Team FinanceLast Update - Thursday, January 18, 2018 at 09:25
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $89 - 5,579 - 92.99%
Level 2: 5000 - $54 - 4,760 - 95.21%
Level 3: 2000 - $28 - 1,928 - 96.39%
Level 4: 4000 - $21 - 3,052 - 76.29%
Luxury : 1000 - $186 - 787 - 78.67%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %16,105 - 89.47%
Average Income per Game$1,017,978
Year to Date Revenue$18,323,607

Expense

Pro Players Total Salaries$70,600,000
Farm Players Total Salaries$2,299,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$31,330,171
Farm Year To Date Expenses$1,021,665
Pro Salary Cap To Date$31,330,171
Farm Salary Cap To Date$959,486

Estimate

Pro Estimated Season Revenue$23,413,498
Pro Remaining Season Days100
Pro Expenses Per Days$394,413
Pro Estimated Expenses$39,441,300
Farm Remaining Season Days101
Farm Expenses Per Days$12,772
Farm Estimated Expenses$1,289,972
Estimated Season Expenses$40,731,272
Season Salary Cap$70,600,000
Estimate Under Maximum Salary Cap of $73,000,000$2,400,000
Estimate Over Minimum Salary Cap of $51,000,000 $19,600,000
Current Bank Account$39,875,933
Projected Bank Account$22,558,159

Pro Players Salaries

ANA CAP HIT $5,450,000 (2)
-Salary Remaining : $3,044,693
Thomas Vanek $5,000,000 (1)
-Salary Remaining : $2,793,296
Anton Stralman $4,900,000 (3)
-Salary Remaining : $2,737,430
Mike Green $4,750,000 (2)
-Salary Remaining : $2,653,631
Gustav Nyquist $4,750,000 (4)
-Salary Remaining : $2,653,631
Kris Russell $4,500,000 (2)
-Salary Remaining : $2,513,966
David Perron $4,400,000 (2)
-Salary Remaining : $2,458,101
Karl Alzner $4,000,000 (2)
-Salary Remaining : $2,234,637
Michael Frolik $3,750,000 (3)
-Salary Remaining : $2,094,972
Andrew Shaw $3,700,000 (4)
-Salary Remaining : $2,067,039
Cam Talbot $3,500,000 (1)
-Salary Remaining : $1,955,307
Erik Gudbranson $3,250,000 (3)
-Salary Remaining : $1,815,642
Alexandre Burrows $3,000,000 (1)
-Salary Remaining : $1,675,978
Lee Stempniak $2,500,000 (4)
-Salary Remaining : $1,396,648
Benoit Pouliot $2,250,000 (2)
-Salary Remaining : $1,256,983
Ben Lovejoy $2,100,000 (3)
-Salary Remaining : $1,173,184
Mark Fayne $1,500,000 (1)
-Salary Remaining : $837,989
Jacob Josefson $1,500,000 (3)
-Salary Remaining : $837,989
Nail Yakupov $1,000,000 (1)
-Salary Remaining : $558,659
Connor McDavid $975,000 (2)
-Salary Remaining : $544,693
Sam Reinhart $975,000 (2)
-Salary Remaining : $544,693
Evgeny Kuznetsov $975,000 (1)
-Salary Remaining : $544,693
Peter Budaj $950,000 (1)
-Salary Remaining : $530,726
Brett Ritchie $925,000 (1)
-Salary Remaining : $516,760
Total Pro Players24
Salary Commitment
Year 2017 : $70,600,000
Year 2018 : $51,200,000
Year 2019 : $26,450,000
Year 2020 : $10,950,000
Salary Average Commitment
Year 2017 : $25,850,000
Year 2018 : $18,500,000
Year 2019 : $14,300,000
Year 2020 : $10,850,000
Salary Cap with 1 Way Contract
Year 2017 : $70,600,000
Year 2018 : $53,750,000
Year 2019 : $26,450,000
Year 2020 : $10,950,000

Farm Players Salaries

Cody McLeod $99,500 (1)
Salary Remaining : $55,831
Adam Cracknell $99,500 (2)
Salary Remaining : $55,831
Logan MacMillan $97,500 (2)
Salary Remaining : $54,708
Steven Kampfer $95,000 (2)
Salary Remaining : $53,306
Daniel Cleary $95,000 (2)
Salary Remaining : $53,306
Brian Strait $95,000 (2)
Salary Remaining : $53,306
Sebastian Collberg $92,500 (2)
Salary Remaining : $51,903
Laurent Dauphin $92,500 (2)
Salary Remaining : $51,903
Joel Edmundson $92,500 (1)
Salary Remaining : $51,903
William Carrier $92,500 (1)
Salary Remaining : $51,903
Zach Sanford $92,500 (3)
Salary Remaining : $51,903
Iiro Pakarinen (Out of Payroll) $90,000 (1)
Salary Remaining : $50,500
Chris Neil $90,000 (2)
Salary Remaining : $50,500
Kevin Porter $90,000 (2)
Salary Remaining : $50,500
Nick Baptiste (Out of Payroll) $87,500 (2)
Salary Remaining : $49,097
Juuse Saros $82,500 (3)
Salary Remaining : $46,292
Jan Kostalek $82,500 (2)
Salary Remaining : $46,292
Kelsey Tessier $82,500 (2)
Salary Remaining : $46,292
Sam Carrick $77,500 (1)
Salary Remaining : $43,486
Ben Hutton $77,500 (2)
Salary Remaining : $43,486
Max Friberg $77,500 (1)
Salary Remaining : $43,486
Mackenzie Skapski $72,500 (1)
Salary Remaining : $40,681
Joni Ortio $72,500 (1)
Salary Remaining : $40,681
Max Gortz $72,500 (2)
Salary Remaining : $40,681
Brett Sutter $70,000 (1)
Salary Remaining : $39,278
Joel Vermin (Out of Payroll) $67,500 (1)
Salary Remaining : $37,875
Casey Nelson $62,500 (3)
Salary Remaining : $35,069
Total Farm Players27
Salary Commitment
Year 2017 : $2,299,000
Year 2018 : $1,487,000
Year 2019 : $237,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,139,000
Year 2018 : $1,487,000
Year 2019 : $237,500
Year 2020 : $0

ARIZONA



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $87 - 5,795 - 96.59%
Level 2: 5000 - $58 - 4,757 - 95.15%
Level 3: 2000 - $35 - 1,860 - 92.99%
Level 4: 4000 - $20 - 3,830 - 95.74%
Luxury : 1000 - $185 - 762 - 76.22%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17,004 - 94.47%
Average Income per Game$1,062,810
Year to Date Revenue$20,193,395

Expense

Pro Players Total Salaries$71,675,000
Farm Players Total Salaries$1,524,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,122,237
Farm Year To Date Expenses$593,722
Pro Salary Cap To Date$32,122,237
Farm Salary Cap To Date$593,722

Estimate

Pro Estimated Season Revenue$23,381,826
Pro Remaining Season Days100
Pro Expenses Per Days$400,419
Pro Estimated Expenses$40,041,900
Farm Remaining Season Days101
Farm Expenses Per Days$8,469
Farm Estimated Expenses$855,369
Estimated Season Expenses$40,897,269
Season Salary Cap$71,675,000
Estimate Under Maximum Salary Cap of $73,000,000$1,325,000
Estimate Over Minimum Salary Cap of $51,000,000 $20,675,000
Current Bank Account$11,661,495
Projected Bank Account($5,853,948)

Pro Players Salaries

P.K. Subban $9,000,000 (3)
-Salary Remaining : $5,027,933
Gabriel Landeskog $6,500,000 (3)
-Salary Remaining : $3,631,285
Loui Eriksson $5,750,000 (2)
-Salary Remaining : $3,212,291
Pekka Rinne $5,250,000 (3)
-Salary Remaining : $2,932,961
Tomas Plekanec $4,750,000 (3)
-Salary Remaining : $2,653,631
Adam Larsson $4,500,000 (3)
-Salary Remaining : $2,513,966
Reilly Smith $4,000,000 (2)
-Salary Remaining : $2,234,637
Sean Couturier $3,700,000 (4)
-Salary Remaining : $2,067,039
Mikael Backlund $3,500,000 (1)
-Salary Remaining : $1,955,307
Ron Hainsey $3,300,000 (3)
-Salary Remaining : $1,843,575
Carl Gunnarsson $2,700,000 (1)
-Salary Remaining : $1,508,380
Justin Faulk $2,450,000 (1)
-Salary Remaining : $1,368,715
Justin Williams $2,200,000 (1)
-Salary Remaining : $1,229,050
John-Michael Liles $2,100,000 (1)
-Salary Remaining : $1,173,184
Ian Cole $2,100,000 (1)
-Salary Remaining : $1,173,184
ARI CAP HIT $1,850,000 (2)
-Salary Remaining : $1,033,520
Brandon Manning $1,500,000 (3)
-Salary Remaining : $837,989
Alexander Burmistrov $1,500,000 (1)
-Salary Remaining : $837,989
Curtis McElhinney $1,200,000 (1)
-Salary Remaining : $670,391
Tom Pyatt $1,000,000 (2)
-Salary Remaining : $558,659
William Nylander $975,000 (2)
-Salary Remaining : $544,693
Mikhail Grigorenko $975,000 (1)
-Salary Remaining : $544,693
Bryan Rust $875,000 (2)
-Salary Remaining : $488,827
Total Pro Players23
Salary Commitment
Year 2017 : $71,675,000
Year 2018 : $52,350,000
Year 2019 : $38,500,000
Year 2020 : $3,700,000
Salary Average Commitment
Year 2017 : $46,585,000
Year 2018 : $32,760,000
Year 2019 : $22,910,000
Year 2020 : $3,610,000
Salary Cap with 1 Way Contract
Year 2017 : $71,675,000
Year 2018 : $52,950,000
Year 2019 : $38,500,000
Year 2020 : $3,700,000

Farm Players Salaries

Philip Larsen $99,500 (2)
Salary Remaining : $55,831
Greg McKegg $97,500 (3)
Salary Remaining : $54,708
Christopher Gibson $97,500 (3)
Salary Remaining : $54,708
Tanner Glass $95,000 (2)
Salary Remaining : $53,306
Julius Bergman $92,500 (3)
Salary Remaining : $51,903
Brock McGinn $92,500 (2)
Salary Remaining : $51,903
Connor Brickley $92,500 (1)
Salary Remaining : $51,903
Oscar Dansk $92,500 (1)
Salary Remaining : $51,903
Jamie Oleksiak $90,000 (2)
Salary Remaining : $50,500
Tim Erixon $90,000 (1)
Salary Remaining : $50,500
Troy Bourke $87,500 (1)
Salary Remaining : $49,097
Stanislav Galiev $87,500 (3)
Salary Remaining : $49,097
Nate Prosser $85,000 (1)
Salary Remaining : $47,694
Freddie Hamilton $72,500 (2)
Salary Remaining : $40,681
Zach Trotman $67,500 (1)
Salary Remaining : $37,875
Jean-Sebastien Dea $62,500 (3)
Salary Remaining : $35,069
Matt Lindblad $62,500 (1)
Salary Remaining : $35,069
Patrick McNeill $60,000 (1)
Salary Remaining : $33,667
Total Farm Players18
Salary Commitment
Year 2017 : $1,524,500
Year 2018 : $887,000
Year 2019 : $437,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,289,500
Year 2018 : $887,000
Year 2019 : $437,500
Year 2020 : $0

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $80 - 5,824 - 97.06%
Level 2: 5000 - $55 - 4,750 - 95.00%
Level 3: 2000 - $35 - 1,934 - 96.72%
Level 4: 4000 - $17 - 3,865 - 96.63%
Luxury : 1000 - $180 - 930 - 93.05%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17,304 - 96.13%
Average Income per Game$1,028,033
Year to Date Revenue$19,532,625

Expense

Pro Players Total Salaries$68,375,000
Farm Players Total Salaries$540,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,984,652
Farm Year To Date Expenses$256,085
Pro Salary Cap To Date$29,984,652
Farm Salary Cap To Date$256,085

Estimate

Pro Estimated Season Revenue$22,616,724
Pro Remaining Season Days100
Pro Expenses Per Days$381,983
Pro Estimated Expenses$38,198,300
Farm Remaining Season Days101
Farm Expenses Per Days$3,000
Farm Estimated Expenses$303,000
Estimated Season Expenses$38,501,300
Season Salary Cap$68,375,000
Estimate Under Maximum Salary Cap of $73,000,000$4,625,000
Estimate Over Minimum Salary Cap of $51,000,000 $17,375,000
Current Bank Account$24,365,198
Projected Bank Account$8,480,622

Pro Players Salaries

BOS Cap Hit $14,600,000 (3)
-Salary Remaining : $8,156,425
Henrik Lundqvist $9,000,000 (3)
-Salary Remaining : $5,027,933
Derick Brassard $5,800,000 (4)
-Salary Remaining : $3,240,223
Scott Hartnell $5,600,000 (2)
-Salary Remaining : $3,128,492
Dennis Seidenberg $5,000,000 (2)
-Salary Remaining : $2,793,296
Drew Stafford $4,500,000 (2)
-Salary Remaining : $2,513,966
Mike Weber $3,200,000 (2)
-Salary Remaining : $1,787,709
Anton Khudobin $2,750,000 (3)
-Salary Remaining : $1,536,313
Brad Richards $2,500,000 (1)
-Salary Remaining : $1,396,648
Jhonas Enroth $2,300,000 (2)
-Salary Remaining : $1,284,916
Tommy Wingels $2,000,000 (3)
-Salary Remaining : $1,117,318
Paul Gaustad $1,750,000 (1)
-Salary Remaining : $977,654
Kevin Fiala $975,000 (2)
-Salary Remaining : $544,693
Ivan Provorov $975,000 (3)
-Salary Remaining : $544,693
Dainius Zubrus $950,000 (1)
-Salary Remaining : $530,726
Ivan Barbashev $925,000 (3)
-Salary Remaining : $516,760
Miles Wood $875,000 (3)
-Salary Remaining : $488,827
Gemel Smith $825,000 (2)
-Salary Remaining : $460,894
Paul LaDue $725,000 (2)
-Salary Remaining : $405,028
Oleg Yevenko $625,000 (2)
-Salary Remaining : $349,162
Markus Hannikainen $625,000 (3)
-Salary Remaining : $349,162
Ronalds Kenins $625,000 (1)
-Salary Remaining : $349,162
Conor Allen $625,000 (1)
-Salary Remaining : $349,162
Evan Rodrigues $625,000 (3)
-Salary Remaining : $349,162
Total Pro Players24
Salary Commitment
Year 2017 : $68,375,000
Year 2018 : $47,550,000
Year 2019 : $23,800,000
Year 2020 : $5,800,000
Salary Average Commitment
Year 2017 : $39,450,000
Year 2018 : $33,000,000
Year 2019 : $9,250,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $68,375,000
Year 2018 : $61,925,000
Year 2019 : $38,175,000
Year 2020 : $5,800,000

Farm Players Salaries

Nicolas Petan $92,500 (1)
Salary Remaining : $51,903
Matthew Finn $92,500 (1)
Salary Remaining : $51,903
Anton Rodin $92,500 (2)
Salary Remaining : $51,903
Brian O'Neill $75,000 (1)
Salary Remaining : $42,083
Charlie Lindgren $62,500 (3)
Salary Remaining : $35,069
Ty Loney $62,500 (2)
Salary Remaining : $35,069
Trevor Murphy $62,500 (1)
Salary Remaining : $35,069
Total Farm Players7
Salary Commitment
Year 2017 : $540,000
Year 2018 : $217,500
Year 2019 : $62,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $540,000
Year 2018 : $217,500
Year 2019 : $62,500
Year 2020 : $0

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $80 - 5,817 - 96.95%
Level 2: 5000 - $50 - 4,781 - 95.62%
Level 3: 2000 - $28 - 1,940 - 96.98%
Level 4: 4000 - $15 - 3,918 - 97.94%
Luxury : 1000 - $160 - 963 - 96.29%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17,418 - 96.77%
Average Income per Game$971,556
Year to Date Revenue$18,459,561

Expense

Pro Players Total Salaries$72,950,000
Farm Players Total Salaries$2,113,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$31,911,757
Farm Year To Date Expenses$936,893
Pro Salary Cap To Date$31,865,667
Farm Salary Cap To Date$889,089

Estimate

Pro Estimated Season Revenue$21,374,229
Pro Remaining Season Days100
Pro Expenses Per Days$407,542
Pro Estimated Expenses$40,754,200
Farm Remaining Season Days101
Farm Expenses Per Days$11,742
Farm Estimated Expenses$1,185,942
Estimated Season Expenses$41,940,142
Season Salary Cap$72,125,000
Estimate Under Maximum Salary Cap of $73,000,000$875,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,125,000
Current Bank Account$3,413,454
Projected Bank Account($17,152,459)

Pro Players Salaries

Drew Doughty $7,750,000 (4)
-Salary Remaining : $4,329,609
Roman Josi $7,250,000 (3)
-Salary Remaining : $4,050,279
Brad Marchand $7,000,000 (5)
-Salary Remaining : $3,910,615
Tuukka Rask $7,000,000 (4)
-Salary Remaining : $3,910,615
David Backes $6,300,000 (3)
-Salary Remaining : $3,519,553
Milan Lucic $6,100,000 (2)
-Salary Remaining : $3,407,821
Jay Bouwmeester $6,100,000 (3)
-Salary Remaining : $3,407,821
Jakob Silfverberg $4,750,000 (4)
-Salary Remaining : $2,653,631
Alex Killorn $3,650,000 (2)
-Salary Remaining : $2,039,106
J.T. Miller $3,200,000 (1)
-Salary Remaining : $1,787,709
Kevan Miller $2,600,000 (2)
-Salary Remaining : $1,452,514
Henrik Sedin $2,500,000 (1)
-Salary Remaining : $1,396,648
Frans Nielsen $2,200,000 (1)
-Salary Remaining : $1,229,050
Dominic Moore $1,200,000 (4)
-Salary Remaining : $670,391
Riley Nash $1,000,000 (4)
-Salary Remaining : $558,659
Shea Theodore $975,000 (2)
-Salary Remaining : $544,693
Noah Hanifin $975,000 (2)
-Salary Remaining : $544,693
Chad Johnson $950,000 (2)
-Salary Remaining : $530,726
Joonas Donskoi (Out of Payroll) $825,000 (2)
-Salary Remaining : $460,894
Frank Vatrano $625,000 (2)
-Salary Remaining : $349,162
Total Pro Players20
Salary Commitment
Year 2017 : $72,950,000
Year 2018 : $65,050,000
Year 2019 : $48,350,000
Year 2020 : $28,700,000
Salary Average Commitment
Year 2017 : $38,866,666
Year 2018 : $36,366,666
Year 2019 : $25,916,666
Year 2020 : $13,066,666
Salary Cap with 1 Way Contract
Year 2017 : $72,950,000
Year 2018 : $65,050,000
Year 2019 : $48,350,000
Year 2020 : $28,700,000

Farm Players Salaries

Dustin Jeffrey $99,500 (1)
Salary Remaining : $55,831
Alexander Khokhlachev $99,000 (2)
Salary Remaining : $55,550
Michael Dal Colle $97,500 (2)
Salary Remaining : $54,708
Brandon Prust $95,000 (2)
Salary Remaining : $53,306
Ryan Murphy $95,000 (3)
Salary Remaining : $53,306
Brian Flynn $95,000 (1)
Salary Remaining : $53,306
Joonas Kemppainen $95,000 (2)
Salary Remaining : $53,306
Colton Sissons $92,500 (2)
Salary Remaining : $51,903
Tommy Cross $92,500 (2)
Salary Remaining : $51,903
Hunter Smith $92,500 (2)
Salary Remaining : $51,903
Cameron Gaunce $92,500 (1)
Salary Remaining : $51,903
Dalton Smith $92,500 (1)
Salary Remaining : $51,903
Kurtis Gabriel $87,500 (3)
Salary Remaining : $49,097
Matt Taormina $87,500 (1)
Salary Remaining : $49,097
Anton Slepyshev $87,500 (3)
Salary Remaining : $49,097
Nikita Tryamkin $87,500 (2)
Salary Remaining : $49,097
Harri Sateri $82,500 (3)
Salary Remaining : $46,292
Philip McRae $80,000 (1)
Salary Remaining : $44,889
Christopher Wagner $77,500 (1)
Salary Remaining : $43,486
Daniel Pribyl $72,500 (3)
Salary Remaining : $40,681
Michael Garteig $62,500 (3)
Salary Remaining : $35,069
Austin Czarnik (Out of Payroll) $62,500 (2)
Salary Remaining : $35,069
Noel Acciari $62,500 (2)
Salary Remaining : $35,069
Justin Hickman $62,500 (2)
Salary Remaining : $35,069
Colby Cave $62,500 (3)
Salary Remaining : $35,069
Total Farm Players25
Salary Commitment
Year 2017 : $2,113,500
Year 2018 : $1,487,500
Year 2019 : $557,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,570,000
Year 2018 : $1,132,500
Year 2019 : $292,500
Year 2020 : $0

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NameSaddledome
Level 1: 6000 - $80 - 5,749 - 95.81%
Level 2: 5000 - $50 - 4,813 - 96.25%
Level 3: 2000 - $30 - 1,933 - 96.64%
Level 4: 4000 - $10 - 4,000 - 100.00%
Luxury : 1000 - $175 - 950 - 95.00%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17,444 - 96.91%
Average Income per Game$964,744
Year to Date Revenue$17,365,400

Expense

Pro Players Total Salaries$72,675,000
Farm Players Total Salaries$617,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,459,209
Farm Year To Date Expenses$211,833
Pro Salary Cap To Date$32,123,353
Farm Salary Cap To Date$211,833

Estimate

Pro Estimated Season Revenue$22,189,122
Pro Remaining Season Days100
Pro Expenses Per Days$406,006
Pro Estimated Expenses$40,600,600
Farm Remaining Season Days101
Farm Expenses Per Days$3,431
Farm Estimated Expenses$346,531
Estimated Season Expenses$40,947,131
Season Salary Cap$71,750,000
Estimate Under Maximum Salary Cap of $73,000,000$1,250,000
Estimate Over Minimum Salary Cap of $51,000,000 $20,750,000
Current Bank Account$46,153,605
Projected Bank Account$27,395,596

Pro Players Salaries

CGY CAP HIT $14,600,000 (2)
-Salary Remaining : $8,156,425
Bobby Ryan $13,800,000 (2)
-Salary Remaining : $7,709,497
Joffrey Lupul $6,000,000 (1)
-Salary Remaining : $3,351,955
Derek Roy $5,000,000 (1)
-Salary Remaining : $2,793,296
Matt Read $4,500,000 (2)
-Salary Remaining : $2,513,966
Matt Beleskey $4,000,000 (2)
-Salary Remaining : $2,234,637
Ryan Spooner $4,000,000 (2)
-Salary Remaining : $2,234,637
Tobias Rieder $3,000,000 (2)
-Salary Remaining : $1,675,978
Anders Nilsson $2,000,000 (3)
-Salary Remaining : $1,117,318
Luca Sbisa $2,000,000 (3)
-Salary Remaining : $1,117,318
Ben Scrivens $2,000,000 (2)
-Salary Remaining : $1,117,318
Matt Bartkowski $2,000,000 (2)
-Salary Remaining : $1,117,318
Marko Dano $1,500,000 (2)
-Salary Remaining : $837,989
Jakub Vrana $975,000 (3)
-Salary Remaining : $544,693
Mitchell Marner $975,000 (3)
-Salary Remaining : $544,693
Slater Koekkoek $975,000 (2)
-Salary Remaining : $544,693
Chris Tierney $925,000 (1)
-Salary Remaining : $516,760
Tyler Wotherspoon $925,000 (1)
-Salary Remaining : $516,760
Ethan Werek (Out of Payroll) $925,000 (2)
-Salary Remaining : $516,760
Klas Dahlbeck $875,000 (1)
-Salary Remaining : $488,827
Anthony Stolarz $875,000 (2)
-Salary Remaining : $488,827
Jaccob Slavin $825,000 (2)
-Salary Remaining : $460,894
Total Pro Players22
Salary Commitment
Year 2017 : $72,675,000
Year 2018 : $45,750,000
Year 2019 : $5,950,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $52,075,000
Year 2018 : $44,350,000
Year 2019 : $5,950,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $72,675,000
Year 2018 : $58,950,000
Year 2019 : $5,950,000
Year 2020 : $0

Farm Players Salaries

Nick Petrecki $97,500 (1)
Salary Remaining : $54,708
Jack Campbell $97,500 (1)
Salary Remaining : $54,708
Chris Bigras $92,500 (2)
Salary Remaining : $51,903
Dylan Blujus $92,500 (1)
Salary Remaining : $51,903
Landon Ferraro $92,500 (1)
Salary Remaining : $51,903
Blake Coleman $87,500 (3)
Salary Remaining : $49,097
Kenny Ryan $57,500 (1)
Salary Remaining : $32,264
Total Farm Players7
Salary Commitment
Year 2017 : $617,500
Year 2018 : $180,000
Year 2019 : $87,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $617,500
Year 2018 : $180,000
Year 2019 : $87,500
Year 2020 : $0

CAROLINA



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Center
Level 1: 6000 - $100 - 4,525 - 75.41%
Level 2: 5000 - $60 - 3,855 - 77.10%
Level 3: 2000 - $35 - 1,896 - 94.80%
Level 4: 4000 - $20 - 3,811 - 95.29%
Luxury : 1000 - $200 - 711 - 71.09%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %14,798 - 82.21%
Average Income per Game$968,527
Year to Date Revenue$18,402,005

Expense

Pro Players Total Salaries$72,725,000
Farm Players Total Salaries$2,031,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,036,874
Farm Year To Date Expenses$818,420
Pro Salary Cap To Date$32,036,874
Farm Salary Cap To Date$818,420

Estimate

Pro Estimated Season Revenue$21,307,585
Pro Remaining Season Days100
Pro Expenses Per Days$406,285
Pro Estimated Expenses$40,628,500
Farm Remaining Season Days101
Farm Expenses Per Days$11,283
Farm Estimated Expenses$1,139,583
Estimated Season Expenses$41,768,083
Season Salary Cap$72,725,000
Estimate Under Maximum Salary Cap of $73,000,000$275,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,725,000
Current Bank Account$16,162,799
Projected Bank Account($4,297,699)

Pro Players Salaries

Vladimir Tarasenko $8,250,000 (4)
-Salary Remaining : $4,608,939
Shea Weber $8,000,000 (1)
-Salary Remaining : $4,469,274
Brent Burns $7,500,000 (3)
-Salary Remaining : $4,189,944
Claude Giroux $7,000,000 (5)
-Salary Remaining : $3,910,615
Patrice Bergeron $7,000,000 (3)
-Salary Remaining : $3,910,615
Alexander Steen $5,250,000 (2)
-Salary Remaining : $2,932,961
Michael Cammalleri $5,000,000 (2)
-Salary Remaining : $2,793,296
Zach Parise $4,500,000 (1)
-Salary Remaining : $2,513,966
Paul Martin $3,000,000 (1)
-Salary Remaining : $1,675,978
Sergei Bobrovsky $3,000,000 (6)
-Salary Remaining : $1,675,978
Michael Grabner $2,400,000 (1)
-Salary Remaining : $1,340,782
Torrey Mitchell $1,750,000 (1)
-Salary Remaining : $977,654
Thomas Hickey $1,700,000 (1)
-Salary Remaining : $949,721
Luke Schenn $1,500,000 (1)
-Salary Remaining : $837,989
Thomas Greiss $1,500,000 (1)
-Salary Remaining : $837,989
Antoine Roussel $1,500,000 (3)
-Salary Remaining : $837,989
Blake Comeau $1,000,000 (1)
-Salary Remaining : $558,659
Scottie Upshall $1,000,000 (1)
-Salary Remaining : $558,659
Matt Nieto $1,000,000 (2)
-Salary Remaining : $558,659
Shayne Gostisbehere $875,000 (1)
-Salary Remaining : $488,827
Total Pro Players20
Salary Commitment
Year 2017 : $72,725,000
Year 2018 : $50,250,000
Year 2019 : $39,000,000
Year 2020 : $23,000,000
Salary Average Commitment
Year 2017 : $27,025,000
Year 2018 : $8,250,000
Year 2019 : $1,500,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $72,725,000
Year 2018 : $45,500,000
Year 2019 : $34,250,000
Year 2020 : $18,250,000

Farm Players Salaries

Cole Schneider $99,500 (2)
Salary Remaining : $55,831
Oscar Fantenberg $99,500 (3)
Salary Remaining : $55,831
Henrik Tommernes $99,500 (2)
Salary Remaining : $55,831
Corey Tropp $95,000 (2)
Salary Remaining : $53,306
David Warsofsky $95,000 (2)
Salary Remaining : $53,306
Erik Condra $95,000 (1)
Salary Remaining : $53,306
Andy Miele $95,000 (1)
Salary Remaining : $53,306
Phil Di Giuseppe $92,500 (2)
Salary Remaining : $51,903
Shane Prince $92,500 (1)
Salary Remaining : $51,903
Ryan Carpenter $90,000 (1)
Salary Remaining : $50,500
Juho Lammikko $87,500 (3)
Salary Remaining : $49,097
Samuel Montembeault $87,500 (3)
Salary Remaining : $49,097
Parker Wotherspoon $82,500 (3)
Salary Remaining : $46,292
Lucas Wallmark $82,500 (2)
Salary Remaining : $46,292
Denis Malgin $82,500 (3)
Salary Remaining : $46,292
Kevin Labanc $72,500 (2)
Salary Remaining : $40,681
Jason Kasdorf $72,500 (2)
Salary Remaining : $40,681
Tomas Hyka $67,500 (3)
Salary Remaining : $37,875
Markus Nutivaara $67,500 (2)
Salary Remaining : $37,875
Dennis Everberg $62,500 (1)
Salary Remaining : $35,069
Matt Benning $62,500 (3)
Salary Remaining : $35,069
Troy Grosenick $62,500 (1)
Salary Remaining : $35,069
Pheonix Copley $62,500 (1)
Salary Remaining : $35,069
Zach Aston-Reese $62,500 (3)
Salary Remaining : $35,069
Kristian Nakyva $62,500 (1)
Salary Remaining : $35,069
Total Farm Players25
Salary Commitment
Year 2017 : $2,031,000
Year 2018 : $1,408,500
Year 2019 : $632,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,031,000
Year 2018 : $1,408,500
Year 2019 : $632,000
Year 2020 : $0

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 4,484 - 74.74%
Level 2: 5000 - $65 - 3,499 - 69.97%
Level 3: 2000 - $75 - 801 - 40.07%
Level 4: 4000 - $50 - 1,600 - 40.00%
Luxury : 1000 - $250 - 578 - 57.78%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %10,962 - 60.90%
Average Income per Game$960,419
Year to Date Revenue$18,247,965

Expense

Pro Players Total Salaries$72,475,000
Farm Players Total Salaries$1,149,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,190,764
Farm Year To Date Expenses$431,916
Pro Salary Cap To Date$32,190,764
Farm Salary Cap To Date$403,056

Estimate

Pro Estimated Season Revenue$21,129,223
Pro Remaining Season Days100
Pro Expenses Per Days$404,888
Pro Estimated Expenses$40,488,800
Farm Remaining Season Days101
Farm Expenses Per Days$6,383
Farm Estimated Expenses$644,683
Estimated Season Expenses$41,133,483
Season Salary Cap$72,475,000
Estimate Under Maximum Salary Cap of $73,000,000$525,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,475,000
Current Bank Account$8,802,351
Projected Bank Account($11,201,909)

Pro Players Salaries

Ryan O'Reilly $7,000,000 (4)
-Salary Remaining : $3,910,615
Filip Forsberg $6,500,000 (4)
-Salary Remaining : $3,631,285
James Neal $6,000,000 (2)
-Salary Remaining : $3,351,955
James van Riemsdyk $6,000,000 (5)
-Salary Remaining : $3,351,955
Marc-Andre Fleury $5,600,000 (3)
-Salary Remaining : $3,128,492
Rick Nash $5,000,000 (4)
-Salary Remaining : $2,793,296
Tyler Bozak $5,000,000 (1)
-Salary Remaining : $2,793,296
Jared Spurgeon $5,000,000 (4)
-Salary Remaining : $2,793,296
Zack Smith $3,700,000 (3)
-Salary Remaining : $2,067,039
Nick Leddy $3,500,000 (1)
-Salary Remaining : $1,955,307
Matt Dumba $3,500,000 (1)
-Salary Remaining : $1,955,307
Michael Del Zotto $3,500,000 (1)
-Salary Remaining : $1,955,307
Carl Hagelin $3,500,000 (4)
-Salary Remaining : $1,955,307
Erik Haula $2,500,000 (4)
-Salary Remaining : $1,396,648
Mark Pysyk $1,200,000 (1)
-Salary Remaining : $670,391
Derek Dorsett $1,000,000 (2)
-Salary Remaining : $558,659
Ondrej Pavelec $1,000,000 (2)
-Salary Remaining : $558,659
Lance Bouma $1,000,000 (2)
-Salary Remaining : $558,659
Shawn Matthias $1,000,000 (3)
-Salary Remaining : $558,659
Connor Murphy $975,000 (1)
-Salary Remaining : $544,693
Total Pro Players20
Salary Commitment
Year 2017 : $72,475,000
Year 2018 : $54,800,000
Year 2019 : $45,800,000
Year 2020 : $35,500,000
Salary Average Commitment
Year 2017 : $39,825,000
Year 2018 : $30,650,000
Year 2019 : $21,650,000
Year 2020 : $11,000,000
Salary Cap with 1 Way Contract
Year 2017 : $72,475,000
Year 2018 : $54,800,000
Year 2019 : $45,800,000
Year 2020 : $35,500,000

Farm Players Salaries

Carlo Colaiacovo $99,000 (1)
Salary Remaining : $55,550
Philippe Paradis $97,500 (1)
Salary Remaining : $54,708
Jordin Tootoo $95,000 (1)
Salary Remaining : $53,306
Kerby Rychel $95,000 (2)
Salary Remaining : $53,306
Chris Stewart $90,000 (2)
Salary Remaining : $50,500
Alex Chiasson $90,000 (1)
Salary Remaining : $50,500
Brett Bellemore $85,000 (1)
Salary Remaining : $47,694
Justin Peters $85,000 (1)
Salary Remaining : $47,694
Emerson Etem (Out of Payroll) $80,000 (1)
Salary Remaining : $44,889
Fredrik Claesson $77,500 (1)
Salary Remaining : $43,486
Joe Cannata $75,000 (1)
Salary Remaining : $42,083
Michael Latta $65,000 (2)
Salary Remaining : $36,472
Dillon Heatherington $57,500 (1)
Salary Remaining : $32,264
Greg Pateryn $57,500 (1)
Salary Remaining : $32,264
Total Farm Players14
Salary Commitment
Year 2017 : $1,149,000
Year 2018 : $250,000
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,066,500
Year 2018 : $250,000
Year 2019 : $0
Year 2020 : $0

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $92 - 5,732 - 95.53%
Level 2: 5000 - $62 - 3,761 - 75.23%
Level 3: 2000 - $34 - 1,877 - 93.86%
Level 4: 4000 - $22 - 2,947 - 73.68%
Luxury : 1000 - $180 - 930 - 93.04%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %15,248 - 84.71%
Average Income per Game$1,056,679
Year to Date Revenue$19,020,226

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$29,669,161
Farm Year To Date Expenses$684,693
Pro Salary Cap To Date$29,669,161
Farm Salary Cap To Date$684,693

Estimate

Pro Estimated Season Revenue$24,303,622
Pro Remaining Season Days100
Pro Expenses Per Days$375,559
Pro Estimated Expenses$37,555,900
Farm Remaining Season Days101
Farm Expenses Per Days$8,667
Farm Estimated Expenses$875,367
Estimated Season Expenses$38,431,267
Season Salary Cap$67,225,000
Estimate Under Maximum Salary Cap of $73,000,000$5,775,000
Estimate Over Minimum Salary Cap of $51,000,000 $16,225,000
Current Bank Account$23,241,203
Projected Bank Account$9,113,558

Pro Players Salaries

Carey Price $8,500,000 (4)
-Salary Remaining : $4,748,603
Joe Thornton $7,200,000 (1)
-Salary Remaining : $4,022,346
David Krejci $6,500,000 (2)
-Salary Remaining : $3,631,285
Jack Johnson $5,500,000 (3)
-Salary Remaining : $3,072,626
Patrik Berglund $4,200,000 (4)
-Salary Remaining : $2,346,369
Carl Soderberg $3,700,000 (1)
-Salary Remaining : $2,067,039
Mikko Koivu $3,625,000 (1)
-Salary Remaining : $2,025,140
Kevin Klein $3,600,000 (2)
-Salary Remaining : $2,011,173
Jonas Brodin $3,500,000 (1)
-Salary Remaining : $1,955,307
Artem Anisimov $3,100,000 (3)
-Salary Remaining : $1,731,844
Nick Bjugstad $3,000,000 (2)
-Salary Remaining : $1,675,978
Calvin de Haan $2,500,000 (1)
-Salary Remaining : $1,396,648
Dan Girardi $2,250,000 (1)
-Salary Remaining : $1,256,983
Riley Sheahan $2,000,000 (1)
-Salary Remaining : $1,117,318
Alexey Marchenko $1,400,000 (1)
-Salary Remaining : $782,123
Antti Niemi $1,200,000 (2)
-Salary Remaining : $670,391
Dylan Larkin $975,000 (2)
-Salary Remaining : $544,693
David Pastrnak $975,000 (1)
-Salary Remaining : $544,693
Brandon Carlo $925,000 (3)
-Salary Remaining : $516,760
Artturi Lehkonen $925,000 (3)
-Salary Remaining : $516,760
Adam Lowry $875,000 (1)
-Salary Remaining : $488,827
Nikita Nesterov $775,000 (1)
-Salary Remaining : $432,961
Total Pro Players22
Salary Commitment
Year 2017 : $67,225,000
Year 2018 : $38,425,000
Year 2019 : $23,150,000
Year 2020 : $12,700,000
Salary Average Commitment
Year 2017 : $34,725,000
Year 2018 : $20,150,000
Year 2019 : $9,150,000
Year 2020 : $4,200,000
Salary Cap with 1 Way Contract
Year 2017 : $67,225,000
Year 2018 : $38,425,000
Year 2019 : $23,150,000
Year 2020 : $12,700,000

Farm Players Salaries

Joel Armia $97,500 (2)
Salary Remaining : $54,708
William Karlsson $92,500 (2)
Salary Remaining : $51,903
Kevin Stenlund $92,500 (2)
Salary Remaining : $51,903
Pavel Buchnevich $87,500 (3)
Salary Remaining : $49,097
Mattias Janmark $87,500 (2)
Salary Remaining : $49,097
Dominic Turgeon $87,500 (3)
Salary Remaining : $49,097
Daniel Vladar $87,500 (3)
Salary Remaining : $49,097
Brad Malone $85,000 (1)
Salary Remaining : $47,694
Christian Folin $80,000 (2)
Salary Remaining : $44,889
Mattias Backman $77,500 (1)
Salary Remaining : $43,486
Nick Jensen $77,500 (1)
Salary Remaining : $43,486
Zac Dalpe $75,000 (1)
Salary Remaining : $42,083
Nicklas Jensen $75,000 (1)
Salary Remaining : $42,083
Logan Shaw $75,000 (2)
Salary Remaining : $42,083
Linus Ullmark $72,500 (2)
Salary Remaining : $40,681
Tim Heed $62,500 (1)
Salary Remaining : $35,069
Tomas Nosek $62,500 (1)
Salary Remaining : $35,069
Mantas Armalis $62,500 (2)
Salary Remaining : $35,069
Malte Stromwall $62,500 (1)
Salary Remaining : $35,069
Dan Biega $60,000 (3)
Salary Remaining : $33,667
Total Farm Players20
Salary Commitment
Year 2017 : $1,560,000
Year 2018 : $982,500
Year 2019 : $322,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,400,000
Year 2018 : $982,500
Year 2019 : $322,500
Year 2020 : $0

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $90 - 5,589 - 93.15%
Level 2: 5000 - $50 - 4,831 - 96.63%
Level 3: 2000 - $30 - 1,916 - 95.78%
Level 4: 4000 - $15 - 3,913 - 97.83%
Luxury : 1000 - $180 - 938 - 93.79%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17,187 - 95.48%
Average Income per Game$1,029,580
Year to Date Revenue$18,532,435

Expense

Pro Players Total Salaries$72,995,000
Farm Players Total Salaries$1,469,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$31,853,353
Farm Year To Date Expenses$572,962
Pro Salary Cap To Date$31,853,353
Farm Salary Cap To Date$572,962

Estimate

Pro Estimated Season Revenue$23,680,334
Pro Remaining Season Days100
Pro Expenses Per Days$407,793
Pro Estimated Expenses$40,779,300
Farm Remaining Season Days101
Farm Expenses Per Days$8,164
Farm Estimated Expenses$824,564
Estimated Season Expenses$41,603,864
Season Salary Cap$72,995,000
Estimate Under Maximum Salary Cap of $73,000,000$5,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,995,000
Current Bank Account$8,680,593
Projected Bank Account($9,242,937)

Pro Players Salaries

John Tavares $9,250,000 (5)
-Salary Remaining : $5,167,598
Corey Crawford $6,750,000 (3)
-Salary Remaining : $3,770,950
Dustin Byfuglien $6,750,000 (4)
-Salary Remaining : $3,770,950
John Carlson $6,500,000 (2)
-Salary Remaining : $3,631,285
Aleksander Barkov $6,500,000 (5)
-Salary Remaining : $3,631,285
Jacob Trouba $6,150,000 (5)
-Salary Remaining : $3,435,754
Jaromir Jagr $4,000,000 (2)
-Salary Remaining : $2,234,637
Leo Komarov $3,750,000 (3)
-Salary Remaining : $2,094,972
Mattias Ekholm $3,500,000 (3)
-Salary Remaining : $1,955,307
Nicklas Grossmann $2,700,000 (1)
-Salary Remaining : $1,508,380
Josh Bailey $2,500,000 (1)
-Salary Remaining : $1,396,648
Jay Beagle $2,350,000 (4)
-Salary Remaining : $1,312,849
CBJ CAP HIT $1,675,000 (3)
-Salary Remaining : $935,754
Curtis Lazar $1,250,000 (2)
-Salary Remaining : $698,324
Colton Sceviour $1,250,000 (2)
-Salary Remaining : $698,324
Keith Kinkaid $1,250,000 (3)
-Salary Remaining : $698,324
Eric Gryba $1,000,000 (2)
-Salary Remaining : $558,659
Brian Boyle $1,000,000 (1)
-Salary Remaining : $558,659
Derek MacKenzie $995,000 (2)
-Salary Remaining : $555,866
Jonathan Drouin $975,000 (6)
-Salary Remaining : $544,693
Radek Faksa $975,000 (3)
-Salary Remaining : $544,693
Andre Burakovsky $975,000 (1)
-Salary Remaining : $544,693
Ben Chiarot $950,000 (2)
-Salary Remaining : $530,726
Total Pro Players23
Salary Commitment
Year 2017 : $72,995,000
Year 2018 : $69,170,000
Year 2019 : $53,225,000
Year 2020 : $36,000,000
Salary Average Commitment
Year 2017 : $53,047,082
Year 2018 : $45,872,082
Year 2019 : $29,727,083
Year 2020 : $23,108,333
Salary Cap with 1 Way Contract
Year 2017 : $72,995,000
Year 2018 : $65,820,000
Year 2019 : $49,875,000
Year 2020 : $31,975,000

Farm Players Salaries

Sergei Plotnikov $99,500 (1)
Salary Remaining : $55,831
Mirco Mueller $97,500 (2)
Salary Remaining : $54,708
Ben Smith $95,000 (1)
Salary Remaining : $53,306
Chris Summers $95,000 (2)
Salary Remaining : $53,306
Wade Megan $95,000 (2)
Salary Remaining : $53,306
Cody McCormick $95,000 (2)
Salary Remaining : $53,306
Tom McCollum $95,000 (2)
Salary Remaining : $53,306
Julian Melchiori $92,500 (2)
Salary Remaining : $51,903
Paul Carey $92,500 (3)
Salary Remaining : $51,903
Petter Granberg $90,000 (1)
Salary Remaining : $50,500
Anton Forsberg $90,000 (3)
Salary Remaining : $50,500
Ben Hanowski $87,500 (1)
Salary Remaining : $49,097
Michael Mersch $82,500 (2)
Salary Remaining : $46,292
Patrik Nemeth $75,000 (2)
Salary Remaining : $42,083
Andrew Miller $62,500 (1)
Salary Remaining : $35,069
Raman Hrabarenka $62,500 (1)
Salary Remaining : $35,069
Tanner Kero $62,500 (3)
Salary Remaining : $35,069
Total Farm Players17
Salary Commitment
Year 2017 : $1,469,500
Year 2018 : $1,007,500
Year 2019 : $280,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,317,000
Year 2018 : $820,000
Year 2019 : $92,500
Year 2020 : $0

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 4,381 - 73.02%
Level 2: 5000 - $80 - 2,868 - 57.36%
Level 3: 2000 - $60 - 936 - 46.81%
Level 4: 4000 - $30 - 2,174 - 54.36%
Luxury : 1000 - $120 - 991 - 99.11%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %11,351 - 63.06%
Average Income per Game$907,932
Year to Date Revenue$16,342,770

Expense

Pro Players Total Salaries$61,075,000
Farm Players Total Salaries$807,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$27,042,027
Farm Year To Date Expenses$334,275
Pro Salary Cap To Date$26,733,659
Farm Salary Cap To Date$334,275

Estimate

Pro Estimated Season Revenue$20,882,428
Pro Remaining Season Days100
Pro Expenses Per Days$341,201
Pro Estimated Expenses$34,120,100
Farm Remaining Season Days101
Farm Expenses Per Days$4,486
Farm Estimated Expenses$453,086
Estimated Season Expenses$34,573,186
Season Salary Cap$59,100,000
Estimate Under Maximum Salary Cap of $73,000,000$13,900,000
Estimate Over Minimum Salary Cap of $51,000,000 $8,100,000
Current Bank Account$12,137,718
Projected Bank Account($1,553,040)

Pro Players Salaries

Alexander Radulov $14,000,000 (1)
-Salary Remaining : $7,821,229
Vadim Shipachyov $12,000,000 (2)
-Salary Remaining : $6,703,911
DAL CAP HIT $5,600,000 (3)
-Salary Remaining : $3,128,492
David Desharnais $4,500,000 (2)
-Salary Remaining : $2,513,966
Evgeny Dadonov $3,500,000 (4)
-Salary Remaining : $1,955,307
Johan Franzen $3,000,000 (1)
-Salary Remaining : $1,675,978
J.T. Brown $1,600,000 (1)
-Salary Remaining : $893,855
Vladimir Sobotka $1,100,000 (4)
-Salary Remaining : $614,525
Andrew Hammond $1,000,000 (1)
-Salary Remaining : $558,659
Robert Bortuzzo (Out of Payroll) $1,000,000 (1)
-Salary Remaining : $558,659
Brady Skjei $975,000 (2)
-Salary Remaining : $544,693
Alex Tuch $975,000 (2)
-Salary Remaining : $544,693
Auston Matthews $975,000 (3)
-Salary Remaining : $544,693
Lawson Crouse $975,000 (2)
-Salary Remaining : $544,693
Travis Konecny $975,000 (3)
-Salary Remaining : $544,693
Jakob Chychrun $975,000 (3)
-Salary Remaining : $544,693
Derrick Pouliot $975,000 (1)
-Salary Remaining : $544,693
Kasperi Kapanen $975,000 (3)
-Salary Remaining : $544,693
Mikko Rantanen $975,000 (2)
-Salary Remaining : $544,693
Timo Meier (Out of Payroll) $975,000 (3)
-Salary Remaining : $544,693
Anders Lindback $950,000 (1)
-Salary Remaining : $530,726
Christian Fischer $925,000 (2)
-Salary Remaining : $516,760
Reid Boucher $825,000 (2)
-Salary Remaining : $460,894
Yohann Auvitu $700,000 (2)
-Salary Remaining : $391,061
Nikita Zaitsev $625,000 (2)
-Salary Remaining : $349,162
Total Pro Players25
Salary Commitment
Year 2017 : $61,075,000
Year 2018 : $33,950,000
Year 2019 : $10,475,000
Year 2020 : $4,600,000
Salary Average Commitment
Year 2017 : $50,975,000
Year 2018 : $28,450,000
Year 2019 : $9,475,000
Year 2020 : $4,600,000
Salary Cap with 1 Way Contract
Year 2017 : $61,075,000
Year 2018 : $38,550,000
Year 2019 : $15,075,000
Year 2020 : $4,600,000

Farm Players Salaries

Pavel Zacha $97,500 (2)
Salary Remaining : $54,708
Denis Gurianov $97,500 (3)
Salary Remaining : $54,708
Samuel Morin $97,500 (2)
Salary Remaining : $54,708
Duncan Siemens $97,500 (1)
Salary Remaining : $54,708
Christian Djoos $95,000 (2)
Salary Remaining : $53,306
Niklas Svedberg $95,000 (2)
Salary Remaining : $53,306
John Gillies $87,500 (2)
Salary Remaining : $49,097
Conor Garland $77,500 (2)
Salary Remaining : $43,486
Jakub Jerabek $62,500 (3)
Salary Remaining : $35,069
Total Farm Players9
Salary Commitment
Year 2017 : $807,500
Year 2018 : $710,000
Year 2019 : $160,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $807,500
Year 2018 : $710,000
Year 2019 : $160,000
Year 2020 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $110 - 4,048 - 67.46%
Level 2: 5000 - $60 - 3,870 - 77.40%
Level 3: 2000 - $40 - 1,422 - 71.09%
Level 4: 4000 - $25 - 2,589 - 64.73%
Luxury : 1000 - $180 - 951 - 95.13%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %12,880 - 71.56%
Average Income per Game$970,290
Year to Date Revenue$17,465,215

Expense

Pro Players Total Salaries$72,750,000
Farm Players Total Salaries$905,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,107,575
Farm Year To Date Expenses$397,212
Pro Salary Cap To Date$32,107,575
Farm Salary Cap To Date$397,212

Estimate

Pro Estimated Season Revenue$22,316,664
Pro Remaining Season Days100
Pro Expenses Per Days$406,425
Pro Estimated Expenses$40,642,500
Farm Remaining Season Days101
Farm Expenses Per Days$5,028
Farm Estimated Expenses$507,828
Estimated Season Expenses$41,150,328
Season Salary Cap$72,750,000
Estimate Under Maximum Salary Cap of $73,000,000$250,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,750,000
Current Bank Account$1,321,267
Projected Bank Account($17,512,397)

Pro Players Salaries

Steven Stamkos $9,250,000 (4)
-Salary Remaining : $5,167,598
T.J. Oshie $8,000,000 (4)
-Salary Remaining : $4,469,274
Dustin Brown $7,500,000 (1)
-Salary Remaining : $4,189,944
Taylor Hall $7,000,000 (5)
-Salary Remaining : $3,910,615
Oscar Klefbom $5,000,000 (5)
-Salary Remaining : $2,793,296
Ryan Murray $5,000,000 (5)
-Salary Remaining : $2,793,296
Kyle Palmieri $4,500,000 (2)
-Salary Remaining : $2,513,966
Alex Galchenyuk $3,900,000 (1)
-Salary Remaining : $2,178,771
DET CAP HIT $3,350,000 (1)
-Salary Remaining : $1,871,508
Josh Gorges $3,250,000 (1)
-Salary Remaining : $1,815,642
Luke Glendening $2,600,000 (4)
-Salary Remaining : $1,452,514
Matt Martin $2,250,000 (2)
-Salary Remaining : $1,256,983
Michael Hutchinson $1,250,000 (2)
-Salary Remaining : $698,324
Kyle Brodziak $1,200,000 (2)
-Salary Remaining : $670,391
Nick Schultz $1,200,000 (1)
-Salary Remaining : $670,391
Ryan Reaves $1,100,000 (3)
-Salary Remaining : $614,525
Jay McClement $1,000,000 (1)
-Salary Remaining : $558,659
Cody Goloubef $1,000,000 (2)
-Salary Remaining : $558,659
Aaron Ekblad $975,000 (1)
-Salary Remaining : $544,693
Ryan Pulock $975,000 (2)
-Salary Remaining : $544,693
John Gibson $925,000 (2)
-Salary Remaining : $516,760
Valeri Nichushkin $900,000 (1)
-Salary Remaining : $502,793
Yanni Gourde $625,000 (3)
-Salary Remaining : $349,162
Total Pro Players23
Salary Commitment
Year 2017 : $72,750,000
Year 2018 : $50,675,000
Year 2019 : $38,575,000
Year 2020 : $36,850,000
Salary Average Commitment
Year 2017 : $53,704,166
Year 2018 : $35,491,666
Year 2019 : $27,891,666
Year 2020 : $26,166,666
Salary Cap with 1 Way Contract
Year 2017 : $72,750,000
Year 2018 : $50,675,000
Year 2019 : $38,575,000
Year 2020 : $36,850,000

Farm Players Salaries

Steve Bernier $95,000 (1)
Salary Remaining : $53,306
Tyler Pitlick $92,500 (1)
Salary Remaining : $51,903
Magnus Hellberg $92,500 (2)
Salary Remaining : $51,903
Chandler Stephenson $87,500 (2)
Salary Remaining : $49,097
Jujhar Khaira $87,500 (2)
Salary Remaining : $49,097
Andrey Makarov $87,500 (1)
Salary Remaining : $49,097
Byron Froese $82,500 (1)
Salary Remaining : $46,292
Michal Jordan $82,500 (2)
Salary Remaining : $46,292
Marek Mazanec $72,500 (1)
Salary Remaining : $40,681
Andreas Martinsen $62,500 (1)
Salary Remaining : $35,069
Kenney Morrison $62,500 (2)
Salary Remaining : $35,069
Total Farm Players11
Salary Commitment
Year 2017 : $905,000
Year 2018 : $412,500
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $905,000
Year 2018 : $412,500
Year 2019 : $0
Year 2020 : $0

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 4,478 - 74.64%
Level 2: 5000 - $60 - 3,923 - 78.47%
Level 3: 2000 - $35 - 1,873 - 93.64%
Level 4: 4000 - $20 - 3,750 - 93.76%
Luxury : 1000 - $200 - 747 - 74.69%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %14,772 - 82.07%
Average Income per Game$973,169
Year to Date Revenue$18,490,220

Expense

Pro Players Total Salaries$71,600,000
Farm Players Total Salaries$1,766,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,946,360
Farm Year To Date Expenses$775,306
Pro Salary Cap To Date$30,946,360
Farm Salary Cap To Date$775,306

Estimate

Pro Estimated Season Revenue$21,409,728
Pro Remaining Season Days100
Pro Expenses Per Days$400,000
Pro Estimated Expenses$40,000,000
Farm Remaining Season Days101
Farm Expenses Per Days$9,814
Farm Estimated Expenses$991,214
Estimated Season Expenses$40,991,214
Season Salary Cap$71,600,000
Estimate Under Maximum Salary Cap of $73,000,000$1,400,000
Estimate Over Minimum Salary Cap of $51,000,000 $20,600,000
Current Bank Account$19,087,526
Projected Bank Account($493,960)

Pro Players Salaries

Jonathan Quick $7,750,000 (1)
-Salary Remaining : $4,329,609
Mark Giordano $6,750,000 (4)
-Salary Remaining : $3,770,950
Kyle Okposo $6,250,000 (4)
-Salary Remaining : $3,491,620
Bryan Little $5,575,000 (3)
-Salary Remaining : $3,114,525
Kevin Shattenkirk $5,350,000 (2)
-Salary Remaining : $2,988,827
Cam Atkinson $5,000,000 (4)
-Salary Remaining : $2,793,296
Eric Staal $5,000,000 (3)
-Salary Remaining : $2,793,296
Marcus Johansson $4,750,000 (5)
-Salary Remaining : $2,653,631
Trevor Daley $4,500,000 (2)
-Salary Remaining : $2,513,966
Ondrej Palat $3,750,000 (2)
-Salary Remaining : $2,094,972
Jason Chimera $3,400,000 (1)
-Salary Remaining : $1,899,441
Roberto Luongo $3,000,000 (2)
-Salary Remaining : $1,675,978
Andrew MacDonald $1,500,000 (2)
-Salary Remaining : $837,989
Deryk Engelland $1,500,000 (3)
-Salary Remaining : $837,989
Brandon Sutter $1,375,000 (1)
-Salary Remaining : $768,156
Matt Calvert $1,350,000 (4)
-Salary Remaining : $754,190
Brad Richardson $1,250,000 (2)
-Salary Remaining : $698,324
Paul Byron $1,200,000 (1)
-Salary Remaining : $670,391
EDM Cap Hit $1,000,000 (3)
-Salary Remaining : $558,659
Josh Manson $725,000 (1)
-Salary Remaining : $405,028
Melker Karlsson $625,000 (1)
-Salary Remaining : $349,162
Total Pro Players21
Salary Commitment
Year 2017 : $71,600,000
Year 2018 : $56,525,000
Year 2019 : $37,175,000
Year 2020 : $24,100,000
Salary Average Commitment
Year 2017 : $35,591,667
Year 2018 : $29,466,667
Year 2019 : $14,700,000
Year 2020 : $12,200,000
Salary Cap with 1 Way Contract
Year 2017 : $71,600,000
Year 2018 : $56,525,000
Year 2019 : $37,175,000
Year 2020 : $24,100,000

Farm Players Salaries

Jonas Gustavsson $99,500 (2)
Salary Remaining : $55,831
Eric Nystrom $99,500 (1)
Salary Remaining : $55,831
Marc-Andre Cliche $97,500 (2)
Salary Remaining : $54,708
Bobby Farnham $97,500 (1)
Salary Remaining : $54,708
Darcy Kuemper $97,500 (2)
Salary Remaining : $54,708
Andrei Loktionov $95,000 (2)
Salary Remaining : $53,306
Nate Guenin $95,000 (1)
Salary Remaining : $53,306
Martin Havlat $95,000 (2)
Salary Remaining : $53,306
Cristoval Nieves $92,500 (3)
Salary Remaining : $51,903
Colin Greening $92,500 (2)
Salary Remaining : $51,903
Mark Visentin $85,000 (2)
Salary Remaining : $47,694
Tyler Graovac $85,000 (1)
Salary Remaining : $47,694
Mat Clark $80,000 (1)
Salary Remaining : $44,889
Jonny Brodzinski $77,500 (3)
Salary Remaining : $43,486
Blake Pietila $77,500 (2)
Salary Remaining : $43,486
Borna Rendulic $75,000 (2)
Salary Remaining : $42,083
Craig Cunningham $75,000 (1)
Salary Remaining : $42,083
Kyle Baun $62,500 (2)
Salary Remaining : $35,069
Roman Will $62,500 (2)
Salary Remaining : $35,069
Matthew Bodie $62,500 (2)
Salary Remaining : $35,069
Daniel Doremus $62,500 (2)
Salary Remaining : $35,069
Total Farm Players21
Salary Commitment
Year 2017 : $1,766,500
Year 2018 : $1,234,500
Year 2019 : $170,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,761,917
Year 2018 : $1,238,667
Year 2019 : $170,000
Year 2020 : $0

FLORIDA



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $80 - 5,755 - 95.91%
Level 2: 5000 - $50 - 4,813 - 96.26%
Level 3: 2000 - $28 - 1,894 - 94.72%
Level 4: 4000 - $15 - 3,884 - 97.09%
Luxury : 1000 - $150 - 974 - 97.36%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17,319 - 96.22%
Average Income per Game$958,361
Year to Date Revenue$17,250,499

Expense

Pro Players Total Salaries$72,075,000
Farm Players Total Salaries$1,652,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$31,974,333
Farm Year To Date Expenses$701,714
Pro Salary Cap To Date$31,974,333
Farm Salary Cap To Date$668,304

Estimate

Pro Estimated Season Revenue$22,042,304
Pro Remaining Season Days100
Pro Expenses Per Days$402,654
Pro Estimated Expenses$40,265,400
Farm Remaining Season Days101
Farm Expenses Per Days$9,181
Farm Estimated Expenses$927,281
Estimated Season Expenses$41,192,681
Season Salary Cap$72,075,000
Estimate Under Maximum Salary Cap of $73,000,000$925,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,075,000
Current Bank Account$8,789,481
Projected Bank Account($10,360,896)

Pro Players Salaries

Marian Hossa $12,000,000 (1)
-Salary Remaining : $6,703,911
Duncan Keith $8,250,000 (4)
-Salary Remaining : $4,608,939
Nicklas Backstrom $6,650,000 (2)
-Salary Remaining : $3,715,084
Blake Wheeler $6,000,000 (3)
-Salary Remaining : $3,351,955
Derek Stepan $5,500,000 (4)
-Salary Remaining : $3,072,626
Adam Henrique $4,500,000 (3)
-Salary Remaining : $2,513,966
Craig Anderson $4,250,000 (1)
-Salary Remaining : $2,374,302
Kris Letang $3,750,000 (2)
-Salary Remaining : $2,094,972
Alec Martinez $3,500,000 (2)
-Salary Remaining : $1,955,307
Paul Stastny $3,250,000 (1)
-Salary Remaining : $1,815,642
James Reimer $3,000,000 (2)
-Salary Remaining : $1,675,978
Brandon Pirri $2,000,000 (2)
-Salary Remaining : $1,117,318
Kris Versteeg $1,750,000 (3)
-Salary Remaining : $977,654
Martin Marincin $1,250,000 (2)
-Salary Remaining : $698,324
FLA Cap Hit $1,000,000 (1)
-Salary Remaining : $558,659
Patrik Laine $975,000 (3)
-Salary Remaining : $544,693
Brett Pesce $875,000 (1)
-Salary Remaining : $488,827
Johnathan Gaudreau $825,000 (1)
-Salary Remaining : $460,894
Linden Vey $750,000 (1)
-Salary Remaining : $418,994
Cedric Paquette $750,000 (1)
-Salary Remaining : $418,994
Nikita Jevpalovs $625,000 (2)
-Salary Remaining : $349,162
Trevor van Riemsdyk $625,000 (1)
-Salary Remaining : $349,162
Total Pro Players22
Salary Commitment
Year 2017 : $72,075,000
Year 2018 : $47,750,000
Year 2019 : $26,975,000
Year 2020 : $13,750,000
Salary Average Commitment
Year 2017 : $43,825,000
Year 2018 : $27,000,000
Year 2019 : $12,725,000
Year 2020 : $5,500,000
Salary Cap with 1 Way Contract
Year 2017 : $72,075,000
Year 2018 : $47,750,000
Year 2019 : $26,975,000
Year 2020 : $13,750,000

Farm Players Salaries

Emile Poirier $97,500 (3)
Salary Remaining : $54,708
Zack Phillips $97,500 (1)
Salary Remaining : $54,708
Mitch Moroz (Out of Payroll) $92,500 (1)
Salary Remaining : $51,903
Ty Rattie $92,500 (1)
Salary Remaining : $51,903
Justin Kirkland $87,500 (3)
Salary Remaining : $49,097
Adam Pelech $87,500 (2)
Salary Remaining : $49,097
Alexandre Grenier $87,500 (1)
Salary Remaining : $49,097
Felix Girard $82,500 (3)
Salary Remaining : $46,292
Ben Harpur $82,500 (3)
Salary Remaining : $46,292
Anthony Richard $82,500 (3)
Salary Remaining : $46,292
Kent Patterson $82,500 (1)
Salary Remaining : $46,292
Kevin Czuczman $82,500 (1)
Salary Remaining : $46,292
Andre Petersson $82,500 (1)
Salary Remaining : $46,292
Jordan Oesterle $82,500 (2)
Salary Remaining : $46,292
Corban Knight $75,000 (1)
Salary Remaining : $42,083
Eric Gelinas $75,000 (1)
Salary Remaining : $42,083
Caleb Herbert $75,000 (1)
Salary Remaining : $42,083
Jeremy Gregoire $72,500 (3)
Salary Remaining : $40,681
Sergei Boikov $72,500 (3)
Salary Remaining : $40,681
Cameron Schilling $62,500 (1)
Salary Remaining : $35,069
Total Farm Players20
Salary Commitment
Year 2017 : $1,652,500
Year 2018 : $747,500
Year 2019 : $577,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,652,500
Year 2018 : $747,500
Year 2019 : $577,500
Year 2020 : $0

LOS ANGELES



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 4,380 - 73.00%
Level 2: 5000 - $60 - 3,864 - 77.27%
Level 3: 2000 - $35 - 1,906 - 95.29%
Level 4: 4000 - $20 - 3,853 - 96.33%
Luxury : 1000 - $200 - 747 - 74.65%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %14,749 - 81.94%
Average Income per Game$962,893
Year to Date Revenue$18,294,965

Expense

Pro Players Total Salaries$67,400,000
Farm Players Total Salaries$1,292,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,746,344
Farm Year To Date Expenses$567,062
Pro Salary Cap To Date$29,746,344
Farm Salary Cap To Date$567,062

Estimate

Pro Estimated Season Revenue$21,183,644
Pro Remaining Season Days100
Pro Expenses Per Days$376,536
Pro Estimated Expenses$37,653,600
Farm Remaining Season Days101
Farm Expenses Per Days$7,178
Farm Estimated Expenses$724,978
Estimated Season Expenses$38,378,578
Season Salary Cap$67,400,000
Estimate Under Maximum Salary Cap of $73,000,000$5,600,000
Estimate Over Minimum Salary Cap of $51,000,000 $16,400,000
Current Bank Account$49,055,581
Projected Bank Account$31,860,647

Pro Players Salaries

Mike Hoffman $7,500,000 (4)
-Salary Remaining : $4,189,944
Jeff Skinner $6,000,000 (1)
-Salary Remaining : $3,351,955
LA CAP HIT $5,200,000 (2)
-Salary Remaining : $2,905,028
Cam Fowler $4,500,000 (2)
-Salary Remaining : $2,513,966
Dmitry Kulikov $4,500,000 (3)
-Salary Remaining : $2,513,966
Mika Zibanejad $4,000,000 (3)
-Salary Remaining : $2,234,637
Matt Stajan $4,000,000 (1)
-Salary Remaining : $2,234,637
Cam Ward $3,500,000 (2)
-Salary Remaining : $1,955,307
Mark Stuart $3,300,000 (1)
-Salary Remaining : $1,843,575
Eddie Lack $3,000,000 (1)
-Salary Remaining : $1,675,978
Antti Raanta $3,000,000 (4)
-Salary Remaining : $1,675,978
Fedor Tyutin $2,050,000 (2)
-Salary Remaining : $1,145,251
Michael Raffl $1,900,000 (1)
-Salary Remaining : $1,061,453
Nikolai Kulemin $1,500,000 (2)
-Salary Remaining : $837,989
Vernon Fiddler $1,500,000 (1)
-Salary Remaining : $837,989
Nate Thompson $1,500,000 (1)
-Salary Remaining : $837,989
Cody Eakin $1,500,000 (1)
-Salary Remaining : $837,989
John Mitchell $1,350,000 (3)
-Salary Remaining : $754,190
Andrew Desjardins $1,250,000 (3)
-Salary Remaining : $698,324
Simon Despres $1,250,000 (1)
-Salary Remaining : $698,324
Dalton Prout $1,200,000 (1)
-Salary Remaining : $670,391
Derek Forbort $975,000 (1)
-Salary Remaining : $544,693
John Quenneville $975,000 (3)
-Salary Remaining : $544,693
Matthew Tkachuk $975,000 (3)
-Salary Remaining : $544,693
Joshua Ho-Sang $975,000 (3)
-Salary Remaining : $544,693
Total Pro Players25
Salary Commitment
Year 2017 : $67,400,000
Year 2018 : $41,275,000
Year 2019 : $24,525,000
Year 2020 : $10,500,000
Salary Average Commitment
Year 2017 : $43,325,000
Year 2018 : $24,775,000
Year 2019 : $16,025,000
Year 2020 : $10,500,000
Salary Cap with 1 Way Contract
Year 2017 : $67,400,000
Year 2018 : $41,275,000
Year 2019 : $24,525,000
Year 2020 : $10,500,000

Farm Players Salaries

Anthony Bitetto $99,500 (1)
Salary Remaining : $55,831
Anthony Beauvillier $97,500 (3)
Salary Remaining : $54,708
Justin Fontaine $95,000 (2)
Salary Remaining : $53,306
Steven Santini $92,500 (2)
Salary Remaining : $51,903
Valentin Zykov $92,500 (1)
Salary Remaining : $51,903
Philippe Desrosiers $92,500 (2)
Salary Remaining : $51,903
Robert Hagg $92,500 (1)
Salary Remaining : $51,903
Peter Cehlarik $87,500 (3)
Salary Remaining : $49,097
Kevin Roy $82,500 (2)
Salary Remaining : $46,292
Hudson Fasching $82,500 (3)
Salary Remaining : $46,292
Nelson Nogier $82,500 (3)
Salary Remaining : $46,292
Louis Domingue $77,500 (1)
Salary Remaining : $43,486
Daniel Audette $77,500 (2)
Salary Remaining : $43,486
Rourke Chartier $77,500 (2)
Salary Remaining : $43,486
Nick Lappin $62,500 (3)
Salary Remaining : $35,069
Total Farm Players15
Salary Commitment
Year 2017 : $1,292,000
Year 2018 : $930,000
Year 2019 : $412,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,194,500
Year 2018 : $832,500
Year 2019 : $315,000
Year 2020 : $0

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 4,378 - 72.97%
Level 2: 5000 - $60 - 3,859 - 77.18%
Level 3: 2000 - $35 - 1,899 - 94.96%
Level 4: 4000 - $20 - 3,788 - 94.69%
Luxury : 1000 - $200 - 745 - 74.49%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %14,669 - 81.49%
Average Income per Game$960,574
Year to Date Revenue$17,290,325

Expense

Pro Players Total Salaries$71,700,000
Farm Players Total Salaries$742,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$31,644,161
Farm Year To Date Expenses$318,679
Pro Salary Cap To Date$31,644,161
Farm Salary Cap To Date$285,269

Estimate

Pro Estimated Season Revenue$22,093,193
Pro Remaining Season Days100
Pro Expenses Per Days$400,559
Pro Estimated Expenses$40,055,900
Farm Remaining Season Days101
Farm Expenses Per Days$4,125
Farm Estimated Expenses$416,625
Estimated Season Expenses$40,472,525
Season Salary Cap$71,700,000
Estimate Under Maximum Salary Cap of $73,000,000$1,300,000
Estimate Over Minimum Salary Cap of $51,000,000 $20,700,000
Current Bank Account$16,108,091
Projected Bank Account($2,271,241)

Pro Players Salaries

Erik Karlsson $9,000,000 (3)
-Salary Remaining : $5,027,933
Nikita Kucherov $8,250,000 (5)
-Salary Remaining : $4,608,939
Anze Kopitar $7,800,000 (2)
-Salary Remaining : $4,357,542
Jakub Voracek $7,750,000 (3)
-Salary Remaining : $4,329,609
Phil Kessel $7,000,000 (4)
-Salary Remaining : $3,910,615
Oliver Ekman-Larsson $6,500,000 (3)
-Salary Remaining : $3,631,285
Wayne Simmonds $5,600,000 (4)
-Salary Remaining : $3,128,492
Niklas Hjalmarsson $4,500,000 (3)
-Salary Remaining : $2,513,966
Jeff Carter $3,250,000 (1)
-Salary Remaining : $1,815,642
Joel Ward $2,500,000 (1)
-Salary Remaining : $1,396,648
Francois Beauchemin $1,600,000 (2)
-Salary Remaining : $893,855
Michal Rozsival $1,000,000 (1)
-Salary Remaining : $558,659
Kevin Connauton $1,000,000 (1)
-Salary Remaining : $558,659
Steve Ott $1,000,000 (1)
-Salary Remaining : $558,659
Teuvo Teravainen $975,000 (2)
-Salary Remaining : $544,693
Andrei Vasilevskiy $975,000 (2)
-Salary Remaining : $544,693
Mason Raymond $950,000 (1)
-Salary Remaining : $530,726
Johan Larsson $800,000 (2)
-Salary Remaining : $446,927
Cal Heeter $625,000 (2)
-Salary Remaining : $349,162
Artemi Panarin $625,000 (2)
-Salary Remaining : $349,162
Total Pro Players20
Salary Commitment
Year 2017 : $71,700,000
Year 2018 : $62,000,000
Year 2019 : $48,600,000
Year 2020 : $20,850,000
Salary Average Commitment
Year 2017 : $28,100,000
Year 2018 : $21,650,000
Year 2019 : $8,250,000
Year 2020 : $8,250,000
Salary Cap with 1 Way Contract
Year 2017 : $71,700,000
Year 2018 : $62,000,000
Year 2019 : $48,600,000
Year 2020 : $20,850,000

Farm Players Salaries

Adrian Kempe $97,500 (3)
Salary Remaining : $54,708
Steve Oleksy $95,000 (2)
Salary Remaining : $53,306
David Musil $92,500 (1)
Salary Remaining : $51,903
Miikka Salomaki $92,500 (2)
Salary Remaining : $51,903
Daniel Sprong (Out of Payroll) $92,500 (2)
Salary Remaining : $51,903
Austin Madaisky $77,500 (1)
Salary Remaining : $43,486
Henri Ikonen $72,500 (1)
Salary Remaining : $40,681
Evan McEneny $62,500 (1)
Salary Remaining : $35,069
Igor Bobkov $60,000 (2)
Salary Remaining : $33,667
Total Farm Players9
Salary Commitment
Year 2017 : $742,500
Year 2018 : $437,500
Year 2019 : $97,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $742,500
Year 2018 : $437,500
Year 2019 : $97,500
Year 2020 : $0

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 4,481 - 74.68%
Level 2: 5000 - $60 - 3,828 - 76.56%
Level 3: 2000 - $35 - 1,897 - 94.86%
Level 4: 4000 - $20 - 3,820 - 95.51%
Luxury : 1000 - $200 - 733 - 73.27%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %14,759 - 82.00%
Average Income per Game$967,126
Year to Date Revenue$17,408,275

Expense

Pro Players Total Salaries$72,950,000
Farm Players Total Salaries$820,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,208,106
Farm Year To Date Expenses$358,700
Pro Salary Cap To Date$32,208,106
Farm Salary Cap To Date$358,700

Estimate

Pro Estimated Season Revenue$22,243,907
Pro Remaining Season Days100
Pro Expenses Per Days$407,542
Pro Estimated Expenses$40,754,200
Farm Remaining Season Days101
Farm Expenses Per Days$4,556
Farm Estimated Expenses$460,156
Estimated Season Expenses$41,214,356
Season Salary Cap$72,950,000
Estimate Under Maximum Salary Cap of $73,000,000$50,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,950,000
Current Bank Account$45,272,763
Projected Bank Account$26,302,314

Pro Players Salaries

MTL CAP HIT $7,950,000 (1)
-Salary Remaining : $4,441,341
Max Pacioretty $7,000,000 (3)
-Salary Remaining : $3,910,615
Nathan MacKinnon $6,000,000 (3)
-Salary Remaining : $3,351,955
Tyler Johnson $5,500,000 (4)
-Salary Remaining : $3,072,626
Robin Lehner $5,000,000 (5)
-Salary Remaining : $2,793,296
Tyler Myers $5,000,000 (4)
-Salary Remaining : $2,793,296
Vincent Trocheck $5,000,000 (5)
-Salary Remaining : $2,793,296
Jason Pominville $4,850,000 (3)
-Salary Remaining : $2,709,497
Tobias Enstrom $4,750,000 (2)
-Salary Remaining : $2,653,631
Rickard Rakell $4,500,000 (2)
-Salary Remaining : $2,513,966
Marc Staal $4,200,000 (3)
-Salary Remaining : $2,346,369
Jason Demers $4,100,000 (4)
-Salary Remaining : $2,290,503
Brian Gionta $2,300,000 (2)
-Salary Remaining : $1,284,916
Nathan Beaulieu $975,000 (1)
-Salary Remaining : $544,693
Phillip Danault $975,000 (2)
-Salary Remaining : $544,693
Devin Shore $925,000 (1)
-Salary Remaining : $516,760
Brian Dumoulin $925,000 (1)
-Salary Remaining : $516,760
Sven Andrighetto $875,000 (2)
-Salary Remaining : $488,827
Micheal Ferland $775,000 (1)
-Salary Remaining : $432,961
Garret Sparks $675,000 (2)
-Salary Remaining : $377,095
Gabriel Dumont $675,000 (2)
-Salary Remaining : $377,095
Total Pro Players21
Salary Commitment
Year 2017 : $72,950,000
Year 2018 : $61,400,000
Year 2019 : $46,650,000
Year 2020 : $24,600,000
Salary Average Commitment
Year 2017 : $44,095,834
Year 2018 : $32,020,834
Year 2019 : $23,195,834
Year 2020 : $12,995,834
Salary Cap with 1 Way Contract
Year 2017 : $72,950,000
Year 2018 : $61,400,000
Year 2019 : $46,650,000
Year 2020 : $24,600,000

Farm Players Salaries

Michael McCarron $97,500 (3)
Salary Remaining : $54,708
Brooks Laich $95,000 (2)
Salary Remaining : $53,306
Joseph Cramarossa $90,000 (2)
Salary Remaining : $50,500
Jordan Nolan $90,000 (1)
Salary Remaining : $50,500
Erik Gustafsson $80,000 (2)
Salary Remaining : $44,889
Jarred Tinordi $80,000 (2)
Salary Remaining : $44,889
Andrej Nestrasil $80,000 (1)
Salary Remaining : $44,889
Brandon Bollig $75,000 (1)
Salary Remaining : $42,083
Matt Halischuk $75,000 (1)
Salary Remaining : $42,083
Leland Irving $57,500 (1)
Salary Remaining : $32,264
Total Farm Players10
Salary Commitment
Year 2017 : $820,000
Year 2018 : $442,500
Year 2019 : $97,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $722,500
Year 2018 : $345,000
Year 2019 : $97,500
Year 2020 : $0

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 4,435 - 73.91%
Level 2: 5000 - $60 - 3,795 - 75.90%
Level 3: 2000 - $35 - 1,885 - 94.25%
Level 4: 4000 - $25 - 2,638 - 65.95%
Luxury : 1000 - $200 - 723 - 72.34%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %13,476 - 74.87%
Average Income per Game$947,774
Year to Date Revenue$18,007,710

Expense

Pro Players Total Salaries$67,475,000
Farm Players Total Salaries$1,804,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,740,898
Farm Year To Date Expenses$791,393
Pro Salary Cap To Date$29,740,898
Farm Salary Cap To Date$767,018

Estimate

Pro Estimated Season Revenue$20,851,033
Pro Remaining Season Days100
Pro Expenses Per Days$376,955
Pro Estimated Expenses$37,695,500
Farm Remaining Season Days101
Farm Expenses Per Days$10,025
Farm Estimated Expenses$1,012,525
Estimated Season Expenses$38,708,025
Season Salary Cap$67,475,000
Estimate Under Maximum Salary Cap of $73,000,000$5,525,000
Estimate Over Minimum Salary Cap of $51,000,000 $16,475,000
Current Bank Account$49,532,578
Projected Bank Account$31,675,586

Pro Players Salaries

NSH CAP HIT $8,125,000 (3)
-Salary Remaining : $4,539,106
Niklas Kronwall $6,300,000 (2)
-Salary Remaining : $3,519,553
Morgan Rielly $5,750,000 (4)
-Salary Remaining : $3,212,291
Mike Smith $5,500,000 (1)
-Salary Remaining : $3,072,626
Rasmus Ristolainen $5,250,000 (3)
-Salary Remaining : $2,932,961
Kevin Bieksa $5,000,000 (1)
-Salary Remaining : $2,793,296
Danny DeKeyser $4,500,000 (4)
-Salary Remaining : $2,513,966
Clarke MacArthur $4,250,000 (2)
-Salary Remaining : $2,374,302
Braydon Coburn $4,000,000 (1)
-Salary Remaining : $2,234,637
Lars Eller $3,000,000 (2)
-Salary Remaining : $1,675,978
Connor Carrick $2,500,000 (3)
-Salary Remaining : $1,396,648
Richard Panik $2,000,000 (2)
-Salary Remaining : $1,117,318
Nick Bonino $1,550,000 (1)
-Salary Remaining : $865,922
Brenden Dillon $1,250,000 (2)
-Salary Remaining : $698,324
Peter Holland $1,000,000 (1)
-Salary Remaining : $558,659
Dwight King $1,000,000 (1)
-Salary Remaining : $558,659
Hunter Shinkaruk $975,000 (2)
-Salary Remaining : $544,693
Oscar Lindberg $925,000 (1)
-Salary Remaining : $516,760
Brendan Leipsic $875,000 (2)
-Salary Remaining : $488,827
Jimmy Vesey $875,000 (3)
-Salary Remaining : $488,827
Petr Mrazek $775,000 (2)
-Salary Remaining : $432,961
Joseph Blandisi $725,000 (2)
-Salary Remaining : $405,028
Alan Quine $725,000 (2)
-Salary Remaining : $405,028
Zach Hyman $625,000 (2)
-Salary Remaining : $349,162
Total Pro Players24
Salary Commitment
Year 2017 : $67,475,000
Year 2018 : $41,875,000
Year 2019 : $20,375,000
Year 2020 : $10,250,000
Salary Average Commitment
Year 2017 : $49,986,667
Year 2018 : $33,311,667
Year 2019 : $16,420,000
Year 2020 : $9,295,000
Salary Cap with 1 Way Contract
Year 2017 : $67,475,000
Year 2018 : $48,500,000
Year 2019 : $27,000,000
Year 2020 : $10,250,000

Farm Players Salaries

Jakub Kindl $99,500 (2)
Salary Remaining : $55,831
Jason Dickinson $97,500 (2)
Salary Remaining : $54,708
Jared McCann $97,500 (2)
Salary Remaining : $54,708
Joe Morrow $95,000 (1)
Salary Remaining : $53,306
Patrick Sieloff $92,500 (2)
Salary Remaining : $51,903
Nick Sorensen $92,500 (3)
Salary Remaining : $51,903
J.T. Compher $92,500 (3)
Salary Remaining : $51,903
Vladislav Kamenev $92,500 (3)
Salary Remaining : $51,903
Mike McKenna $90,000 (1)
Salary Remaining : $50,500
Justin Kea $87,500 (1)
Salary Remaining : $49,097
Scott Kosmachuk $87,500 (2)
Salary Remaining : $49,097
Carter Verhaeghe $87,500 (2)
Salary Remaining : $49,097
Brett Kulak $82,500 (2)
Salary Remaining : $46,292
Trevor Carrick $82,500 (2)
Salary Remaining : $46,292
Adam Helewka $82,500 (3)
Salary Remaining : $46,292
Tobias Lindberg $82,500 (2)
Salary Remaining : $46,292
Darren Dietz $77,500 (2)
Salary Remaining : $43,486
Joey LaLeggia $77,500 (3)
Salary Remaining : $43,486
Antoine Bibeau $72,500 (2)
Salary Remaining : $40,681
Brady Austin (Out of Payroll) $67,500 (2)
Salary Remaining : $37,875
Brenden Kichton $67,500 (1)
Salary Remaining : $37,875
Total Farm Players21
Salary Commitment
Year 2017 : $1,804,500
Year 2018 : $1,464,500
Year 2019 : $437,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,805,750
Year 2018 : $1,464,500
Year 2019 : $437,500
Year 2020 : $0

NEW JERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameBinghamton Devils
Level 1: 6000 - $100 - 4,381 - 73.01%
Level 2: 5000 - $60 - 3,774 - 75.48%
Level 3: 2000 - $40 - 1,391 - 69.53%
Level 4: 4000 - $20 - 3,840 - 95.99%
Luxury : 1000 - $180 - 968 - 96.78%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %14,353 - 79.74%
Average Income per Game$971,121
Year to Date Revenue$17,480,180

Expense

Pro Players Total Salaries$67,675,000
Farm Players Total Salaries$1,530,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,582,009
Farm Year To Date Expenses$699,896
Pro Salary Cap To Date$29,582,009
Farm Salary Cap To Date$699,896

Estimate

Pro Estimated Season Revenue$22,335,786
Pro Remaining Season Days100
Pro Expenses Per Days$378,073
Pro Estimated Expenses$37,807,300
Farm Remaining Season Days101
Farm Expenses Per Days$8,500
Farm Estimated Expenses$858,500
Estimated Season Expenses$38,665,800
Season Salary Cap$67,675,000
Estimate Under Maximum Salary Cap of $73,000,000$5,325,000
Estimate Over Minimum Salary Cap of $51,000,000 $16,675,000
Current Bank Account$68,672,961
Projected Bank Account$52,342,947

Pro Players Salaries

Patrick Sharp $7,500,000 (1)
-Salary Remaining : $4,189,944
Mikael Granlund $6,500,000 (5)
-Salary Remaining : $3,631,285
Dougie Hamilton $6,000,000 (4)
-Salary Remaining : $3,351,955
Ryan Kesler $6,000,000 (2)
-Salary Remaining : $3,351,955
Jake Muzzin $5,700,000 (4)
-Salary Remaining : $3,184,358
Dion Phaneuf $5,500,000 (3)
-Salary Remaining : $3,072,626
Patric Hornqvist $4,500,000 (2)
-Salary Remaining : $2,513,966
Anders Lee $4,500,000 (4)
-Salary Remaining : $2,513,966
Evander Kane $3,700,000 (1)
-Salary Remaining : $2,067,039
Jeff Petry $3,500,000 (1)
-Salary Remaining : $1,955,307
Ryan Nugent-Hopkins $3,000,000 (1)
-Salary Remaining : $1,675,978
Dmitry Orlov $1,500,000 (1)
-Salary Remaining : $837,989
Jonathan Bernier $1,500,000 (1)
-Salary Remaining : $837,989
Tom Kuhnhackl $925,000 (1)
-Salary Remaining : $516,760
Dmitrij Jaskin $900,000 (1)
-Salary Remaining : $502,793
Jake Guentzel $875,000 (2)
-Salary Remaining : $488,827
Anthony Duclair $875,000 (2)
-Salary Remaining : $488,827
Matt Murray $875,000 (1)
-Salary Remaining : $488,827
Scott Laughton $825,000 (1)
-Salary Remaining : $460,894
Josh Anderson $825,000 (1)
-Salary Remaining : $460,894
Andrew Copp $825,000 (1)
-Salary Remaining : $460,894
Colin Miller $775,000 (1)
-Salary Remaining : $432,961
Patrick Wiercioch $575,000 (1)
-Salary Remaining : $321,229
Total Pro Players23
Salary Commitment
Year 2017 : $67,675,000
Year 2018 : $40,450,000
Year 2019 : $28,200,000
Year 2020 : $22,700,000
Salary Average Commitment
Year 2017 : $31,225,000
Year 2018 : $14,200,000
Year 2019 : $6,450,000
Year 2020 : $6,450,000
Salary Cap with 1 Way Contract
Year 2017 : $67,675,000
Year 2018 : $40,450,000
Year 2019 : $28,200,000
Year 2020 : $22,700,000

Farm Players Salaries

Kyle Connor $97,500 (3)
Salary Remaining : $54,708
Nikolay Goldobin $97,500 (3)
Salary Remaining : $54,708
Ludwig Bystrom $92,500 (2)
Salary Remaining : $51,903
Nicolas Aube-Kubel $92,500 (3)
Salary Remaining : $51,903
Pontus Aberg $92,500 (2)
Salary Remaining : $51,903
Matt Puempel $90,000 (1)
Salary Remaining : $50,500
Rinat Valiev $87,500 (2)
Salary Remaining : $49,097
Brycen Martin $87,500 (2)
Salary Remaining : $49,097
Kyle Rau $87,500 (2)
Salary Remaining : $49,097
Chris Driedger $87,500 (1)
Salary Remaining : $49,097
T.J. Tynan $87,500 (1)
Salary Remaining : $49,097
Tyler Motte $82,500 (2)
Salary Remaining : $46,292
Michael Bunting $82,500 (2)
Salary Remaining : $46,292
Petteri Lindbohm $75,000 (2)
Salary Remaining : $42,083
Matej Stransky $72,500 (1)
Salary Remaining : $40,681
Daniel Zaar $72,500 (3)
Salary Remaining : $40,681
Dennis Robertson $72,500 (1)
Salary Remaining : $40,681
Riley Barber $72,500 (3)
Salary Remaining : $40,681
Total Farm Players18
Salary Commitment
Year 2017 : $1,530,000
Year 2018 : $1,120,000
Year 2019 : $432,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,530,000
Year 2018 : $1,120,000
Year 2019 : $432,500
Year 2020 : $0

NEW YORK I



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $100 - 4,482 - 74.70%
Level 2: 5000 - $60 - 3,879 - 77.58%
Level 3: 2000 - $35 - 1,913 - 95.67%
Level 4: 4000 - $20 - 3,750 - 93.74%
Luxury : 1000 - $200 - 717 - 71.69%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %14,741 - 81.89%
Average Income per Game$966,274
Year to Date Revenue$18,359,215

Expense

Pro Players Total Salaries$70,325,000
Farm Players Total Salaries$2,015,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$31,511,172
Farm Year To Date Expenses$823,846
Pro Salary Cap To Date$31,511,172
Farm Salary Cap To Date$792,290

Estimate

Pro Estimated Season Revenue$21,258,038
Pro Remaining Season Days100
Pro Expenses Per Days$392,877
Pro Estimated Expenses$39,287,700
Farm Remaining Season Days101
Farm Expenses Per Days$11,194
Farm Estimated Expenses$1,130,594
Estimated Season Expenses$40,418,294
Season Salary Cap$70,325,000
Estimate Under Maximum Salary Cap of $73,000,000$2,675,000
Estimate Over Minimum Salary Cap of $51,000,000 $19,325,000
Current Bank Account$54,107,513
Projected Bank Account$34,947,257

Pro Players Salaries

Sean Monahan $7,000,000 (5)
-Salary Remaining : $3,910,615
Ryan Callahan $6,500,000 (1)
-Salary Remaining : $3,631,285
Brandon Saad $6,000,000 (4)
-Salary Remaining : $3,351,955
Logan Couture $5,700,000 (2)
-Salary Remaining : $3,184,358
Johnny Boychuk $5,500,000 (2)
-Salary Remaining : $3,072,626
Jason Garrison $5,500,000 (1)
-Salary Remaining : $3,072,626
Dan Hamhuis $5,000,000 (1)
-Salary Remaining : $2,793,296
Scott Darling $4,500,000 (4)
-Salary Remaining : $2,513,966
NYI CAP HIT $3,675,000 (2)
-Salary Remaining : $2,053,073
Mark Letestu $2,500,000 (1)
-Salary Remaining : $1,396,648
Radko Gudas $2,500,000 (2)
-Salary Remaining : $1,396,648
Patrick Maroon $2,200,000 (2)
-Salary Remaining : $1,229,050
Marcus Foligno $2,000,000 (2)
-Salary Remaining : $1,117,318
Jacob Markstrom $1,500,000 (1)
-Salary Remaining : $837,989
Adam Clendening $1,200,000 (2)
-Salary Remaining : $670,391
Chris VandeVelde $1,200,000 (1)
-Salary Remaining : $670,391
Austin Watson $1,200,000 (1)
-Salary Remaining : $670,391
Kyle Clifford $1,100,000 (1)
-Salary Remaining : $614,525
Brad Hunt $1,000,000 (2)
-Salary Remaining : $558,659
Sam Bennett $975,000 (1)
-Salary Remaining : $544,693
Patrick Eaves $950,000 (1)
-Salary Remaining : $530,726
Jake McCabe $925,000 (2)
-Salary Remaining : $516,760
Esa Lindell $875,000 (2)
-Salary Remaining : $488,827
Andreas Athanasiou $825,000 (2)
-Salary Remaining : $460,894
Total Pro Players24
Salary Commitment
Year 2017 : $70,325,000
Year 2018 : $42,475,000
Year 2019 : $17,500,000
Year 2020 : $17,500,000
Salary Average Commitment
Year 2017 : $37,129,167
Year 2018 : $20,704,167
Year 2019 : $5,995,834
Year 2020 : $5,995,834
Salary Cap with 1 Way Contract
Year 2017 : $70,325,000
Year 2018 : $43,900,000
Year 2019 : $17,500,000
Year 2020 : $17,500,000

Farm Players Salaries

Carter Rowney (Out of Payroll) $99,500 (2)
Salary Remaining : $55,831
Matt Lorito $99,500 (2)
Salary Remaining : $55,831
Ryan Strome $97,500 (1)
Salary Remaining : $54,708
Max Domi $97,500 (2)
Salary Remaining : $54,708
Taylor Chorney $96,000 (2)
Salary Remaining : $53,867
Paul Postma $95,000 (1)
Salary Remaining : $53,306
Korbinian Holzer $95,000 (1)
Salary Remaining : $53,306
Chris Terry $95,000 (1)
Salary Remaining : $53,306
Rocco Grimaldi $92,500 (2)
Salary Remaining : $51,903
Scott Mayfield $92,500 (2)
Salary Remaining : $51,903
Justin Bailey $92,500 (2)
Salary Remaining : $51,903
Johan Sundstrom $92,500 (3)
Salary Remaining : $51,903
Scott Wedgewood $90,000 (2)
Salary Remaining : $50,500
Taylor Beck $90,000 (1)
Salary Remaining : $50,500
Joonas Korpisalo $87,500 (1)
Salary Remaining : $49,097
Daniel Catenacci $87,500 (2)
Salary Remaining : $49,097
John Hayden $87,500 (2)
Salary Remaining : $49,097
Jordan Szwarz $85,000 (1)
Salary Remaining : $47,694
Kenny Agostino $77,500 (2)
Salary Remaining : $43,486
Dylan DeMelo (Out of Payroll) $72,500 (2)
Salary Remaining : $40,681
Brendan Ranford $67,500 (1)
Salary Remaining : $37,875
Daniel Carr $62,500 (2)
Salary Remaining : $35,069
Lars Johansson $62,500 (2)
Salary Remaining : $35,069
Total Farm Players23
Salary Commitment
Year 2017 : $2,015,000
Year 2018 : $1,302,500
Year 2019 : $92,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,655,000
Year 2018 : $1,212,500
Year 2019 : $92,500
Year 2020 : $0

NEW YORK R



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 4,397 - 73.28%
Level 2: 5000 - $70 - 3,311 - 66.21%
Level 3: 2000 - $45 - 1,242 - 62.10%
Level 4: 4000 - $20 - 3,813 - 95.32%
Luxury : 1000 - $183 - 930 - 93.04%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %13,692 - 76.07%
Average Income per Game$973,806
Year to Date Revenue$18,502,311

Expense

Pro Players Total Salaries$60,600,000
Farm Players Total Salaries$1,362,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$26,452,659
Farm Year To Date Expenses$594,342
Pro Salary Cap To Date$26,452,659
Farm Salary Cap To Date$571,787

Estimate

Pro Estimated Season Revenue$21,423,729
Pro Remaining Season Days100
Pro Expenses Per Days$338,547
Pro Estimated Expenses$33,854,700
Farm Remaining Season Days101
Farm Expenses Per Days$7,569
Farm Estimated Expenses$764,469
Estimated Season Expenses$34,619,169
Season Salary Cap$60,600,000
Estimate Under Maximum Salary Cap of $73,000,000$12,400,000
Estimate Over Minimum Salary Cap of $51,000,000 $9,600,000
Current Bank Account$32,765,312
Projected Bank Account$19,569,872

Pro Players Salaries

Marian Gaborik $7,000,000 (1)
-Salary Remaining : $3,910,615
Seth Jones $6,600,000 (4)
-Salary Remaining : $3,687,151
Frederik Andersen $5,500,000 (5)
-Salary Remaining : $3,072,626
Jonathan Marchessault $4,500,000 (4)
-Salary Remaining : $2,513,966
Valtteri Filppula $4,500,000 (3)
-Salary Remaining : $2,513,966
NYR Cap Hit $4,125,000 (1)
-Salary Remaining : $2,304,469
Marc Methot $4,000,000 (2)
-Salary Remaining : $2,234,637
Brayden McNabb $2,750,000 (2)
-Salary Remaining : $1,536,313
Tom Wilson $2,750,000 (4)
-Salary Remaining : $1,536,313
Marcus Kruger $2,500,000 (4)
-Salary Remaining : $1,396,648
Trevor Lewis $2,200,000 (2)
-Salary Remaining : $1,229,050
Jori Lehtera $2,000,000 (3)
-Salary Remaining : $1,117,318
Yannick Weber $1,750,000 (1)
-Salary Remaining : $977,654
Brendan Smith $1,500,000 (3)
-Salary Remaining : $837,989
Jordie Benn $1,500,000 (2)
-Salary Remaining : $837,989
Al Montoya $1,000,000 (2)
-Salary Remaining : $558,659
Anthony Mantha $975,000 (2)
-Salary Remaining : $544,693
Nikolaj Ehlers $975,000 (2)
-Salary Remaining : $544,693
Michael Matheson $975,000 (2)
-Salary Remaining : $544,693
Leon Draisaitl $975,000 (2)
-Salary Remaining : $544,693
Christian Dvorak $925,000 (3)
-Salary Remaining : $516,760
Colton Parayko $875,000 (2)
-Salary Remaining : $488,827
Connor Brown $725,000 (2)
-Salary Remaining : $405,028
Total Pro Players23
Salary Commitment
Year 2017 : $60,600,000
Year 2018 : $47,725,000
Year 2019 : $30,775,000
Year 2020 : $21,850,000
Salary Average Commitment
Year 2017 : $46,679,166
Year 2018 : $40,804,166
Year 2019 : $28,104,166
Year 2020 : $19,179,166
Salary Cap with 1 Way Contract
Year 2017 : $60,600,000
Year 2018 : $47,725,000
Year 2019 : $30,775,000
Year 2020 : $21,850,000

Farm Players Salaries

Jesse Puljujarvi $97,500 (3)
Salary Remaining : $54,708
Malcolm Subban $97,500 (2)
Salary Remaining : $54,708
Frederik Gauthier $97,500 (2)
Salary Remaining : $54,708
Nicolas Kerdiles $92,500 (1)
Salary Remaining : $51,903
Andy Andreoff $87,500 (1)
Salary Remaining : $49,097
J.C. Lipon $87,500 (1)
Salary Remaining : $49,097
Jordan Binnington $87,500 (1)
Salary Remaining : $49,097
Nick Paul $82,500 (2)
Salary Remaining : $46,292
Seth Helgeson $82,500 (1)
Salary Remaining : $46,292
Daniel O'Regan $77,500 (3)
Salary Remaining : $43,486
Seth Griffith $77,500 (1)
Salary Remaining : $43,486
Christoph Bertschy $72,500 (3)
Salary Remaining : $40,681
Colin Smith $67,500 (1)
Salary Remaining : $37,875
Scott Wilson $67,500 (1)
Salary Remaining : $37,875
Dane Fox (Out of Payroll) $62,500 (1)
Salary Remaining : $35,069
Johan Alm $62,500 (1)
Salary Remaining : $35,069
Curtis McKenzie $62,500 (3)
Salary Remaining : $35,069
Total Farm Players17
Salary Commitment
Year 2017 : $1,362,500
Year 2018 : $587,500
Year 2019 : $310,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,362,500
Year 2018 : $587,500
Year 2019 : $310,000
Year 2020 : $0

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 6000 - $100 - 4,404 - 73.40%
Level 2: 5000 - $60 - 3,894 - 77.88%
Level 3: 2000 - $35 - 1,866 - 93.29%
Level 4: 4000 - $20 - 3,764 - 94.11%
Luxury : 1000 - $200 - 718 - 71.79%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %14,646 - 81.37%
Average Income per Game$958,237
Year to Date Revenue$17,248,260

Expense

Pro Players Total Salaries$69,545,000
Farm Players Total Salaries$570,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,693,080
Farm Year To Date Expenses$244,226
Pro Salary Cap To Date$30,693,080
Farm Salary Cap To Date$224,489

Estimate

Pro Estimated Season Revenue$22,039,443
Pro Remaining Season Days100
Pro Expenses Per Days$388,520
Pro Estimated Expenses$38,852,000
Farm Remaining Season Days101
Farm Expenses Per Days$3,167
Farm Estimated Expenses$319,867
Estimated Season Expenses$39,171,867
Season Salary Cap$69,545,000
Estimate Under Maximum Salary Cap of $73,000,000$3,455,000
Estimate Over Minimum Salary Cap of $51,000,000 $18,545,000
Current Bank Account$657,794
Projected Bank Account($16,474,630)

Pro Players Salaries

Jonathan Toews $9,500,000 (3)
-Salary Remaining : $5,307,263
Zdeno Chara $8,000,000 (1)
-Salary Remaining : $4,469,274
Ryan Suter $7,250,000 (1)
-Salary Remaining : $4,050,279
Joe Pavelski $6,000,000 (1)
-Salary Remaining : $3,351,955
Andrew Ladd $5,600,000 (3)
-Salary Remaining : $3,128,492
Jordan Eberle $5,500,000 (4)
-Salary Remaining : $3,072,626
Nick Foligno $5,000,000 (5)
-Salary Remaining : $2,793,296
Justin Schultz $4,500,000 (2)
-Salary Remaining : $2,513,966
Zach Bogosian $3,000,000 (2)
-Salary Remaining : $1,675,978
Jiri Hudler $2,500,000 (1)
-Salary Remaining : $1,396,648
Eric Fehr $2,000,000 (2)
-Salary Remaining : $1,117,318
Viktor Stalberg $1,600,000 (2)
-Salary Remaining : $893,855
Carter Hutton $1,000,000 (1)
-Salary Remaining : $558,659
Jamie McBain $995,000 (2)
-Salary Remaining : $555,866
Jeff Schultz $950,000 (1)
-Salary Remaining : $530,726
Bogdan Yakimov $875,000 (1)
-Salary Remaining : $488,827
Dillon Simpson $825,000 (3)
-Salary Remaining : $460,894
Marcus Sorensen $825,000 (2)
-Salary Remaining : $460,894
Dominik Simon $775,000 (2)
-Salary Remaining : $432,961
Connor Hellebuyck $775,000 (2)
-Salary Remaining : $432,961
Brandon Davidson $725,000 (1)
-Salary Remaining : $405,028
Laurent Brossoit $725,000 (1)
-Salary Remaining : $405,028
Dean Kukan $625,000 (3)
-Salary Remaining : $349,162
Total Pro Players23
Salary Commitment
Year 2017 : $69,545,000
Year 2018 : $41,520,000
Year 2019 : $27,050,000
Year 2020 : $10,500,000
Salary Average Commitment
Year 2017 : $22,195,000
Year 2018 : $15,420,000
Year 2019 : $6,950,000
Year 2020 : $5,500,000
Salary Cap with 1 Way Contract
Year 2017 : $69,545,000
Year 2018 : $41,520,000
Year 2019 : $27,050,000
Year 2020 : $10,500,000

Farm Players Salaries

Oskar Sundqvist $87,500 (2)
Salary Remaining : $49,097
Keegan Lowe $87,500 (1)
Salary Remaining : $49,097
Nikolay Prokhorkin (Out of Payroll) $82,500 (2)
Salary Remaining : $46,292
Igor Ozhiganov $62,500 (2)
Salary Remaining : $35,069
Drew LeBlanc $62,500 (1)
Salary Remaining : $35,069
Matthias Plachta $62,500 (2)
Salary Remaining : $35,069
Eetu Laurikainen $62,500 (2)
Salary Remaining : $35,069
Joel Lassisnantti $62,500 (2)
Salary Remaining : $35,069
Total Farm Players8
Salary Commitment
Year 2017 : $570,000
Year 2018 : $420,000
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $570,000
Year 2018 : $420,000
Year 2019 : $0
Year 2020 : $0

PHILADELPHIA



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 4,482 - 74.70%
Level 2: 5000 - $60 - 3,792 - 75.83%
Level 3: 2000 - $35 - 1,910 - 95.49%
Level 4: 4000 - $20 - 3,772 - 94.29%
Luxury : 1000 - $200 - 720 - 72.03%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %14,675 - 81.53%
Average Income per Game$962,028
Year to Date Revenue$18,278,530

Expense

Pro Players Total Salaries$67,270,000
Farm Players Total Salaries$1,377,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,688,990
Farm Year To Date Expenses$598,553
Pro Salary Cap To Date$29,688,990
Farm Salary Cap To Date$570,538

Estimate

Pro Estimated Season Revenue$21,164,614
Pro Remaining Season Days100
Pro Expenses Per Days$375,810
Pro Estimated Expenses$37,581,000
Farm Remaining Season Days101
Farm Expenses Per Days$7,653
Farm Estimated Expenses$772,953
Estimated Season Expenses$38,353,953
Season Salary Cap$67,270,000
Estimate Under Maximum Salary Cap of $73,000,000$5,730,000
Estimate Over Minimum Salary Cap of $51,000,000 $16,270,000
Current Bank Account$16,498,599
Projected Bank Account($690,740)

Pro Players Salaries

Alex Pietrangelo $7,000,000 (4)
-Salary Remaining : $3,910,615
Tyson Barrie $6,500,000 (4)
-Salary Remaining : $3,631,285
Cory Schneider $6,500,000 (3)
-Salary Remaining : $3,631,285
Kari Lehtonen $6,100,000 (2)
-Salary Remaining : $3,407,821
Matt Duchene $5,250,000 (1)
-Salary Remaining : $2,932,961
Jake Gardiner $5,150,000 (4)
-Salary Remaining : $2,877,095
Mike Ribeiro $4,500,000 (2)
-Salary Remaining : $2,513,966
Justin Braun $4,000,000 (4)
-Salary Remaining : $2,234,637
Shane Doan $4,000,000 (2)
-Salary Remaining : $2,234,637
Adam McQuaid $3,000,000 (4)
-Salary Remaining : $1,675,978
Jamie Benn $2,875,000 (1)
-Salary Remaining : $1,606,145
Andrej Sustr $2,250,000 (3)
-Salary Remaining : $1,256,983
Jimmy Hayes $1,750,000 (4)
-Salary Remaining : $977,654
Brett Connolly $1,500,000 (1)
-Salary Remaining : $837,989
Josh Leivo $995,000 (1)
-Salary Remaining : $555,866
Jack Skille $950,000 (2)
-Salary Remaining : $530,726
Colby Robak $950,000 (2)
-Salary Remaining : $530,726
Adam Erne $925,000 (2)
-Salary Remaining : $516,760
Nick Cousins $875,000 (1)
-Salary Remaining : $488,827
Charles Hudon $775,000 (2)
-Salary Remaining : $432,961
Magnus Paajarvi $750,000 (1)
-Salary Remaining : $418,994
Andreas Johnsson $675,000 (3)
-Salary Remaining : $377,095
Total Pro Players22
Salary Commitment
Year 2017 : $67,270,000
Year 2018 : $55,025,000
Year 2019 : $36,825,000
Year 2020 : $27,400,000
Salary Average Commitment
Year 2017 : $31,950,000
Year 2018 : $28,825,000
Year 2019 : $10,625,000
Year 2020 : $9,325,000
Salary Cap with 1 Way Contract
Year 2017 : $67,270,000
Year 2018 : $55,025,000
Year 2019 : $36,825,000
Year 2020 : $27,400,000

Farm Players Salaries

Stuart Percy $97,500 (2)
Salary Remaining : $54,708
Josh Harding $95,000 (2)
Salary Remaining : $53,306
Reto Berra $95,000 (2)
Salary Remaining : $53,306
Chris Brown $92,500 (1)
Salary Remaining : $51,903
Adam Musil $82,500 (3)
Salary Remaining : $46,292
Nick Moutrey $82,500 (2)
Salary Remaining : $46,292
Stephon Williams $82,500 (2)
Salary Remaining : $46,292
Fabrice Herzog (Out of Payroll) $77,500 (2)
Salary Remaining : $43,486
Eric Knodel $77,500 (2)
Salary Remaining : $43,486
Stefan Matteau $75,000 (2)
Salary Remaining : $42,083
MacKenzie Weegar $67,500 (1)
Salary Remaining : $37,875
Josh Nicholls $67,500 (2)
Salary Remaining : $37,875
Marek Langhamer $67,500 (2)
Salary Remaining : $37,875
Viktor Loov $67,500 (2)
Salary Remaining : $37,875
Justin Scott $62,500 (3)
Salary Remaining : $35,069
Sena Acolatse $62,500 (1)
Salary Remaining : $35,069
Ryan Haggerty $62,500 (2)
Salary Remaining : $35,069
Kasimir Kaskisuo $62,500 (2)
Salary Remaining : $35,069
Total Farm Players18
Salary Commitment
Year 2017 : $1,377,500
Year 2018 : $1,155,000
Year 2019 : $145,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,367,500
Year 2018 : $1,145,000
Year 2019 : $145,000
Year 2020 : $0

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $90 - 5,685 - 94.75%
Level 2: 5000 - $58 - 4,740 - 94.81%
Level 3: 2000 - $35 - 1,891 - 94.53%
Level 4: 4000 - $17 - 3,877 - 96.93%
Luxury : 1000 - $175 - 949 - 94.85%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17,141 - 95.23%
Average Income per Game$1,084,640
Year to Date Revenue$19,523,521

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$28,907,838
Farm Year To Date Expenses$601,269
Pro Salary Cap To Date$28,907,838
Farm Salary Cap To Date$601,269

Estimate

Pro Estimated Season Revenue$24,946,721
Pro Remaining Season Days100
Pro Expenses Per Days$365,922
Pro Estimated Expenses$36,592,200
Farm Remaining Season Days101
Farm Expenses Per Days$7,611
Farm Estimated Expenses$768,711
Estimated Season Expenses$37,360,911
Season Salary Cap$65,500,000
Estimate Under Maximum Salary Cap of $73,000,000$7,500,000
Estimate Over Minimum Salary Cap of $51,000,000 $14,500,000
Current Bank Account$40,263,856
Projected Bank Account$27,849,666

Pro Players Salaries

PIT CAP HIT $9,625,000 (2)
-Salary Remaining : $5,377,095
Henrik Zetterberg $7,000,000 (4)
-Salary Remaining : $3,910,615
Andrei Markov $6,500,000 (1)
-Salary Remaining : $3,631,285
Semyon Varlamov $6,100,000 (1)
-Salary Remaining : $3,407,821
Jaroslav Halak $5,000,000 (1)
-Salary Remaining : $2,793,296
Dave Bolland $4,000,000 (1)
-Salary Remaining : $2,234,637
Chris Higgins $3,500,000 (1)
-Salary Remaining : $1,955,307
Martin St. Louis $3,100,000 (1)
-Salary Remaining : $1,731,844
Chris Wideman $3,000,000 (3)
-Salary Remaining : $1,675,978
Matt Greene $2,500,000 (1)
-Salary Remaining : $1,396,648
John Moore $2,500,000 (4)
-Salary Remaining : $1,396,648
Daniel Winnik $1,800,000 (3)
-Salary Remaining : $1,005,587
David Schlemko $1,000,000 (3)
-Salary Remaining : $558,659
Mark Barberio $1,000,000 (1)
-Salary Remaining : $558,659
Chad Ruhwedel $1,000,000 (1)
-Salary Remaining : $558,659
Ryan Hartman $975,000 (3)
-Salary Remaining : $544,693
Jack Eichel $975,000 (2)
-Salary Remaining : $544,693
T.J. Galiardi $950,000 (2)
-Salary Remaining : $530,726
Chris Thorburn $950,000 (2)
-Salary Remaining : $530,726
Michael Leighton $950,000 (2)
-Salary Remaining : $530,726
A.J. Greer $925,000 (3)
-Salary Remaining : $516,760
Liam O'Brien $900,000 (1)
-Salary Remaining : $502,793
Tyler Gaudet $625,000 (1)
-Salary Remaining : $349,162
Brandon Tanev $625,000 (3)
-Salary Remaining : $349,162
Total Pro Players24
Salary Commitment
Year 2017 : $65,500,000
Year 2018 : $28,275,000
Year 2019 : $17,825,000
Year 2020 : $9,500,000
Salary Average Commitment
Year 2017 : $50,575,000
Year 2018 : $21,350,000
Year 2019 : $17,525,000
Year 2020 : $9,200,000
Salary Cap with 1 Way Contract
Year 2017 : $65,500,000
Year 2018 : $31,275,000
Year 2019 : $17,825,000
Year 2020 : $9,500,000

Farm Players Salaries

Jordan Schmaltz $97,500 (3)
Salary Remaining : $54,708
Jeremy Smith $95,000 (2)
Salary Remaining : $53,306
Brian Lashoff $95,000 (2)
Salary Remaining : $53,306
Tim Jackman $95,000 (2)
Salary Remaining : $53,306
Noah Rod $92,500 (3)
Salary Remaining : $51,903
Stephen Johns $92,500 (2)
Salary Remaining : $51,903
Luke Green $92,500 (3)
Salary Remaining : $51,903
Linus Arnesson $92,500 (3)
Salary Remaining : $51,903
Jared Knight $92,500 (1)
Salary Remaining : $51,903
Viktor Svedberg $90,000 (1)
Salary Remaining : $50,500
Nathan Walker $90,000 (1)
Salary Remaining : $50,500
Robbie Russo $82,500 (3)
Salary Remaining : $46,292
R.J. Umberger $75,000 (2)
Salary Remaining : $42,083
Joe Hicketts $62,500 (3)
Salary Remaining : $35,069
Matthew O'Connor $62,500 (3)
Salary Remaining : $35,069
Phil Lane $62,500 (1)
Salary Remaining : $35,069
Total Farm Players16
Salary Commitment
Year 2017 : $1,370,000
Year 2018 : $1,035,000
Year 2019 : $582,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,370,000
Year 2018 : $1,035,000
Year 2019 : $582,500
Year 2020 : $0

SAN JOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 4,297 - 71.61%
Level 2: 5000 - $60 - 3,848 - 76.95%
Level 3: 2000 - $35 - 1,890 - 94.49%
Level 4: 4000 - $20 - 3,769 - 94.23%
Luxury : 1000 - $200 - 731 - 73.13%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %14,534 - 80.75%
Average Income per Game$948,294
Year to Date Revenue$18,017,590

Expense

Pro Players Total Salaries$72,675,000
Farm Players Total Salaries$2,002,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,271,253
Farm Year To Date Expenses$864,561
Pro Salary Cap To Date$32,271,253
Farm Salary Cap To Date$864,561

Estimate

Pro Estimated Season Revenue$20,862,473
Pro Remaining Season Days100
Pro Expenses Per Days$406,006
Pro Estimated Expenses$40,600,600
Farm Remaining Season Days101
Farm Expenses Per Days$11,125
Farm Estimated Expenses$1,123,625
Estimated Season Expenses$41,724,225
Season Salary Cap$72,675,000
Estimate Under Maximum Salary Cap of $73,000,000$325,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,675,000
Current Bank Account$15,457,866
Projected Bank Account($5,403,886)

Pro Players Salaries

Corey Perry $8,750,000 (2)
-Salary Remaining : $4,888,268
SJ CAP HIT $7,400,000 (2)
-Salary Remaining : $4,134,078
Brandon Dubinsky $7,000,000 (4)
-Salary Remaining : $3,910,615
Keith Yandle $6,500,000 (3)
-Salary Remaining : $3,631,285
Jake Allen $5,500,000 (5)
-Salary Remaining : $3,072,626
Jordan Staal $5,000,000 (3)
-Salary Remaining : $2,793,296
Martin Hanzal $4,500,000 (3)
-Salary Remaining : $2,513,966
David Savard $3,750,000 (4)
-Salary Remaining : $2,094,972
Cody Ceci $3,500,000 (1)
-Salary Remaining : $1,955,307
Chris Kreider $3,350,000 (1)
-Salary Remaining : $1,871,508
Cody Franson $3,150,000 (2)
-Salary Remaining : $1,759,777
Mike Fisher $3,000,000 (4)
-Salary Remaining : $1,675,978
Darren Helm $2,250,000 (2)
-Salary Remaining : $1,256,983
Jussi Jokinen $2,000,000 (2)
-Salary Remaining : $1,117,318
Alexei Emelin $1,050,000 (1)
-Salary Remaining : $586,592
Jesper Fast $1,000,000 (1)
-Salary Remaining : $558,659
Lauri Korpikoski $1,000,000 (1)
-Salary Remaining : $558,659
Jeff Zatkoff $1,000,000 (1)
-Salary Remaining : $558,659
Devante Smith-Pelly $1,000,000 (2)
-Salary Remaining : $558,659
Kyle Quincey $1,000,000 (1)
-Salary Remaining : $558,659
Kevin Hayes $975,000 (1)
-Salary Remaining : $544,693
Ryan Button (Out of Payroll) $0 (0)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2017 : $72,675,000
Year 2018 : $53,000,000
Year 2019 : $35,250,000
Year 2020 : $19,250,000
Salary Average Commitment
Year 2017 : $43,541,666
Year 2018 : $37,516,666
Year 2019 : $15,166,666
Year 2020 : $15,166,666
Salary Cap with 1 Way Contract
Year 2017 : $72,675,000
Year 2018 : $59,800,000
Year 2019 : $35,250,000
Year 2020 : $19,250,000

Farm Players Salaries

Griffin Reinhart $97,500 (1)
Salary Remaining : $54,708
Stefan Noesen $97,500 (1)
Salary Remaining : $54,708
Dylan McIlrath $97,500 (1)
Salary Remaining : $54,708
Beau Bennett $97,500 (2)
Salary Remaining : $54,708
Stephen Gionta $95,000 (2)
Salary Remaining : $53,306
Richard Bachman $95,000 (1)
Salary Remaining : $53,306
Martin Frk $92,500 (1)
Salary Remaining : $51,903
Philip Samuelsson $90,000 (1)
Salary Remaining : $50,500
Jordan Weal $87,500 (1)
Salary Remaining : $49,097
Tom Nilsson $87,500 (2)
Salary Remaining : $49,097
Nicolas Deslauriers $87,500 (1)
Salary Remaining : $49,097
Mason Geertsen $82,500 (1)
Salary Remaining : $46,292
Teemu Pulkkinen $82,500 (1)
Salary Remaining : $46,292
Kirill Kabanov $82,500 (2)
Salary Remaining : $46,292
Zack Torquato $80,000 (1)
Salary Remaining : $44,889
Vincent Hinostroza $72,500 (3)
Salary Remaining : $40,681
Reece Scarlett $72,500 (2)
Salary Remaining : $40,681
Tyler Lewington $67,500 (2)
Salary Remaining : $37,875
Ondrej Kase $67,500 (3)
Salary Remaining : $37,875
Garnet Hathaway $62,500 (1)
Salary Remaining : $35,069
Nick Ellis $62,500 (2)
Salary Remaining : $35,069
Andrew Poturalski $62,500 (3)
Salary Remaining : $35,069
Dan Renouf $62,500 (3)
Salary Remaining : $35,069
Mike Reilly $62,500 (2)
Salary Remaining : $35,069
Sami Aittokallio $57,500 (1)
Salary Remaining : $32,264
Total Farm Players25
Salary Commitment
Year 2017 : $2,002,500
Year 2018 : $892,500
Year 2019 : $265,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,687,500
Year 2018 : $805,000
Year 2019 : $265,000
Year 2020 : $0

ST.LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $76 - 5,835 - 97.25%
Level 2: 5000 - $55 - 4,747 - 94.94%
Level 3: 2000 - $35 - 1,939 - 96.97%
Level 4: 4000 - $20 - 3,712 - 92.80%
Luxury : 1000 - $150 - 968 - 96.79%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17,201 - 95.56%
Average Income per Game$991,848
Year to Date Revenue$17,853,258

Expense

Pro Players Total Salaries$72,750,000
Farm Players Total Salaries$570,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,107,575
Farm Year To Date Expenses$250,193
Pro Salary Cap To Date$32,107,575
Farm Salary Cap To Date$250,193

Estimate

Pro Estimated Season Revenue$22,812,496
Pro Remaining Season Days100
Pro Expenses Per Days$406,425
Pro Estimated Expenses$40,642,500
Farm Remaining Season Days101
Farm Expenses Per Days$3,167
Farm Estimated Expenses$319,867
Estimated Season Expenses$40,962,367
Season Salary Cap$72,750,000
Estimate Under Maximum Salary Cap of $73,000,000$250,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,750,000
Current Bank Account$15,654,873
Projected Bank Account($2,494,998)

Pro Players Salaries

Jason Spezza $7,500,000 (2)
-Salary Remaining : $4,189,944
Ben Bishop $7,000,000 (4)
-Salary Remaining : $3,910,615
Ryan McDonagh $6,500,000 (2)
-Salary Remaining : $3,631,285
Jaden Schwartz $6,000,000 (1)
-Salary Remaining : $3,351,955
Erik Johnson $5,750,000 (3)
-Salary Remaining : $3,212,291
Travis Zajac $4,700,000 (3)
-Salary Remaining : $2,625,698
Troy Brouwer $4,500,000 (2)
-Salary Remaining : $2,513,966
Sam Gagner $3,950,000 (4)
-Salary Remaining : $2,206,704
Brooks Orpik $3,500,000 (1)
-Salary Remaining : $1,955,307
Jonathan Ericsson $3,400,000 (2)
-Salary Remaining : $1,899,441
Calle Jarnkrok $3,250,000 (3)
-Salary Remaining : $1,815,642
Vladislav Namestnikov $3,000,000 (2)
-Salary Remaining : $1,675,978
Alex Petrovic $3,000,000 (4)
-Salary Remaining : $1,675,978
Radim Vrbata $2,950,000 (3)
-Salary Remaining : $1,648,045
Dale Weise $2,200,000 (3)
-Salary Remaining : $1,229,050
Zack Kassian $2,000,000 (2)
-Salary Remaining : $1,117,318
Alex Stalock $1,000,000 (1)
-Salary Remaining : $558,659
Darnell Nurse $975,000 (1)
-Salary Remaining : $544,693
Darren Archibald $900,000 (2)
-Salary Remaining : $502,793
Ryan Dzingel $675,000 (2)
-Salary Remaining : $377,095
Total Pro Players20
Salary Commitment
Year 2017 : $72,750,000
Year 2018 : $61,275,000
Year 2019 : $32,800,000
Year 2020 : $13,950,000
Salary Average Commitment
Year 2017 : $41,500,000
Year 2018 : $36,025,000
Year 2019 : $15,500,000
Year 2020 : $4,875,000
Salary Cap with 1 Way Contract
Year 2017 : $72,750,000
Year 2018 : $61,275,000
Year 2019 : $32,800,000
Year 2020 : $13,950,000

Farm Players Salaries

Cal O'Reilly $95,000 (1)
Salary Remaining : $53,306
Boyd Gordon $95,000 (2)
Salary Remaining : $53,306
Jason Missiaen $82,500 (2)
Salary Remaining : $46,292
Frank Corrado $75,000 (1)
Salary Remaining : $42,083
Colin McDonald $75,000 (1)
Salary Remaining : $42,083
Mark Fraser $75,000 (1)
Salary Remaining : $42,083
Miro Aaltonen $72,500 (2)
Salary Remaining : $40,681
Total Farm Players7
Salary Commitment
Year 2017 : $570,000
Year 2018 : $250,000
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $570,000
Year 2018 : $250,000
Year 2019 : $0
Year 2020 : $0

TAMPA BAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 4,454 - 74.23%
Level 2: 5000 - $60 - 3,840 - 76.81%
Level 3: 2000 - $35 - 1,884 - 94.18%
Level 4: 4000 - $20 - 3,854 - 96.35%
Luxury : 1000 - $200 - 725 - 72.53%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %14,757 - 81.98%
Average Income per Game$963,839
Year to Date Revenue$18,312,950

Expense

Pro Players Total Salaries$70,525,000
Farm Players Total Salaries$2,192,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$31,087,026
Farm Year To Date Expenses$980,858
Pro Salary Cap To Date$31,087,026
Farm Salary Cap To Date$980,858

Estimate

Pro Estimated Season Revenue$21,204,468
Pro Remaining Season Days100
Pro Expenses Per Days$393,994
Pro Estimated Expenses$39,399,400
Farm Remaining Season Days101
Farm Expenses Per Days$12,181
Farm Estimated Expenses$1,230,281
Estimated Season Expenses$40,629,681
Season Salary Cap$70,525,000
Estimate Under Maximum Salary Cap of $73,000,000$2,475,000
Estimate Over Minimum Salary Cap of $51,000,000 $19,525,000
Current Bank Account$15,319,095
Projected Bank Account($4,106,118)

Pro Players Salaries

Evgeni Malkin $7,500,000 (2)
-Salary Remaining : $4,189,944
Ryan Getzlaf $7,000,000 (2)
-Salary Remaining : $3,910,615
Devan Dubnyk $7,000,000 (4)
-Salary Remaining : $3,910,615
Marc-Edouard Vlasic $5,500,000 (3)
-Salary Remaining : $3,072,626
Torey Krug $5,500,000 (4)
-Salary Remaining : $3,072,626
Kyle Turris $5,250,000 (4)
-Salary Remaining : $2,932,961
Mathieu Perreault $4,350,000 (4)
-Salary Remaining : $2,430,168
Andrej Sekera $4,250,000 (2)
-Salary Remaining : $2,374,302
Tanner Pearson $3,750,000 (2)
-Salary Remaining : $2,094,972
Elias Lindholm $3,500,000 (4)
-Salary Remaining : $1,955,307
Charlie Coyle $2,750,000 (1)
-Salary Remaining : $1,536,313
Mark Streit $2,500,000 (1)
-Salary Remaining : $1,396,648
Matt Niskanen $2,350,000 (2)
-Salary Remaining : $1,312,849
TB CAP HIT $1,575,000 (2)
-Salary Remaining : $879,888
Aaron Dell $1,200,000 (2)
-Salary Remaining : $670,391
Derek Ryan $1,000,000 (2)
-Salary Remaining : $558,659
Robby Fabbri $975,000 (2)
-Salary Remaining : $544,693
Brendan Perlini $975,000 (2)
-Salary Remaining : $544,693
Nick Ritchie $975,000 (2)
-Salary Remaining : $544,693
Brandon Montour $925,000 (1)
-Salary Remaining : $516,760
Sebastian Aho $925,000 (3)
-Salary Remaining : $516,760
John Klingberg $775,000 (6)
-Salary Remaining : $432,961
Total Pro Players22
Salary Commitment
Year 2017 : $70,525,000
Year 2018 : $69,575,000
Year 2019 : $39,025,000
Year 2020 : $32,600,000
Salary Average Commitment
Year 2017 : $48,720,000
Year 2018 : $45,295,000
Year 2019 : $20,495,000
Year 2020 : $19,570,000
Salary Cap with 1 Way Contract
Year 2017 : $70,525,000
Year 2018 : $64,350,000
Year 2019 : $32,800,000
Year 2020 : $26,375,000

Farm Players Salaries

Brian Gibbons $97,500 (3)
Salary Remaining : $54,708
Anthony DeAngelo $97,500 (2)
Salary Remaining : $54,708
Haydn Fleury $97,500 (3)
Salary Remaining : $54,708
Julius Honka $97,500 (3)
Salary Remaining : $54,708
Jake Virtanen $97,500 (2)
Salary Remaining : $54,708
Jonas Siegenthaler $92,500 (2)
Salary Remaining : $51,903
Rasmus Andersson $92,500 (2)
Salary Remaining : $51,903
Jayce Hawryluk $92,500 (2)
Salary Remaining : $51,903
Vitek Vanecek $92,500 (2)
Salary Remaining : $51,903
Ian McCoshen $92,500 (2)
Salary Remaining : $51,903
Travis Dermott $92,500 (2)
Salary Remaining : $51,903
Dillon Dube $92,500 (3)
Salary Remaining : $51,903
Tomas Jurco $90,000 (1)
Salary Remaining : $50,500
Andrew Nielsen $87,500 (2)
Salary Remaining : $49,097
Oliver Bjorkstrand $87,500 (4)
Salary Remaining : $49,097
Matteson Lacopelli $87,500 (2)
Salary Remaining : $49,097
Jesse Gabrielle $82,500 (3)
Salary Remaining : $46,292
Anton Lindholm $77,500 (2)
Salary Remaining : $43,486
Kalle Kossila $75,000 (2)
Salary Remaining : $42,083
Adam Wilcox $72,500 (2)
Salary Remaining : $40,681
Vladislav Gavrikov $72,500 (2)
Salary Remaining : $40,681
Mason Appleton $72,500 (3)
Salary Remaining : $40,681
Sami Niku $67,500 (3)
Salary Remaining : $37,875
Steve Michalek $65,000 (1)
Salary Remaining : $36,472
Matthew Highmore $62,500 (3)
Salary Remaining : $35,069
Veeti Vainio $57,500 (2)
Salary Remaining : $32,264
Total Farm Players26
Salary Commitment
Year 2017 : $2,192,500
Year 2018 : $2,260,000
Year 2019 : $980,000
Year 2020 : $310,000
Salary Average Commitment
Year 2017 : $2,093,333
Year 2018 : $1,938,333
Year 2019 : $670,000
Year 2020 : $0

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $68 - 5,897 - 98.28%
Level 2: 5000 - $55 - 4,848 - 96.95%
Level 3: 2000 - $31 - 1,876 - 93.82%
Level 4: 4000 - $22 - 3,023 - 75.59%
Luxury : 1000 - $135 - 974 - 97.42%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %16,618 - 92.32%
Average Income per Game$923,802
Year to Date Revenue$17,552,229

Expense

Pro Players Total Salaries$71,895,000
Farm Players Total Salaries$1,387,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$31,805,061
Farm Year To Date Expenses$629,918
Pro Salary Cap To Date$31,724,745
Farm Salary Cap To Date$615,302

Estimate

Pro Estimated Season Revenue$20,323,634
Pro Remaining Season Days100
Pro Expenses Per Days$401,648
Pro Estimated Expenses$40,164,800
Farm Remaining Season Days101
Farm Expenses Per Days$7,706
Farm Estimated Expenses$778,306
Estimated Season Expenses$40,943,106
Season Salary Cap$71,895,000
Estimate Under Maximum Salary Cap of $73,000,000$1,105,000
Estimate Over Minimum Salary Cap of $51,000,000 $20,895,000
Current Bank Account$12,527,914
Projected Bank Account($8,091,558)

Pro Players Salaries

TOR Cap Hit $14,600,000 (2)
-Salary Remaining : $8,156,425
Mark Scheifele $8,250,000 (5)
-Salary Remaining : $4,608,939
Jarome Iginla $6,500,000 (2)
-Salary Remaining : $3,631,285
Brent Seabrook $6,500,000 (4)
-Salary Remaining : $3,631,285
Brian Elliott $6,000,000 (3)
-Salary Remaining : $3,351,955
Nino Niederreiter $5,500,000 (4)
-Salary Remaining : $3,072,626
Tomas Hertl $3,500,000 (2)
-Salary Remaining : $1,955,307
Michal Neuvirth $3,350,000 (2)
-Salary Remaining : $1,871,508
Ales Hemsky $3,250,000 (1)
-Salary Remaining : $1,815,642
Olli Maatta $2,750,000 (2)
-Salary Remaining : $1,536,313
Mark Borowiecki $2,000,000 (2)
-Salary Remaining : $1,117,318
Matt Hendricks $1,000,000 (1)
-Salary Remaining : $558,659
Pierre-Edouard Bellemare $1,000,000 (2)
-Salary Remaining : $558,659
Michal Kempny $995,000 (1)
-Salary Remaining : $555,866
Joshua Morrissey $975,000 (3)
-Salary Remaining : $544,693
Ryan White $975,000 (2)
-Salary Remaining : $544,693
Jan Rutta $975,000 (3)
-Salary Remaining : $544,693
Victor Rask $925,000 (4)
-Salary Remaining : $516,760
Brayden Point $875,000 (3)
-Salary Remaining : $488,827
Jake Dotchin $725,000 (3)
-Salary Remaining : $405,028
Nic Dowd $675,000 (1)
-Salary Remaining : $377,095
Drake Caggiula $575,000 (2)
-Salary Remaining : $321,229
Total Pro Players22
Salary Commitment
Year 2017 : $71,895,000
Year 2018 : $57,700,000
Year 2019 : $33,800,000
Year 2020 : $24,250,000
Salary Average Commitment
Year 2017 : $43,514,166
Year 2018 : $40,844,166
Year 2019 : $21,627,500
Year 2020 : $12,077,500
Salary Cap with 1 Way Contract
Year 2017 : $71,895,000
Year 2018 : $65,975,000
Year 2019 : $30,725,000
Year 2020 : $21,175,000

Farm Players Salaries

Chris Kelly $99,500 (1)
Salary Remaining : $55,831
Alex Biega $97,500 (1)
Salary Remaining : $54,708
Joakim Lindstrom $95,000 (1)
Salary Remaining : $53,306
Harry Zolnierczyk $95,000 (2)
Salary Remaining : $53,306
Ryan MacInnis $92,500 (3)
Salary Remaining : $51,903
Petr Straka $92,500 (1)
Salary Remaining : $51,903
Cole Cassels $87,500 (3)
Salary Remaining : $49,097
Michael Paliotta (Out of Payroll) $87,500 (1)
Salary Remaining : $49,097
Daniel Altshuller $87,500 (2)
Salary Remaining : $49,097
Chase De Leo $82,500 (2)
Salary Remaining : $46,292
Michael Chaput $80,000 (1)
Salary Remaining : $44,889
Cole Ully $77,500 (3)
Salary Remaining : $43,486
Zane McIntyre $72,500 (1)
Salary Remaining : $40,681
Tyler Randell $72,500 (2)
Salary Remaining : $40,681
Austin Carroll $67,500 (3)
Salary Remaining : $37,875
Sergey Kalinin (Out of Payroll) $62,500 (2)
Salary Remaining : $35,069
Colin Stevens $62,500 (2)
Salary Remaining : $35,069
Tim Schaller $62,500 (1)
Salary Remaining : $35,069
Total Farm Players18
Salary Commitment
Year 2017 : $1,474,500
Year 2018 : $787,500
Year 2019 : $325,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,394,500
Year 2018 : $787,500
Year 2019 : $325,000
Year 2020 : $0

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $86 - 5,746 - 95.77%
Level 2: 5000 - $56 - 4,720 - 94.39%
Level 3: 2000 - $32 - 1,917 - 95.83%
Level 4: 4000 - $19 - 3,824 - 95.59%
Luxury : 1000 - $182 - 944 - 94.42%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17,150 - 95.28%
Average Income per Game$1,064,301
Year to Date Revenue$19,157,409

Expense

Pro Players Total Salaries$72,825,000
Farm Players Total Salaries$2,140,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,140,676
Farm Year To Date Expenses$926,589
Pro Salary Cap To Date$32,140,676
Farm Salary Cap To Date$867,894

Estimate

Pro Estimated Season Revenue$24,478,912
Pro Remaining Season Days100
Pro Expenses Per Days$406,844
Pro Estimated Expenses$40,684,400
Farm Remaining Season Days101
Farm Expenses Per Days$11,889
Farm Estimated Expenses$1,200,789
Estimated Season Expenses$41,885,189
Season Salary Cap$72,825,000
Estimate Under Maximum Salary Cap of $73,000,000$175,000
Estimate Over Minimum Salary Cap of $51,000,000 $21,825,000
Current Bank Account$42,437,081
Projected Bank Account$25,030,804

Pro Players Salaries

Patrick Kane $9,500,000 (3)
-Salary Remaining : $5,307,263
Tyler Seguin $7,200,000 (1)
-Salary Remaining : $4,022,346
Jonathan Huberdeau $6,250,000 (4)
-Salary Remaining : $3,491,620
Nazem Kadri $6,000,000 (5)
-Salary Remaining : $3,351,955
Hampus Lindholm $5,500,000 (3)
-Salary Remaining : $3,072,626
Martin Jones $5,300,000 (4)
-Salary Remaining : $2,960,894
Travis Hamonic $5,000,000 (5)
-Salary Remaining : $2,793,296
Michael Stone $4,000,000 (2)
-Salary Remaining : $2,234,637
Ryan Ellis $4,000,000 (3)
-Salary Remaining : $2,234,637
Justin Abdelkader $3,600,000 (3)
-Salary Remaining : $2,011,173
Chris Kunitz $3,000,000 (1)
-Salary Remaining : $1,675,978
T.J. Brodie $2,800,000 (1)
-Salary Remaining : $1,564,246
Daniel Sedin $2,500,000 (1)
-Salary Remaining : $1,396,648
Dennis Wideman $1,750,000 (2)
-Salary Remaining : $977,654
Zbynek Michalek $1,000,000 (1)
-Salary Remaining : $558,659
Nick Schmaltz $975,000 (3)
-Salary Remaining : $544,693
Matt Irwin $950,000 (1)
-Salary Remaining : $530,726
Jean-Gabriel Pageau $825,000 (1)
-Salary Remaining : $460,894
Mark Stone $725,000 (1)
-Salary Remaining : $405,028
Lukas Sedlak $700,000 (2)
-Salary Remaining : $391,061
Mark Arcobello $625,000 (1)
-Salary Remaining : $349,162
Casey DeSmith $625,000 (3)
-Salary Remaining : $349,162
Total Pro Players22
Salary Commitment
Year 2017 : $72,825,000
Year 2018 : $53,200,000
Year 2019 : $46,750,000
Year 2020 : $22,550,000
Salary Average Commitment
Year 2017 : $51,650,000
Year 2018 : $32,025,000
Year 2019 : $25,575,000
Year 2020 : $10,875,000
Salary Cap with 1 Way Contract
Year 2017 : $72,825,000
Year 2018 : $53,200,000
Year 2019 : $46,750,000
Year 2020 : $22,550,000

Farm Players Salaries

Brandon Gormley $97,500 (2)
Salary Remaining : $54,708
Derek Grant $95,000 (2)
Salary Remaining : $53,306
Drew Shore $95,000 (2)
Salary Remaining : $53,306
Justin Falk (Out of Payroll) $95,000 (1)
Salary Remaining : $53,306
T.J. Brennan $95,000 (1)
Salary Remaining : $53,306
James Wisniewski $90,000 (2)
Salary Remaining : $50,500
Chris Bourque $90,000 (1)
Salary Remaining : $50,500
Zach Redmond $90,000 (1)
Salary Remaining : $50,500
Steve Downie $90,000 (1)
Salary Remaining : $50,500
Taylor Aronson $87,500 (2)
Salary Remaining : $49,097
Tanner Richard $87,500 (2)
Salary Remaining : $49,097
Justin Shugg $82,500 (1)
Salary Remaining : $46,292
Morgan Ellis $82,500 (2)
Salary Remaining : $46,292
Magnus Nygren $82,500 (2)
Salary Remaining : $46,292
Jeremie Blain $82,500 (2)
Salary Remaining : $46,292
Brendan Woods $77,500 (1)
Salary Remaining : $43,486
Mitch Callahan $72,500 (1)
Salary Remaining : $40,681
Johan Gustafsson $72,500 (2)
Salary Remaining : $40,681
Joseph LaBate $70,000 (2)
Salary Remaining : $39,278
Brody Sutter (Out of Payroll) $67,500 (1)
Salary Remaining : $37,875
Sergey Tolchinsky $62,500 (2)
Salary Remaining : $35,069
Jiri Sekac $62,500 (1)
Salary Remaining : $35,069
Michael Houser $62,500 (2)
Salary Remaining : $35,069
Ryan Faragher $62,500 (2)
Salary Remaining : $35,069
David Rittich $62,500 (3)
Salary Remaining : $35,069
Vojtech Mozik $62,500 (2)
Salary Remaining : $35,069
Dennis Rasmussen $62,500 (2)
Salary Remaining : $35,069
Total Farm Players27
Salary Commitment
Year 2017 : $2,140,000
Year 2018 : $1,317,500
Year 2019 : $62,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,140,000
Year 2018 : $1,317,500
Year 2019 : $62,500
Year 2020 : $0

VEGAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 4,450 - 74.16%
Level 2: 5000 - $60 - 3,833 - 76.65%
Level 3: 2000 - $35 - 1,902 - 95.09%
Level 4: 4000 - $25 - 2,566 - 64.16%
Luxury : 1000 - $200 - 746 - 74.56%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %13,496 - 74.98%
Average Income per Game$954,770
Year to Date Revenue$17,185,865

Expense

Pro Players Total Salaries$71,400,000
Farm Players Total Salaries$889,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,154,084
Farm Year To Date Expenses$427,703
Pro Salary Cap To Date$32,154,084
Farm Salary Cap To Date$427,703

Estimate

Pro Estimated Season Revenue$21,959,716
Pro Remaining Season Days100
Pro Expenses Per Days$398,883
Pro Estimated Expenses$39,888,300
Farm Remaining Season Days101
Farm Expenses Per Days$4,939
Farm Estimated Expenses$498,839
Estimated Season Expenses$40,387,139
Season Salary Cap$71,400,000
Estimate Under Maximum Salary Cap of $73,000,000$1,600,000
Estimate Over Minimum Salary Cap of $51,000,000 $20,400,000
Current Bank Account$34,604,078
Projected Bank Account$16,176,655

Pro Players Salaries

VGK Cap Hit $9,875,000 (2)
-Salary Remaining : $5,516,760
Brendan Gallagher $6,000,000 (5)
-Salary Remaining : $3,351,955
Mats Zuccarello $5,500,000 (4)
-Salary Remaining : $3,072,626
Alex Goligoski $4,800,000 (3)
-Salary Remaining : $2,681,564
Mikkel Boedker $4,750,000 (3)
-Salary Remaining : $2,653,631
Tomas Tatar $4,500,000 (4)
-Salary Remaining : $2,513,966
Brock Nelson $4,250,000 (3)
-Salary Remaining : $2,374,302
Andy Greene $4,000,000 (3)
-Salary Remaining : $2,234,637
Jason Zucker $3,900,000 (4)
-Salary Remaining : $2,178,771
Andrew Cogliano $3,700,000 (3)
-Salary Remaining : $2,067,039
Brian Campbell $3,500,000 (1)
-Salary Remaining : $1,955,307
Boone Jenner $3,250,000 (2)
-Salary Remaining : $1,815,642
Marco Scandella $2,600,000 (2)
-Salary Remaining : $1,452,514
Tyler Ennis $1,800,000 (3)
-Salary Remaining : $1,005,587
Philipp Grubauer $1,650,000 (2)
-Salary Remaining : $921,788
Craig Smith $1,500,000 (1)
-Salary Remaining : $837,989
Nikita Zadorov $975,000 (1)
-Salary Remaining : $544,693
Jon Merrill $925,000 (1)
-Salary Remaining : $516,760
Ville Pokka $925,000 (2)
-Salary Remaining : $516,760
Jordan Martinook $925,000 (2)
-Salary Remaining : $516,760
Tristan Jarry $925,000 (1)
-Salary Remaining : $516,760
Barclay Goodrow $575,000 (1)
-Salary Remaining : $321,229
Johnny Oduya $575,000 (1)
-Salary Remaining : $321,229
Total Pro Players23
Salary Commitment
Year 2017 : $71,400,000
Year 2018 : $54,550,000
Year 2019 : $43,200,000
Year 2020 : $19,900,000
Salary Average Commitment
Year 2017 : $47,475,000
Year 2018 : $38,500,000
Year 2019 : $29,150,000
Year 2020 : $15,400,000
Salary Cap with 1 Way Contract
Year 2017 : $71,400,000
Year 2018 : $62,425,000
Year 2019 : $43,200,000
Year 2020 : $19,900,000

Farm Players Salaries

Teddy Purcell $99,500 (2)
Salary Remaining : $55,831
Jared Boll $99,500 (2)
Salary Remaining : $55,831
Jared Coreau $95,000 (2)
Salary Remaining : $53,306
Calvin Pickard $92,500 (1)
Salary Remaining : $51,903
Jacob De La Rose $92,500 (1)
Salary Remaining : $51,903
Ryan Sproul $92,500 (1)
Salary Remaining : $51,903
Matthew Peca $67,500 (3)
Salary Remaining : $37,875
Frederick Gaudreau $62,500 (3)
Salary Remaining : $35,069
Josh Jooris $62,500 (1)
Salary Remaining : $35,069
Nate Schmidt $62,500 (1)
Salary Remaining : $35,069
Nikita Soshnikov $62,500 (1)
Salary Remaining : $35,069
Total Farm Players11
Salary Commitment
Year 2017 : $889,000
Year 2018 : $424,000
Year 2019 : $130,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $889,000
Year 2018 : $424,000
Year 2019 : $130,000
Year 2020 : $0

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $83 - 5,693 - 94.88%
Level 2: 5000 - $51 - 4,838 - 96.77%
Level 3: 2000 - $26 - 1,968 - 98.39%
Level 4: 4000 - $16 - 3,898 - 97.46%
Luxury : 1000 - $170 - 949 - 94.93%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17,347 - 96.37%
Average Income per Game$994,195
Year to Date Revenue$18,889,697

Expense

Pro Players Total Salaries$69,000,000
Farm Players Total Salaries$1,332,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$31,194,945
Farm Year To Date Expenses$496,122
Pro Salary Cap To Date$31,194,945
Farm Salary Cap To Date$471,747

Estimate

Pro Estimated Season Revenue$21,872,281
Pro Remaining Season Days100
Pro Expenses Per Days$385,475
Pro Estimated Expenses$38,547,500
Farm Remaining Season Days101
Farm Expenses Per Days$7,400
Farm Estimated Expenses$747,400
Estimated Season Expenses$39,294,900
Season Salary Cap$69,000,000
Estimate Under Maximum Salary Cap of $73,000,000$4,000,000
Estimate Over Minimum Salary Cap of $51,000,000 $18,000,000
Current Bank Account$10,599,021
Projected Bank Account($6,823,598)

Pro Players Salaries

Ryan Johansen $7,000,000 (3)
-Salary Remaining : $3,910,615
WSH CAP HIT $6,725,000 (2)
-Salary Remaining : $3,756,983
Ryan Miller $6,000,000 (1)
-Salary Remaining : $3,351,955
Alexander Wennberg $6,000,000 (4)
-Salary Remaining : $3,351,955
Brayden Schenn $5,750,000 (4)
-Salary Remaining : $3,212,291
Sami Vatanen $4,750,000 (3)
-Salary Remaining : $2,653,631
Antoine Vermette $4,150,000 (2)
-Salary Remaining : $2,318,436
Victor Hedman $4,000,000 (6)
-Salary Remaining : $2,234,637
Cal Clutterbuck $3,000,000 (2)
-Salary Remaining : $1,675,978
Colin Wilson $3,000,000 (2)
-Salary Remaining : $1,675,978
Roman Polak $2,700,000 (1)
-Salary Remaining : $1,508,380
Zemgus Girgensons $2,500,000 (3)
-Salary Remaining : $1,396,648
Casey Cizikas $2,000,000 (5)
-Salary Remaining : $1,117,318
Nathan Gerbe $1,950,000 (1)
-Salary Remaining : $1,089,385
Mike Condon $1,250,000 (3)
-Salary Remaining : $698,324
Rene Bourque $1,000,000 (1)
-Salary Remaining : $558,659
Joakim Nordstrom $1,000,000 (2)
-Salary Remaining : $558,659
Tom Gilbert $1,000,000 (1)
-Salary Remaining : $558,659
Zach Werenski $975,000 (3)
-Salary Remaining : $544,693
Jim Slater $950,000 (2)
-Salary Remaining : $530,726
Damon Severson $925,000 (3)
-Salary Remaining : $516,760
Xavier Ouellet $925,000 (3)
-Salary Remaining : $516,760
Viktor Arvidsson $825,000 (2)
-Salary Remaining : $460,894
Conor Sheary $625,000 (2)
-Salary Remaining : $349,162
Total Pro Players24
Salary Commitment
Year 2017 : $69,000,000
Year 2018 : $66,375,000
Year 2019 : $46,725,000
Year 2020 : $24,500,000
Salary Average Commitment
Year 2017 : $27,953,333
Year 2018 : $23,253,333
Year 2019 : $10,245,000
Year 2020 : $10,245,000
Salary Cap with 1 Way Contract
Year 2017 : $69,000,000
Year 2018 : $56,350,000
Year 2019 : $36,075,000
Year 2020 : $17,750,000

Farm Players Salaries

Drew Miller $99,500 (2)
Salary Remaining : $55,831
Sonny Milano $97,500 (2)
Salary Remaining : $54,708
Mark McNeill $97,500 (2)
Salary Remaining : $54,708
Scott Harrington $97,500 (3)
Salary Remaining : $54,708
Brandon Halverson $92,500 (3)
Salary Remaining : $51,903
Kevin Gravel $85,000 (1)
Salary Remaining : $47,694
Ryan Graves $82,500 (2)
Salary Remaining : $46,292
Taylor Leier $82,500 (2)
Salary Remaining : $46,292
Emil Molin $82,500 (3)
Salary Remaining : $46,292
Mike Downing $82,500 (3)
Salary Remaining : $46,292
Devon Toews $82,500 (3)
Salary Remaining : $46,292
Kristers Gudlevskis $77,500 (2)
Salary Remaining : $43,486
Zack Mitchell $75,000 (3)
Salary Remaining : $42,083
Nick Ebert (Out of Payroll) $67,500 (1)
Salary Remaining : $37,875
Travis Boyd $67,500 (1)
Salary Remaining : $37,875
Mike Kapla $62,500 (2)
Salary Remaining : $35,069
Total Farm Players16
Salary Commitment
Year 2017 : $1,332,000
Year 2018 : $1,129,500
Year 2019 : $530,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,123,250
Year 2018 : $907,000
Year 2019 : $340,000
Year 2020 : $0

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $86 - 5,662 - 94.36%
Level 2: 5000 - $51 - 4,805 - 96.09%
Level 3: 2000 - $1 - 1,999 - 99.97%
Level 4: 4000 - $16 - 3,907 - 97.68%
Luxury : 1000 - $174 - 961 - 96.09%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17,334 - 96.30%
Average Income per Game$963,658
Year to Date Revenue$18,309,503

Expense

Pro Players Total Salaries$73,000,000
Farm Players Total Salaries$804,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,153,073
Farm Year To Date Expenses$376,613
Pro Salary Cap To Date$31,708,933
Farm Salary Cap To Date$376,613

Estimate

Pro Estimated Season Revenue$21,200,477
Pro Remaining Season Days100
Pro Expenses Per Days$407,821
Pro Estimated Expenses$40,782,100
Farm Remaining Season Days101
Farm Expenses Per Days$4,469
Farm Estimated Expenses$451,369
Estimated Season Expenses$41,233,469
Season Salary Cap$71,500,000
Estimate Under Maximum Salary Cap of $73,000,000$1,500,000
Estimate Over Minimum Salary Cap of $51,000,000 $20,500,000
Current Bank Account$24,301,939
Projected Bank Account$4,268,947

Pro Players Salaries

Sidney Crosby $10,000,000 (2)
-Salary Remaining : $5,586,592
Alexander Ovechkin $9,500,000 (2)
-Salary Remaining : $5,307,263
Patrick Marleau $7,500,000 (3)
-Salary Remaining : $4,189,944
WPG CAP HIT $6,900,000 (2)
-Salary Remaining : $3,854,749
Braden Holtby $6,100,000 (3)
-Salary Remaining : $3,407,821
Tyler Toffoli $5,500,000 (6)
-Salary Remaining : $3,072,626
Alexander Edler $5,000,000 (3)
-Salary Remaining : $2,793,296
Christopher Tanev $4,500,000 (5)
-Salary Remaining : $2,513,966
Sven Baertschi $2,750,000 (2)
-Salary Remaining : $1,536,313
Nick Holden $2,500,000 (1)
-Salary Remaining : $1,396,648
Jimmy Howard $1,950,000 (1)
-Salary Remaining : $1,089,385
Clayton Stoner (Out of Payroll) $1,500,000 (2)
-Salary Remaining : $837,989
Jannik Hansen $1,000,000 (1)
-Salary Remaining : $558,659
Matt Moulson $1,000,000 (1)
-Salary Remaining : $558,659
Matt Cullen $975,000 (2)
-Salary Remaining : $544,693
Brendan Gaunce $975,000 (2)
-Salary Remaining : $544,693
Bo Horvat $975,000 (6)
-Salary Remaining : $544,693
Matt Hunwick $950,000 (2)
-Salary Remaining : $530,726
Pierre-Alexandre Parenteau $950,000 (2)
-Salary Remaining : $530,726
Markus Granlund $925,000 (1)
-Salary Remaining : $516,760
Nick Shore $875,000 (3)
-Salary Remaining : $488,827
Troy Stecher $675,000 (3)
-Salary Remaining : $377,095
Total Pro Players22
Salary Commitment
Year 2017 : $73,000,000
Year 2018 : $62,325,000
Year 2019 : $33,775,000
Year 2020 : $15,000,000
Salary Average Commitment
Year 2017 : $48,831,250
Year 2018 : $45,906,250
Year 2019 : $21,056,250
Year 2020 : $9,750,000
Salary Cap with 1 Way Contract
Year 2017 : $73,000,000
Year 2018 : $65,625,000
Year 2019 : $31,125,000
Year 2020 : $10,975,000

Farm Players Salaries

David Leggio $99,500 (2)
Salary Remaining : $55,831
Dmitri Kugryshev (Out of Payroll) $92,500 (2)
Salary Remaining : $51,903
Marcus Pettersson $92,500 (2)
Salary Remaining : $51,903
Zachary Fucale $92,500 (2)
Salary Remaining : $51,903
Greg Nemisz $87,500 (1)
Salary Remaining : $49,097
Andrey Pedan $85,000 (3)
Salary Remaining : $47,694
Garrett Noonan $82,500 (2)
Salary Remaining : $46,292
Gustav Forsling $77,500 (3)
Salary Remaining : $43,486
Antoine Laganiere $62,500 (2)
Salary Remaining : $35,069
Joacim Eriksson $62,500 (1)
Salary Remaining : $35,069
Mike Zalewski $62,500 (1)
Salary Remaining : $35,069
Total Farm Players11
Salary Commitment
Year 2017 : $897,000
Year 2018 : $684,500
Year 2019 : $162,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $897,625
Year 2018 : $685,125
Year 2019 : $163,125
Year 2020 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
$73,000,000

Over Minimum of
$51,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $39,875,933 $70,600,000 $2,400,000 $19,600,000 242751
ARIZONA $11,661,495 $71,675,000 $1,325,000 $20,675,000 231841
BOSTON $24,365,198 $68,375,000 $4,625,000 $17,375,000 24731
BUFFALO $3,413,454 $72,125,000 $875,000 $21,125,000 202545
CALGARY $46,153,605 $71,750,000 $1,250,000 $20,750,000 22729
CAROLINA $16,162,799 $72,725,000 $275,000 $21,725,000 202545
CHICAGO $8,802,351 $72,475,000 $525,000 $21,475,000 201434
COLORADO $23,241,203 $67,225,000 $5,775,000 $16,225,000 222042
COLUMBUS $8,680,593 $72,995,000 $5,000 $21,995,000 231740
DALLAS $12,137,718 $59,100,000 $13,900,000 $8,100,000 25934
DETROIT $1,321,267 $72,750,000 $250,000 $21,750,000 231134
EDMONTON $19,087,526 $71,600,000 $1,400,000 $20,600,000 212142
FLORIDA $8,789,481 $72,075,000 $925,000 $21,075,000 222042
LOS ANGELES $49,055,581 $67,400,000 $5,600,000 $16,400,000 251540
MINNESOTA $16,108,091 $71,700,000 $1,300,000 $20,700,000 20929
MONTREAL $45,272,763 $72,950,000 $50,000 $21,950,000 211031
NASHVILLE $49,532,578 $67,475,000 $5,525,000 $16,475,000 242145
NEW JERSEY $68,672,961 $67,675,000 $5,325,000 $16,675,000 231841
NEW YORK I $54,107,513 $70,325,000 $2,675,000 $19,325,000 242347
NEW YORK R $32,765,312 $60,600,000 $12,400,000 $9,600,000 231740
OTTAWA $657,794 $69,545,000 $3,455,000 $18,545,000 23831
PHILADELPHIA $16,498,599 $67,270,000 $5,730,000 $16,270,000 221840
PITTSBURGH $40,263,856 $65,500,000 $7,500,000 $14,500,000 241640
SAN JOSE $15,457,866 $72,675,000 $325,000 $21,675,000 222547
ST.LOUIS $15,654,873 $72,750,000 $250,000 $21,750,000 20727
TAMPA BAY $15,319,095 $70,525,000 $2,475,000 $19,525,000 222648
TORONTO $12,527,914 $71,895,000 $1,105,000 $20,895,000 221840
VANCOUVER $42,437,081 $72,825,000 $175,000 $21,825,000 222749
VEGAS $34,604,078 $71,400,000 $1,600,000 $20,400,000 231134
WASHINGTON $10,599,021 $69,000,000 $4,000,000 $18,000,000 241640
WINNIPEG $24,301,939 $71,500,000 $1,500,000 $20,500,000 221133