Team FinanceLast Update - Wednesday, May 23, 2018 at 16:42
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 - $89 - 5,941 - 99.01%
Level 2: 5000 - $54 - 5,000 - 100.00%
Level 3: 2000 - $28 - 2,000 - 100.00%
Level 4: 4000 - $21 - 3,526 - 88.15%
Luxury : 1000 - $186 - 860 - 86.03%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,327 - 96.26%
Average Income per Game1088787.33333333
Year to Date Revenue$3,266,362

Expense

Pro Players Total Salaries$72,225,000
Farm Players Total Salaries$2,221,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$25,524,765
Projected Bank Account$25,524,765

Pro Players Salaries

ANA CAP HIT $5,450,000 (2)
-Salary Remaining : $389,286
Thomas Vanek $5,000,000 (1)
-Salary Remaining : $357,143
Anton Stralman $4,900,000 (3)
-Salary Remaining : $350,000
Gustav Nyquist $4,750,000 (4)
-Salary Remaining : $339,286
Mike Green $4,750,000 (2)
-Salary Remaining : $339,286
Kris Russell $4,500,000 (2)
-Salary Remaining : $321,429
David Perron $4,400,000 (2)
-Salary Remaining : $314,286
Karl Alzner $4,000,000 (2)
-Salary Remaining : $285,714
Jason Zucker $3,900,000 (4)
-Salary Remaining : $278,571
Michael Frolik $3,750,000 (3)
-Salary Remaining : $267,857
Andrew Shaw $3,700,000 (4)
-Salary Remaining : $264,286
Cam Talbot $3,500,000 (1)
-Salary Remaining : $250,000
Erik Gudbranson $3,250,000 (3)
-Salary Remaining : $232,143
Lee Stempniak $2,500,000 (4)
-Salary Remaining : $178,571
Benoit Pouliot $2,250,000 (2)
-Salary Remaining : $160,714
Ben Lovejoy $2,100,000 (3)
-Salary Remaining : $150,000
Braydon Coburn $2,000,000 (1)
-Salary Remaining : $142,857
Jacob Josefson $1,500,000 (3)
-Salary Remaining : $107,143
Mark Fayne $1,500,000 (1)
-Salary Remaining : $107,143
Nail Yakupov $1,000,000 (1)
-Salary Remaining : $71,429
Evgeny Kuznetsov $975,000 (1)
-Salary Remaining : $69,643
Connor McDavid $975,000 (2)
-Salary Remaining : $69,643
Peter Budaj $950,000 (1)
-Salary Remaining : $67,857
Conor Sheary $625,000 (2)
-Salary Remaining : $44,643
Total Pro Players24
Salary Commitment
Year 2017 : $72,225,000
Year 2018 : $54,750,000
Year 2019 : $30,350,000
Year 2020 : $14,850,000
Salary Average Commitment
Year 2017 : $29,475,000
Year 2018 : $22,050,000
Year 2019 : $18,200,000
Year 2020 : $14,750,000
Salary Cap with 1 Way Contract
Year 2017 : $72,225,000
Year 2018 : $57,300,000
Year 2019 : $30,350,000
Year 2020 : $14,850,000

Farm Players Salaries

Cody McLeod $99,500 (2)
Salary Remaining : $7,107
Adam Cracknell $99,500 (2)
Salary Remaining : $7,107
Logan MacMillan $97,500 (2)
Salary Remaining : $6,964
Steven Kampfer $95,000 (2)
Salary Remaining : $6,786
Daniel Cleary $95,000 (2)
Salary Remaining : $6,786
Brian Strait $95,000 (2)
Salary Remaining : $6,786
Zach Sanford $92,500 (3)
Salary Remaining : $6,607
Sebastian Collberg $92,500 (2)
Salary Remaining : $6,607
Joel Edmundson $92,500 (1)
Salary Remaining : $6,607
William Carrier $92,500 (1)
Salary Remaining : $6,607
Laurent Dauphin $92,500 (2)
Salary Remaining : $6,607
Chris Neil $90,000 (2)
Salary Remaining : $6,429
Iiro Pakarinen (Out of Payroll) $90,000 (1)
Salary Remaining : $6,429
Kevin Porter (Out of Payroll) $90,000 (2)
Salary Remaining : $6,429
Nick Baptiste (Out of Payroll) $87,500 (2)
Salary Remaining : $6,250
Jan Kostalek $82,500 (2)
Salary Remaining : $5,893
Juuse Saros $82,500 (3)
Salary Remaining : $5,893
Kelsey Tessier $82,500 (2)
Salary Remaining : $5,893
Sam Carrick $77,500 (1)
Salary Remaining : $5,536
Max Friberg $77,500 (1)
Salary Remaining : $5,536
Mackenzie Skapski $72,500 (1)
Salary Remaining : $5,179
Joni Ortio $72,500 (1)
Salary Remaining : $5,179
Max Gortz $72,500 (2)
Salary Remaining : $5,179
Brett Sutter $70,000 (1)
Salary Remaining : $5,000
Joel Vermin (Out of Payroll) $67,500 (1)
Salary Remaining : $4,821
Casey Nelson $62,500 (3)
Salary Remaining : $4,464
Total Farm Players26
Salary Commitment
Year 2017 : $2,221,500
Year 2018 : $1,509,000
Year 2019 : $237,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,061,500
Year 2018 : $1,509,000
Year 2019 : $237,500
Year 2020 : $0

ARIZONA



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $87 - 0 - 0.00%
Level 2: 5000 - $58 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $20 - 0 - 0.00%
Luxury : 1000 - $185 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,325,000
Farm Players Total Salaries$1,494,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account($6,335,998)
Projected Bank Account($6,335,998)

Pro Players Salaries

P.K. Subban $9,000,000 (3)
-Salary Remaining : $642,857
Gabriel Landeskog $6,500,000 (3)
-Salary Remaining : $464,286
Loui Eriksson $5,750,000 (2)
-Salary Remaining : $410,714
Pekka Rinne $5,250,000 (3)
-Salary Remaining : $375,000
Tomas Plekanec $4,750,000 (3)
-Salary Remaining : $339,286
Adam Larsson $4,500,000 (3)
-Salary Remaining : $321,429
Reilly Smith $4,000,000 (2)
-Salary Remaining : $285,714
Sean Couturier $3,700,000 (4)
-Salary Remaining : $264,286
Mikael Backlund $3,500,000 (5)
-Salary Remaining : $250,000
Ron Hainsey $3,300,000 (3)
-Salary Remaining : $235,714
Carl Gunnarsson $2,700,000 (1)
-Salary Remaining : $192,857
Justin Faulk $2,450,000 (6)
-Salary Remaining : $175,000
Justin Williams $2,200,000 (3)
-Salary Remaining : $157,143
John-Michael Liles $2,100,000 (1)
-Salary Remaining : $150,000
ARI CAP HIT $1,850,000 (2)
-Salary Remaining : $132,143
Alexander Burmistrov $1,500,000 (1)
-Salary Remaining : $107,143
Brandon Manning $1,500,000 (3)
-Salary Remaining : $107,143
Dalton Prout $1,200,000 (1)
-Salary Remaining : $85,714
Curtis McElhinney $1,200,000 (3)
-Salary Remaining : $85,714
Tom Pyatt $1,000,000 (2)
-Salary Remaining : $71,429
William Nylander $975,000 (2)
-Salary Remaining : $69,643
Mikhail Grigorenko $975,000 (1)
-Salary Remaining : $69,643
Christopher Gibson $975,000 (3)
-Salary Remaining : $69,643
Bryan Rust $875,000 (2)
-Salary Remaining : $62,500
Tony Calderone $575,000 (1)
-Salary Remaining : $41,071
Total Pro Players25
Salary Commitment
Year 2017 : $72,325,000
Year 2018 : $71,675,000
Year 2019 : $57,825,000
Year 2020 : $15,350,000
Salary Average Commitment
Year 2017 : $50,665,000
Year 2018 : $44,315,000
Year 2019 : $34,465,000
Year 2020 : $8,590,000
Salary Cap with 1 Way Contract
Year 2017 : $72,325,000
Year 2018 : $63,275,000
Year 2019 : $48,825,000
Year 2020 : $9,650,000

Farm Players Salaries

Philip Larsen $99,500 (2)
Salary Remaining : $7,107
Greg McKegg $97,500 (3)
Salary Remaining : $6,964
Tanner Glass $95,000 (2)
Salary Remaining : $6,786
Oscar Dansk $92,500 (3)
Salary Remaining : $6,607
Connor Brickley $92,500 (1)
Salary Remaining : $6,607
Brock McGinn $92,500 (2)
Salary Remaining : $6,607
Julius Bergman $92,500 (3)
Salary Remaining : $6,607
Jamie Oleksiak $90,000 (2)
Salary Remaining : $6,429
Tim Erixon $90,000 (1)
Salary Remaining : $6,429
Troy Bourke $87,500 (1)
Salary Remaining : $6,250
Stanislav Galiev $87,500 (3)
Salary Remaining : $6,250
Nate Prosser $85,000 (1)
Salary Remaining : $6,071
Freddie Hamilton $72,500 (2)
Salary Remaining : $5,179
Axel Holmstrom $67,500 (3)
Salary Remaining : $4,821
Zach Trotman $67,500 (1)
Salary Remaining : $4,821
Matt Lindblad $62,500 (1)
Salary Remaining : $4,464
Jean-Sebastien Dea $62,500 (3)
Salary Remaining : $4,464
Patrick McNeill $60,000 (1)
Salary Remaining : $4,286
Total Farm Players18
Salary Commitment
Year 2017 : $1,494,500
Year 2018 : $952,000
Year 2019 : $502,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,167,000
Year 2018 : $857,000
Year 2019 : $407,500
Year 2020 : $0

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $80 - 0 - 0.00%
Level 2: 5000 - $55 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $17 - 0 - 0.00%
Luxury : 1000 - $180 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,200,000
Farm Players Total Salaries$565,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$9,364,407
Projected Bank Account$9,364,407

Pro Players Salaries

BOS Cap Hit $14,600,000 (3)
-Salary Remaining : $1,042,857
Henrik Lundqvist $9,000,000 (3)
-Salary Remaining : $642,857
Scott Hartnell $5,600,000 (2)
-Salary Remaining : $400,000
Dennis Seidenberg $5,000,000 (2)
-Salary Remaining : $357,143
Drew Stafford $4,500,000 (2)
-Salary Remaining : $321,429
Mike Weber $3,200,000 (2)
-Salary Remaining : $228,571
Anton Khudobin $2,750,000 (3)
-Salary Remaining : $196,429
Brad Richards $2,500,000 (1)
-Salary Remaining : $178,571
Jhonas Enroth $2,300,000 (2)
-Salary Remaining : $164,286
Tommy Wingels $2,000,000 (3)
-Salary Remaining : $142,857
Paul Gaustad $1,750,000 (1)
-Salary Remaining : $125,000
Ivan Provorov $975,000 (3)
-Salary Remaining : $69,643
Kevin Fiala $975,000 (2)
-Salary Remaining : $69,643
Dainius Zubrus $950,000 (1)
-Salary Remaining : $67,857
Ivan Barbashev $925,000 (3)
-Salary Remaining : $66,071
Miles Wood $875,000 (3)
-Salary Remaining : $62,500
Gemel Smith $825,000 (2)
-Salary Remaining : $58,929
Paul LaDue $725,000 (2)
-Salary Remaining : $51,786
Ronalds Kenins $625,000 (1)
-Salary Remaining : $44,643
Evan Rodrigues $625,000 (3)
-Salary Remaining : $44,643
Oleg Yevenko $625,000 (2)
-Salary Remaining : $44,643
Markus Hannikainen $625,000 (3)
-Salary Remaining : $44,643
Conor Allen $625,000 (1)
-Salary Remaining : $44,643
Ty Loney $625,000 (2)
-Salary Remaining : $44,643
Total Pro Players24
Salary Commitment
Year 2017 : $63,200,000
Year 2018 : $42,375,000
Year 2019 : $18,000,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $40,075,000
Year 2018 : $33,625,000
Year 2019 : $9,250,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $63,200,000
Year 2018 : $56,750,000
Year 2019 : $32,375,000
Year 2020 : $0

Farm Players Salaries

Nicolas Petan $92,500 (1)
Salary Remaining : $6,607
Matthew Finn $92,500 (1)
Salary Remaining : $6,607
Anton Rodin $92,500 (2)
Salary Remaining : $6,607
Victor Olofsson $87,500 (3)
Salary Remaining : $6,250
Brian O'Neill $75,000 (1)
Salary Remaining : $5,357
Charlie Lindgren $62,500 (3)
Salary Remaining : $4,464
Trevor Murphy $62,500 (1)
Salary Remaining : $4,464
Total Farm Players7
Salary Commitment
Year 2017 : $565,000
Year 2018 : $242,500
Year 2019 : $150,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $565,000
Year 2018 : $242,500
Year 2019 : $150,000
Year 2020 : $0

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $80 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $28 - 2,000 - 100.00%
Level 4: 4000 - $15 - 4,000 - 100.00%
Luxury : 1000 - $160 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game1006000
Year to Date Revenue$4,024,000

Expense

Pro Players Total Salaries$78,150,000
Farm Players Total Salaries$2,296,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$84,816,320
Projected Bank Account$84,816,320

Pro Players Salaries

Drew Doughty $7,750,000 (4)
-Salary Remaining : $553,571
Roman Josi $7,250,000 (3)
-Salary Remaining : $517,857
Brad Marchand $7,000,000 (5)
-Salary Remaining : $500,000
Tuukka Rask $7,000,000 (4)
-Salary Remaining : $500,000
David Backes $6,300,000 (3)
-Salary Remaining : $450,000
Jay Bouwmeester $6,100,000 (3)
-Salary Remaining : $435,714
Milan Lucic $6,100,000 (2)
-Salary Remaining : $435,714
Jakob Silfverberg $4,750,000 (4)
-Salary Remaining : $339,286
Zdeno Chara $4,000,000 (1)
-Salary Remaining : $285,714
Alex Killorn $3,650,000 (2)
-Salary Remaining : $260,714
J.T. Miller $3,200,000 (4)
-Salary Remaining : $228,571
Matt Duchene $2,625,000 (6)
-Salary Remaining : $187,500
Kevan Miller $2,600,000 (2)
-Salary Remaining : $185,714
Henrik Sedin $2,500,000 (1)
-Salary Remaining : $178,571
Frans Nielsen $2,200,000 (1)
-Salary Remaining : $157,143
Dominic Moore $1,200,000 (4)
-Salary Remaining : $85,714
Nick Bonino $1,000,000 (1)
-Salary Remaining : $71,429
Riley Nash $1,000,000 (4)
-Salary Remaining : $71,429
Noah Hanifin $975,000 (2)
-Salary Remaining : $69,643
Chad Johnson $950,000 (2)
-Salary Remaining : $67,857
Total Pro Players20
Salary Commitment
Year 2017 : $78,150,000
Year 2018 : $73,125,000
Year 2019 : $58,850,000
Year 2020 : $39,200,000
Salary Average Commitment
Year 2017 : $51,033,332
Year 2018 : $43,533,332
Year 2019 : $35,508,332
Year 2020 : $22,658,332
Salary Cap with 1 Way Contract
Year 2017 : $78,150,000
Year 2018 : $68,450,000
Year 2019 : $54,175,000
Year 2020 : $34,525,000

Farm Players Salaries

Dustin Jeffrey $99,500 (1)
Salary Remaining : $7,107
Alexander Khokhlachev $99,000 (2)
Salary Remaining : $7,071
Shea Theodore $97,500 (2)
Salary Remaining : $6,964
Brandon Prust $95,000 (2)
Salary Remaining : $6,786
Ryan Murphy $95,000 (3)
Salary Remaining : $6,786
Brian Flynn $95,000 (1)
Salary Remaining : $6,786
Joonas Kemppainen $95,000 (2)
Salary Remaining : $6,786
Hunter Smith $92,500 (2)
Salary Remaining : $6,607
Dalton Smith $92,500 (1)
Salary Remaining : $6,607
Colton Sissons $92,500 (2)
Salary Remaining : $6,607
Cameron Gaunce $92,500 (1)
Salary Remaining : $6,607
Tommy Cross $92,500 (2)
Salary Remaining : $6,607
Matt Taormina $87,500 (1)
Salary Remaining : $6,250
Kurtis Gabriel $87,500 (3)
Salary Remaining : $6,250
Nikita Tryamkin $87,500 (2)
Salary Remaining : $6,250
Harri Sateri $82,500 (3)
Salary Remaining : $5,893
Joonas Donskoi (Out of Payroll) $82,500 (2)
Salary Remaining : $5,893
Philip McRae $80,000 (1)
Salary Remaining : $5,714
Christopher Wagner $77,500 (1)
Salary Remaining : $5,536
Daniel Pribyl $72,500 (3)
Salary Remaining : $5,179
Michael Garteig $62,500 (3)
Salary Remaining : $4,464
Vince Pedrie $62,500 (3)
Salary Remaining : $4,464
Austin Czarnik (Out of Payroll) $62,500 (2)
Salary Remaining : $4,464
Colby Cave $62,500 (3)
Salary Remaining : $4,464
Justin Hickman $62,500 (2)
Salary Remaining : $4,464
Frank Vatrano $62,500 (2)
Salary Remaining : $4,464
Noel Acciari $62,500 (2)
Salary Remaining : $4,464
Tim Clifton $62,500 (3)
Salary Remaining : $4,464
Total Farm Players28
Salary Commitment
Year 2017 : $2,296,000
Year 2018 : $1,667,500
Year 2019 : $592,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,840,000
Year 2018 : $1,402,500
Year 2019 : $417,500
Year 2020 : $0

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NameSaddledome
Level 1: 6000 - $80 - 0 - 0.00%
Level 2: 5000 - $50 - 0 - 0.00%
Level 3: 2000 - $30 - 0 - 0.00%
Level 4: 4000 - $10 - 0 - 0.00%
Luxury : 1000 - $175 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,600,000
Farm Players Total Salaries$525,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$26,690,215
Projected Bank Account$26,690,215

Pro Players Salaries

CGY CAP HIT $14,600,000 (2)
-Salary Remaining : $1,042,857
Bobby Ryan $13,800,000 (2)
-Salary Remaining : $985,714
Joffrey Lupul $6,000,000 (1)
-Salary Remaining : $428,571
Derek Roy $5,000,000 (1)
-Salary Remaining : $357,143
Matt Read $4,500,000 (2)
-Salary Remaining : $321,429
Matt Beleskey $4,000,000 (2)
-Salary Remaining : $285,714
Ryan Spooner $4,000,000 (2)
-Salary Remaining : $285,714
Tobias Rieder $3,000,000 (2)
-Salary Remaining : $214,286
Anders Nilsson $2,000,000 (3)
-Salary Remaining : $142,857
Luca Sbisa $2,000,000 (3)
-Salary Remaining : $142,857
Ben Scrivens $2,000,000 (2)
-Salary Remaining : $142,857
Matt Bartkowski $2,000,000 (2)
-Salary Remaining : $142,857
Marko Dano $1,500,000 (2)
-Salary Remaining : $107,143
Jakub Vrana $975,000 (3)
-Salary Remaining : $69,643
Mitchell Marner $975,000 (3)
-Salary Remaining : $69,643
Slater Koekkoek $975,000 (2)
-Salary Remaining : $69,643
Tyler Wotherspoon $925,000 (1)
-Salary Remaining : $66,071
Chris Tierney $925,000 (4)
-Salary Remaining : $66,071
Chris Bigras $925,000 (2)
-Salary Remaining : $66,071
Ethan Werek (Out of Payroll) $925,000 (2)
-Salary Remaining : $66,071
Klas Dahlbeck $875,000 (1)
-Salary Remaining : $62,500
Anthony Stolarz $875,000 (2)
-Salary Remaining : $62,500
Jaccob Slavin $825,000 (2)
-Salary Remaining : $58,929
Total Pro Players23
Salary Commitment
Year 2017 : $73,600,000
Year 2018 : $50,675,000
Year 2019 : $9,950,000
Year 2020 : $4,000,000
Salary Average Commitment
Year 2017 : $55,306,250
Year 2018 : $48,506,250
Year 2019 : $9,181,250
Year 2020 : $3,231,250
Salary Cap with 1 Way Contract
Year 2017 : $73,600,000
Year 2018 : $60,800,000
Year 2019 : $6,875,000
Year 2020 : $925,000

Farm Players Salaries

Nick Petrecki $97,500 (1)
Salary Remaining : $6,964
Jack Campbell $97,500 (1)
Salary Remaining : $6,964
Dylan Blujus $92,500 (1)
Salary Remaining : $6,607
Landon Ferraro $92,500 (1)
Salary Remaining : $6,607
Blake Coleman $87,500 (3)
Salary Remaining : $6,250
Kenny Ryan $57,500 (1)
Salary Remaining : $4,107
Total Farm Players6
Salary Commitment
Year 2017 : $525,000
Year 2018 : $87,500
Year 2019 : $87,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $525,000
Year 2018 : $87,500
Year 2019 : $87,500
Year 2020 : $0

CAROLINA



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Center
Level 1: 6000 - $100 - 5,046 - 84.10%
Level 2: 5000 - $60 - 4,374 - 87.48%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,968 - 99.19%
Luxury : 1000 - $200 - 816 - 81.63%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,204 - 90.02%
Average Income per Game1079650
Year to Date Revenue$4,318,600

Expense

Pro Players Total Salaries$73,825,000
Farm Players Total Salaries$1,989,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account($1,265,576)
Projected Bank Account($1,265,576)

Pro Players Salaries

Vladimir Tarasenko $8,250,000 (4)
-Salary Remaining : $589,286
Shea Weber $8,000,000 (5)
-Salary Remaining : $571,429
Brent Burns $7,500,000 (3)
-Salary Remaining : $535,714
Claude Giroux $7,000,000 (5)
-Salary Remaining : $500,000
Patrice Bergeron $7,000,000 (3)
-Salary Remaining : $500,000
Alexander Steen $5,250,000 (2)
-Salary Remaining : $375,000
Michael Cammalleri $5,000,000 (2)
-Salary Remaining : $357,143
Zach Parise $4,500,000 (1)
-Salary Remaining : $321,429
Tomas Hertl $3,500,000 (2)
-Salary Remaining : $250,000
Paul Martin $3,000,000 (1)
-Salary Remaining : $214,286
Sergei Bobrovsky $3,000,000 (6)
-Salary Remaining : $214,286
Torrey Mitchell $1,750,000 (1)
-Salary Remaining : $125,000
Thomas Hickey $1,700,000 (1)
-Salary Remaining : $121,429
Thomas Greiss $1,500,000 (1)
-Salary Remaining : $107,143
Luke Schenn $1,500,000 (1)
-Salary Remaining : $107,143
Antoine Roussel $1,500,000 (3)
-Salary Remaining : $107,143
Blake Comeau $1,000,000 (1)
-Salary Remaining : $71,429
Matt Nieto $1,000,000 (2)
-Salary Remaining : $71,429
Scottie Upshall $1,000,000 (1)
-Salary Remaining : $71,429
Shayne Gostisbehere $875,000 (6)
-Salary Remaining : $62,500
Total Pro Players20
Salary Commitment
Year 2017 : $73,825,000
Year 2018 : $67,750,000
Year 2019 : $53,000,000
Year 2020 : $37,000,000
Salary Average Commitment
Year 2017 : $31,970,833
Year 2018 : $16,470,833
Year 2019 : $7,062,500
Year 2020 : $5,562,500
Salary Cap with 1 Way Contract
Year 2017 : $73,825,000
Year 2018 : $57,875,000
Year 2019 : $43,125,000
Year 2020 : $27,125,000

Farm Players Salaries

Cole Schneider $99,500 (2)
Salary Remaining : $7,107
Henrik Tommernes $99,500 (2)
Salary Remaining : $7,107
Andy Miele $95,000 (1)
Salary Remaining : $6,786
Corey Tropp $95,000 (2)
Salary Remaining : $6,786
David Warsofsky $95,000 (2)
Salary Remaining : $6,786
Erik Condra $95,000 (1)
Salary Remaining : $6,786
Shane Prince $92,500 (1)
Salary Remaining : $6,607
Phil Di Giuseppe $92,500 (2)
Salary Remaining : $6,607
Ryan Carpenter $90,000 (2)
Salary Remaining : $6,429
Juho Lammikko $87,500 (3)
Salary Remaining : $6,250
Samuel Montembeault $87,500 (3)
Salary Remaining : $6,250
Parker Wotherspoon $82,500 (3)
Salary Remaining : $5,893
Lucas Wallmark $82,500 (2)
Salary Remaining : $5,893
Denis Malgin $82,500 (3)
Salary Remaining : $5,893
Jason Kasdorf $72,500 (2)
Salary Remaining : $5,179
Ty Ronning $67,500 (3)
Salary Remaining : $4,821
Tomas Hyka $67,500 (3)
Salary Remaining : $4,821
Markus Nutivaara $67,500 (2)
Salary Remaining : $4,821
Dennis Everberg $62,500 (1)
Salary Remaining : $4,464
Pheonix Copley $62,500 (1)
Salary Remaining : $4,464
Matt Benning $62,500 (3)
Salary Remaining : $4,464
Troy Grosenick $62,500 (1)
Salary Remaining : $4,464
David Kampf $62,500 (3)
Salary Remaining : $4,464
Zach Aston-Reese $62,500 (3)
Salary Remaining : $4,464
Kristian Nakyva $62,500 (1)
Salary Remaining : $4,464
Total Farm Players25
Salary Commitment
Year 2017 : $1,989,000
Year 2018 : $1,466,500
Year 2019 : $662,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,984,000
Year 2018 : $1,451,500
Year 2019 : $652,500
Year 2020 : $0

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,227 - 87.11%
Level 2: 5000 - $65 - 4,212 - 84.23%
Level 3: 2000 - $75 - 961 - 48.03%
Level 4: 4000 - $50 - 1,643 - 41.08%
Luxury : 1000 - $250 - 710 - 71.03%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %12,752 - 70.85%
Average Income per Game1128208.33333333
Year to Date Revenue$3,384,625

Expense

Pro Players Total Salaries$74,850,000
Farm Players Total Salaries$911,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$41,151,877
Projected Bank Account$41,151,877

Pro Players Salaries

Ryan O'Reilly $7,000,000 (4)
-Salary Remaining : $500,000
Filip Forsberg $6,500,000 (4)
-Salary Remaining : $464,286
James Neal $6,000,000 (2)
-Salary Remaining : $428,571
James van Riemsdyk $6,000,000 (5)
-Salary Remaining : $428,571
Marc-Andre Fleury $5,600,000 (3)
-Salary Remaining : $400,000
Tyler Bozak $5,000,000 (1)
-Salary Remaining : $357,143
Jared Spurgeon $5,000,000 (4)
-Salary Remaining : $357,143
Rick Nash $5,000,000 (4)
-Salary Remaining : $357,143
Zack Smith $3,700,000 (3)
-Salary Remaining : $264,286
Matt Dumba $3,500,000 (1)
-Salary Remaining : $250,000
Nick Leddy $3,500,000 (1)
-Salary Remaining : $250,000
Michael Del Zotto $3,500,000 (1)
-Salary Remaining : $250,000
Carl Hagelin $3,500,000 (4)
-Salary Remaining : $250,000
Erik Haula $2,500,000 (4)
-Salary Remaining : $178,571
Mark Pysyk $1,200,000 (1)
-Salary Remaining : $85,714
Shawn Matthias $1,000,000 (3)
-Salary Remaining : $71,429
Derek Dorsett $1,000,000 (2)
-Salary Remaining : $71,429
Ondrej Pavelec $1,000,000 (2)
-Salary Remaining : $71,429
Lance Bouma $1,000,000 (2)
-Salary Remaining : $71,429
Connor Murphy $975,000 (1)
-Salary Remaining : $69,643
Alex Chiasson $900,000 (1)
-Salary Remaining : $64,286
Chris Stewart $900,000 (2)
-Salary Remaining : $64,286
Greg Pateryn $575,000 (1)
-Salary Remaining : $41,071
Total Pro Players23
Salary Commitment
Year 2017 : $74,850,000
Year 2018 : $55,700,000
Year 2019 : $45,800,000
Year 2020 : $35,500,000
Salary Average Commitment
Year 2017 : $42,200,000
Year 2018 : $31,550,000
Year 2019 : $21,650,000
Year 2020 : $11,000,000
Salary Cap with 1 Way Contract
Year 2017 : $74,850,000
Year 2018 : $55,700,000
Year 2019 : $45,800,000
Year 2020 : $35,500,000

Farm Players Salaries

Carlo Colaiacovo $99,000 (1)
Salary Remaining : $7,071
Philippe Paradis $97,500 (1)
Salary Remaining : $6,964
Jordin Tootoo $95,000 (1)
Salary Remaining : $6,786
Kerby Rychel $95,000 (2)
Salary Remaining : $6,786
Brett Bellemore $85,000 (1)
Salary Remaining : $6,071
Justin Peters $85,000 (1)
Salary Remaining : $6,071
Emerson Etem (Out of Payroll) $80,000 (1)
Salary Remaining : $5,714
Fredrik Claesson $77,500 (1)
Salary Remaining : $5,536
Joe Cannata $75,000 (1)
Salary Remaining : $5,357
Michael Latta $65,000 (2)
Salary Remaining : $4,643
Dillon Heatherington $57,500 (1)
Salary Remaining : $4,107
Total Farm Players11
Salary Commitment
Year 2017 : $911,500
Year 2018 : $160,000
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $829,000
Year 2018 : $160,000
Year 2019 : $0
Year 2020 : $0

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $92 - 6,000 - 100.00%
Level 2: 5000 - $62 - 3,929 - 78.57%
Level 3: 2000 - $34 - 1,998 - 99.88%
Level 4: 4000 - $22 - 3,470 - 86.75%
Luxury : 1000 - $180 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,396 - 91.09%
Average Income per Game1119822
Year to Date Revenue$2,239,644

Expense

Pro Players Total Salaries$70,800,000
Farm Players Total Salaries$1,550,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$9,839,149
Projected Bank Account$9,839,149

Pro Players Salaries

Carey Price $8,500,000 (4)
-Salary Remaining : $607,143
Joe Thornton $7,200,000 (1)
-Salary Remaining : $514,286
David Krejci $6,500,000 (2)
-Salary Remaining : $464,286
Bryan Little $5,575,000 (3)
-Salary Remaining : $398,214
Jack Johnson $5,500,000 (3)
-Salary Remaining : $392,857
Patrik Berglund $4,200,000 (4)
-Salary Remaining : $300,000
Carl Soderberg $3,700,000 (1)
-Salary Remaining : $264,286
Mikko Koivu $3,625,000 (4)
-Salary Remaining : $258,929
Kevin Klein $3,600,000 (2)
-Salary Remaining : $257,143
Jonas Brodin $3,500,000 (1)
-Salary Remaining : $250,000
Artem Anisimov $3,100,000 (3)
-Salary Remaining : $221,429
Nick Bjugstad $3,000,000 (2)
-Salary Remaining : $214,286
Calvin de Haan $2,500,000 (5)
-Salary Remaining : $178,571
Dan Girardi $2,250,000 (4)
-Salary Remaining : $160,714
Alexey Marchenko $1,400,000 (1)
-Salary Remaining : $100,000
Antti Niemi $1,200,000 (2)
-Salary Remaining : $85,714
Dylan Larkin $975,000 (2)
-Salary Remaining : $69,643
David Pastrnak $975,000 (6)
-Salary Remaining : $69,643
Artturi Lehkonen $925,000 (3)
-Salary Remaining : $66,071
Brandon Carlo $925,000 (3)
-Salary Remaining : $66,071
Adam Lowry $875,000 (1)
-Salary Remaining : $62,500
Nikita Nesterov $775,000 (1)
-Salary Remaining : $55,357
Total Pro Players22
Salary Commitment
Year 2017 : $70,800,000
Year 2018 : $64,750,000
Year 2019 : $49,475,000
Year 2020 : $33,450,000
Salary Average Commitment
Year 2017 : $47,535,416
Year 2018 : $38,685,416
Year 2019 : $27,685,416
Year 2020 : $22,735,416
Salary Cap with 1 Way Contract
Year 2017 : $70,800,000
Year 2018 : $53,350,000
Year 2019 : $38,075,000
Year 2020 : $22,050,000

Farm Players Salaries

William Karlsson $92,500 (2)
Salary Remaining : $6,607
Kevin Stenlund $92,500 (2)
Salary Remaining : $6,607
Pavel Buchnevich $87,500 (3)
Salary Remaining : $6,250
Jack Glover $87,500 (3)
Salary Remaining : $6,250
Daniel Vladar $87,500 (3)
Salary Remaining : $6,250
Mattias Janmark $87,500 (2)
Salary Remaining : $6,250
Dominic Turgeon $87,500 (3)
Salary Remaining : $6,250
Brad Malone $85,000 (1)
Salary Remaining : $6,071
Christian Folin $80,000 (2)
Salary Remaining : $5,714
Mattias Backman $77,500 (1)
Salary Remaining : $5,536
Nick Jensen $77,500 (1)
Salary Remaining : $5,536
Logan Shaw $75,000 (2)
Salary Remaining : $5,357
Zac Dalpe $75,000 (1)
Salary Remaining : $5,357
Nicklas Jensen $75,000 (1)
Salary Remaining : $5,357
Linus Ullmark $72,500 (2)
Salary Remaining : $5,179
Tomas Nosek $62,500 (1)
Salary Remaining : $4,464
Mantas Armalis $62,500 (2)
Salary Remaining : $4,464
Malte Stromwall $62,500 (1)
Salary Remaining : $4,464
Tim Heed $62,500 (1)
Salary Remaining : $4,464
Dan Biega $60,000 (3)
Salary Remaining : $4,286
Total Farm Players20
Salary Commitment
Year 2017 : $1,550,000
Year 2018 : $972,500
Year 2019 : $410,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,390,000
Year 2018 : $972,500
Year 2019 : $410,000
Year 2020 : $0

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $90 - 6,000 - 100.00%
Level 2: 5000 - $50 - 4,976 - 99.51%
Level 3: 2000 - $30 - 2,000 - 100.00%
Level 4: 4000 - $15 - 4,000 - 100.00%
Luxury : 1000 - $180 - 994 - 99.38%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,969 - 99.83%
Average Income per Game1087650
Year to Date Revenue$4,350,600

Expense

Pro Players Total Salaries$72,195,000
Farm Players Total Salaries$1,372,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$45,296,499
Projected Bank Account$45,296,499

Pro Players Salaries

John Tavares $9,250,000 (5)
-Salary Remaining : $660,714
Corey Crawford $6,750,000 (3)
-Salary Remaining : $482,143
Dustin Byfuglien $6,750,000 (4)
-Salary Remaining : $482,143
Aleksander Barkov $6,500,000 (5)
-Salary Remaining : $464,286
John Carlson $6,500,000 (2)
-Salary Remaining : $464,286
Jacob Trouba $6,150,000 (5)
-Salary Remaining : $439,286
Joe Pavelski $4,000,000 (5)
-Salary Remaining : $285,714
Leo Komarov $3,750,000 (3)
-Salary Remaining : $267,857
Mattias Ekholm $3,500,000 (3)
-Salary Remaining : $250,000
Mark Letestu $2,500,000 (3)
-Salary Remaining : $178,571
Jay Beagle $2,350,000 (4)
-Salary Remaining : $167,857
CBJ CAP HIT $1,675,000 (3)
-Salary Remaining : $119,643
Curtis Lazar $1,250,000 (2)
-Salary Remaining : $89,286
Keith Kinkaid $1,250,000 (3)
-Salary Remaining : $89,286
Colton Sceviour $1,250,000 (2)
-Salary Remaining : $89,286
Brian Boyle $1,000,000 (1)
-Salary Remaining : $71,429
Eric Gryba $1,000,000 (2)
-Salary Remaining : $71,429
Derek MacKenzie $995,000 (2)
-Salary Remaining : $71,071
Jonathan Drouin $975,000 (6)
-Salary Remaining : $69,643
Andre Burakovsky $975,000 (3)
-Salary Remaining : $69,643
Max Domi $975,000 (2)
-Salary Remaining : $69,643
Radek Faksa $975,000 (3)
-Salary Remaining : $69,643
Ben Chiarot $950,000 (2)
-Salary Remaining : $67,857
Jake McCabe $925,000 (2)
-Salary Remaining : $66,071
Total Pro Players24
Salary Commitment
Year 2017 : $72,195,000
Year 2018 : $77,620,000
Year 2019 : $63,775,000
Year 2020 : $42,650,000
Salary Average Commitment
Year 2017 : $53,983,750
Year 2018 : $52,983,750
Year 2019 : $39,605,417
Year 2020 : $29,228,333
Salary Cap with 1 Way Contract
Year 2017 : $72,195,000
Year 2018 : $71,195,000
Year 2019 : $57,350,000
Year 2020 : $35,975,000

Farm Players Salaries

Sergei Plotnikov $99,500 (1)
Salary Remaining : $7,107
Wade Megan $95,000 (2)
Salary Remaining : $6,786
Chris Summers $95,000 (2)
Salary Remaining : $6,786
Ben Smith $95,000 (1)
Salary Remaining : $6,786
Cody McCormick $95,000 (2)
Salary Remaining : $6,786
Tom McCollum $95,000 (2)
Salary Remaining : $6,786
Paul Carey $92,500 (3)
Salary Remaining : $6,607
Julian Melchiori $92,500 (2)
Salary Remaining : $6,607
Petter Granberg $90,000 (1)
Salary Remaining : $6,429
Anton Forsberg $90,000 (3)
Salary Remaining : $6,429
Ben Hanowski $87,500 (1)
Salary Remaining : $6,250
Michael Mersch $82,500 (2)
Salary Remaining : $5,893
Patrik Nemeth $75,000 (2)
Salary Remaining : $5,357
Andrew Miller $62,500 (1)
Salary Remaining : $4,464
Raman Hrabarenka $62,500 (1)
Salary Remaining : $4,464
Tanner Kero $62,500 (3)
Salary Remaining : $4,464
Total Farm Players16
Salary Commitment
Year 2017 : $1,372,000
Year 2018 : $910,000
Year 2019 : $280,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,219,500
Year 2018 : $722,500
Year 2019 : $92,500
Year 2020 : $0

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $80 - 0 - 0.00%
Level 3: 2000 - $60 - 0 - 0.00%
Level 4: 4000 - $30 - 0 - 0.00%
Luxury : 1000 - $120 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$61,075,000
Farm Players Total Salaries$880,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account($1,586,569)
Projected Bank Account($1,586,569)

Pro Players Salaries

Alexander Radulov $14,000,000 (5)
-Salary Remaining : $1,000,000
Vadim Shipachyov $12,000,000 (2)
-Salary Remaining : $857,143
DAL CAP HIT $5,600,000 (3)
-Salary Remaining : $400,000
David Desharnais $4,500,000 (2)
-Salary Remaining : $321,429
Evgeny Dadonov $3,500,000 (4)
-Salary Remaining : $250,000
Johan Franzen $3,000,000 (1)
-Salary Remaining : $214,286
J.T. Brown $1,600,000 (1)
-Salary Remaining : $114,286
Vladimir Sobotka $1,100,000 (4)
-Salary Remaining : $78,571
Andrew Hammond $1,000,000 (1)
-Salary Remaining : $71,429
Robert Bortuzzo (Out of Payroll) $1,000,000 (1)
-Salary Remaining : $71,429
Brady Skjei $975,000 (2)
-Salary Remaining : $69,643
Lawson Crouse $975,000 (2)
-Salary Remaining : $69,643
Auston Matthews $975,000 (3)
-Salary Remaining : $69,643
Pavel Zacha $975,000 (2)
-Salary Remaining : $69,643
Travis Konecny $975,000 (3)
-Salary Remaining : $69,643
Jakob Chychrun $975,000 (3)
-Salary Remaining : $69,643
Derrick Pouliot $975,000 (3)
-Salary Remaining : $69,643
Kasperi Kapanen $975,000 (3)
-Salary Remaining : $69,643
Mikko Rantanen $975,000 (2)
-Salary Remaining : $69,643
Timo Meier (Out of Payroll) $975,000 (3)
-Salary Remaining : $69,643
Anders Lindback $950,000 (1)
-Salary Remaining : $67,857
Christian Fischer $925,000 (2)
-Salary Remaining : $66,071
Reid Boucher $825,000 (2)
-Salary Remaining : $58,929
Yohann Auvitu $700,000 (2)
-Salary Remaining : $50,000
Nikita Zaitsev $625,000 (2)
-Salary Remaining : $44,643
Total Pro Players25
Salary Commitment
Year 2017 : $61,075,000
Year 2018 : $42,300,000
Year 2019 : $18,825,000
Year 2020 : $11,450,000
Salary Average Commitment
Year 2017 : $45,605,000
Year 2018 : $38,055,000
Year 2019 : $19,080,000
Year 2020 : $12,880,000
Salary Cap with 1 Way Contract
Year 2017 : $61,075,000
Year 2018 : $53,525,000
Year 2019 : $30,050,000
Year 2020 : $18,600,000

Farm Players Salaries

Denis Gurianov $97,500 (3)
Salary Remaining : $6,964
Samuel Morin $97,500 (2)
Salary Remaining : $6,964
Duncan Siemens $97,500 (1)
Salary Remaining : $6,964
Alex Tuch $97,500 (2)
Salary Remaining : $6,964
Christian Djoos $95,000 (2)
Salary Remaining : $6,786
Niklas Svedberg $95,000 (2)
Salary Remaining : $6,786
John Gillies $87,500 (2)
Salary Remaining : $6,250
Conor Garland $77,500 (2)
Salary Remaining : $5,536
Emil Pettersson $72,500 (3)
Salary Remaining : $5,179
Jakub Jerabek $62,500 (3)
Salary Remaining : $4,464
Total Farm Players10
Salary Commitment
Year 2017 : $880,000
Year 2018 : $782,500
Year 2019 : $232,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $880,000
Year 2018 : $782,500
Year 2019 : $232,500
Year 2020 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $110 - 4,545 - 75.75%
Level 2: 5000 - $60 - 4,160 - 83.20%
Level 3: 2000 - $40 - 1,629 - 81.45%
Level 4: 4000 - $25 - 2,937 - 73.43%
Luxury : 1000 - $180 - 999 - 99.93%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14,270 - 79.28%
Average Income per Game1068015
Year to Date Revenue$3,204,045

Expense

Pro Players Total Salaries$75,550,000
Farm Players Total Salaries$807,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$84,907,675
Projected Bank Account$84,907,675

Pro Players Salaries

Steven Stamkos $9,250,000 (4)
-Salary Remaining : $660,714
T.J. Oshie $8,000,000 (4)
-Salary Remaining : $571,429
Dustin Brown $7,500,000 (4)
-Salary Remaining : $535,714
Taylor Hall $7,000,000 (5)
-Salary Remaining : $500,000
Oscar Klefbom $5,000,000 (5)
-Salary Remaining : $357,143
Alex Pietrangelo $5,000,000 (4)
-Salary Remaining : $357,143
Ryan Murray $5,000,000 (5)
-Salary Remaining : $357,143
Kyle Palmieri $4,500,000 (2)
-Salary Remaining : $321,429
Alex Galchenyuk $3,900,000 (6)
-Salary Remaining : $278,571
DET CAP HIT $3,350,000 (1)
-Salary Remaining : $239,286
Josh Gorges $3,250,000 (1)
-Salary Remaining : $232,143
Luke Glendening $2,600,000 (4)
-Salary Remaining : $185,714
Michael Hutchinson $1,250,000 (2)
-Salary Remaining : $89,286
Nick Schultz $1,200,000 (1)
-Salary Remaining : $85,714
Kyle Brodziak $1,200,000 (2)
-Salary Remaining : $85,714
Ryan Reaves $1,100,000 (3)
-Salary Remaining : $78,571
Jay McClement $1,000,000 (1)
-Salary Remaining : $71,429
Cody Goloubef $1,000,000 (2)
-Salary Remaining : $71,429
Ryan Pulock $975,000 (2)
-Salary Remaining : $69,643
Aaron Ekblad $975,000 (6)
-Salary Remaining : $69,643
Steve Bernier $950,000 (1)
-Salary Remaining : $67,857
John Gibson $925,000 (2)
-Salary Remaining : $66,071
Yanni Gourde $625,000 (3)
-Salary Remaining : $44,643
Total Pro Players23
Salary Commitment
Year 2017 : $75,550,000
Year 2018 : $70,175,000
Year 2019 : $60,325,000
Year 2020 : $58,600,000
Salary Average Commitment
Year 2017 : $48,616,666
Year 2018 : $38,866,666
Year 2019 : $33,516,666
Year 2020 : $31,791,666
Salary Cap with 1 Way Contract
Year 2017 : $75,550,000
Year 2018 : $65,800,000
Year 2019 : $55,950,000
Year 2020 : $54,225,000

Farm Players Salaries

Magnus Hellberg $92,500 (2)
Salary Remaining : $6,607
Valeri Nichushkin $90,000 (2)
Salary Remaining : $6,429
Chandler Stephenson $87,500 (2)
Salary Remaining : $6,250
Jujhar Khaira $87,500 (2)
Salary Remaining : $6,250
Andrey Makarov $87,500 (1)
Salary Remaining : $6,250
Michal Jordan $82,500 (2)
Salary Remaining : $5,893
Byron Froese $82,500 (1)
Salary Remaining : $5,893
Marek Mazanec $72,500 (1)
Salary Remaining : $5,179
Andreas Martinsen $62,500 (1)
Salary Remaining : $4,464
Kenney Morrison $62,500 (2)
Salary Remaining : $4,464
Total Farm Players10
Salary Commitment
Year 2017 : $807,500
Year 2018 : $505,000
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $717,500
Year 2018 : $412,500
Year 2019 : $0
Year 2020 : $0

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 5,041 - 84.02%
Level 2: 5000 - $60 - 4,290 - 85.80%
Level 3: 2000 - $35 - 1,978 - 98.92%
Level 4: 4000 - $20 - 3,950 - 98.75%
Luxury : 1000 - $200 - 806 - 80.63%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,066 - 89.25%
Average Income per Game1071008.33333333
Year to Date Revenue$3,213,025

Expense

Pro Players Total Salaries$69,500,000
Farm Players Total Salaries$1,864,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$2,340,274
Projected Bank Account$2,340,274

Pro Players Salaries

Jonathan Quick $7,750,000 (6)
-Salary Remaining : $553,571
Mark Giordano $6,750,000 (4)
-Salary Remaining : $482,143
Kyle Okposo $6,250,000 (4)
-Salary Remaining : $446,429
Tyler Toffoli $5,500,000 (6)
-Salary Remaining : $392,857
Kevin Shattenkirk $5,350,000 (2)
-Salary Remaining : $382,143
Eric Staal $5,000,000 (3)
-Salary Remaining : $357,143
Marcus Johansson $4,750,000 (5)
-Salary Remaining : $339,286
Trevor Daley $4,500,000 (2)
-Salary Remaining : $321,429
Jason Chimera $3,400,000 (1)
-Salary Remaining : $242,857
Paul Stastny $3,250,000 (5)
-Salary Remaining : $232,143
Roberto Luongo $3,000,000 (2)
-Salary Remaining : $214,286
Riley Sheahan $2,000,000 (1)
-Salary Remaining : $142,857
Andrew MacDonald $1,500,000 (2)
-Salary Remaining : $107,143
Deryk Engelland $1,500,000 (3)
-Salary Remaining : $107,143
Matt Calvert $1,350,000 (4)
-Salary Remaining : $96,429
Brad Richardson $1,250,000 (2)
-Salary Remaining : $89,286
Paul Byron $1,200,000 (1)
-Salary Remaining : $85,714
EDM Cap Hit $1,000,000 (3)
-Salary Remaining : $71,429
Joel Armia $975,000 (2)
-Salary Remaining : $69,643
Jamie McGinn $950,000 (1)
-Salary Remaining : $67,857
Markus Granlund $925,000 (2)
-Salary Remaining : $66,071
Josh Manson $725,000 (4)
-Salary Remaining : $51,786
Melker Karlsson $625,000 (3)
-Salary Remaining : $44,643
Total Pro Players23
Salary Commitment
Year 2017 : $69,500,000
Year 2018 : $68,575,000
Year 2019 : $50,500,000
Year 2020 : $41,600,000
Salary Average Commitment
Year 2017 : $43,629,167
Year 2018 : $39,279,167
Year 2019 : $25,991,667
Year 2020 : $22,350,000
Salary Cap with 1 Way Contract
Year 2017 : $69,500,000
Year 2018 : $61,950,000
Year 2019 : $44,450,000
Year 2020 : $36,325,000

Farm Players Salaries

Jonas Gustavsson $99,500 (2)
Salary Remaining : $7,107
Eric Nystrom $99,500 (1)
Salary Remaining : $7,107
Justin Holl $97,500 (3)
Salary Remaining : $6,964
Marc-Andre Cliche $97,500 (2)
Salary Remaining : $6,964
Bobby Farnham $97,500 (1)
Salary Remaining : $6,964
Darcy Kuemper $97,500 (2)
Salary Remaining : $6,964
Nate Guenin $95,000 (1)
Salary Remaining : $6,786
Martin Havlat $95,000 (2)
Salary Remaining : $6,786
Andrei Loktionov $95,000 (2)
Salary Remaining : $6,786
Colin Greening $92,500 (2)
Salary Remaining : $6,607
Cristoval Nieves $92,500 (3)
Salary Remaining : $6,607
Tyler Graovac $85,000 (3)
Salary Remaining : $6,071
Mark Visentin $85,000 (2)
Salary Remaining : $6,071
Mat Clark $80,000 (1)
Salary Remaining : $5,714
Jonny Brodzinski $77,500 (3)
Salary Remaining : $5,536
Blake Pietila $77,500 (2)
Salary Remaining : $5,536
Borna Rendulic $75,000 (2)
Salary Remaining : $5,357
Craig Cunningham $75,000 (1)
Salary Remaining : $5,357
Matthew Bodie $62,500 (2)
Salary Remaining : $4,464
Daniel Doremus $62,500 (2)
Salary Remaining : $4,464
Roman Will $62,500 (2)
Salary Remaining : $4,464
Kyle Baun $62,500 (2)
Salary Remaining : $4,464
Total Farm Players22
Salary Commitment
Year 2017 : $1,864,000
Year 2018 : $1,417,000
Year 2019 : $352,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,868,167
Year 2018 : $1,421,167
Year 2019 : $352,500
Year 2020 : $0

FLORIDA



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $80 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $28 - 2,000 - 100.00%
Level 4: 4000 - $15 - 4,000 - 100.00%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game996000
Year to Date Revenue$2,988,000

Expense

Pro Players Total Salaries$77,325,000
Farm Players Total Salaries$1,720,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$40,808,465
Projected Bank Account$40,808,465

Pro Players Salaries

Marian Hossa $12,000,000 (1)
-Salary Remaining : $857,143
Duncan Keith $8,250,000 (4)
-Salary Remaining : $589,286
Nicklas Backstrom $6,650,000 (2)
-Salary Remaining : $475,000
Blake Wheeler $6,000,000 (3)
-Salary Remaining : $428,571
Derick Brassard $5,800,000 (4)
-Salary Remaining : $414,286
Derek Stepan $5,500,000 (4)
-Salary Remaining : $392,857
Adam Henrique $4,500,000 (3)
-Salary Remaining : $321,429
Craig Anderson $4,250,000 (1)
-Salary Remaining : $303,571
Ondrej Palat $3,750,000 (2)
-Salary Remaining : $267,857
Kris Letang $3,750,000 (2)
-Salary Remaining : $267,857
Alec Martinez $3,500,000 (2)
-Salary Remaining : $250,000
James Reimer $3,000,000 (2)
-Salary Remaining : $214,286
Kris Versteeg $1,750,000 (3)
-Salary Remaining : $125,000
Martin Marincin $1,250,000 (2)
-Salary Remaining : $89,286
Daniel Winnik $1,000,000 (3)
-Salary Remaining : $71,429
FLA Cap Hit $1,000,000 (1)
-Salary Remaining : $71,429
Patrik Laine $975,000 (3)
-Salary Remaining : $69,643
Brett Pesce $875,000 (5)
-Salary Remaining : $62,500
Johnathan Gaudreau $825,000 (6)
-Salary Remaining : $58,929
Linden Vey $750,000 (1)
-Salary Remaining : $53,571
Cedric Paquette $750,000 (1)
-Salary Remaining : $53,571
Nikita Jevpalovs $625,000 (2)
-Salary Remaining : $44,643
Johnny Oduya $575,000 (1)
-Salary Remaining : $41,071
Total Pro Players23
Salary Commitment
Year 2017 : $77,325,000
Year 2018 : $68,350,000
Year 2019 : $45,825,000
Year 2020 : $31,600,000
Salary Average Commitment
Year 2017 : $48,756,667
Year 2018 : $33,681,667
Year 2019 : $17,740,000
Year 2020 : $8,715,000
Salary Cap with 1 Way Contract
Year 2017 : $77,325,000
Year 2018 : $58,000,000
Year 2019 : $35,475,000
Year 2020 : $21,250,000

Farm Players Salaries

Emile Poirier $97,500 (3)
Salary Remaining : $6,964
Zack Phillips $97,500 (1)
Salary Remaining : $6,964
Mitch Moroz (Out of Payroll) $92,500 (1)
Salary Remaining : $6,607
Ty Rattie $92,500 (1)
Salary Remaining : $6,607
Justin Kirkland $87,500 (3)
Salary Remaining : $6,250
Adam Pelech $87,500 (2)
Salary Remaining : $6,250
Alexandre Grenier $87,500 (1)
Salary Remaining : $6,250
Felix Girard $82,500 (3)
Salary Remaining : $5,893
Ben Harpur $82,500 (3)
Salary Remaining : $5,893
Anthony Richard $82,500 (3)
Salary Remaining : $5,893
Kent Patterson $82,500 (1)
Salary Remaining : $5,893
Kevin Czuczman $82,500 (1)
Salary Remaining : $5,893
Andre Petersson $82,500 (1)
Salary Remaining : $5,893
Jordan Oesterle $82,500 (2)
Salary Remaining : $5,893
Corban Knight $75,000 (1)
Salary Remaining : $5,357
Caleb Herbert $75,000 (1)
Salary Remaining : $5,357
Eric Gelinas $75,000 (1)
Salary Remaining : $5,357
Jeremy Gregoire $72,500 (3)
Salary Remaining : $5,179
Sergei Boikov $72,500 (3)
Salary Remaining : $5,179
Jaycob Megna $67,500 (3)
Salary Remaining : $4,821
Cameron Schilling $62,500 (1)
Salary Remaining : $4,464
Total Farm Players21
Salary Commitment
Year 2017 : $1,720,000
Year 2018 : $815,000
Year 2019 : $645,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,720,000
Year 2018 : $815,000
Year 2019 : $645,000
Year 2020 : $0

LOS ANGELES



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $20 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,550,000
Farm Players Total Salaries$1,219,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$29,119,127
Projected Bank Account$29,119,127

Pro Players Salaries

Jonathan Toews $9,500,000 (3)
-Salary Remaining : $678,571
Mike Hoffman $7,500,000 (4)
-Salary Remaining : $535,714
Ryan McDonagh $6,500,000 (2)
-Salary Remaining : $464,286
Jeff Skinner $6,000,000 (5)
-Salary Remaining : $428,571
LA CAP HIT $5,200,000 (2)
-Salary Remaining : $371,429
Alex Goligoski $4,800,000 (3)
-Salary Remaining : $342,857
Cam Fowler $4,500,000 (2)
-Salary Remaining : $321,429
Matt Stajan $4,000,000 (1)
-Salary Remaining : $285,714
Mika Zibanejad $4,000,000 (3)
-Salary Remaining : $285,714
Valtteri Filppula $3,500,000 (3)
-Salary Remaining : $250,000
Antti Raanta $3,000,000 (4)
-Salary Remaining : $214,286
Antoine Vermette $2,150,000 (2)
-Salary Remaining : $153,571
Ian Cole $2,100,000 (4)
-Salary Remaining : $150,000
Fedor Tyutin $2,050,000 (2)
-Salary Remaining : $146,429
Vernon Fiddler $1,500,000 (1)
-Salary Remaining : $107,143
Nikolai Kulemin $1,500,000 (2)
-Salary Remaining : $107,143
Cody Eakin $1,500,000 (4)
-Salary Remaining : $107,143
John Mitchell $1,350,000 (3)
-Salary Remaining : $96,429
Andrew Desjardins $1,250,000 (3)
-Salary Remaining : $89,286
Derek Forbort $975,000 (5)
-Salary Remaining : $69,643
Matthew Tkachuk $975,000 (3)
-Salary Remaining : $69,643
Steven Santini $925,000 (2)
-Salary Remaining : $66,071
Louis Domingue $775,000 (1)
-Salary Remaining : $55,357
Total Pro Players23
Salary Commitment
Year 2017 : $75,550,000
Year 2018 : $73,950,000
Year 2019 : $51,125,000
Year 2020 : $25,750,000
Salary Average Commitment
Year 2017 : $57,370,000
Year 2018 : $51,095,000
Year 2019 : $32,770,000
Year 2020 : $24,695,000
Salary Cap with 1 Way Contract
Year 2017 : $75,550,000
Year 2018 : $69,275,000
Year 2019 : $46,450,000
Year 2020 : $21,075,000

Farm Players Salaries

Anthony Bitetto $99,500 (1)
Salary Remaining : $7,107
Anthony Beauvillier $97,500 (3)
Salary Remaining : $6,964
John Quenneville $97,500 (3)
Salary Remaining : $6,964
Justin Fontaine $95,000 (2)
Salary Remaining : $6,786
Robert Hagg $92,500 (3)
Salary Remaining : $6,607
Valentin Zykov $92,500 (3)
Salary Remaining : $6,607
Philippe Desrosiers $92,500 (2)
Salary Remaining : $6,607
Peter Cehlarik $87,500 (3)
Salary Remaining : $6,250
Kevin Roy $82,500 (2)
Salary Remaining : $5,893
Nelson Nogier $82,500 (3)
Salary Remaining : $5,893
Hudson Fasching $82,500 (3)
Salary Remaining : $5,893
Daniel Audette $77,500 (2)
Salary Remaining : $5,536
Rourke Chartier $77,500 (2)
Salary Remaining : $5,536
Nick Lappin $62,500 (3)
Salary Remaining : $4,464
Total Farm Players14
Salary Commitment
Year 2017 : $1,219,500
Year 2018 : $1,227,500
Year 2019 : $802,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,193,667
Year 2018 : $1,094,167
Year 2019 : $669,167
Year 2020 : $0

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5,011 - 83.52%
Level 2: 5000 - $60 - 4,360 - 87.19%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $200 - 854 - 85.40%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,225 - 90.14%
Average Income per Game1083480
Year to Date Revenue$3,250,440

Expense

Pro Players Total Salaries$75,250,000
Farm Players Total Salaries$682,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$18,119
Projected Bank Account$18,119

Pro Players Salaries

Erik Karlsson $9,000,000 (3)
-Salary Remaining : $642,857
Nikita Kucherov $8,250,000 (5)
-Salary Remaining : $589,286
Anze Kopitar $7,800,000 (2)
-Salary Remaining : $557,143
Jakub Voracek $7,750,000 (3)
-Salary Remaining : $553,571
Phil Kessel $7,000,000 (4)
-Salary Remaining : $500,000
Oliver Ekman-Larsson $6,500,000 (3)
-Salary Remaining : $464,286
Wayne Simmonds $5,600,000 (4)
-Salary Remaining : $400,000
Niklas Hjalmarsson $4,500,000 (3)
-Salary Remaining : $321,429
Jeff Carter $3,250,000 (1)
-Salary Remaining : $232,143
Joel Ward $2,500,000 (1)
-Salary Remaining : $178,571
Brian Campbell $1,750,000 (1)
-Salary Remaining : $125,000
Francois Beauchemin $1,600,000 (2)
-Salary Remaining : $114,286
Michal Rozsival $1,000,000 (1)
-Salary Remaining : $71,429
Steve Ott $1,000,000 (1)
-Salary Remaining : $71,429
Kevin Connauton $1,000,000 (1)
-Salary Remaining : $71,429
Teuvo Teravainen $975,000 (2)
-Salary Remaining : $69,643
Andrei Vasilevskiy $975,000 (2)
-Salary Remaining : $69,643
Mason Raymond $950,000 (1)
-Salary Remaining : $67,857
Johan Larsson $800,000 (2)
-Salary Remaining : $57,143
Cal Heeter $625,000 (2)
-Salary Remaining : $44,643
Artemi Panarin $625,000 (2)
-Salary Remaining : $44,643
Igor Bobkov $600,000 (2)
-Salary Remaining : $42,857
Dustin Tokarski $600,000 (1)
-Salary Remaining : $42,857
Jean-Francois Berube $600,000 (2)
-Salary Remaining : $42,857
Total Pro Players24
Salary Commitment
Year 2017 : $75,250,000
Year 2018 : $63,200,000
Year 2019 : $48,600,000
Year 2020 : $20,850,000
Salary Average Commitment
Year 2017 : $33,350,000
Year 2018 : $22,825,000
Year 2019 : $8,250,000
Year 2020 : $8,250,000
Salary Cap with 1 Way Contract
Year 2017 : $75,250,000
Year 2018 : $63,200,000
Year 2019 : $48,600,000
Year 2020 : $20,850,000

Farm Players Salaries

Adrian Kempe $97,500 (3)
Salary Remaining : $6,964
Steve Oleksy $95,000 (2)
Salary Remaining : $6,786
Miikka Salomaki $92,500 (2)
Salary Remaining : $6,607
David Musil $92,500 (1)
Salary Remaining : $6,607
Daniel Sprong (Out of Payroll) $92,500 (2)
Salary Remaining : $6,607
Austin Madaisky $77,500 (1)
Salary Remaining : $5,536
Henri Ikonen $72,500 (1)
Salary Remaining : $5,179
Evan McEneny $62,500 (1)
Salary Remaining : $4,464
Total Farm Players8
Salary Commitment
Year 2017 : $682,500
Year 2018 : $377,500
Year 2019 : $97,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $682,500
Year 2018 : $377,500
Year 2019 : $97,500
Year 2020 : $0

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $20 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,025,000
Farm Players Total Salaries$390,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$24,765,016
Projected Bank Account$24,765,016

Pro Players Salaries

MTL CAP HIT $7,950,000 (1)
-Salary Remaining : $567,857
Max Pacioretty $7,000,000 (3)
-Salary Remaining : $500,000
Keith Yandle $6,500,000 (3)
-Salary Remaining : $464,286
Nathan MacKinnon $6,000,000 (3)
-Salary Remaining : $428,571
Tyler Johnson $5,500,000 (4)
-Salary Remaining : $392,857
Vincent Trocheck $5,000,000 (5)
-Salary Remaining : $357,143
Tyler Myers $5,000,000 (4)
-Salary Remaining : $357,143
Robin Lehner $5,000,000 (5)
-Salary Remaining : $357,143
Jason Pominville $4,850,000 (3)
-Salary Remaining : $346,429
Tobias Enstrom $4,750,000 (2)
-Salary Remaining : $339,286
Rickard Rakell $4,500,000 (2)
-Salary Remaining : $321,429
Marc Staal $4,200,000 (3)
-Salary Remaining : $300,000
Jason Demers $4,100,000 (4)
-Salary Remaining : $292,857
Brian Gionta $2,300,000 (2)
-Salary Remaining : $164,286
Nathan Beaulieu $975,000 (1)
-Salary Remaining : $69,643
Phillip Danault $975,000 (2)
-Salary Remaining : $69,643
Brooks Laich $950,000 (2)
-Salary Remaining : $67,857
Jordan Nolan $900,000 (1)
-Salary Remaining : $64,286
Sven Andrighetto $875,000 (2)
-Salary Remaining : $62,500
Micheal Ferland $775,000 (1)
-Salary Remaining : $55,357
Gabriel Dumont $675,000 (2)
-Salary Remaining : $48,214
Garret Sparks $675,000 (2)
-Salary Remaining : $48,214
Leland Irving $575,000 (1)
-Salary Remaining : $41,071
Total Pro Players23
Salary Commitment
Year 2017 : $80,025,000
Year 2018 : $68,850,000
Year 2019 : $53,150,000
Year 2020 : $24,600,000
Salary Average Commitment
Year 2017 : $44,670,834
Year 2018 : $32,970,834
Year 2019 : $23,195,834
Year 2020 : $12,995,834
Salary Cap with 1 Way Contract
Year 2017 : $80,025,000
Year 2018 : $68,850,000
Year 2019 : $53,150,000
Year 2020 : $24,600,000

Farm Players Salaries

Joseph Cramarossa (Out of Payroll) $90,000 (2)
Salary Remaining : $6,429
Jarred Tinordi $80,000 (2)
Salary Remaining : $5,714
Erik Gustafsson $80,000 (2)
Salary Remaining : $5,714
Andrej Nestrasil $80,000 (1)
Salary Remaining : $5,714
Brandon Bollig $75,000 (1)
Salary Remaining : $5,357
Matt Halischuk $75,000 (1)
Salary Remaining : $5,357
Total Farm Players6
Salary Commitment
Year 2017 : $480,000
Year 2018 : $250,000
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $382,500
Year 2018 : $152,500
Year 2019 : $0
Year 2020 : $0

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,695,000
Farm Players Total Salaries$1,607,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$31,699,693
Projected Bank Account$31,699,693

Pro Players Salaries

NSH CAP HIT $14,925,000 (3)
-Salary Remaining : $1,066,071
Niklas Kronwall $6,300,000 (2)
-Salary Remaining : $450,000
Morgan Rielly $5,750,000 (4)
-Salary Remaining : $410,714
Mike Smith $5,500,000 (3)
-Salary Remaining : $392,857
Rasmus Ristolainen $5,250,000 (3)
-Salary Remaining : $375,000
Danny DeKeyser $4,500,000 (4)
-Salary Remaining : $321,429
Clarke MacArthur $4,250,000 (2)
-Salary Remaining : $303,571
Lars Eller $3,000,000 (2)
-Salary Remaining : $214,286
Connor Carrick $2,500,000 (3)
-Salary Remaining : $178,571
Richard Panik $2,000,000 (2)
-Salary Remaining : $142,857
Brenden Dillon $1,250,000 (2)
-Salary Remaining : $89,286
Dwight King $1,000,000 (1)
-Salary Remaining : $71,429
Zbynek Michalek $1,000,000 (1)
-Salary Remaining : $71,429
Peter Holland $1,000,000 (1)
-Salary Remaining : $71,429
Jakub Kindl $995,000 (2)
-Salary Remaining : $71,071
Hunter Shinkaruk $975,000 (2)
-Salary Remaining : $69,643
J.T. Compher $925,000 (3)
-Salary Remaining : $66,071
Vladislav Kamenev $925,000 (3)
-Salary Remaining : $66,071
Oscar Lindberg $925,000 (1)
-Salary Remaining : $66,071
Jimmy Vesey $875,000 (3)
-Salary Remaining : $62,500
Petr Mrazek $775,000 (2)
-Salary Remaining : $55,357
Alan Quine $725,000 (2)
-Salary Remaining : $51,786
Joseph Blandisi $725,000 (2)
-Salary Remaining : $51,786
Zach Hyman $625,000 (2)
-Salary Remaining : $44,643
Total Pro Players24
Salary Commitment
Year 2017 : $66,695,000
Year 2018 : $49,095,000
Year 2019 : $27,475,000
Year 2020 : $10,250,000
Salary Average Commitment
Year 2017 : $49,098,335
Year 2018 : $45,923,335
Year 2019 : $28,911,668
Year 2020 : $9,295,000
Salary Cap with 1 Way Contract
Year 2017 : $66,695,000
Year 2018 : $62,770,000
Year 2019 : $41,150,000
Year 2020 : $10,250,000

Farm Players Salaries

Jared McCann $97,500 (2)
Salary Remaining : $6,964
Jason Dickinson $97,500 (2)
Salary Remaining : $6,964
Joe Morrow $95,000 (1)
Salary Remaining : $6,786
Patrick Sieloff $92,500 (2)
Salary Remaining : $6,607
Nick Sorensen $92,500 (3)
Salary Remaining : $6,607
Mike McKenna $90,000 (1)
Salary Remaining : $6,429
Scott Kosmachuk $87,500 (2)
Salary Remaining : $6,250
Brendan Leipsic $87,500 (2)
Salary Remaining : $6,250
Justin Kea $87,500 (1)
Salary Remaining : $6,250
Carter Verhaeghe $87,500 (2)
Salary Remaining : $6,250
Brett Kulak $82,500 (2)
Salary Remaining : $5,893
Adam Helewka $82,500 (3)
Salary Remaining : $5,893
Tobias Lindberg $82,500 (2)
Salary Remaining : $5,893
Trevor Carrick $82,500 (2)
Salary Remaining : $5,893
Joey LaLeggia $77,500 (3)
Salary Remaining : $5,536
Darren Dietz $77,500 (2)
Salary Remaining : $5,536
Antoine Bibeau $72,500 (2)
Salary Remaining : $5,179
Brady Austin (Out of Payroll) $67,500 (2)
Salary Remaining : $4,821
Brenden Kichton $67,500 (1)
Salary Remaining : $4,821
Total Farm Players19
Salary Commitment
Year 2017 : $1,607,500
Year 2018 : $1,267,500
Year 2019 : $252,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,608,750
Year 2018 : $1,267,500
Year 2019 : $252,500
Year 2020 : $0

NEW JERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameBinghamton Devils
Level 1: 6000 - $100 - 5,107 - 85.12%
Level 2: 5000 - $60 - 4,378 - 87.56%
Level 3: 2000 - $40 - 1,554 - 77.68%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $180 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,039 - 89.10%
Average Income per Game1095526.66666667
Year to Date Revenue$3,286,580

Expense

Pro Players Total Salaries$70,025,000
Farm Players Total Salaries$1,702,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$54,496,412
Projected Bank Account$54,496,412

Pro Players Salaries

Patrick Sharp $7,500,000 (1)
-Salary Remaining : $535,714
Mikael Granlund $6,500,000 (5)
-Salary Remaining : $464,286
Dougie Hamilton $6,000,000 (4)
-Salary Remaining : $428,571
Ryan Kesler $6,000,000 (2)
-Salary Remaining : $428,571
Jake Muzzin $5,700,000 (4)
-Salary Remaining : $407,143
Dion Phaneuf $5,500,000 (3)
-Salary Remaining : $392,857
Anders Lee $4,500,000 (4)
-Salary Remaining : $321,429
Patric Hornqvist $4,500,000 (2)
-Salary Remaining : $321,429
Evander Kane $3,700,000 (1)
-Salary Remaining : $264,286
Jeff Petry $3,500,000 (1)
-Salary Remaining : $250,000
Ryan Nugent-Hopkins $3,000,000 (1)
-Salary Remaining : $214,286
Mark Streit $2,500,000 (1)
-Salary Remaining : $178,571
Michael Grabner $2,400,000 (4)
-Salary Remaining : $171,429
Jonathan Bernier $1,500,000 (1)
-Salary Remaining : $107,143
Dmitry Orlov $1,500,000 (1)
-Salary Remaining : $107,143
Tom Kuhnhackl $925,000 (1)
-Salary Remaining : $66,071
Anthony Duclair $875,000 (2)
-Salary Remaining : $62,500
Jake Guentzel $875,000 (2)
-Salary Remaining : $62,500
Matt Murray $875,000 (6)
-Salary Remaining : $62,500
Andrew Copp $825,000 (1)
-Salary Remaining : $58,929
Colin Miller $775,000 (1)
-Salary Remaining : $55,357
Patrick Wiercioch $575,000 (1)
-Salary Remaining : $41,071
Total Pro Players22
Salary Commitment
Year 2017 : $70,025,000
Year 2018 : $52,950,000
Year 2019 : $40,700,000
Year 2020 : $35,200,000
Salary Average Commitment
Year 2017 : $41,045,834
Year 2018 : $24,945,834
Year 2019 : $17,195,834
Year 2020 : $17,195,834
Salary Cap with 1 Way Contract
Year 2017 : $70,025,000
Year 2018 : $43,725,000
Year 2019 : $31,475,000
Year 2020 : $25,975,000

Farm Players Salaries

Kyle Connor $97,500 (3)
Salary Remaining : $6,964
Nikolay Goldobin $97,500 (3)
Salary Remaining : $6,964
Nicolas Aube-Kubel $92,500 (3)
Salary Remaining : $6,607
Ludwig Bystrom $92,500 (2)
Salary Remaining : $6,607
Pontus Aberg $92,500 (2)
Salary Remaining : $6,607
Matt Puempel $90,000 (1)
Salary Remaining : $6,429
Dmitrij Jaskin $90,000 (1)
Salary Remaining : $6,429
Brycen Martin $87,500 (2)
Salary Remaining : $6,250
Rinat Valiev $87,500 (2)
Salary Remaining : $6,250
T.J. Tynan $87,500 (1)
Salary Remaining : $6,250
Kyle Rau $87,500 (2)
Salary Remaining : $6,250
Chris Driedger $87,500 (1)
Salary Remaining : $6,250
Michael Bunting $82,500 (2)
Salary Remaining : $5,893
Josh Anderson $82,500 (1)
Salary Remaining : $5,893
Scott Laughton $82,500 (1)
Salary Remaining : $5,893
Petteri Lindbohm $75,000 (2)
Salary Remaining : $5,357
Matej Stransky $72,500 (1)
Salary Remaining : $5,179
Daniel Zaar $72,500 (3)
Salary Remaining : $5,179
Dennis Robertson $72,500 (1)
Salary Remaining : $5,179
Riley Barber $72,500 (3)
Salary Remaining : $5,179
Total Farm Players20
Salary Commitment
Year 2017 : $1,702,500
Year 2018 : $1,037,500
Year 2019 : $432,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,702,500
Year 2018 : $1,037,500
Year 2019 : $432,500
Year 2020 : $0

NEW YORK I



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $100 - 4,911 - 81.86%
Level 2: 5000 - $60 - 4,320 - 86.39%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $200 - 845 - 84.53%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,076 - 89.31%
Average Income per Game1069380
Year to Date Revenue$3,208,140

Expense

Pro Players Total Salaries$73,900,000
Farm Players Total Salaries$1,667,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$36,575,268
Projected Bank Account$36,575,268

Pro Players Salaries

Sean Monahan $7,000,000 (5)
-Salary Remaining : $500,000
Tyson Barrie $6,500,000 (4)
-Salary Remaining : $464,286
Ryan Callahan $6,500,000 (1)
-Salary Remaining : $464,286
Brandon Saad $6,000,000 (4)
-Salary Remaining : $428,571
Logan Couture $5,700,000 (2)
-Salary Remaining : $407,143
Johnny Boychuk $5,500,000 (2)
-Salary Remaining : $392,857
Dan Hamhuis $5,000,000 (4)
-Salary Remaining : $357,143
Scott Darling $4,500,000 (4)
-Salary Remaining : $321,429
NYI CAP HIT $3,675,000 (2)
-Salary Remaining : $262,500
Nicklas Grossmann $2,700,000 (1)
-Salary Remaining : $192,857
Radko Gudas $2,500,000 (2)
-Salary Remaining : $178,571
Josh Bailey $2,500,000 (5)
-Salary Remaining : $178,571
Patrick Maroon $2,200,000 (2)
-Salary Remaining : $157,143
Marcus Foligno $2,000,000 (2)
-Salary Remaining : $142,857
Jacob Markstrom $1,500,000 (4)
-Salary Remaining : $107,143
Austin Watson $1,200,000 (4)
-Salary Remaining : $85,714
Chris VandeVelde $1,200,000 (1)
-Salary Remaining : $85,714
Adam Clendening $1,200,000 (2)
-Salary Remaining : $85,714
Kyle Clifford $1,100,000 (1)
-Salary Remaining : $78,571
Brad Hunt $1,000,000 (2)
-Salary Remaining : $71,429
Matt Cullen $975,000 (2)
-Salary Remaining : $69,643
Ryan Strome $975,000 (3)
-Salary Remaining : $69,643
Esa Lindell $875,000 (2)
-Salary Remaining : $62,500
Joonas Korpisalo $875,000 (1)
-Salary Remaining : $62,500
Dylan DeMelo (Out of Payroll) $725,000 (2)
-Salary Remaining : $51,786
Total Pro Players25
Salary Commitment
Year 2017 : $73,900,000
Year 2018 : $68,925,000
Year 2019 : $44,000,000
Year 2020 : $41,500,000
Salary Average Commitment
Year 2017 : $48,645,834
Year 2018 : $38,570,834
Year 2019 : $23,912,501
Year 2020 : $21,920,834
Salary Cap with 1 Way Contract
Year 2017 : $73,900,000
Year 2018 : $61,525,000
Year 2019 : $35,175,000
Year 2020 : $34,200,000

Farm Players Salaries

Carter Rowney (Out of Payroll) $99,500 (2)
Salary Remaining : $7,107
Matt Lorito $99,500 (2)
Salary Remaining : $7,107
Mirco Mueller $97,500 (2)
Salary Remaining : $6,964
Taylor Chorney $96,000 (2)
Salary Remaining : $6,857
Chris Terry $95,000 (1)
Salary Remaining : $6,786
Korbinian Holzer $95,000 (1)
Salary Remaining : $6,786
Paul Postma (Out of Payroll) $95,000 (1)
Salary Remaining : $6,786
Johan Sundstrom $92,500 (3)
Salary Remaining : $6,607
Scott Mayfield $92,500 (2)
Salary Remaining : $6,607
Rocco Grimaldi $92,500 (2)
Salary Remaining : $6,607
Justin Bailey $92,500 (2)
Salary Remaining : $6,607
Taylor Beck (Out of Payroll) $90,000 (1)
Salary Remaining : $6,429
Scott Wedgewood $90,000 (2)
Salary Remaining : $6,429
John Hayden $87,500 (2)
Salary Remaining : $6,250
Daniel Catenacci $87,500 (2)
Salary Remaining : $6,250
Jordan Szwarz $85,000 (1)
Salary Remaining : $6,071
Kenny Agostino $77,500 (2)
Salary Remaining : $5,536
Brendan Ranford $67,500 (1)
Salary Remaining : $4,821
Daniel Carr $62,500 (2)
Salary Remaining : $4,464
Lars Johansson $62,500 (2)
Salary Remaining : $4,464
Total Farm Players20
Salary Commitment
Year 2017 : $1,757,500
Year 2018 : $1,230,000
Year 2019 : $92,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,397,500
Year 2018 : $1,140,000
Year 2019 : $92,500
Year 2020 : $0

NEW YORK R



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $70 - 0 - 0.00%
Level 3: 2000 - $45 - 0 - 0.00%
Level 4: 4000 - $20 - 0 - 0.00%
Luxury : 1000 - $183 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$56,975,000
Farm Players Total Salaries$1,265,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$20,738,337
Projected Bank Account$20,738,337

Pro Players Salaries

Seth Jones $6,600,000 (4)
-Salary Remaining : $471,429
Frederik Andersen $5,500,000 (5)
-Salary Remaining : $392,857
Jonathan Marchessault $4,500,000 (4)
-Salary Remaining : $321,429
NYR Cap Hit $4,125,000 (1)
-Salary Remaining : $294,643
Marc Methot $4,000,000 (2)
-Salary Remaining : $285,714
Cam Ward $3,500,000 (2)
-Salary Remaining : $250,000
Brayden McNabb $2,750,000 (2)
-Salary Remaining : $196,429
Tom Wilson $2,750,000 (4)
-Salary Remaining : $196,429
Marcus Kruger $2,500,000 (4)
-Salary Remaining : $178,571
Trevor Lewis $2,200,000 (2)
-Salary Remaining : $157,143
Jori Lehtera $2,000,000 (3)
-Salary Remaining : $142,857
Michael Raffl $1,900,000 (1)
-Salary Remaining : $135,714
Yannick Weber $1,750,000 (1)
-Salary Remaining : $125,000
Jordie Benn $1,500,000 (2)
-Salary Remaining : $107,143
Nate Thompson $1,500,000 (1)
-Salary Remaining : $107,143
Brendan Smith $1,500,000 (3)
-Salary Remaining : $107,143
Al Montoya $1,000,000 (2)
-Salary Remaining : $71,429
Malcolm Subban $975,000 (2)
-Salary Remaining : $69,643
Anthony Mantha $975,000 (2)
-Salary Remaining : $69,643
Michael Matheson $975,000 (2)
-Salary Remaining : $69,643
Leon Draisaitl $975,000 (2)
-Salary Remaining : $69,643
Nikolaj Ehlers $975,000 (2)
-Salary Remaining : $69,643
Christian Dvorak $925,000 (3)
-Salary Remaining : $66,071
Colton Parayko $875,000 (2)
-Salary Remaining : $62,500
Connor Brown $725,000 (2)
-Salary Remaining : $51,786
Total Pro Players25
Salary Commitment
Year 2017 : $56,975,000
Year 2018 : $47,700,000
Year 2019 : $26,275,000
Year 2020 : $21,850,000
Salary Average Commitment
Year 2017 : $44,654,166
Year 2018 : $37,279,166
Year 2019 : $23,604,166
Year 2020 : $19,179,166
Salary Cap with 1 Way Contract
Year 2017 : $56,975,000
Year 2018 : $47,700,000
Year 2019 : $26,275,000
Year 2020 : $21,850,000

Farm Players Salaries

Jesse Puljujarvi $97,500 (3)
Salary Remaining : $6,964
Frederik Gauthier $97,500 (2)
Salary Remaining : $6,964
Nicolas Kerdiles $92,500 (1)
Salary Remaining : $6,607
Andy Andreoff $87,500 (1)
Salary Remaining : $6,250
J.C. Lipon $87,500 (1)
Salary Remaining : $6,250
Jordan Binnington $87,500 (1)
Salary Remaining : $6,250
Nick Paul $82,500 (2)
Salary Remaining : $5,893
Seth Helgeson $82,500 (1)
Salary Remaining : $5,893
Seth Griffith $77,500 (1)
Salary Remaining : $5,536
Daniel O'Regan $77,500 (3)
Salary Remaining : $5,536
Christoph Bertschy $72,500 (3)
Salary Remaining : $5,179
Scott Wilson $67,500 (1)
Salary Remaining : $4,821
Colin Smith $67,500 (1)
Salary Remaining : $4,821
Dane Fox (Out of Payroll) $62,500 (1)
Salary Remaining : $4,464
Johan Alm (Out of Payroll) $62,500 (1)
Salary Remaining : $4,464
Curtis McKenzie $62,500 (3)
Salary Remaining : $4,464
Total Farm Players16
Salary Commitment
Year 2017 : $1,265,000
Year 2018 : $490,000
Year 2019 : $310,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,265,000
Year 2018 : $490,000
Year 2019 : $310,000
Year 2020 : $0

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $20 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$60,370,000
Farm Players Total Salaries$725,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$85,773,075
Projected Bank Account$85,773,075

Pro Players Salaries

Ryan Suter $7,250,000 (5)
-Salary Remaining : $517,857
OTT CAP HIT $6,000,000 (1)
-Salary Remaining : $428,571
Andrew Ladd $5,600,000 (3)
-Salary Remaining : $400,000
Jordan Eberle $5,500,000 (4)
-Salary Remaining : $392,857
Nick Foligno $5,000,000 (5)
-Salary Remaining : $357,143
Justin Schultz $4,500,000 (2)
-Salary Remaining : $321,429
Mark Stuart $3,300,000 (1)
-Salary Remaining : $235,714
Zach Bogosian $3,000,000 (2)
-Salary Remaining : $214,286
Eddie Lack $3,000,000 (1)
-Salary Remaining : $214,286
Jiri Hudler $2,500,000 (1)
-Salary Remaining : $178,571
Eric Fehr $2,000,000 (2)
-Salary Remaining : $142,857
Dennis Wideman $1,750,000 (2)
-Salary Remaining : $125,000
Viktor Stalberg $1,600,000 (2)
-Salary Remaining : $114,286
Carter Hutton $1,000,000 (2)
-Salary Remaining : $71,429
Jamie McBain $995,000 (2)
-Salary Remaining : $71,071
Jeff Schultz $950,000 (1)
-Salary Remaining : $67,857
Matt Irwin $950,000 (1)
-Salary Remaining : $67,857
Oskar Sundqvist $875,000 (2)
-Salary Remaining : $62,500
Anton Slepyshev $875,000 (3)
-Salary Remaining : $62,500
Marcus Sorensen $825,000 (2)
-Salary Remaining : $58,929
Connor Hellebuyck $775,000 (2)
-Salary Remaining : $55,357
Dominik Simon $775,000 (2)
-Salary Remaining : $55,357
Brandon Davidson $725,000 (3)
-Salary Remaining : $51,786
Dean Kukan $625,000 (3)
-Salary Remaining : $44,643
Total Pro Players24
Salary Commitment
Year 2017 : $60,370,000
Year 2018 : $46,720,000
Year 2019 : $26,625,000
Year 2020 : $18,000,000
Salary Average Commitment
Year 2017 : $38,311,667
Year 2018 : $27,911,667
Year 2019 : $14,816,667
Year 2020 : $12,950,000
Salary Cap with 1 Way Contract
Year 2017 : $60,370,000
Year 2018 : $43,670,000
Year 2019 : $25,575,000
Year 2020 : $17,750,000

Farm Players Salaries

Keegan Lowe $87,500 (1)
Salary Remaining : $6,250
Bogdan Yakimov $87,500 (1)
Salary Remaining : $6,250
Nikolay Prokhorkin (Out of Payroll) $82,500 (2)
Salary Remaining : $5,893
Dillon Simpson $82,500 (3)
Salary Remaining : $5,893
Laurent Brossoit $72,500 (1)
Salary Remaining : $5,179
Matthias Plachta $62,500 (2)
Salary Remaining : $4,464
Drew LeBlanc $62,500 (1)
Salary Remaining : $4,464
Eetu Laurikainen $62,500 (2)
Salary Remaining : $4,464
Joel Lassisnantti $62,500 (2)
Salary Remaining : $4,464
Igor Ozhiganov $62,500 (2)
Salary Remaining : $4,464
Total Farm Players10
Salary Commitment
Year 2017 : $725,000
Year 2018 : $415,000
Year 2019 : $82,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $725,000
Year 2018 : $415,000
Year 2019 : $82,500
Year 2020 : $0

PHILADELPHIA



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $20 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$61,970,000
Farm Players Total Salaries$1,675,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account($122,499)
Projected Bank Account($122,499)

Pro Players Salaries

Cory Schneider $6,500,000 (3)
-Salary Remaining : $464,286
Kari Lehtonen $6,100,000 (2)
-Salary Remaining : $435,714
Jason Garrison $5,500,000 (1)
-Salary Remaining : $392,857
Jake Gardiner $5,150,000 (4)
-Salary Remaining : $367,857
PHI CAP HIT $4,625,000 (4)
-Salary Remaining : $330,357
Mike Ribeiro $4,500,000 (2)
-Salary Remaining : $321,429
Justin Braun $4,000,000 (4)
-Salary Remaining : $285,714
Adam McQuaid $3,000,000 (4)
-Salary Remaining : $214,286
Jamie Benn $2,875,000 (6)
-Salary Remaining : $205,357
Darren Helm $2,250,000 (2)
-Salary Remaining : $160,714
Matt Martin $2,250,000 (2)
-Salary Remaining : $160,714
Andrej Sustr $2,250,000 (3)
-Salary Remaining : $160,714
Jimmy Hayes $1,750,000 (4)
-Salary Remaining : $125,000
Brett Connolly $1,500,000 (1)
-Salary Remaining : $107,143
Kyle Quincey $1,000,000 (1)
-Salary Remaining : $71,429
Lauri Korpikoski $1,000,000 (1)
-Salary Remaining : $71,429
Josh Leivo $995,000 (1)
-Salary Remaining : $71,071
Sam Bennett $975,000 (3)
-Salary Remaining : $69,643
Jack Skille $950,000 (2)
-Salary Remaining : $67,857
Colby Robak $950,000 (2)
-Salary Remaining : $67,857
Nick Cousins $875,000 (1)
-Salary Remaining : $62,500
Andreas Athanasiou $825,000 (2)
-Salary Remaining : $58,929
Dominic Toninato $775,000 (3)
-Salary Remaining : $55,357
Magnus Paajarvi $750,000 (1)
-Salary Remaining : $53,571
Kasimir Kaskisuo $625,000 (2)
-Salary Remaining : $44,643
Total Pro Players25
Salary Commitment
Year 2017 : $61,970,000
Year 2018 : $54,375,000
Year 2019 : $35,925,000
Year 2020 : $23,900,000
Salary Average Commitment
Year 2017 : $51,562,501
Year 2018 : $40,937,501
Year 2019 : $22,487,501
Year 2020 : $19,095,834
Salary Cap with 1 Way Contract
Year 2017 : $61,970,000
Year 2018 : $50,350,000
Year 2019 : $31,900,000
Year 2020 : $21,400,000

Farm Players Salaries

Michael Dal Colle $97,500 (2)
Salary Remaining : $6,964
Stuart Percy $97,500 (2)
Salary Remaining : $6,964
Josh Harding $95,000 (2)
Salary Remaining : $6,786
Reto Berra $95,000 (2)
Salary Remaining : $6,786
Tyler Pitlick $92,500 (1)
Salary Remaining : $6,607
Adam Erne $92,500 (2)
Salary Remaining : $6,607
Chris Brown $92,500 (1)
Salary Remaining : $6,607
Nick Moutrey $82,500 (2)
Salary Remaining : $5,893
Stephon Williams $82,500 (2)
Salary Remaining : $5,893
Adam Musil $82,500 (3)
Salary Remaining : $5,893
Fabrice Herzog (Out of Payroll) $77,500 (2)
Salary Remaining : $5,536
Eric Knodel $77,500 (2)
Salary Remaining : $5,536
Charles Hudon $77,500 (2)
Salary Remaining : $5,536
Stefan Matteau $75,000 (2)
Salary Remaining : $5,357
Josh Nicholls $67,500 (2)
Salary Remaining : $4,821
Marek Langhamer $67,500 (2)
Salary Remaining : $4,821
Andreas Johnsson $67,500 (3)
Salary Remaining : $4,821
Viktor Loov $67,500 (2)
Salary Remaining : $4,821
Sena Acolatse $62,500 (1)
Salary Remaining : $4,464
Ryan Haggerty $62,500 (2)
Salary Remaining : $4,464
Justin Scott $62,500 (3)
Salary Remaining : $4,464
Total Farm Players21
Salary Commitment
Year 2017 : $1,675,000
Year 2018 : $1,427,500
Year 2019 : $212,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,665,000
Year 2018 : $1,417,500
Year 2019 : $212,500
Year 2020 : $0

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $90 - 0 - 0.00%
Level 2: 5000 - $58 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $17 - 0 - 0.00%
Luxury : 1000 - $175 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$67,425,000
Farm Players Total Salaries$1,277,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$27,262,200
Projected Bank Account$27,262,200

Pro Players Salaries

PIT CAP HIT $10,425,000 (2)
-Salary Remaining : $744,643
Henrik Zetterberg $7,000,000 (4)
-Salary Remaining : $500,000
Andrei Markov $6,500,000 (1)
-Salary Remaining : $464,286
Semyon Varlamov $6,100,000 (1)
-Salary Remaining : $435,714
Jaroslav Halak $5,000,000 (1)
-Salary Remaining : $357,143
Dave Bolland $4,000,000 (1)
-Salary Remaining : $285,714
Chris Higgins $3,500,000 (1)
-Salary Remaining : $250,000
Martin St. Louis $3,100,000 (1)
-Salary Remaining : $221,429
Chris Wideman $3,000,000 (3)
-Salary Remaining : $214,286
Matt Greene $2,500,000 (1)
-Salary Remaining : $178,571
John Moore $2,500,000 (4)
-Salary Remaining : $178,571
Brandon Pirri $2,000,000 (2)
-Salary Remaining : $142,857
Mark Barberio $1,000,000 (1)
-Salary Remaining : $71,429
Chad Ruhwedel $1,000,000 (1)
-Salary Remaining : $71,429
David Schlemko $1,000,000 (3)
-Salary Remaining : $71,429
Ryan Hartman $975,000 (3)
-Salary Remaining : $69,643
Jack Eichel $975,000 (2)
-Salary Remaining : $69,643
Michael Leighton $950,000 (2)
-Salary Remaining : $67,857
Chris Thorburn $950,000 (2)
-Salary Remaining : $67,857
T.J. Galiardi $950,000 (2)
-Salary Remaining : $67,857
A.J. Greer $925,000 (3)
-Salary Remaining : $66,071
Stephen Johns $925,000 (2)
-Salary Remaining : $66,071
Liam O'Brien $900,000 (1)
-Salary Remaining : $64,286
Brandon Tanev (Out of Payroll) $625,000 (3)
-Salary Remaining : $44,643
Tyler Gaudet $625,000 (1)
-Salary Remaining : $44,643
Total Pro Players25
Salary Commitment
Year 2017 : $67,425,000
Year 2018 : $30,200,000
Year 2019 : $16,025,000
Year 2020 : $9,500,000
Salary Average Commitment
Year 2017 : $51,700,000
Year 2018 : $22,475,000
Year 2019 : $15,725,000
Year 2020 : $9,200,000
Salary Cap with 1 Way Contract
Year 2017 : $67,425,000
Year 2018 : $33,200,000
Year 2019 : $16,025,000
Year 2020 : $9,500,000

Farm Players Salaries

Jordan Schmaltz $97,500 (3)
Salary Remaining : $6,964
Tim Jackman $95,000 (2)
Salary Remaining : $6,786
Brian Lashoff $95,000 (2)
Salary Remaining : $6,786
Jeremy Smith $95,000 (2)
Salary Remaining : $6,786
Linus Arnesson $92,500 (3)
Salary Remaining : $6,607
Luke Green $92,500 (3)
Salary Remaining : $6,607
Noah Rod $92,500 (3)
Salary Remaining : $6,607
Jared Knight $92,500 (1)
Salary Remaining : $6,607
Nathan Walker $90,000 (1)
Salary Remaining : $6,429
Viktor Svedberg $90,000 (1)
Salary Remaining : $6,429
Robbie Russo $82,500 (3)
Salary Remaining : $5,893
R.J. Umberger $75,000 (2)
Salary Remaining : $5,357
Matthew O'Connor $62,500 (3)
Salary Remaining : $4,464
Joe Hicketts $62,500 (3)
Salary Remaining : $4,464
Phil Lane $62,500 (1)
Salary Remaining : $4,464
Total Farm Players15
Salary Commitment
Year 2017 : $1,277,500
Year 2018 : $942,500
Year 2019 : $582,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,277,500
Year 2018 : $942,500
Year 2019 : $582,500
Year 2020 : $0

SAN JOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 5,038 - 83.97%
Level 2: 5000 - $60 - 4,169 - 83.37%
Level 3: 2000 - $35 - 1,971 - 98.55%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $200 - 849 - 84.85%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,026 - 89.03%
Average Income per Game1072595
Year to Date Revenue$2,145,190

Expense

Pro Players Total Salaries$75,600,000
Farm Players Total Salaries$1,775,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account($4,686,580)
Projected Bank Account($4,686,580)

Pro Players Salaries

Corey Perry $8,750,000 (2)
-Salary Remaining : $625,000
SJ CAP HIT $7,400,000 (2)
-Salary Remaining : $528,571
Brandon Dubinsky $7,000,000 (4)
-Salary Remaining : $500,000
Brent Seabrook $6,500,000 (4)
-Salary Remaining : $464,286
Jake Allen $5,500,000 (5)
-Salary Remaining : $392,857
Martin Hanzal $4,500,000 (3)
-Salary Remaining : $321,429
Mathieu Perreault $4,350,000 (4)
-Salary Remaining : $310,714
David Savard $3,750,000 (4)
-Salary Remaining : $267,857
Cody Ceci $3,500,000 (1)
-Salary Remaining : $250,000
Chris Kreider $3,350,000 (1)
-Salary Remaining : $239,286
Mike Fisher $3,000,000 (4)
-Salary Remaining : $214,286
Travis Zajac $2,700,000 (3)
-Salary Remaining : $192,857
Roman Polak $2,075,000 (1)
-Salary Remaining : $148,214
Jussi Jokinen $2,000,000 (2)
-Salary Remaining : $142,857
Shane Doan $2,000,000 (2)
-Salary Remaining : $142,857
Brooks Orpik $1,750,000 (1)
-Salary Remaining : $125,000
Alexei Emelin $1,050,000 (1)
-Salary Remaining : $75,000
Jesper Fast $1,000,000 (1)
-Salary Remaining : $71,429
Steve Mason $1,000,000 (1)
-Salary Remaining : $71,429
Kevin Hayes $975,000 (1)
-Salary Remaining : $69,643
Beau Bennett $975,000 (2)
-Salary Remaining : $69,643
Brian Dumoulin $925,000 (1)
-Salary Remaining : $66,071
Devin Shore $925,000 (1)
-Salary Remaining : $66,071
Nick Ellis $625,000 (2)
-Salary Remaining : $44,643
Total Pro Players24
Salary Commitment
Year 2017 : $75,600,000
Year 2018 : $52,250,000
Year 2019 : $37,300,000
Year 2020 : $30,100,000
Salary Average Commitment
Year 2017 : $55,216,666
Year 2018 : $43,766,666
Year 2019 : $24,216,666
Year 2020 : $19,516,666
Salary Cap with 1 Way Contract
Year 2017 : $75,600,000
Year 2018 : $59,050,000
Year 2019 : $37,300,000
Year 2020 : $30,100,000

Farm Players Salaries

Griffin Reinhart $97,500 (1)
Salary Remaining : $6,964
Dylan McIlrath $97,500 (1)
Salary Remaining : $6,964
Stefan Noesen $97,500 (1)
Salary Remaining : $6,964
Michael McCarron $97,500 (3)
Salary Remaining : $6,964
Richard Bachman $95,000 (1)
Salary Remaining : $6,786
Stephen Gionta $95,000 (2)
Salary Remaining : $6,786
Philip Samuelsson $90,000 (1)
Salary Remaining : $6,429
Tom Nilsson $87,500 (2)
Salary Remaining : $6,250
Jordan Weal $87,500 (1)
Salary Remaining : $6,250
Nicolas Deslauriers $87,500 (1)
Salary Remaining : $6,250
Teemu Pulkkinen $82,500 (1)
Salary Remaining : $5,893
Mason Geertsen $82,500 (1)
Salary Remaining : $5,893
Kirill Kabanov (Out of Payroll) $82,500 (2)
Salary Remaining : $5,893
Zack Torquato $80,000 (1)
Salary Remaining : $5,714
Reece Scarlett $72,500 (2)
Salary Remaining : $5,179
MacKenzie Weegar $67,500 (1)
Salary Remaining : $4,821
Tyler Lewington $67,500 (2)
Salary Remaining : $4,821
Garnet Hathaway $62,500 (1)
Salary Remaining : $4,464
Dan Renouf $62,500 (3)
Salary Remaining : $4,464
Andrew Poturalski $62,500 (3)
Salary Remaining : $4,464
Mike Reilly $62,500 (2)
Salary Remaining : $4,464
Sami Aittokallio $57,500 (1)
Salary Remaining : $4,107
Total Farm Players22
Salary Commitment
Year 2017 : $1,775,000
Year 2018 : $690,000
Year 2019 : $222,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,460,000
Year 2018 : $602,500
Year 2019 : $222,500
Year 2020 : $0

ST.LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $76 - 0 - 0.00%
Level 2: 5000 - $55 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $20 - 0 - 0.00%
Luxury : 1000 - $150 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$67,050,000
Farm Players Total Salaries$930,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account($2,119,045)
Projected Bank Account($2,119,045)

Pro Players Salaries

Jason Spezza $7,500,000 (2)
-Salary Remaining : $535,714
Ben Bishop $7,000,000 (4)
-Salary Remaining : $500,000
Jaden Schwartz $6,000,000 (1)
-Salary Remaining : $428,571
Jordan Staal $5,000,000 (3)
-Salary Remaining : $357,143
Troy Brouwer $4,500,000 (2)
-Salary Remaining : $321,429
Dmitry Kulikov $4,500,000 (3)
-Salary Remaining : $321,429
Michael Stone $4,000,000 (2)
-Salary Remaining : $285,714
Sam Gagner $3,950,000 (4)
-Salary Remaining : $282,143
Jonathan Ericsson $3,400,000 (2)
-Salary Remaining : $242,857
Calle Jarnkrok $3,250,000 (3)
-Salary Remaining : $232,143
Vladislav Namestnikov $3,000,000 (2)
-Salary Remaining : $214,286
Alex Petrovic $3,000,000 (4)
-Salary Remaining : $214,286
Radim Vrbata $2,950,000 (3)
-Salary Remaining : $210,714
Dale Weise $2,200,000 (3)
-Salary Remaining : $157,143
Zack Kassian $2,000,000 (2)
-Salary Remaining : $142,857
Simon Despres $1,250,000 (1)
-Salary Remaining : $89,286
Alex Stalock $1,000,000 (1)
-Salary Remaining : $71,429
Darnell Nurse $975,000 (1)
-Salary Remaining : $69,643
Darren Archibald $900,000 (2)
-Salary Remaining : $64,286
Ryan Dzingel $675,000 (2)
-Salary Remaining : $48,214
Total Pro Players20
Salary Commitment
Year 2017 : $67,050,000
Year 2018 : $57,825,000
Year 2019 : $31,850,000
Year 2020 : $13,950,000
Salary Average Commitment
Year 2017 : $32,675,000
Year 2018 : $28,825,000
Year 2019 : $10,800,000
Year 2020 : $4,875,000
Salary Cap with 1 Way Contract
Year 2017 : $67,050,000
Year 2018 : $57,825,000
Year 2019 : $31,850,000
Year 2020 : $13,950,000

Farm Players Salaries

Joshua Ho-Sang $97,500 (3)
Salary Remaining : $6,964
Justin Falk (Out of Payroll) $95,000 (1)
Salary Remaining : $6,786
Cal O'Reilly $95,000 (1)
Salary Remaining : $6,786
Boyd Gordon $95,000 (2)
Salary Remaining : $6,786
James Wisniewski $90,000 (2)
Salary Remaining : $6,429
Chris Bourque $90,000 (1)
Salary Remaining : $6,429
Jason Missiaen $82,500 (2)
Salary Remaining : $5,893
Mark Fraser $75,000 (1)
Salary Remaining : $5,357
Frank Corrado $75,000 (1)
Salary Remaining : $5,357
Miro Aaltonen $72,500 (2)
Salary Remaining : $5,179
Ryan Faragher $62,500 (2)
Salary Remaining : $4,464
Total Farm Players11
Salary Commitment
Year 2017 : $930,000
Year 2018 : $500,000
Year 2019 : $97,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $930,000
Year 2018 : $500,000
Year 2019 : $97,500
Year 2020 : $0

TAMPA BAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 4,819 - 80.32%
Level 2: 5000 - $60 - 4,207 - 84.14%
Level 3: 2000 - $35 - 1,988 - 99.40%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $200 - 823 - 82.33%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %15,838 - 87.99%
Average Income per Game1048600
Year to Date Revenue$3,145,800

Expense

Pro Players Total Salaries$71,850,000
Farm Players Total Salaries$1,900,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account($1,641,424)
Projected Bank Account($1,641,424)

Pro Players Salaries

Evgeni Malkin $7,500,000 (2)
-Salary Remaining : $535,714
Ryan Getzlaf $7,000,000 (2)
-Salary Remaining : $500,000
Devan Dubnyk $7,000,000 (4)
-Salary Remaining : $500,000
Marc-Edouard Vlasic $5,500,000 (3)
-Salary Remaining : $392,857
Torey Krug $5,500,000 (4)
-Salary Remaining : $392,857
Kyle Turris $5,250,000 (4)
-Salary Remaining : $375,000
Andrej Sekera $4,250,000 (2)
-Salary Remaining : $303,571
Tanner Pearson $3,750,000 (2)
-Salary Remaining : $267,857
Elias Lindholm $3,500,000 (4)
-Salary Remaining : $250,000
Alexandre Burrows $3,000,000 (1)
-Salary Remaining : $214,286
Charlie Coyle $2,750,000 (1)
-Salary Remaining : $196,429
Sami Vatanen $2,500,000 (3)
-Salary Remaining : $178,571
Matt Niskanen $2,350,000 (2)
-Salary Remaining : $167,857
Andrew Cogliano $1,850,000 (3)
-Salary Remaining : $132,143
TB CAP HIT $1,575,000 (2)
-Salary Remaining : $112,500
Aaron Dell $1,200,000 (2)
-Salary Remaining : $85,714
Derek Ryan $1,000,000 (2)
-Salary Remaining : $71,429
Nick Ritchie $975,000 (2)
-Salary Remaining : $69,643
Brendan Perlini $975,000 (2)
-Salary Remaining : $69,643
Robby Fabbri $975,000 (2)
-Salary Remaining : $69,643
Sebastian Aho $925,000 (3)
-Salary Remaining : $66,071
Brandon Montour $925,000 (3)
-Salary Remaining : $66,071
Viktor Arvidsson $825,000 (2)
-Salary Remaining : $58,929
John Klingberg $775,000 (6)
-Salary Remaining : $55,357
Total Pro Players24
Salary Commitment
Year 2017 : $71,850,000
Year 2018 : $73,750,000
Year 2019 : $42,375,000
Year 2020 : $28,250,000
Salary Average Commitment
Year 2017 : $53,511,667
Year 2018 : $50,511,667
Year 2019 : $24,886,667
Year 2020 : $15,220,000
Salary Cap with 1 Way Contract
Year 2017 : $71,850,000
Year 2018 : $66,100,000
Year 2019 : $33,725,000
Year 2020 : $22,025,000

Farm Players Salaries

Brian Gibbons $97,500 (3)
Salary Remaining : $6,964
Haydn Fleury $97,500 (3)
Salary Remaining : $6,964
Sonny Milano $97,500 (2)
Salary Remaining : $6,964
Julius Honka $97,500 (3)
Salary Remaining : $6,964
Jake Virtanen $97,500 (2)
Salary Remaining : $6,964
Dillon Dube $92,500 (3)
Salary Remaining : $6,607
Vitek Vanecek $92,500 (2)
Salary Remaining : $6,607
Rasmus Andersson $92,500 (2)
Salary Remaining : $6,607
Travis Dermott $92,500 (2)
Salary Remaining : $6,607
Tomas Jurco $90,000 (1)
Salary Remaining : $6,429
Matteson Lacopelli $87,500 (2)
Salary Remaining : $6,250
Andrew Nielsen $87,500 (2)
Salary Remaining : $6,250
Oliver Bjorkstrand $87,500 (4)
Salary Remaining : $6,250
Jesse Gabrielle $82,500 (3)
Salary Remaining : $5,893
Kalle Kossila $75,000 (2)
Salary Remaining : $5,357
Mason Appleton $72,500 (3)
Salary Remaining : $5,179
Joni Tuulola $72,500 (3)
Salary Remaining : $5,179
Vladislav Gavrikov $72,500 (2)
Salary Remaining : $5,179
Sami Niku $67,500 (3)
Salary Remaining : $4,821
Steve Michalek $65,000 (1)
Salary Remaining : $4,643
Matthew Highmore $62,500 (3)
Salary Remaining : $4,464
Mitch Reinke $62,500 (3)
Salary Remaining : $4,464
Veeti Vainio $57,500 (2)
Salary Remaining : $4,107
Total Farm Players23
Salary Commitment
Year 2017 : $1,900,000
Year 2018 : $1,967,500
Year 2019 : $1,115,000
Year 2020 : $310,000
Salary Average Commitment
Year 2017 : $1,785,833
Year 2018 : $1,630,833
Year 2019 : $790,000
Year 2020 : $0

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $68 - 0 - 0.00%
Level 2: 5000 - $55 - 0 - 0.00%
Level 3: 2000 - $31 - 0 - 0.00%
Level 4: 4000 - $22 - 0 - 0.00%
Luxury : 1000 - $135 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,495,000
Farm Players Total Salaries$1,719,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account($7,275,792)
Projected Bank Account($7,275,792)

Pro Players Salaries

TOR Cap Hit $14,600,000 (2)
-Salary Remaining : $1,042,857
Mark Scheifele $8,250,000 (5)
-Salary Remaining : $589,286
Jarome Iginla $6,500,000 (2)
-Salary Remaining : $464,286
Brian Elliott $6,000,000 (3)
-Salary Remaining : $428,571
Nino Niederreiter $5,500,000 (4)
-Salary Remaining : $392,857
Michal Neuvirth $3,350,000 (2)
-Salary Remaining : $239,286
Ales Hemsky $3,250,000 (1)
-Salary Remaining : $232,143
Cody Franson $3,150,000 (2)
-Salary Remaining : $225,000
Olli Maatta $2,750,000 (2)
-Salary Remaining : $196,429
Mark Borowiecki $2,000,000 (2)
-Salary Remaining : $142,857
Pierre-Edouard Bellemare $1,000,000 (2)
-Salary Remaining : $71,429
Matt Hendricks $1,000,000 (2)
-Salary Remaining : $71,429
Michal Kempny $995,000 (1)
-Salary Remaining : $71,071
Ryan White $975,000 (2)
-Salary Remaining : $69,643
Jan Rutta $975,000 (3)
-Salary Remaining : $69,643
Joshua Morrissey $975,000 (3)
-Salary Remaining : $69,643
Victor Rask $925,000 (4)
-Salary Remaining : $66,071
Brayden Point $875,000 (3)
-Salary Remaining : $62,500
Vincent Hinostroza $725,000 (3)
-Salary Remaining : $51,786
Jake Dotchin $725,000 (3)
-Salary Remaining : $51,786
Kevin Labanc $725,000 (2)
-Salary Remaining : $51,786
Ondrej Kase $675,000 (3)
-Salary Remaining : $48,214
Drake Caggiula $575,000 (2)
-Salary Remaining : $41,071
Total Pro Players23
Salary Commitment
Year 2017 : $66,495,000
Year 2018 : $53,975,000
Year 2019 : $28,700,000
Year 2020 : $17,750,000
Salary Average Commitment
Year 2017 : $45,455,833
Year 2018 : $44,460,833
Year 2019 : $23,027,500
Year 2020 : $12,077,500
Salary Cap with 1 Way Contract
Year 2017 : $66,495,000
Year 2018 : $62,250,000
Year 2019 : $25,625,000
Year 2020 : $14,675,000

Farm Players Salaries

Oscar Fantenberg $99,500 (3)
Salary Remaining : $7,107
Chris Kelly $99,500 (1)
Salary Remaining : $7,107
Harry Zolnierczyk $95,000 (2)
Salary Remaining : $6,786
Joakim Lindstrom $95,000 (1)
Salary Remaining : $6,786
Ryan MacInnis $92,500 (3)
Salary Remaining : $6,607
Petr Straka $92,500 (1)
Salary Remaining : $6,607
Nick Shore $87,500 (3)
Salary Remaining : $6,250
Michael Paliotta (Out of Payroll) $87,500 (1)
Salary Remaining : $6,250
Cole Cassels $87,500 (3)
Salary Remaining : $6,250
Daniel Altshuller $87,500 (2)
Salary Remaining : $6,250
Chase De Leo $82,500 (2)
Salary Remaining : $5,893
Michael Chaput $80,000 (1)
Salary Remaining : $5,714
Ethan Bear $77,500 (3)
Salary Remaining : $5,536
Cole Ully $77,500 (3)
Salary Remaining : $5,536
Nick Seeler $77,500 (3)
Salary Remaining : $5,536
Zane McIntyre $72,500 (1)
Salary Remaining : $5,179
Tyler Randell (Out of Payroll) $72,500 (2)
Salary Remaining : $5,179
Austin Carroll $67,500 (3)
Salary Remaining : $4,821
Tim Schaller $62,500 (1)
Salary Remaining : $4,464
Colin Stevens $62,500 (2)
Salary Remaining : $4,464
Sergey Kalinin (Out of Payroll) $62,500 (2)
Salary Remaining : $4,464
Total Farm Players21
Salary Commitment
Year 2017 : $1,719,000
Year 2018 : $1,142,000
Year 2019 : $679,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,531,500
Year 2018 : $1,022,000
Year 2019 : $559,500
Year 2020 : $0

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $86 - 5,943 - 99.04%
Level 2: 5000 - $56 - 5,000 - 100.00%
Level 3: 2000 - $32 - 1,988 - 99.38%
Level 4: 4000 - $19 - 4,000 - 100.00%
Luxury : 1000 - $182 - 986 - 98.63%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,917 - 99.54%
Average Income per Game1110187.33333333
Year to Date Revenue$3,330,562

Expense

Pro Players Total Salaries$79,825,000
Farm Players Total Salaries$2,170,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$26,111,807
Projected Bank Account$26,111,807

Pro Players Salaries

Patrick Kane $9,500,000 (3)
-Salary Remaining : $678,571
Tyler Seguin $7,200,000 (1)
-Salary Remaining : $514,286
Jonathan Huberdeau $6,250,000 (4)
-Salary Remaining : $446,429
Nazem Kadri $6,000,000 (5)
-Salary Remaining : $428,571
Erik Johnson $5,750,000 (3)
-Salary Remaining : $410,714
Hampus Lindholm $5,500,000 (3)
-Salary Remaining : $392,857
Martin Jones $5,300,000 (4)
-Salary Remaining : $378,571
Travis Hamonic $5,000,000 (5)
-Salary Remaining : $357,143
Jaromir Jagr $4,000,000 (2)
-Salary Remaining : $285,714
Ryan Ellis $4,000,000 (3)
-Salary Remaining : $285,714
Justin Abdelkader $3,600,000 (3)
-Salary Remaining : $257,143
Ryan Miller $3,000,000 (1)
-Salary Remaining : $214,286
Chris Kunitz $3,000,000 (1)
-Salary Remaining : $214,286
T.J. Brodie $2,800,000 (6)
-Salary Remaining : $200,000
Kevin Bieksa $2,500,000 (1)
-Salary Remaining : $178,571
Daniel Sedin $2,500,000 (1)
-Salary Remaining : $178,571
Marian Gaborik $1,750,000 (1)
-Salary Remaining : $125,000
Jean-Gabriel Pageau $825,000 (1)
-Salary Remaining : $58,929
Mark Stone $725,000 (1)
-Salary Remaining : $51,786
Mark Arcobello $625,000 (1)
-Salary Remaining : $44,643
Total Pro Players20
Salary Commitment
Year 2017 : $79,825,000
Year 2018 : $60,400,000
Year 2019 : $56,400,000
Year 2020 : $28,050,000
Salary Average Commitment
Year 2017 : $55,816,666
Year 2018 : $33,691,666
Year 2019 : $29,025,000
Year 2020 : $15,925,000
Salary Cap with 1 Way Contract
Year 2017 : $79,825,000
Year 2018 : $57,700,000
Year 2019 : $53,700,000
Year 2020 : $25,350,000

Farm Players Salaries

Nick Schmaltz $97,500 (3)
Salary Remaining : $6,964
Brandon Gormley $97,500 (2)
Salary Remaining : $6,964
Derek Grant $95,000 (2)
Salary Remaining : $6,786
Drew Shore $95,000 (2)
Salary Remaining : $6,786
T.J. Brennan $95,000 (1)
Salary Remaining : $6,786
Steve Downie $90,000 (1)
Salary Remaining : $6,429
Zach Redmond $90,000 (1)
Salary Remaining : $6,429
Tanner Richard $87,500 (2)
Salary Remaining : $6,250
Taylor Aronson $87,500 (2)
Salary Remaining : $6,250
Justin Shugg $82,500 (1)
Salary Remaining : $5,893
Jeremie Blain $82,500 (2)
Salary Remaining : $5,893
Morgan Ellis $82,500 (2)
Salary Remaining : $5,893
Magnus Nygren $82,500 (2)
Salary Remaining : $5,893
Brendan Woods $77,500 (1)
Salary Remaining : $5,536
Colin McDonald $75,000 (1)
Salary Remaining : $5,357
Mitch Callahan $72,500 (1)
Salary Remaining : $5,179
Johan Gustafsson $72,500 (2)
Salary Remaining : $5,179
Lukas Sedlak $70,000 (2)
Salary Remaining : $5,000
Joseph LaBate $70,000 (2)
Salary Remaining : $5,000
Brody Sutter (Out of Payroll) $67,500 (1)
Salary Remaining : $4,821
Sergey Tolchinsky $62,500 (2)
Salary Remaining : $4,464
Casey DeSmith $62,500 (3)
Salary Remaining : $4,464
Michael Houser $62,500 (2)
Salary Remaining : $4,464
Ken Appleby $62,500 (3)
Salary Remaining : $4,464
Jiri Sekac $62,500 (1)
Salary Remaining : $4,464
David Rittich $62,500 (3)
Salary Remaining : $4,464
Vojtech Mozik $62,500 (2)
Salary Remaining : $4,464
Dennis Rasmussen $62,500 (2)
Salary Remaining : $4,464
Total Farm Players28
Salary Commitment
Year 2017 : $2,170,000
Year 2018 : $1,457,500
Year 2019 : $285,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,170,000
Year 2018 : $1,457,500
Year 2019 : $285,000
Year 2020 : $0

VEGAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$61,350,000
Farm Players Total Salaries$1,544,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$17,748,308
Projected Bank Account$17,748,308

Pro Players Salaries

VGK Cap Hit $13,500,000 (3)
-Salary Remaining : $964,286
Brendan Gallagher $6,000,000 (5)
-Salary Remaining : $428,571
Mats Zuccarello $5,500,000 (4)
-Salary Remaining : $392,857
Mikkel Boedker $4,750,000 (3)
-Salary Remaining : $339,286
Tomas Tatar $4,500,000 (4)
-Salary Remaining : $321,429
Brock Nelson $4,250,000 (3)
-Salary Remaining : $303,571
Andy Greene $4,000,000 (3)
-Salary Remaining : $285,714
Boone Jenner $3,250,000 (2)
-Salary Remaining : $232,143
Marco Scandella $2,600,000 (2)
-Salary Remaining : $185,714
Tyler Ennis $1,800,000 (3)
-Salary Remaining : $128,571
Philipp Grubauer $1,650,000 (2)
-Salary Remaining : $117,857
Craig Smith $1,500,000 (5)
-Salary Remaining : $107,143
Nikita Zadorov $975,000 (3)
-Salary Remaining : $69,643
Sam Reinhart $975,000 (2)
-Salary Remaining : $69,643
Jordan Martinook $925,000 (2)
-Salary Remaining : $66,071
Calvin Pickard $925,000 (3)
-Salary Remaining : $66,071
Jon Merrill $925,000 (1)
-Salary Remaining : $66,071
Mitch Vande Sompel $875,000 (3)
-Salary Remaining : $62,500
Nate Schmidt $625,000 (3)
-Salary Remaining : $44,643
Trevor van Riemsdyk $625,000 (1)
-Salary Remaining : $44,643
Kole Sherwood $625,000 (3)
-Salary Remaining : $44,643
Barclay Goodrow $575,000 (1)
-Salary Remaining : $41,071
Total Pro Players22
Salary Commitment
Year 2017 : $61,350,000
Year 2018 : $55,975,000
Year 2019 : $44,575,000
Year 2020 : $19,900,000
Salary Average Commitment
Year 2017 : $43,186,666
Year 2018 : $41,061,666
Year 2019 : $31,661,666
Year 2020 : $14,920,000
Salary Cap with 1 Way Contract
Year 2017 : $61,350,000
Year 2018 : $59,225,000
Year 2019 : $49,825,000
Year 2020 : $17,500,000

Farm Players Salaries

Jared Boll $99,500 (2)
Salary Remaining : $7,107
Teddy Purcell $99,500 (2)
Salary Remaining : $7,107
Jared Coreau $95,000 (2)
Salary Remaining : $6,786
Ian McCoshen $92,500 (2)
Salary Remaining : $6,607
Jacob De La Rose $92,500 (3)
Salary Remaining : $6,607
Jayce Hawryluk $92,500 (2)
Salary Remaining : $6,607
Jonas Siegenthaler $92,500 (2)
Salary Remaining : $6,607
Tristan Jarry $92,500 (3)
Salary Remaining : $6,607
Ryan Sproul $92,500 (1)
Salary Remaining : $6,607
Ville Pokka $92,500 (2)
Salary Remaining : $6,607
Anton Lindholm $77,500 (2)
Salary Remaining : $5,536
Adam Wilcox $72,500 (2)
Salary Remaining : $5,179
Maxim Mamim $72,500 (3)
Salary Remaining : $5,179
Matthew Peca $67,500 (3)
Salary Remaining : $4,821
Lukas Bengtsson $62,500 (3)
Salary Remaining : $4,464
Josh Jooris $62,500 (1)
Salary Remaining : $4,464
Matt Luff $62,500 (3)
Salary Remaining : $4,464
Frederick Gaudreau $62,500 (3)
Salary Remaining : $4,464
Nikita Soshnikov $62,500 (1)
Salary Remaining : $4,464
Total Farm Players19
Salary Commitment
Year 2017 : $1,544,000
Year 2018 : $1,336,500
Year 2019 : $522,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,550,666
Year 2018 : $1,333,166
Year 2019 : $519,166
Year 2020 : $0

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $83 - 0 - 0.00%
Level 2: 5000 - $51 - 0 - 0.00%
Level 3: 2000 - $26 - 0 - 0.00%
Level 4: 4000 - $16 - 0 - 0.00%
Luxury : 1000 - $170 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,345,000
Farm Players Total Salaries$1,412,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account($5,442,082)
Projected Bank Account($5,442,082)

Pro Players Salaries

WSH CAP HIT $14,600,000 (3)
-Salary Remaining : $1,042,857
Ryan Johansen $7,000,000 (3)
-Salary Remaining : $500,000
Alexander Wennberg $6,000,000 (4)
-Salary Remaining : $428,571
Brayden Schenn $5,750,000 (4)
-Salary Remaining : $410,714
Victor Hedman $4,000,000 (6)
-Salary Remaining : $285,714
Colin Wilson $3,000,000 (2)
-Salary Remaining : $214,286
Cal Clutterbuck $3,000,000 (2)
-Salary Remaining : $214,286
Zemgus Girgensons $2,500,000 (3)
-Salary Remaining : $178,571
Casey Cizikas $2,000,000 (5)
-Salary Remaining : $142,857
Nathan Gerbe $1,950,000 (1)
-Salary Remaining : $139,286
Mike Condon $1,250,000 (3)
-Salary Remaining : $89,286
Rene Bourque $1,000,000 (1)
-Salary Remaining : $71,429
Tom Gilbert $1,000,000 (1)
-Salary Remaining : $71,429
Jeff Zatkoff $1,000,000 (1)
-Salary Remaining : $71,429
Joakim Nordstrom $1,000,000 (2)
-Salary Remaining : $71,429
Devante Smith-Pelly $1,000,000 (2)
-Salary Remaining : $71,429
Drew Miller $995,000 (2)
-Salary Remaining : $71,071
Anthony DeAngelo $975,000 (2)
-Salary Remaining : $69,643
Zach Werenski $975,000 (3)
-Salary Remaining : $69,643
Jim Slater $950,000 (2)
-Salary Remaining : $67,857
Brett Ritchie $925,000 (3)
-Salary Remaining : $66,071
Damon Severson $925,000 (3)
-Salary Remaining : $66,071
Xavier Ouellet $925,000 (3)
-Salary Remaining : $66,071
Tyler Wong $625,000 (3)
-Salary Remaining : $44,643
Total Pro Players24
Salary Commitment
Year 2017 : $63,345,000
Year 2018 : $65,370,000
Year 2019 : $46,600,000
Year 2020 : $24,500,000
Salary Average Commitment
Year 2017 : $34,706,666
Year 2018 : $31,706,666
Year 2019 : $21,328,333
Year 2020 : $10,245,000
Salary Cap with 1 Way Contract
Year 2017 : $63,345,000
Year 2018 : $58,395,000
Year 2019 : $47,475,000
Year 2020 : $17,750,000

Farm Players Salaries

Scott Harrington $97,500 (3)
Salary Remaining : $6,964
Mark McNeill $97,500 (2)
Salary Remaining : $6,964
Julien Gauthier $97,500 (3)
Salary Remaining : $6,964
Martin Frk $92,500 (1)
Salary Remaining : $6,607
Brandon Halverson $92,500 (3)
Salary Remaining : $6,607
Victor Mete $87,500 (3)
Salary Remaining : $6,250
Kevin Gravel $85,000 (1)
Salary Remaining : $6,071
Taylor Leier $82,500 (2)
Salary Remaining : $5,893
Ryan Graves $82,500 (2)
Salary Remaining : $5,893
Devon Toews $82,500 (3)
Salary Remaining : $5,893
Mike Downing $82,500 (3)
Salary Remaining : $5,893
Emil Molin $82,500 (3)
Salary Remaining : $5,893
Kristers Gudlevskis $77,500 (2)
Salary Remaining : $5,536
Zack Mitchell $75,000 (3)
Salary Remaining : $5,357
Travis Boyd $67,500 (1)
Salary Remaining : $4,821
Nick Ebert (Out of Payroll) $67,500 (1)
Salary Remaining : $4,821
Mike Kapla $62,500 (2)
Salary Remaining : $4,464
Total Farm Players17
Salary Commitment
Year 2017 : $1,412,500
Year 2018 : $1,117,500
Year 2019 : $715,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,203,750
Year 2018 : $895,000
Year 2019 : $525,000
Year 2020 : $0

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $86 - 6,000 - 100.00%
Level 2: 5000 - $51 - 4,964 - 99.27%
Level 3: 2000 - $1 - 2,000 - 100.00%
Level 4: 4000 - $16 - 4,000 - 100.00%
Luxury : 1000 - $174 - 985 - 98.47%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,948 - 99.71%
Average Income per Game1006479
Year to Date Revenue$3,019,437

Expense

Pro Players Total Salaries$74,275,000
Farm Players Total Salaries$999,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$7,217,029
Projected Bank Account$7,217,029

Pro Players Salaries

Sidney Crosby $10,000,000 (2)
-Salary Remaining : $714,286
Alexander Ovechkin $9,500,000 (2)
-Salary Remaining : $678,571
Patrick Marleau $7,500,000 (3)
-Salary Remaining : $535,714
WPG CAP HIT $6,900,000 (2)
-Salary Remaining : $492,857
Braden Holtby $6,100,000 (3)
-Salary Remaining : $435,714
Alexander Edler $5,000,000 (3)
-Salary Remaining : $357,143
Cam Atkinson $5,000,000 (4)
-Salary Remaining : $357,143
Christopher Tanev $4,500,000 (5)
-Salary Remaining : $321,429
Sven Baertschi $2,750,000 (2)
-Salary Remaining : $196,429
Nick Holden $2,500,000 (1)
-Salary Remaining : $178,571
Jimmy Howard $1,950,000 (1)
-Salary Remaining : $139,286
Clayton Stoner (Out of Payroll) $1,500,000 (2)
-Salary Remaining : $107,143
Brandon Sutter $1,375,000 (5)
-Salary Remaining : $98,214
Jannik Hansen $1,000,000 (1)
-Salary Remaining : $71,429
Matt Moulson $1,000,000 (1)
-Salary Remaining : $71,429
Alex Biega $975,000 (4)
-Salary Remaining : $69,643
Bo Horvat $975,000 (6)
-Salary Remaining : $69,643
Patrick Eaves $950,000 (1)
-Salary Remaining : $67,857
Matt Hunwick $950,000 (2)
-Salary Remaining : $67,857
Pierre-Alexandre Parenteau $950,000 (2)
-Salary Remaining : $67,857
Gustav Forsling $775,000 (3)
-Salary Remaining : $55,357
Ben Hutton $775,000 (2)
-Salary Remaining : $55,357
Troy Stecher $675,000 (3)
-Salary Remaining : $48,214
Nic Dowd $675,000 (5)
-Salary Remaining : $48,214
Total Pro Players24
Salary Commitment
Year 2017 : $74,275,000
Year 2018 : $65,325,000
Year 2019 : $37,950,000
Year 2020 : $19,400,000
Salary Average Commitment
Year 2017 : $47,090,000
Year 2018 : $44,140,000
Year 2019 : $20,465,000
Year 2020 : $8,383,750
Salary Cap with 1 Way Contract
Year 2017 : $74,275,000
Year 2018 : $66,875,000
Year 2019 : $33,550,000
Year 2020 : $13,500,000

Farm Players Salaries

David Leggio $99,500 (2)
Salary Remaining : $7,107
Brendan Gaunce $97,500 (2)
Salary Remaining : $6,964
Marcus Pettersson $92,500 (2)
Salary Remaining : $6,607
Dmitri Kugryshev (Out of Payroll) $92,500 (2)
Salary Remaining : $6,607
Zachary Fucale $92,500 (2)
Salary Remaining : $6,607
Greg Nemisz $87,500 (1)
Salary Remaining : $6,250
Andrey Pedan $85,000 (3)
Salary Remaining : $6,071
Tyler Motte $82,500 (2)
Salary Remaining : $5,893
Garrett Noonan $82,500 (2)
Salary Remaining : $5,893
Antoine Laganiere $62,500 (2)
Salary Remaining : $4,464
Joacim Eriksson $62,500 (1)
Salary Remaining : $4,464
Mike Zalewski $62,500 (1)
Salary Remaining : $4,464
Total Farm Players12
Salary Commitment
Year 2017 : $999,500
Year 2018 : $787,000
Year 2019 : $85,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,000,125
Year 2018 : $787,625
Year 2019 : $85,625
Year 2020 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $80,000,000
Available Cap Space

Over Minimum of
$51,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $25,524,765 $72,225,000 $7,775,000 $21,225,000 242650
ARIZONA ($6,335,998) $72,325,000 $7,675,000 $21,325,000 251843
BOSTON $9,364,407 $63,200,000 $16,800,000 $12,200,000 24731
BUFFALO $84,816,320 $78,150,000 $1,850,000 $27,150,000 202848
CALGARY $26,690,215 $72,675,000 $7,325,000 $21,675,000 23629
CAROLINA ($1,265,576) $73,825,000 $6,175,000 $22,825,000 202545
CHICAGO $41,151,877 $74,850,000 $5,150,000 $23,850,000 231134
COLORADO $9,839,149 $70,800,000 $9,200,000 $19,800,000 222042
COLUMBUS $45,296,499 $72,195,000 $7,805,000 $21,195,000 241640
DALLAS ($1,586,569) $59,100,000 $20,900,000 $8,100,000 251035
DETROIT $84,907,675 $75,550,000 $4,450,000 $24,550,000 231033
EDMONTON $2,340,274 $69,500,000 $10,500,000 $18,500,000 232245
FLORIDA $40,808,465 $77,325,000 $2,675,000 $26,325,000 232144
LOS ANGELES $29,119,127 $75,550,000 $4,450,000 $24,550,000 231437
MINNESOTA $18,119 $75,250,000 $4,750,000 $24,250,000 24832
MONTREAL $24,765,016 $80,025,000 -$25,000 $29,025,000 23629
NASHVILLE $31,699,693 $66,695,000 $13,305,000 $15,695,000 241943
NEW JERSEY $54,496,412 $70,025,000 $9,975,000 $19,025,000 222042
NEW YORK I $36,575,268 $73,175,000 $6,825,000 $22,175,000 252045
NEW YORK R $20,738,337 $56,975,000 $23,025,000 $5,975,000 251641
OTTAWA $85,773,075 $60,370,000 $19,630,000 $9,370,000 241034
PHILADELPHIA ($122,499) $61,970,000 $18,030,000 $10,970,000 252146
PITTSBURGH $27,262,200 $66,800,000 $13,200,000 $15,800,000 251540
SAN JOSE ($4,686,580) $75,600,000 $4,400,000 $24,600,000 242246
ST.LOUIS ($2,119,045) $67,050,000 $12,950,000 $16,050,000 201131
TAMPA BAY ($1,641,424) $71,850,000 $8,150,000 $20,850,000 242347
TORONTO ($7,275,792) $66,495,000 $13,505,000 $15,495,000 232144
VANCOUVER $26,111,807 $79,825,000 $175,000 $28,825,000 202848
VEGAS $17,748,308 $61,350,000 $18,650,000 $10,350,000 221941
WASHINGTON ($5,442,082) $63,345,000 $16,655,000 $12,345,000 241741
WINNIPEG $7,217,029 $72,775,000 $7,225,000 $21,775,000 241236