Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 19 janvier 2018 at 15:19

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - 88 $ - 6 644 - 94,91%
Level 2: 6000 - 57 $ - 5 427 - 90,45%
Level 3: 3000 - 23 $ - 2 495 - 83,16%
Level 4: 5000 - 17 $ - 4 341 - 86,82%
Luxury : 1000 - 184 $ - 959 - 95,88%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 509 - 75,45%
Farm Level 2: 1000 - 25 $ - 761 - 76,05%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %19 865 - 90,30%
Average Income per Game1 734 137 $
Year to Date Revenue55 492 393 $
Farm
Home Games Left9
Average Attendance - %2 270 - 75,65%
Average Income per Game123 424 $
Year to Date Revenue3 949 569 $

Expense

Pro Players Total Salaries64 100 000 $
Farm Players Total Salaries2 482 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses49 229 628 $
Farm Year To Date Expenses1 800 110 $
Pro Salary Cap To Date48 760 057 $
Farm Salary Cap To Date1 722 694 $

Estimate

Pro Estimated Season Revenue15 607 236 $
Farm Estimated Season Revenue1 110 816 $
Pro Remaining Season Days40
Pro Expenses Per Days351 630 $
Pro Estimated Expenses14 065 200 $
Farm Remaining Season Days42
Farm Expenses Per Days13 884 $
Farm Estimated Expenses583 128 $
Estimated Season Expenses14 648 328 $
Season Salary Cap64 100 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $1 900 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 100 000 $
Current Bank Account8 014 146 $
Projected Bank Account10 083 870 $

Pro Players Salaries

Pavel Datsyuk 7 500 000 $ (2)
Phil Kessel 7 000 000 $ (3)
P.K. Subban 6 500 000 $ (2)
Jason Pominville 5 500 000 $ (1)
Mikko Koivu 5 500 000 $ (2)
Ryan Nugent-Hopkins 5 000 000 $ (3)
Dustin Byfuglien 4 500 000 $ (2)
Erik Johnson 4 500 000 $ (1)
Nail Yakupov 3 700 000 $ (1)
Jonas Hiller 3 250 000 $ (1)
Brian Willsie 2 150 000 $ (1)
Jared Cowen 2 000 000 $ (1)
John Gibson 1 500 000 $ (1)
Brandon Bollig 1 000 000 $ (3)
Alexei Marchenko (Out of Payroll) 900 000 $ (2)
Oscar Klefbom 900 000 $ (3)
Sam Reinhart 900 000 $ (3)
Jake Mccabe 900 000 $ (3)
Ryan Strome 900 000 $ (1)
Alan Quine 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 65 000 000 $
Year 9 : 41 500 000 $
Year 10 : 16 600 000 $
Year 11 : 0 $
Salary Average Commitment
Year 8 : 65 000 000 $
Year 9 : 41 500 000 $
Year 10 : 16 600 000 $
Year 11 : 0 $
Salary Cap with 1 Way Contract
Year 8 : 65 000 000 $
Year 9 : 41 500 000 $
Year 10 : 16 600 000 $
Year 11 : 0 $

Farm Players Salaries

Marcel Goc 155 000 $ (1)
Ryane Clowe 150 000 $ (1)
Lukas Kaspar 150 000 $ (1)
Shaone Morrisonn 140 000 $ (1)
Milan Jurcina 135 000 $ (2)
Alexander Svitov 100 000 $ (2)
Justin Holl 95 000 $ (1)
Josh Anderson 90 000 $ (3)
Casey Borer 85 000 $ (1)
Trevor Cann 85 000 $ (3)
X - Andru Matsoukas 80 000 $ (10)
Fredrik Pettersson-Wentzel 80 000 $ (2)
Dillon Fournier 80 000 $ (1)
Jesse Blacker 80 000 $ (1)
Brian McGrattan 77 500 $ (1)
Ethan Werek 75 000 $ (1)
Gaelan Patterson 75 000 $ (1)
Troy Rutkowski 75 000 $ (1)
Geordie Wudrick 75 000 $ (1)
Lars Volden 70 000 $ (3)
Robert Czarnik 70 000 $ (1)
Gregg Sutch 70 000 $ (2)
Steven Shipley 70 000 $ (2)
Theo Peckham (Out of Payroll) 70 000 $ (1)
Joe Lavin 70 000 $ (1)
Andrew Campbell 65 000 $ (3)
Justin Jokinen 65 000 $ (1)
Robin Figren 60 000 $ (1)
Benjamin Casavant 60 000 $ (1)
Total Farm Players29
Salary Commitment
Year 8 : 2 552 500 $
Year 9 : 845 000 $
Year 10 : 390 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 2 552 500 $
Year 9 : 845 000 $
Year 10 : 390 000 $
Year 11 : 80 000 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - 85 $ - 5 073 - 72,47%
Level 2: 6000 - 65 $ - 3 324 - 55,40%
Level 3: 2000 - 50 $ - 1 250 - 62,50%
Level 4: 4000 - 30 $ - 2 102 - 52,56%
Luxury : 1000 - 215 $ - 667 - 66,66%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 507 - 75,35%
Farm Level 2: 1000 - 11 $ - 742 - 74,17%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %12 416 - 62,08%
Average Income per Game1 563 433 $
Year to Date Revenue51 593 304 $
Farm
Home Games Left9
Average Attendance - %2 249 - 74,96%
Average Income per Game76 186 $
Year to Date Revenue2 437 952 $

Expense

Pro Players Total Salaries50 050 000 $
Farm Players Total Salaries2 920 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses49 007 070 $
Farm Year To Date Expenses2 378 679 $
Pro Salary Cap To Date48 537 504 $
Farm Salary Cap To Date2 301 278 $

Estimate

Pro Estimated Season Revenue12 507 468 $
Farm Estimated Season Revenue685 674 $
Pro Remaining Season Days40
Pro Expenses Per Days275 272 $
Pro Estimated Expenses11 010 880 $
Farm Remaining Season Days42
Farm Expenses Per Days16 237 $
Farm Estimated Expenses681 954 $
Estimated Season Expenses11 692 834 $
Season Salary Cap50 050 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $15 950 000 $
Estimate Over Minimum Salary Cap of 0 $ 50 050 000 $
Current Bank Account3 473 487 $
Projected Bank Account4 973 795 $

Pro Players Salaries

Simon Gagne 7 500 000 $ (3)
Antoine Vermette 5 600 000 $ (2)
Jiri Hudler (Out of Payroll) 5 000 000 $ (2)
Milan Lucic 4 900 000 $ (3)
Dennis Wideman (Out of Payroll) 4 500 000 $ (2)
Logan Couture 4 250 000 $ (2)
Chris Stewart 4 000 000 $ (2)
Tomas Fleischmann 3 800 000 $ (1)
PA Parenteau 3 600 000 $ (1)
Paul Martin (Out of Payroll) 3 150 000 $ (2)
Kyle Quincey 3 100 000 $ (1)
Eddie Lack 2 500 000 $ (1)
Marek Zagrapan 2 400 000 $ (2)
Shane O'Brien 2 000 000 $ (1)
Maxim Kondratiev 1 900 000 $ (1)
Tomas Kubalik 1 750 000 $ (2)
Antti Raanta 1 750 000 $ (3)
Sven Andrighetto 1 750 000 $ (3)
Matt Beleskey 1 500 000 $ (1)
Michael Stone 1 500 000 $ (2)
Ole Kristian Tollefsen 1 500 000 $ (1)
Jyrki Jokipakka (Out of Payroll) 1 400 000 $ (2)
John Armstrong 1 350 000 $ (1)
Jimmy Hayes 900 000 $ (2)
Total Pro Players24
Salary Commitment
Year 8 : 71 600 000 $
Year 9 : 50 350 000 $
Year 10 : 15 900 000 $
Year 11 : 0 $
Salary Average Commitment
Year 8 : 71 450 000 $
Year 9 : 50 200 000 $
Year 10 : 15 400 000 $
Year 11 : 0 $
Salary Cap with 1 Way Contract
Year 8 : 71 600 000 $
Year 9 : 50 350 000 $
Year 10 : 15 900 000 $
Year 11 : 0 $

Farm Players Salaries

Zac Larraza 700 000 $ (3)
Mike Lundin 150 000 $ (1)
Drew Schiestel 150 000 $ (3)
Andreas Nodl 140 000 $ (2)
Rod Pelley 100 000 $ (1)
Colton Sceviour 100 000 $ (3)
Kevin Connauton 100 000 $ (2)
Cal Clutterbuck 100 000 $ (3)
Anton Gustafsson 95 000 $ (3)
Nicola Riopel 90 000 $ (1)
Olivier Fortier 90 000 $ (1)
Adam Janosik 90 000 $ (2)
Dmitri Vorobiev (Out of Payroll) 85 000 $ (2)
Garth Murray 80 000 $ (2)
X - Sébastien Paris-Lortie 80 000 $ (10)
Brian Ferlin 80 000 $ (2)
Rick Berry 80 000 $ (1)
Michael Houser 80 000 $ (2)
Richard Petiot 80 000 $ (1)
Marek Tvrdon 75 000 $ (3)
Nick Oliver 70 000 $ (1)
Dustin Walsh 70 000 $ (1)
Raphael Bussieres 70 000 $ (3)
Robert Baillargeon 70 000 $ (3)
Grant McNeill 65 000 $ (1)
Shane McColgan 60 000 $ (3)
Benjamin Gallacher 55 000 $ (3)
Total Farm Players27
Salary Commitment
Year 8 : 3 005 000 $
Year 9 : 1 580 000 $
Year 10 : 925 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 3 005 000 $
Year 9 : 1 580 000 $
Year 10 : 925 000 $
Year 11 : 80 000 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 7000 - 88 $ - 6 430 - 91,86%
Level 2: 6000 - 43 $ - 5 546 - 92,43%
Level 3: 3000 - 15 $ - 2 603 - 86,78%
Level 4: 5000 - 14 $ - 4 538 - 90,75%
Luxury : 1500 - 125 $ - 1 064 - 70,95%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 30 $ - 1 502 - 75,08%
Farm Level 2: 1000 - 20 $ - 730 - 73,00%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %20 181 - 89,69%
Average Income per Game1 535 141 $
Year to Date Revenue50 659 662 $
Farm
Home Games Left8
Average Attendance - %2 232 - 74,39%
Average Income per Game94 850 $
Year to Date Revenue3 130 035 $

Expense

Pro Players Total Salaries62 100 000 $
Farm Players Total Salaries1 770 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 564 773 $
Farm Year To Date Expenses2 245 785 $
Pro Salary Cap To Date50 095 201 $
Farm Salary Cap To Date2 168 399 $

Estimate

Pro Estimated Season Revenue12 281 130 $
Farm Estimated Season Revenue758 796 $
Pro Remaining Season Days40
Pro Expenses Per Days340 761 $
Pro Estimated Expenses13 630 440 $
Farm Remaining Season Days42
Farm Expenses Per Days10 054 $
Farm Estimated Expenses422 268 $
Estimated Season Expenses14 052 708 $
Season Salary Cap62 100 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $3 900 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 100 000 $
Current Bank Account4 230 198 $
Projected Bank Account3 217 416 $

Pro Players Salaries

Tyler Seguin 7 650 000 $ (1)
Claude Giroux 7 500 000 $ (2)
Henrik Lundqvist 7 500 000 $ (4)
Brad Stuart 6 200 000 $ (1)
Taylor Hall 6 000 000 $ (1)
Brooks Orpik 4 750 000 $ (1)
Nathan MacKinnon 4 700 000 $ (2)
Victor Hedman 4 500 000 $ (2)
Roman Josi (Out of Payroll) 3 900 000 $ (1)
Curtis McElhinney (1 Way Contract) 2 300 000 $ (1)
Mats Zuccarello 1 500 000 $ (1)
Kenndal McArdle 1 400 000 $ (1)
Louis Leblanc 1 400 000 $ (2)
Jamie Lundmark 1 200 000 $ (1)
Tomas Kundratek 1 000 000 $ (2)
Max Domi 900 000 $ (2)
Alexander Wennberg 900 000 $ (3)
Ryan Spooner 900 000 $ (2)
Seth Jones 900 000 $ (3)
David Pastrnak 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 66 000 000 $
Year 9 : 31 100 000 $
Year 10 : 10 200 000 $
Year 11 : 7 500 000 $
Salary Average Commitment
Year 8 : 66 000 000 $
Year 9 : 31 100 000 $
Year 10 : 10 200 000 $
Year 11 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 8 : 66 000 000 $
Year 9 : 31 100 000 $
Year 10 : 10 200 000 $
Year 11 : 7 500 000 $

Farm Players Salaries

Michael Kostka 150 000 $ (3)
Mika Noronen 120 000 $ (2)
Maxim Gratchev 100 000 $ (3)
Jordon Southorn 90 000 $ (1)
Zach Redmond 90 000 $ (3)
Josh Unice 90 000 $ (2)
X - Jean-François Langelier (Out of Payroll) 80 000 $ (10)
Brandon Davidson 80 000 $ (1)
Andy Andreoff 80 000 $ (1)
William Wrenn 80 000 $ (1)
Dale Mitchell 80 000 $ (2)
John Ramage 80 000 $ (1)
Danick Paquette 75 000 $ (2)
Jason Kasdorf (Out of Payroll) 75 000 $ (3)
Yasin Cisse 70 000 $ (2)
Ryan Bourque 70 000 $ (1)
Marc-Olivier Roy 70 000 $ (3)
Kevin Sundher 65 000 $ (2)
Goran Bezina 65 000 $ (3)
Alex Coulombe (Out of Payroll) 65 000 $ (2)
Krys Kolanos 65 000 $ (3)
Scott Oke 60 000 $ (1)
Cameron Abney 60 000 $ (1)
Denis Kamaev 55 000 $ (3)
Total Farm Players24
Salary Commitment
Year 8 : 1 915 000 $
Year 9 : 1 315 000 $
Year 10 : 750 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 1 915 000 $
Year 9 : 1 315 000 $
Year 10 : 750 000 $
Year 11 : 80 000 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7000 - 91 $ - 6 387 - 91,24%
Level 2: 6000 - 57 $ - 5 296 - 88,26%
Level 3: 2000 - 38 $ - 1 650 - 82,50%
Level 4: 4000 - 24 $ - 3 365 - 84,13%
Luxury : 1000 - 200 $ - 777 - 77,67%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 471 - 73,54%
Farm Level 2: 1000 - 15 $ - 738 - 73,82%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %17 474 - 87,37%
Average Income per Game1 705 959 $
Year to Date Revenue56 296 642 $
Farm
Home Games Left8
Average Attendance - %2 209 - 73,64%
Average Income per Game88 827 $
Year to Date Revenue2 931 278 $

Expense

Pro Players Total Salaries65 850 000 $
Farm Players Total Salaries2 160 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 975 553 $
Farm Year To Date Expenses1 899 955 $
Pro Salary Cap To Date50 505 985 $
Farm Salary Cap To Date1 822 573 $

Estimate

Pro Estimated Season Revenue13 647 671 $
Farm Estimated Season Revenue710 613 $
Pro Remaining Season Days40
Pro Expenses Per Days361 141 $
Pro Estimated Expenses14 445 640 $
Farm Remaining Season Days42
Farm Expenses Per Days12 151 $
Farm Estimated Expenses510 342 $
Estimated Season Expenses14 955 982 $
Season Salary Cap65 850 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $150 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 850 000 $
Current Bank Account48 364 725 $
Projected Bank Account47 767 027 $

Pro Players Salaries

Sergei Bobrovsky 6 500 000 $ (4)
Alexander Semin 6 000 000 $ (1)
Jason Spezza 5 750 000 $ (2)
Sean Bergenheim 5 500 000 $ (2)
Andrew Ladd 5 000 000 $ (1)
Brad Marchand 5 000 000 $ (1)
Kyle Turris 4 900 000 $ (2)
Ryan Ellis 4 000 000 $ (4)
Matt Niskanen 4 000 000 $ (3)
Nick Foligno 3 650 000 $ (2)
Kevin Dallman 3 500 000 $ (2)
Jake Gardiner 2 400 000 $ (2)
Patrick Maroon (Out of Payroll) 2 000 000 $ (1)
James Sheppard 1 400 000 $ (2)
Philippe Dupuis 1 200 000 $ (1)
Klas Dahlbeck 1 200 000 $ (2)
Marc-Andre Bergeron 1 200 000 $ (1)
Mikael Tellqvist 1 100 000 $ (3)
Dale Weise 1 000 000 $ (3)
Ben Ryan 950 000 $ (3)
Martin Marincin 900 000 $ (2)
Brett Bulmer 700 000 $ (2)
Total Pro Players22
Salary Commitment
Year 8 : 67 850 000 $
Year 9 : 47 450 000 $
Year 10 : 17 550 000 $
Year 11 : 10 500 000 $
Salary Average Commitment
Year 8 : 68 766 666 $
Year 9 : 48 366 666 $
Year 10 : 17 550 000 $
Year 11 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 8 : 67 850 000 $
Year 9 : 47 450 000 $
Year 10 : 17 550 000 $
Year 11 : 10 500 000 $

Farm Players Salaries

Jordan Caron (Out of Payroll) 150 000 $ (3)
Josh Jooris 150 000 $ (3)
Alexander Urbom 150 000 $ (3)
Nick Spaling (Out of Payroll) 140 000 $ (2)
Barry Tallackson 140 000 $ (3)
Cade Fairchild 120 000 $ (1)
Ben Smith 120 000 $ (2)
Yannick Weber 115 000 $ (2)
Mikko Koskinen 115 000 $ (2)
Philip McRae 100 000 $ (2)
Brenden Dillon 100 000 $ (2)
Mathieu Corbeil 95 000 $ (2)
Philippe Cornet 80 000 $ (3)
X - Kevin Ouellette 80 000 $ (10)
Mathieu Brodeur 80 000 $ (3)
Marek Viedensky 80 000 $ (1)
Thomas Larkin 80 000 $ (1)
Antoine Lafleur 80 000 $ (1)
Tyler Pitlick 75 000 $ (2)
Troy Vance 70 000 $ (3)
Daniel Delisle 70 000 $ (1)
Philip Tot 65 000 $ (1)
Colin Suellentrop 55 000 $ (3)
Total Farm Players23
Salary Commitment
Year 8 : 2 310 000 $
Year 9 : 1 815 000 $
Year 10 : 955 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 2 310 000 $
Year 9 : 1 815 000 $
Year 10 : 955 000 $
Year 11 : 80 000 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 7000 - 92 $ - 5 769 - 82,42%
Level 2: 6000 - 60 $ - 4 392 - 73,21%
Level 3: 3000 - 26 $ - 2 378 - 79,26%
Level 4: 5000 - 23 $ - 3 613 - 72,27%
Luxury : 1500 - 135 $ - 1 071 - 71,38%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 31 $ - 1 497 - 74,85%
Farm Level 2: 1000 - 13 $ - 761 - 76,10%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %17 224 - 76,55%
Average Income per Game1 577 869 $
Year to Date Revenue52 069 683 $
Farm
Home Games Left9
Average Attendance - %2 258 - 75,27%
Average Income per Game81 263 $
Year to Date Revenue2 600 430 $

Expense

Pro Players Total Salaries65 950 000 $
Farm Players Total Salaries4 460 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 198 377 $
Farm Year To Date Expenses2 351 433 $
Pro Salary Cap To Date50 728 812 $
Farm Salary Cap To Date2 274 037 $

Estimate

Pro Estimated Season Revenue12 622 953 $
Farm Estimated Season Revenue731 371 $
Pro Remaining Season Days40
Pro Expenses Per Days361 685 $
Pro Estimated Expenses14 467 400 $
Farm Remaining Season Days42
Farm Expenses Per Days24 516 $
Farm Estimated Expenses1 029 672 $
Estimated Season Expenses15 497 072 $
Season Salary Cap65 950 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $50 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 950 000 $
Current Bank Account23 470 510 $
Projected Bank Account21 327 762 $

Pro Players Salaries

Jamie Benn 8 500 000 $ (4)
Dion Phaneuf 8 000 000 $ (4)
Shea Weber 7 500 000 $ (4)
Andrei Kostitsyn 7 500 000 $ (5)
Jonathan Bernier 4 200 000 $ (1)
Alex Galchenyuk 4 000 000 $ (3)
Gilbert Brule 3 700 000 $ (1)
Gustav Nyquist 3 200 000 $ (2)
David Schlemko 3 200 000 $ (3)
Jay Beagle 3 000 000 $ (1)
Stephane Da Costa 1 750 000 $ (1)
Shawn Lalonde 1 750 000 $ (1)
Pavel Vorobiev 1 700 000 $ (1)
Damien Brunner 1 500 000 $ (1)
Danny DeKeyser 1 500 000 $ (1)
Karri Ramo 1 450 000 $ (1)
Prab Rai 1 000 000 $ (1)
Jack Eichel 900 000 $ (3)
Ryan Howse 800 000 $ (1)
Austin Madaisky 800 000 $ (2)
Total Pro Players20
Salary Commitment
Year 8 : 65 950 000 $
Year 9 : 43 600 000 $
Year 10 : 39 600 000 $
Year 11 : 31 500 000 $
Salary Average Commitment
Year 8 : 64 450 000 $
Year 9 : 42 100 000 $
Year 10 : 38 100 000 $
Year 11 : 30 000 000 $
Salary Cap with 1 Way Contract
Year 8 : 65 950 000 $
Year 9 : 43 600 000 $
Year 10 : 39 600 000 $
Year 11 : 31 500 000 $

Farm Players Salaries

Jakub Klepis 1 050 000 $ (1)
Philip Lane 900 000 $ (2)
Joey Crabb 150 000 $ (1)
Michal Barinka 150 000 $ (1)
BJ Crombeen 145 000 $ (1)
Justin Falk (Out of Payroll) 110 000 $ (1)
Matt Tennyson 100 000 $ (3)
Kirill Lyamin 100 000 $ (3)
Francois Bouchard 100 000 $ (3)
Jean-Phillipe Cote 100 000 $ (3)
Adam Pardy 100 000 $ (2)
Kyle Wilson 95 000 $ (2)
Olivier Roy 95 000 $ (2)
Max Nicastro 95 000 $ (2)
James Wright 95 000 $ (2)
Kristopher Foucault 90 000 $ (2)
Jason Ward 80 000 $ (1)
X - Simon Gratton 80 000 $ (10)
Johan Sundstrom 80 000 $ (3)
Austen Brassard 75 000 $ (3)
Martin Ouellette 75 000 $ (2)
Bill Arnold 75 000 $ (2)
Joachim Nermark 75 000 $ (3)
Garrett Meurs 70 000 $ (3)
Tony Salmelainen 70 000 $ (1)
Luca Caputi 70 000 $ (1)
Thomas Pock 70 000 $ (1)
Ben Winnett 70 000 $ (1)
Max Gardiner 70 000 $ (2)
Lasse Kukkonen 70 000 $ (1)
Jambon d'urgence 9 65 000 $ (1)
Total Farm Players31
Salary Commitment
Year 8 : 4 570 000 $
Year 9 : 1 660 000 $
Year 10 : 780 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 4 570 000 $
Year 9 : 1 660 000 $
Year 10 : 780 000 $
Year 11 : 80 000 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - 70 $ - 6 359 - 90,84%
Level 2: 6000 - 35 $ - 5 443 - 90,71%
Level 3: 3000 - 20 $ - 2 340 - 77,99%
Level 4: 5000 - 10 $ - 4 439 - 88,79%
Luxury : 1000 - 150 $ - 972 - 97,18%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 30 $ - 1 496 - 74,79%
Farm Level 2: 1000 - 15 $ - 763 - 76,30%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %19 552 - 88,87%
Average Income per Game1 379 652 $
Year to Date Revenue45 528 515 $
Farm
Home Games Left8
Average Attendance - %2 259 - 75,29%
Average Income per Game90 006 $
Year to Date Revenue2 970 211 $

Expense

Pro Players Total Salaries62 950 000 $
Farm Players Total Salaries2 480 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses49 601 622 $
Farm Year To Date Expenses1 930 428 $
Pro Salary Cap To Date49 132 052 $
Farm Salary Cap To Date1 853 020 $

Estimate

Pro Estimated Season Revenue11 037 216 $
Farm Estimated Season Revenue720 051 $
Pro Remaining Season Days40
Pro Expenses Per Days345 380 $
Pro Estimated Expenses13 815 200 $
Farm Remaining Season Days42
Farm Expenses Per Days13 871 $
Farm Estimated Expenses582 582 $
Estimated Season Expenses14 397 782 $
Season Salary Cap62 950 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $3 050 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 950 000 $
Current Bank Account48 821 933 $
Projected Bank Account46 181 418 $

Pro Players Salaries

Eric Staal 8 750 000 $ (1)
John Tavares 7 400 000 $ (1)
Milan Michalek 6 000 000 $ (1)
Pierre-Marc Bouchard 5 500 000 $ (2)
Barret Jackman 4 650 000 $ (1)
Ryan McDonagh (Out of Payroll) 4 500 000 $ (1)
Andrej Meszaros 4 500 000 $ (3)
Frederik Andersen 4 400 000 $ (1)
Nick Schultz 3 200 000 $ (1)
Tom Pyatt 3 100 000 $ (3)
Chad Johnson 2 800 000 $ (1)
Brad Richardson 2 500 000 $ (3)
Roman Horak 1 500 000 $ (1)
Andreas Martinsen 1 150 000 $ (2)
J.T. Brown 1 100 000 $ (1)
Daniel Carr 1 000 000 $ (1)
Esa Lindell 900 000 $ (3)
Sean Monahan 900 000 $ (1)
Jean Gabriel Pageau 900 000 $ (1)
Sami Vatanen 900 000 $ (1)
Cody Ceci 900 000 $ (2)
Jimmy Vesey 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 8 : 67 450 000 $
Year 9 : 19 450 000 $
Year 10 : 11 900 000 $
Year 11 : 0 $
Salary Average Commitment
Year 8 : 66 950 000 $
Year 9 : 18 950 000 $
Year 10 : 11 400 000 $
Year 11 : 0 $
Salary Cap with 1 Way Contract
Year 8 : 67 450 000 $
Year 9 : 19 450 000 $
Year 10 : 11 900 000 $
Year 11 : 0 $

Farm Players Salaries

Grant Clitsome 190 000 $ (1)
Dan Sexton 160 000 $ (2)
Andre Benoit 150 000 $ (2)
Kevin Quick 140 000 $ (3)
Ryan O'Marra 140 000 $ (2)
Shawn Matthias (Out of Payroll) 140 000 $ (2)
Marcel Hossa 120 000 $ (1)
Trevor Van Riemsdyk 110 000 $ (1)
Justin Fontaine 100 000 $ (3)
Harri Sateri 90 000 $ (1)
Peter Delmas 90 000 $ (1)
Philip Samuelsson 90 000 $ (1)
Nick Cousins 90 000 $ (3)
Sean Kuraly 85 000 $ (3)
Carter Ashton 80 000 $ (1)
Justin Sefton 80 000 $ (1)
X - Mathieu Roy 80 000 $ (10)
Tanner Richard 80 000 $ (3)
Maxime Clermont 80 000 $ (1)
Jesper Pettersson 80 000 $ (1)
Curtis Mckenzie 80 000 $ (1)
Corban Knight 80 000 $ (1)
Brett Sutter 75 000 $ (2)
Julien Pelletier 75 000 $ (2)
Matia Marcantuoni 70 000 $ (2)
Dante Salituro 65 000 $ (3)
Total Farm Players26
Salary Commitment
Year 8 : 2 620 000 $
Year 9 : 1 450 000 $
Year 10 : 640 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 2 620 000 $
Year 9 : 1 450 000 $
Year 10 : 640 000 $
Year 11 : 80 000 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 100 $ - 4 982 - 83,04%
Level 2: 5000 - 60 $ - 4 451 - 89,03%
Level 3: 2000 - 35 $ - 1 818 - 90,91%
Level 4: 4000 - 20 $ - 3 963 - 99,08%
Luxury : 1000 - 200 $ - 790 - 78,95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 471 - 73,57%
Farm Level 2: 1000 - 15 $ - 726 - 72,60%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %16 005 - 88,92%
Average Income per Game1 538 898 $
Year to Date Revenue50 783 628 $
Farm
Home Games Left9
Average Attendance - %2 197 - 73,24%
Average Income per Game88 590 $
Year to Date Revenue2 834 865 $

Expense

Pro Players Total Salaries63 700 000 $
Farm Players Total Salaries2 255 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses48 047 013 $
Farm Year To Date Expenses1 725 222 $
Pro Salary Cap To Date47 577 438 $
Farm Salary Cap To Date1 647 790 $

Estimate

Pro Estimated Season Revenue12 311 183 $
Farm Estimated Season Revenue797 306 $
Pro Remaining Season Days40
Pro Expenses Per Days349 457 $
Pro Estimated Expenses13 978 280 $
Farm Remaining Season Days42
Farm Expenses Per Days12 661 $
Farm Estimated Expenses531 762 $
Estimated Season Expenses14 510 042 $
Season Salary Cap63 700 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $2 300 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 700 000 $
Current Bank Account56 609 709 $
Projected Bank Account55 208 156 $

Pro Players Salaries

Brian Campbell 6 500 000 $ (1)
T.J. Oshie 6 500 000 $ (4)
Pekka Rinne 6 000 000 $ (1)
Kyle Okposo 5 650 000 $ (1)
Adam Henrique 4 000 000 $ (2)
Zach Bogosian 3 900 000 $ (1)
TJ Brodie 3 900 000 $ (3)
Conor Sheary 3 500 000 $ (3)
Michael Frolik 3 150 000 $ (1)
Dave Bolland 2 700 000 $ (1)
Jonas Gustavsson (Out of Payroll) 2 500 000 $ (1)
Mattew Calvert 2 200 000 $ (2)
Mark Flood 2 000 000 $ (2)
Tom Gilbert 1 800 000 $ (1)
Niko Kapanen 1 750 000 $ (1)
Dennis Rasmussen 1 500 000 $ (3)
Kevan Miller 1 400 000 $ (2)
Colby Robak 1 400 000 $ (1)
Tobias Rieder 900 000 $ (3)
Leon Draisaitl 900 000 $ (2)
Stefan Noesen (Out of Payroll) 850 000 $ (3)
Ivan Telegin 800 000 $ (2)
Brendan Woods 750 000 $ (2)
Total Pro Players23
Salary Commitment
Year 8 : 64 550 000 $
Year 9 : 29 200 000 $
Year 10 : 17 150 000 $
Year 11 : 6 500 000 $
Salary Average Commitment
Year 8 : 63 250 000 $
Year 9 : 27 900 000 $
Year 10 : 15 850 000 $
Year 11 : 5 200 000 $
Salary Cap with 1 Way Contract
Year 8 : 64 550 000 $
Year 9 : 29 200 000 $
Year 10 : 17 150 000 $
Year 11 : 6 500 000 $

Farm Players Salaries

Tim Kennedy 150 000 $ (2)
Michael Garnett 150 000 $ (1)
Taylor Ellington (Out of Payroll) 150 000 $ (3)
Kyle Cumiskey 130 000 $ (3)
John-Michael Liles 120 000 $ (1)
Branislav Mezei 110 000 $ (3)
Viktor Tikhonov 100 000 $ (3)
Jake Hansen 100 000 $ (2)
David Clarkson 95 000 $ (1)
Andy Chiodo 95 000 $ (1)
Brendan Mikkelson 92 500 $ (2)
John Moore 90 000 $ (1)
Jaroslav Janus 90 000 $ (2)
Maxime Sauve 90 000 $ (2)
Joe Morrow (Out of Payroll) 85 000 $ (3)
Bud Holloway 85 000 $ (2)
Aaron Marvin 85 000 $ (2)
Scott Timmins 82 500 $ (2)
T.J. Hensick 80 000 $ (1)
X - Luc Chicoine 80 000 $ (10)
Brett Ponich 75 000 $ (1)
Jeremy Price 75 000 $ (1)
Kevin Lynch 70 000 $ (1)
Vinny Saponari 70 000 $ (2)
Joey Leach 70 000 $ (2)
Daultan Leveille 70 000 $ (1)
Total Farm Players26
Salary Commitment
Year 8 : 2 490 000 $
Year 9 : 1 570 000 $
Year 10 : 655 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 2 490 000 $
Year 9 : 1 570 000 $
Year 10 : 655 000 $
Year 11 : 80 000 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 7000 - 90 $ - 6 397 - 91,38%
Level 2: 5000 - 50 $ - 4 991 - 99,81%
Level 3: 2000 - 35 $ - 1 800 - 90,01%
Level 4: 4000 - 20 $ - 3 929 - 98,21%
Luxury : 1000 - 140 $ - 984 - 98,39%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 500 - 75,01%
Farm Level 2: 1000 - 20 $ - 742 - 74,22%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18 100 - 95,26%
Average Income per Game1 585 802 $
Year to Date Revenue52 331 469 $
Farm
Home Games Left8
Average Attendance - %2 242 - 74,74%
Average Income per Game113 719 $
Year to Date Revenue3 752 718 $

Expense

Pro Players Total Salaries59 350 000 $
Farm Players Total Salaries4 502 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses48 865 780 $
Farm Year To Date Expenses2 238 100 $
Pro Salary Cap To Date48 396 201 $
Farm Salary Cap To Date2 160 701 $

Estimate

Pro Estimated Season Revenue12 686 417 $
Farm Estimated Season Revenue909 750 $
Pro Remaining Season Days40
Pro Expenses Per Days325 815 $
Pro Estimated Expenses13 032 600 $
Farm Remaining Season Days42
Farm Expenses Per Days24 745 $
Farm Estimated Expenses1 039 290 $
Estimated Season Expenses14 071 890 $
Season Salary Cap59 350 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $6 650 000 $
Estimate Over Minimum Salary Cap of 0 $ 59 350 000 $
Current Bank Account2 656 407 $
Projected Bank Account2 180 684 $

Pro Players Salaries

Jeff Carter 7 000 000 $ (1)
Derek Morris (Out of Payroll) 5 500 000 $ (2)
Devan Dubnyk 5 500 000 $ (3)
Gabriel Landeskog 5 000 000 $ (2)
Mark Streit 5 000 000 $ (1)
Sergei Kostitsyn 4 500 000 $ (2)
Joffrey Lupul 4 250 000 $ (2)
Ondrej Fiala 4 000 000 $ (1)
Christian Ehrhoff 3 750 000 $ (2)
Jonas Brodin 2 950 000 $ (3)
Viktor Stalberg 2 700 000 $ (1)
James Reimer 2 400 000 $ (1)
Josh Bailey 2 400 000 $ (1)
Mason Raymond 1 900 000 $ (1)
Jay McClement (1 Way Contract) 1 600 000 $ (2)
-1 Way Contract Salary Cap : 1 600 000 $
Dylan DeMelo 1 000 000 $ (3)
David Savard 900 000 $ (1)
Calle Jarnkrok 900 000 $ (2)
Morgan Rielly 900 000 $ (3)
Filip Forsberg 900 000 $ (1)
Tyler Toffoli 900 000 $ (1)
Matthew Nieto 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 8 : 64 850 000 $
Year 9 : 36 750 000 $
Year 10 : 11 250 000 $
Year 11 : 0 $
Salary Average Commitment
Year 8 : 64 850 000 $
Year 9 : 36 750 000 $
Year 10 : 11 250 000 $
Year 11 : 0 $
Salary Cap with 1 Way Contract
Year 8 : 64 850 000 $
Year 9 : 36 750 000 $
Year 10 : 11 250 000 $
Year 11 : 0 $

Farm Players Salaries

Jay McClement 1 600 000 $ (2)
Sebastien Caron 175 000 $ (1)
Dick Axelsson 150 000 $ (1)
John Mitchell 150 000 $ (1)
Frank Vatrano 140 000 $ (3)
Brandon Mcmillan 140 000 $ (2)
Adam McQuaid 140 000 $ (2)
Patrick Desrochers 135 000 $ (1)
Jani Rita 130 000 $ (1)
Jozef Balej 125 000 $ (1)
Chris Conner 125 000 $ (1)
Josef Melichar 115 000 $ (1)
Vladimir Sobotka 110 000 $ (2)
Sergei Korostin 100 000 $ (3)
Erik Condra 100 000 $ (1)
Eric Knodel 100 000 $ (1)
Blair Jones 90 000 $ (1)
David Warsofsky 90 000 $ (3)
Ryan Button 90 000 $ (3)
Mitch Wahl 90 000 $ (3)
Joe Stejskal 82 500 $ (1)
Kirill Kabanov 80 000 $ (2)
X - Guillaume Cazes 80 000 $ (10)
Brandon Gormley 80 000 $ (2)
Tyler Plante 75 000 $ (2)
Peter Andersson 75 000 $ (1)
Brent Regner 70 000 $ (1)
Corey Cowick 65 000 $ (2)
Total Farm Players28
Salary Commitment
Year 8 : 4 502 500 $
Year 9 : 1 440 000 $
Year 10 : 590 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 4 502 500 $
Year 9 : 1 440 000 $
Year 10 : 590 000 $
Year 11 : 80 000 $

Coyotes

Coyotes is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 7000 - 95 $ - 5 508 - 78,68%
Level 2: 5000 - 65 $ - 4 022 - 80,45%
Level 3: 2000 - 45 $ - 1 401 - 70,03%
Level 4: 4000 - 30 $ - 2 678 - 66,96%
Luxury : 1000 - 195 $ - 814 - 81,38%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 492 - 74,59%
Farm Level 2: 1000 - 15 $ - 753 - 75,34%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %14 423 - 75,91%
Average Income per Game1 569 353 $
Year to Date Revenue51 788 649 $
Farm
Home Games Left8
Average Attendance - %2 245 - 74,84%
Average Income per Game90 194 $
Year to Date Revenue2 976 413 $

Expense

Pro Players Total Salaries66 400 000 $
Farm Players Total Salaries4 370 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 636 136 $
Farm Year To Date Expenses2 300 496 $
Pro Salary Cap To Date51 166 555 $
Farm Salary Cap To Date2 223 095 $

Estimate

Pro Estimated Season Revenue12 554 824 $
Farm Estimated Season Revenue721 555 $
Pro Remaining Season Days40
Pro Expenses Per Days364 130 $
Pro Estimated Expenses14 565 200 $
Farm Remaining Season Days42
Farm Expenses Per Days24 032 $
Farm Estimated Expenses1 009 344 $
Estimated Season Expenses15 574 544 $
Season Salary Cap66 400 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $-400 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 400 000 $
Current Bank Account15 123 322 $
Projected Bank Account12 825 157 $

Pro Players Salaries

Jordan Staal 6 500 000 $ (3)
Bryan Little 6 500 000 $ (5)
James Neal 6 000 000 $ (3)
Ondrej Pavelec 5 750 000 $ (3)
Mark Giordano 5 500 000 $ (3)
Chris Higgins 5 500 000 $ (3)
Jussi Jokinen 5 000 000 $ (1)
Brayden Schenn 4 500 000 $ (4)
Thomas Greiss 4 200 000 $ (2)
Brian Boyle 3 250 000 $ (2)
Tuomo Ruutu 2 150 000 $ (2)
Ty Rattie 2 000 000 $ (1)
Michael Grabner 1 800 000 $ (1)
Steven Kampfer 1 200 000 $ (1)
Tanner Glass 1 200 000 $ (1)
Connor Murphy 900 000 $ (2)
Anton Lander 900 000 $ (1)
Calvin de Haan 900 000 $ (1)
Brayden McNabb 900 000 $ (1)
Brady Skjei 900 000 $ (3)
Ben Chiarot 850 000 $ (1)
Total Pro Players21
Salary Commitment
Year 8 : 66 400 000 $
Year 9 : 51 650 000 $
Year 10 : 41 150 000 $
Year 11 : 11 000 000 $
Salary Average Commitment
Year 8 : 66 900 000 $
Year 9 : 52 150 000 $
Year 10 : 41 650 000 $
Year 11 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 8 : 66 400 000 $
Year 9 : 51 650 000 $
Year 10 : 41 150 000 $
Year 11 : 11 000 000 $

Farm Players Salaries

Andrei Loktionov 1 400 000 $ (2)
Boyd Gordon 900 000 $ (2)
Chris Tierney 150 000 $ (3)
Philipp Grubauer 125 000 $ (1)
Petr Kalus 120 000 $ (1)
Brett Skinner 100 000 $ (1)
Seth Helgeson 100 000 $ (1)
Brad Malone 95 000 $ (2)
Jerome Samson 95 000 $ (3)
Corey Trivino 85 000 $ (1)
Radek Smolenak 85 000 $ (2)
Chet Pickard 85 000 $ (1)
Joel Gistedt 80 000 $ (2)
Denis Bodrov 80 000 $ (1)
X - Louis-Philippe DesHaies 80 000 $ (10)
Ludvig Rensfeldt 80 000 $ (2)
Mikhail Stefanovich 80 000 $ (1)
Radoslav Illo 80 000 $ (1)
Derek Rodwell 75 000 $ (1)
Colin Sullivan 75 000 $ (1)
Samuel Noreau 70 000 $ (2)
Jerome Gauthier-Leduc 70 000 $ (2)
Patrick McNally 70 000 $ (2)
Philippe Hudon 65 000 $ (2)
Brandon Hynes 65 000 $ (2)
Jay Dickman 60 000 $ (2)
Total Farm Players26
Salary Commitment
Year 8 : 4 370 000 $
Year 9 : 1 295 000 $
Year 10 : 325 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 4 370 000 $
Year 9 : 1 295 000 $
Year 10 : 325 000 $
Year 11 : 80 000 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 7000 - 95 $ - 5 361 - 76,59%
Level 2: 5000 - 60 $ - 4 334 - 86,68%
Level 3: 2000 - 40 $ - 1 556 - 77,81%
Level 4: 4000 - 25 $ - 3 106 - 77,66%
Luxury : 1000 - 185 $ - 887 - 88,71%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 506 - 75,29%
Farm Level 2: 1000 - 15 $ - 762 - 76,22%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %15 245 - 80,24%
Average Income per Game1 549 559 $
Year to Date Revenue51 135 436 $
Farm
Home Games Left8
Average Attendance - %2 268 - 75,60%
Average Income per Game91 070 $
Year to Date Revenue3 005 323 $

Expense

Pro Players Total Salaries65 300 000 $
Farm Players Total Salaries3 325 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 582 322 $
Farm Year To Date Expenses2 135 919 $
Pro Salary Cap To Date50 112 745 $
Farm Salary Cap To Date2 058 487 $

Estimate

Pro Estimated Season Revenue12 396 469 $
Farm Estimated Season Revenue728 563 $
Pro Remaining Season Days40
Pro Expenses Per Days358 152 $
Pro Estimated Expenses14 326 080 $
Farm Remaining Season Days42
Farm Expenses Per Days18 414 $
Farm Estimated Expenses773 388 $
Estimated Season Expenses15 099 468 $
Season Salary Cap65 300 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $700 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 300 000 $
Current Bank Account26 564 001 $
Projected Bank Account24 589 565 $

Pro Players Salaries

Patrick Marleau 8 250 000 $ (1)
Olli Jokinen 8 000 000 $ (3)
Justin Williams 5 500 000 $ (1)
Max Pacioretty 5 500 000 $ (1)
Ryan Suter 5 500 000 $ (1)
Dan Girardi 5 100 000 $ (2)
Mike Green 4 100 000 $ (3)
Nino Niederreiter 4 000 000 $ (3)
Jake Allen 3 500 000 $ (5)
Sebastian Wannstrom 2 500 000 $ (3)
Ty Wishart 1 750 000 $ (3)
Cory Conacher 1 400 000 $ (3)
Anton Rodin 1 400 000 $ (2)
Cal O'Reilly (1 Way Contract) 1 350 000 $ (2)
Joonas Nattinen 1 000 000 $ (3)
John McFarland 1 000 000 $ (2)
Colby Cohen 950 000 $ (1)
Vladislav Namestnikov 900 000 $ (2)
Matt Murray 900 000 $ (3)
Evgeny Kuznetsov 900 000 $ (2)
Nathan Beaulieu 900 000 $ (2)
Ryan Sproul 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 8 : 65 300 000 $
Year 9 : 39 600 000 $
Year 10 : 28 050 000 $
Year 11 : 3 500 000 $
Salary Average Commitment
Year 8 : 64 800 000 $
Year 9 : 39 100 000 $
Year 10 : 27 550 000 $
Year 11 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 8 : 65 300 000 $
Year 9 : 39 600 000 $
Year 10 : 28 050 000 $
Year 11 : 3 500 000 $

Farm Players Salaries

Rostislav Olesz 1 000 000 $ (1)
Zack Stortini 150 000 $ (2)
Tyler Kennedy 125 000 $ (1)
David Steckel 115 000 $ (1)
Theo Ruth 100 000 $ (1)
Brandon Yip 100 000 $ (1)
Dustin Boyd 100 000 $ (1)
Jeff Hoggan 95 000 $ (1)
Mark Katic 95 000 $ (1)
Marcel Noebels 95 000 $ (1)
Tyler Beskorowany 95 000 $ (2)
Michael Hutchinson 95 000 $ (2)
Enver Lisin 90 000 $ (1)
Paul Postma 90 000 $ (3)
Cam Janssen 85 000 $ (2)
Max Reinhart 80 000 $ (2)
Dylan Olsen 80 000 $ (1)
X - Sébastien Beaupré 80 000 $ (10)
Nicklas Lasu 80 000 $ (3)
Jordan Szwarz 80 000 $ (1)
Matt Mackenzie 80 000 $ (3)
Jeff Glass 75 000 $ (1)
Jason Williams 75 000 $ (2)
Kurtis Foster 70 000 $ (1)
John Lee 70 000 $ (1)
Justin Azevedo 65 000 $ (1)
Loik Leveille 60 000 $ (3)
Total Farm Players27
Salary Commitment
Year 8 : 3 325 000 $
Year 9 : 970 000 $
Year 10 : 390 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 3 325 000 $
Year 9 : 970 000 $
Year 10 : 390 000 $
Year 11 : 80 000 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 90 $ - 5 972 - 99,53%
Level 2: 5000 - 65 $ - 3 870 - 77,41%
Level 3: 2000 - 30 $ - 2 000 - 99,98%
Level 4: 4000 - 20 $ - 3 961 - 99,03%
Luxury : 1000 - 175 $ - 979 - 97,85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 456 - 72,81%
Farm Level 2: 1000 - 15 $ - 756 - 75,62%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %16 781 - 93,23%
Average Income per Game1 586 988 $
Year to Date Revenue52 370 589 $
Farm
Home Games Left9
Average Attendance - %2 212 - 73,75%
Average Income per Game88 482 $
Year to Date Revenue2 831 414 $

Expense

Pro Players Total Salaries66 000 000 $
Farm Players Total Salaries1 840 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 102 418 $
Farm Year To Date Expenses1 652 671 $
Pro Salary Cap To Date50 632 875 $
Farm Salary Cap To Date1 575 278 $

Estimate

Pro Estimated Season Revenue12 695 900 $
Farm Estimated Season Revenue796 335 $
Pro Remaining Season Days40
Pro Expenses Per Days361 957 $
Pro Estimated Expenses14 478 280 $
Farm Remaining Season Days42
Farm Expenses Per Days10 430 $
Farm Estimated Expenses438 060 $
Estimated Season Expenses14 916 340 $
Season Salary Cap66 000 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 66 000 000 $
Current Bank Account3 513 544 $
Projected Bank Account2 089 439 $

Pro Players Salaries

Corey Perry 8 750 000 $ (4)
Nicklas Backstrom 8 200 000 $ (3)
Andrei Markov 8 000 000 $ (1)
Kari Lehtonen 6 500 000 $ (2)
Marc Staal 5 500 000 $ (4)
Blake Wheeler 5 000 000 $ (1)
Robin Lehner 4 000 000 $ (5)
Erik Karlsson 4 000 000 $ (2)
Jonathan Marchessault 3 500 000 $ (3)
David Booth 1 900 000 $ (1)
Christopher Tanev 1 500 000 $ (1)
Micheal Ferland 1 450 000 $ (3)
Erik Gustafsson 1 200 000 $ (1)
Andrew Desjardins 1 000 000 $ (1)
Adam Mair 1 000 000 $ (1)
Dylan Larkin 900 000 $ (2)
Andre Burakowsky 900 000 $ (3)
Mika Zibanejad (Out of Payroll) 900 000 $ (1)
Mathew Dumba 900 000 $ (3)
Anthony Mantha 900 000 $ (3)
Bryan Rust 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 8 : 66 900 000 $
Year 9 : 46 400 000 $
Year 10 : 34 100 000 $
Year 11 : 18 250 000 $
Salary Average Commitment
Year 8 : 66 150 000 $
Year 9 : 45 650 000 $
Year 10 : 33 350 000 $
Year 11 : 17 500 000 $
Salary Cap with 1 Way Contract
Year 8 : 66 900 000 $
Year 9 : 46 400 000 $
Year 10 : 34 100 000 $
Year 11 : 18 250 000 $

Farm Players Salaries

Mark Borowiecki 135 000 $ (1)
John Negrin 100 000 $ (2)
Clayton Stoner (Out of Payroll) 100 000 $ (1)
Rob Davison 100 000 $ (1)
Samuel Carrier (Out of Payroll) 100 000 $ (2)
Boyd Kane 90 000 $ (1)
Timo Pielmeier 85 000 $ (3)
Dan Dunn 85 000 $ (2)
Jori Lehtera 80 000 $ (3)
Chris Doyle 80 000 $ (2)
Mikhail Yakubov 80 000 $ (1)
X - Tommy Rhéaume 80 000 $ (10)
Stanislav Galiev (Out of Payroll) 80 000 $ (2)
Maksim Mayorov 75 000 $ (3)
Nick Ross 75 000 $ (2)
Jhonas Enroth 75 000 $ (2)
Steve Moore 75 000 $ (1)
Ben Clymer 75 000 $ (1)
Brett Bruneteau 65 000 $ (2)
Drayson Bowman 65 000 $ (1)
Luke Lockhart 65 000 $ (2)
Alex Grant 65 000 $ (2)
Ben Blood 65 000 $ (2)
Zakhar Arzamastsev 65 000 $ (2)
Ivan Huml 60 000 $ (1)
Total Farm Players25
Salary Commitment
Year 8 : 2 020 000 $
Year 9 : 1 240 000 $
Year 10 : 320 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 2 020 000 $
Year 9 : 1 240 000 $
Year 10 : 320 000 $
Year 11 : 80 000 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 7000 - 96 $ - 5 083 - 72,62%
Level 2: 6000 - 66 $ - 3 807 - 63,45%
Level 3: 3000 - 37 $ - 1 657 - 55,22%
Level 4: 4000 - 30 $ - 2 609 - 65,21%
Luxury : 1000 - 175 $ - 967 - 96,65%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 485 - 74,25%
Farm Level 2: 1000 - 17 $ - 752 - 75,19%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %14 122 - 67,25%
Average Income per Game1 509 323 $
Year to Date Revenue49 807 671 $
Farm
Home Games Left8
Average Attendance - %2 237 - 74,56%
Average Income per Game91 571 $
Year to Date Revenue3 021 850 $

Expense

Pro Players Total Salaries58 900 500 $
Farm Players Total Salaries2 447 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 378 784 $
Farm Year To Date Expenses1 910 188 $
Pro Salary Cap To Date49 909 220 $
Farm Salary Cap To Date1 832 790 $

Estimate

Pro Estimated Season Revenue12 074 587 $
Farm Estimated Season Revenue732 570 $
Pro Remaining Season Days40
Pro Expenses Per Days323 372 $
Pro Estimated Expenses12 934 880 $
Farm Remaining Season Days42
Farm Expenses Per Days13 696 $
Farm Estimated Expenses575 232 $
Estimated Season Expenses13 510 112 $
Season Salary Cap58 900 500 $
Estimate Under Maximum Salary Cap of 66 000 000 $7 099 500 $
Estimate Over Minimum Salary Cap of 0 $ 58 900 500 $
Current Bank Account99 412 825 $
Projected Bank Account98 709 870 $

Pro Players Salaries

Eric Brewer (Out of Payroll) 7 500 000 $ (1)
Dustin Brown 5 750 000 $ (2)
Tomas Plekanec 5 000 000 $ (1)
Cam Barker 4 900 000 $ (1)
Tobias Enstrom 4 500 000 $ (2)
Ben Bishop 4 500 000 $ (2)
Reilly Smith 4 500 000 $ (3)
Brendan Gallagher 4 000 000 $ (3)
Ben Eager 3 750 000 $ (2)
Michael Del Zotto 3 500 000 $ (3)
Trevor Daley 3 250 500 $ (2)
Luke Adam 2 500 000 $ (1)
Zack Kassian 2 150 000 $ (2)
Mikael Backlund 1 500 000 $ (1)
Brandon Pirri 1 400 000 $ (2)
Patrice Cormier 1 400 000 $ (1)
Derek Dorsett 1 300 000 $ (2)
Iiro Pakarinen 1 200 000 $ (2)
Jeremie Blain 1 100 000 $ (1)
Adam pelech 900 000 $ (3)
Anthony Duclair 900 000 $ (2)
Joonas Korpisalo 900 000 $ (2)
Total Pro Players22
Salary Commitment
Year 8 : 66 400 500 $
Year 9 : 42 500 500 $
Year 10 : 12 900 000 $
Year 11 : 0 $
Salary Average Commitment
Year 8 : 66 650 500 $
Year 9 : 42 750 500 $
Year 10 : 12 900 000 $
Year 11 : 0 $
Salary Cap with 1 Way Contract
Year 8 : 66 400 500 $
Year 9 : 42 500 500 $
Year 10 : 12 900 000 $
Year 11 : 0 $

Farm Players Salaries

Chris Neil 160 000 $ (1)
Hannu Toivonen 150 000 $ (2)
Kirill Petrov (Out of Payroll) 150 000 $ (2)
Dave Labrecque 140 000 $ (2)
Corey Locke 140 000 $ (3)
Thomas Hickey 120 000 $ (1)
Cody McLeod 100 000 $ (2)
Brett Sonne 100 000 $ (1)
Joey MacDonald 100 000 $ (2)
Nicklas Grossman 95 000 $ (2)
Dalton Prout 95 000 $ (2)
Sergey Kalinin 90 000 $ (2)
Maxim Shalunov 85 000 $ (3)
Nicklas Jensen 80 000 $ (3)
X - Guy Brisson 80 000 $ (10)
Mark Alt 80 000 $ (2)
Brad Ross 75 000 $ (1)
Tomas Hyka 75 000 $ (1)
Calle Andersson 75 000 $ (3)
Harrison Ruopp 75 000 $ (1)
Anthony Peluso 72 500 $ (1)
Louis-Marc Aubry 70 000 $ (2)
David Hale 65 000 $ (1)
Jambon d'urgence 5 65 000 $ (1)
Martin Cibak 65 000 $ (1)
Emil Djuse 65 000 $ (2)
Eric Mestery 65 000 $ (1)
Charles-Antoine Messier 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 8 : 2 597 500 $
Year 9 : 1 595 000 $
Year 10 : 460 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 2 602 500 $
Year 9 : 1 600 000 $
Year 10 : 465 000 $
Year 11 : 80 000 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 7000 - 88 $ - 6 386 - 91,22%
Level 2: 5000 - 55 $ - 4 952 - 99,05%
Level 3: 2000 - 33 $ - 1 979 - 98,97%
Level 4: 4000 - 18 $ - 3 944 - 98,61%
Luxury : 1000 - 185 $ - 889 - 88,87%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 500 - 75,01%
Farm Level 2: 1000 - 15 $ - 739 - 73,87%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18 150 - 95,53%
Average Income per Game1 638 935 $
Year to Date Revenue52 445 929 $
Farm
Home Games Left8
Average Attendance - %2 239 - 74,63%
Average Income per Game90 293 $
Year to Date Revenue2 979 678 $

Expense

Pro Players Total Salaries63 905 000 $
Farm Players Total Salaries3 520 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 109 033 $
Farm Year To Date Expenses2 280 861 $
Pro Salary Cap To Date49 639 462 $
Farm Salary Cap To Date2 203 436 $

Estimate

Pro Estimated Season Revenue14 750 418 $
Farm Estimated Season Revenue722 346 $
Pro Remaining Season Days40
Pro Expenses Per Days350 571 $
Pro Estimated Expenses14 022 840 $
Farm Remaining Season Days42
Farm Expenses Per Days19 462 $
Farm Estimated Expenses817 404 $
Estimated Season Expenses14 840 244 $
Season Salary Cap63 905 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $2 095 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 905 000 $
Current Bank Account(7 453 143 $)
Projected Bank Account(6 820 623 $)

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (2)
Daniel Sedin 8 250 000 $ (3)
Matt Carle 5 900 000 $ (2)
Dan Hamhuis 5 750 000 $ (3)
Jakub Voracek 5 000 000 $ (2)
David Krejci 5 000 000 $ (1)
Michal Rozsival 3 500 000 $ (1)
Mark Letestu 2 850 000 $ (2)
Darcy Kuemper 2 800 000 $ (1)
Mikkel Boedker 2 700 000 $ (2)
Jay Harrison 2 000 000 $ (1)
Luke Schenn 1 900 000 $ (1)
Roman Polak (Out of Payroll) 1 800 000 $ (1)
Ryan Reaves 1 700 000 $ (1)
Anton Khudobin 1 555 000 $ (1)
Evgeny Medvedev 1 400 000 $ (2)
Nicolas Deslauriers 1 000 000 $ (3)
Vladimir Zharkov 1 000 000 $ (3)
Ryan Tesink 950 000 $ (1)
Colton Gillies 900 000 $ (1)
Simon Hjalmarsson 750 000 $ (2)
Total Pro Players21
Salary Commitment
Year 8 : 65 705 000 $
Year 9 : 43 600 000 $
Year 10 : 16 000 000 $
Year 11 : 0 $
Salary Average Commitment
Year 8 : 65 955 000 $
Year 9 : 43 850 000 $
Year 10 : 16 250 000 $
Year 11 : 0 $
Salary Cap with 1 Way Contract
Year 8 : 65 705 000 $
Year 9 : 43 600 000 $
Year 10 : 16 000 000 $
Year 11 : 0 $

Farm Players Salaries

Mark Olver 1 000 000 $ (3)
Derek Grant 700 000 $ (1)
Jordin Tootoo 150 000 $ (1)
Eric O'dell 150 000 $ (1)
Julien Vauclair (Out of Payroll) 150 000 $ (1)
Jeff Tambellini 150 000 $ (1)
Marc-Antoine Pouliot 100 000 $ (1)
Tommy Cross (Out of Payroll) 95 000 $ (2)
Daniel Rahimi 90 000 $ (3)
Ryan Hartman (Out of Payroll) 90 000 $ (3)
Codey Burki 80 000 $ (3)
X - Alexandre Fortier 80 000 $ (10)
Jason Jaffray 80 000 $ (1)
Brandon Archibald (Out of Payroll) 80 000 $ (1)
Andre Petersson 80 000 $ (1)
Maxime Macenauer 80 000 $ (3)
Patrick Kaleta 80 000 $ (2)
Cody Sol 75 000 $ (1)
Sean Lorenz 70 000 $ (2)
Stefan Warg 70 000 $ (2)
Brett MacLean 70 000 $ (3)
Ryan Rehill (Out of Payroll) 65 000 $ (3)
Jambon d'urgence 10 65 000 $ (1)
Jambon d'urgence 8 65 000 $ (1)
Matt Marshall 65 000 $ (1)
Jakub Izacky 65 000 $ (2)
Etienne Brodeur 65 000 $ (2)
Total Farm Players27
Salary Commitment
Year 8 : 3 910 000 $
Year 9 : 1 100 000 $
Year 10 : 655 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 3 910 000 $
Year 9 : 1 100 000 $
Year 10 : 655 000 $
Year 11 : 80 000 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - 85 $ - 5 999 - 99,98%
Level 2: 5000 - 55 $ - 4 990 - 99,80%
Level 3: 2000 - 35 $ - 1 847 - 92,34%
Level 4: 4000 - 25 $ - 3 187 - 79,66%
Luxury : 1000 - 185 $ - 892 - 89,21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 489 - 74,46%
Farm Level 2: 1000 - 15 $ - 745 - 74,53%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %16 914 - 93,97%
Average Income per Game1 564 393 $
Year to Date Revenue50 060 591 $
Farm
Home Games Left9
Average Attendance - %2 234 - 74,48%
Average Income per Game79 955 $
Year to Date Revenue2 558 550 $

Expense

Pro Players Total Salaries65 750 000 $
Farm Players Total Salaries5 187 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 798 101 $
Farm Year To Date Expenses2 974 323 $
Pro Salary Cap To Date50 328 547 $
Farm Salary Cap To Date2 896 902 $

Estimate

Pro Estimated Season Revenue14 079 541 $
Farm Estimated Season Revenue719 592 $
Pro Remaining Season Days40
Pro Expenses Per Days360 598 $
Pro Estimated Expenses14 423 920 $
Farm Remaining Season Days42
Farm Expenses Per Days28 427 $
Farm Estimated Expenses1 193 934 $
Estimated Season Expenses15 617 854 $
Season Salary Cap65 750 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $250 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 750 000 $
Current Bank Account18 846 717 $
Projected Bank Account18 027 996 $

Pro Players Salaries

Jaden Schwartz 6 000 000 $ (4)
Joe Pavelski 6 000 000 $ (4)
Travis Zajac 6 000 000 $ (4)
Patrice Bergeron 5 500 000 $ (2)
Brent Seabrook 4 500 000 $ (1)
Lee Stempniak 4 200 000 $ (2)
David Perron 4 000 000 $ (1)
Johnny Boychuk 4 000 000 $ (1)
Al Montoya 3 500 000 $ (1)
Mike Condon 3 150 000 $ (2)
Nick Bjugstad 3 000 000 $ (1)
Leo Komarov 2 800 000 $ (1)
Anders Lee 2 500 000 $ (2)
Andrew Macdonald 2 400 000 $ (2)
Brooks Laich 2 000 000 $ (1)
Michael Matheson 1 500 000 $ (2)
Riley Nash 1 500 000 $ (1)
Colin Miller 1 400 000 $ (3)
Ryan Murray 900 000 $ (3)
Adam Lowry 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 65 750 000 $
Year 9 : 39 550 000 $
Year 10 : 20 300 000 $
Year 11 : 18 000 000 $
Salary Average Commitment
Year 8 : 63 750 000 $
Year 9 : 37 550 000 $
Year 10 : 18 300 000 $
Year 11 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 8 : 65 750 000 $
Year 9 : 39 550 000 $
Year 10 : 20 300 000 $
Year 11 : 18 000 000 $

Farm Players Salaries

Troy Brouwer 1 500 000 $ (1)
Damon Severson 900 000 $ (1)
Alexandre R. Picard 185 000 $ (2)
Eric Fehr 185 000 $ (2)
Alexander Burmistrov 175 000 $ (2)
Michal Repik 175 000 $ (3)
Daniel Paille 175 000 $ (3)
Vaclav Nedorost 165 000 $ (1)
Nate Schmidt 150 000 $ (3)
Keaton Ellerby 120 000 $ (1)
Jarkko Immonen 110 000 $ (2)
Christian Folin 100 000 $ (3)
Mat Clark 100 000 $ (3)
Jamie Arniel 95 000 $ (2)
Dustin Tokarski 92 500 $ (2)
Rocco Grimaldi 90 000 $ (2)
Luca Sbisa 90 000 $ (2)
Shane Prince 90 000 $ (2)
Lance Bouma 85 000 $ (1)
Jordan Binnington 85 000 $ (1)
Ryan Pilon 80 000 $ (2)
Jacob Josefson 80 000 $ (1)
X - Dany Leblanc 80 000 $ (10)
Anthony Camara 75 000 $ (3)
Jamie McBain 75 000 $ (3)
Konstantin Glazachev 65 000 $ (3)
Jambon d'urgence 3 65 000 $ (1)
Total Farm Players27
Salary Commitment
Year 8 : 5 187 500 $
Year 9 : 2 187 500 $
Year 10 : 995 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 5 187 500 $
Year 9 : 2 187 500 $
Year 10 : 995 000 $
Year 11 : 80 000 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 7000 - 80 $ - 6 538 - 93,40%
Level 2: 6000 - 45 $ - 5 579 - 92,99%
Level 3: 3000 - 30 $ - 2 325 - 77,51%
Level 4: 4000 - 20 $ - 3 935 - 98,38%
Luxury : 1000 - 180 $ - 988 - 98,76%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 479 - 73,96%
Farm Level 2: 1000 - 15 $ - 739 - 73,87%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %19 365 - 92,22%
Average Income per Game1 600 586 $
Year to Date Revenue52 819 353 $
Farm
Home Games Left8
Average Attendance - %2 218 - 73,93%
Average Income per Game89 250 $
Year to Date Revenue2 945 263 $

Expense

Pro Players Total Salaries65 350 000 $
Farm Players Total Salaries3 611 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 983 182 $
Farm Year To Date Expenses2 308 715 $
Pro Salary Cap To Date50 513 607 $
Farm Salary Cap To Date2 231 278 $

Estimate

Pro Estimated Season Revenue12 804 692 $
Farm Estimated Season Revenue714 003 $
Pro Remaining Season Days40
Pro Expenses Per Days358 424 $
Pro Estimated Expenses14 336 960 $
Farm Remaining Season Days42
Farm Expenses Per Days19 952 $
Farm Estimated Expenses837 984 $
Estimated Season Expenses15 174 944 $
Season Salary Cap65 350 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $650 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 350 000 $
Current Bank Account14 306 195 $
Projected Bank Account12 649 946 $

Pro Players Salaries

Patrick Kane 8 750 000 $ (2)
Carey Price 8 500 000 $ (3)
Duncan Keith 7 250 000 $ (3)
Ladislav Nagy 7 000 000 $ (1)
Derek Stepan 5 500 000 $ (1)
Joni Pitkanen 5 000 000 $ (1)
Jonathan Huberdeau 4 500 000 $ (4)
Travis Hamonic (1 Way Contract) 2 500 000 $ (2)
Alex Chiasson 2 500 000 $ (3)
Jonas Junland 2 200 000 $ (2)
Brendan Smith 2 150 000 $ (1)
Jim Vandermeer 1 500 000 $ (1)
Casey Cizikas 1 400 000 $ (2)
Antoine Roussel 1 200 000 $ (1)
Bill Sweatt (Out of Payroll) 1 000 000 $ (1)
Ian Cole 1 000 000 $ (1)
Boone Jenner 900 000 $ (2)
Mark Scheifele 900 000 $ (1)
Victor Rask 900 000 $ (1)
Kent Patterson 850 000 $ (1)
Steve Downie 850 000 $ (2)
Total Pro Players21
Salary Commitment
Year 8 : 66 350 000 $
Year 9 : 39 350 000 $
Year 10 : 22 750 000 $
Year 11 : 4 500 000 $
Salary Average Commitment
Year 8 : 66 350 000 $
Year 9 : 39 350 000 $
Year 10 : 22 750 000 $
Year 11 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 8 : 66 350 000 $
Year 9 : 39 350 000 $
Year 10 : 22 750 000 $
Year 11 : 4 500 000 $

Farm Players Salaries

Bruno St-Jacques 900 000 $ (1)
Henrik Tallinder 175 000 $ (1)
Marek Schwarz 170 000 $ (3)
Matt Irwin 150 000 $ (3)
Matt Hendricks 150 000 $ (1)
Richard Bachman 150 000 $ (3)
Mark Popovic 150 000 $ (1)
Kirill Tulupov 145 000 $ (3)
Justin Braun 141 000 $ (2)
Derek MacKenzie 140 000 $ (2)
Matt Ellis 130 000 $ (1)
Branko Radivojevic 120 000 $ (1)
Jim O'Brien 90 000 $ (1)
Kristoffer Berglund 80 000 $ (1)
Blake Coleman 80 000 $ (2)
Mike Hoeffel 80 000 $ (1)
X - Michael Levesque 80 000 $ (10)
Mattias Backman 80 000 $ (3)
Mike Morrison 75 000 $ (3)
Alec Martinez 75 000 $ (3)
Steven Fogarty 75 000 $ (3)
Andrew Fritsch 70 000 $ (3)
Eero Elo 65 000 $ (1)
Alex Belzile 60 000 $ (1)
Corey Fienhage 60 000 $ (2)
Vyacheslav Osnovin 60 000 $ (1)
Andrej Sastny 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 8 : 3 611 000 $
Year 9 : 1 491 000 $
Year 10 : 1 070 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 3 611 000 $
Year 9 : 1 491 000 $
Year 10 : 1 070 000 $
Year 11 : 80 000 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 7000 - 90 $ - 6 541 - 93,44%
Level 2: 6000 - 60 $ - 4 353 - 72,56%
Level 3: 3000 - 30 $ - 2 306 - 76,86%
Level 4: 5000 - 20 $ - 4 350 - 87,00%
Luxury : 1500 - 150 $ - 1 075 - 71,65%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 35 $ - 1 536 - 76,78%
Farm Level 2: 1000 - 15 $ - 779 - 77,94%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18 625 - 82,78%
Average Income per Game1 702 192 $
Year to Date Revenue56 172 347 $
Farm
Home Games Left8
Average Attendance - %2 315 - 77,17%
Average Income per Game92 924 $
Year to Date Revenue3 066 481 $

Expense

Pro Players Total Salaries65 800 000 $
Farm Players Total Salaries2 382 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 037 761 $
Farm Year To Date Expenses1 886 646 $
Pro Salary Cap To Date50 568 179 $
Farm Salary Cap To Date1 809 178 $

Estimate

Pro Estimated Season Revenue13 617 539 $
Farm Estimated Season Revenue743 389 $
Pro Remaining Season Days40
Pro Expenses Per Days360 870 $
Pro Estimated Expenses14 434 800 $
Farm Remaining Season Days42
Farm Expenses Per Days13 347 $
Farm Estimated Expenses560 574 $
Estimated Season Expenses14 995 374 $
Season Salary Cap65 800 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 800 000 $
Current Bank Account20 027 911 $
Projected Bank Account19 393 465 $

Pro Players Salaries

Matt Duchene 6 000 000 $ (3)
Keith Yandle 5 750 000 $ (2)
John Carlson 5 500 000 $ (1)
Ondrej Palat 5 500 000 $ (3)
Johnny Gaudreau 5 500 000 $ (4)
Scott Gomez 5 150 000 $ (1)
Brandon Saad 5 000 000 $ (2)
Scott Hartnell 4 000 000 $ (1)
Sean Couturier 4 000 000 $ (1)
Jeff Petry 3 000 000 $ (3)
Marc Methot 2 900 000 $ (2)
Kris Russell 2 800 000 $ (2)
Joel Ward 2 700 000 $ (2)
Brandon Sutter 1 900 000 $ (1)
Paul Byron 1 400 000 $ (2)
Scott Darling 1 200 000 $ (1)
Petr Mrazek 900 000 $ (2)
Brock Nelson 900 000 $ (1)
Dmitri Orlov 900 000 $ (2)
Sondre Olden 800 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 65 800 000 $
Year 9 : 42 350 000 $
Year 10 : 20 000 000 $
Year 11 : 5 500 000 $
Salary Average Commitment
Year 8 : 65 800 000 $
Year 9 : 42 350 000 $
Year 10 : 20 000 000 $
Year 11 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 8 : 65 800 000 $
Year 9 : 42 350 000 $
Year 10 : 20 000 000 $
Year 11 : 5 500 000 $

Farm Players Salaries

Joe Colborne 150 000 $ (1)
Brandon Prust 150 000 $ (1)
Brandon Manning 95 000 $ (3)
Mike Blunden 95 000 $ (1)
Joonas Kemppainen 95 000 $ (3)
Luca Cunti 92 500 $ (2)
Stephen Gionta 90 000 $ (1)
Jon Merrill 90 000 $ (2)
Michael Chaput 85 000 $ (2)
Connor Brickley 85 000 $ (2)
X - Simon Godin 80 000 $ (10)
Peter Stoykewych 80 000 $ (3)
Stefan Elliott 80 000 $ (1)
Phil Varone 80 000 $ (1)
Mac Bennett 80 000 $ (1)
Jeremy Williams 80 000 $ (1)
Ryan Hegarty 80 000 $ (2)
Johan Gustafsson 80 000 $ (3)
Steve Quailer 80 000 $ (2)
Jeff Taffe 80 000 $ (1)
Troy Bourke 75 000 $ (2)
Taylor Aronson 75 000 $ (2)
Maxim Kitsyn 70 000 $ (2)
Joseph Labate 70 000 $ (3)
Connor Knapp 70 000 $ (1)
Johan Motin 65 000 $ (2)
Dany Sabourin 65 000 $ (1)
Rob Scuderi 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 8 : 2 382 500 $
Year 9 : 1 297 500 $
Year 10 : 500 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 2 382 500 $
Year 9 : 1 297 500 $
Year 10 : 500 000 $
Year 11 : 80 000 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 88 $ - 6 165 - 88,07%
Level 2: 6000 - 53 $ - 5 223 - 87,05%
Level 3: 3000 - 24 $ - 2 348 - 78,25%
Level 4: 5000 - 13 $ - 4 059 - 81,18%
Luxury : 1000 - 178 $ - 889 - 88,87%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 32 $ - 1 508 - 75,39%
Farm Level 2: 1000 - 12 $ - 774 - 77,38%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18 684 - 84,93%
Average Income per Game1 680 485 $
Year to Date Revenue55 456 007 $
Farm
Home Games Left8
Average Attendance - %2 282 - 76,06%
Average Income per Game85 769 $
Year to Date Revenue2 830 377 $

Expense

Pro Players Total Salaries60 450 000 $
Farm Players Total Salaries2 355 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses47 603 511 $
Farm Year To Date Expenses1 948 169 $
Pro Salary Cap To Date47 133 959 $
Farm Salary Cap To Date1 870 739 $

Estimate

Pro Estimated Season Revenue13 443 880 $
Farm Estimated Season Revenue686 152 $
Pro Remaining Season Days40
Pro Expenses Per Days331 793 $
Pro Estimated Expenses13 271 720 $
Farm Remaining Season Days42
Farm Expenses Per Days13 199 $
Farm Estimated Expenses554 358 $
Estimated Season Expenses13 826 078 $
Season Salary Cap60 450 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $5 550 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 450 000 $
Current Bank Account137 593 660 $
Projected Bank Account137 897 614 $

Pro Players Salaries

Ilya Kovalchuk 9 000 000 $ (1)
James vanRiemsdyk 5 500 000 $ (5)
Christian Backman 4 500 000 $ (3)
Patrik Berglund 4 500 000 $ (1)
Ryan Kesler 4 250 000 $ (2)
Zach Boychuk 4 150 000 $ (1)
Evander Kane 4 000 000 $ (1)
Semyon Varlamov 3 800 000 $ (1)
Mike Fisher 3 500 000 $ (1)
Braydon Coburn (Out of Payroll) 3 250 000 $ (4)
Andrej Sekera 3 000 000 $ (2)
Tim Erixon 2 500 000 $ (2)
Artem Anisimov 2 400 000 $ (1)
Dominic Moore 2 250 000 $ (1)
Andrej Sustr 1 700 000 $ (3)
Andrei Vasilevski 900 000 $ (2)
Brandon Carlo 900 000 $ (3)
Zemgus Girgensons 900 000 $ (3)
Alexander Petrovic (Out of Payroll) 900 000 $ (2)
William Nylander 900 000 $ (3)
Jamieson Oleksiak 900 000 $ (3)
Markus Granlund 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 8 : 64 600 000 $
Year 9 : 31 000 000 $
Year 10 : 19 450 000 $
Year 11 : 8 750 000 $
Salary Average Commitment
Year 8 : 64 400 000 $
Year 9 : 30 800 000 $
Year 10 : 19 250 000 $
Year 11 : 8 750 000 $
Salary Cap with 1 Way Contract
Year 8 : 64 600 000 $
Year 9 : 31 000 000 $
Year 10 : 19 450 000 $
Year 11 : 8 750 000 $

Farm Players Salaries

Ryan Wilson 170 000 $ (2)
Maxim Trunev 140 000 $ (2)
Peter Holland 140 000 $ (2)
Oscar Lindberg 135 000 $ (2)
Joonas Rask 125 000 $ (2)
Michael Bournival 120 000 $ (2)
Patrick Wiercioch 100 000 $ (1)
Oscar Moller 100 000 $ (1)
Thomas McCollum 100 000 $ (1)
Taylor Doherty 90 000 $ (2)
Yutaka Fukufuji 90 000 $ (1)
Matt Puempel 85 000 $ (3)
Dalton Smith 85 000 $ (2)
Quinton Howden 85 000 $ (2)
Patrik Nemeth 85 000 $ (2)
Robbie Russo 85 000 $ (3)
X - Eric Pilon 80 000 $ (10)
Greg Mckegg 80 000 $ (2)
Alexander Guptill 80 000 $ (2)
Chris Brown 80 000 $ (1)
Brian Dumoulin 80 000 $ (1)
Jeremy Morin 80 000 $ (1)
Petter Granberg (Out of Payroll) 80 000 $ (3)
Philippe Paradis 75 000 $ (1)
Jambon d’urgence 15 65 000 $ (1)
Total Farm Players25
Salary Commitment
Year 8 : 2 435 000 $
Year 9 : 1 665 000 $
Year 10 : 330 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 2 435 000 $
Year 9 : 1 665 000 $
Year 10 : 330 000 $
Year 11 : 80 000 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - 90 $ - 6 211 - 88,72%
Level 2: 6000 - 55 $ - 5 165 - 86,08%
Level 3: 3000 - 22 $ - 2 018 - 67,26%
Level 4: 5000 - 14 $ - 4 104 - 82,07%
Luxury : 1000 - 183 $ - 849 - 84,92%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 34 $ - 1 502 - 75,12%
Farm Level 2: 1000 - 14 $ - 734 - 73,42%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18 346 - 83,39%
Average Income per Game1 688 304 $
Year to Date Revenue55 714 025 $
Farm
Home Games Left9
Average Attendance - %2 237 - 74,55%
Average Income per Game99 125 $
Year to Date Revenue3 171 989 $

Expense

Pro Players Total Salaries60 200 000 $
Farm Players Total Salaries3 612 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 888 880 $
Farm Year To Date Expenses2 296 367 $
Pro Salary Cap To Date50 419 313 $
Farm Salary Cap To Date2 218 924 $

Estimate

Pro Estimated Season Revenue13 506 430 $
Farm Estimated Season Revenue892 122 $
Pro Remaining Season Days40
Pro Expenses Per Days330 435 $
Pro Estimated Expenses13 217 400 $
Farm Remaining Season Days42
Farm Expenses Per Days19 960 $
Farm Estimated Expenses838 320 $
Estimated Season Expenses14 055 720 $
Season Salary Cap60 200 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $5 800 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 200 000 $
Current Bank Account27 178 801 $
Projected Bank Account27 521 633 $

Pro Players Salaries

Ales Hemsky (1 Way Contract) 6 750 000 $ (2)
Roberto Luongo 6 200 000 $ (2)
Mike York 6 000 000 $ (1)
Derick Brassard (Out of Payroll) 5 600 000 $ (2)
Justin Faulk 4 000 000 $ (3)
Tyler Ennis 4 000 000 $ (1)
Jaccob Slavin 3 500 000 $ (5)
Mark Pysyk 3 500 000 $ (3)
Nazem Kadri 3 500 000 $ (3)
Olli Maatta 3 500 000 $ (5)
Kris Versteeg 3 500 000 $ (1)
Kyle Brodziak 3 000 000 $ (3)
Cam Talbot 3 000 000 $ (3)
Torrey Mitchell 2 250 000 $ (2)
Jack Skille 1 850 000 $ (3)
Eric Gryba 1 800 000 $ (1)
TJ Brennan 1 400 000 $ (1)
Charlie Coyle 900 000 $ (2)
Devin Shore 900 000 $ (3)
Dominik Volek 650 000 $ (2)
Total Pro Players20
Salary Commitment
Year 8 : 65 800 000 $
Year 9 : 49 100 000 $
Year 10 : 26 750 000 $
Year 11 : 7 000 000 $
Salary Average Commitment
Year 8 : 65 800 000 $
Year 9 : 49 100 000 $
Year 10 : 26 750 000 $
Year 11 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 8 : 65 800 000 $
Year 9 : 49 100 000 $
Year 10 : 26 750 000 $
Year 11 : 7 000 000 $

Farm Players Salaries

Marcus Foligno 900 000 $ (3)
Raphael Diaz 215 000 $ (2)
Matt Frattin 175 000 $ (3)
Mike Weber 175 000 $ (3)
Dustin Jeffrey 150 000 $ (2)
Craig Smith 150 000 $ (3)
Igor Grigorenko 150 000 $ (2)
Adam Gilmour 120 000 $ (2)
Barry Brust 120 000 $ (3)
Mathieu Carle 110 000 $ (2)
Jacob Deserres 100 000 $ (3)
Simon Bertilsson 100 000 $ (1)
Corbin Mcpherson 100 000 $ (3)
Zack Smith 100 000 $ (3)
Leland Irving 95 000 $ (2)
Dmitri Jaskin 90 000 $ (1)
Tom Kostopoulos 90 000 $ (1)
Keegan Lowe 80 000 $ (3)
X - Sébastien Ferland 80 000 $ (10)
Geoffrey Schemitsch 80 000 $ (2)
Alexander Avtsin 80 000 $ (1)
Dmitri Kugryshev 80 000 $ (1)
Jani Hakanpaa (Out of Payroll) 80 000 $ (2)
Kory Nagy 72 500 $ (1)
Jeremy Boyce-Rotevall 70 000 $ (3)
Roman Tvrdon 65 000 $ (1)
Aaron Snow 65 000 $ (1)
Total Farm Players27
Salary Commitment
Year 8 : 3 692 500 $
Year 9 : 2 240 000 $
Year 10 : 1 240 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 3 692 500 $
Year 9 : 2 240 000 $
Year 10 : 1 240 000 $
Year 11 : 80 000 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 78 $ - 6 605 - 94,36%
Level 2: 5000 - 58 $ - 4 452 - 89,05%
Level 3: 2000 - 35 $ - 1 749 - 87,43%
Level 4: 4000 - 24 $ - 3 606 - 90,16%
Luxury : 1000 - 184 $ - 892 - 89,25%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 498 - 74,92%
Farm Level 2: 1000 - 25 $ - 760 - 75,98%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %17 305 - 91,08%
Average Income per Game1 576 782 $
Year to Date Revenue52 033 800 $
Farm
Home Games Left8
Average Attendance - %2 258 - 75,27%
Average Income per Game121 436 $
Year to Date Revenue4 007 396 $

Expense

Pro Players Total Salaries65 705 000 $
Farm Players Total Salaries2 605 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 391 786 $
Farm Year To Date Expenses2 167 015 $
Pro Salary Cap To Date50 922 276 $
Farm Salary Cap To Date2 089 592 $

Estimate

Pro Estimated Season Revenue12 614 255 $
Farm Estimated Season Revenue971 490 $
Pro Remaining Season Days40
Pro Expenses Per Days360 353 $
Pro Estimated Expenses14 414 120 $
Farm Remaining Season Days42
Farm Expenses Per Days14 543 $
Farm Estimated Expenses610 806 $
Estimated Season Expenses15 024 926 $
Season Salary Cap65 705 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $295 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 705 000 $
Current Bank Account5 670 315 $
Projected Bank Account4 231 134 $

Pro Players Salaries

Marian Hossa 9 000 000 $ (2)
Paul Stastny 8 000 000 $ (2)
Marian Gaborik 7 000 000 $ (1)
Kris Letang 6 500 000 $ (3)
Steve Mason (Out of Payroll) 6 250 000 $ (4)
Tyler Myers 6 250 000 $ (4)
Alex Goligoski (Out of Payroll) 5 000 000 $ (3)
Jason Zucker 3 200 000 $ (2)
Frans Nielsen 3 000 000 $ (1)
Ivan Vishnevskiy 2 400 000 $ (1)
James Wisniewski 2 400 000 $ (1)
Anders Lindback 2 000 000 $ (2)
Tyler Cuma 1 800 000 $ (1)
Darren Helm 1 430 000 $ (2)
Eric Wellwood (Out of Payroll) 1 135 000 $ (1)
Matt Halischuk 1 125 000 $ (1)
Matt Bartkowski (Out of Payroll) 1 000 000 $ (1)
Nikolaj Ehlers 900 000 $ (3)
Vincent Trocheck 900 000 $ (2)
Brett Pesce 900 000 $ (3)
Rickard Rakell 900 000 $ (1)
Mikhail Grigorenko 900 000 $ (3)
Gemel Smith 850 000 $ (3)
Total Pro Players23
Salary Commitment
Year 8 : 72 840 000 $
Year 9 : 52 080 000 $
Year 10 : 27 550 000 $
Year 11 : 12 500 000 $
Salary Average Commitment
Year 8 : 71 490 000 $
Year 9 : 50 730 000 $
Year 10 : 26 200 000 $
Year 11 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 8 : 72 840 000 $
Year 9 : 52 080 000 $
Year 10 : 27 550 000 $
Year 11 : 12 500 000 $

Farm Players Salaries

Chris Butler 185 000 $ (2)
Ryan Dzingel 175 000 $ (3)
Ryan Garbutt 150 000 $ (2)
Bryan Bickell 130 000 $ (2)
Yury Alexandrov 120 000 $ (1)
Lukas Sedlak 112 500 $ (2)
Kenny Ryan 100 000 $ (1)
Sam Brittain 100 000 $ (3)
Miika Salomaki 95 000 $ (2)
Magnus Paajarvi 90 000 $ (1)
Ryan Murphy 90 000 $ (3)
Patrick Koudys 90 000 $ (1)
Samuel Groulx (Out of Payroll) 90 000 $ (1)
Mark Visentin 85 000 $ (3)
Tomas Jurco 85 000 $ (3)
Drew Shore 85 000 $ (1)
Michal Jordan 85 000 $ (1)
X - Jean-François Provencher 80 000 $ (10)
Tomas Vincour 80 000 $ (1)
Joey Hishon 80 000 $ (2)
Zane McIntyre 80 000 $ (3)
Dominik Uher 80 000 $ (3)
Jerome Flaake 75 000 $ (1)
Graham Black 75 000 $ (3)
David Toews 72 500 $ (2)
Luke Moffatt 70 000 $ (2)
Rasmus Bengtsson 70 000 $ (3)
Guillaume Cloutier 65 000 $ (3)
Total Farm Players28
Salary Commitment
Year 8 : 2 695 000 $
Year 9 : 1 880 000 $
Year 10 : 985 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 2 660 000 $
Year 9 : 1 850 000 $
Year 10 : 955 000 $
Year 11 : 80 000 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 7000 - 75 $ - 6 681 - 95,44%
Level 2: 6000 - 51 $ - 5 470 - 91,17%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 4 000 - 100,00%
Luxury : 1000 - 165 $ - 988 - 98,84%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 519 - 75,93%
Farm Level 2: 1000 - 15 $ - 761 - 76,08%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %19 139 - 95,70%
Average Income per Game1 534 532 $
Year to Date Revenue50 639 549 $
Farm
Home Games Left9
Average Attendance - %2 279 - 75,98%
Average Income per Game91 676 $
Year to Date Revenue2 933 616 $

Expense

Pro Players Total Salaries65 660 000 $
Farm Players Total Salaries2 410 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 144 798 $
Farm Year To Date Expenses2 360 759 $
Pro Salary Cap To Date50 675 244 $
Farm Salary Cap To Date2 283 330 $

Estimate

Pro Estimated Season Revenue12 276 254 $
Farm Estimated Season Revenue825 080 $
Pro Remaining Season Days40
Pro Expenses Per Days360 109 $
Pro Estimated Expenses14 404 360 $
Farm Remaining Season Days42
Farm Expenses Per Days13 495 $
Farm Estimated Expenses566 790 $
Estimated Season Expenses14 971 150 $
Season Salary Cap65 660 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $340 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 660 000 $
Current Bank Account11 729 402 $
Projected Bank Account9 859 586 $

Pro Players Salaries

Joe Thornton 8 700 000 $ (2)
Mike Ribeiro 7 500 000 $ (3)
Jeff Skinner 5 500 000 $ (1)
Ryan Callahan 5 500 000 $ (3)
Nick Bonino 5 000 000 $ (5)
Antti Niemi 5 000 000 $ (3)
Nick Holden 4 800 000 $ (4)
Josef Boumedienne 4 200 000 $ (1)
Tyler Bozak 3 410 000 $ (1)
Ville Leino 2 800 000 $ (1)
Niklas Kronwall 2 400 000 $ (1)
Joonas Donskoi 1 750 000 $ (3)
Jared Spurgeon 1 700 000 $ (2)
Brian Gibbons 1 500 000 $ (1)
Philip Larsen 1 400 000 $ (1)
Cameron Gaunce 1 150 000 $ (2)
Radek Faksa 900 000 $ (3)
Juuse Saros 900 000 $ (3)
Brady Calla 800 000 $ (3)
Alexander Ruuttu 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 65 660 000 $
Year 9 : 43 700 000 $
Year 10 : 32 150 000 $
Year 11 : 9 800 000 $
Salary Average Commitment
Year 8 : 64 260 000 $
Year 9 : 42 300 000 $
Year 10 : 30 750 000 $
Year 11 : 9 800 000 $
Salary Cap with 1 Way Contract
Year 8 : 65 660 000 $
Year 9 : 43 700 000 $
Year 10 : 32 150 000 $
Year 11 : 9 800 000 $

Farm Players Salaries

Corey Potter (Out of Payroll) 1 800 000 $ (1)
Nate Thompson 180 000 $ (1)
Ryan Shannon 160 000 $ (3)
Chad Larose 150 000 $ (3)
TJ Galiardi 140 000 $ (1)
Brett Ritchie (Out of Payroll) 140 000 $ (1)
Ben Scrivens 140 000 $ (3)
Taylor Chorney (Out of Payroll) 120 000 $ (2)
Tom Wandell 120 000 $ (3)
Devante Smith-Pelly 95 000 $ (2)
Michael Ratchuk 90 000 $ (3)
Carl Sneep 85 000 $ (2)
Kyle De Coste 85 000 $ (2)
X - Alain Ricard 80 000 $ (10)
Matej Stransky 80 000 $ (1)
Marco Cousineau 75 000 $ (2)
Sami Aittokallio 75 000 $ (1)
Henrik Bjorklund 75 000 $ (1)
Alex Theriau 75 000 $ (1)
Nikolai Prokhorkin 75 000 $ (2)
Freddie Hamilton 75 000 $ (2)
Teigan Zahn 75 000 $ (2)
Jordan Nolan 70 000 $ (1)
Aaron Harstad 70 000 $ (2)
Richard Nedomlel 70 000 $ (1)
Kyle Beach 70 000 $ (2)
Justin Daniels 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 8 : 4 330 000 $
Year 9 : 1 565 000 $
Year 10 : 740 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 4 330 000 $
Year 9 : 1 565 000 $
Year 10 : 740 000 $
Year 11 : 80 000 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 6000 - 100 $ - 4 937 - 82,28%
Level 2: 5000 - 65 $ - 4 350 - 87,01%
Level 3: 2000 - 45 $ - 1 672 - 83,61%
Level 4: 4000 - 25 $ - 3 435 - 85,88%
Luxury : 1000 - 200 $ - 776 - 77,55%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 486 - 74,29%
Farm Level 2: 1000 - 14 $ - 738 - 73,76%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %15 170 - 84,28%
Average Income per Game1 536 923 $
Year to Date Revenue50 718 472 $
Farm
Home Games Left9
Average Attendance - %2 223 - 74,11%
Average Income per Game89 316 $
Year to Date Revenue2 858 107 $

Expense

Pro Players Total Salaries57 800 000 $
Farm Players Total Salaries3 715 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses47 940 475 $
Farm Year To Date Expenses1 767 229 $
Pro Salary Cap To Date47 470 906 $
Farm Salary Cap To Date1 689 806 $

Estimate

Pro Estimated Season Revenue12 295 387 $
Farm Estimated Season Revenue803 843 $
Pro Remaining Season Days40
Pro Expenses Per Days317 391 $
Pro Estimated Expenses12 695 640 $
Farm Remaining Season Days42
Farm Expenses Per Days20 511 $
Farm Estimated Expenses861 462 $
Estimated Season Expenses13 557 102 $
Season Salary Cap57 800 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $8 200 000 $
Estimate Over Minimum Salary Cap of 0 $ 57 800 000 $
Current Bank Account26 568 875 $
Projected Bank Account26 111 003 $

Pro Players Salaries

Mike Richards 7 500 000 $ (2)
Corey Crawford (Out of Payroll) 6 000 000 $ (2)
Thomas Vanek 5 700 000 $ (2)
Patric Hornqvist 5 000 000 $ (3)
Guillaume Latendresse 4 700 000 $ (1)
Chris Kreider 4 500 000 $ (5)
Dougie Hamilton 4 500 000 $ (5)
Andrew Cogliano 4 200 000 $ (1)
Jacob Trouba 3 500 000 $ (5)
Josh Gorges 3 500 000 $ (2)
Nick Leddy 3 000 000 $ (1)
Jacob Markstrom 1 900 000 $ (1)
Spencer Machacek 1 800 000 $ (1)
Cedric Paquette 1 500 000 $ (3)
Adam Hall 1 300 000 $ (2)
Kevin Hayes 1 200 000 $ (2)
Marcus Kruger 1 150 000 $ (1)
Erik Gudbranson 1 050 000 $ (1)
Teemu Pulkkinen 900 000 $ (2)
Aleksander Barkov 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 8 : 63 800 000 $
Year 9 : 46 000 000 $
Year 10 : 19 000 000 $
Year 11 : 12 500 000 $
Salary Average Commitment
Year 8 : 63 600 000 $
Year 9 : 45 800 000 $
Year 10 : 19 000 000 $
Year 11 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 8 : 63 800 000 $
Year 9 : 46 000 000 $
Year 10 : 19 000 000 $
Year 11 : 12 500 000 $

Farm Players Salaries

Danny Richmond 1 500 000 $ (1)
Joseph Blandisi 170 000 $ (3)
Jiri Tlusty 150 000 $ (2)
Marco Scandella 150 000 $ (3)
Matt Hunwick 150 000 $ (1)
Staffan Kronwall 110 000 $ (1)
Cody Eakin 100 000 $ (1)
Greg Nemisz 95 000 $ (2)
Lucas Lessio 85 000 $ (2)
X - Jérémie Lizotte 80 000 $ (10)
Jason Missiaen 80 000 $ (1)
Drew Olson 75 000 $ (3)
Niklas Lucenius 75 000 $ (3)
Danny Kristo 75 000 $ (1)
John Degray 75 000 $ (3)
Eric Chouinard 75 000 $ (3)
Zdenek Kutlak 75 000 $ (3)
Travis Ewanyk 70 000 $ (3)
Francis Lessard 70 000 $ (1)
Jambon d'urgence 2 65 000 $ (1)
Johannes Salmonsson 65 000 $ (3)
Milan Bartovic 65 000 $ (3)
Tomas Malec 65 000 $ (3)
Jay Rosehill 65 000 $ (3)
Jambon d'urgence 1 65 000 $ (1)
Nolan Yonkman 65 000 $ (3)
Total Farm Players26
Salary Commitment
Year 8 : 3 715 000 $
Year 9 : 1 500 000 $
Year 10 : 1 170 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 3 715 000 $
Year 9 : 1 500 000 $
Year 10 : 1 170 000 $
Year 11 : 80 000 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - 105 $ - 4 697 - 67,10%
Level 2: 5000 - 75 $ - 3 413 - 68,26%
Level 3: 2000 - 36 $ - 1 695 - 84,75%
Level 4: 4000 - 30 $ - 2 525 - 63,13%
Luxury : 1000 - 200 $ - 769 - 76,88%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 509 - 75,47%
Farm Level 2: 1000 - 15 $ - 746 - 74,65%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %13 100 - 68,94%
Average Income per Game1 517 017 $
Year to Date Revenue50 061 573 $
Farm
Home Games Left8
Average Attendance - %2 256 - 75,19%
Average Income per Game90 913 $
Year to Date Revenue3 000 141 $

Expense

Pro Players Total Salaries64 350 000 $
Farm Players Total Salaries3 500 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 362 133 $
Farm Year To Date Expenses1 836 099 $
Pro Salary Cap To Date49 892 562 $
Farm Salary Cap To Date1 758 669 $

Estimate

Pro Estimated Season Revenue12 136 139 $
Farm Estimated Season Revenue727 307 $
Pro Remaining Season Days40
Pro Expenses Per Days352 989 $
Pro Estimated Expenses14 119 560 $
Farm Remaining Season Days42
Farm Expenses Per Days19 355 $
Farm Estimated Expenses812 910 $
Estimated Season Expenses14 932 470 $
Season Salary Cap64 350 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $1 650 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 350 000 $
Current Bank Account29 786 584 $
Projected Bank Account27 717 560 $

Pro Players Salaries

Brad Richards 8 000 000 $ (2)
Rick Nash 7 500 000 $ (1)
Loui Eriksson (Out of Payroll) 7 000 000 $ (2)
Zdeno Chara 7 000 000 $ (2)
Martin Jones (Out of Payroll) 6 000 000 $ (3)
Noah Welch 5 500 000 $ (2)
Dennis Persson 3 500 000 $ (4)
Jonathan Ericsson 3 000 000 $ (2)
Jannik Hansen 3 000 000 $ (3)
Jason Demers 2 000 000 $ (1)
Andrew Shaw 1 750 000 $ (3)
Konstantin Koltsov 1 500 000 $ (1)
Tim Brent 1 400 000 $ (2)
Jeff Deslauriers 1 300 000 $ (1)
Linus Omark 1 250 000 $ (1)
Mario Kempe 1 200 000 $ (2)
Johan Larsson 900 000 $ (3)
Joseph Cramarossa 850 000 $ (3)
Chris Terry 850 000 $ (1)
Scott Mayfield 850 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 64 350 000 $
Year 9 : 49 950 000 $
Year 10 : 16 850 000 $
Year 11 : 3 500 000 $
Salary Average Commitment
Year 8 : 64 350 000 $
Year 9 : 49 950 000 $
Year 10 : 16 850 000 $
Year 11 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 8 : 64 350 000 $
Year 9 : 49 950 000 $
Year 10 : 16 850 000 $
Year 11 : 3 500 000 $

Farm Players Salaries

Cody Almond 900 000 $ (2)
Ryan White 600 000 $ (3)
Aaron Palushaj 150 000 $ (1)
Steve Bernier 130 000 $ (2)
Rene Bourque 115 000 $ (1)
Akim Aliu 100 000 $ (3)
Simon Danis-Pepin (Out of Payroll) 100 000 $ (2)
Matt Martin 90 000 $ (1)
Anton Slepyshev 90 000 $ (3)
Vladimir Mihalik 85 000 $ (2)
Viktor Svedberg 80 000 $ (1)
Andrew Welinski 80 000 $ (3)
Zachary Yuen 80 000 $ (2)
X - Éric Denoncourt 80 000 $ (10)
Mike Lee 80 000 $ (1)
Curtis Valk 75 000 $ (3)
Scott Stajcer 75 000 $ (3)
Kurt Etchegary 75 000 $ (2)
Jeff Costello 70 000 $ (3)
Justin Shugg 70 000 $ (2)
Gleason Fournier 70 000 $ (2)
Jambon d'urgence 4 65 000 $ (1)
Josh Sterk 65 000 $ (3)
Steven Delisle 60 000 $ (1)
Kristoff Kontos 60 000 $ (2)
Mitch Wheaton 55 000 $ (3)
Total Farm Players26
Salary Commitment
Year 8 : 3 500 000 $
Year 9 : 1 510 000 $
Year 10 : 750 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 3 500 000 $
Year 9 : 1 510 000 $
Year 10 : 750 000 $
Year 11 : 80 000 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 7000 - 100 $ - 5 020 - 71,71%
Level 2: 6000 - 60 $ - 4 442 - 74,03%
Level 3: 3000 - 30 $ - 2 172 - 72,41%
Level 4: 5000 - 20 $ - 4 240 - 84,81%
Luxury : 1000 - 200 $ - 820 - 82,03%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 494 - 74,69%
Farm Level 2: 1000 - 25 $ - 744 - 74,43%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %16 695 - 75,88%
Average Income per Game1 564 990 $
Year to Date Revenue51 644 654 $
Farm
Home Games Left9
Average Attendance - %2 238 - 74,61%
Average Income per Game121 881 $
Year to Date Revenue3 900 179 $

Expense

Pro Players Total Salaries56 900 000 $
Farm Players Total Salaries2 365 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses43 453 249 $
Farm Year To Date Expenses1 802 585 $
Pro Salary Cap To Date42 983 671 $
Farm Salary Cap To Date1 725 150 $

Estimate

Pro Estimated Season Revenue12 519 916 $
Farm Estimated Season Revenue1 096 925 $
Pro Remaining Season Days40
Pro Expenses Per Days312 500 $
Pro Estimated Expenses12 500 000 $
Farm Remaining Season Days42
Farm Expenses Per Days13 253 $
Farm Estimated Expenses556 626 $
Estimated Season Expenses13 056 626 $
Season Salary Cap56 900 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $9 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 56 900 000 $
Current Bank Account28 531 726 $
Projected Bank Account29 091 941 $

Pro Players Salaries

Ryan Johansen 5 000 000 $ (3)
Anton Stralman 5 000 000 $ (3)
Ryan O'Reilly 4 500 000 $ (3)
Marc-Edouard Vlasic 4 000 000 $ (2)
Braden Holtby 4 000 000 $ (2)
Brent Burns 3 700 000 $ (1)
Matt Moulson 3 500 000 $ (1)
Devin Setoguchi 3 000 000 $ (1)
Ron Hainsey 3 000 000 $ (1)
Mike Hoffman 3 000 000 $ (2)
Erik Haula 3 000 000 $ (4)
Xavier Ouellet 2 000 000 $ (1)
Wojtek Wolski 1 800 000 $ (1)
Steve Oleksy 1 800 000 $ (1)
Chris Bourque 1 800 000 $ (1)
Petr Vrana 1 800 000 $ (1)
Mattias Janmark 1 750 000 $ (3)
Luke Glendening 1 200 000 $ (1)
Nick Palmieri 1 200 000 $ (1)
Jeremy Smith 950 000 $ (1)
Mark Stone 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 8 : 56 900 000 $
Year 9 : 30 250 000 $
Year 10 : 19 250 000 $
Year 11 : 3 000 000 $
Salary Average Commitment
Year 8 : 56 900 000 $
Year 9 : 30 250 000 $
Year 10 : 19 250 000 $
Year 11 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 8 : 56 900 000 $
Year 9 : 30 250 000 $
Year 10 : 19 250 000 $
Year 11 : 3 000 000 $

Farm Players Salaries

Jordie Benn 140 000 $ (3)
Maxim Afinogenov 115 000 $ (1)
Matthew Corrente 115 000 $ (1)
Ville Koistinen 115 000 $ (1)
Jared Aulin 115 000 $ (1)
Zac Dalpe 100 000 $ (2)
Cody Goloubef 100 000 $ (3)
Richard Panik 100 000 $ (2)
Max Campbell 100 000 $ (1)
Markus Sorensen 95 000 $ (2)
Nick Jensen 90 000 $ (2)
Colton Sissons 85 000 $ (2)
Austin Watson 85 000 $ (2)
Philip Danault 85 000 $ (2)
Allen York 85 000 $ (2)
Josh Birkholz 85 000 $ (1)
Linden Rowat 85 000 $ (2)
X - Dan Rhéaume 80 000 $ (10)
Adam Morrison 80 000 $ (2)
Stuart Percy 80 000 $ (3)
Kevin Gravel 80 000 $ (2)
Alexander Fallstrom 75 000 $ (1)
Brendan Serville 75 000 $ (2)
Patrick White 70 000 $ (1)
Ryan Thang 65 000 $ (1)
Evan McGrath 65 000 $ (1)
Total Farm Players26
Salary Commitment
Year 8 : 2 365 000 $
Year 9 : 1 445 000 $
Year 10 : 400 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 2 360 000 $
Year 9 : 1 440 000 $
Year 10 : 400 000 $
Year 11 : 80 000 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 7000 - 85 $ - 6 652 - 95,03%
Level 2: 6000 - 44 $ - 5 634 - 93,90%
Level 3: 3000 - 17 $ - 2 672 - 89,06%
Level 4: 5000 - 15 $ - 4 461 - 89,23%
Luxury : 1500 - 120 $ - 1 136 - 75,74%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 42 $ - 1 489 - 74,43%
Farm Level 2: 1000 - 22 $ - 758 - 75,75%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %20 555 - 91,36%
Average Income per Game1 560 875 $
Year to Date Revenue51 508 873 $
Farm
Home Games Left8
Average Attendance - %2 246 - 74,87%
Average Income per Game113 149 $
Year to Date Revenue3 733 913 $

Expense

Pro Players Total Salaries65 125 000 $
Farm Players Total Salaries2 770 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 436 387 $
Farm Year To Date Expenses2 263 199 $
Pro Salary Cap To Date50 966 852 $
Farm Salary Cap To Date2 185 768 $

Estimate

Pro Estimated Season Revenue12 487 000 $
Farm Estimated Season Revenue905 191 $
Pro Remaining Season Days40
Pro Expenses Per Days357 201 $
Pro Estimated Expenses14 288 040 $
Farm Remaining Season Days42
Farm Expenses Per Days15 430 $
Farm Estimated Expenses648 060 $
Estimated Season Expenses14 936 100 $
Season Salary Cap65 125 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $875 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 125 000 $
Current Bank Account109 830 105 $
Projected Bank Account108 286 196 $

Pro Players Salaries

Sidney Crosby 9 000 000 $ (1)
Marc-Andre Fleury 8 500 000 $ (4)
Steven Stamkos 8 000 000 $ (2)
Jarome Iginla 8 000 000 $ (1)
Vladimir Tarasenko 7 000 000 $ (5)
Drew Doughty 6 400 000 $ (1)
Shayne Gostisbehere 4 500 000 $ (5)
Marc-Andre Gragnani 2 150 000 $ (1)
Kevin Poulin 1 400 000 $ (2)
Louie Caporusso 1 150 000 $ (1)
Chris Wagner 925 000 $ (2)
Connor McDavid 900 000 $ (3)
Rasmus Ristolainen 900 000 $ (3)
J.T. Miller 900 000 $ (2)
Beau Bennett 900 000 $ (2)
Aaron Ekblad 900 000 $ (1)
Andrej Nestrasil 900 000 $ (1)
Joel Edmundson 900 000 $ (3)
Viktor Arvidsson 900 000 $ (3)
Patrik Laine 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 65 125 000 $
Year 9 : 36 625 000 $
Year 10 : 24 500 000 $
Year 11 : 20 000 000 $
Salary Average Commitment
Year 8 : 65 125 000 $
Year 9 : 36 625 000 $
Year 10 : 24 500 000 $
Year 11 : 20 000 000 $
Salary Cap with 1 Way Contract
Year 8 : 65 125 000 $
Year 9 : 36 625 000 $
Year 10 : 24 500 000 $
Year 11 : 20 000 000 $

Farm Players Salaries

Andrew Ebbett 170 000 $ (3)
Matt Gilroy 165 000 $ (3)
Riku Helenius 165 000 $ (3)
Nikita Nesterov 150 000 $ (3)
Gabriel Bourque (Out of Payroll) 140 000 $ (2)
Kevin Marshall 140 000 $ (1)
Mark Barberio 140 000 $ (2)
Andy Hilbert 130 000 $ (1)
Karl Alzner 115 000 $ (1)
Henrik Karlsson 100 000 $ (1)
Eric Tangradi 100 000 $ (1)
Brock Beukeboom 100 000 $ (2)
Edward Pasquale 95 000 $ (1)
Colin Wilson 95 000 $ (1)
Logan MacMillan 95 000 $ (3)
Andrew Copp 95 000 $ (1)
Scott Glennie 90 000 $ (2)
Scott Harrington 90 000 $ (3)
Emerson Etem 90 000 $ (2)
Christian Thomas 85 000 $ (2)
David Gilbert 85 000 $ (1)
Dylan McIlrath 85 000 $ (2)
X - Jean-François Lapointe 80 000 $ (10)
Kenny Agostino 80 000 $ (2)
David Musil 80 000 $ (3)
Mirko Hoefflin 75 000 $ (2)
Tyson Baillie 75 000 $ (2)
Total Farm Players27
Salary Commitment
Year 8 : 2 910 000 $
Year 9 : 1 955 000 $
Year 10 : 995 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 2 905 000 $
Year 9 : 1 950 000 $
Year 10 : 995 000 $
Year 11 : 80 000 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 7000 - 90 $ - 6 629 - 94,70%
Level 2: 6000 - 50 $ - 5 550 - 92,50%
Level 3: 2000 - 35 $ - 1 810 - 90,49%
Level 4: 4000 - 25 $ - 3 481 - 87,03%
Luxury : 1000 - 200 $ - 874 - 87,38%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 45 $ - 1 509 - 75,46%
Farm Level 2: 1000 - 25 $ - 753 - 75,28%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18 344 - 91,72%
Average Income per Game1 596 327 $
Year to Date Revenue52 678 792 $
Farm
Home Games Left8
Average Attendance - %2 262 - 75,40%
Average Income per Game81 403 $
Year to Date Revenue2 686 299 $

Expense

Pro Players Total Salaries57 100 000 $
Farm Players Total Salaries2 457 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 356 794 $
Farm Year To Date Expenses2 005 100 $
Pro Salary Cap To Date49 887 226 $
Farm Salary Cap To Date1 927 668 $

Estimate

Pro Estimated Season Revenue12 770 616 $
Farm Estimated Season Revenue651 224 $
Pro Remaining Season Days40
Pro Expenses Per Days313 587 $
Pro Estimated Expenses12 543 480 $
Farm Remaining Season Days42
Farm Expenses Per Days13 750 $
Farm Estimated Expenses577 500 $
Estimated Season Expenses13 120 980 $
Season Salary Cap57 100 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $8 900 000 $
Estimate Over Minimum Salary Cap of 0 $ 57 100 000 $
Current Bank Account20 125 051 $
Projected Bank Account20 425 911 $

Pro Players Salaries

Alexander Radulov (Out of Payroll) 6 000 000 $ (3)
Tyler Johnson 5 000 000 $ (3)
Derek Roy 4 500 000 $ (1)
Alexander Steen 4 500 000 $ (2)
Kevin Bieksa 4 250 000 $ (2)
Kyle Palmieri 4 000 000 $ (4)
Torey Krug 4 000 000 $ (3)
Marcus Johansson 3 500 000 $ (3)
Mikael Granlund 3 400 000 $ (2)
Cody Hodgson 3 150 000 $ (1)
Slava Voynov (Out of Payroll) 3 000 000 $ (1)
Carl Soderberg 3 000 000 $ (1)
Tomas Hertl 3 000 000 $ (3)
Nikolai Kulemin 3 000 000 $ (2)
Alexei Emelin 2 750 000 $ (1)
Colton Parayko 2 400 000 $ (1)
Vernon Fiddler 2 000 000 $ (1)
Alex Killorn 1 150 000 $ (1)
Kevin Nastiuk 1 000 000 $ (2)
Louis Domingue 900 000 $ (2)
Derek Forbort 850 000 $ (2)
Adam Clendening 750 000 $ (2)
Total Pro Players22
Salary Commitment
Year 8 : 66 100 000 $
Year 9 : 44 150 000 $
Year 10 : 25 500 000 $
Year 11 : 4 000 000 $
Salary Average Commitment
Year 8 : 66 100 000 $
Year 9 : 44 150 000 $
Year 10 : 25 500 000 $
Year 11 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 8 : 66 100 000 $
Year 9 : 44 150 000 $
Year 10 : 25 500 000 $
Year 11 : 4 000 000 $

Farm Players Salaries

Niklas Hagman 150 000 $ (1)
Alexei Semenov 150 000 $ (1)
Brett McLean 150 000 $ (2)
Mark McNeill 145 000 $ (1)
Zach Hamill 140 000 $ (2)
Michael Leighton 140 000 $ (2)
Darryl Boyce 135 000 $ (2)
Ben Hutton 115 000 $ (1)
Sebastian Stefaniszin 95 000 $ (2)
Gregory Hofmann 95 000 $ (3)
Stefan Legein 95 000 $ (1)
Jonathan Racine 95 000 $ (1)
Jared Staal 85 000 $ (3)
X - Philippe Ducharme 80 000 $ (10)
Victor Ohman 75 000 $ (3)
Stephen Silas 70 000 $ (2)
Joshua Turnbull 70 000 $ (1)
Aaron Ness 70 000 $ (1)
Matej Beran 70 000 $ (3)
Keven Veilleux 67 500 $ (2)
Jambon d'urgence 6 65 000 $ (1)
Joel Mustonen 65 000 $ (3)
Allan Rourke 65 000 $ (1)
Ruslan Bashkirov 60 000 $ (1)
Gabryel Paquin-Boudreau 60 000 $ (3)
Andy Rogers 50 000 $ (2)
Total Farm Players26
Salary Commitment
Year 8 : 2 457 500 $
Year 9 : 1 377 500 $
Year 10 : 530 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 2 457 500 $
Year 9 : 1 377 500 $
Year 10 : 530 000 $
Year 11 : 80 000 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 150 $ - 3 305 - 55,09%
Level 2: 5000 - 100 $ - 2 587 - 51,75%
Level 3: 2000 - 50 $ - 1 249 - 62,44%
Level 4: 4000 - 46 $ - 1 677 - 41,92%
Luxury : 1000 - 250 $ - 608 - 60,83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 495 - 74,74%
Farm Level 2: 1000 - 15 $ - 747 - 74,66%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %9 427 - 52,37%
Average Income per Game1 510 147 $
Year to Date Revenue49 834 866 $
Farm
Home Games Left9
Average Attendance - %2 241 - 74,72%
Average Income per Game90 198 $
Year to Date Revenue2 886 328 $

Expense

Pro Players Total Salaries50 925 000 $
Farm Players Total Salaries3 780 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses40 752 589 $
Farm Year To Date Expenses2 074 094 $
Pro Salary Cap To Date40 283 042 $
Farm Salary Cap To Date1 996 665 $

Estimate

Pro Estimated Season Revenue12 081 180 $
Farm Estimated Season Revenue811 780 $
Pro Remaining Season Days40
Pro Expenses Per Days280 027 $
Pro Estimated Expenses11 201 080 $
Farm Remaining Season Days42
Farm Expenses Per Days20 860 $
Farm Estimated Expenses876 120 $
Estimated Season Expenses12 077 200 $
Season Salary Cap50 925 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $15 075 000 $
Estimate Over Minimum Salary Cap of 0 $ 50 925 000 $
Current Bank Account13 029 789 $
Projected Bank Account13 845 549 $

Pro Players Salaries

Jack Johnson 6 750 000 $ (4)
Peter Mueller 5 500 000 $ (3)
Freddy Meyer (Out of Payroll) 5 000 000 $ (2)
Connor Hellebuyck (Out of Payroll) 5 000 000 $ (5)
Martin Hanzal 4 500 000 $ (3)
Clarke MacArthur 4 150 000 $ (2)
Matt Read 3 500 000 $ (1)
Mathieu Perreault 3 000 000 $ (3)
Joakim Lindstrom 2 700 000 $ (1)
Igor Makarov 2 600 000 $ (1)
Dmitry Kulikov 2 500 000 $ (3)
Andrew Hammond 1 800 000 $ (1)
Josh Manson 1 750 000 $ (3)
David Fisher 1 700 000 $ (3)
Deryk Engelland 1 500 000 $ (1)
Linden Vey 1 400 000 $ (1)
Brian Strait 1 000 000 $ (1)
Nicolas Deschamps 1 000 000 $ (2)
Riley Sheahan 1 000 000 $ (3)
Michael Sauer 1 000 000 $ (2)
Mark Santorelli 950 000 $ (1)
Sergey Andronov 925 000 $ (2)
Joakim Nordstrom 900 000 $ (2)
Brady Vail 800 000 $ (2)
Total Pro Players24
Salary Commitment
Year 8 : 60 925 000 $
Year 9 : 45 475 000 $
Year 10 : 31 700 000 $
Year 11 : 11 750 000 $
Salary Average Commitment
Year 8 : 60 175 000 $
Year 9 : 44 725 000 $
Year 10 : 31 700 000 $
Year 11 : 11 750 000 $
Salary Cap with 1 Way Contract
Year 8 : 60 925 000 $
Year 9 : 45 475 000 $
Year 10 : 31 700 000 $
Year 11 : 11 750 000 $

Farm Players Salaries

Josh Godfrey 1 500 000 $ (3)
Ian Schultz 850 000 $ (3)
Jason Clark 750 000 $ (2)
Carlo Colaiacovo 150 000 $ (1)
Jon Kalinski 100 000 $ (2)
Colten Teubert 100 000 $ (3)
Nathan Moon 100 000 $ (3)
Zac Rinaldo 100 000 $ (2)
Will Weber 95 000 $ (2)
James Livingston 95 000 $ (3)
Bobby Farnham 95 000 $ (3)
Jean-Francois Bérubé 95 000 $ (3)
Brandon Burlon 95 000 $ (3)
Jeff Frazee 95 000 $ (1)
Johan Holmqvist 95 000 $ (2)
Vitaly Kolesnik 95 000 $ (3)
Maxime Tanguay 90 000 $ (1)
Nick Petrecki 90 000 $ (1)
Riley Holzapfel 85 000 $ (3)
Jyri Niemi 85 000 $ (2)
Josh Brittain 80 000 $ (3)
X - Éric Chaussé 80 000 $ (10)
Jordan Weal 80 000 $ (2)
Carl Klingberg 80 000 $ (1)
Joe Basaraba 80 000 $ (3)
Francis Beauvillier 75 000 $ (1)
Adam Comrie 75 000 $ (1)
Andrew Yogan 70 000 $ (2)
Total Farm Players28
Salary Commitment
Year 8 : 5 380 000 $
Year 9 : 1 935 000 $
Year 10 : 1 235 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 5 380 000 $
Year 9 : 1 935 000 $
Year 10 : 1 235 000 $
Year 11 : 80 000 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 100 $ - 4 962 - 70,89%
Level 2: 6000 - 50 $ - 5 458 - 90,96%
Level 3: 2000 - 45 $ - 1 400 - 69,98%
Level 4: 4000 - 30 $ - 2 597 - 64,93%
Luxury : 1000 - 240 $ - 637 - 63,67%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 33 $ - 1 509 - 75,47%
Farm Level 2: 1000 - 16 $ - 750 - 75,05%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %15 053 - 75,27%
Average Income per Game1 553 489 $
Year to Date Revenue51 265 122 $
Farm
Home Games Left8
Average Attendance - %2 260 - 75,33%
Average Income per Game87 778 $
Year to Date Revenue2 896 664 $

Expense

Pro Players Total Salaries61 400 000 $
Farm Players Total Salaries2 595 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 174 470 $
Farm Year To Date Expenses2 326 589 $
Pro Salary Cap To Date49 704 904 $
Farm Salary Cap To Date2 249 176 $

Estimate

Pro Estimated Season Revenue12 427 908 $
Farm Estimated Season Revenue702 222 $
Pro Remaining Season Days40
Pro Expenses Per Days336 957 $
Pro Estimated Expenses13 478 280 $
Farm Remaining Season Days42
Farm Expenses Per Days14 489 $
Farm Estimated Expenses608 538 $
Estimated Season Expenses14 086 818 $
Season Salary Cap61 400 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $4 600 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 400 000 $
Current Bank Account12 323 449 $
Projected Bank Account11 366 761 $

Pro Players Salaries

Evgeni Malkin 8 000 000 $ (2)
Nikita Kucherov 8 000 000 $ (5)
Jonathan Quick 6 750 000 $ (5)
Patrick Sharp 5 500 000 $ (2)
Nick Boynton (Out of Payroll) 5 500 000 $ (2)
Patrick Eaves 4 500 000 $ (3)
Kevin Shattenkirk 4 300 000 $ (2)
Matt Cullen 3 300 000 $ (1)
Mike Cammalleri 3 250 000 $ (1)
Justin Schultz 2 700 000 $ (2)
Juraj Mikus 2 500 000 $ (3)
Scottie Upshall 2 000 000 $ (2)
Tommy Wingels 1 500 000 $ (2)
Steve Ott 1 500 000 $ (1)
Adam Polasek 1 500 000 $ (3)
Alexei Ponikarovsky 1 400 000 $ (3)
Michael Raffl 1 200 000 $ (2)
Robert Bortuzzo (Out of Payroll) 1 000 000 $ (1)
Calvin Pickard 900 000 $ (3)
Mitchell Marner 900 000 $ (3)
David Rundblad 900 000 $ (1)
Greg Pateryn 800 000 $ (2)
Total Pro Players22
Salary Commitment
Year 8 : 67 900 000 $
Year 9 : 57 950 000 $
Year 10 : 26 450 000 $
Year 11 : 14 750 000 $
Salary Average Commitment
Year 8 : 66 400 000 $
Year 9 : 56 450 000 $
Year 10 : 24 950 000 $
Year 11 : 13 250 000 $
Salary Cap with 1 Way Contract
Year 8 : 67 900 000 $
Year 9 : 57 950 000 $
Year 10 : 26 450 000 $
Year 11 : 14 750 000 $

Farm Players Salaries

Radko Gudas (Out of Payroll) 1 000 000 $ (2)
Jiri Novotny 180 000 $ (1)
Dana Tyrell 175 000 $ (3)
Jason Gregoire 150 000 $ (3)
Patrick Dwyer 135 000 $ (2)
Jason Bacashihua 125 000 $ (1)
Danny Syvret 125 000 $ (1)
Max Gaede 100 000 $ (3)
Geoff Platt 100 000 $ (1)
David Honzik 100 000 $ (3)
Kelsey Tessier 100 000 $ (1)
Kyle Clifford 95 000 $ (2)
Jakub Culek 95 000 $ (3)
Daniel Pribyl 90 000 $ (1)
Alex Velischek 85 000 $ (3)
Corey Tropp 85 000 $ (2)
Nicolas Shore 85 000 $ (2)
Ryan Martindale 80 000 $ (2)
X - Mathieu Darcy 80 000 $ (10)
Tyler Wotherspoon (Out of Payroll) 80 000 $ (3)
Bradley Eidsness 80 000 $ (1)
Nick Sorensen 80 000 $ (3)
Matt Donovan 75 000 $ (1)
Justin Weller 70 000 $ (2)
Curtis Hamilton 70 000 $ (2)
Troy Hesketh 65 000 $ (2)
Milan Kytnar 60 000 $ (1)
Tony DeHart 60 000 $ (1)
Charles-Olivier Rousse 50 000 $ (3)
Total Farm Players29
Salary Commitment
Year 8 : 3 675 000 $
Year 9 : 1 780 000 $
Year 10 : 995 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 3 675 000 $
Year 9 : 1 780 000 $
Year 10 : 995 000 $
Year 11 : 80 000 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 7000 - 90 $ - 6 389 - 91,27%
Level 2: 5000 - 50 $ - 4 976 - 99,52%
Level 3: 2000 - 25 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 3 995 - 99,89%
Luxury : 1000 - 200 $ - 776 - 77,59%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 481 - 74,07%
Farm Level 2: 1000 - 15 $ - 756 - 75,60%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18 137 - 95,46%
Average Income per Game1 571 775 $
Year to Date Revenue51 868 560 $
Farm
Home Games Left9
Average Attendance - %2 237 - 74,58%
Average Income per Game89 728 $
Year to Date Revenue2 871 296 $

Expense

Pro Players Total Salaries58 350 000 $
Farm Players Total Salaries3 400 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 456 788 $
Farm Year To Date Expenses1 883 382 $
Pro Salary Cap To Date49 987 208 $
Farm Salary Cap To Date1 805 988 $

Estimate

Pro Estimated Season Revenue12 574 196 $
Farm Estimated Season Revenue807 552 $
Pro Remaining Season Days40
Pro Expenses Per Days320 380 $
Pro Estimated Expenses12 815 200 $
Farm Remaining Season Days42
Farm Expenses Per Days18 817 $
Farm Estimated Expenses790 314 $
Estimated Season Expenses13 605 514 $
Season Salary Cap58 350 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $7 650 000 $
Estimate Over Minimum Salary Cap of 0 $ 58 350 000 $
Current Bank Account(1 139 454 $)
Projected Bank Account(1 363 220 $)

Pro Players Salaries

Henrik Sedin 8 000 000 $ (1)
Brandon Dubinsky 7 000 000 $ (1)
Jay Bouwmeester 6 000 000 $ (4)
Dennis Seidenberg 5 000 000 $ (1)
Johnny Oduya (Out of Payroll) 5 000 000 $ (2)
Wayne Simmonds 5 000 000 $ (4)
Michal Neuvirth (Out of Payroll) 4 500 000 $ (4)
Radim Vrbata 3 500 000 $ (2)
Jamie McGinn 2 900 000 $ (3)
Cody Franson 2 500 000 $ (2)
Justin Abdelkader 2 500 000 $ (2)
Bobby Sanguinetti 2 350 000 $ (1)
Éric Gélinas 2 150 000 $ (2)
Mark Arcobello 1 500 000 $ (2)
Peter Regin 1 500 000 $ (1)
Chris Wideman 1 500 000 $ (3)
Taylor Beck 1 400 000 $ (2)
Justin Pogge 1 200 000 $ (1)
Matt Hackett 1 000 000 $ (3)
Joel Champagne (Out of Payroll) 900 000 $ (1)
William Karlsson 900 000 $ (3)
AJ Jenks 850 000 $ (3)
Jacob Lagace 850 000 $ (3)
Jared Knight 750 000 $ (2)
Total Pro Players24
Salary Commitment
Year 8 : 68 750 000 $
Year 9 : 42 800 000 $
Year 10 : 23 500 000 $
Year 11 : 15 500 000 $
Salary Average Commitment
Year 8 : 69 350 000 $
Year 9 : 43 400 000 $
Year 10 : 24 100 000 $
Year 11 : 16 100 000 $
Salary Cap with 1 Way Contract
Year 8 : 68 750 000 $
Year 9 : 42 800 000 $
Year 10 : 23 500 000 $
Year 11 : 15 500 000 $

Farm Players Salaries

Bryan Rodney 1 500 000 $ (1)
Nigel Dawes 150 000 $ (1)
Alex Plante 100 000 $ (1)
Kamil Kreps 100 000 $ (3)
Chris Summers 100 000 $ (3)
Joe Vitale 100 000 $ (1)
Benn Ferriero 100 000 $ (1)
Harry Zolnierczyk 100 000 $ (3)
Austin Levi 95 000 $ (1)
Evgeni Dadonov 95 000 $ (2)
Daniel Brodin 90 000 $ (3)
Jeff Zatkoff 85 000 $ (1)
Colin Long 85 000 $ (3)
X - Cédric Racine 80 000 $ (10)
Danny Biega 75 000 $ (2)
Julian Melchiori 75 000 $ (2)
Alex Hutchings 70 000 $ (1)
Jamie Devane 70 000 $ (1)
Aaron Johnson 70 000 $ (1)
Paul Carey 70 000 $ (1)
Brent Andrews 65 000 $ (3)
Jambon d'urgence 7 65 000 $ (1)
Georgy Guryanov 60 000 $ (1)
Total Farm Players23
Salary Commitment
Year 8 : 3 400 000 $
Year 9 : 865 000 $
Year 10 : 620 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 3 450 000 $
Year 9 : 915 000 $
Year 10 : 670 000 $
Year 11 : 80 000 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 89 $ - 6 604 - 94,35%
Level 2: 6000 - 67 $ - 3 823 - 63,72%
Level 3: 2000 - 43 $ - 1 408 - 70,42%
Level 4: 4000 - 30 $ - 2 546 - 63,65%
Luxury : 1000 - 230 $ - 684 - 68,43%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 32 $ - 1 478 - 73,89%
Farm Level 2: 1000 - 14 $ - 754 - 75,40%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %15 066 - 75,33%
Average Income per Game1 660 540 $
Year to Date Revenue54 797 812 $
Farm
Home Games Left8
Average Attendance - %2 232 - 74,39%
Average Income per Game83 802 $
Year to Date Revenue2 765 479 $

Expense

Pro Players Total Salaries65 600 000 $
Farm Players Total Salaries4 540 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses49 797 026 $
Farm Year To Date Expenses2 331 215 $
Pro Salary Cap To Date49 327 462 $
Farm Salary Cap To Date2 253 812 $

Estimate

Pro Estimated Season Revenue13 284 318 $
Farm Estimated Season Revenue670 419 $
Pro Remaining Season Days40
Pro Expenses Per Days359 783 $
Pro Estimated Expenses14 391 320 $
Farm Remaining Season Days42
Farm Expenses Per Days24 946 $
Farm Estimated Expenses1 047 732 $
Estimated Season Expenses15 439 052 $
Season Salary Cap65 600 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $400 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 600 000 $
Current Bank Account4 298 583 $
Projected Bank Account2 814 268 $

Pro Players Salaries

Vincent Lecavalier 8 600 000 $ (2)
Artemi Panarin 5 500 000 $ (4)
Dan Boyle 5 150 000 $ (1)
Drew Stafford 5 000 000 $ (2)
Bobby Ryan 5 000 000 $ (2)
Cam Fowler 5 000 000 $ (2)
Tuukka Rask 5 000 000 $ (2)
Milan Kraft 4 700 000 $ (1)
Oliver Ekman Larsson 4 000 000 $ (1)
Colin Greening 3 000 000 $ (1)
Chris Kunitz 3 000 000 $ (2)
Oskars Bartulis 2 000 000 $ (1)
Ondrej Roman 1 850 000 $ (1)
David Desharnais 1 700 000 $ (2)
Jordan Schroeder 1 700 000 $ (2)
Anders Nilsson 1 000 000 $ (1)
Zach Werenski 900 000 $ (3)
Ludwig Blomstrand 900 000 $ (3)
Reece Scarlett 800 000 $ (2)
Kevin Roy 800 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 65 600 000 $
Year 9 : 43 900 000 $
Year 10 : 8 100 000 $
Year 11 : 5 500 000 $
Salary Average Commitment
Year 8 : 66 200 000 $
Year 9 : 44 150 000 $
Year 10 : 8 100 000 $
Year 11 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 8 : 65 600 000 $
Year 9 : 43 900 000 $
Year 10 : 8 100 000 $
Year 11 : 5 500 000 $

Farm Players Salaries

Nikita Nikitin 1 800 000 $ (3)
Mark Stuart 170 000 $ (3)
Matt Lashoff 160 000 $ (2)
Viktor Fasth 160 000 $ (3)
Jonathan Matsumoto 150 000 $ (2)
Lukas Krajicek 150 000 $ (1)
Toni Rajala (Out of Payroll) 150 000 $ (2)
Jared Boll 150 000 $ (1)
Zbynek Michalek 130 000 $ (3)
Joakim Andersson 120 000 $ (1)
Ryan Potulny 110 000 $ (3)
Andrew Bodnarchuk 100 000 $ (2)
Artem Chubarov 90 000 $ (1)
Boris Valabik 85 000 $ (3)
X - Éric St-Amand 80 000 $ (10)
Kris Beech 80 000 $ (2)
Artur Gavrus 80 000 $ (1)
Myles Bell 80 000 $ (1)
Keith Aulie 77 500 $ (1)
Bryan Cameron 77 500 $ (3)
Daniel Muzito-Bagenda 75 000 $ (3)
Mackenzie MacEachern 75 000 $ (3)
Zack Mitchell 75 000 $ (2)
Keegan Kanzig 70 000 $ (3)
Olivier Archambault 70 000 $ (2)
Nick Petersen 70 000 $ (2)
Jambon d'urgence 15 65 000 $ (1)
Jordan Messier 65 000 $ (2)
Taylor Stefishen 65 000 $ (1)
Benjamin Conz 60 000 $ (1)
Total Farm Players30
Salary Commitment
Year 8 : 4 690 000 $
Year 9 : 2 132 500 $
Year 10 : 1 212 500 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 4 690 000 $
Year 9 : 2 132 500 $
Year 10 : 1 212 500 $
Year 11 : 80 000 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavillon
Level 1: 7000 - 78 $ - 6 760 - 96,58%
Level 2: 5000 - 57 $ - 4 449 - 88,98%
Level 3: 2000 - 33 $ - 1 891 - 94,56%
Level 4: 4000 - 22 $ - 3 573 - 89,34%
Luxury : 1000 - 183 $ - 928 - 92,79%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 495 - 74,75%
Farm Level 2: 1000 - 15 $ - 760 - 76,02%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %17 602 - 92,64%
Average Income per Game1 586 132 $
Year to Date Revenue52 342 367 $
Farm
Home Games Left8
Average Attendance - %2 255 - 75,17%
Average Income per Game90 496 $
Year to Date Revenue2 986 381 $

Expense

Pro Players Total Salaries63 450 000 $
Farm Players Total Salaries2 315 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 650 532 $
Farm Year To Date Expenses1 912 888 $
Pro Salary Cap To Date50 180 963 $
Farm Salary Cap To Date1 835 471 $

Estimate

Pro Estimated Season Revenue12 689 059 $
Farm Estimated Season Revenue723 971 $
Pro Remaining Season Days40
Pro Expenses Per Days348 098 $
Pro Estimated Expenses13 923 920 $
Farm Remaining Season Days42
Farm Expenses Per Days12 984 $
Farm Estimated Expenses545 328 $
Estimated Season Expenses14 469 248 $
Season Salary Cap63 450 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $2 550 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 450 000 $
Current Bank Account15 067 136 $
Projected Bank Account14 010 918 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (5)
Jonathan Toews 7 500 000 $ (1)
Alex Pietrangelo 5 500 000 $ (2)
Jordan Eberle 5 500 000 $ (4)
Kristian Huselius 4 750 000 $ (1)
Ryan Miller 4 500 000 $ (1)
Tomas Tatar 4 500 000 $ (2)
Adam Larsson 4 000 000 $ (3)
Hampus Lindholm 4 000 000 $ (3)
Sam Gagner 2 750 000 $ (3)
Brett Connolly 2 150 000 $ (2)
Simon Despres (Out of Payroll) 1 750 000 $ (2)
Brett Carson 1 400 000 $ (1)
Niklas Backstrom 1 150 000 $ (1)
Gabriel Dumont 1 000 000 $ (1)
Tanner Pearson 900 000 $ (2)
Zach Trotman 900 000 $ (2)
Elias Lindholm 900 000 $ (3)
Michael Mersch 850 000 $ (2)
Seth Griffith 850 000 $ (1)
Jarred Tinordi 850 000 $ (2)
Total Pro Players21
Salary Commitment
Year 8 : 65 200 000 $
Year 9 : 44 050 000 $
Year 10 : 26 650 000 $
Year 11 : 15 000 000 $
Salary Average Commitment
Year 8 : 64 300 000 $
Year 9 : 43 400 000 $
Year 10 : 26 000 000 $
Year 11 : 14 350 000 $
Salary Cap with 1 Way Contract
Year 8 : 65 200 000 $
Year 9 : 44 050 000 $
Year 10 : 26 650 000 $
Year 11 : 15 000 000 $

Farm Players Salaries

Chris Kelly 150 000 $ (2)
Alexandre Picard 130 000 $ (2)
Tomas Surovy 130 000 $ (2)
Angelo Esposito 115 000 $ (1)
Nikita Filatov 115 000 $ (1)
Nick Tarnasky 115 000 $ (1)
Kieran Millan 100 000 $ (3)
Lauri Korpikoski 100 000 $ (1)
Ryan Stanton 100 000 $ (1)
Yann Sauve 100 000 $ (3)
Zach Budish 95 000 $ (3)
Keith Seabrook 95 000 $ (1)
Justin Peters 95 000 $ (2)
Blake Geoffrion 95 000 $ (2)
Ben Maxwell 90 000 $ (3)
Reece Willcox 80 000 $ (2)
Kale Kessy 80 000 $ (1)
Patrick Wey 80 000 $ (1)
Christopher Gibson 80 000 $ (1)
X - Michael Gadbois 80 000 $ (10)
Ben Hanowski 80 000 $ (1)
Tye McGinn 80 000 $ (1)
Eddie Wittchow 70 000 $ (2)
Albert Yarullin 60 000 $ (1)
Total Farm Players24
Salary Commitment
Year 8 : 2 315 000 $
Year 9 : 1 215 000 $
Year 10 : 465 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 2 315 000 $
Year 9 : 1 215 000 $
Year 10 : 465 000 $
Year 11 : 80 000 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - 95 $ - 5 470 - 91,16%
Level 2: 5000 - 65 $ - 4 046 - 80,93%
Level 3: 2000 - 40 $ - 1 599 - 79,94%
Level 4: 4000 - 25 $ - 3 204 - 80,09%
Luxury : 1000 - 190 $ - 854 - 85,44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 499 - 74,97%
Farm Level 2: 1000 - 15 $ - 753 - 75,27%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %15 173 - 84,29%
Average Income per Game1 571 930 $
Year to Date Revenue51 873 684 $
Farm
Home Games Left9
Average Attendance - %2 252 - 75,07%
Average Income per Game90 557 $
Year to Date Revenue2 897 809 $

Expense

Pro Players Total Salaries63 250 000 $
Farm Players Total Salaries3 707 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 777 445 $
Farm Year To Date Expenses2 168 758 $
Pro Salary Cap To Date51 307 865 $
Farm Salary Cap To Date2 091 391 $

Estimate

Pro Estimated Season Revenue12 575 439 $
Farm Estimated Season Revenue815 009 $
Pro Remaining Season Days40
Pro Expenses Per Days347 011 $
Pro Estimated Expenses13 880 440 $
Farm Remaining Season Days42
Farm Expenses Per Days20 470 $
Farm Estimated Expenses859 740 $
Estimated Season Expenses14 740 180 $
Season Salary Cap63 250 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $2 750 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 250 000 $
Current Bank Account3 607 323 $
Projected Bank Account2 257 591 $

Pro Players Salaries

Alex Tanguay 9 000 000 $ (3)
Zach Parise 7 500 000 $ (1)
Anze Kopitar 7 000 000 $ (3)
Martin Havlat 7 000 000 $ (1)
Cory Schneider 4 500 000 $ (2)
John Klingberg 4 500 000 $ (3)
David Backes 3 850 000 $ (2)
Niklas Hjalmarsson (Out of Payroll) 3 400 000 $ (4)
Alexander Edler 3 000 000 $ (1)
Carl Gunnarsson 2 500 000 $ (1)
Mattias Ekholm 2 400 000 $ (1)
Jesse Joensuu 1 800 000 $ (1)
Jake Dowell 1 500 000 $ (1)
Ben Lovejoy 1 500 000 $ (2)
Dwight King 1 400 000 $ (2)
Dan Ellis 1 300 000 $ (1)
Nikita Tryamkin 900 000 $ (3)
Sven Baertschi 900 000 $ (3)
Bo Horvat 900 000 $ (3)
Jakob Silfverberg 900 000 $ (1)
Teuvo Teravainen 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 8 : 66 650 000 $
Year 9 : 38 750 000 $
Year 10 : 27 500 000 $
Year 11 : 3 400 000 $
Salary Average Commitment
Year 8 : 66 500 000 $
Year 9 : 38 600 000 $
Year 10 : 27 350 000 $
Year 11 : 3 400 000 $
Salary Cap with 1 Way Contract
Year 8 : 66 650 000 $
Year 9 : 38 750 000 $
Year 10 : 27 500 000 $
Year 11 : 3 400 000 $

Farm Players Salaries

Mattias Tedenby 1 350 000 $ (3)
Lars Eller 200 000 $ (1)
Robbie Earl 160 000 $ (3)
Drew Miller (Out of Payroll) 150 000 $ (2)
Maxim Lapierre 150 000 $ (3)
Jakub Kindl 140 000 $ (2)
Dan Blackburn 140 000 $ (1)
Stephen Johns 100 000 $ (3)
Phil DeSimone 100 000 $ (3)
Jonathon Blum 90 000 $ (1)
Craig Cunningham 90 000 $ (1)
Tomas Kana 85 000 $ (2)
Magnus Hellberg 85 000 $ (1)
Evgeny Grachev 85 000 $ (2)
X - Julien Gagné 80 000 $ (10)
Michael Paliotta 80 000 $ (3)
Tom Kuhnhackl 80 000 $ (1)
Mattias Modig 75 000 $ (1)
Nigel Williams 75 000 $ (2)
Michael Latta 75 000 $ (1)
Ryan Stoa 75 000 $ (1)
Jean-Simon Allard 70 000 $ (1)
Tomas Zizka 70 000 $ (1)
Colin Jacobs 65 000 $ (3)
Julien Demers 65 000 $ (2)
Matt Delahey 62 500 $ (2)
Casey Pierro-Zabotel 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 8 : 3 857 500 $
Year 9 : 1 532 500 $
Year 10 : 870 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 3 857 500 $
Year 9 : 1 532 500 $
Year 10 : 870 000 $
Year 11 : 80 000 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - 80 $ - 6 458 - 92,26%
Level 2: 6000 - 48 $ - 5 465 - 91,08%
Level 3: 3000 - 25 $ - 2 344 - 78,13%
Level 4: 4000 - 24 $ - 3 547 - 88,68%
Luxury : 1000 - 185 $ - 864 - 86,38%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 40 $ - 1 490 - 74,51%
Farm Level 2: 1000 - 20 $ - 744 - 74,44%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18 678 - 88,94%
Average Income per Game1 628 804 $
Year to Date Revenue53 750 517 $
Farm
Home Games Left9
Average Attendance - %2 235 - 74,49%
Average Income per Game107 315 $
Year to Date Revenue3 434 079 $

Expense

Pro Players Total Salaries60 600 000 $
Farm Players Total Salaries2 420 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 465 493 $
Farm Year To Date Expenses2 076 424 $
Pro Salary Cap To Date49 995 921 $
Farm Salary Cap To Date1 999 018 $

Estimate

Pro Estimated Season Revenue13 030 428 $
Farm Estimated Season Revenue965 835 $
Pro Remaining Season Days40
Pro Expenses Per Days332 609 $
Pro Estimated Expenses13 304 360 $
Farm Remaining Season Days42
Farm Expenses Per Days13 548 $
Farm Estimated Expenses569 016 $
Estimated Season Expenses13 873 376 $
Season Salary Cap60 600 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $5 400 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 600 000 $
Current Bank Account22 992 850 $
Projected Bank Account23 115 737 $

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) 9 750 000 $ (4)
Marc Savard 6 500 000 $ (1)
Chuck Kobasew (Out of Payroll) 6 000 000 $ (2)
Cam Ward 5 000 000 $ (2)
Tyson Barrie 4 200 000 $ (2)
Fedor Tyutin 4 000 000 $ (5)
Ladislav Smid 4 000 000 $ (3)
Kevin Klein 3 500 000 $ (3)
Valtteri Filppula 3 500 000 $ (3)
Jesper Fast 3 000 000 $ (4)
Cam Atkinson 3 000 000 $ (2)
Carl Hagelin 2 700 000 $ (1)
Marc-André Bourdon 1 800 000 $ (1)
Igor Radulov 1 500 000 $ (1)
Mitch Fadden 1 500 000 $ (2)
Jake Muzzin 1 500 000 $ (1)
Nathan Gerbe 1 200 000 $ (1)
Landon Ferraro 1 100 000 $ (1)
Justin Papineau 1 000 000 $ (1)
Micheal Wall 950 000 $ (1)
Jonathan Drouin 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 8 : 66 600 000 $
Year 9 : 48 350 000 $
Year 10 : 28 650 000 $
Year 11 : 16 750 000 $
Salary Average Commitment
Year 8 : 66 100 000 $
Year 9 : 47 850 000 $
Year 10 : 28 150 000 $
Year 11 : 16 750 000 $
Salary Cap with 1 Way Contract
Year 8 : 66 600 000 $
Year 9 : 48 350 000 $
Year 10 : 28 650 000 $
Year 11 : 16 750 000 $

Farm Players Salaries

Jeff Schultz 175 000 $ (3)
Josh Hennessy 175 000 $ (1)
Jason Garrison 150 000 $ (2)
Morgan Ellis 140 000 $ (2)
Yan Stastny 140 000 $ (3)
Matt Greene 130 000 $ (1)
Dmitri Kalinin 120 000 $ (1)
Mark Fayne 120 000 $ (1)
Kris Newbury 110 000 $ (3)
Kyle Bigos 100 000 $ (1)
Lauri Tukonen 100 000 $ (1)
Harrison Reed 95 000 $ (3)
Cory Emmerton (Out of Payroll) 95 000 $ (3)
Jiri Sekac 90 000 $ (3)
X - Martin Leblanc 80 000 $ (10)
Vladimir Ruzicka 75 000 $ (2)
Tony Lagerstrom 75 000 $ (1)
Matt Mahalak 75 000 $ (1)
Zachary Hyman 70 000 $ (2)
Edgars Kulda 70 000 $ (3)
Brian Sutherby 70 000 $ (1)
Maxim Goncharov 70 000 $ (1)
Erik Nemec (Out of Payroll) 70 000 $ (3)
Tyson Sexsmith 65 000 $ (1)
Erik Thorell 65 000 $ (1)
François Tremblay 60 000 $ (3)
Total Farm Players26
Salary Commitment
Year 8 : 2 585 000 $
Year 9 : 1 420 000 $
Year 10 : 985 000 $
Year 11 : 80 000 $
Salary Average Commitment
Year 8 : 2 585 000 $
Year 9 : 1 420 000 $
Year 10 : 985 000 $
Year 11 : 80 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
66 000 000 $

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 8 014 146 $ 64 100 000 $ 1 900 000 $ 64 100 000 $ 2 482 500 $ 27 517 500 $ 202949
BlackHawks 3 473 487 $ 50 050 000 $ 15 950 000 $ 50 050 000 $ 2 920 000 $ 27 080 000 $ 242751
BlueJacket 4 230 198 $ 62 100 000 $ 3 900 000 $ 62 100 000 $ 1 770 000 $ 28 230 000 $ 202444
Blues 48 364 725 $ 65 850 000 $ 150 000 $ 65 850 000 $ 2 160 000 $ 27 840 000 $ 222345
Bruins 23 470 510 $ 65 950 000 $ 50 000 $ 65 950 000 $ 4 460 000 $ 25 540 000 $ 203151
Canadiens 48 821 933 $ 62 950 000 $ 3 050 000 $ 62 950 000 $ 2 480 000 $ 27 520 000 $ 222648
Canucks 56 609 709 $ 63 700 000 $ 2 300 000 $ 63 700 000 $ 2 255 000 $ 27 745 000 $ 232649
Capitals 2 656 407 $ 59 350 000 $ 6 650 000 $ 59 350 000 $ 4 502 500 $ 25 497 500 $ 222850
Coyotes 15 123 322 $ 66 400 000 $ -400 000 $ 66 400 000 $ 4 370 000 $ 25 630 000 $ 212647
Devils 26 564 001 $ 65 300 000 $ 700 000 $ 65 300 000 $ 3 325 000 $ 26 675 000 $ 222749
Ducks 3 513 544 $ 66 000 000 $ 0 $ 66 000 000 $ 1 840 000 $ 28 160 000 $ 212546
Flames 99 412 825 $ 58 900 500 $ 7 099 500 $ 58 900 500 $ 2 447 500 $ 27 552 500 $ 222850
Flyers (7 453 143 $) 63 905 000 $ 2 095 000 $ 63 905 000 $ 3 520 000 $ 26 480 000 $ 212748
GoldenKnights 18 846 717 $ 65 750 000 $ 250 000 $ 65 750 000 $ 5 187 500 $ 24 812 500 $ 202747
Hurricanes 14 306 195 $ 65 350 000 $ 650 000 $ 65 350 000 $ 3 611 000 $ 26 389 000 $ 212748
Islanders 20 027 911 $ 65 800 000 $ 200 000 $ 65 800 000 $ 2 382 500 $ 27 617 500 $ 202848
Jets 137 593 660 $ 60 450 000 $ 5 550 000 $ 60 450 000 $ 2 355 000 $ 27 645 000 $ 222547
Kings 27 178 801 $ 60 200 000 $ 5 800 000 $ 60 200 000 $ 3 612 500 $ 26 387 500 $ 202747
Lightning 5 670 315 $ 65 705 000 $ 295 000 $ 65 705 000 $ 2 605 000 $ 27 395 000 $ 232851
MapleLeafs 11 729 402 $ 65 660 000 $ 340 000 $ 65 660 000 $ 2 410 000 $ 27 590 000 $ 202747
Nordiques 26 568 875 $ 57 800 000 $ 8 200 000 $ 57 800 000 $ 3 715 000 $ 26 285 000 $ 202646
Oilers 29 786 584 $ 64 350 000 $ 1 650 000 $ 64 350 000 $ 3 500 000 $ 26 500 000 $ 202646
Panthers 28 531 726 $ 56 900 000 $ 9 100 000 $ 56 900 000 $ 2 365 000 $ 27 635 000 $ 212647
Penguins 109 830 105 $ 65 125 000 $ 875 000 $ 65 125 000 $ 2 770 000 $ 27 230 000 $ 202747
Predators 20 125 051 $ 57 100 000 $ 8 900 000 $ 57 100 000 $ 2 457 500 $ 27 542 500 $ 222648
Rangers 13 029 789 $ 50 925 000 $ 15 075 000 $ 50 925 000 $ 3 780 000 $ 26 220 000 $ 242852
RedWings 12 323 449 $ 61 400 000 $ 4 600 000 $ 61 400 000 $ 2 595 000 $ 27 405 000 $ 222951
Sabres (1 139 454 $) 58 350 000 $ 7 650 000 $ 58 350 000 $ 3 400 000 $ 26 600 000 $ 242347
Senators 4 298 583 $ 65 600 000 $ 400 000 $ 65 600 000 $ 4 540 000 $ 25 460 000 $ 203050
Sharks 15 067 136 $ 63 450 000 $ 2 550 000 $ 63 450 000 $ 2 315 000 $ 27 685 000 $ 212445
Stars 3 607 323 $ 63 250 000 $ 2 750 000 $ 63 250 000 $ 3 707 500 $ 26 292 500 $ 212748
Wild 22 992 850 $ 60 600 000 $ 5 400 000 $ 60 600 000 $ 2 420 000 $ 27 580 000 $ 212647