Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 15 octobre 2021 at 11:14

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - 87 $ - 7 747 - 96,84%
Level 2: 6000 - 52 $ - 5 410 - 90,17%
Level 3: 3000 - 21 $ - 2 628 - 87,61%
Level 4: 5000 - 14 $ - 4 642 - 92,84%
Luxury : 1000 - 177 $ - 846 - 84,62%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 897 - 94,83%
Farm Level 2: 1000 - 19 $ - 700 - 70,02%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %21 274 - 92,50%
Average Income per Game1 739 938 $
Year to Date Revenue17 399 375 $
Farm
Home Games Left32
Average Attendance - %2 597 - 86,56%
Average Income per Game115 903 $
Year to Date Revenue1 043 124 $

Expense

Pro Players Total Salaries68 550 100 $
Farm Players Total Salaries2 875 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 412 713 $
Farm Year To Date Expenses704 571 $
Pro Salary Cap To Date15 304 268 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 938 062 $
Farm Estimated Season Revenue3 708 885 $
Pro Remaining Season Days148
Pro Expenses Per Days365 344 $
Pro Estimated Expenses54 070 912 $
Farm Remaining Season Days146
Farm Expenses Per Days15 909 $
Farm Estimated Expenses2 322 714 $
Estimated Season Expenses56 393 626 $
Season Salary Cap68 550 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $5 449 900 $
Estimate Over Minimum Salary Cap of 0 $ 68 550 100 $
Current Bank Account30 703 632 $
Projected Bank Account31 956 953 $

Pro Players Salaries

Steven Stamkos 10 350 000 $ (3)
Taylor Hall 8 000 000 $ (2)
John Gibson 7 650 000 $ (2)
Tyson Barrie 7 500 000 $ (4)
Travis Konecny 5 150 000 $ (2)
Niklas Hjalmarsson 5 050 000 $ (1)
Bo Horvat 5 000 000 $ (2)
Seth Jones (Out of Payroll) 4 650 000 $ (2)
Nino Niederreiter 3 650 000 $ (1)
Pius Suter 2 650 000 $ (2)
Nikita Tryamkin 2 650 000 $ (2)
Quinton Howden 1 800 000 $ (1)
Griffin Reinhart 1 400 000 $ (2)
Ryan Carpenter 1 400 000 $ (1)
Michael Hutchinson 1 000 000 $ (1)
Brian Dumoulin 900 100 $ (1)
Nick Ritchie 900 000 $ (1)
Jake DeBrusk 900 000 $ (1)
Ethan Bear 900 000 $ (2)
Artturi Lehkonen 900 000 $ (1)
Jordan Martinook 800 000 $ (1)
Total Pro Players21
Salary Commitment
Year 13 : 73 200 100 $
Year 14 : 55 900 000 $
Year 15 : 17 850 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 70 000 100 $
Year 14 : 54 350 000 $
Year 15 : 17 850 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 200 100 $
Year 14 : 55 900 000 $
Year 15 : 17 850 000 $
Year 16 : 7 500 000 $

Farm Players Salaries

Dominik Kubalik 250 000 $ (3)
Travis Boyd (Out of Payroll) 210 000 $ (2)
Nicolas Shore 210 000 $ (3)
Andrej Sustr 190 000 $ (2)
Jakub Jerabek 170 000 $ (2)
Fredrik Pettersson-Wentzel 110 000 $ (2)
Maxim Shalunov (Out of Payroll) 110 000 $ (1)
Andreas Soderberg 100 000 $ (3)
Mat Clark 100 000 $ (2)
Ryan Pilon 100 000 $ (1)
Ville Husso 90 000 $ (2)
Steven Shipley 90 000 $ (3)
Matthew Highmore 90 000 $ (1)
Ville Pokka 90 000 $ (3)
Dayton Rasmussen 90 000 $ (2)
Adam Samuelsson 85 000 $ (3)
Dominik Volek 75 000 $ (1)
Beau Starrett 75 000 $ (1)
Tobias Eder 75 000 $ (1)
Peter Hrehorcak 75 000 $ (1)
Tim Wahlgren 75 000 $ (3)
Maxim Golod 75 000 $ (2)
Tyler Tucker 75 000 $ (2)
Peter Stratis 75 000 $ (3)
Michael Pastujov 75 000 $ (3)
Andrei Svetlakov 75 000 $ (3)
Jack Lafontaine 75 000 $ (3)
Eric Florchuk 75 000 $ (2)
Radek Smolenak 70 000 $ (1)
Jamie Arniel 70 000 $ (1)
Gregg Sutch 70 000 $ (1)
Total Farm Players31
Salary Commitment
Year 13 : 3 195 000 $
Year 14 : 2 385 000 $
Year 15 : 1 200 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 195 000 $
Year 14 : 2 385 000 $
Year 15 : 1 200 000 $
Year 16 : 0 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - 85 $ - 7 303 - 91,29%
Level 2: 6000 - 50 $ - 5 353 - 89,22%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 4 000 - 100,00%
Luxury : 1000 - 175 $ - 862 - 86,21%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 28 $ - 1 930 - 96,48%
Farm Level 2: 1000 - 11 $ - 983 - 98,30%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 518 - 92,94%
Average Income per Game1 614 938 $
Year to Date Revenue14 534 438 $
Farm
Home Games Left32
Average Attendance - %2 913 - 97,09%
Average Income per Game96 617 $
Year to Date Revenue869 553 $

Expense

Pro Players Total Salaries66 600 100 $
Farm Players Total Salaries2 490 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 867 217 $
Farm Year To Date Expenses589 282 $
Pro Salary Cap To Date15 758 770 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 678 002 $
Farm Estimated Season Revenue3 091 744 $
Pro Remaining Season Days148
Pro Expenses Per Days355 027 $
Pro Estimated Expenses52 543 996 $
Farm Remaining Season Days146
Farm Expenses Per Days13 850 $
Farm Estimated Expenses2 022 100 $
Estimated Season Expenses54 566 096 $
Season Salary Cap66 600 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $7 399 900 $
Estimate Over Minimum Salary Cap of 0 $ 66 600 100 $
Current Bank Account27 088 208 $
Projected Bank Account27 291 858 $

Pro Players Salaries

Loui Eriksson 8 000 000 $ (2)
Evgeny Kuznetsov 7 000 000 $ (3)
Yanni Gourde 7 000 000 $ (4)
Alexander Edler 4 650 000 $ (2)
Dougie Hamilton 4 500 000 $ (1)
Kevin Fiala 4 500 000 $ (4)
Robert Hagg 4 150 000 $ (2)
Mats Zuccarello (1 Way Contract) 4 000 000 $ (1)
Sami Vatanen 3 800 000 $ (1)
Hampus Lindholm 3 650 000 $ (2)
Jared McCann 3 650 000 $ (2)
Linus Ullmark 3 150 000 $ (2)
Cedric Paquette 3 150 000 $ (2)
David Savard 2 500 000 $ (2)
Ryan Hartman 1 800 000 $ (1)
Joakim Nordstrom 1 800 000 $ (1)
Fredrik Claesson 1 800 000 $ (1)
Jordan Binnington 1 500 000 $ (1)
Alan Quine (Out of Payroll) 1 200 000 $ (1)
Sven Andrighetto 1 200 000 $ (1)
Dustin Brown 900 100 $ (1)
Jayce Hawryluk 900 000 $ (2)
Total Pro Players22
Salary Commitment
Year 13 : 74 800 100 $
Year 14 : 52 300 000 $
Year 15 : 18 500 000 $
Year 16 : 11 500 000 $
Salary Average Commitment
Year 13 : 76 150 100 $
Year 14 : 53 650 000 $
Year 15 : 18 500 000 $
Year 16 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 800 100 $
Year 14 : 52 300 000 $
Year 15 : 18 500 000 $
Year 16 : 11 500 000 $

Farm Players Salaries

Brian Gibbons 190 000 $ (3)
Jaroslav Janus 150 000 $ (2)
Joakim Lindstrom 150 000 $ (1)
Dillon Fournier 110 000 $ (1)
David Fisher 110 000 $ (1)
Gabriel Bourque 100 000 $ (1)
Taro Hirose 90 000 $ (3)
Brian Ferlin 90 000 $ (1)
Gavin Bayreuther 90 000 $ (3)
Jacob Middleton 90 000 $ (2)
Robert Baillargeon 90 000 $ (2)
Cody Almond 90 000 $ (1)
Frederick Gaudreau 90 000 $ (1)
Allen York 90 000 $ (1)
Raphael Bussieres 80 000 $ (2)
Marek Tvrdon 80 000 $ (2)
Eddie Lack 80 000 $ (1)
Henri Ikonen 80 000 $ (3)
Glenn Gawdin 75 000 $ (3)
Dennis Yan 75 000 $ (3)
Gustav Bouramman 75 000 $ (3)
Nikolai Glukhov 75 000 $ (1)
Matthew Spencer 75 000 $ (3)
Justin Bailey 75 000 $ (2)
Kevin Roy 65 000 $ (1)
Kevin Lynch 65 000 $ (1)
Dakota Mermis 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 13 : 2 490 000 $
Year 14 : 1 315 000 $
Year 15 : 750 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 490 000 $
Year 14 : 1 315 000 $
Year 15 : 750 000 $
Year 16 : 0 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 8000 - 90 $ - 7 618 - 95,23%
Level 2: 6000 - 55 $ - 5 363 - 89,38%
Level 3: 3000 - 30 $ - 2 422 - 80,72%
Level 4: 5000 - 20 $ - 4 173 - 83,45%
Luxury : 1500 - 115 $ - 1 161 - 77,43%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 513 - 75,63%
Farm Level 2: 1000 - 15 $ - 947 - 94,72%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20 737 - 88,24%
Average Income per Game1 803 748 $
Year to Date Revenue16 233 732 $
Farm
Home Games Left32
Average Attendance - %2 460 - 82,00%
Average Income per Game100 056 $
Year to Date Revenue900 503 $

Expense

Pro Players Total Salaries71 950 100 $
Farm Players Total Salaries3 031 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 666 427 $
Farm Year To Date Expenses703 211 $
Pro Salary Cap To Date15 557 951 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 719 936 $
Farm Estimated Season Revenue3 201 788 $
Pro Remaining Season Days148
Pro Expenses Per Days383 334 $
Pro Estimated Expenses56 733 432 $
Farm Remaining Season Days146
Farm Expenses Per Days16 743 $
Farm Estimated Expenses2 444 478 $
Estimated Season Expenses59 177 910 $
Season Salary Cap71 950 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $2 049 900 $
Estimate Over Minimum Salary Cap of 0 $ 71 950 100 $
Current Bank Account36 050 203 $
Projected Bank Account37 794 017 $

Pro Players Salaries

Carey Price 9 250 000 $ (4)
Tyler Seguin 9 000 000 $ (1)
Nathan MacKinnon 8 650 000 $ (2)
Rick Nash 8 250 000 $ (2)
David Pastrnak 8 000 000 $ (4)
John Carlson 6 500 000 $ (2)
Ryan Kesler 5 500 000 $ (2)
Will Butcher 4 150 000 $ (2)
Mackenzie Weegar 1 750 000 $ (1)
Bobby Sanguinetti 1 400 000 $ (1)
Antti Suomela 1 100 000 $ (2)
Mattias Tedenby (Out of Payroll) 1 100 000 $ (1)
Anton Rodin 1 100 000 $ (2)
Michael Houser 1 000 000 $ (1)
Joe Pavelski 900 100 $ (1)
Jakub Vrana 900 000 $ (1)
Cale Makar (Out of Payroll) 900 000 $ (2)
Haydn Fleury 900 000 $ (2)
Alex Tuch 900 000 $ (1)
Kirill Kaprizov 900 000 $ (3)
Noah Hanifin 900 000 $ (1)
Adam Erne 900 000 $ (1)
Total Pro Players22
Salary Commitment
Year 13 : 73 950 100 $
Year 14 : 55 200 000 $
Year 15 : 18 150 000 $
Year 16 : 17 250 000 $
Salary Average Commitment
Year 13 : 73 325 100 $
Year 14 : 54 575 000 $
Year 15 : 18 025 000 $
Year 16 : 17 125 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 950 100 $
Year 14 : 55 200 000 $
Year 15 : 18 150 000 $
Year 16 : 17 250 000 $

Farm Players Salaries

Brendan Gaunce 210 000 $ (2)
Brock Beukeboom 170 000 $ (3)
Ethan Werek 140 000 $ (2)
Nathan Gerbe 140 000 $ (1)
Duncan Siemens 140 000 $ (2)
Carl Dahlstrom 140 000 $ (2)
Jakob Lilja 110 000 $ (2)
Anton Lander 110 000 $ (2)
Chris Terry 110 000 $ (1)
Roman Horak 110 000 $ (2)
Dustin Boyd 110 000 $ (1)
Matt Frattin 110 000 $ (2)
Cody Goloubef 100 000 $ (1)
Dan Blackburn 100 000 $ (3)
Jori Lehtera 91 000 $ (1)
Rasmus Asplund 90 000 $ (3)
Sonny Milano 90 000 $ (2)
Carter Verhaeghe 90 000 $ (2)
Libor Hajek 90 000 $ (3)
Lukas Kaspar 90 000 $ (1)
Jason Kasdorf 90 000 $ (2)
Andreas Borgman 75 000 $ (1)
Rushan Rafikov 75 000 $ (1)
Gage Ausmus 75 000 $ (1)
Vyacheslav Leshchenko 75 000 $ (1)
Sergey Tolchinsky 75 000 $ (1)
Dmitri Yudin 75 000 $ (2)
Ryan Macinnis 75 000 $ (1)
Mason McDonald 75 000 $ (3)
Total Farm Players29
Salary Commitment
Year 13 : 3 031 000 $
Year 14 : 1 940 000 $
Year 15 : 525 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 001 000 $
Year 14 : 1 910 000 $
Year 15 : 525 000 $
Year 16 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - 90 $ - 7 543 - 94,29%
Level 2: 6000 - 55 $ - 5 722 - 95,36%
Level 3: 3000 - 35 $ - 1 850 - 61,68%
Level 4: 4000 - 20 $ - 3 983 - 99,57%
Luxury : 1500 - 170 $ - 995 - 66,31%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 35 $ - 1 569 - 78,47%
Farm Level 2: 1000 - 25 $ - 492 - 49,21%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20 093 - 89,30%
Average Income per Game1 856 082 $
Year to Date Revenue16 704 738 $
Farm
Home Games Left32
Average Attendance - %2 062 - 68,72%
Average Income per Game100 178 $
Year to Date Revenue901 600 $

Expense

Pro Players Total Salaries67 725 100 $
Farm Players Total Salaries4 007 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 728 455 $
Farm Year To Date Expenses951 245 $
Pro Salary Cap To Date15 620 003 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 394 624 $
Farm Estimated Season Revenue3 205 689 $
Pro Remaining Season Days148
Pro Expenses Per Days360 979 $
Pro Estimated Expenses53 424 892 $
Farm Remaining Season Days146
Farm Expenses Per Days21 965 $
Farm Estimated Expenses3 206 890 $
Estimated Season Expenses56 631 782 $
Season Salary Cap67 725 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $6 274 900 $
Estimate Over Minimum Salary Cap of 0 $ 67 725 100 $
Current Bank Account76 735 066 $
Projected Bank Account82 703 597 $

Pro Players Salaries

Alexander Semin 7 500 000 $ (2)
Ryan Strome 7 000 000 $ (4)
Sergei Bobrovsky 7 000 000 $ (3)
Kyle Turris 5 500 000 $ (1)
Evander Kane 5 000 000 $ (3)
Anders Lee 5 000 000 $ (3)
Boone Jenner 4 500 000 $ (3)
Jake Gardiner (Out of Payroll) 4 500 000 $ (2)
Xavier Ouellet 3 150 000 $ (2)
Joel Armia 3 000 000 $ (3)
Jesper Fast 2 650 000 $ (2)
Simon Despres 2 650 000 $ (2)
Martin Marincin 2 650 000 $ (2)
Tim Schaller 2 500 000 $ (2)
Dale Weise 1 850 000 $ (2)
Teddy Blueger 1 800 000 $ (1)
Brenden Dillon 1 700 000 $ (2)
Anders Lindback 1 500 000 $ (1)
Anthony Peluso 975 000 $ (3)
Ben Chiarot 900 100 $ (1)
Yann Sauve 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 13 : 72 225 100 $
Year 14 : 62 525 000 $
Year 15 : 33 375 000 $
Year 16 : 7 000 000 $
Salary Average Commitment
Year 13 : 71 725 100 $
Year 14 : 62 025 000 $
Year 15 : 32 875 000 $
Year 16 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 225 100 $
Year 14 : 62 525 000 $
Year 15 : 33 375 000 $
Year 16 : 7 000 000 $

Farm Players Salaries

Miikka Salomaki 265 000 $ (1)
Klas Dahlbeck 250 000 $ (3)
Vladimir Sobotka (Out of Payroll) 212 500 $ (3)
Jesse Joensuu 210 000 $ (3)
J.T. Brown 190 000 $ (3)
Jeff Glass 175 000 $ (3)
Jordan Caron 175 000 $ (3)
Oscar Moller 175 000 $ (3)
Raphael Diaz 172 500 $ (3)
Alexei Marchenko 170 000 $ (3)
Alexander Urbom 170 000 $ (2)
Spencer Machacek 165 000 $ (1)
Keith Kinkaid 165 000 $ (2)
James Sheppard 155 000 $ (1)
Thomas Larkin 150 000 $ (2)
Ludvig Rensfeldt 150 000 $ (3)
Kirill Lyamin 115 000 $ (2)
Cody McLeod 115 000 $ (3)
Ben Smith 110 000 $ (1)
Tyler Pitlick 110 000 $ (2)
Marek Viedensky 100 000 $ (2)
Chet Pickard 95 000 $ (3)
Zach Whitecloud 90 000 $ (1)
Philip McRae 90 000 $ (1)
Henrik Samuelsson 75 000 $ (3)
Erik Karlsson (foward) 75 000 $ (1)
Brett Lernout 75 000 $ (2)
Daniel Audette 75 000 $ (2)
Dexter Dancs 75 000 $ (1)
Brett Bulmer 70 000 $ (1)
Total Farm Players30
Salary Commitment
Year 13 : 4 220 000 $
Year 14 : 3 125 000 $
Year 15 : 2 165 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 4 220 000 $
Year 14 : 3 125 000 $
Year 15 : 2 165 000 $
Year 16 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - 92 $ - 6 584 - 82,30%
Level 2: 6000 - 57 $ - 5 270 - 87,84%
Level 3: 3000 - 26 $ - 2 506 - 83,54%
Level 4: 5000 - 21 $ - 4 320 - 86,41%
Luxury : 1500 - 133 $ - 1 096 - 73,08%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 38 $ - 1 467 - 73,33%
Farm Level 2: 1000 - 17 $ - 724 - 72,41%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 777 - 84,16%
Average Income per Game1 715 144 $
Year to Date Revenue15 436 294 $
Farm
Home Games Left32
Average Attendance - %2 191 - 73,03%
Average Income per Game101 384 $
Year to Date Revenue912 459 $

Expense

Pro Players Total Salaries66 950 100 $
Farm Players Total Salaries2 385 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 749 757 $
Farm Year To Date Expenses610 492 $
Pro Salary Cap To Date15 641 283 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 884 601 $
Farm Estimated Season Revenue3 244 299 $
Pro Remaining Season Days148
Pro Expenses Per Days356 879 $
Pro Estimated Expenses52 818 092 $
Farm Remaining Season Days146
Farm Expenses Per Days13 289 $
Farm Estimated Expenses1 940 194 $
Estimated Season Expenses54 758 286 $
Season Salary Cap66 950 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $7 049 900 $
Estimate Over Minimum Salary Cap of 0 $ 66 950 100 $
Current Bank Account13 274 993 $
Projected Bank Account16 645 607 $

Pro Players Salaries

Jamie Benn 9 500 000 $ (4)
Jack Eichel 9 000 000 $ (3)
P.K. Subban 8 000 000 $ (3)
Brayden Schenn 6 500 000 $ (3)
Tyler Toffoli 6 000 000 $ (5)
Logan Couture 6 000 000 $ (2)
Adam Larsson 5 150 000 $ (1)
Carson Soucy 3 000 000 $ (3)
Nick Jensen 2 850 000 $ (1)
Jay Beagle 2 700 000 $ (1)
Maxim Trunev 2 650 000 $ (1)
Victor Rask 1 800 000 $ (1)
Olivier Roy 1 800 000 $ (1)
Jujhar Khaira 1 750 000 $ (1)
Philip Lane 1 500 000 $ (3)
Martin Ouellette 1 500 000 $ (3)
Max Nicastro 1 000 000 $ (1)
Kris Russell 900 100 $ (1)
Boo Nieves 900 000 $ (1)
Mackenzie Blackwood 900 000 $ (2)
Andrew Mangiapane 900 000 $ (1)
Marcus Pettersson 900 000 $ (1)
Peter Cehlarik 750 000 $ (2)
Total Pro Players23
Salary Commitment
Year 13 : 75 950 100 $
Year 14 : 52 650 000 $
Year 15 : 45 000 000 $
Year 16 : 15 500 000 $
Salary Average Commitment
Year 13 : 73 450 100 $
Year 14 : 50 150 000 $
Year 15 : 42 500 000 $
Year 16 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 75 950 100 $
Year 14 : 52 650 000 $
Year 15 : 45 000 000 $
Year 16 : 15 500 000 $

Farm Players Salaries

Johan Sundstrom 170 000 $ (3)
Austin Madaisky 170 000 $ (3)
Kristopher Foucault 150 000 $ (2)
Jonathon Blum 120 000 $ (1)
Colby Robak 110 000 $ (1)
Jakub Klepis 110 000 $ (2)
Artur Gavrus 110 000 $ (1)
James Wright 100 000 $ (1)
Dillon Donnelly 100 000 $ (2)
Barry Brust 90 000 $ (2)
Joachim Nermark 90 000 $ (1)
Alexandre R. Picard (Out of Payroll) 90 000 $ (1)
John Quenneville 90 000 $ (2)
Tom Gilbert 90 000 $ (1)
Sebastian Aho (DEF) 90 000 $ (2)
Nicolas Kerdiles 80 000 $ (1)
Patrick Russell 80 000 $ (1)
Austen Brassard 80 000 $ (1)
Max Gardiner 75 000 $ (3)
Julien Nantel 75 000 $ (3)
Luke Philp 75 000 $ (2)
Tye McGinn 70 000 $ (1)
Olivier Archambault 70 000 $ (1)
Samuel Kurker 65 000 $ (2)
Sebastian Collberg 65 000 $ (2)
Jake Paterson 60 000 $ (2)
Total Farm Players26
Salary Commitment
Year 13 : 2 475 000 $
Year 14 : 1 385 000 $
Year 15 : 490 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 475 000 $
Year 14 : 1 385 000 $
Year 15 : 490 000 $
Year 16 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - 70 $ - 7 654 - 95,67%
Level 2: 6000 - 50 $ - 5 582 - 93,04%
Level 3: 3000 - 30 $ - 2 353 - 78,42%
Level 4: 5000 - 10 $ - 4 680 - 93,60%
Luxury : 1000 - 90 $ - 1 000 - 100,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 20 $ - 1 998 - 99,91%
Farm Level 2: 1000 - 7 $ - 1 000 - 99,99%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %21 269 - 92,47%
Average Income per Game1 451 597 $
Year to Date Revenue14 515 965 $
Farm
Home Games Left32
Average Attendance - %2 998 - 99,94%
Average Income per Game69 976 $
Year to Date Revenue629 783 $

Expense

Pro Players Total Salaries72 950 100 $
Farm Players Total Salaries3 280 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 223 043 $
Farm Year To Date Expenses689 228 $
Pro Salary Cap To Date15 114 569 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 999 492 $
Farm Estimated Season Revenue2 239 228 $
Pro Remaining Season Days148
Pro Expenses Per Days388 625 $
Pro Estimated Expenses57 516 500 $
Farm Remaining Season Days146
Farm Expenses Per Days18 075 $
Farm Estimated Expenses2 638 950 $
Estimated Season Expenses60 155 450 $
Season Salary Cap72 950 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 049 900 $
Estimate Over Minimum Salary Cap of 0 $ 72 950 100 $
Current Bank Account50 516 160 $
Projected Bank Account37 599 430 $

Pro Players Salaries

Jonathan Toews 9 250 000 $ (2)
Artemi Panarin 8 500 000 $ (4)
Martin Havlat 7 900 000 $ (1)
T.J. Oshie 7 500 000 $ (3)
John Klingberg 6 000 000 $ (3)
Frederik Andersen (Out of Payroll) 5 800 000 $ (1)
Ladislav Smid (Out of Payroll) 4 150 000 $ (1)
Jason Zucker 4 150 000 $ (2)
Esa Lindell 3 650 000 $ (2)
Jacob De La Rose 2 650 000 $ (2)
Joel Edmundson 2 650 000 $ (2)
Matt Benning 2 300 000 $ (1)
David Rittich 1 800 000 $ (1)
Kyle Chipchura 1 500 000 $ (1)
John Moore 900 100 $ (1)
Anthony Beauvillier 900 000 $ (2)
Anthony Cirelli 900 000 $ (1)
Andreas Johnsson 900 000 $ (1)
Dylan Sadowy 800 000 $ (3)
Brad Morrison 750 000 $ (3)
Total Pro Players20
Salary Commitment
Year 13 : 72 950 100 $
Year 14 : 46 800 000 $
Year 15 : 23 550 000 $
Year 16 : 8 500 000 $
Salary Average Commitment
Year 13 : 70 550 100 $
Year 14 : 44 500 000 $
Year 15 : 21 250 000 $
Year 16 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 950 100 $
Year 14 : 46 800 000 $
Year 15 : 23 550 000 $
Year 16 : 8 500 000 $

Farm Players Salaries

Pierre Engvall 210 000 $ (2)
Victor Antipin 180 000 $ (1)
Jordan Nolan 165 000 $ (1)
Edward Pasquale 150 000 $ (1)
Zach Hamill 145 000 $ (1)
Trevor Moore 140 000 $ (2)
Harri Sateri 140 000 $ (1)
Christopher DiDomenico 130 000 $ (1)
Jeremy Smith 110 000 $ (2)
Jyrki Jokipakka 110 000 $ (1)
Jesper Pettersson 110 000 $ (2)
Corban Knight 100 000 $ (2)
Julien Pelletier 95 000 $ (1)
Justin Sefton 90 000 $ (2)
Carsen Twarynski 90 000 $ (2)
Dustin Jeffrey 90 000 $ (3)
Lucas Carlsson 90 000 $ (3)
Eric Comrie 90 000 $ (2)
Dylan Blujus 80 000 $ (1)
David Musil 80 000 $ (1)
Matia Marcantuoni 80 000 $ (1)
Carter Ashton 80 000 $ (2)
Blake Speers 75 000 $ (1)
Chris Bigras 75 000 $ (1)
Guillaume Brisebois 75 000 $ (3)
Xavier Simoneau 75 000 $ (3)
Oliver Okuliar 75 000 $ (3)
Maxim Letunov 75 000 $ (2)
Alexander Dergachyov 75 000 $ (2)
Dante Salituro 70 000 $ (2)
Tanner Richard 70 000 $ (1)
Robin Kovacs 60 000 $ (1)
Total Farm Players32
Salary Commitment
Year 13 : 3 280 000 $
Year 14 : 1 645 000 $
Year 15 : 405 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 280 000 $
Year 14 : 1 645 000 $
Year 15 : 405 000 $
Year 16 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 100 $ - 5 746 - 82,09%
Level 2: 5000 - 60 $ - 4 415 - 88,30%
Level 3: 2000 - 35 $ - 1 890 - 94,49%
Level 4: 4000 - 20 $ - 3 979 - 99,46%
Luxury : 1000 - 200 $ - 751 - 75,10%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 585 - 79,24%
Farm Level 2: 1000 - 15 $ - 950 - 95,01%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16 781 - 88,32%
Average Income per Game1 612 341 $
Year to Date Revenue16 123 413 $
Farm
Home Games Left32
Average Attendance - %2 535 - 84,50%
Average Income per Game103 887 $
Year to Date Revenue934 984 $

Expense

Pro Players Total Salaries65 350 100 $
Farm Players Total Salaries2 285 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 872 253 $
Farm Year To Date Expenses501 416 $
Pro Salary Cap To Date15 763 768 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 982 580 $
Farm Estimated Season Revenue3 324 388 $
Pro Remaining Season Days148
Pro Expenses Per Days348 413 $
Pro Estimated Expenses51 565 124 $
Farm Remaining Season Days146
Farm Expenses Per Days12 754 $
Farm Estimated Expenses1 862 084 $
Estimated Season Expenses53 427 208 $
Season Salary Cap65 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $8 649 900 $
Estimate Over Minimum Salary Cap of 0 $ 65 350 100 $
Current Bank Account56 274 678 $
Projected Bank Account56 154 438 $

Pro Players Salaries

Leon Draisaitl 8 000 000 $ (1)
Steve Mason (Out of Payroll) 7 500 000 $ (4)
Ryan Ellis (1 Way Contract) 6 500 000 $ (2)
TJ Brodie 6 000 000 $ (3)
Tyler Ennis 5 500 000 $ (2)
Zach Bogosian 5 500 000 $ (2)
Nick Bonino 5 000 000 $ (1)
Conor Sheary 4 150 000 $ (1)
Ryan Graves 4 000 000 $ (3)
Tobias Rieder 2 650 000 $ (2)
Mark Jankowski 2 650 000 $ (2)
Jordan Oesterle 2 650 000 $ (2)
Aaron Dell 2 650 000 $ (1)
Anthony Duclair 2 500 000 $ (1)
Melker Karlsson 2 500 000 $ (1)
Josh Archibald 1 500 000 $ (1)
Alex Killorn 900 100 $ (1)
Andrei Svechnikov 900 000 $ (2)
Jason Dickinson 900 000 $ (2)
Mirco Mueller 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 72 850 100 $
Year 14 : 44 750 000 $
Year 15 : 17 500 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 69 500 100 $
Year 14 : 41 400 000 $
Year 15 : 14 150 000 $
Year 16 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 850 100 $
Year 14 : 44 750 000 $
Year 15 : 17 500 000 $
Year 16 : 7 500 000 $

Farm Players Salaries

Brendan Woods 150 000 $ (3)
Scott Darling 150 000 $ (1)
Nigel Dawes 140 000 $ (1)
Jonas Hiller 140 000 $ (1)
Damien Brunner 140 000 $ (1)
Joe Morrow 110 000 $ (1)
Mathieu Brodeur 100 000 $ (3)
Dennis Gilbert 100 000 $ (3)
Timo Pielmeier 100 000 $ (2)
Richard Nedomlel 100 000 $ (3)
Slater Koekkoek 90 000 $ (1)
Dennis Rasmussen (Out of Payroll) 90 000 $ (1)
Ivan Telegin 90 000 $ (3)
Niclas Bergfors 80 000 $ (2)
Joey Leach 80 000 $ (2)
Miles Gendron 75 000 $ (2)
Connor Chatham 75 000 $ (2)
Emile Poirier 75 000 $ (1)
Artem Artemov 75 000 $ (3)
Sergey Zborovskiy 75 000 $ (3)
Henrik Bjorklund 70 000 $ (1)
Matej Stransky 70 000 $ (2)
Milan Kytnar 70 000 $ (2)
Samuel Fejes 65 000 $ (2)
Emil Lundberg 65 000 $ (2)
Total Farm Players25
Salary Commitment
Year 13 : 2 375 000 $
Year 14 : 1 370 000 $
Year 15 : 690 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 375 000 $
Year 14 : 1 370 000 $
Year 15 : 690 000 $
Year 16 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - 90 $ - 7 391 - 92,39%
Level 2: 5000 - 50 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 940 - 97,02%
Level 4: 4000 - 20 $ - 3 994 - 99,84%
Luxury : 1000 - 140 $ - 992 - 99,21%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 45 $ - 1 195 - 59,76%
Farm Level 2: 1000 - 20 $ - 647 - 64,74%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %19 317 - 96,59%
Average Income per Game1 706 665 $
Year to Date Revenue17 066 653 $
Farm
Home Games Left32
Average Attendance - %1 843 - 61,42%
Average Income per Game99 433 $
Year to Date Revenue894 901 $

Expense

Pro Players Total Salaries73 450 100 $
Farm Players Total Salaries2 375 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 528 590 $
Farm Year To Date Expenses529 541 $
Pro Salary Cap To Date15 420 134 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 906 624 $
Farm Estimated Season Revenue3 181 870 $
Pro Remaining Season Days148
Pro Expenses Per Days391 270 $
Pro Estimated Expenses57 907 960 $
Farm Remaining Season Days146
Farm Expenses Per Days13 235 $
Farm Estimated Expenses1 932 310 $
Estimated Season Expenses59 840 270 $
Season Salary Cap73 450 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $549 900 $
Estimate Over Minimum Salary Cap of 0 $ 73 450 100 $
Current Bank Account10 597 898 $
Projected Bank Account6 846 122 $

Pro Players Salaries

Gabriel Landeskog 8 500 000 $ (5)
Jordan Staal 6 500 000 $ (2)
Jonathan Marchessault 6 500 000 $ (3)
Petr Mrazek 6 250 000 $ (4)
Kyle Okposo 6 150 000 $ (1)
Bryan Rust 4 500 000 $ (4)
Mike Hoffman 4 500 000 $ (3)
Tyler Bozak 3 800 000 $ (1)
Dmitri Orlov 3 650 000 $ (2)
John Marino 3 650 000 $ (2)
Justin Holl 3 150 000 $ (2)
Philippe Myers 3 150 000 $ (2)
Dylan DeMelo 2 850 000 $ (1)
Pierre-Edouard Bellemare 2 500 000 $ (1)
Vinnie Hinostroza 1 800 000 $ (1)
Vladislav Namestnikov 1 500 000 $ (1)
Cam Talbot 900 100 $ (1)
Daniel Sprong 900 000 $ (3)
Joshua Norris 900 000 $ (3)
Tyler Motte 900 000 $ (1)
Mario Ferraro 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 13 : 73 450 100 $
Year 14 : 53 050 000 $
Year 15 : 32 950 000 $
Year 16 : 19 250 000 $
Salary Average Commitment
Year 13 : 73 800 100 $
Year 14 : 53 050 000 $
Year 15 : 32 950 000 $
Year 16 : 19 250 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 450 100 $
Year 14 : 53 050 000 $
Year 15 : 32 950 000 $
Year 16 : 19 250 000 $

Farm Players Salaries

Oscar Lindberg 180 000 $ (3)
Laurent Brossoit 170 000 $ (3)
Hunter Shinkaruk 150 000 $ (3)
Daniel Carr 150 000 $ (3)
David Desharnais 140 000 $ (2)
Linus Omark 110 000 $ (2)
Sam Brittain 110 000 $ (1)
Andrey Pedan 90 000 $ (1)
Ryan Tesink 90 000 $ (1)
Peter Andersson 90 000 $ (2)
Dick Axelsson 90 000 $ (1)
Ryan Button 90 000 $ (2)
Michael Paliotta 90 000 $ (2)
Alexandre Picard 90 000 $ (1)
Eric Knodel 80 000 $ (1)
Marcel Goc 80 000 $ (1)
Linus Arnesson 80 000 $ (3)
Oscar Dansk 75 000 $ (1)
Daniel Moynihan 75 000 $ (2)
Corey Cowick 70 000 $ (1)
Bobby Butler 70 000 $ (1)
Albert Yarullin 70 000 $ (1)
Kirill Kabanov 70 000 $ (1)
Francis Beauvillier 65 000 $ (2)
Total Farm Players24
Salary Commitment
Year 13 : 2 375 000 $
Year 14 : 1 390 000 $
Year 15 : 730 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 375 000 $
Year 14 : 1 390 000 $
Year 15 : 730 000 $
Year 16 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - 81 $ - 7 297 - 91,21%
Level 2: 5000 - 57 $ - 4 783 - 95,66%
Level 3: 2000 - 33 $ - 1 907 - 95,34%
Level 4: 4000 - 22 $ - 3 787 - 94,67%
Luxury : 1000 - 167 $ - 904 - 90,43%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 29 $ - 1 909 - 95,46%
Farm Level 2: 1000 - 12 $ - 953 - 95,32%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18 677 - 93,39%
Average Income per Game1 710 705 $
Year to Date Revenue17 107 046 $
Farm
Home Games Left32
Average Attendance - %2 862 - 95,41%
Average Income per Game106 754 $
Year to Date Revenue960 786 $

Expense

Pro Players Total Salaries71 350 100 $
Farm Players Total Salaries2 190 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 047 379 $
Farm Year To Date Expenses565 105 $
Pro Salary Cap To Date14 938 906 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 031 843 $
Farm Estimated Season Revenue3 416 128 $
Pro Remaining Season Days148
Pro Expenses Per Days380 159 $
Pro Estimated Expenses56 263 532 $
Farm Remaining Season Days146
Farm Expenses Per Days12 246 $
Farm Estimated Expenses1 787 916 $
Estimated Season Expenses58 051 448 $
Season Salary Cap71 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $2 649 900 $
Estimate Over Minimum Salary Cap of 0 $ 71 350 100 $
Current Bank Account25 600 362 $
Projected Bank Account23 996 885 $

Pro Players Salaries

Corey Perry 9 500 000 $ (4)
Zach Parise 9 250 000 $ (2)
David Krejci 7 000 000 $ (1)
Elias Lindholm 6 000 000 $ (3)
Louis Domingue 5 500 000 $ (3)
Alexander Wennberg 4 500 000 $ (3)
Michael Del Zotto 4 000 000 $ (2)
Neal Pionk 4 000 000 $ (3)
Nick Holden 2 800 000 $ (1)
Victor Olofsson 2 650 000 $ (2)
Miles Wood 2 650 000 $ (2)
Josh Anderson 2 650 000 $ (2)
Nathan Beaulieu 2 300 000 $ (1)
Rocco Grimaldi 1 800 000 $ (1)
Matt Bartkowski 1 700 000 $ (1)
Jeremy Morin 1 000 000 $ (2)
Mike Smith 900 100 $ (1)
Conor Garland (Out of Payroll) 900 000 $ (1)
Myles Bell 900 000 $ (2)
Madison Bowey 900 000 $ (1)
Ryan Martindale 700 000 $ (1)
Nick Petersen 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 13 : 72 250 100 $
Year 14 : 52 600 000 $
Year 15 : 29 500 000 $
Year 16 : 9 500 000 $
Salary Average Commitment
Year 13 : 70 250 100 $
Year 14 : 50 600 000 $
Year 15 : 28 000 000 $
Year 16 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 250 100 $
Year 14 : 52 600 000 $
Year 15 : 29 500 000 $
Year 16 : 9 500 000 $

Farm Players Salaries

Chris Driedger 210 000 $ (2)
Beau Bennett (Out of Payroll) 175 000 $ (2)
Teemu Pulkkinen 140 000 $ (2)
Seth Helgeson 140 000 $ (1)
Adam Polasek 125 000 $ (1)
Brad Malone 110 000 $ (1)
Linden Rowat 90 000 $ (1)
Rostislav Olesz 90 000 $ (1)
Mark Alt 90 000 $ (1)
Nick Ebert (Out of Payroll) 90 000 $ (2)
Christoffer Ehn 90 000 $ (1)
Nic Petan (Out of Payroll) 90 000 $ (1)
Michael McCarron 90 000 $ (1)
Derek Rodwell 80 000 $ (2)
Tomas Surovy 80 000 $ (1)
Michael Downing 80 000 $ (1)
Chase de Leo 75 000 $ (1)
Jack Dougherty (Out of Payroll) 75 000 $ (2)
Nick Magyar 75 000 $ (1)
Deven Sideroff 75 000 $ (2)
Julius Honka 75 000 $ (2)
Samuel Noreau 75 000 $ (1)
Edwin Minney 75 000 $ (1)
Zac Larraza 70 000 $ (1)
Patrick McNally 70 000 $ (1)
Tomas Hyka 70 000 $ (1)
Travis Ewanyk 60 000 $ (1)
Brandon Hynes 55 000 $ (1)
Total Farm Players28
Salary Commitment
Year 13 : 2 620 000 $
Year 14 : 920 000 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 620 000 $
Year 14 : 920 000 $
Year 15 : 0 $
Year 16 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 95 $ - 6 007 - 75,09%
Level 2: 5000 - 60 $ - 4 488 - 89,77%
Level 3: 2000 - 40 $ - 1 584 - 79,22%
Level 4: 4000 - 25 $ - 3 081 - 77,03%
Luxury : 1000 - 185 $ - 786 - 78,59%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 526 - 76,28%
Farm Level 2: 1000 - 15 $ - 966 - 96,56%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15 947 - 79,74%
Average Income per Game1 598 627 $
Year to Date Revenue14 387 639 $
Farm
Home Games Left32
Average Attendance - %2 491 - 83,04%
Average Income per Game101 138 $
Year to Date Revenue910 240 $

Expense

Pro Players Total Salaries68 600 100 $
Farm Players Total Salaries2 610 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 562 460 $
Farm Year To Date Expenses596 283 $
Pro Salary Cap To Date14 453 974 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 156 050 $
Farm Estimated Season Revenue3 236 409 $
Pro Remaining Season Days148
Pro Expenses Per Days365 609 $
Pro Estimated Expenses54 110 132 $
Farm Remaining Season Days146
Farm Expenses Per Days14 492 $
Farm Estimated Expenses2 115 832 $
Estimated Season Expenses56 225 964 $
Season Salary Cap68 600 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $5 399 900 $
Estimate Over Minimum Salary Cap of 0 $ 68 600 100 $
Current Bank Account35 461 465 $
Projected Bank Account33 627 960 $

Pro Players Salaries

Ryan Suter 7 000 000 $ (1)
Bryan Little 6 500 000 $ (1)
Teuvo Teravainen 6 000 000 $ (4)
Jussi Jokinen 6 000 000 $ (2)
Matt Murray 5 750 000 $ (2)
Brent Seabrook 5 000 000 $ (3)
Oliver Bjorkstrand 4 650 000 $ (2)
Chris Kreider 4 500 000 $ (1)
Jacob Trouba 3 500 000 $ (1)
Luke Glendening 3 150 000 $ (2)
Matt Irwin 2 650 000 $ (2)
Nic Dowd 2 300 000 $ (1)
Linden Vey 2 100 000 $ (2)
Brock McGinn 1 800 000 $ (1)
Kevin Connauton 1 800 000 $ (1)
Drake Caggiula 1 700 000 $ (1)
Jordan Szwarz 1 500 000 $ (3)
Anton Khudobin 900 100 $ (1)
Pavel Zacha 900 000 $ (3)
Mikhail Sergachev 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 13 : 68 600 100 $
Year 14 : 38 600 000 $
Year 15 : 13 400 000 $
Year 16 : 6 000 000 $
Salary Average Commitment
Year 13 : 66 650 100 $
Year 14 : 36 650 000 $
Year 15 : 13 250 000 $
Year 16 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 68 600 100 $
Year 14 : 38 600 000 $
Year 15 : 13 400 000 $
Year 16 : 6 000 000 $

Farm Players Salaries

Mark Olver 150 000 $ (3)
Richard Bachman 150 000 $ (3)
Marcel Noebels 140 000 $ (2)
Brandon Manning 110 000 $ (1)
Max Reinhart 100 000 $ (3)
Corey Tropp 90 000 $ (2)
Ryan Lindgren 90 000 $ (3)
Evgeny Svechnikov 90 000 $ (3)
Alexandre Carrier 90 000 $ (3)
Jordan Schmaltz 90 000 $ (1)
Nicholas Merkley 90 000 $ (3)
John McFarland 90 000 $ (1)
James Livingston 80 000 $ (1)
Mikhail Vorobyev 80 000 $ (1)
Avery Peterson 75 000 $ (1)
Connor Hurley 75 000 $ (2)
Anthony Florentino 75 000 $ (1)
Brandon Hickey 75 000 $ (2)
Ryan Fitzgerald 75 000 $ (1)
Niklas Hansson 75 000 $ (1)
Taylor Cammarata 75 000 $ (1)
Jordy Stallard 75 000 $ (1)
Mitchell Stephens (Out of Payroll) 75 000 $ (3)
Sami Niku 75 000 $ (3)
Keaton Thompson 75 000 $ (3)
Patrik Bartosak 70 000 $ (1)
Loik Leveille 70 000 $ (2)
Matt Mackenzie 70 000 $ (1)
Petr Straka 70 000 $ (1)
Maksim Mayorov 70 000 $ (1)
Tyson Sexsmith 70 000 $ (1)
Total Farm Players31
Salary Commitment
Year 13 : 2 685 000 $
Year 14 : 1 435 000 $
Year 15 : 985 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 685 000 $
Year 14 : 1 435 000 $
Year 15 : 985 000 $
Year 16 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - 100 $ - 5 766 - 82,36%
Level 2: 5000 - 60 $ - 4 296 - 85,92%
Level 3: 2000 - 40 $ - 1 684 - 84,20%
Level 4: 4000 - 30 $ - 2 786 - 69,66%
Luxury : 1000 - 180 $ - 807 - 80,67%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 549 - 77,46%
Farm Level 2: 1000 - 15 $ - 968 - 96,80%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %15 339 - 80,73%
Average Income per Game1 589 100 $
Year to Date Revenue15 891 000 $
Farm
Home Games Left32
Average Attendance - %2 517 - 83,91%
Average Income per Game102 427 $
Year to Date Revenue921 839 $

Expense

Pro Players Total Salaries73 775 100 $
Farm Players Total Salaries3 165 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 000 553 $
Farm Year To Date Expenses736 270 $
Pro Salary Cap To Date15 892 073 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 262 100 $
Farm Estimated Season Revenue3 277 650 $
Pro Remaining Season Days148
Pro Expenses Per Days392 990 $
Pro Estimated Expenses58 162 520 $
Farm Remaining Season Days146
Farm Expenses Per Days17 460 $
Farm Estimated Expenses2 549 160 $
Estimated Season Expenses60 711 680 $
Season Salary Cap73 775 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $224 900 $
Estimate Over Minimum Salary Cap of 0 $ 73 775 100 $
Current Bank Account12 540 812 $
Projected Bank Account4 368 882 $

Pro Players Salaries

Nicklas Backstrom 9 500 000 $ (4)
Erik Karlsson 8 500 000 $ (1)
Blake Wheeler 8 000 000 $ (2)
Mika Zibanejad 7 000 000 $ (5)
Ben Bishop 6 500 000 $ (3)
J.T. Miller 6 000 000 $ (3)
Joshua Morrissey 4 650 000 $ (2)
Anthony Mantha 4 500 000 $ (3)
Justin Schultz 4 000 000 $ (2)
Erik Gustafsson 2 650 000 $ (2)
Brandon Tanev 2 650 000 $ (2)
Justin Abdelkader 1 500 000 $ (2)
Jake Hansen 1 500 000 $ (1)
Martin Erat 1 425 000 $ (1)
Joonas Donskoi 900 100 $ (1)
Rasmus Andersson 900 000 $ (2)
Marcus Hogberg 900 000 $ (2)
Lawson Crouse 900 000 $ (2)
Ryan Pulock 900 000 $ (1)
Lucas Wallmark 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 73 775 100 $
Year 14 : 59 650 000 $
Year 15 : 33 500 000 $
Year 16 : 16 500 000 $
Salary Average Commitment
Year 13 : 70 975 100 $
Year 14 : 56 850 000 $
Year 15 : 30 700 000 $
Year 16 : 13 700 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 775 100 $
Year 14 : 59 650 000 $
Year 15 : 33 500 000 $
Year 16 : 16 500 000 $

Farm Players Salaries

Stanislav Galiev 175 000 $ (1)
Colton Sissons 170 000 $ (2)
Maxime Lagace 170 000 $ (3)
Nikolai Kulemin 165 000 $ (1)
Jacob Deserres 150 000 $ (3)
Mark Borowiecki (Out of Payroll) 150 000 $ (3)
Cory Conacher 142 500 $ (1)
Matt Tennyson 140 000 $ (1)
Justin Peters 120 000 $ (1)
Jakub Kindl 120 000 $ (1)
Matt Puempel 110 000 $ (1)
Cory Emmerton 102 500 $ (1)
Luca Sbisa 100 000 $ (1)
Kevin Marshall 100 000 $ (1)
Zack Mitchell 100 000 $ (1)
Nicolas Roy 90 000 $ (3)
Brendan Perlini 90 000 $ (2)
Nikolai Prokhorkin 90 000 $ (2)
Marc-Olivier Roy 80 000 $ (2)
Wiley Sherman 75 000 $ (1)
Noah Juulsen 75 000 $ (3)
Luke Lockhart 75 000 $ (2)
Zakhar Arzamastsev 75 000 $ (2)
Zach Gallant 75 000 $ (3)
Anton Gustafsson 75 000 $ (1)
Alex Coulombe 75 000 $ (2)
Viktor Crus-Rydberg 75 000 $ (1)
Evan Allen 75 000 $ (1)
Shane Eiserman 75 000 $ (2)
Eric Cornel 75 000 $ (2)
Conner Bleackley 75 000 $ (2)
Francois Tremblay 50 000 $ (1)
Total Farm Players32
Salary Commitment
Year 13 : 3 315 000 $
Year 14 : 1 590 000 $
Year 15 : 710 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 265 000 $
Year 14 : 1 540 000 $
Year 15 : 660 000 $
Year 16 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 8000 - 95 $ - 6 051 - 75,64%
Level 2: 6000 - 68 $ - 3 754 - 62,56%
Level 3: 3000 - 39 $ - 1 725 - 57,51%
Level 4: 4000 - 30 $ - 2 703 - 67,58%
Luxury : 1000 - 186 $ - 821 - 82,08%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 36 $ - 1 475 - 73,77%
Farm Level 2: 1000 - 20 $ - 677 - 67,66%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15 054 - 68,43%
Average Income per Game1 600 485 $
Year to Date Revenue14 404 361 $
Farm
Home Games Left32
Average Attendance - %2 152 - 71,73%
Average Income per Game98 247 $
Year to Date Revenue884 221 $

Expense

Pro Players Total Salaries72 350 100 $
Farm Players Total Salaries3 347 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value750 000 $
Pro Year To Date Expenses14 576 487 $
Farm Year To Date Expenses776 839 $
Pro Salary Cap To Date14 468 008 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 215 506 $
Farm Estimated Season Revenue3 143 897 $
Pro Remaining Season Days148
Pro Expenses Per Days385 450 $
Pro Estimated Expenses57 046 600 $
Farm Remaining Season Days146
Farm Expenses Per Days18 436 $
Farm Estimated Expenses2 691 656 $
Estimated Season Expenses59 738 256 $
Season Salary Cap73 100 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $899 900 $
Estimate Over Minimum Salary Cap of 0 $ 73 100 100 $
Current Bank Account65 754 561 $
Projected Bank Account60 375 708 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (1)
Mikael Granlund 7 000 000 $ (4)
Thomas Greiss 5 750 000 $ (1)
Marc Staal 5 650 000 $ (2)
Tomas Tatar 5 500 000 $ (3)
Tom Wilson 4 500 000 $ (4)
Zack Kassian 3 650 000 $ (1)
Brandon Montour 3 500 000 $ (3)
Markus Nutivaara 3 500 000 $ (4)
Micheal Ferland 3 150 000 $ (2)
Troy Terry 3 000 000 $ (3)
Colin Miller 2 650 000 $ (2)
Iiro Pakarinen 2 650 000 $ (2)
Reid Boucher 2 650 000 $ (2)
Adam Lowry 2 500 000 $ (1)
Jeremie Blain 2 100 000 $ (2)
Viktor Tikhonov 1 500 000 $ (1)
Andrej Sekera 900 100 $ (1)
Kaapo Kahkonen 900 000 $ (3)
Shea Theodore 900 000 $ (1)
Dylan Strome 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 13 : 72 350 100 $
Year 14 : 46 750 000 $
Year 15 : 27 900 000 $
Year 16 : 15 000 000 $
Salary Average Commitment
Year 13 : 71 550 100 $
Year 14 : 46 600 000 $
Year 15 : 27 900 000 $
Year 16 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 350 100 $
Year 14 : 46 750 000 $
Year 15 : 27 900 000 $
Year 16 : 15 000 000 $

Farm Players Salaries

Adam Gaudette 250 000 $ (3)
Joseph Blandisi 250 000 $ (3)
Joakim Ryan 210 000 $ (2)
Kevin Poulin 170 000 $ (2)
Marcus Kruger 150 000 $ (1)
Scott Harrington 140 000 $ (1)
Connor Brown 140 000 $ (1)
Dan Sexton 140 000 $ (2)
Dalton Prout 140 000 $ (1)
Maxim Lapierre 135 000 $ (1)
Joel Kellman 100 000 $ (3)
Tom Wandell 95 000 $ (1)
Nicklas Jensen 90 000 $ (1)
Harrison Ruopp 90 000 $ (1)
Antoine Samuel 90 000 $ (2)
Carl Grundstrom 90 000 $ (3)
Austin Strand 90 000 $ (3)
Brandon Mcmillan 87 500 $ (2)
Ben Maxwell 80 000 $ (1)
Carl Klingberg 80 000 $ (2)
Antoine Bibeau 80 000 $ (1)
Samuel Morin 75 000 $ (2)
Jake Walman 75 000 $ (2)
Fredrik Forsberg 75 000 $ (2)
Oliver Kylington 75 000 $ (3)
Joseph Cecconi 75 000 $ (3)
Joni Tuulola 75 000 $ (3)
Yannick Veilleux 70 000 $ (2)
Max Friberg 70 000 $ (1)
Dalton Smith 60 000 $ (1)
Total Farm Players30
Salary Commitment
Year 13 : 3 347 500 $
Year 14 : 2 077 500 $
Year 15 : 1 005 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 347 500 $
Year 14 : 2 077 500 $
Year 15 : 1 005 000 $
Year 16 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 8000 - 88 $ - 7 510 - 93,87%
Level 2: 5000 - 55 $ - 4 990 - 99,80%
Level 3: 2000 - 33 $ - 2 000 - 100,00%
Level 4: 4000 - 18 $ - 3 993 - 99,82%
Luxury : 1000 - 185 $ - 787 - 78,66%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 564 - 78,20%
Farm Level 2: 1000 - 15 $ - 957 - 95,74%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %19 279 - 96,39%
Average Income per Game1 730 501 $
Year to Date Revenue17 305 011 $
Farm
Home Games Left32
Average Attendance - %2 521 - 84,05%
Average Income per Game102 961 $
Year to Date Revenue926 652 $

Expense

Pro Players Total Salaries66 600 100 $
Farm Players Total Salaries2 697 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 937 992 $
Farm Year To Date Expenses580 719 $
Pro Salary Cap To Date14 829 516 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 645 534 $
Farm Estimated Season Revenue3 294 763 $
Pro Remaining Season Days148
Pro Expenses Per Days355 027 $
Pro Estimated Expenses52 543 996 $
Farm Remaining Season Days146
Farm Expenses Per Days14 960 $
Farm Estimated Expenses2 184 160 $
Estimated Season Expenses54 728 156 $
Season Salary Cap66 600 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $7 399 900 $
Estimate Over Minimum Salary Cap of 0 $ 66 600 100 $
Current Bank Account30 965 493 $
Projected Bank Account33 177 634 $

Pro Players Salaries

Paul Stastny 9 000 000 $ (3)
Brad Marchand 8 000 000 $ (2)
Marian Gaborik 7 650 000 $ (1)
Ryan Johansen 6 650 000 $ (1)
Brock Boeser 5 500 000 $ (4)
Ryan McDonagh 5 400 000 $ (1)
Torey Krug 5 000 000 $ (3)
Nick Bjugstad 4 000 000 $ (1)
Darcy Kuemper 3 800 000 $ (1)
Steven Kampfer 2 300 000 $ (1)
Patrice Cormier 1 200 000 $ (1)
Wayne Simmonds 900 100 $ (1)
Nicolas Deslauriers 900 000 $ (1)
Filip Hronek 900 000 $ (2)
Pavel Buchnevich 900 000 $ (1)
Quinn Hughes 900 000 $ (2)
Jake Virtanen 900 000 $ (1)
Anthony DeAngelo 900 000 $ (1)
Max Comtois 900 000 $ (3)
Malcolm Subban 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 66 600 100 $
Year 14 : 30 200 000 $
Year 15 : 20 400 000 $
Year 16 : 5 500 000 $
Salary Average Commitment
Year 13 : 66 300 100 $
Year 14 : 30 200 000 $
Year 15 : 20 400 000 $
Year 16 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 66 600 100 $
Year 14 : 30 200 000 $
Year 15 : 20 400 000 $
Year 16 : 5 500 000 $

Farm Players Salaries

Devon Toews 250 000 $ (3)
Michal Repik 182 500 $ (2)
Eric Robinson 180 000 $ (1)
Brendan Leipsic 175 000 $ (1)
Rob O'Gara 140 000 $ (2)
Cody Sol 100 000 $ (2)
Brandon Archibald 100 000 $ (2)
Graham Knott 100 000 $ (3)
Nathan Noel 100 000 $ (3)
Marek Langhamer 90 000 $ (2)
Jakub Zboril 90 000 $ (3)
Andre Petersson 80 000 $ (1)
Scott Timmins 80 000 $ (3)
Mattias Modig 80 000 $ (3)
Joel Mustonen 80 000 $ (3)
Spencer Watson 80 000 $ (3)
Karl Johansson 80 000 $ (3)
Tim Bozon 80 000 $ (3)
Michael Bunting 75 000 $ (2)
Brycen Martin 75 000 $ (2)
Filip Chlapik 75 000 $ (3)
Zachary Senyshyn 75 000 $ (3)
Ben Thomas 75 000 $ (3)
Nicklas Lasu 70 000 $ (3)
Justin Kea 65 000 $ (2)
Jakub Izacky 60 000 $ (2)
Ryan Rehill 60 000 $ (2)
Total Farm Players27
Salary Commitment
Year 13 : 2 697 500 $
Year 14 : 2 262 500 $
Year 15 : 1 315 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 697 500 $
Year 14 : 2 262 500 $
Year 15 : 1 315 000 $
Year 16 : 0 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - 90 $ - 7 474 - 93,43%
Level 2: 6000 - 60 $ - 4 484 - 74,74%
Level 3: 3000 - 32 $ - 2 377 - 79,22%
Level 4: 4000 - 25 $ - 3 209 - 80,21%
Luxury : 1000 - 188 $ - 782 - 78,24%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 200 - 60,02%
Farm Level 2: 1000 - 25 $ - 516 - 51,62%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 326 - 83,30%
Average Income per Game1 768 018 $
Year to Date Revenue15 912 164 $
Farm
Home Games Left32
Average Attendance - %1 717 - 57,22%
Average Income per Game99 719 $
Year to Date Revenue897 471 $

Expense

Pro Players Total Salaries71 700 100 $
Farm Players Total Salaries2 902 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 869 859 $
Farm Year To Date Expenses668 489 $
Pro Salary Cap To Date15 761 409 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 576 583 $
Farm Estimated Season Revenue3 191 008 $
Pro Remaining Season Days148
Pro Expenses Per Days382 011 $
Pro Estimated Expenses56 537 628 $
Farm Remaining Season Days146
Farm Expenses Per Days16 056 $
Farm Estimated Expenses2 344 176 $
Estimated Season Expenses58 881 804 $
Season Salary Cap71 700 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $2 299 900 $
Estimate Over Minimum Salary Cap of 0 $ 71 700 100 $
Current Bank Account21 186 912 $
Projected Bank Account22 072 699 $

Pro Players Salaries

Shea Weber 8 500 000 $ (4)
Brad Richards 8 000 000 $ (1)
Tuukka Rask 7 600 000 $ (2)
Patrice Bergeron 7 000 000 $ (2)
James Neal 6 500 000 $ (2)
Jeff Petry 5 500 000 $ (3)
Sean Couturier 5 000 000 $ (1)
Danton Heinen 4 150 000 $ (2)
Matt Grzelcyk 3 500 000 $ (2)
Frank Vatrano 2 650 000 $ (2)
Anders Bjork 2 100 000 $ (1)
Par Lindholm 1 800 000 $ (1)
Tim Heed 1 750 000 $ (1)
Derek Forbort 1 700 000 $ (2)
Anton Forsberg 1 600 000 $ (1)
Ondrej Palat 900 100 $ (1)
Travis Dermott 900 000 $ (2)
Ivan Barbashev 900 000 $ (1)
Trent Frederic 900 000 $ (3)
Oskar Steen 750 000 $ (3)
Total Pro Players20
Salary Commitment
Year 13 : 71 700 100 $
Year 14 : 49 650 000 $
Year 15 : 15 650 000 $
Year 16 : 8 500 000 $
Salary Average Commitment
Year 13 : 70 575 100 $
Year 14 : 48 525 000 $
Year 15 : 14 650 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 71 700 100 $
Year 14 : 49 650 000 $
Year 15 : 15 650 000 $
Year 16 : 8 500 000 $

Farm Players Salaries

Sean Kuraly 210 000 $ (2)
Noel Acciari 210 000 $ (2)
Tomas Nosek 180 000 $ (1)
Ben Hutton 180 000 $ (1)
Curtis Lazar 180 000 $ (1)
Connor Clifton 170 000 $ (3)
David Rundblad 160 000 $ (1)
Josh Leivo 150 000 $ (3)
Jesse Blacker (Out of Payroll) 150 000 $ (2)
Peter Delmas 140 000 $ (1)
Brad Ross 115 000 $ (3)
Joona Luoto 100 000 $ (3)
Luca Cunti 97 500 $ (2)
Samu Perhonen 90 000 $ (3)
Erik Brannstrom 90 000 $ (3)
Jeremy Lauzon 90 000 $ (3)
William Carrier 90 000 $ (1)
Julien Gauthier 90 000 $ (3)
Filip Ahl 87 500 $ (3)
Josh Wesley 87 500 $ (3)
Mark Arcobello 85 000 $ (2)
Jonathan Dahlen 75 000 $ (2)
Tobias Geisser 75 000 $ (3)
Jon Gillies 75 000 $ (1)
Jakob Forsbacka Karlsson 75 000 $ (3)
Total Farm Players25
Salary Commitment
Year 13 : 3 052 500 $
Year 14 : 2 047 500 $
Year 15 : 1 220 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 052 500 $
Year 14 : 2 047 500 $
Year 15 : 1 220 000 $
Year 16 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - 81 $ - 6 249 - 78,11%
Level 2: 6000 - 51 $ - 3 863 - 64,38%
Level 3: 3000 - 45 $ - 1 391 - 46,38%
Level 4: 4000 - 20 $ - 2 430 - 60,74%
Luxury : 1000 - 150 $ - 832 - 83,23%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 504 - 75,21%
Farm Level 2: 1000 - 15 $ - 950 - 94,99%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %14 765 - 67,11%
Average Income per Game1 619 331 $
Year to Date Revenue16 193 306 $
Farm
Home Games Left32
Average Attendance - %2 454 - 81,80%
Average Income per Game99 669 $
Year to Date Revenue897 025 $

Expense

Pro Players Total Salaries72 900 100 $
Farm Players Total Salaries2 525 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 658 717 $
Farm Year To Date Expenses595 194 $
Pro Salary Cap To Date15 550 268 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 199 249 $
Farm Estimated Season Revenue3 189 422 $
Pro Remaining Season Days148
Pro Expenses Per Days388 360 $
Pro Estimated Expenses57 477 280 $
Farm Remaining Season Days146
Farm Expenses Per Days14 040 $
Farm Estimated Expenses2 049 840 $
Estimated Season Expenses59 527 120 $
Season Salary Cap72 900 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 099 900 $
Estimate Over Minimum Salary Cap of 0 $ 72 900 100 $
Current Bank Account36 181 648 $
Projected Bank Account30 043 199 $

Pro Players Salaries

Patrick Kane 10 000 000 $ (3)
Roman Josi 8 000 000 $ (5)
Johnny Gaudreau 7 150 000 $ (2)
Duncan Keith 7 000 000 $ (2)
Mark Scheifele (Out of Payroll) 6 500 000 $ (1)
Jean Gabriel Pageau 5 500 000 $ (3)
Charlie McAvoy 4 150 000 $ (2)
Tristan Jarry (Out of Payroll) 4 150 000 $ (2)
Joonas Korpisalo 3 500 000 $ (1)
Jake Mccabe 3 500 000 $ (2)
Travis Hamonic (1 Way Contract) 2 500 000 $ (2)
Antoine Roussel 2 100 000 $ (2)
Dmitri Jaskin 1 750 000 $ (1)
Tom Kuhnhackl 1 700 000 $ (3)
Gabriel Dumont 1 000 000 $ (3)
Calvin de Haan 900 100 $ (1)
Roope Hintz 900 000 $ (2)
Jack Roslovic 900 000 $ (2)
Kasperi Kapanen 900 000 $ (1)
Curtis Mckenzie 800 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 72 900 100 $
Year 14 : 58 550 000 $
Year 15 : 26 200 000 $
Year 16 : 8 000 000 $
Salary Average Commitment
Year 13 : 69 650 100 $
Year 14 : 55 300 000 $
Year 15 : 22 700 000 $
Year 16 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 900 100 $
Year 14 : 58 550 000 $
Year 15 : 26 200 000 $
Year 16 : 8 000 000 $

Farm Players Salaries

Danny DeKeyser 175 000 $ (1)
Jason Garrison 160 000 $ (2)
Andrew Macdonald 160 000 $ (2)
Nick Seeler 150 000 $ (3)
Mattias Backman 110 000 $ (1)
Andrew Desjardins 110 000 $ (2)
Andy Andreoff 100 500 $ (2)
Nicola Riopel (Out of Payroll) 100 000 $ (3)
Jack Campbell 100 000 $ (3)
David Warsofsky 100 000 $ (2)
David Toews 95 000 $ (1)
Quentin Shore 90 000 $ (2)
Calle Andersson 90 000 $ (2)
Victor Ohman 80 000 $ (3)
Marc-Antoine Pouliot 80 000 $ (1)
Tomas Vincour 80 000 $ (3)
Jacob Lagace 80 000 $ (3)
Dominik Masin 75 000 $ (2)
Brent Pedersen 75 000 $ (2)
Austin Poganski 75 000 $ (2)
Steven Fogarty 70 000 $ (1)
Alex Belzile 70 000 $ (3)
Nikolas Brouillard 70 000 $ (2)
Coda Gordon 70 000 $ (1)
Andrew Fritsch 65 000 $ (1)
Mike Morrison 65 000 $ (1)
Robin Figren 65 000 $ (1)
Daniel Catenacci 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 13 : 2 625 500 $
Year 14 : 1 765 500 $
Year 15 : 660 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 625 500 $
Year 14 : 1 765 500 $
Year 15 : 660 000 $
Year 16 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - 90 $ - 7 371 - 92,14%
Level 2: 6000 - 60 $ - 4 472 - 74,54%
Level 3: 3000 - 30 $ - 2 490 - 83,01%
Level 4: 5000 - 20 $ - 4 233 - 84,66%
Luxury : 1500 - 150 $ - 1 051 - 70,07%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 561 - 78,06%
Farm Level 2: 1000 - 15 $ - 943 - 94,31%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 618 - 83,48%
Average Income per Game1 773 236 $
Year to Date Revenue15 959 124 $
Farm
Home Games Left31
Average Attendance - %2 504 - 83,48%
Average Income per Game102 495 $
Year to Date Revenue1 024 949 $

Expense

Pro Players Total Salaries65 360 100 $
Farm Players Total Salaries3 310 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 564 881 $
Farm Year To Date Expenses734 647 $
Pro Salary Cap To Date15 456 436 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 743 552 $
Farm Estimated Season Revenue3 177 342 $
Pro Remaining Season Days148
Pro Expenses Per Days348 466 $
Pro Estimated Expenses51 572 968 $
Farm Remaining Season Days146
Farm Expenses Per Days18 235 $
Farm Estimated Expenses2 662 310 $
Estimated Season Expenses54 235 278 $
Season Salary Cap65 360 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $8 639 900 $
Estimate Over Minimum Salary Cap of 0 $ 65 360 100 $
Current Bank Account41 297 225 $
Projected Bank Account46 982 841 $

Pro Players Salaries

Mike Ribeiro 8 150 000 $ (1)
Max Pacioretty 8 000 000 $ (1)
Matt Duchene 7 500 000 $ (2)
Devan Dubnyk 7 000 000 $ (2)
Alex Pietrangelo 6 250 000 $ (2)
Morgan Rielly 6 150 000 $ (1)
Mathew Barzal (Out of Payroll) 6 000 000 $ (4)
Sam Reinhart 4 650 000 $ (1)
Justin Faulk 4 650 000 $ (2)
Damon Severson 3 000 000 $ (1)
Scott Wilson 1 400 000 $ (1)
Chris Wideman 1 210 000 $ (1)
Phil Varone 1 100 000 $ (1)
Erik Johnson 900 100 $ (1)
Zachary Sanford 900 000 $ (1)
Scott Wedgewood 900 000 $ (1)
Valeri Nichushkin 900 000 $ (1)
Adrian Kempe 900 000 $ (3)
Eeli Tolvanen 900 000 $ (3)
Colin White 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 13 : 71 360 100 $
Year 14 : 34 100 000 $
Year 15 : 8 700 000 $
Year 16 : 6 000 000 $
Salary Average Commitment
Year 13 : 68 210 100 $
Year 14 : 32 600 000 $
Year 15 : 8 700 000 $
Year 16 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 71 360 100 $
Year 14 : 34 100 000 $
Year 15 : 8 700 000 $
Year 16 : 6 000 000 $

Farm Players Salaries

Chandler Stephenson 250 000 $ (3)
Jon Merrill 180 000 $ (1)
Nick Cousins 180 000 $ (1)
Mac Bennett 150 000 $ (2)
Ryan Sproul 150 000 $ (2)
Mikkel Boedker 140 000 $ (2)
Korbanian Holzer 140 000 $ (2)
Peter Stoykewych 110 000 $ (1)
Stefan Elliott 110 000 $ (1)
Kenny Agostino 110 000 $ (2)
Nikita Nesterov 100 000 $ (1)
Connor Knapp 90 000 $ (1)
Taylor Aronson 90 000 $ (3)
Troy Bourke 90 000 $ (1)
Lance Bouma 90 000 $ (1)
Michael Dal Colle 90 000 $ (2)
Viktor Fasth 90 000 $ (1)
Brandon Davidson 90 000 $ (1)
Mikhail Maltsev 90 000 $ (3)
Antoine Lafleur 80 000 $ (2)
Jeremy Gregoire 75 000 $ (2)
Josh Ho-Sang 75 000 $ (2)
Kelly Summers 75 000 $ (2)
Matthew Finn 75 000 $ (3)
Adam Musil 75 000 $ (3)
Christopher Wilkie 75 000 $ (3)
Joseph Labate 75 000 $ (2)
Kerby Rychel 75 000 $ (1)
Paul Bittner 75 000 $ (3)
Radovan Bondra 75 000 $ (3)
Andrei Kuzmenko 75 000 $ (2)
Maxim Kitsyn 65 000 $ (1)
Total Farm Players32
Salary Commitment
Year 13 : 3 310 000 $
Year 14 : 2 040 000 $
Year 15 : 805 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 310 000 $
Year 14 : 2 040 000 $
Year 15 : 805 000 $
Year 16 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 8000 - 95 $ - 5 973 - 74,66%
Level 2: 6000 - 60 $ - 4 520 - 75,33%
Level 3: 3000 - 32 $ - 1 887 - 62,89%
Level 4: 5000 - 22 $ - 3 895 - 77,90%
Luxury : 1000 - 195 $ - 725 - 72,48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 32 $ - 1 925 - 96,24%
Farm Level 2: 1000 - 18 $ - 704 - 70,44%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16 999 - 73,91%
Average Income per Game1 621 712 $
Year to Date Revenue14 595 411 $
Farm
Home Games Left32
Average Attendance - %2 629 - 87,64%
Average Income per Game110 667 $
Year to Date Revenue996 000 $

Expense

Pro Players Total Salaries70 350 100 $
Farm Players Total Salaries2 600 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 138 908 $
Farm Year To Date Expenses611 974 $
Pro Salary Cap To Date15 030 451 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 894 795 $
Farm Estimated Season Revenue3 541 333 $
Pro Remaining Season Days148
Pro Expenses Per Days374 868 $
Pro Estimated Expenses55 480 464 $
Farm Remaining Season Days146
Farm Expenses Per Days14 439 $
Farm Estimated Expenses2 108 094 $
Estimated Season Expenses57 588 558 $
Season Salary Cap70 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $3 649 900 $
Estimate Over Minimum Salary Cap of 0 $ 70 350 100 $
Current Bank Account182 374 134 $
Projected Bank Account180 221 704 $

Pro Players Salaries

Ilya Kovalchuk 9 900 000 $ (2)
Zach Boychuk 6 500 000 $ (4)
Andrei Vasilevski 5 750 000 $ (1)
Christian Backman 5 500 000 $ (2)
Mattias Ekholm 5 500 000 $ (3)
James vanRiemsdyk 5 500 000 $ (1)
Brandon Carlo 5 000 000 $ (3)
Alex Galchenyuk 4 650 000 $ (2)
William Nylander 4 500 000 $ (3)
Dominik Kahun 3 500 000 $ (3)
Alex Chiasson 3 000 000 $ (2)
Alex Kerfoot 2 650 000 $ (2)
Patrik Nemeth 2 100 000 $ (2)
Marc-Edouard Vlasic 900 100 $ (1)
Jordan Greenway 900 000 $ (2)
Dmytro Timashov 900 000 $ (2)
Stefan Matteau 900 000 $ (2)
Vince Dunn 900 000 $ (1)
Andreas Athanasiou 900 000 $ (1)
Jonas Johansson 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 13 : 70 350 100 $
Year 14 : 56 400 000 $
Year 15 : 25 900 000 $
Year 16 : 6 500 000 $
Salary Average Commitment
Year 13 : 69 100 100 $
Year 14 : 55 150 000 $
Year 15 : 24 900 000 $
Year 16 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 70 350 100 $
Year 14 : 56 400 000 $
Year 15 : 25 900 000 $
Year 16 : 6 500 000 $

Farm Players Salaries

Pontus Aberg 180 000 $ (1)
Michael Bournival 170 000 $ (3)
Josh Jooris 120 000 $ (1)
Robbie Russo 110 000 $ (1)
Magnus Paajarvi 110 000 $ (2)
Mike Reilly 110 000 $ (2)
Oskar Sundqvist 110 000 $ (2)
Kent Patterson 110 000 $ (2)
Eric Gelinas 100 000 $ (1)
Gabriel Carlsson 90 000 $ (3)
Andreas Englund (Out of Payroll) 90 000 $ (2)
Greg Mckegg 90 000 $ (3)
Valentin Zykov 90 000 $ (1)
Scott Stajcer 90 000 $ (2)
Robby Fabbri 90 000 $ (2)
Joakim Nygard 90 000 $ (1)
Dante Fabbro 90 000 $ (3)
Spencer Martin 90 000 $ (2)
Kelsey Tessier 90 000 $ (1)
Julius Nattinen 75 000 $ (3)
Pavel Kraskovsky 75 000 $ (3)
Ludwig Bystrom 75 000 $ (1)
Juuso Ikonen 75 000 $ (1)
Jeremy Bracco 75 000 $ (3)
Anthony Richard 75 000 $ (3)
Vladimir Tkachyov 75 000 $ (2)
Andrei Mironov 75 000 $ (1)
Mikael Wikstrand 70 000 $ (1)
Total Farm Players28
Salary Commitment
Year 13 : 2 690 000 $
Year 14 : 1 615 000 $
Year 15 : 740 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 690 000 $
Year 14 : 1 615 000 $
Year 15 : 740 000 $
Year 16 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - 90 $ - 7 609 - 95,11%
Level 2: 6000 - 55 $ - 5 235 - 87,26%
Level 3: 3000 - 26 $ - 2 404 - 80,14%
Level 4: 5000 - 19 $ - 4 217 - 84,34%
Luxury : 1000 - 185 $ - 798 - 79,78%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 921 - 96,06%
Farm Level 2: 1000 - 14 $ - 939 - 93,94%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20 263 - 88,10%
Average Income per Game1 793 417 $
Year to Date Revenue16 140 754 $
Farm
Home Games Left31
Average Attendance - %2 861 - 95,35%
Average Income per Game116 924 $
Year to Date Revenue1 169 239 $

Expense

Pro Players Total Salaries69 600 100 $
Farm Players Total Salaries2 125 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 581 228 $
Farm Year To Date Expenses522 817 $
Pro Salary Cap To Date15 472 774 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 389 348 $
Farm Estimated Season Revenue3 624 641 $
Pro Remaining Season Days148
Pro Expenses Per Days370 900 $
Pro Estimated Expenses54 893 200 $
Farm Remaining Season Days146
Farm Expenses Per Days11 898 $
Farm Estimated Expenses1 737 108 $
Estimated Season Expenses56 630 308 $
Season Salary Cap69 600 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $4 399 900 $
Estimate Over Minimum Salary Cap of 0 $ 69 600 100 $
Current Bank Account59 704 105 $
Projected Bank Account64 087 786 $

Pro Players Salaries

Claude Giroux 8 000 000 $ (2)
Derick Brassard 7 500 000 $ (3)
Jonathan Quick 6 750 000 $ (1)
Jaden Schwartz 6 150 000 $ (2)
Paul Byron 5 000 000 $ (3)
Jakob Silfverberg 5 000 000 $ (4)
Gustav Nyquist (Out of Payroll) 4 500 000 $ (2)
Brendan Gallagher 4 500 000 $ (2)
Philipp Grubauer 4 000 000 $ (4)
TJ Brennan 3 500 000 $ (2)
Jaccob Slavin 3 500 000 $ (1)
Mark Pysyk 3 150 000 $ (2)
Darren Helm 2 300 000 $ (1)
Evan Rodrigues 2 100 000 $ (2)
Kevin Rooney 1 800 000 $ (1)
Jaycob Megna 1 800 000 $ (1)
Anton Lindholm 1 200 000 $ (1)
Marco Scandella 900 100 $ (1)
Mario Kempe 900 000 $ (1)
Jeremy Boyce-Rotevall 800 000 $ (2)
Juho Lammikko 750 000 $ (2)
Total Pro Players21
Salary Commitment
Year 13 : 74 100 100 $
Year 14 : 54 950 000 $
Year 15 : 21 500 000 $
Year 16 : 9 000 000 $
Salary Average Commitment
Year 13 : 71 200 100 $
Year 14 : 54 950 000 $
Year 15 : 21 500 000 $
Year 16 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 100 100 $
Year 14 : 54 950 000 $
Year 15 : 21 500 000 $
Year 16 : 9 000 000 $

Farm Players Salaries

Geoffrey Schemitsch 150 000 $ (1)
Luke Adam 150 000 $ (1)
John Negrin 120 000 $ (1)
Philip Samuelsson 100 000 $ (1)
Marcus Foligno 100 000 $ (2)
Jani Hakanpaa 100 000 $ (1)
Dmitri Kugryshev 100 000 $ (1)
Leland Irving 100 000 $ (2)
Alexander Avtsin 95 000 $ (1)
Anthony Camara (Out of Payroll) 90 000 $ (2)
Adam Brooks 90 000 $ (3)
Stephen Michalek 90 000 $ (3)
Tyler Soy 80 000 $ (3)
Keegan Lowe 80 000 $ (1)
Daniel Brodin 80 000 $ (3)
Paul Carey 80 000 $ (3)
Kory Nagy 75 000 $ (1)
Shane Gersich 75 000 $ (3)
Casey Fitzgerald 75 000 $ (3)
Nikita Serebryakov 75 000 $ (3)
Ian McCoshen 75 000 $ (2)
Michael St-Croix 70 000 $ (3)
Colin Suellentrop 65 000 $ (2)
Tyrel Seaman 50 000 $ (3)
Anton Zlobin 50 000 $ (3)
Total Farm Players25
Salary Commitment
Year 13 : 2 215 000 $
Year 14 : 1 245 000 $
Year 15 : 815 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 215 000 $
Year 14 : 1 245 000 $
Year 15 : 815 000 $
Year 16 : 0 $

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - 80 $ - 7 729 - 96,62%
Level 2: 5000 - 41 $ - 5 000 - 100,00%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 941 - 98,52%
Luxury : 1000 - 120 $ - 1 000 - 100,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 967 - 98,37%
Farm Level 2: 1000 - 17 $ - 737 - 73,68%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 670 - 98,35%
Average Income per Game1 536 658 $
Year to Date Revenue13 829 919 $
Farm
Home Games Left32
Average Attendance - %2 704 - 90,14%
Average Income per Game100 744 $
Year to Date Revenue906 699 $

Expense

Pro Players Total Salaries65 550 100 $
Farm Players Total Salaries2 540 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 355 049 $
Farm Year To Date Expenses569 656 $
Pro Salary Cap To Date15 246 579 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 173 045 $
Farm Estimated Season Revenue3 223 819 $
Pro Remaining Season Days148
Pro Expenses Per Days349 471 $
Pro Estimated Expenses51 721 708 $
Farm Remaining Season Days146
Farm Expenses Per Days14 118 $
Farm Estimated Expenses2 061 228 $
Estimated Season Expenses53 782 936 $
Season Salary Cap65 550 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $8 449 900 $
Estimate Over Minimum Salary Cap of 0 $ 65 550 100 $
Current Bank Account7 568 855 $
Projected Bank Account6 182 783 $

Pro Players Salaries

Jonathan Huberdeau 9 000 000 $ (5)
Dylan Larkin 7 500 000 $ (3)
Derek Stepan 7 500 000 $ (2)
Oscar Klefbom (Out of Payroll) 5 750 000 $ (3)
Max Domi 5 000 000 $ (3)
Kyle Palmieri 5 000 000 $ (4)
Patric Hornqvist 4 600 000 $ (3)
Kevin Labanc 4 500 000 $ (3)
Calvin Pickard 4 150 000 $ (2)
Michael Matheson 4 000 000 $ (3)
Mathew Dumba 3 500 000 $ (3)
Connor Carrick 1 700 000 $ (1)
Jonny Brodzinski 1 400 000 $ (1)
Jarred Tinordi 1 300 000 $ (1)
Sam Lafferty 1 200 000 $ (1)
Jonathan Bernier 900 100 $ (1)
Jacob Larsson 900 000 $ (3)
Denis Malgin 900 000 $ (2)
John Hayden 900 000 $ (1)
Stefan Warg 800 000 $ (3)
Jamie Devane 800 000 $ (3)
Total Pro Players21
Salary Commitment
Year 13 : 71 300 100 $
Year 14 : 63 900 000 $
Year 15 : 51 350 000 $
Year 16 : 14 000 000 $
Salary Average Commitment
Year 13 : 70 300 100 $
Year 14 : 62 900 000 $
Year 15 : 50 350 000 $
Year 16 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 71 300 100 $
Year 14 : 63 900 000 $
Year 15 : 51 350 000 $
Year 16 : 14 000 000 $

Farm Players Salaries

Michal Jordan 150 000 $ (2)
Jared Coreau 140 000 $ (2)
Erik Gudbranson 140 000 $ (1)
Colin Greening 135 000 $ (1)
Brett Carson 135 000 $ (1)
Lucas Lessio 110 000 $ (1)
Max Jones 90 000 $ (3)
Zach Budish 90 000 $ (2)
Lars Volden 80 000 $ (2)
Ryan Bourque 80 000 $ (1)
Ryan Stoa 80 000 $ (1)
Jeremy Williams 80 000 $ (3)
Ryan White 80 000 $ (3)
Alex Hutchings 80 000 $ (3)
Ben Blood 80 000 $ (3)
Jay Dickman 80 000 $ (3)
Robert Czarnik 80 000 $ (3)
Niklas Lucenius 80 000 $ (3)
Gleason Fournier 80 000 $ (3)
Benjamin Conz 80 000 $ (2)
Louis-Marc Aubry 80 000 $ (3)
Chris Calnan 75 000 $ (1)
Nikita Scherbak 75 000 $ (1)
Connor Rankin 75 000 $ (2)
Marc McNulty 75 000 $ (1)
Andrew Bodnarchuk 70 000 $ (1)
Philippe Cornet 70 000 $ (1)
Danick Paquette 70 000 $ (2)
Total Farm Players28
Salary Commitment
Year 13 : 2 540 000 $
Year 14 : 1 495 000 $
Year 15 : 810 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 540 000 $
Year 14 : 1 495 000 $
Year 15 : 810 000 $
Year 16 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - 88 $ - 7 391 - 92,38%
Level 2: 5000 - 58 $ - 4 795 - 95,89%
Level 3: 2000 - 35 $ - 1 951 - 97,56%
Level 4: 4000 - 23 $ - 3 878 - 96,96%
Luxury : 1000 - 177 $ - 835 - 83,48%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 520 - 75,98%
Farm Level 2: 1000 - 15 $ - 951 - 95,11%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 850 - 94,25%
Average Income per Game1 751 866 $
Year to Date Revenue15 766 794 $
Farm
Home Games Left32
Average Attendance - %2 471 - 82,36%
Average Income per Game100 508 $
Year to Date Revenue904 571 $

Expense

Pro Players Total Salaries72 000 100 $
Farm Players Total Salaries3 115 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 460 328 $
Farm Year To Date Expenses748 728 $
Pro Salary Cap To Date15 351 881 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 059 712 $
Farm Estimated Season Revenue3 216 252 $
Pro Remaining Season Days148
Pro Expenses Per Days383 598 $
Pro Estimated Expenses56 772 504 $
Farm Remaining Season Days146
Farm Expenses Per Days17 193 $
Farm Estimated Expenses2 510 178 $
Estimated Season Expenses59 282 682 $
Season Salary Cap72 000 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 999 900 $
Estimate Over Minimum Salary Cap of 0 $ 72 000 100 $
Current Bank Account25 358 786 $
Projected Bank Account25 352 068 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (2)
Kris Letang 8 500 000 $ (4)
Tyler Myers 7 500 000 $ (4)
Pekka Rinne 6 250 000 $ (1)
Nikolaj Ehlers 6 150 000 $ (2)
Vincent Trocheck 6 000 000 $ (2)
Clayton Keller 4 150 000 $ (2)
Nick Foligno 4 150 000 $ (1)
Rickard Rakell 3 650 000 $ (2)
Brett Pesce 3 650 000 $ (2)
Samuel Groulx 1 700 000 $ (2)
Lukas Sedlak 1 700 000 $ (1)
Louis Leblanc 1 700 000 $ (1)
Mark Visentin 1 400 000 $ (1)
Zane McIntyre 1 100 000 $ (1)
Brayden McNabb 900 100 $ (1)
Samuel Girard 900 000 $ (3)
Oskar Lindblom 900 000 $ (2)
Jesper Bratt 900 000 $ (3)
Elias Pettersson 900 000 $ (1)
Dylan Gambrell 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 13 : 72 000 100 $
Year 14 : 53 900 000 $
Year 15 : 18 700 000 $
Year 16 : 16 000 000 $
Salary Average Commitment
Year 13 : 69 166 767 $
Year 14 : 51 316 667 $
Year 15 : 17 116 667 $
Year 16 : 14 416 667 $
Salary Cap with 1 Way Contract
Year 13 : 72 000 100 $
Year 14 : 53 900 000 $
Year 15 : 18 700 000 $
Year 16 : 16 000 000 $

Farm Players Salaries

Darren Archibald 250 000 $ (1)
Kenny Ryan 210 000 $ (2)
Mikhail Grigorenko 170 000 $ (2)
Yohann Auvitu 170 000 $ (1)
Patrick Koudys 140 000 $ (1)
Juuso Riikola 120 000 $ (1)
Gemel Smith (Out of Payroll) 120 000 $ (1)
Stefan Noesen 110 000 $ (1)
Zac Rinaldo 110 000 $ (2)
Tomas Jurco 110 000 $ (1)
Brandon Gormley 100 000 $ (3)
Jonas Gustavsson 100 000 $ (1)
Micheal Haley 90 000 $ (2)
Michael Amadio 90 000 $ (2)
Sergey Kalinin 90 000 $ (2)
Andrey Makarov 90 000 $ (3)
Joey Hishon 90 000 $ (3)
Aaron Palushaj 90 000 $ (2)
Jansen Harkins 90 000 $ (3)
Stephen Silas 80 000 $ (1)
Alexander Khokhlachev 80 000 $ (1)
Trevor Carrick 75 000 $ (1)
Roberts Lipsbergs 75 000 $ (1)
Wilhelm Westlund 75 000 $ (1)
Laurent Dauphin 75 000 $ (1)
Nick Wolff 75 000 $ (3)
Thomas Schemitsch 75 000 $ (3)
Jeremy Roy 75 000 $ (3)
Graham Black 70 000 $ (1)
Dominik Uher 70 000 $ (1)
Simon Fernholm 70 000 $ (1)
Total Farm Players31
Salary Commitment
Year 13 : 3 235 000 $
Year 14 : 1 445 000 $
Year 15 : 595 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 235 000 $
Year 14 : 1 445 000 $
Year 15 : 595 000 $
Year 16 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 8000 - 92 $ - 7 261 - 90,76%
Level 2: 6000 - 65 $ - 4 491 - 74,85%
Level 3: 2000 - 40 $ - 1 778 - 88,91%
Level 4: 4000 - 25 $ - 3 730 - 93,25%
Luxury : 1000 - 170 $ - 961 - 96,06%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 40 $ - 1 782 - 89,11%
Farm Level 2: 1000 - 20 $ - 882 - 88,17%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 221 - 86,77%
Average Income per Game1 738 431 $
Year to Date Revenue15 645 878 $
Farm
Home Games Left32
Average Attendance - %2 664 - 88,79%
Average Income per Game105 243 $
Year to Date Revenue947 185 $

Expense

Pro Players Total Salaries72 100 000 $
Farm Players Total Salaries3 510 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 735 721 $
Farm Year To Date Expenses836 899 $
Pro Salary Cap To Date15 627 265 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 629 788 $
Farm Estimated Season Revenue3 367 769 $
Pro Remaining Season Days148
Pro Expenses Per Days384 127 $
Pro Estimated Expenses56 850 796 $
Farm Remaining Season Days146
Farm Expenses Per Days19 305 $
Farm Estimated Expenses2 818 530 $
Estimated Season Expenses59 669 326 $
Season Salary Cap72 100 000 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 900 000 $
Estimate Over Minimum Salary Cap of 0 $ 72 100 000 $
Current Bank Account(832 387 $)
Projected Bank Account(1 504 156 $)

Pro Players Salaries

Auston Matthews 8 750 000 $ (4)
Sean Bergenheim 7 500 000 $ (2)
Viktor Arvidsson 7 000 000 $ (5)
Pierre-Marc Bouchard 6 500 000 $ (1)
Ivan Provorov 6 000 000 $ (3)
Nazem Kadri 6 000 000 $ (4)
Reilly Smith 5 500 000 $ (4)
Juuse Saros (Out of Payroll) 4 000 000 $ (3)
Nikita Zadorov 3 650 000 $ (2)
Barclay Goodrow 3 150 000 $ (2)
Brett Ritchie 2 650 000 $ (2)
Michal Kempny 2 500 000 $ (2)
Ryan Dzingel 1 800 000 $ (1)
Cameron Gaunce 1 750 000 $ (1)
Jordan Weal 1 000 000 $ (1)
Ian Cole (Out of Payroll) 900 100 $ (1)
Vladislav Gavrikov 900 000 $ (2)
Givani Smith 900 000 $ (3)
Janne Kuokkanen 900 000 $ (3)
Thomas Chabot 900 000 $ (1)
Luka Gracnar 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 13 : 73 000 100 $
Year 14 : 59 400 000 $
Year 15 : 39 050 000 $
Year 16 : 27 250 000 $
Salary Average Commitment
Year 13 : 73 000 100 $
Year 14 : 59 400 000 $
Year 15 : 39 050 000 $
Year 16 : 27 250 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 000 100 $
Year 14 : 59 400 000 $
Year 15 : 39 050 000 $
Year 16 : 27 250 000 $

Farm Players Salaries

Nick Paul (Out of Payroll) 250 000 $ (3)
Sami Aittokallio 250 000 $ (3)
Brad Hunt 200 000 $ (3)
Zac Dalpe 200 000 $ (3)
Joonas Rask 190 000 $ (1)
Justin Dowling 185 000 $ (2)
Andrew Agozzino 180 000 $ (2)
Jared Aulin 160 000 $ (1)
Alexander Ruuttu 150 000 $ (3)
Sondre Olden 150 000 $ (1)
Vladimir Zharkov 140 000 $ (1)
Jerome Flaake 140 000 $ (1)
Teddy Purcell 140 000 $ (2)
Riku Helenius 125 000 $ (1)
Patrick Sieloff 110 000 $ (2)
Peter Regin 110 000 $ (1)
Joonas Nattinen (Out of Payroll) 110 000 $ (3)
Marco Cousineau 100 000 $ (1)
Teigan Zahn 100 000 $ (1)
Keith Aulie 100 000 $ (2)
Alex Theriau 90 000 $ (3)
T.J. Tynan 90 000 $ (3)
Austin Wagner 90 000 $ (3)
Luke Witkowski 85 000 $ (2)
Freddie Hamilton 80 000 $ (3)
Maxime Fortier 75 000 $ (3)
William Lagesson 75 000 $ (2)
Nikita Cherepanov 75 000 $ (2)
Aaron Harstad 70 000 $ (2)
Evgeni Krutikov 50 000 $ (1)
Total Farm Players30
Salary Commitment
Year 13 : 3 870 000 $
Year 14 : 2 605 000 $
Year 15 : 1 585 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 890 000 $
Year 14 : 2 625 000 $
Year 15 : 1 585 000 $
Year 16 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - 100 $ - 5 983 - 74,79%
Level 2: 5000 - 70 $ - 3 833 - 76,66%
Level 3: 2000 - 40 $ - 1 672 - 83,58%
Level 4: 4000 - 30 $ - 2 677 - 66,94%
Luxury : 1000 - 180 $ - 823 - 82,26%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 1 936 - 96,80%
Farm Level 2: 1000 - 15 $ - 968 - 96,79%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14 988 - 74,94%
Average Income per Game1 649 863 $
Year to Date Revenue14 848 770 $
Farm
Home Games Left31
Average Attendance - %2 904 - 96,79%
Average Income per Game108 167 $
Year to Date Revenue1 081 672 $

Expense

Pro Players Total Salaries72 000 100 $
Farm Players Total Salaries2 765 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 697 366 $
Farm Year To Date Expenses621 986 $
Pro Salary Cap To Date15 588 913 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 795 627 $
Farm Estimated Season Revenue3 353 183 $
Pro Remaining Season Days148
Pro Expenses Per Days383 598 $
Pro Estimated Expenses56 772 504 $
Farm Remaining Season Days146
Farm Expenses Per Days15 321 $
Farm Estimated Expenses2 236 866 $
Estimated Season Expenses59 009 370 $
Season Salary Cap72 000 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 999 900 $
Estimate Over Minimum Salary Cap of 0 $ 72 000 100 $
Current Bank Account59 532 754 $
Projected Bank Account56 672 194 $

Pro Players Salaries

Andrei Kostitsyn 7 500 000 $ (1)
Brayden Point 7 500 000 $ (4)
Dustin Byfuglien 6 500 000 $ (3)
Martin Jones 6 500 000 $ (2)
Alexander Radulov 5 350 000 $ (1)
Shayne Gostisbehere 4 500 000 $ (1)
Alexander Steen (1 Way Contract) 4 500 000 $ (1)
Scott Mayfield 4 150 000 $ (1)
Mikael Backlund 4 000 000 $ (3)
Drake Batherson 4 000 000 $ (3)
Adam Pelech 3 900 000 $ (1)
Anton Slepyshev 2 650 000 $ (2)
Alexander Burmistrov 2 650 000 $ (2)
Anthony Bitetto 1 800 000 $ (1)
Chad Ruhwedel 1 800 000 $ (1)
Joseph Cramarossa 1 100 000 $ (1)
Erik Haula 900 100 $ (1)
Christian Fischer 900 000 $ (3)
Nathan Bastian 900 000 $ (3)
Adin Hill 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 13 : 72 000 100 $
Year 14 : 36 500 000 $
Year 15 : 23 800 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 68 375 100 $
Year 14 : 34 375 000 $
Year 15 : 21 800 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 000 100 $
Year 14 : 36 500 000 $
Year 15 : 23 800 000 $
Year 16 : 7 500 000 $

Farm Players Salaries

Marcus Sorensen 170 000 $ (3)
Thomas Hickey 150 000 $ (1)
Daniel Marmenlind 150 000 $ (3)
Dominic Toninato 100 000 $ (3)
Zachary Yuen 100 000 $ (1)
Viktor Svedberg 100 000 $ (2)
Andrew Welinski 90 000 $ (1)
Frederik Gauthier 90 000 $ (1)
Devante Smith-Pelly 90 000 $ (3)
Kevin Stenlund 90 000 $ (3)
Kurt Etchegary 90 000 $ (1)
Keegan Kolesar 90 000 $ (3)
Brendan Lemieux 90 000 $ (2)
Tage Thompson 90 000 $ (3)
Bogdan Yakimov 80 000 $ (1)
Marek Zagrapan 80 000 $ (1)
Curtis Valk 80 000 $ (1)
Chris Brown 80 000 $ (1)
Egor Korshkov 75 000 $ (3)
Francis Perron 75 000 $ (2)
Stephen Desrochers 75 000 $ (1)
Tyler Lewington 75 000 $ (1)
Mason Geertsen 75 000 $ (1)
Jaedon Descheneau 75 000 $ (1)
A.J. Greer 75 000 $ (3)
Andrew Nielsen 75 000 $ (3)
Chaz Reddekopp 75 000 $ (3)
Philippe Desrosiers 75 000 $ (1)
Hunter Smith 70 000 $ (2)
Micheal Wall 70 000 $ (1)
Steven Delisle 65 000 $ (1)
Total Farm Players31
Salary Commitment
Year 13 : 2 765 000 $
Year 14 : 1 415 000 $
Year 15 : 1 080 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 765 000 $
Year 14 : 1 415 000 $
Year 15 : 1 080 000 $
Year 16 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - 90 $ - 6 682 - 83,53%
Level 2: 6000 - 50 $ - 5 184 - 86,40%
Level 3: 3000 - 30 $ - 2 170 - 72,32%
Level 4: 5000 - 25 $ - 2 940 - 58,80%
Luxury : 1000 - 180 $ - 826 - 82,55%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 32 $ - 1 806 - 90,29%
Farm Level 2: 1000 - 18 $ - 720 - 72,03%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17 802 - 77,40%
Average Income per Game1 706 922 $
Year to Date Revenue17 069 217 $
Farm
Home Games Left31
Average Attendance - %2 526 - 84,20%
Average Income per Game107 894 $
Year to Date Revenue1 078 940 $

Expense

Pro Players Total Salaries73 450 100 $
Farm Players Total Salaries2 265 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 439 448 $
Farm Year To Date Expenses536 980 $
Pro Salary Cap To Date15 330 974 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 914 573 $
Farm Estimated Season Revenue3 344 714 $
Pro Remaining Season Days148
Pro Expenses Per Days391 270 $
Pro Estimated Expenses57 907 960 $
Farm Remaining Season Days146
Farm Expenses Per Days12 647 $
Farm Estimated Expenses1 846 462 $
Estimated Season Expenses59 754 422 $
Season Salary Cap73 450 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $549 900 $
Estimate Over Minimum Salary Cap of 0 $ 73 450 100 $
Current Bank Account95 240 653 $
Projected Bank Account91 745 518 $

Pro Players Salaries

Brent Burns 8 000 000 $ (1)
Ryan O'Reilly 7 500 000 $ (4)
Braden Holtby 6 650 000 $ (3)
Mark Stone 5 500 000 $ (2)
Kyle Connor 5 150 000 $ (2)
Ryan Nugent-Hopkins 5 150 000 $ (1)
Nate Schmidt 4 500 000 $ (3)
Timo Meier 4 150 000 $ (2)
Nick Schmaltz 4 150 000 $ (2)
Colton Parayko 3 500 000 $ (1)
Gustav Forsling 3 150 000 $ (2)
Mathieu Joseph 2 650 000 $ (2)
Philip Danault 2 650 000 $ (1)
Mattias Janmark 2 650 000 $ (1)
Tucker Poolman 1 800 000 $ (1)
J.T. Compher 1 800 000 $ (1)
Christopher Tanev 900 100 $ (1)
Caleb Jones 900 000 $ (2)
Thatcher Demko 900 000 $ (2)
Jason Robertson 900 000 $ (3)
Luke Kunin 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 13 : 73 450 100 $
Year 14 : 47 000 000 $
Year 15 : 20 450 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 72 500 100 $
Year 14 : 46 050 000 $
Year 15 : 19 500 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 450 100 $
Year 14 : 47 000 000 $
Year 15 : 20 450 000 $
Year 16 : 7 500 000 $

Farm Players Salaries

Zach Aston-Reese 180 000 $ (1)
Mason Appleton 100 000 $ (3)
Adam Morrison 90 000 $ (2)
Kevin Gravel 90 000 $ (1)
Dennis Cholowski 90 000 $ (3)
Riley Stillman 90 000 $ (3)
Taylor Leier 90 000 $ (3)
Dan O'Regan 90 000 $ (3)
Steven Santini 90 000 $ (1)
Brendan Serville 80 000 $ (1)
Joseph Woll 75 000 $ (3)
Brett Pollock 75 000 $ (2)
Justin Kirkland 75 000 $ (2)
Nikita Korostelev 75 000 $ (2)
Joey Anderson 75 000 $ (3)
Lucas Johansen 75 000 $ (3)
Hudson Fasching 75 000 $ (1)
Sean Malone 75 000 $ (1)
Benjamin Gleason 75 000 $ (3)
Jacob Moverare 75 000 $ (3)
Petter Granberg 70 000 $ (1)
Vyacheslav Osnovin 65 000 $ (1)
Dane Fox 65 000 $ (1)
Mikko Vainonen 65 000 $ (1)
Vinny Saponari 65 000 $ (1)
Brendan Harms 65 000 $ (1)
Erik Thorell 65 000 $ (1)
Niklas Lundstrom 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 13 : 2 265 000 $
Year 14 : 1 150 000 $
Year 15 : 835 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 265 000 $
Year 14 : 1 150 000 $
Year 15 : 835 000 $
Year 16 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - 75 $ - 7 661 - 95,77%
Level 2: 6000 - 40 $ - 5 683 - 94,71%
Level 3: 3000 - 15 $ - 2 774 - 92,46%
Level 4: 5000 - 10 $ - 4 641 - 92,82%
Luxury : 1500 - 75 $ - 1 208 - 80,50%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 582 - 79,09%
Farm Level 2: 1000 - 15 $ - 966 - 96,58%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 966 - 93,47%
Average Income per Game1 406 336 $
Year to Date Revenue12 657 021 $
Farm
Home Games Left32
Average Attendance - %2 548 - 84,92%
Average Income per Game104 081 $
Year to Date Revenue936 727 $

Expense

Pro Players Total Salaries68 800 100 $
Farm Players Total Salaries3 335 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses13 688 377 $
Farm Year To Date Expenses756 764 $
Pro Salary Cap To Date13 579 924 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 002 741 $
Farm Estimated Season Revenue3 330 585 $
Pro Remaining Season Days148
Pro Expenses Per Days366 667 $
Pro Estimated Expenses54 266 716 $
Farm Remaining Season Days146
Farm Expenses Per Days18 369 $
Farm Estimated Expenses2 681 874 $
Estimated Season Expenses56 948 590 $
Season Salary Cap68 800 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $5 199 900 $
Estimate Over Minimum Salary Cap of 0 $ 68 800 100 $
Current Bank Account149 098 762 $
Projected Bank Account140 483 498 $

Pro Players Salaries

Connor McDavid 10 800 000 $ (5)
Sidney Crosby 9 900 000 $ (2)
Drew Doughty 8 000 000 $ (3)
Mikko Rantanen 8 000 000 $ (5)
Aaron Ekblad 7 500 000 $ (3)
Matt Carle (Out of Payroll) 5 650 000 $ (2)
Patrik Laine 5 650 000 $ (1)
Robin Lehner 4 000 000 $ (1)
Toni Rajala 2 000 000 $ (3)
Martin Frk 1 800 000 $ (1)
Dylan McIlrath 1 400 000 $ (1)
Jeff Carter 900 100 $ (1)
Joel Eriksson Ek 900 000 $ (2)
Carter Hart 900 000 $ (2)
Nicolas Hague 900 000 $ (3)
Matthew Tkachuk 900 000 $ (1)
Darnell Nurse 900 000 $ (1)
Ben Harpur 900 000 $ (1)
Chris Wagner 900 000 $ (2)
Nick Suzuki 900 000 $ (3)
Joel Farabee 900 000 $ (3)
Adam Helewka 750 000 $ (2)
Total Pro Players22
Salary Commitment
Year 13 : 74 450 100 $
Year 14 : 58 000 000 $
Year 15 : 39 000 000 $
Year 16 : 18 800 000 $
Salary Average Commitment
Year 13 : 63 050 100 $
Year 14 : 46 600 000 $
Year 15 : 27 500 000 $
Year 16 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 450 100 $
Year 14 : 58 000 000 $
Year 15 : 39 000 000 $
Year 16 : 18 800 000 $

Farm Players Salaries

Peter Holland 210 000 $ (3)
Kirill Petrov 200 000 $ (3)
Marko Dano 180 000 $ (1)
Matt Luff 180 000 $ (1)
Nicholas Baptiste 175 000 $ (3)
Yury Alexandrov 170 000 $ (3)
Taylor Fedun 155 000 $ (1)
Kalle Kossila 150 000 $ (1)
Alex Biega 140 000 $ (1)
Jason Missiaen 140 000 $ (3)
Gaetan Haas 135 000 $ (2)
David Kampf 120 000 $ (1)
Jerome Gauthier-Leduc 95 000 $ (1)
Brady Vail 95 000 $ (1)
Dylan Coghlan 90 000 $ (3)
Dryden Hunt 90 000 $ (3)
Nicolas Aube-Kubel 90 000 $ (2)
Brett Howden 90 000 $ (3)
Ryan Donato 90 000 $ (2)
Pavel Karnaukhov 75 000 $ (3)
Eamon McAdam 75 000 $ (1)
Veeti Vainio 75 000 $ (3)
Brayden Burke 75 000 $ (3)
Ryan Gropp 75 000 $ (3)
Jack Glover 75 000 $ (2)
Ales Stezka 75 000 $ (1)
Vaclav Karabacek 75 000 $ (2)
Ryan Collins 75 000 $ (2)
Emil Djuse 65 000 $ (1)
Total Farm Players29
Salary Commitment
Year 13 : 3 335 000 $
Year 14 : 2 005 000 $
Year 15 : 1 465 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 310 000 $
Year 14 : 2 005 000 $
Year 15 : 1 465 000 $
Year 16 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - 95 $ - 6 211 - 77,64%
Level 2: 6000 - 50 $ - 5 286 - 88,11%
Level 3: 3000 - 25 $ - 2 498 - 83,26%
Level 4: 5000 - 15 $ - 4 432 - 88,64%
Luxury : 1500 - 140 $ - 1 101 - 73,39%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 30 $ - 1 887 - 94,36%
Farm Level 2: 1000 - 15 $ - 928 - 92,78%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 528 - 83,10%
Average Income per Game1 622 099 $
Year to Date Revenue14 598 893 $
Farm
Home Games Left31
Average Attendance - %2 815 - 93,83%
Average Income per Game106 750 $
Year to Date Revenue1 067 496 $

Expense

Pro Players Total Salaries70 600 100 $
Farm Players Total Salaries2 770 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 395 250 $
Farm Year To Date Expenses625 438 $
Pro Salary Cap To Date15 286 805 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 907 175 $
Farm Estimated Season Revenue3 309 238 $
Pro Remaining Season Days148
Pro Expenses Per Days376 191 $
Pro Estimated Expenses55 676 268 $
Farm Remaining Season Days146
Farm Expenses Per Days15 348 $
Farm Estimated Expenses2 240 808 $
Estimated Season Expenses57 917 076 $
Season Salary Cap70 600 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $3 399 900 $
Estimate Over Minimum Salary Cap of 0 $ 70 600 100 $
Current Bank Account26 718 592 $
Projected Bank Account24 017 929 $

Pro Players Salaries

Jeff Skinner 6 650 000 $ (2)
Jordan Eberle 6 000 000 $ (4)
Tyler Johnson 6 000 000 $ (4)
Tomas Hertl 5 500 000 $ (2)
Jake Allen 5 500 000 $ (3)
Matt Niskanen 5 000 000 $ (2)
Marcus Johansson 4 500 000 $ (3)
Alec Martinez 4 500 000 $ (3)
Cody Hodgson 4 500 000 $ (1)
Derek Ryan 3 700 000 $ (2)
Carl Soderberg 3 500 000 $ (3)
Andy Greene 3 150 000 $ (1)
Philip Larsen 3 000 000 $ (2)
Cody Ceci 2 500 000 $ (1)
Lauri Tukonen 1 350 000 $ (1)
Cal O'Reilly 1 350 000 $ (1)
Patrick Dwyer 1 200 000 $ (1)
Keith Yandle 900 100 $ (1)
Lauri Korpikoski 900 000 $ (2)
Anthony Stolarz 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 70 600 100 $
Year 14 : 54 750 000 $
Year 15 : 30 000 000 $
Year 16 : 12 000 000 $
Salary Average Commitment
Year 13 : 69 350 100 $
Year 14 : 53 500 000 $
Year 15 : 29 000 000 $
Year 16 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 70 600 100 $
Year 14 : 54 750 000 $
Year 15 : 30 000 000 $
Year 16 : 12 000 000 $

Farm Players Salaries

Robbie Earl 152 500 $ (2)
Erik Condra 152 500 $ (2)
Jack Skille 152 500 $ (2)
Mike Lee 150 000 $ (2)
Mark Flood 140 000 $ (1)
Rudolfs Balcers (Out of Payroll) 140 000 $ (2)
Mark Fayne 140 000 $ (1)
Keaton Ellerby 135 000 $ (1)
Petr Vrana 135 000 $ (1)
Simon Bertilsson 125 000 $ (1)
Mark Katic 102 500 $ (2)
Sergey Andronov 102 500 $ (2)
Joonas Kemppainen 102 500 $ (2)
Tyler Beskorowany 100 000 $ (2)
Jonas Junland 95 000 $ (1)
Eero Elo 92 500 $ (2)
Danny Kristo 92 500 $ (2)
Ross Colton 90 000 $ (3)
Gregory Hofmann 90 000 $ (1)
Vladimir Ruzicka 85 000 $ (1)
Corey Trivino 80 000 $ (2)
Justin Azevedo 80 000 $ (1)
Joe Lavin 80 000 $ (1)
Emil Johansson 75 000 $ (2)
Philippe Hudon 75 000 $ (1)
Zachary Fucale 75 000 $ (1)
Colin Sullivan 70 000 $ (1)
Total Farm Players27
Salary Commitment
Year 13 : 2 910 000 $
Year 14 : 1 585 000 $
Year 15 : 90 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 910 000 $
Year 14 : 1 585 000 $
Year 15 : 90 000 $
Year 16 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 125 $ - 3 766 - 53,80%
Level 2: 5000 - 85 $ - 2 563 - 51,25%
Level 3: 2000 - 50 $ - 1 310 - 65,48%
Level 4: 4000 - 46 $ - 1 754 - 43,84%
Luxury : 1000 - 210 $ - 585 - 58,49%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 254 - 62,69%
Farm Level 2: 1000 - 12 $ - 714 - 71,35%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %9 977 - 52,51%
Average Income per Game1 557 478 $
Year to Date Revenue15 574 777 $
Farm
Home Games Left31
Average Attendance - %1 967 - 65,58%
Average Income per Game100 081 $
Year to Date Revenue1 000 807 $

Expense

Pro Players Total Salaries71 250 100 $
Farm Players Total Salaries2 720 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 517 213 $
Farm Year To Date Expenses608 654 $
Pro Salary Cap To Date15 408 764 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 281 809 $
Farm Estimated Season Revenue3 102 502 $
Pro Remaining Season Days148
Pro Expenses Per Days379 630 $
Pro Estimated Expenses56 185 240 $
Farm Remaining Season Days146
Farm Expenses Per Days15 080 $
Farm Estimated Expenses2 201 680 $
Estimated Season Expenses58 386 920 $
Season Salary Cap71 250 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $2 749 900 $
Estimate Over Minimum Salary Cap of 0 $ 71 250 100 $
Current Bank Account11 897 235 $
Projected Bank Account4 894 626 $

Pro Players Salaries

Jack Johnson 7 500 000 $ (3)
Peter Mueller 7 000 000 $ (4)
Jake Guentzel 6 150 000 $ (2)
Connor Hellebuyck (Out of Payroll) 5 000 000 $ (1)
Christian Dvorak 4 000 000 $ (2)
Josh Manson 3 500 000 $ (3)
Ty Rattie 3 500 000 $ (1)
Olli Maatta 3 500 000 $ (1)
Derrick Pouliot 3 150 000 $ (2)
Alexandar Georgiev 3 150 000 $ (2)
Alex Iafallo 3 000 000 $ (3)
Chris Tierney 3 000 000 $ (3)
Seth Griffith 2 650 000 $ (2)
Ryan Murray 2 650 000 $ (2)
Dominik Simon 2 650 000 $ (2)
Shane Prince 2 650 000 $ (2)
Jan Rutta 2 500 000 $ (2)
Mark McNeill 2 100 000 $ (1)
Remi Elie 1 800 000 $ (1)
Josh Bailey 900 100 $ (1)
Jakob Chychrun 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 13 : 71 250 100 $
Year 14 : 54 450 000 $
Year 15 : 24 900 000 $
Year 16 : 7 000 000 $
Salary Average Commitment
Year 13 : 70 500 100 $
Year 14 : 53 700 000 $
Year 15 : 24 150 000 $
Year 16 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 71 250 100 $
Year 14 : 54 450 000 $
Year 15 : 24 900 000 $
Year 16 : 7 000 000 $

Farm Players Salaries

Stuart Percy 150 000 $ (3)
Jonathan Racine 150 000 $ (3)
Adam Janosik 150 000 $ (1)
Scott Sabourin 100 000 $ (3)
Tomas Zizka 100 000 $ (2)
Milan Bartovic 100 000 $ (2)
Logan O'Connor 100 000 $ (3)
Jean-Francois Berube 100 000 $ (2)
Marek Schwarz 100 000 $ (2)
Zachary Hyman 90 000 $ (1)
Tyson Baillie 85 000 $ (1)
Brent Andrews 80 000 $ (2)
Henrik Karlsson 80 000 $ (2)
Morgan Klimchuk 75 000 $ (1)
David Levin 75 000 $ (2)
Daniel Muzito-Bagenda 75 000 $ (2)
Kale Kessy 75 000 $ (2)
Niklas Tikkinen 75 000 $ (2)
Brandon Whitney 75 000 $ (1)
Dalton Thrower 75 000 $ (1)
Daniil Zharkov 75 000 $ (1)
Troy Rutkowski 75 000 $ (2)
Anderson Macdonald 75 000 $ (3)
Keegan Iverson 75 000 $ (3)
Linus Nyman 75 000 $ (3)
Ondrej Kachyna 75 000 $ (3)
Johnathan Mcleod 75 000 $ (3)
Joshua Jacobs 75 000 $ (2)
William Knierim 70 000 $ (3)
Garrett Meurs 70 000 $ (1)
Logan Nelson 70 000 $ (3)
Total Farm Players31
Salary Commitment
Year 13 : 2 720 000 $
Year 14 : 2 025 000 $
Year 15 : 1 015 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 720 000 $
Year 14 : 2 025 000 $
Year 15 : 1 015 000 $
Year 16 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - 80 $ - 7 598 - 94,98%
Level 2: 6000 - 65 $ - 4 032 - 67,20%
Level 3: 2000 - 50 $ - 1 348 - 67,40%
Level 4: 4000 - 33 $ - 2 303 - 57,57%
Luxury : 1000 - 195 $ - 766 - 76,62%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 30 $ - 1 921 - 96,07%
Farm Level 2: 1000 - 15 $ - 948 - 94,77%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16 047 - 76,41%
Average Income per Game1 651 062 $
Year to Date Revenue14 859 554 $
Farm
Home Games Left32
Average Attendance - %2 869 - 95,64%
Average Income per Game107 069 $
Year to Date Revenue963 621 $

Expense

Pro Players Total Salaries72 350 100 $
Farm Players Total Salaries2 822 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 857 424 $
Farm Year To Date Expenses645 173 $
Pro Salary Cap To Date15 748 969 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 833 970 $
Farm Estimated Season Revenue3 426 208 $
Pro Remaining Season Days148
Pro Expenses Per Days385 450 $
Pro Estimated Expenses57 046 600 $
Farm Remaining Season Days146
Farm Expenses Per Days15 628 $
Farm Estimated Expenses2 281 688 $
Estimated Season Expenses59 328 288 $
Season Salary Cap72 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 649 900 $
Estimate Over Minimum Salary Cap of 0 $ 72 350 100 $
Current Bank Account20 065 828 $
Projected Bank Account16 997 718 $

Pro Players Salaries

Eric Staal 9 500 000 $ (4)
Evgeni Malkin 9 000 000 $ (3)
Vladimir Tarasenko 7 000 000 $ (1)
Mikko Koskinen 5 250 000 $ (3)
Kevin Shattenkirk 5 250 000 $ (2)
Filip Forsberg 5 000 000 $ (2)
Jamieson Oleksiak 4 650 000 $ (2)
Charlie Coyle 4 500 000 $ (1)
Brady Skjei 3 650 000 $ (1)
Markus Granlund 2 650 000 $ (2)
Alexander Petrovic 2 650 000 $ (2)
Sean Walker 1 800 000 $ (1)
Charles Hudon 1 800 000 $ (1)
Samuel Blais 1 750 000 $ (1)
Zemgus Girgensons 1 700 000 $ (2)
Tyler Wotherspoon 1 500 000 $ (2)
Colin Blackwell 1 500 000 $ (3)
Brandon Yip (1 Way Contract) 1 400 000 $ (2)
Calle Jarnkrok 900 100 $ (1)
Calvin Petersen 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 13 : 72 350 100 $
Year 14 : 50 950 000 $
Year 15 : 25 250 000 $
Year 16 : 9 500 000 $
Salary Average Commitment
Year 13 : 71 850 100 $
Year 14 : 50 450 000 $
Year 15 : 24 750 000 $
Year 16 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 350 100 $
Year 14 : 50 950 000 $
Year 15 : 25 250 000 $
Year 16 : 9 500 000 $

Farm Players Salaries

David Honzik 170 000 $ (2)
Justin Pogge 150 000 $ (2)
Radko Gudas 150 000 $ (1)
Eric O'dell 150 000 $ (2)
Torrey Mitchell 135 000 $ (1)
Phillip Digiuseppe 120 000 $ (1)
Igor Makarov 115 000 $ (1)
Jonathan Matsumoto 115 000 $ (1)
Oskars Bartulis (Out of Payroll) 110 000 $ (2)
Kyle Clifford 100 000 $ (1)
Max Gaede 100 000 $ (2)
AJ Jenks 100 000 $ (2)
Shawn Lalonde 100 000 $ (1)
Jhonas Enroth 95 000 $ (1)
Ryan Garbutt 95 000 $ (1)
Greg Pateryn 90 000 $ (1)
Kieffer Bellows 90 000 $ (3)
Matt Donovan 90 000 $ (1)
Nick Sorensen 90 000 $ (2)
Jakub Culek 90 000 $ (2)
Zack Stortini 77 500 $ (1)
Rourke Chartier (Out of Payroll) 75 000 $ (2)
Yasin Cisse 75 000 $ (1)
Blake Siebenaler 75 000 $ (2)
Zach Nastasiuk 75 000 $ (1)
Martin Reway 75 000 $ (1)
Colton White 75 000 $ (3)
Otto Koivula 75 000 $ (3)
Jan Kostalek 75 000 $ (1)
Matt Murphy 75 000 $ (1)
Total Farm Players30
Salary Commitment
Year 13 : 3 007 500 $
Year 14 : 1 350 000 $
Year 15 : 240 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 007 500 $
Year 14 : 1 350 000 $
Year 15 : 240 000 $
Year 16 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - 95 $ - 6 099 - 76,24%
Level 2: 5000 - 55 $ - 4 995 - 99,89%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 967 - 99,17%
Luxury : 1000 - 215 $ - 724 - 72,37%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 40 $ - 1 386 - 69,32%
Farm Level 2: 1000 - 15 $ - 969 - 96,90%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17 784 - 88,92%
Average Income per Game1 631 639 $
Year to Date Revenue16 316 389 $
Farm
Home Games Left32
Average Attendance - %2 355 - 78,51%
Average Income per Game104 283 $
Year to Date Revenue938 544 $

Expense

Pro Players Total Salaries71 300 100 $
Farm Players Total Salaries3 400 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 104 775 $
Farm Year To Date Expenses774 271 $
Pro Salary Cap To Date15 996 329 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 580 806 $
Farm Estimated Season Revenue3 337 045 $
Pro Remaining Season Days148
Pro Expenses Per Days379 895 $
Pro Estimated Expenses56 224 460 $
Farm Remaining Season Days146
Farm Expenses Per Days18 717 $
Farm Estimated Expenses2 732 682 $
Estimated Season Expenses58 957 142 $
Season Salary Cap71 300 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $2 699 900 $
Estimate Over Minimum Salary Cap of 0 $ 71 300 100 $
Current Bank Account3 029 401 $
Projected Bank Account(2 009 890 $)

Pro Players Salaries

Phil Kessel 8 000 000 $ (4)
Marc-Andre Fleury 8 000 000 $ (3)
Oliver Ekman Larsson 6 250 000 $ (1)
William Karlsson 5 650 000 $ (2)
Brock Nelson 5 500 000 $ (3)
Cam Fowler 5 000 000 $ (3)
Alex Goligoski 4 700 000 $ (2)
Craig Smith 3 650 000 $ (1)
Nick Leddy 3 500 000 $ (3)
Jonas Brodin 3 500 000 $ (3)
Ondrej Kase 3 150 000 $ (2)
Ilya Mikheyev 2 650 000 $ (2)
Jacob Markstrom 2 500 000 $ (1)
Andrew Copp 2 500 000 $ (2)
Kevin Hayes 2 500 000 $ (1)
Johan Larsson 1 800 000 $ (1)
Tanner Fritz 1 750 000 $ (1)
Taylor Beck 1 400 000 $ (1)
Bobby Ryan 900 100 $ (1)
Christian Djoos 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 73 800 100 $
Year 14 : 52 150 000 $
Year 15 : 33 500 000 $
Year 16 : 8 000 000 $
Salary Average Commitment
Year 13 : 73 300 100 $
Year 14 : 51 650 000 $
Year 15 : 33 000 000 $
Year 16 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 800 100 $
Year 14 : 52 150 000 $
Year 15 : 33 500 000 $
Year 16 : 8 000 000 $

Farm Players Salaries

Nikita Gusev 250 000 $ (3)
Oscar Fantenberg 180 000 $ (1)
Ilya Lyubushkin 180 000 $ (1)
Adam Clendening 175 000 $ (1)
Christian Folin 150 000 $ (2)
Jordan Schroeder 150 000 $ (2)
Austin Levi 150 000 $ (3)
Riley Sheahan 140 000 $ (2)
Andrej Nestrasil 140 000 $ (1)
Carter Rowney 135 000 $ (1)
Cody Franson 130 000 $ (1)
Maxime Clermont 120 000 $ (1)
Markus Hannikainen (Out of Payroll) 120 000 $ (1)
Nicolas Deschamps 110 000 $ (2)
Joel Champagne 100 000 $ (3)
Julian Melchiori 95 000 $ (1)
Mirko Hoefflin 95 000 $ (1)
Scott Glennie 95 000 $ (1)
Austin Lotz 90 000 $ (2)
John Armstrong 90 000 $ (1)
Logan Shaw 90 000 $ (3)
Dave Labrecque 80 000 $ (1)
Nikolay Goldobin 75 000 $ (2)
Matthew Berkovitz 75 000 $ (2)
Jack Sadek 75 000 $ (1)
Elvis Merzlikins 75 000 $ (1)
Timotej Sille 75 000 $ (1)
Geordie Wudrick 75 000 $ (1)
Ty Ronning 75 000 $ (3)
Dominic Turgeon 75 000 $ (2)
Kent Simpson 55 000 $ (1)
Total Farm Players31
Salary Commitment
Year 13 : 3 520 000 $
Year 14 : 1 530 000 $
Year 15 : 665 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 465 000 $
Year 14 : 1 530 000 $
Year 15 : 665 000 $
Year 16 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 8000 - 85 $ - 7 212 - 90,15%
Level 2: 6000 - 55 $ - 5 072 - 84,53%
Level 3: 2000 - 27 $ - 1 930 - 96,51%
Level 4: 4000 - 22 $ - 3 663 - 91,57%
Luxury : 1000 - 185 $ - 754 - 75,42%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 32 $ - 1 930 - 96,49%
Farm Level 2: 1000 - 14 $ - 943 - 94,27%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 631 - 88,72%
Average Income per Game1 725 538 $
Year to Date Revenue15 529 846 $
Farm
Home Games Left32
Average Attendance - %2 873 - 95,75%
Average Income per Game111 681 $
Year to Date Revenue1 005 130 $

Expense

Pro Players Total Salaries72 900 100 $
Farm Players Total Salaries2 580 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 818 527 $
Farm Year To Date Expenses586 962 $
Pro Salary Cap To Date15 710 082 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 217 230 $
Farm Estimated Season Revenue3 573 796 $
Pro Remaining Season Days148
Pro Expenses Per Days388 360 $
Pro Estimated Expenses57 477 280 $
Farm Remaining Season Days146
Farm Expenses Per Days14 332 $
Farm Estimated Expenses2 092 472 $
Estimated Season Expenses59 569 752 $
Season Salary Cap72 900 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 099 900 $
Estimate Over Minimum Salary Cap of 0 $ 72 900 100 $
Current Bank Account38 933 892 $
Projected Bank Account38 155 166 $

Pro Players Salaries

Andrei Markov 8 500 000 $ (1)
Evgeni Dadonov 6 650 000 $ (3)
Andre Burakowsky (Out of Payroll) 6 000 000 $ (3)
Zach Werenski 5 000 000 $ (3)
Adam Henrique 5 000 000 $ (1)
Nail Yakupov 4 650 000 $ (2)
David Perron 4 500 000 $ (1)
Igor Shesterkin 4 000 000 $ (4)
Nikita Zaitsev 4 000 000 $ (3)
Tim Erixon 3 500 000 $ (2)
Radek Faksa 3 150 000 $ (2)
John Gilmour 3 000 000 $ (3)
Austin Watson 3 000 000 $ (3)
Sebastian Wannstrom 2 650 000 $ (1)
Blaze Lizotte 2 500 000 $ (3)
Dean Kukan 2 100 000 $ (2)
Anders Nilsson 1 500 000 $ (1)
Garnet Hathaway 1 400 000 $ (2)
Patrik Berglund 900 100 $ (1)
Pierre-Luc Dubois 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 72 900 100 $
Year 14 : 48 950 000 $
Year 15 : 34 150 000 $
Year 16 : 4 000 000 $
Salary Average Commitment
Year 13 : 72 400 100 $
Year 14 : 48 950 000 $
Year 15 : 34 150 000 $
Year 16 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 900 100 $
Year 14 : 48 950 000 $
Year 15 : 34 150 000 $
Year 16 : 4 000 000 $

Farm Players Salaries

Josh Brown 210 000 $ (2)
Ryan Shannon 150 000 $ (1)
Casey Cizikas 150 000 $ (1)
JC Lipon 140 000 $ (2)
David Booth 100 000 $ (1)
Maxim Mamin 100 000 $ (1)
Reece Scarlett 100 000 $ (1)
Blake Weyrick 90 000 $ (3)
Mackenzie MacEachern 90 000 $ (2)
Ryan Murphy 90 000 $ (1)
Thomas(Chase) Perry 90 000 $ (2)
Alexander Younan 75 000 $ (2)
Aleksi Saarela 75 000 $ (2)
Ebbe Sionas 75 000 $ (1)
Jesper Lindgren 75 000 $ (3)
Geoff Platt 75 000 $ (1)
Gustav Olofsson (Out of Payroll) 75 000 $ (1)
Keegan Kanzig 75 000 $ (2)
Sean Day 75 000 $ (3)
Adam Ollas-Mattsson 75 000 $ (3)
Alex Kile 75 000 $ (1)
Filip Sandberg 75 000 $ (1)
Ruzal Galeyev 75 000 $ (1)
Thomas Novak 75 000 $ (3)
Alexis Binner 75 000 $ (2)
Lukas Zetterberg 75 000 $ (2)
Anton Karlsson 75 000 $ (2)
Simon Hjalmarsson 75 000 $ (1)
Ludwig Blomstrand 70 000 $ (1)
Total Farm Players29
Salary Commitment
Year 13 : 2 655 000 $
Year 14 : 1 370 000 $
Year 15 : 390 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 630 000 $
Year 14 : 1 370 000 $
Year 15 : 390 000 $
Year 16 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - 92 $ - 5 741 - 71,76%
Level 2: 5000 - 70 $ - 3 543 - 70,85%
Level 3: 2000 - 45 $ - 1 492 - 74,61%
Level 4: 4000 - 33 $ - 2 213 - 55,31%
Luxury : 1000 - 180 $ - 803 - 80,33%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 38 $ - 1 388 - 69,42%
Farm Level 2: 1000 - 19 $ - 685 - 68,53%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %13 792 - 68,96%
Average Income per Game1 585 665 $
Year to Date Revenue14 270 981 $
Farm
Home Games Left32
Average Attendance - %2 074 - 69,12%
Average Income per Game98 009 $
Year to Date Revenue882 084 $

Expense

Pro Players Total Salaries67 750 100 $
Farm Players Total Salaries2 445 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 598 710 $
Farm Year To Date Expenses562 359 $
Pro Salary Cap To Date15 490 229 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 741 266 $
Farm Estimated Season Revenue3 136 299 $
Pro Remaining Season Days148
Pro Expenses Per Days361 112 $
Pro Estimated Expenses53 444 576 $
Farm Remaining Season Days146
Farm Expenses Per Days13 610 $
Farm Estimated Expenses1 987 060 $
Estimated Season Expenses55 431 636 $
Season Salary Cap67 750 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $6 249 900 $
Estimate Over Minimum Salary Cap of 0 $ 67 750 100 $
Current Bank Account46 380 521 $
Projected Bank Account44 826 450 $

Pro Players Salaries

John Tavares (Out of Payroll) 9 000 000 $ (3)
Sebastian Aho 8 500 000 $ (5)
Aleksander Barkov 7 500 000 $ (3)
Mitchell Marner (Out of Payroll) 7 500 000 $ (3)
Victor Hedman 7 000 000 $ (3)
Rasmus Ristolainen 5 750 000 $ (3)
Semyon Varlamov 5 650 000 $ (2)
Tanner Pearson 3 650 000 $ (1)
Connor Murphy 3 500 000 $ (3)
Tyler Bertuzzi 2 650 000 $ (2)
Troy Stetcher 2 650 000 $ (2)
Jimmy Vesey 2 100 000 $ (1)
Scott Laughton 1 800 000 $ (1)
Matt Moulson 1 500 000 $ (1)
Scott Kosmachuk 1 400 000 $ (2)
Mathieu Perreault 900 100 $ (1)
Jeff Zatkoff 900 000 $ (1)
Jordan Kyrou 900 000 $ (3)
Erik Cernak 900 000 $ (1)
Jordan Subban 750 000 $ (1)
David Kase 750 000 $ (3)
Total Pro Players21
Salary Commitment
Year 13 : 75 250 100 $
Year 14 : 62 750 000 $
Year 15 : 50 400 000 $
Year 16 : 8 500 000 $
Salary Average Commitment
Year 13 : 75 300 100 $
Year 14 : 62 800 000 $
Year 15 : 50 400 000 $
Year 16 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 75 250 100 $
Year 14 : 62 750 000 $
Year 15 : 50 400 000 $
Year 16 : 8 500 000 $

Farm Players Salaries

Patrick Wiercioch 170 000 $ (3)
Stephane Da Costa 160 000 $ (1)
Zach Trotman 150 000 $ (1)
Jim Slater 150 000 $ (1)
Chris Stewart 140 000 $ (1)
Tomas Kubalik 140 000 $ (1)
Ondrej Roman (Out of Payroll) 140 000 $ (1)
Alexei Emelin 120 000 $ (1)
Matt D'Agostini 110 000 $ (1)
Reece Willcox 100 000 $ (1)
Mike Blunden 100 000 $ (1)
Michael Mersch 100 000 $ (1)
Eddie Wittchow 90 000 $ (1)
Jeff Frazee 90 000 $ (3)
Justin Hache 80 000 $ (3)
Brett Sutter 80 000 $ (3)
Colin Jacobs 80 000 $ (3)
Rasmus Bengtsson 80 000 $ (3)
Curtis Hamilton 75 000 $ (1)
Zachary Sawchenko 75 000 $ (1)
Jarrod Maidens 75 000 $ (1)
Evgeny Artyukhin 70 000 $ (1)
Hannu Toivonen 70 000 $ (1)
Total Farm Players23
Salary Commitment
Year 13 : 2 445 000 $
Year 14 : 580 000 $
Year 15 : 580 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 445 000 $
Year 14 : 580 000 $
Year 15 : 580 000 $
Year 16 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 90 $ - 7 388 - 92,35%
Level 2: 6000 - 55 $ - 5 394 - 89,91%
Level 3: 3000 - 35 $ - 1 893 - 63,10%
Level 4: 4000 - 25 $ - 3 179 - 79,48%
Luxury : 1000 - 190 $ - 789 - 78,91%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 577 - 78,87%
Farm Level 2: 1000 - 15 $ - 978 - 97,83%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 644 - 84,75%
Average Income per Game1 785 354 $
Year to Date Revenue16 068 188 $
Farm
Home Games Left32
Average Attendance - %2 556 - 85,19%
Average Income per Game104 129 $
Year to Date Revenue937 165 $

Expense

Pro Players Total Salaries71 850 100 $
Farm Players Total Salaries3 275 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 687 070 $
Farm Year To Date Expenses739 968 $
Pro Salary Cap To Date15 578 584 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 131 335 $
Farm Estimated Season Revenue3 332 142 $
Pro Remaining Season Days148
Pro Expenses Per Days382 805 $
Pro Estimated Expenses56 655 140 $
Farm Remaining Season Days146
Farm Expenses Per Days18 048 $
Farm Estimated Expenses2 635 008 $
Estimated Season Expenses59 290 148 $
Season Salary Cap71 850 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $2 149 900 $
Estimate Over Minimum Salary Cap of 0 $ 71 850 100 $
Current Bank Account50 689 400 $
Projected Bank Account51 862 729 $

Pro Players Salaries

Anze Kopitar 10 350 000 $ (4)
Jakub Voracek 8 500 000 $ (5)
Nikita Kucherov 8 000 000 $ (1)
Sean Monahan 8 000 000 $ (3)
Brandon Saad 6 150 000 $ (2)
Jared Spurgeon 6 000 000 $ (3)
Cory Schneider 5 750 000 $ (1)
Cam Atkinson 5 000 000 $ (3)
Matt Roy 2 650 000 $ (2)
Michael Stone 1 750 000 $ (1)
Jamie McGinn 1 500 000 $ (1)
Michael Chaput 1 000 000 $ (1)
Patrick Marleau 900 100 $ (1)
Alex Nedeljkovic 900 000 $ (3)
Denis Gurianov 900 000 $ (3)
Martin Necas 900 000 $ (3)
Sam Bennett 900 000 $ (1)
Adam Fox 900 000 $ (2)
Jonas Siegenthaler 900 000 $ (2)
Travis Sanheim 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 71 850 100 $
Year 14 : 51 150 000 $
Year 15 : 40 550 000 $
Year 16 : 18 850 000 $
Salary Average Commitment
Year 13 : 69 941 767 $
Year 14 : 49 241 667 $
Year 15 : 38 641 667 $
Year 16 : 16 941 667 $
Salary Cap with 1 Way Contract
Year 13 : 71 850 100 $
Year 14 : 51 150 000 $
Year 15 : 40 550 000 $
Year 16 : 18 850 000 $

Farm Players Salaries

Matthew Peca 250 000 $ (3)
Karson Kuhlman 170 000 $ (3)
Christopher Gibson 160 000 $ (3)
Viktor Stalberg 150 000 $ (2)
Justin Fontaine 150 000 $ (2)
Chris Bourque 125 000 $ (1)
Stephen Johns 120 000 $ (1)
Evgeny Medvedev 120 000 $ (1)
Andreas Martinsen 120 000 $ (2)
Kurtis MacDermid 110 000 $ (2)
Blake Coleman 100 000 $ (1)
Matt Beleskey 100 000 $ (1)
Andrew Yogan 100 000 $ (3)
Mike Hoeffel 100 000 $ (1)
Evgeny Grachev 100 000 $ (1)
Steve Oleksy 100 000 $ (1)
Magnus Hellberg 100 000 $ (3)
Rem Pitlick 90 000 $ (3)
David Gilbert 90 000 $ (2)
Michael Latta 90 000 $ (2)
Denis Bodrov 90 000 $ (2)
Mitch Wahl 80 000 $ (1)
Danny Biega 80 000 $ (2)
Rickard Hugg 75 000 $ (2)
Dillon Heatherington 75 000 $ (1)
Julius Bergman 75 000 $ (2)
Evan Cowley 75 000 $ (1)
Stepan Falkovsky 75 000 $ (3)
Dysin Mayo 75 000 $ (3)
Jonathan Davidsson 75 000 $ (3)
Adam Marsh 55 000 $ (1)
Total Farm Players31
Salary Commitment
Year 13 : 3 275 000 $
Year 14 : 2 125 000 $
Year 15 : 1 095 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 275 000 $
Year 14 : 2 125 000 $
Year 15 : 1 095 000 $
Year 16 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - 90 $ - 7 484 - 93,56%
Level 2: 6000 - 49 $ - 5 308 - 88,47%
Level 3: 3000 - 39 $ - 1 831 - 61,02%
Level 4: 4000 - 25 $ - 3 126 - 78,15%
Luxury : 1000 - 172 $ - 893 - 89,34%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 32 $ - 1 882 - 94,11%
Farm Level 2: 1000 - 15 $ - 852 - 85,20%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 643 - 84,74%
Average Income per Game1 754 739 $
Year to Date Revenue15 792 651 $
Farm
Home Games Left32
Average Attendance - %2 734 - 91,14%
Average Income per Game108 545 $
Year to Date Revenue976 906 $

Expense

Pro Players Total Salaries72 350 100 $
Farm Players Total Salaries2 810 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 278 338 $
Farm Year To Date Expenses659 894 $
Pro Salary Cap To Date15 169 866 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 151 648 $
Farm Estimated Season Revenue3 473 444 $
Pro Remaining Season Days148
Pro Expenses Per Days385 450 $
Pro Estimated Expenses57 046 600 $
Farm Remaining Season Days146
Farm Expenses Per Days15 561 $
Farm Estimated Expenses2 271 906 $
Estimated Season Expenses59 318 506 $
Season Salary Cap72 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 649 900 $
Estimate Over Minimum Salary Cap of 0 $ 72 350 100 $
Current Bank Account24 866 285 $
Projected Bank Account25 172 871 $

Pro Players Salaries

Mike Richards 7 650 000 $ (2)
Mark Giordano 7 000 000 $ (4)
Antti Niemi 5 750 000 $ (2)
Jonathan Drouin 5 150 000 $ (2)
Jake Muzzin 5 000 000 $ (1)
Mikko Koivu 4 750 000 $ (2)
Morgan Ellis 4 000 000 $ (4)
Landon Ferraro 3 500 000 $ (3)
Brian Boyle 3 500 000 $ (2)
Derek Grant (1 Way Contract) 3 300 000 $ (1)
Devin Shore 2 800 000 $ (1)
Sven Baertschi 2 650 000 $ (2)
Brett Kulak 2 650 000 $ (2)
Matt Mahalak 2 650 000 $ (2)
Matthew Nieto 2 300 000 $ (1)
Colton Sceviour 2 300 000 $ (1)
Jared Cowen 2 100 000 $ (1)
Pavel Francouz 2 000 000 $ (2)
Vinni Lettieri 1 500 000 $ (3)
Cam Barker 900 100 $ (1)
Alex Debrincat 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 13 : 72 350 100 $
Year 14 : 52 750 000 $
Year 15 : 16 000 000 $
Year 16 : 11 000 000 $
Salary Average Commitment
Year 13 : 69 700 100 $
Year 14 : 50 100 000 $
Year 15 : 14 500 000 $
Year 16 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 350 100 $
Year 14 : 52 750 000 $
Year 15 : 16 000 000 $
Year 16 : 11 000 000 $

Farm Players Salaries

Zack MacEwen 250 000 $ (3)
Charlie Lindgren 210 000 $ (2)
Johan Gustafsson 170 000 $ (3)
Jacob Josefson (Out of Payroll) 150 000 $ (2)
Marc-Andre Gragnani 140 000 $ (2)
Valeri Vasiliev 110 000 $ (2)
Andrew Ebbett 110 000 $ (1)
Jiri Sekac 110 000 $ (1)
Christian Thomas 110 000 $ (1)
Ross Johnston 100 000 $ (2)
Will Weber 100 000 $ (2)
Jake Evans 90 000 $ (2)
Yakov Trenin 90 000 $ (3)
Warren Foegele 90 000 $ (2)
Taylor Chorney 80 000 $ (1)
Adam Tambellini 75 000 $ (1)
Darby Llewellyn 75 000 $ (1)
Kyle Jenkins 75 000 $ (1)
Luc Snuggerud 75 000 $ (2)
Chris Martenet 75 000 $ (3)
Jens Looke 75 000 $ (2)
Michael Spacek 75 000 $ (2)
Austen Keating 75 000 $ (3)
Linus Soderstrom 75 000 $ (3)
Jared Hauf 75 000 $ (1)
Kyle Beach 75 000 $ (1)
Connor Hobbs 75 000 $ (3)
Matthew Strome 75 000 $ (3)
Cooper Marody (Out of Payroll) 75 000 $ (3)
Roland Mckeown 75 000 $ (2)
Total Farm Players30
Salary Commitment
Year 13 : 3 035 000 $
Year 14 : 2 250 000 $
Year 15 : 960 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 035 000 $
Year 14 : 2 250 000 $
Year 15 : 960 000 $
Year 16 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 74 000 000 $
Available Cap Space

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 30 703 632 $ 68 550 100 $ 5 449 900 $ 68 550 100 $ 2 875 000 $ 27 125 000 $ 213152
BlackHawks 27 088 208 $ 66 600 100 $ 7 399 900 $ 66 600 100 $ 2 490 000 $ 27 510 000 $ 222749
BlueJacket 36 050 203 $ 71 950 100 $ 2 049 900 $ 71 950 100 $ 3 031 000 $ 26 969 000 $ 222951
Blues 76 735 066 $ 67 725 100 $ 6 274 900 $ 67 725 100 $ 4 007 500 $ 25 992 500 $ 213051
Bruins 13 274 993 $ 66 950 100 $ 7 049 900 $ 66 950 100 $ 2 385 000 $ 27 615 000 $ 232649
Canadiens 50 516 160 $ 72 950 100 $ 1 049 900 $ 72 950 100 $ 3 280 000 $ 26 720 000 $ 203252
Canucks 56 274 678 $ 65 350 100 $ 8 649 900 $ 65 350 100 $ 2 285 000 $ 27 715 000 $ 202545
Capitals 10 597 898 $ 73 450 100 $ 549 900 $ 73 450 100 $ 2 375 000 $ 27 625 000 $ 212445
Coyotes 25 600 362 $ 71 350 100 $ 2 649 900 $ 71 350 100 $ 2 190 000 $ 27 810 000 $ 222850
Devils 35 461 465 $ 68 600 100 $ 5 399 900 $ 68 600 100 $ 2 610 000 $ 27 390 000 $ 203151
Ducks 12 540 812 $ 73 775 100 $ 224 900 $ 73 775 100 $ 3 165 000 $ 26 835 000 $ 203252
Flames 65 754 561 $ 73 100 100 $ 899 900 $ 73 100 100 $ 3 347 500 $ 26 652 500 $ 213051
Flyers 30 965 493 $ 66 600 100 $ 7 399 900 $ 66 600 100 $ 2 697 500 $ 27 302 500 $ 202747
GoldenKnights 21 186 912 $ 71 700 100 $ 2 299 900 $ 71 700 100 $ 2 902 500 $ 27 097 500 $ 202545
Hurricanes 36 181 648 $ 72 900 100 $ 1 099 900 $ 72 900 100 $ 2 525 500 $ 27 474 500 $ 202848
Islanders 41 297 225 $ 65 360 100 $ 8 639 900 $ 65 360 100 $ 3 310 000 $ 26 690 000 $ 203252
Jets 182 374 134 $ 70 350 100 $ 3 649 900 $ 70 350 100 $ 2 600 000 $ 27 400 000 $ 202848
Kings 59 704 105 $ 69 600 100 $ 4 399 900 $ 69 600 100 $ 2 125 000 $ 27 875 000 $ 212546
Kraken 7 568 855 $ 65 550 100 $ 8 449 900 $ 65 550 100 $ 2 540 000 $ 27 460 000 $ 212849
Lightning 25 358 786 $ 72 000 100 $ 1 999 900 $ 72 000 100 $ 3 115 000 $ 26 885 000 $ 213152
MapleLeafs (832 387 $) 72 100 000 $ 1 900 000 $ 72 100 000 $ 3 510 000 $ 26 490 000 $ 213051
Oilers 59 532 754 $ 72 000 100 $ 1 999 900 $ 72 000 100 $ 2 765 000 $ 27 235 000 $ 203151
Panthers 95 240 653 $ 73 450 100 $ 549 900 $ 73 450 100 $ 2 265 000 $ 27 735 000 $ 212849
Penguins 149 098 762 $ 68 800 100 $ 5 199 900 $ 68 800 100 $ 3 335 000 $ 26 665 000 $ 222951
Predators 26 718 592 $ 70 600 100 $ 3 399 900 $ 70 600 100 $ 2 770 000 $ 27 230 000 $ 202747
Rangers 11 897 235 $ 71 250 100 $ 2 749 900 $ 71 250 100 $ 2 720 000 $ 27 280 000 $ 213152
RedWings 20 065 828 $ 72 350 100 $ 1 649 900 $ 72 350 100 $ 2 822 500 $ 27 177 500 $ 203050
Sabres 3 029 401 $ 71 300 100 $ 2 699 900 $ 71 300 100 $ 3 400 000 $ 26 600 000 $ 203151
Senators 38 933 892 $ 72 900 100 $ 1 099 900 $ 72 900 100 $ 2 580 000 $ 27 420 000 $ 202949
Sharks 46 380 521 $ 67 750 100 $ 6 249 900 $ 67 750 100 $ 2 445 000 $ 27 555 000 $ 212344
Stars 50 689 400 $ 71 850 100 $ 2 149 900 $ 71 850 100 $ 3 275 000 $ 26 725 000 $ 203151
Wild 24 866 285 $ 72 350 100 $ 1 649 900 $ 72 350 100 $ 2 810 000 $ 27 190 000 $ 213051