Team FinanceLast Update - May 15, 2020 at 19:15
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 - 5,857 - 97.62%
Level 2: 5000 - $55 - 4,873 - 97.45%
Level 3: 2000 - $33 - 1,946 - 97.29%
Level 4: 4000 - $23 - 3,916 - 97.91%
Luxury : 1000 - $172 - 976 - 97.56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,528 - 76.39%
Farm Level 2: 1000 - $17 - 871 - 87.10%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,568 - 97.60%
Average Income per Game$1,278,100
Year to Date Revenue$51,124,005
Farm
Home Games Left0
Average Attendance - %2,399 - 79.96%
Average Income per Game$71,691
Year to Date Revenue$2,867,629

Expense

Pro Players Total Salaries$47,850,000
Farm Players Total Salaries$1,872,500
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,141,356
Farm Year To Date Expenses$2,430,986
Pro Salary Cap To Date$48,977,998
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$246,782
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,362
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$48,977,998
Estimate Under Maximum Salary Cap of $86,307,038$37,329,040
Estimate Over Minimum Salary Cap of $30,000,000 $18,977,998
Current Bank Account$35,307,038
Projected Bank Account$35,307,038

Pro Players Salaries

Jack Johnson $6,000,000 (3)
-Salary Remaining : $0
Mikkel Boedker $5,500,000 (4)
-Salary Remaining : $0
Marc Staal $4,700,000 (1)
-Salary Remaining : $0
Patric Hornqvist $4,000,000 (3)
-Salary Remaining : $0
Bryan Little $4,000,000 (1)
-Salary Remaining : $0
Paul Stastny $3,000,000 (2)
-Salary Remaining : $0
Semyon Varlamov $3,000,000 (2)
-Salary Remaining : $0
Erik Karlsson $3,000,000 (2)
-Salary Remaining : $0
Andrew Ladd $2,750,000 (2)
-Salary Remaining : $0
Dmitry Kulikov $2,000,000 (1)
-Salary Remaining : $0
Evgeny Dadonov $1,800,000 (3)
-Salary Remaining : $0
James Van Riemsdyk $1,750,000 (1)
-Salary Remaining : $0
Brad Richardson $1,000,000 (1)
-Salary Remaining : $0
Danny Richmond $1,000,000 (2)
-Salary Remaining : $0
Charlie Coyle $900,000 (2)
-Salary Remaining : $0
Mattias Ekholm $900,000 (1)
-Salary Remaining : $0
Kyle Turris $850,000 (3)
-Salary Remaining : $0
Matt Moulson $600,000 (1)
-Salary Remaining : $0
Mike Brodeur $600,000 (1)
-Salary Remaining : $0
Darren Reid $500,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 12 : $47,850,000
Year 13 : $33,375,000
Year 14 : $19,600,000
Year 15 : $6,000,000
Salary Average Commitment
Year 12 : $43,300,000
Year 13 : $29,650,000
Year 14 : $17,850,000
Year 15 : $5,500,000
Salary Cap with 1 Way Contract
Year 12 : $47,850,000
Year 13 : $31,800,000
Year 14 : $18,150,000
Year 15 : $5,500,000

Farm Players Salaries

Erik Condra $90,000 (2)
Salary Remaining : $0
Steven Kampfer $90,000 (1)
Salary Remaining : $0
Marek Mazanek $90,000 (1)
Salary Remaining : $0
Mark Mancari $90,000 (1)
Salary Remaining : $0
Luke Witkowski $85,000 (1)
Salary Remaining : $0
Vincent Trocheck $80,000 (1)
Salary Remaining : $0
Joel Edmundson $80,000 (3)
Salary Remaining : $0
Tomas Tatar $75,000 (3)
Salary Remaining : $0
Jonathan Marchessault $70,000 (2)
Salary Remaining : $0
Nick Cousins $70,000 (3)
Salary Remaining : $0
Darcy Kuemper $70,000 (2)
Salary Remaining : $0
John Ramage $70,000 (4)
Salary Remaining : $0
Daniel Carr $65,000 (2)
Salary Remaining : $0
Stefan Elliott $60,000 (1)
Salary Remaining : $0
Jarred Tinordi $60,000 (2)
Salary Remaining : $0
Dmitrij Jaskin $50,000 (3)
Salary Remaining : $0
Dominik Kubalik $50,000 (1)
Salary Remaining : $0
Matteson Iacopelli $50,000 (2)
Salary Remaining : $0
Tyler Motte $50,000 (1)
Salary Remaining : $0
Michael Dal Colle $50,000 (2)
Salary Remaining : $0
Jared McCann $50,000 (2)
Salary Remaining : $0
Anthony Duclair $50,000 (1)
Salary Remaining : $0
Antoine Bibeau $50,000 (1)
Salary Remaining : $0
Mark Friedman $50,000 (2)
Salary Remaining : $0
Joseph Blandisi $50,000 (4)
Salary Remaining : $0
Ryan Murphy $45,000 (2)
Salary Remaining : $0
Connor Carrick $40,000 (4)
Salary Remaining : $0
Jonathan Racine $30,000 (2)
Salary Remaining : $0
Chris Calhan $30,000 (1)
Salary Remaining : $0
Xavier Ouellet $30,000 (2)
Salary Remaining : $0
Josh Archibald $27,500 (1)
Salary Remaining : $0
Sergei Kostenko $25,000 (1)
Salary Remaining : $0
Total Farm Players32
Salary Commitment
Year 12 : $1,872,500
Year 13 : $1,150,000
Year 14 : $497,500
Year 15 : $190,000
Salary Average Commitment
Year 12 : $1,767,500
Year 13 : $1,050,000
Year 14 : $420,000
Year 15 : $160,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $97 - 5,281 - 88.02%
Level 2: 5000 - $65 - 4,386 - 87.71%
Level 3: 2000 - $40 - 1,726 - 86.32%
Level 4: 4000 - $25 - 3,651 - 91.27%
Luxury : 1000 - $180 - 803 - 80.30%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,405 - 70.25%
Farm Level 2: 1000 - $20 - 696 - 69.61%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,847 - 88.04%
Average Income per Game$1,362,561
Year to Date Revenue$54,502,421
Farm
Home Games Left0
Average Attendance - %2,101 - 70.04%
Average Income per Game$73,632
Year to Date Revenue$2,945,271

Expense

Pro Players Total Salaries$49,575,000
Farm Players Total Salaries$2,130,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$1,033,390
Pro Year To Date Expenses$51,460,635
Farm Year To Date Expenses$2,575,019
Pro Salary Cap To Date$50,460,633
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$250,371
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,150
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$50,460,633
Estimate Under Maximum Salary Cap of $55,288,316$4,827,683
Estimate Over Minimum Salary Cap of $30,000,000 $20,460,633
Current Bank Account$4,288,316
Projected Bank Account$4,288,316

Pro Players Salaries

Rick Nash $6,500,000 (4)
-Salary Remaining : $0
Mike Green $6,000,000 (3)
-Salary Remaining : $0
John Carlson $5,500,000 (4)
-Salary Remaining : $0
Antoine Roussel $4,500,000 (4)
-Salary Remaining : $0
Chris Kreider $4,000,000 (3)
-Salary Remaining : $0
Derick Brassard $4,000,000 (1)
-Salary Remaining : $0
Jimmy Howard $3,500,000 (1)
-Salary Remaining : $0
Nathan Horton $3,000,000 (1)
-Salary Remaining : $0
Cody Hodgson $2,500,000 (3)
-Salary Remaining : $0
Tomas Fleischmann $1,700,000 (2)
-Salary Remaining : $0
Matthew Spiller $1,500,000 (3)
-Salary Remaining : $0
David Jones $1,200,000 (2)
-Salary Remaining : $0
Erik Christensen $1,000,000 (2)
-Salary Remaining : $0
Kevin Marshall $975,000 (1)
-Salary Remaining : $0
Gabriel Bourque $900,000 (3)
-Salary Remaining : $0
Brandon Yip $800,000 (2)
-Salary Remaining : $0
Eric Brewer $500,000 (1)
-Salary Remaining : $0
Seth Jones $500,000 (1)
-Salary Remaining : $0
Scott Gomez $500,000 (1)
-Salary Remaining : $0
Ray Emery $500,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 12 : $49,575,000
Year 13 : $38,700,000
Year 14 : $37,400,000
Year 15 : $19,200,000
Salary Average Commitment
Year 12 : $48,200,000
Year 13 : $35,600,000
Year 14 : $30,900,000
Year 15 : $16,500,000
Salary Cap with 1 Way Contract
Year 12 : $49,575,000
Year 13 : $36,100,000
Year 14 : $31,400,000
Year 15 : $16,500,000

Farm Players Salaries

Mark Stone $99,500 (3)
Salary Remaining : $0
Mason Raymond $95,500 (1)
Salary Remaining : $0
Carl Hagelin $90,000 (1)
Salary Remaining : $0
Jake McCabe $90,000 (2)
Salary Remaining : $0
Tobias Rieder $90,000 (2)
Salary Remaining : $0
Garnet Hathaway $85,000 (3)
Salary Remaining : $0
Seth Helgeson $80,000 (1)
Salary Remaining : $0
Juraj Mikus $80,000 (2)
Salary Remaining : $0
Nick Mattson $75,000 (1)
Salary Remaining : $0
Joe Cannata $75,000 (2)
Salary Remaining : $0
Mikhail Grigorenko $75,000 (1)
Salary Remaining : $0
Rhett Rakhshani $70,000 (2)
Salary Remaining : $0
Henrik Samuelsson $70,000 (3)
Salary Remaining : $0
Teemu Pulkkinen $65,000 (2)
Salary Remaining : $0
Craig Cunningham $65,000 (1)
Salary Remaining : $0
Patrick Sieloff $60,000 (1)
Salary Remaining : $0
Tanner Richard $60,000 (3)
Salary Remaining : $0
Calle Andersson $55,000 (1)
Salary Remaining : $0
Duncan Siemens $55,000 (1)
Salary Remaining : $0
Myles Bell $50,000 (1)
Salary Remaining : $0
Clark Bishop $50,000 (2)
Salary Remaining : $0
Julius Honka $50,000 (2)
Salary Remaining : $0
Mike Amadio $50,000 (2)
Salary Remaining : $0
Michael Giugovaz $50,000 (2)
Salary Remaining : $0
JJ. Piccinich $50,000 (2)
Salary Remaining : $0
Nikita Scherbak $50,000 (2)
Salary Remaining : $0
Nick Paul $50,000 (1)
Salary Remaining : $0
Adam Erne $50,000 (1)
Salary Remaining : $0
Dylan Labbe $50,000 (1)
Salary Remaining : $0
Alexander Wennberg $50,000 (1)
Salary Remaining : $0
Robert Hagg $50,000 (1)
Salary Remaining : $0
Mattias Janmark $50,000 (1)
Salary Remaining : $0
Tyler Beskorowany $45,000 (1)
Salary Remaining : $0
Total Farm Players33
Salary Commitment
Year 12 : $2,130,000
Year 13 : $1,210,000
Year 14 : $450,000
Year 15 : $0
Salary Average Commitment
Year 12 : $2,032,000
Year 13 : $1,062,000
Year 14 : $312,000
Year 15 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameOhio State Arena
Level 1: 6000 - $115 - 4,592 - 76.53%
Level 2: 5000 - $75 - 3,683 - 73.66%
Level 3: 2000 - $45 - 1,535 - 76.73%
Level 4: 4000 - $30 - 3,498 - 87.45%
Luxury : 1000 - $215 - 709 - 70.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,389 - 69.43%
Farm Level 2: 1000 - $20 - 697 - 69.69%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,017 - 77.87%
Average Income per Game$1,300,432
Year to Date Revenue$52,017,267
Farm
Home Games Left0
Average Attendance - %2,086 - 69.52%
Average Income per Game$72,958
Year to Date Revenue$2,918,307

Expense

Pro Players Total Salaries$47,000,000
Farm Players Total Salaries$1,380,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,137,868
Farm Year To Date Expenses$2,073,382
Pro Salary Cap To Date$43,254,180
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$237,624
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,400
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$43,254,180
Estimate Under Maximum Salary Cap of $59,985,054$16,730,874
Estimate Over Minimum Salary Cap of $30,000,000 $13,254,180
Current Bank Account$8,985,054
Projected Bank Account$8,985,054

Pro Players Salaries

Martin Havlat $5,000,000 (4)
-Salary Remaining : $0
Rick DiPietro $5,000,000 (3)
-Salary Remaining : $0
Pavel Datsyuk $4,000,000 (3)
-Salary Remaining : $0
Mike Lundin $3,000,000 (3)
-Salary Remaining : $0
Artemi Panarin $3,000,000 (3)
-Salary Remaining : $0
Rob Scuderi $2,500,000 (4)
-Salary Remaining : $0
Devin Setoguchi $2,500,000 (2)
-Salary Remaining : $0
Derek Boogaard $2,500,000 (1)
-Salary Remaining : $0
Branislav Mezei (Out of Payroll) $2,000,000 (2)
-Salary Remaining : $0
Mike Comrie $2,000,000 (2)
-Salary Remaining : $0
Peter Mueller $1,800,000 (1)
-Salary Remaining : $0
Cam Fowler $1,500,000 (2)
-Salary Remaining : $0
Cody Eakin $1,350,000 (2)
-Salary Remaining : $0
Andrei Vasilevskiy $1,300,000 (1)
-Salary Remaining : $0
Max Pacioretty $1,300,000 (1)
-Salary Remaining : $0
Andreas Nodl $1,200,000 (2)
-Salary Remaining : $0
Tyler Kennedy $1,200,000 (2)
-Salary Remaining : $0
Eric Wellwood $1,200,000 (3)
-Salary Remaining : $0
A.J Thelen $1,100,000 (1)
-Salary Remaining : $0
Dalton Prout $950,000 (1)
-Salary Remaining : $0
Timothy Kunes $900,000 (2)
-Salary Remaining : $0
Christian Hanson $850,000 (2)
-Salary Remaining : $0
Ryan Wilson $850,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $47,000,000
Year 13 : $32,700,000
Year 14 : $14,200,000
Year 15 : $2,000,000
Salary Average Commitment
Year 12 : $49,450,000
Year 13 : $40,200,000
Year 14 : $25,200,000
Year 15 : $7,500,000
Salary Cap with 1 Way Contract
Year 12 : $47,000,000
Year 13 : $37,200,000
Year 14 : $23,700,000
Year 15 : $7,500,000

Farm Players Salaries

Matt Calvert $80,000 (1)
Salary Remaining : $0
Andrew Gordon $80,000 (1)
Salary Remaining : $0
Emerson Etem $75,000 (2)
Salary Remaining : $0
Shane Sims $70,000 (1)
Salary Remaining : $0
Thomas Greiss $65,000 (3)
Salary Remaining : $0
Austin Watson $60,000 (3)
Salary Remaining : $0
Justin Florek $60,000 (2)
Salary Remaining : $0
Jared Knight $60,000 (2)
Salary Remaining : $0
Anthony Bitetto $60,000 (1)
Salary Remaining : $0
Maxim Mamin $50,000 (1)
Salary Remaining : $0
Shea Theodore $50,000 (1)
Salary Remaining : $0
Mario Lucia $50,000 (1)
Salary Remaining : $0
François Brassard $50,000 (1)
Salary Remaining : $0
David Kolomatis $50,000 (2)
Salary Remaining : $0
Ryan Fitzgerald $50,000 (1)
Salary Remaining : $0
Beau Starrett $50,000 (2)
Salary Remaining : $0
Ondrej Kase $50,000 (2)
Salary Remaining : $0
Francis Perron $50,000 (2)
Salary Remaining : $0
Aaron Ness $50,000 (2)
Salary Remaining : $0
James Livingstone $50,000 (1)
Salary Remaining : $0
Phoenix Copley $50,000 (2)
Salary Remaining : $0
Leon Draisaitl $50,000 (2)
Salary Remaining : $0
Dillon Heatherington $50,000 (1)
Salary Remaining : $0
Richard Nejezchleb $35,000 (2)
Salary Remaining : $0
Joakim Nordstrom $35,000 (2)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 12 : $1,380,000
Year 13 : $745,000
Year 14 : $125,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,365,000
Year 13 : $725,000
Year 14 : $125,000
Year 15 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotttrade center
Level 1: 6000 - $110 - 4,929 - 82.14%
Level 2: 5000 - $72 - 3,972 - 79.45%
Level 3: 2000 - $45 - 1,601 - 80.05%
Level 4: 4000 - $30 - 3,581 - 89.52%
Luxury : 1000 - $200 - 775 - 77.54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,404 - 70.19%
Farm Level 2: 1000 - $20 - 693 - 69.29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,858 - 82.54%
Average Income per Game$1,329,446
Year to Date Revenue$53,177,834
Farm
Home Games Left0
Average Attendance - %2,097 - 69.89%
Average Income per Game$73,509
Year to Date Revenue$2,940,357

Expense

Pro Players Total Salaries$47,030,000
Farm Players Total Salaries$1,624,000
Coaches Total Salaries$2,450,000
Luxury Taxe Total$67,566
Pro Year To Date Expenses$51,306,474
Farm Year To Date Expenses$2,325,026
Pro Salary Cap To Date$49,227,989
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$241,733
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,370
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$49,227,989
Estimate Under Maximum Salary Cap of $88,929,762$39,701,773
Estimate Over Minimum Salary Cap of $30,000,000 $19,227,989
Current Bank Account$37,929,762
Projected Bank Account$37,929,762

Pro Players Salaries

Alex Pietrangelo $7,000,000 (3)
-Salary Remaining : $0
Nicklas Backstrom $6,430,000 (3)
-Salary Remaining : $0
Jordan Eberle $4,500,000 (3)
-Salary Remaining : $0
David Perron (Out of Payroll) $4,000,000 (2)
-Salary Remaining : $0
Carey Price $4,000,000 (3)
-Salary Remaining : $0
Jake Gardiner $3,800,000 (3)
-Salary Remaining : $0
Sergei Shirokov $2,900,000 (2)
-Salary Remaining : $0
Simon Gagné $2,000,000 (2)
-Salary Remaining : $0
Vincent Lecavalier $2,000,000 (2)
-Salary Remaining : $0
Nick Palmieri $2,000,000 (4)
-Salary Remaining : $0
Fabian Brunnstrom $1,800,000 (1)
-Salary Remaining : $0
Filip Forsberg $1,500,000 (4)
-Salary Remaining : $0
Ryan O'Reilly $1,500,000 (2)
-Salary Remaining : $0
Cody Ceci $1,200,000 (4)
-Salary Remaining : $0
Yann Sauvé $1,100,000 (2)
-Salary Remaining : $0
Gustav Nyquist $1,000,000 (2)
-Salary Remaining : $0
Drew Shore $950,000 (1)
-Salary Remaining : $0
Shayne Gostisbehere $900,000 (2)
-Salary Remaining : $0
Pascal Leclaire $750,000 (2)
-Salary Remaining : $0
Justin Falk $650,000 (2)
-Salary Remaining : $0
D.J King $550,000 (1)
-Salary Remaining : $0
Kurt Sauer $500,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 12 : $51,030,000
Year 13 : $50,700,000
Year 14 : $37,300,000
Year 15 : $9,300,000
Salary Average Commitment
Year 12 : $58,530,000
Year 13 : $54,930,000
Year 14 : $29,930,000
Year 15 : $4,700,000
Salary Cap with 1 Way Contract
Year 12 : $51,030,000
Year 13 : $47,230,000
Year 14 : $30,430,000
Year 15 : $4,700,000

Farm Players Salaries

Ian Cole $99,000 (1)
Salary Remaining : $0
Joonas Korpisalo $90,000 (2)
Salary Remaining : $0
Matt Halischuk $90,000 (1)
Salary Remaining : $0
Jimmy Vesey $85,000 (2)
Salary Remaining : $0
Patrick Wey $85,000 (1)
Salary Remaining : $0
Martin Marincin $80,000 (2)
Salary Remaining : $0
Jujhar Khaira $75,000 (4)
Salary Remaining : $0
Brock Trotter $72,500 (1)
Salary Remaining : $0
Sergey Kalinin $72,500 (1)
Salary Remaining : $0
Corey Crawford $70,000 (1)
Salary Remaining : $0
Teemu Hartikainen $70,000 (2)
Salary Remaining : $0
Petr Straka $65,000 (1)
Salary Remaining : $0
Dmitri Orlov $65,000 (1)
Salary Remaining : $0
Devin Shore $65,000 (2)
Salary Remaining : $0
T.J. Tynan $60,000 (1)
Salary Remaining : $0
Nikita Nesterov $60,000 (1)
Salary Remaining : $0
Martin Frk $60,000 (3)
Salary Remaining : $0
Quinton Howden $50,000 (3)
Salary Remaining : $0
Cal Petersen $50,000 (1)
Salary Remaining : $0
Alex Lintuniemi $50,000 (2)
Salary Remaining : $0
Christoffer Ehn $50,000 (2)
Salary Remaining : $0
Mirco Mueller $50,000 (1)
Salary Remaining : $0
Hudson Fasching $50,000 (1)
Salary Remaining : $0
Brett Pesce $50,000 (1)
Salary Remaining : $0
Dylan Sikura $50,000 (2)
Salary Remaining : $0
Garret Ross $45,000 (1)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 12 : $1,709,000
Year 13 : $800,000
Year 14 : $245,000
Year 15 : $150,000
Salary Average Commitment
Year 12 : $1,650,500
Year 13 : $715,000
Year 14 : $175,000
Year 15 : $75,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 6000 - $124 - 4,359 - 72.65%
Level 2: 5000 - $75 - 3,767 - 75.34%
Level 3: 2000 - $44 - 1,607 - 80.34%
Level 4: 4000 - $29 - 3,878 - 96.95%
Luxury : 1000 - $219 - 713 - 71.26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,400 - 70.01%
Farm Level 2: 1000 - $20 - 690 - 69.04%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,323 - 79.57%
Average Income per Game$1,336,554
Year to Date Revenue$53,462,146
Farm
Home Games Left0
Average Attendance - %2,090 - 69.68%
Average Income per Game$73,302
Year to Date Revenue$2,932,062

Expense

Pro Players Total Salaries$46,275,000
Farm Players Total Salaries$1,300,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,404,398
Farm Year To Date Expenses$1,785,445
Pro Salary Cap To Date$46,470,045
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$231,559
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,000
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$46,470,045
Estimate Under Maximum Salary Cap of $63,302,924$16,832,879
Estimate Over Minimum Salary Cap of $30,000,000 $16,470,045
Current Bank Account$12,302,924
Projected Bank Account$12,302,924

Pro Players Salaries

Wojtek Wolski $6,250,000 (2)
-Salary Remaining : $0
Jason Demers $4,400,000 (1)
-Salary Remaining : $0
Jonathan Toews $4,000,000 (1)
-Salary Remaining : $0
Brendan Smith (Out of Payroll) $3,250,000 (2)
-Salary Remaining : $0
Victor Oreskovich $3,000,000 (1)
-Salary Remaining : $0
Scott Hartnell $3,000,000 (2)
-Salary Remaining : $0
Shane O'Brien $2,800,000 (1)
-Salary Remaining : $0
Kevin Poulin $2,500,000 (2)
-Salary Remaining : $0
Johnny Boychuk $2,300,000 (2)
-Salary Remaining : $0
Mike Ribeiro $2,000,000 (2)
-Salary Remaining : $0
Kevin Bieksa $2,000,000 (1)
-Salary Remaining : $0
Zack Kassian $2,000,000 (2)
-Salary Remaining : $0
Dave Bolland $1,750,000 (1)
-Salary Remaining : $0
Rene Bourque $1,500,000 (2)
-Salary Remaining : $0
Kris Chucko $1,000,000 (1)
-Salary Remaining : $0
T.J Galiardi $950,000 (1)
-Salary Remaining : $0
Mattias Tedenby $850,000 (2)
-Salary Remaining : $0
Casey Cizikas $800,000 (2)
-Salary Remaining : $0
Josh Tordjman $725,000 (2)
-Salary Remaining : $0
Adam Pelech $700,000 (3)
-Salary Remaining : $0
Samuel Morin $500,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 12 : $46,275,000
Year 13 : $24,925,000
Year 14 : $850,000
Year 15 : $0
Salary Average Commitment
Year 12 : $43,575,000
Year 13 : $23,725,000
Year 14 : $700,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $46,275,000
Year 13 : $25,875,000
Year 14 : $700,000
Year 15 : $0

Farm Players Salaries

Robbie Earl $99,000 (1)
Salary Remaining : $0
Keith Yandle $90,000 (1)
Salary Remaining : $0
Slava Voynov $78,500 (1)
Salary Remaining : $0
Zack Hamill $75,000 (1)
Salary Remaining : $0
Andreas Athanasiou $67,500 (2)
Salary Remaining : $0
Louis Domingue $65,000 (2)
Salary Remaining : $0
Nikita Gusev $60,000 (2)
Salary Remaining : $0
Miikka Salomaki $60,000 (1)
Salary Remaining : $0
Anton Blidh $50,000 (1)
Salary Remaining : $0
Radek Faksa $50,000 (1)
Salary Remaining : $0
Michael Joly $50,000 (1)
Salary Remaining : $0
Brett Kulak $50,000 (1)
Salary Remaining : $0
John Quenneville $50,000 (2)
Salary Remaining : $0
Ivan Nalimov $50,000 (1)
Salary Remaining : $0
Daniel Audette $50,000 (2)
Salary Remaining : $0
Elias Lindholm $50,000 (1)
Salary Remaining : $0
Madison Bowey $50,000 (1)
Salary Remaining : $0
Tyler Bertuzzi $50,000 (1)
Salary Remaining : $0
Carter Ashton $45,000 (2)
Salary Remaining : $0
John Macfarland $40,000 (1)
Salary Remaining : $0
Daniel Altshuller $35,000 (1)
Salary Remaining : $0
Ben Betker $30,000 (2)
Salary Remaining : $0
Austen Brassard $30,000 (2)
Salary Remaining : $0
Alex Schoenborn $25,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 12 : $1,300,000
Year 13 : $397,500
Year 14 : $0
Year 15 : $0
Salary Average Commitment
Year 12 : $1,295,500
Year 13 : $397,500
Year 14 : $0
Year 15 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $95 - 5,865 - 97.74%
Level 2: 5000 - $58 - 4,850 - 97.01%
Level 3: 2000 - $44 - 1,921 - 96.07%
Level 4: 4000 - $28 - 3,751 - 93.77%
Luxury : 1000 - $170 - 980 - 97.97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,794 - 89.72%
Farm Level 2: 1000 - $13 - 886 - 88.58%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,367 - 96.48%
Average Income per Game$1,324,360
Year to Date Revenue$52,974,382
Farm
Home Games Left0
Average Attendance - %2,680 - 89.34%
Average Income per Game$37,517
Year to Date Revenue$1,500,669

Expense

Pro Players Total Salaries$50,460,000
Farm Players Total Salaries$3,042,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$6,713,193
Pro Year To Date Expenses$52,550,618
Farm Year To Date Expenses$2,667,215
Pro Salary Cap To Date$49,900,862
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$259,703
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,712
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$49,900,862
Estimate Under Maximum Salary Cap of $57,085,553$7,184,691
Estimate Over Minimum Salary Cap of $30,000,000 $19,900,862
Current Bank Account$6,085,553
Projected Bank Account$6,085,553

Pro Players Salaries

Corey Perry $5,500,000 (1)
-Salary Remaining : $0
Benoit Pouliot $4,750,000 (2)
-Salary Remaining : $0
Henrik Sedin $3,900,000 (3)
-Salary Remaining : $0
Henrik Lundqvist $3,750,000 (1)
-Salary Remaining : $0
Bryce Lampman $3,610,000 (3)
-Salary Remaining : $0
Frans Nielsen $3,250,000 (4)
-Salary Remaining : $0
Mark Stuart $3,000,000 (4)
-Salary Remaining : $0
Greg Stewart $2,800,000 (1)
-Salary Remaining : $0
Steve Downie $2,700,000 (3)
-Salary Remaining : $0
Colton Parayko $2,500,000 (4)
-Salary Remaining : $0
Pierre-Marc Bouchard $2,300,000 (4)
-Salary Remaining : $0
Allen York $2,000,000 (4)
-Salary Remaining : $0
Dustin Boyd $1,800,000 (2)
-Salary Remaining : $0
Raphael Diaz $1,750,000 (2)
-Salary Remaining : $0
Brett Maclean $1,500,000 (2)
-Salary Remaining : $0
Viktor Stalberg $1,500,000 (2)
-Salary Remaining : $0
Enver Lisin $1,200,000 (1)
-Salary Remaining : $0
Nikolai Zherdev $1,000,000 (2)
-Salary Remaining : $0
Vitaly Vishnevsky $900,000 (1)
-Salary Remaining : $0
Shaone Morrisonn $750,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 12 : $50,460,000
Year 13 : $36,510,000
Year 14 : $23,810,000
Year 15 : $13,250,000
Salary Average Commitment
Year 12 : $49,260,000
Year 13 : $35,060,000
Year 14 : $23,260,000
Year 15 : $13,050,000
Salary Cap with 1 Way Contract
Year 12 : $50,460,000
Year 13 : $35,560,000
Year 14 : $23,260,000
Year 15 : $13,050,000

Farm Players Salaries

Cameron Gaunce $975,000 (2)
Salary Remaining : $0
Lars Eller $120,000 (2)
Salary Remaining : $0
Tyler Pitlick $100,000 (2)
Salary Remaining : $0
Nick Spaling $95,000 (1)
Salary Remaining : $0
Corey Trivino $95,000 (3)
Salary Remaining : $0
Brian Dumoulin $90,000 (1)
Salary Remaining : $0
Philip Larsen $87,500 (3)
Salary Remaining : $0
Joni Ortio $80,000 (2)
Salary Remaining : $0
Alex Petrovic $80,000 (2)
Salary Remaining : $0
Viktor Loov $75,000 (2)
Salary Remaining : $0
Peter Holland $75,000 (3)
Salary Remaining : $0
Jiri Sekac $70,000 (3)
Salary Remaining : $0
Jordan Szwarz $60,000 (1)
Salary Remaining : $0
Charles Hudon $55,000 (2)
Salary Remaining : $0
Ty Rattie $55,000 (3)
Salary Remaining : $0
Andrey Pedan $50,000 (1)
Salary Remaining : $0
Sergey Tolchinsky $50,000 (1)
Salary Remaining : $0
Tyler Lewington $50,000 (1)
Salary Remaining : $0
Tobias Lindberg $50,000 (1)
Salary Remaining : $0
Jack Glover $50,000 (2)
Salary Remaining : $0
Ryan MacInnis $50,000 (2)
Salary Remaining : $0
Adrian Kempe $50,000 (2)
Salary Remaining : $0
Dominic Turgeon $50,000 (2)
Salary Remaining : $0
Jakub Vrana $50,000 (2)
Salary Remaining : $0
David Pastrnak $50,000 (2)
Salary Remaining : $0
Danton Heinen $50,000 (2)
Salary Remaining : $0
Kristers Gudlevskis $50,000 (1)
Salary Remaining : $0
Andrei Mironov $50,000 (1)
Salary Remaining : $0
Matt Tomkins $35,000 (1)
Salary Remaining : $0
Matt Lindblad $35,000 (1)
Salary Remaining : $0
Jamie Devane $35,000 (1)
Salary Remaining : $0
Stuart Percy $35,000 (1)
Salary Remaining : $0
Branden Troock $35,000 (1)
Salary Remaining : $0
Scott Glennie $35,000 (1)
Salary Remaining : $0
Anthony Camara $35,000 (1)
Salary Remaining : $0
Riley Nash $35,000 (1)
Salary Remaining : $0
Total Farm Players36
Salary Commitment
Year 12 : $3,042,500
Year 13 : $1,380,000
Year 14 : $445,000
Year 15 : $0
Salary Average Commitment
Year 12 : $2,925,000
Year 13 : $1,267,500
Year 14 : $365,000
Year 15 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameBudweiser Coliseum
Level 1: 6000 - $83 - 5,885 - 98.09%
Level 2: 5000 - $49 - 4,951 - 99.01%
Level 3: 2000 - $34 - 1,957 - 97.87%
Level 4: 4000 - $17 - 3,978 - 99.44%
Luxury : 1000 - $98 - 1,000 - 99.95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $13 - 1,816 - 90.80%
Farm Level 2: 1000 - $2 - 907 - 90.69%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,771 - 98.73%
Average Income per Game$1,119,997
Year to Date Revenue$44,799,885
Farm
Home Games Left0
Average Attendance - %2,723 - 90.77%
Average Income per Game$34,466
Year to Date Revenue$1,378,652

Expense

Pro Players Total Salaries$35,825,000
Farm Players Total Salaries$1,947,500
Coaches Total Salaries$3,900,000
Luxury Taxe Total$826,156
Pro Year To Date Expenses$46,320,609
Farm Year To Date Expenses$2,783,601
Pro Salary Cap To Date$42,795,574
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$192,698
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,738
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$42,795,574
Estimate Under Maximum Salary Cap of $58,365,606$15,570,032
Estimate Over Minimum Salary Cap of $30,000,000 $12,795,574
Current Bank Account$7,365,606
Projected Bank Account$7,365,606

Pro Players Salaries

Robert Nilsson $6,000,000 (4)
-Salary Remaining : $0
Andy Rogers $2,750,000 (4)
-Salary Remaining : $0
Jamie McBain $2,500,000 (2)
-Salary Remaining : $0
Jacob Markstrom $2,500,000 (2)
-Salary Remaining : $0
Drew Fata $2,500,000 (4)
-Salary Remaining : $0
Loui Eriksson $2,250,000 (1)
-Salary Remaining : $0
Brandon Sutter $1,700,000 (4)
-Salary Remaining : $0
Marc Savard $1,500,000 (4)
-Salary Remaining : $0
Kurtis Foster $1,500,000 (1)
-Salary Remaining : $0
Tyler Toffoli $1,500,000 (2)
-Salary Remaining : $0
Jack Skille $1,350,000 (2)
-Salary Remaining : $0
Jeremy Morin $1,300,000 (2)
-Salary Remaining : $0
Theo Peckham $1,200,000 (1)
-Salary Remaining : $0
Pierre-Luc Létourneau $1,200,000 (1)
-Salary Remaining : $0
Jason Zucker $1,100,000 (1)
-Salary Remaining : $0
Jonathan Blum $975,000 (3)
-Salary Remaining : $0
Patrick Eaves $950,000 (1)
-Salary Remaining : $0
Martin Jones $900,000 (1)
-Salary Remaining : $0
Brandon Saad $850,000 (3)
-Salary Remaining : $0
Jordie Benn $750,000 (1)
-Salary Remaining : $0
Colton Gillies $550,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 12 : $35,825,000
Year 13 : $30,299,999
Year 14 : $19,250,000
Year 15 : $14,750,000
Salary Average Commitment
Year 12 : $33,200,000
Year 13 : $23,400,000
Year 14 : $16,100,000
Year 15 : $14,450,000
Salary Cap with 1 Way Contract
Year 12 : $35,825,000
Year 13 : $25,425,000
Year 14 : $16,275,000
Year 15 : $14,450,000

Farm Players Salaries

Alex Stalock $99,000 (2)
Salary Remaining : $0
Lane MacDermid $90,000 (1)
Salary Remaining : $0
Spencer Machacek $80,000 (1)
Salary Remaining : $0
Dennis Everberg $80,000 (2)
Salary Remaining : $0
Robert Bortuzzo $80,000 (1)
Salary Remaining : $0
Taylor Beck $80,000 (2)
Salary Remaining : $0
Joshua Leivo $75,000 (3)
Salary Remaining : $0
J.T. Brown $75,000 (1)
Salary Remaining : $0
Alex Hutchings $75,000 (2)
Salary Remaining : $0
Taylor Aronson $70,000 (2)
Salary Remaining : $0
Thomas DiPauli $66,000 (2)
Salary Remaining : $0
Andrej Nestrasil $65,000 (2)
Salary Remaining : $0
Colton Sceviour $60,000 (1)
Salary Remaining : $0
Nick Pryor $60,000 (1)
Salary Remaining : $0
Taylor Leier $60,000 (2)
Salary Remaining : $0
Aaron Palushaj $60,000 (1)
Salary Remaining : $0
Christoph Bertschy $50,000 (3)
Salary Remaining : $0
Tommy Vannelli $50,000 (1)
Salary Remaining : $0
Brendan Perlini $50,000 (2)
Salary Remaining : $0
Antti Raanta $50,000 (1)
Salary Remaining : $0
Michael Prapavessis $50,000 (2)
Salary Remaining : $0
Jaedon Descheneau $50,000 (2)
Salary Remaining : $0
Nikita Tryamkin (Out of Payroll) $50,000 (2)
Salary Remaining : $0
Phil McRae $50,000 (1)
Salary Remaining : $0
Ryan Pulock $50,000 (1)
Salary Remaining : $0
Brandon Halverson $50,000 (2)
Salary Remaining : $0
Jake Muzzin $50,000 (1)
Salary Remaining : $0
Michael Ferland $45,000 (1)
Salary Remaining : $0
Daultan Leveillé $45,000 (1)
Salary Remaining : $0
Francois Tremblay $40,000 (1)
Salary Remaining : $0
Jake Paterson $40,000 (2)
Salary Remaining : $0
Mitch Callahan $40,000 (3)
Salary Remaining : $0
Tyler Graovac $35,000 (2)
Salary Remaining : $0
Jared Staal $27,500 (1)
Salary Remaining : $0
Total Farm Players34
Salary Commitment
Year 12 : $1,997,500
Year 13 : $1,135,000
Year 14 : $212,500
Year 15 : $0
Salary Average Commitment
Year 12 : $1,925,000
Year 13 : $1,032,500
Year 14 : $157,500
Year 15 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $102 - 5,828 - 97.13%
Level 2: 5000 - $52 - 4,919 - 98.39%
Level 3: 2000 - $42 - 1,937 - 96.86%
Level 4: 4000 - $26 - 3,878 - 96.95%
Luxury : 1000 - $193 - 795 - 79.48%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,354 - 67.71%
Farm Level 2: 1000 - $20 - 683 - 68.27%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,357 - 96.43%
Average Income per Game$1,357,690
Year to Date Revenue$54,307,583
Farm
Home Games Left0
Average Attendance - %2,037 - 67.89%
Average Income per Game$71,209
Year to Date Revenue$2,848,377

Expense

Pro Players Total Salaries$49,595,000
Farm Players Total Salaries$1,259,500
Coaches Total Salaries$1,775,000
Luxury Taxe Total$1,328,176
Pro Year To Date Expenses$50,703,955
Farm Year To Date Expenses$1,719,742
Pro Salary Cap To Date$49,649,524
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$249,233
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,922
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$49,649,524
Estimate Under Maximum Salary Cap of $55,244,729$5,595,205
Estimate Over Minimum Salary Cap of $30,000,000 $19,649,524
Current Bank Account$4,244,729
Projected Bank Account$4,244,729

Pro Players Salaries

Joe Thornton $8,000,000 (1)
-Salary Remaining : $0
Tuukka Rask $3,800,000 (2)
-Salary Remaining : $0
Joe Pavelski $3,500,000 (4)
-Salary Remaining : $0
Brent Burns $3,300,000 (1)
-Salary Remaining : $0
PK Subban $3,250,000 (3)
-Salary Remaining : $0
Patrick Sharp $3,000,000 (4)
-Salary Remaining : $0
Jason Pominville $3,000,000 (4)
-Salary Remaining : $0
Thomas Vanek $2,800,000 (4)
-Salary Remaining : $0
Ryan Suter $2,500,000 (1)
-Salary Remaining : $0
Ryan Getzlaf $2,400,000 (4)
-Salary Remaining : $0
Mikko Koivu $2,400,000 (3)
-Salary Remaining : $0
Torey Krug $2,000,000 (1)
-Salary Remaining : $0
Ondrej Palat $1,500,000 (1)
-Salary Remaining : $0
Ryan Nugent-Hopkins $1,300,000 (1)
-Salary Remaining : $0
Jeff Skinner $1,000,000 (1)
-Salary Remaining : $0
T.J. Oshie $1,000,000 (1)
-Salary Remaining : $0
Dan Hamhuis $1,000,000 (1)
-Salary Remaining : $0
Peter Worrell $995,000 (1)
-Salary Remaining : $0
Roman Josi $900,000 (4)
-Salary Remaining : $0
Josh Manson $800,000 (3)
-Salary Remaining : $0
Mike Smith $650,000 (2)
-Salary Remaining : $0
Brian McGrattan $500,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 12 : $49,595,000
Year 13 : $28,900,000
Year 14 : $21,695,000
Year 15 : $12,700,000
Salary Average Commitment
Year 12 : $45,190,000
Year 13 : $26,500,000
Year 14 : $22,050,000
Year 15 : $15,600,000
Salary Cap with 1 Way Contract
Year 12 : $49,595,000
Year 13 : $26,500,000
Year 14 : $22,050,000
Year 15 : $15,600,000

Farm Players Salaries

Eric Fehr $99,500 (1)
Salary Remaining : $0
Mike Hoffman $75,000 (1)
Salary Remaining : $0
Trevor Lewis $70,000 (1)
Salary Remaining : $0
William Karlsson $70,000 (2)
Salary Remaining : $0
Joey Ryan $62,500 (1)
Salary Remaining : $0
Derek Forbort $60,000 (1)
Salary Remaining : $0
Austin Poganski $50,000 (2)
Salary Remaining : $0
Mackenze Stewart $50,000 (2)
Salary Remaining : $0
Emil Johansson $50,000 (2)
Salary Remaining : $0
Jesper Pettersson $50,000 (2)
Salary Remaining : $0
Zach Stepan $47,500 (2)
Salary Remaining : $0
David Wolf $45,000 (1)
Salary Remaining : $0
Dany Roussin $45,000 (2)
Salary Remaining : $0
Jamie McGinn $40,000 (3)
Salary Remaining : $0
Nikolay Prokhorkin $37,500 (2)
Salary Remaining : $0
Colby Cave $36,000 (3)
Salary Remaining : $0
Vincent Dunn $36,000 (3)
Salary Remaining : $0
Peter Andersson (Out of Payroll) $35,000 (1)
Salary Remaining : $0
Austin Wuthrich $35,000 (1)
Salary Remaining : $0
Jordan Weal $32,500 (2)
Salary Remaining : $0
Jussi Rynnas $32,500 (1)
Salary Remaining : $0
Gianluca Curcuruto $30,000 (2)
Salary Remaining : $0
Artur Gavrus $30,000 (2)
Salary Remaining : $0
Mason McDonald $30,000 (1)
Salary Remaining : $0
Jarrod Maidens $30,000 (2)
Salary Remaining : $0
Niklas Treutle $28,000 (1)
Salary Remaining : $0
Mikko Vainonen $27,500 (3)
Salary Remaining : $0
Michael Schumacher $25,000 (1)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 12 : $1,259,500
Year 13 : $675,000
Year 14 : $144,500
Year 15 : $0
Salary Average Commitment
Year 12 : $1,244,000
Year 13 : $652,000
Year 14 : $139,500
Year 15 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pack Center
Level 1: 6000 - $105 - 5,783 - 96.39%
Level 2: 5000 - $65 - 4,471 - 89.43%
Level 3: 2000 - $40 - 1,930 - 96.50%
Level 4: 4000 - $30 - 3,515 - 87.87%
Luxury : 1000 - $180 - 953 - 95.33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $19 - 1,804 - 90.21%
Farm Level 2: 1000 - $9 - 899 - 89.85%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,653 - 92.52%
Average Income per Game$1,454,265
Year to Date Revenue$58,170,619
Farm
Home Games Left0
Average Attendance - %2,703 - 90.09%
Average Income per Game$47,689
Year to Date Revenue$1,907,546

Expense

Pro Players Total Salaries$50,750,000
Farm Players Total Salaries$1,587,400
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,352,421
Farm Year To Date Expenses$2,520,860
Pro Salary Cap To Date$49,226,179
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$261,139
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,937
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$49,226,179
Estimate Under Maximum Salary Cap of $65,971,727$16,745,548
Estimate Over Minimum Salary Cap of $30,000,000 $19,226,179
Current Bank Account$14,971,727
Projected Bank Account$14,971,727

Pro Players Salaries

Tyler Ennis $5,000,000 (4)
-Salary Remaining : $0
Marian Gaborik $5,000,000 (2)
-Salary Remaining : $0
Nazem Kadri $4,500,000 (4)
-Salary Remaining : $0
Zach Parise $4,500,000 (3)
-Salary Remaining : $0
Brad Richards $4,500,000 (2)
-Salary Remaining : $0
Kristopher Letang $4,000,000 (1)
-Salary Remaining : $0
Maxime Daigneault $3,000,000 (2)
-Salary Remaining : $0
Anton Stralman $3,000,000 (2)
-Salary Remaining : $0
Josh Gorges $2,500,000 (2)
-Salary Remaining : $0
Chris Stewart $1,800,000 (2)
-Salary Remaining : $0
Michael Del Zotto $1,750,000 (3)
-Salary Remaining : $0
Martin Samuelsson $1,700,000 (2)
-Salary Remaining : $0
Matt Donovan $1,500,000 (4)
-Salary Remaining : $0
Jamie Arniel $1,200,000 (3)
-Salary Remaining : $0
Mike Weber $1,000,000 (1)
-Salary Remaining : $0
Thomas Hickey $1,000,000 (1)
-Salary Remaining : $0
Eric Tangradi $950,000 (2)
-Salary Remaining : $0
Logan Shaw $800,000 (2)
-Salary Remaining : $0
Nick Bonino $800,000 (2)
-Salary Remaining : $0
Thomas McCollum $750,000 (3)
-Salary Remaining : $0
Andrew MacDonald $500,000 (1)
-Salary Remaining : $0
Ramzi Abid $500,000 (1)
-Salary Remaining : $0
Evgeny Artyukhin $500,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $50,750,000
Year 13 : $43,500,000
Year 14 : $21,750,000
Year 15 : $13,800,000
Salary Average Commitment
Year 12 : $48,950,000
Year 13 : $42,050,000
Year 14 : $18,950,000
Year 15 : $11,000,000
Salary Cap with 1 Way Contract
Year 12 : $50,750,000
Year 13 : $43,250,000
Year 14 : $19,200,000
Year 15 : $11,000,000

Farm Players Salaries

Jonathan Ferland (Out of Payroll) $99,900 (1)
Salary Remaining : $0
Maxime Macenauer $92,500 (1)
Salary Remaining : $0
Calvin Pickard $90,000 (1)
Salary Remaining : $0
Cody Goloubef (Out of Payroll) $90,000 (1)
Salary Remaining : $0
Matt Beleskey $85,000 (1)
Salary Remaining : $0
Drayson Bowman $80,000 (1)
Salary Remaining : $0
Michael Sdao $80,000 (1)
Salary Remaining : $0
Ben Hutton $80,000 (4)
Salary Remaining : $0
Sven Baertschi $80,000 (2)
Salary Remaining : $0
Darren Dietz $70,000 (1)
Salary Remaining : $0
Joonas Donskoi $70,000 (1)
Salary Remaining : $0
Anton Lander $70,000 (1)
Salary Remaining : $0
Sam Bennett $50,000 (2)
Salary Remaining : $0
Nick Moutrey $50,000 (1)
Salary Remaining : $0
Reid Boucher $50,000 (2)
Salary Remaining : $0
Juuse Saros $50,000 (1)
Salary Remaining : $0
Cristiano Digiacinto $50,000 (2)
Salary Remaining : $0
Robby Fabbri $50,000 (2)
Salary Remaining : $0
Dalton Thrower $50,000 (3)
Salary Remaining : $0
Jonny Brodzinski $50,000 (1)
Salary Remaining : $0
John Hayden $50,000 (1)
Salary Remaining : $0
Cade Fairchild $50,000 (1)
Salary Remaining : $0
Valeri Nichushkin $50,000 (1)
Salary Remaining : $0
Robbie Russo $50,000 (4)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 12 : $1,587,400
Year 13 : $499,000
Year 14 : $280,000
Year 15 : $300,000
Salary Average Commitment
Year 12 : $1,539,900
Year 13 : $450,000
Year 14 : $180,000
Year 15 : $130,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe prudential Center
Level 1: 6000 - $110 - 4,847 - 80.79%
Level 2: 5000 - $70 - 4,042 - 80.85%
Level 3: 2000 - $46 - 1,569 - 78.45%
Level 4: 4000 - $30 - 3,514 - 87.85%
Luxury : 1000 - $180 - 977 - 97.66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,390 - 69.50%
Farm Level 2: 1000 - $20 - 705 - 70.50%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,950 - 83.05%
Average Income per Game$1,337,798
Year to Date Revenue$53,511,928
Farm
Home Games Left0
Average Attendance - %2,095 - 69.83%
Average Income per Game$73,180
Year to Date Revenue$2,927,190

Expense

Pro Players Total Salaries$46,725,000
Farm Players Total Salaries$2,555,000
Coaches Total Salaries$3,500,000
Luxury Taxe Total$100,568
Pro Year To Date Expenses$50,683,067
Farm Year To Date Expenses$2,696,417
Pro Salary Cap To Date$47,072,904
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$246,163
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,275
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$47,072,904
Estimate Under Maximum Salary Cap of $61,356,564$14,283,660
Estimate Over Minimum Salary Cap of $30,000,000 $17,072,904
Current Bank Account$10,356,564
Projected Bank Account$10,356,564

Pro Players Salaries

Tyler Seguin $5,000,000 (4)
-Salary Remaining : $0
Brent Seabrook $5,000,000 (1)
-Salary Remaining : $0
Tobias Enstrom $4,500,000 (2)
-Salary Remaining : $0
Travis Hamonic $4,000,000 (4)
-Salary Remaining : $0
Steve Montador $4,000,000 (2)
-Salary Remaining : $0
Johnny Gaudreau $3,250,000 (3)
-Salary Remaining : $0
Antti Niemi $3,200,000 (1)
-Salary Remaining : $0
Marian Hossa $2,000,000 (2)
-Salary Remaining : $0
Rostislav Olesz $2,000,000 (1)
-Salary Remaining : $0
Brenden Morrow $2,000,000 (1)
-Salary Remaining : $0
Brady Skjei $1,750,000 (4)
-Salary Remaining : $0
Kellan Lain $1,600,000 (1)
-Salary Remaining : $0
Keith Kinkaid $1,600,000 (1)
-Salary Remaining : $0
Tyler Bozak $1,300,000 (1)
-Salary Remaining : $0
Brandon Burlon $1,250,000 (1)
-Salary Remaining : $0
Anthony Stewart $1,100,000 (1)
-Salary Remaining : $0
Kevin Porter $900,000 (1)
-Salary Remaining : $0
Riley Sheahan $900,000 (2)
-Salary Remaining : $0
Jordan Caron $875,000 (1)
-Salary Remaining : $0
Viktor Arvidsson $500,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 12 : $46,725,000
Year 13 : $27,725,000
Year 14 : $16,500,000
Year 15 : $13,000,000
Salary Average Commitment
Year 12 : $43,200,000
Year 13 : $24,200,000
Year 14 : $13,750,000
Year 15 : $10,750,000
Salary Cap with 1 Way Contract
Year 12 : $46,725,000
Year 13 : $25,400,000
Year 14 : $14,000,000
Year 15 : $10,750,000

Farm Players Salaries

Darroll Powe $500,000 (1)
Salary Remaining : $0
Carl Gunnarsson $90,000 (1)
Salary Remaining : $0
Nail Yakupov $90,000 (3)
Salary Remaining : $0
Christian Thomas $80,000 (1)
Salary Remaining : $0
Brandon Prust $80,000 (1)
Salary Remaining : $0
Zac Leslie $80,000 (3)
Salary Remaining : $0
Brock McGinn $75,000 (4)
Salary Remaining : $0
Marc-André Bourdon $70,000 (1)
Salary Remaining : $0
Louis Leblanc $70,000 (2)
Salary Remaining : $0
Brett Ritchie $65,000 (2)
Salary Remaining : $0
Mikko Lehtonen $60,000 (1)
Salary Remaining : $0
Mark Jankowski $55,000 (4)
Salary Remaining : $0
Stephen Harper $50,000 (1)
Salary Remaining : $0
Emil Djuse $50,000 (1)
Salary Remaining : $0
Cole Cassels $50,000 (1)
Salary Remaining : $0
Chris Bigras $50,000 (1)
Salary Remaining : $0
Mike Zigomanis $50,000 (1)
Salary Remaining : $0
Connor Hurley $50,000 (1)
Salary Remaining : $0
Jeremy Gregoire $50,000 (1)
Salary Remaining : $0
Andreas Johnsson $50,000 (1)
Salary Remaining : $0
Gustav Olofsson $50,000 (1)
Salary Remaining : $0
Eric Gustafsson $50,000 (3)
Salary Remaining : $0
Anders Bjork $50,000 (2)
Salary Remaining : $0
Alex Tuch $50,000 (2)
Salary Remaining : $0
Brett Lernout $50,000 (2)
Salary Remaining : $0
Mark Visentin $50,000 (2)
Salary Remaining : $0
C.J Suess $50,000 (2)
Salary Remaining : $0
Hunter Smith $50,000 (2)
Salary Remaining : $0
Aleksander Barkov $50,000 (1)
Salary Remaining : $0
Frederik Gauthier $50,000 (1)
Salary Remaining : $0
Daniel Zaar $50,000 (3)
Salary Remaining : $0
Alex Nedeljkovic $50,000 (2)
Salary Remaining : $0
Nikita Zadorov $50,000 (1)
Salary Remaining : $0
Will Butcher $50,000 (1)
Salary Remaining : $0
Pavel Buchnevich $50,000 (1)
Salary Remaining : $0
Max Domi $50,000 (1)
Salary Remaining : $0
Jack Campbell $40,000 (1)
Salary Remaining : $0
Total Farm Players37
Salary Commitment
Year 12 : $2,555,000
Year 13 : $975,000
Year 14 : $564,900
Year 15 : $245,000
Salary Average Commitment
Year 12 : $2,485,000
Year 13 : $840,000
Year 14 : $390,000
Year 15 : $130,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameMetal Center
Level 1: 6000 - $109 - 4,832 - 80.54%
Level 2: 5000 - $71 - 3,943 - 78.85%
Level 3: 2000 - $46 - 1,546 - 77.31%
Level 4: 4000 - $31 - 3,149 - 78.73%
Luxury : 1000 - $186 - 834 - 83.36%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,428 - 71.42%
Farm Level 2: 1000 - $20 - 695 - 69.46%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,304 - 79.47%
Average Income per Game$1,309,215
Year to Date Revenue$52,368,587
Farm
Home Games Left0
Average Attendance - %2,123 - 70.77%
Average Income per Game$74,579
Year to Date Revenue$2,983,176

Expense

Pro Players Total Salaries$50,150,000
Farm Players Total Salaries$2,230,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$7,624,068
Pro Year To Date Expenses$52,697,796
Farm Year To Date Expenses$2,963,200
Pro Salary Cap To Date$50,457,186
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$258,168
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,150
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$50,457,186
Estimate Under Maximum Salary Cap of $75,646,664$25,189,478
Estimate Over Minimum Salary Cap of $30,000,000 $20,457,186
Current Bank Account$24,646,664
Projected Bank Account$24,646,664

Pro Players Salaries

Eric Staal $7,000,000 (2)
-Salary Remaining : $0
David Backes $5,000,000 (3)
-Salary Remaining : $0
Alexander Semin $5,000,000 (3)
-Salary Remaining : $0
Erik Johnson $4,500,000 (1)
-Salary Remaining : $0
Pekka Rinne $4,000,000 (1)
-Salary Remaining : $0
Brad Marchand $3,250,000 (4)
-Salary Remaining : $0
Patrik Berglund $2,800,000 (2)
-Salary Remaining : $0
Sami Vatanen $2,500,000 (3)
-Salary Remaining : $0
Steve Eminger $2,500,000 (1)
-Salary Remaining : $0
Alexander Radulov $2,300,000 (1)
-Salary Remaining : $0
Derek Meech $2,250,000 (2)
-Salary Remaining : $0
Colin Wilson $2,200,000 (3)
-Salary Remaining : $0
Brendan Mikkelson $1,100,000 (2)
-Salary Remaining : $0
David Ullstrom $1,000,000 (4)
-Salary Remaining : $0
Steve Regier $1,000,000 (2)
-Salary Remaining : $0
Mikhail Grabovski $1,000,000 (1)
-Salary Remaining : $0
Kyle Palmieri $950,000 (2)
-Salary Remaining : $0
Jonas Gustavsson $800,000 (1)
-Salary Remaining : $0
Tim Ramholt $500,000 (1)
-Salary Remaining : $0
Peter Prucha $500,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 12 : $50,150,000
Year 13 : $34,400,000
Year 14 : $22,300,000
Year 15 : $6,100,000
Salary Average Commitment
Year 12 : $49,050,000
Year 13 : $33,250,000
Year 14 : $18,450,000
Year 15 : $4,250,000
Salary Cap with 1 Way Contract
Year 12 : $50,150,000
Year 13 : $34,050,000
Year 14 : $18,950,000
Year 15 : $4,250,000

Farm Players Salaries

Christopher Gibson $95,000 (2)
Salary Remaining : $0
Colby Robak $95,000 (2)
Salary Remaining : $0
Jimmy Hayes $95,000 (3)
Salary Remaining : $0
David Savard $90,000 (2)
Salary Remaining : $0
Esa Lindell $87,500 (3)
Salary Remaining : $0
Tanner Pearson $85,000 (3)
Salary Remaining : $0
Vladimir Sobotka $85,000 (1)
Salary Remaining : $0
Victor Rask $85,000 (3)
Salary Remaining : $0
Anders Lee $80,000 (3)
Salary Remaining : $0
Bryan Rust (Out of Payroll) $75,000 (2)
Salary Remaining : $0
Christian Folin $72,500 (1)
Salary Remaining : $0
Ryan Spooner $70,000 (1)
Salary Remaining : $0
Michael Hutchinson $70,000 (2)
Salary Remaining : $0
Matthew Nieto $70,000 (3)
Salary Remaining : $0
Mathieu Brodeur $65,000 (2)
Salary Remaining : $0
Greg Pateryn $65,000 (2)
Salary Remaining : $0
Barclay Goodrow $60,000 (1)
Salary Remaining : $0
Matt Kassian $60,000 (1)
Salary Remaining : $0
Philip Varone $60,000 (2)
Salary Remaining : $0
Chris Brown $55,000 (2)
Salary Remaining : $0
Petteri Lindbohm $55,000 (4)
Salary Remaining : $0
Trevor Carrick $55,000 (4)
Salary Remaining : $0
Frank Corrado $50,000 (3)
Salary Remaining : $0
Tyler Shattock $50,000 (2)
Salary Remaining : $0
Peter Cehlarik $50,000 (1)
Salary Remaining : $0
Dominik Masin $50,000 (2)
Salary Remaining : $0
Vladislav Kamenev $50,000 (2)
Salary Remaining : $0
Nathan Lieuwen $50,000 (1)
Salary Remaining : $0
Brandon Hickey $50,000 (2)
Salary Remaining : $0
Ryan Donato $50,000 (2)
Salary Remaining : $0
Vitek Vanecek $50,000 (2)
Salary Remaining : $0
Eric Karlsson $50,000 (3)
Salary Remaining : $0
Kevin Labanc $50,000 (2)
Salary Remaining : $0
John Gilmour $50,000 (1)
Salary Remaining : $0
Total Farm Players34
Salary Commitment
Year 12 : $2,230,000
Year 13 : $1,862,000
Year 14 : $870,000
Year 15 : $120,000
Salary Average Commitment
Year 12 : $2,145,000
Year 13 : $1,670,000
Year 14 : $702,500
Year 15 : $110,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $105 - 5,422 - 90.37%
Level 2: 5000 - $70 - 3,944 - 78.87%
Level 3: 2000 - $45 - 1,558 - 77.88%
Level 4: 4000 - $30 - 3,180 - 79.49%
Luxury : 1000 - $180 - 967 - 96.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $34 - 1,736 - 86.79%
Farm Level 2: 1000 - $19 - 713 - 71.32%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,070 - 83.72%
Average Income per Game$1,406,023
Year to Date Revenue$56,240,901
Farm
Home Games Left0
Average Attendance - %2,449 - 81.63%
Average Income per Game$76,196
Year to Date Revenue$3,047,821

Expense

Pro Players Total Salaries$49,500,000
Farm Players Total Salaries$1,767,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$478,418
Pro Year To Date Expenses$52,243,722
Farm Year To Date Expenses$2,254,378
Pro Salary Cap To Date$49,743,752
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$257,426
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,338
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$49,743,752
Estimate Under Maximum Salary Cap of $75,616,028$25,872,276
Estimate Over Minimum Salary Cap of $30,000,000 $19,743,752
Current Bank Account$24,616,028
Projected Bank Account$24,616,028

Pro Players Salaries

Oliver Ekman-Larsson $5,900,000 (4)
-Salary Remaining : $0
Jakub Voracek $4,500,000 (4)
-Salary Remaining : $0
Jeff Carter $4,250,000 (1)
-Salary Remaining : $0
Drew Miller $4,250,000 (4)
-Salary Remaining : $0
Jeff Woywitka $3,500,000 (3)
-Salary Remaining : $0
Jonathan Ericsson $3,000,000 (4)
-Salary Remaining : $0
Steve Mason $3,000,000 (1)
-Salary Remaining : $0
Matt Smaby $3,000,000 (4)
-Salary Remaining : $0
Chris Mcallister $2,000,000 (1)
-Salary Remaining : $0
J.T. Miller $2,000,000 (3)
-Salary Remaining : $0
Matthew Lombardi $1,750,000 (2)
-Salary Remaining : $0
Marcus Kruger $1,750,000 (1)
-Salary Remaining : $0
Cam Ward $1,750,000 (1)
-Salary Remaining : $0
Jordan Nolan $1,750,000 (1)
-Salary Remaining : $0
Brian Lashoff $1,300,000 (3)
-Salary Remaining : $0
Ryan Callahan $1,300,000 (1)
-Salary Remaining : $0
Nathan Beaulieu $1,250,000 (3)
-Salary Remaining : $0
Mats Zuccarello $1,200,000 (2)
-Salary Remaining : $0
Brock Nelson $1,200,000 (2)
-Salary Remaining : $0
Tomas Kubalik $850,000 (4)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 12 : $49,500,000
Year 13 : $35,050,000
Year 14 : $31,550,000
Year 15 : $22,550,000
Salary Average Commitment
Year 12 : $45,950,000
Year 13 : $32,700,000
Year 14 : $28,800,000
Year 15 : $21,500,000
Salary Cap with 1 Way Contract
Year 12 : $49,500,000
Year 13 : $33,700,000
Year 14 : $29,550,000
Year 15 : $21,500,000

Farm Players Salaries

Victor Bartley $100,000 (1)
Salary Remaining : $0
Calle Jarnkrok $80,000 (2)
Salary Remaining : $0
Michael Bournival $80,000 (2)
Salary Remaining : $0
Brandon McMillan $80,000 (2)
Salary Remaining : $0
Tyler Randell $77,500 (2)
Salary Remaining : $0
Dylan Olsen $60,000 (3)
Salary Remaining : $0
Erik Nystrom $60,000 (4)
Salary Remaining : $0
Nick Shore $60,000 (2)
Salary Remaining : $0
Cristoval Nieves $60,000 (4)
Salary Remaining : $0
Tyler Brenner $55,000 (1)
Salary Remaining : $0
Reid McNeill $55,000 (3)
Salary Remaining : $0
Brendan Leipsic $50,000 (4)
Salary Remaining : $0
JC Lipon $50,000 (1)
Salary Remaining : $0
Laurent Dauphin $50,000 (1)
Salary Remaining : $0
Blake Heinrich $50,000 (1)
Salary Remaining : $0
Morgan Klimchuk $50,000 (1)
Salary Remaining : $0
Nick Sorensen $50,000 (1)
Salary Remaining : $0
Devon Teows $50,000 (2)
Salary Remaining : $0
Lucas Wallmarkk $50,000 (2)
Salary Remaining : $0
Justin Kirkland $50,000 (2)
Salary Remaining : $0
Anton Forsberg $50,000 (3)
Salary Remaining : $0
Anthony Angello $50,000 (2)
Salary Remaining : $0
Rinat Valiev $50,000 (1)
Salary Remaining : $0
Ilya Sorokin $50,000 (2)
Salary Remaining : $0
Zachary Fucale $50,000 (1)
Salary Remaining : $0
Ryan Hartman $50,000 (1)
Salary Remaining : $0
Sven Andrighetto $50,000 (1)
Salary Remaining : $0
Scott Wedgewood $40,000 (2)
Salary Remaining : $0
Mark Alt $40,000 (3)
Salary Remaining : $0
Jason Kasdorf $40,000 (3)
Salary Remaining : $0
Jake Dotchin $40,000 (1)
Salary Remaining : $0
Brenden Kichton $40,000 (3)
Salary Remaining : $0
Total Farm Players32
Salary Commitment
Year 12 : $1,767,500
Year 13 : $1,170,000
Year 14 : $475,000
Year 15 : $170,000
Salary Average Commitment
Year 12 : $1,680,000
Year 13 : $1,035,000
Year 14 : $445,000
Year 15 : $170,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameDuff Garden
Level 1: 6000 - $93 - 5,844 - 97.39%
Level 2: 5000 - $59 - 4,813 - 96.26%
Level 3: 2000 - $39 - 1,928 - 96.39%
Level 4: 4000 - $27 - 3,870 - 96.76%
Luxury : 1000 - $160 - 978 - 97.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,399 - 69.93%
Farm Level 2: 1000 - $20 - 688 - 68.76%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,433 - 96.85%
Average Income per Game$1,338,214
Year to Date Revenue$53,528,571
Farm
Home Games Left0
Average Attendance - %2,086 - 69.54%
Average Income per Game$73,181
Year to Date Revenue$2,927,253

Expense

Pro Players Total Salaries$49,550,000
Farm Players Total Salaries$2,325,000
Coaches Total Salaries$5,450,000
Luxury Taxe Total$16,373,032
Pro Year To Date Expenses$53,950,989
Farm Year To Date Expenses$2,606,275
Pro Salary Cap To Date$48,604,481
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$270,545
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,375
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$48,604,481
Estimate Under Maximum Salary Cap of $70,014,164$21,409,683
Estimate Over Minimum Salary Cap of $30,000,000 $18,604,481
Current Bank Account$19,014,164
Projected Bank Account$19,014,164

Pro Players Salaries

Ilya Kovalchuk $6,500,000 (3)
-Salary Remaining : $0
Michael Frolik $4,500,000 (1)
-Salary Remaining : $0
Andrei Loktionov $4,000,000 (1)
-Salary Remaining : $0
Robin Lehner $4,000,000 (1)
-Salary Remaining : $0
Zach Bogosian $4,000,000 (3)
-Salary Remaining : $0
Ole-Kristian Tollefsen $3,000,000 (3)
-Salary Remaining : $0
Wayne Simmonds $2,300,000 (1)
-Salary Remaining : $0
Michael Kostka $2,300,000 (1)
-Salary Remaining : $0
Matt Stajan $2,000,000 (3)
-Salary Remaining : $0
Chris Higgins $2,000,000 (3)
-Salary Remaining : $0
Jared Cowen $2,000,000 (1)
-Salary Remaining : $0
Mathew Dumba $2,000,000 (1)
-Salary Remaining : $0
Vladimir Mihalik (Out of Payroll) $1,800,000 (2)
-Salary Remaining : $0
Maxim Lapierre $1,750,000 (1)
-Salary Remaining : $0
Matt Hackett $1,200,000 (1)
-Salary Remaining : $0
Alex Tanguay $1,200,000 (1)
-Salary Remaining : $0
Damien Brunner $1,200,000 (1)
-Salary Remaining : $0
Steve Bernier $1,200,000 (1)
-Salary Remaining : $0
Patrice Cormier $1,200,000 (1)
-Salary Remaining : $0
Brandon Bollig $900,000 (1)
-Salary Remaining : $0
Nathan Paetsch $500,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 12 : $49,550,000
Year 13 : $19,300,000
Year 14 : $15,500,000
Year 15 : $0
Salary Average Commitment
Year 12 : $47,245,000
Year 13 : $20,000,000
Year 14 : $18,200,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $49,550,000
Year 13 : $19,300,000
Year 14 : $17,500,000
Year 15 : $0

Farm Players Salaries

Chris Tierney $90,000 (3)
Salary Remaining : $0
Michael Stone $85,000 (2)
Salary Remaining : $0
Vladimir Zharkov $85,000 (2)
Salary Remaining : $0
Martin Hanzal $80,000 (1)
Salary Remaining : $0
Blake Pietila $80,000 (3)
Salary Remaining : $0
Alexandre Grenier $80,000 (3)
Salary Remaining : $0
Laurent Brossoit $75,000 (3)
Salary Remaining : $0
Jamie Oleksiak $70,000 (2)
Salary Remaining : $0
Sergei Plotnikov $65,000 (2)
Salary Remaining : $0
Kyle Rau $60,000 (3)
Salary Remaining : $0
Joe Morrow $55,000 (3)
Salary Remaining : $0
Zachary Sanford $50,000 (1)
Salary Remaining : $0
Jyrki Jokipakka $50,000 (1)
Salary Remaining : $0
Thomas Spelling $50,000 (4)
Salary Remaining : $0
Klas Dahlbeck $50,000 (1)
Salary Remaining : $0
Wes O'Neill $50,000 (1)
Salary Remaining : $0
Remi Elie $50,000 (1)
Salary Remaining : $0
Charles-Olivier Roussel $50,000 (1)
Salary Remaining : $0
Christophe Lalancette $50,000 (1)
Salary Remaining : $0
Scott Timmins $50,000 (1)
Salary Remaining : $0
Nicolas Deschamps $50,000 (1)
Salary Remaining : $0
Matt Grzelcyk $50,000 (1)
Salary Remaining : $0
Benn Ferriero $50,000 (2)
Salary Remaining : $0
Vaclav Karabacek $50,000 (2)
Salary Remaining : $0
Kyle Pettit $50,000 (2)
Salary Remaining : $0
Fredrik Olofsson $50,000 (2)
Salary Remaining : $0
Nolan Vesey $50,000 (2)
Salary Remaining : $0
Dylan Sadowy $50,000 (2)
Salary Remaining : $0
Ebbe Siönäs $50,000 (1)
Salary Remaining : $0
Sami Aittokallio $50,000 (1)
Salary Remaining : $0
Jeffrey Foss $50,000 (1)
Salary Remaining : $0
Anton Karlsson $50,000 (2)
Salary Remaining : $0
Victor Olofsson $50,000 (2)
Salary Remaining : $0
Pavel Kraskovsky $50,000 (2)
Salary Remaining : $0
Jeremy Smith $50,000 (1)
Salary Remaining : $0
Angelo Esposito $50,000 (1)
Salary Remaining : $0
Louis Belpedio $50,000 (2)
Salary Remaining : $0
Cameron Darcy $50,000 (2)
Salary Remaining : $0
Joonas Lyytinen $50,000 (2)
Salary Remaining : $0
Anton Lindholm $50,000 (2)
Salary Remaining : $0
Jacob Lagacé $50,000 (1)
Salary Remaining : $0
Total Farm Players41
Salary Commitment
Year 12 : $2,325,000
Year 13 : $1,525,000
Year 14 : $634,000
Year 15 : $50,000
Salary Average Commitment
Year 12 : $2,280,000
Year 13 : $1,385,000
Year 14 : $445,000
Year 15 : $50,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $105 - 5,698 - 94.97%
Level 2: 5000 - $67 - 3,838 - 76.75%
Level 3: 2000 - $44 - 1,578 - 78.92%
Level 4: 4000 - $26 - 3,865 - 96.63%
Luxury : 1000 - $185 - 899 - 89.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $19 - 1,778 - 88.92%
Farm Level 2: 1000 - $11 - 884 - 88.35%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,879 - 88.22%
Average Income per Game$1,382,927
Year to Date Revenue$55,317,078
Farm
Home Games Left0
Average Attendance - %2,662 - 88.73%
Average Income per Game$45,670
Year to Date Revenue$1,826,785

Expense

Pro Players Total Salaries$50,950,000
Farm Players Total Salaries$3,907,500
Coaches Total Salaries$3,450,000
Luxury Taxe Total$8,990,858
Pro Year To Date Expenses$51,972,151
Farm Year To Date Expenses$4,320,579
Pro Salary Cap To Date$49,286,544
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$264,604
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$24,288
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$49,286,544
Estimate Under Maximum Salary Cap of $51,249,657$1,963,113
Estimate Over Minimum Salary Cap of $30,000,000 $19,286,544
Current Bank Account$249,657
Projected Bank Account$249,657

Pro Players Salaries

Derek Roy $4,750,000 (2)
-Salary Remaining : $0
Derek Stepan $4,250,000 (4)
-Salary Remaining : $0
Jonathan Bernier $3,800,000 (1)
-Salary Remaining : $0
Kari Lehtonen $3,650,000 (2)
-Salary Remaining : $0
Adam Henrique $3,500,000 (1)
-Salary Remaining : $0
Marco Scandella $3,500,000 (3)
-Salary Remaining : $0
Tyler Myers $3,500,000 (3)
-Salary Remaining : $0
Bobby Ryan $3,200,000 (1)
-Salary Remaining : $0
Ryan Johansen $3,000,000 (4)
-Salary Remaining : $0
Marcus Johansson $2,500,000 (4)
-Salary Remaining : $0
Erik Haula $2,500,000 (4)
-Salary Remaining : $0
Nino Niederreiter $2,500,000 (4)
-Salary Remaining : $0
Eric Gelinas $2,000,000 (1)
-Salary Remaining : $0
Sam Gagner $1,850,000 (1)
-Salary Remaining : $0
Jacob Trouba $1,750,000 (4)
-Salary Remaining : $0
Oscar Klefbom $1,300,000 (1)
-Salary Remaining : $0
Kevin Hayes $1,000,000 (1)
-Salary Remaining : $0
Ronalds Kenins $950,000 (1)
-Salary Remaining : $0
Jared Spurgeon $950,000 (1)
-Salary Remaining : $0
Nikolay Goldobin $500,000 (2)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 12 : $50,950,000
Year 13 : $37,200,000
Year 14 : $31,050,000
Year 15 : $25,250,000
Salary Average Commitment
Year 12 : $46,450,000
Year 13 : $31,500,000
Year 14 : $23,000,000
Year 15 : $16,500,000
Salary Cap with 1 Way Contract
Year 12 : $50,950,000
Year 13 : $32,400,000
Year 14 : $23,500,000
Year 15 : $16,500,000

Farm Players Salaries

Olli Maatta (Out of Payroll) $995,000 (2)
Salary Remaining : $0
Ryan Strome $950,000 (3)
Salary Remaining : $0
Noel Acciari $900,000 (2)
Salary Remaining : $0
Tomas Kundratek $97,500 (1)
Salary Remaining : $0
Jaccob Slavin $95,000 (4)
Salary Remaining : $0
Josh Bailey $95,000 (1)
Salary Remaining : $0
Michael Matheson $90,000 (4)
Salary Remaining : $0
Linden Vey $75,000 (2)
Salary Remaining : $0
Jordan Martinook $65,000 (3)
Salary Remaining : $0
Eamon McAdam $65,000 (1)
Salary Remaining : $0
A.J. Jenks $60,000 (1)
Salary Remaining : $0
Nicklas Jensen $55,000 (3)
Salary Remaining : $0
Miro Aaltonen (Out of Payroll) $50,000 (1)
Salary Remaining : $0
Trevor Moore $50,000 (1)
Salary Remaining : $0
Anthony Louis $50,000 (1)
Salary Remaining : $0
Curtis Valk $50,000 (1)
Salary Remaining : $0
Elvis Merzlikins $50,000 (2)
Salary Remaining : $0
William Lagesson $50,000 (2)
Salary Remaining : $0
Brendan Gaunce $50,000 (3)
Salary Remaining : $0
Ville Husso $50,000 (1)
Salary Remaining : $0
Zach Nastasiuk $50,000 (1)
Salary Remaining : $0
Collin Miller $50,000 (3)
Salary Remaining : $0
Philippe Desrosiers $50,000 (1)
Salary Remaining : $0
Jayce Hawryluk $50,000 (2)
Salary Remaining : $0
Dwight King $50,000 (1)
Salary Remaining : $0
Nikolaj Ehlers $50,000 (2)
Salary Remaining : $0
Mackenzie MacEachern $50,000 (1)
Salary Remaining : $0
Valentin Zykov $50,000 (1)
Salary Remaining : $0
Nathan Walker $50,000 (2)
Salary Remaining : $0
Vince Hinostroza $50,000 (3)
Salary Remaining : $0
Ryan Collins $50,000 (2)
Salary Remaining : $0
Kevin Fiala $50,000 (2)
Salary Remaining : $0
Nicolas Petan $50,000 (1)
Salary Remaining : $0
Scott Wilson $45,000 (1)
Salary Remaining : $0
Fredrik Claesson $40,000 (1)
Salary Remaining : $0
Matthew Benning $40,000 (3)
Salary Remaining : $0
Ludwig Bystrom $40,000 (3)
Salary Remaining : $0
Magnus Hellberg $40,000 (1)
Salary Remaining : $0
David Shields $35,000 (1)
Salary Remaining : $0
Travis Boyd $35,000 (1)
Salary Remaining : $0
Alan Quine $35,000 (2)
Salary Remaining : $0
Total Farm Players41
Salary Commitment
Year 12 : $4,902,500
Year 13 : $1,405,000
Year 14 : $887,500
Year 15 : $315,000
Salary Average Commitment
Year 12 : $4,682,500
Year 13 : $1,254,500
Year 14 : $615,000
Year 15 : $185,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,060 - 84.33%
Level 2: 5000 - $60 - 4,186 - 83.71%
Level 3: 2000 - $30 - 1,746 - 87.29%
Level 4: 4000 - $20 - 3,876 - 96.91%
Luxury : 1000 - $175 - 961 - 96.08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,651 - 82.56%
Farm Level 2: 1000 - $10 - 844 - 84.41%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,828 - 87.94%
Average Income per Game$1,353,761
Year to Date Revenue$54,150,438
Farm
Home Games Left0
Average Attendance - %2,495 - 83.18%
Average Income per Game$69,104
Year to Date Revenue$2,764,168

Expense

Pro Players Total Salaries$50,550,000
Farm Players Total Salaries$2,847,000
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,812,467
Farm Year To Date Expenses$3,407,217
Pro Salary Cap To Date$47,812,465
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$260,149
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,985
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$47,812,465
Estimate Under Maximum Salary Cap of $66,936,285$19,123,820
Estimate Over Minimum Salary Cap of $30,000,000 $17,812,465
Current Bank Account$15,936,285
Projected Bank Account$15,936,285

Pro Players Salaries

Anze Kopitar $6,375,000 (1)
-Salary Remaining : $0
Brad Boyes $5,000,000 (1)
-Salary Remaining : $0
Shea Weber $4,500,000 (1)
-Salary Remaining : $0
Jeff Schultz $4,500,000 (1)
-Salary Remaining : $0
Ondrej Pavelec $4,000,000 (2)
-Salary Remaining : $0
Gilbert Brule $3,000,000 (1)
-Salary Remaining : $0
Blake Wheeler $2,700,000 (1)
-Salary Remaining : $0
Clarke MacArthur $2,700,000 (1)
-Salary Remaining : $0
Nikita Kucherov $2,000,000 (3)
-Salary Remaining : $0
Ryan Murray $2,000,000 (4)
-Salary Remaining : $0
Gabriel Landeskog $1,750,000 (3)
-Salary Remaining : $0
Matt Martin $1,700,000 (1)
-Salary Remaining : $0
John Gibson $1,500,000 (1)
-Salary Remaining : $0
Adam Burish $1,250,000 (2)
-Salary Remaining : $0
Nick Leddy $1,100,000 (1)
-Salary Remaining : $0
Patrick Marleau $1,000,000 (2)
-Salary Remaining : $0
Dougie Hamilton $1,000,000 (2)
-Salary Remaining : $0
Jason Akeson $1,000,000 (1)
-Salary Remaining : $0
James Wright $900,000 (2)
-Salary Remaining : $0
Jason Missiaen $900,000 (2)
-Salary Remaining : $0
Jeremy Welsh $675,000 (1)
-Salary Remaining : $0
Peter Regin $500,000 (1)
-Salary Remaining : $0
Darnell Nurse $500,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $50,550,000
Year 13 : $17,495,000
Year 14 : $9,750,000
Year 15 : $3,500,000
Salary Average Commitment
Year 12 : $43,725,000
Year 13 : $13,550,000
Year 14 : $4,750,000
Year 15 : $2,000,000
Salary Cap with 1 Way Contract
Year 12 : $50,550,000
Year 13 : $14,800,000
Year 14 : $5,750,000
Year 15 : $2,000,000

Farm Players Salaries

Mark Pysyk $800,000 (1)
Salary Remaining : $0
Nathan MacKinnon $500,000 (1)
Salary Remaining : $0
Tim Schaller $99,500 (1)
Salary Remaining : $0
Morgan Rielly $92,500 (2)
Salary Remaining : $0
Jeff Petry $90,000 (4)
Salary Remaining : $0
Craig Smith (Out of Payroll) $80,000 (1)
Salary Remaining : $0
Andrew Hammond $75,000 (1)
Salary Remaining : $0
Max Friberg $70,000 (3)
Salary Remaining : $0
Mike Reilly $70,000 (3)
Salary Remaining : $0
Max Reinhart $65,000 (1)
Salary Remaining : $0
Griffin Reinhart $55,000 (4)
Salary Remaining : $0
Michael McCarron $50,000 (1)
Salary Remaining : $0
Jacob De La Rose $50,000 (1)
Salary Remaining : $0
Artturi Lehkonen $50,000 (1)
Salary Remaining : $0
Chris Campoli $50,000 (1)
Salary Remaining : $0
Curtis Lazar $50,000 (1)
Salary Remaining : $0
Gustav Forsling $50,000 (2)
Salary Remaining : $0
Tony DeAngelo $50,000 (2)
Salary Remaining : $0
Anthony Peluso $50,000 (1)
Salary Remaining : $0
Eric Comrie $50,000 (1)
Salary Remaining : $0
Chase De Leo $50,000 (2)
Salary Remaining : $0
Brendan Lemieux $50,000 (2)
Salary Remaining : $0
Anthony Mantha $50,000 (1)
Salary Remaining : $0
Kaapo Kahkonen $50,000 (2)
Salary Remaining : $0
JT Compher $50,000 (1)
Salary Remaining : $0
Sam Reinhart $50,000 (2)
Salary Remaining : $0
Aaron Ekblad $50,000 (2)
Salary Remaining : $0
Oliver Bjorkstrand $50,000 (1)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 12 : $2,847,000
Year 13 : $767,500
Year 14 : $360,000
Year 15 : $200,000
Salary Average Commitment
Year 12 : $2,672,000
Year 13 : $707,500
Year 14 : $265,000
Year 15 : $145,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Bay Stadium
Level 1: 6000 - $115 - 4,578 - 76.30%
Level 2: 5000 - $64 - 4,798 - 95.95%
Level 3: 2000 - $44 - 1,614 - 80.71%
Level 4: 4000 - $40 - 2,557 - 63.94%
Luxury : 1000 - $215 - 713 - 71.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,362 - 68.11%
Farm Level 2: 1000 - $20 - 694 - 69.45%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,260 - 79.22%
Average Income per Game$1,334,223
Year to Date Revenue$53,368,922
Farm
Home Games Left0
Average Attendance - %2,057 - 68.56%
Average Income per Game$71,797
Year to Date Revenue$2,871,876

Expense

Pro Players Total Salaries$50,590,000
Farm Players Total Salaries$2,330,000
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,759,046
Farm Year To Date Expenses$2,383,648
Pro Salary Cap To Date$44,987,995
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$257,871
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,900
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$44,987,995
Estimate Under Maximum Salary Cap of $63,083,634$18,095,639
Estimate Over Minimum Salary Cap of $30,000,000 $14,987,995
Current Bank Account$12,083,634
Projected Bank Account$12,083,634

Pro Players Salaries

Kris Versteeg $5,500,000 (1)
-Salary Remaining : $0
Joni Pitkanen $5,000,000 (3)
-Salary Remaining : $0
Alex Goligoski $4,500,000 (1)
-Salary Remaining : $0
Tyler Johnson $4,000,000 (3)
-Salary Remaining : $0
Henrik Zetterberg $3,500,000 (4)
-Salary Remaining : $0
Ben Lovejoy $3,250,000 (2)
-Salary Remaining : $0
Justin Schultz $3,250,000 (3)
-Salary Remaining : $0
Jon Merrill $3,000,000 (4)
-Salary Remaining : $0
Jaden Schwartz $2,500,000 (4)
-Salary Remaining : $0
Daniel Carcillo $2,500,000 (1)
-Salary Remaining : $0
Scottie Upshall $1,700,000 (2)
-Salary Remaining : $0
Jhonas Enroth $1,500,000 (2)
-Salary Remaining : $0
Jean-Gabriel Pageau $1,500,000 (3)
-Salary Remaining : $0
Patrick Kaleta $1,500,000 (1)
-Salary Remaining : $0
Mark Scheifele $1,100,000 (1)
-Salary Remaining : $0
Reilly Smith $1,100,000 (1)
-Salary Remaining : $0
Mikael Backlund $1,000,000 (1)
-Salary Remaining : $0
Darren Helm $990,000 (2)
-Salary Remaining : $0
Jesper Fast $900,000 (2)
-Salary Remaining : $0
Philipp Grubauer $700,000 (2)
-Salary Remaining : $0
Michael Chaput $600,000 (2)
-Salary Remaining : $0
Rasmus Ristolainen $500,000 (1)
-Salary Remaining : $0
Brendan Bell $500,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $50,590,000
Year 13 : $35,250,000
Year 14 : $26,000,000
Year 15 : $12,000,000
Salary Average Commitment
Year 12 : $46,840,000
Year 13 : $30,790,000
Year 14 : $21,250,000
Year 15 : $9,000,000
Salary Cap with 1 Way Contract
Year 12 : $50,590,000
Year 13 : $32,390,000
Year 14 : $22,750,000
Year 15 : $9,000,000

Farm Players Salaries

Jonathan Huberdeau $900,000 (1)
Salary Remaining : $0
Connor Hellebyuk $90,000 (4)
Salary Remaining : $0
Matt Tennyson $90,000 (2)
Salary Remaining : $0
Oscar Sundqvist $80,000 (4)
Salary Remaining : $0
Jordan Schmaltz $67,500 (3)
Salary Remaining : $0
Freddie Hamilton $55,000 (1)
Salary Remaining : $0
Carl Dahlstrom $50,000 (1)
Salary Remaining : $0
Thatcher Demko $50,000 (2)
Salary Remaining : $0
Joel Vermin $50,000 (1)
Salary Remaining : $0
Corey Tropp (Out of Payroll) $50,000 (1)
Salary Remaining : $0
Dustin Kohn $50,000 (1)
Salary Remaining : $0
Connor Clifton $50,000 (1)
Salary Remaining : $0
Wiley Sherman $50,000 (1)
Salary Remaining : $0
Aaron Haydon $50,000 (1)
Salary Remaining : $0
Travis Sanheim $50,000 (2)
Salary Remaining : $0
Nicolas Aube-Kubel $50,000 (2)
Salary Remaining : $0
Keegan Iverson $50,000 (2)
Salary Remaining : $0
Axel Holmstrom $50,000 (2)
Salary Remaining : $0
Nick Schmaltz $50,000 (2)
Salary Remaining : $0
Kerby Rychel $50,000 (1)
Salary Remaining : $0
William Nylander $50,000 (2)
Salary Remaining : $0
Bobby Farnham $47,500 (1)
Salary Remaining : $0
Colby Cohen $42,500 (1)
Salary Remaining : $0
Eric Mestery $42,500 (1)
Salary Remaining : $0
Anthony Nigro $37,500 (1)
Salary Remaining : $0
Joseph Cramarossa $32,500 (1)
Salary Remaining : $0
Max McCormick $32,500 (3)
Salary Remaining : $0
Mike Halmo $32,500 (1)
Salary Remaining : $0
Dalton Smith $30,000 (2)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 12 : $2,330,000
Year 13 : $772,500
Year 14 : $312,500
Year 15 : $200,000
Salary Average Commitment
Year 12 : $2,265,000
Year 13 : $715,000
Year 14 : $267,500
Year 15 : $170,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameMaple Leafs Garden
Level 1: 6000 - $110 - 4,992 - 83.20%
Level 2: 5000 - $70 - 4,097 - 81.94%
Level 3: 2000 - $46 - 1,597 - 79.83%
Level 4: 4000 - $30 - 3,663 - 91.58%
Luxury : 1000 - $180 - 991 - 99.08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,396 - 69.81%
Farm Level 2: 1000 - $20 - 709 - 70.88%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,340 - 85.22%
Average Income per Game$1,369,759
Year to Date Revenue$54,790,362
Farm
Home Games Left0
Average Attendance - %2,105 - 70.17%
Average Income per Game$73,524
Year to Date Revenue$2,940,945

Expense

Pro Players Total Salaries$50,175,000
Farm Players Total Salaries$1,899,500
Coaches Total Salaries$1,800,000
Luxury Taxe Total$3,195,302
Pro Year To Date Expenses$52,747,185
Farm Year To Date Expenses$2,648,173
Pro Salary Cap To Date$49,367,276
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$252,351
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,998
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$49,367,276
Estimate Under Maximum Salary Cap of $98,229,597$48,862,321
Estimate Over Minimum Salary Cap of $30,000,000 $19,367,276
Current Bank Account$47,229,597
Projected Bank Account$47,229,597

Pro Players Salaries

Patrick Kane $6,500,000 (3)
-Salary Remaining : $0
Kevin Shattenkirk $6,500,000 (4)
-Salary Remaining : $0
Jordan Staal $4,000,000 (2)
-Salary Remaining : $0
Marc-André Fleury $4,000,000 (4)
-Salary Remaining : $0
Taylor Hall $3,500,000 (2)
-Salary Remaining : $0
Hampus Lindholm $3,200,000 (2)
-Salary Remaining : $0
John Klingberg $2,750,000 (3)
-Salary Remaining : $0
Braydon Coburn $2,675,000 (3)
-Salary Remaining : $0
Ryan Parent $2,500,000 (3)
-Salary Remaining : $0
Marc-Édouard Vlasic $2,250,000 (3)
-Salary Remaining : $0
Tyler Weiman $2,000,000 (1)
-Salary Remaining : $0
Ben Smith $1,800,000 (4)
-Salary Remaining : $0
Brayden Schenn $1,500,000 (1)
-Salary Remaining : $0
Kyle Clifford $1,050,000 (1)
-Salary Remaining : $0
Eric Nystrom $1,000,000 (1)
-Salary Remaining : $0
Nate Thompson $995,000 (1)
-Salary Remaining : $0
Mika Zibanejad $955,000 (2)
-Salary Remaining : $0
Calvin de Haan $900,000 (1)
-Salary Remaining : $0
Beau Bennett $850,000 (2)
-Salary Remaining : $0
Blake Comeau $750,000 (1)
-Salary Remaining : $0
Jake Guentzel $500,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 12 : $50,175,000
Year 13 : $45,325,000
Year 14 : $33,625,000
Year 15 : $13,000,000
Salary Average Commitment
Year 12 : $45,970,000
Year 13 : $38,525,000
Year 14 : $27,475,000
Year 15 : $12,300,000
Salary Cap with 1 Way Contract
Year 12 : $50,175,000
Year 13 : $41,480,000
Year 14 : $28,975,000
Year 15 : $12,300,000

Farm Players Salaries

Dmitry Sinitsyn $100,000 (2)
Salary Remaining : $0
Zac Dalpe $99,500 (1)
Salary Remaining : $0
Paul Ladue $75,000 (2)
Salary Remaining : $0
Tom Kuhnhackl $70,000 (2)
Salary Remaining : $0
Luca Sbisa $65,000 (1)
Salary Remaining : $0
Shane Prince $65,000 (2)
Salary Remaining : $0
Tyson Sexsmith $60,000 (1)
Salary Remaining : $0
Iiro Pakarinen $60,000 (3)
Salary Remaining : $0
Jesse Graham $60,000 (2)
Salary Remaining : $0
Johan Larsson $60,000 (2)
Salary Remaining : $0
Tim Erixon $60,000 (1)
Salary Remaining : $0
Colton Sissons $60,000 (4)
Salary Remaining : $0
Malcolm Subban $60,000 (3)
Salary Remaining : $0
Josh Andrerson $55,000 (4)
Salary Remaining : $0
Lucas Lessio $55,000 (3)
Salary Remaining : $0
Jordan Schroeder $55,000 (2)
Salary Remaining : $0
Henri Ikonen $50,000 (3)
Salary Remaining : $0
Brycen Martin $50,000 (1)
Salary Remaining : $0
Jeff Corbett $50,000 (1)
Salary Remaining : $0
Ryan Dzingel $50,000 (1)
Salary Remaining : $0
Jaden Lindo $50,000 (1)
Salary Remaining : $0
Jamie Phillips $50,000 (2)
Salary Remaining : $0
Conner Bleackley $50,000 (1)
Salary Remaining : $0
Nick Ritchie $50,000 (2)
Salary Remaining : $0
Andre Burakovsky $50,000 (1)
Salary Remaining : $0
Bo Horvat $50,000 (1)
Salary Remaining : $0
Brandon Montour $50,000 (2)
Salary Remaining : $0
Kasperi Kapanen $50,000 (2)
Salary Remaining : $0
Roland McKeown $50,000 (2)
Salary Remaining : $0
Jake Walman $50,000 (2)
Salary Remaining : $0
Mitchell Moroz $50,000 (1)
Salary Remaining : $0
Justin Bailey $50,000 (1)
Salary Remaining : $0
Jacob Josefson $40,000 (3)
Salary Remaining : $0
Total Farm Players33
Salary Commitment
Year 12 : $1,899,500
Year 13 : $1,212,500
Year 14 : $440,000
Year 15 : $155,000
Salary Average Commitment
Year 12 : $1,862,000
Year 13 : $1,152,500
Year 14 : $372,500
Year 15 : $115,000

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Videotron
Level 1: 6000 - $125 - 4,350 - 72.49%
Level 2: 5000 - $75 - 3,753 - 75.06%
Level 3: 2000 - $50 - 1,441 - 72.05%
Level 4: 4000 - $40 - 2,521 - 63.02%
Luxury : 1000 - $190 - 811 - 81.11%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,401 - 70.03%
Farm Level 2: 1000 - $20 - 696 - 69.62%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,876 - 71.53%
Average Income per Game$1,320,345
Year to Date Revenue$52,813,802
Farm
Home Games Left0
Average Attendance - %2,097 - 69.89%
Average Income per Game$73,442
Year to Date Revenue$2,937,669

Expense

Pro Players Total Salaries$45,700,000
Farm Players Total Salaries$1,470,000
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,146,139
Farm Year To Date Expenses$2,230,003
Pro Salary Cap To Date$44,146,234
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$231,188
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,350
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$44,146,234
Estimate Under Maximum Salary Cap of $75,060,700$30,914,466
Estimate Over Minimum Salary Cap of $30,000,000 $14,146,234
Current Bank Account$24,060,700
Projected Bank Account$24,060,700

Pro Players Salaries

Tim Connolly $4,000,000 (1)
-Salary Remaining : $0
Jonathan Quick $3,800,000 (4)
-Salary Remaining : $0
Fedor Tyutin $3,500,000 (3)
-Salary Remaining : $0
Vladimir Tarasenko $3,500,000 (2)
-Salary Remaining : $0
Jay Bouwmeester $3,500,000 (4)
-Salary Remaining : $0
Maxim Talbot $2,500,000 (2)
-Salary Remaining : $0
Dustin Byfuglien $2,500,000 (2)
-Salary Remaining : $0
R.J. Umberger $2,500,000 (2)
-Salary Remaining : $0
Evander Kane $2,100,000 (1)
-Salary Remaining : $0
Jiri Hudler $2,000,000 (3)
-Salary Remaining : $0
Ryan Ellis $2,000,000 (1)
-Salary Remaining : $0
T.J. Fast $1,750,000 (1)
-Salary Remaining : $0
David Legwand $1,500,000 (1)
-Salary Remaining : $0
Adam Pineault $1,500,000 (2)
-Salary Remaining : $0
Julien Ellis $1,500,000 (2)
-Salary Remaining : $0
Trevor Daley $1,500,000 (1)
-Salary Remaining : $0
Mike Fisher $1,000,000 (1)
-Salary Remaining : $0
Paul Gaustad $1,000,000 (2)
-Salary Remaining : $0
James Sheppard $900,000 (3)
-Salary Remaining : $0
Cody McLeod $800,000 (1)
-Salary Remaining : $0
Matt Gilroy $800,000 (1)
-Salary Remaining : $0
Zac Rinaldo $800,000 (2)
-Salary Remaining : $0
Mike Brown $750,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $45,700,000
Year 13 : $31,300,000
Year 14 : $13,900,000
Year 15 : $7,500,000
Salary Average Commitment
Year 12 : $42,775,000
Year 13 : $27,200,000
Year 14 : $13,700,000
Year 15 : $7,300,000
Salary Cap with 1 Way Contract
Year 12 : $45,700,000
Year 13 : $29,500,000
Year 14 : $13,700,000
Year 15 : $7,300,000

Farm Players Salaries

Jake Allen $150,000 (2)
Salary Remaining : $0
Andrew Shaw $87,500 (3)
Salary Remaining : $0
Borna Rendulic $80,000 (1)
Salary Remaining : $0
Leland Irving $70,000 (2)
Salary Remaining : $0
Tim Crowder $67,500 (1)
Salary Remaining : $0
Connor Murphy $60,000 (3)
Salary Remaining : $0
Nathan Davis $60,000 (1)
Salary Remaining : $0
Carl Klingberg $57,500 (1)
Salary Remaining : $0
Bruno Gervais $55,000 (1)
Salary Remaining : $0
Tyrell Goulbourne $50,000 (1)
Salary Remaining : $0
Dylan McIlrath $50,000 (2)
Salary Remaining : $0
Joey Laleggia $50,000 (3)
Salary Remaining : $0
Kevin Veilleux $45,000 (1)
Salary Remaining : $0
Slater Koekkoek $45,000 (2)
Salary Remaining : $0
Jayson Megna $40,000 (1)
Salary Remaining : $0
Brian Ferlin $40,000 (2)
Salary Remaining : $0
Ryan Bourque $40,000 (2)
Salary Remaining : $0
Chris Driedger $40,000 (3)
Salary Remaining : $0
Chris Terry $40,000 (1)
Salary Remaining : $0
Joe Labate $40,000 (3)
Salary Remaining : $0
Ben Thomson $40,000 (3)
Salary Remaining : $0
Maksim Mayorov $37,500 (1)
Salary Remaining : $0
Akim Aliu $30,000 (1)
Salary Remaining : $0
Brad Ross $30,000 (2)
Salary Remaining : $0
James Marcou $30,000 (1)
Salary Remaining : $0
Julian Melchiori $30,000 (2)
Salary Remaining : $0
David Broll $27,500 (3)
Salary Remaining : $0
Ben Sexton $27,500 (1)
Salary Remaining : $0
Ben Johnson $25,000 (2)
Salary Remaining : $0
Sean Maguire $25,000 (3)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 12 : $1,470,000
Year 13 : $920,000
Year 14 : $435,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,370,000
Year 13 : $792,500
Year 14 : $362,500
Year 15 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBank Atlantic Cente
Level 1: 6000 - $118 - 4,598 - 76.63%
Level 2: 5000 - $70 - 4,019 - 80.39%
Level 3: 2000 - $43 - 1,792 - 89.60%
Level 4: 4000 - $34 - 2,875 - 71.87%
Luxury : 1000 - $195 - 789 - 78.89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,719 - 85.95%
Farm Level 2: 1000 - $20 - 677 - 67.66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,073 - 78.18%
Average Income per Game$1,326,229
Year to Date Revenue$53,049,143
Farm
Home Games Left0
Average Attendance - %2,396 - 79.85%
Average Income per Game$68,357
Year to Date Revenue$2,734,295

Expense

Pro Players Total Salaries$50,900,000
Farm Players Total Salaries$3,225,000
Coaches Total Salaries$3,850,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,241,551
Farm Year To Date Expenses$2,645,425
Pro Salary Cap To Date$43,819,551
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$269,307
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,875
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$43,819,551
Estimate Under Maximum Salary Cap of $84,447,466$40,627,915
Estimate Over Minimum Salary Cap of $30,000,000 $13,819,551
Current Bank Account$33,447,466
Projected Bank Account$33,447,466

Pro Players Salaries

Matt Duchene $5,500,000 (3)
-Salary Remaining : $0
David Booth $4,500,000 (4)
-Salary Remaining : $0
Marek Svatos $4,000,000 (1)
-Salary Remaining : $0
Erik Gudbranson $3,250,000 (2)
-Salary Remaining : $0
Travis Zajac $3,100,000 (1)
-Salary Remaining : $0
Andrei Kostitsyn $3,000,000 (3)
-Salary Remaining : $0
Ladislav Smid $2,500,000 (1)
-Salary Remaining : $0
Alex Galchenyuk $2,500,000 (4)
-Salary Remaining : $0
Jonathan Sigalet $2,500,000 (4)
-Salary Remaining : $0
Taylor Chorney $2,400,000 (1)
-Salary Remaining : $0
Kyle Wellwood $2,200,000 (3)
-Salary Remaining : $0
Tomas Kopecky $2,000,000 (2)
-Salary Remaining : $0
Drew Stafford $2,000,000 (3)
-Salary Remaining : $0
Petr Mrazek $1,500,000 (2)
-Salary Remaining : $0
Braden Holtby $1,500,000 (1)
-Salary Remaining : $0
Radko Gudas $1,500,000 (2)
-Salary Remaining : $0
Linus Omark $1,200,000 (3)
-Salary Remaining : $0
Chad Larose $1,000,000 (2)
-Salary Remaining : $0
Stephen Weiss $1,000,000 (1)
-Salary Remaining : $0
Matt Irwin $900,000 (3)
-Salary Remaining : $0
Brandon Gormley $850,000 (2)
-Salary Remaining : $0
Christian Ehrhoff $750,000 (1)
-Salary Remaining : $0
Daniel Paille $750,000 (1)
-Salary Remaining : $0
Lubomir Visnovsky $500,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 12 : $50,900,000
Year 13 : $38,750,000
Year 14 : $27,550,000
Year 15 : $12,100,000
Salary Average Commitment
Year 12 : $49,000,000
Year 13 : $32,250,000
Year 14 : $24,100,000
Year 15 : $9,500,000
Salary Cap with 1 Way Contract
Year 12 : $50,900,000
Year 13 : $34,400,000
Year 14 : $24,300,000
Year 15 : $9,500,000

Farm Players Salaries

Jonathan Matsumoto $925,000 (1)
Salary Remaining : $0
Michael Latta $850,000 (3)
Salary Remaining : $0
Rickard Rakell $100,000 (3)
Salary Remaining : $0
Garret Sparks $100,000 (3)
Salary Remaining : $0
Pontus Aberg $90,000 (3)
Salary Remaining : $0
William Colbert $80,000 (2)
Salary Remaining : $0
Guillaume Desbiens $80,000 (1)
Salary Remaining : $0
Jerry D'Amigo $70,000 (1)
Salary Remaining : $0
John Draeger $50,000 (3)
Salary Remaining : $0
Logan Stephenson $50,000 (1)
Salary Remaining : $0
Mitchell Heard $50,000 (4)
Salary Remaining : $0
Brayden Point $50,000 (2)
Salary Remaining : $0
Jake Virtanen $50,000 (2)
Salary Remaining : $0
Cédric Lalonde-McNicoll $50,000 (1)
Salary Remaining : $0
Nelson Nogier $50,000 (2)
Salary Remaining : $0
Cedric Paquette $45,000 (3)
Salary Remaining : $0
Michael Downing $40,000 (3)
Salary Remaining : $0
Anton Zlobin $40,000 (2)
Salary Remaining : $0
Roberts Lipsbergs $40,000 (3)
Salary Remaining : $0
Niklas Hansson $40,000 (3)
Salary Remaining : $0
Matt Puempel $40,000 (1)
Salary Remaining : $0
Juuso Ikonen $35,000 (3)
Salary Remaining : $0
Tim Bozon $35,000 (1)
Salary Remaining : $0
Viktor Baldayev $35,000 (3)
Salary Remaining : $0
Michal Jordan $35,000 (1)
Salary Remaining : $0
Connor Honey $35,000 (3)
Salary Remaining : $0
Kyle Platzer $35,000 (3)
Salary Remaining : $0
Keaton Thompson $35,000 (3)
Salary Remaining : $0
Marek Langhamer $30,000 (2)
Salary Remaining : $0
Colin Smith $30,000 (1)
Salary Remaining : $0
Igor Bobkov $30,000 (1)
Salary Remaining : $0
Total Farm Players31
Salary Commitment
Year 12 : $3,225,000
Year 13 : $1,240,000
Year 14 : $1,140,000
Year 15 : $50,000
Salary Average Commitment
Year 12 : $3,025,000
Year 13 : $1,070,000
Year 14 : $770,000
Year 15 : $50,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameIgloo
Level 1: 6000 - $120 - 4,663 - 77.71%
Level 2: 5000 - $70 - 4,172 - 83.43%
Level 3: 2000 - $45 - 1,614 - 80.69%
Level 4: 4000 - $35 - 2,986 - 74.66%
Luxury : 1000 - $200 - 809 - 80.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,442 - 72.12%
Farm Level 2: 1000 - $20 - 696 - 69.62%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,243 - 79.13%
Average Income per Game$1,316,991
Year to Date Revenue$52,679,631
Farm
Home Games Left0
Average Attendance - %2,139 - 71.28%
Average Income per Game$74,674
Year to Date Revenue$2,986,956

Expense

Pro Players Total Salaries$50,900,000
Farm Players Total Salaries$1,870,000
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,250,727
Farm Year To Date Expenses$2,496,526
Pro Salary Cap To Date$49,250,725
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$261,881
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$49,250,725
Estimate Under Maximum Salary Cap of $109,435,984$60,185,259
Estimate Over Minimum Salary Cap of $30,000,000 $19,250,725
Current Bank Account$58,435,984
Projected Bank Account$58,435,984

Pro Players Salaries

Claude Giroux $8,000,000 (2)
-Salary Remaining : $0
Sean Zimmerman $4,500,000 (1)
-Salary Remaining : $0
Michal Neuvirth $4,500,000 (3)
-Salary Remaining : $0
Steven Stamkos $4,000,000 (2)
-Salary Remaining : $0
Andrew Cogliano $4,000,000 (3)
-Salary Remaining : $0
Sean Bergenheim $3,500,000 (3)
-Salary Remaining : $0
Dustin Brown $3,000,000 (4)
-Salary Remaining : $0
Keith Aulie $2,600,000 (3)
-Salary Remaining : $0
Victor Hedman $2,250,000 (1)
-Salary Remaining : $0
Marcus Foligno $2,000,000 (4)
-Salary Remaining : $0
Joe Colborne $1,750,000 (2)
-Salary Remaining : $0
Logan Couture $1,650,000 (1)
-Salary Remaining : $0
Danny DeKeiser $1,500,000 (4)
-Salary Remaining : $0
Cal Clutterbuck $1,500,000 (1)
-Salary Remaining : $0
Sergei Bobrovsky $1,500,000 (4)
-Salary Remaining : $0
Eric Gryba $1,150,000 (2)
-Salary Remaining : $0
Matt Corrente $1,000,000 (2)
-Salary Remaining : $0
Michael Raffl $1,000,000 (3)
-Salary Remaining : $0
Ales Hemsky $500,000 (1)
-Salary Remaining : $0
Tuomo Ruutu $500,000 (1)
-Salary Remaining : $0
Tomas Plekanec $500,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 12 : $50,900,000
Year 13 : $42,150,000
Year 14 : $24,100,000
Year 15 : $9,450,000
Salary Average Commitment
Year 12 : $47,500,000
Year 13 : $38,600,000
Year 14 : $23,600,000
Year 15 : $8,000,000
Salary Cap with 1 Way Contract
Year 12 : $50,900,000
Year 13 : $39,500,000
Year 14 : $23,600,000
Year 15 : $8,000,000

Farm Players Salaries

Alexei Marchenko $97,500 (1)
Salary Remaining : $0
Melker Karlsson $90,000 (1)
Salary Remaining : $0
Scott Mayfield $80,000 (3)
Salary Remaining : $0
Damon Severson $80,000 (4)
Salary Remaining : $0
Chet Pickard $80,000 (1)
Salary Remaining : $0
Tom Wilson $75,000 (4)
Salary Remaining : $0
Jim O'Brien $75,000 (1)
Salary Remaining : $0
Josh Jooris $75,000 (2)
Salary Remaining : $0
Andrew O'Brien $70,000 (1)
Salary Remaining : $0
Max Gortz $65,000 (1)
Salary Remaining : $0
Danny Biega $65,000 (1)
Salary Remaining : $0
Andreas Martinsen $62,500 (3)
Salary Remaining : $0
Stefan Matteau $60,000 (4)
Salary Remaining : $0
Joacim Eriksson $60,000 (1)
Salary Remaining : $0
Curtis Hamilton $60,000 (1)
Salary Remaining : $0
Sam Kurker $60,000 (1)
Salary Remaining : $0
Anthony Stolarz $55,000 (2)
Salary Remaining : $0
Matthew Finn $55,000 (2)
Salary Remaining : $0
Raphael Bussieres $55,000 (1)
Salary Remaining : $0
Brett Pollock $50,000 (2)
Salary Remaining : $0
Josh Ho-Sang $50,000 (2)
Salary Remaining : $0
Steven Spinner $50,000 (2)
Salary Remaining : $0
Chrstian Dvorak $50,000 (2)
Salary Remaining : $0
Ryan Graves $50,000 (1)
Salary Remaining : $0
Sean Monahan $50,000 (1)
Salary Remaining : $0
Ben Harpur $50,000 (1)
Salary Remaining : $0
Kurtis Gabriel $50,000 (1)
Salary Remaining : $0
Iven Barbashev $50,000 (2)
Salary Remaining : $0
Dakota Mermis $50,000 (1)
Salary Remaining : $0
Jonathan Drouin $50,000 (1)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 12 : $1,870,000
Year 13 : $895,000
Year 14 : $537,500
Year 15 : $525,000
Salary Average Commitment
Year 12 : $1,810,000
Year 13 : $770,000
Year 14 : $345,000
Year 15 : $215,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameWildcat center
Level 1: 6000 - $105 - 5,129 - 85.48%
Level 2: 5000 - $68 - 3,887 - 77.74%
Level 3: 2000 - $42 - 1,611 - 80.53%
Level 4: 4000 - $30 - 2,944 - 73.59%
Luxury : 1000 - $200 - 757 - 75.66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,378 - 68.90%
Farm Level 2: 1000 - $20 - 692 - 69.20%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,327 - 79.59%
Average Income per Game$1,342,134
Year to Date Revenue$53,685,359
Farm
Home Games Left0
Average Attendance - %2,070 - 69.00%
Average Income per Game$72,407
Year to Date Revenue$2,896,299

Expense

Pro Players Total Salaries$49,750,000
Farm Players Total Salaries$1,963,500
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,274,494
Farm Year To Date Expenses$2,928,174
Pro Salary Cap To Date$48,884,642
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$256,188
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,318
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$48,884,642
Estimate Under Maximum Salary Cap of $68,149,048$19,264,406
Estimate Over Minimum Salary Cap of $30,000,000 $18,884,642
Current Bank Account$17,149,048
Projected Bank Account$17,149,048

Pro Players Salaries

Alexander Ovechkin $7,750,000 (4)
-Salary Remaining : $0
Alexander Edler $5,500,000 (4)
-Salary Remaining : $0
Ryan Mcdonagh $4,000,000 (2)
-Salary Remaining : $0
Ryan Kesler $3,500,000 (3)
-Salary Remaining : $0
Niclas Bergfors $2,850,000 (1)
-Salary Remaining : $0
Viktor Fasth $2,750,000 (1)
-Salary Remaining : $0
Brendan Gallagher $2,500,000 (4)
-Salary Remaining : $0
John Moore $2,500,000 (3)
-Salary Remaining : $0
Maxim Afinogenov $2,000,000 (1)
-Salary Remaining : $0
Alexander Steen $2,000,000 (4)
-Salary Remaining : $0
Byron Bitz $1,750,000 (4)
-Salary Remaining : $0
Nik Antropov $1,500,000 (2)
-Salary Remaining : $0
Dmitri Kalinin $1,500,000 (2)
-Salary Remaining : $0
Justin Faulk $1,500,000 (2)
-Salary Remaining : $0
Andy Miele $1,250,000 (1)
-Salary Remaining : $0
Justin Abdelkader $1,250,000 (4)
-Salary Remaining : $0
Alex Killorn $1,200,000 (3)
-Salary Remaining : $0
Nate Schmidt $1,000,000 (1)
-Salary Remaining : $0
Denis Grebeshkov $1,000,000 (1)
-Salary Remaining : $0
Mikael Granlund $1,000,000 (1)
-Salary Remaining : $0
Anders Lindback $950,000 (1)
-Salary Remaining : $0
George Parros $500,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 12 : $49,750,000
Year 13 : $38,700,000
Year 14 : $28,450,000
Year 15 : $21,000,000
Salary Average Commitment
Year 12 : $48,700,000
Year 13 : $35,600,000
Year 14 : $27,700,000
Year 15 : $20,750,000
Salary Cap with 1 Way Contract
Year 12 : $49,750,000
Year 13 : $36,450,000
Year 14 : $27,950,000
Year 15 : $20,750,000

Farm Players Salaries

Anton Gustafsson $95,000 (1)
Salary Remaining : $0
Mat Clark $90,000 (1)
Salary Remaining : $0
Blake Geoffrion $90,000 (2)
Salary Remaining : $0
Chris Lawrence $90,000 (1)
Salary Remaining : $0
Riley Barber $80,000 (3)
Salary Remaining : $0
Markus Granlund $80,000 (3)
Salary Remaining : $0
Scott Laughton $75,000 (4)
Salary Remaining : $0
T.J Brodie $70,000 (3)
Salary Remaining : $0
Mark McNeill $70,000 (3)
Salary Remaining : $0
David Fischer (Out of Payroll) $70,000 (1)
Salary Remaining : $0
Brett Connolly $68,500 (1)
Salary Remaining : $0
Trevor Van Riemsdyk $65,000 (1)
Salary Remaining : $0
Niklas Svedberg $65,000 (2)
Salary Remaining : $0
Ryan Olsen $60,000 (2)
Salary Remaining : $0
Nicolas Deslauriers $60,000 (3)
Salary Remaining : $0
Nicolas Kerdiles $55,000 (4)
Salary Remaining : $0
Andreas Englund $50,000 (2)
Salary Remaining : $0
Adam Almquist $50,000 (3)
Salary Remaining : $0
Mattias Backman $50,000 (3)
Salary Remaining : $0
Linus Ullmark $50,000 (1)
Salary Remaining : $0
Josh Wesley $50,000 (2)
Salary Remaining : $0
Tristan Jarry $50,000 (1)
Salary Remaining : $0
Oskar Lindblom $50,000 (2)
Salary Remaining : $0
Lucas Wallmark $50,000 (1)
Salary Remaining : $0
Hunter Shinkaruk $50,000 (1)
Salary Remaining : $0
Josh Morrissey $50,000 (1)
Salary Remaining : $0
Barret Jackman $50,000 (1)
Salary Remaining : $0
Christian Djoos $45,000 (1)
Salary Remaining : $0
Joel Armia $45,000 (3)
Salary Remaining : $0
Troy Bourke $37,500 (1)
Salary Remaining : $0
Alexandre Mallet $35,000 (1)
Salary Remaining : $0
Mark MacMillan $35,000 (3)
Salary Remaining : $0
Stanislav Galiev $32,500 (2)
Salary Remaining : $0
Total Farm Players33
Salary Commitment
Year 12 : $1,963,500
Year 13 : $1,164,500
Year 14 : $827,500
Year 15 : $225,000
Salary Average Commitment
Year 12 : $1,887,500
Year 13 : $1,015,000
Year 14 : $630,000
Year 15 : $130,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $95 - 5,838 - 97.30%
Level 2: 5000 - $60 - 4,869 - 97.37%
Level 3: 2000 - $35 - 1,964 - 98.22%
Level 4: 4000 - $25 - 3,904 - 97.61%
Luxury : 1000 - $180 - 972 - 97.16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,382 - 69.11%
Farm Level 2: 1000 - $20 - 686 - 68.63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,547 - 97.48%
Average Income per Game$1,366,142
Year to Date Revenue$54,645,670
Farm
Home Games Left0
Average Attendance - %2,068 - 68.95%
Average Income per Game$72,464
Year to Date Revenue$2,898,546

Expense

Pro Players Total Salaries$50,375,000
Farm Players Total Salaries$1,380,000
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,864,856
Farm Year To Date Expenses$1,711,625
Pro Salary Cap To Date$48,956,407
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$256,807
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,400
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$48,956,407
Estimate Under Maximum Salary Cap of $61,485,303$12,528,896
Estimate Over Minimum Salary Cap of $30,000,000 $18,956,407
Current Bank Account$10,485,303
Projected Bank Account$10,485,303

Pro Players Salaries

Milan Lucic $7,000,000 (4)
-Salary Remaining : $0
Cam Barker $4,750,000 (2)
-Salary Remaining : $0
Jakob Silfverberg $4,500,000 (4)
-Salary Remaining : $0
Luke Schenn $4,200,000 (2)
-Salary Remaining : $0
Patrice Bergeron $4,000,000 (4)
-Salary Remaining : $0
Matt Greene $3,000,000 (1)
-Salary Remaining : $0
Mark Fistric $3,000,000 (2)
-Salary Remaining : $0
Kyle Okposo $2,750,000 (3)
-Salary Remaining : $0
Frederik Andersen $2,750,000 (3)
-Salary Remaining : $0
James Neal $2,500,000 (2)
-Salary Remaining : $0
Sean Couturier $1,500,000 (3)
-Salary Remaining : $0
Alexei Emelin $1,400,000 (1)
-Salary Remaining : $0
Matt Read $1,250,000 (1)
-Salary Remaining : $0
Steve Quailer $1,200,000 (1)
-Salary Remaining : $0
Chris Bourque $1,000,000 (1)
-Salary Remaining : $0
Colten Teubert $975,000 (1)
-Salary Remaining : $0
Artem Anisimov $950,000 (1)
-Salary Remaining : $0
Tomas Hertl $800,000 (2)
-Salary Remaining : $0
Magnus Paajarvi-Svensson $800,000 (1)
-Salary Remaining : $0
Patrik Nemeth $750,000 (3)
-Salary Remaining : $0
Maxime Sauvé $700,000 (2)
-Salary Remaining : $0
Mike Condon $600,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 12 : $50,375,000
Year 13 : $41,500,000
Year 14 : $25,750,000
Year 15 : $16,000,000
Salary Average Commitment
Year 12 : $46,950,000
Year 13 : $37,300,000
Year 14 : $21,750,000
Year 15 : $15,500,000
Salary Cap with 1 Way Contract
Year 12 : $50,375,000
Year 13 : $39,200,000
Year 14 : $23,250,000
Year 15 : $15,500,000

Farm Players Salaries

Dustin Tokarski $75,000 (1)
Salary Remaining : $0
Richard Panik $70,000 (2)
Salary Remaining : $0
Jonas Brodin $60,000 (1)
Salary Remaining : $0
Dave Dziurzynski $60,000 (2)
Salary Remaining : $0
Morgan Ellis $60,000 (3)
Salary Remaining : $0
Steven Santini $50,000 (1)
Salary Remaining : $0
Ryan Culkin $50,000 (2)
Salary Remaining : $0
Devante Smith-Pelly $50,000 (1)
Salary Remaining : $0
Jordan Subban $50,000 (1)
Salary Remaining : $0
Kevin Roy $50,000 (1)
Salary Remaining : $0
Seth Griffith $50,000 (2)
Salary Remaining : $0
Derrick Pouliot $50,000 (3)
Salary Remaining : $0
Brett Ponich $50,000 (1)
Salary Remaining : $0
Hugo Fagerblom $50,000 (1)
Salary Remaining : $0
Julius Vahatalo $50,000 (2)
Salary Remaining : $0
Matt Delahey $50,000 (1)
Salary Remaining : $0
Jacob Middleton $50,000 (2)
Salary Remaining : $0
Jordan Binnington $50,000 (2)
Salary Remaining : $0
Jake Marchment $50,000 (2)
Salary Remaining : $0
Connor Chatam $50,000 (2)
Salary Remaining : $0
Samuel Blais $50,000 (2)
Salary Remaining : $0
Sebastian Collberg $50,000 (2)
Salary Remaining : $0
David Pope $50,000 (1)
Salary Remaining : $0
Joshua Jacobs $50,000 (2)
Salary Remaining : $0
Stefan Noesen $40,000 (1)
Salary Remaining : $0
Phillip Danault $40,000 (1)
Salary Remaining : $0
Adam Lowry $25,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 12 : $1,380,000
Year 13 : $750,000
Year 14 : $125,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,380,000
Year 13 : $740,000
Year 14 : $110,000
Year 15 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $107 - 5,416 - 90.27%
Level 2: 5000 - $71 - 3,872 - 77.43%
Level 3: 2000 - $48 - 1,472 - 73.60%
Level 4: 4000 - $33 - 3,010 - 75.26%
Luxury : 1000 - $190 - 811 - 81.09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,533 - 76.67%
Farm Level 2: 1000 - $20 - 695 - 69.49%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,581 - 81.01%
Average Income per Game$1,355,270
Year to Date Revenue$54,210,800
Farm
Home Games Left0
Average Attendance - %2,228 - 74.28%
Average Income per Game$70,948
Year to Date Revenue$2,837,903

Expense

Pro Players Total Salaries$44,350,000
Farm Players Total Salaries$1,918,000
Coaches Total Salaries$3,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,780,812
Farm Year To Date Expenses$3,116,435
Pro Salary Cap To Date$45,254,082
Farm Salary Cap To Date$0

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$13,840
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$45,254,082
Estimate Under Maximum Salary Cap of $82,417,360$37,163,278
Estimate Over Minimum Salary Cap of $30,000,000 $15,254,082
Current Bank Account$31,417,360
Projected Bank Account$31,417,360

Pro Players Salaries

Dany Heatley $4,000,000 (1)
-Salary Remaining : $0
Chris Kelly $3,000,000 (1)
-Salary Remaining : $0
Mike Richards $3,000,000 (2)
-Salary Remaining : $0
Jordin Tootoo $3,000,000 (2)
-Salary Remaining : $0
Anton Volchenkov $2,900,000 (1)
-Salary Remaining : $0
James Reimer $2,750,000 (1)
-Salary Remaining : $0
Nick Bjugstad $2,500,000 (3)
-Salary Remaining : $0
Philip Samuelsson $2,500,000 (1)
-Salary Remaining : $0
Andrew Alberts $2,500,000 (1)
-Salary Remaining : $0
Ryan O'Byrne $2,500,000 (2)
-Salary Remaining : $0
Jiri Fischer $2,000,000 (1)
-Salary Remaining : $0
Josh Harding $2,000,000 (2)
-Salary Remaining : $0
Jakub Kindl $1,500,000 (1)
-Salary Remaining : $0
Karl Alzner $1,500,000 (1)
-Salary Remaining : $0
Alex Picard $1,500,000 (1)
-Salary Remaining : $0
David Krejci $1,000,000 (2)
-Salary Remaining : $0
Petr Pohl $950,000 (1)
-Salary Remaining : $0
Teuvo Teravainen $950,000 (4)
-Salary Remaining : $0
Carson Mcmillan $900,000 (1)
-Salary Remaining : $0
Connor Brown $900,000 (4)
-Salary Remaining : $0
Riley Armstrong $850,000 (1)
-Salary Remaining : $0
Michael Haley $850,000 (1)
-Salary Remaining : $0
Jean-Francois Berube $800,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $44,350,000
Year 13 : $15,000,000
Year 14 : $7,250,000
Year 15 : $6,500,000
Salary Average Commitment
Year 12 : $42,950,000
Year 13 : $15,850,000
Year 14 : $4,350,000
Year 15 : $1,850,000
Salary Cap with 1 Way Contract
Year 12 : $44,350,000
Year 13 : $15,850,000
Year 14 : $4,350,000
Year 15 : $1,850,000

Farm Players Salaries

Gord Baldwin $95,000 (1)
Salary Remaining : $0
Petter Granberg $95,000 (2)
Salary Remaining : $0
Simon Despres $90,000 (1)
Salary Remaining : $0
Tye McGinn $90,000 (1)
Salary Remaining : $0
Nathan Gerbe $90,000 (1)
Salary Remaining : $0
Olivier Roy $80,000 (3)
Salary Remaining : $0
Ben Hanowski $80,000 (1)
Salary Remaining : $0
Brandon Pirri $75,000 (2)
Salary Remaining : $0
Danny Kristo $75,000 (3)
Salary Remaining : $0
Brendan Woods $60,000 (3)
Salary Remaining : $0
Greg McKegg $55,000 (2)
Salary Remaining : $0
Nicholas Baptiste $50,000 (1)
Salary Remaining : $0
Konrad Abeltshauser $50,000 (4)
Salary Remaining : $0
Ian McCoshen $50,000 (1)
Salary Remaining : $0
Igor Shesterkin $50,000 (2)
Salary Remaining : $0
Tanner Kero $50,000 (1)
Salary Remaining : $0
Marcus Hogberg $50,000 (1)
Salary Remaining : $0
Ryan Mantha $50,000 (2)
Salary Remaining : $0
Jack Ramsey $50,000 (2)
Salary Remaining : $0
Haydn Fleury $50,000 (2)
Salary Remaining : $0
Dylan Larkin $50,000 (2)
Salary Remaining : $0
Marcus Pettersson $50,000 (2)
Salary Remaining : $0
Sonny Milano $50,000 (2)
Salary Remaining : $0
Rourke Chartier $50,000 (2)
Salary Remaining : $0
Phil Oreskovic $50,000 (1)
Salary Remaining : $0
Vladislav Namestnikov $50,000 (3)
Salary Remaining : $0
Lukas Krajicek $50,000 (1)
Salary Remaining : $0
Anton Slepyshev $50,000 (1)
Salary Remaining : $0
Marko Dano $50,000 (1)
Salary Remaining : $0
Michael Bunting $50,000 (2)
Salary Remaining : $0
Garrett Wilson $45,000 (1)
Salary Remaining : $0
Tomas Hyka $45,000 (4)
Salary Remaining : $0
Dylan DeMelo $28,000 (2)
Salary Remaining : $0
Hayden Hawkey $25,000 (1)
Salary Remaining : $0
Total Farm Players34
Salary Commitment
Year 12 : $1,978,000
Year 13 : $1,130,000
Year 14 : $417,500
Year 15 : $95,000
Salary Average Commitment
Year 12 : $1,908,000
Year 13 : $1,033,000
Year 14 : $350,000
Year 15 : $95,000

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NamePlace Banque Scotia
Level 1: 6000 - $103 - 5,831 - 97.18%
Level 2: 5000 - $68 - 4,171 - 83.42%
Level 3: 2000 - $43 - 1,773 - 88.65%
Level 4: 4000 - $28 - 3,918 - 97.94%
Luxury : 1000 - $180 - 965 - 96.51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $33 - 1,699 - 84.96%
Farm Level 2: 1000 - $15 - 861 - 86.07%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,658 - 92.54%
Average Income per Game$1,430,434
Year to Date Revenue$57,217,344
Farm
Home Games Left0
Average Attendance - %2,560 - 85.33%
Average Income per Game$72,432
Year to Date Revenue$2,897,281

Expense

Pro Players Total Salaries$49,325,000
Farm Players Total Salaries$1,317,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,376,006
Farm Year To Date Expenses$2,290,244
Pro Salary Cap To Date$50,376,004
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$254,084
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,588
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$50,376,004
Estimate Under Maximum Salary Cap of $59,188,517$8,812,513
Estimate Over Minimum Salary Cap of $30,000,000 $20,376,004
Current Bank Account$8,188,517
Projected Bank Account$8,188,517

Pro Players Salaries

Sidney Crosby $6,500,000 (1)
-Salary Remaining : $0
Evgeni Malkin $6,100,000 (4)
-Salary Remaining : $0
Dion Phaneuf $5,600,000 (1)
-Salary Remaining : $0
Phil Kessel $4,000,000 (2)
-Salary Remaining : $0
Cody Franson $3,250,000 (3)
-Salary Remaining : $0
Duncan Keith $2,500,000 (3)
-Salary Remaining : $0
Daniel Briere $2,500,000 (1)
-Salary Remaining : $0
Jaroslav Halak $2,500,000 (1)
-Salary Remaining : $0
Radim Vrbata $2,000,000 (1)
-Salary Remaining : $0
Carlo Colaiacovo $2,000,000 (1)
-Salary Remaining : $0
Colby Armstrong $1,500,000 (1)
-Salary Remaining : $0
Nate Prosser $1,500,000 (2)
-Salary Remaining : $0
Mark Giordano $1,250,000 (1)
-Salary Remaining : $0
Jamie Benn $1,200,000 (2)
-Salary Remaining : $0
Sergei Kostitsyn $1,000,000 (2)
-Salary Remaining : $0
Ryan Hollweg $1,000,000 (1)
-Salary Remaining : $0
Stephane Da Costa $950,000 (1)
-Salary Remaining : $0
Roberto Luongo $925,000 (1)
-Salary Remaining : $0
Daniel Sedin $925,000 (1)
-Salary Remaining : $0
Arturs Kulda $900,000 (3)
-Salary Remaining : $0
Michel Ouellet $725,000 (1)
-Salary Remaining : $0
Chris Kunitz $500,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 12 : $49,325,000
Year 13 : $21,950,000
Year 14 : $12,150,000
Year 15 : $7,000,000
Salary Average Commitment
Year 12 : $50,500,000
Year 13 : $20,050,000
Year 14 : $13,050,000
Year 15 : $6,100,000
Salary Cap with 1 Way Contract
Year 12 : $49,325,000
Year 13 : $20,450,000
Year 14 : $12,750,000
Year 15 : $6,100,000

Farm Players Salaries

Scott Harrington $100,000 (3)
Salary Remaining : $0
Michal Repik $65,000 (1)
Salary Remaining : $0
Nick Foligno $65,000 (2)
Salary Remaining : $0
Matt Frattin $65,000 (1)
Salary Remaining : $0
Tomas Jurco $60,000 (2)
Salary Remaining : $0
Jan Mursak $50,000 (1)
Salary Remaining : $0
Grant Besse $50,000 (1)
Salary Remaining : $0
Zemgus Girgensons $50,000 (3)
Salary Remaining : $0
Mason Geertsen $50,000 (1)
Salary Remaining : $0
Brett Bulmer $50,000 (2)
Salary Remaining : $0
Chandler Stephenson $50,000 (2)
Salary Remaining : $0
Pontus Sjalin $50,000 (1)
Salary Remaining : $0
Maxim Letunov $50,000 (2)
Salary Remaining : $0
Adam Ollas-Mattsson $50,000 (2)
Salary Remaining : $0
Andy Andreoff $50,000 (3)
Salary Remaining : $0
Stephon Williams $50,000 (1)
Salary Remaining : $0
Justin Peters $50,000 (1)
Salary Remaining : $0
Patrick Maroon $50,000 (1)
Salary Remaining : $0
Warren Foegele $50,000 (2)
Salary Remaining : $0
Jake Evans $50,000 (2)
Salary Remaining : $0
Jack Dougherty $50,000 (2)
Salary Remaining : $0
Dylan Blujus $45,000 (2)
Salary Remaining : $0
Keegan Lowe $45,000 (2)
Salary Remaining : $0
Keven Bouchard $37,500 (1)
Salary Remaining : $0
Blake Coleman $35,000 (2)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 12 : $1,317,500
Year 13 : $810,000
Year 14 : $200,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,307,500
Year 13 : $790,000
Year 14 : $200,000
Year 15 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHockey Place Center
Level 1: 6000 - $115 - 4,679 - 77.99%
Level 2: 5000 - $75 - 3,703 - 74.06%
Level 3: 2000 - $50 - 1,426 - 71.28%
Level 4: 4000 - $30 - 3,560 - 88.99%
Luxury : 1000 - $210 - 736 - 73.56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,393 - 69.67%
Farm Level 2: 1000 - $20 - 687 - 68.69%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,103 - 78.35%
Average Income per Game$1,315,646
Year to Date Revenue$52,625,840
Farm
Home Games Left0
Average Attendance - %2,080 - 69.35%
Average Income per Game$72,951
Year to Date Revenue$2,918,034

Expense

Pro Players Total Salaries$51,624,999
Farm Players Total Salaries$1,504,500
Coaches Total Salaries$1,360,000
Luxury Taxe Total$1,471,470
Pro Year To Date Expenses$50,836,525
Farm Year To Date Expenses$2,293,759
Pro Salary Cap To Date$49,747,253
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$259,332
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,522
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$49,747,253
Estimate Under Maximum Salary Cap of $58,146,254$8,399,001
Estimate Over Minimum Salary Cap of $30,000,000 $19,747,253
Current Bank Account$7,146,254
Projected Bank Account$7,146,254

Pro Players Salaries

Jason Spezza $7,000,000 (4)
-Salary Remaining : $0
Drew Doughty $6,500,000 (4)
-Salary Remaining : $0
Ryan Miller $5,500,000 (3)
-Salary Remaining : $0
Mike Cammalleri $3,500,000 (3)
-Salary Remaining : $0
Tyler Cuma $2,750,000 (4)
-Salary Remaining : $0
Andrej Sekera $2,500,000 (2)
-Salary Remaining : $0
Milan Michalek $2,500,000 (3)
-Salary Remaining : $0
Adam Larsson $2,500,000 (2)
-Salary Remaining : $0
Brandon Dubinsky $2,100,000 (2)
-Salary Remaining : $0
Dennis Wideman $1,500,000 (4)
-Salary Remaining : $0
Oskar Osala $1,350,000 (2)
-Salary Remaining : $0
T.J. Hensick (Out of Payroll) $1,350,000 (2)
-Salary Remaining : $0
Bobby Butler $1,250,000 (1)
-Salary Remaining : $0
Anders Nilsson $1,250,000 (2)
-Salary Remaining : $0
Stefan Ruzicka $1,250,000 (2)
-Salary Remaining : $0
Nikolai Kulemin $1,250,000 (2)
-Salary Remaining : $0
Paul Ranger $1,250,000 (1)
-Salary Remaining : $0
David Rundblad $1,000,000 (1)
-Salary Remaining : $0
Luke Adam $1,000,000 (2)
-Salary Remaining : $0
Jiri Tlusty $1,000,000 (2)
-Salary Remaining : $0
Martins Karsums $1,000,000 (2)
-Salary Remaining : $0
Brayden McNabb $999,999 (2)
-Salary Remaining : $0
Brian Boyle $950,000 (1)
-Salary Remaining : $0
Kevin Connauton $875,000 (3)
-Salary Remaining : $0
Zach Boychuk $850,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 12 : $52,974,999
Year 13 : $52,199,999
Year 14 : $31,150,000
Year 15 : $19,510,000
Salary Average Commitment
Year 12 : $51,974,999
Year 13 : $47,824,999
Year 14 : $30,425,000
Year 15 : $17,750,000
Salary Cap with 1 Way Contract
Year 12 : $52,974,999
Year 13 : $47,674,999
Year 14 : $30,125,000
Year 15 : $17,750,000

Farm Players Salaries

Harru Sateri $100,000 (2)
Salary Remaining : $0
Zach Trotman $99,500 (2)
Salary Remaining : $0
Jordan LaVallee $95,000 (2)
Salary Remaining : $0
Boone Jenner $85,000 (3)
Salary Remaining : $0
Corban Knight $80,000 (1)
Salary Remaining : $0
Billy Sweat $80,000 (1)
Salary Remaining : $0
Samuel Groulx $70,000 (2)
Salary Remaining : $0
Brandon Kozun $60,000 (1)
Salary Remaining : $0
Adam Clendening $60,000 (1)
Salary Remaining : $0
Alex Plante $60,000 (1)
Salary Remaining : $0
Logan MacMillan $60,000 (1)
Salary Remaining : $0
Alex Henriksson $50,000 (1)
Salary Remaining : $0
Emil Pettersson $50,000 (1)
Salary Remaining : $0
William Carrier $50,000 (1)
Salary Remaining : $0
Thomas Gobeil $50,000 (1)
Salary Remaining : $0
Cole Ully $50,000 (1)
Salary Remaining : $0
Juho Lammikko $50,000 (2)
Salary Remaining : $0
Jerome Gauthier-Leduc $50,000 (4)
Salary Remaining : $0
Robin Norell $50,000 (4)
Salary Remaining : $0
Justin Shugg $45,000 (1)
Salary Remaining : $0
Chris Wagner $45,000 (1)
Salary Remaining : $0
Sam Carrick $45,000 (1)
Salary Remaining : $0
Phil Di Giuseppe $40,000 (3)
Salary Remaining : $0
Oscar Dansk $40,000 (1)
Salary Remaining : $0
Theodor Blueger $40,000 (1)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 12 : $1,504,500
Year 13 : $679,500
Year 14 : $250,000
Year 15 : $100,000
Salary Average Commitment
Year 12 : $1,449,500
Year 13 : $629,500
Year 14 : $215,000
Year 15 : $100,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $105 - 5,702 - 95.03%
Level 2: 5000 - $66 - 4,305 - 86.09%
Level 3: 2000 - $38 - 1,976 - 98.80%
Level 4: 4000 - $30 - 3,121 - 78.01%
Luxury : 1000 - $185 - 920 - 92.01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,549 - 77.47%
Farm Level 2: 1000 - $15 - 877 - 87.70%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,023 - 89.02%
Average Income per Game$1,432,049
Year to Date Revenue$57,281,958
Farm
Home Games Left0
Average Attendance - %2,426 - 80.88%
Average Income per Game$70,754
Year to Date Revenue$2,830,149

Expense

Pro Players Total Salaries$49,050,000
Farm Players Total Salaries$2,452,500
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,741,613
Farm Year To Date Expenses$2,118,965
Pro Salary Cap To Date$48,331,666
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$248,515
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,762
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$48,331,666
Estimate Under Maximum Salary Cap of $59,608,761$11,277,095
Estimate Over Minimum Salary Cap of $30,000,000 $18,331,666
Current Bank Account$8,608,761
Projected Bank Account$8,608,761

Pro Players Salaries

Brian Elliott $4,500,000 (1)
-Salary Remaining : $0
Guillaume Latendresse $4,000,000 (3)
-Salary Remaining : $0
Jussi Jokinen $4,000,000 (3)
-Salary Remaining : $0
Cory Schneider $4,000,000 (1)
-Salary Remaining : $0
John Tavares $3,750,000 (1)
-Salary Remaining : $0
Ian White $3,250,000 (3)
-Salary Remaining : $0
Michael Grabner $2,500,000 (2)
-Salary Remaining : $0
Cory Emmerton $2,500,000 (3)
-Salary Remaining : $0
Antoine Vermette $2,500,000 (2)
-Salary Remaining : $0
Ted Purcell $2,500,000 (1)
-Salary Remaining : $0
Brian Lee $2,200,000 (2)
-Salary Remaining : $0
B.J. Crombeen $2,000,000 (2)
-Salary Remaining : $0
Johnny Oduya $1,750,000 (1)
-Salary Remaining : $0
Boris Valabik $1,750,000 (2)
-Salary Remaining : $0
Alex Chiasson $1,500,000 (2)
-Salary Remaining : $0
Niklas Hjalmarsson $1,000,000 (1)
-Salary Remaining : $0
Evgeny Grachev $1,000,000 (1)
-Salary Remaining : $0
Alexander Frolov $1,000,000 (2)
-Salary Remaining : $0
Andrej Sustr $950,000 (2)
-Salary Remaining : $0
Cam Atkinson $900,000 (1)
-Salary Remaining : $0
Lasse Kukkonen $500,000 (1)
-Salary Remaining : $0
Lee Stempniak $500,000 (1)
-Salary Remaining : $0
Brian Flynn $500,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $49,050,000
Year 13 : $28,550,000
Year 14 : $13,750,000
Year 15 : $0
Salary Average Commitment
Year 12 : $47,350,000
Year 13 : $28,000,000
Year 14 : $13,750,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $49,050,000
Year 13 : $28,150,000
Year 14 : $13,750,000
Year 15 : $0

Farm Players Salaries

Tyson Barrie $950,000 (1)
Salary Remaining : $0
Evgeny Kuznetsov $100,000 (1)
Salary Remaining : $0
Matt Murray $90,000 (3)
Salary Remaining : $0
Shawn Matthias $85,000 (1)
Salary Remaining : $0
Dana Tyrell $82,500 (2)
Salary Remaining : $0
Jesse Joensuu $77,500 (1)
Salary Remaining : $0
Tyler Wotherspoon $62,500 (1)
Salary Remaining : $0
Peter Delmas $57,500 (2)
Salary Remaining : $0
Scott Kosmachuck $55,000 (3)
Salary Remaining : $0
Zach Budish $50,000 (2)
Salary Remaining : $0
Jason Dickinson $50,000 (1)
Salary Remaining : $0
Adam Tambellini $50,000 (1)
Salary Remaining : $0
Justin Auger $50,000 (1)
Salary Remaining : $0
Emile Poirier $50,000 (1)
Salary Remaining : $0
Tucker Poolman $50,000 (1)
Salary Remaining : $0
Shane Gersich $50,000 (2)
Salary Remaining : $0
Radel Fazleev $50,000 (2)
Salary Remaining : $0
Anton Cederholm $50,000 (1)
Salary Remaining : $0
Spencer Martin $50,000 (1)
Salary Remaining : $0
Julien Nantel $50,000 (2)
Salary Remaining : $0
Michael Mersch $40,000 (1)
Salary Remaining : $0
Daniel O'regan $40,000 (3)
Salary Remaining : $0
Reece Willcox $37,500 (3)
Salary Remaining : $0
Sebastian Wannstrom $35,000 (2)
Salary Remaining : $0
Patrick Wiercioch $35,000 (2)
Salary Remaining : $0
Eric Knodel $35,000 (1)
Salary Remaining : $0
Ville Pokka $35,000 (2)
Salary Remaining : $0
Connor Knapp $30,000 (2)
Salary Remaining : $0
Daniil Tarasov (Out of Payroll) $30,000 (2)
Salary Remaining : $0
Roman Horak $25,000 (1)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 12 : $2,452,500
Year 13 : $787,500
Year 14 : $332,500
Year 15 : $0
Salary Average Commitment
Year 12 : $2,275,000
Year 13 : $727,500
Year 14 : $222,500
Year 15 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Maximum

Under Maximum
Available Cap Space

Over Minimum of
$30,000,000

Farm Salary Cap

Under Maximum of
$5,100,000

Pro Players

Farm Players

Total Players

Avalanche $35,307,038 $48,977,998 $86,307,038 $37,329,040 $18,977,998 $1,823,486 $3,276,514 203252
Blackhawks $4,288,316 $50,460,633 $55,288,316 $4,827,683 $20,460,633 $2,067,519 $3,032,481 203353
Blue Jackets $8,985,054 $43,254,180 $59,985,054 $16,730,874 $13,254,180 $1,558,982 $3,541,018 232548
Blues $37,929,762 $49,227,989 $88,929,762 $39,701,773 $19,227,989 $1,675,026 $3,424,974 222648
Bruins $12,302,924 $46,470,045 $63,302,924 $16,832,879 $16,470,045 $1,273,535 $3,826,465 212445
Canadiens $6,085,553 $49,900,862 $57,085,553 $7,184,691 $19,900,862 $2,143,215 $2,956,785 203656
Canucks $7,365,606 $42,795,574 $58,365,606 $15,570,032 $12,795,574 $1,967,471 $3,132,529 213455
Capitals $4,244,729 $49,649,524 $55,244,729 $5,595,205 $19,649,524 $1,385,381 $3,714,619 222850
Coyotes $14,971,727 $49,226,179 $65,971,727 $16,745,548 $19,226,179 $1,704,273 $3,395,727 232447
Devils $10,356,564 $47,072,904 $61,356,564 $14,283,660 $17,072,904 $2,170,322 $2,929,678 203757
Flames $24,646,664 $50,457,186 $75,646,664 $25,189,478 $20,457,186 $2,141,825 $2,958,175 203454
Flyers $24,616,028 $49,743,752 $75,616,028 $25,872,276 $19,743,752 $1,735,860 $3,364,140 203252
Golden Knights $19,014,164 $48,604,481 $70,014,164 $21,409,683 $18,604,481 $2,230,325 $2,869,675 214162
Jets $249,657 $49,286,544 $51,249,657 $1,963,113 $19,286,544 $3,295,579 $1,804,421 204161
Kings $15,936,285 $47,812,465 $66,936,285 $19,123,820 $17,812,465 $2,574,867 $2,525,133 232851
Lightning $12,083,634 $44,987,995 $63,083,634 $18,095,639 $14,987,995 $2,118,578 $2,981,422 232952
Maple Leafs $47,229,597 $49,367,276 $98,229,597 $48,862,321 $19,367,276 $1,987,177 $3,112,823 213354
Nordiques $24,060,700 $44,146,234 $75,060,700 $30,914,466 $14,146,234 $1,427,183 $3,672,817 233053
Panthers $33,447,466 $43,819,551 $84,447,466 $40,627,915 $13,819,551 $2,289,575 $2,810,425 243155
Penguins $58,435,984 $49,250,725 $109,435,984 $60,185,259 $19,250,725 $1,889,776 $3,210,224 213051
Predators $17,149,048 $48,884,642 $68,149,048 $19,264,406 $18,884,642 $1,813,252 $3,286,748 223355
Rangers $10,485,303 $48,956,407 $61,485,303 $12,528,896 $18,956,407 $1,399,625 $3,700,375 222749
Red Wings $31,417,360 $45,254,082 $82,417,360 $37,163,278 $15,254,082 $2,238,310 $2,861,690 233457
Senateurs $8,188,517 $50,376,004 $59,188,517 $8,812,513 $20,376,004 $1,272,640 $3,827,360 222547
Sharks $7,146,254 $49,747,253 $58,146,254 $8,399,001 $19,747,253 $1,681,397 $3,418,603 252550
Stars $8,608,761 $48,331,666 $59,608,761 $11,277,095 $18,331,666 $1,600,610 $3,499,390 233053