Team FinanceLast Update - Monday, September 18, 2017 at 14:24
Simulating a Pre-Season
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 - 0 - 0.00%
Level 2: 5000 - $54 - 0 - 0.00%
Level 3: 2000 - $28 - 0 - 0.00%
Level 4: 4000 - $21 - 0 - 0.00%
Luxury : 1000 - $186 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,070,000
Farm Players Total Salaries$2,147,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$53,904,162
Projected Bank Account$53,904,162

Pro Players Salaries

ANA CAP HIT $5,450,000 (2)
-Salary Remaining : $5,450,000
Thomas Vanek $5,000,000 (1)
-Salary Remaining : $5,000,000
Anton Stralman $4,900,000 (3)
-Salary Remaining : $4,900,000
Gustav Nyquist $4,750,000 (4)
-Salary Remaining : $4,750,000
Mike Green $4,750,000 (2)
-Salary Remaining : $4,750,000
Kris Russell $4,500,000 (2)
-Salary Remaining : $4,500,000
David Perron $4,400,000 (2)
-Salary Remaining : $4,400,000
Karl Alzner $4,000,000 (2)
-Salary Remaining : $4,000,000
Michael Frolik $3,750,000 (3)
-Salary Remaining : $3,750,000
Andrew Shaw $3,700,000 (4)
-Salary Remaining : $3,700,000
Cam Talbot $3,500,000 (1)
-Salary Remaining : $3,500,000
Erik Gudbranson $3,250,000 (3)
-Salary Remaining : $3,250,000
Alexandre Burrows $3,000,000 (1)
-Salary Remaining : $3,000,000
Lee Stempniak $2,500,000 (4)
-Salary Remaining : $2,500,000
Benoit Pouliot $2,250,000 (2)
-Salary Remaining : $2,250,000
Ben Lovejoy $2,100,000 (3)
-Salary Remaining : $2,100,000
Jacob Josefson $1,500,000 (3)
-Salary Remaining : $1,500,000
Curtis Lazar $1,250,000 (2)
-Salary Remaining : $1,250,000
Adam Cracknell $995,000 (2)
-Salary Remaining : $995,000
Connor McDavid $975,000 (2)
-Salary Remaining : $975,000
Sam Reinhart $975,000 (2)
-Salary Remaining : $975,000
Evgeny Kuznetsov $975,000 (1)
-Salary Remaining : $975,000
Juuse Saros $825,000 (3)
-Salary Remaining : $825,000
Ben Hutton $775,000 (2)
-Salary Remaining : $775,000
Total Pro Players24
Salary Commitment
Year 2017 : $70,070,000.00
Year 2018 : $55,045,000.00
Year 2019 : $27,275,000.00
Year 2020 : $10,950,000.00
Salary Average Commitment
Year 2017 : $26,228,333.00
Year 2018 : $22,253,333.00
Year 2019 : $15,125,000.00
Year 2020 : $10,850,000.00
Salary Cap with 1 Way Contract
Year 2017 : $70,070,000.00
Year 2018 : $57,595,000.00
Year 2019 : $27,275,000.00
Year 2020 : $10,950,000.00

Farm Players Salaries

Cody McLeod $99,500 (1)
Salary Remaining : $99,500
Logan MacMillan $97,500 (2)
Salary Remaining : $97,500
Steven Kampfer $95,000 (2)
Salary Remaining : $95,000
Ryan Murphy $95,000 (1)
Salary Remaining : $95,000
Daniel Cleary $95,000 (2)
Salary Remaining : $95,000
Brian Strait $95,000 (2)
Salary Remaining : $95,000
Peter Budaj $95,000 (1)
Salary Remaining : $95,000
Sebastian Collberg $92,500 (2)
Salary Remaining : $92,500
William Carrier $92,500 (1)
Salary Remaining : $92,500
Laurent Dauphin $92,500 (2)
Salary Remaining : $92,500
Zach Sanford $92,500 (3)
Salary Remaining : $92,500
Joel Edmundson $92,500 (1)
Salary Remaining : $92,500
Iiro Pakarinen $90,000 (1)
Salary Remaining : $90,000
Chris Neil $90,000 (2)
Salary Remaining : $90,000
Kevin Porter $90,000 (2)
Salary Remaining : $90,000
Nick Baptiste $87,500 (2)
Salary Remaining : $87,500
Kelsey Tessier $82,500 (2)
Salary Remaining : $82,500
Max Friberg $77,500 (1)
Salary Remaining : $77,500
Sam Carrick $77,500 (1)
Salary Remaining : $77,500
Mackenzie Skapski $72,500 (1)
Salary Remaining : $72,500
Max Gortz $72,500 (2)
Salary Remaining : $72,500
Joni Ortio $72,500 (1)
Salary Remaining : $72,500
Brett Sutter $70,000 (1)
Salary Remaining : $70,000
Joel Vermin (Out of Payroll) $67,500 (1)
Salary Remaining : $67,500
Casey Nelson $62,500 (3)
Salary Remaining : $62,500
Nathan Lieuwen $0 (0)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2017 : $2,147,000.00
Year 2018 : $1,145,000.00
Year 2019 : $155,000.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,987,000.00
Year 2018 : $1,145,000.00
Year 2019 : $155,000.00
Year 2020 : $0.00

ARIZONA



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,900,000
Farm Players Total Salaries$1,174,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$24,184,059
Projected Bank Account$24,184,059

Pro Players Salaries

P.K. Subban $9,000,000 (3)
-Salary Remaining : $9,000,000
Gabriel Landeskog $6,500,000 (3)
-Salary Remaining : $6,500,000
Loui Eriksson $5,750,000 (2)
-Salary Remaining : $5,750,000
Pekka Rinne $5,250,000 (3)
-Salary Remaining : $5,250,000
Tomas Plekanec $4,750,000 (3)
-Salary Remaining : $4,750,000
Adam Larsson $4,500,000 (3)
-Salary Remaining : $4,500,000
Reilly Smith $4,000,000 (2)
-Salary Remaining : $4,000,000
Sean Couturier $3,700,000 (4)
-Salary Remaining : $3,700,000
Mikael Backlund $3,500,000 (1)
-Salary Remaining : $3,500,000
Ron Hainsey $3,300,000 (3)
-Salary Remaining : $3,300,000
Nicklas Grossmann $2,800,000 (1)
-Salary Remaining : $2,800,000
Carl Gunnarsson $2,700,000 (1)
-Salary Remaining : $2,700,000
Justin Williams $2,200,000 (1)
-Salary Remaining : $2,200,000
Ian Cole $2,100,000 (1)
-Salary Remaining : $2,100,000
John-Michael Liles $2,100,000 (1)
-Salary Remaining : $2,100,000
ARI CAP HIT $1,750,000 (2)
-Salary Remaining : $1,750,000
Brandon Manning $1,500,000 (3)
-Salary Remaining : $1,500,000
Alexander Burmistrov $1,500,000 (1)
-Salary Remaining : $1,500,000
Curtis McElhinney $1,200,000 (1)
-Salary Remaining : $1,200,000
Tom Pyatt $1,000,000 (2)
-Salary Remaining : $1,000,000
William Nylander $975,000 (2)
-Salary Remaining : $975,000
Mikhail Grigorenko $975,000 (1)
-Salary Remaining : $975,000
Radek Faksa $975,000 (3)
-Salary Remaining : $975,000
Bryan Rust $875,000 (2)
-Salary Remaining : $875,000
Total Pro Players24
Salary Commitment
Year 2017 : $72,900,000.00
Year 2018 : $53,325,000.00
Year 2019 : $39,475,000.00
Year 2020 : $3,700,000.00
Salary Average Commitment
Year 2017 : $47,910,000.00
Year 2018 : $33,735,000.00
Year 2019 : $23,885,000.00
Year 2020 : $3,610,000.00
Salary Cap with 1 Way Contract
Year 2017 : $72,900,000.00
Year 2018 : $53,825,000.00
Year 2019 : $39,475,000.00
Year 2020 : $3,700,000.00

Farm Players Salaries

Philip Larsen $99,500 (2)
Salary Remaining : $99,500
Tanner Glass $95,000 (2)
Salary Remaining : $95,000
Oscar Dansk $92,500 (1)
Salary Remaining : $92,500
Brock McGinn $92,500 (2)
Salary Remaining : $92,500
Connor Brickley $92,500 (1)
Salary Remaining : $92,500
Anton Forsberg $90,000 (1)
Salary Remaining : $90,000
Tim Erixon $90,000 (1)
Salary Remaining : $90,000
Stanislav Galiev $87,500 (3)
Salary Remaining : $87,500
Troy Bourke $87,500 (1)
Salary Remaining : $87,500
Nate Prosser $85,000 (1)
Salary Remaining : $85,000
Freddie Hamilton $72,500 (2)
Salary Remaining : $72,500
Zach Trotman $67,500 (1)
Salary Remaining : $67,500
Matt Lindblad $62,500 (1)
Salary Remaining : $62,500
Patrick McNeill $60,000 (1)
Salary Remaining : $60,000
Mark Alt $0 (0)
Salary Remaining : $0
Total Farm Players15
Salary Commitment
Year 2017 : $1,174,500.00
Year 2018 : $447,000.00
Year 2019 : $87,500.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $939,500.00
Year 2018 : $447,000.00
Year 2019 : $87,500.00
Year 2020 : $0.00

BOSTON



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left7
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,350,000
Farm Players Total Salaries$1,042,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$35,073,310
Projected Bank Account$35,073,310

Pro Players Salaries

BOS Cap Hit $14,600,000 (3)
-Salary Remaining : $14,600,000
Henrik Lundqvist $9,000,000 (3)
-Salary Remaining : $9,000,000
Derick Brassard $5,800,000 (4)
-Salary Remaining : $5,800,000
Scott Hartnell $5,600,000 (2)
-Salary Remaining : $5,600,000
Dennis Seidenberg $5,000,000 (2)
-Salary Remaining : $5,000,000
Drew Stafford $4,500,000 (2)
-Salary Remaining : $4,500,000
Mike Weber $3,200,000 (2)
-Salary Remaining : $3,200,000
Anton Khudobin $2,750,000 (1)
-Salary Remaining : $2,750,000
Brad Richards $2,500,000 (1)
-Salary Remaining : $2,500,000
Jhonas Enroth $2,300,000 (2)
-Salary Remaining : $2,300,000
Tommy Wingels $2,000,000 (3)
-Salary Remaining : $2,000,000
Paul Gaustad $1,750,000 (1)
-Salary Remaining : $1,750,000
Ivan Provorov $975,000 (3)
-Salary Remaining : $975,000
Dainius Zubrus $950,000 (1)
-Salary Remaining : $950,000
Ivan Barbashev $925,000 (3)
-Salary Remaining : $925,000
Miles Wood $875,000 (3)
-Salary Remaining : $875,000
Evan Rodrigues $625,000 (3)
-Salary Remaining : $625,000
Total Pro Players17
Salary Commitment
Year 2017 : $63,350,000.00
Year 2018 : $42,100,000.00
Year 2019 : $21,500,000.00
Year 2020 : $5,800,000.00
Salary Average Commitment
Year 2017 : $37,800,000.00
Year 2018 : $29,850,000.00
Year 2019 : $9,250,000.00
Year 2020 : $0.00
Salary Cap with 1 Way Contract
Year 2017 : $63,350,000.00
Year 2018 : $55,400,000.00
Year 2019 : $34,800,000.00
Year 2020 : $5,800,000.00

Farm Players Salaries

Kevin Fiala $97,500 (2)
Salary Remaining : $97,500
Nicolas Petan $92,500 (1)
Salary Remaining : $92,500
Anton Rodin $92,500 (2)
Salary Remaining : $92,500
Matthew Finn $92,500 (1)
Salary Remaining : $92,500
Gemel Smith $82,500 (2)
Salary Remaining : $82,500
Brian O'Neill $75,000 (1)
Salary Remaining : $75,000
Paul LaDue $72,500 (2)
Salary Remaining : $72,500
Charlie Lindgren $62,500 (3)
Salary Remaining : $62,500
Trevor Murphy $62,500 (1)
Salary Remaining : $62,500
Ronalds Kenins $62,500 (1)
Salary Remaining : $62,500
Markus Hannikainen $62,500 (1)
Salary Remaining : $62,500
Oleg Yevenko $62,500 (2)
Salary Remaining : $62,500
Conor Allen $62,500 (1)
Salary Remaining : $62,500
Ty Loney $62,500 (2)
Salary Remaining : $62,500
Michael Bournival $0 (0)
Salary Remaining : $0
Total Farm Players15
Salary Commitment
Year 2017 : $1,042,500.00
Year 2018 : $532,500.00
Year 2019 : $62,500.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,042,500.00
Year 2018 : $532,500.00
Year 2019 : $62,500.00
Year 2020 : $0.00

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $80 - 0 - 0.00%
Level 2: 5000 - $50 - 0 - 0.00%
Level 3: 2000 - $28 - 0 - 0.00%
Level 4: 4000 - $15 - 0 - 0.00%
Luxury : 1000 - $160 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,600,000
Farm Players Total Salaries$1,928,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$17,802,543
Projected Bank Account$17,802,543

Pro Players Salaries

Drew Doughty $7,750,000 (4)
-Salary Remaining : $7,750,000
Roman Josi $7,250,000 (3)
-Salary Remaining : $7,250,000
Tuukka Rask $7,000,000 (4)
-Salary Remaining : $7,000,000
Brad Marchand $7,000,000 (5)
-Salary Remaining : $7,000,000
David Backes $6,300,000 (3)
-Salary Remaining : $6,300,000
Milan Lucic $6,100,000 (2)
-Salary Remaining : $6,100,000
Jay Bouwmeester $6,100,000 (3)
-Salary Remaining : $6,100,000
Jakob Silfverberg $4,750,000 (4)
-Salary Remaining : $4,750,000
Alex Killorn $3,650,000 (2)
-Salary Remaining : $3,650,000
J.T. Miller $3,200,000 (1)
-Salary Remaining : $3,200,000
Kevan Miller $2,600,000 (2)
-Salary Remaining : $2,600,000
Henrik Sedin $2,500,000 (1)
-Salary Remaining : $2,500,000
Dominic Moore $1,200,000 (4)
-Salary Remaining : $1,200,000
Riley Nash $1,000,000 (4)
-Salary Remaining : $1,000,000
Nail Yakupov $1,000,000 (1)
-Salary Remaining : $1,000,000
Matt Moulson $1,000,000 (1)
-Salary Remaining : $1,000,000
Bo Horvat $975,000 (1)
-Salary Remaining : $975,000
Brandon Prust $950,000 (2)
-Salary Remaining : $950,000
Chad Johnson $950,000 (2)
-Salary Remaining : $950,000
Matt Hunwick $950,000 (2)
-Salary Remaining : $950,000
Tommy Cross $925,000 (2)
-Salary Remaining : $925,000
Joonas Donskoi $825,000 (2)
-Salary Remaining : $825,000
Colby Cave $625,000 (3)
-Salary Remaining : $625,000
Total Pro Players23
Salary Commitment
Year 2017 : $74,600,000.00
Year 2018 : $65,925,000.00
Year 2019 : $48,975,000.00
Year 2020 : $28,700,000.00
Salary Average Commitment
Year 2017 : $41,716,666.00
Year 2018 : $37,241,666.00
Year 2019 : $26,541,666.00
Year 2020 : $13,066,666.00
Salary Cap with 1 Way Contract
Year 2017 : $74,600,000.00
Year 2018 : $65,925,000.00
Year 2019 : $48,975,000.00
Year 2020 : $28,700,000.00

Farm Players Salaries

Dustin Jeffrey $99,500 (1)
Salary Remaining : $99,500
Alexander Khokhlachev $99,000 (1)
Salary Remaining : $99,000
Shea Theodore $97,500 (2)
Salary Remaining : $97,500
Michael Dal Colle $97,500 (2)
Salary Remaining : $97,500
Joonas Kemppainen $95,000 (2)
Salary Remaining : $95,000
Brian Flynn $95,000 (1)
Salary Remaining : $95,000
Cameron Gaunce $92,500 (1)
Salary Remaining : $92,500
Hunter Smith $92,500 (2)
Salary Remaining : $92,500
Dalton Smith $92,500 (1)
Salary Remaining : $92,500
Colton Sissons $92,500 (2)
Salary Remaining : $92,500
Kurtis Gabriel $87,500 (1)
Salary Remaining : $87,500
Nikita Tryamkin $87,500 (2)
Salary Remaining : $87,500
Anton Slepyshev $87,500 (1)
Salary Remaining : $87,500
Matt Taormina $87,500 (1)
Salary Remaining : $87,500
Harri Sateri $82,500 (1)
Salary Remaining : $82,500
Philip McRae $80,000 (1)
Salary Remaining : $80,000
Christopher Wagner $77,500 (1)
Salary Remaining : $77,500
Daniel Pribyl $72,500 (3)
Salary Remaining : $72,500
Michael Garteig $62,500 (3)
Salary Remaining : $62,500
Justin Hickman $62,500 (2)
Salary Remaining : $62,500
Noel Acciari $62,500 (2)
Salary Remaining : $62,500
Austin Czarnik (Out of Payroll) $62,500 (2)
Salary Remaining : $62,500
Frank Vatrano $62,500 (2)
Salary Remaining : $62,500
Total Farm Players23
Salary Commitment
Year 2017 : $1,928,500.00
Year 2018 : $947,500.00
Year 2019 : $135,000.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,642,500.00
Year 2018 : $947,500.00
Year 2019 : $135,000.00
Year 2020 : $0.00

CALGARY



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,450,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$61,459,247
Projected Bank Account$61,459,247

Pro Players Salaries

CGY CAP HIT $14,600,000 (2)
-Salary Remaining : $14,600,000
Bobby Ryan $13,800,000 (2)
-Salary Remaining : $13,800,000
Joffrey Lupul $6,000,000 (1)
-Salary Remaining : $6,000,000
Derek Roy $5,000,000 (1)
-Salary Remaining : $5,000,000
Matt Read $4,500,000 (2)
-Salary Remaining : $4,500,000
Matt Beleskey $4,000,000 (2)
-Salary Remaining : $4,000,000
Ryan Spooner $4,000,000 (2)
-Salary Remaining : $4,000,000
Tobias Rieder $3,000,000 (2)
-Salary Remaining : $3,000,000
Anders Nilsson $2,000,000 (3)
-Salary Remaining : $2,000,000
Luca Sbisa $2,000,000 (3)
-Salary Remaining : $2,000,000
Matt Bartkowski $2,000,000 (2)
-Salary Remaining : $2,000,000
Ben Scrivens $2,000,000 (2)
-Salary Remaining : $2,000,000
Marko Dano $1,500,000 (2)
-Salary Remaining : $1,500,000
Slater Koekkoek $975,000 (2)
-Salary Remaining : $975,000
Nick Petrecki $975,000 (1)
-Salary Remaining : $975,000
Mitchell Marner $975,000 (3)
-Salary Remaining : $975,000
Jakub Vrana $975,000 (3)
-Salary Remaining : $975,000
Tyler Wotherspoon $925,000 (1)
-Salary Remaining : $925,000
Ethan Werek (Out of Payroll) $925,000 (2)
-Salary Remaining : $925,000
Chris Bigras $925,000 (2)
-Salary Remaining : $925,000
Dylan Blujus $925,000 (1)
-Salary Remaining : $925,000
Chris Tierney $925,000 (1)
-Salary Remaining : $925,000
Anthony Stolarz $875,000 (2)
-Salary Remaining : $875,000
Blake Coleman $875,000 (3)
-Salary Remaining : $875,000
Klas Dahlbeck $875,000 (1)
-Salary Remaining : $875,000
Jaccob Slavin $825,000 (2)
-Salary Remaining : $825,000
Landon Ferraro $0 (0)
-Salary Remaining : $0
Kenny Ryan $0 (0)
-Salary Remaining : $0
Total Pro Players28
Salary Commitment
Year 2017 : $76,375,000.00
Year 2018 : $47,550,000.00
Year 2019 : $6,825,000.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $55,775,000.00
Year 2018 : $46,150,000.00
Year 2019 : $6,825,000.00
Year 2020 : $0.00
Salary Cap with 1 Way Contract
Year 2017 : $76,375,000.00
Year 2018 : $60,750,000.00
Year 2019 : $6,825,000.00
Year 2020 : $0.00

Farm Players Salaries

Jordan Schroeder (Out of Payroll) $0 (0)
Salary Remaining : $0
Jack Campbell $0 (0)
Salary Remaining : $0
Total Farm Players2
Salary Commitment
Year 2017 : $0.00
Year 2018 : $0.00
Year 2019 : $0.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $0.00
Year 2018 : $0.00
Year 2019 : $0.00
Year 2020 : $0.00

CAROLINA



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,575,000
Farm Players Total Salaries$1,878,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$30,616,088
Projected Bank Account$30,616,088

Pro Players Salaries

Vladimir Tarasenko $8,250,000 (4)
-Salary Remaining : $8,250,000
Shea Weber $8,000,000 (1)
-Salary Remaining : $8,000,000
Brent Burns $7,500,000 (3)
-Salary Remaining : $7,500,000
Claude Giroux $7,000,000 (5)
-Salary Remaining : $7,000,000
Patrice Bergeron $7,000,000 (3)
-Salary Remaining : $7,000,000
Alexander Steen $5,250,000 (2)
-Salary Remaining : $5,250,000
Michael Cammalleri $5,000,000 (2)
-Salary Remaining : $5,000,000
Zach Parise $4,500,000 (1)
-Salary Remaining : $4,500,000
Sergei Bobrovsky $3,000,000 (1)
-Salary Remaining : $3,000,000
Paul Martin $3,000,000 (1)
-Salary Remaining : $3,000,000
Michael Grabner $2,400,000 (1)
-Salary Remaining : $2,400,000
Torrey Mitchell $1,750,000 (1)
-Salary Remaining : $1,750,000
Luke Schenn $1,500,000 (1)
-Salary Remaining : $1,500,000
Thomas Greiss $1,500,000 (1)
-Salary Remaining : $1,500,000
Antoine Roussel $1,500,000 (3)
-Salary Remaining : $1,500,000
Blake Comeau $1,000,000 (1)
-Salary Remaining : $1,000,000
Scottie Upshall $1,000,000 (1)
-Salary Remaining : $1,000,000
Shane Prince $925,000 (1)
-Salary Remaining : $925,000
Shayne Gostisbehere $875,000 (1)
-Salary Remaining : $875,000
Matt Benning $625,000 (3)
-Salary Remaining : $625,000
Total Pro Players20
Salary Commitment
Year 2017 : $71,575,000.00
Year 2018 : $42,125,000.00
Year 2019 : $31,875,000.00
Year 2020 : $15,250,000.00
Salary Average Commitment
Year 2017 : $27,575,000.00
Year 2018 : $7,875,000.00
Year 2019 : $2,125,000.00
Year 2020 : $0.00
Salary Cap with 1 Way Contract
Year 2017 : $71,575,000.00
Year 2018 : $42,125,000.00
Year 2019 : $31,875,000.00
Year 2020 : $15,250,000.00

Farm Players Salaries

Cole Schneider $99,500 (2)
Salary Remaining : $99,500
Henrik Tommernes $99,500 (2)
Salary Remaining : $99,500
Oscar Fantenberg $99,500 (2)
Salary Remaining : $99,500
David Warsofsky $95,000 (2)
Salary Remaining : $95,000
Erik Condra $95,000 (1)
Salary Remaining : $95,000
Corey Tropp $95,000 (2)
Salary Remaining : $95,000
Andy Miele $95,000 (1)
Salary Remaining : $95,000
Phil Di Giuseppe $92,500 (2)
Salary Remaining : $92,500
Ryan Carpenter $90,000 (1)
Salary Remaining : $90,000
Juho Lammikko $87,500 (3)
Salary Remaining : $87,500
Parker Wotherspoon $82,500 (3)
Salary Remaining : $82,500
Lucas Wallmark $82,500 (2)
Salary Remaining : $82,500
Denis Malgin $82,500 (3)
Salary Remaining : $82,500
Emerson Etem $80,000 (1)
Salary Remaining : $80,000
Fredrik Claesson $77,500 (1)
Salary Remaining : $77,500
Kevin Labanc $72,500 (2)
Salary Remaining : $72,500
Jason Kasdorf $72,500 (2)
Salary Remaining : $72,500
Markus Nutivaara $67,500 (2)
Salary Remaining : $67,500
Dennis Everberg $62,500 (1)
Salary Remaining : $62,500
Pheonix Copley $62,500 (1)
Salary Remaining : $62,500
Troy Grosenick $62,500 (1)
Salary Remaining : $62,500
Zach Aston-Reese $62,500 (3)
Salary Remaining : $62,500
Kristian Nakyva $62,500 (1)
Salary Remaining : $62,500
Total Farm Players23
Salary Commitment
Year 2017 : $1,878,500.00
Year 2018 : $1,191,000.00
Year 2019 : $315,000.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,878,500.00
Year 2018 : $1,191,000.00
Year 2019 : $315,000.00
Year 2020 : $0.00

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $65 - 0 - 0.00%
Level 3: 2000 - $75 - 0 - 0.00%
Level 4: 4000 - $50 - 0 - 0.00%
Luxury : 1000 - $250 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,700,000
Farm Players Total Salaries$499,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$23,177,066
Projected Bank Account$23,177,066

Pro Players Salaries

Ryan O'Reilly $7,000,000 (4)
-Salary Remaining : $7,000,000
Filip Forsberg $6,500,000 (4)
-Salary Remaining : $6,500,000
James van Riemsdyk $6,000,000 (5)
-Salary Remaining : $6,000,000
James Neal $6,000,000 (2)
-Salary Remaining : $6,000,000
Marc-Andre Fleury $5,600,000 (3)
-Salary Remaining : $5,600,000
Tyler Bozak $5,000,000 (1)
-Salary Remaining : $5,000,000
Rick Nash $5,000,000 (4)
-Salary Remaining : $5,000,000
Jared Spurgeon $5,000,000 (4)
-Salary Remaining : $5,000,000
Zack Smith $3,700,000 (3)
-Salary Remaining : $3,700,000
Nick Leddy $3,500,000 (1)
-Salary Remaining : $3,500,000
Matt Dumba $3,500,000 (1)
-Salary Remaining : $3,500,000
Carl Hagelin $3,500,000 (4)
-Salary Remaining : $3,500,000
Michael Del Zotto $3,500,000 (1)
-Salary Remaining : $3,500,000
Thomas Hickey $1,700,000 (1)
-Salary Remaining : $1,700,000
Jordie Benn $1,500,000 (2)
-Salary Remaining : $1,500,000
Mark Pysyk $1,200,000 (1)
-Salary Remaining : $1,200,000
Shawn Matthias $1,000,000 (3)
-Salary Remaining : $1,000,000
Derek Dorsett $1,000,000 (2)
-Salary Remaining : $1,000,000
Lance Bouma $1,000,000 (2)
-Salary Remaining : $1,000,000
Ondrej Pavelec $1,000,000 (2)
-Salary Remaining : $1,000,000
Connor Murphy $975,000 (1)
-Salary Remaining : $975,000
Jordin Tootoo $950,000 (1)
-Salary Remaining : $950,000
Greg Pateryn $575,000 (1)
-Salary Remaining : $575,000
Alex Chiasson $0 (0)
-Salary Remaining : $0
Erik Haula $0 (0)
-Salary Remaining : $0
Dylan Olsen $0 (0)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 2017 : $74,700,000.00
Year 2018 : $53,800,000.00
Year 2019 : $43,300,000.00
Year 2020 : $33,000,000.00
Salary Average Commitment
Year 2017 : $38,850,000.00
Year 2018 : $28,150,000.00
Year 2019 : $19,150,000.00
Year 2020 : $8,500,000.00
Salary Cap with 1 Way Contract
Year 2017 : $74,700,000.00
Year 2018 : $53,800,000.00
Year 2019 : $43,300,000.00
Year 2020 : $33,000,000.00

Farm Players Salaries

Carlo Colaiacovo $99,000 (1)
Salary Remaining : $99,000
Philippe Paradis $97,500 (1)
Salary Remaining : $97,500
Brett Bellemore $85,000 (1)
Salary Remaining : $85,000
Justin Peters $85,000 (1)
Salary Remaining : $85,000
Joe Cannata $75,000 (1)
Salary Remaining : $75,000
Dillon Heatherington $57,500 (1)
Salary Remaining : $57,500
Kerby Rychel $0 (0)
Salary Remaining : $0
Tyson Strachan $0 (0)
Salary Remaining : $0
Michael Latta $0 (0)
Salary Remaining : $0
Jared Staal $0 (0)
Salary Remaining : $0
Jeremy Morin $0 (0)
Salary Remaining : $0
Total Farm Players11
Salary Commitment
Year 2017 : $499,000.00
Year 2018 : $0.00
Year 2019 : $0.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $416,500.00
Year 2018 : $0.00
Year 2019 : $0.00
Year 2020 : $0.00

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $92 - 0 - 0.00%
Level 2: 5000 - $62 - 0 - 0.00%
Level 3: 2000 - $34 - 0 - 0.00%
Level 4: 4000 - $22 - 0 - 0.00%
Luxury : 1000 - $180 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

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$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$34,574,831
Projected Bank Account$34,574,831

Pro Players Salaries

Carey Price $8,500,000 (4)
-Salary Remaining : $8,500,000
Joe Thornton $7,200,000 (1)
-Salary Remaining : $7,200,000
David Krejci $6,500,000 (2)
-Salary Remaining : $6,500,000
Jack Johnson $5,500,000 (3)
-Salary Remaining : $5,500,000
Patrik Berglund $4,200,000 (4)
-Salary Remaining : $4,200,000
Carl Soderberg $3,700,000 (1)
-Salary Remaining : $3,700,000
Mikko Koivu $3,625,000 (1)
-Salary Remaining : $3,625,000
Kevin Klein $3,600,000 (2)
-Salary Remaining : $3,600,000
Jonas Brodin $3,500,000 (1)
-Salary Remaining : $3,500,000
Artem Anisimov $3,100,000 (3)
-Salary Remaining : $3,100,000
Nick Bjugstad $3,000,000 (2)
-Salary Remaining : $3,000,000
Calvin de Haan $2,500,000 (1)
-Salary Remaining : $2,500,000
Dan Girardi $2,250,000 (1)
-Salary Remaining : $2,250,000
Riley Sheahan $2,000,000 (1)
-Salary Remaining : $2,000,000
Alexey Marchenko $1,400,000 (1)
-Salary Remaining : $1,400,000
Antti Niemi $1,200,000 (2)
-Salary Remaining : $1,200,000
Dylan Larkin $975,000 (2)
-Salary Remaining : $975,000
David Pastrnak $975,000 (1)
-Salary Remaining : $975,000
Brandon Carlo $925,000 (3)
-Salary Remaining : $925,000
Artturi Lehkonen $925,000 (3)
-Salary Remaining : $925,000
Adam Lowry $875,000 (1)
-Salary Remaining : $875,000
Nikita Nesterov $775,000 (1)
-Salary Remaining : $775,000
Total Pro Players22
Salary Commitment
Year 2017 : $67,225,000.00
Year 2018 : $38,425,000.00
Year 2019 : $23,150,000.00
Year 2020 : $12,700,000.00
Salary Average Commitment
Year 2017 : $34,725,000.00
Year 2018 : $20,150,000.00
Year 2019 : $9,150,000.00
Year 2020 : $4,200,000.00
Salary Cap with 1 Way Contract
Year 2017 : $67,225,000.00
Year 2018 : $38,425,000.00
Year 2019 : $23,150,000.00
Year 2020 : $12,700,000.00

Farm Players Salaries

Joel Armia $97,500 (2)
Salary Remaining : $97,500
Kevin Stenlund $92,500 (2)
Salary Remaining : $92,500
William Karlsson $92,500 (2)
Salary Remaining : $92,500
Daniel Vladar $87,500 (3)
Salary Remaining : $87,500
Pavel Buchnevich $87,500 (3)
Salary Remaining : $87,500
Dominic Turgeon $87,500 (3)
Salary Remaining : $87,500
Mattias Janmark $87,500 (2)
Salary Remaining : $87,500
Brad Malone $85,000 (1)
Salary Remaining : $85,000
Christian Folin $80,000 (2)
Salary Remaining : $80,000
Nick Jensen $77,500 (1)
Salary Remaining : $77,500
Mattias Backman $77,500 (1)
Salary Remaining : $77,500
Nicklas Jensen $75,000 (1)
Salary Remaining : $75,000
Zac Dalpe $75,000 (1)
Salary Remaining : $75,000
Logan Shaw $75,000 (2)
Salary Remaining : $75,000
Linus Ullmark $72,500 (2)
Salary Remaining : $72,500
Tomas Nosek $62,500 (1)
Salary Remaining : $62,500
Mantas Armalis $62,500 (2)
Salary Remaining : $62,500
Tim Heed $62,500 (1)
Salary Remaining : $62,500
Malte Stromwall $62,500 (1)
Salary Remaining : $62,500
Dan Biega $60,000 (3)
Salary Remaining : $60,000
Daniil Tarasov $0 (0)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 2017 : $1,560,000.00
Year 2018 : $982,500.00
Year 2019 : $322,500.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,400,000.00
Year 2018 : $982,500.00
Year 2019 : $322,500.00
Year 2020 : $0.00

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $90 - 0 - 0.00%
Level 2: 5000 - $50 - 0 - 0.00%
Level 3: 2000 - $30 - 0 - 0.00%
Level 4: 4000 - $15 - 0 - 0.00%
Luxury : 1000 - $180 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,770,000
Farm Players Total Salaries$1,212,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$22,574,473
Projected Bank Account$22,574,473

Pro Players Salaries

John Tavares $9,250,000 (5)
-Salary Remaining : $9,250,000
Dustin Byfuglien $6,750,000 (4)
-Salary Remaining : $6,750,000
Corey Crawford $6,750,000 (3)
-Salary Remaining : $6,750,000
Aleksander Barkov $6,500,000 (5)
-Salary Remaining : $6,500,000
Jacob Trouba $6,150,000 (5)
-Salary Remaining : $6,150,000
Tyler Toffoli $5,500,000 (1)
-Salary Remaining : $5,500,000
Jaromir Jagr $4,000,000 (2)
-Salary Remaining : $4,000,000
Leo Komarov $3,750,000 (3)
-Salary Remaining : $3,750,000
Mattias Ekholm $3,500,000 (3)
-Salary Remaining : $3,500,000
Nick Holden $2,500,000 (1)
-Salary Remaining : $2,500,000
Josh Bailey $2,500,000 (1)
-Salary Remaining : $2,500,000
Justin Faulk $2,450,000 (1)
-Salary Remaining : $2,450,000
Jay Beagle $2,350,000 (4)
-Salary Remaining : $2,350,000
CBJ CAP HIT $1,675,000 (3)
-Salary Remaining : $1,675,000
Keith Kinkaid $1,250,000 (3)
-Salary Remaining : $1,250,000
Colton Sceviour $1,250,000 (2)
-Salary Remaining : $1,250,000
Brian Boyle $1,000,000 (1)
-Salary Remaining : $1,000,000
Eric Gryba $1,000,000 (2)
-Salary Remaining : $1,000,000
Derek MacKenzie $995,000 (2)
-Salary Remaining : $995,000
Jonathan Drouin $975,000 (1)
-Salary Remaining : $975,000
Andre Burakovsky $975,000 (1)
-Salary Remaining : $975,000
Wade Megan $950,000 (2)
-Salary Remaining : $950,000
Patrik Nemeth $750,000 (2)
-Salary Remaining : $750,000
Total Pro Players23
Salary Commitment
Year 2017 : $72,770,000.00
Year 2018 : $56,195,000.00
Year 2019 : $47,250,000.00
Year 2020 : $31,000,000.00
Salary Average Commitment
Year 2017 : $50,788,749.00
Year 2018 : $37,388,749.00
Year 2019 : $27,777,083.00
Year 2020 : $22,133,333.00
Salary Cap with 1 Way Contract
Year 2017 : $72,770,000.00
Year 2018 : $56,870,000.00
Year 2019 : $47,925,000.00
Year 2020 : $31,000,000.00

Farm Players Salaries

Sergei Plotnikov $99,500 (1)
Salary Remaining : $99,500
Mirco Mueller $97,500 (1)
Salary Remaining : $97,500
Tom McCollum $95,000 (2)
Salary Remaining : $95,000
Chris Summers $95,000 (2)
Salary Remaining : $95,000
Cody McCormick $95,000 (2)
Salary Remaining : $95,000
Ben Smith $95,000 (1)
Salary Remaining : $95,000
Ben Chiarot $95,000 (2)
Salary Remaining : $95,000
Julian Melchiori $92,500 (2)
Salary Remaining : $92,500
Petter Granberg $90,000 (1)
Salary Remaining : $90,000
Ben Hanowski $87,500 (1)
Salary Remaining : $87,500
Michael Mersch $82,500 (2)
Salary Remaining : $82,500
Andrew Miller $62,500 (1)
Salary Remaining : $62,500
Raman Hrabarenka $62,500 (1)
Salary Remaining : $62,500
Tanner Kero $62,500 (1)
Salary Remaining : $62,500
Total Farm Players14
Salary Commitment
Year 2017 : $1,212,000.00
Year 2018 : $555,000.00
Year 2019 : $0.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,174,500.00
Year 2018 : $517,500.00
Year 2019 : $0.00
Year 2020 : $0.00

DALLAS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,925,000
Farm Players Total Salaries$622,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$23,171,250
Projected Bank Account$23,171,250

Pro Players Salaries

Alexander Radulov $14,000,000 (1)
-Salary Remaining : $14,000,000
Vadim Shipachyov $12,000,000 (2)
-Salary Remaining : $12,000,000
DAL CAP HIT $5,600,000 (3)
-Salary Remaining : $5,600,000
David Desharnais $4,500,000 (2)
-Salary Remaining : $4,500,000
Evgeny Dadonov $3,500,000 (4)
-Salary Remaining : $3,500,000
Johan Franzen $3,000,000 (1)
-Salary Remaining : $3,000,000
J.T. Brown $1,600,000 (1)
-Salary Remaining : $1,600,000
Vladimir Sobotka $1,100,000 (4)
-Salary Remaining : $1,100,000
Robert Bortuzzo $1,000,000 (1)
-Salary Remaining : $1,000,000
Andrew Hammond $1,000,000 (1)
-Salary Remaining : $1,000,000
Brady Skjei $975,000 (2)
-Salary Remaining : $975,000
Lawson Crouse $975,000 (2)
-Salary Remaining : $975,000
Auston Matthews $975,000 (3)
-Salary Remaining : $975,000
Pavel Zacha $975,000 (2)
-Salary Remaining : $975,000
Kasperi Kapanen $975,000 (3)
-Salary Remaining : $975,000
Travis Konecny $975,000 (3)
-Salary Remaining : $975,000
Jakob Chychrun $975,000 (3)
-Salary Remaining : $975,000
Derrick Pouliot $975,000 (1)
-Salary Remaining : $975,000
Alex Tuch $975,000 (2)
-Salary Remaining : $975,000
Mikko Rantanen $975,000 (2)
-Salary Remaining : $975,000
Timo Meier $975,000 (3)
-Salary Remaining : $975,000
Anders Lindback $950,000 (1)
-Salary Remaining : $950,000
Christian Fischer $925,000 (2)
-Salary Remaining : $925,000
John Gillies $875,000 (2)
-Salary Remaining : $875,000
Reid Boucher $825,000 (2)
-Salary Remaining : $825,000
Yohann Auvitu $700,000 (2)
-Salary Remaining : $700,000
Nikita Zaitsev $625,000 (2)
-Salary Remaining : $625,000
Total Pro Players27
Salary Commitment
Year 2017 : $62,925,000.00
Year 2018 : $35,800,000.00
Year 2019 : $10,475,000.00
Year 2020 : $4,600,000.00
Salary Average Commitment
Year 2017 : $52,825,000.00
Year 2018 : $30,300,000.00
Year 2019 : $9,475,000.00
Year 2020 : $4,600,000.00
Salary Cap with 1 Way Contract
Year 2017 : $62,925,000.00
Year 2018 : $40,400,000.00
Year 2019 : $15,075,000.00
Year 2020 : $4,600,000.00

Farm Players Salaries

Denis Gurianov $97,500 (3)
Salary Remaining : $97,500
Duncan Siemens $97,500 (1)
Salary Remaining : $97,500
Samuel Morin $97,500 (2)
Salary Remaining : $97,500
Christian Djoos $95,000 (2)
Salary Remaining : $95,000
Niklas Svedberg $95,000 (2)
Salary Remaining : $95,000
Conor Garland $77,500 (2)
Salary Remaining : $77,500
Jakub Jerabek $62,500 (3)
Salary Remaining : $62,500
Patrick Holland $0 (0)
Salary Remaining : $0
Total Farm Players8
Salary Commitment
Year 2017 : $622,500.00
Year 2018 : $525,000.00
Year 2019 : $160,000.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $622,500.00
Year 2018 : $525,000.00
Year 2019 : $160,000.00
Year 2020 : $0.00

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $110 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $180 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,525,000
Farm Players Total Salaries$727,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$16,360,839
Projected Bank Account$16,360,839

Pro Players Salaries

Steven Stamkos $9,250,000 (4)
-Salary Remaining : $9,250,000
T.J. Oshie $8,000,000 (4)
-Salary Remaining : $8,000,000
Dustin Brown $7,500,000 (1)
-Salary Remaining : $7,500,000
Taylor Hall $7,000,000 (5)
-Salary Remaining : $7,000,000
Ryan Murray $5,000,000 (5)
-Salary Remaining : $5,000,000
Oscar Klefbom $5,000,000 (5)
-Salary Remaining : $5,000,000
Kyle Palmieri $4,500,000 (2)
-Salary Remaining : $4,500,000
Alex Galchenyuk $3,900,000 (1)
-Salary Remaining : $3,900,000
DET CAP HIT $3,350,000 (1)
-Salary Remaining : $3,350,000
Josh Gorges $3,250,000 (1)
-Salary Remaining : $3,250,000
Luke Glendening $2,600,000 (4)
-Salary Remaining : $2,600,000
Matt Martin $2,250,000 (2)
-Salary Remaining : $2,250,000
Michael Hutchinson $1,250,000 (2)
-Salary Remaining : $1,250,000
Nick Schultz $1,200,000 (1)
-Salary Remaining : $1,200,000
Kyle Brodziak $1,200,000 (2)
-Salary Remaining : $1,200,000
Ryan Reaves $1,100,000 (3)
-Salary Remaining : $1,100,000
Cody Goloubef $1,000,000 (2)
-Salary Remaining : $1,000,000
Jay McClement $1,000,000 (1)
-Salary Remaining : $1,000,000
Ryan Pulock $975,000 (2)
-Salary Remaining : $975,000
Aaron Ekblad $975,000 (1)
-Salary Remaining : $975,000
Steve Bernier $950,000 (1)
-Salary Remaining : $950,000
John Gibson $925,000 (2)
-Salary Remaining : $925,000
Valeri Nichushkin $900,000 (1)
-Salary Remaining : $900,000
Byron Froese $825,000 (1)
-Salary Remaining : $825,000
Yanni Gourde $625,000 (3)
-Salary Remaining : $625,000
Total Pro Players25
Salary Commitment
Year 2017 : $74,525,000.00
Year 2018 : $50,675,000.00
Year 2019 : $38,575,000.00
Year 2020 : $36,850,000.00
Salary Average Commitment
Year 2017 : $55,479,166.00
Year 2018 : $35,491,666.00
Year 2019 : $27,891,666.00
Year 2020 : $26,166,666.00
Salary Cap with 1 Way Contract
Year 2017 : $74,525,000.00
Year 2018 : $50,675,000.00
Year 2019 : $38,575,000.00
Year 2020 : $36,850,000.00

Farm Players Salaries

Magnus Hellberg $92,500 (2)
Salary Remaining : $92,500
Tyler Pitlick $92,500 (1)
Salary Remaining : $92,500
Jujhar Khaira $87,500 (2)
Salary Remaining : $87,500
Chandler Stephenson $87,500 (2)
Salary Remaining : $87,500
Andrey Makarov $87,500 (1)
Salary Remaining : $87,500
Michal Jordan $82,500 (2)
Salary Remaining : $82,500
Marek Mazanec $72,500 (1)
Salary Remaining : $72,500
Andreas Martinsen $62,500 (1)
Salary Remaining : $62,500
Kenney Morrison $62,500 (2)
Salary Remaining : $62,500
Total Farm Players9
Salary Commitment
Year 2017 : $727,500.00
Year 2018 : $412,500.00
Year 2019 : $0.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $727,500.00
Year 2018 : $412,500.00
Year 2019 : $0.00
Year 2020 : $0.00

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,970,000
Farm Players Total Salaries$1,402,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$32,318,972
Projected Bank Account$32,318,972

Pro Players Salaries

Mark Giordano $6,750,000 (4)
-Salary Remaining : $6,750,000
Kyle Okposo $6,250,000 (4)
-Salary Remaining : $6,250,000
Ryan Miller $6,000,000 (1)
-Salary Remaining : $6,000,000
Bryan Little $5,575,000 (3)
-Salary Remaining : $5,575,000
Kevin Shattenkirk $5,350,000 (2)
-Salary Remaining : $5,350,000
Cam Atkinson $5,000,000 (4)
-Salary Remaining : $5,000,000
Eric Staal $5,000,000 (3)
-Salary Remaining : $5,000,000
Sami Vatanen $4,750,000 (3)
-Salary Remaining : $4,750,000
Marcus Johansson $4,750,000 (5)
-Salary Remaining : $4,750,000
Ondrej Palat $3,750,000 (2)
-Salary Remaining : $3,750,000
Jason Chimera $3,400,000 (1)
-Salary Remaining : $3,400,000
Roberto Luongo $3,000,000 (2)
-Salary Remaining : $3,000,000
Deryk Engelland $1,500,000 (3)
-Salary Remaining : $1,500,000
Andrew MacDonald $1,500,000 (2)
-Salary Remaining : $1,500,000
Brandon Sutter $1,375,000 (1)
-Salary Remaining : $1,375,000
Matt Calvert $1,350,000 (4)
-Salary Remaining : $1,350,000
Brad Richardson $1,250,000 (2)
-Salary Remaining : $1,250,000
Paul Byron $1,200,000 (1)
-Salary Remaining : $1,200,000
EDM Cap Hit $1,000,000 (3)
-Salary Remaining : $1,000,000
Eric Nystrom $995,000 (1)
-Salary Remaining : $995,000
Andrei Loktionov $950,000 (2)
-Salary Remaining : $950,000
Colin Greening $925,000 (2)
-Salary Remaining : $925,000
Josh Manson $725,000 (1)
-Salary Remaining : $725,000
Melker Karlsson $625,000 (1)
-Salary Remaining : $625,000
Total Pro Players24
Salary Commitment
Year 2017 : $72,970,000.00
Year 2018 : $58,650,000.00
Year 2019 : $41,925,000.00
Year 2020 : $24,100,000.00
Salary Average Commitment
Year 2017 : $38,461,667.00
Year 2018 : $31,341,667.00
Year 2019 : $14,700,000.00
Year 2020 : $12,200,000.00
Salary Cap with 1 Way Contract
Year 2017 : $72,970,000.00
Year 2018 : $58,650,000.00
Year 2019 : $41,925,000.00
Year 2020 : $24,100,000.00

Farm Players Salaries

Jonas Gustavsson $99,500 (2)
Salary Remaining : $99,500
Marc-Andre Cliche $97,500 (2)
Salary Remaining : $97,500
Darcy Kuemper $97,500 (2)
Salary Remaining : $97,500
Bobby Farnham $97,500 (1)
Salary Remaining : $97,500
Nate Guenin $95,000 (1)
Salary Remaining : $95,000
Martin Havlat $95,000 (2)
Salary Remaining : $95,000
Cristoval Nieves $92,500 (3)
Salary Remaining : $92,500
Mark Visentin $85,000 (2)
Salary Remaining : $85,000
Tyler Graovac $85,000 (1)
Salary Remaining : $85,000
Mat Clark $80,000 (1)
Salary Remaining : $80,000
Blake Pietila $77,500 (2)
Salary Remaining : $77,500
Borna Rendulic (Out of Payroll) $75,000 (2)
Salary Remaining : $75,000
Craig Cunningham $75,000 (1)
Salary Remaining : $75,000
Roman Will $62,500 (2)
Salary Remaining : $62,500
Daniel Doremus $62,500 (2)
Salary Remaining : $62,500
Kyle Baun $62,500 (2)
Salary Remaining : $62,500
Matthew Bodie $62,500 (2)
Salary Remaining : $62,500
Carl Klingberg $0 (0)
Salary Remaining : $0
Total Farm Players18
Salary Commitment
Year 2017 : $1,402,000.00
Year 2018 : $969,500.00
Year 2019 : $92,500.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,397,417.00
Year 2018 : $973,667.00
Year 2019 : $92,500.00
Year 2020 : $0.00

FLORIDA



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $80 - 0 - 0.00%
Level 2: 5000 - $50 - 0 - 0.00%
Level 3: 2000 - $28 - 0 - 0.00%
Level 4: 4000 - $15 - 0 - 0.00%
Luxury : 1000 - $150 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,700,000
Farm Players Total Salaries$1,790,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$24,215,029
Projected Bank Account$24,215,029

Pro Players Salaries

Marian Hossa $12,000,000 (1)
-Salary Remaining : $12,000,000
Duncan Keith $8,250,000 (4)
-Salary Remaining : $8,250,000
Nicklas Backstrom $6,650,000 (2)
-Salary Remaining : $6,650,000
Blake Wheeler $6,000,000 (3)
-Salary Remaining : $6,000,000
Derek Stepan $5,500,000 (4)
-Salary Remaining : $5,500,000
Adam Henrique $4,500,000 (3)
-Salary Remaining : $4,500,000
Craig Anderson $4,250,000 (1)
-Salary Remaining : $4,250,000
Kris Letang $3,750,000 (2)
-Salary Remaining : $3,750,000
Alec Martinez $3,500,000 (2)
-Salary Remaining : $3,500,000
Paul Stastny $3,250,000 (1)
-Salary Remaining : $3,250,000
James Reimer $3,000,000 (2)
-Salary Remaining : $3,000,000
Brandon Pirri $2,000,000 (2)
-Salary Remaining : $2,000,000
Kris Versteeg $1,750,000 (3)
-Salary Remaining : $1,750,000
Martin Marincin $1,250,000 (2)
-Salary Remaining : $1,250,000
FLA Cap Hit $1,000,000 (1)
-Salary Remaining : $1,000,000
Patrik Laine $975,000 (3)
-Salary Remaining : $975,000
Brett Pesce $875,000 (1)
-Salary Remaining : $875,000
Johnathan Gaudreau $825,000 (1)
-Salary Remaining : $825,000
Eric Gelinas $750,000 (1)
-Salary Remaining : $750,000
Trevor van Riemsdyk $625,000 (1)
-Salary Remaining : $625,000
Total Pro Players20
Salary Commitment
Year 2017 : $70,700,000.00
Year 2018 : $47,125,000.00
Year 2019 : $26,975,000.00
Year 2020 : $13,750,000.00
Salary Average Commitment
Year 2017 : $42,450,000.00
Year 2018 : $26,375,000.00
Year 2019 : $12,725,000.00
Year 2020 : $5,500,000.00
Salary Cap with 1 Way Contract
Year 2017 : $70,700,000.00
Year 2018 : $47,125,000.00
Year 2019 : $26,975,000.00
Year 2020 : $13,750,000.00

Farm Players Salaries

Emile Poirier $97,500 (3)
Salary Remaining : $97,500
Zack Phillips $97,500 (1)
Salary Remaining : $97,500
Mitch Moroz (Out of Payroll) $92,500 (1)
Salary Remaining : $92,500
Ty Rattie $92,500 (1)
Salary Remaining : $92,500
Justin Kirkland $87,500 (3)
Salary Remaining : $87,500
Adam Pelech $87,500 (2)
Salary Remaining : $87,500
Alexandre Grenier $87,500 (1)
Salary Remaining : $87,500
Kent Patterson $82,500 (1)
Salary Remaining : $82,500
Felix Girard $82,500 (3)
Salary Remaining : $82,500
Anthony Richard $82,500 (3)
Salary Remaining : $82,500
Ben Harpur $82,500 (3)
Salary Remaining : $82,500
Jordan Oesterle $82,500 (2)
Salary Remaining : $82,500
Kevin Czuczman $82,500 (1)
Salary Remaining : $82,500
Andre Petersson $82,500 (1)
Salary Remaining : $82,500
Linden Vey $75,000 (1)
Salary Remaining : $75,000
Cedric Paquette $75,000 (1)
Salary Remaining : $75,000
Corban Knight $75,000 (1)
Salary Remaining : $75,000
Caleb Herbert $75,000 (1)
Salary Remaining : $75,000
Sergei Boikov $72,500 (3)
Salary Remaining : $72,500
Jeremy Gregoire $72,500 (3)
Salary Remaining : $72,500
Cameron Schilling $62,500 (1)
Salary Remaining : $62,500
Nikita Jevpalovs $62,500 (2)
Salary Remaining : $62,500
Petr Zamorsky $0 (0)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2017 : $1,790,000.00
Year 2018 : $810,000.00
Year 2019 : $577,500.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,790,000.00
Year 2018 : $810,000.00
Year 2019 : $577,500.00
Year 2020 : $0.00

LOS ANGELES



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$69,250,000
Farm Players Total Salaries$1,107,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$11,074,022
Projected Bank Account$11,074,022

Pro Players Salaries

Mike Hoffman $7,500,000 (4)
-Salary Remaining : $7,500,000
Jeff Skinner $6,000,000 (1)
-Salary Remaining : $6,000,000
LA CAP HIT $5,200,000 (2)
-Salary Remaining : $5,200,000
Dmitry Kulikov $4,500,000 (3)
-Salary Remaining : $4,500,000
Cam Fowler $4,500,000 (2)
-Salary Remaining : $4,500,000
Mika Zibanejad $4,000,000 (3)
-Salary Remaining : $4,000,000
Matt Stajan $4,000,000 (1)
-Salary Remaining : $4,000,000
Cam Ward $3,500,000 (2)
-Salary Remaining : $3,500,000
Mark Stuart $3,300,000 (1)
-Salary Remaining : $3,300,000
Eddie Lack $3,000,000 (1)
-Salary Remaining : $3,000,000
Antti Raanta $3,000,000 (4)
-Salary Remaining : $3,000,000
Fedor Tyutin $2,050,000 (2)
-Salary Remaining : $2,050,000
Michael Raffl $1,900,000 (1)
-Salary Remaining : $1,900,000
Nikolai Kulemin $1,500,000 (2)
-Salary Remaining : $1,500,000
Vernon Fiddler $1,500,000 (1)
-Salary Remaining : $1,500,000
Nate Thompson $1,500,000 (1)
-Salary Remaining : $1,500,000
Cody Eakin $1,500,000 (1)
-Salary Remaining : $1,500,000
John Mitchell $1,350,000 (3)
-Salary Remaining : $1,350,000
Andrew Desjardins $1,250,000 (3)
-Salary Remaining : $1,250,000
Simon Despres $1,250,000 (1)
-Salary Remaining : $1,250,000
Dalton Prout $1,200,000 (1)
-Salary Remaining : $1,200,000
Derek Forbort $975,000 (1)
-Salary Remaining : $975,000
Matthew Tkachuk $975,000 (3)
-Salary Remaining : $975,000
Anthony Beauvillier $975,000 (3)
-Salary Remaining : $975,000
Joshua Ho-Sang $975,000 (3)
-Salary Remaining : $975,000
Valentin Zykov $925,000 (1)
-Salary Remaining : $925,000
Steven Santini $925,000 (2)
-Salary Remaining : $925,000
Total Pro Players27
Salary Commitment
Year 2017 : $69,250,000.00
Year 2018 : $42,200,000.00
Year 2019 : $24,525,000.00
Year 2020 : $10,500,000.00
Salary Average Commitment
Year 2017 : $44,200,000.00
Year 2018 : $24,725,000.00
Year 2019 : $15,050,000.00
Year 2020 : $10,500,000.00
Salary Cap with 1 Way Contract
Year 2017 : $69,250,000.00
Year 2018 : $42,200,000.00
Year 2019 : $24,525,000.00
Year 2020 : $10,500,000.00

Farm Players Salaries

Anthony Bitetto $99,500 (1)
Salary Remaining : $99,500
John Quenneville $97,500 (3)
Salary Remaining : $97,500
Justin Fontaine $95,000 (2)
Salary Remaining : $95,000
Robert Hagg $92,500 (1)
Salary Remaining : $92,500
Philippe Desrosiers $92,500 (2)
Salary Remaining : $92,500
Peter Cehlarik $87,500 (3)
Salary Remaining : $87,500
Kevin Roy $82,500 (2)
Salary Remaining : $82,500
Nelson Nogier $82,500 (3)
Salary Remaining : $82,500
Hudson Fasching $82,500 (3)
Salary Remaining : $82,500
Daniel Audette $77,500 (2)
Salary Remaining : $77,500
Louis Domingue $77,500 (1)
Salary Remaining : $77,500
Rourke Chartier $77,500 (2)
Salary Remaining : $77,500
Nick Lappin $62,500 (3)
Salary Remaining : $62,500
Total Farm Players13
Salary Commitment
Year 2017 : $1,107,000.00
Year 2018 : $837,500.00
Year 2019 : $412,500.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,107,000.00
Year 2018 : $837,500.00
Year 2019 : $412,500.00
Year 2020 : $0.00

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,475,000
Farm Players Total Salaries$372,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$30,780,606
Projected Bank Account$30,780,606

Pro Players Salaries

Erik Karlsson $9,000,000 (3)
-Salary Remaining : $9,000,000
Nikita Kucherov $8,250,000 (5)
-Salary Remaining : $8,250,000
Anze Kopitar $7,800,000 (2)
-Salary Remaining : $7,800,000
Jakub Voracek $7,750,000 (3)
-Salary Remaining : $7,750,000
Phil Kessel $7,000,000 (4)
-Salary Remaining : $7,000,000
Oliver Ekman-Larsson $6,500,000 (3)
-Salary Remaining : $6,500,000
Wayne Simmonds $5,600,000 (4)
-Salary Remaining : $5,600,000
Niklas Hjalmarsson $4,500,000 (3)
-Salary Remaining : $4,500,000
Jeff Carter $3,250,000 (1)
-Salary Remaining : $3,250,000
Joel Ward $2,500,000 (1)
-Salary Remaining : $2,500,000
Francois Beauchemin $1,600,000 (2)
-Salary Remaining : $1,600,000
Steve Ott $1,000,000 (1)
-Salary Remaining : $1,000,000
Kevin Connauton $1,000,000 (1)
-Salary Remaining : $1,000,000
Michal Rozsival $1,000,000 (1)
-Salary Remaining : $1,000,000
Andrei Vasilevskiy $975,000 (2)
-Salary Remaining : $975,000
Teuvo Teravainen $975,000 (2)
-Salary Remaining : $975,000
Adrian Kempe $975,000 (3)
-Salary Remaining : $975,000
Mason Raymond $950,000 (1)
-Salary Remaining : $950,000
Miikka Salomaki $925,000 (2)
-Salary Remaining : $925,000
Daniel Sprong (Out of Payroll) $925,000 (2)
-Salary Remaining : $925,000
Johan Larsson $800,000 (2)
-Salary Remaining : $800,000
Austin Madaisky $775,000 (1)
-Salary Remaining : $775,000
Henri Ikonen $725,000 (1)
-Salary Remaining : $725,000
Artemi Panarin $625,000 (2)
-Salary Remaining : $625,000
Total Pro Players24
Salary Commitment
Year 2017 : $75,400,000.00
Year 2018 : $64,200,000.00
Year 2019 : $49,575,000.00
Year 2020 : $20,850,000.00
Salary Average Commitment
Year 2017 : $31,800,000.00
Year 2018 : $23,850,000.00
Year 2019 : $9,225,000.00
Year 2020 : $8,250,000.00
Salary Cap with 1 Way Contract
Year 2017 : $75,400,000.00
Year 2018 : $64,200,000.00
Year 2019 : $49,575,000.00
Year 2020 : $20,850,000.00

Farm Players Salaries

Steve Oleksy $95,000 (2)
Salary Remaining : $95,000
David Musil $92,500 (1)
Salary Remaining : $92,500
Evan McEneny $62,500 (1)
Salary Remaining : $62,500
Cal Heeter $62,500 (2)
Salary Remaining : $62,500
Igor Bobkov $60,000 (2)
Salary Remaining : $60,000
Marek Hrivik $0 (0)
Salary Remaining : $0
Jean-Francois Berube $0 (0)
Salary Remaining : $0
Total Farm Players7
Salary Commitment
Year 2017 : $372,500.00
Year 2018 : $217,500.00
Year 2019 : $0.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $372,500.00
Year 2018 : $217,500.00
Year 2019 : $0.00
Year 2020 : $0.00

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,550,000
Farm Players Total Salaries$827,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$431,294
Projected Bank Account$431,294

Pro Players Salaries

MTL CAP HIT $7,950,000 (1)
-Salary Remaining : $7,950,000
Max Pacioretty $7,000,000 (3)
-Salary Remaining : $7,000,000
Nathan MacKinnon $6,000,000 (3)
-Salary Remaining : $6,000,000
Tyler Johnson $5,500,000 (4)
-Salary Remaining : $5,500,000
Tyler Myers $5,000,000 (4)
-Salary Remaining : $5,000,000
Robin Lehner $5,000,000 (5)
-Salary Remaining : $5,000,000
Vincent Trocheck $5,000,000 (5)
-Salary Remaining : $5,000,000
Jason Pominville $4,850,000 (3)
-Salary Remaining : $4,850,000
Tobias Enstrom $4,750,000 (2)
-Salary Remaining : $4,750,000
Rickard Rakell $4,500,000 (2)
-Salary Remaining : $4,500,000
Marc Staal $4,200,000 (3)
-Salary Remaining : $4,200,000
Jason Demers $4,100,000 (4)
-Salary Remaining : $4,100,000
Brian Gionta $2,300,000 (2)
-Salary Remaining : $2,300,000
Yannick Weber $1,750,000 (1)
-Salary Remaining : $1,750,000
Mark Fayne $1,500,000 (1)
-Salary Remaining : $1,500,000
Dwight King $1,000,000 (1)
-Salary Remaining : $1,000,000
Nathan Beaulieu $975,000 (1)
-Salary Remaining : $975,000
Michael McCarron $975,000 (3)
-Salary Remaining : $975,000
Brooks Laich $950,000 (2)
-Salary Remaining : $950,000
Brian Dumoulin $925,000 (1)
-Salary Remaining : $925,000
Sven Andrighetto $875,000 (2)
-Salary Remaining : $875,000
Micheal Ferland $775,000 (1)
-Salary Remaining : $775,000
Garret Sparks $675,000 (2)
-Salary Remaining : $675,000
Total Pro Players23
Salary Commitment
Year 2017 : $76,550,000.00
Year 2018 : $61,675,000.00
Year 2019 : $47,625,000.00
Year 2020 : $24,600,000.00
Salary Average Commitment
Year 2017 : $46,695,834.00
Year 2018 : $32,295,834.00
Year 2019 : $24,170,834.00
Year 2020 : $12,995,834.00
Salary Cap with 1 Way Contract
Year 2017 : $76,550,000.00
Year 2018 : $61,675,000.00
Year 2019 : $47,625,000.00
Year 2020 : $24,600,000.00

Farm Players Salaries

Phillip Danault $97,500 (2)
Salary Remaining : $97,500
Devin Shore $92,500 (1)
Salary Remaining : $92,500
Jordan Nolan $90,000 (1)
Salary Remaining : $90,000
Joseph Cramarossa $90,000 (2)
Salary Remaining : $90,000
Jarred Tinordi $80,000 (2)
Salary Remaining : $80,000
Andrej Nestrasil $80,000 (1)
Salary Remaining : $80,000
Erik Gustafsson $80,000 (2)
Salary Remaining : $80,000
Brandon Bollig $75,000 (1)
Salary Remaining : $75,000
Matt Halischuk $75,000 (1)
Salary Remaining : $75,000
Gabriel Dumont $67,500 (2)
Salary Remaining : $67,500
Louis Leblanc $0 (0)
Salary Remaining : $0
Total Farm Players11
Salary Commitment
Year 2017 : $827,500.00
Year 2018 : $415,000.00
Year 2019 : $0.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $730,000.00
Year 2018 : $317,500.00
Year 2019 : $0.00
Year 2020 : $0.00

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,770,000
Farm Players Total Salaries$1,425,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$62,057,159
Projected Bank Account$62,057,159

Pro Players Salaries

Niklas Kronwall $6,300,000 (2)
-Salary Remaining : $6,300,000
Morgan Rielly $5,750,000 (4)
-Salary Remaining : $5,750,000
NSH CAP HIT $5,625,000 (3)
-Salary Remaining : $5,625,000
Mike Smith $5,500,000 (1)
-Salary Remaining : $5,500,000
Rasmus Ristolainen $5,250,000 (3)
-Salary Remaining : $5,250,000
Kevin Bieksa $5,000,000 (1)
-Salary Remaining : $5,000,000
Danny DeKeyser $4,500,000 (4)
-Salary Remaining : $4,500,000
Clarke MacArthur $4,250,000 (2)
-Salary Remaining : $4,250,000
Braydon Coburn $4,000,000 (1)
-Salary Remaining : $4,000,000
Lars Eller $3,000,000 (2)
-Salary Remaining : $3,000,000
Connor Carrick $2,500,000 (3)
-Salary Remaining : $2,500,000
Richard Panik $2,000,000 (2)
-Salary Remaining : $2,000,000
Ryan Garbutt $2,000,000 (1)
-Salary Remaining : $2,000,000
Nick Bonino $1,550,000 (1)
-Salary Remaining : $1,550,000
Brenden Dillon $1,250,000 (2)
-Salary Remaining : $1,250,000
Peter Holland $1,000,000 (1)
-Salary Remaining : $1,000,000
Quinton Howden $1,000,000 (1)
-Salary Remaining : $1,000,000
Jakub Kindl $995,000 (2)
-Salary Remaining : $995,000
Hunter Shinkaruk $975,000 (2)
-Salary Remaining : $975,000
Joe Morrow $950,000 (1)
-Salary Remaining : $950,000
J.T. Compher $925,000 (3)
-Salary Remaining : $925,000
Oscar Lindberg $925,000 (1)
-Salary Remaining : $925,000
Vladislav Kamenev $925,000 (3)
-Salary Remaining : $925,000
Brendan Leipsic $875,000 (2)
-Salary Remaining : $875,000
Jimmy Vesey $875,000 (3)
-Salary Remaining : $875,000
Petr Mrazek $775,000 (2)
-Salary Remaining : $775,000
Alan Quine $725,000 (2)
-Salary Remaining : $725,000
Joseph Blandisi $725,000 (2)
-Salary Remaining : $725,000
Zach Hyman $625,000 (2)
-Salary Remaining : $625,000
Total Pro Players29
Salary Commitment
Year 2017 : $70,770,000.00
Year 2018 : $44,720,000.00
Year 2019 : $22,225,000.00
Year 2020 : $10,250,000.00
Salary Average Commitment
Year 2017 : $55,794,167.00
Year 2018 : $36,156,667.00
Year 2019 : $18,270,000.00
Year 2020 : $9,295,000.00
Salary Cap with 1 Way Contract
Year 2017 : $70,770,000.00
Year 2018 : $48,845,000.00
Year 2019 : $26,350,000.00
Year 2020 : $10,250,000.00

Farm Players Salaries

Jason Dickinson $97,500 (2)
Salary Remaining : $97,500
Jared McCann $97,500 (2)
Salary Remaining : $97,500
Patrick Sieloff $92,500 (2)
Salary Remaining : $92,500
Nick Sorensen $92,500 (3)
Salary Remaining : $92,500
Mike McKenna $90,000 (1)
Salary Remaining : $90,000
Scott Kosmachuk $87,500 (2)
Salary Remaining : $87,500
Justin Kea $87,500 (1)
Salary Remaining : $87,500
Carter Verhaeghe $87,500 (2)
Salary Remaining : $87,500
Brett Kulak $82,500 (2)
Salary Remaining : $82,500
Adam Helewka $82,500 (3)
Salary Remaining : $82,500
Tobias Lindberg $82,500 (2)
Salary Remaining : $82,500
Trevor Carrick $82,500 (2)
Salary Remaining : $82,500
Joey LaLeggia $77,500 (3)
Salary Remaining : $77,500
Darren Dietz $77,500 (2)
Salary Remaining : $77,500
Antoine Bibeau $72,500 (2)
Salary Remaining : $72,500
Brady Austin (Out of Payroll) $67,500 (2)
Salary Remaining : $67,500
Brenden Kichton $67,500 (1)
Salary Remaining : $67,500
Total Farm Players17
Salary Commitment
Year 2017 : $1,425,000.00
Year 2018 : $1,180,000.00
Year 2019 : $252,500.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,425,000.00
Year 2018 : $1,180,000.00
Year 2019 : $252,500.00
Year 2020 : $0.00

NEW JERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameBinghamton Devils
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $20 - 0 - 0.00%
Luxury : 1000 - $180 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

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$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$11,474,686
Projected Bank Account$11,474,686

Pro Players Salaries

Patrick Sharp $7,500,000 (1)
-Salary Remaining : $7,500,000
Mikael Granlund $6,500,000 (5)
-Salary Remaining : $6,500,000
Dougie Hamilton $6,000,000 (4)
-Salary Remaining : $6,000,000
Ryan Kesler $6,000,000 (2)
-Salary Remaining : $6,000,000
Jake Muzzin $5,700,000 (4)
-Salary Remaining : $5,700,000
Dion Phaneuf $5,500,000 (3)
-Salary Remaining : $5,500,000
Patric Hornqvist $4,500,000 (2)
-Salary Remaining : $4,500,000
Anders Lee $4,500,000 (4)
-Salary Remaining : $4,500,000
Evander Kane $3,700,000 (1)
-Salary Remaining : $3,700,000
Jeff Petry $3,500,000 (1)
-Salary Remaining : $3,500,000
Ryan Nugent-Hopkins $3,000,000 (1)
-Salary Remaining : $3,000,000
Jonathan Bernier $1,500,000 (1)
-Salary Remaining : $1,500,000
Dmitry Orlov $1,500,000 (1)
-Salary Remaining : $1,500,000
Tom Kuhnhackl $925,000 (1)
-Salary Remaining : $925,000
Dmitrij Jaskin $900,000 (1)
-Salary Remaining : $900,000
Anthony Duclair $875,000 (2)
-Salary Remaining : $875,000
Jake Guentzel $875,000 (2)
-Salary Remaining : $875,000
Matt Murray $875,000 (1)
-Salary Remaining : $875,000
Josh Anderson $825,000 (1)
-Salary Remaining : $825,000
Andrew Copp $825,000 (1)
-Salary Remaining : $825,000
Colin Miller $775,000 (1)
-Salary Remaining : $775,000
Patrick Wiercioch $575,000 (1)
-Salary Remaining : $575,000
Total Pro Players22
Salary Commitment
Year 2017 : $66,850,000.00
Year 2018 : $40,450,000.00
Year 2019 : $28,200,000.00
Year 2020 : $22,700,000.00
Salary Average Commitment
Year 2017 : $30,400,000.00
Year 2018 : $14,200,000.00
Year 2019 : $6,450,000.00
Year 2020 : $6,450,000.00
Salary Cap with 1 Way Contract
Year 2017 : $66,850,000.00
Year 2018 : $40,450,000.00
Year 2019 : $28,200,000.00
Year 2020 : $22,700,000.00

Farm Players Salaries

Kyle Connor $97,500 (3)
Salary Remaining : $97,500
Nikolay Goldobin $97,500 (3)
Salary Remaining : $97,500
Nicolas Aube-Kubel $92,500 (3)
Salary Remaining : $92,500
Pontus Aberg $92,500 (2)
Salary Remaining : $92,500
Ludwig Bystrom $92,500 (2)
Salary Remaining : $92,500
Matt Puempel $90,000 (1)
Salary Remaining : $90,000
Rinat Valiev $87,500 (2)
Salary Remaining : $87,500
Kyle Rau $87,500 (2)
Salary Remaining : $87,500
T.J. Tynan $87,500 (1)
Salary Remaining : $87,500
Chris Driedger $87,500 (1)
Salary Remaining : $87,500
Brycen Martin $87,500 (2)
Salary Remaining : $87,500
Michael Bunting $82,500 (2)
Salary Remaining : $82,500
Scott Laughton $82,500 (1)
Salary Remaining : $82,500
Tyler Motte $82,500 (2)
Salary Remaining : $82,500
Petteri Lindbohm $75,000 (2)
Salary Remaining : $75,000
Dennis Robertson $72,500 (1)
Salary Remaining : $72,500
Matej Stransky $72,500 (1)
Salary Remaining : $72,500
Riley Barber $72,500 (3)
Salary Remaining : $72,500
Daniel Zaar $72,500 (3)
Salary Remaining : $72,500
Mike Halmo $0 (0)
Salary Remaining : $0
Eddie Pasquale $0 (0)
Salary Remaining : $0
Andrew Agozzino $0 (0)
Salary Remaining : $0
Christian Thomas $0 (0)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2017 : $1,612,500.00
Year 2018 : $1,120,000.00
Year 2019 : $432,500.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,612,500.00
Year 2018 : $1,120,000.00
Year 2019 : $432,500.00
Year 2020 : $0.00

NEW YORK I



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left7
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,450,000
Farm Players Total Salaries$1,902,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$68,083,316
Projected Bank Account$68,083,316

Pro Players Salaries

Sean Monahan $7,000,000 (5)
-Salary Remaining : $7,000,000
Ryan Callahan $6,500,000 (1)
-Salary Remaining : $6,500,000
Brandon Saad $6,000,000 (4)
-Salary Remaining : $6,000,000
Logan Couture $5,700,000 (2)
-Salary Remaining : $5,700,000
Johnny Boychuk $5,500,000 (2)
-Salary Remaining : $5,500,000
Jason Garrison $5,500,000 (1)
-Salary Remaining : $5,500,000
Dan Hamhuis $5,000,000 (1)
-Salary Remaining : $5,000,000
Scott Darling $4,500,000 (4)
-Salary Remaining : $4,500,000
NYI CAP HIT $3,675,000 (2)
-Salary Remaining : $3,675,000
Mark Letestu $2,500,000 (1)
-Salary Remaining : $2,500,000
Radko Gudas $2,500,000 (2)
-Salary Remaining : $2,500,000
Patrick Maroon $2,200,000 (2)
-Salary Remaining : $2,200,000
Marcus Foligno $2,000,000 (2)
-Salary Remaining : $2,000,000
Jacob Markstrom $1,500,000 (1)
-Salary Remaining : $1,500,000
Austin Watson $1,200,000 (1)
-Salary Remaining : $1,200,000
Adam Clendening $1,200,000 (2)
-Salary Remaining : $1,200,000
Chris VandeVelde $1,200,000 (1)
-Salary Remaining : $1,200,000
Kyle Clifford $1,100,000 (1)
-Salary Remaining : $1,100,000
Brad Hunt $1,000,000 (2)
-Salary Remaining : $1,000,000
Sam Bennett $975,000 (1)
-Salary Remaining : $975,000
Max Domi $975,000 (2)
-Salary Remaining : $975,000
Ryan Strome $975,000 (1)
-Salary Remaining : $975,000
Patrick Eaves $950,000 (1)
-Salary Remaining : $950,000
Jake McCabe $925,000 (2)
-Salary Remaining : $925,000
Esa Lindell $875,000 (2)
-Salary Remaining : $875,000
Total Pro Players25
Salary Commitment
Year 2017 : $71,450,000.00
Year 2018 : $42,625,000.00
Year 2019 : $17,500,000.00
Year 2020 : $17,500,000.00
Salary Average Commitment
Year 2017 : $38,254,167.00
Year 2018 : $20,854,167.00
Year 2019 : $5,995,834.00
Year 2020 : $5,995,834.00
Salary Cap with 1 Way Contract
Year 2017 : $71,450,000.00
Year 2018 : $44,050,000.00
Year 2019 : $17,500,000.00
Year 2020 : $17,500,000.00

Farm Players Salaries

Carter Rowney $99,500 (2)
Salary Remaining : $99,500
Matt Lorito $99,500 (2)
Salary Remaining : $99,500
Taylor Chorney $96,000 (2)
Salary Remaining : $96,000
Paul Postma $95,000 (1)
Salary Remaining : $95,000
Chris Terry $95,000 (1)
Salary Remaining : $95,000
Korbinian Holzer $95,000 (1)
Salary Remaining : $95,000
Johan Sundstrom $92,500 (3)
Salary Remaining : $92,500
Rocco Grimaldi $92,500 (2)
Salary Remaining : $92,500
Scott Mayfield $92,500 (2)
Salary Remaining : $92,500
Justin Bailey $92,500 (2)
Salary Remaining : $92,500
Scott Wedgewood $90,000 (2)
Salary Remaining : $90,000
Taylor Beck $90,000 (1)
Salary Remaining : $90,000
John Hayden $87,500 (2)
Salary Remaining : $87,500
Joonas Korpisalo $87,500 (1)
Salary Remaining : $87,500
Daniel Catenacci $87,500 (2)
Salary Remaining : $87,500
Jordan Szwarz $85,000 (1)
Salary Remaining : $85,000
Andreas Athanasiou $82,500 (2)
Salary Remaining : $82,500
Kenny Agostino $77,500 (2)
Salary Remaining : $77,500
Dylan DeMelo $72,500 (2)
Salary Remaining : $72,500
Brendan Ranford $67,500 (1)
Salary Remaining : $67,500
Lars Johansson $62,500 (2)
Salary Remaining : $62,500
Daniel Carr $62,500 (2)
Salary Remaining : $62,500
Henrik Samuelsson $0 (0)
Salary Remaining : $0
Jyrki Jokipakka $0 (0)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2017 : $1,902,500.00
Year 2018 : $1,287,500.00
Year 2019 : $92,500.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,542,500.00
Year 2018 : $1,197,500.00
Year 2019 : $92,500.00
Year 2020 : $0.00

NEW YORK R



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$56,225,000
Farm Players Total Salaries$1,212,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$41,310,002
Projected Bank Account$41,310,002

Pro Players Salaries

Marian Gaborik $7,000,000 (1)
-Salary Remaining : $7,000,000
Seth Jones $6,600,000 (4)
-Salary Remaining : $6,600,000
Frederik Andersen $5,500,000 (5)
-Salary Remaining : $5,500,000
Chris Stewart $4,750,000 (1)
-Salary Remaining : $4,750,000
Jonathan Marchessault $4,500,000 (4)
-Salary Remaining : $4,500,000
Valtteri Filppula $4,500,000 (3)
-Salary Remaining : $4,500,000
Jamie McGinn $3,500,000 (1)
-Salary Remaining : $3,500,000
Brayden McNabb $2,750,000 (2)
-Salary Remaining : $2,750,000
Marcus Kruger $2,500,000 (4)
-Salary Remaining : $2,500,000
Trevor Lewis $2,200,000 (2)
-Salary Remaining : $2,200,000
Jori Lehtera $2,000,000 (3)
-Salary Remaining : $2,000,000
Brendan Smith $1,500,000 (3)
-Salary Remaining : $1,500,000
Al Montoya $1,000,000 (2)
-Salary Remaining : $1,000,000
Leon Draisaitl $975,000 (2)
-Salary Remaining : $975,000
Michael Matheson $975,000 (2)
-Salary Remaining : $975,000
Anthony Mantha $975,000 (2)
-Salary Remaining : $975,000
Nikolaj Ehlers $975,000 (2)
-Salary Remaining : $975,000
Christian Dvorak $925,000 (3)
-Salary Remaining : $925,000
Colton Parayko $875,000 (2)
-Salary Remaining : $875,000
Seth Helgeson $825,000 (1)
-Salary Remaining : $825,000
Connor Brown $725,000 (2)
-Salary Remaining : $725,000
Scott Wilson $675,000 (1)
-Salary Remaining : $675,000
Jamie Oleksiak $0 (0)
-Salary Remaining : $0
David Rundblad $0 (0)
-Salary Remaining : $0
Tom Wilson $0 (0)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2017 : $56,225,000.00
Year 2018 : $39,475,000.00
Year 2019 : $28,025,000.00
Year 2020 : $19,100,000.00
Salary Average Commitment
Year 2017 : $35,554,166.00
Year 2018 : $34,054,166.00
Year 2019 : $25,354,166.00
Year 2020 : $16,429,166.00
Salary Cap with 1 Way Contract
Year 2017 : $56,225,000.00
Year 2018 : $39,475,000.00
Year 2019 : $28,025,000.00
Year 2020 : $19,100,000.00

Farm Players Salaries

Jesse Puljujarvi $97,500 (3)
Salary Remaining : $97,500
Malcolm Subban $97,500 (2)
Salary Remaining : $97,500
Frederik Gauthier $97,500 (2)
Salary Remaining : $97,500
Nicolas Kerdiles $92,500 (1)
Salary Remaining : $92,500
Andy Andreoff $87,500 (1)
Salary Remaining : $87,500
J.C. Lipon $87,500 (1)
Salary Remaining : $87,500
Jordan Binnington $87,500 (1)
Salary Remaining : $87,500
Nick Paul $82,500 (2)
Salary Remaining : $82,500
Daniel O'Regan $77,500 (3)
Salary Remaining : $77,500
Seth Griffith $77,500 (1)
Salary Remaining : $77,500
Christoph Bertschy $72,500 (3)
Salary Remaining : $72,500
Colin Smith $67,500 (1)
Salary Remaining : $67,500
Curtis McKenzie $62,500 (3)
Salary Remaining : $62,500
Dane Fox $62,500 (1)
Salary Remaining : $62,500
Johan Alm $62,500 (1)
Salary Remaining : $62,500
Michael Sgarbossa $0 (0)
Salary Remaining : $0
Total Farm Players16
Salary Commitment
Year 2017 : $1,212,500.00
Year 2018 : $587,500.00
Year 2019 : $310,000.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,212,500.00
Year 2018 : $587,500.00
Year 2019 : $310,000.00
Year 2020 : $0.00

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$67,945,000
Farm Players Total Salaries$730,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$14,346,840
Projected Bank Account$14,346,840

Pro Players Salaries

Jonathan Toews $9,500,000 (3)
-Salary Remaining : $9,500,000
Zdeno Chara $8,000,000 (1)
-Salary Remaining : $8,000,000
Ryan Suter $7,250,000 (1)
-Salary Remaining : $7,250,000
Joe Pavelski $6,000,000 (1)
-Salary Remaining : $6,000,000
Andrew Ladd $5,600,000 (3)
-Salary Remaining : $5,600,000
Jordan Eberle $5,500,000 (4)
-Salary Remaining : $5,500,000
Nick Foligno $5,000,000 (5)
-Salary Remaining : $5,000,000
Justin Schultz $4,500,000 (2)
-Salary Remaining : $4,500,000
Zach Bogosian $3,000,000 (2)
-Salary Remaining : $3,000,000
Jiri Hudler $2,500,000 (1)
-Salary Remaining : $2,500,000
Eric Fehr $2,000,000 (2)
-Salary Remaining : $2,000,000
Viktor Stalberg $1,600,000 (2)
-Salary Remaining : $1,600,000
Carter Hutton $1,000,000 (1)
-Salary Remaining : $1,000,000
Jamie McBain $995,000 (2)
-Salary Remaining : $995,000
Jeff Schultz $950,000 (1)
-Salary Remaining : $950,000
Bogdan Yakimov $875,000 (1)
-Salary Remaining : $875,000
Dillon Simpson $825,000 (3)
-Salary Remaining : $825,000
Connor Hellebuyck $775,000 (2)
-Salary Remaining : $775,000
Brandon Davidson $725,000 (1)
-Salary Remaining : $725,000
Laurent Brossoit $725,000 (1)
-Salary Remaining : $725,000
Dean Kukan $625,000 (3)
-Salary Remaining : $625,000
Anton Lander $0 (0)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2017 : $67,945,000.00
Year 2018 : $39,920,000.00
Year 2019 : $27,050,000.00
Year 2020 : $10,500,000.00
Salary Average Commitment
Year 2017 : $20,595,000.00
Year 2018 : $13,820,000.00
Year 2019 : $6,950,000.00
Year 2020 : $5,500,000.00
Salary Cap with 1 Way Contract
Year 2017 : $67,945,000.00
Year 2018 : $39,920,000.00
Year 2019 : $27,050,000.00
Year 2020 : $10,500,000.00

Farm Players Salaries

Keegan Lowe $87,500 (1)
Salary Remaining : $87,500
Oskar Sundqvist $87,500 (2)
Salary Remaining : $87,500
Marcus Sorensen $82,500 (2)
Salary Remaining : $82,500
Nikolay Prokhorkin $82,500 (2)
Salary Remaining : $82,500
Dominik Simon $77,500 (2)
Salary Remaining : $77,500
Igor Ozhiganov $62,500 (2)
Salary Remaining : $62,500
Drew LeBlanc $62,500 (1)
Salary Remaining : $62,500
Matthias Plachta $62,500 (2)
Salary Remaining : $62,500
Eetu Laurikainen $62,500 (2)
Salary Remaining : $62,500
Joel Lassisnantti $62,500 (2)
Salary Remaining : $62,500
Total Farm Players10
Salary Commitment
Year 2017 : $730,000.00
Year 2018 : $580,000.00
Year 2019 : $0.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $730,000.00
Year 2018 : $580,000.00
Year 2019 : $0.00
Year 2020 : $0.00

PHILADELPHIA



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$69,445,000
Farm Players Total Salaries$1,160,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$28,507,612
Projected Bank Account$28,507,612

Pro Players Salaries

Alex Pietrangelo $7,000,000 (4)
-Salary Remaining : $7,000,000
Cory Schneider $6,500,000 (3)
-Salary Remaining : $6,500,000
Tyson Barrie $6,500,000 (4)
-Salary Remaining : $6,500,000
Kari Lehtonen $6,100,000 (2)
-Salary Remaining : $6,100,000
Matt Duchene $5,250,000 (1)
-Salary Remaining : $5,250,000
Jake Gardiner $5,150,000 (4)
-Salary Remaining : $5,150,000
Mike Ribeiro $4,500,000 (2)
-Salary Remaining : $4,500,000
Shane Doan $4,000,000 (2)
-Salary Remaining : $4,000,000
Justin Braun $4,000,000 (4)
-Salary Remaining : $4,000,000
Adam McQuaid $3,000,000 (4)
-Salary Remaining : $3,000,000
Jamie Benn $2,875,000 (1)
-Salary Remaining : $2,875,000
Andrej Sustr $2,250,000 (3)
-Salary Remaining : $2,250,000
Jimmy Hayes $1,750,000 (4)
-Salary Remaining : $1,750,000
Brett Connolly $1,500,000 (1)
-Salary Remaining : $1,500,000
Josh Leivo $995,000 (1)
-Salary Remaining : $995,000
Stuart Percy $975,000 (2)
-Salary Remaining : $975,000
Colby Robak $950,000 (2)
-Salary Remaining : $950,000
Reto Berra $950,000 (2)
-Salary Remaining : $950,000
Jack Skille $950,000 (2)
-Salary Remaining : $950,000
Adam Musil $825,000 (3)
-Salary Remaining : $825,000
Magnus Paajarvi $750,000 (1)
-Salary Remaining : $750,000
Stefan Matteau $750,000 (2)
-Salary Remaining : $750,000
Andreas Johnsson $675,000 (3)
-Salary Remaining : $675,000
Justin Scott $625,000 (3)
-Salary Remaining : $625,000
Kasimir Kaskisuo $625,000 (2)
-Salary Remaining : $625,000
Total Pro Players25
Salary Commitment
Year 2017 : $69,445,000.00
Year 2018 : $58,075,000.00
Year 2019 : $38,275,000.00
Year 2020 : $27,400,000.00
Salary Average Commitment
Year 2017 : $34,350,000.00
Year 2018 : $32,100,000.00
Year 2019 : $12,075,000.00
Year 2020 : $9,325,000.00
Salary Cap with 1 Way Contract
Year 2017 : $69,445,000.00
Year 2018 : $58,075,000.00
Year 2019 : $38,275,000.00
Year 2020 : $27,400,000.00

Farm Players Salaries

Josh Harding $95,000 (2)
Salary Remaining : $95,000
Chris Brown $92,500 (1)
Salary Remaining : $92,500
Adam Erne $92,500 (2)
Salary Remaining : $92,500
Nick Cousins $87,500 (1)
Salary Remaining : $87,500
Nick Moutrey $82,500 (2)
Salary Remaining : $82,500
Stephon Williams $82,500 (2)
Salary Remaining : $82,500
Eric Knodel $77,500 (2)
Salary Remaining : $77,500
Charles Hudon $77,500 (2)
Salary Remaining : $77,500
Fabrice Herzog (Out of Payroll) $77,500 (2)
Salary Remaining : $77,500
MacKenzie Weegar $67,500 (1)
Salary Remaining : $67,500
Josh Nicholls $67,500 (2)
Salary Remaining : $67,500
Viktor Loov $67,500 (2)
Salary Remaining : $67,500
Marek Langhamer $67,500 (2)
Salary Remaining : $67,500
Sena Acolatse $62,500 (1)
Salary Remaining : $62,500
Ryan Haggerty $62,500 (2)
Salary Remaining : $62,500
Total Farm Players15
Salary Commitment
Year 2017 : $1,160,000.00
Year 2018 : $850,000.00
Year 2019 : $0.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,127,500.00
Year 2018 : $817,500.00
Year 2019 : $0.00
Year 2020 : $0.00

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

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$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$249,442
Projected Bank Account$249,442

Pro Players Salaries

PIT CAP HIT $9,625,000 (2)
-Salary Remaining : $9,625,000
Henrik Zetterberg $7,000,000 (4)
-Salary Remaining : $7,000,000
Andrei Markov $6,500,000 (1)
-Salary Remaining : $6,500,000
Semyon Varlamov $6,100,000 (1)
-Salary Remaining : $6,100,000
Jaroslav Halak $5,000,000 (1)
-Salary Remaining : $5,000,000
Dave Bolland $4,000,000 (1)
-Salary Remaining : $4,000,000
Chris Higgins $3,500,000 (1)
-Salary Remaining : $3,500,000
Martin St. Louis $3,100,000 (1)
-Salary Remaining : $3,100,000
Chris Wideman $3,000,000 (3)
-Salary Remaining : $3,000,000
Matt Greene $2,500,000 (1)
-Salary Remaining : $2,500,000
John Moore $2,500,000 (4)
-Salary Remaining : $2,500,000
Daniel Winnik $1,800,000 (3)
-Salary Remaining : $1,800,000
David Schlemko $1,000,000 (3)
-Salary Remaining : $1,000,000
Mark Barberio $1,000,000 (1)
-Salary Remaining : $1,000,000
Chad Ruhwedel $1,000,000 (1)
-Salary Remaining : $1,000,000
Ryan Hartman $975,000 (3)
-Salary Remaining : $975,000
Jack Eichel $975,000 (2)
-Salary Remaining : $975,000
T.J. Galiardi $950,000 (2)
-Salary Remaining : $950,000
Chris Thorburn $950,000 (2)
-Salary Remaining : $950,000
Michael Leighton $950,000 (2)
-Salary Remaining : $950,000
A.J. Greer $925,000 (3)
-Salary Remaining : $925,000
Liam O'Brien $900,000 (1)
-Salary Remaining : $900,000
Tyler Gaudet $625,000 (1)
-Salary Remaining : $625,000
Brandon Tanev $625,000 (3)
-Salary Remaining : $625,000
Matt Nieto $0 (0)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2017 : $65,500,000.00
Year 2018 : $28,275,000.00
Year 2019 : $17,825,000.00
Year 2020 : $9,500,000.00
Salary Average Commitment
Year 2017 : $50,575,000.00
Year 2018 : $21,350,000.00
Year 2019 : $17,525,000.00
Year 2020 : $9,200,000.00
Salary Cap with 1 Way Contract
Year 2017 : $65,500,000.00
Year 2018 : $31,275,000.00
Year 2019 : $17,825,000.00
Year 2020 : $9,500,000.00

Farm Players Salaries

Jordan Schmaltz $97,500 (3)
Salary Remaining : $97,500
Jeremy Smith $95,000 (2)
Salary Remaining : $95,000
Brian Lashoff $95,000 (2)
Salary Remaining : $95,000
Tim Jackman $95,000 (2)
Salary Remaining : $95,000
Noah Rod $92,500 (3)
Salary Remaining : $92,500
Stephen Johns $92,500 (2)
Salary Remaining : $92,500
Luke Green $92,500 (3)
Salary Remaining : $92,500
Linus Arnesson $92,500 (3)
Salary Remaining : $92,500
Jared Knight $92,500 (1)
Salary Remaining : $92,500
Viktor Svedberg $90,000 (1)
Salary Remaining : $90,000
Nathan Walker $90,000 (1)
Salary Remaining : $90,000
Robbie Russo $82,500 (3)
Salary Remaining : $82,500
R.J. Umberger $75,000 (2)
Salary Remaining : $75,000
Joe Hicketts $62,500 (3)
Salary Remaining : $62,500
Matthew O'Connor $62,500 (3)
Salary Remaining : $62,500
Phil Lane $62,500 (1)
Salary Remaining : $62,500
Total Farm Players16
Salary Commitment
Year 2017 : $1,370,000.00
Year 2018 : $1,035,000.00
Year 2019 : $582,500.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,370,000.00
Year 2018 : $1,035,000.00
Year 2019 : $582,500.00
Year 2020 : $0.00

SAN JOSE



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,550,000
Farm Players Total Salaries$1,747,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$30,576,090
Projected Bank Account$30,576,090

Pro Players Salaries

Corey Perry $8,750,000 (2)
-Salary Remaining : $8,750,000
SJ CAP HIT $7,350,000 (2)
-Salary Remaining : $7,350,000
Brandon Dubinsky $7,000,000 (4)
-Salary Remaining : $7,000,000
Keith Yandle $6,500,000 (3)
-Salary Remaining : $6,500,000
Jake Allen $5,500,000 (5)
-Salary Remaining : $5,500,000
Jordan Staal $5,000,000 (3)
-Salary Remaining : $5,000,000
Martin Hanzal $4,500,000 (3)
-Salary Remaining : $4,500,000
David Savard $3,750,000 (4)
-Salary Remaining : $3,750,000
Cody Ceci $3,500,000 (1)
-Salary Remaining : $3,500,000
Chris Kreider $3,350,000 (1)
-Salary Remaining : $3,350,000
Cody Franson $3,150,000 (2)
-Salary Remaining : $3,150,000
Mike Fisher $3,000,000 (4)
-Salary Remaining : $3,000,000
Darren Helm $2,250,000 (2)
-Salary Remaining : $2,250,000
Jussi Jokinen $2,000,000 (2)
-Salary Remaining : $2,000,000
Jimmy Howard $2,000,000 (1)
-Salary Remaining : $2,000,000
Alexei Emelin $1,050,000 (1)
-Salary Remaining : $1,050,000
Jesper Fast $1,000,000 (1)
-Salary Remaining : $1,000,000
Kyle Quincey $1,000,000 (1)
-Salary Remaining : $1,000,000
Lauri Korpikoski $1,000,000 (1)
-Salary Remaining : $1,000,000
Devante Smith-Pelly $1,000,000 (2)
-Salary Remaining : $1,000,000
Beau Bennett $975,000 (2)
-Salary Remaining : $975,000
Kevin Hayes $975,000 (1)
-Salary Remaining : $975,000
Stephen Gionta $950,000 (2)
-Salary Remaining : $950,000
Total Pro Players23
Salary Commitment
Year 2017 : $75,550,000.00
Year 2018 : $54,925,000.00
Year 2019 : $35,250,000.00
Year 2020 : $19,250,000.00
Salary Average Commitment
Year 2017 : $44,466,666.00
Year 2018 : $39,441,666.00
Year 2019 : $15,166,666.00
Year 2020 : $15,166,666.00
Salary Cap with 1 Way Contract
Year 2017 : $75,550,000.00
Year 2018 : $61,675,000.00
Year 2019 : $35,250,000.00
Year 2020 : $19,250,000.00

Farm Players Salaries

Stefan Noesen $97,500 (1)
Salary Remaining : $97,500
Dylan McIlrath $97,500 (1)
Salary Remaining : $97,500
Griffin Reinhart $97,500 (1)
Salary Remaining : $97,500
Richard Bachman $95,000 (1)
Salary Remaining : $95,000
Martin Frk $92,500 (1)
Salary Remaining : $92,500
Philip Samuelsson $90,000 (1)
Salary Remaining : $90,000
Jordan Weal $87,500 (1)
Salary Remaining : $87,500
Tom Nilsson $87,500 (2)
Salary Remaining : $87,500
Nicolas Deslauriers $87,500 (1)
Salary Remaining : $87,500
Mason Geertsen $82,500 (1)
Salary Remaining : $82,500
Kirill Kabanov $82,500 (2)
Salary Remaining : $82,500
Teemu Pulkkinen $82,500 (1)
Salary Remaining : $82,500
Zack Torquato $80,000 (1)
Salary Remaining : $80,000
Reece Scarlett $72,500 (2)
Salary Remaining : $72,500
Vincent Hinostroza $72,500 (3)
Salary Remaining : $72,500
Tyler Lewington $67,500 (2)
Salary Remaining : $67,500
Ondrej Kase $67,500 (3)
Salary Remaining : $67,500
Nick Ellis $62,500 (2)
Salary Remaining : $62,500
Garnet Hathaway $62,500 (1)
Salary Remaining : $62,500
Dan Renouf $62,500 (3)
Salary Remaining : $62,500
Mike Reilly $62,500 (2)
Salary Remaining : $62,500
Sami Aittokallio $57,500 (1)
Salary Remaining : $57,500
Ryan Button (Out of Payroll) $0 (0)
Salary Remaining : $0
John Persson $0 (0)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2017 : $1,747,500.00
Year 2018 : $637,500.00
Year 2019 : $202,500.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,432,500.00
Year 2018 : $550,000.00
Year 2019 : $202,500.00
Year 2020 : $0.00

ST.LOUIS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left7
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,450,000
Farm Players Total Salaries$400,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$30,159,383
Projected Bank Account$30,159,383

Pro Players Salaries

Jason Spezza $7,500,000 (2)
-Salary Remaining : $7,500,000
Ben Bishop $7,000,000 (4)
-Salary Remaining : $7,000,000
Ryan McDonagh $6,500,000 (2)
-Salary Remaining : $6,500,000
Jaden Schwartz $6,000,000 (1)
-Salary Remaining : $6,000,000
Erik Johnson $5,750,000 (3)
-Salary Remaining : $5,750,000
Travis Zajac $4,700,000 (3)
-Salary Remaining : $4,700,000
Troy Brouwer $4,500,000 (2)
-Salary Remaining : $4,500,000
Sam Gagner $3,950,000 (4)
-Salary Remaining : $3,950,000
Brooks Orpik $3,500,000 (1)
-Salary Remaining : $3,500,000
Jonathan Ericsson $3,400,000 (2)
-Salary Remaining : $3,400,000
Calle Jarnkrok $3,250,000 (3)
-Salary Remaining : $3,250,000
Alex Petrovic $3,000,000 (4)
-Salary Remaining : $3,000,000
Vladislav Namestnikov $3,000,000 (2)
-Salary Remaining : $3,000,000
Radim Vrbata $2,950,000 (3)
-Salary Remaining : $2,950,000
Dale Weise $2,200,000 (3)
-Salary Remaining : $2,200,000
Zack Kassian $2,000,000 (2)
-Salary Remaining : $2,000,000
Alex Stalock $1,000,000 (1)
-Salary Remaining : $1,000,000
Darnell Nurse $975,000 (1)
-Salary Remaining : $975,000
Boyd Gordon $950,000 (2)
-Salary Remaining : $950,000
Darren Archibald $900,000 (2)
-Salary Remaining : $900,000
Frank Corrado $750,000 (1)
-Salary Remaining : $750,000
Ryan Dzingel $675,000 (2)
-Salary Remaining : $675,000
Total Pro Players22
Salary Commitment
Year 2017 : $74,450,000.00
Year 2018 : $62,225,000.00
Year 2019 : $32,800,000.00
Year 2020 : $13,950,000.00
Salary Average Commitment
Year 2017 : $43,200,000.00
Year 2018 : $36,975,000.00
Year 2019 : $15,500,000.00
Year 2020 : $4,875,000.00
Salary Cap with 1 Way Contract
Year 2017 : $74,450,000.00
Year 2018 : $62,225,000.00
Year 2019 : $32,800,000.00
Year 2020 : $13,950,000.00

Farm Players Salaries

Cal O'Reilly $95,000 (1)
Salary Remaining : $95,000
Jason Missiaen $82,500 (2)
Salary Remaining : $82,500
Colin McDonald $75,000 (1)
Salary Remaining : $75,000
Mark Fraser $75,000 (1)
Salary Remaining : $75,000
Miro Aaltonen $72,500 (2)
Salary Remaining : $72,500
Total Farm Players5
Salary Commitment
Year 2017 : $400,000.00
Year 2018 : $155,000.00
Year 2019 : $0.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $400,000.00
Year 2018 : $155,000.00
Year 2019 : $0.00
Year 2020 : $0.00

TAMPA BAY



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,175,000
Farm Players Total Salaries$2,207,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$29,074,029
Projected Bank Account$29,074,029

Pro Players Salaries

Ryan Johansen $7,000,000 (3)
-Salary Remaining : $7,000,000
Devan Dubnyk $7,000,000 (4)
-Salary Remaining : $7,000,000
Alexander Wennberg $6,000,000 (4)
-Salary Remaining : $6,000,000
Torey Krug $5,500,000 (4)
-Salary Remaining : $5,500,000
Marc-Edouard Vlasic $5,500,000 (3)
-Salary Remaining : $5,500,000
Kyle Turris $5,250,000 (4)
-Salary Remaining : $5,250,000
Trevor Daley $4,500,000 (2)
-Salary Remaining : $4,500,000
Mathieu Perreault $4,350,000 (4)
-Salary Remaining : $4,350,000
Andrej Sekera $4,250,000 (2)
-Salary Remaining : $4,250,000
Tanner Pearson $3,750,000 (2)
-Salary Remaining : $3,750,000
Elias Lindholm $3,500,000 (4)
-Salary Remaining : $3,500,000
Charlie Coyle $2,750,000 (1)
-Salary Remaining : $2,750,000
Mark Streit $2,500,000 (1)
-Salary Remaining : $2,500,000
TB CAP HIT $1,575,000 (2)
-Salary Remaining : $1,575,000
Aaron Dell $1,200,000 (2)
-Salary Remaining : $1,200,000
Derek Ryan $1,000,000 (2)
-Salary Remaining : $1,000,000
Brendan Perlini $975,000 (2)
-Salary Remaining : $975,000
Nick Ritchie $975,000 (2)
-Salary Remaining : $975,000
Robby Fabbri $975,000 (2)
-Salary Remaining : $975,000
Sebastian Aho $925,000 (3)
-Salary Remaining : $925,000
Brandon Montour $925,000 (1)
-Salary Remaining : $925,000
John Klingberg $775,000 (1)
-Salary Remaining : $775,000
Total Pro Players22
Salary Commitment
Year 2017 : $71,175,000.00
Year 2018 : $63,225,000.00
Year 2019 : $45,025,000.00
Year 2020 : $31,600,000.00
Salary Average Commitment
Year 2017 : $37,640,000.00
Year 2018 : $33,440,000.00
Year 2019 : $25,490,000.00
Year 2020 : $24,565,000.00
Salary Cap with 1 Way Contract
Year 2017 : $71,175,000.00
Year 2018 : $64,225,000.00
Year 2019 : $45,025,000.00
Year 2020 : $31,600,000.00

Farm Players Salaries

Julius Honka $97,500 (3)
Salary Remaining : $97,500
Anthony DeAngelo $97,500 (2)
Salary Remaining : $97,500
Sonny Milano $97,500 (2)
Salary Remaining : $97,500
Jake Virtanen $97,500 (2)
Salary Remaining : $97,500
Jonas Siegenthaler $92,500 (2)
Salary Remaining : $92,500
Jayce Hawryluk $92,500 (2)
Salary Remaining : $92,500
Rasmus Andersson $92,500 (2)
Salary Remaining : $92,500
Vitek Vanecek $92,500 (2)
Salary Remaining : $92,500
Brett Ritchie $92,500 (1)
Salary Remaining : $92,500
Ian McCoshen $92,500 (2)
Salary Remaining : $92,500
Travis Dermott $92,500 (2)
Salary Remaining : $92,500
Dillon Dube $92,500 (3)
Salary Remaining : $92,500
Oliver Bjorkstrand $87,500 (1)
Salary Remaining : $87,500
Andrew Nielsen $87,500 (2)
Salary Remaining : $87,500
Matteson Lacopelli $87,500 (2)
Salary Remaining : $87,500
Kevin Gravel $85,000 (1)
Salary Remaining : $85,000
Jan Kostalek $82,500 (2)
Salary Remaining : $82,500
Jesse Gabrielle $82,500 (3)
Salary Remaining : $82,500
Ryan Graves $82,500 (2)
Salary Remaining : $82,500
Anton Lindholm $77,500 (2)
Salary Remaining : $77,500
Kalle Kossila $75,000 (2)
Salary Remaining : $75,000
Adam Wilcox $72,500 (2)
Salary Remaining : $72,500
Vladislav Gavrikov $72,500 (2)
Salary Remaining : $72,500
Steve Michalek $65,000 (1)
Salary Remaining : $65,000
Mike Kapla $62,500 (2)
Salary Remaining : $62,500
Veeti Vainio $57,500 (2)
Salary Remaining : $57,500
Total Farm Players26
Salary Commitment
Year 2017 : $2,207,500.00
Year 2018 : $1,877,500.00
Year 2019 : $272,500.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $2,159,583.00
Year 2018 : $1,833,333.00
Year 2019 : $272,500.00
Year 2020 : $0.00

TORONTO



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left7
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,595,000
Farm Players Total Salaries$1,144,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$27,410,664
Projected Bank Account$27,410,664

Pro Players Salaries

TOR Cap Hit $14,600,000 (2)
-Salary Remaining : $14,600,000
Mark Scheifele $8,250,000 (5)
-Salary Remaining : $8,250,000
Brent Seabrook $6,500,000 (4)
-Salary Remaining : $6,500,000
Jarome Iginla $6,500,000 (2)
-Salary Remaining : $6,500,000
Brian Elliott $6,000,000 (3)
-Salary Remaining : $6,000,000
Nino Niederreiter $5,500,000 (4)
-Salary Remaining : $5,500,000
Tomas Hertl $3,500,000 (2)
-Salary Remaining : $3,500,000
Michal Neuvirth $3,350,000 (2)
-Salary Remaining : $3,350,000
Ales Hemsky $3,250,000 (1)
-Salary Remaining : $3,250,000
Olli Maatta $2,750,000 (2)
-Salary Remaining : $2,750,000
Mark Borowiecki $2,000,000 (2)
-Salary Remaining : $2,000,000
Matt Hendricks $1,000,000 (1)
-Salary Remaining : $1,000,000
Pierre-Edouard Bellemare $1,000,000 (2)
-Salary Remaining : $1,000,000
Chris Kelly $995,000 (1)
-Salary Remaining : $995,000
Joshua Morrissey $975,000 (3)
-Salary Remaining : $975,000
Alex Biega $975,000 (1)
-Salary Remaining : $975,000
Ryan White $975,000 (2)
-Salary Remaining : $975,000
Harry Zolnierczyk $950,000 (2)
-Salary Remaining : $950,000
Victor Rask $925,000 (1)
-Salary Remaining : $925,000
Brayden Point $875,000 (3)
-Salary Remaining : $875,000
Michael Chaput $800,000 (1)
-Salary Remaining : $800,000
Jake Dotchin $725,000 (3)
-Salary Remaining : $725,000
Sergey Kalinin (Out of Payroll) $625,000 (2)
-Salary Remaining : $625,000
Tim Schaller $625,000 (1)
-Salary Remaining : $625,000
Drake Caggiula $575,000 (2)
-Salary Remaining : $575,000
Total Pro Players25
Salary Commitment
Year 2017 : $74,220,000.00
Year 2018 : $54,300,000.00
Year 2019 : $28,825,000.00
Year 2020 : $20,250,000.00
Salary Average Commitment
Year 2017 : $45,964,166.00
Year 2018 : $41,444,166.00
Year 2019 : $20,652,500.00
Year 2020 : $12,077,500.00
Salary Cap with 1 Way Contract
Year 2017 : $74,220,000.00
Year 2018 : $65,650,000.00
Year 2019 : $28,825,000.00
Year 2020 : $20,250,000.00

Farm Players Salaries

Michal Kempny $99,500 (1)
Salary Remaining : $99,500
Joakim Lindstrom $95,000 (1)
Salary Remaining : $95,000
Petr Straka $92,500 (1)
Salary Remaining : $92,500
Ryan MacInnis $92,500 (3)
Salary Remaining : $92,500
Cole Cassels $87,500 (3)
Salary Remaining : $87,500
Michael Paliotta $87,500 (1)
Salary Remaining : $87,500
Daniel Altshuller $87,500 (2)
Salary Remaining : $87,500
Chase De Leo $82,500 (2)
Salary Remaining : $82,500
Cole Ully $77,500 (3)
Salary Remaining : $77,500
Tyler Randell $72,500 (2)
Salary Remaining : $72,500
Zane McIntyre $72,500 (1)
Salary Remaining : $72,500
Austin Carroll $67,500 (3)
Salary Remaining : $67,500
Nic Dowd $67,500 (1)
Salary Remaining : $67,500
Colin Stevens $62,500 (2)
Salary Remaining : $62,500
Joel Hanley $0 (0)
Salary Remaining : $0
Niklas Treutle $0 (0)
Salary Remaining : $0
Total Farm Players16
Salary Commitment
Year 2017 : $1,144,500.00
Year 2018 : $630,000.00
Year 2019 : $325,000.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,144,500.00
Year 2018 : $630,000.00
Year 2019 : $325,000.00
Year 2020 : $0.00

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $86 - 0 - 0.00%
Level 2: 5000 - $56 - 0 - 0.00%
Level 3: 2000 - $32 - 0 - 0.00%
Level 4: 4000 - $19 - 0 - 0.00%
Luxury : 1000 - $182 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left7
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,650,000
Farm Players Total Salaries$2,057,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$56,346,937
Projected Bank Account$56,346,937

Pro Players Salaries

Patrick Kane $9,500,000 (3)
-Salary Remaining : $9,500,000
Tyler Seguin $7,200,000 (1)
-Salary Remaining : $7,200,000
Jonathan Huberdeau $6,250,000 (4)
-Salary Remaining : $6,250,000
Nazem Kadri $6,000,000 (5)
-Salary Remaining : $6,000,000
Hampus Lindholm $5,500,000 (3)
-Salary Remaining : $5,500,000
Martin Jones $5,300,000 (4)
-Salary Remaining : $5,300,000
Travis Hamonic $5,000,000 (5)
-Salary Remaining : $5,000,000
Michael Stone $4,000,000 (2)
-Salary Remaining : $4,000,000
Ryan Ellis $4,000,000 (3)
-Salary Remaining : $4,000,000
Justin Abdelkader $3,600,000 (3)
-Salary Remaining : $3,600,000
Chris Kunitz $3,000,000 (1)
-Salary Remaining : $3,000,000
T.J. Brodie $2,800,000 (1)
-Salary Remaining : $2,800,000
Daniel Sedin $2,500,000 (1)
-Salary Remaining : $2,500,000
Dennis Wideman $1,750,000 (2)
-Salary Remaining : $1,750,000
Zbynek Michalek $1,000,000 (1)
-Salary Remaining : $1,000,000
Nick Schmaltz $975,000 (3)
-Salary Remaining : $975,000
Derek Grant $950,000 (2)
-Salary Remaining : $950,000
James Wisniewski $900,000 (2)
-Salary Remaining : $900,000
Jean-Gabriel Pageau $825,000 (1)
-Salary Remaining : $825,000
Mark Stone $725,000 (1)
-Salary Remaining : $725,000
Casey DeSmith $625,000 (3)
-Salary Remaining : $625,000
David Rittich $625,000 (3)
-Salary Remaining : $625,000
Jiri Sekac $625,000 (1)
-Salary Remaining : $625,000
Total Pro Players23
Salary Commitment
Year 2017 : $73,650,000.00
Year 2018 : $54,975,000.00
Year 2019 : $47,375,000.00
Year 2020 : $22,550,000.00
Salary Average Commitment
Year 2017 : $52,475,000.00
Year 2018 : $33,800,000.00
Year 2019 : $26,200,000.00
Year 2020 : $10,875,000.00
Salary Cap with 1 Way Contract
Year 2017 : $73,650,000.00
Year 2018 : $54,975,000.00
Year 2019 : $47,375,000.00
Year 2020 : $22,550,000.00

Farm Players Salaries

Brandon Gormley $97,500 (2)
Salary Remaining : $97,500
Matt Irwin $95,000 (1)
Salary Remaining : $95,000
T.J. Brennan $95,000 (1)
Salary Remaining : $95,000
Justin Falk (Out of Payroll) $95,000 (1)
Salary Remaining : $95,000
Drew Shore $95,000 (2)
Salary Remaining : $95,000
Steve Downie $90,000 (1)
Salary Remaining : $90,000
Chris Bourque $90,000 (1)
Salary Remaining : $90,000
Zach Redmond $90,000 (1)
Salary Remaining : $90,000
Taylor Aronson $87,500 (2)
Salary Remaining : $87,500
Tanner Richard $87,500 (2)
Salary Remaining : $87,500
Morgan Ellis $82,500 (2)
Salary Remaining : $82,500
Justin Shugg $82,500 (1)
Salary Remaining : $82,500
Magnus Nygren $82,500 (2)
Salary Remaining : $82,500
Jeremie Blain $82,500 (2)
Salary Remaining : $82,500
Brendan Woods $77,500 (1)
Salary Remaining : $77,500
Johan Gustafsson $72,500 (2)
Salary Remaining : $72,500
Mitch Callahan $72,500 (1)
Salary Remaining : $72,500
Lukas Sedlak $70,000 (2)
Salary Remaining : $70,000
Joseph LaBate $70,000 (2)
Salary Remaining : $70,000
Brody Sutter (Out of Payroll) $67,500 (1)
Salary Remaining : $67,500
Michael Houser $62,500 (2)
Salary Remaining : $62,500
Ryan Faragher $62,500 (2)
Salary Remaining : $62,500
Dennis Rasmussen $62,500 (2)
Salary Remaining : $62,500
Sergey Tolchinsky $62,500 (2)
Salary Remaining : $62,500
Vojtech Mozik $62,500 (2)
Salary Remaining : $62,500
Mark Arcobello $62,500 (1)
Salary Remaining : $62,500
Total Farm Players26
Salary Commitment
Year 2017 : $2,057,500.00
Year 2018 : $1,140,000.00
Year 2019 : $0.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $2,057,500.00
Year 2018 : $1,140,000.00
Year 2019 : $0.00
Year 2020 : $0.00

VEGAS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,890,000
Farm Players Total Salaries$590,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$0
Projected Bank Account$0

Pro Players Salaries

VGK Cap Hit $7,375,000 (2)
-Salary Remaining : $7,375,000
Brendan Gallagher $6,000,000 (5)
-Salary Remaining : $6,000,000
Mats Zuccarello $5,500,000 (4)
-Salary Remaining : $5,500,000
Steve Mason $5,000,000 (1)
-Salary Remaining : $5,000,000
Alex Goligoski $4,800,000 (3)
-Salary Remaining : $4,800,000
Mikkel Boedker $4,750,000 (3)
-Salary Remaining : $4,750,000
Tomas Tatar $4,500,000 (4)
-Salary Remaining : $4,500,000
Brock Nelson $4,250,000 (3)
-Salary Remaining : $4,250,000
Andy Greene $4,000,000 (3)
-Salary Remaining : $4,000,000
Jason Zucker $3,900,000 (4)
-Salary Remaining : $3,900,000
Andrew Cogliano $3,700,000 (3)
-Salary Remaining : $3,700,000
Brian Campbell $3,500,000 (1)
-Salary Remaining : $3,500,000
Boone Jenner $3,250,000 (2)
-Salary Remaining : $3,250,000
Marco Scandella $2,600,000 (2)
-Salary Remaining : $2,600,000
Tyler Ennis $1,800,000 (3)
-Salary Remaining : $1,800,000
Philipp Grubauer $1,650,000 (2)
-Salary Remaining : $1,650,000
Craig Smith $1,500,000 (1)
-Salary Remaining : $1,500,000
Teddy Purcell $995,000 (2)
-Salary Remaining : $995,000
Jared Boll $995,000 (2)
-Salary Remaining : $995,000
Nikita Zadorov $975,000 (1)
-Salary Remaining : $975,000
Jon Merrill $925,000 (1)
-Salary Remaining : $925,000
Ville Pokka $925,000 (2)
-Salary Remaining : $925,000
Jordan Martinook $925,000 (2)
-Salary Remaining : $925,000
Matthew Peca $675,000 (3)
-Salary Remaining : $675,000
Frederick Gaudreau $625,000 (3)
-Salary Remaining : $625,000
Josh Jooris $625,000 (1)
-Salary Remaining : $625,000
Barclay Goodrow $575,000 (1)
-Salary Remaining : $575,000
Johnny Oduya $575,000 (1)
-Salary Remaining : $575,000
Total Pro Players28
Salary Commitment
Year 2017 : $76,890,000.00
Year 2018 : $57,840,000.00
Year 2019 : $44,500,000.00
Year 2020 : $19,900,000.00
Salary Average Commitment
Year 2017 : $50,465,000.00
Year 2018 : $41,790,000.00
Year 2019 : $30,450,000.00
Year 2020 : $15,400,000.00
Salary Cap with 1 Way Contract
Year 2017 : $76,890,000.00
Year 2018 : $63,215,000.00
Year 2019 : $44,500,000.00
Year 2020 : $19,900,000.00

Farm Players Salaries

Jared Coreau $95,000 (2)
Salary Remaining : $95,000
Ryan Sproul $92,500 (1)
Salary Remaining : $92,500
Jacob De La Rose $92,500 (1)
Salary Remaining : $92,500
Tristan Jarry $92,500 (1)
Salary Remaining : $92,500
Calvin Pickard $92,500 (1)
Salary Remaining : $92,500
Nate Schmidt $62,500 (1)
Salary Remaining : $62,500
Nikita Soshnikov $62,500 (1)
Salary Remaining : $62,500
Tomas Jurco $0 (0)
Salary Remaining : $0
Matt Carey $0 (0)
Salary Remaining : $0
Phil Varone $0 (0)
Salary Remaining : $0
Jordan Caron $0 (0)
Salary Remaining : $0
Total Farm Players11
Salary Commitment
Year 2017 : $590,000.00
Year 2018 : $95,000.00
Year 2019 : $0.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $590,000.00
Year 2018 : $95,000.00
Year 2019 : $0.00
Year 2020 : $0.00

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$69,850,000
Farm Players Total Salaries$1,102,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$23,400,391
Projected Bank Account$23,400,391

Pro Players Salaries

Evgeni Malkin $9,500,000 (2)
-Salary Remaining : $9,500,000
Ryan Getzlaf $8,750,000 (2)
-Salary Remaining : $8,750,000
Jonathan Quick $7,750,000 (1)
-Salary Remaining : $7,750,000
Brayden Schenn $5,750,000 (4)
-Salary Remaining : $5,750,000
Matt Niskanen $4,700,000 (2)
-Salary Remaining : $4,700,000
Antoine Vermette $4,150,000 (2)
-Salary Remaining : $4,150,000
Victor Hedman $4,000,000 (1)
-Salary Remaining : $4,000,000
Colin Wilson $3,000,000 (2)
-Salary Remaining : $3,000,000
Cal Clutterbuck $3,000,000 (2)
-Salary Remaining : $3,000,000
Roman Polak $2,700,000 (1)
-Salary Remaining : $2,700,000
Zemgus Girgensons $2,500,000 (1)
-Salary Remaining : $2,500,000
Casey Cizikas $2,000,000 (1)
-Salary Remaining : $2,000,000
Nathan Gerbe $1,950,000 (1)
-Salary Remaining : $1,950,000
Mike Condon $1,250,000 (1)
-Salary Remaining : $1,250,000
Rene Bourque $1,000,000 (1)
-Salary Remaining : $1,000,000
Joakim Nordstrom $1,000,000 (2)
-Salary Remaining : $1,000,000
Tom Gilbert $1,000,000 (1)
-Salary Remaining : $1,000,000
Zach Werenski $975,000 (3)
-Salary Remaining : $975,000
Jim Slater $950,000 (2)
-Salary Remaining : $950,000
Damon Severson $925,000 (1)
-Salary Remaining : $925,000
Xavier Ouellet $925,000 (1)
-Salary Remaining : $925,000
Viktor Arvidsson $825,000 (2)
-Salary Remaining : $825,000
WSH CAP HIT $625,000 (1)
-Salary Remaining : $625,000
Conor Sheary $625,000 (2)
-Salary Remaining : $625,000
Total Pro Players24
Salary Commitment
Year 2017 : $69,850,000.00
Year 2018 : $43,225,000.00
Year 2019 : $6,725,000.00
Year 2020 : $5,750,000.00
Salary Average Commitment
Year 2017 : $45,808,333.00
Year 2018 : $36,508,333.00
Year 2019 : $5,250,000.00
Year 2020 : $5,250,000.00
Salary Cap with 1 Way Contract
Year 2017 : $69,850,000.00
Year 2018 : $43,225,000.00
Year 2019 : $6,725,000.00
Year 2020 : $5,750,000.00

Farm Players Salaries

Drew Miller $99,500 (2)
Salary Remaining : $99,500
Haydn Fleury $97,500 (3)
Salary Remaining : $97,500
Scott Harrington $97,500 (1)
Salary Remaining : $97,500
Mark McNeill $97,500 (2)
Salary Remaining : $97,500
Brandon Halverson $92,500 (3)
Salary Remaining : $92,500
Emil Molin $82,500 (3)
Salary Remaining : $82,500
Taylor Leier $82,500 (2)
Salary Remaining : $82,500
Devon Toews $82,500 (3)
Salary Remaining : $82,500
Mike Downing $82,500 (3)
Salary Remaining : $82,500
Kristers Gudlevskis $77,500 (2)
Salary Remaining : $77,500
Zack Mitchell $75,000 (1)
Salary Remaining : $75,000
Travis Boyd $67,500 (1)
Salary Remaining : $67,500
Nick Ebert (Out of Payroll) $67,500 (1)
Salary Remaining : $67,500
Bill Arnold (Out of Payroll) $0 (0)
Salary Remaining : $0
Max McCormick $0 (0)
Salary Remaining : $0
Total Farm Players15
Salary Commitment
Year 2017 : $1,102,000.00
Year 2018 : $794,500.00
Year 2019 : $437,500.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,099,500.00
Year 2018 : $794,500.00
Year 2019 : $437,500.00
Year 2020 : $0.00

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $86 - 0 - 0.00%
Level 2: 5000 - $51 - 0 - 0.00%
Level 3: 2000 - $1 - 0 - 0.00%
Level 4: 4000 - $16 - 0 - 0.00%
Luxury : 1000 - $174 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,600,000
Farm Players Total Salaries$917,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$0
Estimate Under Maximum Salary Cap of $73,000,000$0
Estimate Over Minimum Salary Cap of $51,000,000 $0
Current Bank Account$38,522,122
Projected Bank Account$38,522,122

Pro Players Salaries

Sidney Crosby $10,000,000 (2)
-Salary Remaining : $10,000,000
Alexander Ovechkin $9,500,000 (2)
-Salary Remaining : $9,500,000
Patrick Marleau $7,500,000 (1)
-Salary Remaining : $7,500,000
John Carlson $6,500,000 (2)
-Salary Remaining : $6,500,000
Braden Holtby $6,100,000 (3)
-Salary Remaining : $6,100,000
Alexander Edler $5,000,000 (3)
-Salary Remaining : $5,000,000
WPG CAP HIT $4,700,000 (2)
-Salary Remaining : $4,700,000
Christopher Tanev $4,500,000 (5)
-Salary Remaining : $4,500,000
Frans Nielsen $4,400,000 (1)
-Salary Remaining : $4,400,000
Marc Methot $4,000,000 (2)
-Salary Remaining : $4,000,000
Sven Baertschi $2,750,000 (2)
-Salary Remaining : $2,750,000
Clayton Stoner $1,500,000 (2)
-Salary Remaining : $1,500,000
Jeff Zatkoff $1,000,000 (1)
-Salary Remaining : $1,000,000
Jannik Hansen $1,000,000 (1)
-Salary Remaining : $1,000,000
Matt Cullen $975,000 (2)
-Salary Remaining : $975,000
Noah Hanifin $975,000 (2)
-Salary Remaining : $975,000
Pierre-Alexandre Parenteau $950,000 (2)
-Salary Remaining : $950,000
Markus Granlund $925,000 (1)
-Salary Remaining : $925,000
Nick Shore $875,000 (1)
-Salary Remaining : $875,000
Gustav Forsling $775,000 (3)
-Salary Remaining : $775,000
Troy Stecher $675,000 (3)
-Salary Remaining : $675,000
Total Pro Players21
Salary Commitment
Year 2017 : $74,600,000.00
Year 2018 : $55,150,000.00
Year 2019 : $17,050,000.00
Year 2020 : $4,500,000.00
Salary Average Commitment
Year 2017 : $62,031,250.00
Year 2018 : $50,731,250.00
Year 2019 : $16,331,250.00
Year 2020 : $4,250,000.00
Salary Cap with 1 Way Contract
Year 2017 : $74,600,000.00
Year 2018 : $58,900,000.00
Year 2019 : $17,050,000.00
Year 2020 : $4,500,000.00

Farm Players Salaries

David Leggio $99,500 (2)
Salary Remaining : $99,500
Brendan Gaunce $97,500 (2)
Salary Remaining : $97,500
Marcus Pettersson $92,500 (2)
Salary Remaining : $92,500
Dmitri Kugryshev $92,500 (2)
Salary Remaining : $92,500
Zachary Fucale $92,500 (2)
Salary Remaining : $92,500
Greg Nemisz $87,500 (1)
Salary Remaining : $87,500
Andrey Pedan $85,000 (3)
Salary Remaining : $85,000
Garrett Noonan $82,500 (2)
Salary Remaining : $82,500
Antoine Laganiere $62,500 (2)
Salary Remaining : $62,500
Joacim Eriksson $62,500 (1)
Salary Remaining : $62,500
Mike Zalewski $62,500 (1)
Salary Remaining : $62,500
Total Farm Players11
Salary Commitment
Year 2017 : $917,000.00
Year 2018 : $704,500.00
Year 2019 : $85,000.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $917,625.00
Year 2018 : $705,125.00
Year 2019 : $85,625.00
Year 2020 : $0.00

Salary Cap Centrale

Team

Current Fund

Payroll

Under Maximum of
$73,000,000

Over Minimum of
$51,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $53,904,162 $70,070,000 $2,930,000 $19,070,000 242650
ARIZONA $24,184,059 $72,900,000 $100,000 $21,900,000 241539
BOSTON $35,073,310 $63,350,000 $9,650,000 $12,350,000 171532
BUFFALO $17,802,543 $74,600,000 -$1,600,000 $23,600,000 232346
CALGARY $61,459,247 $75,450,000 -$2,450,000 $24,450,000 28230
CAROLINA $30,616,088 $71,575,000 $1,425,000 $20,575,000 202343
CHICAGO $23,177,066 $74,700,000 -$1,700,000 $23,700,000 261137
COLORADO $34,574,831 $67,225,000 $5,775,000 $16,225,000 222143
COLUMBUS $22,574,473 $72,770,000 $230,000 $21,770,000 231437
DALLAS $23,171,250 $62,925,000 $10,075,000 $11,925,000 27835
DETROIT $16,360,839 $74,525,000 -$1,525,000 $23,525,000 25934
EDMONTON $32,318,972 $72,970,000 $30,000 $21,970,000 241842
FLORIDA $24,215,029 $70,700,000 $2,300,000 $19,700,000 202343
LOS ANGELES $11,074,022 $69,250,000 $3,750,000 $18,250,000 271340
MINNESOTA $30,780,606 $74,475,000 -$1,475,000 $23,475,000 24731
MONTREAL $431,294 $76,550,000 -$3,550,000 $25,550,000 231134
NASHVILLE $62,057,159 $70,770,000 $2,230,000 $19,770,000 291746
NEW JERSEY $11,474,686 $66,850,000 $6,150,000 $15,850,000 222345
NEW YORK I $68,083,316 $71,450,000 $1,550,000 $20,450,000 252449
NEW YORK R $41,310,002 $56,225,000 $16,775,000 $5,225,000 251641
OTTAWA $14,346,840 $67,945,000 $5,055,000 $16,945,000 221032
PHILADELPHIA $28,507,612 $69,445,000 $3,555,000 $18,445,000 251540
PITTSBURGH $249,442 $65,500,000 $7,500,000 $14,500,000 251641
SAN JOSE $30,576,090 $75,550,000 -$2,550,000 $24,550,000 232447
ST.LOUIS $30,159,383 $74,450,000 -$1,450,000 $23,450,000 22527
TAMPA BAY $29,074,029 $71,175,000 $1,825,000 $20,175,000 222648
TORONTO $27,410,664 $73,595,000 -$595,000 $22,595,000 251641
VANCOUVER $56,346,937 $73,650,000 -$650,000 $22,650,000 232649
VEGAS $0 $76,890,000 -$3,890,000 $25,890,000 281139
WASHINGTON $23,400,391 $69,850,000 $3,150,000 $18,850,000 241539
WINNIPEG $38,522,122 $74,600,000 -$1,600,000 $23,600,000 211132