Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 16 janvier 2022 at 16:57

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - 87 $ - 7 654 - 95,67%
Level 2: 6000 - 52 $ - 5 645 - 94,09%
Level 3: 3000 - 21 $ - 2 703 - 90,10%
Level 4: 5000 - 14 $ - 4 750 - 94,99%
Luxury : 1000 - 177 $ - 865 - 86,50%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 902 - 95,10%
Farm Level 2: 1000 - 19 $ - 671 - 67,09%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %21 617 - 93,98%
Average Income per Game1 730 101 $
Year to Date Revenue13 840 808 $
Farm
Home Games Left12
Average Attendance - %2 573 - 85,76%
Average Income per Game112 252 $
Year to Date Revenue1 010 264 $

Expense

Pro Players Total Salaries73 400 100 $
Farm Players Total Salaries2 960 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 195 557 $
Farm Year To Date Expenses1 197 418 $
Pro Salary Cap To Date28 998 927 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 491 313 $
Farm Estimated Season Revenue1 347 019 $
Pro Remaining Season Days54
Pro Expenses Per Days830 338 $
Pro Estimated Expenses44 838 252 $
Farm Remaining Season Days54
Farm Expenses Per Days34 382 $
Farm Estimated Expenses1 856 628 $
Estimated Season Expenses46 694 880 $
Season Salary Cap73 400 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $599 900 $
Estimate Over Minimum Salary Cap of 0 $ 73 400 100 $
Current Bank Account42 836 514 $
Projected Bank Account19 979 966 $

Pro Players Salaries

Steven Stamkos 10 350 000 $ (3)
Taylor Hall 8 000 000 $ (2)
John Gibson 7 650 000 $ (2)
Tyson Barrie 7 500 000 $ (4)
Duncan Keith 7 000 000 $ (2)
Niklas Hjalmarsson 5 050 000 $ (1)
Max Domi 5 000 000 $ (3)
Bo Horvat 5 000 000 $ (2)
Sean Couturier 5 000 000 $ (1)
Pius Suter 2 650 000 $ (2)
Patrick Maroon 1 800 000 $ (1)
Ryan Carpenter 1 400 000 $ (1)
Andreas Soderberg 1 000 000 $ (3)
Brian Dumoulin 900 100 $ (1)
Jake DeBrusk 900 000 $ (1)
Ethan Bear 900 000 $ (2)
Artturi Lehkonen 900 000 $ (1)
Jack Roslovic 900 000 $ (2)
Kyle Beach 750 000 $ (1)
Jack Lafontaine 750 000 $ (3)
Total Pro Players20
Salary Commitment
Year 13 : 73 400 100 $
Year 14 : 56 700 000 $
Year 15 : 24 600 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 73 400 100 $
Year 14 : 56 700 000 $
Year 15 : 24 600 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 400 100 $
Year 14 : 56 700 000 $
Year 15 : 24 600 000 $
Year 16 : 7 500 000 $

Farm Players Salaries

Dominik Kubalik 250 000 $ (3)
Sean Kuraly 210 000 $ (2)
Andrej Sustr 190 000 $ (2)
Jakub Jerabek 170 000 $ (2)
Griffin Reinhart 140 000 $ (2)
Maxim Shalunov 110 000 $ (1)
Fredrik Pettersson-Wentzel 110 000 $ (2)
Michael Hutchinson 100 000 $ (1)
Mat Clark 100 000 $ (2)
Dayton Rasmussen 90 000 $ (2)
Ville Pokka 90 000 $ (3)
Matthew Highmore 90 000 $ (1)
Ville Husso 90 000 $ (2)
Steven Shipley 90 000 $ (3)
Adam Samuelsson 85 000 $ (3)
Jordan Martinook 80 000 $ (1)
Dominik Volek 75 000 $ (1)
Beau Starrett 75 000 $ (1)
Tobias Eder 75 000 $ (1)
Peter Hrehorcak 75 000 $ (1)
Michael Pastujov 75 000 $ (3)
Eric Florchuk 75 000 $ (2)
Maxim Golod 75 000 $ (2)
Andrei Svetlakov 75 000 $ (3)
Peter Stratis 75 000 $ (3)
Tim Wahlgren 75 000 $ (3)
Tyler Tucker 75 000 $ (2)
Jamie Arniel 70 000 $ (1)
Gregg Sutch 70 000 $ (1)
Total Farm Players29
Salary Commitment
Year 13 : 2 960 000 $
Year 14 : 2 140 000 $
Year 15 : 815 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 960 000 $
Year 14 : 2 140 000 $
Year 15 : 815 000 $
Year 16 : 0 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - 85 $ - 7 775 - 97,19%
Level 2: 6000 - 50 $ - 5 345 - 89,09%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 4 000 - 100,00%
Luxury : 1000 - 175 $ - 863 - 86,27%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 28 $ - 1 964 - 98,21%
Farm Level 2: 1000 - 11 $ - 996 - 99,57%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %19 983 - 95,16%
Average Income per Game1 647 944 $
Year to Date Revenue14 831 495 $
Farm
Home Games Left12
Average Attendance - %2 960 - 98,66%
Average Income per Game95 624 $
Year to Date Revenue860 614 $

Expense

Pro Players Total Salaries69 750 100 $
Farm Players Total Salaries2 335 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 907 342 $
Farm Year To Date Expenses1 093 146 $
Pro Salary Cap To Date26 710 712 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 775 327 $
Farm Estimated Season Revenue1 147 485 $
Pro Remaining Season Days54
Pro Expenses Per Days789 327 $
Pro Estimated Expenses42 623 658 $
Farm Remaining Season Days54
Farm Expenses Per Days27 360 $
Farm Estimated Expenses1 477 440 $
Estimated Season Expenses44 101 098 $
Season Salary Cap69 750 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $4 249 900 $
Estimate Over Minimum Salary Cap of 0 $ 69 750 100 $
Current Bank Account45 832 337 $
Projected Bank Account22 654 051 $

Pro Players Salaries

Loui Eriksson 8 000 000 $ (2)
Evgeny Kuznetsov 7 000 000 $ (3)
Yanni Gourde 7 000 000 $ (4)
Alexander Edler 4 650 000 $ (2)
Dougie Hamilton 4 500 000 $ (1)
Kevin Fiala 4 500 000 $ (4)
Robert Hagg 4 150 000 $ (2)
Mats Zuccarello (1 Way Contract) 4 000 000 $ (1)
Sami Vatanen (Out of Payroll) 3 800 000 $ (1)
Jared McCann 3 650 000 $ (2)
Hampus Lindholm 3 650 000 $ (2)
Cedric Paquette 3 150 000 $ (2)
Pavel Francouz 2 000 000 $ (2)
Brian Gibbons 1 900 000 $ (3)
Ryan Hartman 1 800 000 $ (1)
Joakim Nordstrom 1 800 000 $ (1)
Fredrik Claesson 1 800 000 $ (1)
Jordan Binnington 1 500 000 $ (1)
Jordan Szwarz 1 500 000 $ (3)
Alan Quine 1 200 000 $ (1)
Dillon Fournier 1 100 000 $ (1)
Dustin Brown 900 100 $ (1)
Jayce Hawryluk (Out of Payroll) 900 000 $ (2)
Total Pro Players23
Salary Commitment
Year 13 : 74 450 100 $
Year 14 : 52 050 000 $
Year 15 : 21 900 000 $
Year 16 : 11 500 000 $
Salary Average Commitment
Year 13 : 74 450 100 $
Year 14 : 52 050 000 $
Year 15 : 21 900 000 $
Year 16 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 450 100 $
Year 14 : 52 050 000 $
Year 15 : 21 900 000 $
Year 16 : 11 500 000 $

Farm Players Salaries

Jujhar Khaira 175 000 $ (1)
Jaroslav Janus 150 000 $ (2)
Sven Andrighetto 120 000 $ (1)
David Fisher 110 000 $ (1)
Gabriel Bourque 100 000 $ (1)
Taro Hirose 90 000 $ (3)
Brian Ferlin 90 000 $ (1)
Gavin Bayreuther 90 000 $ (3)
Jacob Middleton 90 000 $ (2)
Robert Baillargeon 90 000 $ (2)
Cody Almond 90 000 $ (1)
Frederick Gaudreau 90 000 $ (1)
Allen York 90 000 $ (1)
Raphael Bussieres 80 000 $ (2)
Marek Tvrdon 80 000 $ (2)
Eddie Lack 80 000 $ (1)
Henri Ikonen 80 000 $ (3)
Glenn Gawdin 75 000 $ (3)
Dennis Yan 75 000 $ (3)
Gustav Bouramman 75 000 $ (3)
Nikolai Glukhov 75 000 $ (1)
Matthew Spencer 75 000 $ (3)
Justin Bailey 75 000 $ (2)
Kevin Roy 65 000 $ (1)
Kevin Lynch 65 000 $ (1)
Dakota Mermis 60 000 $ (1)
Total Farm Players26
Salary Commitment
Year 13 : 2 335 000 $
Year 14 : 1 125 000 $
Year 15 : 560 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 335 000 $
Year 14 : 1 125 000 $
Year 15 : 560 000 $
Year 16 : 0 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 8000 - 90 $ - 6 196 - 77,45%
Level 2: 6000 - 55 $ - 5 402 - 90,04%
Level 3: 3000 - 30 $ - 2 406 - 80,20%
Level 4: 5000 - 20 $ - 4 201 - 84,02%
Luxury : 1500 - 115 $ - 1 143 - 76,17%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 574 - 78,69%
Farm Level 2: 1000 - 15 $ - 940 - 94,00%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %19 348 - 82,33%
Average Income per Game1 599 307 $
Year to Date Revenue14 393 764 $
Farm
Home Games Left12
Average Attendance - %2 514 - 83,79%
Average Income per Game100 314 $
Year to Date Revenue902 829 $

Expense

Pro Players Total Salaries71 950 100 $
Farm Players Total Salaries2 791 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 387 677 $
Farm Year To Date Expenses1 253 136 $
Pro Salary Cap To Date28 191 048 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 191 685 $
Farm Estimated Season Revenue1 203 772 $
Pro Remaining Season Days54
Pro Expenses Per Days814 046 $
Pro Estimated Expenses43 958 484 $
Farm Remaining Season Days54
Farm Expenses Per Days32 483 $
Farm Estimated Expenses1 754 082 $
Estimated Season Expenses45 712 566 $
Season Salary Cap71 950 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $2 049 900 $
Estimate Over Minimum Salary Cap of 0 $ 71 950 100 $
Current Bank Account50 941 386 $
Projected Bank Account25 624 277 $

Pro Players Salaries

Carey Price (Out of Payroll) 9 250 000 $ (4)
Tyler Seguin 9 000 000 $ (1)
Nathan MacKinnon 8 650 000 $ (2)
Rick Nash 8 250 000 $ (2)
David Pastrnak 8 000 000 $ (4)
John Carlson 6 500 000 $ (2)
Ryan Kesler 5 500 000 $ (2)
Will Butcher 4 150 000 $ (2)
Mackenzie Weegar 1 750 000 $ (1)
Ethan Werek 1 400 000 $ (2)
Antti Suomela 1 100 000 $ (2)
Chris Terry 1 100 000 $ (1)
Michael Houser 1 000 000 $ (1)
Joe Pavelski 900 100 $ (1)
Jakub Vrana 900 000 $ (1)
Cale Makar 900 000 $ (2)
Haydn Fleury 900 000 $ (2)
Alex Tuch 900 000 $ (1)
Kirill Kaprizov 900 000 $ (3)
Noah Hanifin 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 71 950 100 $
Year 14 : 55 500 000 $
Year 15 : 18 150 000 $
Year 16 : 17 250 000 $
Salary Average Commitment
Year 13 : 71 950 100 $
Year 14 : 55 500 000 $
Year 15 : 18 150 000 $
Year 16 : 17 250 000 $
Salary Cap with 1 Way Contract
Year 13 : 71 950 100 $
Year 14 : 55 500 000 $
Year 15 : 18 150 000 $
Year 16 : 17 250 000 $

Farm Players Salaries

Brendan Gaunce 210 000 $ (2)
Brock Beukeboom 170 000 $ (3)
Nathan Gerbe 140 000 $ (1)
Duncan Siemens (Out of Payroll) 140 000 $ (2)
Bobby Sanguinetti 140 000 $ (1)
Carl Dahlstrom 140 000 $ (2)
Jakob Lilja 110 000 $ (2)
Anton Rodin 110 000 $ (2)
Roman Horak 110 000 $ (2)
Anton Lander (Out of Payroll) 110 000 $ (2)
Mattias Tedenby 110 000 $ (1)
Dustin Boyd 110 000 $ (1)
Matt Frattin 110 000 $ (2)
Cody Goloubef 100 000 $ (1)
Jori Lehtera 91 000 $ (1)
Rasmus Asplund 90 000 $ (3)
Adam Erne 90 000 $ (1)
Jason Kasdorf 90 000 $ (2)
Carter Verhaeghe 90 000 $ (2)
Sonny Milano (Out of Payroll) 90 000 $ (2)
Libor Hajek 90 000 $ (3)
Lukas Kaspar 90 000 $ (1)
Andreas Borgman 75 000 $ (1)
Rushan Rafikov 75 000 $ (1)
Gage Ausmus 75 000 $ (1)
Vyacheslav Leshchenko 75 000 $ (1)
Sergey Tolchinsky 75 000 $ (1)
Dmitri Yudin 75 000 $ (2)
Ryan Macinnis 75 000 $ (1)
Mason McDonald 75 000 $ (3)
Total Farm Players30
Salary Commitment
Year 13 : 3 131 000 $
Year 14 : 1 810 000 $
Year 15 : 425 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 131 000 $
Year 14 : 1 810 000 $
Year 15 : 425 000 $
Year 16 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - 90 $ - 6 176 - 77,20%
Level 2: 6000 - 55 $ - 5 443 - 90,71%
Level 3: 3000 - 35 $ - 1 877 - 62,56%
Level 4: 4000 - 20 $ - 3 932 - 98,29%
Luxury : 1500 - 170 $ - 864 - 57,58%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 35 $ - 1 575 - 78,76%
Farm Level 2: 1000 - 25 $ - 519 - 51,87%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18 291 - 81,29%
Average Income per Game1 601 679 $
Year to Date Revenue14 415 114 $
Farm
Home Games Left12
Average Attendance - %2 094 - 69,80%
Average Income per Game98 744 $
Year to Date Revenue888 699 $

Expense

Pro Players Total Salaries72 250 100 $
Farm Players Total Salaries4 005 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 568 582 $
Farm Year To Date Expenses1 651 569 $
Pro Salary Cap To Date28 371 952 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 220 152 $
Farm Estimated Season Revenue1 184 932 $
Pro Remaining Season Days54
Pro Expenses Per Days817 417 $
Pro Estimated Expenses44 140 518 $
Farm Remaining Season Days54
Farm Expenses Per Days46 124 $
Farm Estimated Expenses2 490 696 $
Estimated Season Expenses46 631 214 $
Season Salary Cap72 250 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 749 900 $
Estimate Over Minimum Salary Cap of 0 $ 72 250 100 $
Current Bank Account90 892 090 $
Projected Bank Account64 665 960 $

Pro Players Salaries

Alexander Semin 7 500 000 $ (2)
Ryan Strome 7 000 000 $ (4)
Sergei Bobrovsky 7 000 000 $ (3)
Kyle Turris 5 500 000 $ (1)
Evander Kane 5 000 000 $ (3)
Anders Lee 5 000 000 $ (3)
Boone Jenner 4 500 000 $ (3)
Jake Gardiner 4 500 000 $ (2)
Xavier Ouellet 3 150 000 $ (2)
Joel Armia 3 000 000 $ (3)
Simon Despres 2 650 000 $ (2)
Martin Marincin 2 650 000 $ (2)
Jesper Fast 2 650 000 $ (2)
Tim Schaller 2 500 000 $ (2)
J.T. Brown 1 900 000 $ (3)
Dale Weise 1 850 000 $ (2)
Teddy Blueger 1 800 000 $ (1)
Brenden Dillon 1 700 000 $ (2)
Anders Lindback 1 500 000 $ (1)
Ben Chiarot 900 100 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 72 250 100 $
Year 14 : 62 550 000 $
Year 15 : 33 400 000 $
Year 16 : 7 000 000 $
Salary Average Commitment
Year 13 : 72 250 100 $
Year 14 : 62 550 000 $
Year 15 : 33 400 000 $
Year 16 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 250 100 $
Year 14 : 62 550 000 $
Year 15 : 33 400 000 $
Year 16 : 7 000 000 $

Farm Players Salaries

Miikka Salomaki 265 000 $ (1)
Klas Dahlbeck 250 000 $ (3)
Vladimir Sobotka (Out of Payroll) 212 500 $ (3)
Jesse Joensuu 210 000 $ (3)
Jeff Glass 175 000 $ (3)
Jordan Caron 175 000 $ (3)
Oscar Moller 175 000 $ (3)
Raphael Diaz 172 500 $ (3)
Alexei Marchenko 170 000 $ (3)
Alexander Urbom 170 000 $ (2)
Spencer Machacek 165 000 $ (1)
Keith Kinkaid 165 000 $ (2)
James Sheppard 155 000 $ (1)
Thomas Larkin 150 000 $ (2)
Ludvig Rensfeldt 150 000 $ (3)
Kirill Lyamin 115 000 $ (2)
Cody McLeod 115 000 $ (3)
Ben Smith 110 000 $ (1)
Tyler Pitlick 110 000 $ (2)
Marek Viedensky 100 000 $ (2)
Anthony Peluso 97 500 $ (3)
Chet Pickard 95 000 $ (3)
Zach Whitecloud 90 000 $ (1)
Yann Sauve 90 000 $ (3)
Philip McRae 90 000 $ (1)
Erik Karlsson (foward) 75 000 $ (1)
Dexter Dancs 75 000 $ (1)
Daniel Audette 75 000 $ (2)
Henrik Samuelsson 75 000 $ (3)
Brett Lernout 75 000 $ (2)
Brett Bulmer 70 000 $ (1)
Total Farm Players31
Salary Commitment
Year 13 : 4 217 500 $
Year 14 : 3 122 500 $
Year 15 : 2 162 500 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 4 217 500 $
Year 14 : 3 122 500 $
Year 15 : 2 162 500 $
Year 16 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - 92 $ - 6 177 - 77,22%
Level 2: 6000 - 57 $ - 4 363 - 72,72%
Level 3: 3000 - 26 $ - 2 512 - 83,74%
Level 4: 5000 - 21 $ - 4 143 - 82,85%
Luxury : 1500 - 133 $ - 1 108 - 73,87%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 38 $ - 1 426 - 71,29%
Farm Level 2: 1000 - 17 $ - 773 - 77,34%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18 304 - 77,89%
Average Income per Game1 563 384 $
Year to Date Revenue14 070 458 $
Farm
Home Games Left13
Average Attendance - %2 199 - 73,30%
Average Income per Game97 623 $
Year to Date Revenue780 980 $

Expense

Pro Players Total Salaries72 150 100 $
Farm Players Total Salaries2 475 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 419 694 $
Farm Year To Date Expenses1 081 744 $
Pro Salary Cap To Date28 223 064 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 760 611 $
Farm Estimated Season Revenue1 269 092 $
Pro Remaining Season Days54
Pro Expenses Per Days816 293 $
Pro Estimated Expenses44 079 822 $
Farm Remaining Season Days54
Farm Expenses Per Days28 933 $
Farm Estimated Expenses1 562 382 $
Estimated Season Expenses45 642 204 $
Season Salary Cap72 150 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 849 900 $
Estimate Over Minimum Salary Cap of 0 $ 72 150 100 $
Current Bank Account28 636 489 $
Projected Bank Account3 023 988 $

Pro Players Salaries

Jamie Benn 9 500 000 $ (4)
Jack Eichel 9 000 000 $ (3)
P.K. Subban 8 000 000 $ (3)
Brayden Schenn 6 500 000 $ (3)
Tyler Toffoli 6 000 000 $ (5)
Logan Couture 6 000 000 $ (2)
Adam Larsson 5 150 000 $ (1)
Carson Soucy 3 000 000 $ (3)
Nick Jensen 2 850 000 $ (1)
Jay Beagle 2 700 000 $ (1)
Matt Mahalak 2 650 000 $ (2)
Maxim Trunev 2 650 000 $ (1)
Victor Rask 1 800 000 $ (1)
Artur Gavrus 1 100 000 $ (1)
Kris Russell 900 100 $ (1)
Andrew Mangiapane 900 000 $ (1)
Boo Nieves 900 000 $ (1)
Marcus Pettersson 900 000 $ (1)
Mackenzie Blackwood 900 000 $ (2)
Peter Cehlarik 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 13 : 72 150 100 $
Year 14 : 52 300 000 $
Year 15 : 42 000 000 $
Year 16 : 15 500 000 $
Salary Average Commitment
Year 13 : 72 150 100 $
Year 14 : 52 300 000 $
Year 15 : 42 000 000 $
Year 16 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 150 100 $
Year 14 : 52 300 000 $
Year 15 : 42 000 000 $
Year 16 : 15 500 000 $

Farm Players Salaries

Johan Sundstrom 170 000 $ (3)
Austin Madaisky (Out of Payroll) 170 000 $ (3)
Kristopher Foucault 150 000 $ (2)
Martin Ouellette 150 000 $ (3)
Philip Lane 150 000 $ (3)
Jonathon Blum (Out of Payroll) 120 000 $ (1)
Colby Robak 110 000 $ (1)
Jakub Klepis 110 000 $ (2)
Max Nicastro 100 000 $ (1)
James Wright 100 000 $ (1)
Dillon Donnelly 100 000 $ (2)
Joachim Nermark 90 000 $ (1)
Alexandre R. Picard 90 000 $ (1)
John Quenneville 90 000 $ (2)
Tom Gilbert 90 000 $ (1)
Sebastian Aho (DEF) 90 000 $ (2)
Barry Brust 90 000 $ (2)
Nicolas Kerdiles 80 000 $ (1)
Patrick Russell 80 000 $ (1)
Austen Brassard 80 000 $ (1)
Max Gardiner 75 000 $ (3)
Julien Nantel 75 000 $ (3)
Luke Philp 75 000 $ (2)
Tye McGinn 70 000 $ (1)
Olivier Archambault 70 000 $ (1)
Samuel Kurker 65 000 $ (2)
Sebastian Collberg 65 000 $ (2)
Jake Paterson 60 000 $ (2)
Total Farm Players28
Salary Commitment
Year 13 : 2 765 000 $
Year 14 : 1 685 000 $
Year 15 : 790 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 765 000 $
Year 14 : 1 685 000 $
Year 15 : 790 000 $
Year 16 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - 70 $ - 7 863 - 98,29%
Level 2: 6000 - 50 $ - 5 403 - 90,04%
Level 3: 3000 - 30 $ - 2 326 - 77,54%
Level 4: 5000 - 10 $ - 4 825 - 96,51%
Luxury : 1000 - 90 $ - 1 000 - 100,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 20 $ - 1 995 - 99,76%
Farm Level 2: 1000 - 7 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %21 417 - 93,12%
Average Income per Game1 440 038 $
Year to Date Revenue12 960 346 $
Farm
Home Games Left12
Average Attendance - %2 995 - 99,84%
Average Income per Game68 008 $
Year to Date Revenue612 074 $

Expense

Pro Players Total Salaries73 950 100 $
Farm Players Total Salaries3 085 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 325 883 $
Farm Year To Date Expenses1 279 221 $
Pro Salary Cap To Date29 129 253 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 280 461 $
Farm Estimated Season Revenue816 099 $
Pro Remaining Season Days54
Pro Expenses Per Days836 518 $
Pro Estimated Expenses45 171 972 $
Farm Remaining Season Days54
Farm Expenses Per Days35 787 $
Farm Estimated Expenses1 932 498 $
Estimated Season Expenses47 104 470 $
Season Salary Cap73 950 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $49 900 $
Estimate Over Minimum Salary Cap of 0 $ 73 950 100 $
Current Bank Account64 249 999 $
Projected Bank Account35 242 089 $

Pro Players Salaries

Jonathan Toews 9 250 000 $ (2)
Shea Weber 8 500 000 $ (4)
Artemi Panarin 8 500 000 $ (4)
Martin Havlat 7 900 000 $ (1)
T.J. Oshie 7 500 000 $ (3)
John Klingberg 6 000 000 $ (3)
Frederik Andersen 5 800 000 $ (1)
Jason Zucker 4 150 000 $ (2)
Esa Lindell 3 650 000 $ (2)
Matt Benning 2 300 000 $ (1)
Victor Antipin 1 800 000 $ (1)
David Rittich 1 800 000 $ (1)
John Moore 900 100 $ (1)
Anthony Beauvillier 900 000 $ (2)
Dustin Jeffrey 900 000 $ (3)
Nick Ritchie 900 000 $ (1)
Anthony Cirelli 900 000 $ (1)
Andreas Johnsson 900 000 $ (1)
Carter Ashton 800 000 $ (2)
Robin Kovacs 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 73 950 100 $
Year 14 : 50 150 000 $
Year 15 : 31 400 000 $
Year 16 : 17 000 000 $
Salary Average Commitment
Year 13 : 73 950 100 $
Year 14 : 50 150 000 $
Year 15 : 31 400 000 $
Year 16 : 17 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 950 100 $
Year 14 : 50 150 000 $
Year 15 : 31 400 000 $
Year 16 : 17 000 000 $

Farm Players Salaries

Pierre Engvall 210 000 $ (2)
Jordan Nolan 165 000 $ (1)
Kyle Chipchura 150 000 $ (1)
Edward Pasquale 150 000 $ (1)
Zach Hamill 145 000 $ (1)
Trevor Moore 140 000 $ (2)
Harri Sateri 140 000 $ (1)
Christopher DiDomenico 130 000 $ (1)
Jeremy Smith 110 000 $ (2)
Jyrki Jokipakka 110 000 $ (1)
Jesper Pettersson 110 000 $ (2)
Corban Knight 100 000 $ (2)
Julien Pelletier 95 000 $ (1)
Justin Sefton 90 000 $ (2)
Carsen Twarynski 90 000 $ (2)
Lucas Carlsson (Out of Payroll) 90 000 $ (3)
Eric Comrie 90 000 $ (2)
Matia Marcantuoni 80 000 $ (1)
David Musil 80 000 $ (1)
Dylan Blujus 80 000 $ (1)
Dylan Sadowy 80 000 $ (3)
Oliver Okuliar 75 000 $ (3)
Brad Morrison 75 000 $ (3)
Xavier Simoneau 75 000 $ (3)
Blake Speers 75 000 $ (1)
Chris Bigras 75 000 $ (1)
Guillaume Brisebois 75 000 $ (3)
Maxim Letunov 75 000 $ (2)
Alexander Dergachyov 75 000 $ (2)
Dante Salituro 70 000 $ (2)
Tanner Richard 70 000 $ (1)
Total Farm Players31
Salary Commitment
Year 13 : 3 175 000 $
Year 14 : 1 630 000 $
Year 15 : 470 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 175 000 $
Year 14 : 1 630 000 $
Year 15 : 470 000 $
Year 16 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 100 $ - 5 567 - 79,53%
Level 2: 5000 - 60 $ - 4 313 - 86,27%
Level 3: 2000 - 35 $ - 1 822 - 91,08%
Level 4: 4000 - 20 $ - 3 956 - 98,89%
Luxury : 1000 - 200 $ - 741 - 74,14%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 547 - 77,35%
Farm Level 2: 1000 - 15 $ - 985 - 98,46%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16 400 - 86,31%
Average Income per Game1 549 378 $
Year to Date Revenue13 944 406 $
Farm
Home Games Left13
Average Attendance - %2 532 - 84,39%
Average Income per Game99 926 $
Year to Date Revenue799 406 $

Expense

Pro Players Total Salaries72 850 100 $
Farm Players Total Salaries2 285 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 851 148 $
Farm Year To Date Expenses894 894 $
Pro Salary Cap To Date28 654 518 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 592 541 $
Farm Estimated Season Revenue1 299 035 $
Pro Remaining Season Days54
Pro Expenses Per Days824 158 $
Pro Estimated Expenses44 504 532 $
Farm Remaining Season Days54
Farm Expenses Per Days26 798 $
Farm Estimated Expenses1 447 092 $
Estimated Season Expenses45 951 624 $
Season Salary Cap72 850 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 149 900 $
Estimate Over Minimum Salary Cap of 0 $ 72 850 100 $
Current Bank Account70 587 720 $
Projected Bank Account44 527 672 $

Pro Players Salaries

Leon Draisaitl 8 000 000 $ (1)
Steve Mason 7 500 000 $ (4)
Ryan Ellis 6 500 000 $ (2)
TJ Brodie 6 000 000 $ (3)
Tyler Ennis 5 500 000 $ (2)
Zach Bogosian 5 500 000 $ (2)
Nick Bonino 5 000 000 $ (1)
Conor Sheary 4 150 000 $ (1)
Ryan Graves 4 000 000 $ (3)
Tobias Rieder 2 650 000 $ (2)
Mark Jankowski 2 650 000 $ (2)
Jordan Oesterle 2 650 000 $ (2)
Aaron Dell 2 650 000 $ (1)
Anthony Duclair 2 500 000 $ (1)
Melker Karlsson 2 500 000 $ (1)
Josh Archibald 1 500 000 $ (1)
Alex Killorn 900 100 $ (1)
Andrei Svechnikov 900 000 $ (2)
Jason Dickinson 900 000 $ (2)
Mirco Mueller 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 72 850 100 $
Year 14 : 44 750 000 $
Year 15 : 17 500 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 72 850 100 $
Year 14 : 44 750 000 $
Year 15 : 17 500 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 850 100 $
Year 14 : 44 750 000 $
Year 15 : 17 500 000 $
Year 16 : 7 500 000 $

Farm Players Salaries

Brendan Woods 150 000 $ (3)
Scott Darling 150 000 $ (1)
Nigel Dawes 140 000 $ (1)
Jonas Hiller 140 000 $ (1)
Damien Brunner 140 000 $ (1)
Joe Morrow 110 000 $ (1)
Dennis Gilbert 100 000 $ (3)
Aaron Ness 100 000 $ (3)
Timo Pielmeier 100 000 $ (2)
Daniel Rahimi 100 000 $ (3)
Dennis Rasmussen (Out of Payroll) 90 000 $ (1)
Slater Koekkoek 90 000 $ (1)
Ivan Telegin 90 000 $ (3)
Niclas Bergfors 80 000 $ (2)
Joey Leach 80 000 $ (2)
Artem Artemov 75 000 $ (3)
Miles Gendron 75 000 $ (2)
Connor Chatham 75 000 $ (2)
Emile Poirier 75 000 $ (1)
Sergey Zborovskiy 75 000 $ (3)
Henrik Bjorklund 70 000 $ (1)
Matej Stransky 70 000 $ (2)
Milan Kytnar 70 000 $ (2)
Samuel Fejes 65 000 $ (2)
Emil Lundberg 65 000 $ (2)
Total Farm Players25
Salary Commitment
Year 13 : 2 375 000 $
Year 14 : 1 370 000 $
Year 15 : 690 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 375 000 $
Year 14 : 1 370 000 $
Year 15 : 690 000 $
Year 16 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - 90 $ - 6 404 - 80,05%
Level 2: 5000 - 50 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 880 - 94,01%
Level 4: 4000 - 20 $ - 3 975 - 99,38%
Luxury : 1000 - 140 $ - 996 - 99,63%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 45 $ - 1 188 - 59,42%
Farm Level 2: 1000 - 20 $ - 638 - 63,78%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18 256 - 91,28%
Average Income per Game1 555 659 $
Year to Date Revenue12 445 272 $
Farm
Home Games Left13
Average Attendance - %1 826 - 60,87%
Average Income per Game96 036 $
Year to Date Revenue768 290 $

Expense

Pro Players Total Salaries68 300 100 $
Farm Players Total Salaries2 535 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 560 717 $
Farm Year To Date Expenses972 419 $
Pro Salary Cap To Date28 364 087 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 223 567 $
Farm Estimated Season Revenue1 248 471 $
Pro Remaining Season Days54
Pro Expenses Per Days773 035 $
Pro Estimated Expenses41 743 890 $
Farm Remaining Season Days54
Farm Expenses Per Days29 607 $
Farm Estimated Expenses1 598 778 $
Estimated Season Expenses43 342 668 $
Season Salary Cap68 300 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $5 699 900 $
Estimate Over Minimum Salary Cap of 0 $ 68 300 100 $
Current Bank Account20 374 901 $
Projected Bank Account(1 495 729 $)

Pro Players Salaries

Gabriel Landeskog 8 500 000 $ (5)
Jordan Staal 6 500 000 $ (2)
Jonathan Marchessault 6 500 000 $ (3)
Petr Mrazek 6 250 000 $ (4)
Kyle Okposo 6 150 000 $ (1)
Jeff Petry (Out of Payroll) 5 500 000 $ (3)
Bryan Rust 4 500 000 $ (4)
Mike Hoffman 4 500 000 $ (3)
Tyler Bozak 3 800 000 $ (1)
Dmitri Orlov 3 650 000 $ (2)
Justin Holl 3 150 000 $ (2)
Philippe Myers 3 150 000 $ (2)
Dylan DeMelo 2 850 000 $ (1)
Pierre-Edouard Bellemare 2 500 000 $ (1)
Vinnie Hinostroza 1 800 000 $ (1)
Cam Talbot 900 100 $ (1)
Ryan Tesink 900 000 $ (1)
Mario Ferraro 900 000 $ (3)
Sam Bennett (Out of Payroll) 900 000 $ (1)
Daniel Sprong 900 000 $ (3)
Joshua Norris 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 13 : 74 700 100 $
Year 14 : 54 900 000 $
Year 15 : 38 450 000 $
Year 16 : 19 250 000 $
Salary Average Commitment
Year 13 : 74 700 100 $
Year 14 : 54 900 000 $
Year 15 : 38 450 000 $
Year 16 : 19 250 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 700 100 $
Year 14 : 54 900 000 $
Year 15 : 38 450 000 $
Year 16 : 19 250 000 $

Farm Players Salaries

Oscar Lindberg 180 000 $ (3)
Laurent Brossoit 170 000 $ (3)
Hunter Shinkaruk (Out of Payroll) 150 000 $ (3)
Daniel Carr 150 000 $ (3)
David Desharnais 140 000 $ (2)
Linus Omark 110 000 $ (2)
Sam Brittain 110 000 $ (1)
Mathieu Brodeur 100 000 $ (1)
Richard Nedomlel 100 000 $ (3)
Alex Grant 100 000 $ (3)
Juraj Mikus 100 000 $ (3)
Ryan Button 90 000 $ (2)
Peter Andersson 90 000 $ (2)
Dick Axelsson 90 000 $ (1)
Andrey Pedan 90 000 $ (1)
Alexandre Picard 90 000 $ (1)
Michael Paliotta 90 000 $ (2)
Marcel Goc 80 000 $ (1)
Linus Arnesson 80 000 $ (3)
Eric Knodel 80 000 $ (1)
Oscar Dansk 75 000 $ (1)
Daniel Moynihan 75 000 $ (2)
Bobby Butler 70 000 $ (1)
Corey Cowick 70 000 $ (1)
Kirill Kabanov 70 000 $ (1)
Albert Yarullin 70 000 $ (1)
Francis Beauvillier 65 000 $ (2)
Total Farm Players27
Salary Commitment
Year 13 : 2 685 000 $
Year 14 : 1 690 000 $
Year 15 : 1 030 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 685 000 $
Year 14 : 1 690 000 $
Year 15 : 1 030 000 $
Year 16 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - 79 $ - 7 500 - 93,75%
Level 2: 5000 - 57 $ - 5 000 - 100,00%
Level 3: 2000 - 32 $ - 1 823 - 91,13%
Level 4: 4000 - 20 $ - 3 896 - 97,41%
Luxury : 1000 - 167 $ - 982 - 98,15%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 29 $ - 1 921 - 96,03%
Farm Level 2: 1000 - 12 $ - 966 - 96,59%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %19 201 - 96,00%
Average Income per Game1 636 951 $
Year to Date Revenue13 095 608 $
Farm
Home Games Left12
Average Attendance - %2 887 - 96,22%
Average Income per Game97 714 $
Year to Date Revenue879 430 $

Expense

Pro Players Total Salaries67 350 100 $
Farm Players Total Salaries2 645 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 333 190 $
Farm Year To Date Expenses1 072 976 $
Pro Salary Cap To Date27 136 561 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 280 363 $
Farm Estimated Season Revenue1 172 573 $
Pro Remaining Season Days54
Pro Expenses Per Days762 361 $
Pro Estimated Expenses41 167 494 $
Farm Remaining Season Days54
Farm Expenses Per Days30 843 $
Farm Estimated Expenses1 665 522 $
Estimated Season Expenses42 833 016 $
Season Salary Cap67 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $6 649 900 $
Estimate Over Minimum Salary Cap of 0 $ 67 350 100 $
Current Bank Account38 713 886 $
Projected Bank Account18 333 806 $

Pro Players Salaries

Corey Perry 9 500 000 $ (4)
Zach Parise 9 250 000 $ (2)
Oliver Ekman Larsson 6 250 000 $ (1)
Elias Lindholm 6 000 000 $ (3)
Jake Allen 5 500 000 $ (3)
Alexander Wennberg 4 500 000 $ (3)
Michael Del Zotto (Out of Payroll) 4 000 000 $ (2)
Neal Pionk 4 000 000 $ (3)
Nick Holden 2 800 000 $ (1)
Victor Olofsson 2 650 000 $ (2)
Miles Wood 2 650 000 $ (2)
Josh Anderson 2 650 000 $ (2)
Nathan Beaulieu 2 300 000 $ (1)
Radim Simek 1 800 000 $ (1)
Johan Larsson 1 800 000 $ (1)
Matt Bartkowski 1 700 000 $ (1)
Mike Smith 900 100 $ (1)
Conor Garland 900 000 $ (1)
Tomas Surovy 800 000 $ (1)
Tomas Hyka 700 000 $ (1)
Ryan Martindale 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 13 : 71 350 100 $
Year 14 : 50 700 000 $
Year 15 : 29 500 000 $
Year 16 : 9 500 000 $
Salary Average Commitment
Year 13 : 71 350 100 $
Year 14 : 50 700 000 $
Year 15 : 29 500 000 $
Year 16 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 71 350 100 $
Year 14 : 50 700 000 $
Year 15 : 29 500 000 $
Year 16 : 9 500 000 $

Farm Players Salaries

Chris Driedger 210 000 $ (2)
Beau Bennett 175 000 $ (2)
Teemu Pulkkinen 140 000 $ (2)
Seth Helgeson 140 000 $ (1)
Adam Polasek 125 000 $ (1)
Brad Malone 110 000 $ (1)
Jeremy Morin 100 000 $ (2)
Linden Rowat 90 000 $ (1)
Myles Bell 90 000 $ (2)
Mark Alt 90 000 $ (1)
Nick Ebert 90 000 $ (2)
Christoffer Ehn 90 000 $ (1)
Rostislav Olesz 90 000 $ (1)
Michael McCarron 90 000 $ (1)
Nic Petan 90 000 $ (1)
Derek Rodwell (Out of Payroll) 80 000 $ (2)
Michael Downing 80 000 $ (1)
Chase de Leo 75 000 $ (1)
Jack Dougherty 75 000 $ (2)
Nick Magyar 75 000 $ (1)
Deven Sideroff 75 000 $ (2)
Julius Honka 75 000 $ (2)
Samuel Noreau 75 000 $ (1)
Edwin Minney 75 000 $ (1)
Zac Larraza 70 000 $ (1)
Patrick McNally 70 000 $ (1)
Nick Petersen 65 000 $ (1)
Travis Ewanyk 60 000 $ (1)
Brandon Hynes 55 000 $ (1)
Total Farm Players29
Salary Commitment
Year 13 : 2 725 000 $
Year 14 : 1 110 000 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 725 000 $
Year 14 : 1 110 000 $
Year 15 : 0 $
Year 16 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 95 $ - 5 821 - 72,77%
Level 2: 5000 - 60 $ - 4 160 - 83,20%
Level 3: 2000 - 40 $ - 1 601 - 80,04%
Level 4: 4000 - 25 $ - 2 848 - 71,19%
Luxury : 1000 - 185 $ - 759 - 75,86%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 527 - 76,35%
Farm Level 2: 1000 - 15 $ - 950 - 94,99%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %15 189 - 75,94%
Average Income per Game1 509 489 $
Year to Date Revenue13 585 404 $
Farm
Home Games Left12
Average Attendance - %2 477 - 82,56%
Average Income per Game98 155 $
Year to Date Revenue883 399 $

Expense

Pro Players Total Salaries69 700 100 $
Farm Players Total Salaries2 675 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 601 162 $
Farm Year To Date Expenses1 096 684 $
Pro Salary Cap To Date27 404 532 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 113 872 $
Farm Estimated Season Revenue1 177 865 $
Pro Remaining Season Days54
Pro Expenses Per Days788 765 $
Pro Estimated Expenses42 593 310 $
Farm Remaining Season Days54
Farm Expenses Per Days31 180 $
Farm Estimated Expenses1 683 720 $
Estimated Season Expenses44 277 030 $
Season Salary Cap69 700 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $4 299 900 $
Estimate Over Minimum Salary Cap of 0 $ 69 700 100 $
Current Bank Account51 093 286 $
Projected Bank Account26 107 993 $

Pro Players Salaries

Ryan Suter 7 000 000 $ (1)
Bryan Little 6 500 000 $ (1)
Teuvo Teravainen 6 000 000 $ (4)
Jussi Jokinen 6 000 000 $ (2)
Matt Murray 5 750 000 $ (2)
Brent Seabrook 5 000 000 $ (3)
Oliver Bjorkstrand 4 650 000 $ (2)
Chris Kreider 4 500 000 $ (1)
Cal Clutterbuck 4 000 000 $ (1)
Jacob Trouba 3 500 000 $ (1)
Luke Glendening 3 150 000 $ (2)
Matt Irwin 2 650 000 $ (2)
Nic Dowd 2 300 000 $ (1)
Kevin Connauton 1 800 000 $ (1)
Brock McGinn 1 800 000 $ (1)
Mark Olver 1 500 000 $ (3)
Anton Khudobin 900 100 $ (1)
Mikhail Sergachev 900 000 $ (2)
Pavel Zacha 900 000 $ (3)
John McFarland 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 69 700 100 $
Year 14 : 36 500 000 $
Year 15 : 13 400 000 $
Year 16 : 6 000 000 $
Salary Average Commitment
Year 13 : 69 700 100 $
Year 14 : 36 500 000 $
Year 15 : 13 400 000 $
Year 16 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 69 700 100 $
Year 14 : 36 500 000 $
Year 15 : 13 400 000 $
Year 16 : 6 000 000 $

Farm Players Salaries

Linden Vey 210 000 $ (2)
Drake Caggiula 170 000 $ (1)
Richard Bachman 150 000 $ (3)
Marcel Noebels 140 000 $ (2)
Brandon Manning 110 000 $ (1)
Max Reinhart 100 000 $ (3)
Corey Tropp 90 000 $ (2)
Ryan Lindgren 90 000 $ (3)
Evgeny Svechnikov 90 000 $ (3)
Alexandre Carrier 90 000 $ (3)
Jordan Schmaltz 90 000 $ (1)
Nicholas Merkley 90 000 $ (3)
Mikhail Vorobyev 80 000 $ (1)
James Livingston 80 000 $ (1)
Avery Peterson 75 000 $ (1)
Anthony Florentino 75 000 $ (1)
Connor Hurley (Out of Payroll) 75 000 $ (2)
Brandon Hickey (Out of Payroll) 75 000 $ (2)
Ryan Fitzgerald 75 000 $ (1)
Niklas Hansson 75 000 $ (1)
Taylor Cammarata 75 000 $ (1)
Jordy Stallard 75 000 $ (1)
Mitchell Stephens 75 000 $ (3)
Sami Niku 75 000 $ (3)
Keaton Thompson 75 000 $ (3)
Patrik Bartosak 70 000 $ (1)
Loik Leveille 70 000 $ (2)
Matt Mackenzie 70 000 $ (1)
Maksim Mayorov 70 000 $ (1)
Petr Straka 70 000 $ (1)
Tyson Sexsmith 70 000 $ (1)
Total Farm Players31
Salary Commitment
Year 13 : 2 825 000 $
Year 14 : 1 495 000 $
Year 15 : 835 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 825 000 $
Year 14 : 1 495 000 $
Year 15 : 835 000 $
Year 16 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - 90 $ - 6 285 - 89,79%
Level 2: 5000 - 65 $ - 3 905 - 78,10%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 962 - 99,06%
Luxury : 1000 - 175 $ - 839 - 83,92%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 512 - 75,59%
Farm Level 2: 1000 - 15 $ - 956 - 95,59%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16 992 - 89,43%
Average Income per Game1 547 865 $
Year to Date Revenue13 930 784 $
Farm
Home Games Left12
Average Attendance - %2 468 - 82,26%
Average Income per Game97 519 $
Year to Date Revenue877 672 $

Expense

Pro Players Total Salaries73 775 100 $
Farm Players Total Salaries3 315 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 209 320 $
Farm Year To Date Expenses1 322 697 $
Pro Salary Cap To Date29 012 690 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 574 379 $
Farm Estimated Season Revenue1 170 229 $
Pro Remaining Season Days54
Pro Expenses Per Days834 552 $
Pro Estimated Expenses45 065 808 $
Farm Remaining Season Days54
Farm Expenses Per Days38 371 $
Farm Estimated Expenses2 072 034 $
Estimated Season Expenses47 137 842 $
Season Salary Cap73 775 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $224 900 $
Estimate Over Minimum Salary Cap of 0 $ 73 775 100 $
Current Bank Account26 741 235 $
Projected Bank Account(651 999 $)

Pro Players Salaries

Nicklas Backstrom 9 500 000 $ (4)
Erik Karlsson 8 500 000 $ (1)
Blake Wheeler 8 000 000 $ (2)
Mika Zibanejad 7 000 000 $ (5)
Ben Bishop 6 500 000 $ (3)
J.T. Miller 6 000 000 $ (3)
Joshua Morrissey 4 650 000 $ (2)
Anthony Mantha 4 500 000 $ (3)
Justin Schultz 4 000 000 $ (2)
Erik Gustafsson 2 650 000 $ (2)
Brandon Tanev 2 650 000 $ (2)
Justin Abdelkader 1 500 000 $ (2)
Jake Hansen 1 500 000 $ (1)
Martin Erat 1 425 000 $ (1)
Joonas Donskoi 900 100 $ (1)
Rasmus Andersson 900 000 $ (2)
Marcus Hogberg 900 000 $ (2)
Lawson Crouse 900 000 $ (2)
Ryan Pulock 900 000 $ (1)
Lucas Wallmark 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 73 775 100 $
Year 14 : 59 650 000 $
Year 15 : 33 500 000 $
Year 16 : 16 500 000 $
Salary Average Commitment
Year 13 : 73 775 100 $
Year 14 : 59 650 000 $
Year 15 : 33 500 000 $
Year 16 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 775 100 $
Year 14 : 59 650 000 $
Year 15 : 33 500 000 $
Year 16 : 16 500 000 $

Farm Players Salaries

Stanislav Galiev 175 000 $ (1)
Colton Sissons 170 000 $ (2)
Maxime Lagace 170 000 $ (3)
Nikolai Kulemin 165 000 $ (1)
Jacob Deserres 150 000 $ (3)
Mark Borowiecki 150 000 $ (3)
Cory Conacher 142 500 $ (1)
Matt Tennyson 140 000 $ (1)
Justin Peters 120 000 $ (1)
Jakub Kindl 120 000 $ (1)
Matt Puempel 110 000 $ (1)
Cory Emmerton 102 500 $ (1)
Luca Sbisa 100 000 $ (1)
Kevin Marshall 100 000 $ (1)
Zack Mitchell 100 000 $ (1)
Nicolas Roy 90 000 $ (3)
Brendan Perlini 90 000 $ (2)
Nikolai Prokhorkin 90 000 $ (2)
Marc-Olivier Roy 80 000 $ (2)
Wiley Sherman 75 000 $ (1)
Noah Juulsen 75 000 $ (3)
Luke Lockhart 75 000 $ (2)
Zakhar Arzamastsev 75 000 $ (2)
Zach Gallant 75 000 $ (3)
Anton Gustafsson 75 000 $ (1)
Alex Coulombe 75 000 $ (2)
Viktor Crus-Rydberg 75 000 $ (1)
Evan Allen 75 000 $ (1)
Shane Eiserman 75 000 $ (2)
Eric Cornel 75 000 $ (2)
Conner Bleackley 75 000 $ (2)
Francois Tremblay 50 000 $ (1)
Total Farm Players32
Salary Commitment
Year 13 : 3 315 000 $
Year 14 : 1 590 000 $
Year 15 : 710 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 315 000 $
Year 14 : 1 590 000 $
Year 15 : 710 000 $
Year 16 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 8000 - 95 $ - 5 872 - 73,40%
Level 2: 6000 - 67 $ - 3 818 - 63,64%
Level 3: 3000 - 38 $ - 1 685 - 56,17%
Level 4: 4000 - 28 $ - 2 590 - 64,76%
Luxury : 1000 - 185 $ - 760 - 76,03%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 36 $ - 1 525 - 76,25%
Farm Level 2: 1000 - 18 $ - 746 - 74,63%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %14 726 - 66,94%
Average Income per Game1 527 248 $
Year to Date Revenue13 745 233 $
Farm
Home Games Left12
Average Attendance - %2 271 - 75,71%
Average Income per Game99 084 $
Year to Date Revenue891 758 $

Expense

Pro Players Total Salaries72 350 100 $
Farm Players Total Salaries3 272 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 491 324 $
Farm Year To Date Expenses1 341 849 $
Pro Salary Cap To Date28 294 694 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 326 977 $
Farm Estimated Season Revenue1 189 011 $
Pro Remaining Season Days54
Pro Expenses Per Days818 540 $
Pro Estimated Expenses44 201 160 $
Farm Remaining Season Days54
Farm Expenses Per Days37 893 $
Farm Estimated Expenses2 046 222 $
Estimated Season Expenses46 247 382 $
Season Salary Cap72 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 649 900 $
Estimate Over Minimum Salary Cap of 0 $ 72 350 100 $
Current Bank Account78 598 123 $
Projected Bank Account51 866 729 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (1)
Mikael Granlund 7 000 000 $ (4)
Antti Niemi 5 750 000 $ (2)
Marc Staal 5 650 000 $ (2)
Tomas Tatar 5 500 000 $ (3)
Tom Wilson 4 500 000 $ (4)
Zack Kassian 3 650 000 $ (1)
Markus Nutivaara 3 500 000 $ (4)
Brandon Montour 3 500 000 $ (3)
Micheal Ferland 3 150 000 $ (2)
Troy Terry 3 000 000 $ (3)
Colin Miller 2 650 000 $ (2)
Reid Boucher 2 650 000 $ (2)
Iiro Pakarinen 2 650 000 $ (2)
Adam Lowry 2 500 000 $ (1)
Joakim Ryan 2 100 000 $ (2)
Viktor Tikhonov 1 500 000 $ (1)
Andrej Sekera 900 100 $ (1)
Kaapo Kahkonen 900 000 $ (3)
Shea Theodore 900 000 $ (1)
Dylan Strome 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 13 : 72 350 100 $
Year 14 : 52 500 000 $
Year 15 : 27 900 000 $
Year 16 : 15 000 000 $
Salary Average Commitment
Year 13 : 72 350 100 $
Year 14 : 52 500 000 $
Year 15 : 27 900 000 $
Year 16 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 350 100 $
Year 14 : 52 500 000 $
Year 15 : 27 900 000 $
Year 16 : 15 000 000 $

Farm Players Salaries

Joseph Blandisi 250 000 $ (3)
Adam Gaudette 250 000 $ (3)
Jeremie Blain 210 000 $ (2)
Kevin Poulin 170 000 $ (2)
Marcus Kruger 150 000 $ (1)
Connor Brown 140 000 $ (1)
Scott Harrington 140 000 $ (1)
Dan Sexton 140 000 $ (2)
Dalton Prout 140 000 $ (1)
Maxim Lapierre 135 000 $ (1)
Joel Kellman 100 000 $ (3)
Tom Wandell 95 000 $ (1)
Nicklas Jensen 90 000 $ (1)
Harrison Ruopp 90 000 $ (1)
Antoine Samuel 90 000 $ (2)
Carl Grundstrom 90 000 $ (3)
Austin Strand 90 000 $ (3)
Brandon Mcmillan 87 500 $ (2)
Ben Maxwell 80 000 $ (1)
Carl Klingberg 80 000 $ (2)
Antoine Bibeau 80 000 $ (1)
Samuel Morin 75 000 $ (2)
Jake Walman 75 000 $ (2)
Fredrik Forsberg 75 000 $ (2)
Oliver Kylington 75 000 $ (3)
Joseph Cecconi (Out of Payroll) 75 000 $ (3)
Joni Tuulola 75 000 $ (3)
Yannick Veilleux 70 000 $ (2)
Max Friberg 70 000 $ (1)
Dalton Smith 60 000 $ (1)
Total Farm Players30
Salary Commitment
Year 13 : 3 347 500 $
Year 14 : 2 077 500 $
Year 15 : 1 005 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 347 500 $
Year 14 : 2 077 500 $
Year 15 : 1 005 000 $
Year 16 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 8000 - 88 $ - 7 746 - 96,83%
Level 2: 5000 - 55 $ - 4 986 - 99,73%
Level 3: 2000 - 33 $ - 1 937 - 96,85%
Level 4: 4000 - 18 $ - 3 978 - 99,45%
Luxury : 1000 - 185 $ - 787 - 78,69%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 501 - 75,04%
Farm Level 2: 1000 - 15 $ - 965 - 96,49%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %19 435 - 97,17%
Average Income per Game1 731 819 $
Year to Date Revenue15 586 373 $
Farm
Home Games Left13
Average Attendance - %2 466 - 82,19%
Average Income per Game97 149 $
Year to Date Revenue777 192 $

Expense

Pro Players Total Salaries65 350 100 $
Farm Players Total Salaries2 442 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 130 100 $
Farm Year To Date Expenses995 166 $
Pro Salary Cap To Date27 933 470 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 781 831 $
Farm Estimated Season Revenue1 262 937 $
Pro Remaining Season Days54
Pro Expenses Per Days739 889 $
Pro Estimated Expenses39 954 006 $
Farm Remaining Season Days54
Farm Expenses Per Days28 567 $
Farm Estimated Expenses1 542 618 $
Estimated Season Expenses41 496 624 $
Season Salary Cap65 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $8 649 900 $
Estimate Over Minimum Salary Cap of 0 $ 65 350 100 $
Current Bank Account45 490 840 $
Projected Bank Account26 038 984 $

Pro Players Salaries

Paul Stastny 9 000 000 $ (3)
Brad Marchand 8 000 000 $ (2)
Marian Gaborik 7 650 000 $ (1)
Ryan Johansen 6 650 000 $ (1)
Tyler Johnson 6 000 000 $ (4)
Brock Boeser 5 500 000 $ (4)
Ryan McDonagh 5 400 000 $ (1)
Torey Krug 5 000 000 $ (3)
Nick Bjugstad 4 000 000 $ (1)
Darcy Kuemper 3 800 000 $ (1)
Steven Kampfer 2 300 000 $ (1)
Tommy Wingels 1 800 000 $ (1)
Brendan Leipsic 1 750 000 $ (1)
Patrice Cormier 1 200 000 $ (1)
Wayne Simmonds 900 100 $ (1)
Pavel Buchnevich 900 000 $ (1)
Filip Hronek 900 000 $ (2)
Quinn Hughes 900 000 $ (2)
Anthony DeAngelo 900 000 $ (1)
Max Comtois 900 000 $ (3)
Malcolm Subban 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 13 : 74 350 100 $
Year 14 : 36 200 000 $
Year 15 : 26 400 000 $
Year 16 : 11 500 000 $
Salary Average Commitment
Year 13 : 74 350 100 $
Year 14 : 36 200 000 $
Year 15 : 26 400 000 $
Year 16 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 350 100 $
Year 14 : 36 200 000 $
Year 15 : 26 400 000 $
Year 16 : 11 500 000 $

Farm Players Salaries

Devon Toews 250 000 $ (3)
Michal Repik 182 500 $ (2)
Eric Robinson 180 000 $ (1)
Rob O'Gara 140 000 $ (2)
Cody Sol 100 000 $ (2)
Brandon Archibald 100 000 $ (2)
Nathan Noel 100 000 $ (3)
Dan Blackburn 100 000 $ (3)
Marek Langhamer 90 000 $ (2)
Nicolas Deslauriers 90 000 $ (1)
Jakub Zboril (Out of Payroll) 90 000 $ (3)
Scott Timmins 80 000 $ (3)
Tim Bozon 80 000 $ (3)
Johan Motin 80 000 $ (3)
Graham Knott 80 000 $ (3)
Mattias Modig 80 000 $ (3)
Spencer Watson 80 000 $ (3)
Andre Petersson 80 000 $ (1)
Zachary Senyshyn 75 000 $ (3)
Ben Thomas 75 000 $ (3)
Brycen Martin (Out of Payroll) 75 000 $ (2)
Michael Bunting 75 000 $ (2)
Filip Chlapik (Out of Payroll) 75 000 $ (3)
Joel Mustonen 70 000 $ (1)
Nicklas Lasu 70 000 $ (1)
Justin Kea 65 000 $ (2)
Jakub Izacky 60 000 $ (2)
Ryan Rehill 60 000 $ (2)
Total Farm Players28
Salary Commitment
Year 13 : 2 682 500 $
Year 14 : 2 192 500 $
Year 15 : 1 245 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 682 500 $
Year 14 : 2 192 500 $
Year 15 : 1 245 000 $
Year 16 : 0 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - 90 $ - 6 243 - 78,04%
Level 2: 6000 - 60 $ - 4 300 - 71,66%
Level 3: 3000 - 32 $ - 2 401 - 80,04%
Level 4: 4000 - 25 $ - 2 910 - 72,76%
Luxury : 1000 - 188 $ - 780 - 77,98%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 208 - 60,41%
Farm Level 2: 1000 - 25 $ - 507 - 50,65%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16 634 - 75,61%
Average Income per Game1 562 479 $
Year to Date Revenue14 062 308 $
Farm
Home Games Left13
Average Attendance - %1 715 - 57,15%
Average Income per Game97 191 $
Year to Date Revenue777 526 $

Expense

Pro Players Total Salaries69 800 100 $
Farm Players Total Salaries3 007 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 383 173 $
Farm Year To Date Expenses1 273 404 $
Pro Salary Cap To Date27 186 545 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 749 744 $
Farm Estimated Season Revenue1 263 480 $
Pro Remaining Season Days54
Pro Expenses Per Days789 889 $
Pro Estimated Expenses42 654 006 $
Farm Remaining Season Days54
Farm Expenses Per Days34 916 $
Farm Estimated Expenses1 885 464 $
Estimated Season Expenses44 539 470 $
Season Salary Cap69 800 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $4 199 900 $
Estimate Over Minimum Salary Cap of 0 $ 69 800 100 $
Current Bank Account37 098 882 $
Projected Bank Account12 572 636 $

Pro Players Salaries

Brad Richards 8 000 000 $ (1)
Tuukka Rask 7 600 000 $ (2)
Patrice Bergeron 7 000 000 $ (2)
James Neal 6 500 000 $ (2)
Travis Konecny 5 150 000 $ (2)
Charlie Coyle 4 500 000 $ (1)
Ladislav Smid 4 150 000 $ (1)
John Marino 3 650 000 $ (2)
Matt Grzelcyk 3 500 000 $ (2)
Ilya Mikheyev 2 650 000 $ (2)
Joel Edmundson 2 650 000 $ (2)
Jacob Markstrom 2 500 000 $ (1)
Anders Bjork 2 100 000 $ (1)
Noel Acciari 2 100 000 $ (2)
Par Lindholm 1 800 000 $ (1)
Tim Heed 1 750 000 $ (1)
Vladislav Namestnikov 1 500 000 $ (1)
Ondrej Palat 900 100 $ (1)
Travis Dermott 900 000 $ (2)
Ivan Barbashev 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 69 800 100 $
Year 14 : 41 700 000 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 69 800 100 $
Year 14 : 41 700 000 $
Year 15 : 0 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 69 800 100 $
Year 14 : 41 700 000 $
Year 15 : 0 $
Year 16 : 0 $

Farm Players Salaries

Nicolas Shore 210 000 $ (3)
Ben Hutton 180 000 $ (1)
Tomas Nosek 180 000 $ (1)
Curtis Lazar 180 000 $ (1)
Derek Forbort (Out of Payroll) 170 000 $ (2)
Connor Clifton 170 000 $ (3)
David Rundblad 160 000 $ (1)
Jesse Blacker 150 000 $ (2)
Josh Leivo 150 000 $ (3)
Peter Delmas 140 000 $ (1)
Brad Ross 115 000 $ (3)
Joona Luoto 100 000 $ (3)
Luca Cunti 97 500 $ (2)
Julien Gauthier 90 000 $ (3)
William Carrier 90 000 $ (1)
Jeremy Lauzon 90 000 $ (3)
Trent Frederic 90 000 $ (3)
Samu Perhonen 90 000 $ (3)
Erik Brannstrom 90 000 $ (3)
Filip Ahl 87 500 $ (3)
Josh Wesley 87 500 $ (3)
Mark Arcobello 85 000 $ (2)
Jonathan Dahlen 75 000 $ (2)
Jakob Forsbacka Karlsson 75 000 $ (3)
Oskar Steen 75 000 $ (3)
Tobias Geisser 75 000 $ (3)
Jon Gillies 75 000 $ (1)
Total Farm Players27
Salary Commitment
Year 13 : 3 177 500 $
Year 14 : 2 172 500 $
Year 15 : 1 595 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 177 500 $
Year 14 : 2 172 500 $
Year 15 : 1 595 000 $
Year 16 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - 81 $ - 7 513 - 93,91%
Level 2: 6000 - 51 $ - 5 228 - 87,13%
Level 3: 3000 - 45 $ - 1 394 - 46,48%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 150 $ - 989 - 98,89%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 547 - 77,36%
Farm Level 2: 1000 - 15 $ - 906 - 90,57%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %19 123 - 86,92%
Average Income per Game1 632 689 $
Year to Date Revenue14 694 201 $
Farm
Home Games Left12
Average Attendance - %2 453 - 81,76%
Average Income per Game98 220 $
Year to Date Revenue883 978 $

Expense

Pro Players Total Salaries73 950 100 $
Farm Players Total Salaries2 820 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 444 988 $
Farm Year To Date Expenses1 130 989 $
Pro Salary Cap To Date28 248 358 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 592 268 $
Farm Estimated Season Revenue1 178 637 $
Pro Remaining Season Days54
Pro Expenses Per Days836 518 $
Pro Estimated Expenses45 171 972 $
Farm Remaining Season Days54
Farm Expenses Per Days32 815 $
Farm Estimated Expenses1 772 010 $
Estimated Season Expenses46 943 982 $
Season Salary Cap73 950 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $49 900 $
Estimate Over Minimum Salary Cap of 0 $ 73 950 100 $
Current Bank Account50 847 430 $
Projected Bank Account24 674 353 $

Pro Players Salaries

Patrick Kane 10 000 000 $ (3)
Roman Josi 8 000 000 $ (5)
Johnny Gaudreau 7 150 000 $ (2)
Mark Scheifele 6 500 000 $ (1)
Jean Gabriel Pageau 5 500 000 $ (3)
Connor Hellebuyck 5 000 000 $ (1)
Seth Jones 4 650 000 $ (2)
Charlie McAvoy 4 150 000 $ (2)
Tristan Jarry 4 150 000 $ (2)
Nino Niederreiter 3 650 000 $ (1)
Jake Mccabe 3 500 000 $ (2)
Alex Iafallo 3 000 000 $ (3)
Travis Hamonic (1 Way Contract) 2 500 000 $ (2)
Andrew Desjardins 1 100 000 $ (2)
Calvin de Haan 900 100 $ (1)
Roope Hintz 900 000 $ (2)
Kasperi Kapanen 900 000 $ (1)
Jake Virtanen 900 000 $ (1)
Morgan Klimchuk 750 000 $ (1)
Austin Poganski 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 13 : 73 950 100 $
Year 14 : 55 350 000 $
Year 15 : 26 500 000 $
Year 16 : 8 000 000 $
Salary Average Commitment
Year 13 : 73 950 100 $
Year 14 : 55 350 000 $
Year 15 : 26 500 000 $
Year 16 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 950 100 $
Year 14 : 55 350 000 $
Year 15 : 26 500 000 $
Year 16 : 8 000 000 $

Farm Players Salaries

Danny DeKeyser 175 000 $ (1)
Jason Garrison 160 000 $ (2)
Andrew Macdonald 160 000 $ (2)
Nick Seeler 150 000 $ (3)
Mattias Backman 110 000 $ (1)
Andy Andreoff 100 500 $ (2)
Gabriel Dumont 100 000 $ (3)
Logan O'Connor 100 000 $ (3)
Nicola Riopel 100 000 $ (3)
David Warsofsky 100 000 $ (2)
Milan Bartovic 100 000 $ (2)
Jack Campbell 100 000 $ (3)
David Toews 95 000 $ (1)
Quentin Shore (Out of Payroll) 90 000 $ (2)
Zachary Hyman 90 000 $ (1)
Calle Andersson 90 000 $ (2)
Tomas Vincour 80 000 $ (3)
Marc-Antoine Pouliot 80 000 $ (1)
Curtis Mckenzie 80 000 $ (1)
Victor Ohman 80 000 $ (3)
Jacob Lagace 80 000 $ (3)
Dominik Masin 75 000 $ (2)
Brent Pedersen 75 000 $ (2)
Alex Belzile 70 000 $ (3)
Nikolas Brouillard 70 000 $ (2)
Steven Fogarty 70 000 $ (1)
Coda Gordon 70 000 $ (1)
Robin Figren 65 000 $ (1)
Mike Morrison 65 000 $ (1)
Andrew Fritsch 65 000 $ (1)
Daniel Catenacci 65 000 $ (1)
Total Farm Players31
Salary Commitment
Year 13 : 2 910 500 $
Year 14 : 1 880 500 $
Year 15 : 860 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 910 500 $
Year 14 : 1 880 500 $
Year 15 : 860 000 $
Year 16 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - 90 $ - 6 035 - 75,44%
Level 2: 6000 - 60 $ - 4 286 - 71,44%
Level 3: 3000 - 30 $ - 2 402 - 80,08%
Level 4: 5000 - 20 $ - 4 297 - 85,94%
Luxury : 1500 - 150 $ - 1 090 - 72,70%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 521 - 76,04%
Farm Level 2: 1000 - 15 $ - 921 - 92,11%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18 111 - 77,07%
Average Income per Game1 570 679 $
Year to Date Revenue14 136 108 $
Farm
Home Games Left12
Average Attendance - %2 442 - 81,40%
Average Income per Game97 219 $
Year to Date Revenue874 974 $

Expense

Pro Players Total Salaries71 360 100 $
Farm Players Total Salaries2 710 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 104 535 $
Farm Year To Date Expenses1 260 680 $
Pro Salary Cap To Date27 907 905 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 848 144 $
Farm Estimated Season Revenue1 166 632 $
Pro Remaining Season Days54
Pro Expenses Per Days807 417 $
Pro Estimated Expenses43 600 518 $
Farm Remaining Season Days54
Farm Expenses Per Days31 573 $
Farm Estimated Expenses1 704 942 $
Estimated Season Expenses45 305 460 $
Season Salary Cap71 360 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $2 639 900 $
Estimate Over Minimum Salary Cap of 0 $ 71 360 100 $
Current Bank Account56 258 547 $
Projected Bank Account30 967 863 $

Pro Players Salaries

Mike Ribeiro 8 150 000 $ (1)
Max Pacioretty 8 000 000 $ (1)
Matt Duchene 7 500 000 $ (2)
Devan Dubnyk 7 000 000 $ (2)
Alex Pietrangelo 6 250 000 $ (2)
Morgan Rielly 6 150 000 $ (1)
Mathew Barzal 6 000 000 $ (4)
Sam Reinhart 4 650 000 $ (1)
Justin Faulk 4 650 000 $ (2)
Damon Severson 3 000 000 $ (1)
Scott Wilson 1 400 000 $ (1)
Chris Wideman 1 210 000 $ (1)
Phil Varone 1 100 000 $ (1)
Erik Johnson 900 100 $ (1)
Zachary Sanford 900 000 $ (1)
Scott Wedgewood 900 000 $ (1)
Valeri Nichushkin 900 000 $ (1)
Adrian Kempe 900 000 $ (3)
Eeli Tolvanen 900 000 $ (3)
Colin White 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 13 : 71 360 100 $
Year 14 : 34 100 000 $
Year 15 : 8 700 000 $
Year 16 : 6 000 000 $
Salary Average Commitment
Year 13 : 71 360 100 $
Year 14 : 34 100 000 $
Year 15 : 8 700 000 $
Year 16 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 71 360 100 $
Year 14 : 34 100 000 $
Year 15 : 8 700 000 $
Year 16 : 6 000 000 $

Farm Players Salaries

Chandler Stephenson 250 000 $ (3)
Jon Merrill (Out of Payroll) 180 000 $ (1)
Nick Cousins (Out of Payroll) 180 000 $ (1)
Mac Bennett 150 000 $ (2)
Ryan Sproul (Out of Payroll) 150 000 $ (2)
Mikkel Boedker 140 000 $ (2)
Korbanian Holzer 140 000 $ (2)
Peter Stoykewych 110 000 $ (1)
Stefan Elliott 110 000 $ (1)
Kenny Agostino 110 000 $ (2)
Nikita Nesterov 100 000 $ (1)
Connor Knapp 90 000 $ (1)
Taylor Aronson 90 000 $ (3)
Troy Bourke 90 000 $ (1)
Lance Bouma 90 000 $ (1)
Michael Dal Colle 90 000 $ (2)
Viktor Fasth 90 000 $ (1)
Brandon Davidson 90 000 $ (1)
Mikhail Maltsev (Out of Payroll) 90 000 $ (3)
Antoine Lafleur 80 000 $ (2)
Jeremy Gregoire 75 000 $ (2)
Josh Ho-Sang 75 000 $ (2)
Kelly Summers 75 000 $ (2)
Matthew Finn 75 000 $ (3)
Adam Musil 75 000 $ (3)
Christopher Wilkie 75 000 $ (3)
Joseph Labate 75 000 $ (2)
Kerby Rychel 75 000 $ (1)
Paul Bittner 75 000 $ (3)
Radovan Bondra 75 000 $ (3)
Andrei Kuzmenko 75 000 $ (2)
Maxim Kitsyn 65 000 $ (1)
Total Farm Players32
Salary Commitment
Year 13 : 3 310 000 $
Year 14 : 2 040 000 $
Year 15 : 805 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 310 000 $
Year 14 : 2 040 000 $
Year 15 : 805 000 $
Year 16 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 8000 - 88 $ - 7 512 - 93,90%
Level 2: 6000 - 48 $ - 5 493 - 91,54%
Level 3: 3000 - 25 $ - 2 496 - 83,18%
Level 4: 5000 - 18 $ - 4 341 - 86,82%
Luxury : 1000 - 185 $ - 798 - 79,75%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 32 $ - 1 742 - 87,12%
Farm Level 2: 1000 - 18 $ - 667 - 66,69%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %20 638 - 89,73%
Average Income per Game1 661 704 $
Year to Date Revenue13 293 634 $
Farm
Home Games Left12
Average Attendance - %2 409 - 80,31%
Average Income per Game102 046 $
Year to Date Revenue918 411 $

Expense

Pro Players Total Salaries62 450 100 $
Farm Players Total Salaries2 510 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 179 254 $
Farm Year To Date Expenses1 029 210 $
Pro Salary Cap To Date25 982 627 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 602 155 $
Farm Estimated Season Revenue1 224 548 $
Pro Remaining Season Days54
Pro Expenses Per Days707 304 $
Pro Estimated Expenses38 194 416 $
Farm Remaining Season Days54
Farm Expenses Per Days29 326 $
Farm Estimated Expenses1 583 604 $
Estimated Season Expenses39 778 020 $
Season Salary Cap62 450 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $11 549 900 $
Estimate Over Minimum Salary Cap of 0 $ 62 450 100 $
Current Bank Account199 537 186 $
Projected Bank Account182 585 869 $

Pro Players Salaries

Ilya Kovalchuk 9 900 000 $ (2)
Evgeni Malkin 9 000 000 $ (3)
Andrei Vasilevski 5 750 000 $ (1)
Mattias Ekholm 5 500 000 $ (3)
Christian Backman (Out of Payroll) 5 500 000 $ (2)
James vanRiemsdyk 5 500 000 $ (1)
Brandon Carlo (Out of Payroll) 5 000 000 $ (3)
Alex Galchenyuk 4 650 000 $ (2)
William Nylander 4 500 000 $ (3)
Alex Chiasson 3 000 000 $ (2)
Alex Kerfoot 2 650 000 $ (2)
Patrik Nemeth 2 100 000 $ (2)
Brad Richardson 1 800 000 $ (1)
Marc-Edouard Vlasic 900 100 $ (1)
Jordan Greenway 900 000 $ (2)
Andreas Englund 900 000 $ (2)
Dmytro Timashov 900 000 $ (2)
Stefan Matteau 900 000 $ (2)
Vince Dunn 900 000 $ (1)
Andreas Athanasiou 900 000 $ (1)
Dante Fabbro 900 000 $ (3)
Jonas Johansson 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 13 : 72 950 100 $
Year 14 : 57 200 000 $
Year 15 : 25 800 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 72 950 100 $
Year 14 : 57 200 000 $
Year 15 : 25 800 000 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 72 950 100 $
Year 14 : 57 200 000 $
Year 15 : 25 800 000 $
Year 16 : 0 $

Farm Players Salaries

Pontus Aberg 180 000 $ (1)
Michael Bournival 170 000 $ (3)
Josh Jooris 120 000 $ (1)
Kent Patterson 110 000 $ (2)
Robbie Russo 110 000 $ (1)
Magnus Paajarvi 110 000 $ (2)
Mike Reilly 110 000 $ (2)
Oskar Sundqvist 110 000 $ (2)
Eric Gelinas 100 000 $ (1)
Gabriel Carlsson 90 000 $ (3)
Kelsey Tessier 90 000 $ (1)
Greg Mckegg 90 000 $ (3)
Spencer Martin 90 000 $ (2)
Valentin Zykov 90 000 $ (1)
Scott Stajcer 90 000 $ (2)
Joakim Nygard 90 000 $ (1)
Robby Fabbri 90 000 $ (2)
Ludwig Bystrom 75 000 $ (1)
Juuso Ikonen 75 000 $ (1)
Andrei Mironov 75 000 $ (1)
Pavel Kraskovsky 75 000 $ (3)
Julius Nattinen 75 000 $ (3)
Jeremy Bracco 75 000 $ (3)
Anthony Richard 75 000 $ (3)
Vladimir Tkachyov 75 000 $ (2)
Mikael Wikstrand 70 000 $ (1)
Total Farm Players26
Salary Commitment
Year 13 : 2 510 000 $
Year 14 : 1 435 000 $
Year 15 : 650 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 510 000 $
Year 14 : 1 435 000 $
Year 15 : 650 000 $
Year 16 : 0 $

Kings

Kings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - 90 $ - 6 108 - 76,35%
Level 2: 6000 - 55 $ - 5 234 - 87,24%
Level 3: 3000 - 26 $ - 2 528 - 84,27%
Level 4: 5000 - 19 $ - 4 325 - 86,49%
Luxury : 1000 - 185 $ - 790 - 78,98%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 930 - 96,51%
Farm Level 2: 1000 - 14 $ - 955 - 95,51%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18 985 - 82,54%
Average Income per Game1 584 305 $
Year to Date Revenue14 258 749 $
Farm
Home Games Left12
Average Attendance - %2 885 - 96,18%
Average Income per Game114 549 $
Year to Date Revenue1 030 939 $

Expense

Pro Players Total Salaries75 200 100 $
Farm Players Total Salaries2 335 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 886 554 $
Farm Year To Date Expenses978 199 $
Pro Salary Cap To Date28 689 924 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 011 665 $
Farm Estimated Season Revenue1 374 585 $
Pro Remaining Season Days54
Pro Expenses Per Days850 563 $
Pro Estimated Expenses45 930 402 $
Farm Remaining Season Days54
Farm Expenses Per Days27 360 $
Farm Estimated Expenses1 477 440 $
Estimated Season Expenses47 407 842 $
Season Salary Cap75 200 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $-1 200 100 $
Estimate Over Minimum Salary Cap of 0 $ 75 200 100 $
Current Bank Account73 923 092 $
Projected Bank Account46 901 500 $

Pro Players Salaries

Claude Giroux 8 000 000 $ (2)
Derick Brassard 7 500 000 $ (3)
Jonathan Quick 6 750 000 $ (1)
Jaden Schwartz 6 150 000 $ (2)
Jakob Silfverberg 5 000 000 $ (4)
Paul Byron 5 000 000 $ (3)
Gustav Nyquist 4 500 000 $ (2)
Brendan Gallagher 4 500 000 $ (2)
Philipp Grubauer 4 000 000 $ (4)
Jaccob Slavin 3 500 000 $ (1)
TJ Brennan 3 500 000 $ (2)
Mark Pysyk 3 150 000 $ (2)
Darren Helm 2 300 000 $ (1)
Kevin Rooney 1 800 000 $ (1)
Jaycob Megna 1 800 000 $ (1)
Geoffrey Schemitsch 1 500 000 $ (1)
Thomas McCollum 1 500 000 $ (2)
Anton Lindholm 1 200 000 $ (1)
Dmitri Kugryshev 1 000 000 $ (1)
Marco Scandella 900 100 $ (1)
Mario Kempe 900 000 $ (1)
Juho Lammikko 750 000 $ (2)
Total Pro Players22
Salary Commitment
Year 13 : 75 200 100 $
Year 14 : 53 550 000 $
Year 15 : 21 500 000 $
Year 16 : 9 000 000 $
Salary Average Commitment
Year 13 : 75 200 100 $
Year 14 : 53 550 000 $
Year 15 : 21 500 000 $
Year 16 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 75 200 100 $
Year 14 : 53 550 000 $
Year 15 : 21 500 000 $
Year 16 : 9 000 000 $

Farm Players Salaries

Evan Rodrigues 210 000 $ (2)
Luke Adam 150 000 $ (1)
John Negrin 120 000 $ (1)
Leland Irving 100 000 $ (2)
Marcus Foligno 100 000 $ (2)
Nick Ross 100 000 $ (3)
Philip Samuelsson 100 000 $ (1)
Jani Hakanpaa (Out of Payroll) 100 000 $ (1)
Alexander Avtsin 95 000 $ (1)
Adam Brooks 90 000 $ (3)
Ivan Vishnevskiy 90 000 $ (1)
Stephen Michalek 90 000 $ (3)
Anthony Camara 90 000 $ (2)
Tyler Soy 80 000 $ (3)
Keegan Lowe 80 000 $ (1)
Daniel Brodin 80 000 $ (3)
Jeremy Boyce-Rotevall 80 000 $ (2)
Paul Carey 80 000 $ (3)
Kory Nagy 75 000 $ (1)
Ian McCoshen 75 000 $ (2)
Shane Gersich 75 000 $ (3)
Casey Fitzgerald (Out of Payroll) 75 000 $ (3)
Nikita Serebryakov 75 000 $ (3)
Michael St-Croix 70 000 $ (3)
Erik Foley 65 000 $ (1)
Colin Suellentrop 65 000 $ (2)
Tyrel Seaman 50 000 $ (3)
Anton Zlobin 50 000 $ (3)
Total Farm Players28
Salary Commitment
Year 13 : 2 510 000 $
Year 14 : 1 635 000 $
Year 15 : 915 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 510 000 $
Year 14 : 1 635 000 $
Year 15 : 915 000 $
Year 16 : 0 $

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - 80 $ - 7 502 - 93,77%
Level 2: 5000 - 41 $ - 5 000 - 100,00%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 962 - 99,04%
Luxury : 1000 - 120 $ - 1 000 - 100,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 932 - 96,59%
Farm Level 2: 1000 - 17 $ - 741 - 74,09%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %19 463 - 97,32%
Average Income per Game1 490 098 $
Year to Date Revenue13 410 880 $
Farm
Home Games Left12
Average Attendance - %2 673 - 89,09%
Average Income per Game96 698 $
Year to Date Revenue870 279 $

Expense

Pro Players Total Salaries73 200 100 $
Farm Players Total Salaries2 240 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 167 445 $
Farm Year To Date Expenses1 096 798 $
Pro Salary Cap To Date27 970 815 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 881 173 $
Farm Estimated Season Revenue1 160 372 $
Pro Remaining Season Days54
Pro Expenses Per Days828 091 $
Pro Estimated Expenses44 716 914 $
Farm Remaining Season Days54
Farm Expenses Per Days26 292 $
Farm Estimated Expenses1 419 768 $
Estimated Season Expenses46 136 682 $
Season Salary Cap73 200 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $799 900 $
Estimate Over Minimum Salary Cap of 0 $ 73 200 100 $
Current Bank Account23 773 858 $
Projected Bank Account(3 321 279 $)

Pro Players Salaries

Jonathan Huberdeau 9 000 000 $ (5)
Dylan Larkin 7 500 000 $ (3)
Derek Stepan 7 500 000 $ (2)
Oscar Klefbom 5 750 000 $ (3)
Kyle Palmieri 5 000 000 $ (4)
Patric Hornqvist 4 600 000 $ (3)
Kevin Labanc 4 500 000 $ (3)
Calvin Pickard 4 150 000 $ (2)
Michael Matheson 4 000 000 $ (3)
Mathew Dumba 3 500 000 $ (3)
Ryan Spooner (Out of Payroll) 3 500 000 $ (1)
Frank Vatrano 2 650 000 $ (2)
Nikita Tryamkin 2 650 000 $ (2)
Connor Carrick 1 700 000 $ (1)
Michal Jordan 1 500 000 $ (2)
Jonny Brodzinski 1 400 000 $ (1)
Jarred Tinordi 1 300 000 $ (1)
Sam Lafferty 1 200 000 $ (1)
Jonathan Bernier 900 100 $ (1)
Max Jones 900 000 $ (3)
Jacob Larsson 900 000 $ (3)
Denis Malgin 900 000 $ (2)
John Hayden 900 000 $ (1)
Gleason Fournier 800 000 $ (3)
Total Pro Players24
Salary Commitment
Year 13 : 76 700 100 $
Year 14 : 65 800 000 $
Year 15 : 46 450 000 $
Year 16 : 14 000 000 $
Salary Average Commitment
Year 13 : 76 700 100 $
Year 14 : 65 800 000 $
Year 15 : 46 450 000 $
Year 16 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 76 700 100 $
Year 14 : 65 800 000 $
Year 15 : 46 450 000 $
Year 16 : 14 000 000 $

Farm Players Salaries

Jared Coreau (Out of Payroll) 140 000 $ (2)
Erik Gudbranson 140 000 $ (1)
Colin Greening 135 000 $ (1)
Brett Carson 135 000 $ (1)
Lucas Lessio 110 000 $ (1)
Zach Budish 90 000 $ (2)
Lars Volden 80 000 $ (2)
Jamie Devane 80 000 $ (3)
Ryan Bourque 80 000 $ (1)
Ryan Stoa 80 000 $ (1)
Jeremy Williams 80 000 $ (3)
Ryan White 80 000 $ (3)
Alex Hutchings 80 000 $ (3)
Ben Blood 80 000 $ (3)
Stefan Warg 80 000 $ (3)
Jay Dickman 80 000 $ (3)
Robert Czarnik 80 000 $ (3)
Niklas Lucenius 80 000 $ (3)
Benjamin Conz 80 000 $ (2)
Louis-Marc Aubry 80 000 $ (3)
Nikita Scherbak 75 000 $ (1)
Chris Calnan 75 000 $ (1)
Connor Rankin 75 000 $ (2)
Marc McNulty 75 000 $ (1)
Andrew Bodnarchuk 70 000 $ (1)
Philippe Cornet 70 000 $ (1)
Danick Paquette 70 000 $ (2)
Total Farm Players27
Salary Commitment
Year 13 : 2 380 000 $
Year 14 : 1 335 000 $
Year 15 : 800 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 380 000 $
Year 14 : 1 335 000 $
Year 15 : 800 000 $
Year 16 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - 88 $ - 7 547 - 94,33%
Level 2: 5000 - 58 $ - 4 432 - 88,64%
Level 3: 2000 - 35 $ - 1 900 - 95,01%
Level 4: 4000 - 23 $ - 3 133 - 78,33%
Luxury : 1000 - 177 $ - 847 - 84,71%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 507 - 75,33%
Farm Level 2: 1000 - 15 $ - 973 - 97,27%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17 859 - 89,30%
Average Income per Game1 693 535 $
Year to Date Revenue13 548 281 $
Farm
Home Games Left12
Average Attendance - %2 479 - 82,64%
Average Income per Game97 619 $
Year to Date Revenue878 568 $

Expense

Pro Players Total Salaries73 800 100 $
Farm Players Total Salaries2 795 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 865 761 $
Farm Year To Date Expenses1 305 679 $
Pro Salary Cap To Date27 669 131 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 015 957 $
Farm Estimated Season Revenue1 171 424 $
Pro Remaining Season Days54
Pro Expenses Per Days834 833 $
Pro Estimated Expenses45 080 982 $
Farm Remaining Season Days54
Farm Expenses Per Days32 528 $
Farm Estimated Expenses1 756 512 $
Estimated Season Expenses46 837 494 $
Season Salary Cap73 800 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $199 900 $
Estimate Over Minimum Salary Cap of 0 $ 73 800 100 $
Current Bank Account40 151 886 $
Projected Bank Account16 501 773 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (2)
Kris Letang (Out of Payroll) 8 500 000 $ (4)
Tyler Myers 7 500 000 $ (4)
Pekka Rinne 6 250 000 $ (1)
Nikolaj Ehlers 6 150 000 $ (2)
Vincent Trocheck 6 000 000 $ (2)
Nick Foligno 4 150 000 $ (1)
Clayton Keller 4 150 000 $ (2)
Brett Pesce 3 650 000 $ (2)
Rickard Rakell 3 650 000 $ (2)
Lukas Sedlak 1 700 000 $ (1)
Louis Leblanc 1 700 000 $ (1)
Samuel Groulx (Out of Payroll) 1 700 000 $ (2)
Tyler Cuma 1 700 000 $ (1)
Yohann Auvitu 1 700 000 $ (1)
Mark Visentin 1 400 000 $ (1)
Juuso Riikola 1 200 000 $ (1)
Brayden McNabb (Out of Payroll) 900 100 $ (1)
Oskar Lindblom 900 000 $ (2)
Samuel Girard 900 000 $ (3)
Jesper Bratt 900 000 $ (3)
Dylan Gambrell 900 000 $ (3)
Elias Pettersson 900 000 $ (1)
Total Pro Players23
Salary Commitment
Year 13 : 75 500 100 $
Year 14 : 53 900 000 $
Year 15 : 18 700 000 $
Year 16 : 16 000 000 $
Salary Average Commitment
Year 13 : 75 500 100 $
Year 14 : 53 900 000 $
Year 15 : 18 700 000 $
Year 16 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 75 500 100 $
Year 14 : 53 900 000 $
Year 15 : 18 700 000 $
Year 16 : 16 000 000 $

Farm Players Salaries

Darren Archibald 250 000 $ (1)
Kenny Ryan 210 000 $ (2)
Mikhail Grigorenko (Out of Payroll) 170 000 $ (2)
Patrick Koudys 140 000 $ (1)
Gemel Smith 120 000 $ (1)
Zane McIntyre 110 000 $ (1)
Zac Rinaldo 110 000 $ (2)
Tomas Jurco 110 000 $ (1)
Stefan Noesen 110 000 $ (1)
Brandon Gormley 100 000 $ (3)
Jonas Gustavsson 100 000 $ (1)
Jansen Harkins 90 000 $ (3)
Sergey Kalinin 90 000 $ (2)
Micheal Haley 90 000 $ (2)
Michael Amadio (Out of Payroll) 90 000 $ (2)
Andrey Makarov 90 000 $ (3)
Joey Hishon 90 000 $ (3)
Aaron Palushaj 90 000 $ (2)
Stephen Silas 80 000 $ (1)
Alexander Khokhlachev 80 000 $ (1)
Roberts Lipsbergs 75 000 $ (1)
Thomas Schemitsch 75 000 $ (3)
Wilhelm Westlund 75 000 $ (1)
Jeremy Roy 75 000 $ (3)
Laurent Dauphin 75 000 $ (1)
Nick Wolff 75 000 $ (3)
Trevor Carrick 75 000 $ (1)
Graham Black 70 000 $ (1)
Dominik Uher 70 000 $ (1)
Simon Fernholm 70 000 $ (1)
Total Farm Players30
Salary Commitment
Year 13 : 3 055 000 $
Year 14 : 1 445 000 $
Year 15 : 595 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 055 000 $
Year 14 : 1 445 000 $
Year 15 : 595 000 $
Year 16 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 8000 - 88 $ - 7 512 - 93,89%
Level 2: 6000 - 60 $ - 4 222 - 70,37%
Level 3: 2000 - 38 $ - 1 678 - 83,89%
Level 4: 4000 - 20 $ - 3 937 - 98,42%
Luxury : 1000 - 165 $ - 992 - 99,16%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 30 $ - 1 899 - 94,93%
Farm Level 2: 1000 - 15 $ - 943 - 94,28%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18 340 - 87,33%
Average Income per Game1 708 618 $
Year to Date Revenue15 377 559 $
Farm
Home Games Left12
Average Attendance - %2 841 - 94,71%
Average Income per Game103 093 $
Year to Date Revenue927 834 $

Expense

Pro Players Total Salaries68 100 100 $
Farm Players Total Salaries3 320 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 925 881 $
Farm Year To Date Expenses1 473 316 $
Pro Salary Cap To Date27 729 251 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 503 412 $
Farm Estimated Season Revenue1 237 112 $
Pro Remaining Season Days54
Pro Expenses Per Days770 788 $
Pro Estimated Expenses41 622 552 $
Farm Remaining Season Days54
Farm Expenses Per Days38 427 $
Farm Estimated Expenses2 075 058 $
Estimated Season Expenses43 697 610 $
Season Salary Cap68 100 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $5 899 900 $
Estimate Over Minimum Salary Cap of 0 $ 68 100 100 $
Current Bank Account16 053 366 $
Projected Bank Account(5 903 720 $)

Pro Players Salaries

Auston Matthews 8 750 000 $ (4)
Sean Bergenheim 7 500 000 $ (2)
Viktor Arvidsson 7 000 000 $ (5)
Pierre-Marc Bouchard (Out of Payroll) 6 500 000 $ (1)
Ivan Provorov 6 000 000 $ (3)
Nazem Kadri 6 000 000 $ (4)
Reilly Smith 5 500 000 $ (4)
Juuse Saros 4 000 000 $ (3)
Nikita Zadorov 3 650 000 $ (2)
Barclay Goodrow 3 150 000 $ (2)
Brett Ritchie 2 650 000 $ (2)
Michal Kempny 2 500 000 $ (2)
Zac Dalpe 2 000 000 $ (3)
Ryan Dzingel 1 800 000 $ (1)
Cameron Gaunce 1 750 000 $ (1)
Vladimir Zharkov 1 400 000 $ (1)
Jordan Weal 1 000 000 $ (1)
Ian Cole 900 100 $ (1)
Janne Kuokkanen 900 000 $ (3)
Thomas Chabot 900 000 $ (1)
Luka Gracnar 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 13 : 74 600 100 $
Year 14 : 59 600 000 $
Year 15 : 40 150 000 $
Year 16 : 27 250 000 $
Salary Average Commitment
Year 13 : 74 600 100 $
Year 14 : 59 600 000 $
Year 15 : 40 150 000 $
Year 16 : 27 250 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 600 100 $
Year 14 : 59 600 000 $
Year 15 : 40 150 000 $
Year 16 : 27 250 000 $

Farm Players Salaries

Nick Paul 250 000 $ (3)
Sami Aittokallio (Out of Payroll) 250 000 $ (3)
Brad Hunt 200 000 $ (3)
Joonas Rask 190 000 $ (1)
Justin Dowling 185 000 $ (2)
Andrew Agozzino 180 000 $ (2)
Jared Aulin 160 000 $ (1)
Alexander Ruuttu 150 000 $ (3)
Sondre Olden 150 000 $ (1)
Teddy Purcell (Out of Payroll) 140 000 $ (2)
Jerome Flaake 140 000 $ (1)
Riku Helenius 125 000 $ (1)
Joonas Nattinen 110 000 $ (3)
Peter Regin 110 000 $ (1)
Patrick Sieloff 110 000 $ (2)
Teigan Zahn 100 000 $ (1)
Marco Cousineau 100 000 $ (1)
Keith Aulie 100 000 $ (2)
Givani Smith 90 000 $ (3)
Vladislav Gavrikov 90 000 $ (2)
Alex Theriau 90 000 $ (3)
Austin Wagner 90 000 $ (3)
T.J. Tynan 90 000 $ (3)
Luke Witkowski 85 000 $ (2)
Freddie Hamilton 80 000 $ (3)
William Lagesson 75 000 $ (2)
Nikita Cherepanov 75 000 $ (2)
Maxime Fortier 75 000 $ (3)
Aaron Harstad 70 000 $ (2)
Evgeni Krutikov 50 000 $ (1)
Total Farm Players30
Salary Commitment
Year 13 : 3 710 000 $
Year 14 : 2 585 000 $
Year 15 : 1 475 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 710 000 $
Year 14 : 2 585 000 $
Year 15 : 1 475 000 $
Year 16 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - 100 $ - 5 617 - 70,22%
Level 2: 5000 - 70 $ - 3 557 - 71,14%
Level 3: 2000 - 40 $ - 1 609 - 80,46%
Level 4: 4000 - 30 $ - 2 526 - 63,15%
Luxury : 1000 - 180 $ - 814 - 81,43%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 1 949 - 97,46%
Farm Level 2: 1000 - 15 $ - 943 - 94,26%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %14 124 - 70,62%
Average Income per Game1 536 464 $
Year to Date Revenue13 828 178 $
Farm
Home Games Left12
Average Attendance - %2 892 - 96,39%
Average Income per Game105 287 $
Year to Date Revenue947 581 $

Expense

Pro Players Total Salaries68 950 100 $
Farm Players Total Salaries2 720 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 801 720 $
Farm Year To Date Expenses1 137 469 $
Pro Salary Cap To Date28 605 090 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 437 571 $
Farm Estimated Season Revenue1 263 441 $
Pro Remaining Season Days54
Pro Expenses Per Days780 338 $
Pro Estimated Expenses42 138 252 $
Farm Remaining Season Days54
Farm Expenses Per Days31 685 $
Farm Estimated Expenses1 710 990 $
Estimated Season Expenses43 849 242 $
Season Salary Cap68 950 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $5 049 900 $
Estimate Over Minimum Salary Cap of 0 $ 68 950 100 $
Current Bank Account74 758 234 $
Projected Bank Account50 610 004 $

Pro Players Salaries

Andrei Kostitsyn 7 500 000 $ (1)
Brayden Point 7 500 000 $ (4)
Dustin Byfuglien 6 500 000 $ (3)
Martin Jones 6 500 000 $ (2)
Alexander Radulov 5 350 000 $ (1)
Shayne Gostisbehere (Out of Payroll) 4 500 000 $ (1)
Alexander Steen (1 Way Contract) 4 500 000 $ (1)
Scott Mayfield 4 150 000 $ (1)
Mikael Backlund 4 000 000 $ (3)
Drake Batherson 4 000 000 $ (3)
Adam Pelech 3 900 000 $ (1)
Brandon Sutter 2 800 000 $ (1)
Anton Slepyshev 2 650 000 $ (2)
Alexander Burmistrov 2 650 000 $ (2)
Anthony Bitetto (Out of Payroll) 1 800 000 $ (1)
Chad Ruhwedel 1 800 000 $ (1)
Joseph Cramarossa 1 100 000 $ (1)
Erik Haula 900 100 $ (1)
Adin Hill 900 000 $ (2)
Egor Korshkov 750 000 $ (3)
Andrew Nielsen 750 000 $ (3)
Chaz Reddekopp 750 000 $ (3)
Total Pro Players22
Salary Commitment
Year 13 : 75 250 100 $
Year 14 : 36 950 000 $
Year 15 : 24 250 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 75 250 100 $
Year 14 : 36 950 000 $
Year 15 : 24 250 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 75 250 100 $
Year 14 : 36 950 000 $
Year 15 : 24 250 000 $
Year 16 : 7 500 000 $

Farm Players Salaries

Marcus Sorensen 170 000 $ (3)
Daniel Marmenlind 150 000 $ (3)
Thomas Hickey 150 000 $ (1)
Zachary Yuen 100 000 $ (1)
Viktor Svedberg 100 000 $ (2)
Dominic Toninato 100 000 $ (3)
Kevin Stenlund 90 000 $ (3)
Kurt Etchegary 90 000 $ (1)
Keegan Kolesar 90 000 $ (3)
Brendan Lemieux 90 000 $ (2)
Christian Fischer 90 000 $ (3)
Nathan Bastian 90 000 $ (3)
Tage Thompson 90 000 $ (3)
Devante Smith-Pelly 90 000 $ (3)
Frederik Gauthier 90 000 $ (1)
Andrew Welinski 90 000 $ (1)
Marek Zagrapan 80 000 $ (1)
Bogdan Yakimov 80 000 $ (1)
Curtis Valk 80 000 $ (1)
Chris Brown 80 000 $ (1)
Francis Perron 75 000 $ (2)
Stephen Desrochers 75 000 $ (1)
Tyler Lewington 75 000 $ (1)
Mason Geertsen 75 000 $ (1)
Jaedon Descheneau 75 000 $ (1)
A.J. Greer 75 000 $ (3)
Philippe Desrosiers 75 000 $ (1)
Hunter Smith 70 000 $ (2)
Micheal Wall 70 000 $ (1)
Steven Delisle 65 000 $ (1)
Total Farm Players30
Salary Commitment
Year 13 : 2 720 000 $
Year 14 : 1 370 000 $
Year 15 : 1 035 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 720 000 $
Year 14 : 1 370 000 $
Year 15 : 1 035 000 $
Year 16 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - 85 $ - 7 502 - 93,77%
Level 2: 6000 - 45 $ - 5 691 - 94,86%
Level 3: 3000 - 30 $ - 2 456 - 81,86%
Level 4: 5000 - 20 $ - 4 221 - 84,41%
Luxury : 1000 - 180 $ - 823 - 82,26%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 33 $ - 1 930 - 96,52%
Farm Level 2: 1000 - 15 $ - 845 - 84,46%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %20 692 - 89,97%
Average Income per Game1 679 876 $
Year to Date Revenue15 118 880 $
Farm
Home Games Left12
Average Attendance - %2 775 - 92,50%
Average Income per Game110 424 $
Year to Date Revenue993 816 $

Expense

Pro Players Total Salaries73 450 100 $
Farm Players Total Salaries2 370 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 744 979 $
Farm Year To Date Expenses983 381 $
Pro Salary Cap To Date28 548 349 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 158 507 $
Farm Estimated Season Revenue1 325 088 $
Pro Remaining Season Days54
Pro Expenses Per Days830 900 $
Pro Estimated Expenses44 868 600 $
Farm Remaining Season Days54
Farm Expenses Per Days27 753 $
Farm Estimated Expenses1 498 662 $
Estimated Season Expenses46 367 262 $
Season Salary Cap73 450 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $549 900 $
Estimate Over Minimum Salary Cap of 0 $ 73 450 100 $
Current Bank Account109 453 260 $
Projected Bank Account84 569 593 $

Pro Players Salaries

Brent Burns 8 000 000 $ (1)
Ryan O'Reilly 7 500 000 $ (4)
Braden Holtby 6 650 000 $ (3)
Mark Stone 5 500 000 $ (2)
Ryan Nugent-Hopkins 5 150 000 $ (1)
Kyle Connor 5 150 000 $ (2)
Nate Schmidt 4 500 000 $ (3)
Timo Meier 4 150 000 $ (2)
Nick Schmaltz 4 150 000 $ (2)
Colton Parayko 3 500 000 $ (1)
Gustav Forsling 3 150 000 $ (2)
Mattias Janmark 2 650 000 $ (1)
Mathieu Joseph 2 650 000 $ (2)
Philip Danault 2 650 000 $ (1)
J.T. Compher 1 800 000 $ (1)
Quinton Howden 1 800 000 $ (1)
Christopher Tanev 900 100 $ (1)
Thatcher Demko 900 000 $ (2)
Caleb Jones 900 000 $ (2)
Luke Kunin 900 000 $ (3)
Jason Robertson 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 13 : 73 450 100 $
Year 14 : 47 000 000 $
Year 15 : 20 450 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 73 450 100 $
Year 14 : 47 000 000 $
Year 15 : 20 450 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 450 100 $
Year 14 : 47 000 000 $
Year 15 : 20 450 000 $
Year 16 : 7 500 000 $

Farm Players Salaries

Tucker Poolman 180 000 $ (1)
Zach Aston-Reese 180 000 $ (1)
Mason Appleton 100 000 $ (3)
Kevin Gravel 90 000 $ (1)
Dennis Cholowski 90 000 $ (3)
Dan O'Regan 90 000 $ (3)
Riley Stillman 90 000 $ (3)
Taylor Leier 90 000 $ (3)
Adam Morrison 90 000 $ (2)
Steven Santini 90 000 $ (1)
Brendan Serville 80 000 $ (1)
Lucas Johansen 75 000 $ (3)
Brett Pollock 75 000 $ (2)
Justin Kirkland (Out of Payroll) 75 000 $ (2)
Nikita Korostelev 75 000 $ (2)
Joey Anderson 75 000 $ (3)
Joseph Woll 75 000 $ (3)
Hudson Fasching 75 000 $ (1)
Sean Malone 75 000 $ (1)
Benjamin Gleason 75 000 $ (3)
Jacob Moverare 75 000 $ (3)
Petter Granberg 70 000 $ (1)
Vyacheslav Osnovin 65 000 $ (1)
Dane Fox 65 000 $ (1)
Mikko Vainonen 65 000 $ (1)
Vinny Saponari 65 000 $ (1)
Brendan Harms 65 000 $ (1)
Erik Thorell 65 000 $ (1)
Niklas Lundstrom 65 000 $ (1)
Total Farm Players29
Salary Commitment
Year 13 : 2 445 000 $
Year 14 : 1 150 000 $
Year 15 : 835 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 445 000 $
Year 14 : 1 150 000 $
Year 15 : 835 000 $
Year 16 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - 72 $ - 7 708 - 96,35%
Level 2: 6000 - 40 $ - 5 699 - 94,98%
Level 3: 3000 - 15 $ - 2 816 - 93,87%
Level 4: 5000 - 10 $ - 4 759 - 95,18%
Luxury : 1500 - 78 $ - 1 214 - 80,91%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 25 $ - 1 951 - 97,54%
Farm Level 2: 1000 - 10 $ - 994 - 99,38%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %22 196 - 94,45%
Average Income per Game1 354 413 $
Year to Date Revenue12 189 716 $
Farm
Home Games Left13
Average Attendance - %2 945 - 98,15%
Average Income per Game85 124 $
Year to Date Revenue680 992 $

Expense

Pro Players Total Salaries72 800 100 $
Farm Players Total Salaries3 380 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 371 952 $
Farm Year To Date Expenses1 405 500 $
Pro Salary Cap To Date28 175 322 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 252 955 $
Farm Estimated Season Revenue1 106 612 $
Pro Remaining Season Days54
Pro Expenses Per Days823 597 $
Pro Estimated Expenses44 474 238 $
Farm Remaining Season Days54
Farm Expenses Per Days39 101 $
Farm Estimated Expenses2 111 454 $
Estimated Season Expenses46 585 692 $
Season Salary Cap72 800 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 199 900 $
Estimate Over Minimum Salary Cap of 0 $ 72 800 100 $
Current Bank Account163 043 411 $
Projected Bank Account133 817 286 $

Pro Players Salaries

Connor McDavid 10 800 000 $ (5)
Sidney Crosby 9 900 000 $ (2)
Drew Doughty 8 000 000 $ (3)
Mikko Rantanen 8 000 000 $ (5)
Aaron Ekblad 7 500 000 $ (3)
Patrik Laine 5 650 000 $ (1)
Matt Carle 5 650 000 $ (2)
Robin Lehner 4 000 000 $ (1)
Kirill Petrov 2 000 000 $ (3)
Martin Frk 1 800 000 $ (1)
Dylan McIlrath 1 400 000 $ (1)
Jeff Carter 900 100 $ (1)
Joel Eriksson Ek 900 000 $ (2)
Carter Hart 900 000 $ (2)
Nicolas Hague 900 000 $ (3)
Matthew Tkachuk 900 000 $ (1)
Darnell Nurse 900 000 $ (1)
Chris Wagner 900 000 $ (2)
Nick Suzuki 900 000 $ (3)
Joel Farabee 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 13 : 72 800 100 $
Year 14 : 57 250 000 $
Year 15 : 39 000 000 $
Year 16 : 18 800 000 $
Salary Average Commitment
Year 13 : 72 800 100 $
Year 14 : 57 250 000 $
Year 15 : 39 000 000 $
Year 16 : 18 800 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 800 100 $
Year 14 : 57 250 000 $
Year 15 : 39 000 000 $
Year 16 : 18 800 000 $

Farm Players Salaries

Peter Holland 210 000 $ (3)
Toni Rajala 200 000 $ (3)
Marko Dano 180 000 $ (1)
Matt Luff 180 000 $ (1)
Nicholas Baptiste 175 000 $ (3)
Yury Alexandrov 170 000 $ (3)
Taylor Fedun 155 000 $ (1)
Kalle Kossila 150 000 $ (1)
Alex Biega 140 000 $ (1)
Jason Missiaen 140 000 $ (3)
Gaetan Haas 135 000 $ (2)
David Kampf (Out of Payroll) 120 000 $ (1)
Jerome Gauthier-Leduc 95 000 $ (1)
Brady Vail 95 000 $ (1)
Dylan Coghlan 90 000 $ (3)
Ben Harpur 90 000 $ (1)
Ryan Donato 90 000 $ (2)
Brett Howden 90 000 $ (3)
Nicolas Aube-Kubel 90 000 $ (2)
Dryden Hunt 90 000 $ (3)
Brayden Burke 75 000 $ (3)
Ryan Gropp 75 000 $ (3)
Adam Helewka 75 000 $ (2)
Ales Stezka 75 000 $ (1)
Pavel Karnaukhov 75 000 $ (3)
Veeti Vainio 75 000 $ (3)
Ryan Collins 75 000 $ (2)
Vaclav Karabacek 75 000 $ (2)
Eamon McAdam 75 000 $ (1)
Jack Glover 75 000 $ (2)
Emil Djuse 65 000 $ (1)
Total Farm Players31
Salary Commitment
Year 13 : 3 500 000 $
Year 14 : 2 080 000 $
Year 15 : 1 465 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 500 000 $
Year 14 : 2 080 000 $
Year 15 : 1 465 000 $
Year 16 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - 90 $ - 6 070 - 75,87%
Level 2: 6000 - 55 $ - 5 294 - 88,23%
Level 3: 3000 - 30 $ - 2 368 - 78,94%
Level 4: 5000 - 20 $ - 4 150 - 83,00%
Luxury : 1500 - 160 $ - 1 049 - 69,94%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 503 - 75,16%
Farm Level 2: 1000 - 20 $ - 660 - 66,02%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18 931 - 80,56%
Average Income per Game1 623 110 $
Year to Date Revenue14 607 992 $
Farm
Home Games Left12
Average Attendance - %2 163 - 72,11%
Average Income per Game95 430 $
Year to Date Revenue858 866 $

Expense

Pro Players Total Salaries70 125 100 $
Farm Players Total Salaries2 587 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 894 706 $
Farm Year To Date Expenses1 216 264 $
Pro Salary Cap To Date26 698 076 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 477 323 $
Farm Estimated Season Revenue1 145 155 $
Pro Remaining Season Days54
Pro Expenses Per Days793 540 $
Pro Estimated Expenses42 851 160 $
Farm Remaining Season Days54
Farm Expenses Per Days30 197 $
Farm Estimated Expenses1 630 638 $
Estimated Season Expenses44 481 798 $
Season Salary Cap70 125 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $3 874 900 $
Estimate Over Minimum Salary Cap of 0 $ 70 125 100 $
Current Bank Account44 428 779 $
Projected Bank Account20 569 459 $

Pro Players Salaries

Jeff Skinner 6 650 000 $ (2)
Jordan Eberle 6 000 000 $ (4)
Tomas Hertl 5 500 000 $ (2)
Louis Domingue 5 500 000 $ (3)
Matt Niskanen 5 000 000 $ (2)
Cody Hodgson 4 500 000 $ (1)
Marcus Johansson 4 500 000 $ (3)
Alec Martinez 4 500 000 $ (3)
Derek Ryan 3 700 000 $ (2)
Carl Soderberg 3 500 000 $ (3)
Andy Greene 3 150 000 $ (1)
Philip Larsen 3 000 000 $ (2)
Cody Ceci 2 500 000 $ (1)
Travis Boyd 2 100 000 $ (2)
Rocco Grimaldi 1 800 000 $ (1)
Robbie Earl 1 525 000 $ (2)
Rudolfs Balcers 1 400 000 $ (2)
Cal O'Reilly 1 350 000 $ (1)
Simon Bertilsson 1 250 000 $ (1)
Keith Yandle (Out of Payroll) 900 100 $ (1)
Ross Colton 900 000 $ (3)
Anthony Stolarz 900 000 $ (1)
Total Pro Players22
Salary Commitment
Year 13 : 70 125 100 $
Year 14 : 53 775 000 $
Year 15 : 24 900 000 $
Year 16 : 6 000 000 $
Salary Average Commitment
Year 13 : 70 125 100 $
Year 14 : 53 775 000 $
Year 15 : 24 900 000 $
Year 16 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 70 125 100 $
Year 14 : 53 775 000 $
Year 15 : 24 900 000 $
Year 16 : 6 000 000 $

Farm Players Salaries

Erik Condra 152 500 $ (2)
Jack Skille 152 500 $ (2)
Mike Lee 150 000 $ (2)
Joakim Lindstrom 150 000 $ (1)
Mark Flood 140 000 $ (1)
Mark Fayne (Out of Payroll) 140 000 $ (1)
Keaton Ellerby (Out of Payroll) 135 000 $ (1)
Lauri Tukonen (Out of Payroll) 135 000 $ (1)
Petr Vrana 135 000 $ (1)
Patrick Dwyer 120 000 $ (1)
Mark Katic 102 500 $ (2)
Sergey Andronov 102 500 $ (2)
Joonas Kemppainen 102 500 $ (2)
Tyler Beskorowany (Out of Payroll) 100 000 $ (2)
Ryan Pilon 100 000 $ (1)
Jonas Junland 95 000 $ (1)
Danny Kristo 92 500 $ (2)
Eero Elo 92 500 $ (2)
Gregory Hofmann 90 000 $ (1)
Lauri Korpikoski 90 000 $ (2)
Vladimir Ruzicka 85 000 $ (1)
Justin Azevedo 80 000 $ (1)
Joe Lavin 80 000 $ (1)
Corey Trivino 80 000 $ (2)
Philippe Hudon 75 000 $ (1)
Emil Johansson 75 000 $ (2)
Zachary Fucale 75 000 $ (1)
Colin Sullivan 70 000 $ (1)
Total Farm Players28
Salary Commitment
Year 13 : 2 997 500 $
Year 14 : 1 292 500 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 997 500 $
Year 14 : 1 292 500 $
Year 15 : 0 $
Year 16 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 150 $ - 3 774 - 53,91%
Level 2: 5000 - 100 $ - 2 478 - 49,55%
Level 3: 2000 - 50 $ - 1 317 - 65,85%
Level 4: 4000 - 46 $ - 1 620 - 40,51%
Luxury : 1000 - 250 $ - 582 - 58,16%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 184 - 59,19%
Farm Level 2: 1000 - 18 $ - 704 - 70,36%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %9 770 - 51,42%
Average Income per Game1 539 435 $
Year to Date Revenue13 854 915 $
Farm
Home Games Left13
Average Attendance - %1 887 - 62,91%
Average Income per Game95 604 $
Year to Date Revenue764 835 $

Expense

Pro Players Total Salaries73 200 100 $
Farm Players Total Salaries2 445 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 696 666 $
Farm Year To Date Expenses1 022 982 $
Pro Salary Cap To Date27 500 036 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 473 220 $
Farm Estimated Season Revenue1 242 857 $
Pro Remaining Season Days54
Pro Expenses Per Days828 091 $
Pro Estimated Expenses44 716 914 $
Farm Remaining Season Days54
Farm Expenses Per Days28 596 $
Farm Estimated Expenses1 544 184 $
Estimated Season Expenses46 261 098 $
Season Salary Cap73 200 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $799 900 $
Estimate Over Minimum Salary Cap of 0 $ 73 200 100 $
Current Bank Account27 847 620 $
Projected Bank Account1 302 599 $

Pro Players Salaries

Jack Johnson 7 500 000 $ (3)
Peter Mueller 7 000 000 $ (4)
Jake Guentzel 6 150 000 $ (2)
Christian Dvorak 4 000 000 $ (2)
Joonas Korpisalo 3 500 000 $ (1)
Josh Manson 3 500 000 $ (3)
Ty Rattie 3 500 000 $ (1)
Olli Maatta 3 500 000 $ (1)
Derrick Pouliot 3 150 000 $ (2)
Alexandar Georgiev 3 150 000 $ (2)
Chris Tierney 3 000 000 $ (3)
Seth Griffith 2 650 000 $ (2)
Ryan Murray 2 650 000 $ (2)
Dominik Simon 2 650 000 $ (2)
Shane Prince 2 650 000 $ (2)
Jan Rutta 2 500 000 $ (2)
Mark McNeill 2 100 000 $ (1)
Antoine Roussel 2 100 000 $ (2)
Michael Raffl 1 800 000 $ (1)
Remi Elie 1 800 000 $ (1)
Dmitri Jaskin 1 750 000 $ (1)
Josh Bailey 900 100 $ (1)
Jakob Chychrun 900 000 $ (3)
Brent Andrews 800 000 $ (2)
Total Pro Players24
Salary Commitment
Year 13 : 73 200 100 $
Year 14 : 54 350 000 $
Year 15 : 21 900 000 $
Year 16 : 7 000 000 $
Salary Average Commitment
Year 13 : 73 200 100 $
Year 14 : 54 350 000 $
Year 15 : 21 900 000 $
Year 16 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 200 100 $
Year 14 : 54 350 000 $
Year 15 : 21 900 000 $
Year 16 : 7 000 000 $

Farm Players Salaries

Tom Kuhnhackl 170 000 $ (3)
Jonathan Racine 150 000 $ (3)
Stuart Percy 150 000 $ (3)
Adam Janosik 150 000 $ (1)
Scott Sabourin 100 000 $ (3)
Marek Schwarz 100 000 $ (2)
Jean-Francois Berube 100 000 $ (2)
Tomas Zizka 100 000 $ (2)
Tyson Baillie 85 000 $ (1)
Henrik Karlsson 80 000 $ (2)
Daniel Muzito-Bagenda (Out of Payroll) 75 000 $ (2)
David Levin 75 000 $ (2)
Kale Kessy 75 000 $ (2)
Niklas Tikkinen (Out of Payroll) 75 000 $ (2)
Dalton Thrower 75 000 $ (1)
Brandon Whitney 75 000 $ (1)
Daniil Zharkov 75 000 $ (1)
Troy Rutkowski 75 000 $ (2)
Anderson Macdonald 75 000 $ (3)
Keegan Iverson 75 000 $ (3)
Linus Nyman 75 000 $ (3)
Jacob Neveu 75 000 $ (3)
Aaron Haydon 75 000 $ (3)
Ondrej Kachyna 75 000 $ (3)
Johnathan Mcleod 75 000 $ (3)
Joshua Jacobs 75 000 $ (2)
William Knierim 70 000 $ (3)
Garrett Meurs 70 000 $ (1)
Logan Nelson 70 000 $ (3)
Total Farm Players29
Salary Commitment
Year 13 : 2 595 000 $
Year 14 : 2 065 000 $
Year 15 : 1 235 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 595 000 $
Year 14 : 2 065 000 $
Year 15 : 1 235 000 $
Year 16 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - 70 $ - 7 602 - 95,03%
Level 2: 6000 - 55 $ - 5 300 - 88,33%
Level 3: 2000 - 40 $ - 1 635 - 81,76%
Level 4: 4000 - 28 $ - 2 657 - 66,42%
Luxury : 1000 - 175 $ - 846 - 84,64%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 33 $ - 1 933 - 96,65%
Farm Level 2: 1000 - 17 $ - 783 - 78,32%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18 040 - 85,91%
Average Income per Game1 556 193 $
Year to Date Revenue14 005 740 $
Farm
Home Games Left12
Average Attendance - %2 716 - 90,54%
Average Income per Game110 513 $
Year to Date Revenue994 621 $

Expense

Pro Players Total Salaries68 450 100 $
Farm Players Total Salaries2 327 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 035 158 $
Farm Year To Date Expenses1 121 235 $
Pro Salary Cap To Date26 838 529 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 674 320 $
Farm Estimated Season Revenue1 326 161 $
Pro Remaining Season Days54
Pro Expenses Per Days774 720 $
Pro Estimated Expenses41 834 880 $
Farm Remaining Season Days54
Farm Expenses Per Days27 275 $
Farm Estimated Expenses1 472 850 $
Estimated Season Expenses43 307 730 $
Season Salary Cap68 450 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $5 549 900 $
Estimate Over Minimum Salary Cap of 0 $ 68 450 100 $
Current Bank Account37 589 218 $
Projected Bank Account14 281 969 $

Pro Players Salaries

Eric Staal 9 500 000 $ (4)
Vladimir Tarasenko 7 000 000 $ (1)
Zach Boychuk 6 500 000 $ (4)
Mikko Koskinen 5 250 000 $ (3)
Kevin Shattenkirk (Out of Payroll) 5 250 000 $ (2)
Filip Forsberg 5 000 000 $ (2)
Jamieson Oleksiak 4 650 000 $ (2)
Danton Heinen 4 150 000 $ (2)
Brady Skjei 3 650 000 $ (1)
Dominik Kahun 3 500 000 $ (3)
Markus Granlund 2 650 000 $ (2)
Alexander Petrovic 2 650 000 $ (2)
Jared Cowen 2 100 000 $ (1)
Sean Walker 1 800 000 $ (1)
Charles Hudon 1 800 000 $ (1)
Samuel Blais 1 750 000 $ (1)
Zemgus Girgensons 1 700 000 $ (2)
Tyler Wotherspoon 1 500 000 $ (2)
Colin Blackwell 1 500 000 $ (3)
Calle Jarnkrok 900 100 $ (1)
Calvin Petersen 900 000 $ (2)
Colton White (Out of Payroll) 750 000 $ (3)
Total Pro Players22
Salary Commitment
Year 13 : 74 450 100 $
Year 14 : 55 450 000 $
Year 15 : 27 000 000 $
Year 16 : 16 000 000 $
Salary Average Commitment
Year 13 : 74 450 100 $
Year 14 : 55 450 000 $
Year 15 : 27 000 000 $
Year 16 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 450 100 $
Year 14 : 55 450 000 $
Year 15 : 27 000 000 $
Year 16 : 16 000 000 $

Farm Players Salaries

David Honzik 170 000 $ (2)
Justin Pogge 150 000 $ (2)
Eric O'dell (Out of Payroll) 150 000 $ (2)
Brandon Yip 140 000 $ (2)
Torrey Mitchell 135 000 $ (1)
Phillip Digiuseppe 120 000 $ (1)
Jonathan Matsumoto (Out of Payroll) 115 000 $ (1)
Igor Makarov 115 000 $ (1)
Oskars Bartulis 110 000 $ (2)
Max Gaede 100 000 $ (2)
AJ Jenks 100 000 $ (2)
Kyle Clifford 100 000 $ (1)
Shawn Lalonde 100 000 $ (1)
Jhonas Enroth 95 000 $ (1)
Ryan Garbutt 95 000 $ (1)
Greg Pateryn 90 000 $ (1)
Jakub Culek (Out of Payroll) 90 000 $ (2)
Matt Donovan 90 000 $ (1)
Kieffer Bellows 90 000 $ (3)
Nick Sorensen (Out of Payroll) 90 000 $ (2)
Zack Stortini 77 500 $ (1)
Blake Siebenaler 75 000 $ (2)
Yasin Cisse 75 000 $ (1)
Zach Nastasiuk 75 000 $ (1)
Rourke Chartier (Out of Payroll) 75 000 $ (2)
Martin Reway 75 000 $ (1)
Otto Koivula 75 000 $ (3)
Jan Kostalek (Out of Payroll) 75 000 $ (1)
Matt Murphy 75 000 $ (1)
Total Farm Players29
Salary Commitment
Year 13 : 2 922 500 $
Year 14 : 1 415 000 $
Year 15 : 165 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 922 500 $
Year 14 : 1 415 000 $
Year 15 : 165 000 $
Year 16 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - 95 $ - 5 708 - 71,35%
Level 2: 5000 - 55 $ - 4 945 - 98,90%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 961 - 99,02%
Luxury : 1000 - 215 $ - 682 - 68,16%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 40 $ - 1 413 - 70,66%
Farm Level 2: 1000 - 15 $ - 961 - 96,07%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17 295 - 86,48%
Average Income per Game1 539 949 $
Year to Date Revenue13 859 545 $
Farm
Home Games Left12
Average Attendance - %2 374 - 79,13%
Average Income per Game102 861 $
Year to Date Revenue925 752 $

Expense

Pro Players Total Salaries72 750 100 $
Farm Players Total Salaries3 520 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 075 885 $
Farm Year To Date Expenses1 361 967 $
Pro Salary Cap To Date28 879 255 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 479 393 $
Farm Estimated Season Revenue1 234 336 $
Pro Remaining Season Days54
Pro Expenses Per Days823 035 $
Pro Estimated Expenses44 443 890 $
Farm Remaining Season Days54
Farm Expenses Per Days40 674 $
Farm Estimated Expenses2 196 396 $
Estimated Season Expenses46 640 286 $
Season Salary Cap72 750 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 249 900 $
Estimate Over Minimum Salary Cap of 0 $ 72 750 100 $
Current Bank Account17 000 959 $
Projected Bank Account(9 925 598 $)

Pro Players Salaries

Marc-Andre Fleury 8 000 000 $ (3)
Phil Kessel 8 000 000 $ (4)
David Krejci 7 000 000 $ (1)
William Karlsson 5 650 000 $ (2)
Brock Nelson 5 500 000 $ (3)
Cam Fowler 5 000 000 $ (3)
Alex Goligoski 4 700 000 $ (2)
Craig Smith 3 650 000 $ (1)
Nick Leddy 3 500 000 $ (3)
Jonas Brodin 3 500 000 $ (3)
Ondrej Kase 3 150 000 $ (2)
Jacob De La Rose 2 650 000 $ (2)
Kevin Hayes 2 500 000 $ (1)
Andrew Copp 2 500 000 $ (2)
Tanner Fritz 1 750 000 $ (1)
Anton Forsberg 1 600 000 $ (1)
Taylor Beck 1 400 000 $ (1)
Bobby Ryan 900 100 $ (1)
Christian Djoos 900 000 $ (1)
Madison Bowey 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 72 750 100 $
Year 14 : 52 150 000 $
Year 15 : 33 500 000 $
Year 16 : 8 000 000 $
Salary Average Commitment
Year 13 : 72 750 100 $
Year 14 : 52 150 000 $
Year 15 : 33 500 000 $
Year 16 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 750 100 $
Year 14 : 52 150 000 $
Year 15 : 33 500 000 $
Year 16 : 8 000 000 $

Farm Players Salaries

Nikita Gusev 250 000 $ (3)
Oscar Fantenberg 180 000 $ (1)
Ilya Lyubushkin 180 000 $ (1)
Adam Clendening 175 000 $ (1)
Christian Folin 150 000 $ (2)
Jordan Schroeder 150 000 $ (2)
Austin Levi 150 000 $ (3)
Riley Sheahan 140 000 $ (2)
Andrej Nestrasil 140 000 $ (1)
Carter Rowney 135 000 $ (1)
Cody Franson 130 000 $ (1)
Maxime Clermont 120 000 $ (1)
Markus Hannikainen 120 000 $ (1)
Nicolas Deschamps 110 000 $ (2)
Joel Champagne 100 000 $ (3)
Julian Melchiori 95 000 $ (1)
Mirko Hoefflin 95 000 $ (1)
Scott Glennie 95 000 $ (1)
Austin Lotz 90 000 $ (2)
John Armstrong 90 000 $ (1)
Logan Shaw 90 000 $ (3)
Dave Labrecque 80 000 $ (1)
Nikolay Goldobin 75 000 $ (2)
Matthew Berkovitz 75 000 $ (2)
Jack Sadek 75 000 $ (1)
Elvis Merzlikins 75 000 $ (1)
Timotej Sille 75 000 $ (1)
Geordie Wudrick 75 000 $ (1)
Ty Ronning 75 000 $ (3)
Dominic Turgeon 75 000 $ (2)
Kent Simpson 55 000 $ (1)
Total Farm Players31
Salary Commitment
Year 13 : 3 520 000 $
Year 14 : 1 530 000 $
Year 15 : 665 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 520 000 $
Year 14 : 1 530 000 $
Year 15 : 665 000 $
Year 16 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 8000 - 85 $ - 7 714 - 96,43%
Level 2: 6000 - 55 $ - 5 460 - 91,01%
Level 3: 2000 - 27 $ - 2 000 - 100,00%
Level 4: 4000 - 22 $ - 3 298 - 82,46%
Luxury : 1000 - 185 $ - 796 - 79,56%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 32 $ - 1 876 - 93,81%
Farm Level 2: 1000 - 14 $ - 956 - 95,58%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %19 268 - 91,75%
Average Income per Game1 721 659 $
Year to Date Revenue15 494 931 $
Farm
Home Games Left12
Average Attendance - %2 832 - 94,40%
Average Income per Game106 459 $
Year to Date Revenue958 131 $

Expense

Pro Players Total Salaries60 150 100 $
Farm Players Total Salaries2 795 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 599 475 $
Farm Year To Date Expenses1 111 120 $
Pro Salary Cap To Date27 402 845 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 659 908 $
Farm Estimated Season Revenue1 277 508 $
Pro Remaining Season Days54
Pro Expenses Per Days681 462 $
Pro Estimated Expenses36 798 948 $
Farm Remaining Season Days54
Farm Expenses Per Days32 528 $
Farm Estimated Expenses1 756 512 $
Estimated Season Expenses38 555 460 $
Season Salary Cap60 150 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $13 849 900 $
Estimate Over Minimum Salary Cap of 0 $ 60 150 100 $
Current Bank Account56 546 872 $
Projected Bank Account39 928 828 $

Pro Players Salaries

Andrei Markov (Out of Payroll) 8 500 000 $ (1)
Evgeni Dadonov 6 650 000 $ (3)
Andre Burakowsky 6 000 000 $ (3)
Adam Henrique 5 000 000 $ (1)
Zach Werenski (Out of Payroll) 5 000 000 $ (3)
Nail Yakupov 4 650 000 $ (2)
David Perron 4 500 000 $ (1)
Igor Shesterkin 4 000 000 $ (4)
Nikita Zaitsev 4 000 000 $ (3)
Tim Erixon 3 500 000 $ (2)
Radek Faksa 3 150 000 $ (2)
John Gilmour 3 000 000 $ (3)
Austin Watson 3 000 000 $ (3)
Sebastian Wannstrom 2 650 000 $ (1)
David Savard 2 500 000 $ (2)
Blaze Lizotte 2 500 000 $ (3)
Eric Fehr 1 750 000 $ (1)
Anders Nilsson 1 500 000 $ (1)
Patrik Berglund 900 100 $ (1)
Pierre-Luc Dubois 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 73 650 100 $
Year 14 : 47 950 000 $
Year 15 : 34 150 000 $
Year 16 : 4 000 000 $
Salary Average Commitment
Year 13 : 73 650 100 $
Year 14 : 47 950 000 $
Year 15 : 34 150 000 $
Year 16 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 650 100 $
Year 14 : 47 950 000 $
Year 15 : 34 150 000 $
Year 16 : 4 000 000 $

Farm Players Salaries

Josh Brown 210 000 $ (2)
Ryan Shannon 150 000 $ (1)
Casey Cizikas 150 000 $ (1)
JC Lipon 140 000 $ (2)
Garnet Hathaway 140 000 $ (2)
David Booth 100 000 $ (1)
Maxim Mamin 100 000 $ (1)
Reece Scarlett 100 000 $ (1)
Blake Weyrick 90 000 $ (3)
Mackenzie MacEachern 90 000 $ (2)
Ryan Murphy 90 000 $ (1)
Thomas(Chase) Perry 90 000 $ (2)
Alexander Younan 75 000 $ (2)
Aleksi Saarela 75 000 $ (2)
Ebbe Sionas 75 000 $ (1)
Jesper Lindgren 75 000 $ (3)
Geoff Platt 75 000 $ (1)
Gustav Olofsson 75 000 $ (1)
Keegan Kanzig 75 000 $ (2)
Sean Day 75 000 $ (3)
Adam Ollas-Mattsson 75 000 $ (3)
Alex Kile 75 000 $ (1)
Filip Sandberg 75 000 $ (1)
Ruzal Galeyev 75 000 $ (1)
Thomas Novak 75 000 $ (3)
Alexis Binner 75 000 $ (2)
Lukas Zetterberg 75 000 $ (2)
Anton Karlsson 75 000 $ (2)
Simon Hjalmarsson 75 000 $ (1)
Ludwig Blomstrand 70 000 $ (1)
Total Farm Players30
Salary Commitment
Year 13 : 2 795 000 $
Year 14 : 1 510 000 $
Year 15 : 390 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 795 000 $
Year 14 : 1 510 000 $
Year 15 : 390 000 $
Year 16 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - 90 $ - 6 036 - 75,45%
Level 2: 5000 - 70 $ - 3 439 - 68,77%
Level 3: 2000 - 43 $ - 1 377 - 68,86%
Level 4: 4000 - 31 $ - 2 054 - 51,34%
Luxury : 1000 - 188 $ - 732 - 73,23%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 38 $ - 1 392 - 69,62%
Farm Level 2: 1000 - 19 $ - 684 - 68,42%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %13 638 - 68,19%
Average Income per Game1 546 967 $
Year to Date Revenue13 922 705 $
Farm
Home Games Left12
Average Attendance - %2 077 - 69,22%
Average Income per Game95 568 $
Year to Date Revenue860 111 $

Expense

Pro Players Total Salaries68 150 100 $
Farm Players Total Salaries2 385 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 956 224 $
Farm Year To Date Expenses1 069 324 $
Pro Salary Cap To Date26 759 596 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 563 607 $
Farm Estimated Season Revenue1 146 815 $
Pro Remaining Season Days54
Pro Expenses Per Days771 349 $
Pro Estimated Expenses41 652 846 $
Farm Remaining Season Days54
Farm Expenses Per Days27 921 $
Farm Estimated Expenses1 507 734 $
Estimated Season Expenses43 160 580 $
Season Salary Cap68 150 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $5 849 900 $
Estimate Over Minimum Salary Cap of 0 $ 68 150 100 $
Current Bank Account64 145 791 $
Projected Bank Account40 695 633 $

Pro Players Salaries

John Tavares 9 000 000 $ (3)
Sebastian Aho (Out of Payroll) 8 500 000 $ (5)
Mitchell Marner 7 500 000 $ (3)
Aleksander Barkov 7 500 000 $ (3)
Victor Hedman (Out of Payroll) 7 000 000 $ (3)
Rasmus Ristolainen 5 750 000 $ (3)
Semyon Varlamov 5 650 000 $ (2)
Tanner Pearson 3 650 000 $ (1)
Connor Murphy 3 500 000 $ (3)
Troy Stetcher 2 650 000 $ (2)
Tyler Bertuzzi 2 650 000 $ (2)
Jimmy Vesey 2 100 000 $ (1)
Scott Laughton 1 800 000 $ (1)
Matt Moulson 1 500 000 $ (1)
Zach Trotman 1 500 000 $ (1)
Scott Kosmachuk 1 400 000 $ (2)
Ondrej Roman 1 400 000 $ (1)
Mathieu Perreault 900 100 $ (1)
Jeff Zatkoff 900 000 $ (1)
Jordan Kyrou 900 000 $ (3)
Erik Cernak 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 13 : 76 650 100 $
Year 14 : 62 000 000 $
Year 15 : 49 650 000 $
Year 16 : 8 500 000 $
Salary Average Commitment
Year 13 : 76 650 100 $
Year 14 : 62 000 000 $
Year 15 : 49 650 000 $
Year 16 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 76 650 100 $
Year 14 : 62 000 000 $
Year 15 : 49 650 000 $
Year 16 : 8 500 000 $

Farm Players Salaries

Patrick Wiercioch (Out of Payroll) 170 000 $ (3)
Stephane Da Costa 160 000 $ (1)
Jim Slater 150 000 $ (1)
Chris Stewart 140 000 $ (1)
Tomas Kubalik 140 000 $ (1)
Alexei Emelin 120 000 $ (1)
Matt D'Agostini 110 000 $ (1)
Mike Blunden 100 000 $ (1)
Reece Willcox 100 000 $ (1)
Michael Mersch 100 000 $ (1)
Karl Johansson 100 000 $ (3)
Jeff Frazee 90 000 $ (3)
Eddie Wittchow 90 000 $ (1)
Colin Jacobs 80 000 $ (3)
Rasmus Bengtsson 80 000 $ (3)
Brett Sutter 80 000 $ (3)
Justin Hache 80 000 $ (3)
Darby Llewellyn 75 000 $ (1)
Jordan Subban 75 000 $ (1)
Curtis Hamilton 75 000 $ (1)
Zachary Sawchenko 75 000 $ (1)
Jared Hauf 75 000 $ (1)
Jarrod Maidens 75 000 $ (1)
David Kase 75 000 $ (3)
Evgeny Artyukhin 70 000 $ (1)
Hannu Toivonen 70 000 $ (1)
Total Farm Players26
Salary Commitment
Year 13 : 2 555 000 $
Year 14 : 755 000 $
Year 15 : 755 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 555 000 $
Year 14 : 755 000 $
Year 15 : 755 000 $
Year 16 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 90 $ - 6 264 - 78,30%
Level 2: 6000 - 55 $ - 5 491 - 91,52%
Level 3: 3000 - 35 $ - 1 802 - 60,06%
Level 4: 4000 - 25 $ - 3 025 - 75,62%
Luxury : 1000 - 190 $ - 782 - 78,18%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 521 - 76,05%
Farm Level 2: 1000 - 15 $ - 962 - 96,18%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17 363 - 78,92%
Average Income per Game1 614 158 $
Year to Date Revenue12 913 264 $
Farm
Home Games Left13
Average Attendance - %2 483 - 82,76%
Average Income per Game98 109 $
Year to Date Revenue784 872 $

Expense

Pro Players Total Salaries65 350 100 $
Farm Players Total Salaries2 785 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 874 750 $
Farm Year To Date Expenses1 201 294 $
Pro Salary Cap To Date26 678 131 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 984 054 $
Farm Estimated Season Revenue1 275 417 $
Pro Remaining Season Days54
Pro Expenses Per Days739 889 $
Pro Estimated Expenses39 954 006 $
Farm Remaining Season Days54
Farm Expenses Per Days32 416 $
Farm Estimated Expenses1 750 464 $
Estimated Season Expenses41 704 470 $
Season Salary Cap65 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $8 649 900 $
Estimate Over Minimum Salary Cap of 0 $ 65 350 100 $
Current Bank Account65 733 177 $
Projected Bank Account46 288 178 $

Pro Players Salaries

Anze Kopitar 10 350 000 $ (4)
Jakub Voracek 8 500 000 $ (5)
Nikita Kucherov (Out of Payroll) 8 000 000 $ (1)
Sean Monahan 8 000 000 $ (3)
Brandon Saad 6 150 000 $ (2)
Jared Spurgeon 6 000 000 $ (3)
Cory Schneider 5 750 000 $ (1)
Cam Atkinson 5 000 000 $ (3)
Matt Roy 2 650 000 $ (2)
Michael Stone 1 750 000 $ (1)
Jamie McGinn 1 500 000 $ (1)
Justin Fontaine 1 500 000 $ (2)
Michael Chaput 1 000 000 $ (1)
Patrick Marleau 900 100 $ (1)
Jonas Siegenthaler 900 000 $ (2)
Adam Fox 900 000 $ (2)
Alex Nedeljkovic 900 000 $ (3)
Denis Gurianov 900 000 $ (3)
Martin Necas 900 000 $ (3)
Tyler Motte 900 000 $ (1)
Travis Sanheim 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 13 : 73 350 100 $
Year 14 : 52 650 000 $
Year 15 : 40 550 000 $
Year 16 : 18 850 000 $
Salary Average Commitment
Year 13 : 73 350 100 $
Year 14 : 52 650 000 $
Year 15 : 40 550 000 $
Year 16 : 18 850 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 350 100 $
Year 14 : 52 650 000 $
Year 15 : 40 550 000 $
Year 16 : 18 850 000 $

Farm Players Salaries

Matthew Peca (Out of Payroll) 250 000 $ (3)
Karson Kuhlman 170 000 $ (3)
Christopher Gibson 160 000 $ (3)
Viktor Stalberg 150 000 $ (2)
Chris Bourque 125 000 $ (1)
Stephen Johns 120 000 $ (1)
Evgeny Medvedev 120 000 $ (1)
Andreas Martinsen 120 000 $ (2)
Kurtis MacDermid 110 000 $ (2)
Blake Coleman 100 000 $ (1)
Mike Hoeffel 100 000 $ (1)
Matt Beleskey 100 000 $ (1)
Andrew Yogan 100 000 $ (3)
Steve Oleksy 100 000 $ (1)
Evgeny Grachev 100 000 $ (1)
Magnus Hellberg 100 000 $ (3)
Rem Pitlick 90 000 $ (3)
David Gilbert 90 000 $ (2)
Michael Latta 90 000 $ (2)
Denis Bodrov (Out of Payroll) 90 000 $ (2)
Mitch Wahl 80 000 $ (1)
Danny Biega 80 000 $ (2)
Rickard Hugg 75 000 $ (2)
Dillon Heatherington 75 000 $ (1)
Julius Bergman 75 000 $ (2)
Evan Cowley 75 000 $ (1)
Stepan Falkovsky 75 000 $ (3)
Dysin Mayo 75 000 $ (3)
Jonathan Davidsson 75 000 $ (3)
Adam Marsh 55 000 $ (1)
Total Farm Players30
Salary Commitment
Year 13 : 3 125 000 $
Year 14 : 1 975 000 $
Year 15 : 1 095 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 125 000 $
Year 14 : 1 975 000 $
Year 15 : 1 095 000 $
Year 16 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - 85 $ - 7 471 - 93,39%
Level 2: 6000 - 50 $ - 5 473 - 91,21%
Level 3: 3000 - 25 $ - 2 496 - 83,20%
Level 4: 4000 - 17 $ - 3 597 - 89,92%
Luxury : 1000 - 170 $ - 848 - 84,77%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 30 $ - 1 665 - 83,24%
Farm Level 2: 1000 - 17 $ - 701 - 70,10%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %19 884 - 90,38%
Average Income per Game1 667 691 $
Year to Date Revenue15 009 215 $
Farm
Home Games Left13
Average Attendance - %2 366 - 78,86%
Average Income per Game98 579 $
Year to Date Revenue788 633 $

Expense

Pro Players Total Salaries73 750 100 $
Farm Players Total Salaries3 390 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 506 219 $
Farm Year To Date Expenses1 277 024 $
Pro Salary Cap To Date28 309 589 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 012 287 $
Farm Estimated Season Revenue1 281 529 $
Pro Remaining Season Days54
Pro Expenses Per Days834 271 $
Pro Estimated Expenses45 050 634 $
Farm Remaining Season Days54
Farm Expenses Per Days39 213 $
Farm Estimated Expenses2 117 502 $
Estimated Season Expenses47 168 136 $
Season Salary Cap73 750 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $249 900 $
Estimate Over Minimum Salary Cap of 0 $ 73 750 100 $
Current Bank Account43 049 567 $
Projected Bank Account17 175 247 $

Pro Players Salaries

Mike Richards 7 650 000 $ (2)
Mark Giordano 7 000 000 $ (4)
Thomas Greiss 5 750 000 $ (1)
Jonathan Drouin 5 150 000 $ (2)
Jake Muzzin 5 000 000 $ (1)
Mikko Koivu 4 750 000 $ (2)
Morgan Ellis 4 000 000 $ (4)
Brian Boyle 3 500 000 $ (2)
Landon Ferraro 3 500 000 $ (3)
Lars Eller 3 500 000 $ (1)
Derek Grant (1 Way Contract) 3 300 000 $ (1)
Linus Ullmark 3 150 000 $ (2)
Justin Braun 3 000 000 $ (1)
Devin Shore 2 800 000 $ (1)
Sven Baertschi 2 650 000 $ (2)
Brett Kulak 2 650 000 $ (2)
Matthew Nieto 2 300 000 $ (1)
Colton Sceviour 2 300 000 $ (1)
Cam Barker 900 100 $ (1)
Alex Debrincat 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 73 750 100 $
Year 14 : 44 000 000 $
Year 15 : 14 500 000 $
Year 16 : 11 000 000 $
Salary Average Commitment
Year 13 : 73 750 100 $
Year 14 : 44 000 000 $
Year 15 : 14 500 000 $
Year 16 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 750 100 $
Year 14 : 44 000 000 $
Year 15 : 14 500 000 $
Year 16 : 11 000 000 $

Farm Players Salaries

Zack MacEwen 250 000 $ (3)
Charlie Lindgren 210 000 $ (2)
Dean Kukan 210 000 $ (2)
Johan Gustafsson (Out of Payroll) 170 000 $ (3)
Radko Gudas 150 000 $ (1)
Vinni Lettieri 150 000 $ (3)
Jacob Josefson 150 000 $ (2)
Marc-Andre Gragnani 140 000 $ (2)
Valeri Vasiliev 110 000 $ (2)
Andrew Ebbett 110 000 $ (1)
Jiri Sekac 110 000 $ (1)
Christian Thomas 110 000 $ (1)
Ross Johnston 100 000 $ (2)
Will Weber 100 000 $ (2)
Warren Foegele 90 000 $ (2)
Yakov Trenin 90 000 $ (3)
Jake Evans 90 000 $ (2)
Taylor Chorney 80 000 $ (1)
Adam Tambellini 75 000 $ (1)
Kyle Jenkins 75 000 $ (1)
Luc Snuggerud 75 000 $ (2)
Matthew Strome 75 000 $ (3)
Jens Looke 75 000 $ (2)
Cooper Marody 75 000 $ (3)
Roland Mckeown 75 000 $ (2)
Linus Soderstrom 75 000 $ (3)
Connor Hobbs 75 000 $ (3)
Chris Martenet 75 000 $ (3)
Austen Keating 75 000 $ (3)
Michael Spacek 75 000 $ (2)
Radek Smolenak 70 000 $ (1)
Total Farm Players31
Salary Commitment
Year 13 : 3 390 000 $
Year 14 : 2 610 000 $
Year 15 : 1 110 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 390 000 $
Year 14 : 2 610 000 $
Year 15 : 1 110 000 $
Year 16 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 74 000 000 $
Available Cap Space

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 42 836 514 $ 73 400 100 $ 599 900 $ 73 400 100 $ 2 960 000 $ 27 040 000 $ 202949
BlackHawks 45 832 337 $ 69 750 100 $ 4 249 900 $ 69 750 100 $ 2 335 000 $ 27 665 000 $ 232649
BlueJacket 50 941 386 $ 71 950 100 $ 2 049 900 $ 71 950 100 $ 2 791 000 $ 27 209 000 $ 203050
Blues 90 892 090 $ 72 250 100 $ 1 749 900 $ 72 250 100 $ 4 005 000 $ 25 995 000 $ 203151
Bruins 28 636 489 $ 72 150 100 $ 1 849 900 $ 72 150 100 $ 2 475 000 $ 27 525 000 $ 202848
Canadiens 64 249 999 $ 73 950 100 $ 49 900 $ 73 950 100 $ 3 085 000 $ 26 915 000 $ 203151
Canucks 70 587 720 $ 72 850 100 $ 1 149 900 $ 72 850 100 $ 2 285 000 $ 27 715 000 $ 202545
Capitals 20 374 901 $ 68 300 100 $ 5 699 900 $ 68 300 100 $ 2 535 000 $ 27 465 000 $ 212748
Coyotes 38 713 886 $ 67 350 100 $ 6 649 900 $ 67 350 100 $ 2 645 000 $ 27 355 000 $ 212950
Devils 51 093 286 $ 69 700 100 $ 4 299 900 $ 69 700 100 $ 2 675 000 $ 27 325 000 $ 203151
Ducks 26 741 235 $ 73 775 100 $ 224 900 $ 73 775 100 $ 3 315 000 $ 26 685 000 $ 203252
Flames 78 598 123 $ 72 350 100 $ 1 649 900 $ 72 350 100 $ 3 272 500 $ 26 727 500 $ 213051
Flyers 45 490 840 $ 65 350 100 $ 8 649 900 $ 65 350 100 $ 2 442 500 $ 27 557 500 $ 212849
GoldenKnights 37 098 882 $ 69 800 100 $ 4 199 900 $ 69 800 100 $ 3 007 500 $ 26 992 500 $ 202747
Hurricanes 50 847 430 $ 73 950 100 $ 49 900 $ 73 950 100 $ 2 820 500 $ 27 179 500 $ 203151
Islanders 56 258 547 $ 71 360 100 $ 2 639 900 $ 71 360 100 $ 2 710 000 $ 27 290 000 $ 203252
Jets 199 537 186 $ 62 450 100 $ 11 549 900 $ 62 450 100 $ 2 510 000 $ 27 490 000 $ 222648
Kings 73 923 092 $ 75 200 100 $ -1 200 100 $ 75 200 100 $ 2 335 000 $ 27 665 000 $ 222850
Kraken 23 773 858 $ 73 200 100 $ 799 900 $ 73 200 100 $ 2 240 000 $ 27 760 000 $ 242751
Lightning 40 151 886 $ 73 800 100 $ 199 900 $ 73 800 100 $ 2 795 000 $ 27 205 000 $ 233053
MapleLeafs 16 053 366 $ 68 100 100 $ 5 899 900 $ 68 100 100 $ 3 320 000 $ 26 680 000 $ 213051
Oilers 74 758 234 $ 68 950 100 $ 5 049 900 $ 68 950 100 $ 2 720 000 $ 27 280 000 $ 223052
Panthers 109 453 260 $ 73 450 100 $ 549 900 $ 73 450 100 $ 2 370 000 $ 27 630 000 $ 212950
Penguins 163 043 411 $ 72 800 100 $ 1 199 900 $ 72 800 100 $ 3 380 000 $ 26 620 000 $ 203151
Predators 44 428 779 $ 70 125 100 $ 3 874 900 $ 70 125 100 $ 2 587 500 $ 27 412 500 $ 222850
Rangers 27 847 620 $ 73 200 100 $ 799 900 $ 73 200 100 $ 2 445 000 $ 27 555 000 $ 242953
RedWings 37 589 218 $ 68 450 100 $ 5 549 900 $ 68 450 100 $ 2 327 500 $ 27 672 500 $ 222951
Sabres 17 000 959 $ 72 750 100 $ 1 249 900 $ 72 750 100 $ 3 520 000 $ 26 480 000 $ 203151
Senators 56 546 872 $ 60 150 100 $ 13 849 900 $ 60 150 100 $ 2 795 000 $ 27 205 000 $ 203050
Sharks 64 145 791 $ 68 150 100 $ 5 849 900 $ 68 150 100 $ 2 385 000 $ 27 615 000 $ 212647
Stars 65 733 177 $ 65 350 100 $ 8 649 900 $ 65 350 100 $ 2 785 000 $ 27 215 000 $ 213051
Wild 43 049 567 $ 73 750 100 $ 249 900 $ 73 750 100 $ 3 390 000 $ 26 610 000 $ 203151