Team FinanceLast Update - April 11, 2016 at 20:41
Your screen resolution is too small for this page. Some information are hidden to keep the page readable.

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $85 - 5,427 - 90.46%
Level 2: 6000 - $47 - 5,082 - 84.70%
Level 3: 2000 - $27 - 1,617 - 80.83%
Level 4: 4000 - $20 - 3,267 - 81.68%
Luxury: 1000 - $177 - 925 - 92.54%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,319 - 85.89%
Average Income per Game$1,471,733
Year to Date Revenue$60,341,072

Expense

Pro Players Total Salaries$61,274,167
Farm Players Total Salaries$697,056
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$54,757,340
Farm Year To Date Expenses$735,519
Pro Salary Cap To Date$52,757,375
Farm Salary Cap To Date$710,552

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$395,317
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$4,384
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$52,757,375
Estimate Under Maximum Salary Cap of $68,000,000$15,242,625
Estimate Over Minimum Salary Cap of $42,000,000 $10,757,375
Current Bank Account$12,662,122
Projected Bank Account$12,662,122

Pro Players Salaries

Patrick Sharp $6,750,000 (1)
Chris Kunitz $6,000,000 (1)
John Tavares $5,750,000 (2)
Matt Carle $4,500,000 (1)
Jon Quick $4,500,000 (2)
James Wisniewski $4,000,000 (1)
Luke Schenn $4,000,000 (1)
Nazem Kadri $3,750,000 (2)
Chris Higgins $3,000,000 (1)
Jeff Carter $3,000,000 (1)
Ron Hainsey $2,900,000 (1)
Alexei Emelin $2,500,000 (2)
Mark Letestu $1,600,000 (1)
John Mitchell $1,300,000 (1)
Peter Holland $1,200,000 (2)
Ben Smith $1,100,000 (4)
Jake Gardiner $1,000,000 (3)
Dmitry Kulikov $1,000,000 (2)
Andrew Desjardins $800,000 (2)
Jason Akeson $800,000 (2)
Vincent Trocheck $661,667 (2)
Patrick Wiercioch $600,000 (1)
Cameron Talbot $562,500 (3)
Total Pro Players23
Salary Commitment
Year 2015 : $61,274,168.00
Year 2016 : $23,624,168.00
Year 2017 : $2,662,500.00
Year 2018 : $1,100,000.00
Salary Average Commitment
Year 2015 : $20,032,500.00
Year 2016 : $7,257,500.00
Year 2017 : $1,673,611.00
Year 2018 : $0.00

Farm Players Salaries

Jason LaBarbera $140,000 (2)
Stefan Noesen $92,500 (3)
Henrik Samuelsson $90,000 (3)
Jesse Blacker $82,500 (3)
Brandon McMillan $80,000 (2)
Stanislav Galiev $59,556 (1)
Andy Andreoff $55,000 (1)
Jordan Szwarz $50,000 (3)
Paul Postma $47,500 (1)
Total Farm Players9
Salary Commitment
Year 2015 : $697,056.00
Year 2016 : $535,000.00
Year 2017 : $315,000.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $408,391.00
Year 2016 : $293,835.00
Year 2017 : $153,835.00
Year 2018 : $0.00

ARIZONA



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $84 - 5,695 - 94.92%
Level 2: 6000 - $49 - 5,402 - 90.03%
Level 3: 2000 - $28 - 1,930 - 96.52%
Level 4: 4000 - $20 - 3,612 - 90.29%
Luxury: 1000 - $174 - 969 - 96.91%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,608 - 92.67%
Average Income per Game$1,522,459
Year to Date Revenue$62,420,821

Expense

Pro Players Total Salaries$62,900,000
Farm Players Total Salaries$735,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,668,844
Farm Year To Date Expenses$792,145
Pro Salary Cap To Date$55,668,859
Farm Salary Cap To Date$767,096

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$405,806
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$4,624
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$55,668,859
Estimate Under Maximum Salary Cap of $68,000,000$12,331,141
Estimate Over Minimum Salary Cap of $42,000,000 $13,668,859
Current Bank Account$13,723,127
Projected Bank Account$13,723,127

Pro Players Salaries

David Backes $6,100,000 (4)
Craig Anderson $6,000,000 (2)
Patrick Kane $5,750,000 (1)
Sergei Bobrovsky $5,500,000 (4)
Eric Staal $5,500,000 (1)
Keith Yandle $5,000,000 (2)
Drew Doughty $4,000,000 (2)
Pascal Dupuis $3,400,000 (2)
Matt Moulson $3,000,000 (4)
Mark Streit $2,700,000 (1)
Derek Roy $2,500,000 (2)
Niklas Hjalmarsson $2,500,000 (3)
Nick Bonino $1,600,000 (4)
Lee Stempniak $1,600,000 (3)
Brooks Laich $1,500,000 (2)
Marc Staal $1,000,000 (3)
Bo Horvat $975,000 (3)
Nathan MacKinnon $925,000 (2)
Carl Soderberg $850,000 (2)
Brett Sutter $800,000 (3)
Mark Fayne $800,000 (3)
Tyler Pitlick $500,000 (4)
Tim Erixon $400,000 (2)
Total Pro Players23
Salary Commitment
Year 2015 : $62,900,000.00
Year 2016 : $48,950,000.00
Year 2017 : $24,375,000.00
Year 2018 : $16,700,000.00
Salary Average Commitment
Year 2015 : $31,499,444.00
Year 2016 : $28,799,444.00
Year 2017 : $13,363,333.00
Year 2018 : $9,988,333.00

Farm Players Salaries

Linden Vey $100,000 (3)
Nicklas Jensen $89,417 (1)
Stuart Percy $86,333 (2)
Landon Ferraro $70,000 (3)
Jayson Megna $70,000 (2)
Jordan Schroeder $70,000 (2)
Zach Redmond $70,000 (4)
Ben Chiarot $60,000 (3)
Zac Rinaldo $60,000 (3)
Seth Helgeson $59,500 (1)
Total Farm Players10
Salary Commitment
Year 2015 : $735,250.00
Year 2016 : $586,333.00
Year 2017 : $360,000.00
Year 2018 : $70,000.00
Salary Average Commitment
Year 2015 : $838,194.00
Year 2016 : $689,277.00
Year 2017 : $407,944.00
Year 2018 : $87,500.00

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $185 - 4,065 - 67.75%
Level 2: 6000 - $79 - 4,164 - 69.40%
Level 3: 2000 - $52 - 1,519 - 75.96%
Level 4: 4000 - $48 - 2,753 - 68.84%
Luxury: 1000 - $389 - 742 - 74.19%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %13,244 - 69.70%
Average Income per Game$1,393,584
Year to Date Revenue$57,136,932

Expense

Pro Players Total Salaries$42,056,166
Farm Players Total Salaries$1,071,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,754,651
Farm Year To Date Expenses$963,818
Pro Salary Cap To Date$42,754,638
Farm Salary Cap To Date$938,855

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$271,330
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$6,741
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$42,754,638
Estimate Under Maximum Salary Cap of $68,000,000$25,245,362
Estimate Over Minimum Salary Cap of $42,000,000 $754,638
Current Bank Account$40,379,834
Projected Bank Account$40,379,834

Pro Players Salaries

Brad Richards $7,250,000 (1)
Martin Erat $5,000,000 (1)
Martin Havlat $4,950,000 (1)
Alexander Semin $3,000,000 (3)
Kevin Shattenkirk $2,500,000 (1)
Jake Allen $2,000,000 (1)
Matt Hendricks $1,500,000 (3)
Niklas Svedberg $1,400,000 (1)
Artem Anisimov $1,400,000 (4)
Brad Malone $1,100,000 (2)
Damon Severson $1,005,333 (3)
Tanner Glass $1,000,000 (3)
Ben Street $1,000,000 (3)
Andrej Nestrasil $975,000 (3)
Victor Rask $955,833 (3)
Aleksander Barkov $925,000 (2)
Mark Borowiecki $900,000 (2)
Brett Bellemore $900,000 (3)
Jordie Benn $900,000 (4)
Tom Wilson $894,167 (2)
Korbinian Holzer $700,000 (4)
Klas Dahlbeck $613,333 (1)
Robert Bortuzzo (Out of Payroll) $600,000 (4)
Scott Laughton $600,000 (4)
Scott Darling $587,500 (1)
Total Pro Players25
Salary Commitment
Year 2015 : $42,656,164.00
Year 2016 : $18,355,332.00
Year 2017 : $14,536,166.00
Year 2018 : $4,200,000.00
Salary Average Commitment
Year 2015 : $27,534,364.00
Year 2016 : $15,524,777.00
Year 2017 : $11,483,388.00
Year 2018 : $2,922,222.00

Farm Players Salaries

Ilya Bryzgalov $300,000 (1)
Anton Volchenkov $210,000 (1)
Nikita Nikitin $100,000 (2)
Conor Allen $92,500 (1)
Cory Conacher $80,000 (1)
Richard Clune $80,000 (3)
Mike Sislo $80,000 (4)
Raman Hrabarenka $69,250 (2)
Garrett Wilson $60,000 (3)
Total Farm Players9
Salary Commitment
Year 2015 : $1,071,750.00
Year 2016 : $389,250.00
Year 2017 : $220,000.00
Year 2018 : $80,000.00
Salary Average Commitment
Year 2015 : $787,583.00
Year 2016 : $302,583.00
Year 2017 : $233,333.00
Year 2018 : $55,000.00

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $80 - 5,301 - 88.34%
Level 2: 6000 - $47 - 5,027 - 83.78%
Level 3: 2000 - $26 - 1,746 - 87.32%
Level 4: 4000 - $17 - 3,779 - 94.47%
Luxury: 1000 - $168 - 921 - 92.12%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,774 - 88.29%
Average Income per Game$1,454,625
Year to Date Revenue$59,639,621

Expense

Pro Players Total Salaries$60,663,333
Farm Players Total Salaries$1,068,450
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,412,426
Farm Year To Date Expenses$1,045,115
Pro Salary Cap To Date$56,412,410
Farm Salary Cap To Date$1,020,089

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$391,376
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$6,720
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$56,412,410
Estimate Under Maximum Salary Cap of $68,000,000$11,587,590
Estimate Over Minimum Salary Cap of $42,000,000 $14,412,410
Current Bank Account$33,099,447
Projected Bank Account$33,099,447

Pro Players Salaries

Joe Thornton $8,500,000 (1)
Alexander Steen $7,500,000 (3)
Antti Niemi $5,500,000 (2)
Corey Perry $5,250,000 (1)
Niklas Kronwall $4,950,000 (2)
Daniel Girardi $4,300,000 (2)
Jan Hejda $4,000,000 (1)
Ryan Nugent-Hopkins $3,750,000 (4)
Justin Schultz $2,000,000 (2)
Brian Boyle $1,800,000 (1)
Troy Brouwer $1,800,000 (1)
Anders Lee $1,700,000 (2)
Nikolai Kulemin $1,600,000 (2)
Daniel Winnik $1,500,000 (1)
Blake Comeau $1,200,000 (2)
Brett Connolly $1,100,000 (4)
Seth Jones $925,000 (2)
Bryan Bickell $900,000 (2)
Kevin Connauton $683,333 (2)
Anton Forsberg $655,000 (2)
Blair Jones $600,000 (2)
Greg Pateryn $450,000 (2)
Total Pro Players22
Salary Commitment
Year 2015 : $60,663,332.00
Year 2016 : $37,813,332.00
Year 2017 : $12,350,000.00
Year 2018 : $4,850,000.00
Salary Average Commitment
Year 2015 : $41,835,556.00
Year 2016 : $29,335,556.00
Year 2017 : $9,722,222.00
Year 2018 : $2,222,222.00

Farm Players Salaries

Jiri Sekac $144,250 (2)
Justin Peters $140,000 (2)
Kyle Chipchura $130,000 (2)
Nikita Nesterov $101,700 (3)
Jack Skille $100,000 (3)
Andrei Vasilevskiy $97,500 (3)
Carlo Colaiacovo $95,000 (3)
Jordan Nolan $90,000 (2)
Luke Adam $80,000 (2)
Troy Grosenick $62,500 (1)
T.J. Brennan $60,000 (1)
David Rundblad $47,500 (2)
Total Farm Players12
Salary Commitment
Year 2015 : $1,148,450.00
Year 2016 : $1,025,950.00
Year 2017 : $394,200.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $625,672.00
Year 2016 : $563,172.00
Year 2017 : $196,700.00
Year 2018 : $0.00

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $81 - 5,406 - 90.10%
Level 2: 6000 - $48 - 5,272 - 87.86%
Level 3: 2000 - $29 - 1,631 - 81.54%
Level 4: 4000 - $19 - 3,513 - 87.83%
Luxury: 1000 - $175 - 874 - 87.45%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,696 - 87.87%
Average Income per Game$1,452,087
Year to Date Revenue$59,535,550

Expense

Pro Players Total Salaries$58,780,000
Farm Players Total Salaries$319,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,377,397
Farm Year To Date Expenses$507,095
Pro Salary Cap To Date$58,377,326
Farm Salary Cap To Date$482,132

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$379,226
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$2,008
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$58,377,326
Estimate Under Maximum Salary Cap of $68,000,000$9,622,674
Estimate Over Minimum Salary Cap of $42,000,000 $16,377,326
Current Bank Account$24,272,911
Projected Bank Account$24,272,911

Pro Players Salaries

Jonathan Toews $6,000,000 (4)
Brooks Orpik $5,500,000 (1)
Josh Gorges $4,500,000 (1)
Ryan McDonagh $4,000,000 (1)
Jamie Benn $3,750,000 (1)
Derek Stepan $3,750,000 (2)
Drew Stafford $3,750,000 (1)
Erik Johnson $3,500,000 (4)
Wayne Simmonds $3,000,000 (4)
Antoine Vermette $2,800,000 (2)
Clarke MacArthur $2,700,000 (1)
Jonathan Ericsson $2,500,000 (3)
Andrew Cogliano $2,000,000 (3)
Nick Schultz $1,800,000 (2)
Simeon Varlamov $1,800,000 (1)
Tomas Tatar $1,700,000 (2)
Jonas Gustavsson $1,400,000 (2)
Paul Byron $1,100,000 (1)
Lance Bouma $1,000,000 (1)
Hampus Lindholm $894,167 (2)
Tanner Pearson $735,833 (1)
Jonathon Blum $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2015 : $58,780,000.00
Year 2016 : $29,344,168.00
Year 2017 : $17,000,000.00
Year 2018 : $12,500,000.00
Salary Average Commitment
Year 2015 : $16,503,333.00
Year 2016 : $7,434,167.00
Year 2017 : $2,500,000.00
Year 2018 : $0.00

Farm Players Salaries

Justin Hodgman $90,000 (4)
Bobby Farnham $85,000 (1)
Brian Ferlin $75,000 (2)
Reid Boucher $69,250 (2)
Total Farm Players4
Salary Commitment
Year 2015 : $319,250.00
Year 2016 : $234,250.00
Year 2017 : $90,000.00
Year 2018 : $90,000.00
Salary Average Commitment
Year 2015 : $69,250.00
Year 2016 : $69,250.00
Year 2017 : $0.00
Year 2018 : $0.00

CAROLINE



Arena Capacity - Ticket Price
Attendance - %

Arena NameEntertainment Arena
Level 1: 6000 - $82 - 5,493 - 91.55%
Level 2: 6000 - $47 - 5,574 - 92.90%
Level 3: 2000 - $27 - 1,822 - 91.09%
Level 4: 4000 - $18 - 3,702 - 92.54%
Luxury: 1000 - $173 - 840 - 84.03%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,430 - 91.74%
Average Income per Game$1,477,015
Year to Date Revenue$60,557,612

Expense

Pro Players Total Salaries$44,950,000
Farm Players Total Salaries$400,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,066,765
Farm Year To Date Expenses$543,567
Pro Salary Cap To Date$43,066,763
Farm Salary Cap To Date$518,604

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$290,000
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$2,516
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$43,066,763
Estimate Under Maximum Salary Cap of $68,000,000$24,933,237
Estimate Over Minimum Salary Cap of $42,000,000 $1,066,763
Current Bank Account$71,982,989
Projected Bank Account$71,982,989

Pro Players Salaries

John-Michael Liles $4,500,000 (1)
Frederik Andersen $3,750,000 (2)
Ryane Clowe $3,500,000 (2)
Scott Gomez $3,500,000 (1)
Curtis McElhinney $3,500,000 (3)
Ben Scrivens $3,000,000 (3)
Steve Ott $3,000,000 (1)
Jordan Leopold $2,500,000 (1)
Kimmo Timonen $2,100,000 (1)
Sean Couturier $1,600,000 (4)
Devin Setoguchi $1,600,000 (3)
Matt Ellis $1,300,000 (1)
Daniel Cleary $1,300,000 (1)
Jordin Tootoo $1,100,000 (2)
Leon Draisaitl $975,000 (3)
Tomas Hertl $925,000 (2)
Matt Hunwick $900,000 (1)
Alex Biega $900,000 (4)
Alex Galchenyuk $850,000 (1)
Jonathan Huberdeau $850,000 (1)
Bryan Lerg $850,000 (2)
David Schlemko $800,000 (2)
Kael Mouillierat $675,000 (4)
Simon Gagne $500,000 (1)
Stefan Elliott $475,000 (2)
Total Pro Players25
Salary Commitment
Year 2015 : $44,950,000.00
Year 2016 : $23,650,000.00
Year 2017 : $12,250,000.00
Year 2018 : $3,175,000.00
Salary Average Commitment
Year 2015 : $28,858,336.00
Year 2016 : $13,958,333.00
Year 2017 : $6,397,222.00
Year 2018 : $1,786,111.00

Farm Players Salaries

Viktor Fasth $400,000 (1)
Total Farm Players1
Salary Commitment
Year 2015 : $400,000.00
Year 2016 : $0.00
Year 2017 : $0.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $400,000.00
Year 2016 : $0.00
Year 2017 : $0.00
Year 2018 : $0.00

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $85 - 5,141 - 85.69%
Level 2: 6000 - $45 - 5,236 - 87.27%
Level 3: 2000 - $27 - 1,576 - 78.80%
Level 4: 4000 - $17 - 3,364 - 84.09%
Luxury: 1000 - $169 - 936 - 93.56%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,253 - 85.54%
Average Income per Game$1,422,279
Year to Date Revenue$58,313,420

Expense

Pro Players Total Salaries$43,865,017
Farm Players Total Salaries$830,167
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,737,454
Farm Year To Date Expenses$511,019
Pro Salary Cap To Date$42,737,475
Farm Salary Cap To Date$486,047

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$283,000
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,221
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$42,737,475
Estimate Under Maximum Salary Cap of $68,000,000$25,262,525
Estimate Over Minimum Salary Cap of $42,000,000 $737,475
Current Bank Account$55,238,593
Projected Bank Account$55,238,593

Pro Players Salaries

Eric Brewer $6,000,000 (1)
Evgeni Nabokov $5,000,000 (1)
Andrej Meszaros $4,500,000 (1)
Braydon Coburn $4,500,000 (1)
Cam Ward $3,900,000 (4)
Daniel Briere $2,500,000 (1)
Kyle Brodziak $2,000,000 (4)
Maxim Lapierre $1,600,000 (1)
Travis Moen $1,270,000 (1)
Zack Smith $1,200,000 (3)
Shane O'Brien $1,000,017 (1)
Chris Mueller $1,000,000 (2)
Tyler Graovac $925,000 (3)
Taylor Beck $900,000 (3)
Ryan Spooner $870,000 (1)
Damien Brunner $850,000 (2)
Drew Shore $850,000 (1)
Jamie Oleksiak $850,000 (1)
Raphael Diaz $800,000 (2)
Patrick Brown $750,000 (3)
Harry Zolnierczyk $700,000 (3)
Calvin de Haan $700,000 (2)
Tom Sestito $700,000 (4)
Jesse Joensuu $500,000 (4)
Total Pro Players24
Salary Commitment
Year 2015 : $43,865,016.00
Year 2016 : $14,925,000.00
Year 2017 : $11,575,000.00
Year 2018 : $7,100,000.00
Salary Average Commitment
Year 2015 : $28,353,908.00
Year 2016 : $11,283,889.00
Year 2017 : $8,822,778.00
Year 2018 : $5,900,000.00

Farm Players Salaries

Dan Biega $590,000 (3)
Aaron Volpatti $80,000 (1)
Dominik Uher $60,167 (1)
Julien Brouillette $55,000 (3)
Michal Jordan $45,000 (1)
Total Farm Players5
Salary Commitment
Year 2015 : $830,167.00
Year 2016 : $645,000.00
Year 2017 : $645,000.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $405,167.00
Year 2016 : $345,000.00
Year 2017 : $345,000.00
Year 2018 : $0.00

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $83 - 4,983 - 83.04%
Level 2: 6000 - $47 - 5,448 - 90.80%
Level 3: 2000 - $27 - 1,626 - 81.29%
Level 4: 4000 - $18 - 3,259 - 81.48%
Luxury: 1000 - $170 - 874 - 87.38%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,189 - 85.21%
Average Income per Game$1,405,493
Year to Date Revenue$57,625,217

Expense

Pro Players Total Salaries$40,569,167
Farm Players Total Salaries$570,972
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,656,334
Farm Year To Date Expenses$627,036
Pro Salary Cap To Date$42,656,335
Farm Salary Cap To Date$602,005

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$261,737
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$3,591
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$42,656,335
Estimate Under Maximum Salary Cap of $68,000,000$25,343,665
Estimate Over Minimum Salary Cap of $42,000,000 $656,335
Current Bank Account$21,183,548
Projected Bank Account$21,183,548

Pro Players Salaries

Jason Chimera $6,000,000 (1)
Tomas Fleischmann $3,750,000 (1)
Jacob Markstrom $3,000,000 (2)
Ryan Garbutt $3,000,000 (4)
Marcus Kruger $2,500,000 (2)
Radko Gudas $2,500,000 (1)
Tom Gilbert $2,150,000 (3)
Eric Nystrom $2,100,000 (3)
Jhonas Enroth $1,700,000 (4)
Brandon Prust $1,500,000 (2)
Stephen Weiss $1,400,000 (2)
Alexander Wennberg $1,400,000 (3)
Riley Nash (Out of Payroll) $1,300,000 (1)
Tyler Wotherspoon $925,000 (2)
Adam Lowry $925,000 (3)
Beau Bennett $900,000 (1)
Maxwell Reinhart $870,000 (1)
Johan Larsson $870,000 (1)
Josh Anderson $850,000 (3)
Brendan Smith $800,000 (4)
Eric Gelinas $800,000 (3)
Martin Marincin $730,000 (1)
Tomas Jurco $709,167 (1)
Philip Samuelsson $600,000 (3)
Andrew Agozzino $590,000 (1)
Total Pro Players25
Salary Commitment
Year 2015 : $41,869,168.00
Year 2016 : $23,650,000.00
Year 2017 : $14,325,000.00
Year 2018 : $5,500,000.00
Salary Average Commitment
Year 2015 : $28,538,892.00
Year 2016 : $16,008,611.00
Year 2017 : $12,183,611.00
Year 2018 : $4,111,111.00

Farm Players Salaries

Rocco Grimaldi $92,500 (3)
Bryan Rust $85,000 (3)
Mackenzie Skapski $85,000 (3)
Nick Cousins $81,167 (2)
Freddie Hamilton $62,667 (1)
Philipp Grubauer $60,722 (1)
Scott Harrington $58,917 (2)
Jordan Caron $45,000 (2)
Total Farm Players8
Salary Commitment
Year 2015 : $570,973.00
Year 2016 : $447,584.00
Year 2017 : $262,500.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $263,473.00
Year 2016 : $140,084.00
Year 2017 : $0.00
Year 2018 : $0.00

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $80 - 5,213 - 86.88%
Level 2: 6000 - $46 - 4,999 - 83.32%
Level 3: 2000 - $25 - 1,727 - 86.34%
Level 4: 4000 - $19 - 3,299 - 82.47%
Luxury: 1000 - $175 - 866 - 86.60%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,104 - 84.76%
Average Income per Game$1,429,362
Year to Date Revenue$58,603,844

Expense

Pro Players Total Salaries$63,765,000
Farm Players Total Salaries$1,358,083
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,701,726
Farm Year To Date Expenses$1,381,629
Pro Salary Cap To Date$63,701,761
Farm Salary Cap To Date$1,356,511

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$411,387
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,541
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$63,701,761
Estimate Under Maximum Salary Cap of $68,000,000$4,298,239
Estimate Over Minimum Salary Cap of $42,000,000 $21,701,761
Current Bank Account-$4,731,821
Projected Bank Account-$4,731,821

Pro Players Salaries

Joe Pavelski $7,500,000 (3)
Taylor Hall $5,500,000 (3)
Justin Faulk $4,500,000 (3)
Thomas Vanek $4,500,000 (3)
James Neal $4,500,000 (3)
Brent Burns $4,000,000 (1)
Dennis Seidenberg $4,000,000 (2)
Braden Holtby $3,750,000 (1)
Evander Kane $3,750,000 (2)
Erik Karlsson $3,500,000 (2)
Jared Spurgeon $2,500,000 (1)
Gustav Nyquist $2,500,000 (2)
Paul Gaustad $2,000,000 (3)
Martin Hanzal $2,000,000 (3)
Thomas Greiss $2,000,000 (1)
Mikkel Boedker $1,500,000 (1)
Matt Martin $1,200,000 (1)
Cal Clutterbuck $1,100,000 (4)
Tobias Rieder $925,000 (3)
Mark Pysyk $870,000 (1)
Tyler Toffoli $870,000 (1)
Marco Scandella $800,000 (2)
Total Pro Players22
Salary Commitment
Year 2015 : $63,765,000.00
Year 2016 : $47,075,000.00
Year 2017 : $32,525,000.00
Year 2018 : $1,100,000.00
Salary Average Commitment
Year 2015 : $28,887,224.00
Year 2016 : $21,147,224.00
Year 2017 : $16,036,111.00
Year 2018 : $0.00

Farm Players Salaries

Keith Kinkaid $140,000 (4)
Anton Lander $110,000 (3)
Magnus Paajarvi $100,000 (3)
Andrew Copp $92,500 (3)
Eric Tangradi $90,000 (1)
Jared Boll $90,000 (2)
Borna Rendulic $85,000 (3)
Brandon Gormley $84,000 (1)
Brett Ritchie $81,417 (2)
Steve Oleksy $80,000 (2)
Jyrki Jokipakka $75,000 (3)
Teemu Pulkkinen $69,833 (1)
Colin Smith $62,833 (2)
Dylan Olsen $60,000 (2)
Eriah Hayes $50,000 (4)
Matt Tennyson $47,500 (1)
Tomas Vincour $40,000 (2)
Total Farm Players17
Salary Commitment
Year 2015 : $1,358,083.00
Year 2016 : $1,066,750.00
Year 2017 : $652,500.00
Year 2018 : $190,000.00
Salary Average Commitment
Year 2015 : $770,194.00
Year 2016 : $616,361.00
Year 2017 : $344,111.00
Year 2018 : $65,500.00

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $75 - 5,904 - 98.41%
Level 2: 6000 - $45 - 5,414 - 90.23%
Level 3: 2000 - $25 - 1,824 - 91.19%
Level 4: 4000 - $19 - 3,712 - 92.80%
Luxury: 1000 - $200 - 808 - 80.80%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,662 - 92.96%
Average Income per Game$1,476,883
Year to Date Revenue$60,552,194

Expense

Pro Players Total Salaries$68,800,000
Farm Players Total Salaries$406,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,395,414
Farm Year To Date Expenses$560,196
Pro Salary Cap To Date$61,395,413
Farm Salary Cap To Date$535,210

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$443,871
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$2,558
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$61,395,413
Estimate Under Maximum Salary Cap of $68,000,000$6,604,587
Estimate Over Minimum Salary Cap of $42,000,000 $19,395,413
Current Bank Account-$322,646
Projected Bank Account-$322,646

Pro Players Salaries

Pavel Datsyuk $6,950,000 (1)
Radim Vrbata $6,400,000 (1)
Shane Doan $6,250,000 (1)
Mikko Koivu $6,100,000 (4)
Brent Seabrook $6,000,000 (1)
Jason Garrison $5,000,000 (1)
Brian Gionta $5,000,000 (2)
Johan Franzen $5,000,000 (1)
Marek Zidlicky $3,500,000 (1)
Ondrej Pavelec $3,000,000 (3)
Corey Crawford $2,500,000 (1)
Alex Tanguay $2,100,000 (1)
Jordan Staal $1,600,000 (4)
Jakob Silfverberg $1,500,000 (2)
Lauri Korpikoski $1,300,000 (2)
Trevor Lewis $1,100,000 (3)
Brenden Dillon $1,000,000 (2)
Matt Fraser $1,000,000 (2)
Mike Weber $1,000,000 (4)
Alex Chiasson $900,000 (1)
Vyacheslav Voinov $900,000 (1)
Brad Hunt $700,000 (4)
Total Pro Players22
Salary Commitment
Year 2015 : $68,800,000.00
Year 2016 : $23,300,000.00
Year 2017 : $13,500,000.00
Year 2018 : $9,400,000.00
Salary Average Commitment
Year 2015 : $43,638,892.00
Year 2016 : $14,772,222.00
Year 2017 : $6,650,000.00
Year 2018 : $6,650,000.00

Farm Players Salaries

Al Montoya $170,000 (1)
Will Acton $68,000 (3)
Dennis Everberg $61,250 (2)
Matt Donovan $60,000 (1)
Chad Ruhwedel $47,500 (1)
Total Farm Players5
Salary Commitment
Year 2015 : $406,750.00
Year 2016 : $129,250.00
Year 2017 : $68,000.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $129,250.00
Year 2016 : $129,250.00
Year 2017 : $68,000.00
Year 2018 : $0.00

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameJos Louis Arena
Level 1: 6000 - $85 - 4,924 - 82.07%
Level 2: 6000 - $49 - 5,113 - 85.22%
Level 3: 2000 - $28 - 1,587 - 79.36%
Level 4: 4000 - $19 - 3,684 - 92.09%
Luxury: 1000 - $175 - 792 - 79.21%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,101 - 84.74%
Average Income per Game$1,412,680
Year to Date Revenue$57,919,888

Expense

Pro Players Total Salaries$60,190,833
Farm Players Total Salaries$1,639,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,897,505
Farm Year To Date Expenses$1,638,618
Pro Salary Cap To Date$55,897,534
Farm Salary Cap To Date$1,613,620

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$388,328
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,314
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$55,897,534
Estimate Under Maximum Salary Cap of $68,000,000$12,102,466
Estimate Over Minimum Salary Cap of $42,000,000 $13,897,534
Current Bank Account$12,821,705
Projected Bank Account$12,821,705

Pro Players Salaries

Jarome Iginla $8,500,000 (1)
Sidney Crosby $6,750,000 (4)
Steve Mason $6,000,000 (4)
Nick Foligno $5,500,000 (4)
Michael Cammalleri $4,500,000 (1)
Brian Campbell $4,000,000 (2)
Scott Hartnell $3,500,000 (2)
Travis Hamonic $2,500,000 (2)
Mark Stuart $2,500,000 (4)
James van Riemsdyk $2,000,000 (1)
Sam Gagner $1,800,000 (1)
Brandon Pirri $1,500,000 (3)
Anders Lindback $1,500,000 (3)
Nino Niederreiter $1,400,000 (3)
Antoine Roussel $1,200,000 (1)
Boyd Gordon $1,100,000 (2)
Erik Gudbranson $1,000,000 (3)
Luca Sbisa $900,000 (2)
Cody Ceci $894,167 (2)
Ryan Strome $863,333 (2)
Dougie Hamilton $850,000 (1)
Derek Dorsett $800,000 (3)
Cedric Paquette $633,333 (2)
Total Pro Players23
Salary Commitment
Year 2015 : $60,190,832.00
Year 2016 : $41,340,832.00
Year 2017 : $26,950,000.00
Year 2018 : $20,750,000.00
Salary Average Commitment
Year 2015 : $27,064,444.00
Year 2016 : $11,101,944.00
Year 2017 : $3,611,111.00
Year 2018 : $2,500,000.00

Farm Players Salaries

Jared Cowen $375,000 (1)
Devante Smith-Pelly $110,000 (4)
T.J. Galiardi $100,000 (3)
Derrick Pouliot $95,000 (3)
Michael Paliotta $92,500 (2)
Jake McCabe $92,500 (2)
Ryan Hartman $92,500 (3)
Thomas McCollum $90,000 (1)
Kyle Clifford $80,000 (3)
Patrick Bordeleau $75,000 (2)
Anthony Peluso $70,000 (1)
Steve Kampfer $61,250 (4)
Phil Varone $58,667 (1)
Brandon Kozun $55,000 (1)
Carter Ashton $50,000 (2)
Keaton Ellerby $47,500 (4)
Keith Aulie $47,500 (1)
Jeff Schultz $47,500 (2)
Total Farm Players18
Salary Commitment
Year 2015 : $1,639,917.00
Year 2016 : $943,750.00
Year 2017 : $586,250.00
Year 2018 : $218,750.00
Salary Average Commitment
Year 2015 : $905,139.00
Year 2016 : $619,861.00
Year 2017 : $359,861.00
Year 2018 : $172,361.00

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Center
Level 1: 6000 - $80 - 5,754 - 95.90%
Level 2: 6000 - $50 - 4,934 - 82.23%
Level 3: 2000 - $23 - 1,960 - 98.02%
Level 4: 4000 - $18 - 3,838 - 95.95%
Luxury: 1000 - $150 - 968 - 96.81%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,454 - 91.86%
Average Income per Game$1,439,933
Year to Date Revenue$59,037,270

Expense

Pro Players Total Salaries$53,400,834
Farm Players Total Salaries$1,816,833
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,310,545
Farm Year To Date Expenses$1,841,856
Pro Salary Cap To Date$53,310,580
Farm Salary Cap To Date$1,816,893

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$344,522
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,427
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$53,310,580
Estimate Under Maximum Salary Cap of $68,000,000$14,689,420
Estimate Over Minimum Salary Cap of $42,000,000 $11,310,580
Current Bank Account$9,358,595
Projected Bank Account$9,358,595

Pro Players Salaries

Mike Smith $7,850,000 (2)
Loui Eriksson $5,500,000 (1)
Joel Ward $5,500,000 (2)
Patrik Elias $4,950,000 (1)
Dan Hamhuis $4,500,000 (2)
Oliver Ekman-Larsson $3,750,000 (3)
Barret Jackman $3,000,000 (1)
Ben Lovejoy $2,500,000 (3)
Patric Hornqvist $2,000,000 (3)
Jori Lehtera $1,800,000 (4)
Patrik Berglund $1,600,000 (4)
Darcy Kuemper $1,500,000 (2)
Scott Hannan $1,400,000 (1)
Chris Terry $1,100,000 (4)
Jonathan Audy-Marchessault $900,000 (2)
Evgeny Kuznetsov $900,000 (1)
Eric Fehr $900,000 (1)
Oscar Klefbom $894,167 (2)
Filip Forsberg $850,000 (1)
Michael Chaput $706,667 (1)
Adam McQuaid $700,000 (2)
Jerry D'Amigo $600,000 (3)
Total Pro Players22
Salary Commitment
Year 2015 : $53,400,836.00
Year 2016 : $35,194,168.00
Year 2017 : $13,350,000.00
Year 2018 : $4,500,000.00
Salary Average Commitment
Year 2015 : $27,245,836.00
Year 2016 : $18,439,168.00
Year 2017 : $6,645,000.00
Year 2018 : $3,275,000.00

Farm Players Salaries

Ray Emery $540,000 (1)
Grant Clitsome $300,000 (1)
Slater Koekkoek $147,500 (3)
Colin Greening $140,000 (2)
Marko Dano $97,500 (3)
Joey Hishon $95,000 (3)
Andrew Miller $95,000 (1)
Alex Petrovic $87,000 (1)
Calvin Pickard $81,333 (1)
Markus Granlund $76,750 (2)
Brendan Shinnimin $66,750 (1)
Stefan Matteau $45,000 (1)
Cameron Schilling $45,000 (4)
Total Farm Players13
Salary Commitment
Year 2015 : $1,816,833.00
Year 2016 : $601,750.00
Year 2017 : $385,000.00
Year 2018 : $45,000.00
Salary Average Commitment
Year 2015 : $544,333.00
Year 2016 : $309,250.00
Year 2017 : $232,500.00
Year 2018 : $85,000.00

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $85 - 5,324 - 88.73%
Level 2: 6000 - $45 - 5,620 - 93.66%
Level 3: 2000 - $27 - 1,862 - 93.09%
Level 4: 4000 - $17 - 3,857 - 96.42%
Luxury: 1000 - $169 - 961 - 96.10%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,623 - 92.75%
Average Income per Game$1,467,693
Year to Date Revenue$60,175,420

Expense

Pro Players Total Salaries$45,221,667
Farm Players Total Salaries$992,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,096,927
Farm Year To Date Expenses$1,201,698
Pro Salary Cap To Date$43,096,959
Farm Salary Cap To Date$1,176,711

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$291,753
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$6,239
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$43,096,959
Estimate Under Maximum Salary Cap of $68,000,000$24,903,041
Estimate Over Minimum Salary Cap of $42,000,000 $1,096,959
Current Bank Account$42,325,869
Projected Bank Account$42,325,869

Pro Players Salaries

Dany Heatley $6,000,000 (1)
Tomas Kopecky $4,000,000 (2)
Vincent Lecavalier $3,500,000 (1)
Ryan Malone $2,500,000 (1)
Scott Clemmensen $2,500,000 (1)
Mark Fraser $2,000,000 (2)
Tim Gleason $2,000,000 (3)
Michal Rozsival $2,000,000 (1)
Jeff Skinner $2,000,000 (3)
Clayton Stoner $2,000,000 (1)
Mark Scheifele $1,800,000 (4)
Jimmy Hayes $1,500,000 (1)
Jussi Rynnas $1,400,000 (3)
Torrey Mitchell $1,400,000 (1)
Adam Pardy $1,300,000 (4)
Jason Zucker $1,300,000 (3)
Daniel Carcillo $1,300,000 (1)
Colin Fraser $1,200,000 (1)
Shawn Thornton $1,200,000 (1)
Brian McGrattan $1,000,000 (3)
Brock Nelson $900,000 (1)
Joakim Andersson $900,000 (4)
Mark Fistric $800,000 (2)
John Gibson $721,667 (2)
Total Pro Players24
Salary Commitment
Year 2015 : $45,221,668.00
Year 2016 : $19,221,668.00
Year 2017 : $11,700,000.00
Year 2018 : $4,000,000.00
Salary Average Commitment
Year 2015 : $23,466,112.00
Year 2016 : $9,755,000.00
Year 2017 : $9,033,333.00
Year 2018 : $3,522,222.00

Farm Players Salaries

Michael Blunden $100,000 (3)
Eric Boulton $100,000 (1)
Darnell Nurse $97,500 (3)
William Karlsson $97,500 (3)
Sam Reinhart $97,500 (3)
Emile Poirier $92,500 (3)
B.J. Crombeen $90,000 (1)
Jon Merrill $84,000 (2)
John Scott $70,000 (1)
Daniil Tarasov $68,000 (1)
Andrew Campbell $50,000 (4)
Joe Piskula $45,000 (1)
Total Farm Players12
Salary Commitment
Year 2015 : $992,000.00
Year 2016 : $619,000.00
Year 2017 : $535,000.00
Year 2018 : $50,000.00
Salary Average Commitment
Year 2015 : $568,250.00
Year 2016 : $330,250.00
Year 2017 : $246,250.00
Year 2018 : $53,750.00

FLYERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Arena
Level 1: 6000 - $79 - 5,622 - 93.70%
Level 2: 6000 - $48 - 5,173 - 86.22%
Level 3: 2000 - $25 - 1,904 - 95.18%
Level 4: 4000 - $16 - 3,834 - 95.86%
Luxury: 1000 - $167 - 947 - 94.69%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,480 - 92.00%
Average Income per Game$1,480,652
Year to Date Revenue$60,706,734

Expense

Pro Players Total Salaries$61,161,667
Farm Players Total Salaries$546,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,002,900
Farm Year To Date Expenses$604,463
Pro Salary Cap To Date$65,002,858
Farm Salary Cap To Date$579,500

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$394,591
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$3,436
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$65,002,858
Estimate Under Maximum Salary Cap of $68,000,000$2,997,142
Estimate Over Minimum Salary Cap of $42,000,000 $23,002,858
Current Bank Account-$3,707,598
Projected Bank Account-$3,707,598

Pro Players Salaries

Rick Nash $6,750,000 (4)
Shea Weber $6,250,000 (2)
Mike Ribeiro $6,250,000 (1)
Nicklas Backstrom $6,000,000 (4)
Alexander Ovechkin $5,750,000 (1)
Andrei Markov $5,500,000 (1)
Devan Dubnyk $5,500,000 (2)
Blake Wheeler $5,250,000 (2)
Andy Greene $4,000,000 (3)
Victor Hedman $3,000,000 (2)
Drew Miller $1,500,000 (4)
Nick Spaling $1,400,000 (4)
Derek MacKenzie $1,400,000 (1)
Andrew Hammond $1,300,000 (4)
Brian Flynn $1,100,000 (4)
Adam Larsson $1,000,000 (4)
Aaron Ekblad $975,000 (3)
Josh Jooris $925,000 (2)
Eric Gryba $900,000 (4)
Vladimir Tarasenko $850,000 (1)
Nikita Kucherov $711,667 (2)
Corey Tropp $600,000 (4)
Total Pro Players22
Salary Commitment
Year 2015 : $66,911,668.00
Year 2016 : $47,161,668.00
Year 2017 : $25,525,000.00
Year 2018 : $20,550,000.00
Salary Average Commitment
Year 2015 : $34,785,280.00
Year 2016 : $21,285,280.00
Year 2017 : $19,648,612.00
Year 2018 : $11,781,111.00

Farm Players Salaries

Daniel Paille $140,000 (1)
Ryan Murray $89,417 (2)
Duncan Siemens $86,333 (2)
Ronalds Kenins $85,000 (3)
Chris Driedger $75,500 (3)
Brian Lashoff $70,000 (2)
Matt Clark $0 (1)
Total Farm Players7
Salary Commitment
Year 2015 : $546,250.00
Year 2016 : $406,250.00
Year 2017 : $160,500.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $303,639.00
Year 2016 : $303,639.00
Year 2017 : $75,500.00
Year 2018 : $0.00

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Memorial Coliseum
Level 1: 6000 - $87 - 5,690 - 94.84%
Level 2: 6000 - $47 - 5,785 - 96.42%
Level 3: 2000 - $27 - 1,907 - 95.36%
Level 4: 4000 - $19 - 3,944 - 98.60%
Luxury: 1000 - $179 - 937 - 93.73%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %18,264 - 96.13%
Average Income per Game$1,531,436
Year to Date Revenue$62,788,864

Expense

Pro Players Total Salaries$60,562,500
Farm Players Total Salaries$1,428,750
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$62,626,447
Farm Year To Date Expenses$1,627,044
Pro Salary Cap To Date$60,626,462
Farm Salary Cap To Date$1,537,122

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$390,726
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,986
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$60,626,462
Estimate Under Maximum Salary Cap of $68,000,000$7,373,538
Estimate Over Minimum Salary Cap of $42,000,000 $18,626,462
Current Bank Account$4,647,873
Projected Bank Account$4,647,873

Pro Players Salaries

Ryan Kesler $6,250,000 (4)
Tuukka Rask $6,250,000 (3)
Justin Williams $6,000,000 (2)
Dion Phaneuf $5,500,000 (1)
Ryan Suter $4,500,000 (1)
Paul Stastny $4,500,000 (1)
Tyler Bozak $3,000,000 (2)
Marc Methot $3,000,000 (1)
Jeff Petry $3,000,000 (3)
Vernon Fiddler $2,250,000 (1)
Zbynek Michalek $2,100,000 (2)
Brandon Dubinsky $1,700,000 (2)
James Reimer $1,700,000 (4)
Alex Killorn $1,700,000 (1)
Brayden Schenn $1,700,000 (2)
Justin Abdelkader $1,500,000 (3)
Benoit Pouliot $1,500,000 (2)
Luke Glendening $1,200,000 (1)
Erik Condra $1,100,000 (2)
Kyle Quincey $800,000 (2)
Pierre-Edouard Bellemare $712,500 (2)
Andrej Sustr $600,000 (2)
Total Pro Players22
Salary Commitment
Year 2015 : $60,562,500.00
Year 2016 : $37,912,500.00
Year 2017 : $18,700,000.00
Year 2018 : $7,950,000.00
Salary Average Commitment
Year 2015 : $17,362,500.00
Year 2016 : $15,912,500.00
Year 2017 : $6,250,000.00
Year 2018 : $6,250,000.00

Farm Players Salaries

Joe Vitale $140,000 (1)
Antti Raanta $140,000 (1)
Tim Jackman $130,000 (3)
Troy Bodie $110,000 (3)
Cody McLeod $110,000 (4)
Colin McDonald $100,000 (1)
Chris Butler $100,000 (3)
Petteri Lindbohm $95,000 (3)
Kyle Cumiskey $90,000 (4)
Taylor Chorney $90,000 (4)
Patrick Kaleta $70,000 (2)
Rasmus Rissanen $57,500 (1)
Ryan Bourque $56,250 (2)
Chris Porter $50,000 (2)
Stu Bickel $45,000 (4)
Joakim Lindstrom $45,000 (3)
Total Farm Players16
Salary Commitment
Year 2015 : $1,428,750.00
Year 2016 : $991,250.00
Year 2017 : $815,000.00
Year 2018 : $335,000.00
Salary Average Commitment
Year 2015 : $987,361.00
Year 2016 : $726,250.00
Year 2017 : $620,000.00
Year 2018 : $335,000.00

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $84 - 5,478 - 78.26%
Level 2: 7000 - $39 - 5,804 - 82.91%
Level 3: 3000 - $14 - 2,142 - 71.40%
Level 4: 4700 - $13 - 4,126 - 87.79%
Luxury: 1300 - $145 - 981 - 75.47%
Total Attendance : 23000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %18,532 - 80.57%
Average Income per Game$1,442,117
Year to Date Revenue$59,126,777

Expense

Pro Players Total Salaries$53,625,000
Farm Players Total Salaries$1,022,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,961,412
Farm Year To Date Expenses$963,485
Pro Salary Cap To Date$53,961,427
Farm Salary Cap To Date$938,514

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$345,968
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$6,431
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$53,961,427
Estimate Under Maximum Salary Cap of $68,000,000$14,038,573
Estimate Over Minimum Salary Cap of $42,000,000 $11,961,427
Current Bank Account$20,450,639
Projected Bank Account$20,450,639

Pro Players Salaries

Ryan Miller $8,750,000 (1)
Martin St. Louis $6,500,000 (1)
Francois Beauchemin $4,500,000 (2)
John Carlson $3,750,000 (2)
T.J. Oshie $3,750,000 (3)
Brad Stuart $3,500,000 (1)
Tyson Barrie $3,500,000 (4)
Roman Polak $2,000,000 (2)
Craig Smith $1,800,000 (2)
Ryan O'Reilly $1,800,000 (2)
Marcus Johansson $1,700,000 (2)
Petr Mrazek $1,700,000 (3)
Cody Eakin $1,700,000 (4)
Chris Neil $1,400,000 (2)
Colton Sceviour $1,400,000 (4)
Charlie Coyle $975,000 (1)
Kevin Hayes $950,000 (2)
Erik Haula $900,000 (1)
Mattias Ekholm $900,000 (3)
Mikael Granlund $850,000 (1)
Victor Bartley $700,000 (3)
Jacob Josefson $600,000 (3)
Total Pro Players22
Salary Commitment
Year 2015 : $53,625,000.00
Year 2016 : $32,150,000.00
Year 2017 : $14,250,000.00
Year 2018 : $6,600,000.00
Salary Average Commitment
Year 2015 : $28,051,944.00
Year 2016 : $15,326,944.00
Year 2017 : $4,475,833.00
Year 2018 : $2,222,222.00

Farm Players Salaries

Kevin Fiala $92,500 (3)
Nikita Zadorov $92,500 (2)
Brendan Ranford $92,500 (3)
Corban Knight $90,000 (1)
Chad Johnson $90,000 (2)
Richard Panik $90,000 (2)
Shane Prince $87,667 (3)
Michael Ferland $82,500 (3)
Brett Kulak $81,667 (3)
Emerson Etem $80,000 (4)
Shayne Gostisbehere $80,000 (3)
Viktor Arvidsson $63,167 (3)
Total Farm Players12
Salary Commitment
Year 2015 : $1,022,501.00
Year 2016 : $932,501.00
Year 2017 : $660,001.00
Year 2018 : $80,000.00
Salary Average Commitment
Year 2015 : $820,001.00
Year 2016 : $730,001.00
Year 2017 : $547,501.00
Year 2018 : $90,000.00

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $86 - 4,902 - 81.70%
Level 2: 6000 - $47 - 5,600 - 93.33%
Level 3: 2000 - $26 - 1,712 - 85.58%
Level 4: 4000 - $19 - 3,402 - 85.05%
Luxury: 1000 - $176 - 839 - 83.86%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,454 - 86.60%
Average Income per Game$1,425,561
Year to Date Revenue$58,447,999

Expense

Pro Players Total Salaries$39,732,500
Farm Players Total Salaries$60,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,141,062
Farm Year To Date Expenses$211,510
Pro Salary Cap To Date$56,141,083
Farm Salary Cap To Date$186,503

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$256,339
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$377
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$56,141,083
Estimate Under Maximum Salary Cap of $68,000,000$11,858,917
Estimate Over Minimum Salary Cap of $42,000,000 $14,141,083
Current Bank Account$53,192,901
Projected Bank Account$53,192,901

Pro Players Salaries

Brian Elliott $5,250,000 (1)
Gabriel Landeskog $4,500,000 (1)
Roman Josi $4,500,000 (1)
Curtis Glencross $4,200,000 (2)
Cam Fowler $2,500,000 (3)
Niklas Backstrom $2,200,000 (1)
David Perron $2,000,000 (4)
Tommy Wingels $1,800,000 (1)
Mathieu Perreault $1,800,000 (4)
Chris Kreider $1,800,000 (1)
Casey Cizikas $1,200,000 (1)
Justin Braun $1,000,000 (3)
Nick Shore $925,000 (1)
Nick Leddy $900,000 (3)
Olli Maatta $894,167 (2)
J.T. Miller $850,000 (1)
J.T. Brown $800,000 (1)
Jakub Kindl $700,000 (3)
Jamie McBain $700,000 (4)
Jean-Gabriel Pageau $613,333 (1)
Eric O'Dell $600,000 (2)
Total Pro Players21
Salary Commitment
Year 2015 : $39,732,500.00
Year 2016 : $15,294,167.00
Year 2017 : $9,600,000.00
Year 2018 : $4,500,000.00
Salary Average Commitment
Year 2015 : $10,509,722.00
Year 2016 : $1,524,167.00
Year 2017 : $0.00
Year 2018 : $0.00

Farm Players Salaries

Mike Kostka $60,000 (2)
Total Farm Players1
Salary Commitment
Year 2015 : $60,000.00
Year 2016 : $60,000.00
Year 2017 : $0.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $60,000.00
Year 2016 : $60,000.00
Year 2017 : $0.00
Year 2018 : $0.00

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $84 - 5,135 - 85.58%
Level 2: 6000 - $47 - 5,515 - 91.92%
Level 3: 2000 - $22 - 1,701 - 85.06%
Level 4: 4000 - $14 - 3,506 - 87.65%
Luxury: 1000 - $173 - 861 - 86.11%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,718 - 87.99%
Average Income per Game$1,436,324
Year to Date Revenue$58,889,278

Expense

Pro Players Total Salaries$56,500,000
Farm Players Total Salaries$1,748,167
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,187,210
Farm Year To Date Expenses$1,818,848
Pro Salary Cap To Date$61,187,241
Farm Salary Cap To Date$1,793,885

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$364,516
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,995
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$61,187,241
Estimate Under Maximum Salary Cap of $68,000,000$6,812,759
Estimate Over Minimum Salary Cap of $42,000,000 $19,187,241
Current Bank Account$32,501,360
Projected Bank Account$32,501,360

Pro Players Salaries

Henrik Sedin $6,500,000 (2)
Daniel Sedin $6,500,000 (2)
Henrik Lundqvist $6,400,000 (2)
Tomas Plekanec $6,000,000 (2)
Christian Ehrhoff $4,250,000 (2)
Frans Nielsen $3,500,000 (3)
Jakub Voracek $3,000,000 (1)
Niklas Grossman $2,100,000 (3)
Brad Richardson $2,100,000 (3)
Tyson Strachan $2,000,000 (1)
Sami Vatanen $2,000,000 (3)
Mike Weaver $2,000,000 (1)
Cody Hodgson $1,800,000 (2)
Shawn Matthias $1,300,000 (4)
Bryan Allen $1,300,000 (3)
Michael Raffl $1,300,000 (1)
Chris Phillips $1,000,000 (1)
Rickard Rakell $925,000 (1)
Dmitrij Jaskin $925,000 (1)
Chris VandeVelde $600,000 (3)
Carter Hutton $525,000 (2)
Oliver Lauridsen $475,000 (4)
Total Pro Players22
Salary Commitment
Year 2015 : $56,500,000.00
Year 2016 : $45,350,000.00
Year 2017 : $13,375,000.00
Year 2018 : $1,775,000.00
Salary Average Commitment
Year 2015 : $41,417,500.00
Year 2016 : $35,775,000.00
Year 2017 : $9,850,000.00
Year 2018 : $0.00

Farm Players Salaries

Craig Adams $200,000 (1)
John Moore $170,000 (2)
Dylan Reese $130,000 (3)
Alexandre Bolduc $120,000 (4)
Keith Ballard $110,000 (1)
David Van der Gulik $110,000 (3)
John Curry $100,000 (2)
Sam Bennett $97,500 (3)
Jacob De La Rose $92,500 (3)
Joni Ortio $90,000 (3)
Chris Conner $80,000 (2)
Ty Rattie $77,250 (2)
Mike Brown $70,000 (1)
Laurent Brossoit $65,917 (2)
Curtis McKenzie $64,500 (1)
Anthony Bitetto $60,500 (1)
Cody McCormick $60,000 (3)
Taylor Fedun $50,000 (4)
Total Farm Players18
Salary Commitment
Year 2015 : $1,748,167.00
Year 2016 : $1,243,167.00
Year 2017 : $750,000.00
Year 2018 : $170,000.00
Salary Average Commitment
Year 2015 : $1,792,417.00
Year 2016 : $1,287,417.00
Year 2017 : $964,250.00
Year 2018 : $187,500.00

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Center
Level 1: 6000 - $87 - 5,328 - 88.80%
Level 2: 6000 - $45 - 5,777 - 96.29%
Level 3: 2000 - $27 - 1,895 - 94.77%
Level 4: 4000 - $22 - 3,561 - 89.01%
Luxury: 1000 - $174 - 957 - 95.69%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,518 - 92.20%
Average Income per Game$1,473,749
Year to Date Revenue$60,423,722

Expense

Pro Players Total Salaries$67,765,000
Farm Players Total Salaries$657,444
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,765,035
Farm Year To Date Expenses$682,428
Pro Salary Cap To Date$67,765,070
Farm Salary Cap To Date$657,465

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$437,194
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$4,135
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$67,765,070
Estimate Under Maximum Salary Cap of $68,000,000$234,930
Estimate Over Minimum Salary Cap of $42,000,000 $25,765,070
Current Bank Account-$4,662,242
Projected Bank Account-$4,662,242

Pro Players Salaries

Marian Hossa $7,000,000 (2)
Anze Kopitar $5,500,000 (3)
Tyler Seguin $5,500,000 (3)
Pekka Rinne $5,500,000 (2)
Jiri Hudler $5,250,000 (3)
Bryan Little $4,500,000 (4)
Johnny Boychuk $4,500,000 (3)
Paul Martin $3,750,000 (1)
Jaroslav Halak $3,750,000 (1)
Johnny Oduya $2,750,000 (1)
T.J. Brodie $2,500,000 (2)
Robyn Regehr $2,500,000 (2)
Torey Krug $2,500,000 (3)
Brad Marchand $2,000,000 (4)
Adam Henrique $1,700,000 (2)
Michael Grabner $1,600,000 (2)
Josh Bailey $1,600,000 (1)
Jay McClement $1,500,000 (3)
Michael Frolik $1,400,000 (1)
Anton Stralman $900,000 (2)
Alexander Khokhlachev $786,667 (2)
Boone Jenner $778,333 (2)
Total Pro Players22
Salary Commitment
Year 2015 : $67,765,000.00
Year 2016 : $54,515,000.00
Year 2017 : $31,250,000.00
Year 2018 : $6,500,000.00
Salary Average Commitment
Year 2015 : $33,776,112.00
Year 2016 : $27,276,112.00
Year 2017 : $12,361,111.00
Year 2018 : $0.00

Farm Players Salaries

Adam Cracknell $120,000 (1)
Kevin Poulin $110,000 (2)
Andre Burakovsky $97,500 (3)
Brandon DeFazio $95,000 (1)
Chris Brown $90,000 (1)
Kyle Baun $85,000 (3)
Frank Corrado $59,944 (1)
Total Farm Players7
Salary Commitment
Year 2015 : $657,444.00
Year 2016 : $292,500.00
Year 2017 : $182,500.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $149,944.00
Year 2016 : $0.00
Year 2017 : $0.00
Year 2018 : $0.00

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Arena
Level 1: 6000 - $84 - 5,618 - 93.63%
Level 2: 6000 - $47 - 5,809 - 96.82%
Level 3: 2000 - $22 - 1,972 - 98.58%
Level 4: 4000 - $19 - 3,555 - 88.88%
Luxury: 1000 - $169 - 906 - 90.61%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,860 - 94.00%
Average Income per Game$1,491,824
Year to Date Revenue$61,164,781

Expense

Pro Players Total Salaries$61,723,333
Farm Players Total Salaries$1,153,417
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,060,225
Farm Year To Date Expenses$1,170,669
Pro Salary Cap To Date$61,060,145
Farm Salary Cap To Date$1,145,706

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$398,215
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,254
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$61,060,145
Estimate Under Maximum Salary Cap of $68,000,000$6,939,855
Estimate Over Minimum Salary Cap of $42,000,000 $19,060,145
Current Bank Account$3,304,632
Projected Bank Account$3,304,632

Pro Players Salaries

Jonas Hiller $6,000,000 (1)
Dennis Wideman $5,000,000 (2)
Joffrey Lupul $5,000,000 (2)
Erik Cole $4,750,000 (1)
Teddy Purcell $4,500,000 (1)
David Krejci $3,750,000 (2)
Tobias Enstrom $3,750,000 (1)
Eddie Lack $3,750,000 (4)
Kyle Okposo $3,000,000 (4)
Andrew Ference $2,800,000 (1)
Fedor Tyutin $2,800,000 (1)
Nate Thompson $2,500,000 (1)
Kris Russell $2,000,000 (3)
Jason Demers $2,000,000 (4)
Mika Zibanejad $1,800,000 (4)
Colin Wilson $1,600,000 (1)
Dave Bolland $1,300,000 (2)
Joe Colborne $1,300,000 (2)
Marcus Foligno $1,200,000 (4)
Dwight King $1,200,000 (1)
Mark Stone $873,333 (1)
Jonas Brodin $850,000 (1)
Total Pro Players22
Salary Commitment
Year 2015 : $61,723,332.00
Year 2016 : $30,100,000.00
Year 2017 : $13,750,000.00
Year 2018 : $11,750,000.00
Salary Average Commitment
Year 2015 : $25,045,556.00
Year 2016 : $12,972,222.00
Year 2017 : $2,972,222.00
Year 2018 : $2,972,222.00

Farm Players Salaries

Tuomo Ruutu $180,000 (2)
Robin Lehner $170,000 (3)
Petr Straka $92,500 (2)
Sven Baertschi $90,000 (4)
John Ramage $90,000 (2)
Tyler Gaudet $90,000 (3)
Malcolm Subban $89,417 (2)
Nathan Beaulieu $85,000 (1)
Jesper Fast $80,500 (1)
Michael Bournival $66,000 (1)
Bobby Robins $60,000 (1)
Jack Hillen $60,000 (2)
Total Farm Players12
Salary Commitment
Year 2015 : $1,153,417.00
Year 2016 : $861,917.00
Year 2017 : $350,000.00
Year 2018 : $90,000.00
Salary Average Commitment
Year 2015 : $854,528.00
Year 2016 : $563,028.00
Year 2017 : $111,111.00
Year 2018 : $111,111.00

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - $85 - 5,418 - 90.30%
Level 2: 6000 - $48 - 5,490 - 91.49%
Level 3: 2000 - $27 - 1,885 - 94.26%
Level 4: 4000 - $18 - 3,897 - 97.41%
Luxury: 1000 - $172 - 906 - 90.58%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,595 - 92.61%
Average Income per Game$1,491,289
Year to Date Revenue$61,142,859

Expense

Pro Players Total Salaries$66,697,000
Farm Players Total Salaries$920,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,167,968
Farm Year To Date Expenses$576,021
Pro Salary Cap To Date$62,167,979
Farm Salary Cap To Date$550,987

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$430,303
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,786
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$62,167,979
Estimate Under Maximum Salary Cap of $68,000,000$5,832,021
Estimate Over Minimum Salary Cap of $42,000,000 $20,167,979
Current Bank Account$12,224,237
Projected Bank Account$12,224,237

Pro Players Salaries

Ben Bishop $6,000,000 (3)
Dustin Byfuglien $6,000,000 (2)
Claude Giroux $5,750,000 (4)
Valtteri Filppula $5,750,000 (4)
Zach Parise $5,500,000 (1)
Ryan Johansen $5,250,000 (4)
Jay Bouwmeester $4,950,000 (1)
Mike Fisher $4,900,000 (1)
P.K. Subban $4,500,000 (1)
Jaromir Jagr $4,000,000 (1)
Zdeno Chara $2,200,000 (1)
Mike Green $2,000,000 (1)
Nate Guenin $2,000,000 (2)
David Legwand $1,900,000 (2)
Matt Read $1,700,000 (3)
Ryan Wilson $700,000 (3)
Tim Sestito $700,000 (3)
Greg McKegg $660,000 (1)
Zach Sill $600,000 (4)
Ryan Craig $600,000 (1)
Jeff Zatkoff $537,000 (3)
Dana Tyrell $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2015 : $66,697,000.00
Year 2016 : $36,887,000.00
Year 2017 : $26,987,000.00
Year 2018 : $17,350,000.00
Salary Average Commitment
Year 2015 : $23,869,224.00
Year 2016 : $13,659,222.00
Year 2017 : $9,759,222.00
Year 2018 : $7,411,111.00

Farm Players Salaries

Jarret Stoll $250,000 (1)
Manny Malhotra $250,000 (1)
Chris Thorburn $130,000 (2)
Tyler Kennedy $130,000 (2)
Trevor Smith $100,000 (1)
Steve Pinizzotto $60,000 (4)
Total Farm Players6
Salary Commitment
Year 2015 : $920,000.00
Year 2016 : $320,000.00
Year 2017 : $60,000.00
Year 2018 : $60,000.00
Salary Average Commitment
Year 2015 : $551,111.00
Year 2016 : $190,000.00
Year 2017 : $60,000.00
Year 2018 : $60,000.00

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $87 - 4,923 - 82.05%
Level 2: 6000 - $54 - 4,282 - 71.36%
Level 3: 2000 - $34 - 1,320 - 66.02%
Level 4: 4000 - $25 - 2,450 - 61.25%
Luxury: 1000 - $178 - 847 - 84.70%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %13,822 - 72.75%
Average Income per Game$1,365,447
Year to Date Revenue$55,983,314

Expense

Pro Players Total Salaries$48,045,000
Farm Players Total Salaries$517,025
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$54,780,432
Farm Year To Date Expenses$544,871
Pro Salary Cap To Date$52,780,462
Farm Salary Cap To Date$519,871

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$309,968
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$3,252
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$52,780,462
Estimate Under Maximum Salary Cap of $68,000,000$15,219,538
Estimate Over Minimum Salary Cap of $42,000,000 $10,780,462
Current Bank Account$8,323,492
Projected Bank Account$8,323,492

Pro Players Salaries

Milan Michalek $5,250,000 (1)
Kyle Turris $4,500,000 (1)
Jordan Eberle $4,500,000 (1)
Jonathan Bernier $3,750,000 (4)
Dan Boyle $3,000,000 (1)
Brandon Saad $3,000,000 (4)
Olli Jokinen $2,500,000 (1)
Patrick Eaves $2,500,000 (4)
Danny DeKeyser $2,500,000 (1)
Michael Stone $2,000,000 (3)
Simon Despres $2,000,000 (4)
Michael Hutchinson $1,800,000 (2)
Brandon Sutter $1,700,000 (1)
Bryce Salvador $1,400,000 (1)
Brenden Morrow $1,100,000 (1)
Anthony Duclair $975,000 (3)
Teuvo Teravainen $925,000 (2)
Valeri Nichushkin $925,000 (2)
Ryan Hamilton $850,000 (1)
Kevan Miller $800,000 (4)
Alec Martinez $700,000 (3)
Ryan Stanton $700,000 (1)
Xavier Ouellet $670,000 (2)
Total Pro Players23
Salary Commitment
Year 2015 : $48,045,000.00
Year 2016 : $20,045,000.00
Year 2017 : $15,725,000.00
Year 2018 : $12,050,000.00
Salary Average Commitment
Year 2015 : $22,361,944.00
Year 2016 : $11,503,333.00
Year 2017 : $8,383,333.00
Year 2018 : $7,272,222.00

Farm Players Salaries

Mirco Mueller $141,150 (3)
Jeremy Morin $90,000 (3)
Matt Lindblad $83,375 (1)
Sean B. Collins $60,000 (4)
Luke Gazdic $50,000 (1)
Ryan Murphy $47,500 (4)
Mark Barberio $45,000 (1)
Total Farm Players7
Salary Commitment
Year 2015 : $517,025.00
Year 2016 : $338,650.00
Year 2017 : $338,650.00
Year 2018 : $107,500.00
Salary Average Commitment
Year 2015 : $493,525.00
Year 2016 : $288,650.00
Year 2017 : $288,650.00
Year 2018 : $147,500.00

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $85 - 5,293 - 88.22%
Level 2: 6000 - $50 - 4,935 - 82.25%
Level 3: 2000 - $30 - 1,570 - 78.49%
Level 4: 4000 - $20 - 3,182 - 79.54%
Luxury: 1000 - $180 - 803 - 80.32%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %15,783 - 83.07%
Average Income per Game$1,429,687
Year to Date Revenue$58,617,165

Expense

Pro Players Total Salaries$45,991,667
Farm Players Total Salaries$539,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,851,719
Farm Year To Date Expenses$514,456
Pro Salary Cap To Date$58,851,746
Farm Salary Cap To Date$489,489

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$296,720
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$3,392
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$58,851,746
Estimate Under Maximum Salary Cap of $68,000,000$9,148,254
Estimate Over Minimum Salary Cap of $42,000,000 $16,851,746
Current Bank Account$9,782,642
Projected Bank Account$9,782,642

Pro Players Salaries

Pierre-Alexandre Parenteau $5,000,000 (1)
Dustin Brown $4,500,000 (1)
Marc-Andre Fleury $4,500,000 (1)
Ales Hemsky $3,800,000 (3)
Trevor Daley $3,000,000 (2)
Michael Del Zotto $3,000,000 (2)
Nick Holden $2,500,000 (3)
Milan Lucic $2,500,000 (4)
Derick Brassard $2,000,000 (3)
Mike Hoffman $1,800,000 (1)
Michal Neuvirth $1,700,000 (4)
Lars Eller $1,700,000 (1)
Justin Fontaine $1,400,000 (4)
James Sheppard $1,300,000 (4)
Deryk Engelland $1,025,000 (1)
Thomas Hickey $1,000,000 (4)
Dale Weise $1,000,000 (3)
Barclay Goodrow $950,000 (3)
Zemgus Girgensons $894,167 (2)
Joe Morrow $863,333 (2)
Matt Irwin $800,000 (3)
Matt Nieto $759,167 (2)
Total Pro Players22
Salary Commitment
Year 2015 : $45,991,668.00
Year 2016 : $27,466,668.00
Year 2017 : $18,950,000.00
Year 2018 : $7,900,000.00
Salary Average Commitment
Year 2015 : $23,452,780.00
Year 2016 : $11,816,667.00
Year 2017 : $6,300,000.00
Year 2018 : $1,300,000.00

Farm Players Salaries

Jay Harrison $160,000 (2)
Drayson Bowman $90,000 (1)
Dalton Prout $80,000 (1)
Josh Leivo $79,250 (2)
Marc-Andre Cliche $70,000 (3)
Tye McGinn $60,000 (2)
Frederic St. Denis $0 (1)
Total Farm Players7
Salary Commitment
Year 2015 : $539,250.00
Year 2016 : $369,250.00
Year 2017 : $70,000.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $427,861.00
Year 2016 : $316,750.00
Year 2017 : $0.00
Year 2018 : $0.00

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameCompaq Center
Level 1: 6000 - $82 - 5,272 - 87.86%
Level 2: 6000 - $45 - 5,261 - 87.69%
Level 3: 2000 - $25 - 1,872 - 93.62%
Level 4: 4000 - $18 - 3,143 - 78.58%
Luxury: 1000 - $168 - 839 - 83.87%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,387 - 86.25%
Average Income per Game$1,409,700
Year to Date Revenue$57,797,708

Expense

Pro Players Total Salaries$42,318,333
Farm Players Total Salaries$281,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,490,583
Farm Year To Date Expenses$277,138
Pro Salary Cap To Date$42,490,614
Farm Salary Cap To Date$252,114

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$273,022
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$1,767
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$42,490,614
Estimate Under Maximum Salary Cap of $68,000,000$25,509,386
Estimate Over Minimum Salary Cap of $42,000,000 $490,614
Current Bank Account$28,707,181
Projected Bank Account$28,707,181

Pro Players Salaries

Michael Ryder $4,700,000 (1)
R.J. Umberger $4,000,000 (2)
David Jones $3,650,000 (3)
Zach Bogosian $3,000,000 (2)
Shawn Horcoff $3,000,000 (1)
Leo Komarov $3,000,000 (4)
Dominic Moore $3,000,000 (1)
Maxime Talbot $2,000,000 (1)
Riley Sheahan $1,600,000 (3)
Nathan Gerbe $1,500,000 (3)
Curtis Lazar $1,346,667 (3)
Mikael Backlund $1,200,000 (1)
Griffin Reinhart $975,000 (3)
Trevor van Riemsdyk $925,000 (2)
Tim Schaller $925,000 (1)
Vladislav Namestnikov $925,000 (1)
Elias Lindholm $925,000 (2)
Rob Zepp $900,000 (1)
Zach Boychuk $900,000 (1)
Jarred Tinordi $850,000 (1)
Mikhail Grigorenko $850,000 (1)
Tyler Bunz $618,333 (1)
Louis Domingue $578,333 (1)
Ian Cole $475,000 (1)
Cody Goloubef $475,000 (1)
Total Pro Players25
Salary Commitment
Year 2015 : $42,318,332.00
Year 2016 : $20,921,668.00
Year 2017 : $12,071,667.00
Year 2018 : $3,000,000.00
Salary Average Commitment
Year 2015 : $34,090,556.00
Year 2016 : $22,232,778.00
Year 2017 : $12,382,778.00
Year 2018 : $3,000,000.00

Farm Players Salaries

David Wolf $92,500 (1)
Liam O'Brien $67,500 (3)
Sven Andrighetto $63,333 (2)
Brody Sutter $57,667 (1)
Total Farm Players4
Salary Commitment
Year 2015 : $281,000.00
Year 2016 : $130,833.00
Year 2017 : $67,500.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $213,500.00
Year 2016 : $63,333.00
Year 2017 : $0.00
Year 2018 : $0.00

ST-LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - $85 - 5,510 - 91.84%
Level 2: 6000 - $48 - 5,292 - 88.20%
Level 3: 2000 - $27 - 1,877 - 93.85%
Level 4: 4000 - $18 - 3,773 - 94.34%
Luxury: 1000 - $170 - 955 - 95.48%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,407 - 91.62%
Average Income per Game$1,503,375
Year to Date Revenue$61,638,379

Expense

Pro Players Total Salaries$43,401,917
Farm Players Total Salaries$911,722
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,436,132
Farm Year To Date Expenses$887,690
Pro Salary Cap To Date$42,436,146
Farm Salary Cap To Date$862,719

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$280,012
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,734
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$42,436,146
Estimate Under Maximum Salary Cap of $68,000,000$25,563,854
Estimate Over Minimum Salary Cap of $42,000,000 $436,146
Current Bank Account$43,348,637
Projected Bank Account$43,348,637

Pro Players Salaries

Jimmy Howard $6,750,000 (3)
Brad Boyes $5,000,000 (2)
Matt Cooke $3,750,000 (1)
Martin Brodeur $3,250,000 (1)
Sergei Gonchar $2,000,000 (1)
Travis Morin $2,000,000 (2)
Gregory Campbell $2,000,000 (3)
David Moss $2,000,000 (2)
Matt Beleskey $1,500,000 (4)
Mike Richards $1,250,000 (1)
Steve Bernier $1,200,000 (1)
Nick Deslauriers $1,100,000 (3)
Tyler Myers $1,000,000 (2)
Rob Klinkhammer $1,000,000 (2)
Gabriel Bourque $1,000,000 (3)
David Pastrnak $975,000 (3)
Luke Witkowski $952,000 (2)
Christian Folin $925,000 (1)
Jacob Trouba $894,167 (2)
Connor Murphy $863,333 (2)
Ryan White $800,000 (4)
Seth Griffith $759,167 (2)
Brian Gibbons $700,000 (4)
Jordan Martinook $658,250 (1)
Michael Latta $600,000 (3)
Nate Prosser $475,000 (2)
Total Pro Players26
Salary Commitment
Year 2015 : $43,401,920.00
Year 2016 : $30,368,668.00
Year 2017 : $15,425,000.00
Year 2018 : $3,000,000.00
Salary Average Commitment
Year 2015 : $30,912,196.00
Year 2016 : $19,078,944.00
Year 2017 : $11,610,277.00
Year 2018 : $550,000.00

Farm Players Salaries

Justin Shugg $92,500 (3)
Casey Bailey $91,250 (2)
Chris Wagner $90,000 (3)
Curtis Hamilton $90,000 (3)
David Musil $89,417 (2)
Dylan McIlrath $70,333 (1)
Oscar Lindberg $67,500 (1)
Joakim Nordstrom $61,667 (1)
Marek Mazanec $61,000 (1)
Andrey Makarov $58,056 (2)
Paul Carey $50,000 (4)
Justin Falk $45,000 (4)
Zach Trotman $45,000 (2)
Total Farm Players13
Salary Commitment
Year 2015 : $911,723.00
Year 2016 : $651,223.00
Year 2017 : $367,500.00
Year 2018 : $95,000.00
Salary Average Commitment
Year 2015 : $723,223.00
Year 2016 : $462,723.00
Year 2017 : $157,500.00
Year 2018 : $67,500.00

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - $83 - 5,246 - 87.43%
Level 2: 6000 - $47 - 5,219 - 86.98%
Level 3: 2000 - $27 - 1,692 - 84.59%
Level 4: 4000 - $17 - 3,645 - 91.13%
Luxury: 1000 - $170 - 909 - 90.93%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,710 - 87.95%
Average Income per Game$1,446,665
Year to Date Revenue$59,313,246

Expense

Pro Players Total Salaries$59,450,951
Farm Players Total Salaries$1,621,083
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,812,270
Farm Year To Date Expenses$1,658,191
Pro Salary Cap To Date$59,812,305
Farm Salary Cap To Date$1,633,101

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$383,555
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,195
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$59,812,305
Estimate Under Maximum Salary Cap of $68,000,000$8,187,695
Estimate Over Minimum Salary Cap of $42,000,000 $17,812,305
Current Bank Account$20,908,323
Projected Bank Account$20,908,323

Pro Players Salaries

Phil Kessel $6,000,000 (3)
Patrick Marleau $6,000,000 (1)
Carey Price $6,000,000 (3)
Tyler Johnson $5,500,000 (2)
Max Pacioretty $4,500,000 (1)
Ryan Getzlaf $4,500,000 (1)
Jack Johnson $4,000,000 (3)
Alex Goligoski $3,750,000 (1)
Jake Muzzin $3,500,000 (4)
David Desharnais $2,000,000 (2)
Anton Khudobin $1,600,000 (2)
Jiri Tlusty $1,600,000 (4)
Kris Versteeg $1,600,000 (2)
Mark Arcobello $1,500,000 (4)
Darren Helm $1,400,000 (3)
Pat Dwyer $1,300,951 (3)
Andrej Sekera $1,000,000 (2)
John Klingberg $975,000 (3)
Johnny Gaudreau $925,000 (2)
Chris Tanev $900,000 (1)
Michael Sgarbossa $450,000 (4)
Colby Robak $450,000 (2)
Total Pro Players22
Salary Commitment
Year 2015 : $59,450,952.00
Year 2016 : $39,800,952.00
Year 2017 : $26,725,952.00
Year 2018 : $7,050,000.00
Salary Average Commitment
Year 2015 : $20,614,564.00
Year 2016 : $13,714,562.00
Year 2017 : $10,778,451.00
Year 2018 : $1,477,500.00

Farm Players Salaries

David Clarkson $165,000 (3)
Jamie McGinn $130,000 (4)
Melker Karlsson $101,750 (1)
Chris Tierney $97,500 (3)
Christian Thomas $97,000 (1)
Iiro Pakarinen $92,500 (2)
Josh Manson $92,500 (2)
Bogdan Yakimov $92,500 (3)
Scott Wilson $90,000 (3)
Matt Dumba $85,000 (2)
Brian Dumoulin $83,167 (1)
Brandon Manning $70,000 (3)
Gabriel Dumont $70,000 (2)
Matt Halischuk $70,000 (4)
Matt Frattin $70,000 (4)
Alexey Marchenko $66,667 (2)
Matt Bartkowski $60,000 (4)
Karl Stollery $47,500 (4)
Dustin Tokarski $40,000 (1)
Total Farm Players19
Salary Commitment
Year 2015 : $1,621,084.00
Year 2016 : $1,299,167.00
Year 2017 : $892,500.00
Year 2018 : $377,500.00
Salary Average Commitment
Year 2015 : $949,695.00
Year 2016 : $667,778.00
Year 2017 : $220,000.00
Year 2018 : $55,000.00

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $82 - 5,502 - 91.69%
Level 2: 6000 - $46 - 5,566 - 92.76%
Level 3: 2000 - $26 - 1,862 - 93.08%
Level 4: 4000 - $18 - 3,644 - 91.09%
Luxury: 1000 - $171 - 921 - 92.06%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,493 - 92.07%
Average Income per Game$1,515,013
Year to Date Revenue$62,115,517

Expense

Pro Players Total Salaries$64,400,000
Farm Players Total Salaries$1,392,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,569,429
Farm Year To Date Expenses$1,445,611
Pro Salary Cap To Date$62,569,460
Farm Salary Cap To Date$1,420,541

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$415,484
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,760
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$62,569,460
Estimate Under Maximum Salary Cap of $68,000,000$5,430,540
Estimate Over Minimum Salary Cap of $42,000,000 $20,569,460
Current Bank Account$789,211
Projected Bank Account$789,211

Pro Players Salaries

Roberto Luongo $7,000,000 (2)
Steven Stamkos $6,000,000 (1)
Marian Gaborik $5,100,000 (2)
Jussi Jokinen $5,000,000 (3)
Alex Burrows $4,750,000 (2)
Matt Cullen $4,500,000 (1)
Alexander Edler $4,000,000 (2)
David Savard $3,500,000 (2)
Bobby Ryan $3,000,000 (3)
Stephane Robidas $2,500,000 (1)
Karri Ramo $2,500,000 (2)
Robert Scuderi $2,100,000 (1)
Marcel Goc $2,100,000 (4)
Tyler Ennis $1,800,000 (1)
Reilly Smith $1,600,000 (2)
Kyle Palmieri $1,500,000 (3)
Patrick Maroon $1,400,000 (4)
Travis Zajac $1,400,000 (1)
Willie Mitchell $1,350,000 (1)
Zack Kassian $1,100,000 (2)
Ryan Ellis $900,000 (2)
Nick Bjugstad $850,000 (1)
Brayden McNabb $450,000 (2)
Total Pro Players23
Salary Commitment
Year 2015 : $64,400,000.00
Year 2016 : $43,900,000.00
Year 2017 : $13,000,000.00
Year 2018 : $3,500,000.00
Salary Average Commitment
Year 2015 : $32,105,560.00
Year 2016 : $21,655,560.00
Year 2017 : $8,211,111.00
Year 2018 : $3,211,111.00

Farm Players Salaries

Phillip Danault $102,500 (3)
Kerby Rychel $97,500 (3)
Jonathan Drouin $97,500 (3)
Matt Puempel $92,500 (3)
Zac Dalpe $90,000 (1)
Morgan Rielly $89,417 (2)
Joel Armia $89,417 (2)
Lucas Lessio $83,083 (2)
Petter Granberg $80,000 (1)
Mark Alt $78,167 (2)
Patrik Nemeth $76,333 (1)
Calle Jarnkrok $71,500 (1)
Patrice Cormier $60,000 (2)
Brian Strait $60,000 (2)
Carl Klingberg $50,000 (2)
Matt Hackett $50,000 (1)
Chris Summers $45,000 (4)
Nate Schmidt $40,000 (3)
David Warsofsky $40,000 (2)
Total Farm Players19
Salary Commitment
Year 2015 : $1,392,917.00
Year 2016 : $1,025,084.00
Year 2017 : $475,000.00
Year 2018 : $45,000.00
Salary Average Commitment
Year 2015 : $1,359,778.00
Year 2016 : $1,020,834.00
Year 2017 : $616,167.00
Year 2018 : $0.00

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameGenral Motors Place
Level 1: 6000 - $80 - 5,725 - 95.42%
Level 2: 6000 - $45 - 5,622 - 93.70%
Level 3: 2000 - $30 - 1,410 - 70.51%
Level 4: 4000 - $18 - 3,747 - 93.67%
Luxury: 1000 - $168 - 925 - 92.45%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,429 - 91.73%
Average Income per Game$1,505,886
Year to Date Revenue$61,741,311

Expense

Pro Players Total Salaries$65,370,000
Farm Players Total Salaries$561,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,431,782
Farm Year To Date Expenses$808,776
Pro Salary Cap To Date$66,431,817
Farm Salary Cap To Date$783,759

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$421,742
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$3,528
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$66,431,817
Estimate Under Maximum Salary Cap of $68,000,000$1,568,183
Estimate Over Minimum Salary Cap of $42,000,000 $24,431,817
Current Bank Account$5,451,544
Projected Bank Account$5,451,544

Pro Players Salaries

Jason Spezza $6,500,000 (2)
Cory Schneider $6,000,000 (2)
Duncan Keith $5,500,000 (3)
Mark Giordano $5,500,000 (3)
Evgeni Malkin $5,250,000 (2)
Ryan Callahan $5,250,000 (1)
Henrik Zetterberg $4,800,000 (1)
Ondrej Palat $4,500,000 (2)
Karl Alzner $3,500,000 (1)
Kevin Bieksa $2,750,000 (2)
Marc-Edouard Vlasic $2,500,000 (3)
Mats Zuccarello $2,000,000 (3)
Jannik Hansen $1,800,000 (2)
Alex Stalock $1,800,000 (3)
Scottie Upshall $1,200,000 (4)
Steve Downie $1,200,000 (3)
Jay Beagle $1,000,000 (2)
David Booth $1,000,000 (3)
Sean Monahan $925,000 (2)
Brendan Gallagher $870,000 (1)
Yannick Weber $800,000 (1)
Brendan Woods $725,000 (2)
Total Pro Players22
Salary Commitment
Year 2015 : $65,370,000.00
Year 2016 : $50,150,000.00
Year 2017 : $20,700,000.00
Year 2018 : $1,200,000.00
Salary Average Commitment
Year 2015 : $28,336,668.00
Year 2016 : $22,666,668.00
Year 2017 : $13,950,000.00
Year 2018 : $1,200,000.00

Farm Players Salaries

Rene Bourque $100,000 (2)
Miikka Salomaki $92,500 (2)
Joe Whitney $90,000 (4)
Jordan Oesterle $80,000 (3)
Keegan Lowe $73,833 (2)
Sam Carrick $63,167 (1)
Brandon Davidson $61,500 (1)
Total Farm Players7
Salary Commitment
Year 2015 : $561,000.00
Year 2016 : $436,333.00
Year 2017 : $170,000.00
Year 2018 : $90,000.00
Salary Average Commitment
Year 2015 : $447,750.00
Year 2016 : $323,083.00
Year 2017 : $56,750.00
Year 2018 : $56,750.00

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $83 - 4,909 - 81.82%
Level 2: 6000 - $47 - 5,513 - 91.89%
Level 3: 2000 - $28 - 1,607 - 80.35%
Level 4: 4000 - $18 - 3,483 - 87.06%
Luxury: 1000 - $170 - 861 - 86.10%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,373 - 86.17%
Average Income per Game$1,393,271
Year to Date Revenue$57,124,129

Expense

Pro Players Total Salaries$45,442,500
Farm Players Total Salaries$497,667
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,222,447
Farm Year To Date Expenses$599,593
Pro Salary Cap To Date$43,222,441
Farm Salary Cap To Date$574,630

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$293,177
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$3,130
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$43,222,441
Estimate Under Maximum Salary Cap of $68,000,000$24,777,559
Estimate Over Minimum Salary Cap of $42,000,000 $1,222,441
Current Bank Account$19,159,939
Projected Bank Account$19,159,939

Pro Players Salaries

Mason Raymond $6,000,000 (3)
Matt Duchene $5,250,000 (2)
Dainius Zubrus $4,000,000 (1)
Ladislav Smid $3,000,000 (2)
Mike McKenna $3,000,000 (3)
Mikhail Grabovski $2,600,000 (3)
Andrew MacDonald $2,500,000 (2)
Matt Greene $2,000,000 (4)
Viktor Stalberg $1,800,000 (2)
Andrew Shaw $1,600,000 (4)
Sean Bergenheim $1,500,000 (2)
Matthew Stajan $1,400,000 (4)
Mike Angelidis $1,300,000 (4)
Matt Calvert $1,200,000 (1)
Brandon Bollig $1,200,000 (3)
Andre Benoit $1,200,000 (3)
Jim Slater $1,100,000 (3)
Rasmus Ristolainen $925,000 (2)
Ryan Reaves $900,000 (3)
Andrew MacWilliam $875,000 (1)
Craig Cunningham $800,000 (3)
Adam Clendening $742,500 (1)
Martin Jones $550,000 (1)
Total Pro Players23
Salary Commitment
Year 2015 : $45,442,500.00
Year 2016 : $38,075,000.00
Year 2017 : $23,100,000.00
Year 2018 : $6,300,000.00
Salary Average Commitment
Year 2015 : $30,029,724.00
Year 2016 : $23,862,224.00
Year 2017 : $21,437,224.00
Year 2018 : $5,811,111.00

Farm Players Salaries

Dan Ellis $210,000 (1)
Adam Burish $110,000 (2)
Corey Potter $100,000 (2)
Max Friberg $77,667 (3)
Total Farm Players4
Salary Commitment
Year 2015 : $497,667.00
Year 2016 : $287,667.00
Year 2017 : $77,667.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $497,667.00
Year 2016 : $287,667.00
Year 2017 : $77,667.00
Year 2018 : $0.00

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $87 - 5,371 - 89.51%
Level 2: 6000 - $48 - 5,772 - 96.20%
Level 3: 2000 - $28 - 1,854 - 92.72%
Level 4: 4000 - $22 - 3,511 - 87.78%
Luxury: 1000 - $176 - 943 - 94.34%
Total Attendance : 19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,452 - 91.85%
Average Income per Game$1,515,943
Year to Date Revenue$62,153,663

Expense

Pro Players Total Salaries$63,250,000
Farm Players Total Salaries$550,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,248,740
Farm Year To Date Expenses$557,965
Pro Salary Cap To Date$62,248,751
Farm Salary Cap To Date$533,001

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$408,065
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$3,459
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$62,248,751
Estimate Under Maximum Salary Cap of $68,000,000$5,751,249
Estimate Over Minimum Salary Cap of $42,000,000 $20,248,751
Current Bank Account$5,109,862
Projected Bank Account$5,109,862

Pro Players Salaries

Jason Pominville $6,250,000 (3)
Kari Lehtonen $5,950,000 (2)
Logan Couture $5,250,000 (1)
Jaden Schwartz $4,500,000 (4)
Alex Pietrangelo $4,000,000 (2)
Kevin Klein $3,750,000 (1)
Andrew Ladd $3,750,000 (1)
Patrice Bergeron $3,750,000 (1)
Kristopher Letang $3,500,000 (3)
Matt Niskanen $3,500,000 (3)
Cody Franson $3,000,000 (3)
Carl Gunnarsson $2,500,000 (2)
Chris Kelly $2,500,000 (2)
Cam Atkinson $1,800,000 (2)
Chris Stewart $1,600,000 (4)
Carl Hagelin $1,500,000 (4)
Lubomir Visnovsky $1,500,000 (1)
Stephen Gionta $1,000,000 (1)
Mike Santorelli $1,000,000 (2)
Ryan Carter $950,000 (2)
Reto Berra $850,000 (3)
Nail Yakupov $850,000 (1)
Total Pro Players22
Salary Commitment
Year 2015 : $63,250,000.00
Year 2016 : $43,400,000.00
Year 2017 : $24,700,000.00
Year 2018 : $7,600,000.00
Salary Average Commitment
Year 2015 : $22,922,222.00
Year 2016 : $19,572,222.00
Year 2017 : $9,061,111.00
Year 2018 : $1,961,111.00

Farm Players Salaries

Stephane Veilleux $120,000 (1)
Micheal Haley $110,000 (3)
Richard Bachman $90,000 (3)
Peter Regin $70,000 (2)
Andrew Ebbett $70,000 (1)
Colton Orr $45,000 (3)
Peter Harrold $45,000 (1)
Total Farm Players7
Salary Commitment
Year 2015 : $550,000.00
Year 2016 : $315,000.00
Year 2017 : $245,000.00
Year 2018 : $0.00
Salary Average Commitment
Year 2015 : $390,000.00
Year 2016 : $155,000.00
Year 2017 : $155,000.00
Year 2018 : $0.00

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of
$68,000,000

Over Minimum of
$42,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $12,662,122 $52,757,375 $15,242,625 $10,757,375 23932
ARIZONA $13,723,127 $55,668,859 $12,331,141 $13,668,859 231033
BOSTON $40,379,834 $42,754,638 $25,245,362 $754,638 25934
BUFFALO $33,099,447 $56,412,410 $11,587,590 $14,412,410 221234
CALGARY $24,272,911 $58,377,326 $9,622,674 $16,377,326 22426
CAROLINE $71,982,989 $43,066,763 $24,933,237 $1,066,763 25126
CHICAGO $55,238,593 $42,737,475 $25,262,525 $737,475 24529
COLORADO $21,183,548 $42,656,335 $25,343,665 $656,335 25833
COLUMBUS -$4,731,821 $63,701,761 $4,298,239 $21,701,761 221739
DALLAS -$322,646 $61,395,413 $6,604,587 $19,395,413 22527
DETROIT $12,821,705 $55,897,534 $12,102,466 $13,897,534 231841
EDMONTON $9,358,595 $53,310,580 $14,689,420 $11,310,580 221335
FLORIDE $42,325,869 $43,096,959 $24,903,041 $1,096,959 241236
FLYERS -$3,707,598 $65,002,858 $2,997,142 $23,002,858 22729
ISLANDERS $4,647,873 $60,626,462 $7,373,538 $18,626,462 221638
LAKINGS $20,450,639 $53,961,427 $14,038,573 $11,961,427 221234
MINNESOTA $53,192,901 $56,141,083 $11,858,917 $14,141,083 21122
MONTREAL $32,501,360 $61,187,241 $6,812,759 $19,187,241 221840
NASHVILLE -$4,662,242 $67,765,070 $234,930 $25,765,070 22729
NEWJERSEY $3,304,632 $61,060,145 $6,939,855 $19,060,145 221234
OTTAWA $12,224,237 $62,167,979 $5,832,021 $20,167,979 22628
PITTSBURGH $8,323,492 $52,780,462 $15,219,538 $10,780,462 23730
RANGERS $9,782,642 $58,851,746 $9,148,254 $16,851,746 22729
SANJOSE $28,707,181 $42,490,614 $25,509,386 $490,614 25429
ST-LOUIS $43,348,637 $42,436,146 $25,563,854 $436,146 261339
TAMPABAY $20,908,323 $59,812,305 $8,187,695 $17,812,305 221941
TORONTO $789,211 $62,569,460 $5,430,540 $20,569,460 231942
VANCOUVER $5,451,544 $66,431,817 $1,568,183 $24,431,817 22729
WASHINGTON $19,159,939 $43,222,441 $24,777,559 $1,222,441 23427
WINNIPEG $5,109,862 $62,248,751 $5,751,249 $20,248,751 22729