Team Finance for National Simulated Hockey League

Update - June-12-18 at 09:10

Anaheim Mighty Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5668 - $90 - 5,287 - 93.28%
Level 2: 4637 - $55 - 4,165 - 89.83%
Level 3: 1889 - $32 - 1,587 - 83.99%
Level 4: 3778 - $20 - 3,350 - 88.67%
Luxury : 1202 - $180 - 1,092 - 90.85%
Total Capacity :17174
Farm
Farm Level 1: 2000 - $97 - 1,504 - 75.19%
Farm Level 2: 1000 - $48 - 753 - 75.31%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,481 - 90.14%
Average Income per Game$1,146,696
Year to Date Revenue$45,867,835
Farm
Home Games Left0
Average Attendance - %2,257 - 75.23%
Average Income per Game$193,384
Year to Date Revenue$7,735,353

Expense

Pro Players Total Salaries$111,830,000
Farm Players Total Salaries$1,644,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$104,976,657
Farm Year To Date Expenses$1,524,247
Pro Salary Cap To Date$104,976,657
Farm Salary Cap To Date$1,524,247

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$570,561
Pro Estimated Expenses$570,561
Farm Remaining Season Days1
Farm Expenses Per Days$8,392
Farm Estimated Expenses$8,392
Estimated Season Expenses$578,953
Current Bank Account$50,029,630
Projected Bank Account$49,450,677

Pro Players Salaries

Corey Perry (1 Way Contract) $14,000,000 (2)
-Salary Remaining : $71,429
Ryan Getzlaf (1 Way Contract) $9,200,000 (2)
-Salary Remaining : $46,939
Eric Staal (1 Way Contract) $8,200,000 (1)
-Salary Remaining : $41,837
Jacob Trouba (1 Way Contract) $7,750,000 (4)
-Salary Remaining : $39,541
Marc Staal (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $38,265
Matt Read (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $38,265
Jeff Carter (1 Way Contract) $7,400,000 (1)
-Salary Remaining : $37,755
Cory Conacher $7,000,000 (3)
-Salary Remaining : $35,714
Jason Spezza (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $29,592
Hampus Lindholm (1 Way Contract) $4,830,000 (2)
-Salary Remaining : $24,643
Marcus Kruger (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $22,959
Charlie Coyle (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $22,959
Tuukka Rask (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $21,684
Carl Gunnarsson (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $16,837
Korbinian Holzer (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $8,929
Justin Fontaine (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $1,600,000
-Salary Remaining : $8,163
Jussi Jokinen $1,550,000 (1)
-Salary Remaining : $7,908
Tom Wandell (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $7,653
Nikolai Zherdev (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $7,653
Brendan Mikkelson (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $6,122
Christian Folin $950,000 (3)
-Salary Remaining : $4,847
Kyle Wilson (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $4,337
Calvin Pickard $700,000 (3)
-Salary Remaining : $3,571
Joe Colborne $600,000 (4)
-Salary Remaining : $3,061
T.J. Brennan $500,000 (3)
-Salary Remaining : $2,551
Jason Bacashihua (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Cristobal Huet (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Joonas Donskoi $500,000 (2)
-Salary Remaining : $2,551
Linden Vey $500,000 (4)
-Salary Remaining : $2,551
Jamie McGinn $500,000 (3)
-Salary Remaining : $2,551
Alex Picard (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Kevin Connauton $400,000 (1)
-Salary Remaining : $2,041
Total Pro Players32
Salary Commitment
Year 17 : $111,830,000
Year 18 : $64,880,000
Year 19 : $23,000,000
Year 20 : $8,850,000
Salary Average Commitment
Year 17 : $111,830,000
Year 18 : $64,880,000
Year 19 : $23,000,000
Year 20 : $8,850,000
Salary Cap with 1 Way Contract
Year 17 : $111,830,000
Year 18 : $64,880,000
Year 19 : $23,000,000
Year 20 : $8,850,000

Farm Players Salaries

Mark Letestu $235,000 (1)
Salary Remaining : $1,199
Dennis Wideman $160,000 (2)
Salary Remaining : $816
Andy Greene $150,000 (1)
Salary Remaining : $765
Tom Sestito $143,000 (4)
Salary Remaining : $730
Kael Mouillierat $100,000 (1)
Salary Remaining : $510
Lance Bouma $100,000 (2)
Salary Remaining : $510
Ryan White $85,000 (2)
Salary Remaining : $434
Jacob Markstrom $85,000 (1)
Salary Remaining : $434
Robby Fabbri $85,000 (2)
Salary Remaining : $434
Zach Redmond $83,400 (4)
Salary Remaining : $426
Richard Panik $70,000 (1)
Salary Remaining : $357
Austin Watson $70,000 (2)
Salary Remaining : $357
Matt Smaby $63,500 (1)
Salary Remaining : $324
Michael Raffl $50,000 (1)
Salary Remaining : $255
Ben Smith $45,000 (3)
Salary Remaining : $230
Brandon Kozun $40,000 (1)
Salary Remaining : $204
Ryan Parent $40,000 (1)
Salary Remaining : $204
Eriah Hayes $40,000 (1)
Salary Remaining : $204
Total Farm Players18
Salary Commitment
Year 17 : $1,644,900
Year 18 : $771,400
Year 19 : $271,400
Year 20 : $226,400
Salary Average Commitment
Year 17 : $1,644,900
Year 18 : $771,400
Year 19 : $271,400
Year 20 : $226,400

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5796 - $95 - 4,795 - 82.73%
Level 2: 4743 - $55 - 4,107 - 86.59%
Level 3: 1932 - $31 - 1,694 - 87.71%
Level 4: 3864 - $21 - 3,453 - 89.36%
Luxury : 1230 - $188 - 1,131 - 91.96%
Total Capacity :17565
Farm
Farm Level 1: 2000 - $80 - 1,495 - 74.77%
Farm Level 2: 1000 - $50 - 750 - 74.99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,181 - 86.42%
Average Income per Game$1,113,302
Year to Date Revenue$44,532,082
Farm
Home Games Left0
Average Attendance - %2,245 - 74.84%
Average Income per Game$164,390
Year to Date Revenue$6,575,580

Expense

Pro Players Total Salaries$81,884,249
Farm Players Total Salaries$2,003,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$78,908,632
Farm Year To Date Expenses$1,657,391
Pro Salary Cap To Date$78,908,632
Farm Salary Cap To Date$1,657,391

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$417,777
Pro Estimated Expenses$417,777
Farm Remaining Season Days1
Farm Expenses Per Days$10,222
Farm Estimated Expenses$10,222
Estimated Season Expenses$427,999
Current Bank Account$64,474,996
Projected Bank Account$64,046,997

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) $12,000,000 (4)
-Salary Remaining : $61,224
Patrice Bergeron (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $56,122
Bryan Little (1 Way Contract) $6,500,250 (1)
-Salary Remaining : $33,165
Corey Crawford (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $33,163
Torey Krug (1 Way Contract) $5,325,000 (1)
-Salary Remaining : $27,168
Magnus Paajarvi (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $26,786
Alec Martinez (1 Way Contract) $4,125,000 (4)
-Salary Remaining : $21,046
Ondrej Pavelec (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $17,857
Jordan Caron (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $16,582
Matt Calvert $3,000,000 (1)
-Salary Remaining : $15,306
Adam McQuaid (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $15,306
Steven Kampfer $2,500,000 (2)
-Salary Remaining : $12,755
Dylan Olsen (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $10,204
Derick Brassard $1,400,000 (3)
-Salary Remaining : $7,143
Mikael Granlund $1,250,000 (1)
-Salary Remaining : $6,378
Duncan Siemens $1,000,000 (2)
-Salary Remaining : $5,102
Aaron Palushaj $999,999 (1)
-Salary Remaining : $5,102
Michael Frolik $999,000 (1)
-Salary Remaining : $5,097
Dylan Larkin $850,000 (2)
-Salary Remaining : $4,337
Jamie McBain $835,000 (3)
-Salary Remaining : $4,260
Jean-Gabriel Pageau $700,000 (1)
-Salary Remaining : $3,571
Anders Lee $500,000 (3)
-Salary Remaining : $2,551
Patrick Thoresen (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Maxim Lapierre (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Tomas Kopecky (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Tomas Popperle (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Tobias Stephan (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Matt Ellison (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Justin Florek (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Jim Slater (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Jonathan Cheechoo (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
David Pastrnak $500,000 (1)
-Salary Remaining : $2,551
Andrew Agozzino $400,000 (1)
-Salary Remaining : $2,041
Total Pro Players33
Salary Commitment
Year 17 : $81,884,249
Year 18 : $30,460,000
Year 19 : $24,110,000
Year 20 : $16,125,000
Salary Average Commitment
Year 17 : $81,884,249
Year 18 : $30,460,000
Year 19 : $24,110,000
Year 20 : $16,125,000
Salary Cap with 1 Way Contract
Year 17 : $81,884,249
Year 18 : $30,460,000
Year 19 : $24,110,000
Year 20 : $16,125,000

Farm Players Salaries

Matt Frattin $775,000 (2)
Salary Remaining : $3,954
Jay Beagle $210,000 (1)
Salary Remaining : $1,071
Johnny Boychuk $100,000 (2)
Salary Remaining : $510
Danny Syvret $90,000 (1)
Salary Remaining : $459
Nate Prosser $90,000 (1)
Salary Remaining : $459
Matt Hackett $77,500 (2)
Salary Remaining : $395
Tim Erixon $75,000 (1)
Salary Remaining : $383
Marc-Andre Gragnani $71,000 (2)
Salary Remaining : $362
Derek MacKenzie $65,000 (1)
Salary Remaining : $332
Chris Kelly $60,000 (1)
Salary Remaining : $306
Anton Belov $50,000 (1)
Salary Remaining : $255
Brian Ferlin $50,000 (2)
Salary Remaining : $255
Ben Lovejoy $50,000 (1)
Salary Remaining : $255
Anton Forsberg $50,000 (1)
Salary Remaining : $255
Zdeno Chara $50,000 (1)
Salary Remaining : $255
Thomas McCollum $50,000 (1)
Salary Remaining : $255
Tanner Kero $50,000 (3)
Salary Remaining : $255
Jordan Martinook $40,000 (1)
Salary Remaining : $204
Total Farm Players18
Salary Commitment
Year 17 : $2,003,500
Year 18 : $426,000
Year 19 : $50,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,003,500
Year 18 : $426,000
Year 19 : $50,000
Year 20 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6365 - $95 - 3,817 - 59.97%
Level 2: 5208 - $50 - 3,396 - 65.21%
Level 3: 2122 - $30 - 1,395 - 65.76%
Level 4: 4244 - $20 - 2,680 - 63.14%
Luxury : 1350 - $200 - 742 - 54.97%
Total Capacity :19289
Farm
Farm Level 1: 2000 - $35 - 1,516 - 75.82%
Farm Level 2: 1000 - $15 - 748 - 74.81%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,031 - 62.37%
Average Income per Game$1,076,178
Year to Date Revenue$43,047,120
Farm
Home Games Left0
Average Attendance - %2,265 - 75.48%
Average Income per Game$67,510
Year to Date Revenue$2,700,411

Expense

Pro Players Total Salaries$85,226,002
Farm Players Total Salaries$2,545,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$66,497,427
Farm Year To Date Expenses$2,575,272
Pro Salary Cap To Date$66,497,427
Farm Salary Cap To Date$2,575,272

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$434,827
Pro Estimated Expenses$434,827
Farm Remaining Season Days1
Farm Expenses Per Days$12,985
Farm Estimated Expenses$12,985
Estimated Season Expenses$447,812
Current Bank Account$12,412,121
Projected Bank Account$11,964,309

Pro Players Salaries

Paul Stastny (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $51,020
Michael Grabner (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $43,367
Ryan Suter (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $39,541
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $35,714
Ryan O'Reilly (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $35,714
Jason Demers (1 Way Contract) $6,600,000 (1)
-Salary Remaining : $33,673
Kevan Miller (1 Way Contract) $5,295,000 (1)
-Salary Remaining : $27,015
Evgeni Dadonov (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $25,510
Andrew Shaw (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $23,980
Semyon Varlamov (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $19,388
Drew Doughty (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $15,306
Chris Stewart $2,300,000 (1)
-Salary Remaining : $11,735
Patrick Wiercioch $2,200,000 (2)
-Salary Remaining : $11,224
Mark Katic $1,500,000 (1)
-Salary Remaining : $7,653
Harry Zolnierczyk $1,250,000 (2)
-Salary Remaining : $6,378
Nick Spaling $1,150,000 (1)
-Salary Remaining : $5,867
Philipp Grubauer $1,000,001 (4)
-Salary Remaining : $5,102
Colin McDonald $1,000,001 (3)
-Salary Remaining : $5,102
Brian Gibbons $1,000,000 (1)
-Salary Remaining : $5,102
Bobby Sanguinetti $1,000,000 (2)
-Salary Remaining : $5,102
Joakim Nordstrom $681,000 (4)
-Salary Remaining : $3,474
Stanislav Chistov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Cam Barker (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Tuomo Ruutu (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Martin Erat (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Borna Rendulic (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Johnny Gaudreau $500,000 (1)
-Salary Remaining : $2,551
Mike Zalewski $500,000 (4)
-Salary Remaining : $2,551
Total Pro Players28
Salary Commitment
Year 17 : $85,226,002
Year 18 : $32,331,002
Year 19 : $6,181,002
Year 20 : $5,181,001
Salary Average Commitment
Year 17 : $85,226,002
Year 18 : $32,331,002
Year 19 : $6,181,002
Year 20 : $5,181,001
Salary Cap with 1 Way Contract
Year 17 : $85,226,002
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 : $1,224
Patrick Maroon $230,000 (4)
Salary Remaining : $1,173
Anton Khudobin $200,000 (2)
Salary Remaining : $1,020
Alex Biega $175,000 (2)
Salary Remaining : $893
Brian Gionta $165,000 (1)
Salary Remaining : $842
Nick Schultz $160,000 (1)
Salary Remaining : $816
Jay Harrison $125,000 (1)
Salary Remaining : $638
Justin Peters $100,000 (1)
Salary Remaining : $510
Fedor Tyutin $100,000 (2)
Salary Remaining : $510
Luke Witkowski $100,000 (3)
Salary Remaining : $510
Oliver Lauridsen $90,000 (1)
Salary Remaining : $459
Julien Brouillette $90,000 (1)
Salary Remaining : $459
Brad Malone $90,000 (1)
Salary Remaining : $459
Brooks Orpik $75,000 (1)
Salary Remaining : $383
Deryk Engelland $75,000 (1)
Salary Remaining : $383
Luke Adam $70,000 (2)
Salary Remaining : $357
Mattias Ekholm $60,000 (1)
Salary Remaining : $306
Scott Darling $50,000 (2)
Salary Remaining : $255
Aaron Ness $50,000 (3)
Salary Remaining : $255
Alex Grenier $50,000 (1)
Salary Remaining : $255
Trevor Smith $50,000 (1)
Salary Remaining : $255
Patrick Cannone $50,000 (1)
Salary Remaining : $255
Casey Bailey $50,000 (1)
Salary Remaining : $255
Mike Liambas $50,000 (1)
Salary Remaining : $255
Shane Sims $50,000 (1)
Salary Remaining : $255
Total Farm Players25
Salary Commitment
Year 17 : $2,545,000
Year 18 : $1,215,000
Year 19 : $620,000
Year 20 : $230,000
Salary Average Commitment
Year 17 : $2,545,000
Year 18 : $1,215,000
Year 19 : $620,000
Year 20 : $230,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6164 - $120 - 4,177 - 67.76%
Level 2: 5044 - $70 - 3,390 - 67.21%
Level 3: 2055 - $50 - 1,322 - 64.31%
Level 4: 4110 - $40 - 2,273 - 55.30%
Luxury : 1307 - $250 - 887 - 67.84%
Total Capacity :18680
Farm
Farm Level 1: 2000 - $50 - 1,516 - 75.82%
Farm Level 2: 1000 - $30 - 737 - 73.74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,048 - 64.50%
Average Income per Game$1,065,324
Year to Date Revenue$42,612,972
Farm
Home Games Left0
Average Attendance - %2,254 - 75.13%
Average Income per Game$82,635
Year to Date Revenue$3,305,380

Expense

Pro Players Total Salaries$64,780,000
Farm Players Total Salaries$10,867,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$71,912,518
Farm Year To Date Expenses$2,251,773
Pro Salary Cap To Date$71,912,518
Farm Salary Cap To Date$2,251,773

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$330,510
Pro Estimated Expenses$330,510
Farm Remaining Season Days1
Farm Expenses Per Days$55,447
Farm Estimated Expenses$55,447
Estimated Season Expenses$385,957
Current Bank Account$38,040,420
Projected Bank Account$37,654,463

Pro Players Salaries

Justin Faulk (1 Way Contract) $7,750,000 (2)
-Salary Remaining : $39,541
Antti Niemi (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $38,265
Loui Eriksson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $30,612
Zach Parise (1 Way Contract) $5,795,000 (1)
-1 Way Contract Salary Cap : $5,795,000
-Salary Remaining : $29,566
Alex Burmistrov (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $22,959
Kris Russell (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $20,408
Wayne Simmonds (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $20,408
Dion Phaneuf (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $17,857
Henrik Zetterberg (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $17,857
Alexander Radulov (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $16,582
Jakob Silfverberg (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $15,306
Jordan Schroeder $1,810,000 (3)
-Salary Remaining : $9,235
Brendan Smith $1,500,000 (3)
-Salary Remaining : $7,653
Leon Draisaitl $1,250,000 (2)
-Salary Remaining : $6,378
Taylor Chorney $1,250,000 (3)
-Salary Remaining : $6,378
John Klingberg $1,000,000 (1)
-Salary Remaining : $5,102
Joakim Andersson $900,000 (3)
-Salary Remaining : $4,592
Paul Postma $675,000 (2)
-Salary Remaining : $3,444
Brian Flynn (1 Way Contract) $600,000 (3)
-Salary Remaining : $3,061
Kyle Cumiskey (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Trevor van Riemsdyk $500,000 (2)
-Salary Remaining : $2,551
Connor Hellebuyck $500,000 (3)
-Salary Remaining : $2,551
Pheonix Copley $500,000 (4)
-Salary Remaining : $2,551
Marcus Sorensen $500,000 (3)
-Salary Remaining : $2,551
Matt Lorito $500,000 (3)
-Salary Remaining : $2,551
Total Pro Players25
Salary Commitment
Year 17 : $64,780,000
Year 18 : $34,735,000
Year 19 : $17,060,000
Year 20 : $500,000
Salary Average Commitment
Year 17 : $64,780,000
Year 18 : $34,735,000
Year 19 : $17,060,000
Year 20 : $500,000
Salary Cap with 1 Way Contract
Year 17 : $64,780,000
Year 18 : $34,735,000
Year 19 : $17,060,000
Year 20 : $500,000

Farm Players Salaries

Zach Parise $5,795,000 (1)
Salary Remaining : $29,566
Dion Phaneuf $3,500,000 (1)
Salary Remaining : $17,857
Tyler Pitlick $105,000 (3)
Salary Remaining : $536
Anders Lindback $95,000 (3)
Salary Remaining : $485
Troy Grosenick $80,000 (1)
Salary Remaining : $408
Andy Miele $80,000 (3)
Salary Remaining : $408
Theo Peckham $75,000 (2)
Salary Remaining : $383
Joonas Rask $70,000 (1)
Salary Remaining : $357
Mike Duco $66,000 (1)
Salary Remaining : $337
Justin DiBenedetto $65,000 (1)
Salary Remaining : $332
Jussi Rynnas $60,000 (1)
Salary Remaining : $306
Chris Wagner $60,000 (1)
Salary Remaining : $306
Markus Granlund $60,000 (1)
Salary Remaining : $306
Victor Rask $60,000 (3)
Salary Remaining : $306
Tommy Cross $60,000 (2)
Salary Remaining : $306
Antoine Vermette $56,700 (1)
Salary Remaining : $289
Ronalds Kenins $50,000 (1)
Salary Remaining : $255
John Albert $50,000 (1)
Salary Remaining : $255
Teemu Pulkkinen $50,000 (1)
Salary Remaining : $255
Matt Lashoff $50,000 (2)
Salary Remaining : $255
Matt Hunwick $50,000 (1)
Salary Remaining : $255
Patrick Brown $50,000 (3)
Salary Remaining : $255
Jordan Oesterle $50,000 (3)
Salary Remaining : $255
Michal Kempny $50,000 (3)
Salary Remaining : $255
Kevin Gravel $50,000 (4)
Salary Remaining : $255
Phil Varone $50,000 (4)
Salary Remaining : $255
Mike Halmo $40,000 (2)
Salary Remaining : $204
Evan Oberg $40,000 (1)
Salary Remaining : $204
Total Farm Players28
Salary Commitment
Year 17 : $10,867,700
Year 18 : $815,000
Year 19 : $590,000
Year 20 : $100,000
Salary Average Commitment
Year 17 : $10,867,700
Year 18 : $815,000
Year 19 : $590,000
Year 20 : $100,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6765 - $94 - 5,772 - 85.32%
Level 2: 5535 - $53 - 4,771 - 86.20%
Level 3: 2255 - $33 - 1,802 - 79.92%
Level 4: 4510 - $22 - 3,411 - 75.64%
Luxury : 1435 - $195 - 1,070 - 74.53%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $90 - 1,517 - 75.87%
Farm Level 2: 1000 - $50 - 770 - 76.96%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,826 - 82.08%
Average Income per Game$1,195,447
Year to Date Revenue$47,817,864
Farm
Home Games Left0
Average Attendance - %2,287 - 76.24%
Average Income per Game$183,804
Year to Date Revenue$7,352,170

Expense

Pro Players Total Salaries$94,377,999
Farm Players Total Salaries$5,585,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$94,020,403
Farm Year To Date Expenses$4,149,065
Pro Salary Cap To Date$94,020,403
Farm Salary Cap To Date$4,149,065

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$481,520
Pro Estimated Expenses$481,520
Farm Remaining Season Days1
Farm Expenses Per Days$28,495
Farm Estimated Expenses$28,495
Estimated Season Expenses$510,015
Current Bank Account$126,120,129
Projected Bank Account$125,610,114

Pro Players Salaries

Blake Wheeler (1 Way Contract) $10,300,000 (1)
-Salary Remaining : $52,551
Oliver Ekman-Larsson (1 Way Contract) $6,999,999 (2)
-Salary Remaining : $35,714
Vladimir Tarasenko (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $28,061
Dmitry Kulikov (1 Way Contract) $5,478,000 (2)
-Salary Remaining : $27,949
Ryan Johansen $5,340,000 (1)
-Salary Remaining : $27,245
Mike Condon (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $25,510
Alex Galchenyuk (1 Way Contract) $4,665,000 (2)
-Salary Remaining : $23,801
Nail Yakupov (1 Way Contract) $4,665,000 (2)
-Salary Remaining : $23,801
Brandon Saad (1 Way Contract) $4,665,000 (1)
-Salary Remaining : $23,801
Mika Zibanejad (1 Way Contract) $4,665,000 (1)
-Salary Remaining : $23,801
Nick Leddy (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $21,684
Radko Gudas (1 Way Contract) $4,000,000 (3)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $20,408
Derek Roy (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $17,857
Calvin de Haan $3,300,000 (4)
-Salary Remaining : $16,837
Andrei Zubarev (1 Way Contract) $3,250,000 (1)
-1 Way Contract Salary Cap : $3,250,000
-Salary Remaining : $16,582
Mikael Backlund $2,800,000 (2)
-Salary Remaining : $14,286
P.K. Subban $2,550,000 (1)
-Salary Remaining : $13,010
Mikkel Boedker $2,350,000 (3)
-Salary Remaining : $11,990
Gustav Nyquist (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $10,714
Zac Rinaldo (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $10,204
Evgeny Kuznetsov $1,250,000 (2)
-Salary Remaining : $6,378
Tomas Tatar $1,100,000 (3)
-Salary Remaining : $5,612
Keaton Ellerby $850,000 (4)
-Salary Remaining : $4,337
Ilya Kovalchuk (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $4,082
Wojtek Wolski (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $4,082
Robin Lehner $700,000 (3)
-Salary Remaining : $3,571
Henrik Karlsson (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $3,061
Mark Mancari (Out of Payroll) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Damien Brunner (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Niklas Svedberg $400,000 (1)
-Salary Remaining : $2,041
Total Pro Players30
Salary Commitment
Year 17 : $94,877,999
Year 18 : $52,007,999
Year 19 : $17,800,000
Year 20 : $9,650,000
Salary Average Commitment
Year 17 : $94,877,999
Year 18 : $52,007,999
Year 19 : $17,800,000
Year 20 : $9,650,000
Salary Cap with 1 Way Contract
Year 17 : $94,877,999
Year 18 : $52,007,999
Year 19 : $17,800,000
Year 20 : $9,650,000

Farm Players Salaries

Radko Gudas $4,000,000 (3)
Salary Remaining : $20,408
Mikko Koivu $200,000 (1)
Salary Remaining : $1,020
Mark Fayne $170,100 (1)
Salary Remaining : $868
Brian Lashoff $125,000 (2)
Salary Remaining : $638
Matt Stajan $125,000 (1)
Salary Remaining : $638
Jack Campbell $125,000 (3)
Salary Remaining : $638
Mikhail Grigorenko $125,000 (2)
Salary Remaining : $638
Rasmus Ristolainen $100,000 (2)
Salary Remaining : $510
Cal Clutterbuck $85,000 (3)
Salary Remaining : $434
Jesse Joensuu $85,000 (3)
Salary Remaining : $434
David Rundblad $85,000 (1)
Salary Remaining : $434
Jon Matsumoto $80,000 (1)
Salary Remaining : $408
Linus Ullmark $70,000 (2)
Salary Remaining : $357
Cody Ceci $70,000 (1)
Salary Remaining : $357
Mat Clark $50,000 (2)
Salary Remaining : $255
Chris Bourque $50,000 (1)
Salary Remaining : $255
Johan Larsson $40,000 (3)
Salary Remaining : $204
Total Farm Players17
Salary Commitment
Year 17 : $5,585,100
Year 18 : $1,205,000
Year 19 : $735,000
Year 20 : $0
Salary Average Commitment
Year 17 : $5,585,100
Year 18 : $1,205,000
Year 19 : $735,000
Year 20 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6440 - $88 - 5,707 - 88.62%
Level 2: 5269 - $54 - 4,821 - 91.51%
Level 3: 2147 - $29 - 1,788 - 83.27%
Level 4: 4293 - $19 - 3,636 - 84.69%
Luxury : 1366 - $173 - 1,197 - 87.66%
Total Capacity :19515
Farm
Farm Level 1: 2000 - $100 - 1,481 - 74.07%
Farm Level 2: 1000 - $50 - 747 - 74.65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,149 - 87.88%
Average Income per Game$1,210,470
Year to Date Revenue$48,418,808
Farm
Home Games Left0
Average Attendance - %2,228 - 74.27%
Average Income per Game$194,744
Year to Date Revenue$7,789,743

Expense

Pro Players Total Salaries$83,095,000
Farm Players Total Salaries$1,645,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$82,160,030
Farm Year To Date Expenses$1,765,163
Pro Salary Cap To Date$82,160,030
Farm Salary Cap To Date$1,765,163

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$423,954
Pro Estimated Expenses$423,954
Farm Remaining Season Days1
Farm Expenses Per Days$8,393
Farm Estimated Expenses$8,393
Estimated Season Expenses$432,347
Current Bank Account$83,460,468
Projected Bank Account$83,028,121

Pro Players Salaries

Steven Stamkos (1 Way Contract) $13,000,000 (2)
-Salary Remaining : $66,327
Tyson Barrie (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $35,714
Marcus Foligno (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $35,714
Bobby Ryan (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $33,163
Alexander Edler (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $33,163
Nino Niederreiter (1 Way Contract) $5,340,000 (1)
-Salary Remaining : $27,245
Anze Kopitar (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $25,510
Mike Hoffman (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $17,857
Jay Bouwmeester (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $17,857
Roberto Luongo (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $15,306
Mark Fistric (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $15,306
T.J. Hensick $2,600,000 (2)
-Salary Remaining : $13,265
Jonas Hiller (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $12,755
Karl Alzner $1,510,000 (1)
-Salary Remaining : $7,704
Mark Fraser $1,500,000 (1)
-Salary Remaining : $7,653
Chay Genoway (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $7,653
T.J. Galiardi $1,150,000 (3)
-Salary Remaining : $5,867
Erik Gustafsson $1,110,000 (1)
-Salary Remaining : $5,663
Michal Neuvirth $1,000,000 (2)
-Salary Remaining : $5,102
Jonas Gustavsson (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $5,102
Jake Gardiner $950,000 (2)
-Salary Remaining : $4,847
Chris Kreider $850,000 (2)
-Salary Remaining : $4,337
Brian Dumoulin $850,000 (2)
-Salary Remaining : $4,337
Patrik Berglund $835,000 (3)
-Salary Remaining : $4,260
Robert Nilsson (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $4,082
Landon Ferraro $700,000 (1)
-Salary Remaining : $3,571
Kyle Okposo $500,000 (2)
-Salary Remaining : $2,551
Anton Lander $400,000 (1)
-Salary Remaining : $2,041
Total Pro Players28
Salary Commitment
Year 17 : $83,095,000
Year 18 : $53,735,000
Year 19 : $24,485,000
Year 20 : $14,000,000
Salary Average Commitment
Year 17 : $83,095,000
Year 18 : $53,735,000
Year 19 : $24,485,000
Year 20 : $14,000,000
Salary Cap with 1 Way Contract
Year 17 : $83,095,000
Year 18 : $53,735,000
Year 19 : $24,485,000
Year 20 : $14,000,000

Farm Players Salaries

Jakub Kindl $150,000 (2)
Salary Remaining : $765
Elias Lindholm $125,000 (3)
Salary Remaining : $638
Jaccob Slavin $125,000 (2)
Salary Remaining : $638
Matthew Tkachuk $125,000 (3)
Salary Remaining : $638
Michael Sgarbossa $85,000 (3)
Salary Remaining : $434
Joseph Blandisi $85,000 (2)
Salary Remaining : $434
Jared Cowen $85,000 (1)
Salary Remaining : $434
Radek Faksa $85,000 (2)
Salary Remaining : $434
Brett Pesce $85,000 (2)
Salary Remaining : $434
Nick Bjugstad $85,000 (1)
Salary Remaining : $434
Stefan Noesen $70,000 (3)
Salary Remaining : $357
Marko Dano $70,000 (1)
Salary Remaining : $357
Michael Paliotta $70,000 (1)
Salary Remaining : $357
Michal Rozsival $65,000 (1)
Salary Remaining : $332
John Mitchell $65,000 (1)
Salary Remaining : $332
Marek Mazanec $60,000 (1)
Salary Remaining : $306
Anton Rodin $60,000 (3)
Salary Remaining : $306
Sebastian Aho $60,000 (3)
Salary Remaining : $306
Andreas Athanasiou $50,000 (3)
Salary Remaining : $255
Rasmus Andersson $40,000 (3)
Salary Remaining : $204
Total Farm Players20
Salary Commitment
Year 17 : $1,645,000
Year 18 : $1,145,000
Year 19 : $615,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,645,000
Year 18 : $1,145,000
Year 19 : $615,000
Year 20 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6148 - $92 - 5,795 - 94.26%
Level 2: 5030 - $54 - 4,759 - 94.61%
Level 3: 2049 - $31 - 1,926 - 94.00%
Level 4: 4099 - $21 - 3,896 - 95.06%
Luxury : 1304 - $178 - 1,238 - 94.96%
Total Capacity :18630
Farm
Farm Level 1: 2000 - $100 - 1,498 - 74.89%
Farm Level 2: 1000 - $50 - 758 - 75.83%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,615 - 94.55%
Average Income per Game$1,209,704
Year to Date Revenue$48,388,154
Farm
Home Games Left0
Average Attendance - %2,256 - 75.21%
Average Income per Game$197,084
Year to Date Revenue$7,883,344

Expense

Pro Players Total Salaries$74,486,867
Farm Players Total Salaries$2,384,550
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$77,184,078
Farm Year To Date Expenses$2,364,968
Pro Salary Cap To Date$77,184,078
Farm Salary Cap To Date$2,364,968

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$380,035
Pro Estimated Expenses$380,035
Farm Remaining Season Days1
Farm Expenses Per Days$12,166
Farm Estimated Expenses$12,166
Estimated Season Expenses$392,201
Current Bank Account$28,922,272
Projected Bank Account$28,530,071

Pro Players Salaries

Ondrej Palat (1 Way Contract) $7,750,000 (3)
-Salary Remaining : $39,541
Kari Lehtonen (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $38,776
Brayden Schenn (1 Way Contract) $6,391,667 (4)
-Salary Remaining : $32,611
Kyle Turris (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $30,612
Matt Duchene (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $25,255
Cam Atkinson (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $25,000
Thomas Vanek (1 Way Contract) $4,795,000 (1)
-1 Way Contract Salary Cap : $4,795,000
-Salary Remaining : $24,464
Milan Lucic (1 Way Contract) $4,186,000 (2)
-Salary Remaining : $21,357
Gabriel Bourque $4,000,000 (2)
-Salary Remaining : $20,408
Mark Borowiecki (1 Way Contract) $3,905,000 (2)
-Salary Remaining : $19,923
James Sheppard (1 Way Contract) $3,828,200 (1)
-1 Way Contract Salary Cap : $3,828,200
-Salary Remaining : $19,532
Eric Gelinas $2,850,000 (3)
-Salary Remaining : $14,541
Josh Manson $2,750,000 (4)
-Salary Remaining : $14,031
Ales Hemsky (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $11,480
Jonathan Bernier $1,125,000 (1)
-Salary Remaining : $5,740
Milan Michalek $1,000,000 (1)
-Salary Remaining : $5,102
Chris Wideman $900,000 (1)
-Salary Remaining : $4,592
Dalton Prout $850,000 (3)
-Salary Remaining : $4,337
Andy Chiodo (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $4,337
Ben Scrivens (1 Way Contract) $705,000 (1)
-1 Way Contract Salary Cap : $705,000
-Salary Remaining : $3,597
Valtteri Filppula $695,000 (1)
-Salary Remaining : $3,546
Erik Gustafsson $600,000 (2)
-Salary Remaining : $3,061
David Ullstrom $590,000 (3)
-Salary Remaining : $3,010
Spencer Machacek $515,000 (2)
-Salary Remaining : $2,628
Liam Reddox (1 Way Contract) $501,000 (1)
-1 Way Contract Salary Cap : $501,000
-Salary Remaining : $2,556
Total Pro Players25
Salary Commitment
Year 17 : $74,486,867
Year 18 : $47,537,667
Year 19 : $21,181,667
Year 20 : $9,141,667
Salary Average Commitment
Year 17 : $74,486,867
Year 18 : $47,537,667
Year 19 : $21,181,667
Year 20 : $9,141,667
Salary Cap with 1 Way Contract
Year 17 : $74,486,867
Year 18 : $47,537,667
Year 19 : $21,181,667
Year 20 : $9,141,667

Farm Players Salaries

Jimmy Howard $230,000 (1)
Salary Remaining : $1,173
Anthony Bitetto $185,000 (3)
Salary Remaining : $944
Braydon Coburn $150,000 (2)
Salary Remaining : $765
Trevor Lewis $139,500 (1)
Salary Remaining : $712
Joe Vitale $122,700 (1)
Salary Remaining : $626
B.J. Crombeen $109,350 (1)
Salary Remaining : $558
Oscar Klefbom $100,000 (3)
Salary Remaining : $510
Dustin Jeffrey $100,000 (1)
Salary Remaining : $510
Mason Raymond $100,000 (1)
Salary Remaining : $510
Matt Cullen $99,500 (1)
Salary Remaining : $508
Alex Burrows $99,500 (1)
Salary Remaining : $508
Cody McLeod $97,500 (1)
Salary Remaining : $497
Colten Teubert $90,000 (4)
Salary Remaining : $459
Cody Bass $89,500 (1)
Salary Remaining : $457
P.A. Parenteau $89,500 (1)
Salary Remaining : $457
Derek Grant $89,500 (1)
Salary Remaining : $457
Mark Pysyk $85,000 (3)
Salary Remaining : $434
Colby Cohen $83,500 (4)
Salary Remaining : $426
Jason Chimera $79,500 (1)
Salary Remaining : $406
Tom Gilbert $75,000 (1)
Salary Remaining : $383
Kaspars Daugavins $70,000 (2)
Salary Remaining : $357
Mackenzie Skapski $50,000 (1)
Salary Remaining : $255
Brian Strait $50,000 (2)
Salary Remaining : $255
Total Farm Players23
Salary Commitment
Year 17 : $2,384,550
Year 18 : $813,500
Year 19 : $543,500
Year 20 : $173,500
Salary Average Commitment
Year 17 : $2,384,550
Year 18 : $813,500
Year 19 : $543,500
Year 20 : $173,500

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirstOntario Centre
Level 1: 5737 - $95 - 5,288 - 92.17%
Level 2: 4693 - $55 - 4,585 - 97.71%
Level 3: 1912 - $33 - 1,750 - 91.55%
Level 4: 3824 - $20 - 3,781 - 98.88%
Luxury : 1217 - $190 - 1,108 - 91.05%
Total Capacity :17383
Farm
Farm Level 1: 2000 - $99 - 1,485 - 74.26%
Farm Level 2: 1000 - $45 - 744 - 74.36%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,513 - 95.00%
Average Income per Game$1,153,413
Year to Date Revenue$46,136,524
Farm
Home Games Left0
Average Attendance - %2,229 - 74.30%
Average Income per Game$189,528
Year to Date Revenue$7,581,129

Expense

Pro Players Total Salaries$88,079,000
Farm Players Total Salaries$2,839,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$82,308,416
Farm Year To Date Expenses$2,386,748
Pro Salary Cap To Date$82,308,416
Farm Salary Cap To Date$2,386,748

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$449,383
Pro Estimated Expenses$449,383
Farm Remaining Season Days1
Farm Expenses Per Days$14,485
Farm Estimated Expenses$14,485
Estimated Season Expenses$463,868
Current Bank Account$70,614,213
Projected Bank Account$70,150,345

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $13,000,000 (1)
-Salary Remaining : $66,327
Travis Hamonic (1 Way Contract) $9,450,000 (4)
-Salary Remaining : $48,214
Jordan Eberle (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $43,367
Mike Green (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $40,816
Jonathan Huberdeau (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $38,265
Cam Fowler (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $28,061
Ryan Miller (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $25,510
Ryan McDonagh (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $22,959
Thomas Greiss $4,500,000 (3)
-Salary Remaining : $22,959
Claude Giroux (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $20,408
Marco Scandella (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $14,541
Kyle Quincey (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $10,204
Jared Spurgeon $2,000,000 (2)
-Salary Remaining : $10,204
Mike Cammalleri $1,779,000 (1)
-Salary Remaining : $9,077
Artem Anisimov $1,750,000 (4)
-Salary Remaining : $8,929
Martin Hanzal (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $8,929
Jack Eichel $1,500,000 (3)
-Salary Remaining : $7,653
Filip Forsberg $1,000,000 (1)
-Salary Remaining : $5,102
Peter Holland $850,000 (1)
-Salary Remaining : $4,337
Erik Condra $650,000 (1)
-Salary Remaining : $3,316
Paul Byron $600,000 (3)
-Salary Remaining : $3,061
Zach Hyman $500,000 (2)
-Salary Remaining : $2,551
Erik Haula $500,000 (2)
-Salary Remaining : $2,551
Justin Schultz $400,000 (1)
-Salary Remaining : $2,041
Total Pro Players24
Salary Commitment
Year 17 : $88,079,000
Year 18 : $55,800,000
Year 19 : $29,300,000
Year 20 : $11,200,000
Salary Average Commitment
Year 17 : $80,879,000
Year 18 : $48,600,000
Year 19 : $29,300,000
Year 20 : $11,200,000
Salary Cap with 1 Way Contract
Year 17 : $88,079,000
Year 18 : $55,800,000
Year 19 : $29,300,000
Year 20 : $11,200,000

Farm Players Salaries

Mike Kostka $1,000,000 (2)
Salary Remaining : $5,102
Chad Johnson $210,000 (1)
Salary Remaining : $1,071
Mitch Marner $125,000 (3)
Salary Remaining : $638
Kyle Chipchura $99,000 (1)
Salary Remaining : $505
Andreas Martinsen $85,000 (3)
Salary Remaining : $434
John McFarland $85,000 (2)
Salary Remaining : $434
Mike Brown $80,000 (1)
Salary Remaining : $408
Tom Kostopoulos $80,000 (1)
Salary Remaining : $408
Brett Sutter $80,000 (1)
Salary Remaining : $408
Alexander Steen $75,000 (2)
Salary Remaining : $383
Mattias Janmark $70,000 (2)
Salary Remaining : $357
Damon Severson $70,000 (3)
Salary Remaining : $357
Brooks Laich $60,000 (1)
Salary Remaining : $306
Matt Murray $60,000 (3)
Salary Remaining : $306
Dylan Demelo $60,000 (3)
Salary Remaining : $306
Mike Angelidis $60,000 (1)
Salary Remaining : $306
Shawn Matthias $60,000 (3)
Salary Remaining : $306
Nick Cousins $60,000 (2)
Salary Remaining : $306
Lucas Lessio $60,000 (2)
Salary Remaining : $306
Jordan Weal $60,000 (3)
Salary Remaining : $306
Petter Granberg $50,000 (2)
Salary Remaining : $255
Nikita Soshnikov $50,000 (3)
Salary Remaining : $255
Adam Pelech $40,000 (3)
Salary Remaining : $204
Matt O'Connor $40,000 (3)
Salary Remaining : $204
Nicolas Deslauriers $40,000 (1)
Salary Remaining : $204
Roman Polak $40,000 (1)
Salary Remaining : $204
Josh Leivo $40,000 (3)
Salary Remaining : $204
Total Farm Players27
Salary Commitment
Year 17 : $2,839,000
Year 18 : $1,190,000
Year 19 : $690,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,839,000
Year 18 : $1,190,000
Year 19 : $690,000
Year 20 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameSTAPLES Center
Level 1: 6016 - $93 - 5,686 - 94.52%
Level 2: 4922 - $50 - 4,191 - 85.15%
Level 3: 2005 - $29 - 1,762 - 87.90%
Level 4: 4011 - $20 - 3,651 - 91.01%
Luxury : 1276 - $192 - 1,090 - 85.43%
Total Capacity :18230
Farm
Farm Level 1: 1500 - $90 - 1,120 - 74.68%
Farm Level 2: 1500 - $37 - 1,107 - 73.82%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,380 - 89.85%
Average Income per Game$1,165,390
Year to Date Revenue$46,615,590
Farm
Home Games Left0
Average Attendance - %2,227 - 74.25%
Average Income per Game$148,032
Year to Date Revenue$5,921,262

Expense

Pro Players Total Salaries$52,950,000
Farm Players Total Salaries$2,921,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$58,579,872
Farm Year To Date Expenses$4,500,667
Pro Salary Cap To Date$58,579,872
Farm Salary Cap To Date$4,500,667

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$270,153
Pro Estimated Expenses$270,153
Farm Remaining Season Days1
Farm Expenses Per Days$14,903
Farm Estimated Expenses$14,903
Estimated Season Expenses$285,056
Current Bank Account$63,239,875
Projected Bank Account$62,954,819

Pro Players Salaries

Ryan Kesler (1 Way Contract) $15,500,000 (1)
-Salary Remaining : $79,082
Keith Yandle (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $33,163
Jake Muzzin (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $25,510
Nick Palmieri (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $25,510
Kyle Clifford (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $16,582
Adam Larsson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $15,306
Alex Killorn $2,750,000 (2)
-Salary Remaining : $14,031
Brandon McMillan $1,750,000 (1)
-Salary Remaining : $8,929
Erik Gudbranson $1,250,000 (1)
-Salary Remaining : $6,378
J.T. Miller $1,000,000 (3)
-Salary Remaining : $5,102
Devin Setoguchi $1,000,000 (3)
-Salary Remaining : $5,102
Dave Bolland $750,000 (3)
-Salary Remaining : $3,827
Brock Nelson $700,000 (2)
-Salary Remaining : $3,571
Petr Mrazek $600,000 (2)
-Salary Remaining : $3,061
Conor Sheary $600,000 (3)
-Salary Remaining : $3,061
Paul Thompson $500,000 (3)
-Salary Remaining : $2,551
Spencer Abbott $500,000 (2)
-Salary Remaining : $2,551
Jesse Winchester $500,000 (1)
-Salary Remaining : $2,551
David Jones $500,000 (1)
-Salary Remaining : $2,551
Brandon Davidson $500,000 (2)
-Salary Remaining : $2,551
Mark Arcobello $500,000 (1)
-Salary Remaining : $2,551
John-Michael Liles $500,000 (1)
-Salary Remaining : $2,551
Martin Jones $400,000 (1)
-Salary Remaining : $2,041
Klas Dahlbeck $400,000 (1)
-Salary Remaining : $2,041
Total Pro Players24
Salary Commitment
Year 17 : $52,950,000
Year 18 : $12,150,000
Year 19 : $7,100,000
Year 20 : $0
Salary Average Commitment
Year 17 : $52,950,000
Year 18 : $12,150,000
Year 19 : $7,100,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $52,950,000
Year 18 : $12,150,000
Year 19 : $7,100,000
Year 20 : $0

Farm Players Salaries

Nic Dowd $500,000 (3)
Salary Remaining : $2,551
Ryan Hamilton $500,000 (1)
Salary Remaining : $2,551
Jay McClement $500,000 (3)
Salary Remaining : $2,551
Max Domi $125,000 (3)
Salary Remaining : $638
Devin Shore $85,000 (3)
Salary Remaining : $434
Nick Schmaltz $85,000 (3)
Salary Remaining : $434
Phillip Danault $70,000 (3)
Salary Remaining : $357
Andrew Copp $60,000 (1)
Salary Remaining : $306
Darcy Kuemper $60,000 (4)
Salary Remaining : $306
Cameron Gaunce $50,000 (2)
Salary Remaining : $255
Gabriel Dumont $50,000 (3)
Salary Remaining : $255
Andy Andreoff $50,000 (3)
Salary Remaining : $255
Chris Didomenico $50,000 (3)
Salary Remaining : $255
Brandon Manning $50,000 (2)
Salary Remaining : $255
Andrew Bodnarchuk $50,000 (1)
Salary Remaining : $255
Buddy Robinson $50,000 (3)
Salary Remaining : $255
Matt Bartkowski $50,000 (2)
Salary Remaining : $255
Jason Garrison $50,000 (1)
Salary Remaining : $255
Greg Pateryn $50,000 (3)
Salary Remaining : $255
Daniel Taylor $50,000 (3)
Salary Remaining : $255
Anders Nilsson $50,000 (2)
Salary Remaining : $255
Bobby Farnham $50,000 (2)
Salary Remaining : $255
Jeremy Smith $50,000 (3)
Salary Remaining : $255
Adam Pardy $50,000 (1)
Salary Remaining : $255
Julian Melchiori $50,000 (3)
Salary Remaining : $255
Tim Schaller $48,000 (3)
Salary Remaining : $245
Curtis McKenzie $48,000 (3)
Salary Remaining : $245
Viktor Arvidsson $40,000 (3)
Salary Remaining : $204
Total Farm Players28
Salary Commitment
Year 17 : $2,921,000
Year 18 : $1,311,000
Year 19 : $1,061,000
Year 20 : $60,000
Salary Average Commitment
Year 17 : $2,921,000
Year 18 : $1,311,000
Year 19 : $1,061,000
Year 20 : $60,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7020 - $76 - 6,082 - 86.63%
Level 2: 5744 - $47 - 4,912 - 85.52%
Level 3: 2340 - $25 - 2,066 - 88.27%
Level 4: 4680 - $12 - 4,328 - 92.47%
Luxury : 1489 - $160 - 1,267 - 85.06%
Total Capacity :21273
Farm
Farm Level 1: 2000 - $64 - 1,519 - 75.97%
Farm Level 2: 1000 - $14 - 761 - 76.11%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,654 - 87.69%
Average Income per Game$1,044,146
Year to Date Revenue$41,765,832
Farm
Home Games Left0
Average Attendance - %2,281 - 76.02%
Average Income per Game$113,294
Year to Date Revenue$4,531,756

Expense

Pro Players Total Salaries$63,770,999
Farm Players Total Salaries$1,271,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$63,185,907
Farm Year To Date Expenses$1,264,626
Pro Salary Cap To Date$63,185,907
Farm Salary Cap To Date$1,264,626

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$325,362
Pro Estimated Expenses$325,362
Farm Remaining Season Days1
Farm Expenses Per Days$6,485
Farm Estimated Expenses$6,485
Estimated Season Expenses$331,847
Current Bank Account$55,652,782
Projected Bank Account$55,320,935

Pro Players Salaries

David Krejci (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $39,541
Phil Kessel (1 Way Contract) $6,999,999 (2)
-Salary Remaining : $35,714
Jeff Petry (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $28,061
Brad Marchand (1 Way Contract) $4,400,000 (3)
-Salary Remaining : $22,449
David Savard (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $17,857
Rob Klinkhammer (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $16,582
Roman Josi (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $15,306
Eric Gryba (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $15,306
Matthew Corrente (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $14,031
Akim Aliu (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $12,755
Reto Berra $2,411,000 (3)
-Salary Remaining : $12,301
David Desharnais $2,150,000 (1)
-Salary Remaining : $10,969
James Reimer $2,000,000 (1)
-Salary Remaining : $10,204
Tom Pyatt $2,000,000 (2)
-Salary Remaining : $10,204
Zack Smith (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $8,929
Brandon Sutter $1,250,000 (4)
-Salary Remaining : $6,378
Justin Falk $1,250,000 (4)
-Salary Remaining : $6,378
Dwight King $1,010,000 (2)
-Salary Remaining : $5,153
Brad Richardson $900,000 (1)
-Salary Remaining : $4,592
Ladislav Smid (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $4,337
Ryan Ellis $850,000 (1)
-Salary Remaining : $4,337
Niklas Backstrom (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $3,827
Kevin Hayes $700,000 (1)
-Salary Remaining : $3,571
Jiri Novotny (1 Way Contract) $620,000 (1)
-1 Way Contract Salary Cap : $620,000
-Salary Remaining : $3,163
Ladislav Nagy (1 Way Contract) $570,000 (1)
-1 Way Contract Salary Cap : $570,000
-Salary Remaining : $2,908
Jim O'Brien $560,000 (1)
-Salary Remaining : $2,857
Rostislav Olesz (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Kevin Porter $500,000 (1)
-Salary Remaining : $2,551
Casey Wellman (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Total Pro Players29
Salary Commitment
Year 17 : $63,770,999
Year 18 : $21,820,999
Year 19 : $9,311,000
Year 20 : $2,500,000
Salary Average Commitment
Year 17 : $63,770,999
Year 18 : $21,820,999
Year 19 : $9,311,000
Year 20 : $2,500,000
Salary Cap with 1 Way Contract
Year 17 : $63,770,999
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 : $969
Patrick Eaves $131,000 (1)
Salary Remaining : $668
Matt Dumba $100,000 (3)
Salary Remaining : $510
Victor Bartley $90,000 (3)
Salary Remaining : $459
Alexander Wennberg $85,000 (3)
Salary Remaining : $434
Colin Miller $85,000 (2)
Salary Remaining : $434
John Gibson $85,000 (3)
Salary Remaining : $434
Trevor Carrick $85,000 (2)
Salary Remaining : $434
Andrew Campbell $60,000 (2)
Salary Remaining : $306
Garret Sparks $60,000 (2)
Salary Remaining : $306
Nate Guenin $60,000 (1)
Salary Remaining : $306
Carter Camper $50,000 (2)
Salary Remaining : $255
Byron Froese $50,000 (3)
Salary Remaining : $255
Tobias Rieder $50,000 (2)
Salary Remaining : $255
Chris Porter $50,000 (1)
Salary Remaining : $255
Evan Rodrigues $40,000 (2)
Salary Remaining : $204
Total Farm Players16
Salary Commitment
Year 17 : $1,271,000
Year 18 : $840,000
Year 19 : $410,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,271,000
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 - 5,033 - 96.56%
Level 2: 4265 - $62 - 3,646 - 85.49%
Level 3: 1737 - $34 - 1,629 - 93.79%
Level 4: 3475 - $22 - 3,266 - 93.99%
Luxury : 1106 - $185 - 1,106 - 100.00%
Total Capacity :15795
Farm
Farm Level 1: 2250 - $100 - 1,596 - 70.95%
Farm Level 2: 1250 - $50 - 818 - 65.41%
Farm Total Capacity :3500

Income

Home Games Left0
Average Attendance - %14,680 - 92.94%
Average Income per Game$1,087,801
Year to Date Revenue$43,512,048
Farm
Home Games Left0
Average Attendance - %2,414 - 68.97%
Average Income per Game$210,542
Year to Date Revenue$8,421,685

Expense

Pro Players Total Salaries$92,595,100
Farm Players Total Salaries$1,718,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$92,995,500
Farm Year To Date Expenses$1,775,973
Pro Salary Cap To Date$92,995,500
Farm Salary Cap To Date$1,775,973

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$472,424
Pro Estimated Expenses$472,424
Farm Remaining Season Days1
Farm Expenses Per Days$8,770
Farm Estimated Expenses$8,770
Estimated Season Expenses$481,194
Current Bank Account$126,195,912
Projected Bank Account$125,714,718

Pro Players Salaries

Taylor Hall (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $61,224
Tyler Seguin (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $61,224
Jamie Benn (1 Way Contract) $8,000,100 (1)
-Salary Remaining : $40,817
Mikhail Grabovski (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $33,163
Steve Mason (1 Way Contract) $5,650,000 (1)
-Salary Remaining : $28,827
Dmitry Orlov (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $25,510
Craig Smith (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $25,510
Pekka Rinne (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $22,959
Jeff Zatkoff (1 Way Contract) $4,200,000 (1)
-1 Way Contract Salary Cap : $4,200,000
-Salary Remaining : $21,429
Daniel Girardi (1 Way Contract) $3,515,000 (2)
-Salary Remaining : $17,934
Sami Vatanen (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $16,837
Drew Stafford (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $16,582
Jonathon Blum (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $15,306
Leo Komarov $2,800,000 (2)
-Salary Remaining : $14,286
T.J. Brodie $2,730,000 (3)
-Salary Remaining : $13,929
Justin Abdelkader $2,100,000 (1)
-Salary Remaining : $10,714
Keith Aulie $1,750,000 (3)
-Salary Remaining : $8,929
Auston Matthews $1,500,000 (3)
-Salary Remaining : $7,653
Beau Bennett $850,000 (2)
-Salary Remaining : $4,337
Louis Domingue $850,000 (3)
-Salary Remaining : $4,337
Yannick Weber $800,000 (1)
-Salary Remaining : $4,082
Zemgus Girgensons $700,000 (1)
-Salary Remaining : $3,571
Nate Schmidt $550,000 (4)
-Salary Remaining : $2,806
Matt Martin $550,000 (1)
-Salary Remaining : $2,806
Frans Nielsen (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Casey Cizikas $500,000 (2)
-Salary Remaining : $2,551
Oscar Lindberg $500,000 (2)
-Salary Remaining : $2,551
Total Pro Players27
Salary Commitment
Year 17 : $92,595,100
Year 18 : $55,595,000
Year 19 : $10,680,000
Year 20 : $3,850,000
Salary Average Commitment
Year 17 : $92,595,100
Year 18 : $55,595,000
Year 19 : $10,680,000
Year 20 : $3,850,000
Salary Cap with 1 Way Contract
Year 17 : $92,595,100
Year 18 : $55,595,000
Year 19 : $10,680,000
Year 20 : $3,850,000

Farm Players Salaries

Sven Baertschi $300,000 (3)
Salary Remaining : $1,531
Jannik Hansen $135,000 (1)
Salary Remaining : $689
Seth Jones $125,000 (1)
Salary Remaining : $638
Zach Werenski $100,000 (3)
Salary Remaining : $510
Jake Dotchin $85,000 (3)
Salary Remaining : $434
Alex Grant $85,000 (1)
Salary Remaining : $434
Travis Zajac $80,000 (1)
Salary Remaining : $408
Greg McKegg $60,000 (2)
Salary Remaining : $306
Rickard Rakell $60,000 (1)
Salary Remaining : $306
Scott Mayfield $60,000 (3)
Salary Remaining : $306
Xavier Ouellet $60,000 (3)
Salary Remaining : $306
Allen York $58,900 (3)
Salary Remaining : $301
David Warsofsky $55,000 (3)
Salary Remaining : $281
Nathan Lieuwen $55,000 (4)
Salary Remaining : $281
James Wisniewski $50,000 (1)
Salary Remaining : $255
Rod Pelley $50,000 (1)
Salary Remaining : $255
David Backes $50,000 (2)
Salary Remaining : $255
Matt Nieto $50,000 (1)
Salary Remaining : $255
Jordan Nolan $40,000 (1)
Salary Remaining : $204
Anthony Peluso $40,000 (2)
Salary Remaining : $204
Michael Ferland $40,000 (4)
Salary Remaining : $204
Michael Latta $40,000 (4)
Salary Remaining : $204
Seth Helgeson $40,000 (3)
Salary Remaining : $204
Total Farm Players23
Salary Commitment
Year 17 : $1,718,900
Year 18 : $1,043,900
Year 19 : $893,900
Year 20 : $135,000
Salary Average Commitment
Year 17 : $1,718,900
Year 18 : $1,043,900
Year 19 : $893,900
Year 20 : $135,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6006 - $95 - 5,280 - 87.91%
Level 2: 4914 - $55 - 4,694 - 95.53%
Level 3: 2002 - $35 - 1,653 - 82.57%
Level 4: 4004 - $20 - 3,851 - 96.17%
Luxury : 1274 - $180 - 1,234 - 96.82%
Total Capacity :18200
Farm
Farm Level 1: 2000 - $90 - 1,503 - 75.14%
Farm Level 2: 1000 - $50 - 755 - 75.48%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,712 - 91.82%
Average Income per Game$1,172,530
Year to Date Revenue$46,901,201
Farm
Home Games Left0
Average Attendance - %2,258 - 75.25%
Average Income per Game$181,639
Year to Date Revenue$7,265,561

Expense

Pro Players Total Salaries$69,240,171
Farm Players Total Salaries$3,655,800
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$62,010,905
Farm Year To Date Expenses$2,771,514
Pro Salary Cap To Date$62,010,905
Farm Salary Cap To Date$2,771,514

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$353,266
Pro Estimated Expenses$353,266
Farm Remaining Season Days1
Farm Expenses Per Days$18,652
Farm Estimated Expenses$18,652
Estimated Season Expenses$371,918
Current Bank Account$147,971,954
Projected Bank Account$147,600,036

Pro Players Salaries

Evander Kane (1 Way Contract) $11,500,000 (2)
-Salary Remaining : $58,673
Kris Letang (1 Way Contract) $11,500,000 (1)
-Salary Remaining : $58,673
Olli Maatta (1 Way Contract) $9,000,000 (4)
-1 Way Contract Salary Cap : $9,000,000
-Salary Remaining : $45,918
Jonathan Quick (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $31,888
Kris Versteeg (1 Way Contract) $4,039,271 (2)
-Salary Remaining : $20,609
Stu Bickel (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $15,306
Riley Sheahan (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $15,306
Joe Thornton (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $15,306
Sam Gagner (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $15,306
Cody Franson (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $12,755
Jamie Doornbosch $1,800,000 (2)
-Salary Remaining : $9,184
Bobby Butler $1,530,900 (1)
-Salary Remaining : $7,811
Jimmy Hayes $1,500,000 (2)
-Salary Remaining : $7,653
Reilly Smith $1,370,000 (3)
-Salary Remaining : $6,990
Jyrki Jokipakka $700,000 (1)
-Salary Remaining : $3,571
Tom Kuhnhackl $600,000 (2)
-Salary Remaining : $3,061
Chris Tanev $550,000 (2)
-Salary Remaining : $2,806
Alexander Frolov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Blair Jones $500,000 (1)
-Salary Remaining : $2,551
Jori Lehtera $500,000 (4)
-Salary Remaining : $2,551
Chris Tierney $500,000 (1)
-Salary Remaining : $2,551
Dan Sexton (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Nicklas Bergfors $500,000 (4)
-Salary Remaining : $2,551
Sebastien Caron (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Eddie Lack $500,000 (4)
-Salary Remaining : $2,551
Mark Stone (Out of Payroll) $500,000 (1)
-Salary Remaining : $2,551
Andrej Sustr $400,000 (1)
-Salary Remaining : $2,041
Total Pro Players27
Salary Commitment
Year 17 : $69,740,171
Year 18 : $40,859,271
Year 19 : $17,870,000
Year 20 : $13,500,000
Salary Average Commitment
Year 17 : $69,740,171
Year 18 : $40,859,271
Year 19 : $17,870,000
Year 20 : $13,500,000
Salary Cap with 1 Way Contract
Year 17 : $69,740,171
Year 18 : $40,859,271
Year 19 : $17,870,000
Year 20 : $13,500,000

Farm Players Salaries

Patrick Marleau $2,000,000 (1)
Salary Remaining : $10,204
Patrik Laine $150,000 (3)
Salary Remaining : $765
Ben Bishop $150,000 (4)
Salary Remaining : $765
Jonas Brodin $100,000 (1)
Salary Remaining : $510
Brian Boyle $90,000 (3)
Salary Remaining : $459
Nikita Zadorov $85,000 (1)
Salary Remaining : $434
Vladislav Namestnikov $85,000 (1)
Salary Remaining : $434
Andrei Vasilevskiy $85,000 (3)
Salary Remaining : $434
Miikka Salomaki $60,000 (1)
Salary Remaining : $306
Zach Trotman $60,000 (1)
Salary Remaining : $306
Pierre-Edouard Bellemare $53,600 (3)
Salary Remaining : $273
Marc Methot $53,600 (3)
Salary Remaining : $273
Torrey Mitchell $53,600 (3)
Salary Remaining : $273
Jeff Schultz $50,000 (1)
Salary Remaining : $255
Johnny Oduya $50,000 (1)
Salary Remaining : $255
Chris Kunitz $50,000 (2)
Salary Remaining : $255
Joni Ortio $50,000 (1)
Salary Remaining : $255
Jaromir Jagr $50,000 (1)
Salary Remaining : $255
Brad Hunt $50,000 (1)
Salary Remaining : $255
Keegan Lowe $50,000 (1)
Salary Remaining : $255
Scottie Upshall $50,000 (3)
Salary Remaining : $255
Patrick Sharp $50,000 (2)
Salary Remaining : $255
Mitch Callahan $50,000 (1)
Salary Remaining : $255
Matt Hendricks $50,000 (2)
Salary Remaining : $255
Maxim Noreau $40,000 (1)
Salary Remaining : $204
Jay Rosehill $40,000 (1)
Salary Remaining : $204
Total Farm Players26
Salary Commitment
Year 17 : $3,655,800
Year 18 : $835,800
Year 19 : $685,800
Year 20 : $150,000
Salary Average Commitment
Year 17 : $3,655,800
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 - $95 - 5,739 - 89.11%
Level 2: 5270 - $45 - 4,890 - 92.79%
Level 3: 2147 - $29 - 2,036 - 94.81%
Level 4: 4294 - $22 - 3,817 - 88.88%
Luxury : 1367 - $190 - 1,194 - 87.31%
Total Capacity :19519
Farm
Farm Level 1: 2000 - $100 - 1,508 - 75.42%
Farm Level 2: 1000 - $50 - 739 - 73.92%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,675 - 90.55%
Average Income per Game$1,123,058
Year to Date Revenue$44,922,327
Farm
Home Games Left0
Average Attendance - %2,248 - 74.92%
Average Income per Game$197,187
Year to Date Revenue$7,887,493

Expense

Pro Players Total Salaries$81,965,600
Farm Players Total Salaries$6,162,143
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$88,069,278
Farm Year To Date Expenses$2,177,029
Pro Salary Cap To Date$88,069,278
Farm Salary Cap To Date$2,177,029

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$418,192
Pro Estimated Expenses$418,192
Farm Remaining Season Days1
Farm Expenses Per Days$31,440
Farm Estimated Expenses$31,440
Estimated Season Expenses$449,632
Current Bank Account$110,829,618
Projected Bank Account$110,379,986

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $15,750,000 (1)
-Salary Remaining : $80,357
Henrik Lundqvist (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $43,367
Alex Goligoski (1 Way Contract) $6,600,000 (1)
-Salary Remaining : $33,673
Luke Schenn (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $33,163
Jordan Staal (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $28,061
Ryan Callahan (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $25,510
Shea Weber (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $24,490
Mike Richards (1 Way Contract) $4,750,500 (2)
-1 Way Contract Salary Cap : $4,750,500
-Salary Remaining : $24,237
T.J. Oshie (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $22,449
Marian Gaborik (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $16,837
Dustin Byfuglien (1 Way Contract) $3,200,000 (2)
-1 Way Contract Salary Cap : $3,200,000
-Salary Remaining : $16,327
Craig Anderson $1,750,000 (2)
-Salary Remaining : $8,929
Nikolay Kulemin $1,525,000 (1)
-Salary Remaining : $7,781
Mathieu Perreault $1,430,000 (4)
-Salary Remaining : $7,296
Roman Cervenka (1 Way Contract) $1,150,000 (1)
-1 Way Contract Salary Cap : $1,150,000
-Salary Remaining : $5,867
Brett Connolly $1,000,000 (2)
-Salary Remaining : $5,102
Ty Wishart $935,000 (1)
-Salary Remaining : $4,770
Nate Thompson $650,000 (2)
-Salary Remaining : $3,316
Braden Holtby $650,000 (3)
-Salary Remaining : $3,316
Raphael Diaz (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $3,061
Jeremy Morin $600,000 (1)
-Salary Remaining : $3,061
Matt Tennyson $600,000 (1)
-Salary Remaining : $3,061
Ryan Spooner $600,000 (3)
-Salary Remaining : $3,061
Tyler Toffoli $600,000 (1)
-Salary Remaining : $3,061
Chris Summers $575,000 (1)
-Salary Remaining : $2,934
Sergei Kostitsyn (1 Way Contract) $500,100 (1)
-1 Way Contract Salary Cap : $500,100
-Salary Remaining : $2,552
Jayson Megna $500,000 (2)
-Salary Remaining : $2,551
Total Pro Players27
Salary Commitment
Year 17 : $81,965,600
Year 18 : $34,530,500
Year 19 : $9,180,000
Year 20 : $1,430,000
Salary Average Commitment
Year 17 : $81,965,600
Year 18 : $34,530,500
Year 19 : $9,180,000
Year 20 : $1,430,000
Salary Cap with 1 Way Contract
Year 17 : $81,965,600
Year 18 : $34,530,500
Year 19 : $9,180,000
Year 20 : $1,430,000

Farm Players Salaries

Mike Richards $4,750,500 (2)
Salary Remaining : $24,237
Nick Bonino $175,000 (1)
Salary Remaining : $893
Kevin Bieksa $155,643 (1)
Salary Remaining : $794
Mike Ribeiro $152,500 (1)
Salary Remaining : $778
Michael Leighton $130,000 (1)
Salary Remaining : $663
Colton Parayko $125,000 (2)
Salary Remaining : $638
Andrew Miller $95,000 (1)
Salary Remaining : $485
Scott Hartnell $90,000 (1)
Salary Remaining : $459
Lee Stempniak $85,000 (1)
Salary Remaining : $434
Chris Thorburn $65,000 (2)
Salary Remaining : $332
Alexei Emelin $60,000 (1)
Salary Remaining : $306
Curtis McElhinney $60,000 (1)
Salary Remaining : $306
Tanner Glass $57,500 (2)
Salary Remaining : $293
Drew Miller $55,000 (1)
Salary Remaining : $281
Adam Cracknell $55,000 (1)
Salary Remaining : $281
Dominic Moore $51,000 (1)
Salary Remaining : $260
Nikita Tryamkin (Out of Payroll) $50,000 (3)
Salary Remaining : $255
Total Farm Players17
Salary Commitment
Year 17 : $6,212,143
Year 18 : $772,550
Year 19 : $50,000
Year 20 : $0
Salary Average Commitment
Year 17 : $6,212,143
Year 18 : $772,550
Year 19 : $50,000
Year 20 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6069 - $94 - 5,742 - 94.61%
Level 2: 4983 - $54 - 4,711 - 94.54%
Level 3: 2090 - $33 - 1,806 - 86.42%
Level 4: 3979 - $22 - 3,473 - 87.28%
Luxury : 1266 - $185 - 1,226 - 96.83%
Total Capacity :18387
Farm
Farm Level 1: 2000 - $95 - 1,522 - 76.09%
Farm Level 2: 1000 - $45 - 740 - 74.02%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,958 - 92.23%
Average Income per Game$1,214,785
Year to Date Revenue$48,591,397
Farm
Home Games Left0
Average Attendance - %2,262 - 75.40%
Average Income per Game$186,769
Year to Date Revenue$7,470,765

Expense

Pro Players Total Salaries$75,165,002
Farm Players Total Salaries$1,190,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$74,814,427
Farm Year To Date Expenses$1,184,217
Pro Salary Cap To Date$74,814,427
Farm Salary Cap To Date$1,184,217

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$383,495
Pro Estimated Expenses$383,495
Farm Remaining Season Days1
Farm Expenses Per Days$6,074
Farm Estimated Expenses$6,074
Estimated Season Expenses$389,569
Current Bank Account$99,153,907
Projected Bank Account$98,764,338

Pro Players Salaries

Sidney Crosby (1 Way Contract) $15,500,000 (3)
-Salary Remaining : $79,082
Cam Ward (1 Way Contract) $8,750,000 (1)
-Salary Remaining : $44,643
Brent Burns (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $33,163
Patrick Kane (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $31,888
James Neal (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $25,510
Ryan Nugent-Hopkins (1 Way Contract) $4,665,000 (1)
-Salary Remaining : $23,801
John Carlson (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $21,684
Vladimir Sobotka (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $20,408
Matt Niskanen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $16,837
Mike Smith $2,200,000 (1)
-Salary Remaining : $11,224
Jiri Tlusty $2,000,000 (4)
-Salary Remaining : $10,204
Luca Sbisa $1,750,000 (1)
-Salary Remaining : $8,929
Kyle Palmieri $1,250,000 (3)
-Salary Remaining : $6,378
Connor Murphy $1,000,000 (3)
-Salary Remaining : $5,102
Michal Repik $1,000,000 (4)
-Salary Remaining : $5,102
Simon Despres $850,000 (1)
-Salary Remaining : $4,337
Quinton Howden $850,000 (2)
-Salary Remaining : $4,337
Dustin Boyd (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $3,061
Bryan Rust $600,000 (3)
-Salary Remaining : $3,061
Linus Omark (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $2,806
Brandon Yip (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $2,806
Marek Schwarz (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $2,806
Rob Schremp (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Marc-Antoine Pouliot (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Peter Regin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Nick Johnson (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Nikita Kucherov $400,000 (1)
-Salary Remaining : $2,041
Jake Guentzel $400,000 (3)
-Salary Remaining : $2,041
Jason Zucker $400,000 (1)
-Salary Remaining : $2,041
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 : $510
Samuel Morin $100,000 (3)
Salary Remaining : $510
Joe Morrow $100,000 (2)
Salary Remaining : $510
Mattias Tedenby $85,000 (1)
Salary Remaining : $434
Zack Kassian (Out of Payroll) $85,000 (2)
Salary Remaining : $434
Al Montoya $80,000 (1)
Salary Remaining : $408
Scott Harrington $70,000 (2)
Salary Remaining : $357
Matt Fraser $70,000 (1)
Salary Remaining : $357
Michal Jordan $60,000 (2)
Salary Remaining : $306
Zbynek Michalek $60,000 (1)
Salary Remaining : $306
Nicklas Jensen $60,000 (3)
Salary Remaining : $306
Trevor Daley $55,000 (1)
Salary Remaining : $281
Tyson Strachan $55,000 (1)
Salary Remaining : $281
Alex Stalock $55,000 (2)
Salary Remaining : $281
Dennis Rasmussen $50,500 (2)
Salary Remaining : $258
Ben Street $50,000 (1)
Salary Remaining : $255
Chris Vande Velde $50,000 (1)
Salary Remaining : $255
Kenny Agostino $50,000 (1)
Salary Remaining : $255
Scott Wilson $40,000 (3)
Salary Remaining : $204
Total Farm Players19
Salary Commitment
Year 17 : $1,275,500
Year 18 : $720,500
Year 19 : $200,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,275,500
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 - 5,769 - 95.73%
Level 2: 4930 - $55 - 4,695 - 95.24%
Level 3: 2008 - $29 - 1,948 - 97.02%
Level 4: 4017 - $19 - 3,825 - 95.23%
Luxury : 1278 - $175 - 1,232 - 96.37%
Total Capacity :18259
Farm
Farm Level 1: 2000 - $90 - 1,524 - 76.22%
Farm Level 2: 1000 - $39 - 744 - 74.38%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,469 - 95.67%
Average Income per Game$1,196,807
Year to Date Revenue$47,872,293
Farm
Home Games Left0
Average Attendance - %2,268 - 75.61%
Average Income per Game$176,296
Year to Date Revenue$7,051,843

Expense

Pro Players Total Salaries$111,933,200
Farm Players Total Salaries$2,194,075
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$97,857,491
Farm Year To Date Expenses$2,275,486
Pro Salary Cap To Date$97,857,491
Farm Salary Cap To Date$2,275,486

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$571,088
Pro Estimated Expenses$571,088
Farm Remaining Season Days1
Farm Expenses Per Days$11,194
Farm Estimated Expenses$11,194
Estimated Season Expenses$582,282
Current Bank Account$61,015,477
Projected Bank Account$60,433,195

Pro Players Salaries

Nazem Kadri (1 Way Contract) $11,600,000 (3)
-Salary Remaining : $59,184
Max Pacioretty (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $51,020
Erik Karlsson (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $51,020
Logan Couture (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $45,918
Marc-Andre Fleury (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $45,918
Alex Pietrangelo (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $38,265
Andrew MacDonald (1 Way Contract) $6,300,000 (1)
-Salary Remaining : $32,143
Brent Seabrook (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $30,612
Jakub Voracek (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $28,061
Michael Del Zotto (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $22,959
Jeff Skinner (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $21,684
Rick Nash (1 Way Contract) $3,850,000 (2)
-Salary Remaining : $19,643
Robert Bortuzzo (1 Way Contract) $3,828,200 (1)
-Salary Remaining : $19,532
Slava Voynov (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $18,367
Jacob Josefson $2,750,000 (1)
-Salary Remaining : $14,031
Matt Halischuk (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $10,204
Steve Eminger $1,975,000 (1)
-Salary Remaining : $10,077
Aleksander Barkov $1,500,000 (2)
-Salary Remaining : $7,653
Karri Ramo $1,500,000 (1)
-Salary Remaining : $7,653
Tobias Enstrom $1,500,000 (2)
-Salary Remaining : $7,653
Andrei Loktionov $1,250,000 (3)
-Salary Remaining : $6,378
Lauri Korpikoski $1,080,000 (1)
-Salary Remaining : $5,510
Viktor Fasth (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $5,102
Calle Jarnkrok $700,000 (2)
-Salary Remaining : $3,571
Andrej Meszaros (1 Way Contract) $625,000 (1)
-1 Way Contract Salary Cap : $625,000
-Salary Remaining : $3,189
Nikita Nikitin (1 Way Contract) $625,000 (1)
-1 Way Contract Salary Cap : $625,000
-Salary Remaining : $3,189
Brandon Dubinsky $500,000 (1)
-Salary Remaining : $2,551
Total Pro Players27
Salary Commitment
Year 17 : $111,933,200
Year 18 : $58,000,000
Year 19 : $34,850,000
Year 20 : $0
Salary Average Commitment
Year 17 : $111,933,200
Year 18 : $58,000,000
Year 19 : $34,850,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $111,933,200
Year 18 : $58,000,000
Year 19 : $34,850,000
Year 20 : $0

Farm Players Salaries

Justin Braun $210,000 (1)
Salary Remaining : $1,071
Maxime Talbot $181,000 (2)
Salary Remaining : $923
Clarke MacArthur $150,000 (1)
Salary Remaining : $765
Josh Gorges $150,000 (1)
Salary Remaining : $765
Dale Weise $125,000 (2)
Salary Remaining : $638
Dan Hamhuis $125,000 (1)
Salary Remaining : $638
Marc-Andre Cliche $80,000 (2)
Salary Remaining : $408
Derek Ryan $75,000 (3)
Salary Remaining : $383
Nikita Nesterov $70,000 (1)
Salary Remaining : $357
Eric Tangradi $67,500 (2)
Salary Remaining : $344
Karl Stollery $66,675 (2)
Salary Remaining : $340
Kevin Poulin $66,675 (4)
Salary Remaining : $340
Eric O'Dell $66,675 (4)
Salary Remaining : $340
Leland Irving $66,675 (3)
Salary Remaining : $340
Colton Gillies $66,675 (3)
Salary Remaining : $340
Jordin Tootoo $65,000 (1)
Salary Remaining : $332
Dennis Seidenberg $62,500 (2)
Salary Remaining : $319
Joel Ward $62,500 (2)
Salary Remaining : $319
Stephen Gionta $62,500 (2)
Salary Remaining : $319
Jerry D'Amigo $60,000 (2)
Salary Remaining : $306
Nick Tarnasky $56,000 (2)
Salary Remaining : $286
Tomas Vincour $55,000 (2)
Salary Remaining : $281
Carl Soderberg $53,700 (3)
Salary Remaining : $274
Zac Dalpe $50,000 (1)
Salary Remaining : $255
Chris Conner $50,000 (3)
Salary Remaining : $255
Maxime Fortunus $50,000 (2)
Salary Remaining : $255
Total Farm Players26
Salary Commitment
Year 17 : $2,194,075
Year 18 : $1,374,075
Year 19 : $445,400
Year 20 : $133,350
Salary Average Commitment
Year 17 : $2,194,075
Year 18 : $1,374,075
Year 19 : $445,400
Year 20 : $133,350

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5795 - $100 - 4,618 - 79.70%
Level 2: 4742 - $60 - 3,843 - 81.03%
Level 3: 1932 - $35 - 1,536 - 79.49%
Level 4: 3864 - $25 - 2,642 - 68.37%
Luxury : 1229 - $200 - 973 - 79.14%
Total Capacity :17562
Farm
Farm Level 1: 2000 - $85 - 1,478 - 73.91%
Farm Level 2: 1000 - $50 - 756 - 75.56%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,611 - 77.50%
Average Income per Game$1,077,969
Year to Date Revenue$43,118,757
Farm
Home Games Left0
Average Attendance - %2,234 - 74.46%
Average Income per Game$170,003
Year to Date Revenue$6,800,108

Expense

Pro Players Total Salaries$75,450,500
Farm Players Total Salaries$2,400,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$82,700,691
Farm Year To Date Expenses$1,974,122
Pro Salary Cap To Date$82,700,691
Farm Salary Cap To Date$1,974,122

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$384,952
Pro Estimated Expenses$384,952
Farm Remaining Season Days1
Farm Expenses Per Days$12,245
Farm Estimated Expenses$12,245
Estimated Season Expenses$397,197
Current Bank Account$68,555,720
Projected Bank Account$68,158,523

Pro Players Salaries

John Tavares (1 Way Contract) $11,500,000 (2)
-Salary Remaining : $58,673
Gabriel Landeskog (1 Way Contract) $6,000,000 (2)
-1 Way Contract Salary Cap : $6,000,000
-Salary Remaining : $30,612
Philip Larsen (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $28,061
Brenden Dillon (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $22,959
Marcus Johansson $4,000,000 (2)
-Salary Remaining : $20,408
Brayden McNabb (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $19,133
Jack Johnson (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $19,133
Andrew Cogliano (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $17,857
Brian Elliott (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $17,857
Danny DeKeyser (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $16,582
Cory Schneider (1 Way Contract) $3,000,500 (2)
-1 Way Contract Salary Cap : $3,000,500
-Salary Remaining : $15,309
Tyler Johnson (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $15,306
Andrej Sekera (1 Way Contract) $2,550,000 (2)
-1 Way Contract Salary Cap : $2,550,000
-Salary Remaining : $13,010
Jason Pominville (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $12,755
Darren Helm $2,000,000 (2)
-Salary Remaining : $10,204
Matt D'Agostini (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $8,929
Ryan Wilson (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $7,653
Peter Mueller $1,000,000 (3)
-Salary Remaining : $5,102
Andrei Kostitsyn (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $5,102
Zach Boychuk (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $5,102
Pierre-Cedric Labrie $900,000 (1)
-Salary Remaining : $4,592
Luke Glendening $850,000 (4)
-Salary Remaining : $4,337
Carter Ashton $700,000 (1)
-Salary Remaining : $3,571
Alex Petrovic $700,000 (2)
-Salary Remaining : $3,571
Tim Heed $650,000 (2)
-Salary Remaining : $3,316
Patrik Nemeth $600,000 (1)
-Salary Remaining : $3,061
Steven Reinprecht (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Ryan Carter $500,000 (1)
-Salary Remaining : $2,551
Michael Bournival $500,000 (2)
-Salary Remaining : $2,551
Andrej Nestrasil $500,000 (1)
-Salary Remaining : $2,551
Drew MacIntyre $500,000 (1)
-Salary Remaining : $2,551
Total Pro Players31
Salary Commitment
Year 17 : $75,450,500
Year 18 : $56,250,500
Year 19 : $9,350,000
Year 20 : $850,000
Salary Average Commitment
Year 17 : $75,450,500
Year 18 : $56,250,500
Year 19 : $9,350,000
Year 20 : $850,000
Salary Cap with 1 Way Contract
Year 17 : $75,450,500
Year 18 : $56,250,500
Year 19 : $9,350,000
Year 20 : $850,000

Farm Players Salaries

Boone Jenner $1,100,000 (4)
Salary Remaining : $5,612
Benoit Pouliot $150,000 (1)
Salary Remaining : $765
Mark Giordano $100,000 (1)
Salary Remaining : $510
Sean Monahan $100,000 (1)
Salary Remaining : $510
Dylan McIlrath $85,000 (2)
Salary Remaining : $434
Jamie Oleksiak $85,000 (1)
Salary Remaining : $434
Joonas Korpisalo $85,000 (3)
Salary Remaining : $434
Luke Gazdic $80,000 (1)
Salary Remaining : $408
Sven Andrighetto $70,000 (2)
Salary Remaining : $357
Dmitrij Jaskin $60,000 (1)
Salary Remaining : $306
Freddie Hamilton $60,000 (2)
Salary Remaining : $306
Michael Chaput $50,000 (3)
Salary Remaining : $255
Corban Knight $50,000 (2)
Salary Remaining : $255
Philip Samuelsson $50,000 (2)
Salary Remaining : $255
Zach Stortini $50,000 (1)
Salary Remaining : $255
Clayton Stoner $50,000 (2)
Salary Remaining : $255
Laurent Brossoit $50,000 (1)
Salary Remaining : $255
Zach Sill $45,000 (2)
Salary Remaining : $230
Evgeny Grachev $40,000 (1)
Salary Remaining : $204
Tyler Wotherspoon $40,000 (1)
Salary Remaining : $204
Total Farm Players20
Salary Commitment
Year 17 : $2,400,000
Year 18 : $655,000
Year 19 : $245,000
Year 20 : $110,000
Salary Average Commitment
Year 17 : $2,400,000
Year 18 : $655,000
Year 19 : $245,000
Year 20 : $110,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6465 - $94 - 5,580 - 86.31%
Level 2: 5290 - $54 - 4,717 - 89.17%
Level 3: 2155 - $29 - 1,716 - 79.63%
Level 4: 4310 - $19 - 3,768 - 87.43%
Luxury : 1371 - $179 - 1,209 - 88.16%
Total Capacity :19591
Farm
Farm Level 1: 2000 - $99 - 1,487 - 74.34%
Farm Level 2: 1000 - $49 - 735 - 73.48%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,990 - 86.72%
Average Income per Game$1,207,674
Year to Date Revenue$48,306,971
Farm
Home Games Left0
Average Attendance - %2,222 - 74.05%
Average Income per Game$190,680
Year to Date Revenue$7,627,195

Expense

Pro Players Total Salaries$73,186,000
Farm Players Total Salaries$6,309,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$59,962,675
Farm Year To Date Expenses$3,330,263
Pro Salary Cap To Date$59,962,675
Farm Salary Cap To Date$3,330,263

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$373,398
Pro Estimated Expenses$373,398
Farm Remaining Season Days1
Farm Expenses Per Days$32,189
Farm Estimated Expenses$32,189
Estimated Season Expenses$405,587
Current Bank Account$76,682,131
Projected Bank Account$76,276,544

Pro Players Salaries

Adam Henrique (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $33,163
Sergei Bobrovsky (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $30,612
Brendan Gallagher $6,000,000 (3)
-Salary Remaining : $30,612
Dougie Hamilton (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $27,551
Kevin Shattenkirk (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $25,510
Tyler Ennis (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $25,510
Drew Shore (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $21,684
Cam Talbot (1 Way Contract) $4,126,000 (1)
-1 Way Contract Salary Cap : $4,126,000
-Salary Remaining : $21,051
Carl Hagelin (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $19,133
Jaden Schwartz (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $17,857
Erik Johnson (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $15,306
James van Riemsdyk $2,500,000 (2)
-Salary Remaining : $12,755
Anton Stralman $2,000,000 (3)
-Salary Remaining : $10,204
David Perron (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $10,204
Paul Ranger $2,000,000 (1)
-Salary Remaining : $10,204
Nick Foligno $1,670,000 (1)
-Salary Remaining : $8,520
Colin Greening $1,650,000 (1)
-Salary Remaining : $8,418
Connor McDavid $1,500,000 (3)
-Salary Remaining : $7,653
Pierre-Marc Bouchard (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $6,122
Petr Kalus (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $5,612
Matt Irwin $840,000 (3)
-Salary Remaining : $4,286
Jake Allen $750,000 (1)
-Salary Remaining : $3,827
Josh Jooris $700,000 (1)
-Salary Remaining : $3,571
Cory Emmerton (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $3,061
Nicklas Grossmann (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $3,061
Andrei Markov (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $2,806
Anssi Salmela (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Dany Sabourin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Total Pro Players28
Salary Commitment
Year 17 : $73,186,000
Year 18 : $27,340,000
Year 19 : $21,340,000
Year 20 : $3,000,000
Salary Average Commitment
Year 17 : $73,186,000
Year 18 : $27,340,000
Year 19 : $21,340,000
Year 20 : $3,000,000
Salary Cap with 1 Way Contract
Year 17 : $73,186,000
Year 18 : $27,340,000
Year 19 : $21,340,000
Year 20 : $3,000,000

Farm Players Salaries

Cam Talbot $4,126,000 (1)
Salary Remaining : $21,051
Jhonas Enroth $275,000 (1)
Salary Remaining : $1,403
Steven Oleksy $250,000 (2)
Salary Remaining : $1,276
Joe Pavelski $190,000 (2)
Salary Remaining : $969
Matt Taormina $150,000 (1)
Salary Remaining : $765
Ray Macias $125,000 (1)
Salary Remaining : $638
Radim Vrbata $120,000 (1)
Salary Remaining : $612
Jerome Samson $100,000 (3)
Salary Remaining : $510
Justin Williams $90,000 (1)
Salary Remaining : $459
Chris Mueller $88,000 (1)
Salary Remaining : $449
Esa Lindell $85,000 (3)
Salary Remaining : $434
Mark Barberio $70,000 (1)
Salary Remaining : $357
Brett Bellemore $70,000 (3)
Salary Remaining : $357
Richard Clune $60,000 (1)
Salary Remaining : $306
William Karlsson $60,000 (2)
Salary Remaining : $306
Dustin Tokarski $60,000 (2)
Salary Remaining : $306
Alex Chiasson $60,000 (1)
Salary Remaining : $306
Benn Ferriero $50,000 (1)
Salary Remaining : $255
Anthony Duclair (Out of Payroll) $50,000 (2)
Salary Remaining : $255
Ben Holmstrom $50,000 (1)
Salary Remaining : $255
Richard Bachman $50,000 (2)
Salary Remaining : $255
Sergey Kalinin $50,000 (3)
Salary Remaining : $255
Patrick Dwyer $50,000 (1)
Salary Remaining : $255
Taylor Fedun $40,000 (1)
Salary Remaining : $204
Fredrik Claesson $40,000 (3)
Salary Remaining : $204
Total Farm Players25
Salary Commitment
Year 17 : $6,359,000
Year 18 : $1,005,000
Year 19 : $345,000
Year 20 : $0
Salary Average Commitment
Year 17 : $6,359,000
Year 18 : $1,005,000
Year 19 : $345,000
Year 20 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6105 - $98 - 5,192 - 85.05%
Level 2: 4995 - $55 - 4,736 - 94.82%
Level 3: 2035 - $34 - 1,690 - 83.02%
Level 4: 4070 - $22 - 3,511 - 86.27%
Luxury : 1295 - $185 - 1,215 - 93.86%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $55 - 1,514 - 75.71%
Farm Level 2: 1000 - $30 - 749 - 74.92%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,345 - 88.35%
Average Income per Game$1,185,327
Year to Date Revenue$47,413,094
Farm
Home Games Left0
Average Attendance - %2,263 - 75.45%
Average Income per Game$111,043
Year to Date Revenue$4,441,711

Expense

Pro Players Total Salaries$64,261,000
Farm Players Total Salaries$6,018,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$71,750,007
Farm Year To Date Expenses$5,365,386
Pro Salary Cap To Date$71,750,007
Farm Salary Cap To Date$5,365,386

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$327,862
Pro Estimated Expenses$327,862
Farm Remaining Season Days1
Farm Expenses Per Days$30,705
Farm Estimated Expenses$30,705
Estimated Season Expenses$358,567
Current Bank Account$54,774,483
Projected Bank Account$54,415,916

Pro Players Salaries

Jonathan Toews (1 Way Contract) $13,250,000 (4)
-Salary Remaining : $67,602
Derek Stepan (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $38,265
Victor Hedman (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $35,714
Nathan MacKinnon $5,340,000 (4)
-Salary Remaining : $27,245
Dustin Brown (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $22,959
Carter Hutton (1 Way Contract) $4,115,000 (2)
-1 Way Contract Salary Cap : $4,115,000
-Salary Remaining : $20,995
Vincent Trocheck (1 Way Contract) $3,000,000 (4)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $15,306
Peter Budaj $2,500,000 (1)
-Salary Remaining : $12,755
Jaroslav Halak $2,500,000 (1)
-Salary Remaining : $12,755
Drayson Bowman $2,000,000 (3)
-Salary Remaining : $10,204
Michael Hutchinson $2,000,000 (2)
-Salary Remaining : $10,204
Francois Beauchemin $1,556,000 (1)
-Salary Remaining : $7,939
Mark Olver $1,500,000 (1)
-Salary Remaining : $7,653
Aaron Ekblad $1,250,000 (1)
-Salary Remaining : $6,378
Jarome Iginla $1,200,000 (1)
-Salary Remaining : $6,122
Stefan Elliott $1,000,000 (2)
-Salary Remaining : $5,102
Ian Cole (Out of Payroll) $999,999 (1)
-Salary Remaining : $5,102
Artemi Panarin $700,000 (2)
-Salary Remaining : $3,571
Tommy Wingels $650,000 (3)
-Salary Remaining : $3,316
Jonathan Marchessault $600,000 (2)
-Salary Remaining : $3,061
Melker Karlsson $600,000 (1)
-Salary Remaining : $3,061
Ben Chiarot $600,000 (1)
-Salary Remaining : $3,061
Brandon Pirri $500,000 (1)
-Salary Remaining : $2,551
Tyler Bunz $400,000 (1)
-Salary Remaining : $2,041
Total Pro Players24
Salary Commitment
Year 17 : $65,260,999
Year 18 : $39,655,000
Year 19 : $31,240,000
Year 20 : $21,590,000
Salary Average Commitment
Year 17 : $65,260,999
Year 18 : $39,655,000
Year 19 : $31,240,000
Year 20 : $21,590,000
Salary Cap with 1 Way Contract
Year 17 : $65,260,999
Year 18 : $39,655,000
Year 19 : $31,240,000
Year 20 : $21,590,000

Farm Players Salaries

Vincent Trocheck $3,000,000 (4)
Salary Remaining : $15,306
Cal O'Reilly $900,000 (1)
Salary Remaining : $4,592
Aaron Dell $250,000 (1)
Salary Remaining : $1,276
Duncan Keith $200,000 (1)
Salary Remaining : $1,020
Eric Selleck $152,500 (1)
Salary Remaining : $778
Rene Bourque $150,000 (1)
Salary Remaining : $765
Steve Bernier $90,000 (1)
Salary Remaining : $459
Brandon Bollig $90,000 (1)
Salary Remaining : $459
Kyle Brodziak $90,000 (1)
Salary Remaining : $459
Ryan Reaves $90,000 (1)
Salary Remaining : $459
Jon Merrill $85,000 (3)
Salary Remaining : $434
Connor Brown $85,000 (3)
Salary Remaining : $434
Colton Sceviour $85,000 (1)
Salary Remaining : $434
Andre Burakovsky $85,000 (3)
Salary Remaining : $434
Troy Brouwer $80,000 (1)
Salary Remaining : $408
Martin Marincin $70,000 (3)
Salary Remaining : $357
Rob Scuderi $62,500 (2)
Salary Remaining : $319
Ron Hainsey $62,500 (2)
Salary Remaining : $319
Marc-Andre Bergeron $62,500 (2)
Salary Remaining : $319
Tim Kennedy $60,100 (1)
Salary Remaining : $307
Paul Martin $60,000 (1)
Salary Remaining : $306
Magnus Hellberg $60,000 (2)
Salary Remaining : $306
Nick Holden $50,000 (1)
Salary Remaining : $255
Shayne Gostisbehere $50,000 (2)
Salary Remaining : $255
Chris Terry $48,000 (3)
Salary Remaining : $245
Total Farm Players25
Salary Commitment
Year 17 : $6,018,100
Year 18 : $970,500
Year 19 : $673,000
Year 20 : $300,000
Salary Average Commitment
Year 17 : $6,018,100
Year 18 : $970,500
Year 19 : $673,000
Year 20 : $300,000

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6240 - $92 - 5,742 - 92.01%
Level 2: 5106 - $58 - 4,289 - 84.00%
Level 3: 2080 - $32 - 1,948 - 93.68%
Level 4: 4160 - $22 - 3,489 - 83.87%
Luxury : 1324 - $182 - 1,218 - 91.97%
Total Capacity :18910
Farm
Farm Level 1: 2000 - $99 - 1,512 - 75.59%
Farm Level 2: 1000 - $49 - 758 - 75.78%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,686 - 88.24%
Average Income per Game$1,194,610
Year to Date Revenue$47,784,395
Farm
Home Games Left0
Average Attendance - %2,270 - 75.65%
Average Income per Game$196,139
Year to Date Revenue$7,845,566

Expense

Pro Players Total Salaries$77,790,999
Farm Players Total Salaries$1,790,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$91,775,684
Farm Year To Date Expenses$1,813,009
Pro Salary Cap To Date$91,775,684
Farm Salary Cap To Date$1,813,009

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$396,893
Pro Estimated Expenses$396,893
Farm Remaining Season Days1
Farm Expenses Per Days$9,133
Farm Estimated Expenses$9,133
Estimated Season Expenses$406,026
Current Bank Account$8,050,788
Projected Bank Account$7,644,762

Pro Players Salaries

Carey Price (1 Way Contract) $11,500,000 (4)
-Salary Remaining : $58,673
Andrew Ladd (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $35,714
David Schlemko (1 Way Contract) $6,500,500 (3)
-Salary Remaining : $33,166
Sean Couturier (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $30,612
Tyler Myers (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $28,061
Cody Eakin (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $22,959
Tomas Plekanec (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $21,429
Keith Kinkaid (1 Way Contract) $4,100,500 (3)
-1 Way Contract Salary Cap : $4,100,500
-Salary Remaining : $20,921
Mike Weber (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $20,408
Daniel Sedin (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $20,408
Josh Bailey $2,900,000 (3)
-Salary Remaining : $14,796
Devan Dubnyk $2,414,999 (2)
-Salary Remaining : $12,321
Teemu Hartikainen $2,000,000 (1)
-Salary Remaining : $10,204
Lars Eller $2,000,000 (2)
-Salary Remaining : $10,204
Mats Zuccarello $2,000,000 (4)
-Salary Remaining : $10,204
Matt Beleskey $1,500,000 (1)
-Salary Remaining : $7,653
Derek Forbort $1,000,000 (3)
-Salary Remaining : $5,102
Derek Joslin $1,000,000 (3)
-Salary Remaining : $5,102
Tanner Pearson $850,000 (2)
-Salary Remaining : $4,337
Brett Bulmer $775,000 (3)
-Salary Remaining : $3,954
Pavel Datsyuk (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $3,827
Nikita Zaitsev $700,000 (3)
-Salary Remaining : $3,571
Corey Tropp $600,000 (2)
-Salary Remaining : $3,061
Jack Skille (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Geoff Platt (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Cody Goloubef $500,000 (1)
-Salary Remaining : $2,551
Frederic St-Denis (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,551
Total Pro Players27
Salary Commitment
Year 17 : $77,790,999
Year 18 : $52,340,999
Year 19 : $34,976,000
Year 20 : $13,500,000
Salary Average Commitment
Year 17 : $77,791,000
Year 18 : $52,341,000
Year 19 : $34,976,000
Year 20 : $13,500,000
Salary Cap with 1 Way Contract
Year 17 : $77,790,999
Year 18 : $52,340,999
Year 19 : $34,976,000
Year 20 : $13,500,000

Farm Players Salaries

Jonas Holos $200,000 (1)
Salary Remaining : $1,020
Joel Hanley $150,000 (4)
Salary Remaining : $765
Ryan Murray $150,000 (2)
Salary Remaining : $765
Stephen Johns $115,000 (4)
Salary Remaining : $587
Daniel Carr $100,000 (4)
Salary Remaining : $510
Matt Puempel $85,000 (3)
Salary Remaining : $434
J-F Berube $85,000 (2)
Salary Remaining : $434
Joel Edmundson $85,000 (2)
Salary Remaining : $434
Colby Robak $70,000 (1)
Salary Remaining : $357
Kevin Czuczman $65,000 (4)
Salary Remaining : $332
Yanni Gourde $65,000 (4)
Salary Remaining : $332
Taylor Beck $60,000 (1)
Salary Remaining : $306
Phil Di Giuseppe $60,000 (2)
Salary Remaining : $306
Devante Smith-Pelly $60,000 (3)
Salary Remaining : $306
Barclay Goodrow $60,000 (3)
Salary Remaining : $306
Andrew MacWilliam $55,000 (3)
Salary Remaining : $281
Andrew Desjardins $55,000 (1)
Salary Remaining : $281
Brett Lernout $50,000 (3)
Salary Remaining : $255
Carl Klingberg $50,000 (2)
Salary Remaining : $255
Jesper Fast $50,000 (1)
Salary Remaining : $255
Kristers Gudlevskis $40,000 (3)
Salary Remaining : $204
Carson McMillan $40,000 (1)
Salary Remaining : $204
Tye McGinn $40,000 (2)
Salary Remaining : $204
Total Farm Players23
Salary Commitment
Year 17 : $1,790,000
Year 18 : $1,315,000
Year 19 : $845,000
Year 20 : $495,000
Salary Average Commitment
Year 17 : $1,790,000
Year 18 : $1,315,000
Year 19 : $845,000
Year 20 : $495,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 5056 - $96 - 4,764 - 94.23%
Level 2: 4137 - $64 - 3,575 - 86.42%
Level 3: 1685 - $35 - 1,560 - 92.55%
Level 4: 3371 - $23 - 3,110 - 92.25%
Luxury : 1072 - $192 - 1,018 - 94.94%
Total Capacity :15321
Farm
Farm Level 1: 1500 - $85 - 1,127 - 75.14%
Farm Level 2: 1500 - $45 - 1,119 - 74.63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,027 - 91.55%
Average Income per Game$1,059,735
Year to Date Revenue$42,389,384
Farm
Home Games Left0
Average Attendance - %2,247 - 74.89%
Average Income per Game$146,347
Year to Date Revenue$5,853,888

Expense

Pro Players Total Salaries$44,389,000
Farm Players Total Salaries$2,277,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$39,348,514
Farm Year To Date Expenses$2,477,311
Pro Salary Cap To Date$39,348,514
Farm Salary Cap To Date$2,477,311

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$226,474
Pro Estimated Expenses$226,474
Farm Remaining Season Days1
Farm Expenses Per Days$11,620
Farm Estimated Expenses$11,620
Estimated Season Expenses$238,094
Current Bank Account$78,328,689
Projected Bank Account$78,090,595

Pro Players Salaries

Tyler Bozak (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $30,612
Matt Moulson (1 Way Contract) $5,570,000 (1)
-Salary Remaining : $28,418
Oscar Moller (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $15,306
Jiri Hudler $2,810,000 (1)
-Salary Remaining : $14,337
J.T. Brown (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $14,286
John Ramage $2,600,000 (3)
-Salary Remaining : $13,265
Michael Blunden $2,100,000 (3)
-Salary Remaining : $10,714
Patric Hornqvist $2,100,000 (1)
-Salary Remaining : $10,714
Mark Dekanich $2,010,000 (3)
-Salary Remaining : $10,255
Nathan Gerbe $1,429,000 (4)
-Salary Remaining : $7,291
Connor Jones $1,310,000 (4)
-Salary Remaining : $6,684
Carter Rowney $1,310,000 (4)
-Salary Remaining : $6,684
Zach Bogosian $1,250,000 (2)
-Salary Remaining : $6,378
Ryan Stanton $1,100,000 (4)
-Salary Remaining : $5,612
Mark Scheifele $1,000,000 (1)
-Salary Remaining : $5,102
Colin Wilson $1,000,000 (1)
-Salary Remaining : $5,102
Niklas Hjalmarsson $1,000,000 (3)
-Salary Remaining : $5,102
John Moore $1,000,000 (2)
-Salary Remaining : $5,102
Riley Nash $975,000 (2)
-Salary Remaining : $4,974
Thomas Hickey $850,000 (4)
-Salary Remaining : $4,337
Antoine Roussel $800,000 (3)
-Salary Remaining : $4,082
Frederik Andersen $700,000 (1)
-Salary Remaining : $3,571
Jordie Benn $675,000 (3)
-Salary Remaining : $3,444
Andrew Hammond $500,000 (1)
-Salary Remaining : $2,551
Adam Lowry $500,000 (1)
-Salary Remaining : $2,551
Total Pro Players25
Salary Commitment
Year 17 : $44,389,000
Year 18 : $18,409,000
Year 19 : $15,184,000
Year 20 : $5,999,000
Salary Average Commitment
Year 17 : $44,389,000
Year 18 : $18,409,000
Year 19 : $15,184,000
Year 20 : $5,999,000
Salary Cap with 1 Way Contract
Year 17 : $44,389,000
Year 18 : $18,409,000
Year 19 : $15,184,000
Year 20 : $5,999,000

Farm Players Salaries

Antti Raanta $181,000 (2)
Salary Remaining : $923
Eric Fehr $131,000 (1)
Salary Remaining : $668
Garnet Hathaway $131,000 (4)
Salary Remaining : $668
Jared Coreau $131,000 (4)
Salary Remaining : $668
Sam Reinhart $125,000 (3)
Salary Remaining : $638
Jason Kasdorf $110,000 (4)
Salary Remaining : $561
Nick Jensen $101,000 (4)
Salary Remaining : $515
Bracken Kearns $101,000 (1)
Salary Remaining : $515
Brandon Tanev $101,000 (4)
Salary Remaining : $515
Michael Stone $101,000 (4)
Salary Remaining : $515
Ryan Dzingel $101,000 (4)
Salary Remaining : $515
Nikolaj Ehlers $100,000 (3)
Salary Remaining : $510
Joey Hishon $100,000 (2)
Salary Remaining : $510
Chris Butler $93,500 (1)
Salary Remaining : $477
Daniel Winnik $90,000 (1)
Salary Remaining : $459
Nathan Beaulieu $85,000 (3)
Salary Remaining : $434
Tomas Hertl $85,000 (2)
Salary Remaining : $434
Chad Ruhwedel $70,000 (2)
Salary Remaining : $357
Brady Skjei $60,000 (3)
Salary Remaining : $306
Iiro Pakarinen $50,000 (4)
Salary Remaining : $255
Blake Coleman $50,000 (4)
Salary Remaining : $255
Noel Acciari $50,000 (4)
Salary Remaining : $255
Matt Donovan $50,000 (1)
Salary Remaining : $255
Alexey Marchenko $40,000 (1)
Salary Remaining : $204
Tyler Eckford $40,000 (1)
Salary Remaining : $204
Total Farm Players25
Salary Commitment
Year 17 : $2,277,500
Year 18 : $1,732,000
Year 19 : $1,296,000
Year 20 : $926,000
Salary Average Commitment
Year 17 : $2,277,500
Year 18 : $1,732,000
Year 19 : $1,296,000
Year 20 : $926,000