Team Finance for National Simulated Hockey League

Update - January-17-18 at 14:22

Anaheim Mighty Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5668 - $98 - 4,976 - 87.79%
Level 2: 4637 - $60 - 4,501 - 97.07%
Level 3: 1889 - $36 - 1,553 - 82.19%
Level 4: 3778 - $24 - 3,050 - 80.72%
Luxury : 1202 - $197 - 1,187 - 98.73%
Total Capacity :17174
Farm
Farm Level 1: 2000 - $99 - 1,530 - 76.52%
Farm Level 2: 1000 - $49 - 759 - 75.93%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15,266 - 88.89%
Average Income per Game$1,183,716
Year to Date Revenue$11,837,158
Farm
Home Games Left31
Average Attendance - %2,290 - 76.32%
Average Income per Game$195,882
Year to Date Revenue$1,762,939

Expense

Pro Players Total Salaries$100,430,000
Farm Players Total Salaries$1,516,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$23,147,807
Farm Year To Date Expenses$335,680
Pro Salary Cap To Date$23,147,807
Farm Salary Cap To Date$335,680

Estimate

Pro Estimated Season Revenue$35,511,474
Farm Estimated Season Revenue$6,072,345
Pro Remaining Season Days151
Pro Expenses Per Days$512,398
Pro Estimated Expenses$77,372,098
Farm Remaining Season Days151
Farm Expenses Per Days$7,737
Farm Estimated Expenses$1,168,287
Estimated Season Expenses$78,540,385
Current Bank Account$64,057,714
Projected Bank Account$27,101,148

Pro Players Salaries

Corey Perry (1 Way Contract) $14,000,000 (2)
-Salary Remaining : $10,785,714
Ryan Getzlaf (1 Way Contract) $9,200,000 (2)
-Salary Remaining : $7,087,755
Eric Staal (1 Way Contract) $8,200,000 (1)
-Salary Remaining : $6,317,347
Jeff Carter (1 Way Contract) $7,400,000 (1)
-Salary Remaining : $5,701,020
Cory Conacher $7,000,000 (3)
-Salary Remaining : $5,392,857
Andrew MacDonald (1 Way Contract) $6,300,000 (1)
-Salary Remaining : $4,853,571
Jason Spezza (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $4,468,367
Dmitry Orlov (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,852,041
Jake Muzzin (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,852,041
Charlie Coyle (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,466,837
Marcus Kruger (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,466,837
Tuukka Rask (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $3,274,235
Korbinian Holzer (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $1,348,214
Justin Fontaine (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $1,600,000
-Salary Remaining : $1,232,653
Jussi Jokinen $1,550,000 (1)
-Salary Remaining : $1,194,133
Nikolai Zherdev (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,155,612
Tom Wandell (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,155,612
Mathieu Perreault $1,430,000 (4)
-Salary Remaining : $1,101,684
Aaron Ekblad $1,250,000 (1)
-Salary Remaining : $963,010
Brendan Mikkelson (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $924,490
Stefan Elliott $1,000,000 (2)
-Salary Remaining : $770,408
Kyle Wilson (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $654,847
Jared Cowen $850,000 (1)
-Salary Remaining : $654,847
Calvin Pickard $700,000 (3)
-Salary Remaining : $539,286
Joe Colborne $600,000 (4)
-Salary Remaining : $462,245
Jason Bacashihua (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Cristobal Huet (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Linden Vey $500,000 (4)
-Salary Remaining : $385,204
Joonas Donskoi $500,000 (2)
-Salary Remaining : $385,204
T.J. Brennan $500,000 (3)
-Salary Remaining : $385,204
Jamie McGinn $500,000 (3)
-Salary Remaining : $385,204
Alex Picard (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Total Pro Players32
Salary Commitment
Year 17 : $100,430,000
Year 18 : $50,480,000
Year 19 : $15,730,000
Year 20 : $2,530,000
Salary Average Commitment
Year 17 : $100,430,000
Year 18 : $50,480,000
Year 19 : $15,730,000
Year 20 : $2,530,000
Salary Cap with 1 Way Contract
Year 17 : $100,430,000
Year 18 : $50,480,000
Year 19 : $15,730,000
Year 20 : $2,530,000

Farm Players Salaries

Mark Letestu $235,000 (1)
Salary Remaining : $181,046
Andy Greene $150,000 (1)
Salary Remaining : $115,561
Tom Sestito $143,000 (4)
Salary Remaining : $110,168
Kael Mouillierat $100,000 (1)
Salary Remaining : $77,041
Robby Fabbri $85,000 (2)
Salary Remaining : $65,485
Colton Sceviour $85,000 (1)
Salary Remaining : $65,485
Ryan White $85,000 (2)
Salary Remaining : $65,485
Jacob Markstrom $85,000 (1)
Salary Remaining : $65,485
Zach Redmond $83,400 (4)
Salary Remaining : $64,252
Austin Watson $70,000 (2)
Salary Remaining : $53,929
Richard Panik $70,000 (1)
Salary Remaining : $53,929
Luke Adam $70,000 (2)
Salary Remaining : $53,929
Michael Raffl $50,000 (1)
Salary Remaining : $38,520
Ben Smith $45,000 (3)
Salary Remaining : $34,668
Ryan Parent $40,000 (1)
Salary Remaining : $30,816
Taylor Fedun $40,000 (1)
Salary Remaining : $30,816
Brandon Kozun $40,000 (1)
Salary Remaining : $30,816
Eriah Hayes $40,000 (1)
Salary Remaining : $30,816
Total Farm Players18
Salary Commitment
Year 17 : $1,516,400
Year 18 : $581,400
Year 19 : $271,400
Year 20 : $226,400
Salary Average Commitment
Year 17 : $1,516,400
Year 18 : $581,400
Year 19 : $271,400
Year 20 : $226,400

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5796 - $99 - 4,693 - 80.97%
Level 2: 4743 - $60 - 3,783 - 79.75%
Level 3: 1932 - $34 - 1,633 - 84.55%
Level 4: 3864 - $23 - 3,443 - 89.10%
Luxury : 1230 - $195 - 1,191 - 96.79%
Total Capacity :17565
Farm
Farm Level 1: 2000 - $80 - 1,509 - 75.43%
Farm Level 2: 1000 - $50 - 732 - 73.24%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %14,742 - 83.93%
Average Income per Game$1,126,296
Year to Date Revenue$10,136,661
Farm
Home Games Left30
Average Attendance - %2,241 - 74.70%
Average Income per Game$162,829
Year to Date Revenue$1,628,287

Expense

Pro Players Total Salaries$70,753,999
Farm Players Total Salaries$1,333,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$16,245,036
Farm Year To Date Expenses$309,783
Pro Salary Cap To Date$16,245,036
Farm Salary Cap To Date$309,783

Estimate

Pro Estimated Season Revenue$34,915,166
Farm Estimated Season Revenue$4,884,861
Pro Remaining Season Days151
Pro Expenses Per Days$360,990
Pro Estimated Expenses$54,509,490
Farm Remaining Season Days151
Farm Expenses Per Days$6,804
Farm Estimated Expenses$1,027,404
Estimated Season Expenses$55,536,894
Current Bank Account$80,034,924
Projected Bank Account$64,298,057

Pro Players Salaries

Patrice Bergeron (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $8,474,490
Ryan Suter (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $5,970,663
Corey Crawford (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,007,653
Zach Parise (1 Way Contract) $5,795,000 (1)
-Salary Remaining : $4,464,515
Torey Krug (1 Way Contract) $5,325,000 (1)
-Salary Remaining : $4,102,423
Magnus Paajarvi (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $4,044,643
Alec Martinez (1 Way Contract) $4,125,000 (4)
-Salary Remaining : $3,177,934
Ondrej Pavelec (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,696,429
Jordan Caron (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,503,827
Steven Kampfer $2,500,000 (2)
-Salary Remaining : $1,926,020
Dylan Olsen (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,540,816
Mark Olver $1,500,000 (1)
-Salary Remaining : $1,155,612
Mikael Granlund $1,250,000 (1)
-Salary Remaining : $963,010
Aaron Palushaj $999,999 (1)
-Salary Remaining : $770,407
Michael Frolik $999,000 (1)
-Salary Remaining : $769,638
Christian Folin $950,000 (3)
-Salary Remaining : $731,888
Dylan Larkin $850,000 (2)
-Salary Remaining : $654,847
Jamie McBain $835,000 (3)
-Salary Remaining : $643,291
Matt Frattin $775,000 (2)
-Salary Remaining : $597,066
Jean-Gabriel Pageau $700,000 (1)
-Salary Remaining : $539,286
David Pastrnak $500,000 (1)
-Salary Remaining : $385,204
Patrick Thoresen (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Maxim Lapierre (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Tobias Stephan (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Tomas Kopecky (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Matt Ellison (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Jonathan Cheechoo (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Jim Slater (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Tomas Popperle (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Andrew Agozzino $400,000 (1)
-Salary Remaining : $308,163
Total Pro Players30
Salary Commitment
Year 17 : $70,753,999
Year 18 : $17,285,000
Year 19 : $11,160,000
Year 20 : $4,125,000
Salary Average Commitment
Year 17 : $70,753,999
Year 18 : $17,285,000
Year 19 : $11,160,000
Year 20 : $4,125,000
Salary Cap with 1 Way Contract
Year 17 : $70,753,999
Year 18 : $17,285,000
Year 19 : $11,160,000
Year 20 : $4,125,000

Farm Players Salaries

Jay Beagle $210,000 (1)
Salary Remaining : $161,786
Johnny Boychuk $100,000 (2)
Salary Remaining : $77,041
Duncan Siemens $100,000 (2)
Salary Remaining : $77,041
Nate Prosser (Out of Payroll) $90,000 (1)
Salary Remaining : $69,337
Danny Syvret $90,000 (1)
Salary Remaining : $69,337
Tanner Pearson $85,000 (2)
Salary Remaining : $65,485
Matt Hackett $77,500 (2)
Salary Remaining : $59,707
Tim Erixon $75,000 (1)
Salary Remaining : $57,781
Marc-Andre Gragnani $71,000 (2)
Salary Remaining : $54,699
Derek MacKenzie $65,000 (1)
Salary Remaining : $50,077
Phil Di Giuseppe $60,000 (2)
Salary Remaining : $46,224
Chris Kelly $60,000 (1)
Salary Remaining : $46,224
Anton Belov $50,000 (1)
Salary Remaining : $38,520
Zdeno Chara $50,000 (1)
Salary Remaining : $38,520
Ben Lovejoy $50,000 (1)
Salary Remaining : $38,520
Anton Forsberg $50,000 (1)
Salary Remaining : $38,520
Brian Ferlin $50,000 (2)
Salary Remaining : $38,520
Thomas McCollum $50,000 (1)
Salary Remaining : $38,520
Jordan Martinook $40,000 (1)
Salary Remaining : $30,816
Total Farm Players19
Salary Commitment
Year 17 : $1,423,500
Year 18 : $543,500
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $1,423,500
Year 18 : $543,500
Year 19 : $0
Year 20 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6365 - $175 - 2,776 - 43.61%
Level 2: 5208 - $125 - 1,884 - 36.17%
Level 3: 2122 - $72 - 805 - 37.92%
Level 4: 4244 - $50 - 1,504 - 35.45%
Luxury : 1350 - $400 - 502 - 37.17%
Total Capacity :19289
Farm
Farm Level 1: 2000 - $35 - 1,549 - 77.47%
Farm Level 2: 1000 - $15 - 772 - 77.18%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %7,470 - 38.73%
Average Income per Game$1,107,826
Year to Date Revenue$9,970,430
Farm
Home Games Left30
Average Attendance - %2,321 - 77.37%
Average Income per Game$69,093
Year to Date Revenue$690,926

Expense

Pro Players Total Salaries$64,231,002
Farm Players Total Salaries$2,625,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$14,746,905
Farm Year To Date Expenses$602,685
Pro Salary Cap To Date$14,746,905
Farm Salary Cap To Date$602,685

Estimate

Pro Estimated Season Revenue$34,342,592
Farm Estimated Season Revenue$2,072,778
Pro Remaining Season Days151
Pro Expenses Per Days$327,709
Pro Estimated Expenses$49,484,059
Farm Remaining Season Days151
Farm Expenses Per Days$13,393
Farm Estimated Expenses$2,022,343
Estimated Season Expenses$51,506,402
Current Bank Account$23,040,493
Projected Bank Account$7,949,461

Pro Players Salaries

Paul Stastny (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $7,704,082
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $5,392,857
Ryan O'Reilly (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $5,392,857
Jason Demers (1 Way Contract) $6,600,000 (1)
-Salary Remaining : $5,084,694
Evgeni Dadonov (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,852,041
Andrew Shaw (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $3,620,918
Semyon Varlamov (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $2,927,551
Drew Doughty (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,311,224
Chris Stewart $2,300,000 (1)
-Salary Remaining : $1,771,939
Patrick Wiercioch $2,200,000 (2)
-Salary Remaining : $1,694,898
Mark Katic $1,500,000 (1)
-Salary Remaining : $1,155,612
Harry Zolnierczyk $1,250,000 (2)
-Salary Remaining : $963,010
Nick Spaling $1,150,000 (1)
-Salary Remaining : $885,969
Philipp Grubauer $1,000,001 (4)
-Salary Remaining : $770,409
Colin McDonald $1,000,001 (3)
-Salary Remaining : $770,409
Brian Gibbons $1,000,000 (1)
-Salary Remaining : $770,408
Bobby Sanguinetti $1,000,000 (2)
-Salary Remaining : $770,408
Joakim Nordstrom $681,000 (4)
-Salary Remaining : $524,648
Matt Martin $550,000 (1)
-Salary Remaining : $423,724
Cam Barker (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Mike Zalewski $500,000 (4)
-Salary Remaining : $385,204
Stanislav Chistov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Tuomo Ruutu (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Martin Erat (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Borna Rendulic (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Johnny Gaudreau $500,000 (1)
-Salary Remaining : $385,204
Total Pro Players26
Salary Commitment
Year 17 : $64,231,002
Year 18 : $32,331,002
Year 19 : $6,181,002
Year 20 : $5,181,001
Salary Average Commitment
Year 17 : $64,231,002
Year 18 : $32,331,002
Year 19 : $6,181,002
Year 20 : $5,181,001
Salary Cap with 1 Way Contract
Year 17 : $64,231,002
Year 18 : $32,331,002
Year 19 : $6,181,002
Year 20 : $5,181,001

Farm Players Salaries

Blake Comeau $240,000 (3)
Salary Remaining : $184,898
Patrick Maroon $230,000 (4)
Salary Remaining : $177,194
Anton Khudobin $200,000 (2)
Salary Remaining : $154,082
Alex Biega $175,000 (2)
Salary Remaining : $134,822
Brian Gionta $165,000 (1)
Salary Remaining : $127,117
Nick Schultz $160,000 (1)
Salary Remaining : $123,265
Jay Harrison $125,000 (1)
Salary Remaining : $96,301
Justin Peters $100,000 (1)
Salary Remaining : $77,041
Fedor Tyutin $100,000 (2)
Salary Remaining : $77,041
Lance Bouma $100,000 (2)
Salary Remaining : $77,041
Luke Witkowski $100,000 (3)
Salary Remaining : $77,041
Oliver Lauridsen $90,000 (1)
Salary Remaining : $69,337
Brad Malone $90,000 (1)
Salary Remaining : $69,337
Julien Brouillette $90,000 (1)
Salary Remaining : $69,337
Deryk Engelland $75,000 (1)
Salary Remaining : $57,781
Brooks Orpik $75,000 (1)
Salary Remaining : $57,781
Mattias Ekholm $60,000 (1)
Salary Remaining : $46,224
Scott Darling $50,000 (2)
Salary Remaining : $38,520
Trevor Smith $50,000 (1)
Salary Remaining : $38,520
Aaron Ness $50,000 (3)
Salary Remaining : $38,520
Alex Grenier $50,000 (1)
Salary Remaining : $38,520
Casey Bailey $50,000 (1)
Salary Remaining : $38,520
Michael Zalewski $50,000 (4)
Salary Remaining : $38,520
Patrick Cannone $50,000 (1)
Salary Remaining : $38,520
Mike Liambas $50,000 (1)
Salary Remaining : $38,520
Shane Sims $50,000 (1)
Salary Remaining : $38,520
Total Farm Players26
Salary Commitment
Year 17 : $2,625,000
Year 18 : $1,295,000
Year 19 : $670,000
Year 20 : $280,000
Salary Average Commitment
Year 17 : $2,625,000
Year 18 : $1,295,000
Year 19 : $670,000
Year 20 : $280,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6164 - $110 - 4,396 - 71.32%
Level 2: 5044 - $66 - 3,557 - 70.51%
Level 3: 2055 - $40 - 1,442 - 70.16%
Level 4: 4110 - $30 - 2,433 - 59.20%
Luxury : 1307 - $220 - 909 - 69.53%
Total Capacity :18680
Farm
Farm Level 1: 2000 - $40 - 1,522 - 76.12%
Farm Level 2: 1000 - $20 - 762 - 76.24%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %12,737 - 68.18%
Average Income per Game$1,101,387
Year to Date Revenue$11,013,873
Farm
Home Games Left31
Average Attendance - %2,285 - 76.16%
Average Income per Game$79,954
Year to Date Revenue$719,586

Expense

Pro Players Total Salaries$71,085,000
Farm Players Total Salaries$1,882,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$17,124,120
Farm Year To Date Expenses$406,959
Pro Salary Cap To Date$17,124,120
Farm Salary Cap To Date$406,959

Estimate

Pro Estimated Season Revenue$33,041,619
Farm Estimated Season Revenue$2,478,574
Pro Remaining Season Days151
Pro Expenses Per Days$362,679
Pro Estimated Expenses$54,764,529
Farm Remaining Season Days151
Farm Expenses Per Days$9,606
Farm Estimated Expenses$1,450,506
Estimated Season Expenses$56,215,035
Current Bank Account$36,597,659
Projected Bank Account$15,902,817

Pro Players Salaries

Justin Faulk (1 Way Contract) $7,750,000 (2)
-Salary Remaining : $5,970,663
Derek Stepan (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $5,778,061
Antti Niemi (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $5,778,061
Adam Henrique (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,007,653
Loui Eriksson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,622,449
Vladimir Tarasenko (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $4,237,245
Tyler Ennis (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,852,041
Kris Russell (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,081,633
Henrik Zetterberg (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,696,429
Alexander Radulov (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,503,827
Jakob Silfverberg (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,311,224
Steven Oleksy $2,500,000 (2)
-Salary Remaining : $1,926,020
Jordan Schroeder $1,810,000 (3)
-Salary Remaining : $1,394,439
Brendan Smith $1,500,000 (3)
-Salary Remaining : $1,155,612
Taylor Chorney $1,250,000 (3)
-Salary Remaining : $963,010
Leon Draisaitl $1,250,000 (2)
-Salary Remaining : $963,010
John Klingberg $1,000,000 (1)
-Salary Remaining : $770,408
Paul Postma $675,000 (2)
-Salary Remaining : $520,026
Brian Flynn (1 Way Contract) $600,000 (3)
-Salary Remaining : $462,245
Andrej Nestrasil $500,000 (1)
-Salary Remaining : $385,204
Connor Hellebuyck $500,000 (3)
-Salary Remaining : $385,204
Total Pro Players21
Salary Commitment
Year 17 : $71,085,000
Year 18 : $39,835,000
Year 19 : $20,160,000
Year 20 : $5,500,000
Salary Average Commitment
Year 17 : $71,085,000
Year 18 : $39,835,000
Year 19 : $20,160,000
Year 20 : $5,500,000
Salary Cap with 1 Way Contract
Year 17 : $71,085,000
Year 18 : $39,835,000
Year 19 : $20,160,000
Year 20 : $5,500,000

Farm Players Salaries

Benoit Pouliot $150,000 (1)
Salary Remaining : $115,561
Tyler Pitlick $105,000 (3)
Salary Remaining : $80,893
Anders Lindback $95,000 (3)
Salary Remaining : $73,189
Joakim Andersson $90,000 (3)
Salary Remaining : $69,337
Andy Miele $80,000 (3)
Salary Remaining : $61,633
Troy Grosenick $80,000 (1)
Salary Remaining : $61,633
Theo Peckham $75,000 (2)
Salary Remaining : $57,781
Joonas Rask (Out of Payroll) $70,000 (1)
Salary Remaining : $53,929
Mike Duco $66,000 (1)
Salary Remaining : $50,847
Justin DiBenedetto $65,000 (1)
Salary Remaining : $50,077
Chris Wagner $60,000 (1)
Salary Remaining : $46,224
Jussi Rynnas $60,000 (1)
Salary Remaining : $46,224
Tommy Cross $60,000 (2)
Salary Remaining : $46,224
Victor Rask $60,000 (3)
Salary Remaining : $46,224
Antoine Vermette $56,700 (1)
Salary Remaining : $43,682
Phil Varone $50,000 (4)
Salary Remaining : $38,520
Marcus Sorensen $50,000 (3)
Salary Remaining : $38,520
Matt Lashoff $50,000 (2)
Salary Remaining : $38,520
John Albert $50,000 (1)
Salary Remaining : $38,520
Matt Lorito $50,000 (3)
Salary Remaining : $38,520
Ronalds Kenins $50,000 (1)
Salary Remaining : $38,520
Patrick Brown $50,000 (3)
Salary Remaining : $38,520
Teemu Pulkkinen $50,000 (1)
Salary Remaining : $38,520
Clayton Stoner $50,000 (2)
Salary Remaining : $38,520
Matt Hunwick $50,000 (1)
Salary Remaining : $38,520
Kevin Gravel $50,000 (4)
Salary Remaining : $38,520
Michal Kempny $50,000 (3)
Salary Remaining : $38,520
Pheonix Copley $50,000 (4)
Salary Remaining : $38,520
Jordan Oesterle $50,000 (3)
Salary Remaining : $38,520
Evan Oberg $40,000 (1)
Salary Remaining : $30,816
Mike Halmo $40,000 (2)
Salary Remaining : $30,816
Total Farm Players31
Salary Commitment
Year 17 : $1,952,700
Year 18 : $1,105,000
Year 19 : $830,000
Year 20 : $150,000
Salary Average Commitment
Year 17 : $1,952,700
Year 18 : $1,105,000
Year 19 : $830,000
Year 20 : $150,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6765 - $94 - 5,790 - 85.59%
Level 2: 5535 - $53 - 4,903 - 88.58%
Level 3: 2255 - $33 - 1,926 - 85.42%
Level 4: 4510 - $22 - 3,831 - 84.95%
Luxury : 1435 - $195 - 1,209 - 84.23%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $90 - 1,529 - 76.45%
Farm Level 2: 1000 - $50 - 776 - 77.64%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17,659 - 86.14%
Average Income per Game$1,247,049
Year to Date Revenue$11,223,439
Farm
Home Games Left30
Average Attendance - %2,305 - 76.85%
Average Income per Game$185,251
Year to Date Revenue$1,852,513

Expense

Pro Players Total Salaries$95,662,999
Farm Players Total Salaries$1,670,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$21,926,461
Farm Year To Date Expenses$383,445
Pro Salary Cap To Date$21,926,461
Farm Salary Cap To Date$383,445

Estimate

Pro Estimated Season Revenue$38,658,512
Farm Estimated Season Revenue$5,557,539
Pro Remaining Season Days151
Pro Expenses Per Days$488,077
Pro Estimated Expenses$73,699,627
Farm Remaining Season Days151
Farm Expenses Per Days$8,521
Farm Estimated Expenses$1,286,671
Estimated Season Expenses$74,986,298
Current Bank Account$143,947,047
Projected Bank Account$113,176,800

Pro Players Salaries

Blake Wheeler (1 Way Contract) $10,300,000 (1)
-Salary Remaining : $7,935,204
Travis Hamonic (1 Way Contract) $9,450,000 (4)
-Salary Remaining : $7,280,357
Oliver Ekman-Larsson (1 Way Contract) $6,999,999 (2)
-Salary Remaining : $5,392,856
Dmitry Kulikov (1 Way Contract) $5,478,000 (2)
-Salary Remaining : $4,220,296
Ryan Johansen $5,340,000 (1)
-Salary Remaining : $4,113,980
Mike Condon (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,852,041
Mika Zibanejad (1 Way Contract) $4,665,000 (1)
-Salary Remaining : $3,593,954
Brandon Saad (1 Way Contract) $4,665,000 (1)
-Salary Remaining : $3,593,954
Alex Galchenyuk (1 Way Contract) $4,665,000 (2)
-Salary Remaining : $3,593,954
Alex Burmistrov (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,466,837
Nick Leddy (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $3,274,235
Derek Roy (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $2,696,429
Calvin de Haan $3,300,000 (4)
-Salary Remaining : $2,542,347
Andrei Zubarev (1 Way Contract) $3,250,000 (1)
-1 Way Contract Salary Cap : $3,250,000
-Salary Remaining : $2,503,827
Mikael Backlund $2,800,000 (2)
-Salary Remaining : $2,157,143
P.K. Subban $2,550,000 (1)
-Salary Remaining : $1,964,541
Mikkel Boedker $2,350,000 (3)
-Salary Remaining : $1,810,459
Gustav Nyquist (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,617,857
Zac Rinaldo (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,540,816
Evgeny Kuznetsov $1,250,000 (2)
-Salary Remaining : $963,010
Tomas Tatar $1,100,000 (3)
-Salary Remaining : $847,449
J.T. Miller $1,000,000 (3)
-Salary Remaining : $770,408
Keaton Ellerby $850,000 (4)
-Salary Remaining : $654,847
Ilya Kovalchuk (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $616,327
Wojtek Wolski (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $616,327
Robin Lehner $700,000 (3)
-Salary Remaining : $539,286
Henrik Karlsson (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $462,245
Mark Mancari (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Damien Brunner (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Niklas Svedberg $400,000 (1)
-Salary Remaining : $308,163
Total Pro Players30
Salary Commitment
Year 17 : $95,662,999
Year 18 : $48,292,999
Year 19 : $18,750,000
Year 20 : $13,600,000
Salary Average Commitment
Year 17 : $95,662,999
Year 18 : $48,292,999
Year 19 : $18,750,000
Year 20 : $13,600,000
Salary Cap with 1 Way Contract
Year 17 : $95,662,999
Year 18 : $48,292,999
Year 19 : $18,750,000
Year 20 : $13,600,000

Farm Players Salaries

Mikko Koivu $200,000 (1)
Salary Remaining : $154,082
Mark Fayne $170,100 (1)
Salary Remaining : $131,046
Matt Stajan $125,000 (1)
Salary Remaining : $96,301
Mikhail Grigorenko $125,000 (2)
Salary Remaining : $96,301
Jack Campbell $125,000 (3)
Salary Remaining : $96,301
Brian Lashoff $125,000 (2)
Salary Remaining : $96,301
Rasmus Ristolainen $100,000 (2)
Salary Remaining : $77,041
Jesse Joensuu $85,000 (3)
Salary Remaining : $65,485
Cal Clutterbuck $85,000 (3)
Salary Remaining : $65,485
Nick Schmaltz $85,000 (3)
Salary Remaining : $65,485
David Rundblad $85,000 (1)
Salary Remaining : $65,485
Jon Matsumoto $80,000 (1)
Salary Remaining : $61,633
Linus Ullmark $70,000 (2)
Salary Remaining : $53,929
Cody Ceci $70,000 (1)
Salary Remaining : $53,929
Mat Clark $50,000 (2)
Salary Remaining : $38,520
Chris Bourque $50,000 (1)
Salary Remaining : $38,520
Johan Larsson $40,000 (3)
Salary Remaining : $30,816
Total Farm Players17
Salary Commitment
Year 17 : $1,670,100
Year 18 : $890,000
Year 19 : $420,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,670,100
Year 18 : $890,000
Year 19 : $420,000
Year 20 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6440 - $95 - 5,802 - 90.09%
Level 2: 5269 - $55 - 4,857 - 92.18%
Level 3: 2147 - $35 - 1,811 - 84.36%
Level 4: 4293 - $22 - 3,629 - 84.53%
Luxury : 1366 - $190 - 1,228 - 89.86%
Total Capacity :19515
Farm
Farm Level 1: 2000 - $100 - 1,494 - 74.71%
Farm Level 2: 1000 - $50 - 740 - 73.98%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17,327 - 88.79%
Average Income per Game$1,256,666
Year to Date Revenue$11,309,992
Farm
Home Games Left30
Average Attendance - %2,234 - 74.47%
Average Income per Game$195,731
Year to Date Revenue$1,957,307

Expense

Pro Players Total Salaries$78,195,000
Farm Players Total Salaries$1,785,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$19,295,677
Farm Year To Date Expenses$432,803
Pro Salary Cap To Date$19,295,677
Farm Salary Cap To Date$432,803

Estimate

Pro Estimated Season Revenue$38,956,639
Farm Estimated Season Revenue$5,871,921
Pro Remaining Season Days151
Pro Expenses Per Days$398,954
Pro Estimated Expenses$60,242,054
Farm Remaining Season Days151
Farm Expenses Per Days$9,107
Farm Estimated Expenses$1,375,157
Estimated Season Expenses$61,617,211
Current Bank Account$119,510,569
Projected Bank Account$102,721,918

Pro Players Salaries

Steven Stamkos (1 Way Contract) $13,000,000 (2)
-Salary Remaining : $10,015,306
Victor Hedman (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $5,392,857
Tyson Barrie (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $5,392,857
Marcus Foligno (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $5,392,857
Alexander Edler (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,007,653
Mike Hoffman (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,696,429
Jay Bouwmeester (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,696,429
Dustin Byfuglien (1 Way Contract) $3,200,000 (2)
-1 Way Contract Salary Cap : $3,200,000
-Salary Remaining : $2,465,306
Roberto Luongo (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,311,224
Tyler Johnson (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,311,224
T.J. Hensick $2,600,000 (2)
-Salary Remaining : $2,003,061
Jonas Hiller (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $1,926,020
Peter Budaj $2,500,000 (1)
-Salary Remaining : $1,926,020
Mark Fraser $1,500,000 (1)
-Salary Remaining : $1,155,612
Chay Genoway (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,155,612
Ryan Wilson (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,155,612
T.J. Galiardi $1,150,000 (3)
-Salary Remaining : $885,969
Erik Gustafsson $1,110,000 (1)
-Salary Remaining : $855,153
Michal Neuvirth $1,000,000 (2)
-Salary Remaining : $770,408
Jonas Gustavsson (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $770,408
Jerome Samson $1,000,000 (3)
-Salary Remaining : $770,408
Chris Kreider $850,000 (2)
-Salary Remaining : $654,847
Brian Dumoulin $850,000 (2)
-Salary Remaining : $654,847
Patrik Berglund $835,000 (3)
-Salary Remaining : $643,291
Landon Ferraro $700,000 (1)
-Salary Remaining : $539,286
Kyle Okposo $500,000 (2)
-Salary Remaining : $385,204
Anton Lander $400,000 (1)
-Salary Remaining : $308,163
Total Pro Players27
Salary Commitment
Year 17 : $78,195,000
Year 18 : $55,485,000
Year 19 : $30,485,000
Year 20 : $14,000,000
Salary Average Commitment
Year 17 : $78,195,000
Year 18 : $55,485,000
Year 19 : $30,485,000
Year 20 : $14,000,000
Salary Cap with 1 Way Contract
Year 17 : $78,195,000
Year 18 : $55,485,000
Year 19 : $30,485,000
Year 20 : $14,000,000

Farm Players Salaries

Jakub Kindl $150,000 (2)
Salary Remaining : $115,561
Elias Lindholm $125,000 (3)
Salary Remaining : $96,301
Matthew Tkachuk $125,000 (3)
Salary Remaining : $96,301
Jaccob Slavin $125,000 (2)
Salary Remaining : $96,301
Michael Sgarbossa $85,000 (3)
Salary Remaining : $65,485
Brett Pesce $85,000 (2)
Salary Remaining : $65,485
Joseph Blandisi $85,000 (2)
Salary Remaining : $65,485
Andre Burakovsky $85,000 (3)
Salary Remaining : $65,485
Radek Faksa $85,000 (2)
Salary Remaining : $65,485
Nick Bjugstad $85,000 (1)
Salary Remaining : $65,485
Michael Paliotta $70,000 (1)
Salary Remaining : $53,929
Marko Dano $70,000 (1)
Salary Remaining : $53,929
Stefan Noesen $70,000 (3)
Salary Remaining : $53,929
John Mitchell $65,000 (1)
Salary Remaining : $50,077
Michal Rozsival $65,000 (1)
Salary Remaining : $50,077
Sebastian Aho $60,000 (3)
Salary Remaining : $46,224
Marek Mazanec $60,000 (1)
Salary Remaining : $46,224
Anton Rodin $60,000 (3)
Salary Remaining : $46,224
Dmitrij Jaskin $60,000 (1)
Salary Remaining : $46,224
Andreas Athanasiou $50,000 (3)
Salary Remaining : $38,520
Rasmus Andersson $40,000 (3)
Salary Remaining : $30,816
Roman Polak $40,000 (1)
Salary Remaining : $30,816
Fredrik Claesson $40,000 (3)
Salary Remaining : $30,816
Total Farm Players23
Salary Commitment
Year 17 : $1,785,000
Year 18 : $1,270,000
Year 19 : $740,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,785,000
Year 18 : $1,270,000
Year 19 : $740,000
Year 20 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6148 - $92 - 5,794 - 94.23%
Level 2: 5030 - $54 - 4,911 - 97.64%
Level 3: 2049 - $31 - 1,916 - 93.50%
Level 4: 4099 - $21 - 3,813 - 93.02%
Luxury : 1304 - $178 - 1,237 - 94.85%
Total Capacity :18630
Farm
Farm Level 1: 2000 - $100 - 1,496 - 74.82%
Farm Level 2: 1000 - $50 - 751 - 75.13%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17,670 - 94.85%
Average Income per Game$1,215,726
Year to Date Revenue$10,941,534
Farm
Home Games Left31
Average Attendance - %2,248 - 74.93%
Average Income per Game$196,572
Year to Date Revenue$1,769,145

Expense

Pro Players Total Salaries$79,868,667
Farm Players Total Salaries$2,313,050
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$17,684,023
Farm Year To Date Expenses$527,493
Pro Salary Cap To Date$17,684,023
Farm Salary Cap To Date$527,493

Estimate

Pro Estimated Season Revenue$37,687,506
Farm Estimated Season Revenue$6,093,722
Pro Remaining Season Days151
Pro Expenses Per Days$407,493
Pro Estimated Expenses$61,531,443
Farm Remaining Season Days151
Farm Expenses Per Days$11,801
Farm Estimated Expenses$1,781,951
Estimated Season Expenses$63,313,394
Current Bank Account$25,715,421
Projected Bank Account$6,183,255

Pro Players Salaries

Ondrej Palat (1 Way Contract) $7,750,000 (3)
-Salary Remaining : $5,970,663
Kari Lehtonen (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $5,855,102
Brayden Schenn (1 Way Contract) $6,391,667 (4)
-Salary Remaining : $4,924,192
Kyle Turris (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,622,449
Kevan Miller (1 Way Contract) $5,295,000 (1)
-Salary Remaining : $4,079,311
Matt Duchene (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $3,813,520
Cam Atkinson (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $3,775,000
Thomas Vanek (1 Way Contract) $4,795,000 (1)
-1 Way Contract Salary Cap : $4,795,000
-Salary Remaining : $3,694,107
Dustin Brown (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,466,837
Milan Lucic (1 Way Contract) $4,186,000 (2)
-Salary Remaining : $3,224,929
Gabriel Bourque $4,000,000 (2)
-Salary Remaining : $3,081,633
Mark Borowiecki (1 Way Contract) $3,905,000 (2)
-Salary Remaining : $3,008,444
Eric Gelinas $2,850,000 (3)
-Salary Remaining : $2,195,663
Josh Manson $2,750,000 (4)
-Salary Remaining : $2,118,622
Ales Hemsky (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,733,418
Jonathan Bernier $1,125,000 (1)
-Salary Remaining : $866,709
Milan Michalek $1,000,000 (1)
-Salary Remaining : $770,408
Oscar Klefbom $1,000,000 (3)
-Salary Remaining : $770,408
Dalton Prout $850,000 (3)
-Salary Remaining : $654,847
Andy Chiodo (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $654,847
Ben Scrivens (1 Way Contract) $705,000 (1)
-1 Way Contract Salary Cap : $705,000
-Salary Remaining : $543,138
Jonathan Marchessault $600,000 (2)
-Salary Remaining : $462,245
Erik Gustafsson $600,000 (2)
-Salary Remaining : $462,245
Spencer Machacek $515,000 (2)
-Salary Remaining : $396,760
Liam Reddox (1 Way Contract) $501,000 (1)
-1 Way Contract Salary Cap : $501,000
-Salary Remaining : $385,974
Total Pro Players25
Salary Commitment
Year 17 : $79,868,667
Year 18 : $48,547,667
Year 19 : $21,591,667
Year 20 : $9,141,667
Salary Average Commitment
Year 17 : $79,868,667
Year 18 : $48,547,667
Year 19 : $21,591,667
Year 20 : $9,141,667
Salary Cap with 1 Way Contract
Year 17 : $79,868,667
Year 18 : $48,547,667
Year 19 : $21,591,667
Year 20 : $9,141,667

Farm Players Salaries

Jimmy Howard $230,000 (1)
Salary Remaining : $177,194
Anthony Bitetto $185,000 (3)
Salary Remaining : $142,526
Trevor Lewis $139,500 (1)
Salary Remaining : $107,472
Joe Vitale $122,700 (1)
Salary Remaining : $94,529
B.J. Crombeen $109,350 (1)
Salary Remaining : $84,244
Mason Raymond $100,000 (1)
Salary Remaining : $77,041
Dustin Jeffrey $100,000 (1)
Salary Remaining : $77,041
Matt Cullen $99,500 (1)
Salary Remaining : $76,656
Alex Burrows $99,500 (1)
Salary Remaining : $76,656
Cody McLeod $97,500 (1)
Salary Remaining : $75,115
Colten Teubert $90,000 (4)
Salary Remaining : $69,337
Derek Grant $89,500 (1)
Salary Remaining : $68,952
Cody Bass $89,500 (1)
Salary Remaining : $68,952
P.A. Parenteau $89,500 (1)
Salary Remaining : $68,952
Mark Pysyk $85,000 (3)
Salary Remaining : $65,485
Colby Cohen $83,500 (4)
Salary Remaining : $64,329
Jason Chimera $79,500 (1)
Salary Remaining : $61,247
Tom Gilbert $75,000 (1)
Salary Remaining : $57,781
Kaspars Daugavins $70,000 (2)
Salary Remaining : $53,929
Valtteri Filppula $69,500 (1)
Salary Remaining : $53,543
David Ullstrom $59,000 (3)
Salary Remaining : $45,454
Trevor van Riemsdyk $50,000 (2)
Salary Remaining : $38,520
Mackenzie Skapski $50,000 (1)
Salary Remaining : $38,520
Brian Strait $50,000 (2)
Salary Remaining : $38,520
Total Farm Players24
Salary Commitment
Year 17 : $2,313,050
Year 18 : $672,500
Year 19 : $502,500
Year 20 : $173,500
Salary Average Commitment
Year 17 : $2,313,050
Year 18 : $672,500
Year 19 : $502,500
Year 20 : $173,500

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirstOntario Centre
Level 1: 5737 - $95 - 5,681 - 99.03%
Level 2: 4693 - $55 - 4,585 - 97.70%
Level 3: 1912 - $33 - 1,871 - 97.88%
Level 4: 3824 - $20 - 3,778 - 98.79%
Luxury : 1217 - $190 - 1,203 - 98.84%
Total Capacity :17383
Farm
Farm Level 1: 2000 - $99 - 1,501 - 75.07%
Farm Level 2: 1000 - $45 - 752 - 75.24%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17,118 - 98.48%
Average Income per Game$1,215,634
Year to Date Revenue$12,156,339
Farm
Home Games Left31
Average Attendance - %2,254 - 75.13%
Average Income per Game$191,628
Year to Date Revenue$1,724,654

Expense

Pro Players Total Salaries$78,494,000
Farm Players Total Salaries$1,949,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$16,906,788
Farm Year To Date Expenses$468,082
Pro Salary Cap To Date$16,906,788
Farm Salary Cap To Date$468,082

Estimate

Pro Estimated Season Revenue$36,469,017
Farm Estimated Season Revenue$5,940,475
Pro Remaining Season Days151
Pro Expenses Per Days$400,480
Pro Estimated Expenses$60,472,480
Farm Remaining Season Days151
Farm Expenses Per Days$9,944
Farm Estimated Expenses$1,501,544
Estimated Season Expenses$61,974,024
Current Bank Account$61,900,167
Projected Bank Account$42,335,635

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $13,000,000 (1)
-Salary Remaining : $10,015,306
Jordan Eberle (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $6,548,469
Mike Green (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $6,163,265
Cam Fowler (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,237,245
Nick Palmieri (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,852,041
Ryan Miller (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,852,041
Thomas Greiss $4,500,000 (3)
-Salary Remaining : $3,466,837
Claude Giroux (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,081,633
Mark Fistric (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $2,311,224
Marco Scandella (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $2,195,663
T.J. Brodie $2,730,000 (3)
-Salary Remaining : $2,103,214
Kyle Quincey (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $1,540,816
Jared Spurgeon $2,000,000 (2)
-Salary Remaining : $1,540,816
Mike Cammalleri $1,779,000 (1)
-Salary Remaining : $1,370,556
Artem Anisimov $1,750,000 (4)
-Salary Remaining : $1,348,214
Martin Hanzal (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,348,214
Mitch Marner $1,250,000 (3)
-Salary Remaining : $963,010
Filip Forsberg $1,000,000 (1)
-Salary Remaining : $770,408
Mike Kostka $1,000,000 (2)
-Salary Remaining : $770,408
Ty Wishart $935,000 (1)
-Salary Remaining : $720,332
Calle Jarnkrok $700,000 (2)
-Salary Remaining : $539,286
Erik Condra $650,000 (1)
-Salary Remaining : $500,765
Paul Byron $600,000 (3)
-Salary Remaining : $462,245
Zach Hyman $500,000 (2)
-Salary Remaining : $385,204
Erik Haula $500,000 (2)
-Salary Remaining : $385,204
Total Pro Players25
Salary Commitment
Year 17 : $78,494,000
Year 18 : $43,030,000
Year 19 : $14,830,000
Year 20 : $1,750,000
Salary Average Commitment
Year 17 : $71,294,000
Year 18 : $35,830,000
Year 19 : $14,830,000
Year 20 : $1,750,000
Salary Cap with 1 Way Contract
Year 17 : $78,494,000
Year 18 : $43,030,000
Year 19 : $14,830,000
Year 20 : $1,750,000

Farm Players Salaries

Chad Johnson $210,000 (1)
Salary Remaining : $161,786
Jack Eichel $150,000 (3)
Salary Remaining : $115,561
Kyle Chipchura $99,000 (1)
Salary Remaining : $76,270
John McFarland $85,000 (2)
Salary Remaining : $65,485
Jake Dotchin $85,000 (3)
Salary Remaining : $65,485
Andreas Martinsen $85,000 (3)
Salary Remaining : $65,485
Mike Brown $80,000 (1)
Salary Remaining : $61,633
Tom Kostopoulos $80,000 (1)
Salary Remaining : $61,633
Brett Sutter $80,000 (1)
Salary Remaining : $61,633
Alexander Steen $75,000 (2)
Salary Remaining : $57,781
Mattias Janmark $70,000 (2)
Salary Remaining : $53,929
Damon Severson $70,000 (3)
Salary Remaining : $53,929
Matt Murray $60,000 (3)
Salary Remaining : $46,224
Jordan Weal $60,000 (3)
Salary Remaining : $46,224
Shawn Matthias $60,000 (3)
Salary Remaining : $46,224
Dylan Demelo $60,000 (3)
Salary Remaining : $46,224
Nick Cousins $60,000 (2)
Salary Remaining : $46,224
Lucas Lessio $60,000 (2)
Salary Remaining : $46,224
Brooks Laich $60,000 (1)
Salary Remaining : $46,224
Mike Angelidis $60,000 (1)
Salary Remaining : $46,224
Nikita Soshnikov $50,000 (3)
Salary Remaining : $38,520
Petter Granberg $50,000 (2)
Salary Remaining : $38,520
Viktor Arvidsson $40,000 (3)
Salary Remaining : $30,816
Adam Pelech $40,000 (3)
Salary Remaining : $30,816
Matt O'Connor $40,000 (3)
Salary Remaining : $30,816
Nicolas Deslauriers $40,000 (1)
Salary Remaining : $30,816
Josh Leivo $40,000 (3)
Salary Remaining : $30,816
Total Farm Players27
Salary Commitment
Year 17 : $1,949,000
Year 18 : $1,240,000
Year 19 : $840,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,949,000
Year 18 : $1,240,000
Year 19 : $840,000
Year 20 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameSTAPLES Center
Level 1: 6016 - $90 - 5,711 - 94.92%
Level 2: 4922 - $55 - 3,937 - 79.99%
Level 3: 2005 - $30 - 1,686 - 84.11%
Level 4: 4011 - $20 - 3,610 - 90.00%
Luxury : 1276 - $175 - 1,187 - 93.03%
Total Capacity :18230
Farm
Farm Level 1: 1500 - $80 - 1,101 - 73.41%
Farm Level 2: 1500 - $35 - 1,090 - 72.65%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16,131 - 88.49%
Average Income per Game$1,193,269
Year to Date Revenue$11,932,688
Farm
Home Games Left30
Average Attendance - %2,191 - 73.03%
Average Income per Game$143,471
Year to Date Revenue$1,434,714

Expense

Pro Players Total Salaries$71,180,000
Farm Players Total Salaries$1,519,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$15,396,215
Farm Year To Date Expenses$349,510
Pro Salary Cap To Date$15,396,215
Farm Salary Cap To Date$349,510

Estimate

Pro Estimated Season Revenue$35,798,064
Farm Estimated Season Revenue$4,304,142
Pro Remaining Season Days151
Pro Expenses Per Days$363,163
Pro Estimated Expenses$54,837,613
Farm Remaining Season Days151
Farm Expenses Per Days$7,750
Farm Estimated Expenses$1,170,250
Estimated Season Expenses$56,007,863
Current Bank Account$47,246,677
Projected Bank Account$31,341,020

Pro Players Salaries

Ryan Kesler (1 Way Contract) $15,500,000 (1)
-Salary Remaining : $11,941,327
Jonathan Huberdeau (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $5,778,061
Keith Yandle (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,007,653
Dougie Hamilton (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $4,160,204
Nino Niederreiter (1 Way Contract) $5,340,000 (1)
-Salary Remaining : $4,113,980
Nail Yakupov (1 Way Contract) $4,665,000 (2)
-Salary Remaining : $3,593,954
Pekka Rinne (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,466,837
Jeff Skinner (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,274,235
Radko Gudas (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,081,633
Kyle Clifford (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $2,503,827
Vincent Trocheck (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,311,224
Mats Zuccarello $2,000,000 (4)
-Salary Remaining : $1,540,816
Erik Gudbranson $1,250,000 (1)
-Salary Remaining : $963,010
Peter Holland $850,000 (1)
-Salary Remaining : $654,847
Brett Bulmer $775,000 (3)
-Salary Remaining : $597,066
Petr Mrazek $600,000 (2)
-Salary Remaining : $462,245
Gabriel Dumont $500,000 (3)
-Salary Remaining : $385,204
Brandon Davidson $500,000 (2)
-Salary Remaining : $385,204
Justin Schultz $400,000 (1)
-Salary Remaining : $308,163
Klas Dahlbeck $400,000 (1)
-Salary Remaining : $308,163
Total Pro Players20
Salary Commitment
Year 17 : $71,180,000
Year 18 : $31,290,000
Year 19 : $21,025,000
Year 20 : $5,000,000
Salary Average Commitment
Year 17 : $71,180,000
Year 18 : $31,290,000
Year 19 : $21,025,000
Year 20 : $5,000,000
Salary Cap with 1 Way Contract
Year 17 : $71,180,000
Year 18 : $31,290,000
Year 19 : $21,025,000
Year 20 : $5,000,000

Farm Players Salaries

Devin Setoguchi $100,000 (3)
Salary Remaining : $77,041
Dave Bolland $75,000 (3)
Salary Remaining : $57,781
Darcy Kuemper $60,000 (4)
Salary Remaining : $46,224
Andy Andreoff $50,000 (3)
Salary Remaining : $38,520
Ryan Hamilton $50,000 (1)
Salary Remaining : $38,520
Bobby Farnham $50,000 (2)
Salary Remaining : $38,520
Jay McClement $50,000 (3)
Salary Remaining : $38,520
John-Michael Liles $50,000 (1)
Salary Remaining : $38,520
Adam Pardy $50,000 (1)
Salary Remaining : $38,520
Brandon Manning $50,000 (2)
Salary Remaining : $38,520
Chris Didomenico $50,000 (3)
Salary Remaining : $38,520
Andrew Bodnarchuk $50,000 (1)
Salary Remaining : $38,520
Cameron Gaunce $50,000 (2)
Salary Remaining : $38,520
Matt Bartkowski $50,000 (2)
Salary Remaining : $38,520
Buddy Robinson $50,000 (3)
Salary Remaining : $38,520
Jesse Winchester $50,000 (1)
Salary Remaining : $38,520
David Jones $50,000 (1)
Salary Remaining : $38,520
Paul Thompson $50,000 (3)
Salary Remaining : $38,520
Jeremy Smith $50,000 (3)
Salary Remaining : $38,520
Daniel Taylor $50,000 (3)
Salary Remaining : $38,520
Jason Garrison $50,000 (1)
Salary Remaining : $38,520
Spencer Abbott $50,000 (2)
Salary Remaining : $38,520
Greg Pateryn $50,000 (3)
Salary Remaining : $38,520
Nic Dowd $50,000 (3)
Salary Remaining : $38,520
Julian Melchiori $50,000 (3)
Salary Remaining : $38,520
Tim Schaller $48,000 (3)
Salary Remaining : $36,980
Curtis McKenzie $48,000 (3)
Salary Remaining : $36,980
Chris Terry $48,000 (3)
Salary Remaining : $36,980
Tyler Bunz $40,000 (1)
Salary Remaining : $30,816
Total Farm Players29
Salary Commitment
Year 17 : $1,519,000
Year 18 : $1,129,000
Year 19 : $879,000
Year 20 : $60,000
Salary Average Commitment
Year 17 : $1,519,000
Year 18 : $1,129,000
Year 19 : $879,000
Year 20 : $60,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7020 - $76 - 6,065 - 86.40%
Level 2: 5744 - $47 - 4,942 - 86.04%
Level 3: 2340 - $23 - 2,107 - 90.04%
Level 4: 4680 - $10 - 4,392 - 93.85%
Luxury : 1489 - $160 - 1,271 - 85.36%
Total Capacity :21273
Farm
Farm Level 1: 2000 - $64 - 1,499 - 74.93%
Farm Level 2: 1000 - $14 - 765 - 76.47%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18,778 - 88.27%
Average Income per Game$1,038,418
Year to Date Revenue$10,384,184
Farm
Home Games Left30
Average Attendance - %2,263 - 75.44%
Average Income per Game$111,940
Year to Date Revenue$1,119,403

Expense

Pro Players Total Salaries$63,270,999
Farm Players Total Salaries$1,261,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$14,532,617
Farm Year To Date Expenses$289,836
Pro Salary Cap To Date$14,532,617
Farm Salary Cap To Date$289,836

Estimate

Pro Estimated Season Revenue$31,152,552
Farm Estimated Season Revenue$3,358,209
Pro Remaining Season Days151
Pro Expenses Per Days$322,811
Pro Estimated Expenses$48,744,461
Farm Remaining Season Days151
Farm Expenses Per Days$6,434
Farm Estimated Expenses$971,534
Estimated Season Expenses$49,715,995
Current Bank Account$57,878,299
Projected Bank Account$42,673,065

Pro Players Salaries

David Krejci (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $5,970,663
Phil Kessel (1 Way Contract) $6,999,999 (2)
-Salary Remaining : $5,392,856
Jeff Petry (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,237,245
Brad Marchand (1 Way Contract) $4,400,000 (3)
-Salary Remaining : $3,389,796
David Savard (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,696,429
Rob Klinkhammer (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,503,827
Eric Gryba (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,311,224
Roman Josi (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,311,224
Matthew Corrente (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,118,622
Akim Aliu (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,926,020
Reto Berra $2,411,000 (3)
-Salary Remaining : $1,857,454
David Desharnais $2,150,000 (1)
-Salary Remaining : $1,656,378
Tom Pyatt $2,000,000 (2)
-Salary Remaining : $1,540,816
James Reimer $2,000,000 (1)
-Salary Remaining : $1,540,816
Zack Smith (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $1,348,214
Justin Falk $1,250,000 (4)
-Salary Remaining : $963,010
Brandon Sutter $1,250,000 (4)
-Salary Remaining : $963,010
Dwight King $1,010,000 (2)
-Salary Remaining : $778,112
Brad Richardson $900,000 (1)
-Salary Remaining : $693,367
Ryan Ellis $850,000 (1)
-Salary Remaining : $654,847
Ladislav Smid (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $654,847
Niklas Backstrom (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $577,806
Kevin Hayes $700,000 (1)
-Salary Remaining : $539,286
Jiri Novotny (1 Way Contract) $620,000 (1)
-1 Way Contract Salary Cap : $620,000
-Salary Remaining : $477,653
Ladislav Nagy (1 Way Contract) $570,000 (1)
-1 Way Contract Salary Cap : $570,000
-Salary Remaining : $439,133
Jim O'Brien $560,000 (1)
-Salary Remaining : $431,429
Rostislav Olesz (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Casey Wellman (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Total Pro Players28
Salary Commitment
Year 17 : $63,270,999
Year 18 : $21,820,999
Year 19 : $9,311,000
Year 20 : $2,500,000
Salary Average Commitment
Year 17 : $63,270,999
Year 18 : $21,820,999
Year 19 : $9,311,000
Year 20 : $2,500,000
Salary Cap with 1 Way Contract
Year 17 : $63,270,999
Year 18 : $21,820,999
Year 19 : $9,311,000
Year 20 : $2,500,000

Farm Players Salaries

Henrik Sedin $190,000 (1)
Salary Remaining : $146,378
Patrick Eaves $131,000 (1)
Salary Remaining : $100,923
Matt Dumba $100,000 (3)
Salary Remaining : $77,041
Victor Bartley $90,000 (3)
Salary Remaining : $69,337
Colin Miller $85,000 (2)
Salary Remaining : $65,485
John Gibson $85,000 (3)
Salary Remaining : $65,485
Alexander Wennberg $85,000 (3)
Salary Remaining : $65,485
Trevor Carrick $85,000 (2)
Salary Remaining : $65,485
Andrew Campbell $60,000 (2)
Salary Remaining : $46,224
Garret Sparks $60,000 (2)
Salary Remaining : $46,224
Nate Guenin (Out of Payroll) $60,000 (1)
Salary Remaining : $46,224
Carter Camper $50,000 (2)
Salary Remaining : $38,520
Byron Froese $50,000 (3)
Salary Remaining : $38,520
Kevin Porter $50,000 (1)
Salary Remaining : $38,520
Chris Porter $50,000 (1)
Salary Remaining : $38,520
Tobias Rieder $50,000 (2)
Salary Remaining : $38,520
Evan Rodrigues $40,000 (2)
Salary Remaining : $30,816
Total Farm Players17
Salary Commitment
Year 17 : $1,321,000
Year 18 : $840,000
Year 19 : $410,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,321,000
Year 18 : $840,000
Year 19 : $410,000
Year 20 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5212 - $95 - 5,212 - 100.00%
Level 2: 4265 - $62 - 3,843 - 90.09%
Level 3: 1737 - $34 - 1,737 - 100.00%
Level 4: 3475 - $22 - 3,475 - 100.00%
Luxury : 1106 - $185 - 1,106 - 100.00%
Total Capacity :15795
Farm
Farm Level 1: 2000 - $100 - 1,516 - 75.81%
Farm Level 2: 1000 - $50 - 774 - 77.36%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15,373 - 97.33%
Average Income per Game$1,127,168
Year to Date Revenue$11,271,677
Farm
Home Games Left31
Average Attendance - %2,290 - 76.32%
Average Income per Game$199,803
Year to Date Revenue$1,798,231

Expense

Pro Players Total Salaries$94,565,100
Farm Players Total Salaries$1,868,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$21,456,275
Farm Year To Date Expenses$437,445
Pro Salary Cap To Date$21,456,275
Farm Salary Cap To Date$437,445

Estimate

Pro Estimated Season Revenue$33,815,031
Farm Estimated Season Revenue$6,193,907
Pro Remaining Season Days151
Pro Expenses Per Days$482,475
Pro Estimated Expenses$72,853,725
Farm Remaining Season Days151
Farm Expenses Per Days$9,535
Farm Estimated Expenses$1,439,785
Estimated Season Expenses$74,293,510
Current Bank Account$131,257,160
Projected Bank Account$96,972,588

Pro Players Salaries

Taylor Hall (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $9,244,898
Tyler Seguin (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $9,244,898
Michael Grabner (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $6,548,469
Jamie Benn (1 Way Contract) $8,000,100 (1)
-Salary Remaining : $6,163,342
Matt Read (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $5,778,061
Mikhail Grabovski (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,007,653
Steve Mason (1 Way Contract) $5,650,000 (1)
-Salary Remaining : $4,352,806
Ryan McDonagh (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,466,837
Jeff Zatkoff (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $3,235,714
Daniel Girardi (1 Way Contract) $3,515,000 (2)
-Salary Remaining : $2,707,985
Sami Vatanen (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $2,542,347
Jonathon Blum (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,311,224
Leo Komarov $2,800,000 (2)
-Salary Remaining : $2,157,143
Jaroslav Halak $2,500,000 (1)
-Salary Remaining : $1,926,020
Patric Hornqvist $2,100,000 (1)
-Salary Remaining : $1,617,857
Justin Abdelkader $2,100,000 (1)
-Salary Remaining : $1,617,857
Keith Aulie $1,750,000 (3)
-Salary Remaining : $1,348,214
Boone Jenner $1,100,000 (4)
-Salary Remaining : $847,449
Yannick Weber $800,000 (1)
-Salary Remaining : $616,327
Zemgus Girgensons $700,000 (1)
-Salary Remaining : $539,286
Nate Schmidt $550,000 (4)
-Salary Remaining : $423,724
Frans Nielsen (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Casey Cizikas $500,000 (2)
-Salary Remaining : $385,204
Oscar Lindberg $500,000 (2)
-Salary Remaining : $385,204
Total Pro Players24
Salary Commitment
Year 17 : $94,565,100
Year 18 : $38,015,000
Year 19 : $6,700,000
Year 20 : $4,950,000
Salary Average Commitment
Year 17 : $94,565,100
Year 18 : $38,015,000
Year 19 : $6,700,000
Year 20 : $4,950,000
Salary Cap with 1 Way Contract
Year 17 : $94,565,100
Year 18 : $38,015,000
Year 19 : $6,700,000
Year 20 : $4,950,000

Farm Players Salaries

Sven Baertschi $300,000 (3)
Salary Remaining : $231,122
Auston Matthews $150,000 (3)
Salary Remaining : $115,561
Jannik Hansen $135,000 (1)
Salary Remaining : $104,005
Seth Jones $125,000 (1)
Salary Remaining : $96,301
Zach Werenski $100,000 (3)
Salary Remaining : $77,041
Louis Domingue $85,000 (3)
Salary Remaining : $65,485
Alex Grant $85,000 (1)
Salary Remaining : $65,485
Travis Zajac $80,000 (1)
Salary Remaining : $61,633
Greg McKegg $60,000 (2)
Salary Remaining : $46,224
Scott Mayfield $60,000 (3)
Salary Remaining : $46,224
Rickard Rakell $60,000 (1)
Salary Remaining : $46,224
Xavier Ouellet $60,000 (3)
Salary Remaining : $46,224
Allen York $58,900 (3)
Salary Remaining : $45,377
David Warsofsky $55,000 (3)
Salary Remaining : $42,372
Nathan Lieuwen $55,000 (4)
Salary Remaining : $42,372
James Wisniewski $50,000 (1)
Salary Remaining : $38,520
David Backes $50,000 (2)
Salary Remaining : $38,520
Rod Pelley $50,000 (1)
Salary Remaining : $38,520
Matt Nieto $50,000 (1)
Salary Remaining : $38,520
Seth Helgeson $40,000 (3)
Salary Remaining : $30,816
Anthony Peluso $40,000 (2)
Salary Remaining : $30,816
Michael Ferland $40,000 (4)
Salary Remaining : $30,816
Michael Latta $40,000 (4)
Salary Remaining : $30,816
Jordan Nolan $40,000 (1)
Salary Remaining : $30,816
Total Farm Players24
Salary Commitment
Year 17 : $1,868,900
Year 18 : $1,193,900
Year 19 : $1,043,900
Year 20 : $135,000
Salary Average Commitment
Year 17 : $1,868,900
Year 18 : $1,193,900
Year 19 : $1,043,900
Year 20 : $135,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6006 - $95 - 5,659 - 94.23%
Level 2: 4914 - $55 - 4,772 - 97.11%
Level 3: 2002 - $35 - 1,886 - 94.23%
Level 4: 4004 - $20 - 3,870 - 96.64%
Luxury : 1274 - $180 - 1,226 - 96.21%
Total Capacity :18200
Farm
Farm Level 1: 2000 - $90 - 1,507 - 75.36%
Farm Level 2: 1000 - $50 - 776 - 77.64%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17,413 - 95.68%
Average Income per Game$1,222,352
Year to Date Revenue$12,223,516
Farm
Home Games Left30
Average Attendance - %2,284 - 76.12%
Average Income per Game$183,191
Year to Date Revenue$1,831,914

Expense

Pro Players Total Salaries$56,740,171
Farm Players Total Salaries$1,765,800
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,027,095
Farm Year To Date Expenses$403,569
Pro Salary Cap To Date$13,027,095
Farm Salary Cap To Date$403,569

Estimate

Pro Estimated Season Revenue$36,670,548
Farm Estimated Season Revenue$5,495,742
Pro Remaining Season Days151
Pro Expenses Per Days$289,491
Pro Estimated Expenses$43,713,141
Farm Remaining Season Days151
Farm Expenses Per Days$9,009
Farm Estimated Expenses$1,360,359
Estimated Season Expenses$45,073,500
Current Bank Account$143,487,017
Projected Bank Account$140,579,807

Pro Players Salaries

Kris Letang (1 Way Contract) $11,500,000 (1)
-Salary Remaining : $8,859,694
Olli Maatta (1 Way Contract) $9,000,000 (4)
-1 Way Contract Salary Cap : $9,000,000
-Salary Remaining : $6,933,673
Jonathan Quick (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $4,815,051
Kris Versteeg (1 Way Contract) $4,039,271 (2)
-Salary Remaining : $3,111,887
Sam Gagner (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,311,224
Riley Sheahan (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,311,224
Stu Bickel (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,311,224
Cody Franson (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,926,020
Patrick Marleau $2,000,000 (1)
-Salary Remaining : $1,540,816
Jamie Doornbosch $1,800,000 (2)
-Salary Remaining : $1,386,735
Bobby Butler $1,530,900 (1)
-Salary Remaining : $1,179,418
Jimmy Hayes $1,500,000 (2)
-Salary Remaining : $1,155,612
Reilly Smith $1,370,000 (3)
-Salary Remaining : $1,055,459
Jyrki Jokipakka $700,000 (1)
-Salary Remaining : $539,286
Tom Kuhnhackl $600,000 (2)
-Salary Remaining : $462,245
Chris Tanev $550,000 (2)
-Salary Remaining : $423,724
Alexander Frolov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Blair Jones $500,000 (1)
-Salary Remaining : $385,204
Jori Lehtera $500,000 (4)
-Salary Remaining : $385,204
Nicklas Bergfors $500,000 (4)
-Salary Remaining : $385,204
Dan Sexton (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Eddie Lack $500,000 (4)
-Salary Remaining : $385,204
Sebastien Caron (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Mark Stone $500,000 (1)
-Salary Remaining : $385,204
Andrej Sustr $400,000 (1)
-Salary Remaining : $308,163
Total Pro Players25
Salary Commitment
Year 17 : $56,740,171
Year 18 : $29,359,271
Year 19 : $17,870,000
Year 20 : $13,500,000
Salary Average Commitment
Year 17 : $56,740,171
Year 18 : $29,359,271
Year 19 : $17,870,000
Year 20 : $13,500,000
Salary Cap with 1 Way Contract
Year 17 : $56,740,171
Year 18 : $29,359,271
Year 19 : $17,870,000
Year 20 : $13,500,000

Farm Players Salaries

Patrik Laine $150,000 (3)
Salary Remaining : $115,561
Ben Bishop $150,000 (4)
Salary Remaining : $115,561
Jonas Brodin $100,000 (1)
Salary Remaining : $77,041
Brian Boyle $90,000 (3)
Salary Remaining : $69,337
Vladislav Namestnikov $85,000 (1)
Salary Remaining : $65,485
Andrei Vasilevskiy $85,000 (3)
Salary Remaining : $65,485
Nikita Zadorov $85,000 (1)
Salary Remaining : $65,485
Miikka Salomaki $60,000 (1)
Salary Remaining : $46,224
Markus Granlund $60,000 (1)
Salary Remaining : $46,224
Zach Trotman $60,000 (1)
Salary Remaining : $46,224
Pierre-Edouard Bellemare $53,600 (3)
Salary Remaining : $41,294
Marc Methot $53,600 (3)
Salary Remaining : $41,294
Torrey Mitchell $53,600 (3)
Salary Remaining : $41,294
Jeff Schultz $50,000 (1)
Salary Remaining : $38,520
Johnny Oduya $50,000 (1)
Salary Remaining : $38,520
Brad Hunt $50,000 (1)
Salary Remaining : $38,520
Joni Ortio $50,000 (1)
Salary Remaining : $38,520
Jaromir Jagr $50,000 (1)
Salary Remaining : $38,520
Chris Kunitz $50,000 (2)
Salary Remaining : $38,520
Matt Hendricks $50,000 (2)
Salary Remaining : $38,520
Scottie Upshall $50,000 (3)
Salary Remaining : $38,520
Keegan Lowe $50,000 (1)
Salary Remaining : $38,520
Chris Tierney $50,000 (1)
Salary Remaining : $38,520
Patrick Sharp $50,000 (2)
Salary Remaining : $38,520
Mitch Callahan $50,000 (1)
Salary Remaining : $38,520
Jay Rosehill $40,000 (1)
Salary Remaining : $30,816
Maxim Noreau $40,000 (1)
Salary Remaining : $30,816
Total Farm Players27
Salary Commitment
Year 17 : $1,765,800
Year 18 : $835,800
Year 19 : $685,800
Year 20 : $150,000
Salary Average Commitment
Year 17 : $1,765,800
Year 18 : $835,800
Year 19 : $685,800
Year 20 : $150,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6441 - $89 - 5,866 - 91.08%
Level 2: 5270 - $44 - 4,894 - 92.87%
Level 3: 2147 - $22 - 2,080 - 96.88%
Level 4: 4294 - $19 - 3,929 - 91.50%
Luxury : 1367 - $179 - 1,216 - 88.95%
Total Capacity :19519
Farm
Farm Level 1: 2000 - $100 - 1,437 - 71.83%
Farm Level 2: 1000 - $50 - 753 - 75.31%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17,986 - 92.14%
Average Income per Game$1,124,060
Year to Date Revenue$11,240,601
Farm
Home Games Left30
Average Attendance - %2,190 - 72.99%
Average Income per Game$190,370
Year to Date Revenue$1,903,702

Expense

Pro Players Total Salaries$94,104,800
Farm Players Total Salaries$1,842,343
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,787,988
Farm Year To Date Expenses$480,848
Pro Salary Cap To Date$20,787,988
Farm Salary Cap To Date$480,848

Estimate

Pro Estimated Season Revenue$33,721,803
Farm Estimated Season Revenue$5,711,106
Pro Remaining Season Days151
Pro Expenses Per Days$480,127
Pro Estimated Expenses$72,499,177
Farm Remaining Season Days151
Farm Expenses Per Days$9,400
Farm Estimated Expenses$1,419,400
Estimated Season Expenses$73,918,577
Current Bank Account$124,088,892
Projected Bank Account$89,603,224

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $15,750,000 (1)
-Salary Remaining : $12,133,929
Henrik Lundqvist (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $6,548,469
Alex Goligoski (1 Way Contract) $6,600,000 (1)
-Salary Remaining : $5,084,694
Luke Schenn (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $5,007,653
Jordan Staal (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,237,245
Ryan Callahan (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,852,041
Shea Weber (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $3,697,959
Mike Richards (1 Way Contract) $4,750,500 (2)
-1 Way Contract Salary Cap : $4,750,500
-Salary Remaining : $3,659,824
T.J. Oshie (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $3,389,796
Tomas Plekanec (1 Way Contract) $4,200,000 (1)
-1 Way Contract Salary Cap : $4,200,000
-Salary Remaining : $3,235,714
Cam Talbot (1 Way Contract) $4,126,000 (1)
-Salary Remaining : $3,178,704
Robert Bortuzzo (1 Way Contract) $3,828,200 (1)
-1 Way Contract Salary Cap : $3,828,200
-Salary Remaining : $2,949,277
Marian Gaborik (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,542,347
Carl Gunnarsson (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $2,542,347
Adam McQuaid (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,311,224
Joe Thornton (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,311,224
Roman Cervenka (1 Way Contract) $1,150,000 (1)
-1 Way Contract Salary Cap : $1,150,000
-Salary Remaining : $885,969
Derek Joslin $1,000,000 (3)
-Salary Remaining : $770,408
Lee Stempniak $850,000 (1)
-Salary Remaining : $654,847
Robert Nilsson (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $616,327
Raphael Diaz (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $462,245
Tyler Toffoli $600,000 (1)
-Salary Remaining : $462,245
Adam Cracknell $550,000 (1)
-Salary Remaining : $423,724
Sergei Kostitsyn (1 Way Contract) $500,100 (1)
-1 Way Contract Salary Cap : $500,100
-Salary Remaining : $385,281
Brandon Pirri $500,000 (1)
-Salary Remaining : $385,204
Jayson Megna $500,000 (2)
-Salary Remaining : $385,204
Mark Arcobello $500,000 (1)
-Salary Remaining : $385,204
Total Pro Players27
Salary Commitment
Year 17 : $94,104,800
Year 18 : $29,550,500
Year 19 : $7,500,000
Year 20 : $0
Salary Average Commitment
Year 17 : $94,104,800
Year 18 : $29,550,500
Year 19 : $7,500,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $94,104,800
Year 18 : $29,550,500
Year 19 : $7,500,000
Year 20 : $0

Farm Players Salaries

Craig Anderson $175,000 (2)
Salary Remaining : $134,821
Nick Bonino (Out of Payroll) $175,000 (1)
Salary Remaining : $134,821
Kevin Bieksa $155,643 (1)
Salary Remaining : $119,909
Francois Beauchemin $155,600 (1)
Salary Remaining : $119,876
Mike Ribeiro $152,500 (1)
Salary Remaining : $117,487
Nikolay Kulemin $152,500 (1)
Salary Remaining : $117,487
Michael Leighton $130,000 (1)
Salary Remaining : $100,153
Colton Parayko $125,000 (2)
Salary Remaining : $96,301
Andrew Miller $95,000 (1)
Salary Remaining : $73,189
Nate Thompson $65,000 (2)
Salary Remaining : $50,077
Chris Thorburn $65,000 (2)
Salary Remaining : $50,077
Tim Kennedy $60,100 (1)
Salary Remaining : $46,302
Alexei Emelin $60,000 (1)
Salary Remaining : $46,224
Jeremy Morin $60,000 (1)
Salary Remaining : $46,224
Curtis McElhinney $60,000 (1)
Salary Remaining : $46,224
Matt Tennyson $60,000 (1)
Salary Remaining : $46,224
Tanner Glass $57,500 (2)
Salary Remaining : $44,298
Chris Summers $57,500 (1)
Salary Remaining : $44,298
Drew Miller $55,000 (1)
Salary Remaining : $42,372
Dominic Moore $51,000 (1)
Salary Remaining : $39,291
Nikita Tryamkin $50,000 (3)
Salary Remaining : $38,520
Total Farm Players21
Salary Commitment
Year 17 : $2,017,343
Year 18 : $537,500
Year 19 : $50,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,017,343
Year 18 : $537,500
Year 19 : $50,000
Year 20 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6069 - $94 - 5,779 - 95.22%
Level 2: 4983 - $54 - 4,765 - 95.63%
Level 3: 2090 - $33 - 1,992 - 95.31%
Level 4: 3979 - $22 - 3,809 - 95.72%
Luxury : 1266 - $185 - 1,219 - 96.30%
Total Capacity :18387
Farm
Farm Level 1: 2000 - $95 - 1,543 - 77.17%
Farm Level 2: 1000 - $45 - 732 - 73.16%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17,564 - 95.52%
Average Income per Game$1,234,377
Year to Date Revenue$13,578,152
Farm
Home Games Left30
Average Attendance - %2,275 - 75.83%
Average Income per Game$188,512
Year to Date Revenue$1,885,123

Expense

Pro Players Total Salaries$75,165,002
Farm Players Total Salaries$1,175,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$17,455,483
Farm Year To Date Expenses$261,705
Pro Salary Cap To Date$17,455,483
Farm Salary Cap To Date$261,705

Estimate

Pro Estimated Season Revenue$35,796,946
Farm Estimated Season Revenue$5,655,369
Pro Remaining Season Days151
Pro Expenses Per Days$383,495
Pro Estimated Expenses$57,907,745
Farm Remaining Season Days151
Farm Expenses Per Days$5,997
Farm Estimated Expenses$905,547
Estimated Season Expenses$58,813,292
Current Bank Account$89,302,914
Projected Bank Account$71,941,937

Pro Players Salaries

Sidney Crosby (1 Way Contract) $15,500,000 (3)
-Salary Remaining : $11,941,328
Cam Ward (1 Way Contract) $8,750,000 (1)
-Salary Remaining : $6,741,071
Brent Burns (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,007,653
Patrick Kane (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $4,815,051
James Neal (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,852,041
Ryan Nugent-Hopkins (1 Way Contract) $4,665,000 (1)
-Salary Remaining : $3,593,954
John Carlson (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,274,235
Vladimir Sobotka (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,081,633
Matt Niskanen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,542,347
Mike Smith $2,200,000 (1)
-Salary Remaining : $1,694,898
Jiri Tlusty $2,000,000 (4)
-Salary Remaining : $1,540,816
Luca Sbisa $1,750,000 (1)
-Salary Remaining : $1,348,214
Kyle Palmieri $1,250,000 (3)
-Salary Remaining : $963,010
Connor Murphy $1,000,000 (3)
-Salary Remaining : $770,408
Michal Repik $1,000,000 (4)
-Salary Remaining : $770,408
Simon Despres $850,000 (1)
-Salary Remaining : $654,847
Quinton Howden $850,000 (2)
-Salary Remaining : $654,847
Dustin Boyd (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $462,245
Bryan Rust $600,000 (3)
-Salary Remaining : $462,245
Linus Omark (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $423,724
Brandon Yip (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $423,724
Marek Schwarz (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $423,724
Rob Schremp (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Marc-Antoine Pouliot (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Peter Regin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Nick Johnson (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Nikita Kucherov $400,000 (1)
-Salary Remaining : $308,163
Jake Guentzel $400,000 (3)
-Salary Remaining : $308,163
Jason Zucker $400,000 (1)
-Salary Remaining : $308,163
Total Pro Players29
Salary Commitment
Year 17 : $75,165,002
Year 18 : $31,600,002
Year 19 : $30,750,002
Year 20 : $3,000,000
Salary Average Commitment
Year 17 : $75,165,002
Year 18 : $31,600,002
Year 19 : $30,750,002
Year 20 : $3,000,000
Salary Cap with 1 Way Contract
Year 17 : $75,165,002
Year 18 : $31,600,002
Year 19 : $30,750,002
Year 20 : $3,000,000

Farm Players Salaries

Derrick Pouliot $100,000 (2)
Salary Remaining : $77,041
Samuel Morin $100,000 (3)
Salary Remaining : $77,041
Joe Morrow $100,000 (2)
Salary Remaining : $77,041
Mattias Tedenby $85,000 (1)
Salary Remaining : $65,485
Zack Kassian $85,000 (2)
Salary Remaining : $65,485
Al Montoya $80,000 (1)
Salary Remaining : $61,633
Scott Harrington $70,000 (2)
Salary Remaining : $53,929
Matt Fraser $70,000 (1)
Salary Remaining : $53,929
Nicklas Jensen $60,000 (3)
Salary Remaining : $46,224
Michal Jordan $60,000 (2)
Salary Remaining : $46,224
Zbynek Michalek $60,000 (1)
Salary Remaining : $46,224
Trevor Daley $55,000 (1)
Salary Remaining : $42,372
Tyson Strachan $55,000 (1)
Salary Remaining : $42,372
Alex Stalock $55,000 (2)
Salary Remaining : $42,372
Dennis Rasmussen $50,500 (2)
Salary Remaining : $38,906
Chris Vande Velde $50,000 (1)
Salary Remaining : $38,520
Scott Wilson $40,000 (3)
Salary Remaining : $30,816
Total Farm Players17
Salary Commitment
Year 17 : $1,175,500
Year 18 : $720,500
Year 19 : $200,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,175,500
Year 18 : $720,500
Year 19 : $200,000
Year 20 : $0

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameVideotron Centre
Level 1: 6026 - $93 - 5,744 - 95.32%
Level 2: 4930 - $55 - 4,785 - 97.06%
Level 3: 2008 - $29 - 1,942 - 96.69%
Level 4: 4017 - $19 - 3,879 - 96.56%
Luxury : 1278 - $175 - 1,235 - 96.66%
Total Capacity :18259
Farm
Farm Level 1: 2000 - $90 - 1,581 - 79.06%
Farm Level 2: 1000 - $39 - 750 - 75.03%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17,585 - 96.31%
Average Income per Game$1,202,212
Year to Date Revenue$13,224,335
Farm
Home Games Left30
Average Attendance - %2,332 - 77.72%
Average Income per Game$187,252
Year to Date Revenue$1,872,516

Expense

Pro Players Total Salaries$94,005,000
Farm Players Total Salaries$2,465,575
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$21,805,992
Farm Year To Date Expenses$534,023
Pro Salary Cap To Date$21,805,992
Farm Salary Cap To Date$534,023

Estimate

Pro Estimated Season Revenue$34,864,156
Farm Estimated Season Revenue$5,617,548
Pro Remaining Season Days151
Pro Expenses Per Days$479,617
Pro Estimated Expenses$72,422,167
Farm Remaining Season Days151
Farm Expenses Per Days$12,579
Farm Estimated Expenses$1,899,429
Estimated Season Expenses$74,321,596
Current Bank Account$92,485,974
Projected Bank Account$58,646,082

Pro Players Salaries

Nazem Kadri (1 Way Contract) $11,600,000 (3)
-Salary Remaining : $8,936,735
Max Pacioretty (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $7,704,082
Erik Karlsson (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $7,704,082
Logan Couture (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $6,933,673
Marc-Andre Fleury (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $6,933,673
Alex Pietrangelo (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $5,778,061
Jakub Voracek (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $4,237,245
Michael Del Zotto (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,466,837
Slava Voynov (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $2,773,469
Drew Stafford (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $2,503,827
Matt Calvert $3,000,000 (1)
-Salary Remaining : $2,311,224
Jacob Josefson $2,750,000 (1)
-Salary Remaining : $2,118,622
Drayson Bowman $2,000,000 (3)
-Salary Remaining : $1,540,816
Matt Halischuk (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,540,816
Steve Eminger $1,975,000 (1)
-Salary Remaining : $1,521,556
Aleksander Barkov $1,500,000 (2)
-Salary Remaining : $1,155,612
Tobias Enstrom $1,500,000 (2)
-Salary Remaining : $1,155,612
Karri Ramo $1,500,000 (1)
-Salary Remaining : $1,155,612
Lauri Korpikoski $1,080,000 (1)
-Salary Remaining : $832,041
Viktor Fasth (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $770,408
Andrej Meszaros (1 Way Contract) $625,000 (1)
-1 Way Contract Salary Cap : $625,000
-Salary Remaining : $481,505
Nikita Nikitin (1 Way Contract) $625,000 (1)
-1 Way Contract Salary Cap : $625,000
-Salary Remaining : $481,505
Brandon Dubinsky $500,000 (1)
-Salary Remaining : $385,204
Total Pro Players23
Salary Commitment
Year 17 : $94,005,000
Year 18 : $57,450,000
Year 19 : $35,600,000
Year 20 : $0
Salary Average Commitment
Year 17 : $94,005,000
Year 18 : $57,450,000
Year 19 : $35,600,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $94,005,000
Year 18 : $57,450,000
Year 19 : $35,600,000
Year 20 : $0

Farm Players Salaries

Justin Braun $210,000 (1)
Salary Remaining : $161,786
Clarke MacArthur $150,000 (1)
Salary Remaining : $115,561
Josh Gorges $150,000 (1)
Salary Remaining : $115,561
Braydon Coburn $150,000 (2)
Salary Remaining : $115,561
Dale Weise $125,000 (2)
Salary Remaining : $96,301
Dan Hamhuis $125,000 (1)
Salary Remaining : $96,301
Jon Merrill $85,000 (3)
Salary Remaining : $65,485
Marc-Andre Cliche $80,000 (2)
Salary Remaining : $61,633
Derek Ryan $75,000 (3)
Salary Remaining : $57,781
Nikita Nesterov $70,000 (1)
Salary Remaining : $53,929
Eric Tangradi $67,500 (2)
Salary Remaining : $52,003
Leland Irving $66,675 (3)
Salary Remaining : $51,367
Kevin Poulin $66,675 (4)
Salary Remaining : $51,367
Colton Gillies $66,675 (3)
Salary Remaining : $51,367
Karl Stollery $66,675 (2)
Salary Remaining : $51,367
Eric O'Dell $66,675 (4)
Salary Remaining : $51,367
Jordin Tootoo $65,000 (1)
Salary Remaining : $50,077
Dennis Seidenberg $62,500 (2)
Salary Remaining : $48,151
Rob Scuderi $62,500 (2)
Salary Remaining : $48,151
Stephen Gionta $62,500 (2)
Salary Remaining : $48,151
Joel Ward $62,500 (2)
Salary Remaining : $48,151
Andrew Copp $60,000 (1)
Salary Remaining : $46,224
Jerry D'Amigo $60,000 (2)
Salary Remaining : $46,224
Nick Tarnasky $56,000 (2)
Salary Remaining : $43,143
Tomas Vincour $55,000 (2)
Salary Remaining : $42,372
Carl Soderberg $53,700 (3)
Salary Remaining : $41,371
Zac Dalpe $50,000 (1)
Salary Remaining : $38,520
Adam Lowry $50,000 (1)
Salary Remaining : $38,520
Maxime Fortunus $50,000 (2)
Salary Remaining : $38,520
Chris Conner $50,000 (3)
Salary Remaining : $38,520
Yann Danis $45,000 (1)
Salary Remaining : $34,668
Total Farm Players31
Salary Commitment
Year 17 : $2,465,575
Year 18 : $1,490,575
Year 19 : $530,400
Year 20 : $133,350
Salary Average Commitment
Year 17 : $2,465,575
Year 18 : $1,490,575
Year 19 : $530,400
Year 20 : $133,350

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5795 - $107 - 4,387 - 75.71%
Level 2: 4742 - $65 - 3,709 - 78.21%
Level 3: 1932 - $41 - 1,390 - 71.96%
Level 4: 3864 - $31 - 2,355 - 60.95%
Luxury : 1229 - $208 - 995 - 80.98%
Total Capacity :17562
Farm
Farm Level 1: 2000 - $83 - 1,451 - 72.53%
Farm Level 2: 1000 - $45 - 768 - 76.77%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %12,836 - 73.09%
Average Income per Game$1,099,880
Year to Date Revenue$10,998,799
Farm
Home Games Left31
Average Attendance - %2,218 - 73.94%
Average Income per Game$162,688
Year to Date Revenue$1,464,195

Expense

Pro Players Total Salaries$93,700,500
Farm Players Total Salaries$1,300,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$21,132,429
Farm Year To Date Expenses$294,217
Pro Salary Cap To Date$21,132,429
Farm Salary Cap To Date$294,217

Estimate

Pro Estimated Season Revenue$32,996,397
Farm Estimated Season Revenue$5,043,338
Pro Remaining Season Days151
Pro Expenses Per Days$478,064
Pro Estimated Expenses$72,187,664
Farm Remaining Season Days151
Farm Expenses Per Days$6,633
Farm Estimated Expenses$1,001,583
Estimated Season Expenses$73,189,247
Current Bank Account$76,142,006
Projected Bank Account$40,992,494

Pro Players Salaries

John Tavares (1 Way Contract) $11,500,000 (2)
-Salary Remaining : $8,859,694
Bobby Ryan (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,007,653
Brent Seabrook (1 Way Contract) $6,000,000 (1)
-1 Way Contract Salary Cap : $6,000,000
-Salary Remaining : $4,622,449
Gabriel Landeskog (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,622,449
Sergei Bobrovsky (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,622,449
Philip Larsen (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,237,245
Craig Smith (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,852,041
Anze Kopitar (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,852,041
Brenden Dillon (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,466,837
Marcus Johansson $4,000,000 (2)
-Salary Remaining : $3,081,633
Brayden McNabb (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $2,889,031
Brian Elliott (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,696,429
Andrew Cogliano (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,696,429
Danny DeKeyser (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $2,503,827
Cory Schneider (1 Way Contract) $3,000,500 (2)
-1 Way Contract Salary Cap : $3,000,500
-Salary Remaining : $2,311,610
Andrej Sekera (1 Way Contract) $2,550,000 (2)
-1 Way Contract Salary Cap : $2,550,000
-Salary Remaining : $1,964,541
Jason Pominville (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,926,020
Darren Helm $2,000,000 (2)
-Salary Remaining : $1,540,816
Matt D'Agostini (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $1,348,214
Sean Monahan $1,000,000 (1)
-Salary Remaining : $770,408
Andrei Kostitsyn (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $770,408
Peter Mueller $1,000,000 (3)
-Salary Remaining : $770,408
Beau Bennett $850,000 (2)
-Salary Remaining : $654,847
Alex Petrovic $700,000 (2)
-Salary Remaining : $539,286
Tim Heed $650,000 (2)
-Salary Remaining : $500,765
Melker Karlsson $600,000 (1)
-Salary Remaining : $462,245
Ben Chiarot $600,000 (1)
-Salary Remaining : $462,245
Michael Bournival $500,000 (2)
-Salary Remaining : $385,204
Steven Reinprecht (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Kyle Cumiskey (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Total Pro Players30
Salary Commitment
Year 17 : $93,700,500
Year 18 : $66,000,500
Year 19 : $10,500,000
Year 20 : $0
Salary Average Commitment
Year 17 : $93,700,500
Year 18 : $66,000,500
Year 19 : $10,500,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $93,700,500
Year 18 : $66,000,500
Year 19 : $10,500,000
Year 20 : $0

Farm Players Salaries

Mark Giordano $100,000 (1)
Salary Remaining : $77,041
Pierre-Cedric Labrie $90,000 (1)
Salary Remaining : $69,337
Joonas Korpisalo $85,000 (3)
Salary Remaining : $65,485
Dylan McIlrath $85,000 (2)
Salary Remaining : $65,485
Jamie Oleksiak $85,000 (1)
Salary Remaining : $65,485
Luke Gazdic $80,000 (1)
Salary Remaining : $61,633
Sven Andrighetto $70,000 (2)
Salary Remaining : $53,929
Carter Ashton $70,000 (1)
Salary Remaining : $53,929
Freddie Hamilton $60,000 (2)
Salary Remaining : $46,224
Patrik Nemeth $60,000 (1)
Salary Remaining : $46,224
Michael Chaput $50,000 (3)
Salary Remaining : $38,520
Ben Maxwell $50,000 (1)
Salary Remaining : $38,520
Corban Knight $50,000 (2)
Salary Remaining : $38,520
Ryan Carter $50,000 (1)
Salary Remaining : $38,520
Zach Stortini $50,000 (1)
Salary Remaining : $38,520
Jared Boll $50,000 (1)
Salary Remaining : $38,520
Laurent Brossoit $50,000 (1)
Salary Remaining : $38,520
Zach Sill $45,000 (2)
Salary Remaining : $34,668
Tyler Wotherspoon $40,000 (1)
Salary Remaining : $30,816
Evgeny Grachev $40,000 (1)
Salary Remaining : $30,816
Tyler Eckford $40,000 (1)
Salary Remaining : $30,816
Total Farm Players21
Salary Commitment
Year 17 : $1,300,000
Year 18 : $445,000
Year 19 : $135,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,300,000
Year 18 : $445,000
Year 19 : $135,000
Year 20 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6300 - $95 - 5,919 - 93.95%
Level 2: 5155 - $55 - 4,664 - 90.47%
Level 3: 2100 - $35 - 1,794 - 85.41%
Level 4: 4200 - $21 - 3,881 - 92.39%
Luxury : 1336 - $186 - 1,227 - 91.81%
Total Capacity :19091
Farm
Farm Level 1: 2000 - $98 - 1,460 - 73.01%
Farm Level 2: 1000 - $48 - 725 - 72.55%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17,484 - 91.58%
Average Income per Game$1,251,858
Year to Date Revenue$11,266,721
Farm
Home Games Left29
Average Attendance - %2,186 - 72.86%
Average Income per Game$186,825
Year to Date Revenue$2,055,074

Expense

Pro Players Total Salaries$57,120,000
Farm Players Total Salaries$2,251,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,433,451
Farm Year To Date Expenses$544,226
Pro Salary Cap To Date$12,433,451
Farm Salary Cap To Date$544,226

Estimate

Pro Estimated Season Revenue$38,807,595
Farm Estimated Season Revenue$5,417,922
Pro Remaining Season Days151
Pro Expenses Per Days$291,429
Pro Estimated Expenses$44,005,779
Farm Remaining Season Days151
Farm Expenses Per Days$11,487
Farm Estimated Expenses$1,734,537
Estimated Season Expenses$45,740,316
Current Bank Account$81,676,459
Projected Bank Account$80,161,660

Pro Players Salaries

Marc Staal (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $5,778,061
Brendan Gallagher $6,000,000 (3)
-Salary Remaining : $4,622,449
Kevin Shattenkirk (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,852,041
Drew Shore (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $3,274,235
Carl Hagelin (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $2,889,031
Jaden Schwartz (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,696,429
Erik Johnson (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,311,224
James van Riemsdyk $2,500,000 (2)
-Salary Remaining : $1,926,020
Anton Stralman $2,000,000 (3)
-Salary Remaining : $1,540,816
David Perron (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,540,816
Nick Foligno $1,670,000 (1)
-Salary Remaining : $1,286,582
Karl Alzner $1,510,000 (1)
-Salary Remaining : $1,163,316
Connor McDavid $1,500,000 (3)
-Salary Remaining : $1,155,612
Derick Brassard $1,400,000 (3)
-Salary Remaining : $1,078,571
Pierre-Marc Bouchard (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $924,490
Petr Kalus (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $847,449
Brett Connolly $1,000,000 (2)
-Salary Remaining : $770,408
Jake Gardiner $950,000 (2)
-Salary Remaining : $731,888
Luke Glendening $850,000 (4)
-Salary Remaining : $654,847
Matt Irwin $840,000 (3)
-Salary Remaining : $647,143
Jake Allen $750,000 (1)
-Salary Remaining : $577,806
Josh Jooris $700,000 (1)
-Salary Remaining : $539,286
Corey Tropp $600,000 (2)
-Salary Remaining : $462,245
Nicklas Grossmann (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $462,245
Cory Emmerton (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $462,245
Andrei Markov (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $423,724
Dany Sabourin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Anssi Salmela (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Martin Jones $400,000 (1)
-Salary Remaining : $308,163
Kevin Connauton $400,000 (1)
-Salary Remaining : $308,163
Total Pro Players30
Salary Commitment
Year 17 : $57,120,000
Year 18 : $32,140,000
Year 19 : $23,590,000
Year 20 : $3,850,000
Salary Average Commitment
Year 17 : $57,120,000
Year 18 : $32,140,000
Year 19 : $23,590,000
Year 20 : $3,850,000
Salary Cap with 1 Way Contract
Year 17 : $57,120,000
Year 18 : $32,140,000
Year 19 : $23,590,000
Year 20 : $3,850,000

Farm Players Salaries

Jhonas Enroth $275,000 (1)
Salary Remaining : $211,862
Paul Ranger $200,000 (1)
Salary Remaining : $154,082
Joe Pavelski $190,000 (2)
Salary Remaining : $146,378
Dennis Wideman $160,000 (2)
Salary Remaining : $123,265
Matt Taormina $150,000 (1)
Salary Remaining : $115,561
Ray Macias $125,000 (1)
Salary Remaining : $96,301
Radim Vrbata $120,000 (1)
Salary Remaining : $92,449
Justin Williams $90,000 (1)
Salary Remaining : $69,337
Chris Mueller $88,000 (1)
Salary Remaining : $67,796
Tomas Hertl $85,000 (2)
Salary Remaining : $65,485
Esa Lindell $85,000 (3)
Salary Remaining : $65,485
Mark Barberio $70,000 (1)
Salary Remaining : $53,929
Brett Bellemore $70,000 (3)
Salary Remaining : $53,929
Matt Smaby $63,500 (1)
Salary Remaining : $48,921
Richard Clune $60,000 (1)
Salary Remaining : $46,224
William Karlsson $60,000 (2)
Salary Remaining : $46,224
Dustin Tokarski $60,000 (2)
Salary Remaining : $46,224
Anthony Duclair $50,000 (2)
Salary Remaining : $38,520
Richard Bachman $50,000 (2)
Salary Remaining : $38,520
Benn Ferriero $50,000 (1)
Salary Remaining : $38,520
Patrick Dwyer $50,000 (1)
Salary Remaining : $38,520
Sergey Kalinin $50,000 (3)
Salary Remaining : $38,520
Ben Holmstrom $50,000 (1)
Salary Remaining : $38,520
Total Farm Players23
Salary Commitment
Year 17 : $2,251,500
Year 18 : $860,000
Year 19 : $205,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,251,500
Year 18 : $860,000
Year 19 : $205,000
Year 20 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6105 - $98 - 5,852 - 95.85%
Level 2: 4995 - $55 - 4,710 - 94.29%
Level 3: 2035 - $34 - 1,903 - 93.50%
Level 4: 4070 - $22 - 3,805 - 93.48%
Luxury : 1295 - $185 - 1,206 - 93.10%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $55 - 1,555 - 77.75%
Farm Level 2: 1000 - $30 - 742 - 74.18%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17,475 - 94.46%
Average Income per Game$1,264,127
Year to Date Revenue$12,641,268
Farm
Home Games Left29
Average Attendance - %2,297 - 76.56%
Average Income per Game$113,174
Year to Date Revenue$1,244,912

Expense

Pro Players Total Salaries$71,363,199
Farm Players Total Salaries$2,277,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$15,760,141
Farm Year To Date Expenses$595,313
Pro Salary Cap To Date$15,760,141
Farm Salary Cap To Date$595,313

Estimate

Pro Estimated Season Revenue$37,923,804
Farm Estimated Season Revenue$3,282,041
Pro Remaining Season Days151
Pro Expenses Per Days$364,098
Pro Estimated Expenses$54,978,798
Farm Remaining Season Days151
Farm Expenses Per Days$11,620
Farm Estimated Expenses$1,754,620
Estimated Season Expenses$56,733,418
Current Bank Account$63,482,235
Projected Bank Account$47,954,662

Pro Players Salaries

Jonathan Toews (1 Way Contract) $13,250,000 (4)
-Salary Remaining : $10,207,908
Jacob Trouba (1 Way Contract) $7,750,000 (4)
-Salary Remaining : $5,970,663
Nathan MacKinnon $5,340,000 (4)
-Salary Remaining : $4,113,980
Hampus Lindholm (1 Way Contract) $4,830,000 (2)
-1 Way Contract Salary Cap : $4,830,000
-Salary Remaining : $3,721,071
Carter Hutton (1 Way Contract) $4,115,000 (2)
-1 Way Contract Salary Cap : $4,115,000
-Salary Remaining : $3,170,230
Wayne Simmonds (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,081,633
Rick Nash (1 Way Contract) $3,850,000 (2)
-Salary Remaining : $2,966,071
James Sheppard (1 Way Contract) $3,828,200 (1)
-1 Way Contract Salary Cap : $3,828,200
-Salary Remaining : $2,949,277
Jack Johnson (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $2,889,031
Dion Phaneuf (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,696,429
Adam Larsson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,311,224
Alex Killorn $2,750,000 (2)
-Salary Remaining : $2,118,622
Michael Hutchinson $2,000,000 (2)
-Salary Remaining : $1,540,816
Jarome Iginla $1,200,000 (1)
-Salary Remaining : $924,490
Zach Boychuk (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $770,408
Ian Cole $999,999 (1)
-Salary Remaining : $770,407
Cal O'Reilly $900,000 (1)
-Salary Remaining : $693,367
Chris Wideman $900,000 (1)
-Salary Remaining : $693,367
Artemi Panarin $700,000 (2)
-Salary Remaining : $539,286
Brock Nelson $700,000 (2)
-Salary Remaining : $539,286
Braden Holtby $650,000 (3)
-Salary Remaining : $500,765
Tommy Wingels $650,000 (3)
-Salary Remaining : $500,765
Conor Sheary $600,000 (3)
-Salary Remaining : $462,245
Ryan Spooner $600,000 (3)
-Salary Remaining : $462,245
Anders Lee $500,000 (3)
-Salary Remaining : $385,204
Total Pro Players25
Salary Commitment
Year 17 : $71,363,199
Year 18 : $52,035,000
Year 19 : $29,340,000
Year 20 : $26,340,000
Salary Average Commitment
Year 17 : $71,363,199
Year 18 : $52,035,000
Year 19 : $29,340,000
Year 20 : $26,340,000
Salary Cap with 1 Way Contract
Year 17 : $71,363,199
Year 18 : $52,035,000
Year 19 : $29,340,000
Year 20 : $26,340,000

Farm Players Salaries

Aaron Dell $250,000 (1)
Salary Remaining : $192,602
Duncan Keith $200,000 (1)
Salary Remaining : $154,082
Colin Greening $165,000 (1)
Salary Remaining : $127,117
Eric Selleck $152,500 (1)
Salary Remaining : $117,487
Rene Bourque $150,000 (1)
Salary Remaining : $115,561
Max Domi $125,000 (3)
Salary Remaining : $96,301
Scott Hartnell $90,000 (1)
Salary Remaining : $69,337
Brandon Bollig $90,000 (1)
Salary Remaining : $69,337
Ryan Reaves $90,000 (1)
Salary Remaining : $69,337
Kyle Brodziak $90,000 (1)
Salary Remaining : $69,337
Steve Bernier (Out of Payroll) $90,000 (1)
Salary Remaining : $69,337
Devin Shore $85,000 (3)
Salary Remaining : $65,485
Connor Brown $85,000 (3)
Salary Remaining : $65,485
Troy Brouwer $80,000 (1)
Salary Remaining : $61,633
Phillip Danault $70,000 (3)
Salary Remaining : $53,929
Martin Marincin $70,000 (3)
Salary Remaining : $53,929
Ron Hainsey $62,500 (2)
Salary Remaining : $48,151
Marc-Andre Bergeron $62,500 (2)
Salary Remaining : $48,151
Paul Martin $60,000 (1)
Salary Remaining : $46,224
Magnus Hellberg $60,000 (2)
Salary Remaining : $46,224
Nick Holden $50,000 (1)
Salary Remaining : $38,520
Anders Nilsson $50,000 (2)
Salary Remaining : $38,520
Shayne Gostisbehere $50,000 (2)
Salary Remaining : $38,520
Tanner Kero $50,000 (3)
Salary Remaining : $38,520
Kristers Gudlevskis $40,000 (3)
Salary Remaining : $30,816
Total Farm Players25
Salary Commitment
Year 17 : $2,367,500
Year 18 : $810,000
Year 19 : $525,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,367,500
Year 18 : $810,000
Year 19 : $525,000
Year 20 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6240 - $92 - 5,633 - 90.27%
Level 2: 5106 - $58 - 4,841 - 94.80%
Level 3: 2080 - $32 - 1,930 - 92.78%
Level 4: 4160 - $22 - 3,823 - 91.91%
Luxury : 1324 - $182 - 1,237 - 93.41%
Total Capacity :18910
Farm
Farm Level 1: 2000 - $99 - 1,481 - 74.04%
Farm Level 2: 1000 - $49 - 753 - 75.27%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17,463 - 92.35%
Average Income per Game$1,228,424
Year to Date Revenue$11,055,813
Farm
Home Games Left30
Average Attendance - %2,233 - 74.45%
Average Income per Game$192,645
Year to Date Revenue$1,926,452

Expense

Pro Players Total Salaries$105,686,249
Farm Players Total Salaries$1,690,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$24,798,264
Farm Year To Date Expenses$365,593
Pro Salary Cap To Date$24,798,264
Farm Salary Cap To Date$365,593

Estimate

Pro Estimated Season Revenue$38,081,134
Farm Estimated Season Revenue$5,779,356
Pro Remaining Season Days151
Pro Expenses Per Days$539,216
Pro Estimated Expenses$81,421,616
Farm Remaining Season Days151
Farm Expenses Per Days$8,622
Farm Estimated Expenses$1,301,922
Estimated Season Expenses$82,723,538
Current Bank Account$26,419,366
Projected Bank Account-$12,443,682

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) $12,000,000 (4)
-Salary Remaining : $9,244,898
Evander Kane (1 Way Contract) $11,500,000 (2)
-Salary Remaining : $8,859,694
Carey Price (1 Way Contract) $11,500,000 (4)
-Salary Remaining : $8,859,694
Andrew Ladd (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $5,392,857
David Schlemko (1 Way Contract) $6,500,500 (3)
-Salary Remaining : $5,008,038
Bryan Little (1 Way Contract) $6,500,250 (1)
-Salary Remaining : $5,007,846
Sean Couturier (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,622,449
Matt Moulson (1 Way Contract) $5,570,000 (1)
-Salary Remaining : $4,291,173
Tyler Myers (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,237,245
Cody Eakin (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,466,837
Keith Kinkaid (1 Way Contract) $4,100,500 (3)
-1 Way Contract Salary Cap : $4,100,500
-Salary Remaining : $3,159,059
Daniel Sedin (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,081,633
Mike Weber (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,081,633
Josh Bailey $2,900,000 (3)
-Salary Remaining : $2,234,184
Devan Dubnyk $2,414,999 (2)
-Salary Remaining : $1,860,535
Teemu Hartikainen $2,000,000 (1)
-Salary Remaining : $1,540,816
Lars Eller $2,000,000 (2)
-Salary Remaining : $1,540,816
Brandon McMillan $1,750,000 (1)
-Salary Remaining : $1,348,214
Matt Beleskey $1,500,000 (1)
-Salary Remaining : $1,155,612
Derek Forbort $1,000,000 (3)
-Salary Remaining : $770,408
Pavel Datsyuk (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $577,806
Nikita Zaitsev $700,000 (3)
-Salary Remaining : $539,286
Jack Skille (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Cody Goloubef $500,000 (1)
-Salary Remaining : $385,204
Frederic St-Denis (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Geoff Platt (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $385,204
Total Pro Players26
Salary Commitment
Year 17 : $105,686,249
Year 18 : $70,615,999
Year 19 : $43,201,000
Year 20 : $23,500,000
Salary Average Commitment
Year 17 : $105,686,250
Year 18 : $70,616,000
Year 19 : $43,201,000
Year 20 : $23,500,000
Salary Cap with 1 Way Contract
Year 17 : $105,686,249
Year 18 : $70,615,999
Year 19 : $43,201,000
Year 20 : $23,500,000

Farm Players Salaries

Jonas Holos $200,000 (1)
Salary Remaining : $154,082
Joel Hanley $150,000 (4)
Salary Remaining : $115,561
Ryan Murray $150,000 (2)
Salary Remaining : $115,561
Stephen Johns $115,000 (4)
Salary Remaining : $88,597
Daniel Carr $100,000 (4)
Salary Remaining : $77,041
Joel Edmundson $85,000 (2)
Salary Remaining : $65,485
Matt Puempel $85,000 (3)
Salary Remaining : $65,485
J-F Berube $85,000 (2)
Salary Remaining : $65,485
Colby Robak $70,000 (1)
Salary Remaining : $53,929
Kevin Czuczman $65,000 (4)
Salary Remaining : $50,077
Yanni Gourde $65,000 (4)
Salary Remaining : $50,077
Barclay Goodrow $60,000 (3)
Salary Remaining : $46,224
Devante Smith-Pelly $60,000 (3)
Salary Remaining : $46,224
Taylor Beck $60,000 (1)
Salary Remaining : $46,224
Andrew Desjardins $55,000 (1)
Salary Remaining : $42,372
Andrew MacWilliam $55,000 (3)
Salary Remaining : $42,372
Carl Klingberg $50,000 (2)
Salary Remaining : $38,520
Brett Lernout $50,000 (3)
Salary Remaining : $38,520
Jesper Fast $50,000 (1)
Salary Remaining : $38,520
Tye McGinn $40,000 (2)
Salary Remaining : $30,816
Carson McMillan $40,000 (1)
Salary Remaining : $30,816
Total Farm Players21
Salary Commitment
Year 17 : $1,690,000
Year 18 : $1,215,000
Year 19 : $805,000
Year 20 : $495,000
Salary Average Commitment
Year 17 : $1,690,000
Year 18 : $1,215,000
Year 19 : $805,000
Year 20 : $495,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 5056 - $96 - 4,887 - 96.65%
Level 2: 4137 - $64 - 3,884 - 93.89%
Level 3: 1685 - $35 - 1,632 - 96.84%
Level 4: 3371 - $23 - 3,254 - 96.51%
Luxury : 1072 - $192 - 1,026 - 95.75%
Total Capacity :15321
Farm
Farm Level 1: 1500 - $85 - 1,167 - 77.82%
Farm Level 2: 1500 - $45 - 1,137 - 75.77%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %14,683 - 95.83%
Average Income per Game$1,105,693
Year to Date Revenue$11,056,934
Farm
Home Games Left31
Average Attendance - %2,304 - 76.80%
Average Income per Game$126,131
Year to Date Revenue$1,135,181

Expense

Pro Players Total Salaries$37,469,000
Farm Players Total Salaries$2,443,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,078,435
Farm Year To Date Expenses$585,909
Pro Salary Cap To Date$9,078,435
Farm Salary Cap To Date$585,909

Estimate

Pro Estimated Season Revenue$33,170,802
Farm Estimated Season Revenue$3,910,068
Pro Remaining Season Days151
Pro Expenses Per Days$191,168
Pro Estimated Expenses$28,866,368
Farm Remaining Season Days151
Farm Expenses Per Days$12,467
Farm Estimated Expenses$1,882,517
Estimated Season Expenses$30,748,885
Current Bank Account$54,577,771
Projected Bank Account$60,909,756

Pro Players Salaries

Tyler Bozak (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,622,449
Oscar Moller (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,311,224
Jiri Hudler $2,810,000 (1)
-Salary Remaining : $2,164,847
J.T. Brown (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $2,157,143
John Ramage $2,600,000 (3)
-Salary Remaining : $2,003,061
Michael Blunden $2,100,000 (3)
-Salary Remaining : $1,617,857
Mark Dekanich $2,010,000 (3)
-Salary Remaining : $1,548,520
Nathan Gerbe $1,429,000 (4)
-Salary Remaining : $1,100,913
Carter Rowney $1,310,000 (4)
-Salary Remaining : $1,009,235
Connor Jones $1,310,000 (4)
-Salary Remaining : $1,009,235
Zach Bogosian $1,250,000 (2)
-Salary Remaining : $963,010
Andrei Loktionov $1,250,000 (3)
-Salary Remaining : $963,010
Ryan Stanton $1,100,000 (4)
-Salary Remaining : $847,449
Mark Scheifele $1,000,000 (1)
-Salary Remaining : $770,408
John Moore $1,000,000 (2)
-Salary Remaining : $770,408
Niklas Hjalmarsson $1,000,000 (3)
-Salary Remaining : $770,408
Colin Wilson $1,000,000 (1)
-Salary Remaining : $770,408
Riley Nash $975,000 (2)
-Salary Remaining : $751,148
Thomas Hickey $850,000 (4)
-Salary Remaining : $654,847
Antoine Roussel $800,000 (3)
-Salary Remaining : $616,327
Frederik Andersen $700,000 (1)
-Salary Remaining : $539,286
Jordie Benn $675,000 (3)
-Salary Remaining : $520,026
Andrew Hammond $500,000 (1)
-Salary Remaining : $385,204
Total Pro Players23
Salary Commitment
Year 17 : $37,469,000
Year 18 : $19,659,000
Year 19 : $16,434,000
Year 20 : $5,999,000
Salary Average Commitment
Year 17 : $37,469,000
Year 18 : $19,659,000
Year 19 : $16,434,000
Year 20 : $5,999,000
Salary Cap with 1 Way Contract
Year 17 : $37,469,000
Year 18 : $19,659,000
Year 19 : $16,434,000
Year 20 : $5,999,000

Farm Players Salaries

Antti Raanta $181,000 (2)
Salary Remaining : $139,444
Maxime Talbot $181,000 (2)
Salary Remaining : $139,444
Jared Coreau $131,000 (4)
Salary Remaining : $100,923
Eric Fehr $131,000 (1)
Salary Remaining : $100,923
Garnet Hathaway $131,000 (4)
Salary Remaining : $100,923
Sam Reinhart $125,000 (3)
Salary Remaining : $96,301
Jason Kasdorf $110,000 (4)
Salary Remaining : $84,745
Nick Jensen $101,000 (4)
Salary Remaining : $77,811
Bracken Kearns $101,000 (1)
Salary Remaining : $77,811
Brandon Tanev $101,000 (4)
Salary Remaining : $77,811
Michael Stone $101,000 (4)
Salary Remaining : $77,811
Ryan Dzingel $101,000 (4)
Salary Remaining : $77,811
Joey Hishon $100,000 (2)
Salary Remaining : $77,041
Nikolaj Ehlers $100,000 (3)
Salary Remaining : $77,041
Chris Butler $93,500 (1)
Salary Remaining : $72,033
Daniel Winnik $90,000 (1)
Salary Remaining : $69,337
Nathan Beaulieu $85,000 (3)
Salary Remaining : $65,485
Chad Ruhwedel $70,000 (2)
Salary Remaining : $53,929
Brady Skjei $60,000 (3)
Salary Remaining : $46,224
Alex Chiasson $60,000 (1)
Salary Remaining : $46,224
Iiro Pakarinen $50,000 (4)
Salary Remaining : $38,520
Blake Coleman $50,000 (4)
Salary Remaining : $38,520
Noel Acciari $50,000 (4)
Salary Remaining : $38,520
Matt Donovan $50,000 (1)
Salary Remaining : $38,520
Philip Samuelsson $50,000 (2)
Salary Remaining : $38,520
Alexey Marchenko $40,000 (1)
Salary Remaining : $30,816
Total Farm Players26
Salary Commitment
Year 17 : $2,443,500
Year 18 : $1,878,000
Year 19 : $1,296,000
Year 20 : $926,000
Salary Average Commitment
Year 17 : $2,443,500
Year 18 : $1,878,000
Year 19 : $1,296,000
Year 20 : $926,000