 $
Farm Year To Date Expenses2 556 708 $
Pro Salary Cap To Date50 729 380 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 250 742 $
Farm Estimated Season Revenue634 180 $
Pro Remaining Season Days43
Pro Expenses Per Days368 449 $
Pro Estimated Expenses15 843 307 $
Farm Remaining Season Days42
Farm Expenses Per Days17 446 $
Farm Estimated Expenses732 732 $
Estimated Season Expenses16 576 039 $
Season Salary Cap68 400 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $600 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 400 000 $
Current Bank Account3 099 209 $
Projected Bank Account(591 908 $)

Pro Players Salaries

Eric Staal 9 000 000 $ (2)
Sean Bergenheim 7 500 000 $ (4)
Derek Stepan 7 500 000 $ (4)
Pierre-Marc Bouchard 6 500 000 $ (3)
Mattias Ekholm 5 500 000 $ (5)
Antti Niemi 5 000 000 $ (1)
Andrej Meszaros 4 500 000 $ (1)
Reilly Smith 4 500 000 $ (1)
Slava Voynov 3 500 000 $ (2)
Carl Hagelin 3 100 000 $ (1)
Brett Ritchie 1 900 000 $ (1)
Michal Kempny 1 900 000 $ (1)
Andrej Nestrasil 1 800 000 $ (1)
Viktor Arvidsson 900 000 $ (1)
Thomas Chabot 900 000 $ (3)
Auston Matthews 900 000 $ (2)
Nikita Zadorov 900 000 $ (2)
Jake Guentzel 900 000 $ (2)
Juuse Saros 900 000 $ (1)
Brady Calla 800 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 68 400 000 $
Year 11 : 43 900 000 $
Year 12 : 27 900 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 67 500 000 $
Year 11 : 43 900 000 $
Year 12 : 27 900 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 400 000 $
Year 11 : 43 900 000 $
Year 12 : 27 900 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Joonas Rask 190 000 $ (3)
TJ Galiardi 180 000 $ (2)
Cameron Gaunce 175 000 $ (3)
Teddy Purcell 160 000 $ (2)
Jared Aulin 160 000 $ (3)
Mark Letestu 150 000 $ (2)
Chad Larose 150 000 $ (1)
Oscar Moller 140 000 $ (2)
Jerome Flaake 140 000 $ (3)
Matt D'Agostini 130 000 $ (1)
Riku Helenius 125 000 $ (3)
Corey Potter (Out of Payroll) 120 000 $ (1)
Tom Wandell 120 000 $ (1)
Peter Regin 110 000 $ (3)
Teigan Zahn 100 000 $ (3)
Marco Cousineau 100 000 $ (3)
Sami Aittokallio (Out of Payroll) 100 000 $ (2)
Alexander Ruuttu 95 000 $ (2)
Michael Ratchuk 90 000 $ (1)
Patrick Sieloff (Out of Payroll) 85 000 $ (2)
Scott Timmins 80 000 $ (2)
Aaron Harstad 80 000 $ (2)
Kyle De Coste 80 000 $ (1)
Jamie Arniel 80 000 $ (2)
Alex Theriau 80 000 $ (2)
Freddie Hamilton 80 000 $ (2)
Richard Nedomlel 70 000 $ (2)
Evgeni Krutikov 60 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 3 230 000 $
Year 11 : 2 540 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 230 000 $
Year 11 : 2 540 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 8000 - 80 $ - 6 939 - 86,74%
Level 2: 5000 - 41 $ - 5 000 - 100,00%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 934 - 98,34%
Luxury : 1000 - 120 $ - 998 - 99,83%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 941 - 97,07%
Farm Level 2: 1000 - 17 $ - 844 - 84,36%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18 871 - 94,36%
Average Income per Game1 434 674 $
Year to Date Revenue45 909 560 $
Farm
Home Games Left9
Average Attendance - %2 785 - 92,83%
Average Income per Game98 128 $
Year to Date Revenue3 140 082 $

Expense

Pro Players Total Salaries67 450 000 $
Farm Players Total Salaries2 025 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 263 631 $
Farm Year To Date Expenses1 960 431 $
Pro Salary Cap To Date50 822 476 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 912 064 $
Farm Estimated Season Revenue883 148 $
Pro Remaining Season Days43
Pro Expenses Per Days363 369 $
Pro Estimated Expenses15 624 867 $
Farm Remaining Season Days42
Farm Expenses Per Days11 425 $
Farm Estimated Expenses479 850 $
Estimated Season Expenses16 104 717 $
Season Salary Cap67 450 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 550 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 450 000 $
Current Bank Account15 019 099 $
Projected Bank Account12 709 594 $

Pro Players Salaries

Brad Richards 8 000 000 $ (3)
Dylan Larkin 7 500 000 $ (5)
Henrik Lundqvist 7 500 000 $ (2)
Thomas Vanek 5 700 000 $ (4)
Dan Girardi 5 000 000 $ (3)
Nick Holden 4 800 000 $ (2)
Dougie Hamilton 4 500 000 $ (3)
Nazem Kadri 3 500 000 $ (1)
Victor Rask 2 500 000 $ (2)
Seth Griffith 2 400 000 $ (2)
Karl Alzner 2 100 000 $ (1)
Tommy Wingels 1 800 000 $ (1)
Beau Bennett 1 800 000 $ (1)
Joakim Ryan 1 800 000 $ (1)
Angelo Esposito 1 750 000 $ (2)
Connor Carrick 1 700 000 $ (3)
Mark Santorelli 1 400 000 $ (1)
Lucas Lessio 1 000 000 $ (1)
Calvin Pickard 900 000 $ (1)
Nicholas Baptiste 900 000 $ (2)
Sven Baertschi 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 67 450 000 $
Year 11 : 52 250 000 $
Year 12 : 32 400 000 $
Year 13 : 13 200 000 $
Salary Average Commitment
Year 10 : 67 450 000 $
Year 11 : 52 250 000 $
Year 12 : 32 400 000 $
Year 13 : 13 200 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 450 000 $
Year 11 : 52 250 000 $
Year 12 : 32 400 000 $
Year 13 : 13 200 000 $

Farm Players Salaries

Adam Comrie (Out of Payroll) 700 000 $ (1)
Nikita Filatov 175 000 $ (2)
Erik Gudbranson 150 000 $ (1)
Craig Cunningham 140 000 $ (1)
Cody Eakin 130 000 $ (1)
Bruno St-Jacques 110 000 $ (1)
Nigel Dawes 100 000 $ (1)
Jason Missiaen 100 000 $ (2)
Aaron Palushaj 100 000 $ (1)
Michael Garnett 90 000 $ (1)
Dan O'Regan (Out of Payroll) 90 000 $ (2)
Greg Nemisz 80 000 $ (1)
Thomas Vannelli 75 000 $ (1)
Drew Olson 75 000 $ (1)
Marc McNulty 75 000 $ (3)
Eric Chouinard 75 000 $ (1)
Niklas Lucenius 75 000 $ (1)
Zdenek Kutlak (Out of Payroll) 75 000 $ (1)
Chase de Leo 75 000 $ (3)
Nikita Scherbak 75 000 $ (3)
Jay Rosehill 65 000 $ (1)
Milan Bartovic 65 000 $ (1)
Julien Demers 65 000 $ (1)
Nolan Yonkman 65 000 $ (1)
Johannes Salmonsson 65 000 $ (1)
Total Farm Players25
Salary Commitment
Year 10 : 2 890 000 $
Year 11 : 590 000 $
Year 12 : 225 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 890 000 $
Year 11 : 590 000 $
Year 12 : 225 000 $
Year 13 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - 90 $ - 5 953 - 74,41%
Level 2: 5000 - 65 $ - 3 785 - 75,69%
Level 3: 2000 - 35 $ - 1 751 - 87,56%
Level 4: 4000 - 25 $ - 2 955 - 73,88%
Luxury : 1000 - 175 $ - 987 - 98,72%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 857 - 92,87%
Farm Level 2: 1000 - 15 $ - 965 - 96,50%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %15 431 - 77,16%
Average Income per Game1 534 396 $
Year to Date Revenue50 635 073 $
Farm
Home Games Left8
Average Attendance - %2 822 - 94,08%
Average Income per Game113 511 $
Year to Date Revenue3 745 867 $

Expense

Pro Players Total Salaries45 800 000 $
Farm Players Total Salaries1 900 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 489 318 $
Farm Year To Date Expenses1 640 796 $
Pro Salary Cap To Date37 048 121 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 275 169 $
Farm Estimated Season Revenue908 089 $
Pro Remaining Season Days43
Pro Expenses Per Days247 594 $
Pro Estimated Expenses10 646 542 $
Farm Remaining Season Days42
Farm Expenses Per Days10 753 $
Farm Estimated Expenses451 626 $
Estimated Season Expenses11 098 168 $
Season Salary Cap45 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $23 200 000 $
Estimate Over Minimum Salary Cap of 0 $ 45 800 000 $
Current Bank Account62 366 768 $
Projected Bank Account64 451 858 $

Pro Players Salaries

Zdeno Chara 7 300 000 $ (1)
Martin Jones 6 000 000 $ (1)
Jason Pominville 6 000 000 $ (2)
Milan Lucic 4 900 000 $ (1)
Shayne Gostisbehere 4 500 000 $ (3)
Dennis Persson 3 500 000 $ (2)
Jannik Hansen 3 000 000 $ (1)
Lars Eller 2 500 000 $ (2)
Viktor Stalberg 1 800 000 $ (1)
Linus Omark 1 500 000 $ (2)
Jonas Gustavsson 1 400 000 $ (2)
Cody Almond 1 100 000 $ (2)
Zachary Yuen 1 000 000 $ (3)
Akim Aliu 1 000 000 $ (1)
Anthony DeAngelo 900 000 $ (3)
Frederik Gauthier 900 000 $ (3)
Zachary Sanford 900 000 $ (3)
Anton Slepyshev 900 000 $ (1)
Alex Tuch 900 000 $ (3)
Bogdan Yakimov 850 000 $ (2)
Scott Mayfield 850 000 $ (1)
Tyler Lewington 750 000 $ (3)
Steven Delisle 650 000 $ (3)
Total Pro Players23
Salary Commitment
Year 10 : 53 100 000 $
Year 11 : 27 350 000 $
Year 12 : 10 500 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 53 100 000 $
Year 11 : 27 350 000 $
Year 12 : 10 500 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 53 100 000 $
Year 11 : 27 350 000 $
Year 12 : 10 500 000 $
Year 13 : 0 $

Farm Players Salaries

Thomas Hickey (Out of Payroll) 150 000 $ (3)
Matt Martin 90 000 $ (2)
Kurt Etchegary 90 000 $ (3)
Dominic Toninato 90 000 $ (2)
Ian Schultz 85 000 $ (1)
Joseph Cramarossa 85 000 $ (1)
Riley Holzapfel 85 000 $ (1)
Andrew Welinski (Out of Payroll) 80 000 $ (1)
Viktor Svedberg 80 000 $ (1)
Max Iafrate 80 000 $ (1)
Mason Geertsen 75 000 $ (3)
Stephen Desrochers 75 000 $ (3)
Scott Stajcer 75 000 $ (1)
Jaedon Descheneau 75 000 $ (3)
Daniel Marmenlind 75 000 $ (2)
Philippe Desrosiers 75 000 $ (3)
Brendan Harms 75 000 $ (3)
Curtis Valk 75 000 $ (1)
Dylan Sadowy 70 000 $ (2)
Jeff Costello 70 000 $ (1)
Hunter Smith 70 000 $ (2)
Josh Sterk 65 000 $ (1)
Justin Shugg 60 000 $ (2)
Kristoff Kontos 60 000 $ (2)
Ryan White 60 000 $ (1)
Zack Phillips 55 000 $ (2)
Mitch Wheaton 55 000 $ (1)
Niklas Tikkinen 50 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 130 000 $
Year 11 : 1 185 000 $
Year 12 : 615 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 130 000 $
Year 11 : 1 185 000 $
Year 12 : 615 000 $
Year 13 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - 100 $ - 5 613 - 70,16%
Level 2: 6000 - 60 $ - 4 233 - 70,55%
Level 3: 3000 - 30 $ - 2 454 - 81,81%
Level 4: 5000 - 20 $ - 4 265 - 85,29%
Luxury : 1000 - 200 $ - 785 - 78,50%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 533 - 76,66%
Farm Level 2: 1000 - 20 $ - 730 - 73,04%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %17 350 - 75,43%
Average Income per Game1 587 127 $
Year to Date Revenue52 375 184 $
Farm
Home Games Left9
Average Attendance - %2 264 - 75,46%
Average Income per Game105 211 $
Year to Date Revenue3 366 751 $

Expense

Pro Players Total Salaries68 800 000 $
Farm Players Total Salaries2 315 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 253 752 $
Farm Year To Date Expenses1 796 474 $
Pro Salary Cap To Date50 812 542 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 697 014 $
Farm Estimated Season Revenue946 899 $
Pro Remaining Season Days43
Pro Expenses Per Days370 588 $
Pro Estimated Expenses15 935 284 $
Farm Remaining Season Days42
Farm Expenses Per Days12 984 $
Farm Estimated Expenses545 328 $
Estimated Season Expenses16 480 612 $
Season Salary Cap68 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 800 000 $
Current Bank Account52 122 630 $
Projected Bank Account49 285 931 $

Pro Players Salaries

Brent Burns 8 000 000 $ (3)
Patrick Marleau 7 000 000 $ (1)
Braden Holtby (Out of Payroll) 5 700 000 $ (2)
Mark Stone 5 500 000 $ (4)
Marc-Edouard Vlasic 5 000 000 $ (5)
Ryan Nugent-Hopkins 5 000 000 $ (1)
Anton Stralman 5 000 000 $ (1)
Ryan O'Reilly 4 500 000 $ (1)
Mike Hoffman 4 500 000 $ (5)
Kris Russell 3 000 000 $ (1)
Gustav Forsling 1 800 000 $ (1)
Michal Repik 1 800 000 $ (1)
Luke Glendening 1 750 000 $ (2)
Mattias Janmark 1 750 000 $ (1)
Eddie Lack 1 200 000 $ (2)
Colton Sissons 1 200 000 $ (1)
Richard Panik 1 200 000 $ (1)
Philip Danault 1 200 000 $ (1)
Austin Watson 1 000 000 $ (1)
Steven Santini 900 000 $ (3)
Nick Schmaltz 900 000 $ (2)
J.T. Compher 900 000 $ (2)
Total Pro Players22
Salary Commitment
Year 10 : 68 800 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 800 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 800 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

John Gilmour 150 000 $ (2)
Jordie Benn 140 000 $ (1)
Tucker Poolman 100 000 $ (2)
Cody Goloubef 100 000 $ (1)
Zac Dalpe 90 000 $ (1)
Madison Bowey 90 000 $ (3)
Josh Birkholz 90 000 $ (1)
Kevin Gravel 90 000 $ (1)
Adam Morrison 90 000 $ (1)
Nick Jensen 90 000 $ (1)
Brendan Serville 80 000 $ (1)
Josh Brittain 80 000 $ (1)
Marcus Sorensen 80 000 $ (1)
Evan McGrath 75 000 $ (1)
Justin Daniels 75 000 $ (1)
Ryan Bourque 75 000 $ (1)
Coda Gordon 75 000 $ (3)
Luka Gracnar 75 000 $ (3)
Gleason Fournier 75 000 $ (3)
Hudson Fasching 75 000 $ (3)
Sean Malone 75 000 $ (3)
Fredrik Forsberg 70 000 $ (2)
Vinny Saponari 70 000 $ (1)
Jean-Simon Allard 65 000 $ (1)
Niklas Lundstrom 65 000 $ (3)
Radoslav Illo 65 000 $ (1)
Brandon Prophet 60 000 $ (2)
Mike Winther 50 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 2 315 000 $
Year 11 : 960 000 $
Year 12 : 530 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 315 000 $
Year 11 : 960 000 $
Year 12 : 530 000 $
Year 13 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - 80 $ - 7 091 - 88,63%
Level 2: 6000 - 42 $ - 5 750 - 95,84%
Level 3: 3000 - 15 $ - 2 786 - 92,86%
Level 4: 5000 - 14 $ - 4 563 - 91,26%
Luxury : 1500 - 105 $ - 1 185 - 79,02%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 42 $ - 1 393 - 69,66%
Farm Level 2: 1000 - 22 $ - 615 - 61,46%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %21 375 - 90,96%
Average Income per Game1 422 981 $
Year to Date Revenue45 535 404 $
Farm
Home Games Left8
Average Attendance - %2 008 - 66,93%
Average Income per Game100 304 $
Year to Date Revenue3 310 045 $

Expense

Pro Players Total Salaries67 750 000 $
Farm Players Total Salaries5 365 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 842 793 $
Farm Year To Date Expenses3 232 316 $
Pro Salary Cap To Date51 401 596 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 806 832 $
Farm Estimated Season Revenue802 435 $
Pro Remaining Season Days43
Pro Expenses Per Days364 973 $
Pro Estimated Expenses15 693 839 $
Farm Remaining Season Days42
Farm Expenses Per Days29 382 $
Farm Estimated Expenses1 234 044 $
Estimated Season Expenses16 927 883 $
Season Salary Cap67 750 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 250 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 750 000 $
Current Bank Account106 823 789 $
Projected Bank Account103 505 173 $

Pro Players Salaries

Steven Stamkos 10 350 000 $ (5)
Sidney Crosby 9 900 000 $ (4)
Marc-Andre Fleury 8 500 000 $ (2)
Drew Doughty 6 800 000 $ (1)
Aaron Ekblad 5 300 000 $ (1)
Cody Hodgson 4 500 000 $ (3)
Erik Haula 3 000 000 $ (2)
Dmitry Kulikov 2 500 000 $ (1)
Roman Polak 2 300 000 $ (1)
Jason Garrison 1 800 000 $ (1)
Emerson Etem 1 800 000 $ (1)
Prab Rai 1 800 000 $ (1)
Barclay Goodrow 1 100 000 $ (1)
Jake DeBrusk 900 000 $ (3)
Connor McDavid 900 000 $ (1)
Ivan Provorov 900 000 $ (2)
Darnell Nurse 900 000 $ (3)
Patrik Laine 900 000 $ (1)
Mikko Rantanen 900 000 $ (2)
Tristan Jarry 900 000 $ (2)
Kasperi Kapanen 900 000 $ (3)
Matthew Tkachuk 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 67 750 000 $
Year 11 : 42 550 000 $
Year 12 : 28 350 000 $
Year 13 : 20 250 000 $
Salary Average Commitment
Year 10 : 67 750 000 $
Year 11 : 42 550 000 $
Year 12 : 28 350 000 $
Year 13 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 750 000 $
Year 11 : 42 550 000 $
Year 12 : 28 350 000 $
Year 13 : 20 250 000 $

Farm Players Salaries

Brady Vail 950 000 $ (3)
Ryan Tesink 900 000 $ (1)
Chris Bourque 210 000 $ (3)
Stephen Gionta 200 000 $ (1)
Dmitri Jaskin 175 000 $ (3)
Brett Sonne 175 000 $ (2)
Jordan Nolan 165 000 $ (3)
Matt Gilroy 165 000 $ (1)
Yury Alexandrov 165 000 $ (2)
Chris Wideman 150 000 $ (2)
Anton Lander 150 000 $ (1)
Nicola Riopel 150 000 $ (2)
Dylan McIlrath 140 000 $ (3)
Colin Wilson 140 000 $ (2)
Trevor Van Riemsdyk 115 000 $ (1)
Dryden Hunt 115 000 $ (2)
Brayden McNabb 110 000 $ (1)
Edward Pasquale 110 000 $ (1)
Tomas Kundratek 110 000 $ (1)
J.T. Brown 110 000 $ (1)
David Booth 100 000 $ (3)
Zack Mitchell 100 000 $ (3)
Scott Glennie 95 000 $ (3)
Scott Harrington 90 000 $ (1)
Ryan Sproul 90 000 $ (1)
Tyson Baillie 85 000 $ (3)
Chris Wagner 75 000 $ (1)
Ales Stezka 75 000 $ (3)
Eamon McAdam 75 000 $ (3)
Daniel Muzito-Bagenda 75 000 $ (1)
Total Farm Players30
Salary Commitment
Year 10 : 5 365 000 $
Year 11 : 2 210 000 $
Year 12 : 1 315 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 340 000 $
Year 11 : 2 185 000 $
Year 12 : 1 290 000 $
Year 13 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - 90 $ - 5 846 - 73,08%
Level 2: 6000 - 55 $ - 5 340 - 89,00%
Level 3: 3000 - 30 $ - 2 337 - 77,91%
Level 4: 5000 - 20 $ - 4 086 - 81,72%
Luxury : 1500 - 175 $ - 989 - 65,95%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 483 - 74,17%
Farm Level 2: 1000 - 15 $ - 667 - 66,68%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18 599 - 79,14%
Average Income per Game1 623 071 $
Year to Date Revenue53 561 354 $
Farm
Home Games Left9
Average Attendance - %2 150 - 71,67%
Average Income per Game107 277 $
Year to Date Revenue3 432 849 $

Expense

Pro Players Total Salaries65 250 000 $
Farm Players Total Salaries2 515 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value900 000 $
Pro Year To Date Expenses53 083 180 $
Farm Year To Date Expenses2 221 165 $
Pro Salary Cap To Date52 641 976 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 984 571 $
Farm Estimated Season Revenue965 489 $
Pro Remaining Season Days43
Pro Expenses Per Days351 604 $
Pro Estimated Expenses15 118 972 $
Farm Remaining Season Days42
Farm Expenses Per Days14 059 $
Farm Estimated Expenses590 478 $
Estimated Season Expenses15 709 450 $
Season Salary Cap66 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $2 850 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 150 000 $
Current Bank Account19 237 939 $
Projected Bank Account17 478 549 $

Pro Players Salaries

Loui Eriksson 8 000 000 $ (4)
Mike Smith 5 750 000 $ (2)
Mikael Granlund 5 700 000 $ (2)
Jordan Eberle 5 500 000 $ (2)
Tyler Johnson 5 000 000 $ (1)
Matt Niskanen 4 000 000 $ (1)
Torey Krug (Out of Payroll) 4 000 000 $ (1)
Derek Ryan 3 700 000 $ (4)
Colton Parayko 3 500 000 $ (3)
Marcus Johansson 3 500 000 $ (1)
Carl Soderberg 3 000 000 $ (2)
Philip Larsen 3 000 000 $ (4)
Tomas Hertl 3 000 000 $ (1)
Cody Ceci 2 500 000 $ (3)
Bobby Sanguinetti 2 300 000 $ (1)
Brandon Pirri 1 800 000 $ (1)
Brett Carson 1 350 000 $ (3)
Gregory Hofmann 950 000 $ (1)
Nic Petan 900 000 $ (3)
Johan Larsson 900 000 $ (1)
Anthony Stolarz 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 10 : 69 250 000 $
Year 11 : 43 800 000 $
Year 12 : 23 850 000 $
Year 13 : 14 700 000 $
Salary Average Commitment
Year 10 : 69 250 000 $
Year 11 : 43 800 000 $
Year 12 : 23 850 000 $
Year 13 : 14 700 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 250 000 $
Year 11 : 43 800 000 $
Year 12 : 23 850 000 $
Year 13 : 14 700 000 $

Farm Players Salaries

Adam Clendening (Out of Payroll) 175 000 $ (3)
Mike Lee 150 000 $ (1)
Jared Coreau 150 000 $ (2)
Mark Fayne (Out of Payroll) 140 000 $ (3)
Mark Flood 140 000 $ (3)
Colin Greening 135 000 $ (3)
Petr Vrana 135 000 $ (3)
Lauri Tukonen 135 000 $ (3)
Cal O'Reilly 135 000 $ (3)
Carter Rowney 135 000 $ (3)
Keaton Ellerby 135 000 $ (3)
Patrick Dwyer 120 000 $ (3)
Mike Lundin 100 000 $ (2)
Zach Redmond 90 000 $ (1)
Vladimir Ruzicka 85 000 $ (3)
Jared Staal 85 000 $ (1)
Joe Lavin 80 000 $ (3)
Justin Azevedo 80 000 $ (3)
Jason Clark 75 000 $ (2)
Zachary Fucale 75 000 $ (3)
Joshua Turnbull (Out of Payroll) 75 000 $ (2)
Victor Ohman 75 000 $ (1)
Travis Brown 70 000 $ (2)
Zac Larraza 70 000 $ (1)
Aaron Ness 70 000 $ (2)
Joel Mustonen 65 000 $ (1)
Mikko Vainonen 65 000 $ (2)
Gabryel Paquin-Boudreau 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 905 000 $
Year 11 : 2 310 000 $
Year 12 : 1 705 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 905 000 $
Year 11 : 2 310 000 $
Year 12 : 1 705 000 $
Year 13 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 150 $ - 3 608 - 51,54%
Level 2: 5000 - 100 $ - 2 434 - 48,68%
Level 3: 2000 - 50 $ - 1 226 - 61,32%
Level 4: 4000 - 46 $ - 1 630 - 40,74%
Luxury : 1000 - 250 $ - 597 - 59,75%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 235 - 61,74%
Farm Level 2: 1000 - 18 $ - 742 - 74,16%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %9 495 - 49,98%
Average Income per Game1 475 072 $
Year to Date Revenue48 677 362 $
Farm
Home Games Left8
Average Attendance - %1 976 - 65,88%
Average Income per Game98 447 $
Year to Date Revenue3 248 760 $

Expense

Pro Players Total Salaries66 150 000 $
Farm Players Total Salaries2 395 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses46 314 969 $
Farm Year To Date Expenses2 068 733 $
Pro Salary Cap To Date45 873 796 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 800 573 $
Farm Estimated Season Revenue787 578 $
Pro Remaining Season Days43
Pro Expenses Per Days356 417 $
Pro Estimated Expenses15 325 931 $
Farm Remaining Season Days42
Farm Expenses Per Days13 414 $
Farm Estimated Expenses563 388 $
Estimated Season Expenses15 889 319 $
Season Salary Cap66 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $2 850 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 150 000 $
Current Bank Account14 305 902 $
Projected Bank Account11 004 734 $

Pro Players Salaries

Jack Johnson 6 750 000 $ (2)
Peter Mueller 5 500 000 $ (1)
Clarke MacArthur 5 000 000 $ (3)
Connor Hellebuyck 5 000 000 $ (3)
Kevin Labanc 4 500 000 $ (5)
Gilbert Brule 3 650 000 $ (1)
Ty Rattie 3 500 000 $ (3)
Matt Read 3 500 000 $ (2)
Artem Anisimov 3 500 000 $ (2)
Tyler Toffoli 3 500 000 $ (2)
Mathieu Perreault 3 000 000 $ (1)
Damon Severson 3 000 000 $ (3)
Joakim Nordstrom 2 150 000 $ (2)
Mark McNeill 1 800 000 $ (1)
Jan Rutta 1 800 000 $ (1)
Josh Manson 1 750 000 $ (1)
Christopher Tanev 1 750 000 $ (2)
David Fisher 1 700 000 $ (1)
Richard Bachman 1 500 000 $ (1)
Nicolas Deschamps 1 200 000 $ (1)
Andrew Copp 1 200 000 $ (1)
Ben Harpur 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 66 150 000 $
Year 11 : 43 050 000 $
Year 12 : 21 900 000 $
Year 13 : 4 500 000 $
Salary Average Commitment
Year 10 : 66 150 000 $
Year 11 : 43 050 000 $
Year 12 : 21 900 000 $
Year 13 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 66 150 000 $
Year 11 : 43 050 000 $
Year 12 : 21 900 000 $
Year 13 : 4 500 000 $

Farm Players Salaries

Marcus Kruger 150 000 $ (3)
Josh Godfrey (Out of Payroll) 150 000 $ (1)
Kirill Tulupov 145 000 $ (1)
Chris Summers 100 000 $ (1)
Nick Petrecki 100 000 $ (2)
Nathan Moon 100 000 $ (1)
Jonathan Racine 100 000 $ (2)
Guillaume Cloutier 100 000 $ (1)
Colten Teubert 100 000 $ (1)
Sergey Andronov 100 000 $ (1)
James Livingston 95 000 $ (1)
Vitaly Kolesnik 95 000 $ (1)
Bobby Farnham 95 000 $ (1)
Jean-Francois Bérubé 95 000 $ (1)
Brandon Burlon 95 000 $ (1)
Zachary Hyman 90 000 $ (3)
Carl Klingberg 90 000 $ (2)
Marko Dano 90 000 $ (2)
Joe Basaraba 80 000 $ (1)
Stuart Percy (Out of Payroll) 80 000 $ (2)
Maxime Tanguay 80 000 $ (2)
Dalton Thrower 75 000 $ (3)
Chris Calnan 75 000 $ (3)
Brandon Whitney 75 000 $ (3)
Daniil Zharkov 75 000 $ (3)
Richard Nejezchleb 70 000 $ (2)
Mitchell Moroz 65 000 $ (2)
Kale Kessy 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 625 000 $
Year 11 : 1 215 000 $
Year 12 : 540 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 625 000 $
Year 11 : 1 215 000 $
Year 12 : 540 000 $
Year 13 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - 90 $ - 6 054 - 75,67%
Level 2: 6000 - 48 $ - 5 462 - 91,03%
Level 3: 2000 - 43 $ - 1 442 - 72,09%
Level 4: 4000 - 30 $ - 2 472 - 61,79%
Luxury : 1000 - 245 $ - 612 - 61,18%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 30 $ - 1 952 - 97,59%
Farm Level 2: 1000 - 15 $ - 948 - 94,80%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %16 041 - 76,39%
Average Income per Game1 539 402 $
Year to Date Revenue49 260 878 $
Farm
Home Games Left9
Average Attendance - %2 900 - 96,66%
Average Income per Game103 952 $
Year to Date Revenue3 326 450 $

Expense

Pro Players Total Salaries63 150 000 $
Farm Players Total Salaries3 927 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 900 525 $
Farm Year To Date Expenses2 224 380 $
Pro Salary Cap To Date51 459 368 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 854 622 $
Farm Estimated Season Revenue935 564 $
Pro Remaining Season Days43
Pro Expenses Per Days340 374 $
Pro Estimated Expenses14 636 082 $
Farm Remaining Season Days42
Farm Expenses Per Days21 653 $
Farm Estimated Expenses909 426 $
Estimated Season Expenses15 545 508 $
Season Salary Cap63 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $5 850 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 150 000 $
Current Bank Account12 136 083 $
Projected Bank Account11 380 761 $

Pro Players Salaries

Evgeni Malkin 9 000 000 $ (5)
Nikita Kucherov 8 000 000 $ (3)
Jonathan Quick 6 750 000 $ (3)
Marc Staal (Out of Payroll) 5 500 000 $ (2)
Chris Higgins 5 500 000 $ (1)
Kevin Shattenkirk 5 250 000 $ (4)
Alex Galchenyuk 4 000 000 $ (1)
Leo Komarov 2 950 000 $ (2)
Justin Schultz 2 800 000 $ (1)
Kevin Hayes 2 500 000 $ (3)
Jordan Schroeder 1 800 000 $ (1)
Alexander Petrovic 1 800 000 $ (1)
Oscar Lindberg 1 800 000 $ (1)
Robert Bortuzzo (Out of Payroll) 1 800 000 $ (1)
Michael Stone 1 750 000 $ (3)
Ryan Dzingel (Out of Payroll) 1 750 000 $ (1)
Samuel Blais 1 750 000 $ (3)
Marek Schwarz 1 700 000 $ (1)
Radko Gudas 1 500 000 $ (3)
Derek Forbort 1 400 000 $ (1)
Kelsey Tessier 1 100 000 $ (2)
Zemgus Girgensons 900 000 $ (1)
Mitchell Marner 900 000 $ (1)
Total Pro Players23
Salary Commitment
Year 10 : 72 200 000 $
Year 11 : 46 050 000 $
Year 12 : 36 500 000 $
Year 13 : 14 250 000 $
Salary Average Commitment
Year 10 : 71 200 000 $
Year 11 : 44 550 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 72 200 000 $
Year 11 : 46 050 000 $
Year 12 : 36 500 000 $
Year 13 : 14 250 000 $

Farm Players Salaries

Adam Polasek 1 500 000 $ (1)
Nicolas Shore 150 000 $ (2)
Alexei Ponikarovsky 140 000 $ (1)
Torrey Mitchell 135 000 $ (3)
Jonathan Matsumoto 115 000 $ (3)
Igor Makarov (Out of Payroll) 115 000 $ (3)
Max Gaede 100 000 $ (1)
David Honzik 100 000 $ (1)
Daniel Pribyl 100 000 $ (2)
Kyle Clifford 100 000 $ (3)
Jakub Culek 95 000 $ (1)
Ryan Garbutt 95 000 $ (3)
Jhonas Enroth 95 000 $ (3)
Greg Pateryn 90 000 $ (3)
Matt Donovan 90 000 $ (3)
Alex Velischek 85 000 $ (1)
Cade Fairchild 80 000 $ (1)
Nick Sorensen 80 000 $ (1)
Tyler Wotherspoon 80 000 $ (1)
Zack Stortini 77 500 $ (3)
Yasin Cisse 75 000 $ (3)
Martin Reway 75 000 $ (3)
Jan Kostalek 75 000 $ (3)
Matt Murphy 75 000 $ (3)
Zach Nastasiuk 75 000 $ (3)
Evgeny Artyukhin 75 000 $ (1)
Bradley Eidsness 70 000 $ (1)
Scott Oke 50 000 $ (1)
Charles-Olivier Rousse 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 10 : 4 042 500 $
Year 11 : 1 537 500 $
Year 12 : 1 287 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 042 500 $
Year 11 : 1 537 500 $
Year 12 : 1 287 500 $
Year 13 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - 90 $ - 6 034 - 75,43%
Level 2: 5000 - 50 $ - 4 991 - 99,81%
Level 3: 2000 - 25 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 3 991 - 99,78%
Luxury : 1000 - 200 $ - 753 - 75,33%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 909 - 95,44%
Farm Level 2: 1000 - 15 $ - 955 - 95,51%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 769 - 88,85%
Average Income per Game1 482 839 $
Year to Date Revenue47 450 845 $
Farm
Home Games Left8
Average Attendance - %2 864 - 95,46%
Average Income per Game115 879 $
Year to Date Revenue3 823 999 $

Expense

Pro Players Total Salaries65 250 000 $
Farm Players Total Salaries2 445 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 525 411 $
Farm Year To Date Expenses2 234 790 $
Pro Salary Cap To Date50 084 218 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 345 550 $
Farm Estimated Season Revenue927 030 $
Pro Remaining Season Days43
Pro Expenses Per Days351 604 $
Pro Estimated Expenses15 118 972 $
Farm Remaining Season Days42
Farm Expenses Per Days13 683 $
Farm Estimated Expenses574 686 $
Estimated Season Expenses15 693 658 $
Season Salary Cap65 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $3 750 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 250 000 $
Current Bank Account9 258 142 $
Projected Bank Account7 837 064 $

Pro Players Salaries

Oliver Ekman Larsson 6 250 000 $ (3)
Alexander Edler 6 000 000 $ (2)
James Neal 6 000 000 $ (1)
Wayne Simmonds 5 000 000 $ (2)
Cam Fowler 4 700 000 $ (2)
Michal Neuvirth (Out of Payroll) 4 500 000 $ (2)
Josh Bailey 4 150 000 $ (2)
Kyle Palmieri 4 000 000 $ (2)
Mike Condon 3 650 000 $ (2)
Ryan Spooner 3 500 000 $ (3)
Matt Benning 3 500 000 $ (4)
Brock Nelson 2 800 000 $ (1)
Ryan Carpenter 2 000 000 $ (1)
Taylor Beck 1 800 000 $ (1)
Mark Barberio 1 800 000 $ (1)
Riley Sheahan 1 000 000 $ (1)
Jordan Weal 1 000 000 $ (3)
William Karlsson 900 000 $ (1)
Phillip Digiuseppe 900 000 $ (2)
Christian Djoos 900 000 $ (3)
Nick Cousins 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 65 250 000 $
Year 11 : 48 050 000 $
Year 12 : 15 150 000 $
Year 13 : 3 500 000 $
Salary Average Commitment
Year 10 : 65 250 000 $
Year 11 : 48 050 000 $
Year 12 : 15 150 000 $
Year 13 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 65 250 000 $
Year 11 : 48 050 000 $
Year 12 : 15 150 000 $
Year 13 : 3 500 000 $

Farm Players Salaries

Matt Frattin 175 000 $ (2)
Tanner Fritz (Out of Payroll) 175 000 $ (3)
Alex Plante (Out of Payroll) 170 000 $ (2)
Mark Arcobello 150 000 $ (2)
Ryan Wilson 120 000 $ (1)
Shane O'Brien 120 000 $ (1)
Austin Levi 100 000 $ (2)
Joel Champagne 100 000 $ (2)
Vladimir Mihalik 100 000 $ (1)
Maxim Gratchev 100 000 $ (2)
Matt Hackett 100 000 $ (1)
Yann Sauve (Out of Payroll) 100 000 $ (1)
Kamil Kreps 100 000 $ (1)
Julian Melchiori 95 000 $ (3)
Mirko Hoefflin 95 000 $ (3)
William Wrenn 90 000 $ (2)
Sean Kuraly (Out of Payroll) 85 000 $ (1)
Tyson Sexsmith 85 000 $ (2)
AJ Jenks 85 000 $ (1)
Logan Shaw 80 000 $ (2)
Timotej Sille 75 000 $ (3)
Justin Haché 75 000 $ (2)
Elvis Merzlikins 75 000 $ (3)
Curtis Hamilton 75 000 $ (3)
Paul Carey 70 000 $ (2)
Alex Hutchings 70 000 $ (2)
Jamie Devane 70 000 $ (2)
Logan Nelson 65 000 $ (2)
Brent Andrews 65 000 $ (1)
Georgy Guryanov 60 000 $ (1)
Kent Simpson 50 000 $ (2)
Total Farm Players31
Salary Commitment
Year 10 : 2 975 000 $
Year 11 : 2 040 000 $
Year 12 : 590 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 025 000 $
Year 11 : 2 040 000 $
Year 12 : 590 000 $
Year 13 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 8000 - 88 $ - 6 206 - 77,58%
Level 2: 6000 - 54 $ - 5 340 - 89,00%
Level 3: 2000 - 39 $ - 1 546 - 77,32%
Level 4: 4000 - 27 $ - 2 619 - 65,49%
Luxury : 1000 - 210 $ - 683 - 68,27%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 32 $ - 1 931 - 96,56%
Farm Level 2: 1000 - 14 $ - 964 - 96,39%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %16 395 - 78,07%
Average Income per Game1 599 260 $
Year to Date Revenue52 775 580 $
Farm
Home Games Left8
Average Attendance - %2 895 - 96,50%
Average Income per Game107 533 $
Year to Date Revenue3 548 586 $

Expense

Pro Players Total Salaries68 650 000 $
Farm Players Total Salaries5 280 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 227 273 $
Farm Year To Date Expenses3 045 628 $
Pro Salary Cap To Date51 786 081 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 794 080 $
Farm Estimated Season Revenue860 263 $
Pro Remaining Season Days43
Pro Expenses Per Days369 786 $
Pro Estimated Expenses15 900 798 $
Farm Remaining Season Days42
Farm Expenses Per Days28 925 $
Farm Estimated Expenses1 214 850 $
Estimated Season Expenses17 115 648 $
Season Salary Cap68 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $350 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 650 000 $
Current Bank Account13 344 654 $
Projected Bank Account9 883 349 $

Pro Players Salaries

Andrei Markov 8 500 000 $ (3)
Mike Richards 7 650 000 $ (2)
Evgeni Dadonov 6 650 000 $ (5)
Joe Pavelski 6 000 000 $ (2)
Max Domi 5 000 000 $ (5)
Robin Lehner 4 000 000 $ (3)
Tomas Plekanec 4 000 000 $ (2)
Patrick Maroon 3 500 000 $ (2)
Carl Gunnarsson (1 Way Contract) 3 400 000 $ (3)
Marc-Andre Gragnani (1 Way Contract) 2 500 000 $ (2)
-1 Way Contract Salary Cap : 2 500 000 $
Anthony Duclair 2 500 000 $ (3)
Sebastian Wannstrom 2 500 000 $ (1)
Melker Karlsson 2 500 000 $ (3)
Jakub Jerabek 2 100 000 $ (2)
Calvin de Haan 1 750 000 $ (2)
Viktor Fasth 1 600 000 $ (1)
Travis Konecny 900 000 $ (2)
Pierre-Luc Dubois 900 000 $ (3)
Dean Kukan 900 000 $ (2)
Sam Reinhart 900 000 $ (1)
Zach Werenski 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 68 650 000 $
Year 11 : 62 750 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $
Salary Average Commitment
Year 10 : 66 650 000 $
Year 11 : 60 750 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 650 000 $
Year 11 : 62 750 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $

Farm Players Salaries

Marc-Andre Gragnani 2 500 000 $ (2)
Ryan Shannon 150 000 $ (3)
Anders Nilsson 150 000 $ (3)
Victor Antipin 140 000 $ (2)
Zbynek Michalek 130 000 $ (1)
Jakub Klepis 125 000 $ (2)
Konstantin Koltsov 125 000 $ (2)
Luke Witkowski 115 000 $ (2)
Ryan Potulny 110 000 $ (1)
Reece Scarlett 100 000 $ (3)
Maxim Mamin 100 000 $ (3)
Garnet Hathaway 95 000 $ (2)
Blake Weyrick 90 000 $ (2)
Andrew Mangiapane 90 000 $ (3)
Ludwig Blomstrand 90 000 $ (1)
Charles Hudon 90 000 $ (2)
Hunter Shinkaruk 85 000 $ (2)
Keith Aulie 85 000 $ (2)
Boris Valabik (Out of Payroll) 85 000 $ (1)
JC Lipon 85 000 $ (2)
Kevin Roy 80 000 $ (1)
Gustav Olofsson 75 000 $ (3)
Anthony Camara 75 000 $ (1)
Ebbe Sionas 75 000 $ (3)
Simon Hjalmarsson 75 000 $ (3)
Mackenzie MacEachern 75 000 $ (1)
Filip Sandberg 75 000 $ (3)
Alex Kile 75 000 $ (3)
Geoff Platt 75 000 $ (3)
Ruzal Galeyev 75 000 $ (3)
Keegan Kanzig 70 000 $ (1)
Total Farm Players31
Salary Commitment
Year 10 : 5 365 000 $
Year 11 : 2 400 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 340 000 $
Year 11 : 2 375 000 $
Year 12 : 1 090 000 $
Year 13 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - 78 $ - 6 990 - 87,38%
Level 2: 5000 - 55 $ - 4 521 - 90,41%
Level 3: 2000 - 30 $ - 1 957 - 97,85%
Level 4: 4000 - 21 $ - 3 588 - 89,69%
Luxury : 1000 - 175 $ - 874 - 87,39%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 896 - 94,79%
Farm Level 2: 1000 - 15 $ - 953 - 95,28%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 930 - 89,65%
Average Income per Game1 555 935 $
Year to Date Revenue49 789 911 $
Farm
Home Games Left8
Average Attendance - %2 849 - 94,95%
Average Income per Game115 199 $
Year to Date Revenue3 801 566 $

Expense

Pro Players Total Salaries68 000 000 $
Farm Players Total Salaries2 750 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 794 131 $
Farm Year To Date Expenses2 219 000 $
Pro Salary Cap To Date52 352 937 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 003 412 $
Farm Estimated Season Revenue921 592 $
Pro Remaining Season Days43
Pro Expenses Per Days366 310 $
Pro Estimated Expenses15 751 330 $
Farm Remaining Season Days42
Farm Expenses Per Days15 323 $
Farm Estimated Expenses643 566 $
Estimated Season Expenses16 394 896 $
Season Salary Cap68 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 000 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 000 000 $
Current Bank Account16 717 381 $
Projected Bank Account15 247 489 $

Pro Players Salaries

Jonathan Toews 9 250 000 $ (4)
Taylor Hall 8 000 000 $ (4)
Aleksander Barkov 7 500 000 $ (5)
John Carlson 6 500 000 $ (4)
Semyon Varlamov 5 700 000 $ (2)
Charlie Coyle 4 500 000 $ (3)
Adam Larsson 4 000 000 $ (1)
Dennis Seidenberg 3 500 000 $ (2)
Johnny Boychuk 3 000 000 $ (1)
Marc Methot 2 750 000 $ (2)
Ondrej Roman 2 250 000 $ (1)
Eric Fehr 1 750 000 $ (3)
Joseph Blandisi 1 700 000 $ (1)
Gabriel Dumont 1 500 000 $ (2)
Christopher Gibson 1 500 000 $ (2)
Michael Mersch 1 000 000 $ (3)
Erik Cernak 900 000 $ (3)
Sébastian Aho 900 000 $ (2)
Elias Lindholm 900 000 $ (1)
Scott Laughton 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 68 000 000 $
Year 11 : 56 150 000 $
Year 12 : 39 400 000 $
Year 13 : 31 250 000 $
Salary Average Commitment
Year 10 : 68 000 000 $
Year 11 : 56 150 000 $
Year 12 : 39 400 000 $
Year 13 : 31 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 000 000 $
Year 11 : 56 150 000 $
Year 12 : 39 400 000 $
Year 13 : 31 250 000 $

Farm Players Salaries

Jiri Novotny 180 000 $ (1)
Stephane Da Costa (Out of Payroll) 160 000 $ (3)
Matt Moulson 150 000 $ (3)
Zach Trotman 150 000 $ (3)
Jim Slater 150 000 $ (3)
Troy Stetcher 150 000 $ (2)
Jesse Joensuu 130 000 $ (1)
Jarred Tinordi 130 000 $ (3)
Jeff Glass 130 000 $ (2)
Cal Clutterbuck 100 000 $ (1)
Kieran Millan 100 000 $ (1)
Keith Seabrook 100 000 $ (2)
Reece Willcox 100 000 $ (3)
Ben Hanowski 100 000 $ (2)
Ryan Stanton 95 000 $ (2)
Eddie Wittchow 90 000 $ (3)
John Hayden 90 000 $ (3)
Ben Maxwell 90 000 $ (1)
Tye McGinn 85 000 $ (2)
Jacob Lagace 85 000 $ (1)
Patrick Wey 85 000 $ (2)
Scott Kosmachuk 85 000 $ (2)
Marek Zagrapan 80 000 $ (1)
Zachary Sawchenko 75 000 $ (3)
Jordan Subban 75 000 $ (3)
Jarrod Maidens 75 000 $ (3)
Roy Radke 70 000 $ (2)
Total Farm Players27
Salary Commitment
Year 10 : 2 910 000 $
Year 11 : 2 145 000 $
Year 12 : 1 245 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 910 000 $
Year 11 : 2 145 000 $
Year 12 : 1 245 000 $
Year 13 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 90 $ - 5 779 - 72,23%
Level 2: 6000 - 50 $ - 4 730 - 78,84%
Level 3: 3000 - 30 $ - 2 072 - 69,08%
Level 4: 4000 - 20 $ - 3 549 - 88,72%
Luxury : 1000 - 185 $ - 811 - 81,10%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 37 $ - 1 684 - 84,18%
Farm Level 2: 1000 - 17 $ - 894 - 89,41%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %16 941 - 77,00%
Average Income per Game1 535 677 $
Year to Date Revenue50 677 353 $
Farm
Home Games Left8
Average Attendance - %2 578 - 85,92%
Average Income per Game107 210 $
Year to Date Revenue3 537 934 $

Expense

Pro Players Total Salaries61 600 000 $
Farm Players Total Salaries2 790 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 499 189 $
Farm Year To Date Expenses2 382 563 $
Pro Salary Cap To Date52 058 031 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 285 419 $
Farm Estimated Season Revenue857 681 $
Pro Remaining Season Days43
Pro Expenses Per Days332 086 $
Pro Estimated Expenses14 279 698 $
Farm Remaining Season Days42
Farm Expenses Per Days15 538 $
Farm Estimated Expenses652 596 $
Estimated Season Expenses14 932 294 $
Season Salary Cap61 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $7 400 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 600 000 $
Current Bank Account22 431 110 $
Projected Bank Account20 641 916 $

Pro Players Salaries

Alex Tanguay 9 000 000 $ (1)
Jeff Carter 7 500 000 $ (2)
Anze Kopitar (Out of Payroll) 7 000 000 $ (1)
Jared Spurgeon 6 000 000 $ (5)
Cory Schneider 5 750 000 $ (3)
Filip Forsberg 5 000 000 $ (4)
Ryan Johansen 5 000 000 $ (1)
Jonathan Huberdeau 4 500 000 $ (2)
Deryk Engelland 3 750 000 $ (1)
Niklas Hjalmarsson 3 400 000 $ (2)
Matthew Peca 1 800 000 $ (1)
Craig Smith 1 500 000 $ (1)
Magnus Hellberg 1 100 000 $ (1)
Phil DeSimone 1 000 000 $ (1)
Michael McCarron 900 000 $ (2)
Travis Sanheim 900 000 $ (3)
Jake Mccabe 900 000 $ (1)
Chandler Stephenson 900 000 $ (2)
Brady Skjei 900 000 $ (1)
Valeri Nichushkin 900 000 $ (3)
Andre Burakowsky 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 68 600 000 $
Year 11 : 35 750 000 $
Year 12 : 18 550 000 $
Year 13 : 11 000 000 $
Salary Average Commitment
Year 10 : 68 450 000 $
Year 11 : 35 750 000 $
Year 12 : 18 550 000 $
Year 13 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 600 000 $
Year 11 : 35 750 000 $
Year 12 : 18 550 000 $
Year 13 : 11 000 000 $

Farm Players Salaries

Tim Brent 170 000 $ (2)
Kurtis MacDermid 160 000 $ (2)
Robbie Earl 160 000 $ (1)
Remi Elie 140 000 $ (2)
Mattias Tedenby 135 000 $ (1)
Justin Weller 130 000 $ (2)
Evgeny Medvedev 120 000 $ (3)
David Gilbert 120 000 $ (1)
Steve Oleksy 100 000 $ (3)
Mike Hoeffel 100 000 $ (3)
Evgeny Grachev 100 000 $ (3)
Rod Pelley 100 000 $ (2)
Mike Blunden 100 000 $ (3)
Casey Borer 100 000 $ (2)
Taylor Doherty 100 000 $ (1)
Stephen Johns 100 000 $ (1)
Mattias Modig 90 000 $ (2)
Scott Wedgewood 90 000 $ (3)
Andrew Yogan 85 000 $ (2)
Michael Latta 85 000 $ (1)
Danny Biega 80 000 $ (2)
Danny Kristo 80 000 $ (1)
Evan Cowley 75 000 $ (3)
Dillon Heatherington 75 000 $ (3)
Adam Marsh 70 000 $ (2)
Colin Jacobs 65 000 $ (1)
Matt Delahey 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 10 : 2 790 000 $
Year 11 : 1 885 000 $
Year 12 : 760 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 790 000 $
Year 11 : 1 885 000 $
Year 12 : 760 000 $
Year 13 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - 87 $ - 6 994 - 87,43%
Level 2: 6000 - 45 $ - 5 581 - 93,02%
Level 3: 3000 - 30 $ - 2 310 - 77,00%
Level 4: 4000 - 20 $ - 3 686 - 92,15%
Luxury : 1000 - 179 $ - 849 - 84,91%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 40 $ - 1 379 - 68,97%
Farm Level 2: 1000 - 20 $ - 647 - 64,66%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %19 421 - 88,28%
Average Income per Game1 625 423 $
Year to Date Revenue52 013 546 $
Farm
Home Games Left8
Average Attendance - %2 026 - 67,54%
Average Income per Game99 608 $
Year to Date Revenue3 287 076 $

Expense

Pro Players Total Salaries68 925 000 $
Farm Players Total Salaries2 207 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses53 066 720 $
Farm Year To Date Expenses1 968 240 $
Pro Salary Cap To Date52 625 537 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 628 810 $
Farm Estimated Season Revenue796 867 $
Pro Remaining Season Days43
Pro Expenses Per Days371 257 $
Pro Estimated Expenses15 964 051 $
Farm Remaining Season Days42
Farm Expenses Per Days12 406 $
Farm Estimated Expenses521 052 $
Estimated Season Expenses16 485 103 $
Season Salary Cap68 925 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $75 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 925 000 $
Current Bank Account15 488 042 $
Projected Bank Account14 428 616 $

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) 9 750 000 $ (2)
Marc Savard 7 750 000 $ (1)
Ondrej Pavelec 5 750 000 $ (1)
Bobby Ryan 5 500 000 $ (2)
Mark Giordano 5 500 000 $ (1)
Tyson Barrie 5 400 000 $ (1)
Cam Atkinson 5 000 000 $ (5)
Jake Muzzin 5 000 000 $ (3)
Brian Boyle 3 200 000 $ (1)
Brendan Smith 3 000 000 $ (3)
Jamie McGinn 2 900 000 $ (1)
Marco Scandella 1 500 000 $ (1)
Andrew Hammond 1 500 000 $ (2)
Kevin Quick 1 400 000 $ (1)
Landon Ferraro 1 200 000 $ (1)
Jacob Josefson 975 000 $ (1)
Vinni Lettieri 950 000 $ (2)
Jonathan Drouin 900 000 $ (1)
Artturi Lehkonen 900 000 $ (3)
Ross Johnston 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 925 000 $
Year 11 : 31 600 000 $
Year 12 : 13 900 000 $
Year 13 : 5 000 000 $
Salary Average Commitment
Year 10 : 68 925 000 $
Year 11 : 31 600 000 $
Year 12 : 13 900 000 $
Year 13 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 925 000 $
Year 11 : 31 600 000 $
Year 12 : 13 900 000 $
Year 13 : 5 000 000 $

Farm Players Salaries

Jeff Schultz 175 000 $ (1)
Philippe Dupuis 175 000 $ (2)
Morgan Ellis 150 000 $ (2)
Yan Stastny (Out of Payroll) 140 000 $ (1)
Matt Hunwick (Out of Payroll) 130 000 $ (2)
Shawn Lalonde 100 000 $ (3)
Matt Mahalak 97 500 $ (2)
Harrison Reed 95 000 $ (1)
Cory Emmerton 95 000 $ (1)
Jiri Sekac 90 000 $ (1)
Valeri Vasiliev 80 000 $ (2)
Taylor Chorney 80 000 $ (3)
Darby Llewellyn 75 000 $ (3)
Kyle Jenkins 75 000 $ (3)
Mario Lucia 75 000 $ (2)
Steve Bernier 75 000 $ (2)
Kyle Beach 75 000 $ (3)
Adam Tambellini 75 000 $ (3)
Erik Thorell 70 000 $ (2)
Micheal Wall 70 000 $ (2)
Jackson Houck 70 000 $ (2)
Simon Danis-Pepin 70 000 $ (1)
Edgars Kulda 70 000 $ (1)
Jeremy Williams 60 000 $ (1)
François Tremblay 60 000 $ (1)
Seth Ambroz 50 000 $ (2)
Karl Johansson 50 000 $ (2)
Maximilien Le Sieur 50 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 2 477 500 $
Year 11 : 1 622 500 $
Year 12 : 480 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 477 500 $
Year 11 : 1 622 500 $
Year 12 : 480 000 $
Year 13 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 69 000 000 $
Available Cap Space

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 14 686 674 $ 68 900 000 $ 100 000 $ 68 900 000 $ 2 390 000 $ 27 610 000 $ 212849
BlackHawks 11 463 895 $ 67 850 000 $ 1 150 000 $ 67 850 000 $ 2 452 500 $ 27 547 500 $ 232750
BlueJacket 2 167 318 $ 68 650 000 $ 350 000 $ 68 650 000 $ 5 175 000 $ 24 825 000 $ 203050
Blues 67 120 310 $ 67 500 000 $ 1 500 000 $ 67 500 000 $ 3 120 000 $ 26 880 000 $ 213051
Bruins 27 223 101 $ 68 450 000 $ 550 000 $ 68 450 000 $ 2 555 000 $ 27 445 000 $ 202949
Canadiens 47 437 243 $ 69 500 000 $ -500 000 $ 69 500 000 $ 2 540 000 $ 27 460 000 $ 212546
Canucks 49 247 345 $ 64 900 000 $ 4 100 000 $ 64 900 000 $ 2 655 000 $ 27 345 000 $ 242549
Capitals 9 832 905 $ 62 600 000 $ 6 400 000 $ 62 600 000 $ 2 230 000 $ 27 770 000 $ 212647
Coyotes 8 281 607 $ 68 750 000 $ 250 000 $ 68 750 000 $ 2 575 000 $ 27 425 000 $ 203151
Devils 33 840 072 $ 67 675 000 $ 1 325 000 $ 67 675 000 $ 2 664 500 $ 27 335 500 $ 212849
Ducks 5 537 962 $ 68 400 000 $ 600 000 $ 68 400 000 $ 2 467 500 $ 27 532 500 $ 212950
Flames 85 147 241 $ 68 400 000 $ 600 000 $ 68 400 000 $ 4 530 000 $ 25 470 000 $ 203252
Flyers 13 035 067 $ 63 950 000 $ 5 050 000 $ 63 950 000 $ 2 060 000 $ 27 940 000 $ 222749
GoldenKnights 12 332 649 $ 67 500 000 $ 1 500 000 $ 67 500 000 $ 3 032 500 $ 26 967 500 $ 203050
Hurricanes 14 801 642 $ 64 600 000 $ 4 400 000 $ 64 600 000 $ 2 470 000 $ 27 530 000 $ 232548
Islanders 36 667 304 $ 68 600 000 $ 400 000 $ 68 600 000 $ 3 765 000 $ 26 235 000 $ 202949
Jets 136 660 641 $ 60 800 000 $ 8 200 000 $ 60 800 000 $ 2 550 000 $ 27 450 000 $ 222648
Kings 43 131 974 $ 65 500 000 $ 3 500 000 $ 65 500 000 $ 2 485 000 $ 27 515 000 $ 212647
Lightning 21 199 975 $ 68 800 000 $ 200 000 $ 68 800 000 $ 3 220 000 $ 26 780 000 $ 203252
MapleLeafs 3 099 209 $ 68 400 000 $ 600 000 $ 68 400 000 $ 3 145 000 $ 26 855 000 $ 202848
Nordiques 15 019 099 $ 67 450 000 $ 1 550 000 $ 67 450 000 $ 2 025 000 $ 27 975 000 $ 212546
Oilers 62 366 768 $ 45 800 000 $ 23 200 000 $ 45 800 000 $ 1 900 000 $ 28 100 000 $ 232851
Panthers 52 122 630 $ 68 800 000 $ 200 000 $ 68 800 000 $ 2 315 000 $ 27 685 000 $ 222850
Penguins 106 823 789 $ 67 750 000 $ 1 250 000 $ 67 750 000 $ 5 365 000 $ 24 635 000 $ 223052
Predators 19 237 939 $ 66 150 000 $ 2 850 000 $ 66 150 000 $ 2 515 000 $ 27 485 000 $ 212849
Rangers 14 305 902 $ 66 150 000 $ 2 850 000 $ 66 150 000 $ 2 395 000 $ 27 605 000 $ 222850
RedWings 12 136 083 $ 63 150 000 $ 5 850 000 $ 63 150 000 $ 3 927 500 $ 26 072 500 $ 232952
Sabres 9 258 142 $ 65 250 000 $ 3 750 000 $ 65 250 000 $ 2 445 000 $ 27 555 000 $ 213152
Senators 13 344 654 $ 68 650 000 $ 350 000 $ 68 650 000 $ 5 280 000 $ 24 720 000 $ 213152
Sharks 16 717 381 $ 68 000 000 $ 1 000 000 $ 68 000 000 $ 2 750 000 $ 27 250 000 $ 202747
Stars 22 431 110 $ 61 600 000 $ 7 400 000 $ 61 600 000 $ 2 790 000 $ 27 210 000 $ 212748
Wild 15 488 042 $ 68 925 000 $ 75 000 $ 68 925 000 $ 2 207 500 $ 27 792 500 $ 202848