Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 17 octobre 2019 at 08:43

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - 90 $ - 6 528 - 93,26%
Level 2: 6000 - 57 $ - 4 859 - 80,98%
Level 3: 3000 - 23 $ - 2 465 - 82,18%
Level 4: 5000 - 17 $ - 4 402 - 88,04%
Luxury : 1000 - 184 $ - 814 - 81,41%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 1 237 - 61,85%
Farm Level 2: 1000 - 25 $ - 543 - 54,28%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %19 068 - 86,67%
Average Income per Game1 609 722 $
Year to Date Revenue16 097 216 $
Farm
Home Games Left31
Average Attendance - %1 780 - 59,33%
Average Income per Game98 667 $
Year to Date Revenue986 667 $

Expense

Pro Players Total Salaries67 900 000 $
Farm Players Total Salaries2 380 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 005 343 $
Farm Year To Date Expenses636 843 $
Pro Salary Cap To Date16 857 756 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 901 370 $
Farm Estimated Season Revenue3 058 668 $
Pro Remaining Season Days141
Pro Expenses Per Days366 310 $
Pro Estimated Expenses51 649 710 $
Farm Remaining Season Days140
Farm Expenses Per Days13 333 $
Farm Estimated Expenses1 866 620 $
Estimated Season Expenses53 516 330 $
Season Salary Cap67 900 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 100 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 900 000 $
Current Bank Account13 332 986 $
Projected Bank Account12 776 694 $

Pro Players Salaries

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

Farm Players Salaries

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

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - 90 $ - 6 432 - 91,88%
Level 2: 6000 - 55 $ - 5 393 - 89,89%
Level 3: 2000 - 21 $ - 2 000 - 100,00%
Level 4: 4000 - 14 $ - 4 000 - 99,99%
Luxury : 1000 - 190 $ - 820 - 82,02%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 1 939 - 96,96%
Farm Level 2: 1000 - 11 $ - 984 - 98,37%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18 645 - 93,22%
Average Income per Game1 585 583 $
Year to Date Revenue15 855 833 $
Farm
Home Games Left31
Average Attendance - %2 923 - 97,43%
Average Income per Game92 726 $
Year to Date Revenue927 257 $

Expense

Pro Players Total Salaries68 150 000 $
Farm Players Total Salaries3 007 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 683 962 $
Farm Year To Date Expenses693 871 $
Pro Salary Cap To Date16 536 367 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 153 082 $
Farm Estimated Season Revenue2 874 497 $
Pro Remaining Season Days141
Pro Expenses Per Days367 647 $
Pro Estimated Expenses51 838 227 $
Farm Remaining Season Days140
Farm Expenses Per Days16 707 $
Farm Estimated Expenses2 338 980 $
Estimated Season Expenses54 177 207 $
Season Salary Cap68 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $850 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 150 000 $
Current Bank Account5 257 767 $
Projected Bank Account3 108 139 $

Pro Players Salaries

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

Farm Players Salaries

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

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 7000 - 95 $ - 5 186 - 74,08%
Level 2: 6000 - 50 $ - 5 453 - 90,89%
Level 3: 3000 - 20 $ - 2 600 - 86,67%
Level 4: 5000 - 15 $ - 4 325 - 86,50%
Luxury : 1500 - 135 $ - 1 083 - 72,17%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 30 $ - 1 926 - 96,32%
Farm Level 2: 1000 - 20 $ - 685 - 68,53%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18 646 - 82,87%
Average Income per Game1 444 820 $
Year to Date Revenue14 448 203 $
Farm
Home Games Left30
Average Attendance - %2 612 - 87,05%
Average Income per Game101 841 $
Year to Date Revenue1 120 246 $

Expense

Pro Players Total Salaries68 750 000 $
Farm Players Total Salaries3 745 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 017 649 $
Farm Year To Date Expenses669 257 $
Pro Salary Cap To Date16 870 060 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 789 429 $
Farm Estimated Season Revenue3 055 216 $
Pro Remaining Season Days141
Pro Expenses Per Days370 856 $
Pro Estimated Expenses52 290 696 $
Farm Remaining Season Days140
Farm Expenses Per Days20 672 $
Farm Estimated Expenses2 894 080 $
Estimated Season Expenses55 184 776 $
Season Salary Cap68 750 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $250 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 750 000 $
Current Bank Account1 772 006 $
Projected Bank Account(5 568 125 $)

Pro Players Salaries

Tyler Seguin 9 000 000 $ (3)
Carey Price 8 500 000 $ (1)
Olli Jokinen 8 000 000 $ (1)
Claude Giroux 8 000 000 $ (4)
Nathan MacKinnon 7 750 000 $ (2)
Victor Hedman 7 000 000 $ (5)
Sebastian Wannstrom 2 500 000 $ (1)
Kevin Poulin 2 400 000 $ (1)
Joakim Nordstrom 2 150 000 $ (2)
Robert Bortuzzo 1 800 000 $ (1)
Brandon Sutter 1 800 000 $ (1)
Riley Nash 1 800 000 $ (1)
Calvin de Haan 1 750 000 $ (2)
Artur Gavrus (Out of Payroll) 950 000 $ (1)
Noah Hanifin 900 000 $ (3)
Alex Debrincat 900 000 $ (3)
Sam Reinhart 900 000 $ (1)
David Pastrnak 900 000 $ (1)
Seth Jones 900 000 $ (1)
Jakub Vrana 900 000 $ (3)
Robert Hagg 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 10 : 69 700 000 $
Year 11 : 39 250 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 69 200 000 $
Year 11 : 39 250 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 700 000 $
Year 11 : 39 250 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Theo Ruth 1 500 000 $ (1)
Fredrik Claesson 150 000 $ (2)
Calle Jarnkrok 150 000 $ (2)
Josh Unice 150 000 $ (3)
Brock Beukeboom 120 000 $ (2)
Duncan Siemens 90 000 $ (2)
Adam Pardy 90 000 $ (1)
Andy Andreoff 90 000 $ (2)
Chris Terry 90 000 $ (1)
Daniel Brodin 90 000 $ (1)
Brendan Gaunce (Out of Payroll) 90 000 $ (2)
Samu Perhonen 90 000 $ (2)
Gavin Bayreuther 80 000 $ (2)
Dakota Mermis 80 000 $ (2)
Martin Reway 75 000 $ (3)
Evan Allen 75 000 $ (3)
Filip Sandberg 75 000 $ (3)
Vyacheslav Leshchenko 75 000 $ (3)
Alex Kile 75 000 $ (3)
Rushan Rafikov 75 000 $ (3)
Gage Ausmus 75 000 $ (3)
Jason Kasdorf 75 000 $ (1)
Andreas Borgman 75 000 $ (3)
Ruzal Galeyev 75 000 $ (3)
Morgan Klimchuk 75 000 $ (3)
Sergey Tolchinsky 75 000 $ (3)
Zach Nastasiuk 75 000 $ (3)
Viktor Crus-Rydberg (Out of Payroll) 75 000 $ (3)
Total Farm Players28
Salary Commitment
Year 10 : 3 910 000 $
Year 11 : 2 065 000 $
Year 12 : 1 125 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 910 000 $
Year 11 : 2 065 000 $
Year 12 : 1 125 000 $
Year 13 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7000 - 89 $ - 6 553 - 93,61%
Level 2: 6000 - 56 $ - 5 473 - 91,21%
Level 3: 3000 - 33 $ - 1 925 - 64,18%
Level 4: 4000 - 25 $ - 3 208 - 80,20%
Luxury : 1000 - 190 $ - 768 - 76,76%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 955 - 97,75%
Farm Level 2: 1000 - 25 $ - 522 - 52,16%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 926 - 85,36%
Average Income per Game1 659 267 $
Year to Date Revenue18 251 941 $
Farm
Home Games Left31
Average Attendance - %2 477 - 82,55%
Average Income per Game116 008 $
Year to Date Revenue1 160 081 $

Expense

Pro Players Total Salaries67 850 000 $
Farm Players Total Salaries3 220 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 963 906 $
Farm Year To Date Expenses823 461 $
Pro Salary Cap To Date15 816 306 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 778 021 $
Farm Estimated Season Revenue3 596 251 $
Pro Remaining Season Days141
Pro Expenses Per Days366 043 $
Pro Estimated Expenses51 612 063 $
Farm Remaining Season Days140
Farm Expenses Per Days17 849 $
Farm Estimated Expenses2 498 860 $
Estimated Season Expenses54 110 923 $
Season Salary Cap67 850 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 150 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 850 000 $
Current Bank Account65 059 681 $
Projected Bank Account64 323 030 $

Pro Players Salaries

Brad Marchand 8 000 000 $ (4)
Alexander Semin 7 500 000 $ (4)
Sergei Bobrovsky 6 500 000 $ (2)
Jason Spezza 6 000 000 $ (3)
Kyle Turris 5 500 000 $ (3)
Anders Lee 5 000 000 $ (5)
Ryan Ellis 4 000 000 $ (2)
Jake Gardiner 4 000 000 $ (1)
Evander Kane 3 500 000 $ (2)
Jesper Fast 3 000 000 $ (2)
Xavier Ouellet 2 150 000 $ (1)
Tim Schaller 2 000 000 $ (1)
Vinnie Hinostroza 2 000 000 $ (1)
Simon Despres 1 900 000 $ (1)
Michael Leighton 1 850 000 $ (2)
Jordan Caron (Out of Payroll) 1 500 000 $ (1)
Alexei Marchenko 1 200 000 $ (1)
Martin Marincin 1 200 000 $ (1)
Ben Ryan 950 000 $ (1)
Joel Armia 900 000 $ (2)
Brett Bulmer 700 000 $ (3)
Total Pro Players21
Salary Commitment
Year 10 : 69 350 000 $
Year 11 : 52 450 000 $
Year 12 : 32 700 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 69 350 000 $
Year 11 : 52 450 000 $
Year 12 : 32 700 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 350 000 $
Year 11 : 52 450 000 $
Year 12 : 32 700 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Miikka Salomaki 265 000 $ (3)
Spencer Machacek 165 000 $ (3)
Nikolai Kulemin 165 000 $ (3)
James Sheppard 155 000 $ (3)
Josh Jooris 150 000 $ (1)
Alexander Urbom 150 000 $ (1)
Mathieu Corbeil 120 000 $ (1)
Klas Dahlbeck 120 000 $ (1)
Brian Strait 120 000 $ (1)
Mikael Tellqvist 110 000 $ (1)
Ben Smith 110 000 $ (3)
Brenden Dillon 100 000 $ (1)
Dale Weise 100 000 $ (1)
Antoine Lafleur 95 000 $ (2)
Marek Viedensky 95 000 $ (1)
Thomas Larkin 95 000 $ (1)
Philip McRae 90 000 $ (3)
Ludvig Rensfeldt 85 000 $ (2)
Mathieu Brodeur 80 000 $ (1)
Philippe Cornet 80 000 $ (1)
Tyler Pitlick 75 000 $ (2)
Erik Karlsson (foward) 75 000 $ (3)
Dexter Dancs 75 000 $ (3)
Henrik Samuelsson 75 000 $ (2)
Jaynen Rissling 70 000 $ (2)
Daniel Delisle 70 000 $ (2)
Bill Arnold 70 000 $ (1)
Troy Vance 70 000 $ (1)
Philip Tot 65 000 $ (2)
Dillon Donnelly 65 000 $ (2)
Max Friberg 60 000 $ (2)
Total Farm Players31
Salary Commitment
Year 10 : 3 220 000 $
Year 11 : 1 760 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 220 000 $
Year 11 : 1 760 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 7000 - 92 $ - 6 437 - 91,96%
Level 2: 6000 - 57 $ - 4 678 - 77,96%
Level 3: 3000 - 26 $ - 2 506 - 83,55%
Level 4: 5000 - 21 $ - 4 177 - 83,55%
Luxury : 1500 - 133 $ - 1 050 - 70,00%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 38 $ - 1 380 - 69,02%
Farm Level 2: 1000 - 17 $ - 753 - 75,28%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18 849 - 83,77%
Average Income per Game1 607 913 $
Year to Date Revenue17 687 046 $
Farm
Home Games Left31
Average Attendance - %2 133 - 71,11%
Average Income per Game97 431 $
Year to Date Revenue974 312 $

Expense

Pro Players Total Salaries68 450 000 $
Farm Players Total Salaries2 655 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 971 918 $
Farm Year To Date Expenses669 865 $
Pro Salary Cap To Date16 824 332 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 237 398 $
Farm Estimated Season Revenue3 020 367 $
Pro Remaining Season Days141
Pro Expenses Per Days369 251 $
Pro Estimated Expenses52 064 391 $
Farm Remaining Season Days140
Farm Expenses Per Days14 812 $
Farm Estimated Expenses2 073 680 $
Estimated Season Expenses54 138 071 $
Season Salary Cap68 450 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $550 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 450 000 $
Current Bank Account26 375 711 $
Projected Bank Account23 495 405 $

Pro Players Salaries

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

Farm Players Salaries

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

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - 75 $ - 5 965 - 85,22%
Level 2: 6000 - 60 $ - 3 876 - 64,59%
Level 3: 3000 - 30 $ - 2 109 - 70,30%
Level 4: 5000 - 15 $ - 3 853 - 77,06%
Luxury : 1000 - 125 $ - 916 - 91,56%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 30 $ - 1 956 - 97,78%
Farm Level 2: 1000 - 15 $ - 963 - 96,27%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16 718 - 75,99%
Average Income per Game1 453 481 $
Year to Date Revenue14 534 813 $
Farm
Home Games Left31
Average Attendance - %2 918 - 97,27%
Average Income per Game104 108 $
Year to Date Revenue1 041 079 $

Expense

Pro Players Total Salaries68 650 000 $
Farm Players Total Salaries2 615 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 756 411 $
Farm Year To Date Expenses713 732 $
Pro Salary Cap To Date16 608 832 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 057 920 $
Farm Estimated Season Revenue3 227 345 $
Pro Remaining Season Days141
Pro Expenses Per Days370 321 $
Pro Estimated Expenses52 215 261 $
Farm Remaining Season Days140
Farm Expenses Per Days14 597 $
Farm Estimated Expenses2 043 580 $
Estimated Season Expenses54 258 841 $
Season Salary Cap68 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $350 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 650 000 $
Current Bank Account48 380 891 $
Projected Bank Account42 407 315 $

Pro Players Salaries

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

Farm Players Salaries

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

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 100 $ - 4 918 - 81,97%
Level 2: 5000 - 60 $ - 4 272 - 85,45%
Level 3: 2000 - 35 $ - 1 788 - 89,41%
Level 4: 4000 - 20 $ - 3 998 - 99,96%
Luxury : 1000 - 200 $ - 744 - 74,41%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 869 - 93,44%
Farm Level 2: 1000 - 15 $ - 963 - 96,32%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %15 721 - 87,34%
Average Income per Game1 460 505 $
Year to Date Revenue14 605 046 $
Farm
Home Games Left30
Average Attendance - %2 832 - 94,40%
Average Income per Game113 763 $
Year to Date Revenue1 251 396 $

Expense

Pro Players Total Salaries68 350 000 $
Farm Players Total Salaries2 225 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 825 950 $
Farm Year To Date Expenses612 512 $
Pro Salary Cap To Date16 678 344 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 275 643 $
Farm Estimated Season Revenue3 412 898 $
Pro Remaining Season Days141
Pro Expenses Per Days368 717 $
Pro Estimated Expenses51 989 097 $
Farm Remaining Season Days140
Farm Expenses Per Days12 500 $
Farm Estimated Expenses1 750 000 $
Estimated Season Expenses53 739 097 $
Season Salary Cap68 350 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $650 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 350 000 $
Current Bank Account48 653 526 $
Projected Bank Account43 602 970 $

Pro Players Salaries

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

Farm Players Salaries

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

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 7000 - 90 $ - 6 400 - 91,42%
Level 2: 5000 - 50 $ - 4 996 - 99,92%
Level 3: 2000 - 35 $ - 1 786 - 89,29%
Level 4: 4000 - 20 $ - 3 948 - 98,69%
Luxury : 1000 - 140 $ - 997 - 99,73%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 1 271 - 63,55%
Farm Level 2: 1000 - 20 $ - 681 - 68,07%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18 126 - 95,40%
Average Income per Game1 555 198 $
Year to Date Revenue15 551 976 $
Farm
Home Games Left30
Average Attendance - %1 952 - 65,06%
Average Income per Game100 876 $
Year to Date Revenue1 109 633 $

Expense

Pro Players Total Salaries62 700 000 $
Farm Players Total Salaries2 520 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 512 303 $
Farm Year To Date Expenses606 891 $
Pro Salary Cap To Date15 364 707 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 211 126 $
Farm Estimated Season Revenue3 026 272 $
Pro Remaining Season Days141
Pro Expenses Per Days338 503 $
Pro Estimated Expenses47 728 923 $
Farm Remaining Season Days140
Farm Expenses Per Days14 086 $
Farm Estimated Expenses1 972 040 $
Estimated Season Expenses49 700 963 $
Season Salary Cap62 700 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $6 300 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 700 000 $
Current Bank Account6 352 896 $
Projected Bank Account7 889 331 $

Pro Players Salaries

Jordan Staal 6 500 000 $ (1)
Kyle Okposo 6 150 000 $ (3)
Gabriel Landeskog 5 800 000 $ (1)
Dustin Brown 5 250 000 $ (2)
Petr Mrazek 4 300 000 $ (1)
Tyler Bozak 4 150 000 $ (2)
Jonathan Marchessault 3 500 000 $ (1)
David Backes 3 250 000 $ (2)
Kyle Brodziak 3 000 000 $ (1)
Jonas Brodin 2 950 000 $ (1)
Dmitri Orlov 2 800 000 $ (1)
Dwight King 2 500 000 $ (3)
Jacob Markstrom 2 500 000 $ (3)
Justin Braun 2 300 000 $ (2)
Nikita Nikitin 1 800 000 $ (1)
Ty Wishart 1 750 000 $ (1)
Erik Gustafsson 1 500 000 $ (1)
Matthew Nieto 900 000 $ (1)
Tyler Motte 900 000 $ (3)
Reid Boucher 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 62 700 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 62 700 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 62 700 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $

Farm Players Salaries

Vladislav Namestnikov (Out of Payroll) 150 000 $ (2)
Frank Vatrano 140 000 $ (1)
Bryan Rust 120 000 $ (2)
Sam Brittain 100 000 $ (1)
Dylan DeMelo 100 000 $ (1)
Sergei Korostin 100 000 $ (1)
Laurent Brossoit 90 000 $ (2)
David Kampf 90 000 $ (2)
Dick Axelsson 90 000 $ (3)
Peter Andersson 90 000 $ (1)
Daniel Carr 90 000 $ (2)
Alexandre Picard 90 000 $ (3)
David Warsofsky 90 000 $ (1)
Mitch Wahl 90 000 $ (1)
Brent Regner 90 000 $ (1)
Ryan Button 90 000 $ (1)
Francis Beauvillier 85 000 $ (2)
Andrey Pedan 85 000 $ (2)
Michael Paliotta 80 000 $ (1)
Marcel Goc 80 000 $ (3)
Eric Knodel 80 000 $ (3)
Kirill Kabanov 80 000 $ (2)
Oscar Dansk 75 000 $ (3)
Linus Arnesson 75 000 $ (2)
Corey Cowick 70 000 $ (3)
Bobby Butler 70 000 $ (3)
Jozef Balej 65 000 $ (2)
Brett Sutter 65 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 2 520 000 $
Year 11 : 1 550 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 520 000 $
Year 11 : 1 550 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 7000 - 90 $ - 4 959 - 70,84%
Level 2: 5000 - 50 $ - 4 389 - 87,77%
Level 3: 2000 - 36 $ - 1 593 - 79,63%
Level 4: 4000 - 25 $ - 2 154 - 53,85%
Luxury : 1000 - 180 $ - 751 - 75,09%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 898 - 94,90%
Farm Level 2: 1000 - 15 $ - 929 - 92,90%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %13 845 - 72,87%
Average Income per Game1 472 515 $
Year to Date Revenue16 197 663 $
Farm
Home Games Left31
Average Attendance - %2 827 - 94,23%
Average Income per Game114 432 $
Year to Date Revenue1 144 318 $

Expense

Pro Players Total Salaries68 850 000 $
Farm Players Total Salaries3 150 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 827 546 $
Farm Year To Date Expenses660 343 $
Pro Salary Cap To Date16 679 940 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 175 445 $
Farm Estimated Season Revenue3 547 386 $
Pro Remaining Season Days141
Pro Expenses Per Days371 390 $
Pro Estimated Expenses52 365 990 $
Farm Remaining Season Days140
Farm Expenses Per Days17 473 $
Farm Estimated Expenses2 446 220 $
Estimated Season Expenses54 812 210 $
Season Salary Cap68 850 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $150 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 850 000 $
Current Bank Account7 200 869 $
Projected Bank Account111 490 $

Pro Players Salaries

Zach Parise 9 250 000 $ (4)
Corey Perry 8 750 000 $ (2)
Vladimir Tarasenko 7 000 000 $ (3)
David Krejci 7 000 000 $ (3)
Dustin Byfuglien 6 500 000 $ (5)
Brett Connolly 4 500 000 $ (5)
Neal Pionk 4 000 000 $ (5)
Louis Domingue 3 700 000 $ (2)
Michael Del Zotto 3 500 000 $ (1)
Blake Comeau 2 300 000 $ (1)
Miles Wood 1 800 000 $ (1)
Luke Schenn 1 800 000 $ (1)
Joonas Donskoi 1 750 000 $ (1)
Cedric Paquette 1 500 000 $ (1)
Jacob Deserres 1 000 000 $ (1)
Brett Kulak 900 000 $ (2)
Alexander Wennberg 900 000 $ (1)
Derrick Pouliot 900 000 $ (2)
Alex Kerfoot 900 000 $ (2)
Conor Garland 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 68 850 000 $
Year 11 : 54 300 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Average Commitment
Year 10 : 68 100 000 $
Year 11 : 53 550 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 850 000 $
Year 11 : 54 300 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $

Farm Players Salaries

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

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 7000 - 95 $ - 5 214 - 74,49%
Level 2: 5000 - 60 $ - 4 198 - 83,96%
Level 3: 2000 - 40 $ - 1 588 - 79,38%
Level 4: 4000 - 25 $ - 3 021 - 75,52%
Luxury : 1000 - 185 $ - 826 - 82,56%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 858 - 92,91%
Farm Level 2: 1000 - 15 $ - 979 - 97,94%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %14 846 - 78,14%
Average Income per Game1 459 213 $
Year to Date Revenue16 051 343 $
Farm
Home Games Left31
Average Attendance - %2 838 - 94,59%
Average Income per Game113 611 $
Year to Date Revenue1 136 113 $

Expense

Pro Players Total Salaries68 275 000 $
Farm Players Total Salaries2 564 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 867 390 $
Farm Year To Date Expenses652 885 $
Pro Salary Cap To Date16 719 789 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 776 390 $
Farm Estimated Season Revenue3 521 950 $
Pro Remaining Season Days141
Pro Expenses Per Days368 316 $
Pro Estimated Expenses51 932 556 $
Farm Remaining Season Days140
Farm Expenses Per Days14 325 $
Farm Estimated Expenses2 005 500 $
Estimated Season Expenses53 938 056 $
Season Salary Cap68 275 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $725 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 275 000 $
Current Bank Account34 007 213 $
Projected Bank Account27 367 497 $

Pro Players Salaries

Pavel Datsyuk 7 650 000 $ (2)
Evgeny Kuznetsov 7 000 000 $ (5)
Ryan Suter 7 000 000 $ (3)
Alexander Radulov 6 000 000 $ (1)
Jussi Jokinen 5 700 000 $ (1)
Joni Pitkanen 5 250 000 $ (1)
Brent Seabrook 4 850 000 $ (2)
Charlie Coyle 4 500 000 $ (3)
Mike Green 4 100 000 $ (1)
Jacob Trouba 3 500 000 $ (3)
Nate Thompson 3 000 000 $ (2)
Anton Forsberg 1 800 000 $ (1)
Eric Wellwood 1 500 000 $ (2)
Jordan Szwarz 1 000 000 $ (2)
Mark Katic 925 000 $ (1)
Matt Murray 900 000 $ (1)
Oliver Bjorkstrand 900 000 $ (2)
Brock McGinn 900 000 $ (2)
Teuvo Teravainen 900 000 $ (1)
Pavel Buchnevich 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 68 275 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Average Commitment
Year 10 : 68 275 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 275 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $

Farm Players Salaries

Nathan Gerbe 175 000 $ (1)
Drake Caggiula 170 000 $ (3)
Cory Conacher 140 000 $ (1)
Enver Lisin 125 000 $ (1)
Nathan Beaulieu 120 000 $ (1)
Michael Hutchinson 110 000 $ (2)
Marcel Noebels 100 000 $ (2)
Joonas Nattinen (Out of Payroll) 100 000 $ (1)
Dylan Olsen 92 500 $ (1)
Cody McLeod 91 000 $ (1)
Andreas Nodl 90 000 $ (2)
Jordan Schmaltz 90 000 $ (2)
Anton Rodin 90 000 $ (1)
Max Reinhart 90 000 $ (2)
Patrik Bartosak 90 000 $ (2)
Paul Postma (Out of Payroll) 90 000 $ (1)
Tyler Beskorowany 90 000 $ (1)
Curtis Mckenzie 86 000 $ (1)
Nicklas Lasu 80 000 $ (1)
Matt Mackenzie 80 000 $ (1)
John McFarland 80 000 $ (1)
Jordy Stallard 75 000 $ (3)
Niklas Hansson 75 000 $ (3)
Taylor Cammarata 75 000 $ (3)
Anthony Florentino 75 000 $ (3)
Avery Peterson 75 000 $ (3)
Ryan Fitzgerald 75 000 $ (3)
Matt Buckles 65 000 $ (2)
Loik Leveille 60 000 $ (1)
Total Farm Players29
Salary Commitment
Year 10 : 2 754 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 754 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 90 $ - 5 935 - 98,91%
Level 2: 5000 - 65 $ - 3 929 - 78,58%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 989 - 99,73%
Luxury : 1000 - 175 $ - 979 - 97,86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 916 - 95,78%
Farm Level 2: 1000 - 15 $ - 960 - 96,03%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16 832 - 93,51%
Average Income per Game1 546 221 $
Year to Date Revenue15 462 212 $
Farm
Home Games Left30
Average Attendance - %2 876 - 95,86%
Average Income per Game116 103 $
Year to Date Revenue1 277 132 $

Expense

Pro Players Total Salaries68 250 000 $
Farm Players Total Salaries2 932 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 890 110 $
Farm Year To Date Expenses724 713 $
Pro Salary Cap To Date16 742 506 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 932 857 $
Farm Estimated Season Revenue3 483 087 $
Pro Remaining Season Days141
Pro Expenses Per Days368 182 $
Pro Estimated Expenses51 913 662 $
Farm Remaining Season Days140
Farm Expenses Per Days16 304 $
Farm Estimated Expenses2 282 560 $
Estimated Season Expenses54 196 222 $
Season Salary Cap68 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $750 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 250 000 $
Current Bank Account3 721 489 $
Projected Bank Account941 211 $

Pro Players Salaries

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

Farm Players Salaries

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

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 7000 - 96 $ - 5 162 - 73,74%
Level 2: 6000 - 66 $ - 3 858 - 64,30%
Level 3: 3000 - 37 $ - 1 752 - 58,41%
Level 4: 4000 - 30 $ - 2 544 - 63,60%
Luxury : 1000 - 175 $ - 989 - 98,92%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 867 - 93,35%
Farm Level 2: 1000 - 17 $ - 879 - 87,91%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %14 305 - 68,12%
Average Income per Game1 494 487 $
Year to Date Revenue14 944 872 $
Farm
Home Games Left31
Average Attendance - %2 746 - 91,54%
Average Income per Game114 402 $
Year to Date Revenue1 144 024 $

Expense

Pro Players Total Salaries68 150 000 $
Farm Players Total Salaries2 960 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 338 636 $
Farm Year To Date Expenses760 291 $
Pro Salary Cap To Date16 191 051 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 329 103 $
Farm Estimated Season Revenue3 546 474 $
Pro Remaining Season Days141
Pro Expenses Per Days367 647 $
Pro Estimated Expenses51 838 227 $
Farm Remaining Season Days140
Farm Expenses Per Days16 452 $
Farm Estimated Expenses2 303 280 $
Estimated Season Expenses54 141 507 $
Season Salary Cap68 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $850 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 150 000 $
Current Bank Account86 210 134 $
Projected Bank Account81 944 204 $

Pro Players Salaries

Joe Thornton 7 850 000 $ (2)
Rick Nash 7 750 000 $ (1)
Matt Carle 5 750 000 $ (2)
Cam Barker 5 500 000 $ (2)
Tomas Tatar 5 500 000 $ (5)
Andrew Ladd 4 250 000 $ (1)
Alex Galchenyuk 4 000 000 $ (1)
Gilbert Brule 3 650 000 $ (1)
Joonas Korpisalo 3 500 000 $ (3)
Jason Demers 3 350 000 $ (2)
Antoine Roussel 2 400 000 $ (2)
Zack Kassian 2 400 000 $ (1)
Markus Nutivaara 2 100 000 $ (2)
Scott Darling 2 000 000 $ (2)
Connor Brown 1 800 000 $ (1)
Steven Kampfer 1 600 000 $ (2)
Mikael Backlund 1 500 000 $ (1)
Micheal Ferland 1 450 000 $ (1)
Shea Theodore 900 000 $ (3)
Jimmy Vesey 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 150 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 67 900 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 150 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $

Farm Players Salaries

Jonas Hiller 175 000 $ (2)
Maxim Lapierre 150 000 $ (1)
Ben Chiarot 150 000 $ (2)
Dalton Prout 140 000 $ (3)
Iiro Pakarinen 140 000 $ (2)
Corey Locke 140 000 $ (1)
Ville Koistinen 135 000 $ (2)
Patrice Cormier 120 000 $ (1)
Maxime Lagace 120 000 $ (2)
Jeremie Blain 120 000 $ (1)
Sergey Kalinin 120 000 $ (2)
Chris Conner 100 000 $ (2)
Rene Bourque 97 500 $ (1)
Brad Ross 95 000 $ (2)
Tomas Hyka 95 000 $ (2)
Mathieu Carle 92 500 $ (2)
Anthony Peluso 85 000 $ (2)
Maxim Shalunov 85 000 $ (1)
Nicklas Jensen 80 000 $ (1)
Antoine Bibeau 80 000 $ (2)
Harrison Ruopp 80 000 $ (1)
Calle Andersson 75 000 $ (1)
Ryan Macinnis (Out of Payroll) 75 000 $ (3)
Benjamin Conz 75 000 $ (1)
Louis-Marc Aubry 70 000 $ (2)
Eric Roy 70 000 $ (2)
Dalton Smith 70 000 $ (2)
Corey Fienhage 67 500 $ (1)
Emil Djuse 67 500 $ (1)
Andrej Sastny 65 000 $ (1)
Total Farm Players30
Salary Commitment
Year 10 : 3 035 000 $
Year 11 : 1 812 500 $
Year 12 : 215 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 040 000 $
Year 11 : 1 812 500 $
Year 12 : 215 000 $
Year 13 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 7000 - 88 $ - 6 739 - 96,27%
Level 2: 5000 - 55 $ - 4 989 - 99,78%
Level 3: 2000 - 33 $ - 1 914 - 95,70%
Level 4: 4000 - 18 $ - 3 998 - 99,96%
Luxury : 1000 - 185 $ - 827 - 82,67%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 913 - 95,64%
Farm Level 2: 1000 - 15 $ - 962 - 96,21%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18 467 - 97,20%
Average Income per Game1 622 334 $
Year to Date Revenue16 223 343 $
Farm
Home Games Left30
Average Attendance - %2 875 - 95,83%
Average Income per Game116 004 $
Year to Date Revenue1 276 045 $

Expense

Pro Players Total Salaries60 250 000 $
Farm Players Total Salaries2 050 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 606 426 $
Farm Year To Date Expenses564 654 $
Pro Salary Cap To Date16 458 830 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 292 363 $
Farm Estimated Season Revenue3 480 123 $
Pro Remaining Season Days141
Pro Expenses Per Days325 401 $
Pro Estimated Expenses45 881 541 $
Farm Remaining Season Days140
Farm Expenses Per Days11 559 $
Farm Estimated Expenses1 618 260 $
Estimated Season Expenses47 499 801 $
Season Salary Cap60 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $8 750 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 250 000 $
Current Bank Account9 389 294 $
Projected Bank Account15 661 979 $

Pro Players Salaries

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

Farm Players Salaries

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

GoldenKnights

GoldenKnights is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 7000 - 88 $ - 6 474 - 92,49%
Level 2: 6000 - 58 $ - 4 499 - 74,98%
Level 3: 3000 - 35 $ - 1 807 - 60,24%
Level 4: 4000 - 25 $ - 3 022 - 75,56%
Luxury : 1000 - 190 $ - 803 - 80,32%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 45 $ - 1 253 - 62,66%
Farm Level 2: 1000 - 25 $ - 554 - 55,43%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16 605 - 79,07%
Average Income per Game1 575 278 $
Year to Date Revenue15 752 784 $
Farm
Home Games Left31
Average Attendance - %1 807 - 60,25%
Average Income per Game100 100 $
Year to Date Revenue1 000 998 $

Expense

Pro Players Total Salaries69 450 000 $
Farm Players Total Salaries3 072 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 614 443 $
Farm Year To Date Expenses721 558 $
Pro Salary Cap To Date16 466 849 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 833 630 $
Farm Estimated Season Revenue3 103 094 $
Pro Remaining Season Days141
Pro Expenses Per Days374 599 $
Pro Estimated Expenses52 818 459 $
Farm Remaining Season Days140
Farm Expenses Per Days17 056 $
Farm Estimated Expenses2 387 840 $
Estimated Season Expenses55 206 299 $
Season Salary Cap69 450 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $-450 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 450 000 $
Current Bank Account10 458 893 $
Projected Bank Account7 189 318 $

Pro Players Salaries

Tuukka Rask 7 600 000 $ (4)
Patrice Bergeron 7 000 000 $ (4)
Travis Zajac 6 000 000 $ (2)
Jay Bouwmeester 6 000 000 $ (2)
Jaden Schwartz 6 000 000 $ (2)
Joe Pavelski 6 000 000 $ (2)
Patric Hornqvist 5 000 000 $ (1)
Ladislav Smid 4 000 000 $ (1)
Darcy Kuemper 3 300 000 $ (1)
Michael Matheson 2 800 000 $ (1)
Adam Lowry 2 500 000 $ (3)
Matt Grzelcyk 2 300 000 $ (1)
Maxim Trunev 1 800 000 $ (1)
Mackenzie Weegar 1 750 000 $ (3)
Michal Repik 1 750 000 $ (1)
Samuel Carrier 1 400 000 $ (1)
Jared McCann (Out of Payroll) 900 000 $ (2)
Kevin Fiala 900 000 $ (2)
Timo Meier 900 000 $ (2)
Josh Anderson 900 000 $ (1)
Lance Bouma 900 000 $ (3)
Jordan Messier 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 10 : 70 350 000 $
Year 11 : 46 450 000 $
Year 12 : 19 750 000 $
Year 13 : 14 600 000 $
Salary Average Commitment
Year 10 : 68 950 000 $
Year 11 : 45 050 000 $
Year 12 : 19 750 000 $
Year 13 : 14 600 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 350 000 $
Year 11 : 46 450 000 $
Year 12 : 19 750 000 $
Year 13 : 14 600 000 $

Farm Players Salaries

Daniel Paille 175 000 $ (1)
Shane Prince 150 000 $ (2)
Rocco Grimaldi 150 000 $ (2)
Jordan Binnington 150 000 $ (2)
Dustin Tokarski 150 000 $ (3)
Zach Hamill 145 000 $ (3)
Shaone Morrisonn 140 000 $ (2)
Ben Hutton 140 000 $ (1)
Nic Dowd 135 000 $ (2)
Dustin Jeffrey 130 000 $ (2)
Kris Newbury 110 000 $ (1)
Jesse Blacker 110 000 $ (2)
Jared Knight 107 500 $ (2)
Luca Sbisa 100 000 $ (3)
Mat Clark 100 000 $ (1)
Christian Folin 100 000 $ (1)
Zach Budish 95 000 $ (1)
Josh Leivo 90 000 $ (2)
Ryan Murphy 90 000 $ (1)
Carl Dahlstrom 90 000 $ (2)
Jordan Martinook 90 000 $ (2)
Matt Puempel 85 000 $ (1)
Devante Smith-Pelly 80 000 $ (2)
Marc-Antoine Pouliot 75 000 $ (1)
Jon Gillies 75 000 $ (3)
Dan Blackburn 75 000 $ (2)
Erik Nemec (Out of Payroll) 70 000 $ (1)
Ryan Stoa 70 000 $ (1)
Danick Paquette 65 000 $ (1)
Total Farm Players29
Salary Commitment
Year 10 : 3 142 500 $
Year 11 : 1 967 500 $
Year 12 : 470 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 142 500 $
Year 11 : 1 967 500 $
Year 12 : 470 000 $
Year 13 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 7000 - 80 $ - 6 604 - 94,34%
Level 2: 6000 - 45 $ - 5 583 - 93,05%
Level 3: 3000 - 30 $ - 2 396 - 79,87%
Level 4: 4000 - 20 $ - 3 976 - 99,40%
Luxury : 1000 - 180 $ - 868 - 86,75%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 904 - 95,19%
Farm Level 2: 1000 - 15 $ - 950 - 95,01%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %19 427 - 92,51%
Average Income per Game1 527 373 $
Year to Date Revenue15 273 733 $
Farm
Home Games Left30
Average Attendance - %2 854 - 95,13%
Average Income per Game115 233 $
Year to Date Revenue1 267 564 $

Expense

Pro Players Total Salaries68 200 000 $
Farm Players Total Salaries2 980 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 809 881 $
Farm Year To Date Expenses812 110 $
Pro Salary Cap To Date16 662 310 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 348 572 $
Farm Estimated Season Revenue3 456 993 $
Pro Remaining Season Days141
Pro Expenses Per Days367 914 $
Pro Estimated Expenses51 875 874 $
Farm Remaining Season Days140
Farm Expenses Per Days16 559 $
Farm Estimated Expenses2 318 260 $
Estimated Season Expenses54 194 134 $
Season Salary Cap68 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $800 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 200 000 $
Current Bank Account12 051 139 $
Projected Bank Account8 662 570 $

Pro Players Salaries

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

Farm Players Salaries

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

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 7000 - 90 $ - 6 606 - 94,36%
Level 2: 6000 - 60 $ - 4 167 - 69,45%
Level 3: 3000 - 30 $ - 2 273 - 75,76%
Level 4: 5000 - 20 $ - 4 148 - 82,97%
Luxury : 1500 - 150 $ - 1 047 - 69,81%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 35 $ - 1 879 - 93,94%
Farm Level 2: 1000 - 15 $ - 960 - 95,97%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18 241 - 81,07%
Average Income per Game1 618 515 $
Year to Date Revenue16 185 148 $
Farm
Home Games Left31
Average Attendance - %2 838 - 94,61%
Average Income per Game114 211 $
Year to Date Revenue1 142 106 $

Expense

Pro Players Total Salaries68 600 000 $
Farm Players Total Salaries2 640 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 990 053 $
Farm Year To Date Expenses653 316 $
Pro Salary Cap To Date16 842 474 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 173 959 $
Farm Estimated Season Revenue3 540 529 $
Pro Remaining Season Days141
Pro Expenses Per Days370 053 $
Pro Estimated Expenses52 177 473 $
Farm Remaining Season Days140
Farm Expenses Per Days14 731 $
Farm Estimated Expenses2 062 340 $
Estimated Season Expenses54 239 813 $
Season Salary Cap68 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $400 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 600 000 $
Current Bank Account34 566 135 $
Projected Bank Account34 040 810 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (3)
Max Pacioretty 8 000 000 $ (3)
Brad Stuart 6 750 000 $ (1)
Alex Pietrangelo 6 250 000 $ (4)
Matt Duchene 6 000 000 $ (1)
Ondrej Palat 5 500 000 $ (1)
Devan Dubnyk 5 500 000 $ (1)
Mikko Koivu 5 300 000 $ (1)
Nail Yakupov 3 800 000 $ (1)
David Rittich 1 800 000 $ (1)
Tomas Nosek 1 800 000 $ (1)
Alex Iafallo 1 200 000 $ (1)
Jake Virtanen 900 000 $ (3)
Mathew Barzal 900 000 $ (2)
Adam Pelech 900 000 $ (1)
Brandon Montour 900 000 $ (2)
Morgan Rielly 900 000 $ (1)
Joel Edmundson 900 000 $ (1)
Sam Bennett 900 000 $ (3)
William Carrier 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 68 600 000 $
Year 11 : 28 250 000 $
Year 12 : 26 450 000 $
Year 13 : 6 250 000 $
Salary Average Commitment
Year 10 : 67 950 000 $
Year 11 : 27 600 000 $
Year 12 : 25 800 000 $
Year 13 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 600 000 $
Year 11 : 28 250 000 $
Year 12 : 26 450 000 $
Year 13 : 6 250 000 $

Farm Players Salaries

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

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 93 $ - 5 222 - 74,60%
Level 2: 6000 - 53 $ - 5 192 - 86,54%
Level 3: 3000 - 25 $ - 2 332 - 77,74%
Level 4: 5000 - 15 $ - 4 294 - 85,89%
Luxury : 1000 - 188 $ - 798 - 79,82%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 32 $ - 1 917 - 95,84%
Farm Level 2: 1000 - 12 $ - 987 - 98,67%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 839 - 81,09%
Average Income per Game1 484 640 $
Year to Date Revenue16 331 045 $
Farm
Home Games Left31
Average Attendance - %2 904 - 96,78%
Average Income per Game104 283 $
Year to Date Revenue1 042 827 $

Expense

Pro Players Total Salaries62 800 000 $
Farm Players Total Salaries2 625 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 919 242 $
Farm Year To Date Expenses626 031 $
Pro Salary Cap To Date16 771 674 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 539 214 $
Farm Estimated Season Revenue3 232 764 $
Pro Remaining Season Days141
Pro Expenses Per Days339 037 $
Pro Estimated Expenses47 804 217 $
Farm Remaining Season Days140
Farm Expenses Per Days14 651 $
Farm Estimated Expenses2 051 140 $
Estimated Season Expenses49 855 357 $
Season Salary Cap62 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $6 200 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 800 000 $
Current Bank Account133 420 610 $
Projected Bank Account131 337 231 $

Pro Players Salaries

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

Farm Players Salaries

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

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - 90 $ - 6 563 - 93,75%
Level 2: 6000 - 55 $ - 5 438 - 90,64%
Level 3: 3000 - 26 $ - 2 503 - 83,43%
Level 4: 5000 - 19 $ - 4 237 - 84,74%
Luxury : 1000 - 185 $ - 840 - 84,03%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 34 $ - 1 916 - 95,82%
Farm Level 2: 1000 - 14 $ - 974 - 97,45%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %19 581 - 89,00%
Average Income per Game1 673 083 $
Year to Date Revenue16 730 834 $
Farm
Home Games Left30
Average Attendance - %2 891 - 96,36%
Average Income per Game112 251 $
Year to Date Revenue1 234 757 $

Expense

Pro Players Total Salaries68 450 000 $
Farm Players Total Salaries2 570 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 408 820 $
Farm Year To Date Expenses657 611 $
Pro Salary Cap To Date16 261 232 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 865 585 $
Farm Estimated Season Revenue3 367 519 $
Pro Remaining Season Days141
Pro Expenses Per Days369 251 $
Pro Estimated Expenses52 064 391 $
Farm Remaining Season Days140
Farm Expenses Per Days14 355 $
Farm Estimated Expenses2 009 700 $
Estimated Season Expenses54 074 091 $
Season Salary Cap68 450 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $550 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 450 000 $
Current Bank Account39 756 730 $
Projected Bank Account40 915 743 $

Pro Players Salaries

Derick Brassard 7 500 000 $ (5)
Mike Ribeiro 7 500 000 $ (1)
Mike York 7 100 000 $ (1)
Mikko Koskinen 5 250 000 $ (5)
Paul Byron 5 000 000 $ (5)
Gustav Nyquist 4 500 000 $ (4)
David Perron 4 500 000 $ (3)
Jaccob Slavin 3 500 000 $ (3)
Mark Pysyk 3 500 000 $ (1)
TJ Brennan 3 500 000 $ (4)
Cam Talbot 3 000 000 $ (1)
Jakob Silfverberg 2 750 000 $ (1)
Alexander Burmistrov 2 000 000 $ (1)
Jack Skille 1 850 000 $ (1)
Jaycob Megna 1 200 000 $ (1)
Evan Rodrigues 1 200 000 $ (1)
Anton Lindholm 1 000 000 $ (1)
Ivan Barbashev 900 000 $ (3)
Ryan Hartman 900 000 $ (1)
Ryan Murray 900 000 $ (1)
Devin Shore 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 68 450 000 $
Year 11 : 34 650 000 $
Year 12 : 34 650 000 $
Year 13 : 25 750 000 $
Salary Average Commitment
Year 10 : 66 950 000 $
Year 11 : 34 150 000 $
Year 12 : 34 150 000 $
Year 13 : 25 750 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 450 000 $
Year 11 : 34 650 000 $
Year 12 : 34 650 000 $
Year 13 : 25 750 000 $

Farm Players Salaries

Philipp Grubauer 175 000 $ (2)
David Desharnais 150 000 $ (3)
Luke Adam 150 000 $ (3)
Geoffrey Schemitsch 150 000 $ (3)
Teemu Pulkkinen (Out of Payroll) 120 000 $ (1)
John Negrin 120 000 $ (3)
Adam Gilmour 120 000 $ (1)
Barry Brust 120 000 $ (1)
Simon Bertilsson 120 000 $ (1)
Jani Hakanpaa 100 000 $ (3)
Corbin Mcpherson 100 000 $ (1)
Dmitri Kugryshev 100 000 $ (3)
Philip Samuelsson 100 000 $ (3)
Lasse Kukkonen 100 000 $ (2)
Zack Smith 100 000 $ (1)
Alexander Avtsin 95 000 $ (3)
Marcus Foligno 90 000 $ (1)
Stephen Michalek 90 000 $ (2)
Dustin Walsh 85 000 $ (2)
Keegan Lowe 80 000 $ (1)
Kory Nagy 75 000 $ (3)
Dominik Volek 75 000 $ (3)
Jeremy Boyce-Rotevall 70 000 $ (1)
Colin Suellentrop 55 000 $ (1)
Michael St-Croix 50 000 $ (2)
Tyrel Seaman 50 000 $ (2)
Anton Zlobin 50 000 $ (2)
Total Farm Players27
Salary Commitment
Year 10 : 2 690 000 $
Year 11 : 1 715 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 690 000 $
Year 11 : 1 715 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 86 $ - 6 613 - 94,47%
Level 2: 5000 - 59 $ - 4 323 - 86,46%
Level 3: 2000 - 35 $ - 1 801 - 90,05%
Level 4: 4000 - 21 $ - 3 878 - 96,96%
Luxury : 1000 - 181 $ - 820 - 82,03%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 728 - 86,39%
Farm Level 2: 1000 - 17 $ - 671 - 67,10%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17 435 - 91,77%
Average Income per Game1 568 662 $
Year to Date Revenue15 686 624 $
Farm
Home Games Left31
Average Attendance - %2 399 - 79,96%
Average Income per Game109 559 $
Year to Date Revenue1 095 589 $

Expense

Pro Players Total Salaries68 800 000 $
Farm Players Total Salaries3 220 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 824 060 $
Farm Year To Date Expenses804 012 $
Pro Salary Cap To Date16 676 459 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 628 534 $
Farm Estimated Season Revenue3 396 326 $
Pro Remaining Season Days141
Pro Expenses Per Days371 123 $
Pro Estimated Expenses52 328 343 $
Farm Remaining Season Days140
Farm Expenses Per Days17 849 $
Farm Estimated Expenses2 498 860 $
Estimated Season Expenses54 827 203 $
Season Salary Cap68 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 800 000 $
Current Bank Account18 005 481 $
Projected Bank Account15 203 138 $

Pro Players Salaries

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

Farm Players Salaries

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

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 7000 - 60 $ - 6 895 - 98,50%
Level 2: 6000 - 40 $ - 5 664 - 94,40%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 3 998 - 99,96%
Luxury : 1000 - 160 $ - 990 - 99,04%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 24 $ - 1 987 - 99,36%
Farm Level 2: 1000 - 8 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %19 548 - 97,74%
Average Income per Game1 377 098 $
Year to Date Revenue15 148 075 $
Farm
Home Games Left30
Average Attendance - %2 987 - 99,57%
Average Income per Game79 337 $
Year to Date Revenue872 708 $

Expense

Pro Players Total Salaries68 000 000 $
Farm Players Total Salaries3 190 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 256 429 $
Farm Year To Date Expenses815 237 $
Pro Salary Cap To Date16 108 817 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 312 932 $
Farm Estimated Season Revenue2 380 113 $
Pro Remaining Season Days141
Pro Expenses Per Days366 845 $
Pro Estimated Expenses51 725 145 $
Farm Remaining Season Days140
Farm Expenses Per Days17 688 $
Farm Estimated Expenses2 476 320 $
Estimated Season Expenses54 201 465 $
Season Salary Cap68 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 000 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 000 000 $
Current Bank Account7 601 439 $
Projected Bank Account(2 906 981 $)

Pro Players Salaries

Eric Staal 9 000 000 $ (2)
Sean Bergenheim 7 500 000 $ (4)
Derek Stepan 7 500 000 $ (4)
Oliver Ekman Larsson 6 250 000 $ (3)
Mattias Ekholm 5 500 000 $ (5)
Milan Kraft 5 250 000 $ (1)
Antti Niemi 5 000 000 $ (1)
Dougie Hamilton 4 500 000 $ (3)
Brendan Smith 3 000 000 $ (3)
Brett Ritchie 1 900 000 $ (1)
Michal Kempny 1 900 000 $ (1)
Andrej Nestrasil 1 800 000 $ (1)
TJ Galiardi 1 800 000 $ (2)
Kasperi Kapanen 900 000 $ (3)
Sven Baertschi 900 000 $ (1)
Artturi Lehkonen (Out of Payroll) 900 000 $ (3)
Viktor Arvidsson 900 000 $ (1)
Nikita Zadorov 900 000 $ (2)
Jake Guentzel 900 000 $ (2)
Thomas Chabot 900 000 $ (3)
Juuse Saros 900 000 $ (1)
Brady Calla 800 000 $ (1)
Total Pro Players22
Salary Commitment
Year 10 : 68 900 000 $
Year 11 : 49 550 000 $
Year 12 : 36 950 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 68 500 000 $
Year 11 : 49 550 000 $
Year 12 : 36 950 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 900 000 $
Year 11 : 49 550 000 $
Year 12 : 36 950 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Joonas Rask 190 000 $ (3)
Cameron Gaunce 175 000 $ (3)
Teddy Purcell 160 000 $ (2)
Jared Aulin 160 000 $ (3)
Mark Letestu 150 000 $ (2)
Chad Larose 150 000 $ (1)
Derek Forbort 140 000 $ (1)
Oscar Moller 140 000 $ (2)
Jerome Flaake 140 000 $ (3)
Matt D'Agostini 130 000 $ (1)
Riku Helenius 125 000 $ (3)
Tom Wandell 120 000 $ (1)
Corey Potter 120 000 $ (1)
Peter Regin 110 000 $ (3)
Marco Cousineau 100 000 $ (3)
Sami Aittokallio 100 000 $ (2)
Teigan Zahn 100 000 $ (3)
Alexander Ruuttu 95 000 $ (2)
Michael Ratchuk 90 000 $ (1)
Patrick Sieloff 85 000 $ (2)
Alex Theriau 80 000 $ (2)
Aaron Harstad 80 000 $ (2)
Jamie Arniel 80 000 $ (2)
Scott Timmins 80 000 $ (2)
Kyle De Coste 80 000 $ (1)
Freddie Hamilton 80 000 $ (2)
Richard Nedomlel 70 000 $ (2)
Evgeni Krutikov 60 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 3 190 000 $
Year 11 : 2 360 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 190 000 $
Year 11 : 2 360 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 80 $ - 6 500 - 92,85%
Level 2: 5000 - 41 $ - 5 000 - 100,00%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 972 - 99,31%
Luxury : 1000 - 120 $ - 1 000 - 100,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 28 $ - 1 944 - 97,20%
Farm Level 2: 1000 - 17 $ - 895 - 89,49%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18 472 - 97,22%
Average Income per Game1 383 079 $
Year to Date Revenue13 830 788 $
Farm
Home Games Left31
Average Attendance - %2 839 - 94,63%
Average Income per Game99 240 $
Year to Date Revenue992 395 $

Expense

Pro Players Total Salaries68 550 000 $
Farm Players Total Salaries2 320 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 862 028 $
Farm Year To Date Expenses573 285 $
Pro Salary Cap To Date16 714 455 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 875 443 $
Farm Estimated Season Revenue3 076 424 $
Pro Remaining Season Days141
Pro Expenses Per Days369 786 $
Pro Estimated Expenses52 139 826 $
Farm Remaining Season Days140
Farm Expenses Per Days13 011 $
Farm Estimated Expenses1 821 540 $
Estimated Season Expenses53 961 366 $
Season Salary Cap68 550 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $450 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 550 000 $
Current Bank Account9 581 389 $
Projected Bank Account1 571 890 $

Pro Players Salaries

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

Farm Players Salaries

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

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - 90 $ - 6 272 - 89,60%
Level 2: 5000 - 65 $ - 3 883 - 77,66%
Level 3: 2000 - 35 $ - 1 821 - 91,07%
Level 4: 4000 - 25 $ - 3 156 - 78,89%
Luxury : 1000 - 175 $ - 986 - 98,60%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 879 - 93,97%
Farm Level 2: 1000 - 15 $ - 964 - 96,45%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16 118 - 84,83%
Average Income per Game1 589 291 $
Year to Date Revenue15 892 907 $
Farm
Home Games Left30
Average Attendance - %2 844 - 94,79%
Average Income per Game114 309 $
Year to Date Revenue1 257 395 $

Expense

Pro Players Total Salaries49 650 000 $
Farm Players Total Salaries2 245 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses12 166 846 $
Farm Year To Date Expenses501 590 $
Pro Salary Cap To Date12 019 249 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 268 012 $
Farm Estimated Season Revenue3 429 259 $
Pro Remaining Season Days141
Pro Expenses Per Days268 717 $
Pro Estimated Expenses37 889 097 $
Farm Remaining Season Days140
Farm Expenses Per Days12 608 $
Farm Estimated Expenses1 765 120 $
Estimated Season Expenses39 654 217 $
Season Salary Cap49 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $19 350 000 $
Estimate Over Minimum Salary Cap of 0 $ 49 650 000 $
Current Bank Account49 597 808 $
Projected Bank Account62 640 862 $

Pro Players Salaries

Zdeno Chara 7 300 000 $ (1)
Jason Pominville 6 000 000 $ (2)
Martin Jones 6 000 000 $ (1)
Milan Lucic 4 900 000 $ (1)
Shayne Gostisbehere 4 500 000 $ (3)
Dennis Persson 3 500 000 $ (2)
Jannik Hansen 3 000 000 $ (1)
Lars Eller 2 500 000 $ (2)
Linus Omark 1 500 000 $ (2)
Jonas Gustavsson 1 400 000 $ (2)
Cody Almond 1 100 000 $ (2)
Akim Aliu 1 000 000 $ (1)
Frederik Gauthier 900 000 $ (3)
Alex Tuch 900 000 $ (3)
Anthony DeAngelo 900 000 $ (3)
Anton Slepyshev 900 000 $ (1)
Zachary Sanford 900 000 $ (3)
Scott Mayfield 850 000 $ (1)
Bogdan Yakimov 850 000 $ (2)
Tyler Lewington 750 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 49 650 000 $
Year 11 : 25 700 000 $
Year 12 : 8 850 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 49 650 000 $
Year 11 : 25 700 000 $
Year 12 : 8 850 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 49 650 000 $
Year 11 : 25 700 000 $
Year 12 : 8 850 000 $
Year 13 : 0 $

Farm Players Salaries

Thomas Hickey 150 000 $ (3)
Zachary Yuen 100 000 $ (3)
Dominic Toninato 90 000 $ (2)
Kurt Etchegary 90 000 $ (3)
Matt Martin 90 000 $ (1)
Ian Schultz 85 000 $ (1)
Riley Holzapfel 85 000 $ (1)
Joseph Cramarossa 85 000 $ (1)
Andrew Welinski 80 000 $ (1)
Max Iafrate 80 000 $ (1)
Viktor Svedberg (Out of Payroll) 80 000 $ (1)
Mason Geertsen 75 000 $ (3)
Stephen Desrochers 75 000 $ (3)
Scott Stajcer 75 000 $ (1)
Philippe Desrosiers 75 000 $ (3)
Brendan Harms 75 000 $ (3)
Jaedon Descheneau 75 000 $ (3)
Curtis Valk 75 000 $ (1)
Daniel Marmenlind (Out of Payroll) 75 000 $ (2)
Dylan Sadowy 70 000 $ (2)
Jeff Costello 70 000 $ (1)
Hunter Smith 70 000 $ (2)
Josh Sterk 65 000 $ (1)
Steven Delisle 65 000 $ (3)
Justin Shugg 60 000 $ (2)
Kristoff Kontos 60 000 $ (2)
Ryan White 60 000 $ (1)
Zack Phillips 55 000 $ (2)
Mitch Wheaton 55 000 $ (1)
Total Farm Players29
Salary Commitment
Year 10 : 2 245 000 $
Year 11 : 1 260 000 $
Year 12 : 780 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 245 000 $
Year 11 : 1 260 000 $
Year 12 : 780 000 $
Year 13 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 7000 - 100 $ - 5 787 - 82,68%
Level 2: 6000 - 60 $ - 4 026 - 67,10%
Level 3: 3000 - 30 $ - 2 292 - 76,41%
Level 4: 5000 - 20 $ - 4 019 - 80,39%
Luxury : 1000 - 200 $ - 813 - 81,27%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 40 $ - 1 691 - 84,55%
Farm Level 2: 1000 - 20 $ - 808 - 80,85%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16 938 - 76,99%
Average Income per Game1 572 537 $
Year to Date Revenue17 297 908 $
Farm
Home Games Left30
Average Attendance - %2 500 - 83,32%
Average Income per Game110 018 $
Year to Date Revenue1 210 196 $

Expense

Pro Players Total Salaries66 000 000 $
Farm Players Total Salaries2 205 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 389 315 $
Farm Year To Date Expenses561 529 $
Pro Salary Cap To Date16 241 705 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 176 113 $
Farm Estimated Season Revenue3 300 535 $
Pro Remaining Season Days141
Pro Expenses Per Days356 150 $
Pro Estimated Expenses50 217 150 $
Farm Remaining Season Days140
Farm Expenses Per Days12 392 $
Farm Estimated Expenses1 734 880 $
Estimated Season Expenses51 952 030 $
Season Salary Cap66 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $3 000 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 000 000 $
Current Bank Account45 879 645 $
Projected Bank Account44 404 263 $

Pro Players Salaries

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

Farm Players Salaries

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

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 7000 - 75 $ - 6 616 - 94,51%
Level 2: 6000 - 35 $ - 5 671 - 94,51%
Level 3: 3000 - 15 $ - 2 809 - 93,62%
Level 4: 5000 - 14 $ - 4 546 - 90,91%
Luxury : 1500 - 85 $ - 1 175 - 78,35%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 36 $ - 1 478 - 73,89%
Farm Level 2: 1000 - 20 $ - 626 - 62,57%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20 816 - 92,51%
Average Income per Game1 313 754 $
Year to Date Revenue13 137 542 $
Farm
Home Games Left30
Average Attendance - %2 103 - 70,12%
Average Income per Game103 182 $
Year to Date Revenue1 135 003 $

Expense

Pro Players Total Salaries67 350 000 $
Farm Players Total Salaries3 570 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 143 040 $
Farm Year To Date Expenses901 188 $
Pro Salary Cap To Date15 995 454 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 726 380 $
Farm Estimated Season Revenue3 095 463 $
Pro Remaining Season Days141
Pro Expenses Per Days363 369 $
Pro Estimated Expenses51 235 029 $
Farm Remaining Season Days140
Farm Expenses Per Days19 731 $
Farm Estimated Expenses2 762 340 $
Estimated Season Expenses53 997 369 $
Season Salary Cap67 350 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 650 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 350 000 $
Current Bank Account112 281 766 $
Projected Bank Account102 106 240 $

Pro Players Salaries

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

Farm Players Salaries

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

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 7000 - 90 $ - 6 336 - 90,52%
Level 2: 6000 - 55 $ - 5 285 - 88,08%
Level 3: 3000 - 30 $ - 2 291 - 76,38%
Level 4: 5000 - 20 $ - 3 949 - 78,98%
Luxury : 1500 - 175 $ - 957 - 63,79%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 45 $ - 1 278 - 63,90%
Farm Level 2: 1000 - 25 $ - 538 - 53,81%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18 818 - 83,64%
Average Income per Game1 687 575 $
Year to Date Revenue16 875 754 $
Farm
Home Games Left30
Average Attendance - %1 816 - 60,53%
Average Income per Game101 075 $
Year to Date Revenue1 111 829 $

Expense

Pro Players Total Salaries69 000 000 $
Farm Players Total Salaries3 040 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 046 276 $
Farm Year To Date Expenses767 912 $
Pro Salary Cap To Date16 898 665 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 314 837 $
Farm Estimated Season Revenue3 032 261 $
Pro Remaining Season Days141
Pro Expenses Per Days372 193 $
Pro Estimated Expenses52 479 213 $
Farm Remaining Season Days140
Farm Expenses Per Days16 882 $
Farm Estimated Expenses2 363 480 $
Estimated Season Expenses54 842 693 $
Season Salary Cap69 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 69 000 000 $
Current Bank Account20 391 476 $
Projected Bank Account20 895 881 $

Pro Players Salaries

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

Farm Players Salaries

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

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 142 $ - 3 550 - 59,17%
Level 2: 5000 - 100 $ - 2 484 - 49,69%
Level 3: 2000 - 50 $ - 1 265 - 63,23%
Level 4: 4000 - 46 $ - 1 638 - 40,94%
Luxury : 1000 - 250 $ - 615 - 61,54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 45 $ - 1 275 - 63,73%
Farm Level 2: 1000 - 18 $ - 758 - 75,82%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %9 552 - 53,07%
Average Income per Game1 467 619 $
Year to Date Revenue16 143 811 $
Farm
Home Games Left31
Average Attendance - %2 033 - 67,76%
Average Income per Game101 182 $
Year to Date Revenue1 011 824 $

Expense

Pro Players Total Salaries56 350 000 $
Farm Players Total Salaries2 680 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses13 901 869 $
Farm Year To Date Expenses683 202 $
Pro Salary Cap To Date13 754 277 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 028 575 $
Farm Estimated Season Revenue3 136 654 $
Pro Remaining Season Days141
Pro Expenses Per Days304 545 $
Pro Estimated Expenses42 940 845 $
Farm Remaining Season Days140
Farm Expenses Per Days14 946 $
Farm Estimated Expenses2 092 440 $
Estimated Season Expenses45 033 285 $
Season Salary Cap56 350 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $12 650 000 $
Estimate Over Minimum Salary Cap of 0 $ 56 350 000 $
Current Bank Account11 334 046 $
Projected Bank Account13 465 990 $

Pro Players Salaries

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

Farm Players Salaries

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

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 90 $ - 6 671 - 95,30%
Level 2: 6000 - 48 $ - 5 392 - 89,87%
Level 3: 2000 - 43 $ - 1 515 - 75,75%
Level 4: 4000 - 30 $ - 2 517 - 62,91%
Luxury : 1000 - 245 $ - 622 - 62,22%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 1 980 - 99,01%
Farm Level 2: 1000 - 15 $ - 972 - 97,17%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16 717 - 83,58%
Average Income per Game1 619 006 $
Year to Date Revenue16 190 055 $
Farm
Home Games Left31
Average Attendance - %2 952 - 98,39%
Average Income per Game105 417 $
Year to Date Revenue1 054 166 $

Expense

Pro Players Total Salaries66 200 000 $
Farm Players Total Salaries2 732 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 845 731 $
Farm Year To Date Expenses703 097 $
Pro Salary Cap To Date16 698 123 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 189 170 $
Farm Estimated Season Revenue3 267 915 $
Pro Remaining Season Days141
Pro Expenses Per Days357 219 $
Pro Estimated Expenses50 367 879 $
Farm Remaining Season Days140
Farm Expenses Per Days15 228 $
Farm Estimated Expenses2 131 920 $
Estimated Season Expenses52 499 799 $
Season Salary Cap66 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $2 800 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 200 000 $
Current Bank Account11 369 053 $
Projected Bank Account12 326 339 $

Pro Players Salaries

Evgeni Malkin 9 000 000 $ (5)
Nikita Kucherov 8 000 000 $ (3)
Jonathan Quick 6 750 000 $ (3)
Kevin Shattenkirk 5 250 000 $ (4)
Patrick Eaves 4 500 000 $ (1)
Jaroslav Halak 3 750 000 $ (1)
Scott Hartnell 3 650 000 $ (1)
Olli Maatta (Out of Payroll) 3 500 000 $ (3)
Alexei Emelin 3 500 000 $ (1)
Leo Komarov 2 950 000 $ (2)
Justin Schultz 2 800 000 $ (1)
Michael Frolik 2 750 000 $ (1)
Kevin Hayes 2 500 000 $ (3)
Alexander Petrovic 1 800 000 $ (1)
Oscar Lindberg 1 800 000 $ (1)
Ryan Dzingel 1 750 000 $ (1)
David Rundblad 1 750 000 $ (2)
Kelsey Tessier 1 100 000 $ (1)
Mitchell Marner 900 000 $ (1)
Zemgus Girgensons 900 000 $ (1)
Tyler Wotherspoon 800 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 69 700 000 $
Year 11 : 39 700 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $
Salary Average Commitment
Year 10 : 68 200 000 $
Year 11 : 38 200 000 $
Year 12 : 33 500 000 $
Year 13 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 700 000 $
Year 11 : 39 700 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $

Farm Players Salaries

Samuel Blais 175 000 $ (3)
Nicolas Shore 150 000 $ (2)
Adam Polasek 150 000 $ (1)
Jason Gregoire 150 000 $ (1)
Radko Gudas 150 000 $ (3)
Alexei Ponikarovsky 140 000 $ (1)
Torrey Mitchell 135 000 $ (3)
Igor Makarov 115 000 $ (3)
Jonathan Matsumoto 115 000 $ (3)
Daniel Pribyl 100 000 $ (2)
Max Gaede 100 000 $ (1)
Kyle Clifford 100 000 $ (3)
David Honzik 100 000 $ (1)
Ryan Garbutt 95 000 $ (3)
Jhonas Enroth 95 000 $ (3)
Jakub Culek 95 000 $ (1)
Greg Pateryn 90 000 $ (3)
Matt Donovan 90 000 $ (3)
Alex Velischek 85 000 $ (1)
Nick Sorensen 80 000 $ (1)
Zack Stortini 77 500 $ (3)
Yasin Cisse 75 000 $ (3)
Jan Kostalek 75 000 $ (3)
Matt Murphy 75 000 $ (3)
Bradley Eidsness 70 000 $ (1)
Charles-Olivier Rousse 50 000 $ (1)
Total Farm Players26
Salary Commitment
Year 10 : 2 732 500 $
Year 11 : 1 712 500 $
Year 12 : 1 462 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 732 500 $
Year 11 : 1 712 500 $
Year 12 : 1 462 500 $
Year 13 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 7000 - 90 $ - 6 424 - 91,78%
Level 2: 5000 - 50 $ - 5 000 - 100,00%
Level 3: 2000 - 25 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 3 993 - 99,83%
Luxury : 1000 - 200 $ - 748 - 74,82%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 899 - 94,95%
Farm Level 2: 1000 - 15 $ - 943 - 94,34%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18 166 - 95,61%
Average Income per Game1 526 994 $
Year to Date Revenue15 269 942 $
Farm
Home Games Left31
Average Attendance - %2 842 - 94,75%
Average Income per Game114 797 $
Year to Date Revenue1 147 969 $

Expense

Pro Players Total Salaries61 950 000 $
Farm Players Total Salaries2 615 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 679 949 $
Farm Year To Date Expenses689 193 $
Pro Salary Cap To Date15 532 351 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 336 820 $
Farm Estimated Season Revenue3 558 704 $
Pro Remaining Season Days141
Pro Expenses Per Days334 492 $
Pro Estimated Expenses47 163 372 $
Farm Remaining Season Days140
Farm Expenses Per Days14 597 $
Farm Estimated Expenses2 043 580 $
Estimated Season Expenses49 206 952 $
Season Salary Cap61 950 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $7 050 000 $
Estimate Over Minimum Salary Cap of 0 $ 61 950 000 $
Current Bank Account5 792 268 $
Projected Bank Account7 480 840 $

Pro Players Salaries

Simon Gagne 7 500 000 $ (1)
Pierre-Marc Bouchard (Out of Payroll) 6 500 000 $ (3)
Alexander Edler 6 000 000 $ (2)
James Neal 6 000 000 $ (1)
Wayne Simmonds 5 000 000 $ (2)
Michal Neuvirth 4 500 000 $ (2)
Josh Bailey 4 150 000 $ (2)
Kyle Palmieri 4 000 000 $ (2)
Mike Condon 3 650 000 $ (2)
Matt Benning 3 500 000 $ (4)
Ryan Spooner 3 500 000 $ (3)
Damon Severson 3 000 000 $ (3)
Jeff Petry (Out of Payroll) 3 000 000 $ (1)
Mark Barberio 1 800 000 $ (1)
Taylor Beck 1 800 000 $ (1)
Tanner Fritz 1 750 000 $ (3)
Shane O'Brien 1 200 000 $ (1)
Riley Sheahan 1 000 000 $ (1)
Phillip Digiuseppe 900 000 $ (2)
Nick Cousins 900 000 $ (1)
Christian Djoos 900 000 $ (3)
William Karlsson 900 000 $ (1)
Total Pro Players22
Salary Commitment
Year 10 : 71 450 000 $
Year 11 : 47 350 000 $
Year 12 : 19 150 000 $
Year 13 : 3 500 000 $
Salary Average Commitment
Year 10 : 70 950 000 $
Year 11 : 47 350 000 $
Year 12 : 19 150 000 $
Year 13 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 450 000 $
Year 11 : 47 350 000 $
Year 12 : 19 150 000 $
Year 13 : 3 500 000 $

Farm Players Salaries

Matt Frattin 175 000 $ (2)
Alex Plante 170 000 $ (2)
Anthony Bitetto 150 000 $ (1)
Mark Arcobello 150 000 $ (2)
Yann Sauve 100 000 $ (1)
Maxim Gratchev 100 000 $ (1)
Matt Hackett 100 000 $ (1)
Kamil Kreps 100 000 $ (1)
Austin Levi 100 000 $ (2)
Joel Champagne 100 000 $ (2)
Mirko Hoefflin 95 000 $ (3)
Julian Melchiori 95 000 $ (3)
William Wrenn 90 000 $ (2)
AJ Jenks 85 000 $ (1)
Tyson Sexsmith 85 000 $ (2)
Colin Long 85 000 $ (1)
Logan Shaw (Out of Payroll) 80 000 $ (2)
Justin Haché 75 000 $ (2)
James Melindy 75 000 $ (2)
Timotej Sille 75 000 $ (3)
Elvis Merzlikins 75 000 $ (3)
Curtis Hamilton 75 000 $ (3)
Paul Carey (Out of Payroll) 70 000 $ (2)
Alex Hutchings 70 000 $ (2)
Jamie Devane 70 000 $ (2)
Logan Nelson 65 000 $ (2)
Brent Andrews 65 000 $ (1)
Georgy Guryanov 60 000 $ (1)
Kent Simpson 50 000 $ (2)
Total Farm Players29
Salary Commitment
Year 10 : 2 685 000 $
Year 11 : 1 840 000 $
Year 12 : 415 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 735 000 $
Year 11 : 1 840 000 $
Year 12 : 415 000 $
Year 13 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 93 $ - 5 374 - 76,77%
Level 2: 6000 - 56 $ - 5 264 - 87,73%
Level 3: 2000 - 42 $ - 1 484 - 74,19%
Level 4: 4000 - 31 $ - 2 520 - 63,01%
Luxury : 1000 - 222 $ - 652 - 65,23%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 32 $ - 1 945 - 97,25%
Farm Level 2: 1000 - 14 $ - 947 - 94,72%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %15 294 - 76,47%
Average Income per Game1 516 963 $
Year to Date Revenue15 169 625 $
Farm
Home Games Left31
Average Attendance - %2 892 - 96,40%
Average Income per Game107 508 $
Year to Date Revenue1 075 075 $

Expense

Pro Players Total Salaries59 850 000 $
Farm Players Total Salaries3 125 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 726 740 $
Farm Year To Date Expenses765 383 $
Pro Salary Cap To Date16 579 153 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 025 838 $
Farm Estimated Season Revenue3 332 732 $
Pro Remaining Season Days141
Pro Expenses Per Days323 262 $
Pro Estimated Expenses45 579 942 $
Farm Remaining Season Days140
Farm Expenses Per Days17 339 $
Farm Estimated Expenses2 427 460 $
Estimated Season Expenses48 007 402 $
Season Salary Cap59 850 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $9 150 000 $
Estimate Over Minimum Salary Cap of 0 $ 59 850 000 $
Current Bank Account9 045 966 $
Projected Bank Account11 397 134 $

Pro Players Salaries

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

Farm Players Salaries

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

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - 79 $ - 6 529 - 93,28%
Level 2: 5000 - 57 $ - 4 523 - 90,45%
Level 3: 2000 - 31 $ - 1 924 - 96,22%
Level 4: 4000 - 22 $ - 3 549 - 88,73%
Luxury : 1000 - 178 $ - 898 - 89,82%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 901 - 95,06%
Farm Level 2: 1000 - 15 $ - 974 - 97,36%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17 424 - 91,70%
Average Income per Game1 520 373 $
Year to Date Revenue15 203 729 $
Farm
Home Games Left31
Average Attendance - %2 875 - 95,83%
Average Income per Game115 642 $
Year to Date Revenue1 156 416 $

Expense

Pro Players Total Salaries68 500 000 $
Farm Players Total Salaries2 805 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 695 721 $
Farm Year To Date Expenses716 314 $
Pro Salary Cap To Date16 548 139 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 131 560 $
Farm Estimated Season Revenue3 584 890 $
Pro Remaining Season Days141
Pro Expenses Per Days369 519 $
Pro Estimated Expenses52 102 179 $
Farm Remaining Season Days140
Farm Expenses Per Days15 618 $
Farm Estimated Expenses2 186 520 $
Estimated Season Expenses54 288 699 $
Season Salary Cap68 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $500 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 500 000 $
Current Bank Account18 087 145 $
Projected Bank Account14 514 896 $

Pro Players Salaries

Jonathan Toews 9 250 000 $ (4)
Taylor Hall 8 000 000 $ (4)
Aleksander Barkov 7 500 000 $ (5)
John Carlson 6 500 000 $ (4)
Semyon Varlamov 5 700 000 $ (2)
Reilly Smith 4 500 000 $ (1)
Hampus Lindholm 4 000 000 $ (1)
Adam Larsson 4 000 000 $ (1)
Johnny Boychuk 3 000 000 $ (1)
Marc Methot 2 750 000 $ (2)
Ondrej Roman 2 250 000 $ (1)
Eric Fehr 1 750 000 $ (3)
Joseph Blandisi 1 700 000 $ (1)
Christopher Gibson 1 500 000 $ (2)
Gabriel Dumont 1 500 000 $ (2)
Michael Mersch 1 000 000 $ (3)
Erik Cernak 900 000 $ (3)
Sébastian Aho 900 000 $ (2)
Elias Lindholm 900 000 $ (1)
Scott Laughton 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 68 500 000 $
Year 11 : 48 150 000 $
Year 12 : 34 900 000 $
Year 13 : 31 250 000 $
Salary Average Commitment
Year 10 : 68 500 000 $
Year 11 : 48 150 000 $
Year 12 : 34 900 000 $
Year 13 : 31 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 500 000 $
Year 11 : 48 150 000 $
Year 12 : 34 900 000 $
Year 13 : 31 250 000 $

Farm Players Salaries

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

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 7000 - 95 $ - 5 223 - 74,62%
Level 2: 6000 - 65 $ - 3 882 - 64,70%
Level 3: 3000 - 40 $ - 1 591 - 53,03%
Level 4: 4000 - 25 $ - 3 016 - 75,40%
Luxury : 1000 - 190 $ - 789 - 78,89%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 919 - 95,97%
Farm Level 2: 1000 - 15 $ - 945 - 94,54%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %14 501 - 69,05%
Average Income per Game1 457 225 $
Year to Date Revenue16 029 473 $
Farm
Home Games Left30
Average Attendance - %2 865 - 95,49%
Average Income per Game115 971 $
Year to Date Revenue1 275 685 $

Expense

Pro Players Total Salaries68 300 000 $
Farm Players Total Salaries2 585 000 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 014 436 $
Farm Year To Date Expenses730 533 $
Pro Salary Cap To Date16 866 853 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 716 745 $
Farm Estimated Season Revenue3 479 141 $
Pro Remaining Season Days141
Pro Expenses Per Days368 449 $
Pro Estimated Expenses51 951 309 $
Farm Remaining Season Days140
Farm Expenses Per Days14 435 $
Farm Estimated Expenses2 020 900 $
Estimated Season Expenses53 972 209 $
Season Salary Cap68 300 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $700 000 $
Estimate Over Minimum Salary Cap of 0 $ 68 300 000 $
Current Bank Account20 657 764 $
Projected Bank Account13 881 441 $

Pro Players Salaries

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

Farm Players Salaries

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

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - 85 $ - 6 467 - 92,39%
Level 2: 6000 - 45 $ - 5 479 - 91,31%
Level 3: 3000 - 30 $ - 2 028 - 67,59%
Level 4: 4000 - 25 $ - 3 245 - 81,13%
Luxury : 1000 - 180 $ - 830 - 82,98%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 39 $ - 1 353 - 67,67%
Farm Level 2: 1000 - 19 $ - 613 - 61,27%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18 049 - 85,95%
Average Income per Game1 519 114 $
Year to Date Revenue15 191 135 $
Farm
Home Games Left30
Average Attendance - %1 966 - 65,54%
Average Income per Game100 494 $
Year to Date Revenue1 105 438 $

Expense

Pro Players Total Salaries67 825 000 $
Farm Players Total Salaries2 622 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 920 597 $
Farm Year To Date Expenses638 010 $
Pro Salary Cap To Date16 773 000 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 092 518 $
Farm Estimated Season Revenue3 014 831 $
Pro Remaining Season Days141
Pro Expenses Per Days365 909 $
Pro Estimated Expenses51 593 169 $
Farm Remaining Season Days140
Farm Expenses Per Days14 637 $
Farm Estimated Expenses2 049 180 $
Estimated Season Expenses53 642 349 $
Season Salary Cap67 825 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 175 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 825 000 $
Current Bank Account13 960 346 $
Projected Bank Account10 425 346 $

Pro Players Salaries

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

Farm Players Salaries

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

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 69 000 000 $
Available Cap Space

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 13 332 986 $ 67 900 000 $ 1 100 000 $ 67 900 000 $ 2 380 000 $ 27 620 000 $ 203050
BlackHawks 5 257 767 $ 68 150 000 $ 850 000 $ 68 150 000 $ 3 007 500 $ 26 992 500 $ 202848
BlueJacket 1 772 006 $ 68 750 000 $ 250 000 $ 68 750 000 $ 3 745 000 $ 26 255 000 $ 212849
Blues 65 059 681 $ 67 850 000 $ 1 150 000 $ 67 850 000 $ 3 220 000 $ 26 780 000 $ 213152
Bruins 26 375 711 $ 68 450 000 $ 550 000 $ 68 450 000 $ 2 655 000 $ 27 345 000 $ 203050
Canadiens 48 380 891 $ 68 650 000 $ 350 000 $ 68 650 000 $ 2 615 000 $ 27 385 000 $ 212647
Canucks 48 653 526 $ 68 350 000 $ 650 000 $ 68 350 000 $ 2 225 000 $ 27 775 000 $ 202747
Capitals 6 352 896 $ 62 700 000 $ 6 300 000 $ 62 700 000 $ 2 520 000 $ 27 480 000 $ 202848
Coyotes 7 200 869 $ 68 850 000 $ 150 000 $ 68 850 000 $ 3 150 000 $ 26 850 000 $ 203050
Devils 34 007 213 $ 68 275 000 $ 725 000 $ 68 275 000 $ 2 564 500 $ 27 435 500 $ 202949
Ducks 3 721 489 $ 68 250 000 $ 750 000 $ 68 250 000 $ 2 932 500 $ 27 067 500 $ 203151
Flames 86 210 134 $ 68 150 000 $ 850 000 $ 68 150 000 $ 2 960 000 $ 27 040 000 $ 203050
Flyers 9 389 294 $ 60 250 000 $ 8 750 000 $ 60 250 000 $ 2 050 000 $ 27 950 000 $ 232548
GoldenKnights 10 458 893 $ 69 450 000 $ -450 000 $ 69 450 000 $ 3 072 500 $ 26 927 500 $ 222951
Hurricanes 12 051 139 $ 68 200 000 $ 800 000 $ 68 200 000 $ 2 980 000 $ 27 020 000 $ 203050
Islanders 34 566 135 $ 68 600 000 $ 400 000 $ 68 600 000 $ 2 640 000 $ 27 360 000 $ 202949
Jets 133 420 610 $ 62 800 000 $ 6 200 000 $ 62 800 000 $ 2 625 000 $ 27 375 000 $ 222749
Kings 39 756 730 $ 68 450 000 $ 550 000 $ 68 450 000 $ 2 570 000 $ 27 430 000 $ 212748
Lightning 18 005 481 $ 68 800 000 $ 200 000 $ 68 800 000 $ 3 220 000 $ 26 780 000 $ 203252
MapleLeafs 7 601 439 $ 68 000 000 $ 1 000 000 $ 68 000 000 $ 3 190 000 $ 26 810 000 $ 222850
Nordiques 9 581 389 $ 68 550 000 $ 450 000 $ 68 550 000 $ 2 320 000 $ 27 680 000 $ 202444
Oilers 49 597 808 $ 49 650 000 $ 19 350 000 $ 49 650 000 $ 2 245 000 $ 27 755 000 $ 202949
Panthers 45 879 645 $ 66 000 000 $ 3 000 000 $ 66 000 000 $ 2 205 000 $ 27 795 000 $ 202747
Penguins 112 281 766 $ 67 350 000 $ 1 650 000 $ 67 350 000 $ 3 570 000 $ 26 430 000 $ 203252
Predators 20 391 476 $ 69 000 000 $ 0 $ 69 000 000 $ 3 040 000 $ 26 960 000 $ 203050
Rangers 11 334 046 $ 56 350 000 $ 12 650 000 $ 56 350 000 $ 2 680 000 $ 27 320 000 $ 232952
RedWings 11 369 053 $ 66 200 000 $ 2 800 000 $ 66 200 000 $ 2 732 500 $ 27 267 500 $ 212647
Sabres 5 792 268 $ 61 950 000 $ 7 050 000 $ 61 950 000 $ 2 615 000 $ 27 385 000 $ 222951
Senators 9 045 966 $ 59 850 000 $ 9 150 000 $ 59 850 000 $ 3 125 000 $ 26 875 000 $ 203252
Sharks 18 087 145 $ 68 500 000 $ 500 000 $ 68 500 000 $ 2 805 000 $ 27 195 000 $ 202848
Stars 20 657 764 $ 68 300 000 $ 700 000 $ 68 300 000 $ 2 585 000 $ 27 415 000 $ 212849
Wild 13 960 346 $ 67 825 000 $ 1 175 000 $ 67 825 000 $ 2 622 500 $ 27 377 500 $ 203050