Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 28 novembre 2022 at 19:58

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - 87 $ - 7 303 - 91,29%
Level 2: 6000 - 52 $ - 5 290 - 88,16%
Level 3: 3000 - 21 $ - 2 544 - 84,80%
Level 4: 5000 - 14 $ - 4 500 - 90,01%
Luxury : 1000 - 177 $ - 819 - 81,89%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 904 - 95,21%
Farm Level 2: 1000 - 19 $ - 663 - 66,25%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %20 456 - 88,94%
Average Income per Game1 640 540 $
Year to Date Revenue22 967 561 $
Farm
Home Games Left26
Average Attendance - %2 567 - 85,56%
Average Income per Game112 133 $
Year to Date Revenue1 681 997 $

Expense

Pro Players Total Salaries74 687 500 $
Farm Players Total Salaries2 300 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 574 822 $
Farm Year To Date Expenses875 780 $
Pro Salary Cap To Date26 395 764 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 294 582 $
Farm Estimated Season Revenue2 915 461 $
Pro Remaining Season Days138
Pro Expenses Per Days349 709 $
Pro Estimated Expenses48 259 842 $
Farm Remaining Season Days137
Farm Expenses Per Days11 215 $
Farm Estimated Expenses1 536 455 $
Estimated Season Expenses49 796 297 $
Season Salary Cap74 687 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $312 500 $
Estimate Over Minimum Salary Cap of 0 $ 74 687 500 $
Current Bank Account46 997 228 $
Projected Bank Account44 410 974 $

Pro Players Salaries

Steven Stamkos 10 350 000 $ (2)
Taylor Hall 8 000 000 $ (1)
John Gibson 7 650 000 $ (1)
Sean Couturier 7 500 000 $ (4)
Tyson Barrie 7 500 000 $ (3)
Niklas Hjalmarsson 5 400 000 $ (2)
Max Domi 5 000 000 $ (2)
Anders Lee 5 000 000 $ (2)
Jakub Vrana 4 500 000 $ (2)
Martin Marincin 2 650 000 $ (1)
Pius Suter 2 650 000 $ (1)
Andreas Johnsson 2 000 000 $ (2)
Travis Dermott 900 000 $ (1)
Ethan Bear 900 000 $ (1)
Jack Roslovic 900 000 $ (1)
Niko Mikkola 787 500 $ (1)
Adam Helewka 750 000 $ (1)
Tim Wahlgren 750 000 $ (2)
Michael Pastujov 750 000 $ (2)
Jack Lafontaine 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 74 687 500 $
Year 15 : 49 500 000 $
Year 16 : 15 000 000 $
Year 17 : 7 500 000 $
Salary Average Commitment
Year 14 : 74 337 500 $
Year 15 : 49 150 000 $
Year 16 : 15 000 000 $
Year 17 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 687 500 $
Year 15 : 49 500 000 $
Year 16 : 15 000 000 $
Year 17 : 7 500 000 $

Farm Players Salaries

Griffin Reinhart 140 000 $ (1)
Gerald Mayhew 130 000 $ (3)
Maxim Shalunov (Out of Payroll) 120 000 $ (1)
Andreas Soderberg 100 000 $ (2)
Chris Wagner 90 000 $ (1)
Jordan Martinook 90 000 $ (1)
Steven Shipley 90 000 $ (2)
Adam Samuelsson 85 000 $ (2)
Beau Starrett 80 000 $ (1)
Cal O'Reilly 80 000 $ (3)
Scott Darling 80 000 $ (2)
Oscar Dansk 80 000 $ (3)
Dmitri Samorukov 75 000 $ (3)
Eric Florchuk 75 000 $ (1)
Maxim Golod 75 000 $ (1)
Tyler Tucker 75 000 $ (1)
Axel Jonsson Fjällby 75 000 $ (1)
Denis Smirnov 75 000 $ (3)
Chase Hartje 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)
Peter Stratis 75 000 $ (2)
Kyle Beach 70 000 $ (3)
Tobias Eder 70 000 $ (3)
Niklas Lundstrom 65 000 $ (3)
Total Farm Players29
Salary Commitment
Year 14 : 2 420 000 $
Year 15 : 1 600 000 $
Year 16 : 1 095 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 420 000 $
Year 15 : 1 600 000 $
Year 16 : 1 095 000 $
Year 17 : 0 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - 85 $ - 7 322 - 91,53%
Level 2: 6000 - 50 $ - 5 454 - 90,90%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 4 000 - 100,00%
Luxury : 1000 - 175 $ - 857 - 85,68%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 28 $ - 1 916 - 95,78%
Farm Level 2: 1000 - 11 $ - 988 - 98,76%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %19 633 - 93,49%
Average Income per Game1 600 263 $
Year to Date Revenue22 403 682 $
Farm
Home Games Left25
Average Attendance - %2 903 - 96,77%
Average Income per Game93 521 $
Year to Date Revenue1 496 334 $

Expense

Pro Players Total Salaries74 500 000 $
Farm Players Total Salaries2 933 083 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 708 160 $
Farm Year To Date Expenses1 093 981 $
Pro Salary Cap To Date26 529 070 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 207 101 $
Farm Estimated Season Revenue2 338 022 $
Pro Remaining Season Days138
Pro Expenses Per Days348 837 $
Pro Estimated Expenses48 139 506 $
Farm Remaining Season Days137
Farm Expenses Per Days14 173 $
Farm Estimated Expenses1 941 701 $
Estimated Season Expenses50 081 207 $
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 Account21 629 498 $
Projected Bank Account17 093 414 $

Pro Players Salaries

Corey Perry 9 500 000 $ (3)
Evgeny Kuznetsov 7 000 000 $ (2)
Yanni Gourde 7 000 000 $ (3)
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)
Cedric Paquette 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)
Karson Kuhlman 1 700 000 $ (2)
Sean Durzi 900 000 $ (3)
Gustav Lindstrom 900 000 $ (3)
Radim Zohorna 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 74 500 000 $
Year 15 : 51 150 000 $
Year 16 : 40 550 000 $
Year 17 : 11 750 000 $
Salary Average Commitment
Year 14 : 73 500 000 $
Year 15 : 50 150 000 $
Year 16 : 39 550 000 $
Year 17 : 10 750 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 500 000 $
Year 15 : 51 150 000 $
Year 16 : 40 550 000 $
Year 17 : 11 750 000 $

Farm Players Salaries

Zachary Sawchenko 210 000 $ (3)
Matt Tennyson 210 000 $ (3)
Brad Malone (Out of Payroll) 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 (Out of Payroll) 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 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 $ - 6 215 - 77,69%
Level 2: 6000 - 55 $ - 5 398 - 89,97%
Level 3: 3000 - 30 $ - 2 440 - 81,32%
Level 4: 5000 - 20 $ - 4 207 - 84,15%
Luxury : 1500 - 115 $ - 1 136 - 75,72%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 569 - 78,45%
Farm Level 2: 1000 - 15 $ - 972 - 97,16%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %19 396 - 82,53%
Average Income per Game1 601 852 $
Year to Date Revenue24 027 773 $
Farm
Home Games Left25
Average Attendance - %2 541 - 84,69%
Average Income per Game100 763 $
Year to Date Revenue1 612 206 $

Expense

Pro Players Total Salaries74 800 000 $
Farm Players Total Salaries3 966 750 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 953 477 $
Farm Year To Date Expenses1 187 263 $
Pro Salary Cap To Date26 774 434 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 648 140 $
Farm Estimated Season Revenue2 519 072 $
Pro Remaining Season Days138
Pro Expenses Per Days350 233 $
Pro Estimated Expenses48 332 154 $
Farm Remaining Season Days137
Farm Expenses Per Days19 004 $
Farm Estimated Expenses2 603 548 $
Estimated Season Expenses50 935 702 $
Season Salary Cap74 800 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 800 000 $
Current Bank Account35 469 558 $
Projected Bank Account28 701 068 $

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)
John Carlson 6 500 000 $ (1)
Tomas Hertl 5 500 000 $ (1)
Travis Konecny 5 150 000 $ (1)
Mackenzie Weegar 5 000 000 $ (4)
Noah Hanifin 4 500 000 $ (2)
Brendan Gaunce 2 100 000 $ (1)
Tomas Nosek 1 800 000 $ (1)
Greg Pateryn 1 500 000 $ (1)
Marco Cousineau 1 300 000 $ (2)
Cale Makar 900 000 $ (1)
Sonny Milano 900 000 $ (1)
Joel Eriksson Ek 900 000 $ (1)
Haydn Fleury 900 000 $ (1)
Kirill Kaprizov 900 000 $ (2)
Tanner Fritz 900 000 $ (1)
Henrik Bjorklund 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 74 800 000 $
Year 15 : 38 450 000 $
Year 16 : 31 750 000 $
Year 17 : 14 500 000 $
Salary Average Commitment
Year 14 : 74 000 000 $
Year 15 : 37 650 000 $
Year 16 : 31 250 000 $
Year 17 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 800 000 $
Year 15 : 38 450 000 $
Year 16 : 31 750 000 $
Year 17 : 14 500 000 $

Farm Players Salaries

Lauri Korpikoski 900 000 $ (1)
Adam Erne 170 000 $ (2)
Adam Lowry 170 000 $ (2)
Sergey Tolchinsky 170 000 $ (2)
Connor Brown 150 000 $ (1)
Frederick Gaudreau 150 000 $ (3)
Carl Dahlstrom 140 000 $ (1)
Duncan Siemens 140 000 $ (1)
Vyacheslav Leshchenko (Out of Payroll) 130 000 $ (2)
Matt Bartkowski 125 000 $ (3)
Brandon Pirri 125 000 $ (3)
Tyler Cuma 125 000 $ (3)
Brett Connolly 125 000 $ (3)
Anton Rodin 110 000 $ (1)
Anton Lander 110 000 $ (1)
Matt Frattin 110 000 $ (1)
Jason Kasdorf 90 000 $ (1)
Libor Hajek 90 000 $ (2)
Victor Mete 90 000 $ (3)
Rushan Rafikov 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)
Alexandre Picard 65 000 $ (1)
Marc-Antoine Pouliot 65 000 $ (1)
Mark Flood 65 000 $ (1)
Total Farm Players31
Salary Commitment
Year 14 : 4 096 750 $
Year 15 : 1 920 000 $
Year 16 : 815 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 4 096 750 $
Year 15 : 1 920 000 $
Year 16 : 815 000 $
Year 17 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - 90 $ - 6 336 - 79,20%
Level 2: 6000 - 55 $ - 5 323 - 88,72%
Level 3: 3000 - 35 $ - 1 774 - 59,14%
Level 4: 4000 - 25 $ - 2 993 - 74,83%
Luxury : 1500 - 165 $ - 1 059 - 70,60%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 40 $ - 1 393 - 69,67%
Farm Level 2: 1000 - 25 $ - 491 - 49,06%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17 486 - 77,71%
Average Income per Game1 641 953 $
Year to Date Revenue22 987 343 $
Farm
Home Games Left26
Average Attendance - %1 884 - 62,80%
Average Income per Game96 504 $
Year to Date Revenue1 447 555 $

Expense

Pro Players Total Salaries73 900 000 $
Farm Players Total Salaries4 390 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 607 004 $
Farm Year To Date Expenses1 582 817 $
Pro Salary Cap To Date26 427 911 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 332 733 $
Farm Estimated Season Revenue2 509 095 $
Pro Remaining Season Days138
Pro Expenses Per Days346 047 $
Pro Estimated Expenses47 754 486 $
Farm Remaining Season Days137
Farm Expenses Per Days20 981 $
Farm Estimated Expenses2 874 397 $
Estimated Season Expenses50 628 883 $
Season Salary Cap73 900 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 73 900 000 $
Current Bank Account71 590 992 $
Projected Bank Account67 803 937 $

Pro Players Salaries

Alexander Semin 7 500 000 $ (1)
Sergei Bobrovsky 7 000 000 $ (2)
Ryan Strome 7 000 000 $ (3)
Kyle Turris 7 000 000 $ (4)
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)
Tim Schaller 2 500 000 $ (1)
Scott Wedgewood 2 375 000 $ (3)
Vladimir Sobotka 2 125 000 $ (2)
Teddy Blueger 1 700 000 $ (2)
Brenden Dillon 1 700 000 $ (1)
Alexander Barabanov 1 000 000 $ (1)
Jake Bean 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 14 : 73 900 000 $
Year 15 : 40 600 000 $
Year 16 : 17 275 000 $
Year 17 : 7 000 000 $
Salary Average Commitment
Year 14 : 72 400 000 $
Year 15 : 39 100 000 $
Year 16 : 15 775 000 $
Year 17 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 900 000 $
Year 15 : 40 600 000 $
Year 16 : 17 275 000 $
Year 17 : 7 000 000 $

Farm Players Salaries

Jesse Joensuu 210 000 $ (2)
J.T. Brown 190 000 $ (2)
Jayson Megna 185 000 $ (3)
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)
Daniel Audette 75 000 $ (1)
Brandon Duhaime 75 000 $ (1)
Henrik Samuelsson 75 000 $ (2)
Total Farm Players32
Salary Commitment
Year 14 : 4 390 000 $
Year 15 : 3 020 000 $
Year 16 : 1 130 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 4 390 000 $
Year 15 : 3 020 000 $
Year 16 : 1 130 000 $
Year 17 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - 92 $ - 6 059 - 75,73%
Level 2: 6000 - 57 $ - 4 480 - 74,67%
Level 3: 3000 - 26 $ - 2 504 - 83,46%
Level 4: 5000 - 21 $ - 4 139 - 82,79%
Luxury : 1500 - 133 $ - 1 095 - 72,99%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 38 $ - 1 420 - 70,99%
Farm Level 2: 1000 - 17 $ - 738 - 73,84%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18 277 - 77,77%
Average Income per Game1 554 566 $
Year to Date Revenue23 318 495 $
Farm
Home Games Left26
Average Attendance - %2 158 - 71,94%
Average Income per Game96 429 $
Year to Date Revenue1 446 433 $

Expense

Pro Players Total Salaries74 900 000 $
Farm Players Total Salaries2 680 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 862 344 $
Farm Year To Date Expenses960 953 $
Pro Salary Cap To Date26 683 252 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 418 725 $
Farm Estimated Season Revenue2 507 151 $
Pro Remaining Season Days138
Pro Expenses Per Days350 698 $
Pro Estimated Expenses48 396 324 $
Farm Remaining Season Days137
Farm Expenses Per Days12 991 $
Farm Estimated Expenses1 779 767 $
Estimated Season Expenses50 176 091 $
Season Salary Cap74 900 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $100 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 900 000 $
Current Bank Account9 781 455 $
Projected Bank Account2 531 240 $

Pro Players Salaries

Jamie Benn 9 500 000 $ (3)
Jack Eichel 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 1 300 000 $ (2)
Victor Rask 1 200 000 $ (1)
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 Players20
Salary Commitment
Year 14 : 74 900 000 $
Year 15 : 54 600 000 $
Year 16 : 20 500 000 $
Year 17 : 6 500 000 $
Salary Average Commitment
Year 14 : 74 900 000 $
Year 15 : 54 600 000 $
Year 16 : 20 500 000 $
Year 17 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 900 000 $
Year 15 : 54 600 000 $
Year 16 : 20 500 000 $
Year 17 : 6 500 000 $

Farm Players Salaries

Johan Sundstrom 170 000 $ (2)
Austin Madaisky 170 000 $ (2)
Kristopher Foucault 150 000 $ (1)
Philip Lane 150 000 $ (2)
Martin Ouellette 150 000 $ (2)
Patrick Russell 120 000 $ (3)
Joachim Nermark 100 000 $ (3)
Kristoffer Berglund 100 000 $ (2)
Dillon Donnelly 100 000 $ (1)
Matt Donovan 100 000 $ (3)
Nicolas Kerdiles 100 000 $ (3)
Shawn Lalonde 100 000 $ (3)
Keaton Ellerby 90 000 $ (3)
John Quenneville 90 000 $ (1)
Austen Brassard 90 000 $ (3)
Barry Brust 90 000 $ (1)
Olivier Archambault 80 000 $ (3)
Patrick McNally 80 000 $ (3)
Petter Granberg 80 000 $ (3)
Keegan Iverson 80 000 $ (3)
Max Gardiner 75 000 $ (2)
Peter Cehlarik 75 000 $ (1)
Julien Nantel 75 000 $ (2)
Luke Philp 75 000 $ (1)
Sebastian Collberg 65 000 $ (1)
Samuel Kurker 65 000 $ (1)
Jake Paterson 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 14 : 2 680 000 $
Year 15 : 1 910 000 $
Year 16 : 1 020 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 560 001 $
Year 15 : 2 790 001 $
Year 16 : 1 900 001 $
Year 17 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - 70 $ - 7 675 - 95,94%
Level 2: 6000 - 50 $ - 5 422 - 90,37%
Level 3: 3000 - 30 $ - 2 373 - 79,09%
Level 4: 5000 - 10 $ - 4 702 - 94,05%
Luxury : 1000 - 90 $ - 1 000 - 100,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 20 $ - 1 981 - 99,04%
Farm Level 2: 1000 - 7 $ - 998 - 99,83%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %21 173 - 92,05%
Average Income per Game1 423 218 $
Year to Date Revenue21 348 264 $
Farm
Home Games Left26
Average Attendance - %2 979 - 99,31%
Average Income per Game67 578 $
Year to Date Revenue1 013 673 $

Expense

Pro Players Total Salaries71 700 000 $
Farm Players Total Salaries2 682 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 411 024 $
Farm Year To Date Expenses999 320 $
Pro Salary Cap To Date26 231 959 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue37 003 658 $
Farm Estimated Season Revenue1 757 033 $
Pro Remaining Season Days138
Pro Expenses Per Days335 814 $
Pro Estimated Expenses46 342 332 $
Farm Remaining Season Days137
Farm Expenses Per Days13 002 $
Farm Estimated Expenses1 781 274 $
Estimated Season Expenses48 123 606 $
Season Salary Cap71 700 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 300 000 $
Estimate Over Minimum Salary Cap of 0 $ 71 700 000 $
Current Bank Account53 404 990 $
Projected Bank Account44 042 075 $

Pro Players Salaries

Jonathan Toews 9 250 000 $ (1)
Shea Weber 8 500 000 $ (3)
Frederik Andersen 7 500 000 $ (4)
T.J. Oshie 7 500 000 $ (2)
Anthony Cirelli 6 500 000 $ (2)
Alexander Radulov 6 000 000 $ (4)
John Klingberg 6 000 000 $ (2)
Kyle Okposo 4 500 000 $ (2)
Esa Lindell (Out of Payroll) 3 650 000 $ (1)
Matt Roy 2 650 000 $ (1)
Dominik Kubalik 2 500 000 $ (2)
Victor Antipin 2 000 000 $ (2)
Jujhar Khaira 1 500 000 $ (1)
Corban Knight 1 000 000 $ (1)
Ethan Werek 1 000 000 $ (3)
Kyle Capobianco 900 000 $ (3)
Dawson Mercer 900 000 $ (3)
Andrew Peeke 900 000 $ (3)
Eric Comrie 900 000 $ (1)
Kailer Yamamoto 900 000 $ (3)
Dylan Sadowy 800 000 $ (2)
Total Pro Players21
Salary Commitment
Year 14 : 75 350 000 $
Year 15 : 56 400 000 $
Year 16 : 26 600 000 $
Year 17 : 13 500 000 $
Salary Average Commitment
Year 14 : 73 000 000 $
Year 15 : 54 050 000 $
Year 16 : 24 250 000 $
Year 17 : 11 150 000 $
Salary Cap with 1 Way Contract
Year 14 : 75 350 000 $
Year 15 : 56 400 000 $
Year 16 : 26 600 000 $
Year 17 : 13 500 000 $

Farm Players Salaries

Trevor Moore 140 000 $ (1)
Julien Pelletier 130 000 $ (2)
Tim Heed 120 000 $ (3)
Mark McNeill 120 000 $ (3)
Jeremy Smith 110 000 $ (1)
Jesper Pettersson 110 000 $ (1)
David Musil 100 000 $ (3)
Mat Clark 100 000 $ (1)
Taylor Beck 100 000 $ (3)
Drew O'Connor 92 500 $ (1)
Lucas Carlsson 90 000 $ (2)
Dustin Jeffrey 90 000 $ (2)
Justin Sefton 90 000 $ (1)
Carsen Twarynski 90 000 $ (1)
Brandon Whitney 90 000 $ (3)
Philipp Kurashev 90 000 $ (3)
Simon Fernholm 90 000 $ (3)
Carter Ashton 80 000 $ (1)
Dylan Blujus 80 000 $ (1)
Oliver Okuliar 75 000 $ (2)
Maxim Letunov 75 000 $ (1)
Xavier Simoneau 75 000 $ (2)
Brad Morrison 75 000 $ (2)
Francesco Lapenna (Out of Payroll) 75 000 $ (3)
Aapeli Rasanen 75 000 $ (3)
Dmitry Zavgorodniy 75 000 $ (3)
Alexander Dergachyov 75 000 $ (1)
Parker Kelly (Out of Payroll) 72 667 $ (1)
Dante Salituro 70 000 $ (1)
Robin Kovacs 50 000 $ (1)
Matia Marcantuoni 50 000 $ (1)
Total Farm Players31
Salary Commitment
Year 14 : 2 755 167 $
Year 15 : 1 470 000 $
Year 16 : 935 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 755 167 $
Year 15 : 1 470 000 $
Year 16 : 935 000 $
Year 17 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 100 $ - 5 553 - 79,33%
Level 2: 5000 - 60 $ - 4 185 - 83,70%
Level 3: 2000 - 35 $ - 1 815 - 90,73%
Level 4: 4000 - 20 $ - 3 955 - 98,88%
Luxury : 1000 - 200 $ - 733 - 73,30%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 558 - 77,91%
Farm Level 2: 1000 - 15 $ - 965 - 96,45%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16 241 - 85,48%
Average Income per Game1 533 923 $
Year to Date Revenue23 008 839 $
Farm
Home Games Left26
Average Attendance - %2 523 - 84,09%
Average Income per Game100 061 $
Year to Date Revenue1 500 911 $

Expense

Pro Players Total Salaries70 200 000 $
Farm Players Total Salaries2 820 833 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 310 610 $
Farm Year To Date Expenses871 019 $
Pro Salary Cap To Date26 131 513 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue39 881 988 $
Farm Estimated Season Revenue2 601 579 $
Pro Remaining Season Days138
Pro Expenses Per Days328 837 $
Pro Estimated Expenses45 379 506 $
Farm Remaining Season Days137
Farm Expenses Per Days13 649 $
Farm Estimated Expenses1 869 913 $
Estimated Season Expenses47 249 419 $
Season Salary Cap70 200 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $4 800 000 $
Estimate Over Minimum Salary Cap of 0 $ 70 200 000 $
Current Bank Account62 333 025 $
Projected Bank Account57 567 173 $

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)
Zach Bogosian 5 500 000 $ (1)
Tyler Ennis (Out of Payroll) 5 500 000 $ (1)
Conor Sheary 5 500 000 $ (4)
Anthony Duclair 5 000 000 $ (3)
Ryan Graves 4 000 000 $ (2)
Tobias Rieder 2 650 000 $ (1)
Mark Jankowski 2 650 000 $ (1)
Jordan Oesterle 2 650 000 $ (1)
Sean Kuraly 2 500 000 $ (1)
Carter Hutton 2 000 000 $ (2)
Mirco Mueller 2 000 000 $ (2)
Brendan Woods 1 500 000 $ (2)
Josh Archibald 1 300 000 $ (2)
Robert Thomas 900 000 $ (3)
Jason Dickinson 900 000 $ (1)
Andrei Svechnikov 900 000 $ (1)
Joe Snively 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 75 700 000 $
Year 15 : 45 200 000 $
Year 16 : 28 400 000 $
Year 17 : 5 500 000 $
Salary Average Commitment
Year 14 : 72 850 000 $
Year 15 : 42 350 000 $
Year 16 : 27 050 000 $
Year 17 : 4 150 000 $
Salary Cap with 1 Way Contract
Year 14 : 75 700 000 $
Year 15 : 45 200 000 $
Year 16 : 28 400 000 $
Year 17 : 5 500 000 $

Farm Players Salaries

Connor Dewar (Out of Payroll) 825 833 $ (1)
Joe Morrow 130 000 $ (2)
Timo Pielmeier 100 000 $ (1)
Curtis Valk 100 000 $ (3)
Geoff Platt (Out of Payroll) 100 000 $ (3)
Daniel Rahimi 100 000 $ (2)
Dennis Gilbert 100 000 $ (2)
Aaron Ness 100 000 $ (2)
Nicolas Meloche 90 000 $ (3)
Dmitri Kugryshev 90 000 $ (1)
Ivan Telegin 90 000 $ (2)
Isaac Ratcliffe (Out of Payroll) 90 000 $ (3)
Joey Leach 80 000 $ (1)
Niclas Bergfors 80 000 $ (1)
Chris Brown (Out of Payroll) 80 000 $ (2)
Matt Filipe 75 000 $ (3)
Sergey Zborovskiy 75 000 $ (2)
Artem Artemov 75 000 $ (2)
Kasper Bjorkqvist 75 000 $ (3)
Connor Chatham 75 000 $ (1)
Miles Gendron 75 000 $ (1)
Matej Stransky 70 000 $ (1)
Milan Kytnar 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 Players27
Salary Commitment
Year 14 : 3 000 833 $
Year 15 : 1 345 000 $
Year 16 : 530 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 000 833 $
Year 15 : 1 345 000 $
Year 16 : 530 000 $
Year 17 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - 90 $ - 6 347 - 79,34%
Level 2: 5000 - 50 $ - 4 991 - 99,82%
Level 3: 2000 - 35 $ - 1 757 - 87,85%
Level 4: 4000 - 20 $ - 3 905 - 97,62%
Luxury : 1000 - 140 $ - 995 - 99,50%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 45 $ - 1 238 - 61,89%
Farm Level 2: 1000 - 20 $ - 634 - 63,35%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17 994 - 89,97%
Average Income per Game1 539 512 $
Year to Date Revenue23 092 685 $
Farm
Home Games Left26
Average Attendance - %1 871 - 62,38%
Average Income per Game99 139 $
Year to Date Revenue1 487 085 $

Expense

Pro Players Total Salaries73 550 000 $
Farm Players Total Salaries3 035 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 198 827 $
Farm Year To Date Expenses1 088 012 $
Pro Salary Cap To Date26 019 769 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 027 321 $
Farm Estimated Season Revenue2 577 614 $
Pro Remaining Season Days138
Pro Expenses Per Days344 419 $
Pro Estimated Expenses47 529 822 $
Farm Remaining Season Days137
Farm Expenses Per Days14 650 $
Farm Estimated Expenses2 007 050 $
Estimated Season Expenses49 536 872 $
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 Account1 661 581 $
Projected Bank Account(5 270 356 $)

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)
Casey DeSmith 1 250 000 $ (1)
Juraj Mikus 1 000 000 $ (2)
Anton Lundell 900 000 $ (3)
Denis Gurianov 900 000 $ (2)
Daniel Sprong 900 000 $ (2)
Joshua Norris 900 000 $ (2)
Anthony Beauvillier 900 000 $ (1)
Joel Hanley 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 73 550 000 $
Year 15 : 47 350 000 $
Year 16 : 25 150 000 $
Year 17 : 8 500 000 $
Salary Average Commitment
Year 14 : 73 350 000 $
Year 15 : 47 150 000 $
Year 16 : 25 150 000 $
Year 17 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 550 000 $
Year 15 : 47 350 000 $
Year 16 : 25 150 000 $
Year 17 : 8 500 000 $

Farm Players Salaries

Sam Bennett 200 000 $ (3)
Oscar Lindberg 180 000 $ (2)
Laurent Brossoit (Out of Payroll) 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)
Richard Nedomlel 100 000 $ (2)
Alex Grant 100 000 $ (2)
Kirill Kabanov 100 000 $ (3)
Chris Bourque 100 000 $ (3)
Peter Andersson 90 000 $ (1)
Ryan Button 90 000 $ (1)
Albert Yarullin 90 000 $ (3)
Michael Paliotta 90 000 $ (1)
Simon Hjalmarsson 90 000 $ (3)
Robin Figren 90 000 $ (3)
Linus Arnesson 80 000 $ (2)
Daniel Moynihan 75 000 $ (1)
Ty Lewis 75 000 $ (3)
Vladislav Kamenev 75 000 $ (3)
Mark Alt 70 000 $ (1)
Jonas Gustavsson 70 000 $ (3)
Francis Beauvillier 65 000 $ (1)
Ryan Stoa 60 000 $ (1)
Philippe Cornet 60 000 $ (1)
Total Farm Players29
Salary Commitment
Year 14 : 3 035 000 $
Year 15 : 2 065 000 $
Year 16 : 890 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 035 000 $
Year 15 : 2 065 000 $
Year 16 : 890 000 $
Year 17 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - 76 $ - 7 603 - 95,04%
Level 2: 5000 - 56 $ - 4 880 - 97,59%
Level 3: 2000 - 33 $ - 1 915 - 95,77%
Level 4: 4000 - 21 $ - 3 854 - 96,34%
Luxury : 1000 - 169 $ - 937 - 93,66%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 31 $ - 1 889 - 94,47%
Farm Level 2: 1000 - 15 $ - 907 - 90,71%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %19 189 - 95,94%
Average Income per Game1 622 537 $
Year to Date Revenue22 715 524 $
Farm
Home Games Left26
Average Attendance - %2 796 - 93,22%
Average Income per Game106 362 $
Year to Date Revenue1 595 433 $

Expense

Pro Players Total Salaries73 450 000 $
Farm Players Total Salaries3 115 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 714 246 $
Farm Year To Date Expenses1 116 973 $
Pro Salary Cap To Date26 535 176 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 808 511 $
Farm Estimated Season Revenue2 765 417 $
Pro Remaining Season Days138
Pro Expenses Per Days343 953 $
Pro Estimated Expenses47 465 514 $
Farm Remaining Season Days137
Farm Expenses Per Days15 023 $
Farm Estimated Expenses2 058 151 $
Estimated Season Expenses49 523 665 $
Season Salary Cap73 450 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 550 000 $
Estimate Over Minimum Salary Cap of 0 $ 73 450 000 $
Current Bank Account22 352 561 $
Projected Bank Account19 402 824 $

Pro Players Salaries

Loui Eriksson 8 000 000 $ (1)
Tuukka Rask 7 600 000 $ (1)
Oliver Ekman Larsson 6 500 000 $ (4)
Elias Lindholm 6 000 000 $ (2)
Zachary Hyman 5 500 000 $ (5)
Seth Jones 4 650 000 $ (1)
Alexander Wennberg 4 500 000 $ (2)
Michael Del Zotto 4 000 000 $ (1)
Conor Garland 4 000 000 $ (3)
Neal Pionk 4 000 000 $ (2)
Nathan Beaulieu 3 000 000 $ (2)
Josh Anderson 2 650 000 $ (1)
Victor Olofsson 2 650 000 $ (1)
Miles Wood 2 650 000 $ (1)
Dominik Simon 2 650 000 $ (1)
Artem Zub 2 000 000 $ (1)
Samuel Montembeault 900 000 $ (3)
Nic Petan 900 000 $ (2)
Joonas Rask 700 000 $ (1)
Tomas Hyka 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 73 450 000 $
Year 15 : 35 300 000 $
Year 16 : 16 900 000 $
Year 17 : 12 000 000 $
Salary Average Commitment
Year 14 : 73 200 000 $
Year 15 : 35 050 000 $
Year 16 : 16 650 000 $
Year 17 : 11 750 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 450 000 $
Year 15 : 35 300 000 $
Year 16 : 16 900 000 $
Year 17 : 12 000 000 $

Farm Players Salaries

Chris Driedger 210 000 $ (1)
Ryan Macinnis 200 000 $ (3)
Chase de Leo 200 000 $ (3)
Johan Larsson 170 000 $ (2)
Malcolm Subban 160 000 $ (3)
Teemu Pulkkinen 140 000 $ (1)
Jacob De La Rose 130 000 $ (3)
Michael McCarron 130 000 $ (2)
Brendan Leipsic 120 000 $ (1)
Christoffer Ehn 120 000 $ (3)
Zac Dalpe 120 000 $ (2)
Jeremy Morin 100 000 $ (1)
Liam O'Brien 100 000 $ (3)
Logan O'Connor 100 000 $ (2)
Myles Bell 90 000 $ (1)
Colby Robak 90 000 $ (2)
Jacob Middleton 90 000 $ (1)
Riley Tufte 90 000 $ (3)
Michael Downing 90 000 $ (2)
Nick Ebert 90 000 $ (1)
Daniil Miromanov (Out of Payroll) 84 250 $ (1)
Jeremie Blain 80 000 $ (1)
Derek Rodwell 80 000 $ (1)
Deven Sideroff 75 000 $ (1)
Jack Dougherty 75 000 $ (1)
Parker Wotherspoon 75 000 $ (3)
Julius Honka 75 000 $ (1)
Tye McGinn 65 000 $ (1)
Edwin Minney 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 14 : 3 199 250 $
Year 15 : 1 775 000 $
Year 16 : 1 075 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 199 250 $
Year 15 : 1 775 000 $
Year 16 : 1 075 000 $
Year 17 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 75 $ - 7 194 - 89,92%
Level 2: 5000 - 55 $ - 4 704 - 94,08%
Level 3: 2000 - 45 $ - 1 593 - 79,66%
Level 4: 4000 - 35 $ - 2 529 - 63,22%
Luxury : 1000 - 190 $ - 771 - 77,11%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 599 - 79,95%
Farm Level 2: 1000 - 15 $ - 938 - 93,84%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16 791 - 83,95%
Average Income per Game1 564 616 $
Year to Date Revenue23 469 245 $
Farm
Home Games Left26
Average Attendance - %2 537 - 84,58%
Average Income per Game101 556 $
Year to Date Revenue1 523 342 $

Expense

Pro Players Total Salaries73 500 000 $
Farm Players Total Salaries2 961 750 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 494 416 $
Farm Year To Date Expenses1 071 469 $
Pro Salary Cap To Date26 315 340 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 680 025 $
Farm Estimated Season Revenue2 640 459 $
Pro Remaining Season Days138
Pro Expenses Per Days344 186 $
Pro Estimated Expenses47 497 668 $
Farm Remaining Season Days137
Farm Expenses Per Days14 307 $
Farm Estimated Expenses1 960 059 $
Estimated Season Expenses49 457 727 $
Season Salary Cap73 500 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 500 000 $
Estimate Over Minimum Salary Cap of 0 $ 73 500 000 $
Current Bank Account34 651 291 $
Projected Bank Account28 514 048 $

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 $ (1)
Luke Glendening 3 150 000 $ (1)
Matt Irwin 2 650 000 $ (1)
Linden Vey 2 100 000 $ (1)
Ryan Lindgren 900 000 $ (2)
Ilya Samsonov 900 000 $ (3)
Alexandre Carrier 900 000 $ (2)
Pavel Zacha 900 000 $ (2)
Mikhail Sergachev 900 000 $ (1)
Taylor Cammarata 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 73 500 000 $
Year 15 : 43 600 000 $
Year 16 : 25 400 000 $
Year 17 : 18 500 000 $
Salary Average Commitment
Year 14 : 71 500 000 $
Year 15 : 41 600 000 $
Year 16 : 23 400 000 $
Year 17 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 500 000 $
Year 15 : 43 600 000 $
Year 16 : 25 400 000 $
Year 17 : 18 500 000 $

Farm Players Salaries

Brock McGinn 150 000 $ (1)
Richard Bachman 150 000 $ (2)
Drake Caggiula 150 000 $ (1)
Mark Olver 150 000 $ (2)
Marcel Noebels 140 000 $ (1)
Alex Biega 135 000 $ (2)
Cory Conacher 125 000 $ (3)
Mikhail Vorobyev 120 000 $ (3)
Jordan Schmaltz 120 000 $ (1)
Patrik Bartosak 100 000 $ (3)
Max Reinhart 100 000 $ (2)
Corey Tropp 90 000 $ (1)
Nicholas Merkley 90 000 $ (2)
Evgeny Svechnikov 90 000 $ (2)
Eddie Lack 90 000 $ (3)
Travis Ewanyk 90 000 $ (1)
Jasper Weatherby 84 250 $ (1)
Niklas Hansson 80 000 $ (1)
Matt Murphy 80 000 $ (3)
Vladimir Zharkov 80 000 $ (2)
Connor Hurley 75 000 $ (1)
Brandon Hickey 75 000 $ (1)
Mitchell Stephens 75 000 $ (2)
Sami Niku 75 000 $ (2)
Keaton Thompson 75 000 $ (2)
Grant Hutton 72 500 $ (1)
Alexander Avtsin 70 000 $ (2)
Loik Leveille 70 000 $ (1)
Anthony Florentino 60 000 $ (1)
Ryan Fitzgerald (Out of Payroll) 50 000 $ (1)
Jordy Stallard 50 000 $ (1)
Avery Peterson 50 000 $ (1)
Total Farm Players32
Salary Commitment
Year 14 : 3 011 750 $
Year 15 : 1 605 000 $
Year 16 : 515 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 011 750 $
Year 15 : 1 605 000 $
Year 16 : 515 000 $
Year 17 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - 90 $ - 6 142 - 87,74%
Level 2: 5000 - 65 $ - 3 781 - 75,61%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 941 - 98,54%
Luxury : 1000 - 175 $ - 826 - 82,64%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 553 - 77,64%
Farm Level 2: 1000 - 15 $ - 958 - 95,79%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16 690 - 87,84%
Average Income per Game1 514 750 $
Year to Date Revenue21 206 500 $
Farm
Home Games Left26
Average Attendance - %2 511 - 83,69%
Average Income per Game99 642 $
Year to Date Revenue1 494 625 $

Expense

Pro Players Total Salaries74 900 000 $
Farm Players Total Salaries2 842 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 926 998 $
Farm Year To Date Expenses1 052 963 $
Pro Salary Cap To Date26 747 899 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 898 250 $
Farm Estimated Season Revenue2 590 683 $
Pro Remaining Season Days138
Pro Expenses Per Days350 698 $
Pro Estimated Expenses48 396 324 $
Farm Remaining Season Days137
Farm Expenses Per Days13 750 $
Farm Estimated Expenses1 883 750 $
Estimated Season Expenses50 280 074 $
Season Salary Cap74 900 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $100 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 900 000 $
Current Bank Account4 365 166 $
Projected Bank Account(2 425 975 $)

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)
Matt Moulson 1 250 000 $ (3)
Brendan Perlini 900 000 $ (1)
Martin Fehervary 900 000 $ (3)
Lucas Raymond 900 000 $ (3)
Jesse Puljujarvi 900 000 $ (3)
Marcus Hogberg 900 000 $ (1)
Nicolas Roy 900 000 $ (2)
Corey Schueneman 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 74 900 000 $
Year 15 : 55 350 000 $
Year 16 : 29 950 000 $
Year 17 : 16 500 000 $
Salary Average Commitment
Year 14 : 73 900 000 $
Year 15 : 54 350 000 $
Year 16 : 28 950 000 $
Year 17 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 900 000 $
Year 15 : 55 350 000 $
Year 16 : 29 950 000 $
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 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 (Out of Payroll) 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 $ - 5 937 - 74,22%
Level 2: 6000 - 67 $ - 3 864 - 64,39%
Level 3: 3000 - 38 $ - 1 644 - 54,80%
Level 4: 4000 - 28 $ - 2 617 - 65,42%
Luxury : 1000 - 185 $ - 793 - 79,25%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 36 $ - 1 519 - 75,93%
Farm Level 2: 1000 - 18 $ - 700 - 70,02%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %14 854 - 67,52%
Average Income per Game1 547 370 $
Year to Date Revenue23 210 545 $
Farm
Home Games Left26
Average Attendance - %2 219 - 73,96%
Average Income per Game97 550 $
Year to Date Revenue1 463 244 $

Expense

Pro Players Total Salaries72 350 000 $
Farm Players Total Salaries4 909 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 336 513 $
Farm Year To Date Expenses1 104 850 $
Pro Salary Cap To Date26 157 451 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 231 611 $
Farm Estimated Season Revenue2 536 290 $
Pro Remaining Season Days138
Pro Expenses Per Days338 837 $
Pro Estimated Expenses46 759 506 $
Farm Remaining Season Days137
Farm Expenses Per Days23 409 $
Farm Estimated Expenses3 207 033 $
Estimated Season Expenses49 966 539 $
Season Salary Cap72 350 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $2 650 000 $
Estimate Over Minimum Salary Cap of 0 $ 72 350 000 $
Current Bank Account57 925 779 $
Projected Bank Account50 727 141 $

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)
Kaapo Kahkonen 900 000 $ (2)
Carl Grundstrom 900 000 $ (2)
Tanner Jeannot 800 000 $ (1)
Nicklas Jensen 800 000 $ (1)
Samuel Morin 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 72 350 000 $
Year 15 : 52 800 000 $
Year 16 : 34 000 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 72 850 000 $
Year 15 : 53 300 000 $
Year 16 : 34 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 72 350 000 $
Year 15 : 52 800 000 $
Year 16 : 34 000 000 $
Year 17 : 0 $

Farm Players Salaries

Joakim Ryan 2 100 000 $ (1)
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 75 000 $ (2)
Eetu Tuulola 75 000 $ (3)
Otto Makinen 75 000 $ (3)
Jeffrey Viel 75 000 $ (1)
Joni Tuulola 75 000 $ (2)
Oliver Kylington 75 000 $ (2)
Fredrik Forsberg 75 000 $ (1)
Jake Walman 75 000 $ (1)
Bobby Butler 70 000 $ (1)
Yannick Veilleux 70 000 $ (1)
Andrew Bodnarchuk 70 000 $ (1)
Ben Maxwell 70 000 $ (1)
Cory Emmerton 70 000 $ (1)
Harrison Ruopp 70 000 $ (1)
Dalton Smith 60 000 $ (1)
Total Farm Players31
Salary Commitment
Year 14 : 4 909 500 $
Year 15 : 1 195 000 $
Year 16 : 240 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 4 909 500 $
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 $ - 7 357 - 91,96%
Level 2: 5000 - 55 $ - 4 998 - 99,95%
Level 3: 2000 - 33 $ - 1 861 - 93,06%
Level 4: 4000 - 18 $ - 3 977 - 99,43%
Luxury : 1000 - 185 $ - 794 - 79,39%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 532 - 76,60%
Farm Level 2: 1000 - 15 $ - 953 - 95,32%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18 986 - 94,93%
Average Income per Game1 682 970 $
Year to Date Revenue25 244 543 $
Farm
Home Games Left26
Average Attendance - %2 485 - 82,84%
Average Income per Game98 481 $
Year to Date Revenue1 477 218 $

Expense

Pro Players Total Salaries73 617 500 $
Farm Players Total Salaries2 070 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 522 568 $
Farm Year To Date Expenses775 570 $
Pro Salary Cap To Date26 343 469 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 757 208 $
Farm Estimated Season Revenue2 560 511 $
Pro Remaining Season Days138
Pro Expenses Per Days344 733 $
Pro Estimated Expenses47 573 154 $
Farm Remaining Season Days137
Farm Expenses Per Days10 140 $
Farm Estimated Expenses1 389 180 $
Estimated Season Expenses48 962 334 $
Season Salary Cap73 617 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 382 500 $
Estimate Over Minimum Salary Cap of 0 $ 73 617 500 $
Current Bank Account30 617 404 $
Projected Bank Account27 972 789 $

Pro Players Salaries

Paul Stastny 9 000 000 $ (2)
Brad Marchand 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 $ (1)
Max Comtois 900 000 $ (2)
Karel Vejmelka 842 500 $ (1)
Kiefer Sherwood 750 000 $ (1)
Filip Chlapik 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 73 617 500 $
Year 15 : 49 950 000 $
Year 16 : 34 300 000 $
Year 17 : 21 000 000 $
Salary Average Commitment
Year 14 : 72 517 500 $
Year 15 : 48 850 000 $
Year 16 : 33 200 000 $
Year 17 : 19 900 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 617 500 $
Year 15 : 49 950 000 $
Year 16 : 34 300 000 $
Year 17 : 21 000 000 $

Farm Players Salaries

Rob O'Gara (Out of Payroll) 140 000 $ (1)
Erik Karlsson (foward) 100 000 $ (3)
Brandon Archibald 100 000 $ (1)
Cody Sol 100 000 $ (1)
Nathan Noel 100 000 $ (2)
Dan Blackburn 100 000 $ (2)
Marek Langhamer 90 000 $ (1)
Jakub Zboril 90 000 $ (2)
Alexey Toropchenko 90 000 $ (3)
Jesper Boqvist 90 000 $ (3)
Robin Salo 90 000 $ (3)
Kale Clague 90 000 $ (3)
Scott Timmins 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)
Michael Bunting 75 000 $ (1)
Brycen Martin 75 000 $ (1)
Pascal Laberge 75 000 $ (3)
Justin Kea 65 000 $ (1)
Jakub Izacky (Out of Payroll) 60 000 $ (1)
Ryan Rehill 60 000 $ (1)
Joel Mustonen 50 000 $ (3)
Total Farm Players27
Salary Commitment
Year 14 : 2 270 000 $
Year 15 : 1 505 000 $
Year 16 : 585 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 270 000 $
Year 15 : 1 505 000 $
Year 16 : 585 000 $
Year 17 : 0 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - 90 $ - 6 125 - 76,56%
Level 2: 6000 - 60 $ - 4 215 - 70,26%
Level 3: 3000 - 32 $ - 2 027 - 67,56%
Level 4: 4000 - 25 $ - 2 943 - 73,58%
Luxury : 1000 - 188 $ - 795 - 79,53%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 197 - 59,84%
Farm Level 2: 1000 - 25 $ - 516 - 51,62%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16 105 - 73,21%
Average Income per Game1 528 949 $
Year to Date Revenue22 934 228 $
Farm
Home Games Left25
Average Attendance - %1 713 - 57,10%
Average Income per Game96 800 $
Year to Date Revenue1 548 797 $

Expense

Pro Players Total Salaries73 775 000 $
Farm Players Total Salaries3 357 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 032 906 $
Farm Year To Date Expenses1 135 610 $
Pro Salary Cap To Date25 853 845 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue39 752 662 $
Farm Estimated Season Revenue2 419 995 $
Pro Remaining Season Days138
Pro Expenses Per Days345 465 $
Pro Estimated Expenses47 674 170 $
Farm Remaining Season Days137
Farm Expenses Per Days16 157 $
Farm Estimated Expenses2 213 509 $
Estimated Season Expenses49 887 679 $
Season Salary Cap73 775 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 225 000 $
Estimate Over Minimum Salary Cap of 0 $ 73 775 000 $
Current Bank Account23 915 491 $
Projected Bank Account16 200 469 $

Pro Players Salaries

Zach Parise 9 250 000 $ (1)
Patrik Laine 7 500 000 $ (2)
Patrice Bergeron 7 000 000 $ (1)
Jake Allen 5 500 000 $ (2)
Ryan Kesler 5 500 000 $ (1)
Bo Horvat 5 000 000 $ (1)
Hampus Lindholm 3 650 000 $ (1)
John Marino 3 650 000 $ (1)
Samuel Blais 3 500 000 $ (2)
Ivan Barbashev 3 500 000 $ (2)
Matt Grzelcyk 3 500 000 $ (1)
Nick Ritchie 3 000 000 $ (2)
Dylan DeMelo 3 000 000 $ (2)
Chad Ruhwedel 2 200 000 $ (2)
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 : 73 775 000 $
Year 15 : 33 200 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 73 775 000 $
Year 15 : 33 200 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 73 775 000 $
Year 15 : 33 200 000 $
Year 16 : 0 $
Year 17 : 0 $

Farm Players Salaries

Ilya Mikheyev 265 000 $ (1)
Nicolas Shore (Out of Payroll) 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)
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)
Jonathan Dahlen 75 000 $ (1)
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 : 3 357 500 $
Year 15 : 1 700 000 $
Year 16 : 375 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 357 500 $
Year 15 : 1 700 000 $
Year 16 : 375 000 $
Year 17 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - 77 $ - 7 577 - 94,72%
Level 2: 6000 - 47 $ - 5 533 - 92,22%
Level 3: 3000 - 37 $ - 1 667 - 55,56%
Level 4: 4000 - 27 $ - 2 796 - 69,90%
Luxury : 1000 - 177 $ - 807 - 80,66%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 545 - 77,27%
Farm Level 2: 1000 - 15 $ - 961 - 96,11%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18 380 - 83,55%
Average Income per Game1 572 833 $
Year to Date Revenue23 592 497 $
Farm
Home Games Left26
Average Attendance - %2 507 - 83,55%
Average Income per Game99 334 $
Year to Date Revenue1 490 006 $

Expense

Pro Players Total Salaries68 355 000 $
Farm Players Total Salaries2 597 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses25 625 789 $
Farm Year To Date Expenses1 033 264 $
Pro Salary Cap To Date25 446 720 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 893 661 $
Farm Estimated Season Revenue2 582 677 $
Pro Remaining Season Days138
Pro Expenses Per Days320 256 $
Pro Estimated Expenses44 195 328 $
Farm Remaining Season Days137
Farm Expenses Per Days12 605 $
Farm Estimated Expenses1 726 885 $
Estimated Season Expenses45 922 213 $
Season Salary Cap68 355 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $6 645 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 355 000 $
Current Bank Account20 217 222 $
Projected Bank Account17 771 347 $

Pro Players Salaries

Patrick Kane 10 000 000 $ (2)
Mark Scheifele 8 500 000 $ (3)
Roman Josi 8 000 000 $ (4)
Johnny Gaudreau 7 150 000 $ (1)
Jean Gabriel Pageau 5 500 000 $ (2)
Kasperi Kapanen 4 500 000 $ (2)
Tristan Jarry 4 150 000 $ (1)
Charlie McAvoy 4 150 000 $ (1)
Antti Raanta 3 500 000 $ (1)
Tyler Bertuzzi 2 650 000 $ (1)
Jani Hakanpaa 2 600 000 $ (1)
Travis Hamonic (1 Way Contract) 2 500 000 $ (1)
Lucas Wallmark 2 000 000 $ (2)
Matt Luff 2 000 000 $ (2)
Kurtis MacDermid 1 100 000 $ (1)
Andrew Desjardins 1 100 000 $ (1)
Andy Andreoff 1 005 000 $ (1)
Matthew Boldy 900 000 $ (3)
Roope Hintz 900 000 $ (1)
Jonas Siegenthaler 900 000 $ (1)
Brendan Warren 750 000 $ (3)
Total Pro Players21
Salary Commitment
Year 14 : 73 855 000 $
Year 15 : 42 150 000 $
Year 16 : 18 150 000 $
Year 17 : 8 000 000 $
Salary Average Commitment
Year 14 : 73 855 000 $
Year 15 : 42 150 000 $
Year 16 : 18 150 000 $
Year 17 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 855 000 $
Year 15 : 42 150 000 $
Year 16 : 18 150 000 $
Year 17 : 8 000 000 $

Farm Players Salaries

Charlie Lindgren 210 000 $ (1)
Ryan Pilon 170 000 $ (2)
Anders Lindback 160 000 $ (3)
Jason Garrison (Out of Payroll) 160 000 $ (1)
Nick Seeler 150 000 $ (2)
Mattias Backman 150 000 $ (3)
Michael Chaput 100 000 $ (3)
Jack Campbell 100 000 $ (2)
David Warsofsky 100 000 $ (1)
Gabriel Dumont 100 000 $ (2)
Curtis Mckenzie (Out of Payroll) 100 000 $ (3)
Patrice Cormier 95 000 $ (3)
Quentin Shore (Out of Payroll) 90 000 $ (1)
Brendan Lemieux 90 000 $ (1)
Calle Andersson 90 000 $ (1)
Ville Pokka 90 000 $ (2)
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)
Christian Jaros 80 000 $ (1)
Jacob Lagace 80 000 $ (2)
Dominik Masin 75 000 $ (1)
Brent Pedersen 75 000 $ (1)
Nico Sturm 72 500 $ (1)
William Knierim 70 000 $ (2)
Alex Belzile 70 000 $ (2)
Nikolas Brouillard 70 000 $ (1)
Total Farm Players29
Salary Commitment
Year 14 : 2 947 500 $
Year 15 : 1 835 000 $
Year 16 : 845 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 927 500 $
Year 15 : 1 815 000 $
Year 16 : 825 000 $
Year 17 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - 90 $ - 6 363 - 79,53%
Level 2: 6000 - 60 $ - 4 124 - 68,74%
Level 3: 3000 - 30 $ - 2 337 - 77,89%
Level 4: 5000 - 20 $ - 4 069 - 81,38%
Luxury : 1500 - 150 $ - 1 067 - 71,14%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 545 - 77,27%
Farm Level 2: 1000 - 15 $ - 951 - 95,08%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17 960 - 76,42%
Average Income per Game1 584 299 $
Year to Date Revenue22 180 186 $
Farm
Home Games Left26
Average Attendance - %2 496 - 83,20%
Average Income per Game99 105 $
Year to Date Revenue1 486 582 $

Expense

Pro Players Total Salaries74 816 667 $
Farm Players Total Salaries2 714 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 886 659 $
Farm Year To Date Expenses1 028 823 $
Pro Salary Cap To Date26 707 562 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 776 073 $
Farm Estimated Season Revenue2 576 742 $
Pro Remaining Season Days138
Pro Expenses Per Days350 310 $
Pro Estimated Expenses48 342 780 $
Farm Remaining Season Days137
Farm Expenses Per Days13 150 $
Farm Estimated Expenses1 801 550 $
Estimated Season Expenses50 144 330 $
Season Salary Cap74 816 667 $
Estimate Under Maximum Salary Cap of 75 000 000 $183 333 $
Estimate Over Minimum Salary Cap of 0 $ 74 816 667 $
Current Bank Account44 873 142 $
Projected Bank Account40 081 627 $

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 $ (1)
Mathew Barzal 6 000 000 $ (3)
Justin Faulk 4 650 000 $ (1)
Mike Hoffman 4 500 000 $ (2)
Damon Severson 4 000 000 $ (2)
Robert Bortuzzo 2 500 000 $ (1)
Chandler Stephenson 2 500 000 $ (2)
Joel Kiviranta 1 050 000 $ (1)
Ryan Mcleod 900 000 $ (3)
Adrian Kempe 900 000 $ (2)
Colin White 900 000 $ (2)
Henri Jokiharju 900 000 $ (3)
Michael Dal Colle 900 000 $ (1)
Eeli Tolvanen 900 000 $ (2)
Vitek Vanecek 716 667 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 74 816 667 $
Year 15 : 44 250 000 $
Year 16 : 30 550 000 $
Year 17 : 8 000 000 $
Salary Average Commitment
Year 14 : 74 566 667 $
Year 15 : 44 000 000 $
Year 16 : 30 300 000 $
Year 17 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 816 667 $
Year 15 : 44 250 000 $
Year 16 : 30 550 000 $
Year 17 : 8 000 000 $

Farm Players Salaries

Ryan Sproul 150 000 $ (1)
Korbanian Holzer 140 000 $ (1)
Mikkel Boedker 140 000 $ (1)
Peter Stoykewych 130 000 $ (2)
Marcus Kruger 120 000 $ (1)
Nikita Nesterov 120 000 $ (3)
Kerby Rychel 110 000 $ (2)
Kenny Agostino 110 000 $ (1)
Nicola Riopel 100 000 $ (2)
Mikhail Maltsev 90 000 $ (2)
Brandon Davidson 90 000 $ (2)
Taylor Aronson (Out of Payroll) 90 000 $ (2)
Ville Husso 90 000 $ (1)
Connor Bunnaman 90 000 $ (3)
Brandon Manning 90 000 $ (2)
Jori Lehtera 89 000 $ (1)
Matt D'Agostini (Out of Payroll) 85 000 $ (1)
Troy Bourke 80 000 $ (2)
Radovan Bondra 75 000 $ (2)
Matthew Finn 75 000 $ (2)
Jeremy Gregoire 75 000 $ (1)
Josh Ho-Sang 75 000 $ (1)
Kelly Summers 75 000 $ (1)
Griffin Luce 75 000 $ (3)
Joseph Labate 75 000 $ (1)
Callum Booth 75 000 $ (3)
Christopher Wilkie 75 000 $ (2)
Adam Musil 75 000 $ (2)
Linus Weissbach 75 000 $ (3)
Paul Bittner 75 000 $ (2)
Andrei Kuzmenko 75 000 $ (1)
Total Farm Players31
Salary Commitment
Year 14 : 2 889 000 $
Year 15 : 1 590 000 $
Year 16 : 435 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 889 000 $
Year 15 : 1 590 000 $
Year 16 : 435 000 $
Year 17 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 8000 - 90 $ - 6 446 - 80,58%
Level 2: 6000 - 50 $ - 5 488 - 91,47%
Level 3: 3000 - 25 $ - 2 485 - 82,85%
Level 4: 5000 - 15 $ - 4 428 - 88,56%
Luxury : 1000 - 185 $ - 808 - 80,82%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 32 $ - 1 906 - 95,31%
Farm Level 2: 1000 - 15 $ - 979 - 97,89%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %19 656 - 85,46%
Average Income per Game1 585 727 $
Year to Date Revenue23 785 909 $
Farm
Home Games Left26
Average Attendance - %2 885 - 96,17%
Average Income per Game109 741 $
Year to Date Revenue1 646 117 $

Expense

Pro Players Total Salaries74 650 000 $
Farm Players Total Salaries2 717 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 931 404 $
Farm Year To Date Expenses993 604 $
Pro Salary Cap To Date26 752 303 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 228 909 $
Farm Estimated Season Revenue2 853 269 $
Pro Remaining Season Days138
Pro Expenses Per Days349 535 $
Pro Estimated Expenses48 235 830 $
Farm Remaining Season Days137
Farm Expenses Per Days13 166 $
Farm Estimated Expenses1 803 742 $
Estimated Season Expenses50 039 572 $
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 Account182 319 455 $
Projected Bank Account176 362 061 $

Pro Players Salaries

Ilya Kovalchuk 9 900 000 $ (1)
Evgeni Malkin 9 000 000 $ (2)
Andrei Vasilevski 8 150 000 $ (2)
Mattias Ekholm 5 500 000 $ (2)
Christian Backman 5 500 000 $ (1)
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)
Dante Fabbro 900 000 $ (2)
Jonas Johansson 900 000 $ (2)
Moritz Seider 900 000 $ (3)
Jordan Greenway 900 000 $ (1)
Dmytro Timashov 900 000 $ (1)
Robby Fabbri 900 000 $ (1)
Jeremy Bracco 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 74 650 000 $
Year 15 : 45 600 000 $
Year 16 : 4 400 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 68 000 000 $
Year 15 : 37 950 000 $
Year 16 : 4 400 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 74 650 000 $
Year 15 : 45 600 000 $
Year 16 : 4 400 000 $
Year 17 : 0 $

Farm Players Salaries

Michael Bournival 170 000 $ (2)
Valentin Zykov 150 000 $ (3)
Pontus Aberg 150 000 $ (1)
Peter Holland 130 000 $ (2)
Robbie Russo 120 000 $ (1)
Joakim Nygard 120 000 $ (3)
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)
Gabriel Carlsson 90 000 $ (2)
Stefan Matteau 90 000 $ (1)
Greg Mckegg 90 000 $ (2)
Spencer Martin 90 000 $ (1)
Scott Stajcer 90 000 $ (1)
Andrei Mironov 90 000 $ (1)
Julius Nattinen 75 000 $ (2)
Pavel Kraskovsky 75 000 $ (2)
Ondrej Roman 75 000 $ (1)
Brendan Guhle 75 000 $ (3)
Felix Sandstrom 75 000 $ (3)
Anthony Richard 75 000 $ (2)
James Greenway 75 000 $ (3)
Chad Krys 75 000 $ (3)
Jalen Chatfield 75 000 $ (1)
Vladimir Tkachyov 75 000 $ (1)
Nick Petersen 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 14 : 2 717 500 $
Year 15 : 1 375 000 $
Year 16 : 670 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 717 500 $
Year 15 : 1 375 000 $
Year 16 : 670 000 $
Year 17 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - 90 $ - 6 194 - 77,42%
Level 2: 6000 - 55 $ - 5 331 - 88,85%
Level 3: 3000 - 26 $ - 2 448 - 81,61%
Level 4: 5000 - 19 $ - 4 343 - 86,86%
Luxury : 1000 - 185 $ - 806 - 80,55%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 863 - 93,13%
Farm Level 2: 1000 - 14 $ - 947 - 94,70%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %19 122 - 83,14%
Average Income per Game1 604 147 $
Year to Date Revenue22 458 063 $
Farm
Home Games Left26
Average Attendance - %2 810 - 93,66%
Average Income per Game111 054 $
Year to Date Revenue1 665 803 $

Expense

Pro Players Total Salaries75 000 000 $
Farm Players Total Salaries2 721 417 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 588 851 $
Farm Year To Date Expenses956 810 $
Pro Salary Cap To Date26 409 755 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 311 979 $
Farm Estimated Season Revenue2 887 392 $
Pro Remaining Season Days138
Pro Expenses Per Days351 163 $
Pro Estimated Expenses48 460 494 $
Farm Remaining Season Days137
Farm Expenses Per Days13 184 $
Farm Estimated Expenses1 806 208 $
Estimated Season Expenses50 266 702 $
Season Salary Cap75 000 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 75 000 000 $
Current Bank Account65 440 926 $
Projected Bank Account61 373 595 $

Pro Players Salaries

Claude Giroux 8 000 000 $ (1)
Derick Brassard 7 500 000 $ (2)
Jonathan Quick 7 000 000 $ (3)
Jaden Schwartz 6 150 000 $ (1)
Paul Byron 5 000 000 $ (2)
Jakob Silfverberg 5 000 000 $ (3)
Jaccob Slavin 4 500 000 $ (3)
Gustav Nyquist 4 500 000 $ (1)
Brendan Gallagher 4 500 000 $ (1)
Justin Holl 3 500 000 $ (2)
TJ Brennan 3 500 000 $ (1)
Mark Pysyk 3 150 000 $ (1)
Evan Rodrigues 2 100 000 $ (1)
Kevin Rooney 2 000 000 $ (2)
Jaycob Megna 1 700 000 $ (2)
Thomas McCollum 1 500 000 $ (1)
Anton Lindholm 1 500 000 $ (1)
Joakim Nordstrom 1 300 000 $ (2)
Melker Karlsson 1 300 000 $ (2)
Austin Czarnik 1 300 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 75 000 000 $
Year 15 : 40 100 000 $
Year 16 : 16 500 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 74 750 000 $
Year 15 : 39 850 000 $
Year 16 : 16 250 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 75 000 000 $
Year 15 : 40 100 000 $
Year 16 : 16 500 000 $
Year 17 : 0 $

Farm Players Salaries

Tim Erixon 135 000 $ (2)
Sven Baertschi 125 000 $ (3)
Leland Irving 100 000 $ (1)
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)
Sam Steel 90 000 $ (3)
Stephen Michalek 90 000 $ (2)
Anthony Camara 90 000 $ (1)
Mattias Tedenby 90 000 $ (3)
Chris Terry 90 000 $ (3)
Adam Brooks 90 000 $ (2)
Jacob Bryson 88 917 $ (1)
Daniel Brodin 80 000 $ (2)
Tyler Soy 80 000 $ (2)
Mikko Vainonen 80 000 $ (3)
Jeremy Boyce-Rotevall 80 000 $ (1)
Wilhelm Westlund 80 000 $ (3)
Paul Carey 80 000 $ (2)
Veini Vehvilainen 75 000 $ (3)
Nikita Serebryakov 75 000 $ (2)
Juho Lammikko 75 000 $ (1)
Ian McCoshen 75 000 $ (1)
Shane Gersich 75 000 $ (2)
Casey Fitzgerald 75 000 $ (2)
Mark Friedman 72 500 $ (1)
Michael St-Croix 70 000 $ (2)
Colin Suellentrop 65 000 $ (1)
Anton Zlobin 50 000 $ (2)
Tyrel Seaman 50 000 $ (2)
Total Farm Players32
Salary Commitment
Year 14 : 2 721 417 $
Year 15 : 1 975 000 $
Year 16 : 925 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 721 417 $
Year 15 : 1 975 000 $
Year 16 : 925 000 $
Year 17 : 0 $

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - 80 $ - 7 501 - 93,76%
Level 2: 5000 - 41 $ - 5 000 - 100,00%
Level 3: 2000 - 30 $ - 1 996 - 99,79%
Level 4: 4000 - 20 $ - 3 913 - 97,82%
Luxury : 1000 - 120 $ - 1 000 - 100,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 943 - 97,13%
Farm Level 2: 1000 - 17 $ - 738 - 73,79%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %19 409 - 97,05%
Average Income per Game1 494 745 $
Year to Date Revenue22 421 172 $
Farm
Home Games Left26
Average Attendance - %2 680 - 89,35%
Average Income per Game97 058 $
Year to Date Revenue1 455 868 $

Expense

Pro Players Total Salaries74 900 000 $
Farm Players Total Salaries2 485 833 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 377 691 $
Farm Year To Date Expenses976 406 $
Pro Salary Cap To Date26 198 593 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue38 863 365 $
Farm Estimated Season Revenue2 523 505 $
Pro Remaining Season Days138
Pro Expenses Per Days350 698 $
Pro Estimated Expenses48 396 324 $
Farm Remaining Season Days137
Farm Expenses Per Days12 083 $
Farm Estimated Expenses1 655 371 $
Estimated Season Expenses50 051 695 $
Season Salary Cap74 900 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $100 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 900 000 $
Current Bank Account4 430 928 $
Projected Bank Account(4 233 897 $)

Pro Players Salaries

Jonathan Huberdeau 9 000 000 $ (4)
Dylan Larkin 7 500 000 $ (2)
Derek Stepan 7 500 000 $ (1)
Oscar Klefbom 5 750 000 $ (2)
Robin Lehner 5 500 000 $ (3)
Kyle Palmieri 5 000 000 $ (3)
Patric Hornqvist 4 600 000 $ (2)
Kevin Labanc 4 500 000 $ (2)
Calvin Pickard 4 150 000 $ (1)
Michael Matheson 4 000 000 $ (2)
Mathew Dumba 3 500 000 $ (2)
Frank Vatrano 2 650 000 $ (1)
Nikita Tryamkin 2 650 000 $ (1)
Connor Carrick 2 000 000 $ (2)
Jonny Brodzinski 1 700 000 $ (2)
Nikita Scherbak 1 300 000 $ (2)
Max Jones 900 000 $ (2)
Denis Malgin 900 000 $ (1)
Timothy Liljegren 900 000 $ (3)
Aliaksei Protas 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 14 : 74 900 000 $
Year 15 : 57 050 000 $
Year 16 : 21 300 000 $
Year 17 : 9 000 000 $
Salary Average Commitment
Year 14 : 73 400 000 $
Year 15 : 55 550 000 $
Year 16 : 19 800 000 $
Year 17 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 900 000 $
Year 15 : 57 050 000 $
Year 16 : 21 300 000 $
Year 17 : 9 000 000 $

Farm Players Salaries

John Hayden (Out of Payroll) 170 000 $ (2)
Michal Jordan 150 000 $ (1)
Jared Coreau 140 000 $ (1)
Lucas Lessio 130 000 $ (2)
Sam Lafferty 110 000 $ (2)
Milan Bartovic 100 000 $ (1)
Justin Azevedo 100 000 $ (3)
Jacob Larsson 90 000 $ (2)
Zach Budish 90 000 $ (1)
Lars Volden 80 000 $ (1)
Jamie Devane 80 000 $ (2)
Jeremy Williams 80 000 $ (2)
Ryan White 80 000 $ (2)
Brendan Mikkelson 80 000 $ (3)
Alex Hutchings 80 000 $ (2)
John Ramage 80 000 $ (3)
Ben Blood 80 000 $ (2)
Jonas Junland 80 000 $ (3)
Tomas Kundratek (Out of Payroll) 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)
Benjamin Conz 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)
Danick Paquette 70 000 $ (1)
Total Farm Players30
Salary Commitment
Year 14 : 2 735 833 $
Year 15 : 1 800 000 $
Year 16 : 420 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 735 833 $
Year 15 : 1 800 000 $
Year 16 : 420 000 $
Year 17 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - 88 $ - 7 309 - 91,37%
Level 2: 5000 - 58 $ - 4 423 - 88,46%
Level 3: 2000 - 35 $ - 1 760 - 87,99%
Level 4: 4000 - 23 $ - 3 220 - 80,50%
Luxury : 1000 - 177 $ - 847 - 84,69%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 536 - 76,79%
Farm Level 2: 1000 - 15 $ - 956 - 95,64%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17 559 - 87,80%
Average Income per Game1 659 449 $
Year to Date Revenue24 891 732 $
Farm
Home Games Left26
Average Attendance - %2 492 - 83,07%
Average Income per Game98 740 $
Year to Date Revenue1 481 102 $

Expense

Pro Players Total Salaries74 809 166 $
Farm Players Total Salaries3 900 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses25 910 029 $
Farm Year To Date Expenses1 212 648 $
Pro Salary Cap To Date25 730 968 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 145 669 $
Farm Estimated Season Revenue2 567 243 $
Pro Remaining Season Days138
Pro Expenses Per Days350 275 $
Pro Estimated Expenses48 337 950 $
Farm Remaining Season Days137
Farm Expenses Per Days18 692 $
Farm Estimated Expenses2 560 804 $
Estimated Season Expenses50 898 754 $
Season Salary Cap74 809 166 $
Estimate Under Maximum Salary Cap of 75 000 000 $190 834 $
Estimate Over Minimum Salary Cap of 0 $ 74 809 166 $
Current Bank Account27 408 163 $
Projected Bank Account22 222 321 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (1)
Kris Letang 8 500 000 $ (3)
Elias Pettersson 8 000 000 $ (3)
Tyler Myers 7 500 000 $ (3)
Pekka Rinne 6 150 000 $ (2)
Nikolaj Ehlers 6 150 000 $ (1)
Vincent Trocheck 6 000 000 $ (1)
Clayton Keller 4 150 000 $ (1)
Brett Pesce 3 650 000 $ (1)
Rickard Rakell 3 650 000 $ (1)
Lukas Sedlak 2 000 000 $ (2)
Samuel Groulx 1 700 000 $ (1)
Mikhail Grigorenko 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)
Simon Benoit 809 166 $ (1)
Nathan Walker 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 74 809 166 $
Year 15 : 34 850 000 $
Year 16 : 24 000 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 74 909 166 $
Year 15 : 34 950 000 $
Year 16 : 24 000 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 74 809 166 $
Year 15 : 34 850 000 $
Year 16 : 24 000 000 $
Year 17 : 0 $

Farm Players Salaries

Tomas Jurco 1 100 000 $ (2)
Gemel Smith 150 000 $ (1)
Juuso Riikola 150 000 $ (1)
Par Lindholm 130 000 $ (3)
Klas Dahlbeck 125 000 $ (3)
Alexander Khokhlachev 120 000 $ (3)
Zane McIntyre 120 000 $ (1)
Stefan Noesen 120 000 $ (3)
Zac Rinaldo 110 000 $ (1)
Laurent Dauphin 110 000 $ (2)
Brandon Gormley (Out of Payroll) 100 000 $ (2)
Linden Rowat 90 000 $ (3)
Andrey Makarov 90 000 $ (2)
Jansen Harkins 90 000 $ (2)
Sergey Kalinin 90 000 $ (1)
Micheal Haley 90 000 $ (1)
Joey Hishon 90 000 $ (2)
Aaron Palushaj 90 000 $ (1)
Michael Amadio 90 000 $ (1)
Cam Dineen 90 000 $ (3)
Patrick Koudys 90 000 $ (1)
Trevor Carrick 90 000 $ (1)
Tyson Jost 90 000 $ (3)
Luke Green 75 000 $ (3)
Thomas Schemitsch 75 000 $ (2)
Nick Wolff 75 000 $ (2)
Adam Mascherin 75 000 $ (3)
Jeremy Roy 75 000 $ (2)
Dominik Uher 70 000 $ (3)
Graham Black 70 000 $ (3)
Christopher DiDomenico 70 000 $ (1)
Total Farm Players31
Salary Commitment
Year 14 : 4 000 000 $
Year 15 : 1 870 000 $
Year 16 : 1 055 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 4 000 000 $
Year 15 : 1 870 000 $
Year 16 : 1 055 000 $
Year 17 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 8000 - 88 $ - 7 247 - 90,59%
Level 2: 6000 - 60 $ - 4 106 - 68,44%
Level 3: 2000 - 38 $ - 1 595 - 79,74%
Level 4: 4000 - 20 $ - 3 903 - 97,57%
Luxury : 1000 - 165 $ - 983 - 98,32%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 30 $ - 1 939 - 96,96%
Farm Level 2: 1000 - 15 $ - 950 - 94,99%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17 834 - 84,92%
Average Income per Game1 659 020 $
Year to Date Revenue23 226 281 $
Farm
Home Games Left26
Average Attendance - %2 889 - 96,30%
Average Income per Game105 013 $
Year to Date Revenue1 575 200 $

Expense

Pro Players Total Salaries74 025 000 $
Farm Players Total Salaries2 815 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 572 189 $
Farm Year To Date Expenses1 047 761 $
Pro Salary Cap To Date26 393 140 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 793 542 $
Farm Estimated Season Revenue2 730 347 $
Pro Remaining Season Days138
Pro Expenses Per Days346 628 $
Pro Estimated Expenses47 834 664 $
Farm Remaining Season Days137
Farm Expenses Per Days13 621 $
Farm Estimated Expenses1 866 077 $
Estimated Season Expenses49 700 741 $
Season Salary Cap74 025 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $975 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 025 000 $
Current Bank Account(6 486 157 $)
Projected Bank Account(8 663 009 $)

Pro Players Salaries

Auston Matthews 8 750 000 $ (3)
Sean Bergenheim 7 500 000 $ (1)
Viktor Arvidsson 7 000 000 $ (4)
Nazem Kadri 6 000 000 $ (3)
Jared Spurgeon 6 000 000 $ (2)
Ivan Provorov 6 000 000 $ (2)
Reilly Smith 5 500 000 $ (3)
Thomas Chabot 5 400 000 $ (2)
Nikita Zadorov 3 650 000 $ (1)
Barclay Goodrow 3 150 000 $ (1)
Brett Ritchie 2 650 000 $ (1)
Nick Paul 2 500 000 $ (2)
Patrik Nemeth 2 100 000 $ (1)
Madison Bowey 2 000 000 $ (2)
Teddy Purcell 1 400 000 $ (1)
Jackson Cates 925 000 $ (1)
Austin Wagner 900 000 $ (2)
Alex Nedeljkovic 900 000 $ (2)
Lawson Crouse 900 000 $ (1)
Logan Thompson 800 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 74 025 000 $
Year 15 : 50 950 000 $
Year 16 : 27 250 000 $
Year 17 : 7 000 000 $
Salary Average Commitment
Year 14 : 74 025 000 $
Year 15 : 50 950 000 $
Year 16 : 27 250 000 $
Year 17 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 025 000 $
Year 15 : 50 950 000 $
Year 16 : 27 250 000 $
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)
Patrick Sieloff 110 000 $ (1)
Joonas Nattinen 110 000 $ (2)
Keith Aulie 100 000 $ (1)
Tanner Richard 90 000 $ (3)
Morgan Frost 90 000 $ (3)
Givani Smith 90 000 $ (2)
Vladislav Gavrikov 90 000 $ (1)
Alex Theriau 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 (Out of Payroll) 75 000 $ (3)
Alan Lyszczarczyk 75 000 $ (3)
Kevin Hancock 75 000 $ (3)
Maxime Fortier 75 000 $ (2)
Dmitri Yudin 75 000 $ (1)
William Lagesson 75 000 $ (1)
Nikita Cherepanov 75 000 $ (1)
Maksim Zhukov 75 000 $ (3)
Aaron Harstad 70 000 $ (1)
Total Farm Players28
Salary Commitment
Year 14 : 2 890 000 $
Year 15 : 1 845 000 $
Year 16 : 600 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 890 000 $
Year 15 : 1 845 000 $
Year 16 : 600 000 $
Year 17 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - 100 $ - 5 600 - 69,99%
Level 2: 5000 - 70 $ - 3 585 - 71,70%
Level 3: 2000 - 40 $ - 1 561 - 78,07%
Level 4: 4000 - 30 $ - 2 469 - 61,72%
Luxury : 1000 - 180 $ - 827 - 82,66%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 1 911 - 95,57%
Farm Level 2: 1000 - 15 $ - 951 - 95,11%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %14 041 - 70,21%
Average Income per Game1 534 699 $
Year to Date Revenue21 485 786 $
Farm
Home Games Left26
Average Attendance - %2 863 - 95,42%
Average Income per Game103 834 $
Year to Date Revenue1 557 517 $

Expense

Pro Players Total Salaries74 175 000 $
Farm Players Total Salaries2 652 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses25 780 368 $
Farm Year To Date Expenses1 006 491 $
Pro Salary Cap To Date25 601 277 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 436 873 $
Farm Estimated Season Revenue2 699 696 $
Pro Remaining Season Days138
Pro Expenses Per Days347 326 $
Pro Estimated Expenses47 930 988 $
Farm Remaining Season Days137
Farm Expenses Per Days12 862 $
Farm Estimated Expenses1 762 094 $
Estimated Season Expenses49 693 082 $
Season Salary Cap74 175 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $825 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 175 000 $
Current Bank Account54 521 165 $
Projected Bank Account48 964 652 $

Pro Players Salaries

Artemi Panarin 8 500 000 $ (3)
Brayden Point 7 500 000 $ (3)
Martin Jones 6 500 000 $ (1)
Dustin Byfuglien 6 500 000 $ (2)
Shayne Gostisbehere 6 500 000 $ (5)
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)
Drake Batherson 4 000 000 $ (2)
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)
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 Players20
Salary Commitment
Year 14 : 74 175 000 $
Year 15 : 49 700 000 $
Year 16 : 27 500 000 $
Year 17 : 11 500 000 $
Salary Average Commitment
Year 14 : 74 175 000 $
Year 15 : 49 700 000 $
Year 16 : 27 500 000 $
Year 17 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 175 000 $
Year 15 : 49 700 000 $
Year 16 : 27 500 000 $
Year 17 : 11 500 000 $

Farm Players Salaries

Frederik Gauthier 200 000 $ (3)
Marcus Sorensen 170 000 $ (2)
Zachary Yuen (Out of Payroll) 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 (Out of Payroll) 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 (Out of Payroll) 75 000 $ (2)
Mitch Wahl 70 000 $ (2)
Hunter Smith 70 000 $ (1)
Total Farm Players28
Salary Commitment
Year 14 : 2 897 500 $
Year 15 : 2 230 000 $
Year 16 : 490 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 897 500 $
Year 15 : 2 230 000 $
Year 16 : 490 000 $
Year 17 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - 85 $ - 7 445 - 93,06%
Level 2: 6000 - 45 $ - 5 526 - 92,09%
Level 3: 3000 - 31 $ - 2 343 - 78,09%
Level 4: 5000 - 20 $ - 4 118 - 82,35%
Luxury : 1000 - 180 $ - 827 - 82,65%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 33 $ - 1 897 - 94,87%
Farm Level 2: 1000 - 15 $ - 953 - 95,31%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20 257 - 88,08%
Average Income per Game1 659 310 $
Year to Date Revenue24 889 646 $
Farm
Home Games Left26
Average Attendance - %2 850 - 95,01%
Average Income per Game111 517 $
Year to Date Revenue1 672 748 $

Expense

Pro Players Total Salaries74 825 000 $
Farm Players Total Salaries2 789 250 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 496 402 $
Farm Year To Date Expenses1 047 585 $
Pro Salary Cap To Date26 317 315 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 142 053 $
Farm Estimated Season Revenue2 899 430 $
Pro Remaining Season Days138
Pro Expenses Per Days350 349 $
Pro Estimated Expenses48 348 162 $
Farm Remaining Season Days137
Farm Expenses Per Days13 501 $
Farm Estimated Expenses1 849 637 $
Estimated Season Expenses50 197 799 $
Season Salary Cap74 825 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $175 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 825 000 $
Current Bank Account123 066 195 $
Projected Bank Account118 909 879 $

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)
Caleb Jones 900 000 $ (1)
Thatcher Demko 900 000 $ (1)
Luke Kunin 900 000 $ (2)
Jason Robertson 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 74 825 000 $
Year 15 : 51 650 000 $
Year 16 : 31 500 000 $
Year 17 : 16 000 000 $
Salary Average Commitment
Year 14 : 74 825 000 $
Year 15 : 51 650 000 $
Year 16 : 31 500 000 $
Year 17 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 825 000 $
Year 15 : 51 650 000 $
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 (Out of Payroll) 90 000 $ (2)
Kevin Gravel 90 000 $ (2)
Dennis Cholowski 90 000 $ (2)
Dan O'Regan 90 000 $ (2)
Adam Morrison 90 000 $ (1)
Adam Polasek 90 000 $ (2)
Taylor Leier 90 000 $ (2)
Josiah Slavin 84 250 $ (1)
Brendan Serville 80 000 $ (1)
Luke Martin 75 000 $ (3)
Jacob Moverare 75 000 $ (2)
Joseph Woll 75 000 $ (2)
Brett Pollock 75 000 $ (1)
Joey Anderson 75 000 $ (2)
Lucas Johansen 75 000 $ (2)
Benjamin Gleason 75 000 $ (2)
Nikita Korostelev 75 000 $ (1)
Justin Kirkland 75 000 $ (1)
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 Players31
Salary Commitment
Year 14 : 2 879 250 $
Year 15 : 1 835 000 $
Year 16 : 350 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 879 250 $
Year 15 : 1 835 000 $
Year 16 : 350 000 $
Year 17 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - 72 $ - 7 709 - 96,36%
Level 2: 6000 - 40 $ - 5 603 - 93,38%
Level 3: 3000 - 15 $ - 2 772 - 92,41%
Level 4: 5000 - 10 $ - 4 745 - 94,90%
Luxury : 1500 - 78 $ - 1 202 - 80,13%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 25 $ - 1 963 - 98,13%
Farm Level 2: 1000 - 10 $ - 999 - 99,90%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %22 031 - 93,75%
Average Income per Game1 346 689 $
Year to Date Revenue18 853 647 $
Farm
Home Games Left26
Average Attendance - %2 962 - 98,72%
Average Income per Game85 627 $
Year to Date Revenue1 284 410 $

Expense

Pro Players Total Salaries73 100 000 $
Farm Players Total Salaries3 481 750 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 499 560 $
Farm Year To Date Expenses1 257 316 $
Pro Salary Cap To Date26 320 458 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue36 360 605 $
Farm Estimated Season Revenue2 226 311 $
Pro Remaining Season Days138
Pro Expenses Per Days342 326 $
Pro Estimated Expenses47 240 988 $
Farm Remaining Season Days137
Farm Expenses Per Days16 737 $
Farm Estimated Expenses2 292 969 $
Estimated Season Expenses49 533 957 $
Season Salary Cap73 100 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 900 000 $
Estimate Over Minimum Salary Cap of 0 $ 73 100 000 $
Current Bank Account153 812 027 $
Projected Bank Account142 864 986 $

Pro Players Salaries

Connor McDavid 10 800 000 $ (4)
Sidney Crosby 9 900 000 $ (1)
Mikko Rantanen 8 000 000 $ (4)
Drew Doughty 8 000 000 $ (2)
Matthew Tkachuk 8 000 000 $ (3)
Aaron Ekblad 7 500 000 $ (2)
James Neal 6 500 000 $ (1)
Marcus Pettersson 3 000 000 $ (2)
Dylan McIlrath 1 500 000 $ (1)
Ales Stezka 900 000 $ (1)
Nicolas Hague 900 000 $ (2)
Rasmus Asplund 900 000 $ (2)
Alexandre Texier 900 000 $ (3)
Carter Hart 900 000 $ (1)
Brady Tkachuk 900 000 $ (3)
Evan Bouchard 900 000 $ (3)
Ryan Donato 900 000 $ (1)
Nick Suzuki 900 000 $ (2)
Brett Howden 900 000 $ (2)
Joel Farabee 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 73 100 000 $
Year 15 : 52 500 000 $
Year 16 : 29 500 000 $
Year 17 : 18 800 000 $
Salary Average Commitment
Year 14 : 73 000 000 $
Year 15 : 52 500 000 $
Year 16 : 29 500 000 $
Year 17 : 18 800 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 100 000 $
Year 15 : 52 500 000 $
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)
Ben Harpur 150 000 $ (1)
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 100 000 $ (3)
Matthew Highmore 90 000 $ (1)
Dylan Samberg 90 000 $ (3)
Henrik Borgstrom 90 000 $ (3)
Kristian Vesalainen 90 000 $ (3)
Kevin Poulin 90 000 $ (1)
Eamon McAdam 90 000 $ (3)
Dylan Coghlan 90 000 $ (2)
Dryden Hunt 90 000 $ (2)
Brett Leason 90 000 $ (3)
Nathan Smith 88 375 $ (1)
Marc McLaughlin 88 375 $ (1)
Pavel Karnaukhov 75 000 $ (2)
Brayden Burke 75 000 $ (2)
Jack Glover 75 000 $ (1)
Ryan Collins 75 000 $ (1)
Vaclav Karabacek 75 000 $ (1)
Vladimir Kuznetsov 75 000 $ (3)
Tyler Steenbergen 75 000 $ (3)
Ryan Gropp 75 000 $ (2)
Veeti Vainio 75 000 $ (2)
Total Farm Players32
Salary Commitment
Year 14 : 3 481 750 $
Year 15 : 2 465 000 $
Year 16 : 1 100 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 481 750 $
Year 15 : 2 465 000 $
Year 16 : 1 100 000 $
Year 17 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - 80 $ - 6 767 - 84,58%
Level 2: 6000 - 50 $ - 5 425 - 90,42%
Level 3: 3000 - 21 $ - 2 415 - 80,48%
Level 4: 5000 - 17 $ - 4 210 - 84,20%
Luxury : 1500 - 140 $ - 1 041 - 69,42%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 25 $ - 1 658 - 82,89%
Farm Level 2: 1000 - 10 $ - 733 - 73,33%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %19 858 - 84,50%
Average Income per Game1 658 844 $
Year to Date Revenue23 223 815 $
Farm
Home Games Left26
Average Attendance - %2 391 - 79,71%
Average Income per Game94 067 $
Year to Date Revenue1 411 010 $

Expense

Pro Players Total Salaries71 175 000 $
Farm Players Total Salaries2 702 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses25 181 738 $
Farm Year To Date Expenses1 000 947 $
Pro Salary Cap To Date25 002 686 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 788 786 $
Farm Estimated Season Revenue2 445 751 $
Pro Remaining Season Days138
Pro Expenses Per Days333 372 $
Pro Estimated Expenses46 005 336 $
Farm Remaining Season Days137
Farm Expenses Per Days13 096 $
Farm Estimated Expenses1 794 152 $
Estimated Season Expenses47 799 488 $
Season Salary Cap71 175 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 825 000 $
Estimate Over Minimum Salary Cap of 0 $ 71 175 000 $
Current Bank Account19 638 670 $
Projected Bank Account19 073 719 $

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)
Mark Katic 1 025 000 $ (1)
Tyler Beskorowany 1 000 000 $ (1)
Ross Colton 900 000 $ (2)
Total Pro Players22
Salary Commitment
Year 14 : 71 175 000 $
Year 15 : 43 400 000 $
Year 16 : 19 000 000 $
Year 17 : 8 500 000 $
Salary Average Commitment
Year 14 : 69 675 000 $
Year 15 : 41 900 000 $
Year 16 : 17 500 000 $
Year 17 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 71 175 000 $
Year 15 : 43 400 000 $
Year 16 : 19 000 000 $
Year 17 : 8 500 000 $

Farm Players Salaries

Robbie Earl 152 500 $ (1)
Erik Condra 152 500 $ (1)
Jack Skille 152 500 $ (1)
Anthony Stolarz 150 000 $ (1)
Mike Lee 150 000 $ (1)
Jordan Szwarz 150 000 $ (2)
Marc-Andre Gragnani 140 000 $ (1)
Rudolfs Balcers 140 000 $ (1)
Matt Mackenzie 100 000 $ (3)
Danny Kristo 92 500 $ (1)
Eero Elo 92 500 $ (1)
Gregory Hofmann 90 000 $ (3)
Corey Trivino 80 000 $ (1)
Stepan Falkovsky 75 000 $ (2)
Lane Pederson 75 000 $ (1)
Emil Johansson 75 000 $ (1)
Julius Bergman 75 000 $ (1)
Rickard Hugg 75 000 $ (1)
David Quenneville 75 000 $ (3)
Simon Stransky 75 000 $ (3)
Matthew Phillips 75 000 $ (3)
Cole Candella 75 000 $ (3)
Max Zimmer 75 000 $ (3)
Dmitry Sokolov 75 000 $ (3)
Otto Somppi 75 000 $ (3)
Jonathan Ang (Out of Payroll) 75 000 $ (3)
Colin Sullivan 60 000 $ (1)
Philippe Hudon 50 000 $ (1)
Zachary Fucale 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 14 : 2 777 500 $
Year 15 : 1 015 000 $
Year 16 : 790 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 777 500 $
Year 15 : 1 015 000 $
Year 16 : 790 000 $
Year 17 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 150 $ - 3 594 - 51,34%
Level 2: 5000 - 100 $ - 2 590 - 51,81%
Level 3: 2000 - 50 $ - 1 231 - 61,56%
Level 4: 4000 - 46 $ - 1 651 - 41,28%
Luxury : 1000 - 250 $ - 572 - 57,24%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 193 - 59,66%
Farm Level 2: 1000 - 18 $ - 703 - 70,29%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %9 639 - 50,73%
Average Income per Game1 510 154 $
Year to Date Revenue21 142 151 $
Farm
Home Games Left26
Average Attendance - %1 896 - 63,20%
Average Income per Game96 198 $
Year to Date Revenue1 442 977 $

Expense

Pro Players Total Salaries68 971 667 $
Farm Players Total Salaries2 545 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses25 495 132 $
Farm Year To Date Expenses1 129 342 $
Pro Salary Cap To Date25 316 037 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 774 148 $
Farm Estimated Season Revenue2 501 160 $
Pro Remaining Season Days138
Pro Expenses Per Days323 124 $
Pro Estimated Expenses44 591 112 $
Farm Remaining Season Days137
Farm Expenses Per Days12 360 $
Farm Estimated Expenses1 693 320 $
Estimated Season Expenses46 284 432 $
Season Salary Cap68 971 667 $
Estimate Under Maximum Salary Cap of 75 000 000 $6 028 333 $
Estimate Over Minimum Salary Cap of 0 $ 68 971 667 $
Current Bank Account8 676 313 $
Projected Bank Account5 667 189 $

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 (Out of Payroll) 5 500 000 $ (5)
Artturi Lehkonen 5 000 000 $ (4)
Jason Zucker 4 150 000 $ (1)
Josh Manson (Out of Payroll) 3 500 000 $ (2)
Olli Maatta 3 500 000 $ (5)
Derrick Pouliot 3 150 000 $ (1)
Alexandar Georgiev 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)
Jonathan Racine 1 500 000 $ (2)
Jakob Chychrun (Out of Payroll) 900 000 $ (2)
Mark Kastelic 821 667 $ (1)
Linus Nyman 750 000 $ (2)
Total Pro Players22
Salary Commitment
Year 14 : 75 371 667 $
Year 15 : 55 300 000 $
Year 16 : 32 750 000 $
Year 17 : 20 750 000 $
Salary Average Commitment
Year 14 : 76 021 667 $
Year 15 : 55 950 000 $
Year 16 : 32 750 000 $
Year 17 : 20 750 000 $
Salary Cap with 1 Way Contract
Year 14 : 75 371 667 $
Year 15 : 55 300 000 $
Year 16 : 32 750 000 $
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 (Out of Payroll) 170 000 $ (2)
Vinni Lettieri 150 000 $ (2)
Stuart Percy (Out of Payroll) 150 000 $ (2)
Morgan Klimchuk 130 000 $ (2)
Marek Schwarz 100 000 $ (1)
Jean-Francois Berube 100 000 $ (1)
Tomas Zizka 100 000 $ (1)
Tyson Baillie 80 000 $ (2)
Henrik Karlsson 80 000 $ (1)
Brent Andrews 80 000 $ (1)
David Levin 75 000 $ (1)
Kale Kessy 75 000 $ (1)
Austin Poganski 75 000 $ (1)
Dakota Joshua 75 000 $ (1)
Brandon Halverson 75 000 $ (3)
Gabriel Gagne 75 000 $ (3)
Alex Schoenborn 75 000 $ (3)
Brandon Crawley 75 000 $ (3)
Jean-Christophe Beaudin 75 000 $ (3)
Troy Rutkowski 75 000 $ (1)
Anderson Macdonald 75 000 $ (2)
Aaron Haydon 75 000 $ (2)
Ondrej Kachyna 75 000 $ (2)
Joshua Jacobs 75 000 $ (1)
Total Farm Players27
Salary Commitment
Year 14 : 2 865 000 $
Year 15 : 1 480 000 $
Year 16 : 575 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 865 000 $
Year 15 : 1 480 000 $
Year 16 : 575 000 $
Year 17 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - 70 $ - 7 567 - 94,59%
Level 2: 6000 - 55 $ - 5 492 - 91,54%
Level 3: 2000 - 40 $ - 1 615 - 80,77%
Level 4: 4000 - 28 $ - 2 752 - 68,79%
Luxury : 1000 - 185 $ - 821 - 82,14%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 560 - 77,99%
Farm Level 2: 1000 - 20 $ - 654 - 65,39%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %18 248 - 86,89%
Average Income per Game1 572 179 $
Year to Date Revenue22 010 510 $
Farm
Home Games Left26
Average Attendance - %2 214 - 73,79%
Average Income per Game96 975 $
Year to Date Revenue1 454 620 $

Expense

Pro Players Total Salaries72 550 000 $
Farm Players Total Salaries2 442 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 068 815 $
Farm Year To Date Expenses975 606 $
Pro Salary Cap To Date25 889 783 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 448 841 $
Farm Estimated Season Revenue2 521 341 $
Pro Remaining Season Days138
Pro Expenses Per Days339 767 $
Pro Estimated Expenses46 887 846 $
Farm Remaining Season Days137
Farm Expenses Per Days11 881 $
Farm Estimated Expenses1 627 697 $
Estimated Season Expenses48 515 543 $
Season Salary Cap72 550 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $2 450 000 $
Estimate Over Minimum Salary Cap of 0 $ 72 550 000 $
Current Bank Account16 647 212 $
Projected Bank Account13 101 851 $

Pro Players Salaries

Eric Staal 9 500 000 $ (3)
Vladimir Tarasenko 8 500 000 $ (5)
Zach Boychuk 6 500 000 $ (3)
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)
Eric O'dell 1 500 000 $ (1)
Charles Hudon 1 500 000 $ (1)
Tyler Wotherspoon (Out of Payroll) 1 500 000 $ (1)
Brandon Yip 1 400 000 $ (1)
Rasmus Andersson 900 000 $ (1)
Calvin Petersen 900 000 $ (1)
Nico Hischier 900 000 $ (3)
Jack Hughes 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 14 : 74 050 000 $
Year 15 : 38 000 000 $
Year 16 : 26 300 000 $
Year 17 : 8 500 000 $
Salary Average Commitment
Year 14 : 72 550 000 $
Year 15 : 36 500 000 $
Year 16 : 24 800 000 $
Year 17 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 050 000 $
Year 15 : 38 000 000 $
Year 16 : 26 300 000 $
Year 17 : 8 500 000 $

Farm Players Salaries

Johan Gustafsson 170 000 $ (2)
Justin Pogge 150 000 $ (1)
Colin Blackwell 150 000 $ (2)
Phillip Digiuseppe 130 000 $ (2)
Anthony Bitetto 125 000 $ (3)
Dennis Rasmussen 125 000 $ (3)
Jan Kostalek 110 000 $ (2)
Jonathon Blum 110 000 $ (3)
Blake Speers 110 000 $ (3)
Oskars Bartulis (Out of Payroll) 110 000 $ (1)
Max Gaede 100 000 $ (1)
AJ Jenks 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 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 (Out of Payroll) 75 000 $ (1)
Blake Siebenaler 75 000 $ (1)
Alexander Samoilov 75 000 $ (3)
Total Farm Players26
Salary Commitment
Year 14 : 2 627 500 $
Year 15 : 1 665 000 $
Year 16 : 620 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 627 500 $
Year 15 : 1 665 000 $
Year 16 : 620 000 $
Year 17 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - 95 $ - 5 945 - 74,31%
Level 2: 5000 - 55 $ - 5 000 - 100,00%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 988 - 99,70%
Luxury : 1000 - 215 $ - 685 - 68,47%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 40 $ - 1 391 - 69,55%
Farm Level 2: 1000 - 15 $ - 955 - 95,46%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17 617 - 88,09%
Average Income per Game1 577 388 $
Year to Date Revenue23 660 819 $
Farm
Home Games Left26
Average Attendance - %2 346 - 78,19%
Average Income per Game101 441 $
Year to Date Revenue1 521 608 $

Expense

Pro Players Total Salaries74 747 500 $
Farm Players Total Salaries4 220 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 368 630 $
Farm Year To Date Expenses1 550 124 $
Pro Salary Cap To Date26 189 566 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 012 086 $
Farm Estimated Season Revenue2 637 454 $
Pro Remaining Season Days138
Pro Expenses Per Days349 988 $
Pro Estimated Expenses48 298 344 $
Farm Remaining Season Days137
Farm Expenses Per Days20 187 $
Farm Estimated Expenses2 765 619 $
Estimated Season Expenses51 063 963 $
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(1 238 090 $)
Projected Bank Account(8 652 513 $)

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 (Out of Payroll) 2 000 000 $ (2)
Steven Kampfer 2 000 000 $ (1)
Dmitri Jaskin 2 000 000 $ (2)
Andrej Sustr 1 900 000 $ (1)
Carter Verhaeghe 900 000 $ (1)
Eetu Luostarinen 897 500 $ (1)
Dominic Turgeon 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 76 747 500 $
Year 15 : 47 500 000 $
Year 16 : 15 500 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 76 247 500 $
Year 15 : 47 000 000 $
Year 16 : 15 000 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 76 747 500 $
Year 15 : 47 500 000 $
Year 16 : 15 500 000 $
Year 17 : 0 $

Farm Players Salaries

Nikita Gusev 250 000 $ (2)
Tanner Kero 250 000 $ (3)
Sheldon Dries 250 000 $ (3)
Oscar Fantenberg 200 000 $ (1)
Markus Hannikainen 200 000 $ (3)
Olivier Roy 180 000 $ (3)
Stephane Da Costa 170 000 $ (3)
Ilya Lyubushkin 150 000 $ (1)
Christian Djoos 150 000 $ (1)
Yohann Auvitu 150 000 $ (3)
Jordan Schroeder 150 000 $ (1)
Austin Levi 150 000 $ (2)
Christian Folin 150 000 $ (1)
Riley Sheahan 140 000 $ (1)
Anton Forsberg 120 000 $ (1)
Antti Suomela 110 000 $ (1)
Roman Horak 110 000 $ (1)
Nicolas Deschamps 110 000 $ (1)
Joel Champagne 100 000 $ (2)
Jack Sadek 90 000 $ (3)
Logan Shaw 90 000 $ (2)
William Lockwood 90 000 $ (3)
Noah Gregor 90 000 $ (3)
Austin Lotz 90 000 $ (1)
Henri Ikonen 80 000 $ (2)
Chase Pearson 75 000 $ (3)
Brendan DeJong 75 000 $ (3)
Keenan Suthers 75 000 $ (3)
Ty Ronning 75 000 $ (2)
Matej Tomek 75 000 $ (3)
Nikolay Goldobin 75 000 $ (1)
Matthew Berkovitz 75 000 $ (1)
Anton Blidh 75 000 $ (1)
Total Farm Players33
Salary Commitment
Year 14 : 4 220 000 $
Year 15 : 2 515 000 $
Year 16 : 1 770 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 4 220 000 $
Year 15 : 2 515 000 $
Year 16 : 1 770 000 $
Year 17 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 8000 - 85 $ - 7 491 - 93,64%
Level 2: 6000 - 55 $ - 5 263 - 87,71%
Level 3: 2000 - 27 $ - 2 000 - 100,00%
Level 4: 4000 - 22 $ - 3 403 - 85,07%
Luxury : 1000 - 185 $ - 790 - 79,02%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 32 $ - 1 957 - 97,87%
Farm Level 2: 1000 - 14 $ - 956 - 95,63%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18 947 - 90,22%
Average Income per Game1 681 725 $
Year to Date Revenue25 225 880 $
Farm
Home Games Left26
Average Attendance - %2 914 - 97,12%
Average Income per Game110 234 $
Year to Date Revenue1 653 507 $

Expense

Pro Players Total Salaries74 450 000 $
Farm Players Total Salaries3 095 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 732 108 $
Farm Year To Date Expenses1 168 162 $
Pro Salary Cap To Date26 553 018 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 724 859 $
Farm Estimated Season Revenue2 866 079 $
Pro Remaining Season Days138
Pro Expenses Per Days348 605 $
Pro Estimated Expenses48 107 490 $
Farm Remaining Season Days137
Farm Expenses Per Days14 930 $
Farm Estimated Expenses2 045 410 $
Estimated Season Expenses50 152 900 $
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 Account37 092 870 $
Projected Bank Account33 530 908 $

Pro Players Salaries

Rick Nash 8 250 000 $ (1)
Pierre-Luc Dubois 7 500 000 $ (5)
Evgeni Dadonov 6 650 000 $ (2)
Andre Burakowsky 6 000 000 $ (2)
Jordan Binnington 6 000 000 $ (4)
Matt Carle 5 650 000 $ (1)
Brock Boeser 5 500 000 $ (3)
Zach Werenski 5 000 000 $ (2)
Will Butcher 4 150 000 $ (1)
Nikita Zaitsev 4 000 000 $ (2)
Radek Faksa 3 150 000 $ (1)
Austin Watson 3 000 000 $ (2)
Ryan Murray 2 650 000 $ (1)
Carson Meyer (1 Way Contract) 1 600 000 $ (3)
Casey Cizikas 1 300 000 $ (2)
Jayce Hawryluk 900 000 $ (1)
Michael Rasmussen 900 000 $ (3)
Alec Regula (Out of Payroll) 900 000 $ (3)
Michael Pezzetta 750 000 $ (1)
Sean Day 750 000 $ (2)
Erik Kallgren 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 75 350 000 $
Year 15 : 49 100 000 $
Year 16 : 22 400 000 $
Year 17 : 13 500 000 $
Salary Average Commitment
Year 14 : 75 550 000 $
Year 15 : 49 300 000 $
Year 16 : 22 400 000 $
Year 17 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 75 350 000 $
Year 15 : 49 100 000 $
Year 16 : 22 400 000 $
Year 17 : 13 500 000 $

Farm Players Salaries

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 (Out of Payroll) 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)
Mackenzie MacEachern 90 000 $ (1)
Jamie Arniel 90 000 $ (3)
Thomas(Chase) Perry 90 000 $ (1)
Blake Weyrick 90 000 $ (2)
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)
Keegan Kanzig 75 000 $ (1)
Jesper Lindgren 75 000 $ (2)
Micheal Wall 70 000 $ (3)
Ludwig Blomstrand 70 000 $ (1)
Total Farm Players27
Salary Commitment
Year 14 : 3 230 000 $
Year 15 : 2 115 000 $
Year 16 : 880 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 230 000 $
Year 15 : 2 115 000 $
Year 16 : 880 000 $
Year 17 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - 82 $ - 7 485 - 93,56%
Level 2: 5000 - 58 $ - 4 355 - 87,09%
Level 3: 2000 - 37 $ - 1 740 - 87,00%
Level 4: 4000 - 20 $ - 3 805 - 95,12%
Luxury : 1000 - 170 $ - 868 - 86,76%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 38 $ - 1 447 - 72,36%
Farm Level 2: 1000 - 19 $ - 677 - 67,70%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18 252 - 91,26%
Average Income per Game1 633 656 $
Year to Date Revenue24 504 833 $
Farm
Home Games Left26
Average Attendance - %2 124 - 70,81%
Average Income per Game98 396 $
Year to Date Revenue1 475 937 $

Expense

Pro Players Total Salaries74 800 000 $
Farm Players Total Salaries2 520 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 967 941 $
Farm Year To Date Expenses942 706 $
Pro Salary Cap To Date26 788 839 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 475 044 $
Farm Estimated Season Revenue2 558 291 $
Pro Remaining Season Days138
Pro Expenses Per Days350 233 $
Pro Estimated Expenses48 332 154 $
Farm Remaining Season Days137
Farm Expenses Per Days12 243 $
Farm Estimated Expenses1 677 291 $
Estimated Season Expenses50 009 445 $
Season Salary Cap74 800 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 800 000 $
Current Bank Account37 828 371 $
Projected Bank Account32 852 261 $

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)
Connor Hellebuyck 7 000 000 $ (4)
Victor Hedman 7 000 000 $ (2)
Rasmus Ristolainen 5 750 000 $ (2)
Erik Cernak 5 500 000 $ (4)
Tanner Pearson 3 500 000 $ (2)
Jon Merrill 3 000 000 $ (1)
David Kampf 1 500 000 $ (1)
Scott Laughton 1 500 000 $ (1)
Scott Kosmachuk 1 400 000 $ (1)
Kalle Kossila 1 300 000 $ (2)
Andreas Englund 900 000 $ (1)
Jordan Kyrou 900 000 $ (2)
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 : 21 000 000 $
Year 17 : 21 000 000 $
Salary Average Commitment
Year 14 : 74 800 000 $
Year 15 : 64 950 000 $
Year 16 : 21 000 000 $
Year 17 : 21 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 800 000 $
Year 15 : 64 950 000 $
Year 16 : 21 000 000 $
Year 17 : 21 000 000 $

Farm Players Salaries

Patrick Wiercioch 170 000 $ (2)
Kyle Clifford (Out of Payroll) 150 000 $ (3)
Justin Fontaine 150 000 $ (1)
Viktor Stalberg 130 000 $ (2)
Michael Mersch 120 000 $ (3)
Gabriel Bourque 120 000 $ (3)
Karl Johansson 100 000 $ (2)
Eddie Wittchow 100 000 $ (3)
Jeff Frazee 90 000 $ (2)
Justin Hache 80 000 $ (2)
Nicklas Lasu 80 000 $ (3)
Marek Zagrapan 80 000 $ (3)
James Livingston 80 000 $ (3)
Jordan Subban 80 000 $ (1)
Reece Willcox 80 000 $ (1)
Radek Smolenak 80 000 $ (3)
Rasmus Bengtsson 80 000 $ (2)
Brett Sutter 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 (Out of Payroll) 80 000 $ (3)
Evgeny Grachev 80 000 $ (3)
Jacob Cederholm 75 000 $ (3)
Brent Gates 75 000 $ (3)
Francois Tremblay 70 000 $ (3)
Jared Hauf 50 000 $ (1)
Total Farm Players28
Salary Commitment
Year 14 : 2 600 000 $
Year 15 : 2 240 000 $
Year 16 : 1 430 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 600 000 $
Year 15 : 2 240 000 $
Year 16 : 1 430 000 $
Year 17 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 95 $ - 5 751 - 71,88%
Level 2: 6000 - 60 $ - 4 231 - 70,51%
Level 3: 3000 - 30 $ - 2 364 - 78,80%
Level 4: 4000 - 25 $ - 2 912 - 72,79%
Luxury : 1000 - 190 $ - 758 - 75,76%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 557 - 77,86%
Farm Level 2: 1000 - 15 $ - 953 - 95,28%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16 014 - 72,79%
Average Income per Game1 522 929 $
Year to Date Revenue21 320 999 $
Farm
Home Games Left26
Average Attendance - %2 510 - 83,66%
Average Income per Game99 748 $
Year to Date Revenue1 496 219 $

Expense

Pro Players Total Salaries73 950 000 $
Farm Players Total Salaries3 245 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 784 210 $
Farm Year To Date Expenses1 157 059 $
Pro Salary Cap To Date26 605 109 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 119 070 $
Farm Estimated Season Revenue2 593 446 $
Pro Remaining Season Days138
Pro Expenses Per Days346 279 $
Pro Estimated Expenses47 786 502 $
Farm Remaining Season Days137
Farm Expenses Per Days15 631 $
Farm Estimated Expenses2 141 447 $
Estimated Season Expenses49 927 949 $
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 Account57 848 108 $
Projected Bank Account51 632 675 $

Pro Players Salaries

Anze Kopitar 10 350 000 $ (3)
Nikita Kucherov 8 650 000 $ (2)
Jakub Voracek 8 500 000 $ (4)
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)
Matthew Peca 2 500 000 $ (2)
Michal Kempny 2 500 000 $ (1)
Matt Benning 2 000 000 $ (2)
Zemgus Girgensons 1 700 000 $ (1)
Blake Coleman 1 300 000 $ (2)
Mario Ferraro 900 000 $ (2)
Adam Fox 900 000 $ (1)
Brandon Hagel 900 000 $ (3)
Noah Dobson 900 000 $ (3)
Martin Necas 900 000 $ (2)
Mason Marchment 800 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 73 950 000 $
Year 15 : 58 400 000 $
Year 16 : 25 150 000 $
Year 17 : 8 500 000 $
Salary Average Commitment
Year 14 : 73 650 000 $
Year 15 : 58 100 000 $
Year 16 : 25 150 000 $
Year 17 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 950 000 $
Year 15 : 58 400 000 $
Year 16 : 25 150 000 $
Year 17 : 8 500 000 $

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 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 - 82 $ - 6 607 - 82,59%
Level 2: 6000 - 55 $ - 4 757 - 79,28%
Level 3: 3000 - 30 $ - 2 292 - 76,41%
Level 4: 4000 - 23 $ - 3 351 - 83,77%
Luxury : 1000 - 175 $ - 793 - 79,32%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 30 $ - 1 825 - 91,26%
Farm Level 2: 1000 - 18 $ - 737 - 73,67%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17 800 - 80,91%
Average Income per Game1 618 790 $
Year to Date Revenue22 663 062 $
Farm
Home Games Left26
Average Attendance - %2 562 - 85,40%
Average Income per Game101 221 $
Year to Date Revenue1 518 320 $

Expense

Pro Players Total Salaries70 450 000 $
Farm Players Total Salaries3 450 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 632 954 $
Farm Year To Date Expenses987 750 $
Pro Salary Cap To Date26 453 903 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 707 334 $
Farm Estimated Season Revenue2 631 755 $
Pro Remaining Season Days138
Pro Expenses Per Days330 000 $
Pro Estimated Expenses45 540 000 $
Farm Remaining Season Days137
Farm Expenses Per Days16 589 $
Farm Estimated Expenses2 272 693 $
Estimated Season Expenses47 812 693 $
Season Salary Cap70 450 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $4 550 000 $
Estimate Over Minimum Salary Cap of 0 $ 70 450 000 $
Current Bank Account16 110 123 $
Projected Bank Account14 636 519 $

Pro Players Salaries

Mike Richards 7 650 000 $ (1)
Alex Debrincat 7 000 000 $ (5)
Mark Giordano 7 000 000 $ (3)
Tyler Toffoli 6 000 000 $ (4)
Justin Braun 5 000 000 $ (3)
Jake Muzzin 5 000 000 $ (3)
Erik Johnson 4 500 000 $ (1)
Nick Bonino (Out of Payroll) 4 250 000 $ (3)
Morgan Ellis 4 000 000 $ (3)
Brian Boyle 3 500 000 $ (1)
Landon Ferraro 3 500 000 $ (2)
Linus Ullmark 3 150 000 $ (1)
Brett Kulak 2 650 000 $ (1)
Derek Grant (1 Way Contract) 2 500 000 $ (1)
Zack MacEwen 2 500 000 $ (2)
Matthew Nieto 2 000 000 $ (2)
David Honzik 1 700 000 $ (1)
Ross Johnston 1 000 000 $ (1)
Matthew Beniers 900 000 $ (3)
Yakov Trenin 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 74 700 000 $
Year 15 : 48 050 000 $
Year 16 : 39 150 000 $
Year 17 : 13 000 000 $
Salary Average Commitment
Year 14 : 74 700 000 $
Year 15 : 48 050 000 $
Year 16 : 39 150 000 $
Year 17 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 700 000 $
Year 15 : 48 050 000 $
Year 16 : 39 150 000 $
Year 17 : 13 000 000 $

Farm Players Salaries

Mike Hardman 912 500 $ (1)
Dean Kukan 210 000 $ (1)
Michael Hutchinson 150 000 $ (2)
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)
Robert Baillargeon 90 000 $ (1)
Jake Evans 90 000 $ (1)
Warren Foegele 90 000 $ (1)
Taylor Raddysh 90 000 $ (3)
Taro Hirose 90 000 $ (2)
Antoine Lafleur 80 000 $ (1)
Tarrmo Reunanen 75 000 $ (3)
Cliff Pu 75 000 $ (3)
Chris Martenet 75 000 $ (2)
Artur Kayumov 75 000 $ (3)
Roland Mckeown (Out of Payroll) 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 Players29
Salary Commitment
Year 14 : 3 525 000 $
Year 15 : 1 215 000 $
Year 16 : 315 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 525 000 $
Year 15 : 1 215 000 $
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 46 997 228 $ 74 687 500 $ 312 500 $ 74 687 500 $ 2 300 000 $ 27 700 000 $ 202949
BlackHawks 21 629 498 $ 74 500 000 $ 500 000 $ 74 500 000 $ 2 933 083 $ 27 066 917 $ 203151
BlueJacket 35 469 558 $ 74 800 000 $ 200 000 $ 74 800 000 $ 3 966 750 $ 26 033 250 $ 203151
Blues 71 590 992 $ 73 900 000 $ 1 100 000 $ 73 900 000 $ 4 390 000 $ 25 610 000 $ 203252
Bruins 9 781 455 $ 74 900 000 $ 100 000 $ 74 900 000 $ 2 680 000 $ 27 320 000 $ 202747
Canadiens 53 404 990 $ 71 700 000 $ 3 300 000 $ 71 700 000 $ 2 682 500 $ 27 317 500 $ 213152
Canucks 62 333 025 $ 70 200 000 $ 4 800 000 $ 70 200 000 $ 2 820 833 $ 27 179 167 $ 212748
Capitals 1 661 581 $ 73 550 000 $ 1 450 000 $ 73 550 000 $ 3 035 000 $ 26 965 000 $ 212950
Coyotes 22 352 561 $ 73 450 000 $ 1 550 000 $ 73 450 000 $ 3 115 000 $ 26 885 000 $ 202949
Devils 34 651 291 $ 73 500 000 $ 1 500 000 $ 73 500 000 $ 2 961 750 $ 27 038 250 $ 203252
Ducks 4 365 166 $ 74 900 000 $ 100 000 $ 74 900 000 $ 2 842 500 $ 27 157 500 $ 203050
Flames 57 925 779 $ 72 350 000 $ 2 650 000 $ 72 350 000 $ 4 909 500 $ 25 090 500 $ 203151
Flyers 30 617 404 $ 73 617 500 $ 1 382 500 $ 73 617 500 $ 2 070 000 $ 27 930 000 $ 202747
GoldenKnights 23 915 491 $ 73 775 000 $ 1 225 000 $ 73 775 000 $ 3 357 500 $ 26 642 500 $ 202949
Hurricanes 20 217 222 $ 68 355 000 $ 6 645 000 $ 68 355 000 $ 2 597 500 $ 27 402 500 $ 212950
Islanders 44 873 142 $ 74 816 667 $ 183 333 $ 74 816 667 $ 2 714 000 $ 27 286 000 $ 203151
Jets 182 319 455 $ 74 650 000 $ 350 000 $ 74 650 000 $ 2 717 500 $ 27 282 500 $ 202848
Kings 65 440 926 $ 75 000 000 $ 0 $ 75 000 000 $ 2 721 417 $ 27 278 583 $ 203252
Kraken 4 430 928 $ 74 900 000 $ 100 000 $ 74 900 000 $ 2 485 833 $ 27 514 167 $ 203050
Lightning 27 408 163 $ 74 809 166 $ 190 834 $ 74 809 166 $ 3 900 000 $ 26 100 000 $ 203151
MapleLeafs (6 486 157 $) 74 025 000 $ 975 000 $ 74 025 000 $ 2 815 000 $ 27 185 000 $ 202848
Oilers 54 521 165 $ 74 175 000 $ 825 000 $ 74 175 000 $ 2 652 500 $ 27 347 500 $ 202848
Panthers 123 066 195 $ 74 825 000 $ 175 000 $ 74 825 000 $ 2 789 250 $ 27 210 750 $ 203151
Penguins 153 812 027 $ 73 100 000 $ 1 900 000 $ 73 100 000 $ 3 481 750 $ 26 518 250 $ 203252
Predators 19 638 670 $ 71 175 000 $ 3 825 000 $ 71 175 000 $ 2 702 500 $ 27 297 500 $ 222951
Rangers 8 676 313 $ 68 971 667 $ 6 028 333 $ 68 971 667 $ 2 545 000 $ 27 455 000 $ 222749
RedWings 16 647 212 $ 72 550 000 $ 2 450 000 $ 72 550 000 $ 2 442 500 $ 27 557 500 $ 222648
Sabres (1 238 090 $) 74 747 500 $ 252 500 $ 74 747 500 $ 4 220 000 $ 25 780 000 $ 213354
Senators 37 092 870 $ 74 450 000 $ 550 000 $ 74 450 000 $ 3 095 000 $ 26 905 000 $ 212748
Sharks 37 828 371 $ 74 800 000 $ 200 000 $ 74 800 000 $ 2 520 000 $ 27 480 000 $ 202848
Stars 57 848 108 $ 73 950 000 $ 1 050 000 $ 73 950 000 $ 3 245 000 $ 26 755 000 $ 203050
Wild 16 110 123 $ 70 450 000 $ 4 550 000 $ 70 450 000 $ 3 450 000 $ 26 550 000 $ 202949