Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 20 février 2020 at 10:50

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - 90 $ - 6 148 - 76,85%
Level 2: 6000 - 57 $ - 4 447 - 74,12%
Level 3: 3000 - 23 $ - 2 505 - 83,51%
Level 4: 5000 - 17 $ - 4 374 - 87,47%
Luxury : 1000 - 184 $ - 819 - 81,94%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 246 - 62,28%
Farm Level 2: 1000 - 25 $ - 533 - 53,33%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 293 - 79,54%
Average Income per Game1 534 717 $
Year to Date Revenue58 319 249 $
Farm
Home Games Left2
Average Attendance - %1 779 - 59,30%
Average Income per Game99 140 $
Year to Date Revenue3 866 458 $

Expense

Pro Players Total Salaries68 650 000 $
Farm Players Total Salaries2 225 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 364 699 $
Farm Year To Date Expenses2 303 911 $
Pro Salary Cap To Date60 851 334 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 604 151 $
Farm Estimated Season Revenue198 280 $
Pro Remaining Season Days16
Pro Expenses Per Days369 786 $
Pro Estimated Expenses5 916 576 $
Farm Remaining Season Days15
Farm Expenses Per Days12 500 $
Farm Estimated Expenses187 500 $
Estimated Season Expenses6 104 076 $
Season Salary Cap68 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $350 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 650 000 $
Current Bank Account14 408 386 $
Projected Bank Account13 106 741 $

Pro Players Salaries

Shea Weber 7 500 000 $ (2)
John Gibson 6 000 000 $ (1)
Artemi Panarin 5 500 000 $ (2)
Ryan McDonagh 5 500 000 $ (1)
Ryan Callahan 5 500 000 $ (1)
Brandon Saad 5 350 000 $ (1)
Jeff Skinner 5 350 000 $ (1)
Sean Couturier 5 000 000 $ (3)
Brayden Schenn 4 500 000 $ (2)
Brendan Gallagher 4 000 000 $ (1)
Justin Faulk 4 000 000 $ (1)
Dana Tyrell 1 750 000 $ (1)
Nate Schmidt 1 500 000 $ (1)
Justin Holl 1 200 000 $ (1)
Bo Horvat 900 000 $ (1)
Alan Quine 900 000 $ (1)
Nikita Tryamkin 900 000 $ (2)
Nick Ritchie (Out of Payroll) 900 000 $ (3)
Martin Frk 900 000 $ (2)
Griffin Reinhart 850 000 $ (2)
Johan Gustafsson 800 000 $ (1)
Beau Starrett 750 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 69 550 000 $
Year 11 : 26 800 000 $
Year 12 : 6 650 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 69 550 000 $
Year 11 : 26 800 000 $
Year 12 : 6 650 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 69 550 000 $
Year 11 : 26 800 000 $
Year 12 : 6 650 000 $
Year 13 : 0 $

Farm Players Salaries

Jeremy Smith 125 000 $ (2)
Ethan Werek 110 000 $ (2)
Ryan Pilon 100 000 $ (3)
Brandon Bollig 100 000 $ (1)
Jared Boll 100 000 $ (1)
Fredrik Pettersson-Wentzel 95 000 $ (2)
Jimmy Hayes 90 000 $ (3)
Dillon Fournier 90 000 $ (1)
Curtis Lazar 90 000 $ (2)
Steven Shipley 85 000 $ (2)
Gaelan Patterson 85 000 $ (2)
Trevor Cann 85 000 $ (1)
Robert Czarnik 85 000 $ (2)
Troy Rutkowski 85 000 $ (1)
Justin Jokinen 85 000 $ (2)
Pius Suter 80 000 $ (2)
Ville Pokka 80 000 $ (2)
Andreas Soderberg 75 000 $ (2)
Tobias Eder 75 000 $ (3)
Benjamin Casavant 75 000 $ (2)
Rasmus Bengtsson (Out of Payroll) 75 000 $ (3)
Geordie Wudrick 75 000 $ (3)
Peter Hrehorcak 75 000 $ (3)
Jack Sadek 75 000 $ (3)
Lars Volden 70 000 $ (1)
Gregg Sutch 70 000 $ (3)
Andrew Campbell 65 000 $ (1)
Total Farm Players27
Salary Commitment
Year 10 : 2 300 000 $
Year 11 : 1 705 000 $
Year 12 : 635 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 300 000 $
Year 11 : 1 705 000 $
Year 12 : 635 000 $
Year 13 : 0 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - 90 $ - 5 936 - 74,20%
Level 2: 6000 - 55 $ - 5 095 - 84,91%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 3 977 - 99,42%
Luxury : 1000 - 190 $ - 778 - 77,83%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 28 $ - 1 940 - 96,99%
Farm Level 2: 1000 - 11 $ - 985 - 98,50%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %17 786 - 84,70%
Average Income per Game1 492 859 $
Year to Date Revenue56 728 646 $
Farm
Home Games Left2
Average Attendance - %2 925 - 97,50%
Average Income per Game93 067 $
Year to Date Revenue3 629 598 $

Expense

Pro Players Total Salaries60 600 000 $
Farm Players Total Salaries3 872 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses60 485 032 $
Farm Year To Date Expenses2 715 070 $
Pro Salary Cap To Date59 971 674 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 478 577 $
Farm Estimated Season Revenue186 133 $
Pro Remaining Season Days16
Pro Expenses Per Days326 738 $
Pro Estimated Expenses5 227 808 $
Farm Remaining Season Days15
Farm Expenses Per Days21 358 $
Farm Estimated Expenses320 370 $
Estimated Season Expenses5 548 178 $
Season Salary Cap60 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $8 400 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 600 000 $
Current Bank Account12 510 652 $
Projected Bank Account11 627 184 $

Pro Players Salaries

Bryan Little 6 500 000 $ (3)
Yanni Gourde 4 650 000 $ (2)
Sergei Kostitsyn 4 250 000 $ (2)
Corey Crawford 4 250 000 $ (3)
Hampus Lindholm 4 000 000 $ (1)
Jaroslav Halak 3 750 000 $ (1)
Kevin Klein 3 500 000 $ (1)
Kyle Quincey 3 500 000 $ (2)
Alexei Emelin 3 500 000 $ (1)
Brandon Dubinsky 3 500 000 $ (2)
Mattew Calvert 2 650 000 $ (2)
Éric Gélinas (Out of Payroll) 2 400 000 $ (1)
Ondrej Roman 2 250 000 $ (1)
Joakim Nordstrom 2 150 000 $ (2)
Michal Repik 1 800 000 $ (1)
Jared Cowen 1 800 000 $ (1)
Andreas Martinsen 1 800 000 $ (1)
Alex Killorn 1 750 000 $ (2)
Cedric Paquette 1 500 000 $ (1)
Casey Cizikas 1 500 000 $ (3)
Barclay Goodrow 1 100 000 $ (1)
Robert Hagg 900 000 $ (2)
Total Pro Players22
Salary Commitment
Year 10 : 63 000 000 $
Year 11 : 35 600 000 $
Year 12 : 12 250 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 63 000 000 $
Year 11 : 35 600 000 $
Year 12 : 12 250 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 63 000 000 $
Year 11 : 35 600 000 $
Year 12 : 12 250 000 $
Year 13 : 0 $

Farm Players Salaries

Tomas Kubalik 1 400 000 $ (2)
Sven Andrighetto 175 000 $ (1)
Drew Schiestel (Out of Payroll) 150 000 $ (1)
Alexei Semenov 150 000 $ (1)
Kyle Chipchura 150 000 $ (3)
Adam Janosik 150 000 $ (3)
Jordan Binnington 150 000 $ (3)
Kevin Connauton (Out of Payroll) 140 000 $ (2)
Brandon Mcmillan 140 000 $ (2)
Gabriel Bourque 100 000 $ (3)
Lukas Kaspar 100 000 $ (2)
John Armstrong 100 000 $ (3)
Michael Houser 100 000 $ (3)
John Lee 100 000 $ (2)
Allen York 90 000 $ (3)
Ryan Sproul 90 000 $ (1)
Brian Ferlin 90 000 $ (3)
Gavin Bayreuther (Out of Payroll) 80 000 $ (2)
Dakota Mermis 80 000 $ (2)
Corey Trivino 80 000 $ (1)
Marek Tvrdon 75 000 $ (1)
Henri Ikonen 75 000 $ (2)
Nick Oliver 75 000 $ (2)
Nikolai Glukhov 75 000 $ (3)
Brian Hart 72 500 $ (2)
Raphael Bussieres 70 000 $ (1)
Robert Baillargeon 70 000 $ (1)
Shane McColgan 60 000 $ (1)
Benjamin Gallacher 55 000 $ (1)
Total Farm Players29
Salary Commitment
Year 10 : 4 242 500 $
Year 11 : 2 007 500 $
Year 12 : 1 005 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 242 500 $
Year 11 : 2 007 500 $
Year 12 : 1 005 000 $
Year 13 : 0 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 8000 - 85 $ - 6 352 - 79,40%
Level 2: 6000 - 48 $ - 5 594 - 93,24%
Level 3: 3000 - 19 $ - 2 636 - 87,86%
Level 4: 5000 - 15 $ - 4 375 - 87,51%
Luxury : 1500 - 125 $ - 1 093 - 72,89%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 30 $ - 1 930 - 96,51%
Farm Level 2: 1000 - 18 $ - 715 - 71,54%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %20 051 - 85,32%
Average Income per Game1 551 041 $
Year to Date Revenue58 939 561 $
Farm
Home Games Left2
Average Attendance - %2 646 - 88,19%
Average Income per Game102 155 $
Year to Date Revenue3 984 064 $

Expense

Pro Players Total Salaries67 750 000 $
Farm Players Total Salaries5 175 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses62 748 802 $
Farm Year To Date Expenses3 917 302 $
Pro Salary Cap To Date62 235 410 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 653 123 $
Farm Estimated Season Revenue204 311 $
Pro Remaining Season Days16
Pro Expenses Per Days364 973 $
Pro Estimated Expenses5 839 568 $
Farm Remaining Season Days15
Farm Expenses Per Days28 360 $
Farm Estimated Expenses425 400 $
Estimated Season Expenses6 264 968 $
Season Salary Cap67 750 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 250 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 750 000 $
Current Bank Account2 147 984 $
Projected Bank Account740 450 $

Pro Players Salaries

Tyler Seguin 9 000 000 $ (3)
Carey Price 8 500 000 $ (1)
Dion Phaneuf 8 000 000 $ (2)
Claude Giroux 8 000 000 $ (4)
Nathan MacKinnon 7 750 000 $ (2)
Victor Hedman 7 000 000 $ (5)
Mike Cammalleri 2 800 000 $ (1)
Kevin Poulin 2 400 000 $ (1)
Brandon Sutter 1 800 000 $ (1)
Riley Nash 1 800 000 $ (1)
Michael Kostka 1 500 000 $ (1)
Calle Jarnkrok 1 500 000 $ (2)
Linden Vey 1 400 000 $ (1)
Noah Hanifin 900 000 $ (3)
Alex Debrincat 900 000 $ (3)
David Pastrnak 900 000 $ (1)
Seth Jones 900 000 $ (1)
Jakub Vrana 900 000 $ (3)
Brayden Point 900 000 $ (2)
Rasmus Ristolainen 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 67 750 000 $
Year 11 : 44 850 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 67 750 000 $
Year 11 : 44 850 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 750 000 $
Year 11 : 44 850 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Theo Ruth 1 500 000 $ (1)
Vladimir Zharkov 1 000 000 $ (1)
Josh Unice 150 000 $ (3)
Jason Gregoire 150 000 $ (1)
Fredrik Claesson 150 000 $ (2)
Jonathon Blum 140 000 $ (2)
Jonny Brodzinski 140 000 $ (3)
Brock Beukeboom 120 000 $ (2)
Jacob Deserres 100 000 $ (2)
Harry Zolnierczyk 100 000 $ (1)
Colton Sceviour 100 000 $ (1)
Artur Gavrus 95 000 $ (1)
Jerome Samson 95 000 $ (1)
Andy Andreoff 90 000 $ (2)
Daniel Brodin 90 000 $ (1)
Chris Terry 90 000 $ (1)
Adam Pardy 90 000 $ (1)
Brendan Gaunce 90 000 $ (2)
Duncan Siemens 90 000 $ (2)
Rushan Rafikov 75 000 $ (3)
Evan Allen 75 000 $ (3)
Jason Kasdorf 75 000 $ (1)
Sergey Tolchinsky 75 000 $ (3)
Vyacheslav Leshchenko 75 000 $ (3)
Gage Ausmus 75 000 $ (3)
Andreas Borgman 75 000 $ (3)
Morgan Klimchuk 75 000 $ (3)
Viktor Crus-Rydberg 75 000 $ (3)
Corey Tropp 60 000 $ (1)
Alexander Svitov 60 000 $ (1)
Total Farm Players30
Salary Commitment
Year 10 : 5 175 000 $
Year 11 : 1 670 000 $
Year 12 : 890 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 175 000 $
Year 11 : 1 670 000 $
Year 12 : 890 000 $
Year 13 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - 90 $ - 6 279 - 78,48%
Level 2: 6000 - 55 $ - 5 401 - 90,02%
Level 3: 3000 - 30 $ - 2 244 - 74,79%
Level 4: 4000 - 23 $ - 3 146 - 78,66%
Luxury : 1000 - 185 $ - 808 - 80,81%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 889 - 94,44%
Farm Level 2: 1000 - 25 $ - 524 - 52,41%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 878 - 81,26%
Average Income per Game1 636 000 $
Year to Date Revenue63 804 007 $
Farm
Home Games Left3
Average Attendance - %2 413 - 80,43%
Average Income per Game113 141 $
Year to Date Revenue4 299 343 $

Expense

Pro Players Total Salaries68 450 000 $
Farm Players Total Salaries3 240 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 914 725 $
Farm Year To Date Expenses3 035 588 $
Pro Salary Cap To Date61 401 354 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 272 000 $
Farm Estimated Season Revenue339 422 $
Pro Remaining Season Days16
Pro Expenses Per Days368 717 $
Pro Estimated Expenses5 899 472 $
Farm Remaining Season Days15
Farm Expenses Per Days17 957 $
Farm Estimated Expenses269 355 $
Estimated Season Expenses6 168 827 $
Season Salary Cap68 450 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $550 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 450 000 $
Current Bank Account67 588 063 $
Projected Bank Account65 030 658 $

Pro Players Salaries

Brad Marchand 8 000 000 $ (4)
Alexander Semin 7 500 000 $ (4)
Sergei Bobrovsky 6 500 000 $ (2)
Jason Spezza 6 000 000 $ (3)
Kyle Turris 5 500 000 $ (3)
Anders Lee 5 000 000 $ (5)
Jake Gardiner 4 000 000 $ (1)
Ryan Ellis 4 000 000 $ (2)
Evander Kane 3 500 000 $ (2)
Jesper Fast 3 000 000 $ (2)
Xavier Ouellet 2 150 000 $ (1)
Tim Schaller 2 000 000 $ (1)
Vinnie Hinostroza 2 000 000 $ (1)
Simon Despres 1 900 000 $ (1)
Michael Leighton 1 850 000 $ (2)
Jordan Caron 1 500 000 $ (1)
Martin Marincin 1 200 000 $ (2)
Brenden Dillon 1 000 000 $ (1)
Ben Ryan 950 000 $ (1)
Joel Armia 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 68 450 000 $
Year 11 : 52 950 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 68 450 000 $
Year 11 : 52 950 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 450 000 $
Year 11 : 52 950 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Miikka Salomaki 265 000 $ (3)
Spencer Machacek 165 000 $ (3)
Nikolai Kulemin 165 000 $ (3)
James Sheppard 155 000 $ (3)
Alexander Urbom 150 000 $ (1)
Josh Jooris 150 000 $ (1)
Klas Dahlbeck 120 000 $ (1)
Mathieu Corbeil 120 000 $ (1)
Brian Strait 120 000 $ (1)
Alexei Marchenko 120 000 $ (1)
Ben Smith 110 000 $ (3)
Mikael Tellqvist 110 000 $ (1)
Dale Weise 100 000 $ (1)
Marek Viedensky 95 000 $ (1)
Thomas Larkin 95 000 $ (1)
Antoine Lafleur 95 000 $ (2)
Philip McRae 90 000 $ (3)
Ludvig Rensfeldt 85 000 $ (2)
Mathieu Brodeur 80 000 $ (1)
Philippe Cornet 80 000 $ (1)
Dexter Dancs 75 000 $ (3)
Erik Karlsson (foward) 75 000 $ (3)
Tyler Pitlick 75 000 $ (2)
Henrik Samuelsson 75 000 $ (2)
Jaynen Rissling 70 000 $ (2)
Brett Bulmer 70 000 $ (3)
Troy Vance 70 000 $ (1)
Bill Arnold 70 000 $ (1)
Dillon Donnelly 65 000 $ (2)
Philip Tot 65 000 $ (2)
Max Friberg 60 000 $ (2)
Total Farm Players31
Salary Commitment
Year 10 : 3 240 000 $
Year 11 : 1 760 000 $
Year 12 : 1 170 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 240 000 $
Year 11 : 1 760 000 $
Year 12 : 1 170 000 $
Year 13 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - 92 $ - 6 010 - 75,13%
Level 2: 6000 - 57 $ - 4 489 - 74,81%
Level 3: 3000 - 26 $ - 2 486 - 82,85%
Level 4: 5000 - 21 $ - 4 104 - 82,09%
Luxury : 1500 - 133 $ - 1 071 - 71,39%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 38 $ - 1 459 - 72,97%
Farm Level 2: 1000 - 17 $ - 811 - 81,07%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %18 160 - 77,28%
Average Income per Game1 549 525 $
Year to Date Revenue60 431 461 $
Farm
Home Games Left2
Average Attendance - %2 270 - 75,67%
Average Income per Game100 069 $
Year to Date Revenue3 902 700 $

Expense

Pro Players Total Salaries68 100 000 $
Farm Players Total Salaries2 415 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses62 481 286 $
Farm Year To Date Expenses2 415 721 $
Pro Salary Cap To Date61 967 939 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 099 049 $
Farm Estimated Season Revenue200 138 $
Pro Remaining Season Days16
Pro Expenses Per Days366 845 $
Pro Estimated Expenses5 869 520 $
Farm Remaining Season Days15
Farm Expenses Per Days13 522 $
Farm Estimated Expenses202 830 $
Estimated Season Expenses6 072 350 $
Season Salary Cap68 100 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $900 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 100 000 $
Current Bank Account22 913 290 $
Projected Bank Account20 140 127 $

Pro Players Salaries

Jamie Benn 8 500 000 $ (2)
P.K. Subban 8 000 000 $ (5)
Andrei Kostitsyn 7 500 000 $ (3)
Logan Couture 6 000 000 $ (4)
Scott Gomez 5 250 000 $ (1)
Dan Girardi 5 000 000 $ (3)
Jonathan Bernier (Out of Payroll) 4 600 000 $ (1)
Tyler Toffoli 3 500 000 $ (2)
Nikita Zaitsev 3 150 000 $ (2)
Victor Rask 2 500 000 $ (2)
Christian Dvorak 2 400 000 $ (1)
Louie Caporusso 2 100 000 $ (1)
Raphael Diaz 1 800 000 $ (2)
Prab Rai 1 800 000 $ (1)
Al Montoya 1 500 000 $ (1)
Adam Erne 900 000 $ (3)
Marcus Pettersson 900 000 $ (3)
Boo Nieves 900 000 $ (2)
Jack Eichel 900 000 $ (1)
Oscar Klefbom 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 100 000 $
Year 11 : 48 650 000 $
Year 12 : 28 300 000 $
Year 13 : 14 000 000 $
Salary Average Commitment
Year 10 : 66 600 000 $
Year 11 : 47 150 000 $
Year 12 : 26 800 000 $
Year 13 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 100 000 $
Year 11 : 48 650 000 $
Year 12 : 28 300 000 $
Year 13 : 14 000 000 $

Farm Players Salaries

Jujhar Khaira 175 000 $ (3)
Kirill Tulupov 145 000 $ (1)
Olivier Roy 110 000 $ (2)
Kirill Lyamin 100 000 $ (1)
Matt Tennyson 100 000 $ (1)
Jean-Phillipe Cote 100 000 $ (1)
Max Nicastro 100 000 $ (3)
James Wright 100 000 $ (3)
Luca Caputi 95 000 $ (2)
Alexandre R. Picard 90 000 $ (3)
Ryan Howse 90 000 $ (2)
Brandon Davidson 90 000 $ (2)
Martin Ouellette 90 000 $ (2)
Tom Gilbert 90 000 $ (3)
Ben Maxwell 90 000 $ (1)
Jake Paterson 90 000 $ (2)
Austin Madaisky 85 000 $ (2)
Nicolas Kerdiles 85 000 $ (2)
Philip Lane 80 000 $ (2)
Johan Sundstrom (Out of Payroll) 80 000 $ (2)
Ben Winnett 80 000 $ (2)
Kristopher Foucault 80 000 $ (1)
Sebastian Collberg 75 000 $ (2)
Joachim Nermark 75 000 $ (1)
Austen Brassard (Out of Payroll) 75 000 $ (1)
Samuel Kurker 70 000 $ (2)
Matthew Deblouw 65 000 $ (2)
Max Gardiner 65 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 2 570 000 $
Year 11 : 1 805 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 570 000 $
Year 11 : 1 805 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - 75 $ - 6 978 - 87,23%
Level 2: 6000 - 60 $ - 4 099 - 68,32%
Level 3: 3000 - 30 $ - 2 316 - 77,20%
Level 4: 5000 - 15 $ - 4 249 - 84,98%
Luxury : 1000 - 125 $ - 978 - 97,77%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 30 $ - 1 928 - 96,41%
Farm Level 2: 1000 - 15 $ - 966 - 96,59%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %18 621 - 80,96%
Average Income per Game1 486 657 $
Year to Date Revenue57 979 633 $
Farm
Home Games Left3
Average Attendance - %2 894 - 96,47%
Average Income per Game103 321 $
Year to Date Revenue3 926 211 $

Expense

Pro Players Total Salaries66 000 000 $
Farm Players Total Salaries2 525 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 646 524 $
Farm Year To Date Expenses2 594 688 $
Pro Salary Cap To Date61 133 171 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 973 315 $
Farm Estimated Season Revenue309 964 $
Pro Remaining Season Days16
Pro Expenses Per Days355 615 $
Pro Estimated Expenses5 689 840 $
Farm Remaining Season Days15
Farm Expenses Per Days14 113 $
Farm Estimated Expenses211 695 $
Estimated Season Expenses5 901 535 $
Season Salary Cap66 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $3 000 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 000 000 $
Current Bank Account46 939 774 $
Projected Bank Account44 321 518 $

Pro Players Salaries

Martin Havlat 7 750 000 $ (1)
John Tavares 7 750 000 $ (1)
Simon Gagne 7 500 000 $ (1)
T.J. Oshie 6 500 000 $ (2)
Frederik Andersen 5 800 000 $ (3)
Sean Monahan 5 650 000 $ (1)
John Klingberg 4 500 000 $ (1)
Jean Gabriel Pageau 3 400 000 $ (1)
Sami Vatanen (Out of Payroll) 3 100 000 $ (1)
Jeff Petry 3 000 000 $ (1)
Connor Murphy 2 800 000 $ (1)
Tim Erixon 2 300 000 $ (1)
Charlie Lindgren 1 800 000 $ (1)
Jyrki Jokipakka 1 100 000 $ (3)
Justin Fontaine 1 000 000 $ (1)
Anthony Cirelli 900 000 $ (3)
Andreas Johnsson 900 000 $ (3)
Esa Lindell 900 000 $ (1)
Ondrej Kase (Out of Payroll) 900 000 $ (2)
Jacob De La Rose 900 000 $ (2)
Tanner Richard 800 000 $ (1)
Blake Speers 750 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 70 000 000 $
Year 11 : 17 750 000 $
Year 12 : 9 450 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 68 200 000 $
Year 11 : 16 450 000 $
Year 12 : 9 450 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 70 000 000 $
Year 11 : 17 750 000 $
Year 12 : 9 450 000 $
Year 13 : 0 $

Farm Players Salaries

Matt Bartkowski 200 000 $ (2)
Brian Gibbons 180 000 $ (2)
Wojtek Wolski 170 000 $ (2)
Anthony Bitetto 150 000 $ (1)
Peter Delmas 140 000 $ (3)
Harri Sateri 140 000 $ (3)
Eric O'dell (Out of Payroll) 140 000 $ (2)
Christopher DiDomenico 130 000 $ (3)
Maxime Clermont 100 000 $ (1)
Lukas Krajicek 100 000 $ (2)
Pavel Vorobiev 100 000 $ (1)
Julien Pelletier 95 000 $ (3)
Corban Knight (Out of Payroll) 95 000 $ (1)
Jesper Pettersson 90 000 $ (1)
Justin Sefton 90 000 $ (1)
Frederick Gaudreau 85 000 $ (1)
Colin Long 85 000 $ (1)
Robin Kovacs 80 000 $ (2)
David Musil 80 000 $ (1)
Matia Marcantuoni 80 000 $ (3)
Dylan Blujus 80 000 $ (2)
Chris Bigras 75 000 $ (3)
Carter Ashton 70 000 $ (1)
Dante Salituro 65 000 $ (1)
Total Farm Players24
Salary Commitment
Year 10 : 2 620 000 $
Year 11 : 1 610 000 $
Year 12 : 660 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 620 000 $
Year 11 : 1 610 000 $
Year 12 : 660 000 $
Year 13 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 100 $ - 5 153 - 73,61%
Level 2: 5000 - 60 $ - 4 077 - 81,55%
Level 3: 2000 - 35 $ - 1 750 - 87,48%
Level 4: 4000 - 20 $ - 3 926 - 98,15%
Luxury : 1000 - 200 $ - 733 - 73,34%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 856 - 92,79%
Farm Level 2: 1000 - 15 $ - 940 - 93,97%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %15 639 - 82,31%
Average Income per Game1 473 977 $
Year to Date Revenue56 011 116 $
Farm
Home Games Left2
Average Attendance - %2 796 - 93,18%
Average Income per Game112 918 $
Year to Date Revenue4 403 815 $

Expense

Pro Players Total Salaries61 925 000 $
Farm Players Total Salaries3 210 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 672 487 $
Farm Year To Date Expenses2 567 376 $
Pro Salary Cap To Date61 159 093 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 421 930 $
Farm Estimated Season Revenue225 837 $
Pro Remaining Season Days16
Pro Expenses Per Days333 824 $
Pro Estimated Expenses5 341 184 $
Farm Remaining Season Days15
Farm Expenses Per Days17 796 $
Farm Estimated Expenses266 940 $
Estimated Season Expenses5 608 124 $
Season Salary Cap61 925 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $7 075 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 925 000 $
Current Bank Account48 410 614 $
Projected Bank Account47 450 257 $

Pro Players Salaries

Leon Draisaitl 8 000 000 $ (3)
Justin Williams 6 750 000 $ (2)
Steve Mason (Out of Payroll) 6 250 000 $ (2)
Tyler Ennis 5 500 000 $ (4)
Nick Bonino 5 000 000 $ (3)
Adam Henrique 5 000 000 $ (3)
Zach Bogosian 4 600 000 $ (1)
TJ Brodie 3 900 000 $ (1)
Conor Sheary 3 500 000 $ (1)
Jonas Junland 2 950 000 $ (1)
Marc-Andre Gragnani (1 Way Contract) 2 500 000 $ (2)
Anthony Duclair 2 500 000 $ (3)
Colby Robak 2 100 000 $ (1)
Andrei Loktionov 1 825 000 $ (1)
Justin Pogge 1 500 000 $ (1)
Jake Hansen 1 500 000 $ (3)
Taylor Ellington (Out of Payroll) 1 500 000 $ (1)
Dennis Rasmussen 1 500 000 $ (1)
Josh Archibald 1 500 000 $ (3)
Tobias Rieder 900 000 $ (1)
Mark Jankowski (Out of Payroll) 900 000 $ (2)
Mirco Mueller 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 70 575 000 $
Year 11 : 46 300 000 $
Year 12 : 29 900 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 70 575 000 $
Year 11 : 46 300 000 $
Year 12 : 29 900 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 575 000 $
Year 11 : 46 300 000 $
Year 12 : 29 900 000 $
Year 13 : 5 500 000 $

Farm Players Salaries

Jaroslav Janus 900 000 $ (1)
Jeff Zatkoff 140 000 $ (1)
Kyle Cumiskey 130 000 $ (1)
John Moore 120 000 $ (1)
Branislav Mezei 110 000 $ (1)
Sergei Stetsenko 100 000 $ (1)
Jeremy Price 100 000 $ (2)
Viktor Tikhonov 100 000 $ (1)
Magnus Paajarvi 90 000 $ (1)
Slater Koekkoek 90 000 $ (3)
Joe Morrow 85 000 $ (1)
Brett Ponich 85 000 $ (2)
Joey Leach 80 000 $ (2)
Brendan Woods 80 000 $ (2)
Matej Stransky 80 000 $ (2)
Daultan Leveille 80 000 $ (2)
Maxime Sauve 80 000 $ (1)
Dale Mitchell 75 000 $ (1)
Kevin Lynch 75 000 $ (2)
Sebastian Stefaniszin 75 000 $ (1)
Henrik Bjorklund 75 000 $ (1)
Emile Poirier 75 000 $ (3)
Emil Lundberg 70 000 $ (2)
Samuel Fejes 70 000 $ (2)
Ivan Telegin 70 000 $ (2)
Marcel Hossa 65 000 $ (1)
Lukas Sutter 60 000 $ (2)
Connor Rankin 50 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 3 210 000 $
Year 11 : 1 015 000 $
Year 12 : 165 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 210 000 $
Year 11 : 1 015 000 $
Year 12 : 165 000 $
Year 13 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - 90 $ - 6 037 - 75,46%
Level 2: 5000 - 50 $ - 4 999 - 99,97%
Level 3: 2000 - 35 $ - 1 779 - 88,96%
Level 4: 4000 - 20 $ - 3 946 - 98,66%
Luxury : 1000 - 140 $ - 997 - 99,75%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 45 $ - 1 223 - 61,17%
Farm Level 2: 1000 - 20 $ - 654 - 65,45%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 759 - 88,79%
Average Income per Game1 513 067 $
Year to Date Revenue59 009 619 $
Farm
Home Games Left2
Average Attendance - %1 878 - 62,60%
Average Income per Game97 336 $
Year to Date Revenue3 796 117 $

Expense

Pro Players Total Salaries62 100 000 $
Farm Players Total Salaries3 630 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses56 600 807 $
Farm Year To Date Expenses2 260 175 $
Pro Salary Cap To Date56 087 437 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 026 134 $
Farm Estimated Season Revenue194 673 $
Pro Remaining Season Days16
Pro Expenses Per Days334 759 $
Pro Estimated Expenses5 356 144 $
Farm Remaining Season Days15
Farm Expenses Per Days20 054 $
Farm Estimated Expenses300 810 $
Estimated Season Expenses5 656 954 $
Season Salary Cap62 100 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $6 900 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 100 000 $
Current Bank Account11 755 235 $
Projected Bank Account9 319 088 $

Pro Players Salaries

Jordan Staal 6 500 000 $ (1)
Kyle Okposo 6 150 000 $ (3)
Gabriel Landeskog 5 800 000 $ (1)
Dustin Brown 5 250 000 $ (2)
Petr Mrazek 4 300 000 $ (1)
Tyler Bozak 4 150 000 $ (2)
Jonathan Marchessault 3 500 000 $ (1)
David Backes 3 250 000 $ (2)
Jonas Brodin 2 950 000 $ (1)
Dmitri Orlov 2 800 000 $ (1)
Jacob Markstrom 2 500 000 $ (3)
Dwight King 2 500 000 $ (3)
Justin Braun 2 300 000 $ (2)
Mark Barberio 1 800 000 $ (1)
Ty Wishart 1 750 000 $ (1)
Erik Gustafsson 1 500 000 $ (1)
Frank Vatrano 1 400 000 $ (1)
Dylan DeMelo 1 000 000 $ (1)
Matthew Nieto 900 000 $ (1)
Reid Boucher 900 000 $ (2)
Tyler Motte 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 10 : 62 100 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 62 100 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 62 100 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $

Farm Players Salaries

Vladislav Namestnikov 1 500 000 $ (3)
Bryan Rust 120 000 $ (2)
Sam Brittain 100 000 $ (1)
Sergei Korostin 100 000 $ (1)
Laurent Brossoit 90 000 $ (2)
David Kampf 90 000 $ (2)
Daniel Carr 90 000 $ (2)
Peter Andersson 90 000 $ (1)
Dick Axelsson 90 000 $ (3)
Alexandre Picard 90 000 $ (3)
Mitch Wahl 90 000 $ (1)
Brent Regner 90 000 $ (1)
Ryan Button 90 000 $ (1)
David Warsofsky 90 000 $ (1)
Francis Beauvillier 85 000 $ (2)
Andrey Pedan 85 000 $ (2)
Kirill Kabanov 80 000 $ (2)
Marcel Goc 80 000 $ (3)
Eric Knodel 80 000 $ (3)
Michael Paliotta 80 000 $ (1)
Oscar Dansk 75 000 $ (3)
Linus Arnesson 75 000 $ (2)
Corey Cowick 70 000 $ (3)
Bobby Butler 70 000 $ (3)
Jozef Balej 65 000 $ (2)
Brett Sutter 65 000 $ (2)
Total Farm Players26
Salary Commitment
Year 10 : 3 630 000 $
Year 11 : 1 550 000 $
Year 12 : 705 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 630 000 $
Year 11 : 1 550 000 $
Year 12 : 705 000 $
Year 13 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - 90 $ - 5 646 - 70,57%
Level 2: 5000 - 50 $ - 4 826 - 96,51%
Level 3: 2000 - 36 $ - 1 673 - 83,65%
Level 4: 4000 - 25 $ - 2 689 - 67,23%
Luxury : 1000 - 180 $ - 812 - 81,15%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 881 - 94,05%
Farm Level 2: 1000 - 15 $ - 931 - 93,06%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %15 645 - 78,22%
Average Income per Game1 494 904 $
Year to Date Revenue58 301 255 $
Farm
Home Games Left3
Average Attendance - %2 812 - 93,72%
Average Income per Game113 979 $
Year to Date Revenue4 331 190 $

Expense

Pro Players Total Salaries63 250 000 $
Farm Players Total Salaries2 515 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses62 590 674 $
Farm Year To Date Expenses2 474 681 $
Pro Salary Cap To Date62 077 256 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 989 808 $
Farm Estimated Season Revenue341 936 $
Pro Remaining Season Days16
Pro Expenses Per Days340 909 $
Pro Estimated Expenses5 454 544 $
Farm Remaining Season Days15
Farm Expenses Per Days14 059 $
Farm Estimated Expenses210 885 $
Estimated Season Expenses5 665 429 $
Season Salary Cap63 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $5 750 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 250 000 $
Current Bank Account7 913 867 $
Projected Bank Account5 580 182 $

Pro Players Salaries

Zach Parise 9 250 000 $ (4)
Corey Perry 8 750 000 $ (2)
Vladimir Tarasenko (Out of Payroll) 7 000 000 $ (3)
David Krejci 7 000 000 $ (3)
Dustin Byfuglien 6 500 000 $ (5)
Brett Connolly 4 500 000 $ (5)
Neal Pionk 4 000 000 $ (5)
Louis Domingue 3 700 000 $ (2)
Michael Del Zotto 3 500 000 $ (1)
Blake Comeau 2 300 000 $ (1)
Luke Schenn 1 800 000 $ (1)
Miles Wood 1 800 000 $ (1)
Joonas Donskoi 1 750 000 $ (1)
Antti Raanta 1 750 000 $ (1)
Markus Hannikainen 1 500 000 $ (2)
Conor Garland 900 000 $ (3)
Brett Kulak 900 000 $ (2)
Alex Kerfoot 900 000 $ (2)
Derrick Pouliot 900 000 $ (2)
Alexander Wennberg 900 000 $ (1)
Blair Jones 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 70 250 000 $
Year 11 : 55 800 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Average Commitment
Year 10 : 69 500 000 $
Year 11 : 55 050 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 250 000 $
Year 11 : 55 800 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $

Farm Players Salaries

John Mitchell 160 000 $ (1)
Oskars Bartulis 110 000 $ (2)
Seth Helgeson 100 000 $ (1)
Anton Gustafsson 95 000 $ (1)
Christian Thomas 95 000 $ (1)
Jerome Gauthier-Leduc 95 000 $ (3)
Rostislav Olesz 90 000 $ (3)
Brad Malone 90 000 $ (1)
Derek Rodwell 90 000 $ (1)
Mark Alt 90 000 $ (3)
Chet Pickard 90 000 $ (2)
Linden Rowat 90 000 $ (3)
Denis Bodrov 90 000 $ (2)
Colin Sullivan 85 000 $ (2)
Patrick McNally 85 000 $ (2)
Nick Ebert 80 000 $ (2)
Tomas Surovy 80 000 $ (3)
Mikhail Stefanovich 80 000 $ (1)
Edwin Minney 75 000 $ (3)
Philippe Hudon 75 000 $ (3)
Myles Bell 75 000 $ (1)
Nick Magyar 75 000 $ (3)
Samuel Noreau 75 000 $ (3)
Olivier Archambault 70 000 $ (3)
Michael Downing 70 000 $ (2)
Travis Ewanyk 70 000 $ (1)
Ryan Martindale 65 000 $ (2)
Ruslan Bashkirov 65 000 $ (2)
Brandon Hynes 55 000 $ (3)
Blake Clarke 50 000 $ (2)
Total Farm Players30
Salary Commitment
Year 10 : 2 515 000 $
Year 11 : 1 660 000 $
Year 12 : 870 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 515 000 $
Year 11 : 1 660 000 $
Year 12 : 870 000 $
Year 13 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 95 $ - 5 578 - 69,73%
Level 2: 5000 - 60 $ - 4 123 - 82,46%
Level 3: 2000 - 40 $ - 1 536 - 76,82%
Level 4: 4000 - 25 $ - 2 937 - 73,43%
Luxury : 1000 - 185 $ - 814 - 81,36%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 879 - 93,96%
Farm Level 2: 1000 - 15 $ - 979 - 97,90%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %14 988 - 74,94%
Average Income per Game1 496 783 $
Year to Date Revenue58 374 537 $
Farm
Home Games Left3
Average Attendance - %2 858 - 95,27%
Average Income per Game114 948 $
Year to Date Revenue4 368 007 $

Expense

Pro Players Total Salaries65 675 000 $
Farm Players Total Salaries2 664 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses62 667 822 $
Farm Year To Date Expenses2 464 551 $
Pro Salary Cap To Date62 154 412 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 993 566 $
Farm Estimated Season Revenue344 843 $
Pro Remaining Season Days16
Pro Expenses Per Days353 877 $
Pro Estimated Expenses5 662 032 $
Farm Remaining Season Days15
Farm Expenses Per Days14 863 $
Farm Estimated Expenses222 945 $
Estimated Season Expenses5 884 977 $
Season Salary Cap65 675 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $3 325 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 675 000 $
Current Bank Account33 950 203 $
Projected Bank Account31 403 635 $

Pro Players Salaries

Pavel Datsyuk 7 650 000 $ (2)
Ryan Suter 7 000 000 $ (3)
Evgeny Kuznetsov 7 000 000 $ (5)
Alexander Radulov 6 000 000 $ (1)
Jussi Jokinen 5 700 000 $ (1)
Joni Pitkanen 5 250 000 $ (1)
Brent Seabrook 4 850 000 $ (2)
Chris Kreider 4 500 000 $ (3)
Mike Green 4 100 000 $ (1)
Jacob Trouba (Out of Payroll) 3 500 000 $ (3)
Nate Thompson 3 000 000 $ (2)
Anton Forsberg 1 800 000 $ (1)
Eric Wellwood 1 500 000 $ (2)
Jordan Szwarz 1 000 000 $ (2)
Mark Katic 925 000 $ (1)
Matt Murray 900 000 $ (1)
Brock McGinn 900 000 $ (2)
Jordan Schmaltz 900 000 $ (2)
Pavel Buchnevich 900 000 $ (3)
Oliver Bjorkstrand 900 000 $ (2)
Teuvo Teravainen 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 69 175 000 $
Year 11 : 43 600 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Average Commitment
Year 10 : 69 175 000 $
Year 11 : 43 600 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 175 000 $
Year 11 : 43 600 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $

Farm Players Salaries

Nathan Gerbe 175 000 $ (1)
Drake Caggiula 170 000 $ (3)
Cory Conacher 140 000 $ (1)
Enver Lisin 125 000 $ (1)
Nathan Beaulieu 120 000 $ (1)
Michael Hutchinson 110 000 $ (2)
Marcel Noebels 100 000 $ (2)
Joonas Nattinen 100 000 $ (1)
Dylan Olsen 92 500 $ (1)
Cody McLeod 91 000 $ (1)
Anton Rodin 90 000 $ (1)
Andreas Nodl 90 000 $ (2)
Max Reinhart 90 000 $ (2)
Patrik Bartosak 90 000 $ (2)
Paul Postma 90 000 $ (1)
Tyler Beskorowany 90 000 $ (1)
Curtis Mckenzie 86 000 $ (1)
Nicklas Lasu 80 000 $ (1)
Matt Mackenzie 80 000 $ (1)
John McFarland 80 000 $ (1)
Jordy Stallard 75 000 $ (3)
Niklas Hansson 75 000 $ (3)
Taylor Cammarata 75 000 $ (3)
Anthony Florentino 75 000 $ (3)
Avery Peterson 75 000 $ (3)
Ryan Fitzgerald 75 000 $ (3)
Matt Buckles 65 000 $ (2)
Loik Leveille 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 664 500 $
Year 11 : 1 165 000 $
Year 12 : 620 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 664 500 $
Year 11 : 1 165 000 $
Year 12 : 620 000 $
Year 13 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - 90 $ - 5 902 - 84,31%
Level 2: 5000 - 65 $ - 3 759 - 75,18%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 936 - 98,40%
Luxury : 1000 - 175 $ - 982 - 98,17%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 892 - 94,58%
Farm Level 2: 1000 - 15 $ - 951 - 95,12%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %16 578 - 87,25%
Average Income per Game1 529 817 $
Year to Date Revenue58 133 027 $
Farm
Home Games Left3
Average Attendance - %2 843 - 94,76%
Average Income per Game114 967 $
Year to Date Revenue4 368 728 $

Expense

Pro Players Total Salaries68 750 000 $
Farm Players Total Salaries5 657 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 254 693 $
Farm Year To Date Expenses2 890 640 $
Pro Salary Cap To Date60 741 305 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 589 450 $
Farm Estimated Season Revenue344 900 $
Pro Remaining Season Days16
Pro Expenses Per Days370 321 $
Pro Estimated Expenses5 925 136 $
Farm Remaining Season Days15
Farm Expenses Per Days30 954 $
Farm Estimated Expenses464 310 $
Estimated Season Expenses6 389 446 $
Season Salary Cap68 750 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $250 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 750 000 $
Current Bank Account4 953 390 $
Projected Bank Account3 498 294 $

Pro Players Salaries

Erik Karlsson 8 500 000 $ (3)
Nicklas Backstrom 8 200 000 $ (1)
Blake Wheeler 8 000 000 $ (4)
Ben Bishop 6 500 000 $ (5)
J.T. Miller 6 000 000 $ (5)
Milan Kraft 5 250 000 $ (1)
Nick Holden 4 800 000 $ (2)
Michael Grabner 4 000 000 $ (2)
Mika Zibanejad 3 000 000 $ (2)
Karl Alzner 2 100 000 $ (1)
Brandon Pirri 1 800 000 $ (1)
Jordan Oesterle 1 800 000 $ (1)
Brandon Tanev 1 800 000 $ (1)
Chris Tierney 1 500 000 $ (1)
Tanner Glass 1 000 000 $ (1)
Malcolm Subban 900 000 $ (3)
Lucas Wallmark 900 000 $ (3)
Joshua Morrissey 900 000 $ (2)
Ryan Pulock 900 000 $ (3)
Anthony Mantha 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 750 000 $
Year 11 : 44 400 000 $
Year 12 : 31 700 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 68 750 000 $
Year 11 : 44 400 000 $
Year 12 : 31 700 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 750 000 $
Year 11 : 44 400 000 $
Year 12 : 31 700 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Tim Heed 1 750 000 $ (3)
Colin Miller 1 400 000 $ (2)
Andrew Desjardins 200 000 $ (2)
Stanislav Galiev 175 000 $ (3)
Anders Lindback 150 000 $ (3)
Jakub Kindl 120 000 $ (3)
Justin Peters 120 000 $ (3)
Stefan Legein 100 000 $ (2)
Mark Borowiecki 100 000 $ (2)
Kevin Marshall 100 000 $ (3)
Logan MacMillan 95 000 $ (1)
Colby Cave 90 000 $ (3)
Jordon Southorn 90 000 $ (2)
Drayson Bowman 85 000 $ (2)
Timo Pielmeier 85 000 $ (1)
Nikolai Prokhorkin 80 000 $ (1)
Jori Lehtera 80 000 $ (1)
Bryan Cameron 77 500 $ (1)
Wiley Sherman 75 000 $ (3)
Jared Hauf 75 000 $ (3)
Maksim Mayorov 75 000 $ (1)
Chris Doyle 70 000 $ (1)
Marc-Olivier Roy 70 000 $ (1)
Zakhar Arzamastsev 65 000 $ (1)
Alex Coulombe 60 000 $ (1)
Luke Lockhart 60 000 $ (1)
Denis Kamaev 55 000 $ (1)
Fabian Gunnarsson 55 000 $ (2)
Nick Petersen 50 000 $ (1)
Tyler Hill 50 000 $ (2)
Total Farm Players30
Salary Commitment
Year 10 : 5 657 500 $
Year 11 : 1 900 000 $
Year 12 : 1 080 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 657 500 $
Year 11 : 1 900 000 $
Year 12 : 1 080 000 $
Year 13 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 8000 - 96 $ - 5 446 - 68,07%
Level 2: 6000 - 66 $ - 3 781 - 63,02%
Level 3: 3000 - 37 $ - 1 655 - 55,18%
Level 4: 4000 - 30 $ - 2 396 - 59,90%
Luxury : 1000 - 175 $ - 990 - 99,02%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 880 - 93,99%
Farm Level 2: 1000 - 17 $ - 846 - 84,62%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %14 268 - 64,86%
Average Income per Game1 519 371 $
Year to Date Revenue57 736 101 $
Farm
Home Games Left2
Average Attendance - %2 726 - 90,87%
Average Income per Game114 552 $
Year to Date Revenue4 467 526 $

Expense

Pro Players Total Salaries68 650 000 $
Farm Players Total Salaries4 495 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 842 648 $
Farm Year To Date Expenses2 965 055 $
Pro Salary Cap To Date61 329 287 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 558 113 $
Farm Estimated Season Revenue229 104 $
Pro Remaining Season Days16
Pro Expenses Per Days369 786 $
Pro Estimated Expenses5 916 576 $
Farm Remaining Season Days15
Farm Expenses Per Days24 704 $
Farm Estimated Expenses370 560 $
Estimated Season Expenses6 287 136 $
Season Salary Cap68 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $350 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 650 000 $
Current Bank Account84 616 089 $
Projected Bank Account83 116 170 $

Pro Players Salaries

Joe Thornton 7 850 000 $ (2)
Rick Nash 7 750 000 $ (1)
Matt Carle 5 750 000 $ (2)
Cam Barker 5 500 000 $ (2)
Tomas Tatar 5 500 000 $ (5)
Cody Hodgson 4 500 000 $ (3)
Nick Bjugstad 4 000 000 $ (3)
Nino Niederreiter 4 000 000 $ (1)
Joonas Korpisalo 3 500 000 $ (3)
Jason Demers 3 350 000 $ (2)
Antoine Roussel 2 400 000 $ (2)
Zack Kassian 2 400 000 $ (1)
Markus Nutivaara 2 100 000 $ (2)
Scott Darling 2 000 000 $ (2)
Connor Brown 1 800 000 $ (1)
Mikael Backlund 1 500 000 $ (1)
Ben Chiarot 1 500 000 $ (2)
Micheal Ferland 1 450 000 $ (1)
Jimmy Vesey 900 000 $ (1)
Shea Theodore 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 68 650 000 $
Year 11 : 48 850 000 $
Year 12 : 18 400 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 68 400 000 $
Year 11 : 48 850 000 $
Year 12 : 18 400 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 650 000 $
Year 11 : 48 850 000 $
Year 12 : 18 400 000 $
Year 13 : 5 500 000 $

Farm Players Salaries

Steven Kampfer 1 600 000 $ (2)
Jonas Hiller 175 000 $ (2)
Maxim Lapierre 150 000 $ (1)
Dalton Prout 140 000 $ (3)
Corey Locke 140 000 $ (1)
Iiro Pakarinen 140 000 $ (2)
Ville Koistinen 135 000 $ (2)
Maxime Lagace 120 000 $ (2)
Jeremie Blain (Out of Payroll) 120 000 $ (1)
Patrice Cormier 120 000 $ (1)
Sergey Kalinin 120 000 $ (2)
Chris Conner 100 000 $ (2)
Rene Bourque 97 500 $ (1)
Brad Ross 95 000 $ (2)
Tomas Hyka 95 000 $ (2)
Mathieu Carle 92 500 $ (2)
Maxim Shalunov 85 000 $ (1)
Anthony Peluso 85 000 $ (2)
Nicklas Jensen 80 000 $ (1)
Antoine Bibeau 80 000 $ (3)
Harrison Ruopp 80 000 $ (1)
Ryan Macinnis 75 000 $ (3)
Benjamin Conz 75 000 $ (1)
Calle Andersson 75 000 $ (1)
Louis-Marc Aubry 70 000 $ (2)
Dalton Smith 70 000 $ (2)
Eric Roy 70 000 $ (2)
Milan Jurcina 70 000 $ (1)
Emil Djuse 67 500 $ (1)
Corey Fienhage 67 500 $ (1)
Andrej Sastny 65 000 $ (1)
T.J. Hensick 60 000 $ (1)
Total Farm Players32
Salary Commitment
Year 10 : 4 615 000 $
Year 11 : 1 822 500 $
Year 12 : 295 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 620 000 $
Year 11 : 1 822 500 $
Year 12 : 295 000 $
Year 13 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 8000 - 88 $ - 6 845 - 85,56%
Level 2: 5000 - 55 $ - 4 948 - 98,96%
Level 3: 2000 - 33 $ - 1 859 - 92,94%
Level 4: 4000 - 18 $ - 3 944 - 98,60%
Luxury : 1000 - 185 $ - 792 - 79,18%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 895 - 94,76%
Farm Level 2: 1000 - 15 $ - 951 - 95,06%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 387 - 91,94%
Average Income per Game1 624 314 $
Year to Date Revenue61 723 924 $
Farm
Home Games Left3
Average Attendance - %2 846 - 94,86%
Average Income per Game115 139 $
Year to Date Revenue4 375 283 $

Expense

Pro Players Total Salaries67 650 000 $
Farm Players Total Salaries3 000 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses60 935 050 $
Farm Year To Date Expenses2 176 185 $
Pro Salary Cap To Date60 421 665 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 872 941 $
Farm Estimated Season Revenue345 417 $
Pro Remaining Season Days16
Pro Expenses Per Days364 439 $
Pro Estimated Expenses5 831 024 $
Farm Remaining Season Days15
Farm Expenses Per Days16 667 $
Farm Estimated Expenses250 005 $
Estimated Season Expenses6 081 029 $
Season Salary Cap67 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 350 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 650 000 $
Current Bank Account14 048 958 $
Projected Bank Account13 186 287 $

Pro Players Salaries

Paul Stastny 9 000 000 $ (5)
Olli Jokinen 8 000 000 $ (1)
Marian Gaborik 7 250 000 $ (1)
Jakub Voracek 7 150 000 $ (2)
Dan Hamhuis 5 750 000 $ (1)
Patrick Eaves 4 500 000 $ (1)
Jay Beagle 2 800 000 $ (1)
Chad Johnson 2 800 000 $ (1)
James Reimer 2 800 000 $ (1)
Adam McQuaid 2 300 000 $ (1)
Trevor Lewis 2 300 000 $ (1)
Ryan Strome 2 300 000 $ (1)
Kevan Miller (Out of Payroll) 1 950 000 $ (1)
Roman Horak 1 800 000 $ (1)
Brad Hunt 1 800 000 $ (2)
David Rundblad 1 750 000 $ (2)
Brendan Leipsic 1 750 000 $ (3)
Rob O'Gara 900 000 $ (1)
Dylan Strome 900 000 $ (3)
Will Butcher 900 000 $ (2)
Brock Boeser 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 10 : 69 600 000 $
Year 11 : 24 150 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Average Commitment
Year 10 : 69 100 000 $
Year 11 : 24 150 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 600 000 $
Year 11 : 24 150 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $

Farm Players Salaries

Nicolas Deslauriers (Out of Payroll) 1 000 000 $ (1)
Jay Dickman 100 000 $ (1)
Mark Olver 100 000 $ (2)
Yan-Pavel Laplante 100 000 $ (1)
Yutaka Fukufuji 100 000 $ (1)
Jimmy Lodge 100 000 $ (1)
Steven Hodges 100 000 $ (1)
Daniel Rahimi (Out of Payroll) 90 000 $ (1)
Tommy Cross 90 000 $ (1)
Brandon Archibald 90 000 $ (1)
Hannu Toivonen 80 000 $ (2)
Codey Burki 80 000 $ (1)
Cody Sol 80 000 $ (1)
Andre Petersson 80 000 $ (1)
Maxime Macenauer 80 000 $ (1)
John Degray 75 000 $ (1)
Colton Gillies 70 000 $ (2)
Brett MacLean 70 000 $ (1)
Dustin Boyd (Out of Payroll) 70 000 $ (1)
Sean Lorenz 70 000 $ (1)
Justin Kea (Out of Payroll) 70 000 $ (2)
Quentin Shore 70 000 $ (2)
Stefan Warg 70 000 $ (1)
Derek Grant 70 000 $ (1)
Etienne Brodeur 65 000 $ (2)
Tomas Malec 65 000 $ (1)
Ryan Rehill 65 000 $ (1)
Jakub Izacky 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 3 160 000 $
Year 11 : 455 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 160 000 $
Year 11 : 455 000 $
Year 12 : 0 $
Year 13 : 0 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - 88 $ - 6 826 - 85,33%
Level 2: 6000 - 58 $ - 4 255 - 70,92%
Level 3: 3000 - 35 $ - 1 749 - 58,31%
Level 4: 4000 - 25 $ - 2 941 - 73,52%
Luxury : 1000 - 190 $ - 780 - 77,97%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 266 - 63,30%
Farm Level 2: 1000 - 25 $ - 528 - 52,78%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %16 551 - 75,23%
Average Income per Game1 592 097 $
Year to Date Revenue62 091 783 $
Farm
Home Games Left3
Average Attendance - %1 794 - 59,80%
Average Income per Game100 246 $
Year to Date Revenue3 809 353 $

Expense

Pro Players Total Salaries57 600 000 $
Farm Players Total Salaries4 422 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 036 622 $
Farm Year To Date Expenses2 994 560 $
Pro Salary Cap To Date60 523 265 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 184 194 $
Farm Estimated Season Revenue300 738 $
Pro Remaining Season Days16
Pro Expenses Per Days310 695 $
Pro Estimated Expenses4 971 120 $
Farm Remaining Season Days15
Farm Expenses Per Days24 315 $
Farm Estimated Expenses364 725 $
Estimated Season Expenses5 335 845 $
Season Salary Cap57 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $11 400 000 $
Estimate Over Minimum Salary Cap of 0 $ 57 600 000 $
Current Bank Account14 911 066 $
Projected Bank Account13 060 153 $

Pro Players Salaries

Tuukka Rask 7 600 000 $ (4)
Patrice Bergeron (Out of Payroll) 7 000 000 $ (4)
Alexander Edler 6 000 000 $ (2)
Jaden Schwartz 6 000 000 $ (2)
Travis Zajac 6 000 000 $ (2)
Ladislav Smid 4 000 000 $ (1)
Matt Cullen 3 700 000 $ (1)
Darcy Kuemper 3 300 000 $ (1)
Carl Hagelin 3 100 000 $ (1)
Michael Matheson 2 800 000 $ (1)
Adam Lowry 2 500 000 $ (3)
Matt Grzelcyk 2 300 000 $ (1)
Maxim Trunev 1 800 000 $ (1)
Anders Bjork 1 800 000 $ (1)
Mackenzie Weegar 1 750 000 $ (3)
Nic Dowd 1 350 000 $ (2)
Timo Meier 900 000 $ (2)
Carl Dahlstrom 900 000 $ (2)
Kevin Fiala 900 000 $ (2)
Josh Anderson 900 000 $ (1)
Jared McCann 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 10 : 65 500 000 $
Year 11 : 41 800 000 $
Year 12 : 18 850 000 $
Year 13 : 14 600 000 $
Salary Average Commitment
Year 10 : 65 500 000 $
Year 11 : 41 800 000 $
Year 12 : 18 850 000 $
Year 13 : 14 600 000 $
Salary Cap with 1 Way Contract
Year 10 : 65 500 000 $
Year 11 : 41 800 000 $
Year 12 : 18 850 000 $
Year 13 : 14 600 000 $

Farm Players Salaries

Zach Hamill 1 450 000 $ (3)
Daniel Paille 175 000 $ (1)
Dustin Tokarski 150 000 $ (3)
Shane Prince 150 000 $ (2)
Rocco Grimaldi 150 000 $ (2)
Samuel Carrier 140 000 $ (1)
Ben Hutton 140 000 $ (1)
Shaone Morrisonn 140 000 $ (2)
Dustin Jeffrey 130 000 $ (2)
Jesse Blacker 110 000 $ (2)
Kris Newbury 110 000 $ (1)
Jared Knight 107 500 $ (2)
Mat Clark (Out of Payroll) 100 000 $ (1)
Luca Sbisa 100 000 $ (3)
Christian Folin 100 000 $ (1)
Zach Budish 95 000 $ (1)
Josh Leivo 90 000 $ (2)
Ryan Murphy 90 000 $ (1)
Jordan Martinook 90 000 $ (2)
Lance Bouma 90 000 $ (3)
Samu Perhonen 90 000 $ (2)
Matt Puempel 85 000 $ (1)
Devante Smith-Pelly 80 000 $ (2)
Jon Gillies 75 000 $ (3)
Marc-Antoine Pouliot 75 000 $ (1)
Dan Blackburn 75 000 $ (2)
Erik Nemec 70 000 $ (1)
Ryan Stoa 70 000 $ (1)
Tony DeHart 65 000 $ (1)
Jordan Messier 65 000 $ (1)
Danick Paquette 65 000 $ (1)
Total Farm Players31
Salary Commitment
Year 10 : 4 522 500 $
Year 11 : 1 772 500 $
Year 12 : 560 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 522 500 $
Year 11 : 1 772 500 $
Year 12 : 560 000 $
Year 13 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - 80 $ - 7 078 - 88,48%
Level 2: 6000 - 45 $ - 5 595 - 93,26%
Level 3: 3000 - 30 $ - 2 422 - 80,72%
Level 4: 4000 - 20 $ - 3 968 - 99,21%
Luxury : 1000 - 180 $ - 842 - 84,17%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 900 - 95,01%
Farm Level 2: 1000 - 15 $ - 964 - 96,43%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %19 906 - 90,48%
Average Income per Game1 580 016 $
Year to Date Revenue60 040 604 $
Farm
Home Games Left2
Average Attendance - %2 864 - 95,48%
Average Income per Game115 667 $
Year to Date Revenue4 510 999 $

Expense

Pro Players Total Salaries59 200 000 $
Farm Players Total Salaries3 985 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 490 632 $
Farm Year To Date Expenses2 933 461 $
Pro Salary Cap To Date60 977 285 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 740 048 $
Farm Estimated Season Revenue231 333 $
Pro Remaining Season Days16
Pro Expenses Per Days319 251 $
Pro Estimated Expenses5 108 016 $
Farm Remaining Season Days15
Farm Expenses Per Days21 962 $
Farm Estimated Expenses329 430 $
Estimated Season Expenses5 437 446 $
Season Salary Cap59 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $9 800 000 $
Estimate Over Minimum Salary Cap of 0 $ 59 200 000 $
Current Bank Account15 204 343 $
Projected Bank Account14 738 278 $

Pro Players Salaries

Patrick Kane 10 000 000 $ (5)
Duncan Keith (Out of Payroll) 7 250 000 $ (1)
Mark Scheifele 6 500 000 $ (3)
Thomas Greiss 5 750 000 $ (3)
Johnny Gaudreau 5 500 000 $ (2)
Wayne Simmonds 5 000 000 $ (2)
Roman Josi 4 500 000 $ (2)
Danton Heinen 3 500 000 $ (1)
Olli Maatta (Out of Payroll) 3 500 000 $ (3)
Erik Haula 3 000 000 $ (2)
Travis Hamonic (Out of Payroll) 1 900 000 $ (1)
Jason Garrison 1 800 000 $ (1)
Mark Stuart 1 800 000 $ (1)
Quinton Howden 1 800 000 $ (1)
Danny DeKeyser 1 750 000 $ (3)
Ryan Reaves 1 400 000 $ (2)
Ian Cole 1 400 000 $ (1)
Zack Smith 1 000 000 $ (1)
Charlie McAvoy 900 000 $ (2)
Tom Wilson 900 000 $ (2)
Radek Faksa 900 000 $ (1)
Kyle Connor 900 000 $ (2)
Tristan Jarry 900 000 $ (2)
Total Pro Players23
Salary Commitment
Year 10 : 71 850 000 $
Year 11 : 50 500 000 $
Year 12 : 27 500 000 $
Year 13 : 10 000 000 $
Salary Average Commitment
Year 10 : 71 850 000 $
Year 11 : 50 500 000 $
Year 12 : 27 500 000 $
Year 13 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 850 000 $
Year 11 : 50 500 000 $
Year 12 : 27 500 000 $
Year 13 : 10 000 000 $

Farm Players Salaries

Mario Kempe 1 500 000 $ (2)
Nick Seeler 180 000 $ (2)
Troy Brouwer 170 000 $ (1)
Kalle Kossila 150 000 $ (3)
Matt Irwin 150 000 $ (1)
Tom Kuhnhackl 140 000 $ (2)
Taylor Leier 135 000 $ (2)
Joakim Andersson 125 000 $ (2)
Kent Patterson 100 000 $ (2)
Blake Coleman 100 000 $ (3)
Zac Rinaldo 100 000 $ (1)
Vladimir Mihalik 100 000 $ (1)
Bill Sweatt 100 000 $ (2)
David Toews 95 000 $ (3)
Kristoffer Berglund 90 000 $ (2)
Mattias Backman 80 000 $ (1)
Alec Martinez 75 000 $ (1)
Mike Morrison 75 000 $ (1)
Jack Campbell 75 000 $ (2)
Steven Fogarty 75 000 $ (1)
Andrew Fritsch 70 000 $ (1)
Eero Elo 70 000 $ (1)
Petr Straka 65 000 $ (2)
Vyacheslav Osnovin 65 000 $ (2)
Alex Belzile (Out of Payroll) 60 000 $ (2)
Tyler Biggs 50 000 $ (2)
Nikolas Brouillard 50 000 $ (1)
Total Farm Players27
Salary Commitment
Year 10 : 4 045 000 $
Year 11 : 1 680 000 $
Year 12 : 345 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 045 000 $
Year 11 : 1 680 000 $
Year 12 : 345 000 $
Year 13 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - 90 $ - 6 090 - 76,13%
Level 2: 6000 - 60 $ - 4 123 - 68,72%
Level 3: 3000 - 30 $ - 2 359 - 78,62%
Level 4: 5000 - 20 $ - 4 087 - 81,73%
Luxury : 1500 - 150 $ - 1 056 - 70,41%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 902 - 95,10%
Farm Level 2: 1000 - 15 $ - 953 - 95,34%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %17 715 - 75,38%
Average Income per Game1 558 218 $
Year to Date Revenue59 212 287 $
Farm
Home Games Left3
Average Attendance - %2 855 - 95,18%
Average Income per Game115 536 $
Year to Date Revenue4 390 382 $

Expense

Pro Players Total Salaries68 600 000 $
Farm Players Total Salaries3 640 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 437 063 $
Farm Year To Date Expenses2 669 528 $
Pro Salary Cap To Date60 923 706 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 674 654 $
Farm Estimated Season Revenue346 609 $
Pro Remaining Season Days16
Pro Expenses Per Days369 519 $
Pro Estimated Expenses5 912 304 $
Farm Remaining Season Days15
Farm Expenses Per Days20 108 $
Farm Estimated Expenses301 620 $
Estimated Season Expenses6 213 924 $
Season Salary Cap68 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $400 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 600 000 $
Current Bank Account36 378 328 $
Projected Bank Account35 185 667 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (3)
Max Pacioretty 8 000 000 $ (3)
Brad Stuart 6 750 000 $ (1)
Alex Pietrangelo 6 250 000 $ (4)
Matt Duchene 6 000 000 $ (1)
Ondrej Palat 5 500 000 $ (1)
Devan Dubnyk 5 500 000 $ (1)
Mikko Koivu 5 300 000 $ (1)
Nail Yakupov 3 800 000 $ (1)
Tomas Nosek 1 800 000 $ (1)
David Rittich 1 800 000 $ (1)
Alex Iafallo 1 200 000 $ (1)
Brandon Montour 900 000 $ (2)
Jake Virtanen 900 000 $ (3)
William Carrier 900 000 $ (3)
Ryan Murray 900 000 $ (1)
Joel Edmundson 900 000 $ (1)
Morgan Rielly 900 000 $ (1)
Sam Bennett 900 000 $ (3)
Mathew Barzal 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 68 600 000 $
Year 11 : 28 250 000 $
Year 12 : 26 450 000 $
Year 13 : 6 250 000 $
Salary Average Commitment
Year 10 : 67 950 000 $
Year 11 : 27 600 000 $
Year 12 : 25 800 000 $
Year 13 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 600 000 $
Year 11 : 28 250 000 $
Year 12 : 26 450 000 $
Year 13 : 6 250 000 $

Farm Players Salaries

Phil Varone 1 250 000 $ (1)
Mac Bennett (Out of Payroll) 125 000 $ (1)
Jon Merrill 120 000 $ (1)
Connor Brickley 120 000 $ (1)
Sondre Olden 120 000 $ (1)
Scott Wilson 120 000 $ (1)
Michael Chaput 100 000 $ (3)
Nikita Nesterov 100 000 $ (3)
Matt Beleskey 99 500 $ (1)
Erik Condra 97 000 $ (1)
Kenny Agostino 96 500 $ (2)
Stefan Elliott 95 000 $ (1)
Joonas Kemppainen 95 000 $ (1)
Brandon Manning 95 000 $ (1)
Lauri Korpikoski 92 500 $ (1)
Troy Bourke 90 000 $ (3)
Connor Knapp 90 000 $ (3)
Henrik Karlsson 90 000 $ (2)
Luca Cunti 85 000 $ (2)
Peter Stoykewych 80 000 $ (1)
Taylor Aronson 80 000 $ (2)
Leland Irving 79 500 $ (1)
Kerby Rychel 75 000 $ (3)
Joseph Labate 70 000 $ (1)
Tim Bozon 70 000 $ (2)
Matthew Finn 65 000 $ (2)
Steve Quailer 60 000 $ (2)
Maxim Kitsyn 55 000 $ (1)
Johan Motin 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 10 : 3 765 000 $
Year 11 : 1 001 500 $
Year 12 : 455 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 765 000 $
Year 11 : 1 001 500 $
Year 12 : 455 000 $
Year 13 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 8000 - 88 $ - 6 313 - 78,91%
Level 2: 6000 - 52 $ - 5 326 - 88,77%
Level 3: 3000 - 25 $ - 2 466 - 82,20%
Level 4: 5000 - 16 $ - 4 294 - 85,87%
Luxury : 1000 - 186 $ - 807 - 80,73%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 33 $ - 1 918 - 95,91%
Farm Level 2: 1000 - 15 $ - 991 - 99,06%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %19 206 - 83,50%
Average Income per Game1 575 269 $
Year to Date Revenue61 435 479 $
Farm
Home Games Left3
Average Attendance - %2 909 - 96,96%
Average Income per Game103 616 $
Year to Date Revenue3 937 399 $

Expense

Pro Players Total Salaries68 850 000 $
Farm Players Total Salaries2 550 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 109 069 $
Farm Year To Date Expenses2 415 815 $
Pro Salary Cap To Date60 595 735 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 150 537 $
Farm Estimated Season Revenue310 847 $
Pro Remaining Season Days16
Pro Expenses Per Days370 856 $
Pro Estimated Expenses5 933 696 $
Farm Remaining Season Days15
Farm Expenses Per Days14 247 $
Farm Estimated Expenses213 705 $
Estimated Season Expenses6 147 401 $
Season Salary Cap68 850 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $150 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 850 000 $
Current Bank Account137 440 005 $
Projected Bank Account134 753 988 $

Pro Players Salaries

Ilya Kovalchuk 9 900 000 $ (4)
Andrei Vasilevski 5 750 000 $ (3)
Patrik Berglund 5 500 000 $ (2)
James vanRiemsdyk 5 500 000 $ (3)
Ryan Kesler 5 500 000 $ (4)
Mattias Ekholm 5 500 000 $ (5)
Zach Boychuk 5 400 000 $ (2)
Christian Backman 4 500 000 $ (1)
Alexander Steen (1 Way Contract) 4 500 000 $ (3)
Mats Zuccarello (1 Way Contract) 4 000 000 $ (3)
Braydon Coburn 3 250 000 $ (2)
Andrew Shaw 1 750 000 $ (1)
Peter Budaj 1 500 000 $ (1)
Brandon Carlo 900 000 $ (1)
Andreas Athanasiou 900 000 $ (3)
Markus Granlund 900 000 $ (1)
Jamieson Oleksiak 900 000 $ (1)
Pontus Aberg 900 000 $ (2)
Vince Dunn 900 000 $ (3)
William Nylander 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 850 000 $
Year 11 : 57 500 000 $
Year 12 : 42 450 000 $
Year 13 : 20 900 000 $
Salary Average Commitment
Year 10 : 68 750 000 $
Year 11 : 57 600 000 $
Year 12 : 42 450 000 $
Year 13 : 20 900 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 850 000 $
Year 11 : 57 500 000 $
Year 12 : 42 450 000 $
Year 13 : 20 900 000 $

Farm Players Salaries

Thomas McCollum 175 000 $ (3)
Andrej Sustr 170 000 $ (1)
Noel Acciari 150 000 $ (2)
Peter Holland 120 000 $ (1)
Patrick Wiercioch 120 000 $ (1)
Patrik Nemeth 120 000 $ (2)
Michael Bournival 120 000 $ (2)
Derek MacKenzie 100 000 $ (1)
Jeff Frazee 95 000 $ (2)
Valentin Zykov 90 000 $ (3)
Alexander Guptill 90 000 $ (2)
Oskar Sundqvist 90 000 $ (2)
Mike Reilly 90 000 $ (2)
Stefan Matteau 85 000 $ (2)
Robbie Russo 85 000 $ (1)
Chris Brown 85 000 $ (2)
Mikael Wikstrand 80 000 $ (2)
Greg Mckegg 80 000 $ (2)
Jeremy Morin 80 000 $ (1)
Petter Granberg 80 000 $ (1)
Philippe Paradis 75 000 $ (2)
Juuso Ikonen 75 000 $ (3)
Ludwig Bystrom 75 000 $ (3)
Jambon d'urgence 1 75 000 $ (1)
Andrei Mironov 75 000 $ (3)
Branden Troock 70 000 $ (2)
Total Farm Players26
Salary Commitment
Year 10 : 2 550 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 550 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - 90 $ - 6 246 - 78,08%
Level 2: 6000 - 55 $ - 5 491 - 91,52%
Level 3: 3000 - 26 $ - 2 471 - 82,37%
Level 4: 5000 - 19 $ - 4 240 - 84,81%
Luxury : 1000 - 185 $ - 821 - 82,13%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 915 - 95,75%
Farm Level 2: 1000 - 14 $ - 965 - 96,45%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %19 270 - 83,78%
Average Income per Game1 635 341 $
Year to Date Revenue62 142 940 $
Farm
Home Games Left2
Average Attendance - %2 880 - 95,99%
Average Income per Game112 299 $
Year to Date Revenue4 379 676 $

Expense

Pro Players Total Salaries67 500 000 $
Farm Players Total Salaries2 635 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 142 751 $
Farm Year To Date Expenses2 461 535 $
Pro Salary Cap To Date60 629 439 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 906 022 $
Farm Estimated Season Revenue224 599 $
Pro Remaining Season Days16
Pro Expenses Per Days363 636 $
Pro Estimated Expenses5 818 176 $
Farm Remaining Season Days15
Farm Expenses Per Days14 704 $
Farm Estimated Expenses220 560 $
Estimated Season Expenses6 038 736 $
Season Salary Cap67 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 500 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 500 000 $
Current Bank Account43 775 900 $
Projected Bank Account42 867 785 $

Pro Players Salaries

Derick Brassard 7 500 000 $ (5)
Mike Ribeiro 7 500 000 $ (1)
Mike York 7 100 000 $ (1)
Mikko Koskinen 5 250 000 $ (5)
Paul Byron 5 000 000 $ (5)
David Perron 4 500 000 $ (3)
Gustav Nyquist 4 500 000 $ (4)
Jaccob Slavin 3 500 000 $ (3)
Valtteri Filppula 3 500 000 $ (1)
TJ Brennan 3 500 000 $ (4)
Mark Pysyk 3 500 000 $ (1)
Jakob Silfverberg 2 750 000 $ (1)
Jack Skille 1 850 000 $ (1)
Philipp Grubauer 1 750 000 $ (2)
Jaycob Megna 1 200 000 $ (1)
Anton Lindholm 1 000 000 $ (1)
Devin Shore 900 000 $ (1)
Ivan Barbashev 900 000 $ (3)
Ryan Hartman 900 000 $ (1)
Adam Pelech 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 67 500 000 $
Year 11 : 36 400 000 $
Year 12 : 34 650 000 $
Year 13 : 25 750 000 $
Salary Average Commitment
Year 10 : 65 500 000 $
Year 11 : 35 900 000 $
Year 12 : 34 150 000 $
Year 13 : 25 750 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 500 000 $
Year 11 : 36 400 000 $
Year 12 : 34 650 000 $
Year 13 : 25 750 000 $

Farm Players Salaries

David Desharnais 150 000 $ (3)
Luke Adam 150 000 $ (3)
Geoffrey Schemitsch 150 000 $ (3)
Teemu Pulkkinen 120 000 $ (2)
John Negrin 120 000 $ (3)
Simon Bertilsson 120 000 $ (1)
Evan Rodrigues 120 000 $ (1)
Barry Brust 120 000 $ (1)
Adam Gilmour 120 000 $ (1)
Corbin Mcpherson 100 000 $ (1)
Lasse Kukkonen 100 000 $ (2)
Jim O'Brien 100 000 $ (2)
Philip Samuelsson 100 000 $ (3)
Dmitri Kugryshev 100 000 $ (3)
Jani Hakanpaa 100 000 $ (3)
Alexander Avtsin 95 000 $ (3)
Marcus Foligno 90 000 $ (1)
Stephen Michalek 90 000 $ (2)
Dustin Walsh 85 000 $ (2)
Keegan Lowe 80 000 $ (1)
Kory Nagy 75 000 $ (3)
Dominik Volek 75 000 $ (3)
Jeremy Boyce-Rotevall 70 000 $ (1)
Colin Suellentrop 55 000 $ (1)
Michael St-Croix 50 000 $ (2)
Tyrel Seaman 50 000 $ (2)
Anton Zlobin 50 000 $ (2)
Total Farm Players27
Salary Commitment
Year 10 : 2 635 000 $
Year 11 : 1 760 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 635 000 $
Year 11 : 1 760 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - 89 $ - 7 108 - 88,85%
Level 2: 5000 - 57 $ - 4 322 - 86,45%
Level 3: 2000 - 36 $ - 1 771 - 88,55%
Level 4: 4000 - 22 $ - 3 643 - 91,08%
Luxury : 1000 - 177 $ - 834 - 83,40%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 645 - 82,24%
Farm Level 2: 1000 - 15 $ - 806 - 80,56%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %17 679 - 88,39%
Average Income per Game1 633 593 $
Year to Date Revenue62 076 530 $
Farm
Home Games Left2
Average Attendance - %2 450 - 81,68%
Average Income per Game104 439 $
Year to Date Revenue4 073 135 $

Expense

Pro Players Total Salaries64 000 000 $
Farm Players Total Salaries3 050 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 631 813 $
Farm Year To Date Expenses2 950 267 $
Pro Salary Cap To Date61 118 400 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 900 779 $
Farm Estimated Season Revenue208 879 $
Pro Remaining Season Days16
Pro Expenses Per Days344 920 $
Pro Estimated Expenses5 518 720 $
Farm Remaining Season Days15
Farm Expenses Per Days16 935 $
Farm Estimated Expenses254 025 $
Estimated Season Expenses5 772 745 $
Season Salary Cap64 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $5 000 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 000 000 $
Current Bank Account22 418 925 $
Projected Bank Account21 755 838 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (4)
Daniel Sedin 8 250 000 $ (1)
Kris Letang (Out of Payroll) 6 500 000 $ (1)
Tyler Myers 6 250 000 $ (2)
Pekka Rinne 6 250 000 $ (3)
Vincent Trocheck 6 000 000 $ (4)
Alex Goligoski 5 000 000 $ (1)
Jason Zucker 3 650 000 $ (2)
Aaron Dell 2 800 000 $ (1)
Darren Archibald 2 500 000 $ (3)
Jake Dotchin 1 800 000 $ (1)
Toni Rajala 1 800 000 $ (1)
Yohann Auvitu 1 700 000 $ (3)
Andrew Ebbett 1 700 000 $ (1)
Rickard Rakell 1 700 000 $ (2)
Samuel Groulx 1 100 000 $ (1)
Nikolaj Ehlers 900 000 $ (1)
Mikhail Grigorenko 900 000 $ (1)
Clayton Keller 900 000 $ (2)
Brett Pesce 900 000 $ (1)
Elias Pettersson 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 10 : 70 500 000 $
Year 11 : 38 850 000 $
Year 12 : 26 350 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 69 500 000 $
Year 11 : 38 600 000 $
Year 12 : 26 100 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 500 000 $
Year 11 : 38 850 000 $
Year 12 : 26 350 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Louis Leblanc 170 000 $ (3)
Tyler Cuma 170 000 $ (3)
Lukas Sedlak (Out of Payroll) 170 000 $ (3)
Kenny Ryan 170 000 $ (2)
Justin Falk 140 000 $ (3)
Drew Shore 140 000 $ (1)
Patrick Koudys 140 000 $ (3)
Dmitri Kalinin 120 000 $ (2)
John Ramage 100 000 $ (2)
Andrey Makarov 90 000 $ (2)
Brandon Gormley 85 000 $ (1)
Alexander Khokhlachev 85 000 $ (2)
Tomas Jurco 85 000 $ (1)
Mark Visentin 85 000 $ (1)
Dave Labrecque 85 000 $ (1)
Gemel Smith 85 000 $ (2)
Michal Jordan 85 000 $ (1)
Stefan Noesen 85 000 $ (1)
Zane McIntyre 80 000 $ (1)
Dominik Uher 80 000 $ (1)
Joey Hishon 75 000 $ (1)
Wilhelm Westlund 75 000 $ (3)
Simon Fernholm 75 000 $ (2)
Laurent Dauphin 75 000 $ (3)
Roberts Lipsbergs 75 000 $ (3)
Stephen Silas 75 000 $ (1)
Trevor Carrick 75 000 $ (3)
Graham Black 75 000 $ (1)
Bud Holloway 70 000 $ (1)
Tomas Vincour 65 000 $ (1)
Luke Moffatt 65 000 $ (1)
Total Farm Players31
Salary Commitment
Year 10 : 3 050 000 $
Year 11 : 1 815 000 $
Year 12 : 1 090 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 020 000 $
Year 11 : 1 815 000 $
Year 12 : 1 090 000 $
Year 13 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 8000 - 60 $ - 7 367 - 92,09%
Level 2: 6000 - 40 $ - 5 780 - 96,34%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 3 998 - 99,96%
Luxury : 1000 - 160 $ - 991 - 99,13%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 24 $ - 1 982 - 99,08%
Farm Level 2: 1000 - 8 $ - 1 000 - 99,97%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %20 138 - 95,89%
Average Income per Game1 365 762 $
Year to Date Revenue51 898 963 $
Farm
Home Games Left3
Average Attendance - %2 981 - 99,38%
Average Income per Game79 356 $
Year to Date Revenue3 015 536 $

Expense

Pro Players Total Salaries68 500 000 $
Farm Players Total Salaries3 140 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses60 133 693 $
Farm Year To Date Expenses2 986 898 $
Pro Salary Cap To Date59 620 291 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 097 287 $
Farm Estimated Season Revenue238 069 $
Pro Remaining Season Days16
Pro Expenses Per Days368 984 $
Pro Estimated Expenses5 903 744 $
Farm Remaining Season Days15
Farm Expenses Per Days17 419 $
Farm Estimated Expenses261 285 $
Estimated Season Expenses6 165 029 $
Season Salary Cap68 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $500 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 500 000 $
Current Bank Account2 446 230 $
Projected Bank Account616 557 $

Pro Players Salaries

Eric Staal 9 000 000 $ (2)
Sean Bergenheim 7 500 000 $ (4)
Derek Stepan 7 500 000 $ (4)
Pierre-Marc Bouchard 6 500 000 $ (3)
Patric Hornqvist 5 000 000 $ (1)
Antti Niemi 5 000 000 $ (1)
Andrej Meszaros 4 500 000 $ (1)
Reilly Smith 4 500 000 $ (1)
Slava Voynov 3 500 000 $ (2)
Nick Leddy 2 300 000 $ (1)
Michal Kempny 1 900 000 $ (1)
Brett Ritchie 1 900 000 $ (1)
Andrej Nestrasil 1 800 000 $ (1)
Jerome Flaake 1 400 000 $ (3)
Juuse Saros 900 000 $ (1)
Thomas Chabot 900 000 $ (3)
Viktor Arvidsson 900 000 $ (1)
Brian Dumoulin 900 000 $ (1)
Auston Matthews 900 000 $ (2)
Nikita Zadorov 900 000 $ (2)
Brady Calla 800 000 $ (2)
Total Pro Players21
Salary Commitment
Year 10 : 68 500 000 $
Year 11 : 38 900 000 $
Year 12 : 23 800 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 67 600 000 $
Year 11 : 38 900 000 $
Year 12 : 23 800 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 500 000 $
Year 11 : 38 900 000 $
Year 12 : 23 800 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Joonas Rask 190 000 $ (3)
TJ Galiardi 180 000 $ (2)
Cameron Gaunce 175 000 $ (3)
Teddy Purcell 160 000 $ (2)
Jared Aulin 160 000 $ (3)
Mark Letestu 150 000 $ (2)
Chad Larose 150 000 $ (1)
Oscar Moller 140 000 $ (2)
Matt D'Agostini 130 000 $ (1)
Riku Helenius 125 000 $ (3)
Tom Wandell 120 000 $ (1)
Corey Potter 120 000 $ (1)
Peter Regin 110 000 $ (3)
Teigan Zahn 100 000 $ (3)
Marco Cousineau 100 000 $ (3)
Sami Aittokallio 100 000 $ (2)
Alexander Ruuttu 95 000 $ (2)
Michael Ratchuk 90 000 $ (1)
Patrick Sieloff 85 000 $ (2)
Aaron Harstad 80 000 $ (2)
Scott Timmins 80 000 $ (2)
Freddie Hamilton 80 000 $ (2)
Alex Theriau 80 000 $ (2)
Jamie Arniel 80 000 $ (2)
Kyle De Coste 80 000 $ (1)
Richard Nedomlel 70 000 $ (2)
Evgeni Krutikov 60 000 $ (2)
Ben Blood 50 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 3 140 000 $
Year 11 : 2 400 000 $
Year 12 : 960 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 140 000 $
Year 11 : 2 400 000 $
Year 12 : 960 000 $
Year 13 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 8000 - 80 $ - 6 962 - 87,03%
Level 2: 5000 - 41 $ - 5 000 - 100,00%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 913 - 97,81%
Luxury : 1000 - 120 $ - 998 - 99,83%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 939 - 96,97%
Farm Level 2: 1000 - 17 $ - 832 - 83,15%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 873 - 94,37%
Average Income per Game1 436 929 $
Year to Date Revenue54 603 310 $
Farm
Home Games Left3
Average Attendance - %2 771 - 92,36%
Average Income per Game97 771 $
Year to Date Revenue3 715 299 $

Expense

Pro Players Total Salaries61 800 000 $
Farm Players Total Salaries4 985 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses60 501 599 $
Farm Year To Date Expenses2 613 522 $
Pro Salary Cap To Date59 988 247 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 310 788 $
Farm Estimated Season Revenue293 313 $
Pro Remaining Season Days16
Pro Expenses Per Days333 155 $
Pro Estimated Expenses5 330 480 $
Farm Remaining Season Days15
Farm Expenses Per Days27 339 $
Farm Estimated Expenses410 085 $
Estimated Season Expenses5 740 565 $
Season Salary Cap61 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $7 200 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 800 000 $
Current Bank Account16 197 007 $
Projected Bank Account15 060 543 $

Pro Players Salaries

Brad Richards 8 000 000 $ (3)
Dylan Larkin 7 500 000 $ (5)
Henrik Lundqvist 7 500 000 $ (2)
Phil Kessel 7 000 000 $ (1)
Keith Yandle 5 750 000 $ (2)
Thomas Vanek 5 700 000 $ (4)
Dougie Hamilton 4 500 000 $ (3)
Nazem Kadri 3 500 000 $ (1)
Seth Griffith 2 400 000 $ (2)
Ben Lovejoy 2 300 000 $ (1)
Tommy Wingels 1 800 000 $ (1)
Darren Helm 1 800 000 $ (1)
Joakim Ryan 1 800 000 $ (1)
Beau Bennett 1 800 000 $ (1)
Angelo Esposito 1 750 000 $ (2)
Connor Carrick 1 700 000 $ (3)
Cody Eakin 1 300 000 $ (1)
Lucas Lessio 1 000 000 $ (1)
Calvin Pickard 900 000 $ (1)
Mathew Dumba 900 000 $ (1)
Sven Baertschi 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 69 800 000 $
Year 11 : 44 800 000 $
Year 12 : 27 400 000 $
Year 13 : 13 200 000 $
Salary Average Commitment
Year 10 : 69 800 000 $
Year 11 : 44 800 000 $
Year 12 : 27 400 000 $
Year 13 : 13 200 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 800 000 $
Year 11 : 44 800 000 $
Year 12 : 27 400 000 $
Year 13 : 13 200 000 $

Farm Players Salaries

Mark Santorelli 1 400 000 $ (1)
Nicholas Baptiste 900 000 $ (2)
Adam Comrie 700 000 $ (1)
Nikita Filatov 175 000 $ (2)
Erik Gudbranson 150 000 $ (1)
Craig Cunningham 140 000 $ (1)
Bruno St-Jacques (Out of Payroll) 110 000 $ (1)
Jason Missiaen 100 000 $ (2)
Aaron Palushaj 100 000 $ (1)
Nigel Dawes 100 000 $ (1)
Dan O'Regan 90 000 $ (2)
Michael Garnett 90 000 $ (1)
Greg Nemisz 80 000 $ (1)
Zdenek Kutlak (Out of Payroll) 75 000 $ (1)
Marc McNulty 75 000 $ (3)
Drew Olson 75 000 $ (1)
Niklas Lucenius 75 000 $ (1)
Eric Chouinard 75 000 $ (1)
Thomas Vannelli 75 000 $ (1)
Nikita Scherbak 75 000 $ (3)
Chase de Leo 75 000 $ (3)
Milan Bartovic 65 000 $ (1)
Jay Rosehill 65 000 $ (1)
Julien Demers 65 000 $ (1)
Johannes Salmonsson 65 000 $ (1)
Nolan Yonkman 65 000 $ (1)
Total Farm Players26
Salary Commitment
Year 10 : 5 060 000 $
Year 11 : 680 000 $
Year 12 : 225 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 060 000 $
Year 11 : 680 000 $
Year 12 : 225 000 $
Year 13 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - 90 $ - 5 980 - 74,75%
Level 2: 5000 - 65 $ - 3 771 - 75,43%
Level 3: 2000 - 35 $ - 1 749 - 87,43%
Level 4: 4000 - 25 $ - 2 963 - 74,06%
Luxury : 1000 - 175 $ - 985 - 98,45%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 870 - 93,49%
Farm Level 2: 1000 - 15 $ - 960 - 95,97%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %15 447 - 77,24%
Average Income per Game1 536 353 $
Year to Date Revenue58 381 422 $
Farm
Home Games Left2
Average Attendance - %2 830 - 94,32%
Average Income per Game114 046 $
Year to Date Revenue4 447 777 $

Expense

Pro Players Total Salaries48 550 000 $
Farm Players Total Salaries4 155 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses44 927 287 $
Farm Year To Date Expenses2 374 401 $
Pro Salary Cap To Date44 413 895 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 609 060 $
Farm Estimated Season Revenue228 091 $
Pro Remaining Season Days16
Pro Expenses Per Days262 299 $
Pro Estimated Expenses4 196 784 $
Farm Remaining Season Days15
Farm Expenses Per Days22 876 $
Farm Estimated Expenses343 140 $
Estimated Season Expenses4 539 924 $
Season Salary Cap48 550 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $20 450 000 $
Estimate Over Minimum Salary Cap of 0 $ 48 550 000 $
Current Bank Account62 643 453 $
Projected Bank Account62 940 680 $

Pro Players Salaries

Zdeno Chara (Out of Payroll) 7 300 000 $ (1)
Jason Pominville 6 000 000 $ (2)
Martin Jones 6 000 000 $ (1)
Milan Lucic 4 900 000 $ (1)
Shayne Gostisbehere 4 500 000 $ (3)
Nick Foligno 4 150 000 $ (3)
Dennis Persson 3 500 000 $ (2)
Jannik Hansen 3 000 000 $ (1)
Lars Eller 2 500 000 $ (2)
Alexander Burmistrov 2 300 000 $ (1)
Viktor Stalberg 1 800 000 $ (1)
Linus Omark 1 500 000 $ (2)
Jonas Gustavsson 1 400 000 $ (2)
Zachary Yuen 1 000 000 $ (3)
Frederik Gauthier 900 000 $ (3)
Anthony DeAngelo (Out of Payroll) 900 000 $ (3)
Alex Tuch 900 000 $ (3)
Anton Slepyshev 900 000 $ (1)
Zachary Sanford 900 000 $ (3)
Scott Mayfield 850 000 $ (1)
Andrew Welinski 800 000 $ (1)
Tyler Lewington 750 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 56 750 000 $
Year 11 : 28 900 000 $
Year 12 : 14 000 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 56 750 000 $
Year 11 : 28 900 000 $
Year 12 : 14 000 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 56 750 000 $
Year 11 : 28 900 000 $
Year 12 : 14 000 000 $
Year 13 : 0 $

Farm Players Salaries

Cody Almond 1 100 000 $ (2)
Akim Aliu 1 000 000 $ (1)
Bogdan Yakimov (Out of Payroll) 850 000 $ (2)
Thomas Hickey 150 000 $ (3)
Matt Martin 90 000 $ (2)
Kurt Etchegary 90 000 $ (3)
Dominic Toninato 90 000 $ (2)
Ian Schultz 85 000 $ (1)
Joseph Cramarossa 85 000 $ (1)
Riley Holzapfel 85 000 $ (1)
Viktor Svedberg 80 000 $ (1)
Max Iafrate 80 000 $ (1)
Jaedon Descheneau 75 000 $ (3)
Mason Geertsen 75 000 $ (3)
Stephen Desrochers 75 000 $ (3)
Brendan Harms 75 000 $ (3)
Daniel Marmenlind 75 000 $ (2)
Philippe Desrosiers 75 000 $ (3)
Scott Stajcer 75 000 $ (1)
Curtis Valk 75 000 $ (1)
Dylan Sadowy 70 000 $ (2)
Hunter Smith 70 000 $ (2)
Jeff Costello 70 000 $ (1)
Josh Sterk 65 000 $ (1)
Steven Delisle 65 000 $ (3)
Justin Shugg 60 000 $ (2)
Kristoff Kontos 60 000 $ (2)
Mitch Wheaton 55 000 $ (1)
Zack Phillips 55 000 $ (2)
Niklas Tikkinen 50 000 $ (1)
Total Farm Players30
Salary Commitment
Year 10 : 5 005 000 $
Year 11 : 1 445 000 $
Year 12 : 680 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 005 000 $
Year 11 : 1 445 000 $
Year 12 : 680 000 $
Year 13 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - 100 $ - 5 661 - 70,77%
Level 2: 6000 - 60 $ - 4 252 - 70,86%
Level 3: 3000 - 30 $ - 2 480 - 82,67%
Level 4: 5000 - 20 $ - 4 302 - 86,05%
Luxury : 1000 - 200 $ - 785 - 78,54%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 519 - 75,95%
Farm Level 2: 1000 - 20 $ - 725 - 72,51%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 481 - 76,00%
Average Income per Game1 599 017 $
Year to Date Revenue62 361 650 $
Farm
Home Games Left2
Average Attendance - %2 244 - 74,81%
Average Income per Game104 854 $
Year to Date Revenue4 089 301 $

Expense

Pro Players Total Salaries68 100 000 $
Farm Players Total Salaries5 615 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 166 584 $
Farm Year To Date Expenses2 413 705 $
Pro Salary Cap To Date60 653 177 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 198 033 $
Farm Estimated Season Revenue209 708 $
Pro Remaining Season Days16
Pro Expenses Per Days366 845 $
Pro Estimated Expenses5 869 520 $
Farm Remaining Season Days15
Farm Expenses Per Days30 726 $
Farm Estimated Expenses460 890 $
Estimated Season Expenses6 330 410 $
Season Salary Cap68 100 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $900 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 100 000 $
Current Bank Account51 301 583 $
Projected Bank Account48 378 914 $

Pro Players Salaries

Brent Burns 8 000 000 $ (3)
Patrick Marleau 7 000 000 $ (1)
Braden Holtby 5 700 000 $ (2)
Mark Stone 5 500 000 $ (4)
Anton Stralman 5 000 000 $ (1)
Marc-Edouard Vlasic 5 000 000 $ (5)
Ryan Nugent-Hopkins 5 000 000 $ (1)
Mike Hoffman 4 500 000 $ (5)
Ryan O'Reilly 4 500 000 $ (1)
Brad Richardson 3 500 000 $ (1)
Kris Russell 3 000 000 $ (1)
Gustav Forsling 1 800 000 $ (1)
Mattias Janmark 1 750 000 $ (1)
Luke Glendening 1 750 000 $ (2)
Eddie Lack 1 200 000 $ (2)
Philip Danault 1 200 000 $ (1)
Austin Watson 1 000 000 $ (1)
Nick Schmaltz 900 000 $ (2)
Jake Mccabe 900 000 $ (1)
J.T. Compher 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 68 100 000 $
Year 11 : 33 450 000 $
Year 12 : 23 000 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 100 000 $
Year 11 : 33 450 000 $
Year 12 : 23 000 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 100 000 $
Year 11 : 33 450 000 $
Year 12 : 23 000 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Colton Sissons 1 200 000 $ (1)
Richard Panik 1 200 000 $ (1)
Steven Santini 900 000 $ (3)
John Gilmour 150 000 $ (2)
Jordie Benn 140 000 $ (1)
Cody Goloubef 100 000 $ (1)
Tucker Poolman 100 000 $ (2)
Zac Dalpe 90 000 $ (1)
Josh Birkholz 90 000 $ (1)
Kevin Gravel 90 000 $ (1)
Madison Bowey 90 000 $ (3)
Adam Morrison 90 000 $ (1)
Nick Jensen 90 000 $ (1)
Brendan Serville 80 000 $ (1)
Marcus Sorensen 80 000 $ (1)
Josh Brittain 80 000 $ (1)
Evan McGrath 75 000 $ (1)
Ryan Bourque 75 000 $ (1)
Luka Gracnar 75 000 $ (3)
Gleason Fournier 75 000 $ (3)
Hudson Fasching 75 000 $ (3)
Sean Malone 75 000 $ (3)
Justin Daniels 75 000 $ (1)
Coda Gordon 75 000 $ (3)
Vinny Saponari 70 000 $ (1)
Fredrik Forsberg 70 000 $ (2)
Niklas Lundstrom 65 000 $ (3)
Jean-Simon Allard 65 000 $ (1)
Radoslav Illo 65 000 $ (1)
Brandon Prophet 60 000 $ (2)
Mike Winther 50 000 $ (2)
Total Farm Players31
Salary Commitment
Year 10 : 5 615 000 $
Year 11 : 1 050 000 $
Year 12 : 620 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 615 000 $
Year 11 : 1 050 000 $
Year 12 : 620 000 $
Year 13 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - 80 $ - 7 203 - 90,04%
Level 2: 6000 - 42 $ - 5 755 - 95,92%
Level 3: 3000 - 15 $ - 2 803 - 93,43%
Level 4: 5000 - 14 $ - 4 567 - 91,35%
Luxury : 1500 - 105 $ - 1 188 - 79,19%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 42 $ - 1 383 - 69,15%
Farm Level 2: 1000 - 22 $ - 612 - 61,22%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %21 516 - 91,56%
Average Income per Game1 443 352 $
Year to Date Revenue54 847 364 $
Farm
Home Games Left3
Average Attendance - %1 995 - 66,51%
Average Income per Game99 970 $
Year to Date Revenue3 798 842 $

Expense

Pro Players Total Salaries68 200 000 $
Farm Players Total Salaries5 195 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 749 484 $
Farm Year To Date Expenses3 987 611 $
Pro Salary Cap To Date61 236 090 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 330 055 $
Farm Estimated Season Revenue299 909 $
Pro Remaining Season Days16
Pro Expenses Per Days367 380 $
Pro Estimated Expenses5 878 080 $
Farm Remaining Season Days15
Farm Expenses Per Days28 468 $
Farm Estimated Expenses427 020 $
Estimated Season Expenses6 305 100 $
Season Salary Cap68 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $800 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 200 000 $
Current Bank Account101 337 560 $
Projected Bank Account99 662 424 $

Pro Players Salaries

Steven Stamkos 10 350 000 $ (5)
Sidney Crosby 9 900 000 $ (4)
Marc-Andre Fleury 8 500 000 $ (2)
Drew Doughty 6 800 000 $ (1)
Aaron Ekblad 5 300 000 $ (1)
Martin Hanzal 4 500 000 $ (1)
Andrew Ladd 4 250 000 $ (1)
Cam Talbot 3 000 000 $ (1)
Tobias Enstrom 2 800 000 $ (1)
Roman Polak 2 300 000 $ (1)
Emerson Etem 1 800 000 $ (1)
Anton Lander 1 500 000 $ (1)
Connor McDavid 900 000 $ (1)
Ivan Provorov 900 000 $ (2)
Darnell Nurse 900 000 $ (3)
Patrik Laine 900 000 $ (1)
Mikko Rantanen 900 000 $ (2)
Matthew Tkachuk 900 000 $ (3)
Jake DeBrusk 900 000 $ (3)
Kasperi Kapanen 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 68 200 000 $
Year 11 : 34 150 000 $
Year 12 : 23 850 000 $
Year 13 : 20 250 000 $
Salary Average Commitment
Year 10 : 68 200 000 $
Year 11 : 34 150 000 $
Year 12 : 23 850 000 $
Year 13 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 200 000 $
Year 11 : 34 150 000 $
Year 12 : 23 850 000 $
Year 13 : 20 250 000 $

Farm Players Salaries

Brady Vail 950 000 $ (3)
Ryan Tesink 900 000 $ (1)
Chris Bourque 210 000 $ (3)
Stephen Gionta 200 000 $ (1)
Dmitri Jaskin 175 000 $ (3)
Brett Sonne 175 000 $ (2)
Matt Gilroy 165 000 $ (1)
Yury Alexandrov 165 000 $ (2)
Jordan Nolan 165 000 $ (3)
Chris Wideman 150 000 $ (2)
Nicola Riopel 150 000 $ (2)
Dylan McIlrath 140 000 $ (3)
Colin Wilson 140 000 $ (2)
Trevor Van Riemsdyk 115 000 $ (1)
Dryden Hunt 115 000 $ (2)
Edward Pasquale 110 000 $ (1)
J.T. Brown 110 000 $ (1)
Tomas Kundratek 110 000 $ (1)
Brayden McNabb 110 000 $ (1)
Zack Mitchell 100 000 $ (3)
David Booth 100 000 $ (3)
Scott Glennie 95 000 $ (3)
Scott Harrington 90 000 $ (1)
Tyson Baillie 85 000 $ (3)
Daniel Muzito-Bagenda 75 000 $ (1)
Chris Wagner 75 000 $ (1)
Eamon McAdam 75 000 $ (3)
Ales Stezka 75 000 $ (3)
Dane Fox 70 000 $ (2)
Total Farm Players29
Salary Commitment
Year 10 : 5 195 000 $
Year 11 : 2 280 000 $
Year 12 : 1 315 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 170 000 $
Year 11 : 2 255 000 $
Year 12 : 1 290 000 $
Year 13 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - 90 $ - 5 897 - 73,71%
Level 2: 6000 - 55 $ - 5 324 - 88,73%
Level 3: 3000 - 30 $ - 2 333 - 77,75%
Level 4: 5000 - 20 $ - 4 055 - 81,11%
Luxury : 1500 - 175 $ - 985 - 65,70%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 557 - 77,87%
Farm Level 2: 1000 - 15 $ - 715 - 71,52%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 594 - 79,12%
Average Income per Game1 625 064 $
Year to Date Revenue61 752 432 $
Farm
Home Games Left3
Average Attendance - %2 273 - 75,75%
Average Income per Game109 065 $
Year to Date Revenue4 144 481 $

Expense

Pro Players Total Salaries61 700 000 $
Farm Players Total Salaries2 815 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value900 000 $
Pro Year To Date Expenses62 266 602 $
Farm Year To Date Expenses2 642 510 $
Pro Salary Cap To Date61 753 205 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 875 192 $
Farm Estimated Season Revenue327 196 $
Pro Remaining Season Days16
Pro Expenses Per Days332 620 $
Pro Estimated Expenses5 321 920 $
Farm Remaining Season Days15
Farm Expenses Per Days15 672 $
Farm Estimated Expenses235 080 $
Estimated Season Expenses5 557 000 $
Season Salary Cap62 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $6 400 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 600 000 $
Current Bank Account7 035 882 $
Projected Bank Account6 681 270 $

Pro Players Salaries

Loui Eriksson 8 000 000 $ (4)
Mikael Granlund 5 700 000 $ (2)
Jordan Eberle 5 500 000 $ (2)
Tyler Johnson 5 000 000 $ (1)
Jake Allen 4 300 000 $ (1)
Torey Krug (Out of Payroll) 4 000 000 $ (1)
Matt Niskanen 4 000 000 $ (1)
Derek Ryan 3 700 000 $ (4)
Marcus Johansson 3 500 000 $ (1)
Colton Parayko 3 500 000 $ (3)
Tomas Hertl 3 000 000 $ (1)
Carl Soderberg (Out of Payroll) 3 000 000 $ (2)
Philip Larsen 3 000 000 $ (4)
Cody Ceci 2 500 000 $ (3)
Bobby Sanguinetti 2 300 000 $ (1)
Tanner Pearson 1 800 000 $ (1)
Carter Rowney 1 350 000 $ (3)
Gregory Hofmann 950 000 $ (1)
Nic Petan 900 000 $ (3)
Johan Larsson 900 000 $ (1)
Zach Redmond 900 000 $ (1)
Anthony Stolarz 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 68 700 000 $
Year 11 : 38 050 000 $
Year 12 : 23 850 000 $
Year 13 : 14 700 000 $
Salary Average Commitment
Year 10 : 68 700 000 $
Year 11 : 38 050 000 $
Year 12 : 23 850 000 $
Year 13 : 14 700 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 700 000 $
Year 11 : 38 050 000 $
Year 12 : 23 850 000 $
Year 13 : 14 700 000 $

Farm Players Salaries

Adam Clendening 175 000 $ (3)
Mike Lee 150 000 $ (1)
Jared Coreau 150 000 $ (2)
Mark Fayne 140 000 $ (3)
Mark Flood 140 000 $ (3)
Cal O'Reilly 135 000 $ (3)
Petr Vrana 135 000 $ (3)
Lauri Tukonen 135 000 $ (3)
Brett Carson 135 000 $ (3)
Colin Greening 135 000 $ (3)
Keaton Ellerby 135 000 $ (3)
Patrick Dwyer 120 000 $ (3)
Mike Lundin 100 000 $ (2)
Jared Staal 85 000 $ (1)
Vladimir Ruzicka 85 000 $ (3)
Joe Lavin 80 000 $ (3)
Justin Azevedo 80 000 $ (3)
Zachary Fucale 75 000 $ (3)
Victor Ohman 75 000 $ (1)
Joshua Turnbull 75 000 $ (2)
Jason Clark 75 000 $ (2)
Zac Larraza 70 000 $ (1)
Travis Brown 70 000 $ (2)
Aaron Ness 70 000 $ (2)
Mikko Vainonen 65 000 $ (2)
Joel Mustonen 65 000 $ (1)
Gabryel Paquin-Boudreau 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 10 : 2 815 000 $
Year 11 : 2 310 000 $
Year 12 : 1 705 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 815 000 $
Year 11 : 2 310 000 $
Year 12 : 1 705 000 $
Year 13 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 150 $ - 3 626 - 51,80%
Level 2: 5000 - 100 $ - 2 430 - 48,61%
Level 3: 2000 - 50 $ - 1 228 - 61,40%
Level 4: 4000 - 46 $ - 1 629 - 40,73%
Luxury : 1000 - 250 $ - 600 - 59,95%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 234 - 61,68%
Farm Level 2: 1000 - 18 $ - 735 - 73,49%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %9 513 - 50,07%
Average Income per Game1 483 716 $
Year to Date Revenue56 381 204 $
Farm
Home Games Left3
Average Attendance - %1 969 - 65,62%
Average Income per Game98 206 $
Year to Date Revenue3 731 836 $

Expense

Pro Players Total Salaries61 150 000 $
Farm Players Total Salaries2 120 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses55 054 811 $
Farm Year To Date Expenses2 421 932 $
Pro Salary Cap To Date54 541 441 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 451 148 $
Farm Estimated Season Revenue294 619 $
Pro Remaining Season Days16
Pro Expenses Per Days329 679 $
Pro Estimated Expenses5 274 864 $
Farm Remaining Season Days15
Farm Expenses Per Days11 935 $
Farm Estimated Expenses179 025 $
Estimated Season Expenses5 453 889 $
Season Salary Cap61 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $7 850 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 150 000 $
Current Bank Account11 027 279 $
Projected Bank Account10 319 157 $

Pro Players Salaries

Jack Johnson 6 750 000 $ (2)
Peter Mueller 5 500 000 $ (1)
Connor Hellebuyck 5 000 000 $ (3)
Clarke MacArthur 5 000 000 $ (3)
Kevin Labanc 4 500 000 $ (5)
Ty Rattie 3 500 000 $ (3)
Matt Read 3 500 000 $ (2)
Artem Anisimov 3 500 000 $ (2)
Damon Severson 3 000 000 $ (3)
Mathieu Perreault 3 000 000 $ (1)
Boone Jenner 2 600 000 $ (2)
Mikkel Boedker 2 600 000 $ (2)
Mark McNeill 1 800 000 $ (1)
Jan Rutta (Out of Payroll) 1 800 000 $ (1)
Christopher Tanev 1 750 000 $ (2)
Josh Manson 1 750 000 $ (1)
David Fisher 1 700 000 $ (1)
Richard Bachman 1 500 000 $ (1)
Nicolas Deschamps 1 200 000 $ (1)
Andrew Copp 1 200 000 $ (1)
Jake Guentzel 900 000 $ (2)
Ben Harpur 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 62 950 000 $
Year 11 : 43 500 000 $
Year 12 : 21 900 000 $
Year 13 : 4 500 000 $
Salary Average Commitment
Year 10 : 62 950 000 $
Year 11 : 43 500 000 $
Year 12 : 21 900 000 $
Year 13 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 62 950 000 $
Year 11 : 43 500 000 $
Year 12 : 21 900 000 $
Year 13 : 4 500 000 $

Farm Players Salaries

Marcus Kruger (Out of Payroll) 150 000 $ (3)
Josh Godfrey 150 000 $ (1)
Chris Summers 100 000 $ (1)
Guillaume Cloutier 100 000 $ (1)
Nick Petrecki 100 000 $ (2)
Nathan Moon 100 000 $ (1)
Ben Hanowski 100 000 $ (2)
Colten Teubert 100 000 $ (1)
Jonathan Racine 100 000 $ (2)
James Livingston 95 000 $ (1)
Jean-Francois Bérubé 95 000 $ (1)
Brandon Burlon (Out of Payroll) 95 000 $ (1)
Marko Dano 90 000 $ (2)
Zachary Hyman 90 000 $ (3)
Carl Klingberg 90 000 $ (2)
Tyson Sexsmith 85 000 $ (2)
Stuart Percy (Out of Payroll) 80 000 $ (2)
Maxime Tanguay 80 000 $ (2)
Joe Basaraba 80 000 $ (1)
Dalton Thrower 75 000 $ (3)
Daniil Zharkov 75 000 $ (3)
Brandon Whitney 75 000 $ (3)
Chris Calnan 75 000 $ (3)
Garrett Meurs 70 000 $ (1)
Richard Nejezchleb 70 000 $ (2)
Mitchell Moroz (Out of Payroll) 65 000 $ (2)
Brent Andrews 65 000 $ (1)
Kale Kessy 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 510 000 $
Year 11 : 1 400 000 $
Year 12 : 540 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 510 000 $
Year 11 : 1 400 000 $
Year 12 : 540 000 $
Year 13 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - 90 $ - 6 139 - 76,74%
Level 2: 6000 - 48 $ - 5 505 - 91,75%
Level 3: 2000 - 43 $ - 1 442 - 72,08%
Level 4: 4000 - 30 $ - 2 455 - 61,38%
Luxury : 1000 - 245 $ - 617 - 61,65%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 30 $ - 1 953 - 97,64%
Farm Level 2: 1000 - 15 $ - 949 - 94,94%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %16 158 - 76,94%
Average Income per Game1 554 392 $
Year to Date Revenue59 066 891 $
Farm
Home Games Left3
Average Attendance - %2 902 - 96,74%
Average Income per Game104 042 $
Year to Date Revenue3 953 604 $

Expense

Pro Players Total Salaries68 900 000 $
Farm Players Total Salaries4 112 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 899 455 $
Farm Year To Date Expenses2 833 859 $
Pro Salary Cap To Date61 386 102 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 663 176 $
Farm Estimated Season Revenue312 127 $
Pro Remaining Season Days16
Pro Expenses Per Days371 123 $
Pro Estimated Expenses5 937 968 $
Farm Remaining Season Days15
Farm Expenses Per Days22 648 $
Farm Estimated Expenses339 720 $
Estimated Season Expenses6 277 688 $
Season Salary Cap68 900 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $100 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 900 000 $
Current Bank Account11 960 841 $
Projected Bank Account10 658 456 $

Pro Players Salaries

Evgeni Malkin 9 000 000 $ (5)
Nikita Kucherov 8 000 000 $ (3)
Jonathan Quick 6 750 000 $ (3)
Chris Higgins 5 500 000 $ (1)
Marc Staal 5 500 000 $ (2)
Kevin Shattenkirk 5 250 000 $ (4)
Alex Galchenyuk 4 000 000 $ (1)
Leo Komarov 2 950 000 $ (2)
Justin Schultz 2 800 000 $ (1)
Kevin Hayes 2 500 000 $ (3)
Alexander Petrovic 1 800 000 $ (1)
Robert Bortuzzo (Out of Payroll) 1 800 000 $ (1)
Jordan Schroeder 1 800 000 $ (1)
Oscar Lindberg 1 800 000 $ (1)
Michael Stone 1 750 000 $ (3)
Samuel Blais 1 750 000 $ (3)
Ryan Dzingel 1 750 000 $ (1)
Marek Schwarz 1 700 000 $ (1)
Derek Forbort 1 400 000 $ (1)
Kelsey Tessier 1 100 000 $ (2)
Mitchell Marner 900 000 $ (1)
Zemgus Girgensons 900 000 $ (1)
Total Pro Players22
Salary Commitment
Year 10 : 70 700 000 $
Year 11 : 44 550 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $
Salary Average Commitment
Year 10 : 69 700 000 $
Year 11 : 43 050 000 $
Year 12 : 33 500 000 $
Year 13 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 700 000 $
Year 11 : 44 550 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $

Farm Players Salaries

Adam Polasek 1 500 000 $ (1)
Nicolas Shore 150 000 $ (2)
Radko Gudas 150 000 $ (3)
Alexei Ponikarovsky 140 000 $ (1)
Torrey Mitchell 135 000 $ (3)
Jonathan Matsumoto 115 000 $ (3)
Igor Makarov 115 000 $ (3)
Max Gaede 100 000 $ (1)
David Honzik 100 000 $ (1)
Daniel Pribyl 100 000 $ (2)
Kyle Clifford 100 000 $ (3)
Jakub Culek 95 000 $ (1)
Jhonas Enroth 95 000 $ (3)
Ryan Garbutt 95 000 $ (3)
Matt Donovan 90 000 $ (3)
Greg Pateryn 90 000 $ (3)
Alex Velischek 85 000 $ (1)
Tyler Wotherspoon (Out of Payroll) 80 000 $ (1)
Cade Fairchild 80 000 $ (1)
Nick Sorensen 80 000 $ (1)
Zack Stortini 77 500 $ (3)
Yasin Cisse 75 000 $ (3)
Martin Reway 75 000 $ (3)
Jan Kostalek 75 000 $ (3)
Matt Murphy 75 000 $ (3)
Zach Nastasiuk 75 000 $ (3)
Evgeny Artyukhin 75 000 $ (1)
Bradley Eidsness 70 000 $ (1)
Scott Oke 50 000 $ (1)
Charles-Olivier Rousse 50 000 $ (1)
Total Farm Players30
Salary Commitment
Year 10 : 4 192 500 $
Year 11 : 1 687 500 $
Year 12 : 1 437 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 192 500 $
Year 11 : 1 687 500 $
Year 12 : 1 437 500 $
Year 13 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - 90 $ - 6 069 - 75,86%
Level 2: 5000 - 50 $ - 4 992 - 99,84%
Level 3: 2000 - 25 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 3 993 - 99,82%
Luxury : 1000 - 200 $ - 758 - 75,76%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 903 - 95,16%
Farm Level 2: 1000 - 15 $ - 961 - 96,06%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %17 811 - 89,06%
Average Income per Game1 488 921 $
Year to Date Revenue56 579 016 $
Farm
Home Games Left3
Average Attendance - %2 864 - 95,46%
Average Income per Game115 731 $
Year to Date Revenue4 397 786 $

Expense

Pro Players Total Salaries57 500 000 $
Farm Players Total Salaries8 360 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses58 964 444 $
Farm Year To Date Expenses3 330 220 $
Pro Salary Cap To Date58 451 056 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 466 764 $
Farm Estimated Season Revenue347 194 $
Pro Remaining Season Days16
Pro Expenses Per Days310 160 $
Pro Estimated Expenses4 962 560 $
Farm Remaining Season Days15
Farm Expenses Per Days45 484 $
Farm Estimated Expenses682 260 $
Estimated Season Expenses5 644 820 $
Season Salary Cap57 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $11 500 000 $
Estimate Over Minimum Salary Cap of 0 $ 57 500 000 $
Current Bank Account4 680 637 $
Projected Bank Account3 849 775 $

Pro Players Salaries

Oliver Ekman Larsson 6 250 000 $ (3)
James Neal 6 000 000 $ (1)
Jay Bouwmeester 6 000 000 $ (2)
Cam Fowler 4 700 000 $ (2)
Michal Neuvirth 4 500 000 $ (2)
Josh Bailey 4 150 000 $ (2)
Kyle Palmieri 4 000 000 $ (2)
Ryan Spooner 3 500 000 $ (3)
Matt Benning 3 500 000 $ (4)
Brock Nelson 2 800 000 $ (1)
Alex Chiasson 2 500 000 $ (1)
David Savard 2 100 000 $ (1)
Ryan Carpenter 2 000 000 $ (1)
Taylor Beck 1 800 000 $ (1)
Nick Cousins (Out of Payroll) 900 000 $ (1)
William Karlsson 900 000 $ (1)
Justin Haché 750 000 $ (2)
Elvis Merzlikins 750 000 $ (3)
Alex Hutchings 700 000 $ (2)
Georgy Guryanov 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 58 400 000 $
Year 11 : 38 800 000 $
Year 12 : 14 000 000 $
Year 13 : 3 500 000 $
Salary Average Commitment
Year 10 : 59 000 000 $
Year 11 : 39 400 000 $
Year 12 : 14 000 000 $
Year 13 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 58 400 000 $
Year 11 : 38 800 000 $
Year 12 : 14 000 000 $
Year 13 : 3 500 000 $

Farm Players Salaries

Nikita Nikitin 1 800 000 $ (1)
Riley Sheahan 1 000 000 $ (1)
Jordan Weal 1 000 000 $ (3)
Christian Djoos 900 000 $ (3)
Phillip Digiuseppe 900 000 $ (2)
Tanner Fritz 175 000 $ (3)
Matt Frattin 175 000 $ (2)
Alex Plante 170 000 $ (2)
Mark Arcobello 150 000 $ (2)
Shane O'Brien 120 000 $ (1)
Ryan Wilson 120 000 $ (1)
Oscar Fantenberg 120 000 $ (2)
Austin Levi 100 000 $ (2)
Kamil Kreps 100 000 $ (1)
Joel Champagne 100 000 $ (2)
Yann Sauve 100 000 $ (1)
Sergey Andronov 100 000 $ (1)
Maxim Gratchev 100 000 $ (2)
Matt Hackett 100 000 $ (1)
Julian Melchiori 95 000 $ (3)
Vitaly Kolesnik 95 000 $ (1)
Mirko Hoefflin 95 000 $ (3)
William Wrenn 90 000 $ (2)
AJ Jenks 85 000 $ (1)
Sean Kuraly 85 000 $ (1)
Logan Shaw 80 000 $ (2)
Timotej Sille 75 000 $ (3)
Curtis Hamilton 75 000 $ (3)
Jamie Devane 70 000 $ (2)
Paul Carey 70 000 $ (2)
Logan Nelson 65 000 $ (2)
Kent Simpson 50 000 $ (2)
Total Farm Players32
Salary Commitment
Year 10 : 8 360 000 $
Year 11 : 2 135 000 $
Year 12 : 705 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 8 410 000 $
Year 11 : 2 135 000 $
Year 12 : 705 000 $
Year 13 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 8000 - 88 $ - 6 396 - 79,95%
Level 2: 6000 - 54 $ - 5 383 - 89,72%
Level 3: 2000 - 39 $ - 1 550 - 77,51%
Level 4: 4000 - 27 $ - 2 637 - 65,93%
Luxury : 1000 - 210 $ - 685 - 68,55%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 32 $ - 1 931 - 96,56%
Farm Level 2: 1000 - 14 $ - 958 - 95,76%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %16 651 - 79,29%
Average Income per Game1 623 010 $
Year to Date Revenue61 674 382 $
Farm
Home Games Left2
Average Attendance - %2 889 - 96,29%
Average Income per Game107 427 $
Year to Date Revenue4 189 657 $

Expense

Pro Players Total Salaries68 525 000 $
Farm Players Total Salaries3 550 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses62 174 072 $
Farm Year To Date Expenses3 553 966 $
Pro Salary Cap To Date61 660 682 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 869 030 $
Farm Estimated Season Revenue214 854 $
Pro Remaining Season Days16
Pro Expenses Per Days369 118 $
Pro Estimated Expenses5 905 888 $
Farm Remaining Season Days15
Farm Expenses Per Days19 624 $
Farm Estimated Expenses294 360 $
Estimated Season Expenses6 200 248 $
Season Salary Cap68 525 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $475 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 525 000 $
Current Bank Account12 429 390 $
Projected Bank Account11 313 026 $

Pro Players Salaries

Andrei Markov 8 500 000 $ (3)
Mike Richards 7 650 000 $ (2)
Evgeni Dadonov 6 650 000 $ (5)
Joe Pavelski 6 000 000 $ (2)
Max Domi 5 000 000 $ (5)
Ron Hainsey 4 875 000 $ (1)
Robin Lehner 4 000 000 $ (3)
Tomas Plekanec 4 000 000 $ (2)
Patrick Maroon 3 500 000 $ (2)
Carl Gunnarsson (1 Way Contract) 3 400 000 $ (3)
Sebastian Wannstrom 2 500 000 $ (1)
Melker Karlsson 2 500 000 $ (3)
Jakub Jerabek 2 100 000 $ (2)
Calvin de Haan 1 750 000 $ (2)
Viktor Fasth 1 600 000 $ (1)
Charles Hudon 900 000 $ (2)
Travis Konecny 900 000 $ (2)
Pierre-Luc Dubois 900 000 $ (3)
Sam Reinhart 900 000 $ (1)
Zach Werenski 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 525 000 $
Year 11 : 57 750 000 $
Year 12 : 30 950 000 $
Year 13 : 11 650 000 $
Salary Average Commitment
Year 10 : 66 525 000 $
Year 11 : 55 750 000 $
Year 12 : 30 950 000 $
Year 13 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 525 000 $
Year 11 : 57 750 000 $
Year 12 : 30 950 000 $
Year 13 : 11 650 000 $

Farm Players Salaries

Dean Kukan 900 000 $ (2)
Ryan Shannon 150 000 $ (3)
Anders Nilsson 150 000 $ (3)
Victor Antipin 140 000 $ (2)
Zbynek Michalek 130 000 $ (1)
Konstantin Koltsov (Out of Payroll) 125 000 $ (2)
Jakub Klepis 125 000 $ (2)
Luke Witkowski 115 000 $ (2)
Ryan Potulny 110 000 $ (1)
Reece Scarlett 100 000 $ (3)
Maxim Mamin 100 000 $ (3)
Garnet Hathaway 95 000 $ (2)
Blake Weyrick 90 000 $ (2)
Andrew Mangiapane 90 000 $ (3)
Ludwig Blomstrand 90 000 $ (1)
Hunter Shinkaruk 85 000 $ (2)
Keith Aulie 85 000 $ (2)
JC Lipon 85 000 $ (2)
Boris Valabik 85 000 $ (1)
Kevin Roy 80 000 $ (1)
Mackenzie MacEachern 75 000 $ (1)
Geoff Platt 75 000 $ (3)
Simon Hjalmarsson 75 000 $ (3)
Ebbe Sionas 75 000 $ (3)
Alex Kile 75 000 $ (3)
Filip Sandberg 75 000 $ (3)
Anthony Camara 75 000 $ (1)
Gustav Olofsson 75 000 $ (3)
Ruzal Galeyev 75 000 $ (3)
Keegan Kanzig 70 000 $ (1)
Total Farm Players30
Salary Commitment
Year 10 : 3 675 000 $
Year 11 : 2 150 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 650 000 $
Year 11 : 2 125 000 $
Year 12 : 1 090 000 $
Year 13 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - 79 $ - 7 088 - 88,60%
Level 2: 5000 - 56 $ - 4 534 - 90,67%
Level 3: 2000 - 32 $ - 1 945 - 97,27%
Level 4: 4000 - 22 $ - 3 614 - 90,36%
Luxury : 1000 - 176 $ - 885 - 88,54%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 898 - 94,92%
Farm Level 2: 1000 - 15 $ - 954 - 95,42%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 067 - 90,33%
Average Income per Game1 568 440 $
Year to Date Revenue59 600 710 $
Farm
Home Games Left2
Average Attendance - %2 853 - 95,09%
Average Income per Game115 382 $
Year to Date Revenue4 499 891 $

Expense

Pro Players Total Salaries68 650 000 $
Farm Players Total Salaries4 405 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses62 712 577 $
Farm Year To Date Expenses2 852 850 $
Pro Salary Cap To Date62 199 186 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 705 319 $
Farm Estimated Season Revenue230 764 $
Pro Remaining Season Days16
Pro Expenses Per Days369 786 $
Pro Estimated Expenses5 916 576 $
Farm Remaining Season Days15
Farm Expenses Per Days24 220 $
Farm Estimated Expenses363 300 $
Estimated Season Expenses6 279 876 $
Season Salary Cap68 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $350 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 650 000 $
Current Bank Account16 674 209 $
Projected Bank Account15 330 416 $

Pro Players Salaries

Jonathan Toews 9 250 000 $ (4)
Taylor Hall 8 000 000 $ (4)
Aleksander Barkov 7 500 000 $ (5)
John Carlson 6 500 000 $ (4)
Semyon Varlamov 5 700 000 $ (2)
Charlie Coyle 4 500 000 $ (3)
Adam Larsson 4 000 000 $ (1)
Scott Hartnell 3 650 000 $ (1)
Dennis Seidenberg 3 500 000 $ (2)
Johnny Boychuk 3 000 000 $ (1)
Marc Methot 2 750 000 $ (2)
Joseph Blandisi 1 700 000 $ (1)
Gabriel Dumont 1 500 000 $ (2)
Christopher Gibson 1 500 000 $ (2)
Michael Mersch 1 000 000 $ (3)
Francois Bouchard 1 000 000 $ (2)
Erik Cernak 900 000 $ (3)
Elias Lindholm 900 000 $ (1)
Scott Laughton 900 000 $ (2)
Sébastian Aho 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 68 650 000 $
Year 11 : 55 400 000 $
Year 12 : 37 650 000 $
Year 13 : 31 250 000 $
Salary Average Commitment
Year 10 : 68 650 000 $
Year 11 : 55 400 000 $
Year 12 : 37 650 000 $
Year 13 : 31 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 650 000 $
Year 11 : 55 400 000 $
Year 12 : 37 650 000 $
Year 13 : 31 250 000 $

Farm Players Salaries

Eric Fehr 1 750 000 $ (3)
Jiri Novotny 180 000 $ (1)
Stephane Da Costa (Out of Payroll) 160 000 $ (3)
Zach Trotman 150 000 $ (3)
Troy Stetcher 150 000 $ (2)
Jim Slater 150 000 $ (3)
Matt Moulson 150 000 $ (3)
Jarred Tinordi 130 000 $ (3)
Jesse Joensuu 130 000 $ (1)
Jeff Glass 130 000 $ (2)
Kieran Millan 100 000 $ (1)
Keith Seabrook 100 000 $ (2)
Reece Willcox 100 000 $ (3)
Cal Clutterbuck 100 000 $ (1)
Bobby Farnham 95 000 $ (1)
Ryan Stanton 95 000 $ (2)
John Hayden 90 000 $ (3)
Eddie Wittchow 90 000 $ (3)
Tye McGinn 85 000 $ (2)
Jacob Lagace 85 000 $ (1)
Patrick Wey 85 000 $ (2)
Scott Kosmachuk 85 000 $ (2)
Marek Zagrapan 80 000 $ (1)
Zachary Sawchenko 75 000 $ (3)
Jordan Subban 75 000 $ (3)
Jarrod Maidens 75 000 $ (3)
Roy Radke 70 000 $ (2)
Total Farm Players27
Salary Commitment
Year 10 : 4 565 000 $
Year 11 : 2 220 000 $
Year 12 : 1 420 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 565 000 $
Year 11 : 2 220 000 $
Year 12 : 1 420 000 $
Year 13 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 90 $ - 5 847 - 73,08%
Level 2: 6000 - 50 $ - 4 821 - 80,34%
Level 3: 3000 - 30 $ - 2 114 - 70,48%
Level 4: 4000 - 20 $ - 3 607 - 90,18%
Luxury : 1000 - 185 $ - 817 - 81,70%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 37 $ - 1 669 - 83,43%
Farm Level 2: 1000 - 17 $ - 881 - 88,08%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %17 206 - 78,21%
Average Income per Game1 546 523 $
Year to Date Revenue58 767 885 $
Farm
Home Games Left3
Average Attendance - %2 550 - 84,98%
Average Income per Game106 571 $
Year to Date Revenue4 049 691 $

Expense

Pro Players Total Salaries68 250 000 $
Farm Players Total Salaries3 715 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses62 311 228 $
Farm Year To Date Expenses2 805 874 $
Pro Salary Cap To Date61 797 873 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 639 570 $
Farm Estimated Season Revenue319 712 $
Pro Remaining Season Days16
Pro Expenses Per Days367 647 $
Pro Estimated Expenses5 882 352 $
Farm Remaining Season Days15
Farm Expenses Per Days20 511 $
Farm Estimated Expenses307 665 $
Estimated Season Expenses6 190 017 $
Season Salary Cap68 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $750 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 250 000 $
Current Bank Account20 798 049 $
Projected Bank Account19 567 314 $

Pro Players Salaries

Alex Tanguay 9 000 000 $ (1)
Jeff Carter 7 500 000 $ (2)
Anze Kopitar 7 000 000 $ (1)
Jared Spurgeon 6 000 000 $ (5)
Cory Schneider 5 750 000 $ (3)
Filip Forsberg 5 000 000 $ (4)
Ryan Johansen 5 000 000 $ (1)
Jonathan Huberdeau 4 500 000 $ (2)
Deryk Engelland 3 750 000 $ (1)
Niklas Hjalmarsson 3 400 000 $ (2)
Andrew Macdonald 1 800 000 $ (1)
Matthew Peca 1 800 000 $ (1)
Craig Smith 1 500 000 $ (1)
Phil DeSimone 1 000 000 $ (1)
Scott Wedgewood 900 000 $ (3)
Brady Skjei (Out of Payroll) 900 000 $ (1)
Travis Sanheim 900 000 $ (3)
Valeri Nichushkin 900 000 $ (3)
Andre Burakowsky 900 000 $ (1)
Chandler Stephenson 900 000 $ (2)
Dillon Heatherington 750 000 $ (3)
Total Pro Players21
Salary Commitment
Year 10 : 69 150 000 $
Year 11 : 36 500 000 $
Year 12 : 20 200 000 $
Year 13 : 11 000 000 $
Salary Average Commitment
Year 10 : 69 000 000 $
Year 11 : 36 500 000 $
Year 12 : 20 200 000 $
Year 13 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 150 000 $
Year 11 : 36 500 000 $
Year 12 : 20 200 000 $
Year 13 : 11 000 000 $

Farm Players Salaries

Magnus Hellberg 1 100 000 $ (1)
Tim Brent 170 000 $ (2)
Kurtis MacDermid 160 000 $ (2)
Robbie Earl 160 000 $ (1)
Remi Elie 140 000 $ (2)
Mattias Tedenby 135 000 $ (1)
Justin Weller 130 000 $ (2)
David Gilbert 120 000 $ (1)
Evgeny Medvedev 120 000 $ (3)
Evgeny Grachev 100 000 $ (3)
Rod Pelley (Out of Payroll) 100 000 $ (2)
Stephen Johns 100 000 $ (1)
Mike Blunden 100 000 $ (3)
Mike Hoeffel 100 000 $ (3)
Steve Oleksy 100 000 $ (3)
Casey Borer 100 000 $ (2)
Taylor Doherty 100 000 $ (1)
Mattias Modig 90 000 $ (2)
Michael McCarron 90 000 $ (2)
Andrew Yogan 85 000 $ (2)
Michael Latta 85 000 $ (1)
Danny Kristo 80 000 $ (1)
Danny Biega 80 000 $ (2)
Evan Cowley 75 000 $ (3)
Adam Marsh 70 000 $ (2)
Colin Jacobs 65 000 $ (1)
Matt Delahey 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 10 : 3 815 000 $
Year 11 : 1 810 000 $
Year 12 : 595 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 815 000 $
Year 11 : 1 810 000 $
Year 12 : 595 000 $
Year 13 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - 87 $ - 7 097 - 88,72%
Level 2: 6000 - 45 $ - 5 598 - 93,31%
Level 3: 3000 - 30 $ - 2 328 - 77,59%
Level 4: 4000 - 22 $ - 3 634 - 90,85%
Luxury : 1000 - 179 $ - 853 - 85,31%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 40 $ - 1 390 - 69,50%
Farm Level 2: 1000 - 20 $ - 654 - 65,39%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %19 510 - 88,68%
Average Income per Game1 641 070 $
Year to Date Revenue62 360 661 $
Farm
Home Games Left2
Average Attendance - %2 044 - 68,13%
Average Income per Game100 083 $
Year to Date Revenue3 903 236 $

Expense

Pro Players Total Salaries68 875 000 $
Farm Players Total Salaries4 432 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses62 899 212 $
Farm Year To Date Expenses2 399 786 $
Pro Salary Cap To Date62 385 836 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 923 210 $
Farm Estimated Season Revenue200 166 $
Pro Remaining Season Days16
Pro Expenses Per Days370 989 $
Pro Estimated Expenses5 935 824 $
Farm Remaining Season Days15
Farm Expenses Per Days24 368 $
Farm Estimated Expenses365 520 $
Estimated Season Expenses6 301 344 $
Season Salary Cap68 875 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $125 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 875 000 $
Current Bank Account16 187 279 $
Projected Bank Account15 009 311 $

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) 9 750 000 $ (2)
Marc Savard 7 750 000 $ (1)
Ondrej Pavelec 5 750 000 $ (1)
Bobby Ryan 5 500 000 $ (2)
Mark Giordano 5 500 000 $ (1)
Tyson Barrie 5 400 000 $ (1)
Jake Muzzin 5 000 000 $ (3)
Cam Atkinson 5 000 000 $ (5)
Brian Boyle 3 200 000 $ (1)
Brendan Smith 3 000 000 $ (3)
Jamie McGinn 2 900 000 $ (1)
Marco Scandella 1 500 000 $ (1)
Andrew Hammond 1 500 000 $ (2)
Kevin Quick 1 400 000 $ (1)
Landon Ferraro 1 200 000 $ (1)
Jacob Josefson 975 000 $ (1)
Jonathan Drouin 900 000 $ (1)
Artturi Lehkonen 900 000 $ (3)
Jiri Sekac 900 000 $ (1)
Ross Johnston 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 875 000 $
Year 11 : 30 650 000 $
Year 12 : 13 900 000 $
Year 13 : 5 000 000 $
Salary Average Commitment
Year 10 : 68 875 000 $
Year 11 : 30 650 000 $
Year 12 : 13 900 000 $
Year 13 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 875 000 $
Year 11 : 30 650 000 $
Year 12 : 13 900 000 $
Year 13 : 5 000 000 $

Farm Players Salaries

Morgan Ellis 1 500 000 $ (2)
Vinni Lettieri 950 000 $ (2)
Jeff Schultz (Out of Payroll) 175 000 $ (1)
Philippe Dupuis 175 000 $ (2)
Yan Stastny 140 000 $ (1)
Matt Hunwick 130 000 $ (2)
Shawn Lalonde 100 000 $ (3)
Matt Mahalak 97 500 $ (2)
Harrison Reed 95 000 $ (1)
Cory Emmerton 95 000 $ (1)
Valeri Vasiliev 80 000 $ (2)
Taylor Chorney (Out of Payroll) 80 000 $ (3)
Darby Llewellyn 75 000 $ (3)
Kyle Jenkins 75 000 $ (3)
Mario Lucia 75 000 $ (2)
Steve Bernier 75 000 $ (2)
Kyle Beach 75 000 $ (3)
Adam Tambellini 75 000 $ (3)
Erik Thorell 70 000 $ (2)
Micheal Wall 70 000 $ (2)
Jackson Houck 70 000 $ (2)
Simon Danis-Pepin 70 000 $ (1)
Edgars Kulda 70 000 $ (1)
Jeremy Williams 60 000 $ (1)
François Tremblay 60 000 $ (1)
Seth Ambroz 50 000 $ (2)
Karl Johansson 50 000 $ (2)
Maximilien Le Sieur 50 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 4 687 500 $
Year 11 : 1 717 500 $
Year 12 : 480 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 687 500 $
Year 11 : 1 717 500 $
Year 12 : 480 000 $
Year 13 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 69 000 000 $
Available Cap Space

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 14 408 386 $ 68 650 000 $ 350 000 $ 68 650 000 $ 2 225 000 $ 27 775 000 $ 222749
BlackHawks 12 510 652 $ 60 600 000 $ 8 400 000 $ 60 600 000 $ 3 872 500 $ 26 127 500 $ 222951
BlueJacket 2 147 984 $ 67 750 000 $ 1 250 000 $ 67 750 000 $ 5 175 000 $ 24 825 000 $ 203050
Blues 67 588 063 $ 68 450 000 $ 550 000 $ 68 450 000 $ 3 240 000 $ 26 760 000 $ 203151
Bruins 22 913 290 $ 68 100 000 $ 900 000 $ 68 100 000 $ 2 415 000 $ 27 585 000 $ 202848
Canadiens 46 939 774 $ 66 000 000 $ 3 000 000 $ 66 000 000 $ 2 525 000 $ 27 475 000 $ 222446
Canucks 48 410 614 $ 61 925 000 $ 7 075 000 $ 61 925 000 $ 3 210 000 $ 26 790 000 $ 222850
Capitals 11 755 235 $ 62 100 000 $ 6 900 000 $ 62 100 000 $ 3 630 000 $ 26 370 000 $ 212647
Coyotes 7 913 867 $ 63 250 000 $ 5 750 000 $ 63 250 000 $ 2 515 000 $ 27 485 000 $ 213051
Devils 33 950 203 $ 65 675 000 $ 3 325 000 $ 65 675 000 $ 2 664 500 $ 27 335 500 $ 212849
Ducks 4 953 390 $ 68 750 000 $ 250 000 $ 68 750 000 $ 5 657 500 $ 24 342 500 $ 203050
Flames 84 616 089 $ 68 650 000 $ 350 000 $ 68 650 000 $ 4 495 000 $ 25 505 000 $ 203252
Flyers 14 048 958 $ 67 650 000 $ 1 350 000 $ 67 650 000 $ 3 000 000 $ 27 000 000 $ 212849
GoldenKnights 14 911 066 $ 57 600 000 $ 11 400 000 $ 57 600 000 $ 4 422 500 $ 25 577 500 $ 213152
Hurricanes 15 204 343 $ 59 200 000 $ 9 800 000 $ 59 200 000 $ 3 985 000 $ 26 015 000 $ 232750
Islanders 36 378 328 $ 68 600 000 $ 400 000 $ 68 600 000 $ 3 640 000 $ 26 360 000 $ 202949
Jets 137 440 005 $ 68 850 000 $ 150 000 $ 68 850 000 $ 2 550 000 $ 27 450 000 $ 202646
Kings 43 775 900 $ 67 500 000 $ 1 500 000 $ 67 500 000 $ 2 635 000 $ 27 365 000 $ 202747
Lightning 22 418 925 $ 64 000 000 $ 5 000 000 $ 64 000 000 $ 3 050 000 $ 26 950 000 $ 213152
MapleLeafs 2 446 230 $ 68 500 000 $ 500 000 $ 68 500 000 $ 3 140 000 $ 26 860 000 $ 212849
Nordiques 16 197 007 $ 61 800 000 $ 7 200 000 $ 61 800 000 $ 4 985 000 $ 25 015 000 $ 212647
Oilers 62 643 453 $ 48 550 000 $ 20 450 000 $ 48 550 000 $ 4 155 000 $ 25 845 000 $ 223052
Panthers 51 301 583 $ 68 100 000 $ 900 000 $ 68 100 000 $ 5 615 000 $ 24 385 000 $ 203151
Penguins 101 337 560 $ 68 200 000 $ 800 000 $ 68 200 000 $ 5 195 000 $ 24 805 000 $ 202949
Predators 7 035 882 $ 62 600 000 $ 6 400 000 $ 62 600 000 $ 2 815 000 $ 27 185 000 $ 222749
Rangers 11 027 279 $ 61 150 000 $ 7 850 000 $ 61 150 000 $ 2 120 000 $ 27 880 000 $ 222850
RedWings 11 960 841 $ 68 900 000 $ 100 000 $ 68 900 000 $ 4 112 500 $ 25 887 500 $ 223052
Sabres 4 680 637 $ 57 500 000 $ 11 500 000 $ 57 500 000 $ 8 360 000 $ 21 640 000 $ 203252
Senators 12 429 390 $ 68 525 000 $ 475 000 $ 68 525 000 $ 3 550 000 $ 26 450 000 $ 203050
Sharks 16 674 209 $ 68 650 000 $ 350 000 $ 68 650 000 $ 4 405 000 $ 25 595 000 $ 202747
Stars 20 798 049 $ 68 250 000 $ 750 000 $ 68 250 000 $ 3 715 000 $ 26 285 000 $ 212748
Wild 16 187 279 $ 68 875 000 $ 125 000 $ 68 875 000 $ 4 432 500 $ 25 567 500 $ 202848