Team FinanceLast Update - April 18, 2018 at 20:45
Your browser 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 - $78 - 5,219 - 86.98%
Level 2: 6000 - $48 - 4,736 - 78.94%
Level 3: 2000 - $28 - 1,661 - 83.03%
Level 4: 4000 - $18 - 3,602 - 90.06%
Luxury : 1000 - $170 - 911 - 91.08%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,129 - 84.89%
Average Income per Game$1,352,468
Year to Date Revenue$55,451,173

Expense

Pro Players Total Salaries$69,737,500
Farm Players Total Salaries$485,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,874,742
Farm Year To Date Expenses$555,889
Pro Salary Cap To Date$57,887,526
Farm Salary Cap To Date$531,686

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$462,823
Pro Estimated Expenses$462,823
Farm Remaining Season Days5
Farm Expenses Per Days$3,208
Farm Estimated Expenses$16,040
Estimated Season Expenses$478,863
Season Salary Cap$69,737,500
Estimate Under Maximum Salary Cap of $70,000,000$262,500
Estimate Over Minimum Salary Cap of $44,000,000 $25,737,500
Current Bank Account$11,661,434
Projected Bank Account$11,182,571

Pro Players Salaries

Corey Perry $8,500,000 (2)
Jeff Carter $7,000,000 (2)
Alexander Ovechkin $7,000,000 (3)
Jason Spezza $6,750,000 (2)
John Tavares $5,750,000 (4)
Nazem Kadri $3,750,000 (4)
Daniel Girardi $3,500,000 (2)
Alex Burrows $3,500,000 (1)
Alexei Emelin $3,250,000 (4)
Ron Hainsey $3,000,000 (1)
Mark Letestu $2,500,000 (2)
Marc-Edouard Vlasic $2,500,000 (1)
Mats Zuccarello $2,000,000 (1)
Alex Stalock $1,800,000 (1)
Antoine Roussel $1,300,000 (3)
Ben Smith $1,100,000 (2)
Jake Gardiner $1,000,000 (1)
Peter Holland $1,000,000 (4)
Stefan Noesen $925,000 (1)
Dmitry Kulikov $900,000 (4)
Andy Andreoff $800,000 (1)
Zach Hyman $750,000 (2)
Patrick Wiercioch $600,000 (4)
Cameron Talbot $562,500 (1)
Total Pro Players24
Salary Commitment
Year 2017 : $69,737,500
Year 2018 : $53,650,000
Year 2019 : $23,550,000
Year 2020 : $15,250,000
Salary Average Commitment
Year 2017 : $44,497,222
Year 2018 : $34,098,611
Year 2019 : $12,848,611
Year 2020 : $5,236,111
Salary Cap with 1 Way Contract
Year 2017 : $69,737,500
Year 2018 : $53,650,000
Year 2019 : $23,550,000
Year 2020 : $15,250,000

Farm Players Salaries

Spencer Martin $97,500 (4)
Tyler Motte $95,000 (4)
Sonny Milano $87,500 (3)
Jaycob Megna $85,000 (3)
Dominik Simon $80,000 (3)
Paul Postma $40,000 (3)
Total Farm Players6
Salary Commitment
Year 2017 : $485,000
Year 2018 : $485,000
Year 2019 : $485,000
Year 2020 : $192,500
Salary Average Commitment
Year 2017 : $92,500
Year 2018 : $92,500
Year 2019 : $92,500
Year 2020 : $0

ARIZONA



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $76 - 5,540 - 92.33%
Level 2: 6000 - $45 - 5,582 - 93.03%
Level 3: 2000 - $25 - 1,979 - 98.93%
Level 4: 4000 - $18 - 3,864 - 96.61%
Luxury : 1000 - $165 - 929 - 92.93%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,894 - 94.18%
Average Income per Game$1,427,561
Year to Date Revenue$58,529,996

Expense

Pro Players Total Salaries$65,525,000
Farm Players Total Salaries$580,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,072,878
Farm Year To Date Expenses$583,330
Pro Salary Cap To Date$65,085,816
Farm Salary Cap To Date$559,149

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$435,645
Pro Estimated Expenses$435,645
Farm Remaining Season Days5
Farm Expenses Per Days$3,805
Farm Estimated Expenses$19,025
Estimated Season Expenses$454,670
Season Salary Cap$65,525,000
Estimate Under Maximum Salary Cap of $70,000,000$4,475,000
Estimate Over Minimum Salary Cap of $44,000,000 $21,525,000
Current Bank Account$1,853,391
Projected Bank Account$1,398,721

Pro Players Salaries

Corey Crawford $6,500,000 (3)
Patrick Kane $6,250,000 (3)
David Backes $6,100,000 (2)
Ryan Johansen $5,250,000 (2)
Brent Seabrook $5,000,000 (2)
Henrik Sedin $5,000,000 (1)
Drew Doughty $5,000,000 (4)
Erik Johnson $3,500,000 (2)
Keith Yandle $2,750,000 (3)
Carter Hutton $2,500,000 (1)
Niklas Hjalmarsson $2,500,000 (1)
Chris Kreider $2,000,000 (1)
David Perron $2,000,000 (2)
Jakob Silfverberg $1,800,000 (4)
Mika Zibanejad $1,800,000 (2)
Lee Stempniak $1,600,000 (1)
Nick Bonino $1,600,000 (2)
Marc Staal $1,000,000 (1)
Jordan Schroeder $900,000 (4)
Jayson Megna $700,000 (4)
Colton Sissons $700,000 (3)
Ben Chiarot $600,000 (1)
Seth Helgeson $475,000 (1)
Total Pro Players23
Salary Commitment
Year 2017 : $65,525,000
Year 2018 : $49,850,000
Year 2019 : $24,600,000
Year 2020 : $8,400,000
Salary Average Commitment
Year 2017 : $37,060,555
Year 2018 : $25,422,222
Year 2019 : $12,100,000
Year 2020 : $2,850,000
Salary Cap with 1 Way Contract
Year 2017 : $65,525,000
Year 2018 : $49,850,000
Year 2019 : $24,600,000
Year 2020 : $8,400,000

Farm Players Salaries

Anton Khudobin $150,000 (4)
Linden Vey $100,000 (1)
Tyler Pitlick $100,000 (2)
Mark Fayne $80,000 (1)
Nicklas Jensen $80,000 (3)
Cal O'Reilly $70,000 (1)
Total Farm Players6
Salary Commitment
Year 2017 : $580,000
Year 2018 : $330,000
Year 2019 : $230,000
Year 2020 : $150,000
Salary Average Commitment
Year 2017 : $229,000
Year 2018 : $150,000
Year 2019 : $150,000
Year 2020 : $150,000

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $75 - 5,495 - 91.58%
Level 2: 6000 - $42 - 5,746 - 95.76%
Level 3: 2000 - $29 - 1,703 - 85.17%
Level 4: 4000 - $22 - 3,322 - 83.05%
Luxury : 1000 - $162 - 942 - 94.15%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,208 - 90.57%
Average Income per Game$1,381,713
Year to Date Revenue$56,650,243

Expense

Pro Players Total Salaries$45,048,333
Farm Players Total Salaries$897,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,716,578
Farm Year To Date Expenses$1,235,553
Pro Salary Cap To Date$49,729,497
Farm Salary Cap To Date$1,211,291

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$303,538
Pro Estimated Expenses$303,538
Farm Remaining Season Days5
Farm Expenses Per Days$5,802
Farm Estimated Expenses$29,010
Estimated Season Expenses$332,548
Season Salary Cap$45,048,333
Estimate Under Maximum Salary Cap of $70,000,000$24,951,667
Estimate Over Minimum Salary Cap of $44,000,000 $1,048,333
Current Bank Account$9,850,440
Projected Bank Account$9,517,892

Pro Players Salaries

Paul Stastny $6,750,000 (2)
Aleksander Barkov $4,500,000 (4)
Jaden Schwartz $4,500,000 (2)
P.K. Subban $4,000,000 (3)
Francois Beauchemin $4,000,000 (1)
Jake Allen $3,750,000 (1)
Mike Condon $2,000,000 (4)
Scott Darling $1,600,000 (3)
Matt Hendricks $1,500,000 (1)
Clayton Stoner $1,300,000 (3)
Sebastian Aho $975,000 (4)
Jakub Vrana $975,000 (4)
Shea Theodore $975,000 (3)
Robert Hagg $975,000 (4)
Victor Rask $955,833 (1)
Jacob Larsson $950,000 (4)
Jordie Benn $900,000 (2)
Cory Conacher $900,000 (4)
Wade Megan $800,000 (4)
Joel Edmundson $742,500 (3)
Tom Kuhnhackl $700,000 (2)
Ben Hutton $700,000 (3)
Robert Bortuzzo $600,000 (2)
Total Pro Players23
Salary Commitment
Year 2017 : $45,048,333
Year 2018 : $34,842,500
Year 2019 : $21,392,500
Year 2020 : $12,075,000
Salary Average Commitment
Year 2017 : $20,094,166
Year 2018 : $13,638,333
Year 2019 : $3,555,000
Year 2020 : $925,000
Salary Cap with 1 Way Contract
Year 2017 : $45,048,333
Year 2018 : $34,842,500
Year 2019 : $21,392,500
Year 2020 : $12,075,000

Farm Players Salaries

Tanner Glass $100,000 (1)
Ben Street $100,000 (1)
Nick Jensen $97,500 (1)
Andrej Nestrasil $97,500 (1)
Anthony Stolarz $97,500 (4)
Nick Lappin $90,000 (3)
Ian McCoshen $85,000 (3)
Paul LaDue $85,000 (3)
Joel Hanley $75,000 (1)
Korbinian Holzer $70,000 (2)
Total Farm Players10
Salary Commitment
Year 2017 : $897,500
Year 2018 : $427,500
Year 2019 : $357,500
Year 2020 : $97,500
Salary Average Commitment
Year 2017 : $227,500
Year 2018 : $70,000
Year 2019 : $0
Year 2020 : $0

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $73 - 5,626 - 93.76%
Level 2: 6000 - $43 - 5,674 - 94.57%
Level 3: 2000 - $25 - 1,913 - 95.67%
Level 4: 4000 - $16 - 3,846 - 96.16%
Luxury : 1000 - $157 - 941 - 94.15%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %18,001 - 94.74%
Average Income per Game$1,404,921
Year to Date Revenue$57,601,745

Expense

Pro Players Total Salaries$44,100,000
Farm Players Total Salaries$1,606,700
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,402,217
Farm Year To Date Expenses$1,702,845
Pro Salary Cap To Date$44,415,153
Farm Salary Cap To Date$1,678,647

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$297,419
Pro Estimated Expenses$297,419
Farm Remaining Season Days5
Farm Expenses Per Days$10,262
Farm Estimated Expenses$51,310
Estimated Season Expenses$348,729
Season Salary Cap$44,100,000
Estimate Under Maximum Salary Cap of $70,000,000$25,900,000
Estimate Over Minimum Salary Cap of $44,000,000 $100,000
Current Bank Account$16,700,530
Projected Bank Account$16,351,801

Pro Players Salaries

Kari Lehtonen $7,000,000 (4)
Jiri Hudler $5,250,000 (1)
Kris Versteeg $5,000,000 (4)
Tomas Plekanec $5,000,000 (3)
Roman Polak $3,500,000 (4)
Seth Jones $3,500,000 (4)
Luke Glendening $1,300,000 (3)
Boyd Gordon $1,200,000 (3)
Marcus Foligno $1,200,000 (2)
Brett Connolly $1,100,000 (2)
Artturi Lehkonen $975,000 (4)
Andrei Vasilevskiy $975,000 (1)
Valentin Zykov $950,000 (4)
Josh Morrissey $900,000 (3)
Kevin Labanc $850,000 (4)
Ondrej Kase $850,000 (4)
Klas Dahlbeck $800,000 (1)
Connor Brown $800,000 (3)
Jonas Brodin $800,000 (3)
Esa Lindell $775,000 (3)
Austin Watson $700,000 (2)
Noel Acciari $675,000 (2)
Total Pro Players22
Salary Commitment
Year 2017 : $44,100,000
Year 2018 : $37,075,000
Year 2019 : $33,400,000
Year 2020 : $22,625,000
Salary Average Commitment
Year 2017 : $32,135,555
Year 2018 : $26,272,222
Year 2019 : $24,050,000
Year 2020 : $16,425,000
Salary Cap with 1 Way Contract
Year 2017 : $44,100,000
Year 2018 : $37,075,000
Year 2019 : $33,400,000
Year 2020 : $22,625,000

Farm Players Salaries

Nail Yakupov $120,000 (3)
Nikita Nesterov $101,700 (1)
Pavel Buchnevich $97,500 (4)
Mark Jankowski $97,500 (4)
Peter Cehlarik $97,500 (4)
Jared Coreau $97,500 (2)
Jon Gillies $97,500 (4)
Mike Vecchione $95,000 (3)
Daniel Carr $92,500 (2)
Gustav Forsling $90,000 (4)
Matthew Peca $90,000 (2)
Brendan Guhle (Out of Payroll) $87,500 (3)
John Hayden $85,000 (3)
Marcus Sorensen $80,000 (2)
C.J. Smith $80,000 (4)
Andreas Englund $80,000 (4)
Anton Blidh $70,000 (4)
Austin Czarnik $70,000 (3)
Byron Froese $65,000 (1)
Greg Pateryn $60,000 (4)
Total Farm Players20
Salary Commitment
Year 2017 : $1,754,200
Year 2018 : $1,587,500
Year 2019 : $1,227,500
Year 2020 : $770,000
Salary Average Commitment
Year 2017 : $279,200
Year 2018 : $177,500
Year 2019 : $85,000
Year 2020 : $0

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $76 - 5,334 - 88.90%
Level 2: 6000 - $45 - 4,968 - 82.80%
Level 3: 2000 - $28 - 1,710 - 85.51%
Level 4: 4000 - $19 - 3,384 - 84.61%
Luxury : 1000 - $170 - 805 - 80.48%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,201 - 85.27%
Average Income per Game$1,336,637
Year to Date Revenue$54,802,107

Expense

Pro Players Total Salaries$69,400,000
Farm Players Total Salaries$325,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,717,696
Farm Year To Date Expenses$367,186
Pro Salary Cap To Date$65,730,634
Farm Salary Cap To Date$342,915

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$460,645
Pro Estimated Expenses$460,645
Farm Remaining Season Days5
Farm Expenses Per Days$2,201
Farm Estimated Expenses$11,005
Estimated Season Expenses$471,650
Season Salary Cap$69,400,000
Estimate Under Maximum Salary Cap of $70,000,000$600,000
Estimate Over Minimum Salary Cap of $44,000,000 $25,400,000
Current Bank Account-$8,232,775
Projected Bank Account-$8,704,425

Pro Players Salaries

Joe Pavelski $7,500,000 (1)
Jamie Benn $7,500,000 (3)
Zach Parise $7,250,000 (3)
Eric Staal $6,500,000 (3)
Jonathan Toews $6,000,000 (2)
Ryan Suter $6,000,000 (2)
Sergei Bobrovsky $5,500,000 (2)
Ryan McDonagh $3,750,000 (3)
Wayne Simmonds $3,000,000 (2)
Milan Lucic $2,500,000 (2)
Jonathan Ericsson $2,500,000 (1)
Tomas Tatar $2,000,000 (4)
Justin Abdelkader $1,500,000 (1)
Paul Byron $1,100,000 (3)
Nick Schultz $1,000,000 (3)
Lance Bouma $900,000 (3)
Jack Campbell $900,000 (2)
Nick Leddy $900,000 (1)
Mattias Ekholm $900,000 (1)
Andrej Sustr $800,000 (4)
Zach Redmond $700,000 (2)
Reid Boucher $700,000 (4)
Total Pro Players22
Salary Commitment
Year 2017 : $69,400,000
Year 2018 : $56,100,000
Year 2019 : $31,500,000
Year 2020 : $3,500,000
Salary Average Commitment
Year 2017 : $35,118,611
Year 2018 : $24,007,500
Year 2019 : $17,132,500
Year 2020 : $2,382,500
Salary Cap with 1 Way Contract
Year 2017 : $69,400,000
Year 2018 : $56,100,000
Year 2019 : $31,500,000
Year 2020 : $3,500,000

Farm Players Salaries

Andrew Cogliano $200,000 (1)
Bobby Farnham $80,000 (3)
Dustin Tokarski $45,000 (4)
Total Farm Players3
Salary Commitment
Year 2017 : $325,000
Year 2018 : $125,000
Year 2019 : $125,000
Year 2020 : $45,000
Salary Average Commitment
Year 2017 : $0
Year 2018 : $0
Year 2019 : $0
Year 2020 : $0

CAROLINE



Arena Capacity - Ticket Price
Attendance - %

Arena NameEntertainment Arena
Level 1: 6000 - $76 - 5,259 - 87.65%
Level 2: 6000 - $45 - 5,624 - 93.74%
Level 3: 2000 - $25 - 1,960 - 97.99%
Level 4: 4000 - $18 - 3,912 - 97.80%
Luxury : 1000 - $165 - 897 - 89.71%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,652 - 92.91%
Average Income per Game$1,393,320
Year to Date Revenue$57,126,137

Expense

Pro Players Total Salaries$68,200,000
Farm Players Total Salaries$365,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,873,526
Farm Year To Date Expenses$387,200
Pro Salary Cap To Date$65,886,464
Farm Salary Cap To Date$363,001

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$452,903
Pro Estimated Expenses$452,903
Farm Remaining Season Days5
Farm Expenses Per Days$2,453
Farm Estimated Expenses$12,265
Estimated Season Expenses$465,168
Season Salary Cap$68,200,000
Estimate Under Maximum Salary Cap of $70,000,000$1,800,000
Estimate Over Minimum Salary Cap of $44,000,000 $24,200,000
Current Bank Account-$5,193,034
Projected Bank Account-$5,658,202

Pro Players Salaries

Evgeni Malkin $7,500,000 (4)
Sidney Crosby $6,750,000 (2)
Brent Burns $6,000,000 (3)
Frederik Andersen $5,500,000 (4)
Taylor Hall $5,500,000 (1)
Derek Stepan $4,500,000 (4)
Cam Atkinson $4,500,000 (4)
Zdeno Chara $4,000,000 (1)
Kristopher Letang $3,500,000 (1)
Andrei Markov $3,500,000 (1)
Ryan O'Reilly $3,000,000 (1)
Calvin de Haan $2,500,000 (4)
Matt Read $1,700,000 (1)
Tomas Hertl $1,400,000 (4)
Tommy Wingels $1,300,000 (3)
Michael Leighton $1,250,000 (1)
J.T. Brown $1,100,000 (3)
Thomas Hickey $1,000,000 (2)
Justin Braun $1,000,000 (1)
Leon Draisaitl $975,000 (1)
Artemi Panarin $975,000 (2)
Pat Cannone $750,000 (4)
Total Pro Players22
Salary Commitment
Year 2017 : $68,200,000
Year 2018 : $43,775,000
Year 2019 : $35,050,000
Year 2020 : $26,650,000
Salary Average Commitment
Year 2017 : $27,022,222
Year 2018 : $17,161,111
Year 2019 : $16,461,111
Year 2020 : $10,461,111
Salary Cap with 1 Way Contract
Year 2017 : $68,200,000
Year 2018 : $43,775,000
Year 2019 : $35,050,000
Year 2020 : $26,650,000

Farm Players Salaries

Alex Biega $90,000 (2)
Marek Langhamer $85,000 (4)
Harry Zolnierczyk $70,000 (1)
Tom Sestito $70,000 (2)
Karl Stollery $50,000 (2)
Total Farm Players5
Salary Commitment
Year 2017 : $365,000
Year 2018 : $295,000
Year 2019 : $85,000
Year 2020 : $85,000
Salary Average Commitment
Year 2017 : $111,111
Year 2018 : $0
Year 2019 : $0
Year 2020 : $0

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $75 - 4,920 - 81.99%
Level 2: 6000 - $44 - 5,594 - 93.24%
Level 3: 2000 - $25 - 1,887 - 94.33%
Level 4: 4000 - $18 - 3,810 - 95.25%
Luxury : 1000 - $165 - 942 - 94.21%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,153 - 90.28%
Average Income per Game$1,361,090
Year to Date Revenue$55,804,693

Expense

Pro Players Total Salaries$50,576,667
Farm Players Total Salaries$1,934,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,096,590
Farm Year To Date Expenses$1,734,392
Pro Salary Cap To Date$47,109,474
Farm Salary Cap To Date$1,710,158

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$339,204
Pro Estimated Expenses$339,204
Farm Remaining Season Days5
Farm Expenses Per Days$12,327
Farm Estimated Expenses$61,635
Estimated Season Expenses$400,839
Season Salary Cap$50,576,667
Estimate Under Maximum Salary Cap of $70,000,000$19,423,333
Estimate Over Minimum Salary Cap of $44,000,000 $6,576,667
Current Bank Account$4,483,711
Projected Bank Account$4,082,872

Pro Players Salaries

Cory Schneider $8,500,000 (3)
Tyler Bozak $6,500,000 (4)
James Neal $4,500,000 (1)
Jason Chimera $3,750,000 (1)
Kevin Shattenkirk $3,500,000 (3)
Matt Moulson $3,000,000 (2)
Ben Lovejoy $2,500,000 (1)
Hampus Lindholm $2,500,000 (4)
Kyle Brodziak $2,000,000 (2)
Jacob Markstrom $1,800,000 (4)
Jordan Staal $1,600,000 (2)
Dennis Wideman $1,500,000 (3)
Artem Anisimov $1,400,000 (2)
William Nylander $975,000 (3)
Matthew Tkachuk $975,000 (4)
Nic Petan $950,000 (3)
Anthony DeAngelo $900,000 (4)
Christian Fischer $900,000 (4)
Shane Prince $876,667 (1)
Brett Pesce $850,000 (3)
Brandon Tanev $600,000 (2)
Jamie Oleksiak $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2017 : $50,576,667
Year 2018 : $38,950,000
Year 2019 : $29,850,000
Year 2020 : $13,575,000
Salary Average Commitment
Year 2017 : $30,370,834
Year 2018 : $23,244,167
Year 2019 : $17,394,167
Year 2020 : $7,394,167
Salary Cap with 1 Way Contract
Year 2017 : $50,576,667
Year 2018 : $38,950,000
Year 2019 : $29,850,000
Year 2020 : $13,575,000

Farm Players Salaries

Colin McDonald $140,000 (3)
Joshua Ho-Sang $97,500 (4)
Julius Honka $97,500 (4)
Kasperi Kapanen $95,000 (3)
Lucas Wallmark $95,000 (4)
John Quenneville $95,000 (4)
Tyler Graovac $92,500 (1)
Taylor Beck $90,000 (1)
Evgeny Svechnikov $90,000 (3)
Hunter Shinkaruk $85,000 (3)
Zach Sanford $82,500 (4)
Oskar Sundqvist $82,500 (3)
Quinton Howden $80,000 (2)
Ben Harpur $80,000 (3)
Griffen Molino $75,000 (4)
T.J. Tynan $75,000 (2)
Aaron Dell $75,000 (3)
Sean Malone $75,000 (4)
Kevin Rooney $75,000 (3)
Andrew Poturalski $70,000 (3)
Nikita Tryamkin $70,000 (3)
Logan Shaw $67,417 (3)
Drew Shore $50,000 (4)
Total Farm Players23
Salary Commitment
Year 2017 : $1,934,917
Year 2018 : $1,752,417
Year 2019 : $1,597,417
Year 2020 : $667,500
Salary Average Commitment
Year 2017 : $473,584
Year 2018 : $292,417
Year 2019 : $292,417
Year 2020 : $85,000

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $74 - 5,441 - 90.69%
Level 2: 6000 - $45 - 5,515 - 91.92%
Level 3: 2000 - $26 - 1,824 - 91.18%
Level 4: 4000 - $19 - 3,460 - 86.51%
Luxury : 1000 - $165 - 865 - 86.46%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,105 - 90.03%
Average Income per Game$1,377,234
Year to Date Revenue$56,466,581

Expense

Pro Players Total Salaries$44,125,000
Farm Players Total Salaries$1,678,833
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,157,793
Farm Year To Date Expenses$1,639,182
Pro Salary Cap To Date$44,170,589
Farm Salary Cap To Date$1,615,001

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$297,581
Pro Estimated Expenses$297,581
Farm Remaining Season Days5
Farm Expenses Per Days$10,716
Farm Estimated Expenses$53,580
Estimated Season Expenses$351,161
Season Salary Cap$44,125,000
Estimate Under Maximum Salary Cap of $70,000,000$25,875,000
Estimate Over Minimum Salary Cap of $44,000,000 $125,000
Current Bank Account$21,317,944
Projected Bank Account$20,966,783

Pro Players Salaries

Jarome Iginla $6,000,000 (1)
Simeon Varlamov $5,000,000 (3)
Michael Grabner $4,500,000 (4)
Alexander Edler $3,550,000 (2)
Josh Gorges $2,975,000 (2)
Tom Gilbert $2,150,000 (1)
Tobias Enstrom $2,100,000 (2)
Alex Killorn $1,800,000 (3)
Philipp Grubauer $1,500,000 (1)
Alexander Wennberg $1,400,000 (1)
Riley Nash $1,200,000 (3)
Radko Gudas $1,100,000 (3)
Marcus Kruger $1,100,000 (4)
Nick Cousins $1,000,000 (3)
Johan Larsson $1,000,000 (2)
Connor McDavid $975,000 (3)
Christian Dvorak $975,000 (4)
Pavel Zacha $975,000 (3)
Adam Lowry $925,000 (1)
Josh Anderson $850,000 (1)
Bryan Rust $850,000 (1)
Brendan Smith $800,000 (2)
Beau Bennett $800,000 (1)
Martin Marincin $600,000 (2)
Total Pro Players24
Salary Commitment
Year 2017 : $44,125,000
Year 2018 : $29,650,000
Year 2019 : $18,625,000
Year 2020 : $6,575,000
Salary Average Commitment
Year 2017 : $36,366,111
Year 2018 : $24,383,889
Year 2019 : $13,047,778
Year 2020 : $4,500,000
Salary Cap with 1 Way Contract
Year 2017 : $44,125,000
Year 2018 : $29,650,000
Year 2019 : $18,625,000
Year 2020 : $6,575,000

Farm Players Salaries

Jhonas Enroth $170,000 (2)
Nic Dowd $120,000 (4)
Lawson Crouse $97,500 (4)
Rocco Grimaldi $92,500 (1)
Nick Paul $90,000 (3)
Christoph Bertschy $90,000 (3)
Michael McCarron $87,500 (3)
Jonny Brodzinski $87,500 (2)
Mark McNeill $86,333 (2)
Danton Heinen $85,000 (4)
Nikolay Goldobin $85,000 (3)
Sergey Tolchinsky $82,500 (3)
Eric Gelinas $80,000 (1)
Kalle Kossila $75,000 (3)
Blake Pietila $75,000 (3)
Garrett Mitchell $70,000 (2)
Tomas Jurco $60,000 (3)
Joel Vermin $60,000 (2)
Tyler Wotherspoon $45,000 (3)
Scott Harrington $40,000 (3)
Total Farm Players20
Salary Commitment
Year 2017 : $1,678,833
Year 2018 : $1,506,333
Year 2019 : $1,032,500
Year 2020 : $302,500
Salary Average Commitment
Year 2017 : $455,667
Year 2018 : $368,667
Year 2019 : $222,334
Year 2020 : $0

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $76 - 5,355 - 89.25%
Level 2: 6000 - $44 - 5,268 - 87.79%
Level 3: 2000 - $27 - 1,682 - 84.11%
Level 4: 4000 - $17 - 3,608 - 90.20%
Luxury : 1000 - $165 - 886 - 88.57%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,798 - 88.41%
Average Income per Game$1,370,762
Year to Date Revenue$56,201,258

Expense

Pro Players Total Salaries$49,150,000
Farm Players Total Salaries$1,435,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,636,100
Farm Year To Date Expenses$1,423,793
Pro Salary Cap To Date$57,649,020
Farm Salary Cap To Date$1,399,615

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$330,000
Pro Estimated Expenses$330,000
Farm Remaining Season Days5
Farm Expenses Per Days$9,182
Farm Estimated Expenses$45,910
Estimated Season Expenses$375,910
Season Salary Cap$49,150,000
Estimate Under Maximum Salary Cap of $70,000,000$20,850,000
Estimate Over Minimum Salary Cap of $44,000,000 $5,150,000
Current Bank Account$21,921,998
Projected Bank Account$21,546,088

Pro Players Salaries

Braden Holtby $5,750,000 (3)
Erik Karlsson $5,500,000 (4)
Mike Fisher $5,000,000 (1)
Justin Faulk $4,500,000 (1)
Tyler Toffoli $3,750,000 (2)
Evander Kane $3,000,000 (1)
Marc Methot $2,500,000 (2)
Thomas Greiss $2,500,000 (3)
Martin Hanzal $2,000,000 (1)
Dustin Brown $2,000,000 (3)
Mikkel Boedker $1,600,000 (4)
Nick Bjugstad $1,600,000 (2)
Tanner Pearson $1,300,000 (2)
Anton Lander $1,100,000 (1)
Cal Clutterbuck $1,100,000 (2)
Dmitry Orlov $1,000,000 (1)
Nick Ritchie $975,000 (3)
Andrew Copp $925,000 (1)
Tobias Rieder $925,000 (1)
Marco Scandella $900,000 (4)
Jyrki Jokipakka $750,000 (1)
Mark Pysyk $475,000 (1)
Total Pro Players22
Salary Commitment
Year 2017 : $49,150,000
Year 2018 : $29,475,000
Year 2019 : $19,225,000
Year 2020 : $8,000,000
Salary Average Commitment
Year 2017 : $21,298,055
Year 2018 : $8,605,833
Year 2019 : $4,500,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $49,150,000
Year 2018 : $29,475,000
Year 2019 : $19,225,000
Year 2020 : $8,000,000

Farm Players Salaries

Brett Ritchie $130,000 (3)
Matt Martin $130,000 (3)
Magnus Paajarvi $100,000 (1)
Denis Gurianov $97,500 (4)
Mikhail Sergachev $97,500 (4)
Nic Kerdiles $97,500 (4)
Alex Nedeljkovic $97,500 (4)
Eric Comrie $97,500 (4)
Colin White $95,000 (3)
Phil Di Giuseppe $90,000 (3)
Mike Reilly $87,500 (3)
Borna Rendulic $85,000 (1)
Teemu Pulkkinen $80,000 (2)
Anton Rodin $65,000 (1)
Matt Tennyson $45,000 (3)
Philip Larsen $40,000 (4)
Total Farm Players16
Salary Commitment
Year 2017 : $1,435,000
Year 2018 : $1,185,000
Year 2019 : $1,105,000
Year 2020 : $527,500
Salary Average Commitment
Year 2017 : $151,250
Year 2018 : $151,250
Year 2019 : $81,417
Year 2020 : $0

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $75 - 5,232 - 87.21%
Level 2: 6000 - $55 - 3,900 - 64.99%
Level 3: 2000 - $40 - 1,077 - 53.86%
Level 4: 4000 - $25 - 2,593 - 64.83%
Luxury : 1000 - $200 - 715 - 71.53%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %13,518 - 71.15%
Average Income per Game$1,296,942
Year to Date Revenue$53,174,629

Expense

Pro Players Total Salaries$54,575,000
Farm Players Total Salaries$915,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,154,666
Farm Year To Date Expenses$849,849
Pro Salary Cap To Date$50,167,580
Farm Salary Cap To Date$825,647

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$365,000
Pro Estimated Expenses$365,000
Farm Remaining Season Days5
Farm Expenses Per Days$5,912
Farm Estimated Expenses$29,560
Estimated Season Expenses$394,560
Season Salary Cap$54,575,000
Estimate Under Maximum Salary Cap of $70,000,000$15,425,000
Estimate Over Minimum Salary Cap of $44,000,000 $10,575,000
Current Bank Account$5,687,706
Projected Bank Account$5,293,146

Pro Players Salaries

Justin Williams $6,750,000 (1)
Brandon Dubinsky $6,000,000 (3)
Steve Mason $6,000,000 (2)
Brian Gionta $5,500,000 (2)
Jannik Hansen $4,000,000 (4)
Brian Campbell $3,000,000 (1)
Deryk Engelland $3,000,000 (2)
Leo Komarov $3,000,000 (2)
Mark Stuart $2,500,000 (2)
Jason Garrison $2,100,000 (1)
Luca Sbisa $2,000,000 (4)
Derick Brassard $2,000,000 (1)
Reilly Smith $1,600,000 (4)
Sam Gagner $1,100,000 (3)
Joel Armia $1,000,000 (3)
Lukas Sedlak $975,000 (3)
Dennis Rasmussen $900,000 (4)
Zane McIntyre $900,000 (3)
Brad Hunt $700,000 (2)
Jacob Josefson $600,000 (1)
Alexey Marchenko $500,000 (2)
Chad Ruhwedel $450,000 (3)
Total Pro Players22
Salary Commitment
Year 2017 : $54,575,000
Year 2018 : $40,125,000
Year 2019 : $18,925,000
Year 2020 : $8,500,000
Salary Average Commitment
Year 2017 : $39,071,945
Year 2018 : $27,221,945
Year 2019 : $12,005,278
Year 2020 : $5,111,111
Salary Cap with 1 Way Contract
Year 2017 : $54,575,000
Year 2018 : $40,125,000
Year 2019 : $18,925,000
Year 2020 : $8,500,000

Farm Players Salaries

Petteri Lindbohm $95,000 (1)
Nikita Soshnikov $90,000 (3)
Jeremy Smith $85,000 (3)
Phil Varone $80,000 (1)
Emerson Etem $80,000 (2)
Cristoval Nieves $75,000 (2)
Blake Speers $75,000 (3)
Joseph LaBate $75,000 (3)
Dillon Simpson $75,000 (3)
Markus Hannikainen $75,000 (3)
Zack Mitchell $70,000 (3)
Joe Morrow $40,000 (3)
Total Farm Players12
Salary Commitment
Year 2017 : $915,000
Year 2018 : $740,000
Year 2019 : $585,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $237,833
Year 2018 : $237,833
Year 2019 : $147,833
Year 2020 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameJos Louis Arena
Level 1: 6000 - $75 - 5,373 - 89.55%
Level 2: 6000 - $45 - 5,084 - 84.73%
Level 3: 2000 - $25 - 1,816 - 90.79%
Level 4: 4000 - $18 - 3,382 - 84.55%
Luxury : 1000 - $164 - 877 - 87.74%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,532 - 87.01%
Average Income per Game$1,360,799
Year to Date Revenue$55,792,762

Expense

Pro Players Total Salaries$44,700,000
Farm Players Total Salaries$820,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,696,115
Farm Year To Date Expenses$878,788
Pro Salary Cap To Date$49,709,044
Farm Salary Cap To Date$854,508

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$301,290
Pro Estimated Expenses$301,290
Farm Remaining Season Days5
Farm Expenses Per Days$5,314
Farm Estimated Expenses$26,570
Estimated Season Expenses$327,860
Season Salary Cap$44,700,000
Estimate Under Maximum Salary Cap of $70,000,000$25,300,000
Estimate Over Minimum Salary Cap of $44,000,000 $700,000
Current Bank Account$10,325,073
Projected Bank Account$9,997,213

Pro Players Salaries

Brian Elliott $7,250,000 (3)
Antti Niemi $4,000,000 (2)
Ales Hemsky $3,800,000 (1)
Sean Monahan $3,750,000 (4)
Dougie Hamilton $3,000,000 (3)
Benoit Pouliot $2,100,000 (4)
Cody Ceci $2,000,000 (4)
Matt Greene $2,000,000 (2)
Morgan Rielly $2,000,000 (4)
Brock Nelson $1,800,000 (2)
Brandon Pirri $1,500,000 (1)
Nino Niederreiter $1,400,000 (1)
Devante Smith-Pelly $1,100,000 (2)
Alex Burmistrov $1,100,000 (2)
Jimmy Vesey $975,000 (3)
Brandon Carlo $950,000 (4)
Ryan Hartman $925,000 (1)
Jake McCabe $900,000 (4)
Cedric Paquette $900,000 (3)
Laurent Dauphin $900,000 (3)
Derek Grant $800,000 (4)
Kyle Clifford $800,000 (1)
Patrick Brown $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2017 : $44,700,000
Year 2018 : $35,525,000
Year 2019 : $25,525,000
Year 2020 : $12,500,000
Salary Average Commitment
Year 2017 : $27,207,778
Year 2018 : $22,482,778
Year 2019 : $14,471,667
Year 2020 : $5,738,334
Salary Cap with 1 Way Contract
Year 2017 : $44,700,000
Year 2018 : $35,525,000
Year 2019 : $25,525,000
Year 2020 : $12,500,000

Farm Players Salaries

Jake Virtanen $97,500 (3)
Pontus Aberg $97,500 (4)
Jared McCann $97,500 (3)
Derrick Pouliot $95,000 (1)
Alexandre Carrier $85,000 (4)
Juuse Saros $85,000 (3)
Rasmus Andersson $85,000 (4)
A.J. Greer $70,000 (4)
Paul Thompson $67,500 (3)
Mirco Mueller $40,000 (4)
Total Farm Players10
Salary Commitment
Year 2017 : $820,000
Year 2018 : $725,000
Year 2019 : $725,000
Year 2020 : $377,500
Salary Average Commitment
Year 2017 : $0
Year 2018 : $0
Year 2019 : $0
Year 2020 : $0

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Center
Level 1: 6000 - $74 - 5,108 - 85.14%
Level 2: 6000 - $44 - 4,827 - 80.45%
Level 3: 2000 - $25 - 1,958 - 97.91%
Level 4: 4000 - $18 - 3,877 - 96.93%
Luxury : 1000 - $165 - 983 - 98.27%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,753 - 88.18%
Average Income per Game$1,343,368
Year to Date Revenue$55,078,101

Expense

Pro Players Total Salaries$63,777,000
Farm Players Total Salaries$605,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$62,819,744
Farm Year To Date Expenses$451,163
Pro Salary Cap To Date$60,832,631
Farm Salary Cap To Date$426,923

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$424,368
Pro Estimated Expenses$424,368
Farm Remaining Season Days5
Farm Expenses Per Days$3,962
Farm Estimated Expenses$19,810
Estimated Season Expenses$444,178
Season Salary Cap$63,777,000
Estimate Under Maximum Salary Cap of $70,000,000$6,223,000
Estimate Over Minimum Salary Cap of $44,000,000 $19,777,000
Current Bank Account-$5,192,806
Projected Bank Account-$5,636,984

Pro Players Salaries

Alexander Steen $7,500,000 (1)
Marc-Andre Fleury $7,365,000 (3)
Daniel Sedin $6,750,000 (1)
Filip Forsberg $4,500,000 (3)
Evgeny Kuznetsov $4,500,000 (2)
Mike Hoffman $3,750,000 (3)
Oliver Ekman-Larsson $3,750,000 (1)
Marian Gaborik $3,500,000 (1)
Kevin Bieksa $3,000,000 (1)
Oscar Klefbom $2,500,000 (3)
Zbynek Michalek $2,387,000 (2)
Jonathan Audy-Marchessault $2,000,000 (4)
Patric Hornqvist $2,000,000 (1)
Ryan Spooner $1,700,000 (1)
Patrik Berglund $1,600,000 (2)
Calvin Pickard $1,400,000 (2)
Markus Granlund $1,300,000 (3)
Chris Terry $1,100,000 (2)
Noah Hanifin $975,000 (3)
Alex Petrovic $900,000 (1)
Miles Wood $825,000 (3)
Connor Carrick $475,000 (3)
Total Pro Players22
Salary Commitment
Year 2017 : $63,777,000
Year 2018 : $34,677,000
Year 2019 : $23,690,000
Year 2020 : $2,000,000
Salary Average Commitment
Year 2017 : $38,103,111
Year 2018 : $15,613,111
Year 2019 : $10,987,778
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $63,777,000
Year 2018 : $34,677,000
Year 2019 : $23,690,000
Year 2020 : $2,000,000

Farm Players Salaries

Darcy Kuemper $150,000 (4)
Slater Koekkoek $147,500 (1)
Marko Dano $97,500 (1)
Brett Lernout $70,000 (3)
Ben Thomson $70,000 (2)
Michael Chaput $70,000 (2)
Total Farm Players6
Salary Commitment
Year 2017 : $605,000
Year 2018 : $360,000
Year 2019 : $220,000
Year 2020 : $150,000
Salary Average Commitment
Year 2017 : $308,167
Year 2018 : $160,667
Year 2019 : $90,000
Year 2020 : $90,000

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $76 - 5,236 - 87.26%
Level 2: 6000 - $45 - 4,979 - 82.99%
Level 3: 2000 - $25 - 1,817 - 90.84%
Level 4: 4000 - $18 - 3,581 - 89.52%
Luxury : 1000 - $165 - 912 - 91.22%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,525 - 86.97%
Average Income per Game$1,350,624
Year to Date Revenue$55,375,582

Expense

Pro Players Total Salaries$45,475,000
Farm Players Total Salaries$475,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,743,538
Farm Year To Date Expenses$531,195
Pro Salary Cap To Date$44,756,450
Farm Salary Cap To Date$506,929

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$306,290
Pro Estimated Expenses$306,290
Farm Remaining Season Days5
Farm Expenses Per Days$3,145
Farm Estimated Expenses$15,725
Estimated Season Expenses$322,015
Season Salary Cap$45,475,000
Estimate Under Maximum Salary Cap of $70,000,000$24,525,000
Estimate Over Minimum Salary Cap of $44,000,000 $1,475,000
Current Bank Account$33,468,629
Projected Bank Account$33,146,614

Pro Players Salaries

Ben Bishop $6,000,000 (1)
Dale Weise $5,000,000 (1)
Alexander Radulov $5,000,000 (3)
Ryan Garbutt $3,000,000 (2)
Matt Duchene $2,500,000 (1)
Shea Weber $2,400,000 (2)
Mark Scheifele $1,800,000 (2)
Mathieu Perreault $1,800,000 (2)
Michal Neuvirth $1,700,000 (2)
Sean Couturier $1,600,000 (2)
Michael Blunden $1,500,000 (1)
Jimmy Hayes $1,500,000 (3)
Adam Pardy $1,300,000 (2)
Travis Hamonic $1,000,000 (4)
William Karlsson $975,000 (1)
Sam Reinhart $975,000 (1)
Michael Matheson $975,000 (3)
Max Domi $975,000 (3)
Alexander Nylander $975,000 (4)
Dalton Prout $900,000 (3)
Gabriel Carlsson $825,000 (4)
Frederick Gaudreau $800,000 (3)
Sergey Kalinin $775,000 (1)
Ryan Johnston $700,000 (2)
Jon Merrill $500,000 (4)
Total Pro Players25
Salary Commitment
Year 2017 : $45,475,000
Year 2018 : $27,750,000
Year 2019 : $13,450,000
Year 2020 : $3,300,000
Salary Average Commitment
Year 2017 : $17,984,444
Year 2018 : $16,984,444
Year 2019 : $8,062,222
Year 2020 : $840,000
Salary Cap with 1 Way Contract
Year 2017 : $45,475,000
Year 2018 : $27,750,000
Year 2019 : $13,450,000
Year 2020 : $3,300,000

Farm Players Salaries

Sean Kuraly $90,000 (3)
Richard Bachman $90,000 (1)
Jakob Forsbacka Karlsson $85,000 (4)
Unknown Goalie $75,000 (1)
Freddie Hamilton $70,000 (2)
Erik Burgdoerfer $65,000 (3)
Total Farm Players6
Salary Commitment
Year 2017 : $475,000
Year 2018 : $310,000
Year 2019 : $240,000
Year 2020 : $85,000
Salary Average Commitment
Year 2017 : $137,667
Year 2018 : $62,667
Year 2019 : $0
Year 2020 : $0

FLYERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Arena
Level 1: 6000 - $75 - 5,622 - 93.70%
Level 2: 6000 - $47 - 4,661 - 77.68%
Level 3: 2000 - $28 - 1,588 - 79.39%
Level 4: 4000 - $20 - 2,967 - 74.17%
Luxury : 1000 - $170 - 788 - 78.83%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %15,625 - 82.24%
Average Income per Game$1,332,702
Year to Date Revenue$54,640,769

Expense

Pro Players Total Salaries$44,800,000
Farm Players Total Salaries$75,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,348,131
Farm Year To Date Expenses$138,033
Pro Salary Cap To Date$51,361,069
Farm Salary Cap To Date$113,855

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$301,935
Pro Estimated Expenses$301,935
Farm Remaining Season Days5
Farm Expenses Per Days$632
Farm Estimated Expenses$3,160
Estimated Season Expenses$305,095
Season Salary Cap$44,800,000
Estimate Under Maximum Salary Cap of $70,000,000$25,200,000
Estimate Over Minimum Salary Cap of $44,000,000 $800,000
Current Bank Account$20,815,536
Projected Bank Account$20,510,441

Pro Players Salaries

Devan Dubnyk $6,750,000 (2)
Nicklas Backstrom $6,000,000 (2)
Vladimir Tarasenko $5,750,000 (1)
Nikita Kucherov $5,750,000 (1)
Victor Hedman $5,000,000 (4)
Drew Miller $1,500,000 (2)
Pierre-Edouard Bellemare $1,500,000 (3)
Andrew Hammond $1,300,000 (2)
Vernon Fiddler $1,100,000 (1)
Brian Flynn $1,100,000 (2)
Adam Larsson $1,000,000 (2)
Aaron Ekblad $975,000 (1)
Eric Gryba $900,000 (2)
Josh Jooris $900,000 (4)
Corey Tropp $800,000 (3)
Matt Lorito $800,000 (4)
Josh Archibald $800,000 (3)
Taylor Leier $775,000 (3)
Ryan Murray $700,000 (4)
Kyle Rau $500,000 (2)
Brian Lashoff $450,000 (4)
Duncan Siemens $450,000 (4)
Total Pro Players22
Salary Commitment
Year 2017 : $44,800,000
Year 2018 : $31,225,000
Year 2019 : $12,175,000
Year 2020 : $8,300,000
Salary Average Commitment
Year 2017 : $21,629,445
Year 2018 : $15,100,278
Year 2019 : $3,319,167
Year 2020 : $1,819,167
Salary Cap with 1 Way Contract
Year 2017 : $44,800,000
Year 2018 : $31,225,000
Year 2019 : $12,175,000
Year 2020 : $8,300,000

Farm Players Salaries

Chris Driedger $75,500 (1)
Total Farm Players1
Salary Commitment
Year 2017 : $75,500
Year 2018 : $0
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $75,500
Year 2018 : $0
Year 2019 : $0
Year 2020 : $0

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Memorial Coliseum
Level 1: 6000 - $71 - 5,696 - 94.94%
Level 2: 6000 - $41 - 5,665 - 94.41%
Level 3: 2000 - $23 - 1,905 - 95.27%
Level 4: 4000 - $17 - 3,865 - 96.62%
Luxury : 1000 - $161 - 923 - 92.35%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %18,055 - 95.03%
Average Income per Game$1,388,017
Year to Date Revenue$56,908,695

Expense

Pro Players Total Salaries$53,000,000
Farm Players Total Salaries$1,250,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,155,005
Farm Year To Date Expenses$1,323,840
Pro Salary Cap To Date$49,167,878
Farm Salary Cap To Date$1,262,372

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$354,839
Pro Estimated Expenses$354,839
Farm Remaining Season Days5
Farm Expenses Per Days$8,019
Farm Estimated Expenses$40,095
Estimated Season Expenses$394,934
Season Salary Cap$53,000,000
Estimate Under Maximum Salary Cap of $70,000,000$17,000,000
Estimate Over Minimum Salary Cap of $44,000,000 $9,000,000
Current Bank Account$7,827,444
Projected Bank Account$7,432,510

Pro Players Salaries

Mike Smith $7,250,000 (2)
Drew Stafford $5,400,000 (3)
Ryan Nugent-Hopkins $3,750,000 (2)
Frans Nielsen $3,500,000 (1)
Jay Beagle $3,000,000 (4)
Dan Hamhuis $3,000,000 (2)
John Mitchell $3,000,000 (3)
Bobby Ryan $3,000,000 (1)
Eric Fehr $2,500,000 (2)
Trevor Daley $2,500,000 (3)
Andrew MacDonald $2,100,000 (4)
John Moore $2,000,000 (4)
Antti Raanta $1,600,000 (3)
Torrey Mitchell $1,600,000 (3)
Oscar Lindberg $1,500,000 (2)
Ryan Strome $1,500,000 (3)
Colton Sceviour $1,400,000 (2)
Travis Konecny $975,000 (4)
Jake Guentzel $950,000 (4)
Anthony Beauvillier $875,000 (4)
Matt Irwin $800,000 (1)
Trevor van Riemsdyk $800,000 (1)
Total Pro Players22
Salary Commitment
Year 2017 : $53,000,000
Year 2018 : $44,900,000
Year 2019 : $25,500,000
Year 2020 : $9,900,000
Salary Average Commitment
Year 2017 : $38,999,444
Year 2018 : $33,924,444
Year 2019 : $19,388,333
Year 2020 : $5,100,000
Salary Cap with 1 Way Contract
Year 2017 : $53,000,000
Year 2018 : $44,900,000
Year 2019 : $25,500,000
Year 2020 : $9,900,000

Farm Players Salaries

Cody McLeod $110,000 (2)
Anton Forsberg $110,000 (3)
Dylan Strome $97,500 (4)
Jack Roslovic $90,000 (4)
J.T. Compher $87,500 (4)
Jean-Sebastien Dea $85,000 (3)
Daniel O'Regan $85,000 (3)
Michael Kapla $85,000 (4)
Nelson Nogier $85,000 (4)
Mackenzie Weegar $85,000 (3)
Matt Benning $85,000 (3)
Christopher DiDomenico $75,000 (3)
Evan McEneny $72,500 (4)
Kevin Connauton $50,000 (4)
Scott Mayfield $47,500 (3)
Total Farm Players15
Salary Commitment
Year 2017 : $1,250,000
Year 2018 : $1,250,000
Year 2019 : $1,140,000
Year 2020 : $567,500
Salary Average Commitment
Year 2017 : $243,833
Year 2018 : $243,833
Year 2019 : $133,833
Year 2020 : $68,333

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $74 - 5,525 - 78.93%
Level 2: 7000 - $40 - 5,708 - 81.54%
Level 3: 3000 - $26 - 1,829 - 60.95%
Level 4: 4700 - $16 - 3,901 - 83.00%
Luxury : 1300 - $162 - 960 - 73.85%
Total Capacity :23000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,922 - 77.92%
Average Income per Game$1,408,178
Year to Date Revenue$57,735,311

Expense

Pro Players Total Salaries$45,325,000
Farm Players Total Salaries$924,167
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,343,728
Farm Year To Date Expenses$788,046
Pro Salary Cap To Date$44,356,584
Farm Salary Cap To Date$763,804

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$305,323
Pro Estimated Expenses$305,323
Farm Remaining Season Days5
Farm Expenses Per Days$5,970
Farm Estimated Expenses$29,850
Estimated Season Expenses$335,173
Season Salary Cap$45,325,000
Estimate Under Maximum Salary Cap of $70,000,000$24,675,000
Estimate Over Minimum Salary Cap of $44,000,000 $1,325,000
Current Bank Account$61,618,596
Projected Bank Account$61,283,423

Pro Players Salaries

Jimmy Howard $6,750,000 (1)
Michael Cammalleri $6,250,000 (1)
Troy Brouwer $3,950,000 (1)
Anton Stralman $3,750,000 (4)
Andrej Sekera $3,350,000 (4)
Daniel Winnik $2,750,000 (2)
Braydon Coburn $2,100,000 (2)
Tommy Pyatt $2,100,000 (4)
Cody Eakin $1,700,000 (2)
Erik Haula $1,400,000 (1)
Kevin Porter $1,300,000 (3)
Nate Prosser $1,100,000 (4)
Nick Schmaltz $975,000 (4)
Mitchell Marner $975,000 (4)
Matt Murray $975,000 (3)
Mikko Rantanen $975,000 (3)
Ivan Barbashev $900,000 (3)
Brayden Point $900,000 (4)
Michael Ferland $825,000 (1)
Nikita Zadorov $800,000 (4)
Shayne Gostisbehere $800,000 (1)
Jake Dotchin $700,000 (3)
Total Pro Players22
Salary Commitment
Year 2017 : $45,325,000
Year 2018 : $25,350,000
Year 2019 : $18,800,000
Year 2020 : $13,950,000
Salary Average Commitment
Year 2017 : $37,777,778
Year 2018 : $19,102,778
Year 2019 : $13,141,667
Year 2020 : $11,225,000
Salary Cap with 1 Way Contract
Year 2017 : $45,325,000
Year 2018 : $25,350,000
Year 2019 : $18,800,000
Year 2020 : $13,950,000

Farm Players Salaries

Spencer Abbott $110,000 (3)
Steve Oleksy $100,000 (4)
Remi Elie $97,500 (4)
Mathew Barzal $97,500 (4)
Nick Sorensen $97,500 (4)
David Rittich $90,000 (3)
Gustav Olofsson $87,500 (3)
Alex Tuch $85,000 (4)
Brett Kulak $81,667 (1)
Vincent Hinostroza $77,500 (3)
Total Farm Players10
Salary Commitment
Year 2017 : $924,167
Year 2018 : $842,500
Year 2019 : $842,500
Year 2020 : $477,500
Salary Average Commitment
Year 2017 : $291,667
Year 2018 : $210,000
Year 2019 : $210,000
Year 2020 : $100,000

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $80 - 4,685 - 78.08%
Level 2: 6000 - $45 - 5,409 - 90.15%
Level 3: 2000 - $27 - 1,710 - 85.49%
Level 4: 4000 - $18 - 3,740 - 93.49%
Luxury : 1000 - $168 - 818 - 81.78%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,361 - 86.11%
Average Income per Game$1,294,912
Year to Date Revenue$53,091,381

Expense

Pro Players Total Salaries$44,500,000
Farm Players Total Salaries$712,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,059,688
Farm Year To Date Expenses$739,677
Pro Salary Cap To Date$44,072,572
Farm Salary Cap To Date$715,499

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$300,000
Pro Estimated Expenses$300,000
Farm Remaining Season Days5
Farm Expenses Per Days$4,640
Farm Estimated Expenses$23,200
Estimated Season Expenses$323,200
Season Salary Cap$44,500,000
Estimate Under Maximum Salary Cap of $70,000,000$25,500,000
Estimate Over Minimum Salary Cap of $44,000,000 $500,000
Current Bank Account$10,618,054
Projected Bank Account$10,294,854

Pro Players Salaries

Blake Wheeler $7,000,000 (3)
Roman Josi $5,000,000 (1)
Gabriel Landeskog $4,500,000 (2)
Chris Kunitz $3,500,000 (1)
Dominic Moore $3,500,000 (1)
Cam Fowler $2,500,000 (1)
J.T. Miller $1,700,000 (2)
Jean-Gabriel Pageau $1,600,000 (2)
Niklas Kronwall $1,500,000 (1)
Casey Cizikas $1,300,000 (1)
David Schlemko $1,000,000 (3)
Nate Thompson $1,000,000 (3)
Jesse Puljujarvi $975,000 (4)
Clayton Keller $975,000 (4)
Tristan Jarry $975,000 (4)
Robby Fabbri $975,000 (3)
Joel Eriksson Ek $975,000 (4)
Vladimir Sobotka $950,000 (3)
Connor Hellebuyck $925,000 (3)
Nick Shore $800,000 (3)
Carl Gunnarsson $800,000 (4)
Jamie McBain $700,000 (2)
Olli Maatta $700,000 (4)
Derek Ryan $650,000 (1)
Total Pro Players24
Salary Commitment
Year 2017 : $44,500,000
Year 2018 : $26,550,000
Year 2019 : $18,050,000
Year 2020 : $5,400,000
Salary Average Commitment
Year 2017 : $26,529,722
Year 2018 : $15,807,500
Year 2019 : $13,494,167
Year 2020 : $1,694,167
Salary Cap with 1 Way Contract
Year 2017 : $44,500,000
Year 2018 : $26,550,000
Year 2019 : $18,050,000
Year 2020 : $5,400,000

Farm Players Salaries

Justin Peters $100,000 (4)
Tyler Bertuzzi $97,500 (4)
Brandon Montour $95,000 (4)
Jordan Schmaltz $90,000 (4)
Jujhar Khaira $80,000 (3)
Vladislav Kamenev $75,000 (4)
Jakub Kindl $70,000 (1)
Colin Miller $60,250 (3)
Cameron Gaunce $45,000 (4)
Total Farm Players9
Salary Commitment
Year 2017 : $712,750
Year 2018 : $642,750
Year 2019 : $642,750
Year 2020 : $502,500
Salary Average Commitment
Year 2017 : $160,250
Year 2018 : $160,250
Year 2019 : $160,250
Year 2020 : $100,000

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $77 - 4,728 - 78.80%
Level 2: 6000 - $45 - 5,102 - 85.03%
Level 3: 2000 - $24 - 1,837 - 91.83%
Level 4: 4000 - $16 - 3,763 - 94.07%
Luxury : 1000 - $165 - 905 - 90.52%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,334 - 85.97%
Average Income per Game$1,313,675
Year to Date Revenue$53,860,674

Expense

Pro Players Total Salaries$45,475,000
Farm Players Total Salaries$843,700
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,853,163
Farm Year To Date Expenses$870,283
Pro Salary Cap To Date$44,866,101
Farm Salary Cap To Date$845,987

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$306,290
Pro Estimated Expenses$306,290
Farm Remaining Season Days5
Farm Expenses Per Days$5,464
Farm Estimated Expenses$27,320
Estimated Season Expenses$333,610
Season Salary Cap$45,475,000
Estimate Under Maximum Salary Cap of $70,000,000$24,525,000
Estimate Over Minimum Salary Cap of $44,000,000 $1,475,000
Current Bank Account$41,758,731
Projected Bank Account$41,425,121

Pro Players Salaries

Teddy Purcell $6,000,000 (2)
Cam Ward $3,900,000 (2)
Curtis McElhinney $3,500,000 (1)
Brandon Saad $3,000,000 (2)
Jakub Voracek $3,000,000 (3)
Chris Kelly $2,500,000 (1)
Rene Bourque $2,500,000 (2)
Brad Richardson $2,100,000 (1)
Sami Vatanen $2,000,000 (1)
Jori Lehtera $1,800,000 (2)
Carl Soderberg $1,750,000 (3)
Bracken Kearns $1,400,000 (2)
Erik Condra $1,400,000 (4)
Michal Rozsival $1,400,000 (1)
Shawn Matthias $1,300,000 (2)
Michael Raffl $1,300,000 (3)
Jack Skille $1,000,000 (1)
Fredrik Claesson $875,000 (3)
Curtis McKenzie $800,000 (1)
Tanner Kero $750,000 (2)
Steven Santini $750,000 (3)
Evan Rodrigues $750,000 (3)
Matt Bartkowski $600,000 (2)
Chris VandeVelde $600,000 (1)
Anthony Bitetto $500,000 (4)
Total Pro Players25
Salary Commitment
Year 2017 : $45,475,000
Year 2018 : $31,575,000
Year 2019 : $10,325,000
Year 2020 : $1,900,000
Salary Average Commitment
Year 2017 : $33,203,611
Year 2018 : $22,208,611
Year 2019 : $4,547,500
Year 2020 : $2,005,000
Salary Cap with 1 Way Contract
Year 2017 : $45,475,000
Year 2018 : $31,575,000
Year 2019 : $10,325,000
Year 2020 : $1,900,000

Farm Players Salaries

Chris Thorburn $130,000 (2)
Bryan Bickell $120,000 (4)
Trevor Smith $120,000 (4)
Shawn Thornton $110,000 (1)
Jacob De La Rose $92,500 (1)
Dmitrij Jaskin $90,000 (2)
Chandler Stephenson $87,500 (3)
Jeff Zatkoff $53,700 (1)
Ty Rattie $40,000 (3)
Total Farm Players9
Salary Commitment
Year 2017 : $843,700
Year 2018 : $587,500
Year 2019 : $367,500
Year 2020 : $240,000
Salary Average Commitment
Year 2017 : $315,950
Year 2018 : $169,750
Year 2019 : $77,250
Year 2020 : $0

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Center
Level 1: 6000 - $74 - 5,697 - 94.94%
Level 2: 6000 - $39 - 5,837 - 97.29%
Level 3: 2000 - $27 - 1,773 - 88.65%
Level 4: 4000 - $19 - 3,402 - 85.04%
Luxury : 1000 - $164 - 939 - 93.91%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,648 - 92.88%
Average Income per Game$1,389,207
Year to Date Revenue$56,957,476

Expense

Pro Players Total Salaries$68,650,000
Farm Players Total Salaries$522,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,938,057
Farm Year To Date Expenses$466,907
Pro Salary Cap To Date$62,950,994
Farm Salary Cap To Date$442,636

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$455,806
Pro Estimated Expenses$455,806
Farm Remaining Season Days5
Farm Expenses Per Days$3,443
Farm Estimated Expenses$17,215
Estimated Season Expenses$473,021
Season Salary Cap$68,650,000
Estimate Under Maximum Salary Cap of $70,000,000$1,350,000
Estimate Over Minimum Salary Cap of $44,000,000 $24,650,000
Current Bank Account$2,814,646
Projected Bank Account$2,341,625

Pro Players Salaries

Pekka Rinne $7,500,000 (2)
Rick Nash $6,750,000 (2)
Anze Kopitar $5,500,000 (1)
Duncan Keith $5,500,000 (1)
Tyler Seguin $5,500,000 (1)
Johnny Boychuk $4,500,000 (1)
Bryan Little $4,500,000 (2)
Travis Zajac $3,500,000 (3)
T.J. Brodie $3,500,000 (4)
Jeff Petry $3,000,000 (1)
Johnny Oduya $2,750,000 (1)
Torey Krug $2,500,000 (1)
Brad Marchand $2,000,000 (2)
Boone Jenner $2,000,000 (3)
Adam Henrique $1,800,000 (4)
Josh Bailey $1,600,000 (3)
Jay McClement $1,500,000 (1)
Trevor Lewis $1,100,000 (1)
Peter Budaj $1,100,000 (1)
Andre Burakovsky $975,000 (1)
Kevin Fiala $925,000 (1)
Stephen Johns $650,000 (2)
Total Pro Players22
Salary Commitment
Year 2017 : $68,650,000
Year 2018 : $33,800,000
Year 2019 : $12,400,000
Year 2020 : $5,300,000
Salary Average Commitment
Year 2017 : $37,264,444
Year 2018 : $19,378,333
Year 2019 : $5,128,333
Year 2020 : $850,000
Salary Cap with 1 Way Contract
Year 2017 : $68,650,000
Year 2018 : $33,800,000
Year 2019 : $12,400,000
Year 2020 : $5,300,000

Farm Players Salaries

Antoine Bibeau $97,500 (4)
Tanner Richard $85,000 (3)
Kevin Gravel $80,000 (2)
Adam Erne $75,000 (3)
Oliver Bjorkstrand $75,000 (3)
Mitch Callahan $70,000 (2)
Frank Corrado $40,000 (2)
Total Farm Players7
Salary Commitment
Year 2017 : $522,500
Year 2018 : $522,500
Year 2019 : $332,500
Year 2020 : $97,500
Salary Average Commitment
Year 2017 : $124,111
Year 2018 : $124,111
Year 2019 : $64,167
Year 2020 : $0

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Arena
Level 1: 6000 - $78 - 4,869 - 81.15%
Level 2: 6000 - $45 - 4,657 - 77.62%
Level 3: 2000 - $26 - 1,935 - 96.75%
Level 4: 4000 - $18 - 3,689 - 92.22%
Luxury : 1000 - $165 - 924 - 92.36%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,074 - 84.60%
Average Income per Game$1,310,906
Year to Date Revenue$53,747,154

Expense

Pro Players Total Salaries$51,985,000
Farm Players Total Salaries$555,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,636,660
Farm Year To Date Expenses$559,592
Pro Salary Cap To Date$51,649,598
Farm Salary Cap To Date$535,409

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$348,290
Pro Estimated Expenses$348,290
Farm Remaining Season Days5
Farm Expenses Per Days$3,648
Farm Estimated Expenses$18,240
Estimated Season Expenses$366,530
Season Salary Cap$51,985,000
Estimate Under Maximum Salary Cap of $70,000,000$18,015,000
Estimate Over Minimum Salary Cap of $44,000,000 $7,985,000
Current Bank Account$15,682,063
Projected Bank Account$15,315,533

Pro Players Salaries

Joe Thornton $7,250,000 (1)
Jussi Jokinen $5,000,000 (1)
Mark Stone $4,500,000 (2)
Eddie Lack $3,750,000 (2)
Justin Schultz $3,500,000 (4)
Karl Alzner $3,500,000 (3)
Mike Green $3,100,000 (2)
Kevin Hayes $2,000,000 (2)
Charlie Coyle $2,000,000 (1)
Kris Russell $2,000,000 (1)
Matt Dumba $2,000,000 (4)
David Desharnais $1,810,000 (3)
Robin Lehner $1,700,000 (1)
Colin Wilson $1,500,000 (2)
Clarke MacArthur $1,400,000 (3)
Jesper Fast $1,300,000 (2)
Joe Colborne $1,100,000 (4)
Bo Horvat $975,000 (1)
Chris Tierney $975,000 (1)
Anthony Mantha $950,000 (3)
Sven Baertschi $900,000 (2)
Brady Skjei $775,000 (3)
Total Pro Players22
Salary Commitment
Year 2017 : $51,985,000
Year 2018 : $32,085,000
Year 2019 : $15,035,000
Year 2020 : $6,600,000
Salary Average Commitment
Year 2017 : $33,889,444
Year 2018 : $18,889,444
Year 2019 : $8,410,000
Year 2020 : $1,700,000
Salary Cap with 1 Way Contract
Year 2017 : $51,985,000
Year 2018 : $32,085,000
Year 2019 : $15,035,000
Year 2020 : $6,600,000

Farm Players Salaries

Laurent Brossoit $90,000 (3)
Tyler Gaudet $90,000 (1)
Nathan Beaulieu $70,000 (2)
Connor Jones $70,000 (1)
Malcolm Subban $70,000 (4)
Shane Harper $70,000 (3)
Michael Bournival $50,000 (2)
Michael Zalewski $45,000 (3)
Total Farm Players8
Salary Commitment
Year 2017 : $555,000
Year 2018 : $395,000
Year 2019 : $275,000
Year 2020 : $70,000
Salary Average Commitment
Year 2017 : $150,917
Year 2018 : $150,917
Year 2019 : $65,917
Year 2020 : $0

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - $76 - 5,118 - 85.30%
Level 2: 6000 - $44 - 5,482 - 91.37%
Level 3: 2000 - $26 - 1,861 - 93.07%
Level 4: 4000 - $18 - 3,352 - 83.80%
Luxury : 1000 - $164 - 889 - 88.87%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,702 - 87.91%
Average Income per Game$1,334,204
Year to Date Revenue$54,702,358

Expense

Pro Players Total Salaries$44,850,000
Farm Players Total Salaries$249,050
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,486,991
Farm Year To Date Expenses$265,084
Pro Salary Cap To Date$44,499,924
Farm Salary Cap To Date$240,781

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$302,258
Pro Estimated Expenses$302,258
Farm Remaining Season Days5
Farm Expenses Per Days$1,724
Farm Estimated Expenses$8,620
Estimated Season Expenses$310,878
Season Salary Cap$44,850,000
Estimate Under Maximum Salary Cap of $70,000,000$25,150,000
Estimate Over Minimum Salary Cap of $44,000,000 $850,000
Current Bank Account$28,669,183
Projected Bank Account$28,358,305

Pro Players Salaries

Mason Raymond $6,000,000 (1)
Pierre-Alexandre Parenteau $5,500,000 (1)
Ryan Callahan $4,500,000 (3)
Brian Boyle $3,000,000 (2)
Nathan MacKinnon $3,000,000 (4)
Jonas Gustavsson $3,000,000 (2)
Milan Michalek $2,100,000 (3)
Niklas Grossman $2,100,000 (1)
Tom Wilson $1,200,000 (4)
Scottie Upshall $1,200,000 (2)
Chris Butler $1,000,000 (1)
Brian Strait $1,000,000 (3)
Jonathan Drouin $975,000 (1)
Tyson Jost $975,000 (4)
Dylan Larkin $975,000 (3)
Adam Cracknell $925,000 (1)
Taylor Chorney $900,000 (2)
Matt Carle $900,000 (3)
Magnus Hellberg $900,000 (1)
Reto Berra $850,000 (1)
Markus Nutivaara $850,000 (4)
Mike Liambas $850,000 (3)
Derek Dorsett $800,000 (1)
Robbie Russo $750,000 (3)
Jordan Nolan $600,000 (4)
Total Pro Players25
Salary Commitment
Year 2017 : $44,850,000
Year 2018 : $25,800,000
Year 2019 : $17,700,000
Year 2020 : $6,625,000
Salary Average Commitment
Year 2017 : $38,191,945
Year 2018 : $19,530,278
Year 2019 : $11,430,278
Year 2020 : $2,930,278
Salary Cap with 1 Way Contract
Year 2017 : $44,850,000
Year 2018 : $25,800,000
Year 2019 : $17,700,000
Year 2020 : $6,625,000

Farm Players Salaries

Jakub Nakladal $70,000 (2)
Steve Kampfer $61,250 (2)
Greg McKegg $60,000 (2)
Cody Bass $57,800 (3)
Total Farm Players4
Salary Commitment
Year 2017 : $249,050
Year 2018 : $249,050
Year 2019 : $57,800
Year 2020 : $0
Salary Average Commitment
Year 2017 : $185,050
Year 2018 : $185,050
Year 2019 : $57,800
Year 2020 : $0

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $76 - 5,445 - 90.75%
Level 2: 6000 - $45 - 5,298 - 88.29%
Level 3: 2000 - $31 - 1,374 - 68.68%
Level 4: 4000 - $21 - 2,695 - 67.38%
Luxury : 1000 - $168 - 789 - 78.86%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %15,600 - 82.11%
Average Income per Game$1,327,588
Year to Date Revenue$54,431,114

Expense

Pro Players Total Salaries$45,025,000
Farm Players Total Salaries$416,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,275,688
Farm Year To Date Expenses$770,883
Pro Salary Cap To Date$58,288,530
Farm Salary Cap To Date$746,705

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$303,387
Pro Estimated Expenses$303,387
Farm Remaining Season Days5
Farm Expenses Per Days$2,778
Farm Estimated Expenses$13,890
Estimated Season Expenses$317,277
Season Salary Cap$45,025,000
Estimate Under Maximum Salary Cap of $70,000,000$24,975,000
Estimate Over Minimum Salary Cap of $44,000,000 $1,025,000
Current Bank Account-$112,116
Projected Bank Account-$429,393

Pro Players Salaries

Ryan Miller $8,500,000 (1)
Paul Martin $4,000,000 (2)
Jonathan Bernier $3,750,000 (2)
Jordan Eberle $3,000,000 (1)
Derek MacKenzie $3,000,000 (1)
Jared Spurgeon $3,000,000 (3)
Danny DeKeyser $2,500,000 (3)
Michael Stone $2,000,000 (1)
Kyle Turris $1,800,000 (3)
Rickard Rakell $1,700,000 (3)
Teuvo Teravainen $1,600,000 (4)
Brandon Sutter $1,300,000 (3)
Alex Chiasson $1,200,000 (4)
Timo Meier $975,000 (4)
Anthony Duclair $975,000 (1)
Nikita Zaitsev $975,000 (2)
Thomas Chabot $975,000 (4)
Kevan Miller $800,000 (2)
Kenny Agostino $800,000 (2)
Xavier Ouellet $800,000 (3)
Mark Barberio $500,000 (3)
Ryan Murphy $475,000 (2)
Luke Gazdic $400,000 (3)
Total Pro Players23
Salary Commitment
Year 2017 : $45,025,000
Year 2018 : $27,550,000
Year 2019 : $16,750,000
Year 2020 : $4,750,000
Salary Average Commitment
Year 2017 : $25,496,111
Year 2018 : $12,885,000
Year 2019 : $5,485,000
Year 2020 : $1,825,000
Salary Cap with 1 Way Contract
Year 2017 : $45,025,000
Year 2018 : $27,550,000
Year 2019 : $16,750,000
Year 2020 : $4,750,000

Farm Players Salaries

Simon Despres $200,000 (2)
Michael Hutchinson $140,000 (4)
Garnet Hathaway $76,750 (2)
Taylor Fedun (Out of Payroll) $50,000 (2)
Total Farm Players4
Salary Commitment
Year 2017 : $466,750
Year 2018 : $466,750
Year 2019 : $140,000
Year 2020 : $140,000
Salary Average Commitment
Year 2017 : $315,361
Year 2018 : $315,361
Year 2019 : $60,000
Year 2020 : $60,000

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $75 - 5,404 - 90.06%
Level 2: 6000 - $48 - 4,479 - 74.64%
Level 3: 2000 - $28 - 1,517 - 75.87%
Level 4: 4000 - $20 - 2,886 - 72.16%
Luxury : 1000 - $160 - 903 - 90.27%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %15,189 - 79.94%
Average Income per Game$1,333,716
Year to Date Revenue$54,682,350

Expense

Pro Players Total Salaries$53,831,667
Farm Players Total Salaries$688,033
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,790,766
Farm Year To Date Expenses$713,842
Pro Salary Cap To Date$53,803,704
Farm Salary Cap To Date$689,664

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$360,204
Pro Estimated Expenses$360,204
Farm Remaining Season Days5
Farm Expenses Per Days$4,484
Farm Estimated Expenses$22,420
Estimated Season Expenses$382,624
Season Salary Cap$53,831,667
Estimate Under Maximum Salary Cap of $70,000,000$16,168,333
Estimate Over Minimum Salary Cap of $44,000,000 $9,831,667
Current Bank Account$8,607,271
Projected Bank Account$8,224,647

Pro Players Salaries

Henrik Lundqvist $7,000,000 (3)
Henrik Zetterberg $6,775,000 (2)
Jack Johnson $4,000,000 (1)
John Carlson $3,750,000 (4)
Tyson Barrie $3,500,000 (2)
Marcus Johansson $3,000,000 (4)
Anders Lee $2,500,000 (4)
Nick Holden $2,500,000 (1)
Shane Doan $2,125,000 (1)
Fedor Tyutin $2,100,000 (1)
Michael Del Zotto $2,000,000 (4)
Mikael Backlund $1,800,000 (3)
Mikael Granlund $1,800,000 (1)
Richard Panik $1,700,000 (4)
Petr Mrazek $1,700,000 (1)
Craig Smith $1,600,000 (4)
Lars Eller $1,400,000 (3)
Zemgus Girgensons $1,100,000 (4)
Brenden Dillon $1,000,000 (4)
Colton Parayko $975,000 (3)
Brendan Perlini $875,000 (3)
Viktor Arvidsson $631,667 (1)
Total Pro Players22
Salary Commitment
Year 2017 : $53,831,667
Year 2018 : $38,975,000
Year 2019 : $28,700,000
Year 2020 : $16,650,000
Salary Average Commitment
Year 2017 : $30,364,167
Year 2018 : $19,752,500
Year 2019 : $11,866,389
Year 2020 : $4,866,389
Salary Cap with 1 Way Contract
Year 2017 : $53,831,667
Year 2018 : $38,975,000
Year 2019 : $28,700,000
Year 2020 : $16,650,000

Farm Players Salaries

Josh Leivo $110,000 (3)
Damon Severson $100,533 (1)
Frank Vatrano $95,000 (3)
Barclay Goodrow $95,000 (1)
Matt Nieto $90,000 (3)
Joonas Korpisalo $87,500 (3)
Scott Laughton $60,000 (2)
Patrik Nemeth $50,000 (2)
Total Farm Players8
Salary Commitment
Year 2017 : $688,033
Year 2018 : $492,500
Year 2019 : $382,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $332,033
Year 2018 : $231,500
Year 2019 : $155,167
Year 2020 : $0

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameCompaq Center
Level 1: 6000 - $75 - 5,196 - 86.60%
Level 2: 6000 - $45 - 5,244 - 87.40%
Level 3: 2000 - $28 - 1,779 - 88.96%
Level 4: 4000 - $19 - 3,515 - 87.89%
Luxury : 1000 - $165 - 876 - 87.55%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,610 - 87.42%
Average Income per Game$1,340,832
Year to Date Revenue$54,974,097

Expense

Pro Players Total Salaries$46,338,333
Farm Players Total Salaries$1,166,334
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,753,852
Farm Year To Date Expenses$1,246,814
Pro Salary Cap To Date$44,766,790
Farm Salary Cap To Date$1,222,623

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$311,860
Pro Estimated Expenses$311,860
Farm Remaining Season Days5
Farm Expenses Per Days$7,493
Farm Estimated Expenses$37,465
Estimated Season Expenses$349,325
Season Salary Cap$46,338,333
Estimate Under Maximum Salary Cap of $70,000,000$23,661,667
Estimate Over Minimum Salary Cap of $44,000,000 $2,338,333
Current Bank Account$24,237,304
Projected Bank Account$23,887,979

Pro Players Salaries

Patrick Marleau $7,000,000 (1)
Jon Quick $6,750,000 (4)
Mike Ribeiro $6,000,000 (1)
Nick Foligno $5,500,000 (2)
Steve Ott $2,000,000 (2)
Anders Nilsson $1,800,000 (4)
Elias Lindholm $1,700,000 (4)
Vladislav Namestnikov $1,500,000 (3)
Sven Andrighetto $1,300,000 (3)
Mikhail Grigorenko $1,000,000 (3)
Nikolaj Ehlers $975,000 (3)
Patrik Laine $975,000 (4)
Ryan Pulock $975,000 (3)
Radek Faksa $975,000 (3)
Zach Werenski $975,000 (4)
Mark Borowiecki $900,000 (4)
Andreas Athanasiou $900,000 (3)
Zach Bogosian $900,000 (4)
Derek Forbort $863,333 (2)
Brock McGinn $800,000 (3)
Chris Wideman $700,000 (4)
Tim Schaller $700,000 (1)
Ian Cole $700,000 (3)
Cody Goloubef $450,000 (3)
Total Pro Players24
Salary Commitment
Year 2017 : $46,338,333
Year 2018 : $32,638,333
Year 2019 : $24,275,000
Year 2020 : $14,700,000
Salary Average Commitment
Year 2017 : $34,518,888
Year 2018 : $20,593,888
Year 2019 : $17,730,555
Year 2020 : $12,786,111
Salary Cap with 1 Way Contract
Year 2017 : $46,338,333
Year 2018 : $32,638,333
Year 2019 : $24,275,000
Year 2020 : $14,700,000

Farm Players Salaries

Louis Domingue $170,000 (2)
Riley Sheahan $160,000 (1)
Curtis Lazar $134,667 (1)
Kyle Connor $97,500 (4)
Jakob Chychrun $97,500 (4)
Joonas Donskoi $97,500 (2)
Adrian Kempe $82,500 (4)
Justin Dowling $75,000 (1)
Andreas Martinsen $70,000 (4)
Pheonix Copley $70,000 (2)
Kurtis Gabriel $66,667 (3)
Liam O'Brien $45,000 (4)
Total Farm Players12
Salary Commitment
Year 2017 : $1,166,334
Year 2018 : $796,667
Year 2019 : $459,167
Year 2020 : $392,500
Salary Average Commitment
Year 2017 : $467,778
Year 2018 : $222,000
Year 2019 : $66,667
Year 2020 : $0

ST-LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - $75 - 5,816 - 96.93%
Level 2: 6000 - $41 - 5,825 - 97.08%
Level 3: 2000 - $25 - 1,803 - 90.17%
Level 4: 4000 - $17 - 3,855 - 96.38%
Luxury : 1000 - $163 - 962 - 96.18%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %18,261 - 96.11%
Average Income per Game$1,405,969
Year to Date Revenue$57,644,716

Expense

Pro Players Total Salaries$69,775,000
Farm Players Total Salaries$1,032,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,278,056
Farm Year To Date Expenses$914,976
Pro Salary Cap To Date$66,290,939
Farm Salary Cap To Date$890,738

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$463,065
Pro Estimated Expenses$463,065
Farm Remaining Season Days5
Farm Expenses Per Days$6,651
Farm Estimated Expenses$33,255
Estimated Season Expenses$496,320
Season Salary Cap$69,775,000
Estimate Under Maximum Salary Cap of $70,000,000$225,000
Estimate Over Minimum Salary Cap of $44,000,000 $25,775,000
Current Bank Account-$2,457,388
Projected Bank Account-$2,953,708

Pro Players Salaries

Patrice Bergeron $7,700,000 (3)
Marian Hossa $6,250,000 (1)
Tuukka Rask $6,250,000 (1)
Jason Pominville $6,250,000 (1)
Mikko Koivu $6,100,000 (2)
Alex Goligoski $4,700,000 (3)
Antoine Vermette $4,500,000 (2)
Brayden Schenn $3,750,000 (1)
Jacob Trouba $3,500,000 (4)
Nikolai Kulemin $3,500,000 (4)
Jaccob Slavin $3,000,000 (4)
Adam McQuaid $2,500,000 (4)
Tyler Myers $2,000,000 (4)
Connor Murphy $2,000,000 (3)
Keith Kinkaid $1,400,000 (2)
Zack Smith $1,200,000 (1)
Jordan Martinook $1,100,000 (2)
Joakim Nordstrom $1,100,000 (2)
David Pastrnak $975,000 (1)
Ryan White $800,000 (2)
Rob O'Gara $750,000 (3)
Christian Folin $450,000 (1)
Total Pro Players22
Salary Commitment
Year 2017 : $69,775,000
Year 2018 : $44,650,000
Year 2019 : $29,650,000
Year 2020 : $14,500,000
Salary Average Commitment
Year 2017 : $45,457,417
Year 2018 : $32,032,417
Year 2019 : $20,157,500
Year 2020 : $6,894,167
Salary Cap with 1 Way Contract
Year 2017 : $69,775,000
Year 2018 : $44,650,000
Year 2019 : $29,650,000
Year 2020 : $14,500,000

Farm Players Salaries

Matt Beleskey $150,000 (2)
Nick Deslauriers $110,000 (1)
Marek Mazanec $100,000 (1)
Gabriel Bourque $100,000 (1)
Chris Wagner $90,000 (1)
Seth Griffith $80,000 (3)
Justin Bailey $80,000 (3)
Dan Renouf $70,000 (3)
Dylan McIlrath $60,000 (2)
Casey Bailey $50,000 (2)
Paul Carey $50,000 (2)
Luke Witkowski $47,500 (4)
Justin Falk $45,000 (2)
Total Farm Players13
Salary Commitment
Year 2017 : $1,032,500
Year 2018 : $632,500
Year 2019 : $277,500
Year 2020 : $47,500
Salary Average Commitment
Year 2017 : $570,894
Year 2018 : $308,950
Year 2019 : $171,117
Year 2020 : $95,200

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - $75 - 5,398 - 89.96%
Level 2: 6000 - $45 - 5,243 - 87.38%
Level 3: 2000 - $25 - 1,836 - 91.81%
Level 4: 4000 - $18 - 3,636 - 90.89%
Luxury : 1000 - $165 - 916 - 91.61%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,029 - 89.62%
Average Income per Game$1,399,412
Year to Date Revenue$57,375,896

Expense

Pro Players Total Salaries$67,225,000
Farm Players Total Salaries$1,433,333
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,819,049
Farm Year To Date Expenses$1,408,522
Pro Salary Cap To Date$66,831,978
Farm Salary Cap To Date$1,384,344

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$446,613
Pro Estimated Expenses$446,613
Farm Remaining Season Days5
Farm Expenses Per Days$9,172
Farm Estimated Expenses$45,860
Estimated Season Expenses$492,473
Season Salary Cap$67,225,000
Estimate Under Maximum Salary Cap of $70,000,000$2,775,000
Estimate Over Minimum Salary Cap of $44,000,000 $23,225,000
Current Bank Account-$9,327,924
Projected Bank Account-$9,820,397

Pro Players Salaries

Ryan Getzlaf $7,950,000 (3)
David Krejci $7,000,000 (3)
Dustin Byfuglien $6,500,000 (4)
Phil Kessel $6,000,000 (1)
Carey Price $6,000,000 (1)
Max Pacioretty $5,500,000 (3)
Jake Muzzin $3,500,000 (2)
Kyle Okposo $3,000,000 (2)
Johnny Gaudreau $3,000,000 (3)
Joel Ward $2,600,000 (1)
Josh Manson $2,500,000 (2)
Tyler Johnson $2,500,000 (4)
Al Montoya $1,900,000 (3)
Andrew Shaw $1,600,000 (2)
Darren Helm $1,400,000 (1)
Melker Karlsson $1,200,000 (4)
Chris Tanev $1,000,000 (3)
John Klingberg $975,000 (1)
Scott Wilson $900,000 (1)
Brian Dumoulin $900,000 (2)
Alec Martinez $700,000 (1)
Devin Shore $600,000 (3)
Total Pro Players22
Salary Commitment
Year 2017 : $67,225,000
Year 2018 : $48,650,000
Year 2019 : $37,150,000
Year 2020 : $10,200,000
Salary Average Commitment
Year 2017 : $37,987,778
Year 2018 : $31,137,778
Year 2019 : $27,692,500
Year 2020 : $8,417,500
Salary Cap with 1 Way Contract
Year 2017 : $67,225,000
Year 2018 : $48,650,000
Year 2019 : $37,150,000
Year 2020 : $10,200,000

Farm Players Salaries

Jamie McGinn $130,000 (2)
Alan Quine $90,000 (3)
Denis Malgin $90,000 (3)
Charlie Lindgren $90,000 (3)
Nick Baptiste $90,000 (4)
Tim Heed $85,000 (1)
Jason Dickinson $80,000 (3)
Marek Hrivik $75,000 (2)
Matt Grzelcyk $75,000 (4)
Brandon Manning $70,000 (1)
Alexandre Grenier $70,000 (2)
Iiro Pakarinen $70,000 (2)
Gabriel Dumont $70,000 (1)
Joseph Blandisi $70,000 (3)
Ryan Carpenter $65,000 (1)
Blake Coleman $65,000 (2)
Dylan Demelo $63,333 (3)
Michael Sgarbossa $45,000 (2)
Aaron Ness $40,000 (4)
Total Farm Players19
Salary Commitment
Year 2017 : $1,433,333
Year 2018 : $1,143,333
Year 2019 : $688,333
Year 2020 : $205,000
Salary Average Commitment
Year 2017 : $215,333
Year 2018 : $215,333
Year 2019 : $122,833
Year 2020 : $0

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $74 - 5,724 - 95.40%
Level 2: 6000 - $45 - 5,582 - 93.04%
Level 3: 2000 - $27 - 1,906 - 95.30%
Level 4: 4000 - $18 - 3,860 - 96.51%
Luxury : 1000 - $165 - 926 - 92.56%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,999 - 94.73%
Average Income per Game$1,446,369
Year to Date Revenue$59,301,129

Expense

Pro Players Total Salaries$67,475,000
Farm Players Total Salaries$1,712,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,616,136
Farm Year To Date Expenses$1,026,551
Pro Salary Cap To Date$67,629,041
Farm Salary Cap To Date$1,002,332

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$448,226
Pro Estimated Expenses$448,226
Farm Remaining Season Days5
Farm Expenses Per Days$10,928
Farm Estimated Expenses$54,640
Estimated Season Expenses$502,866
Season Salary Cap$67,475,000
Estimate Under Maximum Salary Cap of $70,000,000$2,525,000
Estimate Over Minimum Salary Cap of $44,000,000 $23,475,000
Current Bank Account-$1,955,225
Projected Bank Account-$2,458,091

Pro Players Salaries

Jaromir Jagr $7,000,000 (1)
Ryan Kesler $6,250,000 (2)
Claude Giroux $5,750,000 (2)
Mark Giordano $5,500,000 (1)
Steven Stamkos $5,500,000 (4)
Dion Phaneuf $4,500,000 (2)
Thomas Vanek $4,500,000 (1)
T.J. Oshie $3,750,000 (1)
Ryan Ellis $3,750,000 (4)
David Savard $3,500,000 (4)
Roberto Luongo $3,400,000 (1)
James van Riemsdyk $2,000,000 (3)
Gustav Nyquist $2,000,000 (4)
Brooks Orpik $1,500,000 (1)
Kyle Palmieri $1,500,000 (1)
Tyler Ennis $1,400,000 (3)
Patrick Maroon $1,400,000 (2)
Zack Kassian $1,300,000 (4)
Phillip Danault $1,025,000 (1)
Erik Gudbranson $1,000,000 (1)
Jorge Alves $550,000 (3)
Nate Schmidt $400,000 (1)
Total Pro Players22
Salary Commitment
Year 2017 : $67,475,000
Year 2018 : $37,900,000
Year 2019 : $20,000,000
Year 2020 : $16,050,000
Salary Average Commitment
Year 2017 : $41,266,666
Year 2018 : $16,305,555
Year 2019 : $4,444,444
Year 2020 : $4,444,444
Salary Cap with 1 Way Contract
Year 2017 : $67,475,000
Year 2018 : $37,900,000
Year 2019 : $20,000,000
Year 2020 : $16,050,000

Farm Players Salaries

Valtteri Filppula $575,000 (2)
John Gibson $450,000 (4)
Matt Puempel $92,500 (1)
Brendan Gaunce $80,000 (3)
Tomas Nosek $80,000 (3)
Brayden McNabb $70,000 (4)
Max McCormick $70,000 (2)
Cole Schneider $65,000 (1)
Zac Dalpe $60,000 (3)
Petter Granberg $45,000 (2)
David Warsofsky $45,000 (4)
Julian Melchiori $40,000 (2)
Ryan Sproul $40,000 (3)
Total Farm Players13
Salary Commitment
Year 2017 : $1,712,500
Year 2018 : $1,555,000
Year 2019 : $825,000
Year 2020 : $565,000
Salary Average Commitment
Year 2017 : $884,250
Year 2018 : $791,750
Year 2019 : $136,750
Year 2020 : $136,750

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameGenral Motors Place
Level 1: 6000 - $75 - 5,675 - 94.58%
Level 2: 6000 - $45 - 5,488 - 91.47%
Level 3: 2000 - $25 - 1,886 - 94.32%
Level 4: 4000 - $20 - 2,859 - 71.48%
Luxury : 1000 - $165 - 868 - 86.81%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,777 - 88.30%
Average Income per Game$1,404,308
Year to Date Revenue$57,576,618

Expense

Pro Players Total Salaries$46,112,500
Farm Players Total Salaries$882,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,148,780
Farm Year To Date Expenses$941,066
Pro Salary Cap To Date$47,161,714
Farm Salary Cap To Date$916,822

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$310,403
Pro Estimated Expenses$310,403
Farm Remaining Season Days5
Farm Expenses Per Days$5,708
Farm Estimated Expenses$28,540
Estimated Season Expenses$338,943
Season Salary Cap$46,112,500
Estimate Under Maximum Salary Cap of $70,000,000$23,887,500
Estimate Over Minimum Salary Cap of $44,000,000 $2,112,500
Current Bank Account$12,867,418
Projected Bank Account$12,528,475

Pro Players Salaries

Jaroslav Halak $7,000,000 (2)
Loui Eriksson $6,950,000 (2)
Patrick Sharp $6,000,000 (1)
Vincent Trocheck $3,750,000 (3)
Ondrej Pavelec $3,000,000 (1)
Luke Schenn $2,500,000 (4)
Ondrej Palat $2,000,000 (4)
Brendan Gallagher $1,800,000 (2)
Calle Jarnkrok $1,400,000 (2)
Devin Setoguchi $1,200,000 (4)
Chris Neil $1,200,000 (1)
Sam Bennett $975,000 (1)
Samuel Morin $975,000 (4)
Martin Frk $900,000 (3)
Drake Caggiula $875,000 (3)
Brandon Davidson $800,000 (2)
Conor Sheary $800,000 (2)
Anton Lindholm $800,000 (4)
Casey Nelson $750,000 (2)
Jordan Weal $700,000 (2)
Brady Austin $650,000 (2)
Yanni Gourde $587,500 (2)
Yannick Weber $500,000 (3)
Total Pro Players23
Salary Commitment
Year 2017 : $46,112,500
Year 2018 : $34,937,500
Year 2019 : $13,500,000
Year 2020 : $7,475,000
Salary Average Commitment
Year 2017 : $29,590,834
Year 2018 : $19,165,834
Year 2019 : $2,428,334
Year 2020 : $1,766,667
Salary Cap with 1 Way Contract
Year 2017 : $46,112,500
Year 2018 : $34,937,500
Year 2019 : $13,500,000
Year 2020 : $7,475,000

Farm Players Salaries

Yohann Auvitu $97,500 (3)
Buddy Robinson $92,500 (2)
Riley Barber $90,000 (3)
Nikita Scherbak $90,000 (4)
Frederik Gauthier $90,000 (3)
Roman Lyubimov $85,000 (2)
Joseph Cramarossa $80,000 (3)
Jordan Oesterle $80,000 (1)
Gemel Smith $77,500 (3)
Charles Hudon (Out of Payroll) $65,000 (3)
Kristers Gudlevskis $50,000 (2)
Miikka Salomaki $50,000 (3)
Total Farm Players12
Salary Commitment
Year 2017 : $947,500
Year 2018 : $867,500
Year 2019 : $640,000
Year 2020 : $90,000
Salary Average Commitment
Year 2017 : $250,000
Year 2018 : $250,000
Year 2019 : $157,500
Year 2020 : $0

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $75 - 5,518 - 91.97%
Level 2: 6000 - $44 - 5,062 - 84.37%
Level 3: 2000 - $27 - 1,615 - 80.77%
Level 4: 4000 - $18 - 3,655 - 91.38%
Luxury : 1000 - $168 - 879 - 87.94%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,730 - 88.05%
Average Income per Game$1,373,036
Year to Date Revenue$56,294,483

Expense

Pro Players Total Salaries$47,600,000
Farm Players Total Salaries$812,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,074,040
Farm Year To Date Expenses$745,640
Pro Salary Cap To Date$45,086,927
Farm Salary Cap To Date$721,417

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$320,000
Pro Estimated Expenses$320,000
Farm Remaining Season Days5
Farm Expenses Per Days$5,267
Farm Estimated Expenses$26,335
Estimated Season Expenses$346,335
Season Salary Cap$47,600,000
Estimate Under Maximum Salary Cap of $70,000,000$22,400,000
Estimate Over Minimum Salary Cap of $44,000,000 $3,600,000
Current Bank Account$12,517,623
Projected Bank Account$12,171,288

Pro Players Salaries

Martin Jones $5,250,000 (4)
Michael Frolik $4,500,000 (3)
Rasmus Ristolainen $4,000,000 (4)
Andy Greene $4,000,000 (1)
Blake Comeau $3,500,000 (3)
Cody Franson $3,000,000 (1)
Lauri Korpikoski $2,500,000 (4)
Viktor Stalberg $2,500,000 (4)
Kyle Quincey $2,100,000 (2)
Jason Demers $2,000,000 (2)
James Reimer $1,700,000 (2)
Chris Stewart $1,600,000 (2)
Matt Hunwick $1,400,000 (1)
Matthew Stajan $1,400,000 (2)
Andrew Desjardins $1,300,000 (3)
Jason Zucker $1,300,000 (1)
Jack Eichel $975,000 (3)
Ivan Provorov $975,000 (4)
Brock Boeser $975,000 (3)
Auston Matthews $975,000 (4)
Ryan Reaves $900,000 (1)
Ryan Dzingel $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2017 : $47,600,000
Year 2018 : $37,000,000
Year 2019 : $27,450,000
Year 2020 : $16,200,000
Salary Average Commitment
Year 2017 : $25,786,111
Year 2018 : $19,275,000
Year 2019 : $15,775,000
Year 2020 : $6,475,000
Salary Cap with 1 Way Contract
Year 2017 : $47,600,000
Year 2018 : $37,000,000
Year 2019 : $27,450,000
Year 2020 : $16,200,000

Farm Players Salaries

Troy Stecher $97,500 (4)
Michal Kempny $97,500 (1)
Darnell Nurse $97,500 (1)
William Carrier $97,500 (4)
Anton Slepyshev $85,000 (3)
Hudson Fasching $82,500 (3)
Sam Henley $75,000 (2)
Linus Ullmark $75,000 (3)
Carter Rowney $65,000 (3)
Adam Clendening $40,000 (3)
Total Farm Players10
Salary Commitment
Year 2017 : $812,500
Year 2018 : $617,500
Year 2019 : $542,500
Year 2020 : $195,000
Salary Average Commitment
Year 2017 : $74,250
Year 2018 : $74,250
Year 2019 : $74,250
Year 2020 : $0

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $75 - 5,415 - 90.26%
Level 2: 6000 - $44 - 5,475 - 91.26%
Level 3: 2000 - $27 - 1,863 - 93.16%
Level 4: 4000 - $18 - 3,649 - 91.22%
Luxury : 1000 - $166 - 911 - 91.10%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,314 - 91.13%
Average Income per Game$1,388,009
Year to Date Revenue$56,908,370

Expense

Pro Players Total Salaries$64,093,000
Farm Players Total Salaries$365,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,645,581
Farm Year To Date Expenses$251,910
Pro Salary Cap To Date$63,658,519
Farm Salary Cap To Date$227,732

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$426,406
Pro Estimated Expenses$426,406
Farm Remaining Season Days5
Farm Expenses Per Days$2,453
Farm Estimated Expenses$12,265
Estimated Season Expenses$438,671
Season Salary Cap$64,093,000
Estimate Under Maximum Salary Cap of $70,000,000$5,907,000
Estimate Over Minimum Salary Cap of $44,000,000 $20,093,000
Current Bank Account$4,969,454
Projected Bank Account$4,530,783

Pro Players Salaries

Craig Anderson $6,450,000 (2)
Andrew Ladd $5,850,000 (2)
Scott Hartnell $5,455,000 (2)
Alex Pietrangelo $4,500,000 (4)
Radim Vrbata $4,188,000 (1)
Matt Niskanen $3,500,000 (1)
Jay Bouwmeester $3,000,000 (1)
Chad Johnson $3,000,000 (4)
Alex Galchenyuk $3,000,000 (3)
Jonathan Huberdeau $3,000,000 (3)
Kevin Klein $2,850,000 (3)
Logan Couture $2,500,000 (3)
Patrick Eaves $2,500,000 (2)
Dennis Seidenberg $2,500,000 (2)
Jeff Skinner $2,000,000 (1)
Mark Streit $1,850,000 (1)
Matt Cullen $1,600,000 (1)
Carl Hagelin $1,500,000 (2)
John-Michael Liles $1,400,000 (1)
Matt Calvert $1,300,000 (3)
Micheal Haley $1,100,000 (1)
Stephen Gionta $1,050,000 (1)
Total Pro Players22
Salary Commitment
Year 2017 : $64,093,000
Year 2018 : $44,405,000
Year 2019 : $20,150,000
Year 2020 : $7,500,000
Salary Average Commitment
Year 2017 : $45,343,000
Year 2018 : $31,155,000
Year 2019 : $7,550,000
Year 2020 : $3,000,000
Salary Cap with 1 Way Contract
Year 2017 : $64,093,000
Year 2018 : $44,405,000
Year 2019 : $20,150,000
Year 2020 : $7,500,000

Farm Players Salaries

Dwight King $100,000 (3)
Adam Pelech $85,000 (3)
Jean-Francois Berube $75,000 (1)
Jordin Tootoo $60,000 (2)
Jared Boll $45,000 (4)
Total Farm Players5
Salary Commitment
Year 2017 : $365,000
Year 2018 : $290,000
Year 2019 : $230,000
Year 2020 : $45,000
Salary Average Commitment
Year 2017 : $105,000
Year 2018 : $105,000
Year 2019 : $45,000
Year 2020 : $45,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
$70,000,000

Over Minimum of
$44,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $11,661,434 $69,737,500 $262,500 $25,737,500 24630
ARIZONA $1,853,391 $65,525,000 $4,475,000 $21,525,000 23629
BOSTON $9,850,440 $45,048,333 $24,951,667 $1,048,333 231033
BUFFALO $16,700,530 $44,100,000 $25,900,000 $100,000 222042
CALGARY -$8,232,775 $69,400,000 $600,000 $25,400,000 22325
CAROLINE -$5,193,034 $68,200,000 $1,800,000 $24,200,000 22527
CHICAGO $4,483,711 $50,576,667 $19,423,333 $6,576,667 222345
COLORADO $21,317,944 $44,125,000 $25,875,000 $125,000 242044
COLUMBUS $21,921,998 $49,150,000 $20,850,000 $5,150,000 221638
DALLAS $5,687,706 $54,575,000 $15,425,000 $10,575,000 221234
DETROIT $10,325,073 $44,700,000 $25,300,000 $700,000 231033
EDMONTON -$5,192,806 $63,777,000 $6,223,000 $19,777,000 22628
FLORIDE $33,468,629 $45,475,000 $24,525,000 $1,475,000 25631
FLYERS $20,815,536 $44,800,000 $25,200,000 $800,000 22123
ISLANDERS $7,827,444 $53,000,000 $17,000,000 $9,000,000 221537
LAKINGS $61,618,596 $45,325,000 $24,675,000 $1,325,000 221032
MINNESOTA $10,618,054 $44,500,000 $25,500,000 $500,000 24933
MONTREAL $41,758,731 $45,475,000 $24,525,000 $1,475,000 25934
NASHVILLE $2,814,646 $68,650,000 $1,350,000 $24,650,000 22729
NEWJERSEY $15,682,063 $51,985,000 $18,015,000 $7,985,000 22830
OTTAWA $28,669,183 $44,850,000 $25,150,000 $850,000 25429
PITTSBURGH -$112,116 $45,025,000 $24,975,000 $1,025,000 23427
RANGERS $8,607,271 $53,831,667 $16,168,333 $9,831,667 22830
SANJOSE $24,237,304 $46,338,333 $23,661,667 $2,338,333 241236
ST-LOUIS -$2,457,388 $69,775,000 $225,000 $25,775,000 221335
TAMPABAY -$9,327,924 $67,225,000 $2,775,000 $23,225,000 221941
TORONTO -$1,955,225 $67,475,000 $2,525,000 $23,475,000 221335
VANCOUVER $12,867,418 $46,112,500 $23,887,500 $2,112,500 231235
WASHINGTON $12,517,623 $47,600,000 $22,400,000 $3,600,000 221032
WINNIPEG $4,969,454 $64,093,000 $5,907,000 $20,093,000 22527