Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 3360 - 100 $ - 3 162 - 94%
Level 2: 4480 - 60 $ - 4 216 - 94%
Level 3: 5600 - 35 $ - 5 346 - 95%
Level 4: 6720 - 20 $ - 6 289 - 94%
Luxury : 2240 - 200 $ - 2 091 - 93%
Total Capacity :22400
Team Popularity : 98%
Farm
Farm Level 1: 2000 - 35 $ - 1 519 - 76%
Farm Level 2: 1000 - 15 $ - 750 - 75%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %21 104 - 94%
Average Income per Game1 729 450 $
Year to Date Revenue53 612 962 $
Farm
Home Games Left10
Average Attendance - %2 270 - 76%
Average Income per Game74 096 $
Year to Date Revenue2 296 981 $

Expense

Pro Players Total Salaries60 650 000 $
Pro Players Total Average Salaries60 650 000 $
Farm Players Total Salaries1 755 000 $
Farm Players Total Average Salaries1 755 000 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 158 704 $
Farm Year To Date Expenses1 436 888 $
Pro Salary Cap Per Days527 391 $
Pro Salary Cap To Date42 895 645 $
Farm Salary Cap Per Days15 531 $
Farm Salary Cap To Date1 436 888 $

Estimate

Pro Estimated Season Revenue17 294 504 $
Farm Estimated Season Revenue740 962 $
Pro Remaining Season Days32
Pro Expenses Per Days542 609 $
Pro Estimated Expenses17 363 488 $
Farm Remaining Season Days30
Farm Expenses Per Days15 531 $
Farm Estimated Expenses465 930 $
Estimated Season Expenses17 829 418 $
Estimated Season Salary Cap59 772 157 $
Estimate Under Maximum Salary Cap of 69 000 000 $9 227 843 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 14 772 157 $
Current Bank Account36 482 339 $
Projected Bank Account36 688 387 $

Pro Players Salaries

Alex Pietrangelo 6 000 000 $ (4)
-Salary Remaining : 1 669 565 $
Tyler Seguin 5 750 000 $ (1)
-Salary Remaining : 1 600 000 $
Ryan McDonagh 5 500 000 $ (2)
-Salary Remaining : 1 530 435 $
Matt Duchene 5 000 000 $ (3)
-Salary Remaining : 1 391 304 $
Gabriel Landeskog 5 000 000 $ (4)
-Salary Remaining : 1 391 304 $
Jaroslav Halak 4 000 000 $ (1)
-Salary Remaining : 1 113 043 $
Tyler Myers 3 500 000 $ (4)
-Salary Remaining : 973 913 $
Alexandre Burrows 2 800 000 $ (3)
-Salary Remaining : 779 130 $
Ryan Strome 2 250 000 $ (3)
-Salary Remaining : 626 087 $
Mikael Granlund 2 000 000 $ (3)
-Salary Remaining : 556 522 $
Brian Elliott 2 000 000 $ (2)
-Salary Remaining : 556 522 $
Willie Mitchell 2 000 000 $ (6)
-Salary Remaining : 556 522 $
Cody Ceci 1 800 000 $ (3)
-Salary Remaining : 500 870 $
Evgeny Kuznetsov 1 750 000 $ (3)
-Salary Remaining : 486 957 $
Zemgus Girgensons 1 750 000 $ (3)
-Salary Remaining : 486 957 $
Morgan Rielly 1 750 000 $ (4)
-Salary Remaining : 486 957 $
Filip Forsberg 1 750 000 $ (1)
-Salary Remaining : 486 957 $
John Gibson 1 650 000 $ (3)
-Salary Remaining : 459 130 $
Vladimir Tarasenko 1 500 000 $ (1)
-Salary Remaining : 417 391 $
Elias Lindholm 1 300 000 $ (4)
-Salary Remaining : 361 739 $
Andre Burakovsky 800 000 $ (2)
-Salary Remaining : 222 609 $
Kyle Palmieri 800 000 $ (1)
-Salary Remaining : 222 609 $
Total Pro Players22
Salary Commitment
Year 12 : 60 650 000,00 $
Year 13 : 46 850 000,00 $
Year 14 : 38 550 000,00 $
Year 15 : 19 550 000,00 $
Salary Average Commitment
Year 12 : 60 650 000,00 $
Year 13 : 46 850 000,00 $
Year 14 : 38 550 000,00 $
Year 15 : 19 550 000,00 $

Farm Players Salaries

Ryan Murray 150 000 $ (3)
Salary Remaining : 39 823 $
Connor Murphy 140 000 $ (3)
Salary Remaining : 37 168 $
Oscar Klefbom 125 000 $ (3)
Salary Remaining : 33 186 $
Alexander Radulov 125 000 $ (3)
Salary Remaining : 33 186 $
Sam Reinhart 85 000 $ (2)
Salary Remaining : 22 566 $
Alexander Burmistrov 85 000 $ (2)
Salary Remaining : 22 566 $
Alexander Wennberg 82 500 $ (1)
Salary Remaining : 21 903 $
Kevin Fiala 82 500 $ (2)
Salary Remaining : 21 903 $
Matt Dumba 80 000 $ (4)
Salary Remaining : 21 239 $
Teuvo Teravainen 80 000 $ (4)
Salary Remaining : 21 239 $
Kerby Rychel 80 000 $ (1)
Salary Remaining : 21 239 $
Sven Baertschi 80 000 $ (3)
Salary Remaining : 21 239 $
Brian Strait 80 000 $ (4)
Salary Remaining : 21 239 $
Marko Dano 80 000 $ (1)
Salary Remaining : 21 239 $
Jacob Markstrom 80 000 $ (2)
Salary Remaining : 21 239 $
Brett Ritchie 75 000 $ (1)
Salary Remaining : 19 912 $
Jesse Joensuu 70 000 $ (1)
Salary Remaining : 18 584 $
Melker Karlsson 70 000 $ (1)
Salary Remaining : 18 584 $
Viktor Arvidsson 55 000 $ (1)
Salary Remaining : 14 602 $
Oscar Moller 50 000 $ (1)
Salary Remaining : 13 274 $
Total Farm Players20
Salary Commitment
Year 12 : 1 755 000,00 $
Year 13 : 1 192 500,00 $
Year 14 : 860 000,00 $
Year 15 : 240 000,00 $
Salary Average Commitment
Year 12 : 1 755 000,00 $
Year 13 : 1 192 500,00 $
Year 14 : 860 000,00 $
Year 15 : 240 000,00 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 3000 - 100 $ - 3 000 - 100%
Level 2: 4000 - 60 $ - 4 000 - 100%
Level 3: 5000 - 35 $ - 5 000 - 100%
Level 4: 6000 - 20 $ - 6 000 - 100%
Luxury : 2000 - 200 $ - 2 000 - 100%
Total Capacity :20000
Team Popularity : 116%
Farm
Farm Level 1: 2000 - 35 $ - 1 493 - 75%
Farm Level 2: 1000 - 15 $ - 756 - 76%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20 000 - 100%
Average Income per Game1 642 550 $
Year to Date Revenue50 919 050 $
Farm
Home Games Left9
Average Attendance - %2 250 - 75%
Average Income per Game73 156 $
Year to Date Revenue2 340 996 $

Expense

Pro Players Total Salaries71 292 856 $
Pro Players Total Average Salaries71 292 856 $
Farm Players Total Salaries1 195 000 $
Farm Players Total Average Salaries1 195 000 $
Coaches Total Salaries3 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 254 418 $
Farm Year To Date Expenses841 626 $
Pro Salary Cap Per Days591 960 $
Pro Salary Cap To Date48 666 561 $
Farm Salary Cap Per Days10 575 $
Farm Salary Cap To Date841 626 $

Estimate

Pro Estimated Season Revenue16 425 500 $
Farm Estimated Season Revenue658 405 $
Pro Remaining Season Days32
Pro Expenses Per Days611 090 $
Pro Estimated Expenses19 554 880 $
Farm Remaining Season Days30
Farm Expenses Per Days10 575 $
Farm Estimated Expenses317 250 $
Estimated Season Expenses19 872 130 $
Estimated Season Salary Cap67 609 281 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 390 719 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 22 609 281 $
Current Bank Account32 923 581 $
Projected Bank Account30 135 356 $

Pro Players Salaries

Jarome Iginla 7 000 000 $ (1)
-Salary Remaining : 1 947 826 $
Ryan Johansen 6 000 000 $ (6)
-Salary Remaining : 1 669 565 $
Semyon Varlamov 6 000 000 $ (8)
-Salary Remaining : 1 669 565 $
Nick Foligno 5 500 000 $ (3)
-Salary Remaining : 1 530 435 $
Alexander Edler 5 142 857 $ (2)
-Salary Remaining : 1 431 056 $
Mark Stuart 4 000 000 $ (2)
-Salary Remaining : 1 113 043 $
Ryan Nugent-Hopkins 4 000 000 $ (4)
-Salary Remaining : 1 113 043 $
Mike Green 3 800 000 $ (4)
-Salary Remaining : 1 057 391 $
Matt Moulson 3 500 000 $ (2)
-Salary Remaining : 973 913 $
Ilya Bryzgalov (1 Way Contract) 3 250 000 $ (1)
-1 Way Contract Salary Cap : 32 500 $
-Salary Remaining : 904 348 $
Daniel Winnik (1 Way Contract) 3 200 000 $ (3)
-Salary Remaining : 890 435 $
Tom Gilbert 2 750 000 $ (3)
-Salary Remaining : 765 217 $
John Mitchell 2 500 000 $ (3)
-Salary Remaining : 695 652 $
Jonathan Ericsson 2 500 000 $ (3)
-Salary Remaining : 695 652 $
Brooks Laich 2 500 000 $ (3)
-Salary Remaining : 695 652 $
Jannik Hansen 2 000 000 $ (2)
-Salary Remaining : 556 522 $
Mike Santorelli 1 300 000 $ (1)
-Salary Remaining : 361 739 $
Nikita Nikitin 1 250 000 $ (3)
-Salary Remaining : 347 826 $
Nathan Horton 1 200 000 $ (1)
-Salary Remaining : 333 913 $
Anton Stralman 950 000 $ (1)
-Salary Remaining : 264 348 $
Kevin Hayes 800 000 $ (1)
-Salary Remaining : 222 609 $
Jesse Winchester 800 000 $ (1)
-Salary Remaining : 222 609 $
Vincent Trocheck 700 000 $ (2)
-Salary Remaining : 194 783 $
Chris Driedger 650 000 $ (1)
-Salary Remaining : 180 870 $
Total Pro Players24
Salary Commitment
Year 12 : 71 292 857,00 $
Year 13 : 55 342 857,00 $
Year 14 : 40 000 000,00 $
Year 15 : 19 800 000,00 $
Salary Average Commitment
Year 12 : 71 292 856,00 $
Year 13 : 55 342 856,00 $
Year 14 : 40 000 000,00 $
Year 15 : 19 800 000,00 $

Farm Players Salaries

Pierre-Marc Bouchard 120 000 $ (1)
Salary Remaining : 31 858 $
Michal Rozsival 100 000 $ (1)
Salary Remaining : 26 549 $
Max Reinhart 90 000 $ (3)
Salary Remaining : 23 894 $
Slava Voynov 90 000 $ (1)
Salary Remaining : 23 894 $
Brad Thiessen 80 000 $ (1)
Salary Remaining : 21 239 $
Roman Horak 75 000 $ (2)
Salary Remaining : 19 912 $
Dmitrij Jaskin 75 000 $ (2)
Salary Remaining : 19 912 $
Chris Wagner 70 000 $ (1)
Salary Remaining : 18 584 $
Bryan Rust 65 000 $ (1)
Salary Remaining : 17 257 $
Ben Eager 65 000 $ (1)
Salary Remaining : 17 257 $
Michael Zalewski 55 000 $ (4)
Salary Remaining : 14 602 $
Philip Larsen 55 000 $ (1)
Salary Remaining : 14 602 $
Mat Clark 55 000 $ (1)
Salary Remaining : 14 602 $
Alexander Urbom 50 000 $ (1)
Salary Remaining : 13 274 $
Chad Ruhwedel 50 000 $ (1)
Salary Remaining : 13 274 $
Michal Repik 50 000 $ (1)
Salary Remaining : 13 274 $
Shawn Lalonde 50 000 $ (1)
Salary Remaining : 13 274 $
Unknown Player 0 $ (1)
Salary Remaining : 0 $
Total Farm Players18
Salary Commitment
Year 12 : 1 195 000,00 $
Year 13 : 295 000,00 $
Year 14 : 145 000,00 $
Year 15 : 55 000,00 $
Salary Average Commitment
Year 12 : 1 195 000,00 $
Year 13 : 295 000,00 $
Year 14 : 145 000,00 $
Year 15 : 55 000,00 $

BlueJackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 3000 - 110 $ - 2 563 - 85%
Level 2: 4000 - 70 $ - 3 244 - 81%
Level 3: 5000 - 50 $ - 3 477 - 70%
Level 4: 6000 - 25 $ - 4 796 - 80%
Luxury : 2000 - 215 $ - 1 734 - 87%
Total Capacity :20000
Team Popularity : 105%
Farm
Farm Level 1: 2000 - 35 $ - 1 505 - 75%
Farm Level 2: 1000 - 15 $ - 749 - 75%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %15 814 - 79%
Average Income per Game1 563 478 $
Year to Date Revenue46 904 344 $
Farm
Home Games Left10
Average Attendance - %2 254 - 75%
Average Income per Game73 482 $
Year to Date Revenue2 277 928 $

Expense

Pro Players Total Salaries63 350 000 $
Pro Players Total Average Salaries63 350 000 $
Farm Players Total Salaries2 510 000 $
Farm Players Total Average Salaries2 510 000 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 570 019 $
Farm Year To Date Expenses1 739 278 $
Pro Salary Cap Per Days550 870 $
Pro Salary Cap To Date47 270 868 $
Farm Salary Cap Per Days22 212 $
Farm Salary Cap To Date1 739 278 $

Estimate

Pro Estimated Season Revenue17 198 259 $
Farm Estimated Season Revenue734 815 $
Pro Remaining Season Days32
Pro Expenses Per Days566 522 $
Pro Estimated Expenses18 128 704 $
Farm Remaining Season Days30
Farm Expenses Per Days22 212 $
Farm Estimated Expenses666 360 $
Estimated Season Expenses18 795 064 $
Estimated Season Salary Cap64 898 708 $
Estimate Under Maximum Salary Cap of 69 000 000 $4 101 292 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 19 898 708 $
Current Bank Account26 272 359 $
Projected Bank Account25 410 369 $

Pro Players Salaries

John Tavares 6 500 000 $ (4)
-Salary Remaining : 1 808 696 $
Rick Nash 5 800 000 $ (5)
-Salary Remaining : 1 613 913 $
Jimmy Howard 5 725 000 $ (6)
-Salary Remaining : 1 593 043 $
Jason Spezza 5 000 000 $ (4)
-Salary Remaining : 1 391 304 $
Paul Martin 5 000 000 $ (2)
-Salary Remaining : 1 391 304 $
Trevor Daley (1 Way Contract) 4 700 000 $ (4)
-Salary Remaining : 1 307 826 $
Jason Chimera 3 300 000 $ (4)
-Salary Remaining : 918 261 $
Derick Brassard 3 250 000 $ (1)
-Salary Remaining : 904 348 $
Christian Ehrhoff (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 834 783 $
Brad Boyes 2 500 000 $ (1)
-Salary Remaining : 695 652 $
Lauri Korpikoski 2 500 000 $ (2)
-Salary Remaining : 695 652 $
James Reimer 1 975 000 $ (4)
-Salary Remaining : 549 565 $
Luca Sbisa 1 800 000 $ (3)
-Salary Remaining : 500 870 $
Shawn Horcoff (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 500 870 $
Cody Eakin 1 750 000 $ (2)
-Salary Remaining : 486 957 $
Derek Dorsett (1 Way Contract) 1 700 000 $ (3)
-Salary Remaining : 473 043 $
Alex Chiasson 1 600 000 $ (3)
-Salary Remaining : 445 217 $
Cam Atkinson 1 500 000 $ (2)
-Salary Remaining : 417 391 $
Brad Richardson 1 500 000 $ (3)
-Salary Remaining : 417 391 $
Dalton Prout 1 000 000 $ (4)
-Salary Remaining : 278 261 $
Ryan Stanton 750 000 $ (2)
-Salary Remaining : 208 696 $
Olli Jokinen 700 000 $ (1)
-Salary Remaining : 194 783 $
Total Pro Players22
Salary Commitment
Year 12 : 63 350 000,00 $
Year 13 : 55 100 000,00 $
Year 14 : 40 600 000,00 $
Year 15 : 34 000 000,00 $
Salary Average Commitment
Year 12 : 63 350 000,00 $
Year 13 : 55 100 000,00 $
Year 14 : 40 600 000,00 $
Year 15 : 34 000 000,00 $

Farm Players Salaries

Colin McDonald 110 000 $ (2)
Salary Remaining : 29 204 $
Zack Kassian 97 500 $ (2)
Salary Remaining : 25 885 $
Joey MacDonald 90 000 $ (2)
Salary Remaining : 23 894 $
Jeremy Morin 90 000 $ (3)
Salary Remaining : 23 894 $
Luke Adam 85 000 $ (3)
Salary Remaining : 22 566 $
Cory Emmerton 80 000 $ (2)
Salary Remaining : 21 239 $
Slater Koekkoek 80 000 $ (1)
Salary Remaining : 21 239 $
Stuart Percy 80 000 $ (1)
Salary Remaining : 21 239 $
Ty Rattie 80 000 $ (3)
Salary Remaining : 21 239 $
Todd Bertuzzi 80 000 $ (1)
Salary Remaining : 21 239 $
Brad Hunt 80 000 $ (1)
Salary Remaining : 21 239 $
Malcolm Subban 80 000 $ (1)
Salary Remaining : 21 239 $
Jesper Fast 75 000 $ (3)
Salary Remaining : 19 912 $
Ryan White 75 000 $ (3)
Salary Remaining : 19 912 $
Brian Dumoulin 70 000 $ (3)
Salary Remaining : 18 584 $
Curtis Hamilton 70 000 $ (1)
Salary Remaining : 18 584 $
Nigel Dawes 70 000 $ (2)
Salary Remaining : 18 584 $
Jared Staal 70 000 $ (4)
Salary Remaining : 18 584 $
Danny Biega 70 000 $ (1)
Salary Remaining : 18 584 $
Kris Fredheim 65 000 $ (2)
Salary Remaining : 17 257 $
Travis Morin 65 000 $ (3)
Salary Remaining : 17 257 $
Cody Goloubef 62 500 $ (2)
Salary Remaining : 16 593 $
Drayson Bowman 60 000 $ (2)
Salary Remaining : 15 929 $
Bryce Van Brabant 60 000 $ (1)
Salary Remaining : 15 929 $
Aaron Ness 60 000 $ (3)
Salary Remaining : 15 929 $
Yann Sauve 60 000 $ (2)
Salary Remaining : 15 929 $
Keith Aulie 60 000 $ (1)
Salary Remaining : 15 929 $
Jonathan Marchessault 55 000 $ (1)
Salary Remaining : 14 602 $
Christoph Bertschy 55 000 $ (3)
Salary Remaining : 14 602 $
Dylan Demelo 55 000 $ (2)
Salary Remaining : 14 602 $
Louis Leblanc 55 000 $ (1)
Salary Remaining : 14 602 $
Louis Domingue 55 000 $ (1)
Salary Remaining : 14 602 $
Ben Hutton 55 000 $ (3)
Salary Remaining : 14 602 $
Seth Griffith 55 000 $ (1)
Salary Remaining : 14 602 $
Chris Mason 50 000 $ (1)
Salary Remaining : 13 274 $
Linus Klasen 50 000 $ (3)
Salary Remaining : 13 274 $
Total Farm Players36
Salary Commitment
Year 12 : 2 510 000,00 $
Year 13 : 1 580 000,00 $
Year 14 : 830 000,00 $
Year 15 : 70 000,00 $
Salary Average Commitment
Year 12 : 2 510 000,00 $
Year 13 : 1 580 000,00 $
Year 14 : 830 000,00 $
Year 15 : 70 000,00 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 3000 - 100 $ - 3 000 - 100%
Level 2: 4000 - 65 $ - 3 799 - 95%
Level 3: 5000 - 35 $ - 5 000 - 100%
Level 4: 6000 - 20 $ - 6 000 - 100%
Luxury : 2000 - 200 $ - 2 000 - 100%
Total Capacity :20000
Team Popularity : 118%
Farm
Farm Level 1: 2000 - 35 $ - 1 513 - 76%
Farm Level 2: 1000 - 15 $ - 757 - 76%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %19 799 - 99%
Average Income per Game1 651 804 $
Year to Date Revenue51 205 930 $
Farm
Home Games Left9
Average Attendance - %2 270 - 76%
Average Income per Game73 958 $
Year to Date Revenue2 366 666 $

Expense

Pro Players Total Salaries66 425 000 $
Pro Players Total Average Salaries66 425 000 $
Farm Players Total Salaries2 767 500 $
Farm Players Total Average Salaries2 767 500 $
Coaches Total Salaries3 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 656 030 $
Farm Year To Date Expenses2 119 779 $
Pro Salary Cap Per Days547 478 $
Pro Salary Cap To Date44 140 383 $
Farm Salary Cap Per Days24 491 $
Farm Salary Cap To Date2 119 779 $

Estimate

Pro Estimated Season Revenue16 518 042 $
Farm Estimated Season Revenue665 625 $
Pro Remaining Season Days32
Pro Expenses Per Days565 739 $
Pro Estimated Expenses18 103 648 $
Farm Remaining Season Days30
Farm Expenses Per Days24 491 $
Farm Estimated Expenses734 730 $
Estimated Season Expenses18 838 378 $
Estimated Season Salary Cap61 659 679 $
Estimate Under Maximum Salary Cap of 69 000 000 $7 340 321 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 16 659 679 $
Current Bank Account36 319 318 $
Projected Bank Account34 664 607 $

Pro Players Salaries

Kevin Shattenkirk 5 500 000 $ (2)
-Salary Remaining : 1 530 435 $
Dan Hamhuis 5 000 000 $ (2)
-Salary Remaining : 1 391 304 $
Kari Lehtonen 5 000 000 $ (4)
-Salary Remaining : 1 391 304 $
Brad Marchand 4 250 000 $ (7)
-Salary Remaining : 1 182 609 $
Brandon Dubinsky 3 900 000 $ (1)
-Salary Remaining : 1 085 217 $
Andrej Sekera 3 800 000 $ (4)
-Salary Remaining : 1 057 391 $
Clarke MacArthur 3 700 000 $ (4)
-Salary Remaining : 1 029 565 $
Raphael Diaz (1 Way Contract) 3 500 000 $ (1)
-1 Way Contract Salary Cap : 35 000 $
-Salary Remaining : 973 913 $
Matt Beleskey 2 950 000 $ (6)
-Salary Remaining : 820 870 $
Nick Bjugstad 2 800 000 $ (4)
-Salary Remaining : 779 130 $
Mikkel Boedker 2 800 000 $ (2)
-Salary Remaining : 779 130 $
Eric Fehr 2 800 000 $ (4)
-Salary Remaining : 779 130 $
Brenden Dillon 2 550 000 $ (3)
-Salary Remaining : 709 565 $
Chris Stewart 2 500 000 $ (1)
-Salary Remaining : 695 652 $
Nick Bonino 2 400 000 $ (4)
-Salary Remaining : 667 826 $
Jimmy Hayes 1 800 000 $ (4)
-Salary Remaining : 500 870 $
Ryan Ellis 1 750 000 $ (3)
-Salary Remaining : 486 957 $
Michal Neuvirth 1 600 000 $ (4)
-Salary Remaining : 445 217 $
Eric Gelinas 1 500 000 $ (3)
-Salary Remaining : 417 391 $
Darcy Kuemper 1 375 000 $ (1)
-Salary Remaining : 382 609 $
Casey Cizikas 1 300 000 $ (2)
-Salary Remaining : 361 739 $
Mark Fayne 1 250 000 $ (1)
-Salary Remaining : 347 826 $
Adam McQuaid 1 250 000 $ (1)
-Salary Remaining : 347 826 $
RJ Umberger 1 150 000 $ (3)
-Salary Remaining : 320 000 $
Total Pro Players24
Salary Commitment
Year 12 : 66 425 000,00 $
Year 13 : 52 650 000,00 $
Year 14 : 38 050 000,00 $
Year 15 : 31 100 000,00 $
Salary Average Commitment
Year 12 : 66 425 000,00 $
Year 13 : 52 650 000,00 $
Year 14 : 38 050 000,00 $
Year 15 : 31 100 000,00 $

Farm Players Salaries

Dmitry Orlov 125 000 $ (1)
Salary Remaining : 33 186 $
Daniel Paille 120 000 $ (2)
Salary Remaining : 31 858 $
Kyle Clifford 100 000 $ (1)
Salary Remaining : 26 549 $
Craig Cunningham 90 000 $ (1)
Salary Remaining : 23 894 $
Erik Haula 87 500 $ (2)
Salary Remaining : 23 230 $
Rob Klinkhammer 85 000 $ (4)
Salary Remaining : 22 566 $
Brandon Pirri 80 000 $ (1)
Salary Remaining : 21 239 $
Stefan Noesen 80 000 $ (1)
Salary Remaining : 21 239 $
Derrick Pouliot 80 000 $ (1)
Salary Remaining : 21 239 $
Nicolas Deslauriers 80 000 $ (3)
Salary Remaining : 21 239 $
Chris Bigras 75 000 $ (3)
Salary Remaining : 19 912 $
Martin Havlat 75 000 $ (1)
Salary Remaining : 19 912 $
Zach Redmond 72 500 $ (2)
Salary Remaining : 19 248 $
Stefan Matteau 72 500 $ (2)
Salary Remaining : 19 248 $
Byron Froese 70 000 $ (3)
Salary Remaining : 18 584 $
Andrew Agozzino 70 000 $ (1)
Salary Remaining : 18 584 $
Liam O'Brien 70 000 $ (1)
Salary Remaining : 18 584 $
Trevor van Riemsdyk 70 000 $ (1)
Salary Remaining : 18 584 $
Brody Sutter 70 000 $ (1)
Salary Remaining : 18 584 $
Kenndal McArdle 70 000 $ (1)
Salary Remaining : 18 584 $
Derek Grant 70 000 $ (1)
Salary Remaining : 18 584 $
Andrey Zubarev 70 000 $ (1)
Salary Remaining : 18 584 $
Marc-Andre Cliche 70 000 $ (1)
Salary Remaining : 18 584 $
Nick Palmieri 65 000 $ (2)
Salary Remaining : 17 257 $
Darren Archibald 65 000 $ (1)
Salary Remaining : 17 257 $
Mike Reilly 65 000 $ (3)
Salary Remaining : 17 257 $
Justin Falk 65 000 $ (2)
Salary Remaining : 17 257 $
Jordan Schroeder 65 000 $ (1)
Salary Remaining : 17 257 $
Dylan McIlrath 65 000 $ (3)
Salary Remaining : 17 257 $
Alexey Marchenko 65 000 $ (3)
Salary Remaining : 17 257 $
Vladimir Zharkov 65 000 $ (2)
Salary Remaining : 17 257 $
Philip Samuelsson 60 000 $ (3)
Salary Remaining : 15 929 $
David Warsofsky 60 000 $ (1)
Salary Remaining : 15 929 $
Connor Knapp 55 000 $ (4)
Salary Remaining : 14 602 $
Tyler Bunz 55 000 $ (1)
Salary Remaining : 14 602 $
Cameron Schilling 55 000 $ (4)
Salary Remaining : 14 602 $
Scott Wilson 55 000 $ (1)
Salary Remaining : 14 602 $
Andrew Copp 55 000 $ (1)
Salary Remaining : 14 602 $
Unknown Player 0 $ (1)
Salary Remaining : 0 $
Total Farm Players39
Salary Commitment
Year 12 : 2 767 500,00 $
Year 13 : 1 222 500,00 $
Year 14 : 675 000,00 $
Year 15 : 195 000,00 $
Salary Average Commitment
Year 12 : 2 767 500,00 $
Year 13 : 1 222 500,00 $
Year 14 : 675 000,00 $
Year 15 : 195 000,00 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 3000 - 100 $ - 3 000 - 100%
Level 2: 4000 - 60 $ - 4 000 - 100%
Level 3: 5000 - 35 $ - 5 000 - 100%
Level 4: 6000 - 20 $ - 6 000 - 100%
Luxury : 2000 - 200 $ - 2 000 - 100%
Total Capacity :20000
Team Popularity : 108%
Farm
Farm Level 1: 2000 - 35 $ - 1 489 - 74%
Farm Level 2: 1000 - 15 $ - 749 - 75%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20 000 - 100%
Average Income per Game1 642 550 $
Year to Date Revenue50 919 050 $
Farm
Home Games Left10
Average Attendance - %2 238 - 75%
Average Income per Game72 862 $
Year to Date Revenue2 258 736 $

Expense

Pro Players Total Salaries66 250 000 $
Pro Players Total Average Salaries66 250 000 $
Farm Players Total Salaries2 415 000 $
Farm Players Total Average Salaries2 415 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 303 018 $
Farm Year To Date Expenses1 784 868 $
Pro Salary Cap Per Days576 087 $
Pro Salary Cap To Date47 220 443 $
Farm Salary Cap Per Days21 372 $
Farm Salary Cap To Date1 784 868 $

Estimate

Pro Estimated Season Revenue16 425 500 $
Farm Estimated Season Revenue728 625 $
Pro Remaining Season Days32
Pro Expenses Per Days589 130 $
Pro Estimated Expenses18 852 160 $
Farm Remaining Season Days30
Farm Expenses Per Days21 372 $
Farm Estimated Expenses641 160 $
Estimated Season Expenses19 493 320 $
Estimated Season Salary Cap65 655 227 $
Estimate Under Maximum Salary Cap of 69 000 000 $3 344 773 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 20 655 227 $
Current Bank Account19 916 286 $
Projected Bank Account17 577 091 $

Pro Players Salaries

Claude Giroux 8 000 000 $ (6)
-Salary Remaining : 2 226 087 $
Pekka Rinne 7 000 000 $ (3)
-Salary Remaining : 1 947 826 $
Corey Perry 6 000 000 $ (4)
-Salary Remaining : 1 669 565 $
Jakub Voracek 5 500 000 $ (5)
-Salary Remaining : 1 530 435 $
Justin Faulk 4 000 000 $ (3)
-Salary Remaining : 1 113 043 $
Marc-Edouard Vlasic 3 400 000 $ (3)
-Salary Remaining : 946 087 $
Artem Anisimov 3 000 000 $ (2)
-Salary Remaining : 834 783 $
Patric Hornqvist 3 000 000 $ (2)
-Salary Remaining : 834 783 $
Barret Jackman 3 000 000 $ (2)
-Salary Remaining : 834 783 $
Alexei Emelin 3 000 000 $ (1)
-Salary Remaining : 834 783 $
Brayden Schenn 3 000 000 $ (2)
-Salary Remaining : 834 783 $
David Legwand 2 800 000 $ (3)
-Salary Remaining : 779 130 $
Josh Bailey 2 200 000 $ (1)
-Salary Remaining : 612 174 $
Olli Maatta 2 000 000 $ (3)
-Salary Remaining : 556 522 $
Christopher Tanev 2 000 000 $ (3)
-Salary Remaining : 556 522 $
Boyd Gordon 1 500 000 $ (3)
-Salary Remaining : 417 391 $
Michael Raffl 1 500 000 $ (1)
-Salary Remaining : 417 391 $
Matt Calvert 1 500 000 $ (2)
-Salary Remaining : 417 391 $
Andrew Shaw 1 250 000 $ (1)
-Salary Remaining : 347 826 $
Michael Hutchinson 1 000 000 $ (1)
-Salary Remaining : 278 261 $
Patrik Nemeth 900 000 $ (3)
-Salary Remaining : 250 435 $
Artemi Panarin 700 000 $ (3)
-Salary Remaining : 194 783 $
Total Pro Players22
Salary Commitment
Year 12 : 66 250 000,00 $
Year 13 : 57 300 000,00 $
Year 14 : 43 800 000,00 $
Year 15 : 19 500 000,00 $
Salary Average Commitment
Year 12 : 66 250 000,00 $
Year 13 : 57 300 000,00 $
Year 14 : 43 800 000,00 $
Year 15 : 19 500 000,00 $

Farm Players Salaries

Damien Brunner 190 000 $ (1)
Salary Remaining : 50 442 $
Matt Irwin 145 000 $ (2)
Salary Remaining : 38 496 $
Robin Lehner 125 000 $ (1)
Salary Remaining : 33 186 $
Vladislav Namestnikov 100 000 $ (3)
Salary Remaining : 26 549 $
Ryan O'Byrne 90 000 $ (1)
Salary Remaining : 23 894 $
Kevin Porter 90 000 $ (2)
Salary Remaining : 23 894 $
Chad Johnson 90 000 $ (2)
Salary Remaining : 23 894 $
Ryan Murphy 85 000 $ (2)
Salary Remaining : 22 566 $
Sam Bennett 85 000 $ (2)
Salary Remaining : 22 566 $
Julian Melchiori 80 000 $ (1)
Salary Remaining : 21 239 $
Jordin Tootoo 80 000 $ (1)
Salary Remaining : 21 239 $
Sergei Kostitsyn 80 000 $ (2)
Salary Remaining : 21 239 $
Evgenii Dadonov 80 000 $ (1)
Salary Remaining : 21 239 $
Matt Bartkowski 80 000 $ (4)
Salary Remaining : 21 239 $
Gabriel Dumont 80 000 $ (3)
Salary Remaining : 21 239 $
Kael Mouillierat 80 000 $ (2)
Salary Remaining : 21 239 $
Chris Terry 80 000 $ (2)
Salary Remaining : 21 239 $
Jonathan Racine 80 000 $ (3)
Salary Remaining : 21 239 $
Jamie Doornbosch 80 000 $ (1)
Salary Remaining : 21 239 $
Scott Harrington 75 000 $ (1)
Salary Remaining : 19 912 $
William Karlsson 75 000 $ (1)
Salary Remaining : 19 912 $
Colten Teubert 70 000 $ (1)
Salary Remaining : 18 584 $
Taylor Chorney 70 000 $ (2)
Salary Remaining : 18 584 $
Tomas Kubalik 70 000 $ (2)
Salary Remaining : 18 584 $
Evan Oberg 70 000 $ (3)
Salary Remaining : 18 584 $
Patrice Cormier 65 000 $ (1)
Salary Remaining : 17 257 $
Dustin Jeffrey 65 000 $ (2)
Salary Remaining : 17 257 $
Brian Ferlin 55 000 $ (1)
Salary Remaining : 14 602 $
Total Farm Players28
Salary Commitment
Year 12 : 2 415 000,00 $
Year 13 : 1 350 000,00 $
Year 14 : 410 000,00 $
Year 15 : 80 000,00 $
Salary Average Commitment
Year 12 : 2 415 000,00 $
Year 13 : 1 350 000,00 $
Year 14 : 410 000,00 $
Year 15 : 80 000,00 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 3750 - 90 $ - 3 750 - 100%
Level 2: 5000 - 60 $ - 4 997 - 100%
Level 3: 6250 - 30 $ - 6 250 - 100%
Level 4: 7500 - 20 $ - 7 498 - 100%
Luxury : 2500 - 185 $ - 2 498 - 100%
Total Capacity :25000
Team Popularity : 129%
Farm
Farm Level 1: 2000 - 35 $ - 1 513 - 76%
Farm Level 2: 1000 - 15 $ - 759 - 76%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %24 993 - 100%
Average Income per Game1 911 141 $
Year to Date Revenue59 245 381 $
Farm
Home Games Left10
Average Attendance - %2 272 - 76%
Average Income per Game73 986 $
Year to Date Revenue2 293 559 $

Expense

Pro Players Total Salaries54 015 000 $
Pro Players Total Average Salaries54 015 000 $
Farm Players Total Salaries1 632 500 $
Farm Players Total Average Salaries1 632 500 $
Coaches Total Salaries3 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 750 363 $
Farm Year To Date Expenses1 328 121 $
Pro Salary Cap Per Days449 035 $
Pro Salary Cap To Date38 440 804 $
Farm Salary Cap Per Days14 447 $
Farm Salary Cap To Date1 328 121 $

Estimate

Pro Estimated Season Revenue19 111 413 $
Farm Estimated Season Revenue739 858 $
Pro Remaining Season Days32
Pro Expenses Per Days476 861 $
Pro Estimated Expenses15 259 552 $
Farm Remaining Season Days30
Farm Expenses Per Days14 447 $
Farm Estimated Expenses433 410 $
Estimated Season Expenses15 692 962 $
Estimated Season Salary Cap52 809 924 $
Estimate Under Maximum Salary Cap of 69 000 000 $16 190 076 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 7 809 924 $
Current Bank Account40 300 853 $
Projected Bank Account44 459 162 $

Pro Players Salaries

Duncan Keith 5 300 000 $ (3)
-Salary Remaining : 1 474 783 $
Logan Couture 5 000 000 $ (2)
-Salary Remaining : 1 391 304 $
Mike Smith 4 500 000 $ (2)
-Salary Remaining : 1 252 174 $
Andrei Markov 4 500 000 $ (3)
-Salary Remaining : 1 252 174 $
Jake Muzzin 4 000 000 $ (7)
-Salary Remaining : 1 113 043 $
Patrik Elias (Out of Payroll) 3 750 000 $ (3)
-Salary Remaining : 1 043 478 $
Mike Cammalleri 3 300 000 $ (1)
-Salary Remaining : 918 261 $
Joel Ward 3 200 000 $ (3)
-Salary Remaining : 890 435 $
Luke Schenn 3 000 000 $ (2)
-Salary Remaining : 834 783 $
Sean Monahan 3 000 000 $ (4)
-Salary Remaining : 834 783 $
Anton Volchenkov (1 Way Contract) 2 800 000 $ (2)
-1 Way Contract Salary Cap : 28 000 $
-Salary Remaining : 779 130 $
Chris Kelly 2 750 000 $ (2)
-Salary Remaining : 765 217 $
Derek Morris (1 Way Contract) 2 400 000 $ (1)
-1 Way Contract Salary Cap : 24 000 $
-Salary Remaining : 667 826 $
Tomas Hertl 2 200 000 $ (3)
-Salary Remaining : 612 174 $
Vernon Fiddler 2 000 000 $ (4)
-Salary Remaining : 556 522 $
Keith Kinkaid 1 400 000 $ (3)
-Salary Remaining : 389 565 $
Bryan Bickell 1 350 000 $ (1)
-Salary Remaining : 375 652 $
Rasmus Ristolainen 1 000 000 $ (1)
-Salary Remaining : 278 261 $
Matt Nieto 1 000 000 $ (3)
-Salary Remaining : 278 261 $
Gregory Campbell 950 000 $ (4)
-Salary Remaining : 264 348 $
Niklas Svedberg 915 000 $ (2)
-Salary Remaining : 254 609 $
Steve Bernier 850 000 $ (2)
-Salary Remaining : 236 522 $
Leo Komarov 800 000 $ (1)
-Salary Remaining : 222 609 $
Shayne Gostisbehere 600 000 $ (1)
-Salary Remaining : 166 957 $
Total Pro Players24
Salary Commitment
Year 12 : 60 565 000,00 $
Year 13 : 51 115 000,00 $
Year 14 : 31 300 000,00 $
Year 15 : 9 950 000,00 $
Salary Average Commitment
Year 12 : 60 565 000,00 $
Year 13 : 51 115 000,00 $
Year 14 : 31 300 000,00 $
Year 15 : 9 950 000,00 $

Farm Players Salaries

Tanner Pearson 125 000 $ (1)
Salary Remaining : 33 186 $
Marek Mazanec 100 000 $ (3)
Salary Remaining : 26 549 $
Steve Oleksy (Out of Payroll) 100 000 $ (2)
Salary Remaining : 26 549 $
Michael McCarron 80 000 $ (3)
Salary Remaining : 21 239 $
Brady Skjei 80 000 $ (2)
Salary Remaining : 21 239 $
Ryan Hartman 80 000 $ (1)
Salary Remaining : 21 239 $
Andrei Vasilevskiy (Out of Payroll) 80 000 $ (1)
Salary Remaining : 21 239 $
Zach Trotman 75 000 $ (1)
Salary Remaining : 19 912 $
Eric Tangradi 70 000 $ (4)
Salary Remaining : 18 584 $
Max Sauve 67 500 $ (1)
Salary Remaining : 17 920 $
Michael Paliotta 65 000 $ (1)
Salary Remaining : 17 257 $
Nick Cousins 65 000 $ (1)
Salary Remaining : 17 257 $
Johan Larsson 62 500 $ (1)
Salary Remaining : 16 593 $
Ryan Hamilton 62 500 $ (3)
Salary Remaining : 16 593 $
Joey Crabb 60 000 $ (1)
Salary Remaining : 15 929 $
Tom Pyatt (Out of Payroll) 60 000 $ (1)
Salary Remaining : 15 929 $
Zach Sill 60 000 $ (3)
Salary Remaining : 15 929 $
Frederic St-Denis 60 000 $ (1)
Salary Remaining : 15 929 $
Michal Jordan 60 000 $ (3)
Salary Remaining : 15 929 $
Dmitry Korobov 60 000 $ (1)
Salary Remaining : 15 929 $
James Wright 50 000 $ (3)
Salary Remaining : 13 274 $
Steve Eminger 50 000 $ (1)
Salary Remaining : 13 274 $
David Steckel 50 000 $ (1)
Salary Remaining : 13 274 $
Aaron Volpatti 50 000 $ (2)
Salary Remaining : 13 274 $
Adam Cracknell 50 000 $ (3)
Salary Remaining : 13 274 $
Matt Climie 50 000 $ (1)
Salary Remaining : 13 274 $
Peter Mannino 50 000 $ (1)
Salary Remaining : 13 274 $
Aaron Johnson 50 000 $ (3)
Salary Remaining : 13 274 $
Unknown Player 0 $ (1)
Salary Remaining : 0 $
Unknown Player 0 $ (1)
Salary Remaining : 0 $
Total Farm Players30
Salary Commitment
Year 12 : 1 872 500,00 $
Year 13 : 812 500,00 $
Year 14 : 582 500,00 $
Year 15 : 70 000,00 $
Salary Average Commitment
Year 12 : 1 872 500,00 $
Year 13 : 812 500,00 $
Year 14 : 582 500,00 $
Year 15 : 70 000,00 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 3000 - 100 $ - 3 000 - 100%
Level 2: 4000 - 60 $ - 4 000 - 100%
Level 3: 5000 - 35 $ - 5 000 - 100%
Level 4: 6000 - 20 $ - 6 000 - 100%
Luxury : 2000 - 200 $ - 2 000 - 100%
Total Capacity :20000
Team Popularity : 132%
Farm
Farm Level 1: 2000 - 35 $ - 1 502 - 75%
Farm Level 2: 1000 - 15 $ - 744 - 74%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20 000 - 100%
Average Income per Game1 642 550 $
Year to Date Revenue50 919 050 $
Farm
Home Games Left10
Average Attendance - %2 245 - 75%
Average Income per Game73 269 $
Year to Date Revenue2 271 349 $

Expense

Pro Players Total Salaries70 011 424 $
Pro Players Total Average Salaries70 011 424 $
Farm Players Total Salaries1 225 000 $
Farm Players Total Average Salaries1 225 000 $
Coaches Total Salaries2 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 088 999 $
Farm Year To Date Expenses927 342 $
Pro Salary Cap Per Days567 904 $
Pro Salary Cap To Date47 645 543 $
Farm Salary Cap Per Days9 690 $
Farm Salary Cap To Date927 342 $

Estimate

Pro Estimated Season Revenue16 425 500 $
Farm Estimated Season Revenue732 693 $
Pro Remaining Season Days32
Pro Expenses Per Days585 295 $
Pro Estimated Expenses18 729 440 $
Farm Remaining Season Days30
Farm Expenses Per Days9 690 $
Farm Estimated Expenses290 700 $
Estimated Season Expenses19 020 140 $
Estimated Season Salary Cap65 818 471 $
Estimate Under Maximum Salary Cap of 69 000 000 $3 181 529 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 20 818 471 $
Current Bank Account58 012 558 $
Projected Bank Account56 150 611 $

Pro Players Salaries

Antti Niemi 7 250 000 $ (3)
-Salary Remaining : 2 017 391 $
Daniel Sedin 7 000 000 $ (4)
-Salary Remaining : 1 947 826 $
Steven Stamkos 7 000 000 $ (4)
-Salary Remaining : 1 947 826 $
Zach Parise 5 500 000 $ (3)
-Salary Remaining : 1 530 435 $
Mike Fisher 5 000 000 $ (3)
-Salary Remaining : 1 391 304 $
Roman Josi 5 000 000 $ (4)
-Salary Remaining : 1 391 304 $
Andrew Ladd 4 071 428 $ (1)
-Salary Remaining : 1 132 919 $
Alex Goligoski 4 000 000 $ (3)
-Salary Remaining : 1 113 043 $
Nathan MacKinnon 3 750 000 $ (5)
-Salary Remaining : 1 043 478 $
Marc Methot 3 000 000 $ (1)
-Salary Remaining : 834 783 $
Rene Bourque (1 Way Contract) 2 500 000 $ (2)
-1 Way Contract Salary Cap : 25 000 $
-Salary Remaining : 695 652 $
Sami Vatanen 2 250 000 $ (1)
-Salary Remaining : 626 087 $
Jori Lehtera 1 990 000 $ (4)
-Salary Remaining : 553 739 $
Brock Nelson 1 800 000 $ (1)
-Salary Remaining : 500 870 $
Alex Killorn 1 750 000 $ (2)
-Salary Remaining : 486 957 $
Rob Scuderi 1 500 000 $ (1)
-Salary Remaining : 417 391 $
Tom Wilson 850 000 $ (4)
-Salary Remaining : 236 522 $
Richard Panik 800 000 $ (3)
-Salary Remaining : 222 609 $
Mason Raymond 800 000 $ (2)
-Salary Remaining : 222 609 $
Scott Hannan (1 Way Contract) 800 000 $ (4)
-1 Way Contract Salary Cap : 8 000 $
-Salary Remaining : 222 609 $
Curtis McElhinney 800 000 $ (3)
-Salary Remaining : 222 609 $
Nik Antropov (1 Way Contract) 750 000 $ (2)
-1 Way Contract Salary Cap : 7 500 $
-Salary Remaining : 208 696 $
Tim Thomas (1 Way Contract) 700 000 $ (4)
-1 Way Contract Salary Cap : 7 000 $
-Salary Remaining : 194 783 $
Mattias Ekholm 650 000 $ (1)
-Salary Remaining : 180 870 $
Milan Jurcina 500 000 $ (2)
-Salary Remaining : 139 130 $
Total Pro Players25
Salary Commitment
Year 12 : 70 011 428,00 $
Year 13 : 56 740 000,00 $
Year 14 : 50 440 000,00 $
Year 15 : 27 090 000,00 $
Salary Average Commitment
Year 12 : 70 011 428,00 $
Year 13 : 56 740 000,00 $
Year 14 : 50 440 000,00 $
Year 15 : 27 090 000,00 $

Farm Players Salaries

Stephen Weiss 190 000 $ (1)
Salary Remaining : 50 442 $
Jared Boll 95 000 $ (2)
Salary Remaining : 25 221 $
Ben Hanowski (Out of Payroll) 80 000 $ (4)
Salary Remaining : 21 239 $
Duncan Siemens 80 000 $ (1)
Salary Remaining : 21 239 $
Chris Tierney (Out of Payroll) 75 000 $ (1)
Salary Remaining : 19 912 $
Ryan Jones 70 000 $ (3)
Salary Remaining : 18 584 $
Jeff Deslauriers 70 000 $ (3)
Salary Remaining : 18 584 $
Seth Helgeson 70 000 $ (1)
Salary Remaining : 18 584 $
Ruslan Fedotenko 70 000 $ (4)
Salary Remaining : 18 584 $
Bogdan Yakimov 65 000 $ (1)
Salary Remaining : 17 257 $
Drew Shore 65 000 $ (3)
Salary Remaining : 17 257 $
Tyler Kennedy 60 000 $ (4)
Salary Remaining : 15 929 $
Colton Orr 60 000 $ (4)
Salary Remaining : 15 929 $
Brett Kulak (Out of Payroll) 55 000 $ (1)
Salary Remaining : 14 602 $
Joacim Eriksson 50 000 $ (3)
Salary Remaining : 13 274 $
Brent Sopel 50 000 $ (2)
Salary Remaining : 13 274 $
Matt Gilroy 50 000 $ (1)
Salary Remaining : 13 274 $
Marc-Andre Bergeron 50 000 $ (2)
Salary Remaining : 13 274 $
Unknown Player 0 $ (1)
Salary Remaining : 0 $
Unknown Player 0 $ (1)
Salary Remaining : 0 $
Unknown Player 0 $ (1)
Salary Remaining : 0 $
Unknown Player 0 $ (1)
Salary Remaining : 0 $
Total Farm Players22
Salary Commitment
Year 12 : 1 305 000,00 $
Year 13 : 720 000,00 $
Year 14 : 525 000,00 $
Year 15 : 270 000,00 $
Salary Average Commitment
Year 12 : 1 305 000,00 $
Year 13 : 720 000,00 $
Year 14 : 525 000,00 $
Year 15 : 270 000,00 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 3750 - 120 $ - 2 517 - 67%
Level 2: 5000 - 75 $ - 3 303 - 66%
Level 3: 6250 - 50 $ - 3 667 - 59%
Level 4: 7500 - 25 $ - 5 051 - 67%
Luxury : 2500 - 220 $ - 1 812 - 72%
Total Capacity :25000
Team Popularity : 112%
Farm
Farm Level 1: 2000 - 35 $ - 1 495 - 75%
Farm Level 2: 1000 - 15 $ - 758 - 76%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16 351 - 65%
Average Income per Game1 673 287 $
Year to Date Revenue50 198 598 $
Farm
Home Games Left10
Average Attendance - %2 253 - 75%
Average Income per Game73 261 $
Year to Date Revenue2 271 083 $

Expense

Pro Players Total Salaries65 550 000 $
Pro Players Total Average Salaries65 550 000 $
Farm Players Total Salaries1 785 000 $
Farm Players Total Average Salaries1 785 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total10 436 $
Pro Year To Date Expenses47 646 081 $
Farm Year To Date Expenses1 164 532 $
Pro Salary Cap Per Days570 000 $
Pro Salary Cap To Date46 924 357 $
Farm Salary Cap Per Days15 796 $
Farm Salary Cap To Date1 164 532 $

Estimate

Pro Estimated Season Revenue18 406 153 $
Farm Estimated Season Revenue732 607 $
Pro Remaining Season Days32
Pro Expenses Per Days578 696 $
Pro Estimated Expenses18 518 272 $
Farm Remaining Season Days30
Farm Expenses Per Days15 796 $
Farm Estimated Expenses473 880 $
Estimated Season Expenses18 992 152 $
Estimated Season Salary Cap65 164 357 $
Estimate Under Maximum Salary Cap of 69 000 000 $3 835 643 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 20 164 357 $
Current Bank Account25 660 211 $
Projected Bank Account25 806 819 $

Pro Players Salaries

Henrik Lundqvist 7 250 000 $ (3)
-Salary Remaining : 2 017 391 $
Drew Stafford 4 600 000 $ (6)
-Salary Remaining : 1 280 000 $
Roberto Luongo 4 500 000 $ (3)
-Salary Remaining : 1 252 174 $
Tomas Plekanec 4 200 000 $ (1)
-Salary Remaining : 1 168 696 $
Braydon Coburn 4 100 000 $ (2)
-Salary Remaining : 1 140 870 $
Mark Streit 3 800 000 $ (2)
-Salary Remaining : 1 057 391 $
Mathieu Perreault 3 500 000 $ (7)
-Salary Remaining : 973 913 $
Mikhail Grabovski 3 250 000 $ (2)
-Salary Remaining : 904 348 $
James Wisniewski 3 250 000 $ (3)
-Salary Remaining : 904 348 $
Antoine Vermette 3 000 000 $ (4)
-Salary Remaining : 834 783 $
Travis Zajac 3 000 000 $ (4)
-Salary Remaining : 834 783 $
Brad Stuart 2 900 000 $ (3)
-Salary Remaining : 806 957 $
Michael Del Zotto 2 750 000 $ (7)
-Salary Remaining : 765 217 $
Teddy Purcell 2 750 000 $ (2)
-Salary Remaining : 765 217 $
Derek Roy 2 700 000 $ (1)
-Salary Remaining : 751 304 $
Tomas Tatar 2 200 000 $ (1)
-Salary Remaining : 612 174 $
Shawn Matthias 2 000 000 $ (4)
-Salary Remaining : 556 522 $
Patrik Berglund 1 800 000 $ (3)
-Salary Remaining : 500 870 $
Eric Gryba 1 650 000 $ (8)
-Salary Remaining : 459 130 $
Andrej Meszaros 1 350 000 $ (2)
-Salary Remaining : 375 652 $
J.T. Brown 1 000 000 $ (4)
-Salary Remaining : 278 261 $
Total Pro Players21
Salary Commitment
Year 12 : 65 550 000,00 $
Year 13 : 56 450 000,00 $
Year 14 : 41 200 000,00 $
Year 15 : 21 500 000,00 $
Salary Average Commitment
Year 12 : 65 550 000,00 $
Year 13 : 56 450 000,00 $
Year 14 : 41 200 000,00 $
Year 15 : 21 500 000,00 $

Farm Players Salaries

Anders Nilsson 150 000 $ (1)
Salary Remaining : 39 823 $
Curtis Sanford 100 000 $ (1)
Salary Remaining : 26 549 $
Allen York 100 000 $ (1)
Salary Remaining : 26 549 $
Jerred Smithson 80 000 $ (2)
Salary Remaining : 21 239 $
Matt Pelech 80 000 $ (1)
Salary Remaining : 21 239 $
Adam Clendening 75 000 $ (1)
Salary Remaining : 19 912 $
Ben Chiarot 75 000 $ (2)
Salary Remaining : 19 912 $
Dan Ellis 75 000 $ (3)
Salary Remaining : 19 912 $
Justin Shugg 70 000 $ (1)
Salary Remaining : 18 584 $
Christian Thomas 70 000 $ (4)
Salary Remaining : 18 584 $
Borna Rendulic 70 000 $ (1)
Salary Remaining : 18 584 $
Joakim Nordstrom 70 000 $ (2)
Salary Remaining : 18 584 $
Mike Lundin 65 000 $ (1)
Salary Remaining : 17 257 $
Marek Svatos 62 500 $ (2)
Salary Remaining : 16 593 $
Colby Robak 60 000 $ (4)
Salary Remaining : 15 929 $
Carter Ashton 60 000 $ (3)
Salary Remaining : 15 929 $
Matt Lindblad 60 000 $ (1)
Salary Remaining : 15 929 $
Matt Frattin 60 000 $ (3)
Salary Remaining : 15 929 $
Paul Bissonnette 52 500 $ (3)
Salary Remaining : 13 938 $
Freddie Hamilton 50 000 $ (3)
Salary Remaining : 13 274 $
Colby Cohen 50 000 $ (1)
Salary Remaining : 13 274 $
Calvin Heeter 50 000 $ (4)
Salary Remaining : 13 274 $
T.J. Hensick 50 000 $ (2)
Salary Remaining : 13 274 $
Petter Granberg 50 000 $ (3)
Salary Remaining : 13 274 $
Cameron Gaunce 50 000 $ (4)
Salary Remaining : 13 274 $
Nick Petrecki 50 000 $ (1)
Salary Remaining : 13 274 $
Total Farm Players26
Salary Commitment
Year 12 : 1 785 000,00 $
Year 13 : 915 000,00 $
Year 14 : 577 500,00 $
Year 15 : 230 000,00 $
Salary Average Commitment
Year 12 : 1 785 000,00 $
Year 13 : 915 000,00 $
Year 14 : 577 500,00 $
Year 15 : 230 000,00 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 3300 - 101 $ - 3 297 - 100%
Level 2: 4400 - 64 $ - 3 868 - 88%
Level 3: 5500 - 35 $ - 5 496 - 100%
Level 4: 6600 - 22 $ - 5 836 - 88%
Luxury : 2200 - 215 $ - 1 928 - 88%
Total Capacity :22000
Team Popularity : 114%
Farm
Farm Level 1: 2000 - 35 $ - 1 488 - 74%
Farm Level 2: 1000 - 15 $ - 743 - 74%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20 425 - 93%
Average Income per Game1 749 926 $
Year to Date Revenue54 247 692 $
Farm
Home Games Left9
Average Attendance - %2 231 - 74%
Average Income per Game72 699 $
Year to Date Revenue2 326 360 $

Expense

Pro Players Total Salaries66 387 500 $
Pro Players Total Average Salaries66 387 500 $
Farm Players Total Salaries1 435 000 $
Farm Players Total Average Salaries1 435 000 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 188 879 $
Farm Year To Date Expenses1 052 282 $
Pro Salary Cap Per Days553 609 $
Pro Salary Cap To Date42 925 825 $
Farm Salary Cap Per Days12 699 $
Farm Salary Cap To Date1 052 282 $

Estimate

Pro Estimated Season Revenue17 499 255 $
Farm Estimated Season Revenue654 289 $
Pro Remaining Season Days32
Pro Expenses Per Days568 826 $
Pro Estimated Expenses18 202 432 $
Farm Remaining Season Days30
Farm Expenses Per Days12 699 $
Farm Estimated Expenses380 970 $
Estimated Season Expenses18 583 402 $
Estimated Season Salary Cap60 641 313 $
Estimate Under Maximum Salary Cap of 69 000 000 $8 358 687 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 15 641 313 $
Current Bank Account46 901 284 $
Projected Bank Account46 471 426 $

Pro Players Salaries

Craig Anderson 6 750 000 $ (3)
-Salary Remaining : 1 878 261 $
Tobias Enstrom 5 800 000 $ (2)
-Salary Remaining : 1 613 913 $
Dion Phaneuf 5 250 000 $ (4)
-Salary Remaining : 1 460 870 $
Joe Pavelski 4 687 500 $ (2)
-Salary Remaining : 1 304 348 $
Matt Niskanen 4 200 000 $ (5)
-Salary Remaining : 1 168 696 $
Jaden Schwartz 4 000 000 $ (4)
-Salary Remaining : 1 113 043 $
Ryan O'Reilly 3 100 000 $ (2)
-Salary Remaining : 862 609 $
Nikolay Kulemin 3 000 000 $ (3)
-Salary Remaining : 834 783 $
Viktor Fasth (1 Way Contract) 2 750 000 $ (4)
-1 Way Contract Salary Cap : 27 500 $
-Salary Remaining : 765 217 $
Tyson Barrie 2 500 000 $ (3)
-Salary Remaining : 695 652 $
Cam Fowler 2 400 000 $ (1)
-Salary Remaining : 667 826 $
Martin Erat 2 200 000 $ (1)
-Salary Remaining : 612 174 $
Brian Boyle 2 150 000 $ (4)
-Salary Remaining : 598 261 $
Johnny Oduya 2 000 000 $ (1)
-Salary Remaining : 556 522 $
Joe Colborne 2 000 000 $ (4)
-Salary Remaining : 556 522 $
David Jones (1 Way Contract) 1 900 000 $ (1)
-Salary Remaining : 528 696 $
Petr Mrazek 1 750 000 $ (3)
-Salary Remaining : 486 957 $
Reilly Smith 1 500 000 $ (2)
-Salary Remaining : 417 391 $
Dwight King 1 500 000 $ (2)
-Salary Remaining : 417 391 $
Tyler Toffoli 1 350 000 $ (1)
-Salary Remaining : 375 652 $
Ryane Clowe 1 300 000 $ (1)
-Salary Remaining : 361 739 $
TJ Brodie 1 250 000 $ (1)
-Salary Remaining : 347 826 $
Erik Gudbranson 1 200 000 $ (2)
-Salary Remaining : 333 913 $
Dale Weise 1 000 000 $ (2)
-Salary Remaining : 278 261 $
Leon Draisaitl 850 000 $ (2)
-Salary Remaining : 236 522 $
Total Pro Players25
Salary Commitment
Year 12 : 66 387 500,00 $
Year 13 : 53 987 500,00 $
Year 14 : 34 350 000,00 $
Year 15 : 20 350 000,00 $
Salary Average Commitment
Year 12 : 66 387 500,00 $
Year 13 : 53 987 500,00 $
Year 14 : 34 350 000,00 $
Year 15 : 20 350 000,00 $

Farm Players Salaries

Matt Hackett 130 000 $ (2)
Salary Remaining : 34 513 $
Devante Smith-Pelly 110 000 $ (3)
Salary Remaining : 29 204 $
Mikhail Grigorenko 90 000 $ (2)
Salary Remaining : 23 894 $
Viktor Stalberg 90 000 $ (1)
Salary Remaining : 23 894 $
Alexander Khokhlachev 80 000 $ (3)
Salary Remaining : 21 239 $
Tyler Pitlick 77 500 $ (1)
Salary Remaining : 20 575 $
Korbinian Holzer 75 000 $ (2)
Salary Remaining : 19 912 $
Richard Bachman 70 000 $ (1)
Salary Remaining : 18 584 $
Anton Lander 70 000 $ (3)
Salary Remaining : 18 584 $
Jiri Sekac 70 000 $ (1)
Salary Remaining : 18 584 $
Oscar Lindberg 70 000 $ (1)
Salary Remaining : 18 584 $
Jonathon Blum 70 000 $ (2)
Salary Remaining : 18 584 $
Brandon Davidson 70 000 $ (1)
Salary Remaining : 18 584 $
Anthony Duclair 65 000 $ (2)
Salary Remaining : 17 257 $
Maksim Mayorov 65 000 $ (2)
Salary Remaining : 17 257 $
John Persson 60 000 $ (3)
Salary Remaining : 15 929 $
Jake McCabe 60 000 $ (2)
Salary Remaining : 15 929 $
Mitch Callahan 57 500 $ (1)
Salary Remaining : 15 265 $
Brendan Ranford 55 000 $ (1)
Salary Remaining : 14 602 $
Unknown Player 0 $ (1)
Salary Remaining : 0 $
Total Farm Players20
Salary Commitment
Year 12 : 1 435 000,00 $
Year 13 : 875 000,00 $
Year 14 : 320 000,00 $
Year 15 : 0,00 $
Salary Average Commitment
Year 12 : 1 435 000,00 $
Year 13 : 875 000,00 $
Year 14 : 320 000,00 $
Year 15 : 0,00 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 3750 - 105 $ - 2 745 - 73%
Level 2: 5000 - 65 $ - 3 667 - 73%
Level 3: 6250 - 40 $ - 4 353 - 70%
Level 4: 7500 - 30 $ - 4 075 - 54%
Luxury : 2500 - 220 $ - 1 731 - 69%
Total Capacity :25000
Team Popularity : 107%
Farm
Farm Level 1: 2000 - 35 $ - 1 498 - 75%
Farm Level 2: 1000 - 15 $ - 764 - 76%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %16 570 - 66%
Average Income per Game1 600 880 $
Year to Date Revenue49 627 267 $
Farm
Home Games Left10
Average Attendance - %2 262 - 75%
Average Income per Game73 466 $
Year to Date Revenue2 277 457 $

Expense

Pro Players Total Salaries56 500 000 $
Pro Players Total Average Salaries56 500 000 $
Farm Players Total Salaries2 675 000 $
Farm Players Total Average Salaries2 675 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 301 628 $
Farm Year To Date Expenses1 818 451 $
Pro Salary Cap Per Days491 304 $
Pro Salary Cap To Date44 497 284 $
Farm Salary Cap Per Days22 412 $
Farm Salary Cap To Date1 818 451 $

Estimate

Pro Estimated Season Revenue16 008 796 $
Farm Estimated Season Revenue734 664 $
Pro Remaining Season Days32
Pro Expenses Per Days513 043 $
Pro Estimated Expenses16 417 376 $
Farm Remaining Season Days30
Farm Expenses Per Days22 412 $
Farm Estimated Expenses672 360 $
Estimated Season Expenses17 089 736 $
Estimated Season Salary Cap60 219 012 $
Estimate Under Maximum Salary Cap of 69 000 000 $8 780 988 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 15 219 012 $
Current Bank Account22 254 764 $
Projected Bank Account21 908 488 $

Pro Players Salaries

Zdeno Chara 7 000 000 $ (1)
-Salary Remaining : 1 947 826 $
Braden Holtby 6 500 000 $ (8)
-Salary Remaining : 1 808 696 $
Victor Hedman 5 500 000 $ (2)
-Salary Remaining : 1 530 435 $
Jeff Carter 5 500 000 $ (7)
-Salary Remaining : 1 530 435 $
Oliver Ekman-Larsson 5 000 000 $ (1)
-Salary Remaining : 1 391 304 $
Loui Eriksson 4 100 000 $ (6)
-Salary Remaining : 1 140 870 $
Tyler Johnson 4 000 000 $ (3)
-Salary Remaining : 1 113 043 $
Gustav Nyquist 3 000 000 $ (2)
-Salary Remaining : 834 783 $
Nikita Kucherov 2 500 000 $ (2)
-Salary Remaining : 695 652 $
Jeff Skinner 2 000 000 $ (1)
-Salary Remaining : 556 522 $
Blake Comeau 1 900 000 $ (1)
-Salary Remaining : 528 696 $
Jake Gardiner 1 800 000 $ (2)
-Salary Remaining : 500 870 $
Jakob Silfverberg 1 700 000 $ (1)
-Salary Remaining : 473 043 $
Nate Guenin 1 000 000 $ (1)
-Salary Remaining : 278 261 $
Jason Zucker 1 000 000 $ (3)
-Salary Remaining : 278 261 $
Calle Jarnkrok 900 000 $ (3)
-Salary Remaining : 250 435 $
Torrey Mitchell 900 000 $ (4)
-Salary Remaining : 250 435 $
Jay Harrison 800 000 $ (3)
-Salary Remaining : 222 609 $
Al Montoya 750 000 $ (2)
-Salary Remaining : 208 696 $
Oliver Bjorkstrand 650 000 $ (3)
-Salary Remaining : 180 870 $
Total Pro Players20
Salary Commitment
Year 12 : 56 500 000,00 $
Year 13 : 37 900 000,00 $
Year 14 : 24 350 000,00 $
Year 15 : 17 000 000,00 $
Salary Average Commitment
Year 12 : 56 500 000,00 $
Year 13 : 37 900 000,00 $
Year 14 : 24 350 000,00 $
Year 15 : 17 000 000,00 $

Farm Players Salaries

Nail Yakupov 125 000 $ (2)
Salary Remaining : 33 186 $
Keaton Ellerby 120 000 $ (3)
Salary Remaining : 31 858 $
Tomas Jurco 85 000 $ (3)
Salary Remaining : 22 566 $
Curtis Lazar 82 500 $ (1)
Salary Remaining : 21 903 $
Niklas Backstrom (Out of Payroll) 82 500 $ (3)
Salary Remaining : 21 903 $
Hunter Shinkaruk 80 000 $ (2)
Salary Remaining : 21 239 $
Linus Omark 75 000 $ (4)
Salary Remaining : 19 912 $
Joakim Andersson 75 000 $ (1)
Salary Remaining : 19 912 $
Matt Martin 75 000 $ (1)
Salary Remaining : 19 912 $
Taylor Fedun 75 000 $ (3)
Salary Remaining : 19 912 $
Kevin Gravel 70 000 $ (3)
Salary Remaining : 18 584 $
Sergey Tolchinsky 70 000 $ (3)
Salary Remaining : 18 584 $
Shane Prince 65 000 $ (1)
Salary Remaining : 17 257 $
Sebastien Caron 65 000 $ (3)
Salary Remaining : 17 257 $
Daniel Catenacci 65 000 $ (3)
Salary Remaining : 17 257 $
Keegan Lowe 65 000 $ (1)
Salary Remaining : 17 257 $
Ville Leino 60 000 $ (4)
Salary Remaining : 15 929 $
Connor Carrick 60 000 $ (2)
Salary Remaining : 15 929 $
Jamie Oleksiak (Out of Payroll) 60 000 $ (1)
Salary Remaining : 15 929 $
Adam Almquist 60 000 $ (2)
Salary Remaining : 15 929 $
Nikolay Zherdev 60 000 $ (4)
Salary Remaining : 15 929 $
Mattias Tedenby 60 000 $ (3)
Salary Remaining : 15 929 $
Zac Rinaldo 60 000 $ (3)
Salary Remaining : 15 929 $
Stephane Da Costa 60 000 $ (4)
Salary Remaining : 15 929 $
Tomas Kundratek 60 000 $ (4)
Salary Remaining : 15 929 $
Carter Bancks 60 000 $ (2)
Salary Remaining : 15 929 $
Ryan Reaves 55 000 $ (4)
Salary Remaining : 14 602 $
Chris Bourque 55 000 $ (4)
Salary Remaining : 14 602 $
Jaccob Slavin 55 000 $ (3)
Salary Remaining : 14 602 $
Carl Klingberg 55 000 $ (4)
Salary Remaining : 14 602 $
Andreas Athanasiou 55 000 $ (2)
Salary Remaining : 14 602 $
Linus Ullmark 55 000 $ (2)
Salary Remaining : 14 602 $
Dominik Simon 55 000 $ (3)
Salary Remaining : 14 602 $
Mark Dekanich 55 000 $ (4)
Salary Remaining : 14 602 $
Blake Pietila 55 000 $ (3)
Salary Remaining : 14 602 $
Joakim Lindstrom 55 000 $ (4)
Salary Remaining : 14 602 $
Yann Danis 50 000 $ (1)
Salary Remaining : 13 274 $
Rob Schremp 50 000 $ (4)
Salary Remaining : 13 274 $
Sergei Shirokov 50 000 $ (3)
Salary Remaining : 13 274 $
Niclas Bergfors 50 000 $ (4)
Salary Remaining : 13 274 $
Zenon Konopka 50 000 $ (2)
Salary Remaining : 13 274 $
Total Farm Players41
Salary Commitment
Year 12 : 2 675 000,00 $
Year 13 : 2 202 500,00 $
Year 14 : 1 657 500,00 $
Year 15 : 690 000,00 $
Salary Average Commitment
Year 12 : 2 675 000,00 $
Year 13 : 2 202 500,00 $
Year 14 : 1 657 500,00 $
Year 15 : 690 000,00 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 3000 - 98 $ - 3 000 - 100%
Level 2: 4000 - 58 $ - 4 000 - 100%
Level 3: 5000 - 33 $ - 5 000 - 100%
Level 4: 6000 - 19 $ - 6 000 - 100%
Luxury : 2000 - 198 $ - 2 000 - 100%
Total Capacity :20000
Team Popularity : 116%
Farm
Farm Level 1: 2000 - 35 $ - 1 490 - 75%
Farm Level 2: 1000 - 15 $ - 749 - 75%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20 000 - 100%
Average Income per Game1 598 789 $
Year to Date Revenue49 562 450 $
Farm
Home Games Left10
Average Attendance - %2 239 - 75%
Average Income per Game72 906 $
Year to Date Revenue2 260 093 $

Expense

Pro Players Total Salaries67 517 504 $
Pro Players Total Average Salaries67 517 504 $
Farm Players Total Salaries3 581 500 $
Farm Players Total Average Salaries3 581 500 $
Coaches Total Salaries2 800 000 $
Luxury Taxe Total307 776 $
Pro Year To Date Expenses49 562 200 $
Farm Year To Date Expenses2 718 358 $
Pro Salary Cap Per Days571 613 $
Pro Salary Cap To Date48 118 741 $
Farm Salary Cap Per Days31 695 $
Farm Salary Cap To Date2 718 358 $

Estimate

Pro Estimated Season Revenue15 987 887 $
Farm Estimated Season Revenue729 062 $
Pro Remaining Season Days32
Pro Expenses Per Days589 004 $
Pro Estimated Expenses18 848 128 $
Farm Remaining Season Days30
Farm Expenses Per Days31 695 $
Farm Estimated Expenses950 850 $
Estimated Season Expenses19 798 978 $
Estimated Season Salary Cap66 410 357 $
Estimate Under Maximum Salary Cap of 69 000 000 $2 589 643 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 21 410 357 $
Current Bank Account19 570 527 $
Projected Bank Account16 488 498 $

Pro Players Salaries

Ryan Kesler 7 000 000 $ (1)
-Salary Remaining : 1 947 826 $
Dustin Byfuglien 6 500 000 $ (2)
-Salary Remaining : 1 808 696 $
Chris Kunitz 6 000 000 $ (4)
-Salary Remaining : 1 669 565 $
Ben Bishop 5 500 000 $ (5)
-Salary Remaining : 1 530 435 $
Jordan Staal 5 000 000 $ (3)
-Salary Remaining : 1 391 304 $
Alexander Semin 4 250 000 $ (1)
-Salary Remaining : 1 182 609 $
Eric Brewer 3 350 000 $ (3)
-Salary Remaining : 932 174 $
Brian Gionta 3 150 000 $ (2)
-Salary Remaining : 876 522 $
Lee Stempniak 3 000 000 $ (2)
-Salary Remaining : 834 783 $
Chris Higgins 2 950 000 $ (2)
-Salary Remaining : 820 870 $
Tommy Wingels 2 600 000 $ (6)
-Salary Remaining : 723 478 $
Matt Greene 2 300 000 $ (2)
-Salary Remaining : 640 000 $
Brandon Prust 2 250 000 $ (1)
-Salary Remaining : 626 087 $
Anton Khudobin 2 100 000 $ (3)
-Salary Remaining : 584 348 $
Dainius Zubrus 2 000 000 $ (1)
-Salary Remaining : 556 522 $
Ben Lovejoy 1 975 000 $ (3)
-Salary Remaining : 549 565 $
Colin Greening (1 Way Contract) 1 800 000 $ (1)
-1 Way Contract Salary Cap : 18 000 $
-Salary Remaining : 500 870 $
Lubomir Visnovsky 1 800 000 $ (1)
-Salary Remaining : 500 870 $
Dominic Moore 1 777 500 $ (2)
-Salary Remaining : 494 609 $
Linden Vey 1 300 000 $ (3)
-Salary Remaining : 361 739 $
Nate Schmidt 915 000 $ (2)
-Salary Remaining : 254 609 $
Total Pro Players21
Salary Commitment
Year 12 : 67 517 500,00 $
Year 13 : 48 417 500,00 $
Year 14 : 27 825 000,00 $
Year 15 : 14 100 000,00 $
Salary Average Commitment
Year 12 : 67 517 500,00 $
Year 13 : 48 417 500,00 $
Year 14 : 27 825 000,00 $
Year 15 : 14 100 000,00 $

Farm Players Salaries

Patrick Wiercioch 199 000 $ (1)
Salary Remaining : 52 832 $
Yannick Weber 170 000 $ (3)
Salary Remaining : 45 133 $
Ryan Carter 140 000 $ (1)
Salary Remaining : 37 168 $
Victor Rask 130 000 $ (4)
Salary Remaining : 34 513 $
Brett Connolly 130 000 $ (3)
Salary Remaining : 34 513 $
Sami Salo 130 000 $ (1)
Salary Remaining : 34 513 $
Taylor Beck 110 000 $ (3)
Salary Remaining : 29 204 $
Jyrki Jokipakka (Out of Payroll) 100 000 $ (4)
Salary Remaining : 26 549 $
Troy Grosenick 90 000 $ (4)
Salary Remaining : 23 894 $
Kevin Connauton 85 000 $ (2)
Salary Remaining : 22 566 $
Michael Latta 85 000 $ (1)
Salary Remaining : 22 566 $
Andy Andreoff 82 500 $ (4)
Salary Remaining : 21 903 $
Sonny Milano 82 500 $ (4)
Salary Remaining : 21 903 $
Brenden Morrow 80 000 $ (4)
Salary Remaining : 21 239 $
Jordan Szwarz 80 000 $ (3)
Salary Remaining : 21 239 $
Jason Akeson 80 000 $ (1)
Salary Remaining : 21 239 $
Roman Cervenka 80 000 $ (1)
Salary Remaining : 21 239 $
Justin Bailey 75 000 $ (3)
Salary Remaining : 19 912 $
Chris Summers 75 000 $ (2)
Salary Remaining : 19 912 $
Andreas Martinsen 70 000 $ (3)
Salary Remaining : 18 584 $
Brian O'Neil 70 000 $ (2)
Salary Remaining : 18 584 $
Sergei Kalinin 70 000 $ (3)
Salary Remaining : 18 584 $
Ronalds Kenins 70 000 $ (1)
Salary Remaining : 18 584 $
Ryan Carpenter 70 000 $ (2)
Salary Remaining : 18 584 $
Christopher Gibson 70 000 $ (3)
Salary Remaining : 18 584 $
Luke Witkowski 70 000 $ (1)
Salary Remaining : 18 584 $
Tanner Kero 70 000 $ (2)
Salary Remaining : 18 584 $
Mark Alt 70 000 $ (1)
Salary Remaining : 18 584 $
Evan Rodrigues 70 000 $ (3)
Salary Remaining : 18 584 $
Frank Corrado 70 000 $ (4)
Salary Remaining : 18 584 $
Andrey Makarov 70 000 $ (1)
Salary Remaining : 18 584 $
Daniil Tarasov 70 000 $ (1)
Salary Remaining : 18 584 $
Buddy Robinson 70 000 $ (3)
Salary Remaining : 18 584 $
Alex Friesen 70 000 $ (3)
Salary Remaining : 18 584 $
Pheonix Copley 70 000 $ (3)
Salary Remaining : 18 584 $
TJ Brennan 70 000 $ (3)
Salary Remaining : 18 584 $
Jordan Oesterle 70 000 $ (1)
Salary Remaining : 18 584 $
Dennis Everberg 70 000 $ (1)
Salary Remaining : 18 584 $
Matt Ellis 65 000 $ (1)
Salary Remaining : 17 257 $
Brandon Kozun 60 000 $ (3)
Salary Remaining : 15 929 $
Jamie Devane 57 500 $ (3)
Salary Remaining : 15 265 $
Mackenzie Skapski 55 000 $ (1)
Salary Remaining : 14 602 $
Nick Paul 55 000 $ (3)
Salary Remaining : 14 602 $
Garret Sparks 55 000 $ (2)
Salary Remaining : 14 602 $
Unknown Player 0 $ (1)
Salary Remaining : 0 $
Total Farm Players45
Salary Commitment
Year 12 : 3 681 500,00 $
Year 13 : 2 357 500,00 $
Year 14 : 1 932 500,00 $
Year 15 : 635 000,00 $
Salary Average Commitment
Year 12 : 3 681 500,00 $
Year 13 : 2 357 500,00 $
Year 14 : 1 932 500,00 $
Year 15 : 635 000,00 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarcleys Center
Level 1: 3750 - 95 $ - 3 676 - 98%
Level 2: 5000 - 55 $ - 4 918 - 98%
Level 3: 6250 - 32 $ - 6 139 - 98%
Level 4: 7500 - 18 $ - 7 385 - 98%
Luxury : 2500 - 193 $ - 2 443 - 98%
Total Capacity :25000
Team Popularity : 114%
Farm
Farm Level 1: 2000 - 35 $ - 1 493 - 75%
Farm Level 2: 1000 - 15 $ - 737 - 74%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %24 562 - 98%
Average Income per Game1 889 452 $
Year to Date Revenue58 573 017 $
Farm
Home Games Left10
Average Attendance - %2 230 - 74%
Average Income per Game72 805 $
Year to Date Revenue2 256 967 $

Expense

Pro Players Total Salaries67 650 000 $
Pro Players Total Average Salaries67 650 000 $
Farm Players Total Salaries1 829 000 $
Farm Players Total Average Salaries1 829 000 $
Coaches Total Salaries2 950 000 $
Luxury Taxe Total1 527 584 $
Pro Year To Date Expenses49 425 135 $
Farm Year To Date Expenses1 338 660 $
Pro Salary Cap Per Days580 083 $
Pro Salary Cap To Date48 198 158 $
Farm Salary Cap Per Days15 721 $
Farm Salary Cap To Date1 338 660 $

Estimate

Pro Estimated Season Revenue18 894 522 $
Farm Estimated Season Revenue728 054 $
Pro Remaining Season Days32
Pro Expenses Per Days594 865 $
Pro Estimated Expenses19 035 680 $
Farm Remaining Season Days30
Farm Expenses Per Days15 721 $
Farm Estimated Expenses471 630 $
Estimated Season Expenses19 507 310 $
Estimated Season Salary Cap66 760 814 $
Estimate Under Maximum Salary Cap of 69 000 000 $2 239 186 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 21 760 814 $
Current Bank Account26 548 836 $
Projected Bank Account26 664 102 $

Pro Players Salaries

Anze Kopitar 7 500 000 $ (6)
-Salary Remaining : 2 086 957 $
Pavel Datsyuk 6 700 000 $ (4)
-Salary Remaining : 1 864 348 $
Niklas Kronwall 6 500 000 $ (4)
-Salary Remaining : 1 808 696 $
Henrik Zetterberg 5 800 000 $ (4)
-Salary Remaining : 1 613 913 $
Alexander Steen 5 100 000 $ (6)
-Salary Remaining : 1 419 130 $
Bobby Ryan 5 000 000 $ (2)
-Salary Remaining : 1 391 304 $
Johan Franzen 4 000 000 $ (1)
-Salary Remaining : 1 113 043 $
Jonas Hiller 3 750 000 $ (2)
-Salary Remaining : 1 043 478 $
Radim Vrbata 3 500 000 $ (1)
-Salary Remaining : 973 913 $
Fedor Tyutin 3 200 000 $ (2)
-Salary Remaining : 890 435 $
Dan Boyle 3 200 000 $ (3)
-Salary Remaining : 890 435 $
Justin Braun 3 100 000 $ (2)
-Salary Remaining : 862 609 $
Matt Read 2 900 000 $ (2)
-Salary Remaining : 806 957 $
Jiri Tlusty 2 150 000 $ (4)
-Salary Remaining : 598 261 $
Darren Helm 1 850 000 $ (2)
-Salary Remaining : 514 783 $
Antoine Roussel 1 500 000 $ (3)
-Salary Remaining : 417 391 $
Jordie Benn 1 500 000 $ (3)
-Salary Remaining : 417 391 $
Matt Cooke 1 200 000 $ (4)
-Salary Remaining : 333 913 $
Cam Ward 1 050 000 $ (4)
-Salary Remaining : 292 174 $
Ray Emery (Out of Payroll) 950 000 $ (1)
-1 Way Contract Salary Cap : 9 500 $
-Salary Remaining : 264 348 $
Colton Parayko 650 000 $ (3)
-Salary Remaining : 180 870 $
John Klingberg 550 000 $ (1)
-Salary Remaining : 153 043 $
Total Pro Players22
Salary Commitment
Year 12 : 71 650 000,00 $
Year 13 : 62 650 000,00 $
Year 14 : 42 850 000,00 $
Year 15 : 36 000 000,00 $
Salary Average Commitment
Year 12 : 71 650 000,00 $
Year 13 : 62 650 000,00 $
Year 14 : 42 850 000,00 $
Year 15 : 36 000 000,00 $

Farm Players Salaries

Jim Slater 120 000 $ (1)
Salary Remaining : 31 858 $
Chris Thorburn 100 000 $ (3)
Salary Remaining : 26 549 $
TJ Galiardi 90 000 $ (1)
Salary Remaining : 23 894 $
Shawn Thornton 90 000 $ (4)
Salary Remaining : 23 894 $
Peter Budaj 90 000 $ (4)
Salary Remaining : 23 894 $
Corey Tropp 85 000 $ (2)
Salary Remaining : 22 566 $
Thomas Greiss 85 000 $ (2)
Salary Remaining : 22 566 $
Oliver Lauridsen 70 000 $ (2)
Salary Remaining : 18 584 $
Alex Biega 70 000 $ (1)
Salary Remaining : 18 584 $
Aaron Palushaj 65 000 $ (2)
Salary Remaining : 17 257 $
Adam Burish 65 000 $ (2)
Salary Remaining : 17 257 $
Marc-Andre Gragnani 60 000 $ (4)
Salary Remaining : 15 929 $
Harry Zolnierczyk 57 500 $ (3)
Salary Remaining : 15 265 $
Ben Holmstrom 57 500 $ (3)
Salary Remaining : 15 265 $
Joe Whitney 55 000 $ (4)
Salary Remaining : 14 602 $
Max Friberg 55 000 $ (1)
Salary Remaining : 14 602 $
Ben Street 55 000 $ (3)
Salary Remaining : 14 602 $
Corey Potter 52 500 $ (4)
Salary Remaining : 13 938 $
Rich Clune (Out of Payroll) 52 500 $ (4)
Salary Remaining : 13 938 $
Anton Belov 51 000 $ (1)
Salary Remaining : 13 540 $
Greg Zanon 51 000 $ (1)
Salary Remaining : 13 540 $
Derek Smith 51 000 $ (3)
Salary Remaining : 13 540 $
Tom Sestito 51 000 $ (3)
Salary Remaining : 13 540 $
Eric Boulton 50 000 $ (1)
Salary Remaining : 13 274 $
Peter Regin 50 000 $ (1)
Salary Remaining : 13 274 $
Michael Sgarbossa 50 000 $ (1)
Salary Remaining : 13 274 $
Mike Angelidis 50 000 $ (3)
Salary Remaining : 13 274 $
Matt Taormina 50 000 $ (3)
Salary Remaining : 13 274 $
Unknown Player 0 $ (1)
Salary Remaining : 0 $
Total Farm Players29
Salary Commitment
Year 12 : 1 829 000,00 $
Year 13 : 1 242 000,00 $
Year 14 : 872 000,00 $
Year 15 : 400 000,00 $
Salary Average Commitment
Year 12 : 1 829 000,00 $
Year 13 : 1 242 000,00 $
Year 14 : 872 000,00 $
Year 15 : 400 000,00 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 3240 - 100 $ - 3 118 - 96%
Level 2: 4320 - 60 $ - 4 237 - 98%
Level 3: 5400 - 35 $ - 5 264 - 97%
Level 4: 6480 - 20 $ - 6 280 - 97%
Luxury : 2160 - 200 $ - 2 098 - 97%
Total Capacity :21600
Team Popularity : 98%
Farm
Farm Level 1: 2000 - 35 $ - 1 484 - 74%
Farm Level 2: 1000 - 15 $ - 749 - 75%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20 997 - 97%
Average Income per Game1 723 023 $
Year to Date Revenue53 413 717 $
Farm
Home Games Left9
Average Attendance - %2 233 - 74%
Average Income per Game72 664 $
Year to Date Revenue2 325 253 $

Expense

Pro Players Total Salaries66 552 500 $
Pro Players Total Average Salaries66 552 500 $
Farm Players Total Salaries2 701 500 $
Farm Players Total Average Salaries2 701 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total1 700 360 $
Pro Year To Date Expenses49 527 129 $
Farm Year To Date Expenses1 842 521 $
Pro Salary Cap Per Days578 717 $
Pro Salary Cap To Date48 229 740 $
Farm Salary Cap Per Days23 907 $
Farm Salary Cap To Date1 842 521 $

Estimate

Pro Estimated Season Revenue17 230 231 $
Farm Estimated Season Revenue653 977 $
Pro Remaining Season Days32
Pro Expenses Per Days596 109 $
Pro Estimated Expenses19 075 488 $
Farm Remaining Season Days30
Farm Expenses Per Days23 907 $
Farm Estimated Expenses717 210 $
Estimated Season Expenses19 792 698 $
Estimated Season Salary Cap66 748 684 $
Estimate Under Maximum Salary Cap of 69 000 000 $2 251 316 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 21 748 684 $
Current Bank Account32 915 171 $
Projected Bank Account31 006 681 $

Pro Players Salaries

Patrick Sharp 7 000 000 $ (3)
-Salary Remaining : 1 947 826 $
Jonathan Quick 6 000 000 $ (4)
-Salary Remaining : 1 669 565 $
James Neal 5 000 000 $ (3)
-Salary Remaining : 1 391 304 $
Jack Johnson 4 990 000 $ (7)
-Salary Remaining : 1 388 522 $
Paul Stastny 4 500 000 $ (6)
-Salary Remaining : 1 252 174 $
Milan Lucic 4 200 000 $ (8)
-Salary Remaining : 1 168 696 $
Brent Burns 4 000 000 $ (2)
-Salary Remaining : 1 113 043 $
Ron Hainsey 3 500 000 $ (2)
-Salary Remaining : 973 913 $
Jason Garrison 3 200 000 $ (4)
-Salary Remaining : 890 435 $
James van Riemsdyk 3 162 500 $ (2)
-Salary Remaining : 880 000 $
Pierre-Alexandre Parenteau 3 000 000 $ (7)
-Salary Remaining : 834 783 $
Dave Bolland 2 800 000 $ (1)
-Salary Remaining : 779 130 $
Benoit Pouliot 2 500 000 $ (1)
-Salary Remaining : 695 652 $
Brandon Sutter 2 450 000 $ (1)
-Salary Remaining : 681 739 $
Andy Greene 2 250 000 $ (2)
-Salary Remaining : 626 087 $
Jared Cowen 2 000 000 $ (6)
-Salary Remaining : 556 522 $
Simon Despres 1 750 000 $ (1)
-Salary Remaining : 486 957 $
Patrick Maroon 1 500 000 $ (4)
-Salary Remaining : 417 391 $
Charlie Coyle 1 350 000 $ (1)
-Salary Remaining : 375 652 $
Connor McDavid 850 000 $ (4)
-Salary Remaining : 236 522 $
Laurent Brossoit 550 000 $ (1)
-Salary Remaining : 153 043 $
Total Pro Players21
Salary Commitment
Year 12 : 66 552 500,00 $
Year 13 : 55 152 500,00 $
Year 14 : 42 240 000,00 $
Year 15 : 30 240 000,00 $
Salary Average Commitment
Year 12 : 66 552 500,00 $
Year 13 : 55 152 500,00 $
Year 14 : 42 240 000,00 $
Year 15 : 30 240 000,00 $

Farm Players Salaries

Vincent Lecavalier 230 000 $ (7)
Salary Remaining : 61 062 $
Chris Neil 180 000 $ (1)
Salary Remaining : 47 788 $
Calvin Pickard 100 000 $ (4)
Salary Remaining : 26 549 $
Deryk Engelland 90 000 $ (4)
Salary Remaining : 23 894 $
Alex Petrovic 90 000 $ (4)
Salary Remaining : 23 894 $
Justin Florek 90 000 $ (1)
Salary Remaining : 23 894 $
Bo Horvat 85 000 $ (1)
Salary Remaining : 22 566 $
Scott Laughton 85 000 $ (2)
Salary Remaining : 22 566 $
Griffin Reinhart 85 000 $ (1)
Salary Remaining : 22 566 $
Tim Jackman 85 000 $ (1)
Salary Remaining : 22 566 $
Robby Fabbri 82 500 $ (3)
Salary Remaining : 21 903 $
Henrik Samuelsson 80 000 $ (1)
Salary Remaining : 21 239 $
John Scott 75 000 $ (1)
Salary Remaining : 19 912 $
Jarred Tinordi 75 000 $ (1)
Salary Remaining : 19 912 $
Barclay Goodrow 70 000 $ (1)
Salary Remaining : 18 584 $
Tyler Gaudet 70 000 $ (1)
Salary Remaining : 18 584 $
Stephen Johns 70 000 $ (3)
Salary Remaining : 18 584 $
Eric O'Dell 65 000 $ (1)
Salary Remaining : 17 257 $
John Curry 65 000 $ (1)
Salary Remaining : 17 257 $
Greg McKegg 65 000 $ (1)
Salary Remaining : 17 257 $
JC Lipon 65 000 $ (3)
Salary Remaining : 17 257 $
Tye McGinn 62 500 $ (1)
Salary Remaining : 16 593 $
Matthew Konan 60 000 $ (1)
Salary Remaining : 15 929 $
Zack Stortini 56 500 $ (1)
Salary Remaining : 15 000 $
Andrew Ebbett 55 000 $ (1)
Salary Remaining : 14 602 $
Mike McKenna 55 000 $ (3)
Salary Remaining : 14 602 $
Stephane Veilleux 55 000 $ (1)
Salary Remaining : 14 602 $
Davis Drewiske 55 000 $ (1)
Salary Remaining : 14 602 $
Chris Conner 50 000 $ (1)
Salary Remaining : 13 274 $
Mike Moore 50 000 $ (1)
Salary Remaining : 13 274 $
Alexandre Bolduc 50 000 $ (1)
Salary Remaining : 13 274 $
Steven Pinizzotto 50 000 $ (1)
Salary Remaining : 13 274 $
Andrew Campbell 50 000 $ (3)
Salary Remaining : 13 274 $
Brett Gallant 50 000 $ (1)
Salary Remaining : 13 274 $
Tim Sestito 50 000 $ (1)
Salary Remaining : 13 274 $
Karl Stollery 50 000 $ (1)
Salary Remaining : 13 274 $
Total Farm Players36
Salary Commitment
Year 12 : 2 701 500,00 $
Year 13 : 917 500,00 $
Year 14 : 832 500,00 $
Year 15 : 510 000,00 $
Salary Average Commitment
Year 12 : 2 701 500,00 $
Year 13 : 917 500,00 $
Year 14 : 832 500,00 $
Year 15 : 510 000,00 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 2700 - 95 $ - 2 700 - 100%
Level 2: 3600 - 60 $ - 3 600 - 100%
Level 3: 4500 - 35 $ - 4 500 - 100%
Level 4: 5400 - 25 $ - 4 352 - 81%
Luxury : 1800 - 200 $ - 1 800 - 100%
Total Capacity :18000
Team Popularity : 96%
Farm
Farm Level 1: 2000 - 35 $ - 1 499 - 75%
Farm Level 2: 1000 - 15 $ - 749 - 75%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16 952 - 94%
Average Income per Game1 461 416 $
Year to Date Revenue43 842 487 $
Farm
Home Games Left9
Average Attendance - %2 247 - 75%
Average Income per Game73 232 $
Year to Date Revenue2 343 412 $

Expense

Pro Players Total Salaries64 503 572 $
Pro Players Total Average Salaries64 503 572 $
Farm Players Total Salaries1 838 500 $
Farm Players Total Average Salaries1 838 500 $
Coaches Total Salaries3 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 461 106 $
Farm Year To Date Expenses1 212 768 $
Pro Salary Cap Per Days560 901 $
Pro Salary Cap To Date47 656 767 $
Farm Salary Cap Per Days16 270 $
Farm Salary Cap To Date1 212 768 $

Estimate

Pro Estimated Season Revenue16 075 579 $
Farm Estimated Season Revenue659 085 $
Pro Remaining Season Days32
Pro Expenses Per Days582 640 $
Pro Estimated Expenses18 644 480 $
Farm Remaining Season Days30
Farm Expenses Per Days16 270 $
Farm Estimated Expenses488 100 $
Estimated Season Expenses19 132 580 $
Estimated Season Salary Cap65 605 599 $
Estimate Under Maximum Salary Cap of 69 000 000 $3 394 401 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 20 605 599 $
Current Bank Account9 322 124 $
Projected Bank Account6 924 208 $

Pro Players Salaries

Sidney Crosby 7 650 000 $ (2)
-Salary Remaining : 2 128 696 $
Johnny Boychuk 5 750 000 $ (3)
-Salary Remaining : 1 600 000 $
Thomas Vanek 5 000 000 $ (3)
-Salary Remaining : 1 391 304 $
Jiri Hudler 5 000 000 $ (4)
-Salary Remaining : 1 391 304 $
Dan Girardi 5 000 000 $ (3)
-Salary Remaining : 1 391 304 $
Alex Tanguay 4 000 000 $ (3)
-Salary Remaining : 1 113 043 $
Kevin Klein 3 500 000 $ (3)
-Salary Remaining : 973 913 $
Corey Crawford 3 478 572 $ (1)
-Salary Remaining : 967 950 $
Frans Nielsen 3 000 000 $ (2)
-Salary Remaining : 834 783 $
Danny DeKeyser 2 800 000 $ (4)
-Salary Remaining : 779 130 $
Jay Beagle 2 650 000 $ (2)
-Salary Remaining : 737 391 $
Andrew Ference 2 500 000 $ (2)
-Salary Remaining : 695 652 $
Jarret Stoll 2 250 000 $ (1)
-Salary Remaining : 626 087 $
Marco Scandella 2 250 000 $ (2)
-Salary Remaining : 626 087 $
Sean Couturier 2 200 000 $ (2)
-Salary Remaining : 612 174 $
Marek Zidlicky 2 000 000 $ (1)
-Salary Remaining : 556 522 $
Patrick Dwyer 1 600 000 $ (1)
-Salary Remaining : 445 217 $
Matt Hendricks 1 300 000 $ (3)
-Salary Remaining : 361 739 $
Antti Raanta 900 000 $ (1)
-Salary Remaining : 250 435 $
Robert Bortuzzo 875 000 $ (3)
-Salary Remaining : 243 478 $
David Booth 800 000 $ (2)
-Salary Remaining : 222 609 $
Total Pro Players21
Salary Commitment
Year 12 : 64 503 572,00 $
Year 13 : 54 275 000,00 $
Year 14 : 33 225 000,00 $
Year 15 : 7 800 000,00 $
Salary Average Commitment
Year 12 : 64 503 572,00 $
Year 13 : 54 275 000,00 $
Year 14 : 33 225 000,00 $
Year 15 : 7 800 000,00 $

Farm Players Salaries

Joni Pitkanen 125 000 $ (3)
Salary Remaining : 33 186 $
Martin Gerber 100 000 $ (2)
Salary Remaining : 26 549 $
Rob Zepp 95 000 $ (3)
Salary Remaining : 25 221 $
Luke Gazdic 90 000 $ (1)
Salary Remaining : 23 894 $
Adam Payerl 80 000 $ (1)
Salary Remaining : 21 239 $
Kevin Czuczman 80 000 $ (1)
Salary Remaining : 21 239 $
Christian Folin 75 000 $ (3)
Salary Remaining : 19 912 $
Cody Kunyk 75 000 $ (1)
Salary Remaining : 19 912 $
Alex Grant 75 000 $ (1)
Salary Remaining : 19 912 $
Joonas Rask 70 000 $ (4)
Salary Remaining : 18 584 $
Nikita Filatov 70 000 $ (4)
Salary Remaining : 18 584 $
Ryan Whitney 67 500 $ (3)
Salary Remaining : 17 920 $
Taylor Pyatt 65 000 $ (3)
Salary Remaining : 17 257 $
Jean-Gabriel Pageau 65 000 $ (1)
Salary Remaining : 17 257 $
Brett Bulmer 65 000 $ (4)
Salary Remaining : 17 257 $
Mark Cundari 65 000 $ (3)
Salary Remaining : 17 257 $
Patrick Holland 62 500 $ (3)
Salary Remaining : 16 593 $
Paul Ranger 62 500 $ (3)
Salary Remaining : 16 593 $
Jerry D'Amigo 60 000 $ (3)
Salary Remaining : 15 929 $
Spencer Abbott 60 000 $ (4)
Salary Remaining : 15 929 $
Spencer Machacek 60 000 $ (4)
Salary Remaining : 15 929 $
Bill Arnold 57 500 $ (3)
Salary Remaining : 15 265 $
Andreas Thuresson 55 000 $ (1)
Salary Remaining : 14 602 $
Alex Plante 55 000 $ (2)
Salary Remaining : 14 602 $
Andrew Raycroft 53 500 $ (1)
Salary Remaining : 14 204 $
Henrik Karlsson 50 000 $ (1)
Salary Remaining : 13 274 $
Total Farm Players26
Salary Commitment
Year 12 : 1 838 500,00 $
Year 13 : 1 215 000,00 $
Year 14 : 1 060 000,00 $
Year 15 : 325 000,00 $
Salary Average Commitment
Year 12 : 1 838 500,00 $
Year 13 : 1 215 000,00 $
Year 14 : 1 060 000,00 $
Year 15 : 325 000,00 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 3450 - 100 $ - 3 413 - 99%
Level 2: 4600 - 60 $ - 4 559 - 99%
Level 3: 5750 - 35 $ - 5 649 - 98%
Level 4: 6900 - 20 $ - 6 804 - 99%
Luxury : 2300 - 200 $ - 2 261 - 98%
Total Capacity :23000
Team Popularity : 111%
Farm
Farm Level 1: 2000 - 35 $ - 1 499 - 75%
Farm Level 2: 1000 - 15 $ - 753 - 75%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %22 685 - 99%
Average Income per Game1 863 104 $
Year to Date Revenue55 893 127 $
Farm
Home Games Left10
Average Attendance - %2 253 - 75%
Average Income per Game73 338 $
Year to Date Revenue2 273 492 $

Expense

Pro Players Total Salaries60 950 000 $
Pro Players Total Average Salaries60 950 000 $
Farm Players Total Salaries3 227 500 $
Farm Players Total Average Salaries3 227 500 $
Coaches Total Salaries1 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 429 582 $
Farm Year To Date Expenses2 321 720 $
Pro Salary Cap Per Days530 000 $
Pro Salary Cap To Date44 707 821 $
Farm Salary Cap Per Days28 562 $
Farm Salary Cap To Date2 321 720 $

Estimate

Pro Estimated Season Revenue20 494 147 $
Farm Estimated Season Revenue733 385 $
Pro Remaining Season Days32
Pro Expenses Per Days538 696 $
Pro Estimated Expenses17 238 272 $
Farm Remaining Season Days30
Farm Expenses Per Days28 562 $
Farm Estimated Expenses856 860 $
Estimated Season Expenses18 095 132 $
Estimated Season Salary Cap61 667 821 $
Estimate Under Maximum Salary Cap of 69 000 000 $7 332 179 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 16 667 821 $
Current Bank Account43 111 052 $
Projected Bank Account46 243 452 $

Pro Players Salaries

Drew Doughty 7 000 000 $ (7)
-Salary Remaining : 1 947 826 $
Jason Pominville 5 000 000 $ (1)
-Salary Remaining : 1 391 304 $
Jordan Eberle 5 000 000 $ (2)
-Salary Remaining : 1 391 304 $
Derek Stepan 4 750 000 $ (2)
-Salary Remaining : 1 321 739 $
Steve Mason 3 900 000 $ (7)
-Salary Remaining : 1 085 217 $
Adam Henrique 3 750 000 $ (3)
-Salary Remaining : 1 043 478 $
Karl Alzner 3 400 000 $ (4)
-Salary Remaining : 946 087 $
Zach Bogosian 3 250 000 $ (3)
-Salary Remaining : 904 348 $
Hampus Lindholm 3 000 000 $ (4)
-Salary Remaining : 834 783 $
Evander Kane 3 000 000 $ (3)
-Salary Remaining : 834 783 $
Brendan Gallagher 3 000 000 $ (6)
-Salary Remaining : 834 783 $
Mika Zibanejad 2 750 000 $ (4)
-Salary Remaining : 765 217 $
Mikael Backlund 2 000 000 $ (2)
-Salary Remaining : 556 522 $
Jonas Brodin 1 850 000 $ (1)
-Salary Remaining : 514 783 $
Maxime Talbot 1 850 000 $ (3)
-Salary Remaining : 514 783 $
Calvin de Haan 1 500 000 $ (2)
-Salary Remaining : 417 391 $
Cal Clutterbuck 1 500 000 $ (1)
-Salary Remaining : 417 391 $
Nate Thompson 1 500 000 $ (4)
-Salary Remaining : 417 391 $
Riley Sheahan 1 200 000 $ (1)
-Salary Remaining : 333 913 $
Jonas Gustavsson 1 100 000 $ (3)
-Salary Remaining : 306 087 $
Mark Borowiecki 650 000 $ (1)
-Salary Remaining : 180 870 $
Total Pro Players21
Salary Commitment
Year 12 : 60 950 000,00 $
Year 13 : 50 750 000,00 $
Year 14 : 37 500 000,00 $
Year 15 : 24 550 000,00 $
Salary Average Commitment
Year 12 : 60 950 000,00 $
Year 13 : 50 750 000,00 $
Year 14 : 37 500 000,00 $
Year 15 : 24 550 000,00 $

Farm Players Salaries

John-Michael Liles 135 000 $ (4)
Salary Remaining : 35 841 $
Alex Stalock 120 000 $ (3)
Salary Remaining : 31 858 $
Nathan Gerbe 120 000 $ (2)
Salary Remaining : 31 858 $
Jakub Kindl 120 000 $ (4)
Salary Remaining : 31 858 $
Steve Downie 110 000 $ (4)
Salary Remaining : 29 204 $
Jon Merrill 100 000 $ (2)
Salary Remaining : 26 549 $
Luke Glendening 100 000 $ (1)
Salary Remaining : 26 549 $
Brendan Smith 100 000 $ (2)
Salary Remaining : 26 549 $
Martin Jones 100 000 $ (2)
Salary Remaining : 26 549 $
Mark Arcobello 97 500 $ (3)
Salary Remaining : 25 885 $
Ian Cole 90 000 $ (2)
Salary Remaining : 23 894 $
Jacob Josefson 85 000 $ (2)
Salary Remaining : 22 566 $
Mirco Mueller 82 500 $ (2)
Salary Remaining : 21 903 $
Joel Armia 80 000 $ (1)
Salary Remaining : 21 239 $
Tanner Glass 80 000 $ (4)
Salary Remaining : 21 239 $
Conor Allen 80 000 $ (2)
Salary Remaining : 21 239 $
Emile Poirier 80 000 $ (1)
Salary Remaining : 21 239 $
Casey Wellman 77 500 $ (1)
Salary Remaining : 20 575 $
Nicklas Jensen 75 000 $ (4)
Salary Remaining : 19 912 $
Damon Severson 75 000 $ (1)
Salary Remaining : 19 912 $
Pierre-Edouard Bellemare 75 000 $ (3)
Salary Remaining : 19 912 $
Ryan Sproul 75 000 $ (3)
Salary Remaining : 19 912 $
Joni Ortio 70 000 $ (1)
Salary Remaining : 18 584 $
David Wolf 70 000 $ (1)
Salary Remaining : 18 584 $
Colin Miller 70 000 $ (3)
Salary Remaining : 18 584 $
Tomas Nosek 70 000 $ (3)
Salary Remaining : 18 584 $
Drew LeBlanc 70 000 $ (1)
Salary Remaining : 18 584 $
Christopher Breen 70 000 $ (1)
Salary Remaining : 18 584 $
Tim Kennedy 70 000 $ (1)
Salary Remaining : 18 584 $
Michael Keranen 70 000 $ (3)
Salary Remaining : 18 584 $
Nathan Lieuwen 67 500 $ (3)
Salary Remaining : 17 920 $
Jayson Megna 67 500 $ (3)
Salary Remaining : 17 920 $
Mattias Janmark 65 000 $ (2)
Salary Remaining : 17 257 $
Austin Watson 60 000 $ (1)
Salary Remaining : 15 929 $
Mike Sislo 60 000 $ (3)
Salary Remaining : 15 929 $
Marcel Mueller 60 000 $ (3)
Salary Remaining : 15 929 $
Matt Carey 60 000 $ (3)
Salary Remaining : 15 929 $
Erik Gustafsson 60 000 $ (3)
Salary Remaining : 15 929 $
Chad Billins 55 000 $ (1)
Salary Remaining : 14 602 $
Charles Hudon 55 000 $ (2)
Salary Remaining : 14 602 $
Total Farm Players40
Salary Commitment
Year 12 : 3 227 500,00 $
Year 13 : 2 350 000,00 $
Year 14 : 1 472 500,00 $
Year 15 : 520 000,00 $
Salary Average Commitment
Year 12 : 3 227 500,00 $
Year 13 : 2 350 000,00 $
Year 14 : 1 472 500,00 $
Year 15 : 520 000,00 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 3750 - 98 $ - 3 750 - 100%
Level 2: 5000 - 59 $ - 5 000 - 100%
Level 3: 6250 - 33 $ - 6 250 - 100%
Level 4: 7500 - 20 $ - 7 498 - 100%
Luxury : 2500 - 196 $ - 2 500 - 100%
Total Capacity :25000
Team Popularity : 129%
Farm
Farm Level 1: 2000 - 35 $ - 1 519 - 76%
Farm Level 2: 1000 - 15 $ - 752 - 75%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %24 997 - 100%
Average Income per Game2 006 482 $
Year to Date Revenue62 200 939 $
Farm
Home Games Left9
Average Attendance - %2 270 - 76%
Average Income per Game74 091 $
Year to Date Revenue2 370 904 $

Expense

Pro Players Total Salaries69 648 000 $
Pro Players Total Average Salaries69 648 000 $
Farm Players Total Salaries3 240 500 $
Farm Players Total Average Salaries3 240 500 $
Coaches Total Salaries4 250 000 $
Luxury Taxe Total253 548 $
Pro Year To Date Expenses51 398 059 $
Farm Year To Date Expenses2 281 696 $
Pro Salary Cap Per Days597 026 $
Pro Salary Cap To Date49 232 846 $
Farm Salary Cap Per Days28 677 $
Farm Salary Cap To Date2 281 696 $

Estimate

Pro Estimated Season Revenue20 064 819 $
Farm Estimated Season Revenue666 817 $
Pro Remaining Season Days32
Pro Expenses Per Days623 113 $
Pro Estimated Expenses19 939 616 $
Farm Remaining Season Days30
Farm Expenses Per Days28 677 $
Farm Estimated Expenses860 310 $
Estimated Season Expenses20 799 926 $
Estimated Season Salary Cap68 337 678 $
Estimate Under Maximum Salary Cap of 69 000 000 $662 322 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 23 337 678 $
Current Bank Account29 884 751 $
Projected Bank Account29 816 461 $

Pro Players Salaries

Erik Karlsson 7 300 000 $ (4)
-Salary Remaining : 2 031 304 $
Joe Thornton 6 700 000 $ (3)
-Salary Remaining : 1 864 348 $
Alex Ovechkin 6 000 000 $ (2)
-Salary Remaining : 1 669 565 $
Ryan Miller 5 907 143 $ (3)
-Salary Remaining : 1 643 727 $
Bryan Little 4 750 000 $ (6)
-Salary Remaining : 1 321 739 $
Marian Hossa 4 500 000 $ (4)
-Salary Remaining : 1 252 174 $
Francois Beauchemin 4 200 000 $ (3)
-Salary Remaining : 1 168 696 $
Dennis Wideman 4 000 000 $ (1)
-Salary Remaining : 1 113 043 $
Justin Williams 3 850 000 $ (2)
-Salary Remaining : 1 071 304 $
Shane Doan 3 000 000 $ (1)
-Salary Remaining : 834 783 $
David Savard 2 750 000 $ (4)
-Salary Remaining : 765 217 $
Nick Schultz 2 600 000 $ (4)
-Salary Remaining : 723 478 $
Erik Cole 2 500 000 $ (1)
-Salary Remaining : 695 652 $
Eddie Lack 2 400 000 $ (4)
-Salary Remaining : 667 826 $
Dougie Hamilton 2 000 000 $ (1)
-Salary Remaining : 556 522 $
Alec Martinez 1 750 000 $ (3)
-Salary Remaining : 486 957 $
Jay McClement 1 100 000 $ (1)
-Salary Remaining : 306 087 $
Mike Richards (1 Way Contract) 1 000 000 $ (3)
-1 Way Contract Salary Cap : 10 000 $
-Salary Remaining : 278 261 $
Matt Cullen 940 857 $ (4)
-Salary Remaining : 261 804 $
Anders Lee 900 000 $ (1)
-Salary Remaining : 250 435 $
Lance Bouma 800 000 $ (1)
-Salary Remaining : 222 609 $
Mark Stone 700 000 $ (1)
-Salary Remaining : 194 783 $
Total Pro Players22
Salary Commitment
Year 12 : 69 648 000,00 $
Year 13 : 54 648 000,00 $
Year 14 : 44 798 000,00 $
Year 15 : 25 240 857,00 $
Salary Average Commitment
Year 12 : 69 648 001,00 $
Year 13 : 54 648 001,00 $
Year 14 : 44 798 001,00 $
Year 15 : 25 240 857,00 $

Farm Players Salaries

Reto Berra 120 000 $ (3)
Salary Remaining : 31 858 $
Riley Nash 120 000 $ (1)
Salary Remaining : 31 858 $
Brad Malone 115 000 $ (2)
Salary Remaining : 30 531 $
Sean Bergenheim 110 000 $ (1)
Salary Remaining : 29 204 $
Matt Tennyson 105 000 $ (3)
Salary Remaining : 27 876 $
Mike Brown 100 000 $ (1)
Salary Remaining : 26 549 $
Justin Peters 95 000 $ (4)
Salary Remaining : 25 221 $
Andre Benoit 92 500 $ (4)
Salary Remaining : 24 558 $
James Sheppard 90 000 $ (1)
Salary Remaining : 23 894 $
Trevor Smith 90 000 $ (1)
Salary Remaining : 23 894 $
Matt Hunwick 85 500 $ (3)
Salary Remaining : 22 699 $
Chris Butler 85 000 $ (3)
Salary Remaining : 22 566 $
Adam Pardy 85 000 $ (2)
Salary Remaining : 22 566 $
Tyson Strachan 80 000 $ (4)
Salary Remaining : 21 239 $
Matt Puempel 80 000 $ (1)
Salary Remaining : 21 239 $
Andrej Sustr 80 000 $ (1)
Salary Remaining : 21 239 $
Ryan Malone 75 000 $ (3)
Salary Remaining : 19 912 $
Kevin Poulin 75 000 $ (2)
Salary Remaining : 19 912 $
Cal O'Reilly 75 000 $ (3)
Salary Remaining : 19 912 $
Scott Gomez 75 000 $ (2)
Salary Remaining : 19 912 $
Anthony Peluso 75 000 $ (1)
Salary Remaining : 19 912 $
Petr Straka 75 000 $ (1)
Salary Remaining : 19 912 $
Andrew MacWilliam 75 000 $ (3)
Salary Remaining : 19 912 $
Nate Prosser 75 000 $ (2)
Salary Remaining : 19 912 $
David Musil 75 000 $ (1)
Salary Remaining : 19 912 $
Josh Manson 70 000 $ (1)
Salary Remaining : 18 584 $
Magnus Hellberg 65 000 $ (3)
Salary Remaining : 17 257 $
Adam Lowry 65 000 $ (1)
Salary Remaining : 17 257 $
Chris VandeVelde 65 000 $ (3)
Salary Remaining : 17 257 $
Jeremy Welsh 62 500 $ (4)
Salary Remaining : 16 593 $
Scott Mayfield 60 000 $ (3)
Salary Remaining : 15 929 $
Jack Skille 60 000 $ (1)
Salary Remaining : 15 929 $
Chris Mueller 57 500 $ (3)
Salary Remaining : 15 265 $
Josh Leivo 57 500 $ (3)
Salary Remaining : 15 265 $
Brandon Defazio 55 000 $ (4)
Salary Remaining : 14 602 $
Anton Forsberg 55 000 $ (1)
Salary Remaining : 14 602 $
Garrett Wilson 55 000 $ (3)
Salary Remaining : 14 602 $
Chris Porter 55 000 $ (3)
Salary Remaining : 14 602 $
Cody Bass 50 000 $ (4)
Salary Remaining : 13 274 $
Bracken Kearns 50 000 $ (4)
Salary Remaining : 13 274 $
Jeff Schultz 50 000 $ (4)
Salary Remaining : 13 274 $
Matt Fraser 50 000 $ (1)
Salary Remaining : 13 274 $
Steve Sullivan 50 000 $ (1)
Salary Remaining : 13 274 $
Unknown Player 0 $ (1)
Salary Remaining : 0 $
Total Farm Players44
Salary Commitment
Year 12 : 3 240 500,00 $
Year 13 : 1 995 500,00 $
Year 14 : 1 570 500,00 $
Year 15 : 535 000,00 $
Salary Average Commitment
Year 12 : 3 240 500,00 $
Year 13 : 1 995 500,00 $
Year 14 : 1 570 500,00 $
Year 15 : 535 000,00 $

Pengouins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 3000 - 100 $ - 3 000 - 100%
Level 2: 4000 - 60 $ - 4 000 - 100%
Level 3: 5000 - 35 $ - 5 000 - 100%
Level 4: 6000 - 20 $ - 6 000 - 100%
Luxury : 2000 - 200 $ - 2 000 - 100%
Total Capacity :20000
Team Popularity : 120%
Farm
Farm Level 1: 2000 - 35 $ - 1 501 - 75%
Farm Level 2: 1000 - 15 $ - 744 - 74%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %20 000 - 100%
Average Income per Game1 642 550 $
Year to Date Revenue49 276 500 $
Farm
Home Games Left9
Average Attendance - %2 245 - 75%
Average Income per Game73 239 $
Year to Date Revenue2 343 636 $

Expense

Pro Players Total Salaries71 850 000 $
Pro Players Total Average Salaries71 850 000 $
Farm Players Total Salaries3 217 500 $
Farm Players Total Average Salaries3 217 500 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total739 456 $
Pro Year To Date Expenses50 980 061 $
Farm Year To Date Expenses2 344 178 $
Pro Salary Cap Per Days611 009 $
Pro Salary Cap To Date49 247 873 $
Farm Salary Cap Per Days28 473 $
Farm Salary Cap To Date2 344 178 $

Estimate

Pro Estimated Season Revenue18 068 050 $
Farm Estimated Season Revenue659 148 $
Pro Remaining Season Days32
Pro Expenses Per Days631 878 $
Pro Estimated Expenses20 220 096 $
Farm Remaining Season Days30
Farm Expenses Per Days28 473 $
Farm Estimated Expenses854 190 $
Estimated Season Expenses21 074 286 $
Estimated Season Salary Cap68 800 161 $
Estimate Under Maximum Salary Cap of 69 000 000 $199 839 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 23 800 161 $
Current Bank Account22 033 598 $
Projected Bank Account19 686 510 $

Pro Players Salaries

Carey Price 7 750 000 $ (6)
-Salary Remaining : 2 156 522 $
Evgeni Malkin 7 300 000 $ (5)
-Salary Remaining : 2 031 304 $
Jonathan Toews 6 850 000 $ (8)
-Salary Remaining : 1 906 087 $
Ryan Getzlaf 5 700 000 $ (2)
-Salary Remaining : 1 586 087 $
Phil Kessel 5 500 000 $ (3)
-Salary Remaining : 1 530 435 $
P.K. Subban 5 250 000 $ (1)
-Salary Remaining : 1 460 870 $
Kyle Turris 4 000 000 $ (2)
-Salary Remaining : 1 113 043 $
Travis Hamonic 4 000 000 $ (3)
-Salary Remaining : 1 113 043 $
Jeff Petry 3 000 000 $ (2)
-Salary Remaining : 834 783 $
Nick Leddy 2 750 000 $ (3)
-Salary Remaining : 765 217 $
Michael Frolik 2 700 000 $ (6)
-Salary Remaining : 751 304 $
Carl Hagelin 2 500 000 $ (5)
-Salary Remaining : 695 652 $
Boone Jenner 2 000 000 $ (2)
-Salary Remaining : 556 522 $
Nino Niederreiter 2 000 000 $ (4)
-Salary Remaining : 556 522 $
Craig Smith 2 000 000 $ (1)
-Salary Remaining : 556 522 $
Chris Phillips 1 900 000 $ (5)
-Salary Remaining : 528 696 $
Andrew Cogliano 1 850 000 $ (2)
-Salary Remaining : 514 783 $
Manny Malhotra (1 Way Contract) 1 600 000 $ (1)
-1 Way Contract Salary Cap : 16 000 $
-Salary Remaining : 445 217 $
Kris Russell 1 550 000 $ (1)
-Salary Remaining : 431 304 $
Ben Scrivens 950 000 $ (4)
-Salary Remaining : 264 348 $
Sergei Plotnikov 700 000 $ (2)
-Salary Remaining : 194 783 $
Total Pro Players21
Salary Commitment
Year 12 : 71 850 000,00 $
Year 13 : 61 450 000,00 $
Year 14 : 44 200 000,00 $
Year 15 : 31 950 000,00 $
Salary Average Commitment
Year 12 : 71 850 000,00 $
Year 13 : 61 450 000,00 $
Year 14 : 44 200 000,00 $
Year 15 : 31 950 000,00 $

Farm Players Salaries

Scott Darling 200 000 $ (3)
Salary Remaining : 53 097 $
Nathan Beaulieu 150 000 $ (4)
Salary Remaining : 39 823 $
Grant Clitsome 110 000 $ (1)
Salary Remaining : 29 204 $
Brian Lashoff 100 000 $ (1)
Salary Remaining : 26 549 $
Paul Byron 100 000 $ (2)
Salary Remaining : 26 549 $
Mark Barberio 100 000 $ (4)
Salary Remaining : 26 549 $
Andrew Desjardins 100 000 $ (3)
Salary Remaining : 26 549 $
Dustin Tokarski 95 000 $ (1)
Salary Remaining : 25 221 $
Brian Flynn 90 000 $ (3)
Salary Remaining : 23 894 $
Corban Knight 87 500 $ (2)
Salary Remaining : 23 230 $
Michael Sauer 85 000 $ (1)
Salary Remaining : 22 566 $
Jacob De La Rose 80 000 $ (2)
Salary Remaining : 21 239 $
Lucas Lessio 80 000 $ (3)
Salary Remaining : 21 239 $
Kyle Chipchura 80 000 $ (4)
Salary Remaining : 21 239 $
Michael Bournival 80 000 $ (2)
Salary Remaining : 21 239 $
Patrick Bordeleau 80 000 $ (3)
Salary Remaining : 21 239 $
Greg Pateryn 80 000 $ (3)
Salary Remaining : 21 239 $
Jordan Nolan 80 000 $ (1)
Salary Remaining : 21 239 $
Justin Fontaine 80 000 $ (2)
Salary Remaining : 21 239 $
Tim Schaller 77 500 $ (4)
Salary Remaining : 20 575 $
Chris Brown 72 500 $ (1)
Salary Remaining : 19 248 $
Evgeny Medvedev 70 000 $ (3)
Salary Remaining : 18 584 $
Anthony Bitetto 70 000 $ (1)
Salary Remaining : 18 584 $
Mike Condon 70 000 $ (2)
Salary Remaining : 18 584 $
Bobby Sanguinetti 70 000 $ (3)
Salary Remaining : 18 584 $
Matt O'Connor 70 000 $ (3)
Salary Remaining : 18 584 $
Klas Dahlbeck 70 000 $ (1)
Salary Remaining : 18 584 $
Morgan Ellis 70 000 $ (3)
Salary Remaining : 18 584 $
George Holloway 70 000 $ (3)
Salary Remaining : 18 584 $
Brandon Manning 70 000 $ (2)
Salary Remaining : 18 584 $
Reid Boucher 65 000 $ (3)
Salary Remaining : 17 257 $
Joonas Nattinen 55 000 $ (3)
Salary Remaining : 14 602 $
Sam Carrick 55 000 $ (1)
Salary Remaining : 14 602 $
Quinton Howden 55 000 $ (1)
Salary Remaining : 14 602 $
Cody Almond 50 000 $ (4)
Salary Remaining : 13 274 $
Matt D'Agostini 50 000 $ (1)
Salary Remaining : 13 274 $
Tom McCollum 50 000 $ (3)
Salary Remaining : 13 274 $
Peter Mueller 50 000 $ (3)
Salary Remaining : 13 274 $
David Van Der Gulik 50 000 $ (3)
Salary Remaining : 13 274 $
Pierre-Cedric Labrie 50 000 $ (1)
Salary Remaining : 13 274 $
Brandon Mashinter 50 000 $ (3)
Salary Remaining : 13 274 $
Unknown Player 0 $ (1)
Salary Remaining : 0 $
Total Farm Players42
Salary Commitment
Year 12 : 3 217 500,00 $
Year 13 : 2 325 000,00 $
Year 14 : 1 757 500,00 $
Year 15 : 457 500,00 $
Salary Average Commitment
Year 12 : 3 217 500,00 $
Year 13 : 2 325 000,00 $
Year 14 : 1 757 500,00 $
Year 15 : 457 500,00 $

Predateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 3600 - 120 $ - 2 681 - 74%
Level 2: 4800 - 75 $ - 3 531 - 74%
Level 3: 6000 - 50 $ - 3 971 - 66%
Level 4: 7200 - 25 $ - 5 369 - 75%
Luxury : 2400 - 220 $ - 1 950 - 81%
Total Capacity :24000
Team Popularity : 120%
Farm
Farm Level 1: 2000 - 35 $ - 1 491 - 75%
Farm Level 2: 1000 - 15 $ - 759 - 76%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 502 - 73%
Average Income per Game1 793 365 $
Year to Date Revenue55 594 323 $
Farm
Home Games Left9
Average Attendance - %2 250 - 75%
Average Income per Game73 110 $
Year to Date Revenue2 339 529 $

Expense

Pro Players Total Salaries68 191 000 $
Pro Players Total Average Salaries68 191 000 $
Farm Players Total Salaries2 720 000 $
Farm Players Total Average Salaries2 720 000 $
Coaches Total Salaries2 250 000 $
Luxury Taxe Total281 736 $
Pro Year To Date Expenses49 424 636 $
Farm Year To Date Expenses2 074 280 $
Pro Salary Cap Per Days592 965 $
Pro Salary Cap To Date48 522 439 $
Farm Salary Cap Per Days24 071 $
Farm Salary Cap To Date2 074 280 $

Estimate

Pro Estimated Season Revenue17 933 653 $
Farm Estimated Season Revenue657 993 $
Pro Remaining Season Days32
Pro Expenses Per Days603 835 $
Pro Estimated Expenses19 322 720 $
Farm Remaining Season Days30
Farm Expenses Per Days24 071 $
Farm Estimated Expenses722 130 $
Estimated Season Expenses20 044 850 $
Estimated Season Salary Cap67 497 319 $
Estimate Under Maximum Salary Cap of 69 000 000 $1 502 681 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 22 497 319 $
Current Bank Account64 192 146 $
Projected Bank Account62 738 942 $

Pro Players Salaries

Shea Weber 7 200 000 $ (11)
-Salary Remaining : 2 003 478 $
Blake Wheeler 6 250 000 $ (6)
-Salary Remaining : 1 739 130 $
Patrick Kane 6 000 000 $ (3)
-Salary Remaining : 1 669 565 $
Ryan Suter 5 500 000 $ (3)
-Salary Remaining : 1 530 435 $
Jaromir Jagr 5 500 000 $ (2)
-Salary Remaining : 1 530 435 $
Kyle Okposo 5 250 000 $ (4)
-Salary Remaining : 1 460 870 $
Mikko Koivu 4 500 000 $ (3)
-Salary Remaining : 1 252 174 $
Nicklas Backstrom 4 466 000 $ (1)
-Salary Remaining : 1 242 713 $
Cory Schneider 4 000 000 $ (2)
-Salary Remaining : 1 113 043 $
Niklas Hjalmarsson 3 400 000 $ (2)
-Salary Remaining : 946 087 $
Mark Scheifele 3 000 000 $ (4)
-Salary Remaining : 834 783 $
Johnny Gaudreau 2 500 000 $ (3)
-Salary Remaining : 695 652 $
Frederik Andersen 2 000 000 $ (1)
-Salary Remaining : 556 522 $
Adam Larsson 1 950 000 $ (3)
-Salary Remaining : 542 609 $
Chris Kreider 1 500 000 $ (1)
-Salary Remaining : 417 391 $
Nick Holden 1 250 000 $ (2)
-Salary Remaining : 347 826 $
Peter Holland 1 250 000 $ (1)
-Salary Remaining : 347 826 $
Stephen Gionta 1 000 000 $ (4)
-Salary Remaining : 278 261 $
Aaron Ekblad 850 000 $ (2)
-Salary Remaining : 236 522 $
J.T. Miller 825 000 $ (2)
-Salary Remaining : 229 565 $
Total Pro Players20
Salary Commitment
Year 12 : 68 191 000,00 $
Year 13 : 58 975 000,00 $
Year 14 : 43 150 000,00 $
Year 15 : 22 700 000,00 $
Salary Average Commitment
Year 12 : 68 191 000,00 $
Year 13 : 58 975 000,00 $
Year 14 : 43 150 000,00 $
Year 15 : 22 700 000,00 $

Farm Players Salaries

Ilya Kovalchuk 200 000 $ (1)
Salary Remaining : 53 097 $
Maxim Lapierre 140 000 $ (1)
Salary Remaining : 37 168 $
John Moore 110 000 $ (4)
Salary Remaining : 29 204 $
Karri Ramo 100 000 $ (1)
Salary Remaining : 26 549 $
David Schlemko 92 500 $ (1)
Salary Remaining : 24 558 $
Colton Sceviour 85 000 $ (2)
Salary Remaining : 22 566 $
David Pastrnak 80 000 $ (2)
Salary Remaining : 21 239 $
Martin Marincin 80 000 $ (3)
Salary Remaining : 21 239 $
Brendan Gaunce 80 000 $ (3)
Salary Remaining : 21 239 $
Teemu Pulkkinen 80 000 $ (3)
Salary Remaining : 21 239 $
Brandon Gormley 80 000 $ (3)
Salary Remaining : 21 239 $
Jared McCann 80 000 $ (3)
Salary Remaining : 21 239 $
Philipp Grubauer 77 500 $ (1)
Salary Remaining : 20 575 $
Miikka Salomaki 75 000 $ (1)
Salary Remaining : 19 912 $
Phil Di Giuseppe 75 000 $ (3)
Salary Remaining : 19 912 $
Chad LaRose 75 000 $ (1)
Salary Remaining : 19 912 $
Jack Campbell 70 000 $ (3)
Salary Remaining : 18 584 $
Andrew Miller 70 000 $ (1)
Salary Remaining : 18 584 $
Conor Sheary 70 000 $ (3)
Salary Remaining : 18 584 $
Chris Wideman 70 000 $ (3)
Salary Remaining : 18 584 $
Johan Sundstrom 67 500 $ (3)
Salary Remaining : 17 920 $
Sami Aittokallio 67 500 $ (1)
Salary Remaining : 17 920 $
Tyler Wotherspoon 65 000 $ (3)
Salary Remaining : 17 257 $
Adam Pelech 65 000 $ (3)
Salary Remaining : 17 257 $
Anton Slepyshev 65 000 $ (3)
Salary Remaining : 17 257 $
Tim Erixon 65 000 $ (1)
Salary Remaining : 17 257 $
Mark Pysyk 62 500 $ (1)
Salary Remaining : 16 593 $
Frazer McLaren 55 000 $ (1)
Salary Remaining : 14 602 $
Tobias Rieder 55 000 $ (1)
Salary Remaining : 14 602 $
Nikita Nesterov 55 000 $ (1)
Salary Remaining : 14 602 $
Colin Smith 55 000 $ (1)
Salary Remaining : 14 602 $
Jordan Caron 52 500 $ (1)
Salary Remaining : 13 938 $
Andrei Kostitsyn 50 000 $ (2)
Salary Remaining : 13 274 $
Brian Foster 50 000 $ (1)
Salary Remaining : 13 274 $
Yanni Gourde 50 000 $ (3)
Salary Remaining : 13 274 $
Frank Vatrano 50 000 $ (1)
Salary Remaining : 13 274 $
Total Farm Players36
Salary Commitment
Year 12 : 2 720 000,00 $
Year 13 : 1 322 500,00 $
Year 14 : 1 107 500,00 $
Year 15 : 110 000,00 $
Salary Average Commitment
Year 12 : 2 720 000,00 $
Year 13 : 1 322 500,00 $
Year 14 : 1 107 500,00 $
Year 15 : 110 000,00 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 3600 - 100 $ - 3 286 - 91%
Level 2: 4800 - 65 $ - 3 509 - 73%
Level 3: 6000 - 45 $ - 3 903 - 65%
Level 4: 7200 - 20 $ - 6 667 - 93%
Luxury : 2400 - 205 $ - 1 801 - 75%
Total Capacity :24000
Team Popularity : 104%
Farm
Farm Level 1: 2000 - 35 $ - 1 499 - 75%
Farm Level 2: 1000 - 15 $ - 752 - 75%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %19 166 - 80%
Average Income per Game1 642 322 $
Year to Date Revenue50 911 982 $
Farm
Home Games Left10
Average Attendance - %2 251 - 75%
Average Income per Game73 320 $
Year to Date Revenue2 272 930 $

Expense

Pro Players Total Salaries68 650 000 $
Pro Players Total Average Salaries68 650 000 $
Farm Players Total Salaries2 185 000 $
Farm Players Total Average Salaries2 185 000 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total143 476 $
Pro Year To Date Expenses51 234 374 $
Farm Year To Date Expenses1 604 936 $
Pro Salary Cap Per Days596 956 $
Pro Salary Cap To Date49 429 963 $
Farm Salary Cap Per Days19 336 $
Farm Salary Cap To Date1 604 936 $

Estimate

Pro Estimated Season Revenue16 423 220 $
Farm Estimated Season Revenue733 203 $
Pro Remaining Season Days32
Pro Expenses Per Days618 696 $
Pro Estimated Expenses19 798 272 $
Farm Remaining Season Days30
Farm Expenses Per Days19 336 $
Farm Estimated Expenses580 080 $
Estimated Season Expenses20 378 352 $
Estimated Season Salary Cap68 532 555 $
Estimate Under Maximum Salary Cap of 69 000 000 $467 445 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 23 532 555 $
Current Bank Account24 098 874 $
Projected Bank Account20 876 945 $

Pro Players Salaries

Tuukka Rask 7 000 000 $ (5)
-Salary Remaining : 1 947 826 $
Max Pacioretty 6 750 000 $ (6)
-Salary Remaining : 1 878 261 $
Henrik Sedin 6 000 000 $ (3)
-Salary Remaining : 1 669 565 $
Kris Letang 5 500 000 $ (1)
-Salary Remaining : 1 530 435 $
Jamie Benn 5 000 000 $ (1)
-Salary Remaining : 1 391 304 $
David Krejci 4 750 000 $ (4)
-Salary Remaining : 1 321 739 $
Cody Franson 4 500 000 $ (4)
-Salary Remaining : 1 252 174 $
Scott Hartnell 4 000 000 $ (3)
-Salary Remaining : 1 113 043 $
Brooks Orpik 3 600 000 $ (4)
-Salary Remaining : 1 001 739 $
Jacob Trouba 3 500 000 $ (2)
-Salary Remaining : 973 913 $
Dennis Seidenberg 3 250 000 $ (1)
-Salary Remaining : 904 348 $
Brandon Saad 2 500 000 $ (3)
-Salary Remaining : 695 652 $
Lars Eller 1 800 000 $ (2)
-Salary Remaining : 500 870 $
Kevan Miller 1 800 000 $ (3)
-Salary Remaining : 500 870 $
Michael Grabner 1 750 000 $ (2)
-Salary Remaining : 486 957 $
Ladislav Smid 1 500 000 $ (2)
-Salary Remaining : 417 391 $
Kyle Brodziak 1 500 000 $ (3)
-Salary Remaining : 417 391 $
Nick Spaling 1 500 000 $ (4)
-Salary Remaining : 417 391 $
Jhonas Enroth 1 000 000 $ (4)
-Salary Remaining : 278 261 $
Trevor Lewis 825 000 $ (1)
-Salary Remaining : 229 565 $
Travis Moen 625 000 $ (1)
-Salary Remaining : 173 913 $
Total Pro Players21
Salary Commitment
Year 12 : 68 650 000,00 $
Year 13 : 53 450 000,00 $
Year 14 : 44 900 000,00 $
Year 15 : 29 100 000,00 $
Salary Average Commitment
Year 12 : 68 650 000,00 $
Year 13 : 53 450 000,00 $
Year 14 : 44 900 000,00 $
Year 15 : 29 100 000,00 $

Farm Players Salaries

Mark Fraser 100 000 $ (1)
Salary Remaining : 26 549 $
Carlo Colaiacovo 92 500 $ (1)
Salary Remaining : 24 558 $
Bryan Allen 92 500 $ (3)
Salary Remaining : 24 558 $
Valeri Nichushkin 90 000 $ (1)
Salary Remaining : 23 894 $
Tomas Kopecky 90 000 $ (4)
Salary Remaining : 23 894 $
Adam Hall 82 500 $ (3)
Salary Remaining : 21 903 $
Daniel Cleary 75 000 $ (3)
Salary Remaining : 19 912 $
Raffi Torres 72 500 $ (3)
Salary Remaining : 19 248 $
Vladimir Sobotka 72 500 $ (4)
Salary Remaining : 19 248 $
John Ramage 70 000 $ (1)
Salary Remaining : 18 584 $
Jordan Leopold 70 000 $ (4)
Salary Remaining : 18 584 $
Ed Jovanovski 70 000 $ (2)
Salary Remaining : 18 584 $
Ryan Bourque 70 000 $ (1)
Salary Remaining : 18 584 $
Antti Miettinen 70 000 $ (1)
Salary Remaining : 18 584 $
Chuck Kobasew 70 000 $ (3)
Salary Remaining : 18 584 $
Rasmus Rissanen 70 000 $ (1)
Salary Remaining : 18 584 $
David Clarkson 70 000 $ (3)
Salary Remaining : 18 584 $
Kurtis Gabriel 65 000 $ (3)
Salary Remaining : 17 257 $
Drew MacIntyre 65 000 $ (1)
Salary Remaining : 17 257 $
Josh Anderson 65 000 $ (1)
Salary Remaining : 17 257 $
Will Acton 65 000 $ (2)
Salary Remaining : 17 257 $
Joonas Korpisalo (Out of Payroll) 65 000 $ (3)
Salary Remaining : 17 257 $
Marty Reasoner 62 500 $ (2)
Salary Remaining : 16 593 $
Cody McLeod 62 500 $ (3)
Salary Remaining : 16 593 $
Filip Kuba 62 500 $ (2)
Salary Remaining : 16 593 $
Jason LaBarbera 60 000 $ (2)
Salary Remaining : 15 929 $
Theo Peckham 60 000 $ (1)
Salary Remaining : 15 929 $
Nathan Lawson 60 000 $ (2)
Salary Remaining : 15 929 $
John Albert 60 000 $ (1)
Salary Remaining : 15 929 $
Rostislav Klesla 60 000 $ (3)
Salary Remaining : 15 929 $
Kevin Westgarth 60 000 $ (1)
Salary Remaining : 15 929 $
Blair Jones 50 000 $ (3)
Salary Remaining : 13 274 $
Total Farm Players32
Salary Commitment
Year 12 : 2 250 000,00 $
Year 13 : 1 377 500,00 $
Year 14 : 997 500,00 $
Year 15 : 232 500,00 $
Salary Average Commitment
Year 12 : 2 250 000,00 $
Year 13 : 1 377 500,00 $
Year 14 : 997 500,00 $
Year 15 : 232 500,00 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 3188 - 100 $ - 3 184 - 100%
Level 2: 4250 - 60 $ - 4 249 - 100%
Level 3: 5312 - 35 $ - 5 308 - 100%
Level 4: 6375 - 20 $ - 6 371 - 100%
Luxury : 2125 - 200 $ - 2 122 - 100%
Total Capacity :21250
Team Popularity : 109%
Farm
Farm Level 1: 2000 - 35 $ - 1 508 - 75%
Farm Level 2: 1000 - 15 $ - 759 - 76%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %21 235 - 100%
Average Income per Game1 743 674 $
Year to Date Revenue54 053 883 $
Farm
Home Games Left9
Average Attendance - %2 267 - 76%
Average Income per Game73 786 $
Year to Date Revenue2 361 138 $

Expense

Pro Players Total Salaries64 250 000 $
Pro Players Total Average Salaries64 250 000 $
Farm Players Total Salaries2 879 500 $
Farm Players Total Average Salaries2 879 500 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 849 610 $
Farm Year To Date Expenses2 077 714 $
Pro Salary Cap Per Days552 670 $
Pro Salary Cap To Date45 864 831 $
Farm Salary Cap Per Days25 482 $
Farm Salary Cap To Date2 077 714 $

Estimate

Pro Estimated Season Revenue17 436 736 $
Farm Estimated Season Revenue664 070 $
Pro Remaining Season Days32
Pro Expenses Per Days576 583 $
Pro Estimated Expenses18 450 656 $
Farm Remaining Season Days30
Farm Expenses Per Days25 482 $
Farm Estimated Expenses764 460 $
Estimated Season Expenses19 215 116 $
Estimated Season Salary Cap63 550 271 $
Estimate Under Maximum Salary Cap of 69 000 000 $5 449 729 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 18 550 271 $
Current Bank Account34 378 846 $
Projected Bank Account33 264 536 $

Pro Players Salaries

Mark Giordano 7 000 000 $ (4)
-Salary Remaining : 1 947 826 $
Marc-Andre Fleury 6 750 000 $ (4)
-Salary Remaining : 1 878 261 $
Marian Gaborik 6 000 000 $ (1)
-Salary Remaining : 1 669 565 $
Joffrey Lupul 6 000 000 $ (1)
-Salary Remaining : 1 669 565 $
Brent Seabrook 6 000 000 $ (2)
-Salary Remaining : 1 669 565 $
Brian Campbell 4 000 000 $ (1)
-Salary Remaining : 1 113 043 $
Jared Spurgeon 3 750 000 $ (4)
-Salary Remaining : 1 043 478 $
Milan Michalek 3 250 000 $ (3)
-Salary Remaining : 904 348 $
Justin Abdelkader 2 800 000 $ (3)
-Salary Remaining : 779 130 $
Marcel Goc 2 500 000 $ (2)
-Salary Remaining : 695 652 $
Tyler Ennis 2 200 000 $ (1)
-Salary Remaining : 612 174 $
David Moss 2 150 000 $ (1)
-Salary Remaining : 598 261 $
Jamie McGinn 2 000 000 $ (3)
-Salary Remaining : 556 522 $
Tomas Fleischmann 2 000 000 $ (2)
-Salary Remaining : 556 522 $
Erik Condra 1 500 000 $ (1)
-Salary Remaining : 417 391 $
Thomas Hickey 1 250 000 $ (1)
-Salary Remaining : 347 826 $
Derek MacKenzie 1 200 000 $ (1)
-Salary Remaining : 333 913 $
Brayden McNabb 1 200 000 $ (3)
-Salary Remaining : 333 913 $
Anders Lindback 1 100 000 $ (4)
-Salary Remaining : 306 087 $
Ryan Spooner 900 000 $ (2)
-Salary Remaining : 250 435 $
Josh Harding (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 7 000 $
-Salary Remaining : 194 783 $
Total Pro Players21
Salary Commitment
Year 12 : 64 250 000,00 $
Year 13 : 39 250 000,00 $
Year 14 : 27 850 000,00 $
Year 15 : 18 600 000,00 $
Salary Average Commitment
Year 12 : 64 250 000,00 $
Year 13 : 39 250 000,00 $
Year 14 : 27 850 000,00 $
Year 15 : 18 600 000,00 $

Farm Players Salaries

Brett Bellemore 190 000 $ (4)
Salary Remaining : 50 442 $
John Erskine 190 000 $ (1)
Salary Remaining : 50 442 $
Ryan Wilson 175 000 $ (1)
Salary Remaining : 46 460 $
Matt Halischuk 125 000 $ (4)
Salary Remaining : 33 186 $
Brian Gibbons 115 000 $ (3)
Salary Remaining : 30 531 $
Mark Fistric 100 000 $ (2)
Salary Remaining : 26 549 $
Emerson Etem 100 000 $ (3)
Salary Remaining : 26 549 $
Cody McCormick 100 000 $ (1)
Salary Remaining : 26 549 $
Magnus Paajarvi 100 000 $ (4)
Salary Remaining : 26 549 $
Jim O'Brien 100 000 $ (2)
Salary Remaining : 26 549 $
Joe Vitale 97 500 $ (2)
Salary Remaining : 25 885 $
Mike Connolly 95 000 $ (1)
Salary Remaining : 25 221 $
David Ullstrom 95 000 $ (2)
Salary Remaining : 25 221 $
Teemu Hartikainen 95 000 $ (2)
Salary Remaining : 25 221 $
Brandon McMillan 95 000 $ (3)
Salary Remaining : 25 221 $
Dustin Penner 89 500 $ (1)
Salary Remaining : 23 761 $
David Broll 87 500 $ (3)
Salary Remaining : 23 230 $
Dany Heatley 87 500 $ (2)
Salary Remaining : 23 230 $
Mike Halmo 85 000 $ (2)
Salary Remaining : 22 566 $
Patrick Kaleta 85 000 $ (2)
Salary Remaining : 22 566 $
Brendon Nash 80 000 $ (1)
Salary Remaining : 21 239 $
Carter Hutton 77 500 $ (1)
Salary Remaining : 20 575 $
Jeff Halpern 75 000 $ (1)
Salary Remaining : 19 912 $
Kevin Marshall 70 000 $ (1)
Salary Remaining : 18 584 $
Julien Brouillette 70 000 $ (1)
Salary Remaining : 18 584 $
Nick Shore 65 000 $ (1)
Salary Remaining : 17 257 $
Esa Lindell 65 000 $ (3)
Salary Remaining : 17 257 $
Stefan Elliott 60 000 $ (3)
Salary Remaining : 15 929 $
Joseph Blandisi 55 000 $ (3)
Salary Remaining : 14 602 $
Micheal Ferland 55 000 $ (1)
Salary Remaining : 14 602 $
Unknown Player 0 $ (1)
Salary Remaining : 0 $
Total Farm Players31
Salary Commitment
Year 12 : 2 879 500,00 $
Year 13 : 1 737 500,00 $
Year 14 : 992 500,00 $
Year 15 : 415 000,00 $
Salary Average Commitment
Year 12 : 2 879 500,00 $
Year 13 : 1 737 500,00 $
Year 14 : 992 500,00 $
Year 15 : 415 000,00 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 3000 - 100 $ - 2 996 - 100%
Level 2: 4000 - 60 $ - 3 990 - 100%
Level 3: 5000 - 35 $ - 4 988 - 100%
Level 4: 6000 - 20 $ - 5 990 - 100%
Luxury : 2000 - 200 $ - 1 995 - 100%
Total Capacity :20000
Team Popularity : 104%
Farm
Farm Level 1: 2000 - 35 $ - 1 524 - 76%
Farm Level 2: 1000 - 15 $ - 742 - 74%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %19 960 - 100%
Average Income per Game1 639 216 $
Year to Date Revenue50 815 688 $
Farm
Home Games Left10
Average Attendance - %2 267 - 76%
Average Income per Game74 158 $
Year to Date Revenue2 298 903 $

Expense

Pro Players Total Salaries62 350 000 $
Pro Players Total Average Salaries62 350 000 $
Farm Players Total Salaries1 827 500 $
Farm Players Total Average Salaries1 827 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 167 400 $
Farm Year To Date Expenses1 328 417 $
Pro Salary Cap Per Days542 174 $
Pro Salary Cap To Date45 641 312 $
Farm Salary Cap Per Days16 173 $
Farm Salary Cap To Date1 328 417 $

Estimate

Pro Estimated Season Revenue16 392 157 $
Farm Estimated Season Revenue741 582 $
Pro Remaining Season Days32
Pro Expenses Per Days572 609 $
Pro Estimated Expenses18 323 488 $
Farm Remaining Season Days30
Farm Expenses Per Days16 173 $
Farm Estimated Expenses485 190 $
Estimated Season Expenses18 808 678 $
Estimated Season Salary Cap62 990 880 $
Estimate Under Maximum Salary Cap of 69 000 000 $6 009 120 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 17 990 880 $
Current Bank Account26 160 074 $
Projected Bank Account24 485 135 $

Pro Players Salaries

Jay Bouwmeester 6 800 000 $ (2)
-Salary Remaining : 1 892 174 $
David Backes 6 000 000 $ (4)
-Salary Remaining : 1 669 565 $
Valtteri Filppula 4 500 000 $ (3)
-Salary Remaining : 1 252 174 $
Josh Gorges 4 000 000 $ (1)
-Salary Remaining : 1 113 043 $
Kevin Bieksa 4 000 000 $ (2)
-Salary Remaining : 1 113 043 $
Kris Versteeg 3 750 000 $ (4)
-Salary Remaining : 1 043 478 $
Andrew MacDonald 3 500 000 $ (3)
-Salary Remaining : 973 913 $
Brad Richards 3 500 000 $ (1)
-Salary Remaining : 973 913 $
David Perron 3 500 000 $ (6)
-Salary Remaining : 973 913 $
Jan Hejda 3 000 000 $ (1)
-Salary Remaining : 834 783 $
Ondrej Pavelec 3 000 000 $ (4)
-Salary Remaining : 834 783 $
Roman Polak 3 000 000 $ (1)
-Salary Remaining : 834 783 $
Mark Letestu 2 750 000 $ (1)
-Salary Remaining : 765 217 $
Michael Ryder 2 400 000 $ (1)
-Salary Remaining : 667 826 $
Ales Hemsky 2 000 000 $ (4)
-Salary Remaining : 556 522 $
Marcus Foligno 1 900 000 $ (4)
-Salary Remaining : 528 696 $
Mike Weber 1 500 000 $ (1)
-Salary Remaining : 417 391 $
Marcus Kruger 1 100 000 $ (2)
-Salary Remaining : 306 087 $
Nikita Zadorov 900 000 $ (4)
-Salary Remaining : 250 435 $
Josh Jooris 700 000 $ (1)
-Salary Remaining : 194 783 $
Connor Hellebuyck 550 000 $ (3)
-Salary Remaining : 153 043 $
Total Pro Players21
Salary Commitment
Year 12 : 62 350 000,00 $
Year 13 : 41 500 000,00 $
Year 14 : 29 600 000,00 $
Year 15 : 21 050 000,00 $
Salary Average Commitment
Year 12 : 62 350 000,00 $
Year 13 : 41 500 000,00 $
Year 14 : 29 600 000,00 $
Year 15 : 21 050 000,00 $

Farm Players Salaries

Cory Conacher 125 000 $ (1)
Salary Remaining : 33 186 $
Jamie McBain 115 000 $ (1)
Salary Remaining : 30 531 $
Dylan Olsen 90 000 $ (1)
Salary Remaining : 23 894 $
Brandon Bollig 87 500 $ (1)
Salary Remaining : 23 230 $
Jake Virtanen 85 000 $ (4)
Salary Remaining : 22 566 $
Radek Faksa 80 000 $ (3)
Salary Remaining : 21 239 $
Phillip Danault 80 000 $ (1)
Salary Remaining : 21 239 $
Xavier Ouellet 80 000 $ (3)
Salary Remaining : 21 239 $
Joe Morrow 80 000 $ (1)
Salary Remaining : 21 239 $
Victor Bartley 77 500 $ (1)
Salary Remaining : 20 575 $
Peter Harrold 75 000 $ (2)
Salary Remaining : 19 912 $
Rocco Grimaldi 75 000 $ (1)
Salary Remaining : 19 912 $
Viktor Tikhonov 70 000 $ (3)
Salary Remaining : 18 584 $
Tom Kuehnhackl 70 000 $ (3)
Salary Remaining : 18 584 $
Andrej Nestrasil 70 000 $ (1)
Salary Remaining : 18 584 $
Curtis McKenzie 70 000 $ (1)
Salary Remaining : 18 584 $
Andrey Pedan 65 000 $ (3)
Salary Remaining : 17 257 $
Michael Caruso 60 000 $ (3)
Salary Remaining : 15 929 $
Andreas Nodl 57 500 $ (1)
Salary Remaining : 15 265 $
Cristopher Nilstorp 55 000 $ (1)
Salary Remaining : 14 602 $
Tyler Graovac 55 000 $ (1)
Salary Remaining : 14 602 $
Cedrick Desjardins 55 000 $ (1)
Salary Remaining : 14 602 $
Kristopher Foucault 50 000 $ (4)
Salary Remaining : 13 274 $
Tomas Vincour 50 000 $ (4)
Salary Remaining : 13 274 $
Steven Kampfer 50 000 $ (4)
Salary Remaining : 13 274 $
Total Farm Players25
Salary Commitment
Year 12 : 1 827 500,00 $
Year 13 : 735 000,00 $
Year 14 : 660 000,00 $
Year 15 : 235 000,00 $
Salary Average Commitment
Year 12 : 1 827 500,00 $
Year 13 : 735 000,00 $
Year 14 : 660 000,00 $
Year 15 : 235 000,00 $

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 2700 - 100 $ - 2 700 - 100%
Level 2: 3600 - 65 $ - 3 423 - 95%
Level 3: 4500 - 35 $ - 4 500 - 100%
Level 4: 5400 - 20 $ - 5 400 - 100%
Luxury : 1800 - 200 $ - 1 800 - 100%
Total Capacity :18000
Team Popularity : 105%
Farm
Farm Level 1: 2000 - 35 $ - 1 508 - 75%
Farm Level 2: 1000 - 15 $ - 751 - 75%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 823 - 99%
Average Income per Game1 486 919 $
Year to Date Revenue46 094 503 $
Farm
Home Games Left10
Average Attendance - %2 259 - 75%
Average Income per Game73 642 $
Year to Date Revenue2 282 917 $

Expense

Pro Players Total Salaries66 150 000 $
Pro Players Total Average Salaries66 150 000 $
Farm Players Total Salaries2 617 500 $
Farm Players Total Average Salaries2 617 500 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 373 443 $
Farm Year To Date Expenses1 905 327 $
Pro Salary Cap Per Days575 217 $
Pro Salary Cap To Date45 929 925 $
Farm Salary Cap Per Days23 164 $
Farm Salary Cap To Date1 905 327 $

Estimate

Pro Estimated Season Revenue14 869 195 $
Farm Estimated Season Revenue736 425 $
Pro Remaining Season Days32
Pro Expenses Per Days592 609 $
Pro Estimated Expenses18 963 488 $
Farm Remaining Season Days30
Farm Expenses Per Days23 164 $
Farm Estimated Expenses694 920 $
Estimated Season Expenses19 658 408 $
Estimated Season Salary Cap64 336 869 $
Estimate Under Maximum Salary Cap of 69 000 000 $4 663 131 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 19 336 869 $
Current Bank Account19 673 181 $
Projected Bank Account15 620 393 $

Pro Players Salaries

Mike Ribeiro 5 500 000 $ (4)
-Salary Remaining : 1 530 435 $
Erik Johnson 5 500 000 $ (8)
-Salary Remaining : 1 530 435 $
T.J. Oshie 5 000 000 $ (3)
-Salary Remaining : 1 391 304 $
Ryan Callahan 4 500 000 $ (3)
-Salary Remaining : 1 252 174 $
Devan Dubnyk 4 000 000 $ (4)
-Salary Remaining : 1 113 043 $
Dustin Brown 3 750 000 $ (6)
-Salary Remaining : 1 043 478 $
Zbynek Michalek 3 700 000 $ (2)
-Salary Remaining : 1 029 565 $
Tyler Bozak 3 500 000 $ (2)
-Salary Remaining : 973 913 $
Martin Hanzal 3 500 000 $ (2)
-Salary Remaining : 973 913 $
Carl Gunnarsson 3 250 000 $ (1)
-Salary Remaining : 904 348 $
Matt Stajan 3 000 000 $ (3)
-Salary Remaining : 834 783 $
Jussi Jokinen 3 000 000 $ (3)
-Salary Remaining : 834 783 $
Matt Carle 3 000 000 $ (5)
-Salary Remaining : 834 783 $
David Desharnais 2 600 000 $ (1)
-Salary Remaining : 723 478 $
Michael Stone 2 250 000 $ (4)
-Salary Remaining : 626 087 $
Jason Demers 2 000 000 $ (1)
-Salary Remaining : 556 522 $
Drew Miller 1 750 000 $ (3)
-Salary Remaining : 486 957 $
Colin Wilson 1 750 000 $ (1)
-Salary Remaining : 486 957 $
Eric Nystrom 1 500 000 $ (1)
-Salary Remaining : 417 391 $
Radko Gudas 1 100 000 $ (3)
-Salary Remaining : 306 087 $
Tuomo Ruutu 1 000 000 $ (1)
-Salary Remaining : 278 261 $
Cam Talbot 1 000 000 $ (2)
-Salary Remaining : 278 261 $
Total Pro Players22
Salary Commitment
Year 12 : 66 150 000,00 $
Year 13 : 54 050 000,00 $
Year 14 : 42 350 000,00 $
Year 15 : 24 000 000,00 $
Salary Average Commitment
Year 12 : 66 150 000,00 $
Year 13 : 54 050 000,00 $
Year 14 : 42 350 000,00 $
Year 15 : 24 000 000,00 $

Farm Players Salaries

Devin Setoguchi 165 000 $ (2)
Salary Remaining : 43 805 $
Gabriel Bourque 160 000 $ (3)
Salary Remaining : 42 478 $
Zack Smith 120 000 $ (4)
Salary Remaining : 31 858 $
Matt Donovan 90 000 $ (1)
Salary Remaining : 23 894 $
Ben Smith 90 000 $ (4)
Salary Remaining : 23 894 $
Beau Bennett 90 000 $ (1)
Salary Remaining : 23 894 $
Rickard Rakell 90 000 $ (2)
Salary Remaining : 23 894 $
Paul Postma 90 000 $ (2)
Salary Remaining : 23 894 $
Cedric Paquette 85 000 $ (2)
Salary Remaining : 22 566 $
Markus Granlund 85 000 $ (2)
Salary Remaining : 22 566 $
Andrei Loktionov 80 000 $ (1)
Salary Remaining : 21 239 $
Colton Sissons 70 000 $ (3)
Salary Remaining : 18 584 $
Joey Hishon 70 000 $ (1)
Salary Remaining : 18 584 $
Kristers Gudlevskis 70 000 $ (3)
Salary Remaining : 18 584 $
Mark Visentin 70 000 $ (3)
Salary Remaining : 18 584 $
Raman Hrabarenka 70 000 $ (1)
Salary Remaining : 18 584 $
Jesse Blacker 70 000 $ (1)
Salary Remaining : 18 584 $
Casey Bailey 70 000 $ (1)
Salary Remaining : 18 584 $
Kyle Baun 70 000 $ (1)
Salary Remaining : 18 584 $
Kenny Agostino 67 500 $ (3)
Salary Remaining : 17 920 $
Brett Pesce 65 000 $ (3)
Salary Remaining : 17 257 $
Philip McRae 65 000 $ (3)
Salary Remaining : 17 257 $
Sven Andrighetto 65 000 $ (1)
Salary Remaining : 17 257 $
Matt Murray 65 000 $ (3)
Salary Remaining : 17 257 $
Andreas Engqvist 60 000 $ (1)
Salary Remaining : 15 929 $
Jeff Frazee 60 000 $ (2)
Salary Remaining : 15 929 $
Akim Aliu 60 000 $ (1)
Salary Remaining : 15 929 $
Dana Tyrell 60 000 $ (1)
Salary Remaining : 15 929 $
Carter Camper 60 000 $ (1)
Salary Remaining : 15 929 $
Zac Dalpe 60 000 $ (2)
Salary Remaining : 15 929 $
Sean Collins 60 000 $ (4)
Salary Remaining : 15 929 $
Cory Sarich 60 000 $ (1)
Salary Remaining : 15 929 $
Darren Dietz 55 000 $ (3)
Salary Remaining : 14 602 $
Landon Ferraro 50 000 $ (3)
Salary Remaining : 13 274 $
Total Farm Players34
Salary Commitment
Year 12 : 2 617 500,00 $
Year 13 : 1 642 500,00 $
Year 14 : 1 007 500,00 $
Year 15 : 270 000,00 $
Salary Average Commitment
Year 12 : 2 617 500,00 $
Year 13 : 1 642 500,00 $
Year 14 : 1 007 500,00 $
Year 15 : 270 000,00 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 3000 - 100 $ - 2 998 - 100%
Level 2: 4000 - 60 $ - 3 997 - 100%
Level 3: 5000 - 35 $ - 4 997 - 100%
Level 4: 6000 - 20 $ - 6 000 - 100%
Luxury : 2000 - 200 $ - 1 999 - 100%
Total Capacity :20000
Team Popularity : 108%
Farm
Farm Level 1: 2000 - 35 $ - 1 479 - 74%
Farm Level 2: 1000 - 15 $ - 760 - 76%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %19 991 - 100%
Average Income per Game1 641 672 $
Year to Date Revenue49 250 172 $
Farm
Home Games Left10
Average Attendance - %2 240 - 75%
Average Income per Game72 663 $
Year to Date Revenue2 252 538 $

Expense

Pro Players Total Salaries61 150 000 $
Pro Players Total Average Salaries61 150 000 $
Farm Players Total Salaries1 819 500 $
Farm Players Total Average Salaries1 819 500 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 429 967 $
Farm Year To Date Expenses1 361 964 $
Pro Salary Cap Per Days531 739 $
Pro Salary Cap To Date43 986 513 $
Farm Salary Cap Per Days15 527 $
Farm Salary Cap To Date1 361 964 $

Estimate

Pro Estimated Season Revenue18 058 396 $
Farm Estimated Season Revenue726 625 $
Pro Remaining Season Days32
Pro Expenses Per Days549 130 $
Pro Estimated Expenses17 572 160 $
Farm Remaining Season Days30
Farm Expenses Per Days15 527 $
Farm Estimated Expenses465 810 $
Estimated Season Expenses18 037 970 $
Estimated Season Salary Cap61 002 161 $
Estimate Under Maximum Salary Cap of 69 000 000 $7 997 839 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 16 002 161 $
Current Bank Account24 450 671 $
Projected Bank Account25 197 722 $

Pro Players Salaries

John Carlson 6 750 000 $ (8)
-Salary Remaining : 1 878 261 $
Patrice Bergeron 5 250 000 $ (3)
-Salary Remaining : 1 460 870 $
Jake Allen 4 500 000 $ (8)
-Salary Remaining : 1 252 174 $
Wayne Simmonds 4 000 000 $ (6)
-Salary Remaining : 1 113 043 $
Troy Brouwer 3 500 000 $ (1)
-Salary Remaining : 973 913 $
Carl Soderberg 3 200 000 $ (3)
-Salary Remaining : 890 435 $
Mats Zuccarello 3 200 000 $ (4)
-Salary Remaining : 890 435 $
Kyle Quincey 2 950 000 $ (3)
-Salary Remaining : 820 870 $
Nazem Kadri 2 750 000 $ (2)
-Salary Remaining : 765 217 $
Jonathan Bernier 2 700 000 $ (4)
-Salary Remaining : 751 304 $
Marcus Johansson 2 650 000 $ (2)
-Salary Remaining : 737 391 $
Dmitry Kulikov 2 500 000 $ (4)
-Salary Remaining : 695 652 $
Torey Krug 2 500 000 $ (2)
-Salary Remaining : 695 652 $
Stephane Robidas 2 400 000 $ (1)
-Salary Remaining : 667 826 $
Justin Schultz 2 250 000 $ (3)
-Salary Remaining : 626 087 $
Mike Hoffman 2 150 000 $ (2)
-Salary Remaining : 598 261 $
Sam Gagner 2 000 000 $ (3)
-Salary Remaining : 556 522 $
Clayton Stoner 1 700 000 $ (3)
-Salary Remaining : 473 043 $
Jonathan Huberdeau 1 700 000 $ (2)
-Salary Remaining : 473 043 $
Scottie Upshall 875 000 $ (1)
-Salary Remaining : 243 478 $
Dylan Larkin 825 000 $ (3)
-Salary Remaining : 229 565 $
Steve Ott 800 000 $ (1)
-Salary Remaining : 222 609 $
Total Pro Players22
Salary Commitment
Year 12 : 61 150 000,00 $
Year 13 : 53 575 000,00 $
Year 14 : 41 825 000,00 $
Year 15 : 23 650 000,00 $
Salary Average Commitment
Year 12 : 61 150 000,00 $
Year 13 : 53 575 000,00 $
Year 14 : 41 825 000,00 $
Year 15 : 23 650 000,00 $

Farm Players Salaries

Tim Gleason 200 000 $ (1)
Salary Remaining : 53 097 $
Cody Hodgson 175 000 $ (3)
Salary Remaining : 46 460 $
Darnell Nurse 85 000 $ (1)
Salary Remaining : 22 566 $
Jordan Martinook 75 000 $ (1)
Salary Remaining : 19 912 $
David Rundblad 75 000 $ (3)
Salary Remaining : 19 912 $
Nicolas Petan 75 000 $ (3)
Salary Remaining : 19 912 $
Michal Handzus 70 000 $ (3)
Salary Remaining : 18 584 $
Michael Chaput 67 500 $ (2)
Salary Remaining : 17 920 $
Douglas Murray 67 500 $ (3)
Salary Remaining : 17 920 $
Jussi Rynnas (Out of Payroll) 65 000 $ (3)
Salary Remaining : 17 257 $
Milan Kytnar 65 000 $ (3)
Salary Remaining : 17 257 $
Stanislav Galiev 65 000 $ (1)
Salary Remaining : 17 257 $
Bobby Farnham 62 500 $ (3)
Salary Remaining : 16 593 $
Michael Kostka 62 500 $ (3)
Salary Remaining : 16 593 $
Mike Murphy 62 500 $ (3)
Salary Remaining : 16 593 $
B.J. Crombeen 60 000 $ (3)
Salary Remaining : 15 929 $
Maxim Noreau (Out of Payroll) 60 000 $ (1)
Salary Remaining : 15 929 $
J-P Dumont 60 000 $ (1)
Salary Remaining : 15 929 $
Jeff Zatkoff (Out of Payroll) 60 000 $ (4)
Salary Remaining : 15 929 $
Dominik Uher 55 000 $ (1)
Salary Remaining : 14 602 $
Iiro Pakarinen 55 000 $ (1)
Salary Remaining : 14 602 $
Petteri Lindbohm 55 000 $ (1)
Salary Remaining : 14 602 $
Brendan Woods 55 000 $ (1)
Salary Remaining : 14 602 $
Jarkko Ruutu 52 500 $ (1)
Salary Remaining : 13 938 $
Jamie Arniel 52 500 $ (2)
Salary Remaining : 13 938 $
Jed Ortmeyer 52 000 $ (1)
Salary Remaining : 13 805 $
Michael Leighton 50 000 $ (1)
Salary Remaining : 13 274 $
Total Farm Players27
Salary Commitment
Year 12 : 1 939 500,00 $
Year 13 : 1 020 000,00 $
Year 14 : 900 000,00 $
Year 15 : 60 000,00 $
Salary Average Commitment
Year 12 : 1 939 500,00 $
Year 13 : 1 020 000,00 $
Year 14 : 900 000,00 $
Year 15 : 60 000,00 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcell Energy Center
Level 1: 3750 - 100 $ - 3 128 - 83%
Level 2: 5000 - 60 $ - 4 170 - 83%
Level 3: 6250 - 35 $ - 5 147 - 82%
Level 4: 7500 - 20 $ - 6 207 - 83%
Luxury : 2500 - 200 $ - 2 067 - 83%
Total Capacity :25000
Team Popularity : 97%
Farm
Farm Level 1: 2000 - 35 $ - 1 489 - 74%
Farm Level 2: 1000 - 15 $ - 750 - 75%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %20 719 - 83%
Average Income per Game1 703 206 $
Year to Date Revenue51 096 181 $
Farm
Home Games Left10
Average Attendance - %2 239 - 75%
Average Income per Game72 884 $
Year to Date Revenue2 259 419 $

Expense

Pro Players Total Salaries56 000 000 $
Pro Players Total Average Salaries56 000 000 $
Farm Players Total Salaries1 070 000 $
Farm Players Total Average Salaries1 070 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 764 798 $
Farm Year To Date Expenses808 466 $
Pro Salary Cap Per Days486 957 $
Pro Salary Cap To Date38 321 288 $
Farm Salary Cap Per Days9 469 $
Farm Salary Cap To Date808 466 $

Estimate

Pro Estimated Season Revenue18 735 266 $
Farm Estimated Season Revenue728 845 $
Pro Remaining Season Days32
Pro Expenses Per Days504 348 $
Pro Estimated Expenses16 139 136 $
Farm Remaining Season Days30
Farm Expenses Per Days9 469 $
Farm Estimated Expenses284 070 $
Estimated Season Expenses16 423 206 $
Estimated Season Salary Cap53 903 912 $
Estimate Under Maximum Salary Cap of 69 000 000 $15 096 088 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 8 903 912 $
Current Bank Account28 009 838 $
Projected Bank Account31 050 743 $

Pro Players Salaries

Patrick Marleau 6 700 000 $ (4)
-Salary Remaining : 1 864 348 $
Ondrej Palat 6 000 000 $ (3)
-Salary Remaining : 1 669 565 $
Taylor Hall 5 850 000 $ (1)
-Salary Remaining : 1 627 826 $
Eric Staal 5 250 000 $ (4)
-Salary Remaining : 1 460 870 $
Marc Staal 4 500 000 $ (1)
-Salary Remaining : 1 252 174 $
Keith Yandle 4 200 000 $ (7)
-Salary Remaining : 1 168 696 $
Sergei Bobrovsky 4 150 000 $ (2)
-Salary Remaining : 1 154 783 $
Alex Galchenyuk 3 000 000 $ (2)
-Salary Remaining : 834 783 $
Aleksander Barkov 2 500 000 $ (4)
-Salary Remaining : 695 652 $
Seth Jones 2 500 000 $ (4)
-Salary Remaining : 695 652 $
Nicklas Grossmann 2 350 000 $ (1)
-Salary Remaining : 653 913 $
Paul Gaustad 2 200 000 $ (1)
-Salary Remaining : 612 174 $
Ryan Garbutt 1 250 000 $ (2)
-Salary Remaining : 347 826 $
Andrew Hammond 1 000 000 $ (3)
-Salary Remaining : 278 261 $
Patrick Eaves 850 000 $ (3)
-Salary Remaining : 236 522 $
Joonas Donskoi 700 000 $ (3)
-Salary Remaining : 194 783 $
Brian McGrattan 500 000 $ (2)
-Salary Remaining : 139 130 $
Jonathan Drouin 500 000 $ (2)
-Salary Remaining : 139 130 $
Joe Corvo 500 000 $ (2)
-Salary Remaining : 139 130 $
Mattias Ohlund 500 000 $ (2)
-Salary Remaining : 139 130 $
Henrik Tallinder 500 000 $ (2)
-Salary Remaining : 139 130 $
Chris Pronger 500 000 $ (2)
-Salary Remaining : 139 130 $
Hal Gill (Out of Payroll) 500 000 $ (2)
-Salary Remaining : 139 130 $
Total Pro Players23
Salary Commitment
Year 12 : 56 500 000,00 $
Year 13 : 41 600 000,00 $
Year 14 : 29 700 000,00 $
Year 15 : 21 150 000,00 $
Salary Average Commitment
Year 12 : 56 500 000,00 $
Year 13 : 41 600 000,00 $
Year 14 : 29 700 000,00 $
Year 15 : 21 150 000,00 $

Farm Players Salaries

Scott Glennie 75 000 $ (2)
Salary Remaining : 19 912 $
Brendan Shinnimin 70 000 $ (1)
Salary Remaining : 18 584 $
Zach Boychuk 62 500 $ (3)
Salary Remaining : 16 593 $
Philip Varone 57 500 $ (3)
Salary Remaining : 15 265 $
Simon Moser 52 500 $ (3)
Salary Remaining : 13 938 $
Kent Simpson 52 500 $ (3)
Salary Remaining : 13 938 $
Wojtek Wolski 50 000 $ (2)
Salary Remaining : 13 274 $
Alexei Ponikarovsky 50 000 $ (2)
Salary Remaining : 13 274 $
Brad Winchester 50 000 $ (2)
Salary Remaining : 13 274 $
Mike Knuble 50 000 $ (2)
Salary Remaining : 13 274 $
Patrick Brown 50 000 $ (4)
Salary Remaining : 13 274 $
Andrew Alberts 50 000 $ (2)
Salary Remaining : 13 274 $
Matt Kassian 50 000 $ (2)
Salary Remaining : 13 274 $
Sheldon Brookbank 50 000 $ (2)
Salary Remaining : 13 274 $
Mike Brodeur 50 000 $ (2)
Salary Remaining : 13 274 $
Rick DiPietro 50 000 $ (1)
Salary Remaining : 13 274 $
Francis Bouillon 50 000 $ (2)
Salary Remaining : 13 274 $
Rob Niedermayer 50 000 $ (2)
Salary Remaining : 13 274 $
Shane O'Brien 50 000 $ (2)
Salary Remaining : 13 274 $
Petr Sykora 50 000 $ (2)
Salary Remaining : 13 274 $
Total Farm Players20
Salary Commitment
Year 12 : 1 070 000,00 $
Year 13 : 950 000,00 $
Year 14 : 275 000,00 $
Year 15 : 50 000,00 $
Salary Average Commitment
Year 12 : 1 070 000,00 $
Year 13 : 950 000,00 $
Year 14 : 275 000,00 $
Year 15 : 50 000,00 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of
69 000 000 $

Over Minimum of
45 000 000 $

Pro Players

Farm Players

Total Players

Avalanche 36 482 339 $ 59 772 157 $ 9 227 843 $ 14 772 157 $ 222042
Blackhawks 32 923 581 $ 67 609 281 $ 1 390 719 $ 22 609 281 $ 241842
BlueJackets 26 272 359 $ 64 898 708 $ 4 101 292 $ 19 898 708 $ 223658
Blues 36 319 318 $ 61 659 679 $ 7 340 321 $ 16 659 679 $ 243963
Bruins 19 916 286 $ 65 655 227 $ 3 344 773 $ 20 655 227 $ 222850
Canadiens 40 300 853 $ 52 809 924 $ 16 190 076 $ 7 809 924 $ 243054
Canucks 58 012 558 $ 65 818 471 $ 3 181 529 $ 20 818 471 $ 252247
Capitals 25 660 211 $ 65 164 357 $ 3 835 643 $ 20 164 357 $ 212647
Ducks 46 901 284 $ 60 641 313 $ 8 358 687 $ 15 641 313 $ 252045
Flames 22 254 764 $ 60 219 012 $ 8 780 988 $ 15 219 012 $ 204161
Flyers 19 570 527 $ 66 410 357 $ 2 589 643 $ 21 410 357 $ 214566
Islanders 26 548 836 $ 66 760 814 $ 2 239 186 $ 21 760 814 $ 222951
Jets 32 915 171 $ 66 748 684 $ 2 251 316 $ 21 748 684 $ 213657
Kings 9 322 124 $ 65 605 599 $ 3 394 401 $ 20 605 599 $ 212647
Maple Leafs 43 111 052 $ 61 667 821 $ 7 332 179 $ 16 667 821 $ 214061
Oilers 29 884 751 $ 68 337 678 $ 662 322 $ 23 337 678 $ 224466
Pengouins 22 033 598 $ 68 800 161 $ 199 839 $ 23 800 161 $ 214263
Predateurs 64 192 146 $ 67 497 319 $ 1 502 681 $ 22 497 319 $ 203656
Rangers 24 098 874 $ 68 532 555 $ 467 445 $ 23 532 555 $ 213253
Red Wings 34 378 846 $ 63 550 271 $ 5 449 729 $ 18 550 271 $ 213152
Sabres 26 160 074 $ 62 990 880 $ 6 009 120 $ 17 990 880 $ 212546
Senateurs 19 673 181 $ 64 336 869 $ 4 663 131 $ 19 336 869 $ 223456
Sharks 24 450 671 $ 61 002 161 $ 7 997 839 $ 16 002 161 $ 222749
Wild 28 009 838 $ 53 903 912 $ 15 096 088 $ 8 903 912 $ 232043