Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 3 mars 2021 at 20:00

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - 87 $ - 7 605 - 95,06%
Level 2: 6000 - 52 $ - 5 229 - 87,15%
Level 3: 3000 - 21 $ - 2 621 - 87,38%
Level 4: 5000 - 14 $ - 4 559 - 91,18%
Luxury : 1000 - 177 $ - 866 - 86,61%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 726 - 86,29%
Farm Level 2: 1000 - 19 $ - 629 - 62,91%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %20 881 - 90,79%
Average Income per Game1 704 393 $
Year to Date Revenue30 679 070 $
Farm
Home Games Left23
Average Attendance - %2 355 - 78,50%
Average Income per Game106 731 $
Year to Date Revenue1 814 424 $

Expense

Pro Players Total Salaries63 475 000 $
Farm Players Total Salaries2 657 583 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 781 428 $
Farm Year To Date Expenses1 228 910 $
Pro Salary Cap To Date30 553 493 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue37 496 641 $
Farm Estimated Season Revenue2 454 809 $
Pro Remaining Season Days74
Pro Expenses Per Days470 404 $
Pro Estimated Expenses34 809 896 $
Farm Remaining Season Days74
Farm Expenses Per Days20 276 $
Farm Estimated Expenses1 500 424 $
Estimated Season Expenses36 310 320 $
Season Salary Cap63 475 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $7 525 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 475 000 $
Current Bank Account23 636 254 $
Projected Bank Account27 277 384 $

Pro Players Salaries

Steven Stamkos 10 350 000 $ (4)
Tyler Seguin 9 000 000 $ (2)
Taylor Hall (Out of Payroll) 8 000 000 $ (3)
Jeff Carter 7 500 000 $ (1)
John Gibson 6 300 000 $ (1)
Tyson Barrie 5 800 000 $ (1)
Nate Schmidt 4 500 000 $ (4)
Justin Faulk 4 300 000 $ (1)
Niklas Hjalmarsson 3 400 000 $ (1)
Quinton Howden 1 800 000 $ (1)
Calle Jarnkrok 1 500 000 $ (1)
Dominik Kubalik 925 000 $ (1)
Travis Konecny 900 000 $ (1)
Ethan Bear 900 000 $ (3)
Mike Smith 900 000 $ (1)
Zack Smith 900 000 $ (1)
Nick Ritchie 900 000 $ (2)
Jake DeBrusk 900 000 $ (2)
Karl Alzner 900 000 $ (1)
Artturi Lehkonen 900 000 $ (2)
Jordan Martinook 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 71 475 000 $
Year 13 : 35 450 000 $
Year 14 : 23 750 000 $
Year 15 : 14 850 000 $
Salary Average Commitment
Year 12 : 71 475 000 $
Year 13 : 35 450 000 $
Year 14 : 23 750 000 $
Year 15 : 14 850 000 $
Salary Cap with 1 Way Contract
Year 12 : 71 475 000 $
Year 13 : 35 450 000 $
Year 14 : 23 750 000 $
Year 15 : 14 850 000 $

Farm Players Salaries

Jeremy Smith 125 000 $ (1)
Tobias Enstrom 120 000 $ (1)
Ethan Werek 110 000 $ (1)
Ryan Pilon 100 000 $ (2)
Mat Clark 100 000 $ (3)
Scott Glennie 95 000 $ (2)
Fredrik Pettersson-Wentzel 95 000 $ (1)
Ville Husso 90 000 $ (3)
Nikita Tryamkin 90 000 $ (1)
Jimmy Hayes 90 000 $ (2)
Dayton Rasmussen 90 000 $ (3)
Robert Czarnik 85 000 $ (1)
Gaelan Patterson 85 000 $ (1)
Justin Jokinen 85 000 $ (1)
Griffin Reinhart 85 000 $ (1)
Steven Shipley 85 000 $ (1)
Pius Suter 80 000 $ (1)
Ville Pokka 80 000 $ (1)
Matthew Highmore 77 583 $ (1)
Maxim Golod 75 000 $ (3)
Eric Florchuk 75 000 $ (3)
Spencer Watson 75 000 $ (3)
Geordie Wudrick 75 000 $ (2)
Jack Sadek 75 000 $ (2)
Peter Hrehorcak 75 000 $ (2)
Andreas Soderberg 75 000 $ (1)
Tobias Eder 75 000 $ (2)
Beau Starrett 75 000 $ (2)
Tyler Tucker 75 000 $ (3)
Dane Fox 70 000 $ (1)
Gregg Sutch 70 000 $ (2)
Total Farm Players31
Salary Commitment
Year 12 : 2 657 583 $
Year 13 : 1 310 000 $
Year 14 : 580 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 657 583 $
Year 13 : 1 310 000 $
Year 14 : 580 000 $
Year 15 : 0 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - 90 $ - 6 514 - 81,43%
Level 2: 6000 - 55 $ - 5 340 - 89,01%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 4 000 - 100,00%
Luxury : 1000 - 190 $ - 801 - 80,11%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 28 $ - 1 934 - 96,69%
Farm Level 2: 1000 - 11 $ - 974 - 97,42%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 656 - 88,84%
Average Income per Game1 582 322 $
Year to Date Revenue26 899 474 $
Farm
Home Games Left23
Average Attendance - %2 908 - 96,94%
Average Income per Game94 054 $
Year to Date Revenue1 598 915 $

Expense

Pro Players Total Salaries67 225 000 $
Farm Players Total Salaries2 425 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 972 054 $
Farm Year To Date Expenses1 235 840 $
Pro Salary Cap To Date29 744 114 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue36 393 406 $
Farm Estimated Season Revenue2 163 238 $
Pro Remaining Season Days74
Pro Expenses Per Days497 978 $
Pro Estimated Expenses36 850 372 $
Farm Remaining Season Days74
Farm Expenses Per Days18 566 $
Farm Estimated Expenses1 373 884 $
Estimated Season Expenses38 224 256 $
Season Salary Cap67 225 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $3 775 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 225 000 $
Current Bank Account13 773 523 $
Projected Bank Account14 105 911 $

Pro Players Salaries

Loui Eriksson 8 000 000 $ (3)
Evgeny Kuznetsov 7 000 000 $ (4)
Alexander Edler 6 000 000 $ (1)
Jeff Petry 5 500 000 $ (4)
Alex Goligoski 4 700 000 $ (3)
Yanni Gourde 4 650 000 $ (1)
Mats Zuccarello (1 Way Contract) 4 000 000 $ (2)
Brandon Dubinsky 3 500 000 $ (1)
Danton Heinen 3 300 000 $ (1)
Hampus Lindholm (Out of Payroll) 2 800 000 $ (1)
Eric Gelinas 2 300 000 $ (1)
Riley Nash 2 300 000 $ (1)
Cedric Paquette 2 300 000 $ (1)
Joakim Nordstrom 2 150 000 $ (1)
Jared Cowen 2 100 000 $ (2)
Ryan Hartman 1 800 000 $ (1)
Brad Hunt 1 800 000 $ (1)
Jordan Binnington 1 500 000 $ (2)
Linus Ullmark 1 325 000 $ (1)
Sven Andrighetto 1 200 000 $ (1)
Robert Hagg 900 000 $ (1)
Kevin Fiala 900 000 $ (1)
Total Pro Players22
Salary Commitment
Year 12 : 70 025 000 $
Year 13 : 32 800 000 $
Year 14 : 25 200 000 $
Year 15 : 12 500 000 $
Salary Average Commitment
Year 12 : 70 025 000 $
Year 13 : 32 800 000 $
Year 14 : 25 200 000 $
Year 15 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 025 000 $
Year 13 : 32 800 000 $
Year 14 : 25 200 000 $
Year 15 : 12 500 000 $

Farm Players Salaries

Jaroslav Janus 150 000 $ (3)
Adam Janosik (Out of Payroll) 150 000 $ (2)
Kyle Chipchura (Out of Payroll) 150 000 $ (2)
Joakim Lindstrom 150 000 $ (2)
Kevin Connauton 140 000 $ (1)
Alan Quine 120 000 $ (1)
David Fisher (Out of Payroll) 110 000 $ (2)
John Lee 100 000 $ (1)
John Armstrong 100 000 $ (2)
Lukas Kaspar 100 000 $ (1)
Michael Houser 100 000 $ (2)
Gabriel Bourque 100 000 $ (2)
Taro Hirose 92 500 $ (1)
Brian Ferlin 90 000 $ (2)
William Carrier 90 000 $ (2)
Allen York 90 000 $ (2)
Jayce Hawryluk 90 000 $ (3)
Ville Koistinen 90 000 $ (1)
Robert Baillargeon (Out of Payroll) 90 000 $ (3)
Jacob Middleton 90 000 $ (3)
Marek Tvrdon 80 000 $ (3)
Gavin Bayreuther 80 000 $ (1)
Dakota Mermis 80 000 $ (1)
Raphael Bussieres 80 000 $ (3)
Nikolai Glukhov 75 000 $ (2)
Henri Ikonen 75 000 $ (1)
Brian Hart 72 500 $ (1)
Cody McLeod 70 000 $ (1)
Kevin Roy 65 000 $ (2)
Taylor Doherty 55 000 $ (1)
Total Farm Players30
Salary Commitment
Year 12 : 2 925 000 $
Year 13 : 1 850 000 $
Year 14 : 580 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 925 000 $
Year 13 : 1 850 000 $
Year 14 : 580 000 $
Year 15 : 0 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 8000 - 90 $ - 6 553 - 81,92%
Level 2: 6000 - 55 $ - 5 209 - 86,82%
Level 3: 3000 - 30 $ - 2 413 - 80,44%
Level 4: 5000 - 20 $ - 4 074 - 81,48%
Luxury : 1500 - 115 $ - 1 113 - 74,20%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 571 - 78,57%
Farm Level 2: 1000 - 15 $ - 961 - 96,09%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19 362 - 82,39%
Average Income per Game1 621 410 $
Year to Date Revenue27 563 977 $
Farm
Home Games Left22
Average Attendance - %2 532 - 84,41%
Average Income per Game100 645 $
Year to Date Revenue1 811 602 $

Expense

Pro Players Total Salaries70 150 000 $
Farm Players Total Salaries2 836 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 747 794 $
Farm Year To Date Expenses1 309 609 $
Pro Salary Cap To Date31 519 854 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue37 292 439 $
Farm Estimated Season Revenue2 214 180 $
Pro Remaining Season Days74
Pro Expenses Per Days519 485 $
Pro Estimated Expenses38 441 890 $
Farm Remaining Season Days74
Farm Expenses Per Days21 588 $
Farm Estimated Expenses1 597 512 $
Estimated Season Expenses40 039 402 $
Season Salary Cap70 150 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $850 000 $
Estimate Over Minimum Salary Cap of 0 $ 70 150 000 $
Current Bank Account28 513 671 $
Projected Bank Account27 980 888 $

Pro Players Salaries

Carey Price 9 250 000 $ (5)
Rick Nash 8 250 000 $ (3)
David Pastrnak 8 000 000 $ (5)
Nathan MacKinnon 7 750 000 $ (1)
John Carlson 6 500 000 $ (3)
Sean Couturier 5 000 000 $ (2)
Patric Hornqvist 4 600 000 $ (4)
Dougie Hamilton 4 500 000 $ (2)
Brad Richardson 2 900 000 $ (1)
Trevor Lewis 2 300 000 $ (1)
Brandon Mcmillan 1 800 000 $ (1)
Jonathon Blum 1 400 000 $ (1)
Carter Rowney 1 350 000 $ (2)
Dustin Boyd 1 100 000 $ (2)
Pavel Francouz 950 000 $ (1)
Dmitry Kulikov 900 000 $ (1)
Cale Makar 900 000 $ (3)
Troy Brouwer 900 000 $ (1)
Jakub Vrana 900 000 $ (2)
Will Butcher 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 70 150 000 $
Year 13 : 50 350 000 $
Year 14 : 37 500 000 $
Year 15 : 21 850 000 $
Salary Average Commitment
Year 12 : 69 525 000 $
Year 13 : 49 725 000 $
Year 14 : 36 875 000 $
Year 15 : 21 725 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 150 000 $
Year 13 : 50 350 000 $
Year 14 : 37 500 000 $
Year 15 : 21 850 000 $

Farm Players Salaries

Josh Unice 150 000 $ (2)
Colin Miller 140 000 $ (1)
Bobby Sanguinetti 140 000 $ (2)
Nathan Gerbe 140 000 $ (2)
Brock Beukeboom 120 000 $ (1)
Eric Tangradi 120 000 $ (1)
Chris Terry 110 000 $ (2)
Mattias Tedenby 110 000 $ (2)
Stefan Legein 100 000 $ (1)
Jacob Deserres 100 000 $ (1)
Joel Kellman 92 500 $ (1)
Ilya Mikheyev 92 500 $ (1)
Jori Lehtera 91 000 $ (2)
Sonny Milano 90 000 $ (3)
Brendan Gaunce 90 000 $ (1)
Andy Andreoff 90 000 $ (1)
Jason Kasdorf 90 000 $ (3)
Zachary Sanford 90 000 $ (2)
Haydn Fleury 90 000 $ (3)
Adam Erne 90 000 $ (2)
Duncan Siemens 90 000 $ (1)
Carter Verhaeghe 90 000 $ (3)
Gage Ausmus 75 000 $ (2)
Morgan Klimchuk 75 000 $ (2)
Sergey Tolchinsky 75 000 $ (2)
Rushan Rafikov 75 000 $ (2)
Dmitri Yudin (Out of Payroll) 75 000 $ (3)
Andreas Borgman 75 000 $ (2)
Vyacheslav Leshchenko 75 000 $ (2)
Antti Suomela 70 000 $ (1)
Total Farm Players30
Salary Commitment
Year 12 : 2 911 000 $
Year 13 : 1 806 000 $
Year 14 : 435 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 911 000 $
Year 13 : 1 806 000 $
Year 14 : 435 000 $
Year 15 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - 90 $ - 6 494 - 81,17%
Level 2: 6000 - 55 $ - 5 366 - 89,44%
Level 3: 3000 - 35 $ - 1 966 - 65,52%
Level 4: 4000 - 20 $ - 3 930 - 98,26%
Luxury : 1500 - 170 $ - 971 - 64,74%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 35 $ - 1 561 - 78,07%
Farm Level 2: 1000 - 25 $ - 518 - 51,84%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 727 - 83,23%
Average Income per Game1 669 696 $
Year to Date Revenue28 384 828 $
Farm
Home Games Left23
Average Attendance - %2 080 - 69,33%
Average Income per Game97 756 $
Year to Date Revenue1 661 852 $

Expense

Pro Players Total Salaries68 350 000 $
Farm Players Total Salaries3 702 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 429 779 $
Farm Year To Date Expenses1 721 431 $
Pro Salary Cap To Date31 201 859 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue38 403 003 $
Farm Estimated Season Revenue2 248 388 $
Pro Remaining Season Days74
Pro Expenses Per Days506 250 $
Pro Estimated Expenses37 462 500 $
Farm Remaining Season Days74
Farm Expenses Per Days27 960 $
Farm Estimated Expenses2 069 040 $
Estimated Season Expenses39 531 540 $
Season Salary Cap68 350 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $2 650 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 350 000 $
Current Bank Account73 683 647 $
Projected Bank Account74 803 498 $

Pro Players Salaries

Brad Marchand 8 000 000 $ (3)
Alexander Semin 7 500 000 $ (3)
Sergei Bobrovsky 6 500 000 $ (1)
Jason Spezza 6 000 000 $ (2)
Kyle Turris 5 500 000 $ (2)
Anders Lee 5 000 000 $ (4)
Jake Gardiner 4 500 000 $ (3)
Ryan Ellis 4 000 000 $ (1)
Evander Kane 3 500 000 $ (1)
Tim Schaller 2 500 000 $ (3)
Vinnie Hinostroza 2 300 000 $ (1)
Josh Jooris 2 300 000 $ (1)
Xavier Ouellet 2 300 000 $ (1)
Simon Despres 1 800 000 $ (1)
Brenden Dillon 1 700 000 $ (3)
Mathieu Corbeil 1 200 000 $ (1)
Martin Marincin 1 200 000 $ (1)
Blake Comeau 900 000 $ (1)
Joel Armia 900 000 $ (1)
Teddy Blueger 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 68 350 000 $
Year 13 : 40 700 000 $
Year 14 : 29 200 000 $
Year 15 : 5 000 000 $
Salary Average Commitment
Year 12 : 68 350 000 $
Year 13 : 40 700 000 $
Year 14 : 29 200 000 $
Year 15 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 68 350 000 $
Year 13 : 40 700 000 $
Year 14 : 29 200 000 $
Year 15 : 5 000 000 $

Farm Players Salaries

Jesper Fast 300 000 $ (1)
Miikka Salomaki 265 000 $ (2)
Michael Leighton 185 000 $ (1)
Dale Weise 185 000 $ (3)
Alexander Urbom 170 000 $ (3)
Nikolai Kulemin 165 000 $ (2)
Spencer Machacek 165 000 $ (2)
Keith Kinkaid 165 000 $ (3)
James Sheppard 155 000 $ (2)
Thomas Larkin 150 000 $ (3)
Klas Dahlbeck 120 000 $ (1)
Jordan Caron 120 000 $ (1)
Kirill Lyamin 115 000 $ (3)
Ben Smith 110 000 $ (2)
Marek Viedensky 100 000 $ (3)
Antoine Lafleur 95 000 $ (1)
Zach Whitecloud 92 500 $ (1)
Alexei Marchenko 90 000 $ (1)
Philip McRae 90 000 $ (2)
Ben Ryan (Out of Payroll) 90 000 $ (1)
Ludvig Rensfeldt 85 000 $ (1)
Daniel Audette 75 000 $ (3)
Tyler Pitlick 75 000 $ (1)
Brett Lernout 75 000 $ (3)
Erik Karlsson (foward) 75 000 $ (2)
Henrik Samuelsson 75 000 $ (1)
Dexter Dancs 75 000 $ (2)
Brett Bulmer 70 000 $ (2)
Jaynen Rissling 70 000 $ (1)
Philip Tot 65 000 $ (1)
Dillon Donnelly 65 000 $ (1)
Max Friberg 60 000 $ (1)
Total Farm Players32
Salary Commitment
Year 12 : 3 792 500 $
Year 13 : 2 205 000 $
Year 14 : 1 035 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 797 500 $
Year 13 : 2 205 000 $
Year 14 : 1 035 000 $
Year 15 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - 92 $ - 6 134 - 76,67%
Level 2: 6000 - 57 $ - 4 427 - 73,79%
Level 3: 3000 - 26 $ - 2 489 - 82,96%
Level 4: 5000 - 21 $ - 4 073 - 81,47%
Luxury : 1500 - 133 $ - 1 071 - 71,41%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 38 $ - 1 428 - 71,41%
Farm Level 2: 1000 - 17 $ - 727 - 72,69%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 195 - 77,42%
Average Income per Game1 553 162 $
Year to Date Revenue26 403 748 $
Farm
Home Games Left22
Average Attendance - %2 155 - 71,83%
Average Income per Game96 607 $
Year to Date Revenue1 738 922 $

Expense

Pro Players Total Salaries67 300 000 $
Farm Players Total Salaries2 680 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 700 717 $
Farm Year To Date Expenses1 242 396 $
Pro Salary Cap To Date30 472 796 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 722 718 $
Farm Estimated Season Revenue2 125 349 $
Pro Remaining Season Days74
Pro Expenses Per Days498 529 $
Pro Estimated Expenses36 891 146 $
Farm Remaining Season Days74
Farm Expenses Per Days20 441 $
Farm Estimated Expenses1 512 634 $
Estimated Season Expenses38 403 780 $
Season Salary Cap67 300 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $3 700 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 300 000 $
Current Bank Account18 643 766 $
Projected Bank Account18 088 053 $

Pro Players Salaries

Jamie Benn 8 500 000 $ (1)
P.K. Subban 8 000 000 $ (4)
Jack Eichel 7 300 000 $ (1)
Logan Couture 6 000 000 $ (3)
Dan Girardi 5 000 000 $ (2)
Rasmus Ristolainen 4 800 000 $ (1)
Brayden Schenn 4 500 000 $ (1)
Jason Zucker 3 650 000 $ (1)
Tyler Toffoli 3 500 000 $ (1)
Nikita Zaitsev 3 150 000 $ (1)
Jay Beagle 2 700 000 $ (2)
Victor Rask 2 500 000 $ (1)
Jujhar Khaira 1 750 000 $ (2)
Anton Khudobin 900 000 $ (1)
Boo Nieves 900 000 $ (1)
Mackenzie Blackwood 900 000 $ (3)
Louie Caporusso 900 000 $ (1)
Marcus Pettersson 900 000 $ (2)
Carson Soucy 750 000 $ (1)
Patrick Russell 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 67 300 000 $
Year 13 : 25 250 000 $
Year 14 : 14 900 000 $
Year 15 : 8 000 000 $
Salary Average Commitment
Year 12 : 67 300 000 $
Year 13 : 25 250 000 $
Year 14 : 14 900 000 $
Year 15 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 67 300 000 $
Year 13 : 25 250 000 $
Year 14 : 14 900 000 $
Year 15 : 8 000 000 $

Farm Players Salaries

Raphael Diaz 180 000 $ (1)
Kristopher Foucault 150 000 $ (3)
Colby Robak 110 000 $ (2)
Artur Gavrus 110 000 $ (2)
Olivier Roy 110 000 $ (1)
James Wright 100 000 $ (2)
Max Nicastro 100 000 $ (2)
Luca Caputi 95 000 $ (1)
Ryan Howse 90 000 $ (1)
John Quenneville 90 000 $ (3)
Martin Ouellette 90 000 $ (1)
Sebastian Aho (DEF) 90 000 $ (3)
Jake Paterson 90 000 $ (1)
Joachim Nermark 90 000 $ (2)
Brandon Davidson 90 000 $ (1)
Tom Gilbert 90 000 $ (2)
Alexandre R. Picard 90 000 $ (2)
Nicolas Kerdiles (Out of Payroll) 85 000 $ (1)
Austin Madaisky 85 000 $ (1)
Ben Winnett 80 000 $ (1)
Austen Brassard 80 000 $ (2)
Johan Sundstrom 80 000 $ (1)
Alexei Semenov 80 000 $ (1)
Philip Lane 80 000 $ (1)
Benjamin Casavant 75 000 $ (1)
Sebastian Collberg 75 000 $ (1)
Luke Philp 75 000 $ (3)
Peter Cehlarik 75 000 $ (3)
Samuel Kurker (Out of Payroll) 70 000 $ (1)
Matthew Deblouw 65 000 $ (1)
Max Gardiner 65 000 $ (1)
Total Farm Players31
Salary Commitment
Year 12 : 2 835 000 $
Year 13 : 1 250 000 $
Year 14 : 480 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 835 000 $
Year 13 : 1 250 000 $
Year 14 : 480 000 $
Year 15 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - 70 $ - 7 746 - 96,82%
Level 2: 6000 - 50 $ - 5 414 - 90,24%
Level 3: 3000 - 30 $ - 2 320 - 77,33%
Level 4: 5000 - 10 $ - 4 630 - 92,60%
Luxury : 1000 - 90 $ - 1 000 - 100,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 20 $ - 1 992 - 99,62%
Farm Level 2: 1000 - 7 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %21 110 - 91,78%
Average Income per Game1 441 226 $
Year to Date Revenue24 500 840 $
Farm
Home Games Left23
Average Attendance - %2 992 - 99,75%
Average Income per Game67 930 $
Year to Date Revenue1 154 809 $

Expense

Pro Players Total Salaries70 550 000 $
Farm Players Total Salaries2 900 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 845 399 $
Farm Year To Date Expenses1 380 528 $
Pro Salary Cap To Date31 617 457 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 148 195 $
Farm Estimated Season Revenue1 562 389 $
Pro Remaining Season Days74
Pro Expenses Per Days522 426 $
Pro Estimated Expenses38 659 524 $
Farm Remaining Season Days74
Farm Expenses Per Days22 059 $
Farm Estimated Expenses1 632 366 $
Estimated Season Expenses40 291 890 $
Season Salary Cap70 550 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $450 000 $
Estimate Over Minimum Salary Cap of 0 $ 70 550 000 $
Current Bank Account49 901 997 $
Projected Bank Account44 320 691 $

Pro Players Salaries

John Tavares 9 000 000 $ (4)
Martin Havlat 7 900 000 $ (2)
T.J. Oshie 6 500 000 $ (1)
Frederik Andersen 5 800 000 $ (2)
Artemi Panarin 5 500 000 $ (1)
John Klingberg 5 050 000 $ (1)
Ladislav Smid 4 150 000 $ (2)
Sami Vatanen 3 800 000 $ (1)
Andrej Meszaros 3 300 000 $ (1)
Connor Murphy 2 800 000 $ (1)
Esa Lindell 2 800 000 $ (1)
Maxim Trunev 2 650 000 $ (2)
Michael Raffl 2 300 000 $ (1)
Charlie Lindgren 2 300 000 $ (1)
Anton Lander 1 800 000 $ (1)
Christopher DiDomenico 1 300 000 $ (2)
Andrew Ladd 900 000 $ (1)
Anthony Beauvillier 900 000 $ (3)
Anthony Cirelli 900 000 $ (2)
Andreas Johnsson 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 12 : 70 550 000 $
Year 13 : 33 500 000 $
Year 14 : 9 900 000 $
Year 15 : 9 000 000 $
Salary Average Commitment
Year 12 : 69 150 000 $
Year 13 : 33 400 000 $
Year 14 : 9 900 000 $
Year 15 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 550 000 $
Year 13 : 33 500 000 $
Year 14 : 9 900 000 $
Year 15 : 9 000 000 $

Farm Players Salaries

Matt Bartkowski 200 000 $ (1)
Brian Gibbons 180 000 $ (1)
Jordan Nolan 165 000 $ (2)
Peter Delmas 140 000 $ (2)
Victor Antipin 140 000 $ (1)
Eric O'dell (Out of Payroll) 140 000 $ (1)
Harri Sateri 140 000 $ (2)
Jyrki Jokipakka 110 000 $ (2)
Corban Knight 100 000 $ (3)
Lukas Krajicek 100 000 $ (1)
Julien Pelletier 95 000 $ (2)
Pierre Engvall 92 500 $ (1)
Jacob De La Rose 90 000 $ (1)
Frederick Gaudreau 90 000 $ (2)
Justin Sefton 90 000 $ (3)
Eric Comrie 90 000 $ (3)
Carsen Twarynski 90 000 $ (3)
Matia Marcantuoni 80 000 $ (2)
Dylan Blujus 80 000 $ (1)
Robin Kovacs 80 000 $ (1)
Jesper Pettersson 80 000 $ (1)
Carter Ashton 80 000 $ (3)
Trevor Moore 77 500 $ (1)
Chris Bigras 75 000 $ (2)
Blake Speers 75 000 $ (2)
Maxim Letunov 75 000 $ (3)
Alexander Dergachyov 75 000 $ (3)
David Musil 70 000 $ (1)
Dante Salituro 70 000 $ (3)
Tanner Richard 70 000 $ (1)
Total Farm Players30
Salary Commitment
Year 12 : 3 040 000 $
Year 13 : 1 640 000 $
Year 14 : 670 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 040 000 $
Year 13 : 1 640 000 $
Year 14 : 670 000 $
Year 15 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 100 $ - 5 659 - 80,84%
Level 2: 5000 - 60 $ - 4 120 - 82,40%
Level 3: 2000 - 35 $ - 1 823 - 91,16%
Level 4: 4000 - 20 $ - 3 982 - 99,55%
Luxury : 1000 - 200 $ - 761 - 76,09%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 624 - 81,21%
Farm Level 2: 1000 - 15 $ - 958 - 95,76%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %16 345 - 86,03%
Average Income per Game1 552 196 $
Year to Date Revenue27 939 534 $
Farm
Home Games Left23
Average Attendance - %2 582 - 86,06%
Average Income per Game103 256 $
Year to Date Revenue1 755 349 $

Expense

Pro Players Total Salaries62 785 000 $
Farm Players Total Salaries2 887 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 926 993 $
Farm Year To Date Expenses1 181 176 $
Pro Salary Cap To Date28 699 040 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 148 319 $
Farm Estimated Season Revenue2 374 884 $
Pro Remaining Season Days74
Pro Expenses Per Days465 331 $
Pro Estimated Expenses34 434 494 $
Farm Remaining Season Days74
Farm Expenses Per Days21 967 $
Farm Estimated Expenses1 625 558 $
Estimated Season Expenses36 060 052 $
Season Salary Cap62 785 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $8 215 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 785 000 $
Current Bank Account49 550 716 $
Projected Bank Account50 013 867 $

Pro Players Salaries

Leon Draisaitl 8 000 000 $ (2)
Steve Mason 6 250 000 $ (1)
TJ Brodie 6 000 000 $ (4)
Tyler Ennis 5 500 000 $ (3)
Zach Bogosian 5 500 000 $ (3)
Nick Bonino 5 000 000 $ (2)
Adam Henrique 5 000 000 $ (2)
Conor Sheary 4 150 000 $ (2)
Aaron Dell 2 650 000 $ (2)
Marc-Andre Gragnani (1 Way Contract) 2 500 000 $ (1)
Anthony Duclair 2 500 000 $ (2)
Tobias Rieder 1 800 000 $ (1)
Josh Archibald 1 500 000 $ (2)
Magnus Paajarvi 1 200 000 $ (1)
Mark Jankowski 900 000 $ (1)
Jason Dickinson 900 000 $ (3)
Mirco Mueller 900 000 $ (2)
Ron Hainsey 900 000 $ (1)
Andrei Svechnikov 900 000 $ (3)
Ryan Graves 735 000 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 62 785 000 $
Year 13 : 48 500 000 $
Year 14 : 18 800 000 $
Year 15 : 6 000 000 $
Salary Average Commitment
Year 12 : 60 685 000 $
Year 13 : 46 400 000 $
Year 14 : 16 700 000 $
Year 15 : 3 900 000 $
Salary Cap with 1 Way Contract
Year 12 : 62 785 000 $
Year 13 : 48 500 000 $
Year 14 : 18 800 000 $
Year 15 : 6 000 000 $

Farm Players Salaries

John Moore 180 000 $ (1)
Scott Darling 150 000 $ (2)
Jake Hansen 150 000 $ (2)
Jonas Hiller 140 000 $ (2)
Damien Brunner 140 000 $ (2)
Nigel Dawes 140 000 $ (2)
Marek Zagrapan 120 000 $ (1)
Ivan Vishnevskiy 120 000 $ (1)
Joe Morrow 110 000 $ (2)
Timo Pielmeier 100 000 $ (3)
Jeremy Price 100 000 $ (1)
Jimmy Lodge 100 000 $ (1)
Andrej Sastny 100 000 $ (1)
Dennis Gilbert 92 500 $ (1)
Dennis Rasmussen 90 000 $ (2)
Slater Koekkoek 90 000 $ (2)
Brett Ponich 85 000 $ (1)
Brendan Woods 80 000 $ (1)
Joey Leach 80 000 $ (1)
Matej Stransky 80 000 $ (1)
Daultan Leveille (Out of Payroll) 80 000 $ (1)
Miles Gendron 75 000 $ (3)
Connor Chatham 75 000 $ (3)
Emile Poirier 75 000 $ (2)
Kevin Lynch 75 000 $ (1)
Emil Lundberg 70 000 $ (1)
Samuel Fejes 70 000 $ (1)
Henrik Bjorklund 70 000 $ (2)
Ivan Telegin 70 000 $ (1)
Lukas Sutter 60 000 $ (1)
Total Farm Players30
Salary Commitment
Year 12 : 2 967 500 $
Year 13 : 1 405 000 $
Year 14 : 250 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 967 500 $
Year 13 : 1 405 000 $
Year 14 : 250 000 $
Year 15 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - 90 $ - 6 706 - 83,83%
Level 2: 5000 - 50 $ - 4 997 - 99,95%
Level 3: 2000 - 35 $ - 1 883 - 94,14%
Level 4: 4000 - 20 $ - 3 967 - 99,18%
Luxury : 1000 - 140 $ - 1 000 - 99,96%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 45 $ - 1 240 - 62,01%
Farm Level 2: 1000 - 20 $ - 638 - 63,84%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18 553 - 92,77%
Average Income per Game1 594 060 $
Year to Date Revenue28 693 077 $
Farm
Home Games Left23
Average Attendance - %1 879 - 62,62%
Average Income per Game99 443 $
Year to Date Revenue1 690 534 $

Expense

Pro Players Total Salaries70 925 000 $
Farm Players Total Salaries2 692 889 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 944 481 $
Farm Year To Date Expenses1 240 950 $
Pro Salary Cap To Date29 716 546 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 069 316 $
Farm Estimated Season Revenue2 287 193 $
Pro Remaining Season Days74
Pro Expenses Per Days525 184 $
Pro Estimated Expenses38 863 616 $
Farm Remaining Season Days74
Farm Expenses Per Days20 536 $
Farm Estimated Expenses1 519 664 $
Estimated Season Expenses40 383 280 $
Season Salary Cap70 925 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $75 000 $
Estimate Over Minimum Salary Cap of 0 $ 70 925 000 $
Current Bank Account12 917 853 $
Projected Bank Account9 891 082 $

Pro Players Salaries

Jordan Staal 6 500 000 $ (3)
Jonathan Marchessault 6 500 000 $ (4)
Gabriel Landeskog 6 300 000 $ (1)
Kyle Okposo 6 150 000 $ (2)
Dustin Brown 5 250 000 $ (1)
Petr Mrazek 4 800 000 $ (1)
Tyler Bozak 4 150 000 $ (1)
Nino Niederreiter 3 650 000 $ (2)
Dmitri Orlov 3 300 000 $ (1)
David Backes 3 250 000 $ (1)
Dylan DeMelo 2 850 000 $ (2)
David Rittich (Out of Payroll) 2 300 000 $ (1)
Justin Braun 2 300 000 $ (1)
Matt Irwin 2 300 000 $ (1)
Justin Holl 2 300 000 $ (1)
Pierre-Edouard Bellemare 1 800 000 $ (1)
Brendan Smith 1 800 000 $ (1)
Vladislav Namestnikov 1 500 000 $ (2)
Bryan Rust 1 200 000 $ (1)
John Marino 925 000 $ (1)
Tyler Motte 900 000 $ (2)
Marco Scandella 900 000 $ (1)
Total Pro Players22
Salary Commitment
Year 12 : 70 925 000 $
Year 13 : 28 050 000 $
Year 14 : 13 000 000 $
Year 15 : 6 500 000 $
Salary Average Commitment
Year 12 : 70 925 000 $
Year 13 : 28 050 000 $
Year 14 : 13 000 000 $
Year 15 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 925 000 $
Year 13 : 28 050 000 $
Year 14 : 13 000 000 $
Year 15 : 6 500 000 $

Farm Players Salaries

Anthony Bitetto 225 000 $ (2)
Sam Brittain 110 000 $ (2)
Cody Almond 110 000 $ (1)
Casey Pierro-Zabotel 100 000 $ (1)
Brandon Burlon 100 000 $ (1)
Albert Yarullin 100 000 $ (1)
Jonathan-Ismael Diaby 100 000 $ (1)
Laurent Brossoit 90 000 $ (1)
Michael Paliotta 90 000 $ (3)
Alexandre Picard 90 000 $ (2)
Daniel Carr 90 000 $ (1)
Ryan Tesink 90 000 $ (2)
Dick Axelsson 90 000 $ (2)
Ryan Button 90 000 $ (3)
Peter Andersson 90 000 $ (3)
Hunter Shinkaruk 85 000 $ (1)
Andrey Pedan 85 000 $ (1)
Francis Beauvillier 85 000 $ (1)
Marcel Goc 80 000 $ (2)
Eric Knodel 80 000 $ (2)
Kirill Kabanov 80 000 $ (1)
Linus Arnesson 75 000 $ (1)
Daniel Moynihan 75 000 $ (3)
Oscar Dansk 75 000 $ (2)
Bobby Butler 70 000 $ (2)
Corey Cowick 70 000 $ (2)
Louis-Marc Aubry 70 000 $ (1)
Philippe Myers 67 889 $ (1)
Brett Sutter 65 000 $ (1)
Jozef Balej 65 000 $ (1)
Total Farm Players30
Salary Commitment
Year 12 : 2 692 889 $
Year 13 : 1 325 000 $
Year 14 : 345 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 692 889 $
Year 13 : 1 325 000 $
Year 14 : 345 000 $
Year 15 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - 90 $ - 6 448 - 80,60%
Level 2: 5000 - 50 $ - 4 991 - 99,81%
Level 3: 2000 - 36 $ - 1 764 - 88,21%
Level 4: 4000 - 25 $ - 2 971 - 74,28%
Luxury : 1000 - 180 $ - 844 - 84,40%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 536 - 76,81%
Farm Level 2: 1000 - 15 $ - 952 - 95,23%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %17 018 - 85,09%
Average Income per Game1 567 369 $
Year to Date Revenue28 212 639 $
Farm
Home Games Left22
Average Attendance - %2 489 - 82,95%
Average Income per Game98 675 $
Year to Date Revenue1 776 155 $

Expense

Pro Players Total Salaries67 067 500 $
Farm Players Total Salaries2 640 917 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 601 364 $
Farm Year To Date Expenses1 251 157 $
Pro Salary Cap To Date30 373 417 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 482 114 $
Farm Estimated Season Revenue2 170 856 $
Pro Remaining Season Days74
Pro Expenses Per Days496 820 $
Pro Estimated Expenses36 764 680 $
Farm Remaining Season Days74
Farm Expenses Per Days20 154 $
Farm Estimated Expenses1 491 396 $
Estimated Season Expenses38 256 076 $
Season Salary Cap67 067 500 $
Estimate Under Maximum Salary Cap of 71 000 000 $3 932 500 $
Estimate Over Minimum Salary Cap of 0 $ 67 067 500 $
Current Bank Account16 906 821 $
Projected Bank Account15 303 715 $

Pro Players Salaries

Zach Parise 9 250 000 $ (3)
Corey Perry 8 750 000 $ (1)
David Krejci 7 000 000 $ (2)
Elias Lindholm 6 000 000 $ (4)
Keith Yandle 5 750 000 $ (1)
Brett Connolly 4 500 000 $ (4)
Neal Pionk 4 000 000 $ (4)
Michael Del Zotto 4 000 000 $ (3)
Alexander Wennberg 3 800 000 $ (1)
Louis Domingue 3 700 000 $ (1)
Markus Hannikainen 1 500 000 $ (1)
Shane Prince 1 500 000 $ (1)
Joakim Andersson 1 250 000 $ (1)
Alex Kerfoot 900 000 $ (1)
Derrick Pouliot (Out of Payroll) 900 000 $ (1)
Conor Garland 900 000 $ (2)
Brett Kulak 900 000 $ (1)
Madison Bowey 900 000 $ (2)
Antti Raanta 900 000 $ (1)
Nick Ebert 800 000 $ (1)
Victor Olofsson 767 500 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 67 967 500 $
Year 13 : 36 550 000 $
Year 14 : 27 750 000 $
Year 15 : 14 500 000 $
Salary Average Commitment
Year 12 : 66 717 500 $
Year 13 : 36 050 000 $
Year 14 : 27 250 000 $
Year 15 : 14 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 67 967 500 $
Year 13 : 36 550 000 $
Year 14 : 27 750 000 $
Year 15 : 14 500 000 $

Farm Players Salaries

Miles Wood 180 000 $ (1)
Josh Anderson 180 000 $ (1)
Seth Helgeson (Out of Payroll) 140 000 $ (2)
Christian Thomas 110 000 $ (2)
Brad Malone 110 000 $ (2)
Oskars Bartulis 110 000 $ (1)
Jerome Gauthier-Leduc 95 000 $ (2)
Linden Rowat 90 000 $ (2)
Rostislav Olesz 90 000 $ (2)
Myles Bell 90 000 $ (3)
Mark Alt 90 000 $ (2)
Denis Bodrov 90 000 $ (1)
Chet Pickard 90 000 $ (1)
Colin Sullivan 85 000 $ (1)
Patrick McNally 85 000 $ (1)
Derek Rodwell 80 000 $ (3)
Tomas Surovy 80 000 $ (2)
Christoffer Ehn 75 917 $ (1)
Jack Dougherty 75 000 $ (3)
Nick Magyar 75 000 $ (2)
Deven Sideroff 75 000 $ (3)
Chase de Leo 75 000 $ (2)
Samuel Noreau 75 000 $ (2)
Philippe Hudon 75 000 $ (2)
Edwin Minney 75 000 $ (2)
Olivier Archambault 70 000 $ (2)
Michael Downing 70 000 $ (1)
Ryan Martindale 65 000 $ (1)
Ruslan Bashkirov 65 000 $ (1)
Travis Ewanyk 60 000 $ (2)
Brandon Hynes 55 000 $ (2)
Total Farm Players31
Salary Commitment
Year 12 : 2 780 917 $
Year 13 : 1 685 000 $
Year 14 : 320 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 780 917 $
Year 13 : 1 685 000 $
Year 14 : 320 000 $
Year 15 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 95 $ - 5 705 - 71,31%
Level 2: 5000 - 60 $ - 4 064 - 81,28%
Level 3: 2000 - 40 $ - 1 584 - 79,22%
Level 4: 4000 - 25 $ - 2 922 - 73,06%
Luxury : 1000 - 185 $ - 821 - 82,11%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 638 - 81,88%
Farm Level 2: 1000 - 15 $ - 943 - 94,26%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %15 097 - 75,48%
Average Income per Game1 503 813 $
Year to Date Revenue27 068 636 $
Farm
Home Games Left23
Average Attendance - %2 580 - 86,01%
Average Income per Game103 613 $
Year to Date Revenue1 761 423 $

Expense

Pro Players Total Salaries69 700 000 $
Farm Players Total Salaries2 218 417 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 671 681 $
Farm Year To Date Expenses990 483 $
Pro Salary Cap To Date31 443 746 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 083 888 $
Farm Estimated Season Revenue2 383 102 $
Pro Remaining Season Days74
Pro Expenses Per Days516 176 $
Pro Estimated Expenses38 197 024 $
Farm Remaining Season Days74
Farm Expenses Per Days17 047 $
Farm Estimated Expenses1 261 478 $
Estimated Season Expenses39 458 502 $
Season Salary Cap69 700 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $1 300 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 700 000 $
Current Bank Account37 748 835 $
Projected Bank Account33 757 323 $

Pro Players Salaries

Pavel Datsyuk 7 650 000 $ (1)
Ryan Suter 7 000 000 $ (2)
Bryan Little 6 500 000 $ (2)
Jussi Jokinen 6 000 000 $ (3)
Teuvo Teravainen 6 000 000 $ (5)
Matt Murray 5 750 000 $ (3)
Brent Seabrook 4 850 000 $ (1)
Chris Kreider 4 500 000 $ (2)
Corey Crawford 4 250 000 $ (2)
Jacob Trouba 3 500 000 $ (2)
Nate Thompson 3 000 000 $ (1)
Nathan Beaulieu 1 800 000 $ (1)
Drake Caggiula 1 700 000 $ (2)
Eric Wellwood 1 500 000 $ (1)
Anton Rodin 1 200 000 $ (1)
Linden Vey 900 000 $ (1)
Brock McGinn 900 000 $ (1)
Mikhail Sergachev 900 000 $ (3)
Jordan Schmaltz 900 000 $ (1)
Oliver Bjorkstrand 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 69 700 000 $
Year 13 : 46 100 000 $
Year 14 : 18 650 000 $
Year 15 : 6 000 000 $
Salary Average Commitment
Year 12 : 69 400 000 $
Year 13 : 45 800 000 $
Year 14 : 18 350 000 $
Year 15 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 69 700 000 $
Year 13 : 46 100 000 $
Year 14 : 18 650 000 $
Year 15 : 6 000 000 $

Farm Players Salaries

Michael Hutchinson 110 000 $ (1)
Brandon Manning 110 000 $ (2)
Jordan Szwarz 100 000 $ (1)
Marcel Noebels 100 000 $ (1)
Andreas Nodl (Out of Payroll) 90 000 $ (1)
Patrik Bartosak 90 000 $ (1)
Max Reinhart (Out of Payroll) 90 000 $ (1)
Corey Tropp 90 000 $ (3)
Paul Postma 90 000 $ (1)
John McFarland 90 000 $ (2)
Maksim Mayorov 90 000 $ (1)
Magnus Hellberg 90 000 $ (1)
Joonas Nattinen 80 000 $ (1)
Dylan Olsen 80 000 $ (1)
James Livingston 80 000 $ (2)
Mikhail Vorobyev 78 417 $ (1)
Connor Hurley 75 000 $ (3)
Niklas Hansson 75 000 $ (2)
Anthony Florentino 75 000 $ (2)
Avery Peterson 75 000 $ (2)
Ryan Fitzgerald 75 000 $ (2)
Taylor Cammarata 75 000 $ (2)
Jordy Stallard 75 000 $ (2)
Brandon Hickey 75 000 $ (3)
Curtis Mckenzie 70 000 $ (1)
Loik Leveille 70 000 $ (3)
Matt Mackenzie 70 000 $ (2)
Nick Petersen 65 000 $ (1)
Matt Buckles 65 000 $ (1)
Total Farm Players29
Salary Commitment
Year 12 : 2 398 417 $
Year 13 : 1 110 000 $
Year 14 : 310 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 398 417 $
Year 13 : 1 110 000 $
Year 14 : 310 000 $
Year 15 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - 90 $ - 6 543 - 93,47%
Level 2: 5000 - 65 $ - 3 868 - 77,37%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 990 - 99,75%
Luxury : 1000 - 175 $ - 913 - 91,25%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 594 - 79,70%
Farm Level 2: 1000 - 15 $ - 961 - 96,09%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17 314 - 91,12%
Average Income per Game1 595 721 $
Year to Date Revenue27 127 254 $
Farm
Home Games Left22
Average Attendance - %2 555 - 85,16%
Average Income per Game101 793 $
Year to Date Revenue1 832 278 $

Expense

Pro Players Total Salaries69 400 000 $
Farm Players Total Salaries2 580 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 673 167 $
Farm Year To Date Expenses1 325 487 $
Pro Salary Cap To Date31 448 180 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue36 701 579 $
Farm Estimated Season Revenue2 239 451 $
Pro Remaining Season Days74
Pro Expenses Per Days513 971 $
Pro Estimated Expenses38 033 854 $
Farm Remaining Season Days74
Farm Expenses Per Days19 706 $
Farm Estimated Expenses1 458 244 $
Estimated Season Expenses39 492 098 $
Season Salary Cap69 400 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $1 600 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 400 000 $
Current Bank Account11 391 074 $
Projected Bank Account10 840 006 $

Pro Players Salaries

Nicklas Backstrom 9 500 000 $ (5)
Erik Karlsson 8 500 000 $ (2)
Blake Wheeler 8 000 000 $ (3)
Ben Bishop 6 500 000 $ (4)
J.T. Miller 6 000 000 $ (4)
Anthony Mantha 4 500 000 $ (4)
Justin Schultz 4 000 000 $ (3)
Mika Zibanejad 3 000 000 $ (1)
Alex Chiasson 3 000 000 $ (3)
Carl Hagelin 2 800 000 $ (1)
Chris Tierney 2 300 000 $ (1)
Brandon Tanev 1 800 000 $ (1)
Brandon Pirri 1 800 000 $ (1)
Martin Erat 1 425 000 $ (2)
Igor Shesterkin 925 000 $ (1)
Ryan Pulock 900 000 $ (2)
Mike Green 900 000 $ (1)
Lawson Crouse 900 000 $ (3)
Joshua Morrissey 900 000 $ (1)
Marcus Hogberg 900 000 $ (3)
Korbanian Holzer 850 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 69 400 000 $
Year 13 : 54 125 000 $
Year 14 : 43 300 000 $
Year 15 : 26 500 000 $
Salary Average Commitment
Year 12 : 68 100 000 $
Year 13 : 52 825 000 $
Year 14 : 42 000 000 $
Year 15 : 25 200 000 $
Salary Cap with 1 Way Contract
Year 12 : 69 400 000 $
Year 13 : 54 125 000 $
Year 14 : 43 300 000 $
Year 15 : 26 500 000 $

Farm Players Salaries

Andrew Desjardins 200 000 $ (1)
Jordan Oesterle 180 000 $ (1)
Tim Heed 175 000 $ (2)
Stanislav Galiev 175 000 $ (2)
Anders Lindback (Out of Payroll) 150 000 $ (2)
Cory Conacher 142 500 $ (2)
Matt Tennyson 140 000 $ (2)
Justin Peters 120 000 $ (2)
Jakub Kindl 120 000 $ (2)
Cory Emmerton 102 500 $ (2)
Mark Borowiecki 100 000 $ (1)
Kevin Marshall (Out of Payroll) 100 000 $ (2)
Jordon Southorn 90 000 $ (1)
Lucas Wallmark 90 000 $ (2)
Brendan Perlini 90 000 $ (3)
Nikolai Prokhorkin 90 000 $ (3)
Drayson Bowman 85 000 $ (1)
Marc-Olivier Roy (Out of Payroll) 80 000 $ (3)
Shane Eiserman 75 000 $ (3)
Evan Allen 75 000 $ (2)
Viktor Crus-Rydberg 75 000 $ (2)
Wiley Sherman 75 000 $ (2)
Alex Coulombe 75 000 $ (3)
Zakhar Arzamastsev 75 000 $ (3)
Luke Lockhart 75 000 $ (3)
Fabian Gunnarsson 55 000 $ (1)
Tyler Hill 50 000 $ (1)
Francois Tremblay 50 000 $ (1)
Total Farm Players28
Salary Commitment
Year 12 : 2 910 000 $
Year 13 : 2 100 000 $
Year 14 : 560 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 910 000 $
Year 13 : 2 100 000 $
Year 14 : 560 000 $
Year 15 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 8000 - 95 $ - 5 738 - 71,72%
Level 2: 6000 - 67 $ - 3 720 - 62,00%
Level 3: 3000 - 38 $ - 1 675 - 55,83%
Level 4: 4000 - 28 $ - 2 546 - 63,65%
Luxury : 1000 - 185 $ - 867 - 86,69%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 36 $ - 1 540 - 76,98%
Farm Level 2: 1000 - 18 $ - 706 - 70,59%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %14 545 - 66,11%
Average Income per Game1 522 872 $
Year to Date Revenue25 888 824 $
Farm
Home Games Left23
Average Attendance - %2 246 - 74,85%
Average Income per Game97 350 $
Year to Date Revenue1 654 953 $

Expense

Pro Players Total Salaries65 475 000 $
Farm Players Total Salaries2 962 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 952 202 $
Farm Year To Date Expenses1 485 791 $
Pro Salary Cap To Date30 724 267 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 026 056 $
Farm Estimated Season Revenue2 239 054 $
Pro Remaining Season Days74
Pro Expenses Per Days485 110 $
Pro Estimated Expenses35 898 140 $
Farm Remaining Season Days74
Farm Expenses Per Days22 518 $
Farm Estimated Expenses1 666 332 $
Estimated Season Expenses37 564 472 $
Season Salary Cap65 475 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $5 525 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 475 000 $
Current Bank Account78 579 293 $
Projected Bank Account78 279 931 $

Pro Players Salaries

Travis Zajac 6 000 000 $ (1)
Thomas Greiss 5 750 000 $ (2)
Mikael Granlund 5 700 000 $ (1)
Thomas Vanek 5 700 000 $ (3)
Cam Barker 5 500 000 $ (1)
Marc Staal 5 500 000 $ (1)
Tomas Tatar 5 500 000 $ (4)
Nick Bjugstad 4 000 000 $ (2)
Zack Kassian 3 650 000 $ (2)
Dennis Seidenberg 3 500 000 $ (1)
Micheal Ferland 2 800 000 $ (1)
Markus Nutivaara 2 100 000 $ (1)
Michael Frolik (Out of Payroll) 1 800 000 $ (1)
Kevin Poulin 1 700 000 $ (3)
Steven Kampfer 1 600 000 $ (1)
Viktor Tikhonov 1 500 000 $ (2)
Maxim Lapierre 1 350 000 $ (2)
Troy Terry 925 000 $ (1)
Reid Boucher 900 000 $ (1)
Tom Wilson 900 000 $ (1)
Shea Theodore 900 000 $ (2)
Jake Walman (Out of Payroll) 750 000 $ (3)
Ryan Macinnis (Out of Payroll) 750 000 $ (2)
Total Pro Players23
Salary Commitment
Year 12 : 68 775 000 $
Year 13 : 31 550 000 $
Year 14 : 13 650 000 $
Year 15 : 5 500 000 $
Salary Average Commitment
Year 12 : 68 775 000 $
Year 13 : 31 550 000 $
Year 14 : 13 650 000 $
Year 15 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 68 775 000 $
Year 13 : 31 550 000 $
Year 14 : 13 650 000 $
Year 15 : 5 500 000 $

Farm Players Salaries

Adam Lowry 250 000 $ (2)
Jeremie Blain (Out of Payroll) 180 000 $ (1)
Trevor Van Riemsdyk 180 000 $ (1)
Joakim Ryan 180 000 $ (1)
Erik Gustafsson (Out of Payroll) 180 000 $ (1)
Tommy Wingels 150 000 $ (2)
Dalton Prout 140 000 $ (2)
Connor Brown 140 000 $ (2)
Iiro Pakarinen 140 000 $ (1)
Maxime Lagace 120 000 $ (1)
Sergey Kalinin 120 000 $ (1)
Maxim Shalunov 110 000 $ (2)
Chris Conner 100 000 $ (1)
Tom Wandell 95 000 $ (2)
Brad Ross 95 000 $ (1)
Tomas Hyka 95 000 $ (1)
Mathieu Carle 92 500 $ (1)
Harrison Ruopp 90 000 $ (2)
Nicklas Jensen 90 000 $ (2)
Antoine Samuel 90 000 $ (3)
Barry Brust 90 000 $ (1)
Anthony Peluso 85 000 $ (1)
Antoine Bibeau 80 000 $ (2)
Ben Maxwell 80 000 $ (1)
Samuel Morin 75 000 $ (3)
Eric Roy 70 000 $ (1)
Dalton Smith 70 000 $ (1)
Joel Mustonen 70 000 $ (1)
Emil Djuse 65 000 $ (2)
Total Farm Players29
Salary Commitment
Year 12 : 3 322 500 $
Year 13 : 1 375 000 $
Year 14 : 165 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 322 500 $
Year 13 : 1 375 000 $
Year 14 : 165 000 $
Year 15 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 8000 - 88 $ - 7 419 - 92,73%
Level 2: 5000 - 55 $ - 4 989 - 99,78%
Level 3: 2000 - 33 $ - 1 901 - 95,06%
Level 4: 4000 - 18 $ - 3 989 - 99,73%
Luxury : 1000 - 185 $ - 808 - 80,83%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 543 - 77,16%
Farm Level 2: 1000 - 15 $ - 942 - 94,17%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19 106 - 95,53%
Average Income per Game1 695 843 $
Year to Date Revenue28 829 326 $
Farm
Home Games Left22
Average Attendance - %2 485 - 82,83%
Average Income per Game98 803 $
Year to Date Revenue1 778 446 $

Expense

Pro Players Total Salaries64 275 000 $
Farm Players Total Salaries2 222 412 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 383 981 $
Farm Year To Date Expenses1 051 865 $
Pro Salary Cap To Date31 156 031 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue39 004 382 $
Farm Estimated Season Revenue2 173 656 $
Pro Remaining Season Days74
Pro Expenses Per Days476 287 $
Pro Estimated Expenses35 245 238 $
Farm Remaining Season Days74
Farm Expenses Per Days17 077 $
Farm Estimated Expenses1 263 698 $
Estimated Season Expenses36 508 936 $
Season Salary Cap64 275 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $6 725 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 275 000 $
Current Bank Account19 558 074 $
Projected Bank Account24 227 176 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (2)
Paul Stastny 9 000 000 $ (4)
Dion Phaneuf 8 000 000 $ (1)
Marian Gaborik 7 650 000 $ (2)
Henrik Lundqvist 7 500 000 $ (1)
Ryan Johansen (Out of Payroll) 6 650 000 $ (2)
Torey Krug 5 000 000 $ (4)
Ryan Strome 4 800 000 $ (1)
Michal Repik 1 825 000 $ (3)
Roman Horak 1 800 000 $ (1)
David Rundblad 1 750 000 $ (1)
Malcolm Subban 900 000 $ (2)
Dylan Strome 900 000 $ (2)
Jake Virtanen 900 000 $ (2)
Pavel Buchnevich 900 000 $ (2)
Anthony DeAngelo 900 000 $ (2)
Brock Boeser 900 000 $ (1)
Filip Hronek 900 000 $ (3)
Quinn Hughes 900 000 $ (3)
Frans Nielsen 900 000 $ (1)
Devon Toews 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 72 275 000 $
Year 13 : 45 925 000 $
Year 14 : 17 625 000 $
Year 15 : 14 000 000 $
Salary Average Commitment
Year 12 : 71 225 000 $
Year 13 : 44 875 000 $
Year 14 : 17 625 000 $
Year 15 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 72 275 000 $
Year 13 : 45 925 000 $
Year 14 : 17 625 000 $
Year 15 : 14 000 000 $

Farm Players Salaries

Brendan Leipsic 175 000 $ (2)
Brandon Archibald 100 000 $ (3)
Ryan Wilson 100 000 $ (1)
Juraj Mikus 100 000 $ (1)
Mark Olver 100 000 $ (1)
Cody Sol 100 000 $ (3)
Marek Langhamer 90 000 $ (3)
Rob O'Gara 90 000 $ (1)
Zach Redmond 90 000 $ (1)
Nicolas Deslauriers 90 000 $ (2)
Eric Robinson 87 413 $ (1)
Andre Petersson 80 000 $ (2)
Hannu Toivonen 80 000 $ (1)
Brycen Martin 75 000 $ (3)
Michael Bunting 75 000 $ (3)
Drew Schiestel 75 000 $ (1)
Colton Gillies 70 000 $ (1)
Quentin Shore 70 000 $ (1)
Niclas Bergfors 70 000 $ (1)
Alexander Svitov 70 000 $ (1)
Radek Smolenak 70 000 $ (1)
T.J. Hensick 70 000 $ (1)
Justin Kea 70 000 $ (1)
Etienne Brodeur 65 000 $ (1)
Jason Jaffray 60 000 $ (1)
Jakub Izacky 50 000 $ (1)
Ryan Rehill 50 000 $ (1)
Total Farm Players27
Salary Commitment
Year 12 : 2 222 412 $
Year 13 : 785 000 $
Year 14 : 440 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 222 412 $
Year 13 : 785 000 $
Year 14 : 440 000 $
Year 15 : 0 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - 90 $ - 6 798 - 84,98%
Level 2: 6000 - 60 $ - 4 296 - 71,60%
Level 3: 3000 - 32 $ - 2 375 - 79,18%
Level 4: 4000 - 25 $ - 2 982 - 74,56%
Luxury : 1000 - 188 $ - 792 - 79,24%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 40 $ - 1 320 - 65,98%
Farm Level 2: 1000 - 22 $ - 562 - 56,21%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17 244 - 78,38%
Average Income per Game1 631 538 $
Year to Date Revenue27 736 145 $
Farm
Home Games Left22
Average Attendance - %1 882 - 62,72%
Average Income per Game97 699 $
Year to Date Revenue1 758 575 $

Expense

Pro Players Total Salaries67 225 000 $
Farm Players Total Salaries3 214 167 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 859 733 $
Farm Year To Date Expenses1 477 427 $
Pro Salary Cap To Date30 631 802 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue37 525 373 $
Farm Estimated Season Revenue2 149 369 $
Pro Remaining Season Days74
Pro Expenses Per Days497 978 $
Pro Estimated Expenses36 850 372 $
Farm Remaining Season Days74
Farm Expenses Per Days24 369 $
Farm Estimated Expenses1 803 306 $
Estimated Season Expenses38 653 678 $
Season Salary Cap67 225 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $3 775 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 225 000 $
Current Bank Account20 382 334 $
Projected Bank Account21 403 398 $

Pro Players Salaries

Joe Thornton 7 850 000 $ (1)
Tuukka Rask 7 600 000 $ (3)
Shea Weber 7 500 000 $ (1)
Patrice Bergeron 7 000 000 $ (3)
Bo Horvat 5 000 000 $ (3)
Charlie Coyle 4 500 000 $ (2)
Seth Jones 3 800 000 $ (1)
Craig Smith 3 650 000 $ (2)
Matt Grzelcyk 3 500 000 $ (3)
Johnny Boychuk 2 800 000 $ (1)
Mattew Calvert 2 650 000 $ (1)
Jonas Brodin 2 300 000 $ (1)
Anders Bjork 2 100 000 $ (2)
Frank Vatrano 1 800 000 $ (1)
Ondrej Kase 900 000 $ (1)
Jared McCann 900 000 $ (1)
Jaroslav Halak 900 000 $ (1)
Noah Hanifin 900 000 $ (2)
Ivan Barbashev 900 000 $ (2)
Colin Blackwell 675 000 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 67 225 000 $
Year 13 : 35 150 000 $
Year 14 : 23 100 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 67 425 000 $
Year 13 : 35 150 000 $
Year 14 : 23 100 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 67 225 000 $
Year 13 : 35 150 000 $
Year 14 : 23 100 000 $
Year 15 : 0 $

Farm Players Salaries

Nikita Gusev 450 000 $ (1)
Samuel Carrier 180 000 $ (1)
Mackenzie Weegar 175 000 $ (2)
Dustin Tokarski 150 000 $ (2)
Rocco Grimaldi 150 000 $ (1)
Christian Folin 150 000 $ (3)
Zach Hamill 145 000 $ (2)
Nic Dowd 135 000 $ (1)
Ben Hutton 120 000 $ (1)
Dillon Fournier 110 000 $ (2)
Jesse Blacker 110 000 $ (1)
Matt Puempel (Out of Payroll) 110 000 $ (2)
Jared Knight 107 500 $ (1)
Luca Sbisa 100 000 $ (2)
Jacob Lagace 100 000 $ (1)
Lance Bouma 90 000 $ (2)
Samu Perhonen 90 000 $ (1)
Zach Budish 90 000 $ (3)
Josh Leivo 90 000 $ (1)
Michael Dal Colle 90 000 $ (3)
Riley Holzapfel 77 500 $ (1)
Jonathan Dahlen 75 000 $ (3)
Ian McCoshen 75 000 $ (3)
Dan Blackburn 75 000 $ (1)
Jon Gillies 75 000 $ (2)
Joona Luoto 74 167 $ (1)
Tomas Malec 65 000 $ (1)
Vinny Saponari 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 12 : 3 324 167 $
Year 13 : 1 435 000 $
Year 14 : 480 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 324 167 $
Year 13 : 1 435 000 $
Year 14 : 480 000 $
Year 15 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - 80 $ - 7 670 - 95,88%
Level 2: 6000 - 45 $ - 5 713 - 95,21%
Level 3: 3000 - 30 $ - 2 523 - 84,12%
Level 4: 4000 - 20 $ - 3 958 - 98,96%
Luxury : 1000 - 180 $ - 862 - 86,25%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 612 - 80,62%
Farm Level 2: 1000 - 15 $ - 971 - 97,14%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %20 727 - 94,21%
Average Income per Game1 653 100 $
Year to Date Revenue28 102 697 $
Farm
Home Games Left23
Average Attendance - %2 584 - 86,13%
Average Income per Game102 960 $
Year to Date Revenue1 750 315 $

Expense

Pro Players Total Salaries69 575 000 $
Farm Players Total Salaries2 640 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 406 618 $
Farm Year To Date Expenses1 164 814 $
Pro Salary Cap To Date31 178 678 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue38 021 296 $
Farm Estimated Season Revenue2 368 073 $
Pro Remaining Season Days74
Pro Expenses Per Days515 257 $
Pro Estimated Expenses38 129 018 $
Farm Remaining Season Days74
Farm Expenses Per Days20 147 $
Farm Estimated Expenses1 490 878 $
Estimated Season Expenses39 619 896 $
Season Salary Cap69 575 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $1 425 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 575 000 $
Current Bank Account14 237 769 $
Projected Bank Account15 007 242 $

Pro Players Salaries

Patrick Kane 10 000 000 $ (4)
Duncan Keith 7 000 000 $ (3)
Mark Scheifele 6 500 000 $ (2)
Joe Pavelski 6 000 000 $ (1)
Johnny Gaudreau 5 500 000 $ (1)
Ryan McDonagh 5 400 000 $ (2)
Roman Josi 4 500 000 $ (1)
Jean Gabriel Pageau 4 300 000 $ (1)
Kyle Palmieri 4 000 000 $ (1)
Joonas Korpisalo 3 500 000 $ (2)
Boone Jenner 2 600 000 $ (1)
Andrew Copp 2 500 000 $ (3)
Travis Hamonic (Out of Payroll) 2 500 000 $ (3)
Kalle Kossila 1 500 000 $ (2)
Mattias Backman 1 100 000 $ (2)
Kyle Connor 900 000 $ (1)
Roope Hintz 900 000 $ (3)
Charlie McAvoy 900 000 $ (1)
Mathieu Perreault 900 000 $ (1)
Tristan Jarry 900 000 $ (1)
Radim Simek 675 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 72 075 000 $
Year 13 : 40 900 000 $
Year 14 : 22 900 000 $
Year 15 : 10 000 000 $
Salary Average Commitment
Year 12 : 70 425 000 $
Year 13 : 41 250 000 $
Year 14 : 23 150 000 $
Year 15 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 72 075 000 $
Year 13 : 40 900 000 $
Year 14 : 22 900 000 $
Year 15 : 10 000 000 $

Farm Players Salaries

Nick Seeler 180 000 $ (1)
Danny DeKeyser 175 000 $ (2)
Jason Garrison 160 000 $ (3)
Andrew Macdonald (Out of Payroll) 160 000 $ (3)
Ryan Reaves 140 000 $ (1)
Tom Kuhnhackl 140 000 $ (1)
Taylor Leier 135 000 $ (1)
Bill Sweatt 100 000 $ (1)
Kent Patterson 100 000 $ (1)
David Warsofsky 100 000 $ (3)
David Toews 95 000 $ (2)
Matt Martin 90 000 $ (1)
Kristoffer Berglund 90 000 $ (1)
Calle Andersson 90 000 $ (3)
Par Lindholm 85 000 $ (1)
Marc-Antoine Pouliot 80 000 $ (2)
Dominik Masin 75 000 $ (3)
Brent Pedersen 75 000 $ (3)
Austin Poganski 75 000 $ (3)
Jack Campbell 75 000 $ (1)
Nikolas Brouillard 70 000 $ (3)
Coda Gordon 70 000 $ (2)
Steven Fogarty 70 000 $ (2)
Vyacheslav Osnovin 65 000 $ (1)
Petr Straka 65 000 $ (1)
Andrew Fritsch 65 000 $ (2)
Mike Morrison 65 000 $ (2)
Alex Belzile 60 000 $ (1)
Tyler Biggs 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 12 : 2 800 000 $
Year 13 : 1 425 000 $
Year 14 : 805 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 800 000 $
Year 13 : 1 425 000 $
Year 14 : 805 000 $
Year 15 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - 90 $ - 6 589 - 82,36%
Level 2: 6000 - 60 $ - 4 141 - 69,02%
Level 3: 3000 - 30 $ - 2 377 - 79,23%
Level 4: 5000 - 20 $ - 4 156 - 83,12%
Luxury : 1500 - 150 $ - 1 082 - 72,15%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 610 - 80,48%
Farm Level 2: 1000 - 15 $ - 960 - 96,01%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18 345 - 78,06%
Average Income per Game1 621 500 $
Year to Date Revenue29 187 004 $
Farm
Home Games Left22
Average Attendance - %2 570 - 85,66%
Average Income per Game102 572 $
Year to Date Revenue1 846 293 $

Expense

Pro Players Total Salaries69 317 500 $
Farm Players Total Salaries4 116 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 656 516 $
Farm Year To Date Expenses1 553 919 $
Pro Salary Cap To Date31 428 571 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 673 005 $
Farm Estimated Season Revenue2 256 580 $
Pro Remaining Season Days74
Pro Expenses Per Days513 364 $
Pro Estimated Expenses37 988 936 $
Farm Remaining Season Days74
Farm Expenses Per Days31 004 $
Farm Estimated Expenses2 294 296 $
Estimated Season Expenses40 283 232 $
Season Salary Cap69 317 500 $
Estimate Under Maximum Salary Cap of 71 000 000 $1 682 500 $
Estimate Over Minimum Salary Cap of 0 $ 69 317 500 $
Current Bank Account44 157 462 $
Projected Bank Account41 803 815 $

Pro Players Salaries

Claude Giroux 8 000 000 $ (3)
Max Pacioretty 8 000 000 $ (2)
Matt Duchene 7 500 000 $ (3)
Devan Dubnyk 7 000 000 $ (3)
Alex Pietrangelo 6 250 000 $ (3)
Morgan Rielly 6 150 000 $ (2)
Ondrej Palat 5 300 000 $ (1)
Sam Reinhart 4 650 000 $ (2)
Erik Johnson 4 175 000 $ (2)
Ryan Murray (Out of Payroll) 2 300 000 $ (1)
Alex Iafallo 2 300 000 $ (1)
Jon Merrill 1 800 000 $ (1)
Stefan Elliott 1 100 000 $ (2)
Michael Chaput (Out of Payroll) 1 000 000 $ (2)
Chandler Stephenson 900 000 $ (1)
Curtis Lazar 900 000 $ (1)
Valeri Nichushkin 900 000 $ (2)
Andrew Cogliano 900 000 $ (1)
Ivan Provorov (Out of Payroll) 900 000 $ (1)
Mathew Barzal 900 000 $ (1)
Brandon Montour 900 000 $ (1)
Alex Tuch 900 000 $ (2)
Alexandar Georgiev 792 500 $ (1)
Total Pro Players23
Salary Commitment
Year 12 : 73 517 500 $
Year 13 : 55 625 000 $
Year 14 : 28 750 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 72 017 500 $
Year 13 : 54 125 000 $
Year 14 : 27 250 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 73 517 500 $
Year 13 : 55 625 000 $
Year 14 : 28 750 000 $
Year 15 : 0 $

Farm Players Salaries

Scott Wilson 1 400 000 $ (2)
Tomas Nosek 180 000 $ (1)
Nick Cousins 180 000 $ (1)
Mac Bennett 150 000 $ (3)
Ryan Sproul 150 000 $ (3)
Tom Pyatt 120 000 $ (1)
Connor Brickley 120 000 $ (1)
Peter Stoykewych 110 000 $ (2)
Phil Varone 110 000 $ (2)
Nikita Nesterov 100 000 $ (2)
Kenny Agostino 96 500 $ (1)
Viktor Fasth 90 000 $ (1)
Connor Knapp 90 000 $ (2)
Troy Bourke 90 000 $ (2)
Henrik Karlsson 90 000 $ (1)
Aaron Palushaj 90 000 $ (1)
Luca Cunti 85 000 $ (1)
Taylor Aronson 80 000 $ (1)
Joseph Labate 75 000 $ (3)
Kerby Rychel 75 000 $ (2)
Kelly Summers 75 000 $ (3)
Joshua Jacobs 75 000 $ (3)
Josh Ho-Sang 75 000 $ (3)
Jeremy Gregoire 75 000 $ (3)
Andrei Kuzmenko 75 000 $ (3)
Tim Bozon 70 000 $ (1)
Maxim Kitsyn 65 000 $ (2)
Matthew Finn 65 000 $ (1)
Steve Quailer 60 000 $ (1)
Total Farm Players29
Salary Commitment
Year 12 : 4 116 500 $
Year 13 : 1 530 000 $
Year 14 : 750 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 4 116 500 $
Year 13 : 1 530 000 $
Year 14 : 750 000 $
Year 15 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 8000 - 90 $ - 6 584 - 82,31%
Level 2: 6000 - 50 $ - 5 442 - 90,69%
Level 3: 3000 - 32 $ - 2 385 - 79,50%
Level 4: 5000 - 18 $ - 4 230 - 84,61%
Luxury : 1000 - 195 $ - 761 - 76,06%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 30 $ - 1 964 - 98,22%
Farm Level 2: 1000 - 15 $ - 950 - 94,99%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19 402 - 84,36%
Average Income per Game1 631 632 $
Year to Date Revenue27 737 750 $
Farm
Home Games Left23
Average Attendance - %2 914 - 97,15%
Average Income per Game106 113 $
Year to Date Revenue1 803 923 $

Expense

Pro Players Total Salaries70 075 000 $
Farm Players Total Salaries2 952 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 990 066 $
Farm Year To Date Expenses1 378 060 $
Pro Salary Cap To Date31 762 132 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue37 527 544 $
Farm Estimated Season Revenue2 440 602 $
Pro Remaining Season Days74
Pro Expenses Per Days518 934 $
Pro Estimated Expenses38 401 116 $
Farm Remaining Season Days74
Farm Expenses Per Days22 445 $
Farm Estimated Expenses1 660 930 $
Estimated Season Expenses40 062 046 $
Season Salary Cap70 075 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $925 000 $
Estimate Over Minimum Salary Cap of 0 $ 70 075 000 $
Current Bank Account180 245 567 $
Projected Bank Account180 151 667 $

Pro Players Salaries

Ilya Kovalchuk 9 900 000 $ (3)
Andrei Vasilevski 5 750 000 $ (2)
Patrik Berglund 5 500 000 $ (1)
Ryan Kesler 5 500 000 $ (3)
James vanRiemsdyk 5 500 000 $ (2)
Mattias Ekholm 5 500 000 $ (4)
Christian Backman 5 500 000 $ (3)
Zach Boychuk 5 400 000 $ (1)
William Nylander 4 500 000 $ (4)
Brandon Carlo 3 300 000 $ (1)
Jamieson Oleksiak 3 300 000 $ (1)
Leo Komarov 2 950 000 $ (1)
Patrik Nemeth 1 200 000 $ (1)
Dominik Kahun 925 000 $ (1)
Vince Dunn 900 000 $ (2)
Jordan Greenway (Out of Payroll) 900 000 $ (3)
Pontus Aberg 900 000 $ (1)
Dmytro Timashov 900 000 $ (3)
Andreas Athanasiou 900 000 $ (2)
Cam Talbot 900 000 $ (1)
Stefan Matteau 850 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 70 975 000 $
Year 13 : 45 750 000 $
Year 14 : 32 700 000 $
Year 15 : 10 000 000 $
Salary Average Commitment
Year 12 : 70 825 000 $
Year 13 : 45 500 000 $
Year 14 : 32 450 000 $
Year 15 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 975 000 $
Year 13 : 45 750 000 $
Year 14 : 32 700 000 $
Year 15 : 10 000 000 $

Farm Players Salaries

Andrej Sustr 180 000 $ (1)
Markus Granlund 180 000 $ (1)
Peter Holland (Out of Payroll) 180 000 $ (1)
Patrick Wiercioch 170 000 $ (3)
Noel Acciari 150 000 $ (1)
Michael Bournival 120 000 $ (1)
Robbie Russo 110 000 $ (2)
Jeremy Morin 100 000 $ (3)
Jeff Frazee 95 000 $ (1)
Joakim Nygard 92 500 $ (1)
Alexander Guptill 90 000 $ (1)
Valentin Zykov 90 000 $ (2)
Robby Fabbri 90 000 $ (3)
Spencer Martin 90 000 $ (3)
Andreas Englund 90 000 $ (3)
Mike Reilly 90 000 $ (1)
Oskar Sundqvist 90 000 $ (1)
Scott Stajcer 90 000 $ (3)
Richard Bachman 90 000 $ (1)
Chris Brown 85 000 $ (1)
Mikael Wikstrand 80 000 $ (1)
Greg Mckegg 80 000 $ (1)
Andrei Mironov 75 000 $ (2)
Ludwig Bystrom 75 000 $ (2)
Juuso Ikonen 75 000 $ (2)
Philippe Paradis 75 000 $ (1)
Eric Cornel 75 000 $ (3)
Vladimir Tkachyov 75 000 $ (3)
Branden Troock 70 000 $ (1)
Total Farm Players29
Salary Commitment
Year 12 : 2 952 500 $
Year 13 : 1 205 000 $
Year 14 : 780 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 952 500 $
Year 13 : 1 205 000 $
Year 14 : 780 000 $
Year 15 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - 90 $ - 6 483 - 81,04%
Level 2: 6000 - 55 $ - 5 431 - 90,52%
Level 3: 3000 - 26 $ - 2 450 - 81,68%
Level 4: 5000 - 19 $ - 4 235 - 84,70%
Luxury : 1000 - 185 $ - 810 - 80,97%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 882 - 94,09%
Farm Level 2: 1000 - 14 $ - 949 - 94,90%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19 410 - 84,39%
Average Income per Game1 646 663 $
Year to Date Revenue27 993 274 $
Farm
Home Games Left23
Average Attendance - %2 831 - 94,36%
Average Income per Game112 033 $
Year to Date Revenue1 904 560 $

Expense

Pro Players Total Salaries66 950 000 $
Farm Players Total Salaries2 622 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 502 565 $
Farm Year To Date Expenses1 325 198 $
Pro Salary Cap To Date31 274 649 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue37 873 253 $
Farm Estimated Season Revenue2 576 758 $
Pro Remaining Season Days74
Pro Expenses Per Days495 956 $
Pro Estimated Expenses36 700 744 $
Farm Remaining Season Days74
Farm Expenses Per Days20 018 $
Farm Estimated Expenses1 481 332 $
Estimated Season Expenses38 182 076 $
Season Salary Cap66 950 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $4 050 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 950 000 $
Current Bank Account57 598 468 $
Projected Bank Account59 866 403 $

Pro Players Salaries

Mike Ribeiro 8 150 000 $ (2)
Derick Brassard 7 500 000 $ (4)
Jaden Schwartz 6 000 000 $ (1)
Mikko Koskinen 5 250 000 $ (4)
Jakob Silfverberg 5 000 000 $ (5)
Paul Byron 5 000 000 $ (4)
Gustav Nyquist 4 500 000 $ (3)
Brendan Gallagher 4 500 000 $ (3)
Jaccob Slavin 3 500 000 $ (2)
TJ Brennan 3 500 000 $ (3)
Devin Shore 3 300 000 $ (1)
Mark Pysyk 2 300 000 $ (1)
Adam Pelech (Out of Payroll) 1 800 000 $ (1)
Philipp Grubauer 1 750 000 $ (1)
Mario Kempe 1 500 000 $ (1)
Anton Lindholm 1 200 000 $ (1)
Jaycob Megna 1 200 000 $ (1)
Teemu Pulkkinen 1 200 000 $ (1)
Darren Helm 900 000 $ (1)
Kevin Rooney 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 68 750 000 $
Year 13 : 46 900 000 $
Year 14 : 35 250 000 $
Year 15 : 22 750 000 $
Salary Average Commitment
Year 12 : 67 100 000 $
Year 13 : 45 250 000 $
Year 14 : 35 250 000 $
Year 15 : 22 750 000 $
Salary Cap with 1 Way Contract
Year 12 : 68 750 000 $
Year 13 : 46 900 000 $
Year 14 : 35 250 000 $
Year 15 : 22 750 000 $

Farm Players Salaries

Adam Gilmour 180 000 $ (1)
Luke Adam 150 000 $ (2)
Geoffrey Schemitsch (Out of Payroll) 150 000 $ (2)
Thomas McCollum 150 000 $ (3)
Dustin Jeffrey 130 000 $ (1)
Simon Bertilsson 120 000 $ (1)
Evan Rodrigues 120 000 $ (1)
John Negrin 120 000 $ (2)
Leland Irving 100 000 $ (3)
Dmitri Kugryshev 100 000 $ (2)
Lasse Kukkonen 100 000 $ (1)
Jim O'Brien 100 000 $ (1)
Jani Hakanpaa 100 000 $ (2)
Philip Samuelsson 100 000 $ (2)
Marcus Foligno 100 000 $ (3)
Alexander Avtsin 95 000 $ (2)
Anthony Camara 90 000 $ (3)
Stephen Michalek 90 000 $ (1)
Dustin Walsh 85 000 $ (1)
Jeremy Boyce-Rotevall 80 000 $ (3)
Keegan Lowe (Out of Payroll) 80 000 $ (1)
Juho Lammikko 75 000 $ (3)
Kory Nagy 75 000 $ (2)
Dominik Volek 75 000 $ (2)
Connor Clifton 72 500 $ (1)
Colin Suellentrop 65 000 $ (3)
Michael St-Croix 50 000 $ (1)
Anton Zlobin 50 000 $ (1)
Tyrel Seaman 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 12 : 2 852 500 $
Year 13 : 1 625 000 $
Year 14 : 660 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 852 500 $
Year 13 : 1 625 000 $
Year 14 : 660 000 $
Year 15 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - 88 $ - 7 649 - 95,61%
Level 2: 5000 - 58 $ - 4 393 - 87,86%
Level 3: 2000 - 35 $ - 1 843 - 92,16%
Level 4: 4000 - 23 $ - 3 339 - 83,46%
Luxury : 1000 - 177 $ - 858 - 85,82%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 561 - 78,03%
Farm Level 2: 1000 - 15 $ - 968 - 96,79%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 082 - 90,41%
Average Income per Game1 709 521 $
Year to Date Revenue29 061 855 $
Farm
Home Games Left22
Average Attendance - %2 529 - 84,28%
Average Income per Game100 251 $
Year to Date Revenue1 804 518 $

Expense

Pro Players Total Salaries69 785 000 $
Farm Players Total Salaries3 465 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 692 411 $
Farm Year To Date Expenses1 667 101 $
Pro Salary Cap To Date31 464 490 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue39 318 980 $
Farm Estimated Season Revenue2 205 522 $
Pro Remaining Season Days74
Pro Expenses Per Days516 801 $
Pro Estimated Expenses38 243 274 $
Farm Remaining Season Days74
Farm Expenses Per Days26 213 $
Farm Estimated Expenses1 939 762 $
Estimated Season Expenses40 183 036 $
Season Salary Cap69 785 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $1 215 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 785 000 $
Current Bank Account24 752 538 $
Projected Bank Account26 094 004 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (3)
Kris Letang 8 500 000 $ (5)
Andrei Kostitsyn 7 500 000 $ (2)
Pekka Rinne 6 250 000 $ (2)
Tyler Myers 6 250 000 $ (1)
Vincent Trocheck 6 000 000 $ (3)
Nikolaj Ehlers 4 300 000 $ (1)
Ian Cole 3 300 000 $ (1)
Brett Pesce 3 300 000 $ (1)
Darren Archibald 2 500 000 $ (2)
Rickard Rakell 1 700 000 $ (1)
Samuel Groulx 1 700 000 $ (3)
Tyler Cuma 1 700 000 $ (2)
Kenny Ryan 1 700 000 $ (1)
Mikhail Grigorenko 1 700 000 $ (3)
Clayton Keller 900 000 $ (1)
Brandon Sutter 900 000 $ (1)
Elias Pettersson 900 000 $ (2)
Oskar Lindblom 900 000 $ (3)
Alex Stalock 785 000 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 69 785 000 $
Year 13 : 46 650 000 $
Year 14 : 27 800 000 $
Year 15 : 8 500 000 $
Salary Average Commitment
Year 12 : 67 701 667 $
Year 13 : 44 566 667 $
Year 14 : 27 466 667 $
Year 15 : 8 166 667 $
Salary Cap with 1 Way Contract
Year 12 : 69 785 000 $
Year 13 : 46 650 000 $
Year 14 : 27 800 000 $
Year 15 : 8 500 000 $

Farm Players Salaries

Drew Shore 210 000 $ (2)
Toni Rajala 210 000 $ (2)
Jake Dotchin 180 000 $ (1)
Yohann Auvitu 170 000 $ (2)
Louis Leblanc 170 000 $ (2)
Lukas Sedlak 170 000 $ (2)
Justin Falk 140 000 $ (2)
Patrick Koudys 140 000 $ (2)
Mark Visentin 140 000 $ (2)
Kirill Petrov 125 000 $ (1)
Dmitri Kalinin (Out of Payroll) 120 000 $ (1)
Zane McIntyre 110 000 $ (2)
Zac Rinaldo 110 000 $ (3)
Tomas Jurco 110 000 $ (2)
Stefan Noesen 110 000 $ (2)
John Ramage 100 000 $ (1)
Michael Amadio 90 000 $ (3)
Andrey Makarov 90 000 $ (1)
Micheal Haley 90 000 $ (3)
Juuso Riikola 85 000 $ (1)
Alexander Khokhlachev 85 000 $ (1)
Gemel Smith 85 000 $ (1)
Brandon Gormley 80 000 $ (1)
Stephen Silas 80 000 $ (2)
Trevor Carrick 75 000 $ (2)
Roberts Lipsbergs 75 000 $ (2)
Wilhelm Westlund 75 000 $ (2)
Laurent Dauphin 75 000 $ (2)
Simon Fernholm 75 000 $ (1)
Graham Black 70 000 $ (2)
Dominik Uher 70 000 $ (2)
Joey Hishon 70 000 $ (1)
Total Farm Players32
Salary Commitment
Year 12 : 3 585 000 $
Year 13 : 2 490 000 $
Year 14 : 290 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 585 000 $
Year 13 : 2 490 000 $
Year 14 : 290 000 $
Year 15 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 8000 - 60 $ - 7 900 - 98,75%
Level 2: 6000 - 40 $ - 5 655 - 94,26%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 3 991 - 99,77%
Luxury : 1000 - 160 $ - 999 - 99,88%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 24 $ - 1 976 - 98,78%
Farm Level 2: 1000 - 8 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %20 545 - 97,83%
Average Income per Game1 371 853 $
Year to Date Revenue23 321 501 $
Farm
Home Games Left23
Average Attendance - %2 976 - 99,19%
Average Income per Game80 350 $
Year to Date Revenue1 365 958 $

Expense

Pro Players Total Salaries70 800 000 $
Farm Players Total Salaries3 195 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 051 107 $
Farm Year To Date Expenses1 649 663 $
Pro Salary Cap To Date29 823 156 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 552 619 $
Farm Estimated Season Revenue1 848 061 $
Pro Remaining Season Days74
Pro Expenses Per Days524 265 $
Pro Estimated Expenses38 795 610 $
Farm Remaining Season Days74
Farm Expenses Per Days24 228 $
Farm Estimated Expenses1 792 872 $
Estimated Season Expenses40 588 482 $
Season Salary Cap70 800 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 0 $ 70 800 000 $
Current Bank Account(5 341 972 $)
Projected Bank Account(12 529 774 $)

Pro Players Salaries

Eric Staal 9 000 000 $ (1)
Sean Bergenheim 7 500 000 $ (3)
Pierre-Marc Bouchard 6 500 000 $ (2)
Nazem Kadri 6 000 000 $ (5)
Antti Niemi 5 750 000 $ (3)
Reilly Smith 5 500 000 $ (5)
Viktor Arvidsson 4 300 000 $ (1)
Juuse Saros 4 000 000 $ (4)
Nick Leddy 3 500 000 $ (4)
Slava Voynov 3 500 000 $ (1)
Michal Kempny 2 500 000 $ (3)
Joonas Rask 1 900 000 $ (2)
Brian Dumoulin 1 800 000 $ (1)
Brett Ritchie 1 800 000 $ (1)
Andrej Nestrasil 1 400 000 $ (2)
Auston Matthews 900 000 $ (1)
Nikita Zadorov 900 000 $ (1)
Thomas Chabot 900 000 $ (2)
Robert Bortuzzo 900 000 $ (1)
Brady Calla 800 000 $ (1)
Nick Paul 750 000 $ (1)
T.J. Tynan 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 12 : 70 800 000 $
Year 13 : 45 450 000 $
Year 14 : 34 750 000 $
Year 15 : 19 000 000 $
Salary Average Commitment
Year 12 : 69 650 000 $
Year 13 : 44 300 000 $
Year 14 : 33 600 000 $
Year 15 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 800 000 $
Year 13 : 45 450 000 $
Year 14 : 34 750 000 $
Year 15 : 19 000 000 $

Farm Players Salaries

Justin Dowling 185 000 $ (3)
Andrew Agozzino 180 000 $ (3)
TJ Galiardi 180 000 $ (1)
Cameron Gaunce 175 000 $ (2)
Jared Aulin 160 000 $ (2)
Teddy Purcell 160 000 $ (1)
Mark Letestu 150 000 $ (1)
Sondre Olden 150 000 $ (2)
Oscar Moller 140 000 $ (1)
Vladimir Zharkov 140 000 $ (2)
Jerome Flaake 140 000 $ (2)
Riku Helenius (Out of Payroll) 125 000 $ (2)
Peter Regin 110 000 $ (2)
Sami Aittokallio 100 000 $ (1)
Marco Cousineau 100 000 $ (2)
Teigan Zahn 100 000 $ (2)
Alexander Ruuttu 95 000 $ (1)
Vladislav Gavrikov 90 000 $ (3)
Patrick Sieloff 85 000 $ (1)
Alex Theriau 80 000 $ (1)
Scott Timmins 80 000 $ (1)
Freddie Hamilton 80 000 $ (1)
Aaron Harstad 80 000 $ (1)
Jamie Arniel 80 000 $ (1)
Julius Honka 75 000 $ (3)
William Lagesson 75 000 $ (3)
Nikita Cherepanov 75 000 $ (3)
Richard Nedomlel 70 000 $ (1)
Evgeni Krutikov 60 000 $ (1)
Total Farm Players29
Salary Commitment
Year 12 : 3 320 000 $
Year 13 : 1 880 000 $
Year 14 : 680 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 320 000 $
Year 13 : 1 880 000 $
Year 14 : 680 000 $
Year 15 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 8000 - 80 $ - 7 614 - 95,18%
Level 2: 5000 - 41 $ - 5 000 - 100,00%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 916 - 97,91%
Luxury : 1000 - 120 $ - 1 000 - 100,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 939 - 96,97%
Farm Level 2: 1000 - 17 $ - 769 - 76,92%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19 530 - 97,65%
Average Income per Game1 501 426 $
Year to Date Revenue25 524 240 $
Farm
Home Games Left23
Average Attendance - %2 709 - 90,28%
Average Income per Game97 698 $
Year to Date Revenue1 660 865 $

Expense

Pro Players Total Salaries68 617 500 $
Farm Players Total Salaries2 615 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 611 664 $
Farm Year To Date Expenses1 291 607 $
Pro Salary Cap To Date30 383 708 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 532 795 $
Farm Estimated Season Revenue2 247 053 $
Pro Remaining Season Days74
Pro Expenses Per Days508 217 $
Pro Estimated Expenses37 608 058 $
Farm Remaining Season Days74
Farm Expenses Per Days19 963 $
Farm Estimated Expenses1 477 262 $
Estimated Season Expenses39 085 320 $
Season Salary Cap68 617 500 $
Estimate Under Maximum Salary Cap of 71 000 000 $2 382 500 $
Estimate Over Minimum Salary Cap of 0 $ 68 617 500 $
Current Bank Account12 443 596 $
Projected Bank Account10 138 124 $

Pro Players Salaries

Brad Richards 8 000 000 $ (2)
Dylan Larkin 7 500 000 $ (4)
Derek Stepan 7 500 000 $ (3)
Oscar Klefbom 5 050 000 $ (1)
Cam Atkinson 5 000 000 $ (4)
Jonathan Huberdeau 4 500 000 $ (1)
Josh Bailey 4 150 000 $ (1)
Ryan Spooner 3 500 000 $ (2)
Mathew Dumba 3 500 000 $ (4)
Calvin Pickard 3 300 000 $ (1)
Jordie Benn 2 800 000 $ (1)
Michael Matheson 2 800 000 $ (1)
Seth Griffith 2 400 000 $ (1)
Angelo Esposito 1 750 000 $ (1)
Connor Carrick 1 700 000 $ (2)
Jason Missiaen 1 000 000 $ (1)
Travis Dermott 900 000 $ (3)
Denis Malgin 900 000 $ (3)
Mikkel Boedker 900 000 $ (1)
Sam Lafferty 767 500 $ (1)
Chad Ruhwedel 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 68 617 500 $
Year 13 : 38 500 000 $
Year 14 : 25 300 000 $
Year 15 : 16 000 000 $
Salary Average Commitment
Year 12 : 68 617 500 $
Year 13 : 38 500 000 $
Year 14 : 25 300 000 $
Year 15 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 68 617 500 $
Year 13 : 38 500 000 $
Year 14 : 25 300 000 $
Year 15 : 16 000 000 $

Farm Players Salaries

Cody Eakin 180 000 $ (1)
Jared Coreau (Out of Payroll) 150 000 $ (1)
Michal Jordan (Out of Payroll) 150 000 $ (3)
Jonny Brodzinski 140 000 $ (2)
Erik Gudbranson 140 000 $ (2)
Colin Greening 135 000 $ (2)
Brett Carson 135 000 $ (2)
Alexei Emelin 120 000 $ (1)
Kris Versteeg 120 000 $ (1)
Lucas Lessio 110 000 $ (2)
Dmitri Vorobiev 100 000 $ (1)
Nicholas Baptiste (Out of Payroll) 90 000 $ (1)
Dan O'Regan 90 000 $ (1)
Enver Lisin 90 000 $ (1)
Bud Holloway 80 000 $ (1)
Lars Volden 80 000 $ (3)
Benjamin Conz 80 000 $ (3)
Bobby Farnham 80 000 $ (1)
Ryan Stoa 80 000 $ (2)
Ryan Bourque 80 000 $ (2)
Nikita Scherbak 75 000 $ (2)
Marc McNulty 75 000 $ (2)
Connor Rankin 75 000 $ (3)
Danick Paquette 70 000 $ (3)
Daniel Catenacci 70 000 $ (1)
Daniel Rahimi 70 000 $ (1)
Andrew Bodnarchuk 70 000 $ (2)
Philippe Cornet 70 000 $ (2)
Blake Clarke 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 12 : 2 855 000 $
Year 13 : 1 565 000 $
Year 14 : 455 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 855 000 $
Year 13 : 1 565 000 $
Year 14 : 455 000 $
Year 15 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - 100 $ - 5 672 - 70,90%
Level 2: 5000 - 70 $ - 3 652 - 73,04%
Level 3: 2000 - 40 $ - 1 594 - 79,71%
Level 4: 4000 - 30 $ - 2 465 - 61,63%
Luxury : 1000 - 180 $ - 840 - 84,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 1 892 - 94,58%
Farm Level 2: 1000 - 15 $ - 945 - 94,51%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %14 224 - 71,12%
Average Income per Game1 556 479 $
Year to Date Revenue26 460 140 $
Farm
Home Games Left22
Average Attendance - %2 837 - 94,56%
Average Income per Game102 840 $
Year to Date Revenue1 851 120 $

Expense

Pro Players Total Salaries58 911 666 $
Farm Players Total Salaries2 150 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 387 600 $
Farm Year To Date Expenses1 024 003 $
Pro Salary Cap To Date30 159 657 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 799 013 $
Farm Estimated Season Revenue2 262 480 $
Pro Remaining Season Days74
Pro Expenses Per Days436 850 $
Pro Estimated Expenses32 326 900 $
Farm Remaining Season Days74
Farm Expenses Per Days16 544 $
Farm Estimated Expenses1 224 256 $
Estimated Season Expenses33 551 156 $
Season Salary Cap58 911 666 $
Estimate Under Maximum Salary Cap of 71 000 000 $12 088 334 $
Estimate Over Minimum Salary Cap of 0 $ 58 911 666 $
Current Bank Account62 347 073 $
Projected Bank Account66 857 410 $

Pro Players Salaries

Martin Jones (Out of Payroll) 6 500 000 $ (3)
Dustin Byfuglien 6 500 000 $ (4)
Jason Pominville (Out of Payroll) 6 000 000 $ (1)
Alexander Radulov 5 350 000 $ (2)
Alexander Steen (1 Way Contract) 4 500 000 $ (2)
Shayne Gostisbehere 4 500 000 $ (2)
Scott Mayfield 4 150 000 $ (2)
Nick Foligno 4 150 000 $ (2)
Dennis Persson 3 500 000 $ (1)
Anton Stralman 3 500 000 $ (1)
Mikael Backlund 3 500 000 $ (1)
Lars Eller 2 500 000 $ (1)
Matthew Nieto 2 300 000 $ (1)
Alexander Burmistrov 2 300 000 $ (1)
Anton Slepyshev 2 300 000 $ (1)
Justin Abdelkader 1 925 000 $ (1)
Alex Killorn 1 750 000 $ (1)
Linus Omark 1 500 000 $ (1)
Jonas Gustavsson 1 400 000 $ (1)
Brayden Point 900 000 $ (1)
Nick Holden 900 000 $ (1)
Jaedon Descheneau 750 000 $ (2)
Drake Batherson 736 666 $ (1)
Total Pro Players23
Salary Commitment
Year 12 : 71 411 666 $
Year 13 : 36 400 000 $
Year 14 : 13 000 000 $
Year 15 : 6 500 000 $
Salary Average Commitment
Year 12 : 71 286 666 $
Year 13 : 36 275 000 $
Year 14 : 12 875 000 $
Year 15 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 71 411 666 $
Year 13 : 36 400 000 $
Year 14 : 13 000 000 $
Year 15 : 6 500 000 $

Farm Players Salaries

Thomas Hickey 150 000 $ (2)
Joseph Cramarossa 110 000 $ (2)
Zachary Yuen 100 000 $ (2)
Viktor Svedberg 100 000 $ (3)
Adin Hill 90 000 $ (3)
Dominic Toninato 90 000 $ (1)
Kurt Etchegary 90 000 $ (2)
Frederik Gauthier 90 000 $ (2)
Andrew Welinski 90 000 $ (2)
Brendan Lemieux 90 000 $ (3)
Bogdan Yakimov 85 000 $ (1)
Curtis Valk 80 000 $ (2)
Devante Smith-Pelly 80 000 $ (1)
Mason Geertsen 75 000 $ (2)
Brendan Harms 75 000 $ (2)
Daniel Marmenlind 75 000 $ (1)
Tyler Lewington 75 000 $ (2)
Stephen Desrochers 75 000 $ (2)
Philippe Desrosiers 75 000 $ (2)
Francis Perron 75 000 $ (3)
Dylan Sadowy 70 000 $ (1)
Hunter Smith 70 000 $ (1)
Steven Delisle 65 000 $ (2)
Justin Shugg 60 000 $ (1)
Kristoff Kontos 60 000 $ (1)
Zack Phillips 55 000 $ (1)
Total Farm Players26
Salary Commitment
Year 12 : 2 150 000 $
Year 13 : 1 505 000 $
Year 14 : 355 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 150 000 $
Year 13 : 1 505 000 $
Year 14 : 355 000 $
Year 15 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - 80 $ - 7 627 - 95,34%
Level 2: 6000 - 50 $ - 5 433 - 90,56%
Level 3: 3000 - 25 $ - 2 484 - 82,80%
Level 4: 5000 - 15 $ - 4 297 - 85,95%
Luxury : 1000 - 180 $ - 860 - 85,98%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 30 $ - 1 937 - 96,84%
Farm Level 2: 1000 - 15 $ - 959 - 95,91%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %20 702 - 90,01%
Average Income per Game1 629 716 $
Year to Date Revenue27 705 167 $
Farm
Home Games Left23
Average Attendance - %2 896 - 96,53%
Average Income per Game105 110 $
Year to Date Revenue1 786 871 $

Expense

Pro Players Total Salaries69 750 000 $
Farm Players Total Salaries3 422 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses32 015 434 $
Farm Year To Date Expenses1 318 232 $
Pro Salary Cap To Date31 787 519 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue37 483 461 $
Farm Estimated Season Revenue2 417 531 $
Pro Remaining Season Days74
Pro Expenses Per Days516 544 $
Pro Estimated Expenses38 224 256 $
Farm Remaining Season Days74
Farm Expenses Per Days25 897 $
Farm Estimated Expenses1 916 378 $
Estimated Season Expenses40 140 634 $
Season Salary Cap69 750 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $1 250 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 750 000 $
Current Bank Account97 907 682 $
Projected Bank Account97 668 040 $

Pro Players Salaries

Brent Burns 8 000 000 $ (2)
Ryan O'Reilly 7 500 000 $ (5)
Patrick Marleau 6 650 000 $ (2)
Braden Holtby 5 700 000 $ (1)
Mark Stone 5 500 000 $ (3)
Ryan Nugent-Hopkins 5 150 000 $ (2)
Marc-Edouard Vlasic 5 000 000 $ (4)
Mike Hoffman 4 500 000 $ (4)
Colton Parayko 3 500 000 $ (2)
Jake Mccabe 3 500 000 $ (3)
Philip Danault 2 650 000 $ (2)
Mattias Janmark 2 650 000 $ (2)
Austin Watson 2 300 000 $ (1)
Luke Glendening 1 750 000 $ (1)
Rasmus Andersson 900 000 $ (3)
Caleb Jones 900 000 $ (3)
Nick Schmaltz 900 000 $ (1)
Thatcher Demko 900 000 $ (3)
Jack Roslovic 900 000 $ (3)
J.T. Compher 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 69 750 000 $
Year 13 : 58 200 000 $
Year 14 : 29 600 000 $
Year 15 : 17 000 000 $
Salary Average Commitment
Year 12 : 70 100 000 $
Year 13 : 58 550 000 $
Year 14 : 29 600 000 $
Year 15 : 17 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 69 750 000 $
Year 13 : 58 200 000 $
Year 14 : 29 600 000 $
Year 15 : 17 000 000 $

Farm Players Salaries

Zach Aston-Reese 1 000 000 $ (1)
Gustav Forsling 180 000 $ (1)
Colton Sissons 170 000 $ (3)
John Gilmour 150 000 $ (1)
Patrice Cormier 120 000 $ (1)
Nicolas Deschamps 120 000 $ (1)
Richard Panik 120 000 $ (1)
Tucker Poolman 100 000 $ (1)
Adam Morrison 90 000 $ (1)
Zac Dalpe (Out of Payroll) 90 000 $ (1)
Josh Birkholz 90 000 $ (1)
Steven Santini 90 000 $ (2)
Nick Jensen (Out of Payroll) 90 000 $ (3)
Marcus Sorensen 80 000 $ (1)
Kevin Gravel 80 000 $ (1)
Brendan Serville 80 000 $ (2)
Sean Malone 75 000 $ (2)
Brett Pollock 75 000 $ (3)
Josh Wesley 75 000 $ (3)
Luka Gracnar 75 000 $ (2)
Justin Kirkland 75 000 $ (3)
Nikita Korostelev 75 000 $ (3)
Gleason Fournier 75 000 $ (2)
Hudson Fasching 75 000 $ (2)
Mason Appleton 74 167 $ (1)
Mathieu Joseph 72 833 $ (1)
Petter Granberg 70 000 $ (1)
Fredrik Forsberg 70 000 $ (1)
Niklas Lundstrom 65 000 $ (2)
Total Farm Players29
Salary Commitment
Year 12 : 3 602 000 $
Year 13 : 1 095 000 $
Year 14 : 560 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 602 000 $
Year 13 : 1 095 000 $
Year 14 : 560 000 $
Year 15 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - 72 $ - 7 561 - 94,51%
Level 2: 6000 - 40 $ - 5 713 - 95,21%
Level 3: 3000 - 15 $ - 2 834 - 94,45%
Level 4: 5000 - 9 $ - 4 602 - 92,04%
Luxury : 1500 - 86 $ - 1 198 - 79,85%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 30 $ - 1 650 - 82,52%
Farm Level 2: 1000 - 13 $ - 807 - 80,69%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %21 907 - 93,22%
Average Income per Game1 384 002 $
Year to Date Revenue24 912 039 $
Farm
Home Games Left22
Average Attendance - %2 457 - 81,91%
Average Income per Game99 882 $
Year to Date Revenue1 797 868 $

Expense

Pro Players Total Salaries66 650 000 $
Farm Players Total Salaries3 290 190 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 719 109 $
Farm Year To Date Expenses1 552 739 $
Pro Salary Cap To Date30 491 197 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 448 048 $
Farm Estimated Season Revenue2 197 394 $
Pro Remaining Season Days74
Pro Expenses Per Days493 750 $
Pro Estimated Expenses36 537 500 $
Farm Remaining Season Days74
Farm Expenses Per Days24 928 $
Farm Estimated Expenses1 844 672 $
Estimated Season Expenses38 382 172 $
Season Salary Cap66 650 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $4 350 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 650 000 $
Current Bank Account155 419 895 $
Projected Bank Account149 683 165 $

Pro Players Salaries

Sidney Crosby 9 900 000 $ (3)
Connor McDavid 8 800 000 $ (1)
Drew Doughty 8 000 000 $ (4)
Aaron Ekblad 5 800 000 $ (1)
Matt Carle 5 750 000 $ (1)
Patrik Laine 5 650 000 $ (2)
Jonathan Bernier 5 500 000 $ (3)
Barclay Goodrow 2 300 000 $ (1)
Joseph Blandisi 1 800 000 $ (1)
Sean Kuraly 1 800 000 $ (1)
Yury Alexandrov 1 650 000 $ (1)
Chris Wideman 1 500 000 $ (1)
Blake Coleman 1 000 000 $ (2)
Martin Frk 900 000 $ (1)
Joel Eriksson Ek 900 000 $ (3)
Carter Hart 900 000 $ (3)
Mikko Rantanen 900 000 $ (1)
Matthew Tkachuk 900 000 $ (2)
Kasperi Kapanen 900 000 $ (2)
Darnell Nurse 900 000 $ (2)
Jason Demers 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 66 650 000 $
Year 13 : 34 550 000 $
Year 14 : 25 200 000 $
Year 15 : 8 000 000 $
Salary Average Commitment
Year 12 : 64 550 000 $
Year 13 : 32 450 000 $
Year 14 : 23 100 000 $
Year 15 : 6 800 000 $
Salary Cap with 1 Way Contract
Year 12 : 66 650 000 $
Year 13 : 34 550 000 $
Year 14 : 25 200 000 $
Year 15 : 8 000 000 $

Farm Players Salaries

Brayden McNabb 180 000 $ (1)
Edward Pasquale 180 000 $ (1)
J.T. Brown 180 000 $ (1)
Dmitri Jaskin 175 000 $ (2)
Taylor Fedun 155 000 $ (2)
Nicola Riopel 150 000 $ (1)
Alex Biega 140 000 $ (2)
Dylan McIlrath 140 000 $ (2)
Colin Wilson 140 000 $ (1)
Gaetan Haas 135 000 $ (3)
Dryden Hunt 115 000 $ (1)
David Booth 100 000 $ (2)
Zack Mitchell 100 000 $ (2)
Brady Vail 95 000 $ (2)
Ryan Donato 90 000 $ (3)
Marko Dano 90 000 $ (1)
Ben Harpur 90 000 $ (2)
David Kampf 90 000 $ (1)
Nicolas Aube-Kubel (Out of Payroll) 90 000 $ (3)
Chris Wagner 90 000 $ (3)
Ilya Lyubushkin 87 413 $ (1)
Tyson Baillie 85 000 $ (2)
Adam Helewka 75 000 $ (3)
Rasmus Bengtsson 75 000 $ (2)
Ales Stezka 75 000 $ (2)
Eamon McAdam 75 000 $ (2)
Vaclav Karabacek 75 000 $ (3)
Ryan Collins 75 000 $ (3)
Jack Glover 75 000 $ (3)
Matt Luff 67 778 $ (1)
Total Farm Players30
Salary Commitment
Year 12 : 3 290 190 $
Year 13 : 2 010 000 $
Year 14 : 705 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 265 190 $
Year 13 : 1 985 000 $
Year 14 : 705 000 $
Year 15 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - 90 $ - 6 535 - 81,69%
Level 2: 6000 - 55 $ - 5 316 - 88,60%
Level 3: 3000 - 30 $ - 2 460 - 82,00%
Level 4: 5000 - 20 $ - 4 195 - 83,90%
Luxury : 1500 - 160 $ - 1 037 - 69,12%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 625 - 81,24%
Farm Level 2: 1000 - 20 $ - 746 - 74,64%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19 543 - 83,16%
Average Income per Game1 694 001 $
Year to Date Revenue28 798 021 $
Farm
Home Games Left23
Average Attendance - %2 371 - 79,04%
Average Income per Game101 636 $
Year to Date Revenue1 727 813 $

Expense

Pro Players Total Salaries70 959 167 $
Farm Players Total Salaries2 892 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 790 216 $
Farm Year To Date Expenses1 446 802 $
Pro Salary Cap To Date30 562 250 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue38 962 028 $
Farm Estimated Season Revenue2 337 629 $
Pro Remaining Season Days74
Pro Expenses Per Days525 435 $
Pro Estimated Expenses38 882 190 $
Farm Remaining Season Days74
Farm Expenses Per Days22 004 $
Farm Estimated Expenses1 628 296 $
Estimated Season Expenses40 510 486 $
Season Salary Cap70 959 167 $
Estimate Under Maximum Salary Cap of 71 000 000 $40 833 $
Estimate Over Minimum Salary Cap of 0 $ 70 959 167 $
Current Bank Account26 044 996 $
Projected Bank Account26 834 167 $

Pro Players Salaries

Tyler Johnson 6 000 000 $ (5)
Jordan Eberle 5 500 000 $ (1)
Tomas Hertl 5 500 000 $ (3)
Jake Allen 5 500 000 $ (4)
Matt Niskanen 5 000 000 $ (3)
Cody Hodgson 4 500 000 $ (2)
Alec Martinez 4 500 000 $ (4)
Marcus Johansson 4 500 000 $ (4)
Derek Ryan 3 700 000 $ (3)
Tanner Pearson 3 650 000 $ (2)
Curtis McElhinney (1 Way Contract) 3 300 000 $ (1)
Andy Greene 3 150 000 $ (2)
Philip Larsen 3 000 000 $ (3)
Carl Soderberg 3 000 000 $ (1)
Kris Russell 2 800 000 $ (1)
Cody Ceci 2 500 000 $ (2)
Mark Fayne 1 400 000 $ (2)
Sam Gagner 900 000 $ (1)
Gregory Hofmann 900 000 $ (2)
Nic Petan 900 000 $ (2)
Rudolfs Balcers 759 167 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 70 959 167 $
Year 13 : 54 700 000 $
Year 14 : 37 700 000 $
Year 15 : 20 500 000 $
Salary Average Commitment
Year 12 : 70 709 167 $
Year 13 : 54 450 000 $
Year 14 : 37 450 000 $
Year 15 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 959 167 $
Year 13 : 54 700 000 $
Year 14 : 37 700 000 $
Year 15 : 20 500 000 $

Farm Players Salaries

Jack Skille 152 500 $ (3)
Robbie Earl 152 500 $ (3)
Erik Condra (Out of Payroll) 152 500 $ (3)
Mike Lee 150 000 $ (3)
Mark Flood 140 000 $ (2)
Cal O'Reilly 135 000 $ (2)
Lauri Tukonen (Out of Payroll) 135 000 $ (2)
Petr Vrana 135 000 $ (2)
Keaton Ellerby 135 000 $ (2)
Patrick Dwyer 120 000 $ (2)
Sergey Andronov 102 500 $ (3)
Joonas Kemppainen 102 500 $ (3)
Mark Katic 102 500 $ (3)
Mike Lundin 100 000 $ (1)
Tyler Beskorowany 100 000 $ (3)
Danny Kristo 92 500 $ (3)
Eero Elo 92 500 $ (3)
Anthony Stolarz 90 000 $ (2)
Lauri Korpikoski 90 000 $ (3)
Vladimir Ruzicka 85 000 $ (2)
Justin Azevedo 80 000 $ (2)
Joe Lavin 80 000 $ (2)
Corey Trivino 80 000 $ (3)
Emil Johansson 75 000 $ (3)
Jason Clark 75 000 $ (1)
Joshua Turnbull 75 000 $ (1)
Zachary Fucale 75 000 $ (2)
Aaron Ness 70 000 $ (1)
Zac Larraza 70 000 $ (2)
Travis Brown 70 000 $ (1)
Mikko Vainonen 65 000 $ (1)
Total Farm Players31
Salary Commitment
Year 12 : 3 180 000 $
Year 13 : 2 725 000 $
Year 14 : 1 445 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 180 000 $
Year 13 : 2 725 000 $
Year 14 : 1 445 000 $
Year 15 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 150 $ - 3 609 - 51,56%
Level 2: 5000 - 100 $ - 2 457 - 49,15%
Level 3: 2000 - 50 $ - 1 262 - 63,09%
Level 4: 4000 - 46 $ - 1 632 - 40,80%
Luxury : 1000 - 250 $ - 587 - 58,75%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 194 - 59,71%
Farm Level 2: 1000 - 18 $ - 704 - 70,38%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %9 548 - 50,25%
Average Income per Game1 501 013 $
Year to Date Revenue25 517 220 $
Farm
Home Games Left23
Average Attendance - %1 898 - 63,27%
Average Income per Game96 292 $
Year to Date Revenue1 636 966 $

Expense

Pro Players Total Salaries60 650 000 $
Farm Players Total Salaries2 270 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 212 868 $
Farm Year To Date Expenses1 133 386 $
Pro Salary Cap To Date29 984 932 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 523 298 $
Farm Estimated Season Revenue2 214 719 $
Pro Remaining Season Days74
Pro Expenses Per Days449 632 $
Pro Estimated Expenses33 272 768 $
Farm Remaining Season Days74
Farm Expenses Per Days17 426 $
Farm Estimated Expenses1 289 524 $
Estimated Season Expenses34 562 292 $
Season Salary Cap60 650 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $10 350 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 650 000 $
Current Bank Account11 239 762 $
Projected Bank Account13 415 487 $

Pro Players Salaries

Peter Mueller 7 000 000 $ (5)
Jack Johnson 6 750 000 $ (1)
Connor Hellebuyck (Out of Payroll) 5 000 000 $ (2)
Clarke MacArthur 5 000 000 $ (2)
Kevin Labanc 4 500 000 $ (4)
Christian Dvorak 4 000 000 $ (3)
Matt Read 3 500 000 $ (1)
Artem Anisimov 3 500 000 $ (1)
Josh Manson 3 500 000 $ (4)
Ty Rattie (Out of Payroll) 3 500 000 $ (2)
Olli Maatta 3 500 000 $ (2)
Damon Severson 3 000 000 $ (2)
Jan Rutta 2 500 000 $ (3)
Vladimir Sobotka 2 325 000 $ (1)
Jimmy Vesey 2 100 000 $ (2)
Mark McNeill 2 100 000 $ (2)
Christopher Tanev 1 750 000 $ (1)
Marcus Kruger 1 500 000 $ (2)
Scott Harrington 1 400 000 $ (2)
Logan O'Connor 925 000 $ (1)
Jake Guentzel 900 000 $ (1)
Darcy Kuemper 900 000 $ (1)
Total Pro Players22
Salary Commitment
Year 12 : 69 150 000 $
Year 13 : 48 600 000 $
Year 14 : 21 500 000 $
Year 15 : 15 000 000 $
Salary Average Commitment
Year 12 : 69 150 000 $
Year 13 : 48 600 000 $
Year 14 : 21 500 000 $
Year 15 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 69 150 000 $
Year 13 : 48 600 000 $
Year 14 : 21 500 000 $
Year 15 : 15 000 000 $

Farm Players Salaries

Fredrik Claesson (Out of Payroll) 150 000 $ (1)
Tomas Zizka 100 000 $ (3)
Jonathan Racine 100 000 $ (1)
Nick Petrecki 100 000 $ (1)
Ben Hanowski 100 000 $ (1)
Jean-Simon Allard 100 000 $ (1)
Jean-Francois Berube 100 000 $ (3)
Marek Schwarz (Out of Payroll) 100 000 $ (3)
Zachary Hyman 90 000 $ (2)
Carl Klingberg 90 000 $ (1)
Tyson Sexsmith 85 000 $ (1)
Stuart Percy 80 000 $ (1)
Brent Andrews 80 000 $ (3)
Maxime Tanguay 80 000 $ (1)
Daniel Muzito-Bagenda 75 000 $ (3)
David Levin 75 000 $ (3)
Dominik Simon 75 000 $ (1)
Niklas Tikkinen 75 000 $ (3)
Kale Kessy (Out of Payroll) 75 000 $ (3)
Brandon Whitney 75 000 $ (2)
Chris Calnan 75 000 $ (2)
Dalton Thrower 75 000 $ (2)
Daniil Zharkov 75 000 $ (2)
Troy Rutkowski 75 000 $ (3)
Richard Nejezchleb 70 000 $ (1)
Garrett Meurs 70 000 $ (2)
Ben Blood 65 000 $ (1)
James Melindy 65 000 $ (1)
Mitchell Moroz 65 000 $ (1)
Joe Basaraba 55 000 $ (1)
Total Farm Players30
Salary Commitment
Year 12 : 2 495 000 $
Year 13 : 1 215 000 $
Year 14 : 755 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 495 000 $
Year 13 : 1 215 000 $
Year 14 : 755 000 $
Year 15 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - 70 $ - 6 292 - 78,65%
Level 2: 6000 - 55 $ - 5 450 - 90,84%
Level 3: 2000 - 45 $ - 1 294 - 64,71%
Level 4: 4000 - 30 $ - 1 756 - 43,91%
Luxury : 1000 - 190 $ - 626 - 62,56%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 30 $ - 1 936 - 96,78%
Farm Level 2: 1000 - 15 $ - 960 - 95,95%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %15 419 - 73,42%
Average Income per Game1 630 937 $
Year to Date Revenue27 725 929 $
Farm
Home Games Left22
Average Attendance - %2 895 - 96,50%
Average Income per Game105 068 $
Year to Date Revenue1 891 228 $

Expense

Pro Players Total Salaries62 595 000 $
Farm Players Total Salaries3 411 750 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 767 538 $
Farm Year To Date Expenses1 601 360 $
Pro Salary Cap To Date31 539 567 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue37 511 551 $
Farm Estimated Season Revenue2 311 501 $
Pro Remaining Season Days74
Pro Expenses Per Days463 934 $
Pro Estimated Expenses34 331 116 $
Farm Remaining Season Days74
Farm Expenses Per Days25 822 $
Farm Estimated Expenses1 910 828 $
Estimated Season Expenses36 241 944 $
Season Salary Cap62 595 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $8 405 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 595 000 $
Current Bank Account22 871 164 $
Projected Bank Account26 452 272 $

Pro Players Salaries

Evgeni Malkin 9 000 000 $ (4)
Mitchell Marner 7 500 000 $ (4)
Jonathan Quick 6 750 000 $ (2)
Chris Higgins 6 150 000 $ (2)
Kevin Shattenkirk 5 250 000 $ (3)
Filip Forsberg 5 000 000 $ (3)
Wayne Simmonds 5 000 000 $ (1)
Alex Galchenyuk 3 800 000 $ (1)
Brady Skjei 3 650 000 $ (2)
Andrew Shaw 2 800 000 $ (1)
Kevin Hayes 2 500 000 $ (2)
Ryan Dzingel 1 800 000 $ (1)
Alexander Petrovic 1 800 000 $ (1)
Michael Stone 1 750 000 $ (2)
Derek Forbort 1 700 000 $ (3)
Zemgus Girgensons 1 700 000 $ (3)
Kelsey Tessier 1 100 000 $ (1)
Max Gaede 1 000 000 $ (3)
Calvin Petersen 900 000 $ (3)
Phillip Digiuseppe 900 000 $ (1)
Milan Lucic (Out of Payroll) 900 000 $ (1)
Tomas Kundratek 800 000 $ (1)
Sean Walker 745 000 $ (1)
Total Pro Players23
Salary Commitment
Year 12 : 72 495 000 $
Year 13 : 52 850 000 $
Year 14 : 32 050 000 $
Year 15 : 16 500 000 $
Salary Average Commitment
Year 12 : 70 845 000 $
Year 13 : 51 200 000 $
Year 14 : 32 050 000 $
Year 15 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 72 495 000 $
Year 13 : 52 850 000 $
Year 14 : 32 050 000 $
Year 15 : 16 500 000 $

Farm Players Salaries

Jordan Schroeder 180 000 $ (1)
Oscar Lindberg 180 000 $ (1)
Samuel Blais 175 000 $ (2)
David Honzik 170 000 $ (3)
Nicolas Shore 150 000 $ (1)
Radko Gudas 150 000 $ (2)
Justin Pogge 150 000 $ (3)
Tyler Wotherspoon 150 000 $ (3)
Torrey Mitchell 135 000 $ (2)
Adam Polasek 120 000 $ (1)
Igor Makarov 115 000 $ (2)
Jonathan Matsumoto 115 000 $ (2)
Kyle Clifford 100 000 $ (2)
Daniel Pribyl 100 000 $ (1)
Will Weber 100 000 $ (1)
Ryan Garbutt 95 000 $ (2)
Jhonas Enroth 95 000 $ (2)
Nick Sorensen 90 000 $ (3)
Mathieu Brodeur 90 000 $ (1)
Matt Donovan 90 000 $ (2)
Greg Pateryn 90 000 $ (2)
Jakub Culek 90 000 $ (3)
Jakob Lilja 79 250 $ (1)
Zack Stortini 77 500 $ (2)
Jan Kostalek 75 000 $ (2)
Zach Nastasiuk 75 000 $ (2)
Matt Murphy 75 000 $ (2)
Martin Reway 75 000 $ (2)
Rourke Chartier 75 000 $ (3)
Blake Siebenaler 75 000 $ (3)
Yasin Cisse 75 000 $ (2)
Total Farm Players31
Salary Commitment
Year 12 : 3 411 750 $
Year 13 : 2 412 500 $
Year 14 : 800 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 411 750 $
Year 13 : 2 412 500 $
Year 14 : 800 000 $
Year 15 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - 100 $ - 5 552 - 69,40%
Level 2: 5000 - 60 $ - 4 153 - 83,07%
Level 3: 2000 - 35 $ - 1 821 - 91,06%
Level 4: 4000 - 25 $ - 2 995 - 74,88%
Luxury : 1000 - 220 $ - 689 - 68,86%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 45 $ - 1 240 - 61,99%
Farm Level 2: 1000 - 20 $ - 650 - 64,96%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %15 210 - 76,05%
Average Income per Game1 532 328 $
Year to Date Revenue27 581 911 $
Farm
Home Games Left23
Average Attendance - %1 889 - 62,98%
Average Income per Game99 729 $
Year to Date Revenue1 695 391 $

Expense

Pro Players Total Salaries70 350 000 $
Farm Players Total Salaries3 265 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 752 570 $
Farm Year To Date Expenses1 530 001 $
Pro Salary Cap To Date31 524 629 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 711 225 $
Farm Estimated Season Revenue2 293 764 $
Pro Remaining Season Days74
Pro Expenses Per Days520 956 $
Pro Estimated Expenses38 550 744 $
Farm Remaining Season Days74
Farm Expenses Per Days24 743 $
Farm Estimated Expenses1 830 982 $
Estimated Season Expenses40 381 726 $
Season Salary Cap70 350 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $650 000 $
Estimate Over Minimum Salary Cap of 0 $ 70 350 000 $
Current Bank Account3 779 848 $
Projected Bank Account(596 889 $)

Pro Players Salaries

Marc-Andre Fleury (Out of Payroll) 8 500 000 $ (1)
Phil Kessel 8 000 000 $ (5)
James Neal 6 500 000 $ (3)
Oliver Ekman Larsson 6 250 000 $ (2)
Jay Bouwmeester 6 000 000 $ (1)
William Karlsson 4 800 000 $ (1)
Cam Fowler 4 700 000 $ (1)
Brock Nelson 4 300 000 $ (1)
Michael Grabner 4 000 000 $ (1)
Braydon Coburn 2 800 000 $ (1)
Jacob Markstrom 2 500 000 $ (2)
Emerson Etem 2 300 000 $ (1)
Beau Bennett 1 800 000 $ (1)
Tanner Fritz 1 750 000 $ (2)
Maxim Gratchev 1 000 000 $ (1)
Austin Lotz 900 000 $ (3)
Carl Dahlstrom 900 000 $ (1)
Christian Djoos 900 000 $ (2)
Valtteri Filppula 900 000 $ (1)
Travis Boyd 800 000 $ (1)
Dominic Turgeon 750 000 $ (3)
Total Pro Players21
Salary Commitment
Year 12 : 70 350 000 $
Year 13 : 27 550 000 $
Year 14 : 16 150 000 $
Year 15 : 8 000 000 $
Salary Average Commitment
Year 12 : 69 825 000 $
Year 13 : 26 425 000 $
Year 14 : 15 025 000 $
Year 15 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 350 000 $
Year 13 : 27 550 000 $
Year 14 : 16 150 000 $
Year 15 : 8 000 000 $

Farm Players Salaries

Matt Benning 350 000 $ (3)
David Savard 250 000 $ (3)
Adam Clendening 175 000 $ (2)
Matt Frattin 175 000 $ (1)
Mark Arcobello 150 000 $ (1)
Taylor Beck 140 000 $ (2)
Ryan Carpenter 140 000 $ (2)
Oscar Fantenberg 120 000 $ (1)
Johan Larsson (Out of Payroll) 120 000 $ (1)
Jordan Weal 100 000 $ (2)
Austin Levi 100 000 $ (1)
Joel Champagne 100 000 $ (1)
Julian Melchiori 95 000 $ (2)
Mirko Hoefflin 95 000 $ (2)
Riley Sheahan 90 000 $ (1)
Maxime Clermont 90 000 $ (1)
William Wrenn 90 000 $ (1)
Logan Shaw 80 000 $ (1)
Nikolay Goldobin 75 000 $ (3)
Timotej Sille 75 000 $ (2)
Matthew Berkovitz 75 000 $ (3)
Justin Bailey 75 000 $ (3)
Elvis Merzlikins (Out of Payroll) 75 000 $ (2)
Curtis Hamilton 75 000 $ (2)
Conner Bleackley 75 000 $ (3)
Justin Hache 75 000 $ (1)
Jamie Devane 70 000 $ (1)
Alex Hutchings 70 000 $ (1)
Paul Carey 70 000 $ (1)
Logan Nelson 65 000 $ (1)
Kent Simpson 50 000 $ (1)
Total Farm Players31
Salary Commitment
Year 12 : 3 385 000 $
Year 13 : 1 870 000 $
Year 14 : 900 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 385 000 $
Year 13 : 1 870 000 $
Year 14 : 900 000 $
Year 15 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 8000 - 88 $ - 7 596 - 94,95%
Level 2: 6000 - 54 $ - 5 389 - 89,81%
Level 3: 2000 - 39 $ - 1 637 - 81,83%
Level 4: 4000 - 27 $ - 2 832 - 70,80%
Luxury : 1000 - 210 $ - 744 - 74,39%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 32 $ - 1 856 - 92,79%
Farm Level 2: 1000 - 14 $ - 970 - 96,96%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 197 - 86,65%
Average Income per Game1 758 288 $
Year to Date Revenue29 890 901 $
Farm
Home Games Left23
Average Attendance - %2 825 - 94,18%
Average Income per Game105 789 $
Year to Date Revenue1 798 405 $

Expense

Pro Players Total Salaries61 300 000 $
Farm Players Total Salaries2 587 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 286 022 $
Farm Year To Date Expenses1 320 430 $
Pro Salary Cap To Date29 058 088 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 440 631 $
Farm Estimated Season Revenue2 433 136 $
Pro Remaining Season Days74
Pro Expenses Per Days454 412 $
Pro Estimated Expenses33 626 488 $
Farm Remaining Season Days74
Farm Expenses Per Days19 761 $
Farm Estimated Expenses1 462 314 $
Estimated Season Expenses35 088 802 $
Season Salary Cap61 300 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $9 700 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 300 000 $
Current Bank Account10 816 523 $
Projected Bank Account18 601 488 $

Pro Players Salaries

Andrei Markov 8 500 000 $ (2)
Mike Richards 7 650 000 $ (1)
Evgeni Dadonov 6 650 000 $ (4)
Zach Werenski (Out of Payroll) 5 000 000 $ (4)
David Perron 4 500 000 $ (2)
Andre Burakowsky 4 300 000 $ (1)
Nail Yakupov 4 300 000 $ (1)
Robin Lehner 4 000 000 $ (2)
Patrick Maroon 3 500 000 $ (1)
Tim Erixon (Out of Payroll) 3 500 000 $ (3)
Sebastian Wannstrom 2 650 000 $ (2)
Melker Karlsson 2 500 000 $ (2)
Radek Faksa 2 300 000 $ (1)
Jakub Jerabek 2 100 000 $ (1)
Calvin de Haan 1 750 000 $ (1)
Anders Nilsson 1 500 000 $ (2)
Timo Meier (Out of Payroll) 900 000 $ (1)
Roman Polak 900 000 $ (1)
Andrew Mangiapane 900 000 $ (2)
Pierre-Luc Dubois 900 000 $ (2)
Dean Kukan 900 000 $ (1)
Josh Brown 750 000 $ (1)
Gustav Olofsson 750 000 $ (2)
Total Pro Players23
Salary Commitment
Year 12 : 70 700 000 $
Year 13 : 41 350 000 $
Year 14 : 15 150 000 $
Year 15 : 11 650 000 $
Salary Average Commitment
Year 12 : 70 200 000 $
Year 13 : 40 850 000 $
Year 14 : 15 150 000 $
Year 15 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 700 000 $
Year 13 : 41 350 000 $
Year 14 : 15 150 000 $
Year 15 : 11 650 000 $

Farm Players Salaries

Casey Cizikas 150 000 $ (2)
Ryan Shannon 150 000 $ (2)
Jakub Klepis 125 000 $ (1)
Konstantin Koltsov 125 000 $ (1)
Eddie Lack 120 000 $ (1)
Luke Witkowski 115 000 $ (1)
Reece Scarlett 100 000 $ (2)
Maxim Mamin 100 000 $ (2)
Garnet Hathaway 95 000 $ (1)
Blaze Lizotte 92 500 $ (1)
Blake Weyrick 90 000 $ (1)
Mackenzie MacEachern 90 000 $ (3)
Ryan Murphy 90 000 $ (2)
Thomas(Chase) Perry 90 000 $ (3)
Keith Aulie (Out of Payroll) 85 000 $ (1)
JC Lipon 85 000 $ (1)
Alexis Binner 75 000 $ (3)
Simon Hjalmarsson 75 000 $ (2)
Ruzal Galeyev 75 000 $ (2)
Aleksi Saarela 75 000 $ (3)
Filip Sandberg 75 000 $ (2)
Alex Kile 75 000 $ (2)
Alexander Younan 75 000 $ (3)
Anton Karlsson 75 000 $ (3)
Lukas Zetterberg 75 000 $ (3)
Keegan Kanzig 75 000 $ (3)
Geoff Platt 75 000 $ (2)
Ebbe Sionas 75 000 $ (2)
Ludwig Blomstrand 70 000 $ (2)
Total Farm Players29
Salary Commitment
Year 12 : 2 672 500 $
Year 13 : 1 740 000 $
Year 14 : 630 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 647 500 $
Year 13 : 1 715 000 $
Year 14 : 630 000 $
Year 15 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - 82 $ - 7 676 - 95,95%
Level 2: 5000 - 55 $ - 4 327 - 86,54%
Level 3: 2000 - 35 $ - 1 800 - 90,02%
Level 4: 4000 - 21 $ - 3 843 - 96,06%
Luxury : 1000 - 173 $ - 858 - 85,81%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 38 $ - 1 439 - 71,95%
Farm Level 2: 1000 - 19 $ - 661 - 66,05%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 504 - 92,52%
Average Income per Game1 631 658 $
Year to Date Revenue27 738 192 $
Farm
Home Games Left23
Average Attendance - %2 100 - 69,99%
Average Income per Game97 490 $
Year to Date Revenue1 657 325 $

Expense

Pro Players Total Salaries67 900 000 $
Farm Players Total Salaries2 870 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 638 232 $
Farm Year To Date Expenses1 496 689 $
Pro Salary Cap To Date29 410 296 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue37 528 142 $
Farm Estimated Season Revenue2 242 263 $
Pro Remaining Season Days74
Pro Expenses Per Days502 941 $
Pro Estimated Expenses37 217 634 $
Farm Remaining Season Days74
Farm Expenses Per Days21 838 $
Farm Estimated Expenses1 616 012 $
Estimated Season Expenses38 833 646 $
Season Salary Cap67 900 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $3 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 900 000 $
Current Bank Account18 704 217 $
Projected Bank Account19 640 976 $

Pro Players Salaries

Jonathan Toews 9 250 000 $ (3)
Aleksander Barkov 7 500 000 $ (4)
Vladimir Tarasenko 7 000 000 $ (2)
Victor Hedman 7 000 000 $ (4)
Jeff Skinner 5 800 000 $ (1)
Semyon Varlamov 5 700 000 $ (1)
Adam Larsson 5 150 000 $ (2)
Joonas Donskoi 2 800 000 $ (1)
Marc Methot (Out of Payroll) 2 750 000 $ (1)
Antoine Roussel 2 400 000 $ (1)
Joel Edmundson 2 300 000 $ (1)
Cal Clutterbuck 2 300 000 $ (1)
Troy Stetcher 1 500 000 $ (1)
Gabriel Dumont 1 500 000 $ (1)
Chris Stewart 1 400 000 $ (2)
Tyler Bertuzzi 1 400 000 $ (1)
Jeff Glass 1 300 000 $ (1)
John Hayden 900 000 $ (2)
Sebastian Aho 900 000 $ (1)
Andrej Sekera 900 000 $ (1)
Scott Laughton (Out of Payroll) 900 000 $ (1)
Erik Cernak 900 000 $ (2)
Total Pro Players22
Salary Commitment
Year 12 : 71 550 000 $
Year 13 : 39 100 000 $
Year 14 : 23 750 000 $
Year 15 : 14 500 000 $
Salary Average Commitment
Year 12 : 71 550 000 $
Year 13 : 39 100 000 $
Year 14 : 23 750 000 $
Year 15 : 14 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 71 550 000 $
Year 13 : 39 100 000 $
Year 14 : 23 750 000 $
Year 15 : 14 500 000 $

Farm Players Salaries

Eric Fehr 175 000 $ (2)
Stephane Da Costa 160 000 $ (2)
Matt Moulson 150 000 $ (2)
Jim Slater 150 000 $ (2)
Christopher Gibson 150 000 $ (1)
Zach Trotman 150 000 $ (2)
Ondrej Roman 140 000 $ (2)
Tomas Kubalik 140 000 $ (2)
Jarred Tinordi 130 000 $ (2)
Derek Roy 120 000 $ (1)
Matt D'Agostini 110 000 $ (2)
Francois Bouchard 100 000 $ (1)
Keith Seabrook 100 000 $ (1)
Michael Mersch 100 000 $ (2)
Reece Willcox 100 000 $ (2)
Ryan Stanton 95 000 $ (1)
Jiri Novotny (Out of Payroll) 90 000 $ (1)
Eddie Wittchow 90 000 $ (2)
Jeff Zatkoff 90 000 $ (2)
Scott Kosmachuk 85 000 $ (1)
Patrick Wey 85 000 $ (1)
Tye McGinn 85 000 $ (1)
Zachary Sawchenko 75 000 $ (2)
Jarrod Maidens 75 000 $ (2)
Jordan Subban 75 000 $ (2)
Scott Sabourin 70 000 $ (1)
Roy Radke 70 000 $ (1)
Total Farm Players27
Salary Commitment
Year 12 : 2 960 000 $
Year 13 : 1 910 000 $
Year 14 : 0 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 960 000 $
Year 13 : 1 910 000 $
Year 14 : 0 $
Year 15 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 90 $ - 6 153 - 76,92%
Level 2: 6000 - 50 $ - 5 020 - 83,66%
Level 3: 3000 - 30 $ - 2 186 - 72,86%
Level 4: 4000 - 20 $ - 3 643 - 91,07%
Luxury : 1000 - 190 $ - 793 - 79,28%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 488 - 74,38%
Farm Level 2: 1000 - 15 $ - 842 - 84,22%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17 795 - 80,88%
Average Income per Game1 594 322 $
Year to Date Revenue27 103 468 $
Farm
Home Games Left23
Average Attendance - %2 330 - 77,66%
Average Income per Game99 055 $
Year to Date Revenue1 683 929 $

Expense

Pro Players Total Salaries69 416 667 $
Farm Players Total Salaries3 120 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 614 209 $
Farm Year To Date Expenses1 456 572 $
Pro Salary Cap To Date31 386 275 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue36 669 398 $
Farm Estimated Season Revenue2 278 257 $
Pro Remaining Season Days74
Pro Expenses Per Days514 093 $
Pro Estimated Expenses38 042 882 $
Farm Remaining Season Days74
Farm Expenses Per Days23 676 $
Farm Estimated Expenses1 752 024 $
Estimated Season Expenses39 794 906 $
Season Salary Cap69 416 667 $
Estimate Under Maximum Salary Cap of 71 000 000 $1 583 333 $
Estimate Over Minimum Salary Cap of 0 $ 69 416 667 $
Current Bank Account35 351 540 $
Projected Bank Account34 504 289 $

Pro Players Salaries

Anze Kopitar 10 350 000 $ (5)
Nikita Kucherov 8 000 000 $ (2)
Jakub Voracek 7 150 000 $ (1)
Sean Monahan 6 800 000 $ (1)
Jared Spurgeon 6 000 000 $ (4)
Cory Schneider 5 750 000 $ (2)
Brandon Saad 5 300 000 $ (1)
Max Domi 5 000 000 $ (4)
Erik Haula 3 000 000 $ (1)
Colton Sceviour 2 350 000 $ (1)
Matthew Peca 1 800 000 $ (1)
Adam Gaudette 916 667 $ (1)
Travis Sanheim 900 000 $ (2)
Brian Elliott 900 000 $ (1)
Charles Hudon 900 000 $ (1)
Adam Fox 900 000 $ (3)
Deryk Engelland 900 000 $ (1)
Michael McCarron 900 000 $ (1)
Jonas Siegenthaler 900 000 $ (3)
Matt Roy 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 69 416 667 $
Year 13 : 37 800 000 $
Year 14 : 23 150 000 $
Year 15 : 21 350 000 $
Salary Average Commitment
Year 12 : 68 858 334 $
Year 13 : 37 241 667 $
Year 14 : 22 591 667 $
Year 15 : 20 791 667 $
Salary Cap with 1 Way Contract
Year 12 : 69 416 667 $
Year 13 : 37 800 000 $
Year 14 : 23 150 000 $
Year 15 : 21 350 000 $

Farm Players Salaries

Kurtis MacDermid 160 000 $ (1)
Anton Forsberg 160 000 $ (2)
Justin Fontaine 150 000 $ (3)
Jamie McGinn 150 000 $ (2)
Viktor Stalberg 150 000 $ (3)
Remi Elie 140 000 $ (1)
Justin Weller 130 000 $ (1)
Andreas Martinsen 120 000 $ (3)
Stephen Johns 120 000 $ (1)
Evgeny Medvedev 120 000 $ (2)
Evgeny Grachev 100 000 $ (2)
Steve Oleksy 100 000 $ (2)
Mike Hoeffel 100 000 $ (2)
Matt Beleskey 100 000 $ (2)
Rod Pelley 100 000 $ (1)
Mike Blunden 100 000 $ (2)
Casey Borer 100 000 $ (1)
Sam Bennett (Out of Payroll) 90 000 $ (2)
Michael Latta 90 000 $ (3)
David Gilbert 90 000 $ (3)
Mattias Modig 90 000 $ (1)
Scott Wedgewood 90 000 $ (2)
Andrew Yogan 85 000 $ (1)
Danny Biega 80 000 $ (1)
Dillon Heatherington 75 000 $ (2)
Evan Cowley 75 000 $ (2)
Julius Bergman 75 000 $ (3)
Rickard Hugg (Out of Payroll) 75 000 $ (3)
Karson Kuhlman 75 000 $ (1)
Nick Oliver 75 000 $ (1)
Adam Marsh 70 000 $ (1)
Colin Jacobs 50 000 $ (1)
Total Farm Players32
Salary Commitment
Year 12 : 3 285 000 $
Year 13 : 2 010 000 $
Year 14 : 750 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 285 000 $
Year 13 : 2 010 000 $
Year 14 : 750 000 $
Year 15 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - 85 $ - 7 233 - 90,41%
Level 2: 6000 - 50 $ - 5 284 - 88,06%
Level 3: 3000 - 28 $ - 2 382 - 79,39%
Level 4: 4000 - 24 $ - 3 244 - 81,09%
Luxury : 1000 - 175 $ - 857 - 85,67%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 536 - 76,82%
Farm Level 2: 1000 - 20 $ - 683 - 68,26%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18 999 - 86,36%
Average Income per Game1 670 831 $
Year to Date Revenue30 074 950 $
Farm
Home Games Left23
Average Attendance - %2 219 - 73,97%
Average Income per Game98 175 $
Year to Date Revenue1 668 969 $

Expense

Pro Players Total Salaries65 200 000 $
Farm Players Total Salaries3 337 250 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 718 344 $
Farm Year To Date Expenses1 352 206 $
Pro Salary Cap To Date30 490 401 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue36 758 272 $
Farm Estimated Season Revenue2 258 017 $
Pro Remaining Season Days74
Pro Expenses Per Days483 088 $
Pro Estimated Expenses35 748 512 $
Farm Remaining Season Days74
Farm Expenses Per Days25 274 $
Farm Estimated Expenses1 870 276 $
Estimated Season Expenses37 618 788 $
Season Salary Cap65 200 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $5 800 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 200 000 $
Current Bank Account21 363 842 $
Projected Bank Account22 761 343 $

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) 9 750 000 $ (1)
Mark Giordano 7 000 000 $ (5)
Bobby Ryan 5 500 000 $ (1)
Jake Muzzin 5 000 000 $ (2)
Mikko Koivu 4 750 000 $ (3)
Jonathan Drouin (Out of Payroll) 4 300 000 $ (1)
Kyle Quincey 3 500 000 $ (1)
Brian Boyle 3 500 000 $ (3)
Derek Grant (1 Way Contract) 3 300 000 $ (2)
James Reimer 3 150 000 $ (2)
Sven Baertschi 2 300 000 $ (1)
Luke Schenn 2 100 000 $ (2)
Nikita Filatov 1 800 000 $ (1)
David Desharnais 1 800 000 $ (1)
Wojtek Wolski 1 800 000 $ (1)
Landon Ferraro 1 800 000 $ (1)
Jacob Josefson 1 500 000 $ (3)
Ben Chiarot (Out of Payroll) 1 500 000 $ (1)
Morgan Ellis 1 500 000 $ (1)
Andrew Hammond 1 500 000 $ (1)
Shawn Lalonde 1 000 000 $ (2)
Warren Foegele 900 000 $ (3)
Alex Debrincat 900 000 $ (2)
Chris Driedger 850 000 $ (1)
Total Pro Players24
Salary Commitment
Year 12 : 71 000 000 $
Year 13 : 33 100 000 $
Year 14 : 17 650 000 $
Year 15 : 7 000 000 $
Salary Average Commitment
Year 12 : 69 500 000 $
Year 13 : 31 600 000 $
Year 14 : 16 150 000 $
Year 15 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 71 000 000 $
Year 13 : 33 100 000 $
Year 14 : 17 650 000 $
Year 15 : 7 000 000 $

Farm Players Salaries

Vinni Lettieri 950 000 $ (1)
Philippe Dupuis 175 000 $ (1)
Matt Hunwick 130 000 $ (1)
Jiri Sekac 110 000 $ (2)
Andrew Ebbett 110 000 $ (2)
Ross Johnston 100 000 $ (3)
Matt Mahalak 97 500 $ (1)
Johan Gustafsson 90 000 $ (1)
Jake Evans 90 000 $ (3)
Zack MacEwen 84 750 $ (1)
Taylor Chorney 80 000 $ (2)
Valeri Vasiliev 80 000 $ (1)
Jens Looke 75 000 $ (3)
Adam Tambellini 75 000 $ (2)
Luc Snuggerud 75 000 $ (3)
Mario Lucia 75 000 $ (1)
Jared Hauf 75 000 $ (2)
Michael Spacek 75 000 $ (3)
Roland Mckeown 75 000 $ (3)
Kyle Jenkins 75 000 $ (2)
Steve Bernier 75 000 $ (1)
Kyle Beach 75 000 $ (2)
Darby Llewellyn 75 000 $ (2)
Micheal Wall 70 000 $ (1)
Jackson Houck 70 000 $ (1)
Erik Thorell 70 000 $ (1)
Edgars Kulda 55 000 $ (1)
Karl Johansson 50 000 $ (1)
Maximilien Le Sieur 50 000 $ (1)
Seth Ambroz 50 000 $ (1)
Total Farm Players30
Salary Commitment
Year 12 : 3 337 250 $
Year 13 : 1 165 000 $
Year 14 : 490 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 337 250 $
Year 13 : 1 165 000 $
Year 14 : 490 000 $
Year 15 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 71 000 000 $
Available Cap Space

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 23 636 254 $ 63 475 000 $ 7 525 000 $ 63 475 000 $ 2 657 583 $ 27 342 417 $ 213152
BlackHawks 13 773 523 $ 67 225 000 $ 3 775 000 $ 67 225 000 $ 2 425 000 $ 27 575 000 $ 223052
BlueJacket 28 513 671 $ 70 150 000 $ 850 000 $ 70 150 000 $ 2 836 000 $ 27 164 000 $ 203050
Blues 73 683 647 $ 68 350 000 $ 2 650 000 $ 68 350 000 $ 3 702 500 $ 26 297 500 $ 203252
Bruins 18 643 766 $ 67 300 000 $ 3 700 000 $ 67 300 000 $ 2 680 000 $ 27 320 000 $ 203151
Canadiens 49 901 997 $ 70 550 000 $ 450 000 $ 70 550 000 $ 2 900 000 $ 27 100 000 $ 203050
Canucks 49 550 716 $ 62 785 000 $ 8 215 000 $ 62 785 000 $ 2 887 500 $ 27 112 500 $ 203050
Capitals 12 917 853 $ 70 925 000 $ 75 000 $ 70 925 000 $ 2 692 889 $ 27 307 111 $ 223052
Coyotes 16 906 821 $ 67 067 500 $ 3 932 500 $ 67 067 500 $ 2 640 917 $ 27 359 083 $ 213152
Devils 37 748 835 $ 69 700 000 $ 1 300 000 $ 69 700 000 $ 2 218 417 $ 27 781 583 $ 202949
Ducks 11 391 074 $ 69 400 000 $ 1 600 000 $ 69 400 000 $ 2 580 000 $ 27 420 000 $ 212849
Flames 78 579 293 $ 65 475 000 $ 5 525 000 $ 65 475 000 $ 2 962 500 $ 27 037 500 $ 232952
Flyers 19 558 074 $ 64 275 000 $ 6 725 000 $ 64 275 000 $ 2 222 412 $ 27 777 588 $ 212748
GoldenKnights 20 382 334 $ 67 225 000 $ 3 775 000 $ 67 225 000 $ 3 214 167 $ 26 785 833 $ 202848
Hurricanes 14 237 769 $ 69 575 000 $ 1 425 000 $ 69 575 000 $ 2 640 000 $ 27 360 000 $ 212950
Islanders 44 157 462 $ 69 317 500 $ 1 682 500 $ 69 317 500 $ 4 116 500 $ 25 883 500 $ 232952
Jets 180 245 567 $ 70 075 000 $ 925 000 $ 70 075 000 $ 2 952 500 $ 27 047 500 $ 212950
Kings 57 598 468 $ 66 950 000 $ 4 050 000 $ 66 950 000 $ 2 622 500 $ 27 377 500 $ 202949
Lightning 24 752 538 $ 69 785 000 $ 1 215 000 $ 69 785 000 $ 3 465 000 $ 26 535 000 $ 203252
MapleLeafs (5 341 972 $) 70 800 000 $ 200 000 $ 70 800 000 $ 3 195 000 $ 26 805 000 $ 222951
Nordiques 12 443 596 $ 68 617 500 $ 2 382 500 $ 68 617 500 $ 2 615 000 $ 27 385 000 $ 212950
Oilers 62 347 073 $ 58 911 666 $ 12 088 334 $ 58 911 666 $ 2 150 000 $ 27 850 000 $ 232649
Panthers 97 907 682 $ 69 750 000 $ 1 250 000 $ 69 750 000 $ 3 422 000 $ 26 578 000 $ 202949
Penguins 155 419 895 $ 66 650 000 $ 4 350 000 $ 66 650 000 $ 3 290 190 $ 26 709 810 $ 213051
Predators 26 044 996 $ 70 959 167 $ 40 833 $ 70 959 167 $ 2 892 500 $ 27 107 500 $ 213152
Rangers 11 239 762 $ 60 650 000 $ 10 350 000 $ 60 650 000 $ 2 270 000 $ 27 730 000 $ 223052
RedWings 22 871 164 $ 62 595 000 $ 8 405 000 $ 62 595 000 $ 3 411 750 $ 26 588 250 $ 233154
Sabres 3 779 848 $ 70 350 000 $ 650 000 $ 70 350 000 $ 3 265 000 $ 26 735 000 $ 213152
Senators 10 816 523 $ 61 300 000 $ 9 700 000 $ 61 300 000 $ 2 587 500 $ 27 412 500 $ 232952
Sharks 18 704 217 $ 67 900 000 $ 3 100 000 $ 67 900 000 $ 2 870 000 $ 27 130 000 $ 222749
Stars 35 351 540 $ 69 416 667 $ 1 583 333 $ 69 416 667 $ 3 120 000 $ 26 880 000 $ 203252
Wild 21 363 842 $ 65 200 000 $ 5 800 000 $ 65 200 000 $ 3 337 250 $ 26 662 750 $ 243054