Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 12 octobre 2019 at 17:53

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - 90 $ - 6 593 - 94,19%
Level 2: 6000 - 57 $ - 4 938 - 82,29%
Level 3: 3000 - 23 $ - 2 464 - 82,14%
Level 4: 5000 - 17 $ - 4 404 - 88,07%
Luxury : 1000 - 184 $ - 819 - 81,88%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 245 - 62,23%
Farm Level 2: 1000 - 25 $ - 540 - 53,98%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 217 - 87,35%
Average Income per Game1 624 843 $
Year to Date Revenue14 623 591 $
Farm
Home Games Left32
Average Attendance - %1 784 - 59,48%
Average Income per Game99 014 $
Year to Date Revenue891 129 $

Expense

Pro Players Total Salaries67 900 000 $
Farm Players Total Salaries2 380 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 173 793 $
Farm Year To Date Expenses570 178 $
Pro Salary Cap To Date15 042 246 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 994 990 $
Farm Estimated Season Revenue3 168 459 $
Pro Remaining Season Days146
Pro Expenses Per Days366 310 $
Pro Estimated Expenses53 481 260 $
Farm Remaining Season Days145
Farm Expenses Per Days13 333 $
Farm Estimated Expenses1 933 285 $
Estimated Season Expenses55 414 545 $
Season Salary Cap67 900 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 900 000 $
Current Bank Account13 662 038 $
Projected Bank Account13 410 942 $

Pro Players Salaries

Logan Couture 6 000 000 $ (4)
John Gibson 6 000 000 $ (1)
Keith Yandle 5 750 000 $ (2)
Ryan Callahan 5 500 000 $ (1)
Ryan McDonagh 5 500 000 $ (1)
Artemi Panarin 5 500 000 $ (2)
Brandon Saad 5 350 000 $ (1)
Sean Couturier 5 000 000 $ (3)
Jonathan Huberdeau 4 500 000 $ (2)
Brayden Schenn 4 500 000 $ (2)
Justin Faulk 4 000 000 $ (1)
Viktor Stalberg 1 800 000 $ (1)
Dana Tyrell 1 750 000 $ (1)
Nate Schmidt 1 500 000 $ (1)
Bo Horvat 900 000 $ (1)
Nikita Tryamkin 900 000 $ (1)
Nick Ritchie 900 000 $ (3)
Alan Quine 900 000 $ (1)
Griffin Reinhart 850 000 $ (2)
Johan Gustafsson 800 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 67 900 000 $
Year 11 : 33 000 000 $
Year 12 : 11 900 000 $
Year 13 : 6 000 000 $
Salary Average Commitment
Year 10 : 67 900 000 $
Year 11 : 33 000 000 $
Year 12 : 11 900 000 $
Year 13 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 900 000 $
Year 11 : 33 000 000 $
Year 12 : 11 900 000 $
Year 13 : 6 000 000 $

Farm Players Salaries

Jeremy Smith 125 000 $ (2)
Justin Holl (Out of Payroll) 120 000 $ (1)
Ethan Werek 110 000 $ (2)
Brandon Bollig 100 000 $ (1)
Ryan Pilon 100 000 $ (3)
Jared Boll 100 000 $ (1)
Fredrik Pettersson-Wentzel 95 000 $ (2)
Martin Frk 90 000 $ (2)
Dillon Fournier 90 000 $ (1)
Jimmy Hayes 90 000 $ (3)
Curtis Lazar 90 000 $ (2)
Trevor Cann 85 000 $ (1)
Gaelan Patterson 85 000 $ (2)
Steven Shipley 85 000 $ (2)
Robert Czarnik (Out of Payroll) 85 000 $ (2)
Troy Rutkowski 85 000 $ (1)
Justin Jokinen 85 000 $ (2)
Pius Suter 80 000 $ (2)
Ville Pokka 80 000 $ (2)
Tobias Eder 75 000 $ (3)
Benjamin Casavant 75 000 $ (2)
Beau Starrett 75 000 $ (3)
Andreas Soderberg 75 000 $ (2)
Rasmus Bengtsson 75 000 $ (3)
Geordie Wudrick 75 000 $ (3)
Peter Hrehorcak 75 000 $ (3)
Jack Sadek 75 000 $ (3)
Lars Volden 70 000 $ (1)
Gregg Sutch 70 000 $ (3)
Andrew Campbell 65 000 $ (1)
Total Farm Players30
Salary Commitment
Year 10 : 2 585 000 $
Year 11 : 1 870 000 $
Year 12 : 710 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 585 000 $
Year 11 : 1 870 000 $
Year 12 : 710 000 $
Year 13 : 0 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - 90 $ - 6 431 - 91,87%
Level 2: 6000 - 55 $ - 5 427 - 90,45%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 3 999 - 99,99%
Luxury : 1000 - 190 $ - 826 - 82,57%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 945 - 97,26%
Farm Level 2: 1000 - 11 $ - 983 - 98,30%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 683 - 93,41%
Average Income per Game1 588 733 $
Year to Date Revenue14 298 601 $
Farm
Home Games Left32
Average Attendance - %2 928 - 97,61%
Average Income per Game92 912 $
Year to Date Revenue836 209 $

Expense

Pro Players Total Salaries68 150 000 $
Farm Players Total Salaries3 007 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 845 727 $
Farm Year To Date Expenses610 336 $
Pro Salary Cap To Date14 714 172 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 839 470 $
Farm Estimated Season Revenue2 973 188 $
Pro Remaining Season Days146
Pro Expenses Per Days367 647 $
Pro Estimated Expenses53 676 462 $
Farm Remaining Season Days145
Farm Expenses Per Days16 707 $
Farm Estimated Expenses2 422 515 $
Estimated Season Expenses56 098 977 $
Season Salary Cap68 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $850 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 150 000 $
Current Bank Account5 531 257 $
Projected Bank Account3 244 938 $

Pro Players Salaries

Jordan Eberle 5 500 000 $ (2)
Chris Higgins 5 500 000 $ (1)
Erik Johnson 4 700 000 $ (1)
Yanni Gourde 4 650 000 $ (2)
Martin Hanzal 4 500 000 $ (1)
Sergei Kostitsyn 4 250 000 $ (2)
Corey Crawford 4 250 000 $ (3)
Brad Richardson 3 500 000 $ (1)
Brandon Dubinsky 3 500 000 $ (2)
Kevin Klein 3 500 000 $ (1)
Dennis Seidenberg 3 500 000 $ (2)
Kyle Quincey 3 500 000 $ (2)
Valtteri Filppula 3 500 000 $ (1)
Mikkel Boedker 2 600 000 $ (2)
Bobby Sanguinetti 2 300 000 $ (1)
Michael Raffl 1 800 000 $ (1)
Andreas Martinsen 1 800 000 $ (1)
Jared Cowen 1 800 000 $ (1)
Antti Raanta 1 750 000 $ (1)
Alex Killorn 1 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 68 150 000 $
Year 11 : 33 500 000 $
Year 12 : 4 250 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 68 150 000 $
Year 11 : 33 500 000 $
Year 12 : 4 250 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 68 150 000 $
Year 11 : 33 500 000 $
Year 12 : 4 250 000 $
Year 13 : 0 $

Farm Players Salaries

Sven Andrighetto 175 000 $ (1)
Michael Stone 175 000 $ (3)
Kyle Chipchura 150 000 $ (3)
Alexei Semenov 150 000 $ (1)
Nicola Riopel 150 000 $ (2)
Drew Schiestel 150 000 $ (1)
Adam Janosik 150 000 $ (3)
Brandon Mcmillan 140 000 $ (2)
Kevin Connauton 140 000 $ (2)
Jonathon Blum 140 000 $ (1)
Tomas Kubalik 140 000 $ (2)
Cal Clutterbuck 100 000 $ (1)
John Armstrong 100 000 $ (3)
John Lee 100 000 $ (2)
Michael Houser 100 000 $ (3)
Anton Gustafsson 95 000 $ (1)
Brian Ferlin 90 000 $ (3)
Allen York 90 000 $ (3)
Henri Ikonen 75 000 $ (2)
Nick Oliver 75 000 $ (2)
Marek Tvrdon 75 000 $ (1)
Brian Hart 72 500 $ (2)
Raphael Bussieres 70 000 $ (1)
Robert Baillargeon 70 000 $ (1)
Zac Larraza 70 000 $ (1)
Shane McColgan 60 000 $ (1)
Benjamin Gallacher 55 000 $ (1)
Tony DeHart 50 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 3 007 500 $
Year 11 : 1 797 500 $
Year 12 : 855 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 007 500 $
Year 11 : 1 797 500 $
Year 12 : 855 000 $
Year 13 : 0 $

BlueJacket

BlueJacket is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 7000 - 95 $ - 5 209 - 74,41%
Level 2: 6000 - 50 $ - 5 496 - 91,61%
Level 3: 3000 - 20 $ - 2 578 - 85,94%
Level 4: 5000 - 15 $ - 4 361 - 87,21%
Luxury : 1500 - 135 $ - 1 075 - 71,65%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 30 $ - 1 925 - 96,26%
Farm Level 2: 1000 - 20 $ - 690 - 69,02%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 719 - 83,20%
Average Income per Game1 449 095 $
Year to Date Revenue13 041 855 $
Farm
Home Games Left31
Average Attendance - %2 615 - 87,18%
Average Income per Game101 887 $
Year to Date Revenue1 018 873 $

Expense

Pro Players Total Salaries70 250 000 $
Farm Players Total Salaries2 320 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 163 369 $
Farm Year To Date Expenses573 155 $
Pro Salary Cap To Date15 031 825 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 371 040 $
Farm Estimated Season Revenue3 158 506 $
Pro Remaining Season Days146
Pro Expenses Per Days378 877 $
Pro Estimated Expenses55 316 042 $
Farm Remaining Season Days145
Farm Expenses Per Days13 011 $
Farm Estimated Expenses1 886 595 $
Estimated Season Expenses57 202 637 $
Season Salary Cap70 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $-1 250 000 $
Estimate Over Minimum Salary Cap of 0 $ 70 250 000 $
Current Bank Account2 214 667 $
Projected Bank Account(5 458 424 $)

Pro Players Salaries

Tyler Seguin 9 000 000 $ (3)
Carey Price 8 500 000 $ (1)
Claude Giroux 8 000 000 $ (4)
Olli Jokinen 8 000 000 $ (1)
Nathan MacKinnon 7 750 000 $ (2)
Victor Hedman 7 000 000 $ (5)
Sebastian Wannstrom 2 500 000 $ (1)
Kevin Poulin 2 400 000 $ (1)
Joakim Nordstrom 2 150 000 $ (2)
Brandon Sutter 1 800 000 $ (1)
Riley Nash 1 800 000 $ (1)
Robert Bortuzzo 1 800 000 $ (1)
Calvin de Haan 1 750 000 $ (2)
Theo Ruth 1 500 000 $ (1)
Artur Gavrus (Out of Payroll) 950 000 $ (1)
Noah Hanifin 900 000 $ (3)
Alex Debrincat 900 000 $ (3)
Sam Reinhart 900 000 $ (1)
David Pastrnak 900 000 $ (1)
Seth Jones 900 000 $ (1)
Jakub Vrana 900 000 $ (3)
Robert Hagg 900 000 $ (2)
Total Pro Players22
Salary Commitment
Year 10 : 71 200 000 $
Year 11 : 39 250 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 70 700 000 $
Year 11 : 39 250 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 200 000 $
Year 11 : 39 250 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Fredrik Claesson 150 000 $ (2)
Calle Jarnkrok 150 000 $ (2)
Josh Unice 150 000 $ (3)
Brock Beukeboom 120 000 $ (2)
Duncan Siemens 90 000 $ (2)
Adam Pardy 90 000 $ (1)
Andy Andreoff 90 000 $ (2)
Daniel Brodin 90 000 $ (1)
Samu Perhonen 90 000 $ (2)
Brendan Gaunce (Out of Payroll) 90 000 $ (2)
Chris Terry 90 000 $ (1)
Gavin Bayreuther 80 000 $ (2)
Dakota Mermis 80 000 $ (2)
Martin Reway 75 000 $ (3)
Evan Allen 75 000 $ (3)
Filip Sandberg 75 000 $ (3)
Vyacheslav Leshchenko 75 000 $ (3)
Alex Kile 75 000 $ (3)
Rushan Rafikov 75 000 $ (3)
Gage Ausmus 75 000 $ (3)
Jason Kasdorf 75 000 $ (1)
Andreas Borgman 75 000 $ (3)
Ruzal Galeyev 75 000 $ (3)
Morgan Klimchuk 75 000 $ (3)
Sergey Tolchinsky 75 000 $ (3)
Zach Nastasiuk 75 000 $ (3)
Viktor Crus-Rydberg 75 000 $ (3)
Total Farm Players27
Salary Commitment
Year 10 : 2 410 000 $
Year 11 : 2 065 000 $
Year 12 : 1 125 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 410 000 $
Year 11 : 2 065 000 $
Year 12 : 1 125 000 $
Year 13 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7000 - 89 $ - 6 508 - 92,97%
Level 2: 6000 - 56 $ - 5 460 - 91,01%
Level 3: 3000 - 35 $ - 1 919 - 63,96%
Level 4: 4000 - 25 $ - 3 225 - 80,63%
Luxury : 1000 - 200 $ - 770 - 77,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 950 - 97,50%
Farm Level 2: 1000 - 25 $ - 525 - 52,51%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17 882 - 85,15%
Average Income per Game1 653 278 $
Year to Date Revenue16 532 776 $
Farm
Home Games Left32
Average Attendance - %2 475 - 82,50%
Average Income per Game115 829 $
Year to Date Revenue1 042 463 $

Expense

Pro Players Total Salaries62 050 000 $
Farm Players Total Salaries3 300 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 173 263 $
Farm Year To Date Expenses732 923 $
Pro Salary Cap To Date14 041 708 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 251 606 $
Farm Estimated Season Revenue3 706 535 $
Pro Remaining Season Days146
Pro Expenses Per Days335 027 $
Pro Estimated Expenses48 913 942 $
Farm Remaining Season Days145
Farm Expenses Per Days18 280 $
Farm Estimated Expenses2 650 600 $
Estimated Season Expenses51 564 542 $
Season Salary Cap62 050 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $6 950 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 050 000 $
Current Bank Account65 104 079 $
Projected Bank Account68 497 678 $

Pro Players Salaries

Brad Marchand 8 000 000 $ (4)
Alexander Semin 7 500 000 $ (4)
Sergei Bobrovsky 6 500 000 $ (2)
Jason Spezza 6 000 000 $ (3)
Kyle Turris 5 500 000 $ (3)
Anders Lee (Out of Payroll) 5 000 000 $ (5)
Jake Gardiner 4 000 000 $ (1)
Ryan Ellis 4 000 000 $ (2)
Evander Kane 3 500 000 $ (2)
Jesper Fast 3 000 000 $ (2)
Xavier Ouellet 2 150 000 $ (1)
Tim Schaller 2 000 000 $ (1)
Vinnie Hinostroza 2 000 000 $ (1)
Simon Despres 1 900 000 $ (1)
Jordan Caron (Out of Payroll) 1 500 000 $ (1)
Martin Marincin 1 200 000 $ (1)
Antoine Lafleur 950 000 $ (2)
Ben Ryan 950 000 $ (1)
Joel Armia 900 000 $ (2)
Brett Bulmer 700 000 $ (3)
Troy Vance 700 000 $ (1)
Max Friberg 600 000 $ (2)
Total Pro Players22
Salary Commitment
Year 10 : 68 550 000 $
Year 11 : 52 150 000 $
Year 12 : 32 700 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 68 550 000 $
Year 11 : 52 150 000 $
Year 12 : 32 700 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 550 000 $
Year 11 : 52 150 000 $
Year 12 : 32 700 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Miikka Salomaki 265 000 $ (3)
Michael Leighton 185 000 $ (2)
Spencer Machacek 165 000 $ (3)
Nikolai Kulemin 165 000 $ (3)
James Sheppard 155 000 $ (3)
Josh Jooris 150 000 $ (1)
Alexander Urbom 150 000 $ (1)
Mathieu Corbeil 120 000 $ (1)
Klas Dahlbeck 120 000 $ (1)
Alexei Marchenko 120 000 $ (1)
Brian Strait 120 000 $ (1)
Mikael Tellqvist 110 000 $ (1)
Ben Smith 110 000 $ (3)
Brenden Dillon 100 000 $ (1)
Dale Weise 100 000 $ (1)
Thomas Larkin 95 000 $ (1)
Marek Viedensky 95 000 $ (1)
Philip McRae 90 000 $ (3)
Ludvig Rensfeldt 85 000 $ (2)
Mathieu Brodeur 80 000 $ (1)
Philippe Cornet 80 000 $ (1)
Erik Karlsson (foward) 75 000 $ (3)
Tyler Pitlick 75 000 $ (2)
Dexter Dancs 75 000 $ (3)
Henrik Samuelsson 75 000 $ (2)
Bill Arnold 70 000 $ (1)
Jaynen Rissling 70 000 $ (2)
Daniel Delisle 70 000 $ (2)
Dillon Donnelly 65 000 $ (2)
Philip Tot 65 000 $ (2)
Total Farm Players30
Salary Commitment
Year 10 : 3 300 000 $
Year 11 : 1 790 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 300 000 $
Year 11 : 1 790 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 7000 - 90 $ - 6 543 - 93,47%
Level 2: 6000 - 58 $ - 4 732 - 78,87%
Level 3: 3000 - 26 $ - 2 513 - 83,76%
Level 4: 5000 - 21 $ - 4 165 - 83,29%
Luxury : 1500 - 134 $ - 1 052 - 70,15%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 40 $ - 1 355 - 67,74%
Farm Level 2: 1000 - 18 $ - 755 - 75,54%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %19 004 - 84,46%
Average Income per Game1 624 630 $
Year to Date Revenue16 246 295 $
Farm
Home Games Left32
Average Attendance - %2 110 - 70,34%
Average Income per Game96 561 $
Year to Date Revenue869 048 $

Expense

Pro Players Total Salaries68 450 000 $
Farm Players Total Salaries2 580 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 125 663 $
Farm Year To Date Expenses596 611 $
Pro Salary Cap To Date14 994 117 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 363 514 $
Farm Estimated Season Revenue3 089 948 $
Pro Remaining Season Days146
Pro Expenses Per Days369 251 $
Pro Estimated Expenses53 910 646 $
Farm Remaining Season Days145
Farm Expenses Per Days14 409 $
Farm Estimated Expenses2 089 305 $
Estimated Season Expenses55 999 951 $
Season Salary Cap68 450 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $550 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 450 000 $
Current Bank Account26 749 205 $
Projected Bank Account24 202 716 $

Pro Players Salaries

Jamie Benn 8 500 000 $ (2)
P.K. Subban 8 000 000 $ (5)
Shea Weber 7 500 000 $ (2)
Andrei Kostitsyn 7 500 000 $ (3)
Phil Kessel 7 000 000 $ (1)
Jonathan Bernier 4 600 000 $ (1)
Brendan Gallagher 4 000 000 $ (1)
David Schlemko 3 200 000 $ (1)
Nikita Zaitsev 3 150 000 $ (2)
Boone Jenner 2 600 000 $ (2)
Louie Caporusso 2 100 000 $ (1)
Darren Helm 1 800 000 $ (1)
Al Montoya 1 500 000 $ (1)
Michael Kostka 1 500 000 $ (1)
Francois Bouchard 1 000 000 $ (1)
Adam Erne 900 000 $ (3)
Marcus Pettersson 900 000 $ (3)
Brayden Point 900 000 $ (2)
Boo Nieves 900 000 $ (2)
Jack Eichel 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 450 000 $
Year 11 : 40 850 000 $
Year 12 : 17 300 000 $
Year 13 : 8 000 000 $
Salary Average Commitment
Year 10 : 66 950 000 $
Year 11 : 39 350 000 $
Year 12 : 15 800 000 $
Year 13 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 450 000 $
Year 11 : 40 850 000 $
Year 12 : 17 300 000 $
Year 13 : 8 000 000 $

Farm Players Salaries

Raphael Diaz 180 000 $ (2)
Jujhar Khaira 175 000 $ (3)
Olivier Roy 110 000 $ (2)
Matt Tennyson 100 000 $ (1)
James Wright 100 000 $ (3)
Kirill Lyamin 100 000 $ (1)
Max Nicastro 100 000 $ (3)
Jean-Phillipe Cote 100 000 $ (1)
Luca Caputi 95 000 $ (2)
Martin Ouellette 90 000 $ (2)
Ryan Howse 90 000 $ (2)
Alexandre R. Picard 90 000 $ (3)
Jake Paterson 90 000 $ (2)
Tom Gilbert 90 000 $ (3)
Brandon Davidson 90 000 $ (2)
Austin Madaisky 85 000 $ (2)
Nicolas Kerdiles 85 000 $ (2)
Ben Winnett 80 000 $ (2)
Johan Sundstrom 80 000 $ (1)
Kristopher Foucault 80 000 $ (1)
Philip Lane 80 000 $ (2)
Austen Brassard (Out of Payroll) 75 000 $ (1)
Joachim Nermark 75 000 $ (1)
Alexandre Goulet 75 000 $ (3)
Sebastian Collberg (Out of Payroll) 75 000 $ (2)
Samuel Kurker 70 000 $ (2)
Dane Fox 70 000 $ (2)
Garrett Meurs 70 000 $ (1)
Max Gardiner 65 000 $ (2)
Matthew Deblouw 65 000 $ (2)
Total Farm Players30
Salary Commitment
Year 10 : 2 730 000 $
Year 11 : 2 050 000 $
Year 12 : 630 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 730 000 $
Year 11 : 2 050 000 $
Year 12 : 630 000 $
Year 13 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - 75 $ - 5 872 - 83,88%
Level 2: 6000 - 60 $ - 3 860 - 64,34%
Level 3: 3000 - 30 $ - 2 052 - 68,39%
Level 4: 5000 - 15 $ - 3 785 - 75,70%
Luxury : 1000 - 125 $ - 907 - 90,70%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 30 $ - 1 956 - 97,78%
Farm Level 2: 1000 - 15 $ - 963 - 96,27%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16 476 - 74,89%
Average Income per Game1 455 024 $
Year to Date Revenue13 095 217 $
Farm
Home Games Left31
Average Attendance - %2 918 - 97,27%
Average Income per Game104 108 $
Year to Date Revenue1 041 079 $

Expense

Pro Players Total Salaries67 850 000 $
Farm Players Total Salaries2 745 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 909 084 $
Farm Year To Date Expenses640 048 $
Pro Salary Cap To Date14 777 550 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 560 772 $
Farm Estimated Season Revenue3 227 345 $
Pro Remaining Season Days146
Pro Expenses Per Days366 043 $
Pro Estimated Expenses53 442 278 $
Farm Remaining Season Days145
Farm Expenses Per Days15 296 $
Farm Estimated Expenses2 217 920 $
Estimated Season Expenses55 660 198 $
Season Salary Cap67 850 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 150 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 850 000 $
Current Bank Account48 862 306 $
Projected Bank Account42 990 225 $

Pro Players Salaries

Martin Havlat 7 750 000 $ (1)
John Tavares 7 750 000 $ (1)
Frederik Andersen 5 800 000 $ (3)
Sean Monahan 5 650 000 $ (1)
Johnny Gaudreau 5 500 000 $ (2)
Jeff Skinner 5 350 000 $ (1)
Andrej Meszaros 4 500 000 $ (1)
Deryk Engelland 3 750 000 $ (1)
Jean Gabriel Pageau 3 400 000 $ (1)
Sami Vatanen 3 100 000 $ (1)
Connor Murphy 2 800 000 $ (1)
Brock Nelson 2 800 000 $ (1)
Tim Erixon 2 300 000 $ (1)
Charlie Lindgren 1 800 000 $ (1)
Justin Fontaine 1 000 000 $ (1)
Jordan Weal 1 000 000 $ (3)
Esa Lindell 900 000 $ (1)
Ondrej Kase 900 000 $ (2)
Anthony Cirelli 900 000 $ (3)
Andreas Johnsson 900 000 $ (3)
Tanner Richard (Out of Payroll) 800 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 68 650 000 $
Year 11 : 15 000 000 $
Year 12 : 8 600 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 68 150 000 $
Year 11 : 15 000 000 $
Year 12 : 8 600 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 68 650 000 $
Year 11 : 15 000 000 $
Year 12 : 8 600 000 $
Year 13 : 0 $

Farm Players Salaries

Matt Bartkowski 200 000 $ (2)
Brian Gibbons 180 000 $ (2)
Wojtek Wolski 170 000 $ (2)
Peter Delmas 140 000 $ (3)
Eric O'dell 140 000 $ (2)
Harri Sateri 140 000 $ (3)
Christopher DiDomenico 130 000 $ (3)
Jyrki Jokipakka 110 000 $ (2)
Pavel Vorobiev 100 000 $ (1)
Lukas Krajicek 100 000 $ (2)
Maxime Clermont 100 000 $ (1)
Corban Knight 95 000 $ (1)
Julien Pelletier 95 000 $ (3)
Justin Sefton 90 000 $ (1)
Jacob De La Rose 90 000 $ (2)
Jesper Pettersson 90 000 $ (1)
Sean Kuraly 85 000 $ (1)
Frederick Gaudreau 85 000 $ (1)
David Musil 80 000 $ (1)
Robin Kovacs 80 000 $ (2)
Dylan Blujus 80 000 $ (2)
Matia Marcantuoni 80 000 $ (3)
Chris Bigras 75 000 $ (3)
Blake Speers 75 000 $ (3)
Carter Ashton 70 000 $ (1)
Dante Salituro 65 000 $ (1)
Total Farm Players26
Salary Commitment
Year 10 : 2 745 000 $
Year 11 : 1 885 000 $
Year 12 : 735 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 745 000 $
Year 11 : 1 885 000 $
Year 12 : 735 000 $
Year 13 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 100 $ - 4 952 - 82,54%
Level 2: 5000 - 60 $ - 4 332 - 86,64%
Level 3: 2000 - 35 $ - 1 778 - 88,91%
Level 4: 4000 - 20 $ - 3 998 - 99,95%
Luxury : 1000 - 200 $ - 749 - 74,94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 872 - 93,61%
Farm Level 2: 1000 - 15 $ - 968 - 96,84%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15 810 - 87,83%
Average Income per Game1 470 740 $
Year to Date Revenue13 236 662 $
Farm
Home Games Left32
Average Attendance - %2 841 - 94,69%
Average Income per Game113 951 $
Year to Date Revenue1 025 556 $

Expense

Pro Players Total Salaries68 350 000 $
Farm Players Total Salaries2 375 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 982 365 $
Farm Year To Date Expenses547 594 $
Pro Salary Cap To Date14 850 804 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 063 687 $
Farm Estimated Season Revenue3 646 421 $
Pro Remaining Season Days146
Pro Expenses Per Days368 717 $
Pro Estimated Expenses53 832 682 $
Farm Remaining Season Days145
Farm Expenses Per Days13 306 $
Farm Estimated Expenses1 929 370 $
Estimated Season Expenses55 762 052 $
Season Salary Cap68 350 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $650 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 350 000 $
Current Bank Account48 967 805 $
Projected Bank Account43 915 861 $

Pro Players Salaries

Leon Draisaitl 8 000 000 $ (3)
Justin Williams 6 750 000 $ (2)
Pekka Rinne 6 250 000 $ (3)
Tyler Ennis 5 500 000 $ (4)
Adam Henrique 5 000 000 $ (3)
Nick Bonino 5 000 000 $ (3)
Ron Hainsey 4 875 000 $ (1)
Zach Bogosian 4 600 000 $ (1)
TJ Brodie (Out of Payroll) 3 900 000 $ (1)
Conor Sheary 3 500 000 $ (1)
Jonas Junland 2 950 000 $ (1)
Colby Robak 2 100 000 $ (1)
Andrei Loktionov 1 825 000 $ (1)
Josh Archibald 1 500 000 $ (3)
Jake Hansen 1 500 000 $ (3)
Dennis Rasmussen 1 500 000 $ (1)
Jaroslav Janus 900 000 $ (1)
Tobias Rieder 900 000 $ (1)
Mark Jankowski 900 000 $ (2)
Mirco Mueller 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 68 350 000 $
Year 11 : 41 300 000 $
Year 12 : 33 650 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 68 100 000 $
Year 11 : 41 050 000 $
Year 12 : 33 400 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 350 000 $
Year 11 : 41 300 000 $
Year 12 : 33 650 000 $
Year 13 : 5 500 000 $

Farm Players Salaries

Justin Pogge 150 000 $ (1)
Taylor Ellington 150 000 $ (1)
Jeff Zatkoff 140 000 $ (1)
Kyle Cumiskey 130 000 $ (1)
John Moore 120 000 $ (1)
Branislav Mezei 110 000 $ (1)
Jeremy Price 100 000 $ (2)
Viktor Tikhonov 100 000 $ (1)
Magnus Paajarvi 90 000 $ (1)
Slater Koekkoek 90 000 $ (2)
Brett Ponich (Out of Payroll) 85 000 $ (2)
Joe Morrow 85 000 $ (1)
Daultan Leveille 80 000 $ (2)
Brendan Woods 80 000 $ (2)
Joey Leach 80 000 $ (2)
Maxime Sauve 80 000 $ (1)
Matej Stransky 80 000 $ (2)
Emile Poirier 75 000 $ (3)
Henrik Bjorklund 75 000 $ (1)
Dale Mitchell 75 000 $ (1)
Sebastian Stefaniszin 75 000 $ (1)
Kevin Lynch 75 000 $ (2)
Emil Lundberg 70 000 $ (2)
Ivan Telegin 70 000 $ (2)
Samuel Fejes 70 000 $ (2)
Marcel Hossa 65 000 $ (1)
Lukas Sutter 60 000 $ (2)
Total Farm Players27
Salary Commitment
Year 10 : 2 460 000 $
Year 11 : 1 015 000 $
Year 12 : 75 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 460 000 $
Year 11 : 1 015 000 $
Year 12 : 75 000 $
Year 13 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 7000 - 90 $ - 6 333 - 90,47%
Level 2: 5000 - 50 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 802 - 90,12%
Level 4: 4000 - 20 $ - 3 965 - 99,12%
Luxury : 1000 - 140 $ - 997 - 99,70%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 267 - 63,36%
Farm Level 2: 1000 - 20 $ - 684 - 68,42%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 097 - 95,25%
Average Income per Game1 547 637 $
Year to Date Revenue13 928 735 $
Farm
Home Games Left31
Average Attendance - %1 951 - 65,04%
Average Income per Game100 686 $
Year to Date Revenue1 006 859 $

Expense

Pro Players Total Salaries63 600 000 $
Farm Players Total Salaries2 330 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses13 800 536 $
Farm Year To Date Expenses540 465 $
Pro Salary Cap To Date13 668 985 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 524 391 $
Farm Estimated Season Revenue3 121 263 $
Pro Remaining Season Days146
Pro Expenses Per Days343 316 $
Pro Estimated Expenses50 124 136 $
Farm Remaining Season Days145
Farm Expenses Per Days13 065 $
Farm Estimated Expenses1 894 425 $
Estimated Season Expenses52 018 561 $
Season Salary Cap63 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $5 400 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 600 000 $
Current Bank Account6 405 074 $
Projected Bank Account7 032 167 $

Pro Players Salaries

Jordan Staal 6 500 000 $ (1)
Kyle Okposo 6 150 000 $ (3)
Gabriel Landeskog 5 800 000 $ (1)
Dustin Brown 5 250 000 $ (2)
Petr Mrazek 4 300 000 $ (1)
Tyler Bozak 4 150 000 $ (2)
Jonathan Marchessault 3 500 000 $ (1)
David Backes 3 250 000 $ (2)
Kyle Brodziak 3 000 000 $ (1)
Jonas Brodin 2 950 000 $ (1)
Dmitri Orlov 2 800 000 $ (1)
Jacob Markstrom 2 500 000 $ (3)
Dwight King 2 500 000 $ (3)
Justin Braun 2 300 000 $ (2)
Nikita Nikitin 1 800 000 $ (1)
Ty Wishart 1 750 000 $ (1)
Erik Gustafsson 1 500 000 $ (1)
Matthew Nieto 900 000 $ (1)
Tyler Motte 900 000 $ (3)
Reid Boucher 900 000 $ (2)
David Warsofsky 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 63 600 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 63 600 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 63 600 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $

Farm Players Salaries

Vladislav Namestnikov 150 000 $ (2)
Frank Vatrano 140 000 $ (1)
Bryan Rust 120 000 $ (2)
Dylan DeMelo (Out of Payroll) 100 000 $ (1)
Sergei Korostin 100 000 $ (1)
Sam Brittain 100 000 $ (1)
Daniel Carr 90 000 $ (2)
Alexandre Picard 90 000 $ (3)
Peter Andersson 90 000 $ (1)
Dick Axelsson 90 000 $ (3)
Laurent Brossoit 90 000 $ (2)
David Kampf 90 000 $ (2)
Mitch Wahl 90 000 $ (1)
Brent Regner 90 000 $ (1)
Ryan Button 90 000 $ (1)
Andrey Pedan 85 000 $ (2)
Francis Beauvillier 85 000 $ (2)
Marcel Goc 80 000 $ (3)
Kirill Kabanov 80 000 $ (2)
Eric Knodel 80 000 $ (3)
Michael Paliotta 80 000 $ (1)
Linus Arnesson 75 000 $ (2)
Oscar Dansk 75 000 $ (3)
Corey Cowick 70 000 $ (3)
Bobby Butler 70 000 $ (3)
Brett Sutter 65 000 $ (2)
Jozef Balej 65 000 $ (2)
Total Farm Players27
Salary Commitment
Year 10 : 2 430 000 $
Year 11 : 1 550 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 430 000 $
Year 11 : 1 550 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 7000 - 100 $ - 4 952 - 70,74%
Level 2: 5000 - 60 $ - 4 417 - 88,34%
Level 3: 2000 - 40 $ - 1 587 - 79,37%
Level 4: 4000 - 35 $ - 2 174 - 54,35%
Luxury : 1000 - 200 $ - 755 - 75,48%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 898 - 94,90%
Farm Level 2: 1000 - 15 $ - 929 - 92,90%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %13 885 - 73,08%
Average Income per Game1 475 146 $
Year to Date Revenue14 751 461 $
Farm
Home Games Left31
Average Attendance - %2 827 - 94,23%
Average Income per Game114 432 $
Year to Date Revenue1 144 318 $

Expense

Pro Players Total Salaries68 000 000 $
Farm Players Total Salaries2 650 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 984 231 $
Farm Year To Date Expenses584 537 $
Pro Salary Cap To Date14 852 668 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 729 529 $
Farm Estimated Season Revenue3 547 386 $
Pro Remaining Season Days146
Pro Expenses Per Days366 845 $
Pro Estimated Expenses53 559 370 $
Farm Remaining Season Days145
Farm Expenses Per Days14 785 $
Farm Estimated Expenses2 143 825 $
Estimated Season Expenses55 703 195 $
Season Salary Cap68 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 000 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 000 000 $
Current Bank Account7 673 788 $
Projected Bank Account1 247 508 $

Pro Players Salaries

Zach Parise 9 250 000 $ (4)
Corey Perry 8 750 000 $ (2)
Vladimir Tarasenko 7 000 000 $ (3)
David Krejci 7 000 000 $ (3)
Dustin Byfuglien 6 500 000 $ (5)
Brett Connolly 4 500 000 $ (5)
Neal Pionk 4 000 000 $ (5)
Louis Domingue 3 700 000 $ (2)
Michael Del Zotto 3 500 000 $ (1)
Blake Comeau 2 300 000 $ (1)
Miles Wood 1 800 000 $ (1)
Luke Schenn 1 800 000 $ (1)
Joonas Donskoi 1 750 000 $ (1)
Jacob Deserres 1 000 000 $ (1)
Derrick Pouliot 900 000 $ (2)
Brett Kulak 900 000 $ (2)
Alexander Wennberg 900 000 $ (1)
Alex Kerfoot 900 000 $ (2)
Conor Garland 900 000 $ (3)
Blair Jones 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 000 000 $
Year 11 : 54 300 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Average Commitment
Year 10 : 67 250 000 $
Year 11 : 53 550 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 000 000 $
Year 11 : 54 300 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $

Farm Players Salaries

John Mitchell 160 000 $ (1)
Markus Hannikainen 150 000 $ (2)
Cedric Paquette 150 000 $ (1)
Oskars Bartulis 110 000 $ (2)
Seth Helgeson 100 000 $ (1)
Jerome Gauthier-Leduc 95 000 $ (3)
Christian Thomas 95 000 $ (1)
Rostislav Olesz 90 000 $ (3)
Derek Rodwell 90 000 $ (1)
Brad Malone 90 000 $ (1)
Chet Pickard 90 000 $ (1)
Linden Rowat 90 000 $ (3)
Denis Bodrov 90 000 $ (2)
Mark Alt 90 000 $ (3)
Colin Sullivan 85 000 $ (2)
Patrick McNally 85 000 $ (2)
Nick Ebert 80 000 $ (2)
Tomas Surovy 80 000 $ (3)
Mikhail Stefanovich 80 000 $ (1)
Philippe Hudon 75 000 $ (3)
Edwin Minney 75 000 $ (3)
Myles Bell 75 000 $ (1)
Samuel Noreau 75 000 $ (3)
Nick Magyar 75 000 $ (3)
Michael Downing 70 000 $ (2)
Olivier Archambault 70 000 $ (3)
Ryan Martindale 65 000 $ (2)
Ruslan Bashkirov 65 000 $ (2)
Brandon Hynes 55 000 $ (3)
Blake Clarke 50 000 $ (2)
Total Farm Players30
Salary Commitment
Year 10 : 2 650 000 $
Year 11 : 1 720 000 $
Year 12 : 870 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 650 000 $
Year 11 : 1 720 000 $
Year 12 : 870 000 $
Year 13 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 7000 - 95 $ - 5 209 - 74,41%
Level 2: 5000 - 60 $ - 4 235 - 84,70%
Level 3: 2000 - 40 $ - 1 601 - 80,04%
Level 4: 4000 - 25 $ - 3 021 - 75,53%
Luxury : 1000 - 185 $ - 815 - 81,52%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 842 - 92,12%
Farm Level 2: 1000 - 15 $ - 977 - 97,71%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14 881 - 78,32%
Average Income per Game1 458 442 $
Year to Date Revenue13 125 980 $
Farm
Home Games Left32
Average Attendance - %2 820 - 93,99%
Average Income per Game112 729 $
Year to Date Revenue1 014 563 $

Expense

Pro Players Total Salaries68 275 000 $
Farm Players Total Salaries2 444 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 019 393 $
Farm Year To Date Expenses583 195 $
Pro Salary Cap To Date14 887 837 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 670 151 $
Farm Estimated Season Revenue3 607 335 $
Pro Remaining Season Days146
Pro Expenses Per Days368 316 $
Pro Estimated Expenses53 774 136 $
Farm Remaining Season Days145
Farm Expenses Per Days13 680 $
Farm Estimated Expenses1 983 600 $
Estimated Season Expenses55 757 736 $
Season Salary Cap68 275 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $725 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 275 000 $
Current Bank Account32 877 987 $
Projected Bank Account27 397 737 $

Pro Players Salaries

Pavel Datsyuk 7 650 000 $ (2)
Ryan Suter 7 000 000 $ (3)
Evgeny Kuznetsov 7 000 000 $ (5)
Alexander Radulov 6 000 000 $ (1)
Jussi Jokinen 5 700 000 $ (1)
Joni Pitkanen 5 250 000 $ (1)
Brent Seabrook 4 850 000 $ (2)
Charlie Coyle 4 500 000 $ (3)
Mike Green 4 100 000 $ (1)
Jacob Trouba 3 500 000 $ (3)
Nate Thompson 3 000 000 $ (2)
Anton Forsberg 1 800 000 $ (1)
Eric Wellwood 1 500 000 $ (2)
Nathan Beaulieu (Out of Payroll) 1 200 000 $ (1)
Jordan Szwarz 1 000 000 $ (2)
Mark Katic 925 000 $ (1)
Matt Murray 900 000 $ (1)
Pavel Buchnevich 900 000 $ (3)
Brock McGinn 900 000 $ (2)
Oliver Bjorkstrand 900 000 $ (2)
Teuvo Teravainen 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 69 475 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Average Commitment
Year 10 : 69 475 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 475 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $

Farm Players Salaries

Nathan Gerbe 175 000 $ (1)
Drake Caggiula 170 000 $ (3)
Cory Conacher 140 000 $ (1)
Enver Lisin 125 000 $ (1)
Michael Hutchinson 110 000 $ (2)
Marcel Noebels 100 000 $ (2)
Joonas Nattinen (Out of Payroll) 100 000 $ (1)
Dylan Olsen 92 500 $ (1)
Cody McLeod 91 000 $ (1)
Anton Rodin 90 000 $ (1)
Jordan Schmaltz 90 000 $ (2)
Andreas Nodl 90 000 $ (2)
Max Reinhart 90 000 $ (2)
Patrik Bartosak 90 000 $ (2)
Paul Postma (Out of Payroll) 90 000 $ (1)
Tyler Beskorowany 90 000 $ (1)
Curtis Mckenzie 86 000 $ (1)
Nicklas Lasu 80 000 $ (1)
Matt Mackenzie 80 000 $ (1)
John McFarland 80 000 $ (1)
Jordy Stallard 75 000 $ (3)
Niklas Hansson 75 000 $ (3)
Taylor Cammarata 75 000 $ (3)
Anthony Florentino 75 000 $ (3)
Avery Peterson 75 000 $ (3)
Ryan Fitzgerald 75 000 $ (3)
Matt Buckles 65 000 $ (2)
Loik Leveille 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 634 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 634 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 90 $ - 5 927 - 98,79%
Level 2: 5000 - 65 $ - 3 906 - 78,12%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 988 - 99,70%
Luxury : 1000 - 175 $ - 976 - 97,62%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 910 - 95,51%
Farm Level 2: 1000 - 15 $ - 961 - 96,06%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16 798 - 93,32%
Average Income per Game1 541 955 $
Year to Date Revenue13 877 598 $
Farm
Home Games Left31
Average Attendance - %2 871 - 95,69%
Average Income per Game115 801 $
Year to Date Revenue1 158 006 $

Expense

Pro Players Total Salaries68 250 000 $
Farm Players Total Salaries2 932 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 049 200 $
Farm Year To Date Expenses643 193 $
Pro Salary Cap To Date14 917 641 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 342 571 $
Farm Estimated Season Revenue3 589 819 $
Pro Remaining Season Days146
Pro Expenses Per Days368 182 $
Pro Estimated Expenses53 754 572 $
Farm Remaining Season Days145
Farm Expenses Per Days16 304 $
Farm Estimated Expenses2 364 080 $
Estimated Season Expenses56 118 652 $
Season Salary Cap68 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $750 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 250 000 $
Current Bank Account3 940 179 $
Projected Bank Account753 917 $

Pro Players Salaries

Erik Karlsson 8 500 000 $ (3)
Nicklas Backstrom 8 200 000 $ (1)
Blake Wheeler 8 000 000 $ (4)
Ben Bishop 6 500 000 $ (5)
J.T. Miller 6 000 000 $ (5)
Scott Gomez 5 250 000 $ (1)
Nick Foligno 4 600 000 $ (3)
Michael Grabner 4 000 000 $ (2)
Mika Zibanejad 3 000 000 $ (2)
Ryan Carpenter 2 000 000 $ (1)
Tanner Pearson 1 800 000 $ (1)
Jordan Oesterle 1 800 000 $ (1)
Brandon Tanev 1 800 000 $ (1)
Colin Miller 1 400 000 $ (1)
Malcolm Subban 900 000 $ (3)
Mathew Dumba 900 000 $ (1)
Joshua Morrissey 900 000 $ (2)
Ryan Pulock 900 000 $ (3)
Lucas Wallmark 900 000 $ (3)
Anthony Mantha 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 250 000 $
Year 11 : 44 200 000 $
Year 12 : 36 300 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 68 250 000 $
Year 11 : 44 200 000 $
Year 12 : 36 300 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 250 000 $
Year 11 : 44 200 000 $
Year 12 : 36 300 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Andrew Desjardins 200 000 $ (2)
Tim Heed 175 000 $ (3)
Stanislav Galiev 175 000 $ (3)
Chris Tierney 150 000 $ (1)
Anders Lindback 150 000 $ (3)
Justin Peters 120 000 $ (3)
Jakub Kindl 120 000 $ (3)
Kevin Marshall 100 000 $ (3)
Stefan Legein 100 000 $ (2)
Tanner Glass 100 000 $ (1)
Mark Borowiecki 100 000 $ (2)
Logan MacMillan 95 000 $ (1)
Colby Cave 90 000 $ (3)
Jordon Southorn 90 000 $ (2)
Drayson Bowman 85 000 $ (2)
Timo Pielmeier 85 000 $ (1)
Nikolai Prokhorkin 80 000 $ (1)
Jori Lehtera 80 000 $ (1)
Bryan Cameron 77 500 $ (1)
Maksim Mayorov 75 000 $ (1)
Wiley Sherman 75 000 $ (3)
Jared Hauf 75 000 $ (3)
Chris Doyle 70 000 $ (1)
Marc-Olivier Roy 70 000 $ (1)
Zakhar Arzamastsev 65 000 $ (1)
Luke Lockhart 60 000 $ (1)
Alex Coulombe 60 000 $ (1)
Denis Kamaev 55 000 $ (1)
Fabian Gunnarsson 55 000 $ (2)
Tyler Hill 50 000 $ (2)
Nick Petersen 50 000 $ (1)
Total Farm Players31
Salary Commitment
Year 10 : 2 932 500 $
Year 11 : 1 760 000 $
Year 12 : 1 080 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 932 500 $
Year 11 : 1 760 000 $
Year 12 : 1 080 000 $
Year 13 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 7000 - 96 $ - 5 132 - 73,31%
Level 2: 6000 - 66 $ - 3 836 - 63,94%
Level 3: 3000 - 37 $ - 1 749 - 58,31%
Level 4: 4000 - 30 $ - 2 530 - 63,24%
Luxury : 1000 - 175 $ - 988 - 98,80%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 874 - 93,72%
Farm Level 2: 1000 - 17 $ - 890 - 89,02%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14 235 - 67,79%
Average Income per Game1 486 649 $
Year to Date Revenue13 379 838 $
Farm
Home Games Left32
Average Attendance - %2 765 - 92,15%
Average Income per Game114 994 $
Year to Date Revenue1 034 946 $

Expense

Pro Players Total Salaries59 775 000 $
Farm Players Total Salaries2 857 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 625 267 $
Farm Year To Date Expenses681 851 $
Pro Salary Cap To Date14 493 726 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 572 757 $
Farm Estimated Season Revenue3 679 808 $
Pro Remaining Season Days146
Pro Expenses Per Days322 861 $
Pro Estimated Expenses47 137 706 $
Farm Remaining Season Days145
Farm Expenses Per Days15 901 $
Farm Estimated Expenses2 305 645 $
Estimated Season Expenses49 443 351 $
Season Salary Cap59 775 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $9 225 000 $
Estimate Over Minimum Salary Cap of 0 $ 59 775 000 $
Current Bank Account86 327 831 $
Projected Bank Account88 137 045 $

Pro Players Salaries

Joe Thornton 7 850 000 $ (2)
Rick Nash (Out of Payroll) 7 750 000 $ (1)
Matt Carle 5 750 000 $ (2)
Cam Barker 5 500 000 $ (2)
Tomas Tatar 5 500 000 $ (5)
Andrew Ladd 4 250 000 $ (1)
Alex Galchenyuk 4 000 000 $ (1)
Gilbert Brule 3 650 000 $ (1)
Joonas Korpisalo 3 500 000 $ (3)
Jason Demers 3 350 000 $ (2)
Zack Kassian 2 400 000 $ (1)
Antoine Roussel (Out of Payroll) 2 400 000 $ (2)
Markus Nutivaara 2 100 000 $ (2)
Scott Darling 2 000 000 $ (2)
Connor Brown 1 800 000 $ (1)
Steven Kampfer 1 600 000 $ (2)
Mikael Backlund 1 500 000 $ (1)
Micheal Ferland 1 450 000 $ (1)
Rene Bourque 975 000 $ (1)
Jimmy Vesey 900 000 $ (1)
Shea Theodore 900 000 $ (3)
Nicklas Jensen 800 000 $ (1)
Total Pro Players22
Salary Commitment
Year 10 : 69 925 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 69 725 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 925 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $

Farm Players Salaries

Jonas Hiller 175 000 $ (2)
Maxim Lapierre 150 000 $ (1)
Ben Chiarot 150 000 $ (2)
Dalton Prout 140 000 $ (3)
Iiro Pakarinen 140 000 $ (2)
Corey Locke 140 000 $ (1)
Ville Koistinen 135 000 $ (2)
Patrice Cormier 120 000 $ (1)
Maxime Lagace 120 000 $ (2)
Jeremie Blain 120 000 $ (1)
Sergey Kalinin 120 000 $ (2)
Chris Conner 100 000 $ (2)
Brad Ross 95 000 $ (2)
Tomas Hyka 95 000 $ (2)
Mathieu Carle 92 500 $ (2)
Maxim Shalunov 85 000 $ (1)
Anthony Peluso 85 000 $ (2)
Harrison Ruopp 80 000 $ (1)
Antoine Bibeau 80 000 $ (2)
Benjamin Conz 75 000 $ (1)
Ryan Macinnis 75 000 $ (3)
Calle Andersson 75 000 $ (1)
Eric Roy 70 000 $ (2)
Louis-Marc Aubry 70 000 $ (2)
Dalton Smith 70 000 $ (2)
Emil Djuse 67 500 $ (1)
Corey Fienhage 67 500 $ (1)
Andrej Sastny 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 857 500 $
Year 11 : 1 812 500 $
Year 12 : 215 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 857 500 $
Year 11 : 1 812 500 $
Year 12 : 215 000 $
Year 13 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 7000 - 88 $ - 6 715 - 95,93%
Level 2: 5000 - 55 $ - 4 988 - 99,76%
Level 3: 2000 - 33 $ - 1 904 - 95,22%
Level 4: 4000 - 18 $ - 3 998 - 99,95%
Luxury : 1000 - 185 $ - 821 - 82,06%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 923 - 96,14%
Farm Level 2: 1000 - 15 $ - 977 - 97,67%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 426 - 96,98%
Average Income per Game1 616 399 $
Year to Date Revenue14 547 595 $
Farm
Home Games Left32
Average Attendance - %2 899 - 96,65%
Average Income per Game116 739 $
Year to Date Revenue1 050 649 $

Expense

Pro Players Total Salaries61 250 000 $
Farm Players Total Salaries1 990 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 963 377 $
Farm Year To Date Expenses506 859 $
Pro Salary Cap To Date14 831 824 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 724 782 $
Farm Estimated Season Revenue3 735 641 $
Pro Remaining Season Days146
Pro Expenses Per Days330 749 $
Pro Estimated Expenses48 289 354 $
Farm Remaining Season Days145
Farm Expenses Per Days11 237 $
Farm Estimated Expenses1 629 365 $
Estimated Season Expenses49 918 719 $
Season Salary Cap61 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $7 750 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 250 000 $
Current Bank Account9 188 994 $
Projected Bank Account14 730 698 $

Pro Players Salaries

Paul Stastny (Out of Payroll) 9 000 000 $ (5)
Dion Phaneuf 8 000 000 $ (2)
Marian Gaborik 7 250 000 $ (1)
Jakub Voracek 7 150 000 $ (2)
Dan Hamhuis 5 750 000 $ (1)
Marc Staal 5 500 000 $ (2)
Tom Pyatt 3 100 000 $ (1)
Jay Beagle 2 800 000 $ (1)
James Reimer 2 800 000 $ (1)
Chad Johnson 2 800 000 $ (1)
Ryan Strome 2 300 000 $ (1)
Adam McQuaid 2 300 000 $ (1)
Kevan Miller 1 950 000 $ (1)
Roman Horak (Out of Payroll) 1 800 000 $ (1)
Brad Hunt 1 800 000 $ (2)
Brendan Leipsic 1 750 000 $ (3)
Vladimir Zharkov 1 000 000 $ (1)
Dylan Strome 900 000 $ (3)
Will Butcher 900 000 $ (2)
Tommy Cross 900 000 $ (1)
Brock Boeser 900 000 $ (2)
Justin Kea 700 000 $ (2)
Quentin Shore 700 000 $ (2)
Total Pro Players23
Salary Commitment
Year 10 : 72 050 000 $
Year 11 : 37 300 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Average Commitment
Year 10 : 72 050 000 $
Year 11 : 37 300 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 72 050 000 $
Year 11 : 37 300 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $

Farm Players Salaries

Mark Olver 100 000 $ (1)
Jay Dickman 100 000 $ (1)
Yan-Pavel Laplante 100 000 $ (1)
Nicolas Deslauriers 100 000 $ (1)
Steven Hodges 100 000 $ (1)
Yutaka Fukufuji 100 000 $ (1)
Jimmy Lodge 100 000 $ (1)
Daniel Rahimi 90 000 $ (1)
Rob O'Gara 90 000 $ (1)
Brandon Archibald 90 000 $ (1)
Cody Sol 80 000 $ (1)
Codey Burki 80 000 $ (1)
Hannu Toivonen 80 000 $ (2)
Andre Petersson 80 000 $ (1)
Maxime Macenauer 80 000 $ (1)
John Degray 75 000 $ (1)
Brett MacLean 70 000 $ (1)
Sean Lorenz 70 000 $ (1)
Dustin Boyd 70 000 $ (1)
Stefan Warg 70 000 $ (1)
Derek Grant 70 000 $ (1)
Ryan Rehill 65 000 $ (1)
Etienne Brodeur 65 000 $ (2)
Tomas Malec 65 000 $ (1)
Jakub Izacky (Out of Payroll) 60 000 $ (1)
Total Farm Players25
Salary Commitment
Year 10 : 2 050 000 $
Year 11 : 145 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 050 000 $
Year 11 : 145 000 $
Year 12 : 0 $
Year 13 : 0 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 7000 - 88 $ - 6 508 - 92,97%
Level 2: 6000 - 58 $ - 4 479 - 74,65%
Level 3: 3000 - 35 $ - 1 807 - 60,25%
Level 4: 4000 - 25 $ - 3 019 - 75,49%
Luxury : 1000 - 190 $ - 804 - 80,42%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 45 $ - 1 266 - 63,28%
Farm Level 2: 1000 - 25 $ - 551 - 55,14%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16 618 - 79,13%
Average Income per Game1 577 302 $
Year to Date Revenue14 195 714 $
Farm
Home Games Left32
Average Attendance - %1 817 - 60,57%
Average Income per Game100 767 $
Year to Date Revenue906 904 $

Expense

Pro Players Total Salaries69 000 000 $
Farm Players Total Salaries2 807 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 750 807 $
Farm Year To Date Expenses638 992 $
Pro Salary Cap To Date14 619 254 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 473 650 $
Farm Estimated Season Revenue3 224 548 $
Pro Remaining Season Days146
Pro Expenses Per Days372 193 $
Pro Estimated Expenses54 340 178 $
Farm Remaining Season Days145
Farm Expenses Per Days15 632 $
Farm Estimated Expenses2 266 640 $
Estimated Season Expenses56 606 818 $
Season Salary Cap69 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 69 000 000 $
Current Bank Account10 753 931 $
Projected Bank Account7 845 311 $

Pro Players Salaries

Tuukka Rask 7 600 000 $ (4)
Patrice Bergeron 7 000 000 $ (4)
Travis Zajac 6 000 000 $ (2)
Jay Bouwmeester 6 000 000 $ (2)
Jaden Schwartz 6 000 000 $ (2)
Joe Pavelski 6 000 000 $ (2)
Patric Hornqvist 5 000 000 $ (1)
Ladislav Smid 4 000 000 $ (1)
Darcy Kuemper 3 300 000 $ (1)
Michael Matheson 2 800 000 $ (1)
Adam Lowry 2 500 000 $ (3)
Matt Grzelcyk 2 300 000 $ (1)
Maxim Trunev 1 800 000 $ (1)
Mackenzie Weegar 1 750 000 $ (3)
Michal Repik 1 750 000 $ (1)
Shane Prince 1 500 000 $ (2)
Samuel Carrier (Out of Payroll) 1 400 000 $ (1)
Christian Folin 1 000 000 $ (1)
Kevin Fiala 900 000 $ (2)
Timo Meier 900 000 $ (2)
Jared McCann (Out of Payroll) 900 000 $ (2)
Lance Bouma 900 000 $ (3)
Josh Anderson (Out of Payroll) 900 000 $ (1)
Total Pro Players23
Salary Commitment
Year 10 : 72 200 000 $
Year 11 : 47 950 000 $
Year 12 : 19 750 000 $
Year 13 : 14 600 000 $
Salary Average Commitment
Year 10 : 70 800 000 $
Year 11 : 46 550 000 $
Year 12 : 19 750 000 $
Year 13 : 14 600 000 $
Salary Cap with 1 Way Contract
Year 10 : 72 200 000 $
Year 11 : 47 950 000 $
Year 12 : 19 750 000 $
Year 13 : 14 600 000 $

Farm Players Salaries

Daniel Paille 175 000 $ (1)
Rocco Grimaldi 150 000 $ (2)
Jordan Binnington 150 000 $ (2)
Dustin Tokarski 150 000 $ (3)
Zach Hamill 145 000 $ (3)
Ben Hutton 140 000 $ (1)
Shaone Morrisonn 140 000 $ (2)
Nic Dowd 135 000 $ (2)
Dustin Jeffrey 130 000 $ (2)
Jesse Blacker 110 000 $ (2)
Kris Newbury 110 000 $ (1)
Jared Knight 107 500 $ (2)
Mat Clark 100 000 $ (1)
Luca Sbisa 100 000 $ (3)
Zach Budish 95 000 $ (1)
Ryan Murphy 90 000 $ (1)
Carl Dahlstrom 90 000 $ (2)
Josh Leivo 90 000 $ (2)
Jordan Martinook 90 000 $ (2)
Matt Puempel 85 000 $ (1)
Devante Smith-Pelly (Out of Payroll) 80 000 $ (2)
Marc-Antoine Pouliot 75 000 $ (1)
Dan Blackburn 75 000 $ (2)
Jon Gillies 75 000 $ (3)
Erik Nemec (Out of Payroll) 70 000 $ (1)
Ryan Stoa 70 000 $ (1)
Danick Paquette 65 000 $ (1)
Jordan Messier 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 957 500 $
Year 11 : 1 817 500 $
Year 12 : 470 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 957 500 $
Year 11 : 1 817 500 $
Year 12 : 470 000 $
Year 13 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 7000 - 80 $ - 6 572 - 93,89%
Level 2: 6000 - 45 $ - 5 561 - 92,68%
Level 3: 3000 - 30 $ - 2 414 - 80,48%
Level 4: 4000 - 20 $ - 3 993 - 99,82%
Luxury : 1000 - 180 $ - 864 - 86,44%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 915 - 95,74%
Farm Level 2: 1000 - 15 $ - 945 - 94,51%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 404 - 92,40%
Average Income per Game1 522 241 $
Year to Date Revenue13 700 173 $
Farm
Home Games Left31
Average Attendance - %2 860 - 95,33%
Average Income per Game115 632 $
Year to Date Revenue1 156 324 $

Expense

Pro Players Total Salaries68 200 000 $
Farm Players Total Salaries3 255 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 970 311 $
Farm Year To Date Expenses725 685 $
Pro Salary Cap To Date14 838 780 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 711 726 $
Farm Estimated Season Revenue3 584 604 $
Pro Remaining Season Days146
Pro Expenses Per Days367 914 $
Pro Estimated Expenses53 715 444 $
Farm Remaining Season Days145
Farm Expenses Per Days18 038 $
Farm Estimated Expenses2 615 510 $
Estimated Season Expenses56 330 954 $
Season Salary Cap68 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $800 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 200 000 $
Current Bank Account12 292 334 $
Projected Bank Account8 257 710 $

Pro Players Salaries

Patrick Kane 10 000 000 $ (5)
Duncan Keith 7 250 000 $ (1)
Mark Scheifele 6 500 000 $ (3)
T.J. Oshie 6 500 000 $ (2)
Roman Josi 4 500 000 $ (2)
Nick Bjugstad 4 000 000 $ (3)
Nino Niederreiter 4 000 000 $ (1)
Danton Heinen 3 500 000 $ (1)
Jake Allen 3 500 000 $ (3)
Mattew Calvert 2 650 000 $ (2)
Victor Rask 2 500 000 $ (2)
Alex Chiasson 2 500 000 $ (1)
David Savard 2 100 000 $ (1)
Travis Hamonic (1 Way Contract) 1 900 000 $ (1)
Marek Schwarz (Out of Payroll) 1 700 000 $ (1)
Mario Kempe 1 500 000 $ (2)
Radek Faksa 900 000 $ (1)
Charlie McAvoy 900 000 $ (2)
Kyle Connor 900 000 $ (2)
Oscar Klefbom 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 200 000 $
Year 11 : 43 450 000 $
Year 12 : 24 000 000 $
Year 13 : 10 000 000 $
Salary Average Commitment
Year 10 : 66 900 000 $
Year 11 : 42 150 000 $
Year 12 : 24 000 000 $
Year 13 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 200 000 $
Year 11 : 43 450 000 $
Year 12 : 24 000 000 $
Year 13 : 10 000 000 $

Farm Players Salaries

Nick Seeler 180 000 $ (2)
Danny DeKeyser 175 000 $ (3)
Troy Brouwer 170 000 $ (1)
Matt Irwin 150 000 $ (1)
Kalle Kossila 150 000 $ (3)
Kirill Tulupov 145 000 $ (1)
Tom Kuhnhackl 140 000 $ (2)
Ryan Reaves 140 000 $ (2)
Ian Cole 140 000 $ (1)
Jonny Brodzinski 140 000 $ (3)
Taylor Leier 135 000 $ (2)
Joakim Andersson 125 000 $ (1)
Oscar Fantenberg 120 000 $ (2)
Bill Sweatt 100 000 $ (2)
Blake Coleman 100 000 $ (3)
Kent Patterson 100 000 $ (2)
Jim O'Brien 100 000 $ (2)
David Toews 95 000 $ (3)
Kristoffer Berglund 90 000 $ (2)
Mattias Backman 80 000 $ (1)
Jack Campbell 75 000 $ (2)
Mike Morrison 75 000 $ (1)
Steven Fogarty 75 000 $ (1)
Alec Martinez 75 000 $ (1)
Eero Elo 70 000 $ (1)
Andrew Fritsch 70 000 $ (1)
Petr Straka 65 000 $ (2)
Vyacheslav Osnovin 65 000 $ (2)
Alex Belzile 60 000 $ (2)
Tyler Biggs 50 000 $ (2)
Total Farm Players30
Salary Commitment
Year 10 : 3 255 000 $
Year 11 : 2 080 000 $
Year 12 : 660 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 255 000 $
Year 11 : 2 080 000 $
Year 12 : 660 000 $
Year 13 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 7000 - 90 $ - 6 589 - 94,12%
Level 2: 6000 - 60 $ - 4 146 - 69,11%
Level 3: 3000 - 30 $ - 2 286 - 76,19%
Level 4: 5000 - 20 $ - 4 116 - 82,32%
Luxury : 1500 - 150 $ - 1 038 - 69,22%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 35 $ - 1 871 - 93,55%
Farm Level 2: 1000 - 15 $ - 964 - 96,36%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 175 - 80,78%
Average Income per Game1 611 620 $
Year to Date Revenue14 504 583 $
Farm
Home Games Left32
Average Attendance - %2 835 - 94,49%
Average Income per Game113 863 $
Year to Date Revenue1 024 767 $

Expense

Pro Players Total Salaries68 950 000 $
Farm Players Total Salaries2 547 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 132 300 $
Farm Year To Date Expenses580 158 $
Pro Salary Cap To Date15 000 761 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 571 851 $
Farm Estimated Season Revenue3 643 616 $
Pro Remaining Season Days146
Pro Expenses Per Days371 925 $
Pro Estimated Expenses54 301 050 $
Farm Remaining Season Days145
Farm Expenses Per Days14 234 $
Farm Estimated Expenses2 063 930 $
Estimated Season Expenses56 364 980 $
Season Salary Cap68 950 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $50 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 950 000 $
Current Bank Account34 699 142 $
Projected Bank Account33 549 629 $

Pro Players Salaries

Taylor Hall 8 000 000 $ (4)
Max Pacioretty 8 000 000 $ (3)
Brad Stuart 6 750 000 $ (1)
Alex Pietrangelo 6 250 000 $ (4)
Matt Duchene 6 000 000 $ (1)
Ondrej Palat 5 500 000 $ (1)
Devan Dubnyk 5 500 000 $ (1)
Mikko Koivu 5 300 000 $ (1)
Nail Yakupov 3 800 000 $ (1)
Marc Methot 2 750 000 $ (2)
David Rittich 1 800 000 $ (1)
Tomas Nosek 1 800 000 $ (1)
Alex Iafallo 1 200 000 $ (1)
Mathew Barzal 900 000 $ (2)
Brandon Montour 900 000 $ (2)
William Carrier 900 000 $ (3)
Joel Edmundson 900 000 $ (1)
Morgan Rielly 900 000 $ (1)
Jake Virtanen 900 000 $ (3)
Sam Bennett 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 68 950 000 $
Year 11 : 29 500 000 $
Year 12 : 24 950 000 $
Year 13 : 14 250 000 $
Salary Average Commitment
Year 10 : 68 950 000 $
Year 11 : 29 500 000 $
Year 12 : 24 950 000 $
Year 13 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 950 000 $
Year 11 : 29 500 000 $
Year 12 : 24 950 000 $
Year 13 : 14 250 000 $

Farm Players Salaries

Mac Bennett 125 000 $ (1)
Phil Varone 125 000 $ (1)
Jon Merrill 120 000 $ (1)
Connor Brickley 120 000 $ (1)
Sondre Olden 120 000 $ (1)
Scott Wilson 120 000 $ (1)
Michael Chaput 100 000 $ (2)
Nikita Nesterov 100 000 $ (3)
Matt Beleskey 99 500 $ (1)
Erik Condra 97 000 $ (1)
Kenny Agostino 96 500 $ (2)
Stefan Elliott 95 000 $ (1)
Joonas Kemppainen 95 000 $ (1)
Brandon Manning 95 000 $ (1)
Lauri Korpikoski (Out of Payroll) 92 500 $ (1)
Troy Bourke 90 000 $ (3)
Connor Knapp 90 000 $ (3)
Henrik Karlsson 90 000 $ (2)
Luca Cunti 85 000 $ (2)
Peter Stoykewych 80 000 $ (1)
Taylor Aronson 80 000 $ (2)
Leland Irving 79 500 $ (1)
Kerby Rychel 75 000 $ (3)
Joseph Labate 70 000 $ (1)
Tim Bozon 70 000 $ (2)
Matthew Finn 65 000 $ (2)
Steve Quailer 60 000 $ (2)
Maxim Kitsyn 55 000 $ (1)
Johan Motin 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 10 : 2 640 000 $
Year 11 : 1 001 500 $
Year 12 : 355 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 640 000 $
Year 11 : 1 001 500 $
Year 12 : 355 000 $
Year 13 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 93 $ - 5 237 - 74,82%
Level 2: 6000 - 53 $ - 5 111 - 85,18%
Level 3: 3000 - 25 $ - 2 337 - 77,91%
Level 4: 5000 - 15 $ - 4 277 - 85,54%
Luxury : 1000 - 188 $ - 793 - 79,34%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 32 $ - 1 914 - 95,68%
Farm Level 2: 1000 - 12 $ - 985 - 98,52%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17 755 - 80,71%
Average Income per Game1 485 077 $
Year to Date Revenue13 365 695 $
Farm
Home Games Left32
Average Attendance - %2 899 - 96,63%
Average Income per Game104 069 $
Year to Date Revenue936 618 $

Expense

Pro Players Total Salaries68 300 000 $
Farm Players Total Salaries2 505 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 106 409 $
Farm Year To Date Expenses552 776 $
Pro Salary Cap To Date14 974 881 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 522 471 $
Farm Estimated Season Revenue3 330 197 $
Pro Remaining Season Days146
Pro Expenses Per Days368 449 $
Pro Estimated Expenses53 793 554 $
Farm Remaining Season Days145
Farm Expenses Per Days14 005 $
Farm Estimated Expenses2 030 725 $
Estimated Season Expenses55 824 279 $
Season Salary Cap68 300 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $700 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 300 000 $
Current Bank Account132 235 139 $
Projected Bank Account127 263 528 $

Pro Players Salaries

Ilya Kovalchuk 9 900 000 $ (4)
Andrei Vasilevski 5 750 000 $ (3)
James vanRiemsdyk 5 500 000 $ (3)
Ryan Kesler 5 500 000 $ (4)
Zach Boychuk 5 400 000 $ (2)
Alexander Steen (1 Way Contract) 4 500 000 $ (3)
Christian Backman 4 500 000 $ (1)
Mats Zuccarello (1 Way Contract) 4 000 000 $ (3)
Matt Cullen 3 700 000 $ (1)
Mike Cammalleri 3 500 000 $ (2)
Braydon Coburn 3 250 000 $ (2)
Nick Leddy 2 300 000 $ (1)
Anders Bjork 1 800 000 $ (1)
Peter Budaj 1 500 000 $ (1)
Andreas Athanasiou 900 000 $ (3)
Markus Granlund 900 000 $ (1)
Brandon Carlo 900 000 $ (1)
Jamieson Oleksiak 900 000 $ (1)
William Nylander 900 000 $ (1)
Vince Dunn 900 000 $ (3)
Pontus Aberg 900 000 $ (2)
Brian Dumoulin 900 000 $ (1)
Total Pro Players22
Salary Commitment
Year 10 : 68 300 000 $
Year 11 : 50 000 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Average Commitment
Year 10 : 68 200 000 $
Year 11 : 50 100 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 300 000 $
Year 11 : 50 000 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $

Farm Players Salaries

Andrew Shaw 175 000 $ (1)
Thomas McCollum 175 000 $ (3)
Andrej Sustr 170 000 $ (1)
Noel Acciari 150 000 $ (2)
Peter Holland 120 000 $ (1)
Michael Bournival 120 000 $ (2)
Patrick Wiercioch (Out of Payroll) 120 000 $ (1)
Patrik Nemeth 120 000 $ (2)
Derek MacKenzie (Out of Payroll) 100 000 $ (1)
Jeff Frazee 95 000 $ (2)
Alexander Guptill 90 000 $ (2)
Oskar Sundqvist 90 000 $ (2)
Valentin Zykov 90 000 $ (3)
Mike Reilly 90 000 $ (2)
Robbie Russo 85 000 $ (1)
Chris Brown 85 000 $ (2)
Stefan Matteau 85 000 $ (2)
Mikael Wikstrand 80 000 $ (2)
Jeremy Morin 80 000 $ (1)
Petter Granberg 80 000 $ (1)
Greg Mckegg 80 000 $ (2)
Andrei Mironov 75 000 $ (3)
Ludwig Bystrom 75 000 $ (3)
Jambon d'urgence 1 75 000 $ (1)
Juuso Ikonen 75 000 $ (3)
Philippe Paradis 75 000 $ (2)
Branden Troock 70 000 $ (2)
Total Farm Players27
Salary Commitment
Year 10 : 2 725 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 725 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - 90 $ - 6 514 - 93,06%
Level 2: 6000 - 55 $ - 5 491 - 91,51%
Level 3: 3000 - 26 $ - 2 500 - 83,32%
Level 4: 5000 - 19 $ - 4 188 - 83,76%
Luxury : 1000 - 185 $ - 839 - 83,92%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 34 $ - 1 921 - 96,07%
Farm Level 2: 1000 - 14 $ - 972 - 97,19%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 532 - 88,78%
Average Income per Game1 668 659 $
Year to Date Revenue15 017 928 $
Farm
Home Games Left31
Average Attendance - %2 893 - 96,44%
Average Income per Game112 396 $
Year to Date Revenue1 123 963 $

Expense

Pro Players Total Salaries67 250 000 $
Farm Players Total Salaries2 440 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 617 110 $
Farm Year To Date Expenses589 331 $
Pro Salary Cap To Date14 485 563 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 397 077 $
Farm Estimated Season Revenue3 484 285 $
Pro Remaining Season Days146
Pro Expenses Per Days362 834 $
Pro Estimated Expenses52 973 764 $
Farm Remaining Season Days145
Farm Expenses Per Days13 656 $
Farm Estimated Expenses1 980 120 $
Estimated Season Expenses54 953 884 $
Season Salary Cap67 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 750 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 250 000 $
Current Bank Account39 793 020 $
Projected Bank Account41 720 498 $

Pro Players Salaries

Derick Brassard 7 500 000 $ (5)
Mike Ribeiro 7 500 000 $ (1)
Mike York 7 100 000 $ (1)
Mikko Koskinen 5 250 000 $ (5)
Paul Byron 5 000 000 $ (5)
David Perron 4 500 000 $ (3)
Gustav Nyquist 4 500 000 $ (4)
Mark Pysyk 3 500 000 $ (1)
Jaccob Slavin 3 500 000 $ (3)
TJ Brennan 3 500 000 $ (4)
Cam Talbot 3 000 000 $ (1)
Jakob Silfverberg 2 750 000 $ (1)
Alexander Burmistrov 2 000 000 $ (1)
Jack Skille 1 850 000 $ (1)
Jaycob Megna 1 200 000 $ (1)
Anton Lindholm 1 000 000 $ (1)
Ivan Barbashev 900 000 $ (3)
Ryan Murray 900 000 $ (1)
Ryan Hartman 900 000 $ (1)
Devin Shore 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 67 250 000 $
Year 11 : 34 650 000 $
Year 12 : 34 650 000 $
Year 13 : 25 750 000 $
Salary Average Commitment
Year 10 : 65 750 000 $
Year 11 : 34 150 000 $
Year 12 : 34 150 000 $
Year 13 : 25 750 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 250 000 $
Year 11 : 34 650 000 $
Year 12 : 34 650 000 $
Year 13 : 25 750 000 $

Farm Players Salaries

Philipp Grubauer 175 000 $ (2)
David Desharnais (Out of Payroll) 150 000 $ (3)
Luke Adam 150 000 $ (3)
Geoffrey Schemitsch 150 000 $ (3)
Teemu Pulkkinen (Out of Payroll) 120 000 $ (1)
Adam Gilmour 120 000 $ (1)
John Negrin 120 000 $ (3)
Evan Rodrigues 120 000 $ (1)
Barry Brust 120 000 $ (1)
Simon Bertilsson 120 000 $ (1)
Corbin Mcpherson (Out of Payroll) 100 000 $ (1)
Lasse Kukkonen 100 000 $ (2)
Jani Hakanpaa 100 000 $ (3)
Philip Samuelsson 100 000 $ (3)
Zack Smith 100 000 $ (1)
Dmitri Kugryshev 100 000 $ (3)
Alexander Avtsin 95 000 $ (3)
Marcus Foligno 90 000 $ (1)
Stephen Michalek 90 000 $ (2)
Dustin Walsh 85 000 $ (2)
Keegan Lowe 80 000 $ (1)
Kory Nagy 75 000 $ (3)
Dominik Volek 75 000 $ (3)
Jeremy Boyce-Rotevall 70 000 $ (1)
Colin Suellentrop 55 000 $ (1)
Michael St-Croix 50 000 $ (2)
Tyrel Seaman 50 000 $ (2)
Anton Zlobin 50 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 2 810 000 $
Year 11 : 1 715 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 810 000 $
Year 11 : 1 715 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 86 $ - 6 570 - 93,85%
Level 2: 5000 - 59 $ - 4 306 - 86,13%
Level 3: 2000 - 35 $ - 1 815 - 90,76%
Level 4: 4000 - 21 $ - 3 865 - 96,62%
Luxury : 1000 - 181 $ - 826 - 82,61%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 697 - 84,87%
Farm Level 2: 1000 - 19 $ - 664 - 66,43%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17 382 - 91,48%
Average Income per Game1 563 179 $
Year to Date Revenue14 068 608 $
Farm
Home Games Left32
Average Attendance - %2 362 - 78,73%
Average Income per Game108 635 $
Year to Date Revenue977 718 $

Expense

Pro Players Total Salaries68 800 000 $
Farm Players Total Salaries3 220 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 968 445 $
Farm Year To Date Expenses714 767 $
Pro Salary Cap To Date14 836 889 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 021 717 $
Farm Estimated Season Revenue3 476 331 $
Pro Remaining Season Days146
Pro Expenses Per Days371 123 $
Pro Estimated Expenses54 183 958 $
Farm Remaining Season Days145
Farm Expenses Per Days17 849 $
Farm Estimated Expenses2 588 105 $
Estimated Season Expenses56 772 063 $
Season Salary Cap68 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 800 000 $
Current Bank Account18 214 454 $
Projected Bank Account14 940 439 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (4)
Daniel Sedin 8 250 000 $ (1)
Kris Letang 6 500 000 $ (1)
Tyler Myers 6 250 000 $ (2)
Steve Mason 6 250 000 $ (2)
Vincent Trocheck 6 000 000 $ (4)
Alex Goligoski 5 000 000 $ (1)
Jason Zucker 3 650 000 $ (2)
Aaron Dell 2 800 000 $ (1)
Darren Archibald 2 500 000 $ (3)
Jake Dotchin 1 800 000 $ (1)
Toni Rajala 1 800 000 $ (1)
Andrew Ebbett 1 700 000 $ (1)
Rickard Rakell 1 700 000 $ (2)
Samuel Groulx 1 100 000 $ (1)
Clayton Keller 900 000 $ (2)
Mikhail Grigorenko 900 000 $ (1)
Nikolaj Ehlers 900 000 $ (1)
Brett Pesce 900 000 $ (1)
Elias Pettersson 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 68 800 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 050 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 800 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Yohann Auvitu 170 000 $ (3)
Louis Leblanc 170 000 $ (3)
Tyler Cuma 170 000 $ (3)
Kenny Ryan 170 000 $ (2)
Lukas Sedlak 170 000 $ (3)
Justin Falk 140 000 $ (3)
Drew Shore 140 000 $ (1)
Patrick Koudys 140 000 $ (3)
Dmitri Kalinin 120 000 $ (2)
John Ramage 100 000 $ (2)
Andrey Makarov 90 000 $ (2)
Brandon Gormley 85 000 $ (1)
Alexander Khokhlachev 85 000 $ (2)
Tomas Jurco 85 000 $ (1)
Mark Visentin 85 000 $ (1)
Dave Labrecque 85 000 $ (1)
Gemel Smith 85 000 $ (1)
Michal Jordan 85 000 $ (1)
Stefan Noesen 85 000 $ (1)
Zane McIntyre 80 000 $ (1)
Dominik Uher 80 000 $ (1)
Joey Hishon 75 000 $ (1)
Wilhelm Westlund 75 000 $ (3)
Simon Fernholm 75 000 $ (2)
Laurent Dauphin 75 000 $ (3)
Roberts Lipsbergs 75 000 $ (3)
Stephen Silas 75 000 $ (1)
Trevor Carrick 75 000 $ (3)
Graham Black 75 000 $ (1)
Bud Holloway 70 000 $ (1)
Tomas Vincour 65 000 $ (1)
Luke Moffatt 65 000 $ (1)
Total Farm Players32
Salary Commitment
Year 10 : 3 220 000 $
Year 11 : 1 900 000 $
Year 12 : 1 260 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 155 000 $
Year 11 : 1 900 000 $
Year 12 : 1 260 000 $
Year 13 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 7000 - 60 $ - 6 872 - 98,17%
Level 2: 6000 - 40 $ - 5 631 - 93,85%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 3 998 - 99,95%
Luxury : 1000 - 160 $ - 993 - 99,31%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 24 $ - 1 986 - 99,30%
Farm Level 2: 1000 - 8 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 494 - 97,47%
Average Income per Game1 392 052 $
Year to Date Revenue12 528 464 $
Farm
Home Games Left31
Average Attendance - %2 986 - 99,53%
Average Income per Game79 263 $
Year to Date Revenue792 628 $

Expense

Pro Players Total Salaries64 300 000 $
Farm Players Total Salaries3 370 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 441 990 $
Farm Year To Date Expenses725 829 $
Pro Salary Cap To Date14 310 423 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 545 650 $
Farm Estimated Season Revenue2 457 147 $
Pro Remaining Season Days146
Pro Expenses Per Days347 059 $
Pro Estimated Expenses50 670 614 $
Farm Remaining Season Days145
Farm Expenses Per Days18 656 $
Farm Estimated Expenses2 705 120 $
Estimated Season Expenses53 375 734 $
Season Salary Cap64 300 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $4 700 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 300 000 $
Current Bank Account6 805 595 $
Projected Bank Account432 658 $

Pro Players Salaries

Eric Staal 9 000 000 $ (2)
Sean Bergenheim 7 500 000 $ (4)
Derek Stepan 7 500 000 $ (4)
Oliver Ekman Larsson 6 250 000 $ (3)
Mattias Ekholm 5 500 000 $ (5)
Milan Kraft 5 250 000 $ (1)
Antti Niemi 5 000 000 $ (1)
Dougie Hamilton 4 500 000 $ (3)
Brendan Smith 3 000 000 $ (3)
Michal Kempny (Out of Payroll) 1 900 000 $ (1)
Brett Ritchie 1 900 000 $ (1)
Andrej Nestrasil 1 800 000 $ (1)
Kasperi Kapanen 900 000 $ (3)
Artturi Lehkonen (Out of Payroll) 900 000 $ (3)
Viktor Arvidsson 900 000 $ (1)
Juuse Saros 900 000 $ (1)
Sven Baertschi 900 000 $ (1)
Jake Guentzel 900 000 $ (2)
Nikita Zadorov 900 000 $ (2)
Thomas Chabot 900 000 $ (3)
Brady Calla 800 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 67 100 000 $
Year 11 : 47 750 000 $
Year 12 : 36 950 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 66 700 000 $
Year 11 : 47 750 000 $
Year 12 : 36 950 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 100 000 $
Year 11 : 47 750 000 $
Year 12 : 36 950 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Joonas Rask 190 000 $ (3)
TJ Galiardi 180 000 $ (2)
Cameron Gaunce 175 000 $ (3)
Teddy Purcell 160 000 $ (2)
Jared Aulin 160 000 $ (3)
Chad Larose 150 000 $ (1)
Mark Letestu 150 000 $ (2)
Derek Forbort 140 000 $ (1)
Oscar Moller 140 000 $ (2)
Jerome Flaake 140 000 $ (3)
Matt D'Agostini 130 000 $ (1)
Riku Helenius 125 000 $ (3)
Tom Wandell 120 000 $ (1)
Corey Potter 120 000 $ (1)
Peter Regin 110 000 $ (3)
Marco Cousineau 100 000 $ (3)
Teigan Zahn 100 000 $ (3)
Sami Aittokallio 100 000 $ (2)
Alexander Ruuttu 95 000 $ (2)
Michael Ratchuk 90 000 $ (1)
Patrick Sieloff 85 000 $ (2)
Jamie Arniel 80 000 $ (2)
Freddie Hamilton 80 000 $ (2)
Alex Theriau 80 000 $ (2)
Scott Timmins 80 000 $ (2)
Aaron Harstad 80 000 $ (2)
Kyle De Coste 80 000 $ (1)
Richard Nedomlel 70 000 $ (2)
Evgeni Krutikov 60 000 $ (2)
Total Farm Players29
Salary Commitment
Year 10 : 3 370 000 $
Year 11 : 2 540 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 370 000 $
Year 11 : 2 540 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 80 $ - 6 542 - 93,46%
Level 2: 5000 - 41 $ - 5 000 - 100,00%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 972 - 99,30%
Luxury : 1000 - 120 $ - 1 000 - 100,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 28 $ - 1 958 - 97,91%
Farm Level 2: 1000 - 17 $ - 909 - 90,89%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 514 - 97,44%
Average Income per Game1 387 260 $
Year to Date Revenue12 485 338 $
Farm
Home Games Left32
Average Attendance - %2 867 - 95,57%
Average Income per Game100 110 $
Year to Date Revenue900 988 $

Expense

Pro Players Total Salaries68 550 000 $
Farm Players Total Salaries2 320 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 013 098 $
Farm Year To Date Expenses508 230 $
Pro Salary Cap To Date14 881 565 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 392 313 $
Farm Estimated Season Revenue3 203 513 $
Pro Remaining Season Days146
Pro Expenses Per Days369 786 $
Pro Estimated Expenses53 988 756 $
Farm Remaining Season Days145
Farm Expenses Per Days13 011 $
Farm Estimated Expenses1 886 595 $
Estimated Season Expenses55 875 351 $
Season Salary Cap68 550 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $450 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 550 000 $
Current Bank Account10 058 517 $
Projected Bank Account1 778 992 $

Pro Players Salaries

Brad Richards 8 000 000 $ (3)
Dylan Larkin 7 500 000 $ (5)
Henrik Lundqvist 7 500 000 $ (2)
Thomas Vanek 5 700 000 $ (4)
Mark Giordano 5 500 000 $ (1)
Nick Holden 4 800 000 $ (2)
Cam Fowler 4 700 000 $ (2)
Chris Kreider 4 500 000 $ (3)
Nazem Kadri 3 500 000 $ (1)
Brian Boyle 3 200 000 $ (1)
Karl Alzner 2 100 000 $ (1)
Beau Bennett 1 800 000 $ (1)
Quinton Howden 1 800 000 $ (1)
Joakim Ryan 1 800 000 $ (1)
Angelo Esposito 1 750 000 $ (2)
Lucas Lessio 1 000 000 $ (1)
Nicholas Baptiste 900 000 $ (2)
Ryan Tesink 900 000 $ (1)
Calvin Pickard 900 000 $ (1)
Adam Comrie 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 550 000 $
Year 11 : 45 350 000 $
Year 12 : 25 700 000 $
Year 13 : 13 200 000 $
Salary Average Commitment
Year 10 : 68 550 000 $
Year 11 : 45 350 000 $
Year 12 : 25 700 000 $
Year 13 : 13 200 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 550 000 $
Year 11 : 45 350 000 $
Year 12 : 25 700 000 $
Year 13 : 13 200 000 $

Farm Players Salaries

Nikita Filatov 175 000 $ (2)
Connor Carrick 170 000 $ (3)
Marco Scandella 150 000 $ (1)
Erik Gudbranson 150 000 $ (1)
Craig Cunningham 140 000 $ (1)
Cody Eakin 130 000 $ (1)
Nigel Dawes 100 000 $ (1)
Aaron Palushaj 100 000 $ (1)
Jason Missiaen 100 000 $ (1)
Dan O'Regan 90 000 $ (2)
Michael Garnett 90 000 $ (1)
Greg Nemisz 80 000 $ (1)
Nikita Scherbak 75 000 $ (3)
Drew Olson 75 000 $ (1)
Chase de Leo 75 000 $ (3)
Zdenek Kutlak 75 000 $ (1)
Niklas Lucenius 75 000 $ (1)
Eric Chouinard 75 000 $ (1)
Travis Ewanyk 70 000 $ (1)
Jay Rosehill 65 000 $ (1)
Milan Bartovic 65 000 $ (1)
Julien Demers 65 000 $ (1)
Johannes Salmonsson 65 000 $ (1)
Nolan Yonkman 65 000 $ (1)
Total Farm Players24
Salary Commitment
Year 10 : 2 320 000 $
Year 11 : 585 000 $
Year 12 : 320 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 320 000 $
Year 11 : 585 000 $
Year 12 : 320 000 $
Year 13 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - 90 $ - 6 311 - 90,16%
Level 2: 5000 - 65 $ - 3 858 - 77,16%
Level 3: 2000 - 35 $ - 1 829 - 91,45%
Level 4: 4000 - 25 $ - 3 145 - 78,62%
Luxury : 1000 - 175 $ - 984 - 98,44%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 892 - 94,62%
Farm Level 2: 1000 - 15 $ - 961 - 96,09%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16 127 - 84,88%
Average Income per Game1 590 844 $
Year to Date Revenue14 317 599 $
Farm
Home Games Left31
Average Attendance - %2 853 - 95,11%
Average Income per Game114 836 $
Year to Date Revenue1 148 357 $

Expense

Pro Players Total Salaries49 300 000 $
Farm Players Total Salaries1 770 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 810 161 $
Farm Year To Date Expenses445 756 $
Pro Salary Cap To Date10 678 608 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 907 019 $
Farm Estimated Season Revenue3 559 907 $
Pro Remaining Season Days146
Pro Expenses Per Days266 845 $
Pro Estimated Expenses38 959 370 $
Farm Remaining Season Days145
Farm Expenses Per Days10 054 $
Farm Estimated Expenses1 457 830 $
Estimated Season Expenses40 417 200 $
Season Salary Cap49 300 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $19 700 000 $
Estimate Over Minimum Salary Cap of 0 $ 49 300 000 $
Current Bank Account49 325 981 $
Projected Bank Account63 375 707 $

Pro Players Salaries

Zdeno Chara 7 300 000 $ (1)
Jason Pominville 6 000 000 $ (2)
Martin Jones 6 000 000 $ (1)
Milan Lucic 4 900 000 $ (1)
Shayne Gostisbehere 4 500 000 $ (3)
Dennis Persson (Out of Payroll) 3 500 000 $ (2)
Jannik Hansen 3 000 000 $ (1)
Lars Eller 2 500 000 $ (2)
Thomas Hickey 1 500 000 $ (3)
Linus Omark 1 500 000 $ (2)
Jonas Gustavsson 1 400 000 $ (2)
Cody Almond 1 100 000 $ (2)
Akim Aliu 1 000 000 $ (1)
Frederik Gauthier 900 000 $ (3)
Matt Martin 900 000 $ (1)
Anthony DeAngelo 900 000 $ (3)
Alex Tuch 900 000 $ (3)
Anton Slepyshev 900 000 $ (1)
Zachary Sanford 900 000 $ (3)
Bogdan Yakimov 850 000 $ (2)
Scott Mayfield 850 000 $ (1)
Tyler Lewington 750 000 $ (3)
Mason Geertsen 750 000 $ (3)
Total Pro Players23
Salary Commitment
Year 10 : 52 800 000 $
Year 11 : 27 950 000 $
Year 12 : 11 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 52 800 000 $
Year 11 : 27 950 000 $
Year 12 : 11 100 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 52 800 000 $
Year 11 : 27 950 000 $
Year 12 : 11 100 000 $
Year 13 : 0 $

Farm Players Salaries

Zachary Yuen 100 000 $ (3)
Dominic Toninato 90 000 $ (2)
Kurt Etchegary 90 000 $ (3)
Ian Schultz 85 000 $ (1)
Riley Holzapfel 85 000 $ (1)
Joseph Cramarossa 85 000 $ (1)
Viktor Svedberg (Out of Payroll) 80 000 $ (1)
Andrew Welinski (Out of Payroll) 80 000 $ (1)
Max Iafrate 80 000 $ (1)
Stephen Desrochers 75 000 $ (3)
Scott Stajcer 75 000 $ (1)
Jaedon Descheneau 75 000 $ (3)
Philippe Desrosiers 75 000 $ (3)
Brendan Harms 75 000 $ (3)
Curtis Valk 75 000 $ (1)
Daniel Marmenlind 75 000 $ (2)
Jeff Costello 70 000 $ (1)
Dylan Sadowy 70 000 $ (2)
Hunter Smith 70 000 $ (2)
Josh Sterk 65 000 $ (1)
Steven Delisle 65 000 $ (3)
Justin Shugg 60 000 $ (2)
Ryan White 60 000 $ (1)
Kristoff Kontos 60 000 $ (2)
Zack Phillips 55 000 $ (2)
Mitch Wheaton 55 000 $ (1)
Total Farm Players26
Salary Commitment
Year 10 : 1 930 000 $
Year 11 : 1 035 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 930 000 $
Year 11 : 1 035 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 7000 - 100 $ - 5 839 - 83,41%
Level 2: 6000 - 60 $ - 4 005 - 66,74%
Level 3: 3000 - 30 $ - 2 265 - 75,50%
Level 4: 5000 - 20 $ - 3 954 - 79,07%
Luxury : 1000 - 200 $ - 824 - 82,37%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 40 $ - 1 743 - 87,17%
Farm Level 2: 1000 - 20 $ - 837 - 83,73%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16 886 - 76,75%
Average Income per Game1 575 695 $
Year to Date Revenue15 756 947 $
Farm
Home Games Left32
Average Attendance - %2 581 - 86,02%
Average Income per Game111 647 $
Year to Date Revenue1 004 819 $

Expense

Pro Players Total Salaries66 000 000 $
Farm Players Total Salaries2 115 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 608 565 $
Farm Year To Date Expenses501 825 $
Pro Salary Cap To Date14 477 000 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 846 536 $
Farm Estimated Season Revenue3 572 690 $
Pro Remaining Season Days146
Pro Expenses Per Days356 150 $
Pro Estimated Expenses51 997 900 $
Farm Remaining Season Days145
Farm Expenses Per Days11 909 $
Farm Estimated Expenses1 726 805 $
Estimated Season Expenses53 724 705 $
Season Salary Cap66 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $3 000 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 000 000 $
Current Bank Account45 973 761 $
Projected Bank Account44 668 282 $

Pro Players Salaries

Brent Burns 8 000 000 $ (3)
Patrick Marleau 7 000 000 $ (1)
Braden Holtby 5 700 000 $ (2)
Mark Stone 5 500 000 $ (4)
Marc-Edouard Vlasic 5 000 000 $ (5)
Ryan Nugent-Hopkins 5 000 000 $ (1)
Anton Stralman 5 000 000 $ (1)
Ryan O'Reilly 4 500 000 $ (1)
Mike Hoffman 4 500 000 $ (5)
Kris Russell 3 000 000 $ (1)
Gustav Forsling 1 800 000 $ (1)
Luke Glendening 1 750 000 $ (2)
Mattias Janmark 1 750 000 $ (1)
Eddie Lack 1 200 000 $ (2)
Colton Sissons 1 200 000 $ (1)
Philip Danault 1 200 000 $ (1)
Richard Panik 1 200 000 $ (1)
Steven Santini 900 000 $ (3)
Nick Schmaltz 900 000 $ (2)
J.T. Compher 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 66 000 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 66 000 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 66 000 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

John Gilmour 150 000 $ (2)
Jordie Benn 140 000 $ (1)
Austin Watson 100 000 $ (1)
Tucker Poolman 100 000 $ (1)
Cody Goloubef 100 000 $ (1)
Zac Dalpe 90 000 $ (1)
Madison Bowey 90 000 $ (3)
Josh Birkholz 90 000 $ (1)
Kevin Gravel (Out of Payroll) 90 000 $ (1)
Nick Jensen 90 000 $ (1)
Adam Morrison 90 000 $ (1)
Brendan Serville 80 000 $ (1)
Josh Brittain 80 000 $ (1)
Markus Sorensen (Out of Payroll) 80 000 $ (1)
Evan McGrath 75 000 $ (1)
Hudson Fasching 75 000 $ (3)
Ryan Bourque 75 000 $ (1)
Coda Gordon 75 000 $ (3)
Sean Malone 75 000 $ (3)
Justin Daniels 75 000 $ (1)
Luka Gracnar 75 000 $ (3)
Gleason Fournier 75 000 $ (3)
Vinny Saponari 70 000 $ (1)
Fredrik Forsberg 70 000 $ (2)
Niklas Lundstrom 65 000 $ (3)
Brandon Prophet 60 000 $ (2)
Mike Winther 50 000 $ (2)
Total Farm Players27
Salary Commitment
Year 10 : 2 285 000 $
Year 11 : 860 000 $
Year 12 : 530 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 285 000 $
Year 11 : 860 000 $
Year 12 : 530 000 $
Year 13 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 7000 - 75 $ - 6 633 - 94,76%
Level 2: 6000 - 35 $ - 5 634 - 93,90%
Level 3: 3000 - 15 $ - 2 809 - 93,63%
Level 4: 5000 - 14 $ - 4 564 - 91,27%
Luxury : 1500 - 85 $ - 1 179 - 78,58%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 36 $ - 1 438 - 71,89%
Farm Level 2: 1000 - 20 $ - 614 - 61,42%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20 818 - 92,53%
Average Income per Game1 319 501 $
Year to Date Revenue11 875 513 $
Farm
Home Games Left32
Average Attendance - %2 052 - 68,40%
Average Income per Game102 844 $
Year to Date Revenue925 594 $

Expense

Pro Players Total Salaries67 350 000 $
Farm Players Total Salaries3 660 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 326 195 $
Farm Year To Date Expenses801 565 $
Pro Salary Cap To Date14 194 654 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 224 046 $
Farm Estimated Season Revenue3 291 001 $
Pro Remaining Season Days146
Pro Expenses Per Days363 369 $
Pro Estimated Expenses53 051 874 $
Farm Remaining Season Days145
Farm Expenses Per Days20 215 $
Farm Estimated Expenses2 931 175 $
Estimated Season Expenses55 983 049 $
Season Salary Cap67 350 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 650 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 350 000 $
Current Bank Account112 726 796 $
Projected Bank Account102 258 794 $

Pro Players Salaries

Steven Stamkos 10 350 000 $ (5)
Sidney Crosby 9 900 000 $ (4)
Marc-Andre Fleury 8 500 000 $ (2)
Drew Doughty 6 800 000 $ (1)
Aaron Ekblad 5 300 000 $ (1)
Dan Girardi 5 000 000 $ (3)
Cody Hodgson 4 500 000 $ (3)
Erik Haula 3 000 000 $ (2)
Roman Polak 2 300 000 $ (1)
Prab Rai 1 800 000 $ (1)
Emerson Etem 1 800 000 $ (1)
Jake DeBrusk 900 000 $ (3)
Ivan Provorov 900 000 $ (2)
Connor McDavid 900 000 $ (1)
Darnell Nurse 900 000 $ (3)
Auston Matthews 900 000 $ (2)
Mikko Rantanen 900 000 $ (2)
Patrik Laine 900 000 $ (1)
Matthew Tkachuk 900 000 $ (3)
Tristan Jarry 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 67 350 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $
Salary Average Commitment
Year 10 : 67 350 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 350 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $

Farm Players Salaries

Chris Bourque 210 000 $ (3)
Stephen Gionta 200 000 $ (1)
Dmitri Jaskin (Out of Payroll) 175 000 $ (3)
Brett Sonne 175 000 $ (2)
Jordan Nolan 165 000 $ (3)
Yury Alexandrov 165 000 $ (2)
Matt Gilroy 165 000 $ (1)
Chris Wideman 150 000 $ (1)
Anton Lander 150 000 $ (1)
Colin Wilson 140 000 $ (2)
Dylan McIlrath 140 000 $ (3)
Trevor Van Riemsdyk 115 000 $ (1)
Dryden Hunt 115 000 $ (2)
Bruno St-Jacques 110 000 $ (1)
Edward Pasquale 110 000 $ (1)
Barclay Goodrow 110 000 $ (1)
Tomas Kundratek 110 000 $ (1)
Brayden McNabb 110 000 $ (1)
J.T. Brown 110 000 $ (1)
David Booth 100 000 $ (3)
Zack Mitchell 100 000 $ (3)
Gabriel Bourque 100 000 $ (3)
Scott Glennie 95 000 $ (3)
Ryan Sproul 90 000 $ (1)
Scott Harrington 90 000 $ (1)
Tyson Baillie 85 000 $ (3)
Eamon McAdam 75 000 $ (3)
Ales Stezka 75 000 $ (3)
Daniel Muzito-Bagenda 75 000 $ (1)
Daniel Catenacci 75 000 $ (3)
Chris Wagner 75 000 $ (1)
Marc McNulty 75 000 $ (3)
Total Farm Players32
Salary Commitment
Year 10 : 3 835 000 $
Year 11 : 2 065 000 $
Year 12 : 1 470 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 810 000 $
Year 11 : 2 040 000 $
Year 12 : 1 445 000 $
Year 13 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 7000 - 90 $ - 6 268 - 89,54%
Level 2: 6000 - 55 $ - 5 229 - 87,14%
Level 3: 3000 - 30 $ - 2 267 - 75,56%
Level 4: 5000 - 20 $ - 3 931 - 78,62%
Luxury : 1500 - 175 $ - 947 - 63,15%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 45 $ - 1 290 - 64,49%
Farm Level 2: 1000 - 25 $ - 537 - 53,69%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 641 - 82,85%
Average Income per Game1 673 886 $
Year to Date Revenue15 064 976 $
Farm
Home Games Left32
Average Attendance - %1 827 - 60,89%
Average Income per Game101 708 $
Year to Date Revenue915 375 $

Expense

Pro Players Total Salaries69 000 000 $
Farm Players Total Salaries3 040 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 185 311 $
Farm Year To Date Expenses683 502 $
Pro Salary Cap To Date15 053 745 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 564 359 $
Farm Estimated Season Revenue3 254 667 $
Pro Remaining Season Days146
Pro Expenses Per Days372 193 $
Pro Estimated Expenses54 340 178 $
Farm Remaining Season Days145
Farm Expenses Per Days16 882 $
Farm Estimated Expenses2 447 890 $
Estimated Season Expenses56 788 068 $
Season Salary Cap69 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 69 000 000 $
Current Bank Account20 329 619 $
Projected Bank Account20 360 577 $

Pro Players Salaries

Loui Eriksson 8 000 000 $ (4)
Bryan Little 6 500 000 $ (3)
Ondrej Pavelec 5 750 000 $ (1)
Mikael Granlund 5 700 000 $ (2)
Tyler Johnson 5 000 000 $ (1)
Matt Niskanen 4 000 000 $ (1)
Torey Krug 4 000 000 $ (1)
Derek Ryan 3 700 000 $ (4)
Colton Parayko 3 500 000 $ (3)
Marcus Johansson 3 500 000 $ (1)
Carl Soderberg 3 000 000 $ (2)
Philip Larsen 3 000 000 $ (4)
Tomas Hertl 3 000 000 $ (1)
Cody Ceci 2 500 000 $ (3)
Éric Gélinas 2 400 000 $ (1)
Brandon Pirri 1 800 000 $ (1)
Gregory Hofmann 950 000 $ (1)
Nic Petan 900 000 $ (3)
Johan Larsson 900 000 $ (1)
Anthony Stolarz 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 69 000 000 $
Year 11 : 37 700 000 $
Year 12 : 29 000 000 $
Year 13 : 14 700 000 $
Salary Average Commitment
Year 10 : 69 000 000 $
Year 11 : 37 700 000 $
Year 12 : 29 000 000 $
Year 13 : 14 700 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 000 000 $
Year 11 : 37 700 000 $
Year 12 : 29 000 000 $
Year 13 : 14 700 000 $

Farm Players Salaries

Adam Clendening 175 000 $ (3)
Mike Lee 150 000 $ (1)
Jared Coreau 150 000 $ (2)
Mark Fayne 140 000 $ (3)
Mark Flood 140 000 $ (3)
Colin Greening 135 000 $ (3)
Petr Vrana 135 000 $ (3)
Cal O'Reilly 135 000 $ (3)
Lauri Tukonen 135 000 $ (3)
Brett Carson 135 000 $ (3)
Carter Rowney 135 000 $ (2)
Keaton Ellerby 135 000 $ (3)
Patrick Dwyer 120 000 $ (3)
Mike Lundin 100 000 $ (2)
Zach Redmond 90 000 $ (1)
Jared Staal 85 000 $ (1)
Vladimir Ruzicka (Out of Payroll) 85 000 $ (3)
Joe Lavin 80 000 $ (3)
Justin Azevedo 80 000 $ (3)
Corey Trivino 80 000 $ (1)
Nikolai Glukhov 75 000 $ (3)
Zachary Fucale 75 000 $ (3)
Jason Clark 75 000 $ (2)
Joshua Turnbull 75 000 $ (2)
Victor Ohman 75 000 $ (1)
Travis Brown 70 000 $ (2)
Aaron Ness 70 000 $ (2)
Mikko Vainonen 65 000 $ (2)
Joel Mustonen 65 000 $ (1)
Gabryel Paquin-Boudreau 60 000 $ (1)
Total Farm Players30
Salary Commitment
Year 10 : 3 125 000 $
Year 11 : 2 520 000 $
Year 12 : 1 780 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 125 000 $
Year 11 : 2 520 000 $
Year 12 : 1 780 000 $
Year 13 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 142 $ - 3 587 - 59,78%
Level 2: 5000 - 100 $ - 2 485 - 49,70%
Level 3: 2000 - 50 $ - 1 267 - 63,36%
Level 4: 4000 - 46 $ - 1 637 - 40,92%
Luxury : 1000 - 250 $ - 616 - 61,63%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 45 $ - 1 273 - 63,66%
Farm Level 2: 1000 - 18 $ - 756 - 75,61%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %9 592 - 53,29%
Average Income per Game1 474 932 $
Year to Date Revenue14 749 324 $
Farm
Home Games Left32
Average Attendance - %2 029 - 67,64%
Average Income per Game101 001 $
Year to Date Revenue909 006 $

Expense

Pro Players Total Salaries59 200 000 $
Farm Players Total Salaries2 580 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses12 336 896 $
Farm Year To Date Expenses610 083 $
Pro Salary Cap To Date12 205 346 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 722 904 $
Farm Estimated Season Revenue3 232 021 $
Pro Remaining Season Days146
Pro Expenses Per Days319 786 $
Pro Estimated Expenses46 688 756 $
Farm Remaining Season Days145
Farm Expenses Per Days14 409 $
Farm Estimated Expenses2 089 305 $
Estimated Season Expenses48 778 061 $
Season Salary Cap59 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $9 800 000 $
Estimate Over Minimum Salary Cap of 0 $ 59 200 000 $
Current Bank Account11 474 833 $
Projected Bank Account11 651 697 $

Pro Players Salaries

Jack Johnson 6 750 000 $ (2)
Peter Mueller 5 500 000 $ (1)
Connor Hellebuyck 5 000 000 $ (3)
Clarke MacArthur 5 000 000 $ (3)
Matt Read 3 500 000 $ (2)
Tyler Toffoli 3 500 000 $ (2)
Artem Anisimov 3 500 000 $ (2)
Ty Rattie 3 500 000 $ (3)
Mathieu Perreault 3 000 000 $ (1)
Dmitry Kulikov 2 500 000 $ (1)
Seth Griffith (Out of Payroll) 2 400 000 $ (2)
Mark McNeill 1 800 000 $ (1)
Jan Rutta 1 800 000 $ (1)
Josh Manson 1 750 000 $ (1)
Christopher Tanev 1 750 000 $ (2)
David Fisher 1 700 000 $ (1)
Casey Cizikas 1 500 000 $ (3)
Richard Bachman 1 500 000 $ (1)
Linden Vey 1 400 000 $ (1)
Nicolas Deschamps 1 200 000 $ (1)
Andrew Copp 1 200 000 $ (1)
Brady Vail 950 000 $ (3)
Ben Harpur 900 000 $ (3)
Total Pro Players23
Salary Commitment
Year 10 : 61 600 000 $
Year 11 : 38 250 000 $
Year 12 : 16 850 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 61 600 000 $
Year 11 : 38 250 000 $
Year 12 : 16 850 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 61 600 000 $
Year 11 : 38 250 000 $
Year 12 : 16 850 000 $
Year 13 : 0 $

Farm Players Salaries

Marcus Kruger 150 000 $ (3)
Josh Godfrey 150 000 $ (1)
Zac Rinaldo 100 000 $ (1)
Nick Petrecki (Out of Payroll) 100 000 $ (2)
Nathan Moon 100 000 $ (1)
Chris Summers 100 000 $ (1)
Jonathan Racine 100 000 $ (2)
Guillaume Cloutier 100 000 $ (1)
Ben Blood 100 000 $ (1)
Sergey Andronov 100 000 $ (1)
Colten Teubert 100 000 $ (1)
James Livingston 95 000 $ (1)
Vitaly Kolesnik 95 000 $ (1)
Jean-Francois Bérubé 95 000 $ (1)
Brandon Burlon 95 000 $ (1)
Bobby Farnham 95 000 $ (1)
Zachary Hyman 90 000 $ (3)
Marko Dano 90 000 $ (2)
Carl Klingberg 90 000 $ (2)
Joe Basaraba 80 000 $ (1)
Stuart Percy 80 000 $ (1)
Maxime Tanguay 80 000 $ (2)
Chris Calnan 75 000 $ (3)
Brandon Whitney 75 000 $ (3)
Dalton Thrower 75 000 $ (3)
Daniil Zharkov 75 000 $ (3)
Richard Nejezchleb 70 000 $ (2)
Mitchell Moroz 65 000 $ (2)
Kale Kessy 60 000 $ (1)
Total Farm Players29
Salary Commitment
Year 10 : 2 680 000 $
Year 11 : 1 135 000 $
Year 12 : 540 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 680 000 $
Year 11 : 1 135 000 $
Year 12 : 540 000 $
Year 13 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 90 $ - 6 658 - 95,12%
Level 2: 6000 - 48 $ - 5 415 - 90,25%
Level 3: 2000 - 43 $ - 1 522 - 76,11%
Level 4: 4000 - 30 $ - 2 536 - 63,40%
Luxury : 1000 - 245 $ - 628 - 62,80%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 1 978 - 98,89%
Farm Level 2: 1000 - 15 $ - 969 - 96,86%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16 759 - 83,80%
Average Income per Game1 621 559 $
Year to Date Revenue14 594 028 $
Farm
Home Games Left32
Average Attendance - %2 946 - 98,21%
Average Income per Game105 213 $
Year to Date Revenue946 916 $

Expense

Pro Players Total Salaries63 400 000 $
Farm Players Total Salaries2 662 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 070 865 $
Farm Year To Date Expenses628 515 $
Pro Salary Cap To Date14 939 299 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 889 877 $
Farm Estimated Season Revenue3 366 812 $
Pro Remaining Season Days146
Pro Expenses Per Days342 246 $
Pro Estimated Expenses49 967 916 $
Farm Remaining Season Days145
Farm Expenses Per Days14 852 $
Farm Estimated Expenses2 153 540 $
Estimated Season Expenses52 121 456 $
Season Salary Cap63 400 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $5 600 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 400 000 $
Current Bank Account11 515 224 $
Projected Bank Account14 650 457 $

Pro Players Salaries

Evgeni Malkin 9 000 000 $ (5)
Nikita Kucherov 8 000 000 $ (3)
Jonathan Quick 6 750 000 $ (3)
Kevin Shattenkirk 5 250 000 $ (4)
Patrick Eaves 4 500 000 $ (1)
Jaroslav Halak 3 750 000 $ (1)
Scott Hartnell 3 650 000 $ (1)
Olli Maatta (Out of Payroll) 3 500 000 $ (3)
Alexei Emelin (Out of Payroll) 3 500 000 $ (1)
Leo Komarov 2 950 000 $ (2)
Justin Schultz 2 800 000 $ (1)
Michael Frolik 2 750 000 $ (1)
Kevin Hayes 2 500 000 $ (3)
Alexander Petrovic 1 800 000 $ (1)
Oscar Lindberg 1 800 000 $ (1)
Ryan Dzingel 1 750 000 $ (1)
David Rundblad 1 750 000 $ (2)
Radko Gudas 1 500 000 $ (3)
Kelsey Tessier 1 100 000 $ (1)
Zemgus Girgensons 900 000 $ (1)
Mitchell Marner 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 70 400 000 $
Year 11 : 41 200 000 $
Year 12 : 36 500 000 $
Year 13 : 14 250 000 $
Salary Average Commitment
Year 10 : 68 900 000 $
Year 11 : 39 700 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 400 000 $
Year 11 : 41 200 000 $
Year 12 : 36 500 000 $
Year 13 : 14 250 000 $

Farm Players Salaries

Samuel Blais 175 000 $ (3)
Jason Gregoire 150 000 $ (1)
Nicolas Shore 150 000 $ (2)
Adam Polasek 150 000 $ (1)
Alexei Ponikarovsky 140 000 $ (1)
Torrey Mitchell 135 000 $ (3)
Jonathan Matsumoto 115 000 $ (3)
Igor Makarov 115 000 $ (3)
Max Gaede 100 000 $ (1)
Daniel Pribyl 100 000 $ (2)
David Honzik 100 000 $ (1)
Kyle Clifford 100 000 $ (3)
Jhonas Enroth 95 000 $ (3)
Ryan Garbutt 95 000 $ (3)
Jakub Culek 95 000 $ (1)
Matt Donovan 90 000 $ (3)
Greg Pateryn 90 000 $ (3)
Alex Velischek 85 000 $ (1)
Nick Sorensen 80 000 $ (1)
Tyler Wotherspoon 80 000 $ (1)
Zack Stortini 77 500 $ (3)
Yasin Cisse 75 000 $ (3)
Matt Murphy 75 000 $ (3)
Jan Kostalek 75 000 $ (3)
Bradley Eidsness 70 000 $ (1)
Charles-Olivier Rousse 50 000 $ (1)
Total Farm Players26
Salary Commitment
Year 10 : 2 662 500 $
Year 11 : 1 562 500 $
Year 12 : 1 312 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 662 500 $
Year 11 : 1 562 500 $
Year 12 : 1 312 500 $
Year 13 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 7000 - 90 $ - 6 445 - 92,08%
Level 2: 5000 - 50 $ - 5 000 - 100,00%
Level 3: 2000 - 25 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 3 992 - 99,81%
Luxury : 1000 - 200 $ - 756 - 75,64%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 888 - 94,41%
Farm Level 2: 1000 - 15 $ - 944 - 94,42%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 194 - 95,76%
Average Income per Game1 531 228 $
Year to Date Revenue13 781 052 $
Farm
Home Games Left32
Average Attendance - %2 832 - 94,41%
Average Income per Game114 221 $
Year to Date Revenue1 027 992 $

Expense

Pro Players Total Salaries63 750 000 $
Farm Players Total Salaries2 805 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 026 740 $
Farm Year To Date Expenses613 951 $
Pro Salary Cap To Date13 895 187 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 999 296 $
Farm Estimated Season Revenue3 655 083 $
Pro Remaining Season Days146
Pro Expenses Per Days344 118 $
Pro Estimated Expenses50 241 228 $
Farm Remaining Season Days145
Farm Expenses Per Days15 618 $
Farm Estimated Expenses2 264 610 $
Estimated Season Expenses52 505 838 $
Season Salary Cap63 750 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $5 250 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 750 000 $
Current Bank Account5 911 852 $
Projected Bank Account6 060 393 $

Pro Players Salaries

Simon Gagne 7 500 000 $ (1)
Pierre-Marc Bouchard (Out of Payroll) 6 500 000 $ (3)
Alexander Edler 6 000 000 $ (2)
James Neal 6 000 000 $ (1)
Wayne Simmonds 5 000 000 $ (2)
Michal Neuvirth 4 500 000 $ (2)
Josh Bailey 4 150 000 $ (2)
Kyle Palmieri 4 000 000 $ (2)
Mike Condon 3 650 000 $ (2)
Matt Benning 3 500 000 $ (4)
Ryan Spooner 3 500 000 $ (3)
Damon Severson 3 000 000 $ (3)
Jeff Petry 3 000 000 $ (1)
Taylor Beck 1 800 000 $ (1)
Mark Barberio 1 800 000 $ (1)
Tanner Fritz 1 750 000 $ (3)
Riley Sheahan 1 000 000 $ (1)
Phillip Digiuseppe 900 000 $ (2)
Nick Cousins 900 000 $ (1)
Christian Djoos 900 000 $ (3)
William Karlsson 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 70 250 000 $
Year 11 : 47 350 000 $
Year 12 : 19 150 000 $
Year 13 : 3 500 000 $
Salary Average Commitment
Year 10 : 69 750 000 $
Year 11 : 47 350 000 $
Year 12 : 19 150 000 $
Year 13 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 250 000 $
Year 11 : 47 350 000 $
Year 12 : 19 150 000 $
Year 13 : 3 500 000 $

Farm Players Salaries

Matt Frattin 175 000 $ (2)
Alex Plante 170 000 $ (2)
Anthony Bitetto 150 000 $ (1)
Mark Arcobello 150 000 $ (2)
Shane O'Brien 120 000 $ (1)
Maxim Gratchev 100 000 $ (1)
Austin Levi 100 000 $ (2)
Joel Champagne 100 000 $ (2)
Matt Hackett 100 000 $ (1)
Yann Sauve 100 000 $ (1)
Kamil Kreps 100 000 $ (1)
Mirko Hoefflin 95 000 $ (3)
Julian Melchiori 95 000 $ (3)
William Wrenn 90 000 $ (2)
AJ Jenks 85 000 $ (1)
Tyson Sexsmith 85 000 $ (2)
Colin Long 85 000 $ (1)
Logan Shaw 80 000 $ (2)
Timotej Sille 75 000 $ (3)
Justin Haché 75 000 $ (2)
James Melindy 75 000 $ (2)
Elvis Merzlikins 75 000 $ (3)
Curtis Hamilton 75 000 $ (3)
Paul Carey 70 000 $ (2)
Alex Hutchings 70 000 $ (2)
Jamie Devane 70 000 $ (2)
Logan Nelson 65 000 $ (2)
Brent Andrews 65 000 $ (1)
Georgy Guryanov 60 000 $ (1)
Kent Simpson 50 000 $ (2)
Total Farm Players30
Salary Commitment
Year 10 : 2 805 000 $
Year 11 : 1 840 000 $
Year 12 : 415 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 855 000 $
Year 11 : 1 840 000 $
Year 12 : 415 000 $
Year 13 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 93 $ - 5 374 - 76,77%
Level 2: 6000 - 56 $ - 5 264 - 87,73%
Level 3: 2000 - 42 $ - 1 484 - 74,19%
Level 4: 4000 - 31 $ - 2 520 - 63,01%
Luxury : 1000 - 222 $ - 652 - 65,23%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 32 $ - 1 939 - 96,94%
Farm Level 2: 1000 - 14 $ - 945 - 94,46%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %15 294 - 76,47%
Average Income per Game1 516 963 $
Year to Date Revenue15 169 625 $
Farm
Home Games Left32
Average Attendance - %2 883 - 96,11%
Average Income per Game107 124 $
Year to Date Revenue964 116 $

Expense

Pro Players Total Salaries67 500 000 $
Farm Players Total Salaries3 125 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 946 794 $
Farm Year To Date Expenses678 688 $
Pro Salary Cap To Date14 815 248 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 025 838 $
Farm Estimated Season Revenue3 427 968 $
Pro Remaining Season Days146
Pro Expenses Per Days364 171 $
Pro Estimated Expenses53 168 966 $
Farm Remaining Season Days145
Farm Expenses Per Days17 339 $
Farm Estimated Expenses2 514 155 $
Estimated Season Expenses55 683 121 $
Season Salary Cap67 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 500 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 500 000 $
Current Bank Account10 801 648 $
Projected Bank Account5 572 333 $

Pro Players Salaries

Andrei Markov 8 500 000 $ (3)
Mike Richards 7 650 000 $ (2)
Evgeni Dadonov 6 650 000 $ (5)
Patrik Berglund 5 500 000 $ (2)
Max Domi 5 000 000 $ (5)
Robin Lehner 4 000 000 $ (3)
Tomas Plekanec 4 000 000 $ (2)
Patrick Maroon 3 500 000 $ (2)
Carl Gunnarsson (1 Way Contract) 3 400 000 $ (3)
Anthony Duclair 2 500 000 $ (3)
Marc-Andre Gragnani (1 Way Contract) 2 500 000 $ (2)
Melker Karlsson 2 500 000 $ (3)
Christian Dvorak 2 400 000 $ (1)
Jordan Schroeder 2 100 000 $ (2)
Jakub Jerabek 2 100 000 $ (2)
Viktor Fasth 1 600 000 $ (1)
Travis Konecny 900 000 $ (2)
Pierre-Luc Dubois 900 000 $ (3)
Rasmus Ristolainen 900 000 $ (1)
Zach Werenski 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 67 500 000 $
Year 11 : 61 700 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $
Salary Average Commitment
Year 10 : 67 500 000 $
Year 11 : 61 700 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 500 000 $
Year 11 : 61 700 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $

Farm Players Salaries

Anders Nilsson 150 000 $ (2)
Ryan Shannon 150 000 $ (3)
Victor Antipin 140 000 $ (2)
Zbynek Michalek 130 000 $ (1)
Jakub Klepis 125 000 $ (2)
Konstantin Koltsov 125 000 $ (2)
Luke Witkowski 115 000 $ (2)
Ryan Potulny 110 000 $ (1)
Thomas Vannelli 100 000 $ (1)
Reece Scarlett 100 000 $ (3)
Harry Zolnierczyk 100 000 $ (1)
Maxim Mamin 100 000 $ (3)
Colton Sceviour 100 000 $ (1)
Jerome Samson 95 000 $ (1)
Garnet Hathaway 95 000 $ (2)
Ludwig Blomstrand 90 000 $ (1)
Andrew Mangiapane 90 000 $ (3)
Dean Kukan 90 000 $ (2)
Charles Hudon 90 000 $ (2)
Blake Weyrick 90 000 $ (2)
Boris Valabik 85 000 $ (1)
Keith Aulie 85 000 $ (2)
Hunter Shinkaruk 85 000 $ (2)
JC Lipon 85 000 $ (2)
Kevin Roy 80 000 $ (1)
Ebbe Sionas 75 000 $ (3)
Simon Hjalmarsson 75 000 $ (3)
Gustav Olofsson 75 000 $ (3)
Geoff Platt 75 000 $ (3)
Mackenzie MacEachern 75 000 $ (1)
Anthony Camara 75 000 $ (1)
Keegan Kanzig 70 000 $ (1)
Total Farm Players32
Salary Commitment
Year 10 : 3 125 000 $
Year 11 : 2 015 000 $
Year 12 : 740 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 100 000 $
Year 11 : 1 990 000 $
Year 12 : 715 000 $
Year 13 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - 80 $ - 6 529 - 93,28%
Level 2: 5000 - 57 $ - 4 523 - 90,45%
Level 3: 2000 - 32 $ - 1 924 - 96,22%
Level 4: 4000 - 22 $ - 3 549 - 88,73%
Luxury : 1000 - 178 $ - 898 - 89,82%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 916 - 95,80%
Farm Level 2: 1000 - 15 $ - 976 - 97,62%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17 424 - 91,70%
Average Income per Game1 520 373 $
Year to Date Revenue15 203 729 $
Farm
Home Games Left32
Average Attendance - %2 892 - 96,41%
Average Income per Game116 394 $
Year to Date Revenue1 047 550 $

Expense

Pro Players Total Salaries68 150 000 $
Farm Players Total Salaries2 985 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 855 614 $
Farm Year To Date Expenses636 288 $
Pro Salary Cap To Date14 724 073 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 131 560 $
Farm Estimated Season Revenue3 724 622 $
Pro Remaining Season Days146
Pro Expenses Per Days367 647 $
Pro Estimated Expenses53 676 462 $
Farm Remaining Season Days145
Farm Expenses Per Days16 586 $
Farm Estimated Expenses2 404 970 $
Estimated Season Expenses56 081 432 $
Season Salary Cap68 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $850 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 150 000 $
Current Bank Account19 898 412 $
Projected Bank Account14 673 162 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (3)
Jonathan Toews 9 250 000 $ (4)
Aleksander Barkov 7 500 000 $ (5)
John Carlson 6 500 000 $ (4)
Semyon Varlamov 5 700 000 $ (2)
Reilly Smith 4 500 000 $ (1)
Hampus Lindholm 4 000 000 $ (1)
Adam Larsson 4 000 000 $ (1)
Johnny Boychuk 3 000 000 $ (1)
Ondrej Roman 2 250 000 $ (1)
Eric Fehr 1 750 000 $ (3)
Joseph Blandisi 1 700 000 $ (1)
Gabriel Dumont 1 500 000 $ (2)
Christopher Gibson 1 500 000 $ (2)
Michael Mersch 1 000 000 $ (3)
Erik Cernak 900 000 $ (3)
Scott Laughton 900 000 $ (2)
Sébastian Aho 900 000 $ (2)
Adam Pelech 900 000 $ (1)
Elias Lindholm 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 150 000 $
Year 11 : 46 900 000 $
Year 12 : 36 400 000 $
Year 13 : 23 250 000 $
Salary Average Commitment
Year 10 : 67 500 000 $
Year 11 : 46 250 000 $
Year 12 : 35 750 000 $
Year 13 : 23 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 150 000 $
Year 11 : 46 900 000 $
Year 12 : 36 400 000 $
Year 13 : 23 250 000 $

Farm Players Salaries

Jiri Novotny 180 000 $ (1)
Stephane Da Costa 160 000 $ (3)
Matt Moulson 150 000 $ (3)
Zach Trotman 150 000 $ (3)
Jim Slater 150 000 $ (3)
Troy Stetcher 150 000 $ (2)
Jesse Joensuu 130 000 $ (1)
Jarred Tinordi 130 000 $ (2)
Jeff Glass 130 000 $ (2)
Reece Willcox 100 000 $ (3)
Kieran Millan 100 000 $ (1)
Ben Hanowski 100 000 $ (2)
Keith Seabrook 100 000 $ (2)
Lukas Kaspar 100 000 $ (2)
Ryan Stanton 95 000 $ (2)
Eddie Wittchow 90 000 $ (3)
John Hayden 90 000 $ (3)
Ben Maxwell 90 000 $ (1)
Jacob Lagace 85 000 $ (1)
Tye McGinn 85 000 $ (2)
Scott Kosmachuk 85 000 $ (2)
Patrick Wey 85 000 $ (2)
Marek Zagrapan 80 000 $ (1)
Zachary Sawchenko 75 000 $ (3)
Albert Yarullin 75 000 $ (2)
Jarrod Maidens 75 000 $ (3)
Jordan Subban 75 000 $ (3)
Roy Radke 70 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 2 985 000 $
Year 11 : 2 320 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 985 000 $
Year 11 : 2 320 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 7000 - 95 $ - 5 237 - 74,81%
Level 2: 6000 - 65 $ - 3 875 - 64,58%
Level 3: 3000 - 40 $ - 1 587 - 52,88%
Level 4: 4000 - 25 $ - 3 014 - 75,34%
Luxury : 1000 - 190 $ - 792 - 79,19%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 923 - 96,17%
Farm Level 2: 1000 - 15 $ - 948 - 94,80%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %14 503 - 69,06%
Average Income per Game1 458 233 $
Year to Date Revenue14 582 334 $
Farm
Home Games Left31
Average Attendance - %2 871 - 95,71%
Average Income per Game116 193 $
Year to Date Revenue1 161 929 $

Expense

Pro Players Total Salaries68 300 000 $
Farm Players Total Salaries2 585 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 172 191 $
Farm Year To Date Expenses658 358 $
Pro Salary Cap To Date15 040 648 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 205 235 $
Farm Estimated Season Revenue3 601 980 $
Pro Remaining Season Days146
Pro Expenses Per Days368 449 $
Pro Estimated Expenses53 793 554 $
Farm Remaining Season Days145
Farm Expenses Per Days14 435 $
Farm Estimated Expenses2 093 075 $
Estimated Season Expenses55 886 629 $
Season Salary Cap68 300 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $700 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 300 000 $
Current Bank Account21 011 289 $
Projected Bank Account13 931 875 $

Pro Players Salaries

Alex Tanguay 9 000 000 $ (1)
Jeff Carter 7 500 000 $ (2)
Anze Kopitar 7 000 000 $ (1)
Jared Spurgeon 6 000 000 $ (5)
Cory Schneider 5 750 000 $ (3)
Filip Forsberg 5 000 000 $ (4)
Ryan Johansen 5 000 000 $ (1)
Kevin Labanc 4 500 000 $ (5)
John Klingberg 4 500 000 $ (1)
Niklas Hjalmarsson 3 400 000 $ (2)
Matthew Peca 1 800 000 $ (1)
Craig Smith 1 500 000 $ (1)
Magnus Hellberg 1 100 000 $ (1)
Phil DeSimone 1 000 000 $ (1)
Andre Burakowsky 900 000 $ (1)
Travis Sanheim (Out of Payroll) 900 000 $ (3)
Brady Skjei 900 000 $ (1)
Chandler Stephenson 900 000 $ (2)
Tom Wilson 900 000 $ (2)
Jake Mccabe 900 000 $ (1)
Dillon Heatherington 750 000 $ (3)
Total Pro Players21
Salary Commitment
Year 10 : 69 200 000 $
Year 11 : 35 600 000 $
Year 12 : 22 900 000 $
Year 13 : 15 500 000 $
Salary Average Commitment
Year 10 : 69 050 000 $
Year 11 : 35 600 000 $
Year 12 : 22 900 000 $
Year 13 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 200 000 $
Year 11 : 35 600 000 $
Year 12 : 22 900 000 $
Year 13 : 15 500 000 $

Farm Players Salaries

Tim Brent 170 000 $ (2)
Robbie Earl 160 000 $ (1)
Kurtis MacDermid 160 000 $ (2)
Remi Elie (Out of Payroll) 140 000 $ (2)
Mattias Tedenby 135 000 $ (1)
Justin Weller 130 000 $ (2)
Evgeny Medvedev 120 000 $ (3)
David Gilbert 120 000 $ (1)
Evgeny Grachev 100 000 $ (3)
Steve Oleksy 100 000 $ (3)
Stephen Johns 100 000 $ (1)
Rod Pelley 100 000 $ (2)
Mike Blunden 100 000 $ (3)
Casey Borer 100 000 $ (2)
Taylor Doherty 100 000 $ (1)
Mike Hoeffel 100 000 $ (3)
Mattias Modig 90 000 $ (2)
Scott Wedgewood 90 000 $ (2)
Valeri Nichushkin 90 000 $ (3)
Michael McCarron (Out of Payroll) 90 000 $ (2)
Andrew Yogan 85 000 $ (2)
Michael Latta 85 000 $ (1)
Danny Kristo 80 000 $ (1)
Danny Biega (Out of Payroll) 80 000 $ (2)
Evan Cowley 75 000 $ (3)
Adam Marsh 70 000 $ (2)
Colin Jacobs 65 000 $ (1)
Matt Delahey 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 895 000 $
Year 11 : 1 990 000 $
Year 12 : 685 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 895 000 $
Year 11 : 1 990 000 $
Year 12 : 685 000 $
Year 13 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - 85 $ - 6 408 - 91,54%
Level 2: 6000 - 45 $ - 5 512 - 91,86%
Level 3: 3000 - 30 $ - 1 988 - 66,26%
Level 4: 4000 - 25 $ - 3 296 - 82,41%
Luxury : 1000 - 180 $ - 825 - 82,50%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 39 $ - 1 355 - 67,76%
Farm Level 2: 1000 - 19 $ - 594 - 59,42%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 029 - 85,85%
Average Income per Game1 511 421 $
Year to Date Revenue13 602 791 $
Farm
Home Games Left32
Average Attendance - %1 949 - 64,98%
Average Income per Game101 949 $
Year to Date Revenue917 540 $

Expense

Pro Players Total Salaries67 825 000 $
Farm Players Total Salaries2 722 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 091 052 $
Farm Year To Date Expenses562 673 $
Pro Salary Cap To Date14 959 495 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 365 479 $
Farm Estimated Season Revenue3 262 364 $
Pro Remaining Season Days146
Pro Expenses Per Days365 909 $
Pro Estimated Expenses53 422 714 $
Farm Remaining Season Days145
Farm Expenses Per Days15 175 $
Farm Estimated Expenses2 200 375 $
Estimated Season Expenses55 623 089 $
Season Salary Cap67 825 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 175 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 825 000 $
Current Bank Account14 088 986 $
Projected Bank Account10 093 740 $

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) 9 750 000 $ (2)
Marc Savard 7 750 000 $ (1)
Mike Smith 5 750 000 $ (2)
Bobby Ryan 5 500 000 $ (2)
Tyson Barrie 5 400 000 $ (1)
Cam Atkinson 5 000 000 $ (5)
Jake Muzzin 5 000 000 $ (3)
Slava Voynov 3 500 000 $ (2)
Carl Hagelin 3 100 000 $ (1)
Jamie McGinn 2 900 000 $ (1)
Marc-André Bourdon 2 100 000 $ (2)
Tommy Wingels 1 800 000 $ (1)
Jason Garrison 1 800 000 $ (1)
Brandon Yip 1 750 000 $ (2)
Andrew Hammond 1 500 000 $ (2)
Kevin Quick 1 400 000 $ (1)
Landon Ferraro 1 200 000 $ (1)
Jacob Josefson 975 000 $ (1)
Jonathan Drouin 900 000 $ (1)
Adam Tambellini 750 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 67 825 000 $
Year 11 : 40 600 000 $
Year 12 : 10 750 000 $
Year 13 : 5 000 000 $
Salary Average Commitment
Year 10 : 67 825 000 $
Year 11 : 40 600 000 $
Year 12 : 10 750 000 $
Year 13 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 825 000 $
Year 11 : 40 600 000 $
Year 12 : 10 750 000 $
Year 13 : 5 000 000 $

Farm Players Salaries

Philippe Dupuis 175 000 $ (2)
Jeff Schultz 175 000 $ (1)
Morgan Ellis 150 000 $ (2)
Mark Santorelli 140 000 $ (1)
Yan Stastny 140 000 $ (1)
Matt Hunwick 130 000 $ (2)
Shawn Lalonde 100 000 $ (3)
Matt Mahalak 97 500 $ (2)
Cory Emmerton 95 000 $ (1)
Vinni Lettieri 95 000 $ (1)
Harrison Reed 95 000 $ (1)
Jiri Sekac 90 000 $ (1)
Ross Johnston 85 000 $ (1)
Taylor Chorney 80 000 $ (3)
Valeri Vasiliev 80 000 $ (2)
Kyle Jenkins 75 000 $ (3)
Mario Lucia 75 000 $ (2)
Steve Bernier 75 000 $ (2)
Kyle Beach 75 000 $ (3)
Darby Llewellyn 75 000 $ (3)
Erik Thorell 70 000 $ (2)
Edgars Kulda 70 000 $ (1)
Micheal Wall 70 000 $ (2)
Simon Danis-Pepin 70 000 $ (1)
Jackson Houck 70 000 $ (2)
François Tremblay 60 000 $ (1)
Jeremy Williams 60 000 $ (1)
Seth Ambroz 50 000 $ (2)
Maximilien Le Sieur 50 000 $ (2)
Karl Johansson 50 000 $ (2)
Total Farm Players30
Salary Commitment
Year 10 : 2 722 500 $
Year 11 : 1 547 500 $
Year 12 : 405 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 722 500 $
Year 11 : 1 547 500 $
Year 12 : 405 000 $
Year 13 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 69 000 000 $
Available Cap Space

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 13 662 038 $ 67 900 000 $ 1 100 000 $ 67 900 000 $ 2 380 000 $ 27 620 000 $ 203050
BlackHawks 5 531 257 $ 68 150 000 $ 850 000 $ 68 150 000 $ 3 007 500 $ 26 992 500 $ 202848
BlueJacket 2 214 667 $ 70 250 000 $ -1 250 000 $ 70 250 000 $ 2 320 000 $ 27 680 000 $ 222749
Blues 65 104 079 $ 62 050 000 $ 6 950 000 $ 62 050 000 $ 3 300 000 $ 26 700 000 $ 223052
Bruins 26 749 205 $ 68 450 000 $ 550 000 $ 68 450 000 $ 2 580 000 $ 27 420 000 $ 203050
Canadiens 48 862 306 $ 67 850 000 $ 1 150 000 $ 67 850 000 $ 2 745 000 $ 27 255 000 $ 212647
Canucks 48 967 805 $ 68 350 000 $ 650 000 $ 68 350 000 $ 2 375 000 $ 27 625 000 $ 202747
Capitals 6 405 074 $ 63 600 000 $ 5 400 000 $ 63 600 000 $ 2 330 000 $ 27 670 000 $ 212748
Coyotes 7 673 788 $ 68 000 000 $ 1 000 000 $ 68 000 000 $ 2 650 000 $ 27 350 000 $ 203050
Devils 32 877 987 $ 68 275 000 $ 725 000 $ 68 275 000 $ 2 444 500 $ 27 555 500 $ 212849
Ducks 3 940 179 $ 68 250 000 $ 750 000 $ 68 250 000 $ 2 932 500 $ 27 067 500 $ 203151
Flames 86 327 831 $ 59 775 000 $ 9 225 000 $ 59 775 000 $ 2 857 500 $ 27 142 500 $ 222850
Flyers 9 188 994 $ 61 250 000 $ 7 750 000 $ 61 250 000 $ 1 990 000 $ 28 010 000 $ 232548
GoldenKnights 10 753 931 $ 69 000 000 $ 0 $ 69 000 000 $ 2 807 500 $ 27 192 500 $ 232851
Hurricanes 12 292 334 $ 68 200 000 $ 800 000 $ 68 200 000 $ 3 255 000 $ 26 745 000 $ 203050
Islanders 34 699 142 $ 68 950 000 $ 50 000 $ 68 950 000 $ 2 547 500 $ 27 452 500 $ 202949
Jets 132 235 139 $ 68 300 000 $ 700 000 $ 68 300 000 $ 2 505 000 $ 27 495 000 $ 222749
Kings 39 793 020 $ 67 250 000 $ 1 750 000 $ 67 250 000 $ 2 440 000 $ 27 560 000 $ 202848
Lightning 18 214 454 $ 68 800 000 $ 200 000 $ 68 800 000 $ 3 220 000 $ 26 780 000 $ 203252
MapleLeafs 6 805 595 $ 64 300 000 $ 4 700 000 $ 64 300 000 $ 3 370 000 $ 26 630 000 $ 212950
Nordiques 10 058 517 $ 68 550 000 $ 450 000 $ 68 550 000 $ 2 320 000 $ 27 680 000 $ 202444
Oilers 49 325 981 $ 49 300 000 $ 19 700 000 $ 49 300 000 $ 1 770 000 $ 28 230 000 $ 232649
Panthers 45 973 761 $ 66 000 000 $ 3 000 000 $ 66 000 000 $ 2 115 000 $ 27 885 000 $ 202747
Penguins 112 726 796 $ 67 350 000 $ 1 650 000 $ 67 350 000 $ 3 660 000 $ 26 340 000 $ 203252
Predators 20 329 619 $ 69 000 000 $ 0 $ 69 000 000 $ 3 040 000 $ 26 960 000 $ 203050
Rangers 11 474 833 $ 59 200 000 $ 9 800 000 $ 59 200 000 $ 2 580 000 $ 27 420 000 $ 232952
RedWings 11 515 224 $ 63 400 000 $ 5 600 000 $ 63 400 000 $ 2 662 500 $ 27 337 500 $ 212647
Sabres 5 911 852 $ 63 750 000 $ 5 250 000 $ 63 750 000 $ 2 805 000 $ 27 195 000 $ 213051
Senators 10 801 648 $ 67 500 000 $ 1 500 000 $ 67 500 000 $ 3 125 000 $ 26 875 000 $ 203252
Sharks 19 898 412 $ 68 150 000 $ 850 000 $ 68 150 000 $ 2 985 000 $ 27 015 000 $ 202848
Stars 21 011 289 $ 68 300 000 $ 700 000 $ 68 300 000 $ 2 585 000 $ 27 415 000 $ 212849
Wild 14 088 986 $ 67 825 000 $ 1 175 000 $ 67 825 000 $ 2 722 500 $ 27 277 500 $ 203050