Team Finance for Ligue d'Hockey Simulé

Update - 5 juin 2020 at 02:44

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - 101$ - 6,965 - 99%
Level 2: 4000 - 68$ - 3,982 - 100%
Level 3: 4000 - 45$ - 3,905 - 98%
Level 4: 2000 - 30$ - 1,982 - 99%
Luxury : 1000 - 194$ - 995 - 100%
Total Capacity :18000
Team Popularity : 99%

Income

Home Games Left0
Average Attendance - %17,828 - 99%
Average Income per Game1,753,287$
Year to Date Revenue71,884,786$

Expense

Pro Players Total Salaries70,815,000$
Farm Players Total Salaries2,327,833$
Coaches Total Salaries1,950,000$
Luxury Taxe Total0$
Pro Year To Date Expenses68,982,741$
Farm Year To Date Expenses2,997,921$
Pro Salary Cap To Date67,991,747$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days646,982$
Pro Estimated Expenses646,982$
Farm Remaining Season Days0
Farm Expenses Per Days31,217$
Farm Estimated Expenses0$
Estimated Season Expenses646,982$
Estimated Season Salary Cap68,629,720$
Estimate Under Maximum Salary Cap of 69,000,000$370,280$
Estimate Over Minimum Salary Cap of 0$ 68,629,720$
Current Bank Account17,655,506$
Projected Bank Account17,008,524$

Pro Players Salaries

Kimmo Timonen 11,500,000$ (1)
-Salary Remaining : 103,604$
Mikko Koivu 6,475,000$ (3)
-Salary Remaining : 58,333$
Fedor Tyutin 6,250,000$ (1)
-Salary Remaining : 56,306$
Scott Hartnell 5,025,000$ (2)
-Salary Remaining : 45,270$
Kyle Quincey 5,000,000$ (5)
-Salary Remaining : 45,045$
Mike Smith 4,845,000$ (4)
-Salary Remaining : 43,649$
Cody Hodgson 3,775,000$ (2)
-Salary Remaining : 34,009$
Derek Morris 3,475,000$ (4)
-Salary Remaining : 31,306$
Patric Hornqvist 3,400,000$ (1)
-Salary Remaining : 30,631$
Michal Handzus 2,870,000$ (1)
-Salary Remaining : 25,856$
Jarret Stoll 2,500,000$ (4)
-Salary Remaining : 22,523$
Nate Thompson 2,270,000$ (1)
-Salary Remaining : 20,450$
Nick Bonino 2,150,000$ (1)
-Salary Remaining : 19,369$
Vladimir Sobotka 2,000,000$ (1)
-Salary Remaining : 18,018$
Marek Zidlicky 1,900,000$ (1)
-Salary Remaining : 17,117$
Eric Brewer 1,755,000$ (4)
-Salary Remaining : 15,811$
Adam Hall 1,500,000$ (2)
-Salary Remaining : 13,514$
Cody McLeod 1,275,000$ (1)
-Salary Remaining : 11,486$
Daniel Paille 1,125,000$ (2)
-Salary Remaining : 10,135$
Kyle Palmieri 1,050,000$ (1)
-Salary Remaining : 9,459$
Calvin Pickard 675,000$ (3)
-Salary Remaining : 6,081$
Total Pro Players21
Salary Commitment
Year 15 : 70,815,000$
Year 16 : 36,150,000$
Year 17 : 24,725,000$
Year 18 : 17,575,000$
Salary Average Commitment
Year 15 : 40,470,000$
Year 16 : 27,405,000$
Year 17 : 19,880,000$
Year 18 : 12,730,000$
Salary Cap with 1 Way Contract
Year 15 : 70,815,000$
Year 16 : 36,150,000$
Year 17 : 24,725,000$
Year 18 : 17,575,000$

Farm Players Salaries

Brendan Smith 160,000$ (4)
Salary Remaining : 0$
Jamie McGinn 155,000$ (2)
Salary Remaining : 0$
Colin McDonald 125,000$ (2)
Salary Remaining : 0$
Nathan Beaulieu 90,000$ (1)
Salary Remaining : 0$
Josh Morrissey 90,000$ (2)
Salary Remaining : 0$
Chris Thorburn 90,000$ (2)
Salary Remaining : 0$
Darcy Zajac 90,000$ (1)
Salary Remaining : 0$
Joey Crabb 80,000$ (1)
Salary Remaining : 0$
Jay Rosehill 80,000$ (2)
Salary Remaining : 0$
Philip Larsen 80,000$ (1)
Salary Remaining : 0$
Blair Jones 75,000$ (2)
Salary Remaining : 0$
Colin Smith 62,833$ (2)
Salary Remaining : 0$
Keith Kinkaid 62,500$ (3)
Salary Remaining : 0$
Denver Manderson 60,000$ (3)
Salary Remaining : 0$
Andrew Rowe 60,000$ (3)
Salary Remaining : 0$
Nick Petrecki 60,000$ (3)
Salary Remaining : 0$
Warren Peters 60,000$ (3)
Salary Remaining : 0$
Brandon Mashinter 60,000$ (2)
Salary Remaining : 0$
Derek Hulak 60,000$ (3)
Salary Remaining : 0$
Jordan Owens 60,000$ (3)
Salary Remaining : 0$
Scott Greenham 60,000$ (2)
Salary Remaining : 0$
Nolan Yonkman 55,000$ (3)
Salary Remaining : 0$
Chris Summers 52,500$ (1)
Salary Remaining : 0$
Erik Nystrom 50,000$ (3)
Salary Remaining : 0$
Dustin Jeffrey 50,000$ (3)
Salary Remaining : 0$
Jeremy Langlois 50,000$ (2)
Salary Remaining : 0$
Robert Mayer 50,000$ (2)
Salary Remaining : 0$
Stanislav Galiev 50,000$ (3)
Salary Remaining : 0$
Greg Nemisz 50,000$ (2)
Salary Remaining : 0$
Hubert Labrie 50,000$ (2)
Salary Remaining : 0$
Steve Quailer 50,000$ (2)
Salary Remaining : 0$
Daniel Maggio 50,000$ (3)
Salary Remaining : 0$
Andrej Nestrasil 50,000$ (2)
Salary Remaining : 0$
Total Farm Players33
Salary Commitment
Year 15 : 2,327,833$
Year 16 : 1,935,333$
Year 17 : 837,500$
Year 18 : 160,000$
Salary Average Commitment
Year 15 : 1,887,500$
Year 16 : 1,627,500$
Year 17 : 837,500$
Year 18 : 160,000$

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - 106$ - 6,016 - 86%
Level 2: 4000 - 71$ - 3,494 - 87%
Level 3: 4000 - 47$ - 3,509 - 88%
Level 4: 2000 - 33$ - 1,690 - 85%
Luxury : 1000 - 206$ - 861 - 86%
Total Capacity :18000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,570 - 86%
Average Income per Game1,604,725$
Year to Date Revenue65,793,743$

Expense

Pro Players Total Salaries66,285,833$
Farm Players Total Salaries2,436,000$
Coaches Total Salaries1,950,000$
Luxury Taxe Total0$
Pro Year To Date Expenses67,281,810$
Farm Year To Date Expenses3,500,328$
Pro Salary Cap To Date66,290,820$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days606,179$
Pro Estimated Expenses606,179$
Farm Remaining Season Days0
Farm Expenses Per Days32,248$
Farm Estimated Expenses0$
Estimated Season Expenses606,179$
Estimated Season Salary Cap66,887,990$
Estimate Under Maximum Salary Cap of 69,000,000$2,112,010$
Estimate Over Minimum Salary Cap of 0$ 66,887,990$
Current Bank Account14,516,805$
Projected Bank Account13,910,626$

Pro Players Salaries

Jonathan Toews 7,100,000$ (1)
-Salary Remaining : 63,964$
Dan Boyle 6,500,000$ (1)
-Salary Remaining : 58,559$
Patrick Kane 6,000,000$ (2)
-Salary Remaining : 54,054$
Ilja Bryzgalov 5,330,000$ (1)
-Salary Remaining : 48,018$
Marian Gaborik 5,200,000$ (3)
-Salary Remaining : 46,847$
Martin Hanzal 4,150,000$ (6)
-Salary Remaining : 37,387$
Brandon Saad 4,025,000$ (6)
-Salary Remaining : 36,261$
Sheldon Souray 4,000,000$ (1)
-Salary Remaining : 36,036$
Tyler Myers 3,310,000$ (4)
-Salary Remaining : 29,820$
Chris Kelly 3,200,000$ (1)
-Salary Remaining : 28,829$
Clarke MacArthur 2,675,000$ (1)
-Salary Remaining : 24,099$
Michael Del Zotto 2,660,000$ (3)
-Salary Remaining : 23,964$
Nino Niederreiter 2,400,000$ (2)
-Salary Remaining : 21,622$
Marcus Kruger 2,395,000$ (3)
-Salary Remaining : 21,577$
Sami Salo 2,140,000$ (2)
-Salary Remaining : 19,279$
Charlie Coyle 1,575,000$ (1)
-Salary Remaining : 14,189$
Jhonas Enroth 915,000$ (2)
-Salary Remaining : 8,243$
Devante Smith-Pelly 800,000$ (1)
-Salary Remaining : 7,207$
Tanner Pearson 735,833$ (2)
-Salary Remaining : 6,629$
Mattias Ekholm 675,000$ (3)
-Salary Remaining : 6,081$
Ben Chiarot 500,000$ (1)
-Salary Remaining : 4,505$
Total Pro Players21
Salary Commitment
Year 15 : 66,285,833$
Year 16 : 34,605,833$
Year 17 : 22,415,000$
Year 18 : 11,485,000$
Salary Average Commitment
Year 15 : 55,045,000$
Year 16 : 26,540,000$
Year 17 : 14,550,000$
Year 18 : 8,675,000$
Salary Cap with 1 Way Contract
Year 15 : 66,285,833$
Year 16 : 34,605,833$
Year 17 : 22,415,000$
Year 18 : 11,485,000$

Farm Players Salaries

Ryan Jones 150,000$ (2)
Salary Remaining : 0$
Daniel Carcillo 150,000$ (3)
Salary Remaining : 0$
Matthew Corrente 130,000$ (1)
Salary Remaining : 0$
Ryan Parent 125,000$ (1)
Salary Remaining : 0$
Tim Sestito 100,000$ (1)
Salary Remaining : 0$
Ben Eager 100,000$ (1)
Salary Remaining : 0$
Andrew Campbell 100,000$ (1)
Salary Remaining : 0$
Rob Bordson 97,500$ (1)
Salary Remaining : 0$
John Scott 95,000$ (2)
Salary Remaining : 0$
Antti Raanta 90,000$ (1)
Salary Remaining : 0$
Matt Climie 87,500$ (2)
Salary Remaining : 0$
Brandon Bollig 85,000$ (2)
Salary Remaining : 0$
Dennis Rasmussen 80,000$ (3)
Salary Remaining : 0$
Mackenzie Skapski 67,500$ (3)
Salary Remaining : 0$
Connor Crisp 65,000$ (3)
Salary Remaining : 0$
Graham Black 65,000$ (3)
Salary Remaining : 0$
Viktor Svedberg 62,000$ (2)
Salary Remaining : 0$
Ben Johnson 61,500$ (3)
Salary Remaining : 0$
Sam Carrick 60,000$ (3)
Salary Remaining : 0$
Michal Jordan 55,000$ (3)
Salary Remaining : 0$
Byron Froese 55,000$ (3)
Salary Remaining : 0$
Justin Auger 55,000$ (3)
Salary Remaining : 0$
Danick Gauthier 50,000$ (3)
Salary Remaining : 0$
Derek Mathers 50,000$ (1)
Salary Remaining : 0$
Fredrik Bergvik 50,000$ (2)
Salary Remaining : 0$
Anthony Luciani 50,000$ (1)
Salary Remaining : 0$
Darren Archibald 50,000$ (1)
Salary Remaining : 0$
Brett Flemming 50,000$ (1)
Salary Remaining : 0$
Terry Broadhurst 50,000$ (3)
Salary Remaining : 0$
Kent Simpson 50,000$ (3)
Salary Remaining : 0$
Arron Asham 50,000$ (2)
Salary Remaining : 0$
David Gilbert 50,000$ (1)
Salary Remaining : 0$
Total Farm Players32
Salary Commitment
Year 15 : 2,436,000$
Year 16 : 1,443,500$
Year 17 : 864,000$
Year 18 : 0$
Salary Average Commitment
Year 15 : 2,327,500$
Year 16 : 1,332,500$
Year 17 : 765,000$
Year 18 : 0$

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - 101$ - 6,743 - 96%
Level 2: 4000 - 68$ - 3,860 - 97%
Level 3: 4000 - 44$ - 3,845 - 96%
Level 4: 2000 - 29$ - 1,928 - 96%
Luxury : 1000 - 196$ - 938 - 94%
Total Capacity :18000
Team Popularity : 102%

Income

Home Games Left0
Average Attendance - %17,315 - 96%
Average Income per Game1,708,784$
Year to Date Revenue70,060,157$

Expense

Pro Players Total Salaries68,800,000$
Farm Players Total Salaries2,732,167$
Coaches Total Salaries4,300,000$
Luxury Taxe Total0$
Pro Year To Date Expenses71,145,248$
Farm Year To Date Expenses3,498,823$
Pro Salary Cap To Date67,676,789$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days651,351$
Pro Estimated Expenses651,351$
Farm Remaining Season Days0
Farm Expenses Per Days33,640$
Farm Estimated Expenses0$
Estimated Season Expenses651,351$
Estimated Season Salary Cap68,296,609$
Estimate Under Maximum Salary Cap of 69,000,000$703,391$
Estimate Over Minimum Salary Cap of 0$ 68,296,609$
Current Bank Account25,425,972$
Projected Bank Account24,774,621$

Pro Players Salaries

Taylor Hall 6,600,000$ (1)
-Salary Remaining : 59,459$
Sergei Bobrovsky 6,600,000$ (6)
-Salary Remaining : 59,459$
Daniel Alfredsson 6,600,000$ (4)
-Salary Remaining : 59,459$
Dennis Wideman 6,000,000$ (4)
-Salary Remaining : 54,054$
Jarome Iginla 5,875,000$ (1)
-Salary Remaining : 52,928$
Ryan O'Reilly 4,950,000$ (4)
-Salary Remaining : 44,595$
David Legwand 3,750,000$ (4)
-Salary Remaining : 33,784$
Maxime Talbot 3,500,000$ (2)
-Salary Remaining : 31,532$
Jay Bouwmeester 3,375,000$ (2)
-Salary Remaining : 30,405$
Travis Zajac 3,375,000$ (2)
-Salary Remaining : 30,405$
Troy Brouwer 3,175,000$ (3)
-Salary Remaining : 28,604$
Jan Hejda 2,930,000$ (3)
-Salary Remaining : 26,396$
Mike Weaver 2,850,000$ (2)
-Salary Remaining : 25,676$
Raphael Diaz 2,475,000$ (4)
-Salary Remaining : 22,297$
Mikael Backlund (Out of Payroll) 1,975,000$ (1)
-Salary Remaining : 17,793$
Matt Beleskey 1,700,000$ (2)
-Salary Remaining : 15,315$
Manny Malhotra 1,500,000$ (3)
-Salary Remaining : 13,514$
Scott Hannan 1,175,000$ (3)
-Salary Remaining : 10,586$
Marco Scandella 860,000$ (1)
-Salary Remaining : 7,748$
Ondrej Palat 860,000$ (1)
-Salary Remaining : 7,748$
Jean-Sebastien Giguere 650,000$ (3)
-Salary Remaining : 5,856$
Total Pro Players21
Salary Commitment
Year 15 : 70,775,000$
Year 16 : 54,605,000$
Year 17 : 39,805,000$
Year 18 : 30,375,000$
Salary Average Commitment
Year 15 : 62,950,000$
Year 16 : 48,500,000$
Year 17 : 33,700,000$
Year 18 : 30,375,000$
Salary Cap with 1 Way Contract
Year 15 : 70,775,000$
Year 16 : 54,605,000$
Year 17 : 39,805,000$
Year 18 : 30,375,000$

Farm Players Salaries

Ryan Ellis 120,000$ (1)
Salary Remaining : 0$
Bryan Lerg 115,000$ (1)
Salary Remaining : 0$
J.T. Wyman 105,000$ (1)
Salary Remaining : 0$
Davis Drewiske 100,000$ (2)
Salary Remaining : 0$
Frederic St. Denis 99,000$ (1)
Salary Remaining : 0$
Sean Collins 95,000$ (2)
Salary Remaining : 0$
Carson McMillan 95,000$ (2)
Salary Remaining : 0$
David Van der Gulik 90,000$ (1)
Salary Remaining : 0$
Shane Prince 87,667$ (2)
Salary Remaining : 0$
Markus Granlund 76,750$ (2)
Salary Remaining : 0$
Tom Kostopoulos 75,000$ (1)
Salary Remaining : 0$
Matt Ellis 75,000$ (1)
Salary Remaining : 0$
Drayson Bowman 75,000$ (3)
Salary Remaining : 0$
Jake Allen 75,000$ (3)
Salary Remaining : 0$
Tyler Graovac 74,750$ (2)
Salary Remaining : 0$
Garrett Wilson 71,500$ (2)
Salary Remaining : 0$
Brad Staubitz 70,000$ (1)
Salary Remaining : 0$
Chris Casto 65,000$ (2)
Salary Remaining : 0$
Josh Jooris 65,000$ (2)
Salary Remaining : 0$
Cam Reid 65,000$ (2)
Salary Remaining : 0$
Pat Cannone 65,000$ (1)
Salary Remaining : 0$
Corbin Baldwin 65,000$ (2)
Salary Remaining : 0$
Matthew Pufahl 65,000$ (2)
Salary Remaining : 0$
Turner Elson 65,000$ (2)
Salary Remaining : 0$
Nick D'Agostino 65,000$ (2)
Salary Remaining : 0$
Allen York 57,500$ (1)
Salary Remaining : 0$
Andy Andreoff 55,000$ (2)
Salary Remaining : 0$
Keith Aulie 50,000$ (2)
Salary Remaining : 0$
Jake Hansen 50,000$ (2)
Salary Remaining : 0$
Peter Mannino 50,000$ (3)
Salary Remaining : 0$
Brett Hextall 50,000$ (2)
Salary Remaining : 0$
Yann Sauve 50,000$ (1)
Salary Remaining : 0$
Brett Ponich 50,000$ (2)
Salary Remaining : 0$
Jon Matsumoto 50,000$ (2)
Salary Remaining : 0$
Jordan Nolan 50,000$ (2)
Salary Remaining : 0$
Alexander Urbom 50,000$ (1)
Salary Remaining : 0$
Nicolas Deschamps 50,000$ (1)
Salary Remaining : 0$
Jesse Blacker 50,000$ (2)
Salary Remaining : 0$
David Dziurzynski 50,000$ (2)
Salary Remaining : 0$
Total Farm Players39
Salary Commitment
Year 15 : 2,732,167$
Year 16 : 1,710,667$
Year 17 : 200,000$
Year 18 : 0$
Salary Average Commitment
Year 15 : 2,244,000$
Year 16 : 1,400,000$
Year 17 : 200,000$
Year 18 : 0$

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7000 - 100$ - 6,978 - 100%
Level 2: 4000 - 70$ - 3,751 - 94%
Level 3: 4000 - 40$ - 3,994 - 100%
Level 4: 2000 - 30$ - 1,997 - 100%
Luxury : 1000 - 190$ - 998 - 100%
Total Capacity :18000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %17,719 - 98%
Average Income per Game1,710,253$
Year to Date Revenue70,120,369$

Expense

Pro Players Total Salaries63,040,000$
Farm Players Total Salaries2,346,000$
Coaches Total Salaries2,375,000$
Luxury Taxe Total0$
Pro Year To Date Expenses63,987,421$
Farm Year To Date Expenses2,962,188$
Pro Salary Cap To Date62,253,162$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days583,694$
Pro Estimated Expenses583,694$
Farm Remaining Season Days0
Farm Expenses Per Days28,295$
Farm Estimated Expenses0$
Estimated Season Expenses583,694$
Estimated Season Salary Cap62,821,090$
Estimate Under Maximum Salary Cap of 69,000,000$6,178,910$
Estimate Over Minimum Salary Cap of 0$ 62,821,090$
Current Bank Account36,288,446$
Projected Bank Account35,704,752$

Pro Players Salaries

David Backes 5,700,000$ (6)
-Salary Remaining : 51,351$
Trevor Daley 5,500,000$ (1)
-Salary Remaining : 49,550$
T.J. Oshie 5,185,000$ (5)
-Salary Remaining : 46,712$
Ryan Smyth 5,000,000$ (1)
-Salary Remaining : 45,045$
Jussi Jokinen 4,800,000$ (1)
-Salary Remaining : 43,243$
Andrew MacDonald 4,285,000$ (4)
-Salary Remaining : 38,604$
Vladimir Tarasenko 3,875,000$ (5)
-Salary Remaining : 34,910$
Tomas Plekanec 3,750,000$ (4)
-Salary Remaining : 33,784$
Kevin Bieksa 3,650,000$ (2)
-Salary Remaining : 32,883$
Dominic Moore 3,500,000$ (1)
-Salary Remaining : 31,532$
Lee Stempniak 3,175,000$ (2)
-Salary Remaining : 28,604$
Erik Johnson 2,650,000$ (2)
-Salary Remaining : 23,874$
Nikita Nikitin 2,290,000$ (3)
-Salary Remaining : 20,631$
Ben Bishop 1,575,000$ (2)
-Salary Remaining : 14,189$
Antoine Roussel 1,505,000$ (2)
-Salary Remaining : 13,559$
Alex Chiasson 1,300,000$ (3)
-Salary Remaining : 11,712$
Jakub Kindl 1,300,000$ (1)
-Salary Remaining : 11,712$
Andrei Loktionov 1,300,000$ (2)
-Salary Remaining : 11,712$
Martin Marincin 900,000$ (1)
-Salary Remaining : 8,108$
Reto Berra 900,000$ (1)
-Salary Remaining : 8,108$
Carl Soderberg 900,000$ (1)
-Salary Remaining : 8,108$
Total Pro Players21
Salary Commitment
Year 15 : 63,040,000$
Year 16 : 40,240,000$
Year 17 : 26,385,000$
Year 18 : 22,795,000$
Salary Average Commitment
Year 15 : 41,975,000$
Year 16 : 20,475,000$
Year 17 : 12,850,000$
Year 18 : 11,550,000$
Salary Cap with 1 Way Contract
Year 15 : 63,040,000$
Year 16 : 40,240,000$
Year 17 : 26,385,000$
Year 18 : 22,795,000$

Farm Players Salaries

Ryan Hamilton 167,500$ (2)
Salary Remaining : 0$
Ryan Reaves 99,500$ (3)
Salary Remaining : 0$
Patrick Bordeleau 99,000$ (2)
Salary Remaining : 0$
Corey Potter 99,000$ (1)
Salary Remaining : 0$
Dov Grumet-Morris 97,500$ (3)
Salary Remaining : 0$
Nicholas Drazenovic 92,500$ (3)
Salary Remaining : 0$
Steven Pinizzotto 92,500$ (3)
Salary Remaining : 0$
Mike McKenna 88,500$ (2)
Salary Remaining : 0$
Stephane Veilleux 80,000$ (2)
Salary Remaining : 0$
Charles Landry 75,000$ (1)
Salary Remaining : 0$
Adam Cracknell 75,000$ (2)
Salary Remaining : 0$
David Eddy 70,000$ (1)
Salary Remaining : 0$
Wade Megan 70,000$ (3)
Salary Remaining : 0$
Geoff Walker 70,000$ (1)
Salary Remaining : 0$
Mathieu Tousignant 70,000$ (1)
Salary Remaining : 0$
Joel Broda 67,500$ (2)
Salary Remaining : 0$
David Kolomatis 65,000$ (1)
Salary Remaining : 0$
Jason Clark 65,000$ (2)
Salary Remaining : 0$
Mike Duco 62,500$ (2)
Salary Remaining : 0$
Tyler Gron 60,000$ (1)
Salary Remaining : 0$
Josh Holmstrom 60,000$ (1)
Salary Remaining : 0$
Rod Pelley 60,000$ (1)
Salary Remaining : 0$
Karl Stollery 55,000$ (1)
Salary Remaining : 0$
Trevor Cheek 55,000$ (2)
Salary Remaining : 0$
Vincent Arseneau 50,000$ (3)
Salary Remaining : 0$
Anthony Peluso 50,000$ (1)
Salary Remaining : 0$
Gabriel Beaupre 50,000$ (3)
Salary Remaining : 0$
Sacha Guimond 50,000$ (3)
Salary Remaining : 0$
Jace Coyle 50,000$ (1)
Salary Remaining : 0$
Cade Fairchild 50,000$ (1)
Salary Remaining : 0$
James Livingston 50,000$ (1)
Salary Remaining : 0$
Marek Schwarz 50,000$ (2)
Salary Remaining : 0$
Steven Delisle 50,000$ (1)
Salary Remaining : 0$
Total Farm Players33
Salary Commitment
Year 15 : 2,346,000$
Year 16 : 1,412,000$
Year 17 : 602,000$
Year 18 : 0$
Salary Average Commitment
Year 15 : 2,276,000$
Year 16 : 1,412,000$
Year 17 : 602,000$
Year 18 : 0$

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - 96$ - 6,938 - 99%
Level 2: 4000 - 68$ - 3,963 - 99%
Level 3: 4000 - 40$ - 3,976 - 99%
Level 4: 2000 - 29$ - 1,979 - 99%
Luxury : 1000 - 197$ - 882 - 88%
Total Capacity :18000
Team Popularity : 98%

Income

Home Games Left0
Average Attendance - %17,739 - 99%
Average Income per Game1,657,335$
Year to Date Revenue67,950,748$

Expense

Pro Players Total Salaries68,505,000$
Farm Players Total Salaries2,768,833$
Coaches Total Salaries3,200,000$
Luxury Taxe Total0$
Pro Year To Date Expenses65,147,510$
Farm Year To Date Expenses4,060,359$
Pro Salary Cap To Date63,165,530$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days635,180$
Pro Estimated Expenses635,180$
Farm Remaining Season Days0
Farm Expenses Per Days37,798$
Farm Estimated Expenses0$
Estimated Season Expenses635,180$
Estimated Season Salary Cap63,782,692$
Estimate Under Maximum Salary Cap of 69,000,000$5,217,308$
Estimate Over Minimum Salary Cap of 0$ 63,782,692$
Current Bank Account16,753,148$
Projected Bank Account16,117,968$

Pro Players Salaries

Alex Ovechkin 9,000,000$ (1)
-Salary Remaining : 81,081$
Phil Kessel 6,975,000$ (1)
-Salary Remaining : 62,838$
Semyon Varlamov 6,300,000$ (3)
-Salary Remaining : 56,757$
Mark Stuart 5,800,000$ (6)
-Salary Remaining : 52,252$
Matt Niskanen 5,450,000$ (4)
-Salary Remaining : 49,099$
Steve Ott 5,000,000$ (1)
-Salary Remaining : 45,045$
Luke Schenn 3,700,000$ (3)
-Salary Remaining : 33,333$
Antoine Vermette 3,575,000$ (2)
-Salary Remaining : 32,207$
Chris Stewart 2,990,000$ (1)
-Salary Remaining : 26,937$
Brayden Schenn 2,600,000$ (1)
-Salary Remaining : 23,423$
Pierre-Marc Bouchard 2,500,000$ (1)
-Salary Remaining : 22,523$
Ben Scrivens 2,470,000$ (3)
-Salary Remaining : 22,252$
Ryan Spooner 2,000,000$ (1)
-Salary Remaining : 18,018$
Kevan Miller 1,695,000$ (2)
-Salary Remaining : 15,270$
Will Acton 1,500,000$ (3)
-Salary Remaining : 13,514$
Rostislav Klesla 1,450,000$ (1)
-Salary Remaining : 13,063$
Luke Glendening 1,300,000$ (3)
-Salary Remaining : 11,712$
Connor Murphy 900,000$ (1)
-Salary Remaining : 8,108$
Sean Monahan 900,000$ (1)
-Salary Remaining : 8,108$
Michael Raffl 900,000$ (1)
-Salary Remaining : 8,108$
Ryan White 750,000$ (1)
-Salary Remaining : 6,757$
Korbinian Holzer 750,000$ (2)
-Salary Remaining : 6,757$
Total Pro Players22
Salary Commitment
Year 15 : 68,505,000$
Year 16 : 32,540,000$
Year 17 : 26,520,000$
Year 18 : 11,250,000$
Salary Average Commitment
Year 15 : 49,985,000$
Year 16 : 26,370,000$
Year 17 : 20,350,000$
Year 18 : 11,250,000$
Salary Cap with 1 Way Contract
Year 15 : 68,505,000$
Year 16 : 32,540,000$
Year 17 : 26,520,000$
Year 18 : 11,250,000$

Farm Players Salaries

Clayton Stoner 200,000$ (4)
Salary Remaining : 0$
Johan Hedberg 160,000$ (1)
Salary Remaining : 0$
Eric Gelinas 132,500$ (3)
Salary Remaining : 0$
Alexandre Bolduc 125,000$ (2)
Salary Remaining : 0$
Zenon Konopka 120,000$ (3)
Salary Remaining : 0$
Mike Sislo 115,000$ (1)
Salary Remaining : 0$
Nate Prosser 110,000$ (1)
Salary Remaining : 0$
Jon Sim 92,500$ (1)
Salary Remaining : 0$
Mike Hedden 91,500$ (1)
Salary Remaining : 0$
Mirco Mueller 90,000$ (3)
Salary Remaining : 0$
Toby Petersen 90,000$ (2)
Salary Remaining : 0$
Marko Dano 90,000$ (2)
Salary Remaining : 0$
Jonathan Drouin 90,000$ (3)
Salary Remaining : 0$
Dustin Tokarski 87,500$ (1)
Salary Remaining : 0$
Jarred Tinordi 87,000$ (2)
Salary Remaining : 0$
Evan Rankin 86,500$ (1)
Salary Remaining : 0$
Phillip Danault 86,333$ (2)
Salary Remaining : 0$
Michael Davies 85,000$ (2)
Salary Remaining : 0$
Jared Gomes 85,000$ (3)
Salary Remaining : 0$
Melker Karlsson 82,500$ (3)
Salary Remaining : 0$
Zach Trotman 62,500$ (2)
Salary Remaining : 0$
Ben Youds 50,000$ (1)
Salary Remaining : 0$
Victor Crus Rydberg 50,000$ (2)
Salary Remaining : 0$
Robert Czarnik 50,000$ (3)
Salary Remaining : 0$
Joey Mormina 50,000$ (1)
Salary Remaining : 0$
Dan Dunn 50,000$ (1)
Salary Remaining : 0$
Shayne Taker 50,000$ (2)
Salary Remaining : 0$
Garrett Thompson 50,000$ (2)
Salary Remaining : 0$
Kevin Goumas 50,000$ (2)
Salary Remaining : 0$
George Parros 50,000$ (2)
Salary Remaining : 0$
Kevin Marshall 50,000$ (3)
Salary Remaining : 0$
Colin Campbell 50,000$ (2)
Salary Remaining : 0$
Taylor Vause 50,000$ (1)
Salary Remaining : 0$
Total Farm Players33
Salary Commitment
Year 15 : 2,768,833$
Year 16 : 1,825,833$
Year 17 : 900,000$
Year 18 : 200,000$
Salary Average Commitment
Year 15 : 2,380,500$
Year 16 : 1,437,500$
Year 17 : 787,500$
Year 18 : 200,000$

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7000 - 110$ - 6,564 - 94%
Level 2: 4000 - 75$ - 3,672 - 92%
Level 3: 4000 - 45$ - 3,676 - 92%
Level 4: 2000 - 30$ - 1,823 - 91%
Luxury : 1000 - 205$ - 927 - 93%
Total Capacity :18000
Team Popularity : 105%

Income

Home Games Left0
Average Attendance - %16,661 - 93%
Average Income per Game1,715,232$
Year to Date Revenue70,324,496$

Expense

Pro Players Total Salaries68,935,000$
Farm Players Total Salaries2,182,277$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Pro Year To Date Expenses68,437,179$
Farm Year To Date Expenses2,717,432$
Pro Salary Cap To Date67,055,178$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days634,550$
Pro Estimated Expenses634,550$
Farm Remaining Season Days0
Farm Expenses Per Days25,545$
Farm Estimated Expenses0$
Estimated Season Expenses634,550$
Estimated Season Salary Cap67,676,214$
Estimate Under Maximum Salary Cap of 69,000,000$1,323,786$
Estimate Over Minimum Salary Cap of 0$ 67,676,214$
Current Bank Account21,027,612$
Projected Bank Account20,393,062$

Pro Players Salaries

Patrick Sharp 7,675,000$ (6)
-Salary Remaining : 69,144$
Claude Giroux 7,125,000$ (1)
-Salary Remaining : 64,189$
Rick Nash 6,925,000$ (2)
-Salary Remaining : 62,387$
Brad Richards 6,475,000$ (1)
-Salary Remaining : 58,333$
Victor Hedman 5,400,000$ (6)
-Salary Remaining : 48,649$
Alex Goligoski 4,500,000$ (3)
-Salary Remaining : 40,541$
Brooks Laich 3,625,000$ (1)
-Salary Remaining : 32,658$
Gabriel Landeskog 3,550,000$ (2)
-Salary Remaining : 31,982$
Jonathan Huberdeau 3,465,000$ (5)
-Salary Remaining : 31,216$
Torey Krug 3,350,000$ (1)
-Salary Remaining : 30,180$
Slava Voynov 3,000,000$ (1)
-Salary Remaining : 27,027$
Sami Vatanen 2,125,000$ (1)
-Salary Remaining : 19,144$
Chris Kreider 2,000,000$ (4)
-Salary Remaining : 18,018$
Mikkel Boedker 1,925,000$ (1)
-Salary Remaining : 17,342$
Braden Holtby 1,800,000$ (1)
-Salary Remaining : 16,216$
Marcel Goc 1,500,000$ (4)
-Salary Remaining : 13,514$
Michal Neuvirth 1,020,000$ (2)
-Salary Remaining : 9,189$
Danny DeKeyser 900,000$ (1)
-Salary Remaining : 8,108$
Dainius Zubrus 900,000$ (3)
-Salary Remaining : 8,108$
Johnny Gaudreau 900,000$ (3)
-Salary Remaining : 8,108$
Brian Strait 775,000$ (2)
-Salary Remaining : 6,982$
Total Pro Players21
Salary Commitment
Year 15 : 68,935,000$
Year 16 : 38,610,000$
Year 17 : 26,340,000$
Year 18 : 20,040,000$
Salary Average Commitment
Year 15 : 58,240,000$
Year 16 : 36,915,000$
Year 17 : 25,940,000$
Year 18 : 20,040,000$
Salary Cap with 1 Way Contract
Year 15 : 68,935,000$
Year 16 : 38,610,000$
Year 17 : 26,340,000$
Year 18 : 20,040,000$

Farm Players Salaries

Martin Jones 100,000$ (3)
Salary Remaining : 0$
Michal Rozsival 100,000$ (3)
Salary Remaining : 0$
Steve Eminger 95,000$ (3)
Salary Remaining : 0$
Christian Thomas 90,000$ (1)
Salary Remaining : 0$
Freddie Hamilton 90,000$ (1)
Salary Remaining : 0$
Scooter Vaughan 90,000$ (2)
Salary Remaining : 0$
Mike Cornell 90,000$ (2)
Salary Remaining : 0$
Brett Clark 90,000$ (3)
Salary Remaining : 0$
Doug Janik 90,000$ (2)
Salary Remaining : 0$
Daine Todd 90,000$ (2)
Salary Remaining : 0$
Stephane Da Costa 85,000$ (1)
Salary Remaining : 0$
Chay Genoway 72,500$ (1)
Salary Remaining : 0$
Adam Comrie 70,000$ (1)
Salary Remaining : 0$
Mark Barberio 65,000$ (1)
Salary Remaining : 0$
Scott Wedgewood 64,833$ (2)
Salary Remaining : 0$
Alexandre Grenier 64,000$ (2)
Salary Remaining : 0$
Konrad Abeltshauser 63,333$ (2)
Salary Remaining : 0$
Craig Cunningham 60,000$ (2)
Salary Remaining : 0$
Andy Miele 60,000$ (2)
Salary Remaining : 0$
Carter Camper 60,000$ (2)
Salary Remaining : 0$
Frank Corrado 59,111$ (2)
Salary Remaining : 0$
Joe Whitney 57,500$ (1)
Salary Remaining : 0$
Christian Hanson 56,000$ (2)
Salary Remaining : 0$
Chad Rau 55,000$ (1)
Salary Remaining : 0$
Brian Gibbons 55,000$ (2)
Salary Remaining : 0$
Joe Diamond 55,000$ (1)
Salary Remaining : 0$
Josh Caron 55,000$ (1)
Salary Remaining : 0$
Kevin Connauton 50,000$ (1)
Salary Remaining : 0$
Spencer Abbott 50,000$ (2)
Salary Remaining : 0$
Chris Vande Velde 50,000$ (3)
Salary Remaining : 0$
Simon Moser 50,000$ (2)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 15 : 2,182,277$
Year 16 : 1,437,277$
Year 17 : 435,000$
Year 18 : 0$
Salary Average Commitment
Year 15 : 1,505,000$
Year 16 : 1,040,000$
Year 17 : 435,000$
Year 18 : 0$

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - 91$ - 6,980 - 100%
Level 2: 4000 - 60$ - 3,983 - 100%
Level 3: 4000 - 39$ - 3,994 - 100%
Level 4: 2000 - 28$ - 1,988 - 99%
Luxury : 1000 - 188$ - 995 - 99%
Total Capacity :18000
Team Popularity : 101%

Income

Home Games Left0
Average Attendance - %17,939 - 100%
Average Income per Game1,590,685$
Year to Date Revenue65,218,086$

Expense

Pro Players Total Salaries62,900,834$
Farm Players Total Salaries2,166,334$
Coaches Total Salaries3,300,000$
Luxury Taxe Total0$
Pro Year To Date Expenses68,664,088$
Farm Year To Date Expenses3,085,962$
Pro Salary Cap To Date66,186,566$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days589,197$
Pro Estimated Expenses589,197$
Farm Remaining Season Days0
Farm Expenses Per Days28,251$
Farm Estimated Expenses0$
Estimated Season Expenses589,197$
Estimated Season Salary Cap66,753,240$
Estimate Under Maximum Salary Cap of 69,000,000$2,246,760$
Estimate Over Minimum Salary Cap of 0$ 66,753,240$
Current Bank Account11,995,334$
Projected Bank Account11,406,137$

Pro Players Salaries

Sidney Crosby 9,600,000$ (1)
-Salary Remaining : 86,486$
Niklas Kronwall 5,765,000$ (4)
-Salary Remaining : 51,937$
James Neal 5,600,000$ (1)
-Salary Remaining : 50,450$
Marc-Andre Fleury 5,025,000$ (2)
-Salary Remaining : 45,270$
Kyle Turris 4,725,000$ (2)
-Salary Remaining : 42,568$
Francois Beauchemin 4,500,000$ (6)
-Salary Remaining : 40,541$
Jaromir Jagr 4,300,000$ (2)
-Salary Remaining : 38,739$
Dennis Seidenberg 4,100,000$ (5)
-Salary Remaining : 36,937$
Alexandre Burrows 3,975,000$ (1)
-Salary Remaining : 35,811$
Matt Cullen 3,650,000$ (3)
-Salary Remaining : 32,883$
Carl Gunnarsson 3,040,000$ (3)
-Salary Remaining : 27,387$
Stephane Robidas 2,705,000$ (3)
-Salary Remaining : 24,369$
Joni Pitkanen 2,150,000$ (1)
-Salary Remaining : 19,369$
Paul Gaustad 1,850,000$ (1)
-Salary Remaining : 16,667$
Scott Clemmensen 1,600,000$ (3)
-Salary Remaining : 14,414$
Victor Bartley 1,250,000$ (3)
-Salary Remaining : 11,261$
Anders Lindback 920,000$ (2)
-Salary Remaining : 8,288$
Boone Jenner 900,000$ (1)
-Salary Remaining : 8,108$
Leo Komarov 900,000$ (1)
-Salary Remaining : 8,108$
Tomas Jurco 709,167$ (2)
-Salary Remaining : 6,389$
Vincent Trocheck 661,667$ (2)
-Salary Remaining : 5,961$
Total Pro Players21
Salary Commitment
Year 15 : 67,925,834$
Year 16 : 42,950,834$
Year 17 : 26,610,000$
Year 18 : 14,365,000$
Salary Average Commitment
Year 15 : 41,475,000$
Year 16 : 26,500,000$
Year 17 : 10,750,000$
Year 18 : 4,500,000$
Salary Cap with 1 Way Contract
Year 15 : 67,925,834$
Year 16 : 42,950,834$
Year 17 : 26,610,000$
Year 18 : 14,365,000$

Farm Players Salaries

Michael Leighton 130,000$ (2)
Salary Remaining : 0$
Danny Syvret 130,000$ (3)
Salary Remaining : 0$
Tyson Strachan 115,000$ (2)
Salary Remaining : 0$
Andrew Alberts 105,000$ (1)
Salary Remaining : 0$
Matt D'Agostini 100,000$ (3)
Salary Remaining : 0$
Nathan Lawson 100,000$ (2)
Salary Remaining : 0$
Jason Jaffray 100,000$ (2)
Salary Remaining : 0$
Ryan Craig 95,000$ (1)
Salary Remaining : 0$
Matt Carkner 92,500$ (1)
Salary Remaining : 0$
Matt Fraser 92,000$ (2)
Salary Remaining : 0$
Dmitry Orlov 90,000$ (1)
Salary Remaining : 0$
Mike Kostka 80,000$ (2)
Salary Remaining : 0$
Alexander Khokhlachev 78,667$ (2)
Salary Remaining : 0$
Jerry D'Amigo 77,500$ (3)
Salary Remaining : 0$
Calle Jarnkrok 71,500$ (2)
Salary Remaining : 0$
Alexey Marchenko 66,667$ (2)
Salary Remaining : 0$
Rob Davison 65,000$ (2)
Salary Remaining : 0$
Tyler Murovich 65,000$ (2)
Salary Remaining : 0$
Rasmus Rissanen 57,500$ (2)
Salary Remaining : 0$
Oscar Lindberg 55,000$ (3)
Salary Remaining : 0$
Allan McPherson 50,000$ (1)
Salary Remaining : 0$
Mark Flood 50,000$ (2)
Salary Remaining : 0$
Wade Brookbank 50,000$ (1)
Salary Remaining : 0$
Chris Holt 50,000$ (3)
Salary Remaining : 0$
Andrew Cherniwchan 50,000$ (1)
Salary Remaining : 0$
Wade MacLeod 50,000$ (1)
Salary Remaining : 0$
Alden Hirschfeld 50,000$ (1)
Salary Remaining : 0$
Tyler Brown 50,000$ (1)
Salary Remaining : 0$
Total Farm Players28
Salary Commitment
Year 15 : 2,166,334$
Year 16 : 1,483,834$
Year 17 : 412,500$
Year 18 : 0$
Salary Average Commitment
Year 15 : 1,625,000$
Year 16 : 1,032,500$
Year 17 : 407,500$
Year 18 : 0$

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 7000 - 98$ - 6,700 - 96%
Level 2: 4000 - 64$ - 3,843 - 96%
Level 3: 4000 - 46$ - 3,303 - 83%
Level 4: 2000 - 32$ - 1,564 - 78%
Luxury : 1000 - 210$ - 770 - 77%
Total Capacity :18000
Team Popularity : 94%

Income

Home Games Left0
Average Attendance - %16,179 - 90%
Average Income per Game1,582,720$
Year to Date Revenue64,891,536$

Expense

Pro Players Total Salaries52,960,000$
Farm Players Total Salaries1,708,300$
Coaches Total Salaries1,200,000$
Luxury Taxe Total0$
Pro Year To Date Expenses52,175,444$
Farm Year To Date Expenses2,422,878$
Pro Salary Cap To Date51,470,935$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days483,423$
Pro Estimated Expenses483,423$
Farm Remaining Season Days0
Farm Expenses Per Days21,031$
Farm Estimated Expenses0$
Estimated Season Expenses483,423$
Estimated Season Salary Cap51,948,052$
Estimate Under Maximum Salary Cap of 69,000,000$17,051,948$
Estimate Over Minimum Salary Cap of 0$ 51,948,052$
Current Bank Account34,691,150$
Projected Bank Account34,207,727$

Pro Players Salaries

Ryan Miller 6,400,000$ (1)
-Salary Remaining : 57,658$
Brent Burns 5,925,000$ (3)
-Salary Remaining : 53,378$
Martin Havlat 5,025,000$ (2)
-Salary Remaining : 45,270$
Stephen Weiss 4,525,000$ (2)
-Salary Remaining : 40,766$
Ryane Clowe 3,375,000$ (1)
-Salary Remaining : 30,405$
Jake Muzzin 3,125,000$ (5)
-Salary Remaining : 28,153$
Paul Ranger 3,000,000$ (3)
-Salary Remaining : 27,027$
Tomas Kopecky 3,000,000$ (2)
-Salary Remaining : 27,027$
Steve Oleksy 2,425,000$ (2)
-Salary Remaining : 21,847$
Curtis McElhinney 2,000,000$ (3)
-Salary Remaining : 18,018$
Trevor Smith 2,000,000$ (2)
-Salary Remaining : 18,018$
Matt Hunwick 1,600,000$ (1)
-Salary Remaining : 14,414$
Andre Benoit 1,510,000$ (3)
-Salary Remaining : 13,604$
Jerred Smithson 1,200,000$ (1)
-Salary Remaining : 10,811$
Adam Schmidt 1,000,000$ (2)
-Salary Remaining : 9,009$
Spencer Machacek 1,000,000$ (2)
-Salary Remaining : 9,009$
Kyle Bonis 1,000,000$ (2)
-Salary Remaining : 9,009$
Ryan Murray 900,000$ (1)
-Salary Remaining : 8,108$
Rocco Grimaldi 900,000$ (3)
-Salary Remaining : 8,108$
J.T. Brown 875,000$ (3)
-Salary Remaining : 7,883$
Michael Sgarbossa 825,000$ (3)
-Salary Remaining : 7,432$
Joakim Lindstrom 700,000$ (3)
-Salary Remaining : 6,306$
Colton Sissons 650,000$ (1)
-Salary Remaining : 5,856$
Total Pro Players23
Salary Commitment
Year 15 : 52,960,000$
Year 16 : 38,835,000$
Year 17 : 18,860,000$
Year 18 : 3,125,000$
Salary Average Commitment
Year 15 : 53,285,000$
Year 16 : 45,660,000$
Year 17 : 25,685,000$
Year 18 : 3,125,000$
Salary Cap with 1 Way Contract
Year 15 : 52,960,000$
Year 16 : 38,835,000$
Year 17 : 18,860,000$
Year 18 : 3,125,000$

Farm Players Salaries

Christopher Nilstorp 100,000$ (3)
Salary Remaining : 0$
Joacim Eriksson 90,000$ (2)
Salary Remaining : 0$
Rick Dipietro 85,000$ (1)
Salary Remaining : 0$
Duncan Siemens 83,300$ (3)
Salary Remaining : 0$
Nick Crawford 65,000$ (1)
Salary Remaining : 0$
Adam Payerl 60,000$ (1)
Salary Remaining : 0$
Cole Schneider 59,500$ (2)
Salary Remaining : 0$
Andrew Crescenzi 55,000$ (3)
Salary Remaining : 0$
Kyle Flanagan 55,000$ (3)
Salary Remaining : 0$
Curt Gogol 55,000$ (3)
Salary Remaining : 0$
Brandon Kozun 50,500$ (2)
Salary Remaining : 0$
Zach McKelvie 50,000$ (2)
Salary Remaining : 0$
Matt Konan 50,000$ (3)
Salary Remaining : 0$
Austin Wuthrich 50,000$ (3)
Salary Remaining : 0$
Jordan Szwarz 50,000$ (1)
Salary Remaining : 0$
Dallas Jackson 50,000$ (1)
Salary Remaining : 0$
Justin Vaive 50,000$ (1)
Salary Remaining : 0$
Brian O'Neill 50,000$ (1)
Salary Remaining : 0$
Luka Vidmar 50,000$ (2)
Salary Remaining : 0$
Lee Moffie 50,000$ (2)
Salary Remaining : 0$
Chris Huxley 50,000$ (1)
Salary Remaining : 0$
Mike Matczak 50,000$ (1)
Salary Remaining : 0$
Mike Keenan 50,000$ (1)
Salary Remaining : 0$
Trent Daavettila 50,000$ (2)
Salary Remaining : 0$
Andrew Thomas 50,000$ (2)
Salary Remaining : 0$
Aaron Ward 50,000$ (2)
Salary Remaining : 0$
Brock Montgomery 50,000$ (1)
Salary Remaining : 0$
Sean Wiles 50,000$ (2)
Salary Remaining : 0$
Joe Piskula 50,000$ (1)
Salary Remaining : 0$
Shawn O'Donnell 50,000$ (2)
Salary Remaining : 0$
Total Farm Players30
Salary Commitment
Year 15 : 1,708,300$
Year 16 : 1,048,300$
Year 17 : 448,300$
Year 18 : 0$
Salary Average Commitment
Year 15 : 1,660,000$
Year 16 : 975,000$
Year 17 : 415,000$
Year 18 : 0$

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 7000 - 95$ - 6,700 - 96%
Level 2: 4000 - 65$ - 3,778 - 94%
Level 3: 4000 - 45$ - 3,704 - 93%
Level 4: 2000 - 30$ - 1,918 - 96%
Luxury : 1000 - 197$ - 833 - 83%
Total Capacity :18000
Team Popularity : 95%

Income

Home Games Left0
Average Attendance - %16,934 - 94%
Average Income per Game1,588,139$
Year to Date Revenue65,113,719$

Expense

Pro Players Total Salaries66,360,000$
Farm Players Total Salaries3,654,167$
Coaches Total Salaries2,350,000$
Luxury Taxe Total0$
Pro Year To Date Expenses63,876,484$
Farm Year To Date Expenses4,480,974$
Pro Salary Cap To Date62,290,901$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days612,252$
Pro Estimated Expenses612,252$
Farm Remaining Season Days0
Farm Expenses Per Days41,944$
Farm Estimated Expenses0$
Estimated Season Expenses612,252$
Estimated Season Salary Cap62,888,739$
Estimate Under Maximum Salary Cap of 69,000,000$6,111,261$
Estimate Over Minimum Salary Cap of 0$ 62,888,739$
Current Bank Account13,839,109$
Projected Bank Account13,226,857$

Pro Players Salaries

Rich Peverley 8,500,000$ (1)
-Salary Remaining : 76,577$
Niklas Backstrom 5,900,000$ (2)
-Salary Remaining : 53,153$
Kyle Okposo 5,800,000$ (2)
-Salary Remaining : 52,252$
Dan Girardi 5,250,000$ (5)
-Salary Remaining : 47,297$
Pascal Dupuis 5,025,000$ (5)
-Salary Remaining : 45,270$
David Clarkson 4,250,000$ (3)
-Salary Remaining : 38,288$
Johnny Oduya 4,250,000$ (5)
-Salary Remaining : 38,288$
Drew Stafford 4,025,000$ (6)
-Salary Remaining : 36,261$
Nicklas Grossman (Out of Payroll) 3,750,000$ (4)
-Salary Remaining : 33,784$
Chris Higgins 3,600,000$ (1)
-Salary Remaining : 32,432$
Rene Bourque 3,500,000$ (3)
-Salary Remaining : 31,532$
Colin Wilson 2,100,000$ (1)
-Salary Remaining : 18,919$
Jared Cowen 2,000,000$ (4)
-Salary Remaining : 18,018$
Raffi Torres 1,500,000$ (4)
-Salary Remaining : 13,514$
Taylor Pyatt 1,500,000$ (2)
-Salary Remaining : 13,514$
Damien Brunner 1,200,000$ (3)
-Salary Remaining : 10,811$
Robin Lehner 1,000,000$ (1)
-Salary Remaining : 9,009$
Chris Mueller 965,000$ (2)
-Salary Remaining : 8,694$
Cory Conacher 920,000$ (1)
-Salary Remaining : 8,288$
Brandon Pirri (Out of Payroll) 870,000$ (1)
-Salary Remaining : 7,838$
Justin Falk 775,000$ (1)
-Salary Remaining : 6,982$
Bruno Gervais 550,000$ (2)
-Salary Remaining : 4,955$
Total Pro Players22
Salary Commitment
Year 15 : 67,230,000$
Year 16 : 49,465,000$
Year 17 : 34,750,000$
Year 18 : 25,800,000$
Salary Average Commitment
Year 15 : 56,670,000$
Year 16 : 50,325,000$
Year 17 : 34,750,000$
Year 18 : 25,800,000$
Salary Cap with 1 Way Contract
Year 15 : 67,230,000$
Year 16 : 49,465,000$
Year 17 : 34,750,000$
Year 18 : 25,800,000$

Farm Players Salaries

Dustin Penner 400,000$ (2)
Salary Remaining : 0$
Scottie Upshall 200,000$ (2)
Salary Remaining : 0$
Emerson Etem 175,000$ (4)
Salary Remaining : 0$
Bracken Kearns 150,000$ (4)
Salary Remaining : 0$
Kevin Porter 150,000$ (4)
Salary Remaining : 0$
Jon Landry 102,500$ (1)
Salary Remaining : 0$
Luke Adam 101,000$ (2)
Salary Remaining : 0$
Jon Disalvatore 100,000$ (2)
Salary Remaining : 0$
Keith Aucoin 100,000$ (2)
Salary Remaining : 0$
Ryan Potulny 100,000$ (1)
Salary Remaining : 0$
Jamie Oleksiak 100,000$ (3)
Salary Remaining : 0$
John Curry 98,000$ (2)
Salary Remaining : 0$
Frederik Andersen 92,500$ (3)
Salary Remaining : 0$
Jiri Sekac 90,000$ (3)
Salary Remaining : 0$
Scott Laughton 90,000$ (3)
Salary Remaining : 0$
Chad Ruhwedel 90,000$ (2)
Salary Remaining : 0$
Andrej Sustr 90,000$ (1)
Salary Remaining : 0$
Nikita Zadorov 90,000$ (3)
Salary Remaining : 0$
Matt Dumba 90,000$ (3)
Salary Remaining : 0$
Linus Omark 86,000$ (1)
Salary Remaining : 0$
Colin Fraser 80,000$ (2)
Salary Remaining : 0$
Chris Conner 80,000$ (2)
Salary Remaining : 0$
Shawn Thornton 80,000$ (2)
Salary Remaining : 0$
Raphael Bussieres 75,917$ (2)
Salary Remaining : 0$
Greg Pateryn 75,000$ (3)
Salary Remaining : 0$
Kevin Poulin 74,000$ (2)
Salary Remaining : 0$
Steven Whitney 71,750$ (2)
Salary Remaining : 0$
Ryan Martindale 71,500$ (2)
Salary Remaining : 0$
Peter Regin 68,500$ (2)
Salary Remaining : 0$
Harri Pesonen 60,000$ (1)
Salary Remaining : 0$
Aaron Johnson 60,000$ (1)
Salary Remaining : 0$
Mat Clark 60,000$ (1)
Salary Remaining : 0$
Scott Sabourin 52,500$ (2)
Salary Remaining : 0$
Colby Robak 50,000$ (1)
Salary Remaining : 0$
Patrick Holland 50,000$ (2)
Salary Remaining : 0$
Austin Fyten 50,000$ (2)
Salary Remaining : 0$
Yanni Gourde 50,000$ (3)
Salary Remaining : 0$
Raman Hrabarenka 50,000$ (3)
Salary Remaining : 0$
Total Farm Players38
Salary Commitment
Year 15 : 3,654,167$
Year 16 : 3,045,667$
Year 17 : 1,202,500$
Year 18 : 475,000$
Salary Average Commitment
Year 15 : 3,241,500$
Year 16 : 2,633,000$
Year 17 : 1,042,500$
Year 18 : 475,000$

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - 102$ - 6,464 - 92%
Level 2: 4000 - 65$ - 3,977 - 99%
Level 3: 4000 - 45$ - 3,903 - 98%
Level 4: 2000 - 30$ - 1,992 - 100%
Luxury : 1000 - 195$ - 994 - 99%
Total Capacity :18000
Team Popularity : 99%

Income

Home Games Left0
Average Attendance - %17,330 - 96%
Average Income per Game1,683,855$
Year to Date Revenue69,038,044$

Expense

Pro Players Total Salaries71,063,000$
Farm Players Total Salaries1,654,000$
Coaches Total Salaries2,850,000$
Luxury Taxe Total0$
Pro Year To Date Expenses67,241,482$
Farm Year To Date Expenses2,482,409$
Pro Salary Cap To Date65,259,502$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days658,225$
Pro Estimated Expenses658,225$
Farm Remaining Season Days0
Farm Expenses Per Days23,848$
Farm Estimated Expenses0$
Estimated Season Expenses658,225$
Estimated Season Salary Cap65,899,709$
Estimate Under Maximum Salary Cap of 69,000,000$3,100,291$
Estimate Over Minimum Salary Cap of 0$ 65,899,709$
Current Bank Account22,176,202$
Projected Bank Account21,517,977$

Pro Players Salaries

Ray Whitney 7,050,000$ (1)
-Salary Remaining : 63,514$
Erik Karlsson 6,950,000$ (2)
-Salary Remaining : 62,613$
Zach Parise 6,850,000$ (1)
-Salary Remaining : 61,712$
Mike Green 5,875,000$ (2)
-Salary Remaining : 52,928$
PA Parenteau 5,400,000$ (1)
-Salary Remaining : 48,649$
Mark Streit 5,150,000$ (4)
-Salary Remaining : 46,396$
Dany Heatley 4,775,000$ (3)
-Salary Remaining : 43,018$
John-Michael Liles 3,750,000$ (1)
-Salary Remaining : 33,784$
Adam Henrique 3,375,000$ (2)
-Salary Remaining : 30,405$
Mikael Granlund 3,100,000$ (5)
-Salary Remaining : 27,928$
Tyler Ennis 2,995,000$ (2)
-Salary Remaining : 26,982$
Devan Dubnyk 2,780,000$ (1)
-Salary Remaining : 25,045$
Andrew Ference 2,175,000$ (4)
-Salary Remaining : 19,595$
Martin Brodeur 1,850,000$ (1)
-Salary Remaining : 16,667$
Jonas Brodin 1,625,000$ (1)
-Salary Remaining : 14,640$
Mark Fayne 1,125,000$ (1)
-Salary Remaining : 10,135$
Matt Halischuk 1,000,000$ (2)
-Salary Remaining : 9,009$
Adam Larsson 925,000$ (3)
-Salary Remaining : 8,333$
Nikita Kucherov 900,000$ (1)
-Salary Remaining : 8,108$
Mark Scheifele 900,000$ (1)
-Salary Remaining : 8,108$
Hampus Lindholm 900,000$ (1)
-Salary Remaining : 8,108$
Viktor Rask 863,000$ (3)
-Salary Remaining : 7,775$
Mike Hoffman 750,000$ (2)
-Salary Remaining : 6,757$
Total Pro Players23
Salary Commitment
Year 15 : 71,063,000$
Year 16 : 37,933,000$
Year 17 : 16,988,000$
Year 18 : 10,425,000$
Salary Average Commitment
Year 15 : 43,013,000$
Year 16 : 29,538,000$
Year 17 : 11,838,000$
Year 18 : 5,275,000$
Salary Cap with 1 Way Contract
Year 15 : 71,063,000$
Year 16 : 37,933,000$
Year 17 : 16,988,000$
Year 18 : 10,425,000$

Farm Players Salaries

Roman Horak 97,500$ (2)
Salary Remaining : 0$
J.T. Miller 97,500$ (3)
Salary Remaining : 0$
Elias Lindholm 90,000$ (1)
Salary Remaining : 0$
Ryan Murphy 90,000$ (1)
Salary Remaining : 0$
Johan Larsson 90,000$ (1)
Salary Remaining : 0$
Aaron Palushaj 89,000$ (2)
Salary Remaining : 0$
Corbin McPherson 50,000$ (3)
Salary Remaining : 0$
Triston Grant 50,000$ (1)
Salary Remaining : 0$
Jordan Henry 50,000$ (2)
Salary Remaining : 0$
Andy Sutton 50,000$ (2)
Salary Remaining : 0$
Jamie MacQueen 50,000$ (2)
Salary Remaining : 0$
Joey Martin 50,000$ (3)
Salary Remaining : 0$
Sergei Samsonov 50,000$ (2)
Salary Remaining : 0$
Cameron Gaunce 50,000$ (3)
Salary Remaining : 0$
David Wohlberg 50,000$ (1)
Salary Remaining : 0$
Sam Klassen 50,000$ (2)
Salary Remaining : 0$
Shane Harper 50,000$ (2)
Salary Remaining : 0$
Harry Young 50,000$ (3)
Salary Remaining : 0$
Benoit Mondou 50,000$ (2)
Salary Remaining : 0$
Andrei Vasilevski 50,000$ (2)
Salary Remaining : 0$
Jack Campbell 50,000$ (1)
Salary Remaining : 0$
Tim Miller 50,000$ (1)
Salary Remaining : 0$
Linden Vey 50,000$ (2)
Salary Remaining : 0$
T.J. Syner 50,000$ (1)
Salary Remaining : 0$
Lukas Flueler 50,000$ (2)
Salary Remaining : 0$
Adam Clendening 50,000$ (2)
Salary Remaining : 0$
Jesse Root 50,000$ (3)
Salary Remaining : 0$
Mark Borowiecki 50,000$ (2)
Salary Remaining : 0$
Total Farm Players28
Salary Commitment
Year 15 : 1,654,000$
Year 16 : 1,134,000$
Year 17 : 347,500$
Year 18 : 0$
Salary Average Commitment
Year 15 : 1,632,500$
Year 16 : 1,112,500$
Year 17 : 347,500$
Year 18 : 0$

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - 100$ - 6,930 - 99%
Level 2: 4000 - 65$ - 3,882 - 97%
Level 3: 4000 - 45$ - 3,723 - 93%
Level 4: 2000 - 30$ - 1,965 - 98%
Luxury : 1000 - 199$ - 965 - 97%
Total Capacity :18000
Team Popularity : 104%

Income

Home Games Left0
Average Attendance - %17,465 - 97%
Average Income per Game1,736,579$
Year to Date Revenue71,199,743$

Expense

Pro Players Total Salaries69,318,333$
Farm Players Total Salaries3,062,500$
Coaches Total Salaries2,100,000$
Luxury Taxe Total0$
Pro Year To Date Expenses68,762,417$
Farm Year To Date Expenses3,931,881$
Pro Salary Cap To Date67,425,469$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days636,201$
Pro Estimated Expenses636,201$
Farm Remaining Season Days0
Farm Expenses Per Days36,786$
Farm Estimated Expenses0$
Estimated Season Expenses636,201$
Estimated Season Salary Cap68,049,958$
Estimate Under Maximum Salary Cap of 69,000,000$950,042$
Estimate Over Minimum Salary Cap of 0$ 68,049,958$
Current Bank Account20,776,531$
Projected Bank Account20,140,330$

Pro Players Salaries

Pekka Rinne 7,425,000$ (2)
-Salary Remaining : 66,892$
Matt Moulson 5,450,000$ (3)
-Salary Remaining : 49,099$
Johan Franzen 5,300,000$ (5)
-Salary Remaining : 47,748$
Saku Koivu 5,000,000$ (1)
-Salary Remaining : 45,045$
Blake Wheeler 4,845,000$ (2)
-Salary Remaining : 43,649$
Brian Campbell 4,740,000$ (5)
-Salary Remaining : 42,703$
Paul Stastny 4,475,000$ (3)
-Salary Remaining : 40,315$
Alexander Steen 4,350,000$ (3)
-Salary Remaining : 39,189$
Chris Kunitz 4,015,000$ (1)
-Salary Remaining : 36,171$
Christian Ehrhoff 3,570,000$ (3)
-Salary Remaining : 32,162$
Andy Greene 3,375,000$ (3)
-Salary Remaining : 30,405$
Michael Grabner 2,690,000$ (1)
-Salary Remaining : 24,234$
Andrej Meszaros 2,325,000$ (1)
-Salary Remaining : 20,946$
Lauri Korpikoski 2,230,000$ (3)
-Salary Remaining : 20,090$
Brenden Dillon 2,190,000$ (1)
-Salary Remaining : 19,730$
Chris Neil 1,900,000$ (2)
-Salary Remaining : 17,117$
Mark Fistric 1,520,000$ (3)
-Salary Remaining : 13,694$
T.J. Galiardi 1,500,000$ (3)
-Salary Remaining : 13,514$
Tim Thomas 1,005,000$ (2)
-Salary Remaining : 9,054$
Ryan Strome 863,333$ (2)
-Salary Remaining : 7,778$
Travis Morin 550,000$ (2)
-Salary Remaining : 4,955$
Total Pro Players21
Salary Commitment
Year 15 : 69,318,333$
Year 16 : 53,098,333$
Year 17 : 36,510,000$
Year 18 : 10,040,000$
Salary Average Commitment
Year 15 : 39,700,000$
Year 16 : 30,600,000$
Year 17 : 19,875,000$
Year 18 : 5,300,000$
Salary Cap with 1 Way Contract
Year 15 : 69,318,333$
Year 16 : 53,098,333$
Year 17 : 36,510,000$
Year 18 : 10,040,000$

Farm Players Salaries

Brett Sutter 175,000$ (4)
Salary Remaining : 0$
Rostislav Olesz 150,000$ (1)
Salary Remaining : 0$
Andrew Joudrey 150,000$ (3)
Salary Remaining : 0$
Brandon Segal 147,500$ (1)
Salary Remaining : 0$
Mikael Samuelsson 125,000$ (1)
Salary Remaining : 0$
Troy Bodie 120,000$ (2)
Salary Remaining : 0$
Bobby Sanguinetti 115,000$ (1)
Salary Remaining : 0$
Joey MacDonald 110,000$ (3)
Salary Remaining : 0$
Cam Janssen 100,000$ (1)
Salary Remaining : 0$
Jeremy Smith 100,000$ (2)
Salary Remaining : 0$
Brad Winchester 100,000$ (3)
Salary Remaining : 0$
Martin St. Pierre 100,000$ (3)
Salary Remaining : 0$
Kris Newbury 97,500$ (3)
Salary Remaining : 0$
Michael Latta 90,000$ (1)
Salary Remaining : 0$
David Steckel 87,500$ (2)
Salary Remaining : 0$
Andrew Bodnarchuk 87,500$ (3)
Salary Remaining : 0$
Jeff Hoggan 80,000$ (1)
Salary Remaining : 0$
Alex Grant 70,000$ (1)
Salary Remaining : 0$
Radek Martinek 70,000$ (2)
Salary Remaining : 0$
Andrew Miller 70,000$ (2)
Salary Remaining : 0$
Trevor Carrick 67,500$ (3)
Salary Remaining : 0$
Joel Hanley 50,000$ (2)
Salary Remaining : 0$
David Shields 50,000$ (3)
Salary Remaining : 0$
Daniel New 50,000$ (1)
Salary Remaining : 0$
Brad Hunt 50,000$ (1)
Salary Remaining : 0$
Harri Sateri 50,000$ (1)
Salary Remaining : 0$
Mathias Niederberger 50,000$ (1)
Salary Remaining : 0$
Bobby Robins 50,000$ (1)
Salary Remaining : 0$
Zachery Davies 50,000$ (1)
Salary Remaining : 0$
Charles-Olivier Roussel 50,000$ (2)
Salary Remaining : 0$
Tyler Barnes 50,000$ (1)
Salary Remaining : 0$
Colby Cohen 50,000$ (2)
Salary Remaining : 0$
Ryan Walters 50,000$ (2)
Salary Remaining : 0$
Tim Schaller 50,000$ (1)
Salary Remaining : 0$
Reece Scarlett 50,000$ (1)
Salary Remaining : 0$
Kevin Raine 50,000$ (3)
Salary Remaining : 0$
Rob Flick 50,000$ (1)
Salary Remaining : 0$
Aaron Ness 50,000$ (1)
Salary Remaining : 0$
Total Farm Players38
Salary Commitment
Year 15 : 3,062,500$
Year 16 : 1,635,000$
Year 17 : 987,500$
Year 18 : 175,000$
Salary Average Commitment
Year 15 : 2,820,000$
Year 16 : 1,617,500$
Year 17 : 970,000$
Year 18 : 175,000$

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 7000 - 120$ - 5,595 - 80%
Level 2: 4000 - 80$ - 3,335 - 83%
Level 3: 4000 - 50$ - 3,489 - 87%
Level 4: 2000 - 35$ - 1,701 - 85%
Luxury : 1000 - 180$ - 1,000 - 100%
Total Capacity :18000
Team Popularity : 105%

Income

Home Games Left0
Average Attendance - %15,120 - 84%
Average Income per Game1,690,265$
Year to Date Revenue69,300,863$

Expense

Pro Players Total Salaries66,515,000$
Farm Players Total Salaries1,963,833$
Coaches Total Salaries1,450,000$
Luxury Taxe Total0$
Pro Year To Date Expenses67,740,960$
Farm Year To Date Expenses2,502,813$
Pro Salary Cap To Date66,799,489$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days607,793$
Pro Estimated Expenses607,793$
Farm Remaining Season Days0
Farm Expenses Per Days23,465$
Farm Estimated Expenses0$
Estimated Season Expenses607,793$
Estimated Season Salary Cap67,398,723$
Estimate Under Maximum Salary Cap of 69,000,000$1,601,277$
Estimate Over Minimum Salary Cap of 0$ 67,398,723$
Current Bank Account28,471,380$
Projected Bank Account27,863,587$

Pro Players Salaries

Patrick Marleau 6,650,000$ (5)
-Salary Remaining : 59,910$
Thomas Vanek 6,640,000$ (1)
-Salary Remaining : 59,820$
Tuukka Rask 6,215,000$ (1)
-Salary Remaining : 55,991$
Jakub Voracek 5,825,000$ (5)
-Salary Remaining : 52,477$
Kris Letang 5,355,000$ (1)
-Salary Remaining : 48,243$
Teddy Purcell 4,800,000$ (3)
-Salary Remaining : 43,243$
Derek Roy 4,750,000$ (2)
-Salary Remaining : 42,793$
Brad Marchand 4,725,000$ (3)
-Salary Remaining : 42,568$
Brooks Orpik 4,500,000$ (6)
-Salary Remaining : 40,541$
Barret Jackman 2,940,000$ (4)
-Salary Remaining : 26,486$
Andrew Cogliano 2,500,000$ (1)
-Salary Remaining : 22,523$
Sean Couturier 2,425,000$ (3)
-Salary Remaining : 21,847$
Nick Schultz 1,900,000$ (2)
-Salary Remaining : 17,117$
Mike Santorelli 1,000,000$ (1)
-Salary Remaining : 9,009$
Patrick Wiercioch 1,000,000$ (3)
-Salary Remaining : 9,009$
Erik Gustafsson 925,000$ (1)
-Salary Remaining : 8,333$
Jacob Trouba 900,000$ (1)
-Salary Remaining : 8,108$
Stephen Gionta 800,000$ (1)
-Salary Remaining : 7,207$
Cameron Talbot 790,000$ (1)
-Salary Remaining : 7,117$
Marc-Andre Cliche 700,000$ (1)
-Salary Remaining : 6,306$
Jeff Halpern 600,000$ (1)
-Salary Remaining : 5,405$
Derek Grant 575,000$ (1)
-Salary Remaining : 5,180$
Total Pro Players22
Salary Commitment
Year 15 : 66,515,000$
Year 16 : 39,515,000$
Year 17 : 32,865,000$
Year 18 : 19,915,000$
Salary Average Commitment
Year 15 : 41,640,000$
Year 16 : 30,965,000$
Year 17 : 26,215,000$
Year 18 : 13,265,000$
Salary Cap with 1 Way Contract
Year 15 : 66,515,000$
Year 16 : 39,515,000$
Year 17 : 32,865,000$
Year 18 : 19,915,000$

Farm Players Salaries

Adam Pardy 155,000$ (1)
Salary Remaining : 0$
Fabrice Herzog 100,000$ (2)
Salary Remaining : 0$
Kenny Reiter 95,000$ (3)
Salary Remaining : 0$
Derek Forbort 86,333$ (2)
Salary Remaining : 0$
Cody McCormick 85,000$ (3)
Salary Remaining : 0$
Cody Reichard 85,000$ (3)
Salary Remaining : 0$
Nick Latta 75,000$ (2)
Salary Remaining : 0$
Justin Shugg 67,500$ (3)
Salary Remaining : 0$
Brandon Yip 65,000$ (3)
Salary Remaining : 0$
Chris Breen 50,000$ (2)
Salary Remaining : 0$
John Negrin 50,000$ (2)
Salary Remaining : 0$
Dan Kelly 50,000$ (2)
Salary Remaining : 0$
Kent Huskins 50,000$ (2)
Salary Remaining : 0$
Brad Mills 50,000$ (2)
Salary Remaining : 0$
Randy Jones 50,000$ (2)
Salary Remaining : 0$
Mike Rupp 50,000$ (1)
Salary Remaining : 0$
Mark Louis 50,000$ (2)
Salary Remaining : 0$
Travis Novak 50,000$ (2)
Salary Remaining : 0$
Artem Demkov 50,000$ (2)
Salary Remaining : 0$
Colton Jobke 50,000$ (2)
Salary Remaining : 0$
Sean Backman 50,000$ (2)
Salary Remaining : 0$
Jim McKenzie 50,000$ (2)
Salary Remaining : 0$
Rob Madore 50,000$ (3)
Salary Remaining : 0$
Edward Pasquale 50,000$ (3)
Salary Remaining : 0$
Darryl Boyce 50,000$ (2)
Salary Remaining : 0$
A.J. Gale 50,000$ (2)
Salary Remaining : 0$
Pat Mullane 50,000$ (2)
Salary Remaining : 0$
Mark Van Guilder 50,000$ (2)
Salary Remaining : 0$
Justin Dowling 50,000$ (2)
Salary Remaining : 0$
Adam Brace 50,000$ (2)
Salary Remaining : 0$
Alex Aleardi 50,000$ (2)
Salary Remaining : 0$
Johnny McGuire 50,000$ (2)
Salary Remaining : 0$
Total Farm Players32
Salary Commitment
Year 15 : 1,963,833$
Year 16 : 1,758,833$
Year 17 : 497,500$
Year 18 : 0$
Salary Average Commitment
Year 15 : 1,877,500$
Year 16 : 1,672,500$
Year 17 : 497,500$
Year 18 : 0$

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 7000 - 100$ - 6,859 - 98%
Level 2: 4000 - 70$ - 3,578 - 89%
Level 3: 4000 - 48$ - 3,257 - 81%
Level 4: 2000 - 32$ - 1,601 - 80%
Luxury : 1000 - 200$ - 844 - 84%
Total Capacity :18000
Team Popularity : 96%

Income

Home Games Left0
Average Attendance - %16,138 - 90%
Average Income per Game1,640,726$
Year to Date Revenue67,269,781$

Expense

Pro Players Total Salaries39,450,000$
Farm Players Total Salaries2,230,000$
Coaches Total Salaries2,400,000$
Luxury Taxe Total0$
Pro Year To Date Expenses48,399,186$
Farm Year To Date Expenses3,330,907$
Pro Salary Cap To Date47,011,779$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days368,018$
Pro Estimated Expenses368,018$
Farm Remaining Season Days0
Farm Expenses Per Days30,762$
Farm Estimated Expenses0$
Estimated Season Expenses368,018$
Estimated Season Salary Cap47,367,184$
Estimate Under Maximum Salary Cap of 69,000,000$21,632,816$
Estimate Over Minimum Salary Cap of 0$ 47,367,184$
Current Bank Account38,003,434$
Projected Bank Account37,635,416$

Pro Players Salaries

Tim Gleason 4,600,000$ (1)
-Salary Remaining : 41,441$
Olli Jokinen 4,000,000$ (4)
-Salary Remaining : 36,036$
Ladislav Smid 3,625,000$ (1)
-Salary Remaining : 32,658$
Mikhail Grabovski 3,450,000$ (3)
-Salary Remaining : 31,081$
Ryan Whitney (Out of Payroll) 3,333,333$ (1)
-Salary Remaining : 30,030$
Mason Raymond 2,525,000$ (1)
-Salary Remaining : 22,748$
R.J. Umberger 2,500,000$ (4)
-Salary Remaining : 22,523$
Calvin de Haan 2,300,000$ (1)
-Salary Remaining : 20,721$
Lars Eller 2,255,000$ (3)
-Salary Remaining : 20,315$
Anders Lee 2,050,000$ (1)
-Salary Remaining : 18,468$
Rob Scuderi 1,920,000$ (3)
-Salary Remaining : 17,297$
Riley Sheahan 1,800,000$ (3)
-Salary Remaining : 16,216$
David Booth 1,500,000$ (3)
-Salary Remaining : 13,514$
Daniel Cleary 1,000,000$ (1)
-Salary Remaining : 9,009$
T.J. Hensick 950,000$ (1)
-Salary Remaining : 8,559$
Drew MacIntyre 925,000$ (3)
-Salary Remaining : 8,333$
Brian Connelly 900,000$ (2)
-Salary Remaining : 8,108$
Nick Bjugstad 900,000$ (1)
-Salary Remaining : 8,108$
Cody Ceci 900,000$ (1)
-Salary Remaining : 8,108$
Chris Porter 675,000$ (1)
-Salary Remaining : 6,081$
Carter Hutton 675,000$ (2)
-Salary Remaining : 6,081$
Total Pro Players21
Salary Commitment
Year 15 : 42,783,333$
Year 16 : 19,925,000$
Year 17 : 18,350,000$
Year 18 : 6,500,000$
Salary Average Commitment
Year 15 : 34,808,333$
Year 16 : 12,350,000$
Year 17 : 10,775,000$
Year 18 : 6,500,000$
Salary Cap with 1 Way Contract
Year 15 : 42,783,333$
Year 16 : 19,925,000$
Year 17 : 18,350,000$
Year 18 : 6,500,000$

Farm Players Salaries

Patrick Cehlin 125,000$ (2)
Salary Remaining : 0$
Greg Chase 100,000$ (2)
Salary Remaining : 0$
Nick Johnson 100,000$ (2)
Salary Remaining : 0$
Martin Biron 100,000$ (1)
Salary Remaining : 0$
Philipp Grubauer 92,500$ (1)
Salary Remaining : 0$
Nathan Walker 90,000$ (2)
Salary Remaining : 0$
Kevin Hayes 90,000$ (3)
Salary Remaining : 0$
Petr Straka 90,000$ (2)
Salary Remaining : 0$
Chris Brown 85,333$ (2)
Salary Remaining : 0$
Drew Shore 81,000$ (1)
Salary Remaining : 0$
Pierre-Cedric Labrie 80,000$ (1)
Salary Remaining : 0$
Alexander Sulzer 80,000$ (1)
Salary Remaining : 0$
Mark Alt 78,167$ (2)
Salary Remaining : 0$
Dalton Smith 76,250$ (2)
Salary Remaining : 0$
Kyle Beach 75,000$ (1)
Salary Remaining : 0$
Alexander Fallstrom 72,750$ (2)
Salary Remaining : 0$
Kyle Burroughs 70,000$ (2)
Salary Remaining : 0$
Mike Murphy 70,000$ (2)
Salary Remaining : 0$
Damon Severson 61,500$ (3)
Salary Remaining : 0$
Taylor Chorney 55,000$ (2)
Salary Remaining : 0$
Jack Combs 54,500$ (2)
Salary Remaining : 0$
Brody Sutter 53,000$ (1)
Salary Remaining : 0$
Kelly Zajac 50,000$ (3)
Salary Remaining : 0$
Vinny Saponari 50,000$ (3)
Salary Remaining : 0$
Ryan Bourque 50,000$ (2)
Salary Remaining : 0$
Ethan Werek 50,000$ (2)
Salary Remaining : 0$
Austin Levi 50,000$ (2)
Salary Remaining : 0$
Kevin Gagné 50,000$ (1)
Salary Remaining : 0$
A.J. Jenks 50,000$ (2)
Salary Remaining : 0$
Taylor Ellington 50,000$ (3)
Salary Remaining : 0$
Kris Foucault 50,000$ (3)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 15 : 2,230,000$
Year 16 : 1,618,500$
Year 17 : 351,500$
Year 18 : 0$
Salary Average Commitment
Year 15 : 1,577,500$
Year 16 : 1,155,000$
Year 17 : 300,000$
Year 18 : 0$

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 7000 - 105$ - 6,576 - 94%
Level 2: 4000 - 70$ - 3,815 - 95%
Level 3: 4000 - 45$ - 3,903 - 98%
Level 4: 2000 - 35$ - 1,813 - 91%
Luxury : 1000 - 200$ - 942 - 94%
Total Capacity :18000
Team Popularity : 102%

Income

Home Games Left0
Average Attendance - %17,049 - 95%
Average Income per Game1,460,289$
Year to Date Revenue59,871,868$

Expense

Pro Players Total Salaries72,160,000$
Farm Players Total Salaries1,948,000$
Coaches Total Salaries1,800,000$
Luxury Taxe Total0$
Pro Year To Date Expenses67,155,308$
Farm Year To Date Expenses2,410,354$
Pro Salary Cap To Date65,867,039$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days661,802$
Pro Estimated Expenses661,802$
Farm Remaining Season Days0
Farm Expenses Per Days23,314$
Farm Estimated Expenses0$
Estimated Season Expenses661,802$
Estimated Season Salary Cap66,517,129$
Estimate Under Maximum Salary Cap of 69,000,000$2,482,871$
Estimate Over Minimum Salary Cap of 0$ 66,517,129$
Current Bank Account7,555,686$
Projected Bank Account6,893,884$

Pro Players Salaries

Corey Perry 7,450,000$ (3)
-Salary Remaining : 67,117$
Eric Staal 7,010,000$ (1)
-Salary Remaining : 63,153$
Drew Doughty 5,750,000$ (2)
-Salary Remaining : 51,802$
Alexander Edler 5,450,000$ (3)
-Salary Remaining : 49,099$
Radim Vrbata 5,300,000$ (2)
-Salary Remaining : 47,748$
Curtis Glencross 5,000,000$ (2)
-Salary Remaining : 45,045$
Cody Franson 4,375,000$ (1)
-Salary Remaining : 39,414$
Cam Fowler 4,000,000$ (5)
-Salary Remaining : 36,036$
Ryan Nugent-Hopkins 4,000,000$ (3)
-Salary Remaining : 36,036$
Niklas Hjalmarsson 3,730,000$ (4)
-Salary Remaining : 33,604$
Zbynek Michalek 3,550,000$ (2)
-Salary Remaining : 31,982$
Derick Brassard 2,175,000$ (5)
-Salary Remaining : 19,595$
Steve Mason 2,150,000$ (2)
-Salary Remaining : 19,369$
Viktor Fasth 2,025,000$ (3)
-Salary Remaining : 18,243$
Jannik Hansen 1,835,000$ (3)
-Salary Remaining : 16,532$
Mark Letestu 1,700,000$ (1)
-Salary Remaining : 15,315$
Jakob Silfverberg 1,500,000$ (4)
-Salary Remaining : 13,514$
Kyle Chipchura 1,010,000$ (2)
-Salary Remaining : 9,099$
Nathan McKinnon 900,000$ (1)
-Salary Remaining : 8,108$
Matthew Nieto 900,000$ (1)
-Salary Remaining : 8,108$
Justin Fontaine 900,000$ (1)
-Salary Remaining : 8,108$
Magnus Paajarvi 800,000$ (2)
-Salary Remaining : 7,207$
Bryan Rodney 650,000$ (2)
-Salary Remaining : 5,856$
Total Pro Players23
Salary Commitment
Year 15 : 72,160,000$
Year 16 : 56,375,000$
Year 17 : 32,165,000$
Year 18 : 11,405,000$
Salary Average Commitment
Year 15 : 52,575,000$
Year 16 : 48,175,000$
Year 17 : 28,800,000$
Year 18 : 7,675,000$
Salary Cap with 1 Way Contract
Year 15 : 72,160,000$
Year 16 : 56,375,000$
Year 17 : 32,165,000$
Year 18 : 11,405,000$

Farm Players Salaries

Alexander Wennberg 90,000$ (3)
Salary Remaining : 0$
Danny Kristo 87,500$ (2)
Salary Remaining : 0$
Bobby Butler 82,500$ (1)
Salary Remaining : 0$
Matt Hackett 80,000$ (2)
Salary Remaining : 0$
Tyler Pitlick 72,500$ (2)
Salary Remaining : 0$
Denis Grebeshkov 70,000$ (1)
Salary Remaining : 0$
Guy Leboeuf 67,500$ (2)
Salary Remaining : 0$
Alex Lavoie 67,000$ (1)
Salary Remaining : 0$
Greg McKegg 66,000$ (2)
Salary Remaining : 0$
Brett Lyon 66,000$ (1)
Salary Remaining : 0$
Sebastian Stalberg 65,000$ (1)
Salary Remaining : 0$
Eric Neilson 65,000$ (2)
Salary Remaining : 0$
Brett Gallant 63,000$ (1)
Salary Remaining : 0$
Dana Tyrell 62,500$ (2)
Salary Remaining : 0$
Jack Downing 62,000$ (2)
Salary Remaining : 0$
Nick Tarnasky 62,000$ (3)
Salary Remaining : 0$
Brandon MacLean 60,000$ (1)
Salary Remaining : 0$
Adam Polasek 60,000$ (1)
Salary Remaining : 0$
Matthew Pistilli 60,000$ (2)
Salary Remaining : 0$
Nicholas Rioux 58,000$ (1)
Salary Remaining : 0$
Colton Orr 57,500$ (2)
Salary Remaining : 0$
Scott Ford 57,000$ (1)
Salary Remaining : 0$
Marc Cantin 56,000$ (3)
Salary Remaining : 0$
Dylan Yeo 56,000$ (2)
Salary Remaining : 0$
Troy Rutkowski 55,000$ (1)
Salary Remaining : 0$
Michael Hutchinson 50,000$ (2)
Salary Remaining : 0$
Joni Ortio 50,000$ (1)
Salary Remaining : 0$
Brendan Gaunce 50,000$ (2)
Salary Remaining : 0$
Michael Paliotta 50,000$ (3)
Salary Remaining : 0$
Linus Arnesson 50,000$ (2)
Salary Remaining : 0$
Rob O'Gara 50,000$ (3)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 15 : 1,948,000$
Year 16 : 1,194,500$
Year 17 : 308,000$
Year 18 : 0$
Salary Average Commitment
Year 15 : 2,112,500$
Year 16 : 928,500$
Year 17 : 268,000$
Year 18 : 0$

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 7000 - 105$ - 6,309 - 90%
Level 2: 4000 - 72$ - 3,600 - 90%
Level 3: 4000 - 46$ - 3,693 - 92%
Level 4: 2000 - 36$ - 1,649 - 82%
Luxury : 1000 - 216$ - 858 - 86%
Total Capacity :18000
Team Popularity : 105%

Income

Home Games Left0
Average Attendance - %16,108 - 89%
Average Income per Game1,670,173$
Year to Date Revenue68,477,104$

Expense

Pro Players Total Salaries67,935,000$
Farm Players Total Salaries2,732,555$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Pro Year To Date Expenses66,550,502$
Farm Year To Date Expenses3,751,462$
Pro Salary Cap To Date64,568,522$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days630,045$
Pro Estimated Expenses630,045$
Farm Remaining Season Days0
Farm Expenses Per Days35,548$
Farm Estimated Expenses0$
Estimated Season Expenses630,045$
Estimated Season Salary Cap65,180,549$
Estimate Under Maximum Salary Cap of 69,000,000$3,819,451$
Estimate Over Minimum Salary Cap of 0$ 65,180,549$
Current Bank Account17,758,634$
Projected Bank Account17,128,589$

Pro Players Salaries

Joe Thornton 7,675,000$ (2)
-Salary Remaining : 69,144$
Shea Weber 7,125,000$ (3)
-Salary Remaining : 64,189$
Cory Schneider 5,650,000$ (1)
-Salary Remaining : 50,901$
Logan Couture 5,625,000$ (2)
-Salary Remaining : 50,676$
Jordan Eberle 5,195,000$ (1)
-Salary Remaining : 46,802$
John Carlson 4,850,000$ (2)
-Salary Remaining : 43,694$
Matt Carle 4,800,000$ (3)
-Salary Remaining : 43,243$
Wayne Simmonds 4,175,000$ (1)
-Salary Remaining : 37,613$
Bryan Little 4,150,000$ (1)
-Salary Remaining : 37,387$
James Reimer 3,245,000$ (3)
-Salary Remaining : 29,234$
Shawn Horcoff 2,080,000$ (2)
-Salary Remaining : 18,739$
Matt Hendricks 1,850,000$ (2)
-Salary Remaining : 16,667$
Cory Emmerton 1,500,000$ (3)
-Salary Remaining : 13,514$
Cam Atkinson 1,300,000$ (3)
-Salary Remaining : 11,712$
David Jones 1,150,000$ (2)
-Salary Remaining : 10,360$
Tyler Kennedy 1,090,000$ (1)
-Salary Remaining : 9,820$
Justin Braun 1,075,000$ (1)
-Salary Remaining : 9,685$
Ian Cole 1,000,000$ (3)
-Salary Remaining : 9,009$
David Savard 900,000$ (1)
-Salary Remaining : 8,108$
Seth Jones 900,000$ (1)
-Salary Remaining : 8,108$
Jori Lehtera 900,000$ (1)
-Salary Remaining : 8,108$
Derek Dorsett 850,000$ (2)
-Salary Remaining : 7,658$
Ryan Johansen 850,000$ (1)
-Salary Remaining : 7,658$
Total Pro Players23
Salary Commitment
Year 15 : 67,935,000$
Year 16 : 43,050,000$
Year 17 : 18,970,000$
Year 18 : 0$
Salary Average Commitment
Year 15 : 54,625,000$
Year 16 : 41,075,000$
Year 17 : 12,825,000$
Year 18 : 0$
Salary Cap with 1 Way Contract
Year 15 : 67,935,000$
Year 16 : 43,050,000$
Year 17 : 18,970,000$
Year 18 : 0$

Farm Players Salaries

Austin Watson 157,500$ (1)
Salary Remaining : 0$
Kevin Gravel 112,500$ (2)
Salary Remaining : 0$
Kyle Clifford 100,000$ (1)
Salary Remaining : 0$
Matt Frattin 97,500$ (2)
Salary Remaining : 0$
Julien Brouillette 90,000$ (1)
Salary Remaining : 0$
John McCarthy 90,000$ (1)
Salary Remaining : 0$
Ryan Carpenter 90,000$ (2)
Salary Remaining : 0$
Nick Shore 90,000$ (3)
Salary Remaining : 0$
Paul Byron 87,000$ (1)
Salary Remaining : 0$
Anthony Camara 81,750$ (2)
Salary Remaining : 0$
Nate Schmidt 80,000$ (1)
Salary Remaining : 0$
Anton Belov 80,000$ (1)
Salary Remaining : 0$
Anthony Duclair 77,500$ (3)
Salary Remaining : 0$
Erik Haula 75,000$ (1)
Salary Remaining : 0$
Darcy Kuemper 72,500$ (1)
Salary Remaining : 0$
Ryan Stanton 70,000$ (3)
Salary Remaining : 0$
Matt Kassian 70,000$ (1)
Salary Remaining : 0$
Lane MacDermid 70,000$ (1)
Salary Remaining : 0$
Landon Ferraro 65,000$ (1)
Salary Remaining : 0$
Brandon Manning 65,000$ (3)
Salary Remaining : 0$
Jason Zucker 65,000$ (2)
Salary Remaining : 0$
Casey Wellman 65,000$ (1)
Salary Remaining : 0$
Alex Broadhurst 64,333$ (2)
Salary Remaining : 0$
Connor Carrick 63,667$ (2)
Salary Remaining : 0$
Cedric Paquette 63,333$ (2)
Salary Remaining : 0$
Dennis Everberg 61,250$ (3)
Salary Remaining : 0$
Michael Ferland 61,222$ (2)
Salary Remaining : 0$
Marek Mazanec 61,000$ (2)
Salary Remaining : 0$
Kyle Jean 60,000$ (2)
Salary Remaining : 0$
Cameron Schilling 60,000$ (2)
Salary Remaining : 0$
Patrice Cormier 60,000$ (3)
Salary Remaining : 0$
Sena Acolatse 59,000$ (1)
Salary Remaining : 0$
Taylor Fedun 57,500$ (2)
Salary Remaining : 0$
Wacey Hamilton 55,000$ (2)
Salary Remaining : 0$
Nic Dowd 55,000$ (2)
Salary Remaining : 0$
Calvin Heeter 50,000$ (2)
Salary Remaining : 0$
Morgan Ellis 50,000$ (3)
Salary Remaining : 0$
Total Farm Players37
Salary Commitment
Year 15 : 2,732,555$
Year 16 : 1,571,555$
Year 17 : 473,750$
Year 18 : 0$
Salary Average Commitment
Year 15 : 1,887,500$
Year 16 : 1,042,500$
Year 17 : 395,000$
Year 18 : 0$

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 7000 - 102$ - 6,715 - 96%
Level 2: 4000 - 70$ - 3,823 - 96%
Level 3: 4000 - 46$ - 3,743 - 94%
Level 4: 2000 - 30$ - 1,969 - 98%
Luxury : 1000 - 199$ - 918 - 92%
Total Capacity :18000
Team Popularity : 104%

Income

Home Games Left0
Average Attendance - %17,168 - 95%
Average Income per Game1,693,773$
Year to Date Revenue69,444,687$

Expense

Pro Players Total Salaries69,235,700$
Farm Players Total Salaries2,456,550$
Coaches Total Salaries2,100,000$
Luxury Taxe Total0$
Pro Year To Date Expenses68,113,006$
Farm Year To Date Expenses3,034,567$
Pro Salary Cap To Date66,675,193$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days637,259$
Pro Estimated Expenses637,259$
Farm Remaining Season Days0
Farm Expenses Per Days29,110$
Farm Estimated Expenses0$
Estimated Season Expenses637,259$
Estimated Season Salary Cap67,298,938$
Estimate Under Maximum Salary Cap of 69,000,000$1,701,062$
Estimate Over Minimum Salary Cap of 0$ 67,298,938$
Current Bank Account22,709,823$
Projected Bank Account22,072,564$

Pro Players Salaries

Dustin Byfuglien 6,675,000$ (1)
-Salary Remaining : 60,135$
Matt Duchene 6,350,000$ (1)
-Salary Remaining : 57,207$
Ryan Suter 6,250,000$ (4)
-Salary Remaining : 56,306$
Jamie Benn 5,450,000$ (1)
-Salary Remaining : 49,099$
Patrice Bergeron 5,425,000$ (2)
-Salary Remaining : 48,874$
Jimmy Howard 5,300,000$ (5)
-Salary Remaining : 47,748$
Evander Kane 4,450,000$ (1)
-Salary Remaining : 40,090$
Oliver Ekman-Larsson 3,800,000$ (1)
-Salary Remaining : 34,234$
Nazem Kadri 3,740,000$ (3)
-Salary Remaining : 33,694$
Tyson Barrie 2,970,000$ (1)
-Salary Remaining : 26,757$
Andrew Shaw 2,675,000$ (2)
-Salary Remaining : 24,099$
Karl Alzner 2,540,000$ (3)
-Salary Remaining : 22,883$
Dave Bolland 2,300,000$ (3)
-Salary Remaining : 20,721$
Cody Eakin 2,110,000$ (3)
-Salary Remaining : 19,009$
Roman Polak 2,025,000$ (3)
-Salary Remaining : 18,243$
Teemu Selanne 1,700,700$ (2)
-Salary Remaining : 15,322$
Maxim Lapierre 1,500,000$ (4)
-Salary Remaining : 13,514$
Joakim Andersson 1,300,000$ (2)
-Salary Remaining : 11,712$
Dan Ellis 1,200,000$ (1)
-Salary Remaining : 10,811$
Taylor Beck 850,000$ (3)
-Salary Remaining : 7,658$
Thomas Hickey 625,000$ (1)
-Salary Remaining : 5,631$
Total Pro Players21
Salary Commitment
Year 15 : 69,235,700$
Year 16 : 37,715,700$
Year 17 : 26,615,000$
Year 18 : 13,050,000$
Salary Average Commitment
Year 15 : 50,525,700$
Year 16 : 27,275,700$
Year 17 : 18,850,000$
Year 18 : 13,050,000$
Salary Cap with 1 Way Contract
Year 15 : 69,235,700$
Year 16 : 37,715,700$
Year 17 : 26,615,000$
Year 18 : 13,050,000$

Farm Players Salaries

Shawn Matthias 155,000$ (1)
Salary Remaining : 0$
Mitchell Heard 150,000$ (1)
Salary Remaining : 0$
Andrew Ebbett 150,000$ (4)
Salary Remaining : 0$
Andrew Agozzino 150,000$ (1)
Salary Remaining : 0$
Zac Rinaldo 108,000$ (2)
Salary Remaining : 0$
Jared Boll 99,500$ (2)
Salary Remaining : 0$
Dalton Prout 97,500$ (3)
Salary Remaining : 0$
Petr Mrazek 97,500$ (1)
Salary Remaining : 0$
Derek Meech 95,000$ (2)
Salary Remaining : 0$
Jamie Tardif 90,000$ (1)
Salary Remaining : 0$
Joey Hishon 85,050$ (2)
Salary Remaining : 0$
Keaton Ellerby 80,000$ (1)
Salary Remaining : 0$
Benn Ferriero 73,000$ (1)
Salary Remaining : 0$
Matt Taormina 71,000$ (1)
Salary Remaining : 0$
Caleb Herbert 70,000$ (2)
Salary Remaining : 0$
Andrew Gordon 70,000$ (3)
Salary Remaining : 0$
Chad Billins 67,500$ (2)
Salary Remaining : 0$
Barclay Goodrow 63,000$ (3)
Salary Remaining : 0$
Paul Carey 60,000$ (2)
Salary Remaining : 0$
John Albert 58,500$ (2)
Salary Remaining : 0$
Will O'Neill 57,500$ (2)
Salary Remaining : 0$
Austin Madaisky 55,000$ (3)
Salary Remaining : 0$
Matt Tennyson 52,500$ (3)
Salary Remaining : 0$
Scott Darling 51,000$ (1)
Salary Remaining : 0$
David Cousineau 50,000$ (3)
Salary Remaining : 0$
Reid McNeill 50,000$ (2)
Salary Remaining : 0$
Fredrik Claesson 50,000$ (1)
Salary Remaining : 0$
Lane Scheidl 50,000$ (1)
Salary Remaining : 0$
Taylor Peters 50,000$ (2)
Salary Remaining : 0$
Mike Carman 50,000$ (1)
Salary Remaining : 0$
Aaron Dell 50,000$ (3)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 15 : 2,456,550$
Year 16 : 1,389,050$
Year 17 : 588,000$
Year 18 : 150,000$
Salary Average Commitment
Year 15 : 2,100,000$
Year 16 : 1,037,500$
Year 17 : 570,000$
Year 18 : 150,000$

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - 105$ - 6,194 - 88%
Level 2: 4000 - 75$ - 3,416 - 85%
Level 3: 4000 - 50$ - 3,402 - 85%
Level 4: 2000 - 32$ - 1,783 - 89%
Luxury : 1000 - 200$ - 893 - 89%
Total Capacity :18000
Team Popularity : 102%

Income

Home Games Left0
Average Attendance - %15,688 - 87%
Average Income per Game1,640,384$
Year to Date Revenue67,255,762$

Expense

Pro Players Total Salaries63,614,167$
Farm Players Total Salaries1,710,000$
Coaches Total Salaries2,100,000$
Luxury Taxe Total0$
Pro Year To Date Expenses63,576,492$
Farm Year To Date Expenses2,613,389$
Pro Salary Cap To Date62,387,345$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days583,911$
Pro Estimated Expenses583,911$
Farm Remaining Season Days0
Farm Expenses Per Days24,857$
Farm Estimated Expenses0$
Estimated Season Expenses583,911$
Estimated Season Salary Cap62,960,446$
Estimate Under Maximum Salary Cap of 69,000,000$6,039,554$
Estimate Over Minimum Salary Cap of 0$ 62,960,446$
Current Bank Account39,155,913$
Projected Bank Account38,572,002$

Pro Players Salaries

Anze Kopitar 6,600,000$ (1)
-Salary Remaining : 59,459$
Jonathan Quick 6,250,000$ (1)
-Salary Remaining : 56,306$
Martin St-Louis 6,170,000$ (2)
-Salary Remaining : 55,586$
Jeff Carter 5,750,000$ (3)
-Salary Remaining : 51,802$
Jordan Leopold 5,500,000$ (1)
-Salary Remaining : 49,550$
Mark Giordano 5,500,000$ (4)
-Salary Remaining : 49,550$
Chris Phillips 4,000,000$ (1)
-Salary Remaining : 36,036$
Tyler Toffoli 3,800,000$ (5)
-Salary Remaining : 34,234$
Jiri Hudler 3,775,000$ (2)
-Salary Remaining : 34,009$
Patrick Dwyer 2,500,000$ (3)
-Salary Remaining : 22,523$
Chris Tanev 2,155,000$ (3)
-Salary Remaining : 19,414$
Kyle Brodziak 1,900,000$ (1)
-Salary Remaining : 17,117$
Alex Killorn 1,700,000$ (3)
-Salary Remaining : 15,315$
Justin Peters 1,400,000$ (1)
-Salary Remaining : 12,613$
Nick Spaling 1,275,000$ (2)
-Salary Remaining : 11,486$
Colin Greening 1,250,000$ (3)
-Salary Remaining : 11,261$
Alec Martinez 1,225,000$ (1)
-Salary Remaining : 11,036$
Brian Flynn 1,150,000$ (3)
-Salary Remaining : 10,360$
Morgan Reilly 900,000$ (1)
-Salary Remaining : 8,108$
Brett Ritchie 814,167$ (2)
-Salary Remaining : 7,335$
Cody Goloubef (Out of Payroll) 600,000$ (3)
-Salary Remaining : 5,405$
Total Pro Players21
Salary Commitment
Year 15 : 64,214,167$
Year 16 : 36,439,167$
Year 17 : 24,405,000$
Year 18 : 9,300,000$
Salary Average Commitment
Year 15 : 42,275,000$
Year 16 : 27,800,000$
Year 17 : 22,750,000$
Year 18 : 9,300,000$
Salary Cap with 1 Way Contract
Year 15 : 64,214,167$
Year 16 : 36,439,167$
Year 17 : 24,405,000$
Year 18 : 9,300,000$

Farm Players Salaries

Patrick Eaves 180,000$ (3)
Salary Remaining : 0$
Adam Burish 100,000$ (1)
Salary Remaining : 0$
Stefan Legein 75,000$ (1)
Salary Remaining : 0$
Carsen Chubak 75,000$ (2)
Salary Remaining : 0$
Brendan Shinnimin 60,000$ (2)
Salary Remaining : 0$
Jed Ortmeyer 60,000$ (1)
Salary Remaining : 0$
Kory Nagy 60,000$ (2)
Salary Remaining : 0$
Jerome Flaake 50,000$ (3)
Salary Remaining : 0$
Peter Sivak 50,000$ (1)
Salary Remaining : 0$
Joe Sova 50,000$ (3)
Salary Remaining : 0$
Bryce Lampman 50,000$ (2)
Salary Remaining : 0$
Bryan Cameron 50,000$ (2)
Salary Remaining : 0$
Adrian Foster 50,000$ (2)
Salary Remaining : 0$
Curtis McKenzie 50,000$ (3)
Salary Remaining : 0$
Brent Regner 50,000$ (1)
Salary Remaining : 0$
Kirill Kabanov 50,000$ (3)
Salary Remaining : 0$
Andy Chiodo 50,000$ (1)
Salary Remaining : 0$
Evan Oberg 50,000$ (1)
Salary Remaining : 0$
Bobby Shea 50,000$ (1)
Salary Remaining : 0$
Matt Pope 50,000$ (1)
Salary Remaining : 0$
Broc Little 50,000$ (1)
Salary Remaining : 0$
Trent Vogelhuber 50,000$ (1)
Salary Remaining : 0$
John Lee 50,000$ (1)
Salary Remaining : 0$
Patrick Wellar 50,000$ (1)
Salary Remaining : 0$
Brock Higgs 50,000$ (1)
Salary Remaining : 0$
Peter Merth 50,000$ (1)
Salary Remaining : 0$
Jordan Hill 50,000$ (1)
Salary Remaining : 0$
Ray Kaunisto 50,000$ (1)
Salary Remaining : 0$
Cameron Burt 50,000$ (1)
Salary Remaining : 0$
Total Farm Players29
Salary Commitment
Year 15 : 1,710,000$
Year 16 : 725,000$
Year 17 : 380,000$
Year 18 : 0$
Salary Average Commitment
Year 15 : 1,650,000$
Year 16 : 665,000$
Year 17 : 380,000$
Year 18 : 0$

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 106$ - 5,546 - 79%
Level 2: 4000 - 67$ - 3,502 - 88%
Level 3: 4000 - 43$ - 3,459 - 86%
Level 4: 2000 - 28$ - 1,970 - 99%
Luxury : 1000 - 170$ - 996 - 100%
Total Capacity :18000
Team Popularity : 99%

Income

Home Games Left0
Average Attendance - %15,474 - 86%
Average Income per Game1,581,746$
Year to Date Revenue64,851,571$

Expense

Pro Players Total Salaries69,105,000$
Farm Players Total Salaries2,217,000$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Pro Year To Date Expenses70,801,818$
Farm Year To Date Expenses3,186,892$
Pro Salary Cap To Date66,837,854$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days658,604$
Pro Estimated Expenses658,604$
Farm Remaining Season Days0
Farm Expenses Per Days30,638$
Farm Estimated Expenses0$
Estimated Season Expenses658,604$
Estimated Season Salary Cap67,460,422$
Estimate Under Maximum Salary Cap of 69,000,000$1,539,578$
Estimate Over Minimum Salary Cap of 0$ 67,460,422$
Current Bank Account10,607,779$
Projected Bank Account9,949,175$

Pro Players Salaries

Henrik Sedin 7,400,000$ (1)
-Salary Remaining : 66,667$
Mike Ribeiro 7,000,000$ (2)
-Salary Remaining : 63,063$
Justin Williams 6,500,000$ (4)
-Salary Remaining : 58,559$
Tobias Enstrom 5,285,000$ (5)
-Salary Remaining : 47,613$
Mats Zuccarello 5,050,000$ (6)
-Salary Remaining : 45,495$
Brandon Dubinsky 4,605,000$ (5)
-Salary Remaining : 41,486$
Jonas Hiller 4,400,000$ (3)
-Salary Remaining : 39,640$
Josh Harding 3,435,000$ (4)
-Salary Remaining : 30,946$
Jason Garrison 3,350,000$ (5)
-Salary Remaining : 30,180$
Nikolai Kulemin 3,060,000$ (4)
-Salary Remaining : 27,568$
Zach Bogosian 3,000,000$ (2)
-Salary Remaining : 27,027$
Bryce Salvador 3,000,000$ (2)
-Salary Remaining : 27,027$
Jason Demers 2,875,000$ (2)
-Salary Remaining : 25,901$
Craig Smith 2,500,000$ (2)
-Salary Remaining : 22,523$
Mark Fraser 2,000,000$ (3)
-Salary Remaining : 18,018$
Matt Martin 1,425,000$ (2)
-Salary Remaining : 12,838$
Ben Smith 1,120,000$ (2)
-Salary Remaining : 10,090$
Mark Arcobello 1,000,000$ (1)
-Salary Remaining : 9,009$
Chris Terry 850,000$ (3)
-Salary Remaining : 7,658$
Jimmy Hayes 750,000$ (1)
-Salary Remaining : 6,757$
Nick Holden 500,000$ (1)
-Salary Remaining : 4,505$
Total Pro Players21
Salary Commitment
Year 15 : 69,105,000$
Year 16 : 59,455,000$
Year 17 : 38,535,000$
Year 18 : 31,285,000$
Salary Average Commitment
Year 15 : 57,970,000$
Year 16 : 49,070,000$
Year 17 : 28,075,000$
Year 18 : 20,825,000$
Salary Cap with 1 Way Contract
Year 15 : 69,105,000$
Year 16 : 59,455,000$
Year 17 : 38,535,000$
Year 18 : 31,285,000$

Farm Players Salaries

Gabriel Bourque 117,500$ (2)
Salary Remaining : 0$
Patrick Maroon 117,500$ (1)
Salary Remaining : 0$
Stefan Matteau 87,000$ (3)
Salary Remaining : 0$
Joonas Jarvinen 85,000$ (3)
Salary Remaining : 0$
Will Weber 85,000$ (2)
Salary Remaining : 0$
Pierre-Luc Letourneau-Leblond 85,000$ (1)
Salary Remaining : 0$
Joel Chouinard 85,000$ (3)
Salary Remaining : 0$
Dale Weise 85,000$ (3)
Salary Remaining : 0$
Carlo Colaiacovo 85,000$ (2)
Salary Remaining : 0$
Michael Liambas 85,000$ (3)
Salary Remaining : 0$
Ben Holmstrom 85,000$ (1)
Salary Remaining : 0$
Jimmy Bonneau 85,000$ (3)
Salary Remaining : 0$
Michael Kantor 80,000$ (2)
Salary Remaining : 0$
Colin Stuart 80,000$ (2)
Salary Remaining : 0$
Harry Zolnierczyk 75,000$ (2)
Salary Remaining : 0$
Ryan Schnell 75,000$ (3)
Salary Remaining : 0$
Zack FitzGerald 75,000$ (3)
Salary Remaining : 0$
Hannu Toivonen 75,000$ (2)
Salary Remaining : 0$
Alex Friesen 75,000$ (3)
Salary Remaining : 0$
Brendan Mikkelson 75,000$ (2)
Salary Remaining : 0$
Michael Lee 75,000$ (3)
Salary Remaining : 0$
Stu Bickel 70,000$ (1)
Salary Remaining : 0$
Jeff Malcolm 70,000$ (2)
Salary Remaining : 0$
Cody Bass 70,000$ (2)
Salary Remaining : 0$
Kane Lafranchise 70,000$ (1)
Salary Remaining : 0$
Jared Nightingale 65,000$ (1)
Salary Remaining : 0$
James Martin 50,000$ (1)
Salary Remaining : 0$
Joakim Nordstrom 50,000$ (1)
Salary Remaining : 0$
Total Farm Players28
Salary Commitment
Year 15 : 2,217,000$
Year 16 : 1,624,500$
Year 17 : 812,000$
Year 18 : 0$
Salary Average Commitment
Year 15 : 2,239,500$
Year 16 : 1,647,000$
Year 17 : 812,000$
Year 18 : 0$

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 7000 - 105$ - 6,036 - 86%
Level 2: 4000 - 69$ - 3,911 - 98%
Level 3: 4000 - 47$ - 3,418 - 85%
Level 4: 2000 - 35$ - 1,560 - 78%
Luxury : 1000 - 200$ - 868 - 87%
Total Capacity :18000
Team Popularity : 98%

Income

Home Games Left0
Average Attendance - %15,794 - 88%
Average Income per Game1,615,768$
Year to Date Revenue66,246,494$

Expense

Pro Players Total Salaries69,045,000$
Farm Players Total Salaries2,222,333$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Pro Year To Date Expenses69,751,134$
Farm Year To Date Expenses3,119,067$
Pro Salary Cap To Date67,273,657$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days644,550$
Pro Estimated Expenses644,550$
Farm Remaining Season Days0
Farm Expenses Per Days30,689$
Farm Estimated Expenses0$
Estimated Season Expenses644,550$
Estimated Season Salary Cap67,895,684$
Estimate Under Maximum Salary Cap of 69,000,000$1,104,316$
Estimate Over Minimum Salary Cap of 0$ 67,895,684$
Current Bank Account13,434,786$
Projected Bank Account12,790,236$

Pro Players Salaries

Brian Elliott 6,500,000$ (3)
-Salary Remaining : 58,559$
Brian Gionta 5,000,000$ (4)
-Salary Remaining : 45,045$
Loui Eriksson 4,875,000$ (3)
-Salary Remaining : 43,919$
Daniel Briere 4,650,000$ (2)
-Salary Remaining : 41,892$
James van Riemsdyk 4,450,000$ (5)
-Salary Remaining : 40,090$
Willie Mitchell 3,750,000$ (1)
-Salary Remaining : 33,784$
Valtteri Filppula 3,700,000$ (1)
-Salary Remaining : 33,333$
Alex Tanguay 3,675,000$ (5)
-Salary Remaining : 33,108$
Ron Hainsey 3,650,000$ (3)
-Salary Remaining : 32,883$
Andrej Sekera 3,650,000$ (4)
-Salary Remaining : 32,883$
Daniel Winnik 3,500,000$ (1)
-Salary Remaining : 31,532$
Dan Hamhuis 3,250,000$ (5)
-Salary Remaining : 29,279$
Joel Ward 3,120,000$ (2)
-Salary Remaining : 28,108$
Dougie Hamilton 3,025,000$ (1)
-Salary Remaining : 27,252$
Matt Stajan 3,000,000$ (5)
-Salary Remaining : 27,027$
Ryan Garbutt 2,500,000$ (3)
-Salary Remaining : 22,523$
T.J. Brodie 2,055,000$ (3)
-Salary Remaining : 18,514$
John Mitchell 1,550,000$ (2)
-Salary Remaining : 13,964$
Trevor Lewis 1,320,000$ (1)
-Salary Remaining : 11,892$
Brian Lashoff 1,025,000$ (3)
-Salary Remaining : 9,234$
Nikolai Khabibulin 800,000$ (3)
-Salary Remaining : 7,207$
Total Pro Players21
Salary Commitment
Year 15 : 69,045,000$
Year 16 : 53,750,000$
Year 17 : 44,430,000$
Year 18 : 23,025,000$
Salary Average Commitment
Year 15 : 56,615,000$
Year 16 : 42,640,000$
Year 17 : 33,320,000$
Year 18 : 13,645,000$
Salary Cap with 1 Way Contract
Year 15 : 69,045,000$
Year 16 : 53,750,000$
Year 17 : 44,430,000$
Year 18 : 23,025,000$

Farm Players Salaries

Ryan Malone 250,000$ (4)
Salary Remaining : 0$
Jeff Taffe 150,000$ (4)
Salary Remaining : 0$
Matt Donovan 114,000$ (2)
Salary Remaining : 0$
Justin Abdelkader 110,000$ (1)
Salary Remaining : 0$
Carter Bancks 100,000$ (1)
Salary Remaining : 0$
Brett Olson 85,000$ (3)
Salary Remaining : 0$
Jerome Samson 85,000$ (3)
Salary Remaining : 0$
Ryan Carter 80,000$ (2)
Salary Remaining : 0$
Daniil Tarasov 75,000$ (1)
Salary Remaining : 0$
Mike Condon 75,000$ (3)
Salary Remaining : 0$
Steven Kampfer 75,000$ (3)
Salary Remaining : 0$
Tom Sestito 70,000$ (1)
Salary Remaining : 0$
Derek Whitmore 65,000$ (1)
Salary Remaining : 0$
Kristers Gudlevskis 60,833$ (2)
Salary Remaining : 0$
Brian McGrattan 60,000$ (1)
Salary Remaining : 0$
Mike Banwell 55,000$ (2)
Salary Remaining : 0$
Cullen Eddy 55,000$ (2)
Salary Remaining : 0$
Kris Fredheim 55,000$ (1)
Salary Remaining : 0$
Joonas Nattinen 52,500$ (1)
Salary Remaining : 0$
Tyler Wotherspoon 50,000$ (2)
Salary Remaining : 0$
C.J. Stretch 50,000$ (1)
Salary Remaining : 0$
Klas Dahlbeck 50,000$ (2)
Salary Remaining : 0$
Andreas Athanasiou 50,000$ (2)
Salary Remaining : 0$
Matt Mangene 50,000$ (2)
Salary Remaining : 0$
Zach Sill 50,000$ (1)
Salary Remaining : 0$
Parker Milner 50,000$ (1)
Salary Remaining : 0$
Patrick Mullen 50,000$ (1)
Salary Remaining : 0$
Ryan Pulock 50,000$ (2)
Salary Remaining : 0$
Curtis Hamilton 50,000$ (1)
Salary Remaining : 0$
Andrew Johnston 50,000$ (2)
Salary Remaining : 0$
Total Farm Players30
Salary Commitment
Year 15 : 2,222,333$
Year 16 : 1,384,833$
Year 17 : 720,000$
Year 18 : 400,000$
Salary Average Commitment
Year 15 : 2,190,000$
Year 16 : 1,305,000$
Year 17 : 720,000$
Year 18 : 400,000$

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - 126$ - 5,094 - 73%
Level 2: 4000 - 90$ - 2,802 - 70%
Level 3: 4000 - 55$ - 2,975 - 74%
Level 4: 2000 - 28$ - 1,997 - 100%
Luxury : 1000 - 215$ - 817 - 82%
Total Capacity :18000
Team Popularity : 101%

Income

Home Games Left0
Average Attendance - %13,685 - 76%
Average Income per Game1,611,514$
Year to Date Revenue66,072,084$

Expense

Pro Players Total Salaries67,785,833$
Farm Players Total Salaries2,021,778$
Coaches Total Salaries2,910,000$
Luxury Taxe Total0$
Pro Year To Date Expenses68,732,417$
Farm Year To Date Expenses4,004,943$
Pro Salary Cap To Date67,493,690$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days621,944$
Pro Estimated Expenses621,944$
Farm Remaining Season Days0
Farm Expenses Per Days35,065$
Farm Estimated Expenses0$
Estimated Season Expenses621,944$
Estimated Season Salary Cap68,104,373$
Estimate Under Maximum Salary Cap of 69,000,000$895,627$
Estimate Over Minimum Salary Cap of 0$ 68,104,373$
Current Bank Account14,223,043$
Projected Bank Account13,601,099$

Pro Players Salaries

Ryan Kesler 11,425,000$ (1)
-Salary Remaining : 102,928$
Steven Stamkos 8,090,000$ (4)
-Salary Remaining : 72,883$
P.K. Subban 7,525,000$ (6)
-Salary Remaining : 67,793$
Carey Price 5,975,000$ (1)
-Salary Remaining : 53,829$
Lubomir Visnovsky 5,150,000$ (5)
-Salary Remaining : 46,396$
Bryan Allen 4,800,000$ (1)
-Salary Remaining : 43,243$
Alex Galchenyuk 3,675,000$ (4)
-Salary Remaining : 33,108$
Justin Schultz 3,625,000$ (5)
-Salary Remaining : 32,658$
Tommy Wingels 2,400,000$ (4)
-Salary Remaining : 21,622$
Jiri Tlusty 2,285,000$ (3)
-Salary Remaining : 20,586$
Michael Frolik 2,250,000$ (3)
-Salary Remaining : 20,270$
Jeff Petry 2,205,000$ (3)
-Salary Remaining : 19,865$
Steve Downie 1,400,000$ (3)
-Salary Remaining : 12,613$
T.J. Brennan 1,050,000$ (3)
-Salary Remaining : 9,459$
Rob Klinkhammer 1,000,000$ (1)
-Salary Remaining : 9,009$
James Wright 960,000$ (2)
-Salary Remaining : 8,649$
Lance Bouma 900,000$ (1)
-Salary Remaining : 8,108$
John Moore 800,000$ (1)
-Salary Remaining : 7,207$
Nicolas Deslauriers 637,500$ (2)
-Salary Remaining : 5,743$
Sven Andrighetto 633,333$ (2)
-Salary Remaining : 5,706$
Thomas McCollum 500,000$ (1)
-Salary Remaining : 4,505$
Adam Lowry 500,000$ (3)
-Salary Remaining : 4,505$
Total Pro Players22
Salary Commitment
Year 15 : 67,785,833$
Year 16 : 42,385,833$
Year 17 : 40,155,000$
Year 18 : 30,465,000$
Salary Average Commitment
Year 15 : 51,408,333$
Year 16 : 31,808,333$
Year 17 : 30,550,000$
Year 18 : 22,375,000$
Salary Cap with 1 Way Contract
Year 15 : 67,785,833$
Year 16 : 42,385,833$
Year 17 : 40,155,000$
Year 18 : 30,465,000$

Farm Players Salaries

Jesse Graham 151,000$ (3)
Salary Remaining : 0$
Eric Tangradi 102,500$ (1)
Salary Remaining : 0$
Mac Carruth 99,000$ (2)
Salary Remaining : 0$
Cody Sylvester 99,000$ (2)
Salary Remaining : 0$
Troy Grosenick 88,000$ (2)
Salary Remaining : 0$
Tim Kennedy 80,000$ (2)
Salary Remaining : 0$
Krystofer Barch 77,778$ (1)
Salary Remaining : 0$
Louis Leblanc 72,500$ (3)
Salary Remaining : 0$
Zack Stortini 70,000$ (2)
Salary Remaining : 0$
Josh Leivo 70,000$ (1)
Salary Remaining : 0$
Darian Dziurzynski 65,000$ (3)
Salary Remaining : 0$
Philippe Cornet 65,000$ (1)
Salary Remaining : 0$
Jerome Gauthier-Leduc 63,500$ (2)
Salary Remaining : 0$
Maxime Sauve 60,000$ (2)
Salary Remaining : 0$
Mike Brown 60,000$ (2)
Salary Remaining : 0$
Brennan Evans 60,000$ (2)
Salary Remaining : 0$
Jean-Sébastien Dea 58,500$ (3)
Salary Remaining : 0$
Anthony Stolarz 55,000$ (3)
Salary Remaining : 0$
Garret Ross 55,000$ (3)
Salary Remaining : 0$
Ryan Dzingel 55,000$ (3)
Salary Remaining : 0$
Antoine Laganière 55,000$ (3)
Salary Remaining : 0$
Maxime Macenauer 55,000$ (1)
Salary Remaining : 0$
Martin Gernat 55,000$ (3)
Salary Remaining : 0$
Brandon Alderson 50,000$ (2)
Salary Remaining : 0$
Garrett Mitchell 50,000$ (1)
Salary Remaining : 0$
Tyler Shattock 50,000$ (1)
Salary Remaining : 0$
Beau Schmitz 50,000$ (1)
Salary Remaining : 0$
Markus Lauridsen 50,000$ (3)
Salary Remaining : 0$
Ludwig Blomstrand 50,000$ (3)
Salary Remaining : 0$
Josh McFadden 50,000$ (1)
Salary Remaining : 0$
Total Farm Players30
Salary Commitment
Year 15 : 2,021,778$
Year 16 : 1,451,500$
Year 17 : 722,000$
Year 18 : 0$
Salary Average Commitment
Year 15 : 2,120,858$
Year 16 : 1,504,580$
Year 17 : 688,500$
Year 18 : 0$

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 7000 - 95$ - 6,962 - 99%
Level 2: 4000 - 60$ - 3,989 - 100%
Level 3: 4000 - 45$ - 3,914 - 98%
Level 4: 2000 - 30$ - 1,995 - 100%
Luxury : 1000 - 190$ - 995 - 100%
Total Capacity :18000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %17,856 - 99%
Average Income per Game1,657,345$
Year to Date Revenue67,951,150$

Expense

Pro Players Total Salaries67,560,000$
Farm Players Total Salaries1,840,416$
Coaches Total Salaries1,300,000$
Luxury Taxe Total0$
Pro Year To Date Expenses63,968,684$
Farm Year To Date Expenses2,379,834$
Pro Salary Cap To Date63,175,897$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days615,856$
Pro Estimated Expenses615,856$
Farm Remaining Season Days0
Farm Expenses Per Days22,290$
Farm Estimated Expenses0$
Estimated Season Expenses615,856$
Estimated Season Salary Cap63,784,546$
Estimate Under Maximum Salary Cap of 69,000,000$5,215,454$
Estimate Over Minimum Salary Cap of 0$ 63,784,546$
Current Bank Account25,684,824$
Projected Bank Account25,068,968$

Pro Players Salaries

Pavel Datsyuk 8,500,000$ (5)
-Salary Remaining : 76,577$
Alex Pietrangelo 7,050,000$ (5)
-Salary Remaining : 63,514$
Ryan Callahan 6,375,000$ (3)
-Salary Remaining : 57,432$
Antti Niemi 5,960,000$ (5)
-Salary Remaining : 53,694$
Andrew Ladd 5,400,000$ (4)
-Salary Remaining : 48,649$
Jordan Staal 5,250,000$ (3)
-Salary Remaining : 47,297$
Jaden Schwartz 4,125,000$ (3)
-Salary Remaining : 37,162$
Marc Staal 2,850,000$ (1)
-Salary Remaining : 25,676$
Jonathan Ericsson 2,300,000$ (2)
-Salary Remaining : 20,721$
Artem Anisimov 2,275,000$ (1)
-Salary Remaining : 20,495$
Kevin Klein 2,200,000$ (4)
-Salary Remaining : 19,820$
Brandon Prust 2,100,000$ (1)
-Salary Remaining : 18,919$
Cal Clutterbuck 1,975,000$ (4)
-Salary Remaining : 17,793$
Jesse Winchester 1,900,000$ (2)
-Salary Remaining : 17,117$
Nail Yakupov 1,725,000$ (1)
-Salary Remaining : 15,541$
Jordie Benn 1,200,000$ (2)
-Salary Remaining : 10,811$
Jay Beagle 1,200,000$ (3)
-Salary Remaining : 10,811$
Jeremy Morin 1,125,000$ (1)
-Salary Remaining : 10,135$
Jason Labarbera 1,100,000$ (3)
-Salary Remaining : 9,910$
Mark Olver 800,000$ (1)
-Salary Remaining : 7,207$
Erik Gudbranson 800,000$ (1)
-Salary Remaining : 7,207$
John Erskine 800,000$ (1)
-Salary Remaining : 7,207$
James Sheppard 550,000$ (1)
-Salary Remaining : 4,955$
Total Pro Players23
Salary Commitment
Year 15 : 67,560,000$
Year 16 : 54,535,000$
Year 17 : 49,135,000$
Year 18 : 31,085,000$
Salary Average Commitment
Year 15 : 46,975,000$
Year 16 : 41,375,000$
Year 17 : 38,275,000$
Year 18 : 20,225,000$
Salary Cap with 1 Way Contract
Year 15 : 67,560,000$
Year 16 : 54,535,000$
Year 17 : 49,135,000$
Year 18 : 31,085,000$

Farm Players Salaries

Aaron Rome 150,000$ (4)
Salary Remaining : 0$
Chad Johnson 98,000$ (1)
Salary Remaining : 0$
Curtis Lazar 90,000$ (3)
Salary Remaining : 0$
Tom Wilson 90,000$ (1)
Salary Remaining : 0$
Jordan Weal 87,500$ (3)
Salary Remaining : 0$
Mike Halmo 82,500$ (1)
Salary Remaining : 0$
Zach Budish 80,000$ (3)
Salary Remaining : 0$
Darroll Powe 80,000$ (2)
Salary Remaining : 0$
Xavier Ouellet 80,000$ (3)
Salary Remaining : 0$
Greg Rallo 65,000$ (1)
Salary Remaining : 0$
Matt Marquardt 65,000$ (1)
Salary Remaining : 0$
John Persson 62,500$ (2)
Salary Remaining : 0$
Matej Stransky 60,833$ (2)
Salary Remaining : 0$
Jake Newton 60,000$ (1)
Salary Remaining : 0$
Garnet Exelby 60,000$ (1)
Salary Remaining : 0$
Brendan Connolly 60,000$ (1)
Salary Remaining : 0$
Derek Nesbitt 60,000$ (1)
Salary Remaining : 0$
David Broll 59,083$ (2)
Salary Remaining : 0$
Gleason Fournier 50,000$ (1)
Salary Remaining : 0$
Matt MacKenzie 50,000$ (1)
Salary Remaining : 0$
Marc Hagel 50,000$ (3)
Salary Remaining : 0$
Kent Patterson 50,000$ (1)
Salary Remaining : 0$
Eric Comrie 50,000$ (3)
Salary Remaining : 0$
Nick Tuzzolino 50,000$ (1)
Salary Remaining : 0$
Scott Valentine 50,000$ (1)
Salary Remaining : 0$
Ryan Button 50,000$ (1)
Salary Remaining : 0$
Nathan Longpre 50,000$ (1)
Salary Remaining : 0$
Total Farm Players27
Salary Commitment
Year 15 : 1,840,416$
Year 16 : 849,916$
Year 17 : 587,500$
Year 18 : 150,000$
Salary Average Commitment
Year 15 : 1,627,500$
Year 16 : 630,000$
Year 17 : 487,500$
Year 18 : 150,000$

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 7000 - 98$ - 6,722 - 96%
Level 2: 4000 - 66$ - 3,780 - 94%
Level 3: 4000 - 44$ - 3,395 - 85%
Level 4: 2000 - 30$ - 1,775 - 89%
Luxury : 1000 - 193$ - 954 - 95%
Total Capacity :18000
Team Popularity : 95%

Income

Home Games Left0
Average Attendance - %16,626 - 92%
Average Income per Game1,666,902$
Year to Date Revenue68,342,979$

Expense

Pro Players Total Salaries51,590,000$
Farm Players Total Salaries2,150,517$
Coaches Total Salaries1,550,000$
Luxury Taxe Total0$
Pro Year To Date Expenses51,756,169$
Farm Year To Date Expenses2,705,478$
Pro Salary Cap To Date50,814,776$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days473,333$
Pro Estimated Expenses473,333$
Farm Remaining Season Days0
Farm Expenses Per Days26,195$
Farm Estimated Expenses0$
Estimated Season Expenses473,333$
Estimated Season Salary Cap51,279,551$
Estimate Under Maximum Salary Cap of 69,000,000$17,720,449$
Estimate Over Minimum Salary Cap of 0$ 51,279,551$
Current Bank Account40,664,657$
Projected Bank Account40,191,324$

Pro Players Salaries

Sam Gagner 5,125,000$ (5)
-Salary Remaining : 46,171$
Paul Martin 5,000,000$ (1)
-Salary Remaining : 45,045$
Nathan Horton 4,225,000$ (6)
-Salary Remaining : 38,063$
Erik Cole 4,000,000$ (2)
-Salary Remaining : 36,036$
David Perron 3,825,000$ (2)
-Salary Remaining : 34,459$
Ales Hemsky 3,700,000$ (2)
-Salary Remaining : 33,333$
Marc-Edouard Vlasic 2,750,000$ (1)
-Salary Remaining : 24,775$
Mathieu Perreault 2,675,000$ (2)
-Salary Remaining : 24,099$
Robyn Regehr 2,500,000$ (4)
-Salary Remaining : 22,523$
Evgeni Nabokov 2,400,000$ (3)
-Salary Remaining : 21,622$
Jonathan Bernier 2,400,000$ (1)
-Salary Remaining : 21,622$
Jared Spurgeon 2,200,000$ (1)
-Salary Remaining : 19,820$
Benoit Pouliot 2,025,000$ (1)
-Salary Remaining : 18,243$
Brad Richardson 1,900,000$ (3)
-Salary Remaining : 17,117$
Dmitry Kulikov 1,750,000$ (3)
-Salary Remaining : 15,766$
Jason Chimera 1,750,000$ (3)
-Salary Remaining : 15,766$
Sven Baertschi 1,200,000$ (1)
-Salary Remaining : 10,811$
Robert Bortuzzo 900,000$ (3)
-Salary Remaining : 8,108$
Quinton Howden 765,000$ (2)
-Salary Remaining : 6,892$
Joe Vitale 500,000$ (3)
-Salary Remaining : 4,505$
Total Pro Players20
Salary Commitment
Year 15 : 51,590,000$
Year 16 : 36,015,000$
Year 17 : 21,050,000$
Year 18 : 11,850,000$
Salary Average Commitment
Year 15 : 47,675,000$
Year 16 : 35,700,000$
Year 17 : 22,850,000$
Year 18 : 11,850,000$
Salary Cap with 1 Way Contract
Year 15 : 51,590,000$
Year 16 : 36,015,000$
Year 17 : 21,050,000$
Year 18 : 11,850,000$

Farm Players Salaries

Radek Dvorak 160,000$ (2)
Salary Remaining : 0$
Stefan Elliott 97,500$ (3)
Salary Remaining : 0$
Adam Almquist 97,500$ (3)
Salary Remaining : 0$
Pascal Pelletier 90,000$ (2)
Salary Remaining : 0$
Jeff Drouin-Deslauriers 90,000$ (1)
Salary Remaining : 0$
David Wolf 90,000$ (3)
Salary Remaining : 0$
Mark Cundari 85,432$ (3)
Salary Remaining : 0$
Jean-Francois Jacques 75,000$ (1)
Salary Remaining : 0$
Buddy Robinson 72,500$ (3)
Salary Remaining : 0$
Gilbert Brule 69,585$ (3)
Salary Remaining : 0$
Andrew Yogan 67,500$ (3)
Salary Remaining : 0$
Christopher Gibson 65,000$ (2)
Salary Remaining : 0$
Paul Postma 62,000$ (2)
Salary Remaining : 0$
Dane Byers 60,000$ (1)
Salary Remaining : 0$
John Muse 58,500$ (2)
Salary Remaining : 0$
Jordan Oesterle 55,000$ (3)
Salary Remaining : 0$
Eric Knodel 55,000$ (3)
Salary Remaining : 0$
Garnet Hathaway 50,000$ (2)
Salary Remaining : 0$
Justin Florek 50,000$ (2)
Salary Remaining : 0$
Dan DaSilva 50,000$ (2)
Salary Remaining : 0$
Chris Wideman 50,000$ (3)
Salary Remaining : 0$
Eriah Hayes 50,000$ (3)
Salary Remaining : 0$
Stephen MacAulay 50,000$ (2)
Salary Remaining : 0$
Rylan Schwartz 50,000$ (3)
Salary Remaining : 0$
Matt Bailey 50,000$ (2)
Salary Remaining : 0$
Andrew Clark 50,000$ (2)
Salary Remaining : 0$
John Kurtz 50,000$ (2)
Salary Remaining : 0$
Dmitry Korobov 50,000$ (3)
Salary Remaining : 0$
Tomas Kundratek 50,000$ (2)
Salary Remaining : 0$
Corey Cowick 50,000$ (2)
Salary Remaining : 0$
Oliver Lauridsen 50,000$ (1)
Salary Remaining : 0$
Travis Oleksuk 50,000$ (1)
Salary Remaining : 0$
Matt Lowry 50,000$ (2)
Salary Remaining : 0$
Total Farm Players33
Salary Commitment
Year 15 : 2,150,517$
Year 16 : 1,825,517$
Year 17 : 890,017$
Year 18 : 0$
Salary Average Commitment
Year 15 : 1,982,517$
Year 16 : 1,642,517$
Year 17 : 840,017$
Year 18 : 0$

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - 98$ - 6,947 - 99%
Level 2: 4000 - 69$ - 3,918 - 98%
Level 3: 4000 - 44$ - 3,981 - 100%
Level 4: 2000 - 30$ - 1,958 - 98%
Luxury : 1000 - 194$ - 987 - 99%
Total Capacity :18000
Team Popularity : 99%

Income

Home Games Left0
Average Attendance - %17,791 - 99%
Average Income per Game1,725,365$
Year to Date Revenue70,739,976$

Expense

Pro Players Total Salaries72,010,000$
Farm Players Total Salaries2,864,834$
Coaches Total Salaries4,050,000$
Luxury Taxe Total0$
Pro Year To Date Expenses69,657,626$
Farm Year To Date Expenses4,738,582$
Pro Salary Cap To Date67,378,354$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days669,459$
Pro Estimated Expenses669,459$
Farm Remaining Season Days0
Farm Expenses Per Days43,951$
Farm Estimated Expenses0$
Estimated Season Expenses669,459$
Estimated Season Salary Cap68,027,093$
Estimate Under Maximum Salary Cap of 69,000,000$972,907$
Estimate Over Minimum Salary Cap of 0$ 68,027,093$
Current Bank Account16,191,166$
Projected Bank Account15,521,707$

Pro Players Salaries

Jason Spezza 7,300,000$ (5)
-Salary Remaining : 65,766$
Joffrey Lupul 6,400,000$ (1)
-Salary Remaining : 57,658$
Michael Ryder 6,000,000$ (2)
-Salary Remaining : 54,054$
Dion Phaneuf 5,700,000$ (2)
-Salary Remaining : 51,351$
Michael Cammalleri 5,275,000$ (4)
-Salary Remaining : 47,523$
Patrik Elias 5,145,000$ (4)
-Salary Remaining : 46,351$
James Wisniewski 5,025,000$ (3)
-Salary Remaining : 45,270$
Shane Doan 4,575,000$ (4)
-Salary Remaining : 41,216$
Dustin Brown 3,975,000$ (2)
-Salary Remaining : 35,811$
Matt Greene 3,200,000$ (5)
-Salary Remaining : 28,829$
Matt Cooke 3,050,000$ (5)
-Salary Remaining : 27,477$
Adam McQuaid 3,000,000$ (4)
-Salary Remaining : 27,027$
Brad Stuart 2,925,000$ (1)
-Salary Remaining : 26,351$
Jaroslav Halak 2,400,000$ (1)
-Salary Remaining : 21,622$
Ryan Wilson 2,000,000$ (3)
-Salary Remaining : 18,018$
Casey Cizikas 1,175,000$ (1)
-Salary Remaining : 10,586$
Derek Mackenzie 1,170,000$ (2)
-Salary Remaining : 10,541$
Karri Ramo 900,000$ (1)
-Salary Remaining : 8,108$
Jason Akeson 850,000$ (1)
-Salary Remaining : 7,658$
Patrick Kaleta 750,000$ (2)
-Salary Remaining : 6,757$
Jordan Caron 645,000$ (2)
-Salary Remaining : 5,811$
Greg Zanon (Out of Payroll) 600,000$ (2)
-Salary Remaining : 5,405$
Mike Moore 550,000$ (1)
-Salary Remaining : 4,955$
Total Pro Players23
Salary Commitment
Year 15 : 72,610,000$
Year 16 : 57,410,000$
Year 17 : 38,570,000$
Year 18 : 31,545,000$
Salary Average Commitment
Year 15 : 56,895,000$
Year 16 : 41,120,000$
Year 17 : 23,575,000$
Year 18 : 16,550,000$
Salary Cap with 1 Way Contract
Year 15 : 72,610,000$
Year 16 : 57,410,000$
Year 17 : 38,570,000$
Year 18 : 31,545,000$

Farm Players Salaries

Tomas Vokoun 522,500$ (1)
Salary Remaining : 0$
Mike Komisarek 200,000$ (4)
Salary Remaining : 0$
Derek Smith 175,000$ (3)
Salary Remaining : 0$
Mike Mottau 115,000$ (1)
Salary Remaining : 0$
Ludwig Karlsson 100,000$ (2)
Salary Remaining : 0$
Matt Lindblad 100,000$ (2)
Salary Remaining : 0$
Corey Locke 100,000$ (2)
Salary Remaining : 0$
Zach Hamill 100,000$ (3)
Salary Remaining : 0$
Jussi Olkinuora 100,000$ (2)
Salary Remaining : 0$
Alex Petrovic 80,000$ (1)
Salary Remaining : 0$
Steve Bernier 75,000$ (1)
Salary Remaining : 0$
Darren Dietz 66,500$ (2)
Salary Remaining : 0$
Connor Jones 65,000$ (2)
Salary Remaining : 0$
Joel Rechlicz 65,000$ (2)
Salary Remaining : 0$
Josh Manson 65,000$ (2)
Salary Remaining : 0$
Colin Miller 65,000$ (2)
Salary Remaining : 0$
Alex Lepkowski 65,000$ (2)
Salary Remaining : 0$
Tommy Hughes 65,000$ (2)
Salary Remaining : 0$
Kellen Jones 65,000$ (2)
Salary Remaining : 0$
Bryce Aneloski 65,000$ (2)
Salary Remaining : 0$
Justin Hickman 65,000$ (2)
Salary Remaining : 0$
Tanner Richard 64,167$ (2)
Salary Remaining : 0$
Marek Hrivik 64,167$ (2)
Salary Remaining : 0$
Jordan Schroeder 62,500$ (1)
Salary Remaining : 0$
Michael Caruso 55,000$ (1)
Salary Remaining : 0$
Kelsey Wilson 50,000$ (2)
Salary Remaining : 0$
Mathieu Brodeur 50,000$ (1)
Salary Remaining : 0$
Kenny Ryan 50,000$ (3)
Salary Remaining : 0$
Marek Viedensky 50,000$ (3)
Salary Remaining : 0$
Philippe Paradis 50,000$ (1)
Salary Remaining : 0$
Corey Trivino 50,000$ (2)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 15 : 2,864,834$
Year 16 : 1,854,834$
Year 17 : 575,000$
Year 18 : 200,000$
Salary Average Commitment
Year 15 : 2,147,500$
Year 16 : 1,660,000$
Year 17 : 575,000$
Year 18 : 200,000$

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 95$ - 6,949 - 99%
Level 2: 4000 - 70$ - 3,660 - 92%
Level 3: 4000 - 50$ - 3,221 - 81%
Level 4: 2000 - 35$ - 1,578 - 79%
Luxury : 1000 - 190$ - 995 - 99%
Total Capacity :18000
Team Popularity : 101%

Income

Home Games Left0
Average Attendance - %16,403 - 91%
Average Income per Game1,652,072$
Year to Date Revenue67,734,972$

Expense

Pro Players Total Salaries61,220,000$
Farm Players Total Salaries2,170,500$
Coaches Total Salaries2,150,000$
Luxury Taxe Total0$
Pro Year To Date Expenses67,475,247$
Farm Year To Date Expenses2,843,967$
Pro Salary Cap To Date65,988,795$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days565,045$
Pro Estimated Expenses565,045$
Farm Remaining Season Days0
Farm Expenses Per Days26,862$
Farm Estimated Expenses0$
Estimated Season Expenses565,045$
Estimated Season Salary Cap66,540,327$
Estimate Under Maximum Salary Cap of 69,000,000$2,459,673$
Estimate Over Minimum Salary Cap of 0$ 66,540,327$
Current Bank Account32,061,144$
Projected Bank Account31,496,099$

Pro Players Salaries

Daniel Sedin 7,200,000$ (3)
-Salary Remaining : 64,865$
Henrik Lundqvist 6,800,000$ (1)
-Salary Remaining : 61,261$
David Krejci 6,750,000$ (5)
-Salary Remaining : 60,811$
Zdeno Chara 5,950,000$ (2)
-Salary Remaining : 53,604$
Jeff Skinner (Out of Payroll) 5,000,000$ (4)
-Salary Remaining : 45,045$
Milan Lucic 4,775,000$ (3)
-Salary Remaining : 43,018$
Josh Gorges 4,210,000$ (4)
-Salary Remaining : 37,928$
Nick Leddy 3,500,000$ (2)
-Salary Remaining : 31,532$
Patrik Berglund 2,755,000$ (2)
-Salary Remaining : 24,820$
Carl Hagelin 2,530,000$ (1)
-Salary Remaining : 22,793$
Reilly Smith 2,350,000$ (3)
-Salary Remaining : 21,171$
Travis Moen 2,200,000$ (2)
-Salary Remaining : 19,820$
Jake Gardiner 1,775,000$ (1)
-Salary Remaining : 15,991$
Vernon Fiddler 1,750,000$ (3)
-Salary Remaining : 15,766$
Matt Bartkowski 1,700,000$ (2)
-Salary Remaining : 15,315$
David Schlemko 1,550,000$ (2)
-Salary Remaining : 13,964$
Nate Guenin 1,500,000$ (2)
-Salary Remaining : 13,514$
Richard Panik 1,125,000$ (1)
-Salary Remaining : 10,135$
Al Montoya 1,000,000$ (2)
-Salary Remaining : 9,009$
Zach Boychuk 900,000$ (2)
-Salary Remaining : 8,108$
Valeri Nichuskin 900,000$ (1)
-Salary Remaining : 8,108$
Total Pro Players21
Salary Commitment
Year 15 : 66,220,000$
Year 16 : 53,090,000$
Year 17 : 32,035,000$
Year 18 : 15,960,000$
Salary Average Commitment
Year 15 : 40,350,000$
Year 16 : 36,550,000$
Year 17 : 27,825,000$
Year 18 : 11,750,000$
Salary Cap with 1 Way Contract
Year 15 : 66,220,000$
Year 16 : 53,090,000$
Year 17 : 32,035,000$
Year 18 : 15,960,000$

Farm Players Salaries

Colton Gillies 150,000$ (3)
Salary Remaining : 0$
Jamie McBain 131,500$ (2)
Salary Remaining : 0$
Nicolas Blanchard 125,000$ (1)
Salary Remaining : 0$
Akim Aliu 125,000$ (1)
Salary Remaining : 0$
David Leggio 115,000$ (3)
Salary Remaining : 0$
Michael Zigomanis 110,500$ (3)
Salary Remaining : 0$
Kevin Henderson 110,000$ (1)
Salary Remaining : 0$
Jared Staal 100,000$ (2)
Salary Remaining : 0$
Sheldon Brookbank 99,000$ (1)
Salary Remaining : 0$
Malcolm Subban 90,000$ (2)
Salary Remaining : 0$
Nicklas Jensen 90,000$ (2)
Salary Remaining : 0$
Jon Merrill 90,000$ (1)
Salary Remaining : 0$
John McFarland 79,500$ (2)
Salary Remaining : 0$
Ben Street 76,500$ (1)
Salary Remaining : 0$
Charles Hudon 62,500$ (3)
Salary Remaining : 0$
David Rundblad 60,000$ (3)
Salary Remaining : 0$
Corey Tropp 56,000$ (2)
Salary Remaining : 0$
Mitch Callahan 50,000$ (1)
Salary Remaining : 0$
Igor Bobkov 50,000$ (2)
Salary Remaining : 0$
Frazer McLaren 50,000$ (1)
Salary Remaining : 0$
Tyler Cuma 50,000$ (1)
Salary Remaining : 0$
Joe Finley 50,000$ (1)
Salary Remaining : 0$
Denny Urban 50,000$ (3)
Salary Remaining : 0$
Maxime Langelier-Parent 50,000$ (1)
Salary Remaining : 0$
Mickey Lang 50,000$ (1)
Salary Remaining : 0$
Justin Courtnall 50,000$ (1)
Salary Remaining : 0$
Michael Sdao 50,000$ (1)
Salary Remaining : 0$
Total Farm Players27
Salary Commitment
Year 15 : 2,170,500$
Year 16 : 1,145,000$
Year 17 : 548,000$
Year 18 : 0$
Salary Average Commitment
Year 15 : 1,705,500$
Year 16 : 681,500$
Year 17 : 475,500$
Year 18 : 0$

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 100$ - 6,956 - 99%
Level 2: 4000 - 67$ - 3,951 - 99%
Level 3: 4000 - 42$ - 3,964 - 99%
Level 4: 2000 - 30$ - 1,995 - 100%
Luxury : 1000 - 190$ - 991 - 99%
Total Capacity :18000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %17,857 - 99%
Average Income per Game1,730,805$
Year to Date Revenue70,963,015$

Expense

Pro Players Total Salaries67,935,000$
Farm Players Total Salaries1,940,250$
Coaches Total Salaries2,100,000$
Luxury Taxe Total0$
Pro Year To Date Expenses64,165,366$
Farm Year To Date Expenses2,791,962$
Pro Salary Cap To Date62,772,569$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days623,739$
Pro Estimated Expenses623,739$
Farm Remaining Season Days0
Farm Expenses Per Days26,098$
Farm Estimated Expenses0$
Estimated Season Expenses623,739$
Estimated Season Salary Cap63,384,596$
Estimate Under Maximum Salary Cap of 69,000,000$5,615,404$
Estimate Over Minimum Salary Cap of 0$ 63,384,596$
Current Bank Account24,000,288$
Projected Bank Account23,376,549$

Pro Players Salaries

Joe Pavelski 7,055,000$ (3)
-Salary Remaining : 63,559$
Andrei Markov 5,950,000$ (5)
-Salary Remaining : 53,604$
Max Pacioretty 5,600,000$ (3)
-Salary Remaining : 50,450$
Kris Versteeg 5,075,000$ (2)
-Salary Remaining : 45,721$
Derek Stepan 4,840,000$ (2)
-Salary Remaining : 43,604$
Anton Volchenkov 4,550,000$ (2)
-Salary Remaining : 40,991$
Kari Lehtonen 4,250,000$ (4)
-Salary Remaining : 38,288$
Tom Gilbert 4,120,000$ (3)
-Salary Remaining : 37,117$
Milan Michalek 4,025,000$ (2)
-Salary Remaining : 36,261$
Mike Fisher 3,825,000$ (1)
-Salary Remaining : 34,459$
Sergei Gonchar 3,400,000$ (3)
-Salary Remaining : 30,631$
Johnny Boychuk 2,600,000$ (2)
-Salary Remaining : 23,423$
Boyd Gordon 2,500,000$ (1)
-Salary Remaining : 22,523$
Grant Clitsome 1,500,000$ (1)
-Salary Remaining : 13,514$
Peter Budaj 1,250,000$ (1)
-Salary Remaining : 11,261$
Dwight King 1,220,000$ (1)
-Salary Remaining : 10,991$
B.J. Crombeen 1,200,000$ (2)
-Salary Remaining : 10,811$
Zack Smith 1,125,000$ (1)
-Salary Remaining : 10,135$
Eric Nystrom 1,100,000$ (1)
-Salary Remaining : 9,910$
Torrey Mitchell 1,000,000$ (3)
-Salary Remaining : 9,009$
Eric Gryba 950,000$ (1)
-Salary Remaining : 8,559$
Joe Corvo 800,000$ (1)
-Salary Remaining : 7,207$
Total Pro Players22
Salary Commitment
Year 15 : 67,935,000$
Year 16 : 53,665,000$
Year 17 : 31,375,000$
Year 18 : 10,200,000$
Salary Average Commitment
Year 15 : 52,110,000$
Year 16 : 39,760,000$
Year 17 : 20,070,000$
Year 18 : 5,950,000$
Salary Cap with 1 Way Contract
Year 15 : 67,935,000$
Year 16 : 53,665,000$
Year 17 : 31,375,000$
Year 18 : 10,200,000$

Farm Players Salaries

Mark Pysyk 140,000$ (2)
Salary Remaining : 0$
Cal O'Reilly 85,000$ (2)
Salary Remaining : 0$
Matt Puempel 80,000$ (3)
Salary Remaining : 0$
Alex Biega 80,000$ (2)
Salary Remaining : 0$
Maxim Lamarche 76,750$ (2)
Salary Remaining : 0$
Dylan Olsen 71,000$ (2)
Salary Remaining : 0$
Stefan Fournier 70,000$ (2)
Salary Remaining : 0$
Philippe Lefebvre 70,000$ (2)
Salary Remaining : 0$
Michael Schumacher 60,000$ (2)
Salary Remaining : 0$
Jamie Devane 57,500$ (3)
Salary Remaining : 0$
Jake Dowell 50,000$ (3)
Salary Remaining : 0$
Scott Langdon 50,000$ (3)
Salary Remaining : 0$
Mike Angelidis 50,000$ (2)
Salary Remaining : 0$
Vincent LoVerde 50,000$ (3)
Salary Remaining : 0$
Ian White 50,000$ (2)
Salary Remaining : 0$
Paul Bissonnette 50,000$ (3)
Salary Remaining : 0$
Blair Riley 50,000$ (2)
Salary Remaining : 0$
Morgan Clark 50,000$ (3)
Salary Remaining : 0$
Zack Torquato 50,000$ (2)
Salary Remaining : 0$
Riley Boychuk 50,000$ (2)
Salary Remaining : 0$
Scott Munroe 50,000$ (2)
Salary Remaining : 0$
Sean Dolan 50,000$ (2)
Salary Remaining : 0$
Joe Gleason 50,000$ (1)
Salary Remaining : 0$
Zach O'Brien 50,000$ (2)
Salary Remaining : 0$
Gabriel Desjardins 50,000$ (2)
Salary Remaining : 0$
Carter Rowney 50,000$ (1)
Salary Remaining : 0$
Richard Clune 50,000$ (3)
Salary Remaining : 0$
Chris Crane 50,000$ (3)
Salary Remaining : 0$
Kellan Lain 50,000$ (1)
Salary Remaining : 0$
Peter Andersson 50,000$ (3)
Salary Remaining : 0$
Stefan Chaput 50,000$ (2)
Salary Remaining : 0$
Mathieu Coderre-Gagnon 50,000$ (3)
Salary Remaining : 0$
David Pacan 50,000$ (3)
Salary Remaining : 0$
Total Farm Players33
Salary Commitment
Year 15 : 1,940,250$
Year 16 : 1,790,250$
Year 17 : 637,500$
Year 18 : 0$
Salary Average Commitment
Year 15 : 1,812,500$
Year 16 : 1,662,500$
Year 17 : 607,500$
Year 18 : 0$

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 7000 - 101$ - 6,552 - 94%
Level 2: 4000 - 69$ - 3,661 - 92%
Level 3: 4000 - 44$ - 3,773 - 94%
Level 4: 2000 - 30$ - 1,894 - 95%
Luxury : 1000 - 195$ - 948 - 95%
Total Capacity :18000
Team Popularity : 102%

Income

Home Games Left0
Average Attendance - %16,828 - 93%
Average Income per Game1,688,830$
Year to Date Revenue69,242,013$

Expense

Pro Players Total Salaries67,205,000$
Farm Players Total Salaries2,786,333$
Coaches Total Salaries1,800,000$
Luxury Taxe Total0$
Pro Year To Date Expenses67,488,106$
Farm Year To Date Expenses3,586,380$
Pro Salary Cap To Date66,497,116$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days614,459$
Pro Estimated Expenses614,459$
Farm Remaining Season Days0
Farm Expenses Per Days34,156$
Farm Estimated Expenses0$
Estimated Season Expenses614,459$
Estimated Season Salary Cap67,102,566$
Estimate Under Maximum Salary Cap of 69,000,000$1,897,434$
Estimate Over Minimum Salary Cap of 0$ 67,102,566$
Current Bank Account36,827,050$
Projected Bank Account36,212,591$

Pro Players Salaries

John Tavares 6,975,000$ (3)
-Salary Remaining : 62,838$
Nicklas Backstrom 6,600,000$ (1)
-Salary Remaining : 59,459$
Keith Yandle 6,025,000$ (4)
-Salary Remaining : 54,279$
Craig Anderson 5,800,000$ (2)
-Salary Remaining : 52,252$
Bobby Ryan 4,520,000$ (1)
-Salary Remaining : 40,721$
Frans Nielsen 4,200,000$ (6)
-Salary Remaining : 37,838$
Tyler Bozak 4,100,000$ (3)
-Salary Remaining : 36,937$
Roman Josi 4,050,000$ (5)
-Salary Remaining : 36,486$
Marcus Johansson 3,350,000$ (1)
-Salary Remaining : 30,180$
Marc Methot 2,775,000$ (1)
-Salary Remaining : 25,000$
Kris Russell 2,500,000$ (4)
-Salary Remaining : 22,523$
Nick Foligno 2,425,000$ (1)
-Salary Remaining : 21,847$
Josh Bailey 2,275,000$ (3)
-Salary Remaining : 20,495$
Chris Butler 1,830,000$ (3)
-Salary Remaining : 16,486$
Gregory Campbell 1,750,000$ (3)
-Salary Remaining : 15,766$
Viktor Stalberg 1,730,000$ (3)
-Salary Remaining : 15,586$
Joe Colborne 1,500,000$ (4)
-Salary Remaining : 13,514$
Matt Irwin 1,400,000$ (1)
-Salary Remaining : 12,613$
Michael Stone 1,300,000$ (1)
-Salary Remaining : 11,712$
Peter Holland 1,250,000$ (1)
-Salary Remaining : 11,261$
Jeff Zatkoff 850,000$ (1)
-Salary Remaining : 7,658$
Total Pro Players21
Salary Commitment
Year 15 : 67,205,000$
Year 16 : 42,735,000$
Year 17 : 36,935,000$
Year 18 : 18,275,000$
Salary Average Commitment
Year 15 : 45,350,000$
Year 16 : 28,800,000$
Year 17 : 23,000,000$
Year 18 : 12,250,000$
Salary Cap with 1 Way Contract
Year 15 : 67,205,000$
Year 16 : 42,735,000$
Year 17 : 36,935,000$
Year 18 : 18,275,000$

Farm Players Salaries

Anton Lander 150,000$ (1)
Salary Remaining : 0$
Marcus Foligno 148,500$ (2)
Salary Remaining : 0$
Eddie Lack 130,000$ (3)
Salary Remaining : 0$
Jonathon Blum 127,500$ (1)
Salary Remaining : 0$
Maxwell Reinhart 115,000$ (3)
Salary Remaining : 0$
Jacob Markstrom 100,500$ (2)
Salary Remaining : 0$
Zac Dalpe 100,000$ (1)
Salary Remaining : 0$
Jeff Schultz 95,000$ (3)
Salary Remaining : 0$
Michael Chaput 87,500$ (3)
Salary Remaining : 0$
Nathan Paetsch 87,500$ (3)
Salary Remaining : 0$
Tobias Rieder 85,333$ (2)
Salary Remaining : 0$
Cedrick Desjardins 82,500$ (3)
Salary Remaining : 0$
Phil Varone 81,500$ (2)
Salary Remaining : 0$
Jacob Josefson 78,000$ (1)
Salary Remaining : 0$
Brandon DeFazio 77,500$ (2)
Salary Remaining : 0$
Matt Gilroy 75,000$ (2)
Salary Remaining : 0$
Marc-Andre Bourdon 75,000$ (1)
Salary Remaining : 0$
Andrew Desjardins 72,500$ (1)
Salary Remaining : 0$
Mattias Tedenby 70,000$ (1)
Salary Remaining : 0$
Micheal Haley 70,000$ (1)
Salary Remaining : 0$
Aaron Volpatti 70,000$ (1)
Salary Remaining : 0$
Tim Erixon 67,500$ (1)
Salary Remaining : 0$
Ben Hanowski 65,000$ (1)
Salary Remaining : 0$
Brad Malone 65,000$ (3)
Salary Remaining : 0$
Ian O'Connor 57,500$ (1)
Salary Remaining : 0$
Carl Klingberg 52,500$ (1)
Salary Remaining : 0$
Steve MacIntyre 50,000$ (1)
Salary Remaining : 0$
Nathan McIver 50,000$ (1)
Salary Remaining : 0$
Anthony Bitetto 50,000$ (2)
Salary Remaining : 0$
Blake Parlett 50,000$ (2)
Salary Remaining : 0$
Carter Ashton 50,000$ (2)
Salary Remaining : 0$
Kyle Hagel 50,000$ (1)
Salary Remaining : 0$
Bobby Farnham 50,000$ (3)
Salary Remaining : 0$
Marcel Noebels 50,000$ (2)
Salary Remaining : 0$
Jason Missiaen 50,000$ (2)
Salary Remaining : 0$
Julian Melchiori 50,000$ (1)
Salary Remaining : 0$
Total Farm Players36
Salary Commitment
Year 15 : 2,786,333$
Year 16 : 1,530,833$
Year 17 : 712,500$
Year 18 : 0$
Salary Average Commitment
Year 15 : 2,210,000$
Year 16 : 1,165,000$
Year 17 : 712,500$
Year 18 : 0$

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 7000 - 85$ - 5,818 - 83%
Level 2: 4000 - 65$ - 3,274 - 82%
Level 3: 4000 - 40$ - 3,344 - 84%
Level 4: 2000 - 25$ - 1,916 - 96%
Luxury : 1000 - 170$ - 841 - 84%
Total Capacity :18000
Team Popularity : 94%

Income

Home Games Left0
Average Attendance - %15,192 - 84%
Average Income per Game1,522,956$
Year to Date Revenue62,441,208$

Expense

Pro Players Total Salaries55,376,667$
Farm Players Total Salaries1,419,000$
Coaches Total Salaries2,200,000$
Luxury Taxe Total0$
Pro Year To Date Expenses49,434,295$
Farm Year To Date Expenses2,194,645$
Pro Salary Cap To Date47,947,833$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days512,402$
Pro Estimated Expenses512,402$
Farm Remaining Season Days0
Farm Expenses Per Days20,181$
Farm Estimated Expenses0$
Estimated Season Expenses512,402$
Estimated Season Salary Cap48,446,722$
Estimate Under Maximum Salary Cap of 69,000,000$20,553,278$
Estimate Over Minimum Salary Cap of 0$ 48,446,722$
Current Bank Account41,031,575$
Projected Bank Account40,519,173$

Pro Players Salaries

Alexander Semin 7,150,000$ (1)
-Salary Remaining : 64,414$
Vincent Lecavalier 6,525,000$ (2)
-Salary Remaining : 58,784$
Tomas Fleischmann 4,800,000$ (3)
-Salary Remaining : 43,243$
Martin Erat 4,465,000$ (1)
-Salary Remaining : 40,225$
Cam Ward 4,050,000$ (2)
-Salary Remaining : 36,486$
Matt Read 3,200,000$ (2)
-Salary Remaining : 28,829$
Jay McClement 3,000,000$ (4)
-Salary Remaining : 27,027$
Douglas Murray 2,805,000$ (3)
-Salary Remaining : 25,270$
Braydon Coburn 2,725,000$ (1)
-Salary Remaining : 24,550$
Jonas Gustavsson 1,800,000$ (2)
-Salary Remaining : 16,216$
Brandon Sutter 1,700,000$ (3)
-Salary Remaining : 15,315$
Erik Condra 1,525,000$ (2)
-Salary Remaining : 13,739$
Devin Setoguchi 1,325,000$ (3)
-Salary Remaining : 11,937$
Craig Adams 1,300,000$ (2)
-Salary Remaining : 11,712$
Beau Bennett 1,235,000$ (2)
-Salary Remaining : 11,126$
Tom Pyatt 1,150,000$ (3)
-Salary Remaining : 10,360$
Brock Nelson 1,090,000$ (2)
-Salary Remaining : 9,820$
Brayden McNabb 1,075,000$ (1)
-Salary Remaining : 9,685$
Michael Bournival 1,050,000$ (1)
-Salary Remaining : 9,459$
Olli Maatta 900,000$ (1)
-Salary Remaining : 8,108$
Derrick Pouliot 900,000$ (3)
-Salary Remaining : 8,108$
Brian Dumoulin 831,667$ (2)
-Salary Remaining : 7,492$
Thomas Greiss 775,000$ (1)
-Salary Remaining : 6,982$
Total Pro Players23
Salary Commitment
Year 15 : 55,376,667$
Year 16 : 37,236,667$
Year 17 : 15,680,000$
Year 18 : 3,000,000$
Salary Average Commitment
Year 15 : 33,825,000$
Year 16 : 29,150,000$
Year 17 : 10,775,000$
Year 18 : 3,000,000$
Salary Cap with 1 Way Contract
Year 15 : 55,376,667$
Year 16 : 37,236,667$
Year 17 : 15,680,000$
Year 18 : 3,000,000$

Farm Players Salaries

Jean-Gabriel Pageau 72,500$ (2)
Salary Remaining : 0$
Jayson Megna 70,000$ (3)
Salary Remaining : 0$
Norm Ezekiel 60,000$ (1)
Salary Remaining : 0$
Riley Brace 60,000$ (1)
Salary Remaining : 0$
Eric O'Dell 56,500$ (1)
Salary Remaining : 0$
Taylor Stefishen 50,000$ (3)
Salary Remaining : 0$
Brandon Burlon 50,000$ (1)
Salary Remaining : 0$
Jim O'Brien 50,000$ (2)
Salary Remaining : 0$
Ryan Tesink 50,000$ (3)
Salary Remaining : 0$
Jonathan Hazen 50,000$ (2)
Salary Remaining : 0$
Mike Blunden 50,000$ (2)
Salary Remaining : 0$
Eric Boulton 50,000$ (2)
Salary Remaining : 0$
Dylan McIlrath 50,000$ (3)
Salary Remaining : 0$
Brett MacLean 50,000$ (3)
Salary Remaining : 0$
Bob Raymond 50,000$ (3)
Salary Remaining : 0$
Blake Pietila 50,000$ (3)
Salary Remaining : 0$
Eric Kattelus 50,000$ (2)
Salary Remaining : 0$
Drew MacKenzie 50,000$ (2)
Salary Remaining : 0$
Erick Lizon 50,000$ (2)
Salary Remaining : 0$
Brad Thiessen 50,000$ (2)
Salary Remaining : 0$
Ryan Munce 50,000$ (3)
Salary Remaining : 0$
Dustin Stevenson 50,000$ (2)
Salary Remaining : 0$
Drew Schiestel 50,000$ (2)
Salary Remaining : 0$
Eric Selleck 50,000$ (2)
Salary Remaining : 0$
Doug Clarkson 50,000$ (2)
Salary Remaining : 0$
Drew Bagnall 50,000$ (2)
Salary Remaining : 0$
Dean Arsene 50,000$ (1)
Salary Remaining : 0$
Total Farm Players27
Salary Commitment
Year 15 : 1,419,000$
Year 16 : 1,142,500$
Year 17 : 420,000$
Year 18 : 0$
Salary Average Commitment
Year 15 : 1,412,500$
Year 16 : 1,142,500$
Year 17 : 420,000$
Year 18 : 0$

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion At San Jose
Level 1: 7000 - 90$ - 6,740 - 96%
Level 2: 4000 - 62$ - 3,855 - 96%
Level 3: 4000 - 45$ - 3,669 - 92%
Level 4: 2000 - 31$ - 1,601 - 80%
Luxury : 1000 - 183$ - 955 - 95%
Total Capacity :18000
Team Popularity : 94%

Income

Home Games Left0
Average Attendance - %16,820 - 93%
Average Income per Game1,554,522$
Year to Date Revenue63,735,419$

Expense

Pro Players Total Salaries56,500,000$
Farm Players Total Salaries2,117,417$
Coaches Total Salaries2,700,000$
Luxury Taxe Total0$
Pro Year To Date Expenses55,066,663$
Farm Year To Date Expenses2,628,738$
Pro Salary Cap To Date52,886,490$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days528,829$
Pro Estimated Expenses528,829$
Farm Remaining Season Days0
Farm Expenses Per Days24,928$
Farm Estimated Expenses0$
Estimated Season Expenses528,829$
Estimated Season Salary Cap53,395,499$
Estimate Under Maximum Salary Cap of 69,000,000$15,604,501$
Estimate Over Minimum Salary Cap of 0$ 53,395,499$
Current Bank Account25,941,836$
Projected Bank Account25,413,007$

Pro Players Salaries

Anton Stralman 8,250,000$ (2)
-Salary Remaining : 74,324$
Brad Boyes 6,000,000$ (2)
-Salary Remaining : 54,054$
Ray Emery 4,500,000$ (1)
-Salary Remaining : 40,541$
Sean Bergenheim 4,500,000$ (5)
-Salary Remaining : 40,541$
Tyler Johnson 3,570,000$ (4)
-Salary Remaining : 32,162$
Jay Harrison 3,500,000$ (2)
-Salary Remaining : 31,532$
Ondrej Pavelec 3,350,000$ (2)
-Salary Remaining : 30,180$
Eric Fehr 3,200,000$ (5)
-Salary Remaining : 28,829$
Ben Lovejoy 2,500,000$ (1)
-Salary Remaining : 22,523$
Ville Leino 2,300,000$ (1)
-Salary Remaining : 20,721$
Bryan Bickell 2,180,000$ (3)
-Salary Remaining : 19,640$
Tanner Glass 1,600,000$ (4)
-Salary Remaining : 14,414$
Scott Gomez 1,500,000$ (4)
-Salary Remaining : 13,514$
Zack Kassian 1,500,000$ (4)
-Salary Remaining : 13,514$
Deryk Engelland 1,500,000$ (4)
-Salary Remaining : 13,514$
Cory Sarich 1,000,000$ (1)
-Salary Remaining : 9,009$
Simon Despres 1,000,000$ (1)
-Salary Remaining : 9,009$
Tomas Tatar 950,000$ (1)
-Salary Remaining : 8,559$
Aaron Ekblad 900,000$ (3)
-Salary Remaining : 8,108$
Andre Burakovsky 900,000$ (3)
-Salary Remaining : 8,108$
Bo Horvat 900,000$ (3)
-Salary Remaining : 8,108$
Teemu Pulkkinen 900,000$ (1)
-Salary Remaining : 8,108$
Total Pro Players22
Salary Commitment
Year 15 : 56,500,000$
Year 16 : 43,350,000$
Year 17 : 22,250,000$
Year 18 : 17,370,000$
Salary Average Commitment
Year 15 : 44,800,000$
Year 16 : 36,400,000$
Year 17 : 15,300,000$
Year 18 : 13,800,000$
Salary Cap with 1 Way Contract
Year 15 : 56,500,000$
Year 16 : 43,350,000$
Year 17 : 22,250,000$
Year 18 : 17,370,000$

Farm Players Salaries

Tuomo Ruutu 200,000$ (1)
Salary Remaining : 0$
Jordin Tootoo 150,000$ (4)
Salary Remaining : 0$
Joel Armia 90,000$ (2)
Salary Remaining : 0$
Ville Pokka 90,000$ (3)
Salary Remaining : 0$
Max Friberg 90,000$ (1)
Salary Remaining : 0$
Rasmus Ristolainen 90,000$ (2)
Salary Remaining : 0$
William Karlsson (Out of Payroll) 83,083$ (2)
Salary Remaining : 0$
Michael Keranen 80,000$ (3)
Salary Remaining : 0$
Pontus Aberg 80,000$ (3)
Salary Remaining : 0$
Anders Nilsson 75,000$ (3)
Salary Remaining : 0$
Henrik Tommernes 68,000$ (2)
Salary Remaining : 0$
Jyrki Jokipakka 66,667$ (2)
Salary Remaining : 0$
Jesse Joensuu 65,000$ (1)
Salary Remaining : 0$
Tom Kuhnhackl 65,000$ (1)
Salary Remaining : 0$
Dominik Uher 65,000$ (1)
Salary Remaining : 0$
Henri Ikonen 61,667$ (2)
Salary Remaining : 0$
Anton Zlobin 60,833$ (2)
Salary Remaining : 0$
Maxim Kitsyn 60,250$ (2)
Salary Remaining : 0$
Mikhail Grigorenko 55,000$ (3)
Salary Remaining : 0$
Guillaume Lepine 55,000$ (2)
Salary Remaining : 0$
Frederick Roy 50,000$ (1)
Salary Remaining : 0$
Tim Jackman 50,000$ (1)
Salary Remaining : 0$
Tyson Sexsmith 50,000$ (1)
Salary Remaining : 0$
Patrik Bartosak 50,000$ (2)
Salary Remaining : 0$
Aaron Gens 50,000$ (3)
Salary Remaining : 0$
Adrian Veideman 50,000$ (3)
Salary Remaining : 0$
David Fischer 50,000$ (3)
Salary Remaining : 0$
Andre Petersson 50,000$ (1)
Salary Remaining : 0$
Drew Paris 50,000$ (3)
Salary Remaining : 0$
Nikita Nesterov 50,000$ (1)
Salary Remaining : 0$
Daniel O'Regan 50,000$ (3)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 15 : 2,200,500$
Year 16 : 1,465,500$
Year 17 : 780,000$
Year 18 : 150,000$
Salary Average Commitment
Year 15 : 1,580,000$
Year 16 : 835,000$
Year 17 : 680,000$
Year 18 : 150,000$

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 7000 - 110$ - 6,717 - 96%
Level 2: 4000 - 80$ - 3,809 - 95%
Level 3: 4000 - 50$ - 3,764 - 94%
Level 4: 2000 - 40$ - 1,895 - 95%
Luxury : 1000 - 220$ - 981 - 98%
Total Capacity :18000
Team Popularity : 106%

Income

Home Games Left0
Average Attendance - %17,167 - 95%
Average Income per Game1,707,424$
Year to Date Revenue70,004,393$

Expense

Pro Players Total Salaries70,800,000$
Farm Players Total Salaries2,052,500$
Coaches Total Salaries2,800,000$
Luxury Taxe Total0$
Pro Year To Date Expenses69,007,846$
Farm Year To Date Expenses3,147,954$
Pro Salary Cap To Date67,224,059$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days654,054$
Pro Estimated Expenses654,054$
Farm Remaining Season Days0
Farm Expenses Per Days29,071$
Farm Estimated Expenses0$
Estimated Season Expenses654,054$
Estimated Season Salary Cap67,861,897$
Estimate Under Maximum Salary Cap of 69,000,000$1,138,103$
Estimate Over Minimum Salary Cap of 0$ 67,861,897$
Current Bank Account22,975,344$
Projected Bank Account22,321,290$

Pro Players Salaries

Ryan Getzlaf 6,925,000$ (2)
-Salary Remaining : 62,387$
Corey Crawford 6,300,000$ (4)
-Salary Remaining : 56,757$
Marian Hossa 5,975,000$ (1)
-Salary Remaining : 53,829$
Brent Seabrook 5,625,000$ (6)
-Salary Remaining : 50,676$
Mike Richards 5,250,000$ (3)
-Salary Remaining : 47,297$
Jack Johnson 4,525,000$ (1)
-Salary Remaining : 40,766$
Brendan Gallagher 4,375,000$ (3)
-Salary Remaining : 39,414$
David Desharnais 4,165,000$ (5)
-Salary Remaining : 37,523$
David Moss 4,000,000$ (1)
-Salary Remaining : 36,036$
Ryan McDonagh 3,725,000$ (2)
-Salary Remaining : 33,559$
Travis Hamonic 3,240,000$ (4)
-Salary Remaining : 29,189$
Alexei Emelin 3,010,000$ (4)
-Salary Remaining : 27,117$
Darren Helm 2,325,000$ (1)
-Salary Remaining : 20,946$
Brenden Morrow 1,995,000$ (3)
-Salary Remaining : 17,973$
Nathan Gerbe 1,765,000$ (1)
-Salary Remaining : 15,901$
Mike Weber 1,700,000$ (1)
-Salary Remaining : 15,315$
Andrew Hammond 1,000,000$ (2)
-Salary Remaining : 9,009$
Aleksander Barkov 900,000$ (1)
-Salary Remaining : 8,108$
Filip Forsberg 900,000$ (3)
-Salary Remaining : 8,108$
Tomas Hertl 900,000$ (1)
-Salary Remaining : 8,108$
Todd Bertuzzi 850,000$ (1)
-Salary Remaining : 7,658$
Jack Skille 850,000$ (1)
-Salary Remaining : 7,658$
Shane O'Brien 500,000$ (2)
-Salary Remaining : 4,505$
Total Pro Players23
Salary Commitment
Year 15 : 70,800,000$
Year 16 : 47,010,000$
Year 17 : 34,860,000$
Year 18 : 22,340,000$
Salary Average Commitment
Year 15 : 51,590,000$
Year 16 : 31,800,000$
Year 17 : 19,650,000$
Year 18 : 9,525,000$
Salary Cap with 1 Way Contract
Year 15 : 70,800,000$
Year 16 : 47,010,000$
Year 17 : 34,860,000$
Year 18 : 22,340,000$

Farm Players Salaries

Yannick Weber 132,500$ (3)
Salary Remaining : 0$
Riley Nash 120,000$ (3)
Salary Remaining : 0$
Brandon McMillan 97,000$ (2)
Salary Remaining : 0$
Francis Bouillon 90,000$ (2)
Salary Remaining : 0$
Blake Comeau 90,000$ (2)
Salary Remaining : 0$
Zemgus Girgensons 90,000$ (1)
Salary Remaining : 0$
Rickard Rakell 87,500$ (3)
Salary Remaining : 0$
Gabriel Dumont 80,000$ (3)
Salary Remaining : 0$
Ed Jovanovski 79,000$ (2)
Salary Remaining : 0$
Henrik Tallinder 77,500$ (2)
Salary Remaining : 0$
Keith Ballard 75,000$ (2)
Salary Remaining : 0$
Maxime Fortunus 75,000$ (3)
Salary Remaining : 0$
Richard Bachman 72,500$ (1)
Salary Remaining : 0$
Colton Sceviour 65,000$ (2)
Salary Remaining : 0$
Luke Gazdic 60,000$ (1)
Salary Remaining : 0$
Tye McGinn 56,500$ (2)
Salary Remaining : 0$
Jonathan Marchessault 55,000$ (3)
Salary Remaining : 0$
Trevor Parkes 50,000$ (2)
Salary Remaining : 0$
Jean-Philippe Cote 50,000$ (1)
Salary Remaining : 0$
Mark Mancari 50,000$ (3)
Salary Remaining : 0$
Peter Harrold 50,000$ (1)
Salary Remaining : 0$
Philip-Michael Devos 50,000$ (2)
Salary Remaining : 0$
Matt Pelech 50,000$ (1)
Salary Remaining : 0$
Samuel Noreau 50,000$ (3)
Salary Remaining : 0$
Connor Knapp 50,000$ (3)
Salary Remaining : 0$
Yann Danis 50,000$ (1)
Salary Remaining : 0$
Jack Hillen 50,000$ (2)
Salary Remaining : 0$
Joe Cannata 50,000$ (2)
Salary Remaining : 0$
Patrick McNeill 50,000$ (1)
Salary Remaining : 0$
Scott Timmins 50,000$ (3)
Salary Remaining : 0$
Total Farm Players30
Salary Commitment
Year 15 : 2,052,500$
Year 16 : 1,580,000$
Year 17 : 750,000$
Year 18 : 0$
Salary Average Commitment
Year 15 : 1,846,500$
Year 16 : 1,446,500$
Year 17 : 707,500$
Year 18 : 0$

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - 97$ - 6,232 - 89%
Level 2: 4000 - 65$ - 3,500 - 87%
Level 3: 4000 - 34$ - 3,970 - 99%
Level 4: 2000 - 23$ - 1,852 - 93%
Luxury : 1000 - 199$ - 870 - 87%
Total Capacity :18000
Team Popularity : 104%

Income

Home Games Left0
Average Attendance - %16,424 - 91%
Average Income per Game1,659,650$
Year to Date Revenue68,045,659$

Expense

Pro Players Total Salaries64,210,000$
Farm Players Total Salaries1,695,250$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Pro Year To Date Expenses66,880,477$
Farm Year To Date Expenses2,318,714$
Pro Salary Cap To Date65,889,487$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days587,477$
Pro Estimated Expenses587,477$
Farm Remaining Season Days0
Farm Expenses Per Days20,907$
Farm Estimated Expenses0$
Estimated Season Expenses587,477$
Estimated Season Salary Cap66,467,955$
Estimate Under Maximum Salary Cap of 69,000,000$2,532,045$
Estimate Over Minimum Salary Cap of 0$ 66,467,955$
Current Bank Account34,120,846$
Projected Bank Account33,533,369$

Pro Players Salaries

Evgeni Malkin 8,215,000$ (2)
-Salary Remaining : 74,009$
Henrik Zetterberg 7,750,000$ (6)
-Salary Remaining : 69,820$
Duncan Keith 5,250,000$ (4)
-Salary Remaining : 47,297$
Tyler Seguin 5,200,000$ (1)
-Salary Remaining : 46,847$
Jason Pominville 5,150,000$ (1)
-Salary Remaining : 46,396$
Kevin Shattenkirk 5,000,000$ (2)
-Salary Remaining : 45,045$
Roberto Luongo 4,925,000$ (3)
-Salary Remaining : 44,369$
Gustav Nyquist 4,225,000$ (1)
-Salary Remaining : 38,063$
Justin Faulk 4,150,000$ (6)
-Salary Remaining : 37,387$
Mika Zibanejad 3,075,000$ (1)
-Salary Remaining : 27,703$
Anton Khudobin 2,245,000$ (3)
-Salary Remaining : 20,225$
Radko Gudas 1,925,000$ (1)
-Salary Remaining : 17,342$
Brian Boyle 1,750,000$ (2)
-Salary Remaining : 15,766$
Matt Calvert 1,575,000$ (1)
-Salary Remaining : 14,189$
Drew Miller 1,500,000$ (2)
-Salary Remaining : 13,514$
Luca Sbisa (Out of Payroll) 1,075,000$ (3)
-Salary Remaining : 9,685$
Chuck Kobasew 775,000$ (2)
-Salary Remaining : 6,982$
Jim Slater (Out of Payroll) 600,000$ (1)
-Salary Remaining : 5,405$
Brady Lamb 500,000$ (1)
-Salary Remaining : 4,505$
Evan Trupp 500,000$ (1)
-Salary Remaining : 4,505$
Brodie Dupont 500,000$ (1)
-Salary Remaining : 4,505$
Total Pro Players21
Salary Commitment
Year 15 : 65,885,000$
Year 16 : 42,635,000$
Year 17 : 25,395,000$
Year 18 : 17,150,000$
Salary Average Commitment
Year 15 : 40,675,000$
Year 16 : 22,950,000$
Year 17 : 13,925,000$
Year 18 : 11,900,000$
Salary Cap with 1 Way Contract
Year 15 : 65,885,000$
Year 16 : 42,635,000$
Year 17 : 25,395,000$
Year 18 : 17,150,000$

Farm Players Salaries

Brett Connolly 102,500$ (2)
Salary Remaining : 0$
Brett Bellemore 90,000$ (1)
Salary Remaining : 0$
Zach Redmond 85,000$ (2)
Salary Remaining : 0$
Hal Gill 82,500$ (2)
Salary Remaining : 0$
Reid Boucher 80,000$ (1)
Salary Remaining : 0$
Seth Griffith 75,917$ (2)
Salary Remaining : 0$
Kael Mouillierat 75,000$ (3)
Salary Remaining : 0$
Alex Stalock 75,000$ (1)
Salary Remaining : 0$
Ryan Stoa 67,500$ (3)
Salary Remaining : 0$
Kyle MacKinnon 65,000$ (3)
Salary Remaining : 0$
Justin Johnson 62,500$ (2)
Salary Remaining : 0$
Mark Stone 60,333$ (2)
Salary Remaining : 0$
Dustin Gazley 57,500$ (2)
Salary Remaining : 0$
David Warsofsky 56,500$ (2)
Salary Remaining : 0$
Anthony Nigro 55,000$ (3)
Salary Remaining : 0$
Zach Miskovic 55,000$ (3)
Salary Remaining : 0$
Jeff Costello 50,000$ (2)
Salary Remaining : 0$
Barry Goers 50,000$ (1)
Salary Remaining : 0$
Chris Langkow 50,000$ (2)
Salary Remaining : 0$
Josh Lunden 50,000$ (2)
Salary Remaining : 0$
Brant Harris 50,000$ (1)
Salary Remaining : 0$
Chris Rawlings 50,000$ (1)
Salary Remaining : 0$
Bretton Stamler 50,000$ (1)
Salary Remaining : 0$
Josh Robinson 50,000$ (1)
Salary Remaining : 0$
Riley Wetmore 50,000$ (1)
Salary Remaining : 0$
Kevin Westgarth 50,000$ (2)
Salary Remaining : 0$
Guillaume Desbiens 50,000$ (2)
Salary Remaining : 0$
Total Farm Players27
Salary Commitment
Year 15 : 1,695,250$
Year 16 : 1,150,250$
Year 17 : 317,500$
Year 18 : 0$
Salary Average Commitment
Year 15 : 1,586,250$
Year 16 : 1,041,250$
Year 17 : 317,500$
Year 18 : 0$

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 69,000,000$
Available Cap Space

Over Minimum of
0$

Pro Players

Farm Players

Total Players

Avalanche 17,655,506$ 68,629,720$ 370,280$ 68,629,720$ 213354
Blackhawks 14,516,805$ 66,887,990$ 2,112,010$ 66,887,990$ 213253
Blue Jackets 25,425,972$ 68,296,609$ 703,391$ 68,296,609$ 213960
Blues 36,288,446$ 62,821,090$ 6,178,910$ 62,821,090$ 213354
Bruins 16,753,148$ 63,782,692$ 5,217,308$ 63,782,692$ 223355
Canadiens 21,027,612$ 67,676,214$ 1,323,786$ 67,676,214$ 213152
Canucks 11,995,334$ 66,753,240$ 2,246,760$ 66,753,240$ 212849
Capitals 34,691,150$ 51,948,052$ 17,051,948$ 51,948,052$ 233053
Coyotes 13,839,109$ 62,888,739$ 6,111,261$ 62,888,739$ 223860
Devils 22,176,202$ 65,899,709$ 3,100,291$ 65,899,709$ 232851
Ducks 20,776,531$ 68,049,958$ 950,042$ 68,049,958$ 213859
Flames 28,471,380$ 67,398,723$ 1,601,277$ 67,398,723$ 223254
Flyers 38,003,434$ 47,367,184$ 21,632,816$ 47,367,184$ 213152
Hurricanes 7,555,686$ 66,517,129$ 2,482,871$ 66,517,129$ 233154
Islanders 17,758,634$ 65,180,549$ 3,819,451$ 65,180,549$ 233760
Jets 22,709,823$ 67,298,938$ 1,701,062$ 67,298,938$ 213152
Kings 39,155,913$ 62,960,446$ 6,039,554$ 62,960,446$ 212950
Lightning 10,607,779$ 67,460,422$ 1,539,578$ 67,460,422$ 212849
Maple Leafs 13,434,786$ 67,895,684$ 1,104,316$ 67,895,684$ 213051
Oilers 14,223,043$ 68,104,373$ 895,627$ 68,104,373$ 223052
Panthers 25,684,824$ 63,784,546$ 5,215,454$ 63,784,546$ 232750
Penguins 40,664,657$ 51,279,551$ 17,720,449$ 51,279,551$ 203353
Predators 16,191,166$ 68,027,093$ 972,907$ 68,027,093$ 233154
Rangers 32,061,144$ 66,540,327$ 2,459,673$ 66,540,327$ 212748
Red Wings 24,000,288$ 63,384,596$ 5,615,404$ 63,384,596$ 223355
Sabres 36,827,050$ 67,102,566$ 1,897,434$ 67,102,566$ 213657
Senators 41,031,575$ 48,446,722$ 20,553,278$ 48,446,722$ 232750
Sharks 25,941,836$ 53,395,499$ 15,604,501$ 53,395,499$ 223153
Stars 22,975,344$ 67,861,897$ 1,138,103$ 67,861,897$ 233053
Wild 34,120,846$ 66,467,955$ 2,532,045$ 66,467,955$ 212748