Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 24 mars 2023 at 12:49

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - 87 $ - 7 470 - 93,38%
Level 2: 6000 - 52 $ - 5 369 - 89,48%
Level 3: 3000 - 21 $ - 2 597 - 86,58%
Level 4: 5000 - 14 $ - 4 535 - 90,71%
Luxury : 1000 - 177 $ - 829 - 82,94%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 898 - 94,90%
Farm Level 2: 1000 - 19 $ - 649 - 64,87%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20 801 - 90,44%
Average Income per Game1 671 526 $
Year to Date Revenue60 174 921 $
Farm
Home Games Left5
Average Attendance - %2 547 - 84,89%
Average Income per Game111 443 $
Year to Date Revenue4 011 946 $

Expense

Pro Players Total Salaries68 250 000 $
Farm Players Total Salaries2 410 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 624 950 $
Farm Year To Date Expenses2 403 552 $
Pro Salary Cap To Date64 190 075 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 357 628 $
Farm Estimated Season Revenue557 215 $
Pro Remaining Season Days28
Pro Expenses Per Days319 767 $
Pro Estimated Expenses8 953 476 $
Farm Remaining Season Days27
Farm Expenses Per Days11 731 $
Farm Estimated Expenses316 737 $
Estimated Season Expenses9 270 213 $
Season Salary Cap68 250 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $6 750 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 250 000 $
Current Bank Account46 956 637 $
Projected Bank Account46 601 267 $

Pro Players Salaries

Steven Stamkos 10 350 000 $ (2)
Taylor Hall 8 000 000 $ (1)
John Gibson 7 650 000 $ (1)
Tyson Barrie 7 500 000 $ (3)
Sean Couturier (Out of Payroll) 7 500 000 $ (4)
Jaden Schwartz 6 150 000 $ (1)
Nazem Kadri 6 000 000 $ (3)
Niklas Hjalmarsson 5 400 000 $ (2)
Anders Lee 5 000 000 $ (2)
Andreas Johnsson 2 000 000 $ (2)
Ryan Carpenter 1 500 000 $ (1)
Sonny Milano 900 000 $ (1)
Jayce Hawryluk 900 000 $ (1)
Ethan Bear 900 000 $ (2)
Lawson Crouse 900 000 $ (1)
Mikhail Sergachev 900 000 $ (1)
Jonas Siegenthaler 900 000 $ (1)
Travis Dermott 900 000 $ (1)
Jack Roslovic 900 000 $ (1)
Tim Wahlgren 750 000 $ (2)
Jack Lafontaine 750 000 $ (2)
Total Pro Players21
Salary Commitment
Year 14 : 75 750 000 $
Year 15 : 46 150 000 $
Year 16 : 21 000 000 $
Year 17 : 7 500 000 $
Salary Average Commitment
Year 14 : 75 400 000 $
Year 15 : 45 800 000 $
Year 16 : 21 000 000 $
Year 17 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 75 750 000 $
Year 15 : 46 150 000 $
Year 16 : 21 000 000 $
Year 17 : 7 500 000 $

Farm Players Salaries

Griffin Reinhart 140 000 $ (1)
Gerald Mayhew 130 000 $ (3)
Andy Andreoff 100 500 $ (1)
Andreas Soderberg 100 000 $ (2)
Steven Shipley 90 000 $ (2)
Adam Samuelsson 85 000 $ (2)
Beau Starrett 80 000 $ (1)
Jakub Kindl 80 000 $ (1)
Cal O'Reilly 80 000 $ (3)
Rasmus Bengtsson 80 000 $ (2)
Alex Hutchings 80 000 $ (2)
Scott Darling 80 000 $ (2)
Axel Jonsson Fjällby 75 000 $ (1)
Kale Kessy 75 000 $ (1)
Eric Florchuk 75 000 $ (1)
Ian McCoshen 75 000 $ (1)
Dmitri Samorukov 75 000 $ (3)
Denis Smirnov 75 000 $ (3)
Daniel Kurovsky 75 000 $ (3)
Pavel Koltygin 75 000 $ (3)
Filip Berglund 75 000 $ (3)
James Hardie 75 000 $ (3)
David Bernhardt 75 000 $ (3)
Andrei Svetlakov 75 000 $ (2)
Tobias Eder 70 000 $ (3)
Kyle Beach 70 000 $ (3)
Max Friberg 65 000 $ (1)
Alex Kile 65 000 $ (1)
Niklas Lundstrom 65 000 $ (3)
Edwin Minney 50 000 $ (1)
Total Farm Players30
Salary Commitment
Year 14 : 2 410 500 $
Year 15 : 1 530 000 $
Year 16 : 940 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 410 500 $
Year 15 : 1 530 000 $
Year 16 : 940 000 $
Year 17 : 0 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - 85 $ - 7 481 - 93,51%
Level 2: 6000 - 50 $ - 5 498 - 91,64%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 4 000 - 100,00%
Luxury : 1000 - 175 $ - 844 - 84,42%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 28 $ - 1 917 - 95,85%
Farm Level 2: 1000 - 11 $ - 983 - 98,30%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %19 823 - 94,40%
Average Income per Game1 619 148 $
Year to Date Revenue59 908 492 $
Farm
Home Games Left5
Average Attendance - %2 900 - 96,67%
Average Income per Game93 508 $
Year to Date Revenue3 366 301 $

Expense

Pro Players Total Salaries74 300 000 $
Farm Players Total Salaries3 118 083 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 929 545 $
Farm Year To Date Expenses2 710 115 $
Pro Salary Cap To Date64 494 649 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 476 594 $
Farm Estimated Season Revenue467 542 $
Pro Remaining Season Days28
Pro Expenses Per Days347 907 $
Pro Estimated Expenses9 741 396 $
Farm Remaining Season Days27
Farm Expenses Per Days15 038 $
Farm Estimated Expenses406 026 $
Estimated Season Expenses10 147 422 $
Season Salary Cap74 300 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $700 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 300 000 $
Current Bank Account21 166 756 $
Projected Bank Account17 963 470 $

Pro Players Salaries

Sean Bergenheim 7 500 000 $ (1)
Yanni Gourde 7 000 000 $ (3)
Evgeny Kuznetsov 7 000 000 $ (2)
Dougie Hamilton 6 750 000 $ (5)
Mats Zuccarello (1 Way Contract) 5 000 000 $ (4)
Kevin Fiala 4 500 000 $ (3)
Robert Hagg 4 150 000 $ (1)
Igor Shesterkin 4 000 000 $ (3)
Jared McCann 3 650 000 $ (1)
Brian Dumoulin 3 500 000 $ (1)
Jake Mccabe 3 500 000 $ (1)
Ivan Barbashev 3 500 000 $ (2)
Barclay Goodrow 3 150 000 $ (1)
Mathieu Joseph 2 650 000 $ (1)
Alan Quine 2 000 000 $ (3)
Pavel Francouz 2 000 000 $ (1)
Brian Gibbons 1 900 000 $ (2)
Sean Durzi 900 000 $ (3)
Gustav Lindstrom 900 000 $ (3)
Radim Zohorna 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 74 300 000 $
Year 15 : 43 450 000 $
Year 16 : 31 050 000 $
Year 17 : 11 750 000 $
Salary Average Commitment
Year 14 : 73 300 000 $
Year 15 : 42 450 000 $
Year 16 : 30 050 000 $
Year 17 : 10 750 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 300 000 $
Year 15 : 43 450 000 $
Year 16 : 31 050 000 $
Year 17 : 11 750 000 $

Farm Players Salaries

Zachary Sawchenko 210 000 $ (3)
Matt Tennyson 210 000 $ (3)
Brad Malone 170 000 $ (3)
Slater Koekkoek 170 000 $ (3)
Fredrik Claesson 150 000 $ (3)
Sven Andrighetto 150 000 $ (3)
Chris Bigras 130 000 $ (2)
Oskar Sundqvist 110 000 $ (1)
Jakob Lilja 110 000 $ (1)
Brian Ferlin 90 000 $ (3)
Dakota Mermis 90 000 $ (3)
Gavin Bayreuther 90 000 $ (2)
Nikolai Glukhov 90 000 $ (3)
Boris Katchouk 90 000 $ (3)
Samu Perhonen 90 000 $ (2)
Reese Johnson 88 083 $ (1)
Marek Tvrdon 80 000 $ (1)
Raphael Bussieres 80 000 $ (1)
Tom Wandell 80 000 $ (1)
Mark Barberio 80 000 $ (1)
Kevin Roy 80 000 $ (3)
Jhonas Enroth 80 000 $ (1)
Alexander Nylander 75 000 $ (3)
Timothy Gettinger 75 000 $ (3)
Brandon Gignac 75 000 $ (3)
Glenn Gawdin (Out of Payroll) 75 000 $ (2)
James Sheppard 75 000 $ (1)
Dennis Yan 75 000 $ (2)
Gustav Bouramman 75 000 $ (2)
Matthew Spencer 75 000 $ (2)
Justin Bailey 75 000 $ (1)
Total Farm Players31
Salary Commitment
Year 14 : 3 193 083 $
Year 15 : 2 335 000 $
Year 16 : 1 725 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 193 083 $
Year 15 : 2 335 000 $
Year 16 : 1 725 000 $
Year 17 : 0 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 8000 - 90 $ - 6 236 - 77,95%
Level 2: 6000 - 55 $ - 5 484 - 91,40%
Level 3: 3000 - 30 $ - 2 443 - 81,42%
Level 4: 5000 - 20 $ - 4 212 - 84,24%
Luxury : 1500 - 115 $ - 1 149 - 76,58%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 572 - 78,59%
Farm Level 2: 1000 - 15 $ - 973 - 97,26%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %19 523 - 83,08%
Average Income per Game1 613 464 $
Year to Date Revenue59 698 163 $
Farm
Home Games Left4
Average Attendance - %2 544 - 84,81%
Average Income per Game100 921 $
Year to Date Revenue3 734 062 $

Expense

Pro Players Total Salaries74 666 667 $
Farm Players Total Salaries6 481 750 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 446 200 $
Farm Year To Date Expenses3 639 768 $
Pro Salary Cap To Date65 011 339 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 453 855 $
Farm Estimated Season Revenue403 682 $
Pro Remaining Season Days28
Pro Expenses Per Days349 612 $
Pro Estimated Expenses9 789 136 $
Farm Remaining Season Days27
Farm Expenses Per Days30 756 $
Farm Estimated Expenses830 412 $
Estimated Season Expenses10 619 548 $
Season Salary Cap74 666 667 $
Estimate Under Maximum Salary Cap of 75 000 000 $333 333 $
Estimate Over Minimum Salary Cap of 0 $ 74 666 667 $
Current Bank Account30 316 576 $
Projected Bank Account26 554 565 $

Pro Players Salaries

Tyler Seguin 9 500 000 $ (4)
Carey Price 9 250 000 $ (3)
Nathan MacKinnon 8 650 000 $ (1)
David Pastrnak 8 000 000 $ (3)
Johnny Gaudreau 7 150 000 $ (1)
John Carlson 6 500 000 $ (1)
Tomas Hertl 5 500 000 $ (1)
Noah Hanifin 4 500 000 $ (2)
Evan Rodrigues 2 100 000 $ (1)
Brendan Gaunce 2 100 000 $ (1)
Brenden Dillon 1 700 000 $ (1)
Connor Brown 1 500 000 $ (1)
Greg Pateryn 1 500 000 $ (1)
Casey Cizikas 1 300 000 $ (2)
Sam Lafferty 1 100 000 $ (2)
Haydn Fleury 900 000 $ (1)
Joel Eriksson Ek 900 000 $ (1)
Cale Makar 900 000 $ (1)
Kirill Kaprizov 900 000 $ (2)
Vitek Vanecek 716 667 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 74 666 667 $
Year 15 : 34 550 000 $
Year 16 : 26 750 000 $
Year 17 : 9 500 000 $
Salary Average Commitment
Year 14 : 74 366 667 $
Year 15 : 34 250 000 $
Year 16 : 26 250 000 $
Year 17 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 666 667 $
Year 15 : 34 550 000 $
Year 16 : 26 750 000 $
Year 17 : 9 500 000 $

Farm Players Salaries

Melker Karlsson 1 300 000 $ (2)
Tanner Fritz 900 000 $ (1)
Lauri Korpikoski 900 000 $ (1)
Henrik Bjorklund 650 000 $ (1)
Adam Erne 170 000 $ (2)
Sergey Tolchinsky 170 000 $ (2)
Adam Lowry 170 000 $ (2)
Jordan Schroeder 150 000 $ (1)
Frederick Gaudreau (Out of Payroll) 150 000 $ (3)
Duncan Siemens 140 000 $ (1)
Carl Dahlstrom 140 000 $ (1)
Vyacheslav Leshchenko 130 000 $ (2)
Brett Connolly 125 000 $ (3)
Matt Bartkowski 125 000 $ (3)
Tyler Cuma 125 000 $ (3)
Anton Forsberg 120 000 $ (1)
Matt Frattin 110 000 $ (1)
Victor Mete 90 000 $ (3)
Rushan Rafikov 90 000 $ (2)
Libor Hajek 90 000 $ (2)
Jacob Peterson 84 250 $ (1)
Brent Moran 75 000 $ (3)
Mason McDonald 75 000 $ (2)
Alexis Binner 75 000 $ (1)
Steven Lorentz 72 500 $ (1)
Gage Ausmus 70 000 $ (2)
Kelsey Tessier 70 000 $ (2)
Petr Vrana 70 000 $ (2)
Marc-Antoine Pouliot 65 000 $ (1)
Alexandre Picard 65 000 $ (1)
Mark Flood 65 000 $ (1)
Total Farm Players31
Salary Commitment
Year 14 : 6 631 750 $
Year 15 : 1 925 000 $
Year 16 : 690 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 6 631 750 $
Year 15 : 1 925 000 $
Year 16 : 690 000 $
Year 17 : 0 $

Blues

Blues is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - 90 $ - 6 135 - 76,69%
Level 2: 6000 - 55 $ - 5 313 - 88,55%
Level 3: 3000 - 35 $ - 1 744 - 58,12%
Level 4: 4000 - 25 $ - 2 899 - 72,48%
Luxury : 1500 - 165 $ - 1 037 - 69,15%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 40 $ - 1 347 - 67,37%
Farm Level 2: 1000 - 25 $ - 492 - 49,23%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 129 - 76,13%
Average Income per Game1 607 654 $
Year to Date Revenue57 875 532 $
Farm
Home Games Left5
Average Attendance - %1 840 - 61,32%
Average Income per Game95 118 $
Year to Date Revenue3 424 246 $

Expense

Pro Players Total Salaries76 650 000 $
Farm Players Total Salaries4 205 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 670 771 $
Farm Year To Date Expenses3 869 528 $
Pro Salary Cap To Date64 235 825 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 038 268 $
Farm Estimated Season Revenue475 590 $
Pro Remaining Season Days28
Pro Expenses Per Days358 837 $
Pro Estimated Expenses10 047 436 $
Farm Remaining Season Days27
Farm Expenses Per Days20 117 $
Farm Estimated Expenses543 159 $
Estimated Season Expenses10 590 595 $
Season Salary Cap76 650 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $-1 650 000 $
Estimate Over Minimum Salary Cap of 0 $ 76 650 000 $
Current Bank Account68 105 394 $
Projected Bank Account66 028 657 $

Pro Players Salaries

Alexander Semin 7 500 000 $ (1)
Sergei Bobrovsky 7 000 000 $ (3)
Kyle Turris 7 000 000 $ (4)
Ryan Strome 7 000 000 $ (3)
Evander Kane 5 000 000 $ (2)
Boone Jenner 4 500 000 $ (2)
Jake Gardiner 4 500 000 $ (1)
Christian Dvorak 4 000 000 $ (1)
Dmitri Orlov 3 650 000 $ (1)
Xavier Ouellet 3 150 000 $ (1)
Joel Armia 3 000 000 $ (2)
Jesper Fast 2 650 000 $ (1)
Simon Despres 2 650 000 $ (1)
Jani Hakanpaa 2 600 000 $ (1)
Tim Schaller 2 500 000 $ (1)
Scott Wedgewood 2 375 000 $ (3)
Vladimir Sobotka 2 125 000 $ (2)
Jayson Megna 1 850 000 $ (3)
Teddy Blueger 1 700 000 $ (2)
Alexander Barabanov 1 000 000 $ (1)
Jake Bean 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 14 : 76 650 000 $
Year 15 : 42 450 000 $
Year 16 : 26 125 000 $
Year 17 : 7 000 000 $
Salary Average Commitment
Year 14 : 75 150 000 $
Year 15 : 40 950 000 $
Year 16 : 24 625 000 $
Year 17 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 76 650 000 $
Year 15 : 42 450 000 $
Year 16 : 26 125 000 $
Year 17 : 7 000 000 $

Farm Players Salaries

Jesse Joensuu 210 000 $ (2)
J.T. Brown 190 000 $ (2)
Dale Weise 185 000 $ (1)
Jeff Glass 175 000 $ (2)
Oscar Moller 175 000 $ (2)
Jordan Caron 175 000 $ (2)
Raphael Diaz 172 500 $ (2)
Alexei Marchenko 170 000 $ (2)
Alexander Urbom 170 000 $ (1)
Keith Kinkaid 165 000 $ (1)
Leo Komarov 155 000 $ (3)
Thomas Larkin 150 000 $ (1)
Miikka Salomaki 150 000 $ (1)
Zach Whitecloud 150 000 $ (3)
Ludvig Rensfeldt 150 000 $ (2)
Cameron Gaunce 145 000 $ (3)
Taylor Fedun 140 000 $ (3)
Darren Archibald 135 000 $ (3)
Luke Adam 130 000 $ (3)
Kirill Lyamin 115 000 $ (1)
Cody McLeod 115 000 $ (2)
Tyler Pitlick 110 000 $ (1)
Marek Viedensky 100 000 $ (1)
Anthony Peluso 97 500 $ (2)
Chet Pickard 95 000 $ (2)
Yann Sauve 90 000 $ (2)
Logan Stanley 90 000 $ (3)
Brett Lernout 75 000 $ (1)
Henrik Samuelsson 75 000 $ (2)
Brandon Duhaime 75 000 $ (1)
Daniel Audette 75 000 $ (1)
Total Farm Players31
Salary Commitment
Year 14 : 4 205 000 $
Year 15 : 2 835 000 $
Year 16 : 945 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 4 205 000 $
Year 15 : 2 835 000 $
Year 16 : 945 000 $
Year 17 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - 92 $ - 6 039 - 75,48%
Level 2: 6000 - 57 $ - 4 425 - 73,76%
Level 3: 3000 - 26 $ - 2 435 - 81,17%
Level 4: 5000 - 21 $ - 4 036 - 80,72%
Luxury : 1500 - 133 $ - 1 070 - 71,36%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 38 $ - 1 377 - 68,86%
Farm Level 2: 1000 - 17 $ - 725 - 72,53%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18 006 - 76,62%
Average Income per Game1 537 526 $
Year to Date Revenue55 350 937 $
Farm
Home Games Left5
Average Attendance - %2 102 - 70,08%
Average Income per Game93 762 $
Year to Date Revenue3 375 414 $

Expense

Pro Players Total Salaries65 800 000 $
Farm Players Total Salaries2 560 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 125 864 $
Farm Year To Date Expenses2 311 656 $
Pro Salary Cap To Date64 690 920 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 687 630 $
Farm Estimated Season Revenue468 808 $
Pro Remaining Season Days28
Pro Expenses Per Days308 372 $
Pro Estimated Expenses8 634 416 $
Farm Remaining Season Days27
Farm Expenses Per Days12 430 $
Farm Estimated Expenses335 610 $
Estimated Season Expenses8 970 026 $
Season Salary Cap65 800 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $9 200 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 800 000 $
Current Bank Account4 128 655 $
Projected Bank Account3 315 067 $

Pro Players Salaries

Jamie Benn (Out of Payroll) 9 500 000 $ (3)
Jack Eichel (Out of Payroll) 9 000 000 $ (2)
P.K. Subban 8 000 000 $ (2)
Brayden Schenn 6 500 000 $ (2)
Adam Larsson 6 500 000 $ (4)
Logan Couture 6 000 000 $ (1)
Jonathan Drouin 5 150 000 $ (1)
Darnell Nurse 5 000 000 $ (2)
Ty Rattie 4 500 000 $ (3)
Carson Soucy 3 000 000 $ (2)
Matt Mahalak 2 650 000 $ (1)
Artur Gavrus 1 300 000 $ (2)
Boo Nieves (Out of Payroll) 1 300 000 $ (2)
Victor Rask 1 200 000 $ (1)
Patrick Russell 1 200 000 $ (3)
Jakub Klepis 1 100 000 $ (1)
Mackenzie Blackwood 900 000 $ (1)
Nicolas Aube-Kubel 900 000 $ (1)
Sebastian Aho (DEF) 900 000 $ (1)
Justin Danforth 750 000 $ (1)
Calle Rosen 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 76 100 000 $
Year 15 : 55 800 000 $
Year 16 : 21 700 000 $
Year 17 : 6 500 000 $
Salary Average Commitment
Year 14 : 84 900 009 $
Year 15 : 64 600 009 $
Year 16 : 30 500 009 $
Year 17 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 76 100 000 $
Year 15 : 55 800 000 $
Year 16 : 21 700 000 $
Year 17 : 6 500 000 $

Farm Players Salaries

Austin Madaisky 170 000 $ (2)
Johan Sundstrom 170 000 $ (2)
Kristopher Foucault 150 000 $ (1)
Martin Ouellette 150 000 $ (2)
Philip Lane 150 000 $ (2)
Matt Donovan 100 000 $ (3)
Kristoffer Berglund 100 000 $ (2)
Dillon Donnelly 100 000 $ (1)
Nicolas Kerdiles 100 000 $ (3)
Joachim Nermark 100 000 $ (3)
Shawn Lalonde 100 000 $ (3)
Keaton Ellerby 90 000 $ (3)
John Quenneville 90 000 $ (1)
Barry Brust 90 000 $ (1)
Austen Brassard 90 000 $ (3)
Olivier Archambault 80 000 $ (3)
Patrick McNally 80 000 $ (3)
Keegan Iverson 80 000 $ (3)
Petter Granberg 80 000 $ (3)
Max Gardiner 75 000 $ (2)
Julien Nantel 75 000 $ (2)
Peter Cehlarik 75 000 $ (1)
Luke Philp 75 000 $ (1)
Samuel Kurker 65 000 $ (1)
Sebastian Collberg 65 000 $ (1)
Jake Paterson 60 000 $ (1)
Total Farm Players26
Salary Commitment
Year 14 : 2 560 000 $
Year 15 : 1 790 000 $
Year 16 : 900 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 560 000 $
Year 15 : 1 790 000 $
Year 16 : 900 000 $
Year 17 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - 70 $ - 7 729 - 96,61%
Level 2: 6000 - 50 $ - 5 486 - 91,44%
Level 3: 3000 - 30 $ - 2 411 - 80,35%
Level 4: 5000 - 10 $ - 4 761 - 95,22%
Luxury : 1000 - 90 $ - 1 000 - 100,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 20 $ - 1 990 - 99,52%
Farm Level 2: 1000 - 7 $ - 999 - 99,92%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21 387 - 92,99%
Average Income per Game1 435 361 $
Year to Date Revenue50 237 642 $
Farm
Home Games Left5
Average Attendance - %2 990 - 99,65%
Average Income per Game67 864 $
Year to Date Revenue2 443 100 $

Expense

Pro Players Total Salaries74 875 000 $
Farm Players Total Salaries3 592 667 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 319 189 $
Farm Year To Date Expenses2 543 003 $
Pro Salary Cap To Date63 884 308 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 612 167 $
Farm Estimated Season Revenue339 319 $
Pro Remaining Season Days28
Pro Expenses Per Days350 581 $
Pro Estimated Expenses9 816 268 $
Farm Remaining Season Days27
Farm Expenses Per Days17 255 $
Farm Estimated Expenses465 885 $
Estimated Season Expenses10 282 153 $
Season Salary Cap74 875 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $125 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 875 000 $
Current Bank Account44 271 947 $
Projected Bank Account42 941 280 $

Pro Players Salaries

Jonathan Toews 9 250 000 $ (1)
Jakub Voracek 8 500 000 $ (4)
Frederik Andersen 7 500 000 $ (4)
Derick Brassard 7 500 000 $ (2)
Anthony Cirelli 6 500 000 $ (2)
Zach Boychuk 6 500 000 $ (3)
Alexander Radulov 6 000 000 $ (4)
John Klingberg 6 000 000 $ (2)
Michael Del Zotto 4 000 000 $ (1)
Nathan Beaulieu 3 000 000 $ (2)
Matt Roy 2 650 000 $ (1)
Dawson Mercer 900 000 $ (3)
Andrew Peeke 900 000 $ (3)
Eric Comrie 900 000 $ (1)
Kailer Yamamoto 900 000 $ (3)
Carsen Twarynski 900 000 $ (1)
Dmitry Zavgorodniy 750 000 $ (3)
Maxim Letunov 750 000 $ (1)
Alexander Dergachyov 750 000 $ (1)
Mark Friedman 725 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 74 875 000 $
Year 15 : 54 950 000 $
Year 16 : 31 950 000 $
Year 17 : 22 000 000 $
Salary Average Commitment
Year 14 : 72 525 000 $
Year 15 : 52 600 000 $
Year 16 : 29 600 000 $
Year 17 : 19 650 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 875 000 $
Year 15 : 54 950 000 $
Year 16 : 31 950 000 $
Year 17 : 22 000 000 $

Farm Players Salaries

Ethan Werek 1 000 000 $ (3)
Trevor Moore 140 000 $ (1)
Julien Pelletier 130 000 $ (2)
Mark McNeill 120 000 $ (3)
Tim Heed 120 000 $ (3)
Jeremy Smith 110 000 $ (1)
Jesper Pettersson 110 000 $ (1)
Mat Clark 100 000 $ (1)
David Musil 100 000 $ (3)
Taylor Beck 100 000 $ (3)
Kyle Capobianco 90 000 $ (3)
Dustin Jeffrey 90 000 $ (2)
Justin Sefton 90 000 $ (1)
Simon Fernholm 90 000 $ (3)
Lucas Carlsson 90 000 $ (2)
Brandon Whitney 90 000 $ (3)
Philipp Kurashev 90 000 $ (3)
Dylan Blujus 80 000 $ (1)
Dylan Sadowy 80 000 $ (2)
Carter Ashton 80 000 $ (1)
Francesco Lapenna 75 000 $ (3)
Juho Lammikko 75 000 $ (1)
Aapeli Rasanen 75 000 $ (3)
Oliver Okuliar 75 000 $ (2)
Brad Morrison 75 000 $ (2)
Xavier Simoneau 75 000 $ (2)
Parker Kelly 72 667 $ (1)
Dante Salituro 70 000 $ (1)
Robin Kovacs 50 000 $ (1)
Matia Marcantuoni 50 000 $ (1)
Total Farm Players30
Salary Commitment
Year 14 : 3 592 667 $
Year 15 : 1 665 000 $
Year 16 : 1 050 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 592 667 $
Year 15 : 1 665 000 $
Year 16 : 1 050 000 $
Year 17 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 100 $ - 5 451 - 77,87%
Level 2: 5000 - 60 $ - 4 167 - 83,34%
Level 3: 2000 - 35 $ - 1 811 - 90,55%
Level 4: 4000 - 20 $ - 3 949 - 98,72%
Luxury : 1000 - 200 $ - 727 - 72,66%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 552 - 77,62%
Farm Level 2: 1000 - 15 $ - 953 - 95,31%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %16 104 - 84,76%
Average Income per Game1 515 898 $
Year to Date Revenue56 088 242 $
Farm
Home Games Left5
Average Attendance - %2 506 - 83,52%
Average Income per Game99 517 $
Year to Date Revenue3 582 627 $

Expense

Pro Players Total Salaries74 250 000 $
Farm Players Total Salaries2 070 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 924 010 $
Farm Year To Date Expenses2 100 222 $
Pro Salary Cap To Date63 489 100 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 063 594 $
Farm Estimated Season Revenue497 587 $
Pro Remaining Season Days28
Pro Expenses Per Days347 674 $
Pro Estimated Expenses9 734 872 $
Farm Remaining Season Days27
Farm Expenses Per Days10 140 $
Farm Estimated Expenses273 780 $
Estimated Season Expenses10 008 652 $
Season Salary Cap74 250 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $750 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 250 000 $
Current Bank Account58 651 541 $
Projected Bank Account55 204 070 $

Pro Players Salaries

Leon Draisaitl 9 500 000 $ (3)
Steve Mason 7 500 000 $ (3)
Ryan Ellis 6 500 000 $ (1)
TJ Brodie 6 000 000 $ (2)
Conor Sheary 5 500 000 $ (4)
Zach Bogosian 5 500 000 $ (1)
Tyler Ennis 5 500 000 $ (1)
Anthony Duclair 5 000 000 $ (3)
Ryan Graves 4 000 000 $ (2)
Mark Jankowski 2 650 000 $ (1)
Tobias Rieder 2 650 000 $ (1)
Jordan Oesterle 2 650 000 $ (1)
Sean Kuraly 2 500 000 $ (1)
Mirco Mueller 2 000 000 $ (2)
Carter Hutton 2 000 000 $ (2)
Josh Archibald 1 300 000 $ (2)
Robert Thomas 900 000 $ (3)
Jason Dickinson 900 000 $ (1)
Andrei Svechnikov 900 000 $ (1)
Chris Brown 800 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 74 250 000 $
Year 15 : 44 500 000 $
Year 16 : 28 400 000 $
Year 17 : 5 500 000 $
Salary Average Commitment
Year 14 : 71 400 000 $
Year 15 : 41 650 000 $
Year 16 : 27 050 000 $
Year 17 : 4 150 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 250 000 $
Year 15 : 44 500 000 $
Year 16 : 28 400 000 $
Year 17 : 5 500 000 $

Farm Players Salaries

Connor Dewar (Out of Payroll) 825 833 $ (1)
Brendan Woods (Out of Payroll) 150 000 $ (2)
Joe Morrow 130 000 $ (2)
Timo Pielmeier 100 000 $ (1)
Aaron Ness 100 000 $ (2)
Curtis Valk 100 000 $ (3)
Daniel Rahimi 100 000 $ (2)
Geoff Platt 100 000 $ (3)
Petr Straka 100 000 $ (1)
Curtis Hamilton 100 000 $ (1)
Dennis Gilbert 100 000 $ (2)
Nicolas Meloche 90 000 $ (3)
Ivan Telegin 90 000 $ (2)
Dmitri Kugryshev 90 000 $ (1)
Isaac Ratcliffe 90 000 $ (3)
Joey Leach (Out of Payroll) 80 000 $ (1)
Niclas Bergfors 80 000 $ (1)
Connor Chatham 75 000 $ (1)
Miles Gendron 75 000 $ (1)
Artem Artemov 75 000 $ (2)
Sergey Zborovskiy 75 000 $ (2)
Matt Filipe (Out of Payroll) 75 000 $ (3)
Kasper Bjorkqvist (Out of Payroll) 75 000 $ (3)
Milan Kytnar (Out of Payroll) 70 000 $ (1)
Matej Stransky 70 000 $ (1)
Justin Peters 65 000 $ (2)
Emil Lundberg 65 000 $ (1)
Samuel Fejes 65 000 $ (1)
Emile Poirier 60 000 $ (1)
Total Farm Players29
Salary Commitment
Year 14 : 3 270 833 $
Year 15 : 1 415 000 $
Year 16 : 530 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 270 833 $
Year 15 : 1 415 000 $
Year 16 : 530 000 $
Year 17 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - 90 $ - 6 180 - 77,25%
Level 2: 5000 - 50 $ - 4 985 - 99,70%
Level 3: 2000 - 35 $ - 1 760 - 88,00%
Level 4: 4000 - 20 $ - 3 923 - 98,07%
Luxury : 1000 - 140 $ - 993 - 99,34%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 45 $ - 1 213 - 60,66%
Farm Level 2: 1000 - 20 $ - 631 - 63,13%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 842 - 89,21%
Average Income per Game1 518 459 $
Year to Date Revenue54 664 533 $
Farm
Home Games Left5
Average Attendance - %1 844 - 61,48%
Average Income per Game97 468 $
Year to Date Revenue3 508 848 $

Expense

Pro Players Total Salaries74 550 000 $
Farm Players Total Salaries2 860 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 072 102 $
Farm Year To Date Expenses2 624 553 $
Pro Salary Cap To Date63 637 198 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 592 296 $
Farm Estimated Season Revenue487 340 $
Pro Remaining Season Days28
Pro Expenses Per Days349 070 $
Pro Estimated Expenses9 773 960 $
Farm Remaining Season Days27
Farm Expenses Per Days13 832 $
Farm Estimated Expenses373 464 $
Estimated Season Expenses10 147 424 $
Season Salary Cap74 550 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $450 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 550 000 $
Current Bank Account(4 154 624 $)
Projected Bank Account(6 222 412 $)

Pro Players Salaries

Gabriel Landeskog 8 500 000 $ (4)
Duncan Keith 7 000 000 $ (1)
Jordan Staal 6 500 000 $ (1)
Jonathan Marchessault 6 500 000 $ (2)
Petr Mrazek 6 250 000 $ (3)
Jeff Petry 5 500 000 $ (2)
Ondrej Palat 5 000 000 $ (3)
Bryan Rust 4 500 000 $ (3)
Tyler Bozak 4 000 000 $ (2)
Justin Schultz 4 000 000 $ (1)
Philippe Myers 3 150 000 $ (1)
Brandon Tanev 2 650 000 $ (1)
Devon Toews 2 500 000 $ (2)
Sam Bennett 2 000 000 $ (3)
Casey DeSmith 1 250 000 $ (1)
Anthony Beauvillier 900 000 $ (1)
Denis Gurianov 900 000 $ (2)
Daniel Sprong 900 000 $ (2)
Joshua Norris 900 000 $ (2)
Anton Lundell 900 000 $ (3)
Joel Hanley 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 74 550 000 $
Year 15 : 48 350 000 $
Year 16 : 27 150 000 $
Year 17 : 8 500 000 $
Salary Average Commitment
Year 14 : 74 350 000 $
Year 15 : 48 150 000 $
Year 16 : 27 150 000 $
Year 17 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 550 000 $
Year 15 : 48 350 000 $
Year 16 : 27 150 000 $
Year 17 : 8 500 000 $

Farm Players Salaries

Oscar Lindberg 180 000 $ (2)
Laurent Brossoit 170 000 $ (2)
Hunter Shinkaruk 150 000 $ (2)
Daniel Carr 150 000 $ (2)
David Desharnais 140 000 $ (1)
Andrey Pedan 130 000 $ (2)
Eric Fehr 120 000 $ (1)
Iiro Pakarinen 115 000 $ (2)
Linus Omark 110 000 $ (1)
Alex Grant 100 000 $ (2)
Kirill Kabanov 100 000 $ (3)
Richard Nedomlel 100 000 $ (2)
Juraj Mikus 100 000 $ (2)
Chris Bourque 100 000 $ (3)
Albert Yarullin 90 000 $ (3)
Michael Paliotta 90 000 $ (1)
Peter Andersson 90 000 $ (1)
Ryan Button 90 000 $ (1)
Robin Figren 90 000 $ (3)
Simon Hjalmarsson 90 000 $ (3)
Linus Arnesson 80 000 $ (2)
Ty Lewis 75 000 $ (3)
Vladislav Kamenev (Out of Payroll) 75 000 $ (3)
Daniel Moynihan 75 000 $ (1)
Mark Alt 70 000 $ (1)
Jonas Gustavsson 70 000 $ (3)
Francis Beauvillier 65 000 $ (1)
Philippe Cornet 60 000 $ (1)
Ryan Stoa 60 000 $ (1)
Total Farm Players29
Salary Commitment
Year 14 : 2 935 000 $
Year 15 : 1 965 000 $
Year 16 : 690 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 935 000 $
Year 15 : 1 965 000 $
Year 16 : 690 000 $
Year 17 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - 77 $ - 7 593 - 94,91%
Level 2: 5000 - 56 $ - 4 909 - 98,19%
Level 3: 2000 - 32 $ - 1 902 - 95,08%
Level 4: 4000 - 20 $ - 3 914 - 97,85%
Luxury : 1000 - 168 $ - 962 - 96,18%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 31 $ - 1 912 - 95,58%
Farm Level 2: 1000 - 15 $ - 939 - 93,88%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %19 280 - 96,40%
Average Income per Game1 627 298 $
Year to Date Revenue58 582 728 $
Farm
Home Games Left4
Average Attendance - %2 850 - 95,01%
Average Income per Game107 034 $
Year to Date Revenue3 960 261 $

Expense

Pro Players Total Salaries73 850 000 $
Farm Players Total Salaries8 029 250 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 849 843 $
Farm Year To Date Expenses3 200 018 $
Pro Salary Cap To Date64 414 946 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 136 490 $
Farm Estimated Season Revenue428 136 $
Pro Remaining Season Days28
Pro Expenses Per Days345 814 $
Pro Estimated Expenses9 682 792 $
Farm Remaining Season Days27
Farm Expenses Per Days37 987 $
Farm Estimated Expenses1 025 649 $
Estimated Season Expenses10 708 441 $
Season Salary Cap73 850 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 150 000 $
Estimate Over Minimum Salary Cap of 0 $ 73 850 000 $
Current Bank Account20 365 951 $
Projected Bank Account18 222 136 $

Pro Players Salaries

Loui Eriksson 8 000 000 $ (1)
Tuukka Rask 7 600 000 $ (1)
Oliver Ekman Larsson 6 500 000 $ (4)
Nikolaj Ehlers 6 150 000 $ (1)
Elias Lindholm 6 000 000 $ (2)
Zachary Hyman 5 500 000 $ (5)
Seth Jones 4 650 000 $ (1)
Alexander Wennberg 4 500 000 $ (2)
Neal Pionk 4 000 000 $ (2)
Esa Lindell 3 650 000 $ (1)
Victor Olofsson 2 650 000 $ (1)
Josh Anderson 2 650 000 $ (1)
Dominik Kubalik 2 500 000 $ (2)
Michal Kempny 2 500 000 $ (1)
Artem Zub 2 000 000 $ (1)
Johan Larsson 1 700 000 $ (2)
Ville Husso 900 000 $ (1)
Myles Bell 900 000 $ (1)
Nic Petan 900 000 $ (2)
Tomas Hyka 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 73 850 000 $
Year 15 : 31 600 000 $
Year 16 : 12 000 000 $
Year 17 : 12 000 000 $
Salary Average Commitment
Year 14 : 73 600 000 $
Year 15 : 31 350 000 $
Year 16 : 11 750 000 $
Year 17 : 11 750 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 850 000 $
Year 15 : 31 600 000 $
Year 16 : 12 000 000 $
Year 17 : 12 000 000 $

Farm Players Salaries

Tyler Wotherspoon 1 500 000 $ (1)
Jujhar Khaira 1 500 000 $ (1)
Brendan Leipsic 1 200 000 $ (1)
Logan O'Connor 1 000 000 $ (2)
Chris Driedger 210 000 $ (1)
Chase de Leo 200 000 $ (3)
Ryan Macinnis 200 000 $ (3)
Malcolm Subban 160 000 $ (3)
Teemu Pulkkinen 140 000 $ (1)
Jacob De La Rose 130 000 $ (3)
Michael McCarron 130 000 $ (2)
Christoffer Ehn 120 000 $ (3)
Zac Dalpe 120 000 $ (2)
Jeremy Morin 100 000 $ (1)
Liam O'Brien 100 000 $ (3)
Riley Tufte 90 000 $ (3)
Jansen Harkins 90 000 $ (2)
Jacob Middleton 90 000 $ (1)
Colby Robak 90 000 $ (2)
Michael Downing 90 000 $ (2)
Nick Ebert 90 000 $ (1)
Daniil Miromanov 84 250 $ (1)
Oscar Dansk 80 000 $ (3)
Jeremie Blain 80 000 $ (1)
Deven Sideroff 75 000 $ (1)
Jack Dougherty 75 000 $ (1)
Parker Wotherspoon 75 000 $ (3)
Julius Honka 75 000 $ (1)
Joonas Rask 70 000 $ (1)
Tye McGinn 65 000 $ (1)
Total Farm Players30
Salary Commitment
Year 14 : 8 029 250 $
Year 15 : 1 775 000 $
Year 16 : 1 155 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 8 029 250 $
Year 15 : 1 775 000 $
Year 16 : 1 155 000 $
Year 17 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 72 $ - 6 830 - 85,38%
Level 2: 5000 - 47 $ - 4 823 - 96,46%
Level 3: 2000 - 36 $ - 1 491 - 74,57%
Level 4: 4000 - 15 $ - 2 388 - 59,69%
Luxury : 1000 - 130 $ - 748 - 74,78%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 602 - 80,08%
Farm Level 2: 1000 - 15 $ - 952 - 95,17%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %16 280 - 81,40%
Average Income per Game1 546 026 $
Year to Date Revenue57 202 976 $
Farm
Home Games Left5
Average Attendance - %2 553 - 85,11%
Average Income per Game101 980 $
Year to Date Revenue3 671 292 $

Expense

Pro Players Total Salaries73 150 000 $
Farm Players Total Salaries2 841 750 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 341 631 $
Farm Year To Date Expenses2 608 681 $
Pro Salary Cap To Date63 906 726 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 184 106 $
Farm Estimated Season Revenue509 902 $
Pro Remaining Season Days28
Pro Expenses Per Days342 558 $
Pro Estimated Expenses9 591 624 $
Farm Remaining Season Days27
Farm Expenses Per Days13 746 $
Farm Estimated Expenses371 142 $
Estimated Season Expenses9 962 766 $
Season Salary Cap73 150 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 850 000 $
Estimate Over Minimum Salary Cap of 0 $ 73 150 000 $
Current Bank Account31 148 545 $
Projected Bank Account27 879 787 $

Pro Players Salaries

Chris Kreider 6 500 000 $ (5)
David Perron 6 000 000 $ (4)
Jussi Jokinen 6 000 000 $ (1)
Jacob Trouba 6 000 000 $ (4)
Joe Pavelski 6 000 000 $ (2)
Teuvo Teravainen 6 000 000 $ (3)
Matt Murray 5 750 000 $ (1)
Brent Seabrook 5 000 000 $ (2)
Oliver Bjorkstrand 4 650 000 $ (1)
Adam Henrique 4 500 000 $ (2)
Charlie Coyle 4 000 000 $ (2)
Cedric Paquette 3 150 000 $ (1)
Chad Ruhwedel 2 200 000 $ (2)
Linden Vey 2 100 000 $ (1)
Ryan Lindgren 900 000 $ (2)
Ilya Samsonov 900 000 $ (3)
Travis Ewanyk 900 000 $ (1)
Pavel Zacha 900 000 $ (2)
Alexandre Carrier 900 000 $ (2)
Matt Murphy 800 000 $ (3)
Loik Leveille (Out of Payroll) 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 73 850 000 $
Year 15 : 50 600 000 $
Year 16 : 26 200 000 $
Year 17 : 18 500 000 $
Salary Average Commitment
Year 14 : 71 850 000 $
Year 15 : 48 600 000 $
Year 16 : 24 200 000 $
Year 17 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 850 000 $
Year 15 : 50 600 000 $
Year 16 : 26 200 000 $
Year 17 : 18 500 000 $

Farm Players Salaries

Mark Olver 150 000 $ (2)
Richard Bachman 150 000 $ (2)
Brock McGinn 150 000 $ (1)
Drake Caggiula 150 000 $ (1)
Marcel Noebels 140 000 $ (1)
Alex Biega 135 000 $ (2)
Cory Conacher 125 000 $ (3)
Jordan Schmaltz 120 000 $ (1)
Mikhail Vorobyev 120 000 $ (3)
Max Reinhart 100 000 $ (2)
Patrik Bartosak 100 000 $ (3)
Corey Tropp 90 000 $ (1)
Nicholas Merkley 90 000 $ (2)
Evgeny Svechnikov 90 000 $ (2)
Eddie Lack 90 000 $ (3)
Jasper Weatherby 84 250 $ (1)
Vladimir Zharkov 80 000 $ (2)
Niklas Hansson 80 000 $ (1)
Mitchell Stephens 75 000 $ (2)
Sami Niku 75 000 $ (2)
Keaton Thompson 75 000 $ (2)
Connor Hurley 75 000 $ (1)
Brandon Hickey 75 000 $ (1)
Grant Hutton 72 500 $ (1)
Alexander Avtsin 70 000 $ (2)
Taylor Cammarata 70 000 $ (1)
Anthony Florentino 60 000 $ (1)
Avery Peterson 50 000 $ (1)
Ryan Fitzgerald 50 000 $ (1)
Jordy Stallard 50 000 $ (1)
Total Farm Players30
Salary Commitment
Year 14 : 2 841 750 $
Year 15 : 1 525 000 $
Year 16 : 435 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 841 750 $
Year 15 : 1 525 000 $
Year 16 : 435 000 $
Year 17 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - 90 $ - 6 178 - 88,26%
Level 2: 5000 - 65 $ - 3 822 - 76,43%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 973 - 99,33%
Luxury : 1000 - 175 $ - 827 - 82,72%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 566 - 78,29%
Farm Level 2: 1000 - 15 $ - 957 - 95,66%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16 800 - 88,42%
Average Income per Game1 524 164 $
Year to Date Revenue54 869 906 $
Farm
Home Games Left5
Average Attendance - %2 522 - 84,08%
Average Income per Game100 267 $
Year to Date Revenue3 609 602 $

Expense

Pro Players Total Salaries74 550 000 $
Farm Players Total Salaries2 837 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 050 402 $
Farm Year To Date Expenses2 526 504 $
Pro Salary Cap To Date64 615 444 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 620 820 $
Farm Estimated Season Revenue501 334 $
Pro Remaining Season Days28
Pro Expenses Per Days349 070 $
Pro Estimated Expenses9 773 960 $
Farm Remaining Season Days27
Farm Expenses Per Days13 727 $
Farm Estimated Expenses370 629 $
Estimated Season Expenses10 144 589 $
Season Salary Cap74 550 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $450 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 550 000 $
Current Bank Account546 604 $
Projected Bank Account(1 475 831 $)

Pro Players Salaries

Erik Karlsson 9 500 000 $ (5)
Nicklas Backstrom 9 500 000 $ (3)
Blake Wheeler 8 000 000 $ (1)
Mika Zibanejad 7 000 000 $ (4)
Ben Bishop 6 500 000 $ (2)
J.T. Miller 6 000 000 $ (2)
Joshua Morrissey 4 650 000 $ (1)
Ryan Pulock 4 500 000 $ (2)
Anthony Mantha 4 500 000 $ (2)
Zachary Sanford 3 000 000 $ (2)
Erik Gustafsson 2 650 000 $ (1)
Colton Sissons 1 700 000 $ (1)
Michael Dal Colle 900 000 $ (1)
Brendan Perlini 900 000 $ (1)
Martin Fehervary 900 000 $ (3)
Lucas Raymond 900 000 $ (3)
Marcus Hogberg 900 000 $ (1)
Nicolas Roy 900 000 $ (2)
Jesse Puljujarvi 900 000 $ (3)
Corey Schueneman 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 74 550 000 $
Year 15 : 54 100 000 $
Year 16 : 28 700 000 $
Year 17 : 16 500 000 $
Salary Average Commitment
Year 14 : 73 550 000 $
Year 15 : 53 100 000 $
Year 16 : 27 700 000 $
Year 17 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 550 000 $
Year 15 : 54 100 000 $
Year 16 : 28 700 000 $
Year 17 : 16 500 000 $

Farm Players Salaries

Maxime Lagace 170 000 $ (2)
Matt Puempel 170 000 $ (2)
Jacob Deserres 150 000 $ (2)
Ryan Tesink 150 000 $ (1)
Justin Abdelkader 150 000 $ (1)
Andreas Borgman 130 000 $ (2)
Jyrki Jokipakka 125 000 $ (3)
Eric Gelinas 125 000 $ (3)
Damien Brunner 100 000 $ (3)
Arttu Ruotsalainen 92 500 $ (1)
Nikolai Prokhorkin 90 000 $ (1)
Markus Niemelainen 90 000 $ (3)
Edward Pasquale 90 000 $ (3)
Wiley Sherman 90 000 $ (2)
Ludwig Bystrom 90 000 $ (3)
Marc-Olivier Roy 80 000 $ (1)
Zack Mitchell (Out of Payroll) 80 000 $ (3)
Noah Juulsen 75 000 $ (2)
Niklas Tikkinen 75 000 $ (1)
Zach Gallant 75 000 $ (2)
Luke Lockhart 75 000 $ (1)
Vitaly Abramov 75 000 $ (3)
Alex Coulombe 75 000 $ (1)
Shane Eiserman 75 000 $ (1)
Eric Cornel 75 000 $ (1)
Daniel Muzito-Bagenda 75 000 $ (1)
Zakhar Arzamastsev 75 000 $ (1)
Conner Bleackley 75 000 $ (1)
Logan Nelson 70 000 $ (2)
Evan Allen 50 000 $ (1)
Total Farm Players30
Salary Commitment
Year 14 : 2 917 500 $
Year 15 : 1 705 000 $
Year 16 : 775 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 917 500 $
Year 15 : 1 705 000 $
Year 16 : 775 000 $
Year 17 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 8000 - 95 $ - 5 782 - 72,27%
Level 2: 6000 - 67 $ - 3 730 - 62,16%
Level 3: 3000 - 38 $ - 1 615 - 53,83%
Level 4: 4000 - 28 $ - 2 576 - 64,40%
Luxury : 1000 - 185 $ - 773 - 77,31%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 36 $ - 1 502 - 75,10%
Farm Level 2: 1000 - 18 $ - 686 - 68,62%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %14 475 - 65,79%
Average Income per Game1 505 890 $
Year to Date Revenue54 212 038 $
Farm
Home Games Left5
Average Attendance - %2 188 - 72,94%
Average Income per Game96 313 $
Year to Date Revenue3 467 279 $

Expense

Pro Players Total Salaries74 450 000 $
Farm Players Total Salaries2 659 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 622 313 $
Farm Year To Date Expenses3 367 238 $
Pro Salary Cap To Date63 187 480 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 529 450 $
Farm Estimated Season Revenue481 567 $
Pro Remaining Season Days28
Pro Expenses Per Days348 605 $
Pro Estimated Expenses9 760 940 $
Farm Remaining Season Days27
Farm Expenses Per Days12 895 $
Farm Estimated Expenses348 165 $
Estimated Season Expenses10 109 105 $
Season Salary Cap74 450 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $550 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 450 000 $
Current Bank Account51 383 119 $
Projected Bank Account49 285 031 $

Pro Players Salaries

Alexander Ovechkin 9 000 000 $ (3)
Mikael Granlund 7 000 000 $ (3)
Shea Theodore 6 000 000 $ (3)
Antti Niemi 5 750 000 $ (1)
Marc Staal 5 650 000 $ (1)
Tomas Tatar 5 500 000 $ (2)
Tom Wilson 4 500 000 $ (3)
Dylan Strome 4 000 000 $ (3)
Brandon Montour 3 500 000 $ (2)
Markus Nutivaara 3 500 000 $ (3)
Micheal Ferland 3 150 000 $ (1)
Troy Terry 3 000 000 $ (2)
Colin Miller 2 650 000 $ (1)
Joseph Blandisi 2 500 000 $ (2)
Adam Gaudette 2 500 000 $ (2)
Joakim Ryan 2 100 000 $ (1)
Kaapo Kahkonen 900 000 $ (2)
Carl Grundstrom 900 000 $ (2)
Nicklas Jensen 800 000 $ (1)
Tanner Jeannot 800 000 $ (1)
Samuel Morin 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 74 450 000 $
Year 15 : 52 800 000 $
Year 16 : 34 000 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 74 950 000 $
Year 15 : 53 300 000 $
Year 16 : 34 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 74 450 000 $
Year 15 : 52 800 000 $
Year 16 : 34 000 000 $
Year 17 : 0 $

Farm Players Salaries

Reid Boucher 265 000 $ (1)
Alexei Emelin 170 000 $ (1)
Andrej Nestrasil 140 000 $ (2)
Dan Sexton 140 000 $ (1)
Antoine Bibeau 130 000 $ (2)
Joel Kellman 100 000 $ (2)
Harri Sateri 100 000 $ (2)
Antoine Samuel 90 000 $ (1)
Brock Beukeboom 90 000 $ (2)
Kristian Reichel 90 000 $ (3)
Austin Strand 90 000 $ (2)
Brandon Mcmillan 87 500 $ (1)
Cody Almond 80 000 $ (2)
Carl Klingberg 80 000 $ (1)
Vinny Saponari 77 000 $ (1)
Joseph Cecconi (Out of Payroll) 75 000 $ (2)
Eetu Tuulola 75 000 $ (3)
Otto Makinen 75 000 $ (3)
Jeffrey Viel 75 000 $ (1)
Oliver Kylington 75 000 $ (2)
Joni Tuulola 75 000 $ (2)
Jake Walman 75 000 $ (1)
Fredrik Forsberg (Out of Payroll) 75 000 $ (1)
Bobby Butler 70 000 $ (1)
Harrison Ruopp 70 000 $ (1)
Yannick Veilleux 70 000 $ (1)
Andrew Bodnarchuk 70 000 $ (1)
Ben Maxwell 70 000 $ (1)
Cory Emmerton 70 000 $ (1)
Dalton Smith 60 000 $ (1)
Total Farm Players30
Salary Commitment
Year 14 : 2 809 500 $
Year 15 : 1 195 000 $
Year 16 : 240 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 809 500 $
Year 15 : 1 195 000 $
Year 16 : 240 000 $
Year 17 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 8000 - 88 $ - 7 385 - 92,32%
Level 2: 5000 - 55 $ - 4 988 - 99,75%
Level 3: 2000 - 33 $ - 1 852 - 92,58%
Level 4: 4000 - 18 $ - 3 967 - 99,18%
Luxury : 1000 - 185 $ - 786 - 78,65%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 510 - 75,50%
Farm Level 2: 1000 - 15 $ - 937 - 93,65%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18 978 - 94,89%
Average Income per Game1 683 146 $
Year to Date Revenue60 593 248 $
Farm
Home Games Left5
Average Attendance - %2 446 - 81,55%
Average Income per Game96 999 $
Year to Date Revenue3 491 971 $

Expense

Pro Players Total Salaries66 367 500 $
Farm Players Total Salaries2 115 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 318 308 $
Farm Year To Date Expenses1 954 372 $
Pro Salary Cap To Date62 883 354 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 415 729 $
Farm Estimated Season Revenue484 996 $
Pro Remaining Season Days28
Pro Expenses Per Days311 012 $
Pro Estimated Expenses8 708 336 $
Farm Remaining Season Days27
Farm Expenses Per Days10 350 $
Farm Estimated Expenses279 450 $
Estimated Season Expenses8 987 786 $
Season Salary Cap66 367 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $8 632 500 $
Estimate Over Minimum Salary Cap of 0 $ 66 367 500 $
Current Bank Account30 006 320 $
Projected Bank Account29 919 259 $

Pro Players Salaries

Paul Stastny 9 000 000 $ (2)
Brad Marchand (Out of Payroll) 8 000 000 $ (1)
Ryan Johansen 8 000 000 $ (4)
Ryan McDonagh 6 500 000 $ (4)
Pavel Buchnevich 6 500 000 $ (5)
Tyler Johnson 6 000 000 $ (3)
Anthony DeAngelo 5 500 000 $ (3)
Torey Krug 5 000 000 $ (2)
Nail Yakupov 4 650 000 $ (1)
James Reimer 4 000 000 $ (1)
Michal Repik 1 825 000 $ (1)
Jimmy Vesey 1 800 000 $ (1)
K'andre Miller 900 000 $ (3)
Filip Hronek 900 000 $ (1)
Trevor Zegras 900 000 $ (3)
Quinn Hughes 900 000 $ (2)
Max Comtois 900 000 $ (2)
Karel Vejmelka 842 500 $ (1)
Michael Bunting 750 000 $ (1)
Kiefer Sherwood 750 000 $ (1)
Filip Chlapik 750 000 $ (2)
Total Pro Players21
Salary Commitment
Year 14 : 74 367 500 $
Year 15 : 50 850 000 $
Year 16 : 34 300 000 $
Year 17 : 21 000 000 $
Salary Average Commitment
Year 14 : 73 267 500 $
Year 15 : 49 750 000 $
Year 16 : 33 200 000 $
Year 17 : 19 900 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 367 500 $
Year 15 : 50 850 000 $
Year 16 : 34 300 000 $
Year 17 : 21 000 000 $

Farm Players Salaries

Rob O'Gara 140 000 $ (1)
Peter Regin 100 000 $ (3)
Brandon Archibald (Out of Payroll) 100 000 $ (1)
Cody Sol 100 000 $ (1)
Nathan Noel 100 000 $ (2)
Dan Blackburn 100 000 $ (2)
Erik Karlsson (foward) 100 000 $ (3)
Marek Langhamer 90 000 $ (1)
Jakub Zboril 90 000 $ (2)
Alexey Toropchenko 90 000 $ (3)
Jesper Boqvist 90 000 $ (3)
Kale Clague 90 000 $ (3)
Robin Salo 90 000 $ (3)
Scott Timmins (Out of Payroll) 80 000 $ (2)
Johan Motin 80 000 $ (2)
Graham Knott 80 000 $ (2)
Spencer Watson 80 000 $ (2)
Mattias Modig 80 000 $ (2)
Tim Bozon 80 000 $ (2)
Zachary Senyshyn 75 000 $ (2)
Ben Thomas 75 000 $ (2)
Brycen Martin 75 000 $ (1)
Pascal Laberge 75 000 $ (3)
Justin Kea 65 000 $ (1)
Jakub Izacky 60 000 $ (1)
Ryan Rehill 60 000 $ (1)
Joel Mustonen 50 000 $ (3)
Total Farm Players27
Salary Commitment
Year 14 : 2 295 000 $
Year 15 : 1 605 000 $
Year 16 : 685 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 295 000 $
Year 15 : 1 605 000 $
Year 16 : 685 000 $
Year 17 : 0 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - 90 $ - 6 187 - 77,34%
Level 2: 6000 - 60 $ - 4 196 - 69,94%
Level 3: 3000 - 32 $ - 2 000 - 66,68%
Level 4: 4000 - 25 $ - 2 967 - 74,17%
Luxury : 1000 - 188 $ - 787 - 78,68%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 211 - 60,53%
Farm Level 2: 1000 - 25 $ - 510 - 51,05%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %16 137 - 73,35%
Average Income per Game1 532 593 $
Year to Date Revenue56 705 938 $
Farm
Home Games Left4
Average Attendance - %1 721 - 57,37%
Average Income per Game97 497 $
Year to Date Revenue3 607 399 $

Expense

Pro Players Total Salaries74 975 000 $
Farm Players Total Salaries3 432 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 789 201 $
Farm Year To Date Expenses2 883 636 $
Pro Salary Cap To Date63 354 308 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 130 372 $
Farm Estimated Season Revenue389 989 $
Pro Remaining Season Days28
Pro Expenses Per Days351 047 $
Pro Estimated Expenses9 829 316 $
Farm Remaining Season Days27
Farm Expenses Per Days16 507 $
Farm Estimated Expenses445 689 $
Estimated Season Expenses10 275 005 $
Season Salary Cap74 975 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $25 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 975 000 $
Current Bank Account17 091 482 $
Projected Bank Account13 336 838 $

Pro Players Salaries

Corey Perry 9 500 000 $ (3)
Patrik Laine 7 500 000 $ (2)
Patrice Bergeron 7 000 000 $ (1)
Andre Burakowsky 6 000 000 $ (2)
Jake Allen 5 500 000 $ (2)
Bo Horvat 5 000 000 $ (1)
Hampus Lindholm 3 650 000 $ (1)
John Marino 3 650 000 $ (1)
Matt Grzelcyk 3 500 000 $ (1)
Tanner Pearson 3 500 000 $ (2)
Erik Haula 3 500 000 $ (1)
Nick Ritchie 3 000 000 $ (2)
Dylan DeMelo 3 000 000 $ (2)
Matt Irwin 2 650 000 $ (1)
Noel Acciari 2 100 000 $ (1)
Anders Bjork 2 000 000 $ (2)
William Carrier 1 100 000 $ (2)
Scott Sabourin 1 000 000 $ (2)
Jeremy Swayman 925 000 $ (1)
Jeremy Lauzon 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 74 975 000 $
Year 15 : 43 000 000 $
Year 16 : 9 500 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 74 975 000 $
Year 15 : 43 000 000 $
Year 16 : 9 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 74 975 000 $
Year 15 : 43 000 000 $
Year 16 : 9 500 000 $
Year 17 : 0 $

Farm Players Salaries

Ilya Mikheyev 265 000 $ (1)
Nicolas Shore 210 000 $ (2)
Pierre Engvall 210 000 $ (1)
Derek Forbort 170 000 $ (1)
Connor Clifton 170 000 $ (2)
Jakub Jerabek 170 000 $ (1)
Jaroslav Janus 150 000 $ (1)
Jesse Blacker 150 000 $ (1)
Josh Leivo 150 000 $ (2)
Kyle Clifford 150 000 $ (3)
Ben Hutton 120 000 $ (1)
Brad Ross 115 000 $ (2)
Jon Gillies 100 000 $ (3)
Joona Luoto 100 000 $ (2)
Luca Cunti 97 500 $ (1)
Trent Frederic 90 000 $ (2)
Erik Brannstrom 90 000 $ (2)
Dayton Rasmussen 90 000 $ (1)
Filip Ahl 87 500 $ (2)
Josh Wesley 87 500 $ (2)
Mark Arcobello 85 000 $ (1)
Pavel Shen 75 000 $ (3)
Maksim Sushko 75 000 $ (3)
Michael Benning 75 000 $ (3)
Jakob Forsbacka Karlsson 75 000 $ (2)
Oskar Steen 75 000 $ (2)
Tobias Geisser 75 000 $ (2)
Beck Malenstyn 75 000 $ (1)
Timotej Sille 50 000 $ (3)
Total Farm Players29
Salary Commitment
Year 14 : 3 432 500 $
Year 15 : 1 850 000 $
Year 16 : 525 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 432 500 $
Year 15 : 1 850 000 $
Year 16 : 525 000 $
Year 17 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - 80 $ - 7 608 - 95,10%
Level 2: 6000 - 45 $ - 5 522 - 92,04%
Level 3: 3000 - 30 $ - 2 108 - 70,25%
Level 4: 4000 - 15 $ - 3 498 - 87,44%
Luxury : 1000 - 180 $ - 819 - 81,91%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 561 - 78,07%
Farm Level 2: 1000 - 15 $ - 969 - 96,90%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %19 555 - 88,88%
Average Income per Game1 586 519 $
Year to Date Revenue57 114 692 $
Farm
Home Games Left4
Average Attendance - %2 530 - 84,35%
Average Income per Game100 318 $
Year to Date Revenue3 711 782 $

Expense

Pro Players Total Salaries74 237 500 $
Farm Players Total Salaries5 062 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 013 964 $
Farm Year To Date Expenses2 695 797 $
Pro Salary Cap To Date62 579 089 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 932 596 $
Farm Estimated Season Revenue401 274 $
Pro Remaining Season Days28
Pro Expenses Per Days347 616 $
Pro Estimated Expenses9 733 248 $
Farm Remaining Season Days27
Farm Expenses Per Days24 124 $
Farm Estimated Expenses651 348 $
Estimated Season Expenses10 384 596 $
Season Salary Cap74 237 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $762 500 $
Estimate Over Minimum Salary Cap of 0 $ 74 237 500 $
Current Bank Account12 910 485 $
Projected Bank Account10 859 759 $

Pro Players Salaries

Patrick Kane 10 000 000 $ (2)
Mark Scheifele 8 500 000 $ (3)
Roman Josi 8 000 000 $ (4)
Travis Konecny 5 150 000 $ (1)
Mackenzie Weegar 5 000 000 $ (4)
Jakub Vrana 4 500 000 $ (2)
Kasperi Kapanen 4 500 000 $ (2)
Charlie McAvoy 4 150 000 $ (1)
Tristan Jarry 4 150 000 $ (1)
Drake Batherson 4 000 000 $ (2)
Antti Raanta 3 500 000 $ (1)
Nick Jensen 3 000 000 $ (1)
Travis Hamonic (1 Way Contract) 2 500 000 $ (1)
Lucas Wallmark 2 000 000 $ (2)
Andrew Desjardins 1 100 000 $ (1)
Roope Hintz 900 000 $ (1)
Matthew Boldy 900 000 $ (3)
Brendan Lemieux 900 000 $ (1)
Niko Mikkola 787 500 $ (1)
William Knierim 700 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 74 237 500 $
Year 15 : 48 100 000 $
Year 16 : 22 400 000 $
Year 17 : 13 000 000 $
Salary Average Commitment
Year 14 : 74 237 500 $
Year 15 : 48 100 000 $
Year 16 : 22 400 000 $
Year 17 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 237 500 $
Year 15 : 48 100 000 $
Year 16 : 22 400 000 $
Year 17 : 13 000 000 $

Farm Players Salaries

Ryan Pilon 1 700 000 $ (2)
Michael Pastujov 750 000 $ (2)
Charlie Lindgren (Out of Payroll) 210 000 $ (1)
Jason Garrison 160 000 $ (1)
Anders Lindback 160 000 $ (3)
Nick Seeler 150 000 $ (2)
Mattias Backman 150 000 $ (3)
Kurtis MacDermid 110 000 $ (1)
Michael Chaput 100 000 $ (3)
Vyacheslav Osnovin 100 000 $ (3)
Curtis Mckenzie 100 000 $ (3)
Jack Campbell 100 000 $ (2)
Gabriel Dumont 100 000 $ (2)
David Warsofsky 100 000 $ (1)
Patrice Cormier 95 000 $ (3)
Ville Pokka 90 000 $ (2)
Quentin Shore 90 000 $ (1)
Calle Andersson 90 000 $ (1)
Victor Ohman 80 000 $ (2)
Steven Fogarty 80 000 $ (3)
Mirko Hoefflin 80 000 $ (3)
Mike Morrison 80 000 $ (3)
Tomas Vincour 80 000 $ (2)
Jacob Lagace 80 000 $ (2)
Dominik Masin 75 000 $ (1)
Brent Pedersen 75 000 $ (1)
Brendan Warren 75 000 $ (3)
Nico Sturm 72 500 $ (1)
Alex Belzile 70 000 $ (2)
Nikolas Brouillard 70 000 $ (1)
Total Farm Players30
Salary Commitment
Year 14 : 5 272 500 $
Year 15 : 2 015 000 $
Year 16 : 1 020 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 5 252 500 $
Year 15 : 1 995 000 $
Year 16 : 1 000 000 $
Year 17 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - 90 $ - 6 218 - 77,72%
Level 2: 6000 - 60 $ - 4 114 - 68,56%
Level 3: 3000 - 30 $ - 2 354 - 78,48%
Level 4: 5000 - 20 $ - 4 092 - 81,84%
Luxury : 1500 - 150 $ - 1 059 - 70,61%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 548 - 77,38%
Farm Level 2: 1000 - 15 $ - 955 - 95,45%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 837 - 75,90%
Average Income per Game1 564 883 $
Year to Date Revenue56 335 790 $
Farm
Home Games Left5
Average Attendance - %2 502 - 83,41%
Average Income per Game99 305 $
Year to Date Revenue3 574 980 $

Expense

Pro Players Total Salaries73 950 000 $
Farm Players Total Salaries2 769 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 841 067 $
Farm Year To Date Expenses2 490 639 $
Pro Salary Cap To Date64 406 139 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 824 415 $
Farm Estimated Season Revenue496 525 $
Pro Remaining Season Days28
Pro Expenses Per Days346 279 $
Pro Estimated Expenses9 695 812 $
Farm Remaining Season Days27
Farm Expenses Per Days13 407 $
Farm Estimated Expenses361 989 $
Estimated Season Expenses10 057 801 $
Season Salary Cap73 950 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 050 000 $
Estimate Over Minimum Salary Cap of 0 $ 73 950 000 $
Current Bank Account43 700 920 $
Projected Bank Account41 964 059 $

Pro Players Salaries

Max Pacioretty 8 250 000 $ (3)
Morgan Rielly 8 000 000 $ (4)
Matt Duchene 7 500 000 $ (1)
Devan Dubnyk 7 000 000 $ (1)
Sam Reinhart 6 500 000 $ (3)
Alex Pietrangelo 6 250 000 $ (2)
Mathew Barzal 6 000 000 $ (3)
Justin Faulk 4 650 000 $ (1)
Mike Hoffman 4 500 000 $ (2)
Damon Severson 4 000 000 $ (2)
Mikhail Grigorenko 1 700 000 $ (1)
Ryan Sproul 1 500 000 $ (1)
Marco Cousineau 1 300 000 $ (2)
Matt Moulson 1 250 000 $ (3)
Joel Kiviranta 1 050 000 $ (1)
Adrian Kempe 900 000 $ (2)
Colin White 900 000 $ (2)
Ryan Mcleod 900 000 $ (3)
Eeli Tolvanen 900 000 $ (2)
Henri Jokiharju 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 14 : 73 950 000 $
Year 15 : 50 550 000 $
Year 16 : 31 800 000 $
Year 17 : 8 000 000 $
Salary Average Commitment
Year 14 : 73 400 000 $
Year 15 : 50 000 000 $
Year 16 : 31 550 000 $
Year 17 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 950 000 $
Year 15 : 50 550 000 $
Year 16 : 31 800 000 $
Year 17 : 8 000 000 $

Farm Players Salaries

Mikkel Boedker 140 000 $ (1)
Korbanian Holzer 140 000 $ (1)
Peter Stoykewych 130 000 $ (2)
Marcus Kruger 120 000 $ (1)
Zane McIntyre 120 000 $ (1)
Nikita Nesterov 120 000 $ (3)
Kenny Agostino 110 000 $ (1)
Kerby Rychel 110 000 $ (2)
Nicola Riopel 100 000 $ (2)
Taylor Aronson 90 000 $ (2)
Brandon Manning 90 000 $ (2)
Cam Dineen 90 000 $ (3)
Brandon Davidson (Out of Payroll) 90 000 $ (2)
Connor Bunnaman 90 000 $ (3)
Mikhail Maltsev 90 000 $ (2)
Jori Lehtera 89 000 $ (1)
Matt D'Agostini 85 000 $ (1)
Troy Bourke 80 000 $ (2)
Linus Weissbach 75 000 $ (3)
Radovan Bondra 75 000 $ (2)
Paul Bittner 75 000 $ (2)
Adam Musil 75 000 $ (2)
Joseph Labate 75 000 $ (1)
Christopher Wilkie 75 000 $ (2)
Callum Booth 75 000 $ (3)
Matthew Finn 75 000 $ (2)
Griffin Luce 75 000 $ (3)
Kelly Summers 75 000 $ (1)
Josh Ho-Sang 75 000 $ (1)
Jeremy Gregoire 75 000 $ (1)
Andrei Kuzmenko 75 000 $ (1)
Total Farm Players31
Salary Commitment
Year 14 : 2 859 000 $
Year 15 : 1 680 000 $
Year 16 : 525 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 859 000 $
Year 15 : 1 680 000 $
Year 16 : 525 000 $
Year 17 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 8000 - 90 $ - 6 409 - 80,12%
Level 2: 6000 - 50 $ - 5 526 - 92,10%
Level 3: 3000 - 25 $ - 2 500 - 83,34%
Level 4: 5000 - 15 $ - 4 435 - 88,70%
Luxury : 1000 - 185 $ - 804 - 80,39%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 32 $ - 1 926 - 96,28%
Farm Level 2: 1000 - 15 $ - 968 - 96,83%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %19 675 - 85,54%
Average Income per Game1 583 282 $
Year to Date Revenue56 998 165 $
Farm
Home Games Left5
Average Attendance - %2 894 - 96,46%
Average Income per Game110 407 $
Year to Date Revenue3 974 656 $

Expense

Pro Players Total Salaries74 500 000 $
Farm Players Total Salaries3 862 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 986 763 $
Farm Year To Date Expenses2 487 931 $
Pro Salary Cap To Date64 551 810 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 916 412 $
Farm Estimated Season Revenue552 036 $
Pro Remaining Season Days28
Pro Expenses Per Days348 837 $
Pro Estimated Expenses9 767 436 $
Farm Remaining Season Days27
Farm Expenses Per Days18 516 $
Farm Estimated Expenses499 932 $
Estimated Season Expenses10 267 368 $
Season Salary Cap74 500 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $500 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 500 000 $
Current Bank Account178 310 564 $
Projected Bank Account176 511 644 $

Pro Players Salaries

Ilya Kovalchuk 9 900 000 $ (1)
Evgeni Malkin (Out of Payroll) 9 000 000 $ (3)
Andrei Vasilevski 8 150 000 $ (2)
Christian Backman 5 500 000 $ (1)
Mattias Ekholm 5 500 000 $ (2)
Brandon Carlo 5 000 000 $ (2)
Alex Galchenyuk 4 650 000 $ (1)
James vanRiemsdyk 4 500 000 $ (1)
William Nylander 4 500 000 $ (2)
Vince Dunn 3 500 000 $ (3)
Andreas Athanasiou 3 500 000 $ (2)
Alex Iafallo 3 000 000 $ (2)
Vinnie Hinostroza 1 800 000 $ (1)
Jordan Greenway 900 000 $ (1)
Dmytro Timashov 900 000 $ (1)
Robby Fabbri (Out of Payroll) 900 000 $ (1)
Moritz Seider 900 000 $ (3)
Dante Fabbro 900 000 $ (2)
Jonas Johansson 900 000 $ (2)
Jeremy Bracco 750 000 $ (2)
Julius Nattinen 750 000 $ (2)
Total Pro Players21
Salary Commitment
Year 14 : 75 400 000 $
Year 15 : 46 350 000 $
Year 16 : 13 400 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 68 750 000 $
Year 15 : 38 700 000 $
Year 16 : 13 400 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 75 400 000 $
Year 15 : 46 350 000 $
Year 16 : 13 400 000 $
Year 17 : 0 $

Farm Players Salaries

Peter Holland 1 300 000 $ (2)
Michael Bournival 170 000 $ (2)
Valentin Zykov 150 000 $ (3)
Pontus Aberg 150 000 $ (1)
Joakim Nygard 120 000 $ (3)
Robbie Russo 120 000 $ (1)
Kent Patterson 110 000 $ (1)
Magnus Paajarvi 110 000 $ (1)
Mike Reilly 110 000 $ (1)
Phil Varone 100 000 $ (3)
Yegor Chinakhov 92 500 $ (1)
Andrei Mironov 90 000 $ (1)
Gabriel Carlsson 90 000 $ (2)
Greg Mckegg 90 000 $ (2)
Spencer Martin 90 000 $ (1)
Scott Stajcer 90 000 $ (1)
Stefan Matteau 90 000 $ (1)
Jalen Chatfield 75 000 $ (1)
Vladimir Tkachyov 75 000 $ (1)
Anthony Richard 75 000 $ (2)
Ondrej Roman 75 000 $ (1)
Brendan Guhle 75 000 $ (3)
Felix Sandstrom 75 000 $ (3)
Pavel Kraskovsky 75 000 $ (2)
James Greenway 75 000 $ (3)
Chad Krys 75 000 $ (3)
Nick Petersen 65 000 $ (1)
Dave Labrecque 50 000 $ (1)
Total Farm Players28
Salary Commitment
Year 14 : 3 862 500 $
Year 15 : 1 300 000 $
Year 16 : 670 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 862 500 $
Year 15 : 1 300 000 $
Year 16 : 670 000 $
Year 17 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - 90 $ - 6 148 - 76,84%
Level 2: 6000 - 55 $ - 5 287 - 88,12%
Level 3: 3000 - 26 $ - 2 426 - 80,85%
Level 4: 5000 - 19 $ - 4 155 - 83,09%
Luxury : 1000 - 185 $ - 785 - 78,54%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 857 - 92,86%
Farm Level 2: 1000 - 14 $ - 943 - 94,34%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18 801 - 81,74%
Average Income per Game1 583 957 $
Year to Date Revenue57 022 458 $
Farm
Home Games Left5
Average Attendance - %2 801 - 93,35%
Average Income per Game110 710 $
Year to Date Revenue3 985 548 $

Expense

Pro Players Total Salaries63 450 000 $
Farm Players Total Salaries3 651 417 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 400 000 $)
Pro Year To Date Expenses62 211 873 $
Farm Year To Date Expenses2 520 276 $
Pro Salary Cap To Date61 776 958 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 919 786 $
Farm Estimated Season Revenue553 548 $
Pro Remaining Season Days28
Pro Expenses Per Days297 442 $
Pro Estimated Expenses8 328 376 $
Farm Remaining Season Days27
Farm Expenses Per Days17 530 $
Farm Estimated Expenses473 310 $
Estimated Season Expenses8 801 686 $
Season Salary Cap58 050 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $16 950 000 $
Estimate Over Minimum Salary Cap of 0 $ 58 050 000 $
Current Bank Account39 338 578 $
Projected Bank Account39 010 226 $

Pro Players Salaries

Claude Giroux 8 000 000 $ (2)
Jonathan Quick 7 000 000 $ (3)
Max Domi 5 000 000 $ (2)
Patric Hornqvist 4 600 000 $ (2)
Gustav Nyquist 4 500 000 $ (1)
Jaccob Slavin 4 500 000 $ (3)
Rickard Rakell 3 650 000 $ (1)
Brian Boyle 3 500 000 $ (1)
Justin Holl 3 500 000 $ (2)
Martin Marincin 2 650 000 $ (1)
Derek Grant (1 Way Contract) 2 500 000 $ (1)
Victor Antipin 2 000 000 $ (2)
Kevin Rooney 2 000 000 $ (2)
Tomas Nosek 1 800 000 $ (1)
Jaycob Megna 1 700 000 $ (2)
Eric O'dell 1 500 000 $ (1)
Anton Lindholm 1 500 000 $ (1)
Teddy Purcell (Out of Payroll) 1 400 000 $ (1)
Austin Czarnik 1 300 000 $ (2)
Sven Baertschi 1 250 000 $ (3)
Leland Irving 1 000 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 64 850 000 $
Year 15 : 40 850 000 $
Year 16 : 12 750 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 64 600 000 $
Year 15 : 40 600 000 $
Year 16 : 12 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 64 850 000 $
Year 15 : 40 850 000 $
Year 16 : 12 750 000 $
Year 17 : 0 $

Farm Players Salaries

Joakim Nordstrom 1 300 000 $ (2)
Tim Erixon 135 000 $ (2)
Marcus Foligno 100 000 $ (1)
Keegan Lowe 100 000 $ (3)
Viktor Tikhonov 100 000 $ (3)
Nick Ross 100 000 $ (2)
John Armstrong 95 000 $ (3)
Drew O'Connor 92 500 $ (1)
Sam Steel 90 000 $ (3)
Anthony Camara 90 000 $ (1)
Stephen Michalek 90 000 $ (2)
Chris Terry 90 000 $ (3)
Adam Brooks 90 000 $ (2)
Mattias Tedenby 90 000 $ (3)
Jacob Bryson 88 917 $ (1)
Daniel Brodin 80 000 $ (2)
Mikko Vainonen (Out of Payroll) 80 000 $ (3)
Tyler Soy 80 000 $ (2)
Paul Carey 80 000 $ (2)
Jeremy Boyce-Rotevall 80 000 $ (1)
Wilhelm Westlund 80 000 $ (3)
Veini Vehvilainen 75 000 $ (3)
Shane Gersich 75 000 $ (2)
Casey Fitzgerald 75 000 $ (2)
Nikita Serebryakov 75 000 $ (2)
Michael St-Croix 70 000 $ (2)
Juuso Ikonen 65 000 $ (1)
Colin Suellentrop 65 000 $ (1)
Tyrel Seaman 50 000 $ (2)
Anton Zlobin 50 000 $ (2)
Total Farm Players30
Salary Commitment
Year 14 : 3 731 417 $
Year 15 : 1 980 000 $
Year 16 : 800 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 731 417 $
Year 15 : 1 980 000 $
Year 16 : 800 000 $
Year 17 : 0 $

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - 100 $ - 7 208 - 90,10%
Level 2: 5000 - 50 $ - 4 997 - 99,95%
Level 3: 2000 - 40 $ - 1 911 - 95,54%
Level 4: 4000 - 30 $ - 3 646 - 91,14%
Luxury : 1000 - 140 $ - 998 - 99,78%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 855 - 92,73%
Farm Level 2: 1000 - 25 $ - 688 - 68,82%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %18 760 - 93,80%
Average Income per Game1 504 143 $
Year to Date Revenue55 653 280 $
Farm
Home Games Left5
Average Attendance - %2 543 - 84,76%
Average Income per Game95 682 $
Year to Date Revenue3 444 548 $

Expense

Pro Players Total Salaries74 150 000 $
Farm Players Total Salaries5 090 833 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 726 062 $
Farm Year To Date Expenses2 941 513 $
Pro Salary Cap To Date64 291 174 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 016 571 $
Farm Estimated Season Revenue478 409 $
Pro Remaining Season Days28
Pro Expenses Per Days347 209 $
Pro Estimated Expenses9 721 852 $
Farm Remaining Season Days27
Farm Expenses Per Days24 256 $
Farm Estimated Expenses654 912 $
Estimated Season Expenses10 376 764 $
Season Salary Cap74 150 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $850 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 150 000 $
Current Bank Account(661 762 $)
Projected Bank Account(4 543 546 $)

Pro Players Salaries

Jonathan Huberdeau 9 000 000 $ (4)
Derek Stepan 7 500 000 $ (1)
Dylan Larkin 7 500 000 $ (2)
Oscar Klefbom 5 750 000 $ (2)
Robin Lehner 5 500 000 $ (3)
Kyle Palmieri 5 000 000 $ (3)
Zach Werenski 5 000 000 $ (2)
Kevin Labanc 4 500 000 $ (2)
Brendan Gallagher 4 500 000 $ (1)
Erik Johnson 4 500 000 $ (1)
Kyle Okposo 4 500 000 $ (2)
Connor Carrick 2 000 000 $ (2)
Jonny Brodzinski 1 700 000 $ (2)
Thomas McCollum 1 500 000 $ (1)
Maxim Shalunov 1 200 000 $ (1)
Nicolas Hague 900 000 $ (2)
Denis Malgin 900 000 $ (1)
Aliaksei Protas 900 000 $ (3)
Timothy Liljegren 900 000 $ (3)
Joel Farabee 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 74 150 000 $
Year 15 : 54 050 000 $
Year 16 : 21 300 000 $
Year 17 : 9 000 000 $
Salary Average Commitment
Year 14 : 72 650 000 $
Year 15 : 52 550 000 $
Year 16 : 19 800 000 $
Year 17 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 150 000 $
Year 15 : 54 050 000 $
Year 16 : 21 300 000 $
Year 17 : 9 000 000 $

Farm Players Salaries

Nikita Scherbak 1 300 000 $ (2)
Jacob Larsson 900 000 $ (2)
John Hayden 170 000 $ (2)
Michael Hutchinson 150 000 $ (2)
Michal Jordan 150 000 $ (1)
Jared Coreau (Out of Payroll) 140 000 $ (1)
Lucas Lessio 130 000 $ (2)
Anton Rodin 110 000 $ (1)
Milan Bartovic 100 000 $ (1)
Justin Azevedo 100 000 $ (3)
Jordan Martinook 90 000 $ (1)
Henrik Borgstrom 90 000 $ (3)
Zach Budish 90 000 $ (1)
Jeremy Williams 80 000 $ (2)
Ryan White 80 000 $ (2)
Brendan Mikkelson 80 000 $ (3)
Jamie Devane 80 000 $ (2)
John Ramage 80 000 $ (3)
Ben Blood 80 000 $ (2)
Jonas Junland 80 000 $ (3)
Tomas Kundratek 80 000 $ (3)
Stefan Warg 80 000 $ (2)
Jay Dickman 80 000 $ (2)
Robert Czarnik 80 000 $ (2)
Niklas Lucenius 80 000 $ (2)
Gleason Fournier 80 000 $ (2)
Lars Volden 80 000 $ (1)
Louis-Marc Aubry 80 000 $ (2)
Alex Barre-Boulet 75 833 $ (1)
Connor Rankin 75 000 $ (1)
Max Mccormick 75 000 $ (1)
Peter Stratis 75 000 $ (2)
Danick Paquette 70 000 $ (1)
Total Farm Players33
Salary Commitment
Year 14 : 5 090 833 $
Year 15 : 2 055 000 $
Year 16 : 510 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 5 090 833 $
Year 15 : 2 055 000 $
Year 16 : 510 000 $
Year 17 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - 88 $ - 7 409 - 92,62%
Level 2: 5000 - 58 $ - 4 390 - 87,80%
Level 3: 2000 - 35 $ - 1 786 - 89,29%
Level 4: 4000 - 23 $ - 3 191 - 79,78%
Luxury : 1000 - 177 $ - 838 - 83,75%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 522 - 76,11%
Farm Level 2: 1000 - 15 $ - 960 - 95,99%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 614 - 88,07%
Average Income per Game1 667 099 $
Year to Date Revenue60 015 551 $
Farm
Home Games Left5
Average Attendance - %2 482 - 82,73%
Average Income per Game98 125 $
Year to Date Revenue3 532 488 $

Expense

Pro Players Total Salaries71 350 000 $
Farm Players Total Salaries5 179 166 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 851 420 $
Farm Year To Date Expenses3 377 178 $
Pro Salary Cap To Date63 416 569 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 335 493 $
Farm Estimated Season Revenue490 623 $
Pro Remaining Season Days28
Pro Expenses Per Days334 186 $
Pro Estimated Expenses9 357 208 $
Farm Remaining Season Days27
Farm Expenses Per Days24 669 $
Farm Estimated Expenses666 063 $
Estimated Season Expenses10 023 271 $
Season Salary Cap71 350 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 650 000 $
Estimate Over Minimum Salary Cap of 0 $ 71 350 000 $
Current Bank Account21 827 447 $
Projected Bank Account20 630 292 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (2)
Kris Letang 8 500 000 $ (3)
Elias Pettersson 8 000 000 $ (3)
Tyler Myers 7 500 000 $ (3)
Pekka Rinne 6 150 000 $ (2)
Vincent Trocheck 6 000 000 $ (1)
Clayton Keller 4 150 000 $ (1)
Conor Garland 4 000 000 $ (3)
Brett Pesce (Out of Payroll) 3 650 000 $ (1)
Frank Vatrano 2 650 000 $ (1)
Robert Bortuzzo 2 500 000 $ (1)
Chandler Stephenson 2 500 000 $ (2)
Lukas Sedlak 2 000 000 $ (2)
Samuel Groulx 1 700 000 $ (1)
Dustin Tokarski 1 500 000 $ (1)
Oskar Lindblom 900 000 $ (1)
Samuel Girard 900 000 $ (2)
Jesper Bratt 900 000 $ (2)
Dylan Gambrell 900 000 $ (2)
Samuel Montembeault 900 000 $ (3)
Dominik Uher 700 000 $ (3)
Total Pro Players21
Salary Commitment
Year 14 : 75 000 000 $
Year 15 : 51 950 000 $
Year 16 : 29 600 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 75 100 000 $
Year 15 : 52 050 000 $
Year 16 : 29 600 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 75 000 000 $
Year 15 : 51 950 000 $
Year 16 : 29 600 000 $
Year 17 : 0 $

Farm Players Salaries

Tomas Jurco 1 100 000 $ (2)
Simon Benoit 809 166 $ (1)
Nathan Walker 750 000 $ (1)
Juuso Riikola 150 000 $ (1)
Gemel Smith 150 000 $ (1)
Par Lindholm 130 000 $ (3)
Klas Dahlbeck 125 000 $ (3)
Alexander Khokhlachev 120 000 $ (3)
Stefan Noesen 120 000 $ (3)
Laurent Dauphin 110 000 $ (2)
Zac Rinaldo 110 000 $ (1)
Brandon Gormley 100 000 $ (2)
Linden Rowat 90 000 $ (3)
Joey Hishon 90 000 $ (2)
Aaron Palushaj 90 000 $ (1)
Tyson Jost 90 000 $ (3)
Trevor Carrick 90 000 $ (1)
Michael Amadio 90 000 $ (1)
Andrey Makarov 90 000 $ (2)
Micheal Haley 90 000 $ (1)
Patrick Koudys (Out of Payroll) 90 000 $ (1)
Sergey Kalinin 90 000 $ (1)
Derek Rodwell 80 000 $ (1)
Nick Wolff 75 000 $ (2)
Luke Green 75 000 $ (3)
Thomas Schemitsch 75 000 $ (2)
Jeremy Roy 75 000 $ (2)
Adam Mascherin 75 000 $ (3)
Christopher DiDomenico 70 000 $ (1)
Graham Black 70 000 $ (3)
Total Farm Players30
Salary Commitment
Year 14 : 5 269 166 $
Year 15 : 1 620 000 $
Year 16 : 895 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 5 269 166 $
Year 15 : 1 620 000 $
Year 16 : 895 000 $
Year 17 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 8000 - 88 $ - 7 297 - 91,21%
Level 2: 6000 - 60 $ - 4 066 - 67,77%
Level 3: 2000 - 38 $ - 1 615 - 80,76%
Level 4: 4000 - 20 $ - 3 925 - 98,12%
Luxury : 1000 - 165 $ - 984 - 98,44%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 30 $ - 1 913 - 95,64%
Farm Level 2: 1000 - 15 $ - 948 - 94,83%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 887 - 85,18%
Average Income per Game1 663 735 $
Year to Date Revenue59 894 449 $
Farm
Home Games Left5
Average Attendance - %2 861 - 95,37%
Average Income per Game103 836 $
Year to Date Revenue3 738 087 $

Expense

Pro Players Total Salaries68 825 000 $
Farm Players Total Salaries2 600 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 743 822 $
Farm Year To Date Expenses2 542 260 $
Pro Salary Cap To Date63 308 936 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 318 673 $
Farm Estimated Season Revenue519 179 $
Pro Remaining Season Days28
Pro Expenses Per Days322 442 $
Pro Estimated Expenses9 028 376 $
Farm Remaining Season Days27
Farm Expenses Per Days12 617 $
Farm Estimated Expenses340 659 $
Estimated Season Expenses9 369 035 $
Season Salary Cap68 825 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $6 175 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 825 000 $
Current Bank Account(6 321 234 $)
Projected Bank Account(6 852 417 $)

Pro Players Salaries

Zach Parise 9 250 000 $ (1)
Auston Matthews 8 750 000 $ (3)
Viktor Arvidsson 7 000 000 $ (4)
Jared Spurgeon 6 000 000 $ (2)
Ivan Provorov (Out of Payroll) 6 000 000 $ (2)
Reilly Smith 5 500 000 $ (3)
Jean Gabriel Pageau 5 500 000 $ (2)
Thomas Chabot 5 400 000 $ (3)
Nikita Zadorov 3 650 000 $ (1)
Brett Ritchie 2 650 000 $ (1)
Pius Suter 2 650 000 $ (1)
Nick Paul 2 500 000 $ (2)
Patrik Nemeth 2 100 000 $ (1)
Madison Bowey (Out of Payroll) 2 000 000 $ (2)
Karson Kuhlman 1 700 000 $ (2)
Jordon Southorn 1 000 000 $ (1)
Jackson Cates 925 000 $ (1)
Austin Wagner 900 000 $ (2)
Alex Nedeljkovic 900 000 $ (2)
Vladislav Gavrikov 900 000 $ (1)
Logan Thompson 800 000 $ (1)
Adam Helewka 750 000 $ (1)
Total Pro Players22
Salary Commitment
Year 14 : 76 825 000 $
Year 15 : 52 150 000 $
Year 16 : 26 650 000 $
Year 17 : 7 000 000 $
Salary Average Commitment
Year 14 : 76 825 000 $
Year 15 : 52 150 000 $
Year 16 : 26 650 000 $
Year 17 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 76 825 000 $
Year 15 : 52 150 000 $
Year 16 : 26 650 000 $
Year 17 : 7 000 000 $

Farm Players Salaries

Sami Aittokallio 250 000 $ (2)
Justin Dowling 185 000 $ (1)
Andrew Agozzino 180 000 $ (1)
Alexander Ruuttu 150 000 $ (2)
Sebastian Wannstrom 130 000 $ (2)
Sondre Olden 120 000 $ (3)
Joonas Nattinen 110 000 $ (2)
Patrick Sieloff (Out of Payroll) 110 000 $ (1)
Keith Aulie (Out of Payroll) 100 000 $ (1)
Marc McNulty 100 000 $ (3)
Tanner Richard 90 000 $ (3)
Morgan Frost 90 000 $ (3)
Givani Smith 90 000 $ (2)
Alex Theriau (Out of Payroll) 90 000 $ (2)
T.J. Tynan 90 000 $ (2)
Jordan Weal 90 000 $ (2)
Janne Kuokkanen 90 000 $ (2)
Luke Witkowski 85 000 $ (1)
Freddie Hamilton 80 000 $ (2)
Kristians Rubins 75 000 $ (3)
Alan Lyszczarczyk 75 000 $ (3)
Kevin Hancock 75 000 $ (3)
Tyler Tucker 75 000 $ (1)
Dmitri Yudin 75 000 $ (1)
Maxime Fortier 75 000 $ (2)
William Lagesson (Out of Payroll) 75 000 $ (1)
Nikita Cherepanov 75 000 $ (1)
Maksim Zhukov 75 000 $ (3)
Aaron Harstad 70 000 $ (1)
Total Farm Players29
Salary Commitment
Year 14 : 2 975 000 $
Year 15 : 1 945 000 $
Year 16 : 700 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 975 000 $
Year 15 : 1 945 000 $
Year 16 : 700 000 $
Year 17 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - 100 $ - 5 490 - 68,62%
Level 2: 5000 - 70 $ - 3 535 - 70,69%
Level 3: 2000 - 40 $ - 1 550 - 77,48%
Level 4: 4000 - 30 $ - 2 423 - 60,56%
Luxury : 1000 - 180 $ - 822 - 82,20%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 1 903 - 95,14%
Farm Level 2: 1000 - 15 $ - 934 - 93,40%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %13 818 - 69,09%
Average Income per Game1 510 587 $
Year to Date Revenue54 381 124 $
Farm
Home Games Left4
Average Attendance - %2 837 - 94,56%
Average Income per Game103 081 $
Year to Date Revenue3 814 014 $

Expense

Pro Players Total Salaries74 525 000 $
Farm Players Total Salaries2 727 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 116 874 $
Farm Year To Date Expenses2 432 495 $
Pro Salary Cap To Date62 681 984 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 552 934 $
Farm Estimated Season Revenue412 326 $
Pro Remaining Season Days28
Pro Expenses Per Days348 953 $
Pro Estimated Expenses9 770 684 $
Farm Remaining Season Days27
Farm Expenses Per Days13 213 $
Farm Estimated Expenses356 751 $
Estimated Season Expenses10 127 435 $
Season Salary Cap74 525 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $475 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 525 000 $
Current Bank Account50 910 490 $
Projected Bank Account48 748 315 $

Pro Players Salaries

Artemi Panarin 8 500 000 $ (3)
Brayden Point 7 500 000 $ (3)
Shayne Gostisbehere 6 500 000 $ (5)
Dustin Byfuglien 6 500 000 $ (2)
Martin Jones 6 500 000 $ (1)
Scott Mayfield 5 000 000 $ (4)
Jeff Carter 5 000 000 $ (1)
Nino Niederreiter (1 Way Contract) 4 500 000 $ (2)
Adam Pelech 4 500 000 $ (2)
Tyler Bertuzzi 2 650 000 $ (1)
Alex Kerfoot 2 650 000 $ (1)
Anton Slepyshev 2 650 000 $ (1)
Alexander Burmistrov 2 650 000 $ (1)
Trevor Van Riemsdyk 2 500 000 $ (1)
Zachary Yuen 1 700 000 $ (2)
Nathan Bastian 900 000 $ (2)
Tage Thompson 900 000 $ (2)
Adin Hill 900 000 $ (1)
Kevin Stenlund 900 000 $ (2)
William Borgen 900 000 $ (1)
Ryan Lomberg 725 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 74 525 000 $
Year 15 : 47 400 000 $
Year 16 : 27 500 000 $
Year 17 : 11 500 000 $
Salary Average Commitment
Year 14 : 74 525 000 $
Year 15 : 47 400 000 $
Year 16 : 27 500 000 $
Year 17 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 525 000 $
Year 15 : 47 400 000 $
Year 16 : 27 500 000 $
Year 17 : 11 500 000 $

Farm Players Salaries

Frederik Gauthier 200 000 $ (3)
Marcus Sorensen 170 000 $ (2)
Daniel Marmenlind 150 000 $ (2)
Tyler Lewington 130 000 $ (2)
Joseph Cramarossa 120 000 $ (1)
Bogdan Yakimov 110 000 $ (2)
Fredrik Pettersson-Wentzel 110 000 $ (1)
Joonas Kemppainen 102 500 $ (1)
Dalton Thrower 100 000 $ (3)
Dominic Toninato 100 000 $ (2)
Emil Djuse 100 000 $ (3)
Viktor Svedberg 100 000 $ (1)
Philippe Desrosiers 90 000 $ (3)
Christian Fischer 90 000 $ (2)
Andrew Welinski 90 000 $ (1)
Mason Geertsen 90 000 $ (2)
Jaedon Descheneau 90 000 $ (2)
Devante Smith-Pelly 90 000 $ (2)
Keegan Kolesar 90 000 $ (2)
Kurt Etchegary 90 000 $ (2)
A.J. Greer 75 000 $ (2)
Andrew Nielsen 75 000 $ (2)
Francis Perron 75 000 $ (1)
Chaz Reddekopp 75 000 $ (2)
Egor Korshkov 75 000 $ (2)
Mitch Wahl 70 000 $ (2)
Hunter Smith 70 000 $ (1)
Total Farm Players27
Salary Commitment
Year 14 : 2 727 500 $
Year 15 : 2 060 000 $
Year 16 : 490 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 727 500 $
Year 15 : 2 060 000 $
Year 16 : 490 000 $
Year 17 : 0 $

Panthers

Panthers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - 85 $ - 7 518 - 93,97%
Level 2: 6000 - 45 $ - 5 556 - 92,61%
Level 3: 3000 - 31 $ - 2 389 - 79,65%
Level 4: 5000 - 20 $ - 4 198 - 83,96%
Luxury : 1000 - 180 $ - 820 - 81,97%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 33 $ - 1 896 - 94,82%
Farm Level 2: 1000 - 15 $ - 962 - 96,21%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %20 481 - 89,05%
Average Income per Game1 672 472 $
Year to Date Revenue61 881 468 $
Farm
Home Games Left4
Average Attendance - %2 858 - 95,28%
Average Income per Game111 665 $
Year to Date Revenue4 131 606 $

Expense

Pro Players Total Salaries75 725 000 $
Farm Players Total Salaries2 624 250 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 980 054 $
Farm Year To Date Expenses2 519 356 $
Pro Salary Cap To Date64 545 141 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 689 888 $
Farm Estimated Season Revenue446 660 $
Pro Remaining Season Days28
Pro Expenses Per Days354 535 $
Pro Estimated Expenses9 926 980 $
Farm Remaining Season Days27
Farm Expenses Per Days12 730 $
Farm Estimated Expenses343 710 $
Estimated Season Expenses10 270 690 $
Season Salary Cap75 725 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $-725 000 $
Estimate Over Minimum Salary Cap of 0 $ 75 725 000 $
Current Bank Account122 561 452 $
Projected Bank Account119 427 310 $

Pro Players Salaries

Brent Burns 8 000 000 $ (3)
Ryan O'Reilly 7 500 000 $ (3)
Ryan Nugent-Hopkins 7 000 000 $ (4)
Braden Holtby 6 650 000 $ (2)
Colton Parayko 6 000 000 $ (5)
Mark Stone 5 500 000 $ (1)
Kyle Connor 5 150 000 $ (1)
Nate Schmidt 4 500 000 $ (2)
Timo Meier 4 150 000 $ (1)
Jonas Brodin 3 500 000 $ (2)
Gustav Forsling 3 150 000 $ (1)
Philip Danault 3 000 000 $ (4)
Nic Dowd 2 500 000 $ (1)
Mattias Janmark 2 000 000 $ (2)
J.T. Compher 1 700 000 $ (2)
Noah Cates 925 000 $ (1)
Thatcher Demko 900 000 $ (1)
Caleb Jones 900 000 $ (1)
Luke Kunin 900 000 $ (2)
Jason Robertson 900 000 $ (2)
Dan O'Regan 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 14 : 75 725 000 $
Year 15 : 52 550 000 $
Year 16 : 31 500 000 $
Year 17 : 16 000 000 $
Salary Average Commitment
Year 14 : 75 725 000 $
Year 15 : 52 550 000 $
Year 16 : 31 500 000 $
Year 17 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 75 725 000 $
Year 15 : 52 550 000 $
Year 16 : 31 500 000 $
Year 17 : 16 000 000 $

Farm Players Salaries

Steven Santini 170 000 $ (2)
Zach Aston-Reese 170 000 $ (2)
Luka Gracnar 150 000 $ (3)
Hudson Fasching 150 000 $ (1)
Sean Malone 130 000 $ (2)
Marko Dano 125 000 $ (3)
Mason Appleton 100 000 $ (2)
Riley Stillman 90 000 $ (2)
Kevin Gravel 90 000 $ (2)
Dennis Cholowski 90 000 $ (2)
Adam Morrison 90 000 $ (1)
Adam Polasek (Out of Payroll) 90 000 $ (2)
Taylor Leier 90 000 $ (2)
Josiah Slavin 84 250 $ (1)
Brendan Serville 80 000 $ (1)
Benjamin Gleason (Out of Payroll) 75 000 $ (2)
Jacob Moverare 75 000 $ (2)
Brett Pollock 75 000 $ (1)
Lucas Johansen 75 000 $ (2)
Justin Kirkland 75 000 $ (1)
Nikita Korostelev 75 000 $ (1)
Luke Martin 75 000 $ (3)
Joey Anderson 75 000 $ (2)
Joseph Woll 75 000 $ (2)
Mario Kempe 70 000 $ (1)
Lance Bouma 70 000 $ (1)
Steve Oleksy 70 000 $ (1)
Brett Carson 70 000 $ (1)
Jerome Flaake 70 000 $ (1)
Mike Hoeffel 65 000 $ (1)
Total Farm Players30
Salary Commitment
Year 14 : 2 789 250 $
Year 15 : 1 745 000 $
Year 16 : 350 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 789 250 $
Year 15 : 1 745 000 $
Year 16 : 350 000 $
Year 17 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - 72 $ - 7 792 - 97,40%
Level 2: 6000 - 40 $ - 5 727 - 95,46%
Level 3: 3000 - 15 $ - 2 828 - 94,27%
Level 4: 5000 - 10 $ - 4 795 - 95,89%
Luxury : 1500 - 78 $ - 1 225 - 81,64%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 25 $ - 1 961 - 98,07%
Farm Level 2: 1000 - 10 $ - 994 - 99,42%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %22 367 - 95,18%
Average Income per Game1 366 429 $
Year to Date Revenue49 191 445 $
Farm
Home Games Left5
Average Attendance - %2 956 - 98,52%
Average Income per Game85 515 $
Year to Date Revenue3 078 532 $

Expense

Pro Players Total Salaries73 700 000 $
Farm Players Total Salaries3 133 375 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 509 816 $
Farm Year To Date Expenses3 011 167 $
Pro Salary Cap To Date63 074 880 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 832 145 $
Farm Estimated Season Revenue427 574 $
Pro Remaining Season Days28
Pro Expenses Per Days345 116 $
Pro Estimated Expenses9 663 248 $
Farm Remaining Season Days27
Farm Expenses Per Days15 109 $
Farm Estimated Expenses407 943 $
Estimated Season Expenses10 071 191 $
Season Salary Cap73 700 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 300 000 $
Estimate Over Minimum Salary Cap of 0 $ 73 700 000 $
Current Bank Account147 179 840 $
Projected Bank Account144 368 368 $

Pro Players Salaries

Connor McDavid 10 800 000 $ (4)
Sidney Crosby 9 900 000 $ (1)
Mikko Rantanen 8 000 000 $ (4)
Matthew Tkachuk 8 000 000 $ (3)
Drew Doughty 8 000 000 $ (2)
Aaron Ekblad 7 500 000 $ (2)
James Neal 6 500 000 $ (1)
Marcus Pettersson 3 000 000 $ (2)
Dylan McIlrath 1 500 000 $ (1)
Ben Harpur 1 500 000 $ (1)
Nick Suzuki 900 000 $ (2)
Ryan Donato 900 000 $ (1)
Evan Bouchard 900 000 $ (3)
Brady Tkachuk 900 000 $ (3)
Carter Hart 900 000 $ (1)
Alexandre Texier 900 000 $ (3)
Brett Howden 900 000 $ (2)
Rasmus Asplund 900 000 $ (2)
Max Jones 900 000 $ (2)
Ales Stezka 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 73 700 000 $
Year 15 : 51 600 000 $
Year 16 : 29 500 000 $
Year 17 : 18 800 000 $
Salary Average Commitment
Year 14 : 73 600 000 $
Year 15 : 51 600 000 $
Year 16 : 29 500 000 $
Year 17 : 18 800 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 700 000 $
Year 15 : 51 600 000 $
Year 16 : 29 500 000 $
Year 17 : 18 800 000 $

Farm Players Salaries

Toni Rajala 200 000 $ (2)
Kirill Petrov 200 000 $ (2)
Scott Harrington 180 000 $ (3)
Nicholas Baptiste 175 000 $ (2)
Yury Alexandrov 170 000 $ (2)
Martin Frk 150 000 $ (1)
Jason Missiaen 140 000 $ (2)
Gaetan Haas 135 000 $ (1)
Brady Vail 120 000 $ (3)
Jerome Gauthier-Leduc 100 000 $ (3)
Seth Helgeson (Out of Payroll) 100 000 $ (3)
Matthew Highmore 90 000 $ (1)
Kevin Poulin 90 000 $ (1)
Kristian Vesalainen 90 000 $ (3)
Brett Leason 90 000 $ (3)
Dylan Samberg 90 000 $ (3)
Dryden Hunt 90 000 $ (2)
Eamon McAdam 90 000 $ (3)
Dylan Coghlan 90 000 $ (2)
Nathan Smith (Out of Payroll) 88 375 $ (1)
Marc McLaughlin 88 375 $ (1)
Christian Jaros 80 000 $ (1)
Ryan Gropp 75 000 $ (2)
Brayden Burke 75 000 $ (2)
Jack Glover 75 000 $ (1)
Ryan Collins 75 000 $ (1)
Pavel Karnaukhov 75 000 $ (2)
Vaclav Karabacek 75 000 $ (1)
Veeti Vainio 75 000 $ (2)
Vladimir Kuznetsov 75 000 $ (3)
Tyler Steenbergen 75 000 $ (3)
Total Farm Players31
Salary Commitment
Year 14 : 3 321 750 $
Year 15 : 2 375 000 $
Year 16 : 1 010 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 321 750 $
Year 15 : 2 375 000 $
Year 16 : 1 010 000 $
Year 17 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - 80 $ - 7 172 - 89,65%
Level 2: 6000 - 50 $ - 5 447 - 90,78%
Level 3: 3000 - 21 $ - 2 453 - 81,77%
Level 4: 5000 - 17 $ - 4 169 - 83,37%
Luxury : 1500 - 140 $ - 1 053 - 70,22%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 25 $ - 1 829 - 91,44%
Farm Level 2: 1000 - 10 $ - 883 - 88,33%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20 294 - 86,36%
Average Income per Game1 619 038 $
Year to Date Revenue58 285 360 $
Farm
Home Games Left5
Average Attendance - %2 712 - 90,40%
Average Income per Game88 823 $
Year to Date Revenue3 197 630 $

Expense

Pro Players Total Salaries70 900 000 $
Farm Players Total Salaries2 655 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 050 356 $
Farm Year To Date Expenses2 414 407 $
Pro Salary Cap To Date60 615 457 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 095 189 $
Farm Estimated Season Revenue444 115 $
Pro Remaining Season Days28
Pro Expenses Per Days332 093 $
Pro Estimated Expenses9 298 604 $
Farm Remaining Season Days27
Farm Expenses Per Days12 874 $
Farm Estimated Expenses347 598 $
Estimated Season Expenses9 646 202 $
Season Salary Cap70 900 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $4 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 70 900 000 $
Current Bank Account19 204 757 $
Projected Bank Account18 097 859 $

Pro Players Salaries

Jeff Skinner 6 650 000 $ (1)
Jordan Eberle 6 000 000 $ (3)
Matt Niskanen 5 000 000 $ (1)
Alec Martinez 4 500 000 $ (2)
Alex Tuch 4 500 000 $ (2)
Marcus Johansson 4 500 000 $ (2)
Cody Ceci 4 500 000 $ (4)
Jacob Markstrom 4 000 000 $ (5)
Derek Ryan 3 700 000 $ (1)
Carl Soderberg 3 500 000 $ (2)
Ryan Hartman 3 500 000 $ (2)
Philip Larsen 3 000 000 $ (1)
Valeri Nichushkin 3 000 000 $ (2)
Radim Simek 2 500 000 $ (3)
Travis Boyd 2 100 000 $ (1)
Dillon Fournier 2 000 000 $ (3)
Yegor Sharangovich 2 000 000 $ (1)
Eric Robinson 1 800 000 $ (1)
Rocco Grimaldi 1 500 000 $ (1)
Tyler Beskorowany 1 000 000 $ (1)
Ross Colton 900 000 $ (2)
David Quenneville 750 000 $ (3)
Total Pro Players22
Salary Commitment
Year 14 : 70 900 000 $
Year 15 : 44 150 000 $
Year 16 : 19 750 000 $
Year 17 : 8 500 000 $
Salary Average Commitment
Year 14 : 69 400 000 $
Year 15 : 42 650 000 $
Year 16 : 18 250 000 $
Year 17 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 70 900 000 $
Year 15 : 44 150 000 $
Year 16 : 19 750 000 $
Year 17 : 8 500 000 $

Farm Players Salaries

Jack Skille 152 500 $ (1)
Robbie Earl 152 500 $ (1)
Erik Condra 152 500 $ (1)
Jordan Szwarz 150 000 $ (2)
Mike Lee 150 000 $ (1)
Anthony Stolarz 150 000 $ (1)
Rudolfs Balcers 140 000 $ (1)
Marc-Andre Gragnani 140 000 $ (1)
Mark Katic 102 500 $ (1)
Matt Mackenzie 100 000 $ (3)
Eero Elo 92 500 $ (1)
Danny Kristo 92 500 $ (1)
Gregory Hofmann 90 000 $ (3)
Corey Trivino 80 000 $ (1)
Lane Pederson 75 000 $ (1)
Emil Johansson (Out of Payroll) 75 000 $ (1)
Julius Bergman 75 000 $ (1)
Rickard Hugg (Out of Payroll) 75 000 $ (1)
Cole Candella 75 000 $ (3)
Simon Stransky 75 000 $ (3)
Matthew Phillips 75 000 $ (3)
Max Zimmer 75 000 $ (3)
Dmitry Sokolov 75 000 $ (3)
Otto Somppi 75 000 $ (3)
Jonathan Ang 75 000 $ (3)
Stepan Falkovsky 75 000 $ (2)
Colin Sullivan 60 000 $ (1)
Philippe Hudon 50 000 $ (1)
Zachary Fucale 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 14 : 2 805 000 $
Year 15 : 940 000 $
Year 16 : 715 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 805 000 $
Year 15 : 940 000 $
Year 16 : 715 000 $
Year 17 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 150 $ - 3 632 - 51,89%
Level 2: 5000 - 100 $ - 2 529 - 50,58%
Level 3: 2000 - 50 $ - 1 248 - 62,39%
Level 4: 4000 - 46 $ - 1 631 - 40,77%
Luxury : 1000 - 250 $ - 569 - 56,90%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 189 - 59,43%
Farm Level 2: 1000 - 18 $ - 687 - 68,69%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %9 609 - 50,57%
Average Income per Game1 508 415 $
Year to Date Revenue54 302 935 $
Farm
Home Games Left5
Average Attendance - %1 875 - 62,51%
Average Income per Game95 479 $
Year to Date Revenue3 437 228 $

Expense

Pro Players Total Salaries74 421 667 $
Farm Players Total Salaries2 975 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses62 889 694 $
Farm Year To Date Expenses2 643 577 $
Pro Salary Cap To Date62 454 812 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 542 074 $
Farm Estimated Season Revenue477 393 $
Pro Remaining Season Days28
Pro Expenses Per Days348 473 $
Pro Estimated Expenses9 757 244 $
Farm Remaining Season Days27
Farm Expenses Per Days14 369 $
Farm Estimated Expenses387 963 $
Estimated Season Expenses10 145 207 $
Season Salary Cap74 421 667 $
Estimate Under Maximum Salary Cap of 75 000 000 $578 333 $
Estimate Over Minimum Salary Cap of 0 $ 74 421 667 $
Current Bank Account4 922 551 $
Projected Bank Account2 796 811 $

Pro Players Salaries

Jack Johnson 7 500 000 $ (2)
Peter Mueller 7 000 000 $ (3)
Joonas Korpisalo 6 750 000 $ (5)
Jake Guentzel 6 150 000 $ (1)
Andrew Mangiapane 5 500 000 $ (5)
Artturi Lehkonen 5 000 000 $ (4)
Jason Zucker 4 150 000 $ (1)
Olli Maatta 3 500 000 $ (5)
Josh Manson 3 500 000 $ (2)
Alexandar Georgiev 3 150 000 $ (1)
Derrick Pouliot 3 150 000 $ (1)
Chris Tierney 3 000 000 $ (2)
Shane Prince 2 650 000 $ (1)
Tucker Poolman 2 500 000 $ (3)
Vladislav Namestnikov 2 500 000 $ (3)
Maxim Trunev 2 000 000 $ (2)
Tom Kuhnhackl 1 700 000 $ (2)
Scott Wilson 1 700 000 $ (2)
Morgan Klimchuk 1 300 000 $ (2)
Jakob Chychrun 900 000 $ (3)
Mark Kastelic 821 667 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 74 421 667 $
Year 15 : 54 350 000 $
Year 16 : 33 650 000 $
Year 17 : 20 750 000 $
Salary Average Commitment
Year 14 : 75 071 667 $
Year 15 : 55 000 000 $
Year 16 : 33 650 000 $
Year 17 : 20 750 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 421 667 $
Year 15 : 54 350 000 $
Year 16 : 33 650 000 $
Year 17 : 20 750 000 $

Farm Players Salaries

Seth Griffith 265 000 $ (1)
Antoine Roussel 210 000 $ (1)
Adam Janosik 200 000 $ (3)
Remi Elie 170 000 $ (2)
Stuart Percy 150 000 $ (2)
Vinni Lettieri 150 000 $ (2)
Jonathan Racine 150 000 $ (2)
Jean-Francois Berube 100 000 $ (1)
Marek Schwarz 100 000 $ (1)
Tomas Zizka 100 000 $ (1)
Chris Wagner 90 000 $ (1)
Tyson Baillie 80 000 $ (2)
Henrik Karlsson 80 000 $ (1)
Brent Andrews 80 000 $ (1)
Dakota Joshua 75 000 $ (1)
Austin Poganski 75 000 $ (1)
David Levin 75 000 $ (1)
Brandon Halverson 75 000 $ (3)
Brandon Crawley 75 000 $ (3)
Alex Schoenborn 75 000 $ (3)
Gabriel Gagne 75 000 $ (3)
Jean-Christophe Beaudin 75 000 $ (3)
Troy Rutkowski 75 000 $ (1)
Anderson Macdonald 75 000 $ (2)
Linus Nyman 75 000 $ (2)
Aaron Haydon 75 000 $ (2)
Ondrej Kachyna 75 000 $ (2)
Joshua Jacobs 75 000 $ (1)
Total Farm Players28
Salary Commitment
Year 14 : 2 975 000 $
Year 15 : 1 575 000 $
Year 16 : 575 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 975 000 $
Year 15 : 1 575 000 $
Year 16 : 575 000 $
Year 17 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - 70 $ - 7 692 - 96,15%
Level 2: 6000 - 55 $ - 5 501 - 91,68%
Level 3: 2000 - 40 $ - 1 607 - 80,36%
Level 4: 4000 - 28 $ - 2 745 - 68,61%
Luxury : 1000 - 185 $ - 825 - 82,50%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 547 - 77,35%
Farm Level 2: 1000 - 20 $ - 642 - 64,24%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18 369 - 87,47%
Average Income per Game1 587 334 $
Year to Date Revenue57 144 014 $
Farm
Home Games Left5
Average Attendance - %2 189 - 72,98%
Average Income per Game96 663 $
Year to Date Revenue3 479 855 $

Expense

Pro Players Total Salaries73 550 000 $
Farm Players Total Salaries2 387 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 383 256 $
Farm Year To Date Expenses2 326 905 $
Pro Salary Cap To Date62 948 387 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 936 669 $
Farm Estimated Season Revenue483 313 $
Pro Remaining Season Days28
Pro Expenses Per Days344 419 $
Pro Estimated Expenses9 643 732 $
Farm Remaining Season Days27
Farm Expenses Per Days11 624 $
Farm Estimated Expenses313 848 $
Estimated Season Expenses9 957 580 $
Season Salary Cap73 550 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 450 000 $
Estimate Over Minimum Salary Cap of 0 $ 73 550 000 $
Current Bank Account15 140 211 $
Projected Bank Account13 602 613 $

Pro Players Salaries

Eric Staal 9 500 000 $ (3)
Vladimir Tarasenko 8 500 000 $ (5)
T.J. Oshie 7 500 000 $ (2)
Kevin Shattenkirk 5 250 000 $ (1)
Filip Forsberg 5 000 000 $ (1)
Jamieson Oleksiak 4 650 000 $ (1)
Brady Skjei 4 500 000 $ (2)
Danton Heinen 4 150 000 $ (1)
Ilya Sorokin 4 000 000 $ (1)
Dominik Kahun 3 500 000 $ (2)
Markus Granlund 2 650 000 $ (1)
Alexander Petrovic 2 650 000 $ (1)
Curtis Lazar 2 000 000 $ (2)
Sean Walker 1 700 000 $ (2)
Charles Hudon 1 500 000 $ (1)
Colin Blackwell 1 500 000 $ (2)
Brandon Yip 1 400 000 $ (1)
Rasmus Andersson 900 000 $ (3)
Calvin Petersen 900 000 $ (1)
Nico Hischier 900 000 $ (3)
Jack Hughes 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 14 : 73 550 000 $
Year 15 : 41 400 000 $
Year 16 : 20 700 000 $
Year 17 : 8 500 000 $
Salary Average Commitment
Year 14 : 72 050 000 $
Year 15 : 39 900 000 $
Year 16 : 19 200 000 $
Year 17 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 550 000 $
Year 15 : 41 400 000 $
Year 16 : 20 700 000 $
Year 17 : 8 500 000 $

Farm Players Salaries

Johan Gustafsson 170 000 $ (2)
Justin Pogge 150 000 $ (1)
Phillip Digiuseppe 130 000 $ (2)
Anthony Bitetto 125 000 $ (3)
Dennis Rasmussen 125 000 $ (3)
Jonathon Blum 110 000 $ (3)
Blake Speers 110 000 $ (3)
Jan Kostalek 110 000 $ (2)
Oskars Bartulis 110 000 $ (1)
AJ Jenks 100 000 $ (1)
Max Gaede 100 000 $ (1)
Corban Knight 100 000 $ (1)
John Leonard 92 500 $ (1)
Jakub Culek 90 000 $ (1)
Kieffer Bellows 90 000 $ (2)
Julien Gauthier 90 000 $ (2)
Nick Sorensen 90 000 $ (1)
Zach Redmond (Out of Payroll) 80 000 $ (1)
Ben Smith 80 000 $ (2)
Kenneth Johnson 75 000 $ (3)
Jonathan Davidsson 75 000 $ (2)
Otto Koivula 75 000 $ (2)
Colton White 75 000 $ (2)
Rourke Chartier 75 000 $ (1)
Blake Siebenaler 75 000 $ (1)
Alexander Samoilov 75 000 $ (3)
Total Farm Players26
Salary Commitment
Year 14 : 2 577 500 $
Year 15 : 1 515 000 $
Year 16 : 620 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 577 500 $
Year 15 : 1 515 000 $
Year 16 : 620 000 $
Year 17 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - 95 $ - 5 951 - 74,39%
Level 2: 5000 - 55 $ - 5 000 - 99,99%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 991 - 99,77%
Luxury : 1000 - 215 $ - 693 - 69,32%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 40 $ - 1 365 - 68,23%
Farm Level 2: 1000 - 15 $ - 946 - 94,58%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 635 - 88,17%
Average Income per Game1 580 881 $
Year to Date Revenue56 911 715 $
Farm
Home Games Left4
Average Attendance - %2 310 - 77,01%
Average Income per Game99 718 $
Year to Date Revenue3 689 581 $

Expense

Pro Players Total Salaries74 747 500 $
Farm Players Total Salaries4 115 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 869 637 $
Farm Year To Date Expenses3 800 799 $
Pro Salary Cap To Date64 434 821 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 904 405 $
Farm Estimated Season Revenue398 874 $
Pro Remaining Season Days28
Pro Expenses Per Days349 988 $
Pro Estimated Expenses9 799 664 $
Farm Remaining Season Days27
Farm Expenses Per Days19 696 $
Farm Estimated Expenses531 792 $
Estimated Season Expenses10 331 456 $
Season Salary Cap74 747 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $252 500 $
Estimate Over Minimum Salary Cap of 0 $ 74 747 500 $
Current Bank Account(6 570 903 $)
Projected Bank Account(8 599 080 $)

Pro Players Salaries

Marc-Andre Fleury 8 000 000 $ (2)
Phil Kessel 8 000 000 $ (3)
David Krejci 7 500 000 $ (3)
William Karlsson 5 650 000 $ (1)
Brock Nelson 5 500 000 $ (2)
Cam Fowler 5 000 000 $ (2)
Alex Goligoski 4 700 000 $ (1)
Nick Schmaltz 4 150 000 $ (1)
Jake DeBrusk 4 000 000 $ (2)
Nick Leddy 3 500 000 $ (2)
Ondrej Kase 3 150 000 $ (1)
Joel Edmundson 2 650 000 $ (1)
Andrew Copp 2 500 000 $ (1)
Elvis Merzlikins 2 000 000 $ (2)
Adam Clendening 2 000 000 $ (2)
Dmitri Jaskin 2 000 000 $ (2)
Andrej Sustr 1 900 000 $ (1)
Carter Verhaeghe 900 000 $ (2)
Eetu Luostarinen 897 500 $ (1)
Dominic Turgeon 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 74 747 500 $
Year 15 : 48 400 000 $
Year 16 : 15 500 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 74 247 500 $
Year 15 : 47 900 000 $
Year 16 : 15 000 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 74 747 500 $
Year 15 : 48 400 000 $
Year 16 : 15 500 000 $
Year 17 : 0 $

Farm Players Salaries

Sheldon Dries 250 000 $ (3)
Tanner Kero (Out of Payroll) 250 000 $ (3)
Nikita Gusev 250 000 $ (2)
Steven Kampfer 200 000 $ (1)
Oscar Fantenberg 200 000 $ (1)
Markus Hannikainen 200 000 $ (3)
Olivier Roy 180 000 $ (3)
Stephane Da Costa 170 000 $ (3)
Yohann Auvitu 150 000 $ (3)
Christian Folin 150 000 $ (1)
Christian Djoos 150 000 $ (1)
Austin Levi 150 000 $ (2)
Ilya Lyubushkin 150 000 $ (1)
Riley Sheahan 140 000 $ (1)
Brandon Pirri 125 000 $ (3)
Antti Suomela 110 000 $ (1)
Roman Horak 110 000 $ (1)
Nicolas Deschamps 110 000 $ (1)
Joel Champagne 100 000 $ (2)
Jason Kasdorf 90 000 $ (1)
Jack Sadek 90 000 $ (3)
William Lockwood 90 000 $ (3)
Noah Gregor 90 000 $ (3)
Logan Shaw 90 000 $ (2)
Austin Lotz 90 000 $ (1)
Henri Ikonen 80 000 $ (2)
Matthew Berkovitz 75 000 $ (1)
Nikolay Goldobin 75 000 $ (1)
Brendan DeJong 75 000 $ (3)
Chase Pearson 75 000 $ (3)
Matej Tomek 75 000 $ (3)
Keenan Suthers 75 000 $ (3)
Ty Ronning 75 000 $ (2)
Anton Blidh 75 000 $ (1)
Total Farm Players34
Salary Commitment
Year 14 : 4 365 000 $
Year 15 : 2 640 000 $
Year 16 : 1 895 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 4 365 000 $
Year 15 : 2 640 000 $
Year 16 : 1 895 000 $
Year 17 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 8000 - 85 $ - 7 446 - 93,08%
Level 2: 6000 - 55 $ - 5 278 - 87,96%
Level 3: 2000 - 27 $ - 2 000 - 100,00%
Level 4: 4000 - 22 $ - 3 320 - 82,99%
Luxury : 1000 - 185 $ - 783 - 78,32%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 32 $ - 1 934 - 96,71%
Farm Level 2: 1000 - 14 $ - 955 - 95,46%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18 827 - 89,65%
Average Income per Game1 673 199 $
Year to Date Revenue60 235 181 $
Farm
Home Games Left5
Average Attendance - %2 889 - 96,29%
Average Income per Game109 128 $
Year to Date Revenue3 928 606 $

Expense

Pro Players Total Salaries74 600 000 $
Farm Players Total Salaries5 155 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 175 362 $
Farm Year To Date Expenses3 170 182 $
Pro Salary Cap To Date63 740 468 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 365 997 $
Farm Estimated Season Revenue545 640 $
Pro Remaining Season Days28
Pro Expenses Per Days349 302 $
Pro Estimated Expenses9 780 456 $
Farm Remaining Season Days27
Farm Expenses Per Days24 556 $
Farm Estimated Expenses663 012 $
Estimated Season Expenses10 443 468 $
Season Salary Cap74 600 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $400 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 600 000 $
Current Bank Account34 931 996 $
Projected Bank Account33 400 165 $

Pro Players Salaries

Pierre-Luc Dubois 7 500 000 $ (5)
Mark Giordano 7 000 000 $ (3)
Evgeni Dadonov 6 650 000 $ (2)
Jordan Binnington 6 000 000 $ (4)
Matt Carle 5 650 000 $ (1)
Ryan Kesler 5 500 000 $ (1)
Brock Boeser 5 500 000 $ (3)
Will Butcher 4 150 000 $ (1)
Nikita Zaitsev 4 000 000 $ (2)
Mathew Dumba 3 500 000 $ (2)
Austin Watson 3 000 000 $ (2)
Nikita Tryamkin 2 650 000 $ (1)
Ryan Murray 2 650 000 $ (1)
Matthew Peca 2 500 000 $ (2)
Zack MacEwen 2 500 000 $ (2)
Carson Meyer (1 Way Contract) 1 600 000 $ (3)
Anton Lander 1 100 000 $ (1)
Michael Rasmussen 900 000 $ (3)
Maxim Golod 750 000 $ (1)
Joe Snively 750 000 $ (1)
Erik Kallgren 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 74 600 000 $
Year 15 : 50 650 000 $
Year 16 : 28 500 000 $
Year 17 : 13 500 000 $
Salary Average Commitment
Year 14 : 74 600 000 $
Year 15 : 50 650 000 $
Year 16 : 28 500 000 $
Year 17 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 600 000 $
Year 15 : 50 650 000 $
Year 16 : 28 500 000 $
Year 17 : 13 500 000 $

Farm Players Salaries

Alec Regula 900 000 $ (3)
Michael Pezzetta 750 000 $ (1)
John Gilmour 300 000 $ (2)
Blaze Lizotte 250 000 $ (2)
Josh Brown 210 000 $ (1)
Maxim Mamin 200 000 $ (3)
Stanislav Galiev 155 000 $ (3)
Garnet Hathaway 140 000 $ (1)
JC Lipon 140 000 $ (1)
Nigel Dawes 135 000 $ (3)
Ryan Murphy 130 000 $ (2)
Reece Scarlett 130 000 $ (2)
Mathieu Olivier 120 000 $ (3)
Jiri Sekac 110 000 $ (3)
Gustav Olofsson 110 000 $ (2)
Filip Sandberg 100 000 $ (1)
Peter Hrehorcak 100 000 $ (3)
Jamie Arniel 90 000 $ (3)
Mackenzie MacEachern 90 000 $ (1)
Blake Weyrick 90 000 $ (2)
Thomas(Chase) Perry 90 000 $ (1)
Aleksi Saarela 75 000 $ (1)
Alexander Younan 75 000 $ (1)
Anton Karlsson 75 000 $ (1)
Lukas Zetterberg 75 000 $ (1)
Thomas Novak 75 000 $ (2)
Adam Ollas-Mattsson 75 000 $ (2)
Sean Day 75 000 $ (2)
Keegan Kanzig 75 000 $ (1)
Jesper Lindgren 75 000 $ (2)
Micheal Wall 70 000 $ (3)
Ludwig Blomstrand 70 000 $ (1)
Total Farm Players32
Salary Commitment
Year 14 : 5 155 000 $
Year 15 : 2 380 000 $
Year 16 : 1 070 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 5 155 000 $
Year 15 : 2 380 000 $
Year 16 : 1 070 000 $
Year 17 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - 82 $ - 7 644 - 95,54%
Level 2: 5000 - 58 $ - 4 368 - 87,37%
Level 3: 2000 - 37 $ - 1 749 - 87,44%
Level 4: 4000 - 20 $ - 3 910 - 97,75%
Luxury : 1000 - 170 $ - 888 - 88,80%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 38 $ - 1 410 - 70,49%
Farm Level 2: 1000 - 19 $ - 655 - 65,45%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18 559 - 92,79%
Average Income per Game1 650 965 $
Year to Date Revenue59 434 737 $
Farm
Home Games Left5
Average Attendance - %2 064 - 68,81%
Average Income per Game95 710 $
Year to Date Revenue3 445 570 $

Expense

Pro Players Total Salaries69 300 000 $
Farm Players Total Salaries2 430 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 801 228 $
Farm Year To Date Expenses2 370 980 $
Pro Salary Cap To Date64 366 282 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 254 825 $
Farm Estimated Season Revenue478 551 $
Pro Remaining Season Days28
Pro Expenses Per Days324 651 $
Pro Estimated Expenses9 090 228 $
Farm Remaining Season Days27
Farm Expenses Per Days11 822 $
Farm Estimated Expenses319 194 $
Estimated Season Expenses9 409 422 $
Season Salary Cap69 300 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $5 700 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 300 000 $
Current Bank Account35 466 347 $
Projected Bank Account34 790 301 $

Pro Players Salaries

John Tavares 9 000 000 $ (2)
Sebastian Aho 8 500 000 $ (4)
Aleksander Barkov 7 500 000 $ (2)
Mitchell Marner 7 500 000 $ (2)
Victor Hedman 7 000 000 $ (2)
Connor Hellebuyck 7 000 000 $ (4)
Rasmus Ristolainen 5 750 000 $ (2)
Erik Cernak (Out of Payroll) 5 500 000 $ (4)
Samuel Blais 3 500 000 $ (2)
Jon Merrill 3 000 000 $ (1)
Scott Laughton 1 500 000 $ (1)
David Kampf 1 500 000 $ (1)
Scott Kosmachuk 1 400 000 $ (1)
Kalle Kossila 1 300 000 $ (2)
Jordan Kyrou 900 000 $ (3)
Andreas Englund 900 000 $ (1)
Kevin Lankinen 800 000 $ (1)
Michael Sgarbossa 750 000 $ (1)
David Kase 750 000 $ (2)
Guillaume Brisebois 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 74 800 000 $
Year 15 : 64 950 000 $
Year 16 : 21 900 000 $
Year 17 : 21 000 000 $
Salary Average Commitment
Year 14 : 74 800 000 $
Year 15 : 64 950 000 $
Year 16 : 21 900 000 $
Year 17 : 21 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 800 000 $
Year 15 : 64 950 000 $
Year 16 : 21 900 000 $
Year 17 : 21 000 000 $

Farm Players Salaries

Patrick Wiercioch 170 000 $ (2)
Justin Fontaine (Out of Payroll) 150 000 $ (1)
Viktor Stalberg 130 000 $ (2)
Michael Mersch (Out of Payroll) 120 000 $ (3)
Gabriel Bourque 120 000 $ (3)
Erik Thorell 100 000 $ (3)
Karl Johansson 100 000 $ (2)
Brett Bulmer 100 000 $ (3)
Roberts Lipsbergs 100 000 $ (3)
Eddie Wittchow 100 000 $ (3)
Jeff Frazee 90 000 $ (2)
Nicklas Lasu 80 000 $ (3)
Marek Zagrapan 80 000 $ (3)
James Livingston (Out of Payroll) 80 000 $ (3)
Jordan Subban 80 000 $ (1)
Reece Willcox 80 000 $ (1)
Radek Smolenak 80 000 $ (3)
Justin Hache 80 000 $ (2)
Brett Sutter (Out of Payroll) 80 000 $ (2)
Tyson Sexsmith 80 000 $ (3)
Colin Jacobs 80 000 $ (2)
Dane Fox 80 000 $ (3)
Daniel Catenacci 80 000 $ (3)
Vladimir Ruzicka 80 000 $ (3)
Evgeny Grachev (Out of Payroll) 80 000 $ (3)
Jonathan Dahlen 75 000 $ (1)
Chase Hartje 75 000 $ (3)
Jacob Cederholm 75 000 $ (3)
Brent Gates 75 000 $ (3)
Francois Tremblay 70 000 $ (3)
Jared Hauf 50 000 $ (1)
Total Farm Players31
Salary Commitment
Year 14 : 2 820 000 $
Year 15 : 2 385 000 $
Year 16 : 1 655 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 820 000 $
Year 15 : 2 385 000 $
Year 16 : 1 655 000 $
Year 17 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 95 $ - 5 891 - 73,64%
Level 2: 6000 - 60 $ - 4 293 - 71,55%
Level 3: 3000 - 30 $ - 2 438 - 81,27%
Level 4: 4000 - 25 $ - 2 917 - 72,93%
Luxury : 1000 - 190 $ - 775 - 77,51%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 564 - 78,18%
Farm Level 2: 1000 - 15 $ - 957 - 95,67%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16 314 - 74,16%
Average Income per Game1 554 784 $
Year to Date Revenue55 972 224 $
Farm
Home Games Left4
Average Attendance - %2 520 - 84,01%
Average Income per Game100 161 $
Year to Date Revenue3 705 970 $

Expense

Pro Players Total Salaries74 750 000 $
Farm Players Total Salaries3 245 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 824 449 $
Farm Year To Date Expenses2 826 393 $
Pro Salary Cap To Date64 389 492 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 773 920 $
Farm Estimated Season Revenue400 645 $
Pro Remaining Season Days28
Pro Expenses Per Days350 000 $
Pro Estimated Expenses9 800 000 $
Farm Remaining Season Days27
Farm Expenses Per Days15 631 $
Farm Estimated Expenses422 037 $
Estimated Season Expenses10 222 037 $
Season Salary Cap74 750 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $250 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 750 000 $
Current Bank Account54 999 511 $
Projected Bank Account52 952 039 $

Pro Players Salaries

Anze Kopitar 10 350 000 $ (3)
Nikita Kucherov 8 650 000 $ (2)
Shea Weber 8 500 000 $ (3)
Sean Monahan 8 000 000 $ (2)
Brandon Saad 6 150 000 $ (1)
Cam Atkinson 5 000 000 $ (2)
Travis Sanheim 4 500 000 $ (3)
Juuse Saros 4 000 000 $ (2)
Louis Domingue 3 500 000 $ (1)
Radek Faksa 3 150 000 $ (1)
Miles Wood 2 650 000 $ (1)
Matt Benning 2 000 000 $ (2)
Zemgus Girgensons 1 700 000 $ (1)
Blake Coleman 1 300 000 $ (2)
Martin Necas 900 000 $ (2)
Noah Dobson 900 000 $ (3)
Adam Fox 900 000 $ (1)
Mario Ferraro 900 000 $ (2)
Brandon Hagel 900 000 $ (3)
Mason Marchment 800 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 74 750 000 $
Year 15 : 55 900 000 $
Year 16 : 25 150 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 74 450 000 $
Year 15 : 55 600 000 $
Year 16 : 25 150 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 74 750 000 $
Year 15 : 55 900 000 $
Year 16 : 25 150 000 $
Year 17 : 0 $

Farm Players Salaries

Tyler Motte 170 000 $ (2)
Andrew Macdonald 160 000 $ (1)
Christopher Gibson 160 000 $ (2)
Dillon Heatherington 150 000 $ (3)
Philip Samuelsson 150 000 $ (3)
Nikolai Kulemin 140 000 $ (2)
Stefan Elliott 140 000 $ (3)
Josh Jooris 140 000 $ (3)
Jarred Tinordi 125 000 $ (1)
Evan Cowley (Out of Payroll) 120 000 $ (3)
David Rundblad 120 000 $ (2)
Andreas Martinsen 120 000 $ (1)
Andrew Yogan 100 000 $ (2)
Tommy Cross 100 000 $ (2)
Dick Axelsson 100 000 $ (2)
Magnus Hellberg 100 000 $ (2)
David Gilbert 90 000 $ (1)
Christian Thomas 90 000 $ (2)
Denis Bodrov 90 000 $ (1)
Fabian Zetterlund 90 000 $ (3)
Logan Brown 90 000 $ (3)
Michael McLeod 90 000 $ (3)
Michael Latta 90 000 $ (1)
Rem Pitlick 90 000 $ (2)
Danny Biega 80 000 $ (1)
Michael Carcone 75 000 $ (1)
Dysin Mayo 75 000 $ (2)
Marcus Davidsson 75 000 $ (3)
Nikolai Kovalenko 75 000 $ (3)
Adam Marsh 50 000 $ (1)
Total Farm Players30
Salary Commitment
Year 14 : 3 245 000 $
Year 15 : 2 365 000 $
Year 16 : 1 120 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 245 000 $
Year 15 : 2 365 000 $
Year 16 : 1 120 000 $
Year 17 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - 85 $ - 7 279 - 90,99%
Level 2: 6000 - 55 $ - 5 117 - 85,29%
Level 3: 3000 - 30 $ - 2 346 - 78,21%
Level 4: 4000 - 23 $ - 3 196 - 79,89%
Luxury : 1000 - 175 $ - 827 - 82,71%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 32 $ - 1 873 - 93,66%
Farm Level 2: 1000 - 15 $ - 847 - 84,72%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18 766 - 85,30%
Average Income per Game1 687 192 $
Year to Date Revenue60 738 924 $
Farm
Home Games Left5
Average Attendance - %2 720 - 90,68%
Average Income per Game99 284 $
Year to Date Revenue3 574 208 $

Expense

Pro Players Total Salaries74 650 000 $
Farm Players Total Salaries3 365 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 817 827 $
Farm Year To Date Expenses2 784 360 $
Pro Salary Cap To Date64 382 958 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 435 962 $
Farm Estimated Season Revenue496 418 $
Pro Remaining Season Days28
Pro Expenses Per Days349 535 $
Pro Estimated Expenses9 786 980 $
Farm Remaining Season Days27
Farm Expenses Per Days16 192 $
Farm Estimated Expenses437 184 $
Estimated Season Expenses10 224 164 $
Season Salary Cap74 650 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $350 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 650 000 $
Current Bank Account16 260 390 $
Projected Bank Account14 968 606 $

Pro Players Salaries

Rick Nash 8 250 000 $ (1)
Mike Richards 7 650 000 $ (1)
Alex Debrincat 7 000 000 $ (5)
Tyler Toffoli 6 000 000 $ (4)
Justin Braun 5 000 000 $ (3)
Paul Byron 5 000 000 $ (2)
Jake Muzzin 5 000 000 $ (3)
Nick Bonino 4 250 000 $ (3)
Morgan Ellis 4 000 000 $ (3)
Michael Matheson 4 000 000 $ (2)
Landon Ferraro 3 500 000 $ (2)
Linus Ullmark 3 150 000 $ (1)
Brett Kulak 2 650 000 $ (1)
Matthew Nieto 2 000 000 $ (2)
Troy Stetcher 1 800 000 $ (1)
David Honzik 1 700 000 $ (1)
Ross Johnston 1 000 000 $ (1)
Matthew Beniers 900 000 $ (3)
Jake Evans 900 000 $ (1)
Yakov Trenin 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 74 650 000 $
Year 15 : 47 550 000 $
Year 16 : 32 150 000 $
Year 17 : 13 000 000 $
Salary Average Commitment
Year 14 : 74 650 000 $
Year 15 : 47 550 000 $
Year 16 : 32 150 000 $
Year 17 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 650 000 $
Year 15 : 47 550 000 $
Year 16 : 32 150 000 $
Year 17 : 13 000 000 $

Farm Players Salaries

Mike Hardman 912 500 $ (1)
Dean Kukan 210 000 $ (1)
Jacob Josefson 150 000 $ (1)
Adam Tambellini 110 000 $ (2)
Valeri Vasiliev 110 000 $ (1)
Sergey Andronov 102 500 $ (1)
Quinton Howden 100 000 $ (2)
Will Weber 100 000 $ (1)
Warren Foegele 90 000 $ (1)
Taro Hirose 90 000 $ (2)
Taylor Raddysh 90 000 $ (3)
Robert Baillargeon 90 000 $ (1)
Benjamin Conz 80 000 $ (1)
Antoine Lafleur 80 000 $ (1)
Tarrmo Reunanen 75 000 $ (3)
Chris Martenet 75 000 $ (2)
Cliff Pu 75 000 $ (3)
Artur Kayumov 75 000 $ (3)
Roland Mckeown 75 000 $ (1)
Michael Spacek 75 000 $ (1)
Jens Looke 75 000 $ (1)
Matthew Strome 75 000 $ (2)
Luc Snuggerud 75 000 $ (1)
Linus Soderstrom 75 000 $ (2)
Cooper Marody 75 000 $ (2)
Josh Mahura 75 000 $ (1)
Austen Keating 75 000 $ (2)
Connor Hobbs 75 000 $ (2)
Total Farm Players28
Salary Commitment
Year 14 : 3 365 000 $
Year 15 : 1 065 000 $
Year 16 : 315 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 365 000 $
Year 15 : 1 065 000 $
Year 16 : 315 000 $
Year 17 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 75 000 000 $
Available Cap Space

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 46 956 637 $ 68 250 000 $ 6 750 000 $ 68 250 000 $ 2 410 500 $ 27 589 500 $ 213051
BlackHawks 21 166 756 $ 74 300 000 $ 700 000 $ 74 300 000 $ 3 118 083 $ 26 881 917 $ 203151
BlueJacket 30 316 576 $ 74 666 667 $ 333 333 $ 74 666 667 $ 6 481 750 $ 23 518 250 $ 203151
Blues 68 105 394 $ 76 650 000 $ -1 650 000 $ 76 650 000 $ 4 205 000 $ 25 795 000 $ 213152
Bruins 4 128 655 $ 65 800 000 $ 9 200 000 $ 65 800 000 $ 2 560 000 $ 27 440 000 $ 212647
Canadiens 44 271 947 $ 74 875 000 $ 125 000 $ 74 875 000 $ 3 592 667 $ 26 407 333 $ 203050
Canucks 58 651 541 $ 74 250 000 $ 750 000 $ 74 250 000 $ 2 070 000 $ 27 930 000 $ 202949
Capitals (4 154 624 $) 74 550 000 $ 450 000 $ 74 550 000 $ 2 860 000 $ 27 140 000 $ 212950
Coyotes 20 365 951 $ 73 850 000 $ 1 150 000 $ 73 850 000 $ 8 029 250 $ 21 970 750 $ 203050
Devils 31 148 545 $ 73 150 000 $ 1 850 000 $ 73 150 000 $ 2 841 750 $ 27 158 250 $ 213051
Ducks 546 604 $ 74 550 000 $ 450 000 $ 74 550 000 $ 2 837 500 $ 27 162 500 $ 203050
Flames 51 383 119 $ 74 450 000 $ 550 000 $ 74 450 000 $ 2 659 500 $ 27 340 500 $ 213051
Flyers 30 006 320 $ 66 367 500 $ 8 632 500 $ 66 367 500 $ 2 115 000 $ 27 885 000 $ 212748
GoldenKnights 17 091 482 $ 74 975 000 $ 25 000 $ 74 975 000 $ 3 432 500 $ 26 567 500 $ 202949
Hurricanes 12 910 485 $ 74 237 500 $ 762 500 $ 74 237 500 $ 5 062 500 $ 24 937 500 $ 203050
Islanders 43 700 920 $ 73 950 000 $ 1 050 000 $ 73 950 000 $ 2 769 000 $ 27 231 000 $ 203151
Jets 178 310 564 $ 74 500 000 $ 500 000 $ 74 500 000 $ 3 862 500 $ 26 137 500 $ 212849
Kings 39 338 578 $ 58 050 000 $ 16 950 000 $ 58 050 000 $ 3 651 417 $ 26 348 583 $ 213051
Kraken (661 762 $) 74 150 000 $ 850 000 $ 74 150 000 $ 5 090 833 $ 24 909 167 $ 203353
Lightning 21 827 447 $ 71 350 000 $ 3 650 000 $ 71 350 000 $ 5 179 166 $ 24 820 834 $ 213051
MapleLeafs (6 321 234 $) 68 825 000 $ 6 175 000 $ 68 825 000 $ 2 600 000 $ 27 400 000 $ 222951
Oilers 50 910 490 $ 74 525 000 $ 475 000 $ 74 525 000 $ 2 727 500 $ 27 272 500 $ 212748
Panthers 122 561 452 $ 75 725 000 $ -725 000 $ 75 725 000 $ 2 624 250 $ 27 375 750 $ 213051
Penguins 147 179 840 $ 73 700 000 $ 1 300 000 $ 73 700 000 $ 3 133 375 $ 26 866 625 $ 203151
Predators 19 204 757 $ 70 900 000 $ 4 100 000 $ 70 900 000 $ 2 655 000 $ 27 345 000 $ 222951
Rangers 4 922 551 $ 74 421 667 $ 578 333 $ 74 421 667 $ 2 975 000 $ 27 025 000 $ 212849
RedWings 15 140 211 $ 73 550 000 $ 1 450 000 $ 73 550 000 $ 2 387 500 $ 27 612 500 $ 212647
Sabres (6 570 903 $) 74 747 500 $ 252 500 $ 74 747 500 $ 4 115 000 $ 25 885 000 $ 203454
Senators 34 931 996 $ 74 600 000 $ 400 000 $ 74 600 000 $ 5 155 000 $ 24 845 000 $ 213253
Sharks 35 466 347 $ 69 300 000 $ 5 700 000 $ 69 300 000 $ 2 430 000 $ 27 570 000 $ 203151
Stars 54 999 511 $ 74 750 000 $ 250 000 $ 74 750 000 $ 3 245 000 $ 26 755 000 $ 203050
Wild 16 260 390 $ 74 650 000 $ 350 000 $ 74 650 000 $ 3 365 000 $ 26 635 000 $ 202848