Team FinanceLast Update - May 5, 2018 at 22:12
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $89 - 5,745 - 95.74%
Level 2: 5000 - $55 - 4,796 - 95.93%
Level 3: 2000 - $33 - 1,943 - 97.14%
Level 4: 4000 - $23 - 3,907 - 97.67%
Luxury : 1000 - $172 - 775 - 77.47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,458 - 72.89%
Farm Level 2: 1000 - $17 - 722 - 72.21%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,165 - 95.36%
Average Income per Game$1,221,619
Year to Date Revenue$48,864,759
Farm
Home Games Left0
Average Attendance - %2,180 - 72.67%
Average Income per Game$66,466
Year to Date Revenue$2,658,657

Expense

Pro Players Total Salaries$46,162,500
Farm Players Total Salaries$1,645,000
Coaches Total Salaries$800,000
Luxury Taxe Total$11,632,591
Pro Year To Date Expenses$45,091,854
Farm Year To Date Expenses$1,941,925
Pro Salary Cap To Date$44,443,376
Farm Salary Cap To Date$1,620,825

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$231,002
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,725
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$44,443,376
Estimate Under Maximum Salary Cap of $70,670,085$26,226,709
Estimate Over Minimum Salary Cap of $24,000,000 $20,443,376
Current Bank Account$25,670,085
Projected Bank Account$25,670,085

Pro Players Salaries

Corey Perry $5,000,000 (3)
-Salary Remaining : $0
Marc Staal $4,700,000 (3)
-Salary Remaining : $0
Jack Johnson $4,250,000 (2)
-Salary Remaining : $0
Bryan Little $3,250,000 (3)
-Salary Remaining : $0
Jay Bouwmeester $3,200,000 (2)
-Salary Remaining : $0
Andrei Kostitsyn $2,900,000 (1)
-Salary Remaining : $0
Pernell Karl Subban $2,500,000 (2)
-Salary Remaining : $0
Chris Drury $2,500,000 (1)
-Salary Remaining : $0
Semyon Varlamov $2,000,000 (1)
-Salary Remaining : $0
Dan Boyle $2,000,000 (1)
-Salary Remaining : $0
Johnny Boychuk $1,950,000 (1)
-Salary Remaining : $0
Mikkel Boedker $1,750,000 (2)
-Salary Remaining : $0
Chuck Kobasew $1,662,500 (3)
-Salary Remaining : $0
Andrew Ladd $1,500,000 (1)
-Salary Remaining : $0
Paul Stastny $1,500,000 (1)
-Salary Remaining : $0
Ryan Smyth $1,250,000 (1)
-Salary Remaining : $0
Mike Comrie $1,000,000 (1)
-Salary Remaining : $0
Alexander Radulov $1,000,000 (2)
-Salary Remaining : $0
Brandon Yip $900,000 (2)
-Salary Remaining : $0
Kyle Turris $850,000 (2)
-Salary Remaining : $0
Hannu Toivonen $500,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 10 : $46,162,500
Year 11 : $30,262,500
Year 12 : $15,862,500
Year 13 : $0
Salary Average Commitment
Year 10 : $45,500,000
Year 11 : $26,650,000
Year 12 : $13,150,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $46,162,500
Year 11 : $29,062,500
Year 12 : $14,612,500
Year 13 : $0

Farm Players Salaries

Matt Lashoff $90,000 (1)
Salary Remaining : $0
Mark Mancari $90,000 (1)
Salary Remaining : $0
Ville Leino $85,000 (1)
Salary Remaining : $0
Zach Boychuk $85,000 (1)
Salary Remaining : $0
Richard Bachman $85,000 (1)
Salary Remaining : $0
Steven Kampfer $80,000 (3)
Salary Remaining : $0
Vincent Trocheck $75,000 (1)
Salary Remaining : $0
Jonathan Huberdeau (Out of Payroll) $75,000 (1)
Salary Remaining : $0
William Karlsson $75,000 (1)
Salary Remaining : $0
Mattias Ekholm (Out of Payroll) $70,000 (3)
Salary Remaining : $0
Jared Boll $65,000 (1)
Salary Remaining : $0
Marek Mazanek $60,000 (3)
Salary Remaining : $0
Tom Sestito $50,000 (1)
Salary Remaining : $0
Joel Edmundson $50,000 (1)
Salary Remaining : $0
Jonathan Marchessault $50,000 (4)
Salary Remaining : $0
Dmitrij Jaskin $50,000 (1)
Salary Remaining : $0
Ryan Murphy $50,000 (1)
Salary Remaining : $0
Xavier Ouellet $50,000 (1)
Salary Remaining : $0
Daniel Carr $50,000 (1)
Salary Remaining : $0
Jarred Tinordi $50,000 (4)
Salary Remaining : $0
Nick Cousins $50,000 (1)
Salary Remaining : $0
Martin Frk $50,000 (2)
Salary Remaining : $0
John Ramage $40,000 (2)
Salary Remaining : $0
Jonathan Racine $30,000 (1)
Salary Remaining : $0
Joseph Blandisi $30,000 (2)
Salary Remaining : $0
Connor Carrick $30,000 (2)
Salary Remaining : $0
Chris Calhan $30,000 (2)
Salary Remaining : $0
Josh Archibald $25,000 (1)
Salary Remaining : $0
Sergei Kostenko $25,000 (1)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 10 : $1,645,000
Year 11 : $600,000
Year 12 : $400,000
Year 13 : $155,000
Salary Average Commitment
Year 10 : $1,495,000
Year 11 : $480,000
Year 12 : $300,000
Year 13 : $100,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $98 - 4,366 - 72.76%
Level 2: 5000 - $63 - 3,588 - 71.76%
Level 3: 2000 - $42 - 1,413 - 70.64%
Level 4: 4000 - $31 - 2,776 - 69.40%
Luxury : 1000 - $178 - 709 - 70.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,490 - 74.51%
Farm Level 2: 1000 - $20 - 756 - 75.57%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,852 - 71.40%
Average Income per Game$1,064,354
Year to Date Revenue$42,574,160
Farm
Home Games Left0
Average Attendance - %2,246 - 74.86%
Average Income per Game$78,454
Year to Date Revenue$3,138,156

Expense

Pro Players Total Salaries$34,700,000
Farm Players Total Salaries$1,450,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,525,001
Farm Year To Date Expenses$2,173,850
Pro Salary Cap To Date$39,524,973
Farm Salary Cap To Date$1,609,725

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$176,733
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,750
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$39,524,973
Estimate Under Maximum Salary Cap of $60,134,961$20,609,988
Estimate Over Minimum Salary Cap of $24,000,000 $15,524,973
Current Bank Account$15,134,961
Projected Bank Account$15,134,961

Pro Players Salaries

Mike Green $5,000,000 (1)
-Salary Remaining : $0
Joni Pitkanen $4,500,000 (1)
-Salary Remaining : $0
Derick Brassard $3,500,000 (3)
-Salary Remaining : $0
Jimmy Howard $3,250,000 (3)
-Salary Remaining : $0
Denis Grebeshkov $3,000,000 (2)
-Salary Remaining : $0
Antoine Roussel $1,750,000 (2)
-Salary Remaining : $0
Tomas Fleischmann $1,500,000 (2)
-Salary Remaining : $0
Steve Ott $1,200,000 (1)
-Salary Remaining : $0
Peter Regin $1,150,000 (2)
-Salary Remaining : $0
Ladislav Smid $1,100,000 (1)
-Salary Remaining : $0
Chad Larose $1,000,000 (1)
-Salary Remaining : $0
Ryan Johansen $1,000,000 (2)
-Salary Remaining : $0
Taylor Pyatt $1,000,000 (1)
-Salary Remaining : $0
Tyler Kennedy $950,000 (2)
-Salary Remaining : $0
Jaden Schwartz $900,000 (2)
-Salary Remaining : $0
Al Montoya $850,000 (1)
-Salary Remaining : $0
Kyle Brodziak $750,000 (2)
-Salary Remaining : $0
Dalton Prout $700,000 (3)
-Salary Remaining : $0
Spencer Machacek $600,000 (1)
-Salary Remaining : $0
Kevin Marshall $500,000 (1)
-Salary Remaining : $0
Tomas Kaberle $500,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 10 : $34,700,000
Year 11 : $20,250,000
Year 12 : $8,450,000
Year 13 : $0
Salary Average Commitment
Year 10 : $32,400,000
Year 11 : $17,600,000
Year 12 : $7,450,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $34,700,000
Year 11 : $18,450,000
Year 12 : $7,450,000
Year 13 : $0

Farm Players Salaries

Mike Smith $95,000 (1)
Salary Remaining : $0
Martin Jones $95,000 (2)
Salary Remaining : $0
Brett Lebda $90,000 (1)
Salary Remaining : $0
Carson Mcmillan $80,000 (1)
Salary Remaining : $0
Mason Raymond $75,000 (1)
Salary Remaining : $0
Nikita Kucherov $75,000 (1)
Salary Remaining : $0
Luke Witkowski $65,000 (1)
Salary Remaining : $0
Juraj Mikus $65,000 (2)
Salary Remaining : $0
Carl Hagelin $65,000 (2)
Salary Remaining : $0
Zac Rinaldo $60,000 (4)
Salary Remaining : $0
Jerry D'Amigo $60,000 (3)
Salary Remaining : $0
Rhett Rakhshani $60,000 (2)
Salary Remaining : $0
Craig Cunningham $55,000 (3)
Salary Remaining : $0
Teemu Pulkkinen $55,000 (4)
Salary Remaining : $0
Henrik Samuelsson $50,000 (2)
Salary Remaining : $0
Mikhail Grigorenko $50,000 (2)
Salary Remaining : $0
Jake McCabe $50,000 (2)
Salary Remaining : $0
Nicholas Walters $50,000 (1)
Salary Remaining : $0
Nick Mattson $50,000 (1)
Salary Remaining : $0
Calle Andersson $50,000 (1)
Salary Remaining : $0
Artur Gavrus $50,000 (1)
Salary Remaining : $0
Garret Sparks $30,000 (1)
Salary Remaining : $0
Brody Sutter $25,000 (1)
Salary Remaining : $0
Patrick Sieloff $25,000 (2)
Salary Remaining : $0
Tanner Richard $25,000 (2)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 10 : $1,450,000
Year 11 : $825,000
Year 12 : $280,000
Year 13 : $160,000
Salary Average Commitment
Year 10 : $1,385,000
Year 11 : $705,000
Year 12 : $225,000
Year 13 : $115,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameOhio State Arena
Level 1: 6000 - $95 - 4,531 - 75.52%
Level 2: 5000 - $60 - 3,739 - 74.78%
Level 3: 2000 - $35 - 1,884 - 94.19%
Level 4: 4000 - $25 - 3,799 - 94.96%
Luxury : 1000 - $190 - 679 - 67.87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,430 - 71.50%
Farm Level 2: 1000 - $20 - 714 - 71.40%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,631 - 81.28%
Average Income per Game$1,086,357
Year to Date Revenue$43,454,264
Farm
Home Games Left0
Average Attendance - %2,144 - 71.47%
Average Income per Game$75,052
Year to Date Revenue$3,002,097

Expense

Pro Players Total Salaries$37,345,000
Farm Players Total Salaries$2,085,000
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,438,792
Farm Year To Date Expenses$2,363,918
Pro Salary Cap To Date$38,868,271
Farm Salary Cap To Date$1,762,043

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$197,252
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,425
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$38,868,271
Estimate Under Maximum Salary Cap of $49,139,509$10,271,238
Estimate Over Minimum Salary Cap of $24,000,000 $14,868,271
Current Bank Account$4,139,509
Projected Bank Account$4,139,509

Pro Players Salaries

Martin Havlat $4,750,000 (2)
-Salary Remaining : $0
Rick DiPietro $4,000,000 (1)
-Salary Remaining : $0
Branislav Mezei $3,000,000 (4)
-Salary Remaining : $0
David Booth $3,000,000 (2)
-Salary Remaining : $0
Ryan O'Byrne $2,150,000 (2)
-Salary Remaining : $0
Mike York $2,000,000 (2)
-Salary Remaining : $0
Peter Worrell $2,000,000 (1)
-Salary Remaining : $0
Mike Lundin $1,950,000 (1)
-Salary Remaining : $0
Jan Bulis $1,500,000 (1)
-Salary Remaining : $0
Tim Ramholt $1,300,000 (2)
-Salary Remaining : $0
Peter Mueller $1,300,000 (2)
-Salary Remaining : $0
Jeff Taffe $1,100,000 (1)
-Salary Remaining : $0
A.J Thelen $1,100,000 (3)
-Salary Remaining : $0
Keith Kinkaid $1,100,000 (2)
-Salary Remaining : $0
Torey Krug $1,000,000 (3)
-Salary Remaining : $0
Andreas Nodl $995,000 (1)
-Salary Remaining : $0
Patrick O'Sullivan $975,000 (1)
-Salary Remaining : $0
Dave Steckel $900,000 (1)
-Salary Remaining : $0
Kevin Porter $800,000 (1)
-Salary Remaining : $0
Mike Brown $800,000 (2)
-Salary Remaining : $0
François Beauchemin $625,000 (1)
-Salary Remaining : $0
Antti Miettinen $500,000 (1)
-Salary Remaining : $0
Mike Commodore $500,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 10 : $37,345,000
Year 11 : $22,200,000
Year 12 : $5,100,000
Year 13 : $1,500,000
Salary Average Commitment
Year 10 : $37,145,000
Year 11 : $20,900,000
Year 12 : $5,000,000
Year 13 : $3,000,000
Salary Cap with 1 Way Contract
Year 10 : $37,345,000
Year 11 : $21,500,000
Year 12 : $5,100,000
Year 13 : $3,000,000

Farm Players Salaries

Mark Stone $700,000 (2)
Salary Remaining : $0
Marek Schwarz $97,500 (1)
Salary Remaining : $0
Zenon Konopka $92,500 (2)
Salary Remaining : $0
Ryan Wilson $85,000 (3)
Salary Remaining : $0
Fedor Fedorov $80,000 (1)
Salary Remaining : $0
Evgeny Kuznetsov $80,000 (3)
Salary Remaining : $0
Matt Calvert $80,000 (3)
Salary Remaining : $0
Christian Hanson $75,000 (2)
Salary Remaining : $0
Andrew Gordon $70,000 (2)
Salary Remaining : $0
Timothy Kunes $70,000 (2)
Salary Remaining : $0
Alex Petrovic $65,000 (2)
Salary Remaining : $0
Anthony Bitetto $60,000 (3)
Salary Remaining : $0
Emerson Etem $60,000 (4)
Salary Remaining : $0
Andrei Vasilevskiy $50,000 (2)
Salary Remaining : $0
Scott Glennie $50,000 (1)
Salary Remaining : $0
Austin Watson $45,000 (2)
Salary Remaining : $0
Jared Knight $40,000 (2)
Salary Remaining : $0
Aaron Ness $30,000 (2)
Salary Remaining : $0
Tyler Randell $30,000 (1)
Salary Remaining : $0
Phil McRae $30,000 (1)
Salary Remaining : $0
Justin Florek $30,000 (1)
Salary Remaining : $0
Riley Barber $30,000 (2)
Salary Remaining : $0
David Kolomatis $30,000 (2)
Salary Remaining : $0
Vince Hinostroza $30,000 (2)
Salary Remaining : $0
Robbie Russo $25,000 (1)
Salary Remaining : $0
Phoenix Copley $25,000 (1)
Salary Remaining : $0
Robert Baillargeon $25,000 (2)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 10 : $2,085,000
Year 11 : $1,205,000
Year 12 : $400,000
Year 13 : $80,000
Salary Average Commitment
Year 10 : $2,080,000
Year 11 : $1,087,500
Year 12 : $365,000
Year 13 : $60,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotttrade center
Level 1: 6000 - $89 - 5,683 - 94.72%
Level 2: 5000 - $57 - 4,326 - 86.52%
Level 3: 2000 - $35 - 1,906 - 95.31%
Level 4: 4000 - $24 - 3,800 - 95.00%
Luxury : 1000 - $174 - 736 - 73.62%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,484 - 74.19%
Farm Level 2: 1000 - $20 - 735 - 73.46%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,452 - 91.40%
Average Income per Game$1,194,163
Year to Date Revenue$47,766,514
Farm
Home Games Left0
Average Attendance - %2,218 - 73.95%
Average Income per Game$77,748
Year to Date Revenue$3,109,932

Expense

Pro Players Total Salaries$42,225,000
Farm Players Total Salaries$1,680,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$1,485
Pro Year To Date Expenses$44,692,853
Farm Year To Date Expenses$1,991,531
Pro Salary Cap To Date$42,614,382
Farm Salary Cap To Date$1,570,537

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$217,946
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,400
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$42,614,382
Estimate Under Maximum Salary Cap of $84,591,885$41,977,503
Estimate Over Minimum Salary Cap of $24,000,000 $18,614,382
Current Bank Account$39,591,885
Projected Bank Account$39,591,885

Pro Players Salaries

Jason Pominville $5,250,000 (2)
-Salary Remaining : $0
Alex Pietrangelo $4,200,000 (1)
-Salary Remaining : $0
Carey Price $4,000,000 (2)
-Salary Remaining : $0
Travis Zajac $3,350,000 (1)
-Salary Remaining : $0
Derek Boogaard $2,900,000 (1)
-Salary Remaining : $0
Nicklas Backstrom $2,850,000 (1)
-Salary Remaining : $0
Bryce Lampman $2,500,000 (2)
-Salary Remaining : $0
David Perron (Out of Payroll) $2,250,000 (2)
-Salary Remaining : $0
Milan Michalek $2,000,000 (1)
-Salary Remaining : $0
B.J. Crombeen $1,800,000 (2)
-Salary Remaining : $0
Jake Gardiner $1,750,000 (1)
-Salary Remaining : $0
Sergei Shirokov $1,750,000 (2)
-Salary Remaining : $0
Victor Hedman $1,500,000 (3)
-Salary Remaining : $0
Tomas Plekanec $1,200,000 (2)
-Salary Remaining : $0
Patrick Kaleta $1,150,000 (2)
-Salary Remaining : $0
Christian Ehrhoff $1,100,000 (3)
-Salary Remaining : $0
Logan Couture $1,025,000 (1)
-Salary Remaining : $0
Marcel Hossa $1,000,000 (1)
-Salary Remaining : $0
Linus Omark $850,000 (2)
-Salary Remaining : $0
Ray Emery $750,000 (2)
-Salary Remaining : $0
Yann Sauvé $700,000 (1)
-Salary Remaining : $0
Rickard Wallin $600,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 10 : $44,475,000
Year 11 : $24,500,000
Year 12 : $3,000,000
Year 13 : $0
Salary Average Commitment
Year 10 : $37,775,000
Year 11 : $20,850,000
Year 12 : $2,100,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $44,475,000
Year 11 : $24,100,000
Year 12 : $2,600,000
Year 13 : $0

Farm Players Salaries

Corey Crawford $97,500 (1)
Salary Remaining : $0
Nick Leddy $90,000 (3)
Salary Remaining : $0
Nick Bjugstad $90,000 (2)
Salary Remaining : $0
Jason Akeson $80,000 (3)
Salary Remaining : $0
Melker Karlsson $80,000 (3)
Salary Remaining : $0
Matt Halischuk $80,000 (2)
Salary Remaining : $0
Patrick Wey $77,500 (2)
Salary Remaining : $0
Martin Marincin $75,000 (2)
Salary Remaining : $0
Andrew Campbell $75,000 (2)
Salary Remaining : $0
Jason Zucker $70,000 (3)
Salary Remaining : $0
Brock Trotter $68,000 (1)
Salary Remaining : $0
Slava Voynov $67,000 (1)
Salary Remaining : $0
Brandon Gormley $65,000 (4)
Salary Remaining : $0
Lauri Tukonen $60,000 (1)
Salary Remaining : $0
Drew Shore $60,000 (1)
Salary Remaining : $0
Nicolas Deslauriers $60,000 (2)
Salary Remaining : $0
Petr Straka $55,000 (3)
Salary Remaining : $0
Sergey Kalinin $50,000 (1)
Salary Remaining : $0
Joonas Korpisalo $50,000 (2)
Salary Remaining : $0
Teemu Hartikainen $50,000 (2)
Salary Remaining : $0
Matt Taormina $50,000 (1)
Salary Remaining : $0
Ty Rattie $50,000 (1)
Salary Remaining : $0
Andy Andreoff $50,000 (1)
Salary Remaining : $0
Filip Forsberg $50,000 (2)
Salary Remaining : $0
Joey Laleggia $30,000 (1)
Salary Remaining : $0
Jack Campbell $25,000 (1)
Salary Remaining : $0
T.J. Tynan $25,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 10 : $1,680,000
Year 11 : $1,202,500
Year 12 : $560,000
Year 13 : $110,000
Salary Average Commitment
Year 10 : $1,615,000
Year 11 : $1,010,000
Year 12 : $430,000
Year 13 : $65,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 6000 - $104 - 4,154 - 69.23%
Level 2: 5000 - $64 - 3,572 - 71.43%
Level 3: 2000 - $34 - 1,908 - 95.42%
Level 4: 4000 - $24 - 3,795 - 94.87%
Luxury : 1000 - $194 - 679 - 67.89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,474 - 73.70%
Farm Level 2: 1000 - $20 - 741 - 74.08%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,107 - 78.37%
Average Income per Game$1,090,439
Year to Date Revenue$43,617,572
Farm
Home Games Left0
Average Attendance - %2,215 - 73.83%
Average Income per Game$77,463
Year to Date Revenue$3,098,529

Expense

Pro Players Total Salaries$44,540,000
Farm Players Total Salaries$1,496,500
Coaches Total Salaries$1,150,000
Luxury Taxe Total$18,845,644
Pro Year To Date Expenses$45,386,350
Farm Year To Date Expenses$1,853,591
Pro Salary Cap To Date$44,220,741
Farm Salary Cap To Date$1,530,173

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$224,703
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,982
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$44,220,741
Estimate Under Maximum Salary Cap of $56,704,161$12,483,420
Estimate Over Minimum Salary Cap of $24,000,000 $20,220,741
Current Bank Account$11,704,161
Projected Bank Account$11,704,161

Pro Players Salaries

Wojtek Wolski $6,500,000 (4)
-Salary Remaining : $0
Henrik Sedin $6,000,000 (2)
-Salary Remaining : $0
Jason Demers $4,000,000 (3)
-Salary Remaining : $0
Nathan Horton $3,000,000 (1)
-Salary Remaining : $0
Victor Oreskovich $3,000,000 (3)
-Salary Remaining : $0
Andrew Alberts $3,000,000 (1)
-Salary Remaining : $0
Kevin Bieksa $3,000,000 (3)
-Salary Remaining : $0
Shane O'Brien $2,300,000 (1)
-Salary Remaining : $0
Dave Bolland $1,500,000 (1)
-Salary Remaining : $0
Rene Bourque $1,500,000 (4)
-Salary Remaining : $0
Craig Anderson $1,500,000 (2)
-Salary Remaining : $0
Nate Prosser $1,400,000 (2)
-Salary Remaining : $0
Viktor Stalberg $1,250,000 (2)
-Salary Remaining : $0
Kevin Poulin $1,000,000 (1)
-Salary Remaining : $0
Nikolai Zherdev $1,000,000 (1)
-Salary Remaining : $0
Cam Fowler $1,000,000 (4)
-Salary Remaining : $0
Mike Fisher $990,000 (1)
-Salary Remaining : $0
Zack Hamill $950,000 (2)
-Salary Remaining : $0
Kris Chucko $850,000 (1)
-Salary Remaining : $0
Nick Foligno $800,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 10 : $44,540,000
Year 11 : $28,450,000
Year 12 : $18,650,000
Year 13 : $9,500,000
Salary Average Commitment
Year 10 : $42,690,000
Year 11 : $30,100,000
Year 12 : $19,000,000
Year 13 : $9,000,000
Salary Cap with 1 Way Contract
Year 10 : $44,540,000
Year 11 : $30,100,000
Year 12 : $19,000,000
Year 13 : $9,000,000

Farm Players Salaries

Robbie Earl $99,000 (2)
Salary Remaining : $0
Nick Schultz $95,000 (1)
Salary Remaining : $0
Tanner Glass $85,000 (1)
Salary Remaining : $0
Luke Adam $80,000 (2)
Salary Remaining : $0
David Rundblad $80,000 (3)
Salary Remaining : $0
Niklas Svedberg $70,000 (2)
Salary Remaining : $0
Casey Cizikas $70,000 (2)
Salary Remaining : $0
Mattias Tedenby $70,000 (2)
Salary Remaining : $0
Adam McQuaid $65,000 (1)
Salary Remaining : $0
David Laliberté $65,000 (1)
Salary Remaining : $0
Patrick Wiercioch $55,000 (2)
Salary Remaining : $0
Stefan Elliott $55,000 (3)
Salary Remaining : $0
Miikka Salomaki $50,000 (1)
Salary Remaining : $0
Mark McNeill $50,000 (1)
Salary Remaining : $0
Louis Domingue $50,000 (2)
Salary Remaining : $0
Radek Faksa $50,000 (2)
Salary Remaining : $0
Dan Bertram $50,000 (2)
Salary Remaining : $0
Damon Severson $50,000 (2)
Salary Remaining : $0
Trevor Van Riemsdyk $50,000 (2)
Salary Remaining : $0
Colton Gillies $47,500 (1)
Salary Remaining : $0
Carter Ashton $40,000 (1)
Salary Remaining : $0
Mark Jankowski $30,000 (2)
Salary Remaining : $0
Dylan DeMelo $30,000 (1)
Salary Remaining : $0
Jordan Schmaltz $30,000 (2)
Salary Remaining : $0
Oscar Sundqvist $30,000 (2)
Salary Remaining : $0
Garret Ross $25,000 (2)
Salary Remaining : $0
Erik Nystrom $25,000 (2)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 10 : $1,496,500
Year 11 : $1,086,500
Year 12 : $160,000
Year 13 : $0
Salary Average Commitment
Year 10 : $1,411,500
Year 11 : $929,000
Year 12 : $110,000
Year 13 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $88 - 5,758 - 95.97%
Level 2: 5000 - $55 - 4,808 - 96.17%
Level 3: 2000 - $36 - 1,945 - 97.24%
Level 4: 4000 - $27 - 3,862 - 96.55%
Luxury : 1000 - $155 - 945 - 94.52%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,496 - 74.80%
Farm Level 2: 1000 - $20 - 738 - 73.81%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,318 - 96.21%
Average Income per Game$1,258,027
Year to Date Revenue$50,321,080
Farm
Home Games Left0
Average Attendance - %2,234 - 74.47%
Average Income per Game$78,332
Year to Date Revenue$3,133,263

Expense

Pro Players Total Salaries$44,425,000
Farm Players Total Salaries$2,312,600
Coaches Total Salaries$2,050,000
Luxury Taxe Total$379,335
Pro Year To Date Expenses$45,391,422
Farm Year To Date Expenses$2,812,992
Pro Salary Cap To Date$43,491,649
Farm Salary Cap To Date$2,004,374

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$226,114
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,563
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$43,491,649
Estimate Under Maximum Salary Cap of $58,383,374$14,891,725
Estimate Over Minimum Salary Cap of $24,000,000 $19,491,649
Current Bank Account$13,383,374
Projected Bank Account$13,383,374

Pro Players Salaries

Jason Spezza $6,750,000 (2)
-Salary Remaining : $0
Sidney Crosby $6,000,000 (3)
-Salary Remaining : $0
Patrick Sharp $4,800,000 (2)
-Salary Remaining : $0
Joe Pavelski $4,000,000 (2)
-Salary Remaining : $0
Vitaly Vishnevsky $2,500,000 (3)
-Salary Remaining : $0
Dennis Wideman $2,500,000 (1)
-Salary Remaining : $0
Jonathan Bernier $2,500,000 (1)
-Salary Remaining : $0
Luke Schenn $2,500,000 (1)
-Salary Remaining : $0
Greg Stewart $1,750,000 (3)
-Salary Remaining : $0
Dustin Boyd $1,500,000 (2)
-Salary Remaining : $0
David Jones $1,400,000 (1)
-Salary Remaining : $0
Adam Pardy $1,250,000 (1)
-Salary Remaining : $0
Wes O'Neill $1,100,000 (1)
-Salary Remaining : $0
Cal Clutterbuck (Out of Payroll) $900,000 (1)
-Salary Remaining : $0
Karl Alzner $900,000 (1)
-Salary Remaining : $0
Brett Maclean $750,000 (1)
-Salary Remaining : $0
Tyler Pitlick $700,000 (4)
-Salary Remaining : $0
Evgeny Dadonov $625,000 (1)
-Salary Remaining : $0
Ladislav Nagy $500,000 (1)
-Salary Remaining : $0
Andrew Ebbett $500,000 (1)
-Salary Remaining : $0
Marcel Goc $500,000 (2)
-Salary Remaining : $0
Mikael Tellqvist $500,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 10 : $44,425,000
Year 11 : $30,050,000
Year 12 : $11,200,000
Year 13 : $1,100,000
Salary Average Commitment
Year 10 : $38,500,000
Year 11 : $26,100,000
Year 12 : $10,950,000
Year 13 : $700,000
Salary Cap with 1 Way Contract
Year 10 : $44,425,000
Year 11 : $28,500,000
Year 12 : $10,950,000
Year 13 : $700,000

Farm Players Salaries

Nick Spaling $725,000 (1)
Salary Remaining : $0
Dustin Kohn $95,000 (2)
Salary Remaining : $0
David Desharnais $95,000 (1)
Salary Remaining : $0
Stu Bickel $90,000 (1)
Salary Remaining : $0
Brock Nelson $90,000 (4)
Salary Remaining : $0
Lars Eller $90,000 (1)
Salary Remaining : $0
Allen York $85,000 (2)
Salary Remaining : $0
James Sheppard $75,000 (1)
Salary Remaining : $0
Marek Zagrapan $70,000 (2)
Salary Remaining : $0
Jordan Caron $68,000 (3)
Salary Remaining : $0
Danny Kristo $67,500 (1)
Salary Remaining : $0
Joni Ortio $66,600 (2)
Salary Remaining : $0
Darcy Kuemper $65,000 (2)
Salary Remaining : $0
Peter Holland $60,000 (2)
Salary Remaining : $0
Bryan Bickell $60,000 (3)
Salary Remaining : $0
Philip Larsen $58,000 (1)
Salary Remaining : $0
Corey Trivino $57,500 (2)
Salary Remaining : $0
Jiri Sekac $50,000 (1)
Salary Remaining : $0
Jordan Szwarz $50,000 (3)
Salary Remaining : $0
Barclay Goodrow $50,000 (1)
Salary Remaining : $0
Nikita Nesterov $50,000 (1)
Salary Remaining : $0
Charles Hudon $50,000 (2)
Salary Remaining : $0
Sean Maguire $30,000 (1)
Salary Remaining : $0
Viktor Loov $30,000 (2)
Salary Remaining : $0
Andrey Pedan $30,000 (1)
Salary Remaining : $0
Mike Reilly $30,000 (1)
Salary Remaining : $0
David Musil $25,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 10 : $2,312,600
Year 11 : $945,200
Year 12 : $347,500
Year 13 : $150,000
Salary Average Commitment
Year 10 : $2,141,600
Year 11 : $801,600
Year 12 : $255,000
Year 13 : $90,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameBudweiser Coliseum
Level 1: 6000 - $90 - 5,210 - 86.83%
Level 2: 5000 - $53 - 4,764 - 95.27%
Level 3: 2000 - $34 - 1,935 - 96.77%
Level 4: 4000 - $21 - 3,883 - 97.07%
Luxury : 1000 - $104 - 990 - 98.97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,421 - 71.04%
Farm Level 2: 1000 - $15 - 714 - 71.43%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,781 - 93.23%
Average Income per Game$1,126,240
Year to Date Revenue$45,049,596
Farm
Home Games Left0
Average Attendance - %2,135 - 71.17%
Average Income per Game$68,862
Year to Date Revenue$2,754,461

Expense

Pro Players Total Salaries$44,350,000
Farm Players Total Salaries$1,877,500
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,050,712
Farm Year To Date Expenses$2,870,058
Pro Salary Cap To Date$43,039,339
Farm Salary Cap To Date$1,845,308

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$227,475
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,388
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$43,039,339
Estimate Under Maximum Salary Cap of $52,348,002$9,308,663
Estimate Over Minimum Salary Cap of $24,000,000 $19,039,339
Current Bank Account$7,348,002
Projected Bank Account$7,348,002

Pro Players Salaries

Brad Boyes $5,000,000 (3)
-Salary Remaining : $0
Alex Goligoski $3,600,000 (2)
-Salary Remaining : $0
Nik Antropov $3,000,000 (4)
-Salary Remaining : $0
Matt Stajan $3,000,000 (1)
-Salary Remaining : $0
Ben Lovejoy $3,000,000 (1)
-Salary Remaining : $0
Michal Neuvirth $3,000,000 (1)
-Salary Remaining : $0
Clarke MacArthur $2,750,000 (2)
-Salary Remaining : $0
Mike Ribeiro $2,600,000 (2)
-Salary Remaining : $0
Jamie McBain $2,000,000 (4)
-Salary Remaining : $0
Chris Higgins $2,000,000 (1)
-Salary Remaining : $0
Sami Lepisto $2,000,000 (2)
-Salary Remaining : $0
Maxim Lapierre $1,700,000 (2)
-Salary Remaining : $0
Jiri Hudler $1,500,000 (2)
-Salary Remaining : $0
Peter Prucha $1,250,000 (2)
-Salary Remaining : $0
Ryan Hollweg $1,250,000 (1)
-Salary Remaining : $0
Shaone Morrisonn $1,250,000 (1)
-Salary Remaining : $0
Karri Ramo $950,000 (2)
-Salary Remaining : $0
Stefan Ruzicka $950,000 (2)
-Salary Remaining : $0
Martins Karsums $950,000 (4)
-Salary Remaining : $0
Darren Helm $900,000 (2)
-Salary Remaining : $0
Jordan LaVallee $850,000 (1)
-Salary Remaining : $0
Danny DeKeiser $850,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 10 : $44,350,000
Year 11 : $32,500,000
Year 12 : $12,500,000
Year 13 : $9,350,000
Salary Average Commitment
Year 10 : $37,550,000
Year 11 : $25,450,000
Year 12 : $8,450,000
Year 13 : $5,950,000
Salary Cap with 1 Way Contract
Year 10 : $44,350,000
Year 11 : $30,000,000
Year 12 : $10,950,000
Year 13 : $5,950,000

Farm Players Salaries

Jack Skille $95,000 (4)
Salary Remaining : $0
Erik Condra $90,000 (4)
Salary Remaining : $0
Jonathan Blum $82,500 (1)
Salary Remaining : $0
Mike Sauer $80,000 (2)
Salary Remaining : $0
Ryan Bayda $80,000 (1)
Salary Remaining : $0
Bobby Butler $75,000 (3)
Salary Remaining : $0
Cameron Schilling $70,000 (1)
Salary Remaining : $0
Frazer Mclaren $65,000 (1)
Salary Remaining : $0
Corban Knight $60,000 (3)
Salary Remaining : $0
Alex Hutchings $60,000 (2)
Salary Remaining : $0
Robert Bortuzzo $60,000 (1)
Salary Remaining : $0
Josh Beaulieu $60,000 (1)
Salary Remaining : $0
Seth Helgeson $60,000 (3)
Salary Remaining : $0
Taylor Aronson $60,000 (2)
Salary Remaining : $0
Nicolas Blanchard $60,000 (1)
Salary Remaining : $0
Jussi Rynnas $60,000 (1)
Salary Remaining : $0
Nick Pryor $60,000 (1)
Salary Remaining : $0
Billy Sweat $60,000 (3)
Salary Remaining : $0
Joe Cannata $60,000 (2)
Salary Remaining : $0
Ryan Russell $60,000 (2)
Salary Remaining : $0
Olivier Roy $60,000 (1)
Salary Remaining : $0
Brandon McMillan $60,000 (4)
Salary Remaining : $0
Andrej Nestrasil $55,000 (4)
Salary Remaining : $0
Dmitri Orlov $55,000 (3)
Salary Remaining : $0
Mikko Lehtonen $50,000 (1)
Salary Remaining : $0
Aaron Palushaj $45,000 (1)
Salary Remaining : $0
Colton Sceviour $40,000 (1)
Salary Remaining : $0
Taylor Leier $30,000 (2)
Salary Remaining : $0
Derek Forbort $25,000 (1)
Salary Remaining : $0
Mitchell Moroz $25,000 (2)
Salary Remaining : $0
Ryan Olsen $25,000 (2)
Salary Remaining : $0
Jake Paterson $25,000 (2)
Salary Remaining : $0
Thomas DiPauli $25,000 (2)
Salary Remaining : $0
Total Farm Players33
Salary Commitment
Year 10 : $1,877,500
Year 11 : $1,225,000
Year 12 : $800,000
Year 13 : $375,000
Salary Average Commitment
Year 10 : $1,817,500
Year 11 : $1,055,000
Year 12 : $605,000
Year 13 : $300,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $82 - 5,837 - 97.28%
Level 2: 5000 - $47 - 4,939 - 98.77%
Level 3: 2000 - $32 - 1,960 - 97.98%
Level 4: 4000 - $21 - 3,938 - 98.46%
Luxury : 1000 - $168 - 815 - 81.49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,475 - 73.77%
Farm Level 2: 1000 - $20 - 740 - 74.01%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,488 - 97.16%
Average Income per Game$1,141,980
Year to Date Revenue$45,679,213
Farm
Home Games Left0
Average Attendance - %2,216 - 73.85%
Average Income per Game$77,513
Year to Date Revenue$3,100,503

Expense

Pro Players Total Salaries$40,040,000
Farm Players Total Salaries$3,685,000
Coaches Total Salaries$1,900,000
Luxury Taxe Total$12,881,712
Pro Year To Date Expenses$40,852,025
Farm Year To Date Expenses$2,493,118
Pro Salary Cap To Date$39,212,910
Farm Salary Cap To Date$1,966,728

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$201,931
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,675
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$39,212,910
Estimate Under Maximum Salary Cap of $49,082,465$9,869,555
Estimate Over Minimum Salary Cap of $24,000,000 $15,212,910
Current Bank Account$4,082,465
Projected Bank Account$4,082,465

Pro Players Salaries

Joe Thornton $7,500,000 (3)
-Salary Remaining : $0
Alexei Morozov $3,000,000 (1)
-Salary Remaining : $0
Roberto Luongo $3,000,000 (1)
-Salary Remaining : $0
Ryan Getzlaf $2,750,000 (2)
-Salary Remaining : $0
Paul Martin $2,400,000 (2)
-Salary Remaining : $0
Lasse Kukkonen $1,800,000 (1)
-Salary Remaining : $0
Josef Vasicek $1,750,000 (1)
-Salary Remaining : $0
Miika Kiprusoff $1,750,000 (1)
-Salary Remaining : $0
Blake Wheeler $1,700,000 (1)
-Salary Remaining : $0
Erik Karlsson $1,500,000 (4)
-Salary Remaining : $0
Shane Doan $1,350,000 (1)
-Salary Remaining : $0
Darroll Powe $1,200,000 (2)
-Salary Remaining : $0
Stephane Robidas $1,100,000 (1)
-Salary Remaining : $0
T.J. Oshie $1,000,000 (3)
-Salary Remaining : $0
Tuomo Ruutu $1,000,000 (1)
-Salary Remaining : $0
Jamie Benn $1,000,000 (4)
-Salary Remaining : $0
Eric Fehr $950,000 (1)
-Salary Remaining : $0
Matt Irwin $900,000 (1)
-Salary Remaining : $0
Wayne Simmonds (Out of Payroll) $850,000 (1)
-Salary Remaining : $0
Brian Boyle $790,000 (2)
-Salary Remaining : $0
Gabriel Landeskog $750,000 (1)
-Salary Remaining : $0
Matt Carle $750,000 (1)
-Salary Remaining : $0
Chris Kunitz $650,000 (1)
-Salary Remaining : $0
Keith Yandle $600,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 10 : $40,040,000
Year 11 : $21,200,000
Year 12 : $13,200,000
Year 13 : $5,500,000
Salary Average Commitment
Year 10 : $39,640,000
Year 11 : $16,440,000
Year 12 : $9,500,000
Year 13 : $2,500,000
Salary Cap with 1 Way Contract
Year 10 : $40,040,000
Year 11 : $18,140,000
Year 12 : $11,000,000
Year 13 : $2,500,000

Farm Players Salaries

Jay Beagle $1,100,000 (1)
Salary Remaining : $0
Ondrej Palat $750,000 (1)
Salary Remaining : $0
Dougie Hamilton $750,000 (1)
Salary Remaining : $0
Jake Allen $100,000 (4)
Salary Remaining : $0
Adam Hall $80,000 (1)
Salary Remaining : $0
Ryan Nugent-Hopkins $75,000 (1)
Salary Remaining : $0
Joey Ryan $57,500 (3)
Salary Remaining : $0
Michael Stone $55,000 (2)
Salary Remaining : $0
Zach Redmond $52,500 (2)
Salary Remaining : $0
Scott Parse $50,000 (2)
Salary Remaining : $0
Connor Hellebyuk $50,000 (2)
Salary Remaining : $0
Mikko Vainonen $50,000 (1)
Salary Remaining : $0
Dany Roussin $45,000 (4)
Salary Remaining : $0
Mike Hoffman $45,000 (2)
Salary Remaining : $0
David Fischer (Out of Payroll) $45,000 (2)
Salary Remaining : $0
Devan Dubnyk $40,000 (2)
Salary Remaining : $0
Daultan Leveillé $40,000 (3)
Salary Remaining : $0
David Wolf $30,000 (2)
Salary Remaining : $0
Austin Wuthrich $30,000 (2)
Salary Remaining : $0
Gianluca Curcuruto $30,000 (4)
Salary Remaining : $0
Jamie McGinn $30,000 (1)
Salary Remaining : $0
Jared Staal $27,500 (3)
Salary Remaining : $0
Niklas Treutle $27,500 (3)
Salary Remaining : $0
Thomas Spelling $25,000 (2)
Salary Remaining : $0
Nikolay Prokhorkin $25,000 (2)
Salary Remaining : $0
Peter Andersson $25,000 (2)
Salary Remaining : $0
Joe Labate $25,000 (1)
Salary Remaining : $0
Zach Stepan $25,000 (2)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 10 : $3,685,000
Year 11 : $850,000
Year 12 : $388,000
Year 13 : $250,000
Salary Average Commitment
Year 10 : $2,940,000
Year 11 : $815,000
Year 12 : $327,500
Year 13 : $175,000

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pack Center
Level 1: 6000 - $90 - 5,768 - 96.13%
Level 2: 5000 - $53 - 4,806 - 96.12%
Level 3: 2000 - $37 - 1,907 - 95.37%
Level 4: 4000 - $26 - 3,790 - 94.74%
Luxury : 1000 - $163 - 961 - 96.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,503 - 75.13%
Farm Level 2: 1000 - $12 - 744 - 74.36%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,231 - 95.73%
Average Income per Game$1,264,464
Year to Date Revenue$50,578,579
Farm
Home Games Left0
Average Attendance - %2,246 - 74.87%
Average Income per Game$48,813
Year to Date Revenue$1,952,519

Expense

Pro Players Total Salaries$45,050,000
Farm Players Total Salaries$2,295,000
Coaches Total Salaries$2,750,000
Luxury Taxe Total$176,960
Pro Year To Date Expenses$45,925,896
Farm Year To Date Expenses$2,322,175
Pro Salary Cap To Date$43,666,001
Farm Salary Cap To Date$1,556,425

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$232,921
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,225
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$43,666,001
Estimate Under Maximum Salary Cap of $57,560,957$13,894,956
Estimate Over Minimum Salary Cap of $24,000,000 $19,666,001
Current Bank Account$12,560,957
Projected Bank Account$12,560,957

Pro Players Salaries

Jarome Iginla $5,250,000 (2)
-Salary Remaining : $0
Zach Parise $5,250,000 (2)
-Salary Remaining : $0
Marian Gaborik $4,500,000 (4)
-Salary Remaining : $0
Brad Richards $4,250,000 (2)
-Salary Remaining : $0
Kristopher Letang $3,750,000 (3)
-Salary Remaining : $0
Cam Ward $3,000,000 (1)
-Salary Remaining : $0
Tyler Ennis $2,500,000 (2)
-Salary Remaining : $0
Josh Gorges $2,500,000 (2)
-Salary Remaining : $0
Greg Zanon $2,000,000 (2)
-Salary Remaining : $0
Chris Stewart $1,500,000 (1)
-Salary Remaining : $0
Maxim Talbot $1,200,000 (2)
-Salary Remaining : $0
Martin Samuelsson $1,000,000 (2)
-Salary Remaining : $0
Brooks Laich $1,000,000 (1)
-Salary Remaining : $0
Nazem Kadri $1,000,000 (2)
-Salary Remaining : $0
Enver Lisin $950,000 (1)
-Salary Remaining : $0
Maxime Daigneault $950,000 (2)
-Salary Remaining : $0
Michael Del Zotto $925,000 (1)
-Salary Remaining : $0
Matt Niskanen $900,000 (1)
-Salary Remaining : $0
Thomas Hickey $900,000 (3)
-Salary Remaining : $0
Anton Stralman $875,000 (1)
-Salary Remaining : $0
Mark Bell $850,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 10 : $45,050,000
Year 11 : $36,150,000
Year 12 : $10,000,000
Year 13 : $4,000,000
Salary Average Commitment
Year 10 : $41,550,000
Year 11 : $32,100,000
Year 12 : $8,900,000
Year 13 : $4,500,000
Salary Cap with 1 Way Contract
Year 10 : $45,050,000
Year 11 : $35,050,000
Year 12 : $9,150,000
Year 13 : $4,500,000

Farm Players Salaries

Chris Neil $900,000 (1)
Salary Remaining : $0
Anders Lindback $97,500 (1)
Salary Remaining : $0
Nick Bonino $85,000 (2)
Salary Remaining : $0
Matt Donovan $80,000 (2)
Salary Remaining : $0
Jonathan Tremblay $70,000 (1)
Salary Remaining : $0
Matt Beleskey $70,000 (2)
Salary Remaining : $0
Maxime Macenauer $70,000 (1)
Salary Remaining : $0
Drayson Bowman $70,000 (2)
Salary Remaining : $0
Benn Ferriero $65,000 (1)
Salary Remaining : $0
Calvin Pickard $60,000 (2)
Salary Remaining : $0
Logan Shaw $50,000 (1)
Salary Remaining : $0
Darren Dietz $50,000 (1)
Salary Remaining : $0
Ben Hutton $50,000 (2)
Salary Remaining : $0
Reid Boucher $50,000 (1)
Salary Remaining : $0
Nick Shore $50,000 (1)
Salary Remaining : $0
Joonas Donskoi $50,000 (1)
Salary Remaining : $0
Anton Lander $50,000 (3)
Salary Remaining : $0
Derek Dorsett $50,000 (1)
Salary Remaining : $0
Eric Tangradi $50,000 (1)
Salary Remaining : $0
Sven Baertschi $50,000 (1)
Salary Remaining : $0
Cody Goloubef $47,500 (2)
Salary Remaining : $0
Cade Fairchild $45,000 (1)
Salary Remaining : $0
Christoph Bertschy $30,000 (2)
Salary Remaining : $0
Adam Lowry $30,000 (1)
Salary Remaining : $0
Dalton Thrower $25,000 (2)
Salary Remaining : $0
Mario Lucia $25,000 (1)
Salary Remaining : $0
Marek Langhamer $25,000 (2)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 10 : $2,295,000
Year 11 : $655,000
Year 12 : $70,000
Year 13 : $0
Salary Average Commitment
Year 10 : $1,985,000
Year 11 : $550,000
Year 12 : $45,000
Year 13 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe prudential Center
Level 1: 6000 - $90 - 5,706 - 95.10%
Level 2: 5000 - $57 - 4,383 - 87.67%
Level 3: 2000 - $33 - 1,917 - 95.83%
Level 4: 4000 - $25 - 3,832 - 95.80%
Luxury : 1000 - $155 - 963 - 96.28%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,447 - 72.35%
Farm Level 2: 1000 - $20 - 735 - 73.52%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,801 - 93.34%
Average Income per Game$1,232,428
Year to Date Revenue$49,297,138
Farm
Home Games Left0
Average Attendance - %2,182 - 72.74%
Average Income per Game$76,211
Year to Date Revenue$3,048,444

Expense

Pro Players Total Salaries$44,400,000
Farm Players Total Salaries$1,752,500
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,920,778
Farm Year To Date Expenses$2,485,497
Pro Salary Cap To Date$39,589,593
Farm Salary Cap To Date$1,980,622

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$234,653
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,262
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$39,589,593
Estimate Under Maximum Salary Cap of $61,371,863$21,782,270
Estimate Over Minimum Salary Cap of $24,000,000 $15,589,593
Current Bank Account$16,371,863
Projected Bank Account$16,371,863

Pro Players Salaries

Martin St. Louis $5,000,000 (2)
-Salary Remaining : $0
Ryan Miller $4,600,000 (1)
-Salary Remaining : $0
Patrick Kane $4,000,000 (1)
-Salary Remaining : $0
Jonathan Toews $3,500,000 (3)
-Salary Remaining : $0
Matt Duchene $3,000,000 (1)
-Salary Remaining : $0
Taylor Hall $2,750,000 (4)
-Salary Remaining : $0
Mikko Koivu $2,750,000 (1)
-Salary Remaining : $0
Mike Komisarek $2,500,000 (2)
-Salary Remaining : $0
Kurt Sauer (Out of Payroll) $1,800,000 (2)
-Salary Remaining : $0
Jordan Eberle $1,750,000 (2)
-Salary Remaining : $0
Ryan Whitney $1,750,000 (2)
-Salary Remaining : $0
Dmitry Kulikov $1,500,000 (3)
-Salary Remaining : $0
Chris Kreider $1,500,000 (1)
-Salary Remaining : $0
Travis Hamonic $1,250,000 (2)
-Salary Remaining : $0
Anthony Stewart $1,100,000 (1)
-Salary Remaining : $0
Kyle Cumiskey $1,100,000 (1)
-Salary Remaining : $0
James Reimer $1,100,000 (1)
-Salary Remaining : $0
Erik Christensen $950,000 (1)
-Salary Remaining : $0
Kellan Lain $900,000 (1)
-Salary Remaining : $0
Tyler Cuma $850,000 (2)
-Salary Remaining : $0
Brandon Bollig $750,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 10 : $44,400,000
Year 11 : $23,300,000
Year 12 : $9,500,000
Year 13 : $4,250,000
Salary Average Commitment
Year 10 : $40,175,000
Year 11 : $20,950,000
Year 12 : $7,250,000
Year 13 : $2,750,000
Salary Cap with 1 Way Contract
Year 10 : $44,400,000
Year 11 : $22,650,000
Year 12 : $7,750,000
Year 13 : $2,750,000

Farm Players Salaries

Tyler Bozak $95,000 (1)
Salary Remaining : $0
Brandon Prust $95,000 (1)
Salary Remaining : $0
Mark Fraser $80,000 (1)
Salary Remaining : $0
Pavel Valentenko $75,000 (1)
Salary Remaining : $0
Craig Smith $75,000 (2)
Salary Remaining : $0
John Gibson $75,000 (1)
Salary Remaining : $0
Alexandre Burrows $72,500 (1)
Salary Remaining : $0
Brian Dumoulin $70,000 (3)
Salary Remaining : $0
Kyle Chipchura $70,000 (1)
Salary Remaining : $0
Taylor Beck $70,000 (1)
Salary Remaining : $0
Louis Leblanc $65,000 (1)
Salary Remaining : $0
Steve Quailer $65,000 (1)
Salary Remaining : $0
Borna Rendulic $60,000 (3)
Salary Remaining : $0
Tim Schaller $60,000 (2)
Salary Remaining : $0
Christian Thomas $60,000 (3)
Salary Remaining : $0
Jean-Francois Berube $60,000 (2)
Salary Remaining : $0
Andrew O'Brien $60,000 (3)
Salary Remaining : $0
Keith Seabrook $57,500 (1)
Salary Remaining : $0
Brandon Burlon $57,500 (2)
Salary Remaining : $0
Adam Clendening $50,000 (1)
Salary Remaining : $0
Marc-André Bourdon $50,000 (2)
Salary Remaining : $0
Carl Gunnarsson $50,000 (1)
Salary Remaining : $0
Jamie Oleksiak $50,000 (1)
Salary Remaining : $0
Brett Ritchie $50,000 (1)
Salary Remaining : $0
Matt Lindblad $50,000 (2)
Salary Remaining : $0
Linus Ullmark $30,000 (2)
Salary Remaining : $0
Eric Karlsson $25,000 (2)
Salary Remaining : $0
Daniel Zaar $25,000 (2)
Salary Remaining : $0
Gemel Smith $25,000 (2)
Salary Remaining : $0
Blake Coleman $25,000 (1)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 10 : $1,752,500
Year 11 : $815,000
Year 12 : $320,000
Year 13 : $0
Salary Average Commitment
Year 10 : $1,590,000
Year 11 : $660,000
Year 12 : $240,000
Year 13 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameMetal Center
Level 1: 6000 - $91 - 4,966 - 82.76%
Level 2: 5000 - $57 - 3,963 - 79.25%
Level 3: 2000 - $38 - 1,681 - 84.07%
Level 4: 4000 - $28 - 3,490 - 87.24%
Luxury : 1000 - $164 - 844 - 84.37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,481 - 74.04%
Farm Level 2: 1000 - $20 - 754 - 75.39%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,943 - 83.02%
Average Income per Game$1,127,590
Year to Date Revenue$45,103,612
Farm
Home Games Left0
Average Attendance - %2,235 - 74.49%
Average Income per Game$78,025
Year to Date Revenue$3,120,999

Expense

Pro Players Total Salaries$43,165,000
Farm Players Total Salaries$1,655,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,798,761
Farm Year To Date Expenses$2,427,900
Pro Salary Cap To Date$43,724,494
Farm Salary Cap To Date$1,604,082

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$223,589
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,275
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$43,724,494
Estimate Under Maximum Salary Cap of $71,730,004$28,005,510
Estimate Over Minimum Salary Cap of $24,000,000 $19,724,494
Current Bank Account$26,730,004
Projected Bank Account$26,730,004

Pro Players Salaries

Eric Staal $7,000,000 (4)
-Salary Remaining : $0
Alexander Semin $4,750,000 (1)
-Salary Remaining : $0
David Backes $4,200,000 (2)
-Salary Remaining : $0
Pekka Rinne $3,800,000 (3)
-Salary Remaining : $0
Erik Johnson $3,750,000 (1)
-Salary Remaining : $0
Steve Eminger $3,000,000 (3)
-Salary Remaining : $0
Jordin Tootoo $1,750,000 (1)
-Salary Remaining : $0
Patrik Berglund $1,700,000 (1)
-Salary Remaining : $0
Marcus Nilson $1,500,000 (1)
-Salary Remaining : $0
Brad Marchand $1,400,000 (2)
-Salary Remaining : $0
Derek Meech $1,400,000 (2)
-Salary Remaining : $0
Colin Wilson $1,300,000 (1)
-Salary Remaining : $0
Steve Regier $1,000,000 (2)
-Salary Remaining : $0
Ron Hainsey $1,000,000 (1)
-Salary Remaining : $0
Lubomir Visnovsky $1,000,000 (1)
-Salary Remaining : $0
Josh Harding $995,000 (1)
-Salary Remaining : $0
Mikhail Grabovski $995,000 (1)
-Salary Remaining : $0
Michel Ouellet $950,000 (1)
-Salary Remaining : $0
Sami Vatanen (Out of Payroll) $950,000 (2)
-Salary Remaining : $0
Brendan Mikkelson $850,000 (2)
-Salary Remaining : $0
Jonathan Ferland $825,000 (2)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 10 : $44,115,000
Year 11 : $25,125,000
Year 12 : $13,500,000
Year 13 : $5,500,000
Salary Average Commitment
Year 10 : $42,515,000
Year 11 : $23,725,000
Year 12 : $13,700,000
Year 13 : $7,000,000
Salary Cap with 1 Way Contract
Year 10 : $44,115,000
Year 11 : $24,425,000
Year 12 : $13,800,000
Year 13 : $7,000,000

Farm Players Salaries

Vladimir Sobotka $85,000 (1)
Salary Remaining : $0
Vladimir Zharkov $77,500 (2)
Salary Remaining : $0
Victor Rask $75,000 (1)
Salary Remaining : $0
David Savard $72,500 (2)
Salary Remaining : $0
Kyle Palmieri $70,000 (2)
Salary Remaining : $0
Colby Robak $70,000 (1)
Salary Remaining : $0
David Ullstrom $70,000 (2)
Salary Remaining : $0
Christian Folin $60,000 (3)
Salary Remaining : $0
Simon Danis-Pepin $60,000 (2)
Salary Remaining : $0
Ryan Spooner $60,000 (3)
Salary Remaining : $0
Cal O'Reilly $60,000 (1)
Salary Remaining : $0
Bryan Rust $60,000 (4)
Salary Remaining : $0
Mathieu Brodeur $60,000 (2)
Salary Remaining : $0
Anders Lee $52,500 (2)
Salary Remaining : $0
Luca Sbisa $50,000 (3)
Salary Remaining : $0
Esa Lindell $50,000 (2)
Salary Remaining : $0
Greg Pateryn $50,000 (2)
Salary Remaining : $0
Michael Hutchinson $50,000 (1)
Salary Remaining : $0
Matthew Nieto $50,000 (1)
Salary Remaining : $0
Matt Kassian $50,000 (2)
Salary Remaining : $0
Tanner Pearson $50,000 (2)
Salary Remaining : $0
Philip Varone $47,500 (1)
Salary Remaining : $0
Daniil Tarasov $40,000 (2)
Salary Remaining : $0
Chris Brown $40,000 (2)
Salary Remaining : $0
Joakim Nordstrom $40,000 (2)
Salary Remaining : $0
Tyler Shattock $40,000 (2)
Salary Remaining : $0
Christopher Gibson $30,000 (1)
Salary Remaining : $0
Frank Corrado $30,000 (1)
Salary Remaining : $0
Petteri Lindbohm $30,000 (2)
Salary Remaining : $0
Trevor Carrick $25,000 (2)
Salary Remaining : $0
Branden Troock $25,000 (2)
Salary Remaining : $0
Nathan Lieuwen $25,000 (1)
Salary Remaining : $0
Total Farm Players32
Salary Commitment
Year 10 : $1,655,000
Year 11 : $1,270,000
Year 12 : $282,500
Year 13 : $80,000
Salary Average Commitment
Year 10 : $1,545,000
Year 11 : $1,102,500
Year 12 : $230,000
Year 13 : $60,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $90 - 5,575 - 92.92%
Level 2: 5000 - $55 - 4,723 - 94.47%
Level 3: 2000 - $35 - 1,883 - 94.16%
Level 4: 4000 - $25 - 3,802 - 95.05%
Luxury : 1000 - $165 - 798 - 79.81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $34 - 1,486 - 74.31%
Farm Level 2: 1000 - $19 - 745 - 74.50%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,782 - 93.23%
Average Income per Game$1,212,440
Year to Date Revenue$48,497,593
Farm
Home Games Left0
Average Attendance - %2,231 - 74.38%
Average Income per Game$67,982
Year to Date Revenue$2,719,291

Expense

Pro Players Total Salaries$45,550,000
Farm Players Total Salaries$1,752,500
Coaches Total Salaries$2,800,000
Luxury Taxe Total$2,151,771
Pro Year To Date Expenses$45,952,737
Farm Year To Date Expenses$2,453,746
Pro Salary Cap To Date$43,174,247
Farm Salary Cap To Date$2,130,711

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$237,871
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,262
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$43,174,247
Estimate Under Maximum Salary Cap of $83,542,003$40,367,756
Estimate Over Minimum Salary Cap of $24,000,000 $19,174,247
Current Bank Account$38,542,003
Projected Bank Account$38,542,003

Pro Players Salaries

Dany Heatley $5,000,000 (3)
-Salary Remaining : $0
Jaromir Jagr $4,500,000 (3)
-Salary Remaining : $0
Jeff Carter $4,000,000 (3)
-Salary Remaining : $0
Cory Schneider $3,500,000 (3)
-Salary Remaining : $0
Drew Miller $3,000,000 (1)
-Salary Remaining : $0
Jeff Woywitka $2,900,000 (1)
-Salary Remaining : $0
Jonathan Ericsson $2,500,000 (1)
-Salary Remaining : $0
Jakub Voracek $2,000,000 (2)
-Salary Remaining : $0
Matthew Lombardi $2,000,000 (4)
-Salary Remaining : $0
Kyle Wellwood $2,000,000 (1)
-Salary Remaining : $0
Matt Smaby $2,000,000 (1)
-Salary Remaining : $0
Oliver Ekman-Larsson $1,900,000 (2)
-Salary Remaining : $0
Steve Mason $1,750,000 (3)
-Salary Remaining : $0
Brian McGrattan $1,500,000 (2)
-Salary Remaining : $0
Tom Poti $1,500,000 (1)
-Salary Remaining : $0
Marcus Kruger $1,250,000 (3)
-Salary Remaining : $0
Chris Mcallister $1,200,000 (1)
-Salary Remaining : $0
Mats Zuccarello $1,000,000 (4)
-Salary Remaining : $0
Victor Bartley $800,000 (2)
-Salary Remaining : $0
J.T. Miller $750,000 (1)
-Salary Remaining : $0
Randy Jones $500,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 10 : $45,550,000
Year 11 : $29,500,000
Year 12 : $21,450,000
Year 13 : $2,900,000
Salary Average Commitment
Year 10 : $41,450,000
Year 11 : $26,800,000
Year 12 : $21,750,000
Year 13 : $3,000,000
Salary Cap with 1 Way Contract
Year 10 : $45,550,000
Year 11 : $29,200,000
Year 12 : $23,000,000
Year 13 : $3,000,000

Farm Players Salaries

Michal Repik $90,000 (1)
Salary Remaining : $0
Dustin Jeffrey $90,000 (1)
Salary Remaining : $0
Cody Eakin $87,500 (2)
Salary Remaining : $0
Andrew Hammond $85,000 (1)
Salary Remaining : $0
Boone Jenner $75,000 (1)
Salary Remaining : $0
Brandon Saad $75,000 (1)
Salary Remaining : $0
Nathan Beaulieu $75,000 (1)
Salary Remaining : $0
Angelo Esposito $75,000 (1)
Salary Remaining : $0
Brian Lashoff $70,000 (2)
Salary Remaining : $0
Tomas Kubalik $65,000 (2)
Salary Remaining : $0
Dennis Everberg $60,000 (4)
Salary Remaining : $0
Calle Jarnkrok $60,000 (4)
Salary Remaining : $0
Vojtech Polak $60,000 (1)
Salary Remaining : $0
Brandon Pirri (Out of Payroll) $60,000 (2)
Salary Remaining : $0
Nick Holden $60,000 (1)
Salary Remaining : $0
Alex Plante $60,000 (1)
Salary Remaining : $0
Andreas Martinsen $50,000 (1)
Salary Remaining : $0
Dylan Olsen $50,000 (1)
Salary Remaining : $0
Joel Armia $50,000 (1)
Salary Remaining : $0
Jujhar Khaira $50,000 (2)
Salary Remaining : $0
John Macfarland $40,000 (3)
Salary Remaining : $0
Reid McNeill $40,000 (1)
Salary Remaining : $0
Sebastian Wannstrom $35,000 (1)
Salary Remaining : $0
Colton Sissons $30,000 (2)
Salary Remaining : $0
Brendan Leipsic $30,000 (2)
Salary Remaining : $0
Anton Forsberg $30,000 (1)
Salary Remaining : $0
Mark Visentin $30,000 (4)
Salary Remaining : $0
Jake Dotchin $30,000 (2)
Salary Remaining : $0
Scott Wedgewood $30,000 (4)
Salary Remaining : $0
Cristoval Nieves $30,000 (2)
Salary Remaining : $0
Mark Alt $30,000 (1)
Salary Remaining : $0
Brenden Kichton $25,000 (1)
Salary Remaining : $0
Jason Kasdorf $25,000 (1)
Salary Remaining : $0
Total Farm Players33
Salary Commitment
Year 10 : $1,752,500
Year 11 : $812,500
Year 12 : $290,000
Year 13 : $290,000
Salary Average Commitment
Year 10 : $1,497,500
Year 11 : $630,000
Year 12 : $220,000
Year 13 : $180,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $78 - 5,740 - 95.66%
Level 2: 5000 - $52 - 4,790 - 95.80%
Level 3: 2000 - $29 - 1,938 - 96.89%
Level 4: 4000 - $26 - 3,796 - 94.91%
Luxury : 1000 - $160 - 944 - 94.37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,463 - 73.16%
Farm Level 2: 1000 - $15 - 734 - 73.42%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,207 - 95.60%
Average Income per Game$1,154,832
Year to Date Revenue$46,193,271
Farm
Home Games Left0
Average Attendance - %2,197 - 73.25%
Average Income per Game$59,137
Year to Date Revenue$2,365,487

Expense

Pro Players Total Salaries$38,690,000
Farm Players Total Salaries$2,270,000
Coaches Total Salaries$2,750,000
Luxury Taxe Total$766,260
Pro Year To Date Expenses$40,721,378
Farm Year To Date Expenses$2,133,025
Pro Salary Cap To Date$38,017,946
Farm Salary Cap To Date$1,878,975

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$203,911
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,600
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$38,017,946
Estimate Under Maximum Salary Cap of $67,945,196$29,927,250
Estimate Over Minimum Salary Cap of $24,000,000 $14,017,946
Current Bank Account$22,945,196
Projected Bank Account$22,945,196

Pro Players Salaries

Shea Weber $4,000,000 (3)
-Salary Remaining : $0
Kari Lehtonen $3,500,000 (1)
-Salary Remaining : $0
Dustin Brown $3,300,000 (2)
-Salary Remaining : $0
Derek Roy $3,100,000 (1)
-Salary Remaining : $0
Benoit Pouliot $3,000,000 (1)
-Salary Remaining : $0
Anton Volchenkov $2,750,000 (3)
-Salary Remaining : $0
Alexander Frolov $2,740,000 (2)
-Salary Remaining : $0
Michael Rupp $1,500,000 (1)
-Salary Remaining : $0
Devin Setoguchi $1,500,000 (2)
-Salary Remaining : $0
Jacob Markstrom $1,250,000 (1)
-Salary Remaining : $0
Eric Gelinas $1,250,000 (3)
-Salary Remaining : $0
Tyler Myers $1,200,000 (1)
-Salary Remaining : $0
Derek Stepan $1,100,000 (2)
-Salary Remaining : $0
Lee Stempniak $1,000,000 (1)
-Salary Remaining : $0
Fredrik Sjostrom $1,000,000 (1)
-Salary Remaining : $0
Kevin Klein $1,000,000 (1)
-Salary Remaining : $0
Josh Bailey $900,000 (3)
-Salary Remaining : $0
Marcus Johansson $850,000 (2)
-Salary Remaining : $0
Erik Haula $850,000 (2)
-Salary Remaining : $0
Marco Scandella $800,000 (1)
-Salary Remaining : $0
Justin Falk $800,000 (2)
-Salary Remaining : $0
James Wright $700,000 (2)
-Salary Remaining : $0
Joe Colborne $600,000 (2)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 10 : $38,690,000
Year 11 : $23,040,000
Year 12 : $10,350,000
Year 13 : $0
Salary Average Commitment
Year 10 : $34,075,000
Year 11 : $18,725,000
Year 12 : $8,650,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $38,690,000
Year 11 : $21,340,000
Year 12 : $8,900,000
Year 13 : $0

Farm Players Salaries

Tomas Kundratek $750,000 (1)
Salary Remaining : $0
Ben Scrivens $95,000 (2)
Salary Remaining : $0
Zach Trotman $85,000 (2)
Salary Remaining : $0
Kevin Hayes $85,000 (3)
Salary Remaining : $0
Jared Spurgeon $65,000 (2)
Salary Remaining : $0
Michael Raffl $65,000 (2)
Salary Remaining : $0
Nikita Nikitin $60,000 (1)
Salary Remaining : $0
Jimmy Hayes $60,000 (1)
Salary Remaining : $0
Linden Vey $57,500 (1)
Salary Remaining : $0
Brett Connolly $55,000 (3)
Salary Remaining : $0
A.J. Jenks $55,000 (2)
Salary Remaining : $0
Scott Jackson $55,000 (1)
Salary Remaining : $0
Cody Bass $50,000 (1)
Salary Remaining : $0
Jacob Trouba $50,000 (2)
Salary Remaining : $0
Matt Puempel $50,000 (1)
Salary Remaining : $0
Jaccob Slavin $50,000 (2)
Salary Remaining : $0
Jordan Martinook $50,000 (2)
Salary Remaining : $0
Brendan Gaunce $50,000 (2)
Salary Remaining : $0
Alan Quine $50,000 (1)
Salary Remaining : $0
Tom Wilson $50,000 (2)
Salary Remaining : $0
Connor Knapp $42,500 (2)
Salary Remaining : $0
Jordan Weal $40,000 (1)
Salary Remaining : $0
David Shields $40,000 (1)
Salary Remaining : $0
Travis Boyd $35,000 (2)
Salary Remaining : $0
Scott Wilson $30,000 (1)
Salary Remaining : $0
Matthew Benning $30,000 (2)
Salary Remaining : $0
Noel Acciari $30,000 (1)
Salary Remaining : $0
Michael Matheson (Out of Payroll) $30,000 (2)
Salary Remaining : $0
Stefan Matteau $30,000 (2)
Salary Remaining : $0
Collin Miller (Out of Payroll) $30,000 (2)
Salary Remaining : $0
Matt Grzelcyk $25,000 (2)
Salary Remaining : $0
Magnus Hellberg $25,000 (1)
Salary Remaining : $0
Zach Budish $25,000 (1)
Salary Remaining : $0
Total Farm Players33
Salary Commitment
Year 10 : $2,300,000
Year 11 : $1,142,500
Year 12 : $168,500
Year 13 : $0
Salary Average Commitment
Year 10 : $2,027,500
Year 11 : $947,500
Year 12 : $140,000
Year 13 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $90 - 5,727 - 95.45%
Level 2: 5000 - $65 - 3,506 - 70.13%
Level 3: 2000 - $40 - 1,509 - 75.45%
Level 4: 4000 - $30 - 2,886 - 72.14%
Luxury : 1000 - $145 - 962 - 96.21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,457 - 72.86%
Farm Level 2: 1000 - $20 - 727 - 72.67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,590 - 81.06%
Average Income per Game$1,184,222
Year to Date Revenue$47,368,885
Farm
Home Games Left0
Average Attendance - %2,184 - 72.80%
Average Income per Game$76,463
Year to Date Revenue$3,058,524

Expense

Pro Players Total Salaries$45,275,000
Farm Players Total Salaries$3,750,000
Coaches Total Salaries$1,950,000
Luxury Taxe Total$1,245,255
Pro Year To Date Expenses$42,862,128
Farm Year To Date Expenses$3,183,407
Pro Salary Cap To Date$41,469,068
Farm Salary Cap To Date$2,417,507

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$230,074
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,500
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$41,469,068
Estimate Under Maximum Salary Cap of $53,527,895$12,058,827
Estimate Over Minimum Salary Cap of $24,000,000 $17,469,068
Current Bank Account$8,527,895
Projected Bank Account$8,527,895

Pro Players Salaries

Scott Gomez $8,000,000 (1)
-Salary Remaining : $0
Anze Kopitar $6,375,000 (3)
-Salary Remaining : $0
Simon Gagné $4,500,000 (1)
-Salary Remaining : $0
Drew Doughty $4,000,000 (2)
-Salary Remaining : $0
Michael Frolik $3,000,000 (2)
-Salary Remaining : $0
Patric Hornqvist $2,400,000 (1)
-Salary Remaining : $0
Steve Montador $2,300,000 (1)
-Salary Remaining : $0
Dave Tanabe $2,000,000 (1)
-Salary Remaining : $0
Frederik Andersen $2,000,000 (1)
-Salary Remaining : $0
Rostislav Olesz $1,600,000 (2)
-Salary Remaining : $0
Radko Gudas $1,500,000 (4)
-Salary Remaining : $0
Patrick Eaves $1,000,000 (2)
-Salary Remaining : $0
Raphael Diaz $900,000 (1)
-Salary Remaining : $0
Michal Handzus $900,000 (1)
-Salary Remaining : $0
Johnny Gaudreau $750,000 (1)
-Salary Remaining : $0
Niklas Backstrom $750,000 (1)
-Salary Remaining : $0
Michael Haley $600,000 (1)
-Salary Remaining : $0
Tom Pyatt $600,000 (1)
-Salary Remaining : $0
Dan Ellis $600,000 (1)
-Salary Remaining : $0
Riley Cote $500,000 (1)
-Salary Remaining : $0
Hampus Lindholm $500,000 (2)
-Salary Remaining : $0
Cam Janssen $500,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 10 : $45,275,000
Year 11 : $19,725,000
Year 12 : $7,875,000
Year 13 : $2,500,000
Salary Average Commitment
Year 10 : $45,275,000
Year 11 : $17,475,000
Year 12 : $7,875,000
Year 13 : $1,500,000
Salary Cap with 1 Way Contract
Year 10 : $45,275,000
Year 11 : $17,975,000
Year 12 : $7,875,000
Year 13 : $1,500,000

Farm Players Salaries

Kyle Clifford $850,000 (3)
Salary Remaining : $0
Jean-Gabriel Pageau $750,000 (1)
Salary Remaining : $0
Colton Parayko $500,000 (2)
Salary Remaining : $0
Jon Merrill $95,000 (2)
Salary Remaining : $0
Tyler Toffoli $90,000 (4)
Salary Remaining : $0
Alec Martinez (Out of Payroll) $90,000 (1)
Salary Remaining : $0
Eric Wellwood $82,500 (2)
Salary Remaining : $0
Pierre-Alexandre Parenteau $80,000 (1)
Salary Remaining : $0
Bobby Sanguinetti $80,000 (1)
Salary Remaining : $0
Jeff Skinner $80,000 (3)
Salary Remaining : $0
Rickard Rakell $75,000 (1)
Salary Remaining : $0
Tobias Rieder $75,000 (1)
Salary Remaining : $0
Jeff Frazee $75,000 (1)
Salary Remaining : $0
Ty Wishart $70,000 (2)
Salary Remaining : $0
Igor Makarov $70,000 (1)
Salary Remaining : $0
Matt Tennyson $70,000 (4)
Salary Remaining : $0
Tyler McNeely $65,000 (1)
Salary Remaining : $0
Morgan Rielly $50,000 (2)
Salary Remaining : $0
Chris Tierney $50,000 (2)
Salary Remaining : $0
Connor Brown $50,000 (2)
Salary Remaining : $0
Ryan White $50,000 (2)
Salary Remaining : $0
Trevor Lewis $50,000 (1)
Salary Remaining : $0
Teuvo Teravainen $50,000 (2)
Salary Remaining : $0
Jake Muzzin $50,000 (1)
Salary Remaining : $0
Nail Yakupov $50,000 (2)
Salary Remaining : $0
Tyler Beskorowany $45,000 (3)
Salary Remaining : $0
Anthony Peluso $30,000 (3)
Salary Remaining : $0
Dalton Smith $27,500 (4)
Salary Remaining : $0
Ludwig Bystrom $25,000 (2)
Salary Remaining : $0
Christophe Lalancette $25,000 (2)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 10 : $3,750,000
Year 11 : $1,322,500
Year 12 : $570,000
Year 13 : $335,000
Salary Average Commitment
Year 10 : $3,322,500
Year 11 : $1,047,500
Year 12 : $417,500
Year 13 : $187,500

Lightning

Lightning is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Bay Stadium
Level 1: 6000 - $115 - 3,764 - 62.74%
Level 2: 5000 - $64 - 3,493 - 69.85%
Level 3: 2000 - $44 - 1,328 - 66.38%
Level 4: 4000 - $40 - 2,181 - 54.52%
Luxury : 1000 - $215 - 614 - 61.36%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,493 - 74.64%
Farm Level 2: 1000 - $20 - 744 - 74.41%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,379 - 63.22%
Average Income per Game$1,074,078
Year to Date Revenue$42,963,105
Farm
Home Games Left0
Average Attendance - %2,237 - 74.56%
Average Income per Game$78,323
Year to Date Revenue$3,132,927

Expense

Pro Players Total Salaries$46,324,000
Farm Players Total Salaries$1,670,000
Coaches Total Salaries$1,750,000
Luxury Taxe Total$12,094,505
Pro Year To Date Expenses$46,288,288
Farm Year To Date Expenses$1,677,780
Pro Salary Cap To Date$44,399,176
Farm Salary Cap To Date$1,419,140

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$236,752
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,600
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$44,399,176
Estimate Under Maximum Salary Cap of $43,822,266-$576,910
Estimate Over Minimum Salary Cap of $24,000,000 $20,399,176
Current Bank Account-$1,177,734
Projected Bank Account-$1,177,734

Pro Players Salaries

Henrik Zetterberg $5,000,000 (2)
-Salary Remaining : $0
Kris Versteeg $4,500,000 (3)
-Salary Remaining : $0
Robert Nilsson $4,250,000 (2)
-Salary Remaining : $0
Jeff Schultz $4,000,000 (3)
-Salary Remaining : $0
Pierre-Marc Bouchard $3,500,000 (1)
-Salary Remaining : $0
Brent Burns $3,500,000 (2)
-Salary Remaining : $0
Danny Richmond $2,600,000 (2)
-Salary Remaining : $0
Jaroslav Halak $2,100,000 (3)
-Salary Remaining : $0
Jordan Nolan $1,750,000 (3)
-Salary Remaining : $0
Justin Schultz $1,750,000 (1)
-Salary Remaining : $0
Andy Rogers $1,700,000 (2)
-Salary Remaining : $0
John Carlson $1,700,000 (2)
-Salary Remaining : $0
Steve Bernier $1,500,000 (1)
-Salary Remaining : $0
Sheldon Keefe $1,250,000 (2)
-Salary Remaining : $0
Loui Eriksson $1,200,000 (2)
-Salary Remaining : $0
Daniel Carcillo $1,100,000 (1)
-Salary Remaining : $0
Steve McCarthy $999,000 (2)
-Salary Remaining : $0
Mikael Backlund (Out of Payroll) $900,000 (1)
-Salary Remaining : $0
Pierre-Luc Létourneau $900,000 (1)
-Salary Remaining : $0
Reilly Smith $825,000 (3)
-Salary Remaining : $0
Davis Drewiske $700,000 (1)
-Salary Remaining : $0
Adam Munro $600,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 10 : $46,324,000
Year 11 : $37,174,000
Year 12 : $15,350,000
Year 13 : $0
Salary Average Commitment
Year 10 : $45,649,000
Year 11 : $35,949,000
Year 12 : $13,100,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $46,324,000
Year 11 : $35,374,000
Year 12 : $13,175,000
Year 13 : $0

Farm Players Salaries

Ryan Shannon $500,000 (1)
Salary Remaining : $0
Sergei Bobrovsky $90,000 (2)
Salary Remaining : $0
Jonas Junland $65,000 (2)
Salary Remaining : $0
Dwight King $60,000 (1)
Salary Remaining : $0
Tyler Brenner $60,000 (1)
Salary Remaining : $0
Kyle Wharton $60,000 (1)
Salary Remaining : $0
Shayne Gostisbehere $50,000 (2)
Salary Remaining : $0
Francois Tremblay $50,000 (1)
Salary Remaining : $0
Brock McGinn $50,000 (2)
Salary Remaining : $0
Kenndal McArdle $50,000 (2)
Salary Remaining : $0
Corey Tropp $50,000 (1)
Salary Remaining : $0
Colby Cohen $50,000 (1)
Salary Remaining : $0
Jeremy Smith $45,000 (1)
Salary Remaining : $0
Andrew Kozek $45,000 (1)
Salary Remaining : $0
Brett Sutter $42,500 (2)
Salary Remaining : $0
Marc-André Cliche $40,000 (2)
Salary Remaining : $0
Bobby Farnham $37,500 (3)
Salary Remaining : $0
Andreas Engqvist $35,000 (1)
Salary Remaining : $0
Mitch Callahan $35,000 (1)
Salary Remaining : $0
Eric Mestery $32,500 (3)
Salary Remaining : $0
Max McCormick $30,000 (1)
Salary Remaining : $0
Darren Kramer $30,000 (1)
Salary Remaining : $0
Fredrik Claesson $30,000 (1)
Salary Remaining : $0
Anthony Nigro $30,000 (3)
Salary Remaining : $0
Mike Halmo $27,500 (1)
Salary Remaining : $0
John Draeger $25,000 (2)
Salary Remaining : $0
Eric Gustafsson $25,000 (2)
Salary Remaining : $0
Joseph Cramarossa $25,000 (1)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 10 : $1,670,000
Year 11 : $622,500
Year 12 : $127,500
Year 13 : $0
Salary Average Commitment
Year 10 : $1,600,000
Year 11 : $522,500
Year 12 : $100,000
Year 13 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameMaple Leafs Garden
Level 1: 6000 - $90 - 5,590 - 93.16%
Level 2: 5000 - $55 - 4,719 - 94.37%
Level 3: 2000 - $36 - 1,898 - 94.92%
Level 4: 4000 - $25 - 3,818 - 95.44%
Luxury : 1000 - $155 - 951 - 95.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,496 - 74.79%
Farm Level 2: 1000 - $20 - 751 - 75.13%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,975 - 94.31%
Average Income per Game$1,234,838
Year to Date Revenue$49,393,504
Farm
Home Games Left0
Average Attendance - %2,247 - 74.90%
Average Income per Game$78,599
Year to Date Revenue$3,143,973

Expense

Pro Players Total Salaries$44,050,000
Farm Players Total Salaries$1,722,500
Coaches Total Salaries$3,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,593,055
Farm Year To Date Expenses$2,877,531
Pro Salary Cap To Date$42,511,411
Farm Salary Cap To Date$2,061,035

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$232,921
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,612
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$42,511,411
Estimate Under Maximum Salary Cap of $92,648,309$50,136,898
Estimate Over Minimum Salary Cap of $24,000,000 $18,511,411
Current Bank Account$47,648,309
Projected Bank Account$47,648,309

Pro Players Salaries

Claude Giroux $7,750,000 (4)
-Salary Remaining : $0
Tobias Enstrom $4,250,000 (4)
-Salary Remaining : $0
Marc-André Fleury $4,000,000 (1)
-Salary Remaining : $0
Jordan Staal $3,500,000 (4)
-Salary Remaining : $0
Gilbert Brule $3,250,000 (1)
-Salary Remaining : $0
Antoine Vermette $2,750,000 (1)
-Salary Remaining : $0
Braydon Coburn $2,200,000 (1)
-Salary Remaining : $0
Taylor Chorney $2,000,000 (3)
-Salary Remaining : $0
Marc-Édouard Vlasic $1,800,000 (1)
-Salary Remaining : $0
Fabian Brunnstrom $1,700,000 (3)
-Salary Remaining : $0
John Klingberg $1,500,000 (1)
-Salary Remaining : $0
Alex Killorn $1,300,000 (2)
-Salary Remaining : $0
Blake Comeau $1,100,000 (1)
-Salary Remaining : $0
Eric Nystrom $1,100,000 (1)
-Salary Remaining : $0
Ryan Parent $1,000,000 (2)
-Salary Remaining : $0
Colby Armstrong $1,000,000 (1)
-Salary Remaining : $0
T.J Galiardi $950,000 (2)
-Salary Remaining : $0
Alex Stalock $900,000 (1)
-Salary Remaining : $0
Artemi Panarin $750,000 (1)
-Salary Remaining : $0
Zac Dalpe $650,000 (2)
-Salary Remaining : $0
Ben Smith $600,000 (2)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 10 : $44,050,000
Year 11 : $24,850,000
Year 12 : $20,700,000
Year 13 : $17,250,000
Salary Average Commitment
Year 10 : $41,800,000
Year 11 : $22,850,000
Year 12 : $18,900,000
Year 13 : $15,500,000
Salary Cap with 1 Way Contract
Year 10 : $44,050,000
Year 11 : $23,700,000
Year 12 : $19,200,000
Year 13 : $15,500,000

Farm Players Salaries

Dmitry Sinitsyn $100,000 (4)
Salary Remaining : $0
Matt Corrente $75,000 (2)
Salary Remaining : $0
Mathieu Carle $75,000 (2)
Salary Remaining : $0
Beau Bennett $75,000 (4)
Salary Remaining : $0
Mark Scheifele $75,000 (1)
Salary Remaining : $0
Charlie Coyle $75,000 (4)
Salary Remaining : $0
Tom Kuhnhackl $70,000 (4)
Salary Remaining : $0
Thomas McCollum $60,000 (2)
Salary Remaining : $0
Jeremy Morin $60,000 (2)
Salary Remaining : $0
Johan Larsson $60,000 (4)
Salary Remaining : $0
Mark Olver $60,000 (2)
Salary Remaining : $0
Jesse Graham $60,000 (4)
Salary Remaining : $0
Nikita Gusev $60,000 (4)
Salary Remaining : $0
Vince Rocco $60,000 (1)
Salary Remaining : $0
Lane MacDermid $52,500 (2)
Salary Remaining : $0
Joe Morrow $50,000 (1)
Salary Remaining : $0
Jeff May $50,000 (1)
Salary Remaining : $0
Tyson Sexsmith $50,000 (2)
Salary Remaining : $0
Iiro Pakarinen $50,000 (1)
Salary Remaining : $0
Jordan Schroeder $50,000 (1)
Salary Remaining : $0
Jamie Phillips $50,000 (4)
Salary Remaining : $0
Oskars Bartulis $50,000 (1)
Salary Remaining : $0
Garnet Hathaway $50,000 (1)
Salary Remaining : $0
Tim Erixon $50,000 (3)
Salary Remaining : $0
Jimmy Vesey $50,000 (2)
Salary Remaining : $0
Jacob Josefson $35,000 (1)
Salary Remaining : $0
Josh Andrerson $30,000 (2)
Salary Remaining : $0
Rocco Grimaldi $30,000 (1)
Salary Remaining : $0
Paul Ladue $30,000 (2)
Salary Remaining : $0
Jamie Devane $30,000 (2)
Salary Remaining : $0
Fredric Larsson $25,000 (2)
Salary Remaining : $0
Ryan Sproul $25,000 (1)
Salary Remaining : $0
Total Farm Players32
Salary Commitment
Year 10 : $1,722,500
Year 11 : $1,340,000
Year 12 : $635,000
Year 13 : $590,000
Salary Average Commitment
Year 10 : $1,670,000
Year 11 : $1,175,000
Year 12 : $600,000
Year 13 : $550,000

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Videotron
Level 1: 6000 - $105 - 4,056 - 67.60%
Level 2: 5000 - $65 - 3,419 - 68.39%
Level 3: 2000 - $46 - 1,298 - 64.89%
Level 4: 4000 - $35 - 2,454 - 61.36%
Luxury : 1000 - $165 - 796 - 79.57%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,447 - 72.33%
Farm Level 2: 1000 - $20 - 720 - 72.01%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,023 - 66.79%
Average Income per Game$1,063,758
Year to Date Revenue$42,550,321
Farm
Home Games Left0
Average Attendance - %2,167 - 72.22%
Average Income per Game$75,880
Year to Date Revenue$3,035,193

Expense

Pro Players Total Salaries$42,825,000
Farm Players Total Salaries$1,564,500
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,178,783
Farm Year To Date Expenses$2,451,383
Pro Salary Cap To Date$41,262,935
Farm Salary Cap To Date$1,634,871

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$216,955
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,822
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$41,262,935
Estimate Under Maximum Salary Cap of $48,297,843$7,034,908
Estimate Over Minimum Salary Cap of $24,000,000 $17,262,935
Current Bank Account$3,297,843
Projected Bank Account$3,297,843

Pro Players Salaries

Daniel Briere $6,000,000 (1)
-Salary Remaining : $0
Jean-Pierre Dumont $4,000,000 (2)
-Salary Remaining : $0
Marek Svatos $3,800,000 (1)
-Salary Remaining : $0
Jonathan Quick $3,800,000 (2)
-Salary Remaining : $0
Tim Connolly $3,000,000 (1)
-Salary Remaining : $0
Vladimir Tarasenko $2,500,000 (4)
-Salary Remaining : $0
Fedor Tyutin (Out of Payroll) $2,500,000 (2)
-Salary Remaining : $0
R.J. Umberger $2,000,000 (4)
-Salary Remaining : $0
Dustin Byfuglien $2,000,000 (4)
-Salary Remaining : $0
Ryan Ellis $1,500,000 (3)
-Salary Remaining : $0
Kyle Calder $1,300,000 (2)
-Salary Remaining : $0
T.J. Fast $1,300,000 (3)
-Salary Remaining : $0
Julien Ellis $1,300,000 (1)
-Salary Remaining : $0
Matt Moulson $1,300,000 (2)
-Salary Remaining : $0
Nikolai Kulemin $1,150,000 (2)
-Salary Remaining : $0
Michael Ryder $1,000,000 (2)
-Salary Remaining : $0
Paul Gaustad $1,000,000 (4)
-Salary Remaining : $0
Mark Eaton $1,000,000 (2)
-Salary Remaining : $0
Matt Gilroy $800,000 (3)
-Salary Remaining : $0
Bruno Gervais $700,000 (1)
-Salary Remaining : $0
Rich Peverley $500,000 (1)
-Salary Remaining : $0
Petr Kalus $375,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 10 : $42,825,000
Year 11 : $27,275,000
Year 12 : $14,050,000
Year 13 : $10,000,000
Salary Average Commitment
Year 10 : $42,370,000
Year 11 : $26,170,000
Year 12 : $10,525,000
Year 13 : $7,500,000
Salary Cap with 1 Way Contract
Year 10 : $42,825,000
Year 11 : $27,525,000
Year 12 : $11,100,000
Year 13 : $7,500,000

Farm Players Salaries

Jarret Stoll $99,500 (1)
Salary Remaining : $0
Cody McLeod $80,000 (3)
Salary Remaining : $0
Mike Zigomanis (Out of Payroll) $75,000 (2)
Salary Remaining : $0
Tim Crowder $60,000 (3)
Salary Remaining : $0
Michael Bournival $60,000 (4)
Salary Remaining : $0
Philipp Grubauer $60,000 (4)
Salary Remaining : $0
Leland Irving $60,000 (2)
Salary Remaining : $0
Milan Bartovic $57,500 (2)
Salary Remaining : $0
Marc-André Gragnani $57,500 (1)
Salary Remaining : $0
Nathan Davis $55,000 (3)
Salary Remaining : $0
Carl Klingberg $55,000 (3)
Salary Remaining : $0
Slater Koekkoek $50,000 (2)
Salary Remaining : $0
Dylan McIlrath $50,000 (4)
Salary Remaining : $0
Connor Murphy $50,000 (1)
Salary Remaining : $0
Nicklas Jensen $50,000 (1)
Salary Remaining : $0
Cedric Paquette $50,000 (2)
Salary Remaining : $0
Mark Fayne $50,000 (2)
Salary Remaining : $0
Kevin Veilleux $47,500 (1)
Salary Remaining : $0
Stefan Chaput $40,000 (3)
Salary Remaining : $0
Jayson Megna $40,000 (3)
Salary Remaining : $0
Maksim Mayorov $37,500 (3)
Salary Remaining : $0
Ryan Bourque $37,500 (2)
Salary Remaining : $0
Chris Terry $35,000 (1)
Salary Remaining : $0
Julian Melchiori $30,000 (4)
Salary Remaining : $0
Chris Driedger $30,000 (2)
Salary Remaining : $0
Brian Ferlin $30,000 (1)
Salary Remaining : $0
Dennis Persson $30,000 (2)
Salary Remaining : $0
Akim Aliu $30,000 (3)
Salary Remaining : $0
Brad Ross $30,000 (4)
Salary Remaining : $0
James Marcou $27,500 (3)
Salary Remaining : $0
Ben Sexton $25,000 (3)
Salary Remaining : $0
Ben Thomson $25,000 (2)
Salary Remaining : $0
Ben Johnson $25,000 (2)
Salary Remaining : $0
David Broll $25,000 (1)
Salary Remaining : $0
Total Farm Players34
Salary Commitment
Year 10 : $1,564,500
Year 11 : $1,237,500
Year 12 : $1,270,000
Year 13 : $275,000
Salary Average Commitment
Year 10 : $1,509,500
Year 11 : $1,160,000
Year 12 : $677,500
Year 13 : $230,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBank Atlantic Cente
Level 1: 6000 - $88 - 5,503 - 91.72%
Level 2: 5000 - $55 - 4,646 - 92.92%
Level 3: 2000 - $50 - 1,172 - 58.58%
Level 4: 4000 - $32 - 2,691 - 67.27%
Luxury : 1000 - $145 - 932 - 93.16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,484 - 74.19%
Farm Level 2: 1000 - $20 - 738 - 73.82%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,943 - 83.02%
Average Income per Game$1,172,524
Year to Date Revenue$46,900,949
Farm
Home Games Left0
Average Attendance - %2,222 - 74.07%
Average Income per Game$62,244
Year to Date Revenue$2,489,751

Expense

Pro Players Total Salaries$41,965,000
Farm Players Total Salaries$1,785,000
Coaches Total Salaries$3,600,000
Luxury Taxe Total$561,082
Pro Year To Date Expenses$43,616,242
Farm Year To Date Expenses$1,976,200
Pro Salary Cap To Date$39,870,560
Farm Salary Cap To Date$1,612,700

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$223,837
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,675
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$39,870,560
Estimate Under Maximum Salary Cap of $65,578,646$25,708,086
Estimate Over Minimum Salary Cap of $24,000,000 $15,870,560
Current Bank Account$20,578,646
Projected Bank Account$20,578,646

Pro Players Salaries

Patrick Marleau $5,000,000 (2)
-Salary Remaining : $0
Daniel Sedin $4,000,000 (2)
-Salary Remaining : $0
Michal Rozsival $4,000,000 (1)
-Salary Remaining : $0
Ian White $3,990,000 (1)
-Salary Remaining : $0
Antti Niemi $2,750,000 (3)
-Salary Remaining : $0
Guillaume Latendresse (Out of Payroll) $2,725,000 (2)
-Salary Remaining : $0
Brendan Smith $2,250,000 (4)
-Salary Remaining : $0
Erik Gudbranson $2,000,000 (4)
-Salary Remaining : $0
Cory Emmerton $2,000,000 (2)
-Salary Remaining : $0
George Parros $1,250,000 (1)
-Salary Remaining : $0
Drew Stafford $1,200,000 (2)
-Salary Remaining : $0
Brayden Schenn $1,200,000 (3)
-Salary Remaining : $0
Matthew Spiller $1,150,000 (2)
-Salary Remaining : $0
Tomas Kopecky $1,100,000 (2)
-Salary Remaining : $0
Jeff Tambellini $1,100,000 (2)
-Salary Remaining : $0
Daniel Paille $1,000,000 (1)
-Salary Remaining : $0
Jonathan Sigalet $1,000,000 (2)
-Salary Remaining : $0
Petr Mrazek $1,000,000 (4)
-Salary Remaining : $0
Alexander Perezhogin $950,000 (2)
-Salary Remaining : $0
Shawn Horcoff $950,000 (1)
-Salary Remaining : $0
Jonathan Matsumoto $850,000 (3)
-Salary Remaining : $0
Pavel Kubina $500,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 10 : $41,965,000
Year 11 : $32,400,000
Year 12 : $13,625,000
Year 13 : $9,750,000
Salary Average Commitment
Year 10 : $40,390,000
Year 11 : $28,800,000
Year 12 : $9,450,000
Year 13 : $5,250,000
Salary Cap with 1 Way Contract
Year 10 : $41,965,000
Year 11 : $30,275,000
Year 12 : $10,050,000
Year 13 : $5,250,000

Farm Players Salaries

Dainius Zubrus $500,000 (1)
Salary Remaining : $0
Mike Weber $80,000 (2)
Salary Remaining : $0
Ryan Strome $75,000 (1)
Salary Remaining : $0
William Colbert $70,000 (2)
Salary Remaining : $0
Kris Russell $70,000 (1)
Salary Remaining : $0
Guillaume Desbiens $70,000 (1)
Salary Remaining : $0
Cédric Lalonde-McNicoll $65,000 (1)
Salary Remaining : $0
Pasi Salonen $65,000 (1)
Salary Remaining : $0
Johannes Salmonsson $60,000 (1)
Salary Remaining : $0
Patrick Maroon $60,000 (1)
Salary Remaining : $0
Max Reinhart $55,000 (3)
Salary Remaining : $0
Chris Mueller $55,000 (2)
Salary Remaining : $0
Erik Gustafsson $55,000 (2)
Salary Remaining : $0
Griffin Reinhart $50,000 (2)
Salary Remaining : $0
Cody Ceci $50,000 (2)
Salary Remaining : $0
Justin Williams $50,000 (2)
Salary Remaining : $0
Alex Galchenyuk $50,000 (2)
Salary Remaining : $0
Tyler Plante $50,000 (1)
Salary Remaining : $0
Brandon Mashinter $35,000 (2)
Salary Remaining : $0
Michal Jordan $35,000 (1)
Salary Remaining : $0
Igor Bobkov $30,000 (3)
Salary Remaining : $0
Mitchell Heard $30,000 (2)
Salary Remaining : $0
Anton Zlobin $25,000 (2)
Salary Remaining : $0
François Brassard $25,000 (2)
Salary Remaining : $0
Michael Paliotta $25,000 (1)
Salary Remaining : $0
Tim Bozon $25,000 (3)
Salary Remaining : $0
Dale Weise $25,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 10 : $1,785,000
Year 11 : $760,000
Year 12 : $130,000
Year 13 : $0
Salary Average Commitment
Year 10 : $1,732,500
Year 11 : $680,000
Year 12 : $110,000
Year 13 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameIgloo
Level 1: 6000 - $82 - 5,839 - 97.32%
Level 2: 5000 - $45 - 4,848 - 96.95%
Level 3: 2000 - $33 - 1,929 - 96.47%
Level 4: 4000 - $25 - 3,839 - 95.98%
Luxury : 1000 - $160 - 924 - 92.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,465 - 73.24%
Farm Level 2: 1000 - $20 - 739 - 73.89%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,379 - 96.55%
Average Income per Game$1,156,308
Year to Date Revenue$46,252,319
Farm
Home Games Left0
Average Attendance - %2,204 - 73.45%
Average Income per Game$77,034
Year to Date Revenue$3,081,372

Expense

Pro Players Total Salaries$40,000,000
Farm Players Total Salaries$1,575,000
Coaches Total Salaries$2,600,000
Luxury Taxe Total$3,279,704
Pro Year To Date Expenses$44,925,250
Farm Year To Date Expenses$2,254,817
Pro Salary Cap To Date$42,553,970
Farm Salary Cap To Date$1,646,567

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$207,921
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,875
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$42,553,970
Estimate Under Maximum Salary Cap of $96,771,449$54,217,479
Estimate Over Minimum Salary Cap of $24,000,000 $18,553,970
Current Bank Account$51,771,449
Projected Bank Account$51,771,449

Pro Players Salaries

Dion Phaneuf $5,600,000 (3)
-Salary Remaining : $0
Brian Elliott $4,200,000 (1)
-Salary Remaining : $0
Sean Zimmerman $4,000,000 (3)
-Salary Remaining : $0
Steven Stamkos $3,500,000 (4)
-Salary Remaining : $0
Bobby Ryan $2,950,000 (3)
-Salary Remaining : $0
Duncan Keith $2,750,000 (1)
-Salary Remaining : $0
Steve Downie $2,000,000 (2)
-Salary Remaining : $0
Andrew Cogliano $1,750,000 (2)
-Salary Remaining : $0
Radim Vrbata $1,500,000 (1)
-Salary Remaining : $0
Sam Gagner $1,500,000 (3)
-Salary Remaining : $0
Dominic Moore $1,250,000 (2)
-Salary Remaining : $0
Josh Tordjman $1,200,000 (2)
-Salary Remaining : $0
Ryan Callahan $1,150,000 (3)
-Salary Remaining : $0
Max Pacioretty $1,100,000 (3)
-Salary Remaining : $0
Eric Gryba $1,000,000 (4)
-Salary Remaining : $0
Paul Ranger $1,000,000 (3)
-Salary Remaining : $0
D.J King $1,000,000 (2)
-Salary Remaining : $0
Keith Aulie $1,000,000 (1)
-Salary Remaining : $0
Sergei Samsonov $950,000 (1)
-Salary Remaining : $0
Riley Armstrong $600,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 10 : $40,000,000
Year 11 : $30,350,000
Year 12 : $24,150,000
Year 13 : $7,200,000
Salary Average Commitment
Year 10 : $36,950,000
Year 11 : $28,050,000
Year 12 : $21,350,000
Year 13 : $4,500,000
Salary Cap with 1 Way Contract
Year 10 : $40,000,000
Year 11 : $29,000,000
Year 12 : $21,800,000
Year 13 : $4,500,000

Farm Players Salaries

Peter Mannino $95,000 (1)
Salary Remaining : $0
Derek Joslin $95,000 (1)
Salary Remaining : $0
Cameron Gaunce $82,500 (2)
Salary Remaining : $0
Chet Pickard $80,000 (1)
Salary Remaining : $0
Mika Zibanejad $75,000 (1)
Salary Remaining : $0
Andrew Shaw $75,000 (1)
Salary Remaining : $0
Riley Sheahan $70,000 (4)
Salary Remaining : $0
Mark Pysyk $67,500 (3)
Salary Remaining : $0
Josh Jooris $65,000 (4)
Salary Remaining : $0
Marcus Foligno $65,000 (2)
Salary Remaining : $0
Denis Bodrov $62,500 (1)
Salary Remaining : $0
Tomas Tatar $60,000 (2)
Salary Remaining : $0
Joacim Eriksson $50,000 (1)
Salary Remaining : $0
Joshua Leivo $50,000 (1)
Salary Remaining : $0
Andreas Athanasiou (Out of Payroll) $50,000 (2)
Salary Remaining : $0
Brady Skjei $50,000 (2)
Salary Remaining : $0
Justin Peters $50,000 (1)
Salary Remaining : $0
Rick Schofield $40,000 (1)
Salary Remaining : $0
Jim O'Brien $40,000 (1)
Salary Remaining : $0
Joe Finley $35,000 (1)
Salary Remaining : $0
Scott Mayfield $30,000 (1)
Salary Remaining : $0
Alexei Marchenko $30,000 (1)
Salary Remaining : $0
Jerome Samson $30,000 (1)
Salary Remaining : $0
Francis Paré $27,500 (1)
Salary Remaining : $0
Eric Knodel $25,000 (1)
Salary Remaining : $0
Roman Horak $25,000 (1)
Salary Remaining : $0
Riley Nash $25,000 (1)
Salary Remaining : $0
Danny Biega $25,000 (1)
Salary Remaining : $0
Dominik Uher $25,000 (1)
Salary Remaining : $0
Matthew Finn $25,000 (2)
Salary Remaining : $0
Raphael Bussieres $25,000 (2)
Salary Remaining : $0
Max Gortz $25,000 (2)
Salary Remaining : $0
Curtis Hamilton $25,000 (1)
Salary Remaining : $0
Sam Kurker $25,000 (2)
Salary Remaining : $0
Total Farm Players34
Salary Commitment
Year 10 : $1,625,000
Year 11 : $692,500
Year 12 : $245,000
Year 13 : $177,500
Salary Average Commitment
Year 10 : $1,480,000
Year 11 : $582,500
Year 12 : $202,500
Year 13 : $135,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameWildcat center
Level 1: 6000 - $88 - 5,851 - 97.51%
Level 2: 5000 - $54 - 4,840 - 96.79%
Level 3: 2000 - $34 - 1,933 - 96.64%
Level 4: 4000 - $26 - 3,883 - 97.08%
Luxury : 1000 - $170 - 789 - 78.92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,459 - 72.94%
Farm Level 2: 1000 - $20 - 737 - 73.74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,296 - 96.09%
Average Income per Game$1,238,597
Year to Date Revenue$49,543,876
Farm
Home Games Left0
Average Attendance - %2,196 - 73.21%
Average Income per Game$76,758
Year to Date Revenue$3,070,305

Expense

Pro Players Total Salaries$45,575,000
Farm Players Total Salaries$2,045,000
Coaches Total Salaries$3,100,000
Luxury Taxe Total$7,386,572
Pro Year To Date Expenses$46,577,000
Farm Year To Date Expenses$2,912,929
Pro Salary Cap To Date$44,506,453
Farm Salary Cap To Date$1,793,241

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$235,520
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,725
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$44,506,453
Estimate Under Maximum Salary Cap of $51,381,026$6,874,573
Estimate Over Minimum Salary Cap of $24,000,000 $20,506,453
Current Bank Account$6,381,026
Projected Bank Account$6,381,026

Pro Players Salaries

Alexander Ovechkin $7,250,000 (2)
-Salary Remaining : $0
Alexander Edler $4,500,000 (2)
-Salary Remaining : $0
Ryan Mcdonagh $4,000,000 (4)
-Salary Remaining : $0
Ryan Kesler $3,000,000 (1)
-Salary Remaining : $0
Viktor Fasth $3,000,000 (3)
-Salary Remaining : $0
Niclas Bergfors $2,850,000 (3)
-Salary Remaining : $0
Dmitri Kalinin $2,800,000 (2)
-Salary Remaining : $0
Byron Bitz $2,200,000 (2)
-Salary Remaining : $0
Marc Savard $2,000,000 (1)
-Salary Remaining : $0
Alexander Steen $1,900,000 (2)
-Salary Remaining : $0
John Moore $1,500,000 (1)
-Salary Remaining : $0
James Van Riemsdyk $1,400,000 (3)
-Salary Remaining : $0
Adam Burish $1,400,000 (1)
-Salary Remaining : $0
Kris Vernarsky $1,050,000 (1)
-Salary Remaining : $0
Barret Jackman $1,000,000 (2)
-Salary Remaining : $0
Chad Johnson $1,000,000 (2)
-Salary Remaining : $0
Andy Miele $1,000,000 (3)
-Salary Remaining : $0
Brett Clark $1,000,000 (2)
-Salary Remaining : $0
Mikael Granlund $950,000 (3)
-Salary Remaining : $0
Justin Abdelkader $900,000 (2)
-Salary Remaining : $0
Chris Lawrence $875,000 (2)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 10 : $45,575,000
Year 11 : $37,475,000
Year 12 : $13,600,000
Year 13 : $4,750,000
Salary Average Commitment
Year 10 : $50,625,000
Year 11 : $36,225,000
Year 12 : $13,200,000
Year 13 : $4,000,000
Salary Cap with 1 Way Contract
Year 10 : $45,575,000
Year 11 : $36,625,000
Year 12 : $13,200,000
Year 13 : $4,000,000

Farm Players Salaries

Nikita Alexeev $500,000 (2)
Salary Remaining : $0
Brendan Gallagher $90,000 (2)
Salary Remaining : $0
Anton Gustafsson $85,000 (3)
Salary Remaining : $0
Nate Schmidt $85,000 (3)
Salary Remaining : $0
Blake Geoffrion $70,000 (1)
Salary Remaining : $0
Jeremy Williams $65,000 (1)
Salary Remaining : $0
Antti Raanta $65,000 (2)
Salary Remaining : $0
Sasha Pokulok $60,000 (2)
Salary Remaining : $0
Patrick McNeill $60,000 (1)
Salary Remaining : $0
Jeremy Welsh $60,000 (3)
Salary Remaining : $0
T.J Brodie $55,000 (1)
Salary Remaining : $0
Mat Clark $52,500 (2)
Salary Remaining : $0
Zack Smith $52,500 (2)
Salary Remaining : $0
Markus Granlund $50,000 (1)
Salary Remaining : $0
David Schlemko $50,000 (3)
Salary Remaining : $0
Josh Manson $50,000 (1)
Salary Remaining : $0
Adam Pelech $50,000 (2)
Salary Remaining : $0
Joe Corvo $50,000 (1)
Salary Remaining : $0
Ryan Murray $50,000 (2)
Salary Remaining : $0
Nicolas Kerdiles $50,000 (2)
Salary Remaining : $0
Steve Begin $50,000 (1)
Salary Remaining : $0
Scott Laughton $50,000 (2)
Salary Remaining : $0
Mike McKenna $50,000 (1)
Salary Remaining : $0
Michael Schumacher $35,000 (2)
Salary Remaining : $0
Mattias Backman $30,000 (1)
Salary Remaining : $0
Adam Almquist $27,500 (2)
Salary Remaining : $0
Stanislav Galiev $27,500 (1)
Salary Remaining : $0
Daniel Altshuller $25,000 (2)
Salary Remaining : $0
Tyler Graovac $25,000 (1)
Salary Remaining : $0
Alexandre Mallet $25,000 (2)
Salary Remaining : $0
Troy Bourke $25,000 (2)
Salary Remaining : $0
Mark MacMillan $25,000 (2)
Salary Remaining : $0
Total Farm Players32
Salary Commitment
Year 10 : $2,045,000
Year 11 : $1,122,500
Year 12 : $332,500
Year 13 : $0
Salary Average Commitment
Year 10 : $1,989,000
Year 11 : $996,500
Year 12 : $280,000
Year 13 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $95 - 4,623 - 77.05%
Level 2: 5000 - $60 - 3,817 - 76.34%
Level 3: 2000 - $35 - 1,904 - 95.20%
Level 4: 4000 - $25 - 3,901 - 97.51%
Luxury : 1000 - $180 - 728 - 72.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,472 - 73.62%
Farm Level 2: 1000 - $20 - 735 - 73.48%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,973 - 83.18%
Average Income per Game$1,108,012
Year to Date Revenue$44,320,489
Farm
Home Games Left0
Average Attendance - %2,207 - 73.58%
Average Income per Game$77,274
Year to Date Revenue$3,090,948

Expense

Pro Players Total Salaries$44,550,000
Farm Players Total Salaries$2,752,500
Coaches Total Salaries$2,300,000
Luxury Taxe Total$6,139,157
Pro Year To Date Expenses$45,410,148
Farm Year To Date Expenses$1,960,134
Pro Salary Cap To Date$42,634,144
Farm Salary Cap To Date$1,648,134

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$230,446
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,262
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$42,634,144
Estimate Under Maximum Salary Cap of $55,965,291$13,331,147
Estimate Over Minimum Salary Cap of $24,000,000 $18,634,144
Current Bank Account$10,965,291
Projected Bank Account$10,965,291

Pro Players Salaries

Milan Lucic $6,000,000 (2)
-Salary Remaining : $0
Cam Barker $4,000,000 (1)
-Salary Remaining : $0
Henrik Lundqvist $3,750,000 (3)
-Salary Remaining : $0
Stephen Weiss $3,500,000 (1)
-Salary Remaining : $0
Mike Cammalleri $3,500,000 (1)
-Salary Remaining : $0
Patrice Bergeron $3,000,000 (2)
-Salary Remaining : $0
Mark Fistric $2,500,000 (1)
-Salary Remaining : $0
Alex Tanguay $2,000,000 (2)
-Salary Remaining : $0
Matt Greene $2,000,000 (3)
-Salary Remaining : $0
Ryan Suter $2,000,000 (3)
-Salary Remaining : $0
Darren Reid $1,700,000 (1)
-Salary Remaining : $0
James Neal $1,500,000 (2)
-Salary Remaining : $0
Jakob Silfverberg $1,500,000 (2)
-Salary Remaining : $0
Staffan Kronwall $1,500,000 (1)
-Salary Remaining : $0
Alexei Emelin $1,250,000 (1)
-Salary Remaining : $0
Valtteri Filppula $1,250,000 (1)
-Salary Remaining : $0
Matt Read $1,000,000 (2)
-Salary Remaining : $0
Braden Holtby $1,000,000 (3)
-Salary Remaining : $0
Nathan Gerbe $850,000 (2)
-Salary Remaining : $0
Sean Couturier $750,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 10 : $44,550,000
Year 11 : $25,650,000
Year 12 : $10,750,000
Year 13 : $0
Salary Average Commitment
Year 10 : $40,300,000
Year 11 : $22,300,000
Year 12 : $8,750,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $44,550,000
Year 11 : $24,600,000
Year 12 : $8,750,000
Year 13 : $0

Farm Players Salaries

Artem Anisimov $900,000 (1)
Salary Remaining : $0
Colten Teubert $600,000 (1)
Salary Remaining : $0
Magnus Paajarvi-Svensson $87,500 (1)
Salary Remaining : $0
Chris Bourque $85,000 (1)
Salary Remaining : $0
Gustav Nyquist $70,000 (1)
Salary Remaining : $0
Dustin Tokarski $70,000 (1)
Salary Remaining : $0
Richard Panik $60,000 (2)
Salary Remaining : $0
Bryan Young $60,000 (1)
Salary Remaining : $0
Jonas Brodin $50,000 (1)
Salary Remaining : $0
Devante Smith-Pelly $50,000 (3)
Salary Remaining : $0
Phillip Danault $50,000 (1)
Salary Remaining : $0
Derrick Pouliot $50,000 (2)
Salary Remaining : $0
Tomas Hertl $50,000 (2)
Salary Remaining : $0
Dave Dziurzynski $50,000 (2)
Salary Remaining : $0
Maxime Sauvé $50,000 (2)
Salary Remaining : $0
Mike Condon $50,000 (1)
Salary Remaining : $0
Michael Sdao $45,000 (1)
Salary Remaining : $0
Matt Delahey $45,000 (1)
Salary Remaining : $0
Brett Ponich $40,000 (1)
Salary Remaining : $0
Patrik Nemeth $40,000 (2)
Salary Remaining : $0
Jordan Binnington $35,000 (1)
Salary Remaining : $0
Seth Griffith $30,000 (2)
Salary Remaining : $0
Morgan Ellis $30,000 (2)
Salary Remaining : $0
Stefan Noesen $30,000 (1)
Salary Remaining : $0
Austen Brassard $25,000 (1)
Salary Remaining : $0
Kevin Roy $25,000 (2)
Salary Remaining : $0
Ryan Culkin $25,000 (2)
Salary Remaining : $0
Brendan Woods $25,000 (2)
Salary Remaining : $0
Sebastian Collberg $25,000 (2)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 10 : $2,752,500
Year 11 : $587,500
Year 12 : $50,000
Year 13 : $0
Salary Average Commitment
Year 10 : $2,471,000
Year 11 : $505,000
Year 12 : $50,000
Year 13 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $87 - 5,814 - 96.90%
Level 2: 5000 - $56 - 4,013 - 80.26%
Level 3: 2000 - $38 - 1,539 - 76.95%
Level 4: 4000 - $28 - 3,082 - 77.06%
Luxury : 1000 - $165 - 803 - 80.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,455 - 72.75%
Farm Level 2: 1000 - $20 - 739 - 73.86%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,251 - 84.73%
Average Income per Game$1,188,314
Year to Date Revenue$47,532,575
Farm
Home Games Left0
Average Attendance - %2,194 - 73.12%
Average Income per Game$68,980
Year to Date Revenue$2,759,202

Expense

Pro Players Total Salaries$44,950,000
Farm Players Total Salaries$2,070,000
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,120,272
Farm Year To Date Expenses$2,383,141
Pro Salary Cap To Date$43,260,154
Farm Salary Cap To Date$1,979,196

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$229,950
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,350
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$43,260,154
Estimate Under Maximum Salary Cap of $77,585,983$34,325,829
Estimate Over Minimum Salary Cap of $24,000,000 $19,260,154
Current Bank Account$32,585,983
Projected Bank Account$32,585,983

Pro Players Salaries

Rick Nash $6,250,000 (2)
-Salary Remaining : $0
Tuukka Rask $4,000,000 (2)
-Salary Remaining : $0
Brent Seabrook $4,000,000 (3)
-Salary Remaining : $0
Sean Bergenheim $3,250,000 (1)
-Salary Remaining : $0
Filip Kuba $3,000,000 (2)
-Salary Remaining : $0
Ole-Kristian Tollefsen $3,000,000 (1)
-Salary Remaining : $0
Jiri Fischer $3,000,000 (3)
-Salary Remaining : $0
Mike Richards $2,150,000 (2)
-Salary Remaining : $0
Phil Kessel $2,000,000 (1)
-Salary Remaining : $0
Tyler Johnson $1,600,000 (1)
-Salary Remaining : $0
Chris Kelly $1,500,000 (3)
-Salary Remaining : $0
Ales Hemsky $1,500,000 (1)
-Salary Remaining : $0
Ilya Bryzgalov $1,500,000 (3)
-Salary Remaining : $0
Brendan Bell $1,300,000 (2)
-Salary Remaining : $0
Oleg Saprykin $1,100,000 (1)
-Salary Remaining : $0
Adam Henrique $1,100,000 (1)
-Salary Remaining : $0
Nate Thompson $1,050,000 (2)
-Salary Remaining : $0
Alex Picard $1,000,000 (1)
-Salary Remaining : $0
Nino Niederreiter $950,000 (2)
-Salary Remaining : $0
Philip Samuelsson $900,000 (1)
-Salary Remaining : $0
Theo Peckham $800,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 10 : $44,950,000
Year 11 : $28,350,000
Year 12 : $11,000,000
Year 13 : $0
Salary Average Commitment
Year 10 : $42,575,000
Year 11 : $29,550,000
Year 12 : $10,000,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $44,950,000
Year 11 : $28,700,000
Year 12 : $10,000,000
Year 13 : $0

Farm Players Salaries

Thomas Greiss $97,500 (1)
Salary Remaining : $0
Robert Dome $90,000 (2)
Salary Remaining : $0
Greg Mauldin $90,000 (1)
Salary Remaining : $0
Gord Baldwin $90,000 (1)
Salary Remaining : $0
Simon Despres $80,000 (3)
Salary Remaining : $0
Nathan Oystrick $80,000 (2)
Salary Remaining : $0
Petr Pohl $80,000 (1)
Salary Remaining : $0
Oscar Klefbom $75,000 (1)
Salary Remaining : $0
Kyle Lawson $75,000 (1)
Salary Remaining : $0
Jamie Arniel $70,000 (1)
Salary Remaining : $0
Tye McGinn $70,000 (3)
Salary Remaining : $0
Jason Missiaen $70,000 (1)
Salary Remaining : $0
Petter Granberg $65,000 (2)
Salary Remaining : $0
Ben Hanowski $65,000 (2)
Salary Remaining : $0
J.T. Brown $65,000 (2)
Salary Remaining : $0
Casey Wellman $60,000 (1)
Salary Remaining : $0
Mike Duco $57,500 (1)
Salary Remaining : $0
Justin Braun $52,500 (1)
Salary Remaining : $0
Lucas Lessio $50,000 (1)
Salary Remaining : $0
Vladislav Namestnikov $50,000 (1)
Salary Remaining : $0
Tanner Kero $50,000 (1)
Salary Remaining : $0
Lukas Krajicek $50,000 (1)
Salary Remaining : $0
Pontus Aberg $50,000 (2)
Salary Remaining : $0
Jan Mursak $50,000 (2)
Salary Remaining : $0
Malcolm Subban $50,000 (2)
Salary Remaining : $0
Devin Shore $50,000 (2)
Salary Remaining : $0
Garrett Wilson $40,000 (3)
Salary Remaining : $0
Jerome Gauthier-Leduc $37,500 (2)
Salary Remaining : $0
Konrad Abeltshauser $37,500 (1)
Salary Remaining : $0
Brett Bulmer $37,500 (1)
Salary Remaining : $0
Greg McKegg $35,000 (4)
Salary Remaining : $0
Quinton Howden $35,000 (1)
Salary Remaining : $0
Rich Clune $35,000 (1)
Salary Remaining : $0
Stuart Percy $30,000 (1)
Salary Remaining : $0
Tomas Hyka $25,000 (2)
Salary Remaining : $0
Brian Hart $25,000 (2)
Salary Remaining : $0
Total Farm Players36
Salary Commitment
Year 10 : $2,070,000
Year 11 : $927,500
Year 12 : $280,000
Year 13 : $65,000
Salary Average Commitment
Year 10 : $1,962,500
Year 11 : $857,500
Year 12 : $220,000
Year 13 : $35,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameDuff Garden
Level 1: 6000 - $88 - 5,666 - 94.44%
Level 2: 5000 - $54 - 4,844 - 96.88%
Level 3: 2000 - $35 - 1,918 - 95.92%
Level 4: 4000 - $27 - 3,716 - 92.89%
Luxury : 1000 - $162 - 943 - 94.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,481 - 74.05%
Farm Level 2: 1000 - $20 - 734 - 73.43%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,088 - 94.93%
Average Income per Game$1,242,988
Year to Date Revenue$49,719,537
Farm
Home Games Left0
Average Attendance - %2,215 - 73.84%
Average Income per Game$77,161
Year to Date Revenue$3,086,430

Expense

Pro Players Total Salaries$44,125,000
Farm Players Total Salaries$1,555,000
Coaches Total Salaries$5,450,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,311,668
Farm Year To Date Expenses$1,969,075
Pro Salary Cap To Date$42,142,324
Farm Salary Cap To Date$1,587,950

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$243,688
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,525
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$42,142,324
Estimate Under Maximum Salary Cap of $63,776,280$21,633,956
Estimate Over Minimum Salary Cap of $24,000,000 $18,142,324
Current Bank Account$18,776,280
Projected Bank Account$18,776,280

Pro Players Salaries

Vincent Lecavalier $10,000,000 (4)
-Salary Remaining : $0
Ilya Kovalchuk $5,000,000 (1)
-Salary Remaining : $0
Rob Scuderi $3,375,000 (2)
-Salary Remaining : $0
Robin Lehner $3,000,000 (3)
-Salary Remaining : $0
Michael Kostka $2,200,000 (3)
-Salary Remaining : $0
Scottie Upshall $1,800,000 (4)
-Salary Remaining : $0
Jared Cowen $1,750,000 (3)
-Salary Remaining : $0
Zach Bogosian $1,550,000 (1)
-Salary Remaining : $0
Jordan Leopold $1,500,000 (2)
-Salary Remaining : $0
Jonas Hiller $1,500,000 (2)
-Salary Remaining : $0
Zack Kassian $1,300,000 (4)
-Salary Remaining : $0
Ryan O'Reilly $1,300,000 (4)
-Salary Remaining : $0
Darcy Hordichuk $1,200,000 (1)
-Salary Remaining : $0
Brandon Sutter $1,100,000 (1)
-Salary Remaining : $0
Evander Kane $1,100,000 (3)
-Salary Remaining : $0
Jakub Kindl $1,000,000 (1)
-Salary Remaining : $0
Kyle Okposo (Out of Payroll) $1,000,000 (1)
-Salary Remaining : $0
Andrei Loktionov $1,000,000 (2)
-Salary Remaining : $0
Brad Richardson $950,000 (2)
-Salary Remaining : $0
Matt Martin $900,000 (3)
-Salary Remaining : $0
Branko Radivojevic $550,000 (1)
-Salary Remaining : $0
Wade Redden $500,000 (1)
-Salary Remaining : $0
Laurent Brossoit $300,000 (1)
-Salary Remaining : $0
Colin Smith $250,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 10 : $44,125,000
Year 11 : $26,825,000
Year 12 : $19,300,000
Year 13 : $6,400,000
Salary Average Commitment
Year 10 : $42,400,000
Year 11 : $30,100,000
Year 12 : $22,500,000
Year 13 : $14,400,000
Salary Cap with 1 Way Contract
Year 10 : $44,125,000
Year 11 : $31,925,000
Year 12 : $23,350,000
Year 13 : $14,400,000

Farm Players Salaries

Andrew MacDonald $95,000 (1)
Salary Remaining : $0
Martin Hanzal $95,000 (3)
Salary Remaining : $0
Keaton Ellerby $90,000 (2)
Salary Remaining : $0
Matt Hackett $80,000 (1)
Salary Remaining : $0
Ronalds Kenins $75,000 (3)
Salary Remaining : $0
Roman Josi $70,000 (2)
Salary Remaining : $0
Calvin de Haan $70,000 (3)
Salary Remaining : $0
Patrice Cormier $65,000 (2)
Salary Remaining : $0
Ales Kotalik $60,000 (1)
Salary Remaining : $0
Jeffrey Foss $60,000 (1)
Salary Remaining : $0
Klas Dahlbeck $50,000 (1)
Salary Remaining : $0
Max Friberg $50,000 (1)
Salary Remaining : $0
Mathew Dumba $50,000 (2)
Salary Remaining : $0
Blake Pietila $50,000 (1)
Salary Remaining : $0
Alexander Salak $50,000 (1)
Salary Remaining : $0
James Livingstone $50,000 (2)
Salary Remaining : $0
Ben Maxwell $50,000 (2)
Salary Remaining : $0
Sergei Plotnikov $50,000 (1)
Salary Remaining : $0
Andy McDonald $50,000 (1)
Salary Remaining : $0
Jyrki Jokipakka $50,000 (1)
Salary Remaining : $0
Alexandre Grenier $50,000 (1)
Salary Remaining : $0
Kyle Rau $30,000 (1)
Salary Remaining : $0
Scott Timmins $30,000 (2)
Salary Remaining : $0
Nicolas Deschamps $30,000 (2)
Salary Remaining : $0
Charles-Olivier Roussel $30,000 (2)
Salary Remaining : $0
Jacob Lagacé $25,000 (2)
Salary Remaining : $0
Sami Aittokallio $25,000 (2)
Salary Remaining : $0
Brett Kulak $25,000 (2)
Salary Remaining : $0
Mackenzie MacEachern $25,000 (2)
Salary Remaining : $0
Reece Scarlett $25,000 (1)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 10 : $1,555,000
Year 11 : $922,500
Year 12 : $265,000
Year 13 : $0
Salary Average Commitment
Year 10 : $1,425,000
Year 11 : $765,000
Year 12 : $230,000
Year 13 : $0

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NamePlace Banque Scotia
Level 1: 6000 - $83 - 5,750 - 95.83%
Level 2: 5000 - $53 - 4,851 - 97.02%
Level 3: 2000 - $33 - 1,914 - 95.70%
Level 4: 4000 - $23 - 3,833 - 95.82%
Luxury : 1000 - $155 - 957 - 95.70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $33 - 1,495 - 74.75%
Farm Level 2: 1000 - $15 - 743 - 74.32%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,304 - 96.13%
Average Income per Game$1,189,049
Year to Date Revenue$47,561,959
Farm
Home Games Left0
Average Attendance - %2,238 - 74.61%
Average Income per Game$63,509
Year to Date Revenue$2,540,371

Expense

Pro Players Total Salaries$37,365,000
Farm Players Total Salaries$2,087,500
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,926,032
Farm Year To Date Expenses$2,080,252
Pro Salary Cap To Date$42,926,030
Farm Salary Cap To Date$1,503,979

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$194,876
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,188
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$42,926,030
Estimate Under Maximum Salary Cap of $61,980,150$19,054,120
Estimate Over Minimum Salary Cap of $24,000,000 $18,926,030
Current Bank Account$16,980,150
Projected Bank Account$16,980,150

Pro Players Salaries

Evgeni Malkin (Out of Payroll) $7,000,000 (2)
-Salary Remaining : $0
Marian Hossa $4,000,000 (2)
-Salary Remaining : $0
Ondrej Pavelec $4,000,000 (4)
-Salary Remaining : $0
Johan Franzen $3,500,000 (2)
-Salary Remaining : $0
Thomas Vanek $3,300,000 (1)
-Salary Remaining : $0
Brenden Morrow $3,000,000 (2)
-Salary Remaining : $0
Kurtis Foster $3,000,000 (2)
-Salary Remaining : $0
Dan Hamhuis $2,750,000 (2)
-Salary Remaining : $0
Brandon Dubinsky $1,600,000 (1)
-Salary Remaining : $0
Carlo Colaiacovo $1,500,000 (1)
-Salary Remaining : $0
David Krejci $1,000,000 (2)
-Salary Remaining : $0
Cody Hodgson $1,000,000 (2)
-Salary Remaining : $0
Brooks Orpik $1,000,000 (2)
-Salary Remaining : $0
Dan Girardi $1,000,000 (1)
-Salary Remaining : $0
Milan Hejduk $1,000,000 (1)
-Salary Remaining : $0
Vladimir Mihalik $1,000,000 (2)
-Salary Remaining : $0
Cody Franson $915,000 (1)
-Salary Remaining : $0
Sergei Kostitsyn $900,000 (1)
-Salary Remaining : $0
Jeff Deslauriers $750,000 (2)
-Salary Remaining : $0
Pascal Dupuis $750,000 (1)
-Salary Remaining : $0
Ramzi Abid $750,000 (2)
-Salary Remaining : $0
Ryan Malone $650,000 (3)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 10 : $44,365,000
Year 11 : $32,800,000
Year 12 : $4,650,000
Year 13 : $4,000,000
Salary Average Commitment
Year 10 : $49,960,000
Year 11 : $39,450,000
Year 12 : $4,650,000
Year 13 : $4,000,000
Salary Cap with 1 Way Contract
Year 10 : $44,365,000
Year 11 : $33,400,000
Year 12 : $4,650,000
Year 13 : $4,000,000

Farm Players Salaries

Arturs Kulda $725,000 (1)
Salary Remaining : $0
Stephane Da Costa $75,000 (1)
Salary Remaining : $0
Logan Stephenson $75,000 (2)
Salary Remaining : $0
Tommy Wingels $75,000 (2)
Salary Remaining : $0
Marc-André Bernier $70,000 (1)
Salary Remaining : $0
Gabriel Bourque $70,000 (1)
Salary Remaining : $0
Matt Frattin $65,000 (3)
Salary Remaining : $0
Ben Bishop $60,000 (1)
Salary Remaining : $0
Brad Thiessen $55,000 (1)
Salary Remaining : $0
Shane Sims $52,500 (1)
Salary Remaining : $0
Olli Maatta $50,000 (2)
Salary Remaining : $0
Shane Prince $50,000 (1)
Salary Remaining : $0
Chris Thorburn $50,000 (2)
Salary Remaining : $0
Tomas Jurco $50,000 (1)
Salary Remaining : $0
Zemgus Girgensons $50,000 (2)
Salary Remaining : $0
Ryan Dzingel $50,000 (1)
Salary Remaining : $0
Jarrod Maidens $50,000 (1)
Salary Remaining : $0
Jeff Petry $50,000 (2)
Salary Remaining : $0
Matt Murray $50,000 (2)
Salary Remaining : $0
Patrick Bordeleau $50,000 (1)
Salary Remaining : $0
Ian Cole $50,000 (1)
Salary Remaining : $0
Phil Di Giuseppe $50,000 (2)
Salary Remaining : $0
Matt Tomkins $50,000 (1)
Salary Remaining : $0
Freddie Hamilton $40,000 (1)
Salary Remaining : $0
Dylan Blujus $25,000 (2)
Salary Remaining : $0
Chandler Stephenson $25,000 (2)
Salary Remaining : $0
Keegan Lowe $25,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 10 : $2,087,500
Year 11 : $650,000
Year 12 : $65,000
Year 13 : $0
Salary Average Commitment
Year 10 : $2,057,500
Year 11 : $565,000
Year 12 : $65,000
Year 13 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHockey Place Center
Level 1: 6000 - $95 - 4,470 - 74.49%
Level 2: 5000 - $65 - 3,468 - 69.37%
Level 3: 2000 - $45 - 1,312 - 65.62%
Level 4: 4000 - $25 - 3,800 - 95.01%
Luxury : 1000 - $185 - 695 - 69.52%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,476 - 73.82%
Farm Level 2: 1000 - $20 - 745 - 74.46%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,746 - 76.37%
Average Income per Game$1,072,654
Year to Date Revenue$42,906,177
Farm
Home Games Left0
Average Attendance - %2,221 - 74.04%
Average Income per Game$77,648
Year to Date Revenue$3,105,921

Expense

Pro Players Total Salaries$44,800,000
Farm Players Total Salaries$2,917,500
Coaches Total Salaries$1,550,000
Luxury Taxe Total$736,148
Pro Year To Date Expenses$43,841,846
Farm Year To Date Expenses$2,294,046
Pro Salary Cap To Date$42,455,690
Farm Salary Cap To Date$1,984,660

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$227,970
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,088
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$42,455,690
Estimate Under Maximum Salary Cap of $49,313,659$6,857,969
Estimate Over Minimum Salary Cap of $24,000,000 $18,455,690
Current Bank Account$4,313,659
Projected Bank Account$4,313,659

Pro Players Salaries

David Legwand $4,000,000 (1)
-Salary Remaining : $0
Maxim Afinogenov $4,000,000 (1)
-Salary Remaining : $0
Pavel Datsyuk $4,000,000 (1)
-Salary Remaining : $0
Tyler Weiman $3,000,000 (3)
-Salary Remaining : $0
Kevin Shattenkirk $3,000,000 (1)
-Salary Remaining : $0
Frans Nielsen $3,000,000 (2)
-Salary Remaining : $0
Ted Purcell $2,200,000 (3)
-Salary Remaining : $0
Ryane Clowe $2,000,000 (1)
-Salary Remaining : $0
Erik Cole $1,850,000 (1)
-Salary Remaining : $0
Chris Campoli $1,750,000 (1)
-Salary Remaining : $0
Maxim Kondratiev $1,500,000 (2)
-Salary Remaining : $0
Mark Stuart $1,450,000 (2)
-Salary Remaining : $0
T.J. Hensick $1,250,000 (1)
-Salary Remaining : $0
Rob Schremp $1,200,000 (2)
-Salary Remaining : $0
Martin Erat $1,100,000 (2)
-Salary Remaining : $0
Brent Krahn $1,000,000 (2)
-Salary Remaining : $0
Andrej Sekera $1,000,000 (1)
-Salary Remaining : $0
Mark Giordano $1,000,000 (3)
-Salary Remaining : $0
Patrik Elias $1,000,000 (1)
-Salary Remaining : $0
Justin Pogge $1,000,000 (1)
-Salary Remaining : $0
Oskar Osala $975,000 (1)
-Salary Remaining : $0
Damien Brunner $950,000 (1)
-Salary Remaining : $0
Brendon Nash $900,000 (2)
-Salary Remaining : $0
Nick Palmieri $850,000 (1)
-Salary Remaining : $0
Jiri Tlusty $825,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 10 : $44,800,000
Year 11 : $17,200,000
Year 12 : $6,750,000
Year 13 : $0
Salary Average Commitment
Year 10 : $47,850,000
Year 11 : $15,625,000
Year 12 : $6,175,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $44,800,000
Year 11 : $16,350,000
Year 12 : $6,200,000
Year 13 : $0

Farm Players Salaries

Brayden McNabb $875,000 (1)
Salary Remaining : $0
Adam Larsson $750,000 (1)
Salary Remaining : $0
Anders Nilsson $97,500 (1)
Salary Remaining : $0
Joe Callahan $95,000 (1)
Salary Remaining : $0
Curtis Glencross $95,000 (1)
Salary Remaining : $0
Troy Brouwer $92,500 (1)
Salary Remaining : $0
Justin Faulk $90,000 (4)
Salary Remaining : $0
Michael Latta (Out of Payroll) $80,000 (1)
Salary Remaining : $0
Tyler Haskins $80,000 (1)
Salary Remaining : $0
Kevin Connauton $75,000 (1)
Salary Remaining : $0
Harru Sateri $70,000 (2)
Salary Remaining : $0
Tomas Kudelka $70,000 (1)
Salary Remaining : $0
Petr Vrana $70,000 (1)
Salary Remaining : $0
Michael Ferland $52,500 (1)
Salary Remaining : $0
Michael Chaput $50,000 (4)
Salary Remaining : $0
Brandon Kozun $50,000 (1)
Salary Remaining : $0
Samuel Groulx $50,000 (1)
Salary Remaining : $0
Ryan Reaves $50,000 (1)
Salary Remaining : $0
Sam Carrick $40,000 (1)
Salary Remaining : $0
Logan MacMillan $40,000 (1)
Salary Remaining : $0
Oscar Dansk $25,000 (2)
Salary Remaining : $0
Chris Wagner $25,000 (1)
Salary Remaining : $0
Justin Shugg $25,000 (1)
Salary Remaining : $0
Christian Djoos $25,000 (1)
Salary Remaining : $0
Theodor Blueger $25,000 (2)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 10 : $2,997,500
Year 11 : $297,500
Year 12 : $210,000
Year 13 : $270,000
Salary Average Commitment
Year 10 : $2,742,500
Year 11 : $255,000
Year 12 : $140,000
Year 13 : $140,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $72 - 5,854 - 97.56%
Level 2: 5000 - $60 - 3,772 - 75.44%
Level 3: 2000 - $50 - 1,199 - 59.93%
Level 4: 4000 - $38 - 2,207 - 55.18%
Luxury : 1000 - $110 - 987 - 98.68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,519 - 75.97%
Farm Level 2: 1000 - $20 - 761 - 76.07%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,018 - 77.88%
Average Income per Game$1,024,562
Year to Date Revenue$40,982,489
Farm
Home Games Left0
Average Attendance - %2,280 - 76.00%
Average Income per Game$73,833
Year to Date Revenue$2,953,326

Expense

Pro Players Total Salaries$38,200,000
Farm Players Total Salaries$1,753,000
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,643,672
Farm Year To Date Expenses$2,171,775
Pro Salary Cap To Date$39,650,883
Farm Salary Cap To Date$1,655,454

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$193,564
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,265
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$39,650,883
Estimate Under Maximum Salary Cap of $51,981,095$12,330,212
Estimate Over Minimum Salary Cap of $24,000,000 $15,650,883
Current Bank Account$6,981,095
Projected Bank Account$6,981,095

Pro Players Salaries

Andrei Markov $4,750,000 (1)
-Salary Remaining : $0
Scott Hartnell $3,250,000 (2)
-Salary Remaining : $0
John Tavares $3,000,000 (3)
-Salary Remaining : $0
Jussi Jokinen $2,700,000 (1)
-Salary Remaining : $0
Johnny Oduya $2,500,000 (3)
-Salary Remaining : $0
Pascal Leclaire $2,500,000 (1)
-Salary Remaining : $0
Michael Grabner $1,750,000 (1)
-Salary Remaining : $0
Brian Lee $1,750,000 (1)
-Salary Remaining : $0
Dustin Penner $1,750,000 (2)
-Salary Remaining : $0
Tyler Seguin $1,600,000 (2)
-Salary Remaining : $0
Drew Fata $1,500,000 (1)
-Salary Remaining : $0
Boris Valabik $1,300,000 (1)
-Salary Remaining : $0
Mike Brodeur $1,300,000 (1)
-Salary Remaining : $0
Greg Campbell $1,300,000 (1)
-Salary Remaining : $0
Trevor Daley $1,250,000 (1)
-Salary Remaining : $0
Matt Cooke $1,250,000 (1)
-Salary Remaining : $0
Evgeny Artyukhin $1,250,000 (2)
-Salary Remaining : $0
Jamie Langenbrunner $1,000,000 (1)
-Salary Remaining : $0
Nathan Paetsch $900,000 (1)
-Salary Remaining : $0
Daniel Cleary $900,000 (1)
-Salary Remaining : $0
Evgeny Grachev $700,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 10 : $38,200,000
Year 11 : $14,900,000
Year 12 : $5,500,000
Year 13 : $0
Salary Average Commitment
Year 10 : $39,350,000
Year 11 : $13,600,000
Year 12 : $5,750,000
Year 13 : $0
Salary Cap with 1 Way Contract
Year 10 : $38,200,000
Year 11 : $13,350,000
Year 12 : $5,500,000
Year 13 : $0

Farm Players Salaries

Jhonas Enroth $100,000 (3)
Salary Remaining : $0
Niklas Hjalmarsson $95,000 (1)
Salary Remaining : $0
Shawn Matthias $95,000 (2)
Salary Remaining : $0
Mathieu Perreault $92,500 (2)
Salary Remaining : $0
Tyson Barrie $85,000 (3)
Salary Remaining : $0
Alex Chiasson $80,000 (1)
Salary Remaining : $0
Yannick Weber $77,500 (1)
Salary Remaining : $0
Phil Oreskovic $75,000 (2)
Salary Remaining : $0
Dana Tyrell $75,000 (1)
Salary Remaining : $0
Hugh Jessiman $65,000 (1)
Salary Remaining : $0
Robert Klinkhammer $60,000 (1)
Salary Remaining : $0
Cam Atkinson $60,000 (1)
Salary Remaining : $0
Jesse Joensuu $60,000 (1)
Salary Remaining : $0
Jordie Benn $60,000 (1)
Salary Remaining : $0
Brian Flynn $58,000 (1)
Salary Remaining : $0
Andrej Sustr $55,000 (2)
Salary Remaining : $0
Jesper Fast $55,000 (2)
Salary Remaining : $0
Tyler Wotherspoon $50,000 (1)
Salary Remaining : $0
Alexander Khokhlachev $50,000 (1)
Salary Remaining : $0
Peter Delmas $50,000 (2)
Salary Remaining : $0
Scott Kosmachuck $50,000 (2)
Salary Remaining : $0
Alexander Vasyunov $40,000 (1)
Salary Remaining : $0
Scott Harrington $30,000 (1)
Salary Remaining : $0
Anthony Stolarz $30,000 (2)
Salary Remaining : $0
Michael Mersch $30,000 (1)
Salary Remaining : $0
Daniel O'regan $25,000 (2)
Salary Remaining : $0
Daniel Catenacci $25,000 (1)
Salary Remaining : $0
Duncan Siemens $25,000 (1)
Salary Remaining : $0
Dillon Simpson $25,000 (1)
Salary Remaining : $0
Reece Willcox $25,000 (2)
Salary Remaining : $0
Ville Pokka $25,000 (2)
Salary Remaining : $0
Anthony Camara $25,000 (1)
Salary Remaining : $0
Total Farm Players32
Salary Commitment
Year 10 : $1,753,000
Year 11 : $860,000
Year 12 : $245,000
Year 13 : $0
Salary Average Commitment
Year 10 : $1,640,000
Year 11 : $750,000
Year 12 : $180,000
Year 13 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Maximum

Under Maximum

Over Minimum of
$24,000,000

Farm Salary Cap

Under Maximum of
$4,500,000

Pro Players

Farm Players

Total Players

Avalanche $25,670,085 $44,443,376 $70,670,085 $26,226,709 $20,443,376 $1,620,825 $2,879,175 212950
Blackhawks $15,134,961 $39,524,973 $60,134,961 $20,609,988 $15,524,973 $1,609,725 $2,890,275 212546
Blue Jackets $4,139,509 $38,868,271 $49,139,509 $10,271,238 $14,868,271 $1,762,043 $2,737,957 232750
Blues $39,591,885 $42,614,382 $84,591,885 $41,977,503 $18,614,382 $1,570,537 $2,929,463 222749
Bruins $11,704,161 $44,220,741 $56,704,161 $12,483,420 $20,220,741 $1,530,173 $2,969,827 202747
Canadiens $13,383,374 $43,491,649 $58,383,374 $14,891,725 $19,491,649 $2,004,374 $2,495,626 222749
Canucks $7,348,002 $43,039,339 $52,348,002 $9,308,663 $19,039,339 $1,845,308 $2,654,692 223355
Capitals $4,082,465 $39,212,910 $49,082,465 $9,869,555 $15,212,910 $1,966,728 $2,533,272 242852
Coyotes $12,560,957 $43,666,001 $57,560,957 $13,894,956 $19,666,001 $1,556,425 $2,943,575 212748
Devils $16,371,863 $39,589,593 $61,371,863 $21,782,270 $15,589,593 $1,980,622 $2,519,378 213051
Flames $26,730,004 $43,724,494 $71,730,004 $28,005,510 $19,724,494 $1,604,082 $2,895,918 213253
Flyers $38,542,003 $43,174,247 $83,542,003 $40,367,756 $19,174,247 $2,130,711 $2,369,289 213354
Jets $22,945,196 $38,017,946 $67,945,196 $29,927,250 $14,017,946 $1,878,975 $2,621,025 233356
Kings $8,527,895 $41,469,068 $53,527,895 $12,058,827 $17,469,068 $2,417,507 $2,082,493 223052
Lightning -$1,177,734 $44,399,176 $43,822,266 -$576,910 $20,399,176 $1,419,140 $3,080,860 222850
Maple Leafs $47,648,309 $42,511,411 $92,648,309 $50,136,898 $18,511,411 $2,061,035 $2,438,965 213253
Nordiques $3,297,843 $41,262,935 $48,297,843 $7,034,908 $17,262,935 $1,634,871 $2,865,129 223456
Panthers $20,578,646 $39,870,560 $65,578,646 $25,708,086 $15,870,560 $1,612,700 $2,887,300 222749
Penguins $51,771,449 $42,553,970 $96,771,449 $54,217,479 $18,553,970 $1,646,567 $2,853,433 203454
Predators $6,381,026 $44,506,453 $51,381,026 $6,874,573 $20,506,453 $1,793,241 $2,706,759 213253
Rangers $10,965,291 $42,634,144 $55,965,291 $13,331,147 $18,634,144 $1,648,134 $2,851,866 202949
Red Wings $32,585,983 $43,260,154 $77,585,983 $34,325,829 $19,260,154 $1,979,196 $2,520,804 213657
Sabres $18,776,280 $42,142,324 $63,776,280 $21,633,956 $18,142,324 $1,587,950 $2,912,050 243054
Senateurs $16,980,150 $42,926,030 $61,980,150 $19,054,120 $18,926,030 $1,503,979 $2,996,021 222749
Sharks $4,313,659 $42,455,690 $49,313,659 $6,857,969 $18,455,690 $1,984,660 $2,515,340 252550
Stars $6,981,095 $39,650,883 $51,981,095 $12,330,212 $15,650,883 $1,655,454 $2,844,546 213253