Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 20 février 2019 at 09:56

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - 90 $ - 6 640 - 94,86%
Level 2: 6000 - 57 $ - 4 944 - 82,40%
Level 3: 3000 - 23 $ - 2 462 - 82,08%
Level 4: 5000 - 17 $ - 4 324 - 86,47%
Luxury : 1000 - 184 $ - 850 - 84,95%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 466 - 73,30%
Farm Level 2: 1000 - 25 $ - 740 - 74,01%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %19 220 - 87,36%
Average Income per Game1 590 703 $
Year to Date Revenue60 446 724 $
Farm
Home Games Left3
Average Attendance - %2 206 - 73,54%
Average Income per Game119 016 $
Year to Date Revenue4 522 609 $

Expense

Pro Players Total Salaries63 975 000 $
Farm Players Total Salaries4 045 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses58 494 557 $
Farm Year To Date Expenses2 453 174 $
Pro Salary Cap To Date57 951 998 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 772 110 $
Farm Estimated Season Revenue357 048 $
Pro Remaining Season Days18
Pro Expenses Per Days343 484 $
Pro Estimated Expenses6 182 712 $
Farm Remaining Season Days18
Farm Expenses Per Days22 048 $
Farm Estimated Expenses396 864 $
Estimated Season Expenses6 579 576 $
Season Salary Cap63 975 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 025 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 975 000 $
Current Bank Account24 984 916 $
Projected Bank Account23 534 498 $

Pro Players Salaries

Oliver Ekman Larsson 6 250 000 $ (4)
John Gibson 6 000 000 $ (1)
Keith Yandle 5 750 000 $ (1)
Ryan McDonagh 5 500 000 $ (2)
Artemi Panarin 5 500 000 $ (3)
Brandon Saad 5 000 000 $ (1)
Brayden Schenn 4 500 000 $ (3)
Nick Bjugstad 4 000 000 $ (4)
Nail Yakupov 3 800 000 $ (1)
Sam Gagner 2 750 000 $ (2)
Mikkel Boedker 2 700 000 $ (1)
Victor Rask 2 500 000 $ (3)
Jared Cowen 1 800 000 $ (1)
Jamie Lundmark 1 800 000 $ (1)
Sam Reinhart 900 000 $ (2)
Nikita Tryamkin 900 000 $ (2)
Peter Regin 900 000 $ (1)
Alan Quine 900 000 $ (2)
Oscar Klefbom 900 000 $ (2)
Kevin Fiala 900 000 $ (3)
David Rittich 725 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 63 975 000 $
Year 10 : 35 500 000 $
Year 11 : 23 650 000 $
Year 12 : 10 250 000 $
Salary Average Commitment
Year 9 : 63 975 000 $
Year 10 : 35 500 000 $
Year 11 : 23 650 000 $
Year 12 : 10 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 975 000 $
Year 10 : 35 500 000 $
Year 11 : 23 650 000 $
Year 12 : 10 250 000 $

Farm Players Salaries

Dustin Boyd 1 500 000 $ (1)
Marc-Antoine Pouliot 150 000 $ (1)
Shane O'Brien 150 000 $ (1)
Milan Jurcina 135 000 $ (1)
Justin Holl (Out of Payroll) 120 000 $ (1)
Jesse Blacker 110 000 $ (3)
Ethan Werek (Out of Payroll) 110 000 $ (3)
Brandon Bollig 100 000 $ (2)
Alexander Svitov 100 000 $ (1)
Jared Boll 100 000 $ (2)
Dillon Fournier 90 000 $ (2)
Marcel Goc (Out of Payroll) 90 000 $ (1)
Daniel Brodin 90 000 $ (2)
Curtis Lazar 90 000 $ (3)
Robert Czarnik 85 000 $ (3)
Trevor Cann 85 000 $ (2)
Justin Jokinen 85 000 $ (3)
Gaelan Patterson 85 000 $ (3)
Troy Rutkowski 85 000 $ (2)
X - Andru Matsoukas 80 000 $ (9)
Pius Suter 80 000 $ (3)
Ville Pokka 80 000 $ (3)
Fredrik Pettersson-Wentzel 80 000 $ (1)
Benjamin Casavant 75 000 $ (3)
Henri Ikonen 75 000 $ (3)
Andreas Soderberg 75 000 $ (3)
Geordie Wudrick 75 000 $ (1)
Lars Volden 70 000 $ (2)
Gregg Sutch 70 000 $ (1)
Steven Shipley 70 000 $ (1)
Andrew Campbell 65 000 $ (2)
Total Farm Players31
Salary Commitment
Year 9 : 4 255 000 $
Year 10 : 1 715 000 $
Year 11 : 1 030 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 255 000 $
Year 10 : 1 715 000 $
Year 11 : 1 030 000 $
Year 12 : 80 000 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - 90 $ - 6 471 - 92,44%
Level 2: 6000 - 55 $ - 5 346 - 89,10%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 4 000 - 100,00%
Luxury : 1000 - 190 $ - 809 - 80,88%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 505 - 75,23%
Farm Level 2: 1000 - 11 $ - 744 - 74,35%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 626 - 93,13%
Average Income per Game1 547 613 $
Year to Date Revenue58 809 304 $
Farm
Home Games Left3
Average Attendance - %2 248 - 74,94%
Average Income per Game70 893 $
Year to Date Revenue2 693 920 $

Expense

Pro Players Total Salaries63 200 000 $
Farm Players Total Salaries2 043 250 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses53 834 592 $
Farm Year To Date Expenses2 041 156 $
Pro Salary Cap To Date53 292 010 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 642 840 $
Farm Estimated Season Revenue212 678 $
Pro Remaining Season Days18
Pro Expenses Per Days339 362 $
Pro Estimated Expenses6 108 516 $
Farm Remaining Season Days18
Farm Expenses Per Days11 400 $
Farm Estimated Expenses205 200 $
Estimated Season Expenses6 313 716 $
Season Salary Cap63 200 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 800 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 200 000 $
Current Bank Account6 368 817 $
Projected Bank Account4 910 619 $

Pro Players Salaries

Simon Gagne (Out of Payroll) 7 500 000 $ (2)
Corey Crawford 6 000 000 $ (1)
Ryan Callahan 5 500 000 $ (2)
Bobby Ryan 5 500 000 $ (3)
Dennis Wideman 4 500 000 $ (1)
Logan Couture 4 250 000 $ (1)
Lee Stempniak 4 200 000 $ (1)
Chris Stewart 4 000 000 $ (1)
Tomas Plekanec 4 000 000 $ (3)
Dennis Seidenberg 3 500 000 $ (3)
Kyle Quincey 3 500 000 $ (3)
Paul Martin 3 150 000 $ (1)
Marek Zagrapan 2 400 000 $ (1)
Bobby Sanguinetti (Out of Payroll) 2 300 000 $ (2)
Brandon Mcmillan 1 800 000 $ (1)
Antti Raanta 1 750 000 $ (2)
Sven Andrighetto 1 750 000 $ (2)
Tomas Kubalik 1 750 000 $ (1)
Michael Stone 1 500 000 $ (1)
Jyrki Jokipakka 1 400 000 $ (1)
Yanni Gourde 1 000 000 $ (1)
Colton Sceviour 1 000 000 $ (2)
Marek Tvrdon 750 000 $ (2)
Robert Baillargeon (Out of Payroll) 700 000 $ (2)
Total Pro Players24
Salary Commitment
Year 9 : 73 700 000 $
Year 10 : 37 750 000 $
Year 11 : 16 500 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 73 550 000 $
Year 10 : 37 250 000 $
Year 11 : 16 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 73 700 000 $
Year 10 : 37 750 000 $
Year 11 : 16 500 000 $
Year 12 : 0 $

Farm Players Salaries

Drew Schiestel (Out of Payroll) 150 000 $ (2)
Nicola Riopel 150 000 $ (3)
Andreas Nodl 140 000 $ (1)
Kevin Connauton (Out of Payroll) 100 000 $ (1)
Lasse Kukkonen 100 000 $ (3)
Lukas Kaspar 100 000 $ (3)
John Lee 100 000 $ (3)
Cal Clutterbuck (Out of Payroll) 100 000 $ (2)
Danny Richmond 100 000 $ (1)
Anton Gustafsson 95 000 $ (2)
Adam Janosik 90 000 $ (1)
Jimmy Hayes 90 000 $ (1)
Dmitri Vorobiev 85 000 $ (1)
Dustin Walsh 85 000 $ (3)
Brian Ferlin 80 000 $ (1)
Michael Houser 80 000 $ (1)
Garth Murray 80 000 $ (1)
X - Sébastien Paris-Lortie 80 000 $ (9)
Maxim Mamin 75 750 $ (1)
Nick Oliver 75 000 $ (3)
Brian Hart 72 500 $ (3)
Zac Larraza 70 000 $ (2)
Raphael Bussieres 70 000 $ (2)
Shane McColgan 60 000 $ (2)
Steven Hodges 60 000 $ (1)
Benjamin Gallacher 55 000 $ (2)
Tony DeHart 50 000 $ (3)
Total Farm Players27
Salary Commitment
Year 9 : 2 393 250 $
Year 10 : 1 412 500 $
Year 11 : 812 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 393 250 $
Year 10 : 1 412 500 $
Year 11 : 812 500 $
Year 12 : 80 000 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 7000 - 95 $ - 5 264 - 75,20%
Level 2: 6000 - 50 $ - 5 436 - 90,60%
Level 3: 3000 - 20 $ - 2 531 - 84,37%
Level 4: 5000 - 15 $ - 4 437 - 88,73%
Luxury : 1500 - 135 $ - 1 082 - 72,15%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 30 $ - 1 467 - 73,34%
Farm Level 2: 1000 - 20 $ - 726 - 72,63%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 750 - 83,33%
Average Income per Game1 421 524 $
Year to Date Revenue54 017 907 $
Farm
Home Games Left3
Average Attendance - %2 193 - 73,10%
Average Income per Game82 475 $
Year to Date Revenue3 134 052 $

Expense

Pro Players Total Salaries62 500 000 $
Farm Players Total Salaries2 345 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 758 901 $
Farm Year To Date Expenses2 377 243 $
Pro Salary Cap To Date59 216 346 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 264 572 $
Farm Estimated Season Revenue247 425 $
Pro Remaining Season Days18
Pro Expenses Per Days335 638 $
Pro Estimated Expenses6 041 484 $
Farm Remaining Season Days18
Farm Expenses Per Days13 005 $
Farm Estimated Expenses234 090 $
Estimated Season Expenses6 275 574 $
Season Salary Cap62 500 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $4 500 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 500 000 $
Current Bank Account3 638 341 $
Projected Bank Account1 874 764 $

Pro Players Salaries

Tyler Seguin 9 000 000 $ (4)
Carey Price 8 500 000 $ (2)
Claude Giroux 7 500 000 $ (1)
Brad Stuart 6 750 000 $ (2)
Derek Stepan 6 500 000 $ (1)
Jussi Jokinen 5 700 000 $ (2)
Nathan MacKinnon 4 700 000 $ (1)
Victor Hedman (Out of Payroll) 4 500 000 $ (1)
Damon Severson 3 000 000 $ (4)
Erik Gustafsson (Out of Payroll) 1 500 000 $ (2)
Kevin Poulin 1 400 000 $ (1)
Logan MacMillan 950 000 $ (2)
Seth Jones 900 000 $ (2)
Bo Horvat 900 000 $ (2)
Joakim Nordstrom 900 000 $ (1)
David Pastrnak 900 000 $ (2)
Andre Burakowsky (Out of Payroll) 900 000 $ (2)
Dmitri Orlov 900 000 $ (1)
Martin Frk 900 000 $ (3)
Josh Anderson 900 000 $ (2)
William Wrenn 900 000 $ (3)
Matthew Peca 650 000 $ (1)
Fredrik Claesson 650 000 $ (1)
Total Pro Players23
Salary Commitment
Year 9 : 69 400 000 $
Year 10 : 41 700 000 $
Year 11 : 13 800 000 $
Year 12 : 12 000 000 $
Salary Average Commitment
Year 9 : 69 400 000 $
Year 10 : 41 700 000 $
Year 11 : 13 800 000 $
Year 12 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 69 400 000 $
Year 10 : 41 700 000 $
Year 11 : 13 800 000 $
Year 12 : 12 000 000 $

Farm Players Salaries

Dick Axelsson 140 000 $ (1)
Mika Noronen 120 000 $ (1)
Eric Wellwood 100 000 $ (1)
Stefan Legein 100 000 $ (3)
Evgeni Dadonov 95 000 $ (1)
Artur Gavrus 95 000 $ (2)
Miika Salomaki 95 000 $ (1)
Brendan Gaunce 90 000 $ (3)
Samu Perhonen 90 000 $ (3)
Duncan Siemens 90 000 $ (3)
Josh Unice 90 000 $ (1)
Andy Andreoff 90 000 $ (3)
Jordon Southorn 90 000 $ (3)
Carl Sneep 85 000 $ (1)
Jyri Niemi 85 000 $ (1)
Griffin Reinhart 85 000 $ (3)
Gavin Bayreuther 80 000 $ (3)
X - Jean-François Langelier 80 000 $ (9)
Dakota Mermis 80 000 $ (3)
Mirko Hoefflin 75 000 $ (1)
Jared Knight 75 000 $ (1)
Jason Kasdorf 75 000 $ (2)
Matej Beran 70 000 $ (2)
Yasin Cisse 70 000 $ (1)
Marc-Olivier Roy 70 000 $ (2)
Kevin Sundher 65 000 $ (1)
Tomas Zizka 65 000 $ (1)
Total Farm Players27
Salary Commitment
Year 9 : 2 345 000 $
Year 10 : 1 185 000 $
Year 11 : 875 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 345 000 $
Year 10 : 1 185 000 $
Year 11 : 875 000 $
Year 12 : 80 000 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7000 - 88 $ - 5 920 - 84,58%
Level 2: 6000 - 55 $ - 4 719 - 78,66%
Level 3: 2000 - 35 $ - 1 577 - 78,85%
Level 4: 4000 - 23 $ - 2 981 - 74,53%
Luxury : 1000 - 200 $ - 749 - 74,91%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 515 - 75,73%
Farm Level 2: 1000 - 25 $ - 748 - 74,83%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %15 947 - 79,73%
Average Income per Game1 512 885 $
Year to Date Revenue57 489 645 $
Farm
Home Games Left3
Average Attendance - %2 263 - 75,43%
Average Income per Game97 236 $
Year to Date Revenue3 694 964 $

Expense

Pro Players Total Salaries64 042 500 $
Farm Players Total Salaries3 580 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses58 672 732 $
Farm Year To Date Expenses2 849 710 $
Pro Salary Cap To Date58 130 180 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 538 656 $
Farm Estimated Season Revenue291 708 $
Pro Remaining Season Days18
Pro Expenses Per Days343 843 $
Pro Estimated Expenses6 189 174 $
Farm Remaining Season Days18
Farm Expenses Per Days19 574 $
Farm Estimated Expenses352 332 $
Estimated Season Expenses6 541 506 $
Season Salary Cap64 042 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 957 500 $
Estimate Over Minimum Salary Cap of 0 $ 64 042 500 $
Current Bank Account66 849 949 $
Projected Bank Account65 138 807 $

Pro Players Salaries

Brad Marchand 8 000 000 $ (5)
Alexander Semin 7 500 000 $ (5)
Sergei Bobrovsky 6 500 000 $ (3)
Jason Spezza 5 750 000 $ (1)
Chris Higgins 5 500 000 $ (2)
Kyle Turris 4 900 000 $ (1)
Ryan Ellis (Out of Payroll) 4 000 000 $ (3)
Fedor Tyutin 4 000 000 $ (4)
Kevin Dallman 3 500 000 $ (1)
Jesper Fast 3 000 000 $ (3)
Anders Lee 2 500 000 $ (1)
Jake Gardiner 2 400 000 $ (1)
Andrew Macdonald 2 400 000 $ (1)
Alexander Urbom 1 500 000 $ (2)
James Sheppard 1 400 000 $ (1)
Mikael Tellqvist 1 100 000 $ (2)
Marek Viedensky 950 000 $ (2)
Martin Marincin 900 000 $ (1)
Tim Schaller 775 000 $ (1)
Henrik Samuelsson 750 000 $ (3)
Vinnie Hinostroza 717 500 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 68 042 500 $
Year 10 : 42 800 000 $
Year 11 : 33 750 000 $
Year 12 : 19 500 000 $
Salary Average Commitment
Year 9 : 69 459 166 $
Year 10 : 43 300 000 $
Year 11 : 33 750 000 $
Year 12 : 19 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 042 500 $
Year 10 : 42 800 000 $
Year 11 : 33 750 000 $
Year 12 : 19 500 000 $

Farm Players Salaries

Philip McRae 1 000 000 $ (1)
Jordan Caron 150 000 $ (2)
Josh Jooris (Out of Payroll) 150 000 $ (2)
Nick Spaling 140 000 $ (1)
Barry Tallackson 140 000 $ (2)
Brian Strait (Out of Payroll) 120 000 $ (2)
Klas Dahlbeck 120 000 $ (1)
Ben Smith 120 000 $ (1)
Mikko Koskinen 115 000 $ (1)
Yannick Weber 115 000 $ (1)
Dale Weise 100 000 $ (2)
Brenden Dillon 100 000 $ (1)
Thomas Larkin 95 000 $ (2)
Mathieu Corbeil 95 000 $ (1)
Antoine Lafleur 95 000 $ (3)
Ben Ryan 95 000 $ (2)
Niklas Lundstrom 90 000 $ (3)
Joel Armia 90 000 $ (3)
X - Richard Chaput 80 000 $ (9)
Philippe Cornet 80 000 $ (2)
Ludvig Rensfeldt 80 000 $ (1)
Mathieu Brodeur 80 000 $ (2)
Tyler Pitlick (Out of Payroll) 75 000 $ (1)
Bill Arnold 75 000 $ (1)
Jaynen Rissling 70 000 $ (3)
Daniel Delisle 70 000 $ (3)
Troy Vance 70 000 $ (2)
Brett Bulmer 70 000 $ (1)
Dillon Donnelly 65 000 $ (3)
Philip Tot 65 000 $ (3)
Max Friberg 60 000 $ (3)
Yannick Veilleux 55 000 $ (3)
Total Farm Players32
Salary Commitment
Year 9 : 3 925 000 $
Year 10 : 1 820 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 925 000 $
Year 10 : 1 820 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 7000 - 90 $ - 6 577 - 93,96%
Level 2: 6000 - 58 $ - 4 455 - 74,25%
Level 3: 3000 - 26 $ - 2 391 - 79,69%
Level 4: 5000 - 21 $ - 4 044 - 80,88%
Luxury : 1500 - 134 $ - 1 078 - 71,86%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 40 $ - 1 529 - 76,44%
Farm Level 2: 1000 - 18 $ - 753 - 75,30%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 545 - 82,42%
Average Income per Game1 565 150 $
Year to Date Revenue59 475 699 $
Farm
Home Games Left3
Average Attendance - %2 282 - 76,06%
Average Income per Game105 258 $
Year to Date Revenue3 999 803 $

Expense

Pro Players Total Salaries66 037 500 $
Farm Players Total Salaries4 725 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses60 462 637 $
Farm Year To Date Expenses2 939 559 $
Pro Salary Cap To Date59 920 102 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 695 450 $
Farm Estimated Season Revenue315 774 $
Pro Remaining Season Days18
Pro Expenses Per Days354 455 $
Pro Estimated Expenses6 380 190 $
Farm Remaining Season Days18
Farm Expenses Per Days25 665 $
Farm Estimated Expenses461 970 $
Estimated Season Expenses6 842 160 $
Season Salary Cap66 037 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $962 500 $
Estimate Over Minimum Salary Cap of 0 $ 66 037 500 $
Current Bank Account23 699 043 $
Projected Bank Account21 868 107 $

Pro Players Salaries

Jamie Benn 8 500 000 $ (3)
Shea Weber 7 500 000 $ (3)
Andrei Kostitsyn 7 500 000 $ (4)
Phil Kessel 7 000 000 $ (2)
P.K. Subban 6 500 000 $ (1)
Jonathan Bernier 4 600 000 $ (2)
Nikita Zaitsev 4 500 000 $ (1)
Brendan Gallagher 4 000 000 $ (2)
David Schlemko 3 200 000 $ (2)
Brooks Orpik 2 800 000 $ (1)
Louie Caporusso 2 100 000 $ (2)
Karri Ramo 1 100 000 $ (1)
Francois Bouchard 1 000 000 $ (2)
Boone Jenner 900 000 $ (1)
Brayden Point 900 000 $ (3)
Boo Nieves 900 000 $ (3)
Jack Eichel 900 000 $ (2)
Steve Oleksy 850 000 $ (1)
Jujhar Khaira 675 000 $ (1)
Christopher DiDomenico 612 500 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 037 500 $
Year 10 : 48 100 000 $
Year 11 : 25 300 000 $
Year 12 : 7 500 000 $
Salary Average Commitment
Year 9 : 64 537 500 $
Year 10 : 46 600 000 $
Year 11 : 23 800 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 037 500 $
Year 10 : 48 100 000 $
Year 11 : 25 300 000 $
Year 12 : 7 500 000 $

Farm Players Salaries

Michael Kostka 1 500 000 $ (2)
Nicolas Kerdiles 850 000 $ (3)
Evgeny Medvedev 140 000 $ (1)
Justin Falk 110 000 $ (1)
Matt Tennyson 100 000 $ (2)
Kirill Lyamin 100 000 $ (2)
Jean-Phillipe Cote 100 000 $ (2)
Adam Pardy 100 000 $ (1)
Luca Caputi 95 000 $ (3)
James Wright 95 000 $ (1)
Max Nicastro 95 000 $ (1)
Olivier Roy 95 000 $ (1)
Kyle Wilson 95 000 $ (1)
Kristopher Foucault 90 000 $ (1)
Ryan Howse 90 000 $ (3)
Jake Paterson 90 000 $ (3)
Brandon Davidson 90 000 $ (3)
Philip Lane (Out of Payroll) 90 000 $ (1)
X - Simon Gratton 80 000 $ (9)
Johan Sundstrom 80 000 $ (2)
Ben Winnett 80 000 $ (3)
Austin Madaisky 80 000 $ (1)
Austen Brassard (Out of Payroll) 75 000 $ (2)
Martin Ouellette 75 000 $ (1)
Sebastian Collberg 75 000 $ (3)
Joachim Nermark 75 000 $ (2)
Samuel Kurker 70 000 $ (3)
Max Gardiner 70 000 $ (1)
Dane Fox 70 000 $ (3)
Garrett Meurs 70 000 $ (2)
Matthew Deblouw 65 000 $ (3)
Total Farm Players31
Salary Commitment
Year 9 : 4 890 000 $
Year 10 : 1 640 000 $
Year 11 : 890 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 890 000 $
Year 10 : 1 640 000 $
Year 11 : 890 000 $
Year 12 : 80 000 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - 70 $ - 6 758 - 96,54%
Level 2: 6000 - 35 $ - 5 816 - 96,93%
Level 3: 3000 - 20 $ - 2 590 - 86,32%
Level 4: 5000 - 10 $ - 4 794 - 95,87%
Luxury : 1000 - 150 $ - 999 - 99,87%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 30 $ - 1 538 - 76,92%
Farm Level 2: 1000 - 15 $ - 754 - 75,36%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %20 956 - 95,25%
Average Income per Game1 270 743 $
Year to Date Revenue48 288 217 $
Farm
Home Games Left3
Average Attendance - %2 292 - 76,40%
Average Income per Game80 924 $
Year to Date Revenue3 075 099 $

Expense

Pro Players Total Salaries65 950 000 $
Farm Players Total Salaries4 265 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 477 096 $
Farm Year To Date Expenses2 874 534 $
Pro Salary Cap To Date58 934 601 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 812 228 $
Farm Estimated Season Revenue242 771 $
Pro Remaining Season Days18
Pro Expenses Per Days353 989 $
Pro Estimated Expenses6 371 802 $
Farm Remaining Season Days18
Farm Expenses Per Days23 218 $
Farm Estimated Expenses417 924 $
Estimated Season Expenses6 789 726 $
Season Salary Cap65 950 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 050 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 950 000 $
Current Bank Account35 096 787 $
Projected Bank Account32 362 060 $

Pro Players Salaries

Taylor Hall 8 000 000 $ (5)
Martin Havlat 7 750 000 $ (2)
John Tavares 7 500 000 $ (1)
Matt Carle 5 900 000 $ (1)
Sean Monahan 5 650 000 $ (2)
Jeff Skinner 5 300 000 $ (1)
Frederik Andersen 4 800 000 $ (1)
Andrej Meszaros 4 500 000 $ (2)
Sami Vatanen 3 100 000 $ (2)
Jean Gabriel Pageau 2 800 000 $ (1)
Trevor Van Riemsdyk 1 800 000 $ (1)
Andre Benoit (Out of Payroll) 1 500 000 $ (1)
Kevan Miller 1 400 000 $ (1)
Ryan O'Marra 1 400 000 $ (1)
Anthony Duclair 900 000 $ (1)
Esa Lindell 900 000 $ (2)
Ondrej Kase 900 000 $ (3)
Jacob De La Rose 900 000 $ (3)
Charles Hudon 900 000 $ (3)
Sean Kuraly 850 000 $ (2)
Charlie Lindgren 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 67 450 000 $
Year 10 : 33 450 000 $
Year 11 : 10 700 000 $
Year 12 : 8 000 000 $
Salary Average Commitment
Year 9 : 66 950 000 $
Year 10 : 32 950 000 $
Year 11 : 10 700 000 $
Year 12 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 450 000 $
Year 10 : 33 450 000 $
Year 11 : 10 700 000 $
Year 12 : 8 000 000 $

Farm Players Salaries

Eric O'dell 1 300 000 $ (1)
Tanner Richard 800 000 $ (2)
Brett Carson (Out of Payroll) 220 000 $ (3)
Matt Bartkowski 200 000 $ (3)
Brian Gibbons 180 000 $ (3)
Shawn Matthias 140 000 $ (1)
Kevin Quick 140 000 $ (2)
David Steckel 130 000 $ (1)
Andreas Martinsen 115 000 $ (1)
Pavel Vorobiev 100 000 $ (2)
Harri Sateri 100 000 $ (1)
Justin Fontaine (Out of Payroll) 100 000 $ (2)
Corban Knight 95 000 $ (2)
Peter Delmas 90 000 $ (1)
Maxime Clermont 90 000 $ (1)
Jesper Pettersson 90 000 $ (2)
Justin Sefton 90 000 $ (2)
X - Mathieu Roy 80 000 $ (9)
Jordan Weal 80 000 $ (1)
Robin Kovacs 80 000 $ (3)
Dylan Blujus 80 000 $ (3)
Julien Pelletier 75 000 $ (1)
Brett Sutter (Out of Payroll) 75 000 $ (1)
Carter Ashton 75 000 $ (1)
Matia Marcantuoni 70 000 $ (1)
Dante Salituro 65 000 $ (2)
Total Farm Players26
Salary Commitment
Year 9 : 4 660 000 $
Year 10 : 1 600 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 660 000 $
Year 10 : 1 600 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 100 $ - 5 071 - 84,52%
Level 2: 5000 - 60 $ - 4 166 - 83,32%
Level 3: 2000 - 35 $ - 1 768 - 88,38%
Level 4: 4000 - 20 $ - 3 958 - 98,94%
Luxury : 1000 - 200 $ - 768 - 76,84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 462 - 73,08%
Farm Level 2: 1000 - 15 $ - 745 - 74,49%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %15 731 - 87,40%
Average Income per Game1 441 807 $
Year to Date Revenue54 788 671 $
Farm
Home Games Left3
Average Attendance - %2 207 - 73,55%
Average Income per Game87 787 $
Year to Date Revenue3 335 904 $

Expense

Pro Players Total Salaries64 400 000 $
Farm Players Total Salaries2 755 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses56 871 837 $
Farm Year To Date Expenses2 647 188 $
Pro Salary Cap To Date56 329 315 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 325 421 $
Farm Estimated Season Revenue263 361 $
Pro Remaining Season Days18
Pro Expenses Per Days345 745 $
Pro Estimated Expenses6 223 410 $
Farm Remaining Season Days18
Farm Expenses Per Days15 186 $
Farm Estimated Expenses273 348 $
Estimated Season Expenses6 496 758 $
Season Salary Cap64 400 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 600 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 400 000 $
Current Bank Account52 828 756 $
Projected Bank Account50 920 780 $

Pro Players Salaries

Justin Williams 6 750 000 $ (3)
T.J. Oshie 6 500 000 $ (3)
Pekka Rinne 6 250 000 $ (4)
Ron Hainsey 4 875 000 $ (2)
Zach Bogosian 4 600 000 $ (2)
Tyler Ennis 4 400 000 $ (1)
Frans Nielsen 4 000 000 $ (2)
Adam Henrique 4 000 000 $ (1)
TJ Brodie 3 900 000 $ (2)
Conor Sheary 3 500 000 $ (2)
Jonas Junland 2 950 000 $ (2)
Eddie Lack 2 500 000 $ (1)
Mattew Calvert 2 200 000 $ (1)
Colby Robak 2 100 000 $ (2)
Mark Flood (Out of Payroll) 2 000 000 $ (1)
Dennis Rasmussen 1 500 000 $ (2)
Jake Hansen 1 000 000 $ (1)
Leon Draisaitl 900 000 $ (1)
Tobias Rieder 900 000 $ (2)
Slater Koekkoek 900 000 $ (3)
Josh Archibald 675 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 66 400 000 $
Year 10 : 48 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $
Salary Average Commitment
Year 9 : 64 850 000 $
Year 10 : 47 175 000 $
Year 11 : 18 850 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 400 000 $
Year 10 : 48 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $

Farm Players Salaries

Justin Pogge 150 000 $ (2)
Tim Kennedy 150 000 $ (1)
Taylor Ellington 150 000 $ (2)
Jeff Zatkoff 140 000 $ (2)
Kyle Cumiskey 130 000 $ (2)
John Moore 115 000 $ (1)
Branislav Mezei 110 000 $ (2)
Jeremy Price 100 000 $ (3)
Viktor Tikhonov 100 000 $ (2)
Magnus Paajarvi 100 000 $ (1)
Brendan Mikkelson 92 500 $ (1)
Jaroslav Janus 90 000 $ (1)
Maxime Sauve 90 000 $ (1)
Bud Holloway 85 000 $ (1)
Brett Ponich 85 000 $ (3)
Aaron Marvin 85 000 $ (1)
Joe Morrow 85 000 $ (2)
Scott Timmins 82 500 $ (1)
Ivan Telegin 80 000 $ (1)
Matej Stransky 80 000 $ (3)
Daultan Leveille 80 000 $ (3)
X - Luc Chicoine 80 000 $ (9)
Kevin Lynch 75 000 $ (3)
Henrik Bjorklund 75 000 $ (2)
Brendan Woods 75 000 $ (1)
Emil Lundberg 70 000 $ (3)
Samuel Fejes 70 000 $ (3)
Joey Leach (Out of Payroll) 70 000 $ (1)
Vinny Saponari 70 000 $ (1)
Lukas Sutter 60 000 $ (3)
Total Farm Players30
Salary Commitment
Year 9 : 2 825 000 $
Year 10 : 1 640 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 825 000 $
Year 10 : 1 640 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 7000 - 90 $ - 6 383 - 91,19%
Level 2: 5000 - 50 $ - 4 976 - 99,53%
Level 3: 2000 - 35 $ - 1 722 - 86,11%
Level 4: 4000 - 20 $ - 3 947 - 98,66%
Luxury : 1000 - 140 $ - 996 - 99,61%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 480 - 74,01%
Farm Level 2: 1000 - 20 $ - 754 - 75,36%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 024 - 94,86%
Average Income per Game1 513 111 $
Year to Date Revenue57 498 227 $
Farm
Home Games Left3
Average Attendance - %2 234 - 74,46%
Average Income per Game115 075 $
Year to Date Revenue4 372 831 $

Expense

Pro Players Total Salaries64 900 500 $
Farm Players Total Salaries3 385 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses58 547 971 $
Farm Year To Date Expenses2 259 012 $
Pro Salary Cap To Date58 005 420 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 539 334 $
Farm Estimated Season Revenue345 224 $
Pro Remaining Season Days18
Pro Expenses Per Days348 407 $
Pro Estimated Expenses6 271 326 $
Farm Remaining Season Days18
Farm Expenses Per Days18 537 $
Farm Estimated Expenses333 666 $
Estimated Season Expenses6 604 992 $
Season Salary Cap64 900 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 099 500 $
Estimate Over Minimum Salary Cap of 0 $ 64 900 500 $
Current Bank Account7 005 290 $
Projected Bank Account5 284 856 $

Pro Players Salaries

Jordan Staal 6 500 000 $ (2)
Kyle Okposo 6 150 000 $ (4)
Dustin Brown 5 750 000 $ (1)
Gabriel Landeskog 5 000 000 $ (1)
Tobias Enstrom 4 500 000 $ (1)
Tyler Bozak 4 150 000 $ (3)
David Backes 3 850 000 $ (1)
Christian Ehrhoff 3 750 000 $ (1)
Jonathan Marchessault 3 500 000 $ (2)
Trevor Daley 3 250 500 $ (1)
Kyle Brodziak 3 000 000 $ (2)
Jonas Brodin 2 950 000 $ (2)
Tuomo Ruutu 2 150 000 $ (1)
Jacob Markstrom 1 800 000 $ (1)
Ty Wishart 1 750 000 $ (2)
Matt Frattin 1 750 000 $ (1)
Brooks Laich 1 750 000 $ (1)
Petr Mrazek 900 000 $ (1)
Bryan Rust 900 000 $ (1)
Robert Hagg 900 000 $ (3)
Corey Cowick 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 64 900 500 $
Year 10 : 28 900 000 $
Year 11 : 11 200 000 $
Year 12 : 6 150 000 $
Salary Average Commitment
Year 9 : 64 900 500 $
Year 10 : 28 900 000 $
Year 11 : 11 200 000 $
Year 12 : 6 150 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 900 500 $
Year 10 : 28 900 000 $
Year 11 : 11 200 000 $
Year 12 : 6 150 000 $

Farm Players Salaries

Vladislav Namestnikov 900 000 $ (1)
Calvin de Haan (Out of Payroll) 175 000 $ (3)
Jay McClement 160 000 $ (1)
Frank Vatrano 140 000 $ (2)
Dwight King 140 000 $ (1)
Daniel Carr 110 000 $ (1)
Vladimir Sobotka 110 000 $ (1)
Sam Brittain 100 000 $ (2)
Dylan DeMelo 100 000 $ (2)
Sergei Korostin 100 000 $ (2)
Peter Andersson 90 000 $ (2)
Matthew Nieto 90 000 $ (2)
Calle Jarnkrok 90 000 $ (1)
David Kampf (Out of Payroll) 90 000 $ (3)
Ryan Button 90 000 $ (2)
Mitch Wahl 90 000 $ (2)
Brent Regner 90 000 $ (2)
Reid Boucher 90 000 $ (3)
David Warsofsky 90 000 $ (2)
Andrey Pedan 85 000 $ (3)
Kirill Kabanov 80 000 $ (1)
X - Guillaume Cazes 80 000 $ (9)
Michael Paliotta 80 000 $ (2)
Eric Knodel 80 000 $ (1)
Laurent Brossoit 75 000 $ (1)
Tyler Plante 75 000 $ (1)
Linus Arnesson 75 000 $ (3)
Total Farm Players27
Salary Commitment
Year 9 : 3 475 000 $
Year 10 : 1 655 000 $
Year 11 : 595 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 475 000 $
Year 10 : 1 655 000 $
Year 11 : 595 000 $
Year 12 : 80 000 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 7000 - 100 $ - 4 872 - 69,60%
Level 2: 5000 - 60 $ - 4 177 - 83,53%
Level 3: 2000 - 40 $ - 1 508 - 75,42%
Level 4: 4000 - 35 $ - 2 182 - 54,55%
Luxury : 1000 - 200 $ - 778 - 77,77%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 501 - 75,03%
Farm Level 2: 1000 - 15 $ - 752 - 75,21%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %13 516 - 71,14%
Average Income per Game1 413 030 $
Year to Date Revenue53 695 136 $
Farm
Home Games Left3
Average Attendance - %2 253 - 75,09%
Average Income per Game89 891 $
Year to Date Revenue3 415 860 $

Expense

Pro Players Total Salaries64 414 167 $
Farm Players Total Salaries2 545 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 499 575 $
Farm Year To Date Expenses2 445 831 $
Pro Salary Cap To Date58 957 023 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 239 090 $
Farm Estimated Season Revenue269 673 $
Pro Remaining Season Days18
Pro Expenses Per Days345 820 $
Pro Estimated Expenses6 224 760 $
Farm Remaining Season Days18
Farm Expenses Per Days14 069 $
Farm Estimated Expenses253 242 $
Estimated Season Expenses6 478 002 $
Season Salary Cap64 414 167 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 585 833 $
Estimate Over Minimum Salary Cap of 0 $ 64 414 167 $
Current Bank Account12 953 268 $
Projected Bank Account10 984 029 $

Pro Players Salaries

Jeff Carter 7 500 000 $ (3)
Vladimir Tarasenko 7 000 000 $ (4)
Nick Holden 4 800 000 $ (3)
David Perron 4 500 000 $ (4)
Cody Hodgson 4 500 000 $ (4)
Dustin Byfuglien 4 500 000 $ (1)
Kevin Shattenkirk 4 300 000 $ (1)
Thomas Greiss 4 200 000 $ (1)
Ty Rattie 3 500 000 $ (4)
Gustav Nyquist 3 200 000 $ (1)
Nikolai Kulemin 3 000 000 $ (1)
Viktor Stalberg 2 500 000 $ (3)
Raphael Diaz 2 150 000 $ (1)
Éric Gélinas 2 150 000 $ (1)
Markus Hannikainen 1 500 000 $ (3)
Neal Pionk 925 000 $ (1)
Dean Kukan 900 000 $ (3)
Louis Domingue 900 000 $ (1)
Alex Kerfoot 900 000 $ (3)
Christian Dvorak 839 167 $ (1)
Ryan Carpenter 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 64 414 167 $
Year 10 : 37 600 000 $
Year 11 : 37 600 000 $
Year 12 : 19 500 000 $
Salary Average Commitment
Year 9 : 63 914 167 $
Year 10 : 37 100 000 $
Year 11 : 37 100 000 $
Year 12 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 414 167 $
Year 10 : 37 600 000 $
Year 11 : 37 600 000 $
Year 12 : 19 500 000 $

Farm Players Salaries

Stephen Gionta 200 000 $ (2)
Philipp Grubauer 175 000 $ (3)
John Mitchell 160 000 $ (2)
Andrei Loktionov (Out of Payroll) 140 000 $ (1)
Steven Kampfer 120 000 $ (1)
Jim Vandermeer 120 000 $ (1)
Seth Helgeson 100 000 $ (1)
Brad Malone 95 000 $ (1)
Denis Bodrov 90 000 $ (3)
Chet Pickard 90 000 $ (2)
Boyd Gordon 90 000 $ (1)
Derek Rodwell 90 000 $ (2)
Radek Smolenak 85 000 $ (1)
Joel Gistedt 80 000 $ (1)
Nick Ebert 80 000 $ (3)
Colin Sullivan 80 000 $ (1)
Mikhail Stefanovich 80 000 $ (2)
X - Louis-Philippe DesHaies 80 000 $ (9)
Myles Bell 75 000 $ (2)
Jerome Gauthier-Leduc (Out of Payroll) 70 000 $ (1)
Samuel Noreau 70 000 $ (1)
Olivier Archambault 70 000 $ (1)
Patrick McNally 70 000 $ (1)
Brandon Hynes 65 000 $ (1)
Ruslan Bashkirov 65 000 $ (3)
Philippe Hudon 65 000 $ (1)
Jay Dickman 60 000 $ (1)
Blake Clarke 50 000 $ (3)
Total Farm Players28
Salary Commitment
Year 9 : 2 615 000 $
Year 10 : 1 235 000 $
Year 11 : 540 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 615 000 $
Year 10 : 1 235 000 $
Year 11 : 540 000 $
Year 12 : 80 000 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 7000 - 95 $ - 5 419 - 77,41%
Level 2: 5000 - 60 $ - 4 364 - 87,27%
Level 3: 2000 - 40 $ - 1 547 - 77,37%
Level 4: 4000 - 25 $ - 3 120 - 78,00%
Luxury : 1000 - 185 $ - 872 - 87,22%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 489 - 74,43%
Farm Level 2: 1000 - 15 $ - 744 - 74,37%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %15 322 - 80,64%
Average Income per Game1 479 406 $
Year to Date Revenue56 217 430 $
Farm
Home Games Left3
Average Attendance - %2 232 - 74,41%
Average Income per Game89 119 $
Year to Date Revenue3 386 517 $

Expense

Pro Players Total Salaries64 275 000 $
Farm Players Total Salaries2 800 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses57 376 020 $
Farm Year To Date Expenses2 579 723 $
Pro Salary Cap To Date56 833 411 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 438 218 $
Farm Estimated Season Revenue267 357 $
Pro Remaining Season Days18
Pro Expenses Per Days345 080 $
Pro Estimated Expenses6 211 440 $
Farm Remaining Season Days18
Farm Expenses Per Days15 426 $
Farm Estimated Expenses277 668 $
Estimated Season Expenses6 489 108 $
Season Salary Cap64 275 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 725 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 275 000 $
Current Bank Account23 583 161 $
Projected Bank Account21 799 628 $

Pro Players Salaries

Olli Jokinen 8 000 000 $ (2)
Pavel Datsyuk 7 500 000 $ (1)
Ryan Suter 7 000 000 $ (4)
Ales Hemsky (1 Way Contract) 6 750 000 $ (1)
Alexander Radulov 6 000 000 $ (2)
Brent Seabrook 4 850 000 $ (3)
Mike Green 4 100 000 $ (2)
Josh Gorges 3 500 000 $ (1)
Jacob Trouba (Out of Payroll) 3 500 000 $ (4)
Jay Beagle 3 100 000 $ (1)
Nate Thompson 3 000 000 $ (3)
Sebastian Wannstrom 2 500 000 $ (2)
Mark Katic 925 000 $ (2)
Charlie Coyle 900 000 $ (1)
Teuvo Teravainen 900 000 $ (2)
Oliver Bjorkstrand 900 000 $ (3)
Matt Murray 900 000 $ (2)
Brock McGinn 900 000 $ (3)
Evgeny Kuznetsov 900 000 $ (1)
Nathan Beaulieu 900 000 $ (1)
Anton Forsberg 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 67 775 000 $
Year 10 : 43 475 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Average Commitment
Year 9 : 67 275 000 $
Year 10 : 42 975 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 775 000 $
Year 10 : 43 475 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $

Farm Players Salaries

Nathan Gerbe 175 000 $ (2)
Theo Ruth 150 000 $ (2)
Zack Stortini 150 000 $ (1)
Anton Rodin 140 000 $ (1)
Cory Conacher 140 000 $ (2)
Cal O'Reilly 135 000 $ (1)
Enver Lisin 125 000 $ (2)
Joonas Nattinen 100 000 $ (2)
Jordan Szwarz 100 000 $ (3)
John McFarland 100 000 $ (1)
Marcel Noebels 100 000 $ (3)
Tyler Beskorowany 95 000 $ (1)
Michael Hutchinson 95 000 $ (1)
Drake Caggiula 92 500 $ (1)
Dylan Olsen 92 500 $ (2)
Jordan Schmaltz 90 000 $ (3)
Patrik Bartosak 90 000 $ (3)
Paul Postma 90 000 $ (2)
Cam Janssen 85 000 $ (1)
X - Sébastien Beaupré 80 000 $ (9)
Matt Mackenzie 80 000 $ (2)
Nicklas Lasu 80 000 $ (2)
Max Reinhart 80 000 $ (1)
Jason Williams 75 000 $ (1)
Colby Cohen 75 000 $ (1)
Matt Buckles 65 000 $ (3)
Loik Leveille 60 000 $ (2)
Justin Azevedo 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 9 : 2 800 000 $
Year 10 : 1 617 500 $
Year 11 : 525 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 800 000 $
Year 10 : 1 617 500 $
Year 11 : 525 000 $
Year 12 : 80 000 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 90 $ - 5 987 - 99,78%
Level 2: 5000 - 65 $ - 3 837 - 76,73%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 948 - 98,70%
Luxury : 1000 - 175 $ - 991 - 99,13%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 462 - 73,09%
Farm Level 2: 1000 - 15 $ - 734 - 73,42%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %16 763 - 93,13%
Average Income per Game1 511 275 $
Year to Date Revenue57 428 459 $
Farm
Home Games Left3
Average Attendance - %2 196 - 73,20%
Average Income per Game87 599 $
Year to Date Revenue3 328 761 $

Expense

Pro Players Total Salaries66 050 000 $
Farm Players Total Salaries3 737 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses58 268 613 $
Farm Year To Date Expenses2 508 913 $
Pro Salary Cap To Date57 726 074 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 533 826 $
Farm Estimated Season Revenue262 797 $
Pro Remaining Season Days18
Pro Expenses Per Days354 521 $
Pro Estimated Expenses6 381 378 $
Farm Remaining Season Days18
Farm Expenses Per Days20 412 $
Farm Estimated Expenses367 416 $
Estimated Season Expenses6 748 794 $
Season Salary Cap66 050 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $950 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 050 000 $
Current Bank Account1 721 552 $
Projected Bank Account(230 619 $)

Pro Players Salaries

Vincent Lecavalier 8 600 000 $ (1)
Nicklas Backstrom 8 200 000 $ (2)
Blake Wheeler 8 000 000 $ (5)
Roberto Luongo 6 200 000 $ (1)
Joni Pitkanen 5 250 000 $ (2)
Jiri Hudler 5 000 000 $ (1)
Ben Bishop 4 500 000 $ (1)
Erik Karlsson 4 000 000 $ (1)
Michael Grabner 4 000 000 $ (3)
Mika Zibanejad 3 000 000 $ (3)
Chris Kelly 1 500 000 $ (1)
Mason Raymond 1 200 000 $ (1)
Tanner Glass 1 000 000 $ (2)
Joshua Morrissey 900 000 $ (3)
Tanner Pearson 900 000 $ (1)
J.T. Miller (Out of Payroll) 900 000 $ (1)
Anthony Mantha 900 000 $ (2)
Mathew Dumba 900 000 $ (2)
Brandon Tanev 700 000 $ (1)
Joakim Ryan 650 000 $ (1)
Jordan Oesterle 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 66 950 000 $
Year 10 : 32 150 000 $
Year 11 : 15 900 000 $
Year 12 : 8 000 000 $
Salary Average Commitment
Year 9 : 67 200 000 $
Year 10 : 32 150 000 $
Year 11 : 15 900 000 $
Year 12 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 950 000 $
Year 10 : 32 150 000 $
Year 11 : 15 900 000 $
Year 12 : 8 000 000 $

Farm Players Salaries

Dale Mitchell 800 000 $ (1)
Tim Heed 650 000 $ (1)
Andrew Desjardins 200 000 $ (3)
Christopher Tanev 175 000 $ (3)
Colin Miller 140 000 $ (2)
Mark Borowiecki 100 000 $ (3)
John Negrin 100 000 $ (1)
Dan Dunn 85 000 $ (1)
Drayson Bowman 85 000 $ (3)
Timo Pielmeier 85 000 $ (2)
Chris Doyle 80 000 $ (1)
Jori Lehtera 80 000 $ (2)
X - Tommy Rhéaume 80 000 $ (9)
Stanislav Galiev 80 000 $ (1)
Bryan Cameron 77 500 $ (2)
Nikolai Prokhorkin 75 000 $ (1)
Maksim Mayorov 75 000 $ (2)
Nick Ross 75 000 $ (1)
Jhonas Enroth 75 000 $ (1)
Nick Petersen 70 000 $ (1)
Alex Coulombe 65 000 $ (1)
Ben Blood 65 000 $ (1)
Brett Bruneteau 65 000 $ (1)
Zakhar Arzamastsev 65 000 $ (1)
Luke Lockhart 65 000 $ (1)
Alex Grant 65 000 $ (1)
Denis Kamaev 55 000 $ (2)
Fabian Gunnarsson 55 000 $ (3)
Tyler Hill 50 000 $ (3)
Total Farm Players29
Salary Commitment
Year 9 : 3 737 500 $
Year 10 : 1 257 500 $
Year 11 : 745 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 737 500 $
Year 10 : 1 257 500 $
Year 11 : 745 000 $
Year 12 : 80 000 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 7000 - 96 $ - 5 071 - 72,44%
Level 2: 6000 - 66 $ - 3 751 - 62,51%
Level 3: 3000 - 37 $ - 1 651 - 55,05%
Level 4: 4000 - 30 $ - 2 443 - 61,08%
Luxury : 1000 - 175 $ - 987 - 98,75%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 528 - 76,42%
Farm Level 2: 1000 - 17 $ - 749 - 74,95%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %13 903 - 66,21%
Average Income per Game1 428 397 $
Year to Date Revenue54 279 072 $
Farm
Home Games Left3
Average Attendance - %2 278 - 75,93%
Average Income per Game93 329 $
Year to Date Revenue3 546 501 $

Expense

Pro Players Total Salaries58 050 000 $
Farm Players Total Salaries2 842 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses58 672 989 $
Farm Year To Date Expenses2 910 161 $
Pro Salary Cap To Date58 130 435 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 285 190 $
Farm Estimated Season Revenue279 987 $
Pro Remaining Season Days18
Pro Expenses Per Days311 968 $
Pro Estimated Expenses5 615 424 $
Farm Remaining Season Days18
Farm Expenses Per Days15 652 $
Farm Estimated Expenses281 736 $
Estimated Season Expenses5 897 160 $
Season Salary Cap58 050 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $8 950 000 $
Estimate Over Minimum Salary Cap of 0 $ 58 050 000 $
Current Bank Account93 591 791 $
Projected Bank Account92 259 808 $

Pro Players Salaries

Joe Thornton (Out of Payroll) 8 700 000 $ (1)
Rick Nash 7 750 000 $ (2)
Cam Barker 5 500 000 $ (3)
Tomas Tatar 4 500 000 $ (1)
Andrew Ladd 4 250 000 $ (2)
Alex Galchenyuk 4 000 000 $ (2)
Deryk Engelland 3 750 000 $ (2)
Gilbert Brule 3 650 000 $ (2)
Jason Demers 3 350 000 $ (3)
Ivan Vishnevskiy 3 300 000 $ (3)
Chris Kunitz 3 000 000 $ (1)
Antoine Roussel 2 500 000 $ (1)
Connor Brown 2 100 000 $ (1)
Simon Despres 1 750 000 $ (1)
Ben Chiarot 1 500 000 $ (3)
Hannu Toivonen 1 500 000 $ (1)
Kirill Petrov 1 500 000 $ (1)
Micheal Ferland 1 450 000 $ (2)
Joonas Korpisalo 900 000 $ (1)
Sergey Kalinin 900 000 $ (1)
Jimmy Vesey 900 000 $ (2)
Markus Nutivaara (Out of Payroll) 817 500 $ (1)
Total Pro Players22
Salary Commitment
Year 9 : 67 567 500 $
Year 10 : 39 400 000 $
Year 11 : 13 650 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 67 567 500 $
Year 10 : 39 400 000 $
Year 11 : 13 650 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 67 567 500 $
Year 10 : 39 400 000 $
Year 11 : 13 650 000 $
Year 12 : 0 $

Farm Players Salaries

Zack Kassian 215 000 $ (1)
Maxim Lapierre 150 000 $ (2)
Mikael Backlund (Out of Payroll) 150 000 $ (2)
Thomas Hickey 150 000 $ (2)
Dave Labrecque 140 000 $ (1)
Corey Locke 140 000 $ (2)
Derek Dorsett 130 000 $ (1)
Michal Barinka 125 000 $ (1)
Patrice Cormier 120 000 $ (2)
Jeremie Blain 120 000 $ (2)
Iiro Pakarinen 120 000 $ (1)
Cody McLeod 100 000 $ (1)
Julien Vauclair 100 000 $ (1)
Rene Bourque 97 500 $ (2)
Brad Ross 95 000 $ (3)
Tomas Hyka 95 000 $ (3)
Dalton Prout 95 000 $ (1)
Nicklas Grossman 95 000 $ (1)
Anthony Peluso (Out of Payroll) 85 000 $ (3)
Maxim Shalunov 85 000 $ (2)
X - Guy Brisson 80 000 $ (9)
Nicklas Jensen 80 000 $ (2)
Harrison Ruopp 80 000 $ (2)
Antoine Bibeau 80 000 $ (3)
Benjamin Conz 75 000 $ (2)
Calle Andersson 75 000 $ (2)
Louis-Marc Aubry 70 000 $ (1)
Maxime Lagace 65 000 $ (1)
Emil Djuse 65 000 $ (1)
Total Farm Players29
Salary Commitment
Year 9 : 3 077 500 $
Year 10 : 1 757 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 057 500 $
Year 10 : 1 737 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 7000 - 88 $ - 6 483 - 92,61%
Level 2: 5000 - 55 $ - 4 954 - 99,08%
Level 3: 2000 - 33 $ - 1 822 - 91,08%
Level 4: 4000 - 18 $ - 3 958 - 98,94%
Luxury : 1000 - 185 $ - 848 - 84,80%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 444 - 72,21%
Farm Level 2: 1000 - 15 $ - 716 - 71,59%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 064 - 95,07%
Average Income per Game1 552 919 $
Year to Date Revenue59 010 908 $
Farm
Home Games Left3
Average Attendance - %2 160 - 72,00%
Average Income per Game86 330 $
Year to Date Revenue3 280 542 $

Expense

Pro Players Total Salaries66 075 000 $
Farm Players Total Salaries4 705 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 766 469 $
Farm Year To Date Expenses2 358 934 $
Pro Salary Cap To Date59 223 966 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 658 756 $
Farm Estimated Season Revenue258 990 $
Pro Remaining Season Days18
Pro Expenses Per Days354 654 $
Pro Estimated Expenses6 383 772 $
Farm Remaining Season Days18
Farm Expenses Per Days25 559 $
Farm Estimated Expenses460 062 $
Estimated Season Expenses6 843 834 $
Season Salary Cap66 075 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $925 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 075 000 $
Current Bank Account10 552 291 $
Projected Bank Account8 626 203 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (1)
Daniel Sedin 8 250 000 $ (2)
David Krejci 7 000 000 $ (4)
Dan Hamhuis 5 750 000 $ (2)
Marc Staal 5 500 000 $ (3)
Jakub Voracek 5 000 000 $ (1)
Kevin Bieksa 4 250 000 $ (1)
Tom Pyatt 3 100 000 $ (2)
Chad Johnson 3 000 000 $ (1)
Curtis McElhinney (Out of Payroll) 2 400 000 $ (1)
Ryan Strome 2 350 000 $ (1)
Roman Horak 1 800 000 $ (1)
Luke Schenn 1 800 000 $ (1)
Stephane Da Costa 1 750 000 $ (1)
Rob O'Gara 925 000 $ (1)
Will Butcher 900 000 $ (3)
Colton Gillies 900 000 $ (1)
Brock Boeser 900 000 $ (3)
Geoff Platt 850 000 $ (1)
Brendan Leipsic 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 075 000 $
Year 10 : 31 400 000 $
Year 11 : 14 300 000 $
Year 12 : 7 000 000 $
Salary Average Commitment
Year 9 : 66 325 000 $
Year 10 : 31 650 000 $
Year 11 : 14 300 000 $
Year 12 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 075 000 $
Year 10 : 31 400 000 $
Year 11 : 14 300 000 $
Year 12 : 7 000 000 $

Farm Players Salaries

Vladimir Zharkov 1 000 000 $ (2)
Nicolas Deslauriers 1 000 000 $ (2)
Tommy Cross 950 000 $ (1)
Mark Olver 100 000 $ (2)
Brandon Archibald 100 000 $ (1)
Yutaka Fukufuji 100 000 $ (2)
Daniel Rahimi 90 000 $ (2)
Patrick Kaleta 80 000 $ (1)
Cody Sol 80 000 $ (1)
Codey Burki 80 000 $ (2)
X - Alexandre Fortier 80 000 $ (9)
Andre Petersson 80 000 $ (1)
Maxime Macenauer 80 000 $ (2)
John Degray 75 000 $ (2)
Simon Hjalmarsson 75 000 $ (1)
Stefan Warg 70 000 $ (1)
Brett MacLean 70 000 $ (2)
Sean Lorenz 70 000 $ (1)
Quentin Shore (Out of Payroll) 70 000 $ (3)
Derek Grant 70 000 $ (1)
Justin Kea 70 000 $ (3)
Etienne Brodeur 65 000 $ (1)
Jambon d'urgence 10 65 000 $ (1)
Ryan Rehill 65 000 $ (2)
Tomas Malec 65 000 $ (2)
Jakub Izacky 65 000 $ (1)
Matt Marshall 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 9 : 4 775 000 $
Year 10 : 1 145 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 775 000 $
Year 10 : 1 145 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 7000 - 88 $ - 6 512 - 93,03%
Level 2: 5000 - 58 $ - 4 460 - 89,21%
Level 3: 2000 - 35 $ - 1 791 - 89,56%
Level 4: 4000 - 25 $ - 3 094 - 77,35%
Luxury : 1000 - 190 $ - 821 - 82,11%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 521 - 76,03%
Farm Level 2: 1000 - 25 $ - 783 - 78,34%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %16 679 - 87,78%
Average Income per Game1 532 112 $
Year to Date Revenue58 220 249 $
Farm
Home Games Left3
Average Attendance - %2 304 - 76,80%
Average Income per Game122 099 $
Year to Date Revenue4 639 743 $

Expense

Pro Players Total Salaries65 958 750 $
Farm Players Total Salaries5 260 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 159 085 $
Farm Year To Date Expenses2 819 201 $
Pro Salary Cap To Date58 616 567 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 596 335 $
Farm Estimated Season Revenue366 296 $
Pro Remaining Season Days18
Pro Expenses Per Days354 036 $
Pro Estimated Expenses6 372 648 $
Farm Remaining Season Days18
Farm Expenses Per Days28 511 $
Farm Estimated Expenses513 198 $
Estimated Season Expenses6 885 846 $
Season Salary Cap65 958 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 041 250 $
Estimate Over Minimum Salary Cap of 0 $ 65 958 750 $
Current Bank Account16 010 461 $
Projected Bank Account14 087 246 $

Pro Players Salaries

Jaden Schwartz 6 000 000 $ (3)
Travis Zajac 6 000 000 $ (3)
Joe Pavelski 6 000 000 $ (3)
Jay Bouwmeester 6 000 000 $ (3)
Patrice Bergeron 5 500 000 $ (1)
Mikko Koivu 5 500 000 $ (1)
Patric Hornqvist 5 000 000 $ (2)
Ladislav Smid 4 000 000 $ (2)
Justin Faulk 4 000 000 $ (2)
Darcy Kuemper 3 350 000 $ (1)
Mike Condon 3 150 000 $ (1)
Riley Nash 1 850 000 $ (1)
Torrey Mitchell 1 750 000 $ (1)
Michael Matheson 1 500 000 $ (1)
Nate Schmidt 1 500 000 $ (2)
Nic Dowd 1 350 000 $ (3)
Timo Meier 900 000 $ (3)
Jared McCann 900 000 $ (3)
Matt Grzelcyk 858 750 $ (1)
Lance Bouma 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 65 958 750 $
Year 10 : 41 650 000 $
Year 11 : 27 150 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 64 558 750 $
Year 10 : 40 250 000 $
Year 11 : 25 750 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 65 958 750 $
Year 10 : 41 650 000 $
Year 11 : 27 150 000 $
Year 12 : 0 $

Farm Players Salaries

Ben Hutton 1 400 000 $ (2)
Adam Lowry 1 200 000 $ (1)
Michal Repik 175 000 $ (2)
Daniel Paille 175 000 $ (2)
Jordan Binnington 150 000 $ (3)
Shaone Morrisonn 140 000 $ (3)
Jarkko Immonen 110 000 $ (1)
Samuel Carrier 100 000 $ (1)
Mat Clark 100 000 $ (2)
Christian Folin 100 000 $ (2)
Devante Smith-Pelly 95 000 $ (1)
Jamie Arniel 95 000 $ (1)
Zach Budish 95 000 $ (2)
Dustin Tokarski 92 500 $ (1)
Luca Sbisa 90 000 $ (1)
Jordan Martinook 90 000 $ (3)
Ryan Murphy 90 000 $ (2)
Carl Dahlstrom 90 000 $ (3)
Josh Leivo 90 000 $ (3)
Rocco Grimaldi 90 000 $ (1)
Shane Prince 90 000 $ (1)
Matt Puempel 85 000 $ (2)
X - Dany Leblanc 80 000 $ (9)
Ryan Pilon 80 000 $ (1)
Dan Blackburn 75 000 $ (3)
Jamie McBain 75 000 $ (2)
Vladimir Ruzicka 75 000 $ (1)
Mackenzie Weegar 67 500 $ (1)
Konstantin Glazachev 65 000 $ (2)
Total Farm Players29
Salary Commitment
Year 9 : 5 260 000 $
Year 10 : 1 815 000 $
Year 11 : 715 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 5 260 000 $
Year 10 : 1 815 000 $
Year 11 : 715 000 $
Year 12 : 80 000 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 7000 - 80 $ - 6 427 - 91,81%
Level 2: 6000 - 45 $ - 5 344 - 89,06%
Level 3: 3000 - 30 $ - 2 278 - 75,93%
Level 4: 4000 - 20 $ - 3 908 - 97,70%
Luxury : 1000 - 180 $ - 977 - 97,66%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 500 - 75,00%
Farm Level 2: 1000 - 15 $ - 750 - 75,01%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 933 - 90,16%
Average Income per Game1 478 288 $
Year to Date Revenue56 174 931 $
Farm
Home Games Left3
Average Attendance - %2 250 - 75,00%
Average Income per Game89 817 $
Year to Date Revenue3 413 048 $

Expense

Pro Players Total Salaries62 772 500 $
Farm Players Total Salaries4 326 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses57 908 651 $
Farm Year To Date Expenses2 840 368 $
Pro Salary Cap To Date57 366 088 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 434 863 $
Farm Estimated Season Revenue269 451 $
Pro Remaining Season Days18
Pro Expenses Per Days337 088 $
Pro Estimated Expenses6 067 584 $
Farm Remaining Season Days18
Farm Expenses Per Days23 543 $
Farm Estimated Expenses423 774 $
Estimated Season Expenses6 491 358 $
Season Salary Cap62 772 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $4 227 500 $
Estimate Over Minimum Salary Cap of 0 $ 62 772 500 $
Current Bank Account15 132 934 $
Projected Bank Account13 345 890 $

Pro Players Salaries

Patrick Kane 8 750 000 $ (1)
Duncan Keith 7 250 000 $ (2)
Mark Scheifele 6 500 000 $ (4)
Reilly Smith 4 500 000 $ (2)
Jonathan Huberdeau 4 500 000 $ (3)
Roman Josi 4 500 000 $ (3)
Tyler Toffoli 3 500 000 $ (3)
Brandon Dubinsky 3 500 000 $ (3)
Jake Allen 3 500 000 $ (4)
Brendan Smith 3 000 000 $ (4)
Travis Hamonic (1 Way Contract) 2 500 000 $ (1)
Alex Chiasson 2 500 000 $ (2)
David Savard (Out of Payroll) 2 100 000 $ (2)
Marek Schwarz 1 700 000 $ (2)
Danny DeKeyser 1 100 000 $ (1)
Bill Sweatt 1 000 000 $ (3)
Radek Faksa 900 000 $ (2)
Kyle Connor 900 000 $ (3)
Mark Jankowski 900 000 $ (3)
Charlie McAvoy 900 000 $ (3)
Danton Heinen 872 500 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 64 872 500 $
Year 10 : 51 650 000 $
Year 11 : 32 700 000 $
Year 12 : 13 000 000 $
Salary Average Commitment
Year 9 : 64 872 500 $
Year 10 : 51 650 000 $
Year 11 : 32 700 000 $
Year 12 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 872 500 $
Year 10 : 51 650 000 $
Year 11 : 32 700 000 $
Year 12 : 13 000 000 $

Farm Players Salaries

Steve Downie 850 000 $ (1)
Jonny Brodzinski 650 000 $ (1)
Nick Seeler 180 000 $ (3)
Troy Brouwer 170 000 $ (2)
Richard Bachman 150 000 $ (2)
Matt Irwin (Out of Payroll) 150 000 $ (2)
Kirill Tulupov 145 000 $ (2)
Justin Braun 141 000 $ (1)
Ryan Reaves 140 000 $ (3)
Tom Kuhnhackl 140 000 $ (3)
Derek MacKenzie (Out of Payroll) 140 000 $ (1)
Ian Cole 140 000 $ (2)
Taylor Leier 135 000 $ (3)
Joakim Andersson 125 000 $ (2)
Kent Patterson 100 000 $ (3)
Jim O'Brien 100 000 $ (3)
Oscar Fantenberg 95 000 $ (1)
Kristoffer Berglund 90 000 $ (3)
Blake Coleman 80 000 $ (1)
X - Michael Levesque 80 000 $ (9)
Mattias Backman (Out of Payroll) 80 000 $ (2)
Alec Martinez 75 000 $ (2)
Mike Morrison 75 000 $ (2)
Steven Fogarty 75 000 $ (2)
Andrew Fritsch 70 000 $ (2)
Eero Elo 70 000 $ (2)
Petr Straka 65 000 $ (3)
Vyacheslav Osnovin 65 000 $ (3)
Corey Fienhage 60 000 $ (1)
Alex Belzile 60 000 $ (3)
Tyler Biggs 50 000 $ (3)
Total Farm Players31
Salary Commitment
Year 9 : 4 546 000 $
Year 10 : 2 530 000 $
Year 11 : 1 205 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 546 000 $
Year 10 : 2 530 000 $
Year 11 : 1 205 000 $
Year 12 : 80 000 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 7000 - 90 $ - 6 589 - 94,12%
Level 2: 6000 - 60 $ - 4 190 - 69,83%
Level 3: 3000 - 30 $ - 2 346 - 78,20%
Level 4: 5000 - 20 $ - 4 201 - 84,02%
Luxury : 1500 - 150 $ - 1 052 - 70,13%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 35 $ - 1 508 - 75,42%
Farm Level 2: 1000 - 15 $ - 755 - 75,51%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 378 - 81,68%
Average Income per Game1 587 597 $
Year to Date Revenue60 328 683 $
Farm
Home Games Left3
Average Attendance - %2 264 - 75,45%
Average Income per Game90 346 $
Year to Date Revenue3 433 136 $

Expense

Pro Players Total Salaries66 500 000 $
Farm Players Total Salaries2 458 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses60 467 469 $
Farm Year To Date Expenses2 383 852 $
Pro Salary Cap To Date59 924 841 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 762 791 $
Farm Estimated Season Revenue271 037 $
Pro Remaining Season Days18
Pro Expenses Per Days356 915 $
Pro Estimated Expenses6 424 470 $
Farm Remaining Season Days18
Farm Expenses Per Days13 606 $
Farm Estimated Expenses244 908 $
Estimated Season Expenses6 669 378 $
Season Salary Cap66 500 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $500 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 500 000 $
Current Bank Account26 517 890 $
Projected Bank Account24 882 340 $

Pro Players Salaries

Max Pacioretty 8 000 000 $ (4)
Matt Duchene 6 000 000 $ (2)
Ondrej Palat 5 500 000 $ (2)
Johnny Gaudreau 5 500 000 $ (3)
Alex Pietrangelo 5 500 000 $ (1)
Devan Dubnyk 5 500 000 $ (2)
Scott Gomez 5 250 000 $ (2)
Sean Couturier 5 000 000 $ (4)
Niklas Kronwall 3 600 000 $ (1)
Brock Nelson 3 000 000 $ (1)
Marc Methot 2 900 000 $ (1)
Joel Ward 2 700 000 $ (1)
Scott Darling 1 800 000 $ (1)
Sondre Olden 1 100 000 $ (1)
Alex Iafallo 925 000 $ (1)
Mathew Barzal 900 000 $ (3)
Brandon Montour 900 000 $ (3)
Morgan Rielly 900 000 $ (2)
Joel Edmundson 900 000 $ (2)
Scott Wilson 625 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 500 000 $
Year 10 : 44 350 000 $
Year 11 : 20 300 000 $
Year 12 : 13 000 000 $
Salary Average Commitment
Year 9 : 66 500 000 $
Year 10 : 44 350 000 $
Year 11 : 20 300 000 $
Year 12 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 500 000 $
Year 10 : 44 350 000 $
Year 11 : 20 300 000 $
Year 12 : 13 000 000 $

Farm Players Salaries

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

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 94 $ - 5 711 - 81,58%
Level 2: 6000 - 58 $ - 5 286 - 88,09%
Level 3: 3000 - 25 $ - 2 382 - 79,40%
Level 4: 5000 - 15 $ - 4 379 - 87,57%
Luxury : 1000 - 185 $ - 908 - 90,76%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 32 $ - 1 514 - 75,69%
Farm Level 2: 1000 - 12 $ - 745 - 74,52%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 664 - 84,84%
Average Income per Game1 514 638 $
Year to Date Revenue57 556 260 $
Farm
Home Games Left3
Average Attendance - %2 259 - 75,30%
Average Income per Game80 820 $
Year to Date Revenue3 071 176 $

Expense

Pro Players Total Salaries65 675 000 $
Farm Players Total Salaries5 405 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses57 763 144 $
Farm Year To Date Expenses3 197 130 $
Pro Salary Cap To Date57 220 631 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 543 915 $
Farm Estimated Season Revenue242 461 $
Pro Remaining Season Days18
Pro Expenses Per Days352 527 $
Pro Estimated Expenses6 345 486 $
Farm Remaining Season Days18
Farm Expenses Per Days29 282 $
Farm Estimated Expenses527 076 $
Estimated Season Expenses6 872 562 $
Season Salary Cap65 675 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 325 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 675 000 $
Current Bank Account136 428 739 $
Projected Bank Account134 342 553 $

Pro Players Salaries

Ilya Kovalchuk 9 900 000 $ (5)
James vanRiemsdyk 5 500 000 $ (4)
Noah Welch 5 500 000 $ (1)
Zach Boychuk 5 400 000 $ (3)
Christian Backman 4 500 000 $ (2)
Ryan Kesler 4 250 000 $ (1)
Mats Zuccarello (1 Way Contract) 4 000 000 $ (4)
Jaroslav Halak 3 750 000 $ (2)
Matt Cullen 3 700 000 $ (2)
Mike Cammalleri 3 500 000 $ (3)
Braydon Coburn 3 250 000 $ (3)
Nick Leddy 2 400 000 $ (1)
Luke Adam 1 800 000 $ (1)
Derek Ryan 1 425 000 $ (1)
Maxim Trunev 1 400 000 $ (1)
Andrei Vasilevski 900 000 $ (1)
Brandon Carlo 900 000 $ (2)
Jamieson Oleksiak 900 000 $ (2)
Alexander Petrovic 900 000 $ (1)
William Nylander 900 000 $ (2)
Markus Granlund 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 9 : 65 675 000 $
Year 10 : 47 100 000 $
Year 11 : 31 550 000 $
Year 12 : 19 400 000 $
Salary Average Commitment
Year 9 : 65 575 000 $
Year 10 : 47 000 000 $
Year 11 : 31 650 000 $
Year 12 : 19 400 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 675 000 $
Year 10 : 47 100 000 $
Year 11 : 31 550 000 $
Year 12 : 19 400 000 $

Farm Players Salaries

Anders Bjork 925 000 $ (1)
Mike Reilly 900 000 $ (3)
Zemgus Girgensons 900 000 $ (2)
Andrew Shaw 175 000 $ (2)
Andrej Sustr 170 000 $ (2)
Peter Holland 140 000 $ (1)
Oscar Lindberg 135 000 $ (1)
Thomas McCollum 130 000 $ (1)
Joonas Rask 125 000 $ (1)
Michael Bournival 120 000 $ (1)
Patrick Wiercioch 100 000 $ (1)
Jeff Frazee 95 000 $ (3)
Brian Dumoulin 90 000 $ (2)
Taylor Doherty 90 000 $ (1)
Oskar Sundqvist 90 000 $ (3)
Pontus Aberg 90 000 $ (3)
Patrik Nemeth 85 000 $ (1)
Stefan Matteau 85 000 $ (3)
Quinton Howden 85 000 $ (1)
Dalton Smith 85 000 $ (1)
Chris Brown 85 000 $ (3)
Robbie Russo 85 000 $ (2)
Mikael Wikstrand 80 000 $ (3)
Greg Mckegg 80 000 $ (1)
X - Eric Pilon 80 000 $ (9)
Jeremy Morin (Out of Payroll) 80 000 $ (2)
Petter Granberg 80 000 $ (2)
Alexander Guptill 80 000 $ (1)
Jambon d'urgence 1 75 000 $ (1)
Philippe Paradis 75 000 $ (3)
Branden Troock 70 000 $ (3)
Total Farm Players31
Salary Commitment
Year 9 : 5 485 000 $
Year 10 : 1 610 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 5 485 000 $
Year 10 : 1 610 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - 90 $ - 6 162 - 88,03%
Level 2: 6000 - 55 $ - 4 974 - 82,89%
Level 3: 3000 - 26 $ - 2 337 - 77,88%
Level 4: 5000 - 19 $ - 3 954 - 79,08%
Luxury : 1000 - 185 $ - 829 - 82,94%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 34 $ - 1 510 - 75,52%
Farm Level 2: 1000 - 14 $ - 751 - 75,12%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 256 - 82,98%
Average Income per Game1 580 703 $
Year to Date Revenue60 066 724 $
Farm
Home Games Left3
Average Attendance - %2 262 - 75,38%
Average Income per Game87 164 $
Year to Date Revenue3 312 247 $

Expense

Pro Players Total Salaries57 585 000 $
Farm Players Total Salaries2 185 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value700 000 $
Pro Year To Date Expenses59 122 570 $
Farm Year To Date Expenses2 452 755 $
Pro Salary Cap To Date58 580 014 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 742 110 $
Farm Estimated Season Revenue261 493 $
Pro Remaining Season Days18
Pro Expenses Per Days309 495 $
Pro Estimated Expenses5 570 910 $
Farm Remaining Season Days18
Farm Expenses Per Days12 154 $
Farm Estimated Expenses218 772 $
Estimated Season Expenses5 789 682 $
Season Salary Cap58 285 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $8 715 000 $
Estimate Over Minimum Salary Cap of 0 $ 58 285 000 $
Current Bank Account34 628 371 $
Projected Bank Account33 842 292 $

Pro Players Salaries

Corey Perry 8 750 000 $ (3)
Mike Ribeiro 7 500 000 $ (2)
Mike York 7 100 000 $ (2)
Kari Lehtonen 6 500 000 $ (1)
Derick Brassard 5 600 000 $ (1)
TJ Brennan 3 500 000 $ (5)
Mark Pysyk 3 500 000 $ (2)
Jaccob Slavin 3 500 000 $ (4)
Evander Kane (Out of Payroll) 3 500 000 $ (3)
Cam Talbot (Out of Payroll) 3 000 000 $ (2)
Trevor Lewis 2 300 000 $ (1)
Alexander Burmistrov 1 750 000 $ (1)
Igor Grigorenko 1 500 000 $ (1)
Mathieu Carle (Out of Payroll) 1 100 000 $ (1)
Devin Shore 900 000 $ (2)
Ryan Hartman 900 000 $ (2)
Ryan Murray 900 000 $ (2)
Kevin Labanc 717 500 $ (1)
Anton Lindholm 717 500 $ (1)
Evan Rodrigues 650 000 $ (1)
Dominik Volek 650 000 $ (1)
Jaycob Megna 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 9 : 65 185 000 $
Year 10 : 43 050 000 $
Year 11 : 19 250 000 $
Year 12 : 7 000 000 $
Salary Average Commitment
Year 9 : 63 435 000 $
Year 10 : 41 300 000 $
Year 11 : 18 500 000 $
Year 12 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 185 000 $
Year 10 : 43 050 000 $
Year 11 : 19 250 000 $
Year 12 : 7 000 000 $

Farm Players Salaries

Cedric Paquette 150 000 $ (2)
Darryl Boyce 135 000 $ (1)
Adam Gilmour 120 000 $ (1)
Barry Brust 120 000 $ (2)
Simon Bertilsson 100 000 $ (1)
Zack Smith 100 000 $ (2)
Corbin Mcpherson 100 000 $ (2)
Philip Samuelsson 100 000 $ (1)
Jacob Deserres 100 000 $ (2)
Marcus Foligno 90 000 $ (2)
Teemu Pulkkinen 90 000 $ (1)
Dmitri Kugryshev 90 000 $ (1)
Stephen Michalek 90 000 $ (3)
Jani Hakanpaa 80 000 $ (1)
Geoffrey Schemitsch 80 000 $ (1)
X - Sébastien Ferland 80 000 $ (9)
Keegan Lowe 80 000 $ (2)
Nigel Williams 75 000 $ (1)
Alexander Avtsin 75 000 $ (1)
Jeremy Boyce-Rotevall 70 000 $ (2)
Colin Suellentrop 55 000 $ (2)
Kory Nagy 55 000 $ (1)
Michael St-Croix 50 000 $ (3)
Tyrel Seaman 50 000 $ (3)
Anton Zlobin 50 000 $ (3)
Total Farm Players25
Salary Commitment
Year 9 : 2 185 000 $
Year 10 : 1 185 000 $
Year 11 : 320 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 185 000 $
Year 10 : 1 185 000 $
Year 11 : 320 000 $
Year 12 : 80 000 $

Lightning

Lightning is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 85 $ - 6 581 - 94,01%
Level 2: 5000 - 59 $ - 4 239 - 84,78%
Level 3: 2000 - 35 $ - 1 748 - 87,40%
Level 4: 4000 - 22 $ - 3 304 - 82,60%
Luxury : 1000 - 186 $ - 855 - 85,54%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 511 - 75,57%
Farm Level 2: 1000 - 25 $ - 746 - 74,56%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %16 727 - 88,04%
Average Income per Game1 487 479 $
Year to Date Revenue56 524 220 $
Farm
Home Games Left3
Average Attendance - %2 257 - 75,23%
Average Income per Game122 090 $
Year to Date Revenue4 639 438 $

Expense

Pro Players Total Salaries67 112 500 $
Farm Players Total Salaries4 135 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses57 690 784 $
Farm Year To Date Expenses3 000 004 $
Pro Salary Cap To Date57 148 202 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 462 438 $
Farm Estimated Season Revenue366 271 $
Pro Remaining Season Days18
Pro Expenses Per Days360 173 $
Pro Estimated Expenses6 483 114 $
Farm Remaining Season Days18
Farm Expenses Per Days22 529 $
Farm Estimated Expenses405 522 $
Estimated Season Expenses6 888 636 $
Season Salary Cap67 112 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $-112 500 $
Estimate Over Minimum Salary Cap of 0 $ 67 112 500 $
Current Bank Account859 217 $
Projected Bank Account(1 200 710 $)

Pro Players Salaries

Marian Hossa 9 000 000 $ (1)
Paul Stastny 8 000 000 $ (1)
Marian Gaborik 7 250 000 $ (2)
Kris Letang 6 500 000 $ (2)
Tyler Myers 6 250 000 $ (3)
Steve Mason 6 250 000 $ (3)
Alex Goligoski 5 000 000 $ (2)
Jason Zucker 3 200 000 $ (1)
Al Montoya 3 000 000 $ (1)
Andrew Ebbett 1 700 000 $ (2)
Toni Rajala 1 500 000 $ (1)
Zach Hamill 1 400 000 $ (1)
Samuel Groulx 1 100 000 $ (1)
Yohann Auvitu 1 000 000 $ (1)
Vincent Trocheck 900 000 $ (1)
Nikolaj Ehlers 900 000 $ (2)
Clayton Keller 900 000 $ (3)
Mikhail Grigorenko 900 000 $ (2)
Brett Pesce 900 000 $ (2)
Jake Dotchin 812 500 $ (1)
Darren Archibald 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 67 112 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 66 112 500 $
Year 10 : 35 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 67 112 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $

Farm Players Salaries

Tyler Cuma 1 100 000 $ (1)
Rickard Rakell 170 000 $ (3)
Kenny Ryan 170 000 $ (3)
Ryan Garbutt 150 000 $ (1)
Darren Helm 143 000 $ (1)
Louis Leblanc 140 000 $ (1)
Drew Shore 140 000 $ (2)
Bryan Bickell 130 000 $ (1)
Lukas Sedlak 112 500 $ (1)
Patrick Koudys 100 000 $ (1)
John Ramage 100 000 $ (3)
Dmitri Kalinin 90 000 $ (1)
Michal Jordan 90 000 $ (1)
Andrey Makarov 90 000 $ (3)
Stefan Noesen 85 000 $ (2)
Tomas Jurco 85 000 $ (2)
Gemel Smith 85 000 $ (2)
Mark Visentin 85 000 $ (2)
Alexander Khokhlachev 85 000 $ (3)
Joey Hishon 80 000 $ (1)
Jerome Flaake 80 000 $ (1)
X - Jean-François Provencher 80 000 $ (9)
Brandon Gormley 80 000 $ (1)
Tomas Vincour 80 000 $ (1)
Dominik Uher 80 000 $ (2)
Zane McIntyre 80 000 $ (2)
Graham Black 75 000 $ (2)
Simon Fernholm 75 000 $ (3)
Luke Moffatt 70 000 $ (1)
Stephen Silas 70 000 $ (1)
Rasmus Bengtsson 70 000 $ (2)
Guillaume Cloutier 65 000 $ (2)
Total Farm Players32
Salary Commitment
Year 9 : 4 135 500 $
Year 10 : 1 620 000 $
Year 11 : 770 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 070 500 $
Year 10 : 1 555 000 $
Year 11 : 770 000 $
Year 12 : 80 000 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 7000 - 70 $ - 6 591 - 94,16%
Level 2: 6000 - 45 $ - 5 406 - 90,11%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 4 000 - 100,00%
Luxury : 1000 - 160 $ - 987 - 98,70%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 24 $ - 1 548 - 77,41%
Farm Level 2: 1000 - 8 $ - 773 - 77,31%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 985 - 94,92%
Average Income per Game1 374 742 $
Year to Date Revenue52 240 201 $
Farm
Home Games Left3
Average Attendance - %2 321 - 77,37%
Average Income per Game69 963 $
Year to Date Revenue2 658 584 $

Expense

Pro Players Total Salaries63 150 000 $
Farm Players Total Salaries2 790 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 500 000 $
Pro Year To Date Expenses59 084 868 $
Farm Year To Date Expenses2 955 483 $
Pro Salary Cap To Date58 542 274 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 124 226 $
Farm Estimated Season Revenue209 888 $
Pro Remaining Season Days18
Pro Expenses Per Days339 096 $
Pro Estimated Expenses6 103 728 $
Farm Remaining Season Days18
Farm Expenses Per Days15 372 $
Farm Estimated Expenses276 696 $
Estimated Season Expenses6 380 424 $
Season Salary Cap65 650 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 350 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 650 000 $
Current Bank Account9 588 634 $
Projected Bank Account7 542 324 $

Pro Players Salaries

Eric Staal 9 000 000 $ (3)
Sean Bergenheim 5 500 000 $ (1)
Nick Bonino 5 000 000 $ (4)
Antti Niemi 5 000 000 $ (2)
Sergei Kostitsyn 4 500 000 $ (1)
Alexander Steen 4 500 000 $ (1)
Dougie Hamilton 4 500 000 $ (4)
Dominic Moore 3 500 000 $ (2)
Valtteri Filppula 3 500 000 $ (2)
Jakob Silfverberg 2 750 000 $ (2)
Matthew Stajan 2 400 000 $ (1)
Damien Brunner 2 300 000 $ (2)
Mattias Ekholm 2 300 000 $ (1)
Alexandre R. Picard 1 850 000 $ (1)
Chris Tierney 1 500 000 $ (2)
Corey Potter 1 200 000 $ (2)
Brett Ritchie 1 200 000 $ (1)
Michal Kempny 900 000 $ (1)
Jake Guentzel (Out of Payroll) 900 000 $ (3)
Juuse Saros 900 000 $ (2)
Derek Forbort 850 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 64 050 000 $
Year 10 : 40 050 000 $
Year 11 : 19 400 000 $
Year 12 : 9 500 000 $
Salary Average Commitment
Year 9 : 63 150 000 $
Year 10 : 39 150 000 $
Year 11 : 19 400 000 $
Year 12 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 050 000 $
Year 10 : 40 050 000 $
Year 11 : 19 400 000 $
Year 12 : 9 500 000 $

Farm Players Salaries

John Armstrong 220 000 $ (3)
TJ Galiardi 180 000 $ (3)
Teddy Purcell 160 000 $ (3)
Ryan Shannon 160 000 $ (2)
Chad Larose (Out of Payroll) 150 000 $ (2)
Ben Scrivens 140 000 $ (2)
Oscar Moller 140 000 $ (3)
Matt D'Agostini 130 000 $ (2)
Taylor Chorney 120 000 $ (1)
Tom Wandell (Out of Payroll) 120 000 $ (2)
Cameron Gaunce 115 000 $ (1)
Sami Aittokallio 100 000 $ (3)
Alexander Ruuttu 95 000 $ (3)
Henrik Tallinder 90 000 $ (1)
Michael Ratchuk 90 000 $ (2)
Patrick Sieloff 85 000 $ (3)
Kyle De Coste 85 000 $ (1)
X - Alain Ricard 80 000 $ (9)
Alex Theriau 80 000 $ (3)
Brady Calla 80 000 $ (2)
Jordan Nolan 80 000 $ (1)
Teigan Zahn 75 000 $ (1)
Marco Cousineau 75 000 $ (1)
Freddie Hamilton 75 000 $ (1)
Kyle Beach 70 000 $ (1)
Richard Nedomlel 70 000 $ (3)
Aaron Harstad 70 000 $ (1)
Justin Daniels 65 000 $ (1)
Evgeni Krutikov 60 000 $ (3)
Total Farm Players29
Salary Commitment
Year 9 : 3 060 000 $
Year 10 : 2 140 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 060 000 $
Year 10 : 2 140 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 6000 - 85 $ - 5 592 - 93,20%
Level 2: 5000 - 60 $ - 3 986 - 79,72%
Level 3: 2000 - 40 $ - 1 455 - 72,73%
Level 4: 4000 - 20 $ - 3 520 - 88,01%
Luxury : 1000 - 175 $ - 947 - 94,71%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 489 - 74,44%
Farm Level 2: 1000 - 17 $ - 744 - 74,38%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %15 500 - 86,11%
Average Income per Game1 478 009 $
Year to Date Revenue56 164 359 $
Farm
Home Games Left3
Average Attendance - %2 233 - 74,42%
Average Income per Game84 769 $
Year to Date Revenue3 221 219 $

Expense

Pro Players Total Salaries61 800 000 $
Farm Players Total Salaries4 465 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses57 286 764 $
Farm Year To Date Expenses2 813 234 $
Pro Salary Cap To Date56 744 208 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 434 028 $
Farm Estimated Season Revenue254 307 $
Pro Remaining Season Days18
Pro Expenses Per Days331 915 $
Pro Estimated Expenses5 974 470 $
Farm Remaining Season Days18
Farm Expenses Per Days24 282 $
Farm Estimated Expenses437 076 $
Estimated Season Expenses6 411 546 $
Season Salary Cap61 800 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $5 200 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 800 000 $
Current Bank Account14 584 645 $
Projected Bank Account12 861 434 $

Pro Players Salaries

Brad Richards 8 000 000 $ (1)
Henrik Lundqvist 7 500 000 $ (3)
Thomas Vanek 5 700 000 $ (1)
Antoine Vermette 5 600 000 $ (1)
Mark Giordano 5 500 000 $ (2)
Cam Fowler (Out of Payroll) 5 000 000 $ (1)
Chris Kreider 4 500 000 $ (4)
Andrew Cogliano 4 250 000 $ (2)
Nazem Kadri 3 500 000 $ (2)
Patrick Maroon 3 500 000 $ (3)
Kris Versteeg 2 800 000 $ (1)
Karl Alzner 2 100 000 $ (2)
Craig Smith 1 500 000 $ (2)
Keaton Ellerby 1 200 000 $ (1)
Derrick Pouliot 900 000 $ (3)
Beau Bennett 900 000 $ (1)
Nikita Zadorov 900 000 $ (3)
Ryan Tesink 900 000 $ (1)
Dylan Larkin 900 000 $ (1)
Calvin Pickard 900 000 $ (2)
Connor Carrick 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 66 800 000 $
Year 10 : 35 050 000 $
Year 11 : 17 300 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 66 600 000 $
Year 10 : 35 050 000 $
Year 11 : 17 300 000 $
Year 12 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 800 000 $
Year 10 : 35 050 000 $
Year 11 : 17 300 000 $
Year 12 : 4 500 000 $

Farm Players Salaries

Aaron Palushaj 1 100 000 $ (1)
Dan O'Regan 900 000 $ (3)
Angelo Esposito 175 000 $ (3)
Nikita Filatov 175 000 $ (3)
Erik Gudbranson 150 000 $ (2)
Marco Scandella 150 000 $ (2)
Adam Hall 130 000 $ (1)
Cody Eakin 110 000 $ (1)
Nigel Dawes 100 000 $ (2)
Tom Gilbert 100 000 $ (1)
Greg Nemisz 95 000 $ (1)
Michael Garnett 90 000 $ (2)
Nicholas Baptiste 90 000 $ (3)
Jason Missiaen 90 000 $ (1)
Lucas Lessio 85 000 $ (1)
Andy Chiodo 80 000 $ (1)
X - Jérémie Lizotte 80 000 $ (9)
Drew Olson 75 000 $ (2)
Niklas Lucenius 75 000 $ (2)
Zdenek Kutlak 75 000 $ (2)
Eric Chouinard 75 000 $ (2)
Adam Comrie 70 000 $ (1)
Travis Ewanyk 70 000 $ (2)
Milan Bartovic 65 000 $ (2)
Johannes Salmonsson 65 000 $ (2)
Julien Demers 65 000 $ (1)
Jay Rosehill 65 000 $ (2)
Nolan Yonkman 65 000 $ (2)
Total Farm Players28
Salary Commitment
Year 9 : 4 465 000 $
Year 10 : 1 730 000 $
Year 11 : 610 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 465 000 $
Year 10 : 1 730 000 $
Year 11 : 610 000 $
Year 12 : 80 000 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - 90 $ - 6 124 - 87,48%
Level 2: 5000 - 65 $ - 3 777 - 75,54%
Level 3: 2000 - 35 $ - 1 724 - 86,22%
Level 4: 4000 - 25 $ - 2 927 - 73,18%
Luxury : 1000 - 175 $ - 943 - 94,30%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 431 - 71,54%
Farm Level 2: 1000 - 15 $ - 719 - 71,89%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %15 496 - 81,56%
Average Income per Game1 548 549 $
Year to Date Revenue58 844 855 $
Farm
Home Games Left3
Average Attendance - %2 150 - 71,66%
Average Income per Game85 716 $
Year to Date Revenue3 257 202 $

Expense

Pro Players Total Salaries61 000 000 $
Farm Players Total Salaries3 405 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses55 185 515 $
Farm Year To Date Expenses2 830 376 $
Pro Salary Cap To Date54 642 921 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 645 646 $
Farm Estimated Season Revenue257 148 $
Pro Remaining Season Days18
Pro Expenses Per Days327 660 $
Pro Estimated Expenses5 897 880 $
Farm Remaining Season Days18
Farm Expenses Per Days18 644 $
Farm Estimated Expenses335 592 $
Estimated Season Expenses6 233 472 $
Season Salary Cap61 000 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $6 000 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 000 000 $
Current Bank Account32 442 743 $
Projected Bank Account31 112 065 $

Pro Players Salaries

Zdeno Chara 7 000 000 $ (1)
Jason Pominville 6 000 000 $ (3)
Martin Jones 6 000 000 $ (2)
Milan Lucic 4 900 000 $ (2)
Shayne Gostisbehere 4 500 000 $ (4)
Joffrey Lupul 4 250 000 $ (1)
Ben Eager 3 750 000 $ (1)
Dennis Persson 3 500 000 $ (3)
Jannik Hansen 3 000 000 $ (2)
Jonathan Ericsson 3 000 000 $ (1)
Andrej Sekera 3 000 000 $ (1)
Lars Eller 2 500 000 $ (3)
Spencer Machacek 1 800 000 $ (1)
Linus Omark 1 500 000 $ (3)
Tim Brent 1 400 000 $ (1)
Jonas Gustavsson 1 400 000 $ (3)
Cody Almond 900 000 $ (1)
Anton Slepyshev 900 000 $ (2)
Bogdan Yakimov 850 000 $ (3)
Scott Mayfield 850 000 $ (2)
Total Pro Players20
Salary Commitment
Year 9 : 61 000 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 61 250 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 61 000 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $

Farm Players Salaries

Mario Kempe 1 200 000 $ (1)
Steve Bernier 130 000 $ (1)
Simon Danis-Pepin 100 000 $ (1)
Akim Aliu 100 000 $ (2)
Brett Kulak 90 000 $ (3)
Chris Terry 90 000 $ (2)
Matt Martin 90 000 $ (2)
Dominic Toninato 90 000 $ (3)
Joseph Cramarossa 85 000 $ (2)
Vladimir Mihalik 85 000 $ (1)
Zachary Yuen 80 000 $ (1)
X - Éric Denoncourt 80 000 $ (9)
Viktor Svedberg 80 000 $ (2)
Andrew Welinski 80 000 $ (2)
Curtis Valk 75 000 $ (2)
Scott Stajcer 75 000 $ (2)
Kurt Etchegary 75 000 $ (1)
Daniel Marmenlind 75 000 $ (3)
Hunter Smith 70 000 $ (3)
Dylan Sadowy 70 000 $ (3)
Justin Shugg 70 000 $ (1)
Jambon d'urgence 2 70 000 $ (1)
Jeff Costello 70 000 $ (2)
Gleason Fournier 70 000 $ (1)
Steven Delisle 65 000 $ (1)
Josh Sterk 65 000 $ (2)
Kristoff Kontos 60 000 $ (1)
Ryan White 60 000 $ (2)
Mitch Wheaton 55 000 $ (2)
Total Farm Players29
Salary Commitment
Year 9 : 3 405 000 $
Year 10 : 1 400 000 $
Year 11 : 475 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 405 000 $
Year 10 : 1 400 000 $
Year 11 : 475 000 $
Year 12 : 80 000 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 7000 - 100 $ - 4 967 - 70,95%
Level 2: 6000 - 60 $ - 4 244 - 70,74%
Level 3: 3000 - 40 $ - 1 543 - 51,44%
Level 4: 5000 - 30 $ - 2 779 - 55,57%
Luxury : 1000 - 200 $ - 786 - 78,61%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 524 - 76,22%
Farm Level 2: 1000 - 25 $ - 755 - 75,49%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %14 319 - 65,08%
Average Income per Game1 459 512 $
Year to Date Revenue55 461 459 $
Farm
Home Games Left3
Average Attendance - %2 279 - 75,98%
Average Income per Game123 249 $
Year to Date Revenue4 683 473 $

Expense

Pro Players Total Salaries65 222 500 $
Farm Players Total Salaries4 287 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses58 218 759 $
Farm Year To Date Expenses2 485 544 $
Pro Salary Cap To Date57 676 189 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 378 536 $
Farm Estimated Season Revenue369 748 $
Pro Remaining Season Days18
Pro Expenses Per Days350 120 $
Pro Estimated Expenses6 302 160 $
Farm Remaining Season Days18
Farm Expenses Per Days23 338 $
Farm Estimated Expenses420 084 $
Estimated Season Expenses6 722 244 $
Season Salary Cap65 222 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 777 500 $
Estimate Over Minimum Salary Cap of 0 $ 65 222 500 $
Current Bank Account33 970 152 $
Projected Bank Account31 996 192 $

Pro Players Salaries

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

Farm Players Salaries

J.T. Compher 900 000 $ (3)
Alexei Marchenko 900 000 $ (1)
John Gilmour 150 000 $ (3)
Jordie Benn 140 000 $ (2)
Nick Palmieri 110 000 $ (1)
Max Campbell 110 000 $ (1)
Richard Panik 100 000 $ (1)
Cody Goloubef 100 000 $ (2)
Zac Dalpe 100 000 $ (1)
Markus Sorensen 95 000 $ (1)
Tucker Poolman 92 500 $ (1)
Nick Jensen 90 000 $ (1)
Philip Danault 85 000 $ (1)
Austin Watson 85 000 $ (1)
Colton Sissons 85 000 $ (1)
Linden Rowat 85 000 $ (1)
Allen York 85 000 $ (1)
Josh Birkholz 85 000 $ (1)
Kevin Gravel 80 000 $ (1)
X - Dan Rhéaume 80 000 $ (9)
Adam Morrison 80 000 $ (1)
Stuart Percy 80 000 $ (2)
Mike Hoeffel 80 000 $ (1)
Brendan Serville 75 000 $ (1)
Blair Jones 75 000 $ (1)
Alexander Fallstrom 70 000 $ (1)
Michael Downing 70 000 $ (3)
Patrick White 70 000 $ (1)
Fredrik Forsberg 70 000 $ (3)
Brandon Prophet 60 000 $ (3)
Total Farm Players30
Salary Commitment
Year 9 : 4 287 500 $
Year 10 : 840 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 282 500 $
Year 10 : 840 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 7000 - 80 $ - 6 731 - 96,16%
Level 2: 6000 - 42 $ - 5 695 - 94,92%
Level 3: 3000 - 15 $ - 2 686 - 89,52%
Level 4: 5000 - 14 $ - 4 658 - 93,15%
Luxury : 1500 - 105 $ - 1 158 - 77,18%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 42 $ - 1 479 - 73,97%
Farm Level 2: 1000 - 22 $ - 751 - 75,14%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %20 927 - 93,01%
Average Income per Game1 419 475 $
Year to Date Revenue53 940 052 $
Farm
Home Games Left3
Average Attendance - %2 231 - 74,36%
Average Income per Game110 791 $
Year to Date Revenue4 210 040 $

Expense

Pro Players Total Salaries65 000 000 $
Farm Players Total Salaries3 295 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 395 775 $
Farm Year To Date Expenses3 194 007 $
Pro Salary Cap To Date58 853 219 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 258 425 $
Farm Estimated Season Revenue332 372 $
Pro Remaining Season Days18
Pro Expenses Per Days348 936 $
Pro Estimated Expenses6 280 848 $
Farm Remaining Season Days18
Farm Expenses Per Days18 059 $
Farm Estimated Expenses325 062 $
Estimated Season Expenses6 605 910 $
Season Salary Cap65 000 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 000 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 000 000 $
Current Bank Account128 771 748 $
Projected Bank Account126 756 635 $

Pro Players Salaries

Sidney Crosby 9 900 000 $ (5)
Marc-Andre Fleury 8 500 000 $ (3)
Steven Stamkos 8 000 000 $ (1)
Drew Doughty 6 800 000 $ (1)
Jordan Eberle 5 500 000 $ (3)
Aaron Ekblad 5 300 000 $ (2)
Dan Girardi 5 100 000 $ (1)
Erik Haula 3 000 000 $ (3)
Tim Erixon 2 500 000 $ (1)
Andrew Copp 1 200 000 $ (2)
J.T. Brown 1 100 000 $ (1)
Rasmus Ristolainen 900 000 $ (2)
Connor McDavid 900 000 $ (2)
Ivan Provorov 900 000 $ (3)
Viktor Arvidsson 900 000 $ (2)
Auston Matthews 900 000 $ (3)
Mikko Rantanen 900 000 $ (3)
Patrik Laine 900 000 $ (2)
Emerson Etem 900 000 $ (1)
Tristan Jarry 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 9 : 65 000 000 $
Year 10 : 40 600 000 $
Year 11 : 30 500 000 $
Year 12 : 9 900 000 $
Salary Average Commitment
Year 9 : 64 950 000 $
Year 10 : 40 600 000 $
Year 11 : 30 500 000 $
Year 12 : 9 900 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 000 000 $
Year 10 : 40 600 000 $
Year 11 : 30 500 000 $
Year 12 : 9 900 000 $

Farm Players Salaries

Chris Wideman (Out of Payroll) 1 500 000 $ (2)
Brett Sonne 175 000 $ (3)
Yury Alexandrov 165 000 $ (3)
Matt Gilroy 165 000 $ (2)
Riku Helenius 165 000 $ (2)
Anton Lander 150 000 $ (2)
Brandon Pirri 140 000 $ (1)
Gabriel Bourque 140 000 $ (1)
Brayden McNabb 120 000 $ (1)
Dryden Hunt 115 000 $ (3)
Bruno St-Jacques 110 000 $ (2)
Eric Tangradi 110 000 $ (1)
Prab Rai 110 000 $ (1)
Kevin Marshall 110 000 $ (1)
Colin Wilson 110 000 $ (1)
Andrej Nestrasil 110 000 $ (1)
Tomas Kundratek 100 000 $ (1)
Joey MacDonald 100 000 $ (1)
Miles Wood 92 500 $ (1)
Chris Wagner 92 500 $ (1)
Scott Harrington 90 000 $ (2)
Edward Pasquale 90 000 $ (1)
Scott Glennie 90 000 $ (1)
Ryan Sproul 90 000 $ (2)
Christian Thomas 85 000 $ (1)
JC Lipon 85 000 $ (3)
Dylan McIlrath 85 000 $ (1)
David Musil 80 000 $ (2)
X - Jean-François Lapointe 80 000 $ (9)
Tyson Baillie 75 000 $ (1)
Barclay Goodrow 65 000 $ (1)
Total Farm Players31
Salary Commitment
Year 9 : 4 795 000 $
Year 10 : 1 620 000 $
Year 11 : 620 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 795 000 $
Year 10 : 1 620 000 $
Year 11 : 620 000 $
Year 12 : 80 000 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 7000 - 90 $ - 6 514 - 93,05%
Level 2: 6000 - 55 $ - 5 439 - 90,65%
Level 3: 3000 - 25 $ - 2 419 - 80,63%
Level 4: 5000 - 16 $ - 4 348 - 86,96%
Luxury : 1500 - 160 $ - 1 048 - 69,85%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 45 $ - 1 530 - 76,51%
Farm Level 2: 1000 - 25 $ - 769 - 76,89%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %19 767 - 87,85%
Average Income per Game1 637 464 $
Year to Date Revenue62 223 625 $
Farm
Home Games Left3
Average Attendance - %2 299 - 76,64%
Average Income per Game124 131 $
Year to Date Revenue4 716 966 $

Expense

Pro Players Total Salaries64 775 000 $
Farm Players Total Salaries2 891 250 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 542 631 $
Farm Year To Date Expenses2 724 548 $
Pro Salary Cap To Date59 000 050 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 912 391 $
Farm Estimated Season Revenue372 392 $
Pro Remaining Season Days18
Pro Expenses Per Days347 739 $
Pro Estimated Expenses6 259 302 $
Farm Remaining Season Days18
Farm Expenses Per Days15 911 $
Farm Estimated Expenses286 398 $
Estimated Season Expenses6 545 700 $
Season Salary Cap64 775 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 225 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 775 000 $
Current Bank Account17 240 663 $
Projected Bank Account15 979 746 $

Pro Players Salaries

Loui Eriksson 7 000 000 $ (1)
Bryan Little 6 500 000 $ (4)
Ondrej Pavelec 5 750 000 $ (2)
Tyler Johnson 5 000 000 $ (2)
Torey Krug 4 000 000 $ (2)
Nino Niederreiter 4 000 000 $ (2)
Colton Parayko 3 500 000 $ (4)
Marcus Johansson 3 500 000 $ (2)
Slava Voynov 3 500 000 $ (3)
Michael Del Zotto 3 500 000 $ (2)
Mikael Granlund 3 400 000 $ (1)
Carl Soderberg (Out of Payroll) 3 000 000 $ (3)
Tomas Hertl 3 000 000 $ (2)
Marc-Andre Gragnani (1 Way Contract) 2 500 000 $ (3)
Josh Bailey 2 250 000 $ (1)
Philip Larsen 1 850 000 $ (1)
Jack Skille 1 850 000 $ (2)
Sebastian Stefaniszin 950 000 $ (1)
Kalle Kossila 925 000 $ (1)
Johan Larsson 900 000 $ (2)
Sven Baertschi 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 9 : 67 775 000 $
Year 10 : 51 400 000 $
Year 11 : 19 000 000 $
Year 12 : 10 000 000 $
Salary Average Commitment
Year 9 : 67 775 000 $
Year 10 : 51 400 000 $
Year 11 : 19 000 000 $
Year 12 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 775 000 $
Year 10 : 51 400 000 $
Year 11 : 19 000 000 $
Year 12 : 10 000 000 $

Farm Players Salaries

Chris Butler 185 000 $ (1)
Brad Hunt 180 000 $ (3)
Jonas Hiller 175 000 $ (3)
Alexei Semenov 150 000 $ (2)
Dustin Jeffrey 150 000 $ (1)
Brett McLean 150 000 $ (1)
Jared Coreau 150 000 $ (3)
Mike Lee 150 000 $ (2)
Carter Rowney 135 000 $ (3)
Ville Koistinen 135 000 $ (3)
Mike Lundin 100 000 $ (3)
Chris Conner 100 000 $ (3)
Gregory Hofmann (Out of Payroll) 95 000 $ (2)
Jared Staal 85 000 $ (2)
X - Philippe Ducharme 80 000 $ (9)
Corey Trivino 80 000 $ (2)
Victor Ohman 75 000 $ (2)
Adam Clendening 75 000 $ (1)
Joe Lavin 75 000 $ (1)
Jason Clark 75 000 $ (1)
Joshua Turnbull 75 000 $ (3)
David Toews 72 500 $ (1)
Travis Brown (Out of Payroll) 70 000 $ (3)
Aaron Ness 70 000 $ (3)
Keven Veilleux 67 500 $ (1)
Joel Mustonen 65 000 $ (2)
Mikko Vainonen 65 000 $ (3)
Tomas Nosek 61 250 $ (1)
Gabryel Paquin-Boudreau 60 000 $ (2)
Andy Rogers 50 000 $ (1)
Total Farm Players30
Salary Commitment
Year 9 : 3 056 250 $
Year 10 : 2 095 000 $
Year 11 : 1 335 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 056 250 $
Year 10 : 2 095 000 $
Year 11 : 1 335 000 $
Year 12 : 80 000 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 150 $ - 3 218 - 53,64%
Level 2: 5000 - 100 $ - 2 449 - 48,97%
Level 3: 2000 - 50 $ - 1 198 - 59,90%
Level 4: 4000 - 46 $ - 1 653 - 41,32%
Luxury : 1000 - 250 $ - 612 - 61,18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 461 - 73,03%
Farm Level 2: 1000 - 15 $ - 720 - 72,03%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %9 129 - 50,72%
Average Income per Game1 393 671 $
Year to Date Revenue52 959 498 $
Farm
Home Games Left3
Average Attendance - %2 181 - 72,70%
Average Income per Game87 246 $
Year to Date Revenue3 315 341 $

Expense

Pro Players Total Salaries60 025 000 $
Farm Players Total Salaries2 622 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 196 013 $
Farm Year To Date Expenses2 480 801 $
Pro Salary Cap To Date51 653 462 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 181 013 $
Farm Estimated Season Revenue261 737 $
Pro Remaining Season Days18
Pro Expenses Per Days322 473 $
Pro Estimated Expenses5 804 514 $
Farm Remaining Season Days18
Farm Expenses Per Days14 481 $
Farm Estimated Expenses260 658 $
Estimated Season Expenses6 065 172 $
Season Salary Cap60 025 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $6 975 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 025 000 $
Current Bank Account10 159 968 $
Projected Bank Account8 537 546 $

Pro Players Salaries

Jack Johnson 6 750 000 $ (3)
Peter Mueller 5 500 000 $ (2)
Connor Hellebuyck 5 000 000 $ (4)
Freddy Meyer 5 000 000 $ (1)
Martin Hanzal 4 500 000 $ (2)
Clarke MacArthur 4 150 000 $ (1)
Matt Read 3 500 000 $ (3)
Mathieu Perreault 3 000 000 $ (2)
Dmitry Kulikov 2 500 000 $ (2)
Cody Franson 2 500 000 $ (1)
Brett Connolly 2 150 000 $ (1)
Mark McNeill 2 000 000 $ (1)
Dmitri Jaskin 1 800 000 $ (1)
Josh Manson 1 750 000 $ (2)
David Fisher 1 700 000 $ (2)
Casey Cizikas 1 400 000 $ (1)
Linden Vey 1 400 000 $ (2)
Marcus Kruger 1 100 000 $ (1)
Nicolas Deschamps 1 000 000 $ (1)
Jan Rutta 925 000 $ (1)
Ian Schultz 850 000 $ (2)
Brady Vail 800 000 $ (1)
Jack Campbell 750 000 $ (3)
Total Pro Players23
Salary Commitment
Year 9 : 60 025 000 $
Year 10 : 37 200 000 $
Year 11 : 16 000 000 $
Year 12 : 5 000 000 $
Salary Average Commitment
Year 9 : 59 275 000 $
Year 10 : 37 200 000 $
Year 11 : 16 000 000 $
Year 12 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 60 025 000 $
Year 10 : 37 200 000 $
Year 11 : 16 000 000 $
Year 12 : 5 000 000 $

Farm Players Salaries

Josh Godfrey 150 000 $ (2)
Michael Sauer 100 000 $ (1)
Jonathan Racine 100 000 $ (3)
Jon Kalinski 100 000 $ (1)
Nathan Moon 100 000 $ (2)
Chris Summers 100 000 $ (2)
Nick Petrecki 100 000 $ (3)
Colten Teubert 100 000 $ (2)
Zac Rinaldo 100 000 $ (1)
James Livingston 95 000 $ (2)
Will Weber 95 000 $ (1)
Bobby Farnham 95 000 $ (2)
Brandon Burlon 95 000 $ (2)
Jean-Francois Bérubé 95 000 $ (2)
Johan Holmqvist 95 000 $ (1)
Vitaly Kolesnik 95 000 $ (2)
Sergey Andronov 92 500 $ (1)
Marko Dano 90 000 $ (3)
Carl Klingberg 90 000 $ (3)
Francis Beauvillier 85 000 $ (3)
Riley Holzapfel 85 000 $ (2)
Josh Brittain 80 000 $ (2)
Joe Basaraba 80 000 $ (2)
Maxime Tanguay 80 000 $ (3)
X - Stéphane Descheneaux (Out of Payroll) 80 000 $ (9)
Zachary Hyman 70 000 $ (1)
Richard Nejezchleb 70 000 $ (3)
Mitchell Moroz (Out of Payroll) 65 000 $ (3)
Zack Phillips 55 000 $ (3)
Mike Winther 50 000 $ (3)
Total Farm Players30
Salary Commitment
Year 9 : 2 687 500 $
Year 10 : 2 035 000 $
Year 11 : 865 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 687 500 $
Year 10 : 2 035 000 $
Year 11 : 865 000 $
Year 12 : 80 000 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 95 $ - 5 109 - 72,98%
Level 2: 6000 - 46 $ - 5 336 - 88,93%
Level 3: 2000 - 40 $ - 1 488 - 74,41%
Level 4: 4000 - 29 $ - 2 573 - 64,33%
Luxury : 1000 - 250 $ - 601 - 60,07%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 1 508 - 75,41%
Farm Level 2: 1000 - 15 $ - 751 - 75,11%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %15 107 - 75,53%
Average Income per Game1 393 353 $
Year to Date Revenue52 947 403 $
Farm
Home Games Left4
Average Attendance - %2 259 - 75,31%
Average Income per Game79 609 $
Year to Date Revenue2 945 517 $

Expense

Pro Players Total Salaries65 198 333 $
Farm Players Total Salaries4 045 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses57 747 948 $
Farm Year To Date Expenses2 528 069 $
Pro Salary Cap To Date57 205 411 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 180 058 $
Farm Estimated Season Revenue318 434 $
Pro Remaining Season Days18
Pro Expenses Per Days349 991 $
Pro Estimated Expenses6 299 838 $
Farm Remaining Season Days18
Farm Expenses Per Days22 048 $
Farm Estimated Expenses396 864 $
Estimated Season Expenses6 696 702 $
Season Salary Cap65 198 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 801 667 $
Estimate Over Minimum Salary Cap of 0 $ 65 198 333 $
Current Bank Account2 097 356 $
Projected Bank Account(100 854 $)

Pro Players Salaries

Nikita Kucherov 8 000 000 $ (4)
Evgeni Malkin 8 000 000 $ (1)
Jonathan Quick 6 750 000 $ (4)
Nick Boynton 5 500 000 $ (1)
Patrick Eaves 4 500 000 $ (2)
Scott Hartnell 3 650 000 $ (2)
Alexei Emelin 3 500 000 $ (2)
Olli Maatta 3 500 000 $ (4)
Michael Frolik 2 750 000 $ (2)
Justin Schultz 2 700 000 $ (1)
Juraj Mikus 2 500 000 $ (2)
Scottie Upshall 2 000 000 $ (1)
Anders Lindback 2 000 000 $ (1)
David Rundblad 1 750 000 $ (3)
Ryan Dzingel 1 750 000 $ (2)
Michael Raffl 1 200 000 $ (1)
Kevin Hayes 1 200 000 $ (1)
Mitchell Marner 900 000 $ (2)
Nicolas Shore 850 000 $ (1)
Tyler Wotherspoon 800 000 $ (2)
Noel Acciari 725 000 $ (1)
Samuel Blais 673 333 $ (1)
Total Pro Players22
Salary Commitment
Year 9 : 65 198 333 $
Year 10 : 40 350 000 $
Year 11 : 20 000 000 $
Year 12 : 18 250 000 $
Salary Average Commitment
Year 9 : 63 698 333 $
Year 10 : 38 850 000 $
Year 11 : 18 500 000 $
Year 12 : 16 750 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 198 333 $
Year 10 : 40 350 000 $
Year 11 : 20 000 000 $
Year 12 : 18 250 000 $

Farm Players Salaries

Tommy Wingels 1 500 000 $ (1)
Dana Tyrell 175 000 $ (2)
Adam Polasek 150 000 $ (2)
Jason Gregoire 150 000 $ (2)
Alexei Ponikarovsky 140 000 $ (2)
Patrick Dwyer 135 000 $ (1)
Kelsey Tessier 110 000 $ (2)
Daniel Pribyl 100 000 $ (3)
Max Gaede 100 000 $ (2)
Robert Bortuzzo 100 000 $ (1)
David Honzik 100 000 $ (2)
Radko Gudas 100 000 $ (1)
Kevin Nastiuk 100 000 $ (1)
Jakub Culek 95 000 $ (2)
Kyle Clifford 95 000 $ (1)
Alex Velischek 85 000 $ (2)
Corey Tropp 85 000 $ (1)
Ryan Martindale 80 000 $ (1)
Nick Sorensen 80 000 $ (2)
X - Benoît Pilon 80 000 $ (9)
Greg Pateryn 80 000 $ (1)
Matt Donovan 80 000 $ (1)
Justin Weller 70 000 $ (1)
Curtis Hamilton 70 000 $ (1)
Bradley Eidsness 70 000 $ (2)
Troy Hesketh 65 000 $ (1)
Charles-Olivier Rousse 50 000 $ (2)
Total Farm Players27
Salary Commitment
Year 9 : 4 045 000 $
Year 10 : 1 485 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 045 000 $
Year 10 : 1 485 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 7000 - 90 $ - 6 644 - 94,92%
Level 2: 5000 - 50 $ - 4 998 - 99,95%
Level 3: 2000 - 25 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 4 000 - 99,99%
Luxury : 1000 - 200 $ - 779 - 77,92%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 525 - 76,25%
Farm Level 2: 1000 - 15 $ - 757 - 75,68%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 421 - 96,95%
Average Income per Game1 527 904 $
Year to Date Revenue58 060 353 $
Farm
Home Games Left3
Average Attendance - %2 282 - 76,06%
Average Income per Game91 171 $
Year to Date Revenue3 464 497 $

Expense

Pro Players Total Salaries66 275 000 $
Farm Players Total Salaries2 840 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses55 704 542 $
Farm Year To Date Expenses2 855 230 $
Pro Salary Cap To Date55 161 968 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 583 712 $
Farm Estimated Season Revenue273 513 $
Pro Remaining Season Days18
Pro Expenses Per Days355 718 $
Pro Estimated Expenses6 402 924 $
Farm Remaining Season Days18
Farm Expenses Per Days15 638 $
Farm Estimated Expenses281 484 $
Estimated Season Expenses6 684 408 $
Season Salary Cap66 275 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $725 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 275 000 $
Current Bank Account6 090 627 $
Projected Bank Account4 263 444 $

Pro Players Salaries

James Neal 6 000 000 $ (2)
Alexander Edler 6 000 000 $ (3)
Pierre-Marc Bouchard 5 500 000 $ (1)
Derek Morris 5 500 000 $ (1)
Johnny Oduya 5 000 000 $ (1)
Wayne Simmonds 5 000 000 $ (3)
Erik Johnson 4 700 000 $ (2)
Michal Neuvirth 4 500 000 $ (3)
Kyle Palmieri 4 000 000 $ (3)
Nick Foligno 3 650 000 $ (1)
Radim Vrbata 3 500 000 $ (1)
Anton Khudobin 3 500 000 $ (1)
Justin Abdelkader 2 500 000 $ (1)
Mark Barberio 1 400 000 $ (1)
Joel Champagne 1 000 000 $ (3)
Matt Benning 925 000 $ (1)
Ryan Spooner 900 000 $ (1)
Nick Cousins 900 000 $ (2)
Phillip Digiuseppe 900 000 $ (3)
William Karlsson 900 000 $ (2)
Tanner Fritz (Out of Payroll) 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 66 925 000 $
Year 10 : 33 900 000 $
Year 11 : 21 400 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 66 925 000 $
Year 10 : 33 900 000 $
Year 11 : 21 400 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 66 925 000 $
Year 10 : 33 900 000 $
Year 11 : 21 400 000 $
Year 12 : 0 $

Farm Players Salaries

Alex Killorn 175 000 $ (3)
Alex Plante (Out of Payroll) 170 000 $ (3)
Anthony Bitetto 150 000 $ (2)
Mark Arcobello 150 000 $ (1)
Andrew Hammond 150 000 $ (3)
Taylor Beck 140 000 $ (1)
Josh Hennessy 100 000 $ (1)
Riley Sheahan 100 000 $ (2)
Kamil Kreps 100 000 $ (2)
Branko Radivojevic 100 000 $ (1)
Brock Beukeboom 100 000 $ (1)
Austin Levi 100 000 $ (3)
Andrew Bodnarchuk 100 000 $ (1)
Maxim Gratchev 100 000 $ (2)
Matt Hackett 100 000 $ (2)
Colin Long 85 000 $ (2)
AJ Jenks 85 000 $ (2)
Jacob Lagace 85 000 $ (2)
Tyson Sexsmith 85 000 $ (3)
X - Cédric Racine 80 000 $ (9)
Logan Shaw 80 000 $ (3)
Justin Haché 75 000 $ (3)
Julian Melchiori 75 000 $ (1)
James Melindy 75 000 $ (3)
Alex Hutchings 70 000 $ (3)
Jamie Devane 70 000 $ (3)
Paul Carey 70 000 $ (3)
Logan Nelson 65 000 $ (3)
Brent Andrews 65 000 $ (2)
Georgy Guryanov 60 000 $ (2)
Kent Simpson 50 000 $ (3)
Total Farm Players31
Salary Commitment
Year 9 : 3 010 000 $
Year 10 : 2 245 000 $
Year 11 : 1 315 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 060 000 $
Year 10 : 2 295 000 $
Year 11 : 1 315 000 $
Year 12 : 80 000 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 93 $ - 5 397 - 77,10%
Level 2: 6000 - 56 $ - 5 086 - 84,77%
Level 3: 2000 - 42 $ - 1 475 - 73,73%
Level 4: 4000 - 31 $ - 2 434 - 60,85%
Luxury : 1000 - 222 $ - 680 - 68,02%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 32 $ - 1 511 - 75,54%
Farm Level 2: 1000 - 14 $ - 749 - 74,87%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %15 073 - 75,36%
Average Income per Game1 488 884 $
Year to Date Revenue56 577 596 $
Farm
Home Games Left3
Average Attendance - %2 259 - 75,31%
Average Income per Game82 849 $
Year to Date Revenue3 148 275 $

Expense

Pro Players Total Salaries63 225 000 $
Farm Players Total Salaries2 337 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 063 393 $
Farm Year To Date Expenses2 700 270 $
Pro Salary Cap To Date58 520 827 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 466 652 $
Farm Estimated Season Revenue248 548 $
Pro Remaining Season Days18
Pro Expenses Per Days339 495 $
Pro Estimated Expenses6 110 910 $
Farm Remaining Season Days18
Farm Expenses Per Days12 965 $
Farm Estimated Expenses233 370 $
Estimated Season Expenses6 344 280 $
Season Salary Cap63 225 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 775 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 225 000 $
Current Bank Account5 472 381 $
Projected Bank Account3 843 301 $

Pro Players Salaries

Andrei Markov 8 500 000 $ (4)
Dion Phaneuf 8 000 000 $ (3)
Mike Richards 7 500 000 $ (1)
Patrik Berglund 5 500 000 $ (3)
Milan Kraft 5 250 000 $ (2)
Tuukka Rask 5 000 000 $ (1)
Robin Lehner 4 000 000 $ (4)
Blake Comeau 3 850 000 $ (2)
Carl Gunnarsson (Out of Payroll) 3 400 000 $ (4)
Melker Karlsson 2 000 000 $ (1)
Mark Stuart 1 700 000 $ (2)
David Desharnais 1 700 000 $ (1)
Jordan Schroeder 1 700 000 $ (1)
Zbynek Michalek 1 300 000 $ (2)
Harry Zolnierczyk 1 000 000 $ (2)
Jerome Samson 950 000 $ (2)
Jakub Jerabek 925 000 $ (1)
Alexander Wennberg 900 000 $ (2)
Max Domi 900 000 $ (1)
Connor Murphy (Out of Payroll) 900 000 $ (1)
Travis Konecny 900 000 $ (3)
Zach Werenski (Out of Payroll) 900 000 $ (2)
Zack Mitchell 750 000 $ (1)
Total Pro Players23
Salary Commitment
Year 9 : 67 525 000 $
Year 10 : 46 150 000 $
Year 11 : 30 300 000 $
Year 12 : 15 900 000 $
Salary Average Commitment
Year 9 : 67 525 000 $
Year 10 : 46 150 000 $
Year 11 : 30 300 000 $
Year 12 : 15 900 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 525 000 $
Year 10 : 46 150 000 $
Year 11 : 30 300 000 $
Year 12 : 15 900 000 $

Farm Players Salaries

Viktor Fasth 160 000 $ (2)
Anders Nilsson 150 000 $ (3)
Konstantin Koltsov 125 000 $ (3)
Jakub Klepis 125 000 $ (3)
Luke Witkowski 115 000 $ (3)
Ryan Potulny 110 000 $ (2)
Garnet Hathaway 95 000 $ (3)
Victor Antipin 92 500 $ (1)
Zach Redmond 90 000 $ (2)
Blake Weyrick 90 000 $ (3)
Ludwig Blomstrand 90 000 $ (2)
Boris Valabik 85 000 $ (2)
Hunter Shinkaruk 85 000 $ (3)
Keith Aulie 85 000 $ (3)
Reece Scarlett 80 000 $ (1)
Kevin Roy 80 000 $ (2)
X - Éric St-Amand (Out of Payroll) 80 000 $ (9)
Kris Beech 80 000 $ (1)
Curtis Mckenzie 80 000 $ (1)
Mark Alt 80 000 $ (1)
Daniel Muzito-Bagenda 75 000 $ (2)
Anthony Camara 75 000 $ (2)
Mackenzie MacEachern 75 000 $ (2)
Keegan Kanzig 70 000 $ (2)
Frederick Gaudreau (Out of Payroll) 66 667 $ (1)
Jordan Messier 65 000 $ (1)
Total Farm Players26
Salary Commitment
Year 9 : 2 404 167 $
Year 10 : 1 860 000 $
Year 11 : 950 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 404 167 $
Year 10 : 1 860 000 $
Year 11 : 950 000 $
Year 12 : 80 000 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - 80 $ - 6 506 - 92,94%
Level 2: 5000 - 58 $ - 4 314 - 86,28%
Level 3: 2000 - 33 $ - 1 730 - 86,48%
Level 4: 4000 - 23 $ - 3 313 - 82,83%
Luxury : 1000 - 180 $ - 949 - 94,90%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 512 - 75,60%
Farm Level 2: 1000 - 15 $ - 757 - 75,70%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %16 812 - 88,48%
Average Income per Game1 484 546 $
Year to Date Revenue56 412 765 $
Farm
Home Games Left4
Average Attendance - %2 269 - 75,63%
Average Income per Game90 511 $
Year to Date Revenue3 348 897 $

Expense

Pro Players Total Salaries65 250 000 $
Farm Players Total Salaries4 205 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses57 957 177 $
Farm Year To Date Expenses3 242 086 $
Pro Salary Cap To Date57 414 632 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 453 639 $
Farm Estimated Season Revenue362 043 $
Pro Remaining Season Days18
Pro Expenses Per Days350 266 $
Pro Estimated Expenses6 304 788 $
Farm Remaining Season Days18
Farm Expenses Per Days22 899 $
Farm Estimated Expenses412 182 $
Estimated Season Expenses6 716 970 $
Season Salary Cap65 250 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 750 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 250 000 $
Current Bank Account23 408 326 $
Projected Bank Account21 507 038 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (4)
Jonathan Toews 9 250 000 $ (5)
John Carlson 6 500 000 $ (5)
Semyon Varlamov 5 700 000 $ (3)
Drew Stafford 5 000 000 $ (1)
Hampus Lindholm 4 000 000 $ (2)
Adam Larsson 4 000 000 $ (2)
Artem Anisimov 3 500 000 $ (3)
Johnny Boychuk 3 000 000 $ (2)
Seth Griffith 2 400 000 $ (3)
Ondrej Roman 2 250 000 $ (2)
Eric Fehr 1 850 000 $ (1)
Gabriel Dumont 1 500 000 $ (3)
Jesse Joensuu 1 300 000 $ (2)
Kieran Millan 1 000 000 $ (2)
Sébastian Aho 900 000 $ (3)
Cody Ceci 900 000 $ (1)
Aleksander Barkov 900 000 $ (1)
Adam Pelech 900 000 $ (2)
Elias Lindholm 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 9 : 65 250 000 $
Year 10 : 56 600 000 $
Year 11 : 39 250 000 $
Year 12 : 25 250 000 $
Salary Average Commitment
Year 9 : 64 600 000 $
Year 10 : 55 950 000 $
Year 11 : 38 600 000 $
Year 12 : 24 600 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 250 000 $
Year 10 : 56 600 000 $
Year 11 : 39 250 000 $
Year 12 : 25 250 000 $

Farm Players Salaries

Troy Stetcher 925 000 $ (1)
Jarred Tinordi 850 000 $ (1)
Jiri Novotny 180 000 $ (2)
Joseph Blandisi 170 000 $ (2)
Jiri Tlusty 150 000 $ (1)
Christopher Gibson 150 000 $ (3)
Jeff Glass 130 000 $ (3)
Tomas Surovy 130 000 $ (1)
Alexandre Picard 130 000 $ (1)
Ben Hanowski 100 000 $ (3)
Keith Seabrook (Out of Payroll) 100 000 $ (3)
Yann Sauve 100 000 $ (2)
Justin Peters 95 000 $ (1)
Ryan Stanton 95 000 $ (3)
Blake Geoffrion 95 000 $ (1)
Zach Trotman 90 000 $ (1)
Ben Maxwell 90 000 $ (2)
Scott Laughton 90 000 $ (3)
Tye McGinn 85 000 $ (3)
Michael Mersch 85 000 $ (1)
Patrick Wey 85 000 $ (3)
Scott Kosmachuk 85 000 $ (3)
Reece Willcox (Out of Payroll) 80 000 $ (1)
X - Michael Gadbois 80 000 $ (9)
Albert Yarullin 75 000 $ (3)
Roy Radke 70 000 $ (3)
Eddie Wittchow 70 000 $ (1)
Total Farm Players27
Salary Commitment
Year 9 : 4 385 000 $
Year 10 : 1 685 000 $
Year 11 : 1 145 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 385 000 $
Year 10 : 1 685 000 $
Year 11 : 1 145 000 $
Year 12 : 80 000 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - 95 $ - 5 338 - 88,96%
Level 2: 5000 - 65 $ - 3 965 - 79,30%
Level 3: 2000 - 40 $ - 1 581 - 79,06%
Level 4: 4000 - 25 $ - 3 097 - 77,42%
Luxury : 1000 - 190 $ - 837 - 83,70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 513 - 75,65%
Farm Level 2: 1000 - 15 $ - 759 - 75,94%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %14 817 - 82,32%
Average Income per Game1 460 757 $
Year to Date Revenue55 508 768 $
Farm
Home Games Left3
Average Attendance - %2 272 - 75,75%
Average Income per Game90 640 $
Year to Date Revenue3 444 315 $

Expense

Pro Players Total Salaries62 528 333 $
Farm Players Total Salaries2 927 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 802 277 $
Farm Year To Date Expenses2 760 810 $
Pro Salary Cap To Date59 259 701 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 382 271 $
Farm Estimated Season Revenue271 920 $
Pro Remaining Season Days18
Pro Expenses Per Days335 789 $
Pro Estimated Expenses6 044 202 $
Farm Remaining Season Days18
Farm Expenses Per Days16 104 $
Farm Estimated Expenses289 872 $
Estimated Season Expenses6 334 074 $
Season Salary Cap62 528 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $4 471 667 $
Estimate Over Minimum Salary Cap of 0 $ 62 528 333 $
Current Bank Account7 639 533 $
Projected Bank Account5 959 650 $

Pro Players Salaries

Zach Parise 9 250 000 $ (5)
Alex Tanguay 9 000 000 $ (2)
Anze Kopitar 7 000 000 $ (2)
Ryan Johansen (Out of Payroll) 5 000 000 $ (2)
Filip Forsberg 5 000 000 $ (5)
John Klingberg 4 500 000 $ (2)
Cory Schneider 4 500 000 $ (1)
Niklas Hjalmarsson 3 400 000 $ (3)
Jeff Petry 3 000 000 $ (2)
Leo Komarov 2 500 000 $ (1)
Jake Dowell 1 900 000 $ (1)
Dan Sexton 1 800 000 $ (1)
Joonas Donskoi 1 750 000 $ (2)
Jared Spurgeon 1 700 000 $ (1)
Drew Miller 1 500 000 $ (1)
Michael Leighton 1 400 000 $ (1)
Tom Wilson 900 000 $ (3)
Jake Mccabe 900 000 $ (2)
Chandler Stephenson 900 000 $ (3)
Brady Skjei 900 000 $ (2)
Remi Elie 728 333 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 67 528 333 $
Year 10 : 51 500 000 $
Year 11 : 19 450 000 $
Year 12 : 14 250 000 $
Salary Average Commitment
Year 9 : 67 378 333 $
Year 10 : 51 350 000 $
Year 11 : 19 450 000 $
Year 12 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 528 333 $
Year 10 : 51 500 000 $
Year 11 : 19 450 000 $
Year 12 : 14 250 000 $

Farm Players Salaries

Robbie Earl 160 000 $ (2)
Kurtis MacDermid 160 000 $ (3)
Ben Lovejoy 150 000 $ (1)
Jakub Kindl 140 000 $ (1)
Jonathon Blum 140 000 $ (2)
Craig Cunningham 140 000 $ (2)
Mattias Tedenby 135 000 $ (2)
David Gilbert 120 000 $ (2)
Magnus Hellberg 110 000 $ (1)
Casey Borer 100 000 $ (3)
Phil DeSimone 100 000 $ (2)
Stephen Johns 100 000 $ (2)
Leland Irving 95 000 $ (1)
Roman Polak 90 000 $ (1)
Scott Wedgewood 90 000 $ (3)
Michael McCarron 90 000 $ (3)
Mattias Modig 90 000 $ (3)
Evgeny Grachev 85 000 $ (1)
Tomas Kana 85 000 $ (1)
Michael Latta 85 000 $ (2)
X - Julien Gagné 80 000 $ (9)
Ryan Stoa 80 000 $ (1)
Jean-Simon Allard 80 000 $ (1)
Danny Kristo 80 000 $ (2)
Danny Biega 75 000 $ (1)
Adam Marsh 70 000 $ (3)
Andrew Yogan 70 000 $ (1)
Colin Jacobs 65 000 $ (2)
Matt Delahey 62 500 $ (1)
Total Farm Players29
Salary Commitment
Year 9 : 2 927 500 $
Year 10 : 1 805 000 $
Year 11 : 680 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 927 500 $
Year 10 : 1 805 000 $
Year 11 : 680 000 $
Year 12 : 80 000 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - 86 $ - 6 458 - 92,26%
Level 2: 6000 - 52 $ - 5 521 - 92,02%
Level 3: 3000 - 25 $ - 2 428 - 80,92%
Level 4: 4000 - 24 $ - 3 723 - 93,07%
Luxury : 1000 - 182 $ - 881 - 88,14%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 40 $ - 1 500 - 75,01%
Farm Level 2: 1000 - 23 $ - 758 - 75,83%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %19 011 - 90,53%
Average Income per Game1 585 471 $
Year to Date Revenue60 247 890 $
Farm
Home Games Left3
Average Attendance - %2 259 - 75,28%
Average Income per Game89 901 $
Year to Date Revenue3 416 256 $

Expense

Pro Players Total Salaries63 350 000 $
Farm Players Total Salaries4 096 667 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 602 513 $
Farm Year To Date Expenses2 909 020 $
Pro Salary Cap To Date59 059 923 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 756 412 $
Farm Estimated Season Revenue269 704 $
Pro Remaining Season Days18
Pro Expenses Per Days340 160 $
Pro Estimated Expenses6 122 880 $
Farm Remaining Season Days18
Farm Expenses Per Days22 323 $
Farm Estimated Expenses401 814 $
Estimated Season Expenses6 524 694 $
Season Salary Cap63 350 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 650 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 350 000 $
Current Bank Account14 297 541 $
Projected Bank Account12 798 963 $

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) 9 750 000 $ (3)
Marc Savard (Out of Payroll) 7 750 000 $ (2)
Chuck Kobasew 6 000 000 $ (1)
Jake Muzzin 5 000 000 $ (4)
Cam Ward 5 000 000 $ (1)
Tyson Barrie 4 200 000 $ (1)
Matt Niskanen (Out of Payroll) 4 000 000 $ (2)
Kevin Klein 3 500 000 $ (2)
Carl Hagelin 3 100 000 $ (2)
Cam Atkinson 3 000 000 $ (1)
Jamie McGinn 2 900 000 $ (2)
Igor Makarov 2 000 000 $ (1)
Marc-André Bourdon 1 800 000 $ (1)
Mitch Fadden 1 500 000 $ (1)
Jason Garrison 1 500 000 $ (1)
Mark Santorelli 1 400 000 $ (2)
Morgan Ellis 1 400 000 $ (1)
Landon Ferraro 1 100 000 $ (1)
Vinni Lettieri 925 000 $ (1)
Jonathan Drouin 900 000 $ (2)
Aaron Dell 625 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 67 350 000 $
Year 10 : 38 300 000 $
Year 11 : 14 750 000 $
Year 12 : 5 000 000 $
Salary Average Commitment
Year 9 : 67 350 000 $
Year 10 : 38 300 000 $
Year 11 : 14 750 000 $
Year 12 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 350 000 $
Year 10 : 38 300 000 $
Year 11 : 14 750 000 $
Year 12 : 5 000 000 $

Farm Players Salaries

Cade Fairchild 1 200 000 $ (1)
Philippe Dupuis 175 000 $ (3)
Brandon Yip 175 000 $ (3)
Jeff Schultz 175 000 $ (2)
Staffan Kronwall 150 000 $ (1)
Rostislav Olesz 140 000 $ (1)
Yan Stastny 140 000 $ (2)
Maxim Kondratiev 120 000 $ (1)
Kris Newbury 110 000 $ (2)
Micheal Wall 100 000 $ (1)
Mark Fayne 100 000 $ (1)
Jacob Josefson 97 500 $ (2)
Matt Mahalak 97 500 $ (3)
Harrison Reed 95 000 $ (2)
Cory Emmerton 95 000 $ (2)
Kyle Bigos 95 000 $ (1)
Jiri Sekac 90 000 $ (2)
Valeri Vasiliev 80 000 $ (3)
X - Martin Leblanc 80 000 $ (9)
Jeff Taffe 75 000 $ (1)
Mario Lucia 75 000 $ (3)
Carlo Colaiacovo 75 000 $ (1)
Erik Thorell 70 000 $ (3)
Jackson Houck 70 000 $ (3)
Edgars Kulda 70 000 $ (2)
Erik Nemec 70 000 $ (2)
Ross Johnston 66 667 $ (1)
François Tremblay 60 000 $ (2)
Seth Ambroz 50 000 $ (3)
Maximilien Le Sieur 50 000 $ (3)
Karl Johansson 50 000 $ (3)
Total Farm Players31
Salary Commitment
Year 9 : 4 096 667 $
Year 10 : 1 975 000 $
Year 11 : 972 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 096 667 $
Year 10 : 1 975 000 $
Year 11 : 972 500 $
Year 12 : 80 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 67 000 000 $
Available Cap Space

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 24 984 916 $ 63 975 000 $ 3 025 000 $ 63 975 000 $ 4 045 000 $ 25 955 000 $ 213152
BlackHawks 6 368 817 $ 63 200 000 $ 3 800 000 $ 63 200 000 $ 2 043 250 $ 27 956 750 $ 242751
BlueJacket 3 638 341 $ 62 500 000 $ 4 500 000 $ 62 500 000 $ 2 345 000 $ 27 655 000 $ 232750
Blues 66 849 949 $ 64 042 500 $ 2 957 500 $ 64 042 500 $ 3 580 000 $ 26 420 000 $ 213253
Bruins 23 699 043 $ 66 037 500 $ 962 500 $ 66 037 500 $ 4 725 000 $ 25 275 000 $ 203151
Canadiens 35 096 787 $ 65 950 000 $ 1 050 000 $ 65 950 000 $ 4 265 000 $ 25 735 000 $ 212647
Canucks 52 828 756 $ 64 400 000 $ 2 600 000 $ 64 400 000 $ 2 755 000 $ 27 245 000 $ 213051
Capitals 7 005 290 $ 64 900 500 $ 2 099 500 $ 64 900 500 $ 3 385 000 $ 26 615 000 $ 212748
Coyotes 12 953 268 $ 64 414 167 $ 2 585 833 $ 64 414 167 $ 2 545 000 $ 27 455 000 $ 212849
Devils 23 583 161 $ 64 275 000 $ 2 725 000 $ 64 275 000 $ 2 800 000 $ 27 200 000 $ 212849
Ducks 1 721 552 $ 66 050 000 $ 950 000 $ 66 050 000 $ 3 737 500 $ 26 262 500 $ 212950
Flames 93 591 791 $ 58 050 000 $ 8 950 000 $ 58 050 000 $ 2 842 500 $ 27 157 500 $ 222951
Flyers 10 552 291 $ 66 075 000 $ 925 000 $ 66 075 000 $ 4 705 000 $ 25 295 000 $ 202747
GoldenKnights 16 010 461 $ 65 958 750 $ 1 041 250 $ 65 958 750 $ 5 260 000 $ 24 740 000 $ 202949
Hurricanes 15 132 934 $ 62 772 500 $ 4 227 500 $ 62 772 500 $ 4 326 000 $ 25 674 000 $ 213152
Islanders 26 517 890 $ 66 500 000 $ 500 000 $ 66 500 000 $ 2 458 000 $ 27 542 000 $ 203050
Jets 136 428 739 $ 65 675 000 $ 1 325 000 $ 65 675 000 $ 5 405 000 $ 24 595 000 $ 213152
Kings 34 628 371 $ 58 285 000 $ 8 715 000 $ 58 285 000 $ 2 185 000 $ 27 815 000 $ 222547
Lightning 859 217 $ 67 112 500 $ -112 500 $ 67 112 500 $ 4 135 500 $ 25 864 500 $ 213253
MapleLeafs 9 588 634 $ 65 650 000 $ 1 350 000 $ 65 650 000 $ 2 790 000 $ 27 210 000 $ 212950
Nordiques 14 584 645 $ 61 800 000 $ 5 200 000 $ 61 800 000 $ 4 465 000 $ 25 535 000 $ 212849
Oilers 32 442 743 $ 61 000 000 $ 6 000 000 $ 61 000 000 $ 3 405 000 $ 26 595 000 $ 202949
Panthers 33 970 152 $ 65 222 500 $ 1 777 500 $ 65 222 500 $ 4 287 500 $ 25 712 500 $ 213051
Penguins 128 771 748 $ 65 000 000 $ 2 000 000 $ 65 000 000 $ 3 295 000 $ 26 705 000 $ 203151
Predators 17 240 663 $ 64 775 000 $ 2 225 000 $ 64 775 000 $ 2 891 250 $ 27 108 750 $ 213051
Rangers 10 159 968 $ 60 025 000 $ 6 975 000 $ 60 025 000 $ 2 622 500 $ 27 377 500 $ 233053
RedWings 2 097 356 $ 65 198 333 $ 1 801 667 $ 65 198 333 $ 4 045 000 $ 25 955 000 $ 222749
Sabres 6 090 627 $ 66 275 000 $ 725 000 $ 66 275 000 $ 2 840 000 $ 27 160 000 $ 213152
Senators 5 472 381 $ 63 225 000 $ 3 775 000 $ 63 225 000 $ 2 337 500 $ 27 662 500 $ 232649
Sharks 23 408 326 $ 65 250 000 $ 1 750 000 $ 65 250 000 $ 4 205 000 $ 25 795 000 $ 202747
Stars 7 639 533 $ 62 528 333 $ 4 471 667 $ 62 528 333 $ 2 927 500 $ 27 072 500 $ 212950
Wild 14 297 541 $ 63 350 000 $ 3 650 000 $ 63 350 000 $ 4 096 667 $ 25 903 333 $ 213152