Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 14 octobre 2018 at 20:26

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - 88 $ - 6 648 - 94,97%
Level 2: 6000 - 57 $ - 5 127 - 85,46%
Level 3: 3000 - 23 $ - 2 398 - 79,94%
Level 4: 5000 - 17 $ - 4 430 - 88,60%
Luxury : 1000 - 184 $ - 878 - 87,75%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 488 - 74,40%
Farm Level 2: 1000 - 25 $ - 740 - 73,99%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %19 481 - 88,55%
Average Income per Game1 565 579 $
Year to Date Revenue17 221 366 $
Farm
Home Games Left30
Average Attendance - %2 228 - 74,26%
Average Income per Game119 641 $
Year to Date Revenue1 316 049 $

Expense

Pro Players Total Salaries66 100 000 $
Farm Players Total Salaries2 465 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 373 145 $
Farm Year To Date Expenses626 221 $
Pro Salary Cap To Date17 216 760 $
Farm Salary Cap To Date600 154 $

Estimate

Pro Estimated Season Revenue46 967 362 $
Farm Estimated Season Revenue3 589 225 $
Pro Remaining Season Days139
Pro Expenses Per Days354 787 $
Pro Estimated Expenses49 315 393 $
Farm Remaining Season Days139
Farm Expenses Per Days13 644 $
Farm Estimated Expenses1 896 516 $
Estimated Season Expenses51 211 909 $
Season Salary Cap66 100 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $900 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 100 000 $
Current Bank Account21 501 363 $
Projected Bank Account20 846 041 $

Pro Players Salaries

Pavel Datsyuk 7 500 000 $ (1)
Phil Kessel 7 000 000 $ (2)
P.K. Subban 6 500 000 $ (1)
John Gibson 6 000 000 $ (1)
Mikko Koivu 5 500 000 $ (1)
Patrik Berglund 5 500 000 $ (3)
Ryan Johansen 5 000 000 $ (2)
Erik Johnson 4 700 000 $ (2)
Brayden Schenn 4 500 000 $ (3)
Nail Yakupov 3 800 000 $ (1)
Jared Cowen 1 800 000 $ (1)
Dustin Boyd 1 500 000 $ (1)
Justin Holl (Out of Payroll) 1 200 000 $ (1)
Josh Anderson 900 000 $ (2)
Alan Quine 900 000 $ (2)
Alexei Marchenko 900 000 $ (1)
Connor Murphy 900 000 $ (1)
Oscar Klefbom 900 000 $ (2)
Sam Reinhart 900 000 $ (2)
David Rittich 725 000 $ (1)
Jujhar Khaira 675 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 67 300 000 $
Year 10 : 30 300 000 $
Year 11 : 10 000 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 67 300 000 $
Year 10 : 30 300 000 $
Year 11 : 10 000 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 67 300 000 $
Year 10 : 30 300 000 $
Year 11 : 10 000 000 $
Year 12 : 0 $

Farm Players Salaries

Marc-Antoine Pouliot 150 000 $ (1)
Milan Jurcina 135 000 $ (1)
Jesse Blacker 110 000 $ (3)
Ethan Werek 110 000 $ (3)
Brandon Bollig 100 000 $ (2)
Alexander Svitov 100 000 $ (1)
Marcel Goc 90 000 $ (1)
Carl Dahlstrom 90 000 $ (3)
Dillon Fournier 90 000 $ (2)
Curtis Lazar 90 000 $ (3)
Peter Regin 90 000 $ (1)
Gaelan Patterson 85 000 $ (3)
Trevor Cann (Out of Payroll) 85 000 $ (2)
Troy Rutkowski 85 000 $ (2)
Justin Jokinen 85 000 $ (3)
Robert Czarnik 85 000 $ (3)
Fredrik Pettersson-Wentzel 80 000 $ (1)
Pius Suter 80 000 $ (3)
Ville Pokka 80 000 $ (3)
X - Andru Matsoukas 80 000 $ (9)
Benjamin Casavant 75 000 $ (3)
Henri Ikonen 75 000 $ (3)
Geordie Wudrick 75 000 $ (1)
Andreas Soderberg (Out of Payroll) 75 000 $ (3)
Lars Volden 70 000 $ (2)
Gregg Sutch 70 000 $ (1)
Steven Shipley 70 000 $ (1)
Logan Nelson 65 000 $ (3)
Andrew Campbell 65 000 $ (2)
Total Farm Players29
Salary Commitment
Year 9 : 2 540 000 $
Year 10 : 1 680 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 540 000 $
Year 10 : 1 680 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - 90 $ - 6 463 - 92,33%
Level 2: 6000 - 55 $ - 5 296 - 88,27%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 4 000 - 100,00%
Luxury : 1000 - 190 $ - 820 - 81,98%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 494 - 74,71%
Farm Level 2: 1000 - 11 $ - 733 - 73,30%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18 579 - 92,89%
Average Income per Game1 509 911 $
Year to Date Revenue18 118 933 $
Farm
Home Games Left30
Average Attendance - %2 227 - 74,24%
Average Income per Game69 860 $
Year to Date Revenue768 461 $

Expense

Pro Players Total Salaries56 750 000 $
Farm Players Total Salaries2 045 750 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 545 745 $
Farm Year To Date Expenses581 419 $
Pro Salary Cap To Date15 389 357 $
Farm Salary Cap To Date555 355 $

Estimate

Pro Estimated Season Revenue43 787 421 $
Farm Estimated Season Revenue2 095 803 $
Pro Remaining Season Days139
Pro Expenses Per Days305 053 $
Pro Estimated Expenses42 402 367 $
Farm Remaining Season Days139
Farm Expenses Per Days11 414 $
Farm Estimated Expenses1 586 546 $
Estimated Season Expenses43 988 913 $
Season Salary Cap56 750 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $10 250 000 $
Estimate Over Minimum Salary Cap of 0 $ 56 750 000 $
Current Bank Account3 501 571 $
Projected Bank Account5 395 882 $

Pro Players Salaries

Simon Gagne 7 500 000 $ (2)
Corey Crawford 6 000 000 $ (1)
Ryan Callahan 5 500 000 $ (2)
Dennis Wideman 4 500 000 $ (1)
Logan Couture 4 250 000 $ (1)
Lee Stempniak 4 200 000 $ (1)
Tomas Plekanec 4 000 000 $ (3)
Chris Stewart (Out of Payroll) 4 000 000 $ (1)
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)
Sven Andrighetto 1 750 000 $ (2)
Antti Raanta 1 750 000 $ (2)
Michael Stone 1 500 000 $ (1)
Jyrki Jokipakka 1 400 000 $ (1)
Yanni Gourde 1 000 000 $ (1)
Anton Gustafsson 950 000 $ (2)
Garth Murray 800 000 $ (1)
Marek Tvrdon 750 000 $ (2)
Robert Baillargeon 700 000 $ (2)
Shane McColgan 600 000 $ (2)
Benjamin Gallacher 550 000 $ (2)
Total Pro Players23
Salary Commitment
Year 9 : 63 050 000 $
Year 10 : 29 850 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 62 900 000 $
Year 10 : 29 350 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 63 050 000 $
Year 10 : 29 850 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $

Farm Players Salaries

Tomas Kubalik 175 000 $ (1)
Nicola Riopel 150 000 $ (3)
Drew Schiestel 150 000 $ (2)
Andreas Nodl 140 000 $ (1)
Colton Sceviour 100 000 $ (2)
Lukas Kaspar 100 000 $ (3)
Lasse Kukkonen 100 000 $ (3)
John Lee (Out of Payroll) 100 000 $ (3)
Cal Clutterbuck 100 000 $ (2)
Kevin Connauton 100 000 $ (1)
Jimmy Hayes 90 000 $ (1)
Adam Janosik 90 000 $ (1)
Dmitri Vorobiev 85 000 $ (1)
Dustin Walsh 85 000 $ (3)
X - Sébastien Paris-Lortie 80 000 $ (9)
Brian Ferlin 80 000 $ (1)
Michael Houser 80 000 $ (1)
Maxim Mamin 75 750 $ (1)
Nick Oliver 75 000 $ (3)
Zac Larraza 70 000 $ (2)
Raphael Bussieres 70 000 $ (2)
Tony DeHart 50 000 $ (3)
Total Farm Players22
Salary Commitment
Year 9 : 2 145 750 $
Year 10 : 1 230 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 145 750 $
Year 10 : 1 230 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 7000 - 95 $ - 5 274 - 75,34%
Level 2: 6000 - 50 $ - 5 450 - 90,83%
Level 3: 3000 - 20 $ - 2 567 - 85,57%
Level 4: 5000 - 15 $ - 4 439 - 88,78%
Luxury : 1500 - 135 $ - 1 077 - 71,79%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 30 $ - 1 458 - 72,92%
Farm Level 2: 1000 - 20 $ - 716 - 71,55%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18 807 - 83,59%
Average Income per Game1 388 145 $
Year to Date Revenue15 269 592 $
Farm
Home Games Left30
Average Attendance - %2 174 - 72,46%
Average Income per Game81 287 $
Year to Date Revenue894 152 $

Expense

Pro Players Total Salaries65 350 000 $
Farm Players Total Salaries2 452 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 343 867 $
Farm Year To Date Expenses713 504 $
Pro Salary Cap To Date17 187 504 $
Farm Salary Cap To Date687 436 $

Estimate

Pro Estimated Season Revenue41 644 342 $
Farm Estimated Season Revenue2 438 596 $
Pro Remaining Season Days139
Pro Expenses Per Days350 798 $
Pro Estimated Expenses48 760 922 $
Farm Remaining Season Days139
Farm Expenses Per Days13 577 $
Farm Estimated Expenses1 887 203 $
Estimated Season Expenses50 648 125 $
Season Salary Cap65 350 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 650 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 350 000 $
Current Bank Account5 228 899 $
Projected Bank Account(1 336 288 $)

Pro Players Salaries

Tyler Seguin 9 000 000 $ (4)
Taylor Hall 8 000 000 $ (5)
Mike Richards 7 500 000 $ (1)
Henrik Lundqvist 7 500 000 $ (3)
Ryan McDonagh 5 500 000 $ (2)
Artemi Panarin 5 500 000 $ (3)
Nathan MacKinnon 4 700 000 $ (1)
Victor Hedman 4 500 000 $ (1)
Jamie Lundmark 1 800 000 $ (1)
Erik Gustafsson 1 500 000 $ (2)
Michael Kostka 1 500 000 $ (2)
Kevin Poulin 1 400 000 $ (1)
Bo Horvat 900 000 $ (2)
Seth Jones 900 000 $ (2)
J.T. Miller 900 000 $ (1)
Bryan Rust 900 000 $ (1)
Kyle Connor 900 000 $ (3)
David Pastrnak 900 000 $ (2)
Jake Mccabe 900 000 $ (2)
Matthew Peca 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 65 350 000 $
Year 10 : 43 000 000 $
Year 11 : 30 900 000 $
Year 12 : 17 000 000 $
Salary Average Commitment
Year 9 : 65 350 000 $
Year 10 : 43 000 000 $
Year 11 : 30 900 000 $
Year 12 : 17 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 350 000 $
Year 10 : 43 000 000 $
Year 11 : 30 900 000 $
Year 12 : 17 000 000 $

Farm Players Salaries

Brett Sonne 175 000 $ (3)
Louis Leblanc 140 000 $ (1)
Dwight King 140 000 $ (1)
Mika Noronen 120 000 $ (1)
Maxim Gratchev (Out of Payroll) 100 000 $ (2)
Eric Wellwood 100 000 $ (1)
Artur Gavrus 95 000 $ (2)
Victor Antipin 92 500 $ (1)
Brendan Gaunce 90 000 $ (3)
William Wrenn 90 000 $ (3)
Henrik Tallinder 90 000 $ (1)
Andy Andreoff 90 000 $ (3)
Martin Frk 90 000 $ (3)
Jordon Southorn 90 000 $ (3)
Roman Polak 90 000 $ (1)
Josh Unice 90 000 $ (1)
Duncan Siemens (Out of Payroll) 90 000 $ (3)
Mark Jankowski 90 000 $ (3)
Griffin Reinhart 85 000 $ (3)
Gavin Bayreuther 80 000 $ (3)
X - Jean-François Langelier 80 000 $ (9)
Dakota Mermis 80 000 $ (3)
Jason Kasdorf 75 000 $ (2)
Yasin Cisse 70 000 $ (1)
Marc-Olivier Roy 70 000 $ (2)
Kevin Sundher 65 000 $ (1)
Fredrik Claesson (Out of Payroll) 65 000 $ (1)
Alex Coulombe 65 000 $ (1)
Fabian Gunnarsson 55 000 $ (3)
Denis Kamaev 55 000 $ (2)
Total Farm Players30
Salary Commitment
Year 9 : 2 707 500 $
Year 10 : 1 580 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 707 500 $
Year 10 : 1 580 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7000 - 91 $ - 6 198 - 88,54%
Level 2: 6000 - 57 $ - 5 051 - 84,18%
Level 3: 2000 - 38 $ - 1 609 - 80,43%
Level 4: 4000 - 24 $ - 3 129 - 78,23%
Luxury : 1000 - 200 $ - 781 - 78,12%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 506 - 75,32%
Farm Level 2: 1000 - 15 $ - 724 - 72,45%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16 767 - 83,84%
Average Income per Game1 532 309 $
Year to Date Revenue16 855 402 $
Farm
Home Games Left30
Average Attendance - %2 231 - 74,36%
Average Income per Game89 030 $
Year to Date Revenue979 328 $

Expense

Pro Players Total Salaries63 592 500 $
Farm Players Total Salaries3 175 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 886 335 $
Farm Year To Date Expenses802 395 $
Pro Salary Cap To Date16 729 965 $
Farm Salary Cap To Date776 330 $

Estimate

Pro Estimated Season Revenue45 969 278 $
Farm Estimated Season Revenue2 670 895 $
Pro Remaining Season Days139
Pro Expenses Per Days341 449 $
Pro Estimated Expenses47 461 411 $
Farm Remaining Season Days139
Farm Expenses Per Days17 420 $
Farm Estimated Expenses2 421 380 $
Estimated Season Expenses49 882 791 $
Season Salary Cap63 592 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 407 500 $
Estimate Over Minimum Salary Cap of 0 $ 63 592 500 $
Current Bank Account67 333 782 $
Projected Bank Account66 091 164 $

Pro Players Salaries

Brad Marchand 8 000 000 $ (5)
Alexander Semin 7 500 000 $ (5)
Sergei Bobrovsky 6 500 000 $ (3)
Jason Spezza 5 750 000 $ (1)
Chris Higgins 5 500 000 $ (2)
Kyle Turris 4 900 000 $ (1)
Ryan Ellis 4 000 000 $ (3)
Matt Niskanen 4 000 000 $ (2)
Nick Foligno 3 650 000 $ (1)
Kevin Dallman 3 500 000 $ (1)
Anders Lee 2 500 000 $ (1)
Jake Gardiner (Out of Payroll) 2 400 000 $ (1)
James Sheppard 1 400 000 $ (1)
Cade Fairchild 1 200 000 $ (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 Players20
Salary Commitment
Year 9 : 65 992 500 $
Year 10 : 38 300 000 $
Year 11 : 26 750 000 $
Year 12 : 15 500 000 $
Salary Average Commitment
Year 9 : 67 409 166 $
Year 10 : 38 800 000 $
Year 11 : 26 750 000 $
Year 12 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 992 500 $
Year 10 : 38 300 000 $
Year 11 : 26 750 000 $
Year 12 : 15 500 000 $

Farm Players Salaries

Jordan Caron 150 000 $ (2)
Alexander Urbom 150 000 $ (2)
Josh Jooris 150 000 $ (2)
Barry Tallackson 140 000 $ (2)
Nick Spaling 140 000 $ (1)
Klas Dahlbeck 120 000 $ (1)
Brian Strait 120 000 $ (2)
Ben Smith 120 000 $ (1)
Yannick Weber 115 000 $ (1)
Mikko Koskinen 115 000 $ (1)
Dale Weise 100 000 $ (2)
Brenden Dillon 100 000 $ (1)
Philip McRae 100 000 $ (1)
Thomas Larkin 95 000 $ (2)
Mathieu Corbeil 95 000 $ (1)
Ben Ryan 95 000 $ (2)
Antoine Lafleur 95 000 $ (3)
Joel Armia 90 000 $ (3)
Niklas Lundstrom 90 000 $ (3)
Mathieu Brodeur 80 000 $ (2)
Philippe Cornet 80 000 $ (2)
Ludvig Rensfeldt 80 000 $ (1)
X - Kevin Ouellette 80 000 $ (9)
Tyler Pitlick 75 000 $ (1)
Bill Arnold 75 000 $ (1)
Brett Bulmer 70 000 $ (1)
Jaynen Rissling 70 000 $ (3)
Daniel Delisle 70 000 $ (3)
Troy Vance 70 000 $ (2)
Dillon Donnelly 65 000 $ (3)
Philip Tot 65 000 $ (3)
Max Friberg 60 000 $ (3)
Yannick Veilleux 55 000 $ (3)
Total Farm Players33
Salary Commitment
Year 9 : 3 175 000 $
Year 10 : 1 970 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 175 000 $
Year 10 : 1 970 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 7000 - 90 $ - 6 497 - 92,81%
Level 2: 6000 - 58 $ - 4 803 - 80,05%
Level 3: 3000 - 26 $ - 2 410 - 80,34%
Level 4: 5000 - 21 $ - 4 074 - 81,48%
Luxury : 1500 - 134 $ - 1 056 - 70,41%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 40 $ - 1 540 - 77,00%
Farm Level 2: 1000 - 18 $ - 738 - 73,76%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18 840 - 83,73%
Average Income per Game1 541 638 $
Year to Date Revenue18 499 654 $
Farm
Home Games Left30
Average Attendance - %2 278 - 75,92%
Average Income per Game104 823 $
Year to Date Revenue1 153 057 $

Expense

Pro Players Total Salaries66 862 500 $
Farm Players Total Salaries2 610 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 383 843 $
Farm Year To Date Expenses692 341 $
Pro Salary Cap To Date17 227 469 $
Farm Salary Cap To Date666 273 $

Estimate

Pro Estimated Season Revenue44 707 497 $
Farm Estimated Season Revenue3 144 701 $
Pro Remaining Season Days139
Pro Expenses Per Days358 843 $
Pro Estimated Expenses49 879 177 $
Farm Remaining Season Days139
Farm Expenses Per Days14 415 $
Farm Estimated Expenses2 003 685 $
Estimated Season Expenses51 882 862 $
Season Salary Cap66 862 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $137 500 $
Estimate Over Minimum Salary Cap of 0 $ 66 862 500 $
Current Bank Account24 993 694 $
Projected Bank Account20 963 030 $

Pro Players Salaries

Jamie Benn 8 500 000 $ (3)
Andrei Kostitsyn 7 500 000 $ (4)
Shea Weber 7 500 000 $ (3)
Claude Giroux 7 500 000 $ (1)
Joni Pitkanen 5 250 000 $ (2)
Jonathan Bernier 4 600 000 $ (2)
Nikita Zaitsev 4 500 000 $ (1)
Alex Galchenyuk 4 000 000 $ (2)
Gilbert Brule 3 650 000 $ (2)
Josh Gorges 3 500 000 $ (1)
David Schlemko 3 200 000 $ (2)
Louie Caporusso (Out of Payroll) 2 100 000 $ (2)
Jack Eichel 900 000 $ (2)
Brayden Point 900 000 $ (3)
Boo Nieves 900 000 $ (3)
Boone Jenner 900 000 $ (1)
Steve Oleksy 850 000 $ (1)
Nicolas Kerdiles 850 000 $ (3)
Martin Ouellette 750 000 $ (1)
Christopher DiDomenico 612 500 $ (1)
Mike Winther 500 000 $ (3)
Total Pro Players21
Salary Commitment
Year 9 : 68 962 500 $
Year 10 : 50 350 000 $
Year 11 : 26 650 000 $
Year 12 : 7 500 000 $
Salary Average Commitment
Year 9 : 67 462 500 $
Year 10 : 48 850 000 $
Year 11 : 25 150 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 962 500 $
Year 10 : 50 350 000 $
Year 11 : 26 650 000 $
Year 12 : 7 500 000 $

Farm Players Salaries

Evgeny Medvedev 140 000 $ (1)
Justin Falk 110 000 $ (1)
Karri Ramo 110 000 $ (1)
Adam Pardy 100 000 $ (1)
Kirill Lyamin 100 000 $ (2)
Matt Tennyson 100 000 $ (2)
Jean-Phillipe Cote 100 000 $ (2)
Francois Bouchard 100 000 $ (2)
James Wright 95 000 $ (1)
Max Nicastro 95 000 $ (1)
Olivier Roy 95 000 $ (1)
Kyle Wilson 95 000 $ (1)
Luca Caputi 95 000 $ (3)
Ryan Howse 90 000 $ (3)
Brandon Davidson 90 000 $ (3)
Jake Paterson 90 000 $ (3)
Kristopher Foucault 90 000 $ (1)
Philip Lane 90 000 $ (1)
Ben Winnett 80 000 $ (3)
Johan Sundstrom 80 000 $ (2)
Austin Madaisky 80 000 $ (1)
X - Simon Gratton 80 000 $ (9)
Joachim Nermark 75 000 $ (2)
Sebastian Collberg 75 000 $ (3)
Austen Brassard 75 000 $ (2)
Dane Fox 70 000 $ (3)
Samuel Kurker 70 000 $ (3)
Max Gardiner 70 000 $ (1)
Garrett Meurs 70 000 $ (2)
Total Farm Players29
Salary Commitment
Year 9 : 2 610 000 $
Year 10 : 1 440 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 610 000 $
Year 10 : 1 440 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - 70 $ - 6 699 - 95,70%
Level 2: 6000 - 35 $ - 5 835 - 97,26%
Level 3: 3000 - 20 $ - 2 614 - 87,12%
Level 4: 5000 - 10 $ - 4 765 - 95,30%
Luxury : 1000 - 150 $ - 997 - 99,72%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 30 $ - 1 517 - 75,87%
Farm Level 2: 1000 - 15 $ - 743 - 74,29%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20 911 - 95,05%
Average Income per Game1 235 464 $
Year to Date Revenue13 590 105 $
Farm
Home Games Left30
Average Attendance - %2 260 - 75,34%
Average Income per Game79 330 $
Year to Date Revenue872 634 $

Expense

Pro Players Total Salaries63 400 000 $
Farm Players Total Salaries2 515 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 776 322 $
Farm Year To Date Expenses746 593 $
Pro Salary Cap To Date16 619 952 $
Farm Salary Cap To Date720 525 $

Estimate

Pro Estimated Season Revenue37 063 923 $
Farm Estimated Season Revenue2 379 911 $
Pro Remaining Season Days139
Pro Expenses Per Days340 426 $
Pro Estimated Expenses47 319 214 $
Farm Remaining Season Days139
Farm Expenses Per Days13 910 $
Farm Estimated Expenses1 933 490 $
Estimated Season Expenses49 252 704 $
Season Salary Cap63 400 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 600 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 400 000 $
Current Bank Account43 024 925 $
Projected Bank Account33 216 055 $

Pro Players Salaries

Martin Havlat 7 750 000 $ (2)
John Tavares 7 500 000 $ (1)
Sean Monahan 5 650 000 $ (2)
Jeff Skinner 5 300 000 $ (1)
Frederik Andersen 4 800 000 $ (1)
Andrej Meszaros 4 500 000 $ (2)
Roman Josi 4 500 000 $ (3)
Kevin Bieksa (Out of Payroll) 4 250 000 $ (1)
Tom Pyatt 3 100 000 $ (2)
Sami Vatanen 3 100 000 $ (2)
Chris Kunitz 3 000 000 $ (1)
Jean Gabriel Pageau 2 800 000 $ (1)
Brian Gibbons 1 800 000 $ (3)
Trevor Van Riemsdyk 1 800 000 $ (1)
Ryan O'Marra 1 400 000 $ (1)
Andreas Martinsen 1 150 000 $ (1)
Justin Fontaine 1 000 000 $ (2)
Esa Lindell 900 000 $ (2)
Ondrej Kase 900 000 $ (3)
Cody Ceci 900 000 $ (1)
Sean Kuraly 850 000 $ (2)
Tanner Richard (Out of Payroll) 800 000 $ (2)
Charlie Lindgren 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 9 : 68 450 000 $
Year 10 : 34 850 000 $
Year 11 : 7 200 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 67 950 000 $
Year 10 : 34 350 000 $
Year 11 : 7 200 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 68 450 000 $
Year 10 : 34 850 000 $
Year 11 : 7 200 000 $
Year 12 : 0 $

Farm Players Salaries

Brett Carson 220 000 $ (3)
Matt Bartkowski 200 000 $ (3)
Andre Benoit 150 000 $ (1)
Kevin Quick 140 000 $ (2)
Shawn Matthias 140 000 $ (1)
David Steckel 130 000 $ (1)
Harri Sateri 100 000 $ (1)
Philip Samuelsson 100 000 $ (1)
Pavel Vorobiev 100 000 $ (2)
Corban Knight 95 000 $ (2)
Charles Hudon 90 000 $ (3)
Maxime Clermont 90 000 $ (1)
Peter Delmas 90 000 $ (1)
Jimmy Vesey 90 000 $ (2)
Justin Sefton 90 000 $ (2)
Jesper Pettersson (Out of Payroll) 90 000 $ (2)
Marko Dano (Out of Payroll) 90 000 $ (3)
Jacob De La Rose 90 000 $ (3)
Dylan Blujus 80 000 $ (3)
Robin Kovacs 80 000 $ (3)
X - Mathieu Roy 80 000 $ (9)
Brett Sutter 75 000 $ (1)
Carter Ashton 75 000 $ (1)
Julien Pelletier 75 000 $ (1)
Matia Marcantuoni 70 000 $ (1)
Dante Salituro 65 000 $ (2)
Total Farm Players26
Salary Commitment
Year 9 : 2 695 000 $
Year 10 : 1 600 000 $
Year 11 : 930 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 695 000 $
Year 10 : 1 600 000 $
Year 11 : 930 000 $
Year 12 : 80 000 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 100 $ - 5 014 - 83,56%
Level 2: 5000 - 60 $ - 4 282 - 85,64%
Level 3: 2000 - 35 $ - 1 774 - 88,71%
Level 4: 4000 - 20 $ - 3 965 - 99,13%
Luxury : 1000 - 200 $ - 788 - 78,83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 472 - 73,60%
Farm Level 2: 1000 - 15 $ - 737 - 73,73%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15 823 - 87,91%
Average Income per Game1 413 801 $
Year to Date Revenue16 965 614 $
Farm
Home Games Left30
Average Attendance - %2 209 - 73,64%
Average Income per Game87 611 $
Year to Date Revenue963 718 $

Expense

Pro Players Total Salaries57 842 500 $
Farm Players Total Salaries2 965 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 385 269 $
Farm Year To Date Expenses782 147 $
Pro Salary Cap To Date16 228 910 $
Farm Salary Cap To Date756 079 $

Estimate

Pro Estimated Season Revenue41 000 234 $
Farm Estimated Season Revenue2 628 322 $
Pro Remaining Season Days139
Pro Expenses Per Days310 864 $
Pro Estimated Expenses43 210 096 $
Farm Remaining Season Days139
Farm Expenses Per Days16 303 $
Farm Estimated Expenses2 266 117 $
Estimated Season Expenses45 476 213 $
Season Salary Cap57 842 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $9 157 500 $
Estimate Over Minimum Salary Cap of 0 $ 57 842 500 $
Current Bank Account54 985 122 $
Projected Bank Account53 137 465 $

Pro Players Salaries

Justin Williams 6 750 000 $ (3)
T.J. Oshie 6 500 000 $ (3)
Pekka Rinne 6 250 000 $ (4)
Ron Hainsey (Out of Payroll) 4 875 000 $ (2)
Zach Bogosian 4 600 000 $ (2)
Adam Henrique 4 000 000 $ (1)
Frans Nielsen 4 000 000 $ (2)
TJ Brodie 3 900 000 $ (2)
Conor Sheary 3 500 000 $ (2)
Jonas Junland 2 950 000 $ (2)
Eddie Lack 2 500 000 $ (1)
Mattew Calvert 2 200 000 $ (1)
Colby Robak 2 100 000 $ (2)
Mark Flood 2 000 000 $ (1)
Dennis Rasmussen 1 500 000 $ (2)
Jake Hansen 1 000 000 $ (1)
Leon Draisaitl 900 000 $ (1)
Tobias Rieder 900 000 $ (2)
Slater Koekkoek 900 000 $ (3)
Kevin Labanc 717 500 $ (1)
Josh Archibald 675 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 62 717 500 $
Year 10 : 48 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $
Salary Average Commitment
Year 9 : 61 167 500 $
Year 10 : 47 175 000 $
Year 11 : 18 850 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 62 717 500 $
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)
Kevan Miller 140 000 $ (1)
Jeff Zatkoff 140 000 $ (2)
Kyle Cumiskey 130 000 $ (2)
John Moore 115 000 $ (1)
Branislav Mezei 110 000 $ (2)
Jeremy Price 100 000 $ (3)
Magnus Paajarvi 100 000 $ (1)
Viktor Tikhonov 100 000 $ (2)
Brendan Mikkelson 92 500 $ (1)
Jaroslav Janus 90 000 $ (1)
Maxime Sauve 90 000 $ (1)
Bud Holloway 85 000 $ (1)
Aaron Marvin 85 000 $ (1)
Brett Ponich 85 000 $ (3)
Joe Morrow 85 000 $ (2)
Scott Timmins 82 500 $ (1)
Matej Stransky 80 000 $ (3)
Ivan Telegin 80 000 $ (1)
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 70 000 $ (1)
Vinny Saponari 70 000 $ (1)
Lukas Sutter 60 000 $ (3)
Total Farm Players31
Salary Commitment
Year 9 : 2 965 000 $
Year 10 : 1 640 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 965 000 $
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 $ - 6 411 - 91,59%
Level 2: 5000 - 50 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 717 - 85,85%
Level 4: 4000 - 20 $ - 3 948 - 98,70%
Luxury : 1000 - 140 $ - 1 000 - 100,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 448 - 72,42%
Farm Level 2: 1000 - 20 $ - 759 - 75,94%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18 076 - 95,14%
Average Income per Game1 481 285 $
Year to Date Revenue16 294 132 $
Farm
Home Games Left30
Average Attendance - %2 208 - 73,59%
Average Income per Game112 509 $
Year to Date Revenue1 237 600 $

Expense

Pro Players Total Salaries66 550 000 $
Farm Players Total Salaries2 175 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 288 824 $
Farm Year To Date Expenses613 931 $
Pro Salary Cap To Date17 132 448 $
Farm Salary Cap To Date587 863 $

Estimate

Pro Estimated Season Revenue44 438 542 $
Farm Estimated Season Revenue3 375 273 $
Pro Remaining Season Days139
Pro Expenses Per Days357 181 $
Pro Estimated Expenses49 648 159 $
Farm Remaining Season Days139
Farm Expenses Per Days12 101 $
Farm Estimated Expenses1 682 039 $
Estimated Season Expenses51 330 198 $
Season Salary Cap66 550 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $450 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 550 000 $
Current Bank Account5 570 192 $
Projected Bank Account2 053 809 $

Pro Players Salaries

Jordan Staal 6 500 000 $ (2)
Kyle Okposo 6 150 000 $ (4)
Dustin Brown 5 750 000 $ (1)
Devan Dubnyk 5 500 000 $ (2)
Gabriel Landeskog 5 000 000 $ (1)
Tobias Enstrom 4 500 000 $ (1)
Tyler Bozak 4 150 000 $ (3)
Christian Ehrhoff 3 750 000 $ (1)
Jonathan Marchessault 3 500 000 $ (2)
Tyler Toffoli 3 500 000 $ (3)
Jonas Brodin 2 950 000 $ (2)
Mikkel Boedker 2 700 000 $ (1)
Victor Rask 2 500 000 $ (3)
Trevor Lewis 2 300 000 $ (1)
David Savard 2 100 000 $ (2)
Matt Frattin 1 750 000 $ (1)
Brandon Mcmillan 1 400 000 $ (1)
Robert Hagg 900 000 $ (3)
Morgan Rielly 900 000 $ (2)
Anton Forsberg 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 550 000 $
Year 10 : 38 650 000 $
Year 11 : 17 200 000 $
Year 12 : 6 150 000 $
Salary Average Commitment
Year 9 : 66 550 000 $
Year 10 : 38 650 000 $
Year 11 : 17 200 000 $
Year 12 : 6 150 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 550 000 $
Year 10 : 38 650 000 $
Year 11 : 17 200 000 $
Year 12 : 6 150 000 $

Farm Players Salaries

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

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 7000 - 100 $ - 5 029 - 71,84%
Level 2: 5000 - 60 $ - 4 280 - 85,59%
Level 3: 2000 - 40 $ - 1 525 - 76,25%
Level 4: 4000 - 35 $ - 2 236 - 55,89%
Luxury : 1000 - 200 $ - 799 - 79,95%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 528 - 76,39%
Farm Level 2: 1000 - 15 $ - 767 - 76,66%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %13 869 - 72,99%
Average Income per Game1 414 749 $
Year to Date Revenue15 562 236 $
Farm
Home Games Left30
Average Attendance - %2 294 - 76,48%
Average Income per Game90 958 $
Year to Date Revenue1 000 538 $

Expense

Pro Players Total Salaries66 550 000 $
Farm Players Total Salaries2 480 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 321 009 $
Farm Year To Date Expenses711 964 $
Pro Salary Cap To Date17 164 627 $
Farm Salary Cap To Date685 898 $

Estimate

Pro Estimated Season Revenue42 442 462 $
Farm Estimated Season Revenue2 728 740 $
Pro Remaining Season Days139
Pro Expenses Per Days357 181 $
Pro Estimated Expenses49 648 159 $
Farm Remaining Season Days139
Farm Expenses Per Days13 723 $
Farm Estimated Expenses1 907 497 $
Estimated Season Expenses51 555 656 $
Season Salary Cap66 550 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $450 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 550 000 $
Current Bank Account16 317 479 $
Projected Bank Account9 933 025 $

Pro Players Salaries

Jeff Carter 7 500 000 $ (3)
Bryan Little 6 500 000 $ (4)
James Neal 6 000 000 $ (2)
Ondrej Pavelec 5 750 000 $ (2)
Jussi Jokinen 5 700 000 $ (2)
Sean Bergenheim 5 500 000 $ (1)
Dustin Byfuglien 4 500 000 $ (1)
Dougie Hamilton 4 500 000 $ (4)
Thomas Greiss 4 200 000 $ (1)
Ty Rattie 3 500 000 $ (4)
Ryan Strome 2 350 000 $ (1)
Tuomo Ruutu 2 150 000 $ (1)
Chris Tierney 1 500 000 $ (2)
Mark Barberio 1 400 000 $ (1)
Seth Helgeson 1 000 000 $ (1)
Neal Pionk (Out of Payroll) 925 000 $ (1)
Max Domi 900 000 $ (1)
Beau Bennett 900 000 $ (1)
Brady Skjei 900 000 $ (2)
Dean Kukan 900 000 $ (3)
Alex Kerfoot 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 9 : 67 475 000 $
Year 10 : 43 650 000 $
Year 11 : 23 800 000 $
Year 12 : 14 500 000 $
Salary Average Commitment
Year 9 : 67 475 000 $
Year 10 : 43 650 000 $
Year 11 : 23 800 000 $
Year 12 : 14 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 475 000 $
Year 10 : 43 650 000 $
Year 11 : 23 800 000 $
Year 12 : 14 500 000 $

Farm Players Salaries

Stephen Gionta 200 000 $ (2)
Philipp Grubauer 175 000 $ (3)
John Mitchell 160 000 $ (2)
Markus Hannikainen 150 000 $ (3)
Andrei Loktionov 140 000 $ (1)
Steven Kampfer (Out of Payroll) 120 000 $ (1)
Jim Vandermeer 120 000 $ (1)
Brad Malone 95 000 $ (1)
Denis Bodrov 90 000 $ (3)
Derek Rodwell 90 000 $ (2)
Boyd Gordon 90 000 $ (1)
Chet Pickard 90 000 $ (2)
Radek Smolenak 85 000 $ (1)
Joel Gistedt 80 000 $ (1)
Nick Ebert (Out of Payroll) 80 000 $ (3)
X - Louis-Philippe DesHaies 80 000 $ (9)
Corey Trivino 80 000 $ (2)
Colin Sullivan 80 000 $ (1)
Mikhail Stefanovich 80 000 $ (2)
Myles Bell 75 000 $ (2)
Jerome Gauthier-Leduc 70 000 $ (1)
Olivier Archambault 70 000 $ (1)
Samuel Noreau 70 000 $ (1)
Patrick McNally 70 000 $ (1)
Brandon Hynes 65 000 $ (1)
Philippe Hudon 65 000 $ (1)
Jaycob Megna (Out of Payroll) 65 000 $ (1)
Jay Dickman 60 000 $ (1)
Blake Clarke 50 000 $ (3)
Total Farm Players29
Salary Commitment
Year 9 : 2 745 000 $
Year 10 : 1 400 000 $
Year 11 : 625 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 745 000 $
Year 10 : 1 400 000 $
Year 11 : 625 000 $
Year 12 : 80 000 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 7000 - 95 $ - 5 333 - 76,18%
Level 2: 5000 - 60 $ - 4 332 - 86,64%
Level 3: 2000 - 40 $ - 1 574 - 78,71%
Level 4: 4000 - 25 $ - 3 063 - 76,58%
Luxury : 1000 - 185 $ - 901 - 90,10%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 509 - 75,44%
Farm Level 2: 1000 - 15 $ - 737 - 73,75%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15 203 - 80,02%
Average Income per Game1 436 167 $
Year to Date Revenue15 797 837 $
Farm
Home Games Left30
Average Attendance - %2 246 - 74,87%
Average Income per Game89 414 $
Year to Date Revenue983 556 $

Expense

Pro Players Total Salaries62 778 333 $
Farm Players Total Salaries2 847 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 763 782 $
Farm Year To Date Expenses761 745 $
Pro Salary Cap To Date15 607 381 $
Farm Salary Cap To Date735 677 $

Estimate

Pro Estimated Season Revenue43 085 010 $
Farm Estimated Season Revenue2 682 425 $
Pro Remaining Season Days139
Pro Expenses Per Days337 119 $
Pro Estimated Expenses46 859 541 $
Farm Remaining Season Days139
Farm Expenses Per Days15 678 $
Farm Estimated Expenses2 179 242 $
Estimated Season Expenses49 038 783 $
Season Salary Cap62 778 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $4 221 667 $
Estimate Over Minimum Salary Cap of 0 $ 62 778 333 $
Current Bank Account24 190 823 $
Projected Bank Account20 919 475 $

Pro Players Salaries

Olli Jokinen 8 000 000 $ (2)
Ryan Suter 7 000 000 $ (4)
Ales Hemsky (1 Way Contract) 6 750 000 $ (1)
Dan Girardi 5 100 000 $ (1)
Brent Seabrook 4 850 000 $ (3)
Mike Green 4 100 000 $ (2)
Blake Comeau 3 850 000 $ (2)
Jacob Trouba 3 500 000 $ (4)
Jay Beagle 3 100 000 $ (1)
Nate Thompson 3 000 000 $ (3)
Sebastian Wannstrom 2 500 000 $ (2)
Jacob Markstrom 1 800 000 $ (1)
Ty Wishart 1 750 000 $ (2)
Cal O'Reilly (1 Way Contract) 1 350 000 $ (1)
-1 Way Contract Salary Cap : 1 350 000 $
Vladislav Namestnikov 900 000 $ (1)
Evgeny Kuznetsov 900 000 $ (1)
Matt Murray 900 000 $ (2)
Oliver Bjorkstrand 900 000 $ (3)
Teuvo Teravainen 900 000 $ (2)
Brock McGinn 900 000 $ (3)
Remi Elie 728 333 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 62 778 333 $
Year 10 : 42 150 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Average Commitment
Year 9 : 62 278 333 $
Year 10 : 41 650 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 62 778 333 $
Year 10 : 42 150 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $

Farm Players Salaries

Nathan Gerbe 175 000 $ (2)
Theo Ruth 150 000 $ (2)
Zack Stortini 150 000 $ (1)
Anton Rodin 140 000 $ (1)
Cory Conacher 140 000 $ (2)
Enver Lisin 125 000 $ (2)
John McFarland 100 000 $ (1)
Jordan Szwarz 100 000 $ (3)
Marcel Noebels 100 000 $ (3)
Joonas Nattinen 100 000 $ (2)
Tyler Beskorowany 95 000 $ (1)
Michael Hutchinson 95 000 $ (1)
Drake Caggiula 92 500 $ (1)
Mark Katic 92 500 $ (2)
Dylan Olsen 92 500 $ (2)
Nathan Beaulieu 90 000 $ (1)
Patrik Bartosak 90 000 $ (3)
Paul Postma 90 000 $ (2)
Jordan Schmaltz 90 000 $ (3)
Cam Janssen 85 000 $ (1)
X - Sébastien Beaupré 80 000 $ (9)
Max Reinhart 80 000 $ (1)
Nicklas Lasu 80 000 $ (2)
Matt Mackenzie 80 000 $ (2)
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 Players29
Salary Commitment
Year 9 : 2 847 500 $
Year 10 : 1 710 000 $
Year 11 : 525 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 847 500 $
Year 10 : 1 710 000 $
Year 11 : 525 000 $
Year 12 : 80 000 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 90 $ - 6 000 - 100,00%
Level 2: 5000 - 65 $ - 3 859 - 77,17%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 988 - 99,70%
Luxury : 1000 - 175 $ - 990 - 98,96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 456 - 72,81%
Farm Level 2: 1000 - 15 $ - 734 - 73,41%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16 836 - 93,54%
Average Income per Game1 477 977 $
Year to Date Revenue16 257 751 $
Farm
Home Games Left30
Average Attendance - %2 190 - 73,01%
Average Income per Game86 773 $
Year to Date Revenue954 506 $

Expense

Pro Players Total Salaries64 600 000 $
Farm Players Total Salaries2 332 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 204 001 $
Farm Year To Date Expenses585 079 $
Pro Salary Cap To Date17 047 599 $
Farm Salary Cap To Date559 016 $

Estimate

Pro Estimated Season Revenue44 339 321 $
Farm Estimated Season Revenue2 603 198 $
Pro Remaining Season Days139
Pro Expenses Per Days346 809 $
Pro Estimated Expenses48 206 451 $
Farm Remaining Season Days139
Farm Expenses Per Days12 939 $
Farm Estimated Expenses1 798 521 $
Estimated Season Expenses50 004 972 $
Season Salary Cap64 600 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 400 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 600 000 $
Current Bank Account1 165 035 $
Projected Bank Account(1 897 418 $)

Pro Players Salaries

Nicklas Backstrom 8 200 000 $ (2)
Blake Wheeler 8 000 000 $ (5)
Roberto Luongo 6 200 000 $ (1)
Mark Giordano 5 500 000 $ (2)
Bobby Ryan 5 000 000 $ (1)
Sergei Kostitsyn 4 500 000 $ (1)
Erik Karlsson 4 000 000 $ (1)
Michael Grabner 4 000 000 $ (3)
Robin Lehner 4 000 000 $ (4)
Dominic Moore 3 500 000 $ (2)
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)
Andre Burakowsky 900 000 $ (2)
Anthony Mantha 900 000 $ (2)
Mathew Dumba 900 000 $ (2)
Connor Carrick 750 000 $ (1)
Jordan Oesterle 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 64 600 000 $
Year 10 : 40 800 000 $
Year 11 : 19 900 000 $
Year 12 : 12 000 000 $
Salary Average Commitment
Year 9 : 64 600 000 $
Year 10 : 40 800 000 $
Year 11 : 19 900 000 $
Year 12 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 600 000 $
Year 10 : 40 800 000 $
Year 11 : 19 900 000 $
Year 12 : 12 000 000 $

Farm Players Salaries

Andrew Desjardins 200 000 $ (3)
Christopher Tanev 175 000 $ (3)
Micheal Ferland 145 000 $ (2)
Mark Borowiecki 100 000 $ (3)
John Negrin 100 000 $ (1)
Samuel Carrier 100 000 $ (1)
Samu Perhonen 90 000 $ (3)
Tanner Pearson 90 000 $ (1)
Timo Pielmeier 85 000 $ (2)
Drayson Bowman 85 000 $ (3)
Dan Dunn 85 000 $ (1)
Jori Lehtera 80 000 $ (2)
Chris Doyle 80 000 $ (1)
X - Tommy Rhéaume 80 000 $ (9)
Stanislav Galiev 80 000 $ (1)
Dale Mitchell 80 000 $ (1)
Bryan Cameron 77 500 $ (2)
Jhonas Enroth 75 000 $ (1)
Nick Ross 75 000 $ (1)
Maksim Mayorov 75 000 $ (2)
Nick Petersen (Out of Payroll) 70 000 $ (1)
Alex Grant 65 000 $ (1)
Brett Bruneteau 65 000 $ (1)
Zakhar Arzamastsev 65 000 $ (1)
Luke Lockhart 65 000 $ (1)
Ben Blood 65 000 $ (1)
Tyler Hill 50 000 $ (3)
Total Farm Players27
Salary Commitment
Year 9 : 2 402 500 $
Year 10 : 1 242 500 $
Year 11 : 780 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 402 500 $
Year 10 : 1 242 500 $
Year 11 : 780 000 $
Year 12 : 80 000 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 7000 - 96 $ - 5 196 - 74,23%
Level 2: 6000 - 66 $ - 3 884 - 64,74%
Level 3: 3000 - 37 $ - 1 695 - 56,51%
Level 4: 4000 - 30 $ - 2 564 - 64,10%
Luxury : 1000 - 175 $ - 981 - 98,10%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 524 - 76,18%
Farm Level 2: 1000 - 17 $ - 739 - 73,85%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %14 321 - 68,19%
Average Income per Game1 427 864 $
Year to Date Revenue15 706 501 $
Farm
Home Games Left30
Average Attendance - %2 262 - 75,41%
Average Income per Game92 236 $
Year to Date Revenue1 014 591 $

Expense

Pro Players Total Salaries59 617 500 $
Farm Players Total Salaries2 987 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 921 592 $
Farm Year To Date Expenses843 680 $
Pro Salary Cap To Date16 765 195 $
Farm Salary Cap To Date817 617 $

Estimate

Pro Estimated Season Revenue42 835 912 $
Farm Estimated Season Revenue2 767 066 $
Pro Remaining Season Days139
Pro Expenses Per Days320 306 $
Pro Estimated Expenses44 522 534 $
Farm Remaining Season Days139
Farm Expenses Per Days16 423 $
Farm Estimated Expenses2 282 797 $
Estimated Season Expenses46 805 331 $
Season Salary Cap59 617 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $7 382 500 $
Estimate Over Minimum Salary Cap of 0 $ 59 617 500 $
Current Bank Account96 305 188 $
Projected Bank Account95 102 835 $

Pro Players Salaries

Joe Thornton 8 700 000 $ (1)
Rick Nash 7 750 000 $ (2)
Cam Barker (Out of Payroll) 5 500 000 $ (3)
Reilly Smith 4 500 000 $ (2)
Ben Bishop 4 500 000 $ (1)
Andrew Ladd (Out of Payroll) 4 250 000 $ (2)
Kyle Palmieri 4 000 000 $ (3)
Brendan Gallagher 4 000 000 $ (2)
Deryk Engelland 3 750 000 $ (2)
Brandon Dubinsky 3 500 000 $ (3)
Jason Demers 3 350 000 $ (3)
Ivan Vishnevskiy 3 300 000 $ (3)
Connor Brown 2 100 000 $ (1)
Luke Adam 1 800 000 $ (1)
Kirill Petrov 1 500 000 $ (1)
Michal Barinka 1 250 000 $ (1)
Iiro Pakarinen 1 200 000 $ (1)
Joonas Korpisalo 900 000 $ (1)
Anthony Duclair 900 000 $ (1)
Sergey Kalinin 900 000 $ (1)
Adam Pelech 900 000 $ (2)
Markus Nutivaara 817 500 $ (1)
Total Pro Players22
Salary Commitment
Year 9 : 69 367 500 $
Year 10 : 44 800 000 $
Year 11 : 19 650 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 69 367 500 $
Year 10 : 44 800 000 $
Year 11 : 19 650 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 69 367 500 $
Year 10 : 44 800 000 $
Year 11 : 19 650 000 $
Year 12 : 0 $

Farm Players Salaries

Zack Kassian 215 000 $ (1)
Thomas Hickey 150 000 $ (2)
Mikael Backlund 150 000 $ (2)
Hannu Toivonen 150 000 $ (1)
Maxim Lapierre 150 000 $ (2)
Dave Labrecque 140 000 $ (1)
Corey Locke 140 000 $ (2)
Derek Dorsett 130 000 $ (1)
Jeremie Blain 120 000 $ (2)
Patrice Cormier 120 000 $ (2)
Cody McLeod 100 000 $ (1)
Julien Vauclair 100 000 $ (1)
Rene Bourque 97 500 $ (2)
Brad Ross 95 000 $ (3)
Nicklas Grossman 95 000 $ (1)
Dalton Prout 95 000 $ (1)
Tomas Hyka 95 000 $ (3)
Anthony Peluso 85 000 $ (3)
Maxim Shalunov 85 000 $ (2)
Antoine Bibeau 80 000 $ (3)
Mark Alt 80 000 $ (1)
X - Guy Brisson 80 000 $ (9)
Harrison Ruopp 80 000 $ (2)
Nicklas Jensen 80 000 $ (2)
Calle Andersson 75 000 $ (2)
Louis-Marc Aubry 70 000 $ (1)
Maxime Lagace 65 000 $ (1)
Emil Djuse 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 9 : 2 987 500 $
Year 10 : 1 682 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 967 500 $
Year 10 : 1 662 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $

Flyers

Flyers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 7000 - 88 $ - 6 608 - 94,39%
Level 2: 5000 - 55 $ - 4 941 - 98,83%
Level 3: 2000 - 33 $ - 1 913 - 95,67%
Level 4: 4000 - 18 $ - 3 994 - 99,86%
Luxury : 1000 - 185 $ - 874 - 87,37%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 458 - 72,88%
Farm Level 2: 1000 - 15 $ - 752 - 75,25%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18 330 - 96,48%
Average Income per Game1 539 702 $
Year to Date Revenue16 936 722 $
Farm
Home Games Left30
Average Attendance - %2 210 - 73,67%
Average Income per Game87 226 $
Year to Date Revenue959 483 $

Expense

Pro Players Total Salaries67 275 000 $
Farm Players Total Salaries1 990 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 042 150 $
Farm Year To Date Expenses498 959 $
Pro Salary Cap To Date16 885 771 $
Farm Salary Cap To Date472 892 $

Estimate

Pro Estimated Season Revenue46 191 060 $
Farm Estimated Season Revenue2 616 772 $
Pro Remaining Season Days139
Pro Expenses Per Days361 037 $
Pro Estimated Expenses50 184 143 $
Farm Remaining Season Days139
Farm Expenses Per Days11 117 $
Farm Estimated Expenses1 545 263 $
Estimated Season Expenses51 729 406 $
Season Salary Cap67 275 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $-275 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 275 000 $
Current Bank Account10 741 340 $
Projected Bank Account7 819 766 $

Pro Players Salaries

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

Farm Players Salaries

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

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 7000 - 85 $ - 6 462 - 92,31%
Level 2: 5000 - 55 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 830 - 91,49%
Level 4: 4000 - 25 $ - 3 078 - 76,96%
Luxury : 1000 - 185 $ - 883 - 88,35%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 530 - 76,48%
Farm Level 2: 1000 - 25 $ - 762 - 76,22%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 253 - 90,81%
Average Income per Game1 511 153 $
Year to Date Revenue16 622 680 $
Farm
Home Games Left30
Average Attendance - %2 292 - 76,39%
Average Income per Game123 043 $
Year to Date Revenue1 353 478 $

Expense

Pro Players Total Salaries65 508 750 $
Farm Players Total Salaries3 025 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 915 039 $
Farm Year To Date Expenses797 277 $
Pro Salary Cap To Date16 758 667 $
Farm Salary Cap To Date771 212 $

Estimate

Pro Estimated Season Revenue45 334 582 $
Farm Estimated Season Revenue3 691 304 $
Pro Remaining Season Days139
Pro Expenses Per Days351 642 $
Pro Estimated Expenses48 878 238 $
Farm Remaining Season Days139
Farm Expenses Per Days16 622 $
Farm Estimated Expenses2 310 458 $
Estimated Season Expenses51 188 696 $
Season Salary Cap65 508 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 491 250 $
Estimate Over Minimum Salary Cap of 0 $ 65 508 750 $
Current Bank Account15 392 597 $
Projected Bank Account13 229 787 $

Pro Players Salaries

Joe Pavelski 6 000 000 $ (3)
Jaden Schwartz 6 000 000 $ (3)
Travis Zajac 6 000 000 $ (3)
Patrice Bergeron 5 500 000 $ (1)
Patric Hornqvist 5 000 000 $ (2)
David Perron 4 500 000 $ (4)
Nick Bjugstad 4 000 000 $ (4)
Justin Faulk 4 000 000 $ (2)
Ladislav Smid 4 000 000 $ (2)
Darcy Kuemper 3 350 000 $ (1)
Mike Condon 3 150 000 $ (1)
Damon Severson 3 000 000 $ (4)
Riley Nash 1 850 000 $ (1)
Torrey Mitchell 1 750 000 $ (1)
Brooks Laich 1 750 000 $ (1)
Michael Matheson 1 500 000 $ (1)
Nate Schmidt 1 500 000 $ (2)
Jared McCann 900 000 $ (3)
Timo Meier 900 000 $ (3)
Matt Grzelcyk 858 750 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 65 508 750 $
Year 10 : 45 800 000 $
Year 11 : 31 300 000 $
Year 12 : 11 500 000 $
Salary Average Commitment
Year 9 : 63 008 750 $
Year 10 : 43 300 000 $
Year 11 : 28 800 000 $
Year 12 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 508 750 $
Year 10 : 45 800 000 $
Year 11 : 31 300 000 $
Year 12 : 11 500 000 $

Farm Players Salaries

Alexandre R. Picard 185 000 $ (1)
Daniel Paille 175 000 $ (2)
Michal Repik 175 000 $ (2)
Jordan Binnington 150 000 $ (3)
Shaone Morrisonn 140 000 $ (3)
Colin Miller 140 000 $ (2)
Nic Dowd 135 000 $ (3)
Adam Lowry 120 000 $ (1)
Jarkko Immonen 110 000 $ (1)
Mat Clark 100 000 $ (2)
Christian Folin 100 000 $ (2)
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)
Josh Leivo 90 000 $ (3)
Rocco Grimaldi 90 000 $ (1)
Shane Prince 90 000 $ (1)
Matt Puempel 85 000 $ (2)
Lance Bouma 85 000 $ (1)
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)
Anthony Camara 75 000 $ (2)
Mackenzie Weegar 67 500 $ (1)
Konstantin Glazachev 65 000 $ (2)
Total Farm Players29
Salary Commitment
Year 9 : 3 025 000 $
Year 10 : 1 845 000 $
Year 11 : 760 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 025 000 $
Year 10 : 1 845 000 $
Year 11 : 760 000 $
Year 12 : 80 000 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 7000 - 80 $ - 6 589 - 94,12%
Level 2: 6000 - 45 $ - 5 509 - 91,82%
Level 3: 3000 - 30 $ - 2 315 - 77,16%
Level 4: 4000 - 20 $ - 3 928 - 98,19%
Luxury : 1000 - 180 $ - 975 - 97,52%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 538 - 76,88%
Farm Level 2: 1000 - 15 $ - 759 - 75,92%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %19 315 - 91,98%
Average Income per Game1 470 947 $
Year to Date Revenue16 180 419 $
Farm
Home Games Left30
Average Attendance - %2 297 - 76,56%
Average Income per Game91 287 $
Year to Date Revenue1 004 157 $

Expense

Pro Players Total Salaries65 122 500 $
Farm Players Total Salaries3 001 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 148 149 $
Farm Year To Date Expenses753 667 $
Pro Salary Cap To Date16 991 773 $
Farm Salary Cap To Date727 600 $

Estimate

Pro Estimated Season Revenue44 128 415 $
Farm Estimated Season Revenue2 738 610 $
Pro Remaining Season Days139
Pro Expenses Per Days349 588 $
Pro Estimated Expenses48 592 732 $
Farm Remaining Season Days139
Farm Expenses Per Days16 495 $
Farm Estimated Expenses2 292 805 $
Estimated Season Expenses50 885 537 $
Season Salary Cap65 122 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 877 500 $
Estimate Over Minimum Salary Cap of 0 $ 65 122 500 $
Current Bank Account15 576 734 $
Projected Bank Account11 558 222 $

Pro Players Salaries

Patrick Kane 8 750 000 $ (1)
Carey Price 8 500 000 $ (2)
Duncan Keith 7 250 000 $ (2)
Derek Stepan 6 500 000 $ (1)
Mark Scheifele 6 500 000 $ (4)
Jonathan Huberdeau 4 500 000 $ (3)
Gustav Nyquist 3 200 000 $ (1)
Brendan Smith 3 000 000 $ (4)
Johnny Boychuk 3 000 000 $ (2)
Alex Chiasson 2 500 000 $ (2)
Travis Hamonic (1 Way Contract) 2 500 000 $ (1)
Casey Cizikas 1 400 000 $ (1)
Danny DeKeyser 1 100 000 $ (1)
Bill Sweatt 1 000 000 $ (3)
Kent Patterson 1 000 000 $ (3)
Radek Faksa 900 000 $ (2)
Dan O'Regan 900 000 $ (3)
Charlie McAvoy 900 000 $ (3)
Danton Heinen 872 500 $ (1)
Steve Downie 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 65 122 500 $
Year 10 : 39 950 000 $
Year 11 : 17 800 000 $
Year 12 : 9 500 000 $
Salary Average Commitment
Year 9 : 65 122 500 $
Year 10 : 39 950 000 $
Year 11 : 17 800 000 $
Year 12 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 122 500 $
Year 10 : 39 950 000 $
Year 11 : 17 800 000 $
Year 12 : 9 500 000 $

Farm Players Salaries

Nick Seeler 180 000 $ (3)
Marek Schwarz 170 000 $ (2)
Troy Brouwer 170 000 $ (2)
Matt Irwin (Out of Payroll) 150 000 $ (2)
Richard Bachman 150 000 $ (2)
Kirill Tulupov 145 000 $ (2)
Justin Braun 141 000 $ (1)
Ryan Reaves 140 000 $ (3)
Ian Cole 140 000 $ (2)
Tom Kuhnhackl 140 000 $ (3)
Derek MacKenzie 140 000 $ (1)
Taylor Leier 135 000 $ (3)
Joakim Andersson 125 000 $ (2)
Jim O'Brien 100 000 $ (3)
Oscar Fantenberg 95 000 $ (1)
Kristoffer Berglund 90 000 $ (3)
Mattias Backman 80 000 $ (2)
X - Michael Levesque 80 000 $ (9)
Blake Coleman 80 000 $ (1)
Alec Martinez 75 000 $ (2)
Mike Morrison 75 000 $ (2)
Steven Fogarty 75 000 $ (2)
Eero Elo 70 000 $ (2)
Andrew Fritsch 70 000 $ (2)
Vyacheslav Osnovin 65 000 $ (3)
Alex Belzile 60 000 $ (3)
Corey Fienhage 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 9 : 3 001 000 $
Year 10 : 2 485 000 $
Year 11 : 990 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 001 000 $
Year 10 : 2 485 000 $
Year 11 : 990 000 $
Year 12 : 80 000 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 7000 - 90 $ - 6 613 - 94,47%
Level 2: 6000 - 60 $ - 4 242 - 70,70%
Level 3: 3000 - 30 $ - 2 297 - 76,57%
Level 4: 5000 - 20 $ - 4 145 - 82,91%
Luxury : 1500 - 150 $ - 1 056 - 70,38%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 35 $ - 1 522 - 76,08%
Farm Level 2: 1000 - 15 $ - 756 - 75,65%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18 353 - 81,57%
Average Income per Game1 553 265 $
Year to Date Revenue17 085 915 $
Farm
Home Games Left30
Average Attendance - %2 278 - 75,93%
Average Income per Game90 441 $
Year to Date Revenue994 854 $

Expense

Pro Players Total Salaries63 350 000 $
Farm Players Total Salaries2 355 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 560 396 $
Farm Year To Date Expenses696 311 $
Pro Salary Cap To Date17 403 988 $
Farm Salary Cap To Date670 243 $

Estimate

Pro Estimated Season Revenue46 597 950 $
Farm Estimated Season Revenue2 713 238 $
Pro Remaining Season Days139
Pro Expenses Per Days340 160 $
Pro Estimated Expenses47 282 240 $
Farm Remaining Season Days139
Farm Expenses Per Days13 061 $
Farm Estimated Expenses1 815 479 $
Estimated Season Expenses49 097 719 $
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 Account28 251 454 $
Projected Bank Account28 464 923 $

Pro Players Salaries

Max Pacioretty 8 000 000 $ (4)
John Carlson 6 500 000 $ (5)
Matt Duchene 6 000 000 $ (2)
Keith Yandle 5 750 000 $ (1)
Ondrej Palat 5 500 000 $ (2)
Johnny Gaudreau 5 500 000 $ (3)
Scott Gomez 5 250 000 $ (2)
Sean Couturier (Out of Payroll) 5 000 000 $ (4)
Brock Nelson 3 000 000 $ (1)
Marc Methot 2 900 000 $ (1)
Kris Russell 2 800 000 $ (1)
Joel Ward 2 700 000 $ (1)
Scott Darling 1 800 000 $ (1)
Paul Byron 1 400 000 $ (1)
Sondre Olden 1 100 000 $ (1)
Alex Iafallo 925 000 $ (1)
Brandon Montour 900 000 $ (3)
Petr Mrazek 900 000 $ (1)
Derrick Pouliot 900 000 $ (3)
Mathew Barzal 900 000 $ (3)
Scott Wilson 625 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 68 350 000 $
Year 10 : 44 450 000 $
Year 11 : 27 700 000 $
Year 12 : 19 500 000 $
Salary Average Commitment
Year 9 : 68 350 000 $
Year 10 : 44 450 000 $
Year 11 : 27 700 000 $
Year 12 : 19 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 350 000 $
Year 10 : 44 450 000 $
Year 11 : 27 700 000 $
Year 12 : 19 500 000 $

Farm Players Salaries

Mac Bennett 125 000 $ (2)
Phil Varone 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 (Out of Payroll) 92 500 $ (2)
Nikita Nesterov 90 000 $ (1)
Jon Merrill 90 000 $ (1)
Henrik Karlsson 90 000 $ (1)
Michael Chaput 85 000 $ (1)
Connor Brickley (Out of Payroll) 85 000 $ (1)
Connor Knapp 80 000 $ (1)
Steve Quailer 80 000 $ (1)
Peter Stoykewych 80 000 $ (2)
Johan Gustafsson 80 000 $ (2)
X - Simon Godin 80 000 $ (9)
Ryan Hegarty 80 000 $ (1)
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 Players29
Salary Commitment
Year 9 : 2 533 000 $
Year 10 : 1 365 500 $
Year 11 : 311 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 533 000 $
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 - 90 $ - 6 377 - 91,10%
Level 2: 6000 - 55 $ - 5 402 - 90,03%
Level 3: 3000 - 25 $ - 2 343 - 78,11%
Level 4: 5000 - 15 $ - 4 376 - 87,52%
Luxury : 1000 - 180 $ - 988 - 98,77%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 32 $ - 1 465 - 73,25%
Farm Level 2: 1000 - 12 $ - 726 - 72,58%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %19 485 - 88,57%
Average Income per Game1 570 743 $
Year to Date Revenue17 278 175 $
Farm
Home Games Left30
Average Attendance - %2 191 - 73,02%
Average Income per Game77 822 $
Year to Date Revenue856 039 $

Expense

Pro Players Total Salaries63 825 000 $
Farm Players Total Salaries2 942 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 495 470 $
Farm Year To Date Expenses741 899 $
Pro Salary Cap To Date16 339 104 $
Farm Salary Cap To Date715 831 $

Estimate

Pro Estimated Season Revenue47 122 295 $
Farm Estimated Season Revenue2 334 652 $
Pro Remaining Season Days139
Pro Expenses Per Days342 686 $
Pro Estimated Expenses47 633 354 $
Farm Remaining Season Days139
Farm Expenses Per Days16 184 $
Farm Estimated Expenses2 249 576 $
Estimated Season Expenses49 882 930 $
Season Salary Cap63 825 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 175 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 825 000 $
Current Bank Account137 658 422 $
Projected Bank Account137 232 439 $

Pro Players Salaries

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

Farm Players Salaries

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)
Anders Bjork 92 500 $ (1)
Alexander Petrovic 90 000 $ (1)
Oskar Sundqvist 90 000 $ (3)
Pontus Aberg (Out of Payroll) 90 000 $ (3)
Taylor Doherty 90 000 $ (1)
Brian Dumoulin 90 000 $ (2)
Mike Reilly 90 000 $ (3)
Dalton Smith 85 000 $ (1)
Quinton Howden 85 000 $ (1)
Stefan Matteau 85 000 $ (3)
Patrik Nemeth 85 000 $ (1)
Chris Brown 85 000 $ (3)
Robbie Russo 85 000 $ (2)
Greg Mckegg 80 000 $ (1)
X - Eric Pilon 80 000 $ (9)
Alexander Guptill 80 000 $ (1)
Jeremy Morin 80 000 $ (2)
Petter Granberg 80 000 $ (2)
Mikael Wikstrand 80 000 $ (3)
Philippe Paradis 75 000 $ (3)
Jambon d'urgence 1 75 000 $ (1)
Branden Troock 70 000 $ (3)
Total Farm Players31
Salary Commitment
Year 9 : 3 032 500 $
Year 10 : 1 520 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 032 500 $
Year 10 : 1 520 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - 90 $ - 5 230 - 74,72%
Level 2: 6000 - 55 $ - 4 082 - 68,04%
Level 3: 3000 - 26 $ - 2 244 - 74,81%
Level 4: 5000 - 19 $ - 3 337 - 66,74%
Luxury : 1000 - 185 $ - 803 - 80,29%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 34 $ - 1 553 - 77,65%
Farm Level 2: 1000 - 14 $ - 743 - 74,32%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15 697 - 71,35%
Average Income per Game1 445 680 $
Year to Date Revenue15 902 476 $
Farm
Home Games Left31
Average Attendance - %2 296 - 76,54%
Average Income per Game88 485 $
Year to Date Revenue884 848 $

Expense

Pro Players Total Salaries63 167 500 $
Farm Players Total Salaries2 285 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 842 070 $
Farm Year To Date Expenses622 048 $
Pro Salary Cap To Date16 685 666 $
Farm Salary Cap To Date595 981 $

Estimate

Pro Estimated Season Revenue43 370 389 $
Farm Estimated Season Revenue2 743 029 $
Pro Remaining Season Days139
Pro Expenses Per Days339 189 $
Pro Estimated Expenses47 147 271 $
Farm Remaining Season Days139
Farm Expenses Per Days12 686 $
Farm Estimated Expenses1 763 354 $
Estimated Season Expenses48 910 625 $
Season Salary Cap63 167 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 832 500 $
Estimate Over Minimum Salary Cap of 0 $ 63 167 500 $
Current Bank Account32 699 739 $
Projected Bank Account29 902 532 $

Pro Players Salaries

Corey Perry 8 750 000 $ (3)
Mike York 7 100 000 $ (2)
Kari Lehtonen 6 500 000 $ (1)
Derick Brassard 5 600 000 $ (1)
Tyler Ennis 4 400 000 $ (1)
Jaccob Slavin 3 500 000 $ (4)
Nazem Kadri 3 500 000 $ (2)
TJ Brennan (Out of Payroll) 3 500 000 $ (5)
Olli Maatta 3 500 000 $ (4)
Mark Pysyk 3 500 000 $ (2)
Cam Talbot 3 000 000 $ (2)
Kyle Brodziak 3 000 000 $ (2)
Jack Skille 1 850 000 $ (2)
Dmitri Jaskin 1 800 000 $ (1)
Alexander Burmistrov 1 750 000 $ (1)
Mathieu Carle 1 100 000 $ (1)
Charlie Coyle 900 000 $ (1)
Devin Shore 900 000 $ (2)
Ryan Hartman 900 000 $ (2)
Ryan Murray 900 000 $ (2)
Anton Lindholm 717 500 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 66 667 500 $
Year 10 : 43 900 000 $
Year 11 : 19 250 000 $
Year 12 : 10 500 000 $
Salary Average Commitment
Year 9 : 65 917 500 $
Year 10 : 43 150 000 $
Year 11 : 18 500 000 $
Year 12 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 667 500 $
Year 10 : 43 900 000 $
Year 11 : 19 250 000 $
Year 12 : 10 500 000 $

Farm Players Salaries

Igor Grigorenko 150 000 $ (1)
Cedric Paquette 150 000 $ (2)
Darryl Boyce 135 000 $ (1)
Adam Gilmour 120 000 $ (1)
Barry Brust 120 000 $ (2)
Corbin Mcpherson 100 000 $ (2)
Zack Smith 100 000 $ (2)
Simon Bertilsson 100 000 $ (1)
Jacob Deserres 100 000 $ (2)
Stephen Michalek 90 000 $ (3)
Teemu Pulkkinen 90 000 $ (1)
Marcus Foligno 90 000 $ (2)
Dmitri Kugryshev 90 000 $ (1)
Jani Hakanpaa 80 000 $ (1)
Geoffrey Schemitsch 80 000 $ (1)
Keegan Lowe (Out of Payroll) 80 000 $ (2)
X - Sébastien Ferland 80 000 $ (9)
Nigel Williams 75 000 $ (1)
Alexander Avtsin 75 000 $ (1)
Jeremy Boyce-Rotevall 70 000 $ (2)
Dominik Volek 65 000 $ (1)
Evan Rodrigues 65 000 $ (1)
Kory Nagy 55 000 $ (1)
Colin Suellentrop 55 000 $ (2)
Tyrel Seaman 50 000 $ (3)
Michael St-Croix 50 000 $ (3)
Anton Zlobin 50 000 $ (3)
Total Farm Players27
Salary Commitment
Year 9 : 2 365 000 $
Year 10 : 1 185 000 $
Year 11 : 320 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 365 000 $
Year 10 : 1 185 000 $
Year 11 : 320 000 $
Year 12 : 80 000 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 78 $ - 6 470 - 92,44%
Level 2: 5000 - 59 $ - 4 453 - 89,06%
Level 3: 2000 - 34 $ - 1 826 - 91,29%
Level 4: 4000 - 23 $ - 3 370 - 84,26%
Luxury : 1000 - 183 $ - 895 - 89,51%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 511 - 75,56%
Farm Level 2: 1000 - 25 $ - 743 - 74,31%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 015 - 89,55%
Average Income per Game1 441 566 $
Year to Date Revenue15 857 222 $
Farm
Home Games Left30
Average Attendance - %2 254 - 75,14%
Average Income per Game121 213 $
Year to Date Revenue1 333 339 $

Expense

Pro Players Total Salaries65 112 500 $
Farm Players Total Salaries3 200 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 043 437 $
Farm Year To Date Expenses834 496 $
Pro Salary Cap To Date16 887 030 $
Farm Salary Cap To Date808 428 $

Estimate

Pro Estimated Season Revenue43 246 969 $
Farm Estimated Season Revenue3 636 379 $
Pro Remaining Season Days139
Pro Expenses Per Days349 535 $
Pro Estimated Expenses48 585 365 $
Farm Remaining Season Days139
Farm Expenses Per Days17 556 $
Farm Estimated Expenses2 440 284 $
Estimated Season Expenses51 025 649 $
Season Salary Cap65 112 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 887 500 $
Estimate Over Minimum Salary Cap of 0 $ 65 112 500 $
Current Bank Account(301 025 $)
Projected Bank Account(4 443 326 $)

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)
Anders Lindback 2 000 000 $ (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)
Nikolaj Ehlers 900 000 $ (2)
Vincent Trocheck 900 000 $ (1)
Brett Pesce 900 000 $ (2)
Mikhail Grigorenko 900 000 $ (2)
Clayton Keller 900 000 $ (3)
Jake Dotchin 812 500 $ (1)
Darren Archibald 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 65 112 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 64 112 500 $
Year 10 : 35 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 65 112 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $

Farm Players Salaries

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

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 7000 - 75 $ - 6 495 - 92,79%
Level 2: 6000 - 51 $ - 5 351 - 89,19%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 4 000 - 100,00%
Luxury : 1000 - 165 $ - 984 - 98,43%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 515 - 75,77%
Farm Level 2: 1000 - 15 $ - 754 - 75,35%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18 830 - 94,15%
Average Income per Game1 393 106 $
Year to Date Revenue15 324 167 $
Farm
Home Games Left30
Average Attendance - %2 269 - 75,63%
Average Income per Game90 082 $
Year to Date Revenue990 899 $

Expense

Pro Players Total Salaries66 800 000 $
Farm Players Total Salaries3 170 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 359 579 $
Farm Year To Date Expenses841 034 $
Pro Salary Cap To Date17 203 190 $
Farm Salary Cap To Date814 981 $

Estimate

Pro Estimated Season Revenue41 793 183 $
Farm Estimated Season Revenue2 702 452 $
Pro Remaining Season Days139
Pro Expenses Per Days358 511 $
Pro Estimated Expenses49 833 029 $
Farm Remaining Season Days139
Farm Expenses Per Days17 394 $
Farm Estimated Expenses2 417 766 $
Estimated Season Expenses52 250 795 $
Season Salary Cap66 800 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 800 000 $
Current Bank Account18 594 653 $
Projected Bank Account10 839 493 $

Pro Players Salaries

Eric Staal 9 000 000 $ (3)
Andrei Markov 8 500 000 $ (4)
Mike Ribeiro 7 500 000 $ (2)
Nick Bonino 5 000 000 $ (4)
Jiri Hudler 5 000 000 $ (1)
Antti Niemi 5 000 000 $ (2)
Nick Holden 4 800 000 $ (3)
Alexander Steen 4 500 000 $ (1)
Valtteri Filppula 3 500 000 $ (2)
Jakob Silfverberg 2 750 000 $ (2)
Mattias Ekholm 2 300 000 $ (1)
Damien Brunner 2 300 000 $ (2)
Juuse Saros 900 000 $ (2)
Michal Kempny 900 000 $ (1)
Sven Baertschi 900 000 $ (2)
Brock Boeser 900 000 $ (3)
Jake Guentzel 900 000 $ (3)
Derek Forbort 850 000 $ (1)
Ryan Carpenter 650 000 $ (1)
Tim Heed 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 800 000 $
Year 10 : 51 950 000 $
Year 11 : 29 100 000 $
Year 12 : 13 500 000 $
Salary Average Commitment
Year 9 : 64 900 000 $
Year 10 : 50 050 000 $
Year 11 : 29 100 000 $
Year 12 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 800 000 $
Year 10 : 51 950 000 $
Year 11 : 29 100 000 $
Year 12 : 13 500 000 $

Farm Players Salaries

John Armstrong 220 000 $ (3)
TJ Galiardi (Out of Payroll) 180 000 $ (3)
Teddy Purcell 160 000 $ (3)
Ryan Shannon 160 000 $ (2)
Chad Larose 150 000 $ (2)
Ben Scrivens 140 000 $ (2)
Oscar Moller 140 000 $ (3)
Matt D'Agostini 130 000 $ (2)
Corey Potter 120 000 $ (2)
Tom Wandell 120 000 $ (2)
Brett Ritchie 120 000 $ (1)
Taylor Chorney 120 000 $ (1)
Cameron Gaunce (Out of Payroll) 115 000 $ (1)
Sami Aittokallio 100 000 $ (3)
Devante Smith-Pelly 95 000 $ (1)
Alexander Ruuttu 95 000 $ (3)
Michael Ratchuk 90 000 $ (2)
Patrick Sieloff 85 000 $ (3)
Carl Sneep 85 000 $ (1)
Kyle De Coste 85 000 $ (1)
X - Alain Ricard 80 000 $ (9)
Alex Theriau 80 000 $ (3)
Jordan Nolan 80 000 $ (1)
Brady Calla 80 000 $ (2)
Teigan Zahn 75 000 $ (1)
Marco Cousineau 75 000 $ (1)
Nikolai Prokhorkin 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 Players33
Salary Commitment
Year 9 : 3 465 000 $
Year 10 : 2 260 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 465 000 $
Year 10 : 2 260 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $

Nordiques

Nordiques is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 6000 - 85 $ - 5 401 - 90,02%
Level 2: 5000 - 62 $ - 4 015 - 80,31%
Level 3: 2000 - 40 $ - 1 439 - 71,93%
Level 4: 4000 - 20 $ - 3 427 - 85,68%
Luxury : 1000 - 180 $ - 844 - 84,42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25 $ - 1 493 - 74,65%
Farm Level 2: 1000 - 11 $ - 767 - 76,67%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15 126 - 84,03%
Average Income per Game1 442 727 $
Year to Date Revenue15 869 996 $
Farm
Home Games Left30
Average Attendance - %2 260 - 75,32%
Average Income per Game74 185 $
Year to Date Revenue816 035 $

Expense

Pro Players Total Salaries67 339 167 $
Farm Players Total Salaries2 365 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 240 777 $
Farm Year To Date Expenses660 348 $
Pro Salary Cap To Date16 084 394 $
Farm Salary Cap To Date634 280 $

Estimate

Pro Estimated Season Revenue43 281 807 $
Farm Estimated Season Revenue2 225 550 $
Pro Remaining Season Days139
Pro Expenses Per Days361 379 $
Pro Estimated Expenses50 231 681 $
Farm Remaining Season Days139
Farm Expenses Per Days13 112 $
Farm Estimated Expenses1 822 568 $
Estimated Season Expenses52 054 249 $
Season Salary Cap67 339 167 $
Estimate Under Maximum Salary Cap of 67 000 000 $-339 167 $
Estimate Over Minimum Salary Cap of 0 $ 67 339 167 $
Current Bank Account19 583 971 $
Projected Bank Account13 037 079 $

Pro Players Salaries

Brad Richards 8 000 000 $ (1)
Dion Phaneuf 8 000 000 $ (3)
Thomas Vanek 5 700 000 $ (1)
Antoine Vermette 5 600 000 $ (1)
Cam Fowler 5 000 000 $ (1)
Chris Kreider 4 500 000 $ (4)
Andrew Cogliano 4 250 000 $ (2)
Jake Allen (Out of Payroll) 3 500 000 $ (4)
Evander Kane 3 500 000 $ (3)
Patrick Maroon 3 500 000 $ (3)
Al Montoya 3 000 000 $ (1)
Raphael Diaz 2 150 000 $ (1)
Karl Alzner 2 100 000 $ (2)
Craig Smith 1 500 000 $ (2)
Keaton Ellerby 1 200 000 $ (1)
Kevin Hayes 1 200 000 $ (1)
Aaron Palushaj 1 100 000 $ (1)
Aleksander Barkov 900 000 $ (1)
Nikita Zadorov 900 000 $ (3)
Joel Edmundson 900 000 $ (2)
Christian Dvorak 839 167 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 67 339 167 $
Year 10 : 32 650 000 $
Year 11 : 23 900 000 $
Year 12 : 8 000 000 $
Salary Average Commitment
Year 9 : 67 139 167 $
Year 10 : 32 650 000 $
Year 11 : 23 900 000 $
Year 12 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 339 167 $
Year 10 : 32 650 000 $
Year 11 : 23 900 000 $
Year 12 : 8 000 000 $

Farm Players Salaries

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)
Tom Gilbert (Out of Payroll) 100 000 $ (1)
Nigel Dawes 100 000 $ (2)
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)
X - Jérémie Lizotte 80 000 $ (9)
Andy Chiodo 80 000 $ (1)
Niklas Lucenius 75 000 $ (2)
Drew Olson 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)
Nolan Yonkman 65 000 $ (2)
Jay Rosehill 65 000 $ (2)
Total Farm Players26
Salary Commitment
Year 9 : 2 465 000 $
Year 10 : 1 640 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 465 000 $
Year 10 : 1 640 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - 90 $ - 5 017 - 71,66%
Level 2: 5000 - 65 $ - 3 522 - 70,44%
Level 3: 2000 - 35 $ - 1 723 - 86,17%
Level 4: 4000 - 25 $ - 2 721 - 68,03%
Luxury : 1000 - 175 $ - 832 - 83,15%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 424 - 71,21%
Farm Level 2: 1000 - 15 $ - 730 - 72,99%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %13 815 - 72,71%
Average Income per Game1 428 876 $
Year to Date Revenue15 717 640 $
Farm
Home Games Left30
Average Attendance - %2 154 - 71,81%
Average Income per Game85 117 $
Year to Date Revenue936 292 $

Expense

Pro Players Total Salaries60 750 000 $
Farm Players Total Salaries3 495 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 570 585 $
Farm Year To Date Expenses670 422 $
Pro Salary Cap To Date16 414 216 $
Farm Salary Cap To Date644 355 $

Estimate

Pro Estimated Season Revenue42 866 291 $
Farm Estimated Season Revenue2 553 524 $
Pro Remaining Season Days139
Pro Expenses Per Days326 330 $
Pro Estimated Expenses45 359 870 $
Farm Remaining Season Days139
Farm Expenses Per Days19 122 $
Farm Estimated Expenses2 657 958 $
Estimated Season Expenses48 017 828 $
Season Salary Cap60 750 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $6 250 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 750 000 $
Current Bank Account27 769 502 $
Projected Bank Account25 171 489 $

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)
Anton Slepyshev 900 000 $ (2)
Bogdan Yakimov 850 000 $ (3)
Scott Mayfield 850 000 $ (2)
Jonny Brodzinski 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 60 750 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 61 000 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 60 750 000 $
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)
Cody Almond 90 000 $ (1)
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)
Dylan Sadowy 70 000 $ (3)
Justin Shugg 70 000 $ (1)
Hunter Smith 70 000 $ (3)
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 Players30
Salary Commitment
Year 9 : 3 495 000 $
Year 10 : 1 400 000 $
Year 11 : 475 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 495 000 $
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 $ - 4 802 - 68,59%
Level 2: 6000 - 60 $ - 3 936 - 65,60%
Level 3: 3000 - 40 $ - 1 535 - 51,16%
Level 4: 5000 - 30 $ - 3 285 - 65,70%
Luxury : 1000 - 200 $ - 763 - 76,35%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 509 - 75,47%
Farm Level 2: 1000 - 25 $ - 759 - 75,94%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %14 321 - 65,09%
Average Income per Game1 423 215 $
Year to Date Revenue15 655 363 $
Farm
Home Games Left30
Average Attendance - %2 269 - 75,62%
Average Income per Game121 668 $
Year to Date Revenue1 338 344 $

Expense

Pro Players Total Salaries58 447 500 $
Farm Players Total Salaries2 395 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 805 467 $
Farm Year To Date Expenses671 935 $
Pro Salary Cap To Date16 649 087 $
Farm Salary Cap To Date645 872 $

Estimate

Pro Estimated Season Revenue42 696 445 $
Farm Estimated Season Revenue3 650 029 $
Pro Remaining Season Days139
Pro Expenses Per Days314 082 $
Pro Estimated Expenses43 657 398 $
Farm Remaining Season Days139
Farm Expenses Per Days13 271 $
Farm Estimated Expenses1 844 669 $
Estimated Season Expenses45 502 067 $
Season Salary Cap58 447 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $8 552 500 $
Estimate Over Minimum Salary Cap of 0 $ 58 447 500 $
Current Bank Account34 045 828 $
Projected Bank Account34 890 235 $

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 (Out of Payroll) 5 000 000 $ (2)
Ryan O'Reilly 4 500 000 $ (2)
Braden Holtby 4 000 000 $ (1)
Marc-Edouard Vlasic 4 000 000 $ (1)
Mike Hoffman 3 000 000 $ (1)
Brooks Orpik (Out of Payroll) 2 800 000 $ (1)
Xavier Ouellet 2 150 000 $ (2)
Brandon Sutter 1 800 000 $ (1)
Matt Hendricks 1 800 000 $ (1)
Chris Bourque 1 800 000 $ (1)
Brad Richardson 1 800 000 $ (1)
Luke Glendening 1 750 000 $ (3)
Mattias Janmark 1 750 000 $ (2)
Jeremy Smith 1 000 000 $ (1)
Tucker Poolman 925 000 $ (1)
J.T. Compher 900 000 $ (3)
Nick Schmaltz 900 000 $ (3)
Gustav Forsling 872 500 $ (1)
Total Pro Players22
Salary Commitment
Year 9 : 66 247 500 $
Year 10 : 42 450 000 $
Year 11 : 17 050 000 $
Year 12 : 13 500 000 $
Salary Average Commitment
Year 9 : 66 247 500 $
Year 10 : 42 450 000 $
Year 11 : 17 050 000 $
Year 12 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 247 500 $
Year 10 : 42 450 000 $
Year 11 : 17 050 000 $
Year 12 : 13 500 000 $

Farm Players Salaries

John Gilmour 150 000 $ (3)
Jordie Benn 140 000 $ (2)
Max Campbell 110 000 $ (1)
Nick Palmieri 110 000 $ (1)
Richard Panik 100 000 $ (1)
Zac Dalpe 100 000 $ (1)
Cody Goloubef 100 000 $ (2)
Markus Sorensen 95 000 $ (1)
Nick Jensen 90 000 $ (1)
Austin Watson 85 000 $ (1)
Philip Danault 85 000 $ (1)
Colton Sissons 85 000 $ (1)
Allen York 85 000 $ (1)
Linden Rowat 85 000 $ (1)
Josh Birkholz 85 000 $ (1)
X - Dan Rhéaume 80 000 $ (9)
Kevin Gravel 80 000 $ (1)
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)
Fredrik Forsberg 70 000 $ (3)
Alexander Fallstrom 70 000 $ (1)
Patrick White 70 000 $ (1)
Michael Downing 70 000 $ (3)
Brandon Prophet 60 000 $ (3)
Total Farm Players27
Salary Commitment
Year 9 : 2 395 000 $
Year 10 : 750 000 $
Year 11 : 430 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 390 000 $
Year 10 : 750 000 $
Year 11 : 430 000 $
Year 12 : 80 000 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 7000 - 85 $ - 6 576 - 93,94%
Level 2: 6000 - 44 $ - 5 545 - 92,41%
Level 3: 3000 - 19 $ - 2 565 - 85,51%
Level 4: 5000 - 15 $ - 4 531 - 90,63%
Luxury : 1500 - 115 $ - 1 091 - 72,75%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 42 $ - 1 470 - 73,52%
Farm Level 2: 1000 - 22 $ - 765 - 76,48%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20 308 - 90,26%
Average Income per Game1 399 578 $
Year to Date Revenue15 395 356 $
Farm
Home Games Left30
Average Attendance - %2 235 - 74,51%
Average Income per Game110 014 $
Year to Date Revenue1 210 150 $

Expense

Pro Players Total Salaries65 650 500 $
Farm Players Total Salaries3 410 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 714 665 $
Farm Year To Date Expenses945 288 $
Pro Salary Cap To Date16 558 266 $
Farm Salary Cap To Date919 220 $

Estimate

Pro Estimated Season Revenue41 987 335 $
Farm Estimated Season Revenue3 300 409 $
Pro Remaining Season Days139
Pro Expenses Per Days352 396 $
Pro Estimated Expenses48 983 044 $
Farm Remaining Season Days139
Farm Expenses Per Days18 670 $
Farm Estimated Expenses2 595 130 $
Estimated Season Expenses51 578 174 $
Season Salary Cap65 650 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 349 500 $
Estimate Over Minimum Salary Cap of 0 $ 65 650 500 $
Current Bank Account132 156 991 $
Projected Bank Account125 866 561 $

Pro Players Salaries

Sidney Crosby 9 900 000 $ (5)
Marc-Andre Fleury 8 500 000 $ (3)
Steven Stamkos 8 000 000 $ (1)
Vladimir Tarasenko 7 000 000 $ (4)
Drew Doughty 6 800 000 $ (1)
Aaron Ekblad 5 300 000 $ (2)
Trevor Daley 3 250 500 $ (1)
Erik Haula 3 000 000 $ (3)
Tim Erixon 2 500 000 $ (1)
Chris Wideman 1 500 000 $ (2)
Andrej Nestrasil 1 100 000 $ (1)
Rasmus Ristolainen 900 000 $ (2)
Patrik Laine 900 000 $ (2)
Ivan Provorov 900 000 $ (3)
Connor McDavid 900 000 $ (2)
Viktor Arvidsson 900 000 $ (2)
Auston Matthews 900 000 $ (3)
Mikko Rantanen 900 000 $ (3)
Emerson Etem 900 000 $ (1)
Tristan Jarry 900 000 $ (3)
Brandon Tanev 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 65 650 500 $
Year 10 : 42 400 000 $
Year 11 : 32 000 000 $
Year 12 : 16 900 000 $
Salary Average Commitment
Year 9 : 65 600 500 $
Year 10 : 42 400 000 $
Year 11 : 32 000 000 $
Year 12 : 16 900 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 650 500 $
Year 10 : 42 400 000 $
Year 11 : 32 000 000 $
Year 12 : 16 900 000 $

Farm Players Salaries

Yury Alexandrov 165 000 $ (3)
Riku Helenius 165 000 $ (2)
Matt Gilroy 165 000 $ (2)
Anton Lander 150 000 $ (2)
Brandon Pirri 140 000 $ (1)
Gabriel Bourque 140 000 $ (1)
Andrew Copp 120 000 $ (2)
Brayden McNabb 120 000 $ (1)
Dryden Hunt 115 000 $ (3)
Prab Rai 110 000 $ (1)
Colin Wilson 110 000 $ (1)
J.T. Brown 110 000 $ (1)
Kevin Marshall 110 000 $ (1)
Bruno St-Jacques 110 000 $ (2)
Eric Tangradi 110 000 $ (1)
Joey MacDonald 100 000 $ (1)
Tomas Kundratek 100 000 $ (1)
Logan MacMillan 95 000 $ (2)
Miles Wood 92 500 $ (1)
Chris Wagner 92 500 $ (1)
Edward Pasquale 90 000 $ (1)
Scott Harrington 90 000 $ (2)
Scott Glennie 90 000 $ (1)
Ryan Sproul 90 000 $ (2)
JC Lipon 85 000 $ (3)
Dylan McIlrath 85 000 $ (1)
Christian Thomas 85 000 $ (1)
X - Jean-François Lapointe 80 000 $ (9)
David Musil 80 000 $ (2)
Mirko Hoefflin 75 000 $ (1)
Tyson Baillie 75 000 $ (1)
Barclay Goodrow 65 000 $ (1)
Total Farm Players32
Salary Commitment
Year 9 : 3 410 000 $
Year 10 : 1 510 000 $
Year 11 : 445 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 410 000 $
Year 10 : 1 510 000 $
Year 11 : 445 000 $
Year 12 : 80 000 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 7000 - 90 $ - 6 017 - 85,96%
Level 2: 6000 - 50 $ - 5 217 - 86,94%
Level 3: 3000 - 25 $ - 2 234 - 74,45%
Level 4: 5000 - 15 $ - 4 001 - 80,01%
Luxury : 1500 - 160 $ - 968 - 64,54%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 45 $ - 1 499 - 74,93%
Farm Level 2: 1000 - 25 $ - 759 - 75,95%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18 436 - 81,94%
Average Income per Game1 563 457 $
Year to Date Revenue17 198 028 $
Farm
Home Games Left30
Average Attendance - %2 258 - 75,27%
Average Income per Game120 989 $
Year to Date Revenue1 330 882 $

Expense

Pro Players Total Salaries63 550 000 $
Farm Players Total Salaries3 023 750 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 094 681 $
Farm Year To Date Expenses820 246 $
Pro Salary Cap To Date16 938 302 $
Farm Salary Cap To Date794 178 $

Estimate

Pro Estimated Season Revenue46 903 713 $
Farm Estimated Season Revenue3 629 678 $
Pro Remaining Season Days139
Pro Expenses Per Days341 223 $
Pro Estimated Expenses47 429 997 $
Farm Remaining Season Days139
Farm Expenses Per Days16 616 $
Farm Estimated Expenses2 309 624 $
Estimated Season Expenses49 739 621 $
Season Salary Cap63 550 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 450 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 550 000 $
Current Bank Account13 181 234 $
Projected Bank Account13 975 004 $

Pro Players Salaries

Loui Eriksson 7 000 000 $ (1)
Tyler Johnson 5 000 000 $ (2)
Cody Hodgson 4 500 000 $ (4)
Torey Krug 4 000 000 $ (2)
Nino Niederreiter 4 000 000 $ (2)
Colton Parayko 3 500 000 $ (4)
Michael Del Zotto 3 500 000 $ (2)
Slava Voynov 3 500 000 $ (3)
Marcus Johansson 3 500 000 $ (2)
Mikael Granlund 3 400 000 $ (1)
Carl Soderberg 3 000 000 $ (3)
Tomas Hertl 3 000 000 $ (2)
Nikolai Kulemin 3 000 000 $ (1)
Viktor Stalberg 2 500 000 $ (3)
Marc-Andre Gragnani (1 Way Contract) 2 500 000 $ (3)
Josh Bailey 2 250 000 $ (1)
Philip Larsen 1 850 000 $ (1)
Jonas Hiller 1 750 000 $ (3)
Louis Domingue 900 000 $ (1)
Johan Larsson 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 9 : 63 550 000 $
Year 10 : 45 150 000 $
Year 11 : 21 250 000 $
Year 12 : 8 000 000 $
Salary Average Commitment
Year 9 : 63 550 000 $
Year 10 : 45 150 000 $
Year 11 : 21 250 000 $
Year 12 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 550 000 $
Year 10 : 45 150 000 $
Year 11 : 21 250 000 $
Year 12 : 8 000 000 $

Farm Players Salaries

Chris Butler 185 000 $ (1)
Brad Hunt 180 000 $ (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 (Out of Payroll) 100 000 $ (3)
Stefan Legein 100 000 $ (3)
Sebastian Stefaniszin 95 000 $ (1)
Gregory Hofmann 95 000 $ (2)
Kalle Kossila 92 500 $ (1)
Jared Staal 85 000 $ (2)
X - Philippe Ducharme 80 000 $ (9)
Adam Clendening 75 000 $ (1)
Joe Lavin 75 000 $ (1)
Victor Ohman 75 000 $ (2)
Jason Clark 75 000 $ (1)
Joshua Turnbull 75 000 $ (3)
David Toews 72 500 $ (1)
Matej Beran 70 000 $ (2)
Travis Brown 70 000 $ (3)
Aaron Ness 70 000 $ (3)
Keven Veilleux 67 500 $ (1)
Mikko Vainonen 65 000 $ (3)
Ruslan Bashkirov 65 000 $ (3)
Joel Mustonen 65 000 $ (2)
Tomas Nosek 61 250 $ (1)
Gabryel Paquin-Boudreau 60 000 $ (2)
Andy Rogers 50 000 $ (1)
Total Farm Players32
Salary Commitment
Year 9 : 3 123 750 $
Year 10 : 1 975 000 $
Year 11 : 1 225 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 123 750 $
Year 10 : 1 975 000 $
Year 11 : 1 225 000 $
Year 12 : 80 000 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 150 $ - 3 404 - 56,74%
Level 2: 5000 - 100 $ - 2 556 - 51,13%
Level 3: 2000 - 50 $ - 1 221 - 61,03%
Level 4: 4000 - 46 $ - 1 703 - 42,57%
Luxury : 1000 - 250 $ - 622 - 62,16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 448 - 72,40%
Farm Level 2: 1000 - 15 $ - 720 - 72,02%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %9 506 - 52,81%
Average Income per Game1 420 500 $
Year to Date Revenue15 625 496 $
Farm
Home Games Left30
Average Attendance - %2 168 - 72,28%
Average Income per Game86 080 $
Year to Date Revenue946 883 $

Expense

Pro Players Total Salaries53 325 000 $
Farm Players Total Salaries2 687 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 673 005 $
Farm Year To Date Expenses747 861 $
Pro Salary Cap To Date14 516 622 $
Farm Salary Cap To Date721 795 $

Estimate

Pro Estimated Season Revenue42 614 989 $
Farm Estimated Season Revenue2 582 408 $
Pro Remaining Season Days139
Pro Expenses Per Days286 835 $
Pro Estimated Expenses39 870 065 $
Farm Remaining Season Days139
Farm Expenses Per Days14 827 $
Farm Estimated Expenses2 060 953 $
Estimated Season Expenses41 931 018 $
Season Salary Cap53 325 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $13 675 000 $
Estimate Over Minimum Salary Cap of 0 $ 53 325 000 $
Current Bank Account11 713 456 $
Projected Bank Account14 979 835 $

Pro Players Salaries

Jack Johnson 6 750 000 $ (3)
Peter Mueller (Out of Payroll) 5 500 000 $ (2)
Connor Hellebuyck 5 000 000 $ (4)
Freddy Meyer 5 000 000 $ (1)
Martin Hanzal 4 500 000 $ (2)
Clarke MacArthur 4 150 000 $ (1)
David Backes 3 850 000 $ (1)
Matt Read 3 500 000 $ (3)
Mathieu Perreault 3 000 000 $ (2)
Cody Franson 2 500 000 $ (1)
Dmitry Kulikov 2 500 000 $ (2)
Mark McNeill 2 000 000 $ (1)
Josh Manson 1 750 000 $ (2)
David Fisher 1 700 000 $ (2)
Linden Vey 1 400 000 $ (2)
Marcus Kruger 1 100 000 $ (1)
Nicolas Deschamps 1 000 000 $ (1)
Johan Holmqvist 950 000 $ (1)
Jan Rutta 925 000 $ (1)
Joakim Nordstrom 900 000 $ (1)
Ian Schultz 850 000 $ (2)
Brady Vail (Out of Payroll) 800 000 $ (1)
Total Pro Players22
Salary Commitment
Year 9 : 59 625 000 $
Year 10 : 36 450 000 $
Year 11 : 15 250 000 $
Year 12 : 5 000 000 $
Salary Average Commitment
Year 9 : 58 875 000 $
Year 10 : 36 450 000 $
Year 11 : 15 250 000 $
Year 12 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 59 625 000 $
Year 10 : 36 450 000 $
Year 11 : 15 250 000 $
Year 12 : 5 000 000 $

Farm Players Salaries

Josh Godfrey 150 000 $ (2)
Michael Sauer 100 000 $ (1)
Nathan Moon (Out of Payroll) 100 000 $ (2)
Nick Petrecki 100 000 $ (3)
Jon Kalinski 100 000 $ (1)
Chris Summers 100 000 $ (2)
Zac Rinaldo 100 000 $ (1)
Colten Teubert 100 000 $ (2)
Jonathan Racine 100 000 $ (3)
Bobby Farnham 95 000 $ (2)
Will Weber 95 000 $ (1)
James Livingston 95 000 $ (2)
Jean-Francois Bérubé 95 000 $ (2)
Vitaly Kolesnik 95 000 $ (2)
Brandon Burlon 95 000 $ (2)
Sergey Andronov 92 500 $ (1)
Carl Klingberg 90 000 $ (3)
Riley Holzapfel 85 000 $ (2)
Francis Beauvillier 85 000 $ (3)
Joe Basaraba 80 000 $ (2)
Josh Brittain 80 000 $ (2)
Jordan Weal 80 000 $ (1)
Maxime Tanguay 80 000 $ (3)
X - Stéphane Descheneaux (Out of Payroll) 80 000 $ (9)
Jack Campbell 75 000 $ (3)
Zachary Hyman 70 000 $ (1)
Richard Nejezchleb 70 000 $ (3)
Matthew Deblouw 65 000 $ (3)
Petr Straka 65 000 $ (3)
Mitchell Moroz 65 000 $ (3)
Zack Phillips 55 000 $ (3)
Tyler Biggs 50 000 $ (3)
Total Farm Players32
Salary Commitment
Year 9 : 2 787 500 $
Year 10 : 2 150 000 $
Year 11 : 980 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 787 500 $
Year 10 : 2 150 000 $
Year 11 : 980 000 $
Year 12 : 80 000 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 95 $ - 5 286 - 75,51%
Level 2: 6000 - 46 $ - 5 496 - 91,60%
Level 3: 2000 - 40 $ - 1 539 - 76,97%
Level 4: 4000 - 29 $ - 2 662 - 66,54%
Luxury : 1000 - 250 $ - 619 - 61,89%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 1 524 - 76,22%
Farm Level 2: 1000 - 15 $ - 737 - 73,70%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15 602 - 78,01%
Average Income per Game1 403 672 $
Year to Date Revenue15 440 392 $
Farm
Home Games Left30
Average Attendance - %2 261 - 75,38%
Average Income per Game79 504 $
Year to Date Revenue874 545 $

Expense

Pro Players Total Salaries54 048 333 $
Farm Players Total Salaries2 530 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 722 168 $
Farm Year To Date Expenses680 504 $
Pro Salary Cap To Date16 565 791 $
Farm Salary Cap To Date654 441 $

Estimate

Pro Estimated Season Revenue42 110 160 $
Farm Estimated Season Revenue2 385 123 $
Pro Remaining Season Days139
Pro Expenses Per Days290 683 $
Pro Estimated Expenses40 404 937 $
Farm Remaining Season Days139
Farm Expenses Per Days13 989 $
Farm Estimated Expenses1 944 471 $
Estimated Season Expenses42 349 408 $
Season Salary Cap54 048 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $12 951 667 $
Estimate Over Minimum Salary Cap of 0 $ 54 048 333 $
Current Bank Account5 392 718 $
Projected Bank Account7 538 593 $

Pro Players Salaries

Nikita Kucherov (Out of Payroll) 8 000 000 $ (4)
Evgeni Malkin 8 000 000 $ (1)
Jonathan Quick 6 750 000 $ (4)
Nick Boynton 5 500 000 $ (1)
Patrick Sharp 5 500 000 $ (1)
Patrick Eaves 4 500 000 $ (2)
Kevin Shattenkirk (Out of Payroll) 4 300 000 $ (1)
Matt Cullen 3 700 000 $ (2)
Alexei Emelin 3 500 000 $ (2)
Justin Schultz 2 700 000 $ (1)
Juraj Mikus 2 500 000 $ (2)
Scottie Upshall 2 000 000 $ (1)
David Rundblad 1 750 000 $ (3)
Ryan Dzingel 1 750 000 $ (2)
Tommy Wingels 1 500 000 $ (1)
Michael Raffl 1 200 000 $ (1)
Mitchell Marner 900 000 $ (2)
Calvin Pickard 900 000 $ (2)
Noel Acciari 725 000 $ (1)
Samuel Blais 673 333 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 348 333 $
Year 10 : 34 250 000 $
Year 11 : 16 500 000 $
Year 12 : 14 750 000 $
Salary Average Commitment
Year 9 : 64 848 333 $
Year 10 : 32 750 000 $
Year 11 : 15 000 000 $
Year 12 : 13 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 348 333 $
Year 10 : 34 250 000 $
Year 11 : 16 500 000 $
Year 12 : 14 750 000 $

Farm Players Salaries

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)
Robert Bortuzzo (Out of Payroll) 100 000 $ (1)
Max Gaede 100 000 $ (2)
Daniel Pribyl 100 000 $ (3)
David Honzik 100 000 $ (2)
Kevin Nastiuk 100 000 $ (1)
Radko Gudas 100 000 $ (1)
Kyle Clifford 95 000 $ (1)
Jakub Culek 95 000 $ (2)
Nicolas Shore 85 000 $ (1)
Corey Tropp 85 000 $ (1)
Alex Velischek 85 000 $ (2)
X - Mathieu Darcy 80 000 $ (9)
Ryan Martindale 80 000 $ (1)
Nick Sorensen (Out of Payroll) 80 000 $ (2)
Tyler Wotherspoon 80 000 $ (2)
Greg Pateryn 80 000 $ (1)
Matt Donovan 80 000 $ (1)
Justin Weller 70 000 $ (1)
Bradley Eidsness 70 000 $ (2)
Curtis Hamilton 70 000 $ (1)
Troy Hesketh 65 000 $ (1)
Charles-Olivier Rousse 50 000 $ (2)
Total Farm Players28
Salary Commitment
Year 9 : 2 710 000 $
Year 10 : 1 565 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 710 000 $
Year 10 : 1 565 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 7000 - 90 $ - 6 579 - 93,99%
Level 2: 5000 - 50 $ - 4 992 - 99,84%
Level 3: 2000 - 25 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 783 - 78,35%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 508 - 75,41%
Farm Level 2: 1000 - 15 $ - 724 - 72,45%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18 355 - 96,60%
Average Income per Game1 484 253 $
Year to Date Revenue16 326 783 $
Farm
Home Games Left30
Average Attendance - %2 233 - 74,42%
Average Income per Game89 119 $
Year to Date Revenue980 308 $

Expense

Pro Players Total Salaries55 125 000 $
Farm Players Total Salaries3 140 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 619 812 $
Farm Year To Date Expenses828 642 $
Pro Salary Cap To Date14 463 434 $
Farm Salary Cap To Date802 579 $

Estimate

Pro Estimated Season Revenue44 527 590 $
Farm Estimated Season Revenue2 673 567 $
Pro Remaining Season Days139
Pro Expenses Per Days296 410 $
Pro Estimated Expenses41 200 990 $
Farm Remaining Season Days139
Farm Expenses Per Days17 234 $
Farm Estimated Expenses2 395 526 $
Estimated Season Expenses43 596 516 $
Season Salary Cap55 125 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $11 875 000 $
Estimate Over Minimum Salary Cap of 0 $ 55 125 000 $
Current Bank Account5 484 186 $
Projected Bank Account9 088 827 $

Pro Players Salaries

Alexander Edler 6 000 000 $ (3)
Jay Bouwmeester 6 000 000 $ (3)
Pierre-Marc Bouchard 5 500 000 $ (1)
Wayne Simmonds 5 000 000 $ (3)
Johnny Oduya 5 000 000 $ (1)
Michal Neuvirth 4 500 000 $ (3)
Radim Vrbata (Out of Payroll) 3 500 000 $ (1)
Artem Anisimov 3 500 000 $ (3)
Anton Khudobin 3 500 000 $ (1)
Jamie McGinn 2 900 000 $ (2)
Justin Abdelkader 2 500 000 $ (1)
Éric Gélinas 2 150 000 $ (1)
Ben Hutton 1 400 000 $ (2)
Joel Champagne 1 000 000 $ (3)
Riley Sheahan 1 000 000 $ (2)
Matt Benning 925 000 $ (1)
Nick Cousins 900 000 $ (2)
Ryan Spooner 900 000 $ (1)
William Karlsson 900 000 $ (2)
Phillip Digiuseppe 900 000 $ (3)
Tanner Fritz 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 58 625 000 $
Year 10 : 34 000 000 $
Year 11 : 26 900 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 59 225 000 $
Year 10 : 34 600 000 $
Year 11 : 27 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 58 625 000 $
Year 10 : 34 000 000 $
Year 11 : 26 900 000 $
Year 12 : 0 $

Farm Players Salaries

Alex Killorn 175 000 $ (3)
Alex Plante 170 000 $ (3)
Mark Arcobello 150 000 $ (1)
Shane O'Brien 150 000 $ (1)
Anthony Bitetto 150 000 $ (2)
Andrew Hammond 150 000 $ (3)
Taylor Beck 140 000 $ (1)
Andrew Bodnarchuk 100 000 $ (1)
Austin Levi 100 000 $ (3)
Kamil Kreps 100 000 $ (2)
Brock Beukeboom 100 000 $ (1)
Josh Hennessy 100 000 $ (1)
Matt Hackett 100 000 $ (2)
Evgeni Dadonov 95 000 $ (1)
Daniel Brodin 90 000 $ (2)
Tyson Sexsmith 85 000 $ (3)
Colin Long 85 000 $ (2)
Jacob Lagace 85 000 $ (2)
AJ Jenks 85 000 $ (2)
Jyri Niemi 85 000 $ (1)
X - Cédric Racine 80 000 $ (9)
Logan Shaw 80 000 $ (3)
James Melindy 75 000 $ (3)
Julian Melchiori 75 000 $ (1)
Jared Knight 75 000 $ (1)
Justin Haché 75 000 $ (3)
Alex Hutchings 70 000 $ (3)
Paul Carey 70 000 $ (3)
Jamie Devane 70 000 $ (3)
Brent Andrews 65 000 $ (2)
Georgy Guryanov 60 000 $ (2)
Kent Simpson 50 000 $ (3)
Total Farm Players32
Salary Commitment
Year 9 : 3 140 000 $
Year 10 : 2 070 000 $
Year 11 : 1 250 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 190 000 $
Year 10 : 2 120 000 $
Year 11 : 1 250 000 $
Year 12 : 80 000 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 92 $ - 5 448 - 77,82%
Level 2: 6000 - 55 $ - 4 617 - 76,95%
Level 3: 2000 - 41 $ - 1 490 - 74,51%
Level 4: 4000 - 30 $ - 2 342 - 58,54%
Luxury : 1000 - 220 $ - 657 - 65,74%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 32 $ - 1 524 - 76,22%
Farm Level 2: 1000 - 14 $ - 745 - 74,55%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %14 554 - 72,77%
Average Income per Game1 471 560 $
Year to Date Revenue16 187 160 $
Farm
Home Games Left30
Average Attendance - %2 270 - 75,66%
Average Income per Game82 902 $
Year to Date Revenue911 926 $

Expense

Pro Players Total Salaries66 925 000 $
Farm Players Total Salaries2 791 666 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 392 518 $
Farm Year To Date Expenses715 328 $
Pro Salary Cap To Date17 236 118 $
Farm Salary Cap To Date689 265 $

Estimate

Pro Estimated Season Revenue44 146 800 $
Farm Estimated Season Revenue2 487 071 $
Pro Remaining Season Days139
Pro Expenses Per Days359 176 $
Pro Estimated Expenses49 925 464 $
Farm Remaining Season Days139
Farm Expenses Per Days15 381 $
Farm Estimated Expenses2 137 959 $
Estimated Season Expenses52 063 423 $
Season Salary Cap66 925 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $75 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 925 000 $
Current Bank Account6 501 413 $
Projected Bank Account1 071 861 $

Pro Players Salaries

Vincent Lecavalier 8 600 000 $ (1)
Brad Stuart 6 750 000 $ (2)
Oliver Ekman Larsson 6 250 000 $ (4)
Alexander Radulov 6 000 000 $ (2)
Derek Morris 5 500 000 $ (1)
Milan Kraft 5 250 000 $ (2)
Drew Stafford 5 000 000 $ (1)
Tuukka Rask 5 000 000 $ (1)
Carl Gunnarsson (1 Way Contract) 3 400 000 $ (4)
Antoine Roussel 2 500 000 $ (1)
Ondrej Roman 2 250 000 $ (2)
Melker Karlsson 2 000 000 $ (1)
David Desharnais 1 700 000 $ (1)
Jordan Schroeder 1 700 000 $ (1)
Jakub Jerabek 925 000 $ (1)
Travis Konecny 900 000 $ (3)
Kevin Fiala 900 000 $ (3)
Zach Werenski 900 000 $ (2)
Benjamin Conz 750 000 $ (2)
Jordan Messier 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 925 000 $
Year 10 : 33 350 000 $
Year 11 : 11 450 000 $
Year 12 : 9 650 000 $
Salary Average Commitment
Year 9 : 67 175 000 $
Year 10 : 33 350 000 $
Year 11 : 11 450 000 $
Year 12 : 9 650 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 925 000 $
Year 10 : 33 350 000 $
Year 11 : 11 450 000 $
Year 12 : 9 650 000 $

Farm Players Salaries

Mark Stuart 170 000 $ (2)
Viktor Fasth 160 000 $ (2)
Ben Chiarot 150 000 $ (3)
Anders Nilsson 150 000 $ (3)
Zbynek Michalek 130 000 $ (2)
Jakub Klepis 125 000 $ (3)
Konstantin Koltsov 125 000 $ (3)
Luke Witkowski 115 000 $ (3)
Ryan Potulny (Out of Payroll) 110 000 $ (2)
Harry Zolnierczyk 100 000 $ (2)
Garnet Hathaway 95 000 $ (3)
Jerome Samson 95 000 $ (2)
Blake Weyrick 90 000 $ (3)
Ludwig Blomstrand 90 000 $ (2)
Ryan Murphy 90 000 $ (2)
Zach Redmond 90 000 $ (2)
Boris Valabik 85 000 $ (2)
Hunter Shinkaruk 85 000 $ (3)
Keith Aulie 85 000 $ (3)
Kevin Roy 80 000 $ (2)
Kris Beech 80 000 $ (1)
Curtis Mckenzie 80 000 $ (1)
X - Éric St-Amand 80 000 $ (9)
Reece Scarlett 80 000 $ (1)
Daniel Muzito-Bagenda 75 000 $ (2)
Zack Mitchell 75 000 $ (1)
Mackenzie MacEachern 75 000 $ (2)
Keegan Kanzig 70 000 $ (2)
Frederick Gaudreau 66 667 $ (1)
Total Farm Players29
Salary Commitment
Year 9 : 2 901 667 $
Year 10 : 2 520 000 $
Year 11 : 1 100 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 901 667 $
Year 10 : 2 520 000 $
Year 11 : 1 100 000 $
Year 12 : 80 000 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - 79 $ - 6 486 - 92,66%
Level 2: 5000 - 59 $ - 4 185 - 83,70%
Level 3: 2000 - 34 $ - 1 569 - 78,44%
Level 4: 4000 - 22 $ - 3 047 - 76,19%
Luxury : 1000 - 181 $ - 871 - 87,15%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 511 - 75,54%
Farm Level 2: 1000 - 15 $ - 742 - 74,15%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16 159 - 85,05%
Average Income per Game1 446 592 $
Year to Date Revenue15 912 514 $
Farm
Home Games Left30
Average Attendance - %2 252 - 75,08%
Average Income per Game89 598 $
Year to Date Revenue985 579 $

Expense

Pro Players Total Salaries57 825 000 $
Farm Players Total Salaries2 525 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 341 896 $
Farm Year To Date Expenses711 597 $
Pro Salary Cap To Date16 185 508 $
Farm Salary Cap To Date685 537 $

Estimate

Pro Estimated Season Revenue43 397 765 $
Farm Estimated Season Revenue2 687 943 $
Pro Remaining Season Days139
Pro Expenses Per Days310 771 $
Pro Estimated Expenses43 197 169 $
Farm Remaining Season Days139
Farm Expenses Per Days13 963 $
Farm Estimated Expenses1 940 857 $
Estimated Season Expenses45 138 026 $
Season Salary Cap57 825 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $9 175 000 $
Estimate Over Minimum Salary Cap of 0 $ 57 825 000 $
Current Bank Account24 690 527 $
Projected Bank Account25 638 209 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (4)
Jonathan Toews 9 250 000 $ (5)
Semyon Varlamov 5 700 000 $ (3)
Jordan Eberle (Out of Payroll) 5 500 000 $ (3)
Alex Pietrangelo 5 500 000 $ (1)
Tomas Tatar 4 500 000 $ (1)
Hampus Lindholm 4 000 000 $ (2)
Adam Larsson (Out of Payroll) 4 000 000 $ (2)
Sam Gagner 2 750 000 $ (2)
Seth Griffith 2 400 000 $ (3)
Brett Connolly 2 150 000 $ (1)
Eric Fehr 1 850 000 $ (1)
Simon Despres 1 750 000 $ (1)
Gabriel Dumont 1 500 000 $ (3)
Jesse Joensuu (Out of Payroll) 1 300 000 $ (2)
Kieran Millan 1 000 000 $ (2)
Troy Stetcher 925 000 $ (1)
Sébastian Aho 900 000 $ (3)
Dylan Larkin 900 000 $ (1)
Elias Lindholm 900 000 $ (2)
Jarred Tinordi 850 000 $ (1)
Michael Mersch 850 000 $ (1)
Joakim Ryan 650 000 $ (1)
Total Pro Players23
Salary Commitment
Year 9 : 68 625 000 $
Year 10 : 48 700 000 $
Year 11 : 34 750 000 $
Year 12 : 18 750 000 $
Salary Average Commitment
Year 9 : 67 975 000 $
Year 10 : 48 050 000 $
Year 11 : 34 100 000 $
Year 12 : 18 100 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 625 000 $
Year 10 : 48 700 000 $
Year 11 : 34 750 000 $
Year 12 : 18 750 000 $

Farm Players Salaries

Jiri Novotny 180 000 $ (2)
Joseph Blandisi 170 000 $ (2)
Jiri Tlusty 150 000 $ (1)
Christopher Gibson 150 000 $ (3)
Alexandre Picard 130 000 $ (1)
Jeff Glass 130 000 $ (3)
Tomas Surovy 130 000 $ (1)
Yann Sauve 100 000 $ (2)
Ben Hanowski 100 000 $ (3)
Keith Seabrook 100 000 $ (3)
Justin Peters 95 000 $ (1)
Blake Geoffrion 95 000 $ (1)
Ryan Stanton 95 000 $ (3)
Scott Laughton 90 000 $ (3)
Zach Trotman 90 000 $ (1)
Ben Maxwell 90 000 $ (2)
Tye McGinn 85 000 $ (3)
Patrick Wey 85 000 $ (3)
Scott Kosmachuk 85 000 $ (3)
Reece Willcox 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 Players24
Salary Commitment
Year 9 : 2 525 000 $
Year 10 : 1 685 000 $
Year 11 : 1 145 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 525 000 $
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 $ - 5 252 - 87,54%
Level 2: 5000 - 65 $ - 3 963 - 79,27%
Level 3: 2000 - 40 $ - 1 572 - 78,60%
Level 4: 4000 - 25 $ - 3 055 - 76,36%
Luxury : 1000 - 190 $ - 814 - 81,39%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 533 - 76,66%
Farm Level 2: 1000 - 15 $ - 739 - 73,95%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %14 656 - 81,42%
Average Income per Game1 406 659 $
Year to Date Revenue15 473 251 $
Farm
Home Games Left30
Average Attendance - %2 273 - 75,76%
Average Income per Game90 659 $
Year to Date Revenue997 248 $

Expense

Pro Players Total Salaries63 800 000 $
Farm Players Total Salaries2 857 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 338 309 $
Farm Year To Date Expenses797 116 $
Pro Salary Cap To Date17 181 939 $
Farm Salary Cap To Date771 048 $

Estimate

Pro Estimated Season Revenue42 199 775 $
Farm Estimated Season Revenue2 719 767 $
Pro Remaining Season Days139
Pro Expenses Per Days342 553 $
Pro Estimated Expenses47 614 867 $
Farm Remaining Season Days139
Farm Expenses Per Days15 731 $
Farm Estimated Expenses2 186 609 $
Estimated Season Expenses49 801 476 $
Season Salary Cap63 800 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 200 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 800 000 $
Current Bank Account10 084 611 $
Projected Bank Account5 202 677 $

Pro Players Salaries

Zach Parise 9 250 000 $ (5)
Alex Tanguay 9 000 000 $ (2)
Anze Kopitar 7 000 000 $ (2)
Brandon Saad 5 000 000 $ (1)
Filip Forsberg 5 000 000 $ (5)
Cory Schneider 4 500 000 $ (1)
John Klingberg (Out of Payroll) 4 500 000 $ (2)
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)
Nikita Nikitin 1 800 000 $ (2)
Joonas Donskoi 1 750 000 $ (2)
Jared Spurgeon (Out of Payroll) 1 700 000 $ (1)
Drew Miller 1 500 000 $ (1)
Jonathon Blum 1 400 000 $ (2)
Michael Leighton 1 400 000 $ (1)
Nikita Tryamkin 900 000 $ (2)
Alexander Wennberg 900 000 $ (2)
Dmitri Orlov 900 000 $ (1)
Tom Wilson 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 9 : 70 000 000 $
Year 10 : 48 800 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $
Salary Average Commitment
Year 9 : 69 850 000 $
Year 10 : 48 650 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 70 000 000 $
Year 10 : 48 800 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $

Farm Players Salaries

Robbie Earl (Out of Payroll) 160 000 $ (2)
Kurtis MacDermid 160 000 $ (3)
Ben Lovejoy 150 000 $ (1)
Jakub Kindl 140 000 $ (1)
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)
Stephen Johns 100 000 $ (2)
Phil DeSimone 100 000 $ (2)
Leland Irving 95 000 $ (1)
Scott Wedgewood 90 000 $ (3)
Chandler Stephenson 90 000 $ (3)
Mattias Modig 90 000 $ (3)
Michael McCarron 90 000 $ (3)
Michael Latta 85 000 $ (2)
Andrey Pedan 85 000 $ (3)
Tomas Kana 85 000 $ (1)
Evgeny Grachev 85 000 $ (1)
Danny Kristo 80 000 $ (2)
Ryan Stoa 80 000 $ (1)
X - Julien Gagné 80 000 $ (9)
Jean-Simon Allard 80 000 $ (1)
Michael Paliotta 80 000 $ (2)
Danny Biega 75 000 $ (1)
Adam Marsh 70 000 $ (3)
Andrew Yogan 70 000 $ (1)
Tomas Zizka 65 000 $ (1)
Colin Jacobs 65 000 $ (2)
Matt Delahey 62 500 $ (1)
Total Farm Players31
Salary Commitment
Year 9 : 3 017 500 $
Year 10 : 1 920 000 $
Year 11 : 855 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 017 500 $
Year 10 : 1 920 000 $
Year 11 : 855 000 $
Year 12 : 80 000 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - 89 $ - 6 643 - 94,90%
Level 2: 6000 - 45 $ - 5 447 - 90,79%
Level 3: 3000 - 25 $ - 2 431 - 81,03%
Level 4: 4000 - 22 $ - 3 714 - 92,86%
Luxury : 1000 - 189 $ - 888 - 88,76%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 493 - 74,64%
Farm Level 2: 1000 - 15 $ - 738 - 73,80%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %19 123 - 91,06%
Average Income per Game1 495 293 $
Year to Date Revenue16 448 227 $
Farm
Home Games Left30
Average Attendance - %2 231 - 74,36%
Average Income per Game81 576 $
Year to Date Revenue897 337 $

Expense

Pro Players Total Salaries66 950 000 $
Farm Players Total Salaries3 011 667 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 298 156 $
Farm Year To Date Expenses770 887 $
Pro Salary Cap To Date17 141 752 $
Farm Salary Cap To Date744 828 $

Estimate

Pro Estimated Season Revenue44 858 801 $
Farm Estimated Season Revenue2 447 283 $
Pro Remaining Season Days139
Pro Expenses Per Days359 309 $
Pro Estimated Expenses49 943 951 $
Farm Remaining Season Days139
Farm Expenses Per Days16 551 $
Farm Estimated Expenses2 300 589 $
Estimated Season Expenses52 244 540 $
Season Salary Cap66 950 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $50 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 950 000 $
Current Bank Account12 421 449 $
Projected Bank Account7 482 993 $

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) 9 750 000 $ (3)
Marc Savard 7 750 000 $ (2)
Chuck Kobasew 6 000 000 $ (1)
Jake Muzzin 5 000 000 $ (4)
Cam Ward 5 000 000 $ (1)
Tyson Barrie 4 200 000 $ (1)
Fedor Tyutin 4 000 000 $ (4)
Kevin Klein 3 500 000 $ (2)
Carl Hagelin 3 100 000 $ (2)
Cam Atkinson 3 000 000 $ (1)
Jesper Fast 3 000 000 $ (3)
Andrew Macdonald 2 400 000 $ (1)
Igor Makarov 2 000 000 $ (1)
Marc-André Bourdon 1 800 000 $ (1)
Mitch Fadden 1 500 000 $ (1)
Mark Santorelli 1 400 000 $ (2)
Landon Ferraro 1 100 000 $ (1)
Vinni Lettieri 925 000 $ (1)
Jonathan Drouin 900 000 $ (2)
Aaron Dell 625 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 950 000 $
Year 10 : 38 400 000 $
Year 11 : 21 750 000 $
Year 12 : 9 000 000 $
Salary Average Commitment
Year 9 : 66 950 000 $
Year 10 : 38 400 000 $
Year 11 : 21 750 000 $
Year 12 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 950 000 $
Year 10 : 38 400 000 $
Year 11 : 21 750 000 $
Year 12 : 9 000 000 $

Farm Players Salaries

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

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
67 000 000 $

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 21 501 363 $ 66 100 000 $ 900 000 $ 66 100 000 $ 2 465 000 $ 27 535 000 $ 212950
BlackHawks 3 501 571 $ 56 750 000 $ 10 250 000 $ 56 750 000 $ 2 045 750 $ 27 954 250 $ 232245
BlueJacket 5 228 899 $ 65 350 000 $ 1 650 000 $ 65 350 000 $ 2 452 500 $ 27 547 500 $ 203050
Blues 67 333 782 $ 63 592 500 $ 3 407 500 $ 63 592 500 $ 3 175 000 $ 26 825 000 $ 203353
Bruins 24 993 694 $ 66 862 500 $ 137 500 $ 66 862 500 $ 2 610 000 $ 27 390 000 $ 212950
Canadiens 43 024 925 $ 63 400 000 $ 3 600 000 $ 63 400 000 $ 2 515 000 $ 27 485 000 $ 232649
Canucks 54 985 122 $ 57 842 500 $ 9 157 500 $ 57 842 500 $ 2 965 000 $ 27 035 000 $ 213152
Capitals 5 570 192 $ 66 550 000 $ 450 000 $ 66 550 000 $ 2 175 000 $ 27 825 000 $ 202444
Coyotes 16 317 479 $ 66 550 000 $ 450 000 $ 66 550 000 $ 2 480 000 $ 27 520 000 $ 212950
Devils 24 190 823 $ 62 778 333 $ 4 221 667 $ 62 778 333 $ 2 847 500 $ 27 152 500 $ 212950
Ducks 1 165 035 $ 64 600 000 $ 2 400 000 $ 64 600 000 $ 2 332 500 $ 27 667 500 $ 202747
Flames 96 305 188 $ 59 617 500 $ 7 382 500 $ 59 617 500 $ 2 987 500 $ 27 012 500 $ 222850
Flyers 10 741 340 $ 67 275 000 $ -275 000 $ 67 275 000 $ 1 990 000 $ 28 010 000 $ 212647
GoldenKnights 15 392 597 $ 65 508 750 $ 1 491 250 $ 65 508 750 $ 3 025 000 $ 26 975 000 $ 202949
Hurricanes 15 576 734 $ 65 122 500 $ 1 877 500 $ 65 122 500 $ 3 001 000 $ 26 999 000 $ 202747
Islanders 28 251 454 $ 63 350 000 $ 3 650 000 $ 63 350 000 $ 2 355 500 $ 27 644 500 $ 212950
Jets 137 658 422 $ 63 825 000 $ 3 175 000 $ 63 825 000 $ 2 942 500 $ 27 057 500 $ 203151
Kings 32 699 739 $ 63 167 500 $ 3 832 500 $ 63 167 500 $ 2 285 000 $ 27 715 000 $ 212748
Lightning (301 025 $) 65 112 500 $ 1 887 500 $ 65 112 500 $ 3 200 500 $ 26 799 500 $ 203353
MapleLeafs 18 594 653 $ 66 800 000 $ 200 000 $ 66 800 000 $ 3 170 000 $ 26 830 000 $ 203353
Nordiques 19 583 971 $ 67 339 167 $ -339 167 $ 67 339 167 $ 2 365 000 $ 27 635 000 $ 212647
Oilers 27 769 502 $ 60 750 000 $ 6 250 000 $ 60 750 000 $ 3 495 000 $ 26 505 000 $ 203050
Panthers 34 045 828 $ 58 447 500 $ 8 552 500 $ 58 447 500 $ 2 395 000 $ 27 605 000 $ 222749
Penguins 132 156 991 $ 65 650 500 $ 1 349 500 $ 65 650 500 $ 3 410 000 $ 26 590 000 $ 213253
Predators 13 181 234 $ 63 550 000 $ 3 450 000 $ 63 550 000 $ 3 023 750 $ 26 976 250 $ 203252
Rangers 11 713 456 $ 53 325 000 $ 13 675 000 $ 53 325 000 $ 2 687 500 $ 27 312 500 $ 223254
RedWings 5 392 718 $ 54 048 333 $ 12 951 667 $ 54 048 333 $ 2 530 000 $ 27 470 000 $ 202848
Sabres 5 484 186 $ 55 125 000 $ 11 875 000 $ 55 125 000 $ 3 140 000 $ 26 860 000 $ 213253
Senators 6 501 413 $ 66 925 000 $ 75 000 $ 66 925 000 $ 2 791 666 $ 27 208 334 $ 202949
Sharks 24 690 527 $ 57 825 000 $ 9 175 000 $ 57 825 000 $ 2 525 000 $ 27 475 000 $ 232447
Stars 10 084 611 $ 63 800 000 $ 3 200 000 $ 63 800 000 $ 2 857 500 $ 27 142 500 $ 223153
Wild 12 421 449 $ 66 950 000 $ 50 000 $ 66 950 000 $ 3 011 667 $ 26 988 333 $ 203252