Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 25 septembre 2017 at 08:39

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - 88 $ - 6 459 - 92,27%
Level 2: 6000 - 57 $ - 5 275 - 87,92%
Level 3: 3000 - 23 $ - 2 498 - 83,25%
Level 4: 5000 - 17 $ - 4 241 - 84,82%
Luxury : 1000 - 184 $ - 977 - 97,70%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 511 - 75,53%
Farm Level 2: 1000 - 25 $ - 764 - 76,35%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %19 450 - 88,41%
Average Income per Game1 708 669 $
Year to Date Revenue10 252 011 $
Farm
Home Games Left35
Average Attendance - %2 274 - 75,80%
Average Income per Game123 626 $
Year to Date Revenue741 753 $

Expense

Pro Players Total Salaries65 350 000 $
Farm Players Total Salaries2 302 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 357 335 $
Farm Year To Date Expenses362 602 $
Pro Salary Cap To Date10 262 774 $
Farm Salary Cap To Date347 004 $

Estimate

Pro Estimated Season Revenue59 803 398 $
Farm Estimated Season Revenue4 326 892 $
Pro Remaining Season Days155
Pro Expenses Per Days358 424 $
Pro Estimated Expenses55 555 720 $
Farm Remaining Season Days157
Farm Expenses Per Days12 917 $
Farm Estimated Expenses2 027 969 $
Estimated Season Expenses57 583 689 $
Payroll65 350 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $650 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 350 000 $
Current Bank Account2 375 749 $
Projected Bank Account8 922 350 $

Pro Players Salaries

Phil Kessel 7 000 000 $ (3)
Jeff Carter 7 000 000 $ (1)
Brandon Dubinsky 7 000 000 $ (1)
Matt Carle 5 900 000 $ (2)
Jason Pominville 5 500 000 $ (1)
Ryan Nugent-Hopkins 5 000 000 $ (3)
Dustin Byfuglien 4 500 000 $ (2)
Valtteri Filppula 3 500 000 $ (3)
Jonas Hiller 3 250 000 $ (1)
Jamie McGinn 2 900 000 $ (3)
Bobby Sanguinetti 2 350 000 $ (1)
Brian Willsie 2 150 000 $ (1)
Jared Cowen 2 000 000 $ (1)
John Gibson 1 500 000 $ (1)
Derek Dorsett 1 300 000 $ (2)
Jake Mccabe 900 000 $ (3)
Ryan Strome 900 000 $ (1)
Oscar Klefbom 900 000 $ (3)
Alan Quine 900 000 $ (3)
Sam Reinhart 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 65 350 000,00 $
Year 9 : 33 700 000,00 $
Year 10 : 22 000 000,00 $
Year 11 : 0,00 $
Salary Average Commitment
Year 8 : 64 850 000,00 $
Year 9 : 33 200 000,00 $
Year 10 : 21 500 000,00 $
Year 11 : 0,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 350 000,00 $
Year 9 : 33 700 000,00 $
Year 10 : 22 000 000,00 $
Year 11 : 0,00 $

Farm Players Salaries

Marcel Goc 155 000 $ (1)
Milan Jurcina 135 000 $ (2)
Brandon Bollig 100 000 $ (3)
Alexander Svitov 100 000 $ (2)
Justin Holl 95 000 $ (1)
Anton Slepyshev 90 000 $ (3)
Josh Anderson 90 000 $ (3)
Casey Borer 85 000 $ (1)
Trevor Cann 85 000 $ (3)
Dillon Fournier 80 000 $ (1)
Jesse Blacker 80 000 $ (1)
X - Andru Matsoukas 80 000 $ (10)
Fredrik Pettersson-Wentzel 80 000 $ (2)
Brian McGrattan 77 500 $ (1)
Gaelan Patterson 75 000 $ (1)
Ethan Werek 75 000 $ (1)
Troy Rutkowski 75 000 $ (1)
Geordie Wudrick 75 000 $ (1)
Lars Volden 70 000 $ (3)
Robert Czarnik 70 000 $ (1)
Gregg Sutch 70 000 $ (2)
Steven Shipley 70 000 $ (2)
Theo Peckham 70 000 $ (1)
Joe Lavin 70 000 $ (1)
Andrew Campbell 65 000 $ (3)
Justin Jokinen 65 000 $ (1)
Robin Figren 60 000 $ (1)
Benjamin Casavant 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 8 : 2 302 500,00 $
Year 9 : 1 035 000,00 $
Year 10 : 580 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 302 500,00 $
Year 9 : 1 035 000,00 $
Year 10 : 580 000,00 $
Year 11 : 80 000,00 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - 150 $ - 3 397 - 48,53%
Level 2: 6000 - 100 $ - 2 765 - 46,09%
Level 3: 2000 - 50 $ - 1 344 - 67,21%
Level 4: 4000 - 49 $ - 1 679 - 41,98%
Luxury : 1000 - 250 $ - 632 - 63,21%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 32 $ - 1 543 - 77,15%
Farm Level 2: 1000 - 13 $ - 724 - 72,37%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %9 818 - 49,09%
Average Income per Game1 585 771 $
Year to Date Revenue11 100 398 $
Farm
Home Games Left35
Average Attendance - %2 267 - 75,56%
Average Income per Game83 473 $
Year to Date Revenue500 837 $

Expense

Pro Players Total Salaries65 800 000 $
Farm Players Total Salaries2 385 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 120 382 $
Farm Year To Date Expenses406 536 $
Pro Salary Cap To Date10 025 813 $
Farm Salary Cap To Date390 945 $

Estimate

Pro Estimated Season Revenue53 916 219 $
Farm Estimated Season Revenue2 921 549 $
Pro Remaining Season Days155
Pro Expenses Per Days360 870 $
Pro Estimated Expenses55 934 850 $
Farm Remaining Season Days157
Farm Expenses Per Days13 360 $
Farm Estimated Expenses2 097 520 $
Estimated Season Expenses58 032 370 $
Payroll65 800 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 800 000 $
Current Bank Account8 902 297 $
Projected Bank Account7 707 695 $

Pro Players Salaries

Joe Thornton 8 700 000 $ (2)
Antoine Vermette 5 600 000 $ (2)
Patric Hornqvist 5 000 000 $ (3)
Alex Goligoski 5 000 000 $ (3)
Milan Lucic 4 900 000 $ (3)
Dennis Wideman 4 500 000 $ (2)
Chris Stewart 4 000 000 $ (2)
Tomas Fleischmann 3 800 000 $ (1)
PA Parenteau 3 600 000 $ (1)
Kyle Quincey 3 100 000 $ (1)
Eddie Lack 2 500 000 $ (1)
Marek Zagrapan 2 400 000 $ (2)
Maxim Kondratiev 1 900 000 $ (1)
Tomas Kubalik 1 750 000 $ (2)
Antti Raanta 1 750 000 $ (3)
Sven Andrighetto 1 750 000 $ (3)
Michael Stone 1 500 000 $ (2)
Jyrki Jokipakka 1 400 000 $ (2)
John Armstrong 1 350 000 $ (1)
Zac Larraza 700 000 $ (3)
Shane McColgan 600 000 $ (3)
Total Pro Players21
Salary Commitment
Year 8 : 65 800 000,00 $
Year 9 : 49 550 000,00 $
Year 10 : 19 700 000,00 $
Year 11 : 0,00 $
Salary Average Commitment
Year 8 : 64 800 000,00 $
Year 9 : 48 550 000,00 $
Year 10 : 18 700 000,00 $
Year 11 : 0,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 800 000,00 $
Year 9 : 49 550 000,00 $
Year 10 : 19 700 000,00 $
Year 11 : 0,00 $

Farm Players Salaries

Shane O'Brien 200 000 $ (1)
Drew Schiestel (Out of Payroll) 150 000 $ (3)
Matt Beleskey 150 000 $ (1)
Andreas Nodl (Out of Payroll) 140 000 $ (2)
Cal Clutterbuck 100 000 $ (3)
Rod Pelley 100 000 $ (1)
Kevin Connauton 100 000 $ (2)
Colton Sceviour 100 000 $ (3)
Anton Gustafsson 95 000 $ (3)
Nicola Riopel 90 000 $ (1)
Jimmy Hayes 90 000 $ (2)
Adam Janosik 90 000 $ (2)
Olivier Fortier 90 000 $ (1)
Dmitri Vorobiev 85 000 $ (2)
Brian Ferlin 80 000 $ (2)
X - Sébastien Paris-Lortie 80 000 $ (10)
Rick Berry 80 000 $ (1)
Garth Murray 80 000 $ (2)
Richard Petiot 80 000 $ (1)
Michael Houser 80 000 $ (2)
Marek Tvrdon 75 000 $ (3)
Nick Oliver 70 000 $ (1)
Robert Baillargeon 70 000 $ (3)
Raphael Bussieres 70 000 $ (3)
Dustin Walsh 70 000 $ (1)
Grant McNeill 65 000 $ (1)
Benjamin Gallacher 55 000 $ (3)
Total Farm Players27
Salary Commitment
Year 8 : 2 535 000,00 $
Year 9 : 1 540 000,00 $
Year 10 : 795 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 535 000,00 $
Year 9 : 1 540 000,00 $
Year 10 : 795 000,00 $
Year 11 : 80 000,00 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameDiane Charron Arena
Level 1: 7000 - 90 $ - 6 310 - 90,15%
Level 2: 6000 - 45 $ - 5 570 - 92,83%
Level 3: 3000 - 18 $ - 2 555 - 85,16%
Level 4: 5000 - 15 $ - 4 564 - 91,29%
Luxury : 1500 - 150 $ - 1 056 - 70,39%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 35 $ - 1 502 - 75,09%
Farm Level 2: 1000 - 25 $ - 727 - 72,69%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20 055 - 89,13%
Average Income per Game1 582 532 $
Year to Date Revenue11 077 726 $
Farm
Home Games Left34
Average Attendance - %2 229 - 74,29%
Average Income per Game100 439 $
Year to Date Revenue703 070 $

Expense

Pro Players Total Salaries57 350 000 $
Farm Players Total Salaries2 725 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 186 686 $
Farm Year To Date Expenses440 125 $
Pro Salary Cap To Date10 092 117 $
Farm Salary Cap To Date424 549 $

Estimate

Pro Estimated Season Revenue53 806 098 $
Farm Estimated Season Revenue3 414 911 $
Pro Remaining Season Days155
Pro Expenses Per Days314 946 $
Pro Estimated Expenses48 816 630 $
Farm Remaining Season Days157
Farm Expenses Per Days15 188 $
Farm Estimated Expenses2 384 516 $
Estimated Season Expenses51 201 146 $
Payroll57 350 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $8 650 000 $
Estimate Over Minimum Salary Cap of 0 $ 57 350 000 $
Current Bank Account(12 094 956 $)
Projected Bank Account(6 075 093 $)

Pro Players Salaries

Henrik Lundqvist 7 500 000 $ (4)
Mike Ribeiro (Out of Payroll) 7 500 000 $ (3)
Martin Havlat 7 000 000 $ (1)
P.K. Subban 6 500 000 $ (2)
Nathan MacKinnon 4 700 000 $ (2)
Milan Kraft 4 700 000 $ (1)
Victor Hedman 4 500 000 $ (2)
Dougie Hamilton 4 500 000 $ (5)
Chris Kunitz 3 000 000 $ (2)
Carl Soderberg 3 000 000 $ (1)
Niklas Kronwall 2 400 000 $ (1)
Louis Leblanc 1 400 000 $ (2)
Mattias Tedenby 1 350 000 $ (3)
Jeff Deslauriers 1 300 000 $ (1)
Daniel Carr 1 000 000 $ (1)
David Pastrnak 900 000 $ (3)
Max Domi 900 000 $ (2)
Ryan Murray 900 000 $ (3)
Viktor Arvidsson 900 000 $ (3)
Seth Jones 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 64 850 000,00 $
Year 9 : 45 450 000,00 $
Year 10 : 24 450 000,00 $
Year 11 : 12 000 000,00 $
Salary Average Commitment
Year 8 : 63 850 000,00 $
Year 9 : 44 450 000,00 $
Year 10 : 23 450 000,00 $
Year 11 : 12 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 64 850 000,00 $
Year 9 : 45 450 000,00 $
Year 10 : 24 450 000,00 $
Year 11 : 12 000 000,00 $

Farm Players Salaries

Mark Arcobello 150 000 $ (2)
Kirill Petrov 150 000 $ (2)
Michael Kostka 150 000 $ (3)
Corey Locke 140 000 $ (3)
Taylor Beck 140 000 $ (2)
Yan Stastny 140 000 $ (3)
Kyle Cumiskey 130 000 $ (3)
Jamie Lundmark (Out of Payroll) 120 000 $ (1)
Mika Noronen 120 000 $ (2)
Kris Newbury 110 000 $ (3)
Branislav Mezei 110 000 $ (3)
Simon Bertilsson 100 000 $ (1)
Jacob Deserres 100 000 $ (3)
Tomas Kundratek 100 000 $ (2)
Maxim Gratchev 100 000 $ (3)
Kristopher Foucault 90 000 $ (2)
Rocco Grimaldi 90 000 $ (2)
Josh Unice (Out of Payroll) 90 000 $ (2)
Zach Redmond 90 000 $ (3)
Jordon Southorn 90 000 $ (1)
Andy Andreoff 80 000 $ (1)
Artur Gavrus 80 000 $ (1)
Nicklas Jensen 80 000 $ (3)
John Ramage 80 000 $ (1)
X - Jean-François Langelier 80 000 $ (10)
Mark Alt 80 000 $ (2)
Denis Kamaev 55 000 $ (3)
Total Farm Players27
Salary Commitment
Year 8 : 2 845 000,00 $
Year 9 : 2 295 000,00 $
Year 10 : 1 285 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 850 000,00 $
Year 9 : 2 300 000,00 $
Year 10 : 1 290 000,00 $
Year 11 : 80 000,00 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7000 - 91 $ - 6 360 - 90,85%
Level 2: 6000 - 57 $ - 5 296 - 88,27%
Level 3: 2000 - 38 $ - 1 697 - 84,84%
Level 4: 4000 - 24 $ - 3 931 - 98,28%
Luxury : 1000 - 200 $ - 798 - 79,83%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 461 - 73,03%
Farm Level 2: 1000 - 15 $ - 736 - 73,57%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %18 082 - 90,41%
Average Income per Game1 738 696 $
Year to Date Revenue12 170 871 $
Farm
Home Games Left35
Average Attendance - %2 196 - 73,21%
Average Income per Game88 256 $
Year to Date Revenue529 538 $

Expense

Pro Players Total Salaries55 850 000 $
Farm Players Total Salaries2 320 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 266 577 $
Farm Year To Date Expenses377 100 $
Pro Salary Cap To Date10 172 011 $
Farm Salary Cap To Date361 505 $

Estimate

Pro Estimated Season Revenue59 115 659 $
Farm Estimated Season Revenue3 088 972 $
Pro Remaining Season Days155
Pro Expenses Per Days306 793 $
Pro Estimated Expenses47 552 915 $
Farm Remaining Season Days157
Farm Expenses Per Days13 011 $
Farm Estimated Expenses2 042 727 $
Estimated Season Expenses49 595 642 $
Payroll55 850 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $10 150 000 $
Estimate Over Minimum Salary Cap of 0 $ 55 850 000 $
Current Bank Account44 069 045 $
Projected Bank Account56 678 034 $

Pro Players Salaries

Sergei Bobrovsky (Out of Payroll) 6 500 000 $ (4)
Milan Michalek 6 000 000 $ (1)
Alexander Semin 6 000 000 $ (1)
Jason Spezza 5 750 000 $ (2)
Sean Bergenheim 5 500 000 $ (2)
Andrew Ladd (Out of Payroll) 5 000 000 $ (1)
Kyle Turris 4 900 000 $ (2)
Matt Niskanen 4 000 000 $ (3)
Nick Foligno 3 650 000 $ (2)
Kevin Dallman 3 500 000 $ (2)
Nick Leddy 3 000 000 $ (1)
Jake Gardiner 2 400 000 $ (2)
Patrick Maroon 2 000 000 $ (1)
Nick Spaling 1 400 000 $ (2)
James Sheppard 1 400 000 $ (2)
Klas Dahlbeck 1 200 000 $ (2)
Philippe Dupuis 1 200 000 $ (1)
Mikael Tellqvist 1 100 000 $ (3)
Dale Weise 1 000 000 $ (3)
Ben Ryan 950 000 $ (3)
Martin Marincin 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 8 : 67 350 000,00 $
Year 9 : 44 150 000,00 $
Year 10 : 13 550 000,00 $
Year 11 : 6 500 000,00 $
Salary Average Commitment
Year 8 : 68 266 666,00 $
Year 9 : 45 066 666,00 $
Year 10 : 13 550 000,00 $
Year 11 : 6 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 67 350 000,00 $
Year 9 : 44 150 000,00 $
Year 10 : 13 550 000,00 $
Year 11 : 6 500 000,00 $

Farm Players Salaries

Jordan Caron 150 000 $ (3)
Alexander Urbom 150 000 $ (3)
Josh Jooris 150 000 $ (3)
Barry Tallackson 140 000 $ (3)
Marc-Andre Bergeron 120 000 $ (1)
Ben Smith 120 000 $ (2)
Cade Fairchild 120 000 $ (1)
Yannick Weber 115 000 $ (2)
Mikko Koskinen 115 000 $ (2)
Mathieu Carle 110 000 $ (2)
Brenden Dillon 100 000 $ (2)
Philip McRae 100 000 $ (2)
Mathieu Corbeil 95 000 $ (2)
Mathieu Brodeur 80 000 $ (3)
X - Kevin Ouellette 80 000 $ (10)
Antoine Lafleur 80 000 $ (1)
Philippe Cornet 80 000 $ (3)
Marek Viedensky 80 000 $ (1)
Thomas Larkin 80 000 $ (1)
Tyler Pitlick (Out of Payroll) 75 000 $ (2)
Daniel Delisle 70 000 $ (1)
Brett Bulmer 70 000 $ (2)
Aaron Snow 65 000 $ (1)
Roman Tvrdon 65 000 $ (1)
Philip Tot 65 000 $ (1)
Total Farm Players25
Salary Commitment
Year 8 : 2 475 000,00 $
Year 9 : 1 730 000,00 $
Year 10 : 830 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 475 000,00 $
Year 9 : 1 730 000,00 $
Year 10 : 830 000,00 $
Year 11 : 80 000,00 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 7000 - 95 $ - 6 164 - 88,06%
Level 2: 6000 - 61 $ - 4 669 - 77,82%
Level 3: 3000 - 27 $ - 2 402 - 80,06%
Level 4: 5000 - 24 $ - 4 156 - 83,11%
Luxury : 1500 - 138 $ - 1 038 - 69,19%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 33 $ - 1 475 - 73,73%
Farm Level 2: 1000 - 14 $ - 737 - 73,70%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %18 428 - 81,90%
Average Income per Game1 708 384 $
Year to Date Revenue11 958 687 $
Farm
Home Games Left35
Average Attendance - %2 212 - 73,72%
Average Income per Game83 747 $
Year to Date Revenue502 479 $

Expense

Pro Players Total Salaries64 800 000 $
Farm Players Total Salaries2 290 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 348 916 $
Farm Year To Date Expenses390 910 $
Pro Salary Cap To Date10 254 349 $
Farm Salary Cap To Date375 327 $

Estimate

Pro Estimated Season Revenue58 085 051 $
Farm Estimated Season Revenue2 931 128 $
Pro Remaining Season Days155
Pro Expenses Per Days355 435 $
Pro Estimated Expenses55 092 425 $
Farm Remaining Season Days157
Farm Expenses Per Days12 849 $
Farm Estimated Expenses2 017 293 $
Estimated Season Expenses57 109 718 $
Payroll64 800 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $1 200 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 800 000 $
Current Bank Account28 071 547 $
Projected Bank Account31 978 008 $

Pro Players Salaries

Dion Phaneuf 8 000 000 $ (4)
Jarome Iginla 8 000 000 $ (1)
Andrei Kostitsyn 7 500 000 $ (5)
Shea Weber 7 500 000 $ (4)
Jonathan Bernier 4 200 000 $ (1)
Alex Galchenyuk 4 000 000 $ (3)
Gilbert Brule 3 700 000 $ (1)
David Schlemko 3 200 000 $ (3)
Gustav Nyquist 3 200 000 $ (2)
Mark Letestu 2 850 000 $ (2)
Shawn Lalonde (Out of Payroll) 1 750 000 $ (1)
Stephane Da Costa 1 750 000 $ (1)
Pavel Vorobiev 1 700 000 $ (1)
Damien Brunner 1 500 000 $ (1)
Danny DeKeyser 1 500 000 $ (1)
Karri Ramo 1 450 000 $ (1)
Jakub Klepis 1 050 000 $ (1)
Prab Rai 1 000 000 $ (1)
Adam Pardy 1 000 000 $ (2)
Jack Eichel 900 000 $ (3)
Austin Madaisky 800 000 $ (2)
Total Pro Players21
Salary Commitment
Year 8 : 66 550 000,00 $
Year 9 : 38 950 000,00 $
Year 10 : 31 100 000,00 $
Year 11 : 23 000 000,00 $
Salary Average Commitment
Year 8 : 65 050 000,00 $
Year 9 : 37 450 000,00 $
Year 10 : 29 600 000,00 $
Year 11 : 21 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 66 550 000,00 $
Year 9 : 38 950 000,00 $
Year 10 : 31 100 000,00 $
Year 11 : 23 000 000,00 $

Farm Players Salaries

Michal Barinka 150 000 $ (1)
BJ Crombeen (Out of Payroll) 145 000 $ (1)
Justin Falk 110 000 $ (1)
Kirill Lyamin 100 000 $ (3)
Matt Tennyson 100 000 $ (3)
Francois Bouchard 100 000 $ (3)
Jean-Phillipe Cote 100 000 $ (3)
Kyle Wilson 95 000 $ (2)
Olivier Roy 95 000 $ (2)
Max Nicastro 95 000 $ (2)
James Wright 95 000 $ (2)
Johan Sundstrom 80 000 $ (3)
X - Simon Gratton 80 000 $ (10)
Jason Ward 80 000 $ (1)
Ryan Howse 80 000 $ (1)
Martin Ouellette 75 000 $ (2)
Joachim Nermark 75 000 $ (3)
Austen Brassard 75 000 $ (3)
Bill Arnold 75 000 $ (2)
Danick Paquette 75 000 $ (2)
Garrett Meurs 70 000 $ (3)
Tony Salmelainen 70 000 $ (1)
Luca Caputi 70 000 $ (1)
Thomas Pock 70 000 $ (1)
Ben Winnett 70 000 $ (1)
Max Gardiner 70 000 $ (2)
Lasse Kukkonen 70 000 $ (1)
Jambon d'urgence 9 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 8 : 2 435 000,00 $
Year 9 : 1 455 000,00 $
Year 10 : 780 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 435 000,00 $
Year 9 : 1 455 000,00 $
Year 10 : 780 000,00 $
Year 11 : 80 000,00 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - 90 $ - 4 657 - 66,53%
Level 2: 6000 - 50 $ - 3 739 - 62,32%
Level 3: 3000 - 29 $ - 1 792 - 59,73%
Level 4: 5000 - 15 $ - 3 120 - 62,40%
Luxury : 1000 - 150 $ - 869 - 86,90%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 437 - 71,83%
Farm Level 2: 1000 - 25 $ - 763 - 76,25%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %14 177 - 64,44%
Average Income per Game1 611 681 $
Year to Date Revenue9 670 085 $
Farm
Home Games Left35
Average Attendance - %2 199 - 73,31%
Average Income per Game118 872 $
Year to Date Revenue713 232 $

Expense

Pro Players Total Salaries63 200 000 $
Farm Players Total Salaries2 255 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 027 987 $
Farm Year To Date Expenses378 974 $
Pro Salary Cap To Date9 933 418 $
Farm Salary Cap To Date363 392 $

Estimate

Pro Estimated Season Revenue56 408 829 $
Farm Estimated Season Revenue4 160 520 $
Pro Remaining Season Days155
Pro Expenses Per Days346 739 $
Pro Estimated Expenses53 744 545 $
Farm Remaining Season Days157
Farm Expenses Per Days12 661 $
Farm Estimated Expenses1 987 777 $
Estimated Season Expenses55 732 322 $
Payroll63 200 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $2 800 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 200 000 $
Current Bank Account54 831 613 $
Projected Bank Account59 668 640 $

Pro Players Salaries

Zach Parise 7 500 000 $ (1)
John Tavares 7 400 000 $ (1)
Pierre-Marc Bouchard 5 500 000 $ (2)
Jussi Jokinen 5 000 000 $ (1)
Barret Jackman 4 650 000 $ (1)
Andrej Meszaros 4 500 000 $ (3)
Frederik Andersen 4 400 000 $ (1)
Thomas Greiss 4 200 000 $ (2)
David Backes 3 850 000 $ (2)
Nick Schultz 3 200 000 $ (1)
Tom Pyatt 3 100 000 $ (3)
Roman Horak 1 500 000 $ (1)
Shawn Matthias (Out of Payroll) 1 400 000 $ (2)
J.T. Brown 1 100 000 $ (1)
Justin Fontaine 1 000 000 $ (3)
Esa Lindell 900 000 $ (3)
Sami Vatanen 900 000 $ (1)
Jean Gabriel Pageau 900 000 $ (1)
Brady Skjei 900 000 $ (3)
Filip Forsberg 900 000 $ (1)
Cody Ceci 900 000 $ (2)
Jimmy Vesey 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 8 : 64 600 000,00 $
Year 9 : 27 150 000,00 $
Year 10 : 11 300 000,00 $
Year 11 : 0,00 $
Salary Average Commitment
Year 8 : 64 100 000,00 $
Year 9 : 26 650 000,00 $
Year 10 : 10 800 000,00 $
Year 11 : 0,00 $
Salary Cap with 1 Way Contract
Year 8 : 64 600 000,00 $
Year 9 : 27 150 000,00 $
Year 10 : 11 300 000,00 $
Year 11 : 0,00 $

Farm Players Salaries

Grant Clitsome 190 000 $ (1)
Dan Sexton (Out of Payroll) 160 000 $ (2)
Andre Benoit 150 000 $ (2)
Kevin Quick 140 000 $ (3)
Ryan O'Marra 140 000 $ (2)
Trevor Van Riemsdyk 110 000 $ (1)
Nick Cousins 90 000 $ (3)
Harri Sateri 90 000 $ (1)
Philip Samuelsson 90 000 $ (1)
Peter Delmas 90 000 $ (1)
Sean Kuraly 85 000 $ (3)
Maxime Clermont 80 000 $ (1)
William Wrenn 80 000 $ (1)
X - Mathieu Roy 80 000 $ (10)
Carter Ashton 80 000 $ (1)
Tanner Richard 80 000 $ (3)
Curtis Mckenzie 80 000 $ (1)
Justin Sefton 80 000 $ (1)
Corban Knight 80 000 $ (1)
Jesper Pettersson 80 000 $ (1)
Brett Sutter 75 000 $ (2)
Julien Pelletier 75 000 $ (2)
Alex Theriau 75 000 $ (1)
Matia Marcantuoni 70 000 $ (2)
Dante Salituro 65 000 $ (3)
Total Farm Players25
Salary Commitment
Year 8 : 2 415 000,00 $
Year 9 : 1 210 000,00 $
Year 10 : 540 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 415 000,00 $
Year 9 : 1 210 000,00 $
Year 10 : 540 000,00 $
Year 11 : 80 000,00 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 100 $ - 4 970 - 82,84%
Level 2: 5000 - 60 $ - 4 958 - 99,16%
Level 3: 2000 - 35 $ - 1 844 - 92,22%
Level 4: 4000 - 20 $ - 3 992 - 99,80%
Luxury : 1000 - 200 $ - 785 - 78,46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 492 - 74,58%
Farm Level 2: 1000 - 15 $ - 741 - 74,11%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16 549 - 91,94%
Average Income per Game1 588 903 $
Year to Date Revenue11 122 319 $
Farm
Home Games Left34
Average Attendance - %2 233 - 74,42%
Average Income per Game89 917 $
Year to Date Revenue629 422 $

Expense

Pro Players Total Salaries55 500 000 $
Farm Players Total Salaries2 090 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses9 222 011 $
Farm Year To Date Expenses352 878 $
Pro Salary Cap To Date9 127 443 $
Farm Salary Cap To Date337 281 $

Estimate

Pro Estimated Season Revenue54 022 692 $
Farm Estimated Season Revenue3 057 193 $
Pro Remaining Season Days155
Pro Expenses Per Days304 891 $
Pro Estimated Expenses47 258 105 $
Farm Remaining Season Days157
Farm Expenses Per Days11 774 $
Farm Estimated Expenses1 848 518 $
Estimated Season Expenses49 106 623 $
Payroll55 500 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $10 500 000 $
Estimate Over Minimum Salary Cap of 0 $ 55 500 000 $
Current Bank Account57 140 303 $
Projected Bank Account65 113 565 $

Pro Players Salaries

Brian Campbell 6 500 000 $ (1)
T.J. Oshie (Out of Payroll) 6 500 000 $ (4)
Pekka Rinne 6 000 000 $ (1)
Kyle Okposo 5 650 000 $ (1)
Adam Henrique 4 000 000 $ (2)
Zach Bogosian 3 900 000 $ (1)
TJ Brodie 3 900 000 $ (3)
Conor Sheary 3 500 000 $ (3)
Michael Frolik 3 150 000 $ (1)
Dave Bolland 2 700 000 $ (1)
Jonas Gustavsson 2 500 000 $ (1)
Mattew Calvert 2 200 000 $ (2)
Mark Flood 2 000 000 $ (2)
Niko Kapanen 1 750 000 $ (1)
Dennis Rasmussen 1 500 000 $ (3)
Colby Robak 1 400 000 $ (1)
Kevan Miller 1 400 000 $ (2)
Tobias Rieder 900 000 $ (3)
Leon Draisaitl 900 000 $ (2)
Stefan Noesen 850 000 $ (3)
Ivan Telegin 800 000 $ (2)
Total Pro Players21
Salary Commitment
Year 8 : 62 000 000,00 $
Year 9 : 28 450 000,00 $
Year 10 : 17 150 000,00 $
Year 11 : 6 500 000,00 $
Salary Average Commitment
Year 8 : 60 700 000,00 $
Year 9 : 27 150 000,00 $
Year 10 : 15 850 000,00 $
Year 11 : 5 200 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 62 000 000,00 $
Year 9 : 28 450 000,00 $
Year 10 : 17 150 000,00 $
Year 11 : 6 500 000,00 $

Farm Players Salaries

Taylor Ellington (Out of Payroll) 150 000 $ (3)
Michael Garnett 150 000 $ (1)
Tim Kennedy 150 000 $ (2)
John-Michael Liles 120 000 $ (1)
Jake Hansen (Out of Payroll) 100 000 $ (2)
Viktor Tikhonov 100 000 $ (3)
Andy Chiodo 95 000 $ (1)
David Clarkson 95 000 $ (1)
Brendan Mikkelson 92 500 $ (2)
Jaroslav Janus 90 000 $ (2)
John Moore (Out of Payroll) 90 000 $ (1)
Maxime Sauve 90 000 $ (2)
Joe Morrow (Out of Payroll) 85 000 $ (3)
Aaron Marvin 85 000 $ (2)
Bud Holloway 85 000 $ (2)
Scott Timmins 82 500 $ (2)
X - Luc Chicoine 80 000 $ (10)
T.J. Hensick 80 000 $ (1)
Jeremy Price 75 000 $ (1)
Brendan Woods 75 000 $ (2)
Brett Ponich 75 000 $ (1)
Daultan Leveille 70 000 $ (1)
Joey Leach 70 000 $ (2)
Kevin Lynch 70 000 $ (1)
Vinny Saponari 70 000 $ (2)
Total Farm Players25
Salary Commitment
Year 8 : 2 325 000,00 $
Year 9 : 1 405 000,00 $
Year 10 : 415 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 325 000,00 $
Year 9 : 1 405 000,00 $
Year 10 : 415 000,00 $
Year 11 : 80 000,00 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 7000 - 90 $ - 6 587 - 94,10%
Level 2: 5000 - 50 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 936 - 96,82%
Level 4: 4000 - 20 $ - 3 958 - 98,95%
Luxury : 1000 - 140 $ - 999 - 99,91%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 509 - 75,47%
Farm Level 2: 1000 - 20 $ - 744 - 74,40%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %18 480 - 97,26%
Average Income per Game1 596 908 $
Year to Date Revenue11 178 354 $
Farm
Home Games Left34
Average Attendance - %2 253 - 75,11%
Average Income per Game102 412 $
Year to Date Revenue716 886 $

Expense

Pro Players Total Salaries51 200 000 $
Farm Players Total Salaries2 550 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses9 677 992 $
Farm Year To Date Expenses418 652 $
Pro Salary Cap To Date9 583 423 $
Farm Salary Cap To Date403 073 $

Estimate

Pro Estimated Season Revenue54 294 862 $
Farm Estimated Season Revenue3 482 018 $
Pro Remaining Season Days155
Pro Expenses Per Days281 522 $
Pro Estimated Expenses43 635 910 $
Farm Remaining Season Days157
Farm Expenses Per Days14 247 $
Farm Estimated Expenses2 236 779 $
Estimated Season Expenses45 872 689 $
Payroll51 200 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $14 800 000 $
Estimate Over Minimum Salary Cap of 0 $ 51 200 000 $
Current Bank Account(5 025 304 $)
Projected Bank Account6 878 887 $

Pro Players Salaries

Claude Giroux 7 500 000 $ (2)
Tyler Myers (Out of Payroll) 6 250 000 $ (4)
Patrice Bergeron 5 500 000 $ (2)
Devan Dubnyk 5 500 000 $ (3)
Bobby Ryan 5 000 000 $ (2)
Mark Streit (Out of Payroll) 5 000 000 $ (1)
Gabriel Landeskog 5 000 000 $ (2)
Joffrey Lupul 4 250 000 $ (2)
Christian Ehrhoff 3 750 000 $ (2)
Viktor Stalberg 2 700 000 $ (1)
James Reimer 2 400 000 $ (1)
Mason Raymond 1 900 000 $ (1)
Philip Larsen 1 400 000 $ (1)
Calle Jarnkrok 900 000 $ (2)
Morgan Rielly 900 000 $ (3)
David Savard 900 000 $ (1)
Tyler Toffoli 900 000 $ (1)
Mikhail Grigorenko 900 000 $ (3)
Matthew Nieto 900 000 $ (3)
Sean Monahan 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 62 450 000,00 $
Year 9 : 46 350 000,00 $
Year 10 : 14 450 000,00 $
Year 11 : 6 250 000,00 $
Salary Average Commitment
Year 8 : 62 450 000,00 $
Year 9 : 46 350 000,00 $
Year 10 : 14 450 000,00 $
Year 11 : 6 250 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 62 450 000,00 $
Year 9 : 46 350 000,00 $
Year 10 : 14 450 000,00 $
Year 11 : 6 250 000,00 $

Farm Players Salaries

Sebastien Caron 175 000 $ (1)
Ryan Garbutt 150 000 $ (2)
Brandon Mcmillan 140 000 $ (2)
Dwight King 140 000 $ (2)
Adam McQuaid 140 000 $ (2)
Patrick Desrochers 135 000 $ (1)
Jani Rita (Out of Payroll) 130 000 $ (1)
Jozef Balej 125 000 $ (1)
Chris Conner 125 000 $ (1)
Marcel Hossa 120 000 $ (1)
Josef Melichar 115 000 $ (1)
Vladimir Sobotka 110 000 $ (2)
Erik Condra 100 000 $ (1)
Sergei Korostin 100 000 $ (3)
Dylan DeMelo 100 000 $ (3)
Eric Knodel 100 000 $ (1)
Ryan Button 90 000 $ (3)
Blair Jones 90 000 $ (1)
Mitch Wahl 90 000 $ (3)
David Warsofsky 90 000 $ (3)
Brandon Gormley 80 000 $ (2)
Kirill Kabanov 80 000 $ (2)
X - Guillaume Cazes 80 000 $ (10)
Tyler Plante 75 000 $ (2)
Total Farm Players24
Salary Commitment
Year 8 : 2 680 000,00 $
Year 9 : 1 465 000,00 $
Year 10 : 550 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 680 000,00 $
Year 9 : 1 465 000,00 $
Year 10 : 550 000,00 $
Year 11 : 80 000,00 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 7000 - 95 $ - 5 954 - 85,05%
Level 2: 5000 - 65 $ - 3 980 - 79,59%
Level 3: 2000 - 45 $ - 1 419 - 70,94%
Level 4: 4000 - 30 $ - 2 729 - 68,22%
Luxury : 1000 - 195 $ - 832 - 83,21%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 510 - 75,51%
Farm Level 2: 1000 - 15 $ - 755 - 75,48%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %14 913 - 78,49%
Average Income per Game1 641 773 $
Year to Date Revenue11 492 411 $
Farm
Home Games Left35
Average Attendance - %2 265 - 75,50%
Average Income per Game91 133 $
Year to Date Revenue546 800 $

Expense

Pro Players Total Salaries65 900 000 $
Farm Players Total Salaries2 295 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 467 933 $
Farm Year To Date Expenses370 830 $
Pro Salary Cap To Date10 373 364 $
Farm Salary Cap To Date355 235 $

Estimate

Pro Estimated Season Revenue55 820 282 $
Farm Estimated Season Revenue3 189 667 $
Pro Remaining Season Days155
Pro Expenses Per Days361 413 $
Pro Estimated Expenses56 019 015 $
Farm Remaining Season Days157
Farm Expenses Per Days12 876 $
Farm Estimated Expenses2 021 532 $
Estimated Season Expenses58 040 547 $
Payroll65 900 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $100 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 900 000 $
Current Bank Account15 495 340 $
Projected Bank Account16 464 742 $

Pro Players Salaries

Simon Gagne 7 500 000 $ (3)
Ondrej Pavelec 5 750 000 $ (3)
Brad Marchand 5 000 000 $ (1)
Jiri Hudler 5 000 000 $ (2)
Brayden Schenn 4 500 000 $ (4)
Shayne Gostisbehere 4 500 000 $ (5)
Jonathan Huberdeau 4 500 000 $ (4)
Logan Couture 4 250 000 $ (2)
Andrew Cogliano 4 200 000 $ (1)
Ryan Ellis 4 000 000 $ (4)
Paul Martin 3 150 000 $ (2)
Chad Johnson 2 800 000 $ (1)
Jonas Junland 2 200 000 $ (2)
Ty Rattie 2 000 000 $ (1)
Eric Gryba 1 800 000 $ (1)
Nick Palmieri 1 200 000 $ (1)
Marcus Foligno 900 000 $ (3)
Devin Shore 900 000 $ (3)
Connor Murphy 900 000 $ (2)
Gamel Smith 850 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 65 900 000,00 $
Year 9 : 48 900 000,00 $
Year 10 : 33 400 000,00 $
Year 11 : 17 500 000,00 $
Salary Average Commitment
Year 8 : 65 400 000,00 $
Year 9 : 48 400 000,00 $
Year 10 : 32 550 000,00 $
Year 11 : 17 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 900 000,00 $
Year 9 : 48 900 000,00 $
Year 10 : 33 400 000,00 $
Year 11 : 17 500 000,00 $

Farm Players Salaries

Chris Tierney 150 000 $ (3)
Philipp Grubauer 125 000 $ (1)
Tanner Glass 120 000 $ (1)
Petr Kalus 120 000 $ (1)
Brett Skinner 100 000 $ (1)
Seth Helgeson 100 000 $ (1)
Brad Malone 95 000 $ (2)
Jerome Samson 95 000 $ (3)
Ryan Hartman 90 000 $ (3)
Ben Chiarot 85 000 $ (1)
Chet Pickard 85 000 $ (1)
Radek Smolenak 85 000 $ (2)
Corey Trivino 85 000 $ (1)
Joel Gistedt 80 000 $ (2)
X - Louis-Philippe DesHaies 80 000 $ (10)
Ludvig Rensfeldt 80 000 $ (2)
Denis Bodrov 80 000 $ (1)
Radoslav Illo 80 000 $ (1)
Mikhail Stefanovich 80 000 $ (1)
Dale Mitchell 80 000 $ (2)
Jerome Gauthier-Leduc 70 000 $ (2)
Patrick McNally 70 000 $ (2)
Samuel Noreau 70 000 $ (2)
Brandon Hynes 65 000 $ (2)
Philippe Hudon 65 000 $ (2)
Jay Dickman 60 000 $ (2)
Total Farm Players26
Salary Commitment
Year 8 : 2 295 000,00 $
Year 9 : 1 235 000,00 $
Year 10 : 415 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 295 000,00 $
Year 9 : 1 235 000,00 $
Year 10 : 415 000,00 $
Year 11 : 80 000,00 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 7000 - 95 $ - 5 821 - 83,16%
Level 2: 5000 - 60 $ - 4 841 - 96,83%
Level 3: 2000 - 40 $ - 1 605 - 80,27%
Level 4: 4000 - 25 $ - 3 358 - 83,94%
Luxury : 1000 - 185 $ - 970 - 97,01%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 417 - 70,84%
Farm Level 2: 1000 - 15 $ - 758 - 75,82%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16 596 - 87,35%
Average Income per Game1 698 140 $
Year to Date Revenue11 886 978 $
Farm
Home Games Left35
Average Attendance - %2 175 - 72,50%
Average Income per Game86 566 $
Year to Date Revenue519 393 $

Expense

Pro Players Total Salaries63 600 000 $
Farm Players Total Salaries2 400 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses9 805 439 $
Farm Year To Date Expenses389 577 $
Pro Salary Cap To Date9 710 870 $
Farm Salary Cap To Date373 975 $

Estimate

Pro Estimated Season Revenue57 736 750 $
Farm Estimated Season Revenue3 029 792 $
Pro Remaining Season Days155
Pro Expenses Per Days348 913 $
Pro Estimated Expenses54 081 515 $
Farm Remaining Season Days157
Farm Expenses Per Days13 441 $
Farm Estimated Expenses2 110 237 $
Estimated Season Expenses56 191 752 $
Payroll63 600 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $2 400 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 600 000 $
Current Bank Account27 352 838 $
Projected Bank Account31 927 628 $

Pro Players Salaries

Patrick Marleau 8 250 000 $ (1)
Olli Jokinen 8 000 000 $ (3)
Justin Williams 5 500 000 $ (1)
Max Pacioretty 5 500 000 $ (1)
Ryan Suter 5 500 000 $ (1)
Dan Girardi 5 100 000 $ (2)
Mike Green 4 100 000 $ (3)
Nino Niederreiter 4 000 000 $ (3)
Jake Allen 3 500 000 $ (5)
Sebastian Wannstrom 2 500 000 $ (3)
Cory Conacher 1 400 000 $ (3)
Anton Rodin 1 400 000 $ (2)
Cal O'Reilly (1 Way Contract) 1 350 000 $ (2)
Dustin Boyd 1 000 000 $ (1)
Rostislav Olesz 1 000 000 $ (1)
John McFarland 1 000 000 $ (2)
Ryan Spooner 900 000 $ (2)
Matt Murray 900 000 $ (3)
Evgeny Kuznetsov 900 000 $ (2)
Nathan Beaulieu 900 000 $ (2)
Ryan Sproul 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 8 : 63 600 000,00 $
Year 9 : 36 850 000,00 $
Year 10 : 25 300 000,00 $
Year 11 : 3 500 000,00 $
Salary Average Commitment
Year 8 : 63 100 000,00 $
Year 9 : 36 350 000,00 $
Year 10 : 24 800 000,00 $
Year 11 : 3 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 63 600 000,00 $
Year 9 : 36 850 000,00 $
Year 10 : 25 300 000,00 $
Year 11 : 3 500 000,00 $

Farm Players Salaries

Ty Wishart 175 000 $ (3)
Zack Stortini 150 000 $ (2)
Tyler Kennedy 125 000 $ (1)
Theo Ruth 100 000 $ (1)
Brandon Yip 100 000 $ (1)
Joonas Nattinen 100 000 $ (3)
Jeff Hoggan 95 000 $ (1)
Mark Katic 95 000 $ (1)
Colby Cohen 95 000 $ (1)
Marcel Noebels 95 000 $ (1)
Michael Hutchinson 95 000 $ (2)
Tyler Beskorowany 95 000 $ (2)
Enver Lisin 90 000 $ (1)
Paul Postma 90 000 $ (3)
Cam Janssen 85 000 $ (2)
Dylan Olsen (Out of Payroll) 80 000 $ (1)
X - Sébastien Beaupré 80 000 $ (10)
Jordan Szwarz 80 000 $ (1)
Nicklas Lasu 80 000 $ (3)
Max Reinhart 80 000 $ (2)
Matt Mackenzie 80 000 $ (3)
Jeff Glass 75 000 $ (1)
Jason Williams 75 000 $ (2)
John Lee 70 000 $ (1)
Kurtis Foster 70 000 $ (1)
Justin Azevedo 65 000 $ (1)
Loik Leveille 60 000 $ (3)
Total Farm Players27
Salary Commitment
Year 8 : 2 480 000,00 $
Year 9 : 1 245 000,00 $
Year 10 : 665 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 480 000,00 $
Year 9 : 1 245 000,00 $
Year 10 : 665 000,00 $
Year 11 : 80 000,00 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 90 $ - 6 000 - 100,00%
Level 2: 5000 - 65 $ - 3 980 - 79,60%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 989 - 99,73%
Luxury : 1000 - 175 $ - 990 - 99,01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 475 - 73,73%
Farm Level 2: 1000 - 15 $ - 776 - 77,63%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16 959 - 94,22%
Average Income per Game1 612 049 $
Year to Date Revenue11 284 343 $
Farm
Home Games Left35
Average Attendance - %2 251 - 75,03%
Average Income per Game89 827 $
Year to Date Revenue538 960 $

Expense

Pro Players Total Salaries59 450 000 $
Farm Players Total Salaries2 025 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 295 378 $
Farm Year To Date Expenses321 639 $
Pro Salary Cap To Date10 200 810 $
Farm Salary Cap To Date306 044 $

Estimate

Pro Estimated Season Revenue54 809 666 $
Farm Estimated Season Revenue3 143 933 $
Pro Remaining Season Days155
Pro Expenses Per Days326 359 $
Pro Estimated Expenses50 585 645 $
Farm Remaining Season Days157
Farm Expenses Per Days11 425 $
Farm Estimated Expenses1 793 725 $
Estimated Season Expenses52 379 370 $
Payroll59 450 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $6 550 000 $
Estimate Over Minimum Salary Cap of 0 $ 59 450 000 $
Current Bank Account2 272 916 $
Projected Bank Account7 847 145 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (2)
Corey Perry 8 750 000 $ (4)
Nicklas Backstrom 8 200 000 $ (3)
Kari Lehtonen 6 500 000 $ (2)
Brad Stuart (Out of Payroll) 6 200 000 $ (1)
Blake Wheeler 5 000 000 $ (1)
Robin Lehner 4 000 000 $ (5)
Erik Karlsson 4 000 000 $ (2)
Jay Harrison 2 000 000 $ (1)
David Booth 1 900 000 $ (1)
Christopher Tanev 1 500 000 $ (1)
Erik Gustafsson 1 200 000 $ (1)
Adam Mair 1 000 000 $ (1)
Andrew Desjardins 1 000 000 $ (1)
Mathew Dumba 900 000 $ (3)
Dylan Larkin 900 000 $ (2)
Bryan Rust 900 000 $ (2)
Mika Zibanejad 900 000 $ (1)
Anthony Mantha 900 000 $ (3)
Andre Burakowsky 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 65 650 000,00 $
Year 9 : 44 950 000,00 $
Year 10 : 23 650 000,00 $
Year 11 : 12 750 000,00 $
Salary Average Commitment
Year 8 : 64 900 000,00 $
Year 9 : 44 200 000,00 $
Year 10 : 22 900 000,00 $
Year 11 : 12 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 650 000,00 $
Year 9 : 44 950 000,00 $
Year 10 : 23 650 000,00 $
Year 11 : 12 750 000,00 $

Farm Players Salaries

Micheal Ferland 145 000 $ (3)
Mark Borowiecki 135 000 $ (1)
John Negrin 100 000 $ (2)
Clayton Stoner 100 000 $ (1)
Samuel Carrier (Out of Payroll) 100 000 $ (2)
Rob Davison 100 000 $ (1)
Boyd Kane 90 000 $ (1)
Timo Pielmeier 85 000 $ (3)
Dan Dunn 85 000 $ (2)
Jori Lehtera 80 000 $ (3)
Chris Doyle 80 000 $ (2)
Mikhail Yakubov 80 000 $ (1)
X - Tommy Rhéaume 80 000 $ (10)
Stanislav Galiev 80 000 $ (2)
Maksim Mayorov 75 000 $ (3)
Nick Ross 75 000 $ (2)
Jhonas Enroth 75 000 $ (2)
Steve Moore 75 000 $ (1)
Ben Clymer (Out of Payroll) 75 000 $ (1)
Brett Bruneteau 65 000 $ (2)
Drayson Bowman 65 000 $ (1)
Luke Lockhart 65 000 $ (2)
Alex Grant 65 000 $ (2)
Ben Blood 65 000 $ (2)
Zakhar Arzamastsev (Out of Payroll) 65 000 $ (2)
Ivan Huml 60 000 $ (1)
Total Farm Players26
Salary Commitment
Year 8 : 2 165 000,00 $
Year 9 : 1 385 000,00 $
Year 10 : 465 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 165 000,00 $
Year 9 : 1 385 000,00 $
Year 10 : 465 000,00 $
Year 11 : 80 000,00 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 7000 - 95 $ - 5 496 - 78,52%
Level 2: 6000 - 65 $ - 4 085 - 68,08%
Level 3: 3000 - 37 $ - 1 738 - 57,94%
Level 4: 4000 - 30 $ - 2 784 - 69,59%
Luxury : 1000 - 175 $ - 964 - 96,37%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 467 - 73,37%
Farm Level 2: 1000 - 16 $ - 746 - 74,62%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %15 066 - 71,74%
Average Income per Game1 600 971 $
Year to Date Revenue11 206 798 $
Farm
Home Games Left35
Average Attendance - %2 214 - 73,78%
Average Income per Game89 012 $
Year to Date Revenue534 073 $

Expense

Pro Players Total Salaries65 000 500 $
Farm Players Total Salaries2 292 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 132 417 $
Farm Year To Date Expenses371 923 $
Pro Salary Cap To Date10 037 855 $
Farm Salary Cap To Date356 326 $

Estimate

Pro Estimated Season Revenue54 433 019 $
Farm Estimated Season Revenue3 115 426 $
Pro Remaining Season Days155
Pro Expenses Per Days356 524 $
Pro Estimated Expenses55 261 220 $
Farm Remaining Season Days157
Farm Expenses Per Days12 863 $
Farm Estimated Expenses2 019 491 $
Estimated Season Expenses57 280 711 $
Payroll65 000 500 $
Estimate Under Maximum Salary Cap of 66 000 000 $999 500 $
Estimate Over Minimum Salary Cap of 0 $ 65 000 500 $
Current Bank Account105 108 807 $
Projected Bank Account105 376 541 $

Pro Players Salaries

Eric Brewer 7 500 000 $ (1)
Dustin Brown 5 750 000 $ (2)
Tomas Plekanec 5 000 000 $ (1)
Cam Barker 4 900 000 $ (1)
Reilly Smith 4 500 000 $ (3)
Tobias Enstrom 4 500 000 $ (2)
Ben Bishop 4 500 000 $ (2)
Brendan Gallagher 4 000 000 $ (3)
Ben Eager 3 750 000 $ (2)
Michael Del Zotto 3 500 000 $ (3)
Trevor Daley 3 250 500 $ (2)
Luke Adam 2 500 000 $ (1)
Zack Kassian 2 150 000 $ (2)
Chris Neil 1 600 000 $ (1)
Patrice Cormier 1 400 000 $ (1)
Brandon Pirri 1 400 000 $ (2)
Antoine Roussel 1 200 000 $ (1)
Boone Jenner 900 000 $ (2)
Adam pelech 900 000 $ (3)
Joonas Korpisalo 900 000 $ (2)
Anthony Duclair 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 8 : 65 000 500,00 $
Year 9 : 40 900 500,00 $
Year 10 : 12 900 000,00 $
Year 11 : 0,00 $
Salary Average Commitment
Year 8 : 65 250 500,00 $
Year 9 : 41 150 500,00 $
Year 10 : 12 900 000,00 $
Year 11 : 0,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 000 500,00 $
Year 9 : 40 900 500,00 $
Year 10 : 12 900 000,00 $
Year 11 : 0,00 $

Farm Players Salaries

Hannu Toivonen 150 000 $ (2)
Dave Labrecque 140 000 $ (2)
Thomas Hickey 120 000 $ (1)
Jeremie Blain 110 000 $ (1)
Brett Sonne 100 000 $ (1)
Cody McLeod 100 000 $ (2)
Joey MacDonald 100 000 $ (2)
Nicklas Grossman 95 000 $ (2)
Dalton Prout 95 000 $ (2)
Sergey Kalinin 90 000 $ (2)
Maxim Shalunov 85 000 $ (3)
X - Guy Brisson 80 000 $ (10)
Brad Ross 75 000 $ (1)
Harrison Ruopp 75 000 $ (1)
Tomas Hyka 75 000 $ (1)
Calle Andersson 75 000 $ (3)
Anthony Peluso 72 500 $ (1)
Marc-Olivier Roy (Out of Payroll) 70 000 $ (3)
Yasin Cisse 70 000 $ (2)
Louis-Marc Aubry 70 000 $ (2)
Jambon d'urgence 5 65 000 $ (1)
Emil Djuse 65 000 $ (2)
Alex Coulombe 65 000 $ (2)
David Hale 65 000 $ (1)
Charles-Antoine Messier 65 000 $ (1)
Eric Mestery 65 000 $ (1)
Martin Cibak 65 000 $ (1)
Scott Oke 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 8 : 2 362 500,00 $
Year 9 : 1 350 000,00 $
Year 10 : 310 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 362 500,00 $
Year 9 : 1 350 000,00 $
Year 10 : 310 000,00 $
Year 11 : 80 000,00 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 7000 - 88 $ - 6 604 - 94,34%
Level 2: 5000 - 55 $ - 4 969 - 99,38%
Level 3: 2000 - 33 $ - 2 000 - 100,00%
Level 4: 4000 - 18 $ - 4 000 - 100,00%
Luxury : 1000 - 185 $ - 984 - 98,43%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 541 - 77,04%
Farm Level 2: 1000 - 15 $ - 749 - 74,93%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %18 557 - 97,67%
Average Income per Game1 703 039 $
Year to Date Revenue11 921 276 $
Farm
Home Games Left34
Average Attendance - %2 290 - 76,34%
Average Income per Game92 540 $
Year to Date Revenue647 783 $

Expense

Pro Players Total Salaries65 600 000 $
Farm Players Total Salaries1 695 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses9 872 826 $
Farm Year To Date Expenses285 294 $
Pro Salary Cap To Date9 778 263 $
Farm Salary Cap To Date269 703 $

Estimate

Pro Estimated Season Revenue57 903 341 $
Farm Estimated Season Revenue3 146 375 $
Pro Remaining Season Days155
Pro Expenses Per Days359 783 $
Pro Estimated Expenses55 766 365 $
Farm Remaining Season Days157
Farm Expenses Per Days9 651 $
Farm Estimated Expenses1 515 207 $
Estimated Season Expenses57 281 572 $
Payroll65 600 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $400 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 600 000 $
Current Bank Account(9 077 917 $)
Projected Bank Account(5 309 773 $)

Pro Players Salaries

Andrei Markov 8 000 000 $ (1)
Bryan Little 6 500 000 $ (5)
Dan Hamhuis 5 750 000 $ (3)
Patrick Sharp 5 500 000 $ (2)
Marc Staal 5 500 000 $ (4)
David Krejci 5 000 000 $ (1)
Alexander Steen 4 500 000 $ (2)
Kevin Bieksa 4 250 000 $ (2)
Michal Rozsival 3 500 000 $ (1)
Jay Beagle 3 000 000 $ (1)
Darcy Kuemper 2 800 000 $ (1)
Curtis McElhinney (1 Way Contract) 2 300 000 $ (1)
Roman Polak 1 800 000 $ (1)
Ryan Reaves 1 700 000 $ (1)
Kevin Hayes 1 200 000 $ (2)
Mark Olver 1 000 000 $ (3)
Ryan Tesink 950 000 $ (1)
Colton Gillies 900 000 $ (1)
Simon Hjalmarsson 750 000 $ (2)
Derek Grant 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 65 600 000,00 $
Year 9 : 34 950 000,00 $
Year 10 : 18 750 000,00 $
Year 11 : 12 000 000,00 $
Salary Average Commitment
Year 8 : 65 600 000,00 $
Year 9 : 34 950 000,00 $
Year 10 : 18 750 000,00 $
Year 11 : 12 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 600 000,00 $
Year 9 : 34 950 000,00 $
Year 10 : 18 750 000,00 $
Year 11 : 12 000 000,00 $

Farm Players Salaries

Eric O'dell (Out of Payroll) 150 000 $ (1)
Evgeny Medvedev 140 000 $ (2)
Marc-Antoine Pouliot 100 000 $ (1)
Vladimir Zharkov 100 000 $ (3)
Tommy Cross 95 000 $ (2)
Daniel Rahimi 90 000 $ (3)
Alex Velischek 85 000 $ (3)
Brandon Archibald 80 000 $ (1)
Patrick Kaleta 80 000 $ (2)
Codey Burki 80 000 $ (3)
X - Alexandre Fortier (Out of Payroll) 80 000 $ (10)
Jason Jaffray 80 000 $ (1)
Maxime Macenauer 80 000 $ (3)
Derek Rodwell 75 000 $ (1)
Cody Sol (Out of Payroll) 75 000 $ (1)
Stefan Warg 70 000 $ (2)
Sean Lorenz 70 000 $ (2)
Brett MacLean 70 000 $ (3)
Jambon d'urgence 10 65 000 $ (1)
Jambon d'urgence 8 65 000 $ (1)
Etienne Brodeur 65 000 $ (2)
Ryan Rehill (Out of Payroll) 65 000 $ (3)
Matt Marshall (Out of Payroll) 65 000 $ (1)
Jakub Izacky 65 000 $ (2)
Cameron Abney 60 000 $ (1)
Total Farm Players25
Salary Commitment
Year 8 : 2 050 000,00 $
Year 9 : 1 235 000,00 $
Year 10 : 650 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 050 000,00 $
Year 9 : 1 235 000,00 $
Year 10 : 650 000,00 $
Year 11 : 80 000,00 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - 85 $ - 5 992 - 99,87%
Level 2: 5000 - 55 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 980 - 99,02%
Level 4: 4000 - 25 $ - 3 731 - 93,27%
Luxury : 1000 - 185 $ - 933 - 93,32%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 477 - 73,83%
Farm Level 2: 1000 - 15 $ - 749 - 74,92%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 636 - 97,98%
Average Income per Game1 544 979 $
Year to Date Revenue9 269 872 $
Farm
Home Games Left35
Average Attendance - %2 226 - 74,19%
Average Income per Game82 281 $
Year to Date Revenue493 684 $

Expense

Pro Players Total Salaries63 800 000 $
Farm Players Total Salaries2 707 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 011 687 $
Farm Year To Date Expenses469 048 $
Pro Salary Cap To Date9 917 126 $
Farm Salary Cap To Date453 452 $

Estimate

Pro Estimated Season Revenue54 074 253 $
Farm Estimated Season Revenue2 879 823 $
Pro Remaining Season Days155
Pro Expenses Per Days350 000 $
Pro Estimated Expenses54 250 000 $
Farm Remaining Season Days157
Farm Expenses Per Days15 094 $
Farm Estimated Expenses2 369 758 $
Estimated Season Expenses56 619 758 $
Payroll63 800 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $2 200 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 800 000 $
Current Bank Account19 282 821 $
Projected Bank Account19 617 139 $

Pro Players Salaries

Joe Pavelski 6 000 000 $ (4)
Jaden Schwartz 6 000 000 $ (4)
Travis Zajac 6 000 000 $ (4)
Brent Seabrook 4 500 000 $ (1)
Lee Stempniak 4 200 000 $ (2)
Ondrej Fiala 4 000 000 $ (1)
David Perron 4 000 000 $ (1)
Johnny Boychuk 4 000 000 $ (1)
Al Montoya 3 500 000 $ (1)
Mike Condon 3 150 000 $ (2)
Anders Lee 2 500 000 $ (2)
Andrew Macdonald 2 400 000 $ (2)
Brendan Smith 2 150 000 $ (1)
Brooks Laich 2 000 000 $ (1)
Alexander Burmistrov 1 750 000 $ (2)
Joonas Donskoi 1 750 000 $ (3)
Riley Nash 1 500 000 $ (1)
Michael Matheson 1 500 000 $ (2)
Troy Brouwer 1 500 000 $ (1)
Colin Miller 1 400 000 $ (3)
Damon Severson (Out of Payroll) 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 8 : 64 700 000,00 $
Year 9 : 36 650 000,00 $
Year 10 : 21 150 000,00 $
Year 11 : 18 000 000,00 $
Salary Average Commitment
Year 8 : 62 700 000,00 $
Year 9 : 34 650 000,00 $
Year 10 : 19 150 000,00 $
Year 11 : 16 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 64 700 000,00 $
Year 9 : 36 650 000,00 $
Year 10 : 21 150 000,00 $
Year 11 : 18 000 000,00 $

Farm Players Salaries

Alexandre R. Picard 185 000 $ (2)
Eric Fehr 185 000 $ (2)
Michal Repik 175 000 $ (3)
Daniel Paille 175 000 $ (3)
Vaclav Nedorost 165 000 $ (1)
Nate Schmidt 150 000 $ (3)
Frank Vatrano 140 000 $ (3)
Keaton Ellerby (Out of Payroll) 120 000 $ (1)
Jarkko Immonen 110 000 $ (2)
Christian Folin 100 000 $ (3)
Mat Clark 100 000 $ (3)
Jamie Arniel 95 000 $ (2)
Dustin Tokarski 92 500 $ (2)
Luca Sbisa 90 000 $ (2)
Philip Lane 90 000 $ (2)
Adam Lowry 90 000 $ (1)
Shane Prince 90 000 $ (2)
Jordan Binnington 85 000 $ (1)
Lance Bouma 85 000 $ (1)
X - Dany Leblanc 80 000 $ (10)
Jacob Josefson 80 000 $ (1)
Anthony Camara 75 000 $ (3)
Jamie McBain 75 000 $ (3)
Krys Kolanos 65 000 $ (3)
Konstantin Glazachev 65 000 $ (3)
Jambon d'urgence 3 65 000 $ (1)
Total Farm Players26
Salary Commitment
Year 8 : 2 827 500,00 $
Year 9 : 2 137 500,00 $
Year 10 : 1 200 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 827 500,00 $
Year 9 : 2 137 500,00 $
Year 10 : 1 200 000,00 $
Year 11 : 80 000,00 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 7000 - 80 $ - 6 283 - 89,76%
Level 2: 6000 - 45 $ - 5 366 - 89,43%
Level 3: 3000 - 30 $ - 2 249 - 74,98%
Level 4: 4000 - 20 $ - 3 771 - 94,27%
Luxury : 1000 - 180 $ - 976 - 97,62%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 470 - 73,49%
Farm Level 2: 1000 - 15 $ - 743 - 74,25%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %18 646 - 88,79%
Average Income per Game1 610 125 $
Year to Date Revenue9 660 748 $
Farm
Home Games Left35
Average Attendance - %2 212 - 73,74%
Average Income per Game88 866 $
Year to Date Revenue533 195 $

Expense

Pro Players Total Salaries66 000 000 $
Farm Players Total Salaries2 371 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 496 753 $
Farm Year To Date Expenses367 008 $
Pro Salary Cap To Date10 402 184 $
Farm Salary Cap To Date351 419 $

Estimate

Pro Estimated Season Revenue56 354 363 $
Farm Estimated Season Revenue3 110 304 $
Pro Remaining Season Days155
Pro Expenses Per Days361 957 $
Pro Estimated Expenses56 103 335 $
Farm Remaining Season Days157
Farm Expenses Per Days13 285 $
Farm Estimated Expenses2 085 745 $
Estimated Season Expenses58 189 080 $
Payroll66 000 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 66 000 000 $
Current Bank Account11 363 658 $
Projected Bank Account12 639 245 $

Pro Players Salaries

Patrick Kane 8 750 000 $ (2)
Carey Price 8 500 000 $ (3)
Duncan Keith 7 250 000 $ (3)
Marian Gaborik 7 000 000 $ (1)
Derek Stepan 5 500 000 $ (1)
Joni Pitkanen 5 000 000 $ (1)
Chris Kreider 4 500 000 $ (5)
Jannik Hansen 3 000 000 $ (3)
Alex Chiasson 2 500 000 $ (3)
Travis Hamonic (1 Way Contract) 2 500 000 $ (2)
Tuomo Ruutu 2 150 000 $ (2)
Mikael Backlund 1 500 000 $ (1)
Casey Cizikas 1 400 000 $ (2)
Steven Kampfer 1 200 000 $ (1)
Ian Cole 1 000 000 $ (1)
Victor Rask 900 000 $ (1)
Mark Scheifele 900 000 $ (1)
Kent Patterson 850 000 $ (1)
Mattias Backman 800 000 $ (3)
Blake Coleman 800 000 $ (2)
Total Pro Players20
Salary Commitment
Year 8 : 66 000 000,00 $
Year 9 : 42 150 000,00 $
Year 10 : 26 550 000,00 $
Year 11 : 4 500 000,00 $
Salary Average Commitment
Year 8 : 66 000 000,00 $
Year 9 : 42 150 000,00 $
Year 10 : 26 550 000,00 $
Year 11 : 4 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 66 000 000,00 $
Year 9 : 42 150 000,00 $
Year 10 : 26 550 000,00 $
Year 11 : 4 500 000,00 $

Farm Players Salaries

Henrik Tallinder 175 000 $ (1)
Marek Schwarz 170 000 $ (3)
Matt Irwin 150 000 $ (3)
Richard Bachman 150 000 $ (3)
Kirill Tulupov (Out of Payroll) 145 000 $ (3)
Justin Braun 141 000 $ (2)
Derek MacKenzie 140 000 $ (2)
Matt Ellis 130 000 $ (1)
Iiro Pakarinen 120 000 $ (2)
Branko Radivojevic 120 000 $ (1)
Bill Sweatt 100 000 $ (1)
Jim O'Brien 90 000 $ (1)
Bruno St-Jacques 90 000 $ (1)
Steve Downie 85 000 $ (2)
X - Michael Levesque 80 000 $ (10)
Kristoffer Berglund 80 000 $ (1)
Mike Hoeffel 80 000 $ (1)
Alec Martinez 75 000 $ (3)
Steven Fogarty 75 000 $ (3)
Mike Morrison 75 000 $ (3)
Andrew Fritsch (Out of Payroll) 70 000 $ (3)
Eero Elo 65 000 $ (1)
Alex Belzile 60 000 $ (1)
Andrej Sastny 60 000 $ (1)
Corey Fienhage 60 000 $ (2)
Total Farm Players25
Salary Commitment
Year 8 : 2 586 000,00 $
Year 9 : 1 536 000,00 $
Year 10 : 990 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 586 000,00 $
Year 9 : 1 536 000,00 $
Year 10 : 990 000,00 $
Year 11 : 80 000,00 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 7000 - 90 $ - 5 924 - 84,63%
Level 2: 6000 - 60 $ - 4 235 - 70,58%
Level 3: 3000 - 30 $ - 2 044 - 68,13%
Level 4: 5000 - 20 $ - 4 215 - 84,29%
Luxury : 1500 - 150 $ - 1 075 - 71,67%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 35 $ - 1 497 - 74,85%
Farm Level 2: 1000 - 15 $ - 750 - 74,97%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 492 - 77,74%
Average Income per Game1 683 317 $
Year to Date Revenue10 099 902 $
Farm
Home Games Left35
Average Attendance - %2 247 - 74,89%
Average Income per Game90 369 $
Year to Date Revenue542 212 $

Expense

Pro Players Total Salaries64 900 000 $
Farm Players Total Salaries2 302 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 323 362 $
Farm Year To Date Expenses376 927 $
Pro Salary Cap To Date10 228 793 $
Farm Salary Cap To Date361 328 $

Estimate

Pro Estimated Season Revenue58 916 095 $
Farm Estimated Season Revenue3 162 903 $
Pro Remaining Season Days155
Pro Expenses Per Days355 978 $
Pro Estimated Expenses55 176 590 $
Farm Remaining Season Days157
Farm Expenses Per Days12 917 $
Farm Estimated Expenses2 027 969 $
Estimated Season Expenses57 204 559 $
Payroll64 900 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $1 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 900 000 $
Current Bank Account13 655 315 $
Projected Bank Account18 529 754 $

Pro Players Salaries

Matt Duchene 6 000 000 $ (3)
Keith Yandle 5 750 000 $ (2)
John Carlson 5 500 000 $ (1)
Jeff Skinner 5 500 000 $ (1)
Johnny Gaudreau 5 500 000 $ (4)
Scott Gomez 5 150 000 $ (1)
Brandon Saad 5 000 000 $ (2)
Scott Hartnell 4 000 000 $ (1)
Sean Couturier 4 000 000 $ (1)
Jeff Petry 3 000 000 $ (3)
Kris Russell 2 800 000 $ (2)
Joel Ward 2 700 000 $ (2)
Carl Gunnarsson 2 500 000 $ (1)
Brandon Sutter 1 900 000 $ (1)
Scott Darling 1 200 000 $ (1)
Brock Nelson 900 000 $ (1)
Petr Mrazek 900 000 $ (2)
Anton Lander 900 000 $ (1)
Dmitri Orlov 900 000 $ (2)
Sondre Olden 800 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 64 900 000,00 $
Year 9 : 32 550 000,00 $
Year 10 : 14 500 000,00 $
Year 11 : 5 500 000,00 $
Salary Average Commitment
Year 8 : 64 900 000,00 $
Year 9 : 32 550 000,00 $
Year 10 : 14 500 000,00 $
Year 11 : 5 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 64 900 000,00 $
Year 9 : 32 550 000,00 $
Year 10 : 14 500 000,00 $
Year 11 : 5 500 000,00 $

Farm Players Salaries

Joe Colborne 150 000 $ (1)
Brandon Prust 150 000 $ (1)
Brandon Manning 95 000 $ (3)
Mike Blunden 95 000 $ (1)
Joonas Kemppainen 95 000 $ (3)
Luca Cunti 92 500 $ (2)
Stephen Gionta 90 000 $ (1)
Jon Merrill 90 000 $ (2)
Michael Chaput 85 000 $ (2)
Connor Brickley 85 000 $ (2)
X - Simon Godin 80 000 $ (10)
Peter Stoykewych 80 000 $ (3)
Stefan Elliott 80 000 $ (1)
Phil Varone 80 000 $ (1)
Mac Bennett (Out of Payroll) 80 000 $ (1)
Jeremy Williams 80 000 $ (1)
Ryan Hegarty 80 000 $ (2)
Johan Gustafsson 80 000 $ (3)
Steve Quailer 80 000 $ (2)
Jeff Taffe 80 000 $ (1)
Troy Bourke 75 000 $ (2)
Taylor Aronson 75 000 $ (2)
Maxim Kitsyn 70 000 $ (2)
Joseph Labate 70 000 $ (3)
Connor Knapp 70 000 $ (1)
Johan Motin 65 000 $ (2)
Dany Sabourin 65 000 $ (1)
Rob Scuderi 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 8 : 2 382 500,00 $
Year 9 : 1 297 500,00 $
Year 10 : 500 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 382 500,00 $
Year 9 : 1 297 500,00 $
Year 10 : 500 000,00 $
Year 11 : 80 000,00 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 95 $ - 5 691 - 81,30%
Level 2: 6000 - 60 $ - 4 560 - 76,01%
Level 3: 3000 - 30 $ - 2 248 - 74,93%
Level 4: 5000 - 25 $ - 3 251 - 65,01%
Luxury : 1000 - 200 $ - 807 - 80,69%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 456 - 72,78%
Farm Level 2: 1000 - 15 $ - 755 - 75,52%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16 557 - 75,26%
Average Income per Game1 631 559 $
Year to Date Revenue11 420 913 $
Farm
Home Games Left35
Average Attendance - %2 211 - 73,69%
Average Income per Game88 432 $
Year to Date Revenue530 591 $

Expense

Pro Players Total Salaries60 700 000 $
Farm Players Total Salaries2 360 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses9 736 948 $
Farm Year To Date Expenses414 297 $
Pro Salary Cap To Date9 642 392 $
Farm Salary Cap To Date398 714 $

Estimate

Pro Estimated Season Revenue55 473 006 $
Farm Estimated Season Revenue3 095 114 $
Pro Remaining Season Days155
Pro Expenses Per Days333 152 $
Pro Estimated Expenses51 638 560 $
Farm Remaining Season Days157
Farm Expenses Per Days13 226 $
Farm Estimated Expenses2 076 482 $
Estimated Season Expenses53 715 042 $
Payroll60 700 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $5 300 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 700 000 $
Current Bank Account130 659 215 $
Projected Bank Account135 512 293 $

Pro Players Salaries

Ilya Kovalchuk 9 000 000 $ (1)
James vanRiemsdyk 5 500 000 $ (5)
Christian Backman 4 500 000 $ (3)
Patrik Berglund 4 500 000 $ (1)
Ryan Kesler 4 250 000 $ (2)
Zach Boychuk 4 150 000 $ (1)
Evander Kane 4 000 000 $ (1)
Semyon Varlamov 3 800 000 $ (1)
Mike Fisher 3 500 000 $ (1)
Braydon Coburn 3 250 000 $ (4)
Andrej Sekera (Out of Payroll) 3 000 000 $ (2)
Tim Erixon 2 500 000 $ (2)
Artem Anisimov 2 400 000 $ (1)
Dominic Moore 2 250 000 $ (1)
Andrej Sustr 1 700 000 $ (3)
Brandon Carlo 900 000 $ (3)
Zemgus Girgensons 900 000 $ (3)
Andrei Vasilevski 900 000 $ (2)
William Nylander 900 000 $ (3)
Alexander Petrovic 900 000 $ (2)
Markus Granlund 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 8 : 63 700 000,00 $
Year 9 : 30 100 000,00 $
Year 10 : 18 550 000,00 $
Year 11 : 8 750 000,00 $
Salary Average Commitment
Year 8 : 63 500 000,00 $
Year 9 : 29 900 000,00 $
Year 10 : 18 350 000,00 $
Year 11 : 8 750 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 63 700 000,00 $
Year 9 : 30 100 000,00 $
Year 10 : 18 550 000,00 $
Year 11 : 8 750 000,00 $

Farm Players Salaries

Ryan Wilson 170 000 $ (2)
Maxim Trunev 140 000 $ (2)
Peter Holland 140 000 $ (2)
Oscar Lindberg 135 000 $ (2)
Joonas Rask 125 000 $ (2)
Michael Bournival 120 000 $ (2)
Patrick Wiercioch (Out of Payroll) 100 000 $ (1)
Oscar Moller 100 000 $ (1)
Thomas McCollum 100 000 $ (1)
Taylor Doherty 90 000 $ (2)
Yutaka Fukufuji 90 000 $ (1)
Jamieson Oleksiak 90 000 $ (3)
Dalton Smith 85 000 $ (2)
Matt Puempel 85 000 $ (3)
Quinton Howden 85 000 $ (2)
Patrik Nemeth 85 000 $ (2)
Robbie Russo 85 000 $ (3)
Greg Mckegg 80 000 $ (2)
Chris Brown 80 000 $ (1)
X - Eric Pilon 80 000 $ (10)
Jeremy Morin 80 000 $ (1)
Brian Dumoulin 80 000 $ (1)
Petter Granberg 80 000 $ (3)
Alexander Guptill 80 000 $ (2)
Philippe Paradis 75 000 $ (1)
Total Farm Players25
Salary Commitment
Year 8 : 2 460 000,00 $
Year 9 : 1 755 000,00 $
Year 10 : 420 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 460 000,00 $
Year 9 : 1 755 000,00 $
Year 10 : 420 000,00 $
Year 11 : 80 000,00 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - 88 $ - 6 017 - 85,96%
Level 2: 6000 - 60 $ - 4 760 - 79,33%
Level 3: 3000 - 32 $ - 1 763 - 58,77%
Level 4: 5000 - 18 $ - 3 460 - 69,21%
Luxury : 1000 - 190 $ - 819 - 81,94%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 40 $ - 1 506 - 75,28%
Farm Level 2: 1000 - 18 $ - 736 - 73,60%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16 820 - 76,45%
Average Income per Game1 680 561 $
Year to Date Revenue11 763 929 $
Farm
Home Games Left35
Average Attendance - %2 242 - 74,72%
Average Income per Game90 178 $
Year to Date Revenue541 067 $

Expense

Pro Players Total Salaries65 550 000 $
Farm Players Total Salaries2 747 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 316 848 $
Farm Year To Date Expenses450 421 $
Pro Salary Cap To Date10 222 287 $
Farm Salary Cap To Date434 827 $

Estimate

Pro Estimated Season Revenue57 139 084 $
Farm Estimated Season Revenue3 156 224 $
Pro Remaining Season Days155
Pro Expenses Per Days359 511 $
Pro Estimated Expenses55 724 205 $
Farm Remaining Season Days157
Farm Expenses Per Days15 309 $
Farm Estimated Expenses2 403 513 $
Estimated Season Expenses58 127 718 $
Payroll65 550 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $450 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 550 000 $
Current Bank Account26 015 761 $
Projected Bank Account28 183 351 $

Pro Players Salaries

Marian Hossa 9 000 000 $ (2)
Ales Hemsky (1 Way Contract) 6 750 000 $ (2)
Jonathan Quick 6 750 000 $ (5)
Derick Brassard 5 600 000 $ (2)
Justin Faulk 4 000 000 $ (3)
Mark Pysyk 3 500 000 $ (3)
Kris Versteeg 3 500 000 $ (1)
Jaccob Slavin 3 500 000 $ (5)
Olli Maatta 3 500 000 $ (5)
Kyle Brodziak 3 000 000 $ (3)
Cam Talbot (Out of Payroll) 3 000 000 $ (3)
Ville Leino 2 800 000 $ (1)
Jack Skille 1 850 000 $ (3)
Brian Gibbons 1 500 000 $ (1)
Alexei Ponikarovsky 1 400 000 $ (3)
Andrei Loktionov 1 400 000 $ (2)
TJ Brennan 1 400 000 $ (1)
Adam Hall 1 300 000 $ (2)
Charlie Coyle 900 000 $ (2)
Brayden McNabb 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 65 550 000,00 $
Year 9 : 55 450 000,00 $
Year 10 : 30 500 000,00 $
Year 11 : 13 750 000,00 $
Salary Average Commitment
Year 8 : 64 050 000,00 $
Year 9 : 53 950 000,00 $
Year 10 : 29 000 000,00 $
Year 11 : 12 250 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 550 000,00 $
Year 9 : 55 450 000,00 $
Year 10 : 30 500 000,00 $
Year 11 : 13 750 000,00 $

Farm Players Salaries

Raphael Diaz 215 000 $ (2)
Mike Weber 175 000 $ (3)
Matt Frattin 175 000 $ (3)
Dustin Jeffrey 150 000 $ (2)
Igor Grigorenko 150 000 $ (2)
Craig Smith 150 000 $ (3)
Barry Brust 120 000 $ (3)
Adam Gilmour 120 000 $ (2)
Zack Smith 100 000 $ (3)
Corbin Mcpherson 100 000 $ (3)
Leland Irving 95 000 $ (2)
Dmitri Jaskin 90 000 $ (1)
Tom Kostopoulos 90 000 $ (1)
Jani Hakanpaa (Out of Payroll) 80 000 $ (2)
X - Sébastien Ferland 80 000 $ (10)
Geoffrey Schemitsch 80 000 $ (2)
Alexander Avtsin 80 000 $ (1)
Keegan Lowe 80 000 $ (3)
Dmitri Kugryshev 80 000 $ (1)
Brandon Davidson 80 000 $ (1)
Andre Petersson 80 000 $ (1)
Jason Kasdorf 75 000 $ (3)
Kory Nagy 72 500 $ (1)
Jeremy Boyce-Rotevall 70 000 $ (3)
Troy Vance 70 000 $ (3)
Dominik Volek 65 000 $ (2)
Colin Suellentrop 55 000 $ (3)
Charles-Olivier Rousse 50 000 $ (3)
Total Farm Players28
Salary Commitment
Year 8 : 2 827 500,00 $
Year 9 : 2 255 000,00 $
Year 10 : 1 300 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 827 500,00 $
Year 9 : 2 255 000,00 $
Year 10 : 1 300 000,00 $
Year 11 : 80 000,00 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 80 $ - 6 491 - 92,72%
Level 2: 5000 - 58 $ - 4 714 - 94,29%
Level 3: 2000 - 36 $ - 1 817 - 90,84%
Level 4: 4000 - 24 $ - 3 790 - 94,75%
Luxury : 1000 - 190 $ - 955 - 95,50%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 44 $ - 1 436 - 71,81%
Farm Level 2: 1000 - 24 $ - 764 - 76,43%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %17 767 - 93,51%
Average Income per Game1 618 643 $
Year to Date Revenue11 330 504 $
Farm
Home Games Left35
Average Attendance - %2 201 - 73,35%
Average Income per Game118 343 $
Year to Date Revenue710 059 $

Expense

Pro Players Total Salaries65 740 000 $
Farm Players Total Salaries2 767 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 305 207 $
Farm Year To Date Expenses433 378 $
Pro Salary Cap To Date10 210 659 $
Farm Salary Cap To Date417 781 $

Estimate

Pro Estimated Season Revenue55 033 877 $
Farm Estimated Season Revenue4 142 011 $
Pro Remaining Season Days155
Pro Expenses Per Days360 543 $
Pro Estimated Expenses55 884 165 $
Farm Remaining Season Days157
Farm Expenses Per Days15 417 $
Farm Estimated Expenses2 420 469 $
Estimated Season Expenses58 304 634 $
Payroll65 740 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $260 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 740 000 $
Current Bank Account1 489 898 $
Projected Bank Account2 361 152 $

Pro Players Salaries

Paul Stastny 8 000 000 $ (2)
Ladislav Nagy 7 000 000 $ (1)
Kris Letang 6 500 000 $ (3)
Steve Mason 6 250 000 $ (4)
Jay Bouwmeester 6 000 000 $ (4)
James Neal 6 000 000 $ (3)
Derek Morris 5 500 000 $ (2)
Jason Zucker 3 200 000 $ (2)
Leo Komarov 2 800 000 $ (1)
Josh Bailey 2 400 000 $ (1)
Anders Lindback 2 000 000 $ (2)
Tyler Cuma 1 800 000 $ (1)
Darren Helm 1 430 000 $ (2)
Eric Wellwood 1 135 000 $ (1)
Matt Halischuk 1 125 000 $ (1)
Matt Bartkowski 1 000 000 $ (1)
Vincent Trocheck 900 000 $ (2)
Brett Pesce 900 000 $ (3)
Rickard Rakell 900 000 $ (1)
Nikolaj Ehlers 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 65 740 000,00 $
Year 9 : 47 580 000,00 $
Year 10 : 26 550 000,00 $
Year 11 : 12 250 000,00 $
Salary Average Commitment
Year 8 : 66 340 000,00 $
Year 9 : 48 180 000,00 $
Year 10 : 27 150 000,00 $
Year 11 : 12 850 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 740 000,00 $
Year 9 : 47 580 000,00 $
Year 10 : 26 550 000,00 $
Year 11 : 12 250 000,00 $

Farm Players Salaries

Chris Butler 185 000 $ (2)
Ryan Dzingel 175 000 $ (3)
Bryan Bickell 130 000 $ (2)
Yury Alexandrov 120 000 $ (1)
Lukas Sedlak 112 500 $ (2)
Kenny Ryan 100 000 $ (1)
Sam Brittain 100 000 $ (3)
Miika Salomaki 95 000 $ (2)
Ryan Murphy 90 000 $ (3)
Magnus Paajarvi 90 000 $ (1)
Samuel Groulx 90 000 $ (1)
Patrick Koudys 90 000 $ (1)
Tomas Jurco 85 000 $ (3)
Mark Visentin 85 000 $ (3)
Drew Shore 85 000 $ (1)
Michal Jordan 85 000 $ (1)
Joe Stejskal 82 500 $ (1)
X - Jean-François Provencher 80 000 $ (10)
Tomas Vincour 80 000 $ (1)
Joey Hishon 80 000 $ (2)
Zane McIntyre 80 000 $ (3)
Dominik Uher 80 000 $ (3)
Jerome Flaake 75 000 $ (1)
Peter Andersson 75 000 $ (1)
Graham Black 75 000 $ (3)
David Toews 72 500 $ (2)
Luke Moffatt 70 000 $ (2)
Rasmus Bengtsson 70 000 $ (3)
Corey Cowick 65 000 $ (2)
Jambon d'urgence 7 65 000 $ (1)
Total Farm Players30
Salary Commitment
Year 8 : 2 767 500,00 $
Year 9 : 1 730 000,00 $
Year 10 : 920 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 732 500,00 $
Year 9 : 1 700 000,00 $
Year 10 : 890 000,00 $
Year 11 : 80 000,00 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 7000 - 75 $ - 6 531 - 93,30%
Level 2: 6000 - 51 $ - 5 520 - 92,00%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 4 000 - 100,00%
Luxury : 1000 - 165 $ - 999 - 99,85%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 544 - 77,18%
Farm Level 2: 1000 - 15 $ - 765 - 76,45%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %19 050 - 95,25%
Average Income per Game1 531 336 $
Year to Date Revenue9 188 013 $
Farm
Home Games Left35
Average Attendance - %2 308 - 76,94%
Average Income per Game93 004 $
Year to Date Revenue558 026 $

Expense

Pro Players Total Salaries62 260 000 $
Farm Players Total Salaries2 350 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 319 788 $
Farm Year To Date Expenses399 460 $
Pro Salary Cap To Date10 225 220 $
Farm Salary Cap To Date383 869 $

Estimate

Pro Estimated Season Revenue53 596 742 $
Farm Estimated Season Revenue3 255 152 $
Pro Remaining Season Days155
Pro Expenses Per Days341 630 $
Pro Estimated Expenses52 952 650 $
Farm Remaining Season Days157
Farm Expenses Per Days13 172 $
Farm Estimated Expenses2 068 004 $
Estimated Season Expenses55 020 654 $
Payroll62 260 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $3 740 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 260 000 $
Current Bank Account10 688 585 $
Projected Bank Account12 519 825 $

Pro Players Salaries

Tyler Seguin 7 650 000 $ (1)
Mike York 6 000 000 $ (1)
Ondrej Palat 5 500 000 $ (3)
Ryan Callahan 5 500 000 $ (3)
Antti Niemi 5 000 000 $ (3)
Nick Bonino 5 000 000 $ (5)
Nick Holden 4 800 000 $ (4)
Josef Boumedienne 4 200 000 $ (1)
Tyler Bozak 3 410 000 $ (1)
Alexander Edler 3 000 000 $ (1)
Jonas Brodin 2 950 000 $ (3)
Mikkel Boedker (Out of Payroll) 2 700 000 $ (2)
Torrey Mitchell (Out of Payroll) 2 250 000 $ (2)
Corey Potter 1 800 000 $ (1)
Jared Spurgeon 1 700 000 $ (2)
Brett Ritchie 1 400 000 $ (1)
Justin Papineau 1 000 000 $ (1)
Juuse Saros 900 000 $ (3)
Radek Faksa 900 000 $ (3)
Brady Calla 800 000 $ (3)
Alexander Ruuttu 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 8 : 67 210 000,00 $
Year 9 : 38 000 000,00 $
Year 10 : 31 350 000,00 $
Year 11 : 9 800 000,00 $
Salary Average Commitment
Year 8 : 66 810 000,00 $
Year 9 : 37 600 000,00 $
Year 10 : 30 950 000,00 $
Year 11 : 9 800 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 67 210 000,00 $
Year 9 : 38 000 000,00 $
Year 10 : 31 350 000,00 $
Year 11 : 9 800 000,00 $

Farm Players Salaries

Nate Thompson 180 000 $ (1)
Ryan Shannon 160 000 $ (3)
Chad Larose (Out of Payroll) 150 000 $ (3)
TJ Galiardi 140 000 $ (1)
Ben Scrivens 140 000 $ (3)
Tom Wandell 120 000 $ (3)
Taylor Chorney 120 000 $ (2)
Cameron Gaunce 115 000 $ (2)
Devante Smith-Pelly 95 000 $ (2)
Michael Ratchuk 90 000 $ (3)
Carl Sneep 85 000 $ (2)
Kyle De Coste 85 000 $ (2)
Matej Stransky 80 000 $ (1)
X - Alain Ricard 80 000 $ (10)
Marco Cousineau 75 000 $ (2)
Sami Aittokallio 75 000 $ (1)
Freddie Hamilton 75 000 $ (2)
Henrik Bjorklund 75 000 $ (1)
Nikolai Prokhorkin 75 000 $ (2)
Teigan Zahn 75 000 $ (2)
Jordan Nolan 70 000 $ (1)
Brent Regner 70 000 $ (1)
Richard Nedomlel 70 000 $ (1)
Kyle Beach 70 000 $ (2)
Aaron Harstad 70 000 $ (2)
Justin Daniels 60 000 $ (1)
Total Farm Players26
Salary Commitment
Year 8 : 2 500 000,00 $
Year 9 : 1 680 000,00 $
Year 10 : 740 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 500 000,00 $
Year 9 : 1 680 000,00 $
Year 10 : 740 000,00 $
Year 11 : 80 000,00 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 6000 - 100 $ - 4 972 - 82,86%
Level 2: 5000 - 60 $ - 4 911 - 98,21%
Level 3: 2000 - 35 $ - 1 882 - 94,11%
Level 4: 4000 - 25 $ - 3 529 - 88,21%
Luxury : 1000 - 200 $ - 791 - 79,09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 534 - 76,70%
Farm Level 2: 1000 - 15 $ - 759 - 75,90%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16 084 - 89,36%
Average Income per Game1 600 937 $
Year to Date Revenue11 206 557 $
Farm
Home Games Left35
Average Attendance - %2 293 - 76,43%
Average Income per Game92 407 $
Year to Date Revenue554 440 $

Expense

Pro Players Total Salaries62 050 000 $
Farm Players Total Salaries2 185 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses9 844 833 $
Farm Year To Date Expenses376 361 $
Pro Salary Cap To Date9 750 265 $
Farm Salary Cap To Date360 785 $

Estimate

Pro Estimated Season Revenue54 431 848 $
Farm Estimated Season Revenue3 234 233 $
Pro Remaining Season Days155
Pro Expenses Per Days340 489 $
Pro Estimated Expenses52 775 795 $
Farm Remaining Season Days157
Farm Expenses Per Days12 285 $
Farm Estimated Expenses1 928 745 $
Estimated Season Expenses54 704 540 $
Payroll62 050 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $3 950 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 050 000 $
Current Bank Account21 539 803 $
Projected Bank Account24 501 344 $

Pro Players Salaries

Roberto Luongo 6 200 000 $ (2)
Thomas Vanek 5 700 000 $ (2)
Chris Higgins 5 500 000 $ (3)
Mark Giordano 5 500 000 $ (3)
Kristian Huselius 4 750 000 $ (1)
Guillaume Latendresse 4 700 000 $ (1)
Derek Roy 4 500 000 $ (1)
Jonathan Marchessault 3 500 000 $ (3)
Dennis Persson 3 500 000 $ (4)
Cody Hodgson 3 150 000 $ (1)
Slava Voynov 3 000 000 $ (1)
Jacob Markstrom 1 900 000 $ (1)
Michael Grabner 1 800 000 $ (1)
Simon Despres 1 750 000 $ (2)
Josh Manson 1 750 000 $ (3)
Alex Killorn 1 150 000 $ (1)
Marcus Kruger 1 150 000 $ (1)
Beau Bennett 900 000 $ (2)
Teemu Pulkkinen 900 000 $ (2)
Adam Clendening 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 8 : 62 050 000,00 $
Year 9 : 35 950 000,00 $
Year 10 : 19 750 000,00 $
Year 11 : 3 500 000,00 $
Salary Average Commitment
Year 8 : 62 100 000,00 $
Year 9 : 36 250 000,00 $
Year 10 : 20 250 000,00 $
Year 11 : 3 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 62 050 000,00 $
Year 9 : 35 950 000,00 $
Year 10 : 19 750 000,00 $
Year 11 : 3 500 000,00 $

Farm Players Salaries

Joseph Blandisi 170 000 $ (3)
Jiri Tlusty 150 000 $ (2)
Cedric Paquette 150 000 $ (3)
Marco Scandella (Out of Payroll) 150 000 $ (3)
Andreas Martinsen 115 000 $ (2)
Staffan Kronwall (Out of Payroll) 110 000 $ (1)
Cody Eakin 100 000 $ (1)
Greg Nemisz 95 000 $ (2)
Lucas Lessio 85 000 $ (2)
Brady Vail 80 000 $ (2)
X - Christian Chemiais 80 000 $ (10)
Jason Missiaen 80 000 $ (1)
Niklas Lucenius 75 000 $ (3)
Zdenek Kutlak 75 000 $ (3)
Drew Olson 75 000 $ (3)
Eric Chouinard 75 000 $ (3)
John Degray 75 000 $ (3)
Michael Latta 75 000 $ (1)
Milan Bartovic 65 000 $ (3)
Jambon d'urgence 2 65 000 $ (1)
Jambon d'urgence 1 65 000 $ (1)
Johannes Salmonsson 65 000 $ (3)
Goran Bezina 65 000 $ (3)
Jay Rosehill 65 000 $ (3)
Nolan Yonkman 65 000 $ (3)
Tomas Malec 65 000 $ (3)
Total Farm Players26
Salary Commitment
Year 8 : 2 335 000,00 $
Year 9 : 1 840 000,00 $
Year 10 : 1 315 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 335 000,00 $
Year 9 : 1 840 000,00 $
Year 10 : 1 315 000,00 $
Year 11 : 80 000,00 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - 105 $ - 4 774 - 68,19%
Level 2: 5000 - 75 $ - 3 526 - 70,53%
Level 3: 2000 - 36 $ - 1 697 - 84,87%
Level 4: 4000 - 30 $ - 2 501 - 62,53%
Luxury : 1000 - 200 $ - 758 - 75,80%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 535 - 76,75%
Farm Level 2: 1000 - 15 $ - 762 - 76,17%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %13 256 - 69,77%
Average Income per Game1 603 300 $
Year to Date Revenue11 223 098 $
Farm
Home Games Left34
Average Attendance - %2 297 - 76,56%
Average Income per Game92 514 $
Year to Date Revenue647 598 $

Expense

Pro Players Total Salaries64 150 000 $
Farm Players Total Salaries2 065 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 441 786 $
Farm Year To Date Expenses336 000 $
Pro Salary Cap To Date10 347 217 $
Farm Salary Cap To Date320 398 $

Estimate

Pro Estimated Season Revenue54 512 190 $
Farm Estimated Season Revenue3 145 476 $
Pro Remaining Season Days155
Pro Expenses Per Days351 902 $
Pro Estimated Expenses54 544 810 $
Farm Remaining Season Days157
Farm Expenses Per Days11 640 $
Farm Estimated Expenses1 827 480 $
Estimated Season Expenses56 372 290 $
Payroll64 150 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $1 850 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 150 000 $
Current Bank Account30 016 012 $
Projected Bank Account31 301 388 $

Pro Players Salaries

Brad Richards 8 000 000 $ (2)
Zdeno Chara 7 000 000 $ (2)
Loui Eriksson 7 000 000 $ (2)
Martin Jones 6 000 000 $ (3)
Noah Welch 5 500 000 $ (2)
Dan Boyle 5 150 000 $ (1)
Jakub Voracek 5 000 000 $ (2)
Patrick Eaves 4 500 000 $ (3)
Jonathan Ericsson 3 000 000 $ (2)
Nick Bjugstad 3 000 000 $ (1)
Jason Demers 2 000 000 $ (1)
Anton Khudobin (Out of Payroll) 1 555 000 $ (1)
Konstantin Koltsov 1 500 000 $ (1)
Linus Omark 1 250 000 $ (1)
Johan Larsson 900 000 $ (3)
Alexei Marchenko 900 000 $ (2)
Cody Almond 900 000 $ (2)
Joseph Cramarossa 850 000 $ (3)
Scott Mayfield 850 000 $ (3)
Chris Terry 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 65 705 000,00 $
Year 9 : 50 400 000,00 $
Year 10 : 13 100 000,00 $
Year 11 : 0,00 $
Salary Average Commitment
Year 8 : 66 055 000,00 $
Year 9 : 50 400 000,00 $
Year 10 : 13 100 000,00 $
Year 11 : 0,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 705 000,00 $
Year 9 : 50 400 000,00 $
Year 10 : 13 100 000,00 $
Year 11 : 0,00 $

Farm Players Salaries

Aaron Palushaj 150 000 $ (1)
Steve Bernier 130 000 $ (2)
Mario Kempe 120 000 $ (2)
Akim Aliu 100 000 $ (3)
Simon Danis-Pepin (Out of Payroll) 100 000 $ (2)
Matt Martin 90 000 $ (1)
Nicolas Shore 85 000 $ (2)
Vladimir Mihalik 85 000 $ (2)
Viktor Svedberg 80 000 $ (1)
Mike Lee 80 000 $ (1)
X - Éric Denoncourt 80 000 $ (10)
Andrew Welinski 80 000 $ (3)
Ryan Pilon 80 000 $ (2)
Zachary Yuen 80 000 $ (2)
Curtis Valk 75 000 $ (3)
Kurt Etchegary (Out of Payroll) 75 000 $ (2)
Scott Stajcer 75 000 $ (3)
Jeff Costello 70 000 $ (3)
Justin Shugg 70 000 $ (2)
Gleason Fournier 70 000 $ (2)
Jambon d'urgence 4 65 000 $ (1)
Josh Sterk 65 000 $ (3)
Steven Delisle 60 000 $ (1)
Ryan White 60 000 $ (3)
Kristoff Kontos 60 000 $ (2)
Mitch Wheaton 55 000 $ (3)
Total Farm Players26
Salary Commitment
Year 8 : 2 140 000,00 $
Year 9 : 1 615 000,00 $
Year 10 : 660 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 140 000,00 $
Year 9 : 1 615 000,00 $
Year 10 : 660 000,00 $
Year 11 : 80 000,00 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 7000 - 100 $ - 5 056 - 72,23%
Level 2: 6000 - 60 $ - 4 800 - 80,00%
Level 3: 3000 - 40 $ - 1 716 - 57,20%
Level 4: 5000 - 20 $ - 4 141 - 82,83%
Luxury : 1000 - 200 $ - 797 - 79,71%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 539 - 76,95%
Farm Level 2: 1000 - 25 $ - 723 - 72,33%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16 510 - 75,05%
Average Income per Game1 601 517 $
Year to Date Revenue11 210 617 $
Farm
Home Games Left34
Average Attendance - %2 262 - 75,41%
Average Income per Game124 019 $
Year to Date Revenue868 131 $

Expense

Pro Players Total Salaries51 550 000 $
Farm Players Total Salaries2 165 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 694 291 $
Farm Year To Date Expenses338 896 $
Pro Salary Cap To Date8 599 722 $
Farm Salary Cap To Date323 305 $

Estimate

Pro Estimated Season Revenue54 451 568 $
Farm Estimated Season Revenue4 216 636 $
Pro Remaining Season Days155
Pro Expenses Per Days283 424 $
Pro Estimated Expenses43 930 720 $
Farm Remaining Season Days157
Farm Expenses Per Days12 177 $
Farm Estimated Expenses1 911 789 $
Estimated Season Expenses45 842 509 $
Payroll51 550 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $14 450 000 $
Estimate Over Minimum Salary Cap of 0 $ 51 550 000 $
Current Bank Account21 288 288 $
Projected Bank Account34 113 983 $

Pro Players Salaries

Ryan Johansen (Out of Payroll) 5 000 000 $ (3)
Anton Stralman 5 000 000 $ (3)
Ryan O'Reilly 4 500 000 $ (3)
Marc-Edouard Vlasic 4 000 000 $ (2)
Braden Holtby 4 000 000 $ (2)
Brent Burns 3 700 000 $ (1)
Matt Moulson 3 500 000 $ (1)
Devin Setoguchi 3 000 000 $ (1)
Ron Hainsey 3 000 000 $ (1)
Mike Hoffman 3 000 000 $ (2)
Erik Haula 3 000 000 $ (4)
Xavier Ouellet 2 000 000 $ (1)
Wojtek Wolski 1 800 000 $ (1)
Steve Oleksy 1 800 000 $ (1)
Chris Bourque 1 800 000 $ (1)
Petr Vrana 1 800 000 $ (1)
Mattias Janmark 1 750 000 $ (3)
Luke Glendening 1 200 000 $ (1)
Jeremy Smith 950 000 $ (1)
Mark Stone 900 000 $ (1)
Colton Sissons 850 000 $ (2)
Total Pro Players21
Salary Commitment
Year 8 : 56 550 000,00 $
Year 9 : 31 100 000,00 $
Year 10 : 19 250 000,00 $
Year 11 : 3 000 000,00 $
Salary Average Commitment
Year 8 : 56 550 000,00 $
Year 9 : 31 100 000,00 $
Year 10 : 19 250 000,00 $
Year 11 : 3 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 56 550 000,00 $
Year 9 : 31 100 000,00 $
Year 10 : 19 250 000,00 $
Year 11 : 3 000 000,00 $

Farm Players Salaries

Jordie Benn 140 000 $ (3)
Matthew Corrente 115 000 $ (1)
Jared Aulin 115 000 $ (1)
Maxim Afinogenov 115 000 $ (1)
Richard Panik 100 000 $ (2)
Cody Goloubef 100 000 $ (3)
Zac Dalpe 100 000 $ (2)
Max Campbell 100 000 $ (1)
Markus Sorensen 95 000 $ (2)
Nick Jensen 90 000 $ (2)
Austin Watson 85 000 $ (2)
Philip Danault 85 000 $ (2)
Linden Rowat 85 000 $ (2)
Allen York 85 000 $ (2)
Josh Birkholz 85 000 $ (1)
X - Dan Rhéaume 80 000 $ (10)
Kevin Gravel 80 000 $ (2)
Adam Morrison 80 000 $ (2)
Stuart Percy 80 000 $ (3)
Brendan Serville 75 000 $ (2)
Alexander Fallstrom 75 000 $ (1)
Patrick White 70 000 $ (1)
Ryan Thang 65 000 $ (1)
Evan McGrath 65 000 $ (1)
Total Farm Players24
Salary Commitment
Year 8 : 2 165 000,00 $
Year 9 : 1 360 000,00 $
Year 10 : 400 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 160 000,00 $
Year 9 : 1 355 000,00 $
Year 10 : 400 000,00 $
Year 11 : 80 000,00 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 7000 - 88 $ - 6 584 - 94,06%
Level 2: 6000 - 48 $ - 5 472 - 91,20%
Level 3: 3000 - 22 $ - 2 485 - 82,83%
Level 4: 5000 - 20 $ - 4 269 - 85,38%
Luxury : 1500 - 128 $ - 1 114 - 74,26%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 45 $ - 1 470 - 73,49%
Farm Level 2: 1000 - 25 $ - 732 - 73,18%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %19 924 - 88,55%
Average Income per Game1 612 933 $
Year to Date Revenue11 290 532 $
Farm
Home Games Left35
Average Attendance - %2 202 - 73,39%
Average Income per Game111 202 $
Year to Date Revenue667 214 $

Expense

Pro Players Total Salaries65 625 000 $
Farm Players Total Salaries2 735 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 437 622 $
Farm Year To Date Expenses478 383 $
Pro Salary Cap To Date10 343 082 $
Farm Salary Cap To Date462 794 $

Estimate

Pro Estimated Season Revenue54 839 727 $
Farm Estimated Season Revenue3 892 082 $
Pro Remaining Season Days155
Pro Expenses Per Days359 918 $
Pro Estimated Expenses55 787 290 $
Farm Remaining Season Days157
Farm Expenses Per Days15 242 $
Farm Estimated Expenses2 392 994 $
Estimated Season Expenses58 180 284 $
Payroll65 625 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $375 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 625 000 $
Current Bank Account112 328 646 $
Projected Bank Account112 880 171 $

Pro Players Salaries

Sidney Crosby 9 000 000 $ (1)
Jamie Benn 8 500 000 $ (4)
Marc-Andre Fleury 8 500 000 $ (4)
Steven Stamkos 8 000 000 $ (2)
Vladimir Tarasenko 7 000 000 $ (5)
Drew Doughty 6 400 000 $ (1)
Ryan McDonagh 4 500 000 $ (1)
Marc-Andre Gragnani 2 150 000 $ (1)
Kevin Poulin 1 400 000 $ (2)
Louie Caporusso 1 150 000 $ (1)
Chris Wagner 925 000 $ (2)
Connor McDavid 900 000 $ (3)
Alexander Wennberg 900 000 $ (3)
Aleksander Barkov 900 000 $ (2)
J.T. Miller 900 000 $ (2)
Aaron Ekblad 900 000 $ (1)
Andrej Nestrasil 900 000 $ (1)
Joel Edmundson 900 000 $ (3)
Rasmus Ristolainen 900 000 $ (3)
Patrik Laine 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 65 625 000,00 $
Year 9 : 40 625 000,00 $
Year 10 : 28 500 000,00 $
Year 11 : 24 000 000,00 $
Salary Average Commitment
Year 8 : 65 625 000,00 $
Year 9 : 40 625 000,00 $
Year 10 : 28 500 000,00 $
Year 11 : 24 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 625 000,00 $
Year 9 : 40 625 000,00 $
Year 10 : 28 500 000,00 $
Year 11 : 24 000 000,00 $

Farm Players Salaries

Andrew Ebbett 170 000 $ (3)
Matt Gilroy 165 000 $ (3)
Riku Helenius 165 000 $ (3)
Nikita Nesterov 150 000 $ (3)
Gabriel Bourque 140 000 $ (2)
Kevin Marshall 140 000 $ (1)
Mark Barberio 140 000 $ (2)
Andy Hilbert 130 000 $ (1)
Karl Alzner 115 000 $ (1)
Henrik Karlsson 100 000 $ (1)
Eric Tangradi 100 000 $ (1)
Brock Beukeboom 100 000 $ (2)
Edward Pasquale 95 000 $ (1)
Colin Wilson 95 000 $ (1)
Logan MacMillan 95 000 $ (3)
Andrew Copp 95 000 $ (1)
Scott Glennie (Out of Payroll) 90 000 $ (2)
Scott Harrington 90 000 $ (3)
Emerson Etem 90 000 $ (2)
Christian Thomas (Out of Payroll) 85 000 $ (2)
David Gilbert 85 000 $ (1)
Dylan McIlrath 85 000 $ (2)
X - Jean-François Lapointe 80 000 $ (10)
Kenny Agostino 80 000 $ (2)
David Musil 80 000 $ (3)
Mirko Hoefflin 75 000 $ (2)
Tyson Baillie 75 000 $ (2)
Total Farm Players27
Salary Commitment
Year 8 : 2 910 000,00 $
Year 9 : 1 955 000,00 $
Year 10 : 995 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 905 000,00 $
Year 9 : 1 950 000,00 $
Year 10 : 995 000,00 $
Year 11 : 80 000,00 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 7000 - 80 $ - 6 626 - 94,66%
Level 2: 6000 - 45 $ - 5 656 - 94,27%
Level 3: 2000 - 35 $ - 1 890 - 94,50%
Level 4: 4000 - 24 $ - 3 820 - 95,49%
Luxury : 1000 - 187 $ - 974 - 97,42%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 31 $ - 1 435 - 71,75%
Farm Level 2: 1000 - 12 $ - 764 - 76,42%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %18 966 - 94,83%
Average Income per Game1 614 200 $
Year to Date Revenue9 685 201 $
Farm
Home Games Left35
Average Attendance - %2 199 - 73,31%
Average Income per Game79 544 $
Year to Date Revenue477 263 $

Expense

Pro Players Total Salaries61 100 000 $
Farm Players Total Salaries2 337 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 081 799 $
Farm Year To Date Expenses373 322 $
Pro Salary Cap To Date9 987 230 $
Farm Salary Cap To Date357 724 $

Estimate

Pro Estimated Season Revenue56 497 006 $
Farm Estimated Season Revenue2 784 034 $
Pro Remaining Season Days155
Pro Expenses Per Days335 326 $
Pro Estimated Expenses51 975 530 $
Farm Remaining Season Days157
Farm Expenses Per Days13 105 $
Farm Estimated Expenses2 057 485 $
Estimated Season Expenses54 033 015 $
Payroll61 100 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $4 900 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 100 000 $
Current Bank Account18 829 197 $
Projected Bank Account24 077 222 $

Pro Players Salaries

Daniel Sedin 8 250 000 $ (3)
Mike Richards 7 500 000 $ (2)
Alexander Radulov 6 000 000 $ (3)
Torey Krug (Out of Payroll) 4 000 000 $ (3)
Kyle Palmieri 4 000 000 $ (4)
Josh Gorges 3 500 000 $ (2)
Marcus Johansson 3 500 000 $ (3)
Jacob Trouba 3 500 000 $ (5)
Mikael Granlund 3 400 000 $ (2)
Tomas Hertl 3 000 000 $ (3)
Nikolai Kulemin 3 000 000 $ (2)
Alexei Emelin 2 750 000 $ (1)
Colton Parayko 2 400 000 $ (1)
Vernon Fiddler 2 000 000 $ (1)
Luke Schenn 1 900 000 $ (1)
Spencer Machacek 1 800 000 $ (1)
Nicolas Deslauriers 1 000 000 $ (3)
Micheal Wall 950 000 $ (1)
Louis Domingue 900 000 $ (2)
Boyd Gordon 900 000 $ (2)
Derek Forbort 850 000 $ (2)
Total Pro Players21
Salary Commitment
Year 8 : 65 100 000,00 $
Year 9 : 53 300 000,00 $
Year 10 : 33 250 000,00 $
Year 11 : 7 500 000,00 $
Salary Average Commitment
Year 8 : 65 350 000,00 $
Year 9 : 53 550 000,00 $
Year 10 : 33 500 000,00 $
Year 11 : 7 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 100 000,00 $
Year 9 : 53 300 000,00 $
Year 10 : 33 250 000,00 $
Year 11 : 7 500 000,00 $

Farm Players Salaries

Alexei Semenov 150 000 $ (1)
Jason Garrison 150 000 $ (2)
Brett McLean 150 000 $ (2)
Mark McNeill 145 000 $ (1)
Zach Hamill 140 000 $ (2)
Darryl Boyce 135 000 $ (2)
Nathan Gerbe 120 000 $ (1)
Ben Hutton 115 000 $ (1)
Kevin Nastiuk 100 000 $ (2)
Gregory Hofmann 95 000 $ (3)
Stefan Legein 95 000 $ (1)
Sebastian Stefaniszin 95 000 $ (2)
Jonathan Racine 95 000 $ (1)
Jared Staal 85 000 $ (3)
X - Philippe Ducharme 80 000 $ (10)
Victor Ohman (Out of Payroll) 75 000 $ (3)
Stephen Silas 70 000 $ (2)
Joshua Turnbull 70 000 $ (1)
Aaron Ness 70 000 $ (1)
Matej Beran 70 000 $ (3)
Keven Veilleux 67 500 $ (2)
Jambon d'urgence 6 65 000 $ (1)
Joel Mustonen 65 000 $ (3)
Ruslan Bashkirov 60 000 $ (1)
Andy Rogers 50 000 $ (2)
Total Farm Players25
Salary Commitment
Year 8 : 2 412 500,00 $
Year 9 : 1 427 500,00 $
Year 10 : 470 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 412 500,00 $
Year 9 : 1 427 500,00 $
Year 10 : 470 000,00 $
Year 11 : 80 000,00 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 150 $ - 3 536 - 58,94%
Level 2: 5000 - 100 $ - 2 699 - 53,98%
Level 3: 2000 - 50 $ - 1 277 - 63,83%
Level 4: 4000 - 46 $ - 1 766 - 44,15%
Luxury : 1000 - 250 $ - 634 - 63,44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 497 - 74,86%
Farm Level 2: 1000 - 15 $ - 736 - 73,58%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %9 912 - 55,07%
Average Income per Game1 600 831 $
Year to Date Revenue11 205 819 $
Farm
Home Games Left35
Average Attendance - %2 233 - 74,43%
Average Income per Game90 083 $
Year to Date Revenue540 495 $

Expense

Pro Players Total Salaries44 300 000 $
Farm Players Total Salaries2 627 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 816 300 $
Farm Year To Date Expenses415 898 $
Pro Salary Cap To Date8 721 746 $
Farm Salary Cap To Date400 304 $

Estimate

Pro Estimated Season Revenue54 428 264 $
Farm Estimated Season Revenue3 152 888 $
Pro Remaining Season Days155
Pro Expenses Per Days244 022 $
Pro Estimated Expenses37 823 410 $
Farm Remaining Season Days157
Farm Expenses Per Days14 664 $
Farm Estimated Expenses2 302 248 $
Estimated Season Expenses40 125 658 $
Payroll44 300 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $21 700 000 $
Estimate Over Minimum Salary Cap of 0 $ 44 300 000 $
Current Bank Account20 649 394 $
Projected Bank Account38 104 888 $

Pro Players Salaries

Jack Johnson (Out of Payroll) 6 750 000 $ (4)
Peter Mueller 5 500 000 $ (3)
Freddy Meyer (Out of Payroll) 5 000 000 $ (2)
Connor Hellebuyck 5 000 000 $ (5)
Martin Hanzal 4 500 000 $ (3)
Clarke MacArthur 4 150 000 $ (2)
Matt Read 3 500 000 $ (1)
Mathieu Perreault 3 000 000 $ (3)
Joakim Lindstrom 2 700 000 $ (1)
Igor Makarov 2 600 000 $ (1)
Dmitry Kulikov 2 500 000 $ (3)
Andrew Hammond 1 800 000 $ (1)
David Fisher 1 700 000 $ (3)
Josh Godfrey 1 500 000 $ (3)
Linden Vey 1 400 000 $ (1)
Michael Sauer 1 000 000 $ (2)
Mark Santorelli 950 000 $ (1)
Joakim Nordstrom 900 000 $ (2)
Ian Schultz 850 000 $ (3)
Jason Clark 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 8 : 56 050 000,00 $
Year 9 : 43 100 000,00 $
Year 10 : 31 300 000,00 $
Year 11 : 11 750 000,00 $
Salary Average Commitment
Year 8 : 55 300 000,00 $
Year 9 : 42 350 000,00 $
Year 10 : 31 300 000,00 $
Year 11 : 11 750 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 56 050 000,00 $
Year 9 : 43 100 000,00 $
Year 10 : 31 300 000,00 $
Year 11 : 11 750 000,00 $

Farm Players Salaries

Erik Gudbranson 105 000 $ (1)
Brian Strait 100 000 $ (1)
Nicolas Deschamps 100 000 $ (2)
Jon Kalinski 100 000 $ (2)
Riley Sheahan 100 000 $ (3)
Nathan Moon 100 000 $ (3)
Zac Rinaldo 100 000 $ (2)
Colten Teubert 100 000 $ (3)
James Livingston 95 000 $ (3)
Johan Holmqvist 95 000 $ (2)
Will Weber 95 000 $ (2)
Bobby Farnham 95 000 $ (3)
Brandon Burlon 95 000 $ (3)
Vitaly Kolesnik 95 000 $ (3)
Jean-Francois Bérubé 95 000 $ (3)
Jeff Frazee 95 000 $ (1)
Sergey Andronov 92 500 $ (2)
Maxime Tanguay 90 000 $ (1)
Nick Petrecki 90 000 $ (1)
Jyri Niemi 85 000 $ (2)
Riley Holzapfel 85 000 $ (3)
Josh Brittain 80 000 $ (3)
Joe Basaraba 80 000 $ (3)
Carl Klingberg 80 000 $ (1)
Jordan Weal 80 000 $ (2)
X - Stéphane Descheneaux 80 000 $ (10)
Francis Beauvillier 75 000 $ (1)
Adam Comrie 75 000 $ (1)
Andrew Yogan 70 000 $ (2)
Total Farm Players29
Salary Commitment
Year 8 : 2 627 500,00 $
Year 9 : 1 917 500,00 $
Year 10 : 1 100 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 627 500,00 $
Year 9 : 1 917 500,00 $
Year 10 : 1 100 000,00 $
Year 11 : 80 000,00 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 105 $ - 5 087 - 72,67%
Level 2: 6000 - 55 $ - 5 563 - 92,72%
Level 3: 2000 - 47 $ - 1 484 - 74,21%
Level 4: 4000 - 33 $ - 2 854 - 71,35%
Luxury : 1000 - 250 $ - 610 - 60,99%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 33 $ - 1 523 - 76,14%
Farm Level 2: 1000 - 16 $ - 764 - 76,38%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %15 598 - 77,99%
Average Income per Game1 598 011 $
Year to Date Revenue11 186 075 $
Farm
Home Games Left35
Average Attendance - %2 287 - 76,22%
Average Income per Game88 714 $
Year to Date Revenue532 285 $

Expense

Pro Players Total Salaries63 550 000 $
Farm Players Total Salaries2 745 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 123 101 $
Farm Year To Date Expenses457 980 $
Pro Salary Cap To Date10 028 538 $
Farm Salary Cap To Date442 395 $

Estimate

Pro Estimated Season Revenue54 332 364 $
Farm Estimated Season Revenue3 104 996 $
Pro Remaining Season Days155
Pro Expenses Per Days348 641 $
Pro Estimated Expenses54 039 355 $
Farm Remaining Season Days157
Farm Expenses Per Days15 296 $
Farm Estimated Expenses2 401 472 $
Estimated Season Expenses56 440 827 $
Payroll63 550 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $2 450 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 550 000 $
Current Bank Account12 800 001 $
Projected Bank Account13 796 534 $

Pro Players Salaries

Evgeni Malkin 8 000 000 $ (2)
Nikita Kucherov 8 000 000 $ (5)
Rick Nash 7 500 000 $ (1)
Nick Boynton 5 500 000 $ (2)
Michal Neuvirth 4 500 000 $ (4)
Tyler Ennis 4 000 000 $ (1)
Roman Josi 3 900 000 $ (1)
Nazem Kadri 3 500 000 $ (3)
Matt Cullen 3 300 000 $ (1)
Justin Schultz 2 700 000 $ (2)
Juraj Mikus (Out of Payroll) 2 500 000 $ (3)
Scottie Upshall 2 000 000 $ (2)
Andrew Shaw 1 750 000 $ (3)
Tommy Wingels 1 500 000 $ (2)
Steve Ott 1 500 000 $ (1)
Michael Raffl 1 200 000 $ (2)
Radko Gudas 1 000 000 $ (2)
Robert Bortuzzo 1 000 000 $ (1)
Mitchell Marner 900 000 $ (3)
Calvin Pickard 900 000 $ (3)
David Rundblad 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 8 : 66 050 000,00 $
Year 9 : 43 950 000,00 $
Year 10 : 22 050 000,00 $
Year 11 : 12 500 000,00 $
Salary Average Commitment
Year 8 : 66 050 000,00 $
Year 9 : 43 950 000,00 $
Year 10 : 22 050 000,00 $
Year 11 : 12 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 66 050 000,00 $
Year 9 : 43 950 000,00 $
Year 10 : 22 050 000,00 $
Year 11 : 12 500 000,00 $

Farm Players Salaries

Jiri Novotny 180 000 $ (1)
Dana Tyrell 175 000 $ (3)
Adam Polasek 150 000 $ (3)
Jason Gregoire 150 000 $ (3)
Tim Brent 140 000 $ (2)
Patrick Dwyer 135 000 $ (2)
Jason Bacashihua 125 000 $ (1)
Danny Syvret 125 000 $ (1)
David Honzik 100 000 $ (3)
Max Gaede 100 000 $ (3)
Geoff Platt 100 000 $ (1)
Kelsey Tessier 100 000 $ (1)
Jakub Culek 95 000 $ (3)
Kyle Clifford 95 000 $ (2)
Daniel Pribyl 90 000 $ (1)
Corey Tropp 85 000 $ (2)
Ryan Martindale 80 000 $ (2)
X - Mathieu Darcy 80 000 $ (10)
Nick Sorensen 80 000 $ (3)
Bradley Eidsness 80 000 $ (1)
Tyler Wotherspoon (Out of Payroll) 80 000 $ (3)
Greg Pateryn 80 000 $ (2)
Matt Donovan 75 000 $ (1)
Justin Weller 70 000 $ (2)
Curtis Hamilton 70 000 $ (2)
Troy Hesketh 65 000 $ (2)
Milan Kytnar 60 000 $ (1)
Tony DeHart 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 8 : 2 825 000,00 $
Year 9 : 1 830 000,00 $
Year 10 : 1 010 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 825 000,00 $
Year 9 : 1 830 000,00 $
Year 10 : 1 010 000,00 $
Year 11 : 80 000,00 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 7000 - 90 $ - 6 650 - 95,00%
Level 2: 5000 - 50 $ - 5 000 - 99,99%
Level 3: 2000 - 25 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 815 - 81,54%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 506 - 75,30%
Farm Level 2: 1000 - 15 $ - 757 - 75,73%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %18 465 - 97,18%
Average Income per Game1 626 250 $
Year to Date Revenue11 383 748 $
Farm
Home Games Left35
Average Attendance - %2 263 - 75,44%
Average Income per Game90 980 $
Year to Date Revenue545 877 $

Expense

Pro Players Total Salaries62 900 000 $
Farm Players Total Salaries1 975 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses9 868 749 $
Farm Year To Date Expenses297 926 $
Pro Salary Cap To Date9 774 181 $
Farm Salary Cap To Date282 343 $

Estimate

Pro Estimated Season Revenue55 292 490 $
Farm Estimated Season Revenue3 184 282 $
Pro Remaining Season Days155
Pro Expenses Per Days345 109 $
Pro Estimated Expenses53 491 895 $
Farm Remaining Season Days157
Farm Expenses Per Days11 156 $
Farm Estimated Expenses1 751 492 $
Estimated Season Expenses55 243 387 $
Payroll62 900 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $3 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 900 000 $
Current Bank Account(1 776 190 $)
Projected Bank Account1 457 195 $

Pro Players Salaries

Henrik Sedin (Out of Payroll) 8 000 000 $ (1)
Pavel Datsyuk 7 500 000 $ (2)
Jordan Staal 6 500 000 $ (3)
Corey Crawford 6 000 000 $ (2)
Johnny Oduya 5 000 000 $ (2)
Wayne Simmonds 5 000 000 $ (4)
Dennis Seidenberg 5 000 000 $ (1)
Erik Johnson (Out of Payroll) 4 500 000 $ (1)
Radim Vrbata 3 500 000 $ (2)
Justin Abdelkader 2 500 000 $ (2)
Cody Franson 2 500 000 $ (2)
Mats Zuccarello 1 500 000 $ (1)
Chris Wideman 1 500 000 $ (3)
Bryan Rodney 1 500 000 $ (1)
Kenndal McArdle 1 400 000 $ (1)
Justin Pogge 1 200 000 $ (1)
Calvin de Haan 900 000 $ (1)
William Karlsson 900 000 $ (3)
Joel Champagne 900 000 $ (1)
AJ Jenks 850 000 $ (3)
Jared Knight 750 000 $ (2)
Total Pro Players21
Salary Commitment
Year 8 : 67 400 000,00 $
Year 9 : 42 500 000,00 $
Year 10 : 14 750 000,00 $
Year 11 : 5 000 000,00 $
Salary Average Commitment
Year 8 : 67 400 000,00 $
Year 9 : 42 500 000,00 $
Year 10 : 14 750 000,00 $
Year 11 : 5 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 67 400 000,00 $
Year 9 : 42 500 000,00 $
Year 10 : 14 750 000,00 $
Year 11 : 5 000 000,00 $

Farm Players Salaries

Benn Ferriero 100 000 $ (1)
Alex Plante 100 000 $ (1)
Kamil Kreps 100 000 $ (3)
Harry Zolnierczyk 100 000 $ (3)
Joe Vitale 100 000 $ (1)
Matt Hackett 100 000 $ (3)
Austin Levi 95 000 $ (1)
Evgeni Dadonov 95 000 $ (2)
Daniel Brodin 90 000 $ (3)
Jacob Lagace 85 000 $ (3)
Jeff Zatkoff 85 000 $ (1)
Colin Long 85 000 $ (3)
X - Cédric Racine 80 000 $ (10)
Julian Melchiori 75 000 $ (2)
Danny Biega 75 000 $ (2)
Jamie Devane 70 000 $ (1)
Paul Carey 70 000 $ (1)
Alex Hutchings 70 000 $ (1)
Francis Lessard 70 000 $ (1)
Maxim Goncharov 70 000 $ (1)
Aaron Johnson 70 000 $ (1)
Brent Andrews 65 000 $ (3)
Kevin Sundher 65 000 $ (2)
Georgy Guryanov 60 000 $ (1)
Total Farm Players24
Salary Commitment
Year 8 : 1 975 000,00 $
Year 9 : 1 015 000,00 $
Year 10 : 705 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 025 000,00 $
Year 9 : 1 065 000,00 $
Year 10 : 755 000,00 $
Year 11 : 80 000,00 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 91 $ - 6 570 - 93,86%
Level 2: 6000 - 69 $ - 3 889 - 64,81%
Level 3: 2000 - 45 $ - 1 364 - 68,19%
Level 4: 4000 - 32 $ - 2 527 - 63,16%
Luxury : 1000 - 234 $ - 681 - 68,14%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 33 $ - 1 455 - 72,76%
Farm Level 2: 1000 - 14 $ - 782 - 78,21%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %15 031 - 75,16%
Average Income per Game1 712 110 $
Year to Date Revenue11 984 769 $
Farm
Home Games Left34
Average Attendance - %2 237 - 74,58%
Average Income per Game88 283 $
Year to Date Revenue617 983 $

Expense

Pro Players Total Salaries66 000 000 $
Farm Players Total Salaries2 340 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 287 239 $
Farm Year To Date Expenses456 205 $
Pro Salary Cap To Date10 192 670 $
Farm Salary Cap To Date440 629 $

Estimate

Pro Estimated Season Revenue58 211 735 $
Farm Estimated Season Revenue3 001 632 $
Pro Remaining Season Days155
Pro Expenses Per Days361 957 $
Pro Estimated Expenses56 103 335 $
Farm Remaining Season Days157
Farm Expenses Per Days13 118 $
Farm Estimated Expenses2 059 526 $
Estimated Season Expenses58 162 861 $
Payroll66 000 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 66 000 000 $
Current Bank Account(16 777 159 $)
Projected Bank Account(13 726 653 $)

Pro Players Salaries

Vincent Lecavalier 8 600 000 $ (2)
Mikko Koivu 5 500 000 $ (2)
Artemi Panarin 5 500 000 $ (4)
Drew Stafford 5 000 000 $ (2)
Tuukka Rask 5 000 000 $ (2)
Cam Fowler 5 000 000 $ (2)
Sergei Kostitsyn 4 500 000 $ (2)
Oliver Ekman Larsson 4 000 000 $ (1)
Hampus Lindholm 4 000 000 $ (3)
Mike Cammalleri 3 250 000 $ (1)
Colin Greening 3 000 000 $ (1)
Oskars Bartulis 2 000 000 $ (1)
Ondrej Roman 1 850 000 $ (1)
Nikita Nikitin 1 800 000 $ (3)
David Desharnais 1 700 000 $ (2)
Jordan Schroeder 1 700 000 $ (2)
Anders Nilsson 1 000 000 $ (1)
Ludwig Blomstrand 900 000 $ (3)
Zach Werenski 900 000 $ (3)
Kevin Roy 800 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 66 000 000,00 $
Year 9 : 50 900 000,00 $
Year 10 : 13 900 000,00 $
Year 11 : 5 500 000,00 $
Salary Average Commitment
Year 8 : 66 250 000,00 $
Year 9 : 51 150 000,00 $
Year 10 : 13 900 000,00 $
Year 11 : 5 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 66 000 000,00 $
Year 9 : 50 900 000,00 $
Year 10 : 13 900 000,00 $
Year 11 : 5 500 000,00 $

Farm Players Salaries

Mark Stuart (Out of Payroll) 170 000 $ (3)
Matt Lashoff (Out of Payroll) 160 000 $ (2)
Viktor Fasth 160 000 $ (3)
Jonathan Matsumoto 150 000 $ (2)
Toni Rajala (Out of Payroll) 150 000 $ (2)
Jared Boll 150 000 $ (1)
Zbynek Michalek 130 000 $ (3)
Joakim Andersson 120 000 $ (1)
Ryan Potulny 110 000 $ (3)
Andrew Bodnarchuk 100 000 $ (2)
Artem Chubarov 90 000 $ (1)
Boris Valabik 85 000 $ (3)
Myles Bell 80 000 $ (1)
Kris Beech 80 000 $ (2)
X - Éric St-Amand 80 000 $ (10)
Reece Scarlett 80 000 $ (2)
Bryan Cameron 77 500 $ (3)
Keith Aulie 77 500 $ (1)
Mackenzie MacEachern 75 000 $ (3)
Zack Mitchell 75 000 $ (2)
Daniel Muzito-Bagenda 75 000 $ (3)
Danny Kristo 75 000 $ (1)
Ryan Bourque 70 000 $ (1)
Olivier Archambault 70 000 $ (2)
Keegan Kanzig 70 000 $ (3)
Nick Petersen 70 000 $ (2)
Jordan Messier 65 000 $ (2)
Taylor Stefishen 65 000 $ (1)
Benjamin Conz 60 000 $ (1)
Total Farm Players29
Salary Commitment
Year 8 : 2 820 000,00 $
Year 9 : 2 032 500,00 $
Year 10 : 1 032 500,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 820 000,00 $
Year 9 : 2 032 500,00 $
Year 10 : 1 032 500,00 $
Year 11 : 80 000,00 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavillon
Level 1: 7000 - 75 $ - 6 852 - 97,89%
Level 2: 5000 - 63 $ - 4 042 - 80,85%
Level 3: 2000 - 35 $ - 1 872 - 93,59%
Level 4: 4000 - 27 $ - 3 172 - 79,30%
Luxury : 1000 - 187 $ - 978 - 97,81%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 492 - 74,61%
Farm Level 2: 1000 - 15 $ - 743 - 74,27%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16 916 - 89,03%
Average Income per Game1 598 856 $
Year to Date Revenue11 191 989 $
Farm
Home Games Left35
Average Attendance - %2 235 - 74,49%
Average Income per Game89 980 $
Year to Date Revenue539 878 $

Expense

Pro Players Total Salaries64 750 000 $
Farm Players Total Salaries2 515 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 299 182 $
Farm Year To Date Expenses388 522 $
Pro Salary Cap To Date10 204 619 $
Farm Salary Cap To Date372 934 $

Estimate

Pro Estimated Season Revenue54 361 089 $
Farm Estimated Season Revenue3 149 288 $
Pro Remaining Season Days155
Pro Expenses Per Days355 163 $
Pro Estimated Expenses55 050 265 $
Farm Remaining Season Days157
Farm Expenses Per Days14 059 $
Farm Estimated Expenses2 207 263 $
Estimated Season Expenses57 257 528 $
Payroll64 750 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $1 250 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 750 000 $
Current Bank Account13 145 971 $
Projected Bank Account13 398 820 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (5)
Jonathan Toews 7 500 000 $ (1)
Alex Pietrangelo 5 500 000 $ (2)
Jordan Eberle 5 500 000 $ (4)
Tyler Johnson 5 000 000 $ (3)
Tomas Tatar 4 500 000 $ (2)
Ryan Miller 4 500 000 $ (1)
Kevin Shattenkirk 4 300 000 $ (2)
Adam Larsson 4 000 000 $ (3)
Sam Gagner 2 750 000 $ (3)
Brett Connolly 2 150 000 $ (2)
Éric Gélinas 2 150 000 $ (2)
Niklas Backstrom 1 150 000 $ (1)
Gabriel Dumont 1 000 000 $ (1)
Tanner Pearson 900 000 $ (2)
Zach Trotman 900 000 $ (2)
Elias Lindholm 900 000 $ (3)
Michael Mersch 850 000 $ (2)
Jarred Tinordi 850 000 $ (2)
Seth Griffith 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 64 750 000,00 $
Year 9 : 49 750 000,00 $
Year 10 : 27 650 000,00 $
Year 11 : 15 000 000,00 $
Salary Average Commitment
Year 8 : 64 100 000,00 $
Year 9 : 49 100 000,00 $
Year 10 : 27 000 000,00 $
Year 11 : 14 350 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 64 750 000,00 $
Year 9 : 49 750 000,00 $
Year 10 : 27 650 000,00 $
Year 11 : 15 000 000,00 $

Farm Players Salaries

Chris Kelly 150 000 $ (2)
Brett Carson 140 000 $ (1)
Alexandre Picard 130 000 $ (2)
Tomas Surovy 130 000 $ (2)
Angelo Esposito 115 000 $ (1)
Nikita Filatov 115 000 $ (1)
Nick Tarnasky 115 000 $ (1)
Kieran Millan 100 000 $ (3)
Lauri Korpikoski 100 000 $ (1)
Ryan Stanton 100 000 $ (1)
Yann Sauve 100 000 $ (3)
Justin Peters 95 000 $ (2)
Zach Budish 95 000 $ (3)
Keith Seabrook 95 000 $ (1)
Blake Geoffrion 95 000 $ (2)
Ben Maxwell 90 000 $ (3)
Reece Willcox 80 000 $ (2)
Christopher Gibson 80 000 $ (1)
Patrick Wey 80 000 $ (1)
Kale Kessy 80 000 $ (1)
Tye McGinn 80 000 $ (1)
X - Michael Gadbois 80 000 $ (10)
Ben Hanowski 80 000 $ (1)
Eddie Wittchow 70 000 $ (2)
Albert Yarullin 60 000 $ (1)
Vyacheslav Osnovin 60 000 $ (1)
Total Farm Players26
Salary Commitment
Year 8 : 2 515 000,00 $
Year 9 : 1 215 000,00 $
Year 10 : 465 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 515 000,00 $
Year 9 : 1 215 000,00 $
Year 10 : 465 000,00 $
Year 11 : 80 000,00 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - 95 $ - 5 631 - 93,85%
Level 2: 5000 - 65 $ - 3 907 - 78,15%
Level 3: 2000 - 40 $ - 1 627 - 81,36%
Level 4: 4000 - 25 $ - 3 408 - 85,21%
Luxury : 1000 - 190 $ - 930 - 93,03%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 475 - 73,74%
Farm Level 2: 1000 - 15 $ - 769 - 76,85%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %15 505 - 86,14%
Average Income per Game1 618 217 $
Year to Date Revenue11 327 516 $
Farm
Home Games Left35
Average Attendance - %2 243 - 74,78%
Average Income per Game89 668 $
Year to Date Revenue538 010 $

Expense

Pro Players Total Salaries65 700 000 $
Farm Players Total Salaries2 652 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 445 108 $
Farm Year To Date Expenses414 363 $
Pro Salary Cap To Date10 350 542 $
Farm Salary Cap To Date398 780 $

Estimate

Pro Estimated Season Revenue55 019 363 $
Farm Estimated Season Revenue3 138 392 $
Pro Remaining Season Days155
Pro Expenses Per Days360 326 $
Pro Estimated Expenses55 850 530 $
Farm Remaining Season Days157
Farm Expenses Per Days14 798 $
Farm Estimated Expenses2 323 286 $
Estimated Season Expenses58 173 816 $
Payroll65 700 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $300 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 700 000 $
Current Bank Account3 788 088 $
Projected Bank Account3 772 027 $

Pro Players Salaries

Alex Tanguay 9 000 000 $ (3)
Eric Staal 8 750 000 $ (1)
Anze Kopitar 7 000 000 $ (3)
Taylor Hall 6 000 000 $ (1)
Brooks Orpik 4 750 000 $ (1)
John Klingberg 4 500 000 $ (3)
Cory Schneider 4 500 000 $ (2)
Niklas Hjalmarsson 3 400 000 $ (4)
Marc Methot 2 900 000 $ (2)
Brad Richardson 2 500 000 $ (3)
Mattias Ekholm 2 400 000 $ (1)
Jesse Joensuu 1 800 000 $ (1)
Jake Dowell 1 500 000 $ (1)
Dan Ellis 1 300 000 $ (1)
Jakob Silfverberg 900 000 $ (1)
Vladislav Namestnikov 900 000 $ (2)
Teuvo Teravainen 900 000 $ (3)
Sven Baertschi 900 000 $ (3)
Bo Horvat 900 000 $ (3)
Nikita Tryamkin 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 65 700 000,00 $
Year 9 : 38 300 000,00 $
Year 10 : 30 000 000,00 $
Year 11 : 3 400 000,00 $
Salary Average Commitment
Year 8 : 65 550 000,00 $
Year 9 : 38 150 000,00 $
Year 10 : 29 850 000,00 $
Year 11 : 3 400 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 700 000,00 $
Year 9 : 38 300 000,00 $
Year 10 : 30 000 000,00 $
Year 11 : 3 400 000,00 $

Farm Players Salaries

Lars Eller 200 000 $ (1)
Robbie Earl 160 000 $ (3)
Ben Lovejoy 150 000 $ (2)
Drew Miller 150 000 $ (2)
Maxim Lapierre 150 000 $ (3)
Dan Blackburn 140 000 $ (1)
Jakub Kindl 140 000 $ (2)
Stephen Johns 100 000 $ (3)
Phil DeSimone 100 000 $ (3)
Jonathon Blum 90 000 $ (1)
Craig Cunningham 90 000 $ (1)
Tomas Kana 85 000 $ (2)
Magnus Hellberg 85 000 $ (1)
Evgeny Grachev 85 000 $ (2)
X - Julien Gagné 80 000 $ (10)
Michael Paliotta 80 000 $ (3)
Tom Kuhnhackl 80 000 $ (1)
Nigel Williams 75 000 $ (2)
Mattias Modig 75 000 $ (1)
Ryan Stoa 75 000 $ (1)
Jean-Simon Allard 70 000 $ (1)
Tomas Zizka 70 000 $ (1)
Travis Ewanyk 70 000 $ (3)
Colin Jacobs 65 000 $ (3)
Julien Demers 65 000 $ (2)
Matt Delahey 62 500 $ (2)
Casey Pierro-Zabotel 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 8 : 2 652 500,00 $
Year 9 : 1 617 500,00 $
Year 10 : 805 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 652 500,00 $
Year 9 : 1 617 500,00 $
Year 10 : 805 000,00 $
Year 11 : 80 000,00 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - 90 $ - 6 628 - 94,69%
Level 2: 6000 - 52 $ - 5 629 - 93,82%
Level 3: 3000 - 22 $ - 2 416 - 80,54%
Level 4: 4000 - 21 $ - 3 710 - 92,76%
Luxury : 1000 - 190 $ - 963 - 96,33%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 40 $ - 1 522 - 76,08%
Farm Level 2: 1000 - 20 $ - 762 - 76,18%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %19 347 - 92,13%
Average Income per Game1 649 005 $
Year to Date Revenue11 543 037 $
Farm
Home Games Left35
Average Attendance - %2 284 - 76,12%
Average Income per Game116 219 $
Year to Date Revenue697 313 $

Expense

Pro Players Total Salaries65 700 000 $
Farm Players Total Salaries2 635 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 311 957 $
Farm Year To Date Expenses445 292 $
Pro Salary Cap To Date10 217 388 $
Farm Salary Cap To Date429 710 $

Estimate

Pro Estimated Season Revenue56 066 180 $
Farm Estimated Season Revenue4 067 659 $
Pro Remaining Season Days155
Pro Expenses Per Days360 326 $
Pro Estimated Expenses55 850 530 $
Farm Remaining Season Days157
Farm Expenses Per Days14 704 $
Farm Estimated Expenses2 308 528 $
Estimated Season Expenses58 159 058 $
Payroll65 700 000 $
Estimate Under Maximum Salary Cap of 66 000 000 $300 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 700 000 $
Current Bank Account26 833 272 $
Projected Bank Account28 808 053 $

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) 9 750 000 $ (4)
Marc Savard 6 500 000 $ (1)
Chuck Kobasew 6 000 000 $ (2)
Cam Ward 5 000 000 $ (2)
Tyson Barrie 4 200 000 $ (2)
Fedor Tyutin 4 000 000 $ (5)
Ladislav Smid 4 000 000 $ (3)
Nail Yakupov 3 700 000 $ (1)
Kevin Klein 3 500 000 $ (3)
Jesper Fast 3 000 000 $ (4)
Cam Atkinson 3 000 000 $ (2)
Carl Hagelin 2 700 000 $ (1)
Marc-André Bourdon 1 800 000 $ (1)
Jay McClement (1 Way Contract) 1 600 000 $ (2)
Jake Muzzin 1 500 000 $ (1)
Mitch Fadden 1 500 000 $ (2)
Paul Byron 1 400 000 $ (2)
Landon Ferraro (Out of Payroll) 1 100 000 $ (1)
Jonathan Drouin 900 000 $ (3)
Jiri Sekac 900 000 $ (3)
Matt Mahalak 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 8 : 66 800 000,00 $
Year 9 : 48 750 000,00 $
Year 10 : 26 050 000,00 $
Year 11 : 16 750 000,00 $
Salary Average Commitment
Year 8 : 66 800 000,00 $
Year 9 : 48 750 000,00 $
Year 10 : 26 050 000,00 $
Year 11 : 16 750 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 66 800 000,00 $
Year 9 : 48 750 000,00 $
Year 10 : 26 050 000,00 $
Year 11 : 16 750 000,00 $

Farm Players Salaries

Josh Hennessy 175 000 $ (1)
Jeff Schultz 175 000 $ (3)
Ryane Clowe 150 000 $ (1)
Igor Radulov 150 000 $ (1)
Morgan Ellis 140 000 $ (2)
Michael Leighton 140 000 $ (2)
Matt Greene 130 000 $ (1)
Mark Fayne 120 000 $ (1)
Kyle Bigos 100 000 $ (1)
Chris Summers 100 000 $ (3)
Lauri Tukonen 100 000 $ (1)
Cory Emmerton 95 000 $ (3)
Harrison Reed 95 000 $ (3)
X - Martin Leblanc 80 000 $ (10)
Tony Lagerstrom 75 000 $ (1)
Colin Sullivan 75 000 $ (1)
Vladimir Ruzicka 75 000 $ (2)
Brian Sutherby 70 000 $ (1)
Erik Nemec 70 000 $ (3)
Zachary Hyman 70 000 $ (2)
Edgars Kulda 70 000 $ (3)
Erik Thorell 65 000 $ (1)
Guillaume Cloutier 65 000 $ (3)
Allan Rourke 65 000 $ (1)
Tyson Sexsmith 65 000 $ (1)
François Tremblay 60 000 $ (3)
Gabryel Paquin-Boudreau 60 000 $ (3)
Total Farm Players27
Salary Commitment
Year 8 : 2 635 000,00 $
Year 9 : 1 295 000,00 $
Year 10 : 870 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 635 000,00 $
Year 9 : 1 295 000,00 $
Year 10 : 870 000,00 $
Year 11 : 80 000,00 $

Salary Cap Centrale

Team

Current Fund

Payroll

Under Maximum of
66 000 000 $

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 2 375 749 $ 65 350 000 $ 650 000 $ 65 350 000 $ 2 302 500 $ 27 697 500 $ 202848
BlackHawks 8 902 297 $ 65 800 000 $ 200 000 $ 65 800 000 $ 2 385 000 $ 27 615 000 $ 212748
BlueJacket (12 094 956 $) 57 350 000 $ 8 650 000 $ 57 350 000 $ 2 725 000 $ 27 275 000 $ 202747
Blues 44 069 045 $ 55 850 000 $ 10 150 000 $ 55 850 000 $ 2 320 000 $ 27 680 000 $ 212546
Bruins 28 071 547 $ 64 800 000 $ 1 200 000 $ 64 800 000 $ 2 290 000 $ 27 710 000 $ 212849
Canadiens 54 831 613 $ 63 200 000 $ 2 800 000 $ 63 200 000 $ 2 255 000 $ 27 745 000 $ 222547
Canucks 57 140 303 $ 55 500 000 $ 10 500 000 $ 55 500 000 $ 2 090 000 $ 27 910 000 $ 212546
Capitals (5 025 304 $) 51 200 000 $ 14 800 000 $ 51 200 000 $ 2 550 000 $ 27 450 000 $ 202444
Coyotes 15 495 340 $ 65 900 000 $ 100 000 $ 65 900 000 $ 2 295 000 $ 27 705 000 $ 202646
Devils 27 352 838 $ 63 600 000 $ 2 400 000 $ 63 600 000 $ 2 400 000 $ 27 600 000 $ 212748
Ducks 2 272 916 $ 59 450 000 $ 6 550 000 $ 59 450 000 $ 2 025 000 $ 27 975 000 $ 202646
Flames 105 108 807 $ 65 000 500 $ 999 500 $ 65 000 500 $ 2 292 500 $ 27 707 500 $ 212849
Flyers (9 077 917 $) 65 600 000 $ 400 000 $ 65 600 000 $ 1 695 000 $ 28 305 000 $ 202545
GoldenKnights 19 282 821 $ 63 800 000 $ 2 200 000 $ 63 800 000 $ 2 707 500 $ 27 292 500 $ 212647
Hurricanes 11 363 658 $ 66 000 000 $ 0 $ 66 000 000 $ 2 371 000 $ 27 629 000 $ 202545
Islanders 13 655 315 $ 64 900 000 $ 1 100 000 $ 64 900 000 $ 2 302 500 $ 27 697 500 $ 202848
Jets 130 659 215 $ 60 700 000 $ 5 300 000 $ 60 700 000 $ 2 360 000 $ 27 640 000 $ 212546
Kings 26 015 761 $ 65 550 000 $ 450 000 $ 65 550 000 $ 2 747 500 $ 27 252 500 $ 202848
Lightning 1 489 898 $ 65 740 000 $ 260 000 $ 65 740 000 $ 2 767 500 $ 27 232 500 $ 203050
MapleLeafs 10 688 585 $ 62 260 000 $ 3 740 000 $ 62 260 000 $ 2 350 000 $ 27 650 000 $ 212647
Nordiques 21 539 803 $ 62 050 000 $ 3 950 000 $ 62 050 000 $ 2 185 000 $ 27 815 000 $ 202646
Oilers 30 016 012 $ 64 150 000 $ 1 850 000 $ 64 150 000 $ 2 065 000 $ 27 935 000 $ 202646
Panthers 21 288 288 $ 51 550 000 $ 14 450 000 $ 51 550 000 $ 2 165 000 $ 27 835 000 $ 212445
Penguins 112 328 646 $ 65 625 000 $ 375 000 $ 65 625 000 $ 2 735 000 $ 27 265 000 $ 202747
Predators 18 829 197 $ 61 100 000 $ 4 900 000 $ 61 100 000 $ 2 337 500 $ 27 662 500 $ 212546
Rangers 20 649 394 $ 44 300 000 $ 21 700 000 $ 44 300 000 $ 2 627 500 $ 27 372 500 $ 202949
RedWings 12 800 001 $ 63 550 000 $ 2 450 000 $ 63 550 000 $ 2 745 000 $ 27 255 000 $ 212849
Sabres (1 776 190 $) 62 900 000 $ 3 100 000 $ 62 900 000 $ 1 975 000 $ 28 025 000 $ 212445
Senators (16 777 159 $) 66 000 000 $ 0 $ 66 000 000 $ 2 340 000 $ 27 660 000 $ 202949
Sharks 13 145 971 $ 64 750 000 $ 1 250 000 $ 64 750 000 $ 2 515 000 $ 27 485 000 $ 202646
Stars 3 788 088 $ 65 700 000 $ 300 000 $ 65 700 000 $ 2 652 500 $ 27 347 500 $ 202747
Wild 26 833 272 $ 65 700 000 $ 300 000 $ 65 700 000 $ 2 635 000 $ 27 365 000 $ 212748