Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 12 décembre 2019 at 09:30

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - 90 $ - 6 055 - 75,69%
Level 2: 6000 - 57 $ - 4 605 - 76,74%
Level 3: 3000 - 23 $ - 2 496 - 83,20%
Level 4: 5000 - 17 $ - 4 361 - 87,22%
Luxury : 1000 - 184 $ - 816 - 81,59%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 239 - 61,93%
Farm Level 2: 1000 - 25 $ - 543 - 54,35%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18 332 - 79,71%
Average Income per Game1 533 055 $
Year to Date Revenue35 260 264 $
Farm
Home Games Left18
Average Attendance - %1 782 - 59,40%
Average Income per Game98 983 $
Year to Date Revenue2 276 620 $

Expense

Pro Players Total Salaries60 150 000 $
Farm Players Total Salaries2 295 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 771 383 $
Farm Year To Date Expenses1 417 079 $
Pro Salary Cap To Date36 444 123 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 594 989 $
Farm Estimated Season Revenue1 781 703 $
Pro Remaining Season Days85
Pro Expenses Per Days324 866 $
Pro Estimated Expenses27 613 610 $
Farm Remaining Season Days84
Farm Expenses Per Days12 876 $
Farm Estimated Expenses1 081 584 $
Estimated Season Expenses28 695 194 $
Season Salary Cap60 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $8 850 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 150 000 $
Current Bank Account15 239 711 $
Projected Bank Account15 921 209 $

Pro Players Salaries

John Gibson 6 000 000 $ (1)
Keith Yandle 5 750 000 $ (2)
Artemi Panarin 5 500 000 $ (2)
Ryan McDonagh 5 500 000 $ (1)
Ryan Callahan (Out of Payroll) 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)
Viktor Stalberg 1 800 000 $ (1)
Dana Tyrell 1 750 000 $ (1)
Nate Schmidt 1 500 000 $ (1)
Jared Boll 1 000 000 $ (1)
Ryan Pilon 1 000 000 $ (3)
Nikita Tryamkin 900 000 $ (2)
Bo Horvat 900 000 $ (1)
Martin Frk 900 000 $ (2)
Nick Ritchie 900 000 $ (3)
Alan Quine 900 000 $ (1)
Griffin Reinhart 850 000 $ (2)
Johan Gustafsson 800 000 $ (1)
Total Pro Players22
Salary Commitment
Year 10 : 65 650 000 $
Year 11 : 25 300 000 $
Year 12 : 6 900 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 65 650 000 $
Year 11 : 25 300 000 $
Year 12 : 6 900 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 65 650 000 $
Year 11 : 25 300 000 $
Year 12 : 6 900 000 $
Year 13 : 0 $

Farm Players Salaries

Logan Couture 6 000 000 $ (4)
Jeremy Smith 125 000 $ (2)
Justin Holl 120 000 $ (1)
Ethan Werek 110 000 $ (2)
Brandon Bollig 100 000 $ (1)
Fredrik Pettersson-Wentzel 95 000 $ (2)
Dillon Fournier 90 000 $ (1)
Jimmy Hayes 90 000 $ (3)
Curtis Lazar 90 000 $ (2)
Steven Shipley 85 000 $ (2)
Gaelan Patterson 85 000 $ (2)
Justin Jokinen 85 000 $ (2)
Robert Czarnik 85 000 $ (2)
Trevor Cann 85 000 $ (1)
Troy Rutkowski 85 000 $ (1)
Pius Suter 80 000 $ (2)
Ville Pokka 80 000 $ (2)
Benjamin Casavant 75 000 $ (2)
Tobias Eder 75 000 $ (3)
Geordie Wudrick 75 000 $ (3)
Beau Starrett 75 000 $ (3)
Jack Sadek 75 000 $ (3)
Rasmus Bengtsson 75 000 $ (3)
Peter Hrehorcak 75 000 $ (3)
Andreas Soderberg 75 000 $ (2)
Lars Volden 70 000 $ (1)
Gregg Sutch 70 000 $ (3)
Andrew Campbell 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 8 295 000 $
Year 11 : 2 280 000 $
Year 12 : 1 210 000 $
Year 13 : 600 000 $
Salary Average Commitment
Year 10 : 8 295 000 $
Year 11 : 2 280 000 $
Year 12 : 1 210 000 $
Year 13 : 600 000 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - 90 $ - 5 915 - 73,94%
Level 2: 6000 - 55 $ - 5 221 - 87,02%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 3 976 - 99,41%
Luxury : 1000 - 190 $ - 784 - 78,38%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 28 $ - 1 954 - 97,70%
Farm Level 2: 1000 - 11 $ - 990 - 99,00%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17 896 - 85,22%
Average Income per Game1 500 254 $
Year to Date Revenue34 505 849 $
Farm
Home Games Left17
Average Attendance - %2 944 - 98,13%
Average Income per Game93 645 $
Year to Date Revenue2 247 486 $

Expense

Pro Players Total Salaries64 100 000 $
Farm Players Total Salaries2 717 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 082 617 $
Farm Year To Date Expenses1 578 815 $
Pro Salary Cap To Date36 755 368 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 004 577 $
Farm Estimated Season Revenue1 591 969 $
Pro Remaining Season Days85
Pro Expenses Per Days345 989 $
Pro Estimated Expenses29 409 065 $
Farm Remaining Season Days84
Farm Expenses Per Days15 148 $
Farm Estimated Expenses1 272 432 $
Estimated Season Expenses30 681 497 $
Season Salary Cap64 100 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $4 900 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 100 000 $
Current Bank Account5 944 413 $
Projected Bank Account3 859 462 $

Pro Players Salaries

Jordan Eberle 5 500 000 $ (2)
Chris Higgins 5 500 000 $ (1)
Erik Johnson 4 700 000 $ (1)
Yanni Gourde 4 650 000 $ (2)
Martin Hanzal 4 500 000 $ (1)
Sergei Kostitsyn 4 250 000 $ (2)
Corey Crawford 4 250 000 $ (3)
Valtteri Filppula 3 500 000 $ (1)
Brandon Dubinsky 3 500 000 $ (2)
Dennis Seidenberg 3 500 000 $ (2)
Brad Richardson 3 500 000 $ (1)
Kyle Quincey 3 500 000 $ (2)
Kevin Klein 3 500 000 $ (1)
Mikkel Boedker 2 600 000 $ (2)
Bobby Sanguinetti 2 300 000 $ (1)
Michael Raffl 1 800 000 $ (1)
Andreas Martinsen 1 800 000 $ (1)
Jared Cowen 1 800 000 $ (1)
Alex Killorn 1 750 000 $ (2)
Adam Janosik 1 500 000 $ (3)
Samu Perhonen 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 10 : 68 800 000 $
Year 11 : 35 900 000 $
Year 12 : 5 750 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 68 800 000 $
Year 11 : 35 900 000 $
Year 12 : 5 750 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 68 800 000 $
Year 11 : 35 900 000 $
Year 12 : 5 750 000 $
Year 13 : 0 $

Farm Players Salaries

Sven Andrighetto 175 000 $ (1)
Michael Stone 175 000 $ (3)
Alexei Semenov (Out of Payroll) 150 000 $ (1)
Kyle Chipchura 150 000 $ (3)
Cedric Paquette 150 000 $ (1)
Nicola Riopel 150 000 $ (2)
Drew Schiestel 150 000 $ (1)
Brandon Mcmillan 140 000 $ (2)
Tomas Kubalik 140 000 $ (2)
Jonathon Blum 140 000 $ (2)
Kevin Connauton 140 000 $ (2)
John Armstrong 100 000 $ (3)
Cal Clutterbuck 100 000 $ (1)
John Lee 100 000 $ (2)
Michael Houser 100 000 $ (3)
Brian Ferlin 90 000 $ (3)
Allen York 90 000 $ (3)
Henri Ikonen 75 000 $ (2)
Nick Oliver 75 000 $ (2)
Marek Tvrdon 75 000 $ (1)
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 Players26
Salary Commitment
Year 10 : 2 867 500 $
Year 11 : 1 812 500 $
Year 12 : 780 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 867 500 $
Year 11 : 1 812 500 $
Year 12 : 780 000 $
Year 13 : 0 $

BlueJacket

BlueJacket is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 8000 - 85 $ - 5 478 - 68,47%
Level 2: 6000 - 48 $ - 5 552 - 92,53%
Level 3: 3000 - 19 $ - 2 617 - 87,23%
Level 4: 5000 - 15 $ - 4 366 - 87,33%
Luxury : 1500 - 125 $ - 1 079 - 71,94%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 30 $ - 1 919 - 95,93%
Farm Level 2: 1000 - 18 $ - 690 - 69,03%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %19 092 - 81,24%
Average Income per Game1 476 226 $
Year to Date Revenue33 953 200 $
Farm
Home Games Left17
Average Attendance - %2 609 - 86,96%
Average Income per Game101 597 $
Year to Date Revenue2 438 317 $

Expense

Pro Players Total Salaries69 700 000 $
Farm Players Total Salaries4 895 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 748 811 $
Farm Year To Date Expenses2 051 786 $
Pro Salary Cap To Date37 421 526 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 572 070 $
Farm Estimated Season Revenue1 727 141 $
Pro Remaining Season Days85
Pro Expenses Per Days375 936 $
Pro Estimated Expenses31 954 560 $
Farm Remaining Season Days84
Farm Expenses Per Days26 855 $
Farm Estimated Expenses2 255 820 $
Estimated Season Expenses34 210 380 $
Season Salary Cap69 700 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $-700 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 700 000 $
Current Bank Account2 481 383 $
Projected Bank Account(3 429 786 $)

Pro Players Salaries

Tyler Seguin 9 000 000 $ (3)
Carey Price 8 500 000 $ (1)
Claude Giroux 8 000 000 $ (4)
Olli Jokinen 8 000 000 $ (1)
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)
Robert Bortuzzo 1 800 000 $ (1)
Brandon Sutter 1 800 000 $ (1)
Riley Nash 1 800 000 $ (1)
Linden Vey 1 400 000 $ (1)
Noah Hanifin 900 000 $ (3)
David Pastrnak 900 000 $ (1)
Alex Debrincat 900 000 $ (3)
Adam Pardy 900 000 $ (1)
Jakub Vrana 900 000 $ (3)
Robert Hagg 900 000 $ (2)
Rasmus Ristolainen (Out of Payroll) 900 000 $ (1)
Seth Jones 900 000 $ (1)
Zach Nastasiuk 750 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 70 600 000 $
Year 11 : 36 100 000 $
Year 12 : 27 450 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 70 100 000 $
Year 11 : 36 100 000 $
Year 12 : 27 450 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 600 000 $
Year 11 : 36 100 000 $
Year 12 : 27 450 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Theo Ruth 1 500 000 $ (1)
Vladimir Zharkov 1 000 000 $ (1)
Calle Jarnkrok 150 000 $ (2)
Fredrik Claesson 150 000 $ (2)
Josh Unice 150 000 $ (3)
Brock Beukeboom 120 000 $ (2)
Jacob Deserres 100 000 $ (2)
Artur Gavrus 95 000 $ (1)
Duncan Siemens 90 000 $ (2)
Brendan Gaunce 90 000 $ (2)
Chris Terry 90 000 $ (1)
Andy Andreoff 90 000 $ (2)
Daniel Brodin 90 000 $ (1)
Dakota Mermis 80 000 $ (2)
Gavin Bayreuther 80 000 $ (2)
Martin Reway 75 000 $ (3)
Evan Allen 75 000 $ (3)
Alex Kile 75 000 $ (3)
Filip Sandberg 75 000 $ (3)
Sergey Tolchinsky 75 000 $ (3)
Rushan Rafikov 75 000 $ (3)
Gage Ausmus 75 000 $ (3)
Jason Kasdorf 75 000 $ (1)
Andreas Borgman 75 000 $ (3)
Viktor Crus-Rydberg 75 000 $ (3)
Morgan Klimchuk (Out of Payroll) 75 000 $ (3)
Ruzal Galeyev 75 000 $ (3)
Vyacheslav Leshchenko 75 000 $ (3)
Alexander Svitov 60 000 $ (1)
Corey Tropp 60 000 $ (1)
Total Farm Players30
Salary Commitment
Year 10 : 4 970 000 $
Year 11 : 2 000 000 $
Year 12 : 1 050 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 970 000 $
Year 11 : 2 000 000 $
Year 12 : 1 050 000 $
Year 13 : 0 $

Blues

Blues is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - 90 $ - 6 229 - 77,87%
Level 2: 6000 - 55 $ - 5 252 - 87,54%
Level 3: 3000 - 30 $ - 2 050 - 68,32%
Level 4: 4000 - 23 $ - 3 068 - 76,69%
Luxury : 1000 - 185 $ - 789 - 78,94%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 917 - 95,83%
Farm Level 2: 1000 - 25 $ - 525 - 52,53%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17 388 - 79,04%
Average Income per Game1 611 364 $
Year to Date Revenue37 061 379 $
Farm
Home Games Left18
Average Attendance - %2 442 - 81,40%
Average Income per Game114 494 $
Year to Date Revenue2 633 352 $

Expense

Pro Players Total Salaries69 650 000 $
Farm Players Total Salaries3 010 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 492 508 $
Farm Year To Date Expenses1 828 973 $
Pro Salary Cap To Date36 165 243 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 004 557 $
Farm Estimated Season Revenue2 060 884 $
Pro Remaining Season Days85
Pro Expenses Per Days375 668 $
Pro Estimated Expenses31 931 780 $
Farm Remaining Season Days84
Farm Expenses Per Days16 720 $
Farm Estimated Expenses1 404 480 $
Estimated Season Expenses33 336 260 $
Season Salary Cap69 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $-650 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 650 000 $
Current Bank Account65 808 276 $
Projected Bank Account63 537 457 $

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 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)
Mathieu Corbeil 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)
Nikolai Kulemin 165 000 $ (3)
Spencer Machacek 165 000 $ (3)
James Sheppard 155 000 $ (3)
Alexander Urbom 150 000 $ (1)
Josh Jooris 150 000 $ (1)
Klas Dahlbeck 120 000 $ (1)
Brian Strait 120 000 $ (1)
Alexei Marchenko 120 000 $ (1)
Mikael Tellqvist 110 000 $ (1)
Ben Smith (Out of Payroll) 110 000 $ (3)
Dale Weise 100 000 $ (1)
Antoine Lafleur 95 000 $ (2)
Marek Viedensky 95 000 $ (1)
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)
Henrik Samuelsson 75 000 $ (2)
Tyler Pitlick 75 000 $ (2)
Erik Karlsson (foward) 75 000 $ (3)
Dexter Dancs 75 000 $ (3)
Bill Arnold 70 000 $ (1)
Jaynen Rissling 70 000 $ (2)
Brett Bulmer 70 000 $ (3)
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

Bruins is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - 92 $ - 5 982 - 74,78%
Level 2: 6000 - 57 $ - 4 523 - 75,39%
Level 3: 3000 - 26 $ - 2 469 - 82,30%
Level 4: 5000 - 21 $ - 4 157 - 83,14%
Luxury : 1500 - 133 $ - 1 066 - 71,05%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 38 $ - 1 450 - 72,50%
Farm Level 2: 1000 - 17 $ - 832 - 83,15%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18 197 - 77,43%
Average Income per Game1 545 538 $
Year to Date Revenue35 547 368 $
Farm
Home Games Left17
Average Attendance - %2 282 - 76,05%
Average Income per Game100 727 $
Year to Date Revenue2 417 437 $

Expense

Pro Players Total Salaries70 200 000 $
Farm Players Total Salaries2 480 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 173 245 $
Farm Year To Date Expenses1 457 952 $
Pro Salary Cap To Date36 846 006 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 819 679 $
Farm Estimated Season Revenue1 712 351 $
Pro Remaining Season Days85
Pro Expenses Per Days378 610 $
Pro Estimated Expenses32 181 850 $
Farm Remaining Season Days84
Farm Expenses Per Days13 871 $
Farm Estimated Expenses1 165 164 $
Estimated Season Expenses33 347 014 $
Season Salary Cap70 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $-1 200 000 $
Estimate Over Minimum Salary Cap of 0 $ 70 200 000 $
Current Bank Account26 689 744 $
Projected Bank Account22 874 760 $

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)
Jujhar Khaira 1 750 000 $ (3)
Michael Kostka 1 500 000 $ (1)
Al Montoya 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 Players21
Salary Commitment
Year 10 : 70 200 000 $
Year 11 : 43 600 000 $
Year 12 : 19 050 000 $
Year 13 : 8 000 000 $
Salary Average Commitment
Year 10 : 68 700 000 $
Year 11 : 42 100 000 $
Year 12 : 17 550 000 $
Year 13 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 200 000 $
Year 11 : 43 600 000 $
Year 12 : 19 050 000 $
Year 13 : 8 000 000 $

Farm Players Salaries

Raphael Diaz 180 000 $ (2)
Olivier Roy 110 000 $ (2)
Max Nicastro 100 000 $ (3)
James Wright 100 000 $ (3)
Kirill Lyamin 100 000 $ (1)
Matt Tennyson 100 000 $ (1)
Jean-Phillipe Cote 100 000 $ (1)
Luca Caputi 95 000 $ (2)
Ryan Howse 90 000 $ (2)
Alexandre R. Picard 90 000 $ (3)
Martin Ouellette 90 000 $ (2)
Jake Paterson 90 000 $ (2)
Tom Gilbert 90 000 $ (3)
Brandon Davidson 90 000 $ (2)
Austin Madaisky 85 000 $ (2)
Nicolas Kerdiles 85 000 $ (2)
Johan Sundstrom 80 000 $ (2)
Ben Winnett 80 000 $ (2)
Philip Lane 80 000 $ (2)
Kristopher Foucault 80 000 $ (1)
Joachim Nermark 75 000 $ (1)
Sebastian Collberg 75 000 $ (2)
Austen Brassard 75 000 $ (1)
Samuel Kurker 70 000 $ (2)
Dane Fox 70 000 $ (2)
Garrett Meurs 70 000 $ (1)
Max Gardiner 65 000 $ (2)
Matthew Deblouw 65 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 2 480 000 $
Year 11 : 1 880 000 $
Year 12 : 380 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 480 000 $
Year 11 : 1 880 000 $
Year 12 : 380 000 $
Year 13 : 0 $

Canadiens

Canadiens is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - 75 $ - 6 508 - 81,34%
Level 2: 6000 - 60 $ - 4 044 - 67,40%
Level 3: 3000 - 30 $ - 2 275 - 75,82%
Level 4: 5000 - 15 $ - 4 142 - 82,85%
Luxury : 1000 - 125 $ - 962 - 96,23%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 30 $ - 1 937 - 96,83%
Farm Level 2: 1000 - 15 $ - 966 - 96,60%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17 931 - 77,96%
Average Income per Game1 454 489 $
Year to Date Revenue33 453 249 $
Farm
Home Games Left18
Average Attendance - %2 903 - 96,76%
Average Income per Game103 616 $
Year to Date Revenue2 383 162 $

Expense

Pro Players Total Salaries69 650 000 $
Farm Players Total Salaries2 650 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 132 615 $
Farm Year To Date Expenses1 576 568 $
Pro Salary Cap To Date36 805 370 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 180 804 $
Farm Estimated Season Revenue1 865 083 $
Pro Remaining Season Days85
Pro Expenses Per Days375 668 $
Pro Estimated Expenses31 931 780 $
Farm Remaining Season Days84
Farm Expenses Per Days14 785 $
Farm Estimated Expenses1 241 940 $
Estimated Season Expenses33 173 720 $
Season Salary Cap69 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $-650 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 650 000 $
Current Bank Account49 402 370 $
Projected Bank Account44 274 537 $

Pro Players Salaries

John Tavares 7 750 000 $ (1)
Martin Havlat 7 750 000 $ (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)
Kevin Labanc 4 500 000 $ (5)
Andrej Meszaros 4 500 000 $ (1)
Jean Gabriel Pageau 3 400 000 $ (1)
Sami Vatanen 3 100 000 $ (1)
Brock Nelson 2 800 000 $ (1)
Connor Murphy 2 800 000 $ (1)
Tim Erixon 2 300 000 $ (1)
Charlie Lindgren 1 800 000 $ (1)
Jyrki Jokipakka 1 100 000 $ (3)
Jordan Weal 1 000 000 $ (3)
Esa Lindell 900 000 $ (1)
Andreas Johnsson 900 000 $ (3)
Anthony Cirelli 900 000 $ (3)
Ondrej Kase 900 000 $ (2)
Tanner Richard 800 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 69 650 000 $
Year 11 : 21 600 000 $
Year 12 : 14 200 000 $
Year 13 : 4 500 000 $
Salary Average Commitment
Year 10 : 67 850 000 $
Year 11 : 20 300 000 $
Year 12 : 14 200 000 $
Year 13 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 650 000 $
Year 11 : 21 600 000 $
Year 12 : 14 200 000 $
Year 13 : 4 500 000 $

Farm Players Salaries

Matt Bartkowski 200 000 $ (2)
Brian Gibbons 180 000 $ (2)
Wojtek Wolski 170 000 $ (2)
Eric O'dell 140 000 $ (2)
Peter Delmas 140 000 $ (3)
Harri Sateri 140 000 $ (3)
Christopher DiDomenico 130 000 $ (3)
Justin Fontaine 100 000 $ (1)
Pavel Vorobiev 100 000 $ (1)
Maxime Clermont 100 000 $ (1)
Lukas Krajicek 100 000 $ (2)
Corban Knight 95 000 $ (1)
Julien Pelletier 95 000 $ (3)
Jesper Pettersson 90 000 $ (1)
Justin Sefton 90 000 $ (1)
Jacob De La Rose 90 000 $ (2)
Frederick Gaudreau 85 000 $ (1)
Sean Kuraly (Out of Payroll) 85 000 $ (1)
Robin Kovacs 80 000 $ (2)
David Musil 80 000 $ (1)
Dylan Blujus 80 000 $ (2)
Matia Marcantuoni 80 000 $ (3)
Chris Bigras 75 000 $ (3)
Blake Speers 75 000 $ (3)
Carter Ashton 70 000 $ (1)
Dante Salituro 65 000 $ (1)
Total Farm Players26
Salary Commitment
Year 10 : 2 735 000 $
Year 11 : 1 775 000 $
Year 12 : 735 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 735 000 $
Year 11 : 1 775 000 $
Year 12 : 735 000 $
Year 13 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 100 $ - 4 980 - 71,14%
Level 2: 5000 - 60 $ - 4 098 - 81,96%
Level 3: 2000 - 35 $ - 1 762 - 88,10%
Level 4: 4000 - 20 $ - 3 937 - 98,42%
Luxury : 1000 - 200 $ - 741 - 74,08%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 867 - 93,33%
Farm Level 2: 1000 - 15 $ - 945 - 94,52%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %15 518 - 81,67%
Average Income per Game1 453 467 $
Year to Date Revenue33 429 739 $
Farm
Home Games Left17
Average Attendance - %2 812 - 93,73%
Average Income per Game113 497 $
Year to Date Revenue2 723 937 $

Expense

Pro Players Total Salaries68 350 000 $
Farm Players Total Salaries2 430 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 738 660 $
Farm Year To Date Expenses1 314 337 $
Pro Salary Cap To Date36 411 366 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 162 404 $
Farm Estimated Season Revenue1 929 455 $
Pro Remaining Season Days85
Pro Expenses Per Days368 717 $
Pro Estimated Expenses31 340 945 $
Farm Remaining Season Days84
Farm Expenses Per Days13 602 $
Farm Estimated Expenses1 142 568 $
Estimated Season Expenses32 483 513 $
Season Salary Cap68 350 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $650 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 350 000 $
Current Bank Account50 336 225 $
Projected Bank Account45 944 571 $

Pro Players Salaries

Leon Draisaitl 8 000 000 $ (3)
Justin Williams 6 750 000 $ (2)
Pekka Rinne 6 250 000 $ (3)
Tyler Ennis 5 500 000 $ (4)
Adam Henrique 5 000 000 $ (3)
Nick Bonino 5 000 000 $ (3)
Ron Hainsey 4 875 000 $ (1)
Zach Bogosian 4 600 000 $ (1)
TJ Brodie 3 900 000 $ (1)
Conor Sheary 3 500 000 $ (1)
Jonas Junland 2 950 000 $ (1)
Colby Robak 2 100 000 $ (1)
Andrei Loktionov 1 825 000 $ (1)
Josh Archibald 1 500 000 $ (3)
Jake Hansen 1 500 000 $ (3)
Dennis Rasmussen 1 500 000 $ (1)
Jaroslav Janus 900 000 $ (1)
Tobias Rieder 900 000 $ (1)
Mark Jankowski 900 000 $ (2)
Mirco Mueller 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 68 350 000 $
Year 11 : 41 300 000 $
Year 12 : 33 650 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 68 100 000 $
Year 11 : 41 050 000 $
Year 12 : 33 400 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 350 000 $
Year 11 : 41 300 000 $
Year 12 : 33 650 000 $
Year 13 : 5 500 000 $

Farm Players Salaries

Justin Pogge 150 000 $ (1)
Taylor Ellington 150 000 $ (1)
Jeff Zatkoff 140 000 $ (1)
Kyle Cumiskey 130 000 $ (1)
John Moore 120 000 $ (1)
Branislav Mezei 110 000 $ (1)
Jeremy Price 100 000 $ (2)
Viktor Tikhonov 100 000 $ (1)
Magnus Paajarvi 90 000 $ (1)
Slater Koekkoek 90 000 $ (3)
Brett Ponich 85 000 $ (2)
Joe Morrow 85 000 $ (1)
Maxime Sauve 80 000 $ (1)
Joey Leach (Out of Payroll) 80 000 $ (2)
Daultan Leveille 80 000 $ (2)
Brendan Woods 80 000 $ (2)
Matej Stransky 80 000 $ (2)
Emile Poirier 75 000 $ (3)
Henrik Bjorklund 75 000 $ (1)
Dale Mitchell 75 000 $ (1)
Kevin Lynch 75 000 $ (2)
Sebastian Stefaniszin 75 000 $ (1)
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 Players28
Salary Commitment
Year 10 : 2 510 000 $
Year 11 : 1 015 000 $
Year 12 : 165 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 510 000 $
Year 11 : 1 015 000 $
Year 12 : 165 000 $
Year 13 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - 90 $ - 5 879 - 73,49%
Level 2: 5000 - 50 $ - 4 998 - 99,95%
Level 3: 2000 - 35 $ - 1 751 - 87,56%
Level 4: 4000 - 20 $ - 3 934 - 98,35%
Luxury : 1000 - 140 $ - 997 - 99,75%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 45 $ - 1 252 - 62,60%
Farm Level 2: 1000 - 20 $ - 664 - 66,44%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17 560 - 87,80%
Average Income per Game1 490 322 $
Year to Date Revenue34 277 417 $
Farm
Home Games Left17
Average Attendance - %1 916 - 63,88%
Average Income per Game99 398 $
Year to Date Revenue2 385 543 $

Expense

Pro Players Total Salaries56 250 000 $
Farm Players Total Salaries2 250 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses34 068 193 $
Farm Year To Date Expenses1 355 060 $
Pro Salary Cap To Date33 740 910 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 825 805 $
Farm Estimated Season Revenue1 689 760 $
Pro Remaining Season Days85
Pro Expenses Per Days304 011 $
Pro Estimated Expenses25 840 935 $
Farm Remaining Season Days84
Farm Expenses Per Days12 634 $
Farm Estimated Expenses1 061 256 $
Estimated Season Expenses26 902 191 $
Season Salary Cap56 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $12 750 000 $
Estimate Over Minimum Salary Cap of 0 $ 56 250 000 $
Current Bank Account9 050 188 $
Projected Bank Account10 663 562 $

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 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)
Bryan Rust 1 200 000 $ (2)
Reid Boucher (Out of Payroll) 900 000 $ (2)
Tyler Motte 900 000 $ (3)
Matthew Nieto 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 62 400 000 $
Year 11 : 30 600 000 $
Year 12 : 13 550 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 62 400 000 $
Year 11 : 30 600 000 $
Year 12 : 13 550 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 62 400 000 $
Year 11 : 30 600 000 $
Year 12 : 13 550 000 $
Year 13 : 0 $

Farm Players Salaries

Frank Vatrano 140 000 $ (1)
Sergei Korostin 100 000 $ (1)
Dylan DeMelo 100 000 $ (1)
Sam Brittain 100 000 $ (1)
Dick Axelsson 90 000 $ (3)
Alexandre Picard 90 000 $ (3)
Daniel Carr 90 000 $ (2)
David Kampf 90 000 $ (2)
David Warsofsky 90 000 $ (1)
Ryan Button 90 000 $ (1)
Laurent Brossoit 90 000 $ (2)
Peter Andersson 90 000 $ (1)
Brent Regner 90 000 $ (1)
Mitch Wahl 90 000 $ (1)
Francis Beauvillier 85 000 $ (2)
Andrey Pedan 85 000 $ (2)
Kirill Kabanov 80 000 $ (2)
Marcel Goc 80 000 $ (3)
Michael Paliotta 80 000 $ (1)
Eric Knodel 80 000 $ (3)
Oscar Dansk 75 000 $ (3)
Linus Arnesson 75 000 $ (2)
Corey Cowick 70 000 $ (3)
Bobby Butler 70 000 $ (3)
Jozef Balej 65 000 $ (2)
Brett Sutter 65 000 $ (2)
Total Farm Players26
Salary Commitment
Year 10 : 2 250 000 $
Year 11 : 1 280 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 250 000 $
Year 11 : 1 280 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Coyotes

Coyotes is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - 90 $ - 5 174 - 64,68%
Level 2: 5000 - 50 $ - 4 705 - 94,10%
Level 3: 2000 - 36 $ - 1 653 - 82,66%
Level 4: 4000 - 25 $ - 2 542 - 63,54%
Luxury : 1000 - 180 $ - 808 - 80,81%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 894 - 94,72%
Farm Level 2: 1000 - 15 $ - 927 - 92,74%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %14 882 - 74,41%
Average Income per Game1 456 136 $
Year to Date Revenue33 491 130 $
Farm
Home Games Left18
Average Attendance - %2 822 - 94,06%
Average Income per Game114 500 $
Year to Date Revenue2 633 507 $

Expense

Pro Players Total Salaries69 550 000 $
Farm Players Total Salaries2 585 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 273 819 $
Farm Year To Date Expenses1 477 041 $
Pro Salary Cap To Date36 946 512 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 210 450 $
Farm Estimated Season Revenue2 061 005 $
Pro Remaining Season Days85
Pro Expenses Per Days375 134 $
Pro Estimated Expenses31 886 390 $
Farm Remaining Season Days84
Farm Expenses Per Days14 435 $
Farm Estimated Expenses1 212 540 $
Estimated Season Expenses33 098 930 $
Season Salary Cap69 550 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $-550 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 550 000 $
Current Bank Account7 720 554 $
Projected Bank Account2 893 079 $

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)
Conor Garland 900 000 $ (3)
Brett Kulak 900 000 $ (2)
Alexander Wennberg 900 000 $ (1)
Alex Kerfoot 900 000 $ (2)
Derrick Pouliot 900 000 $ (2)
Nick Ebert 800 000 $ (2)
Blair Jones 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 69 550 000 $
Year 11 : 55 100 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Average Commitment
Year 10 : 68 800 000 $
Year 11 : 54 350 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 550 000 $
Year 11 : 55 100 000 $
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)
Rostislav Olesz 90 000 $ (3)
Derek Rodwell 90 000 $ (1)
Brad Malone 90 000 $ (1)
Chet Pickard 90 000 $ (2)
Linden Rowat 90 000 $ (3)
Denis Bodrov 90 000 $ (2)
Mark Alt 90 000 $ (3)
Colin Sullivan 85 000 $ (2)
Patrick McNally 85 000 $ (2)
Mikhail Stefanovich 80 000 $ (1)
Tomas Surovy 80 000 $ (3)
Philippe Hudon 75 000 $ (3)
Samuel Noreau 75 000 $ (3)
Edwin Minney 75 000 $ (3)
Myles Bell 75 000 $ (1)
Nick Magyar 75 000 $ (3)
Olivier Archambault 70 000 $ (3)
Travis Ewanyk 70 000 $ (1)
Michael Downing 70 000 $ (2)
Ruslan Bashkirov 65 000 $ (2)
Ryan Martindale 65 000 $ (2)
Brandon Hynes 55 000 $ (3)
Blake Clarke 50 000 $ (2)
Total Farm Players30
Salary Commitment
Year 10 : 2 585 000 $
Year 11 : 1 730 000 $
Year 12 : 870 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 585 000 $
Year 11 : 1 730 000 $
Year 12 : 870 000 $
Year 13 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 95 $ - 5 207 - 65,09%
Level 2: 5000 - 60 $ - 4 089 - 81,77%
Level 3: 2000 - 40 $ - 1 536 - 76,79%
Level 4: 4000 - 25 $ - 2 975 - 74,37%
Luxury : 1000 - 185 $ - 814 - 81,43%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 864 - 93,22%
Farm Level 2: 1000 - 15 $ - 982 - 98,24%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %14 621 - 73,10%
Average Income per Game1 444 581 $
Year to Date Revenue33 225 361 $
Farm
Home Games Left18
Average Attendance - %2 847 - 94,89%
Average Income per Game114 210 $
Year to Date Revenue2 626 832 $

Expense

Pro Players Total Salaries62 275 000 $
Farm Players Total Salaries2 589 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 443 351 $
Farm Year To Date Expenses1 470 697 $
Pro Salary Cap To Date37 116 048 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 002 456 $
Farm Estimated Season Revenue2 055 782 $
Pro Remaining Season Days85
Pro Expenses Per Days336 230 $
Pro Estimated Expenses28 579 550 $
Farm Remaining Season Days84
Farm Expenses Per Days14 460 $
Farm Estimated Expenses1 214 640 $
Estimated Season Expenses29 794 190 $
Season Salary Cap62 275 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $6 725 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 275 000 $
Current Bank Account33 278 177 $
Projected Bank Account31 542 225 $

Pro Players Salaries

Pavel Datsyuk 7 650 000 $ (2)
Ryan Suter 7 000 000 $ (3)
Evgeny Kuznetsov 7 000 000 $ (5)
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 1 500 000 $ (2)
Jordan Szwarz 1 000 000 $ (2)
Mark Katic 925 000 $ (1)
Matt Murray 900 000 $ (1)
Teuvo Teravainen 900 000 $ (1)
Pavel Buchnevich 900 000 $ (3)
Oliver Bjorkstrand 900 000 $ (2)
Brock McGinn 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 68 275 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Average Commitment
Year 10 : 68 275 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 275 000 $
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)
Marcel Noebels 100 000 $ (2)
Joonas Nattinen 100 000 $ (1)
Dylan Olsen 92 500 $ (1)
Cody McLeod 91 000 $ (1)
Andreas Nodl 90 000 $ (2)
Jordan Schmaltz 90 000 $ (2)
Anton Rodin (Out of Payroll) 90 000 $ (1)
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 (Out of Payroll) 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 Players29
Salary Commitment
Year 10 : 2 754 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 754 500 $
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 $ - 5 725 - 81,78%
Level 2: 5000 - 65 $ - 3 794 - 75,89%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 971 - 99,27%
Luxury : 1000 - 175 $ - 980 - 98,01%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 896 - 94,80%
Farm Level 2: 1000 - 15 $ - 949 - 94,89%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %16 470 - 86,68%
Average Income per Game1 510 228 $
Year to Date Revenue34 735 255 $
Farm
Home Games Left18
Average Attendance - %2 845 - 94,83%
Average Income per Game115 070 $
Year to Date Revenue2 646 608 $

Expense

Pro Players Total Salaries65 850 000 $
Farm Players Total Salaries2 712 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 612 431 $
Farm Year To Date Expenses1 605 157 $
Pro Salary Cap To Date36 285 150 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 184 113 $
Farm Estimated Season Revenue2 071 258 $
Pro Remaining Season Days85
Pro Expenses Per Days355 348 $
Pro Estimated Expenses30 204 580 $
Farm Remaining Season Days84
Farm Expenses Per Days15 121 $
Farm Estimated Expenses1 270 164 $
Estimated Season Expenses31 474 744 $
Season Salary Cap65 850 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $3 150 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 850 000 $
Current Bank Account5 761 243 $
Projected Bank Account3 541 870 $

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)
Michael Grabner 4 000 000 $ (2)
Mika Zibanejad 3 000 000 $ (2)
Ryan Carpenter 2 000 000 $ (1)
Tanner Pearson 1 800 000 $ (1)
Jordan Oesterle 1 800 000 $ (1)
Brandon Tanev 1 800 000 $ (1)
Colin Miller 1 400 000 $ (2)
Justin Peters 1 200 000 $ (3)
Tanner Glass 1 000 000 $ (1)
Malcolm Subban 900 000 $ (3)
Joshua Morrissey 900 000 $ (2)
Mathew Dumba 900 000 $ (1)
Ryan Pulock 900 000 $ (3)
Lucas Wallmark 900 000 $ (3)
Anthony Mantha 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 65 850 000 $
Year 11 : 42 200 000 $
Year 12 : 32 900 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 65 850 000 $
Year 11 : 42 200 000 $
Year 12 : 32 900 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 65 850 000 $
Year 11 : 42 200 000 $
Year 12 : 32 900 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Andrew Desjardins 200 000 $ (2)
Tim Heed 175 000 $ (3)
Stanislav Galiev 175 000 $ (3)
Chris Tierney 150 000 $ (1)
Anders Lindback 150 000 $ (3)
Jakub Kindl 120 000 $ (3)
Kevin Marshall 100 000 $ (3)
Stefan Legein 100 000 $ (2)
Mark Borowiecki 100 000 $ (2)
Logan MacMillan 95 000 $ (1)
Colby Cave 90 000 $ (3)
Jordon Southorn 90 000 $ (2)
Timo Pielmeier 85 000 $ (1)
Drayson Bowman 85 000 $ (2)
Nikolai Prokhorkin 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 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 : 2 712 500 $
Year 11 : 1 640 000 $
Year 12 : 960 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 712 500 $
Year 11 : 1 640 000 $
Year 12 : 960 000 $
Year 13 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 8000 - 96 $ - 5 223 - 65,29%
Level 2: 6000 - 66 $ - 3 830 - 63,83%
Level 3: 3000 - 37 $ - 1 675 - 55,84%
Level 4: 4000 - 30 $ - 2 489 - 62,24%
Luxury : 1000 - 175 $ - 989 - 98,89%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 846 - 92,29%
Farm Level 2: 1000 - 17 $ - 890 - 88,99%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %14 207 - 64,58%
Average Income per Game1 497 377 $
Year to Date Revenue34 439 660 $
Farm
Home Games Left18
Average Attendance - %2 736 - 91,19%
Average Income per Game113 835 $
Year to Date Revenue2 618 206 $

Expense

Pro Players Total Salaries63 350 000 $
Farm Players Total Salaries2 355 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 610 830 $
Farm Year To Date Expenses1 641 653 $
Pro Salary Cap To Date36 283 575 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 952 777 $
Farm Estimated Season Revenue2 049 031 $
Pro Remaining Season Days85
Pro Expenses Per Days341 979 $
Pro Estimated Expenses29 068 215 $
Farm Remaining Season Days84
Farm Expenses Per Days13 199 $
Farm Estimated Expenses1 108 716 $
Estimated Season Expenses30 176 931 $
Season Salary Cap63 350 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $5 650 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 350 000 $
Current Bank Account86 025 548 $
Projected Bank Account84 850 425 $

Pro Players Salaries

Joe Thornton 7 850 000 $ (2)
Rick Nash 7 750 000 $ (1)
Matt Carle 5 750 000 $ (2)
Tomas Tatar 5 500 000 $ (5)
Cam Barker 5 500 000 $ (2)
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)
Steven Kampfer 1 600 000 $ (2)
Maxim Lapierre 1 500 000 $ (1)
Mikael Backlund 1 500 000 $ (1)
Micheal Ferland 1 450 000 $ (1)
Sergey Kalinin 1 200 000 $ (2)
Jimmy Vesey 900 000 $ (1)
Shea Theodore 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 71 200 000 $
Year 11 : 45 650 000 $
Year 12 : 13 900 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 70 950 000 $
Year 11 : 45 650 000 $
Year 12 : 13 900 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 200 000 $
Year 11 : 45 650 000 $
Year 12 : 13 900 000 $
Year 13 : 5 500 000 $

Farm Players Salaries

Jonas Hiller 175 000 $ (2)
Ben Chiarot 150 000 $ (2)
Dalton Prout 140 000 $ (3)
Iiro Pakarinen 140 000 $ (2)
Corey Locke 140 000 $ (1)
Ville Koistinen (Out of Payroll) 135 000 $ (2)
Patrice Cormier (Out of Payroll) 120 000 $ (1)
Jeremie Blain 120 000 $ (1)
Maxime Lagace 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)
Anthony Peluso 85 000 $ (2)
Maxim Shalunov 85 000 $ (1)
Nicklas Jensen 80 000 $ (1)
Harrison Ruopp (Out of Payroll) 80 000 $ (1)
Antoine Bibeau 80 000 $ (3)
Calle Andersson 75 000 $ (1)
Benjamin Conz 75 000 $ (1)
Ryan Macinnis (Out of Payroll) 75 000 $ (3)
Louis-Marc Aubry 70 000 $ (2)
Eric Roy 70 000 $ (2)
Dalton Smith 70 000 $ (2)
Emil Djuse 67 500 $ (1)
Corey Fienhage 67 500 $ (1)
Andrej Sastny 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 765 000 $
Year 11 : 1 692 500 $
Year 12 : 295 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 770 000 $
Year 11 : 1 692 500 $
Year 12 : 295 000 $
Year 13 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 8000 - 88 $ - 6 668 - 83,35%
Level 2: 5000 - 55 $ - 4 980 - 99,60%
Level 3: 2000 - 33 $ - 1 891 - 94,56%
Level 4: 4000 - 18 $ - 3 987 - 99,67%
Luxury : 1000 - 185 $ - 801 - 80,14%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 904 - 95,19%
Farm Level 2: 1000 - 15 $ - 960 - 96,00%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18 328 - 91,64%
Average Income per Game1 608 823 $
Year to Date Revenue37 002 921 $
Farm
Home Games Left18
Average Attendance - %2 864 - 95,46%
Average Income per Game115 701 $
Year to Date Revenue2 661 122 $

Expense

Pro Players Total Salaries67 750 000 $
Farm Players Total Salaries2 080 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 614 186 $
Farm Year To Date Expenses1 264 730 $
Pro Salary Cap To Date36 286 906 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 958 808 $
Farm Estimated Season Revenue2 082 617 $
Pro Remaining Season Days85
Pro Expenses Per Days365 508 $
Pro Estimated Expenses31 068 180 $
Farm Remaining Season Days84
Farm Expenses Per Days11 720 $
Farm Estimated Expenses984 480 $
Estimated Season Expenses32 052 660 $
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 Account12 846 113 $
Projected Bank Account11 834 878 $

Pro Players Salaries

Paul Stastny 9 000 000 $ (5)
Dion Phaneuf 8 000 000 $ (2)
Marian Gaborik 7 250 000 $ (1)
Jakub Voracek 7 150 000 $ (2)
Dan Hamhuis 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)
Ryan Strome 2 300 000 $ (1)
Adam McQuaid 2 300 000 $ (1)
Trevor Lewis 2 300 000 $ (1)
Kevan Miller 1 950 000 $ (1)
Brad Hunt 1 800 000 $ (2)
Roman Horak 1 800 000 $ (1)
Brendan Leipsic 1 750 000 $ (3)
David Rundblad (Out of Payroll) 1 750 000 $ (2)
Nicolas Deslauriers 1 000 000 $ (1)
Brock Boeser (Out of Payroll) 900 000 $ (2)
Dylan Strome 900 000 $ (3)
Will Butcher 900 000 $ (2)
Colton Gillies 700 000 $ (2)
Total Pro Players22
Salary Commitment
Year 10 : 70 400 000 $
Year 11 : 32 850 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Average Commitment
Year 10 : 70 400 000 $
Year 11 : 32 850 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 400 000 $
Year 11 : 32 850 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $

Farm Players Salaries

Yan-Pavel Laplante 100 000 $ (1)
Jay Dickman 100 000 $ (1)
Mark Olver (Out of Payroll) 100 000 $ (2)
Yutaka Fukufuji 100 000 $ (1)
Jimmy Lodge 100 000 $ (1)
Steven Hodges 100 000 $ (1)
Daniel Rahimi 90 000 $ (1)
Rob O'Gara 90 000 $ (1)
Tommy Cross 90 000 $ (1)
Brandon Archibald 90 000 $ (1)
Codey Burki 80 000 $ (1)
Cody Sol 80 000 $ (1)
Hannu Toivonen 80 000 $ (2)
Andre Petersson 80 000 $ (1)
Maxime Macenauer 80 000 $ (1)
John Degray 75 000 $ (1)
Sean Lorenz 70 000 $ (1)
Brett MacLean 70 000 $ (1)
Dustin Boyd 70 000 $ (1)
Justin Kea 70 000 $ (2)
Quentin Shore 70 000 $ (2)
Stefan Warg 70 000 $ (1)
Derek Grant 70 000 $ (1)
Ryan Rehill 65 000 $ (1)
Tomas Malec 65 000 $ (1)
Etienne Brodeur 65 000 $ (2)
Jakub Izacky 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 10 : 2 180 000 $
Year 11 : 385 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 180 000 $
Year 11 : 385 000 $
Year 12 : 0 $
Year 13 : 0 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - 88 $ - 6 611 - 82,64%
Level 2: 6000 - 58 $ - 4 327 - 72,12%
Level 3: 3000 - 35 $ - 1 768 - 58,92%
Level 4: 4000 - 25 $ - 3 015 - 75,39%
Luxury : 1000 - 190 $ - 790 - 78,98%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 266 - 63,31%
Farm Level 2: 1000 - 25 $ - 537 - 53,73%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %16 511 - 75,05%
Average Income per Game1 576 343 $
Year to Date Revenue36 255 900 $
Farm
Home Games Left18
Average Attendance - %1 804 - 60,12%
Average Income per Game100 540 $
Year to Date Revenue2 312 428 $

Expense

Pro Players Total Salaries62 000 000 $
Farm Players Total Salaries3 052 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 281 016 $
Farm Year To Date Expenses1 681 635 $
Pro Salary Cap To Date36 953 738 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 374 183 $
Farm Estimated Season Revenue1 809 726 $
Pro Remaining Season Days85
Pro Expenses Per Days334 759 $
Pro Estimated Expenses28 454 515 $
Farm Remaining Season Days84
Farm Expenses Per Days16 949 $
Farm Estimated Expenses1 423 716 $
Estimated Season Expenses29 878 231 $
Season Salary Cap62 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $7 000 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 000 000 $
Current Bank Account12 646 789 $
Projected Bank Account12 952 467 $

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)
Shane Prince 1 500 000 $ (2)
Zach Hamill 1 450 000 $ (3)
Jared McCann 900 000 $ (2)
Kevin Fiala 900 000 $ (2)
Carl Dahlstrom 900 000 $ (2)
Timo Meier 900 000 $ (2)
Josh Anderson 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 69 000 000 $
Year 11 : 48 900 000 $
Year 12 : 20 300 000 $
Year 13 : 14 600 000 $
Salary Average Commitment
Year 10 : 69 600 000 $
Year 11 : 49 500 000 $
Year 12 : 20 300 000 $
Year 13 : 14 600 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 000 000 $
Year 11 : 48 900 000 $
Year 12 : 20 300 000 $
Year 13 : 14 600 000 $

Farm Players Salaries

Daniel Paille 175 000 $ (1)
Rocco Grimaldi 150 000 $ (2)
Jordan Binnington 150 000 $ (3)
Dustin Tokarski 150 000 $ (3)
Samuel Carrier 140 000 $ (1)
Ben Hutton 140 000 $ (1)
Shaone Morrisonn 140 000 $ (2)
Nic Dowd 135 000 $ (2)
Dustin Jeffrey 130 000 $ (2)
Jesse Blacker 110 000 $ (2)
Kris Newbury 110 000 $ (1)
Jared Knight 107 500 $ (2)
Mat Clark 100 000 $ (1)
Christian Folin 100 000 $ (1)
Luca Sbisa 100 000 $ (3)
Zach Budish 95 000 $ (1)
Lance Bouma 90 000 $ (3)
Josh Leivo 90 000 $ (2)
Jordan Martinook 90 000 $ (2)
Ryan Murphy 90 000 $ (1)
Matt Puempel 85 000 $ (1)
Devante Smith-Pelly 80 000 $ (2)
Dan Blackburn 75 000 $ (2)
Jon Gillies 75 000 $ (3)
Marc-Antoine Pouliot 75 000 $ (1)
Erik Nemec 70 000 $ (1)
Ryan Stoa 70 000 $ (1)
Jordan Messier 65 000 $ (1)
Danick Paquette 65 000 $ (1)
Total Farm Players29
Salary Commitment
Year 10 : 3 052 500 $
Year 11 : 1 672 500 $
Year 12 : 565 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 052 500 $
Year 11 : 1 672 500 $
Year 12 : 565 000 $
Year 13 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - 80 $ - 6 797 - 84,97%
Level 2: 6000 - 45 $ - 5 567 - 92,79%
Level 3: 3000 - 30 $ - 2 428 - 80,95%
Level 4: 4000 - 20 $ - 3 957 - 98,92%
Luxury : 1000 - 180 $ - 854 - 85,38%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 909 - 95,45%
Farm Level 2: 1000 - 15 $ - 968 - 96,83%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %19 604 - 89,11%
Average Income per Game1 548 612 $
Year to Date Revenue35 618 087 $
Farm
Home Games Left17
Average Attendance - %2 877 - 95,91%
Average Income per Game116 119 $
Year to Date Revenue2 786 862 $

Expense

Pro Players Total Salaries68 400 000 $
Farm Players Total Salaries3 255 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 768 973 $
Farm Year To Date Expenses1 694 240 $
Pro Salary Cap To Date36 441 723 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 875 025 $
Farm Estimated Season Revenue1 974 027 $
Pro Remaining Season Days85
Pro Expenses Per Days368 984 $
Pro Estimated Expenses31 363 640 $
Farm Remaining Season Days84
Farm Expenses Per Days18 038 $
Farm Estimated Expenses1 515 192 $
Estimated Season Expenses32 878 832 $
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 Account15 073 569 $
Projected Bank Account12 043 789 $

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)
Roman Josi 4 500 000 $ (2)
Alex Galchenyuk 4 000 000 $ (1)
Gilbert Brule 3 650 000 $ (1)
Danton Heinen 3 500 000 $ (1)
Mattew Calvert 2 650 000 $ (2)
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)
Marek Schwarz 1 700 000 $ (1)
Mario Kempe 1 500 000 $ (2)
Kyle Connor 900 000 $ (2)
Charlie McAvoy 900 000 $ (2)
Radek Faksa 900 000 $ (1)
Oscar Klefbom 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 400 000 $
Year 11 : 38 200 000 $
Year 12 : 22 250 000 $
Year 13 : 10 000 000 $
Salary Average Commitment
Year 10 : 68 400 000 $
Year 11 : 38 200 000 $
Year 12 : 22 250 000 $
Year 13 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 400 000 $
Year 11 : 38 200 000 $
Year 12 : 22 250 000 $
Year 13 : 10 000 000 $

Farm Players Salaries

Nick Seeler 180 000 $ (2)
Danny DeKeyser 175 000 $ (3)
Troy Brouwer 170 000 $ (1)
Matt Irwin 150 000 $ (1)
Kalle Kossila 150 000 $ (3)
Kirill Tulupov 145 000 $ (1)
Tom Kuhnhackl 140 000 $ (2)
Ryan Reaves 140 000 $ (2)
Ian Cole 140 000 $ (1)
Jonny Brodzinski 140 000 $ (3)
Taylor Leier 135 000 $ (2)
Joakim Andersson 125 000 $ (2)
Oscar Fantenberg 120 000 $ (2)
Bill Sweatt 100 000 $ (2)
Blake Coleman 100 000 $ (3)
Kent Patterson 100 000 $ (2)
Jim O'Brien 100 000 $ (2)
David Toews 95 000 $ (3)
Kristoffer Berglund 90 000 $ (2)
Mattias Backman 80 000 $ (1)
Jack Campbell 75 000 $ (2)
Mike Morrison 75 000 $ (1)
Steven Fogarty 75 000 $ (1)
Alec Martinez 75 000 $ (1)
Eero Elo 70 000 $ (1)
Andrew Fritsch 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 Players30
Salary Commitment
Year 10 : 3 255 000 $
Year 11 : 2 205 000 $
Year 12 : 660 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 255 000 $
Year 11 : 2 205 000 $
Year 12 : 660 000 $
Year 13 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - 90 $ - 5 973 - 74,66%
Level 2: 6000 - 60 $ - 4 129 - 68,82%
Level 3: 3000 - 30 $ - 2 344 - 78,12%
Level 4: 5000 - 20 $ - 4 085 - 81,69%
Luxury : 1500 - 150 $ - 1 051 - 70,06%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 897 - 94,85%
Farm Level 2: 1000 - 15 $ - 959 - 95,89%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17 581 - 74,81%
Average Income per Game1 540 850 $
Year to Date Revenue35 439 559 $
Farm
Home Games Left18
Average Attendance - %2 856 - 95,20%
Average Income per Game115 338 $
Year to Date Revenue2 652 773 $

Expense

Pro Players Total Salaries64 670 000 $
Farm Players Total Salaries2 343 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 560 610 $
Farm Year To Date Expenses1 391 571 $
Pro Salary Cap To Date36 233 353 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 735 307 $
Farm Estimated Season Revenue2 076 083 $
Pro Remaining Season Days85
Pro Expenses Per Days349 037 $
Pro Estimated Expenses29 668 145 $
Farm Remaining Season Days84
Farm Expenses Per Days13 134 $
Farm Estimated Expenses1 103 256 $
Estimated Season Expenses30 771 401 $
Season Salary Cap64 670 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $4 330 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 670 000 $
Current Bank Account37 022 401 $
Projected Bank Account36 062 390 $

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 (Out of Payroll) 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)
David Rittich 1 800 000 $ (1)
Tomas Nosek 1 800 000 $ (1)
Phil Varone 1 250 000 $ (1)
Alex Iafallo 1 200 000 $ (1)
Lauri Korpikoski 925 000 $ (1)
Joel Edmundson 900 000 $ (1)
Jake Virtanen 900 000 $ (3)
Brandon Montour 900 000 $ (2)
Sam Bennett 900 000 $ (3)
Morgan Rielly 900 000 $ (1)
Ryan Murray 900 000 $ (1)
Mathew Barzal 900 000 $ (2)
William Carrier (Out of Payroll) 900 000 $ (3)
Leland Irving 795 000 $ (1)
Total Pro Players23
Salary Commitment
Year 10 : 71 570 000 $
Year 11 : 28 250 000 $
Year 12 : 26 450 000 $
Year 13 : 6 250 000 $
Salary Average Commitment
Year 10 : 70 920 000 $
Year 11 : 27 600 000 $
Year 12 : 25 800 000 $
Year 13 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 570 000 $
Year 11 : 28 250 000 $
Year 12 : 26 450 000 $
Year 13 : 6 250 000 $

Farm Players Salaries

Mac Bennett 125 000 $ (1)
Sondre Olden 120 000 $ (1)
Connor Brickley 120 000 $ (1)
Jon Merrill 120 000 $ (1)
Scott Wilson 120 000 $ (1)
Nikita Nesterov 100 000 $ (3)
Michael Chaput 100 000 $ (3)
Matt Beleskey 99 500 $ (1)
Erik Condra 97 000 $ (1)
Kenny Agostino 96 500 $ (2)
Stefan Elliott 95 000 $ (1)
Brandon Manning 95 000 $ (1)
Joonas Kemppainen 95 000 $ (1)
Henrik Karlsson 90 000 $ (2)
Connor Knapp 90 000 $ (3)
Troy Bourke 90 000 $ (3)
Luca Cunti 85 000 $ (2)
Peter Stoykewych 80 000 $ (1)
Taylor Aronson 80 000 $ (2)
Kerby Rychel 75 000 $ (3)
Tim Bozon 70 000 $ (2)
Joseph Labate 70 000 $ (1)
Matthew Finn 65 000 $ (2)
Steve Quailer 60 000 $ (2)
Maxim Kitsyn 55 000 $ (1)
Johan Motin 50 000 $ (1)
Total Farm Players26
Salary Commitment
Year 10 : 2 343 000 $
Year 11 : 1 001 500 $
Year 12 : 455 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 343 000 $
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 $ - 5 341 - 66,77%
Level 2: 6000 - 50 $ - 5 267 - 87,79%
Level 3: 3000 - 23 $ - 2 408 - 80,27%
Level 4: 5000 - 15 $ - 4 249 - 84,98%
Luxury : 1000 - 185 $ - 798 - 79,76%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 31 $ - 1 939 - 96,93%
Farm Level 2: 1000 - 12 $ - 990 - 99,03%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18 063 - 78,54%
Average Income per Game1 475 409 $
Year to Date Revenue33 934 406 $
Farm
Home Games Left18
Average Attendance - %2 929 - 97,63%
Average Income per Game105 547 $
Year to Date Revenue2 427 583 $

Expense

Pro Players Total Salaries59 550 000 $
Farm Players Total Salaries2 340 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 319 762 $
Farm Year To Date Expenses1 457 236 $
Pro Salary Cap To Date35 992 534 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 557 361 $
Farm Estimated Season Revenue1 899 848 $
Pro Remaining Season Days85
Pro Expenses Per Days321 658 $
Pro Estimated Expenses27 340 930 $
Farm Remaining Season Days84
Farm Expenses Per Days13 118 $
Farm Estimated Expenses1 101 912 $
Estimated Season Expenses28 442 842 $
Season Salary Cap59 550 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $9 450 000 $
Estimate Over Minimum Salary Cap of 0 $ 59 550 000 $
Current Bank Account134 177 002 $
Projected Bank Account134 191 369 $

Pro Players Salaries

Ilya Kovalchuk 9 900 000 $ (4)
Andrei Vasilevski 5 750 000 $ (3)
Ryan Kesler 5 500 000 $ (4)
James vanRiemsdyk 5 500 000 $ (3)
Zach Boychuk 5 400 000 $ (2)
Christian Backman 4 500 000 $ (1)
Alexander Steen (Out of Payroll) 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)
Peter Holland 1 200 000 $ (1)
Andreas Athanasiou 900 000 $ (3)
Markus Granlund 900 000 $ (1)
Brandon Carlo 900 000 $ (1)
Jamieson Oleksiak 900 000 $ (1)
Brian Dumoulin 900 000 $ (1)
William Nylander 900 000 $ (1)
Vince Dunn 900 000 $ (3)
Pontus Aberg 900 000 $ (2)
Total Pro Players23
Salary Commitment
Year 10 : 67 750 000 $
Year 11 : 46 500 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Average Commitment
Year 10 : 67 650 000 $
Year 11 : 46 600 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 750 000 $
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)
Patrik Nemeth 120 000 $ (2)
Patrick Wiercioch 120 000 $ (1)
Michael Bournival 120 000 $ (2)
Derek MacKenzie 100 000 $ (1)
Jeff Frazee 95 000 $ (2)
Alexander Guptill 90 000 $ (2)
Oskar Sundqvist 90 000 $ (2)
Valentin Zykov 90 000 $ (3)
Mike Reilly (Out of Payroll) 90 000 $ (2)
Chris Brown 85 000 $ (2)
Stefan Matteau 85 000 $ (2)
Robbie Russo 85 000 $ (1)
Mikael Wikstrand 80 000 $ (2)
Petter Granberg 80 000 $ (1)
Greg Mckegg 80 000 $ (2)
Jeremy Morin 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 Players25
Salary Commitment
Year 10 : 2 430 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 430 000 $
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 $ - 6 124 - 76,56%
Level 2: 6000 - 55 $ - 5 518 - 91,96%
Level 3: 3000 - 26 $ - 2 484 - 82,78%
Level 4: 5000 - 19 $ - 4 231 - 84,61%
Luxury : 1000 - 185 $ - 831 - 83,14%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 935 - 96,76%
Farm Level 2: 1000 - 14 $ - 961 - 96,09%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %19 188 - 83,43%
Average Income per Game1 623 799 $
Year to Date Revenue37 347 387 $
Farm
Home Games Left17
Average Attendance - %2 896 - 96,53%
Average Income per Game113 125 $
Year to Date Revenue2 714 993 $

Expense

Pro Players Total Salaries67 950 000 $
Farm Players Total Salaries2 330 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 470 575 $
Farm Year To Date Expenses1 483 609 $
Pro Salary Cap To Date36 143 331 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 228 390 $
Farm Estimated Season Revenue1 923 120 $
Pro Remaining Season Days85
Pro Expenses Per Days366 578 $
Pro Estimated Expenses31 159 130 $
Farm Remaining Season Days84
Farm Expenses Per Days13 065 $
Farm Estimated Expenses1 097 460 $
Estimated Season Expenses32 256 590 $
Season Salary Cap67 950 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 050 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 950 000 $
Current Bank Account42 965 766 $
Projected Bank Account41 860 686 $

Pro Players Salaries

Derick Brassard 7 500 000 $ (5)
Mike Ribeiro 7 500 000 $ (1)
Mike York 7 100 000 $ (1)
Mikko Koskinen (Out of Payroll) 5 250 000 $ (5)
Paul Byron 5 000 000 $ (5)
Gustav Nyquist 4 500 000 $ (4)
David Perron 4 500 000 $ (3)
Jaccob Slavin 3 500 000 $ (3)
Mark Pysyk 3 500 000 $ (1)
TJ Brennan 3 500 000 $ (4)
Cam Talbot 3 000 000 $ (1)
Jakob Silfverberg 2 750 000 $ (1)
Jack Skille 1 850 000 $ (1)
David Desharnais 1 500 000 $ (3)
Jaycob Megna 1 200 000 $ (1)
Evan Rodrigues 1 200 000 $ (1)
Anton Lindholm 1 000 000 $ (1)
Ivan Barbashev 900 000 $ (3)
Ryan Hartman 900 000 $ (1)
Adam Pelech 900 000 $ (1)
Devin Shore 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 67 950 000 $
Year 11 : 36 150 000 $
Year 12 : 36 150 000 $
Year 13 : 25 750 000 $
Salary Average Commitment
Year 10 : 66 450 000 $
Year 11 : 35 650 000 $
Year 12 : 35 650 000 $
Year 13 : 25 750 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 950 000 $
Year 11 : 36 150 000 $
Year 12 : 36 150 000 $
Year 13 : 25 750 000 $

Farm Players Salaries

Philipp Grubauer 175 000 $ (2)
Luke Adam 150 000 $ (3)
Geoffrey Schemitsch 150 000 $ (3)
Teemu Pulkkinen 120 000 $ (2)
John Negrin 120 000 $ (3)
Simon Bertilsson 120 000 $ (1)
Barry Brust 120 000 $ (1)
Adam Gilmour (Out of Payroll) 120 000 $ (1)
Jani Hakanpaa 100 000 $ (3)
Corbin Mcpherson 100 000 $ (1)
Lasse Kukkonen 100 000 $ (2)
Philip Samuelsson 100 000 $ (3)
Dmitri Kugryshev 100 000 $ (3)
Zack Smith 100 000 $ (1)
Alexander Avtsin 95 000 $ (3)
Marcus Foligno (Out of Payroll) 90 000 $ (1)
Stephen Michalek 90 000 $ (2)
Dustin Walsh 85 000 $ (2)
Keegan Lowe 80 000 $ (1)
Dominik Volek 75 000 $ (3)
Kory Nagy 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 : 2 540 000 $
Year 11 : 1 685 000 $
Year 12 : 965 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 540 000 $
Year 11 : 1 685 000 $
Year 12 : 965 000 $
Year 13 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - 88 $ - 6 692 - 83,65%
Level 2: 5000 - 56 $ - 4 236 - 84,71%
Level 3: 2000 - 35 $ - 1 765 - 88,26%
Level 4: 4000 - 21 $ - 3 682 - 92,05%
Luxury : 1000 - 177 $ - 832 - 83,18%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 36 $ - 1 622 - 81,10%
Farm Level 2: 1000 - 17 $ - 788 - 78,83%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17 206 - 86,03%
Average Income per Game1 569 147 $
Year to Date Revenue36 090 372 $
Farm
Home Games Left17
Average Attendance - %2 410 - 80,34%
Average Income per Game104 479 $
Year to Date Revenue2 507 495 $

Expense

Pro Players Total Salaries67 900 000 $
Farm Players Total Salaries3 220 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 602 135 $
Farm Year To Date Expenses1 770 722 $
Pro Salary Cap To Date37 274 831 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 244 639 $
Farm Estimated Season Revenue1 776 142 $
Pro Remaining Season Days85
Pro Expenses Per Days366 310 $
Pro Estimated Expenses31 136 350 $
Farm Remaining Season Days84
Farm Expenses Per Days17 849 $
Farm Estimated Expenses1 499 316 $
Estimated Season Expenses32 635 666 $
Season Salary Cap67 900 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 900 000 $
Current Bank Account20 076 350 $
Projected Bank Account17 461 465 $

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)
Steve Mason 6 250 000 $ (2)
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 : 18 400 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 050 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 800 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
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 $ - 7 007 - 87,58%
Level 2: 6000 - 40 $ - 5 719 - 95,32%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 3 999 - 99,98%
Luxury : 1000 - 160 $ - 992 - 99,20%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 24 $ - 1 983 - 99,14%
Farm Level 2: 1000 - 8 $ - 1 000 - 99,96%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %19 717 - 93,89%
Average Income per Game1 347 388 $
Year to Date Revenue30 989 933 $
Farm
Home Games Left18
Average Attendance - %2 982 - 99,41%
Average Income per Game79 339 $
Year to Date Revenue1 824 803 $

Expense

Pro Players Total Salaries68 200 000 $
Farm Players Total Salaries3 220 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 393 323 $
Farm Year To Date Expenses1 822 844 $
Pro Salary Cap To Date36 066 018 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 252 991 $
Farm Estimated Season Revenue1 428 107 $
Pro Remaining Season Days85
Pro Expenses Per Days367 914 $
Pro Estimated Expenses31 272 690 $
Farm Remaining Season Days84
Farm Expenses Per Days17 849 $
Farm Estimated Expenses1 499 316 $
Estimated Season Expenses32 772 006 $
Season Salary Cap68 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $800 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 200 000 $
Current Bank Account5 250 891 $
Projected Bank Account(1 840 017 $)

Pro Players Salaries

Eric Staal 9 000 000 $ (2)
Sean Bergenheim 7 500 000 $ (4)
Derek Stepan 7 500 000 $ (4)
Oliver Ekman Larsson 6 250 000 $ (3)
Mattias Ekholm 5 500 000 $ (5)
Milan Kraft 5 250 000 $ (1)
Antti Niemi 5 000 000 $ (1)
Reilly Smith 4 500 000 $ (1)
Slava Voynov 3 500 000 $ (2)
Michal Kempny 1 900 000 $ (1)
Brett Ritchie 1 900 000 $ (1)
Andrej Nestrasil 1 800 000 $ (1)
Mark Letestu 1 500 000 $ (2)
Kasperi Kapanen 900 000 $ (3)
Sven Baertschi 900 000 $ (1)
Juuse Saros 900 000 $ (1)
Viktor Arvidsson 900 000 $ (1)
Jake Guentzel 900 000 $ (2)
Nikita Zadorov 900 000 $ (2)
Thomas Chabot 900 000 $ (3)
Brady Calla 800 000 $ (2)
Total Pro Players21
Salary Commitment
Year 10 : 68 200 000 $
Year 11 : 45 150 000 $
Year 12 : 28 550 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 67 800 000 $
Year 11 : 45 150 000 $
Year 12 : 28 550 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 200 000 $
Year 11 : 45 150 000 $
Year 12 : 28 550 000 $
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)
Chad Larose 150 000 $ (1)
Derek Forbort 140 000 $ (1)
Oscar Moller 140 000 $ (2)
Jerome Flaake 140 000 $ (3)
Matt D'Agostini 130 000 $ (1)
Riku Helenius 125 000 $ (3)
Tom Wandell 120 000 $ (1)
Corey Potter 120 000 $ (1)
Peter Regin 110 000 $ (3)
Marco Cousineau 100 000 $ (3)
Sami Aittokallio 100 000 $ (2)
Teigan Zahn 100 000 $ (3)
Alexander Ruuttu 95 000 $ (2)
Michael Ratchuk 90 000 $ (1)
Patrick Sieloff 85 000 $ (2)
Alex Theriau 80 000 $ (2)
Aaron Harstad 80 000 $ (2)
Jamie Arniel 80 000 $ (2)
Scott Timmins 80 000 $ (2)
Kyle De Coste 80 000 $ (1)
Freddie Hamilton 80 000 $ (2)
Richard Nedomlel 70 000 $ (2)
Evgeni Krutikov 60 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 3 220 000 $
Year 11 : 2 390 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 220 000 $
Year 11 : 2 390 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 8000 - 80 $ - 6 645 - 83,07%
Level 2: 5000 - 41 $ - 5 000 - 100,00%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 927 - 98,19%
Luxury : 1000 - 120 $ - 999 - 99,91%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 935 - 96,75%
Farm Level 2: 1000 - 17 $ - 878 - 87,77%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18 572 - 92,86%
Average Income per Game1 400 887 $
Year to Date Revenue32 220 405 $
Farm
Home Games Left18
Average Attendance - %2 813 - 93,76%
Average Income per Game98 662 $
Year to Date Revenue2 269 233 $

Expense

Pro Players Total Salaries60 050 000 $
Farm Players Total Salaries2 855 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 691 706 $
Farm Year To Date Expenses1 478 387 $
Pro Salary Cap To Date36 364 457 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 215 969 $
Farm Estimated Season Revenue1 775 921 $
Pro Remaining Season Days85
Pro Expenses Per Days324 332 $
Pro Estimated Expenses27 568 220 $
Farm Remaining Season Days84
Farm Expenses Per Days15 887 $
Farm Estimated Expenses1 334 508 $
Estimated Season Expenses28 902 728 $
Season Salary Cap60 050 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $8 950 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 050 000 $
Current Bank Account10 513 064 $
Projected Bank Account8 602 226 $

Pro Players Salaries

Brad Richards (Out of Payroll) 8 000 000 $ (3)
Dylan Larkin 7 500 000 $ (5)
Henrik Lundqvist 7 500 000 $ (2)
Thomas Vanek 5 700 000 $ (4)
Nick Holden 4 800 000 $ (2)
Dougie Hamilton 4 500 000 $ (3)
Nazem Kadri 3 500 000 $ (1)
Brian Boyle 3 200 000 $ (1)
Carl Hagelin 3 100 000 $ (1)
Victor Rask 2 500 000 $ (2)
Dmitry Kulikov 2 500 000 $ (1)
Seth Griffith 2 400 000 $ (2)
Karl Alzner 2 100 000 $ (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)
Lucas Lessio 1 000 000 $ (1)
Calvin Pickard 900 000 $ (1)
Nicholas Baptiste 900 000 $ (2)
Artturi Lehkonen 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 10 : 68 050 000 $
Year 11 : 48 150 000 $
Year 12 : 28 300 000 $
Year 13 : 13 200 000 $
Salary Average Commitment
Year 10 : 68 050 000 $
Year 11 : 48 150 000 $
Year 12 : 28 300 000 $
Year 13 : 13 200 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 050 000 $
Year 11 : 48 150 000 $
Year 12 : 28 300 000 $
Year 13 : 13 200 000 $

Farm Players Salaries

Adam Comrie 700 000 $ (1)
Nikita Filatov 175 000 $ (2)
Erik Gudbranson 150 000 $ (1)
Marco Scandella 150 000 $ (1)
Craig Cunningham 140 000 $ (1)
Cody Eakin 130 000 $ (1)
Nigel Dawes 100 000 $ (1)
Aaron Palushaj 100 000 $ (1)
Jason Missiaen 100 000 $ (2)
Michael Garnett 90 000 $ (1)
Dan O'Regan 90 000 $ (2)
Greg Nemisz 80 000 $ (1)
Drew Olson 75 000 $ (1)
Marc McNulty 75 000 $ (3)
Eric Chouinard 75 000 $ (1)
Niklas Lucenius 75 000 $ (1)
Zdenek Kutlak 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 Players24
Salary Commitment
Year 10 : 2 855 000 $
Year 11 : 590 000 $
Year 12 : 225 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 855 000 $
Year 11 : 590 000 $
Year 12 : 225 000 $
Year 13 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - 90 $ - 5 871 - 73,39%
Level 2: 5000 - 65 $ - 3 821 - 76,42%
Level 3: 2000 - 35 $ - 1 767 - 88,35%
Level 4: 4000 - 25 $ - 2 981 - 74,51%
Luxury : 1000 - 175 $ - 984 - 98,44%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 857 - 92,86%
Farm Level 2: 1000 - 15 $ - 972 - 97,23%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %15 424 - 77,12%
Average Income per Game1 527 412 $
Year to Date Revenue35 130 480 $
Farm
Home Games Left18
Average Attendance - %2 829 - 94,31%
Average Income per Game113 594 $
Year to Date Revenue2 612 670 $

Expense

Pro Players Total Salaries46 650 000 $
Farm Players Total Salaries1 945 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 020 602 $
Farm Year To Date Expenses1 148 241 $
Pro Salary Cap To Date25 693 311 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 493 419 $
Farm Estimated Season Revenue2 044 698 $
Pro Remaining Season Days85
Pro Expenses Per Days252 674 $
Pro Estimated Expenses21 477 290 $
Farm Remaining Season Days84
Farm Expenses Per Days10 995 $
Farm Estimated Expenses923 580 $
Estimated Season Expenses22 400 870 $
Season Salary Cap46 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $22 350 000 $
Estimate Over Minimum Salary Cap of 0 $ 46 650 000 $
Current Bank Account57 690 249 $
Projected Bank Account64 827 496 $

Pro Players Salaries

Zdeno Chara 7 300 000 $ (1)
Jason Pominville 6 000 000 $ (2)
Martin Jones 6 000 000 $ (1)
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)
Linus Omark 1 500 000 $ (2)
Jonas Gustavsson 1 400 000 $ (2)
Cody Almond 1 100 000 $ (2)
Akim Aliu 1 000 000 $ (1)
Zachary Yuen 1 000 000 $ (3)
Dominic Toninato 900 000 $ (2)
Alex Tuch 900 000 $ (3)
Anthony DeAngelo 900 000 $ (3)
Frederik Gauthier 900 000 $ (3)
Anton Slepyshev 900 000 $ (1)
Zachary Sanford 900 000 $ (3)
Scott Mayfield 850 000 $ (1)
Bogdan Yakimov 850 000 $ (2)
Tyler Lewington 750 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 51 550 000 $
Year 11 : 27 600 000 $
Year 12 : 9 850 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 51 550 000 $
Year 11 : 27 600 000 $
Year 12 : 9 850 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 51 550 000 $
Year 11 : 27 600 000 $
Year 12 : 9 850 000 $
Year 13 : 0 $

Farm Players Salaries

Thomas Hickey (Out of Payroll) 150 000 $ (3)
Kurt Etchegary 90 000 $ (3)
Matt Martin 90 000 $ (2)
Ian Schultz 85 000 $ (1)
Riley Holzapfel 85 000 $ (1)
Joseph Cramarossa 85 000 $ (1)
Viktor Svedberg (Out of Payroll) 80 000 $ (1)
Andrew Welinski (Out of Payroll) 80 000 $ (1)
Max Iafrate 80 000 $ (1)
Stephen Desrochers 75 000 $ (3)
Jaedon Descheneau 75 000 $ (3)
Curtis Valk 75 000 $ (1)
Philippe Desrosiers 75 000 $ (3)
Scott Stajcer 75 000 $ (1)
Brendan Harms 75 000 $ (3)
Mason Geertsen 75 000 $ (3)
Daniel Marmenlind 75 000 $ (2)
Dylan Sadowy 70 000 $ (2)
Hunter Smith 70 000 $ (2)
Jeff Costello 70 000 $ (1)
Josh Sterk 65 000 $ (1)
Steven Delisle 65 000 $ (3)
Kristoff Kontos 60 000 $ (2)
Justin Shugg 60 000 $ (2)
Ryan White 60 000 $ (1)
Mitch Wheaton 55 000 $ (1)
Zack Phillips 55 000 $ (2)
Niklas Tikkinen 50 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 105 000 $
Year 11 : 1 160 000 $
Year 12 : 680 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 105 000 $
Year 11 : 1 160 000 $
Year 12 : 680 000 $
Year 13 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - 100 $ - 5 524 - 69,05%
Level 2: 6000 - 60 $ - 4 154 - 69,23%
Level 3: 3000 - 30 $ - 2 419 - 80,62%
Level 4: 5000 - 20 $ - 4 210 - 84,19%
Luxury : 1000 - 200 $ - 790 - 79,02%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 575 - 78,73%
Farm Level 2: 1000 - 20 $ - 748 - 74,83%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17 096 - 74,33%
Average Income per Game1 562 886 $
Year to Date Revenue35 946 384 $
Farm
Home Games Left18
Average Attendance - %2 323 - 77,43%
Average Income per Game106 772 $
Year to Date Revenue2 455 754 $

Expense

Pro Players Total Salaries63 550 000 $
Farm Players Total Salaries2 260 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 022 208 $
Farm Year To Date Expenses1 251 902 $
Pro Salary Cap To Date35 694 908 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 131 953 $
Farm Estimated Season Revenue1 921 894 $
Pro Remaining Season Days85
Pro Expenses Per Days343 048 $
Pro Estimated Expenses29 159 080 $
Farm Remaining Season Days84
Farm Expenses Per Days12 688 $
Farm Estimated Expenses1 065 792 $
Estimated Season Expenses30 224 872 $
Season Salary Cap63 550 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $5 450 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 550 000 $
Current Bank Account50 558 949 $
Projected Bank Account50 387 924 $

Pro Players Salaries

Brent Burns 8 000 000 $ (3)
Patrick Marleau 7 000 000 $ (1)
Braden Holtby 5 700 000 $ (2)
Mark Stone 5 500 000 $ (4)
Ryan Nugent-Hopkins (Out of Payroll) 5 000 000 $ (1)
Anton Stralman 5 000 000 $ (1)
Marc-Edouard Vlasic 5 000 000 $ (5)
Ryan O'Reilly 4 500 000 $ (1)
Mike Hoffman 4 500 000 $ (5)
Kris Russell 3 000 000 $ (1)
Michal Repik 1 800 000 $ (1)
Gustav Forsling 1 800 000 $ (1)
Mattias Janmark 1 750 000 $ (1)
Luke Glendening 1 750 000 $ (2)
Eddie Lack 1 200 000 $ (2)
Philip Danault 1 200 000 $ (1)
Richard Panik 1 200 000 $ (1)
Colton Sissons 1 200 000 $ (1)
Steven Santini 900 000 $ (3)
Nick Schmaltz 900 000 $ (2)
J.T. Compher 900 000 $ (2)
Hudson Fasching 750 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 68 550 000 $
Year 11 : 35 100 000 $
Year 12 : 24 650 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 550 000 $
Year 11 : 35 100 000 $
Year 12 : 24 650 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 550 000 $
Year 11 : 35 100 000 $
Year 12 : 24 650 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

John Gilmour 150 000 $ (2)
Jordie Benn 140 000 $ (1)
Austin Watson 100 000 $ (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)
Nick Jensen 90 000 $ (1)
Adam Morrison 90 000 $ (1)
Brendan Serville (Out of Payroll) 80 000 $ (1)
Josh Brittain 80 000 $ (1)
Markus Sorensen 80 000 $ (1)
Luka Gracnar 75 000 $ (3)
Evan McGrath 75 000 $ (1)
Ryan Bourque 75 000 $ (1)
Justin Daniels 75 000 $ (1)
Sean Malone 75 000 $ (3)
Gleason Fournier 75 000 $ (3)
Coda Gordon 75 000 $ (3)
Vinny Saponari 70 000 $ (1)
Fredrik Forsberg 70 000 $ (2)
Niklas Lundstrom 65 000 $ (3)
Radoslav Illo 65 000 $ (1)
Jean-Simon Allard 65 000 $ (1)
Brandon Prophet 60 000 $ (2)
Mike Winther 50 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 2 340 000 $
Year 11 : 885 000 $
Year 12 : 455 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 340 000 $
Year 11 : 885 000 $
Year 12 : 455 000 $
Year 13 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - 80 $ - 6 833 - 85,41%
Level 2: 6000 - 42 $ - 5 731 - 95,52%
Level 3: 3000 - 15 $ - 2 764 - 92,14%
Level 4: 5000 - 14 $ - 4 575 - 91,50%
Luxury : 1500 - 105 $ - 1 184 - 78,91%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 42 $ - 1 419 - 70,94%
Farm Level 2: 1000 - 22 $ - 613 - 61,34%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %21 086 - 89,73%
Average Income per Game1 375 892 $
Year to Date Revenue31 645 527 $
Farm
Home Games Left18
Average Attendance - %2 032 - 67,74%
Average Income per Game100 630 $
Year to Date Revenue2 314 495 $

Expense

Pro Players Total Salaries68 250 000 $
Farm Players Total Salaries3 545 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 425 667 $
Farm Year To Date Expenses2 030 306 $
Pro Salary Cap To Date36 098 382 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 766 065 $
Farm Estimated Season Revenue1 811 344 $
Pro Remaining Season Days85
Pro Expenses Per Days368 182 $
Pro Estimated Expenses31 295 470 $
Farm Remaining Season Days84
Farm Expenses Per Days19 597 $
Farm Estimated Expenses1 646 148 $
Estimated Season Expenses32 941 618 $
Season Salary Cap68 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $750 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 250 000 $
Current Bank Account111 557 498 $
Projected Bank Account105 193 289 $

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)
Dan Girardi 5 000 000 $ (3)
Cody Hodgson 4 500 000 $ (3)
Erik Haula 3 000 000 $ (2)
Roman Polak 2 300 000 $ (1)
Prab Rai 1 800 000 $ (1)
Emerson Etem 1 800 000 $ (1)
Jake DeBrusk 900 000 $ (3)
Ivan Provorov 900 000 $ (2)
Darnell Nurse 900 000 $ (3)
Connor McDavid 900 000 $ (1)
Auston Matthews 900 000 $ (2)
Mikko Rantanen 900 000 $ (2)
Ryan Tesink 900 000 $ (1)
Matthew Tkachuk 900 000 $ (3)
Tristan Jarry 900 000 $ (2)
Patrik Laine 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 68 250 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $
Salary Average Commitment
Year 10 : 68 250 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 250 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $

Farm Players Salaries

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)
Yury Alexandrov 165 000 $ (2)
Matt Gilroy 165 000 $ (1)
Chris Wideman 150 000 $ (2)
Anton Lander 150 000 $ (1)
Colin Wilson 140 000 $ (2)
Dylan McIlrath (Out of Payroll) 140 000 $ (3)
Trevor Van Riemsdyk 115 000 $ (1)
Dryden Hunt 115 000 $ (2)
Bruno St-Jacques 110 000 $ (1)
Edward Pasquale 110 000 $ (1)
Barclay Goodrow 110 000 $ (1)
J.T. Brown 110 000 $ (1)
Tomas Kundratek 110 000 $ (1)
Brayden McNabb 110 000 $ (1)
Zack Mitchell 100 000 $ (3)
Gabriel Bourque 100 000 $ (3)
David Booth 100 000 $ (3)
Scott Glennie 95 000 $ (3)
Ryan Sproul 90 000 $ (1)
Scott Harrington 90 000 $ (1)
Tyson Baillie 85 000 $ (3)
Chris Wagner 75 000 $ (1)
Ales Stezka 75 000 $ (3)
Daniel Muzito-Bagenda 75 000 $ (1)
Eamon McAdam 75 000 $ (3)
Total Farm Players30
Salary Commitment
Year 10 : 3 685 000 $
Year 11 : 2 065 000 $
Year 12 : 1 320 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 660 000 $
Year 11 : 2 040 000 $
Year 12 : 1 295 000 $
Year 13 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - 90 $ - 5 812 - 72,65%
Level 2: 6000 - 55 $ - 5 420 - 90,33%
Level 3: 3000 - 30 $ - 2 346 - 78,21%
Level 4: 5000 - 20 $ - 4 076 - 81,52%
Luxury : 1500 - 175 $ - 996 - 66,41%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 288 - 64,40%
Farm Level 2: 1000 - 15 $ - 548 - 54,77%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18 651 - 79,37%
Average Income per Game1 630 622 $
Year to Date Revenue37 504 302 $
Farm
Home Games Left18
Average Attendance - %1 836 - 61,19%
Average Income per Game102 280 $
Year to Date Revenue2 352 434 $

Expense

Pro Players Total Salaries63 900 000 $
Farm Players Total Salaries2 635 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 704 581 $
Farm Year To Date Expenses1 635 143 $
Pro Salary Cap To Date37 377 270 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 351 193 $
Farm Estimated Season Revenue1 841 035 $
Pro Remaining Season Days85
Pro Expenses Per Days344 920 $
Pro Estimated Expenses29 318 200 $
Farm Remaining Season Days84
Farm Expenses Per Days14 704 $
Farm Estimated Expenses1 235 136 $
Estimated Season Expenses30 553 336 $
Season Salary Cap63 900 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $5 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 900 000 $
Current Bank Account22 735 093 $
Projected Bank Account23 373 985 $

Pro Players Salaries

Loui Eriksson 8 000 000 $ (4)
Bryan Little 6 500 000 $ (3)
Ondrej Pavelec 5 750 000 $ (1)
Mikael Granlund 5 700 000 $ (2)
Tyler Johnson 5 000 000 $ (1)
Matt Niskanen 4 000 000 $ (1)
Torey Krug 4 000 000 $ (1)
Derek Ryan 3 700 000 $ (4)
Marcus Johansson 3 500 000 $ (1)
Colton Parayko 3 500 000 $ (3)
Carl Soderberg 3 000 000 $ (2)
Tomas Hertl 3 000 000 $ (1)
Philip Larsen 3 000 000 $ (4)
Cody Ceci 2 500 000 $ (3)
Éric Gélinas 2 400 000 $ (1)
Brandon Pirri 1 800 000 $ (1)
Gregory Hofmann 950 000 $ (1)
Nic Petan 900 000 $ (3)
Anthony Stolarz 900 000 $ (3)
Johan Larsson (Out of Payroll) 900 000 $ (1)
Corey Trivino 800 000 $ (1)
Zachary Fucale 750 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 70 550 000 $
Year 11 : 38 450 000 $
Year 12 : 29 750 000 $
Year 13 : 14 700 000 $
Salary Average Commitment
Year 10 : 70 550 000 $
Year 11 : 38 450 000 $
Year 12 : 29 750 000 $
Year 13 : 14 700 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 550 000 $
Year 11 : 38 450 000 $
Year 12 : 29 750 000 $
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 140 000 $ (3)
Mark Flood 140 000 $ (3)
Cal O'Reilly 135 000 $ (3)
Petr Vrana (Out of Payroll) 135 000 $ (3)
Lauri Tukonen 135 000 $ (3)
Brett Carson 135 000 $ (3)
Colin Greening 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)
Jared Staal 85 000 $ (1)
Vladimir Ruzicka 85 000 $ (3)
Justin Azevedo 80 000 $ (3)
Joe Lavin (Out of Payroll) 80 000 $ (3)
Victor Ohman 75 000 $ (1)
Joshua Turnbull (Out of Payroll) 75 000 $ (2)
Jason Clark 75 000 $ (2)
Zac Larraza 70 000 $ (1)
Travis Brown 70 000 $ (2)
Aaron Ness 70 000 $ (2)
Mikko Vainonen 65 000 $ (2)
Joel Mustonen 65 000 $ (1)
Gabryel Paquin-Boudreau 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 965 000 $
Year 11 : 2 370 000 $
Year 12 : 1 765 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 965 000 $
Year 11 : 2 370 000 $
Year 12 : 1 765 000 $
Year 13 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 142 $ - 3 578 - 51,12%
Level 2: 5000 - 100 $ - 2 454 - 49,08%
Level 3: 2000 - 50 $ - 1 245 - 62,23%
Level 4: 4000 - 46 $ - 1 633 - 40,82%
Luxury : 1000 - 250 $ - 608 - 60,81%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 247 - 62,33%
Farm Level 2: 1000 - 18 $ - 749 - 74,87%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %9 518 - 50,09%
Average Income per Game1 467 713 $
Year to Date Revenue33 757 397 $
Farm
Home Games Left18
Average Attendance - %1 995 - 66,51%
Average Income per Game99 346 $
Year to Date Revenue2 284 964 $

Expense

Pro Players Total Salaries58 100 000 $
Farm Players Total Salaries2 385 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 472 456 $
Farm Year To Date Expenses1 498 757 $
Pro Salary Cap To Date31 145 184 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 418 832 $
Farm Estimated Season Revenue1 788 233 $
Pro Remaining Season Days85
Pro Expenses Per Days313 904 $
Pro Estimated Expenses26 681 840 $
Farm Remaining Season Days84
Farm Expenses Per Days13 360 $
Farm Estimated Expenses1 122 240 $
Estimated Season Expenses27 804 080 $
Season Salary Cap58 100 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $10 900 000 $
Estimate Over Minimum Salary Cap of 0 $ 58 100 000 $
Current Bank Account13 834 630 $
Projected Bank Account14 237 615 $

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)
Cam Fowler 4 700 000 $ (2)
Tyler Toffoli 3 500 000 $ (2)
Ty Rattie 3 500 000 $ (3)
Artem Anisimov 3 500 000 $ (2)
Matt Read 3 500 000 $ (2)
Mathieu Perreault 3 000 000 $ (1)
Joakim Nordstrom 2 150 000 $ (2)
Jan Rutta 1 800 000 $ (1)
Mark McNeill 1 800 000 $ (1)
Christopher Tanev 1 750 000 $ (2)
Josh Manson 1 750 000 $ (1)
David Fisher 1 700 000 $ (1)
Richard Bachman 1 500 000 $ (1)
Casey Cizikas 1 500 000 $ (3)
Nicolas Deschamps 1 200 000 $ (1)
Andrew Copp 1 200 000 $ (1)
Vitaly Kolesnik 950 000 $ (1)
Brady Vail 950 000 $ (3)
Ben Harpur 900 000 $ (3)
Total Pro Players23
Salary Commitment
Year 10 : 63 100 000 $
Year 11 : 42 700 000 $
Year 12 : 16 850 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 63 100 000 $
Year 11 : 42 700 000 $
Year 12 : 16 850 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 63 100 000 $
Year 11 : 42 700 000 $
Year 12 : 16 850 000 $
Year 13 : 0 $

Farm Players Salaries

Josh Godfrey 150 000 $ (1)
Marcus Kruger 150 000 $ (3)
Nathan Moon 100 000 $ (1)
Guillaume Cloutier 100 000 $ (1)
Zac Rinaldo 100 000 $ (1)
Nick Petrecki 100 000 $ (2)
Sergey Andronov 100 000 $ (1)
Colten Teubert 100 000 $ (1)
Jonathan Racine 100 000 $ (2)
Chris Summers (Out of Payroll) 100 000 $ (1)
Jean-Francois Bérubé 95 000 $ (1)
Bobby Farnham 95 000 $ (1)
Brandon Burlon 95 000 $ (1)
James Livingston 95 000 $ (1)
Marko Dano 90 000 $ (2)
Carl Klingberg 90 000 $ (2)
Zachary Hyman 90 000 $ (3)
Stuart Percy 80 000 $ (2)
Joe Basaraba 80 000 $ (1)
Maxime Tanguay 80 000 $ (2)
Chris Calnan 75 000 $ (3)
Daniil Zharkov 75 000 $ (3)
Dalton Thrower 75 000 $ (3)
Brandon Whitney 75 000 $ (3)
Richard Nejezchleb 70 000 $ (2)
Mitchell Moroz 65 000 $ (2)
Kale Kessy 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 10 : 2 485 000 $
Year 11 : 1 215 000 $
Year 12 : 540 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 485 000 $
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 $ - 5 966 - 74,57%
Level 2: 6000 - 48 $ - 5 415 - 90,25%
Level 3: 2000 - 43 $ - 1 460 - 72,99%
Level 4: 4000 - 30 $ - 2 469 - 61,73%
Luxury : 1000 - 245 $ - 610 - 60,97%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 30 $ - 1 953 - 97,67%
Farm Level 2: 1000 - 15 $ - 954 - 95,44%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %15 920 - 75,81%
Average Income per Game1 524 622 $
Year to Date Revenue35 066 309 $
Farm
Home Games Left18
Average Attendance - %2 908 - 96,92%
Average Income per Game104 107 $
Year to Date Revenue2 394 469 $

Expense

Pro Players Total Salaries65 600 000 $
Farm Players Total Salaries2 252 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 750 799 $
Farm Year To Date Expenses1 442 293 $
Pro Salary Cap To Date36 423 535 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 443 198 $
Farm Estimated Season Revenue1 873 932 $
Pro Remaining Season Days85
Pro Expenses Per Days354 011 $
Pro Estimated Expenses30 090 935 $
Farm Remaining Season Days84
Farm Expenses Per Days12 648 $
Farm Estimated Expenses1 062 432 $
Estimated Season Expenses31 153 367 $
Season Salary Cap65 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $3 400 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 600 000 $
Current Bank Account12 941 346 $
Projected Bank Account11 105 109 $

Pro Players Salaries

Evgeni Malkin 9 000 000 $ (5)
Nikita Kucherov 8 000 000 $ (3)
Jonathan Quick 6 750 000 $ (3)
Marc Staal 5 500 000 $ (2)
Kevin Shattenkirk 5 250 000 $ (4)
Jaroslav Halak 3 750 000 $ (1)
Scott Hartnell (Out of Payroll) 3 650 000 $ (1)
Olli Maatta (Out of Payroll) 3 500 000 $ (3)
Alexei Emelin 3 500 000 $ (1)
Leo Komarov 2 950 000 $ (2)
Justin Schultz 2 800 000 $ (1)
Kevin Hayes 2 500 000 $ (3)
Alexander Petrovic 1 800 000 $ (1)
Jordan Schroeder 1 800 000 $ (1)
Oscar Lindberg 1 800 000 $ (1)
Ryan Dzingel 1 750 000 $ (1)
Samuel Blais 1 750 000 $ (3)
Nicolas Shore 1 500 000 $ (2)
Adam Polasek 1 500 000 $ (1)
Kelsey Tessier 1 100 000 $ (2)
Zemgus Girgensons 900 000 $ (1)
Mitchell Marner 900 000 $ (1)
Nick Sorensen 800 000 $ (1)
Total Pro Players23
Salary Commitment
Year 10 : 72 750 000 $
Year 11 : 47 800 000 $
Year 12 : 36 750 000 $
Year 13 : 14 250 000 $
Salary Average Commitment
Year 10 : 71 250 000 $
Year 11 : 46 300 000 $
Year 12 : 35 250 000 $
Year 13 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 72 750 000 $
Year 11 : 47 800 000 $
Year 12 : 36 750 000 $
Year 13 : 14 250 000 $

Farm Players Salaries

Jason Gregoire 150 000 $ (1)
Radko Gudas 150 000 $ (3)
Alexei Ponikarovsky 140 000 $ (1)
Torrey Mitchell 135 000 $ (3)
Jonathan Matsumoto 115 000 $ (3)
Igor Makarov (Out of Payroll) 115 000 $ (3)
Daniel Pribyl 100 000 $ (2)
David Honzik 100 000 $ (1)
Max Gaede 100 000 $ (1)
Kyle Clifford 100 000 $ (3)
Jhonas Enroth 95 000 $ (3)
Jakub Culek 95 000 $ (1)
Ryan Garbutt (Out of Payroll) 95 000 $ (3)
Greg Pateryn 90 000 $ (3)
Matt Donovan 90 000 $ (3)
Alex Velischek 85 000 $ (1)
Cade Fairchild 80 000 $ (1)
Tyler Wotherspoon 80 000 $ (1)
Zack Stortini 77 500 $ (3)
Evgeny Artyukhin 75 000 $ (1)
Yasin Cisse 75 000 $ (3)
Matt Murphy 75 000 $ (3)
Jan Kostalek 75 000 $ (3)
Bradley Eidsness 70 000 $ (1)
Scott Oke 50 000 $ (1)
Charles-Olivier Rousse 50 000 $ (1)
Total Farm Players26
Salary Commitment
Year 10 : 2 462 500 $
Year 11 : 1 387 500 $
Year 12 : 1 287 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 462 500 $
Year 11 : 1 387 500 $
Year 12 : 1 287 500 $
Year 13 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - 90 $ - 5 910 - 73,87%
Level 2: 5000 - 50 $ - 4 987 - 99,74%
Level 3: 2000 - 25 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 3 988 - 99,70%
Luxury : 1000 - 200 $ - 751 - 75,08%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 913 - 95,64%
Farm Level 2: 1000 - 15 $ - 954 - 95,40%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17 636 - 88,18%
Average Income per Game1 465 202 $
Year to Date Revenue33 699 636 $
Farm
Home Games Left17
Average Attendance - %2 867 - 95,56%
Average Income per Game115 992 $
Year to Date Revenue2 783 804 $

Expense

Pro Players Total Salaries59 000 000 $
Farm Players Total Salaries2 905 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses35 637 710 $
Farm Year To Date Expenses1 538 417 $
Pro Salary Cap To Date35 310 423 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 373 628 $
Farm Estimated Season Revenue1 971 861 $
Pro Remaining Season Days85
Pro Expenses Per Days318 717 $
Pro Estimated Expenses27 090 945 $
Farm Remaining Season Days84
Farm Expenses Per Days16 156 $
Farm Estimated Expenses1 357 104 $
Estimated Season Expenses28 448 049 $
Season Salary Cap59 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $10 000 000 $
Estimate Over Minimum Salary Cap of 0 $ 59 000 000 $
Current Bank Account7 050 812 $
Projected Bank Account6 948 252 $

Pro Players Salaries

Simon Gagne 7 500 000 $ (1)
Pierre-Marc Bouchard 6 500 000 $ (3)
Alexander Edler 6 000 000 $ (2)
James Neal 6 000 000 $ (1)
Wayne Simmonds 5 000 000 $ (2)
Michal Neuvirth 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 (Out of Payroll) 3 500 000 $ (4)
Jeff Petry 3 000 000 $ (1)
Damon Severson 3 000 000 $ (3)
Taylor Beck 1 800 000 $ (1)
Mark Barberio 1 800 000 $ (1)
Riley Sheahan 1 000 000 $ (1)
Phillip Digiuseppe 900 000 $ (2)
William Karlsson 900 000 $ (1)
Nick Cousins 900 000 $ (1)
Christian Djoos 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 68 500 000 $
Year 11 : 45 600 000 $
Year 12 : 17 400 000 $
Year 13 : 3 500 000 $
Salary Average Commitment
Year 10 : 68 000 000 $
Year 11 : 45 600 000 $
Year 12 : 17 400 000 $
Year 13 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 500 000 $
Year 11 : 45 600 000 $
Year 12 : 17 400 000 $
Year 13 : 3 500 000 $

Farm Players Salaries

Tanner Fritz 175 000 $ (3)
Matt Frattin 175 000 $ (2)
Alex Plante 170 000 $ (2)
Mark Arcobello 150 000 $ (2)
Anthony Bitetto 150 000 $ (1)
Shane O'Brien 120 000 $ (1)
Joel Champagne 100 000 $ (2)
Austin Levi 100 000 $ (2)
Maxim Gratchev 100 000 $ (2)
Kamil Kreps 100 000 $ (1)
Matt Hackett 100 000 $ (1)
Yann Sauve 100 000 $ (1)
Julian Melchiori 95 000 $ (3)
Mirko Hoefflin 95 000 $ (3)
William Wrenn 90 000 $ (2)
AJ Jenks 85 000 $ (1)
Tyson Sexsmith 85 000 $ (2)
Colin Long 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 Players30
Salary Commitment
Year 10 : 2 905 000 $
Year 11 : 2 040 000 $
Year 12 : 590 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 955 000 $
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 $ - 5 697 - 71,22%
Level 2: 6000 - 54 $ - 5 293 - 88,21%
Level 3: 2000 - 39 $ - 1 517 - 75,84%
Level 4: 4000 - 27 $ - 2 559 - 63,98%
Luxury : 1000 - 210 $ - 662 - 66,22%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 32 $ - 1 930 - 96,51%
Farm Level 2: 1000 - 14 $ - 965 - 96,52%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %15 728 - 74,90%
Average Income per Game1 538 003 $
Year to Date Revenue35 374 073 $
Farm
Home Games Left18
Average Attendance - %2 895 - 96,51%
Average Income per Game107 453 $
Year to Date Revenue2 471 418 $

Expense

Pro Players Total Salaries60 150 000 $
Farm Players Total Salaries5 435 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 854 281 $
Farm Year To Date Expenses1 909 933 $
Pro Salary Cap To Date36 527 000 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 684 057 $
Farm Estimated Season Revenue1 934 153 $
Pro Remaining Season Days85
Pro Expenses Per Days324 866 $
Pro Estimated Expenses27 613 610 $
Farm Remaining Season Days84
Farm Expenses Per Days29 758 $
Farm Estimated Expenses2 499 672 $
Estimated Season Expenses30 113 282 $
Season Salary Cap60 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $8 850 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 150 000 $
Current Bank Account11 374 666 $
Projected Bank Account10 879 594 $

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 (Out of Payroll) 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)
Harry Zolnierczyk 100 000 $ (1)
Colton Sceviour 100 000 $ (1)
Maxim Mamin 100 000 $ (3)
Jerome Samson 95 000 $ (1)
Garnet Hathaway 95 000 $ (2)
Andrew Mangiapane 90 000 $ (3)
Ludwig Blomstrand 90 000 $ (1)
Charles Hudon (Out of Payroll) 90 000 $ (2)
Blake Weyrick 90 000 $ (2)
Boris Valabik 85 000 $ (1)
Keith Aulie 85 000 $ (2)
Hunter Shinkaruk 85 000 $ (2)
JC Lipon 85 000 $ (2)
Kevin Roy 80 000 $ (1)
Ebbe Sionas 75 000 $ (3)
Simon Hjalmarsson 75 000 $ (3)
Anthony Camara 75 000 $ (1)
Mackenzie MacEachern 75 000 $ (1)
Gustav Olofsson 75 000 $ (3)
Geoff Platt 75 000 $ (3)
Keegan Kanzig 70 000 $ (1)
Total Farm Players31
Salary Commitment
Year 10 : 5 435 000 $
Year 11 : 2 175 000 $
Year 12 : 890 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 410 000 $
Year 11 : 2 150 000 $
Year 12 : 865 000 $
Year 13 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - 79 $ - 6 753 - 84,42%
Level 2: 5000 - 57 $ - 4 477 - 89,55%
Level 3: 2000 - 31 $ - 1 967 - 98,36%
Level 4: 4000 - 22 $ - 3 436 - 85,90%
Luxury : 1000 - 178 $ - 861 - 86,13%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 914 - 95,71%
Farm Level 2: 1000 - 15 $ - 962 - 96,16%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17 495 - 87,47%
Average Income per Game1 525 149 $
Year to Date Revenue35 078 417 $
Farm
Home Games Left18
Average Attendance - %2 876 - 95,86%
Average Income per Game116 258 $
Year to Date Revenue2 673 939 $

Expense

Pro Players Total Salaries62 800 000 $
Farm Players Total Salaries2 810 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 299 210 $
Farm Year To Date Expenses1 575 099 $
Pro Salary Cap To Date36 971 928 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 452 674 $
Farm Estimated Season Revenue2 092 648 $
Pro Remaining Season Days85
Pro Expenses Per Days339 037 $
Pro Estimated Expenses28 818 145 $
Farm Remaining Season Days84
Farm Expenses Per Days15 645 $
Farm Estimated Expenses1 314 180 $
Estimated Season Expenses30 132 325 $
Season Salary Cap62 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $6 200 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 800 000 $
Current Bank Account20 017 082 $
Projected Bank Account19 430 079 $

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)
Hampus Lindholm 4 000 000 $ (1)
Adam Larsson 4 000 000 $ (1)
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)
Scott Laughton 900 000 $ (2)
Elias Lindholm 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 500 000 $
Year 11 : 52 650 000 $
Year 12 : 39 400 000 $
Year 13 : 31 250 000 $
Salary Average Commitment
Year 10 : 68 500 000 $
Year 11 : 52 650 000 $
Year 12 : 39 400 000 $
Year 13 : 31 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 500 000 $
Year 11 : 52 650 000 $
Year 12 : 39 400 000 $
Year 13 : 31 250 000 $

Farm Players Salaries

Jiri Novotny 180 000 $ (1)
Stephane Da Costa 160 000 $ (3)
Jim Slater 150 000 $ (3)
Zach Trotman 150 000 $ (3)
Matt Moulson 150 000 $ (3)
Troy Stetcher 150 000 $ (2)
Jeff Glass 130 000 $ (2)
Jesse Joensuu 130 000 $ (1)
Jarred Tinordi 130 000 $ (3)
Ben Hanowski 100 000 $ (2)
Keith Seabrook 100 000 $ (2)
Reece Willcox (Out of Payroll) 100 000 $ (3)
Kieran Millan 100 000 $ (1)
Lukas Kaspar 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 : 2 245 000 $
Year 12 : 1 245 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 910 000 $
Year 11 : 2 245 000 $
Year 12 : 1 245 000 $
Year 13 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 90 $ - 5 491 - 68,64%
Level 2: 6000 - 50 $ - 4 451 - 74,18%
Level 3: 3000 - 30 $ - 1 905 - 63,51%
Level 4: 4000 - 20 $ - 3 372 - 84,29%
Luxury : 1000 - 185 $ - 803 - 80,25%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 37 $ - 1 763 - 88,14%
Farm Level 2: 1000 - 17 $ - 935 - 93,52%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %16 021 - 72,82%
Average Income per Game1 495 501 $
Year to Date Revenue34 396 520 $
Farm
Home Games Left17
Average Attendance - %2 698 - 89,93%
Average Income per Game111 043 $
Year to Date Revenue2 665 036 $

Expense

Pro Players Total Salaries65 450 000 $
Farm Players Total Salaries2 645 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 629 937 $
Farm Year To Date Expenses1 561 242 $
Pro Salary Cap To Date37 302 690 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 919 016 $
Farm Estimated Season Revenue1 887 734 $
Pro Remaining Season Days85
Pro Expenses Per Days353 209 $
Pro Estimated Expenses30 022 765 $
Farm Remaining Season Days84
Farm Expenses Per Days14 758 $
Farm Estimated Expenses1 239 672 $
Estimated Season Expenses31 262 437 $
Season Salary Cap65 450 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $3 550 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 450 000 $
Current Bank Account20 967 952 $
Projected Bank Account18 512 265 $

Pro Players Salaries

Alex Tanguay 9 000 000 $ (1)
Jeff Carter 7 500 000 $ (2)
Anze Kopitar 7 000 000 $ (1)
Jared Spurgeon 6 000 000 $ (5)
Cory Schneider 5 750 000 $ (3)
Ryan Johansen 5 000 000 $ (1)
Filip Forsberg 5 000 000 $ (4)
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)
Mattias Tedenby 1 350 000 $ (1)
Magnus Hellberg 1 100 000 $ (1)
Phil DeSimone 1 000 000 $ (1)
Tom Wilson 900 000 $ (2)
Andre Burakowsky 900 000 $ (1)
Travis Sanheim 900 000 $ (3)
Jake Mccabe 900 000 $ (1)
Brady Skjei 900 000 $ (1)
Chandler Stephenson 900 000 $ (2)
Valeri Nichushkin 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 69 950 000 $
Year 11 : 35 750 000 $
Year 12 : 18 550 000 $
Year 13 : 11 000 000 $
Salary Average Commitment
Year 10 : 69 800 000 $
Year 11 : 35 750 000 $
Year 12 : 18 550 000 $
Year 13 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 950 000 $
Year 11 : 35 750 000 $
Year 12 : 18 550 000 $
Year 13 : 11 000 000 $

Farm Players Salaries

Tim Brent 170 000 $ (2)
Robbie Earl 160 000 $ (1)
Kurtis MacDermid 160 000 $ (2)
Remi Elie 140 000 $ (2)
Justin Weller 130 000 $ (2)
David Gilbert 120 000 $ (1)
Evgeny Medvedev 120 000 $ (3)
Rod Pelley 100 000 $ (2)
Taylor Doherty 100 000 $ (1)
Stephen Johns 100 000 $ (1)
Mike Blunden 100 000 $ (3)
Casey Borer 100 000 $ (2)
Mike Hoeffel 100 000 $ (3)
Evgeny Grachev 100 000 $ (3)
Steve Oleksy (Out of Payroll) 100 000 $ (3)
Scott Wedgewood 90 000 $ (3)
Mattias Modig 90 000 $ (2)
Michael McCarron 90 000 $ (2)
Andrew Yogan 85 000 $ (2)
Michael Latta 85 000 $ (1)
Danny Kristo 80 000 $ (1)
Danny Biega 80 000 $ (2)
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 : 2 745 000 $
Year 11 : 1 975 000 $
Year 12 : 760 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 745 000 $
Year 11 : 1 975 000 $
Year 12 : 760 000 $
Year 13 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - 87 $ - 6 717 - 83,96%
Level 2: 6000 - 45 $ - 5 556 - 92,60%
Level 3: 3000 - 30 $ - 2 248 - 74,92%
Level 4: 4000 - 20 $ - 3 566 - 89,15%
Luxury : 1000 - 179 $ - 839 - 83,89%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 40 $ - 1 354 - 67,68%
Farm Level 2: 1000 - 20 $ - 635 - 63,53%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18 925 - 86,02%
Average Income per Game1 580 154 $
Year to Date Revenue36 343 536 $
Farm
Home Games Left18
Average Attendance - %1 989 - 66,29%
Average Income per Game98 764 $
Year to Date Revenue2 271 575 $

Expense

Pro Players Total Salaries62 825 000 $
Farm Players Total Salaries2 432 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 560 302 $
Farm Year To Date Expenses1 412 611 $
Pro Salary Cap To Date37 233 032 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 442 767 $
Farm Estimated Season Revenue1 777 754 $
Pro Remaining Season Days85
Pro Expenses Per Days339 171 $
Pro Estimated Expenses28 829 535 $
Farm Remaining Season Days84
Farm Expenses Per Days13 616 $
Farm Estimated Expenses1 143 744 $
Estimated Season Expenses29 973 279 $
Season Salary Cap62 825 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $6 175 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 825 000 $
Current Bank Account16 864 578 $
Projected Bank Account17 111 820 $

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) 9 750 000 $ (2)
Marc Savard 7 750 000 $ (1)
Mike Smith 5 750 000 $ (2)
Mark Giordano 5 500 000 $ (1)
Bobby Ryan 5 500 000 $ (2)
Tyson Barrie 5 400 000 $ (1)
Jake Muzzin 5 000 000 $ (3)
Cam Atkinson 5 000 000 $ (5)
Brendan Smith 3 000 000 $ (3)
Jamie McGinn 2 900 000 $ (1)
Tommy Wingels 1 800 000 $ (1)
Jason Garrison 1 800 000 $ (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)
Jiri Sekac 900 000 $ (1)
Jonathan Drouin 900 000 $ (1)
Ross Johnston 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 67 825 000 $
Year 11 : 36 450 000 $
Year 12 : 13 000 000 $
Year 13 : 5 000 000 $
Salary Average Commitment
Year 10 : 67 825 000 $
Year 11 : 36 450 000 $
Year 12 : 13 000 000 $
Year 13 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 825 000 $
Year 11 : 36 450 000 $
Year 12 : 13 000 000 $
Year 13 : 5 000 000 $

Farm Players Salaries

Philippe Dupuis 175 000 $ (2)
Jeff Schultz 175 000 $ (1)
Morgan Ellis 150 000 $ (2)
Yan Stastny 140 000 $ (1)
Mark Santorelli 140 000 $ (1)
Matt Hunwick 130 000 $ (2)
Shawn Lalonde 100 000 $ (3)
Matt Mahalak 97 500 $ (2)
Harrison Reed 95 000 $ (1)
Cory Emmerton (Out of Payroll) 95 000 $ (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 : 2 527 500 $
Year 11 : 1 622 500 $
Year 12 : 480 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 527 500 $
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 15 239 711 $ 60 150 000 $ 8 850 000 $ 60 150 000 $ 2 295 000 $ 27 705 000 $ 222850
BlackHawks 5 944 413 $ 64 100 000 $ 4 900 000 $ 64 100 000 $ 2 717 500 $ 27 282 500 $ 212647
BlueJacket 2 481 383 $ 69 700 000 $ -700 000 $ 69 700 000 $ 4 895 000 $ 25 105 000 $ 223052
Blues 65 808 276 $ 69 650 000 $ -650 000 $ 69 650 000 $ 3 010 000 $ 26 990 000 $ 213051
Bruins 26 689 744 $ 70 200 000 $ -1 200 000 $ 70 200 000 $ 2 480 000 $ 27 520 000 $ 212849
Canadiens 49 402 370 $ 69 650 000 $ -650 000 $ 69 650 000 $ 2 650 000 $ 27 350 000 $ 212647
Canucks 50 336 225 $ 68 350 000 $ 650 000 $ 68 350 000 $ 2 430 000 $ 27 570 000 $ 202848
Capitals 9 050 188 $ 56 250 000 $ 12 750 000 $ 56 250 000 $ 2 250 000 $ 27 750 000 $ 212647
Coyotes 7 720 554 $ 69 550 000 $ -550 000 $ 69 550 000 $ 2 585 000 $ 27 415 000 $ 213051
Devils 33 278 177 $ 62 275 000 $ 6 725 000 $ 62 275 000 $ 2 589 500 $ 27 410 500 $ 202949
Ducks 5 761 243 $ 65 850 000 $ 3 150 000 $ 65 850 000 $ 2 712 500 $ 27 287 500 $ 212950
Flames 86 025 548 $ 63 350 000 $ 5 650 000 $ 63 350 000 $ 2 355 000 $ 27 645 000 $ 222850
Flyers 12 846 113 $ 67 750 000 $ 1 250 000 $ 67 750 000 $ 2 080 000 $ 27 920 000 $ 222749
GoldenKnights 12 646 789 $ 62 000 000 $ 7 000 000 $ 62 000 000 $ 3 052 500 $ 26 947 500 $ 212950
Hurricanes 15 073 569 $ 68 400 000 $ 600 000 $ 68 400 000 $ 3 255 000 $ 26 745 000 $ 203050
Islanders 37 022 401 $ 64 670 000 $ 4 330 000 $ 64 670 000 $ 2 343 000 $ 27 657 000 $ 232649
Jets 134 177 002 $ 59 550 000 $ 9 450 000 $ 59 550 000 $ 2 340 000 $ 27 660 000 $ 232548
Kings 42 965 766 $ 67 950 000 $ 1 050 000 $ 67 950 000 $ 2 330 000 $ 27 670 000 $ 212647
Lightning 20 076 350 $ 67 900 000 $ 1 100 000 $ 67 900 000 $ 3 220 000 $ 26 780 000 $ 203252
MapleLeafs 5 250 891 $ 68 200 000 $ 800 000 $ 68 200 000 $ 3 220 000 $ 26 780 000 $ 212849
Nordiques 10 513 064 $ 60 050 000 $ 8 950 000 $ 60 050 000 $ 2 855 000 $ 27 145 000 $ 212445
Oilers 57 690 249 $ 46 650 000 $ 22 350 000 $ 46 650 000 $ 1 945 000 $ 28 055 000 $ 222850
Panthers 50 558 949 $ 63 550 000 $ 5 450 000 $ 63 550 000 $ 2 260 000 $ 27 740 000 $ 222850
Penguins 111 557 498 $ 68 250 000 $ 750 000 $ 68 250 000 $ 3 545 000 $ 26 455 000 $ 213051
Predators 22 735 093 $ 63 900 000 $ 5 100 000 $ 63 900 000 $ 2 635 000 $ 27 365 000 $ 222850
Rangers 13 834 630 $ 58 100 000 $ 10 900 000 $ 58 100 000 $ 2 385 000 $ 27 615 000 $ 232750
RedWings 12 941 346 $ 65 600 000 $ 3 400 000 $ 65 600 000 $ 2 252 500 $ 27 747 500 $ 232649
Sabres 7 050 812 $ 59 000 000 $ 10 000 000 $ 59 000 000 $ 2 905 000 $ 27 095 000 $ 203050
Senators 11 374 666 $ 60 150 000 $ 8 850 000 $ 60 150 000 $ 5 435 000 $ 24 565 000 $ 213152
Sharks 20 017 082 $ 62 800 000 $ 6 200 000 $ 62 800 000 $ 2 810 000 $ 27 190 000 $ 202747
Stars 20 967 952 $ 65 450 000 $ 3 550 000 $ 65 450 000 $ 2 645 000 $ 27 355 000 $ 222749
Wild 16 864 578 $ 62 825 000 $ 6 175 000 $ 62 825 000 $ 2 432 500 $ 27 567 500 $ 202848