Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 27 septembre 2020 at 12:34

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - 90 $ - 7 304 - 91,29%
Level 2: 6000 - 57 $ - 5 218 - 86,97%
Level 3: 3000 - 23 $ - 2 585 - 86,15%
Level 4: 5000 - 17 $ - 4 111 - 82,23%
Luxury : 1000 - 184 $ - 849 - 84,88%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 269 - 63,46%
Farm Level 2: 1000 - 25 $ - 559 - 55,85%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %20 067 - 87,25%
Average Income per Game1 748 781 $
Year to Date Revenue13 990 247 $
Farm
Home Games Left12
Average Attendance - %1 828 - 60,93%
Average Income per Game101 643 $
Year to Date Revenue813 141 $

Expense

Pro Players Total Salaries69 916 667 $
Farm Players Total Salaries2 292 583 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 454 948 $
Farm Year To Date Expenses940 125 $
Pro Salary Cap To Date26 260 772 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 985 370 $
Farm Estimated Season Revenue1 219 712 $
Pro Remaining Season Days63
Pro Expenses Per Days683 657 $
Pro Estimated Expenses43 070 391 $
Farm Remaining Season Days65
Farm Expenses Per Days22 787 $
Farm Estimated Expenses1 481 155 $
Estimated Season Expenses44 551 546 $
Season Salary Cap69 916 667 $
Estimate Under Maximum Salary Cap of 70 000 000 $83 333 $
Estimate Over Minimum Salary Cap of 0 $ 69 916 667 $
Current Bank Account715 222 $
Projected Bank Account(21 631 242 $)

Pro Players Salaries

Steven Stamkos 10 350 000 $ (4)
Tyler Seguin 9 000 000 $ (2)
Taylor Hall 8 000 000 $ (3)
Sean Monahan 6 800 000 $ (1)
John Gibson 6 300 000 $ (1)
Alexander Edler 6 000 000 $ (1)
Brandon Saad 5 300 000 $ (1)
Nate Schmidt 4 500 000 $ (4)
Justin Faulk 4 300 000 $ (1)
Ryan Pilon 1 000 000 $ (2)
Dominik Kubalik 925 000 $ (1)
Adam Gaudette 916 667 $ (1)
Nick Ritchie 900 000 $ (2)
Jake DeBrusk 900 000 $ (2)
Ethan Bear 900 000 $ (3)
Johan Gustafsson 900 000 $ (1)
Griffin Reinhart (Out of Payroll) 850 000 $ (1)
Pius Suter 800 000 $ (1)
Beau Starrett 750 000 $ (2)
Chad Ruhwedel 700 000 $ (1)
Colin Blackwell 675 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 70 766 667 $
Year 12 : 36 300 000 $
Year 13 : 23 750 000 $
Year 14 : 14 850 000 $
Salary Average Commitment
Year 11 : 70 766 667 $
Year 12 : 36 300 000 $
Year 13 : 23 750 000 $
Year 14 : 14 850 000 $
Salary Cap with 1 Way Contract
Year 11 : 70 766 667 $
Year 12 : 36 300 000 $
Year 13 : 23 750 000 $
Year 14 : 14 850 000 $

Farm Players Salaries

Jeremy Smith 125 000 $ (1)
Ethan Werek 110 000 $ (1)
Mat Clark 100 000 $ (3)
Scott Glennie 95 000 $ (2)
Fredrik Pettersson-Wentzel 95 000 $ (1)
Nikita Tryamkin 90 000 $ (1)
Curtis Lazar 90 000 $ (1)
Dayton Rasmussen 90 000 $ (3)
Ville Husso 90 000 $ (3)
Jimmy Hayes 90 000 $ (2)
Gaelan Patterson 85 000 $ (1)
Steven Shipley 85 000 $ (1)
Justin Jokinen 85 000 $ (1)
Robert Czarnik 85 000 $ (1)
Ville Pokka 80 000 $ (1)
Matthew Highmore 77 583 $ (1)
Andreas Soderberg 75 000 $ (1)
Tyler Tucker 75 000 $ (3)
Tobias Eder 75 000 $ (2)
Peter Hrehorcak 75 000 $ (2)
Rasmus Bengtsson 75 000 $ (2)
Maxim Golod 75 000 $ (3)
Geordie Wudrick 75 000 $ (2)
Jack Sadek 75 000 $ (2)
Eric Florchuk 75 000 $ (3)
Luc Snuggerud 75 000 $ (3)
Gregg Sutch 70 000 $ (2)
Total Farm Players27
Salary Commitment
Year 11 : 2 292 583 $
Year 12 : 1 210 000 $
Year 13 : 580 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 292 583 $
Year 12 : 1 210 000 $
Year 13 : 580 000 $
Year 14 : 0 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - 90 $ - 7 377 - 92,21%
Level 2: 6000 - 55 $ - 5 340 - 88,99%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 4 000 - 100,00%
Luxury : 1000 - 190 $ - 826 - 82,64%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 28 $ - 1 961 - 98,06%
Farm Level 2: 1000 - 11 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %19 543 - 93,06%
Average Income per Game1 709 801 $
Year to Date Revenue13 678 410 $
Farm
Home Games Left12
Average Attendance - %2 961 - 98,70%
Average Income per Game94 254 $
Year to Date Revenue754 028 $

Expense

Pro Players Total Salaries64 750 000 $
Farm Players Total Salaries2 910 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 616 511 $
Farm Year To Date Expenses1 082 099 $
Pro Salary Cap To Date26 422 318 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 517 615 $
Farm Estimated Season Revenue1 131 042 $
Pro Remaining Season Days63
Pro Expenses Per Days633 495 $
Pro Estimated Expenses39 910 185 $
Farm Remaining Season Days65
Farm Expenses Per Days28 667 $
Farm Estimated Expenses1 863 355 $
Estimated Season Expenses41 773 540 $
Season Salary Cap64 750 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $5 250 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 750 000 $
Current Bank Account(3 542 773 $)
Projected Bank Account(23 667 656 $)

Pro Players Salaries

Loui Eriksson 8 000 000 $ (3)
Bryan Little 6 500 000 $ (2)
Jeff Petry 5 500 000 $ (4)
Alex Goligoski 4 700 000 $ (3)
Yanni Gourde 4 650 000 $ (1)
Corey Crawford 4 250 000 $ (2)
Mats Zuccarello (1 Way Contract) 4 000 000 $ (2)
Kyle Quincey 3 500 000 $ (1)
Brandon Dubinsky (Out of Payroll) 3 500 000 $ (1)
Derek Grant (1 Way Contract) 3 300 000 $ (2)
Joonas Donskoi 2 800 000 $ (1)
Hampus Lindholm 2 800 000 $ (1)
Eric Gelinas 2 300 000 $ (1)
Barclay Goodrow 2 300 000 $ (1)
Cedric Paquette 2 300 000 $ (1)
Joakim Nordstrom 2 150 000 $ (1)
Jordan Binnington 1 500 000 $ (2)
Sven Andrighetto 1 200 000 $ (1)
Alan Quine 1 200 000 $ (1)
Kevin Fiala 900 000 $ (1)
Robert Hagg 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 68 250 000 $
Year 12 : 37 750 000 $
Year 13 : 18 200 000 $
Year 14 : 5 500 000 $
Salary Average Commitment
Year 11 : 68 250 000 $
Year 12 : 37 750 000 $
Year 13 : 18 200 000 $
Year 14 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 250 000 $
Year 12 : 37 750 000 $
Year 13 : 18 200 000 $
Year 14 : 5 500 000 $

Farm Players Salaries

Jared Cowen 210 000 $ (2)
Casey Cizikas 150 000 $ (2)
Joakim Lindstrom 150 000 $ (2)
Kyle Chipchura 150 000 $ (2)
Adam Janosik 150 000 $ (2)
Jaroslav Janus 150 000 $ (3)
Ryan Sproul 150 000 $ (3)
Kevin Connauton 140 000 $ (1)
Lukas Kaspar 100 000 $ (1)
John Armstrong 100 000 $ (2)
Gabriel Bourque 100 000 $ (2)
Michael Houser 100 000 $ (2)
John Lee 100 000 $ (1)
Taro Hirose 92 500 $ (1)
Robert Baillargeon 90 000 $ (3)
Brian Ferlin 90 000 $ (2)
Allen York 90 000 $ (2)
Jayce Hawryluk 90 000 $ (3)
Matt Martin 90 000 $ (1)
Dakota Mermis 80 000 $ (1)
Marek Tvrdon 80 000 $ (3)
Gavin Bayreuther 80 000 $ (1)
Raphael Bussieres 80 000 $ (3)
Henri Ikonen 75 000 $ (1)
Nikolai Glukhov 75 000 $ (2)
Nick Oliver 75 000 $ (1)
Brian Hart 72 500 $ (1)
Total Farm Players27
Salary Commitment
Year 11 : 2 910 000 $
Year 12 : 2 005 000 $
Year 13 : 640 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 910 000 $
Year 12 : 2 005 000 $
Year 13 : 640 000 $
Year 14 : 0 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 8000 - 90 $ - 6 823 - 85,28%
Level 2: 6000 - 55 $ - 5 231 - 87,18%
Level 3: 3000 - 30 $ - 2 445 - 81,50%
Level 4: 5000 - 20 $ - 4 367 - 87,33%
Luxury : 1500 - 115 $ - 1 138 - 75,87%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 860 - 92,99%
Farm Level 2: 1000 - 15 $ - 865 - 86,46%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %20 003 - 85,12%
Average Income per Game1 723 640 $
Year to Date Revenue13 789 123 $
Farm
Home Games Left12
Average Attendance - %2 725 - 90,82%
Average Income per Game113 491 $
Year to Date Revenue907 930 $

Expense

Pro Players Total Salaries69 925 000 $
Farm Players Total Salaries3 043 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 349 520 $
Farm Year To Date Expenses1 201 806 $
Pro Salary Cap To Date27 155 320 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 683 684 $
Farm Estimated Season Revenue1 361 895 $
Pro Remaining Season Days63
Pro Expenses Per Days683 738 $
Pro Estimated Expenses43 075 494 $
Farm Remaining Season Days65
Farm Expenses Per Days29 938 $
Farm Estimated Expenses1 945 970 $
Estimated Season Expenses45 021 464 $
Season Salary Cap69 925 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $75 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 925 000 $
Current Bank Account195 985 $
Projected Bank Account(22 779 900 $)

Pro Players Salaries

Carey Price 9 250 000 $ (5)
David Pastrnak 8 000 000 $ (5)
Claude Giroux 8 000 000 $ (3)
Nathan MacKinnon 7 750 000 $ (1)
Victor Hedman 7 000 000 $ (4)
Sean Couturier 5 000 000 $ (2)
Rasmus Ristolainen 4 800 000 $ (1)
Brayden Schenn 4 500 000 $ (1)
Erik Johnson 4 175 000 $ (2)
Calle Jarnkrok 1 500 000 $ (1)
Carter Rowney 1 350 000 $ (2)
Eric Tangradi 1 200 000 $ (1)
Dustin Boyd 1 100 000 $ (2)
Alex Tuch 900 000 $ (2)
Noah Hanifin 900 000 $ (2)
Alex Debrincat 900 000 $ (2)
Cale Makar 900 000 $ (3)
Malcolm Subban 900 000 $ (2)
Anthony DeAngelo 900 000 $ (2)
Jakub Vrana 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 11 : 69 925 000 $
Year 12 : 50 175 000 $
Year 13 : 33 150 000 $
Year 14 : 24 250 000 $
Salary Average Commitment
Year 11 : 69 800 000 $
Year 12 : 50 050 000 $
Year 13 : 33 025 000 $
Year 14 : 24 125 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 925 000 $
Year 12 : 50 175 000 $
Year 13 : 33 150 000 $
Year 14 : 24 250 000 $

Farm Players Salaries

Fredrik Claesson 150 000 $ (1)
Josh Unice 150 000 $ (2)
Nathan Gerbe 140 000 $ (2)
Colin Miller 140 000 $ (1)
Bobby Sanguinetti 140 000 $ (2)
Shaone Morrisonn 140 000 $ (1)
Jonny Brodzinski 140 000 $ (2)
Brock Beukeboom 120 000 $ (1)
Mattias Tedenby 110 000 $ (2)
Chris Terry 110 000 $ (2)
Artur Gavrus 110 000 $ (2)
Stefan Legein 100 000 $ (1)
Jacob Deserres 100 000 $ (1)
Joel Kellman 92 500 $ (1)
Jori Lehtera 91 000 $ (2)
Andy Andreoff 90 000 $ (1)
Jason Kasdorf 90 000 $ (3)
Zachary Sanford 90 000 $ (2)
Carter Verhaeghe 90 000 $ (3)
Brendan Gaunce 90 000 $ (1)
Duncan Siemens 90 000 $ (1)
Peter Cehlarik 75 000 $ (3)
Dmitri Yudin 75 000 $ (3)
Morgan Klimchuk 75 000 $ (2)
Vyacheslav Leshchenko 75 000 $ (2)
Gage Ausmus 75 000 $ (2)
Rushan Rafikov 75 000 $ (2)
Andreas Borgman 75 000 $ (2)
Sergey Tolchinsky 75 000 $ (2)
Antti Suomela 70 000 $ (1)
Total Farm Players30
Salary Commitment
Year 11 : 3 043 500 $
Year 12 : 1 861 000 $
Year 13 : 330 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 043 500 $
Year 12 : 1 861 000 $
Year 13 : 330 000 $
Year 14 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - 95 $ - 6 667 - 83,34%
Level 2: 6000 - 55 $ - 5 235 - 87,26%
Level 3: 3000 - 30 $ - 2 369 - 78,95%
Level 4: 4000 - 25 $ - 3 322 - 83,04%
Luxury : 1500 - 185 $ - 802 - 53,47%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 35 $ - 1 812 - 90,62%
Farm Level 2: 1000 - 24 $ - 560 - 56,04%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18 394 - 81,75%
Average Income per Game1 706 674 $
Year to Date Revenue13 653 395 $
Farm
Home Games Left12
Average Attendance - %2 373 - 79,09%
Average Income per Game110 983 $
Year to Date Revenue887 860 $

Expense

Pro Players Total Salaries69 300 000 $
Farm Players Total Salaries3 607 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 682 773 $
Farm Year To Date Expenses1 385 080 $
Pro Salary Cap To Date26 488 599 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 480 092 $
Farm Estimated Season Revenue1 331 790 $
Pro Remaining Season Days63
Pro Expenses Per Days677 670 $
Pro Estimated Expenses42 693 210 $
Farm Remaining Season Days65
Farm Expenses Per Days35 310 $
Farm Estimated Expenses2 295 150 $
Estimated Season Expenses44 988 360 $
Season Salary Cap69 300 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $700 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 300 000 $
Current Bank Account61 741 851 $
Projected Bank Account38 565 373 $

Pro Players Salaries

Brad Marchand 8 000 000 $ (3)
Alexander Semin 7 500 000 $ (3)
Sergei Bobrovsky 6 500 000 $ (1)
Jason Spezza 6 000 000 $ (2)
Kyle Turris 5 500 000 $ (2)
Anders Lee 5 000 000 $ (4)
Jake Gardiner 4 500 000 $ (3)
Ryan Ellis 4 000 000 $ (1)
Evander Kane 3 500 000 $ (1)
Tim Schaller 2 500 000 $ (3)
Xavier Ouellet 2 300 000 $ (1)
Josh Jooris 2 300 000 $ (1)
Vinnie Hinostroza 2 300 000 $ (1)
Michael Leighton 1 850 000 $ (1)
Simon Despres 1 800 000 $ (1)
Brenden Dillon 1 700 000 $ (3)
Jordan Caron 1 200 000 $ (1)
Martin Marincin 1 200 000 $ (1)
Joel Armia 900 000 $ (1)
Teddy Blueger 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 69 300 000 $
Year 12 : 40 700 000 $
Year 13 : 29 200 000 $
Year 14 : 5 000 000 $
Salary Average Commitment
Year 11 : 69 300 000 $
Year 12 : 40 700 000 $
Year 13 : 29 200 000 $
Year 14 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 300 000 $
Year 12 : 40 700 000 $
Year 13 : 29 200 000 $
Year 14 : 5 000 000 $

Farm Players Salaries

Jesper Fast 300 000 $ (1)
Miikka Salomaki 265 000 $ (2)
Dale Weise 185 000 $ (3)
Alexander Urbom 170 000 $ (3)
Spencer Machacek 165 000 $ (2)
Nikolai Kulemin 165 000 $ (2)
Keith Kinkaid 165 000 $ (3)
James Sheppard 155 000 $ (2)
Thomas Larkin 150 000 $ (3)
Mathieu Corbeil 120 000 $ (1)
Klas Dahlbeck 120 000 $ (1)
Kirill Lyamin 115 000 $ (3)
Ben Smith 110 000 $ (2)
Marek Viedensky 100 000 $ (3)
Antoine Lafleur 95 000 $ (1)
Zach Whitecloud 92 500 $ (1)
Ben Ryan 90 000 $ (1)
Alexei Marchenko 90 000 $ (1)
Philip McRae 90 000 $ (2)
Ludvig Rensfeldt 85 000 $ (1)
Brett Lernout 75 000 $ (3)
Tyler Pitlick 75 000 $ (1)
Daniel Audette 75 000 $ (3)
Dexter Dancs 75 000 $ (2)
Erik Karlsson (foward) 75 000 $ (2)
Henrik Samuelsson 75 000 $ (1)
Jaynen Rissling 70 000 $ (1)
Brett Bulmer 70 000 $ (2)
Dillon Donnelly 65 000 $ (1)
Philip Tot 65 000 $ (1)
Max Friberg 60 000 $ (1)
Total Farm Players31
Salary Commitment
Year 11 : 3 607 500 $
Year 12 : 2 205 000 $
Year 13 : 1 035 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 612 500 $
Year 12 : 2 205 000 $
Year 13 : 1 035 000 $
Year 14 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - 92 $ - 7 160 - 89,50%
Level 2: 6000 - 57 $ - 5 233 - 87,21%
Level 3: 3000 - 26 $ - 2 513 - 83,76%
Level 4: 5000 - 21 $ - 4 066 - 81,33%
Luxury : 1500 - 133 $ - 1 099 - 73,25%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 38 $ - 1 534 - 76,71%
Farm Level 2: 1000 - 17 $ - 939 - 93,90%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %20 070 - 85,41%
Average Income per Game1 767 909 $
Year to Date Revenue14 143 272 $
Farm
Home Games Left12
Average Attendance - %2 473 - 82,44%
Average Income per Game106 198 $
Year to Date Revenue849 585 $

Expense

Pro Players Total Salaries66 900 000 $
Farm Players Total Salaries2 470 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 752 434 $
Farm Year To Date Expenses1 005 942 $
Pro Salary Cap To Date26 558 259 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 214 908 $
Farm Estimated Season Revenue1 274 378 $
Pro Remaining Season Days63
Pro Expenses Per Days654 369 $
Pro Estimated Expenses41 225 247 $
Farm Remaining Season Days65
Farm Expenses Per Days24 476 $
Farm Estimated Expenses1 590 940 $
Estimated Season Expenses42 816 187 $
Season Salary Cap66 900 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $3 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 900 000 $
Current Bank Account8 574 844 $
Projected Bank Account(11 752 057 $)

Pro Players Salaries

Jamie Benn 8 500 000 $ (1)
P.K. Subban 8 000 000 $ (4)
Jack Eichel 7 300 000 $ (1)
Logan Couture 6 000 000 $ (3)
Oscar Klefbom 5 050 000 $ (1)
Dan Girardi 5 000 000 $ (2)
Christian Dvorak 4 000 000 $ (3)
Jason Zucker 3 650 000 $ (1)
Tyler Toffoli 3 500 000 $ (1)
Nikita Zaitsev 3 150 000 $ (1)
Jay Beagle 2 700 000 $ (2)
Victor Rask (Out of Payroll) 2 500 000 $ (1)
Mike Condon 2 350 000 $ (1)
Jujhar Khaira 1 750 000 $ (2)
Louie Caporusso 900 000 $ (1)
Mackenzie Blackwood 900 000 $ (3)
Marcus Pettersson 900 000 $ (2)
Boo Nieves 900 000 $ (1)
John Quenneville 900 000 $ (3)
Carson Soucy 750 000 $ (1)
Patrick Russell 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 69 400 000 $
Year 12 : 30 150 000 $
Year 13 : 19 800 000 $
Year 14 : 8 000 000 $
Salary Average Commitment
Year 11 : 69 400 000 $
Year 12 : 30 150 000 $
Year 13 : 19 800 000 $
Year 14 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 400 000 $
Year 12 : 30 150 000 $
Year 13 : 19 800 000 $
Year 14 : 8 000 000 $

Farm Players Salaries

Raphael Diaz 180 000 $ (1)
Kristopher Foucault 150 000 $ (3)
Colby Robak 110 000 $ (2)
Olivier Roy 110 000 $ (1)
Max Nicastro 100 000 $ (2)
James Wright 100 000 $ (2)
Luca Caputi 95 000 $ (1)
Jake Paterson 90 000 $ (1)
Ryan Howse 90 000 $ (1)
Alexandre R. Picard 90 000 $ (2)
Joachim Nermark (Out of Payroll) 90 000 $ (2)
Martin Ouellette 90 000 $ (1)
Tom Gilbert (Out of Payroll) 90 000 $ (2)
Adam Erne 90 000 $ (2)
Sebastian Aho (DEF) 90 000 $ (3)
Brandon Davidson 90 000 $ (1)
Nicolas Kerdiles 85 000 $ (1)
Austin Madaisky 85 000 $ (1)
Johan Sundstrom 80 000 $ (1)
Austen Brassard 80 000 $ (2)
Ben Winnett 80 000 $ (1)
Philip Lane 80 000 $ (1)
Alexei Semenov 80 000 $ (1)
Sebastian Collberg 75 000 $ (1)
Luke Philp 75 000 $ (3)
Benjamin Casavant 75 000 $ (1)
Samuel Kurker 70 000 $ (1)
Max Gardiner 65 000 $ (1)
Matthew Deblouw 65 000 $ (1)
Total Farm Players29
Salary Commitment
Year 11 : 2 650 000 $
Year 12 : 1 065 000 $
Year 13 : 315 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 650 000 $
Year 12 : 1 065 000 $
Year 13 : 315 000 $
Year 14 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - 110 $ - 5 284 - 66,05%
Level 2: 6000 - 90 $ - 2 933 - 48,89%
Level 3: 3000 - 50 $ - 1 303 - 43,44%
Level 4: 5000 - 35 $ - 2 365 - 47,29%
Luxury : 1000 - 150 $ - 996 - 99,63%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 30 $ - 1 876 - 93,80%
Farm Level 2: 1000 - 15 $ - 993 - 99,30%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %12 882 - 56,01%
Average Income per Game1 611 108 $
Year to Date Revenue12 888 860 $
Farm
Home Games Left13
Average Attendance - %2 869 - 95,63%
Average Income per Game101 780 $
Year to Date Revenue712 462 $

Expense

Pro Players Total Salaries68 800 000 $
Farm Players Total Salaries2 660 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 912 640 $
Farm Year To Date Expenses1 106 712 $
Pro Salary Cap To Date26 718 440 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 333 290 $
Farm Estimated Season Revenue1 323 144 $
Pro Remaining Season Days63
Pro Expenses Per Days672 816 $
Pro Estimated Expenses42 387 408 $
Farm Remaining Season Days65
Farm Expenses Per Days26 286 $
Farm Estimated Expenses1 708 590 $
Estimated Season Expenses44 095 998 $
Season Salary Cap68 800 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $1 200 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 800 000 $
Current Bank Account30 125 645 $
Projected Bank Account6 686 081 $

Pro Players Salaries

John Tavares 9 000 000 $ (4)
Martin Havlat 7 900 000 $ (2)
T.J. Oshie 6 500 000 $ (1)
Frederik Andersen 5 800 000 $ (2)
John Klingberg 5 050 000 $ (1)
Ladislav Smid 4 150 000 $ (2)
Sami Vatanen 3 800 000 $ (1)
Craig Smith 3 650 000 $ (2)
Andrej Meszaros 3 300 000 $ (1)
Connor Murphy 2 800 000 $ (1)
Esa Lindell 2 800 000 $ (1)
Maxim Trunev 2 650 000 $ (2)
Charlie Lindgren 2 300 000 $ (1)
Michael Raffl 2 300 000 $ (1)
Radek Faksa 2 300 000 $ (1)
Anthony Beauvillier 900 000 $ (3)
Joel Eriksson Ek 900 000 $ (3)
Andreas Johnsson 900 000 $ (2)
Jacob De La Rose 900 000 $ (1)
Anthony Cirelli 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 11 : 68 800 000 $
Year 12 : 36 750 000 $
Year 13 : 10 800 000 $
Year 14 : 9 000 000 $
Salary Average Commitment
Year 11 : 67 400 000 $
Year 12 : 36 650 000 $
Year 13 : 10 800 000 $
Year 14 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 800 000 $
Year 12 : 36 750 000 $
Year 13 : 10 800 000 $
Year 14 : 9 000 000 $

Farm Players Salaries

Matt Bartkowski 200 000 $ (1)
Brian Gibbons (Out of Payroll) 180 000 $ (1)
Eric O'dell 140 000 $ (1)
Victor Antipin 140 000 $ (1)
Harri Sateri 140 000 $ (2)
Peter Delmas 140 000 $ (2)
Christopher DiDomenico 130 000 $ (2)
Jyrki Jokipakka 110 000 $ (2)
Corban Knight 100 000 $ (3)
Lukas Krajicek 100 000 $ (1)
Julien Pelletier 95 000 $ (2)
Pierre Engvall 92 500 $ (1)
Eric Comrie 90 000 $ (3)
Frederick Gaudreau 90 000 $ (2)
Justin Sefton 90 000 $ (3)
Carsen Twarynski 90 000 $ (3)
Matia Marcantuoni 80 000 $ (2)
Dylan Blujus 80 000 $ (1)
Robin Kovacs 80 000 $ (1)
Carter Ashton 80 000 $ (3)
Jesper Pettersson 80 000 $ (1)
Trevor Moore 77 500 $ (1)
Maxim Letunov 75 000 $ (3)
Alexander Dergachyov 75 000 $ (3)
Chris Bigras (Out of Payroll) 75 000 $ (2)
Blake Speers 75 000 $ (2)
David Musil 70 000 $ (1)
Dante Salituro 70 000 $ (3)
Tanner Richard 70 000 $ (1)
Total Farm Players29
Salary Commitment
Year 11 : 2 915 000 $
Year 12 : 1 605 000 $
Year 13 : 670 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 915 000 $
Year 12 : 1 605 000 $
Year 13 : 670 000 $
Year 14 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 100 $ - 5 929 - 84,70%
Level 2: 5000 - 60 $ - 4 379 - 87,58%
Level 3: 2000 - 35 $ - 1 807 - 90,34%
Level 4: 4000 - 20 $ - 3 989 - 99,73%
Luxury : 1000 - 200 $ - 756 - 75,63%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 878 - 93,91%
Farm Level 2: 1000 - 15 $ - 947 - 94,69%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16 860 - 88,74%
Average Income per Game1 621 386 $
Year to Date Revenue12 971 084 $
Farm
Home Games Left13
Average Attendance - %2 825 - 94,17%
Average Income per Game114 311 $
Year to Date Revenue800 177 $

Expense

Pro Players Total Salaries61 285 000 $
Farm Players Total Salaries2 007 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses25 072 325 $
Farm Year To Date Expenses981 900 $
Pro Salary Cap To Date24 878 161 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 456 626 $
Farm Estimated Season Revenue1 486 043 $
Pro Remaining Season Days63
Pro Expenses Per Days599 854 $
Pro Estimated Expenses37 790 802 $
Farm Remaining Season Days65
Farm Expenses Per Days20 071 $
Farm Estimated Expenses1 304 615 $
Estimated Season Expenses39 095 417 $
Season Salary Cap61 285 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $8 715 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 285 000 $
Current Bank Account34 687 116 $
Projected Bank Account16 534 368 $

Pro Players Salaries

Leon Draisaitl (Out of Payroll) 8 000 000 $ (2)
Justin Williams 6 750 000 $ (1)
Steve Mason 6 250 000 $ (1)
TJ Brodie 6 000 000 $ (4)
Zach Bogosian 5 500 000 $ (3)
Tyler Ennis 5 500 000 $ (3)
Nick Bonino 5 000 000 $ (2)
Adam Henrique 5 000 000 $ (2)
Conor Sheary (Out of Payroll) 4 150 000 $ (2)
Aaron Dell 2 650 000 $ (2)
Marc-Andre Gragnani (1 Way Contract) 2 500 000 $ (1)
Anthony Duclair 2 500 000 $ (2)
John Moore 1 800 000 $ (1)
Tobias Rieder 1 800 000 $ (1)
Jake Hansen 1 500 000 $ (2)
Ivan Vishnevskiy 1 200 000 $ (1)
Magnus Paajarvi 1 200 000 $ (1)
Mark Jankowski 900 000 $ (1)
Dennis Rasmussen 900 000 $ (2)
Slater Koekkoek 900 000 $ (2)
Mirco Mueller 900 000 $ (2)
Jason Dickinson 900 000 $ (3)
Andrei Svechnikov 900 000 $ (3)
Ryan Graves 735 000 $ (1)
Total Pro Players24
Salary Commitment
Year 11 : 73 435 000 $
Year 12 : 50 300 000 $
Year 13 : 18 800 000 $
Year 14 : 6 000 000 $
Salary Average Commitment
Year 11 : 71 335 000 $
Year 12 : 48 200 000 $
Year 13 : 16 700 000 $
Year 14 : 3 900 000 $
Salary Cap with 1 Way Contract
Year 11 : 73 435 000 $
Year 12 : 50 300 000 $
Year 13 : 18 800 000 $
Year 14 : 6 000 000 $

Farm Players Salaries

Scott Darling 150 000 $ (2)
Josh Archibald 150 000 $ (2)
Nigel Dawes (Out of Payroll) 140 000 $ (2)
Damien Brunner (Out of Payroll) 140 000 $ (2)
Jonas Hiller 140 000 $ (2)
Marek Zagrapan 120 000 $ (1)
Joe Morrow 110 000 $ (2)
Jeremy Price 100 000 $ (1)
Timo Pielmeier 100 000 $ (3)
Dennis Gilbert 92 500 $ (1)
Brett Ponich 85 000 $ (1)
Brendan Woods 80 000 $ (1)
Daultan Leveille 80 000 $ (1)
Joey Leach 80 000 $ (1)
Matej Stransky 80 000 $ (1)
Miles Gendron 75 000 $ (3)
Kevin Lynch 75 000 $ (1)
Emile Poirier 75 000 $ (2)
Connor Chatham 75 000 $ (3)
Ivan Telegin 70 000 $ (1)
Henrik Bjorklund 70 000 $ (2)
Emil Lundberg 70 000 $ (1)
Samuel Fejes 70 000 $ (1)
Lukas Sutter 60 000 $ (1)
Total Farm Players24
Salary Commitment
Year 11 : 2 287 500 $
Year 12 : 1 225 000 $
Year 13 : 250 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 287 500 $
Year 12 : 1 225 000 $
Year 13 : 250 000 $
Year 14 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - 90 $ - 7 644 - 95,55%
Level 2: 5000 - 50 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 862 - 93,12%
Level 4: 4000 - 20 $ - 3 947 - 98,68%
Luxury : 1000 - 140 $ - 998 - 99,81%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 45 $ - 1 285 - 64,24%
Farm Level 2: 1000 - 20 $ - 676 - 67,61%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %19 452 - 97,26%
Average Income per Game1 722 815 $
Year to Date Revenue13 782 516 $
Farm
Home Games Left13
Average Attendance - %1 961 - 65,36%
Average Income per Game102 009 $
Year to Date Revenue714 063 $

Expense

Pro Players Total Salaries69 050 000 $
Farm Players Total Salaries2 337 412 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 398 768 $
Farm Year To Date Expenses892 584 $
Pro Salary Cap To Date26 204 579 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 673 774 $
Farm Estimated Season Revenue1 326 117 $
Pro Remaining Season Days63
Pro Expenses Per Days675 243 $
Pro Estimated Expenses42 540 309 $
Farm Remaining Season Days65
Farm Expenses Per Days23 213 $
Farm Estimated Expenses1 508 845 $
Estimated Season Expenses44 049 154 $
Season Salary Cap69 050 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $950 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 050 000 $
Current Bank Account(3 292 748 $)
Projected Bank Account(25 342 011 $)

Pro Players Salaries

Jordan Staal 6 500 000 $ (3)
Jonathan Marchessault 6 500 000 $ (4)
Gabriel Landeskog 6 300 000 $ (1)
Kyle Okposo 6 150 000 $ (2)
Dustin Brown 5 250 000 $ (1)
Petr Mrazek 4 800 000 $ (1)
Tyler Bozak 4 150 000 $ (1)
Dmitri Orlov 3 300 000 $ (1)
David Backes 3 250 000 $ (1)
Dylan DeMelo 2 850 000 $ (2)
Jacob Markstrom 2 500 000 $ (2)
Dwight King 2 500 000 $ (2)
Jonas Brodin 2 300 000 $ (1)
Justin Holl 2 300 000 $ (1)
Justin Braun 2 300 000 $ (1)
Erik Gustafsson 1 800 000 $ (1)
Pierre-Edouard Bellemare 1 800 000 $ (1)
Frank Vatrano 1 800 000 $ (1)
Vladislav Namestnikov 1 500 000 $ (2)
Bryan Rust 1 200 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 69 050 000 $
Year 12 : 28 500 000 $
Year 13 : 13 000 000 $
Year 14 : 6 500 000 $
Salary Average Commitment
Year 11 : 69 050 000 $
Year 12 : 28 500 000 $
Year 13 : 13 000 000 $
Year 14 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 050 000 $
Year 12 : 28 500 000 $
Year 13 : 13 000 000 $
Year 14 : 6 500 000 $

Farm Players Salaries

Anthony Bitetto 225 000 $ (2)
Cody Almond 110 000 $ (1)
Sam Brittain 110 000 $ (2)
David Kampf 90 000 $ (1)
Michael Paliotta 90 000 $ (3)
Daniel Carr 90 000 $ (1)
Dick Axelsson 90 000 $ (2)
Peter Andersson 90 000 $ (3)
Alexandre Picard 90 000 $ (2)
Tyler Motte 90 000 $ (2)
Reid Boucher 90 000 $ (1)
Ryan Button 90 000 $ (3)
Laurent Brossoit 90 000 $ (1)
Ilya Lyubushkin 87 413 $ (1)
Francis Beauvillier 85 000 $ (1)
Andrey Pedan 85 000 $ (1)
Kirill Kabanov 80 000 $ (1)
Eric Knodel 80 000 $ (2)
Marcel Goc 80 000 $ (2)
Daniel Moynihan 75 000 $ (3)
Oscar Dansk 75 000 $ (2)
Linus Arnesson 75 000 $ (1)
Bobby Butler 70 000 $ (2)
Corey Cowick 70 000 $ (2)
Brett Sutter 65 000 $ (1)
Jozef Balej 65 000 $ (1)
Total Farm Players26
Salary Commitment
Year 11 : 2 337 412 $
Year 12 : 1 325 000 $
Year 13 : 345 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 337 412 $
Year 12 : 1 325 000 $
Year 13 : 345 000 $
Year 14 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - 90 $ - 7 526 - 94,08%
Level 2: 5000 - 50 $ - 4 996 - 99,92%
Level 3: 2000 - 36 $ - 1 802 - 90,08%
Level 4: 4000 - 25 $ - 3 173 - 79,33%
Luxury : 1000 - 180 $ - 846 - 84,63%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 892 - 94,60%
Farm Level 2: 1000 - 15 $ - 941 - 94,13%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18 343 - 91,72%
Average Income per Game1 725 381 $
Year to Date Revenue13 803 044 $
Farm
Home Games Left12
Average Attendance - %2 833 - 94,44%
Average Income per Game114 884 $
Year to Date Revenue919 074 $

Expense

Pro Players Total Salaries67 300 000 $
Farm Players Total Salaries2 360 917 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 255 604 $
Farm Year To Date Expenses996 141 $
Pro Salary Cap To Date26 061 428 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 704 566 $
Farm Estimated Season Revenue1 378 611 $
Pro Remaining Season Days63
Pro Expenses Per Days658 252 $
Pro Estimated Expenses41 469 876 $
Farm Remaining Season Days65
Farm Expenses Per Days23 437 $
Farm Estimated Expenses1 523 405 $
Estimated Season Expenses42 993 281 $
Season Salary Cap67 300 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $2 700 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 300 000 $
Current Bank Account(3 464 382 $)
Projected Bank Account(24 374 486 $)

Pro Players Salaries

Zach Parise 9 250 000 $ (3)
Corey Perry 8 750 000 $ (1)
Vladimir Tarasenko 7 000 000 $ (2)
David Krejci 7 000 000 $ (2)
Brett Connolly 4 500 000 $ (4)
Michael Del Zotto 4 000 000 $ (3)
Neal Pionk 4 000 000 $ (4)
Alexander Wennberg 3 800 000 $ (1)
Louis Domingue 3 700 000 $ (1)
Michael Matheson 2 800 000 $ (1)
James Reimer 2 800 000 $ (1)
Markus Hannikainen 1 500 000 $ (1)
Shane Prince 1 500 000 $ (1)
Joakim Andersson 1 250 000 $ (1)
Christian Thomas 1 100 000 $ (2)
Conor Garland (Out of Payroll) 900 000 $ (2)
Madison Bowey 900 000 $ (2)
Brett Kulak 900 000 $ (1)
Alex Kerfoot 900 000 $ (1)
Derrick Pouliot 900 000 $ (1)
Victor Olofsson (Out of Payroll) 767 500 $ (1)
Deven Sideroff 750 000 $ (3)
Total Pro Players22
Salary Commitment
Year 11 : 68 967 500 $
Year 12 : 39 400 000 $
Year 13 : 22 500 000 $
Year 14 : 8 500 000 $
Salary Average Commitment
Year 11 : 67 717 500 $
Year 12 : 38 900 000 $
Year 13 : 22 000 000 $
Year 14 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 967 500 $
Year 12 : 39 400 000 $
Year 13 : 22 500 000 $
Year 14 : 8 500 000 $

Farm Players Salaries

Miles Wood 180 000 $ (1)
Seth Helgeson 140 000 $ (2)
Oskars Bartulis (Out of Payroll) 110 000 $ (1)
Brad Malone 110 000 $ (2)
Jerome Gauthier-Leduc 95 000 $ (2)
Rostislav Olesz 90 000 $ (2)
Denis Bodrov 90 000 $ (1)
Myles Bell 90 000 $ (3)
Chet Pickard 90 000 $ (1)
Linden Rowat 90 000 $ (2)
Mark Alt 90 000 $ (2)
Colin Sullivan 85 000 $ (1)
Patrick McNally 85 000 $ (1)
Nick Ebert 80 000 $ (1)
Tomas Surovy 80 000 $ (2)
Derek Rodwell 80 000 $ (3)
Christoffer Ehn 75 917 $ (1)
Edwin Minney 75 000 $ (2)
Philippe Hudon 75 000 $ (2)
Samuel Noreau 75 000 $ (2)
Nick Magyar 75 000 $ (2)
Jack Dougherty 75 000 $ (3)
Michael Downing 70 000 $ (1)
Olivier Archambault 70 000 $ (2)
Ryan Martindale 65 000 $ (1)
Ruslan Bashkirov 65 000 $ (1)
Travis Ewanyk 60 000 $ (2)
Brandon Hynes 55 000 $ (2)
Blake Clarke 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 11 : 2 470 917 $
Year 12 : 1 425 000 $
Year 13 : 245 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 470 917 $
Year 12 : 1 425 000 $
Year 13 : 245 000 $
Year 14 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 95 $ - 6 081 - 76,01%
Level 2: 5000 - 60 $ - 4 310 - 86,20%
Level 3: 2000 - 40 $ - 1 635 - 81,75%
Level 4: 4000 - 25 $ - 3 100 - 77,49%
Luxury : 1000 - 185 $ - 839 - 83,86%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 895 - 94,73%
Farm Level 2: 1000 - 15 $ - 931 - 93,14%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %15 964 - 79,82%
Average Income per Game1 599 355 $
Year to Date Revenue12 794 841 $
Farm
Home Games Left12
Average Attendance - %2 826 - 94,20%
Average Income per Game114 804 $
Year to Date Revenue918 433 $

Expense

Pro Players Total Salaries67 375 000 $
Farm Players Total Salaries2 053 417 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 200 984 $
Farm Year To Date Expenses793 520 $
Pro Salary Cap To Date26 006 790 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 192 262 $
Farm Estimated Season Revenue1 377 650 $
Pro Remaining Season Days63
Pro Expenses Per Days658 981 $
Pro Estimated Expenses41 515 803 $
Farm Remaining Season Days65
Farm Expenses Per Days20 509 $
Farm Estimated Expenses1 333 085 $
Estimated Season Expenses42 848 888 $
Season Salary Cap67 375 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $2 625 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 375 000 $
Current Bank Account20 037 132 $
Projected Bank Account(2 241 844 $)

Pro Players Salaries

Pavel Datsyuk 7 650 000 $ (1)
Ryan Suter 7 000 000 $ (2)
Evgeny Kuznetsov 7 000 000 $ (4)
Teuvo Teravainen 6 000 000 $ (5)
Jussi Jokinen 6 000 000 $ (3)
Matt Murray 5 750 000 $ (3)
Brent Seabrook 4 850 000 $ (1)
Chris Kreider 4 500 000 $ (2)
Jacob Trouba 3 500 000 $ (2)
Nate Thompson 3 000 000 $ (1)
Nathan Beaulieu 1 800 000 $ (1)
Drake Caggiula 1 700 000 $ (2)
Eric Wellwood 1 500 000 $ (1)
Linus Ullmark 1 325 000 $ (1)
Anton Rodin 1 200 000 $ (1)
Jordan Szwarz 1 000 000 $ (1)
Jordan Schmaltz 900 000 $ (1)
Oliver Bjorkstrand 900 000 $ (1)
Mikhail Sergachev 900 000 $ (3)
Brock McGinn 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 67 375 000 $
Year 12 : 42 350 000 $
Year 13 : 25 650 000 $
Year 14 : 13 000 000 $
Salary Average Commitment
Year 11 : 67 075 000 $
Year 12 : 42 050 000 $
Year 13 : 25 350 000 $
Year 14 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 67 375 000 $
Year 12 : 42 350 000 $
Year 13 : 25 650 000 $
Year 14 : 13 000 000 $

Farm Players Salaries

Brandon Manning 110 000 $ (2)
Michael Hutchinson 110 000 $ (1)
Marcel Noebels 100 000 $ (1)
John McFarland 90 000 $ (2)
Max Reinhart 90 000 $ (1)
Corey Tropp 90 000 $ (3)
Patrik Bartosak 90 000 $ (1)
Andreas Nodl 90 000 $ (1)
Paul Postma 90 000 $ (1)
James Livingston 80 000 $ (2)
Joonas Nattinen 80 000 $ (1)
Dylan Olsen 80 000 $ (1)
Mikhail Vorobyev 78 417 $ (1)
Connor Hurley 75 000 $ (3)
Brandon Hickey 75 000 $ (3)
Ryan Fitzgerald 75 000 $ (2)
Jordy Stallard 75 000 $ (2)
Taylor Cammarata 75 000 $ (2)
Niklas Hansson 75 000 $ (2)
Anthony Florentino 75 000 $ (2)
Avery Peterson 75 000 $ (2)
Loik Leveille 70 000 $ (3)
Curtis Mckenzie 70 000 $ (1)
Matt Mackenzie 70 000 $ (2)
Matt Buckles 65 000 $ (1)
Total Farm Players25
Salary Commitment
Year 11 : 2 053 417 $
Year 12 : 1 110 000 $
Year 13 : 310 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 053 417 $
Year 12 : 1 110 000 $
Year 13 : 310 000 $
Year 14 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - 90 $ - 6 997 - 99,95%
Level 2: 5000 - 65 $ - 3 912 - 78,24%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 934 - 98,34%
Luxury : 1000 - 175 $ - 974 - 97,40%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 929 - 96,47%
Farm Level 2: 1000 - 15 $ - 947 - 94,70%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17 816 - 93,77%
Average Income per Game1 682 269 $
Year to Date Revenue13 458 153 $
Farm
Home Games Left13
Average Attendance - %2 876 - 95,88%
Average Income per Game116 881 $
Year to Date Revenue818 167 $

Expense

Pro Players Total Salaries68 675 000 $
Farm Players Total Salaries2 747 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 523 301 $
Farm Year To Date Expenses1 048 378 $
Pro Salary Cap To Date26 329 132 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 187 230 $
Farm Estimated Season Revenue1 519 453 $
Pro Remaining Season Days63
Pro Expenses Per Days671 602 $
Pro Estimated Expenses42 310 926 $
Farm Remaining Season Days65
Farm Expenses Per Days27 119 $
Farm Estimated Expenses1 762 735 $
Estimated Season Expenses44 073 661 $
Season Salary Cap68 675 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $1 325 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 675 000 $
Current Bank Account(12 820 541 $)
Projected Bank Account(35 187 519 $)

Pro Players Salaries

Nicklas Backstrom 9 500 000 $ (5)
Erik Karlsson 8 500 000 $ (2)
Blake Wheeler 8 000 000 $ (3)
Ben Bishop 6 500 000 $ (4)
J.T. Miller 6 000 000 $ (4)
Anthony Mantha 4 500 000 $ (4)
Michael Grabner 4 000 000 $ (1)
Mika Zibanejad 3 000 000 $ (1)
Carl Hagelin 2 800 000 $ (1)
Braydon Coburn 2 800 000 $ (1)
Chris Tierney 2 300 000 $ (1)
Brandon Pirri 1 800 000 $ (1)
Jordan Oesterle 1 800 000 $ (1)
Brandon Tanev 1 800 000 $ (1)
Igor Shesterkin 925 000 $ (1)
Lawson Crouse 900 000 $ (3)
Joshua Morrissey 900 000 $ (1)
Ryan Pulock 900 000 $ (2)
Lucas Wallmark 900 000 $ (2)
Korbanian Holzer 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 68 675 000 $
Year 12 : 45 700 000 $
Year 13 : 35 400 000 $
Year 14 : 26 500 000 $
Salary Average Commitment
Year 11 : 67 375 000 $
Year 12 : 44 400 000 $
Year 13 : 34 100 000 $
Year 14 : 25 200 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 675 000 $
Year 12 : 45 700 000 $
Year 13 : 35 400 000 $
Year 14 : 26 500 000 $

Farm Players Salaries

Andrew Desjardins 200 000 $ (1)
Tim Heed 175 000 $ (2)
Stanislav Galiev 175 000 $ (2)
Anders Lindback 150 000 $ (2)
Cory Conacher 142 500 $ (2)
Martin Erat 142 500 $ (2)
Matt Tennyson 140 000 $ (2)
Jakub Kindl 120 000 $ (2)
Justin Peters 120 000 $ (2)
Cory Emmerton 102 500 $ (2)
Mark Borowiecki 100 000 $ (1)
Kevin Marshall 100 000 $ (2)
Marcus Hogberg 90 000 $ (3)
Brendan Perlini 90 000 $ (3)
Nikolai Prokhorkin 90 000 $ (3)
Jordon Southorn 90 000 $ (1)
Drayson Bowman 85 000 $ (1)
Marc-Olivier Roy 80 000 $ (3)
Shane Eiserman 75 000 $ (3)
Viktor Crus-Rydberg 75 000 $ (2)
Evan Allen (Out of Payroll) 75 000 $ (2)
Alex Coulombe 75 000 $ (3)
Wiley Sherman (Out of Payroll) 75 000 $ (2)
Luke Lockhart 75 000 $ (3)
Zakhar Arzamastsev 75 000 $ (3)
Jared Hauf 75 000 $ (2)
Fabian Gunnarsson 55 000 $ (1)
Tyler Hill 50 000 $ (1)
Total Farm Players28
Salary Commitment
Year 11 : 2 897 500 $
Year 12 : 2 317 500 $
Year 13 : 650 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 897 500 $
Year 12 : 2 317 500 $
Year 13 : 650 000 $
Year 14 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 8000 - 96 $ - 5 972 - 74,65%
Level 2: 6000 - 66 $ - 3 785 - 63,08%
Level 3: 3000 - 37 $ - 1 729 - 57,63%
Level 4: 4000 - 30 $ - 2 591 - 64,78%
Luxury : 1000 - 175 $ - 987 - 98,71%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 928 - 96,39%
Farm Level 2: 1000 - 17 $ - 953 - 95,25%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %15 064 - 68,47%
Average Income per Game1 603 991 $
Year to Date Revenue12 831 926 $
Farm
Home Games Left12
Average Attendance - %2 880 - 96,01%
Average Income per Game119 645 $
Year to Date Revenue957 163 $

Expense

Pro Players Total Salaries69 985 000 $
Farm Players Total Salaries3 025 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 259 458 $
Farm Year To Date Expenses1 205 884 $
Pro Salary Cap To Date27 065 298 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 247 889 $
Farm Estimated Season Revenue1 435 744 $
Pro Remaining Season Days63
Pro Expenses Per Days684 320 $
Pro Estimated Expenses43 112 160 $
Farm Remaining Season Days65
Farm Expenses Per Days29 762 $
Farm Estimated Expenses1 934 530 $
Estimated Season Expenses45 046 690 $
Season Salary Cap69 985 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $15 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 985 000 $
Current Bank Account65 744 986 $
Projected Bank Account41 381 929 $

Pro Players Salaries

Rick Nash 8 250 000 $ (3)
Joe Thornton 7 850 000 $ (1)
Thomas Greiss 5 750 000 $ (2)
Matt Carle 5 750 000 $ (1)
Mikael Granlund 5 700 000 $ (1)
Cam Barker 5 500 000 $ (1)
Tomas Tatar 5 500 000 $ (4)
Nick Bjugstad 4 000 000 $ (2)
Zack Kassian 3 650 000 $ (2)
Nino Niederreiter 3 650 000 $ (2)
Micheal Ferland 2 800 000 $ (1)
Markus Nutivaara 2 100 000 $ (1)
Michael Frolik 1 800 000 $ (1)
Ben Chiarot 1 500 000 $ (1)
Viktor Tikhonov 1 500 000 $ (2)
Maxim Lapierre 1 350 000 $ (2)
Shea Theodore 900 000 $ (2)
Tom Wilson 900 000 $ (1)
Alex Stalock 785 000 $ (1)
Jake Walman 750 000 $ (3)
Total Pro Players20
Salary Commitment
Year 11 : 69 985 000 $
Year 12 : 35 300 000 $
Year 13 : 14 500 000 $
Year 14 : 5 500 000 $
Salary Average Commitment
Year 11 : 69 485 000 $
Year 12 : 34 800 000 $
Year 13 : 14 000 000 $
Year 14 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 985 000 $
Year 12 : 35 300 000 $
Year 13 : 14 500 000 $
Year 14 : 5 500 000 $

Farm Players Salaries

Jimmy Vesey 210 000 $ (2)
Jeremie Blain 180 000 $ (1)
Steven Kampfer 160 000 $ (1)
Tommy Wingels 150 000 $ (2)
Iiro Pakarinen 140 000 $ (1)
Dalton Prout 140 000 $ (2)
Connor Brown 140 000 $ (2)
Ville Koistinen 135 000 $ (1)
Maxime Lagace 120 000 $ (1)
Sergey Kalinin 120 000 $ (1)
Maxim Shalunov 110 000 $ (2)
Chris Conner 100 000 $ (1)
Tomas Hyka 95 000 $ (1)
Tom Wandell 95 000 $ (2)
Brad Ross 95 000 $ (1)
Mathieu Carle (Out of Payroll) 92 500 $ (1)
Troy Terry 92 500 $ (1)
Nicklas Jensen 90 000 $ (2)
Harrison Ruopp 90 000 $ (2)
Antoine Samuel 90 000 $ (3)
Anthony Peluso 85 000 $ (1)
Antoine Bibeau 80 000 $ (2)
Ben Maxwell 80 000 $ (1)
Riley Holzapfel 77 500 $ (1)
Ryan Macinnis 75 000 $ (2)
Samuel Morin (Out of Payroll) 75 000 $ (3)
Louis-Marc Aubry 70 000 $ (1)
Eric Roy 70 000 $ (1)
Dalton Smith 70 000 $ (1)
Emil Djuse 65 000 $ (2)
Total Farm Players30
Salary Commitment
Year 11 : 3 192 500 $
Year 12 : 1 410 000 $
Year 13 : 165 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 192 500 $
Year 12 : 1 410 000 $
Year 13 : 165 000 $
Year 14 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 8000 - 88 $ - 7 543 - 94,28%
Level 2: 5000 - 55 $ - 4 985 - 99,70%
Level 3: 2000 - 33 $ - 1 974 - 98,70%
Level 4: 4000 - 18 $ - 3 999 - 99,98%
Luxury : 1000 - 185 $ - 809 - 80,90%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 885 - 94,23%
Farm Level 2: 1000 - 15 $ - 938 - 93,83%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %19 310 - 96,55%
Average Income per Game1 726 864 $
Year to Date Revenue13 814 913 $
Farm
Home Games Left12
Average Attendance - %2 823 - 94,10%
Average Income per Game114 451 $
Year to Date Revenue915 607 $

Expense

Pro Players Total Salaries67 930 000 $
Farm Players Total Salaries2 117 412 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 184 161 $
Farm Year To Date Expenses801 132 $
Pro Salary Cap To Date25 989 998 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 722 370 $
Farm Estimated Season Revenue1 373 410 $
Pro Remaining Season Days63
Pro Expenses Per Days664 369 $
Pro Estimated Expenses41 855 247 $
Farm Remaining Season Days65
Farm Expenses Per Days21 118 $
Farm Estimated Expenses1 372 670 $
Estimated Season Expenses43 227 917 $
Season Salary Cap67 930 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $2 070 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 930 000 $
Current Bank Account4 852 899 $
Projected Bank Account(16 279 238 $)

Pro Players Salaries

Paul Stastny 9 000 000 $ (4)
Dion Phaneuf 8 000 000 $ (1)
Marian Gaborik 7 650 000 $ (2)
Henrik Lundqvist 7 500 000 $ (1)
Jakub Voracek 7 150 000 $ (1)
Torey Krug 5 000 000 $ (4)
Ryan Strome 4 800 000 $ (1)
Patric Hornqvist 4 600 000 $ (4)
Brad Richardson 2 655 000 $ (2)
Michal Repik 1 825 000 $ (3)
Roman Horak 1 800 000 $ (1)
Pavel Francouz 950 000 $ (1)
Dylan Strome 900 000 $ (2)
Pavel Buchnevich 900 000 $ (2)
Quinn Hughes 900 000 $ (3)
Ondrej Kase 900 000 $ (1)
Filip Hronek 900 000 $ (3)
Will Butcher 900 000 $ (1)
Brock Boeser 900 000 $ (1)
Devon Toews 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 67 930 000 $
Year 12 : 34 330 000 $
Year 13 : 22 225 000 $
Year 14 : 18 600 000 $
Salary Average Commitment
Year 11 : 67 530 000 $
Year 12 : 33 930 000 $
Year 13 : 22 225 000 $
Year 14 : 18 600 000 $
Salary Cap with 1 Way Contract
Year 11 : 67 930 000 $
Year 12 : 34 330 000 $
Year 13 : 22 225 000 $
Year 14 : 18 600 000 $

Farm Players Salaries

David Rundblad 175 000 $ (1)
Brendan Leipsic 175 000 $ (2)
Cody Sol 100 000 $ (3)
Mark Olver 100 000 $ (1)
Brandon Archibald 100 000 $ (3)
Zach Redmond 90 000 $ (1)
Nicolas Deslauriers 90 000 $ (2)
Marek Langhamer 90 000 $ (3)
Rob O'Gara 90 000 $ (1)
Eric Robinson 87 413 $ (1)
Hannu Toivonen 80 000 $ (1)
Andre Petersson (Out of Payroll) 80 000 $ (2)
Brycen Martin 75 000 $ (3)
Michael Bunting 75 000 $ (3)
Drew Schiestel 75 000 $ (1)
Quentin Shore 70 000 $ (1)
Radek Smolenak 70 000 $ (1)
T.J. Hensick 70 000 $ (1)
Niclas Bergfors 70 000 $ (1)
Colton Gillies 70 000 $ (1)
Justin Kea 70 000 $ (1)
Alexander Svitov 70 000 $ (1)
Etienne Brodeur 65 000 $ (1)
Jason Jaffray 60 000 $ (1)
Jakub Izacky 50 000 $ (1)
Ryan Rehill 50 000 $ (1)
Total Farm Players26
Salary Commitment
Year 11 : 2 197 412 $
Year 12 : 785 000 $
Year 13 : 440 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 197 412 $
Year 12 : 785 000 $
Year 13 : 440 000 $
Year 14 : 0 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - 90 $ - 7 804 - 97,55%
Level 2: 6000 - 60 $ - 4 525 - 75,42%
Level 3: 3000 - 32 $ - 2 370 - 79,00%
Level 4: 4000 - 25 $ - 3 079 - 76,97%
Luxury : 1000 - 190 $ - 834 - 83,40%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 263 - 63,17%
Farm Level 2: 1000 - 25 $ - 540 - 53,98%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18 612 - 84,60%
Average Income per Game1 808 267 $
Year to Date Revenue14 466 134 $
Farm
Home Games Left12
Average Attendance - %1 803 - 60,10%
Average Income per Game100 594 $
Year to Date Revenue804 755 $

Expense

Pro Players Total Salaries66 675 000 $
Farm Players Total Salaries3 079 167 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 798 310 $
Farm Year To Date Expenses1 230 531 $
Pro Salary Cap To Date26 604 114 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 699 201 $
Farm Estimated Season Revenue1 207 132 $
Pro Remaining Season Days63
Pro Expenses Per Days652 184 $
Pro Estimated Expenses41 087 592 $
Farm Remaining Season Days65
Farm Expenses Per Days30 278 $
Farm Estimated Expenses1 968 070 $
Estimated Season Expenses43 055 662 $
Season Salary Cap66 675 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $3 325 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 675 000 $
Current Bank Account7 246 673 $
Projected Bank Account(12 902 656 $)

Pro Players Salaries

Tuukka Rask 7 600 000 $ (3)
Shea Weber 7 500 000 $ (1)
Patrice Bergeron 7 000 000 $ (3)
Travis Zajac 6 000 000 $ (1)
Bo Horvat 5 000 000 $ (3)
David Perron 4 500 000 $ (2)
Charlie Coyle 4 500 000 $ (2)
Seth Jones 3 800 000 $ (1)
Matt Grzelcyk 3 500 000 $ (3)
Mattew Calvert 2 650 000 $ (1)
Vladimir Sobotka 2 325 000 $ (1)
Anders Bjork 2 100 000 $ (2)
Justin Abdelkader 1 925 000 $ (1)
Magnus Hellberg 1 800 000 $ (1)
Zach Hamill 1 450 000 $ (2)
Jonathon Blum 1 400 000 $ (1)
John Marino 925 000 $ (1)
Jared McCann 900 000 $ (1)
Haydn Fleury 900 000 $ (3)
Timo Meier 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 66 675 000 $
Year 12 : 36 550 000 $
Year 13 : 24 000 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 66 175 000 $
Year 12 : 36 050 000 $
Year 13 : 24 000 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 66 675 000 $
Year 12 : 36 550 000 $
Year 13 : 24 000 000 $
Year 14 : 0 $

Farm Players Salaries

Adam Lowry 250 000 $ (2)
Samuel Carrier 180 000 $ (1)
Mackenzie Weegar 175 000 $ (2)
Rocco Grimaldi 150 000 $ (1)
Dustin Tokarski 150 000 $ (2)
Christian Folin 150 000 $ (3)
Nic Dowd 135 000 $ (1)
Ben Hutton 120 000 $ (1)
Dillon Fournier (Out of Payroll) 110 000 $ (2)
Matt Puempel 110 000 $ (2)
Jesse Blacker 110 000 $ (1)
Jared Knight 107 500 $ (1)
Luca Sbisa 100 000 $ (2)
Ilya Mikheyev 92 500 $ (1)
Ivan Barbashev 90 000 $ (2)
Ryan Murphy 90 000 $ (2)
Zach Budish 90 000 $ (3)
Michael Dal Colle 90 000 $ (3)
Jordan Martinook 90 000 $ (1)
Josh Leivo 90 000 $ (1)
Lance Bouma 90 000 $ (2)
Samu Perhonen 90 000 $ (1)
Devante Smith-Pelly 80 000 $ (1)
Dan Blackburn 75 000 $ (1)
Jon Gillies 75 000 $ (2)
Ian McCoshen 75 000 $ (3)
Jonathan Dahlen 75 000 $ (3)
Alexis Binner 75 000 $ (3)
Joona Luoto 74 167 $ (1)
Total Farm Players29
Salary Commitment
Year 11 : 3 189 167 $
Year 12 : 1 795 000 $
Year 13 : 555 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 189 167 $
Year 12 : 1 795 000 $
Year 13 : 555 000 $
Year 14 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - 80 $ - 7 761 - 97,02%
Level 2: 6000 - 45 $ - 5 428 - 90,46%
Level 3: 3000 - 30 $ - 2 503 - 83,44%
Level 4: 4000 - 20 $ - 3 951 - 98,78%
Luxury : 1000 - 180 $ - 848 - 84,79%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 903 - 95,16%
Farm Level 2: 1000 - 15 $ - 960 - 96,00%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %20 491 - 93,14%
Average Income per Game1 652 359 $
Year to Date Revenue13 218 869 $
Farm
Home Games Left12
Average Attendance - %2 863 - 95,44%
Average Income per Game115 843 $
Year to Date Revenue926 747 $

Expense

Pro Players Total Salaries68 525 000 $
Farm Players Total Salaries2 600 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 746 847 $
Farm Year To Date Expenses994 754 $
Pro Salary Cap To Date26 552 667 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 828 304 $
Farm Estimated Season Revenue1 390 120 $
Pro Remaining Season Days63
Pro Expenses Per Days670 146 $
Pro Estimated Expenses42 219 198 $
Farm Remaining Season Days65
Farm Expenses Per Days25 714 $
Farm Estimated Expenses1 671 410 $
Estimated Season Expenses43 890 608 $
Season Salary Cap68 525 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $1 475 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 525 000 $
Current Bank Account1 190 689 $
Projected Bank Account(21 481 495 $)

Pro Players Salaries

Patrick Kane 10 000 000 $ (4)
Duncan Keith 7 000 000 $ (3)
Mark Scheifele 6 500 000 $ (2)
Joe Pavelski 6 000 000 $ (1)
Johnny Gaudreau 5 500 000 $ (1)
Marc Staal 5 500 000 $ (1)
Roman Josi 4 500 000 $ (1)
Jean Gabriel Pageau 4 300 000 $ (1)
Joonas Korpisalo 3 500 000 $ (2)
Danton Heinen 3 300 000 $ (1)
Travis Hamonic (1 Way Contract) 2 500 000 $ (3)
Antoine Roussel 2 400 000 $ (1)
Ryan Reaves 1 400 000 $ (1)
Blake Coleman 1 000 000 $ (2)
Tristan Jarry 900 000 $ (1)
Charlie McAvoy 900 000 $ (1)
Roope Hintz 900 000 $ (3)
Kyle Connor 900 000 $ (1)
Par Lindholm 850 000 $ (1)
Radim Simek 675 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 68 525 000 $
Year 12 : 31 400 000 $
Year 13 : 20 400 000 $
Year 14 : 10 000 000 $
Salary Average Commitment
Year 11 : 66 775 000 $
Year 12 : 31 650 000 $
Year 13 : 20 650 000 $
Year 14 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 525 000 $
Year 12 : 31 400 000 $
Year 13 : 20 400 000 $
Year 14 : 10 000 000 $

Farm Players Salaries

Nick Seeler 180 000 $ (1)
Quinton Howden 180 000 $ (1)
Danny DeKeyser 175 000 $ (2)
Andrew Macdonald 160 000 $ (3)
Jason Garrison 160 000 $ (3)
Mario Kempe 150 000 $ (1)
Kalle Kossila 150 000 $ (2)
Tom Kuhnhackl 140 000 $ (1)
Taylor Leier 135 000 $ (1)
Mattias Backman 110 000 $ (2)
Kent Patterson 100 000 $ (1)
Bill Sweatt 100 000 $ (1)
David Toews 95 000 $ (2)
Calle Andersson 90 000 $ (3)
Kristoffer Berglund (Out of Payroll) 90 000 $ (1)
Brent Pedersen 75 000 $ (3)
Dominik Masin 75 000 $ (3)
Jack Campbell 75 000 $ (1)
Austin Poganski 75 000 $ (3)
Steven Fogarty (Out of Payroll) 70 000 $ (2)
Nikolas Brouillard 70 000 $ (3)
Mike Morrison 65 000 $ (2)
Andrew Fritsch (Out of Payroll) 65 000 $ (2)
Vyacheslav Osnovin 65 000 $ (1)
Petr Straka 65 000 $ (1)
Alex Belzile 60 000 $ (1)
Tyler Biggs 50 000 $ (1)
Total Farm Players27
Salary Commitment
Year 11 : 2 825 000 $
Year 12 : 1 435 000 $
Year 13 : 705 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 825 000 $
Year 12 : 1 435 000 $
Year 13 : 705 000 $
Year 14 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - 90 $ - 7 537 - 94,21%
Level 2: 6000 - 60 $ - 4 280 - 71,34%
Level 3: 3000 - 30 $ - 2 421 - 80,69%
Level 4: 5000 - 20 $ - 4 218 - 84,36%
Luxury : 1500 - 150 $ - 1 058 - 70,51%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 1 854 - 92,72%
Farm Level 2: 1000 - 15 $ - 981 - 98,13%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %19 513 - 83,03%
Average Income per Game1 763 540 $
Year to Date Revenue14 108 318 $
Farm
Home Games Left13
Average Attendance - %2 836 - 94,52%
Average Income per Game113 863 $
Year to Date Revenue797 039 $

Expense

Pro Players Total Salaries69 842 500 $
Farm Players Total Salaries3 051 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 246 433 $
Farm Year To Date Expenses1 161 154 $
Pro Salary Cap To Date27 052 271 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 162 477 $
Farm Estimated Season Revenue1 480 215 $
Pro Remaining Season Days63
Pro Expenses Per Days682 937 $
Pro Estimated Expenses43 025 031 $
Farm Remaining Season Days65
Farm Expenses Per Days30 014 $
Farm Estimated Expenses1 950 910 $
Estimated Season Expenses44 975 941 $
Season Salary Cap69 842 500 $
Estimate Under Maximum Salary Cap of 70 000 000 $157 500 $
Estimate Over Minimum Salary Cap of 0 $ 69 842 500 $
Current Bank Account22 696 262 $
Projected Bank Account363 013 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (2)
Max Pacioretty 8 000 000 $ (2)
Matt Duchene 7 500 000 $ (3)
Devan Dubnyk 7 000 000 $ (3)
Alex Pietrangelo 6 250 000 $ (3)
Morgan Rielly 6 150 000 $ (2)
Ondrej Palat 5 300 000 $ (1)
Sam Reinhart 4 650 000 $ (2)
Joel Edmundson 2 300 000 $ (1)
Ryan Murray 2 300 000 $ (1)
Alex Iafallo 2 300 000 $ (1)
Tom Pyatt 1 200 000 $ (1)
Connor Brickley 1 200 000 $ (1)
Mathew Barzal 900 000 $ (1)
Ivan Provorov 900 000 $ (1)
Brandon Montour 900 000 $ (1)
Sam Bennett 900 000 $ (2)
Jake Virtanen 900 000 $ (2)
Sonny Milano 900 000 $ (3)
Alexandar Georgiev 792 500 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 69 842 500 $
Year 12 : 51 750 000 $
Year 13 : 21 650 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 67 692 500 $
Year 12 : 49 600 000 $
Year 13 : 20 150 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 69 842 500 $
Year 12 : 51 750 000 $
Year 13 : 21 650 000 $
Year 14 : 0 $

Farm Players Salaries

Tomas Nosek 180 000 $ (1)
Trevor Van Riemsdyk 180 000 $ (1)
Nick Cousins 180 000 $ (1)
Jon Merrill 180 000 $ (1)
Mac Bennett 150 000 $ (3)
Scott Wilson 140 000 $ (2)
Peter Stoykewych 110 000 $ (2)
Stefan Elliott 110 000 $ (2)
Phil Varone 110 000 $ (2)
Michael Chaput 100 000 $ (2)
Nikita Nesterov 100 000 $ (2)
Kenny Agostino 96 500 $ (1)
William Carrier 90 000 $ (2)
Aaron Palushaj 90 000 $ (1)
Viktor Fasth 90 000 $ (1)
Henrik Karlsson 90 000 $ (1)
Troy Bourke 90 000 $ (2)
Connor Knapp 90 000 $ (2)
Luca Cunti 85 000 $ (1)
Taylor Aronson 80 000 $ (1)
Kelly Summers 75 000 $ (3)
Joshua Jacobs (Out of Payroll) 75 000 $ (3)
Josh Ho-Sang 75 000 $ (3)
Jeremy Gregoire 75 000 $ (3)
Andrei Kuzmenko 75 000 $ (3)
Kerby Rychel 75 000 $ (2)
Joseph Labate 75 000 $ (3)
Tim Bozon 70 000 $ (1)
Matthew Finn 65 000 $ (1)
Maxim Kitsyn 65 000 $ (2)
Steve Quailer 60 000 $ (1)
Total Farm Players31
Salary Commitment
Year 11 : 3 126 500 $
Year 12 : 1 680 000 $
Year 13 : 600 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 126 500 $
Year 12 : 1 680 000 $
Year 13 : 600 000 $
Year 14 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 8000 - 95 $ - 5 948 - 74,35%
Level 2: 6000 - 55 $ - 5 322 - 88,70%
Level 3: 3000 - 31 $ - 2 320 - 77,34%
Level 4: 5000 - 15 $ - 4 244 - 84,89%
Luxury : 1000 - 195 $ - 781 - 78,14%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 36 $ - 1 710 - 85,49%
Farm Level 2: 1000 - 18 $ - 731 - 73,06%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %18 616 - 80,94%
Average Income per Game1 643 037 $
Year to Date Revenue14 787 337 $
Farm
Home Games Left13
Average Attendance - %2 440 - 81,35%
Average Income per Game106 828 $
Year to Date Revenue747 798 $

Expense

Pro Players Total Salaries69 675 000 $
Farm Players Total Salaries2 902 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 337 385 $
Farm Year To Date Expenses1 094 570 $
Pro Salary Cap To Date26 143 198 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 073 412 $
Farm Estimated Season Revenue1 388 768 $
Pro Remaining Season Days63
Pro Expenses Per Days681 311 $
Pro Estimated Expenses42 922 593 $
Farm Remaining Season Days65
Farm Expenses Per Days28 595 $
Farm Estimated Expenses1 858 675 $
Estimated Season Expenses44 781 268 $
Season Salary Cap69 675 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $325 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 675 000 $
Current Bank Account145 553 547 $
Projected Bank Account120 234 459 $

Pro Players Salaries

Ilya Kovalchuk 9 900 000 $ (3)
Andrei Vasilevski 5 750 000 $ (2)
Christian Backman 5 500 000 $ (3)
Patrik Berglund 5 500 000 $ (1)
Mattias Ekholm 5 500 000 $ (4)
Ryan Kesler 5 500 000 $ (3)
James vanRiemsdyk 5 500 000 $ (2)
Zach Boychuk 5 400 000 $ (1)
William Nylander 4 500 000 $ (4)
Brandon Carlo 3 300 000 $ (1)
Jamieson Oleksiak 3 300 000 $ (1)
Andrew Shaw 2 800 000 $ (1)
Dominik Kahun 925 000 $ (1)
Andreas Athanasiou 900 000 $ (2)
Richard Bachman 900 000 $ (1)
Pontus Aberg 900 000 $ (1)
Vince Dunn 900 000 $ (2)
Robby Fabbri 900 000 $ (3)
Mike Reilly 900 000 $ (1)
Jordan Greenway 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 11 : 69 675 000 $
Year 12 : 45 750 000 $
Year 13 : 32 700 000 $
Year 14 : 10 000 000 $
Salary Average Commitment
Year 11 : 69 525 000 $
Year 12 : 45 500 000 $
Year 13 : 32 450 000 $
Year 14 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 675 000 $
Year 12 : 45 750 000 $
Year 13 : 32 700 000 $
Year 14 : 10 000 000 $

Farm Players Salaries

Markus Granlund 180 000 $ (1)
Peter Holland 180 000 $ (1)
Andrej Sustr 180 000 $ (1)
Patrick Wiercioch 170 000 $ (3)
Noel Acciari 150 000 $ (1)
Michael Bournival 120 000 $ (1)
Patrik Nemeth 120 000 $ (1)
Robbie Russo 110 000 $ (2)
Jeremy Morin 100 000 $ (3)
Jeff Frazee 95 000 $ (1)
Joakim Nygard 92 500 $ (1)
Alexander Guptill 90 000 $ (1)
Spencer Martin 90 000 $ (3)
Valentin Zykov 90 000 $ (2)
Dmytro Timashov 90 000 $ (3)
Oskar Sundqvist 90 000 $ (1)
Andreas Englund 90 000 $ (3)
Scott Stajcer 90 000 $ (3)
Stefan Matteau 85 000 $ (1)
Chris Brown 85 000 $ (1)
Greg Mckegg 80 000 $ (1)
Mikael Wikstrand 80 000 $ (1)
Andrei Mironov 75 000 $ (2)
Vladimir Tkachyov 75 000 $ (3)
Ludwig Bystrom 75 000 $ (2)
Philippe Paradis 75 000 $ (1)
Juuso Ikonen 75 000 $ (2)
Branden Troock 70 000 $ (1)
Total Farm Players28
Salary Commitment
Year 11 : 2 902 500 $
Year 12 : 1 130 000 $
Year 13 : 705 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 902 500 $
Year 12 : 1 130 000 $
Year 13 : 705 000 $
Year 14 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - 90 $ - 7 807 - 97,58%
Level 2: 6000 - 55 $ - 5 439 - 90,64%
Level 3: 3000 - 26 $ - 2 485 - 82,84%
Level 4: 5000 - 19 $ - 4 312 - 86,25%
Luxury : 1000 - 185 $ - 838 - 83,76%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 959 - 97,96%
Farm Level 2: 1000 - 14 $ - 983 - 98,29%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %20 880 - 90,78%
Average Income per Game1 837 544 $
Year to Date Revenue14 700 353 $
Farm
Home Games Left13
Average Attendance - %2 942 - 98,07%
Average Income per Game114 930 $
Year to Date Revenue804 512 $

Expense

Pro Players Total Salaries69 650 000 $
Farm Players Total Salaries2 852 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 674 763 $
Farm Year To Date Expenses1 080 568 $
Pro Salary Cap To Date26 480 564 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 050 530 $
Farm Estimated Season Revenue1 494 094 $
Pro Remaining Season Days63
Pro Expenses Per Days681 068 $
Pro Estimated Expenses42 907 284 $
Farm Remaining Season Days65
Farm Expenses Per Days28 119 $
Farm Estimated Expenses1 827 735 $
Estimated Season Expenses44 735 019 $
Season Salary Cap69 650 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $350 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 650 000 $
Current Bank Account42 505 306 $
Projected Bank Account21 314 911 $

Pro Players Salaries

Mike Ribeiro 8 150 000 $ (2)
Derick Brassard 7 500 000 $ (4)
Jaden Schwartz 6 000 000 $ (1)
Mikko Koskinen 5 250 000 $ (4)
Paul Byron 5 000 000 $ (4)
Jakob Silfverberg 5 000 000 $ (5)
Gustav Nyquist 4 500 000 $ (3)
Brendan Gallagher 4 500 000 $ (3)
TJ Brennan 3 500 000 $ (3)
Jaccob Slavin 3 500 000 $ (2)
Devin Shore 3 300 000 $ (1)
Mark Pysyk 2 300 000 $ (1)
Ryan Hartman 1 800 000 $ (1)
Adam Pelech 1 800 000 $ (1)
Philipp Grubauer 1 750 000 $ (1)
David Desharnais 1 500 000 $ (2)
Anton Lindholm 1 200 000 $ (1)
Teemu Pulkkinen 1 200 000 $ (1)
Jaycob Megna 1 200 000 $ (1)
Kevin Rooney 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 69 650 000 $
Year 12 : 48 400 000 $
Year 13 : 35 250 000 $
Year 14 : 22 750 000 $
Salary Average Commitment
Year 11 : 68 000 000 $
Year 12 : 46 750 000 $
Year 13 : 35 250 000 $
Year 14 : 22 750 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 650 000 $
Year 12 : 48 400 000 $
Year 13 : 35 250 000 $
Year 14 : 22 750 000 $

Farm Players Salaries

Adam Gilmour 180 000 $ (1)
Luke Adam 150 000 $ (2)
Geoffrey Schemitsch 150 000 $ (2)
Thomas McCollum 150 000 $ (3)
Dustin Jeffrey 130 000 $ (1)
John Negrin 120 000 $ (2)
Evan Rodrigues 120 000 $ (1)
Simon Bertilsson 120 000 $ (1)
Lasse Kukkonen 100 000 $ (1)
Dmitri Kugryshev 100 000 $ (2)
Marcus Foligno 100 000 $ (3)
Jani Hakanpaa 100 000 $ (2)
Jim O'Brien 100 000 $ (1)
Philip Samuelsson 100 000 $ (2)
Leland Irving 100 000 $ (3)
Alexander Avtsin 95 000 $ (2)
Stephen Michalek 90 000 $ (1)
Anthony Camara 90 000 $ (3)
Dustin Walsh 85 000 $ (1)
Jeremy Boyce-Rotevall 80 000 $ (3)
Keegan Lowe 80 000 $ (1)
Dominik Volek 75 000 $ (2)
Kory Nagy 75 000 $ (2)
Juho Lammikko 75 000 $ (3)
Connor Clifton 72 500 $ (1)
Colin Suellentrop 65 000 $ (3)
Tyrel Seaman 50 000 $ (1)
Michael St-Croix 50 000 $ (1)
Anton Zlobin 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 11 : 2 852 500 $
Year 12 : 1 625 000 $
Year 13 : 660 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 852 500 $
Year 12 : 1 625 000 $
Year 13 : 660 000 $
Year 14 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - 88 $ - 7 373 - 92,16%
Level 2: 5000 - 58 $ - 4 996 - 99,93%
Level 3: 2000 - 35 $ - 1 813 - 90,67%
Level 4: 4000 - 23 $ - 3 964 - 99,11%
Luxury : 1000 - 177 $ - 972 - 97,21%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 884 - 94,19%
Farm Level 2: 1000 - 15 $ - 939 - 93,85%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %19 119 - 95,59%
Average Income per Game1 776 435 $
Year to Date Revenue14 211 476 $
Farm
Home Games Left12
Average Attendance - %2 822 - 94,08%
Average Income per Game114 413 $
Year to Date Revenue915 300 $

Expense

Pro Players Total Salaries69 750 000 $
Farm Players Total Salaries3 690 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 281 560 $
Farm Year To Date Expenses1 429 802 $
Pro Salary Cap To Date27 087 360 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 317 214 $
Farm Estimated Season Revenue1 372 950 $
Pro Remaining Season Days63
Pro Expenses Per Days682 039 $
Pro Estimated Expenses42 968 457 $
Farm Remaining Season Days65
Farm Expenses Per Days36 095 $
Farm Estimated Expenses2 346 175 $
Estimated Season Expenses45 314 632 $
Season Salary Cap69 750 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $250 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 750 000 $
Current Bank Account12 056 995 $
Projected Bank Account(10 567 473 $)

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (3)
Kris Letang 8 500 000 $ (5)
Andrei Kostitsyn 7 500 000 $ (2)
Tyler Myers 6 250 000 $ (1)
Pekka Rinne 6 250 000 $ (2)
Vincent Trocheck 6 000 000 $ (3)
Nikolaj Ehlers 4 300 000 $ (1)
Ian Cole 3 300 000 $ (1)
Brett Pesce 3 300 000 $ (1)
Darren Archibald 2 500 000 $ (2)
Jake Dotchin 1 800 000 $ (1)
Louis Leblanc 1 700 000 $ (2)
Tyler Cuma 1 700 000 $ (2)
Rickard Rakell 1 700 000 $ (1)
Mark Visentin 1 400 000 $ (2)
Zach Aston-Reese 1 000 000 $ (1)
Elias Pettersson 900 000 $ (2)
Oskar Lindblom 900 000 $ (3)
Clayton Keller 900 000 $ (1)
Gemel Smith 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 69 750 000 $
Year 12 : 46 350 000 $
Year 13 : 24 400 000 $
Year 14 : 8 500 000 $
Salary Average Commitment
Year 11 : 67 666 667 $
Year 12 : 44 266 667 $
Year 13 : 24 066 667 $
Year 14 : 8 166 667 $
Salary Cap with 1 Way Contract
Year 11 : 69 750 000 $
Year 12 : 46 350 000 $
Year 13 : 24 400 000 $
Year 14 : 8 500 000 $

Farm Players Salaries

Toni Rajala 210 000 $ (2)
Drew Shore 210 000 $ (2)
Mikhail Grigorenko 170 000 $ (3)
Kenny Ryan 170 000 $ (1)
Lukas Sedlak 170 000 $ (2)
Samuel Groulx 170 000 $ (3)
Yohann Auvitu 170 000 $ (2)
Kevin Poulin 170 000 $ (3)
Patrick Koudys 140 000 $ (2)
Justin Falk 140 000 $ (2)
Kirill Petrov 125 000 $ (1)
Dmitri Kalinin 120 000 $ (1)
Tomas Jurco 110 000 $ (2)
Stefan Noesen 110 000 $ (2)
Zac Rinaldo 110 000 $ (3)
Zane McIntyre 110 000 $ (2)
John Ramage 100 000 $ (1)
Andrey Makarov 90 000 $ (1)
Micheal Haley 90 000 $ (3)
Michael Amadio 90 000 $ (3)
Alexander Khokhlachev 85 000 $ (1)
Juuso Riikola 85 000 $ (1)
Stephen Silas 80 000 $ (2)
Brandon Gormley 80 000 $ (1)
Wilhelm Westlund 75 000 $ (2)
Laurent Dauphin 75 000 $ (2)
Trevor Carrick 75 000 $ (2)
Roberts Lipsbergs 75 000 $ (2)
Simon Fernholm 75 000 $ (1)
Graham Black 70 000 $ (2)
Joey Hishon 70 000 $ (1)
Dominik Uher 70 000 $ (2)
Total Farm Players32
Salary Commitment
Year 11 : 3 690 000 $
Year 12 : 2 690 000 $
Year 13 : 800 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 690 000 $
Year 12 : 2 690 000 $
Year 13 : 800 000 $
Year 14 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 8000 - 60 $ - 7 856 - 98,20%
Level 2: 6000 - 40 $ - 5 725 - 95,41%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 4 000 - 100,00%
Luxury : 1000 - 160 $ - 1 000 - 100,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 24 $ - 1 978 - 98,92%
Farm Level 2: 1000 - 8 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %20 581 - 98,00%
Average Income per Game1 382 311 $
Year to Date Revenue11 058 489 $
Farm
Home Games Left13
Average Attendance - %2 978 - 99,28%
Average Income per Game79 340 $
Year to Date Revenue555 378 $

Expense

Pro Players Total Salaries68 250 000 $
Farm Players Total Salaries3 290 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 101 461 $
Farm Year To Date Expenses1 323 859 $
Pro Salary Cap To Date25 907 276 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 587 734 $
Farm Estimated Season Revenue1 031 416 $
Pro Remaining Season Days63
Pro Expenses Per Days667 476 $
Pro Estimated Expenses42 050 988 $
Farm Remaining Season Days65
Farm Expenses Per Days32 286 $
Farm Estimated Expenses2 098 590 $
Estimated Season Expenses44 149 578 $
Season Salary Cap68 250 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $1 750 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 250 000 $
Current Bank Account(10 477 721 $)
Projected Bank Account(37 008 149 $)

Pro Players Salaries

Eric Staal 9 000 000 $ (1)
Sean Bergenheim 7 500 000 $ (3)
Pierre-Marc Bouchard 6 500 000 $ (2)
Nazem Kadri 6 000 000 $ (5)
Antti Niemi 5 750 000 $ (3)
Reilly Smith 5 500 000 $ (5)
Viktor Arvidsson 4 300 000 $ (1)
Juuse Saros 4 000 000 $ (4)
Slava Voynov 3 500 000 $ (1)
Nick Leddy 3 500 000 $ (4)
Justin Dowling 1 850 000 $ (3)
Brett Ritchie 1 800 000 $ (1)
Brian Dumoulin 1 800 000 $ (1)
Andrej Nestrasil 1 400 000 $ (2)
Auston Matthews 900 000 $ (1)
Thomas Chabot 900 000 $ (2)
Nikita Zadorov 900 000 $ (1)
Vladislav Gavrikov 900 000 $ (3)
Brady Calla 800 000 $ (1)
Nick Paul 750 000 $ (1)
T.J. Tynan 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 68 250 000 $
Year 12 : 43 800 000 $
Year 13 : 35 000 000 $
Year 14 : 19 000 000 $
Salary Average Commitment
Year 11 : 67 100 000 $
Year 12 : 42 650 000 $
Year 13 : 33 850 000 $
Year 14 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 250 000 $
Year 12 : 43 800 000 $
Year 13 : 35 000 000 $
Year 14 : 19 000 000 $

Farm Players Salaries

Michal Kempny 250 000 $ (3)
Joonas Rask 190 000 $ (2)
Andrew Agozzino 180 000 $ (3)
TJ Galiardi 180 000 $ (1)
Cameron Gaunce 175 000 $ (2)
Teddy Purcell 160 000 $ (1)
Jared Aulin 160 000 $ (2)
Sondre Olden 150 000 $ (2)
Mark Letestu 150 000 $ (1)
Jerome Flaake 140 000 $ (2)
Vladimir Zharkov 140 000 $ (2)
Oscar Moller 140 000 $ (1)
Riku Helenius 125 000 $ (2)
Peter Regin 110 000 $ (2)
Marco Cousineau 100 000 $ (2)
Teigan Zahn (Out of Payroll) 100 000 $ (2)
Sami Aittokallio 100 000 $ (1)
Alexander Ruuttu (Out of Payroll) 95 000 $ (1)
Patrick Sieloff 85 000 $ (1)
Freddie Hamilton 80 000 $ (1)
Aaron Harstad 80 000 $ (1)
Jamie Arniel 80 000 $ (1)
Scott Timmins 80 000 $ (1)
Alex Theriau 80 000 $ (1)
William Lagesson 75 000 $ (3)
Nikita Cherepanov 75 000 $ (3)
Julius Honka 75 000 $ (3)
Richard Nedomlel 70 000 $ (1)
Evgeni Krutikov 60 000 $ (1)
Total Farm Players29
Salary Commitment
Year 11 : 3 485 000 $
Year 12 : 2 045 000 $
Year 13 : 655 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 485 000 $
Year 12 : 2 045 000 $
Year 13 : 655 000 $
Year 14 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 8000 - 80 $ - 7 663 - 95,79%
Level 2: 5000 - 41 $ - 5 000 - 100,00%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 970 - 99,25%
Luxury : 1000 - 120 $ - 1 000 - 100,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 937 - 96,86%
Farm Level 2: 1000 - 17 $ - 958 - 95,76%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %19 633 - 98,17%
Average Income per Game1 519 194 $
Year to Date Revenue12 153 551 $
Farm
Home Games Left12
Average Attendance - %2 895 - 96,49%
Average Income per Game100 842 $
Year to Date Revenue806 739 $

Expense

Pro Players Total Salaries67 967 500 $
Farm Players Total Salaries2 630 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses25 982 691 $
Farm Year To Date Expenses1 038 367 $
Pro Salary Cap To Date25 788 521 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 230 326 $
Farm Estimated Season Revenue1 210 108 $
Pro Remaining Season Days63
Pro Expenses Per Days664 733 $
Pro Estimated Expenses41 878 179 $
Farm Remaining Season Days65
Farm Expenses Per Days26 000 $
Farm Estimated Expenses1 690 000 $
Estimated Season Expenses43 568 179 $
Season Salary Cap67 967 500 $
Estimate Under Maximum Salary Cap of 70 000 000 $2 032 500 $
Estimate Over Minimum Salary Cap of 0 $ 67 967 500 $
Current Bank Account(2 120 285 $)
Projected Bank Account(26 248 030 $)

Pro Players Salaries

Phil Kessel 8 000 000 $ (5)
Brad Richards 8 000 000 $ (2)
Dylan Larkin 7 500 000 $ (4)
Derek Stepan 7 500 000 $ (3)
Keith Yandle 5 750 000 $ (1)
Thomas Vanek 5 700 000 $ (3)
Dougie Hamilton (Out of Payroll) 4 500 000 $ (2)
Mathew Dumba 3 500 000 $ (4)
Calvin Pickard 3 300 000 $ (1)
Sven Baertschi 2 300 000 $ (1)
Craig Cunningham 2 100 000 $ (2)
Beau Bennett 1 800 000 $ (1)
Joakim Ryan 1 800 000 $ (1)
Angelo Esposito 1 750 000 $ (1)
Connor Carrick 1 700 000 $ (2)
Tobias Enstrom 1 200 000 $ (1)
Jason Missiaen 1 000 000 $ (1)
Denis Malgin 900 000 $ (3)
Nicholas Baptiste 900 000 $ (1)
Travis Dermott 900 000 $ (3)
Benjamin Conz 800 000 $ (3)
Ryan Stoa 800 000 $ (2)
Sam Lafferty 767 500 $ (1)
Total Pro Players23
Salary Commitment
Year 11 : 72 467 500 $
Year 12 : 51 900 000 $
Year 13 : 34 800 000 $
Year 14 : 19 000 000 $
Salary Average Commitment
Year 11 : 71 467 500 $
Year 12 : 50 900 000 $
Year 13 : 33 800 000 $
Year 14 : 18 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 72 467 500 $
Year 12 : 51 900 000 $
Year 13 : 34 800 000 $
Year 14 : 19 000 000 $

Farm Players Salaries

Seth Griffith 240 000 $ (1)
Cody Eakin 180 000 $ (1)
Jared Coreau 150 000 $ (1)
Michal Jordan 150 000 $ (3)
Erik Gudbranson 140 000 $ (2)
Colin Greening 135 000 $ (2)
Brett Carson 135 000 $ (2)
Kris Versteeg 120 000 $ (1)
Alexei Emelin 120 000 $ (1)
Lucas Lessio 110 000 $ (2)
Dan O'Regan 90 000 $ (1)
Enver Lisin 90 000 $ (1)
Lars Volden 80 000 $ (3)
Bobby Farnham 80 000 $ (1)
Ryan Bourque 80 000 $ (2)
Bud Holloway 80 000 $ (1)
Marc McNulty 75 000 $ (2)
Chase de Leo 75 000 $ (2)
Connor Rankin 75 000 $ (3)
Nikita Scherbak 75 000 $ (2)
Andrew Bodnarchuk 70 000 $ (2)
Daniel Catenacci 70 000 $ (1)
Danick Paquette 70 000 $ (3)
Philippe Cornet 70 000 $ (2)
Daniel Rahimi 70 000 $ (1)
Total Farm Players25
Salary Commitment
Year 11 : 2 630 000 $
Year 12 : 1 340 000 $
Year 13 : 375 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 630 000 $
Year 12 : 1 340 000 $
Year 13 : 375 000 $
Year 14 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - 100 $ - 6 508 - 81,34%
Level 2: 5000 - 70 $ - 3 810 - 76,21%
Level 3: 2000 - 40 $ - 1 714 - 85,68%
Level 4: 4000 - 30 $ - 2 823 - 70,57%
Luxury : 1000 - 180 $ - 898 - 89,76%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 1 905 - 95,26%
Farm Level 2: 1000 - 15 $ - 963 - 96,31%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %15 752 - 78,76%
Average Income per Game1 670 675 $
Year to Date Revenue13 365 397 $
Farm
Home Games Left13
Average Attendance - %2 868 - 95,61%
Average Income per Game108 432 $
Year to Date Revenue759 024 $

Expense

Pro Players Total Salaries69 900 000 $
Farm Players Total Salaries2 218 667 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 186 418 $
Farm Year To Date Expenses852 799 $
Pro Salary Cap To Date25 992 229 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 048 096 $
Farm Estimated Season Revenue1 409 616 $
Pro Remaining Season Days63
Pro Expenses Per Days683 495 $
Pro Estimated Expenses43 060 185 $
Farm Remaining Season Days65
Farm Expenses Per Days22 083 $
Farm Estimated Expenses1 435 395 $
Estimated Season Expenses44 495 580 $
Season Salary Cap69 900 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $100 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 900 000 $
Current Bank Account51 081 719 $
Projected Bank Account28 043 851 $

Pro Players Salaries

Martin Jones (Out of Payroll) 6 500 000 $ (3)
Dustin Byfuglien 6 500 000 $ (4)
Jason Pominville 6 000 000 $ (1)
Alexander Radulov 5 350 000 $ (2)
Shayne Gostisbehere 4 500 000 $ (2)
Alexander Steen (1 Way Contract) 4 500 000 $ (2)
Scott Mayfield 4 150 000 $ (2)
Nick Foligno 4 150 000 $ (2)
Mikael Backlund 3 500 000 $ (1)
Anton Stralman 3 500 000 $ (1)
Dennis Persson 3 500 000 $ (1)
Johnny Boychuk 2 800 000 $ (1)
Lars Eller 2 500 000 $ (1)
Alexander Burmistrov 2 300 000 $ (1)
Anton Slepyshev 2 300 000 $ (1)
Matthew Nieto 2 300 000 $ (1)
Alex Killorn 1 750 000 $ (1)
Linus Omark 1 500 000 $ (1)
Jonas Gustavsson 1 400 000 $ (1)
Brayden Point 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 69 900 000 $
Year 12 : 35 650 000 $
Year 13 : 13 000 000 $
Year 14 : 6 500 000 $
Salary Average Commitment
Year 11 : 69 975 000 $
Year 12 : 35 525 000 $
Year 13 : 12 875 000 $
Year 14 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 900 000 $
Year 12 : 35 650 000 $
Year 13 : 13 000 000 $
Year 14 : 6 500 000 $

Farm Players Salaries

Thomas Hickey 150 000 $ (2)
Joseph Cramarossa 110 000 $ (2)
Zachary Yuen 100 000 $ (2)
Viktor Svedberg 100 000 $ (3)
Dominic Toninato 90 000 $ (1)
Brendan Lemieux 90 000 $ (3)
Andrew Welinski 90 000 $ (2)
Frederik Gauthier 90 000 $ (2)
Adin Hill 90 000 $ (3)
Kurt Etchegary 90 000 $ (2)
Bogdan Yakimov 85 000 $ (1)
Curtis Valk 80 000 $ (2)
Jaedon Descheneau 75 000 $ (2)
Mason Geertsen 75 000 $ (2)
Brendan Harms 75 000 $ (2)
Daniel Marmenlind 75 000 $ (1)
Philippe Desrosiers 75 000 $ (2)
Francis Perron 75 000 $ (3)
Stephen Desrochers 75 000 $ (2)
Tyler Lewington 75 000 $ (2)
Drake Batherson 73 667 $ (1)
Dylan Sadowy 70 000 $ (1)
Hunter Smith 70 000 $ (1)
Steven Delisle 65 000 $ (2)
Kristoff Kontos 60 000 $ (1)
Justin Shugg 60 000 $ (1)
Zack Phillips 55 000 $ (1)
Total Farm Players27
Salary Commitment
Year 11 : 2 218 667 $
Year 12 : 1 580 000 $
Year 13 : 355 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 218 667 $
Year 12 : 1 580 000 $
Year 13 : 355 000 $
Year 14 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - 90 $ - 6 987 - 87,34%
Level 2: 6000 - 70 $ - 3 592 - 59,87%
Level 3: 3000 - 30 $ - 2 292 - 76,40%
Level 4: 5000 - 20 $ - 4 050 - 81,01%
Luxury : 1000 - 180 $ - 868 - 86,75%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 36 $ - 1 604 - 80,19%
Farm Level 2: 1000 - 16 $ - 888 - 88,80%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17 790 - 77,35%
Average Income per Game1 686 085 $
Year to Date Revenue13 488 682 $
Farm
Home Games Left12
Average Attendance - %2 492 - 83,06%
Average Income per Game104 562 $
Year to Date Revenue836 499 $

Expense

Pro Players Total Salaries69 750 000 $
Farm Players Total Salaries2 512 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 094 181 $
Farm Year To Date Expenses963 661 $
Pro Salary Cap To Date26 899 985 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 233 023 $
Farm Estimated Season Revenue1 254 748 $
Pro Remaining Season Days63
Pro Expenses Per Days682 039 $
Pro Estimated Expenses42 968 457 $
Farm Remaining Season Days65
Farm Expenses Per Days24 876 $
Farm Estimated Expenses1 616 940 $
Estimated Season Expenses44 585 397 $
Season Salary Cap69 750 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $250 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 750 000 $
Current Bank Account72 665 740 $
Projected Bank Account49 568 114 $

Pro Players Salaries

Brent Burns 8 000 000 $ (2)
Ryan O'Reilly 7 500 000 $ (5)
Patrick Marleau 6 650 000 $ (2)
Braden Holtby 5 700 000 $ (1)
Mark Stone 5 500 000 $ (3)
Ryan Nugent-Hopkins 5 150 000 $ (2)
Marc-Edouard Vlasic 5 000 000 $ (4)
Mike Hoffman 4 500 000 $ (4)
Jake Mccabe 3 500 000 $ (3)
Colton Parayko 3 500 000 $ (2)
Mattias Janmark 2 650 000 $ (2)
Philip Danault 2 650 000 $ (2)
Austin Watson 2 300 000 $ (1)
Luke Glendening 1 750 000 $ (1)
Thatcher Demko 900 000 $ (3)
Steven Santini 900 000 $ (2)
J.T. Compher 900 000 $ (1)
Nick Schmaltz 900 000 $ (1)
Caleb Jones 900 000 $ (3)
Jack Roslovic 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 11 : 69 750 000 $
Year 12 : 58 200 000 $
Year 13 : 28 700 000 $
Year 14 : 17 000 000 $
Salary Average Commitment
Year 11 : 70 100 000 $
Year 12 : 58 550 000 $
Year 13 : 28 700 000 $
Year 14 : 17 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 750 000 $
Year 12 : 58 200 000 $
Year 13 : 28 700 000 $
Year 14 : 17 000 000 $

Farm Players Salaries

Gustav Forsling 180 000 $ (1)
Colton Sissons 170 000 $ (3)
John Gilmour 150 000 $ (1)
Patrice Cormier 120 000 $ (1)
Nicolas Deschamps 120 000 $ (1)
Richard Panik 120 000 $ (1)
Tucker Poolman 100 000 $ (1)
Rasmus Andersson 90 000 $ (3)
Zac Dalpe (Out of Payroll) 90 000 $ (1)
Josh Birkholz 90 000 $ (1)
Nick Jensen 90 000 $ (3)
Adam Morrison 90 000 $ (1)
Kevin Gravel 80 000 $ (1)
Brendan Serville 80 000 $ (2)
Marcus Sorensen 80 000 $ (1)
Nikita Korostelev 75 000 $ (3)
Justin Kirkland 75 000 $ (3)
Sean Malone 75 000 $ (2)
Brett Pollock 75 000 $ (3)
Josh Wesley 75 000 $ (3)
Luka Gracnar 75 000 $ (2)
Gleason Fournier 75 000 $ (2)
Hudson Fasching 75 000 $ (2)
Mason Appleton 74 167 $ (1)
Mathieu Joseph 72 833 $ (1)
Petter Granberg 70 000 $ (1)
Fredrik Forsberg 70 000 $ (1)
Niklas Lundstrom 65 000 $ (2)
Total Farm Players28
Salary Commitment
Year 11 : 2 602 000 $
Year 12 : 1 095 000 $
Year 13 : 650 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 602 000 $
Year 12 : 1 095 000 $
Year 13 : 650 000 $
Year 14 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - 80 $ - 7 699 - 96,24%
Level 2: 6000 - 42 $ - 5 861 - 97,68%
Level 3: 3000 - 15 $ - 2 740 - 91,32%
Level 4: 5000 - 14 $ - 4 397 - 87,93%
Luxury : 1500 - 105 $ - 1 166 - 77,73%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 42 $ - 1 341 - 67,06%
Farm Level 2: 1000 - 22 $ - 607 - 60,69%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %21 862 - 93,03%
Average Income per Game1 532 847 $
Year to Date Revenue12 262 776 $
Farm
Home Games Left12
Average Attendance - %1 948 - 64,93%
Average Income per Game99 640 $
Year to Date Revenue797 121 $

Expense

Pro Players Total Salaries69 628 889 $
Farm Players Total Salaries3 292 778 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 277 246 $
Farm Year To Date Expenses1 355 199 $
Pro Salary Cap To Date27 083 055 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 394 164 $
Farm Estimated Season Revenue1 195 682 $
Pro Remaining Season Days63
Pro Expenses Per Days680 863 $
Pro Estimated Expenses42 894 369 $
Farm Remaining Season Days65
Farm Expenses Per Days32 312 $
Farm Estimated Expenses2 100 280 $
Estimated Season Expenses44 994 649 $
Season Salary Cap69 628 889 $
Estimate Under Maximum Salary Cap of 70 000 000 $371 111 $
Estimate Over Minimum Salary Cap of 0 $ 69 628 889 $
Current Bank Account106 149 903 $
Projected Bank Account80 745 100 $

Pro Players Salaries

Sidney Crosby 9 900 000 $ (3)
Connor McDavid 8 800 000 $ (1)
Marc-Andre Fleury 8 500 000 $ (1)
Drew Doughty 8 000 000 $ (4)
Aaron Ekblad 5 800 000 $ (1)
Patrik Laine 5 650 000 $ (2)
Artemi Panarin 5 500 000 $ (1)
Ryan McDonagh 5 400 000 $ (2)
Anton Lander 1 800 000 $ (1)
Yury Alexandrov 1 650 000 $ (1)
Chris Wideman (Out of Payroll) 1 500 000 $ (1)
Matthew Tkachuk 900 000 $ (2)
Kasperi Kapanen 900 000 $ (2)
Carter Hart 900 000 $ (3)
Darnell Nurse 900 000 $ (2)
Ryan Donato 900 000 $ (3)
Nicolas Aube-Kubel 900 000 $ (3)
Martin Frk 900 000 $ (1)
Mikko Rantanen 900 000 $ (1)
Dominik Simon 750 000 $ (1)
Philippe Myers 678 889 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 71 128 889 $
Year 12 : 34 350 000 $
Year 13 : 20 600 000 $
Year 14 : 8 000 000 $
Salary Average Commitment
Year 11 : 70 028 889 $
Year 12 : 33 250 000 $
Year 13 : 19 400 000 $
Year 14 : 6 800 000 $
Salary Cap with 1 Way Contract
Year 11 : 71 128 889 $
Year 12 : 34 350 000 $
Year 13 : 20 600 000 $
Year 14 : 8 000 000 $

Farm Players Salaries

J.T. Brown 180 000 $ (1)
Brayden McNabb 180 000 $ (1)
Edward Pasquale 180 000 $ (1)
Dmitri Jaskin 175 000 $ (2)
Jordan Nolan 165 000 $ (2)
Taylor Fedun 155 000 $ (2)
Nicola Riopel 150 000 $ (1)
Scott Harrington 140 000 $ (2)
Colin Wilson 140 000 $ (1)
Dylan McIlrath 140 000 $ (2)
Alex Biega 140 000 $ (2)
Gaetan Haas 135 000 $ (3)
Dryden Hunt 115 000 $ (1)
Zack Mitchell 100 000 $ (2)
David Booth 100 000 $ (2)
Brady Vail 95 000 $ (2)
Ryan Tesink 90 000 $ (2)
Chris Wagner 90 000 $ (3)
Tyson Baillie 85 000 $ (2)
David Levin 75 000 $ (3)
Ales Stezka 75 000 $ (2)
Adam Helewka 75 000 $ (3)
Jack Glover 75 000 $ (3)
Eamon McAdam 75 000 $ (2)
Conner Bleackley 75 000 $ (3)
Vaclav Karabacek 75 000 $ (3)
Ryan Collins 75 000 $ (3)
Dane Fox 70 000 $ (1)
Matt Luff 67 778 $ (1)
Total Farm Players29
Salary Commitment
Year 11 : 3 292 778 $
Year 12 : 2 210 000 $
Year 13 : 675 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 267 778 $
Year 12 : 2 185 000 $
Year 13 : 675 000 $
Year 14 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - 90 $ - 7 422 - 92,78%
Level 2: 6000 - 55 $ - 5 278 - 87,97%
Level 3: 3000 - 30 $ - 2 376 - 79,21%
Level 4: 5000 - 20 $ - 4 127 - 82,53%
Luxury : 1500 - 175 $ - 1 065 - 70,99%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 45 $ - 1 289 - 64,44%
Farm Level 2: 1000 - 25 $ - 548 - 54,78%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %20 268 - 86,25%
Average Income per Game1 830 826 $
Year to Date Revenue14 646 608 $
Farm
Home Games Left12
Average Attendance - %1 837 - 61,22%
Average Income per Game102 521 $
Year to Date Revenue820 168 $

Expense

Pro Players Total Salaries69 809 167 $
Farm Players Total Salaries3 230 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 271 025 $
Farm Year To Date Expenses1 232 431 $
Pro Salary Cap To Date27 076 865 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 969 912 $
Farm Estimated Season Revenue1 230 252 $
Pro Remaining Season Days63
Pro Expenses Per Days682 613 $
Pro Estimated Expenses43 004 619 $
Farm Remaining Season Days65
Farm Expenses Per Days31 714 $
Farm Estimated Expenses2 061 410 $
Estimated Season Expenses45 066 029 $
Season Salary Cap69 809 167 $
Estimate Under Maximum Salary Cap of 70 000 000 $190 833 $
Estimate Over Minimum Salary Cap of 0 $ 69 809 167 $
Current Bank Account1 038 840 $
Projected Bank Account(20 827 025 $)

Pro Players Salaries

Tyler Johnson 6 000 000 $ (5)
Jordan Eberle 5 500 000 $ (1)
Tomas Hertl 5 500 000 $ (3)
Jake Allen 5 500 000 $ (4)
Matt Niskanen 5 000 000 $ (3)
Alec Martinez 4 500 000 $ (4)
Marcus Johansson 4 500 000 $ (4)
Cody Hodgson 4 500 000 $ (2)
Sergei Kostitsyn 4 250 000 $ (1)
Derek Ryan 3 700 000 $ (3)
Tanner Pearson 3 650 000 $ (2)
Andy Greene 3 150 000 $ (2)
Philip Larsen 3 000 000 $ (3)
Carl Soderberg 3 000 000 $ (1)
Cody Ceci 2 500 000 $ (2)
Luke Schenn 2 100 000 $ (2)
Nic Petan 900 000 $ (2)
Gregory Hofmann 900 000 $ (2)
Anthony Stolarz 900 000 $ (2)
Rudolfs Balcers 759 167 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 69 809 167 $
Year 12 : 56 300 000 $
Year 13 : 37 700 000 $
Year 14 : 20 500 000 $
Salary Average Commitment
Year 11 : 69 559 167 $
Year 12 : 56 050 000 $
Year 13 : 37 450 000 $
Year 14 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 809 167 $
Year 12 : 56 300 000 $
Year 13 : 37 700 000 $
Year 14 : 20 500 000 $

Farm Players Salaries

Erik Condra 152 500 $ (3)
Robbie Earl 152 500 $ (3)
Jack Skille 152 500 $ (3)
Mike Lee 150 000 $ (3)
Mark Fayne 140 000 $ (2)
Mark Flood 140 000 $ (2)
Lauri Tukonen 135 000 $ (2)
Cal O'Reilly 135 000 $ (2)
Petr Vrana 135 000 $ (2)
Keaton Ellerby 135 000 $ (2)
Patrick Dwyer 120 000 $ (2)
Mark Katic 102 500 $ (3)
Sergey Andronov 102 500 $ (3)
Joonas Kemppainen 102 500 $ (3)
Mike Lundin 100 000 $ (1)
Tyler Beskorowany 100 000 $ (3)
Danny Kristo 92 500 $ (3)
Eero Elo 92 500 $ (3)
Lauri Korpikoski 90 000 $ (3)
Vladimir Ruzicka 85 000 $ (2)
Corey Trivino 80 000 $ (3)
Joe Lavin 80 000 $ (2)
Justin Azevedo 80 000 $ (2)
Jason Clark 75 000 $ (1)
Joshua Turnbull 75 000 $ (1)
Emil Johansson 75 000 $ (3)
Zachary Fucale 75 000 $ (2)
Travis Brown 70 000 $ (1)
Aaron Ness 70 000 $ (1)
Zac Larraza 70 000 $ (2)
Mikko Vainonen 65 000 $ (1)
Total Farm Players31
Salary Commitment
Year 11 : 3 230 000 $
Year 12 : 2 775 000 $
Year 13 : 1 445 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 230 000 $
Year 12 : 2 775 000 $
Year 13 : 1 445 000 $
Year 14 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 150 $ - 3 785 - 54,07%
Level 2: 5000 - 100 $ - 2 512 - 50,23%
Level 3: 2000 - 50 $ - 1 293 - 64,63%
Level 4: 4000 - 46 $ - 1 733 - 43,33%
Luxury : 1000 - 250 $ - 607 - 60,71%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 269 - 63,46%
Farm Level 2: 1000 - 18 $ - 734 - 73,35%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %9 929 - 52,26%
Average Income per Game1 572 182 $
Year to Date Revenue12 577 457 $
Farm
Home Games Left12
Average Attendance - %2 003 - 66,75%
Average Income per Game100 549 $
Year to Date Revenue804 388 $

Expense

Pro Players Total Salaries58 325 000 $
Farm Players Total Salaries2 600 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses24 265 047 $
Farm Year To Date Expenses906 383 $
Pro Salary Cap To Date24 070 875 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 866 186 $
Farm Estimated Season Revenue1 206 582 $
Pro Remaining Season Days63
Pro Expenses Per Days571 117 $
Pro Estimated Expenses35 980 371 $
Farm Remaining Season Days65
Farm Expenses Per Days25 714 $
Farm Estimated Expenses1 671 410 $
Estimated Season Expenses37 651 781 $
Season Salary Cap58 325 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $11 675 000 $
Estimate Over Minimum Salary Cap of 0 $ 58 325 000 $
Current Bank Account(1 477 897 $)
Projected Bank Account(19 056 910 $)

Pro Players Salaries

Peter Mueller 7 000 000 $ (5)
Jack Johnson (Out of Payroll) 6 750 000 $ (1)
Clarke MacArthur 5 000 000 $ (2)
Connor Hellebuyck (Out of Payroll) 5 000 000 $ (2)
Kevin Labanc 4 500 000 $ (4)
Ty Rattie 3 500 000 $ (2)
Josh Manson 3 500 000 $ (4)
Artem Anisimov 3 500 000 $ (1)
Matt Read 3 500 000 $ (1)
Craig Anderson 3 300 000 $ (1)
Damon Severson 3 000 000 $ (2)
Mikkel Boedker 2 600 000 $ (1)
Boone Jenner 2 600 000 $ (1)
Jan Rutta 2 500 000 $ (3)
Andrew Copp 2 500 000 $ (3)
Mark McNeill 2 100 000 $ (2)
Christopher Tanev (Out of Payroll) 1 750 000 $ (1)
Marcus Kruger 1 500 000 $ (2)
Logan O'Connor 925 000 $ (1)
Jake Guentzel 900 000 $ (1)
Ben Harpur 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 11 : 66 825 000 $
Year 12 : 41 000 000 $
Year 13 : 20 000 000 $
Year 14 : 15 000 000 $
Salary Average Commitment
Year 11 : 66 825 000 $
Year 12 : 41 000 000 $
Year 13 : 20 000 000 $
Year 14 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 66 825 000 $
Year 12 : 41 000 000 $
Year 13 : 20 000 000 $
Year 14 : 15 000 000 $

Farm Players Salaries

Nikita Gusev 450 000 $ (1)
Jonathan Racine (Out of Payroll) 100 000 $ (1)
Nick Petrecki 100 000 $ (1)
Ben Hanowski 100 000 $ (1)
Tomas Zizka 100 000 $ (3)
Marek Schwarz 100 000 $ (3)
Jean-Francois Berube 100 000 $ (3)
Carl Klingberg 90 000 $ (1)
Zachary Hyman 90 000 $ (2)
Marko Dano 90 000 $ (1)
Tyson Sexsmith 85 000 $ (1)
Brent Andrews 80 000 $ (3)
Maxime Tanguay 80 000 $ (1)
Stuart Percy 80 000 $ (1)
Kale Kessy 75 000 $ (3)
Daniel Muzito-Bagenda 75 000 $ (3)
Dalton Thrower 75 000 $ (2)
Troy Rutkowski 75 000 $ (3)
Daniil Zharkov 75 000 $ (2)
Brandon Whitney 75 000 $ (2)
Niklas Tikkinen 75 000 $ (3)
Chris Calnan 75 000 $ (2)
Richard Nejezchleb 70 000 $ (1)
Garrett Meurs 70 000 $ (2)
Tomas Malec 65 000 $ (1)
Ben Blood 65 000 $ (1)
Mitchell Moroz 65 000 $ (1)
James Melindy 65 000 $ (1)
Joe Basaraba 55 000 $ (1)
Total Farm Players29
Salary Commitment
Year 11 : 2 700 000 $
Year 12 : 1 140 000 $
Year 13 : 680 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 700 000 $
Year 12 : 1 140 000 $
Year 13 : 680 000 $
Year 14 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - 95 $ - 6 196 - 77,45%
Level 2: 6000 - 55 $ - 5 377 - 89,61%
Level 3: 2000 - 50 $ - 1 331 - 66,54%
Level 4: 4000 - 45 $ - 1 782 - 44,56%
Luxury : 1000 - 250 $ - 632 - 63,24%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 30 $ - 1 970 - 98,48%
Farm Level 2: 1000 - 15 $ - 974 - 97,41%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %15 318 - 72,94%
Average Income per Game1 676 720 $
Year to Date Revenue13 413 760 $
Farm
Home Games Left12
Average Attendance - %2 944 - 98,12%
Average Income per Game105 387 $
Year to Date Revenue843 092 $

Expense

Pro Players Total Salaries68 837 500 $
Farm Players Total Salaries3 337 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 915 039 $
Farm Year To Date Expenses1 343 534 $
Pro Salary Cap To Date26 720 874 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 120 640 $
Farm Estimated Season Revenue1 264 638 $
Pro Remaining Season Days63
Pro Expenses Per Days673 180 $
Pro Estimated Expenses42 410 340 $
Farm Remaining Season Days65
Farm Expenses Per Days32 738 $
Farm Estimated Expenses2 127 970 $
Estimated Season Expenses44 538 310 $
Season Salary Cap68 837 500 $
Estimate Under Maximum Salary Cap of 70 000 000 $1 162 500 $
Estimate Over Minimum Salary Cap of 0 $ 68 837 500 $
Current Bank Account6 632 334 $
Projected Bank Account(16 520 698 $)

Pro Players Salaries

Evgeni Malkin 9 000 000 $ (4)
Mitchell Marner 7 500 000 $ (4)
Jonathan Quick 6 750 000 $ (2)
Chris Higgins 6 150 000 $ (2)
Kevin Shattenkirk 5 250 000 $ (3)
Filip Forsberg 5 000 000 $ (3)
Wayne Simmonds 5 000 000 $ (1)
Alex Galchenyuk 3 800 000 $ (1)
Brady Skjei 3 650 000 $ (2)
Leo Komarov 2 950 000 $ (1)
Kevin Hayes 2 500 000 $ (2)
Alexander Petrovic 1 800 000 $ (1)
Ryan Dzingel 1 800 000 $ (1)
Michael Stone 1 750 000 $ (2)
Derek Forbort (Out of Payroll) 1 700 000 $ (3)
Radko Gudas 1 500 000 $ (2)
Kelsey Tessier 1 100 000 $ (1)
Calvin Petersen 900 000 $ (3)
Phillip Digiuseppe 900 000 $ (1)
Jakob Lilja 792 500 $ (1)
Sean Walker 745 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 70 537 500 $
Year 12 : 51 650 000 $
Year 13 : 29 350 000 $
Year 14 : 16 500 000 $
Salary Average Commitment
Year 11 : 68 887 500 $
Year 12 : 50 000 000 $
Year 13 : 29 350 000 $
Year 14 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 70 537 500 $
Year 12 : 51 650 000 $
Year 13 : 29 350 000 $
Year 14 : 16 500 000 $

Farm Players Salaries

Oscar Lindberg 180 000 $ (1)
Jordan Schroeder 180 000 $ (1)
Samuel Blais 175 000 $ (2)
Zemgus Girgensons 170 000 $ (3)
David Honzik 170 000 $ (3)
Justin Pogge 150 000 $ (3)
Tyler Wotherspoon 150 000 $ (3)
Nicolas Shore 150 000 $ (1)
Torrey Mitchell 135 000 $ (2)
Adam Polasek 120 000 $ (1)
Jonathan Matsumoto 115 000 $ (2)
Igor Makarov 115 000 $ (2)
Daniel Pribyl 100 000 $ (1)
Max Gaede 100 000 $ (3)
Kyle Clifford 100 000 $ (2)
Ryan Garbutt 95 000 $ (2)
Jhonas Enroth 95 000 $ (2)
Jakub Culek 90 000 $ (3)
Matt Donovan 90 000 $ (2)
Nick Sorensen 90 000 $ (3)
Greg Pateryn 90 000 $ (2)
Zack Stortini 77 500 $ (2)
Yasin Cisse 75 000 $ (2)
Jan Kostalek 75 000 $ (2)
Martin Reway 75 000 $ (2)
Blake Siebenaler 75 000 $ (3)
Matt Murphy 75 000 $ (2)
Zach Nastasiuk 75 000 $ (2)
Eric Cornel 75 000 $ (3)
Rourke Chartier 75 000 $ (3)
Total Farm Players30
Salary Commitment
Year 11 : 3 337 500 $
Year 12 : 2 607 500 $
Year 13 : 1 145 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 337 500 $
Year 12 : 2 607 500 $
Year 13 : 1 145 000 $
Year 14 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - 100 $ - 7 001 - 87,51%
Level 2: 5000 - 60 $ - 4 876 - 97,51%
Level 3: 2000 - 35 $ - 1 985 - 99,26%
Level 4: 4000 - 25 $ - 3 884 - 97,10%
Luxury : 1000 - 220 $ - 751 - 75,13%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 45 $ - 1 865 - 93,25%
Farm Level 2: 1000 - 20 $ - 924 - 92,44%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18 497 - 92,48%
Average Income per Game1 625 153 $
Year to Date Revenue13 001 221 $
Farm
Home Games Left12
Average Attendance - %2 789 - 92,98%
Average Income per Game116 047 $
Year to Date Revenue928 376 $

Expense

Pro Players Total Salaries69 750 000 $
Farm Players Total Salaries3 115 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 118 452 $
Farm Year To Date Expenses1 195 611 $
Pro Salary Cap To Date26 924 254 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 501 832 $
Farm Estimated Season Revenue1 392 564 $
Pro Remaining Season Days63
Pro Expenses Per Days682 039 $
Pro Estimated Expenses42 968 457 $
Farm Remaining Season Days65
Farm Expenses Per Days30 619 $
Farm Estimated Expenses1 990 235 $
Estimated Season Expenses44 958 692 $
Season Salary Cap69 750 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $250 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 750 000 $
Current Bank Account(10 201 448 $)
Projected Bank Account(34 265 744 $)

Pro Players Salaries

James Neal 6 500 000 $ (3)
Oliver Ekman Larsson 6 250 000 $ (2)
Jay Bouwmeester 6 000 000 $ (1)
Jonathan Bernier 5 500 000 $ (3)
William Karlsson 4 800 000 $ (1)
Cam Fowler 4 700 000 $ (1)
Brock Nelson 4 300 000 $ (1)
Josh Bailey 4 150 000 $ (1)
Kyle Palmieri 4 000 000 $ (1)
Justin Schultz 4 000 000 $ (3)
Ryan Spooner 3 500 000 $ (2)
Matt Benning 3 500 000 $ (3)
Alex Chiasson 3 000 000 $ (3)
David Rittich 2 300 000 $ (1)
Sean Kuraly 1 800 000 $ (1)
Tanner Fritz 1 750 000 $ (2)
Joel Champagne 1 000 000 $ (1)
Maxim Gratchev 1 000 000 $ (1)
Christian Djoos 900 000 $ (2)
Travis Boyd 800 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 69 750 000 $
Year 12 : 34 900 000 $
Year 13 : 22 500 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 69 325 000 $
Year 12 : 33 875 000 $
Year 13 : 21 475 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 69 750 000 $
Year 12 : 34 900 000 $
Year 13 : 22 500 000 $
Year 14 : 0 $

Farm Players Salaries

David Savard 250 000 $ (3)
Adam Clendening 175 000 $ (2)
Matt Frattin 175 000 $ (1)
Mark Arcobello 150 000 $ (1)
Ryan Carpenter 140 000 $ (2)
Taylor Beck 140 000 $ (2)
Oscar Fantenberg 120 000 $ (1)
Johan Larsson 120 000 $ (1)
Austin Levi 100 000 $ (1)
Jordan Weal 100 000 $ (2)
Julian Melchiori 95 000 $ (2)
Mirko Hoefflin 95 000 $ (2)
Riley Sheahan 90 000 $ (1)
Austin Lotz 90 000 $ (3)
Maxime Clermont 90 000 $ (1)
Carl Dahlstrom 90 000 $ (1)
William Wrenn 90 000 $ (1)
Logan Shaw 80 000 $ (1)
Dominic Turgeon 75 000 $ (3)
Justin Bailey 75 000 $ (3)
Matthew Berkovitz 75 000 $ (3)
Nikolay Goldobin 75 000 $ (3)
Justin Hache 75 000 $ (1)
Curtis Hamilton 75 000 $ (2)
Timotej Sille 75 000 $ (2)
Elvis Merzlikins 75 000 $ (2)
Paul Carey 70 000 $ (1)
Alex Hutchings 70 000 $ (1)
Jamie Devane 70 000 $ (1)
Logan Nelson 65 000 $ (1)
Kent Simpson 50 000 $ (1)
Total Farm Players31
Salary Commitment
Year 11 : 3 115 000 $
Year 12 : 1 610 000 $
Year 13 : 640 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 115 000 $
Year 12 : 1 610 000 $
Year 13 : 640 000 $
Year 14 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 8000 - 88 $ - 7 466 - 93,32%
Level 2: 6000 - 54 $ - 5 384 - 89,73%
Level 3: 2000 - 39 $ - 1 638 - 81,89%
Level 4: 4000 - 27 $ - 2 911 - 72,78%
Luxury : 1000 - 210 $ - 739 - 73,94%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 32 $ - 1 869 - 93,45%
Farm Level 2: 1000 - 14 $ - 975 - 97,48%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18 138 - 86,37%
Average Income per Game1 756 063 $
Year to Date Revenue14 048 501 $
Farm
Home Games Left12
Average Attendance - %2 844 - 94,79%
Average Income per Game105 040 $
Year to Date Revenue840 321 $

Expense

Pro Players Total Salaries69 475 000 $
Farm Players Total Salaries3 020 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 909 716 $
Farm Year To Date Expenses1 191 190 $
Pro Salary Cap To Date26 715 517 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 072 752 $
Farm Estimated Season Revenue1 260 482 $
Pro Remaining Season Days63
Pro Expenses Per Days679 369 $
Pro Estimated Expenses42 800 247 $
Farm Remaining Season Days65
Farm Expenses Per Days29 714 $
Farm Estimated Expenses1 931 410 $
Estimated Season Expenses44 731 657 $
Season Salary Cap69 475 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $525 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 475 000 $
Current Bank Account(5 463 107 $)
Projected Bank Account(27 861 530 $)

Pro Players Salaries

Andrei Markov 8 500 000 $ (2)
Mike Richards 7 650 000 $ (1)
Evgeni Dadonov 6 650 000 $ (4)
Zach Werenski 5 000 000 $ (4)
Andre Burakowsky 4 300 000 $ (1)
Nail Yakupov 4 300 000 $ (1)
Robin Lehner 4 000 000 $ (2)
Olli Maatta 3 500 000 $ (2)
Tim Erixon 3 500 000 $ (3)
Patrick Maroon 3 500 000 $ (1)
Carl Gunnarsson (1 Way Contract) 3 400 000 $ (2)
Erik Haula 3 000 000 $ (1)
Sebastian Wannstrom 2 650 000 $ (2)
Emerson Etem 2 300 000 $ (1)
Jakub Jerabek 2 100 000 $ (1)
Anders Nilsson 1 500 000 $ (2)
Blaze Lizotte 925 000 $ (1)
Pierre-Luc Dubois 900 000 $ (2)
Andrew Mangiapane 900 000 $ (2)
Travis Konecny 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 69 475 000 $
Year 12 : 40 500 000 $
Year 13 : 15 150 000 $
Year 14 : 11 650 000 $
Salary Average Commitment
Year 11 : 69 475 000 $
Year 12 : 40 500 000 $
Year 13 : 15 150 000 $
Year 14 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 475 000 $
Year 12 : 40 500 000 $
Year 13 : 15 150 000 $
Year 14 : 11 650 000 $

Farm Players Salaries

Melker Karlsson 250 000 $ (2)
Calvin de Haan 175 000 $ (1)
Ryan Shannon (Out of Payroll) 150 000 $ (2)
Jakub Klepis 125 000 $ (1)
Konstantin Koltsov 125 000 $ (1)
Eddie Lack 120 000 $ (1)
Luke Witkowski 115 000 $ (1)
Reece Scarlett 100 000 $ (2)
Maxim Mamin 100 000 $ (2)
Garnet Hathaway 95 000 $ (1)
Dean Kukan 90 000 $ (1)
Jacob Middleton 90 000 $ (3)
Thomas(Chase) Perry 90 000 $ (3)
Blake Weyrick 90 000 $ (1)
Mackenzie MacEachern 90 000 $ (3)
Hunter Shinkaruk 85 000 $ (1)
JC Lipon 85 000 $ (1)
Keith Aulie 85 000 $ (1)
Gustav Olofsson 75 000 $ (2)
Geoff Platt 75 000 $ (2)
Filip Sandberg 75 000 $ (2)
Alex Kile 75 000 $ (2)
Keegan Kanzig 75 000 $ (3)
Anton Karlsson 75 000 $ (3)
Alexander Younan 75 000 $ (3)
Ebbe Sionas 75 000 $ (2)
Lukas Zetterberg 75 000 $ (3)
Aleksi Saarela 75 000 $ (3)
Ruzal Galeyev 75 000 $ (2)
Simon Hjalmarsson 75 000 $ (2)
Josh Brown 75 000 $ (1)
Ludwig Blomstrand 70 000 $ (2)
Kevin Roy 65 000 $ (2)
Total Farm Players33
Salary Commitment
Year 11 : 3 170 000 $
Year 12 : 1 905 000 $
Year 13 : 645 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 145 000 $
Year 12 : 1 880 000 $
Year 13 : 645 000 $
Year 14 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - 81 $ - 7 590 - 94,88%
Level 2: 5000 - 59 $ - 4 655 - 93,11%
Level 3: 2000 - 34 $ - 1 874 - 93,69%
Level 4: 4000 - 24 $ - 3 619 - 90,47%
Luxury : 1000 - 179 $ - 872 - 87,24%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 38 $ - 1 616 - 80,79%
Farm Level 2: 1000 - 19 $ - 858 - 85,76%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18 610 - 93,05%
Average Income per Game1 670 936 $
Year to Date Revenue13 367 485 $
Farm
Home Games Left12
Average Attendance - %2 473 - 82,45%
Average Income per Game104 421 $
Year to Date Revenue835 371 $

Expense

Pro Players Total Salaries67 650 000 $
Farm Players Total Salaries3 070 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 775 722 $
Farm Year To Date Expenses1 154 368 $
Pro Salary Cap To Date26 581 557 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 051 228 $
Farm Estimated Season Revenue1 253 056 $
Pro Remaining Season Days63
Pro Expenses Per Days661 650 $
Pro Estimated Expenses41 683 950 $
Farm Remaining Season Days65
Farm Expenses Per Days30 190 $
Farm Estimated Expenses1 962 350 $
Estimated Season Expenses43 646 300 $
Season Salary Cap67 650 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $2 350 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 650 000 $
Current Bank Account6 168 406 $
Projected Bank Account(16 173 610 $)

Pro Players Salaries

Jonathan Toews 9 250 000 $ (3)
Aleksander Barkov 7 500 000 $ (4)
John Carlson 6 500 000 $ (3)
Elias Lindholm 6 000 000 $ (4)
Jeff Skinner 5 800 000 $ (1)
Semyon Varlamov 5 700 000 $ (1)
Adam Larsson 5 150 000 $ (2)
Dennis Seidenberg 3 500 000 $ (1)
Marc Methot 2 750 000 $ (1)
Cal Clutterbuck 2 300 000 $ (1)
Josh Anderson 1 800 000 $ (1)
Joseph Blandisi 1 800 000 $ (1)
Gabriel Dumont 1 500 000 $ (1)
Troy Stetcher 1 500 000 $ (1)
Christopher Gibson 1 500 000 $ (1)
Tyler Bertuzzi 1 400 000 $ (1)
Michael Mersch 1 000 000 $ (2)
Sebastian Aho 900 000 $ (1)
Erik Cernak 900 000 $ (2)
Scott Laughton 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 67 650 000 $
Year 12 : 36 300 000 $
Year 13 : 29 250 000 $
Year 14 : 13 500 000 $
Salary Average Commitment
Year 11 : 67 650 000 $
Year 12 : 36 300 000 $
Year 13 : 29 250 000 $
Year 14 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 67 650 000 $
Year 12 : 36 300 000 $
Year 13 : 29 250 000 $
Year 14 : 13 500 000 $

Farm Players Salaries

Eric Fehr 175 000 $ (2)
Stephane Da Costa 160 000 $ (2)
Zach Trotman 150 000 $ (2)
Jim Slater 150 000 $ (2)
Matt Moulson 150 000 $ (2)
Ondrej Roman 140 000 $ (2)
Tomas Kubalik 140 000 $ (2)
Chris Stewart 140 000 $ (2)
Jarred Tinordi 130 000 $ (2)
Jeff Glass 130 000 $ (1)
Derek Roy 120 000 $ (1)
Matt D'Agostini 110 000 $ (2)
Keith Seabrook 100 000 $ (1)
Reece Willcox 100 000 $ (2)
Francois Bouchard 100 000 $ (1)
Ryan Stanton 95 000 $ (1)
Eddie Wittchow 90 000 $ (2)
John Hayden 90 000 $ (2)
Jeff Zatkoff 90 000 $ (2)
Jiri Novotny 90 000 $ (1)
Tye McGinn 85 000 $ (1)
Patrick Wey 85 000 $ (1)
Scott Kosmachuk 85 000 $ (1)
Zachary Sawchenko 75 000 $ (2)
Jordan Subban 75 000 $ (2)
Jarrod Maidens 75 000 $ (2)
Scott Sabourin 70 000 $ (1)
Roy Radke 70 000 $ (1)
Total Farm Players28
Salary Commitment
Year 11 : 3 070 000 $
Year 12 : 2 040 000 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 070 000 $
Year 12 : 2 040 000 $
Year 13 : 0 $
Year 14 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - 100 $ - 5 515 - 68,93%
Level 2: 6000 - 60 $ - 4 321 - 72,01%
Level 3: 3000 - 35 $ - 1 932 - 64,41%
Level 4: 4000 - 25 $ - 3 113 - 77,81%
Luxury : 1000 - 200 $ - 760 - 76,03%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 40 $ - 1 411 - 70,53%
Farm Level 2: 1000 - 20 $ - 678 - 67,78%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %15 641 - 71,09%
Average Income per Game1 562 584 $
Year to Date Revenue12 500 672 $
Farm
Home Games Left12
Average Attendance - %2 088 - 69,61%
Average Income per Game100 064 $
Year to Date Revenue800 514 $

Expense

Pro Players Total Salaries68 900 000 $
Farm Players Total Salaries2 860 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 283 491 $
Farm Year To Date Expenses1 181 326 $
Pro Salary Cap To Date27 089 327 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 751 008 $
Farm Estimated Season Revenue1 200 771 $
Pro Remaining Season Days63
Pro Expenses Per Days673 786 $
Pro Estimated Expenses42 448 518 $
Farm Remaining Season Days65
Farm Expenses Per Days28 190 $
Farm Estimated Expenses1 832 350 $
Estimated Season Expenses44 280 868 $
Season Salary Cap68 900 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $1 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 900 000 $
Current Bank Account20 562 567 $
Projected Bank Account(3 766 522 $)

Pro Players Salaries

Anze Kopitar 10 350 000 $ (5)
Nikita Kucherov 8 000 000 $ (2)
Jeff Carter 7 500 000 $ (1)
Ryan Johansen 6 650 000 $ (2)
Jared Spurgeon 6 000 000 $ (4)
Cory Schneider 5 750 000 $ (2)
Max Domi 5 000 000 $ (4)
Jonathan Huberdeau 4 500 000 $ (1)
Niklas Hjalmarsson 3 400 000 $ (1)
Colton Sceviour 2 350 000 $ (1)
Matthew Peca (Out of Payroll) 1 800 000 $ (1)
Jamie McGinn 1 500 000 $ (2)
Adam Fox 900 000 $ (3)
Valeri Nichushkin 900 000 $ (2)
Travis Sanheim 900 000 $ (2)
Jonas Siegenthaler 900 000 $ (3)
Michael McCarron 900 000 $ (1)
Scott Wedgewood 900 000 $ (2)
Chandler Stephenson 900 000 $ (1)
Charles Hudon 900 000 $ (1)
Matt Roy 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 70 700 000 $
Year 12 : 47 750 000 $
Year 13 : 23 150 000 $
Year 14 : 21 350 000 $
Salary Average Commitment
Year 11 : 70 141 667 $
Year 12 : 47 191 667 $
Year 13 : 22 591 667 $
Year 14 : 20 791 667 $
Salary Cap with 1 Way Contract
Year 11 : 70 700 000 $
Year 12 : 47 750 000 $
Year 13 : 23 150 000 $
Year 14 : 21 350 000 $

Farm Players Salaries

Anton Forsberg 160 000 $ (2)
Kurtis MacDermid 160 000 $ (1)
Viktor Stalberg 150 000 $ (3)
Justin Fontaine 150 000 $ (3)
Remi Elie 140 000 $ (1)
Justin Weller 130 000 $ (1)
Evgeny Medvedev 120 000 $ (2)
Andreas Martinsen 120 000 $ (3)
Stephen Johns 120 000 $ (1)
Casey Borer 100 000 $ (1)
Rod Pelley 100 000 $ (1)
Matt Beleskey 100 000 $ (2)
Mike Hoeffel 100 000 $ (2)
Steve Oleksy 100 000 $ (2)
Mike Blunden 100 000 $ (2)
Evgeny Grachev 100 000 $ (2)
David Gilbert 90 000 $ (3)
Mattias Modig 90 000 $ (1)
Michael Latta 90 000 $ (3)
Andrew Yogan 85 000 $ (1)
Danny Biega 80 000 $ (1)
Julius Bergman 75 000 $ (3)
Dillon Heatherington (Out of Payroll) 75 000 $ (2)
Rickard Hugg 75 000 $ (3)
Evan Cowley 75 000 $ (2)
Karson Kuhlman 75 000 $ (1)
Adam Marsh 70 000 $ (1)
Taylor Doherty 55 000 $ (1)
Colin Jacobs 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 11 : 2 935 000 $
Year 12 : 1 680 000 $
Year 13 : 750 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 935 000 $
Year 12 : 1 680 000 $
Year 13 : 750 000 $
Year 14 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - 85 $ - 6 317 - 78,96%
Level 2: 6000 - 52 $ - 4 573 - 76,21%
Level 3: 3000 - 30 $ - 2 092 - 69,72%
Level 4: 4000 - 22 $ - 3 055 - 76,38%
Luxury : 1000 - 185 $ - 789 - 78,93%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 40 $ - 1 375 - 68,74%
Farm Level 2: 1000 - 20 $ - 600 - 59,99%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16 826 - 76,48%
Average Income per Game1 621 998 $
Year to Date Revenue12 975 987 $
Farm
Home Games Left13
Average Attendance - %1 975 - 65,82%
Average Income per Game101 382 $
Year to Date Revenue709 674 $

Expense

Pro Players Total Salaries69 850 000 $
Farm Players Total Salaries2 432 250 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 232 210 $
Farm Year To Date Expenses953 382 $
Pro Salary Cap To Date27 038 040 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 463 980 $
Farm Estimated Season Revenue1 317 966 $
Pro Remaining Season Days63
Pro Expenses Per Days683 010 $
Pro Estimated Expenses43 029 630 $
Farm Remaining Season Days65
Farm Expenses Per Days24 117 $
Farm Estimated Expenses1 567 605 $
Estimated Season Expenses44 597 235 $
Season Salary Cap69 850 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $150 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 850 000 $
Current Bank Account7 916 914 $
Projected Bank Account(15 898 375 $)

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) 9 750 000 $ (1)
Mark Giordano 7 000 000 $ (5)
Tyson Barrie 5 800 000 $ (1)
Bobby Ryan 5 500 000 $ (1)
Jake Muzzin 5 000 000 $ (2)
Cam Atkinson 5 000 000 $ (4)
Mikko Koivu 4 750 000 $ (3)
Jonathan Drouin 4 300 000 $ (1)
Brian Boyle 3 500 000 $ (3)
Brendan Smith 3 000 000 $ (2)
Jordie Benn 2 800 000 $ (1)
Kris Russell 2 800 000 $ (1)
Riley Nash 2 300 000 $ (1)
Landon Ferraro 1 800 000 $ (1)
Andrew Hammond 1 500 000 $ (1)
Jacob Josefson 1 500 000 $ (3)
Vinni Lettieri (Out of Payroll) 950 000 $ (1)
Artturi Lehkonen 900 000 $ (2)
Warren Foegele 900 000 $ (3)
Jake Evans 900 000 $ (3)
Chris Driedger 850 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 70 800 000 $
Year 12 : 32 450 000 $
Year 13 : 23 550 000 $
Year 14 : 12 000 000 $
Salary Average Commitment
Year 11 : 69 300 000 $
Year 12 : 30 950 000 $
Year 13 : 22 050 000 $
Year 14 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 70 800 000 $
Year 12 : 32 450 000 $
Year 13 : 23 550 000 $
Year 14 : 12 000 000 $

Farm Players Salaries

Philippe Dupuis 175 000 $ (1)
Morgan Ellis 150 000 $ (1)
Matt Hunwick 130 000 $ (1)
Jiri Sekac 110 000 $ (2)
Andrew Ebbett 110 000 $ (2)
Shawn Lalonde 100 000 $ (2)
Ross Johnston 100 000 $ (3)
Matt Mahalak 97 500 $ (1)
Zack MacEwen 84 750 $ (1)
Taylor Chorney 80 000 $ (2)
Valeri Vasiliev 80 000 $ (1)
Adam Tambellini 75 000 $ (2)
Darby Llewellyn 75 000 $ (2)
Kyle Jenkins 75 000 $ (2)
Mario Lucia 75 000 $ (1)
Jens Looke 75 000 $ (3)
Steve Bernier 75 000 $ (1)
Kyle Beach 75 000 $ (2)
Michael Spacek 75 000 $ (3)
Roland Mckeown 75 000 $ (3)
Spencer Watson 75 000 $ (3)
Erik Thorell 70 000 $ (1)
Micheal Wall 70 000 $ (1)
Jackson Houck 70 000 $ (1)
Edgars Kulda 55 000 $ (1)
Francois Tremblay 50 000 $ (1)
Maximilien Le Sieur 50 000 $ (1)
Seth Ambroz 50 000 $ (1)
Karl Johansson 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 11 : 2 432 250 $
Year 12 : 1 100 000 $
Year 13 : 400 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 432 250 $
Year 12 : 1 100 000 $
Year 13 : 400 000 $
Year 14 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 70 000 000 $
Available Cap Space

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 715 222 $ 69 916 667 $ 83 333 $ 69 916 667 $ 2 292 583 $ 27 707 417 $ 212748
BlackHawks (3 542 773 $) 64 750 000 $ 5 250 000 $ 64 750 000 $ 2 910 000 $ 27 090 000 $ 212748
BlueJacket 195 985 $ 69 925 000 $ 75 000 $ 69 925 000 $ 3 043 500 $ 26 956 500 $ 203050
Blues 61 741 851 $ 69 300 000 $ 700 000 $ 69 300 000 $ 3 607 500 $ 26 392 500 $ 203151
Bruins 8 574 844 $ 66 900 000 $ 3 100 000 $ 66 900 000 $ 2 470 000 $ 27 530 000 $ 212950
Canadiens 30 125 645 $ 68 800 000 $ 1 200 000 $ 68 800 000 $ 2 660 000 $ 27 340 000 $ 202949
Canucks 34 687 116 $ 61 285 000 $ 8 715 000 $ 61 285 000 $ 2 007 500 $ 27 992 500 $ 242448
Capitals (3 292 748 $) 69 050 000 $ 950 000 $ 69 050 000 $ 2 337 412 $ 27 662 588 $ 202646
Coyotes (3 464 382 $) 67 300 000 $ 2 700 000 $ 67 300 000 $ 2 360 917 $ 27 639 083 $ 222951
Devils 20 037 132 $ 67 375 000 $ 2 625 000 $ 67 375 000 $ 2 053 417 $ 27 946 583 $ 202545
Ducks (12 820 541 $) 68 675 000 $ 1 325 000 $ 68 675 000 $ 2 747 500 $ 27 252 500 $ 202848
Flames 65 744 986 $ 69 985 000 $ 15 000 $ 69 985 000 $ 3 025 000 $ 26 975 000 $ 203050
Flyers 4 852 899 $ 67 930 000 $ 2 070 000 $ 67 930 000 $ 2 117 412 $ 27 882 588 $ 202646
GoldenKnights 7 246 673 $ 66 675 000 $ 3 325 000 $ 66 675 000 $ 3 079 167 $ 26 920 833 $ 202949
Hurricanes 1 190 689 $ 68 525 000 $ 1 475 000 $ 68 525 000 $ 2 600 000 $ 27 400 000 $ 202747
Islanders 22 696 262 $ 69 842 500 $ 157 500 $ 69 842 500 $ 3 051 500 $ 26 948 500 $ 203151
Jets 145 553 547 $ 69 675 000 $ 325 000 $ 69 675 000 $ 2 902 500 $ 27 097 500 $ 202848
Kings 42 505 306 $ 69 650 000 $ 350 000 $ 69 650 000 $ 2 852 500 $ 27 147 500 $ 202949
Lightning 12 056 995 $ 69 750 000 $ 250 000 $ 69 750 000 $ 3 690 000 $ 26 310 000 $ 203252
MapleLeafs (10 477 721 $) 68 250 000 $ 1 750 000 $ 68 250 000 $ 3 290 000 $ 26 710 000 $ 212950
Nordiques (2 120 285 $) 67 967 500 $ 2 032 500 $ 67 967 500 $ 2 630 000 $ 27 370 000 $ 232548
Oilers 51 081 719 $ 69 900 000 $ 100 000 $ 69 900 000 $ 2 218 667 $ 27 781 333 $ 202747
Panthers 72 665 740 $ 69 750 000 $ 250 000 $ 69 750 000 $ 2 512 000 $ 27 488 000 $ 202848
Penguins 106 149 903 $ 69 628 889 $ 371 111 $ 69 628 889 $ 3 292 778 $ 26 707 222 $ 212950
Predators 1 038 840 $ 69 809 167 $ 190 833 $ 69 809 167 $ 3 230 000 $ 26 770 000 $ 203151
Rangers (1 477 897 $) 58 325 000 $ 11 675 000 $ 58 325 000 $ 2 600 000 $ 27 400 000 $ 212950
RedWings 6 632 334 $ 68 837 500 $ 1 162 500 $ 68 837 500 $ 3 337 500 $ 26 662 500 $ 213051
Sabres (10 201 448 $) 69 750 000 $ 250 000 $ 69 750 000 $ 3 115 000 $ 26 885 000 $ 203151
Senators (5 463 107 $) 69 475 000 $ 525 000 $ 69 475 000 $ 3 020 000 $ 26 980 000 $ 203353
Sharks 6 168 406 $ 67 650 000 $ 2 350 000 $ 67 650 000 $ 3 070 000 $ 26 930 000 $ 202848
Stars 20 562 567 $ 68 900 000 $ 1 100 000 $ 68 900 000 $ 2 860 000 $ 27 140 000 $ 212950
Wild 7 916 914 $ 69 850 000 $ 150 000 $ 69 850 000 $ 2 432 250 $ 27 567 750 $ 212950