Team Finance for Ligue d'Hockey Simulé

Update - 5 juin 2020 at 00:29

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - 85$ - 5,053 - 72%
Level 2: 4000 - 55$ - 2,764 - 69%
Level 3: 4000 - 45$ - 2,241 - 56%
Level 4: 2000 - 25$ - 1,195 - 60%
Luxury : 1000 - 135$ - 962 - 96%
Total Capacity :18000
Team Popularity : 93%

Income

Home Games Left0
Average Attendance - %12,216 - 68%
Average Income per Game1,254,890$
Year to Date Revenue51,450,489$

Expense

Pro Players Total Salaries66,280,833$
Farm Players Total Salaries1,757,500$
Coaches Total Salaries2,350,000$
Luxury Taxe Total0$
Pro Year To Date Expenses67,571,214$
Farm Year To Date Expenses2,824,002$
Pro Salary Cap To Date66,085,122$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days627,600$
Pro Estimated Expenses627,600$
Farm Remaining Season Days0
Farm Expenses Per Days25,564$
Farm Estimated Expenses0$
Estimated Season Expenses627,600$
Estimated Season Salary Cap66,698,833$
Estimate Under Maximum Salary Cap of 70,200,000$3,501,167$
Estimate Over Minimum Salary Cap of 0$ 66,698,833$
Current Bank Account-7,661,253$
Projected Bank Account-8,288,853$

Pro Players Salaries

Thomas Vanek 6,640,000$ (5)
-Salary Remaining : 61,481$
Brad Boyes 6,000,000$ (6)
-Salary Remaining : 55,556$
Martin Havlat 5,025,000$ (6)
-Salary Remaining : 46,528$
Mark Giordano 4,765,000$ (4)
-Salary Remaining : 44,120$
Dion Phaneuf 4,760,000$ (1)
-Salary Remaining : 44,074$
Corey Perry 4,640,000$ (1)
-Salary Remaining : 42,963$
Robyn Regehr (Out of Payroll) 4,000,000$ (4)
-Salary Remaining : 37,037$
Stephen Weiss 3,845,000$ (1)
-Salary Remaining : 35,602$
Blake Wheeler 3,735,000$ (3)
-Salary Remaining : 34,583$
Tom Poti 3,425,000$ (1)
-Salary Remaining : 31,713$
Jason Garrison 3,180,000$ (4)
-Salary Remaining : 29,444$
Brian Elliott 3,150,000$ (3)
-Salary Remaining : 29,167$
Teddy Purcell 2,440,000$ (1)
-Salary Remaining : 22,593$
T.J. Galiardi 2,380,000$ (1)
-Salary Remaining : 22,037$
Mike Weaver 2,000,000$ (3)
-Salary Remaining : 18,519$
Erik Christensen 1,500,000$ (3)
-Salary Remaining : 13,889$
Jean-Sebastien Giguere 1,500,000$ (1)
-Salary Remaining : 13,889$
Adam Burish 1,450,000$ (2)
-Salary Remaining : 13,426$
Nate Thompson 1,385,000$ (1)
-Salary Remaining : 12,824$
Nicklas Grossman (Out of Payroll) 1,300,000$ (1)
-Salary Remaining : 12,037$
Mark Letestu 1,065,000$ (1)
-Salary Remaining : 9,861$
Greg Nemisz 1,045,833$ (2)
-Salary Remaining : 9,684$
Patrick Holland 900,000$ (3)
-Salary Remaining : 8,333$
Ty Wishart 750,000$ (1)
-Salary Remaining : 6,944$
Mike Santorelli 700,000$ (2)
-Salary Remaining : 6,481$
Total Pro Players25
Salary Commitment
Year 11 : 71,580,833$
Year 12 : 44,090,833$
Year 13 : 40,895,000$
Year 14 : 29,610,000$
Salary Average Commitment
Year 11 : 16,475,000$
Year 12 : 16,475,000$
Year 13 : 15,025,000$
Year 14 : 15,025,000$
Salary Cap with 1 Way Contract
Year 11 : 71,580,833$
Year 12 : 44,090,833$
Year 13 : 40,895,000$
Year 14 : 29,610,000$

Farm Players Salaries

Cal O'Reilly 113,000$ (1)
Salary Remaining : 0$
Brandon Yip 102,500$ (1)
Salary Remaining : 0$
Ryan Hamilton 100,000$ (2)
Salary Remaining : 0$
Steve Quailer 87,500$ (3)
Salary Remaining : 0$
Akim Aliu 85,000$ (3)
Salary Remaining : 0$
Mike Carman 80,000$ (2)
Salary Remaining : 0$
Warren Peters 80,000$ (3)
Salary Remaining : 0$
Kyle Cumiskey 77,500$ (1)
Salary Remaining : 0$
Aaron Volpatti 75,000$ (2)
Salary Remaining : 0$
Ryan Hollweg 70,000$ (3)
Salary Remaining : 0$
T.J. Hensick 70,000$ (2)
Salary Remaining : 0$
David Leggio 65,000$ (1)
Salary Remaining : 0$
Brett Festerling 64,500$ (1)
Salary Remaining : 0$
Anton Klementyev 62,500$ (2)
Salary Remaining : 0$
David Marshall 60,000$ (3)
Salary Remaining : 0$
Drew Schiestel 60,000$ (3)
Salary Remaining : 0$
Patrice Cormier 55,000$ (2)
Salary Remaining : 0$
Eric Boulton 50,000$ (1)
Salary Remaining : 0$
Kent Patterson 50,000$ (2)
Salary Remaining : 0$
Ben Wilson 50,000$ (1)
Salary Remaining : 0$
Brendan Connolly 50,000$ (1)
Salary Remaining : 0$
Andrej Nestrasil 50,000$ (3)
Salary Remaining : 0$
Brett Gallant 50,000$ (1)
Salary Remaining : 0$
Hubert Labrie 50,000$ (3)
Salary Remaining : 0$
Ethan Moreau 50,000$ (2)
Salary Remaining : 0$
Nick Petrecki 50,000$ (1)
Salary Remaining : 0$
Total Farm Players26
Salary Commitment
Year 11 : 1,757,500$
Year 12 : 1,085,000$
Year 13 : 542,500$
Year 14 : 0$
Salary Average Commitment
Year 11 : 987,500$
Year 12 : 710,000$
Year 13 : 455,000$
Year 14 : 0$

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - 65$ - 6,985 - 100%
Level 2: 4000 - 42$ - 3,990 - 100%
Level 3: 4000 - 21$ - 3,995 - 100%
Level 4: 2000 - 11$ - 1,997 - 100%
Luxury : 1000 - 125$ - 1,000 - 100%
Total Capacity :18000
Team Popularity : 105%

Income

Home Games Left0
Average Attendance - %17,966 - 100%
Average Income per Game1,270,118$
Year to Date Revenue52,074,851$

Expense

Pro Players Total Salaries69,205,000$
Farm Players Total Salaries2,023,500$
Coaches Total Salaries1,450,000$
Luxury Taxe Total0$
Pro Year To Date Expenses66,899,209$
Farm Year To Date Expenses2,733,400$
Pro Salary Cap To Date65,958,010$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days649,583$
Pro Estimated Expenses649,583$
Farm Remaining Season Days0
Farm Expenses Per Days24,740$
Farm Estimated Expenses0$
Estimated Season Expenses649,583$
Estimated Season Salary Cap66,598,797$
Estimate Under Maximum Salary Cap of 70,200,000$3,601,203$
Estimate Over Minimum Salary Cap of 0$ 66,598,797$
Current Bank Account2,181,806$
Projected Bank Account1,532,223$

Pro Players Salaries

Ilya Kovalchuk 7,250,000$ (6)
-Salary Remaining : 67,130$
Cam Ward 6,000,000$ (1)
-Salary Remaining : 55,556$
Jonathan Toews 5,800,000$ (2)
-Salary Remaining : 53,704$
Niklas Kronwall 5,385,000$ (3)
-Salary Remaining : 49,861$
Brian Campbell 4,795,000$ (3)
-Salary Remaining : 44,398$
Loui Eriksson 4,725,000$ (1)
-Salary Remaining : 43,750$
Steve Sullivan 4,500,000$ (1)
-Salary Remaining : 41,667$
Shane Doan 4,140,000$ (3)
-Salary Remaining : 38,333$
Brad Marchand 3,900,000$ (2)
-Salary Remaining : 36,111$
John Tavares 3,895,000$ (1)
-Salary Remaining : 36,065$
Jose Theodore 3,500,000$ (2)
-Salary Remaining : 32,407$
Frans Nielsen 3,160,000$ (4)
-Salary Remaining : 29,259$
Nikolai Kulemin 2,325,000$ (2)
-Salary Remaining : 21,528$
Jonathon Blum 2,050,000$ (2)
-Salary Remaining : 18,981$
Ladislav Smid 1,575,000$ (1)
-Salary Remaining : 14,583$
Gabriel Bourque 1,400,000$ (3)
-Salary Remaining : 12,963$
Mikael Backlund 1,170,000$ (1)
-Salary Remaining : 10,833$
Jamie McGinn 1,095,000$ (2)
-Salary Remaining : 10,139$
David Savard 900,000$ (2)
-Salary Remaining : 8,333$
Roman Josi 875,000$ (2)
-Salary Remaining : 8,102$
Trevor Lewis 765,000$ (2)
-Salary Remaining : 7,083$
Total Pro Players21
Salary Commitment
Year 11 : 69,205,000$
Year 12 : 47,340,000$
Year 13 : 26,130,000$
Year 14 : 10,410,000$
Salary Average Commitment
Year 11 : 35,450,000$
Year 12 : 26,225,000$
Year 13 : 8,650,000$
Year 14 : 7,250,000$
Salary Cap with 1 Way Contract
Year 11 : 69,205,000$
Year 12 : 47,340,000$
Year 13 : 26,130,000$
Year 14 : 10,410,000$

Farm Players Salaries

Bryan Bickell 154,000$ (2)
Salary Remaining : 0$
Peter Mannino 150,000$ (1)
Salary Remaining : 0$
Cam Barker 115,000$ (1)
Salary Remaining : 0$
Jake Dowell 100,000$ (1)
Salary Remaining : 0$
Jamal Mayers 100,000$ (2)
Salary Remaining : 0$
Matt Hunwick 98,500$ (1)
Salary Remaining : 0$
Tim Erixon 90,000$ (2)
Salary Remaining : 0$
Michal Repik 90,000$ (1)
Salary Remaining : 0$
Frazer McLaren 90,000$ (1)
Salary Remaining : 0$
Nikita Filatov (Out of Payroll) 90,000$ (1)
Salary Remaining : 0$
Marc-Andre Bourdon 87,500$ (2)
Salary Remaining : 0$
Spencer Machacek 85,000$ (1)
Salary Remaining : 0$
Eric Tangradi 84,500$ (2)
Salary Remaining : 0$
Jordan Hendry (Out of Payroll) 80,000$ (1)
Salary Remaining : 0$
Jacob Josefson 77,500$ (3)
Salary Remaining : 0$
Zac Dalpe 76,500$ (2)
Salary Remaining : 0$
Riley Holzapfel 65,000$ (1)
Salary Remaining : 0$
Brandon Mashinter 60,000$ (1)
Salary Remaining : 0$
Bryan Brutlag 50,000$ (1)
Salary Remaining : 0$
Brian O'Hanley 50,000$ (1)
Salary Remaining : 0$
Brian McGrattan 50,000$ (1)
Salary Remaining : 0$
Jason Missiaen 50,000$ (2)
Salary Remaining : 0$
Justin Johnson 50,000$ (1)
Salary Remaining : 0$
Kael Mouillierat 50,000$ (1)
Salary Remaining : 0$
Duncan Siemens 50,000$ (3)
Salary Remaining : 0$
Joe Charlebois 50,000$ (3)
Salary Remaining : 0$
Judd Blackwater 50,000$ (1)
Salary Remaining : 0$
Joe Lavin 50,000$ (3)
Salary Remaining : 0$
Total Farm Players28
Salary Commitment
Year 11 : 2,193,500$
Year 12 : 870,000$
Year 13 : 227,500$
Year 14 : 0$
Salary Average Commitment
Year 11 : 377,500$
Year 12 : 77,500$
Year 13 : 77,500$
Year 14 : 0$

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - 60$ - 6,538 - 93%
Level 2: 4000 - 30$ - 3,901 - 98%
Level 3: 4000 - 15$ - 3,974 - 99%
Level 4: 2000 - 7$ - 1,980 - 99%
Luxury : 1000 - 115$ - 949 - 95%
Total Capacity :18000
Team Popularity : 87%

Income

Home Games Left0
Average Attendance - %17,342 - 96%
Average Income per Game1,031,773$
Year to Date Revenue42,302,677$

Expense

Pro Players Total Salaries51,586,000$
Farm Players Total Salaries2,032,250$
Coaches Total Salaries2,050,000$
Luxury Taxe Total0$
Pro Year To Date Expenses51,519,142$
Farm Year To Date Expenses2,641,182$
Pro Salary Cap To Date50,132,101$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days490,611$
Pro Estimated Expenses490,611$
Farm Remaining Season Days0
Farm Expenses Per Days26,297$
Farm Estimated Expenses0$
Estimated Season Expenses490,611$
Estimated Season Salary Cap50,609,749$
Estimate Under Maximum Salary Cap of 70,200,000$19,590,251$
Estimate Over Minimum Salary Cap of 0$ 50,609,749$
Current Bank Account2,466,669$
Projected Bank Account1,976,058$

Pro Players Salaries

Jay Bouwmeester 9,500,000$ (1)
-Salary Remaining : 87,963$
Rich Peverley 8,500,000$ (5)
-Salary Remaining : 78,704$
Radek Martinek 3,750,000$ (1)
-Salary Remaining : 34,722$
Jan Hejda 3,250,000$ (3)
-Salary Remaining : 30,093$
Ryan O'Reilly 3,250,000$ (1)
-Salary Remaining : 30,093$
Ron Hainsey 2,600,000$ (2)
-Salary Remaining : 24,074$
Patric Hornqvist 2,600,000$ (2)
-Salary Remaining : 24,074$
Tomas Holmstrom 2,000,000$ (1)
-Salary Remaining : 18,519$
Taylor Hall 1,965,000$ (1)
-Salary Remaining : 18,194$
Jonas Gustavsson 1,500,000$ (2)
-Salary Remaining : 13,889$
Patrick O'Sullivan 1,500,000$ (2)
-Salary Remaining : 13,889$
David Schlemko 1,375,000$ (1)
-Salary Remaining : 12,731$
Justin Braun 1,360,000$ (2)
-Salary Remaining : 12,593$
Jerred Smithson 1,300,000$ (3)
-Salary Remaining : 12,037$
Benoit Pouliot 1,235,000$ (1)
-Salary Remaining : 11,435$
Sergei Bobrovsky 975,000$ (1)
-Salary Remaining : 9,028$
Ryan White 905,000$ (2)
-Salary Remaining : 8,380$
Zack Kassian 900,000$ (1)
-Salary Remaining : 8,333$
Dustin Jeffrey 846,000$ (1)
-Salary Remaining : 7,833$
Niclas Bergfors 825,000$ (1)
-Salary Remaining : 7,639$
Trevor Smith 775,000$ (2)
-Salary Remaining : 7,176$
Mike Rupp 675,000$ (2)
-Salary Remaining : 6,250$
Total Pro Players22
Salary Commitment
Year 11 : 51,586,000$
Year 12 : 24,965,000$
Year 13 : 13,050,000$
Year 14 : 8,500,000$
Salary Average Commitment
Year 11 : 21,450,000$
Year 12 : 6,500,000$
Year 13 : 1,300,000$
Year 14 : 0$
Salary Cap with 1 Way Contract
Year 11 : 51,586,000$
Year 12 : 24,965,000$
Year 13 : 13,050,000$
Year 14 : 8,500,000$

Farm Players Salaries

Keith Aulie 95,000$ (3)
Salary Remaining : 0$
Teemu Hartikainen 92,500$ (1)
Salary Remaining : 0$
Ryan Craig 92,500$ (2)
Salary Remaining : 0$
Allen York 90,000$ (2)
Salary Remaining : 0$
Drayson Bowman 87,500$ (3)
Salary Remaining : 0$
Zach Miskovic 85,000$ (1)
Salary Remaining : 0$
Nicolas Deschamps 84,583$ (2)
Salary Remaining : 0$
Tom Wandell 84,000$ (1)
Salary Remaining : 0$
Matt Beleskey 82,500$ (1)
Salary Remaining : 0$
Eric Gelinas 80,000$ (1)
Salary Remaining : 0$
Jordan Nolan 75,000$ (3)
Salary Remaining : 0$
Kyle Wilson 70,000$ (1)
Salary Remaining : 0$
Jason Akeson 70,000$ (1)
Salary Remaining : 0$
Alexandre R. Picard 70,000$ (2)
Salary Remaining : 0$
Brodie Dupont 65,000$ (2)
Salary Remaining : 0$
Pat Cannone 65,000$ (2)
Salary Remaining : 0$
Brett Ponich 60,000$ (1)
Salary Remaining : 0$
Jesse Blacker 60,000$ (1)
Salary Remaining : 0$
Jake Allen 60,000$ (1)
Salary Remaining : 0$
Marco Scandella 57,000$ (2)
Salary Remaining : 0$
Ondrej Palat 56,667$ (2)
Salary Remaining : 0$
Cam Paddock 50,000$ (1)
Salary Remaining : 0$
Boris Valabik 50,000$ (2)
Salary Remaining : 0$
Brett Hextall 50,000$ (1)
Salary Remaining : 0$
Brad Mills 50,000$ (2)
Salary Remaining : 0$
Jack Downing 50,000$ (3)
Salary Remaining : 0$
Nick Holden 50,000$ (2)
Salary Remaining : 0$
Yann Sauve 50,000$ (1)
Salary Remaining : 0$
Andrei Vasilevski 50,000$ (3)
Salary Remaining : 0$
Matt Fornataro 50,000$ (1)
Salary Remaining : 0$
Total Farm Players30
Salary Commitment
Year 11 : 2,032,250$
Year 12 : 1,088,250$
Year 13 : 357,500$
Year 14 : 0$
Salary Average Commitment
Year 11 : 560,000$
Year 12 : 307,500$
Year 13 : 307,500$
Year 14 : 0$

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7000 - 75$ - 6,794 - 97%
Level 2: 4000 - 45$ - 3,978 - 99%
Level 3: 4000 - 30$ - 3,878 - 97%
Level 4: 2000 - 20$ - 1,780 - 89%
Luxury : 1000 - 170$ - 912 - 91%
Total Capacity :18000
Team Popularity : 109%

Income

Home Games Left0
Average Attendance - %17,342 - 96%
Average Income per Game1,483,392$
Year to Date Revenue60,819,069$

Expense

Pro Players Total Salaries68,930,000$
Farm Players Total Salaries1,940,500$
Coaches Total Salaries2,500,000$
Luxury Taxe Total0$
Pro Year To Date Expenses68,895,479$
Farm Year To Date Expenses2,639,984$
Pro Salary Cap To Date67,161,725$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days654,444$
Pro Estimated Expenses654,444$
Farm Remaining Season Days0
Farm Expenses Per Days26,377$
Farm Estimated Expenses0$
Estimated Season Expenses654,444$
Estimated Season Salary Cap67,799,966$
Estimate Under Maximum Salary Cap of 70,200,000$2,400,034$
Estimate Over Minimum Salary Cap of 0$ 67,799,966$
Current Bank Account12,644,164$
Projected Bank Account11,989,720$

Pro Players Salaries

Pekka Rinne 7,425,000$ (6)
-Salary Remaining : 68,750$
Andy McDonald 7,150,000$ (4)
-Salary Remaining : 66,204$
David Backes 4,700,000$ (4)
-Salary Remaining : 43,519$
Simon Gagne 4,550,000$ (5)
-Salary Remaining : 42,130$
T.J. Oshie 4,410,000$ (3)
-Salary Remaining : 40,833$
Daniel Cleary 4,000,000$ (2)
-Salary Remaining : 37,037$
Kevin Bieksa 4,000,000$ (2)
-Salary Remaining : 37,037$
Nicklas Lidstrom 3,625,000$ (1)
-Salary Remaining : 33,565$
Dominic Moore 3,500,000$ (2)
-Salary Remaining : 32,407$
Jussi Jokinen 3,285,000$ (1)
-Salary Remaining : 30,417$
Kyle Quincey 3,205,000$ (1)
-Salary Remaining : 29,676$
Michal Handzus 2,870,000$ (5)
-Salary Remaining : 26,574$
Erik Johnson 2,775,000$ (4)
-Salary Remaining : 25,694$
Nikita Nikitin 2,725,000$ (3)
-Salary Remaining : 25,231$
Brett Clark 2,505,000$ (1)
-Salary Remaining : 23,194$
Lee Stempniak 2,465,000$ (1)
-Salary Remaining : 22,824$
Carlo Colaiacovo 1,860,000$ (1)
-Salary Remaining : 17,222$
Radek Dvorak 1,700,000$ (1)
-Salary Remaining : 15,741$
Johan Hedberg 1,300,000$ (2)
-Salary Remaining : 12,037$
Andrei Loktionov 880,000$ (1)
-Salary Remaining : 8,148$
Total Pro Players20
Salary Commitment
Year 11 : 68,930,000$
Year 12 : 49,405,000$
Year 13 : 36,605,000$
Year 14 : 29,470,000$
Salary Average Commitment
Year 11 : 22,720,000$
Year 12 : 22,720,000$
Year 13 : 22,720,000$
Year 14 : 22,720,000$
Salary Cap with 1 Way Contract
Year 11 : 68,930,000$
Year 12 : 49,405,000$
Year 13 : 36,605,000$
Year 14 : 29,470,000$

Farm Players Salaries

Jakub Kindl 100,000$ (2)
Salary Remaining : 0$
Ben Bishop 92,500$ (2)
Salary Remaining : 0$
Geoff Walker 90,000$ (2)
Salary Remaining : 0$
Cade Fairchild 87,500$ (2)
Salary Remaining : 0$
Marco Cousineau 85,000$ (2)
Salary Remaining : 0$
Kevin Clark 85,000$ (2)
Salary Remaining : 0$
Kyle Chipchura 70,000$ (1)
Salary Remaining : 0$
Chris Porter 70,000$ (2)
Salary Remaining : 0$
Steven Delisle 70,000$ (2)
Salary Remaining : 0$
Cory Emmerton 68,500$ (1)
Salary Remaining : 0$
Trent Whitfield 67,500$ (2)
Salary Remaining : 0$
Tyson Strachan 65,000$ (3)
Salary Remaining : 0$
David Kolomatis 65,000$ (3)
Salary Remaining : 0$
Jay Leach 62,500$ (1)
Salary Remaining : 0$
Dylan King 60,000$ (2)
Salary Remaining : 0$
James Livingston 60,000$ (2)
Salary Remaining : 0$
Ryan Reaves 60,000$ (1)
Salary Remaining : 0$
Jace Coyle 60,000$ (2)
Salary Remaining : 0$
Nicholas Drazenovic 57,000$ (1)
Salary Remaining : 0$
Joey Haddad 55,000$ (1)
Salary Remaining : 0$
Matthew Pistilli 55,000$ (1)
Salary Remaining : 0$
Patrick Bordeleau 55,000$ (1)
Salary Remaining : 0$
Anthony Peluso 50,000$ (2)
Salary Remaining : 0$
Marek Schwarz 50,000$ (3)
Salary Remaining : 0$
Brett Sonne 50,000$ (3)
Salary Remaining : 0$
Jay Barriball 50,000$ (3)
Salary Remaining : 0$
Nathan Moon 50,000$ (2)
Salary Remaining : 0$
Joel Broda 50,000$ (3)
Salary Remaining : 0$
Antoine Roussel 50,000$ (3)
Salary Remaining : 0$
Chad Costello 50,000$ (1)
Salary Remaining : 0$
Total Farm Players30
Salary Commitment
Year 11 : 1,940,500$
Year 12 : 1,407,500$
Year 13 : 380,000$
Year 14 : 0$
Salary Average Commitment
Year 11 : 497,500$
Year 12 : 447,500$
Year 13 : 380,000$
Year 14 : 0$

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - 85$ - 5,971 - 85%
Level 2: 4000 - 48$ - 3,765 - 94%
Level 3: 4000 - 30$ - 3,850 - 96%
Level 4: 2000 - 17$ - 1,991 - 100%
Luxury : 1000 - 160$ - 875 - 87%
Total Capacity :18000
Team Popularity : 110%

Income

Home Games Left0
Average Attendance - %16,452 - 91%
Average Income per Game1,478,514$
Year to Date Revenue60,619,064$

Expense

Pro Players Total Salaries76,760,000$
Farm Players Total Salaries1,933,000$
Coaches Total Salaries1,750,000$
Luxury Taxe Total0$
Pro Year To Date Expenses70,510,524$
Farm Year To Date Expenses2,494,675$
Pro Salary Cap To Date69,272,102$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days722,315$
Pro Estimated Expenses722,315$
Farm Remaining Season Days0
Farm Expenses Per Days23,853$
Farm Estimated Expenses0$
Estimated Season Expenses722,315$
Estimated Season Salary Cap69,982,843$
Estimate Under Maximum Salary Cap of 70,200,000$217,157$
Estimate Over Minimum Salary Cap of 0$ 69,982,843$
Current Bank Account14,356,308$
Projected Bank Account13,633,993$

Pro Players Salaries

Patrick Marleau 6,795,000$ (3)
-Salary Remaining : 62,917$
Martin St-Louis 6,260,000$ (3)
-Salary Remaining : 57,963$
Phil Kessel 6,000,000$ (2)
-Salary Remaining : 55,556$
Niklas Backstrom 5,900,000$ (6)
-Salary Remaining : 54,630$
David Krejci 4,910,000$ (4)
-Salary Remaining : 45,463$
Lubomir Visnovsky 4,710,000$ (3)
-Salary Remaining : 43,611$
Michael Cammalleri 4,580,000$ (2)
-Salary Remaining : 42,407$
Tomas Kaberle 4,260,000$ (1)
-Salary Remaining : 39,444$
Andrew Ladd 3,855,000$ (2)
-Salary Remaining : 35,694$
Matt Carle 3,630,000$ (3)
-Salary Remaining : 33,611$
Zbynek Michalek 3,620,000$ (1)
-Salary Remaining : 33,519$
Mikael Samuelsson 3,550,000$ (4)
-Salary Remaining : 32,870$
Luke Schenn 3,370,000$ (2)
-Salary Remaining : 31,204$
Todd Bertuzzi 3,330,000$ (1)
-Salary Remaining : 30,833$
Matt Greene 3,050,000$ (4)
-Salary Remaining : 28,241$
Manny Malhotra 2,370,000$ (1)
-Salary Remaining : 21,944$
Carl Gunnarsson 1,600,000$ (1)
-Salary Remaining : 14,815$
James Reimer 1,400,000$ (3)
-Salary Remaining : 12,963$
Tom Kostopoulos 1,200,000$ (1)
-Salary Remaining : 11,111$
Jiri Tlusty 920,000$ (1)
-Salary Remaining : 8,519$
David Van der Gulik 800,000$ (2)
-Salary Remaining : 7,407$
John Mitchell 650,000$ (2)
-Salary Remaining : 6,019$
Total Pro Players22
Salary Commitment
Year 11 : 76,760,000$
Year 12 : 59,460,000$
Year 13 : 40,205,000$
Year 14 : 17,410,000$
Salary Average Commitment
Year 11 : 18,050,000$
Year 12 : 16,850,000$
Year 13 : 10,850,000$
Year 14 : 9,450,000$
Salary Cap with 1 Way Contract
Year 11 : 76,760,000$
Year 12 : 59,460,000$
Year 13 : 40,205,000$
Year 14 : 17,410,000$

Farm Players Salaries

Steve Eminger 170,000$ (1)
Salary Remaining : 0$
Antero Niittymaki 100,000$ (3)
Salary Remaining : 0$
Sami Vatanen 90,000$ (3)
Salary Remaining : 0$
Matt Ellis 89,700$ (2)
Salary Remaining : 0$
Dylan Reese 80,000$ (3)
Salary Remaining : 0$
Dustin Tokarski 70,000$ (2)
Salary Remaining : 0$
Garrett Stafford 63,000$ (2)
Salary Remaining : 0$
Maksim Mayorov 62,500$ (1)
Salary Remaining : 0$
Chris Bourque 55,000$ (2)
Salary Remaining : 0$
Brett McLean 52,500$ (2)
Salary Remaining : 0$
Francis Lessard 50,100$ (1)
Salary Remaining : 0$
Justin Soryal 50,100$ (1)
Salary Remaining : 0$
Jimmy Bonneau 50,100$ (1)
Salary Remaining : 0$
Nicolas Blanchard 50,000$ (2)
Salary Remaining : 0$
Rob Mignardi 50,000$ (2)
Salary Remaining : 0$
Mark Parrish 50,000$ (2)
Salary Remaining : 0$
Ben Youds 50,000$ (2)
Salary Remaining : 0$
Nathan McIver 50,000$ (1)
Salary Remaining : 0$
Brett Motherwell 50,000$ (2)
Salary Remaining : 0$
Josh Green 50,000$ (2)
Salary Remaining : 0$
Mike Hedden 50,000$ (2)
Salary Remaining : 0$
Kenndal McArdle 50,000$ (2)
Salary Remaining : 0$
Brian Fahey 50,000$ (2)
Salary Remaining : 0$
Francis Pare 50,000$ (2)
Salary Remaining : 0$
Marco Rosa 50,000$ (2)
Salary Remaining : 0$
Brandon Segal 50,000$ (2)
Salary Remaining : 0$
Michael Vernace 50,000$ (2)
Salary Remaining : 0$
Jon Landry 50,000$ (2)
Salary Remaining : 0$
Taylor Vause 50,000$ (2)
Salary Remaining : 0$
Joey Mormina 50,000$ (2)
Salary Remaining : 0$
Kevan Miller 50,000$ (2)
Salary Remaining : 0$
Daren Machesney 50,000$ (2)
Salary Remaining : 0$
Total Farm Players32
Salary Commitment
Year 11 : 1,933,000$
Year 12 : 1,500,200$
Year 13 : 270,000$
Year 14 : 0$
Salary Average Commitment
Year 11 : 632,800$
Year 12 : 250,000$
Year 13 : 180,000$
Year 14 : 0$

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7000 - 85$ - 6,319 - 90%
Level 2: 4000 - 55$ - 3,562 - 89%
Level 3: 4000 - 35$ - 3,467 - 87%
Level 4: 2000 - 23$ - 1,541 - 77%
Luxury : 1000 - 185$ - 858 - 86%
Total Capacity :18000
Team Popularity : 112%

Income

Home Games Left0
Average Attendance - %15,747 - 87%
Average Income per Game1,513,942$
Year to Date Revenue62,071,612$

Expense

Pro Players Total Salaries69,885,000$
Farm Players Total Salaries2,226,500$
Coaches Total Salaries2,200,000$
Luxury Taxe Total0$
Pro Year To Date Expenses69,855,589$
Farm Year To Date Expenses3,244,523$
Pro Salary Cap To Date68,567,629$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days659,120$
Pro Estimated Expenses659,120$
Farm Remaining Season Days0
Farm Expenses Per Days30,652$
Farm Estimated Expenses0$
Estimated Season Expenses659,120$
Estimated Season Salary Cap69,214,712$
Estimate Under Maximum Salary Cap of 70,200,000$985,288$
Estimate Over Minimum Salary Cap of 0$ 69,214,712$
Current Bank Account4,138,740$
Projected Bank Account3,479,620$

Pro Players Salaries

Brad Richards 8,100,000$ (2)
-Salary Remaining : 75,000$
Dan Boyle 6,600,000$ (1)
-Salary Remaining : 61,111$
Patrick Sharp 6,600,000$ (4)
-Salary Remaining : 61,111$
Shea Weber 6,550,000$ (1)
-Salary Remaining : 60,648$
Bobby Ryan 5,960,000$ (3)
-Salary Remaining : 55,185$
Rick Nash 5,115,000$ (1)
-Salary Remaining : 47,361$
Brent Burns 4,810,000$ (1)
-Salary Remaining : 44,537$
Tomas Plekanec 4,670,000$ (3)
-Salary Remaining : 43,241$
Miikka Kiprusoff 4,500,000$ (3)
-Salary Remaining : 41,667$
Derick Brassard 2,225,000$ (4)
-Salary Remaining : 20,602$
Andrew MacDonald 1,975,000$ (3)
-Salary Remaining : 18,287$
Dustin Penner 1,810,000$ (2)
-Salary Remaining : 16,759$
Kyle Brodziak 1,680,000$ (1)
-Salary Remaining : 15,556$
Marc Methot 1,575,000$ (1)
-Salary Remaining : 14,583$
Victor Hedman 1,540,000$ (1)
-Salary Remaining : 14,259$
Paul Gaustad 1,500,000$ (1)
-Salary Remaining : 13,889$
Maxime Talbot 1,495,000$ (1)
-Salary Remaining : 13,843$
Mikkel Boedker 1,335,000$ (1)
-Salary Remaining : 12,361$
Scott Clemmensen 1,000,000$ (3)
-Salary Remaining : 9,259$
Marcus Johansson 845,000$ (1)
-Salary Remaining : 7,824$
Total Pro Players20
Salary Commitment
Year 11 : 69,885,000$
Year 12 : 36,840,000$
Year 13 : 26,930,000$
Year 14 : 8,825,000$
Salary Average Commitment
Year 11 : 13,325,000$
Year 12 : 5,200,000$
Year 13 : 5,200,000$
Year 14 : 2,225,000$
Salary Cap with 1 Way Contract
Year 11 : 69,885,000$
Year 12 : 36,840,000$
Year 13 : 26,930,000$
Year 14 : 8,825,000$

Farm Players Salaries

Mark Mancari 92,500$ (1)
Salary Remaining : 0$
Colin McDonald 91,500$ (3)
Salary Remaining : 0$
Jay Pandolfo 91,500$ (3)
Salary Remaining : 0$
Jon Disalvatore 91,500$ (3)
Salary Remaining : 0$
Kevin Connauton 90,000$ (2)
Salary Remaining : 0$
Nathan Oystrick 85,000$ (1)
Salary Remaining : 0$
Chris Thorburn 85,000$ (3)
Salary Remaining : 0$
Stephane Da Costa 80,000$ (2)
Salary Remaining : 0$
Bill Thomas 80,000$ (3)
Salary Remaining : 0$
Chris Vande Velde 80,000$ (3)
Salary Remaining : 0$
Cedrick Desjardins 80,000$ (1)
Salary Remaining : 0$
Corey Locke 75,000$ (1)
Salary Remaining : 0$
Shawn Thornton 75,000$ (3)
Salary Remaining : 0$
Bryan Rodney 70,000$ (3)
Salary Remaining : 0$
Ben Maxwell 70,000$ (1)
Salary Remaining : 0$
Brian Lee 65,000$ (1)
Salary Remaining : 0$
Christian Hanson 65,000$ (3)
Salary Remaining : 0$
Brian Connelly 65,000$ (1)
Salary Remaining : 0$
Andre Benoit 65,000$ (3)
Salary Remaining : 0$
Mark Barberio 62,000$ (2)
Salary Remaining : 0$
Ben Scrivens 60,000$ (2)
Salary Remaining : 0$
Chay Genoway 57,500$ (2)
Salary Remaining : 0$
Brad Staubitz 50,000$ (2)
Salary Remaining : 0$
Calle Ridderwall 50,000$ (2)
Salary Remaining : 0$
Jeff Penner 50,000$ (3)
Salary Remaining : 0$
Joe Whitney 50,000$ (2)
Salary Remaining : 0$
Hunter Tremblay 50,000$ (2)
Salary Remaining : 0$
Ryan Duncan 50,000$ (2)
Salary Remaining : 0$
Mike Sislo 50,000$ (2)
Salary Remaining : 0$
Scott Howes 50,000$ (2)
Salary Remaining : 0$
Evan Oberg 50,000$ (3)
Salary Remaining : 0$
Mark Matheson 50,000$ (3)
Salary Remaining : 0$
Dustin Sylvester 50,000$ (2)
Salary Remaining : 0$
Total Farm Players33
Salary Commitment
Year 11 : 2,226,500$
Year 12 : 1,694,000$
Year 13 : 944,500$
Year 14 : 0$
Salary Average Commitment
Year 11 : 972,000$
Year 12 : 879,500$
Year 13 : 879,500$
Year 14 : 0$

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - 73$ - 6,898 - 99%
Level 2: 4000 - 43$ - 3,998 - 100%
Level 3: 4000 - 28$ - 3,962 - 99%
Level 4: 2000 - 14$ - 2,000 - 100%
Luxury : 1000 - 165$ - 881 - 88%
Total Capacity :18000
Team Popularity : 106%

Income

Home Games Left0
Average Attendance - %17,740 - 99%
Average Income per Game1,430,166$
Year to Date Revenue58,636,812$

Expense

Pro Players Total Salaries59,535,000$
Farm Players Total Salaries2,866,833$
Coaches Total Salaries2,375,000$
Luxury Taxe Total0$
Pro Year To Date Expenses58,569,604$
Farm Year To Date Expenses3,510,326$
Pro Salary Cap To Date56,934,867$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days566,528$
Pro Estimated Expenses566,528$
Farm Remaining Season Days0
Farm Expenses Per Days35,214$
Farm Estimated Expenses0$
Estimated Season Expenses566,528$
Estimated Season Salary Cap57,486,117$
Estimate Under Maximum Salary Cap of 70,200,000$12,713,883$
Estimate Over Minimum Salary Cap of 0$ 57,486,117$
Current Bank Account9,305,507$
Projected Bank Account8,738,979$

Pro Players Salaries

Francois Beauchemin 6,500,000$ (4)
-Salary Remaining : 60,185$
Steve Ott 5,000,000$ (5)
-Salary Remaining : 46,296$
Mikhail Grabovski 4,235,000$ (2)
-Salary Remaining : 39,213$
Mike Green 4,050,000$ (1)
-Salary Remaining : 37,500$
Milan Michalek 4,025,000$ (6)
-Salary Remaining : 37,269$
Johan Franzen 3,955,000$ (4)
-Salary Remaining : 36,620$
Mike Smith 3,900,000$ (3)
-Salary Remaining : 36,111$
Joffrey Lupul 3,450,000$ (1)
-Salary Remaining : 31,944$
Joe Corvo 3,445,000$ (1)
-Salary Remaining : 31,898$
Zach Bogosian 2,700,000$ (1)
-Salary Remaining : 25,000$
Mathieu Garon 2,700,000$ (4)
-Salary Remaining : 25,000$
James van Riemsdyk 2,525,000$ (3)
-Salary Remaining : 23,380$
Cal Clutterbuck 2,150,000$ (4)
-Salary Remaining : 19,907$
Kyle Turris 2,075,000$ (4)
-Salary Remaining : 19,213$
Jay McClement 2,000,000$ (4)
-Salary Remaining : 18,519$
Grant Clitsome 1,650,000$ (1)
-Salary Remaining : 15,278$
Marc Savard 1,250,000$ (2)
-Salary Remaining : 11,574$
Cody Franson 1,100,000$ (2)
-Salary Remaining : 10,185$
Matt Calvert 1,100,000$ (1)
-Salary Remaining : 10,185$
Jeff Halpern 1,000,000$ (2)
-Salary Remaining : 9,259$
Ben Eager 725,000$ (2)
-Salary Remaining : 6,713$
Total Pro Players21
Salary Commitment
Year 11 : 59,535,000$
Year 12 : 43,140,000$
Year 13 : 34,830,000$
Year 14 : 28,405,000$
Salary Average Commitment
Year 11 : 24,250,000$
Year 12 : 17,500,000$
Year 13 : 15,250,000$
Year 14 : 15,250,000$
Salary Cap with 1 Way Contract
Year 11 : 59,535,000$
Year 12 : 43,140,000$
Year 13 : 34,830,000$
Year 14 : 28,405,000$

Farm Players Salaries

Anders Lindback 210,000$ (3)
Salary Remaining : 0$
John Erskine 200,000$ (2)
Salary Remaining : 0$
Andreas Engqvist 200,000$ (1)
Salary Remaining : 0$
Paul Ranger 190,000$ (1)
Salary Remaining : 0$
Alexandre Bolduc 175,000$ (2)
Salary Remaining : 0$
Nolan Baumgartner 156,000$ (2)
Salary Remaining : 0$
Philip Larsen 135,000$ (2)
Salary Remaining : 0$
Jason Williams 125,000$ (3)
Salary Remaining : 0$
Boyd Kane 100,000$ (2)
Salary Remaining : 0$
Ryan Garbutt 95,000$ (3)
Salary Remaining : 0$
Jason Jaffray 92,500$ (3)
Salary Remaining : 0$
Dmitry Orlov 90,000$ (2)
Salary Remaining : 0$
Braden Holtby 85,000$ (1)
Salary Remaining : 0$
Mike Mottau 85,000$ (2)
Salary Remaining : 0$
Cody Eakin 80,000$ (1)
Salary Remaining : 0$
Tomas Vincour 80,000$ (2)
Salary Remaining : 0$
Mark Flood 72,500$ (2)
Salary Remaining : 0$
Steve Reinprecht 70,000$ (3)
Salary Remaining : 0$
Jamie Arniel 62,500$ (1)
Salary Remaining : 0$
Mark Bell 57,500$ (2)
Salary Remaining : 0$
Jacob Lagace 55,833$ (2)
Salary Remaining : 0$
Mike Clemente 50,000$ (2)
Salary Remaining : 0$
Adam Mair 50,000$ (3)
Salary Remaining : 0$
Dylan Yeo 50,000$ (2)
Salary Remaining : 0$
Anton Rodin 50,000$ (3)
Salary Remaining : 0$
Trevor Gillies 50,000$ (2)
Salary Remaining : 0$
Carter Ashton 50,000$ (3)
Salary Remaining : 0$
Brent Regner 50,000$ (3)
Salary Remaining : 0$
Robert Czarnik 50,000$ (1)
Salary Remaining : 0$
Sean Lorenz 50,000$ (1)
Salary Remaining : 0$
Total Farm Players30
Salary Commitment
Year 11 : 2,866,833$
Year 12 : 2,149,333$
Year 13 : 792,500$
Year 14 : 0$
Salary Average Commitment
Year 11 : 582,500$
Year 12 : 582,500$
Year 13 : 582,500$
Year 14 : 0$

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 7000 - 98$ - 5,226 - 75%
Level 2: 4000 - 64$ - 2,873 - 72%
Level 3: 4000 - 46$ - 2,611 - 65%
Level 4: 2000 - 32$ - 1,154 - 58%
Luxury : 1000 - 210$ - 745 - 75%
Total Capacity :18000
Team Popularity : 110%

Income

Home Games Left0
Average Attendance - %12,609 - 70%
Average Income per Game1,504,237$
Year to Date Revenue61,673,705$

Expense

Pro Players Total Salaries56,378,333$
Farm Players Total Salaries1,358,056$
Coaches Total Salaries1,875,000$
Luxury Taxe Total0$
Pro Year To Date Expenses61,286,595$
Farm Year To Date Expenses2,388,193$
Pro Salary Cap To Date60,295,849$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days531,281$
Pro Estimated Expenses531,281$
Farm Remaining Season Days0
Farm Expenses Per Days21,893$
Farm Estimated Expenses0$
Estimated Season Expenses531,281$
Estimated Season Salary Cap60,817,871$
Estimate Under Maximum Salary Cap of 70,200,000$9,382,129$
Estimate Over Minimum Salary Cap of 0$ 60,817,871$
Current Bank Account16,414,194$
Projected Bank Account15,882,913$

Pro Players Salaries

Kris Versteeg 5,075,000$ (6)
-Salary Remaining : 46,991$
Paul Stastny 4,890,000$ (1)
-Salary Remaining : 45,278$
Joni Pitkanen (Out of Payroll) 4,845,000$ (1)
-Salary Remaining : 44,861$
James Wisniewski 4,420,000$ (4)
-Salary Remaining : 40,926$
Antti Niemi 4,350,000$ (3)
-Salary Remaining : 40,278$
Alex Tanguay 3,810,000$ (4)
-Salary Remaining : 35,278$
Willie Mitchell 3,750,000$ (4)
-Salary Remaining : 34,722$
Valtteri Filppula 3,700,000$ (5)
-Salary Remaining : 34,259$
Andrej Meszaros 3,585,000$ (1)
-Salary Remaining : 33,194$
Tim Connolly 3,200,000$ (4)
-Salary Remaining : 29,630$
Chris Stewart 2,375,000$ (3)
-Salary Remaining : 21,991$
Nick Foligno 2,325,000$ (4)
-Salary Remaining : 21,528$
Johnny Boychuk 2,090,000$ (2)
-Salary Remaining : 19,352$
Jamie McBain 2,075,000$ (3)
-Salary Remaining : 19,213$
Wojtek Wolski 2,000,000$ (1)
-Salary Remaining : 18,519$
Anton Stralman 1,575,000$ (1)
-Salary Remaining : 14,583$
Curtis McElhinney 1,533,333$ (4)
-Salary Remaining : 14,198$
Michal Neuvirth 1,300,000$ (2)
-Salary Remaining : 12,037$
Jimmy Hayes 875,000$ (2)
-Salary Remaining : 8,102$
Tim Brent 800,000$ (2)
-Salary Remaining : 7,407$
Dan Sexton 650,000$ (1)
-Salary Remaining : 6,019$
Jacob Micflikier 500,000$ (1)
-Salary Remaining : 4,630$
Cole Schneider 500,000$ (3)
-Salary Remaining : 4,630$
Travis Ramsey 500,000$ (2)
-Salary Remaining : 4,630$
Derek Nesbitt 500,000$ (1)
-Salary Remaining : 4,630$
Total Pro Players25
Salary Commitment
Year 11 : 61,223,333$
Year 12 : 42,678,333$
Year 13 : 37,113,333$
Year 14 : 27,813,333$
Salary Average Commitment
Year 11 : 18,958,333$
Year 12 : 17,383,333$
Year 13 : 16,883,333$
Year 14 : 16,383,333$
Salary Cap with 1 Way Contract
Year 11 : 61,223,333$
Year 12 : 42,678,333$
Year 13 : 37,113,333$
Year 14 : 27,813,333$

Farm Players Salaries

Dallas Jackson 65,000$ (2)
Salary Remaining : 0$
Nick Crawford 65,000$ (2)
Salary Remaining : 0$
Garth Murray 62,500$ (2)
Salary Remaining : 0$
Chad Wiseman 60,000$ (1)
Salary Remaining : 0$
Darcy Hordichuk 55,556$ (2)
Salary Remaining : 0$
Ian Lowe 50,000$ (1)
Salary Remaining : 0$
Mike Berube 50,000$ (1)
Salary Remaining : 0$
Joakim Lindstrom 50,000$ (3)
Salary Remaining : 0$
David Civitarese 50,000$ (3)
Salary Remaining : 0$
Barry Goers 50,000$ (3)
Salary Remaining : 0$
Chris Clackson 50,000$ (1)
Salary Remaining : 0$
Blair Riley 50,000$ (3)
Salary Remaining : 0$
Danny Dries 50,000$ (3)
Salary Remaining : 0$
Brian O'Neill 50,000$ (2)
Salary Remaining : 0$
Mike Thomas 50,000$ (1)
Salary Remaining : 0$
Cody Wild 50,000$ (1)
Salary Remaining : 0$
Andrew Thomas 50,000$ (3)
Salary Remaining : 0$
Kevin Westgarth 50,000$ (3)
Salary Remaining : 0$
Joacim Eriksson 50,000$ (2)
Salary Remaining : 0$
Brandon Svendsen 50,000$ (2)
Salary Remaining : 0$
Alex Theriau 50,000$ (3)
Salary Remaining : 0$
Joel Rechlicz 50,000$ (3)
Salary Remaining : 0$
Barry Brust 50,000$ (2)
Salary Remaining : 0$
Kyle Rogers 50,000$ (1)
Salary Remaining : 0$
Aaron Ward 50,000$ (3)
Salary Remaining : 0$
Brandon Kozun 50,000$ (3)
Salary Remaining : 0$
Total Farm Players26
Salary Commitment
Year 11 : 1,358,056$
Year 12 : 998,056$
Year 13 : 550,000$
Year 14 : 0$
Salary Average Commitment
Year 11 : 930,000$
Year 12 : 630,000$
Year 13 : 400,000$
Year 14 : 0$

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 7000 - 70$ - 7,000 - 100%
Level 2: 4000 - 43$ - 3,994 - 100%
Level 3: 4000 - 25$ - 4,000 - 100%
Level 4: 2000 - 15$ - 2,000 - 100%
Luxury : 1000 - 175$ - 857 - 86%
Total Capacity :18000
Team Popularity : 108%

Income

Home Games Left0
Average Attendance - %17,851 - 99%
Average Income per Game1,403,894$
Year to Date Revenue57,559,658$

Expense

Pro Players Total Salaries72,240,000$
Farm Players Total Salaries2,961,000$
Coaches Total Salaries2,050,000$
Luxury Taxe Total0$
Pro Year To Date Expenses62,456,204$
Farm Year To Date Expenses3,778,763$
Pro Salary Cap To Date60,920,555$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days683,241$
Pro Estimated Expenses683,241$
Farm Remaining Season Days0
Farm Expenses Per Days33,931$
Farm Estimated Expenses0$
Estimated Season Expenses683,241$
Estimated Season Salary Cap61,589,444$
Estimate Under Maximum Salary Cap of 70,200,000$8,610,556$
Estimate Over Minimum Salary Cap of 0$ 61,589,444$
Current Bank Account2,955,284$
Projected Bank Account2,272,043$

Pro Players Salaries

Ryan Miller 6,400,000$ (5)
-Salary Remaining : 59,259$
Jarome Iginla 5,875,000$ (5)
-Salary Remaining : 54,398$
James Neal 5,600,000$ (5)
-Salary Remaining : 51,852$
Keith Yandle 5,500,000$ (2)
-Salary Remaining : 50,926$
Mikko Koivu 5,450,000$ (1)
-Salary Remaining : 50,463$
Patrice Bergeron 5,425,000$ (6)
-Salary Remaining : 50,231$
Erik Cole 4,950,000$ (1)
-Salary Remaining : 45,833$
Sergei Gonchar 4,590,000$ (1)
-Salary Remaining : 42,500$
R.J. Umberger 4,000,000$ (4)
-Salary Remaining : 37,037$
Josh Gorges 3,335,000$ (3)
-Salary Remaining : 30,880$
Jaromir Jagr 3,300,000$ (1)
-Salary Remaining : 30,556$
Aaron Johnson 2,500,000$ (3)
-Salary Remaining : 23,148$
Ville Leino 2,300,000$ (5)
-Salary Remaining : 21,296$
Keith Aucoin 2,100,000$ (3)
-Salary Remaining : 19,444$
Chris Kelly 1,975,000$ (1)
-Salary Remaining : 18,287$
Raffi Torres 1,800,000$ (1)
-Salary Remaining : 16,667$
Anton Babchuk 1,790,000$ (2)
-Salary Remaining : 16,574$
Dwayne Roloson 1,000,000$ (1)
-Salary Remaining : 9,259$
Derek Mackenzie 1,000,000$ (3)
-Salary Remaining : 9,259$
Craig Smith 900,000$ (1)
-Salary Remaining : 8,333$
Jared Cowen 900,000$ (1)
-Salary Remaining : 8,333$
Marcus Foligno 900,000$ (2)
-Salary Remaining : 8,333$
Chris Campoli 650,000$ (1)
-Salary Remaining : 6,019$
Total Pro Players23
Salary Commitment
Year 11 : 72,240,000$
Year 12 : 46,725,000$
Year 13 : 38,535,000$
Year 14 : 29,600,000$
Salary Average Commitment
Year 11 : 26,700,000$
Year 12 : 26,700,000$
Year 13 : 26,700,000$
Year 14 : 23,200,000$
Salary Cap with 1 Way Contract
Year 11 : 72,240,000$
Year 12 : 46,725,000$
Year 13 : 38,535,000$
Year 14 : 29,600,000$

Farm Players Salaries

Ryan Potulny 200,000$ (2)
Salary Remaining : 0$
Roman Polak 192,000$ (2)
Salary Remaining : 0$
Julien Brouillette 180,000$ (1)
Salary Remaining : 0$
Byron Bitz 180,000$ (1)
Salary Remaining : 0$
Jonathan Cheechoo 160,000$ (2)
Salary Remaining : 0$
Brad Lukowich 150,000$ (1)
Salary Remaining : 0$
Bruno Gervais 150,000$ (3)
Salary Remaining : 0$
Ben Guite 150,000$ (1)
Salary Remaining : 0$
Marc-Andre Gragnani 120,000$ (2)
Salary Remaining : 0$
Peter Mueller 120,000$ (3)
Salary Remaining : 0$
Ryan Keller 120,000$ (2)
Salary Remaining : 0$
Colby Robak 87,500$ (2)
Salary Remaining : 0$
Cam Atkinson 87,500$ (2)
Salary Remaining : 0$
Luke Adam 84,500$ (1)
Salary Remaining : 0$
Sami Lepisto 84,500$ (1)
Salary Remaining : 0$
Linus Omark 80,000$ (2)
Salary Remaining : 0$
Al Montoya 77,500$ (3)
Salary Remaining : 0$
Kevin Poulin 75,000$ (3)
Salary Remaining : 0$
Philippe Dupuis 70,000$ (1)
Salary Remaining : 0$
Angelo Esposito 65,000$ (3)
Salary Remaining : 0$
Mark Cullen 60,000$ (2)
Salary Remaining : 0$
Frederic St. Denis 57,500$ (2)
Salary Remaining : 0$
Nate Guenin 55,000$ (2)
Salary Remaining : 0$
James Reid 55,000$ (2)
Salary Remaining : 0$
Curt Gogol 50,000$ (2)
Salary Remaining : 0$
Charles Landry 50,000$ (2)
Salary Remaining : 0$
Tim Sestito 50,000$ (2)
Salary Remaining : 0$
Stefan Chaput 50,000$ (2)
Salary Remaining : 0$
Nick Ross 50,000$ (3)
Salary Remaining : 0$
Matt Anderson 50,000$ (2)
Salary Remaining : 0$
Total Farm Players30
Salary Commitment
Year 11 : 2,961,000$
Year 12 : 2,062,000$
Year 13 : 537,500$
Year 14 : 0$
Salary Average Commitment
Year 11 : 537,500$
Year 12 : 537,500$
Year 13 : 537,500$
Year 14 : 0$

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - 80$ - 5,835 - 83%
Level 2: 4000 - 50$ - 3,285 - 82%
Level 3: 4000 - 30$ - 3,626 - 91%
Level 4: 2000 - 15$ - 1,978 - 99%
Luxury : 1000 - 175$ - 811 - 81%
Total Capacity :18000
Team Popularity : 99%

Income

Home Games Left0
Average Attendance - %15,534 - 86%
Average Income per Game1,357,858$
Year to Date Revenue55,672,182$

Expense

Pro Players Total Salaries59,720,000$
Farm Players Total Salaries1,625,000$
Coaches Total Salaries1,700,000$
Luxury Taxe Total0$
Pro Year To Date Expenses57,686,875$
Farm Year To Date Expenses2,330,220$
Pro Salary Cap To Date56,745,697$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days561,759$
Pro Estimated Expenses561,759$
Farm Remaining Season Days0
Farm Expenses Per Days23,284$
Farm Estimated Expenses0$
Estimated Season Expenses561,759$
Estimated Season Salary Cap57,298,660$
Estimate Under Maximum Salary Cap of 70,200,000$12,901,340$
Estimate Over Minimum Salary Cap of 0$ 57,298,660$
Current Bank Account7,990,447$
Projected Bank Account7,428,688$

Pro Players Salaries

Ray Whitney 7,050,000$ (5)
-Salary Remaining : 65,278$
Zach Parise 6,850,000$ (5)
-Salary Remaining : 63,426$
Dany Heatley 6,515,000$ (1)
-Salary Remaining : 60,324$
Brendan Morrison 4,050,000$ (2)
-Salary Remaining : 37,500$
Chris Kunitz 4,015,000$ (5)
-Salary Remaining : 37,176$
Martin Brodeur 4,000,000$ (2)
-Salary Remaining : 37,037$
John-Michael Liles 3,750,000$ (5)
-Salary Remaining : 34,722$
Daymond Langkow 2,550,000$ (3)
-Salary Remaining : 23,611$
Erik Karlsson 2,475,000$ (1)
-Salary Remaining : 22,917$
Tyler Ennis 2,385,000$ (3)
-Salary Remaining : 22,083$
Andrew Ference 2,255,000$ (4)
-Salary Remaining : 20,880$
Vernon Fiddler 2,050,000$ (3)
-Salary Remaining : 18,981$
Alexei Ponikarovsky 2,000,000$ (1)
-Salary Remaining : 18,519$
Devan Dubnyk 1,950,000$ (3)
-Salary Remaining : 18,056$
Mike Commodore 1,250,000$ (3)
-Salary Remaining : 11,574$
Ryan Shannon 1,250,000$ (3)
-Salary Remaining : 11,574$
Alexander Burmistrov 1,100,000$ (2)
-Salary Remaining : 10,185$
Matt Halischuk 950,000$ (1)
-Salary Remaining : 8,796$
Adam Larsson 900,000$ (1)
-Salary Remaining : 8,333$
Adam Henrique 900,000$ (1)
-Salary Remaining : 8,333$
Ryan Ellis 900,000$ (2)
-Salary Remaining : 8,333$
Mark Fayne 575,000$ (2)
-Salary Remaining : 5,324$
Total Pro Players22
Salary Commitment
Year 11 : 59,720,000$
Year 12 : 45,980,000$
Year 13 : 35,355,000$
Year 14 : 23,920,000$
Salary Average Commitment
Year 11 : 11,055,000$
Year 12 : 11,055,000$
Year 13 : 11,055,000$
Year 14 : 6,005,000$
Salary Cap with 1 Way Contract
Year 11 : 59,720,000$
Year 12 : 45,980,000$
Year 13 : 35,355,000$
Year 14 : 23,920,000$

Farm Players Salaries

Andy Sutton 201,000$ (1)
Salary Remaining : 0$
Evgeny Grachev 81,500$ (2)
Salary Remaining : 0$
Roman Horak 75,000$ (1)
Salary Remaining : 0$
Aaron Palushaj 67,500$ (3)
Salary Remaining : 0$
Shawn Szydlowski 50,000$ (3)
Salary Remaining : 0$
Spencer Bennett 50,000$ (3)
Salary Remaining : 0$
Steve Moses 50,000$ (3)
Salary Remaining : 0$
Shayne Wiebe 50,000$ (3)
Salary Remaining : 0$
Matthew Corrente 50,000$ (2)
Salary Remaining : 0$
Chris Cahill 50,000$ (1)
Salary Remaining : 0$
Mark Borowiecki 50,000$ (3)
Salary Remaining : 0$
Kyle Bailey 50,000$ (1)
Salary Remaining : 0$
Sam Klassen 50,000$ (3)
Salary Remaining : 0$
Corbin McPherson 50,000$ (1)
Salary Remaining : 0$
Cameron Gaunce 50,000$ (1)
Salary Remaining : 0$
Linden Vey 50,000$ (3)
Salary Remaining : 0$
Shane Harper 50,000$ (3)
Salary Remaining : 0$
David Liffiton 50,000$ (1)
Salary Remaining : 0$
Benoit Mondou 50,000$ (3)
Salary Remaining : 0$
Jack Campbell 50,000$ (2)
Salary Remaining : 0$
Jeff Frazee 50,000$ (1)
Salary Remaining : 0$
Trent Daavettila 50,000$ (1)
Salary Remaining : 0$
Tommy Grant 50,000$ (1)
Salary Remaining : 0$
Olivier Labelle 50,000$ (1)
Salary Remaining : 0$
Lukas Flueler 50,000$ (3)
Salary Remaining : 0$
Adam Clendening 50,000$ (3)
Salary Remaining : 0$
Mike Kostka 50,000$ (3)
Salary Remaining : 0$
Tyler Brenner 50,000$ (1)
Salary Remaining : 0$
Total Farm Players28
Salary Commitment
Year 11 : 1,625,000$
Year 12 : 849,000$
Year 13 : 667,500$
Year 14 : 0$
Salary Average Commitment
Year 11 : 917,500$
Year 12 : 567,500$
Year 13 : 567,500$
Year 14 : 0$

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - 65$ - 6,223 - 89%
Level 2: 4000 - 45$ - 3,494 - 87%
Level 3: 4000 - 25$ - 3,615 - 90%
Level 4: 2000 - 15$ - 1,815 - 91%
Luxury : 1000 - 120$ - 926 - 93%
Total Capacity :18000
Team Popularity : 85%

Income

Home Games Left0
Average Attendance - %16,074 - 89%
Average Income per Game1,177,777$
Year to Date Revenue48,288,866$

Expense

Pro Players Total Salaries56,125,000$
Farm Players Total Salaries2,669,691$
Coaches Total Salaries2,450,000$
Luxury Taxe Total0$
Pro Year To Date Expenses61,659,892$
Farm Year To Date Expenses3,330,718$
Pro Salary Cap To Date60,471,009$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days530,787$
Pro Estimated Expenses530,787$
Farm Remaining Season Days0
Farm Expenses Per Days33,526$
Farm Estimated Expenses0$
Estimated Season Expenses530,787$
Estimated Season Salary Cap60,990,685$
Estimate Under Maximum Salary Cap of 70,200,000$9,209,315$
Estimate Over Minimum Salary Cap of 0$ 60,990,685$
Current Bank Account-5,990,795$
Projected Bank Account-6,521,582$

Pro Players Salaries

Ed Jovanovski 6,500,000$ (3)
-Salary Remaining : 60,185$
Saku Koivu 5,750,000$ (3)
-Salary Remaining : 53,241$
Scottie Upshall 4,000,000$ (2)
-Salary Remaining : 37,037$
Adrian Aucoin 3,750,000$ (1)
-Salary Remaining : 34,722$
Matthew Lombardi 3,660,000$ (2)
-Salary Remaining : 33,889$
Evander Kane 3,550,000$ (3)
-Salary Remaining : 32,870$
Tuukka Rask 3,275,000$ (3)
-Salary Remaining : 30,324$
Chad Larose 3,000,000$ (4)
-Salary Remaining : 27,778$
Jason Blake 3,000,000$ (1)
-Salary Remaining : 27,778$
Michal Rozsival 3,000,000$ (2)
-Salary Remaining : 27,778$
Pavel Kubina 2,800,000$ (2)
-Salary Remaining : 25,926$
Dainius Zubrus 2,650,000$ (4)
-Salary Remaining : 24,537$
Chris Mason 2,500,000$ (1)
-Salary Remaining : 23,148$
Tomas Fleischmann 2,015,000$ (1)
-Salary Remaining : 18,657$
Blair Betts 1,250,000$ (2)
-Salary Remaining : 11,574$
Kurtis Foster 1,250,000$ (2)
-Salary Remaining : 11,574$
Ian Cole 1,150,000$ (1)
-Salary Remaining : 10,648$
Cody McCormick 950,000$ (2)
-Salary Remaining : 8,796$
Colin Fraser 850,000$ (3)
-Salary Remaining : 7,870$
Cody McLeod 700,000$ (2)
-Salary Remaining : 6,481$
Brad Winchester 525,000$ (1)
-Salary Remaining : 4,861$
Total Pro Players21
Salary Commitment
Year 11 : 56,125,000$
Year 12 : 43,185,000$
Year 13 : 25,575,000$
Year 14 : 5,650,000$
Salary Average Commitment
Year 11 : 20,225,000$
Year 12 : 16,075,000$
Year 13 : 16,075,000$
Year 14 : 2,650,000$
Salary Cap with 1 Way Contract
Year 11 : 56,125,000$
Year 12 : 43,185,000$
Year 13 : 25,575,000$
Year 14 : 5,650,000$

Farm Players Salaries

Andrew Bodnarchuk 165,000$ (4)
Salary Remaining : 0$
Tim Wallace 126,500$ (2)
Salary Remaining : 0$
Jim Vandermeer 125,000$ (1)
Salary Remaining : 0$
Adam Pardy 96,500$ (2)
Salary Remaining : 0$
Alexander Radulov 91,858$ (2)
Salary Remaining : 0$
Brock Nelson 90,000$ (3)
Salary Remaining : 0$
Tyson Barrie 90,000$ (2)
Salary Remaining : 0$
Colten Teubert 90,000$ (1)
Salary Remaining : 0$
Alex Biega 90,000$ (1)
Salary Remaining : 0$
Aaron Ness 87,500$ (2)
Salary Remaining : 0$
Marcel Mueller 87,500$ (2)
Salary Remaining : 0$
Mark Dekanich 87,500$ (1)
Salary Remaining : 0$
Vladimir Zharkov 87,500$ (2)
Salary Remaining : 0$
Jeff Taffe 87,500$ (1)
Salary Remaining : 0$
Harri Sateri 87,500$ (2)
Salary Remaining : 0$
Carl Klingberg 87,000$ (2)
Salary Remaining : 0$
Alexander Urbom 85,667$ (2)
Salary Remaining : 0$
Jason Zucker 83,333$ (3)
Salary Remaining : 0$
Justin Florek 80,000$ (2)
Salary Remaining : 0$
Michael Latta 77,333$ (2)
Salary Remaining : 0$
Nick Bonino 75,000$ (1)
Salary Remaining : 0$
Mathieu Roy 67,500$ (1)
Salary Remaining : 0$
Juuso Puustinen 66,000$ (2)
Salary Remaining : 0$
Derek Grant 60,500$ (2)
Salary Remaining : 0$
Mark Mitera 60,000$ (1)
Salary Remaining : 0$
Troy Bodie 60,000$ (1)
Salary Remaining : 0$
Triston Grant 60,000$ (2)
Salary Remaining : 0$
Brenden Dillon 57,500$ (1)
Salary Remaining : 0$
Brad Hunt 57,500$ (2)
Salary Remaining : 0$
Dan Taylor 52,500$ (2)
Salary Remaining : 0$
Brian Strait 50,000$ (3)
Salary Remaining : 0$
Colby Cohen 50,000$ (1)
Salary Remaining : 0$
David Shields 50,000$ (3)
Salary Remaining : 0$
Total Farm Players33
Salary Commitment
Year 11 : 2,669,691$
Year 12 : 1,819,691$
Year 13 : 438,333$
Year 14 : 165,000$
Salary Average Commitment
Year 11 : 787,500$
Year 12 : 552,500$
Year 13 : 265,000$
Year 14 : 165,000$

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 7000 - 130$ - 5,934 - 85%
Level 2: 4000 - 70$ - 3,788 - 95%
Level 3: 4000 - 45$ - 3,847 - 96%
Level 4: 2000 - 35$ - 1,806 - 90%
Luxury : 1000 - 200$ - 975 - 97%
Total Capacity :18000
Team Popularity : 115%

Income

Home Games Left0
Average Attendance - %16,350 - 91%
Average Income per Game1,559,416$
Year to Date Revenue63,936,062$

Expense

Pro Players Total Salaries73,275,000$
Farm Players Total Salaries1,400,000$
Coaches Total Salaries1,750,000$
Luxury Taxe Total0$
Pro Year To Date Expenses69,317,370$
Farm Year To Date Expenses2,101,913$
Pro Salary Cap To Date68,128,455$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days689,583$
Pro Estimated Expenses689,583$
Farm Remaining Season Days0
Farm Expenses Per Days19,118$
Farm Estimated Expenses0$
Estimated Season Expenses689,583$
Estimated Season Salary Cap68,806,927$
Estimate Under Maximum Salary Cap of 70,200,000$1,393,073$
Estimate Over Minimum Salary Cap of 0$ 68,806,927$
Current Bank Account3,322,488$
Projected Bank Account2,632,905$

Pro Players Salaries

Alex Ovechkin 9,000,000$ (5)
-Salary Remaining : 83,333$
Dustin Byfuglien 6,675,000$ (5)
-Salary Remaining : 61,806$
Tim Thomas 6,470,000$ (1)
-Salary Remaining : 59,907$
Chris Pronger 6,100,000$ (3)
-Salary Remaining : 56,481$
Claude Giroux 5,900,000$ (1)
-Salary Remaining : 54,630$
Kris Letang 5,355,000$ (5)
-Salary Remaining : 49,583$
Derek Roy 4,750,000$ (6)
-Salary Remaining : 43,981$
Nathan Horton 4,585,000$ (4)
-Salary Remaining : 42,454$
Ryan Suter 4,380,000$ (4)
-Salary Remaining : 40,556$
David Booth 3,460,000$ (1)
-Salary Remaining : 32,037$
Antti Miettinen 2,100,000$ (4)
-Salary Remaining : 19,444$
Semyon Varlamov 2,050,000$ (3)
-Salary Remaining : 18,981$
Henrik Tallinder 2,000,000$ (3)
-Salary Remaining : 18,519$
Ryan Russell 1,600,000$ (2)
-Salary Remaining : 14,815$
Jason Arnott 1,200,000$ (1)
-Salary Remaining : 11,111$
Jamie Langenbrunner 1,200,000$ (3)
-Salary Remaining : 11,111$
Steve Staios 1,100,000$ (1)
-Salary Remaining : 10,185$
Chris Conner 1,100,000$ (3)
-Salary Remaining : 10,185$
Eric Nystrom 1,000,000$ (2)
-Salary Remaining : 9,259$
Mike Angelidis 950,000$ (3)
-Salary Remaining : 8,796$
Sean Couturier 900,000$ (1)
-Salary Remaining : 8,333$
Matt Read 900,000$ (1)
-Salary Remaining : 8,333$
Cory Sarich 500,000$ (1)
-Salary Remaining : 4,630$
Total Pro Players23
Salary Commitment
Year 11 : 73,275,000$
Year 12 : 52,845,000$
Year 13 : 50,245,000$
Year 14 : 36,845,000$
Salary Average Commitment
Year 11 : 28,325,000$
Year 12 : 22,425,000$
Year 13 : 20,825,000$
Year 14 : 13,525,000$
Salary Cap with 1 Way Contract
Year 11 : 73,275,000$
Year 12 : 52,845,000$
Year 13 : 50,245,000$
Year 14 : 36,845,000$

Farm Players Salaries

Matt Kassian 140,000$ (2)
Salary Remaining : 0$
Cameron Talbot 90,000$ (3)
Salary Remaining : 0$
Travis Turnbull 70,000$ (3)
Salary Remaining : 0$
Jeff Finger 50,000$ (3)
Salary Remaining : 0$
Jason King 50,000$ (3)
Salary Remaining : 0$
Michael Ratchuk 50,000$ (3)
Salary Remaining : 0$
Dan Kelly 50,000$ (3)
Salary Remaining : 0$
Chris Breen 50,000$ (3)
Salary Remaining : 0$
Trevor Frischmon 50,000$ (1)
Salary Remaining : 0$
Brian Sutherby 50,000$ (3)
Salary Remaining : 0$
Travis Novak 50,000$ (3)
Salary Remaining : 0$
Logan Pyett 50,000$ (1)
Salary Remaining : 0$
Trevor Bruess 50,000$ (1)
Salary Remaining : 0$
Eric Baier 50,000$ (3)
Salary Remaining : 0$
Sean Dolan 50,000$ (3)
Salary Remaining : 0$
Andrew Conboy (Out of Payroll) 50,000$ (3)
Salary Remaining : 0$
T.J. Fast 50,000$ (3)
Salary Remaining : 0$
Joe Callahan 50,000$ (3)
Salary Remaining : 0$
Jason Bacashihua 50,000$ (3)
Salary Remaining : 0$
Evan Brophey 50,000$ (3)
Salary Remaining : 0$
Nathan Longpre 50,000$ (3)
Salary Remaining : 0$
Tyler Arnason 50,000$ (1)
Salary Remaining : 0$
Matt Keetley 50,000$ (3)
Salary Remaining : 0$
Tim Conboy 50,000$ (3)
Salary Remaining : 0$
Michael Davies 50,000$ (3)
Salary Remaining : 0$
Justin Dowling 50,000$ (3)
Salary Remaining : 0$
Total Farm Players26
Salary Commitment
Year 11 : 1,450,000$
Year 12 : 1,250,000$
Year 13 : 1,110,000$
Year 14 : 0$
Salary Average Commitment
Year 11 : 1,400,000$
Year 12 : 1,250,000$
Year 13 : 1,110,000$
Year 14 : 0$

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 7000 - 75$ - 5,953 - 85%
Level 2: 4000 - 45$ - 3,760 - 94%
Level 3: 4000 - 30$ - 3,416 - 85%
Level 4: 2000 - 20$ - 1,530 - 76%
Luxury : 1000 - 175$ - 733 - 73%
Total Capacity :18000
Team Popularity : 91%

Income

Home Games Left0
Average Attendance - %15,392 - 86%
Average Income per Game1,298,433$
Year to Date Revenue53,235,747$

Expense

Pro Players Total Salaries55,440,000$
Farm Players Total Salaries1,652,500$
Coaches Total Salaries1,750,000$
Luxury Taxe Total0$
Pro Year To Date Expenses59,608,415$
Farm Year To Date Expenses2,107,179$
Pro Salary Cap To Date57,874,624$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days529,537$
Pro Estimated Expenses529,537$
Farm Remaining Season Days0
Farm Expenses Per Days21,593$
Farm Estimated Expenses0$
Estimated Season Expenses529,537$
Estimated Season Salary Cap58,387,957$
Estimate Under Maximum Salary Cap of 70,200,000$11,812,043$
Estimate Over Minimum Salary Cap of 0$ 58,387,957$
Current Bank Account8,120,118$
Projected Bank Account7,590,581$

Pro Players Salaries

Alexander Steen 8,000,000$ (1)
-Salary Remaining : 74,074$
Chris Phillips 6,000,000$ (4)
-Salary Remaining : 55,556$
Bryan Allen 4,800,000$ (5)
-Salary Remaining : 44,444$
Tim Gleason 4,600,000$ (5)
-Salary Remaining : 42,593$
Jaroslav Halak 4,165,000$ (1)
-Salary Remaining : 38,565$
Ryan Malone 3,700,000$ (4)
-Salary Remaining : 34,259$
Johnny Oduya 3,500,000$ (3)
-Salary Remaining : 32,407$
Michael Grabner 2,875,000$ (3)
-Salary Remaining : 26,620$
Devin Setoguchi 2,560,000$ (3)
-Salary Remaining : 23,704$
Andy Greene 2,525,000$ (2)
-Salary Remaining : 23,380$
Dave Bolland 2,495,000$ (3)
-Salary Remaining : 23,102$
Kyle Okposo 2,175,000$ (4)
-Salary Remaining : 20,139$
Jordin Tootoo 1,500,000$ (4)
-Salary Remaining : 13,889$
Matt Niskanen 1,150,000$ (1)
-Salary Remaining : 10,648$
Daniel Paille 1,000,000$ (3)
-Salary Remaining : 9,259$
Gabriel Landeskog 900,000$ (1)
-Salary Remaining : 8,333$
Jordan Caron 845,000$ (2)
-Salary Remaining : 7,824$
Nazem Kadri 775,000$ (2)
-Salary Remaining : 7,176$
Derek Joslin 700,000$ (2)
-Salary Remaining : 6,481$
Mike Murphy 675,000$ (3)
-Salary Remaining : 6,250$
Jamie Johnson 500,000$ (1)
-Salary Remaining : 4,630$
Total Pro Players21
Salary Commitment
Year 11 : 55,440,000$
Year 12 : 40,725,000$
Year 13 : 35,880,000$
Year 14 : 22,775,000$
Salary Average Commitment
Year 11 : 24,975,000$
Year 12 : 16,975,000$
Year 13 : 16,975,000$
Year 14 : 11,975,000$
Salary Cap with 1 Way Contract
Year 11 : 55,440,000$
Year 12 : 40,725,000$
Year 13 : 35,880,000$
Year 14 : 22,775,000$

Farm Players Salaries

Drew Shore 90,000$ (3)
Salary Remaining : 0$
Johan Backlund 85,000$ (2)
Salary Remaining : 0$
Kyle Beach (Out of Payroll) 77,000$ (2)
Salary Remaining : 0$
Jared Boll 75,000$ (3)
Salary Remaining : 0$
Zack Stortini 70,000$ (2)
Salary Remaining : 0$
Jordan Pearce 65,000$ (1)
Salary Remaining : 0$
Matt Lashoff 60,000$ (2)
Salary Remaining : 0$
Rod Pelley 57,500$ (1)
Salary Remaining : 0$
Kevin King 50,000$ (3)
Salary Remaining : 0$
Karl Stollery 50,000$ (3)
Salary Remaining : 0$
Marc Cantin 50,000$ (3)
Salary Remaining : 0$
Taylor Chorney 50,000$ (3)
Salary Remaining : 0$
Mark Louis 50,000$ (3)
Salary Remaining : 0$
Justin Mercier 50,000$ (3)
Salary Remaining : 0$
Tim Spencer 50,000$ (1)
Salary Remaining : 0$
Kyle Ostrow 50,000$ (1)
Salary Remaining : 0$
Brennan Evans 50,000$ (1)
Salary Remaining : 0$
Darcy Campbell 50,000$ (1)
Salary Remaining : 0$
Brandon DeFazio 50,000$ (3)
Salary Remaining : 0$
Nick Layton 50,000$ (1)
Salary Remaining : 0$
Eric Gryba 50,000$ (2)
Salary Remaining : 0$
Peter MacArthur 50,000$ (1)
Salary Remaining : 0$
Austin Levi 50,000$ (3)
Salary Remaining : 0$
Zack FitzGerald 50,000$ (1)
Salary Remaining : 0$
Dalton Smith 50,000$ (3)
Salary Remaining : 0$
Rob Bordson 50,000$ (1)
Salary Remaining : 0$
Terry Broadhurst 50,000$ (1)
Salary Remaining : 0$
Dave Leaderer 50,000$ (1)
Salary Remaining : 0$
Kyle MacKinnon 50,000$ (1)
Salary Remaining : 0$
Ray Kaunisto 50,000$ (1)
Salary Remaining : 0$
Kris Foucault 50,000$ (1)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 11 : 1,729,500$
Year 12 : 957,000$
Year 13 : 615,000$
Year 14 : 0$
Salary Average Commitment
Year 11 : 1,025,000$
Year 12 : 475,000$
Year 13 : 425,000$
Year 14 : 0$

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 7000 - 80$ - 5,820 - 83%
Level 2: 4000 - 51$ - 3,216 - 80%
Level 3: 4000 - 25$ - 3,984 - 100%
Level 4: 2000 - 13$ - 1,989 - 99%
Luxury : 1000 - 171$ - 823 - 82%
Total Capacity :18000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,832 - 88%
Average Income per Game1,334,671$
Year to Date Revenue54,721,514$

Expense

Pro Players Total Salaries45,527,500$
Farm Players Total Salaries1,727,667$
Coaches Total Salaries1,950,000$
Luxury Taxe Total0$
Pro Year To Date Expenses48,008,609$
Farm Year To Date Expenses2,324,966$
Pro Salary Cap To Date46,819,729$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days432,662$
Pro Estimated Expenses432,662$
Farm Remaining Season Days0
Farm Expenses Per Days24,291$
Farm Estimated Expenses0$
Estimated Season Expenses432,662$
Estimated Season Salary Cap47,241,280$
Estimate Under Maximum Salary Cap of 70,200,000$22,958,720$
Estimate Over Minimum Salary Cap of 0$ 47,241,280$
Current Bank Account21,655,563$
Projected Bank Account21,222,901$

Pro Players Salaries

Christian Ehrhoff 4,655,000$ (3)
-Salary Remaining : 43,102$
Tyler Myers 4,490,000$ (3)
-Salary Remaining : 41,574$
Alexandre Burrows 4,020,000$ (1)
-Salary Remaining : 37,222$
Travis Zajac 4,000,000$ (1)
-Salary Remaining : 37,037$
Brooks Laich 3,625,000$ (5)
-Salary Remaining : 33,565$
Steve Mason 2,850,000$ (2)
-Salary Remaining : 26,389$
Marcel Goc 2,700,000$ (4)
-Salary Remaining : 25,000$
Troy Brouwer 2,505,000$ (2)
-Salary Remaining : 23,194$
Mark Stuart 2,500,000$ (4)
-Salary Remaining : 23,148$
Chris Neil 2,200,000$ (3)
-Salary Remaining : 20,370$
Jason Chimera 2,200,000$ (3)
-Salary Remaining : 20,370$
Cam Fowler 2,020,000$ (3)
-Salary Remaining : 18,704$
Mathieu Perreault 1,325,000$ (3)
-Salary Remaining : 12,269$
Bobby Butler 1,100,000$ (2)
-Salary Remaining : 10,185$
Slava Voynov 900,000$ (1)
-Salary Remaining : 8,333$
Ryan Nugent-Hopkins 900,000$ (1)
-Salary Remaining : 8,333$
Blake Parlett 537,500$ (2)
-Salary Remaining : 4,977$
Eric Godard 500,000$ (1)
-Salary Remaining : 4,630$
Dustin Friesen 500,000$ (1)
-Salary Remaining : 4,630$
Kyle Hagel 500,000$ (1)
-Salary Remaining : 4,630$
Drew Bagnall 500,000$ (1)
-Salary Remaining : 4,630$
Eric Hunter 500,000$ (1)
-Salary Remaining : 4,630$
Leland Irving 500,000$ (3)
-Salary Remaining : 4,630$
Total Pro Players23
Salary Commitment
Year 11 : 45,527,500$
Year 12 : 33,207,500$
Year 13 : 26,215,000$
Year 14 : 8,825,000$
Salary Average Commitment
Year 11 : 18,200,000$
Year 12 : 15,700,000$
Year 13 : 12,850,000$
Year 14 : 8,825,000$
Salary Cap with 1 Way Contract
Year 11 : 45,527,500$
Year 12 : 33,207,500$
Year 13 : 26,215,000$
Year 14 : 8,825,000$

Farm Players Salaries

Joel Ward 150,000$ (1)
Salary Remaining : 0$
Calvin de Haan 90,000$ (2)
Salary Remaining : 0$
Ryan Johansen 90,000$ (2)
Salary Remaining : 0$
Matt Hackett 90,000$ (2)
Salary Remaining : 0$
Taylor Beck 88,667$ (2)
Salary Remaining : 0$
Landon Ferraro 87,000$ (2)
Salary Remaining : 0$
Magnus Paajarvi 84,500$ (1)
Salary Remaining : 0$
Anton Lander 80,000$ (1)
Salary Remaining : 0$
Thomas Hickey 75,000$ (2)
Salary Remaining : 0$
Dana Tyrell 72,500$ (1)
Salary Remaining : 0$
Justin Krueger 60,000$ (2)
Salary Remaining : 0$
Shawn Lalonde 60,000$ (1)
Salary Remaining : 0$
Eric Lampe 50,000$ (1)
Salary Remaining : 0$
Kevin Doell 50,000$ (1)
Salary Remaining : 0$
Cameron Abney 50,000$ (3)
Salary Remaining : 0$
Patrick Wiercioch 50,000$ (1)
Salary Remaining : 0$
Troy Rutkowski 50,000$ (3)
Salary Remaining : 0$
Dougie Hamilton 50,000$ (3)
Salary Remaining : 0$
Eric Neilson 50,000$ (1)
Salary Remaining : 0$
Morgan Clark 50,000$ (1)
Salary Remaining : 0$
Carter Bancks 50,000$ (3)
Salary Remaining : 0$
Kyle Neuber 50,000$ (1)
Salary Remaining : 0$
Igor Gongalsky 50,000$ (1)
Salary Remaining : 0$
Willie Coetzee 50,000$ (3)
Salary Remaining : 0$
Brendan Gaunce 50,000$ (3)
Salary Remaining : 0$
Justin Bowers 50,000$ (1)
Salary Remaining : 0$
Total Farm Players26
Salary Commitment
Year 11 : 1,727,667$
Year 12 : 880,667$
Year 13 : 300,000$
Year 14 : 0$
Salary Average Commitment
Year 11 : 522,500$
Year 12 : 150,000$
Year 13 : 150,000$
Year 14 : 0$

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 7000 - 75$ - 6,653 - 95%
Level 2: 4000 - 45$ - 3,920 - 98%
Level 3: 4000 - 34$ - 3,466 - 87%
Level 4: 2000 - 19$ - 1,848 - 92%
Luxury : 1000 - 155$ - 983 - 98%
Total Capacity :18000
Team Popularity : 108%

Income

Home Games Left0
Average Attendance - %16,870 - 94%
Average Income per Game1,463,578$
Year to Date Revenue60,006,697$

Expense

Pro Players Total Salaries64,940,000$
Farm Players Total Salaries2,294,500$
Coaches Total Salaries2,850,000$
Luxury Taxe Total0$
Pro Year To Date Expenses67,256,016$
Farm Year To Date Expenses2,867,366$
Pro Salary Cap To Date64,878,236$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days623,519$
Pro Estimated Expenses623,519$
Farm Remaining Season Days0
Farm Expenses Per Days26,907$
Farm Estimated Expenses0$
Estimated Season Expenses623,519$
Estimated Season Salary Cap65,479,532$
Estimate Under Maximum Salary Cap of 70,200,000$4,720,468$
Estimate Over Minimum Salary Cap of 0$ 65,479,532$
Current Bank Account3,947,642$
Projected Bank Account3,324,123$

Pro Players Salaries

Joe Thornton 7,675,000$ (6)
-Salary Remaining : 71,065$
Duncan Keith 7,210,000$ (2)
-Salary Remaining : 66,759$
Eric Staal 7,010,000$ (5)
-Salary Remaining : 64,907$
Patrick Kane 6,000,000$ (6)
-Salary Remaining : 55,556$
Scott Hartnell 5,025,000$ (6)
-Salary Remaining : 46,528$
Mark Streit 4,570,000$ (3)
-Salary Remaining : 42,315$
Jason Pominville 4,185,000$ (1)
-Salary Remaining : 38,750$
John Carlson (Out of Payroll) 3,960,000$ (2)
-Salary Remaining : 36,667$
Ondrej Pavelec 3,540,000$ (1)
-Salary Remaining : 32,778$
Anton Volchenkov 2,810,000$ (1)
-Salary Remaining : 26,019$
Joey MacDonald 2,600,000$ (2)
-Salary Remaining : 24,074$
Jakub Voracek 2,085,000$ (1)
-Salary Remaining : 19,306$
Brian Boyle 1,900,000$ (2)
-Salary Remaining : 17,593$
Ryan Wilson 1,800,000$ (4)
-Salary Remaining : 16,667$
Matt Martin 1,575,000$ (1)
-Salary Remaining : 14,583$
Colin Wilson 1,375,000$ (1)
-Salary Remaining : 12,731$
Kris Newbury 955,000$ (1)
-Salary Remaining : 8,843$
Justin Faulk 900,000$ (2)
-Salary Remaining : 8,333$
Justin Schultz 900,000$ (3)
-Salary Remaining : 8,333$
Mark Fistric 850,000$ (2)
-Salary Remaining : 7,870$
Kevin Porter 700,000$ (1)
-Salary Remaining : 6,481$
Nate Prosser 650,000$ (2)
-Salary Remaining : 6,019$
George Parros 625,000$ (1)
-Salary Remaining : 5,787$
Total Pro Players23
Salary Commitment
Year 11 : 68,900,000$
Year 12 : 51,050,000$
Year 13 : 32,980,000$
Year 14 : 27,510,000$
Salary Average Commitment
Year 11 : 24,950,000$
Year 12 : 22,000,000$
Year 13 : 20,500,000$
Year 14 : 20,500,000$
Salary Cap with 1 Way Contract
Year 11 : 68,900,000$
Year 12 : 51,050,000$
Year 13 : 32,980,000$
Year 14 : 27,510,000$

Farm Players Salaries

Jussi Rynnas 150,000$ (1)
Salary Remaining : 0$
Lane MacDermid 92,500$ (3)
Salary Remaining : 0$
Adam Cracknell 91,500$ (3)
Salary Remaining : 0$
Tyler Johnson 90,000$ (3)
Salary Remaining : 0$
Casey Cizikas 90,000$ (2)
Salary Remaining : 0$
Sena Acolatse 90,000$ (3)
Salary Remaining : 0$
Nino Niederreiter 90,000$ (2)
Salary Remaining : 0$
John Moore 90,000$ (2)
Salary Remaining : 0$
David Ullstrom 89,000$ (2)
Salary Remaining : 0$
Rick Dipietro 85,000$ (2)
Salary Remaining : 0$
Brendan Mikkelson 81,000$ (3)
Salary Remaining : 0$
Matt Frattin 80,000$ (1)
Salary Remaining : 0$
Jarod Palmer 77,500$ (1)
Salary Remaining : 0$
Brandon Bollig 75,000$ (2)
Salary Remaining : 0$
Tomas Tatar 70,000$ (2)
Salary Remaining : 0$
Patrick Kaleta 65,000$ (2)
Salary Remaining : 0$
Dennis Endras 65,000$ (3)
Salary Remaining : 0$
Paul Bissonnette 60,000$ (1)
Salary Remaining : 0$
Milan Kytnar 60,000$ (3)
Salary Remaining : 0$
Rhett Rakhshani 60,000$ (3)
Salary Remaining : 0$
Colton Orr 60,000$ (1)
Salary Remaining : 0$
Lennart Petrell 58,000$ (1)
Salary Remaining : 0$
Tyler Brown 55,000$ (1)
Salary Remaining : 0$
Dale Weise 55,000$ (1)
Salary Remaining : 0$
Mikko Koskinen 55,000$ (3)
Salary Remaining : 0$
Victor Oreskovich 55,000$ (1)
Salary Remaining : 0$
Casey Wellman 55,000$ (1)
Salary Remaining : 0$
Mark Katic 50,000$ (1)
Salary Remaining : 0$
Tom Sestito 50,000$ (2)
Salary Remaining : 0$
Craig Schira 50,000$ (2)
Salary Remaining : 0$
Anton Blomqvist 50,000$ (1)
Salary Remaining : 0$
Tyler Beskorowany 50,000$ (2)
Salary Remaining : 0$
Total Farm Players32
Salary Commitment
Year 11 : 2,294,500$
Year 12 : 1,489,000$
Year 13 : 685,000$
Year 14 : 0$
Salary Average Commitment
Year 11 : 867,500$
Year 12 : 690,000$
Year 13 : 505,000$
Year 14 : 0$

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 7000 - 79$ - 6,263 - 89%
Level 2: 4000 - 47$ - 3,783 - 95%
Level 3: 4000 - 30$ - 3,778 - 94%
Level 4: 2000 - 18$ - 1,910 - 96%
Luxury : 1000 - 166$ - 916 - 92%
Total Capacity :18000
Team Popularity : 107%

Income

Home Games Left0
Average Attendance - %16,650 - 93%
Average Income per Game1,448,742$
Year to Date Revenue59,398,409$

Expense

Pro Players Total Salaries63,540,000$
Farm Players Total Salaries2,018,167$
Coaches Total Salaries2,050,000$
Luxury Taxe Total0$
Pro Year To Date Expenses61,497,260$
Farm Year To Date Expenses2,769,236$
Pro Salary Cap To Date60,011,146$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days602,222$
Pro Estimated Expenses602,222$
Farm Remaining Season Days0
Farm Expenses Per Days25,178$
Farm Estimated Expenses0$
Estimated Season Expenses602,222$
Estimated Season Salary Cap60,599,479$
Estimate Under Maximum Salary Cap of 70,200,000$9,600,521$
Estimate Over Minimum Salary Cap of 0$ 60,599,479$
Current Bank Account31,356,706$
Projected Bank Account30,754,484$

Pro Players Salaries

Jason Spezza 6,925,000$ (4)
-Salary Remaining : 64,120$
Vincent Lecavalier 6,525,000$ (6)
-Salary Remaining : 60,417$
Roberto Luongo 5,550,000$ (2)
-Salary Remaining : 51,389$
Tobias Enstrom 5,090,000$ (3)
-Salary Remaining : 47,130$
Alexander Edler 5,000,000$ (2)
-Salary Remaining : 46,296$
Kristian Huselius (Out of Payroll) 4,500,000$ (1)
-Salary Remaining : 41,667$
Marek Zidlicky 4,090,000$ (1)
-Salary Remaining : 37,870$
Dustin Brown 4,065,000$ (1)
-Salary Remaining : 37,639$
Alex Goligoski 3,000,000$ (1)
-Salary Remaining : 27,778$
Matt Duchene 2,935,000$ (3)
-Salary Remaining : 27,176$
Brandon Sutter 2,655,000$ (3)
-Salary Remaining : 24,583$
Niklas Hjalmarsson 2,625,000$ (3)
-Salary Remaining : 24,306$
Bryan Little 2,500,000$ (4)
-Salary Remaining : 23,148$
Jordan Eberle 2,450,000$ (2)
-Salary Remaining : 22,685$
Boyd Gordon 2,000,000$ (2)
-Salary Remaining : 18,519$
Theo Peckham 1,750,000$ (2)
-Salary Remaining : 16,204$
Wayne Simmonds 1,535,000$ (2)
-Salary Remaining : 14,213$
Andrej Sekera 1,530,000$ (2)
-Salary Remaining : 14,167$
Tom Pyatt 1,100,000$ (1)
-Salary Remaining : 10,185$
Richard Park 615,000$ (2)
-Salary Remaining : 5,694$
Derek Dorsett 575,000$ (1)
-Salary Remaining : 5,324$
Scott Munroe 525,000$ (2)
-Salary Remaining : 4,861$
Jonathan Rheault 500,000$ (1)
-Salary Remaining : 4,630$
Total Pro Players23
Salary Commitment
Year 11 : 68,040,000$
Year 12 : 50,210,000$
Year 13 : 29,255,000$
Year 14 : 15,950,000$
Salary Average Commitment
Year 11 : 16,640,000$
Year 12 : 16,640,000$
Year 13 : 9,025,000$
Year 14 : 9,025,000$
Salary Cap with 1 Way Contract
Year 11 : 68,040,000$
Year 12 : 50,210,000$
Year 13 : 29,255,000$
Year 14 : 15,950,000$

Farm Players Salaries

Aaron Rome 150,000$ (4)
Salary Remaining : 0$
Matt Fraser 122,000$ (2)
Salary Remaining : 0$
Kelsey Tessier 100,000$ (1)
Salary Remaining : 0$
Matt Carkner 98,000$ (2)
Salary Remaining : 0$
Benn Ferriero 95,000$ (3)
Salary Remaining : 0$
Michael Leighton 95,000$ (2)
Salary Remaining : 0$
Zach Hamill 90,500$ (2)
Salary Remaining : 0$
Michael Stone 84,500$ (2)
Salary Remaining : 0$
Tomas Kundratek 81,667$ (3)
Salary Remaining : 0$
Andrew Gordon 80,000$ (1)
Salary Remaining : 0$
Chris Terry 80,000$ (1)
Salary Remaining : 0$
Mike Connolly 72,500$ (3)
Salary Remaining : 0$
Corey Tropp 70,000$ (3)
Salary Remaining : 0$
Mark Cundari 70,000$ (1)
Salary Remaining : 0$
Steven Kampfer 69,500$ (1)
Salary Remaining : 0$
Matt Irwin 65,000$ (2)
Salary Remaining : 0$
Brett Sutter 65,000$ (1)
Salary Remaining : 0$
James Wright 62,500$ (3)
Salary Remaining : 0$
Jeff Zatkoff 57,000$ (2)
Salary Remaining : 0$
Paul Postma 55,000$ (3)
Salary Remaining : 0$
Blair Jones 52,500$ (1)
Salary Remaining : 0$
Zac Rinaldo 52,500$ (2)
Salary Remaining : 0$
Maxime Legault 50,000$ (1)
Salary Remaining : 0$
Jordan Owens 50,000$ (1)
Salary Remaining : 0$
Jake Gannon 50,000$ (1)
Salary Remaining : 0$
Joey Martin 50,000$ (1)
Salary Remaining : 0$
Jesse Todd 50,000$ (1)
Salary Remaining : 0$
Total Farm Players27
Salary Commitment
Year 11 : 2,018,167$
Year 12 : 1,251,167$
Year 13 : 586,667$
Year 14 : 150,000$
Salary Average Commitment
Year 11 : 895,000$
Year 12 : 515,000$
Year 13 : 450,000$
Year 14 : 150,000$

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - 86$ - 5,472 - 78%
Level 2: 4000 - 55$ - 2,973 - 74%
Level 3: 4000 - 29$ - 3,921 - 98%
Level 4: 2000 - 18$ - 1,854 - 93%
Luxury : 1000 - 160$ - 883 - 88%
Total Capacity :18000
Team Popularity : 99%

Income

Home Games Left0
Average Attendance - %15,103 - 84%
Average Income per Game1,374,367$
Year to Date Revenue56,349,036$

Expense

Pro Players Total Salaries66,952,811$
Farm Players Total Salaries1,828,500$
Coaches Total Salaries2,600,000$
Luxury Taxe Total0$
Pro Year To Date Expenses67,983,157$
Farm Year To Date Expenses2,643,895$
Pro Salary Cap To Date66,199,809$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days636,600$
Pro Estimated Expenses636,600$
Farm Remaining Season Days0
Farm Expenses Per Days25,770$
Farm Estimated Expenses0$
Estimated Season Expenses636,600$
Estimated Season Salary Cap66,819,742$
Estimate Under Maximum Salary Cap of 70,200,000$3,380,258$
Estimate Over Minimum Salary Cap of 0$ 66,819,742$
Current Bank Account24,227,543$
Projected Bank Account23,590,943$

Pro Players Salaries

Anze Kopitar 7,265,000$ (4)
-Salary Remaining : 67,269$
Mike Ribeiro 7,000,000$ (6)
-Salary Remaining : 64,815$
Jonathan Quick 6,250,000$ (5)
-Salary Remaining : 57,870$
Michael Ryder 6,000,000$ (6)
-Salary Remaining : 55,556$
Jordan Leopold 5,500,000$ (5)
-Salary Remaining : 50,926$
Michael Del Zotto 5,355,000$ (3)
-Salary Remaining : 49,583$
Justin Williams 3,395,000$ (2)
-Salary Remaining : 31,435$
Ryane Clowe 3,375,000$ (5)
-Salary Remaining : 31,250$
Douglas Murray 3,000,000$ (3)
-Salary Remaining : 27,778$
Adam McQuaid 2,615,000$ (3)
-Salary Remaining : 24,213$
Eric Belanger 2,500,000$ (1)
-Salary Remaining : 23,148$
Tyler Bozak 2,025,000$ (2)
-Salary Remaining : 18,750$
Brian Boucher 2,000,000$ (3)
-Salary Remaining : 18,519$
Jiri Hudler 1,875,000$ (1)
-Salary Remaining : 17,361$
Colin Greening 1,625,000$ (4)
-Salary Remaining : 15,046$
Jason Demers 1,580,000$ (1)
-Salary Remaining : 14,630$
Alec Martinez 1,525,000$ (1)
-Salary Remaining : 14,120$
Jeff Schultz 1,510,000$ (2)
-Salary Remaining : 13,981$
Daniel Winnik 1,307,811$ (1)
-Salary Remaining : 12,109$
Nick Spaling 1,275,000$ (3)
-Salary Remaining : 11,806$
Peter Holland 900,000$ (2)
-Salary Remaining : 8,333$
Adrian Foster 600,000$ (2)
-Salary Remaining : 5,556$
Total Pro Players22
Salary Commitment
Year 11 : 68,477,811$
Year 12 : 59,690,000$
Year 13 : 51,260,000$
Year 14 : 37,015,000$
Salary Average Commitment
Year 11 : 25,207,811$
Year 12 : 23,900,000$
Year 13 : 21,275,000$
Year 14 : 18,000,000$
Salary Cap with 1 Way Contract
Year 11 : 68,477,811$
Year 12 : 59,690,000$
Year 13 : 51,260,000$
Year 14 : 37,015,000$

Farm Players Salaries

Chuck Kobasew 180,000$ (3)
Salary Remaining : 0$
Scott Parse 95,000$ (1)
Salary Remaining : 0$
Brendan Shinnimin 90,000$ (3)
Salary Remaining : 0$
Dwight King 87,500$ (3)
Salary Remaining : 0$
Justin Peters 75,000$ (3)
Salary Remaining : 0$
Jeremy Morin 74,500$ (2)
Salary Remaining : 0$
Evan Rankin 60,000$ (2)
Salary Remaining : 0$
Joe Sova 60,000$ (2)
Salary Remaining : 0$
Nick Schaus 60,000$ (2)
Salary Remaining : 0$
Cullen Eddy 60,000$ (2)
Salary Remaining : 0$
Dan Henningson 60,000$ (2)
Salary Remaining : 0$
Chris Clark 60,000$ (2)
Salary Remaining : 0$
Andrew Rowe 60,000$ (2)
Salary Remaining : 0$
Steve Olesky 60,000$ (2)
Salary Remaining : 0$
Jeremy Colliton 60,000$ (2)
Salary Remaining : 0$
Jared Nightingale 60,000$ (2)
Salary Remaining : 0$
Derek Whitmore 60,000$ (2)
Salary Remaining : 0$
Mark Voakes 60,000$ (2)
Salary Remaining : 0$
Tommi Kivisto 56,500$ (3)
Salary Remaining : 0$
Andy Chiodo 50,000$ (2)
Salary Remaining : 0$
Morgan Reilly 50,000$ (3)
Salary Remaining : 0$
Jake Marto 50,000$ (1)
Salary Remaining : 0$
Chris Tanev 50,000$ (3)
Salary Remaining : 0$
Wade MacLeod 50,000$ (1)
Salary Remaining : 0$
Wade Brookbank 50,000$ (1)
Salary Remaining : 0$
Will Acton 50,000$ (1)
Salary Remaining : 0$
Zach Cohen 50,000$ (1)
Salary Remaining : 0$
Jeff Prough 50,000$ (1)
Salary Remaining : 0$
Total Farm Players28
Salary Commitment
Year 11 : 1,828,500$
Year 12 : 1,433,500$
Year 13 : 589,000$
Year 14 : 0$
Salary Average Commitment
Year 11 : 1,232,500$
Year 12 : 932,500$
Year 13 : 212,500$
Year 14 : 0$

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 50$ - 6,888 - 98%
Level 2: 4000 - 32$ - 3,931 - 98%
Level 3: 4000 - 20$ - 3,915 - 98%
Level 4: 2000 - 10$ - 1,984 - 99%
Luxury : 1000 - 100$ - 987 - 99%
Total Capacity :18000
Team Popularity : 91%

Income

Home Games Left0
Average Attendance - %17,704 - 98%
Average Income per Game993,787$
Year to Date Revenue40,745,268$

Expense

Pro Players Total Salaries58,340,000$
Farm Players Total Salaries2,150,000$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Pro Year To Date Expenses56,289,838$
Farm Year To Date Expenses2,580,186$
Pro Salary Cap To Date55,299,124$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days549,444$
Pro Estimated Expenses549,444$
Farm Remaining Season Days0
Farm Expenses Per Days25,980$
Farm Estimated Expenses0$
Estimated Season Expenses549,444$
Estimated Season Salary Cap55,839,309$
Estimate Under Maximum Salary Cap of 70,200,000$14,360,691$
Estimate Over Minimum Salary Cap of 0$ 55,839,309$
Current Bank Account-441,856$
Projected Bank Account-991,300$

Pro Players Salaries

Kimmo Timonen 11,500,000$ (5)
-Salary Remaining : 106,481$
David Legwand 3,950,000$ (4)
-Salary Remaining : 36,574$
Dan Hamhuis 3,790,000$ (4)
-Salary Remaining : 35,093$
Brandon Dubinsky 3,725,000$ (3)
-Salary Remaining : 34,491$
Craig Anderson 3,510,000$ (1)
-Salary Remaining : 32,500$
Rene Bourque 3,435,000$ (2)
-Salary Remaining : 31,806$
Clarke MacArthur 3,400,000$ (1)
-Salary Remaining : 31,481$
Dennis Seidenberg 3,090,000$ (3)
-Salary Remaining : 28,611$
David Jones 2,720,000$ (3)
-Salary Remaining : 25,185$
Jason Labarbera 2,500,000$ (1)
-Salary Remaining : 23,148$
Sergei Kostitsyn 2,280,000$ (3)
-Salary Remaining : 21,111$
Mason Raymond 2,100,000$ (1)
-Salary Remaining : 19,444$
Derek Morris 2,000,000$ (3)
-Salary Remaining : 18,519$
Andrew Cogliano 1,975,000$ (2)
-Salary Remaining : 18,287$
Steve Downie 1,825,000$ (4)
-Salary Remaining : 16,898$
Steve Montador 1,650,000$ (2)
-Salary Remaining : 15,278$
Oliver Ekman-Larsson 1,500,000$ (2)
-Salary Remaining : 13,889$
Darroll Powe 1,050,000$ (1)
-Salary Remaining : 9,722$
Jesse Winchester 1,000,000$ (1)
-Salary Remaining : 9,259$
Peter Regin 775,000$ (3)
-Salary Remaining : 7,176$
Andrew Shaw 565,000$ (2)
-Salary Remaining : 5,231$
Total Pro Players21
Salary Commitment
Year 11 : 58,340,000$
Year 12 : 44,780,000$
Year 13 : 35,655,000$
Year 14 : 21,065,000$
Salary Average Commitment
Year 11 : 13,425,000$
Year 12 : 10,275,000$
Year 13 : 10,275,000$
Year 14 : 5,775,000$
Salary Cap with 1 Way Contract
Year 11 : 58,340,000$
Year 12 : 44,780,000$
Year 13 : 35,655,000$
Year 14 : 21,065,000$

Farm Players Salaries

Stu Bickel 105,000$ (2)
Salary Remaining : 0$
Harry Zolnierczyk 100,000$ (1)
Salary Remaining : 0$
Jan Mursak 100,000$ (1)
Salary Remaining : 0$
Matt Bradley 97,500$ (1)
Salary Remaining : 0$
Joel Chouinard 95,000$ (1)
Salary Remaining : 0$
Nick Palmieri 90,000$ (3)
Salary Remaining : 0$
Cam Janssen 85,000$ (2)
Salary Remaining : 0$
Jacob Markstrom 85,000$ (2)
Salary Remaining : 0$
Shaone Morrisonn 85,000$ (2)
Salary Remaining : 0$
Ben Holmstrom 85,000$ (2)
Salary Remaining : 0$
David LeNeveu 80,000$ (2)
Salary Remaining : 0$
Jordan Hill 80,000$ (3)
Salary Remaining : 0$
Mattias Tedenby 75,000$ (2)
Salary Remaining : 0$
Kyle Palmieri 75,000$ (2)
Salary Remaining : 0$
Ben Smith 72,500$ (3)
Salary Remaining : 0$
Gaelan Patterson 70,000$ (3)
Salary Remaining : 0$
Mike Moore 70,000$ (2)
Salary Remaining : 0$
John Kurtz 70,000$ (3)
Salary Remaining : 0$
Joe Piskula 70,000$ (2)
Salary Remaining : 0$
Nick Tuzzolino 70,000$ (1)
Salary Remaining : 0$
Jonathon Kalinski 70,000$ (2)
Salary Remaining : 0$
James Martin 65,000$ (2)
Salary Remaining : 0$
Mark Fraser 55,000$ (1)
Salary Remaining : 0$
Riley Armstrong 50,000$ (2)
Salary Remaining : 0$
Matt Beca 50,000$ (2)
Salary Remaining : 0$
Stephen Schultz 50,000$ (1)
Salary Remaining : 0$
Tanner House 50,000$ (1)
Salary Remaining : 0$
Jamie Fritsch 50,000$ (1)
Salary Remaining : 0$
Stefan Schneider 50,000$ (1)
Salary Remaining : 0$
Total Farm Players29
Salary Commitment
Year 11 : 2,150,000$
Year 12 : 1,432,500$
Year 13 : 382,500$
Year 14 : 0$
Salary Average Commitment
Year 11 : 1,427,500$
Year 12 : 862,500$
Year 13 : 382,500$
Year 14 : 0$

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 7000 - 70$ - 5,997 - 86%
Level 2: 4000 - 60$ - 3,528 - 88%
Level 3: 4000 - 45$ - 3,072 - 77%
Level 4: 2000 - 30$ - 1,356 - 68%
Luxury : 1000 - 175$ - 848 - 85%
Total Capacity :18000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %14,802 - 82%
Average Income per Game1,390,168$
Year to Date Revenue56,996,886$

Expense

Pro Players Total Salaries53,785,000$
Farm Players Total Salaries2,120,000$
Coaches Total Salaries3,050,000$
Luxury Taxe Total0$
Pro Year To Date Expenses53,905,782$
Farm Year To Date Expenses2,654,484$
Pro Salary Cap To Date51,428,946$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days521,157$
Pro Estimated Expenses521,157$
Farm Remaining Season Days0
Farm Expenses Per Days26,176$
Farm Estimated Expenses0$
Estimated Season Expenses521,157$
Estimated Season Salary Cap51,926,955$
Estimate Under Maximum Salary Cap of 70,200,000$18,273,045$
Estimate Over Minimum Salary Cap of 0$ 51,926,955$
Current Bank Account19,541,224$
Projected Bank Account19,020,067$

Pro Players Salaries

Fedor Tyutin 6,250,000$ (5)
-Salary Remaining : 57,870$
Ryan Smyth 5,750,000$ (3)
-Salary Remaining : 53,241$
Drew Doughty 5,750,000$ (6)
-Salary Remaining : 53,241$
Kari Lehtonen 4,165,000$ (2)
-Salary Remaining : 38,565$
Shawn Horcoff 4,075,000$ (1)
-Salary Remaining : 37,731$
Radim Vrbata 2,710,000$ (2)
-Salary Remaining : 25,093$
Marc-Edouard Vlasic 2,675,000$ (4)
-Salary Remaining : 24,769$
Andrei Kostitsyn 2,555,000$ (1)
-Salary Remaining : 23,657$
David Steckel 2,500,000$ (3)
-Salary Remaining : 23,148$
PA Parenteau 2,420,000$ (1)
-Salary Remaining : 22,407$
Martin Hanzal 2,150,000$ (3)
-Salary Remaining : 19,907$
Andreas Lilja 2,000,000$ (1)
-Salary Remaining : 18,519$
John Madden 1,850,000$ (1)
-Salary Remaining : 17,130$
Travis Moen 1,550,000$ (3)
-Salary Remaining : 14,352$
Mats Zuccarello 1,250,000$ (3)
-Salary Remaining : 11,574$
Sheldon Brookbank 1,090,000$ (2)
-Salary Remaining : 10,093$
Rostislav Olesz 1,000,000$ (2)
-Salary Remaining : 9,259$
Darryl Boyce 900,000$ (2)
-Salary Remaining : 8,333$
Raphael Diaz 900,000$ (1)
-Salary Remaining : 8,333$
Curtis Sanford 900,000$ (1)
-Salary Remaining : 8,333$
T.J. Brodie 845,000$ (1)
-Salary Remaining : 7,824$
Raitis Ivanans 500,000$ (1)
-Salary Remaining : 4,630$
Total Pro Players22
Salary Commitment
Year 11 : 53,785,000$
Year 12 : 37,740,000$
Year 13 : 27,875,000$
Year 14 : 14,675,000$
Salary Average Commitment
Year 11 : 16,025,000$
Year 12 : 14,625,000$
Year 13 : 13,725,000$
Year 14 : 8,425,000$
Salary Cap with 1 Way Contract
Year 11 : 53,785,000$
Year 12 : 37,740,000$
Year 13 : 27,875,000$
Year 14 : 14,675,000$

Farm Players Salaries

Jean-Francois Jacques 150,000$ (2)
Salary Remaining : 0$
Toby Petersen 120,000$ (2)
Salary Remaining : 0$
Joonas Nattinen 90,000$ (2)
Salary Remaining : 0$
Chris Summers 82,500$ (2)
Salary Remaining : 0$
Korbinian Holzer 75,000$ (3)
Salary Remaining : 0$
Ben Street 75,000$ (3)
Salary Remaining : 0$
Chris D'Alvise 75,000$ (3)
Salary Remaining : 0$
Zach Sill 75,000$ (2)
Salary Remaining : 0$
Robert Slaney 75,000$ (2)
Salary Remaining : 0$
Mathieu Tousignant 70,000$ (2)
Salary Remaining : 0$
Mathieu Beaudoin 65,000$ (2)
Salary Remaining : 0$
Jerome Samson 60,000$ (1)
Salary Remaining : 0$
Luca Caputi 60,000$ (1)
Salary Remaining : 0$
Dale Mitchell 60,000$ (1)
Salary Remaining : 0$
Juraj Mikus 60,000$ (1)
Salary Remaining : 0$
Chad Rau 60,000$ (1)
Salary Remaining : 0$
Robert Mayer 60,000$ (1)
Salary Remaining : 0$
Sebastien Piche 55,000$ (2)
Salary Remaining : 0$
Michel Ouellet 52,500$ (2)
Salary Remaining : 0$
Tyler McNeely 50,000$ (1)
Salary Remaining : 0$
Scott Ford 50,000$ (1)
Salary Remaining : 0$
Jeff Dimmen 50,000$ (1)
Salary Remaining : 0$
C.J. Stretch 50,000$ (2)
Salary Remaining : 0$
Chris Bruton 50,000$ (1)
Salary Remaining : 0$
Gerald Coleman 50,000$ (2)
Salary Remaining : 0$
Kyle Bushee 50,000$ (1)
Salary Remaining : 0$
Rick Schofield 50,000$ (1)
Salary Remaining : 0$
Benn Olson 50,000$ (1)
Salary Remaining : 0$
T.J. Syner 50,000$ (1)
Salary Remaining : 0$
Mathieu Aubin 50,000$ (2)
Salary Remaining : 0$
Matt Case 50,000$ (1)
Salary Remaining : 0$
Patrick Wellar 50,000$ (2)
Salary Remaining : 0$
Mike Montgomery 50,000$ (1)
Salary Remaining : 0$
Total Farm Players33
Salary Commitment
Year 11 : 2,120,000$
Year 12 : 1,260,000$
Year 13 : 225,000$
Year 14 : 0$
Salary Average Commitment
Year 11 : 850,000$
Year 12 : 350,000$
Year 13 : 225,000$
Year 14 : 0$

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - 99$ - 5,247 - 75%
Level 2: 4000 - 73$ - 2,542 - 64%
Level 3: 4000 - 55$ - 2,081 - 52%
Level 4: 2000 - 19$ - 1,761 - 88%
Luxury : 1000 - 220$ - 688 - 69%
Total Capacity :18000
Team Popularity : 106%

Income

Home Games Left0
Average Attendance - %12,319 - 68%
Average Income per Game1,467,461$
Year to Date Revenue60,165,914$

Expense

Pro Players Total Salaries71,391,900$
Farm Players Total Salaries2,149,200$
Coaches Total Salaries1,650,000$
Luxury Taxe Total0$
Pro Year To Date Expenses67,330,356$
Farm Year To Date Expenses3,029,002$
Pro Salary Cap To Date66,636,844$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days667,518$
Pro Estimated Expenses667,518$
Farm Remaining Season Days0
Farm Expenses Per Days30,384$
Farm Estimated Expenses0$
Estimated Season Expenses667,518$
Estimated Season Salary Cap67,297,880$
Estimate Under Maximum Salary Cap of 70,200,000$2,902,120$
Estimate Over Minimum Salary Cap of 0$ 67,297,880$
Current Bank Account-3,691,155$
Projected Bank Account-4,358,673$

Pro Players Salaries

Ryan Kesler 11,425,000$ (5)
-Salary Remaining : 105,787$
Teemu Selanne 8,700,000$ (2)
-Salary Remaining : 80,556$
Steven Stamkos 7,695,000$ (3)
-Salary Remaining : 71,250$
Carey Price 5,990,000$ (1)
-Salary Remaining : 55,463$
Alexander Semin 5,070,000$ (2)
-Salary Remaining : 46,944$
Tomas Kopecky 5,000,000$ (3)
-Salary Remaining : 46,296$
Ryan Whitney 3,975,000$ (2)
-Salary Remaining : 36,806$
P.K. Subban 3,350,000$ (4)
-Salary Remaining : 31,019$
Jim Slater 3,300,900$ (2)
-Salary Remaining : 30,564$
Matt Moulson 3,140,000$ (2)
-Salary Remaining : 29,074$
Rostislav Klesla 3,066,000$ (4)
-Salary Remaining : 28,389$
Sheldon Souray 2,400,000$ (4)
-Salary Remaining : 22,222$
Michael Frolik 1,475,000$ (3)
-Salary Remaining : 13,657$
Marty Reasoner 1,200,000$ (3)
-Salary Remaining : 11,111$
Jeff Petry 1,100,000$ (3)
-Salary Remaining : 10,185$
Peter Budaj 1,000,000$ (1)
-Salary Remaining : 9,259$
Brayden McNabb 900,000$ (2)
-Salary Remaining : 8,333$
Tommy Wingels 810,000$ (1)
-Salary Remaining : 7,500$
Andreas Nodl 670,000$ (2)
-Salary Remaining : 6,204$
Carl Sneep 600,000$ (2)
-Salary Remaining : 5,556$
Maxime Macenauer 525,000$ (2)
-Salary Remaining : 4,861$
Total Pro Players21
Salary Commitment
Year 11 : 71,391,900$
Year 12 : 63,591,900$
Year 13 : 36,711,000$
Year 14 : 20,241,000$
Salary Average Commitment
Year 11 : 23,170,900$
Year 12 : 22,170,900$
Year 13 : 17,600,000$
Year 14 : 13,825,000$
Salary Cap with 1 Way Contract
Year 11 : 71,391,900$
Year 12 : 63,591,900$
Year 13 : 36,711,000$
Year 14 : 20,241,000$

Farm Players Salaries

Wade Redden 120,000$ (1)
Salary Remaining : 0$
Garnet Exelby 91,000$ (2)
Salary Remaining : 0$
Darcy Kuemper 90,000$ (2)
Salary Remaining : 0$
Nolan Yonkman 86,600$ (2)
Salary Remaining : 0$
Rob Klinkhammer 80,000$ (2)
Salary Remaining : 0$
Andre Petersson 73,000$ (2)
Salary Remaining : 0$
Erik Gustafsson 62,500$ (2)
Salary Remaining : 0$
Sean Avery 61,100$ (1)
Salary Remaining : 0$
Garrett Mitchell 60,000$ (2)
Salary Remaining : 0$
Philippe Cornet 60,000$ (2)
Salary Remaining : 0$
Danny Syvret 60,000$ (2)
Salary Remaining : 0$
T.J. Brennan 60,000$ (1)
Salary Remaining : 0$
Ashton Rome 59,000$ (2)
Salary Remaining : 0$
Oskars Bartulis 58,500$ (1)
Salary Remaining : 0$
Thomas McCollum 58,000$ (2)
Salary Remaining : 0$
Harrison Reed 57,000$ (2)
Salary Remaining : 0$
Bryan Lerg 57,000$ (2)
Salary Remaining : 0$
Nathan Lawson 53,500$ (1)
Salary Remaining : 0$
Maxime Sauve 52,000$ (1)
Salary Remaining : 0$
Micheal Haley 50,000$ (2)
Salary Remaining : 0$
Darcy Zajac 50,000$ (2)
Salary Remaining : 0$
Alexandre Picard 50,000$ (1)
Salary Remaining : 0$
Tim Kennedy 50,000$ (1)
Salary Remaining : 0$
Jyri Niemi 50,000$ (2)
Salary Remaining : 0$
Steve MacIntyre 50,000$ (1)
Salary Remaining : 0$
Dan Jancevski 50,000$ (2)
Salary Remaining : 0$
Mike Testwuide 50,000$ (2)
Salary Remaining : 0$
Marc Cheverie 50,000$ (2)
Salary Remaining : 0$
Tim Miller 50,000$ (1)
Salary Remaining : 0$
J.P. Testwuide 50,000$ (2)
Salary Remaining : 0$
Dean Arsene 50,000$ (1)
Salary Remaining : 0$
Matt Kennedy 50,000$ (1)
Salary Remaining : 0$
Cedric Lalonde-McNicoll 50,000$ (1)
Salary Remaining : 0$
Brett Bellemore 50,000$ (2)
Salary Remaining : 0$
Tyler Shattock 50,000$ (2)
Salary Remaining : 0$
Mike Brennan 50,000$ (2)
Salary Remaining : 0$
Total Farm Players36
Salary Commitment
Year 11 : 2,149,200$
Year 12 : 1,394,100$
Year 13 : 0$
Year 14 : 0$
Salary Average Commitment
Year 11 : 1,344,000$
Year 12 : 1,024,000$
Year 13 : 0$
Year 14 : 0$

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 7000 - 70$ - 6,989 - 100%
Level 2: 4000 - 45$ - 3,970 - 99%
Level 3: 4000 - 30$ - 3,750 - 94%
Level 4: 2000 - 15$ - 1,997 - 100%
Luxury : 1000 - 140$ - 1,000 - 100%
Total Capacity :18000
Team Popularity : 104%

Income

Home Games Left0
Average Attendance - %17,706 - 98%
Average Income per Game1,416,005$
Year to Date Revenue58,056,197$

Expense

Pro Players Total Salaries54,045,000$
Farm Players Total Salaries1,995,667$
Coaches Total Salaries1,950,000$
Luxury Taxe Total0$
Pro Year To Date Expenses53,022,098$
Farm Year To Date Expenses2,743,521$
Pro Salary Cap To Date51,833,191$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days511,528$
Pro Estimated Expenses511,528$
Farm Remaining Season Days0
Farm Expenses Per Days26,918$
Farm Estimated Expenses0$
Estimated Season Expenses511,528$
Estimated Season Salary Cap52,333,608$
Estimate Under Maximum Salary Cap of 70,200,000$17,866,392$
Estimate Over Minimum Salary Cap of 0$ 52,333,608$
Current Bank Account29,622,660$
Projected Bank Account29,111,132$

Pro Players Salaries

Pavel Datsyuk 7,410,000$ (3)
-Salary Remaining : 68,611$
Jimmy Howard 6,400,000$ (4)
-Salary Remaining : 59,259$
Tuomo Ruutu 5,500,000$ (2)
-Salary Remaining : 50,926$
Ryan Callahan 3,875,000$ (1)
-Salary Remaining : 35,880$
Jordan Staal 3,785,000$ (1)
-Salary Remaining : 35,046$
Brooks Orpik 3,470,000$ (3)
-Salary Remaining : 32,130$
Alex Pietrangelo 2,485,000$ (1)
-Salary Remaining : 23,009$
Kevin Klein 2,275,000$ (4)
-Salary Remaining : 21,065$
Marc Staal 2,205,000$ (2)
-Salary Remaining : 20,417$
Derek Stepan 2,080,000$ (3)
-Salary Remaining : 19,259$
Joey Crabb 1,950,000$ (2)
-Salary Remaining : 18,056$
Zenon Konopka 1,800,000$ (1)
-Salary Remaining : 16,667$
Nikolai Khabibulin 1,500,000$ (1)
-Salary Remaining : 13,889$
Mattias Ohlund 1,500,000$ (3)
-Salary Remaining : 13,889$
Guillaume Latendresse 1,425,000$ (3)
-Salary Remaining : 13,194$
Jonathan Ericsson 1,400,000$ (2)
-Salary Remaining : 12,963$
Kyle Wellwood (Out of Payroll) 1,250,000$ (3)
-Salary Remaining : 11,574$
Brandon Prust 1,235,000$ (1)
-Salary Remaining : 11,435$
Justin Abdelkader 1,050,000$ (1)
-Salary Remaining : 9,722$
Jay Harrison 1,000,000$ (1)
-Salary Remaining : 9,259$
Andrew Brunette 975,000$ (2)
-Salary Remaining : 9,028$
Keaton Ellerby 725,000$ (2)
-Salary Remaining : 6,713$
Total Pro Players22
Salary Commitment
Year 11 : 55,295,000$
Year 12 : 38,565,000$
Year 13 : 25,810,000$
Year 14 : 8,675,000$
Salary Average Commitment
Year 11 : 11,425,000$
Year 12 : 11,425,000$
Year 13 : 4,950,000$
Year 14 : 2,275,000$
Salary Cap with 1 Way Contract
Year 11 : 55,295,000$
Year 12 : 38,565,000$
Year 13 : 25,810,000$
Year 14 : 8,675,000$

Farm Players Salaries

Tanner Glass 145,000$ (1)
Salary Remaining : 0$
Scott Valentine 100,000$ (1)
Salary Remaining : 0$
Matt Smaby 100,000$ (3)
Salary Remaining : 0$
Stephen Gionta 97,500$ (2)
Salary Remaining : 0$
Matt Tennyson 90,000$ (3)
Salary Remaining : 0$
Sebastian Stalberg 90,000$ (3)
Salary Remaining : 0$
Andrew Raycroft 90,000$ (2)
Salary Remaining : 0$
Randy Jones 85,000$ (1)
Salary Remaining : 0$
Jordie Benn 82,500$ (3)
Salary Remaining : 0$
Mark Olver 76,000$ (2)
Salary Remaining : 0$
Patrick Cehlin 65,000$ (3)
Salary Remaining : 0$
Ryan Button 63,667$ (2)
Salary Remaining : 0$
John Persson 62,667$ (3)
Salary Remaining : 0$
Jean-Gabriel Pageau 61,333$ (3)
Salary Remaining : 0$
Jordan Henry 60,000$ (2)
Salary Remaining : 0$
James Sheppard 59,500$ (2)
Salary Remaining : 0$
Rob Flick 57,500$ (3)
Salary Remaining : 0$
Justin Vaive 55,000$ (3)
Salary Remaining : 0$
Alex Bourret 55,000$ (1)
Salary Remaining : 0$
Adam Polasek 50,000$ (1)
Salary Remaining : 0$
Stefan Meyer 50,000$ (1)
Salary Remaining : 0$
Justin Pogge 50,000$ (2)
Salary Remaining : 0$
Jani Lajunen 50,000$ (1)
Salary Remaining : 0$
Jed Ortmeyer 50,000$ (3)
Salary Remaining : 0$
Scott Zurevinski 50,000$ (1)
Salary Remaining : 0$
Matt Rust 50,000$ (2)
Salary Remaining : 0$
Derrick LaPoint 50,000$ (2)
Salary Remaining : 0$
Sean Backman 50,000$ (1)
Salary Remaining : 0$
John Lee 50,000$ (3)
Salary Remaining : 0$
Total Farm Players29
Salary Commitment
Year 11 : 1,995,667$
Year 12 : 1,360,667$
Year 13 : 764,000$
Year 14 : 0$
Salary Average Commitment
Year 11 : 630,000$
Year 12 : 395,000$
Year 13 : 345,000$
Year 14 : 0$

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 7000 - 52$ - 6,762 - 97%
Level 2: 4000 - 36$ - 3,850 - 96%
Level 3: 4000 - 30$ - 3,558 - 89%
Level 4: 2000 - 20$ - 1,525 - 76%
Luxury : 1000 - 125$ - 938 - 94%
Total Capacity :18000
Team Popularity : 87%

Income

Home Games Left0
Average Attendance - %16,632 - 92%
Average Income per Game1,041,809$
Year to Date Revenue42,714,164$

Expense

Pro Players Total Salaries57,590,000$
Farm Players Total Salaries2,249,000$
Coaches Total Salaries2,100,000$
Luxury Taxe Total0$
Pro Year To Date Expenses55,170,301$
Farm Year To Date Expenses2,800,157$
Pro Salary Cap To Date53,684,180$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days547,130$
Pro Estimated Expenses547,130$
Farm Remaining Season Days0
Farm Expenses Per Days27,931$
Farm Estimated Expenses0$
Estimated Season Expenses547,130$
Estimated Season Salary Cap54,217,421$
Estimate Under Maximum Salary Cap of 70,200,000$15,982,579$
Estimate Over Minimum Salary Cap of 0$ 54,217,421$
Current Bank Account10,129,975$
Projected Bank Account9,582,845$

Pro Players Salaries

Stephane Robidas 7,800,000$ (3)
-Salary Remaining : 72,222$
Daniel Briere (Out of Payroll) 5,960,000$ (2)
-Salary Remaining : 55,185$
Ales Hemsky 5,160,000$ (1)
-Salary Remaining : 47,778$
Jaroslav Spacek 4,500,000$ (2)
-Salary Remaining : 41,667$
Scott Gomez 4,200,000$ (1)
-Salary Remaining : 38,889$
Brian Gionta 4,155,000$ (2)
-Salary Remaining : 38,472$
Dmitry Kulikov 3,550,000$ (3)
-Salary Remaining : 32,870$
Taylor Pyatt 3,000,000$ (1)
-Salary Remaining : 27,778$
Sam Gagner 2,575,000$ (1)
-Salary Remaining : 23,843$
Lauri Korpikoski 2,550,000$ (3)
-Salary Remaining : 23,611$
Jarret Stoll 2,525,000$ (4)
-Salary Remaining : 23,380$
Patrick Dwyer 2,500,000$ (3)
-Salary Remaining : 23,148$
Braydon Coburn 2,470,000$ (1)
-Salary Remaining : 22,870$
David Perron 2,410,000$ (1)
-Salary Remaining : 22,315$
Rob Scuderi 2,000,000$ (3)
-Salary Remaining : 18,519$
Dan Ellis 1,800,000$ (2)
-Salary Remaining : 16,667$
Gilbert Brule 1,350,000$ (3)
-Salary Remaining : 12,500$
Jared Spurgeon 1,325,000$ (1)
-Salary Remaining : 12,269$
Jonathan Bernier 1,000,000$ (2)
-Salary Remaining : 9,259$
Shawn Matthias 845,000$ (1)
-Salary Remaining : 7,824$
Nick Johnson 725,000$ (1)
-Salary Remaining : 6,713$
Bobby Sanguinetti 650,000$ (2)
-Salary Remaining : 6,019$
Matt Taormina 500,000$ (2)
-Salary Remaining : 4,630$
Total Pro Players23
Salary Commitment
Year 11 : 63,550,000$
Year 12 : 40,840,000$
Year 13 : 22,275,000$
Year 14 : 2,525,000$
Salary Average Commitment
Year 11 : 11,300,000$
Year 12 : 9,975,000$
Year 13 : 9,975,000$
Year 14 : 2,525,000$
Salary Cap with 1 Way Contract
Year 11 : 63,550,000$
Year 12 : 40,840,000$
Year 13 : 22,275,000$
Year 14 : 2,525,000$

Farm Players Salaries

Andrew Alberts 230,000$ (2)
Salary Remaining : 0$
Jhonas Enroth 95,000$ (3)
Salary Remaining : 0$
Quinton Howden 90,000$ (3)
Salary Remaining : 0$
Pierre-Cedric Labrie 90,000$ (2)
Salary Remaining : 0$
Sven Baertschi 90,000$ (2)
Salary Remaining : 0$
Sean Collins 90,000$ (3)
Salary Remaining : 0$
Chad Johnson 90,000$ (3)
Salary Remaining : 0$
Paul Szczechura 85,000$ (3)
Salary Remaining : 0$
Joe Vitale 82,500$ (1)
Salary Remaining : 0$
B.J. Crombeen 80,000$ (3)
Salary Remaining : 0$
Alex Grant 79,000$ (2)
Salary Remaining : 0$
Ben Walter 75,000$ (3)
Salary Remaining : 0$
Jason DeSantis 75,000$ (3)
Salary Remaining : 0$
Andrew Ebbett 75,000$ (3)
Salary Remaining : 0$
David Meckler 75,000$ (3)
Salary Remaining : 0$
Jon Matsumoto 75,000$ (3)
Salary Remaining : 0$
Chris Minard 60,000$ (2)
Salary Remaining : 0$
Robert Bortuzzo 57,500$ (1)
Salary Remaining : 0$
Ian Schultz 52,500$ (2)
Salary Remaining : 0$
John Muse 52,500$ (3)
Salary Remaining : 0$
Michael Ryan 50,000$ (2)
Salary Remaining : 0$
Gabe Guentzel 50,000$ (3)
Salary Remaining : 0$
Rylan Galiardi 50,000$ (1)
Salary Remaining : 0$
Oliver Lauridsen 50,000$ (2)
Salary Remaining : 0$
Scott Campbell 50,000$ (1)
Salary Remaining : 0$
Ryan Garlock 50,000$ (2)
Salary Remaining : 0$
Simon Gysbers 50,000$ (3)
Salary Remaining : 0$
Paul Karpowich 50,000$ (3)
Salary Remaining : 0$
Corey Cowick 50,000$ (3)
Salary Remaining : 0$
David Dziurzynski 50,000$ (3)
Salary Remaining : 0$
Ryan Donald 50,000$ (1)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 11 : 2,249,000$
Year 12 : 1,959,000$
Year 13 : 1,207,500$
Year 14 : 0$
Salary Average Commitment
Year 11 : 1,410,000$
Year 12 : 1,120,000$
Year 13 : 1,067,500$
Year 14 : 0$

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - 45$ - 6,924 - 99%
Level 2: 4000 - 25$ - 3,971 - 99%
Level 3: 4000 - 20$ - 3,885 - 97%
Level 4: 2000 - 10$ - 1,948 - 97%
Luxury : 1000 - 105$ - 985 - 99%
Total Capacity :18000
Team Popularity : 93%

Income

Home Games Left0
Average Attendance - %17,714 - 98%
Average Income per Game986,150$
Year to Date Revenue40,432,134$

Expense

Pro Players Total Salaries43,380,000$
Farm Players Total Salaries2,428,500$
Coaches Total Salaries3,050,000$
Luxury Taxe Total0$
Pro Year To Date Expenses45,147,303$
Farm Year To Date Expenses3,190,678$
Pro Salary Cap To Date43,066,767$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days421,111$
Pro Estimated Expenses421,111$
Farm Remaining Season Days0
Farm Expenses Per Days33,123$
Farm Estimated Expenses0$
Estimated Season Expenses421,111$
Estimated Season Salary Cap43,468,434$
Estimate Under Maximum Salary Cap of 70,200,000$26,731,566$
Estimate Over Minimum Salary Cap of 0$ 43,468,434$
Current Bank Account5,627,273$
Projected Bank Account5,206,162$

Pro Players Salaries

Nik Antropov 7,000,000$ (2)
-Salary Remaining : 64,815$
Toni Lydman 6,500,000$ (1)
-Salary Remaining : 60,185$
Mike Komisarek 4,300,000$ (1)
-Salary Remaining : 39,815$
Colby Armstrong 4,000,000$ (4)
-Salary Remaining : 37,037$
Matt Stajan 3,000,000$ (2)
-Salary Remaining : 27,778$
Brad Richardson 2,250,000$ (3)
-Salary Remaining : 20,833$
Colin White 2,000,000$ (1)
-Salary Remaining : 18,519$
Matt D'Agostini 1,575,000$ (4)
-Salary Remaining : 14,583$
Niklas Hagman 1,500,000$ (1)
-Salary Remaining : 13,889$
Drew Miller 1,230,000$ (2)
-Salary Remaining : 11,389$
Matt Hendricks 1,100,000$ (3)
-Salary Remaining : 10,185$
Shane O'Brien 1,000,000$ (3)
-Salary Remaining : 9,259$
Zack Smith 975,000$ (2)
-Salary Remaining : 9,028$
Blake Geoffrion 925,000$ (3)
-Salary Remaining : 8,565$
Thomas Greiss 900,000$ (2)
-Salary Remaining : 8,333$
Andre Deveaux 850,000$ (3)
-Salary Remaining : 7,870$
Trent Hunter 800,000$ (2)
-Salary Remaining : 7,407$
Stephane Veilleux 700,000$ (2)
-Salary Remaining : 6,481$
Kris Russell 700,000$ (1)
-Salary Remaining : 6,481$
Petteri Nokelainen 575,000$ (2)
-Salary Remaining : 5,324$
Brent Johnson 500,000$ (3)
-Salary Remaining : 4,630$
Justin Falk 500,000$ (2)
-Salary Remaining : 4,630$
Jay Beagle 500,000$ (1)
-Salary Remaining : 4,630$
Total Pro Players23
Salary Commitment
Year 11 : 43,380,000$
Year 12 : 27,880,000$
Year 13 : 12,200,000$
Year 14 : 5,575,000$
Salary Average Commitment
Year 11 : 9,000,000$
Year 12 : 9,000,000$
Year 13 : 8,200,000$
Year 14 : 1,575,000$
Salary Cap with 1 Way Contract
Year 11 : 43,380,000$
Year 12 : 27,880,000$
Year 13 : 12,200,000$
Year 14 : 5,575,000$

Farm Players Salaries

Derek Meech 95,000$ (3)
Salary Remaining : 0$
Theo Ruth 95,000$ (3)
Salary Remaining : 0$
Kenny Ryan 90,000$ (3)
Salary Remaining : 0$
Erik Gudbranson 90,000$ (2)
Salary Remaining : 0$
Stefan Della Rovere 90,000$ (2)
Salary Remaining : 0$
Louis Leblanc 90,000$ (1)
Salary Remaining : 0$
Chris Mueller 87,500$ (3)
Salary Remaining : 0$
Philippe Paradis 87,000$ (2)
Salary Remaining : 0$
Jay Rosehill 85,000$ (3)
Salary Remaining : 0$
Mathieu Brodeur 85,000$ (2)
Salary Remaining : 0$
Marek Viedensky 85,000$ (3)
Salary Remaining : 0$
John Scott 85,000$ (3)
Salary Remaining : 0$
Matt Donovan 80,000$ (3)
Salary Remaining : 0$
Jerry D'Amigo 77,500$ (3)
Salary Remaining : 0$
Eric Selleck 75,000$ (3)
Salary Remaining : 0$
Alain Berger 75,000$ (2)
Salary Remaining : 0$
Billy Sweatt 70,000$ (2)
Salary Remaining : 0$
Marc-Andre Cliche 67,500$ (2)
Salary Remaining : 0$
Jeremy Smith 66,000$ (3)
Salary Remaining : 0$
Carter Hutton 65,000$ (3)
Salary Remaining : 0$
Andreas Thuresson 64,500$ (2)
Salary Remaining : 0$
Alex Plante 60,000$ (2)
Salary Remaining : 0$
Patrick Mullen 57,000$ (2)
Salary Remaining : 0$
Ben Ryan 56,500$ (3)
Salary Remaining : 0$
Jared Staal 50,000$ (3)
Salary Remaining : 0$
Scott Jackson 50,000$ (2)
Salary Remaining : 0$
Josh Godfrey 50,000$ (2)
Salary Remaining : 0$
Brent Raedeke 50,000$ (3)
Salary Remaining : 0$
Colin Long 50,000$ (3)
Salary Remaining : 0$
Keith Seabrook 50,000$ (3)
Salary Remaining : 0$
Mark Pysyk 50,000$ (2)
Salary Remaining : 0$
David Toews 50,000$ (1)
Salary Remaining : 0$
Jerome Leduc-Gauthier 50,000$ (2)
Salary Remaining : 0$
Ryan Flynn 50,000$ (3)
Salary Remaining : 0$
Jordan Schroeder 50,000$ (3)
Salary Remaining : 0$
Total Farm Players35
Salary Commitment
Year 11 : 2,428,500$
Year 12 : 2,288,500$
Year 13 : 1,342,500$
Year 14 : 0$
Salary Average Commitment
Year 11 : 1,140,000$
Year 12 : 1,140,000$
Year 13 : 1,080,000$
Year 14 : 0$

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 80$ - 5,722 - 82%
Level 2: 4000 - 50$ - 3,213 - 80%
Level 3: 4000 - 35$ - 2,993 - 75%
Level 4: 2000 - 25$ - 1,260 - 63%
Luxury : 1000 - 175$ - 778 - 78%
Total Capacity :18000
Team Popularity : 99%

Income

Home Games Left0
Average Attendance - %13,966 - 78%
Average Income per Game1,327,397$
Year to Date Revenue54,423,278$

Expense

Pro Players Total Salaries50,805,000$
Farm Players Total Salaries1,973,000$
Coaches Total Salaries1,700,000$
Luxury Taxe Total0$
Pro Year To Date Expenses59,218,430$
Farm Year To Date Expenses2,575,941$
Pro Salary Cap To Date58,128,609$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days480,602$
Pro Estimated Expenses480,602$
Farm Remaining Season Days0
Farm Expenses Per Days25,225$
Farm Estimated Expenses0$
Estimated Season Expenses480,602$
Estimated Season Salary Cap58,599,026$
Estimate Under Maximum Salary Cap of 70,200,000$11,600,974$
Estimate Over Minimum Salary Cap of 0$ 58,599,026$
Current Bank Account10,475,626$
Projected Bank Account9,995,024$

Pro Players Salaries

Zdeno Chara 7,245,000$ (2)
-Salary Remaining : 67,083$
Henrik Lundqvist 6,800,000$ (5)
-Salary Remaining : 62,963$
Daniel Sedin 6,730,000$ (1)
-Salary Remaining : 62,315$
Milan Lucic 3,750,000$ (1)
-Salary Remaining : 34,722$
Pierre-Marc Bouchard 3,380,000$ (4)
-Salary Remaining : 31,296$
Martin Biron 3,300,000$ (3)
-Salary Remaining : 30,556$
Artem Anisimov 2,250,000$ (1)
-Salary Remaining : 20,833$
Gregory Campbell 2,250,000$ (3)
-Salary Remaining : 20,833$
Patrik Berglund 2,195,000$ (3)
-Salary Remaining : 20,324$
Chris Higgins 2,105,000$ (2)
-Salary Remaining : 19,491$
Mike Lundin 1,900,000$ (2)
-Salary Remaining : 17,593$
Scott Hannan 1,750,000$ (1)
-Salary Remaining : 16,204$
Deryk Engelland 1,500,000$ (4)
-Salary Remaining : 13,889$
Nick Leddy 1,070,000$ (2)
-Salary Remaining : 9,907$
Maxim Lapierre 1,000,000$ (1)
-Salary Remaining : 9,259$
Carl Hagelin 875,000$ (2)
-Salary Remaining : 8,102$
Daniel Carcillo 785,000$ (1)
-Salary Remaining : 7,269$
Kyle Clifford 720,000$ (2)
-Salary Remaining : 6,667$
Steve Bernier 700,000$ (1)
-Salary Remaining : 6,481$
Jake Gardiner 500,000$ (1)
-Salary Remaining : 4,630$
Total Pro Players20
Salary Commitment
Year 11 : 50,805,000$
Year 12 : 33,340,000$
Year 13 : 19,425,000$
Year 14 : 11,680,000$
Salary Average Commitment
Year 11 : 6,200,000$
Year 12 : 3,750,000$
Year 13 : 3,750,000$
Year 14 : 1,500,000$
Salary Cap with 1 Way Contract
Year 11 : 50,805,000$
Year 12 : 33,340,000$
Year 13 : 19,425,000$
Year 14 : 11,680,000$

Farm Players Salaries

Jeff Drouin-Deslauriers 200,000$ (2)
Salary Remaining : 0$
Zach Boychuk 122,500$ (3)
Salary Remaining : 0$
Marty Turco 110,000$ (2)
Salary Remaining : 0$
Pierre-Luc Letourneau-Leblond 100,000$ (2)
Salary Remaining : 0$
Michael Sauer 91,500$ (1)
Salary Remaining : 0$
Richard Panik 90,000$ (3)
Salary Remaining : 0$
David Rundblad 90,000$ (2)
Salary Remaining : 0$
Tomas Kubalik 85,000$ (2)
Salary Remaining : 0$
Dane Byers 72,500$ (2)
Salary Remaining : 0$
Colton Gillies 70,000$ (3)
Salary Remaining : 0$
Pavel Valentenko 65,000$ (2)
Salary Remaining : 0$
Henrik Karlsson 65,000$ (3)
Salary Remaining : 0$
Tyler Cuma 59,000$ (2)
Salary Remaining : 0$
Cody Bass 52,500$ (3)
Salary Remaining : 0$
Paul Baier 50,000$ (1)
Salary Remaining : 0$
Mike Banwell 50,000$ (1)
Salary Remaining : 0$
Quintin Laing 50,000$ (1)
Salary Remaining : 0$
Michal Jordan 50,000$ (1)
Salary Remaining : 0$
Michael Caruso 50,000$ (2)
Salary Remaining : 0$
Mike McKenzie 50,000$ (1)
Salary Remaining : 0$
Phil Oreskovic 50,000$ (2)
Salary Remaining : 0$
Mike Bartlett 50,000$ (1)
Salary Remaining : 0$
Sean Zimmerman 50,000$ (2)
Salary Remaining : 0$
Keegan Lowe 50,000$ (3)
Salary Remaining : 0$
Dillon Simpson 50,000$ (3)
Salary Remaining : 0$
Michael Pelech 50,000$ (1)
Salary Remaining : 0$
Ryan Schnell 50,000$ (1)
Salary Remaining : 0$
Paul Zanette 50,000$ (1)
Salary Remaining : 0$
Total Farm Players28
Salary Commitment
Year 11 : 1,973,000$
Year 12 : 1,431,500$
Year 13 : 500,000$
Year 14 : 0$
Salary Average Commitment
Year 11 : 797,500$
Year 12 : 447,500$
Year 13 : 310,000$
Year 14 : 0$

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 78$ - 6,708 - 96%
Level 2: 4000 - 45$ - 3,986 - 100%
Level 3: 4000 - 22$ - 4,000 - 100%
Level 4: 2000 - 16$ - 2,000 - 100%
Luxury : 1000 - 168$ - 940 - 94%
Total Capacity :18000
Team Popularity : 112%

Income

Home Games Left0
Average Attendance - %17,633 - 98%
Average Income per Game1,460,915$
Year to Date Revenue59,897,525$

Expense

Pro Players Total Salaries66,775,623$
Farm Players Total Salaries1,505,000$
Coaches Total Salaries2,050,000$
Luxury Taxe Total0$
Pro Year To Date Expenses68,853,235$
Farm Year To Date Expenses2,083,227$
Pro Salary Cap To Date67,367,128$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days632,182$
Pro Estimated Expenses632,182$
Farm Remaining Season Days0
Farm Expenses Per Days20,147$
Farm Estimated Expenses0$
Estimated Season Expenses632,182$
Estimated Season Salary Cap67,985,421$
Estimate Under Maximum Salary Cap of 70,200,000$2,214,579$
Estimate Over Minimum Salary Cap of 0$ 67,985,421$
Current Bank Account8,775,353$
Projected Bank Account8,143,171$

Pro Players Salaries

Ilja Bryzgalov 6,535,000$ (2)
-Salary Remaining : 60,509$
Andrei Markov 6,530,000$ (2)
-Salary Remaining : 60,463$
Joe Pavelski 5,395,000$ (3)
-Salary Remaining : 49,954$
Jeff Carter 5,145,000$ (1)
-Salary Remaining : 47,639$
Curtis Glencross 5,000,000$ (6)
-Salary Remaining : 46,296$
Tom Gilbert 4,250,000$ (1)
-Salary Remaining : 39,352$
Vaclav Prospal 4,030,000$ (3)
-Salary Remaining : 37,315$
Mike Fisher 3,825,000$ (5)
-Salary Remaining : 35,417$
Milan Hejduk 3,630,000$ (1)
-Salary Remaining : 33,611$
Milan Jurcina (Out of Payroll) 3,250,000$ (3)
-Salary Remaining : 30,093$
Max Pacioretty 3,210,000$ (4)
-Salary Remaining : 29,722$
Daniel Alfredsson 2,930,000$ (1)
-Salary Remaining : 27,130$
Trevor Daley 2,615,623$ (1)
-Salary Remaining : 24,219$
Pascal Dupuis 2,500,000$ (1)
-Salary Remaining : 23,148$
Ian White 2,455,000$ (3)
-Salary Remaining : 22,731$
Jamie Benn 2,325,000$ (1)
-Salary Remaining : 21,528$
Brendan Smith 1,525,000$ (4)
-Salary Remaining : 14,120$
Jannik Hansen 1,500,000$ (1)
-Salary Remaining : 13,889$
Karl Alzner 1,175,000$ (3)
-Salary Remaining : 10,880$
Krys Kolanos 1,000,000$ (2)
-Salary Remaining : 9,259$
Mathieu Carle 700,000$ (1)
-Salary Remaining : 6,481$
Ty Conklin 500,000$ (2)
-Salary Remaining : 4,630$
Total Pro Players22
Salary Commitment
Year 11 : 70,025,623$
Year 12 : 44,430,000$
Year 13 : 29,865,000$
Year 14 : 13,560,000$
Salary Average Commitment
Year 11 : 11,525,000$
Year 12 : 11,525,000$
Year 13 : 11,525,000$
Year 14 : 10,350,000$
Salary Cap with 1 Way Contract
Year 11 : 70,025,623$
Year 12 : 44,430,000$
Year 13 : 29,865,000$
Year 14 : 13,560,000$

Farm Players Salaries

Fabian Brunnstrom 70,000$ (2)
Salary Remaining : 0$
Anthony Stewart 70,000$ (2)
Salary Remaining : 0$
Joakim Andersson 65,000$ (3)
Salary Remaining : 0$
Riley Boychuk 50,000$ (3)
Salary Remaining : 0$
Roman Derlyuk 50,000$ (3)
Salary Remaining : 0$
Scott Langdon 50,000$ (3)
Salary Remaining : 0$
Greg Mauldin 50,000$ (2)
Salary Remaining : 0$
Zach McKelvie 50,000$ (3)
Salary Remaining : 0$
Wes Cunningham 50,000$ (3)
Salary Remaining : 0$
Jamie MacQueen 50,000$ (2)
Salary Remaining : 0$
Dan Ringwald 50,000$ (2)
Salary Remaining : 0$
Alex Hudson 50,000$ (3)
Salary Remaining : 0$
Peter Merth 50,000$ (3)
Salary Remaining : 0$
Mike Kompon 50,000$ (3)
Salary Remaining : 0$
Adam Estoclet 50,000$ (2)
Salary Remaining : 0$
Tom Maxwell 50,000$ (3)
Salary Remaining : 0$
Ray Macias 50,000$ (2)
Salary Remaining : 0$
Jamie Tardif 50,000$ (2)
Salary Remaining : 0$
Josh Lunden 50,000$ (3)
Salary Remaining : 0$
Paul Dainton 50,000$ (3)
Salary Remaining : 0$
Dave Caruso 50,000$ (3)
Salary Remaining : 0$
Daniel Larsson 50,000$ (2)
Salary Remaining : 0$
Andrew Desjardins 50,000$ (2)
Salary Remaining : 0$
Matt Campanale 50,000$ (3)
Salary Remaining : 0$
J.T. Wyman 50,000$ (2)
Salary Remaining : 0$
Ryan Del Monte 50,000$ (3)
Salary Remaining : 0$
Matt Pope 50,000$ (1)
Salary Remaining : 0$
Matt Caruana 50,000$ (1)
Salary Remaining : 0$
Mark Van Guilder 50,000$ (1)
Salary Remaining : 0$
Total Farm Players29
Salary Commitment
Year 11 : 1,505,000$
Year 12 : 1,355,000$
Year 13 : 765,000$
Year 14 : 0$
Salary Average Commitment
Year 11 : 915,000$
Year 12 : 765,000$
Year 13 : 765,000$
Year 14 : 0$

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 7000 - 75$ - 5,772 - 82%
Level 2: 4000 - 40$ - 3,760 - 94%
Level 3: 4000 - 35$ - 2,738 - 68%
Level 4: 2000 - 25$ - 1,152 - 58%
Luxury : 1000 - 150$ - 935 - 94%
Total Capacity :18000
Team Popularity : 89%

Income

Home Games Left0
Average Attendance - %14,358 - 80%
Average Income per Game1,263,870$
Year to Date Revenue51,818,689$

Expense

Pro Players Total Salaries40,421,000$
Farm Players Total Salaries1,354,333$
Coaches Total Salaries2,200,000$
Luxury Taxe Total0$
Pro Year To Date Expenses42,857,640$
Farm Year To Date Expenses1,920,403$
Pro Salary Cap To Date41,173,376$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days390,009$
Pro Estimated Expenses390,009$
Farm Remaining Season Days0
Farm Expenses Per Days18,180$
Farm Estimated Expenses0$
Estimated Season Expenses390,009$
Estimated Season Salary Cap41,547,645$
Estimate Under Maximum Salary Cap of 70,200,000$28,652,355$
Estimate Over Minimum Salary Cap of 0$ 41,547,645$
Current Bank Account19,328,857$
Projected Bank Account18,938,848$

Pro Players Salaries

Keith Ballard 5,000,000$ (1)
-Salary Remaining : 46,296$
Jonas Hiller 4,575,000$ (1)
-Salary Remaining : 42,361$
Petr Sykora 4,500,000$ (4)
-Salary Remaining : 41,667$
Roman Hamrlik 4,000,000$ (2)
-Salary Remaining : 37,037$
Bryce Salvador 3,000,000$ (3)
-Salary Remaining : 27,778$
Patrick Eaves 2,500,000$ (3)
-Salary Remaining : 23,148$
Mark Eaton 2,195,000$ (1)
-Salary Remaining : 20,324$
Marco Sturm 2,000,000$ (2)
-Salary Remaining : 18,519$
Josh Bailey 1,590,000$ (3)
-Salary Remaining : 14,722$
Mike Brown 1,500,000$ (1)
-Salary Remaining : 13,889$
Lars Eller 1,350,000$ (3)
-Salary Remaining : 12,500$
Tim Stapleton 1,000,000$ (1)
-Salary Remaining : 9,259$
Dany Sabourin 911,000$ (2)
-Salary Remaining : 8,435$
Marcus Kruger 900,000$ (2)
-Salary Remaining : 8,333$
Brayden Schenn 900,000$ (2)
-Salary Remaining : 8,333$
Brett Sterling 900,000$ (1)
-Salary Remaining : 8,333$
Dan Spang 800,000$ (1)
-Salary Remaining : 7,407$
Matt Gilroy 675,000$ (3)
-Salary Remaining : 6,250$
Brett Lebda 600,000$ (1)
-Salary Remaining : 5,556$
Chad Kolarik 525,000$ (3)
-Salary Remaining : 4,861$
Brendan Bell 500,000$ (2)
-Salary Remaining : 4,630$
Kirk MacDonald 500,000$ (2)
-Salary Remaining : 4,630$
Total Pro Players22
Salary Commitment
Year 11 : 40,421,000$
Year 12 : 23,851,000$
Year 13 : 14,140,000$
Year 14 : 4,500,000$
Salary Average Commitment
Year 11 : 7,825,000$
Year 12 : 4,525,000$
Year 13 : 4,525,000$
Year 14 : 0$
Salary Cap with 1 Way Contract
Year 11 : 40,421,000$
Year 12 : 23,851,000$
Year 13 : 14,140,000$
Year 14 : 4,500,000$

Farm Players Salaries

Curtis Hamilton 90,000$ (2)
Salary Remaining : 0$
Andrew Joudrey 77,500$ (1)
Salary Remaining : 0$
Ben Chiarot 61,833$ (2)
Salary Remaining : 0$
Jake Muzzin 60,000$ (1)
Salary Remaining : 0$
Aaron Voros 57,500$ (1)
Salary Remaining : 0$
Nathan Smith 55,000$ (2)
Salary Remaining : 0$
Mike McKenna 52,500$ (1)
Salary Remaining : 0$
David Wohlberg 50,000$ (1)
Salary Remaining : 0$
Marc-Olivier Vallerand 50,000$ (2)
Salary Remaining : 0$
Oliver Gabriel 50,000$ (3)
Salary Remaining : 0$
Nick Eno 50,000$ (3)
Salary Remaining : 0$
D.J. King 50,000$ (2)
Salary Remaining : 0$
Derek Mathers 50,000$ (2)
Salary Remaining : 0$
Jody Shelley 50,000$ (2)
Salary Remaining : 0$
Joe Devin 50,000$ (2)
Salary Remaining : 0$
Jake Hauswirth 50,000$ (2)
Salary Remaining : 0$
Harry Young 50,000$ (3)
Salary Remaining : 0$
Mike Hoffman 50,000$ (2)
Salary Remaining : 0$
Darren Archibald 50,000$ (2)
Salary Remaining : 0$
Brett Flemming 50,000$ (3)
Salary Remaining : 0$
Matthew Clarke 50,000$ (2)
Salary Remaining : 0$
Dennis Persson 50,000$ (3)
Salary Remaining : 0$
Brett Carson 50,000$ (2)
Salary Remaining : 0$
Johan Motin 50,000$ (3)
Salary Remaining : 0$
Adam Dennis 50,000$ (3)
Salary Remaining : 0$
Total Farm Players25
Salary Commitment
Year 11 : 1,354,333$
Year 12 : 1,056,833$
Year 13 : 350,000$
Year 14 : 0$
Salary Average Commitment
Year 11 : 595,000$
Year 12 : 400,000$
Year 13 : 300,000$
Year 14 : 0$

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 7000 - 80$ - 5,956 - 85%
Level 2: 4000 - 50$ - 3,405 - 85%
Level 3: 4000 - 30$ - 3,686 - 92%
Level 4: 2000 - 20$ - 1,732 - 87%
Luxury : 1000 - 160$ - 870 - 87%
Total Capacity :18000
Team Popularity : 87%

Income

Home Games Left0
Average Attendance - %15,649 - 87%
Average Income per Game1,022,465$
Year to Date Revenue41,921,083$

Expense

Pro Players Total Salaries56,885,000$
Farm Players Total Salaries1,644,500$
Coaches Total Salaries2,900,000$
Luxury Taxe Total0$
Pro Year To Date Expenses52,924,168$
Farm Year To Date Expenses2,556,715$
Pro Salary Cap To Date50,942,699$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days545,231$
Pro Estimated Expenses545,231$
Farm Remaining Season Days0
Farm Expenses Per Days24,946$
Farm Estimated Expenses0$
Estimated Season Expenses545,231$
Estimated Season Salary Cap51,469,412$
Estimate Under Maximum Salary Cap of 70,200,000$18,730,588$
Estimate Over Minimum Salary Cap of 0$ 51,469,412$
Current Bank Account5,115,976$
Projected Bank Account4,570,745$

Pro Players Salaries

Sidney Crosby 9,600,000$ (5)
-Salary Remaining : 88,889$
Barret Jackman 5,000,000$ (4)
-Salary Remaining : 46,296$
Ray Emery 4,500,000$ (5)
-Salary Remaining : 41,667$
Martin Erat 4,465,000$ (5)
-Salary Remaining : 41,343$
Olli Jokinen 3,695,000$ (3)
-Salary Remaining : 34,213$
Antoine Vermette 3,530,000$ (1)
-Salary Remaining : 32,685$
Marc-Andre Bergeron 3,025,000$ (4)
-Salary Remaining : 28,009$
Nick Schultz 3,000,000$ (2)
-Salary Remaining : 27,778$
Cory Schneider 2,200,000$ (1)
-Salary Remaining : 20,370$
David Clarkson 2,145,000$ (3)
-Salary Remaining : 19,861$
Brian Rolston 2,000,000$ (1)
-Salary Remaining : 18,519$
Sami Salo 2,000,000$ (1)
-Salary Remaining : 18,519$
Tyler Kennedy 1,850,000$ (2)
-Salary Remaining : 17,130$
Arron Asham 1,500,000$ (3)
-Salary Remaining : 13,889$
Erik Condra 1,500,000$ (2)
-Salary Remaining : 13,889$
Cody Hodgson 1,130,000$ (2)
-Salary Remaining : 10,463$
Evgeny Dadonov 1,050,000$ (3)
-Salary Remaining : 9,722$
Kaspar Daugavins 875,000$ (2)
-Salary Remaining : 8,102$
Devante Smith-Pelly 815,000$ (2)
-Salary Remaining : 7,546$
Clayton Stoner 755,000$ (1)
-Salary Remaining : 6,991$
Ben Lovejoy 750,000$ (2)
-Salary Remaining : 6,944$
Eric Wellwood 750,000$ (2)
-Salary Remaining : 6,944$
Alexander Sulzer 750,000$ (2)
-Salary Remaining : 6,944$
Total Pro Players23
Salary Commitment
Year 11 : 56,885,000$
Year 12 : 46,400,000$
Year 13 : 34,980,000$
Year 14 : 26,590,000$
Salary Average Commitment
Year 11 : 9,800,000$
Year 12 : 9,800,000$
Year 13 : 5,575,000$
Year 14 : 3,025,000$
Salary Cap with 1 Way Contract
Year 11 : 56,885,000$
Year 12 : 46,400,000$
Year 13 : 34,980,000$
Year 14 : 26,590,000$

Farm Players Salaries

Mike Blunden 150,000$ (1)
Salary Remaining : 0$
Simon Despres 90,000$ (1)
Salary Remaining : 0$
Beau Bennett 90,000$ (3)
Salary Remaining : 0$
Robin Lehner 90,000$ (2)
Salary Remaining : 0$
Alec Richards 85,000$ (2)
Salary Remaining : 0$
Cody Goloubef 75,000$ (1)
Salary Remaining : 0$
Ryan Parent 75,000$ (2)
Salary Remaining : 0$
Brett Maclean 72,000$ (1)
Salary Remaining : 0$
Paul Byron 67,500$ (3)
Salary Remaining : 0$
Jonathan Hazen 50,000$ (3)
Salary Remaining : 0$
Billy Ryan 50,000$ (1)
Salary Remaining : 0$
Andrew Martens 50,000$ (1)
Salary Remaining : 0$
Bob Raymond 50,000$ (1)
Salary Remaining : 0$
Justin Azevedo 50,000$ (1)
Salary Remaining : 0$
Brandon Gentile 50,000$ (1)
Salary Remaining : 0$
Dylan Olsen 50,000$ (3)
Salary Remaining : 0$
Kevin Marshall 50,000$ (1)
Salary Remaining : 0$
Eric O'Dell 50,000$ (1)
Salary Remaining : 0$
Brad Thiessen 50,000$ (2)
Salary Remaining : 0$
Andy Brandt 50,000$ (1)
Salary Remaining : 0$
Andy Bohmbach 50,000$ (1)
Salary Remaining : 0$
Jim O'Brien 50,000$ (3)
Salary Remaining : 0$
Aaron Bogosian 50,000$ (1)
Salary Remaining : 0$
Justin Dibenedetto 50,000$ (2)
Salary Remaining : 0$
Brandon Burlon 50,000$ (1)
Salary Remaining : 0$
Andrew Carroll 50,000$ (1)
Salary Remaining : 0$
Total Farm Players26
Salary Commitment
Year 11 : 1,644,500$
Year 12 : 657,500$
Year 13 : 307,500$
Year 14 : 0$
Salary Average Commitment
Year 11 : 717,500$
Year 12 : 317,500$
Year 13 : 217,500$
Year 14 : 0$

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion At San Jose
Level 1: 7000 - 77$ - 6,313 - 90%
Level 2: 4000 - 49$ - 3,836 - 96%
Level 3: 4000 - 31$ - 3,688 - 92%
Level 4: 2000 - 21$ - 1,661 - 83%
Luxury : 1000 - 175$ - 869 - 87%
Total Capacity :18000
Team Popularity : 102%

Income

Home Games Left0
Average Attendance - %16,367 - 91%
Average Income per Game1,394,275$
Year to Date Revenue57,165,261$

Expense

Pro Players Total Salaries68,730,000$
Farm Players Total Salaries2,791,306$
Coaches Total Salaries2,500,000$
Luxury Taxe Total0$
Pro Year To Date Expenses62,618,142$
Farm Year To Date Expenses4,571,884$
Pro Salary Cap To Date61,875,091$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days643,333$
Pro Estimated Expenses643,333$
Farm Remaining Season Days0
Farm Expenses Per Days44,523$
Farm Estimated Expenses0$
Estimated Season Expenses643,333$
Estimated Season Salary Cap62,511,480$
Estimate Under Maximum Salary Cap of 70,200,000$7,688,520$
Estimate Over Minimum Salary Cap of 0$ 62,511,480$
Current Bank Account10,265,397$
Projected Bank Account9,622,064$

Pro Players Salaries

Nicklas Backstrom 6,575,000$ (1)
-Salary Remaining : 60,880$
Matt Cullen 5,500,000$ (2)
-Salary Remaining : 50,926$
Marian Gaborik 5,440,000$ (1)
-Salary Remaining : 50,370$
Marc-Andre Fleury 5,025,000$ (6)
-Salary Remaining : 46,528$
Paul Martin 5,000,000$ (5)
-Salary Remaining : 46,296$
Mike Knuble 4,825,000$ (1)
-Salary Remaining : 44,676$
Dennis Wideman 4,375,000$ (2)
-Salary Remaining : 40,509$
Dan Girardi 3,845,000$ (3)
-Salary Remaining : 35,602$
Drew Stafford 3,550,000$ (1)
-Salary Remaining : 32,870$
Jochen Hecht 3,500,000$ (1)
-Salary Remaining : 32,407$
Logan Couture 3,175,000$ (1)
-Salary Remaining : 29,398$
Filip Kuba 3,170,000$ (3)
-Salary Remaining : 29,352$
Jeff Skinner 2,625,000$ (1)
-Salary Remaining : 24,306$
Greg Zanon 2,000,000$ (3)
-Salary Remaining : 18,519$
Sean Bergenheim 1,900,000$ (1)
-Salary Remaining : 17,593$
Viktor Stalberg 1,500,000$ (3)
-Salary Remaining : 13,889$
Evgeni Nabokov 1,500,000$ (3)
-Salary Remaining : 13,889$
Adam Hall 1,500,000$ (2)
-Salary Remaining : 13,889$
Brian Willsie 1,500,000$ (3)
-Salary Remaining : 13,889$
Corey Potter 1,325,000$ (2)
-Salary Remaining : 12,269$
Stefan Elliott 900,000$ (2)
-Salary Remaining : 8,333$
Total Pro Players21
Salary Commitment
Year 11 : 68,730,000$
Year 12 : 37,140,000$
Year 13 : 23,540,000$
Year 14 : 10,025,000$
Salary Average Commitment
Year 11 : 29,050,000$
Year 12 : 11,525,000$
Year 13 : 11,525,000$
Year 14 : 10,025,000$
Salary Cap with 1 Way Contract
Year 11 : 68,730,000$
Year 12 : 37,140,000$
Year 13 : 23,540,000$
Year 14 : 10,025,000$

Farm Players Salaries

Davis Drewiske 150,000$ (2)
Salary Remaining : 0$
Colin Stuart 150,000$ (2)
Salary Remaining : 0$
Jeff Woywitka 150,000$ (4)
Salary Remaining : 0$
John McCarthy 150,000$ (2)
Salary Remaining : 0$
Doug Janik 150,000$ (2)
Salary Remaining : 0$
Richard Petiot 150,000$ (2)
Salary Remaining : 0$
Chris Durno 150,000$ (2)
Salary Remaining : 0$
Derek Smith 150,000$ (4)
Salary Remaining : 0$
Matt Climie 150,000$ (3)
Salary Remaining : 0$
Joe Colborne 102,500$ (1)
Salary Remaining : 0$
Alex Henry 100,000$ (1)
Salary Remaining : 0$
Kyle Greentree 100,000$ (1)
Salary Remaining : 0$
Steven Zalewski 100,000$ (1)
Salary Remaining : 0$
Patrick Rissmiller 100,000$ (1)
Salary Remaining : 0$
Cory Conacher 90,000$ (2)
Salary Remaining : 0$
Drew MacIntyre 90,000$ (1)
Salary Remaining : 0$
Tyson Sexsmith 83,056$ (2)
Salary Remaining : 0$
Nick Petersen 62,500$ (3)
Salary Remaining : 0$
Phil Varone 57,000$ (2)
Salary Remaining : 0$
Tony Lucia 56,250$ (2)
Salary Remaining : 0$
Aaron Gens 50,000$ (2)
Salary Remaining : 0$
Bobby Robins 50,000$ (2)
Salary Remaining : 0$
Kris Fredheim 50,000$ (2)
Salary Remaining : 0$
Josh Engel 50,000$ (2)
Salary Remaining : 0$
David Gilbert 50,000$ (3)
Salary Remaining : 0$
Brian Foster 50,000$ (2)
Salary Remaining : 0$
Greg Amadio 50,000$ (2)
Salary Remaining : 0$
Drew Paris 50,000$ (2)
Salary Remaining : 0$
Jack Combs 50,000$ (3)
Salary Remaining : 0$
Andrew Campbell 50,000$ (2)
Salary Remaining : 0$
Total Farm Players30
Salary Commitment
Year 11 : 2,791,306$
Year 12 : 2,198,806$
Year 13 : 612,500$
Year 14 : 300,000$
Salary Average Commitment
Year 11 : 565,000$
Year 12 : 462,500$
Year 13 : 462,500$
Year 14 : 300,000$

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 7000 - 80$ - 6,353 - 91%
Level 2: 4000 - 50$ - 3,569 - 89%
Level 3: 4000 - 35$ - 3,518 - 88%
Level 4: 2000 - 20$ - 1,820 - 91%
Luxury : 1000 - 160$ - 928 - 93%
Total Capacity :18000
Team Popularity : 105%

Income

Home Games Left0
Average Attendance - %16,188 - 90%
Average Income per Game1,420,581$
Year to Date Revenue58,243,813$

Expense

Pro Players Total Salaries58,900,000$
Farm Players Total Salaries2,494,100$
Coaches Total Salaries2,600,000$
Luxury Taxe Total0$
Pro Year To Date Expenses57,868,051$
Farm Year To Date Expenses3,324,704$
Pro Salary Cap To Date56,134,231$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days561,574$
Pro Estimated Expenses561,574$
Farm Remaining Season Days0
Farm Expenses Per Days32,785$
Farm Estimated Expenses0$
Estimated Season Expenses561,574$
Estimated Season Salary Cap56,679,601$
Estimate Under Maximum Salary Cap of 70,200,000$13,520,399$
Estimate Over Minimum Salary Cap of 0$ 56,679,601$
Current Bank Account17,947,490$
Projected Bank Account17,385,916$

Pro Players Salaries

Ryan Getzlaf 6,925,000$ (6)
-Salary Remaining : 64,120$
Marian Hossa 6,795,000$ (1)
-Salary Remaining : 62,917$
Brent Seabrook 5,075,000$ (4)
-Salary Remaining : 46,991$
Mike Richards 4,990,000$ (1)
-Salary Remaining : 46,204$
Jack Johnson 4,525,000$ (5)
-Salary Remaining : 41,898$
David Moss 4,000,000$ (5)
-Salary Remaining : 37,037$
Corey Crawford 3,455,000$ (2)
-Salary Remaining : 31,991$
Brenden Morrow 2,960,000$ (3)
-Salary Remaining : 27,407$
Travis Hamonic 2,545,000$ (3)
-Salary Remaining : 23,565$
Ryan McDonagh 2,175,000$ (1)
-Salary Remaining : 20,139$
Samuel Pahlsson 2,000,000$ (1)
-Salary Remaining : 18,519$
Nathan Gerbe 1,850,000$ (4)
-Salary Remaining : 17,130$
Ryan O'Byrne 1,800,000$ (3)
-Salary Remaining : 16,667$
Darren Helm 1,630,000$ (1)
-Salary Remaining : 15,093$
David Desharnais 1,600,000$ (1)
-Salary Remaining : 14,815$
Mike Weber 1,575,000$ (4)
-Salary Remaining : 14,583$
Blake Comeau 1,500,000$ (3)
-Salary Remaining : 13,889$
Alex Auld 1,000,000$ (2)
-Salary Remaining : 9,259$
Mathieu Darche 1,000,000$ (2)
-Salary Remaining : 9,259$
Ruslan Fedotenko 850,000$ (1)
-Salary Remaining : 7,870$
Jack Hillen 650,000$ (2)
-Salary Remaining : 6,019$
Total Pro Players21
Salary Commitment
Year 11 : 58,900,000$
Year 12 : 38,860,000$
Year 13 : 32,755,000$
Year 14 : 23,950,000$
Salary Average Commitment
Year 11 : 18,550,000$
Year 12 : 16,375,000$
Year 13 : 16,375,000$
Year 14 : 14,875,000$
Salary Cap with 1 Way Contract
Year 11 : 58,900,000$
Year 12 : 38,860,000$
Year 13 : 32,755,000$
Year 14 : 23,950,000$

Farm Players Salaries

Ryan Stoa 113,500$ (1)
Salary Remaining : 0$
Marc-Antoine Pouliot 100,000$ (2)
Salary Remaining : 0$
Guillaume Desbiens 100,000$ (1)
Salary Remaining : 0$
Alexei Emelin 90,000$ (2)
Salary Remaining : 0$
Eric Fehr 90,000$ (1)
Salary Remaining : 0$
Brandon McMillan 88,000$ (2)
Salary Remaining : 0$
Yannick Weber 84,600$ (1)
Salary Remaining : 0$
Alexandre Giroux 82,500$ (3)
Salary Remaining : 0$
Jack Skille 82,500$ (3)
Salary Remaining : 0$
Francis Bouillon 82,500$ (3)
Salary Remaining : 0$
Yann Danis 80,000$ (2)
Salary Remaining : 0$
Ryan Carter 75,000$ (3)
Salary Remaining : 0$
Clay Wilson 75,000$ (3)
Salary Remaining : 0$
Sean O'Donnell 75,000$ (3)
Salary Remaining : 0$
Hugh Jessiman 65,000$ (3)
Salary Remaining : 0$
Mark Arcobello 62,500$ (1)
Salary Remaining : 0$
Philip-Michael Devos 62,500$ (1)
Salary Remaining : 0$
Patrick McNeill 60,000$ (2)
Salary Remaining : 0$
Richard Bachman 59,000$ (2)
Salary Remaining : 0$
Scott Timmins 59,000$ (1)
Salary Remaining : 0$
Richard Clune 55,000$ (1)
Salary Remaining : 0$
Tye McGinn 52,500$ (1)
Salary Remaining : 0$
Trevor Parkes 50,000$ (3)
Salary Remaining : 0$
Yannick Riendeau 50,000$ (2)
Salary Remaining : 0$
Matt Walker 50,000$ (2)
Salary Remaining : 0$
David Aebischer 50,000$ (2)
Salary Remaining : 0$
Jean-Philippe Cote 50,000$ (2)
Salary Remaining : 0$
Aaron Gagnon 50,000$ (3)
Salary Remaining : 0$
Olivier Malka 50,000$ (3)
Salary Remaining : 0$
Sean Sullivan 50,000$ (3)
Salary Remaining : 0$
Mattias Ritola 50,000$ (1)
Salary Remaining : 0$
Dany Masse 50,000$ (2)
Salary Remaining : 0$
Stefan Legein 50,000$ (2)
Salary Remaining : 0$
Bryan Helmer 50,000$ (2)
Salary Remaining : 0$
Peter Harrold 50,000$ (2)
Salary Remaining : 0$
Krystofer Barch 50,000$ (2)
Salary Remaining : 0$
Francois Bouchard 50,000$ (3)
Salary Remaining : 0$
Matt Pelech 50,000$ (2)
Salary Remaining : 0$
Total Farm Players38
Salary Commitment
Year 11 : 2,494,100$
Year 12 : 1,764,500$
Year 13 : 787,500$
Year 14 : 0$
Salary Average Commitment
Year 11 : 1,042,500$
Year 12 : 787,500$
Year 13 : 787,500$
Year 14 : 0$

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - 73$ - 6,980 - 100%
Level 2: 4000 - 48$ - 3,685 - 92%
Level 3: 4000 - 28$ - 3,992 - 100%
Level 4: 2000 - 18$ - 1,835 - 92%
Luxury : 1000 - 160$ - 909 - 91%
Total Capacity :18000
Team Popularity : 105%

Income

Home Games Left0
Average Attendance - %17,402 - 97%
Average Income per Game1,453,286$
Year to Date Revenue59,584,713$

Expense

Pro Players Total Salaries62,850,000$
Farm Players Total Salaries1,809,000$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Pro Year To Date Expenses64,693,614$
Farm Year To Date Expenses2,263,185$
Pro Salary Cap To Date63,702,871$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Pro Remaining Season Days1
Pro Expenses Per Days591,204$
Pro Estimated Expenses591,204$
Farm Remaining Season Days0
Farm Expenses Per Days22,637$
Farm Estimated Expenses0$
Estimated Season Expenses591,204$
Estimated Season Salary Cap64,284,815$
Estimate Under Maximum Salary Cap of 70,200,000$5,915,185$
Estimate Over Minimum Salary Cap of 0$ 64,284,815$
Current Bank Account11,220,961$
Projected Bank Account10,629,757$

Pro Players Salaries

Henrik Sedin 7,400,000$ (5)
-Salary Remaining : 68,519$
Evgeni Malkin 7,375,000$ (3)
-Salary Remaining : 68,287$
Henrik Zetterberg 6,595,000$ (4)
-Salary Remaining : 61,065$
Patrik Elias 5,160,000$ (3)
-Salary Remaining : 47,778$
Eric Brewer 4,700,000$ (4)
-Salary Remaining : 43,519$
Tomas Vokoun 4,250,000$ (2)
-Salary Remaining : 39,352$
Brad Stuart 3,600,000$ (1)
-Salary Remaining : 33,333$
Kevin Shattenkirk 2,950,000$ (1)
-Salary Remaining : 27,315$
Tyler Seguin 2,550,000$ (1)
-Salary Remaining : 23,611$
Matt Cooke 2,150,000$ (4)
-Salary Remaining : 19,907$
Craig Adams 2,000,000$ (3)
-Salary Remaining : 18,519$
Josh Harding 2,000,000$ (3)
-Salary Remaining : 18,519$
Hal Gill 1,750,000$ (3)
-Salary Remaining : 16,204$
Ryan Jones 1,725,000$ (3)
-Salary Remaining : 15,972$
Vladimir Sobotka 1,300,000$ (2)
-Salary Remaining : 12,037$
Torrey Mitchell 1,250,000$ (1)
-Salary Remaining : 11,574$
Kent Huskins 1,100,000$ (2)
-Salary Remaining : 10,185$
Tim Jackman 1,100,000$ (2)
-Salary Remaining : 10,185$
Luca Sbisa 1,060,000$ (1)
-Salary Remaining : 9,815$
Andrew Murray 950,000$ (2)
-Salary Remaining : 8,796$
Scott Nichol 950,000$ (2)
-Salary Remaining : 8,796$
Chris Butler 935,000$ (2)
-Salary Remaining : 8,657$
Total Pro Players22
Salary Commitment
Year 11 : 62,850,000$
Year 12 : 51,440,000$
Year 13 : 40,855,000$
Year 14 : 20,845,000$
Salary Average Commitment
Year 11 : 16,300,000$
Year 12 : 9,550,000$
Year 13 : 9,550,000$
Year 14 : 9,550,000$
Salary Cap with 1 Way Contract
Year 11 : 62,850,000$
Year 12 : 51,440,000$
Year 13 : 40,855,000$
Year 14 : 20,845,000$

Farm Players Salaries

Patrick Maroon 92,500$ (1)
Salary Remaining : 0$
Brett Connolly 90,000$ (2)
Salary Remaining : 0$
Gustav Nyquist 87,500$ (2)
Salary Remaining : 0$
David Warsofsky 87,500$ (2)
Salary Remaining : 0$
Michael Zigomanis 82,500$ (1)
Salary Remaining : 0$
Cody Almond 72,500$ (1)
Salary Remaining : 0$
Graham Mink 65,000$ (2)
Salary Remaining : 0$
Alex Stalock 62,500$ (1)
Salary Remaining : 0$
Teemu Laakso 60,000$ (3)
Salary Remaining : 0$
Carson McMillan 57,500$ (3)
Salary Remaining : 0$
Arturs Kulda 51,500$ (2)
Salary Remaining : 0$
Niko Dimitrakos 50,000$ (2)
Salary Remaining : 0$
Kevin Montgomery 50,000$ (2)
Salary Remaining : 0$
Ryan Lowery 50,000$ (2)
Salary Remaining : 0$
Chris Langkow 50,000$ (1)
Salary Remaining : 0$
Danny Richmond 50,000$ (2)
Salary Remaining : 0$
Chris Cloud 50,000$ (1)
Salary Remaining : 0$
Darren Haydar 50,000$ (1)
Salary Remaining : 0$
Denis Hamel 50,000$ (1)
Salary Remaining : 0$
Connor Goggin 50,000$ (1)
Salary Remaining : 0$
Kevin Henderson 50,000$ (2)
Salary Remaining : 0$
Cody Chupp 50,000$ (1)
Salary Remaining : 0$
Maxime Fortunus 50,000$ (1)
Salary Remaining : 0$
Chris Murray 50,000$ (1)
Salary Remaining : 0$
Chris McKelvie 50,000$ (1)
Salary Remaining : 0$
Tyler Sloan 50,000$ (2)
Salary Remaining : 0$
Greg Scott 50,000$ (1)
Salary Remaining : 0$
Trevor Cann 50,000$ (1)
Salary Remaining : 0$
Bracken Kearns 50,000$ (1)
Salary Remaining : 0$
Travis Ehrhardt 50,000$ (2)
Salary Remaining : 0$
Anton Khudobin 50,000$ (1)
Salary Remaining : 0$
Total Farm Players31
Salary Commitment
Year 11 : 1,809,000$
Year 12 : 849,000$
Year 13 : 117,500$
Year 14 : 0$
Salary Average Commitment
Year 11 : 732,500$
Year 12 : 267,500$
Year 13 : 117,500$
Year 14 : 0$

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 70,200,000$
Available Cap Space

Over Minimum of
0$

Pro Players

Farm Players

Total Players

Avalanche -7,661,253$ 66,698,833$ 3,501,167$ 66,698,833$ 252651
Blackhawks 2,181,806$ 66,598,797$ 3,601,203$ 66,598,797$ 212849
Blue Jackets 2,466,669$ 50,609,749$ 19,590,251$ 50,609,749$ 223052
Blues 12,644,164$ 67,799,966$ 2,400,034$ 67,799,966$ 203050
Bruins 14,356,308$ 69,982,843$ 217,157$ 69,982,843$ 223254
Canadiens 4,138,740$ 69,214,712$ 985,288$ 69,214,712$ 203353
Canucks 9,305,507$ 57,486,117$ 12,713,883$ 57,486,117$ 213051
Capitals 16,414,194$ 60,817,871$ 9,382,129$ 60,817,871$ 252651
Coyotes 2,955,284$ 61,589,444$ 8,610,556$ 61,589,444$ 233053
Devils 7,990,447$ 57,298,660$ 12,901,340$ 57,298,660$ 222850
Ducks -5,990,795$ 60,990,685$ 9,209,315$ 60,990,685$ 213354
Flames 3,322,488$ 68,806,927$ 1,393,073$ 68,806,927$ 232649
Flyers 8,120,118$ 58,387,957$ 11,812,043$ 58,387,957$ 213152
Hurricanes 21,655,563$ 47,241,280$ 22,958,720$ 47,241,280$ 232649
Islanders 3,947,642$ 65,479,532$ 4,720,468$ 65,479,532$ 233255
Jets 31,356,706$ 60,599,479$ 9,600,521$ 60,599,479$ 232750
Kings 24,227,543$ 66,819,742$ 3,380,258$ 66,819,742$ 222850
Lightning -441,856$ 55,839,309$ 14,360,691$ 55,839,309$ 212950
Maple Leafs 19,541,224$ 51,926,955$ 18,273,045$ 51,926,955$ 223355
Oilers -3,691,155$ 67,297,880$ 2,902,120$ 67,297,880$ 213657
Panthers 29,622,660$ 52,333,608$ 17,866,392$ 52,333,608$ 222951
Penguins 10,129,975$ 54,217,421$ 15,982,579$ 54,217,421$ 233154
Predators 5,627,273$ 43,468,434$ 26,731,566$ 43,468,434$ 233558
Rangers 10,475,626$ 58,599,026$ 11,600,974$ 58,599,026$ 202848
Red Wings 8,775,353$ 67,985,421$ 2,214,579$ 67,985,421$ 222951
Sabres 19,328,857$ 41,547,645$ 28,652,355$ 41,547,645$ 222547
Senators 5,115,976$ 51,469,412$ 18,730,588$ 51,469,412$ 232649
Sharks 10,265,397$ 62,511,480$ 7,688,520$ 62,511,480$ 213051
Stars 17,947,490$ 56,679,601$ 13,520,399$ 56,679,601$ 213859
Wild 11,220,961$ 64,284,815$ 5,915,185$ 64,284,815$ 223153