Team Finance for Ligue d'Hockey Simulé

Update - 5 juin 2020 at 03:14

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - 85$ - 6,367 - 91%
Level 2: 4000 - 45$ - 3,721 - 93%
Level 3: 4000 - 35$ - 3,636 - 91%
Level 4: 2000 - 25$ - 1,809 - 90%
Luxury : 1000 - 185$ - 898 - 90%
Total Capacity :18000
Team Popularity : 94%

Income

Home Games Left0
Average Attendance - %16,431 - 91%
Average Income per Game1,388,846$
Year to Date Revenue59,720,399$

Expense

Pro Players Total Salaries47,299,999$
Farm Players Total Salaries2,253,700$
Coaches Total Salaries2,150,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses47,548,337$
Farm Year To Date Expenses2,724,735$
Pro Salary Cap To Date46,048,335$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days439,640$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days26,397$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap46,048,335$
Estimate Under Maximum Salary Cap of 71,400,000$25,351,665$
Estimate Over Minimum Salary Cap of 0$ 46,048,335$
Current Bank Account18,126,176$
Projected Bank Account18,126,176$

Pro Players Salaries

Karri Ramo 6,000,000$ (2)
-Salary Remaining : 0$
Jordan Staal 5,250,000$ (1)
-Salary Remaining : 0$
Sergei Gonchar 3,400,000$ (1)
-Salary Remaining : 0$
Adam McQuaid 3,000,000$ (2)
-Salary Remaining : 0$
Matt Beleskey (1 Way Contract) 2,550,000$ (1)
-Salary Remaining : 0$
Patrick Dwyer 2,500,000$ (1)
-Salary Remaining : 0$
Robyn Regehr 2,500,000$ (2)
-Salary Remaining : 0$
Kyle Palmieri (1 Way Contract) 2,370,000$ (4)
-Salary Remaining : 0$
Reilly Smith 2,350,000$ (1)
-Salary Remaining : 0$
Anton Khudobin 2,245,000$ (1)
-Salary Remaining : 0$
Ryan Wilson 2,000,000$ (1)
-Salary Remaining : 0$
Eric Nystrom 2,000,000$ (3)
-Salary Remaining : 0$
Jannik Hansen 1,835,000$ (1)
-Salary Remaining : 0$
Grant Clitsome 1,600,000$ (3)
-Salary Remaining : 0$
Andrew Ebbett 1,500,000$ (2)
-Salary Remaining : 0$
Shawn Horcoff (1 Way Contract) 1,500,000$ (2)
-Salary Remaining : 0$
David Moss 1,000,000$ (2)
-Salary Remaining : 0$
Jay Harrison 999,999$ (1)
-Salary Remaining : 0$
Taylor Beck 850,000$ (1)
-Salary Remaining : 0$
Gabriel Bourque 750,000$ (2)
-Salary Remaining : 0$
Brandon Manning (Out of Payroll) 650,000$ (1)
-Salary Remaining : 0$
Kent Huskins 550,000$ (1)
-Salary Remaining : 0$
Nolan Yonkman 550,000$ (1)
-Salary Remaining : 0$
Total Pro Players23
Salary Commitment
Year 17 : 47,949,999$
Year 18 : 22,220,000$
Year 19 : 5,970,000$
Year 20 : 2,370,000$
Salary Average Commitment
Year 17 : 47,019,999$
Year 18 : 22,220,000$
Year 19 : 5,970,000$
Year 20 : 2,370,000$
Salary Cap with 1 Way Contract
Year 17 : 47,949,999$
Year 18 : 22,220,000$
Year 19 : 5,970,000$
Year 20 : 2,370,000$

Farm Players Salaries

Matt Greene 320,000$ (3)
Salary Remaining : 0$
Jared Staal 95,000$ (3)
Salary Remaining : 0$
Ryan Craig 90,000$ (1)
Salary Remaining : 0$
Colin McDonald 90,000$ (3)
Salary Remaining : 0$
Bryan Lerg 85,000$ (1)
Salary Remaining : 0$
Brett Lernout 82,600$ (2)
Salary Remaining : 0$
Nick Ebert 78,600$ (2)
Salary Remaining : 0$
Scott Greenham 75,000$ (3)
Salary Remaining : 0$
Calvin Pickard 67,500$ (1)
Salary Remaining : 0$
Derek Hulak 60,000$ (1)
Salary Remaining : 0$
Nick Petrecki 60,000$ (1)
Salary Remaining : 0$
Denver Manderson 60,000$ (1)
Salary Remaining : 0$
Andrew Rowe 60,000$ (1)
Salary Remaining : 0$
Hubert Labrie 55,000$ (3)
Salary Remaining : 0$
Chris Summers 55,000$ (1)
Salary Remaining : 0$
Michal Cajkovsky 55,000$ (1)
Salary Remaining : 0$
Colin Smith 55,000$ (2)
Salary Remaining : 0$
Shane Prince 55,000$ (3)
Salary Remaining : 0$
Jeremy Langlois 55,000$ (3)
Salary Remaining : 0$
Tyler Gaudet 55,000$ (2)
Salary Remaining : 0$
Matt Willows 55,000$ (1)
Salary Remaining : 0$
Tyler Barnes 55,000$ (2)
Salary Remaining : 0$
Ty Loney 55,000$ (2)
Salary Remaining : 0$
Jason Akeson 55,000$ (2)
Salary Remaining : 0$
Brandon Mashinter 55,000$ (3)
Salary Remaining : 0$
David Makowski 55,000$ (1)
Salary Remaining : 0$
Greg Nemisz 55,000$ (3)
Salary Remaining : 0$
Shane Berschbach 55,000$ (2)
Salary Remaining : 0$
Nathan Beaulieu 55,000$ (2)
Salary Remaining : 0$
Stanislav Galiev 50,000$ (1)
Salary Remaining : 0$
Daniel Maggio 50,000$ (1)
Salary Remaining : 0$
Dustin Jeffrey 50,000$ (1)
Salary Remaining : 0$
Total Farm Players32
Salary Commitment
Year 17 : 2,253,700$
Year 18 : 1,401,200$
Year 19 : 855,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 2,253,700$
Year 18 : 1,401,200$
Year 19 : 855,000$
Year 20 : 0$

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - 90$ - 6,798 - 97%
Level 2: 4000 - 60$ - 3,895 - 97%
Level 3: 4000 - 40$ - 3,843 - 96%
Level 4: 2000 - 25$ - 1,940 - 97%
Luxury : 1000 - 180$ - 969 - 97%
Total Capacity :18000
Team Popularity : 98%

Income

Home Games Left0
Average Attendance - %17,446 - 97%
Average Income per Game1,627,072$
Year to Date Revenue69,964,087$

Expense

Pro Players Total Salaries67,185,000$
Farm Players Total Salaries1,992,500$
Coaches Total Salaries2,100,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses67,950,239$
Farm Year To Date Expenses2,581,623$
Pro Salary Cap To Date66,450,217$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days618,784$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days23,568$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap66,450,217$
Estimate Under Maximum Salary Cap of 71,400,000$4,949,783$
Estimate Over Minimum Salary Cap of 0$ 66,450,217$
Current Bank Account5,467,643$
Projected Bank Account5,467,643$

Pro Players Salaries

Patrick Kane (1 Way Contract) 9,470,000$ (6)
-Salary Remaining : 0$
Jonathan Toews 7,775,000$ (1)
-Salary Remaining : 0$
Ryan Callahan 6,375,000$ (1)
-Salary Remaining : 0$
Mike Green (Out of Payroll) 5,830,000$ (6)
-Salary Remaining : 0$
Ondrej Pavelec (1 Way Contract) 4,810,000$ (5)
-Salary Remaining : 0$
Niklas Hjalmarsson 3,730,000$ (2)
-Salary Remaining : 0$
Ryan Kesler 3,650,000$ (4)
-Salary Remaining : 0$
Dan Boyle 3,500,000$ (1)
-Salary Remaining : 0$
Tyler Myers 3,310,000$ (2)
-Salary Remaining : 0$
Marc-Edouard Vlasic 2,875,000$ (3)
-Salary Remaining : 0$
Ryan Garbutt 2,500,000$ (1)
-Salary Remaining : 0$
Artem Anisimov 2,450,000$ (1)
-Salary Remaining : 0$
Marcus Kruger 2,395,000$ (1)
-Salary Remaining : 0$
Michael Frolik 2,250,000$ (1)
-Salary Remaining : 0$
Erik Condra (1 Way Contract) 2,180,000$ (4)
-Salary Remaining : 0$
Andrew Ference 2,175,000$ (2)
-Salary Remaining : 0$
Nino Niederreiter (1 Way Contract) 2,040,000$ (1)
-Salary Remaining : 0$
Brandon Sutter 1,700,000$ (1)
-Salary Remaining : 0$
Andrew Desjardins 1,250,000$ (2)
-Salary Remaining : 0$
Antti Raanta 975,000$ (2)
-Salary Remaining : 0$
Mattias Ekholm 675,000$ (1)
-Salary Remaining : 0$
Teemu Pulkkinen 550,000$ (1)
-Salary Remaining : 0$
Michal Jordan 550,000$ (1)
-Salary Remaining : 0$
Total Pro Players23
Salary Commitment
Year 17 : 73,015,000$
Year 18 : 40,255,000$
Year 19 : 28,815,000$
Year 20 : 25,940,000$
Salary Average Commitment
Year 17 : 61,605,000$
Year 18 : 33,715,000$
Year 19 : 28,815,000$
Year 20 : 25,940,000$
Salary Cap with 1 Way Contract
Year 17 : 73,015,000$
Year 18 : 40,255,000$
Year 19 : 28,815,000$
Year 20 : 25,940,000$

Farm Players Salaries

Jack Hillen 100,000$ (3)
Salary Remaining : 0$
B.J. Crombeen 97,500$ (1)
Salary Remaining : 0$
Daniel Cleary 95,000$ (1)
Salary Remaining : 0$
Steve Oleksy 92,500$ (1)
Salary Remaining : 0$
Trevor Van Riemsdyk 92,500$ (4)
Salary Remaining : 0$
Dillon Fournier 92,500$ (2)
Salary Remaining : 0$
Mike Kostka 90,000$ (1)
Salary Remaining : 0$
Michael Leighton 80,000$ (1)
Salary Remaining : 0$
Dennis Rasmussen 80,000$ (1)
Salary Remaining : 0$
Jordan Subban 75,500$ (4)
Salary Remaining : 0$
Brandon Bollig 75,000$ (1)
Salary Remaining : 0$
Markus Hannikainen 72,000$ (4)
Salary Remaining : 0$
Vince Hinostroza 71,800$ (2)
Salary Remaining : 0$
Mackenzie Skapski 67,500$ (1)
Salary Remaining : 0$
Mason Geertsen 67,500$ (4)
Salary Remaining : 0$
Tanner Kero 66,700$ (2)
Salary Remaining : 0$
Connor Crisp 65,000$ (1)
Salary Remaining : 0$
Graham Black 65,000$ (1)
Salary Remaining : 0$
Ben Johnson 61,500$ (1)
Salary Remaining : 0$
Sam Carrick 60,000$ (1)
Salary Remaining : 0$
Byron Froese 55,000$ (1)
Salary Remaining : 0$
Andrew Campbell 55,000$ (1)
Salary Remaining : 0$
Viktor Svedberg 55,000$ (3)
Salary Remaining : 0$
Brett Flemming 55,000$ (1)
Salary Remaining : 0$
Justin Auger 55,000$ (1)
Salary Remaining : 0$
Danick Gauthier 50,000$ (1)
Salary Remaining : 0$
Kent Simpson 50,000$ (1)
Salary Remaining : 0$
Terry Broadhurst 50,000$ (1)
Salary Remaining : 0$
Total Farm Players28
Salary Commitment
Year 17 : 1,992,500$
Year 18 : 693,500$
Year 19 : 462,500$
Year 20 : 307,500$
Salary Average Commitment
Year 17 : 1,893,500$
Year 18 : 693,500$
Year 19 : 462,500$
Year 20 : 307,500$

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - 90$ - 6,667 - 95%
Level 2: 4000 - 60$ - 3,851 - 96%
Level 3: 4000 - 38$ - 3,882 - 97%
Level 4: 2000 - 25$ - 1,948 - 97%
Luxury : 1000 - 183$ - 960 - 96%
Total Capacity :18000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %17,308 - 96%
Average Income per Game1,640,039$
Year to Date Revenue70,521,680$

Expense

Pro Players Total Salaries72,280,000$
Farm Players Total Salaries2,307,000$
Coaches Total Salaries1,950,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses71,620,670$
Farm Year To Date Expenses3,163,648$
Pro Salary Cap To Date70,470,681$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days661,532$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days28,245$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap70,470,681$
Estimate Under Maximum Salary Cap of 71,400,000$929,319$
Estimate Over Minimum Salary Cap of 0$ 70,470,681$
Current Bank Account17,120,350$
Projected Bank Account17,120,350$

Pro Players Salaries

Jason Spezza 7,300,000$ (3)
-Salary Remaining : 0$
Justin Williams 6,500,000$ (2)
-Salary Remaining : 0$
Dennis Wideman 6,000,000$ (2)
-Salary Remaining : 0$
Jarome Iginla 5,750,000$ (4)
-Salary Remaining : 0$
Ondrej Palat (1 Way Contract) 5,260,000$ (1)
-Salary Remaining : 0$
Jeff Skinner 5,000,000$ (2)
-Salary Remaining : 0$
Ryan O'Reilly 4,950,000$ (2)
-Salary Remaining : 0$
Travis Zajac (1 Way Contract) 3,310,000$ (5)
-Salary Remaining : 0$
Anders Lee 3,150,000$ (4)
-Salary Remaining : 0$
Ryan Ellis 2,775,000$ (3)
-Salary Remaining : 0$
Marco Scandella 2,625,000$ (3)
-Salary Remaining : 0$
Mikael Backlund 2,500,000$ (1)
-Salary Remaining : 0$
Craig Anderson (1 Way Contract) 2,490,000$ (4)
-Salary Remaining : 0$
Tommy Wingels 2,400,000$ (2)
-Salary Remaining : 0$
T.J. Brodie 2,055,000$ (1)
-Salary Remaining : 0$
Ben Lovejoy 1,775,000$ (3)
-Salary Remaining : 0$
Eric Brewer 1,755,000$ (2)
-Salary Remaining : 0$
Calvin de Haan 1,525,000$ (3)
-Salary Remaining : 0$
Andrej Nestrasil (1 Way Contract) 1,300,000$ (1)
-Salary Remaining : 0$
Brandon Prust 1,100,000$ (2)
-Salary Remaining : 0$
Casey Cizikas (1 Way Contract) 1,010,000$ (1)
-Salary Remaining : 0$
Daniel Briere (1 Way Contract) 1,000,000$ (1)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Remaining : 0$
Jake Allen 750,000$ (1)
-Salary Remaining : 0$
Total Pro Players23
Salary Commitment
Year 17 : 72,280,000$
Year 18 : 58,405,000$
Year 19 : 30,700,000$
Year 20 : 14,700,000$
Salary Average Commitment
Year 17 : 71,600,000$
Year 18 : 58,405,000$
Year 19 : 30,700,000$
Year 20 : 14,700,000$
Salary Cap with 1 Way Contract
Year 17 : 72,280,000$
Year 18 : 58,405,000$
Year 19 : 30,700,000$
Year 20 : 14,700,000$

Farm Players Salaries

Tim Gleason 140,000$ (2)
Salary Remaining : 0$
Joe Piskula 95,000$ (2)
Salary Remaining : 0$
Iiro Pakarinen (Out of Payroll) 92,500$ (2)
Salary Remaining : 0$
T.J. Tynan 92,500$ (2)
Salary Remaining : 0$
Ryan Sproul 90,000$ (2)
Salary Remaining : 0$
Drayson Bowman 75,000$ (1)
Salary Remaining : 0$
Dylan DeMelo 72,500$ (2)
Salary Remaining : 0$
Willie Coetzee 65,000$ (3)
Salary Remaining : 0$
Jordan Nolan 64,000$ (3)
Salary Remaining : 0$
Nathan Lieuwen 60,500$ (2)
Salary Remaining : 0$
Keith Aulie 60,000$ (3)
Salary Remaining : 0$
Patrice Cormier 60,000$ (1)
Salary Remaining : 0$
Garrett Wilson 60,000$ (3)
Salary Remaining : 0$
Jesse Blacker 60,000$ (3)
Salary Remaining : 0$
Luke Witkowski 57,500$ (2)
Salary Remaining : 0$
Andrew MacWilliam 55,000$ (2)
Salary Remaining : 0$
Ludwig Karlsson 55,000$ (1)
Salary Remaining : 0$
Ethan Werek 55,000$ (2)
Salary Remaining : 0$
Derek Mathers 55,000$ (3)
Salary Remaining : 0$
Tyler Graovac 55,000$ (3)
Salary Remaining : 0$
Cam Reid 55,000$ (2)
Salary Remaining : 0$
Dane Walters 55,000$ (3)
Salary Remaining : 0$
A.J. Jenks 55,000$ (1)
Salary Remaining : 0$
Nick D'Agostino 55,000$ (2)
Salary Remaining : 0$
Austin Fyten 55,000$ (1)
Salary Remaining : 0$
Andrew Johnston 55,000$ (1)
Salary Remaining : 0$
Allen York 55,000$ (2)
Salary Remaining : 0$
Mat Clark 55,000$ (2)
Salary Remaining : 0$
Shayne Taker 55,000$ (1)
Salary Remaining : 0$
Matt Bailey 55,000$ (3)
Salary Remaining : 0$
Olivier Archambault 55,000$ (2)
Salary Remaining : 0$
Corey Trivino 55,000$ (3)
Salary Remaining : 0$
Caleb Herbert 55,000$ (1)
Salary Remaining : 0$
Ryan Walters 55,000$ (1)
Salary Remaining : 0$
Michael Kantor 55,000$ (1)
Salary Remaining : 0$
Turner Elson 55,000$ (3)
Salary Remaining : 0$
Peter Mannino 50,000$ (1)
Salary Remaining : 0$
Morgan Ellis 50,000$ (1)
Salary Remaining : 0$
Total Farm Players38
Salary Commitment
Year 17 : 2,399,500$
Year 18 : 1,724,500$
Year 19 : 639,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 2,399,500$
Year 18 : 1,724,500$
Year 19 : 639,000$
Year 20 : 0$

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7000 - 95$ - 5,947 - 85%
Level 2: 4000 - 60$ - 3,906 - 98%
Level 3: 4000 - 40$ - 3,900 - 97%
Level 4: 2000 - 25$ - 1,958 - 98%
Luxury : 1000 - 190$ - 839 - 84%
Total Capacity :18000
Team Popularity : 101%

Income

Home Games Left0
Average Attendance - %16,549 - 92%
Average Income per Game1,546,666$
Year to Date Revenue66,506,658$

Expense

Pro Players Total Salaries69,895,000$
Farm Players Total Salaries2,982,500$
Coaches Total Salaries2,400,000$
Luxury Taxe Total0$
Special Salary Cap Value792,000$
Pro Year To Date Expenses69,303,315$
Farm Year To Date Expenses3,937,073$
Pro Salary Cap To Date67,553,354$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days645,450$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days33,023$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap68,345,354$
Estimate Under Maximum Salary Cap of 71,400,000$3,054,646$
Estimate Over Minimum Salary Cap of 0$ 68,345,354$
Current Bank Account36,005,512$
Projected Bank Account36,005,512$

Pro Players Salaries

Ben Bishop (1 Way Contract) 6,810,000$ (6)
-Salary Remaining : 0$
David Backes 5,700,000$ (4)
-Salary Remaining : 0$
Bryan Little 5,500,000$ (3)
-Salary Remaining : 0$
Daniel Winnik 4,650,000$ (3)
-Salary Remaining : 0$
Trevor Daley 4,625,000$ (5)
-Salary Remaining : 0$
Paul Stastny 4,475,000$ (1)
-Salary Remaining : 0$
Andrew MacDonald 4,285,000$ (2)
-Salary Remaining : 0$
Curtis Glencross (1 Way Contract) 4,000,000$ (1)
-Salary Remaining : 0$
Erik Johnson (1 Way Contract) 3,940,000$ (5)
-Salary Remaining : 0$
Vladimir Tarasenko 3,875,000$ (3)
-Salary Remaining : 0$
Nicklas Grossman 3,750,000$ (2)
-Salary Remaining : 0$
Erik Cole (1 Way Contract) 3,700,000$ (1)
-Salary Remaining : 0$
Barret Jackman 2,940,000$ (2)
-Salary Remaining : 0$
Nikita Nikitin 2,290,000$ (1)
-Salary Remaining : 0$
Jakub Kindl 1,800,000$ (3)
-Salary Remaining : 0$
Antoine Roussel (1 Way Contract) 1,680,000$ (4)
-Salary Remaining : 0$
Alex Chiasson 1,300,000$ (1)
-Salary Remaining : 0$
Cam Atkinson 1,300,000$ (1)
-Salary Remaining : 0$
Scott Hannan 1,175,000$ (1)
-Salary Remaining : 0$
Reto Berra 1,175,000$ (2)
-Salary Remaining : 0$
Dylan Larkin 925,000$ (4)
-Salary Remaining : 0$
Total Pro Players21
Salary Commitment
Year 17 : 69,895,000$
Year 18 : 51,655,000$
Year 19 : 39,505,000$
Year 20 : 23,680,000$
Salary Average Commitment
Year 17 : 65,295,000$
Year 18 : 49,345,000$
Year 19 : 39,505,000$
Year 20 : 23,680,000$
Salary Cap with 1 Way Contract
Year 17 : 69,895,000$
Year 18 : 51,655,000$
Year 19 : 39,505,000$
Year 20 : 23,680,000$

Farm Players Salaries

Simon Gagne (Out of Payroll) 455,000$ (1)
Salary Remaining : 0$
Patrick Bordeleau 100,000$ (3)
Salary Remaining : 0$
Peter Budaj 100,000$ (3)
Salary Remaining : 0$
Ryan Hamilton 100,000$ (3)
Salary Remaining : 0$
Ryan Reaves 99,500$ (1)
Salary Remaining : 0$
Jacob Doty 99,500$ (2)
Salary Remaining : 0$
Spencer Asuchak 99,500$ (2)
Salary Remaining : 0$
Stephan Vigier 99,500$ (2)
Salary Remaining : 0$
Steven Shamanski 99,500$ (2)
Salary Remaining : 0$
Nick Luukko 99,500$ (2)
Salary Remaining : 0$
Steve Spinell 99,500$ (2)
Salary Remaining : 0$
C.J. Ludwig 99,500$ (2)
Salary Remaining : 0$
Nick Jensen 99,500$ (2)
Salary Remaining : 0$
James Livingston 99,500$ (2)
Salary Remaining : 0$
Nicholas Rioux 99,500$ (2)
Salary Remaining : 0$
Mathieu Tousignant 99,500$ (2)
Salary Remaining : 0$
Joe Faust 99,500$ (2)
Salary Remaining : 0$
Ty Rattie 92,500$ (2)
Salary Remaining : 0$
Thomas Larkin 92,500$ (2)
Salary Remaining : 0$
Steven Pinizzotto 92,500$ (1)
Salary Remaining : 0$
Steven Delisle 90,000$ (2)
Salary Remaining : 0$
Jujhar Khaira 89,500$ (2)
Salary Remaining : 0$
Martin Frk 86,500$ (2)
Salary Remaining : 0$
Dalton Smith 82,500$ (3)
Salary Remaining : 0$
Brad Thiessen 82,500$ (3)
Salary Remaining : 0$
Wacey Hamilton 82,500$ (3)
Salary Remaining : 0$
Wade Megan 70,000$ (1)
Salary Remaining : 0$
Kyle Bonis 65,000$ (3)
Salary Remaining : 0$
Kyle Jean 65,000$ (3)
Salary Remaining : 0$
Mike Cornell 65,000$ (3)
Salary Remaining : 0$
Michael Ferland 63,000$ (3)
Salary Remaining : 0$
Trevor Cheek 55,000$ (3)
Salary Remaining : 0$
Dov Grumet-Morris 55,000$ (2)
Salary Remaining : 0$
Joel Broda 55,000$ (3)
Salary Remaining : 0$
Anthony Peluso 55,000$ (2)
Salary Remaining : 0$
Gabriel Beaupre (Out of Payroll) 50,000$ (1)
Salary Remaining : 0$
Vincent Arseneau 50,000$ (1)
Salary Remaining : 0$
Total Farm Players37
Salary Commitment
Year 17 : 3,487,500$
Year 18 : 2,670,500$
Year 19 : 915,500$
Year 20 : 0$
Salary Average Commitment
Year 17 : 3,082,500$
Year 18 : 2,670,500$
Year 19 : 915,500$
Year 20 : 0$

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - 92$ - 6,599 - 94%
Level 2: 4000 - 58$ - 3,650 - 91%
Level 3: 4000 - 40$ - 3,750 - 94%
Level 4: 2000 - 26$ - 1,878 - 94%
Luxury : 1000 - 192$ - 779 - 78%
Total Capacity :18000
Team Popularity : 97%

Income

Home Games Left0
Average Attendance - %16,657 - 93%
Average Income per Game1,578,934$
Year to Date Revenue67,894,157$

Expense

Pro Players Total Salaries76,345,000$
Farm Players Total Salaries2,472,470$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses71,789,340$
Farm Year To Date Expenses2,826,641$
Pro Salary Cap To Date70,289,345$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days701,306$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days27,022$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap70,289,345$
Estimate Under Maximum Salary Cap of 71,400,000$1,110,655$
Estimate Over Minimum Salary Cap of 0$ 70,289,345$
Current Bank Account-6,017,771$
Projected Bank Account-6,017,771$

Pro Players Salaries

Pavel Datsyuk 8,500,000$ (3)
-Salary Remaining : 0$
Phil Kessel 7,900,000$ (4)
-Salary Remaining : 0$
Alex Pietrangelo 7,050,000$ (3)
-Salary Remaining : 0$
Semyon Varlamov 6,300,000$ (1)
-Salary Remaining : 0$
Jordan Eberle (1 Way Contract) 6,000,000$ (1)
-Salary Remaining : 0$
Brent Burns 5,925,000$ (1)
-Salary Remaining : 0$
Mark Giordano 5,500,000$ (2)
-Salary Remaining : 0$
Ryan Johansen (1 Way Contract) 5,500,000$ (1)
-Salary Remaining : 0$
T.J. Oshie 5,185,000$ (3)
-Salary Remaining : 0$
Wayne Simmonds 3,800,000$ (1)
-Salary Remaining : 0$
Ryan Strome (1 Way Contract) 2,360,000$ (1)
-Salary Remaining : 0$
Nail Yakupov 1,950,000$ (3)
-Salary Remaining : 0$
David Savard 1,700,000$ (3)
-Salary Remaining : 0$
Josh Jooris (1 Way Contract) 1,380,000$ (3)
-Salary Remaining : 0$
Michael Grabner 1,375,000$ (2)
-Salary Remaining : 0$
Eric Gelinas 1,325,000$ (1)
-Salary Remaining : 0$
Tom Wilson (1 Way Contract) 1,120,000$ (2)
-Salary Remaining : 0$
Ray Emery (1 Way Contract) 1,100,000$ (1)
-Salary Remaining : 0$
Dale Weise 850,000$ (1)
-Salary Remaining : 0$
Melker Karlsson 825,000$ (1)
-Salary Remaining : 0$
Connor Murphy 700,000$ (2)
-Salary Remaining : 0$
Total Pro Players21
Salary Commitment
Year 17 : 76,345,000$
Year 18 : 42,360,000$
Year 19 : 33,665,000$
Year 20 : 7,900,000$
Salary Average Commitment
Year 17 : 70,835,000$
Year 18 : 37,175,000$
Year 19 : 28,480,000$
Year 20 : 7,900,000$
Salary Cap with 1 Way Contract
Year 17 : 76,345,000$
Year 18 : 42,360,000$
Year 19 : 33,665,000$
Year 20 : 7,900,000$

Farm Players Salaries

Will Acton 150,000$ (1)
Salary Remaining : 0$
Mike McKenna 100,000$ (3)
Salary Remaining : 0$
David Dziurzynski 99,990$ (3)
Salary Remaining : 0$
Pat Cannone 99,990$ (3)
Salary Remaining : 0$
Mike Blunden 99,990$ (3)
Salary Remaining : 0$
Mat Bodie 99,900$ (2)
Salary Remaining : 0$
Daniel Ciampini 99,900$ (2)
Salary Remaining : 0$
Grayson Downing 99,900$ (2)
Salary Remaining : 0$
Joey LaLeggia 99,900$ (2)
Salary Remaining : 0$
Cal O'Reilly 99,900$ (3)
Salary Remaining : 0$
Dan Ellis 99,500$ (2)
Salary Remaining : 0$
Matt Ellis 99,500$ (2)
Salary Remaining : 0$
David Warsofsky 99,000$ (2)
Salary Remaining : 0$
Henrik Samuelsson 92,500$ (2)
Salary Remaining : 0$
Griffin Reinhart 92,500$ (2)
Salary Remaining : 0$
Mirco Mueller 90,000$ (1)
Salary Remaining : 0$
Dustin Tokarski 80,000$ (2)
Salary Remaining : 0$
Justin Peters 80,000$ (2)
Salary Remaining : 0$
Jake McCabe 70,000$ (2)
Salary Remaining : 0$
Dylan Reese 60,000$ (2)
Salary Remaining : 0$
Garrett Thompson 60,000$ (3)
Salary Remaining : 0$
Tommy Cross 60,000$ (2)
Salary Remaining : 0$
Colin Campbell 60,000$ (3)
Salary Remaining : 0$
Kevin Goumas 60,000$ (3)
Salary Remaining : 0$
Zach Trotman 55,000$ (3)
Salary Remaining : 0$
Connor Carrick 55,000$ (3)
Salary Remaining : 0$
Taylor Vause 55,000$ (2)
Salary Remaining : 0$
Mark Pysyk 55,000$ (1)
Salary Remaining : 0$
Robert Czarnik 50,000$ (1)
Salary Remaining : 0$
Kevin Marshall 50,000$ (1)
Salary Remaining : 0$
Total Farm Players30
Salary Commitment
Year 17 : 2,472,470$
Year 18 : 2,077,470$
Year 19 : 789,870$
Year 20 : 0$
Salary Average Commitment
Year 17 : 2,432,470$
Year 18 : 2,077,470$
Year 19 : 789,870$
Year 20 : 0$

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7000 - 96$ - 6,119 - 87%
Level 2: 4000 - 66$ - 3,355 - 84%
Level 3: 4000 - 43$ - 3,376 - 84%
Level 4: 2000 - 28$ - 1,774 - 89%
Luxury : 1000 - 191$ - 864 - 86%
Total Capacity :18000
Team Popularity : 103%

Income

Home Games Left0
Average Attendance - %15,489 - 86%
Average Income per Game1,550,358$
Year to Date Revenue66,665,387$

Expense

Pro Players Total Salaries65,370,000$
Farm Players Total Salaries2,820,500$
Coaches Total Salaries2,350,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses68,988,024$
Farm Year To Date Expenses3,703,501$
Pro Salary Cap To Date67,488,005$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days602,432$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days33,368$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap67,488,005$
Estimate Under Maximum Salary Cap of 71,400,000$3,911,995$
Estimate Over Minimum Salary Cap of 0$ 67,488,005$
Current Bank Account10,203,289$
Projected Bank Account10,203,289$

Pro Players Salaries

Claude Giroux (1 Way Contract) 7,180,000$ (1)
-Salary Remaining : 0$
Rick Nash (1 Way Contract) 6,890,000$ (4)
-Salary Remaining : 0$
Braden Holtby (1 Way Contract) 6,110,000$ (1)
-Salary Remaining : 0$
Gabriel Landeskog (1 Way Contract) 5,470,000$ (1)
-Salary Remaining : 0$
Victor Hedman (Out of Payroll) 5,400,000$ (4)
-Salary Remaining : 0$
Brandon Dubinsky 4,605,000$ (3)
-Salary Remaining : 0$
Alex Goligoski 4,500,000$ (1)
-Salary Remaining : 0$
Evander Kane 4,375,000$ (4)
-Salary Remaining : 0$
Sami Vatanen 3,825,000$ (4)
-Salary Remaining : 0$
Jonathan Huberdeau 3,465,000$ (3)
-Salary Remaining : 0$
Jason Garrison 3,350,000$ (3)
-Salary Remaining : 0$
Mikkel Boedker 3,000,000$ (3)
-Salary Remaining : 0$
Kimmo Timonen 2,500,000$ (1)
-Salary Remaining : 0$
Danny DeKeyser 2,475,000$ (3)
-Salary Remaining : 0$
Brad Richardson 1,900,000$ (1)
-Salary Remaining : 0$
Vernon Fiddler 1,750,000$ (1)
-Salary Remaining : 0$
Brandon Gormley 925,000$ (3)
-Salary Remaining : 0$
Chris Tierney 900,000$ (3)
-Salary Remaining : 0$
Michal Neuvirth 900,000$ (1)
-Salary Remaining : 0$
Johnny Gaudreau (Out of Payroll) 900,000$ (1)
-Salary Remaining : 0$
Brian Strait 750,000$ (1)
-Salary Remaining : 0$
Chris Vande Velde 500,000$ (1)
-Salary Remaining : 0$
Total Pro Players22
Salary Commitment
Year 17 : 71,670,000$
Year 18 : 39,210,000$
Year 19 : 39,210,000$
Year 20 : 20,490,000$
Salary Average Commitment
Year 17 : 69,565,000$
Year 18 : 37,505,000$
Year 19 : 37,505,000$
Year 20 : 20,490,000$
Salary Cap with 1 Way Contract
Year 17 : 71,670,000$
Year 18 : 39,210,000$
Year 19 : 39,210,000$
Year 20 : 20,490,000$

Farm Players Salaries

Viktor Fasth 202,500$ (1)
Salary Remaining : 0$
Riley Nash 120,000$ (1)
Salary Remaining : 0$
Kevin Connauton 111,000$ (2)
Salary Remaining : 0$
Patrick Kaleta 100,000$ (3)
Salary Remaining : 0$
Matt Halischuk 100,000$ (3)
Salary Remaining : 0$
Matt Climie 100,000$ (3)
Salary Remaining : 0$
Kyle Chipchura 99,500$ (3)
Salary Remaining : 0$
Chris Thorburn 99,500$ (3)
Salary Remaining : 0$
Ryan Carter 99,500$ (3)
Salary Remaining : 0$
Chris Porter 97,500$ (2)
Salary Remaining : 0$
Jordan Leopold 97,500$ (2)
Salary Remaining : 0$
Steve Eminger 95,000$ (1)
Salary Remaining : 0$
Marek Tvrdon 92,500$ (2)
Salary Remaining : 0$
Jesper Fast 90,000$ (3)
Salary Remaining : 0$
Colton Sceviour 90,000$ (3)
Salary Remaining : 0$
Mark Barberio 85,000$ (2)
Salary Remaining : 0$
Bill Arnold 82,500$ (2)
Salary Remaining : 0$
Joe Whitney 70,000$ (2)
Salary Remaining : 0$
Craig Cunningham 62,500$ (3)
Salary Remaining : 0$
Scott Wilson 61,500$ (2)
Salary Remaining : 0$
Viktor Tikhonov 61,000$ (1)
Salary Remaining : 0$
Scott Wedgewood 60,000$ (3)
Salary Remaining : 0$
Andy Miele 60,000$ (3)
Salary Remaining : 0$
Alexandre Grenier 60,000$ (3)
Salary Remaining : 0$
Chris Wagner 60,000$ (2)
Salary Remaining : 0$
Carter Camper 60,000$ (3)
Salary Remaining : 0$
Joel Vermin 60,000$ (2)
Salary Remaining : 0$
Brandon Davidson 58,500$ (2)
Salary Remaining : 0$
Chris Driedger 55,000$ (3)
Salary Remaining : 0$
Freddie Hamilton 55,000$ (2)
Salary Remaining : 0$
Christian Thomas 55,000$ (2)
Salary Remaining : 0$
Jani Hakanpaa 55,000$ (2)
Salary Remaining : 0$
Colin Miller 55,000$ (1)
Salary Remaining : 0$
Frank Corrado 55,000$ (3)
Salary Remaining : 0$
Konrad Abeltshauser 55,000$ (3)
Salary Remaining : 0$
Total Farm Players35
Salary Commitment
Year 17 : 2,820,500$
Year 18 : 2,287,000$
Year 19 : 1,246,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 2,780,500$
Year 18 : 2,247,000$
Year 19 : 1,206,000$
Year 20 : 0$

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - 95$ - 5,729 - 82%
Level 2: 4000 - 65$ - 3,075 - 77%
Level 3: 4000 - 43$ - 3,205 - 80%
Level 4: 2000 - 32$ - 1,418 - 71%
Luxury : 1000 - 187$ - 884 - 88%
Total Capacity :18000
Team Popularity : 98%

Income

Home Games Left0
Average Attendance - %14,310 - 80%
Average Income per Game1,471,154$
Year to Date Revenue63,259,625$

Expense

Pro Players Total Salaries75,984,998$
Farm Players Total Salaries2,116,500$
Coaches Total Salaries1,750,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses70,131,808$
Farm Year To Date Expenses3,085,530$
Pro Salary Cap To Date69,131,809$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days693,559$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days26,059$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap69,131,809$
Estimate Under Maximum Salary Cap of 71,400,000$2,268,191$
Estimate Over Minimum Salary Cap of 0$ 69,131,809$
Current Bank Account-7,128,980$
Projected Bank Account-7,128,980$

Pro Players Salaries

Sidney Crosby 9,250,000$ (5)
-Salary Remaining : 0$
Carey Price 7,425,000$ (5)
-Salary Remaining : 0$
Jaromir Jagr (1 Way Contract) 6,100,000$ (6)
-Salary Remaining : 0$
Niklas Kronwall 5,765,000$ (2)
-Salary Remaining : 0$
Francois Beauchemin 4,500,000$ (4)
-Salary Remaining : 0$
Chris Kunitz 4,425,000$ (4)
-Salary Remaining : 0$
Dennis Seidenberg 4,100,000$ (3)
-Salary Remaining : 0$
Tomas Plekanec 3,750,000$ (2)
-Salary Remaining : 0$
Matt Cullen 3,650,000$ (1)
-Salary Remaining : 0$
Benoit Pouliot 3,400,000$ (4)
-Salary Remaining : 0$
Carl Gunnarsson 3,040,000$ (1)
-Salary Remaining : 0$
Stephane Robidas 2,705,000$ (1)
-Salary Remaining : 0$
Leo Komarov 2,700,000$ (3)
-Salary Remaining : 0$
Mason Raymond 2,300,000$ (2)
-Salary Remaining : 0$
Cody Eakin 2,110,000$ (1)
-Salary Remaining : 0$
Boone Jenner 1,875,000$ (1)
-Salary Remaining : 0$
Manny Malhotra 1,500,000$ (1)
-Salary Remaining : 0$
Steve Bernier 1,500,000$ (3)
-Salary Remaining : 0$
Victor Bartley 1,250,000$ (1)
-Salary Remaining : 0$
Anders Lindback (1 Way Contract) 1,040,000$ (3)
-Salary Remaining : 0$
John Scott 999,999$ (3)
-Salary Remaining : 0$
Anton Volchenkov 999,999$ (3)
-Salary Remaining : 0$
J.T. Brown 875,000$ (1)
-Salary Remaining : 0$
Dmitry Orlov 725,000$ (2)
-Salary Remaining : 0$
Total Pro Players24
Salary Commitment
Year 17 : 75,984,998$
Year 18 : 58,979,998$
Year 19 : 46,439,998$
Year 20 : 35,100,000$
Salary Average Commitment
Year 17 : 55,864,998$
Year 18 : 45,364,998$
Year 19 : 42,339,998$
Year 20 : 35,100,000$
Salary Cap with 1 Way Contract
Year 17 : 75,984,998$
Year 18 : 58,979,998$
Year 19 : 46,439,998$
Year 20 : 35,100,000$

Farm Players Salaries

Scott Clemmensen 160,000$ (1)
Salary Remaining : 0$
Danny Syvret 130,000$ (1)
Salary Remaining : 0$
Jason Williams 125,000$ (1)
Salary Remaining : 0$
Mike Brown 100,000$ (3)
Salary Remaining : 0$
Stefan Noesen 92,500$ (2)
Salary Remaining : 0$
Evgeny Medvedev (Out of Payroll) 92,500$ (4)
Salary Remaining : 0$
Brady Skjei 92,500$ (2)
Salary Remaining : 0$
Kirill Petrov 87,500$ (4)
Salary Remaining : 0$
Patrik Nemeth 87,000$ (3)
Salary Remaining : 0$
Linus Ullmark 85,000$ (4)
Salary Remaining : 0$
Jerry D'Amigo 77,500$ (1)
Salary Remaining : 0$
Matthias Plachta 74,500$ (4)
Salary Remaining : 0$
Matt Fraser 70,000$ (1)
Salary Remaining : 0$
Joakim Lindstrom 70,000$ (1)
Salary Remaining : 0$
Gemel Smith 70,000$ (2)
Salary Remaining : 0$
Michael Houser 70,000$ (2)
Salary Remaining : 0$
Rob Zepp 60,000$ (2)
Salary Remaining : 0$
Rasmus Rissanen 60,000$ (1)
Salary Remaining : 0$
Alden Hirschfeld 55,000$ (2)
Salary Remaining : 0$
Alexey Marchenko 55,000$ (3)
Salary Remaining : 0$
Colton Orr 55,000$ (1)
Salary Remaining : 0$
Alexander Khokhlachev 55,000$ (3)
Salary Remaining : 0$
Jared Nightingale 55,000$ (2)
Salary Remaining : 0$
Matt D'Agostini 55,000$ (2)
Salary Remaining : 0$
Mark Van Guilder 55,000$ (1)
Salary Remaining : 0$
David MacDonald 55,000$ (2)
Salary Remaining : 0$
Nate Schmidt 55,000$ (2)
Salary Remaining : 0$
Gergo Nagy 55,000$ (2)
Salary Remaining : 0$
Aaron Irving 55,000$ (2)
Salary Remaining : 0$
Total Farm Players29
Salary Commitment
Year 17 : 2,209,000$
Year 18 : 1,406,500$
Year 19 : 636,500$
Year 20 : 339,500$
Salary Average Commitment
Year 17 : 2,152,000$
Year 18 : 1,369,500$
Year 19 : 599,500$
Year 20 : 339,500$

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 7000 - 95$ - 5,170 - 74%
Level 2: 4000 - 61$ - 3,458 - 86%
Level 3: 4000 - 42$ - 2,908 - 73%
Level 4: 2000 - 32$ - 1,250 - 62%
Luxury : 1000 - 215$ - 630 - 63%
Total Capacity :18000
Team Popularity : 91%

Income

Home Games Left0
Average Attendance - %13,415 - 75%
Average Income per Game1,327,059$
Year to Date Revenue57,063,551$

Expense

Pro Players Total Salaries57,144,999$
Farm Players Total Salaries2,787,300$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses66,484,376$
Farm Year To Date Expenses3,701,556$
Pro Salary Cap To Date62,484,352$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days550,856$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days34,430$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap62,484,352$
Estimate Under Maximum Salary Cap of 71,400,000$8,915,648$
Estimate Over Minimum Salary Cap of 0$ 62,484,352$
Current Bank Account-3,661,149$
Projected Bank Account-3,661,149$

Pro Players Salaries

Kevin Bieksa (1 Way Contract) 6,000,000$ (3)
-Salary Remaining : 0$
Bryce Salvador (Out of Payroll) 5,750,000$ (1)
-Salary Remaining : 0$
Joffrey Lupul 5,500,000$ (5)
-Salary Remaining : 0$
Stephen Weiss 5,500,000$ (1)
-Salary Remaining : 0$
Sean Bergenheim 4,500,000$ (3)
-Salary Remaining : 0$
Mike Santorelli 4,500,000$ (3)
-Salary Remaining : 0$
Jonas Hiller 4,400,000$ (1)
-Salary Remaining : 0$
David Clarkson 4,250,000$ (1)
-Salary Remaining : 0$
Braydon Coburn (Out of Payroll) 4,200,000$ (5)
-Salary Remaining : 0$
Olli Jokinen 4,000,000$ (2)
-Salary Remaining : 0$
Rene Bourque 3,500,000$ (1)
-Salary Remaining : 0$
Jarret Stoll 2,500,000$ (2)
-Salary Remaining : 0$
Curtis McElhinney 2,000,000$ (1)
-Salary Remaining : 0$
Emerson Etem 1,750,000$ (2)
-Salary Remaining : 0$
Valeri Nichuskin 1,675,000$ (3)
-Salary Remaining : 0$
Daniel Paille 1,500,000$ (1)
-Salary Remaining : 0$
Ryane Clowe 999,999$ (3)
-Salary Remaining : 0$
Scott Czarnowczan 995,000$ (2)
-Salary Remaining : 0$
Darnell Nurse 925,000$ (4)
-Salary Remaining : 0$
Nikita Zadorov 900,000$ (1)
-Salary Remaining : 0$
Brian O'Neill 650,000$ (1)
-Salary Remaining : 0$
Dallas Jackson (Out of Payroll) 550,000$ (2)
-Salary Remaining : 0$
Nick Crawford 550,000$ (2)
-Salary Remaining : 0$
Jordon Southorn 550,000$ (2)
-Salary Remaining : 0$
Total Pro Players24
Salary Commitment
Year 17 : 67,644,999$
Year 18 : 39,194,999$
Year 19 : 28,299,999$
Year 20 : 10,625,000$
Salary Average Commitment
Year 17 : 67,244,999$
Year 18 : 39,194,999$
Year 19 : 28,299,999$
Year 20 : 10,625,000$
Salary Cap with 1 Way Contract
Year 17 : 67,644,999$
Year 18 : 39,194,999$
Year 19 : 28,299,999$
Year 20 : 10,625,000$

Farm Players Salaries

Tomas Kundratek 250,000$ (3)
Salary Remaining : 0$
Carter Ashton 250,000$ (2)
Salary Remaining : 0$
T.J. Galiardi 150,000$ (1)
Salary Remaining : 0$
Jayden Hart 99,500$ (2)
Salary Remaining : 0$
Tanner Eberle 99,500$ (2)
Salary Remaining : 0$
Roman Will 99,500$ (2)
Salary Remaining : 0$
Petter Emanuelsson 99,500$ (2)
Salary Remaining : 0$
Patrick Watling 95,000$ (2)
Salary Remaining : 0$
Charlie Dodero 95,000$ (2)
Salary Remaining : 0$
Erik Burgdoerfer 95,000$ (2)
Salary Remaining : 0$
Ralfs Freibergs 95,000$ (2)
Salary Remaining : 0$
Graeme Craig 95,000$ (2)
Salary Remaining : 0$
Josh Nicholls 92,500$ (2)
Salary Remaining : 0$
Sam Bennett 92,500$ (4)
Salary Remaining : 0$
Rocco Grimaldi 90,000$ (1)
Salary Remaining : 0$
Duncan Siemens 83,300$ (1)
Salary Remaining : 0$
Michael Sgarbossa 82,500$ (1)
Salary Remaining : 0$
Danny Biega 80,000$ (2)
Salary Remaining : 0$
Ken Agostino 73,500$ (2)
Salary Remaining : 0$
Viktor Arvidsson 65,000$ (3)
Salary Remaining : 0$
Tyler Randell 60,000$ (2)
Salary Remaining : 0$
Curt Gogol 55,000$ (1)
Salary Remaining : 0$
Cole Schneider 55,000$ (2)
Salary Remaining : 0$
Justin Vaive 55,000$ (2)
Salary Remaining : 0$
Adam Payerl 55,000$ (2)
Salary Remaining : 0$
Andrew Crescenzi 55,000$ (1)
Salary Remaining : 0$
Joacim Eriksson 55,000$ (2)
Salary Remaining : 0$
Colton Sissons 55,000$ (2)
Salary Remaining : 0$
Jordan Szwarz 55,000$ (2)
Salary Remaining : 0$
Christopher Nilstorp 55,000$ (2)
Salary Remaining : 0$
Matt Konan 50,000$ (1)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 17 : 2,787,300$
Year 18 : 2,221,500$
Year 19 : 407,500$
Year 20 : 92,500$
Salary Average Commitment
Year 17 : 3,456,500$
Year 18 : 2,221,500$
Year 19 : 407,500$
Year 20 : 92,500$

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 7000 - 100$ - 5,317 - 76%
Level 2: 4000 - 70$ - 2,839 - 71%
Level 3: 4000 - 50$ - 2,658 - 66%
Level 4: 2000 - 35$ - 1,294 - 65%
Luxury : 1000 - 210$ - 712 - 71%
Total Capacity :18000
Team Popularity : 96%

Income

Home Games Left0
Average Attendance - %12,821 - 71%
Average Income per Game1,405,878$
Year to Date Revenue60,452,755$

Expense

Pro Players Total Salaries65,140,000$
Farm Players Total Salaries2,074,000$
Coaches Total Salaries2,350,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses68,488,214$
Farm Year To Date Expenses2,708,431$
Pro Salary Cap To Date66,888,185$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days601,261$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days25,673$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap66,888,185$
Estimate Under Maximum Salary Cap of 71,400,000$4,511,815$
Estimate Over Minimum Salary Cap of 0$ 66,888,185$
Current Bank Account-2,980,936$
Projected Bank Account-2,980,936$

Pro Players Salaries

Corey Perry 7,450,000$ (1)
-Salary Remaining : 0$
Patrick Marleau 6,650,000$ (3)
-Salary Remaining : 0$
Logan Couture (1 Way Contract) 6,590,000$ (2)
-Salary Remaining : 0$
Matt Niskanen 5,450,000$ (2)
-Salary Remaining : 0$
Dan Girardi 5,250,000$ (3)
-Salary Remaining : 0$
Brian Gionta 5,000,000$ (2)
-Salary Remaining : 0$
Matt Carle 4,800,000$ (1)
-Salary Remaining : 0$
Drew Stafford 4,025,000$ (4)
-Salary Remaining : 0$
PA Parenteau 3,450,000$ (3)
-Salary Remaining : 0$
Brooks Laich 3,025,000$ (2)
-Salary Remaining : 0$
Brandon Pirri (Out of Payroll) 2,600,000$ (1)
-Salary Remaining : 0$
Chris Higgins 2,475,000$ (3)
-Salary Remaining : 0$
Jared Cowen 2,000,000$ (2)
-Salary Remaining : 0$
Dominic Moore 1,825,000$ (2)
-Salary Remaining : 0$
Robin Lehner 1,650,000$ (3)
-Salary Remaining : 0$
Scott Gomez 1,500,000$ (2)
-Salary Remaining : 0$
Damien Brunner 1,200,000$ (1)
-Salary Remaining : 0$
John Klingberg 975,000$ (3)
-Salary Remaining : 0$
Frederik Andersen 925,000$ (1)
-Salary Remaining : 0$
Matt Dumba 900,000$ (1)
-Salary Remaining : 0$
Total Pro Players20
Salary Commitment
Year 17 : 67,740,000$
Year 18 : 49,865,000$
Year 19 : 24,475,000$
Year 20 : 4,025,000$
Salary Average Commitment
Year 17 : 50,915,000$
Year 18 : 37,740,000$
Year 19 : 17,350,000$
Year 20 : 4,025,000$
Salary Cap with 1 Way Contract
Year 17 : 67,740,000$
Year 18 : 49,865,000$
Year 19 : 24,475,000$
Year 20 : 4,025,000$

Farm Players Salaries

Kevin Porter 150,000$ (2)
Salary Remaining : 0$
Greg McKegg 100,000$ (3)
Salary Remaining : 0$
Mike Sislo 100,000$ (3)
Salary Remaining : 0$
Christian Folin 92,500$ (3)
Salary Remaining : 0$
Joonas Donskoi 92,500$ (4)
Salary Remaining : 0$
Scott Laughton 90,000$ (1)
Salary Remaining : 0$
Jiri Sekac 90,000$ (1)
Salary Remaining : 0$
Cory Conacher 80,000$ (2)
Salary Remaining : 0$
Anthony Duclair 77,500$ (1)
Salary Remaining : 0$
Bryan Rust 66,500$ (2)
Salary Remaining : 0$
Matthew Register 60,000$ (3)
Salary Remaining : 0$
Bruno Gervais 60,000$ (3)
Salary Remaining : 0$
Ryan Martindale 60,000$ (3)
Salary Remaining : 0$
Peter Regin 60,000$ (3)
Salary Remaining : 0$
Luke Adam 60,000$ (3)
Salary Remaining : 0$
Shawn Thornton 60,000$ (3)
Salary Remaining : 0$
Chris Conner 60,000$ (3)
Salary Remaining : 0$
Cameron Schilling 60,000$ (3)
Salary Remaining : 0$
Chris Casto 60,000$ (3)
Salary Remaining : 0$
Jussi Olkinuora 60,000$ (3)
Salary Remaining : 0$
Kevin Poulin 55,000$ (3)
Salary Remaining : 0$
Chad Ruhwedel 55,000$ (3)
Salary Remaining : 0$
Scott Sabourin 55,000$ (3)
Salary Remaining : 0$
Patrick Holland 55,000$ (3)
Salary Remaining : 0$
Chris Mueller 55,000$ (3)
Salary Remaining : 0$
Colby Robak 55,000$ (2)
Salary Remaining : 0$
Raphael Bussieres 55,000$ (3)
Salary Remaining : 0$
Raman Hrabarenka 50,000$ (1)
Salary Remaining : 0$
Yanni Gourde 50,000$ (1)
Salary Remaining : 0$
John Ramage 50,000$ (2)
Salary Remaining : 0$
Total Farm Players30
Salary Commitment
Year 17 : 2,074,000$
Year 18 : 1,716,500$
Year 19 : 1,315,000$
Year 20 : 92,500$
Salary Average Commitment
Year 17 : 1,924,000$
Year 18 : 1,674,000$
Year 19 : 1,272,500$
Year 20 : 92,500$

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - 92$ - 6,616 - 95%
Level 2: 4000 - 60$ - 3,778 - 94%
Level 3: 4000 - 39$ - 3,735 - 93%
Level 4: 2000 - 27$ - 1,852 - 93%
Luxury : 1000 - 179$ - 944 - 94%
Total Capacity :18000
Team Popularity : 99%

Income

Home Games Left0
Average Attendance - %16,924 - 94%
Average Income per Game1,621,020$
Year to Date Revenue69,703,869$

Expense

Pro Players Total Salaries68,203,000$
Farm Players Total Salaries2,159,400$
Coaches Total Salaries3,750,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses67,974,423$
Farm Year To Date Expenses2,855,633$
Pro Salary Cap To Date64,874,415$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days642,369$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days25,540$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap64,874,415$
Estimate Under Maximum Salary Cap of 71,400,000$6,525,585$
Estimate Over Minimum Salary Cap of 0$ 64,874,415$
Current Bank Account8,671,133$
Projected Bank Account8,671,133$

Pro Players Salaries

Zach Parise 8,000,000$ (5)
-Salary Remaining : 0$
P.K. Subban 7,525,000$ (4)
-Salary Remaining : 0$
Devan Dubnyk (1 Way Contract) 7,200,000$ (6)
-Salary Remaining : 0$
Erik Karlsson (1 Way Contract) 6,640,000$ (1)
-Salary Remaining : 0$
Mark Streit 5,150,000$ (2)
-Salary Remaining : 0$
Tyler Ennis (1 Way Contract) 3,600,000$ (3)
-Salary Remaining : 0$
Nikita Kucherov 3,575,000$ (4)
-Salary Remaining : 0$
Adam Henrique (1 Way Contract) 3,560,000$ (5)
-Salary Remaining : 0$
Mikael Granlund 3,100,000$ (3)
-Salary Remaining : 0$
Mark Scheifele (1 Way Contract) 2,960,000$ (1)
-Salary Remaining : 0$
Mike Hoffman (1 Way Contract) 2,720,000$ (3)
-Salary Remaining : 0$
Ben Scrivens 2,470,000$ (1)
-Salary Remaining : 0$
Jonas Brodin (1 Way Contract) 2,190,000$ (4)
-Salary Remaining : 0$
Hampus Lindholm (1 Way Contract) 1,980,000$ (1)
-Salary Remaining : 0$
Ryan Murphy (1 Way Contract) 1,170,000$ (1)
-Salary Remaining : 0$
J.T. Miller 975,000$ (1)
-Salary Remaining : 0$
Oscar Klefbom 925,000$ (3)
-Salary Remaining : 0$
Adam Larsson 925,000$ (1)
-Salary Remaining : 0$
Evgeny Kuznetsov 925,000$ (3)
-Salary Remaining : 0$
Dmitrij Jaskin 900,000$ (3)
-Salary Remaining : 0$
Viktor Rask 863,000$ (1)
-Salary Remaining : 0$
Linden Vey 850,000$ (3)
-Salary Remaining : 0$
Total Pro Players22
Salary Commitment
Year 17 : 68,203,000$
Year 18 : 50,220,000$
Year 19 : 45,070,000$
Year 20 : 32,050,000$
Salary Average Commitment
Year 17 : 58,833,000$
Year 18 : 43,320,000$
Year 19 : 43,320,000$
Year 20 : 32,050,000$
Salary Cap with 1 Way Contract
Year 17 : 68,203,000$
Year 18 : 50,220,000$
Year 19 : 45,070,000$
Year 20 : 32,050,000$

Farm Players Salaries

Dany Heatley 477,500$ (1)
Salary Remaining : 0$
Johan Larsson 92,500$ (1)
Salary Remaining : 0$
Adam Clendening 92,500$ (3)
Salary Remaining : 0$
Nikolaj Ehlers 92,500$ (4)
Salary Remaining : 0$
Lucas Lessio 89,400$ (3)
Salary Remaining : 0$
Shawn Szydlowski 70,000$ (2)
Salary Remaining : 0$
Mike Hoeffel 70,000$ (2)
Salary Remaining : 0$
Andrei Vasilevskiy 70,000$ (2)
Salary Remaining : 0$
Joseph Cramarossa 70,000$ (2)
Salary Remaining : 0$
Tom Kostopoulos 60,000$ (2)
Salary Remaining : 0$
Dyson Stevenson 55,000$ (3)
Salary Remaining : 0$
Allan McPherson 55,000$ (3)
Salary Remaining : 0$
Jordan Henry 55,000$ (1)
Salary Remaining : 0$
David Wohlberg (Out of Payroll) 55,000$ (2)
Salary Remaining : 0$
Jordan Samuels-Thomas 55,000$ (3)
Salary Remaining : 0$
Triston Grant 55,000$ (2)
Salary Remaining : 0$
Eric Robinson 55,000$ (3)
Salary Remaining : 0$
Kellen Jones 55,000$ (3)
Salary Remaining : 0$
Steve McCarthy 55,000$ (1)
Salary Remaining : 0$
Danny Hobbs 55,000$ (3)
Salary Remaining : 0$
Jack Campbell 55,000$ (2)
Salary Remaining : 0$
Dustin Stevenson 55,000$ (3)
Salary Remaining : 0$
Bryce Aneloski 55,000$ (3)
Salary Remaining : 0$
Mark Visentin 55,000$ (2)
Salary Remaining : 0$
Greg Miller 55,000$ (3)
Salary Remaining : 0$
Connor Hardowa 55,000$ (1)
Salary Remaining : 0$
Cameron Gaunce 50,000$ (1)
Salary Remaining : 0$
Corbin McPherson 50,000$ (1)
Salary Remaining : 0$
Jesse Root 50,000$ (1)
Salary Remaining : 0$
Total Farm Players29
Salary Commitment
Year 17 : 2,214,400$
Year 18 : 1,329,400$
Year 19 : 769,400$
Year 20 : 92,500$
Salary Average Commitment
Year 17 : 2,132,500$
Year 18 : 1,247,500$
Year 19 : 687,500$
Year 20 : 92,500$

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - 94$ - 5,747 - 82%
Level 2: 4000 - 54$ - 3,654 - 91%
Level 3: 4000 - 32$ - 3,750 - 94%
Level 4: 2000 - 20$ - 1,907 - 95%
Luxury : 1000 - 165$ - 913 - 91%
Total Capacity :18000
Team Popularity : 94%

Income

Home Games Left0
Average Attendance - %15,971 - 89%
Average Income per Game1,367,786$
Year to Date Revenue58,814,778$

Expense

Pro Players Total Salaries62,970,000$
Farm Players Total Salaries2,872,000$
Coaches Total Salaries2,250,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses64,102,782$
Farm Year To Date Expenses3,628,194$
Pro Salary Cap To Date62,602,797$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days580,811$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days32,927$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap62,602,797$
Estimate Under Maximum Salary Cap of 71,400,000$8,797,203$
Estimate Over Minimum Salary Cap of 0$ 62,602,797$
Current Bank Account-6,347,663$
Projected Bank Account-6,347,663$

Pro Players Salaries

Brian Elliott 6,500,000$ (1)
-Salary Remaining : 0$
Martin Havlat (1 Way Contract) 5,750,000$ (1)
-1 Way Contract Salary Cap : 5,750,000$
-Salary Remaining : 0$
Derek Roy (1 Way Contract) 5,750,000$ (1)
-Salary Remaining : 0$
Dustin Brown (1 Way Contract) 5,000,000$ (2)
-Salary Remaining : 0$
Kevan Miller (1 Way Contract) 4,500,000$ (6)
-Salary Remaining : 0$
Tom Gilbert 4,120,000$ (1)
-Salary Remaining : 0$
Ron Hainsey 3,650,000$ (1)
-Salary Remaining : 0$
Scottie Upshall (1 Way Contract) 3,500,000$ (2)
-Salary Remaining : 0$
Derek Mackenzie (1 Way Contract) 3,250,000$ (3)
-Salary Remaining : 0$
Matt Cooke 3,050,000$ (3)
-Salary Remaining : 0$
Jan Hejda 2,930,000$ (1)
-Salary Remaining : 0$
Chris Neil (1 Way Contract) 2,750,000$ (1)
-Salary Remaining : 0$
Cody McLeod (1 Way Contract) 2,000,000$ (2)
-Salary Remaining : 0$
Gregory Campbell 1,750,000$ (1)
-Salary Remaining : 0$
Andre Benoit 1,510,000$ (1)
-Salary Remaining : 0$
Zack Kassian 1,500,000$ (2)
-Salary Remaining : 0$
Vincent Trocheck (1 Way Contract) 1,300,000$ (1)
-Salary Remaining : 0$
Joey MacDonald 1,100,000$ (1)
-Salary Remaining : 0$
Matt Donovan 760,000$ (3)
-Salary Remaining : 0$
Mike Angelidis 600,000$ (1)
-Salary Remaining : 0$
Tim Sestito 600,000$ (1)
-Salary Remaining : 0$
Oscar Lindberg 550,000$ (1)
-Salary Remaining : 0$
Brad Hunt 550,000$ (1)
-Salary Remaining : 0$
Total Pro Players23
Salary Commitment
Year 17 : 62,970,000$
Year 18 : 23,560,000$
Year 19 : 11,560,000$
Year 20 : 4,500,000$
Salary Average Commitment
Year 17 : 58,940,000$
Year 18 : 23,560,000$
Year 19 : 11,560,000$
Year 20 : 4,500,000$
Salary Cap with 1 Way Contract
Year 17 : 62,970,000$
Year 18 : 23,560,000$
Year 19 : 11,560,000$
Year 20 : 4,500,000$

Farm Players Salaries

Brett Sutter 175,000$ (2)
Salary Remaining : 0$
Mark Fistric 152,000$ (1)
Salary Remaining : 0$
Rob Klinkhammer 150,000$ (2)
Salary Remaining : 0$
Brad Winchester 100,000$ (1)
Salary Remaining : 0$
Travis Morin 100,000$ (3)
Salary Remaining : 0$
Kris Newbury 97,500$ (1)
Salary Remaining : 0$
Brayden Point 92,500$ (2)
Salary Remaining : 0$
Derek Meech 92,500$ (2)
Salary Remaining : 0$
Kenney Morrison 92,500$ (2)
Salary Remaining : 0$
Curtis Lazar 90,000$ (1)
Salary Remaining : 0$
Bobby Sanguinetti 90,000$ (1)
Salary Remaining : 0$
Julien Brouillette 90,000$ (2)
Salary Remaining : 0$
Greg Zanon 90,000$ (1)
Salary Remaining : 0$
Nathan Paetsch 87,500$ (1)
Salary Remaining : 0$
Andrew Bodnarchuk 87,500$ (1)
Salary Remaining : 0$
Gus Young 75,000$ (2)
Salary Remaining : 0$
Brady Austin 75,000$ (2)
Salary Remaining : 0$
Tim Jackman 72,500$ (1)
Salary Remaining : 0$
Michael Latta 72,500$ (2)
Salary Remaining : 0$
Juuse Saros 70,000$ (4)
Salary Remaining : 0$
Trevor Carrick 67,500$ (1)
Salary Remaining : 0$
Richard Panik 67,500$ (2)
Salary Remaining : 0$
Brad Malone 65,000$ (1)
Salary Remaining : 0$
Jeff Hoggan 60,000$ (1)
Salary Remaining : 0$
Aaron Ness 60,000$ (1)
Salary Remaining : 0$
Paul Carey 60,000$ (1)
Salary Remaining : 0$
Andrew Miller 55,000$ (3)
Salary Remaining : 0$
Daniel New 55,000$ (2)
Salary Remaining : 0$
Jeremy Smith 55,000$ (2)
Salary Remaining : 0$
Tim Schaller 55,000$ (1)
Salary Remaining : 0$
Reid McNeill 55,000$ (1)
Salary Remaining : 0$
Rob Flick 55,000$ (1)
Salary Remaining : 0$
Reece Scarlett 55,000$ (1)
Salary Remaining : 0$
Joel Hanley 55,000$ (3)
Salary Remaining : 0$
David Shields 50,000$ (1)
Salary Remaining : 0$
Kevin Raine 50,000$ (1)
Salary Remaining : 0$
Total Farm Players36
Salary Commitment
Year 17 : 2,872,000$
Year 18 : 1,372,500$
Year 19 : 280,000$
Year 20 : 70,000$
Salary Average Commitment
Year 17 : 2,814,500$
Year 18 : 1,372,500$
Year 19 : 280,000$
Year 20 : 70,000$

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 7000 - 120$ - 4,789 - 68%
Level 2: 4000 - 80$ - 2,764 - 69%
Level 3: 4000 - 50$ - 2,862 - 72%
Level 4: 2000 - 35$ - 1,405 - 70%
Luxury : 1000 - 180$ - 990 - 99%
Total Capacity :18000
Team Popularity : 104%

Income

Home Games Left0
Average Attendance - %12,810 - 71%
Average Income per Game1,548,580$
Year to Date Revenue66,588,957$

Expense

Pro Players Total Salaries72,194,999$
Farm Players Total Salaries2,137,500$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses70,746,760$
Farm Year To Date Expenses2,625,019$
Pro Salary Cap To Date69,246,728$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days663,919$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days23,977$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap69,246,728$
Estimate Under Maximum Salary Cap of 71,400,000$2,153,272$
Estimate Over Minimum Salary Cap of 0$ 69,246,728$
Current Bank Account15,397,329$
Projected Bank Account15,397,329$

Pro Players Salaries

Patrick Sharp 7,675,000$ (4)
-Salary Remaining : 0$
Kris Letang 7,350,000$ (5)
-Salary Remaining : 0$
Blake Wheeler (1 Way Contract) 6,960,000$ (6)
-Salary Remaining : 0$
Tuukka Rask 6,800,000$ (2)
-Salary Remaining : 0$
Jakub Voracek 5,825,000$ (3)
-Salary Remaining : 0$
Teddy Purcell 4,800,000$ (1)
-Salary Remaining : 0$
Brad Marchand 4,725,000$ (1)
-Salary Remaining : 0$
Craig Smith (1 Way Contract) 3,500,000$ (3)
-Salary Remaining : 0$
Eric Fehr 3,200,000$ (3)
-Salary Remaining : 0$
Jake Muzzin 3,125,000$ (3)
-Salary Remaining : 0$
Michael Del Zotto 2,660,000$ (1)
-Salary Remaining : 0$
Sean Couturier 2,425,000$ (1)
-Salary Remaining : 0$
Jacob Trouba 2,125,000$ (1)
-Salary Remaining : 0$
Andrew Cogliano 2,075,000$ (3)
-Salary Remaining : 0$
Nick Schultz (1 Way Contract) 2,000,000$ (4)
-Salary Remaining : 0$
Al Montoya (1 Way Contract) 2,000,000$ (4)
-Salary Remaining : 0$
Patrick Wiercioch 1,000,000$ (1)
-Salary Remaining : 0$
Henrik Tallinder 999,999$ (3)
-Salary Remaining : 0$
Cody McCormick 850,000$ (1)
-Salary Remaining : 0$
Stephen Gionta 800,000$ (2)
-Salary Remaining : 0$
Marc-Andre Cliche 750,000$ (2)
-Salary Remaining : 0$
Derek Grant 550,000$ (2)
-Salary Remaining : 0$
Total Pro Players22
Salary Commitment
Year 17 : 72,194,999$
Year 18 : 53,609,999$
Year 19 : 44,709,999$
Year 20 : 25,985,000$
Salary Average Commitment
Year 17 : 69,534,999$
Year 18 : 53,609,999$
Year 19 : 44,709,999$
Year 20 : 25,985,000$
Salary Cap with 1 Way Contract
Year 17 : 72,194,999$
Year 18 : 53,609,999$
Year 19 : 44,709,999$
Year 20 : 25,985,000$

Farm Players Salaries

Ryan Faragher 100,000$ (2)
Salary Remaining : 0$
Anthony Peters 100,000$ (2)
Salary Remaining : 0$
Pat Nagle 100,000$ (2)
Salary Remaining : 0$
Philippe Cornet 70,000$ (2)
Salary Remaining : 0$
Eric Baier 70,000$ (2)
Salary Remaining : 0$
Alex Grant 70,000$ (2)
Salary Remaining : 0$
Justin Shugg 67,500$ (1)
Salary Remaining : 0$
Brandon Yip 65,000$ (1)
Salary Remaining : 0$
Blair Jones 60,000$ (3)
Salary Remaining : 0$
Corbin Baldwin 60,000$ (3)
Salary Remaining : 0$
Matthew Zay 55,000$ (2)
Salary Remaining : 0$
Mark Louis 55,000$ (3)
Salary Remaining : 0$
Matt Lorito 55,000$ (2)
Salary Remaining : 0$
John Negrin 55,000$ (3)
Salary Remaining : 0$
Connor Jones 55,000$ (3)
Salary Remaining : 0$
Chris Breen 55,000$ (3)
Salary Remaining : 0$
Colin Fraser 55,000$ (3)
Salary Remaining : 0$
Jaime Sifers 55,000$ (3)
Salary Remaining : 0$
Chris Bruton 55,000$ (2)
Salary Remaining : 0$
Tony Turgeon 55,000$ (2)
Salary Remaining : 0$
A.J. Gale 55,000$ (2)
Salary Remaining : 0$
Derek Forbort 55,000$ (3)
Salary Remaining : 0$
Alex Aleardi 55,000$ (3)
Salary Remaining : 0$
Antti Miettinen 55,000$ (2)
Salary Remaining : 0$
Andrew Conboy 55,000$ (2)
Salary Remaining : 0$
Carter Bancks 55,000$ (2)
Salary Remaining : 0$
Brett Ponich 55,000$ (3)
Salary Remaining : 0$
Drew Bagnall 55,000$ (3)
Salary Remaining : 0$
Alexander Deilert 55,000$ (2)
Salary Remaining : 0$
Guillaume Lepine 55,000$ (3)
Salary Remaining : 0$
Maxime Macenauer 55,000$ (2)
Salary Remaining : 0$
Justin Dowling 55,000$ (3)
Salary Remaining : 0$
Adam Brace 55,000$ (2)
Salary Remaining : 0$
Brett Hextall 55,000$ (3)
Salary Remaining : 0$
Drew MacKenzie 55,000$ (3)
Salary Remaining : 0$
Total Farm Players35
Salary Commitment
Year 17 : 2,137,500$
Year 18 : 2,005,000$
Year 19 : 890,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 2,137,500$
Year 18 : 2,005,000$
Year 19 : 890,000$
Year 20 : 0$

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 7000 - 100$ - 4,837 - 69%
Level 2: 4000 - 70$ - 2,621 - 66%
Level 3: 4000 - 48$ - 2,520 - 63%
Level 4: 2000 - 32$ - 1,289 - 64%
Luxury : 1000 - 200$ - 689 - 69%
Total Capacity :18000
Team Popularity : 90%

Income

Home Games Left0
Average Attendance - %11,955 - 66%
Average Income per Game1,283,469$
Year to Date Revenue55,189,160$

Expense

Pro Players Total Salaries49,375,000$
Farm Players Total Salaries2,461,000$
Coaches Total Salaries2,800,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses53,268,191$
Farm Year To Date Expenses3,645,922$
Pro Salary Cap To Date51,668,198$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days459,234$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days33,282$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap51,668,198$
Estimate Under Maximum Salary Cap of 71,400,000$19,731,802$
Estimate Over Minimum Salary Cap of 0$ 51,668,198$
Current Bank Account11,191,129$
Projected Bank Account11,191,129$

Pro Players Salaries

Carl Soderberg 8,000,000$ (1)
-Salary Remaining : 0$
Lee Stempniak (1 Way Contract) 5,500,000$ (3)
-Salary Remaining : 0$
Joel Ward (1 Way Contract) 4,500,000$ (3)
-Salary Remaining : 0$
Nick Leddy (1 Way Contract) 3,820,000$ (5)
-Salary Remaining : 0$
Nick Bjugstad (Out of Payroll) 3,800,000$ (4)
-Salary Remaining : 0$
Mikhail Grabovski 3,450,000$ (1)
-Salary Remaining : 0$
R.J. Umberger 2,500,000$ (2)
-Salary Remaining : 0$
Jonas Gustavsson (1 Way Contract) 2,500,000$ (3)
-Salary Remaining : 0$
Lars Eller 2,255,000$ (1)
-Salary Remaining : 0$
Ilja Bryzgalov 2,000,000$ (1)
-Salary Remaining : 0$
Rob Scuderi 1,920,000$ (1)
-Salary Remaining : 0$
Riley Sheahan 1,800,000$ (1)
-Salary Remaining : 0$
Ryan Murray 1,700,000$ (3)
-Salary Remaining : 0$
Adam Burish 1,500,000$ (2)
-Salary Remaining : 0$
David Booth 1,500,000$ (1)
-Salary Remaining : 0$
Tyson Strachan 1,500,000$ (2)
-Salary Remaining : 0$
Carter Hutton (1 Way Contract) 1,190,000$ (3)
-Salary Remaining : 0$
Cody Ceci 1,025,000$ (2)
-Salary Remaining : 0$
Kevin Hayes 900,000$ (1)
-Salary Remaining : 0$
Petteri Lindbohm 700,000$ (3)
-Salary Remaining : 0$
Damon Severson 615,000$ (1)
-Salary Remaining : 0$
Vinny Saponari 500,000$ (1)
-Salary Remaining : 0$
Total Pro Players22
Salary Commitment
Year 17 : 53,175,000$
Year 18 : 30,235,000$
Year 19 : 23,710,000$
Year 20 : 7,620,000$
Salary Average Commitment
Year 17 : 44,885,000$
Year 18 : 30,035,000$
Year 19 : 23,510,000$
Year 20 : 7,620,000$
Salary Cap with 1 Way Contract
Year 17 : 53,175,000$
Year 18 : 30,235,000$
Year 19 : 23,710,000$
Year 20 : 7,620,000$

Farm Players Salaries

Pheonix Copley 135,000$ (2)
Salary Remaining : 0$
Brandon Kozun 125,000$ (2)
Salary Remaining : 0$
Shane Harper 100,000$ (3)
Salary Remaining : 0$
Patrick Cehlin 100,000$ (3)
Salary Remaining : 0$
Nick Pageau 100,000$ (3)
Salary Remaining : 0$
Blake Parlett 100,000$ (3)
Salary Remaining : 0$
Doug Carr 99,500$ (2)
Salary Remaining : 0$
Jared McCann 92,500$ (4)
Salary Remaining : 0$
Joe Morrow 92,500$ (2)
Salary Remaining : 0$
Drew MacIntyre 92,500$ (1)
Salary Remaining : 0$
Frankie Vatrano 79,000$ (4)
Salary Remaining : 0$
Mathew Berry 70,000$ (2)
Salary Remaining : 0$
Justin Hodgman 70,000$ (1)
Salary Remaining : 0$
Matt Garbowsky 65,000$ (1)
Salary Remaining : 0$
Matt Prapavessis 65,000$ (2)
Salary Remaining : 0$
Derek Docken 60,000$ (1)
Salary Remaining : 0$
Joe Stejskal 60,000$ (1)
Salary Remaining : 0$
Alex Boak 60,000$ (1)
Salary Remaining : 0$
Kirill Gotovets 60,000$ (1)
Salary Remaining : 0$
Greg Wolfe 60,000$ (1)
Salary Remaining : 0$
C.J. Stretch 60,000$ (1)
Salary Remaining : 0$
Joe Pendenza 60,000$ (2)
Salary Remaining : 0$
Petr Straka 55,000$ (1)
Salary Remaining : 0$
Chris Brown 55,000$ (3)
Salary Remaining : 0$
Philipp Grubauer 55,000$ (2)
Salary Remaining : 0$
Evan Rankin 55,000$ (1)
Salary Remaining : 0$
Jake Paterson 55,000$ (2)
Salary Remaining : 0$
Ryan Bourque 55,000$ (2)
Salary Remaining : 0$
Drew Shore 55,000$ (2)
Salary Remaining : 0$
Nathan Walker 55,000$ (3)
Salary Remaining : 0$
Kevin Gagné 55,000$ (2)
Salary Remaining : 0$
Mark Alt 55,000$ (3)
Salary Remaining : 0$
Brody Sutter 55,000$ (2)
Salary Remaining : 0$
Kelly Zajac 50,000$ (1)
Salary Remaining : 0$
Total Farm Players34
Salary Commitment
Year 17 : 2,461,000$
Year 18 : 1,713,500$
Year 19 : 736,500$
Year 20 : 171,500$
Salary Average Commitment
Year 17 : 2,461,000$
Year 18 : 1,713,500$
Year 19 : 736,500$
Year 20 : 171,500$

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - 105$ - 5,361 - 77%
Level 2: 4000 - 70$ - 3,083 - 77%
Level 3: 4000 - 45$ - 3,143 - 79%
Level 4: 2000 - 35$ - 1,377 - 69%
Luxury : 1000 - 200$ - 802 - 80%
Total Capacity :18000
Team Popularity : 102%

Income

Home Games Left0
Average Attendance - %13,766 - 76%
Average Income per Game1,499,568$
Year to Date Revenue64,481,403$

Expense

Pro Players Total Salaries71,915,000$
Farm Players Total Salaries2,047,000$
Coaches Total Salaries2,200,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses69,368,266$
Farm Year To Date Expenses2,397,062$
Pro Salary Cap To Date67,868,291$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days661,396$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days24,973$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap67,868,291$
Estimate Under Maximum Salary Cap of 71,400,000$3,531,709$
Estimate Over Minimum Salary Cap of 0$ 67,868,291$
Current Bank Account4,070,814$
Projected Bank Account4,070,814$

Pro Players Salaries

Keith Yandle 6,025,000$ (2)
-Salary Remaining : 0$
Eric Staal 5,850,000$ (3)
-Salary Remaining : 0$
Kyle Okposo (1 Way Contract) 5,660,000$ (1)
-Salary Remaining : 0$
Alexander Edler 5,450,000$ (1)
-Salary Remaining : 0$
Andrew Ladd 5,400,000$ (2)
-Salary Remaining : 0$
Radim Vrbata (1 Way Contract) 5,370,000$ (2)
-Salary Remaining : 0$
Steve Mason (1 Way Contract) 5,150,000$ (1)
-Salary Remaining : 0$
Drew Doughty (1 Way Contract) 4,650,000$ (1)
-Salary Remaining : 0$
Ryan Nugent-Hopkins 4,000,000$ (1)
-Salary Remaining : 0$
Cam Fowler 4,000,000$ (3)
-Salary Remaining : 0$
Nathan McKinnon 3,825,000$ (1)
-Salary Remaining : 0$
Cody Franson 3,075,000$ (2)
-Salary Remaining : 0$
Colin Wilson 2,400,000$ (2)
-Salary Remaining : 0$
Derick Brassard 2,175,000$ (3)
-Salary Remaining : 0$
Willie Mitchell 1,500,000$ (2)
-Salary Remaining : 0$
Jakob Silfverberg 1,500,000$ (2)
-Salary Remaining : 0$
Justin Fontaine 1,450,000$ (2)
-Salary Remaining : 0$
Matthew Nieto (1 Way Contract) 1,160,000$ (1)
-Salary Remaining : 0$
John Gibson 925,000$ (3)
-Salary Remaining : 0$
Alexander Wennberg 900,000$ (1)
-Salary Remaining : 0$
John-Michael Liles 800,000$ (2)
-Salary Remaining : 0$
Tyler Pitlick 650,000$ (3)
-Salary Remaining : 0$
Total Pro Players22
Salary Commitment
Year 17 : 71,915,000$
Year 18 : 41,120,000$
Year 19 : 13,600,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 59,665,000$
Year 18 : 29,270,000$
Year 19 : 13,175,000$
Year 20 : 0$
Salary Cap with 1 Way Contract
Year 17 : 71,915,000$
Year 18 : 41,120,000$
Year 19 : 13,600,000$
Year 20 : 0$

Farm Players Salaries

Christian Ehrhoff 357,000$ (1)
Salary Remaining : 0$
Linus Arnesson 92,500$ (2)
Salary Remaining : 0$
Matt Hackett 70,000$ (1)
Salary Remaining : 0$
Jason Gregoire 63,000$ (2)
Salary Remaining : 0$
Magnus Paajarvi 62,000$ (3)
Salary Remaining : 0$
Jon Landry 62,000$ (2)
Salary Remaining : 0$
Adam Comrie 62,000$ (2)
Salary Remaining : 0$
Nick Tarnasky 62,000$ (1)
Salary Remaining : 0$
Petri Kontiola 61,000$ (3)
Salary Remaining : 0$
Ryan Potulny 61,000$ (2)
Salary Remaining : 0$
Dane Byers 60,000$ (3)
Salary Remaining : 0$
Danny Kristo 60,000$ (1)
Salary Remaining : 0$
Eric Faille 60,000$ (1)
Salary Remaining : 0$
Rod Pelley 59,000$ (1)
Salary Remaining : 0$
Mike Moore 59,000$ (2)
Salary Remaining : 0$
Bobby Robins 59,000$ (1)
Salary Remaining : 0$
Nick Jones 58,000$ (2)
Salary Remaining : 0$
Ryan Parent 57,500$ (2)
Salary Remaining : 0$
Ben Eager 57,500$ (3)
Salary Remaining : 0$
Michael Hutchinson 57,500$ (3)
Salary Remaining : 0$
Kane Lafranchise 57,500$ (2)
Salary Remaining : 0$
Kevin Henderson 57,500$ (2)
Salary Remaining : 0$
Clark Seymour 57,500$ (1)
Salary Remaining : 0$
John Kurtz 57,000$ (3)
Salary Remaining : 0$
Cam Janssen 56,000$ (2)
Salary Remaining : 0$
Marc Cantin 56,000$ (1)
Salary Remaining : 0$
Matthew Pistilli 55,500$ (1)
Salary Remaining : 0$
Joni Ortio 55,000$ (2)
Salary Remaining : 0$
Jaycob Megna 55,000$ (1)
Salary Remaining : 0$
Total Farm Players29
Salary Commitment
Year 17 : 2,047,000$
Year 18 : 1,096,000$
Year 19 : 355,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 1,732,500$
Year 18 : 1,088,500$
Year 19 : 347,500$
Year 20 : 0$

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 7000 - 91$ - 6,851 - 98%
Level 2: 4000 - 62$ - 3,765 - 94%
Level 3: 4000 - 42$ - 3,646 - 91%
Level 4: 2000 - 28$ - 1,803 - 90%
Luxury : 1000 - 188$ - 924 - 92%
Total Capacity :18000
Team Popularity : 105%

Income

Home Games Left0
Average Attendance - %16,990 - 94%
Average Income per Game1,637,084$
Year to Date Revenue70,394,593$

Expense

Pro Players Total Salaries63,163,000$
Farm Players Total Salaries2,249,250$
Coaches Total Salaries3,200,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses68,016,195$
Farm Year To Date Expenses3,276,695$
Pro Salary Cap To Date65,816,195$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days588,856$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days29,539$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap65,816,195$
Estimate Under Maximum Salary Cap of 71,400,000$5,583,805$
Estimate Over Minimum Salary Cap of 0$ 65,816,195$
Current Bank Account14,843,512$
Projected Bank Account14,843,512$

Pro Players Salaries

Shea Weber 7,125,000$ (1)
-Salary Remaining : 0$
John Tavares 6,975,000$ (1)
-Salary Remaining : 0$
Cory Schneider 6,700,000$ (5)
-Salary Remaining : 0$
Andrei Markov 5,950,000$ (3)
-Salary Remaining : 0$
John Carlson (1 Way Contract) 4,950,000$ (3)
-Salary Remaining : 0$
Jaden Schwartz 4,125,000$ (1)
-Salary Remaining : 0$
Nazem Kadri 3,740,000$ (1)
-Salary Remaining : 0$
Sean Monahan 3,425,000$ (1)
-Salary Remaining : 0$
Jori Lehtera 3,050,000$ (4)
-Salary Remaining : 0$
Charlie Coyle (1 Way Contract) 2,200,000$ (1)
-Salary Remaining : 0$
Kevin Klein 2,200,000$ (2)
-Salary Remaining : 0$
Marko Dano (1 Way Contract) 2,120,000$ (1)
-Salary Remaining : 0$
Radko Gudas 1,400,000$ (2)
-Salary Remaining : 0$
Luke Glendening 1,300,000$ (1)
-Salary Remaining : 0$
Cedric Paquette (1 Way Contract) 1,140,000$ (1)
-1 Way Contract Salary Cap : 1,140,000$
-Salary Remaining : 0$
Derek Dorsett (1 Way Contract) 1,000,000$ (3)
-Salary Remaining : 0$
Jack Eichel 925,000$ (4)
-Salary Remaining : 0$
Shayne Gostisbehere 925,000$ (4)
-Salary Remaining : 0$
Artemi Panarin 925,000$ (4)
-Salary Remaining : 0$
Max Domi 925,000$ (4)
-Salary Remaining : 0$
Pierre-Edouard Bellemare 713,000$ (3)
-Salary Remaining : 0$
Connor Hellebuyck 700,000$ (4)
-Salary Remaining : 0$
Mark Borowiecki 650,000$ (3)
-Salary Remaining : 0$
Total Pro Players23
Salary Commitment
Year 17 : 63,163,000$
Year 18 : 31,013,000$
Year 19 : 27,413,000$
Year 20 : 14,150,000$
Salary Average Commitment
Year 17 : 59,210,000$
Year 18 : 30,300,000$
Year 19 : 26,700,000$
Year 20 : 14,150,000$
Salary Cap with 1 Way Contract
Year 17 : 63,163,000$
Year 18 : 31,013,000$
Year 19 : 27,413,000$
Year 20 : 14,150,000$

Farm Players Salaries

Kyle Clifford 112,500$ (1)
Salary Remaining : 0$
Darcy Kuemper 100,000$ (1)
Salary Remaining : 0$
Erik Haula 95,000$ (2)
Salary Remaining : 0$
Ronalds Kenins 92,500$ (3)
Salary Remaining : 0$
Sergei Kalinin 92,500$ (4)
Salary Remaining : 0$
Nick Shore 90,000$ (1)
Salary Remaining : 0$
Cole Bardreau 90,000$ (2)
Salary Remaining : 0$
Ben Hutton 90,000$ (4)
Salary Remaining : 0$
Stephon Williams 90,000$ (2)
Salary Remaining : 0$
Niklas Svedberg 80,000$ (2)
Salary Remaining : 0$
Matthew Peca 80,000$ (1)
Salary Remaining : 0$
Mattias Janmark 80,000$ (4)
Salary Remaining : 0$
Andrej Sustr 75,000$ (2)
Salary Remaining : 0$
Sena Acolatse 75,000$ (2)
Salary Remaining : 0$
Ryan Stanton 70,000$ (1)
Salary Remaining : 0$
Ryan Carpenter 65,000$ (3)
Salary Remaining : 0$
Taylor Fedun 65,000$ (1)
Salary Remaining : 0$
Barclay Goodrow 63,000$ (1)
Salary Remaining : 0$
Jordan Martinook 61,500$ (4)
Salary Remaining : 0$
Dennis Everberg 61,250$ (1)
Salary Remaining : 0$
Jyrki Jokipakka 61,000$ (3)
Salary Remaining : 0$
Nic Dowd 60,000$ (3)
Salary Remaining : 0$
Matt Frattin 60,000$ (3)
Salary Remaining : 0$
Marek Mazanec 60,000$ (3)
Salary Remaining : 0$
Landon Ferraro 55,000$ (2)
Salary Remaining : 0$
Josh Manson 55,000$ (3)
Salary Remaining : 0$
Kevin Gravel 55,000$ (3)
Salary Remaining : 0$
Anthony Camara 55,000$ (3)
Salary Remaining : 0$
Austin Watson 55,000$ (2)
Salary Remaining : 0$
Alex Broadhurst 55,000$ (3)
Salary Remaining : 0$
Andrew Copp 50,000$ (1)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 17 : 2,249,250$
Year 18 : 1,557,500$
Year 19 : 942,500$
Year 20 : 324,000$
Salary Average Commitment
Year 17 : 2,142,500$
Year 18 : 1,515,000$
Year 19 : 900,000$
Year 20 : 324,000$

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 7000 - 92$ - 6,797 - 97%
Level 2: 4000 - 60$ - 3,814 - 95%
Level 3: 4000 - 40$ - 3,987 - 100%
Level 4: 2000 - 27$ - 1,915 - 96%
Luxury : 1000 - 189$ - 880 - 88%
Total Capacity :18000
Team Popularity : 105%

Income

Home Games Left0
Average Attendance - %17,393 - 97%
Average Income per Game1,651,099$
Year to Date Revenue70,997,253$

Expense

Pro Players Total Salaries71,935,000$
Farm Players Total Salaries2,001,000$
Coaches Total Salaries2,175,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses70,198,914$
Farm Year To Date Expenses2,632,219$
Pro Salary Cap To Date68,698,918$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days661,577$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days24,327$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap68,698,918$
Estimate Under Maximum Salary Cap of 71,400,000$2,701,082$
Estimate Over Minimum Salary Cap of 0$ 68,698,918$
Current Bank Account13,542,278$
Projected Bank Account13,542,278$

Pro Players Salaries

Dustin Byfuglien 7,500,000$ (4)
-Salary Remaining : 0$
Jamie Benn (1 Way Contract) 6,840,000$ (2)
-Salary Remaining : 0$
Patrice Bergeron (1 Way Contract) 6,370,000$ (6)
-Salary Remaining : 0$
Matt Duchene 6,175,000$ (3)
-Salary Remaining : 0$
Oliver Ekman-Larsson 5,400,000$ (2)
-Salary Remaining : 0$
Kyle Turris (1 Way Contract) 5,330,000$ (3)
-Salary Remaining : 0$
Tyson Barrie (1 Way Contract) 4,980,000$ (2)
-Salary Remaining : 0$
Alexander Steen 4,350,000$ (1)
-Salary Remaining : 0$
Torey Krug 3,625,000$ (2)
-Salary Remaining : 0$
Justin Abdelkader 3,225,000$ (4)
-Salary Remaining : 0$
Brock Nelson (1 Way Contract) 2,750,000$ (4)
-Salary Remaining : 0$
Chris Stewart 2,100,000$ (3)
-Salary Remaining : 0$
Chris Kreider 2,000,000$ (2)
-Salary Remaining : 0$
Martin Brodeur (1 Way Contract) 2,000,000$ (1)
-Salary Remaining : 0$
Brenden Dillon (1 Way Contract) 1,690,000$ (3)
-Salary Remaining : 0$
Brendan Smith 1,600,000$ (2)
-Salary Remaining : 0$
Maxim Lapierre 1,500,000$ (2)
-Salary Remaining : 0$
Mike Weaver (1 Way Contract) 1,200,000$ (1)
-Salary Remaining : 0$
Petr Mrazek 1,025,000$ (2)
-Salary Remaining : 0$
Paul Byron 875,000$ (2)
-Salary Remaining : 0$
David Jones 850,000$ (3)
-Salary Remaining : 0$
Bobby Butler (1 Way Contract) 550,000$ (2)
-1 Way Contract Salary Cap : 550,000$
-Salary Remaining : 0$
Total Pro Players22
Salary Commitment
Year 17 : 71,935,000$
Year 18 : 64,385,000$
Year 19 : 35,990,000$
Year 20 : 19,845,000$
Salary Average Commitment
Year 17 : 71,935,000$
Year 18 : 64,385,000$
Year 19 : 35,990,000$
Year 20 : 19,845,000$
Salary Cap with 1 Way Contract
Year 17 : 71,935,000$
Year 18 : 64,385,000$
Year 19 : 35,990,000$
Year 20 : 19,845,000$

Farm Players Salaries

Colin Greening 125,000$ (1)
Salary Remaining : 0$
Martin Jones 100,000$ (1)
Salary Remaining : 0$
John Albert 100,000$ (2)
Salary Remaining : 0$
John Curry 100,000$ (3)
Salary Remaining : 0$
Zac Rinaldo 99,000$ (3)
Salary Remaining : 0$
Matt Bartkowski 80,000$ (1)
Salary Remaining : 0$
Andrew Gordon 70,000$ (1)
Salary Remaining : 0$
Keith Kinkaid 62,500$ (1)
Salary Remaining : 0$
Joakim Andersson 62,000$ (3)
Salary Remaining : 0$
Keaton Ellerby 60,000$ (1)
Salary Remaining : 0$
Jack Rodewald 55,000$ (2)
Salary Remaining : 0$
Aaron Johnson 55,000$ (2)
Salary Remaining : 0$
Trevor Smith 55,000$ (3)
Salary Remaining : 0$
Liam O'Brien 55,000$ (3)
Salary Remaining : 0$
Will O'Neill 55,000$ (1)
Salary Remaining : 0$
Chase Balisy 55,000$ (1)
Salary Remaining : 0$
Spencer Abbott 55,000$ (1)
Salary Remaining : 0$
Conor Sheary 55,000$ (1)
Salary Remaining : 0$
Pavel Jenys 55,000$ (3)
Salary Remaining : 0$
Dustin Gazley 55,000$ (1)
Salary Remaining : 0$
Andrew Agozzino 55,000$ (3)
Salary Remaining : 0$
Fredrik Claesson 55,000$ (1)
Salary Remaining : 0$
Tim Kennedy 55,000$ (1)
Salary Remaining : 0$
Mitchell Heard 55,000$ (1)
Salary Remaining : 0$
Austin Madaisky 55,000$ (1)
Salary Remaining : 0$
Taylor Peters 55,000$ (1)
Salary Remaining : 0$
Joakim Ryan 55,000$ (2)
Salary Remaining : 0$
Sean Backman 55,000$ (1)
Salary Remaining : 0$
Matt Tennyson 52,500$ (1)
Salary Remaining : 0$
Aaron Dell 50,000$ (1)
Salary Remaining : 0$
Curtis McKenzie 50,000$ (1)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 17 : 2,001,000$
Year 18 : 746,000$
Year 19 : 481,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 1,996,000$
Year 18 : 746,000$
Year 19 : 481,000$
Year 20 : 0$

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - 88$ - 6,637 - 95%
Level 2: 4000 - 55$ - 3,774 - 94%
Level 3: 4000 - 39$ - 3,660 - 92%
Level 4: 2000 - 27$ - 1,853 - 93%
Luxury : 1000 - 185$ - 966 - 97%
Total Capacity :18000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %16,890 - 94%
Average Income per Game1,574,599$
Year to Date Revenue67,707,776$

Expense

Pro Players Total Salaries67,475,000$
Farm Players Total Salaries1,605,000$
Coaches Total Salaries3,800,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses69,251,990$
Farm Year To Date Expenses2,483,184$
Pro Salary Cap To Date66,251,993$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days634,910$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days21,864$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap66,251,993$
Estimate Under Maximum Salary Cap of 71,400,000$5,148,007$
Estimate Over Minimum Salary Cap of 0$ 66,251,993$
Current Bank Account25,547,214$
Projected Bank Account25,547,214$

Pro Players Salaries

Anze Kopitar 7,525,000$ (4)
-Salary Remaining : 0$
Jonathan Quick 6,875,000$ (5)
-Salary Remaining : 0$
Martin St-Louis (1 Way Contract) 6,200,000$ (1)
-Salary Remaining : 0$
Jeff Carter 5,750,000$ (1)
-Salary Remaining : 0$
Tobias Enstrom 5,285,000$ (3)
-Salary Remaining : 0$
Tyler Toffoli 3,800,000$ (3)
-Salary Remaining : 0$
Andrej Sekera 3,650,000$ (2)
-Salary Remaining : 0$
Brayden Schenn 3,575,000$ (4)
-Salary Remaining : 0$
Alec Martinez 2,600,000$ (3)
-Salary Remaining : 0$
Mark Letestu 2,500,000$ (3)
-Salary Remaining : 0$
Lauri Korpikoski 2,230,000$ (1)
-Salary Remaining : 0$
Chris Tanev 2,155,000$ (1)
-Salary Remaining : 0$
Jordie Benn (1 Way Contract) 2,100,000$ (4)
-Salary Remaining : 0$
Morgan Reilly 2,050,000$ (2)
-Salary Remaining : 0$
Thomas Greiss 1,980,000$ (3)
-Salary Remaining : 0$
Nick Spaling (1 Way Contract) 1,810,000$ (3)
-Salary Remaining : 0$
Patrick Eaves 1,800,000$ (1)
-Salary Remaining : 0$
Alex Killorn 1,700,000$ (1)
-Salary Remaining : 0$
Shawn Matthias 1,200,000$ (1)
-Salary Remaining : 0$
Brian Flynn 1,150,000$ (1)
-Salary Remaining : 0$
Brett Ritchie 940,000$ (2)
-Salary Remaining : 0$
Cody Goloubef 600,000$ (1)
-Salary Remaining : 0$
Total Pro Players22
Salary Commitment
Year 17 : 67,475,000$
Year 18 : 44,690,000$
Year 19 : 38,050,000$
Year 20 : 20,075,000$
Salary Average Commitment
Year 17 : 56,885,000$
Year 18 : 35,755,000$
Year 19 : 32,765,000$
Year 20 : 20,075,000$
Salary Cap with 1 Way Contract
Year 17 : 67,475,000$
Year 18 : 44,690,000$
Year 19 : 38,050,000$
Year 20 : 20,075,000$

Farm Players Salaries

Rob Schremp (Out of Payroll) 110,000$ (1)
Salary Remaining : 0$
Brad Richard 60,000$ (2)
Salary Remaining : 0$
Chase Schaber 60,000$ (2)
Salary Remaining : 0$
Gary Steffes 60,000$ (2)
Salary Remaining : 0$
Daniel Doremus 60,000$ (2)
Salary Remaining : 0$
Colin Markison 60,000$ (2)
Salary Remaining : 0$
Ben Sexton 60,000$ (2)
Salary Remaining : 0$
Domenic Monardo 60,000$ (2)
Salary Remaining : 0$
Chad Nehring 60,000$ (2)
Salary Remaining : 0$
Brett Lyon 60,000$ (2)
Salary Remaining : 0$
Jamie Wise 60,000$ (2)
Salary Remaining : 0$
Chris McKelvie 60,000$ (2)
Salary Remaining : 0$
David Marshall 60,000$ (2)
Salary Remaining : 0$
Greger Hanson 60,000$ (2)
Salary Remaining : 0$
Evan Oberg 55,000$ (1)
Salary Remaining : 0$
Jordan Hill 55,000$ (1)
Salary Remaining : 0$
Brent Regner 55,000$ (1)
Salary Remaining : 0$
Cameron Burt 55,000$ (1)
Salary Remaining : 0$
Bobby Shea 55,000$ (1)
Salary Remaining : 0$
Brendan Shinnimin 55,000$ (3)
Salary Remaining : 0$
Andy Chiodo 55,000$ (2)
Salary Remaining : 0$
Brian Boucher 55,000$ (2)
Salary Remaining : 0$
Calvin Heeter 55,000$ (3)
Salary Remaining : 0$
Broc Little 55,000$ (2)
Salary Remaining : 0$
Aleksander Gogolev 55,000$ (2)
Salary Remaining : 0$
Adrian Foster 55,000$ (2)
Salary Remaining : 0$
Bryce Lampman 55,000$ (2)
Salary Remaining : 0$
Bryan Cameron 55,000$ (2)
Salary Remaining : 0$
Brock Higgs 55,000$ (2)
Salary Remaining : 0$
Total Farm Players29
Salary Commitment
Year 17 : 1,715,000$
Year 18 : 1,330,000$
Year 19 : 110,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 1,715,000$
Year 18 : 1,330,000$
Year 19 : 110,000$
Year 20 : 0$

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - 106$ - 4,951 - 71%
Level 2: 4000 - 67$ - 2,948 - 74%
Level 3: 4000 - 43$ - 3,027 - 76%
Level 4: 2000 - 28$ - 1,612 - 81%
Luxury : 1000 - 170$ - 955 - 95%
Total Capacity :18000
Team Popularity : 95%

Income

Home Games Left0
Average Attendance - %13,493 - 75%
Average Income per Game1,407,465$
Year to Date Revenue60,521,013$

Expense

Pro Players Total Salaries72,710,000$
Farm Players Total Salaries2,022,000$
Coaches Total Salaries4,650,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses71,679,748$
Farm Year To Date Expenses2,642,408$
Pro Salary Cap To Date67,679,750$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days691,081$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days24,291$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap67,679,750$
Estimate Under Maximum Salary Cap of 71,400,000$3,720,250$
Estimate Over Minimum Salary Cap of 0$ 67,679,750$
Current Bank Account-13,311,583$
Projected Bank Account-13,311,583$

Pro Players Salaries

Henrik Sedin 7,900,000$ (5)
-Salary Remaining : 0$
Jiri Hudler (1 Way Contract) 7,460,000$ (4)
-Salary Remaining : 0$
Mike Ribeiro (1 Way Contract) 6,060,000$ (5)
-Salary Remaining : 0$
Jaroslav Halak 5,850,000$ (5)
-Salary Remaining : 0$
Michael Cammalleri 5,275,000$ (2)
-Salary Remaining : 0$
Mats Zuccarello 5,050,000$ (4)
-Salary Remaining : 0$
Marek Zidlicky 4,125,000$ (5)
-Salary Remaining : 0$
Chris Kelly 3,500,000$ (3)
-Salary Remaining : 0$
Andy Greene 3,375,000$ (1)
-Salary Remaining : 0$
Zach Bogosian (1 Way Contract) 3,090,000$ (3)
-Salary Remaining : 0$
Nikolai Kulemin 3,060,000$ (2)
-Salary Remaining : 0$
Alexandre Burrows 2,775,000$ (3)
-Salary Remaining : 0$
Kris Versteeg (1 Way Contract) 2,520,000$ (4)
-Salary Remaining : 0$
Jason Demers (1 Way Contract) 2,250,000$ (4)
-Salary Remaining : 0$
Nick Holden 1,725,000$ (3)
-Salary Remaining : 0$
Jamie McBain (1 Way Contract) 1,320,000$ (3)
-Salary Remaining : 0$
Patrick Maroon 1,300,000$ (1)
-Salary Remaining : 0$
Trevor Lewis 1,200,000$ (2)
-Salary Remaining : 0$
Jhonas Enroth (1 Way Contract) 1,050,000$ (3)
-Salary Remaining : 0$
Ben Smith (1 Way Contract) 1,000,000$ (3)
-Salary Remaining : 0$
Matt Martin (1 Way Contract) 1,000,000$ (2)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Remaining : 0$
Klas Dahlbeck (Out of Payroll) 990,000$ (3)
-Salary Remaining : 0$
Dalton Prout 975,000$ (1)
-Salary Remaining : 0$
Chris Terry 850,000$ (1)
-Salary Remaining : 0$
Total Pro Players24
Salary Commitment
Year 17 : 73,700,000$
Year 18 : 67,200,000$
Year 19 : 56,665,000$
Year 20 : 41,215,000$
Salary Average Commitment
Year 17 : 64,190,000$
Year 18 : 61,065,000$
Year 19 : 56,665,000$
Year 20 : 41,215,000$
Salary Cap with 1 Way Contract
Year 17 : 73,700,000$
Year 18 : 67,200,000$
Year 19 : 56,665,000$
Year 20 : 41,215,000$

Farm Players Salaries

Will Weber 95,000$ (3)
Salary Remaining : 0$
Ben Holmstrom 95,000$ (2)
Salary Remaining : 0$
Joakim Nordstrom 95,000$ (2)
Salary Remaining : 0$
James Martin 95,000$ (2)
Salary Remaining : 0$
Matthew Corrente 95,000$ (2)
Salary Remaining : 0$
Michael Sdao 90,000$ (2)
Salary Remaining : 0$
Stefan Matteau 87,000$ (1)
Salary Remaining : 0$
Jimmy Bonneau 85,000$ (1)
Salary Remaining : 0$
Joel Chouinard 85,000$ (1)
Salary Remaining : 0$
Joe Finley 85,000$ (2)
Salary Remaining : 0$
Michael Liambas 85,000$ (1)
Salary Remaining : 0$
Jeff Malcolm 80,000$ (2)
Salary Remaining : 0$
Brett Gallant 80,000$ (2)
Salary Remaining : 0$
Alex Friesen 75,000$ (1)
Salary Remaining : 0$
Ryan Schnell 75,000$ (1)
Salary Remaining : 0$
James Melindy 70,000$ (2)
Salary Remaining : 0$
Josh Gratton 70,000$ (2)
Salary Remaining : 0$
Austen Brassard 70,000$ (2)
Salary Remaining : 0$
Petter Granberg 70,000$ (2)
Salary Remaining : 0$
Alec Richards 55,000$ (2)
Salary Remaining : 0$
Benjamin Dieude-Fauvel 55,000$ (1)
Salary Remaining : 0$
Alexander MacMillan 55,000$ (1)
Salary Remaining : 0$
Michael Lee 55,000$ (2)
Salary Remaining : 0$
Carson McMillan 55,000$ (1)
Salary Remaining : 0$
Andrew Cherniwchan 55,000$ (1)
Salary Remaining : 0$
Ryan White 55,000$ (2)
Salary Remaining : 0$
Adam Gilmour 55,000$ (2)
Salary Remaining : 0$
Total Farm Players27
Salary Commitment
Year 17 : 2,022,000$
Year 18 : 1,310,000$
Year 19 : 95,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 2,022,000$
Year 18 : 1,310,000$
Year 19 : 95,000$
Year 20 : 0$

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - 65$ - 6,925 - 99%
Level 2: 4000 - 60$ - 3,297 - 82%
Level 3: 4000 - 38$ - 3,522 - 88%
Level 4: 2000 - 28$ - 1,430 - 71%
Luxury : 1000 - 200$ - 761 - 76%
Total Capacity :18000
Team Popularity : 97%

Income

Home Games Left0
Average Attendance - %15,935 - 89%
Average Income per Game1,356,905$
Year to Date Revenue58,346,926$

Expense

Pro Players Total Salaries68,580,000$
Farm Players Total Salaries2,339,500$
Coaches Total Salaries4,900,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses71,588,816$
Farm Year To Date Expenses4,935,471$
Pro Salary Cap To Date69,088,846$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days640,360$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days43,086$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap69,088,846$
Estimate Under Maximum Salary Cap of 71,400,000$2,311,154$
Estimate Over Minimum Salary Cap of 0$ 69,088,846$
Current Bank Account-12,455,369$
Projected Bank Account-12,455,369$

Pro Players Salaries

Henrik Lundqvist 7,775,000$ (5)
-Salary Remaining : 0$
Joe Thornton (1 Way Contract) 7,570,000$ (5)
-Salary Remaining : 0$
Thomas Vanek (Out of Payroll) 6,075,000$ (4)
-Salary Remaining : 0$
Valtteri Filppula 5,400,000$ (5)
-Salary Remaining : 0$
James Neal 5,125,000$ (4)
-Salary Remaining : 0$
Brian Campbell 4,740,000$ (3)
-Salary Remaining : 0$
James van Riemsdyk 4,450,000$ (3)
-Salary Remaining : 0$
Alex Tanguay 3,675,000$ (3)
-Salary Remaining : 0$
Dougie Hamilton 3,600,000$ (4)
-Salary Remaining : 0$
Troy Brouwer 3,175,000$ (1)
-Salary Remaining : 0$
Karl Alzner 2,540,000$ (1)
-Salary Remaining : 0$
Brad Stuart 2,500,000$ (2)
-Salary Remaining : 0$
Antoine Vermette (1 Way Contract) 2,400,000$ (4)
-Salary Remaining : 0$
Jeff Petry (Out of Payroll) 2,205,000$ (1)
-Salary Remaining : 0$
Martin Erat (1 Way Contract) 2,160,000$ (4)
-Salary Remaining : 0$
Cal Clutterbuck 1,975,000$ (2)
-Salary Remaining : 0$
John Mitchell (1 Way Contract) 1,920,000$ (4)
-Salary Remaining : 0$
Dmitry Kulikov 1,750,000$ (1)
-Salary Remaining : 0$
Mark Arcobello 1,725,000$ (3)
-Salary Remaining : 0$
Matt Irwin 1,500,000$ (3)
-Salary Remaining : 0$
Blake Comeau (1 Way Contract) 1,250,000$ (3)
-Salary Remaining : 0$
Leon Draisaitl 925,000$ (3)
-Salary Remaining : 0$
Ryan Pulock 925,000$ (2)
-Salary Remaining : 0$
Mike Condon 750,000$ (1)
-Salary Remaining : 0$
Steven Kampfer 750,000$ (1)
-Salary Remaining : 0$
Total Pro Players25
Salary Commitment
Year 17 : 76,860,000$
Year 18 : 65,690,000$
Year 19 : 60,290,000$
Year 20 : 42,025,000$
Salary Average Commitment
Year 17 : 67,120,000$
Year 18 : 59,795,000$
Year 19 : 54,395,000$
Year 20 : 42,025,000$
Salary Cap with 1 Way Contract
Year 17 : 76,860,000$
Year 18 : 65,690,000$
Year 19 : 60,290,000$
Year 20 : 42,025,000$

Farm Players Salaries

Ryan Malone 250,000$ (2)
Salary Remaining : 0$
Mark Fraser 200,000$ (1)
Salary Remaining : 0$
Brian Lashoff 102,500$ (1)
Salary Remaining : 0$
Evan Trupp 99,900$ (1)
Salary Remaining : 0$
Casey Wellman 99,900$ (1)
Salary Remaining : 0$
Dennis Robertson 99,900$ (1)
Salary Remaining : 0$
Ben Street 99,900$ (1)
Salary Remaining : 0$
Ian Schultz 99,900$ (1)
Salary Remaining : 0$
Brian McGrattan 99,000$ (1)
Salary Remaining : 0$
Ben Youds 99,000$ (1)
Salary Remaining : 0$
Joey Mormina 99,000$ (1)
Salary Remaining : 0$
Joey Crabb 99,000$ (1)
Salary Remaining : 0$
John McCarthy 99,000$ (1)
Salary Remaining : 0$
Emile Poirier 92,500$ (2)
Salary Remaining : 0$
Jerome Samson 85,000$ (1)
Salary Remaining : 0$
Patrick Mullen 60,000$ (1)
Salary Remaining : 0$
Kris Fredheim 60,000$ (1)
Salary Remaining : 0$
Tyler Wotherspoon 55,000$ (3)
Salary Remaining : 0$
Kristers Gudlevskis 55,000$ (3)
Salary Remaining : 0$
Matt Mangene 55,000$ (3)
Salary Remaining : 0$
Thatcher Demko 55,000$ (2)
Salary Remaining : 0$
Anthony Stolarz 55,000$ (1)
Salary Remaining : 0$
Curtis Hamilton 55,000$ (2)
Salary Remaining : 0$
Joel Rechlicz 55,000$ (1)
Salary Remaining : 0$
Daniil Tarasov 55,000$ (2)
Salary Remaining : 0$
Marc Savard 55,000$ (2)
Salary Remaining : 0$
Total Farm Players26
Salary Commitment
Year 17 : 2,339,500$
Year 18 : 727,500$
Year 19 : 165,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 2,334,500$
Year 18 : 727,500$
Year 19 : 165,000$
Year 20 : 0$

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - 115$ - 4,442 - 63%
Level 2: 4000 - 80$ - 2,437 - 61%
Level 3: 4000 - 50$ - 2,594 - 65%
Level 4: 2000 - 27$ - 1,859 - 93%
Luxury : 1000 - 210$ - 696 - 70%
Total Capacity :18000
Team Popularity : 97%

Income

Home Games Left0
Average Attendance - %12,028 - 67%
Average Income per Game1,394,674$
Year to Date Revenue59,970,992$

Expense

Pro Players Total Salaries48,015,000$
Farm Players Total Salaries2,299,500$
Coaches Total Salaries3,160,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses57,297,652$
Farm Year To Date Expenses4,006,771$
Pro Salary Cap To Date55,797,652$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days446,081$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days35,995$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap55,797,652$
Estimate Under Maximum Salary Cap of 71,400,000$15,602,348$
Estimate Over Minimum Salary Cap of 0$ 55,797,652$
Current Bank Account3,587,909$
Projected Bank Account3,587,909$

Pro Players Salaries

Antti Niemi 5,960,000$ (3)
-Salary Remaining : 0$
Mark Stuart 5,800,000$ (4)
-Salary Remaining : 0$
Lubomir Visnovsky 5,150,000$ (3)
-Salary Remaining : 0$
Pascal Dupuis 5,025,000$ (3)
-Salary Remaining : 0$
Loui Eriksson (Out of Payroll) 4,875,000$ (1)
-Salary Remaining : 0$
Frans Nielsen 4,200,000$ (4)
-Salary Remaining : 0$
Alex Galchenyuk 3,675,000$ (2)
-Salary Remaining : 0$
Justin Braun 3,000,000$ (4)
-Salary Remaining : 0$
Jiri Tlusty 2,285,000$ (1)
-Salary Remaining : 0$
Josh Bailey (Out of Payroll) 2,275,000$ (1)
-Salary Remaining : 0$
Nate Guenin (1 Way Contract) 1,700,000$ (2)
-Salary Remaining : 0$
Elias Lindholm (1 Way Contract) 1,670,000$ (1)
-Salary Remaining : 0$
Tanner Pearson (1 Way Contract) 1,290,000$ (3)
-Salary Remaining : 0$
Erik Gudbranson (1 Way Contract) 1,180,000$ (2)
-Salary Remaining : 0$
Niklas Backstrom (1 Way Contract) 1,100,000$ (1)
-Salary Remaining : 0$
Nicolas Deslauriers (1 Way Contract) 1,030,000$ (3)
-Salary Remaining : 0$
Jamie Oleksiak 1,000,000$ (1)
-Salary Remaining : 0$
David Schlemko (Out of Payroll) 999,999$ (3)
-Salary Remaining : 0$
Sam Reinhart 925,000$ (4)
-Salary Remaining : 0$
Andreas Athanasiou 900,000$ (2)
-Salary Remaining : 0$
Calle Jarnkrok 880,000$ (3)
-Salary Remaining : 0$
Andreas Martinsen 745,000$ (4)
-Salary Remaining : 0$
Adam Lowry 500,000$ (1)
-Salary Remaining : 0$
Total Pro Players23
Salary Commitment
Year 17 : 56,164,999$
Year 18 : 42,459,999$
Year 19 : 35,004,999$
Year 20 : 14,670,000$
Salary Average Commitment
Year 17 : 48,394,999$
Year 18 : 36,599,999$
Year 19 : 29,544,999$
Year 20 : 14,670,000$
Salary Cap with 1 Way Contract
Year 17 : 56,164,999$
Year 18 : 42,459,999$
Year 19 : 35,004,999$
Year 20 : 14,670,000$

Farm Players Salaries

Tuomo Ruutu 155,000$ (3)
Salary Remaining : 0$
Jesse Graham 151,000$ (1)
Salary Remaining : 0$
Thomas McCollum 120,000$ (2)
Salary Remaining : 0$
T.J. Brennan 105,000$ (1)
Salary Remaining : 0$
Michal Rozsival 100,000$ (1)
Salary Remaining : 0$
Miikka Salomaki 92,500$ (2)
Salary Remaining : 0$
Logan Shaw 90,000$ (2)
Salary Remaining : 0$
Devin Shore 87,000$ (2)
Salary Remaining : 0$
Max McCormick 85,500$ (2)
Salary Remaining : 0$
John Moore 85,000$ (2)
Salary Remaining : 0$
Eric Tangradi 75,000$ (1)
Salary Remaining : 0$
Greg Pateryn 75,000$ (1)
Salary Remaining : 0$
Louis Leblanc 72,500$ (1)
Salary Remaining : 0$
Darian Dziurzynski 65,000$ (1)
Salary Remaining : 0$
Jake Dotchin 62,500$ (2)
Salary Remaining : 0$
Jean-Sébastien Dea 58,500$ (1)
Salary Remaining : 0$
Ryan Dzingel 55,000$ (1)
Salary Remaining : 0$
Scott Stajcer 55,000$ (2)
Salary Remaining : 0$
Josh Leivo 55,000$ (2)
Salary Remaining : 0$
Garrett Mitchell 55,000$ (2)
Salary Remaining : 0$
Mac Carruth 55,000$ (1)
Salary Remaining : 0$
Sven Andrighetto 55,000$ (1)
Salary Remaining : 0$
Troy Grosenick 55,000$ (2)
Salary Remaining : 0$
Beau Schmitz 55,000$ (1)
Salary Remaining : 0$
Brandon Alderson 55,000$ (2)
Salary Remaining : 0$
Jerome Gauthier-Leduc 55,000$ (3)
Salary Remaining : 0$
Martin Gernat 55,000$ (1)
Salary Remaining : 0$
Garret Ross 55,000$ (1)
Salary Remaining : 0$
Antoine Laganière 55,000$ (1)
Salary Remaining : 0$
Josh McFadden 55,000$ (2)
Salary Remaining : 0$
Markus Lauridsen 50,000$ (1)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 17 : 2,299,500$
Year 18 : 1,162,500$
Year 19 : 210,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 2,271,000$
Year 18 : 1,162,500$
Year 19 : 210,000$
Year 20 : 0$

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB T Center
Level 1: 7000 - 95$ - 5,740 - 82%
Level 2: 4000 - 60$ - 3,828 - 96%
Level 3: 4000 - 45$ - 2,965 - 74%
Level 4: 2000 - 30$ - 1,490 - 75%
Luxury : 1000 - 190$ - 796 - 80%
Total Capacity :18000
Team Popularity : 99%

Income

Home Games Left0
Average Attendance - %14,819 - 82%
Average Income per Game1,466,222$
Year to Date Revenue63,047,535$

Expense

Pro Players Total Salaries54,950,000$
Farm Players Total Salaries2,153,500$
Coaches Total Salaries2,150,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses57,443,534$
Farm Year To Date Expenses2,641,057$
Pro Salary Cap To Date55,943,503$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days508,559$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days25,486$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap55,943,503$
Estimate Under Maximum Salary Cap of 71,400,000$15,456,497$
Estimate Over Minimum Salary Cap of 0$ 55,943,503$
Current Bank Account22,475,725$
Projected Bank Account22,475,725$

Pro Players Salaries

Jussi Jokinen 9,200,000$ (3)
-Salary Remaining : 0$
Jimmy Howard 5,300,000$ (3)
-Salary Remaining : 0$
Kyle Quincey 5,000,000$ (3)
-Salary Remaining : 0$
Andrej Meszaros 5,000,000$ (4)
-Salary Remaining : 0$
Mike Smith 4,845,000$ (2)
-Salary Remaining : 0$
Brandon Saad 4,025,000$ (4)
-Salary Remaining : 0$
Jason Zucker (1 Way Contract) 2,620,000$ (4)
-Salary Remaining : 0$
Ales Hemsky (1 Way Contract) 2,370,000$ (4)
-Salary Remaining : 0$
Nick Bonino 2,225,000$ (1)
-Salary Remaining : 0$
Ryan Spooner (Out of Payroll) 2,225,000$ (1)
-Salary Remaining : 0$
Chris Butler 1,830,000$ (1)
-Salary Remaining : 0$
Michael Raffl 1,750,000$ (1)
-Salary Remaining : 0$
Seth Jones 1,750,000$ (2)
-Salary Remaining : 0$
Jean-Gabriel Pageau (1 Way Contract) 1,270,000$ (1)
-Salary Remaining : 0$
Jay Beagle 1,200,000$ (1)
-Salary Remaining : 0$
James Sheppard 1,075,000$ (1)
-Salary Remaining : 0$
Devante Smith-Pelly (1 Way Contract) 1,020,000$ (1)
-Salary Remaining : 0$
Ian Cole 1,000,000$ (1)
-Salary Remaining : 0$
Jonathan Drouin 900,000$ (1)
-Salary Remaining : 0$
Beau Bennett 770,000$ (3)
-Salary Remaining : 0$
Jeremy Morin 625,000$ (2)
-Salary Remaining : 0$
Martin Marincin 625,000$ (2)
-Salary Remaining : 0$
Jarred Tinordi 550,000$ (1)
-Salary Remaining : 0$
Total Pro Players23
Salary Commitment
Year 17 : 57,175,000$
Year 18 : 42,130,000$
Year 19 : 34,285,000$
Year 20 : 14,015,000$
Salary Average Commitment
Year 17 : 50,100,000$
Year 18 : 37,285,000$
Year 19 : 34,285,000$
Year 20 : 14,015,000$
Salary Cap with 1 Way Contract
Year 17 : 57,175,000$
Year 18 : 42,130,000$
Year 19 : 34,285,000$
Year 20 : 14,015,000$

Farm Players Salaries

Aaron Rome 150,000$ (2)
Salary Remaining : 0$
Daniel Carcillo 150,000$ (1)
Salary Remaining : 0$
Jason Labarbera 110,000$ (1)
Salary Remaining : 0$
Daniel Carr 92,500$ (2)
Salary Remaining : 0$
Michael Mersch 92,500$ (2)
Salary Remaining : 0$
Jordan Weal 87,500$ (1)
Salary Remaining : 0$
Zach Budish 80,000$ (1)
Salary Remaining : 0$
Valentin Zykov 71,000$ (4)
Salary Remaining : 0$
Dan Catenacci 70,000$ (2)
Salary Remaining : 0$
Frankie Simonelli 70,000$ (2)
Salary Remaining : 0$
Branden Troock 70,000$ (2)
Salary Remaining : 0$
Jonathan Diaby 70,000$ (2)
Salary Remaining : 0$
Adam Reid 55,000$ (2)
Salary Remaining : 0$
David Broll 55,000$ (2)
Salary Remaining : 0$
Scott Valentine 55,000$ (2)
Salary Remaining : 0$
Mike Halmo 55,000$ (2)
Salary Remaining : 0$
Matej Stransky 55,000$ (2)
Salary Remaining : 0$
Matt MacKenzie 55,000$ (2)
Salary Remaining : 0$
Jani Lajunen 55,000$ (2)
Salary Remaining : 0$
Guillaume Latendresse 55,000$ (2)
Salary Remaining : 0$
Gleason Fournier 55,000$ (2)
Salary Remaining : 0$
Brent Moran 55,000$ (2)
Salary Remaining : 0$
Frederic St. Denis 55,000$ (1)
Salary Remaining : 0$
Jesse Winchester 55,000$ (2)
Salary Remaining : 0$
Brendan Connolly 55,000$ (2)
Salary Remaining : 0$
Eric Comrie 55,000$ (2)
Salary Remaining : 0$
John Persson 55,000$ (1)
Salary Remaining : 0$
Garnet Exelby 55,000$ (2)
Salary Remaining : 0$
Derrick LaPoint 55,000$ (2)
Salary Remaining : 0$
Derek Nesbitt 55,000$ (2)
Salary Remaining : 0$
Marc Hagel 50,000$ (1)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 17 : 2,153,500$
Year 18 : 1,566,000$
Year 19 : 71,000$
Year 20 : 71,000$
Salary Average Commitment
Year 17 : 2,123,500$
Year 18 : 1,566,000$
Year 19 : 71,000$
Year 20 : 71,000$

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 7000 - 73$ - 6,396 - 91%
Level 2: 4000 - 43$ - 3,723 - 93%
Level 3: 4000 - 22$ - 3,884 - 97%
Level 4: 2000 - 16$ - 1,917 - 96%
Luxury : 1000 - 159$ - 893 - 89%
Total Capacity :18000
Team Popularity : 93%

Income

Home Games Left0
Average Attendance - %16,813 - 93%
Average Income per Game1,175,160$
Year to Date Revenue50,531,860$

Expense

Pro Players Total Salaries53,500,000$
Farm Players Total Salaries1,918,932$
Coaches Total Salaries1,600,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses55,368,340$
Farm Year To Date Expenses2,478,119$
Pro Salary Cap To Date54,418,328$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days490,541$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days23,354$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap54,418,328$
Estimate Under Maximum Salary Cap of 71,400,000$16,981,672$
Estimate Over Minimum Salary Cap of 0$ 54,418,328$
Current Bank Account14,261,613$
Projected Bank Account14,261,613$

Pro Players Salaries

Scott Hartnell (1 Way Contract) 7,800,000$ (5)
-Salary Remaining : 0$
Sam Gagner 5,125,000$ (3)
-Salary Remaining : 0$
Mathieu Perreault (1 Way Contract) 4,980,000$ (6)
-Salary Remaining : 0$
Clarke MacArthur 4,500,000$ (5)
-Salary Remaining : 0$
Justin Schultz (Out of Payroll) 3,625,000$ (3)
-Salary Remaining : 0$
Alexander Semin 3,400,000$ (4)
-Salary Remaining : 0$
Chris Phillips 3,250,000$ (4)
-Salary Remaining : 0$
Nate Prosser 3,250,000$ (4)
-Salary Remaining : 0$
David Perron (1 Way Contract) 3,120,000$ (1)
-Salary Remaining : 0$
Nate Thompson 3,000,000$ (4)
-Salary Remaining : 0$
Jared Spurgeon 2,900,000$ (3)
-Salary Remaining : 0$
Evgeni Nabokov 2,400,000$ (1)
-Salary Remaining : 0$
Jonathan Bernier 2,325,000$ (1)
-Salary Remaining : 0$
Simon Despres (1 Way Contract) 2,150,000$ (4)
-Salary Remaining : 0$
Jason Chimera 1,750,000$ (1)
-Salary Remaining : 0$
Tomas Jurco (Out of Payroll) 1,080,000$ (1)
-Salary Remaining : 0$
Robert Bortuzzo 900,000$ (1)
-Salary Remaining : 0$
Brett Olson 850,000$ (1)
-Salary Remaining : 0$
Matt Hunwick 750,000$ (2)
-Salary Remaining : 0$
Sven Baertschi 550,000$ (1)
-Salary Remaining : 0$
Joe Vitale 500,000$ (1)
-Salary Remaining : 0$
Total Pro Players21
Salary Commitment
Year 17 : 58,205,000$
Year 18 : 44,730,000$
Year 19 : 43,980,000$
Year 20 : 32,330,000$
Salary Average Commitment
Year 17 : 58,205,000$
Year 18 : 44,730,000$
Year 19 : 43,980,000$
Year 20 : 32,330,000$
Salary Cap with 1 Way Contract
Year 17 : 58,205,000$
Year 18 : 44,730,000$
Year 19 : 43,980,000$
Year 20 : 32,330,000$

Farm Players Salaries

Stefan Elliott 97,500$ (1)
Salary Remaining : 0$
Slater Koekkoek 92,500$ (2)
Salary Remaining : 0$
Patrick Sieloff 92,500$ (4)
Salary Remaining : 0$
Sonny Milano 92,500$ (4)
Salary Remaining : 0$
Jacob De La Rose 92,500$ (3)
Salary Remaining : 0$
Garrett Noonan 90,000$ (2)
Salary Remaining : 0$
David Wolf 90,000$ (1)
Salary Remaining : 0$
Mark Cundari 85,432$ (1)
Salary Remaining : 0$
Buddy Robinson 72,500$ (1)
Salary Remaining : 0$
William Karlsson 71,000$ (3)
Salary Remaining : 0$
Andrew Yogan 67,500$ (1)
Salary Remaining : 0$
Oliver Lauridsen 55,000$ (2)
Salary Remaining : 0$
Darcy Zajac 55,000$ (2)
Salary Remaining : 0$
Eric Knodel 55,000$ (1)
Salary Remaining : 0$
Jeff Drouin-Deslauriers 55,000$ (2)
Salary Remaining : 0$
Jake Chelios 55,000$ (2)
Salary Remaining : 0$
Justin Florek 55,000$ (3)
Salary Remaining : 0$
John Muse 55,000$ (3)
Salary Remaining : 0$
Darren Archibald 55,000$ (2)
Salary Remaining : 0$
Garnet Hathaway 55,000$ (3)
Salary Remaining : 0$
Paul Postma 55,000$ (3)
Salary Remaining : 0$
Quinton Howden 55,000$ (1)
Salary Remaining : 0$
Travis Oleksuk 55,000$ (2)
Salary Remaining : 0$
Christopher Gibson 55,000$ (1)
Salary Remaining : 0$
Jordan Oesterle 55,000$ (1)
Salary Remaining : 0$
Rob Bordson 55,000$ (2)
Salary Remaining : 0$
Eriah Hayes 50,000$ (1)
Salary Remaining : 0$
Rylan Schwartz 50,000$ (1)
Salary Remaining : 0$
Chris Wideman 50,000$ (1)
Salary Remaining : 0$
Total Farm Players29
Salary Commitment
Year 17 : 1,918,932$
Year 18 : 1,136,000$
Year 19 : 568,500$
Year 20 : 185,000$
Salary Average Commitment
Year 17 : 1,826,432$
Year 18 : 1,093,500$
Year 19 : 526,000$
Year 20 : 185,000$

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - 85$ - 6,472 - 92%
Level 2: 4000 - 62$ - 3,587 - 90%
Level 3: 4000 - 36$ - 3,764 - 94%
Level 4: 2000 - 20$ - 1,927 - 96%
Luxury : 1000 - 160$ - 936 - 94%
Total Capacity :18000
Team Popularity : 94%

Income

Home Games Left0
Average Attendance - %16,686 - 93%
Average Income per Game1,483,256$
Year to Date Revenue63,780,008$

Expense

Pro Players Total Salaries57,615,000$
Farm Players Total Salaries1,820,000$
Coaches Total Salaries4,250,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses66,383,507$
Farm Year To Date Expenses3,654,762$
Pro Salary Cap To Date63,883,518$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days541,577$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days32,455$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap63,883,518$
Estimate Under Maximum Salary Cap of 71,400,000$7,516,482$
Estimate Over Minimum Salary Cap of 0$ 63,883,518$
Current Bank Account-6,082,609$
Projected Bank Account-6,082,609$

Pro Players Salaries

Mikko Koivu 6,475,000$ (1)
-Salary Remaining : 0$
Matt Moulson 5,450,000$ (1)
-Salary Remaining : 0$
Patrik Elias 5,145,000$ (2)
-Salary Remaining : 0$
Shane Doan 4,575,000$ (2)
-Salary Remaining : 0$
Matt Read (1 Way Contract) 4,500,000$ (4)
-Salary Remaining : 0$
Jonathan Ericsson (1 Way Contract) 4,500,000$ (5)
-Salary Remaining : 0$
Ryan Miller 3,700,000$ (3)
-Salary Remaining : 0$
Matt Stajan 3,000,000$ (3)
-Salary Remaining : 0$
Marc Staal 2,700,000$ (3)
-Salary Remaining : 0$
Jamie McGinn (Out of Payroll) 2,570,000$ (1)
-Salary Remaining : 0$
Kris Russell 2,500,000$ (2)
-Salary Remaining : 0$
Fedor Tyutin 2,425,000$ (3)
-Salary Remaining : 0$
Dave Bolland 2,300,000$ (1)
-Salary Remaining : 0$
Bryan Bickell 2,180,000$ (1)
-Salary Remaining : 0$
Jimmy Hayes 2,050,000$ (1)
-Salary Remaining : 0$
Thomas Hickey (1 Way Contract) 1,720,000$ (1)
-Salary Remaining : 0$
Andrew Shaw (1 Way Contract) 1,650,000$ (2)
-Salary Remaining : 0$
Chad Johnson 995,000$ (2)
-Salary Remaining : 0$
Jordan Schroeder 650,000$ (1)
-Salary Remaining : 0$
Alex Petrovic 550,000$ (2)
-Salary Remaining : 0$
Chris Bourque 550,000$ (2)
-Salary Remaining : 0$
Total Pro Players21
Salary Commitment
Year 17 : 60,185,000$
Year 18 : 36,790,000$
Year 19 : 20,825,000$
Year 20 : 9,000,000$
Salary Average Commitment
Year 17 : 41,035,000$
Year 18 : 27,070,000$
Year 19 : 20,825,000$
Year 20 : 9,000,000$
Salary Cap with 1 Way Contract
Year 17 : 60,185,000$
Year 18 : 36,790,000$
Year 19 : 20,825,000$
Year 20 : 9,000,000$

Farm Players Salaries

Sam Brittain 99,500$ (2)
Salary Remaining : 0$
Jordan Binnington 90,000$ (2)
Salary Remaining : 0$
Taylor Aronson 75,000$ (2)
Salary Remaining : 0$
Guillaume Gelinas 75,000$ (2)
Salary Remaining : 0$
Alex Gudbranson 75,000$ (2)
Salary Remaining : 0$
Ryan Olsen 75,000$ (2)
Salary Remaining : 0$
Davis Drewiske 75,000$ (3)
Salary Remaining : 0$
Ryan Horvat 65,000$ (2)
Salary Remaining : 0$
Reid Petryk 65,000$ (2)
Salary Remaining : 0$
Carter Sandlak 65,000$ (2)
Salary Remaining : 0$
Brandon McNally 65,000$ (2)
Salary Remaining : 0$
Jaynen Rissling 60,500$ (2)
Salary Remaining : 0$
Andy Andreoff 60,000$ (3)
Salary Remaining : 0$
Joey Hishon 55,000$ (3)
Salary Remaining : 0$
Marek Hrivik 55,000$ (3)
Salary Remaining : 0$
Jordan Caron 55,000$ (3)
Salary Remaining : 0$
Darren Dietz 55,000$ (3)
Salary Remaining : 0$
Tanner Richard 55,000$ (3)
Salary Remaining : 0$
Lukas Sutter 55,000$ (2)
Salary Remaining : 0$
Keith Seabrook 55,000$ (2)
Salary Remaining : 0$
Eric Neilson 55,000$ (3)
Salary Remaining : 0$
Maxime Clermont 55,000$ (2)
Salary Remaining : 0$
Tommy Hughes 55,000$ (3)
Salary Remaining : 0$
Mathieu Brodeur 55,000$ (2)
Salary Remaining : 0$
Brent Sopel 55,000$ (3)
Salary Remaining : 0$
Alexander Fallstrom 55,000$ (3)
Salary Remaining : 0$
Colin Stuart 55,000$ (3)
Salary Remaining : 0$
Matt Lindblad 55,000$ (3)
Salary Remaining : 0$
Kenny Ryan 50,000$ (1)
Salary Remaining : 0$
Total Farm Players29
Salary Commitment
Year 17 : 1,820,000$
Year 18 : 1,770,000$
Year 19 : 740,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 1,820,000$
Year 18 : 1,770,000$
Year 19 : 740,000$
Year 20 : 0$

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 95$ - 5,668 - 81%
Level 2: 4000 - 70$ - 2,849 - 71%
Level 3: 4000 - 50$ - 2,617 - 65%
Level 4: 2000 - 35$ - 1,250 - 62%
Luxury : 1000 - 190$ - 784 - 78%
Total Capacity :18000
Team Popularity : 97%

Income

Home Games Left0
Average Attendance - %13,169 - 73%
Average Income per Game1,410,191$
Year to Date Revenue60,638,192$

Expense

Pro Players Total Salaries72,240,000$
Farm Players Total Salaries2,041,200$
Coaches Total Salaries2,150,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses69,473,049$
Farm Year To Date Expenses2,736,079$
Pro Salary Cap To Date67,973,075$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days664,324$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days24,465$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap67,973,075$
Estimate Under Maximum Salary Cap of 71,400,000$3,426,925$
Estimate Over Minimum Salary Cap of 0$ 67,973,075$
Current Bank Account-4,762,063$
Projected Bank Account-4,762,063$

Pro Players Salaries

Daniel Sedin 7,200,000$ (1)
-Salary Remaining : 0$
David Krejci 6,750,000$ (3)
-Salary Remaining : 0$
Sergei Bobrovsky 6,600,000$ (4)
-Salary Remaining : 0$
Taylor Hall 6,500,000$ (2)
-Salary Remaining : 0$
Ryan Suter 6,250,000$ (2)
-Salary Remaining : 0$
Milan Lucic 4,775,000$ (1)
-Salary Remaining : 0$
Josh Gorges 4,210,000$ (2)
-Salary Remaining : 0$
Martin Hanzal 4,150,000$ (4)
-Salary Remaining : 0$
Zbynek Michalek (1 Way Contract) 4,000,000$ (3)
-Salary Remaining : 0$
Dan Hamhuis 3,250,000$ (3)
-Salary Remaining : 0$
Maxime Talbot (1 Way Contract) 2,850,000$ (2)
-Salary Remaining : 0$
Jake Gardiner 2,475,000$ (2)
-Salary Remaining : 0$
Patrik Berglund (1 Way Contract) 2,100,000$ (1)
-Salary Remaining : 0$
Kyle Brodziak 1,900,000$ (3)
-Salary Remaining : 0$
Slava Voynov 1,850,000$ (3)
-Salary Remaining : 0$
Carl Hagelin 1,850,000$ (1)
-Salary Remaining : 0$
Cody Hodgson 980,000$ (2)
-Salary Remaining : 0$
David Pastrnak 925,000$ (3)
-Salary Remaining : 0$
Robby Fabbri 925,000$ (4)
-Salary Remaining : 0$
Jon Merrill 850,000$ (1)
-Salary Remaining : 0$
Scott Darling 625,000$ (1)
-Salary Remaining : 0$
Charles Hudon 625,000$ (1)
-Salary Remaining : 0$
David Rundblad 600,000$ (1)
-Salary Remaining : 0$
Total Pro Players23
Salary Commitment
Year 17 : 72,240,000$
Year 18 : 53,615,000$
Year 19 : 30,350,000$
Year 20 : 11,675,000$
Salary Average Commitment
Year 17 : 66,880,000$
Year 18 : 48,980,000$
Year 19 : 29,925,000$
Year 20 : 11,675,000$
Salary Cap with 1 Way Contract
Year 17 : 72,240,000$
Year 18 : 53,615,000$
Year 19 : 30,350,000$
Year 20 : 11,675,000$

Farm Players Salaries

Colton Gillies 150,000$ (1)
Salary Remaining : 0$
David Leggio 115,000$ (1)
Salary Remaining : 0$
Adam Cracknell 100,000$ (3)
Salary Remaining : 0$
Corey Potter 99,900$ (2)
Salary Remaining : 0$
Kyle Cumiskey 99,900$ (2)
Salary Remaining : 0$
Matt Taormina 99,900$ (2)
Salary Remaining : 0$
Pierre-Cedric Labrie 99,500$ (2)
Salary Remaining : 0$
Dillon Simpson 92,500$ (2)
Salary Remaining : 0$
Keegan Lowe 79,500$ (2)
Salary Remaining : 0$
Corey Tropp 65,000$ (3)
Salary Remaining : 0$
Mitch Callahan 55,000$ (2)
Salary Remaining : 0$
John McFarland 55,000$ (3)
Salary Remaining : 0$
Justin Courtnall 55,000$ (2)
Salary Remaining : 0$
Nicolas Blanchard 55,000$ (1)
Salary Remaining : 0$
Eric Boulton 55,000$ (1)
Salary Remaining : 0$
Jason Jaffray 55,000$ (1)
Salary Remaining : 0$
Malcolm Subban 55,000$ (3)
Salary Remaining : 0$
Nicklas Jensen 55,000$ (2)
Salary Remaining : 0$
Cody Bass 55,000$ (1)
Salary Remaining : 0$
Dan Kelly 55,000$ (1)
Salary Remaining : 0$
David Steckel 55,000$ (1)
Salary Remaining : 0$
David Van der Gulik 55,000$ (2)
Salary Remaining : 0$
Stu Bickel 55,000$ (1)
Salary Remaining : 0$
Zach Boychuk 55,000$ (3)
Salary Remaining : 0$
Brennan Evans 55,000$ (1)
Salary Remaining : 0$
Akim Aliu 55,000$ (2)
Salary Remaining : 0$
Zach Sill 55,000$ (2)
Salary Remaining : 0$
Jay Rosehill 55,000$ (2)
Salary Remaining : 0$
Denny Urban 50,000$ (1)
Salary Remaining : 0$
Total Farm Players29
Salary Commitment
Year 17 : 2,041,200$
Year 18 : 1,286,200$
Year 19 : 330,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 2,041,200$
Year 18 : 1,286,200$
Year 19 : 330,000$
Year 20 : 0$

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 94$ - 6,301 - 90%
Level 2: 4000 - 52$ - 3,938 - 98%
Level 3: 4000 - 38$ - 3,897 - 97%
Level 4: 2000 - 24$ - 1,960 - 98%
Luxury : 1000 - 178$ - 983 - 98%
Total Capacity :18000
Team Popularity : 101%

Income

Home Games Left0
Average Attendance - %17,078 - 95%
Average Income per Game1,549,697$
Year to Date Revenue66,636,968$

Expense

Pro Players Total Salaries54,725,000$
Farm Players Total Salaries1,597,500$
Coaches Total Salaries2,250,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses63,053,519$
Farm Year To Date Expenses2,459,463$
Pro Salary Cap To Date61,553,512$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days506,532$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days21,341$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap61,553,512$
Estimate Under Maximum Salary Cap of 71,400,000$9,846,488$
Estimate Over Minimum Salary Cap of 0$ 61,553,512$
Current Bank Account15,322,443$
Projected Bank Account15,322,443$

Pro Players Salaries

Joe Pavelski 7,055,000$ (1)
-Salary Remaining : 0$
Derek Stepan (1 Way Contract) 6,060,000$ (1)
-Salary Remaining : 0$
Max Pacioretty 5,600,000$ (1)
-Salary Remaining : 0$
Brooks Orpik 4,500,000$ (4)
-Salary Remaining : 0$
Johnny Boychuk (1 Way Contract) 4,360,000$ (5)
-Salary Remaining : 0$
Kari Lehtonen 4,250,000$ (2)
-Salary Remaining : 0$
Brad Richards 3,800,000$ (4)
-Salary Remaining : 0$
David Legwand 3,750,000$ (2)
-Salary Remaining : 0$
Milan Michalek (1 Way Contract) 3,500,000$ (5)
-Salary Remaining : 0$
Boyd Gordon 1,500,000$ (3)
-Salary Remaining : 0$
Dwight King 1,400,000$ (2)
-Salary Remaining : 0$
Eric Gryba 1,225,000$ (2)
-Salary Remaining : 0$
Torrey Mitchell 1,000,000$ (1)
-Salary Remaining : 0$
Tyler Kennedy 1,000,000$ (2)
-Salary Remaining : 0$
Carlo Colaiacovo 990,000$ (3)
-Salary Remaining : 0$
Zack Smith 975,000$ (1)
-Salary Remaining : 0$
Korbinian Holzer 960,000$ (1)
-Salary Remaining : 0$
Dainius Zubrus 900,000$ (1)
-Salary Remaining : 0$
Ben Chiarot 750,000$ (2)
-Salary Remaining : 0$
Jeff Zatkoff 600,000$ (2)
-Salary Remaining : 0$
Alex Biega 550,000$ (3)
-Salary Remaining : 0$
Total Pro Players21
Salary Commitment
Year 17 : 54,725,000$
Year 18 : 32,175,000$
Year 19 : 19,200,000$
Year 20 : 16,160,000$
Salary Average Commitment
Year 17 : 43,420,000$
Year 18 : 27,925,000$
Year 19 : 19,200,000$
Year 20 : 16,160,000$
Salary Cap with 1 Way Contract
Year 17 : 54,725,000$
Year 18 : 32,175,000$
Year 19 : 19,200,000$
Year 20 : 16,160,000$

Farm Players Salaries

Matt Puempel 80,000$ (1)
Salary Remaining : 0$
Brendan Bell 60,000$ (3)
Salary Remaining : 0$
Ryan Jones 60,000$ (1)
Salary Remaining : 0$
Jason Missiaen 60,000$ (1)
Salary Remaining : 0$
Jamie Devane 57,500$ (1)
Salary Remaining : 0$
Michael Pelech 55,000$ (2)
Salary Remaining : 0$
Michael Schumacher 55,000$ (3)
Salary Remaining : 0$
Sean Collins (Out of Payroll) 55,000$ (1)
Salary Remaining : 0$
Matt Tassone 55,000$ (2)
Salary Remaining : 0$
Chad LaRose 55,000$ (1)
Salary Remaining : 0$
Maxim Lamarche 55,000$ (3)
Salary Remaining : 0$
Cory Kane 55,000$ (1)
Salary Remaining : 0$
Karl Stollery 55,000$ (1)
Salary Remaining : 0$
Brett Findlay 55,000$ (1)
Salary Remaining : 0$
Zach O'Brien 55,000$ (3)
Salary Remaining : 0$
Carter Rowney 55,000$ (1)
Salary Remaining : 0$
Joe Corvo 55,000$ (2)
Salary Remaining : 0$
Morgan Clark 55,000$ (2)
Salary Remaining : 0$
Scott Munroe 55,000$ (3)
Salary Remaining : 0$
Gabriel Desjardins 55,000$ (3)
Salary Remaining : 0$
Stefan Fournier 55,000$ (3)
Salary Remaining : 0$
Ian White 55,000$ (2)
Salary Remaining : 0$
Vincent LoVerde 50,000$ (1)
Salary Remaining : 0$
Mathieu Coderre-Gagnon 50,000$ (1)
Salary Remaining : 0$
Paul Bissonnette 50,000$ (1)
Salary Remaining : 0$
Jake Dowell 50,000$ (1)
Salary Remaining : 0$
Richard Clune 50,000$ (1)
Salary Remaining : 0$
Chris Crane 50,000$ (1)
Salary Remaining : 0$
Peter Andersson 50,000$ (1)
Salary Remaining : 0$
David Pacan 50,000$ (1)
Salary Remaining : 0$
Total Farm Players30
Salary Commitment
Year 17 : 1,652,500$
Year 18 : 665,000$
Year 19 : 390,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 1,622,500$
Year 18 : 665,000$
Year 19 : 390,000$
Year 20 : 0$

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 7000 - 94$ - 6,809 - 97%
Level 2: 4000 - 62$ - 3,813 - 95%
Level 3: 4000 - 40$ - 3,808 - 95%
Level 4: 2000 - 28$ - 1,874 - 94%
Luxury : 1000 - 185$ - 947 - 95%
Total Capacity :18000
Team Popularity : 105%

Income

Home Games Left0
Average Attendance - %17,251 - 96%
Average Income per Game1,643,004$
Year to Date Revenue70,649,155$

Expense

Pro Players Total Salaries70,125,000$
Farm Players Total Salaries2,080,200$
Coaches Total Salaries2,675,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses70,601,285$
Farm Year To Date Expenses2,973,886$
Pro Salary Cap To Date68,801,307$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days647,973$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days26,865$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap68,801,307$
Estimate Under Maximum Salary Cap of 71,400,000$2,598,693$
Estimate Over Minimum Salary Cap of 0$ 68,801,307$
Current Bank Account14,972,263$
Projected Bank Account14,972,263$

Pro Players Salaries

Steven Stamkos 8,090,000$ (2)
-Salary Remaining : 0$
Nicklas Backstrom 7,900,000$ (4)
-Salary Remaining : 0$
Pekka Rinne (1 Way Contract) 6,970,000$ (6)
-Salary Remaining : 0$
Bobby Ryan 5,750,000$ (5)
-Salary Remaining : 0$
Dion Phaneuf (1 Way Contract) 4,900,000$ (6)
-Salary Remaining : 0$
Tyler Bozak 4,100,000$ (1)
-Salary Remaining : 0$
Tomas Tatar 4,075,000$ (5)
-Salary Remaining : 0$
Roman Josi 4,050,000$ (3)
-Salary Remaining : 0$
Marcus Johansson 3,700,000$ (3)
-Salary Remaining : 0$
Luke Schenn 3,700,000$ (1)
-Salary Remaining : 0$
Jay Bouwmeester (1 Way Contract) 2,710,000$ (4)
-Salary Remaining : 0$
Marc Methot 2,650,000$ (3)
-Salary Remaining : 0$
Viktor Stalberg 1,730,000$ (1)
-Salary Remaining : 0$
Joe Colborne 1,500,000$ (2)
-Salary Remaining : 0$
Michael Stone 1,475,000$ (2)
-Salary Remaining : 0$
Steve Downie 1,400,000$ (1)
-Salary Remaining : 0$
Eddie Lack 1,300,000$ (1)
-Salary Remaining : 0$
Marcus Foligno (1 Way Contract) 1,150,000$ (1)
-Salary Remaining : 0$
Peter Holland 1,125,000$ (1)
-Salary Remaining : 0$
Anton Lander (1 Way Contract) 1,000,000$ (3)
-Salary Remaining : 0$
Dylan Olsen 850,000$ (3)
-Salary Remaining : 0$
Total Pro Players21
Salary Commitment
Year 17 : 70,125,000$
Year 18 : 55,620,000$
Year 19 : 44,555,000$
Year 20 : 32,305,000$
Salary Average Commitment
Year 17 : 54,530,000$
Year 18 : 47,530,000$
Year 19 : 44,555,000$
Year 20 : 32,305,000$
Salary Cap with 1 Way Contract
Year 17 : 70,125,000$
Year 18 : 55,620,000$
Year 19 : 44,555,000$
Year 20 : 32,305,000$

Farm Players Salaries

Maxwell Reinhart 115,000$ (1)
Salary Remaining : 0$
Jeff Schultz 95,000$ (1)
Salary Remaining : 0$
Stephen Johns 92,500$ (2)
Salary Remaining : 0$
Tobias Rieder 92,000$ (3)
Salary Remaining : 0$
Michael Chaput 87,500$ (1)
Salary Remaining : 0$
Cedrick Desjardins 82,500$ (1)
Salary Remaining : 0$
Pontus Aberg 80,000$ (1)
Salary Remaining : 0$
Laurent Brossoit 70,000$ (4)
Salary Remaining : 0$
Harry Zolnierczyk 70,000$ (3)
Salary Remaining : 0$
Micheal Haley 67,500$ (2)
Salary Remaining : 0$
Tim Erixon 65,000$ (2)
Salary Remaining : 0$
Andrew O'Brien 65,000$ (2)
Salary Remaining : 0$
Jonathon Blum 62,500$ (2)
Salary Remaining : 0$
Jacob Josefson 62,500$ (2)
Salary Remaining : 0$
Alan Quine 62,000$ (4)
Salary Remaining : 0$
Julian Melchiori 60,000$ (3)
Salary Remaining : 0$
Zac Dalpe 60,000$ (2)
Salary Remaining : 0$
Ben Thomson 60,000$ (2)
Salary Remaining : 0$
Anthony Bitetto 60,000$ (3)
Salary Remaining : 0$
Aaron Volpatti 60,000$ (2)
Salary Remaining : 0$
Zack Stortini 60,000$ (3)
Salary Remaining : 0$
Philip Varone 58,700$ (3)
Salary Remaining : 0$
Ben Hanowski 57,500$ (2)
Salary Remaining : 0$
Brandon DeFazio 55,000$ (3)
Salary Remaining : 0$
Carl Klingberg 55,000$ (2)
Salary Remaining : 0$
Matthew Ford 55,000$ (2)
Salary Remaining : 0$
Ben Walker 55,000$ (2)
Salary Remaining : 0$
Joshua Winquist 55,000$ (2)
Salary Remaining : 0$
Max Friberg 55,000$ (1)
Salary Remaining : 0$
Jacob Markstrom 55,000$ (3)
Salary Remaining : 0$
Bobby Farnham 50,000$ (1)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 17 : 2,080,200$
Year 18 : 1,515,200$
Year 19 : 642,700$
Year 20 : 132,000$
Salary Average Commitment
Year 17 : 2,041,500$
Year 18 : 1,506,500$
Year 19 : 634,000$
Year 20 : 132,000$

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 7000 - 90$ - 6,125 - 88%
Level 2: 4000 - 60$ - 3,359 - 84%
Level 3: 4000 - 30$ - 3,451 - 86%
Level 4: 2000 - 25$ - 1,649 - 82%
Luxury : 1000 - 180$ - 850 - 85%
Total Capacity :18000
Team Popularity : 92%

Income

Home Games Left0
Average Attendance - %15,434 - 86%
Average Income per Game1,411,677$
Year to Date Revenue60,702,100$

Expense

Pro Players Total Salaries43,900,000$
Farm Players Total Salaries1,849,500$
Coaches Total Salaries1,950,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses44,498,556$
Farm Year To Date Expenses2,331,058$
Pro Salary Cap To Date43,198,548$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days407,207$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days22,723$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap43,198,548$
Estimate Under Maximum Salary Cap of 71,400,000$28,201,452$
Estimate Over Minimum Salary Cap of 0$ 43,198,548$
Current Bank Account28,226,900$
Projected Bank Account28,226,900$

Pro Players Salaries

Paul Martin 5,250,000$ (3)
-Salary Remaining : 0$
Tomas Fleischmann 4,800,000$ (1)
-Salary Remaining : 0$
Ladislav Smid 4,000,000$ (5)
-Salary Remaining : 0$
James Reimer 3,245,000$ (1)
-Salary Remaining : 0$
Cam Talbot 3,000,000$ (4)
-Salary Remaining : 0$
Jay McClement (Out of Payroll) 3,000,000$ (2)
-Salary Remaining : 0$
Brad Boyes (1 Way Contract) 3,000,000$ (3)
-Salary Remaining : 0$
Raphael Diaz 2,475,000$ (2)
-Salary Remaining : 0$
Olli Maatta 2,150,000$ (3)
-Salary Remaining : 0$
Brayden McNabb 2,025,000$ (3)
-Salary Remaining : 0$
Clayton Stoner 2,000,000$ (2)
-Salary Remaining : 0$
Cam Ward (1 Way Contract) 1,680,000$ (4)
-Salary Remaining : 0$
Vincent Lecavalier (1 Way Contract) 1,500,000$ (1)
-Salary Remaining : 0$
Marcel Goc 1,500,000$ (2)
-Salary Remaining : 0$
Devin Setoguchi 1,325,000$ (1)
-Salary Remaining : 0$
Travis Moen (Out of Payroll) 1,000,000$ (2)
-Salary Remaining : 0$
Jared Boll (1 Way Contract) 1,000,000$ (2)
-Salary Remaining : 0$
Craig Adams (1 Way Contract) 1,000,000$ (1)
-Salary Remaining : 0$
Derrick Pouliot 900,000$ (1)
-Salary Remaining : 0$
Xavier Ouellet 800,000$ (1)
-Salary Remaining : 0$
Jayson Megna 700,000$ (1)
-Salary Remaining : 0$
Brian Dumoulin 550,000$ (3)
-Salary Remaining : 0$
Michael Bournival (Out of Payroll) 550,000$ (1)
-Salary Remaining : 0$
Total Pro Players23
Salary Commitment
Year 17 : 47,450,000$
Year 18 : 32,630,000$
Year 19 : 21,655,000$
Year 20 : 8,680,000$
Salary Average Commitment
Year 17 : 44,905,000$
Year 18 : 32,630,000$
Year 19 : 21,655,000$
Year 20 : 8,680,000$
Salary Cap with 1 Way Contract
Year 17 : 47,450,000$
Year 18 : 32,630,000$
Year 19 : 21,655,000$
Year 20 : 8,680,000$

Farm Players Salaries

Shea Theodore 92,500$ (2)
Salary Remaining : 0$
Kevin Fiala 92,500$ (2)
Salary Remaining : 0$
Scott Harrington 90,000$ (2)
Salary Remaining : 0$
Matt Murray 89,500$ (2)
Salary Remaining : 0$
Philip Samuelsson 60,000$ (2)
Salary Remaining : 0$
Rick Pinkston 55,000$ (1)
Salary Remaining : 0$
Mike Little 55,000$ (1)
Salary Remaining : 0$
Rocco Carzo 55,000$ (1)
Salary Remaining : 0$
Nathan McIver 55,000$ (1)
Salary Remaining : 0$
Mike Dalhuisen 55,000$ (1)
Salary Remaining : 0$
Phillip Danault 55,000$ (3)
Salary Remaining : 0$
Shane Bakker 55,000$ (1)
Salary Remaining : 0$
Sahir Gill 55,000$ (1)
Salary Remaining : 0$
Nathan Oystrick 55,000$ (1)
Salary Remaining : 0$
Matt Kassian 55,000$ (1)
Salary Remaining : 0$
Brandon Burlon 55,000$ (2)
Salary Remaining : 0$
Tim Spencer 55,000$ (1)
Salary Remaining : 0$
Mario Lamoureux 55,000$ (1)
Salary Remaining : 0$
Mike Keenan 55,000$ (1)
Salary Remaining : 0$
Steve MacIntyre 55,000$ (1)
Salary Remaining : 0$
Trent Vogelhuber 55,000$ (1)
Salary Remaining : 0$
Parker Milner 55,000$ (1)
Salary Remaining : 0$
Riley Brace 55,000$ (2)
Salary Remaining : 0$
Peter Sivak 55,000$ (1)
Salary Remaining : 0$
Eric O'Dell 55,000$ (2)
Salary Remaining : 0$
Tyler Brown 55,000$ (1)
Salary Remaining : 0$
Patrick Kennedy 55,000$ (1)
Salary Remaining : 0$
Tyler Shattock 55,000$ (1)
Salary Remaining : 0$
Nick Tuzzolino 55,000$ (1)
Salary Remaining : 0$
Nathan Longpre 55,000$ (1)
Salary Remaining : 0$
Dylan McIlrath 50,000$ (1)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 17 : 1,849,500$
Year 18 : 644,500$
Year 19 : 55,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 1,849,500$
Year 18 : 644,500$
Year 19 : 55,000$
Year 20 : 0$

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 7000 - 82$ - 6,683 - 95%
Level 2: 4000 - 58$ - 3,830 - 96%
Level 3: 4000 - 38$ - 3,820 - 96%
Level 4: 2000 - 25$ - 1,865 - 93%
Luxury : 1000 - 167$ - 962 - 96%
Total Capacity :18000
Team Popularity : 96%

Income

Home Games Left0
Average Attendance - %17,160 - 95%
Average Income per Game1,527,666$
Year to Date Revenue65,689,657$

Expense

Pro Players Total Salaries84,870,112$
Farm Players Total Salaries2,252,500$
Coaches Total Salaries2,650,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses72,087,140$
Farm Year To Date Expenses2,876,483$
Pro Salary Cap To Date70,087,141$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days782,614$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days26,386$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap70,087,141$
Estimate Under Maximum Salary Cap of 71,400,000$1,312,859$
Estimate Over Minimum Salary Cap of 0$ 70,087,141$
Current Bank Account-1,102,811$
Projected Bank Account-1,102,811$

Pro Players Salaries

Evgeni Malkin (1 Way Contract) 9,140,000$ (6)
-Salary Remaining : 0$
Alex Ovechkin 9,075,000$ (5)
-Salary Remaining : 0$
Marc-Andre Fleury (1 Way Contract) 6,410,000$ (6)
-Salary Remaining : 0$
Nick Foligno (Out of Payroll) 5,575,000$ (3)
-Salary Remaining : 0$
Patric Hornqvist 5,525,000$ (2)
-Salary Remaining : 0$
Johan Franzen 5,300,000$ (3)
-Salary Remaining : 0$
Marian Gaborik 5,200,000$ (1)
-Salary Remaining : 0$
James Wisniewski 5,025,000$ (1)
-Salary Remaining : 0$
Mike Fisher 4,975,000$ (4)
-Salary Remaining : 0$
Johnny Oduya 4,250,000$ (3)
-Salary Remaining : 0$
Zdeno Chara (1 Way Contract) 3,930,000$ (4)
-Salary Remaining : 0$
Tyler Johnson 3,570,000$ (2)
-Salary Remaining : 0$
Brian Boyle (1 Way Contract) 3,511,112$ (5)
-Salary Remaining : 0$
Josh Harding 3,435,000$ (2)
-Salary Remaining : 0$
Roman Polak 2,025,000$ (1)
-Salary Remaining : 0$
Lance Bouma 1,925,000$ (3)
-Salary Remaining : 0$
Markus Granlund (1 Way Contract) 1,230,000$ (1)
-Salary Remaining : 0$
Rasmus Ristolainen (1 Way Contract) 1,070,000$ (3)
-Salary Remaining : 0$
Adam Pardy 999,000$ (2)
-Salary Remaining : 0$
Aaron Ekblad 900,000$ (1)
-Salary Remaining : 0$
Andre Burakovsky 900,000$ (1)
-Salary Remaining : 0$
Bo Horvat 900,000$ (1)
-Salary Remaining : 0$
Total Pro Players22
Salary Commitment
Year 17 : 84,870,112$
Year 18 : 68,690,112$
Year 19 : 55,161,112$
Year 20 : 37,041,112$
Salary Average Commitment
Year 17 : 75,815,112$
Year 18 : 61,685,112$
Year 19 : 55,161,112$
Year 20 : 37,041,112$
Salary Cap with 1 Way Contract
Year 17 : 84,870,112$
Year 18 : 68,690,112$
Year 19 : 55,161,112$
Year 20 : 37,041,112$

Farm Players Salaries

Tanner Glass 160,000$ (2)
Salary Remaining : 0$
Deryk Engelland 150,000$ (2)
Salary Remaining : 0$
Jordin Tootoo 150,000$ (2)
Salary Remaining : 0$
Steve Ott 150,000$ (3)
Salary Remaining : 0$
T.J. Hensick 97,500$ (2)
Salary Remaining : 0$
Anders Nilsson 92,500$ (4)
Salary Remaining : 0$
Ville Pokka 90,000$ (1)
Salary Remaining : 0$
Nikita Nesterov 82,500$ (2)
Salary Remaining : 0$
Michael Keranen 80,000$ (1)
Salary Remaining : 0$
Antoine Bibeau 80,000$ (2)
Salary Remaining : 0$
Rinat Valiev 78,000$ (4)
Salary Remaining : 0$
Danick Martel 70,000$ (2)
Salary Remaining : 0$
Esa Lindell 70,000$ (2)
Salary Remaining : 0$
Joe Basaraba 70,000$ (2)
Salary Remaining : 0$
Patrik Bartosak 62,000$ (2)
Salary Remaining : 0$
Henri Ikonen 55,000$ (3)
Salary Remaining : 0$
Maxim Kitsyn 55,000$ (3)
Salary Remaining : 0$
Rasmus Tirronen 55,000$ (2)
Salary Remaining : 0$
Joel Armia 55,000$ (2)
Salary Remaining : 0$
Philippe Paradis 55,000$ (2)
Salary Remaining : 0$
Henrik Tommernes 55,000$ (1)
Salary Remaining : 0$
Anton Zlobin 55,000$ (1)
Salary Remaining : 0$
Dominik Uher 55,000$ (1)
Salary Remaining : 0$
Mikko Vainonen 55,000$ (2)
Salary Remaining : 0$
Scott Ford 55,000$ (1)
Salary Remaining : 0$
Aaron Gens 55,000$ (2)
Salary Remaining : 0$
Mikhail Grigorenko 55,000$ (1)
Salary Remaining : 0$
Jesse Joensuu 55,000$ (2)
Salary Remaining : 0$
Tom Kuhnhackl 55,000$ (1)
Salary Remaining : 0$
Total Farm Players29
Salary Commitment
Year 17 : 2,252,500$
Year 18 : 1,752,500$
Year 19 : 430,500$
Year 20 : 170,500$
Salary Average Commitment
Year 17 : 2,182,500$
Year 18 : 1,752,500$
Year 19 : 430,500$
Year 20 : 170,500$

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 7000 - 100$ - 6,287 - 90%
Level 2: 4000 - 70$ - 3,788 - 95%
Level 3: 4000 - 50$ - 3,678 - 92%
Level 4: 2000 - 30$ - 1,880 - 94%
Luxury : 1000 - 200$ - 916 - 92%
Total Capacity :18000
Team Popularity : 99%

Income

Home Games Left0
Average Attendance - %16,549 - 92%
Average Income per Game1,514,968$
Year to Date Revenue65,143,615$

Expense

Pro Players Total Salaries70,740,000$
Farm Players Total Salaries2,089,500$
Coaches Total Salaries2,825,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses71,839,437$
Farm Year To Date Expenses3,097,697$
Pro Salary Cap To Date70,014,380$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days653,739$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days28,086$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap70,014,380$
Estimate Under Maximum Salary Cap of 71,400,000$1,385,620$
Estimate Over Minimum Salary Cap of 0$ 70,014,380$
Current Bank Account-5,526,368$
Projected Bank Account-5,526,368$

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) 8,540,000$ (6)
-Salary Remaining : 0$
Marian Hossa 6,450,000$ (4)
-Salary Remaining : 0$
Corey Crawford 6,300,000$ (2)
-Salary Remaining : 0$
Brent Seabrook 5,625,000$ (4)
-Salary Remaining : 0$
Mike Richards 5,250,000$ (1)
-Salary Remaining : 0$
Brendan Gallagher 4,375,000$ (1)
-Salary Remaining : 0$
David Desharnais 4,165,000$ (3)
-Salary Remaining : 0$
Ryan McDonagh (1 Way Contract) 3,920,000$ (3)
-Salary Remaining : 0$
Jack Johnson 3,825,000$ (4)
-Salary Remaining : 0$
Travis Hamonic 3,240,000$ (2)
-Salary Remaining : 0$
Alexei Emelin 3,010,000$ (2)
-Salary Remaining : 0$
Aleksander Barkov 2,375,000$ (3)
-Salary Remaining : 0$
Darren Helm 2,250,000$ (3)
-Salary Remaining : 0$
Zemgus Girgensons 2,125,000$ (3)
-Salary Remaining : 0$
Tomas Hertl 2,075,000$ (3)
-Salary Remaining : 0$
Mike Weber 1,700,000$ (3)
-Salary Remaining : 0$
Nathan Gerbe 1,550,000$ (3)
-Salary Remaining : 0$
Yannick Weber 1,325,000$ (1)
-Salary Remaining : 0$
Andrew Hammond (1 Way Contract) 1,190,000$ (1)
-Salary Remaining : 0$
Filip Forsberg 900,000$ (1)
-Salary Remaining : 0$
Todd Bertuzzi 550,000$ (1)
-Salary Remaining : 0$
Total Pro Players21
Salary Commitment
Year 17 : 70,740,000$
Year 18 : 57,150,000$
Year 19 : 44,600,000$
Year 20 : 24,440,000$
Salary Average Commitment
Year 17 : 57,525,000$
Year 18 : 44,335,000$
Year 19 : 43,835,000$
Year 20 : 24,440,000$
Salary Cap with 1 Way Contract
Year 17 : 70,740,000$
Year 18 : 57,150,000$
Year 19 : 44,600,000$
Year 20 : 24,440,000$

Farm Players Salaries

Brenden Morrow 199,500$ (1)
Salary Remaining : 0$
Ruslan Fedotenko 154,000$ (1)
Salary Remaining : 0$
Vladislav Namestnikov 92,500$ (3)
Salary Remaining : 0$
Rickard Rakell 87,500$ (1)
Salary Remaining : 0$
Gabriel Dumont 80,000$ (1)
Salary Remaining : 0$
Maxime Fortunus 75,000$ (1)
Salary Remaining : 0$
Taylor Chorney 70,000$ (3)
Salary Remaining : 0$
Jack Skille 65,000$ (2)
Salary Remaining : 0$
Shane O'Brien 62,500$ (3)
Salary Remaining : 0$
Richard Bachman 61,500$ (2)
Salary Remaining : 0$
Keith Ballard 57,000$ (3)
Salary Remaining : 0$
Dana Tyrell 55,000$ (1)
Salary Remaining : 0$
Brandon McMillan 55,000$ (2)
Salary Remaining : 0$
Jean-Philippe Cote 55,000$ (2)
Salary Remaining : 0$
Mark Zengerle 55,000$ (3)
Salary Remaining : 0$
Jonathan Marchessault 55,000$ (1)
Salary Remaining : 0$
Jimmy Oligny 55,000$ (3)
Salary Remaining : 0$
Frederick Gaudreau 55,000$ (3)
Salary Remaining : 0$
Jesper Pettersson 55,000$ (3)
Salary Remaining : 0$
Peter Harrold 55,000$ (2)
Salary Remaining : 0$
Alexandre Bolduc 55,000$ (3)
Salary Remaining : 0$
Patrick McNeill 55,000$ (2)
Salary Remaining : 0$
Yann Danis 55,000$ (2)
Salary Remaining : 0$
Brendan Mikkelson 55,000$ (3)
Salary Remaining : 0$
Trevor Parkes 55,000$ (3)
Salary Remaining : 0$
Joe Cannata 55,000$ (3)
Salary Remaining : 0$
Luke Gazdic 55,000$ (2)
Salary Remaining : 0$
Tye McGinn 55,000$ (3)
Salary Remaining : 0$
Samuel Noreau 50,000$ (1)
Salary Remaining : 0$
Mark Mancari 50,000$ (1)
Salary Remaining : 0$
Scott Timmins 50,000$ (1)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 17 : 2,089,500$
Year 18 : 1,233,500$
Year 19 : 777,000$
Year 20 : 0$
Salary Average Commitment
Year 17 : 1,805,000$
Year 18 : 1,191,000$
Year 19 : 734,500$
Year 20 : 0$

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - 98$ - 5,997 - 86%
Level 2: 4000 - 66$ - 3,355 - 84%
Level 3: 4000 - 39$ - 3,976 - 99%
Level 4: 2000 - 26$ - 1,988 - 99%
Luxury : 1000 - 179$ - 995 - 99%
Total Capacity :18000
Team Popularity : 105%

Income

Home Games Left0
Average Attendance - %16,311 - 91%
Average Income per Game1,585,480$
Year to Date Revenue68,175,637$

Expense

Pro Players Total Salaries67,080,000$
Farm Players Total Salaries2,193,500$
Coaches Total Salaries1,950,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses68,915,241$
Farm Year To Date Expenses3,044,069$
Pro Salary Cap To Date67,765,242$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days614,685$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days27,214$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap67,765,242$
Estimate Under Maximum Salary Cap of 71,400,000$3,634,758$
Estimate Over Minimum Salary Cap of 0$ 67,765,242$
Current Bank Account12,867,894$
Projected Bank Account12,867,894$

Pro Players Salaries

Henrik Zetterberg 7,750,000$ (4)
-Salary Remaining : 0$
Tyler Seguin (1 Way Contract) 6,780,000$ (1)
-Salary Remaining : 0$
Jason Pominville 5,600,000$ (3)
-Salary Remaining : 0$
Duncan Keith (Out of Payroll) 5,250,000$ (2)
-Salary Remaining : 0$
Gustav Nyquist (1 Way Contract) 5,100,000$ (1)
-Salary Remaining : 0$
Kevin Shattenkirk (1 Way Contract) 4,990,000$ (2)
-Salary Remaining : 0$
Roberto Luongo 4,925,000$ (1)
-Salary Remaining : 0$
Mark Stone (1 Way Contract) 4,880,000$ (3)
-Salary Remaining : 0$
Justin Faulk 4,150,000$ (4)
-Salary Remaining : 0$
Anton Stralman (1 Way Contract) 3,400,000$ (5)
-Salary Remaining : 0$
Mika Zibanejad 3,375,000$ (3)
-Salary Remaining : 0$
Michael Ryder (1 Way Contract) 2,000,000$ (1)
-Salary Remaining : 0$
Matt Hendricks (1 Way Contract) 1,750,000$ (4)
-Salary Remaining : 0$
Drew Miller (1 Way Contract) 1,750,000$ (4)
-Salary Remaining : 0$
Matt Calvert (1 Way Contract) 1,680,000$ (1)
-Salary Remaining : 0$
Paul Gaustad 1,650,000$ (3)
-Salary Remaining : 0$
Mark Fayne 1,525,000$ (3)
-Salary Remaining : 0$
Brian Gibbons 1,100,000$ (1)
-Salary Remaining : 0$
Luca Sbisa 1,075,000$ (1)
-Salary Remaining : 0$
Alex Stalock 1,000,000$ (2)
-Salary Remaining : 0$
Tomas Kopecky 900,000$ (1)
-Salary Remaining : 0$
Zach Redmond 900,000$ (3)
-Salary Remaining : 0$
Brett Bellemore 800,000$ (2)
-Salary Remaining : 0$
Total Pro Players23
Salary Commitment
Year 17 : 72,330,000$
Year 18 : 48,770,000$
Year 19 : 36,730,000$
Year 20 : 18,800,000$
Salary Average Commitment
Year 17 : 62,155,000$
Year 18 : 43,520,000$
Year 19 : 36,730,000$
Year 20 : 18,800,000$
Salary Cap with 1 Way Contract
Year 17 : 72,330,000$
Year 18 : 48,770,000$
Year 19 : 36,730,000$
Year 20 : 18,800,000$

Farm Players Salaries

Brett Connolly 97,000$ (1)
Salary Remaining : 0$
Jim O'Brien 95,500$ (3)
Salary Remaining : 0$
Noah Hanifin 92,500$ (4)
Salary Remaining : 0$
Teuvo Teravainen 92,500$ (3)
Salary Remaining : 0$
Colton Parayko 92,500$ (4)
Salary Remaining : 0$
Kael Mouillierat 75,000$ (1)
Salary Remaining : 0$
Seth Griffith 73,000$ (3)
Salary Remaining : 0$
Jim Slater 65,000$ (2)
Salary Remaining : 0$
Kyle MacKinnon 65,000$ (1)
Salary Remaining : 0$
Maxim Noreau 62,500$ (2)
Salary Remaining : 0$
Seth Helgeson 59,500$ (3)
Salary Remaining : 0$
Paul Thompson 57,500$ (2)
Salary Remaining : 0$
Jean-Francois Berube 56,000$ (2)
Salary Remaining : 0$
Benn Ferriero 55,000$ (1)
Salary Remaining : 0$
Barry Goers 55,000$ (2)
Salary Remaining : 0$
Justin Falk 55,000$ (1)
Salary Remaining : 0$
Reid Boucher 55,000$ (2)
Salary Remaining : 0$
Nicolas Deschamps 55,000$ (1)
Salary Remaining : 0$
Riley Wetmore 55,000$ (2)
Salary Remaining : 0$
Greg Rallo 55,000$ (1)
Salary Remaining : 0$
Kyle Hagel 55,000$ (1)
Salary Remaining : 0$
Darroll Powe 55,000$ (3)
Salary Remaining : 0$
Matt Pelech 55,000$ (1)
Salary Remaining : 0$
Martin Ouellette 55,000$ (1)
Salary Remaining : 0$
Magnus Hellberg 55,000$ (3)
Salary Remaining : 0$
Bretton Stamler 55,000$ (2)
Salary Remaining : 0$
Zach Miskovic 55,000$ (1)
Salary Remaining : 0$
Cody Almond 55,000$ (2)
Salary Remaining : 0$
Matt Carkner 55,000$ (1)
Salary Remaining : 0$
Chris Langkow 55,000$ (2)
Salary Remaining : 0$
Travis Ehrhardt 55,000$ (2)
Salary Remaining : 0$
Pierre-Luc Letourneau-Leblond 55,000$ (1)
Salary Remaining : 0$
Tom Sestito 55,000$ (1)
Salary Remaining : 0$
Yann Sauve 55,000$ (1)
Salary Remaining : 0$
Brant Harris 55,000$ (2)
Salary Remaining : 0$
Total Farm Players35
Salary Commitment
Year 17 : 2,193,500$
Year 18 : 1,296,500$
Year 19 : 615,500$
Year 20 : 185,000$
Salary Average Commitment
Year 17 : 2,141,500$
Year 18 : 1,244,500$
Year 19 : 563,500$
Year 20 : 185,000$

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 71,400,000$
Available Cap Space

Over Minimum of
0$

Pro Players

Farm Players

Total Players

Avalanche 18,126,176$ 46,048,335$ 25,351,665$ 46,048,335$ 233255
Blackhawks 5,467,643$ 66,450,217$ 4,949,783$ 66,450,217$ 232851
Blue Jackets 17,120,350$ 70,470,681$ 929,319$ 70,470,681$ 233861
Blues 36,005,512$ 68,345,354$ 3,054,646$ 68,345,354$ 213758
Bruins -6,017,771$ 70,289,345$ 1,110,655$ 70,289,345$ 213051
Canadiens 10,203,289$ 67,488,005$ 3,911,995$ 67,488,005$ 223557
Canucks -7,128,980$ 69,131,809$ 2,268,191$ 69,131,809$ 242953
Capitals -3,661,149$ 62,484,352$ 8,915,648$ 62,484,352$ 243155
Coyotes -2,980,936$ 66,888,185$ 4,511,815$ 66,888,185$ 203050
Devils 8,671,133$ 64,874,415$ 6,525,585$ 64,874,415$ 222951
Ducks -6,347,663$ 62,602,797$ 8,797,203$ 62,602,797$ 233659
Flames 15,397,329$ 69,246,728$ 2,153,272$ 69,246,728$ 223557
Flyers 11,191,129$ 51,668,198$ 19,731,802$ 51,668,198$ 223456
Hurricanes 4,070,814$ 67,868,291$ 3,531,709$ 67,868,291$ 222951
Islanders 14,843,512$ 65,816,195$ 5,583,805$ 65,816,195$ 233154
Jets 13,542,278$ 68,698,918$ 2,701,082$ 68,698,918$ 223153
Kings 25,547,214$ 66,251,993$ 5,148,007$ 66,251,993$ 222951
Lightning -13,311,583$ 67,679,750$ 3,720,250$ 67,679,750$ 242751
Maple Leafs -12,455,369$ 69,088,846$ 2,311,154$ 69,088,846$ 252651
Oilers 3,587,909$ 55,797,652$ 15,602,348$ 55,797,652$ 233154
Panthers 22,475,725$ 55,943,503$ 15,456,497$ 55,943,503$ 233154
Penguins 14,261,613$ 54,418,328$ 16,981,672$ 54,418,328$ 212950
Predators -6,082,609$ 63,883,518$ 7,516,482$ 63,883,518$ 212950
Rangers -4,762,063$ 67,973,075$ 3,426,925$ 67,973,075$ 232952
Red Wings 15,322,443$ 61,553,512$ 9,846,488$ 61,553,512$ 213051
Sabres 14,972,263$ 68,801,307$ 2,598,693$ 68,801,307$ 213152
Senators 28,226,900$ 43,198,548$ 28,201,452$ 43,198,548$ 233154
Sharks -1,102,811$ 70,087,141$ 1,312,859$ 70,087,141$ 222951
Stars -5,526,368$ 70,014,380$ 1,385,620$ 70,014,380$ 213152
Wild 12,867,894$ 67,765,242$ 3,634,758$ 67,765,242$ 233558