Team FinanceLast Update - Saturday, November 18, 2017 at 06:48
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 - 5,686 - 94.76%
Level 2: 5000 - $54 - 4,664 - 93.28%
Level 3: 2000 - $28 - 1,967 - 98.33%
Level 4: 4000 - $21 - 3,113 - 77.82%
Luxury : 1000 - $186 - 776 - 77.60%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %16,205 - 90.03%
Average Income per Game$1,022,662
Year to Date Revenue$7,158,636

Expense

Pro Players Total Salaries$72,925,000
Farm Players Total Salaries$2,311,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,757,411
Farm Year To Date Expenses$405,705
Pro Salary Cap To Date$12,757,411
Farm Salary Cap To Date$391,455

Estimate

Pro Estimated Season Revenue$34,770,518
Pro Remaining Season Days147
Pro Expenses Per Days$407,402
Pro Estimated Expenses$59,888,094
Farm Remaining Season Days148
Farm Expenses Per Days$12,842
Farm Estimated Expenses$1,900,616
Estimated Season Expenses$61,788,710
Season Salary Cap$72,925,000
Estimate Under Maximum Salary Cap of $73,000,000$75,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,925,000
Current Bank Account$47,899,682
Projected Bank Account$20,881,490

Pro Players Salaries

ANA CAP HIT $5,450,000 (2)
-Salary Remaining : $4,475,698
Thomas Vanek $5,000,000 (1)
-Salary Remaining : $4,106,145
Anton Stralman $4,900,000 (3)
-Salary Remaining : $4,024,022
Mike Green $4,750,000 (2)
-Salary Remaining : $3,900,838
Gustav Nyquist $4,750,000 (4)
-Salary Remaining : $3,900,838
Kris Russell $4,500,000 (2)
-Salary Remaining : $3,695,531
David Perron $4,400,000 (2)
-Salary Remaining : $3,613,408
Karl Alzner $4,000,000 (2)
-Salary Remaining : $3,284,916
Marc Methot $4,000,000 (2)
-Salary Remaining : $3,284,916
Michael Frolik $3,750,000 (3)
-Salary Remaining : $3,079,609
Andrew Shaw $3,700,000 (4)
-Salary Remaining : $3,038,547
Cam Talbot $3,500,000 (1)
-Salary Remaining : $2,874,302
Erik Gudbranson $3,250,000 (3)
-Salary Remaining : $2,668,994
Alexandre Burrows $3,000,000 (1)
-Salary Remaining : $2,463,687
Lee Stempniak $2,500,000 (4)
-Salary Remaining : $2,053,073
Benoit Pouliot $2,250,000 (2)
-Salary Remaining : $1,847,765
Ben Lovejoy $2,100,000 (3)
-Salary Remaining : $1,724,581
Jacob Josefson $1,500,000 (3)
-Salary Remaining : $1,231,844
Evgeny Kuznetsov $975,000 (1)
-Salary Remaining : $800,698
Connor McDavid $975,000 (2)
-Salary Remaining : $800,698
Sam Reinhart $975,000 (2)
-Salary Remaining : $800,698
Peter Budaj $950,000 (1)
-Salary Remaining : $780,168
Brett Ritchie $925,000 (1)
-Salary Remaining : $759,637
Juuse Saros $825,000 (3)
-Salary Remaining : $677,514
Nathan Lieuwen $0 (0)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2017 : $72,925,000
Year 2018 : $56,025,000
Year 2019 : $27,275,000
Year 2020 : $10,950,000
Salary Average Commitment
Year 2017 : $29,175,000
Year 2018 : $23,325,000
Year 2019 : $15,125,000
Year 2020 : $10,850,000
Salary Cap with 1 Way Contract
Year 2017 : $72,925,000
Year 2018 : $58,575,000
Year 2019 : $27,275,000
Year 2020 : $10,950,000

Farm Players Salaries

Cody McLeod $99,500 (1)
Salary Remaining : $81,811
Adam Cracknell $99,500 (2)
Salary Remaining : $81,811
Logan MacMillan $97,500 (2)
Salary Remaining : $80,167
Daniel Cleary $95,000 (2)
Salary Remaining : $78,111
Ryan Murphy $95,000 (1)
Salary Remaining : $78,111
Steven Kampfer $95,000 (2)
Salary Remaining : $78,111
Brian Strait $95,000 (2)
Salary Remaining : $78,111
Laurent Dauphin $92,500 (2)
Salary Remaining : $76,056
Sebastian Collberg $92,500 (2)
Salary Remaining : $76,056
Joel Edmundson $92,500 (1)
Salary Remaining : $76,056
Zach Sanford $92,500 (3)
Salary Remaining : $76,056
William Carrier $92,500 (1)
Salary Remaining : $76,056
Chris Neil $90,000 (2)
Salary Remaining : $74,000
Iiro Pakarinen (Out of Payroll) $90,000 (1)
Salary Remaining : $74,000
Kevin Porter $90,000 (2)
Salary Remaining : $74,000
Nick Baptiste $87,500 (2)
Salary Remaining : $71,944
Jan Kostalek $82,500 (2)
Salary Remaining : $67,833
Kelsey Tessier $82,500 (2)
Salary Remaining : $67,833
Sam Carrick $77,500 (1)
Salary Remaining : $63,722
Ben Hutton $77,500 (2)
Salary Remaining : $63,722
Max Friberg $77,500 (1)
Salary Remaining : $63,722
Mackenzie Skapski $72,500 (1)
Salary Remaining : $59,611
Joni Ortio $72,500 (1)
Salary Remaining : $59,611
Max Gortz $72,500 (2)
Salary Remaining : $59,611
Brett Sutter $70,000 (1)
Salary Remaining : $57,556
Joel Vermin (Out of Payroll) $67,500 (1)
Salary Remaining : $55,500
Casey Nelson $62,500 (3)
Salary Remaining : $51,389
Total Farm Players27
Salary Commitment
Year 2017 : $2,311,500
Year 2018 : $1,404,500
Year 2019 : $155,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,151,500
Year 2018 : $1,404,500
Year 2019 : $155,000
Year 2020 : $0

ARIZONA



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $87 - 5,798 - 96.63%
Level 2: 5000 - $58 - 4,700 - 94.00%
Level 3: 2000 - $35 - 1,888 - 94.41%
Level 4: 4000 - $20 - 3,838 - 95.96%
Luxury : 1000 - $185 - 787 - 78.66%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,011 - 94.51%
Average Income per Game$1,065,401
Year to Date Revenue$8,523,205

Expense

Pro Players Total Salaries$72,900,000
Farm Players Total Salaries$1,272,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,032,416
Farm Year To Date Expenses$214,762
Pro Salary Cap To Date$13,032,416
Farm Salary Cap To Date$214,762

Estimate

Pro Estimated Season Revenue$35,158,221
Pro Remaining Season Days147
Pro Expenses Per Days$407,263
Pro Estimated Expenses$59,867,661
Farm Remaining Season Days148
Farm Expenses Per Days$7,067
Farm Estimated Expenses$1,045,916
Estimated Season Expenses$60,913,577
Season Salary Cap$72,900,000
Estimate Under Maximum Salary Cap of $73,000,000$100,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,900,000
Current Bank Account$19,460,086
Projected Bank Account($6,295,270)

Pro Players Salaries

P.K. Subban $9,000,000 (3)
-Salary Remaining : $7,391,061
Gabriel Landeskog $6,500,000 (3)
-Salary Remaining : $5,337,989
Loui Eriksson $5,750,000 (2)
-Salary Remaining : $4,722,067
Pekka Rinne $5,250,000 (3)
-Salary Remaining : $4,311,453
Tomas Plekanec $4,750,000 (3)
-Salary Remaining : $3,900,838
Adam Larsson $4,500,000 (3)
-Salary Remaining : $3,695,531
Reilly Smith $4,000,000 (2)
-Salary Remaining : $3,284,916
Sean Couturier $3,700,000 (4)
-Salary Remaining : $3,038,547
Mikael Backlund $3,500,000 (1)
-Salary Remaining : $2,874,302
Ron Hainsey $3,300,000 (3)
-Salary Remaining : $2,710,056
Nicklas Grossmann $2,800,000 (1)
-Salary Remaining : $2,299,441
Carl Gunnarsson $2,700,000 (1)
-Salary Remaining : $2,217,318
Justin Williams $2,200,000 (1)
-Salary Remaining : $1,806,704
John-Michael Liles $2,100,000 (1)
-Salary Remaining : $1,724,581
Ian Cole $2,100,000 (1)
-Salary Remaining : $1,724,581
ARI CAP HIT $1,750,000 (2)
-Salary Remaining : $1,437,151
Alexander Burmistrov $1,500,000 (1)
-Salary Remaining : $1,231,844
Brandon Manning $1,500,000 (3)
-Salary Remaining : $1,231,844
Curtis McElhinney $1,200,000 (1)
-Salary Remaining : $985,475
Tom Pyatt $1,000,000 (2)
-Salary Remaining : $821,229
Radek Faksa $975,000 (3)
-Salary Remaining : $800,698
William Nylander $975,000 (2)
-Salary Remaining : $800,698
Mikhail Grigorenko $975,000 (1)
-Salary Remaining : $800,698
Bryan Rust $875,000 (2)
-Salary Remaining : $718,575
Mark Alt $0 (0)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2017 : $72,900,000
Year 2018 : $53,325,000
Year 2019 : $39,475,000
Year 2020 : $3,700,000
Salary Average Commitment
Year 2017 : $47,910,000
Year 2018 : $33,735,000
Year 2019 : $23,885,000
Year 2020 : $3,610,000
Salary Cap with 1 Way Contract
Year 2017 : $72,900,000
Year 2018 : $53,825,000
Year 2019 : $39,475,000
Year 2020 : $3,700,000

Farm Players Salaries

Philip Larsen $99,500 (2)
Salary Remaining : $81,811
Greg McKegg $97,500 (3)
Salary Remaining : $80,167
Tanner Glass $95,000 (2)
Salary Remaining : $78,111
Connor Brickley $92,500 (1)
Salary Remaining : $76,056
Brock McGinn $92,500 (2)
Salary Remaining : $76,056
Oscar Dansk $92,500 (1)
Salary Remaining : $76,056
Anton Forsberg $90,000 (1)
Salary Remaining : $74,000
Tim Erixon $90,000 (1)
Salary Remaining : $74,000
Troy Bourke $87,500 (1)
Salary Remaining : $71,944
Stanislav Galiev $87,500 (3)
Salary Remaining : $71,944
Nate Prosser $85,000 (1)
Salary Remaining : $69,889
Freddie Hamilton $72,500 (2)
Salary Remaining : $59,611
Zach Trotman $67,500 (1)
Salary Remaining : $55,500
Matt Lindblad $62,500 (1)
Salary Remaining : $51,389
Patrick McNeill $60,000 (1)
Salary Remaining : $49,333
Total Farm Players15
Salary Commitment
Year 2017 : $1,272,000
Year 2018 : $544,500
Year 2019 : $185,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,037,000
Year 2018 : $544,500
Year 2019 : $185,000
Year 2020 : $0

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $80 - 5,833 - 97.21%
Level 2: 5000 - $55 - 4,789 - 95.77%
Level 3: 2000 - $35 - 1,943 - 97.16%
Level 4: 4000 - $17 - 3,910 - 97.76%
Luxury : 1000 - $180 - 922 - 92.20%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,397 - 96.65%
Average Income per Game$1,030,418
Year to Date Revenue$8,243,344

Expense

Pro Players Total Salaries$67,750,000
Farm Players Total Salaries$602,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,111,744
Farm Year To Date Expenses$107,104
Pro Salary Cap To Date$12,111,744
Farm Salary Cap To Date$107,104

Estimate

Pro Estimated Season Revenue$34,003,794
Pro Remaining Season Days147
Pro Expenses Per Days$378,492
Pro Estimated Expenses$55,638,324
Farm Remaining Season Days148
Farm Expenses Per Days$3,347
Farm Estimated Expenses$495,356
Estimated Season Expenses$56,133,680
Season Salary Cap$67,750,000
Estimate Under Maximum Salary Cap of $73,000,000$5,250,000
Estimate Over Minimum Salary Cap of $51,000,000 $16,750,000
Current Bank Account$31,097,806
Projected Bank Account$8,967,920

Pro Players Salaries

BOS Cap Hit $14,600,000 (3)
-Salary Remaining : $11,989,944
Henrik Lundqvist $9,000,000 (3)
-Salary Remaining : $7,391,061
Derick Brassard $5,800,000 (4)
-Salary Remaining : $4,763,128
Scott Hartnell $5,600,000 (2)
-Salary Remaining : $4,598,883
Dennis Seidenberg $5,000,000 (2)
-Salary Remaining : $4,106,145
Drew Stafford $4,500,000 (2)
-Salary Remaining : $3,695,531
Mike Weber $3,200,000 (2)
-Salary Remaining : $2,627,933
Anton Khudobin $2,750,000 (1)
-Salary Remaining : $2,258,380
Brad Richards $2,500,000 (1)
-Salary Remaining : $2,053,073
Jhonas Enroth $2,300,000 (2)
-Salary Remaining : $1,888,827
Tommy Wingels $2,000,000 (3)
-Salary Remaining : $1,642,458
Paul Gaustad $1,750,000 (1)
-Salary Remaining : $1,437,151
Kevin Fiala $975,000 (2)
-Salary Remaining : $800,698
Ivan Provorov $975,000 (3)
-Salary Remaining : $800,698
Dainius Zubrus $950,000 (1)
-Salary Remaining : $780,168
Ivan Barbashev $925,000 (3)
-Salary Remaining : $759,637
Miles Wood $875,000 (3)
-Salary Remaining : $718,575
Gemel Smith $825,000 (2)
-Salary Remaining : $677,514
Paul LaDue $725,000 (2)
-Salary Remaining : $595,391
Markus Hannikainen $625,000 (1)
-Salary Remaining : $513,268
Oleg Yevenko $625,000 (2)
-Salary Remaining : $513,268
Conor Allen $625,000 (1)
-Salary Remaining : $513,268
Evan Rodrigues $625,000 (3)
-Salary Remaining : $513,268
Michael Bournival $0 (0)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2017 : $67,750,000
Year 2018 : $45,250,000
Year 2019 : $21,500,000
Year 2020 : $5,800,000
Salary Average Commitment
Year 2017 : $42,200,000
Year 2018 : $33,000,000
Year 2019 : $9,250,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $67,750,000
Year 2018 : $58,550,000
Year 2019 : $34,800,000
Year 2020 : $5,800,000

Farm Players Salaries

Nicolas Petan $92,500 (1)
Salary Remaining : $76,056
Matthew Finn $92,500 (1)
Salary Remaining : $76,056
Anton Rodin $92,500 (2)
Salary Remaining : $76,056
Brian O'Neill $75,000 (1)
Salary Remaining : $61,667
Ronalds Kenins $62,500 (1)
Salary Remaining : $51,389
Charlie Lindgren $62,500 (3)
Salary Remaining : $51,389
Ty Loney $62,500 (2)
Salary Remaining : $51,389
Trevor Murphy $62,500 (1)
Salary Remaining : $51,389
Total Farm Players8
Salary Commitment
Year 2017 : $602,500
Year 2018 : $217,500
Year 2019 : $62,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $602,500
Year 2018 : $217,500
Year 2019 : $62,500
Year 2020 : $0

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $80 - 5,765 - 96.09%
Level 2: 5000 - $50 - 4,782 - 95.63%
Level 3: 2000 - $28 - 1,914 - 95.71%
Level 4: 4000 - $15 - 3,933 - 98.33%
Luxury : 1000 - $160 - 972 - 97.18%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,366 - 96.48%
Average Income per Game$968,369
Year to Date Revenue$7,746,952

Expense

Pro Players Total Salaries$72,150,000
Farm Players Total Salaries$2,173,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,898,336
Farm Year To Date Expenses$375,116
Pro Salary Cap To Date$12,898,336
Farm Salary Cap To Date$360,608

Estimate

Pro Estimated Season Revenue$31,956,177
Pro Remaining Season Days147
Pro Expenses Per Days$403,073
Pro Estimated Expenses$59,251,731
Farm Remaining Season Days148
Farm Expenses Per Days$12,075
Farm Estimated Expenses$1,787,100
Estimated Season Expenses$61,038,831
Season Salary Cap$72,150,000
Estimate Under Maximum Salary Cap of $73,000,000$850,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,150,000
Current Bank Account$12,276,043
Projected Bank Account($16,806,611)

Pro Players Salaries

Drew Doughty $7,750,000 (4)
-Salary Remaining : $6,364,525
Roman Josi $7,250,000 (3)
-Salary Remaining : $5,953,911
Brad Marchand $7,000,000 (5)
-Salary Remaining : $5,748,603
Tuukka Rask $7,000,000 (4)
-Salary Remaining : $5,748,603
David Backes $6,300,000 (3)
-Salary Remaining : $5,173,743
Milan Lucic $6,100,000 (2)
-Salary Remaining : $5,009,497
Jay Bouwmeester $6,100,000 (3)
-Salary Remaining : $5,009,497
Jakob Silfverberg $4,750,000 (4)
-Salary Remaining : $3,900,838
Alex Killorn $3,650,000 (2)
-Salary Remaining : $2,997,486
J.T. Miller $3,200,000 (1)
-Salary Remaining : $2,627,933
Kevan Miller $2,600,000 (2)
-Salary Remaining : $2,135,196
Henrik Sedin $2,500,000 (1)
-Salary Remaining : $2,053,073
Dominic Moore $1,200,000 (4)
-Salary Remaining : $985,475
Riley Nash $1,000,000 (4)
-Salary Remaining : $821,229
Nail Yakupov $1,000,000 (1)
-Salary Remaining : $821,229
Matt Moulson $1,000,000 (1)
-Salary Remaining : $821,229
Bo Horvat $975,000 (1)
-Salary Remaining : $800,698
Chad Johnson $950,000 (2)
-Salary Remaining : $780,168
Matt Hunwick $950,000 (2)
-Salary Remaining : $780,168
Nikita Tryamkin $875,000 (2)
-Salary Remaining : $718,575
Total Pro Players20
Salary Commitment
Year 2017 : $72,150,000
Year 2018 : $63,475,000
Year 2019 : $48,350,000
Year 2020 : $28,700,000
Salary Average Commitment
Year 2017 : $39,266,666
Year 2018 : $34,791,666
Year 2019 : $25,916,666
Year 2020 : $13,066,666
Salary Cap with 1 Way Contract
Year 2017 : $72,150,000
Year 2018 : $63,475,000
Year 2019 : $48,350,000
Year 2020 : $28,700,000

Farm Players Salaries

Dustin Jeffrey $99,500 (1)
Salary Remaining : $81,811
Alexander Khokhlachev $99,000 (1)
Salary Remaining : $81,400
Michael Dal Colle $97,500 (2)
Salary Remaining : $80,167
Shea Theodore $97,500 (2)
Salary Remaining : $80,167
Brandon Prust $95,000 (2)
Salary Remaining : $78,111
Brian Flynn $95,000 (1)
Salary Remaining : $78,111
Joonas Kemppainen $95,000 (2)
Salary Remaining : $78,111
Hunter Smith $92,500 (2)
Salary Remaining : $76,056
Tommy Cross $92,500 (2)
Salary Remaining : $76,056
Colton Sissons $92,500 (2)
Salary Remaining : $76,056
Dalton Smith $92,500 (1)
Salary Remaining : $76,056
Cameron Gaunce $92,500 (1)
Salary Remaining : $76,056
Matt Taormina $87,500 (1)
Salary Remaining : $71,944
Kurtis Gabriel $87,500 (1)
Salary Remaining : $71,944
Anton Slepyshev $87,500 (1)
Salary Remaining : $71,944
Joonas Donskoi (Out of Payroll) $82,500 (2)
Salary Remaining : $67,833
Harri Sateri $82,500 (1)
Salary Remaining : $67,833
Philip McRae $80,000 (1)
Salary Remaining : $65,778
Christopher Wagner $77,500 (1)
Salary Remaining : $63,722
Daniel Pribyl $72,500 (3)
Salary Remaining : $59,611
Colby Cave $62,500 (3)
Salary Remaining : $51,389
Michael Garteig $62,500 (3)
Salary Remaining : $51,389
Austin Czarnik (Out of Payroll) $62,500 (2)
Salary Remaining : $51,389
Frank Vatrano $62,500 (2)
Salary Remaining : $51,389
Justin Hickman $62,500 (2)
Salary Remaining : $51,389
Noel Acciari $62,500 (2)
Salary Remaining : $51,389
Total Farm Players26
Salary Commitment
Year 2017 : $2,173,500
Year 2018 : $1,192,500
Year 2019 : $197,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,887,500
Year 2018 : $1,192,500
Year 2019 : $197,500
Year 2020 : $0

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NameSaddledome
Level 1: 6000 - $80 - 5,974 - 99.56%
Level 2: 5000 - $50 - 4,731 - 94.62%
Level 3: 2000 - $30 - 1,949 - 97.45%
Level 4: 4000 - $10 - 4,000 - 100.00%
Luxury : 1000 - $175 - 948 - 94.76%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %17,602 - 97.79%
Average Income per Game$978,761
Year to Date Revenue$6,851,325

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$13,139,245
Farm Year To Date Expenses$74,220
Pro Salary Cap To Date$13,046,239
Farm Salary Cap To Date$74,220

Estimate

Pro Estimated Season Revenue$33,277,864
Pro Remaining Season Days147
Pro Expenses Per Days$411,173
Pro Estimated Expenses$60,442,431
Farm Remaining Season Days148
Farm Expenses Per Days$2,917
Farm Estimated Expenses$431,716
Estimated Season Expenses$60,874,147
Season Salary Cap$72,675,000
Estimate Under Maximum Salary Cap of $73,000,000$325,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,675,000
Current Bank Account$55,097,107
Projected Bank Account$27,500,824

Pro Players Salaries

CGY CAP HIT $14,600,000 (2)
-Salary Remaining : $11,989,944
Bobby Ryan $13,800,000 (2)
-Salary Remaining : $11,332,961
Joffrey Lupul $6,000,000 (1)
-Salary Remaining : $4,927,374
Derek Roy $5,000,000 (1)
-Salary Remaining : $4,106,145
Matt Read $4,500,000 (2)
-Salary Remaining : $3,695,531
Matt Beleskey $4,000,000 (2)
-Salary Remaining : $3,284,916
Ryan Spooner $4,000,000 (2)
-Salary Remaining : $3,284,916
Tobias Rieder $3,000,000 (2)
-Salary Remaining : $2,463,687
Anders Nilsson $2,000,000 (3)
-Salary Remaining : $1,642,458
Luca Sbisa $2,000,000 (3)
-Salary Remaining : $1,642,458
Matt Bartkowski $2,000,000 (2)
-Salary Remaining : $1,642,458
Ben Scrivens $2,000,000 (2)
-Salary Remaining : $1,642,458
Marko Dano $1,500,000 (2)
-Salary Remaining : $1,231,844
Jakub Vrana $975,000 (3)
-Salary Remaining : $800,698
Mitchell Marner $975,000 (3)
-Salary Remaining : $800,698
Slater Koekkoek $975,000 (2)
-Salary Remaining : $800,698
Chris Tierney $925,000 (1)
-Salary Remaining : $759,637
Dylan Blujus $925,000 (1)
-Salary Remaining : $759,637
Tyler Wotherspoon $925,000 (1)
-Salary Remaining : $759,637
Ethan Werek (Out of Payroll) $925,000 (2)
-Salary Remaining : $759,637
Klas Dahlbeck $875,000 (1)
-Salary Remaining : $718,575
Anthony Stolarz $875,000 (2)
-Salary Remaining : $718,575
Jaccob Slavin $825,000 (2)
-Salary Remaining : $677,514
Total Pro Players23
Salary Commitment
Year 2017 : $73,600,000
Year 2018 : $45,750,000
Year 2019 : $5,950,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $53,000,000
Year 2018 : $44,350,000
Year 2019 : $5,950,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $73,600,000
Year 2018 : $58,950,000
Year 2019 : $5,950,000
Year 2020 : $0

Farm Players Salaries

Nick Petrecki $97,500 (1)
Salary Remaining : $80,167
Jack Campbell $97,500 (1)
Salary Remaining : $80,167
Chris Bigras $92,500 (2)
Salary Remaining : $76,056
Landon Ferraro $92,500 (1)
Salary Remaining : $76,056
Blake Coleman $87,500 (3)
Salary Remaining : $71,944
Kenny Ryan $57,500 (1)
Salary Remaining : $47,278
Total Farm Players6
Salary Commitment
Year 2017 : $525,000
Year 2018 : $180,000
Year 2019 : $87,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $525,000
Year 2018 : $180,000
Year 2019 : $87,500
Year 2020 : $0

CAROLINA



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Center
Level 1: 6000 - $100 - 4,518 - 75.30%
Level 2: 5000 - $60 - 3,924 - 78.48%
Level 3: 2000 - $35 - 1,904 - 95.21%
Level 4: 4000 - $20 - 3,764 - 94.11%
Luxury : 1000 - $200 - 716 - 71.64%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %14,827 - 82.37%
Average Income per Game$972,453
Year to Date Revenue$6,807,170

Expense

Pro Players Total Salaries$72,650,000
Farm Players Total Salaries$1,783,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,939,664
Farm Year To Date Expenses$317,728
Pro Salary Cap To Date$12,939,664
Farm Salary Cap To Date$317,728

Estimate

Pro Estimated Season Revenue$33,063,397
Pro Remaining Season Days147
Pro Expenses Per Days$405,866
Pro Estimated Expenses$59,662,302
Farm Remaining Season Days148
Farm Expenses Per Days$9,908
Farm Estimated Expenses$1,466,384
Estimated Season Expenses$61,128,686
Season Salary Cap$72,650,000
Estimate Under Maximum Salary Cap of $73,000,000$350,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,650,000
Current Bank Account$24,165,866
Projected Bank Account($3,899,423)

Pro Players Salaries

Vladimir Tarasenko $8,250,000 (4)
-Salary Remaining : $6,775,140
Shea Weber $8,000,000 (1)
-Salary Remaining : $6,569,832
Brent Burns $7,500,000 (3)
-Salary Remaining : $6,159,218
Claude Giroux $7,000,000 (5)
-Salary Remaining : $5,748,603
Patrice Bergeron $7,000,000 (3)
-Salary Remaining : $5,748,603
Alexander Steen $5,250,000 (2)
-Salary Remaining : $4,311,453
Michael Cammalleri $5,000,000 (2)
-Salary Remaining : $4,106,145
Zach Parise $4,500,000 (1)
-Salary Remaining : $3,695,531
Paul Martin $3,000,000 (1)
-Salary Remaining : $2,463,687
Sergei Bobrovsky $3,000,000 (1)
-Salary Remaining : $2,463,687
Michael Grabner $2,400,000 (1)
-Salary Remaining : $1,970,950
Torrey Mitchell $1,750,000 (1)
-Salary Remaining : $1,437,151
Thomas Hickey $1,700,000 (1)
-Salary Remaining : $1,396,089
Luke Schenn $1,500,000 (1)
-Salary Remaining : $1,231,844
Thomas Greiss $1,500,000 (1)
-Salary Remaining : $1,231,844
Antoine Roussel $1,500,000 (3)
-Salary Remaining : $1,231,844
Blake Comeau $1,000,000 (1)
-Salary Remaining : $821,229
Scottie Upshall $1,000,000 (1)
-Salary Remaining : $821,229
Shane Prince $925,000 (1)
-Salary Remaining : $759,637
Shayne Gostisbehere $875,000 (1)
-Salary Remaining : $718,575
Total Pro Players20
Salary Commitment
Year 2017 : $72,650,000
Year 2018 : $41,500,000
Year 2019 : $31,250,000
Year 2020 : $15,250,000
Salary Average Commitment
Year 2017 : $26,950,000
Year 2018 : $7,250,000
Year 2019 : $1,500,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $72,650,000
Year 2018 : $41,500,000
Year 2019 : $31,250,000
Year 2020 : $15,250,000

Farm Players Salaries

Oscar Fantenberg $99,500 (3)
Salary Remaining : $81,811
Henrik Tommernes $99,500 (2)
Salary Remaining : $81,811
Cole Schneider $99,500 (2)
Salary Remaining : $81,811
David Warsofsky $95,000 (2)
Salary Remaining : $78,111
Erik Condra $95,000 (1)
Salary Remaining : $78,111
Andy Miele $95,000 (1)
Salary Remaining : $78,111
Corey Tropp $95,000 (2)
Salary Remaining : $78,111
Phil Di Giuseppe $92,500 (2)
Salary Remaining : $76,056
Ryan Carpenter $90,000 (1)
Salary Remaining : $74,000
Juho Lammikko $87,500 (3)
Salary Remaining : $71,944
Parker Wotherspoon $82,500 (3)
Salary Remaining : $67,833
Lucas Wallmark $82,500 (2)
Salary Remaining : $67,833
Denis Malgin $82,500 (3)
Salary Remaining : $67,833
Jason Kasdorf $72,500 (2)
Salary Remaining : $59,611
Kevin Labanc $72,500 (2)
Salary Remaining : $59,611
Markus Nutivaara $67,500 (2)
Salary Remaining : $55,500
Dennis Everberg $62,500 (1)
Salary Remaining : $51,389
Matt Benning $62,500 (3)
Salary Remaining : $51,389
Troy Grosenick $62,500 (1)
Salary Remaining : $51,389
Pheonix Copley $62,500 (1)
Salary Remaining : $51,389
Zach Aston-Reese $62,500 (3)
Salary Remaining : $51,389
Kristian Nakyva $62,500 (1)
Salary Remaining : $51,389
Total Farm Players22
Salary Commitment
Year 2017 : $1,783,500
Year 2018 : $1,253,500
Year 2019 : $477,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,783,500
Year 2018 : $1,253,500
Year 2019 : $477,000
Year 2020 : $0

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 4,511 - 75.18%
Level 2: 5000 - $65 - 3,549 - 70.98%
Level 3: 2000 - $75 - 802 - 40.11%
Level 4: 4000 - $50 - 1,600 - 40.00%
Luxury : 1000 - $250 - 574 - 57.40%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %11,036 - 61.31%
Average Income per Game$965,404
Year to Date Revenue$7,723,230

Expense

Pro Players Total Salaries$72,475,000
Farm Players Total Salaries$1,059,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,156,000
Farm Year To Date Expenses$141,415
Pro Salary Cap To Date$13,156,000
Farm Salary Cap To Date$133,423

Estimate

Pro Estimated Season Revenue$31,858,324
Pro Remaining Season Days147
Pro Expenses Per Days$404,888
Pro Estimated Expenses$59,518,536
Farm Remaining Season Days148
Farm Expenses Per Days$5,883
Farm Estimated Expenses$870,684
Estimated Season Expenses$60,389,220
Season Salary Cap$72,475,000
Estimate Under Maximum Salary Cap of $73,000,000$525,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,475,000
Current Bank Account$17,602,881
Projected Bank Account($10,928,015)

Pro Players Salaries

Ryan O'Reilly $7,000,000 (4)
-Salary Remaining : $5,748,603
Filip Forsberg $6,500,000 (4)
-Salary Remaining : $5,337,989
James Neal $6,000,000 (2)
-Salary Remaining : $4,927,374
James van Riemsdyk $6,000,000 (5)
-Salary Remaining : $4,927,374
Marc-Andre Fleury $5,600,000 (3)
-Salary Remaining : $4,598,883
Jared Spurgeon $5,000,000 (4)
-Salary Remaining : $4,106,145
Tyler Bozak $5,000,000 (1)
-Salary Remaining : $4,106,145
Rick Nash $5,000,000 (4)
-Salary Remaining : $4,106,145
Zack Smith $3,700,000 (3)
-Salary Remaining : $3,038,547
Matt Dumba $3,500,000 (1)
-Salary Remaining : $2,874,302
Nick Leddy $3,500,000 (1)
-Salary Remaining : $2,874,302
Michael Del Zotto $3,500,000 (1)
-Salary Remaining : $2,874,302
Carl Hagelin $3,500,000 (4)
-Salary Remaining : $2,874,302
Erik Haula $2,500,000 (4)
-Salary Remaining : $2,053,073
Mark Pysyk $1,200,000 (1)
-Salary Remaining : $985,475
Shawn Matthias $1,000,000 (3)
-Salary Remaining : $821,229
Derek Dorsett $1,000,000 (2)
-Salary Remaining : $821,229
Lance Bouma $1,000,000 (2)
-Salary Remaining : $821,229
Ondrej Pavelec $1,000,000 (2)
-Salary Remaining : $821,229
Connor Murphy $975,000 (1)
-Salary Remaining : $800,698
Jeremy Morin $0 (0)
-Salary Remaining : $0
Dylan Olsen $0 (0)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2017 : $72,475,000
Year 2018 : $54,800,000
Year 2019 : $45,800,000
Year 2020 : $35,500,000
Salary Average Commitment
Year 2017 : $39,825,000
Year 2018 : $30,650,000
Year 2019 : $21,650,000
Year 2020 : $11,000,000
Salary Cap with 1 Way Contract
Year 2017 : $72,475,000
Year 2018 : $54,800,000
Year 2019 : $45,800,000
Year 2020 : $35,500,000

Farm Players Salaries

Carlo Colaiacovo $99,000 (1)
Salary Remaining : $81,400
Philippe Paradis $97,500 (1)
Salary Remaining : $80,167
Jordin Tootoo $95,000 (1)
Salary Remaining : $78,111
Kerby Rychel $95,000 (2)
Salary Remaining : $78,111
Alex Chiasson $90,000 (1)
Salary Remaining : $74,000
Justin Peters $85,000 (1)
Salary Remaining : $69,889
Brett Bellemore $85,000 (1)
Salary Remaining : $69,889
Emerson Etem (Out of Payroll) $80,000 (1)
Salary Remaining : $65,778
Fredrik Claesson $77,500 (1)
Salary Remaining : $63,722
Joe Cannata $75,000 (1)
Salary Remaining : $61,667
Michael Latta $65,000 (2)
Salary Remaining : $53,444
Greg Pateryn $57,500 (1)
Salary Remaining : $47,278
Dillon Heatherington $57,500 (1)
Salary Remaining : $47,278
Total Farm Players13
Salary Commitment
Year 2017 : $1,059,000
Year 2018 : $160,000
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $976,500
Year 2018 : $160,000
Year 2019 : $0
Year 2020 : $0

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $92 - 5,661 - 94.35%
Level 2: 5000 - $62 - 3,751 - 75.01%
Level 3: 2000 - $34 - 1,860 - 93.01%
Level 4: 4000 - $22 - 2,985 - 74.62%
Luxury : 1000 - $180 - 949 - 94.86%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %15,205 - 84.47%
Average Income per Game$1,053,026
Year to Date Revenue$7,371,180

Expense

Pro Players Total Salaries$67,225,000
Farm Players Total Salaries$1,560,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,017,888
Farm Year To Date Expenses$277,344
Pro Salary Cap To Date$12,017,888
Farm Salary Cap To Date$277,344

Estimate

Pro Estimated Season Revenue$35,802,874
Pro Remaining Season Days147
Pro Expenses Per Days$375,559
Pro Estimated Expenses$55,207,173
Farm Remaining Season Days148
Farm Expenses Per Days$8,667
Farm Estimated Expenses$1,282,716
Estimated Season Expenses$56,489,889
Season Salary Cap$67,225,000
Estimate Under Maximum Salary Cap of $73,000,000$5,775,000
Estimate Over Minimum Salary Cap of $51,000,000 $16,225,000
Current Bank Account$29,650,779
Projected Bank Account$8,963,764

Pro Players Salaries

Carey Price $8,500,000 (4)
-Salary Remaining : $6,980,447
Joe Thornton $7,200,000 (1)
-Salary Remaining : $5,912,849
David Krejci $6,500,000 (2)
-Salary Remaining : $5,337,989
Jack Johnson $5,500,000 (3)
-Salary Remaining : $4,516,760
Patrik Berglund $4,200,000 (4)
-Salary Remaining : $3,449,162
Carl Soderberg $3,700,000 (1)
-Salary Remaining : $3,038,547
Mikko Koivu $3,625,000 (1)
-Salary Remaining : $2,976,955
Kevin Klein $3,600,000 (2)
-Salary Remaining : $2,956,425
Jonas Brodin $3,500,000 (1)
-Salary Remaining : $2,874,302
Artem Anisimov $3,100,000 (3)
-Salary Remaining : $2,545,810
Nick Bjugstad $3,000,000 (2)
-Salary Remaining : $2,463,687
Calvin de Haan $2,500,000 (1)
-Salary Remaining : $2,053,073
Dan Girardi $2,250,000 (1)
-Salary Remaining : $1,847,765
Riley Sheahan $2,000,000 (1)
-Salary Remaining : $1,642,458
Alexey Marchenko $1,400,000 (1)
-Salary Remaining : $1,149,721
Antti Niemi $1,200,000 (2)
-Salary Remaining : $985,475
David Pastrnak $975,000 (1)
-Salary Remaining : $800,698
Dylan Larkin $975,000 (2)
-Salary Remaining : $800,698
Artturi Lehkonen $925,000 (3)
-Salary Remaining : $759,637
Brandon Carlo $925,000 (3)
-Salary Remaining : $759,637
Adam Lowry $875,000 (1)
-Salary Remaining : $718,575
Nikita Nesterov $775,000 (1)
-Salary Remaining : $636,453
Daniil Tarasov $0 (0)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2017 : $67,225,000
Year 2018 : $38,425,000
Year 2019 : $23,150,000
Year 2020 : $12,700,000
Salary Average Commitment
Year 2017 : $34,725,000
Year 2018 : $20,150,000
Year 2019 : $9,150,000
Year 2020 : $4,200,000
Salary Cap with 1 Way Contract
Year 2017 : $67,225,000
Year 2018 : $38,425,000
Year 2019 : $23,150,000
Year 2020 : $12,700,000

Farm Players Salaries

Joel Armia $97,500 (2)
Salary Remaining : $80,167
William Karlsson $92,500 (2)
Salary Remaining : $76,056
Kevin Stenlund $92,500 (2)
Salary Remaining : $76,056
Pavel Buchnevich $87,500 (3)
Salary Remaining : $71,944
Mattias Janmark $87,500 (2)
Salary Remaining : $71,944
Dominic Turgeon $87,500 (3)
Salary Remaining : $71,944
Daniel Vladar $87,500 (3)
Salary Remaining : $71,944
Brad Malone $85,000 (1)
Salary Remaining : $69,889
Christian Folin $80,000 (2)
Salary Remaining : $65,778
Mattias Backman $77,500 (1)
Salary Remaining : $63,722
Nick Jensen $77,500 (1)
Salary Remaining : $63,722
Zac Dalpe $75,000 (1)
Salary Remaining : $61,667
Nicklas Jensen $75,000 (1)
Salary Remaining : $61,667
Logan Shaw $75,000 (2)
Salary Remaining : $61,667
Linus Ullmark $72,500 (2)
Salary Remaining : $59,611
Tim Heed $62,500 (1)
Salary Remaining : $51,389
Tomas Nosek $62,500 (1)
Salary Remaining : $51,389
Mantas Armalis $62,500 (2)
Salary Remaining : $51,389
Malte Stromwall $62,500 (1)
Salary Remaining : $51,389
Dan Biega $60,000 (3)
Salary Remaining : $49,333
Total Farm Players20
Salary Commitment
Year 2017 : $1,560,000
Year 2018 : $982,500
Year 2019 : $322,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,400,000
Year 2018 : $982,500
Year 2019 : $322,500
Year 2020 : $0

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $90 - 5,617 - 93.61%
Level 2: 5000 - $50 - 4,894 - 97.89%
Level 3: 2000 - $30 - 1,950 - 97.48%
Level 4: 4000 - $15 - 3,971 - 99.28%
Luxury : 1000 - $180 - 937 - 93.65%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,368 - 96.49%
Average Income per Game$1,036,823
Year to Date Revenue$8,294,585

Expense

Pro Players Total Salaries$72,020,000
Farm Players Total Salaries$1,287,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,875,072
Farm Year To Date Expenses$228,800
Pro Salary Cap To Date$12,875,072
Farm Salary Cap To Date$228,800

Estimate

Pro Estimated Season Revenue$34,215,163
Pro Remaining Season Days147
Pro Expenses Per Days$402,346
Pro Estimated Expenses$59,144,862
Farm Remaining Season Days148
Farm Expenses Per Days$7,150
Farm Estimated Expenses$1,058,200
Estimated Season Expenses$60,203,062
Season Salary Cap$72,020,000
Estimate Under Maximum Salary Cap of $73,000,000$980,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,020,000
Current Bank Account$17,765,186
Projected Bank Account($8,222,713)

Pro Players Salaries

John Tavares $9,250,000 (5)
-Salary Remaining : $7,596,369
Corey Crawford $6,750,000 (3)
-Salary Remaining : $5,543,296
Dustin Byfuglien $6,750,000 (4)
-Salary Remaining : $5,543,296
Aleksander Barkov $6,500,000 (5)
-Salary Remaining : $5,337,989
Jacob Trouba $6,150,000 (5)
-Salary Remaining : $5,050,559
Tyler Toffoli $5,500,000 (1)
-Salary Remaining : $4,516,760
Jaromir Jagr $4,000,000 (2)
-Salary Remaining : $3,284,916
Leo Komarov $3,750,000 (3)
-Salary Remaining : $3,079,609
Mattias Ekholm $3,500,000 (3)
-Salary Remaining : $2,874,302
Josh Bailey $2,500,000 (1)
-Salary Remaining : $2,053,073
Nick Holden $2,500,000 (1)
-Salary Remaining : $2,053,073
Justin Faulk $2,450,000 (1)
-Salary Remaining : $2,012,011
Jay Beagle $2,350,000 (4)
-Salary Remaining : $1,929,888
CBJ CAP HIT $1,675,000 (3)
-Salary Remaining : $1,375,559
Keith Kinkaid $1,250,000 (3)
-Salary Remaining : $1,026,536
Colton Sceviour $1,250,000 (2)
-Salary Remaining : $1,026,536
Brian Boyle $1,000,000 (1)
-Salary Remaining : $821,229
Eric Gryba $1,000,000 (2)
-Salary Remaining : $821,229
Derek MacKenzie $995,000 (2)
-Salary Remaining : $817,123
Jonathan Drouin $975,000 (1)
-Salary Remaining : $800,698
Andre Burakovsky $975,000 (1)
-Salary Remaining : $800,698
Ben Chiarot $950,000 (2)
-Salary Remaining : $780,168
Total Pro Players22
Salary Commitment
Year 2017 : $72,020,000
Year 2018 : $55,445,000
Year 2019 : $47,250,000
Year 2020 : $31,000,000
Salary Average Commitment
Year 2017 : $49,663,749
Year 2018 : $36,263,749
Year 2019 : $27,777,083
Year 2020 : $22,133,333
Salary Cap with 1 Way Contract
Year 2017 : $72,020,000
Year 2018 : $56,120,000
Year 2019 : $47,925,000
Year 2020 : $31,000,000

Farm Players Salaries

Sergei Plotnikov $99,500 (1)
Salary Remaining : $81,811
Mirco Mueller $97,500 (1)
Salary Remaining : $80,167
Wade Megan $95,000 (2)
Salary Remaining : $78,111
Tom McCollum $95,000 (2)
Salary Remaining : $78,111
Cody McCormick $95,000 (2)
Salary Remaining : $78,111
Chris Summers $95,000 (2)
Salary Remaining : $78,111
Ben Smith $95,000 (1)
Salary Remaining : $78,111
Julian Melchiori $92,500 (2)
Salary Remaining : $76,056
Petter Granberg $90,000 (1)
Salary Remaining : $74,000
Ben Hanowski $87,500 (1)
Salary Remaining : $71,944
Michael Mersch $82,500 (2)
Salary Remaining : $67,833
Patrik Nemeth $75,000 (2)
Salary Remaining : $61,667
Andrew Miller $62,500 (1)
Salary Remaining : $51,389
Raman Hrabarenka $62,500 (1)
Salary Remaining : $51,389
Tanner Kero $62,500 (1)
Salary Remaining : $51,389
Total Farm Players15
Salary Commitment
Year 2017 : $1,287,000
Year 2018 : $630,000
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,287,000
Year 2018 : $630,000
Year 2019 : $0
Year 2020 : $0

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 4,269 - 71.15%
Level 2: 5000 - $80 - 2,873 - 57.45%
Level 3: 2000 - $60 - 946 - 47.31%
Level 4: 4000 - $30 - 2,235 - 55.86%
Luxury : 1000 - $120 - 996 - 99.56%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %11,318 - 62.88%
Average Income per Game$899,978
Year to Date Revenue$7,199,820

Expense

Pro Players Total Salaries$61,225,000
Farm Players Total Salaries$792,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$10,945,248
Farm Year To Date Expenses$140,896
Pro Salary Cap To Date$10,945,248
Farm Salary Cap To Date$140,896

Estimate

Pro Estimated Season Revenue$29,699,258
Pro Remaining Season Days147
Pro Expenses Per Days$342,039
Pro Estimated Expenses$50,279,733
Farm Remaining Season Days148
Farm Expenses Per Days$4,403
Farm Estimated Expenses$651,644
Estimated Season Expenses$50,931,377
Season Salary Cap$61,225,000
Estimate Under Maximum Salary Cap of $73,000,000$11,775,000
Estimate Over Minimum Salary Cap of $51,000,000 $10,225,000
Current Bank Account$19,284,926
Projected Bank Account($1,947,193)

Pro Players Salaries

Alexander Radulov $14,000,000 (1)
-Salary Remaining : $11,497,207
Vadim Shipachyov $12,000,000 (2)
-Salary Remaining : $9,854,749
DAL CAP HIT $5,600,000 (3)
-Salary Remaining : $4,598,883
David Desharnais $4,500,000 (2)
-Salary Remaining : $3,695,531
Evgeny Dadonov $3,500,000 (4)
-Salary Remaining : $2,874,302
Johan Franzen $3,000,000 (1)
-Salary Remaining : $2,463,687
J.T. Brown $1,600,000 (1)
-Salary Remaining : $1,313,966
Vladimir Sobotka $1,100,000 (4)
-Salary Remaining : $903,352
Andrew Hammond $1,000,000 (1)
-Salary Remaining : $821,229
Robert Bortuzzo $1,000,000 (1)
-Salary Remaining : $821,229
Brady Skjei $975,000 (2)
-Salary Remaining : $800,698
Lawson Crouse $975,000 (2)
-Salary Remaining : $800,698
Pavel Zacha $975,000 (2)
-Salary Remaining : $800,698
Auston Matthews $975,000 (3)
-Salary Remaining : $800,698
Kasperi Kapanen $975,000 (3)
-Salary Remaining : $800,698
Travis Konecny $975,000 (3)
-Salary Remaining : $800,698
Jakob Chychrun $975,000 (3)
-Salary Remaining : $800,698
Derrick Pouliot $975,000 (1)
-Salary Remaining : $800,698
Alex Tuch $975,000 (2)
-Salary Remaining : $800,698
Mikko Rantanen $975,000 (2)
-Salary Remaining : $800,698
Timo Meier $975,000 (3)
-Salary Remaining : $800,698
Anders Lindback $950,000 (1)
-Salary Remaining : $780,168
Christian Fischer $925,000 (2)
-Salary Remaining : $759,637
Yohann Auvitu $700,000 (2)
-Salary Remaining : $574,860
Nikita Zaitsev $625,000 (2)
-Salary Remaining : $513,268
Patrick Holland $0 (0)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 2017 : $61,225,000
Year 2018 : $34,100,000
Year 2019 : $10,475,000
Year 2020 : $4,600,000
Salary Average Commitment
Year 2017 : $51,125,000
Year 2018 : $28,600,000
Year 2019 : $9,475,000
Year 2020 : $4,600,000
Salary Cap with 1 Way Contract
Year 2017 : $61,225,000
Year 2018 : $38,700,000
Year 2019 : $15,075,000
Year 2020 : $4,600,000

Farm Players Salaries

Denis Gurianov $97,500 (3)
Salary Remaining : $80,167
Duncan Siemens $97,500 (1)
Salary Remaining : $80,167
Samuel Morin $97,500 (2)
Salary Remaining : $80,167
Christian Djoos $95,000 (2)
Salary Remaining : $78,111
Niklas Svedberg $95,000 (2)
Salary Remaining : $78,111
John Gillies $87,500 (2)
Salary Remaining : $71,944
Reid Boucher $82,500 (2)
Salary Remaining : $67,833
Conor Garland $77,500 (2)
Salary Remaining : $63,722
Jakub Jerabek $62,500 (3)
Salary Remaining : $51,389
Total Farm Players9
Salary Commitment
Year 2017 : $792,500
Year 2018 : $695,000
Year 2019 : $160,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $792,500
Year 2018 : $695,000
Year 2019 : $160,000
Year 2020 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $110 - 4,174 - 69.57%
Level 2: 5000 - $60 - 3,910 - 78.19%
Level 3: 2000 - $40 - 1,435 - 71.76%
Level 4: 4000 - $25 - 2,555 - 63.86%
Luxury : 1000 - $180 - 960 - 95.99%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %13,033 - 72.41%
Average Income per Game$987,790
Year to Date Revenue$7,902,320

Expense

Pro Players Total Salaries$72,750,000
Farm Players Total Salaries$905,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,005,600
Farm Year To Date Expenses$160,896
Pro Salary Cap To Date$13,005,600
Farm Salary Cap To Date$160,896

Estimate

Pro Estimated Season Revenue$32,597,070
Pro Remaining Season Days147
Pro Expenses Per Days$406,425
Pro Estimated Expenses$59,744,475
Farm Remaining Season Days148
Farm Expenses Per Days$5,028
Farm Estimated Expenses$744,144
Estimated Season Expenses$60,488,619
Season Salary Cap$72,750,000
Estimate Under Maximum Salary Cap of $73,000,000$250,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,750,000
Current Bank Account$11,096,663
Projected Bank Account($16,794,886)

Pro Players Salaries

Steven Stamkos $9,250,000 (4)
-Salary Remaining : $7,596,369
T.J. Oshie $8,000,000 (4)
-Salary Remaining : $6,569,832
Dustin Brown $7,500,000 (1)
-Salary Remaining : $6,159,218
Taylor Hall $7,000,000 (5)
-Salary Remaining : $5,748,603
Oscar Klefbom $5,000,000 (5)
-Salary Remaining : $4,106,145
Ryan Murray $5,000,000 (5)
-Salary Remaining : $4,106,145
Kyle Palmieri $4,500,000 (2)
-Salary Remaining : $3,695,531
Alex Galchenyuk $3,900,000 (1)
-Salary Remaining : $3,202,793
DET CAP HIT $3,350,000 (1)
-Salary Remaining : $2,751,117
Josh Gorges $3,250,000 (1)
-Salary Remaining : $2,668,994
Luke Glendening $2,600,000 (4)
-Salary Remaining : $2,135,196
Matt Martin $2,250,000 (2)
-Salary Remaining : $1,847,765
Michael Hutchinson $1,250,000 (2)
-Salary Remaining : $1,026,536
Kyle Brodziak $1,200,000 (2)
-Salary Remaining : $985,475
Nick Schultz $1,200,000 (1)
-Salary Remaining : $985,475
Ryan Reaves $1,100,000 (3)
-Salary Remaining : $903,352
Jay McClement $1,000,000 (1)
-Salary Remaining : $821,229
Cody Goloubef $1,000,000 (2)
-Salary Remaining : $821,229
Aaron Ekblad $975,000 (1)
-Salary Remaining : $800,698
Ryan Pulock $975,000 (2)
-Salary Remaining : $800,698
John Gibson $925,000 (2)
-Salary Remaining : $759,637
Valeri Nichushkin $900,000 (1)
-Salary Remaining : $739,106
Yanni Gourde $625,000 (3)
-Salary Remaining : $513,268
Total Pro Players23
Salary Commitment
Year 2017 : $72,750,000
Year 2018 : $50,675,000
Year 2019 : $38,575,000
Year 2020 : $36,850,000
Salary Average Commitment
Year 2017 : $53,704,166
Year 2018 : $35,491,666
Year 2019 : $27,891,666
Year 2020 : $26,166,666
Salary Cap with 1 Way Contract
Year 2017 : $72,750,000
Year 2018 : $50,675,000
Year 2019 : $38,575,000
Year 2020 : $36,850,000

Farm Players Salaries

Steve Bernier $95,000 (1)
Salary Remaining : $78,111
Tyler Pitlick $92,500 (1)
Salary Remaining : $76,056
Magnus Hellberg $92,500 (2)
Salary Remaining : $76,056
Chandler Stephenson $87,500 (2)
Salary Remaining : $71,944
Jujhar Khaira $87,500 (2)
Salary Remaining : $71,944
Andrey Makarov $87,500 (1)
Salary Remaining : $71,944
Byron Froese $82,500 (1)
Salary Remaining : $67,833
Michal Jordan $82,500 (2)
Salary Remaining : $67,833
Marek Mazanec $72,500 (1)
Salary Remaining : $59,611
Andreas Martinsen $62,500 (1)
Salary Remaining : $51,389
Kenney Morrison $62,500 (2)
Salary Remaining : $51,389
Total Farm Players11
Salary Commitment
Year 2017 : $905,000
Year 2018 : $412,500
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $905,000
Year 2018 : $412,500
Year 2019 : $0
Year 2020 : $0

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 4,385 - 73.08%
Level 2: 5000 - $60 - 3,963 - 79.25%
Level 3: 2000 - $35 - 1,829 - 91.43%
Level 4: 4000 - $20 - 3,784 - 94.59%
Luxury : 1000 - $200 - 754 - 75.35%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %14,713 - 81.74%
Average Income per Game$966,589
Year to Date Revenue$7,732,715

Expense

Pro Players Total Salaries$70,100,000
Farm Players Total Salaries$1,766,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,531,840
Farm Year To Date Expenses$314,048
Pro Salary Cap To Date$12,531,840
Farm Salary Cap To Date$314,048

Estimate

Pro Estimated Season Revenue$31,897,449
Pro Remaining Season Days147
Pro Expenses Per Days$391,620
Pro Estimated Expenses$57,568,140
Farm Remaining Season Days148
Farm Expenses Per Days$9,814
Farm Estimated Expenses$1,452,472
Estimated Season Expenses$59,020,612
Season Salary Cap$70,100,000
Estimate Under Maximum Salary Cap of $73,000,000$2,900,000
Estimate Over Minimum Salary Cap of $51,000,000 $19,100,000
Current Bank Account$27,205,799
Projected Bank Account$82,636

Pro Players Salaries

Mark Giordano $6,750,000 (4)
-Salary Remaining : $5,543,296
Kyle Okposo $6,250,000 (4)
-Salary Remaining : $5,132,682
Ryan Miller $6,000,000 (1)
-Salary Remaining : $4,927,374
Bryan Little $5,575,000 (3)
-Salary Remaining : $4,578,352
Kevin Shattenkirk $5,350,000 (2)
-Salary Remaining : $4,393,575
Eric Staal $5,000,000 (3)
-Salary Remaining : $4,106,145
Cam Atkinson $5,000,000 (4)
-Salary Remaining : $4,106,145
Sami Vatanen $4,750,000 (3)
-Salary Remaining : $3,900,838
Marcus Johansson $4,750,000 (5)
-Salary Remaining : $3,900,838
Ondrej Palat $3,750,000 (2)
-Salary Remaining : $3,079,609
Jason Chimera $3,400,000 (1)
-Salary Remaining : $2,792,179
Roberto Luongo $3,000,000 (2)
-Salary Remaining : $2,463,687
Andrew MacDonald $1,500,000 (2)
-Salary Remaining : $1,231,844
Deryk Engelland $1,500,000 (3)
-Salary Remaining : $1,231,844
Brandon Sutter $1,375,000 (1)
-Salary Remaining : $1,129,190
Matt Calvert $1,350,000 (4)
-Salary Remaining : $1,108,659
Brad Richardson $1,250,000 (2)
-Salary Remaining : $1,026,536
Paul Byron $1,200,000 (1)
-Salary Remaining : $985,475
EDM Cap Hit $1,000,000 (3)
-Salary Remaining : $821,229
Josh Manson $725,000 (1)
-Salary Remaining : $595,391
Melker Karlsson $625,000 (1)
-Salary Remaining : $513,268
Carl Klingberg $0 (0)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2017 : $70,100,000
Year 2018 : $56,775,000
Year 2019 : $41,925,000
Year 2020 : $24,100,000
Salary Average Commitment
Year 2017 : $35,591,667
Year 2018 : $29,466,667
Year 2019 : $14,700,000
Year 2020 : $12,200,000
Salary Cap with 1 Way Contract
Year 2017 : $70,100,000
Year 2018 : $56,775,000
Year 2019 : $41,925,000
Year 2020 : $24,100,000

Farm Players Salaries

Jonas Gustavsson $99,500 (2)
Salary Remaining : $81,811
Eric Nystrom $99,500 (1)
Salary Remaining : $81,811
Marc-Andre Cliche $97,500 (2)
Salary Remaining : $80,167
Bobby Farnham $97,500 (1)
Salary Remaining : $80,167
Darcy Kuemper $97,500 (2)
Salary Remaining : $80,167
Andrei Loktionov $95,000 (2)
Salary Remaining : $78,111
Nate Guenin $95,000 (1)
Salary Remaining : $78,111
Martin Havlat $95,000 (2)
Salary Remaining : $78,111
Cristoval Nieves $92,500 (3)
Salary Remaining : $76,056
Colin Greening $92,500 (2)
Salary Remaining : $76,056
Mark Visentin $85,000 (2)
Salary Remaining : $69,889
Tyler Graovac $85,000 (1)
Salary Remaining : $69,889
Mat Clark $80,000 (1)
Salary Remaining : $65,778
Jonny Brodzinski $77,500 (3)
Salary Remaining : $63,722
Blake Pietila $77,500 (2)
Salary Remaining : $63,722
Borna Rendulic $75,000 (2)
Salary Remaining : $61,667
Craig Cunningham $75,000 (1)
Salary Remaining : $61,667
Kyle Baun $62,500 (2)
Salary Remaining : $51,389
Roman Will $62,500 (2)
Salary Remaining : $51,389
Matthew Bodie $62,500 (2)
Salary Remaining : $51,389
Daniel Doremus $62,500 (2)
Salary Remaining : $51,389
Total Farm Players21
Salary Commitment
Year 2017 : $1,766,500
Year 2018 : $1,234,500
Year 2019 : $170,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,761,917
Year 2018 : $1,238,667
Year 2019 : $170,000
Year 2020 : $0

FLORIDA



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $80 - 5,648 - 94.13%
Level 2: 5000 - $50 - 4,703 - 94.05%
Level 3: 2000 - $28 - 1,889 - 94.44%
Level 4: 4000 - $15 - 3,922 - 98.06%
Luxury : 1000 - $150 - 976 - 97.57%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %17,137 - 95.21%
Average Income per Game$945,014
Year to Date Revenue$6,615,096

Expense

Pro Players Total Salaries$72,825,000
Farm Players Total Salaries$1,577,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,019,008
Farm Year To Date Expenses$273,252
Pro Salary Cap To Date$13,019,008
Farm Salary Cap To Date$264,000

Estimate

Pro Estimated Season Revenue$32,130,466
Pro Remaining Season Days147
Pro Expenses Per Days$406,844
Pro Estimated Expenses$59,806,068
Farm Remaining Season Days148
Farm Expenses Per Days$8,764
Farm Estimated Expenses$1,297,072
Estimated Season Expenses$61,103,140
Season Salary Cap$72,825,000
Estimate Under Maximum Salary Cap of $73,000,000$175,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,825,000
Current Bank Account$17,537,865
Projected Bank Account($11,434,809)

Pro Players Salaries

Marian Hossa $12,000,000 (1)
-Salary Remaining : $9,854,749
Duncan Keith $8,250,000 (4)
-Salary Remaining : $6,775,140
Nicklas Backstrom $6,650,000 (2)
-Salary Remaining : $5,461,173
Blake Wheeler $6,000,000 (3)
-Salary Remaining : $4,927,374
Derek Stepan $5,500,000 (4)
-Salary Remaining : $4,516,760
Adam Henrique $4,500,000 (3)
-Salary Remaining : $3,695,531
Craig Anderson $4,250,000 (1)
-Salary Remaining : $3,490,223
Kris Letang $3,750,000 (2)
-Salary Remaining : $3,079,609
Alec Martinez $3,500,000 (2)
-Salary Remaining : $2,874,302
Paul Stastny $3,250,000 (1)
-Salary Remaining : $2,668,994
James Reimer $3,000,000 (2)
-Salary Remaining : $2,463,687
Brandon Pirri $2,000,000 (2)
-Salary Remaining : $1,642,458
Kris Versteeg $1,750,000 (3)
-Salary Remaining : $1,437,151
Martin Marincin $1,250,000 (2)
-Salary Remaining : $1,026,536
FLA Cap Hit $1,000,000 (1)
-Salary Remaining : $821,229
Patrik Laine $975,000 (3)
-Salary Remaining : $800,698
Brett Pesce $875,000 (1)
-Salary Remaining : $718,575
Johnathan Gaudreau $825,000 (1)
-Salary Remaining : $677,514
Cedric Paquette $750,000 (1)
-Salary Remaining : $615,922
Linden Vey $750,000 (1)
-Salary Remaining : $615,922
Eric Gelinas $750,000 (1)
-Salary Remaining : $615,922
Trevor van Riemsdyk $625,000 (1)
-Salary Remaining : $513,268
Nikita Jevpalovs $625,000 (2)
-Salary Remaining : $513,268
Petr Zamorsky $0 (0)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2017 : $72,825,000
Year 2018 : $47,750,000
Year 2019 : $26,975,000
Year 2020 : $13,750,000
Salary Average Commitment
Year 2017 : $44,575,000
Year 2018 : $27,000,000
Year 2019 : $12,725,000
Year 2020 : $5,500,000
Salary Cap with 1 Way Contract
Year 2017 : $72,825,000
Year 2018 : $47,750,000
Year 2019 : $26,975,000
Year 2020 : $13,750,000

Farm Players Salaries

Emile Poirier $97,500 (3)
Salary Remaining : $80,167
Zack Phillips $97,500 (1)
Salary Remaining : $80,167
Ty Rattie $92,500 (1)
Salary Remaining : $76,056
Mitch Moroz (Out of Payroll) $92,500 (1)
Salary Remaining : $76,056
Justin Kirkland $87,500 (3)
Salary Remaining : $71,944
Adam Pelech $87,500 (2)
Salary Remaining : $71,944
Alexandre Grenier $87,500 (1)
Salary Remaining : $71,944
Ben Harpur $82,500 (3)
Salary Remaining : $67,833
Felix Girard $82,500 (3)
Salary Remaining : $67,833
Anthony Richard $82,500 (3)
Salary Remaining : $67,833
Kevin Czuczman $82,500 (1)
Salary Remaining : $67,833
Andre Petersson $82,500 (1)
Salary Remaining : $67,833
Jordan Oesterle $82,500 (2)
Salary Remaining : $67,833
Kent Patterson $82,500 (1)
Salary Remaining : $67,833
Corban Knight $75,000 (1)
Salary Remaining : $61,667
Caleb Herbert $75,000 (1)
Salary Remaining : $61,667
Jeremy Gregoire $72,500 (3)
Salary Remaining : $59,611
Sergei Boikov $72,500 (3)
Salary Remaining : $59,611
Cameron Schilling $62,500 (1)
Salary Remaining : $51,389
Total Farm Players19
Salary Commitment
Year 2017 : $1,577,500
Year 2018 : $747,500
Year 2019 : $577,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,577,500
Year 2018 : $747,500
Year 2019 : $577,500
Year 2020 : $0

LOS ANGELES



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 4,385 - 73.08%
Level 2: 5000 - $60 - 3,857 - 77.13%
Level 3: 2000 - $35 - 1,930 - 96.51%
Level 4: 4000 - $20 - 3,910 - 97.75%
Luxury : 1000 - $200 - 750 - 74.95%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %14,831 - 82.39%
Average Income per Game$965,512
Year to Date Revenue$7,724,095

Expense

Pro Players Total Salaries$67,400,000
Farm Players Total Salaries$1,292,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,049,152
Farm Year To Date Expenses$229,696
Pro Salary Cap To Date$12,049,152
Farm Salary Cap To Date$229,696

Estimate

Pro Estimated Season Revenue$31,861,892
Pro Remaining Season Days147
Pro Expenses Per Days$376,536
Pro Estimated Expenses$55,350,792
Farm Remaining Season Days148
Farm Expenses Per Days$7,178
Farm Estimated Expenses$1,062,344
Estimated Season Expenses$56,413,136
Season Salary Cap$67,400,000
Estimate Under Maximum Salary Cap of $73,000,000$5,600,000
Estimate Over Minimum Salary Cap of $51,000,000 $16,400,000
Current Bank Account$6,519,269
Projected Bank Account($18,031,975)

Pro Players Salaries

Mike Hoffman $7,500,000 (4)
-Salary Remaining : $6,159,218
Jeff Skinner $6,000,000 (1)
-Salary Remaining : $4,927,374
LA CAP HIT $5,200,000 (2)
-Salary Remaining : $4,270,391
Cam Fowler $4,500,000 (2)
-Salary Remaining : $3,695,531
Dmitry Kulikov $4,500,000 (3)
-Salary Remaining : $3,695,531
Mika Zibanejad $4,000,000 (3)
-Salary Remaining : $3,284,916
Matt Stajan $4,000,000 (1)
-Salary Remaining : $3,284,916
Cam Ward $3,500,000 (2)
-Salary Remaining : $2,874,302
Mark Stuart $3,300,000 (1)
-Salary Remaining : $2,710,056
Eddie Lack $3,000,000 (1)
-Salary Remaining : $2,463,687
Antti Raanta $3,000,000 (4)
-Salary Remaining : $2,463,687
Fedor Tyutin $2,050,000 (2)
-Salary Remaining : $1,683,520
Michael Raffl $1,900,000 (1)
-Salary Remaining : $1,560,335
Nikolai Kulemin $1,500,000 (2)
-Salary Remaining : $1,231,844
Vernon Fiddler $1,500,000 (1)
-Salary Remaining : $1,231,844
Nate Thompson $1,500,000 (1)
-Salary Remaining : $1,231,844
Cody Eakin $1,500,000 (1)
-Salary Remaining : $1,231,844
John Mitchell $1,350,000 (3)
-Salary Remaining : $1,108,659
Andrew Desjardins $1,250,000 (3)
-Salary Remaining : $1,026,536
Simon Despres $1,250,000 (1)
-Salary Remaining : $1,026,536
Dalton Prout $1,200,000 (1)
-Salary Remaining : $985,475
Derek Forbort $975,000 (1)
-Salary Remaining : $800,698
John Quenneville $975,000 (3)
-Salary Remaining : $800,698
Matthew Tkachuk $975,000 (3)
-Salary Remaining : $800,698
Joshua Ho-Sang $975,000 (3)
-Salary Remaining : $800,698
Total Pro Players25
Salary Commitment
Year 2017 : $67,400,000
Year 2018 : $41,275,000
Year 2019 : $24,525,000
Year 2020 : $10,500,000
Salary Average Commitment
Year 2017 : $43,325,000
Year 2018 : $24,775,000
Year 2019 : $16,025,000
Year 2020 : $10,500,000
Salary Cap with 1 Way Contract
Year 2017 : $67,400,000
Year 2018 : $41,275,000
Year 2019 : $24,525,000
Year 2020 : $10,500,000

Farm Players Salaries

Anthony Bitetto $99,500 (1)
Salary Remaining : $81,811
Anthony Beauvillier $97,500 (3)
Salary Remaining : $80,167
Justin Fontaine $95,000 (2)
Salary Remaining : $78,111
Steven Santini $92,500 (2)
Salary Remaining : $76,056
Valentin Zykov $92,500 (1)
Salary Remaining : $76,056
Philippe Desrosiers $92,500 (2)
Salary Remaining : $76,056
Robert Hagg $92,500 (1)
Salary Remaining : $76,056
Peter Cehlarik $87,500 (3)
Salary Remaining : $71,944
Kevin Roy $82,500 (2)
Salary Remaining : $67,833
Hudson Fasching $82,500 (3)
Salary Remaining : $67,833
Nelson Nogier $82,500 (3)
Salary Remaining : $67,833
Louis Domingue $77,500 (1)
Salary Remaining : $63,722
Daniel Audette $77,500 (2)
Salary Remaining : $63,722
Rourke Chartier $77,500 (2)
Salary Remaining : $63,722
Nick Lappin $62,500 (3)
Salary Remaining : $51,389
Total Farm Players15
Salary Commitment
Year 2017 : $1,292,000
Year 2018 : $930,000
Year 2019 : $412,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,194,500
Year 2018 : $832,500
Year 2019 : $315,000
Year 2020 : $0

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 4,338 - 72.30%
Level 2: 5000 - $60 - 3,935 - 78.70%
Level 3: 2000 - $35 - 1,958 - 97.90%
Level 4: 4000 - $20 - 3,859 - 96.48%
Luxury : 1000 - $200 - 756 - 75.58%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %14,846 - 82.48%
Average Income per Game$966,755
Year to Date Revenue$7,734,040

Expense

Pro Players Total Salaries$71,700,000
Farm Players Total Salaries$742,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,817,888
Farm Year To Date Expenses$124,804
Pro Salary Cap To Date$12,817,888
Farm Salary Cap To Date$115,552

Estimate

Pro Estimated Season Revenue$31,902,915
Pro Remaining Season Days147
Pro Expenses Per Days$400,559
Pro Estimated Expenses$58,882,173
Farm Remaining Season Days148
Farm Expenses Per Days$4,125
Farm Estimated Expenses$610,500
Estimated Season Expenses$59,492,673
Season Salary Cap$71,700,000
Estimate Under Maximum Salary Cap of $73,000,000$1,300,000
Estimate Over Minimum Salary Cap of $51,000,000 $20,700,000
Current Bank Account$25,571,954
Projected Bank Account($2,017,804)

Pro Players Salaries

Erik Karlsson $9,000,000 (3)
-Salary Remaining : $7,391,061
Nikita Kucherov $8,250,000 (5)
-Salary Remaining : $6,775,140
Anze Kopitar $7,800,000 (2)
-Salary Remaining : $6,405,587
Jakub Voracek $7,750,000 (3)
-Salary Remaining : $6,364,525
Phil Kessel $7,000,000 (4)
-Salary Remaining : $5,748,603
Oliver Ekman-Larsson $6,500,000 (3)
-Salary Remaining : $5,337,989
Wayne Simmonds $5,600,000 (4)
-Salary Remaining : $4,598,883
Niklas Hjalmarsson $4,500,000 (3)
-Salary Remaining : $3,695,531
Jeff Carter $3,250,000 (1)
-Salary Remaining : $2,668,994
Joel Ward $2,500,000 (1)
-Salary Remaining : $2,053,073
Francois Beauchemin $1,600,000 (2)
-Salary Remaining : $1,313,966
Kevin Connauton $1,000,000 (1)
-Salary Remaining : $821,229
Michal Rozsival $1,000,000 (1)
-Salary Remaining : $821,229
Steve Ott $1,000,000 (1)
-Salary Remaining : $821,229
Teuvo Teravainen $975,000 (2)
-Salary Remaining : $800,698
Andrei Vasilevskiy $975,000 (2)
-Salary Remaining : $800,698
Mason Raymond $950,000 (1)
-Salary Remaining : $780,168
Johan Larsson $800,000 (2)
-Salary Remaining : $656,983
Artemi Panarin $625,000 (2)
-Salary Remaining : $513,268
Cal Heeter $625,000 (2)
-Salary Remaining : $513,268
Marek Hrivik $0 (0)
-Salary Remaining : $0
Jean-Francois Berube $0 (0)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2017 : $71,700,000
Year 2018 : $62,000,000
Year 2019 : $48,600,000
Year 2020 : $20,850,000
Salary Average Commitment
Year 2017 : $28,100,000
Year 2018 : $21,650,000
Year 2019 : $8,250,000
Year 2020 : $8,250,000
Salary Cap with 1 Way Contract
Year 2017 : $71,700,000
Year 2018 : $62,000,000
Year 2019 : $48,600,000
Year 2020 : $20,850,000

Farm Players Salaries

Adrian Kempe $97,500 (3)
Salary Remaining : $80,167
Steve Oleksy $95,000 (2)
Salary Remaining : $78,111
David Musil $92,500 (1)
Salary Remaining : $76,056
Miikka Salomaki $92,500 (2)
Salary Remaining : $76,056
Daniel Sprong (Out of Payroll) $92,500 (2)
Salary Remaining : $76,056
Austin Madaisky $77,500 (1)
Salary Remaining : $63,722
Henri Ikonen $72,500 (1)
Salary Remaining : $59,611
Evan McEneny $62,500 (1)
Salary Remaining : $51,389
Igor Bobkov $60,000 (2)
Salary Remaining : $49,333
Total Farm Players9
Salary Commitment
Year 2017 : $742,500
Year 2018 : $437,500
Year 2019 : $97,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $742,500
Year 2018 : $437,500
Year 2019 : $97,500
Year 2020 : $0

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 4,513 - 75.21%
Level 2: 5000 - $60 - 3,712 - 74.24%
Level 3: 2000 - $35 - 1,859 - 92.94%
Level 4: 4000 - $20 - 3,840 - 96.00%
Luxury : 1000 - $200 - 742 - 74.16%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %14,665 - 81.47%
Average Income per Game$964,157
Year to Date Revenue$6,749,100

Expense

Pro Players Total Salaries$72,950,000
Farm Players Total Salaries$820,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,053,632
Farm Year To Date Expenses$144,568
Pro Salary Cap To Date$13,053,632
Farm Salary Cap To Date$144,568

Estimate

Pro Estimated Season Revenue$32,781,343
Pro Remaining Season Days147
Pro Expenses Per Days$407,542
Pro Estimated Expenses$59,908,674
Farm Remaining Season Days148
Farm Expenses Per Days$4,556
Farm Estimated Expenses$674,288
Estimated Season Expenses$60,582,962
Season Salary Cap$72,950,000
Estimate Under Maximum Salary Cap of $73,000,000$50,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,950,000
Current Bank Account$53,982,194
Projected Bank Account$26,180,575

Pro Players Salaries

MTL CAP HIT $7,950,000 (1)
-Salary Remaining : $6,528,771
Max Pacioretty $7,000,000 (3)
-Salary Remaining : $5,748,603
Nathan MacKinnon $6,000,000 (3)
-Salary Remaining : $4,927,374
Tyler Johnson $5,500,000 (4)
-Salary Remaining : $4,516,760
Tyler Myers $5,000,000 (4)
-Salary Remaining : $4,106,145
Robin Lehner $5,000,000 (5)
-Salary Remaining : $4,106,145
Vincent Trocheck $5,000,000 (5)
-Salary Remaining : $4,106,145
Jason Pominville $4,850,000 (3)
-Salary Remaining : $3,982,961
Tobias Enstrom $4,750,000 (2)
-Salary Remaining : $3,900,838
Rickard Rakell $4,500,000 (2)
-Salary Remaining : $3,695,531
Marc Staal $4,200,000 (3)
-Salary Remaining : $3,449,162
Jason Demers $4,100,000 (4)
-Salary Remaining : $3,367,039
Brian Gionta $2,300,000 (2)
-Salary Remaining : $1,888,827
Nathan Beaulieu $975,000 (1)
-Salary Remaining : $800,698
Phillip Danault $975,000 (2)
-Salary Remaining : $800,698
Brian Dumoulin $925,000 (1)
-Salary Remaining : $759,637
Devin Shore $925,000 (1)
-Salary Remaining : $759,637
Sven Andrighetto $875,000 (2)
-Salary Remaining : $718,575
Micheal Ferland $775,000 (1)
-Salary Remaining : $636,453
Garret Sparks $675,000 (2)
-Salary Remaining : $554,330
Gabriel Dumont $675,000 (2)
-Salary Remaining : $554,330
Michael Sgarbossa $0 (0)
-Salary Remaining : $0
Louis Leblanc $0 (0)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2017 : $72,950,000
Year 2018 : $61,400,000
Year 2019 : $46,650,000
Year 2020 : $24,600,000
Salary Average Commitment
Year 2017 : $44,095,834
Year 2018 : $32,020,834
Year 2019 : $23,195,834
Year 2020 : $12,995,834
Salary Cap with 1 Way Contract
Year 2017 : $72,950,000
Year 2018 : $61,400,000
Year 2019 : $46,650,000
Year 2020 : $24,600,000

Farm Players Salaries

Michael McCarron $97,500 (3)
Salary Remaining : $80,167
Brooks Laich $95,000 (2)
Salary Remaining : $78,111
Joseph Cramarossa $90,000 (2)
Salary Remaining : $74,000
Jordan Nolan $90,000 (1)
Salary Remaining : $74,000
Erik Gustafsson $80,000 (2)
Salary Remaining : $65,778
Jarred Tinordi $80,000 (2)
Salary Remaining : $65,778
Andrej Nestrasil $80,000 (1)
Salary Remaining : $65,778
Brandon Bollig $75,000 (1)
Salary Remaining : $61,667
Matt Halischuk $75,000 (1)
Salary Remaining : $61,667
Leland Irving $57,500 (1)
Salary Remaining : $47,278
Total Farm Players10
Salary Commitment
Year 2017 : $820,000
Year 2018 : $442,500
Year 2019 : $97,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $722,500
Year 2018 : $345,000
Year 2019 : $97,500
Year 2020 : $0

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 4,420 - 73.67%
Level 2: 5000 - $60 - 3,881 - 77.63%
Level 3: 2000 - $35 - 1,877 - 93.86%
Level 4: 4000 - $25 - 2,606 - 65.15%
Luxury : 1000 - $200 - 731 - 73.10%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %13,516 - 75.09%
Average Income per Game$951,970
Year to Date Revenue$6,663,790

Expense

Pro Players Total Salaries$67,475,000
Farm Players Total Salaries$1,804,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,024,013
Farm Year To Date Expenses$320,218
Pro Salary Cap To Date$12,024,013
Farm Salary Cap To Date$313,468

Estimate

Pro Estimated Season Revenue$32,366,980
Pro Remaining Season Days147
Pro Expenses Per Days$376,955
Pro Estimated Expenses$55,412,385
Farm Remaining Season Days148
Farm Expenses Per Days$10,025
Farm Estimated Expenses$1,483,700
Estimated Season Expenses$56,896,085
Season Salary Cap$67,475,000
Estimate Under Maximum Salary Cap of $73,000,000$5,525,000
Estimate Over Minimum Salary Cap of $51,000,000 $16,475,000
Current Bank Account$56,376,718
Projected Bank Account$31,847,613

Pro Players Salaries

NSH CAP HIT $8,125,000 (3)
-Salary Remaining : $6,672,486
Niklas Kronwall $6,300,000 (2)
-Salary Remaining : $5,173,743
Morgan Rielly $5,750,000 (4)
-Salary Remaining : $4,722,067
Mike Smith $5,500,000 (1)
-Salary Remaining : $4,516,760
Rasmus Ristolainen $5,250,000 (3)
-Salary Remaining : $4,311,453
Kevin Bieksa $5,000,000 (1)
-Salary Remaining : $4,106,145
Danny DeKeyser $4,500,000 (4)
-Salary Remaining : $3,695,531
Clarke MacArthur $4,250,000 (2)
-Salary Remaining : $3,490,223
Braydon Coburn $4,000,000 (1)
-Salary Remaining : $3,284,916
Lars Eller $3,000,000 (2)
-Salary Remaining : $2,463,687
Connor Carrick $2,500,000 (3)
-Salary Remaining : $2,053,073
Richard Panik $2,000,000 (2)
-Salary Remaining : $1,642,458
Nick Bonino $1,550,000 (1)
-Salary Remaining : $1,272,905
Brenden Dillon $1,250,000 (2)
-Salary Remaining : $1,026,536
Peter Holland $1,000,000 (1)
-Salary Remaining : $821,229
Dwight King $1,000,000 (1)
-Salary Remaining : $821,229
Hunter Shinkaruk $975,000 (2)
-Salary Remaining : $800,698
Oscar Lindberg $925,000 (1)
-Salary Remaining : $759,637
Brendan Leipsic $875,000 (2)
-Salary Remaining : $718,575
Jimmy Vesey $875,000 (3)
-Salary Remaining : $718,575
Petr Mrazek $775,000 (2)
-Salary Remaining : $636,453
Joseph Blandisi $725,000 (2)
-Salary Remaining : $595,391
Alan Quine $725,000 (2)
-Salary Remaining : $595,391
Zach Hyman $625,000 (2)
-Salary Remaining : $513,268
Total Pro Players24
Salary Commitment
Year 2017 : $67,475,000
Year 2018 : $41,875,000
Year 2019 : $20,375,000
Year 2020 : $10,250,000
Salary Average Commitment
Year 2017 : $49,986,667
Year 2018 : $33,311,667
Year 2019 : $16,420,000
Year 2020 : $9,295,000
Salary Cap with 1 Way Contract
Year 2017 : $67,475,000
Year 2018 : $48,500,000
Year 2019 : $27,000,000
Year 2020 : $10,250,000

Farm Players Salaries

Jakub Kindl $99,500 (2)
Salary Remaining : $81,811
Jason Dickinson $97,500 (2)
Salary Remaining : $80,167
Jared McCann $97,500 (2)
Salary Remaining : $80,167
Joe Morrow $95,000 (1)
Salary Remaining : $78,111
Patrick Sieloff $92,500 (2)
Salary Remaining : $76,056
Nick Sorensen $92,500 (3)
Salary Remaining : $76,056
J.T. Compher $92,500 (3)
Salary Remaining : $76,056
Vladislav Kamenev $92,500 (3)
Salary Remaining : $76,056
Mike McKenna $90,000 (1)
Salary Remaining : $74,000
Justin Kea $87,500 (1)
Salary Remaining : $71,944
Scott Kosmachuk $87,500 (2)
Salary Remaining : $71,944
Carter Verhaeghe $87,500 (2)
Salary Remaining : $71,944
Brett Kulak $82,500 (2)
Salary Remaining : $67,833
Trevor Carrick $82,500 (2)
Salary Remaining : $67,833
Adam Helewka $82,500 (3)
Salary Remaining : $67,833
Tobias Lindberg $82,500 (2)
Salary Remaining : $67,833
Darren Dietz $77,500 (2)
Salary Remaining : $63,722
Joey LaLeggia $77,500 (3)
Salary Remaining : $63,722
Antoine Bibeau $72,500 (2)
Salary Remaining : $59,611
Brady Austin (Out of Payroll) $67,500 (2)
Salary Remaining : $55,500
Brenden Kichton $67,500 (1)
Salary Remaining : $55,500
Total Farm Players21
Salary Commitment
Year 2017 : $1,804,500
Year 2018 : $1,464,500
Year 2019 : $437,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,805,750
Year 2018 : $1,464,500
Year 2019 : $437,500
Year 2020 : $0

NEW JERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameBinghamton Devils
Level 1: 6000 - $100 - 4,467 - 74.46%
Level 2: 5000 - $60 - 3,666 - 73.32%
Level 3: 2000 - $40 - 1,375 - 68.76%
Level 4: 4000 - $20 - 3,829 - 95.72%
Luxury : 1000 - $180 - 974 - 97.36%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %14,311 - 79.51%
Average Income per Game$973,540
Year to Date Revenue$6,814,780

Expense

Pro Players Total Salaries$66,850,000
Farm Players Total Salaries$1,612,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$11,950,848
Farm Year To Date Expenses$286,656
Pro Salary Cap To Date$11,950,848
Farm Salary Cap To Date$286,656

Estimate

Pro Estimated Season Revenue$33,100,360
Pro Remaining Season Days147
Pro Expenses Per Days$373,464
Pro Estimated Expenses$54,899,208
Farm Remaining Season Days148
Farm Expenses Per Days$8,958
Farm Estimated Expenses$1,325,784
Estimated Season Expenses$56,224,992
Season Salary Cap$66,850,000
Estimate Under Maximum Salary Cap of $73,000,000$6,150,000
Estimate Over Minimum Salary Cap of $51,000,000 $15,850,000
Current Bank Account$6,051,962
Projected Bank Account($17,072,670)

Pro Players Salaries

Patrick Sharp $7,500,000 (1)
-Salary Remaining : $6,159,218
Mikael Granlund $6,500,000 (5)
-Salary Remaining : $5,337,989
Dougie Hamilton $6,000,000 (4)
-Salary Remaining : $4,927,374
Ryan Kesler $6,000,000 (2)
-Salary Remaining : $4,927,374
Jake Muzzin $5,700,000 (4)
-Salary Remaining : $4,681,006
Dion Phaneuf $5,500,000 (3)
-Salary Remaining : $4,516,760
Anders Lee $4,500,000 (4)
-Salary Remaining : $3,695,531
Patric Hornqvist $4,500,000 (2)
-Salary Remaining : $3,695,531
Evander Kane $3,700,000 (1)
-Salary Remaining : $3,038,547
Jeff Petry $3,500,000 (1)
-Salary Remaining : $2,874,302
Ryan Nugent-Hopkins $3,000,000 (1)
-Salary Remaining : $2,463,687
Jonathan Bernier $1,500,000 (1)
-Salary Remaining : $1,231,844
Dmitry Orlov $1,500,000 (1)
-Salary Remaining : $1,231,844
Tom Kuhnhackl $925,000 (1)
-Salary Remaining : $759,637
Dmitrij Jaskin $900,000 (1)
-Salary Remaining : $739,106
Jake Guentzel $875,000 (2)
-Salary Remaining : $718,575
Anthony Duclair $875,000 (2)
-Salary Remaining : $718,575
Matt Murray $875,000 (1)
-Salary Remaining : $718,575
Andrew Copp $825,000 (1)
-Salary Remaining : $677,514
Josh Anderson $825,000 (1)
-Salary Remaining : $677,514
Colin Miller $775,000 (1)
-Salary Remaining : $636,453
Patrick Wiercioch $575,000 (1)
-Salary Remaining : $472,207
Eddie Pasquale $0 (0)
-Salary Remaining : $0
Mike Halmo $0 (0)
-Salary Remaining : $0
Andrew Agozzino $0 (0)
-Salary Remaining : $0
Christian Thomas $0 (0)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 2017 : $66,850,000
Year 2018 : $40,450,000
Year 2019 : $28,200,000
Year 2020 : $22,700,000
Salary Average Commitment
Year 2017 : $30,400,000
Year 2018 : $14,200,000
Year 2019 : $6,450,000
Year 2020 : $6,450,000
Salary Cap with 1 Way Contract
Year 2017 : $66,850,000
Year 2018 : $40,450,000
Year 2019 : $28,200,000
Year 2020 : $22,700,000

Farm Players Salaries

Nikolay Goldobin $97,500 (3)
Salary Remaining : $80,167
Kyle Connor $97,500 (3)
Salary Remaining : $80,167
Nicolas Aube-Kubel $92,500 (3)
Salary Remaining : $76,056
Ludwig Bystrom $92,500 (2)
Salary Remaining : $76,056
Pontus Aberg $92,500 (2)
Salary Remaining : $76,056
Matt Puempel $90,000 (1)
Salary Remaining : $74,000
T.J. Tynan $87,500 (1)
Salary Remaining : $71,944
Chris Driedger $87,500 (1)
Salary Remaining : $71,944
Rinat Valiev $87,500 (2)
Salary Remaining : $71,944
Kyle Rau $87,500 (2)
Salary Remaining : $71,944
Brycen Martin $87,500 (2)
Salary Remaining : $71,944
Tyler Motte $82,500 (2)
Salary Remaining : $67,833
Michael Bunting $82,500 (2)
Salary Remaining : $67,833
Scott Laughton $82,500 (1)
Salary Remaining : $67,833
Petteri Lindbohm $75,000 (2)
Salary Remaining : $61,667
Dennis Robertson $72,500 (1)
Salary Remaining : $59,611
Matej Stransky $72,500 (1)
Salary Remaining : $59,611
Riley Barber $72,500 (3)
Salary Remaining : $59,611
Daniel Zaar $72,500 (3)
Salary Remaining : $59,611
Total Farm Players19
Salary Commitment
Year 2017 : $1,612,500
Year 2018 : $1,120,000
Year 2019 : $432,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,612,500
Year 2018 : $1,120,000
Year 2019 : $432,500
Year 2020 : $0

NEW YORK I



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $100 - 4,589 - 76.49%
Level 2: 5000 - $60 - 3,901 - 78.01%
Level 3: 2000 - $35 - 1,874 - 93.71%
Level 4: 4000 - $20 - 3,746 - 93.66%
Luxury : 1000 - $200 - 690 - 68.98%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %14,800 - 82.22%
Average Income per Game$971,436
Year to Date Revenue$7,771,490

Expense

Pro Players Total Salaries$71,450,000
Farm Players Total Salaries$1,803,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,773,184
Farm Year To Date Expenses$332,136
Pro Salary Cap To Date$12,773,184
Farm Salary Cap To Date$332,136

Estimate

Pro Estimated Season Revenue$32,057,396
Pro Remaining Season Days147
Pro Expenses Per Days$399,162
Pro Estimated Expenses$58,676,814
Farm Remaining Season Days148
Farm Expenses Per Days$10,017
Farm Estimated Expenses$1,482,516
Estimated Season Expenses$60,159,330
Season Salary Cap$71,450,000
Estimate Under Maximum Salary Cap of $73,000,000$1,550,000
Estimate Over Minimum Salary Cap of $51,000,000 $20,450,000
Current Bank Account$62,749,486
Projected Bank Account$34,647,552

Pro Players Salaries

Sean Monahan $7,000,000 (5)
-Salary Remaining : $5,748,603
Ryan Callahan $6,500,000 (1)
-Salary Remaining : $5,337,989
Brandon Saad $6,000,000 (4)
-Salary Remaining : $4,927,374
Logan Couture $5,700,000 (2)
-Salary Remaining : $4,681,006
Johnny Boychuk $5,500,000 (2)
-Salary Remaining : $4,516,760
Jason Garrison $5,500,000 (1)
-Salary Remaining : $4,516,760
Dan Hamhuis $5,000,000 (1)
-Salary Remaining : $4,106,145
Scott Darling $4,500,000 (4)
-Salary Remaining : $3,695,531
NYI CAP HIT $3,675,000 (2)
-Salary Remaining : $3,018,017
Mark Letestu $2,500,000 (1)
-Salary Remaining : $2,053,073
Radko Gudas $2,500,000 (2)
-Salary Remaining : $2,053,073
Patrick Maroon $2,200,000 (2)
-Salary Remaining : $1,806,704
Marcus Foligno $2,000,000 (2)
-Salary Remaining : $1,642,458
Jacob Markstrom $1,500,000 (1)
-Salary Remaining : $1,231,844
Austin Watson $1,200,000 (1)
-Salary Remaining : $985,475
Adam Clendening $1,200,000 (2)
-Salary Remaining : $985,475
Chris VandeVelde $1,200,000 (1)
-Salary Remaining : $985,475
Kyle Clifford $1,100,000 (1)
-Salary Remaining : $903,352
Brad Hunt $1,000,000 (2)
-Salary Remaining : $821,229
Sam Bennett $975,000 (1)
-Salary Remaining : $800,698
Max Domi $975,000 (2)
-Salary Remaining : $800,698
Ryan Strome $975,000 (1)
-Salary Remaining : $800,698
Patrick Eaves $950,000 (1)
-Salary Remaining : $780,168
Jake McCabe $925,000 (2)
-Salary Remaining : $759,637
Esa Lindell $875,000 (2)
-Salary Remaining : $718,575
Jyrki Jokipakka $0 (0)
-Salary Remaining : $0
Henrik Samuelsson $0 (0)
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 2017 : $71,450,000
Year 2018 : $42,625,000
Year 2019 : $17,500,000
Year 2020 : $17,500,000
Salary Average Commitment
Year 2017 : $38,254,167
Year 2018 : $20,854,167
Year 2019 : $5,995,834
Year 2020 : $5,995,834
Salary Cap with 1 Way Contract
Year 2017 : $71,450,000
Year 2018 : $44,050,000
Year 2019 : $17,500,000
Year 2020 : $17,500,000

Farm Players Salaries

Carter Rowney (Out of Payroll) $99,500 (2)
Salary Remaining : $81,811
Matt Lorito $99,500 (2)
Salary Remaining : $81,811
Taylor Chorney $96,000 (2)
Salary Remaining : $78,933
Paul Postma $95,000 (1)
Salary Remaining : $78,111
Chris Terry $95,000 (1)
Salary Remaining : $78,111
Korbinian Holzer $95,000 (1)
Salary Remaining : $78,111
Johan Sundstrom $92,500 (3)
Salary Remaining : $76,056
Rocco Grimaldi $92,500 (2)
Salary Remaining : $76,056
Scott Mayfield $92,500 (2)
Salary Remaining : $76,056
Justin Bailey $92,500 (2)
Salary Remaining : $76,056
Scott Wedgewood $90,000 (2)
Salary Remaining : $74,000
Taylor Beck $90,000 (1)
Salary Remaining : $74,000
John Hayden $87,500 (2)
Salary Remaining : $71,944
Joonas Korpisalo $87,500 (1)
Salary Remaining : $71,944
Daniel Catenacci $87,500 (2)
Salary Remaining : $71,944
Jordan Szwarz $85,000 (1)
Salary Remaining : $69,889
Andreas Athanasiou $82,500 (2)
Salary Remaining : $67,833
Kenny Agostino $77,500 (2)
Salary Remaining : $63,722
Dylan DeMelo $72,500 (2)
Salary Remaining : $59,611
Brendan Ranford $67,500 (1)
Salary Remaining : $55,500
Lars Johansson $62,500 (2)
Salary Remaining : $51,389
Daniel Carr $62,500 (2)
Salary Remaining : $51,389
Total Farm Players22
Salary Commitment
Year 2017 : $1,902,500
Year 2018 : $1,287,500
Year 2019 : $92,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,542,500
Year 2018 : $1,197,500
Year 2019 : $92,500
Year 2020 : $0

NEW YORK R



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 4,427 - 73.79%
Level 2: 5000 - $70 - 3,379 - 67.58%
Level 3: 2000 - $45 - 1,242 - 62.11%
Level 4: 4000 - $20 - 3,887 - 97.18%
Luxury : 1000 - $183 - 927 - 92.71%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %13,863 - 77.02%
Average Income per Game$982,570
Year to Date Revenue$7,860,556

Expense

Pro Players Total Salaries$59,475,000
Farm Players Total Salaries$1,362,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$10,640,795
Farm Year To Date Expenses$238,599
Pro Salary Cap To Date$10,640,795
Farm Salary Cap To Date$232,353

Estimate

Pro Estimated Season Revenue$32,424,794
Pro Remaining Season Days147
Pro Expenses Per Days$332,263
Pro Estimated Expenses$48,842,661
Farm Remaining Season Days148
Farm Expenses Per Days$7,569
Farm Estimated Expenses$1,120,212
Estimated Season Expenses$49,962,873
Season Salary Cap$59,475,000
Estimate Under Maximum Salary Cap of $73,000,000$13,525,000
Estimate Over Minimum Salary Cap of $51,000,000 $8,475,000
Current Bank Account$38,291,164
Projected Bank Account$20,753,085

Pro Players Salaries

Marian Gaborik $7,000,000 (1)
-Salary Remaining : $5,748,603
Seth Jones $6,600,000 (4)
-Salary Remaining : $5,420,112
Frederik Andersen $5,500,000 (5)
-Salary Remaining : $4,516,760
Chris Stewart $4,750,000 (1)
-Salary Remaining : $3,900,838
Jonathan Marchessault $4,500,000 (4)
-Salary Remaining : $3,695,531
Valtteri Filppula $4,500,000 (3)
-Salary Remaining : $3,695,531
Jamie McGinn $3,500,000 (1)
-Salary Remaining : $2,874,302
Brayden McNabb $2,750,000 (2)
-Salary Remaining : $2,258,380
Marcus Kruger $2,500,000 (4)
-Salary Remaining : $2,053,073
Trevor Lewis $2,200,000 (2)
-Salary Remaining : $1,806,704
Jori Lehtera $2,000,000 (3)
-Salary Remaining : $1,642,458
Yannick Weber $1,750,000 (1)
-Salary Remaining : $1,437,151
Brendan Smith $1,500,000 (3)
-Salary Remaining : $1,231,844
Jordie Benn $1,500,000 (2)
-Salary Remaining : $1,231,844
Mark Fayne $1,500,000 (1)
-Salary Remaining : $1,231,844
Al Montoya $1,000,000 (2)
-Salary Remaining : $821,229
Leon Draisaitl $975,000 (2)
-Salary Remaining : $800,698
Nikolaj Ehlers $975,000 (2)
-Salary Remaining : $800,698
Michael Matheson $975,000 (2)
-Salary Remaining : $800,698
Anthony Mantha $975,000 (2)
-Salary Remaining : $800,698
Christian Dvorak $925,000 (3)
-Salary Remaining : $759,637
Colton Parayko $875,000 (2)
-Salary Remaining : $718,575
Connor Brown $725,000 (2)
-Salary Remaining : $595,391
Jamie Oleksiak $0 (0)
-Salary Remaining : $0
Tom Wilson $0 (0)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2017 : $59,475,000
Year 2018 : $40,975,000
Year 2019 : $28,025,000
Year 2020 : $19,100,000
Salary Average Commitment
Year 2017 : $37,304,166
Year 2018 : $34,054,166
Year 2019 : $25,354,166
Year 2020 : $16,429,166
Salary Cap with 1 Way Contract
Year 2017 : $59,475,000
Year 2018 : $40,975,000
Year 2019 : $28,025,000
Year 2020 : $19,100,000

Farm Players Salaries

Jesse Puljujarvi $97,500 (3)
Salary Remaining : $80,167
Malcolm Subban $97,500 (2)
Salary Remaining : $80,167
Frederik Gauthier $97,500 (2)
Salary Remaining : $80,167
Nicolas Kerdiles $92,500 (1)
Salary Remaining : $76,056
Andy Andreoff $87,500 (1)
Salary Remaining : $71,944
J.C. Lipon $87,500 (1)
Salary Remaining : $71,944
Jordan Binnington $87,500 (1)
Salary Remaining : $71,944
Nick Paul $82,500 (2)
Salary Remaining : $67,833
Seth Helgeson $82,500 (1)
Salary Remaining : $67,833
Daniel O'Regan $77,500 (3)
Salary Remaining : $63,722
Seth Griffith $77,500 (1)
Salary Remaining : $63,722
Christoph Bertschy $72,500 (3)
Salary Remaining : $59,611
Colin Smith $67,500 (1)
Salary Remaining : $55,500
Scott Wilson $67,500 (1)
Salary Remaining : $55,500
Dane Fox (Out of Payroll) $62,500 (1)
Salary Remaining : $51,389
Johan Alm $62,500 (1)
Salary Remaining : $51,389
Curtis McKenzie $62,500 (3)
Salary Remaining : $51,389
Total Farm Players17
Salary Commitment
Year 2017 : $1,362,500
Year 2018 : $587,500
Year 2019 : $310,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,362,500
Year 2018 : $587,500
Year 2019 : $310,000
Year 2020 : $0

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 6000 - $100 - 4,441 - 74.01%
Level 2: 5000 - $60 - 3,851 - 77.02%
Level 3: 2000 - $35 - 1,832 - 91.61%
Level 4: 4000 - $20 - 3,791 - 94.77%
Luxury : 1000 - $200 - 703 - 70.34%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %14,618 - 81.21%
Average Income per Game$955,719
Year to Date Revenue$7,645,755

Expense

Pro Players Total Salaries$69,545,000
Farm Players Total Salaries$487,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,432,640
Farm Year To Date Expenses$97,213
Pro Salary Cap To Date$12,432,640
Farm Salary Cap To Date$97,213

Estimate

Pro Estimated Season Revenue$31,538,739
Pro Remaining Season Days147
Pro Expenses Per Days$388,520
Pro Estimated Expenses$57,112,440
Farm Remaining Season Days148
Farm Expenses Per Days$2,708
Farm Estimated Expenses$400,784
Estimated Season Expenses$57,513,224
Season Salary Cap$69,545,000
Estimate Under Maximum Salary Cap of $73,000,000$3,455,000
Estimate Over Minimum Salary Cap of $51,000,000 $18,545,000
Current Bank Account$9,462,742
Projected Bank Account($16,511,743)

Pro Players Salaries

Jonathan Toews $9,500,000 (3)
-Salary Remaining : $7,801,676
Zdeno Chara $8,000,000 (1)
-Salary Remaining : $6,569,832
Ryan Suter $7,250,000 (1)
-Salary Remaining : $5,953,911
Joe Pavelski $6,000,000 (1)
-Salary Remaining : $4,927,374
Andrew Ladd $5,600,000 (3)
-Salary Remaining : $4,598,883
Jordan Eberle $5,500,000 (4)
-Salary Remaining : $4,516,760
Nick Foligno $5,000,000 (5)
-Salary Remaining : $4,106,145
Justin Schultz $4,500,000 (2)
-Salary Remaining : $3,695,531
Zach Bogosian $3,000,000 (2)
-Salary Remaining : $2,463,687
Jiri Hudler $2,500,000 (1)
-Salary Remaining : $2,053,073
Eric Fehr $2,000,000 (2)
-Salary Remaining : $1,642,458
Viktor Stalberg $1,600,000 (2)
-Salary Remaining : $1,313,966
Carter Hutton $1,000,000 (1)
-Salary Remaining : $821,229
Jamie McBain $995,000 (2)
-Salary Remaining : $817,123
Jeff Schultz $950,000 (1)
-Salary Remaining : $780,168
Bogdan Yakimov $875,000 (1)
-Salary Remaining : $718,575
Dillon Simpson $825,000 (3)
-Salary Remaining : $677,514
Marcus Sorensen $825,000 (2)
-Salary Remaining : $677,514
Connor Hellebuyck $775,000 (2)
-Salary Remaining : $636,453
Dominik Simon $775,000 (2)
-Salary Remaining : $636,453
Brandon Davidson $725,000 (1)
-Salary Remaining : $595,391
Laurent Brossoit $725,000 (1)
-Salary Remaining : $595,391
Dean Kukan $625,000 (3)
-Salary Remaining : $513,268
Anton Lander $0 (0)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2017 : $69,545,000
Year 2018 : $41,520,000
Year 2019 : $27,050,000
Year 2020 : $10,500,000
Salary Average Commitment
Year 2017 : $22,195,000
Year 2018 : $15,420,000
Year 2019 : $6,950,000
Year 2020 : $5,500,000
Salary Cap with 1 Way Contract
Year 2017 : $69,545,000
Year 2018 : $41,520,000
Year 2019 : $27,050,000
Year 2020 : $10,500,000

Farm Players Salaries

Oskar Sundqvist $87,500 (2)
Salary Remaining : $71,944
Keegan Lowe $87,500 (1)
Salary Remaining : $71,944
Nikolay Prokhorkin (Out of Payroll) $82,500 (2)
Salary Remaining : $67,833
Igor Ozhiganov $62,500 (2)
Salary Remaining : $51,389
Drew LeBlanc $62,500 (1)
Salary Remaining : $51,389
Matthias Plachta $62,500 (2)
Salary Remaining : $51,389
Eetu Laurikainen $62,500 (2)
Salary Remaining : $51,389
Joel Lassisnantti $62,500 (2)
Salary Remaining : $51,389
Total Farm Players8
Salary Commitment
Year 2017 : $570,000
Year 2018 : $420,000
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $570,000
Year 2018 : $420,000
Year 2019 : $0
Year 2020 : $0

PHILADELPHIA



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 4,480 - 74.67%
Level 2: 5000 - $60 - 3,743 - 74.85%
Level 3: 2000 - $35 - 1,921 - 96.03%
Level 4: 4000 - $20 - 3,769 - 94.21%
Luxury : 1000 - $200 - 696 - 69.56%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %14,608 - 81.15%
Average Income per Game$954,304
Year to Date Revenue$7,634,435

Expense

Pro Players Total Salaries$67,270,000
Farm Players Total Salaries$1,377,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,025,920
Farm Year To Date Expenses$238,862
Pro Salary Cap To Date$12,025,920
Farm Salary Cap To Date$231,104

Estimate

Pro Estimated Season Revenue$31,492,044
Pro Remaining Season Days147
Pro Expenses Per Days$375,810
Pro Estimated Expenses$55,244,070
Farm Remaining Season Days148
Farm Expenses Per Days$7,653
Farm Estimated Expenses$1,132,644
Estimated Season Expenses$56,376,714
Season Salary Cap$67,270,000
Estimate Under Maximum Salary Cap of $73,000,000$5,730,000
Estimate Over Minimum Salary Cap of $51,000,000 $16,270,000
Current Bank Account$23,877,265
Projected Bank Account($1,007,405)

Pro Players Salaries

Alex Pietrangelo $7,000,000 (4)
-Salary Remaining : $5,748,603
Tyson Barrie $6,500,000 (4)
-Salary Remaining : $5,337,989
Cory Schneider $6,500,000 (3)
-Salary Remaining : $5,337,989
Kari Lehtonen $6,100,000 (2)
-Salary Remaining : $5,009,497
Matt Duchene $5,250,000 (1)
-Salary Remaining : $4,311,453
Jake Gardiner $5,150,000 (4)
-Salary Remaining : $4,229,330
Mike Ribeiro $4,500,000 (2)
-Salary Remaining : $3,695,531
Justin Braun $4,000,000 (4)
-Salary Remaining : $3,284,916
Shane Doan $4,000,000 (2)
-Salary Remaining : $3,284,916
Adam McQuaid $3,000,000 (4)
-Salary Remaining : $2,463,687
Jamie Benn $2,875,000 (1)
-Salary Remaining : $2,361,034
Andrej Sustr $2,250,000 (3)
-Salary Remaining : $1,847,765
Jimmy Hayes $1,750,000 (4)
-Salary Remaining : $1,437,151
Brett Connolly $1,500,000 (1)
-Salary Remaining : $1,231,844
Josh Leivo $995,000 (1)
-Salary Remaining : $817,123
Jack Skille $950,000 (2)
-Salary Remaining : $780,168
Colby Robak $950,000 (2)
-Salary Remaining : $780,168
Adam Erne $925,000 (2)
-Salary Remaining : $759,637
Nick Cousins $875,000 (1)
-Salary Remaining : $718,575
Charles Hudon $775,000 (2)
-Salary Remaining : $636,453
Magnus Paajarvi $750,000 (1)
-Salary Remaining : $615,922
Andreas Johnsson $675,000 (3)
-Salary Remaining : $554,330
Total Pro Players22
Salary Commitment
Year 2017 : $67,270,000
Year 2018 : $55,025,000
Year 2019 : $36,825,000
Year 2020 : $27,400,000
Salary Average Commitment
Year 2017 : $31,950,000
Year 2018 : $28,825,000
Year 2019 : $10,625,000
Year 2020 : $9,325,000
Salary Cap with 1 Way Contract
Year 2017 : $67,270,000
Year 2018 : $55,025,000
Year 2019 : $36,825,000
Year 2020 : $27,400,000

Farm Players Salaries

Stuart Percy $97,500 (2)
Salary Remaining : $80,167
Josh Harding $95,000 (2)
Salary Remaining : $78,111
Reto Berra $95,000 (2)
Salary Remaining : $78,111
Chris Brown $92,500 (1)
Salary Remaining : $76,056
Adam Musil $82,500 (3)
Salary Remaining : $67,833
Nick Moutrey $82,500 (2)
Salary Remaining : $67,833
Stephon Williams $82,500 (2)
Salary Remaining : $67,833
Fabrice Herzog (Out of Payroll) $77,500 (2)
Salary Remaining : $63,722
Eric Knodel $77,500 (2)
Salary Remaining : $63,722
Stefan Matteau $75,000 (2)
Salary Remaining : $61,667
MacKenzie Weegar $67,500 (1)
Salary Remaining : $55,500
Josh Nicholls $67,500 (2)
Salary Remaining : $55,500
Marek Langhamer $67,500 (2)
Salary Remaining : $55,500
Viktor Loov $67,500 (2)
Salary Remaining : $55,500
Justin Scott $62,500 (3)
Salary Remaining : $51,389
Sena Acolatse $62,500 (1)
Salary Remaining : $51,389
Ryan Haggerty $62,500 (2)
Salary Remaining : $51,389
Kasimir Kaskisuo $62,500 (2)
Salary Remaining : $51,389
Total Farm Players18
Salary Commitment
Year 2017 : $1,377,500
Year 2018 : $1,155,000
Year 2019 : $145,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,367,500
Year 2018 : $1,145,000
Year 2019 : $145,000
Year 2020 : $0

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $90 - 5,685 - 94.74%
Level 2: 5000 - $58 - 4,767 - 95.34%
Level 3: 2000 - $35 - 1,868 - 93.39%
Level 4: 4000 - $17 - 3,860 - 96.49%
Luxury : 1000 - $175 - 961 - 96.14%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,141 - 95.23%
Average Income per Game$1,087,339
Year to Date Revenue$8,698,715

Expense

Pro Players Total Salaries$65,500,000
Farm Players Total Salaries$1,370,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$11,709,504
Farm Year To Date Expenses$243,552
Pro Salary Cap To Date$11,709,504
Farm Salary Cap To Date$243,552

Estimate

Pro Estimated Season Revenue$35,882,199
Pro Remaining Season Days147
Pro Expenses Per Days$365,922
Pro Estimated Expenses$53,790,534
Farm Remaining Season Days148
Farm Expenses Per Days$7,611
Farm Estimated Expenses$1,126,428
Estimated Season Expenses$54,916,962
Season Salary Cap$65,500,000
Estimate Under Maximum Salary Cap of $73,000,000$7,500,000
Estimate Over Minimum Salary Cap of $51,000,000 $14,500,000
Current Bank Account$46,995,101
Projected Bank Account$27,960,338

Pro Players Salaries

PIT CAP HIT $9,625,000 (2)
-Salary Remaining : $7,904,330
Henrik Zetterberg $7,000,000 (4)
-Salary Remaining : $5,748,603
Andrei Markov $6,500,000 (1)
-Salary Remaining : $5,337,989
Semyon Varlamov $6,100,000 (1)
-Salary Remaining : $5,009,497
Jaroslav Halak $5,000,000 (1)
-Salary Remaining : $4,106,145
Dave Bolland $4,000,000 (1)
-Salary Remaining : $3,284,916
Chris Higgins $3,500,000 (1)
-Salary Remaining : $2,874,302
Martin St. Louis $3,100,000 (1)
-Salary Remaining : $2,545,810
Chris Wideman $3,000,000 (3)
-Salary Remaining : $2,463,687
Matt Greene $2,500,000 (1)
-Salary Remaining : $2,053,073
John Moore $2,500,000 (4)
-Salary Remaining : $2,053,073
Daniel Winnik $1,800,000 (3)
-Salary Remaining : $1,478,212
David Schlemko $1,000,000 (3)
-Salary Remaining : $821,229
Mark Barberio $1,000,000 (1)
-Salary Remaining : $821,229
Chad Ruhwedel $1,000,000 (1)
-Salary Remaining : $821,229
Ryan Hartman $975,000 (3)
-Salary Remaining : $800,698
Jack Eichel $975,000 (2)
-Salary Remaining : $800,698
T.J. Galiardi $950,000 (2)
-Salary Remaining : $780,168
Chris Thorburn $950,000 (2)
-Salary Remaining : $780,168
Michael Leighton $950,000 (2)
-Salary Remaining : $780,168
A.J. Greer $925,000 (3)
-Salary Remaining : $759,637
Liam O'Brien $900,000 (1)
-Salary Remaining : $739,106
Tyler Gaudet $625,000 (1)
-Salary Remaining : $513,268
Brandon Tanev $625,000 (3)
-Salary Remaining : $513,268
Matt Nieto $0 (0)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2017 : $65,500,000
Year 2018 : $28,275,000
Year 2019 : $17,825,000
Year 2020 : $9,500,000
Salary Average Commitment
Year 2017 : $50,575,000
Year 2018 : $21,350,000
Year 2019 : $17,525,000
Year 2020 : $9,200,000
Salary Cap with 1 Way Contract
Year 2017 : $65,500,000
Year 2018 : $31,275,000
Year 2019 : $17,825,000
Year 2020 : $9,500,000

Farm Players Salaries

Jordan Schmaltz $97,500 (3)
Salary Remaining : $80,167
Jeremy Smith $95,000 (2)
Salary Remaining : $78,111
Brian Lashoff $95,000 (2)
Salary Remaining : $78,111
Tim Jackman $95,000 (2)
Salary Remaining : $78,111
Noah Rod $92,500 (3)
Salary Remaining : $76,056
Stephen Johns $92,500 (2)
Salary Remaining : $76,056
Luke Green $92,500 (3)
Salary Remaining : $76,056
Linus Arnesson $92,500 (3)
Salary Remaining : $76,056
Jared Knight $92,500 (1)
Salary Remaining : $76,056
Viktor Svedberg $90,000 (1)
Salary Remaining : $74,000
Nathan Walker $90,000 (1)
Salary Remaining : $74,000
Robbie Russo $82,500 (3)
Salary Remaining : $67,833
R.J. Umberger $75,000 (2)
Salary Remaining : $61,667
Joe Hicketts $62,500 (3)
Salary Remaining : $51,389
Matthew O'Connor $62,500 (3)
Salary Remaining : $51,389
Phil Lane $62,500 (1)
Salary Remaining : $51,389
Total Farm Players16
Salary Commitment
Year 2017 : $1,370,000
Year 2018 : $1,035,000
Year 2019 : $582,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,370,000
Year 2018 : $1,035,000
Year 2019 : $582,500
Year 2020 : $0

SAN JOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 4,262 - 71.04%
Level 2: 5000 - $60 - 3,876 - 77.51%
Level 3: 2000 - $35 - 1,860 - 93.00%
Level 4: 4000 - $20 - 3,655 - 91.36%
Luxury : 1000 - $200 - 751 - 75.09%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %14,403 - 80.02%
Average Income per Game$947,134
Year to Date Revenue$6,629,940

Expense

Pro Players Total Salaries$72,675,000
Farm Players Total Salaries$1,940,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,188,971
Farm Year To Date Expenses$341,686
Pro Salary Cap To Date$13,188,971
Farm Salary Cap To Date$341,686

Estimate

Pro Estimated Season Revenue$32,202,566
Pro Remaining Season Days147
Pro Expenses Per Days$406,006
Pro Estimated Expenses$59,682,882
Farm Remaining Season Days148
Farm Expenses Per Days$10,778
Farm Estimated Expenses$1,595,144
Estimated Season Expenses$61,278,026
Season Salary Cap$72,675,000
Estimate Under Maximum Salary Cap of $73,000,000$325,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,675,000
Current Bank Account$23,675,373
Projected Bank Account($5,400,087)

Pro Players Salaries

Corey Perry $8,750,000 (2)
-Salary Remaining : $7,185,754
SJ CAP HIT $7,400,000 (2)
-Salary Remaining : $6,077,095
Brandon Dubinsky $7,000,000 (4)
-Salary Remaining : $5,748,603
Keith Yandle $6,500,000 (3)
-Salary Remaining : $5,337,989
Jake Allen $5,500,000 (5)
-Salary Remaining : $4,516,760
Jordan Staal $5,000,000 (3)
-Salary Remaining : $4,106,145
Martin Hanzal $4,500,000 (3)
-Salary Remaining : $3,695,531
David Savard $3,750,000 (4)
-Salary Remaining : $3,079,609
Cody Ceci $3,500,000 (1)
-Salary Remaining : $2,874,302
Chris Kreider $3,350,000 (1)
-Salary Remaining : $2,751,117
Cody Franson $3,150,000 (2)
-Salary Remaining : $2,586,872
Mike Fisher $3,000,000 (4)
-Salary Remaining : $2,463,687
Darren Helm $2,250,000 (2)
-Salary Remaining : $1,847,765
Jussi Jokinen $2,000,000 (2)
-Salary Remaining : $1,642,458
Alexei Emelin $1,050,000 (1)
-Salary Remaining : $862,291
Jesper Fast $1,000,000 (1)
-Salary Remaining : $821,229
Jeff Zatkoff $1,000,000 (1)
-Salary Remaining : $821,229
Devante Smith-Pelly $1,000,000 (2)
-Salary Remaining : $821,229
Kyle Quincey $1,000,000 (1)
-Salary Remaining : $821,229
Lauri Korpikoski $1,000,000 (1)
-Salary Remaining : $821,229
Kevin Hayes $975,000 (1)
-Salary Remaining : $800,698
John Persson $0 (0)
-Salary Remaining : $0
Ryan Button (Out of Payroll) $0 (0)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2017 : $72,675,000
Year 2018 : $53,000,000
Year 2019 : $35,250,000
Year 2020 : $19,250,000
Salary Average Commitment
Year 2017 : $43,541,666
Year 2018 : $37,516,666
Year 2019 : $15,166,666
Year 2020 : $15,166,666
Salary Cap with 1 Way Contract
Year 2017 : $72,675,000
Year 2018 : $59,800,000
Year 2019 : $35,250,000
Year 2020 : $19,250,000

Farm Players Salaries

Griffin Reinhart $97,500 (1)
Salary Remaining : $80,167
Stefan Noesen $97,500 (1)
Salary Remaining : $80,167
Dylan McIlrath $97,500 (1)
Salary Remaining : $80,167
Beau Bennett $97,500 (2)
Salary Remaining : $80,167
Stephen Gionta $95,000 (2)
Salary Remaining : $78,111
Richard Bachman $95,000 (1)
Salary Remaining : $78,111
Martin Frk $92,500 (1)
Salary Remaining : $76,056
Philip Samuelsson $90,000 (1)
Salary Remaining : $74,000
Jordan Weal $87,500 (1)
Salary Remaining : $71,944
Tom Nilsson $87,500 (2)
Salary Remaining : $71,944
Nicolas Deslauriers $87,500 (1)
Salary Remaining : $71,944
Mason Geertsen $82,500 (1)
Salary Remaining : $67,833
Teemu Pulkkinen $82,500 (1)
Salary Remaining : $67,833
Kirill Kabanov $82,500 (2)
Salary Remaining : $67,833
Zack Torquato $80,000 (1)
Salary Remaining : $65,778
Vincent Hinostroza $72,500 (3)
Salary Remaining : $59,611
Reece Scarlett $72,500 (2)
Salary Remaining : $59,611
Tyler Lewington $67,500 (2)
Salary Remaining : $55,500
Ondrej Kase $67,500 (3)
Salary Remaining : $55,500
Garnet Hathaway $62,500 (1)
Salary Remaining : $51,389
Nick Ellis $62,500 (2)
Salary Remaining : $51,389
Dan Renouf $62,500 (3)
Salary Remaining : $51,389
Mike Reilly $62,500 (2)
Salary Remaining : $51,389
Sami Aittokallio $57,500 (1)
Salary Remaining : $47,278
Total Farm Players24
Salary Commitment
Year 2017 : $1,940,000
Year 2018 : $830,000
Year 2019 : $202,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,625,000
Year 2018 : $742,500
Year 2019 : $202,500
Year 2020 : $0

ST.LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $76 - 5,793 - 96.54%
Level 2: 5000 - $55 - 4,693 - 93.86%
Level 3: 2000 - $35 - 1,934 - 96.68%
Level 4: 4000 - $20 - 3,670 - 91.75%
Luxury : 1000 - $150 - 975 - 97.48%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,064 - 94.80%
Average Income per Game$985,637
Year to Date Revenue$7,885,096

Expense

Pro Players Total Salaries$72,750,000
Farm Players Total Salaries$570,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,005,600
Farm Year To Date Expenses$101,344
Pro Salary Cap To Date$13,005,600
Farm Salary Cap To Date$101,344

Estimate

Pro Estimated Season Revenue$32,526,021
Pro Remaining Season Days147
Pro Expenses Per Days$406,425
Pro Estimated Expenses$59,744,475
Farm Remaining Season Days148
Farm Expenses Per Days$3,167
Farm Estimated Expenses$468,716
Estimated Season Expenses$60,213,191
Season Salary Cap$72,750,000
Estimate Under Maximum Salary Cap of $73,000,000$250,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,750,000
Current Bank Account$24,937,535
Projected Bank Account($2,749,635)

Pro Players Salaries

Jason Spezza $7,500,000 (2)
-Salary Remaining : $6,159,218
Ben Bishop $7,000,000 (4)
-Salary Remaining : $5,748,603
Ryan McDonagh $6,500,000 (2)
-Salary Remaining : $5,337,989
Jaden Schwartz $6,000,000 (1)
-Salary Remaining : $4,927,374
Erik Johnson $5,750,000 (3)
-Salary Remaining : $4,722,067
Travis Zajac $4,700,000 (3)
-Salary Remaining : $3,859,777
Troy Brouwer $4,500,000 (2)
-Salary Remaining : $3,695,531
Sam Gagner $3,950,000 (4)
-Salary Remaining : $3,243,855
Brooks Orpik $3,500,000 (1)
-Salary Remaining : $2,874,302
Jonathan Ericsson $3,400,000 (2)
-Salary Remaining : $2,792,179
Calle Jarnkrok $3,250,000 (3)
-Salary Remaining : $2,668,994
Vladislav Namestnikov $3,000,000 (2)
-Salary Remaining : $2,463,687
Alex Petrovic $3,000,000 (4)
-Salary Remaining : $2,463,687
Radim Vrbata $2,950,000 (3)
-Salary Remaining : $2,422,626
Dale Weise $2,200,000 (3)
-Salary Remaining : $1,806,704
Zack Kassian $2,000,000 (2)
-Salary Remaining : $1,642,458
Alex Stalock $1,000,000 (1)
-Salary Remaining : $821,229
Darnell Nurse $975,000 (1)
-Salary Remaining : $800,698
Darren Archibald $900,000 (2)
-Salary Remaining : $739,106
Ryan Dzingel $675,000 (2)
-Salary Remaining : $554,330
Total Pro Players20
Salary Commitment
Year 2017 : $72,750,000
Year 2018 : $61,275,000
Year 2019 : $32,800,000
Year 2020 : $13,950,000
Salary Average Commitment
Year 2017 : $41,500,000
Year 2018 : $36,025,000
Year 2019 : $15,500,000
Year 2020 : $4,875,000
Salary Cap with 1 Way Contract
Year 2017 : $72,750,000
Year 2018 : $61,275,000
Year 2019 : $32,800,000
Year 2020 : $13,950,000

Farm Players Salaries

Cal O'Reilly $95,000 (1)
Salary Remaining : $78,111
Boyd Gordon $95,000 (2)
Salary Remaining : $78,111
Jason Missiaen $82,500 (2)
Salary Remaining : $67,833
Frank Corrado $75,000 (1)
Salary Remaining : $61,667
Colin McDonald $75,000 (1)
Salary Remaining : $61,667
Mark Fraser $75,000 (1)
Salary Remaining : $61,667
Miro Aaltonen $72,500 (2)
Salary Remaining : $59,611
Total Farm Players7
Salary Commitment
Year 2017 : $570,000
Year 2018 : $250,000
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $570,000
Year 2018 : $250,000
Year 2019 : $0
Year 2020 : $0

TAMPA BAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 4,526 - 75.44%
Level 2: 5000 - $60 - 3,788 - 75.76%
Level 3: 2000 - $35 - 1,903 - 95.13%
Level 4: 4000 - $20 - 3,943 - 98.58%
Luxury : 1000 - $200 - 730 - 73.00%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %14,890 - 82.72%
Average Income per Game$971,356
Year to Date Revenue$6,799,490

Expense

Pro Players Total Salaries$71,675,000
Farm Players Total Salaries$2,147,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,740,790
Farm Year To Date Expenses$403,329
Pro Salary Cap To Date$12,740,790
Farm Salary Cap To Date$403,329

Estimate

Pro Estimated Season Revenue$33,026,094
Pro Remaining Season Days147
Pro Expenses Per Days$400,419
Pro Estimated Expenses$58,861,593
Farm Remaining Season Days148
Farm Expenses Per Days$11,931
Farm Estimated Expenses$1,765,788
Estimated Season Expenses$60,627,381
Season Salary Cap$71,675,000
Estimate Under Maximum Salary Cap of $73,000,000$1,325,000
Estimate Over Minimum Salary Cap of $51,000,000 $20,675,000
Current Bank Account$22,729,400
Projected Bank Account($4,871,887)

Pro Players Salaries

Evgeni Malkin $7,500,000 (2)
-Salary Remaining : $6,159,218
Devan Dubnyk $7,000,000 (4)
-Salary Remaining : $5,748,603
Alexander Wennberg $6,000,000 (4)
-Salary Remaining : $4,927,374
Torey Krug $5,500,000 (4)
-Salary Remaining : $4,516,760
Marc-Edouard Vlasic $5,500,000 (3)
-Salary Remaining : $4,516,760
Kyle Turris $5,250,000 (4)
-Salary Remaining : $4,311,453
Trevor Daley $4,500,000 (2)
-Salary Remaining : $3,695,531
Mathieu Perreault $4,350,000 (4)
-Salary Remaining : $3,572,346
Andrej Sekera $4,250,000 (2)
-Salary Remaining : $3,490,223
Tanner Pearson $3,750,000 (2)
-Salary Remaining : $3,079,609
Elias Lindholm $3,500,000 (4)
-Salary Remaining : $2,874,302
Charlie Coyle $2,750,000 (1)
-Salary Remaining : $2,258,380
Mark Streit $2,500,000 (1)
-Salary Remaining : $2,053,073
TB CAP HIT $1,575,000 (2)
-Salary Remaining : $1,293,436
Aaron Dell $1,200,000 (2)
-Salary Remaining : $985,475
Derek Ryan $1,000,000 (2)
-Salary Remaining : $821,229
Brendan Perlini $975,000 (2)
-Salary Remaining : $800,698
Robby Fabbri $975,000 (2)
-Salary Remaining : $800,698
Nick Ritchie $975,000 (2)
-Salary Remaining : $800,698
Sebastian Aho $925,000 (3)
-Salary Remaining : $759,637
Brandon Montour $925,000 (1)
-Salary Remaining : $759,637
John Klingberg $775,000 (1)
-Salary Remaining : $636,453
Total Pro Players22
Salary Commitment
Year 2017 : $71,675,000
Year 2018 : $63,725,000
Year 2019 : $38,025,000
Year 2020 : $31,600,000
Salary Average Commitment
Year 2017 : $45,140,000
Year 2018 : $40,940,000
Year 2019 : $25,490,000
Year 2020 : $24,565,000
Salary Cap with 1 Way Contract
Year 2017 : $71,675,000
Year 2018 : $64,725,000
Year 2019 : $38,025,000
Year 2020 : $31,600,000

Farm Players Salaries

Haydn Fleury $97,500 (3)
Salary Remaining : $80,167
Anthony DeAngelo $97,500 (2)
Salary Remaining : $80,167
Sonny Milano $97,500 (2)
Salary Remaining : $80,167
Jake Virtanen $97,500 (2)
Salary Remaining : $80,167
Julius Honka $97,500 (3)
Salary Remaining : $80,167
Brian Gibbons $97,500 (3)
Salary Remaining : $80,167
Vitek Vanecek $92,500 (2)
Salary Remaining : $76,056
Jonas Siegenthaler $92,500 (2)
Salary Remaining : $76,056
Travis Dermott $92,500 (2)
Salary Remaining : $76,056
Ian McCoshen $92,500 (2)
Salary Remaining : $76,056
Jayce Hawryluk $92,500 (2)
Salary Remaining : $76,056
Rasmus Andersson $92,500 (2)
Salary Remaining : $76,056
Dillon Dube $92,500 (3)
Salary Remaining : $76,056
Oliver Bjorkstrand $87,500 (1)
Salary Remaining : $71,944
Andrew Nielsen $87,500 (2)
Salary Remaining : $71,944
Matteson Lacopelli $87,500 (2)
Salary Remaining : $71,944
Ryan Graves $82,500 (2)
Salary Remaining : $67,833
Jesse Gabrielle $82,500 (3)
Salary Remaining : $67,833
Anton Lindholm $77,500 (2)
Salary Remaining : $63,722
Kalle Kossila $75,000 (2)
Salary Remaining : $61,667
Vladislav Gavrikov $72,500 (2)
Salary Remaining : $59,611
Adam Wilcox $72,500 (2)
Salary Remaining : $59,611
Sami Niku $67,500 (3)
Salary Remaining : $55,500
Steve Michalek $65,000 (1)
Salary Remaining : $53,444
Veeti Vainio $57,500 (2)
Salary Remaining : $47,278
Total Farm Players25
Salary Commitment
Year 2017 : $2,147,500
Year 2018 : $1,995,000
Year 2019 : $535,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,103,333
Year 2018 : $1,950,833
Year 2019 : $535,000
Year 2020 : $0

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $68 - 5,922 - 98.71%
Level 2: 5000 - $55 - 4,874 - 97.48%
Level 3: 2000 - $31 - 1,852 - 92.59%
Level 4: 4000 - $22 - 2,956 - 73.91%
Luxury : 1000 - $135 - 967 - 96.70%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %16,572 - 92.07%
Average Income per Game$923,792
Year to Date Revenue$7,390,334

Expense

Pro Players Total Salaries$72,520,000
Farm Players Total Salaries$1,412,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,882,209
Farm Year To Date Expenses$253,792
Pro Salary Cap To Date$12,847,289
Farm Salary Cap To Date$251,008

Estimate

Pro Estimated Season Revenue$30,485,128
Pro Remaining Season Days147
Pro Expenses Per Days$405,140
Pro Estimated Expenses$59,555,580
Farm Remaining Season Days148
Farm Expenses Per Days$7,844
Farm Estimated Expenses$1,160,912
Estimated Season Expenses$60,716,492
Season Salary Cap$71,895,000
Estimate Under Maximum Salary Cap of $73,000,000$1,105,000
Estimate Over Minimum Salary Cap of $51,000,000 $20,895,000
Current Bank Account$21,664,997
Projected Bank Account($8,566,367)

Pro Players Salaries

TOR Cap Hit $14,600,000 (2)
-Salary Remaining : $11,989,944
Mark Scheifele $8,250,000 (5)
-Salary Remaining : $6,775,140
Jarome Iginla $6,500,000 (2)
-Salary Remaining : $5,337,989
Brent Seabrook $6,500,000 (4)
-Salary Remaining : $5,337,989
Brian Elliott $6,000,000 (3)
-Salary Remaining : $4,927,374
Nino Niederreiter $5,500,000 (4)
-Salary Remaining : $4,516,760
Tomas Hertl $3,500,000 (2)
-Salary Remaining : $2,874,302
Michal Neuvirth $3,350,000 (2)
-Salary Remaining : $2,751,117
Ales Hemsky $3,250,000 (1)
-Salary Remaining : $2,668,994
Olli Maatta $2,750,000 (2)
-Salary Remaining : $2,258,380
Mark Borowiecki $2,000,000 (2)
-Salary Remaining : $1,642,458
Matt Hendricks $1,000,000 (1)
-Salary Remaining : $821,229
Pierre-Edouard Bellemare $1,000,000 (2)
-Salary Remaining : $821,229
Michal Kempny $995,000 (1)
-Salary Remaining : $817,123
Jan Rutta $975,000 (3)
-Salary Remaining : $800,698
Joshua Morrissey $975,000 (3)
-Salary Remaining : $800,698
Ryan White $975,000 (2)
-Salary Remaining : $800,698
Victor Rask $925,000 (1)
-Salary Remaining : $759,637
Brayden Point $875,000 (3)
-Salary Remaining : $718,575
Jake Dotchin $725,000 (3)
-Salary Remaining : $595,391
Nic Dowd $675,000 (1)
-Salary Remaining : $554,330
Sergey Kalinin (Out of Payroll) $625,000 (2)
-Salary Remaining : $513,268
Drake Caggiula $575,000 (2)
-Salary Remaining : $472,207
Total Pro Players23
Salary Commitment
Year 2017 : $72,520,000
Year 2018 : $54,325,000
Year 2019 : $29,800,000
Year 2020 : $20,250,000
Salary Average Commitment
Year 2017 : $45,064,166
Year 2018 : $41,469,166
Year 2019 : $21,627,500
Year 2020 : $12,077,500
Salary Cap with 1 Way Contract
Year 2017 : $72,520,000
Year 2018 : $65,675,000
Year 2019 : $29,800,000
Year 2020 : $20,250,000

Farm Players Salaries

Chris Kelly $99,500 (1)
Salary Remaining : $81,811
Alex Biega $97,500 (1)
Salary Remaining : $80,167
Joakim Lindstrom $95,000 (1)
Salary Remaining : $78,111
Harry Zolnierczyk $95,000 (2)
Salary Remaining : $78,111
Ryan MacInnis $92,500 (3)
Salary Remaining : $76,056
Petr Straka $92,500 (1)
Salary Remaining : $76,056
Cole Cassels $87,500 (3)
Salary Remaining : $71,944
Michael Paliotta $87,500 (1)
Salary Remaining : $71,944
Daniel Altshuller $87,500 (2)
Salary Remaining : $71,944
Chase De Leo $82,500 (2)
Salary Remaining : $67,833
Michael Chaput $80,000 (1)
Salary Remaining : $65,778
Cole Ully $77,500 (3)
Salary Remaining : $63,722
Zane McIntyre $72,500 (1)
Salary Remaining : $59,611
Tyler Randell $72,500 (2)
Salary Remaining : $59,611
Austin Carroll $67,500 (3)
Salary Remaining : $55,500
Colin Stevens $62,500 (2)
Salary Remaining : $51,389
Tim Schaller $62,500 (1)
Salary Remaining : $51,389
Total Farm Players17
Salary Commitment
Year 2017 : $1,412,000
Year 2018 : $725,000
Year 2019 : $325,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,332,000
Year 2018 : $725,000
Year 2019 : $325,000
Year 2020 : $0

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $86 - 5,725 - 95.42%
Level 2: 5000 - $56 - 4,732 - 94.63%
Level 3: 2000 - $32 - 1,892 - 94.61%
Level 4: 4000 - $19 - 3,872 - 96.81%
Luxury : 1000 - $182 - 971 - 97.13%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %17,193 - 95.51%
Average Income per Game$1,068,239
Year to Date Revenue$7,477,670

Expense

Pro Players Total Salaries$72,825,000
Farm Players Total Salaries$2,140,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,019,008
Farm Year To Date Expenses$367,806
Pro Salary Cap To Date$13,019,008
Farm Salary Cap To Date$351,552

Estimate

Pro Estimated Season Revenue$36,320,111
Pro Remaining Season Days147
Pro Expenses Per Days$406,844
Pro Estimated Expenses$59,806,068
Farm Remaining Season Days148
Farm Expenses Per Days$11,889
Farm Estimated Expenses$1,759,572
Estimated Season Expenses$61,565,640
Season Salary Cap$72,825,000
Estimate Under Maximum Salary Cap of $73,000,000$175,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,825,000
Current Bank Account$50,437,793
Projected Bank Account$25,192,264

Pro Players Salaries

Patrick Kane $9,500,000 (3)
-Salary Remaining : $7,801,676
Tyler Seguin $7,200,000 (1)
-Salary Remaining : $5,912,849
Jonathan Huberdeau $6,250,000 (4)
-Salary Remaining : $5,132,682
Nazem Kadri $6,000,000 (5)
-Salary Remaining : $4,927,374
Hampus Lindholm $5,500,000 (3)
-Salary Remaining : $4,516,760
Martin Jones $5,300,000 (4)
-Salary Remaining : $4,352,514
Travis Hamonic $5,000,000 (5)
-Salary Remaining : $4,106,145
Michael Stone $4,000,000 (2)
-Salary Remaining : $3,284,916
Ryan Ellis $4,000,000 (3)
-Salary Remaining : $3,284,916
Justin Abdelkader $3,600,000 (3)
-Salary Remaining : $2,956,425
Chris Kunitz $3,000,000 (1)
-Salary Remaining : $2,463,687
T.J. Brodie $2,800,000 (1)
-Salary Remaining : $2,299,441
Daniel Sedin $2,500,000 (1)
-Salary Remaining : $2,053,073
Dennis Wideman $1,750,000 (2)
-Salary Remaining : $1,437,151
Zbynek Michalek $1,000,000 (1)
-Salary Remaining : $821,229
Nick Schmaltz $975,000 (3)
-Salary Remaining : $800,698
Matt Irwin $950,000 (1)
-Salary Remaining : $780,168
Jean-Gabriel Pageau $825,000 (1)
-Salary Remaining : $677,514
Mark Stone $725,000 (1)
-Salary Remaining : $595,391
Lukas Sedlak $700,000 (2)
-Salary Remaining : $574,860
Mark Arcobello $625,000 (1)
-Salary Remaining : $513,268
Casey DeSmith $625,000 (3)
-Salary Remaining : $513,268
Total Pro Players22
Salary Commitment
Year 2017 : $72,825,000
Year 2018 : $53,200,000
Year 2019 : $46,750,000
Year 2020 : $22,550,000
Salary Average Commitment
Year 2017 : $51,650,000
Year 2018 : $32,025,000
Year 2019 : $25,575,000
Year 2020 : $10,875,000
Salary Cap with 1 Way Contract
Year 2017 : $72,825,000
Year 2018 : $53,200,000
Year 2019 : $46,750,000
Year 2020 : $22,550,000

Farm Players Salaries

Brandon Gormley $97,500 (2)
Salary Remaining : $80,167
Derek Grant $95,000 (2)
Salary Remaining : $78,111
Drew Shore $95,000 (2)
Salary Remaining : $78,111
Justin Falk (Out of Payroll) $95,000 (1)
Salary Remaining : $78,111
T.J. Brennan $95,000 (1)
Salary Remaining : $78,111
James Wisniewski $90,000 (2)
Salary Remaining : $74,000
Chris Bourque $90,000 (1)
Salary Remaining : $74,000
Zach Redmond $90,000 (1)
Salary Remaining : $74,000
Steve Downie $90,000 (1)
Salary Remaining : $74,000
Taylor Aronson $87,500 (2)
Salary Remaining : $71,944
Tanner Richard $87,500 (2)
Salary Remaining : $71,944
Justin Shugg $82,500 (1)
Salary Remaining : $67,833
Morgan Ellis $82,500 (2)
Salary Remaining : $67,833
Magnus Nygren $82,500 (2)
Salary Remaining : $67,833
Jeremie Blain $82,500 (2)
Salary Remaining : $67,833
Brendan Woods $77,500 (1)
Salary Remaining : $63,722
Mitch Callahan $72,500 (1)
Salary Remaining : $59,611
Johan Gustafsson $72,500 (2)
Salary Remaining : $59,611
Joseph LaBate $70,000 (2)
Salary Remaining : $57,556
Brody Sutter (Out of Payroll) $67,500 (1)
Salary Remaining : $55,500
Sergey Tolchinsky $62,500 (2)
Salary Remaining : $51,389
Jiri Sekac $62,500 (1)
Salary Remaining : $51,389
Michael Houser $62,500 (2)
Salary Remaining : $51,389
Ryan Faragher $62,500 (2)
Salary Remaining : $51,389
David Rittich $62,500 (3)
Salary Remaining : $51,389
Vojtech Mozik $62,500 (2)
Salary Remaining : $51,389
Dennis Rasmussen $62,500 (2)
Salary Remaining : $51,389
Total Farm Players27
Salary Commitment
Year 2017 : $2,140,000
Year 2018 : $1,317,500
Year 2019 : $62,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,140,000
Year 2018 : $1,317,500
Year 2019 : $62,500
Year 2020 : $0

VEGAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 4,371 - 72.85%
Level 2: 5000 - $60 - 3,888 - 77.76%
Level 3: 2000 - $35 - 1,880 - 93.99%
Level 4: 4000 - $25 - 2,539 - 63.48%
Luxury : 1000 - $200 - 749 - 74.86%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %13,427 - 74.59%
Average Income per Game$949,389
Year to Date Revenue$6,645,725

Expense

Pro Players Total Salaries$72,975,000
Farm Players Total Salaries$981,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,045,824
Farm Year To Date Expenses$174,496
Pro Salary Cap To Date$13,045,824
Farm Salary Cap To Date$174,496

Estimate

Pro Estimated Season Revenue$32,279,236
Pro Remaining Season Days147
Pro Expenses Per Days$407,682
Pro Estimated Expenses$59,929,254
Farm Remaining Season Days148
Farm Expenses Per Days$5,453
Farm Estimated Expenses$807,044
Estimated Season Expenses$60,736,298
Season Salary Cap$72,975,000
Estimate Under Maximum Salary Cap of $73,000,000$25,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,975,000
Current Bank Account$43,425,405
Projected Bank Account$14,968,343

Pro Players Salaries

VGK Cap Hit $7,375,000 (2)
-Salary Remaining : $6,056,564
Brendan Gallagher $6,000,000 (5)
-Salary Remaining : $4,927,374
Mats Zuccarello $5,500,000 (4)
-Salary Remaining : $4,516,760
Steve Mason $5,000,000 (1)
-Salary Remaining : $4,106,145
Alex Goligoski $4,800,000 (3)
-Salary Remaining : $3,941,899
Mikkel Boedker $4,750,000 (3)
-Salary Remaining : $3,900,838
Tomas Tatar $4,500,000 (4)
-Salary Remaining : $3,695,531
Brock Nelson $4,250,000 (3)
-Salary Remaining : $3,490,223
Andy Greene $4,000,000 (3)
-Salary Remaining : $3,284,916
Jason Zucker $3,900,000 (4)
-Salary Remaining : $3,202,793
Andrew Cogliano $3,700,000 (3)
-Salary Remaining : $3,038,547
Brian Campbell $3,500,000 (1)
-Salary Remaining : $2,874,302
Boone Jenner $3,250,000 (2)
-Salary Remaining : $2,668,994
Marco Scandella $2,600,000 (2)
-Salary Remaining : $2,135,196
Tyler Ennis $1,800,000 (3)
-Salary Remaining : $1,478,212
Philipp Grubauer $1,650,000 (2)
-Salary Remaining : $1,355,028
Craig Smith $1,500,000 (1)
-Salary Remaining : $1,231,844
Nikita Zadorov $975,000 (1)
-Salary Remaining : $800,698
Jordan Martinook $925,000 (2)
-Salary Remaining : $759,637
Jon Merrill $925,000 (1)
-Salary Remaining : $759,637
Ville Pokka $925,000 (2)
-Salary Remaining : $759,637
Barclay Goodrow $575,000 (1)
-Salary Remaining : $472,207
Johnny Oduya $575,000 (1)
-Salary Remaining : $472,207
Matt Carey $0 (0)
-Salary Remaining : $0
Jordan Caron $0 (0)
-Salary Remaining : $0
Phil Varone $0 (0)
-Salary Remaining : $0
Tomas Jurco $0 (0)
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 2017 : $72,975,000
Year 2018 : $54,550,000
Year 2019 : $43,200,000
Year 2020 : $19,900,000
Salary Average Commitment
Year 2017 : $46,550,000
Year 2018 : $38,500,000
Year 2019 : $29,150,000
Year 2020 : $15,400,000
Salary Cap with 1 Way Contract
Year 2017 : $72,975,000
Year 2018 : $59,925,000
Year 2019 : $43,200,000
Year 2020 : $19,900,000

Farm Players Salaries

Teddy Purcell $99,500 (2)
Salary Remaining : $81,811
Jared Boll $99,500 (2)
Salary Remaining : $81,811
Jared Coreau $95,000 (2)
Salary Remaining : $78,111
Tristan Jarry $92,500 (1)
Salary Remaining : $76,056
Calvin Pickard $92,500 (1)
Salary Remaining : $76,056
Jacob De La Rose $92,500 (1)
Salary Remaining : $76,056
Ryan Sproul $92,500 (1)
Salary Remaining : $76,056
Matthew Peca $67,500 (3)
Salary Remaining : $55,500
Josh Jooris $62,500 (1)
Salary Remaining : $51,389
Frederick Gaudreau $62,500 (3)
Salary Remaining : $51,389
Nate Schmidt $62,500 (1)
Salary Remaining : $51,389
Nikita Soshnikov $62,500 (1)
Salary Remaining : $51,389
Total Farm Players12
Salary Commitment
Year 2017 : $981,500
Year 2018 : $424,000
Year 2019 : $130,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $981,500
Year 2018 : $424,000
Year 2019 : $130,000
Year 2020 : $0

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $83 - 5,659 - 94.31%
Level 2: 5000 - $51 - 4,824 - 96.48%
Level 3: 2000 - $26 - 1,955 - 97.74%
Level 4: 4000 - $16 - 3,905 - 97.63%
Luxury : 1000 - $170 - 936 - 93.56%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,278 - 95.99%
Average Income per Game$988,061
Year to Date Revenue$7,904,490

Expense

Pro Players Total Salaries$69,350,000
Farm Players Total Salaries$1,152,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,470,378
Farm Year To Date Expenses$192,322
Pro Salary Cap To Date$12,470,378
Farm Salary Cap To Date$185,572

Estimate

Pro Estimated Season Revenue$32,606,021
Pro Remaining Season Days147
Pro Expenses Per Days$387,430
Pro Estimated Expenses$56,952,210
Farm Remaining Season Days148
Farm Expenses Per Days$6,400
Farm Estimated Expenses$947,200
Estimated Season Expenses$57,899,410
Season Salary Cap$69,350,000
Estimate Under Maximum Salary Cap of $73,000,000$3,650,000
Estimate Over Minimum Salary Cap of $51,000,000 $18,350,000
Current Bank Account$18,642,181
Projected Bank Account($6,651,208)

Pro Players Salaries

Ryan Getzlaf $8,750,000 (2)
-Salary Remaining : $7,185,754
Jonathan Quick $7,750,000 (1)
-Salary Remaining : $6,364,525
Ryan Johansen $7,000,000 (3)
-Salary Remaining : $5,748,603
Brayden Schenn $5,750,000 (4)
-Salary Remaining : $4,722,067
Matt Niskanen $4,700,000 (2)
-Salary Remaining : $3,859,777
Antoine Vermette $4,150,000 (2)
-Salary Remaining : $3,408,101
Victor Hedman $4,000,000 (1)
-Salary Remaining : $3,284,916
Colin Wilson $3,000,000 (2)
-Salary Remaining : $2,463,687
Cal Clutterbuck $3,000,000 (2)
-Salary Remaining : $2,463,687
Roman Polak $2,700,000 (1)
-Salary Remaining : $2,217,318
WSH CAP HIT $2,625,000 (2)
-Salary Remaining : $2,155,726
Zemgus Girgensons $2,500,000 (1)
-Salary Remaining : $2,053,073
Casey Cizikas $2,000,000 (1)
-Salary Remaining : $1,642,458
Nathan Gerbe $1,950,000 (1)
-Salary Remaining : $1,601,397
Mike Condon $1,250,000 (1)
-Salary Remaining : $1,026,536
Rene Bourque $1,000,000 (1)
-Salary Remaining : $821,229
Joakim Nordstrom $1,000,000 (2)
-Salary Remaining : $821,229
Tom Gilbert $1,000,000 (1)
-Salary Remaining : $821,229
Zach Werenski $975,000 (3)
-Salary Remaining : $800,698
Jim Slater $950,000 (2)
-Salary Remaining : $780,168
Damon Severson $925,000 (1)
-Salary Remaining : $759,637
Xavier Ouellet $925,000 (1)
-Salary Remaining : $759,637
Viktor Arvidsson $825,000 (2)
-Salary Remaining : $677,514
Conor Sheary $625,000 (2)
-Salary Remaining : $513,268
Max McCormick $0 (0)
-Salary Remaining : $0
Bill Arnold (Out of Payroll) $0 (0)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 2017 : $69,350,000
Year 2018 : $42,725,000
Year 2019 : $13,725,000
Year 2020 : $5,750,000
Salary Average Commitment
Year 2017 : $36,308,333
Year 2018 : $27,008,333
Year 2019 : $5,250,000
Year 2020 : $5,250,000
Salary Cap with 1 Way Contract
Year 2017 : $69,350,000
Year 2018 : $43,350,000
Year 2019 : $13,725,000
Year 2020 : $5,750,000

Farm Players Salaries

Drew Miller $99,500 (2)
Salary Remaining : $81,811
Scott Harrington $97,500 (1)
Salary Remaining : $80,167
Mark McNeill $97,500 (2)
Salary Remaining : $80,167
Brandon Halverson $92,500 (3)
Salary Remaining : $76,056
Kevin Gravel $85,000 (1)
Salary Remaining : $69,889
Taylor Leier $82,500 (2)
Salary Remaining : $67,833
Emil Molin $82,500 (3)
Salary Remaining : $67,833
Devon Toews $82,500 (3)
Salary Remaining : $67,833
Mike Downing $82,500 (3)
Salary Remaining : $67,833
Kristers Gudlevskis $77,500 (2)
Salary Remaining : $63,722
Zack Mitchell $75,000 (1)
Salary Remaining : $61,667
Nick Ebert (Out of Payroll) $67,500 (1)
Salary Remaining : $55,500
Travis Boyd $67,500 (1)
Salary Remaining : $55,500
Mike Kapla $62,500 (2)
Salary Remaining : $51,389
Total Farm Players14
Salary Commitment
Year 2017 : $1,152,000
Year 2018 : $759,500
Year 2019 : $340,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,145,750
Year 2018 : $759,500
Year 2019 : $340,000
Year 2020 : $0

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $86 - 5,593 - 93.21%
Level 2: 5000 - $51 - 4,759 - 95.18%
Level 3: 2000 - $1 - 1,999 - 99.93%
Level 4: 4000 - $16 - 3,909 - 97.72%
Luxury : 1000 - $174 - 961 - 96.05%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,219 - 95.66%
Average Income per Game$955,347
Year to Date Revenue$7,642,777

Expense

Pro Players Total Salaries$73,850,000
Farm Players Total Salaries$812,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,886,873
Farm Year To Date Expenses$158,512
Pro Salary Cap To Date$12,836,593
Farm Salary Cap To Date$158,512

Estimate

Pro Estimated Season Revenue$31,526,455
Pro Remaining Season Days147
Pro Expenses Per Days$412,570
Pro Estimated Expenses$60,647,790
Farm Remaining Season Days148
Farm Expenses Per Days$4,511
Farm Estimated Expenses$667,628
Estimated Season Expenses$61,315,418
Season Salary Cap$72,350,000
Estimate Under Maximum Salary Cap of $73,000,000$650,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,350,000
Current Bank Account$33,119,514
Projected Bank Account$3,330,551

Pro Players Salaries

Sidney Crosby $10,000,000 (2)
-Salary Remaining : $8,212,291
Alexander Ovechkin $9,500,000 (2)
-Salary Remaining : $7,801,676
Patrick Marleau $7,500,000 (1)
-Salary Remaining : $6,159,218
John Carlson $6,500,000 (2)
-Salary Remaining : $5,337,989
Braden Holtby $6,100,000 (3)
-Salary Remaining : $5,009,497
Alexander Edler $5,000,000 (3)
-Salary Remaining : $4,106,145
WPG CAP HIT $4,700,000 (2)
-Salary Remaining : $3,859,777
Christopher Tanev $4,500,000 (5)
-Salary Remaining : $3,695,531
Frans Nielsen $4,400,000 (1)
-Salary Remaining : $3,613,408
Sven Baertschi $2,750,000 (2)
-Salary Remaining : $2,258,380
Jimmy Howard $1,950,000 (1)
-Salary Remaining : $1,601,397
Clayton Stoner (Out of Payroll) $1,500,000 (2)
-Salary Remaining : $1,231,844
Curtis Lazar $1,250,000 (2)
-Salary Remaining : $1,026,536
Jannik Hansen $1,000,000 (1)
-Salary Remaining : $821,229
Noah Hanifin $975,000 (2)
-Salary Remaining : $800,698
Matt Cullen $975,000 (2)
-Salary Remaining : $800,698
Brendan Gaunce $975,000 (2)
-Salary Remaining : $800,698
Pierre-Alexandre Parenteau $950,000 (2)
-Salary Remaining : $780,168
Markus Granlund $925,000 (1)
-Salary Remaining : $759,637
Nick Shore $875,000 (1)
-Salary Remaining : $718,575
Andrey Pedan $850,000 (3)
-Salary Remaining : $698,045
Troy Stecher $675,000 (3)
-Salary Remaining : $554,330
Total Pro Players22
Salary Commitment
Year 2017 : $73,850,000
Year 2018 : $53,450,000
Year 2019 : $17,125,000
Year 2020 : $4,500,000
Salary Average Commitment
Year 2017 : $59,245,833
Year 2018 : $48,945,833
Year 2019 : $16,412,500
Year 2020 : $4,250,000
Salary Cap with 1 Way Contract
Year 2017 : $73,850,000
Year 2018 : $57,200,000
Year 2019 : $17,125,000
Year 2020 : $4,500,000

Farm Players Salaries

David Leggio $99,500 (2)
Salary Remaining : $81,811
Dmitri Kugryshev $92,500 (2)
Salary Remaining : $76,056
Marcus Pettersson $92,500 (2)
Salary Remaining : $76,056
Zachary Fucale $92,500 (2)
Salary Remaining : $76,056
Greg Nemisz $87,500 (1)
Salary Remaining : $71,944
Garrett Noonan $82,500 (2)
Salary Remaining : $67,833
Gustav Forsling $77,500 (3)
Salary Remaining : $63,722
Antoine Laganiere $62,500 (2)
Salary Remaining : $51,389
Joacim Eriksson $62,500 (1)
Salary Remaining : $51,389
Mike Zalewski $62,500 (1)
Salary Remaining : $51,389
Total Farm Players10
Salary Commitment
Year 2017 : $812,000
Year 2018 : $599,500
Year 2019 : $77,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $812,000
Year 2018 : $599,500
Year 2019 : $77,500
Year 2020 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
$73,000,000

Over Minimum of
$51,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $47,899,682 $72,925,000 $75,000 $21,925,000 252752
ARIZONA $19,460,086 $72,900,000 $100,000 $21,900,000 251540
BOSTON $31,097,806 $67,750,000 $5,250,000 $16,750,000 24832
BUFFALO $12,276,043 $72,150,000 $850,000 $21,150,000 202646
CALGARY $55,097,107 $72,675,000 $325,000 $21,675,000 23629
CAROLINA $24,165,866 $72,650,000 $350,000 $21,650,000 202242
CHICAGO $17,602,881 $72,475,000 $525,000 $21,475,000 221335
COLORADO $29,650,779 $67,225,000 $5,775,000 $16,225,000 232043
COLUMBUS $17,765,186 $72,020,000 $980,000 $21,020,000 221537
DALLAS $19,284,926 $61,225,000 $11,775,000 $10,225,000 26935
DETROIT $11,096,663 $72,750,000 $250,000 $21,750,000 231134
EDMONTON $27,205,799 $70,100,000 $2,900,000 $19,100,000 222143
FLORIDA $17,537,865 $72,825,000 $175,000 $21,825,000 241943
LOS ANGELES $6,519,269 $67,400,000 $5,600,000 $16,400,000 251540
MINNESOTA $25,571,954 $71,700,000 $1,300,000 $20,700,000 22931
MONTREAL $53,982,194 $72,950,000 $50,000 $21,950,000 231033
NASHVILLE $56,376,718 $67,475,000 $5,525,000 $16,475,000 242145
NEW JERSEY $6,051,962 $66,850,000 $6,150,000 $15,850,000 261945
NEW YORK I $62,749,486 $71,450,000 $1,550,000 $20,450,000 272249
NEW YORK R $38,291,164 $59,475,000 $13,525,000 $8,475,000 251742
OTTAWA $9,462,742 $69,545,000 $3,455,000 $18,545,000 24832
PHILADELPHIA $23,877,265 $67,270,000 $5,730,000 $16,270,000 221840
PITTSBURGH $46,995,101 $65,500,000 $7,500,000 $14,500,000 251641
SAN JOSE $23,675,373 $72,675,000 $325,000 $21,675,000 232447
ST.LOUIS $24,937,535 $72,750,000 $250,000 $21,750,000 20727
TAMPA BAY $22,729,400 $71,675,000 $1,325,000 $20,675,000 222547
TORONTO $21,664,997 $71,895,000 $1,105,000 $20,895,000 231740
VANCOUVER $50,437,793 $72,825,000 $175,000 $21,825,000 222749
VEGAS $43,425,405 $72,975,000 $25,000 $21,975,000 271239
WASHINGTON $18,642,181 $69,350,000 $3,650,000 $18,350,000 261440
WINNIPEG $33,119,514 $72,350,000 $650,000 $21,350,000 221032