Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 17 octobre 2018 at 12:30

Avalanches

Avalanches is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - 88 $ - 6 638 - 94,83%
Level 2: 6000 - 57 $ - 5 051 - 84,19%
Level 3: 3000 - 23 $ - 2 400 - 80,00%
Level 4: 5000 - 17 $ - 4 428 - 88,56%
Luxury : 1000 - 184 $ - 873 - 87,30%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 485 - 74,26%
Farm Level 2: 1000 - 25 $ - 739 - 73,89%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19 391 - 88,14%
Average Income per Game1 558 508 $
Year to Date Revenue18 702 101 $
Farm
Home Games Left29
Average Attendance - %2 224 - 74,14%
Average Income per Game119 428 $
Year to Date Revenue1 433 131 $

Expense

Pro Players Total Salaries67 300 000 $
Farm Players Total Salaries2 290 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 443 889 $
Farm Year To Date Expenses666 222 $
Pro Salary Cap To Date18 277 931 $
Farm Salary Cap To Date638 559 $

Estimate

Pro Estimated Season Revenue45 196 744 $
Farm Estimated Season Revenue3 463 400 $
Pro Remaining Season Days136
Pro Expenses Per Days361 170 $
Pro Estimated Expenses49 119 120 $
Farm Remaining Season Days136
Farm Expenses Per Days12 713 $
Farm Estimated Expenses1 728 968 $
Estimated Season Expenses50 848 088 $
Season Salary Cap67 300 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $-300 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 300 000 $
Current Bank Account21 988 435 $
Projected Bank Account19 800 491 $

Pro Players Salaries

Pavel Datsyuk 7 500 000 $ (1)
Phil Kessel 7 000 000 $ (2)
P.K. Subban 6 500 000 $ (1)
John Gibson 6 000 000 $ (1)
Mikko Koivu 5 500 000 $ (1)
Patrik Berglund 5 500 000 $ (3)
Ryan Johansen 5 000 000 $ (2)
Erik Johnson 4 700 000 $ (2)
Brayden Schenn 4 500 000 $ (3)
Nail Yakupov 3 800 000 $ (1)
Jared Cowen 1 800 000 $ (1)
Dustin Boyd 1 500 000 $ (1)
Justin Holl 1 200 000 $ (1)
Josh Anderson 900 000 $ (2)
Alan Quine 900 000 $ (2)
Alexei Marchenko 900 000 $ (1)
Connor Murphy 900 000 $ (1)
Oscar Klefbom 900 000 $ (2)
Sam Reinhart 900 000 $ (2)
David Rittich 725 000 $ (1)
Jujhar Khaira 675 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 67 300 000 $
Year 10 : 30 300 000 $
Year 11 : 10 000 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 67 300 000 $
Year 10 : 30 300 000 $
Year 11 : 10 000 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 67 300 000 $
Year 10 : 30 300 000 $
Year 11 : 10 000 000 $
Year 12 : 0 $

Farm Players Salaries

Marc-Antoine Pouliot 150 000 $ (1)
Milan Jurcina 135 000 $ (1)
Jesse Blacker 110 000 $ (3)
Ethan Werek 110 000 $ (3)
Brandon Bollig 100 000 $ (2)
Alexander Svitov 100 000 $ (1)
Marcel Goc 90 000 $ (1)
Carl Dahlstrom (Out of Payroll) 90 000 $ (3)
Dillon Fournier 90 000 $ (2)
Curtis Lazar 90 000 $ (3)
Peter Regin 90 000 $ (1)
Gaelan Patterson 85 000 $ (3)
Trevor Cann (Out of Payroll) 85 000 $ (2)
Troy Rutkowski 85 000 $ (2)
Justin Jokinen 85 000 $ (3)
Robert Czarnik 85 000 $ (3)
Fredrik Pettersson-Wentzel 80 000 $ (1)
Pius Suter 80 000 $ (3)
Ville Pokka 80 000 $ (3)
X - Andru Matsoukas 80 000 $ (9)
Benjamin Casavant 75 000 $ (3)
Henri Ikonen 75 000 $ (3)
Geordie Wudrick 75 000 $ (1)
Andreas Soderberg (Out of Payroll) 75 000 $ (3)
Lars Volden 70 000 $ (2)
Gregg Sutch 70 000 $ (1)
Steven Shipley 70 000 $ (1)
Logan Nelson 65 000 $ (3)
Andrew Campbell 65 000 $ (2)
Total Farm Players29
Salary Commitment
Year 9 : 2 540 000 $
Year 10 : 1 680 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 540 000 $
Year 10 : 1 680 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - 90 $ - 6 463 - 92,33%
Level 2: 6000 - 55 $ - 5 296 - 88,27%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 4 000 - 100,00%
Luxury : 1000 - 190 $ - 820 - 81,98%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 496 - 74,82%
Farm Level 2: 1000 - 11 $ - 737 - 73,67%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18 579 - 92,89%
Average Income per Game1 509 911 $
Year to Date Revenue18 118 933 $
Farm
Home Games Left29
Average Attendance - %2 233 - 74,43%
Average Income per Game70 001 $
Year to Date Revenue840 011 $

Expense

Pro Players Total Salaries59 050 000 $
Farm Players Total Salaries2 045 750 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 485 372 $
Farm Year To Date Expenses615 661 $
Pro Salary Cap To Date16 319 411 $
Farm Salary Cap To Date588 001 $

Estimate

Pro Estimated Season Revenue43 787 421 $
Farm Estimated Season Revenue2 030 027 $
Pro Remaining Season Days136
Pro Expenses Per Days317 287 $
Pro Estimated Expenses43 151 032 $
Farm Remaining Season Days136
Farm Expenses Per Days11 414 $
Farm Estimated Expenses1 552 304 $
Estimated Season Expenses44 703 336 $
Season Salary Cap59 050 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $7 950 000 $
Estimate Over Minimum Salary Cap of 0 $ 59 050 000 $
Current Bank Account2 599 252 $
Projected Bank Account3 713 364 $

Pro Players Salaries

Simon Gagne 7 500 000 $ (2)
Corey Crawford 6 000 000 $ (1)
Ryan Callahan 5 500 000 $ (2)
Dennis Wideman 4 500 000 $ (1)
Logan Couture 4 250 000 $ (1)
Lee Stempniak 4 200 000 $ (1)
Tomas Plekanec 4 000 000 $ (3)
Chris Stewart (Out of Payroll) 4 000 000 $ (1)
Kyle Quincey 3 500 000 $ (3)
Paul Martin 3 150 000 $ (1)
Marek Zagrapan 2 400 000 $ (1)
Bobby Sanguinetti 2 300 000 $ (2)
Sven Andrighetto 1 750 000 $ (2)
Antti Raanta 1 750 000 $ (2)
Michael Stone 1 500 000 $ (1)
Jyrki Jokipakka 1 400 000 $ (1)
Yanni Gourde 1 000 000 $ (1)
Anton Gustafsson 950 000 $ (2)
Garth Murray 800 000 $ (1)
Marek Tvrdon 750 000 $ (2)
Robert Baillargeon 700 000 $ (2)
Shane McColgan 600 000 $ (2)
Benjamin Gallacher 550 000 $ (2)
Total Pro Players23
Salary Commitment
Year 9 : 63 050 000 $
Year 10 : 29 850 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 62 900 000 $
Year 10 : 29 350 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 63 050 000 $
Year 10 : 29 850 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $

Farm Players Salaries

Tomas Kubalik 175 000 $ (1)
Nicola Riopel 150 000 $ (3)
Drew Schiestel 150 000 $ (2)
Andreas Nodl 140 000 $ (1)
Colton Sceviour 100 000 $ (2)
Lukas Kaspar 100 000 $ (3)
Lasse Kukkonen 100 000 $ (3)
John Lee (Out of Payroll) 100 000 $ (3)
Cal Clutterbuck 100 000 $ (2)
Kevin Connauton 100 000 $ (1)
Jimmy Hayes 90 000 $ (1)
Adam Janosik 90 000 $ (1)
Dmitri Vorobiev 85 000 $ (1)
Dustin Walsh 85 000 $ (3)
X - Sébastien Paris-Lortie 80 000 $ (9)
Brian Ferlin 80 000 $ (1)
Michael Houser 80 000 $ (1)
Maxim Mamin 75 750 $ (1)
Nick Oliver 75 000 $ (3)
Zac Larraza 70 000 $ (2)
Raphael Bussieres 70 000 $ (2)
Tony DeHart 50 000 $ (3)
Total Farm Players22
Salary Commitment
Year 9 : 2 145 750 $
Year 10 : 1 230 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 145 750 $
Year 10 : 1 230 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 7000 - 95 $ - 5 248 - 74,97%
Level 2: 6000 - 50 $ - 5 474 - 91,23%
Level 3: 3000 - 20 $ - 2 575 - 85,82%
Level 4: 5000 - 15 $ - 4 474 - 89,48%
Luxury : 1500 - 135 $ - 1 084 - 72,25%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 30 $ - 1 452 - 72,60%
Farm Level 2: 1000 - 20 $ - 713 - 71,28%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18 854 - 83,79%
Average Income per Game1 389 516 $
Year to Date Revenue16 674 193 $
Farm
Home Games Left29
Average Attendance - %2 165 - 72,16%
Average Income per Game80 945 $
Year to Date Revenue971 334 $

Expense

Pro Players Total Salaries65 350 000 $
Farm Players Total Salaries2 517 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 396 261 $
Farm Year To Date Expenses754 581 $
Pro Salary Cap To Date18 230 322 $
Farm Salary Cap To Date726 917 $

Estimate

Pro Estimated Season Revenue40 295 966 $
Farm Estimated Season Revenue2 347 390 $
Pro Remaining Season Days136
Pro Expenses Per Days350 798 $
Pro Estimated Expenses47 708 528 $
Farm Remaining Season Days136
Farm Expenses Per Days13 923 $
Farm Estimated Expenses1 893 528 $
Estimated Season Expenses49 602 056 $
Season Salary Cap65 350 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 650 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 350 000 $
Current Bank Account5 617 211 $
Projected Bank Account(1 341 489 $)

Pro Players Salaries

Tyler Seguin 9 000 000 $ (4)
Taylor Hall 8 000 000 $ (5)
Mike Richards 7 500 000 $ (1)
Henrik Lundqvist 7 500 000 $ (3)
Ryan McDonagh 5 500 000 $ (2)
Artemi Panarin 5 500 000 $ (3)
Nathan MacKinnon 4 700 000 $ (1)
Victor Hedman 4 500 000 $ (1)
Brooks Orpik (Out of Payroll) 2 800 000 $ (1)
Jamie Lundmark 1 800 000 $ (1)
Erik Gustafsson 1 500 000 $ (2)
Michael Kostka 1 500 000 $ (2)
Kevin Poulin 1 400 000 $ (1)
Bo Horvat 900 000 $ (2)
David Pastrnak 900 000 $ (2)
J.T. Miller 900 000 $ (1)
Jake Mccabe 900 000 $ (2)
Bryan Rust 900 000 $ (1)
Seth Jones 900 000 $ (2)
Kyle Connor 900 000 $ (3)
Matthew Peca 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 68 150 000 $
Year 10 : 43 000 000 $
Year 11 : 30 900 000 $
Year 12 : 17 000 000 $
Salary Average Commitment
Year 9 : 68 150 000 $
Year 10 : 43 000 000 $
Year 11 : 30 900 000 $
Year 12 : 17 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 150 000 $
Year 10 : 43 000 000 $
Year 11 : 30 900 000 $
Year 12 : 17 000 000 $

Farm Players Salaries

Brett Sonne 175 000 $ (3)
Louis Leblanc 140 000 $ (1)
Dwight King 140 000 $ (1)
Mika Noronen 120 000 $ (1)
Maxim Gratchev (Out of Payroll) 100 000 $ (2)
Eric Wellwood 100 000 $ (1)
Artur Gavrus 95 000 $ (2)
Victor Antipin 92 500 $ (1)
Brendan Gaunce 90 000 $ (3)
William Wrenn 90 000 $ (3)
Henrik Tallinder 90 000 $ (1)
Andy Andreoff 90 000 $ (3)
Martin Frk 90 000 $ (3)
Jordon Southorn 90 000 $ (3)
Roman Polak 90 000 $ (1)
Josh Unice 90 000 $ (1)
Duncan Siemens (Out of Payroll) 90 000 $ (3)
Mark Jankowski 90 000 $ (3)
Griffin Reinhart 85 000 $ (3)
Gavin Bayreuther 80 000 $ (3)
X - Jean-François Langelier 80 000 $ (9)
Dakota Mermis 80 000 $ (3)
Jason Kasdorf 75 000 $ (2)
Yasin Cisse 70 000 $ (1)
Marc-Olivier Roy 70 000 $ (2)
Kevin Sundher 65 000 $ (1)
Fredrik Claesson 65 000 $ (1)
Alex Coulombe 65 000 $ (1)
Fabian Gunnarsson 55 000 $ (3)
Denis Kamaev 55 000 $ (2)
Total Farm Players30
Salary Commitment
Year 9 : 2 707 500 $
Year 10 : 1 580 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 707 500 $
Year 10 : 1 580 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7000 - 91 $ - 6 125 - 87,50%
Level 2: 6000 - 57 $ - 5 011 - 83,52%
Level 3: 2000 - 38 $ - 1 617 - 80,86%
Level 4: 4000 - 24 $ - 3 131 - 78,28%
Luxury : 1000 - 200 $ - 779 - 77,86%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 515 - 75,75%
Farm Level 2: 1000 - 15 $ - 725 - 72,53%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16 663 - 83,32%
Average Income per Game1 521 209 $
Year to Date Revenue18 254 503 $
Farm
Home Games Left29
Average Attendance - %2 240 - 74,68%
Average Income per Game89 469 $
Year to Date Revenue1 073 632 $

Expense

Pro Players Total Salaries63 592 500 $
Farm Players Total Salaries2 775 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 923 448 $
Farm Year To Date Expenses852 528 $
Pro Salary Cap To Date17 757 505 $
Farm Salary Cap To Date824 867 $

Estimate

Pro Estimated Season Revenue44 115 049 $
Farm Estimated Season Revenue2 594 611 $
Pro Remaining Season Days136
Pro Expenses Per Days341 449 $
Pro Estimated Expenses46 437 064 $
Farm Remaining Season Days136
Farm Expenses Per Days15 293 $
Farm Estimated Expenses2 079 848 $
Estimated Season Expenses48 516 912 $
Season Salary Cap63 592 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 407 500 $
Estimate Over Minimum Salary Cap of 0 $ 63 592 500 $
Current Bank Account67 739 941 $
Projected Bank Account65 932 689 $

Pro Players Salaries

Brad Marchand 8 000 000 $ (5)
Alexander Semin 7 500 000 $ (5)
Sergei Bobrovsky 6 500 000 $ (3)
Jason Spezza 5 750 000 $ (1)
Chris Higgins 5 500 000 $ (2)
Kyle Turris 4 900 000 $ (1)
Ryan Ellis 4 000 000 $ (3)
Matt Niskanen 4 000 000 $ (2)
Nick Foligno 3 650 000 $ (1)
Kevin Dallman 3 500 000 $ (1)
Anders Lee 2 500 000 $ (1)
Jake Gardiner (Out of Payroll) 2 400 000 $ (1)
James Sheppard 1 400 000 $ (1)
Cade Fairchild 1 200 000 $ (1)
Mikael Tellqvist 1 100 000 $ (2)
Marek Viedensky 950 000 $ (2)
Martin Marincin 900 000 $ (1)
Tim Schaller 775 000 $ (1)
Henrik Samuelsson 750 000 $ (3)
Vinnie Hinostroza 717 500 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 65 992 500 $
Year 10 : 38 300 000 $
Year 11 : 26 750 000 $
Year 12 : 15 500 000 $
Salary Average Commitment
Year 9 : 67 409 166 $
Year 10 : 38 800 000 $
Year 11 : 26 750 000 $
Year 12 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 992 500 $
Year 10 : 38 300 000 $
Year 11 : 26 750 000 $
Year 12 : 15 500 000 $

Farm Players Salaries

Jordan Caron 150 000 $ (2)
Alexander Urbom 150 000 $ (2)
Josh Jooris 150 000 $ (2)
Barry Tallackson (Out of Payroll) 140 000 $ (2)
Nick Spaling (Out of Payroll) 140 000 $ (1)
Klas Dahlbeck (Out of Payroll) 120 000 $ (1)
Brian Strait 120 000 $ (2)
Ben Smith 120 000 $ (1)
Yannick Weber 115 000 $ (1)
Mikko Koskinen 115 000 $ (1)
Dale Weise 100 000 $ (2)
Brenden Dillon 100 000 $ (1)
Philip McRae 100 000 $ (1)
Thomas Larkin 95 000 $ (2)
Mathieu Corbeil 95 000 $ (1)
Ben Ryan 95 000 $ (2)
Antoine Lafleur 95 000 $ (3)
Joel Armia 90 000 $ (3)
Niklas Lundstrom 90 000 $ (3)
Mathieu Brodeur 80 000 $ (2)
Philippe Cornet 80 000 $ (2)
Ludvig Rensfeldt 80 000 $ (1)
X - Kevin Ouellette 80 000 $ (9)
Tyler Pitlick 75 000 $ (1)
Bill Arnold 75 000 $ (1)
Brett Bulmer 70 000 $ (1)
Jaynen Rissling 70 000 $ (3)
Daniel Delisle 70 000 $ (3)
Troy Vance 70 000 $ (2)
Dillon Donnelly 65 000 $ (3)
Philip Tot 65 000 $ (3)
Max Friberg 60 000 $ (3)
Yannick Veilleux 55 000 $ (3)
Total Farm Players33
Salary Commitment
Year 9 : 3 175 000 $
Year 10 : 1 970 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 175 000 $
Year 10 : 1 970 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 7000 - 90 $ - 6 497 - 92,81%
Level 2: 6000 - 58 $ - 4 803 - 80,05%
Level 3: 3000 - 26 $ - 2 410 - 80,34%
Level 4: 5000 - 21 $ - 4 074 - 81,48%
Luxury : 1500 - 134 $ - 1 056 - 70,41%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 40 $ - 1 540 - 77,00%
Farm Level 2: 1000 - 18 $ - 738 - 73,76%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18 840 - 83,73%
Average Income per Game1 541 638 $
Year to Date Revenue18 499 654 $
Farm
Home Games Left30
Average Attendance - %2 278 - 75,92%
Average Income per Game104 823 $
Year to Date Revenue1 153 057 $

Expense

Pro Players Total Salaries66 862 500 $
Farm Players Total Salaries2 500 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 460 372 $
Farm Year To Date Expenses735 001 $
Pro Salary Cap To Date18 294 425 $
Farm Salary Cap To Date707 337 $

Estimate

Pro Estimated Season Revenue44 707 497 $
Farm Estimated Season Revenue3 144 701 $
Pro Remaining Season Days136
Pro Expenses Per Days358 843 $
Pro Estimated Expenses48 802 648 $
Farm Remaining Season Days136
Farm Expenses Per Days13 830 $
Farm Estimated Expenses1 880 880 $
Estimated Season Expenses50 683 528 $
Season Salary Cap66 862 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $137 500 $
Estimate Over Minimum Salary Cap of 0 $ 66 862 500 $
Current Bank Account23 874 505 $
Projected Bank Account21 043 175 $

Pro Players Salaries

Jamie Benn 8 500 000 $ (3)
Andrei Kostitsyn 7 500 000 $ (4)
Shea Weber 7 500 000 $ (3)
Claude Giroux 7 500 000 $ (1)
Joni Pitkanen 5 250 000 $ (2)
Jonathan Bernier (Out of Payroll) 4 600 000 $ (2)
Nikita Zaitsev 4 500 000 $ (1)
Alex Galchenyuk 4 000 000 $ (2)
Gilbert Brule 3 650 000 $ (2)
Josh Gorges 3 500 000 $ (1)
David Schlemko 3 200 000 $ (2)
Louie Caporusso (Out of Payroll) 2 100 000 $ (2)
Jack Eichel 900 000 $ (2)
Brayden Point 900 000 $ (3)
Boo Nieves 900 000 $ (3)
Boone Jenner 900 000 $ (1)
Steve Oleksy 850 000 $ (1)
Nicolas Kerdiles 850 000 $ (3)
Martin Ouellette 750 000 $ (1)
Christopher DiDomenico 612 500 $ (1)
Mike Winther 500 000 $ (3)
Total Pro Players21
Salary Commitment
Year 9 : 68 962 500 $
Year 10 : 50 350 000 $
Year 11 : 26 650 000 $
Year 12 : 7 500 000 $
Salary Average Commitment
Year 9 : 67 462 500 $
Year 10 : 48 850 000 $
Year 11 : 25 150 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 962 500 $
Year 10 : 50 350 000 $
Year 11 : 26 650 000 $
Year 12 : 7 500 000 $

Farm Players Salaries

Evgeny Medvedev 140 000 $ (1)
Justin Falk (Out of Payroll) 110 000 $ (1)
Karri Ramo 110 000 $ (1)
Adam Pardy 100 000 $ (1)
Kirill Lyamin 100 000 $ (2)
Matt Tennyson 100 000 $ (2)
Jean-Phillipe Cote 100 000 $ (2)
Francois Bouchard 100 000 $ (2)
James Wright 95 000 $ (1)
Max Nicastro 95 000 $ (1)
Olivier Roy 95 000 $ (1)
Kyle Wilson 95 000 $ (1)
Luca Caputi 95 000 $ (3)
Ryan Howse 90 000 $ (3)
Brandon Davidson 90 000 $ (3)
Jake Paterson 90 000 $ (3)
Kristopher Foucault 90 000 $ (1)
Philip Lane 90 000 $ (1)
Ben Winnett 80 000 $ (3)
Johan Sundstrom 80 000 $ (2)
Austin Madaisky 80 000 $ (1)
X - Simon Gratton 80 000 $ (9)
Joachim Nermark 75 000 $ (2)
Sebastian Collberg 75 000 $ (3)
Austen Brassard 75 000 $ (2)
Dane Fox 70 000 $ (3)
Samuel Kurker 70 000 $ (3)
Max Gardiner 70 000 $ (1)
Garrett Meurs 70 000 $ (2)
Total Farm Players29
Salary Commitment
Year 9 : 2 610 000 $
Year 10 : 1 440 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 610 000 $
Year 10 : 1 440 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - 70 $ - 6 699 - 95,70%
Level 2: 6000 - 35 $ - 5 835 - 97,26%
Level 3: 3000 - 20 $ - 2 614 - 87,12%
Level 4: 5000 - 10 $ - 4 765 - 95,30%
Luxury : 1000 - 150 $ - 997 - 99,72%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 30 $ - 1 510 - 75,51%
Farm Level 2: 1000 - 15 $ - 742 - 74,18%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20 911 - 95,05%
Average Income per Game1 235 464 $
Year to Date Revenue13 590 105 $
Farm
Home Games Left29
Average Attendance - %2 252 - 75,07%
Average Income per Game79 009 $
Year to Date Revenue948 108 $

Expense

Pro Players Total Salaries65 850 000 $
Farm Players Total Salaries2 785 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 791 481 $
Farm Year To Date Expenses791 673 $
Pro Salary Cap To Date17 625 538 $
Farm Salary Cap To Date764 009 $

Estimate

Pro Estimated Season Revenue37 063 923 $
Farm Estimated Season Revenue2 291 261 $
Pro Remaining Season Days136
Pro Expenses Per Days353 457 $
Pro Estimated Expenses48 070 152 $
Farm Remaining Season Days136
Farm Expenses Per Days15 346 $
Farm Estimated Expenses2 087 056 $
Estimated Season Expenses50 157 208 $
Season Salary Cap65 850 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 150 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 850 000 $
Current Bank Account42 040 160 $
Projected Bank Account31 238 136 $

Pro Players Salaries

Martin Havlat 7 750 000 $ (2)
John Tavares 7 500 000 $ (1)
Sean Monahan 5 650 000 $ (2)
Jeff Skinner 5 300 000 $ (1)
Frederik Andersen 4 800 000 $ (1)
Andrej Meszaros 4 500 000 $ (2)
Roman Josi 4 500 000 $ (3)
Kevin Bieksa 4 250 000 $ (1)
Sami Vatanen 3 100 000 $ (2)
Tom Pyatt 3 100 000 $ (2)
Chris Kunitz 3 000 000 $ (1)
Jean Gabriel Pageau 2 800 000 $ (1)
Trevor Van Riemsdyk 1 800 000 $ (1)
Ryan O'Marra 1 400 000 $ (1)
Andreas Martinsen 1 150 000 $ (1)
Justin Fontaine 1 000 000 $ (2)
Esa Lindell 900 000 $ (2)
Ondrej Kase 900 000 $ (3)
Cody Ceci 900 000 $ (1)
Sean Kuraly 850 000 $ (2)
Tanner Richard (Out of Payroll) 800 000 $ (2)
Charlie Lindgren 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 9 : 66 650 000 $
Year 10 : 33 050 000 $
Year 11 : 5 400 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 66 150 000 $
Year 10 : 32 550 000 $
Year 11 : 5 400 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 66 650 000 $
Year 10 : 33 050 000 $
Year 11 : 5 400 000 $
Year 12 : 0 $

Farm Players Salaries

Brett Carson 220 000 $ (3)
Matt Bartkowski 200 000 $ (3)
Brian Gibbons 180 000 $ (3)
Andre Benoit 150 000 $ (1)
Kevin Quick 140 000 $ (2)
Shawn Matthias 140 000 $ (1)
David Steckel 130 000 $ (1)
Pavel Vorobiev 100 000 $ (2)
Harri Sateri 100 000 $ (1)
Philip Samuelsson 100 000 $ (1)
Corban Knight 95 000 $ (2)
Marko Dano 90 000 $ (3)
Charles Hudon 90 000 $ (3)
Jimmy Vesey 90 000 $ (2)
Justin Sefton 90 000 $ (2)
Peter Delmas 90 000 $ (1)
Jesper Pettersson (Out of Payroll) 90 000 $ (2)
Maxime Clermont 90 000 $ (1)
Jacob De La Rose 90 000 $ (3)
Dylan Blujus 80 000 $ (3)
Robin Kovacs 80 000 $ (3)
X - Mathieu Roy 80 000 $ (9)
Brett Sutter 75 000 $ (1)
Julien Pelletier 75 000 $ (1)
Carter Ashton 75 000 $ (1)
Matia Marcantuoni 70 000 $ (1)
Dante Salituro 65 000 $ (2)
Total Farm Players27
Salary Commitment
Year 9 : 2 875 000 $
Year 10 : 1 780 000 $
Year 11 : 1 110 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 875 000 $
Year 10 : 1 780 000 $
Year 11 : 1 110 000 $
Year 12 : 80 000 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 100 $ - 5 014 - 83,56%
Level 2: 5000 - 60 $ - 4 282 - 85,64%
Level 3: 2000 - 35 $ - 1 774 - 88,71%
Level 4: 4000 - 20 $ - 3 965 - 99,13%
Luxury : 1000 - 200 $ - 788 - 78,83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 472 - 73,60%
Farm Level 2: 1000 - 15 $ - 739 - 73,90%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15 823 - 87,91%
Average Income per Game1 413 801 $
Year to Date Revenue16 965 614 $
Farm
Home Games Left29
Average Attendance - %2 211 - 73,70%
Average Income per Game87 643 $
Year to Date Revenue1 051 715 $

Expense

Pro Players Total Salaries57 842 500 $
Farm Players Total Salaries2 965 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 317 861 $
Farm Year To Date Expenses830 524 $
Pro Salary Cap To Date17 151 929 $
Farm Salary Cap To Date802 860 $

Estimate

Pro Estimated Season Revenue41 000 234 $
Farm Estimated Season Revenue2 541 645 $
Pro Remaining Season Days136
Pro Expenses Per Days310 864 $
Pro Estimated Expenses42 277 504 $
Farm Remaining Season Days136
Farm Expenses Per Days16 303 $
Farm Estimated Expenses2 217 208 $
Estimated Season Expenses44 494 712 $
Season Salary Cap57 842 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $9 157 500 $
Estimate Over Minimum Salary Cap of 0 $ 57 842 500 $
Current Bank Account54 092 150 $
Projected Bank Account53 139 317 $

Pro Players Salaries

Justin Williams 6 750 000 $ (3)
T.J. Oshie 6 500 000 $ (3)
Pekka Rinne 6 250 000 $ (4)
Ron Hainsey (Out of Payroll) 4 875 000 $ (2)
Zach Bogosian 4 600 000 $ (2)
Adam Henrique 4 000 000 $ (1)
Frans Nielsen 4 000 000 $ (2)
TJ Brodie 3 900 000 $ (2)
Conor Sheary 3 500 000 $ (2)
Jonas Junland 2 950 000 $ (2)
Eddie Lack 2 500 000 $ (1)
Mattew Calvert 2 200 000 $ (1)
Colby Robak 2 100 000 $ (2)
Mark Flood 2 000 000 $ (1)
Dennis Rasmussen 1 500 000 $ (2)
Jake Hansen 1 000 000 $ (1)
Leon Draisaitl 900 000 $ (1)
Tobias Rieder 900 000 $ (2)
Slater Koekkoek 900 000 $ (3)
Kevin Labanc 717 500 $ (1)
Josh Archibald 675 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 62 717 500 $
Year 10 : 48 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $
Salary Average Commitment
Year 9 : 61 167 500 $
Year 10 : 47 175 000 $
Year 11 : 18 850 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 62 717 500 $
Year 10 : 48 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $

Farm Players Salaries

Justin Pogge 150 000 $ (2)
Tim Kennedy (Out of Payroll) 150 000 $ (1)
Taylor Ellington 150 000 $ (2)
Kevan Miller 140 000 $ (1)
Jeff Zatkoff 140 000 $ (2)
Kyle Cumiskey 130 000 $ (2)
John Moore 115 000 $ (1)
Branislav Mezei 110 000 $ (2)
Jeremy Price 100 000 $ (3)
Magnus Paajarvi 100 000 $ (1)
Viktor Tikhonov 100 000 $ (2)
Brendan Mikkelson 92 500 $ (1)
Jaroslav Janus 90 000 $ (1)
Maxime Sauve 90 000 $ (1)
Bud Holloway 85 000 $ (1)
Aaron Marvin 85 000 $ (1)
Brett Ponich 85 000 $ (3)
Joe Morrow 85 000 $ (2)
Scott Timmins 82 500 $ (1)
Matej Stransky 80 000 $ (3)
Ivan Telegin 80 000 $ (1)
Daultan Leveille 80 000 $ (3)
X - Luc Chicoine 80 000 $ (9)
Kevin Lynch 75 000 $ (3)
Henrik Bjorklund 75 000 $ (2)
Brendan Woods 75 000 $ (1)
Emil Lundberg 70 000 $ (3)
Samuel Fejes 70 000 $ (3)
Joey Leach 70 000 $ (1)
Vinny Saponari 70 000 $ (1)
Lukas Sutter 60 000 $ (3)
Total Farm Players31
Salary Commitment
Year 9 : 2 965 000 $
Year 10 : 1 640 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 965 000 $
Year 10 : 1 640 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 7000 - 90 $ - 6 411 - 91,59%
Level 2: 5000 - 50 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 717 - 85,85%
Level 4: 4000 - 20 $ - 3 948 - 98,70%
Luxury : 1000 - 140 $ - 1 000 - 100,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 448 - 72,42%
Farm Level 2: 1000 - 20 $ - 759 - 75,94%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18 076 - 95,14%
Average Income per Game1 481 285 $
Year to Date Revenue16 294 132 $
Farm
Home Games Left30
Average Attendance - %2 208 - 73,59%
Average Income per Game112 509 $
Year to Date Revenue1 237 600 $

Expense

Pro Players Total Salaries66 550 000 $
Farm Players Total Salaries2 175 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 360 367 $
Farm Year To Date Expenses650 234 $
Pro Salary Cap To Date18 194 415 $
Farm Salary Cap To Date622 570 $

Estimate

Pro Estimated Season Revenue44 438 542 $
Farm Estimated Season Revenue3 375 273 $
Pro Remaining Season Days136
Pro Expenses Per Days357 181 $
Pro Estimated Expenses48 576 616 $
Farm Remaining Season Days136
Farm Expenses Per Days12 101 $
Farm Estimated Expenses1 645 736 $
Estimated Season Expenses50 222 352 $
Season Salary Cap66 550 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $450 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 550 000 $
Current Bank Account4 462 346 $
Projected Bank Account2 053 809 $

Pro Players Salaries

Jordan Staal 6 500 000 $ (2)
Kyle Okposo 6 150 000 $ (4)
Dustin Brown 5 750 000 $ (1)
Devan Dubnyk 5 500 000 $ (2)
Gabriel Landeskog 5 000 000 $ (1)
Tobias Enstrom 4 500 000 $ (1)
Tyler Bozak 4 150 000 $ (3)
Christian Ehrhoff 3 750 000 $ (1)
Jonathan Marchessault 3 500 000 $ (2)
Tyler Toffoli 3 500 000 $ (3)
Jonas Brodin 2 950 000 $ (2)
Mikkel Boedker 2 700 000 $ (1)
Victor Rask 2 500 000 $ (3)
Trevor Lewis 2 300 000 $ (1)
David Savard 2 100 000 $ (2)
Matt Frattin 1 750 000 $ (1)
Brandon Mcmillan 1 400 000 $ (1)
Robert Hagg 900 000 $ (3)
Morgan Rielly 900 000 $ (2)
Anton Forsberg 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 550 000 $
Year 10 : 38 650 000 $
Year 11 : 17 200 000 $
Year 12 : 6 150 000 $
Salary Average Commitment
Year 9 : 66 550 000 $
Year 10 : 38 650 000 $
Year 11 : 17 200 000 $
Year 12 : 6 150 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 550 000 $
Year 10 : 38 650 000 $
Year 11 : 17 200 000 $
Year 12 : 6 150 000 $

Farm Players Salaries

Calvin de Haan 175 000 $ (3)
Jay McClement (Out of Payroll) 160 000 $ (1)
Frank Vatrano 140 000 $ (2)
Daniel Carr 110 000 $ (1)
Vladimir Sobotka 110 000 $ (1)
Dylan DeMelo 100 000 $ (2)
Sam Brittain 100 000 $ (2)
Sergei Korostin 100 000 $ (2)
Calle Jarnkrok 90 000 $ (1)
Matthew Nieto 90 000 $ (2)
David Kampf 90 000 $ (3)
Ryan Button 90 000 $ (2)
Mitch Wahl 90 000 $ (2)
Peter Andersson 90 000 $ (2)
Brent Regner 90 000 $ (2)
Reid Boucher 90 000 $ (3)
David Warsofsky 90 000 $ (2)
X - Guillaume Cazes 80 000 $ (9)
Kirill Kabanov 80 000 $ (1)
Eric Knodel 80 000 $ (1)
Tyler Plante 75 000 $ (1)
Laurent Brossoit 75 000 $ (1)
Linus Arnesson 75 000 $ (3)
Corey Cowick 65 000 $ (1)
Total Farm Players24
Salary Commitment
Year 9 : 2 335 000 $
Year 10 : 1 490 000 $
Year 11 : 510 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 335 000 $
Year 10 : 1 490 000 $
Year 11 : 510 000 $
Year 12 : 80 000 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 7000 - 100 $ - 4 996 - 71,36%
Level 2: 5000 - 60 $ - 4 265 - 85,31%
Level 3: 2000 - 40 $ - 1 517 - 75,84%
Level 4: 4000 - 35 $ - 2 233 - 55,83%
Luxury : 1000 - 200 $ - 794 - 79,39%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 528 - 76,39%
Farm Level 2: 1000 - 15 $ - 767 - 76,66%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %13 805 - 72,66%
Average Income per Game1 408 214 $
Year to Date Revenue16 898 567 $
Farm
Home Games Left30
Average Attendance - %2 294 - 76,48%
Average Income per Game90 958 $
Year to Date Revenue1 000 538 $

Expense

Pro Players Total Salaries66 475 000 $
Farm Players Total Salaries2 700 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 396 674 $
Farm Year To Date Expenses756 459 $
Pro Salary Cap To Date18 230 717 $
Farm Salary Cap To Date728 798 $

Estimate

Pro Estimated Season Revenue40 838 204 $
Farm Estimated Season Revenue2 728 740 $
Pro Remaining Season Days136
Pro Expenses Per Days356 782 $
Pro Estimated Expenses48 522 352 $
Farm Remaining Season Days136
Farm Expenses Per Days14 894 $
Farm Estimated Expenses2 025 584 $
Estimated Season Expenses50 547 936 $
Season Salary Cap66 475 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $525 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 475 000 $
Current Bank Account16 533 650 $
Projected Bank Account9 552 658 $

Pro Players Salaries

Jeff Carter 7 500 000 $ (3)
Bryan Little 6 500 000 $ (4)
James Neal 6 000 000 $ (2)
Ondrej Pavelec 5 750 000 $ (2)
Jussi Jokinen 5 700 000 $ (2)
Sean Bergenheim 5 500 000 $ (1)
Dougie Hamilton 4 500 000 $ (4)
Dustin Byfuglien 4 500 000 $ (1)
Thomas Greiss 4 200 000 $ (1)
Ty Rattie 3 500 000 $ (4)
Ryan Strome 2 350 000 $ (1)
Tuomo Ruutu 2 150 000 $ (1)
Chris Tierney 1 500 000 $ (2)
Mark Barberio 1 400 000 $ (1)
Neal Pionk 925 000 $ (1)
Beau Bennett 900 000 $ (1)
Max Domi 900 000 $ (1)
Dean Kukan 900 000 $ (3)
Alex Kerfoot 900 000 $ (3)
Brady Skjei 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 9 : 66 475 000 $
Year 10 : 43 650 000 $
Year 11 : 23 800 000 $
Year 12 : 14 500 000 $
Salary Average Commitment
Year 9 : 66 475 000 $
Year 10 : 43 650 000 $
Year 11 : 23 800 000 $
Year 12 : 14 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 475 000 $
Year 10 : 43 650 000 $
Year 11 : 23 800 000 $
Year 12 : 14 500 000 $

Farm Players Salaries

Stephen Gionta 200 000 $ (2)
Philipp Grubauer 175 000 $ (3)
John Mitchell 160 000 $ (2)
Markus Hannikainen 150 000 $ (3)
Andrei Loktionov 140 000 $ (1)
Steven Kampfer 120 000 $ (1)
Jim Vandermeer 120 000 $ (1)
Seth Helgeson 100 000 $ (1)
Brad Malone 95 000 $ (1)
Derek Rodwell 90 000 $ (2)
Denis Bodrov 90 000 $ (3)
Boyd Gordon 90 000 $ (1)
Chet Pickard 90 000 $ (2)
Radek Smolenak 85 000 $ (1)
Joel Gistedt 80 000 $ (1)
Nick Ebert (Out of Payroll) 80 000 $ (3)
X - Louis-Philippe DesHaies 80 000 $ (9)
Corey Trivino 80 000 $ (2)
Colin Sullivan 80 000 $ (1)
Mikhail Stefanovich 80 000 $ (2)
Myles Bell 75 000 $ (2)
Jerome Gauthier-Leduc 70 000 $ (1)
Olivier Archambault 70 000 $ (1)
Samuel Noreau 70 000 $ (1)
Patrick McNally 70 000 $ (1)
Brandon Hynes 65 000 $ (1)
Philippe Hudon 65 000 $ (1)
Jaycob Megna (Out of Payroll) 65 000 $ (1)
Jay Dickman 60 000 $ (1)
Blake Clarke 50 000 $ (3)
Total Farm Players30
Salary Commitment
Year 9 : 2 845 000 $
Year 10 : 1 400 000 $
Year 11 : 625 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 845 000 $
Year 10 : 1 400 000 $
Year 11 : 625 000 $
Year 12 : 80 000 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 7000 - 95 $ - 5 345 - 76,35%
Level 2: 5000 - 60 $ - 4 295 - 85,91%
Level 3: 2000 - 40 $ - 1 576 - 78,82%
Level 4: 4000 - 25 $ - 3 047 - 76,19%
Luxury : 1000 - 185 $ - 896 - 89,64%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 509 - 75,44%
Farm Level 2: 1000 - 15 $ - 737 - 73,75%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15 160 - 79,79%
Average Income per Game1 434 191 $
Year to Date Revenue17 210 288 $
Farm
Home Games Left30
Average Attendance - %2 246 - 74,87%
Average Income per Game89 414 $
Year to Date Revenue983 556 $

Expense

Pro Players Total Salaries62 778 333 $
Farm Players Total Salaries2 847 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 775 139 $
Farm Year To Date Expenses808 779 $
Pro Salary Cap To Date16 609 162 $
Farm Salary Cap To Date781 115 $

Estimate

Pro Estimated Season Revenue41 591 529 $
Farm Estimated Season Revenue2 682 425 $
Pro Remaining Season Days136
Pro Expenses Per Days337 119 $
Pro Estimated Expenses45 848 184 $
Farm Remaining Season Days136
Farm Expenses Per Days15 678 $
Farm Estimated Expenses2 132 208 $
Estimated Season Expenses47 980 392 $
Season Salary Cap62 778 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $4 221 667 $
Estimate Over Minimum Salary Cap of 0 $ 62 778 333 $
Current Bank Account24 544 883 $
Projected Bank Account20 838 445 $

Pro Players Salaries

Olli Jokinen 8 000 000 $ (2)
Ryan Suter 7 000 000 $ (4)
Ales Hemsky (1 Way Contract) 6 750 000 $ (1)
Dan Girardi 5 100 000 $ (1)
Brent Seabrook 4 850 000 $ (3)
Mike Green 4 100 000 $ (2)
Blake Comeau 3 850 000 $ (2)
Jacob Trouba 3 500 000 $ (4)
Jay Beagle 3 100 000 $ (1)
Nate Thompson 3 000 000 $ (3)
Sebastian Wannstrom 2 500 000 $ (2)
Jacob Markstrom 1 800 000 $ (1)
Ty Wishart 1 750 000 $ (2)
Cal O'Reilly (1 Way Contract) 1 350 000 $ (1)
-1 Way Contract Salary Cap : 1 350 000 $
Vladislav Namestnikov 900 000 $ (1)
Evgeny Kuznetsov 900 000 $ (1)
Matt Murray 900 000 $ (2)
Oliver Bjorkstrand 900 000 $ (3)
Teuvo Teravainen 900 000 $ (2)
Brock McGinn 900 000 $ (3)
Remi Elie 728 333 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 62 778 333 $
Year 10 : 42 150 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Average Commitment
Year 9 : 62 278 333 $
Year 10 : 41 650 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 62 778 333 $
Year 10 : 42 150 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $

Farm Players Salaries

Nathan Gerbe 175 000 $ (2)
Theo Ruth 150 000 $ (2)
Zack Stortini 150 000 $ (1)
Anton Rodin 140 000 $ (1)
Cory Conacher 140 000 $ (2)
Enver Lisin 125 000 $ (2)
John McFarland 100 000 $ (1)
Jordan Szwarz 100 000 $ (3)
Marcel Noebels 100 000 $ (3)
Joonas Nattinen 100 000 $ (2)
Tyler Beskorowany 95 000 $ (1)
Michael Hutchinson 95 000 $ (1)
Drake Caggiula 92 500 $ (1)
Mark Katic 92 500 $ (2)
Dylan Olsen 92 500 $ (2)
Nathan Beaulieu 90 000 $ (1)
Patrik Bartosak 90 000 $ (3)
Paul Postma 90 000 $ (2)
Jordan Schmaltz 90 000 $ (3)
Cam Janssen 85 000 $ (1)
X - Sébastien Beaupré 80 000 $ (9)
Max Reinhart 80 000 $ (1)
Nicklas Lasu 80 000 $ (2)
Matt Mackenzie 80 000 $ (2)
Jason Williams 75 000 $ (1)
Colby Cohen 75 000 $ (1)
Matt Buckles 65 000 $ (3)
Loik Leveille 60 000 $ (2)
Justin Azevedo 60 000 $ (1)
Total Farm Players29
Salary Commitment
Year 9 : 2 847 500 $
Year 10 : 1 710 000 $
Year 11 : 525 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 847 500 $
Year 10 : 1 710 000 $
Year 11 : 525 000 $
Year 12 : 80 000 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 90 $ - 6 000 - 100,00%
Level 2: 5000 - 65 $ - 3 859 - 77,17%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 988 - 99,70%
Luxury : 1000 - 175 $ - 990 - 98,96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 456 - 72,81%
Farm Level 2: 1000 - 15 $ - 734 - 73,41%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16 836 - 93,54%
Average Income per Game1 477 977 $
Year to Date Revenue16 257 751 $
Farm
Home Games Left30
Average Attendance - %2 190 - 73,01%
Average Income per Game86 773 $
Year to Date Revenue954 506 $

Expense

Pro Players Total Salaries64 600 000 $
Farm Players Total Salaries2 332 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 244 428 $
Farm Year To Date Expenses623 896 $
Pro Salary Cap To Date18 078 450 $
Farm Salary Cap To Date596 237 $

Estimate

Pro Estimated Season Revenue44 339 321 $
Farm Estimated Season Revenue2 603 198 $
Pro Remaining Season Days136
Pro Expenses Per Days346 809 $
Pro Estimated Expenses47 166 024 $
Farm Remaining Season Days136
Farm Expenses Per Days12 939 $
Farm Estimated Expenses1 759 704 $
Estimated Season Expenses48 925 728 $
Season Salary Cap64 600 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 400 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 600 000 $
Current Bank Account85 791 $
Projected Bank Account(1 897 418 $)

Pro Players Salaries

Nicklas Backstrom 8 200 000 $ (2)
Blake Wheeler 8 000 000 $ (5)
Roberto Luongo 6 200 000 $ (1)
Mark Giordano 5 500 000 $ (2)
Jiri Hudler 5 000 000 $ (1)
Sergei Kostitsyn 4 500 000 $ (1)
Robin Lehner 4 000 000 $ (4)
Michael Grabner 4 000 000 $ (3)
Erik Karlsson 4 000 000 $ (1)
Dominic Moore 3 500 000 $ (2)
Mika Zibanejad 3 000 000 $ (3)
Chris Kelly 1 500 000 $ (1)
Mason Raymond 1 200 000 $ (1)
Tanner Glass 1 000 000 $ (2)
Joshua Morrissey 900 000 $ (3)
Anthony Mantha 900 000 $ (2)
Mathew Dumba 900 000 $ (2)
Andre Burakowsky 900 000 $ (2)
Connor Carrick 750 000 $ (1)
Jordan Oesterle 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 64 600 000 $
Year 10 : 40 800 000 $
Year 11 : 19 900 000 $
Year 12 : 12 000 000 $
Salary Average Commitment
Year 9 : 64 600 000 $
Year 10 : 40 800 000 $
Year 11 : 19 900 000 $
Year 12 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 600 000 $
Year 10 : 40 800 000 $
Year 11 : 19 900 000 $
Year 12 : 12 000 000 $

Farm Players Salaries

Andrew Desjardins 200 000 $ (3)
Christopher Tanev 175 000 $ (3)
Micheal Ferland 145 000 $ (2)
Mark Borowiecki 100 000 $ (3)
John Negrin 100 000 $ (1)
Samuel Carrier 100 000 $ (1)
Samu Perhonen 90 000 $ (3)
Tanner Pearson 90 000 $ (1)
Timo Pielmeier 85 000 $ (2)
Drayson Bowman 85 000 $ (3)
Dan Dunn 85 000 $ (1)
Jori Lehtera 80 000 $ (2)
Chris Doyle 80 000 $ (1)
X - Tommy Rhéaume 80 000 $ (9)
Stanislav Galiev 80 000 $ (1)
Dale Mitchell 80 000 $ (1)
Bryan Cameron 77 500 $ (2)
Jhonas Enroth 75 000 $ (1)
Nick Ross 75 000 $ (1)
Maksim Mayorov 75 000 $ (2)
Nick Petersen (Out of Payroll) 70 000 $ (1)
Alex Grant 65 000 $ (1)
Brett Bruneteau 65 000 $ (1)
Zakhar Arzamastsev 65 000 $ (1)
Luke Lockhart 65 000 $ (1)
Ben Blood 65 000 $ (1)
Tyler Hill 50 000 $ (3)
Total Farm Players27
Salary Commitment
Year 9 : 2 402 500 $
Year 10 : 1 242 500 $
Year 11 : 780 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 402 500 $
Year 10 : 1 242 500 $
Year 11 : 780 000 $
Year 12 : 80 000 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 7000 - 96 $ - 5 156 - 73,66%
Level 2: 6000 - 66 $ - 3 904 - 65,06%
Level 3: 3000 - 37 $ - 1 697 - 56,56%
Level 4: 4000 - 30 $ - 2 545 - 63,62%
Luxury : 1000 - 175 $ - 980 - 98,03%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 509 - 75,45%
Farm Level 2: 1000 - 17 $ - 743 - 74,31%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %14 282 - 68,01%
Average Income per Game1 424 560 $
Year to Date Revenue17 094 722 $
Farm
Home Games Left29
Average Attendance - %2 252 - 75,07%
Average Income per Game91 622 $
Year to Date Revenue1 099 467 $

Expense

Pro Players Total Salaries55 967 500 $
Farm Players Total Salaries2 902 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 839 159 $
Farm Year To Date Expenses892 497 $
Pro Salary Cap To Date17 673 186 $
Farm Salary Cap To Date864 838 $

Estimate

Pro Estimated Season Revenue41 312 245 $
Farm Estimated Season Revenue2 657 045 $
Pro Remaining Season Days136
Pro Expenses Per Days300 891 $
Pro Estimated Expenses40 921 176 $
Farm Remaining Season Days136
Farm Expenses Per Days15 971 $
Farm Estimated Expenses2 172 056 $
Estimated Season Expenses43 093 232 $
Season Salary Cap55 967 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $11 032 500 $
Estimate Over Minimum Salary Cap of 0 $ 55 967 500 $
Current Bank Account96 811 901 $
Projected Bank Account97 687 959 $

Pro Players Salaries

Joe Thornton 8 700 000 $ (1)
Rick Nash 7 750 000 $ (2)
Cam Barker (Out of Payroll) 5 500 000 $ (3)
Reilly Smith (Out of Payroll) 4 500 000 $ (2)
Ben Bishop 4 500 000 $ (1)
Andrew Ladd (Out of Payroll) 4 250 000 $ (2)
Kyle Palmieri 4 000 000 $ (3)
Brendan Gallagher 4 000 000 $ (2)
Deryk Engelland 3 750 000 $ (2)
Brandon Dubinsky 3 500 000 $ (3)
Jason Demers 3 350 000 $ (3)
Ivan Vishnevskiy 3 300 000 $ (3)
Connor Brown 2 100 000 $ (1)
Luke Adam 1 800 000 $ (1)
Kirill Petrov 1 500 000 $ (1)
Michal Barinka 1 250 000 $ (1)
Iiro Pakarinen 1 200 000 $ (1)
Adam Pelech 900 000 $ (2)
Joonas Korpisalo 900 000 $ (1)
Sergey Kalinin 900 000 $ (1)
Anthony Duclair 900 000 $ (1)
Maxim Shalunov 850 000 $ (2)
Markus Nutivaara 817 500 $ (1)
Total Pro Players23
Salary Commitment
Year 9 : 70 217 500 $
Year 10 : 45 650 000 $
Year 11 : 19 650 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 70 217 500 $
Year 10 : 45 650 000 $
Year 11 : 19 650 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 70 217 500 $
Year 10 : 45 650 000 $
Year 11 : 19 650 000 $
Year 12 : 0 $

Farm Players Salaries

Zack Kassian 215 000 $ (1)
Maxim Lapierre 150 000 $ (2)
Mikael Backlund 150 000 $ (2)
Thomas Hickey 150 000 $ (2)
Hannu Toivonen 150 000 $ (1)
Corey Locke 140 000 $ (2)
Dave Labrecque 140 000 $ (1)
Derek Dorsett 130 000 $ (1)
Patrice Cormier 120 000 $ (2)
Jeremie Blain 120 000 $ (2)
Cody McLeod 100 000 $ (1)
Julien Vauclair 100 000 $ (1)
Rene Bourque 97 500 $ (2)
Brad Ross 95 000 $ (3)
Nicklas Grossman 95 000 $ (1)
Tomas Hyka 95 000 $ (3)
Dalton Prout 95 000 $ (1)
Anthony Peluso 85 000 $ (3)
Antoine Bibeau 80 000 $ (3)
X - Guy Brisson 80 000 $ (9)
Nicklas Jensen 80 000 $ (2)
Mark Alt 80 000 $ (1)
Harrison Ruopp 80 000 $ (2)
Calle Andersson 75 000 $ (2)
Louis-Marc Aubry 70 000 $ (1)
Maxime Lagace 65 000 $ (1)
Emil Djuse 65 000 $ (1)
Total Farm Players27
Salary Commitment
Year 9 : 2 902 500 $
Year 10 : 1 597 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 882 500 $
Year 10 : 1 577 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 7000 - 88 $ - 6 608 - 94,39%
Level 2: 5000 - 55 $ - 4 941 - 98,83%
Level 3: 2000 - 33 $ - 1 913 - 95,67%
Level 4: 4000 - 18 $ - 3 994 - 99,86%
Luxury : 1000 - 185 $ - 874 - 87,37%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 465 - 73,23%
Farm Level 2: 1000 - 15 $ - 748 - 74,75%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18 330 - 96,48%
Average Income per Game1 539 702 $
Year to Date Revenue16 936 722 $
Farm
Home Games Left29
Average Attendance - %2 212 - 73,74%
Average Income per Game87 462 $
Year to Date Revenue1 049 545 $

Expense

Pro Players Total Salaries66 325 000 $
Farm Players Total Salaries2 085 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 115 155 $
Farm Year To Date Expenses531 831 $
Pro Salary Cap To Date17 949 203 $
Farm Salary Cap To Date504 169 $

Estimate

Pro Estimated Season Revenue46 191 060 $
Farm Estimated Season Revenue2 536 400 $
Pro Remaining Season Days136
Pro Expenses Per Days355 984 $
Pro Estimated Expenses48 413 824 $
Farm Remaining Season Days136
Farm Expenses Per Days11 622 $
Farm Estimated Expenses1 580 592 $
Estimated Season Expenses49 994 416 $
Season Salary Cap66 325 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $675 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 325 000 $
Current Bank Account9 725 525 $
Projected Bank Account8 458 569 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (1)
Daniel Sedin 8 250 000 $ (2)
David Krejci 7 000 000 $ (4)
Matt Carle 5 900 000 $ (1)
Dan Hamhuis 5 750 000 $ (2)
Marc Staal 5 500 000 $ (3)
Jakub Voracek 5 000 000 $ (1)
Chad Johnson 3 000 000 $ (1)
Matthew Stajan 2 400 000 $ (1)
Curtis McElhinney (1 Way Contract) 2 400 000 $ (1)
Roman Horak 1 800 000 $ (1)
Luke Schenn 1 800 000 $ (1)
Stephane Da Costa 1 750 000 $ (1)
Eric O'dell 1 300 000 $ (1)
Vladimir Zharkov 1 000 000 $ (2)
Rob O'Gara 925 000 $ (1)
Colton Gillies 900 000 $ (1)
Ryan Tesink 900 000 $ (1)
Will Butcher 900 000 $ (3)
Geoff Platt 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 325 000 $
Year 10 : 28 400 000 $
Year 11 : 13 400 000 $
Year 12 : 7 000 000 $
Salary Average Commitment
Year 9 : 66 575 000 $
Year 10 : 28 650 000 $
Year 11 : 13 400 000 $
Year 12 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 325 000 $
Year 10 : 28 400 000 $
Year 11 : 13 400 000 $
Year 12 : 7 000 000 $

Farm Players Salaries

Brandon Archibald (Out of Payroll) 100 000 $ (1)
Mark Olver 100 000 $ (2)
Nicolas Deslauriers 100 000 $ (2)
Yutaka Fukufuji 100 000 $ (2)
Tommy Cross 95 000 $ (1)
Daniel Rahimi 90 000 $ (2)
Andre Petersson 80 000 $ (1)
Cody Sol 80 000 $ (1)
Codey Burki 80 000 $ (2)
X - Alexandre Fortier 80 000 $ (9)
Maxime Macenauer 80 000 $ (2)
Patrick Kaleta 80 000 $ (1)
Simon Hjalmarsson 75 000 $ (1)
John Degray 75 000 $ (2)
Justin Kea 70 000 $ (3)
Sean Lorenz 70 000 $ (1)
Brett MacLean 70 000 $ (2)
Derek Grant 70 000 $ (1)
Stefan Warg 70 000 $ (1)
Quentin Shore 70 000 $ (3)
Etienne Brodeur 65 000 $ (1)
Ryan Rehill 65 000 $ (2)
Jambon d'urgence 10 65 000 $ (1)
Tomas Malec 65 000 $ (2)
Brendan Leipsic 65 000 $ (1)
Jakub Izacky 65 000 $ (1)
Matt Marshall 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 9 : 2 085 000 $
Year 10 : 1 045 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 085 000 $
Year 10 : 1 045 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 7000 - 88 $ - 6 462 - 92,31%
Level 2: 5000 - 68 $ - 5 000 - 100,00%
Level 3: 2000 - 28 $ - 1 830 - 91,49%
Level 4: 4000 - 18 $ - 3 078 - 76,96%
Luxury : 1000 - 188 $ - 883 - 88,35%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 38 $ - 1 530 - 76,48%
Farm Level 2: 1000 - 18 $ - 762 - 76,22%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 253 - 90,81%
Average Income per Game1 511 153 $
Year to Date Revenue16 622 680 $
Farm
Home Games Left30
Average Attendance - %2 292 - 76,39%
Average Income per Game123 043 $
Year to Date Revenue1 353 478 $

Expense

Pro Players Total Salaries65 508 750 $
Farm Players Total Salaries3 025 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 969 965 $
Farm Year To Date Expenses847 143 $
Pro Salary Cap To Date17 804 020 $
Farm Salary Cap To Date819 482 $

Estimate

Pro Estimated Season Revenue45 334 582 $
Farm Estimated Season Revenue3 691 304 $
Pro Remaining Season Days136
Pro Expenses Per Days351 642 $
Pro Estimated Expenses47 823 312 $
Farm Remaining Season Days136
Farm Expenses Per Days16 622 $
Farm Estimated Expenses2 260 592 $
Estimated Season Expenses50 083 904 $
Season Salary Cap65 508 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 491 250 $
Estimate Over Minimum Salary Cap of 0 $ 65 508 750 $
Current Bank Account14 287 805 $
Projected Bank Account13 229 787 $

Pro Players Salaries

Joe Pavelski 6 000 000 $ (3)
Jaden Schwartz 6 000 000 $ (3)
Travis Zajac 6 000 000 $ (3)
Patrice Bergeron 5 500 000 $ (1)
Patric Hornqvist 5 000 000 $ (2)
David Perron 4 500 000 $ (4)
Nick Bjugstad 4 000 000 $ (4)
Justin Faulk 4 000 000 $ (2)
Ladislav Smid 4 000 000 $ (2)
Darcy Kuemper 3 350 000 $ (1)
Mike Condon 3 150 000 $ (1)
Damon Severson 3 000 000 $ (4)
Riley Nash 1 850 000 $ (1)
Torrey Mitchell 1 750 000 $ (1)
Brooks Laich 1 750 000 $ (1)
Michael Matheson 1 500 000 $ (1)
Nate Schmidt 1 500 000 $ (2)
Jared McCann 900 000 $ (3)
Timo Meier 900 000 $ (3)
Matt Grzelcyk 858 750 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 65 508 750 $
Year 10 : 45 800 000 $
Year 11 : 31 300 000 $
Year 12 : 11 500 000 $
Salary Average Commitment
Year 9 : 63 008 750 $
Year 10 : 43 300 000 $
Year 11 : 28 800 000 $
Year 12 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 508 750 $
Year 10 : 45 800 000 $
Year 11 : 31 300 000 $
Year 12 : 11 500 000 $

Farm Players Salaries

Alexandre R. Picard 185 000 $ (1)
Daniel Paille 175 000 $ (2)
Michal Repik 175 000 $ (2)
Jordan Binnington 150 000 $ (3)
Shaone Morrisonn 140 000 $ (3)
Colin Miller 140 000 $ (2)
Nic Dowd 135 000 $ (3)
Adam Lowry 120 000 $ (1)
Jarkko Immonen 110 000 $ (1)
Mat Clark 100 000 $ (2)
Christian Folin 100 000 $ (2)
Jamie Arniel 95 000 $ (1)
Zach Budish 95 000 $ (2)
Dustin Tokarski 92 500 $ (1)
Luca Sbisa 90 000 $ (1)
Jordan Martinook 90 000 $ (3)
Josh Leivo 90 000 $ (3)
Rocco Grimaldi 90 000 $ (1)
Shane Prince 90 000 $ (1)
Matt Puempel 85 000 $ (2)
Lance Bouma 85 000 $ (1)
X - Dany Leblanc 80 000 $ (9)
Ryan Pilon 80 000 $ (1)
Dan Blackburn 75 000 $ (3)
Jamie McBain 75 000 $ (2)
Vladimir Ruzicka 75 000 $ (1)
Anthony Camara 75 000 $ (2)
Mackenzie Weegar 67 500 $ (1)
Konstantin Glazachev 65 000 $ (2)
Total Farm Players29
Salary Commitment
Year 9 : 3 025 000 $
Year 10 : 1 845 000 $
Year 11 : 760 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 025 000 $
Year 10 : 1 845 000 $
Year 11 : 760 000 $
Year 12 : 80 000 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 7000 - 80 $ - 6 589 - 94,13%
Level 2: 6000 - 45 $ - 5 491 - 91,52%
Level 3: 3000 - 30 $ - 2 324 - 77,46%
Level 4: 4000 - 20 $ - 3 919 - 97,98%
Luxury : 1000 - 180 $ - 970 - 96,98%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 538 - 76,88%
Farm Level 2: 1000 - 15 $ - 759 - 75,92%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19 293 - 91,87%
Average Income per Game1 469 734 $
Year to Date Revenue17 636 806 $
Farm
Home Games Left30
Average Attendance - %2 297 - 76,56%
Average Income per Game91 287 $
Year to Date Revenue1 004 157 $

Expense

Pro Players Total Salaries65 122 500 $
Farm Players Total Salaries2 861 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 196 913 $
Farm Year To Date Expenses800 864 $
Pro Salary Cap To Date18 030 961 $
Farm Salary Cap To Date773 201 $

Estimate

Pro Estimated Season Revenue42 622 281 $
Farm Estimated Season Revenue2 738 610 $
Pro Remaining Season Days136
Pro Expenses Per Days349 588 $
Pro Estimated Expenses47 543 968 $
Farm Remaining Season Days136
Farm Expenses Per Days15 750 $
Farm Estimated Expenses2 142 000 $
Estimated Season Expenses49 685 968 $
Season Salary Cap65 122 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 877 500 $
Estimate Over Minimum Salary Cap of 0 $ 65 122 500 $
Current Bank Account15 937 160 $
Projected Bank Account11 612 083 $

Pro Players Salaries

Patrick Kane 8 750 000 $ (1)
Carey Price 8 500 000 $ (2)
Duncan Keith 7 250 000 $ (2)
Derek Stepan 6 500 000 $ (1)
Mark Scheifele 6 500 000 $ (4)
Jonathan Huberdeau 4 500 000 $ (3)
Gustav Nyquist 3 200 000 $ (1)
Brendan Smith 3 000 000 $ (4)
Johnny Boychuk 3 000 000 $ (2)
Alex Chiasson 2 500 000 $ (2)
Travis Hamonic (1 Way Contract) 2 500 000 $ (1)
Casey Cizikas 1 400 000 $ (1)
Danny DeKeyser 1 100 000 $ (1)
Bill Sweatt 1 000 000 $ (3)
Kent Patterson 1 000 000 $ (3)
Radek Faksa 900 000 $ (2)
Dan O'Regan 900 000 $ (3)
Charlie McAvoy 900 000 $ (3)
Danton Heinen 872 500 $ (1)
Steve Downie 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 65 122 500 $
Year 10 : 39 950 000 $
Year 11 : 17 800 000 $
Year 12 : 9 500 000 $
Salary Average Commitment
Year 9 : 65 122 500 $
Year 10 : 39 950 000 $
Year 11 : 17 800 000 $
Year 12 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 122 500 $
Year 10 : 39 950 000 $
Year 11 : 17 800 000 $
Year 12 : 9 500 000 $

Farm Players Salaries

Nick Seeler 180 000 $ (3)
Marek Schwarz 170 000 $ (2)
Troy Brouwer 170 000 $ (2)
Matt Irwin (Out of Payroll) 150 000 $ (2)
Richard Bachman 150 000 $ (2)
Kirill Tulupov 145 000 $ (2)
Justin Braun 141 000 $ (1)
Ryan Reaves (Out of Payroll) 140 000 $ (3)
Ian Cole 140 000 $ (2)
Tom Kuhnhackl 140 000 $ (3)
Derek MacKenzie 140 000 $ (1)
Taylor Leier 135 000 $ (3)
Joakim Andersson 125 000 $ (2)
Jim O'Brien 100 000 $ (3)
Oscar Fantenberg 95 000 $ (1)
Kristoffer Berglund 90 000 $ (3)
Mattias Backman 80 000 $ (2)
X - Michael Levesque 80 000 $ (9)
Blake Coleman 80 000 $ (1)
Alec Martinez 75 000 $ (2)
Mike Morrison 75 000 $ (2)
Steven Fogarty 75 000 $ (2)
Eero Elo 70 000 $ (2)
Andrew Fritsch 70 000 $ (2)
Vyacheslav Osnovin 65 000 $ (3)
Alex Belzile 60 000 $ (3)
Corey Fienhage 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 9 : 3 001 000 $
Year 10 : 2 485 000 $
Year 11 : 990 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 001 000 $
Year 10 : 2 485 000 $
Year 11 : 990 000 $
Year 12 : 80 000 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 7000 - 90 $ - 6 613 - 94,47%
Level 2: 6000 - 60 $ - 4 242 - 70,70%
Level 3: 3000 - 30 $ - 2 297 - 76,57%
Level 4: 5000 - 20 $ - 4 145 - 82,91%
Luxury : 1500 - 150 $ - 1 056 - 70,38%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 35 $ - 1 525 - 76,25%
Farm Level 2: 1000 - 15 $ - 762 - 76,20%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18 353 - 81,57%
Average Income per Game1 553 265 $
Year to Date Revenue17 085 915 $
Farm
Home Games Left29
Average Attendance - %2 287 - 76,24%
Average Income per Game90 731 $
Year to Date Revenue1 088 773 $

Expense

Pro Players Total Salaries66 950 000 $
Farm Players Total Salaries2 495 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 626 620 $
Farm Year To Date Expenses736 239 $
Pro Salary Cap To Date18 460 637 $
Farm Salary Cap To Date708 575 $

Estimate

Pro Estimated Season Revenue46 597 950 $
Farm Estimated Season Revenue2 631 201 $
Pro Remaining Season Days136
Pro Expenses Per Days359 309 $
Pro Estimated Expenses48 866 024 $
Farm Remaining Season Days136
Farm Expenses Per Days13 806 $
Farm Estimated Expenses1 877 616 $
Estimated Season Expenses50 743 640 $
Season Salary Cap66 950 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $50 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 950 000 $
Current Bank Account27 239 221 $
Projected Bank Account25 724 732 $

Pro Players Salaries

Max Pacioretty 8 000 000 $ (4)
John Carlson 6 500 000 $ (5)
Matt Duchene 6 000 000 $ (2)
Keith Yandle 5 750 000 $ (1)
Ondrej Palat 5 500 000 $ (2)
Johnny Gaudreau 5 500 000 $ (3)
Scott Gomez 5 250 000 $ (2)
Sean Couturier 5 000 000 $ (4)
Brock Nelson 3 000 000 $ (1)
Marc Methot 2 900 000 $ (1)
Kris Russell 2 800 000 $ (1)
Joel Ward 2 700 000 $ (1)
Scott Darling 1 800 000 $ (1)
Sondre Olden 1 100 000 $ (1)
Alex Iafallo 925 000 $ (1)
Petr Mrazek 900 000 $ (1)
Derrick Pouliot 900 000 $ (3)
Brandon Montour 900 000 $ (3)
Mathew Barzal 900 000 $ (3)
Scott Wilson 625 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 950 000 $
Year 10 : 44 450 000 $
Year 11 : 27 700 000 $
Year 12 : 19 500 000 $
Salary Average Commitment
Year 9 : 66 950 000 $
Year 10 : 44 450 000 $
Year 11 : 27 700 000 $
Year 12 : 19 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 950 000 $
Year 10 : 44 450 000 $
Year 11 : 27 700 000 $
Year 12 : 19 500 000 $

Farm Players Salaries

Paul Byron 140 000 $ (1)
Phil Varone 125 000 $ (2)
Mac Bennett 125 000 $ (2)
Joe Colborne 110 000 $ (1)
Matt Beleskey 99 500 $ (2)
Erik Condra 97 000 $ (2)
Kenny Agostino 96 500 $ (3)
Joonas Kemppainen 95 000 $ (2)
Stefan Elliott 95 000 $ (2)
Brandon Manning 95 000 $ (2)
Luca Cunti 92 500 $ (1)
Lauri Korpikoski (Out of Payroll) 92 500 $ (2)
Nikita Nesterov 90 000 $ (1)
Henrik Karlsson 90 000 $ (1)
Jon Merrill 90 000 $ (1)
Michael Chaput 85 000 $ (1)
Connor Brickley (Out of Payroll) 85 000 $ (1)
Connor Knapp 80 000 $ (1)
Ryan Hegarty 80 000 $ (1)
Steve Quailer 80 000 $ (1)
Johan Gustafsson 80 000 $ (2)
X - Simon Godin 80 000 $ (9)
Peter Stoykewych 80 000 $ (2)
Taylor Aronson 75 000 $ (1)
Troy Bourke 75 000 $ (1)
Tim Bozon 70 000 $ (3)
Maxim Kitsyn 70 000 $ (1)
Joseph Labate 70 000 $ (2)
Matthew Finn 65 000 $ (3)
Johan Motin 65 000 $ (1)
Total Farm Players30
Salary Commitment
Year 9 : 2 673 000 $
Year 10 : 1 365 500 $
Year 11 : 311 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 673 000 $
Year 10 : 1 365 500 $
Year 11 : 311 500 $
Year 12 : 80 000 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 90 $ - 6 418 - 91,69%
Level 2: 6000 - 55 $ - 5 432 - 90,53%
Level 3: 3000 - 25 $ - 2 341 - 78,04%
Level 4: 5000 - 15 $ - 4 366 - 87,32%
Luxury : 1000 - 180 $ - 989 - 98,88%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 32 $ - 1 481 - 74,03%
Farm Level 2: 1000 - 12 $ - 726 - 72,63%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19 546 - 88,85%
Average Income per Game1 579 065 $
Year to Date Revenue18 948 780 $
Farm
Home Games Left29
Average Attendance - %2 207 - 73,56%
Average Income per Game78 531 $
Year to Date Revenue942 374 $

Expense

Pro Players Total Salaries63 825 000 $
Farm Players Total Salaries3 032 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 523 528 $
Farm Year To Date Expenses790 929 $
Pro Salary Cap To Date17 357 589 $
Farm Salary Cap To Date763 265 $

Estimate

Pro Estimated Season Revenue45 792 885 $
Farm Estimated Season Revenue2 277 404 $
Pro Remaining Season Days136
Pro Expenses Per Days342 686 $
Pro Estimated Expenses46 605 296 $
Farm Remaining Season Days136
Farm Expenses Per Days16 662 $
Farm Estimated Expenses2 266 032 $
Estimated Season Expenses48 871 328 $
Season Salary Cap63 825 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 175 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 825 000 $
Current Bank Account138 338 274 $
Projected Bank Account137 537 235 $

Pro Players Salaries

Ilya Kovalchuk 9 900 000 $ (5)
James vanRiemsdyk 5 500 000 $ (4)
Noah Welch 5 500 000 $ (1)
Zach Boychuk 5 400 000 $ (3)
Christian Backman 4 500 000 $ (2)
Ryan Kesler 4 250 000 $ (1)
Mats Zuccarello (1 Way Contract) 4 000 000 $ (4)
Jaroslav Halak 3 750 000 $ (2)
Scott Hartnell 3 650 000 $ (2)
Mike Cammalleri 3 500 000 $ (3)
Braydon Coburn 3 250 000 $ (3)
Nick Leddy 2 400 000 $ (1)
Derek Ryan 1 425 000 $ (1)
Maxim Trunev 1 400 000 $ (1)
Zemgus Girgensons 900 000 $ (2)
Andrei Vasilevski 900 000 $ (1)
Brandon Carlo 900 000 $ (2)
William Nylander 900 000 $ (2)
Markus Granlund 900 000 $ (2)
Jamieson Oleksiak 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 9 : 63 825 000 $
Year 10 : 47 950 000 $
Year 11 : 31 550 000 $
Year 12 : 19 400 000 $
Salary Average Commitment
Year 9 : 63 725 000 $
Year 10 : 47 850 000 $
Year 11 : 31 650 000 $
Year 12 : 19 400 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 825 000 $
Year 10 : 47 950 000 $
Year 11 : 31 550 000 $
Year 12 : 19 400 000 $

Farm Players Salaries

Andrew Shaw 175 000 $ (2)
Andrej Sustr 170 000 $ (2)
Peter Holland 140 000 $ (1)
Oscar Lindberg 135 000 $ (1)
Thomas McCollum 130 000 $ (1)
Joonas Rask 125 000 $ (1)
Michael Bournival 120 000 $ (1)
Patrick Wiercioch 100 000 $ (1)
Jeff Frazee 95 000 $ (3)
Anders Bjork 92 500 $ (1)
Alexander Petrovic 90 000 $ (1)
Oskar Sundqvist 90 000 $ (3)
Pontus Aberg 90 000 $ (3)
Taylor Doherty 90 000 $ (1)
Brian Dumoulin 90 000 $ (2)
Mike Reilly 90 000 $ (3)
Dalton Smith 85 000 $ (1)
Quinton Howden 85 000 $ (1)
Stefan Matteau 85 000 $ (3)
Patrik Nemeth 85 000 $ (1)
Chris Brown 85 000 $ (3)
Robbie Russo 85 000 $ (2)
Greg Mckegg 80 000 $ (1)
X - Eric Pilon 80 000 $ (9)
Alexander Guptill 80 000 $ (1)
Jeremy Morin 80 000 $ (2)
Petter Granberg 80 000 $ (2)
Mikael Wikstrand 80 000 $ (3)
Philippe Paradis 75 000 $ (3)
Jambon d'urgence 1 75 000 $ (1)
Branden Troock 70 000 $ (3)
Total Farm Players31
Salary Commitment
Year 9 : 3 032 500 $
Year 10 : 1 520 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 032 500 $
Year 10 : 1 520 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - 90 $ - 5 331 - 76,16%
Level 2: 6000 - 55 $ - 4 195 - 69,92%
Level 3: 3000 - 26 $ - 2 240 - 74,68%
Level 4: 5000 - 19 $ - 3 380 - 67,59%
Luxury : 1000 - 185 $ - 806 - 80,58%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 34 $ - 1 563 - 78,13%
Farm Level 2: 1000 - 14 $ - 746 - 74,60%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15 952 - 72,51%
Average Income per Game1 456 151 $
Year to Date Revenue17 473 807 $
Farm
Home Games Left30
Average Attendance - %2 309 - 76,95%
Average Income per Game88 999 $
Year to Date Revenue978 987 $

Expense

Pro Players Total Salaries66 667 500 $
Farm Players Total Salaries2 365 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 878 254 $
Farm Year To Date Expenses660 532 $
Pro Salary Cap To Date17 712 274 $
Farm Salary Cap To Date632 869 $

Estimate

Pro Estimated Season Revenue42 228 367 $
Farm Estimated Season Revenue2 669 965 $
Pro Remaining Season Days136
Pro Expenses Per Days357 806 $
Pro Estimated Expenses48 661 616 $
Farm Remaining Season Days136
Farm Expenses Per Days13 112 $
Farm Estimated Expenses1 783 232 $
Estimated Season Expenses50 444 848 $
Season Salary Cap66 667 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $332 500 $
Estimate Over Minimum Salary Cap of 0 $ 66 667 500 $
Current Bank Account33 290 541 $
Projected Bank Account27 744 025 $

Pro Players Salaries

Corey Perry 8 750 000 $ (3)
Mike York 7 100 000 $ (2)
Kari Lehtonen 6 500 000 $ (1)
Derick Brassard 5 600 000 $ (1)
Tyler Ennis 4 400 000 $ (1)
Jaccob Slavin 3 500 000 $ (4)
Nazem Kadri 3 500 000 $ (2)
TJ Brennan 3 500 000 $ (5)
Olli Maatta 3 500 000 $ (4)
Mark Pysyk 3 500 000 $ (2)
Cam Talbot 3 000 000 $ (2)
Kyle Brodziak 3 000 000 $ (2)
Jack Skille 1 850 000 $ (2)
Dmitri Jaskin 1 800 000 $ (1)
Alexander Burmistrov 1 750 000 $ (1)
Mathieu Carle 1 100 000 $ (1)
Charlie Coyle 900 000 $ (1)
Devin Shore 900 000 $ (2)
Ryan Hartman 900 000 $ (2)
Ryan Murray 900 000 $ (2)
Anton Lindholm 717 500 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 66 667 500 $
Year 10 : 43 900 000 $
Year 11 : 19 250 000 $
Year 12 : 10 500 000 $
Salary Average Commitment
Year 9 : 65 917 500 $
Year 10 : 43 150 000 $
Year 11 : 18 500 000 $
Year 12 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 667 500 $
Year 10 : 43 900 000 $
Year 11 : 19 250 000 $
Year 12 : 10 500 000 $

Farm Players Salaries

Igor Grigorenko 150 000 $ (1)
Cedric Paquette 150 000 $ (2)
Darryl Boyce 135 000 $ (1)
Adam Gilmour 120 000 $ (1)
Barry Brust 120 000 $ (2)
Corbin Mcpherson 100 000 $ (2)
Zack Smith 100 000 $ (2)
Simon Bertilsson 100 000 $ (1)
Jacob Deserres 100 000 $ (2)
Stephen Michalek 90 000 $ (3)
Teemu Pulkkinen 90 000 $ (1)
Marcus Foligno 90 000 $ (2)
Dmitri Kugryshev 90 000 $ (1)
Jani Hakanpaa 80 000 $ (1)
Geoffrey Schemitsch 80 000 $ (1)
Keegan Lowe 80 000 $ (2)
X - Sébastien Ferland 80 000 $ (9)
Nigel Williams 75 000 $ (1)
Alexander Avtsin 75 000 $ (1)
Jeremy Boyce-Rotevall 70 000 $ (2)
Dominik Volek 65 000 $ (1)
Evan Rodrigues 65 000 $ (1)
Kory Nagy 55 000 $ (1)
Colin Suellentrop 55 000 $ (2)
Tyrel Seaman 50 000 $ (3)
Michael St-Croix 50 000 $ (3)
Anton Zlobin 50 000 $ (3)
Total Farm Players27
Salary Commitment
Year 9 : 2 365 000 $
Year 10 : 1 185 000 $
Year 11 : 320 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 365 000 $
Year 10 : 1 185 000 $
Year 11 : 320 000 $
Year 12 : 80 000 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 78 $ - 6 464 - 92,34%
Level 2: 5000 - 59 $ - 4 470 - 89,40%
Level 3: 2000 - 34 $ - 1 831 - 91,55%
Level 4: 4000 - 23 $ - 3 335 - 83,38%
Luxury : 1000 - 183 $ - 898 - 89,79%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 502 - 75,10%
Farm Level 2: 1000 - 25 $ - 741 - 74,10%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16 998 - 89,46%
Average Income per Game1 442 419 $
Year to Date Revenue17 309 023 $
Farm
Home Games Left29
Average Attendance - %2 243 - 74,76%
Average Income per Game120 556 $
Year to Date Revenue1 446 669 $

Expense

Pro Players Total Salaries66 112 500 $
Farm Players Total Salaries3 130 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 092 042 $
Farm Year To Date Expenses886 420 $
Pro Salary Cap To Date17 926 059 $
Farm Salary Cap To Date858 756 $

Estimate

Pro Estimated Season Revenue41 830 139 $
Farm Estimated Season Revenue3 496 117 $
Pro Remaining Season Days136
Pro Expenses Per Days354 854 $
Pro Estimated Expenses48 260 144 $
Farm Remaining Season Days136
Farm Expenses Per Days17 184 $
Farm Estimated Expenses2 337 024 $
Estimated Season Expenses50 597 168 $
Season Salary Cap66 112 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $887 500 $
Estimate Over Minimum Salary Cap of 0 $ 66 112 500 $
Current Bank Account163 577 $
Projected Bank Account(5 107 335 $)

Pro Players Salaries

Marian Hossa 9 000 000 $ (1)
Paul Stastny 8 000 000 $ (1)
Marian Gaborik 7 250 000 $ (2)
Kris Letang 6 500 000 $ (2)
Tyler Myers 6 250 000 $ (3)
Steve Mason 6 250 000 $ (3)
Alex Goligoski 5 000 000 $ (2)
Jason Zucker 3 200 000 $ (1)
Al Montoya 3 000 000 $ (1)
Andrew Ebbett 1 700 000 $ (2)
Toni Rajala 1 500 000 $ (1)
Zach Hamill 1 400 000 $ (1)
Samuel Groulx 1 100 000 $ (1)
Vincent Trocheck 900 000 $ (1)
Nikolaj Ehlers 900 000 $ (2)
Mikhail Grigorenko 900 000 $ (2)
Brett Pesce 900 000 $ (2)
Clayton Keller 900 000 $ (3)
Jake Dotchin 812 500 $ (1)
Darren Archibald 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 112 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 65 112 500 $
Year 10 : 35 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 66 112 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $

Farm Players Salaries

Kenny Ryan 170 000 $ (3)
Rickard Rakell 170 000 $ (3)
Ryan Garbutt 150 000 $ (1)
Darren Helm 143 000 $ (1)
Drew Shore 140 000 $ (2)
Bryan Bickell 130 000 $ (1)
Lukas Sedlak 112 500 $ (1)
Tyler Cuma 110 000 $ (1)
John Ramage 100 000 $ (3)
Yohann Auvitu 100 000 $ (1)
Patrick Koudys 100 000 $ (1)
Miika Salomaki 95 000 $ (1)
Andrey Makarov 90 000 $ (3)
Dmitri Kalinin 90 000 $ (1)
Michal Jordan 90 000 $ (1)
Tomas Jurco 85 000 $ (2)
Stefan Noesen 85 000 $ (2)
Alexander Khokhlachev 85 000 $ (3)
Mark Visentin 85 000 $ (2)
Gemel Smith 85 000 $ (2)
X - Jean-François Provencher 80 000 $ (9)
Joey Hishon 80 000 $ (1)
Brandon Gormley 80 000 $ (1)
Tomas Vincour 80 000 $ (1)
Zane McIntyre 80 000 $ (2)
Dominik Uher 80 000 $ (2)
Jerome Flaake 80 000 $ (1)
Simon Fernholm 75 000 $ (3)
Graham Black 75 000 $ (2)
Luke Moffatt 70 000 $ (1)
Stephen Silas (Out of Payroll) 70 000 $ (1)
Rasmus Bengtsson 70 000 $ (2)
Guillaume Cloutier 65 000 $ (2)
Total Farm Players33
Salary Commitment
Year 9 : 3 200 500 $
Year 10 : 1 620 000 $
Year 11 : 770 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 135 500 $
Year 10 : 1 555 000 $
Year 11 : 770 000 $
Year 12 : 80 000 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 7000 - 70 $ - 6 457 - 92,25%
Level 2: 6000 - 45 $ - 5 354 - 89,23%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 4 000 - 100,00%
Luxury : 1000 - 160 $ - 986 - 98,56%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 24 $ - 1 522 - 76,08%
Farm Level 2: 1000 - 8 $ - 749 - 74,88%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18 797 - 93,98%
Average Income per Game1 383 367 $
Year to Date Revenue16 600 403 $
Farm
Home Games Left29
Average Attendance - %2 271 - 75,68%
Average Income per Game87 677 $
Year to Date Revenue1 052 129 $

Expense

Pro Players Total Salaries66 800 000 $
Farm Players Total Salaries3 170 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 435 112 $
Farm Year To Date Expenses893 216 $
Pro Salary Cap To Date18 269 147 $
Farm Salary Cap To Date865 567 $

Estimate

Pro Estimated Season Revenue40 117 641 $
Farm Estimated Season Revenue2 542 645 $
Pro Remaining Season Days136
Pro Expenses Per Days358 511 $
Pro Estimated Expenses48 757 496 $
Farm Remaining Season Days136
Farm Expenses Per Days17 394 $
Farm Estimated Expenses2 365 584 $
Estimated Season Expenses51 123 080 $
Season Salary Cap66 800 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 800 000 $
Current Bank Account18 804 404 $
Projected Bank Account10 341 610 $

Pro Players Salaries

Eric Staal 9 000 000 $ (3)
Andrei Markov 8 500 000 $ (4)
Mike Ribeiro 7 500 000 $ (2)
Bobby Ryan 5 000 000 $ (1)
Nick Bonino 5 000 000 $ (4)
Antti Niemi 5 000 000 $ (2)
Nick Holden 4 800 000 $ (3)
Alexander Steen 4 500 000 $ (1)
Valtteri Filppula 3 500 000 $ (2)
Jakob Silfverberg 2 750 000 $ (2)
Mattias Ekholm 2 300 000 $ (1)
Damien Brunner 2 300 000 $ (2)
Sven Baertschi 900 000 $ (2)
Juuse Saros 900 000 $ (2)
Brock Boeser 900 000 $ (3)
Jake Guentzel 900 000 $ (3)
Michal Kempny 900 000 $ (1)
Derek Forbort 850 000 $ (1)
Ryan Carpenter 650 000 $ (1)
Tim Heed 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 800 000 $
Year 10 : 51 950 000 $
Year 11 : 29 100 000 $
Year 12 : 13 500 000 $
Salary Average Commitment
Year 9 : 64 900 000 $
Year 10 : 50 050 000 $
Year 11 : 29 100 000 $
Year 12 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 800 000 $
Year 10 : 51 950 000 $
Year 11 : 29 100 000 $
Year 12 : 13 500 000 $

Farm Players Salaries

John Armstrong 220 000 $ (3)
TJ Galiardi (Out of Payroll) 180 000 $ (3)
Teddy Purcell 160 000 $ (3)
Ryan Shannon 160 000 $ (2)
Chad Larose 150 000 $ (2)
Ben Scrivens 140 000 $ (2)
Oscar Moller 140 000 $ (3)
Matt D'Agostini 130 000 $ (2)
Corey Potter 120 000 $ (2)
Tom Wandell 120 000 $ (2)
Brett Ritchie 120 000 $ (1)
Taylor Chorney 120 000 $ (1)
Cameron Gaunce (Out of Payroll) 115 000 $ (1)
Sami Aittokallio 100 000 $ (3)
Devante Smith-Pelly 95 000 $ (1)
Alexander Ruuttu 95 000 $ (3)
Michael Ratchuk 90 000 $ (2)
Patrick Sieloff 85 000 $ (3)
Carl Sneep 85 000 $ (1)
Kyle De Coste 85 000 $ (1)
X - Alain Ricard 80 000 $ (9)
Alex Theriau 80 000 $ (3)
Jordan Nolan 80 000 $ (1)
Brady Calla 80 000 $ (2)
Teigan Zahn 75 000 $ (1)
Marco Cousineau 75 000 $ (1)
Nikolai Prokhorkin 75 000 $ (1)
Freddie Hamilton 75 000 $ (1)
Kyle Beach 70 000 $ (1)
Richard Nedomlel 70 000 $ (3)
Aaron Harstad 70 000 $ (1)
Justin Daniels 65 000 $ (1)
Evgeni Krutikov 60 000 $ (3)
Total Farm Players33
Salary Commitment
Year 9 : 3 465 000 $
Year 10 : 2 260 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 465 000 $
Year 10 : 2 260 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 6000 - 85 $ - 5 401 - 90,02%
Level 2: 5000 - 62 $ - 4 015 - 80,31%
Level 3: 2000 - 40 $ - 1 439 - 71,93%
Level 4: 4000 - 20 $ - 3 427 - 85,68%
Luxury : 1000 - 180 $ - 844 - 84,42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25 $ - 1 493 - 74,65%
Farm Level 2: 1000 - 11 $ - 767 - 76,67%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15 126 - 84,03%
Average Income per Game1 442 727 $
Year to Date Revenue15 869 996 $
Farm
Home Games Left30
Average Attendance - %2 260 - 75,32%
Average Income per Game74 185 $
Year to Date Revenue816 035 $

Expense

Pro Players Total Salaries65 139 167 $
Farm Players Total Salaries2 485 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 305 765 $
Farm Year To Date Expenses701 598 $
Pro Salary Cap To Date17 139 806 $
Farm Salary Cap To Date673 934 $

Estimate

Pro Estimated Season Revenue43 281 807 $
Farm Estimated Season Revenue2 225 550 $
Pro Remaining Season Days136
Pro Expenses Per Days349 676 $
Pro Estimated Expenses47 555 936 $
Farm Remaining Season Days136
Farm Expenses Per Days13 750 $
Farm Estimated Expenses1 870 000 $
Estimated Season Expenses49 425 936 $
Season Salary Cap65 139 167 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 860 833 $
Estimate Over Minimum Salary Cap of 0 $ 65 139 167 $
Current Bank Account18 477 733 $
Projected Bank Account14 559 154 $

Pro Players Salaries

Brad Richards 8 000 000 $ (1)
Dion Phaneuf 8 000 000 $ (3)
Thomas Vanek 5 700 000 $ (1)
Antoine Vermette 5 600 000 $ (1)
Cam Fowler 5 000 000 $ (1)
Chris Kreider 4 500 000 $ (4)
Andrew Cogliano 4 250 000 $ (2)
Jake Allen 3 500 000 $ (4)
Patrick Maroon 3 500 000 $ (3)
Evander Kane 3 500 000 $ (3)
Raphael Diaz 2 150 000 $ (1)
Karl Alzner 2 100 000 $ (2)
Anders Lindback 2 000 000 $ (1)
Craig Smith 1 500 000 $ (2)
Kevin Hayes 1 200 000 $ (1)
Aaron Palushaj 1 100 000 $ (1)
Aleksander Barkov 900 000 $ (1)
Joel Edmundson 900 000 $ (2)
Nikita Zadorov 900 000 $ (3)
Christian Dvorak 839 167 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 65 139 167 $
Year 10 : 32 650 000 $
Year 11 : 23 900 000 $
Year 12 : 8 000 000 $
Salary Average Commitment
Year 9 : 64 939 167 $
Year 10 : 32 650 000 $
Year 11 : 23 900 000 $
Year 12 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 139 167 $
Year 10 : 32 650 000 $
Year 11 : 23 900 000 $
Year 12 : 8 000 000 $

Farm Players Salaries

Angelo Esposito 175 000 $ (3)
Nikita Filatov 175 000 $ (3)
Marco Scandella 150 000 $ (2)
Erik Gudbranson 150 000 $ (2)
Adam Hall 130 000 $ (1)
Keaton Ellerby 120 000 $ (1)
Cody Eakin 110 000 $ (1)
Tom Gilbert (Out of Payroll) 100 000 $ (1)
Nigel Dawes 100 000 $ (2)
Greg Nemisz 95 000 $ (1)
Michael Garnett 90 000 $ (2)
Nicholas Baptiste 90 000 $ (3)
Jason Missiaen 90 000 $ (1)
Lucas Lessio 85 000 $ (1)
X - Jérémie Lizotte 80 000 $ (9)
Andy Chiodo 80 000 $ (1)
Drew Olson 75 000 $ (2)
Niklas Lucenius 75 000 $ (2)
Zdenek Kutlak 75 000 $ (2)
Eric Chouinard 75 000 $ (2)
Adam Comrie 70 000 $ (1)
Travis Ewanyk 70 000 $ (2)
Milan Bartovic 65 000 $ (2)
Nolan Yonkman 65 000 $ (2)
Julien Demers 65 000 $ (1)
Jay Rosehill 65 000 $ (2)
Johannes Salmonsson 65 000 $ (2)
Total Farm Players27
Salary Commitment
Year 9 : 2 585 000 $
Year 10 : 1 640 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 585 000 $
Year 10 : 1 640 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - 90 $ - 5 121 - 73,16%
Level 2: 5000 - 65 $ - 3 547 - 70,94%
Level 3: 2000 - 35 $ - 1 726 - 86,29%
Level 4: 4000 - 25 $ - 2 764 - 69,10%
Luxury : 1000 - 175 $ - 840 - 84,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 425 - 71,27%
Farm Level 2: 1000 - 15 $ - 735 - 73,50%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %13 998 - 73,67%
Average Income per Game1 435 628 $
Year to Date Revenue17 227 541 $
Farm
Home Games Left29
Average Attendance - %2 160 - 72,01%
Average Income per Game85 280 $
Year to Date Revenue1 023 365 $

Expense

Pro Players Total Salaries60 750 000 $
Farm Players Total Salaries3 495 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 512 341 $
Farm Year To Date Expenses727 788 $
Pro Salary Cap To Date17 346 396 $
Farm Salary Cap To Date700 125 $

Estimate

Pro Estimated Season Revenue41 633 224 $
Farm Estimated Season Revenue2 473 132 $
Pro Remaining Season Days136
Pro Expenses Per Days326 330 $
Pro Estimated Expenses44 380 880 $
Farm Remaining Season Days136
Farm Expenses Per Days19 122 $
Farm Estimated Expenses2 600 592 $
Estimated Season Expenses46 981 472 $
Season Salary Cap60 750 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $6 250 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 750 000 $
Current Bank Account28 367 354 $
Projected Bank Account25 492 238 $

Pro Players Salaries

Zdeno Chara 7 000 000 $ (1)
Jason Pominville 6 000 000 $ (3)
Martin Jones 6 000 000 $ (2)
Milan Lucic 4 900 000 $ (2)
Shayne Gostisbehere 4 500 000 $ (4)
Joffrey Lupul 4 250 000 $ (1)
Ben Eager 3 750 000 $ (1)
Dennis Persson 3 500 000 $ (3)
Jannik Hansen 3 000 000 $ (2)
Jonathan Ericsson 3 000 000 $ (1)
Andrej Sekera 3 000 000 $ (1)
Lars Eller 2 500 000 $ (3)
Spencer Machacek 1 800 000 $ (1)
Linus Omark 1 500 000 $ (3)
Tim Brent 1 400 000 $ (1)
Jonas Gustavsson 1 400 000 $ (3)
Anton Slepyshev 900 000 $ (2)
Bogdan Yakimov 850 000 $ (3)
Scott Mayfield 850 000 $ (2)
Jonny Brodzinski 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 60 750 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 61 000 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 60 750 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $

Farm Players Salaries

Mario Kempe 1 200 000 $ (1)
Steve Bernier 130 000 $ (1)
Simon Danis-Pepin 100 000 $ (1)
Akim Aliu 100 000 $ (2)
Brett Kulak 90 000 $ (3)
Cody Almond 90 000 $ (1)
Chris Terry 90 000 $ (2)
Matt Martin 90 000 $ (2)
Dominic Toninato 90 000 $ (3)
Joseph Cramarossa 85 000 $ (2)
Vladimir Mihalik 85 000 $ (1)
Zachary Yuen 80 000 $ (1)
X - Éric Denoncourt 80 000 $ (9)
Viktor Svedberg 80 000 $ (2)
Andrew Welinski 80 000 $ (2)
Curtis Valk 75 000 $ (2)
Scott Stajcer 75 000 $ (2)
Kurt Etchegary 75 000 $ (1)
Daniel Marmenlind 75 000 $ (3)
Dylan Sadowy 70 000 $ (3)
Justin Shugg 70 000 $ (1)
Hunter Smith 70 000 $ (3)
Jambon d'urgence 2 70 000 $ (1)
Jeff Costello 70 000 $ (2)
Gleason Fournier 70 000 $ (1)
Steven Delisle 65 000 $ (1)
Josh Sterk 65 000 $ (2)
Kristoff Kontos 60 000 $ (1)
Ryan White 60 000 $ (2)
Mitch Wheaton 55 000 $ (2)
Total Farm Players30
Salary Commitment
Year 9 : 3 495 000 $
Year 10 : 1 400 000 $
Year 11 : 475 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 495 000 $
Year 10 : 1 400 000 $
Year 11 : 475 000 $
Year 12 : 80 000 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 7000 - 100 $ - 4 802 - 68,59%
Level 2: 6000 - 60 $ - 3 936 - 65,60%
Level 3: 3000 - 40 $ - 1 535 - 51,16%
Level 4: 5000 - 30 $ - 3 285 - 65,70%
Luxury : 1000 - 200 $ - 763 - 76,35%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 515 - 75,73%
Farm Level 2: 1000 - 25 $ - 762 - 76,16%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %14 321 - 65,09%
Average Income per Game1 423 215 $
Year to Date Revenue15 655 363 $
Farm
Home Games Left29
Average Attendance - %2 276 - 75,88%
Average Income per Game122 079 $
Year to Date Revenue1 464 953 $

Expense

Pro Players Total Salaries63 447 500 $
Farm Players Total Salaries2 395 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 827 767 $
Farm Year To Date Expenses711 722 $
Pro Salary Cap To Date17 661 814 $
Farm Salary Cap To Date684 063 $

Estimate

Pro Estimated Season Revenue42 696 445 $
Farm Estimated Season Revenue3 540 303 $
Pro Remaining Season Days136
Pro Expenses Per Days340 678 $
Pro Estimated Expenses46 332 208 $
Farm Remaining Season Days136
Farm Expenses Per Days13 271 $
Farm Estimated Expenses1 804 856 $
Estimated Season Expenses48 137 064 $
Season Salary Cap63 447 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 552 500 $
Estimate Over Minimum Salary Cap of 0 $ 63 447 500 $
Current Bank Account33 110 350 $
Projected Bank Account31 210 034 $

Pro Players Salaries

Brent Burns 8 000 000 $ (4)
Patrick Marleau 7 000 000 $ (2)
Mark Stone 5 500 000 $ (5)
Anton Stralman 5 000 000 $ (2)
Ryan Nugent-Hopkins 5 000 000 $ (2)
Ryan O'Reilly 4 500 000 $ (2)
Marc-Edouard Vlasic 4 000 000 $ (1)
Braden Holtby 4 000 000 $ (1)
Mike Hoffman 3 000 000 $ (1)
Xavier Ouellet 2 150 000 $ (2)
Brad Richardson 1 800 000 $ (1)
Brandon Sutter 1 800 000 $ (1)
Matt Hendricks 1 800 000 $ (1)
Chris Bourque 1 800 000 $ (1)
Luke Glendening 1 750 000 $ (3)
Mattias Janmark 1 750 000 $ (2)
Jeremy Smith 1 000 000 $ (1)
Tucker Poolman 925 000 $ (1)
Nick Schmaltz 900 000 $ (3)
J.T. Compher 900 000 $ (3)
Gustav Forsling 872 500 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 63 447 500 $
Year 10 : 42 450 000 $
Year 11 : 17 050 000 $
Year 12 : 13 500 000 $
Salary Average Commitment
Year 9 : 63 447 500 $
Year 10 : 42 450 000 $
Year 11 : 17 050 000 $
Year 12 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 447 500 $
Year 10 : 42 450 000 $
Year 11 : 17 050 000 $
Year 12 : 13 500 000 $

Farm Players Salaries

John Gilmour 150 000 $ (3)
Jordie Benn 140 000 $ (2)
Max Campbell 110 000 $ (1)
Nick Palmieri 110 000 $ (1)
Richard Panik 100 000 $ (1)
Zac Dalpe 100 000 $ (1)
Cody Goloubef 100 000 $ (2)
Markus Sorensen 95 000 $ (1)
Nick Jensen 90 000 $ (1)
Austin Watson 85 000 $ (1)
Philip Danault 85 000 $ (1)
Colton Sissons 85 000 $ (1)
Allen York 85 000 $ (1)
Linden Rowat 85 000 $ (1)
Josh Birkholz 85 000 $ (1)
X - Dan Rhéaume 80 000 $ (9)
Kevin Gravel 80 000 $ (1)
Adam Morrison 80 000 $ (1)
Stuart Percy 80 000 $ (2)
Mike Hoeffel 80 000 $ (1)
Brendan Serville 75 000 $ (1)
Blair Jones 75 000 $ (1)
Fredrik Forsberg 70 000 $ (3)
Alexander Fallstrom 70 000 $ (1)
Patrick White 70 000 $ (1)
Michael Downing 70 000 $ (3)
Brandon Prophet 60 000 $ (3)
Total Farm Players27
Salary Commitment
Year 9 : 2 395 000 $
Year 10 : 750 000 $
Year 11 : 430 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 390 000 $
Year 10 : 750 000 $
Year 11 : 430 000 $
Year 12 : 80 000 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 7000 - 85 $ - 6 604 - 94,34%
Level 2: 6000 - 44 $ - 5 583 - 93,05%
Level 3: 3000 - 19 $ - 2 549 - 84,98%
Level 4: 5000 - 15 $ - 4 546 - 90,92%
Luxury : 1500 - 115 $ - 1 101 - 73,38%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 42 $ - 1 472 - 73,60%
Farm Level 2: 1000 - 22 $ - 761 - 76,13%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20 383 - 90,59%
Average Income per Game1 407 389 $
Year to Date Revenue16 888 671 $
Farm
Home Games Left29
Average Attendance - %2 233 - 74,44%
Average Income per Game109 995 $
Year to Date Revenue1 319 941 $

Expense

Pro Players Total Salaries66 050 500 $
Farm Players Total Salaries3 370 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 776 109 $
Farm Year To Date Expenses1 000 872 $
Pro Salary Cap To Date17 610 135 $
Farm Salary Cap To Date973 210 $

Estimate

Pro Estimated Season Revenue40 814 288 $
Farm Estimated Season Revenue3 189 857 $
Pro Remaining Season Days136
Pro Expenses Per Days354 524 $
Pro Estimated Expenses48 215 264 $
Farm Remaining Season Days136
Farm Expenses Per Days18 457 $
Farm Estimated Expenses2 510 152 $
Estimated Season Expenses50 725 416 $
Season Salary Cap66 050 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $949 500 $
Estimate Over Minimum Salary Cap of 0 $ 66 050 500 $
Current Bank Account132 643 069 $
Projected Bank Account125 921 798 $

Pro Players Salaries

Sidney Crosby 9 900 000 $ (5)
Marc-Andre Fleury 8 500 000 $ (3)
Steven Stamkos 8 000 000 $ (1)
Vladimir Tarasenko 7 000 000 $ (4)
Drew Doughty 6 800 000 $ (1)
Aaron Ekblad 5 300 000 $ (2)
Trevor Daley 3 250 500 $ (1)
Erik Haula 3 000 000 $ (3)
Tim Erixon 2 500 000 $ (1)
Anton Lander 1 500 000 $ (2)
Chris Wideman 1 500 000 $ (2)
Rasmus Ristolainen 900 000 $ (2)
Ivan Provorov 900 000 $ (3)
Connor McDavid 900 000 $ (2)
Tristan Jarry 900 000 $ (3)
Viktor Arvidsson 900 000 $ (2)
Mikko Rantanen 900 000 $ (3)
Patrik Laine 900 000 $ (2)
Emerson Etem 900 000 $ (1)
Auston Matthews 900 000 $ (3)
Brandon Tanev 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 66 050 500 $
Year 10 : 43 900 000 $
Year 11 : 32 000 000 $
Year 12 : 16 900 000 $
Salary Average Commitment
Year 9 : 66 000 500 $
Year 10 : 43 900 000 $
Year 11 : 32 000 000 $
Year 12 : 16 900 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 050 500 $
Year 10 : 43 900 000 $
Year 11 : 32 000 000 $
Year 12 : 16 900 000 $

Farm Players Salaries

Yury Alexandrov 165 000 $ (3)
Riku Helenius 165 000 $ (2)
Matt Gilroy 165 000 $ (2)
Gabriel Bourque 140 000 $ (1)
Brandon Pirri 140 000 $ (1)
Brayden McNabb 120 000 $ (1)
Andrew Copp 120 000 $ (2)
Dryden Hunt 115 000 $ (3)
J.T. Brown 110 000 $ (1)
Prab Rai 110 000 $ (1)
Eric Tangradi 110 000 $ (1)
Andrej Nestrasil 110 000 $ (1)
Colin Wilson 110 000 $ (1)
Bruno St-Jacques 110 000 $ (2)
Kevin Marshall 110 000 $ (1)
Joey MacDonald 100 000 $ (1)
Tomas Kundratek 100 000 $ (1)
Logan MacMillan 95 000 $ (2)
Miles Wood 92 500 $ (1)
Chris Wagner 92 500 $ (1)
Edward Pasquale 90 000 $ (1)
Scott Harrington 90 000 $ (2)
Scott Glennie 90 000 $ (1)
Ryan Sproul 90 000 $ (2)
Dylan McIlrath 85 000 $ (1)
JC Lipon 85 000 $ (3)
Christian Thomas 85 000 $ (1)
X - Jean-François Lapointe 80 000 $ (9)
David Musil 80 000 $ (2)
Mirko Hoefflin 75 000 $ (1)
Tyson Baillie 75 000 $ (1)
Barclay Goodrow 65 000 $ (1)
Total Farm Players32
Salary Commitment
Year 9 : 3 370 000 $
Year 10 : 1 360 000 $
Year 11 : 445 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 370 000 $
Year 10 : 1 360 000 $
Year 11 : 445 000 $
Year 12 : 80 000 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 7000 - 90 $ - 6 099 - 87,13%
Level 2: 6000 - 50 $ - 5 276 - 87,93%
Level 3: 3000 - 25 $ - 2 263 - 75,44%
Level 4: 5000 - 15 $ - 4 041 - 80,81%
Luxury : 1500 - 160 $ - 978 - 65,23%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 45 $ - 1 487 - 74,37%
Farm Level 2: 1000 - 25 $ - 752 - 75,23%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18 658 - 82,92%
Average Income per Game1 571 897 $
Year to Date Revenue18 862 760 $
Farm
Home Games Left29
Average Attendance - %2 240 - 74,66%
Average Income per Game120 039 $
Year to Date Revenue1 440 467 $

Expense

Pro Players Total Salaries63 550 000 $
Farm Players Total Salaries3 023 750 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 118 350 $
Farm Year To Date Expenses870 094 $
Pro Salary Cap To Date17 952 398 $
Farm Salary Cap To Date842 430 $

Estimate

Pro Estimated Season Revenue45 585 003 $
Farm Estimated Season Revenue3 481 129 $
Pro Remaining Season Days136
Pro Expenses Per Days341 223 $
Pro Estimated Expenses46 406 328 $
Farm Remaining Season Days136
Farm Expenses Per Days16 616 $
Farm Estimated Expenses2 259 776 $
Estimated Season Expenses48 666 104 $
Season Salary Cap63 550 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 450 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 550 000 $
Current Bank Account13 882 034 $
Projected Bank Account14 282 062 $

Pro Players Salaries

Loui Eriksson 7 000 000 $ (1)
Tyler Johnson 5 000 000 $ (2)
Cody Hodgson 4 500 000 $ (4)
Torey Krug 4 000 000 $ (2)
Nino Niederreiter 4 000 000 $ (2)
Colton Parayko 3 500 000 $ (4)
Michael Del Zotto 3 500 000 $ (2)
Slava Voynov 3 500 000 $ (3)
Marcus Johansson 3 500 000 $ (2)
Mikael Granlund 3 400 000 $ (1)
Carl Soderberg 3 000 000 $ (3)
Tomas Hertl 3 000 000 $ (2)
Nikolai Kulemin 3 000 000 $ (1)
Viktor Stalberg 2 500 000 $ (3)
Marc-Andre Gragnani (1 Way Contract) 2 500 000 $ (3)
Josh Bailey 2 250 000 $ (1)
Philip Larsen 1 850 000 $ (1)
Jonas Hiller 1 750 000 $ (3)
Louis Domingue 900 000 $ (1)
Johan Larsson 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 9 : 63 550 000 $
Year 10 : 45 150 000 $
Year 11 : 21 250 000 $
Year 12 : 8 000 000 $
Salary Average Commitment
Year 9 : 63 550 000 $
Year 10 : 45 150 000 $
Year 11 : 21 250 000 $
Year 12 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 550 000 $
Year 10 : 45 150 000 $
Year 11 : 21 250 000 $
Year 12 : 8 000 000 $

Farm Players Salaries

Chris Butler 185 000 $ (1)
Brad Hunt 180 000 $ (3)
Alexei Semenov 150 000 $ (2)
Dustin Jeffrey 150 000 $ (1)
Brett McLean 150 000 $ (1)
Jared Coreau 150 000 $ (3)
Mike Lee 150 000 $ (2)
Carter Rowney 135 000 $ (3)
Ville Koistinen 135 000 $ (3)
Mike Lundin (Out of Payroll) 100 000 $ (3)
Stefan Legein 100 000 $ (3)
Sebastian Stefaniszin 95 000 $ (1)
Gregory Hofmann 95 000 $ (2)
Kalle Kossila 92 500 $ (1)
Jared Staal 85 000 $ (2)
X - Philippe Ducharme 80 000 $ (9)
Adam Clendening 75 000 $ (1)
Joe Lavin 75 000 $ (1)
Victor Ohman 75 000 $ (2)
Jason Clark 75 000 $ (1)
Joshua Turnbull 75 000 $ (3)
David Toews 72 500 $ (1)
Matej Beran 70 000 $ (2)
Travis Brown 70 000 $ (3)
Aaron Ness 70 000 $ (3)
Keven Veilleux 67 500 $ (1)
Mikko Vainonen 65 000 $ (3)
Ruslan Bashkirov 65 000 $ (3)
Joel Mustonen 65 000 $ (2)
Tomas Nosek 61 250 $ (1)
Gabryel Paquin-Boudreau 60 000 $ (2)
Andy Rogers 50 000 $ (1)
Total Farm Players32
Salary Commitment
Year 9 : 3 123 750 $
Year 10 : 1 975 000 $
Year 11 : 1 225 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 123 750 $
Year 10 : 1 975 000 $
Year 11 : 1 225 000 $
Year 12 : 80 000 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 150 $ - 3 403 - 56,71%
Level 2: 5000 - 100 $ - 2 528 - 50,55%
Level 3: 2000 - 50 $ - 1 225 - 61,23%
Level 4: 4000 - 46 $ - 1 703 - 42,56%
Luxury : 1000 - 250 $ - 622 - 62,23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 441 - 72,05%
Farm Level 2: 1000 - 15 $ - 723 - 72,28%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %9 480 - 52,66%
Average Income per Game1 417 741 $
Year to Date Revenue17 012 896 $
Farm
Home Games Left29
Average Attendance - %2 164 - 72,13%
Average Income per Game85 784 $
Year to Date Revenue1 029 413 $

Expense

Pro Players Total Salaries48 025 000 $
Farm Players Total Salaries2 642 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 534 574 $
Farm Year To Date Expenses791 704 $
Pro Salary Cap To Date15 368 617 $
Farm Salary Cap To Date764 042 $

Estimate

Pro Estimated Season Revenue41 114 499 $
Farm Estimated Season Revenue2 487 748 $
Pro Remaining Season Days136
Pro Expenses Per Days258 644 $
Pro Estimated Expenses35 175 584 $
Farm Remaining Season Days136
Farm Expenses Per Days14 588 $
Farm Estimated Expenses1 983 968 $
Estimated Season Expenses37 159 552 $
Season Salary Cap48 025 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $18 975 000 $
Estimate Over Minimum Salary Cap of 0 $ 48 025 000 $
Current Bank Account10 277 974 $
Projected Bank Account16 720 669 $

Pro Players Salaries

Jack Johnson 6 750 000 $ (3)
Peter Mueller (Out of Payroll) 5 500 000 $ (2)
Connor Hellebuyck 5 000 000 $ (4)
Freddy Meyer 5 000 000 $ (1)
Martin Hanzal 4 500 000 $ (2)
Clarke MacArthur 4 150 000 $ (1)
David Backes 3 850 000 $ (1)
Matt Read 3 500 000 $ (3)
Mathieu Perreault 3 000 000 $ (2)
Cody Franson 2 500 000 $ (1)
Dmitry Kulikov 2 500 000 $ (2)
Mark McNeill 2 000 000 $ (1)
Josh Manson 1 750 000 $ (2)
David Fisher 1 700 000 $ (2)
Linden Vey 1 400 000 $ (2)
Marcus Kruger 1 100 000 $ (1)
Nicolas Deschamps 1 000 000 $ (1)
Will Weber 950 000 $ (1)
Johan Holmqvist 950 000 $ (1)
Jan Rutta 925 000 $ (1)
Joakim Nordstrom 900 000 $ (1)
Ian Schultz 850 000 $ (2)
Brady Vail (Out of Payroll) 800 000 $ (1)
Tyler Biggs 500 000 $ (3)
Total Pro Players24
Salary Commitment
Year 9 : 61 075 000 $
Year 10 : 36 950 000 $
Year 11 : 15 750 000 $
Year 12 : 5 000 000 $
Salary Average Commitment
Year 9 : 60 325 000 $
Year 10 : 36 950 000 $
Year 11 : 15 750 000 $
Year 12 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 61 075 000 $
Year 10 : 36 950 000 $
Year 11 : 15 750 000 $
Year 12 : 5 000 000 $

Farm Players Salaries

Josh Godfrey 150 000 $ (2)
Jonathan Racine 100 000 $ (3)
Jon Kalinski 100 000 $ (1)
Nathan Moon (Out of Payroll) 100 000 $ (2)
Michael Sauer 100 000 $ (1)
Chris Summers 100 000 $ (2)
Zac Rinaldo 100 000 $ (1)
Nick Petrecki 100 000 $ (3)
Colten Teubert 100 000 $ (2)
Bobby Farnham 95 000 $ (2)
Brandon Burlon 95 000 $ (2)
Jean-Francois Bérubé 95 000 $ (2)
James Livingston 95 000 $ (2)
Vitaly Kolesnik 95 000 $ (2)
Sergey Andronov 92 500 $ (1)
Carl Klingberg 90 000 $ (3)
Riley Holzapfel 85 000 $ (2)
Francis Beauvillier 85 000 $ (3)
Joe Basaraba 80 000 $ (2)
Josh Brittain 80 000 $ (2)
Jordan Weal 80 000 $ (1)
Maxime Tanguay 80 000 $ (3)
X - Stéphane Descheneaux (Out of Payroll) 80 000 $ (9)
Jack Campbell 75 000 $ (3)
Richard Nejezchleb 70 000 $ (3)
Zachary Hyman 70 000 $ (1)
Petr Straka 65 000 $ (3)
Mitchell Moroz 65 000 $ (3)
Matthew Deblouw 65 000 $ (3)
Zack Phillips 55 000 $ (3)
Total Farm Players30
Salary Commitment
Year 9 : 2 642 500 $
Year 10 : 2 100 000 $
Year 11 : 930 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 642 500 $
Year 10 : 2 100 000 $
Year 11 : 930 000 $
Year 12 : 80 000 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 95 $ - 5 286 - 75,51%
Level 2: 6000 - 46 $ - 5 496 - 91,60%
Level 3: 2000 - 40 $ - 1 539 - 76,97%
Level 4: 4000 - 29 $ - 2 662 - 66,54%
Luxury : 1000 - 250 $ - 619 - 61,89%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 1 515 - 75,74%
Farm Level 2: 1000 - 15 $ - 743 - 74,28%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15 602 - 78,01%
Average Income per Game1 403 672 $
Year to Date Revenue15 440 392 $
Farm
Home Games Left29
Average Attendance - %2 258 - 75,25%
Average Income per Game79 217 $
Year to Date Revenue950 607 $

Expense

Pro Players Total Salaries58 348 333 $
Farm Players Total Salaries2 530 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 662 833 $
Farm Year To Date Expenses722 072 $
Pro Salary Cap To Date17 496 880 $
Farm Salary Cap To Date694 414 $

Estimate

Pro Estimated Season Revenue42 110 160 $
Farm Estimated Season Revenue2 297 300 $
Pro Remaining Season Days136
Pro Expenses Per Days313 555 $
Pro Estimated Expenses42 643 480 $
Farm Remaining Season Days136
Farm Expenses Per Days13 989 $
Farm Estimated Expenses1 902 504 $
Estimated Season Expenses44 545 984 $
Season Salary Cap58 348 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $8 651 667 $
Estimate Over Minimum Salary Cap of 0 $ 58 348 333 $
Current Bank Account4 486 547 $
Projected Bank Account4 348 023 $

Pro Players Salaries

Nikita Kucherov (Out of Payroll) 8 000 000 $ (4)
Evgeni Malkin 8 000 000 $ (1)
Jonathan Quick 6 750 000 $ (4)
Nick Boynton 5 500 000 $ (1)
Patrick Sharp 5 500 000 $ (1)
Patrick Eaves 4 500 000 $ (2)
Kevin Shattenkirk 4 300 000 $ (1)
Matt Cullen 3 700 000 $ (2)
Alexei Emelin 3 500 000 $ (2)
Justin Schultz 2 700 000 $ (1)
Juraj Mikus 2 500 000 $ (2)
Scottie Upshall 2 000 000 $ (1)
David Rundblad 1 750 000 $ (3)
Ryan Dzingel 1 750 000 $ (2)
Tommy Wingels 1 500 000 $ (1)
Michael Raffl 1 200 000 $ (1)
Mitchell Marner 900 000 $ (2)
Calvin Pickard 900 000 $ (2)
Noel Acciari 725 000 $ (1)
Samuel Blais 673 333 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 348 333 $
Year 10 : 34 250 000 $
Year 11 : 16 500 000 $
Year 12 : 14 750 000 $
Salary Average Commitment
Year 9 : 64 848 333 $
Year 10 : 32 750 000 $
Year 11 : 15 000 000 $
Year 12 : 13 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 348 333 $
Year 10 : 34 250 000 $
Year 11 : 16 500 000 $
Year 12 : 14 750 000 $

Farm Players Salaries

Dana Tyrell 175 000 $ (2)
Adam Polasek 150 000 $ (2)
Jason Gregoire 150 000 $ (2)
Alexei Ponikarovsky 140 000 $ (2)
Patrick Dwyer 135 000 $ (1)
Kelsey Tessier 110 000 $ (2)
Robert Bortuzzo (Out of Payroll) 100 000 $ (1)
Max Gaede 100 000 $ (2)
Daniel Pribyl 100 000 $ (3)
David Honzik 100 000 $ (2)
Kevin Nastiuk 100 000 $ (1)
Radko Gudas 100 000 $ (1)
Kyle Clifford 95 000 $ (1)
Jakub Culek 95 000 $ (2)
Nicolas Shore 85 000 $ (1)
Corey Tropp 85 000 $ (1)
Alex Velischek 85 000 $ (2)
X - Mathieu Darcy 80 000 $ (9)
Ryan Martindale 80 000 $ (1)
Nick Sorensen (Out of Payroll) 80 000 $ (2)
Tyler Wotherspoon 80 000 $ (2)
Greg Pateryn 80 000 $ (1)
Matt Donovan 80 000 $ (1)
Justin Weller 70 000 $ (1)
Bradley Eidsness 70 000 $ (2)
Curtis Hamilton 70 000 $ (1)
Troy Hesketh 65 000 $ (1)
Charles-Olivier Rousse 50 000 $ (2)
Total Farm Players28
Salary Commitment
Year 9 : 2 710 000 $
Year 10 : 1 565 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 710 000 $
Year 10 : 1 565 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 7000 - 90 $ - 6 596 - 94,23%
Level 2: 5000 - 50 $ - 4 993 - 99,85%
Level 3: 2000 - 25 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 780 - 78,02%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 502 - 75,10%
Farm Level 2: 1000 - 15 $ - 726 - 72,62%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18 369 - 96,68%
Average Income per Game1 486 473 $
Year to Date Revenue17 837 676 $
Farm
Home Games Left29
Average Attendance - %2 228 - 74,28%
Average Income per Game88 852 $
Year to Date Revenue1 066 219 $

Expense

Pro Players Total Salaries61 975 000 $
Farm Players Total Salaries3 140 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 546 276 $
Farm Year To Date Expenses880 344 $
Pro Salary Cap To Date15 380 322 $
Farm Salary Cap To Date852 685 $

Estimate

Pro Estimated Season Revenue43 107 717 $
Farm Estimated Season Revenue2 576 696 $
Pro Remaining Season Days136
Pro Expenses Per Days332 846 $
Pro Estimated Expenses45 267 056 $
Farm Remaining Season Days136
Farm Expenses Per Days17 234 $
Farm Estimated Expenses2 343 824 $
Estimated Season Expenses47 610 880 $
Season Salary Cap61 975 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $5 025 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 975 000 $
Current Bank Account6 102 824 $
Projected Bank Account4 176 357 $

Pro Players Salaries

Alexander Edler 6 000 000 $ (3)
Jay Bouwmeester 6 000 000 $ (3)
Pierre-Marc Bouchard 5 500 000 $ (1)
Derek Morris 5 500 000 $ (1)
Wayne Simmonds 5 000 000 $ (3)
Johnny Oduya 5 000 000 $ (1)
Michal Neuvirth 4 500 000 $ (3)
Radim Vrbata 3 500 000 $ (1)
Anton Khudobin 3 500 000 $ (1)
Artem Anisimov 3 500 000 $ (3)
Jamie McGinn 2 900 000 $ (2)
Justin Abdelkader 2 500 000 $ (1)
Ben Hutton 1 400 000 $ (2)
Joel Champagne 1 000 000 $ (3)
Riley Sheahan 1 000 000 $ (2)
Matt Benning 925 000 $ (1)
Nick Cousins 900 000 $ (2)
Ryan Spooner 900 000 $ (1)
William Karlsson 900 000 $ (2)
Phillip Digiuseppe 900 000 $ (3)
Tanner Fritz 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 9 : 61 975 000 $
Year 10 : 34 000 000 $
Year 11 : 26 900 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 62 575 000 $
Year 10 : 34 600 000 $
Year 11 : 27 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 61 975 000 $
Year 10 : 34 000 000 $
Year 11 : 26 900 000 $
Year 12 : 0 $

Farm Players Salaries

Alex Killorn 175 000 $ (3)
Alex Plante 170 000 $ (3)
Mark Arcobello 150 000 $ (1)
Shane O'Brien 150 000 $ (1)
Anthony Bitetto 150 000 $ (2)
Andrew Hammond 150 000 $ (3)
Taylor Beck 140 000 $ (1)
Andrew Bodnarchuk 100 000 $ (1)
Austin Levi 100 000 $ (3)
Kamil Kreps 100 000 $ (2)
Brock Beukeboom 100 000 $ (1)
Josh Hennessy 100 000 $ (1)
Matt Hackett 100 000 $ (2)
Evgeni Dadonov 95 000 $ (1)
Daniel Brodin 90 000 $ (2)
Tyson Sexsmith 85 000 $ (3)
Colin Long 85 000 $ (2)
Jacob Lagace 85 000 $ (2)
AJ Jenks 85 000 $ (2)
Jyri Niemi 85 000 $ (1)
X - Cédric Racine 80 000 $ (9)
Logan Shaw 80 000 $ (3)
James Melindy 75 000 $ (3)
Julian Melchiori 75 000 $ (1)
Jared Knight 75 000 $ (1)
Justin Haché 75 000 $ (3)
Alex Hutchings 70 000 $ (3)
Paul Carey 70 000 $ (3)
Jamie Devane 70 000 $ (3)
Brent Andrews 65 000 $ (2)
Georgy Guryanov 60 000 $ (2)
Kent Simpson 50 000 $ (3)
Total Farm Players32
Salary Commitment
Year 9 : 3 140 000 $
Year 10 : 2 070 000 $
Year 11 : 1 250 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 190 000 $
Year 10 : 2 120 000 $
Year 11 : 1 250 000 $
Year 12 : 80 000 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 92 $ - 5 400 - 77,14%
Level 2: 6000 - 55 $ - 4 693 - 78,22%
Level 3: 2000 - 41 $ - 1 484 - 74,20%
Level 4: 4000 - 30 $ - 2 373 - 59,32%
Luxury : 1000 - 220 $ - 666 - 66,60%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 32 $ - 1 511 - 75,55%
Farm Level 2: 1000 - 14 $ - 751 - 75,13%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %14 616 - 73,08%
Average Income per Game1 468 182 $
Year to Date Revenue17 618 183 $
Farm
Home Games Left29
Average Attendance - %2 262 - 75,41%
Average Income per Game82 423 $
Year to Date Revenue989 072 $

Expense

Pro Players Total Salaries63 575 000 $
Farm Players Total Salaries2 731 666 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 470 046 $
Farm Year To Date Expenses760 302 $
Pro Salary Cap To Date18 304 070 $
Farm Salary Cap To Date732 643 $

Estimate

Pro Estimated Season Revenue42 577 276 $
Farm Estimated Season Revenue2 390 257 $
Pro Remaining Season Days136
Pro Expenses Per Days341 356 $
Pro Estimated Expenses46 424 416 $
Farm Remaining Season Days136
Farm Expenses Per Days15 062 $
Farm Estimated Expenses2 048 432 $
Estimated Season Expenses48 472 848 $
Season Salary Cap63 575 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 425 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 575 000 $
Current Bank Account6 887 080 $
Projected Bank Account3 381 765 $

Pro Players Salaries

Vincent Lecavalier 8 600 000 $ (1)
Brad Stuart 6 750 000 $ (2)
Oliver Ekman Larsson 6 250 000 $ (4)
Alexander Radulov 6 000 000 $ (2)
Milan Kraft 5 250 000 $ (2)
Drew Stafford 5 000 000 $ (1)
Tuukka Rask 5 000 000 $ (1)
Carl Gunnarsson (1 Way Contract) 3 400 000 $ (4)
Antoine Roussel 2 500 000 $ (1)
Ondrej Roman 2 250 000 $ (2)
Éric Gélinas 2 150 000 $ (1)
Melker Karlsson 2 000 000 $ (1)
David Desharnais 1 700 000 $ (1)
Jordan Schroeder 1 700 000 $ (1)
Jakub Jerabek 925 000 $ (1)
Travis Konecny 900 000 $ (3)
Kevin Fiala 900 000 $ (3)
Zach Werenski 900 000 $ (2)
Benjamin Conz 750 000 $ (2)
Jordan Messier 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 63 575 000 $
Year 10 : 33 350 000 $
Year 11 : 11 450 000 $
Year 12 : 9 650 000 $
Salary Average Commitment
Year 9 : 63 825 000 $
Year 10 : 33 350 000 $
Year 11 : 11 450 000 $
Year 12 : 9 650 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 575 000 $
Year 10 : 33 350 000 $
Year 11 : 11 450 000 $
Year 12 : 9 650 000 $

Farm Players Salaries

Mark Stuart 170 000 $ (2)
Viktor Fasth 160 000 $ (2)
Ben Chiarot 150 000 $ (3)
Anders Nilsson 150 000 $ (3)
Zbynek Michalek 130 000 $ (2)
Jakub Klepis 125 000 $ (3)
Konstantin Koltsov 125 000 $ (3)
Luke Witkowski 115 000 $ (3)
Ryan Potulny 110 000 $ (2)
Harry Zolnierczyk 100 000 $ (2)
Garnet Hathaway 95 000 $ (3)
Jerome Samson 95 000 $ (2)
Blake Weyrick 90 000 $ (3)
Ludwig Blomstrand 90 000 $ (2)
Ryan Murphy 90 000 $ (2)
Zach Redmond (Out of Payroll) 90 000 $ (2)
Boris Valabik 85 000 $ (2)
Hunter Shinkaruk 85 000 $ (3)
Keith Aulie 85 000 $ (3)
Kevin Roy 80 000 $ (2)
Kris Beech 80 000 $ (1)
Curtis Mckenzie 80 000 $ (1)
X - Éric St-Amand 80 000 $ (9)
Reece Scarlett (Out of Payroll) 80 000 $ (1)
Daniel Muzito-Bagenda 75 000 $ (2)
Zack Mitchell 75 000 $ (1)
Mackenzie MacEachern 75 000 $ (2)
Keegan Kanzig 70 000 $ (2)
Frederick Gaudreau 66 667 $ (1)
Total Farm Players29
Salary Commitment
Year 9 : 2 901 667 $
Year 10 : 2 520 000 $
Year 11 : 1 100 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 901 667 $
Year 10 : 2 520 000 $
Year 11 : 1 100 000 $
Year 12 : 80 000 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - 79 $ - 6 473 - 92,47%
Level 2: 5000 - 59 $ - 4 218 - 84,35%
Level 3: 2000 - 32 $ - 1 588 - 79,38%
Level 4: 4000 - 22 $ - 3 058 - 76,45%
Luxury : 1000 - 178 $ - 877 - 87,70%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 512 - 75,58%
Farm Level 2: 1000 - 15 $ - 742 - 74,18%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16 213 - 85,33%
Average Income per Game1 445 748 $
Year to Date Revenue17 348 977 $
Farm
Home Games Left29
Average Attendance - %2 254 - 75,12%
Average Income per Game89 650 $
Year to Date Revenue1 075 802 $

Expense

Pro Players Total Salaries62 475 000 $
Farm Players Total Salaries2 350 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 357 455 $
Farm Year To Date Expenses752 555 $
Pro Salary Cap To Date17 191 492 $
Farm Salary Cap To Date724 899 $

Estimate

Pro Estimated Season Revenue41 926 694 $
Farm Estimated Season Revenue2 599 855 $
Pro Remaining Season Days136
Pro Expenses Per Days335 505 $
Pro Estimated Expenses45 628 680 $
Farm Remaining Season Days136
Farm Expenses Per Days13 032 $
Farm Estimated Expenses1 772 352 $
Estimated Season Expenses47 401 032 $
Season Salary Cap62 475 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $4 525 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 475 000 $
Current Bank Account25 160 696 $
Projected Bank Account22 286 213 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (4)
Jonathan Toews 9 250 000 $ (5)
Semyon Varlamov 5 700 000 $ (3)
Jordan Eberle 5 500 000 $ (3)
Alex Pietrangelo 5 500 000 $ (1)
Tomas Tatar 4 500 000 $ (1)
Hampus Lindholm 4 000 000 $ (2)
Adam Larsson (Out of Payroll) 4 000 000 $ (2)
Sam Gagner 2 750 000 $ (2)
Seth Griffith 2 400 000 $ (3)
Brett Connolly 2 150 000 $ (1)
Eric Fehr 1 850 000 $ (1)
Simon Despres 1 750 000 $ (1)
Gabriel Dumont 1 500 000 $ (3)
Jesse Joensuu (Out of Payroll) 1 300 000 $ (2)
Kieran Millan 1 000 000 $ (2)
Troy Stetcher 925 000 $ (1)
Sébastian Aho 900 000 $ (3)
Dylan Larkin 900 000 $ (1)
Elias Lindholm 900 000 $ (2)
Jarred Tinordi 850 000 $ (1)
Joakim Ryan 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 9 : 67 775 000 $
Year 10 : 48 700 000 $
Year 11 : 34 750 000 $
Year 12 : 18 750 000 $
Salary Average Commitment
Year 9 : 67 125 000 $
Year 10 : 48 050 000 $
Year 11 : 34 100 000 $
Year 12 : 18 100 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 775 000 $
Year 10 : 48 700 000 $
Year 11 : 34 750 000 $
Year 12 : 18 750 000 $

Farm Players Salaries

Jiri Novotny (Out of Payroll) 180 000 $ (2)
Joseph Blandisi 170 000 $ (2)
Jiri Tlusty 150 000 $ (1)
Christopher Gibson 150 000 $ (3)
Alexandre Picard 130 000 $ (1)
Jeff Glass 130 000 $ (3)
Tomas Surovy 130 000 $ (1)
Yann Sauve 100 000 $ (2)
Ben Hanowski 100 000 $ (3)
Keith Seabrook 100 000 $ (3)
Justin Peters 95 000 $ (1)
Blake Geoffrion 95 000 $ (1)
Ryan Stanton 95 000 $ (3)
Zach Trotman 90 000 $ (1)
Scott Laughton (Out of Payroll) 90 000 $ (3)
Ben Maxwell 90 000 $ (2)
Tye McGinn 85 000 $ (3)
Michael Mersch 85 000 $ (1)
Scott Kosmachuk 85 000 $ (3)
Patrick Wey 85 000 $ (3)
X - Michael Gadbois (Out of Payroll) 80 000 $ (9)
Reece Willcox 80 000 $ (1)
Albert Yarullin 75 000 $ (3)
Roy Radke 70 000 $ (3)
Eddie Wittchow 70 000 $ (1)
Total Farm Players25
Salary Commitment
Year 9 : 2 610 000 $
Year 10 : 1 685 000 $
Year 11 : 1 145 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 610 000 $
Year 10 : 1 685 000 $
Year 11 : 1 145 000 $
Year 12 : 80 000 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - 95 $ - 5 258 - 87,63%
Level 2: 5000 - 65 $ - 3 950 - 79,00%
Level 3: 2000 - 40 $ - 1 570 - 78,52%
Level 4: 4000 - 25 $ - 3 058 - 76,46%
Luxury : 1000 - 190 $ - 811 - 81,07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 523 - 76,17%
Farm Level 2: 1000 - 15 $ - 739 - 73,89%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %14 647 - 81,37%
Average Income per Game1 406 319 $
Year to Date Revenue16 875 833 $
Farm
Home Games Left29
Average Attendance - %2 262 - 75,41%
Average Income per Game90 161 $
Year to Date Revenue1 081 927 $

Expense

Pro Players Total Salaries63 800 000 $
Farm Players Total Salaries2 857 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 365 968 $
Farm Year To Date Expenses844 309 $
Pro Salary Cap To Date18 200 025 $
Farm Salary Cap To Date816 645 $

Estimate

Pro Estimated Season Revenue40 783 263 $
Farm Estimated Season Revenue2 614 657 $
Pro Remaining Season Days136
Pro Expenses Per Days342 553 $
Pro Estimated Expenses46 587 208 $
Farm Remaining Season Days136
Farm Expenses Per Days15 731 $
Farm Estimated Expenses2 139 416 $
Estimated Season Expenses48 726 624 $
Season Salary Cap63 800 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $3 200 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 800 000 $
Current Bank Account10 497 020 $
Projected Bank Account5 168 316 $

Pro Players Salaries

Zach Parise 9 250 000 $ (5)
Alex Tanguay 9 000 000 $ (2)
Anze Kopitar 7 000 000 $ (2)
Brandon Saad 5 000 000 $ (1)
Filip Forsberg 5 000 000 $ (5)
Cory Schneider 4 500 000 $ (1)
John Klingberg (Out of Payroll) 4 500 000 $ (2)
Niklas Hjalmarsson 3 400 000 $ (3)
Jeff Petry 3 000 000 $ (2)
Leo Komarov 2 500 000 $ (1)
Jake Dowell 1 900 000 $ (1)
Dan Sexton 1 800 000 $ (1)
Nikita Nikitin 1 800 000 $ (2)
Joonas Donskoi 1 750 000 $ (2)
Jared Spurgeon (Out of Payroll) 1 700 000 $ (1)
Drew Miller 1 500 000 $ (1)
Jonathon Blum 1 400 000 $ (2)
Michael Leighton 1 400 000 $ (1)
Nikita Tryamkin 900 000 $ (2)
Alexander Wennberg 900 000 $ (2)
Dmitri Orlov 900 000 $ (1)
Tom Wilson 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 9 : 70 000 000 $
Year 10 : 48 800 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $
Salary Average Commitment
Year 9 : 69 850 000 $
Year 10 : 48 650 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 70 000 000 $
Year 10 : 48 800 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $

Farm Players Salaries

Robbie Earl (Out of Payroll) 160 000 $ (2)
Kurtis MacDermid 160 000 $ (3)
Ben Lovejoy 150 000 $ (1)
Jakub Kindl 140 000 $ (1)
Craig Cunningham 140 000 $ (2)
Mattias Tedenby 135 000 $ (2)
David Gilbert 120 000 $ (2)
Magnus Hellberg 110 000 $ (1)
Casey Borer 100 000 $ (3)
Stephen Johns 100 000 $ (2)
Phil DeSimone 100 000 $ (2)
Leland Irving 95 000 $ (1)
Scott Wedgewood 90 000 $ (3)
Chandler Stephenson 90 000 $ (3)
Mattias Modig 90 000 $ (3)
Michael McCarron 90 000 $ (3)
Michael Latta 85 000 $ (2)
Andrey Pedan 85 000 $ (3)
Tomas Kana 85 000 $ (1)
Evgeny Grachev 85 000 $ (1)
Danny Kristo 80 000 $ (2)
Ryan Stoa 80 000 $ (1)
X - Julien Gagné 80 000 $ (9)
Jean-Simon Allard 80 000 $ (1)
Michael Paliotta 80 000 $ (2)
Danny Biega 75 000 $ (1)
Adam Marsh 70 000 $ (3)
Andrew Yogan 70 000 $ (1)
Tomas Zizka 65 000 $ (1)
Colin Jacobs 65 000 $ (2)
Matt Delahey 62 500 $ (1)
Total Farm Players31
Salary Commitment
Year 9 : 3 017 500 $
Year 10 : 1 920 000 $
Year 11 : 855 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 017 500 $
Year 10 : 1 920 000 $
Year 11 : 855 000 $
Year 12 : 80 000 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - 89 $ - 6 641 - 94,87%
Level 2: 6000 - 45 $ - 5 493 - 91,55%
Level 3: 3000 - 25 $ - 2 418 - 80,60%
Level 4: 4000 - 22 $ - 3 690 - 92,25%
Luxury : 1000 - 189 $ - 883 - 88,30%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 492 - 74,61%
Farm Level 2: 1000 - 15 $ - 743 - 74,28%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19 125 - 91,07%
Average Income per Game1 499 877 $
Year to Date Revenue17 998 520 $
Farm
Home Games Left29
Average Attendance - %2 235 - 74,50%
Average Income per Game82 241 $
Year to Date Revenue986 895 $

Expense

Pro Players Total Salaries66 950 000 $
Farm Players Total Salaries3 011 667 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 376 083 $
Farm Year To Date Expenses820 540 $
Pro Salary Cap To Date18 210 103 $
Farm Salary Cap To Date792 888 $

Estimate

Pro Estimated Season Revenue43 496 423 $
Farm Estimated Season Revenue2 384 996 $
Pro Remaining Season Days136
Pro Expenses Per Days359 309 $
Pro Estimated Expenses48 866 024 $
Farm Remaining Season Days136
Farm Expenses Per Days16 551 $
Farm Estimated Expenses2 250 936 $
Estimated Season Expenses51 116 960 $
Season Salary Cap66 950 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $50 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 950 000 $
Current Bank Account12 933 720 $
Projected Bank Account7 698 179 $

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) 9 750 000 $ (3)
Marc Savard 7 750 000 $ (2)
Chuck Kobasew 6 000 000 $ (1)
Jake Muzzin 5 000 000 $ (4)
Cam Ward 5 000 000 $ (1)
Tyson Barrie 4 200 000 $ (1)
Fedor Tyutin 4 000 000 $ (4)
Kevin Klein 3 500 000 $ (2)
Carl Hagelin 3 100 000 $ (2)
Cam Atkinson 3 000 000 $ (1)
Jesper Fast 3 000 000 $ (3)
Andrew Macdonald 2 400 000 $ (1)
Igor Makarov 2 000 000 $ (1)
Marc-André Bourdon 1 800 000 $ (1)
Mitch Fadden 1 500 000 $ (1)
Mark Santorelli 1 400 000 $ (2)
Landon Ferraro 1 100 000 $ (1)
Vinni Lettieri 925 000 $ (1)
Jonathan Drouin 900 000 $ (2)
Aaron Dell 625 000 $ (1)
Total Pro Players20
Salary Commitment
Year 9 : 66 950 000 $
Year 10 : 38 400 000 $
Year 11 : 21 750 000 $
Year 12 : 9 000 000 $
Salary Average Commitment
Year 9 : 66 950 000 $
Year 10 : 38 400 000 $
Year 11 : 21 750 000 $
Year 12 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 950 000 $
Year 10 : 38 400 000 $
Year 11 : 21 750 000 $
Year 12 : 9 000 000 $

Farm Players Salaries

Philippe Dupuis (Out of Payroll) 175 000 $ (3)
Brandon Yip 175 000 $ (3)
Jeff Schultz 175 000 $ (2)
Jason Garrison 150 000 $ (1)
Staffan Kronwall 150 000 $ (1)
Rostislav Olesz 140 000 $ (1)
Morgan Ellis 140 000 $ (1)
Yan Stastny 140 000 $ (2)
Maxim Kondratiev 120 000 $ (1)
Kris Newbury 110 000 $ (2)
Micheal Wall 100 000 $ (1)
Mark Fayne 100 000 $ (1)
Matt Mahalak 97 500 $ (3)
Jacob Josefson 97 500 $ (2)
Cory Emmerton 95 000 $ (2)
Harrison Reed 95 000 $ (2)
Kyle Bigos 95 000 $ (1)
Jiri Sekac 90 000 $ (2)
Valeri Vasiliev 80 000 $ (3)
X - Martin Leblanc 80 000 $ (9)
Mario Lucia 75 000 $ (3)
Carlo Colaiacovo 75 000 $ (1)
Jeff Taffe 75 000 $ (1)
Edgars Kulda 70 000 $ (2)
Erik Nemec 70 000 $ (2)
Erik Thorell 70 000 $ (3)
Jackson Houck 70 000 $ (3)
Ross Johnston 66 667 $ (1)
François Tremblay 60 000 $ (2)
Karl Johansson 50 000 $ (3)
Seth Ambroz 50 000 $ (3)
Maximilien Le Sieur 50 000 $ (3)
Total Farm Players32
Salary Commitment
Year 9 : 3 186 667 $
Year 10 : 1 975 000 $
Year 11 : 972 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 186 667 $
Year 10 : 1 975 000 $
Year 11 : 972 500 $
Year 12 : 80 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
67 000 000 $

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 21 988 435 $ 67 300 000 $ -300 000 $ 67 300 000 $ 2 290 000 $ 27 710 000 $ 212950
BlackHawks 2 599 252 $ 59 050 000 $ 7 950 000 $ 59 050 000 $ 2 045 750 $ 27 954 250 $ 232245
BlueJacket 5 617 211 $ 65 350 000 $ 1 650 000 $ 65 350 000 $ 2 517 500 $ 27 482 500 $ 213051
Blues 67 739 941 $ 63 592 500 $ 3 407 500 $ 63 592 500 $ 2 775 000 $ 27 225 000 $ 203353
Bruins 23 874 505 $ 66 862 500 $ 137 500 $ 66 862 500 $ 2 500 000 $ 27 500 000 $ 212950
Canadiens 42 040 160 $ 65 850 000 $ 1 150 000 $ 65 850 000 $ 2 785 000 $ 27 215 000 $ 222749
Canucks 54 092 150 $ 57 842 500 $ 9 157 500 $ 57 842 500 $ 2 965 000 $ 27 035 000 $ 213152
Capitals 4 462 346 $ 66 550 000 $ 450 000 $ 66 550 000 $ 2 175 000 $ 27 825 000 $ 202444
Coyotes 16 533 650 $ 66 475 000 $ 525 000 $ 66 475 000 $ 2 700 000 $ 27 300 000 $ 203050
Devils 24 544 883 $ 62 778 333 $ 4 221 667 $ 62 778 333 $ 2 847 500 $ 27 152 500 $ 212950
Ducks 85 791 $ 64 600 000 $ 2 400 000 $ 64 600 000 $ 2 332 500 $ 27 667 500 $ 202747
Flames 96 811 901 $ 55 967 500 $ 11 032 500 $ 55 967 500 $ 2 902 500 $ 27 097 500 $ 232750
Flyers 9 725 525 $ 66 325 000 $ 675 000 $ 66 325 000 $ 2 085 000 $ 27 915 000 $ 202747
GoldenKnights 14 287 805 $ 65 508 750 $ 1 491 250 $ 65 508 750 $ 3 025 000 $ 26 975 000 $ 202949
Hurricanes 15 937 160 $ 65 122 500 $ 1 877 500 $ 65 122 500 $ 2 861 000 $ 27 139 000 $ 202747
Islanders 27 239 221 $ 66 950 000 $ 50 000 $ 66 950 000 $ 2 495 500 $ 27 504 500 $ 203050
Jets 138 338 274 $ 63 825 000 $ 3 175 000 $ 63 825 000 $ 3 032 500 $ 26 967 500 $ 203151
Kings 33 290 541 $ 66 667 500 $ 332 500 $ 66 667 500 $ 2 365 000 $ 27 635 000 $ 212748
Lightning 163 577 $ 66 112 500 $ 887 500 $ 66 112 500 $ 3 130 500 $ 26 869 500 $ 203353
MapleLeafs 18 804 404 $ 66 800 000 $ 200 000 $ 66 800 000 $ 3 170 000 $ 26 830 000 $ 203353
Nordiques 18 477 733 $ 65 139 167 $ 1 860 833 $ 65 139 167 $ 2 485 000 $ 27 515 000 $ 202747
Oilers 28 367 354 $ 60 750 000 $ 6 250 000 $ 60 750 000 $ 3 495 000 $ 26 505 000 $ 203050
Panthers 33 110 350 $ 63 447 500 $ 3 552 500 $ 63 447 500 $ 2 395 000 $ 27 605 000 $ 212748
Penguins 132 643 069 $ 66 050 500 $ 949 500 $ 66 050 500 $ 3 370 000 $ 26 630 000 $ 213253
Predators 13 882 034 $ 63 550 000 $ 3 450 000 $ 63 550 000 $ 3 023 750 $ 26 976 250 $ 203252
Rangers 10 277 974 $ 48 025 000 $ 18 975 000 $ 48 025 000 $ 2 642 500 $ 27 357 500 $ 243054
RedWings 4 486 547 $ 58 348 333 $ 8 651 667 $ 58 348 333 $ 2 530 000 $ 27 470 000 $ 202848
Sabres 6 102 824 $ 61 975 000 $ 5 025 000 $ 61 975 000 $ 3 140 000 $ 26 860 000 $ 213253
Senators 6 887 080 $ 63 575 000 $ 3 425 000 $ 63 575 000 $ 2 731 666 $ 27 268 334 $ 202949
Sharks 25 160 696 $ 62 475 000 $ 4 525 000 $ 62 475 000 $ 2 350 000 $ 27 650 000 $ 222547
Stars 10 497 020 $ 63 800 000 $ 3 200 000 $ 63 800 000 $ 2 857 500 $ 27 142 500 $ 223153
Wild 12 933 720 $ 66 950 000 $ 50 000 $ 66 950 000 $ 3 011 667 $ 26 988 333 $ 203252