Team FinanceLast Update - Wednesday, December 14, 2016 at 10:33
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $105 - 5,090 - 84.83%
Level 2: 5000 - $65 - 4,805 - 96.09%
Level 3: 2000 - $40 - 1,937 - 96.84%
Level 4: 3304 - $32 - 3,303 - 99.97%
Luxury : 870 - $210 - 854 - 98.11%
Total Capacity :17174
Farm
Farm Level 1: 2000 - $35 - 1,532 - 76.61%
Farm Level 2: 1000 - $15 - 750 - 74.98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,988 - 93.09%
Average Income per Game$1,874,366
Year to Date Revenue$76,849,008
Farm
Home Games Left0
Average Attendance - %2,282 - 76.07%
Average Income per Game$107,848
Year to Date Revenue$4,421,762

Expense

Pro Players Total Salaries$71,537,500
Farm Players Total Salaries$2,729,700
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,889,506
Farm Year To Date Expenses$2,502,342
Pro Salary Cap To Date$70,385,800
Farm Salary Cap To Date$2,502,342

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$541,635
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,371
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$71,537,500
Estimate Under Maximum Salary Cap of $73,000,000$1,462,500
Estimate Over Minimum Salary Cap of $54,000,000 $17,537,500
Current Bank Account$37,686,617
Projected Bank Account$37,686,617

Pro Players Salaries

Daniel Sedin $7,000,000 (4)
Henrik Sedin $7,000,000 (4)
John Tavares $5,500,000 (5)
Alexander Edler $5,000,000 (2)
Kyle Palmieri $4,650,000 (10)
Roberto Luongo $4,533,333 (3)
Francois Beauchemin $4,500,000 (5)
Marc-Edouard Vlasic $4,250,000 (2)
Cam Fowler $4,000,000 (2)
Benoit Pouliot $4,000,000 (6)
Roman Josi $4,000,000 (3)
Jakob Silfverberg $3,750,000 (7)
Andrew Cogliano $3,000,000 (4)
Matt Cullen $2,800,000 (3)
John Gibson $2,300,000 (6)
Devante Smith-Pelly $1,300,000 (4)
Ben Hutton $925,000 (1)
Rickard Rakell $894,167 (1)
William Karlsson $835,000 (1)
Brian Gionta $700,000 (2)
Kyle Chipchura $600,000 (3)
Total Pro Players21
Salary Commitment
Year 4 : $71,537,500.00
Year 5 : $68,883,333.00
Year 6 : $54,933,333.00
Year 7 : $43,000,000.00
Salary Average Commitment
Year 4 : $71,537,499.00
Year 5 : $68,883,332.00
Year 6 : $54,933,332.00
Year 7 : $43,000,000.00
Salary Cap with 1 Way Contract
Year 4 : $71,537,500.00
Year 5 : $68,883,333.00
Year 6 : $54,933,333.00
Year 7 : $43,000,000.00

Farm Players Salaries

Dryden Hunt $295,000 (4)
Sergei Boikov $100,000 (3)
Mark Barberio $90,000 (4)
Joel Chouinard $90,000 (3)
David Ullstrom $90,000 (3)
Jeff Frazee $90,000 (4)
Olivier Roy $90,000 (4)
Louis Leblanc $87,000 (1)
Kyle Beach $84,200 (2)
Stefan Noesen $82,800 (1)
Marco Cousineau $82,800 (1)
Nic Kerdiles $82,000 (1)
Matt Bailey $81,600 (1)
Ryan Schnell $81,200 (1)
Matt Smaby $80,000 (4)
Martin Gernat $80,000 (4)
Jared Boll $80,000 (4)
Matt Frattin $80,000 (4)
Yann Sauve $80,000 (4)
Charles Sarault $79,900 (1)
Joseph Cramarossa $72,500 (2)
Ryan Reaves $70,000 (3)
Jean-Francois Berube $70,000 (4)
Matt Gilroy $70,000 (2)
Andrew O'Brien $63,300 (2)
Kenny Morrison $60,000 (4)
Igor Bobkov $60,000 (2)
Luke Adam $60,000 (4)
Anthony Peluso $60,000 (4)
Kevin Gagne $60,000 (3)
Mat Clark $60,000 (2)
Max Friberg $58,800 (2)
Jordan Oesterle $58,600 (2)
Total Farm Players33
Salary Commitment
Year 4 : $2,729,700.00
Year 5 : $2,152,400.00
Year 6 : $1,625,000.00
Year 7 : $1,215,000.00
Salary Average Commitment
Year 4 : $2,729,700.00
Year 5 : $2,152,400.00
Year 6 : $1,625,000.00
Year 7 : $1,215,000.00

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $110 - 5,749 - 95.82%
Level 2: 5000 - $60 - 4,879 - 97.58%
Level 3: 2000 - $35 - 1,972 - 98.61%
Level 4: 3839 - $25 - 3,839 - 100.00%
Luxury : 960 - $210 - 874 - 91.05%
Total Capacity :17799
Farm
Farm Level 1: 2000 - $35 - 1,492 - 74.61%
Farm Level 2: 1000 - $15 - 748 - 74.80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,314 - 97.27%
Average Income per Game$1,892,839
Year to Date Revenue$77,606,406
Farm
Home Games Left0
Average Attendance - %2,240 - 74.68%
Average Income per Game$94,541
Year to Date Revenue$3,876,197

Expense

Pro Players Total Salaries$71,776,333
Farm Players Total Salaries$1,899,318
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,369,192
Farm Year To Date Expenses$2,124,705
Pro Salary Cap To Date$71,865,442
Farm Salary Cap To Date$2,124,705

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$543,431
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,174
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$71,776,333
Estimate Under Maximum Salary Cap of $73,000,000$1,223,667
Estimate Over Minimum Salary Cap of $54,000,000 $17,776,333
Current Bank Account$52,084,383
Projected Bank Account$52,084,383

Pro Players Salaries

Bobby Ryan $7,250,000 (13)
Patrice Bergeron $6,875,000 (8)
Patrick Marleau $6,670,000 (2)
Keith Yandle $6,350,000 (5)
Devan Dubnyk $4,333,000 (8)
Tyler Bozak $4,200,000 (2)
Michael Stone $4,000,000 (2)
Connor Murphy $3,850,000 (12)
Mikkel Boedker $3,750,000 (3)
Antoine Vermette $3,750,000 (3)
Dion Phaneuf $3,500,000 (10)
Reilly Smith $3,425,000 (2)
Nicklas Grossmann $3,211,000 (1)
Evgeny Kuznetsov $3,000,000 (3)
Jason Demers $2,210,000 (2)
Mark Visentin $870,000 (1)
Max Domi $863,333 (3)
Radek Dvorak $850,000 (2)
Tobias Rieder $836,000 (1)
Brandon Manning $833,000 (1)
Jeff Zatkoff $575,000 (1)
David Legwand $575,000 (3)
Total Pro Players22
Salary Commitment
Year 4 : $71,776,333.00
Year 5 : $65,451,333.00
Year 6 : $44,096,333.00
Year 7 : $32,158,000.00
Salary Average Commitment
Year 4 : $71,738,333.00
Year 5 : $65,451,333.00
Year 6 : $44,096,333.00
Year 7 : $32,158,000.00
Salary Cap with 1 Way Contract
Year 4 : $71,776,333.00
Year 5 : $65,451,333.00
Year 6 : $44,096,333.00
Year 7 : $32,158,000.00

Farm Players Salaries

Cooper Marody $180,000 (2)
Taylor Pyatt $155,000 (2)
Joe Vitale $117,000 (2)
Andre Benoit $87,000 (3)
Scott Arnold $86,600 (1)
Mark Louis $86,500 (1)
Brendan Shinnimin $83,800 (1)
Darian Dziurzynski $83,600 (1)
Justin Hache $82,000 (1)
Tyler Gaudet $81,000 (1)
Phil Lane $80,300 (1)
Nicholas Boka $80,000 (2)
Mike Lee $78,600 (1)
Brett Seney $70,000 (2)
Michael Bunting $69,250 (4)
Marek Langhamer $64,833 (2)
Jordan Szwarz $61,335 (2)
Roy Radke $60,000 (2)
Philip Samuelsson $60,000 (2)
Joel Hanley $60,000 (2)
Ben Youds $57,500 (1)
Hunter Fejes $57,500 (4)
Zac Larraza $57,500 (1)
Total Farm Players23
Salary Commitment
Year 4 : $1,899,318.00
Year 5 : $1,121,918.00
Year 6 : $213,750.00
Year 7 : $126,750.00
Salary Average Commitment
Year 4 : $1,899,318.00
Year 5 : $1,121,918.00
Year 6 : $213,750.00
Year 7 : $126,750.00

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $110 - 5,794 - 96.57%
Level 2: 5000 - $60 - 4,832 - 96.63%
Level 3: 2000 - $38 - 1,951 - 97.54%
Level 4: 3675 - $30 - 3,675 - 100.00%
Luxury : 890 - $220 - 867 - 97.38%
Total Capacity :17565
Farm
Farm Level 1: 2000 - $35 - 1,498 - 74.89%
Farm Level 2: 1000 - $15 - 744 - 74.40%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,118 - 97.46%
Average Income per Game$1,940,450
Year to Date Revenue$79,558,443
Farm
Home Games Left0
Average Attendance - %2,242 - 74.73%
Average Income per Game$94,740
Year to Date Revenue$3,884,321

Expense

Pro Players Total Salaries$71,563,667
Farm Players Total Salaries$2,102,318
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,174,585
Farm Year To Date Expenses$2,037,170
Pro Salary Cap To Date$70,670,825
Farm Salary Cap To Date$2,037,170

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$541,832
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,689
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$71,563,667
Estimate Under Maximum Salary Cap of $73,000,000$1,436,333
Estimate Over Minimum Salary Cap of $54,000,000 $17,563,667
Current Bank Account$71,254,845
Projected Bank Account$71,254,845

Pro Players Salaries

Corey Perry $8,625,000 (3)
David Krejci $7,250,000 (9)
Tuukka Rask $7,000,000 (3)
Milan Lucic $6,000,000 (8)
Patrick Sharp $5,900,000 (3)
Dennis Wideman $5,250,000 (1)
Torey Krug $5,250,000 (8)
Mike Cammalleri $5,000,000 (6)
James Wisniewski $4,125,000 (1)
Wayne Simmonds $3,975,000 (3)
Adam McQuaid $2,750,000 (7)
Nino Niederreiter $2,666,667 (2)
Riley Sheahan $2,075,000 (4)
Ryan Spooner $950,000 (1)
Markus Granlund $900,000 (4)
Joe Morrow $822,000 (1)
Zach Trotman $650,000 (2)
Matthew Lombardi $600,000 (4)
Craig Cunningham $600,000 (2)
Niklas Svedberg $600,000 (1)
Alex Grant $575,000 (1)
Total Pro Players21
Salary Commitment
Year 4 : $71,563,667.00
Year 5 : $59,241,667.00
Year 6 : $55,325,000.00
Year 7 : $29,825,000.00
Salary Average Commitment
Year 4 : $71,563,667.00
Year 5 : $59,241,667.00
Year 6 : $55,325,000.00
Year 7 : $29,825,000.00
Salary Cap with 1 Way Contract
Year 4 : $71,563,667.00
Year 5 : $59,241,667.00
Year 6 : $55,325,000.00
Year 7 : $29,825,000.00

Farm Players Salaries

Jan Hejda $220,000 (3)
Chris Wagner $95,000 (4)
Malcolm Subban $86,333 (2)
Tommy Cross $86,100 (1)
Ethan Werek $85,300 (1)
Tyler Randell $85,000 (1)
Rob Flick $84,700 (1)
Seth Griffith $82,700 (1)
Chris Casto $79,260 (1)
Anthony Camara $78,667 (1)
Frankie Simonelli $76,800 (1)
Jared Knight $76,125 (1)
Giorgio Estephan $70,000 (2)
Adam Morrison $70,000 (3)
Scott Wilson $65,500 (1)
Matt Fraser $65,000 (1)
Anton Zlobin $60,833 (1)
Matt Lindblad $60,000 (1)
David Warsofsky $57,500 (2)
Ryan Button $57,500 (1)
Anton Babchuk $57,500 (1)
Barry Goers $57,500 (1)
Justin Florek $57,500 (1)
Adam Courchaine $57,500 (1)
Alexander Fallstrom $57,500 (1)
Cory Kane $57,500 (1)
Aaron Johnson $57,500 (1)
Jordan Caron $57,500 (2)
Total Farm Players28
Salary Commitment
Year 4 : $2,102,318.00
Year 5 : $656,333.00
Year 6 : $385,000.00
Year 7 : $95,000.00
Salary Average Commitment
Year 4 : $2,102,318.00
Year 5 : $656,333.00
Year 6 : $385,000.00
Year 7 : $95,000.00

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagra Center
Level 1: 6000 - $100 - 5,862 - 97.69%
Level 2: 5000 - $60 - 4,770 - 95.40%
Level 3: 2000 - $35 - 1,948 - 97.38%
Level 4: 4790 - $25 - 4,408 - 92.03%
Luxury : 900 - $200 - 851 - 94.56%
Total Capacity :18690
Farm
Farm Level 1: 2000 - $35 - 1,509 - 75.47%
Farm Level 2: 1000 - $15 - 759 - 75.92%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,839 - 95.44%
Average Income per Game$1,819,203
Year to Date Revenue$74,587,324
Farm
Home Games Left0
Average Attendance - %2,269 - 75.62%
Average Income per Game$95,684
Year to Date Revenue$3,923,034

Expense

Pro Players Total Salaries$55,930,834
Farm Players Total Salaries$2,079,567
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,950,000
Pro Year To Date Expenses$61,704,487
Farm Year To Date Expenses$1,918,416
Pro Salary Cap To Date$61,200,730
Farm Salary Cap To Date$1,918,416

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$424,292
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,519
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$59,880,834
Estimate Under Maximum Salary Cap of $73,000,000$13,119,166
Estimate Over Minimum Salary Cap of $54,000,000 $5,880,834
Current Bank Account$45,485,793
Projected Bank Account$45,485,793

Pro Players Salaries

Paul Stastny $7,000,000 (4)
Jimmy Howard $5,291,667 (3)
Mikhail Grabovski $5,000,000 (5)
Alex Burrows $4,500,000 (1)
Alex Killorn $4,450,000 (14)
Cody Hodgson $4,250,000 (3)
Michal Rozsival $3,000,000 (3)
Maxime Talbot $2,500,000 (1)
Nikita Nikitin $2,500,000 (2)
Roman Polak $2,250,000 (2)
Ian Cole $2,100,000 (5)
Matt Irwin $2,100,000 (3)
Jochen Hecht $1,500,000 (1)
Nicolas Deslauriers $1,500,000 (1)
David Jones $1,400,000 (2)
Mark Pysyk $1,125,000 (3)
Ben Scrivens $995,000 (4)
Sergei Plotnikov $925,000 (1)
Jonathan Drouin $894,167 (2)
Nate Guenin $750,000 (2)
Jeff Schultz $750,000 (1)
Chris Thorburn $575,000 (1)
David Clarkson $575,000 (1)
Total Pro Players23
Salary Commitment
Year 4 : $55,930,834.00
Year 5 : $43,105,834.00
Year 6 : $35,311,667.00
Year 7 : $19,545,000.00
Salary Average Commitment
Year 4 : $55,930,835.00
Year 5 : $43,105,835.00
Year 6 : $35,311,668.00
Year 7 : $19,545,000.00
Salary Cap with 1 Way Contract
Year 4 : $55,930,834.00
Year 5 : $43,105,834.00
Year 6 : $35,311,667.00
Year 7 : $19,545,000.00

Farm Players Salaries

Jeremiah Addison $190,000 (2)
Chad Ruhwedel $150,000 (1)
Josh Harding $95,000 (3)
Matt MacKenzie $86,200 (1)
Tim Schaller $84,700 (1)
Chandler Stephenson $84,300 (2)
Jerome Gauthier-Leduc $81,900 (1)
Kevin Sundher $81,700 (1)
Colin Jacobs $81,100 (1)
Mattias Backman $79,000 (1)
Dan Catenacci $73,000 (1)
Nick Baptiste $71,833 (4)
Eric Cornel $71,750 (6)
Willam Carrier $68,917 (4)
Justin Kea $64,667 (2)
Jordan Samuels-Thomas $64,000 (1)
Stefan Fournier $63,250 (2)
Cole Cassel $63,083 (4)
Brady Austin $62,667 (2)
Phil Varone $60,000 (1)
Linus Ullmark $57,500 (1)
Martin Frk $57,500 (2)
Richard Bachman $57,500 (3)
Jiri Sekac $57,500 (2)
Keaton Ellerby $57,500 (1)
Teemu Hartikainen $57,500 (1)
Eric Roy $57,500 (1)
Total Farm Players27
Salary Commitment
Year 4 : $2,079,567.00
Year 5 : $1,007,967.00
Year 6 : $428,083.00
Year 7 : $275,583.00
Salary Average Commitment
Year 4 : $2,072,067.00
Year 5 : $1,000,467.00
Year 6 : $428,083.00
Year 7 : $275,583.00

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,754 - 95.90%
Level 2: 5000 - $66 - 4,813 - 96.26%
Level 3: 2000 - $42 - 1,689 - 84.44%
Level 4: 5329 - $25 - 4,512 - 84.66%
Luxury : 860 - $202 - 846 - 98.41%
Total Capacity :19189
Farm
Farm Level 1: 2000 - $34 - 1,483 - 74.14%
Farm Level 2: 1000 - $15 - 746 - 74.61%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,614 - 91.79%
Average Income per Game$1,814,085
Year to Date Revenue$74,377,478
Farm
Home Games Left0
Average Attendance - %2,229 - 74.29%
Average Income per Game$91,790
Year to Date Revenue$3,763,387

Expense

Pro Players Total Salaries$59,721,333
Farm Players Total Salaries$2,027,483
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,950,000
Pro Year To Date Expenses$64,868,873
Farm Year To Date Expenses$1,905,563
Pro Salary Cap To Date$64,365,110
Farm Salary Cap To Date$1,905,563

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$452,792
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,130
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$62,671,333
Estimate Under Maximum Salary Cap of $73,000,000$10,328,667
Estimate Over Minimum Salary Cap of $54,000,000 $8,671,333
Current Bank Account$41,356,546
Projected Bank Account$41,356,546

Pro Players Salaries

Johnny Gaudreau $6,750,000 (12)
Sean Monahan $6,375,000 (14)
Alexander Radulov (1 Way Contract) $5,000,000 (4)
-1 Way Contract Salary Cap : $5,000,000
T.J. Brodie $4,383,000 (9)
Nick Bjugstad $4,100,000 (11)
Jake Gardiner $4,050,000 (6)
Dennis Seidenberg $4,000,000 (4)
Rob Scuderi $3,375,000 (3)
Brandon Sutter $3,300,000 (1)
Jamie McGinn $3,300,000 (6)
Kyle Brodziak $2,800,000 (3)
Willie Mitchell $2,500,000 (2)
Lance Bouma $2,200,000 (2)
Robin Lehner $2,112,500 (2)
Sam Bennett $925,000 (2)
Andre Burakovsky $894,000 (3)
Brendan Gaunce $863,333 (6)
Joel Armia $806,000 (1)
Johan Larsson $800,000 (1)
Joni Ortio $600,000 (1)
Seth Helgeson $587,500 (2)
Total Pro Players21
Salary Commitment
Year 4 : $59,721,333.00
Year 5 : $54,215,333.00
Year 6 : $45,890,333.00
Year 7 : $38,821,333.00
Salary Average Commitment
Year 4 : $59,721,333.00
Year 5 : $54,215,333.00
Year 6 : $45,890,333.00
Year 7 : $38,821,333.00
Salary Cap with 1 Way Contract
Year 4 : $59,721,333.00
Year 5 : $54,215,333.00
Year 6 : $45,890,333.00
Year 7 : $38,821,333.00

Farm Players Salaries

Emile Poirier $92,600 (1)
Tyler Wotherspoon $92,500 (1)
Derek Forbort $90,000 (1)
Kasperi Kapanen $86,333 (6)
Mike McCarron $86,333 (4)
Max Reinhart $85,000 (1)
Taylor Vause $84,500 (1)
Brodie Reid $83,400 (1)
Dallas Jackson $83,000 (1)
Bill Arnold $82,400 (1)
David Eddy $82,400 (1)
Scott Timmins $82,300 (2)
Michael Ferland $81,600 (1)
Miroslav Svoboda $80,000 (2)
Corban Knight $75,000 (1)
Ziyat Paigin $70,000 (3)
Dominik Simon $69,250 (6)
Garnet Hathaway $69,000 (2)
Austin Carroll $67,000 (6)
Brett Kulak $65,700 (6)
Ryan Culkin $65,667 (2)
Turner Elson $60,500 (1)
Maxime Clermont $60,500 (1)
Andrew Campbell $60,000 (4)
Shawn Thornton $57,500 (4)
Matt Hackett $57,500 (1)
Conor Allen $57,500 (1)
Unknown Player $0 (1)
Total Farm Players28
Salary Commitment
Year 4 : $2,027,483.00
Year 5 : $859,083.00
Year 6 : $562,116.00
Year 7 : $492,116.00
Salary Average Commitment
Year 4 : $2,256,428.00
Year 5 : $1,088,028.00
Year 6 : $791,061.00
Year 7 : $721,061.00

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 5,872 - 97.87%
Level 2: 5000 - $60 - 4,914 - 98.28%
Level 3: 2000 - $35 - 1,975 - 98.73%
Level 4: 4750 - $25 - 4,578 - 96.38%
Luxury : 930 - $200 - 888 - 95.50%
Total Capacity :18680
Farm
Farm Level 1: 2000 - $35 - 1,502 - 75.11%
Farm Level 2: 1000 - $15 - 754 - 75.44%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,227 - 97.58%
Average Income per Game$1,852,465
Year to Date Revenue$75,951,049
Farm
Home Games Left0
Average Attendance - %2,257 - 75.22%
Average Income per Game$95,203
Year to Date Revenue$3,903,338

Expense

Pro Players Total Salaries$62,476,333
Farm Players Total Salaries$2,594,098
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,466,516
Farm Year To Date Expenses$2,263,807
Pro Salary Cap To Date$64,962,763
Farm Salary Cap To Date$2,263,807

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$473,506
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,359
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$62,476,333
Estimate Under Maximum Salary Cap of $73,000,000$10,523,667
Estimate Over Minimum Salary Cap of $54,000,000 $8,476,333
Current Bank Account$56,174,696
Projected Bank Account$56,174,696

Pro Players Salaries

Eric Staal $8,250,000 (1)
Jordan Staal $6,000,000 (13)
Jeff Skinner $5,725,000 (7)
Justin Faulk $4,833,333 (9)
Ryan McDonagh $4,700,000 (3)
Jussi Jokinen $4,000,000 (4)
Anders Lee $3,750,000 (6)
Mats Zuccarello $3,600,000 (2)
Jaroslav Halak $2,925,000 (5)
Ron Hainsey $2,833,333 (3)
Jannik Hansen $2,500,000 (2)
Michael Raffl $2,350,000 (6)
Calvin de Haan $1,966,667 (3)
David Schlemko $1,250,000 (3)
Jay McClement $1,200,000 (1)
Riley Nash $1,150,000 (1)
Andrej Nestrasil $912,000 (3)
Jonathan Marchessault $861,000 (1)
Brett Pesce $809,167 (4)
Kevan Miller $800,000 (2)
Tomas Fleischmann $750,000 (1)
Victor Rask $680,833 (1)
Matt Murray $630,000 (2)
Total Pro Players23
Salary Commitment
Year 4 : $62,476,333.00
Year 5 : $49,584,500.00
Year 6 : $42,054,500.00
Year 7 : $30,392,500.00
Salary Average Commitment
Year 4 : $62,476,333.00
Year 5 : $49,584,500.00
Year 6 : $42,054,500.00
Year 7 : $30,392,500.00
Salary Cap with 1 Way Contract
Year 4 : $62,476,333.00
Year 5 : $49,584,500.00
Year 6 : $42,054,500.00
Year 7 : $30,392,500.00

Farm Players Salaries

Cam Ward $630,000 (1)
Andrew Ference $110,000 (2)
Adam Huska $88,115 (2)
Christian Jaros $88,100 (2)
Chris Terry $87,500 (1)
Chris McKelvie $85,100 (1)
Triston Grant $83,700 (1)
Steven Lorentz $80,000 (2)
Jake Massie $80,000 (2)
Danny Biega $75,500 (1)
Spencer Smallman $75,000 (2)
Keegan Lowe $73,833 (1)
Brendan Woods $72,500 (1)
Chad LaRose $70,000 (2)
Brad Malone $65,000 (1)
Michal Jordan $62,500 (1)
Dennis Robertson $62,250 (1)
Ruslan Fedotenko $60,000 (2)
Justin Shugg $60,000 (1)
Zach Boychuk $60,000 (1)
Jared Staal $60,000 (1)
Brody Sutter $60,000 (1)
Kevin Poulin $60,000 (1)
Casey Bailey $57,500 (1)
Beau Schmitz $57,500 (1)
Rasmus Rissanen $57,500 (1)
Zach Redmond $57,500 (4)
Bracken Kearns $57,500 (2)
Korbinian Holzer $57,500 (4)
Total Farm Players29
Salary Commitment
Year 4 : $2,594,098.00
Year 5 : $823,715.00
Year 6 : $115,000.00
Year 7 : $115,000.00
Salary Average Commitment
Year 4 : $2,591,598.00
Year 5 : $821,215.00
Year 6 : $115,000.00
Year 7 : $115,000.00

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $92 - 5,750 - 95.83%
Level 2: 5000 - $54 - 4,874 - 97.48%
Level 3: 2000 - $31 - 1,973 - 98.63%
Level 4: 6620 - $21 - 4,574 - 69.09%
Luxury : 880 - $187 - 848 - 96.37%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 1,498 - 74.91%
Farm Level 2: 1000 - $15 - 759 - 75.91%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,018 - 87.89%
Average Income per Game$1,650,864
Year to Date Revenue$67,685,444
Farm
Home Games Left0
Average Attendance - %2,257 - 75.24%
Average Income per Game$95,098
Year to Date Revenue$3,899,010

Expense

Pro Players Total Salaries$67,043,000
Farm Players Total Salaries$1,887,450
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,502,287
Farm Year To Date Expenses$1,891,502
Pro Salary Cap To Date$69,998,503
Farm Salary Cap To Date$1,891,502

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$507,842
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,085
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$67,043,000
Estimate Under Maximum Salary Cap of $73,000,000$5,957,000
Estimate Over Minimum Salary Cap of $54,000,000 $13,043,000
Current Bank Account$7,797,305
Projected Bank Account$7,797,305

Pro Players Salaries

Jonathan Toews $10,500,000 (15)
Patrick Kane $10,500,000 (15)
Seth Jones $5,400,000 (12)
Frederik Andersen $5,000,000 (10)
Artem Anisimov $4,550,000 (10)
Niklas Hjalmarsson $4,100,000 (7)
Darren Helm $4,000,000 (4)
Colin Wilson $3,938,000 (7)
Tyler Ennis $3,000,000 (2)
Kyle Okposo $2,800,000 (5)
Jakub Kindl $2,400,000 (1)
Patrick Wiercioch $2,000,000 (4)
Dalton Prout $1,575,000 (4)
Matt Dumba $1,147,000 (1)
Richard Panik $1,000,000 (4)
Phillip Danault $912,000 (4)
Viktor Svedberg $855,000 (1)
Stephen Johns $831,000 (1)
Thomas Greiss $750,000 (1)
Klas Dahlbeck $605,000 (1)
Joakim Nordstrom $605,000 (1)
Matt Calvert $575,000 (3)
Total Pro Players22
Salary Commitment
Year 4 : $67,043,000.00
Year 5 : $59,850,000.00
Year 6 : $56,850,000.00
Year 7 : $56,275,000.00
Salary Average Commitment
Year 4 : $67,043,000.00
Year 5 : $59,850,000.00
Year 6 : $56,850,000.00
Year 7 : $56,275,000.00
Salary Cap with 1 Way Contract
Year 4 : $67,043,000.00
Year 5 : $59,850,000.00
Year 6 : $56,850,000.00
Year 7 : $56,275,000.00

Farm Players Salaries

Ben Smith $150,000 (1)
Joel Edmundson $105,000 (4)
David Rundblad $105,000 (3)
Shawn Lalonde $93,800 (2)
Matt Carey $92,500 (1)
Mark McNeill $88,350 (1)
Ryan Hartman $86,333 (4)
Alex Broadhurst $85,000 (5)
Maxime Sauve $84,200 (1)
Wade Brookbank $82,800 (1)
Jeremy Morin $80,000 (3)
David Gilbert $78,200 (2)
Kerby Rychel $77,600 (3)
Antti Raanta $75,000 (1)
Michael Chaput $70,000 (3)
Stefan Elliott $65,000 (1)
Garret Ross $63,667 (5)
Michael Paliotta $60,000 (2)
Brandon Mashinter $57,500 (3)
Drew LeBlanc $57,500 (1)
Mac Carruth $57,500 (2)
Byron Froese $57,500 (3)
Joe Lavin $57,500 (2)
John Muse $57,500 (3)
Total Farm Players24
Salary Commitment
Year 4 : $1,887,450.00
Year 5 : $1,192,100.00
Year 6 : $845,100.00
Year 7 : $340,000.00
Salary Average Commitment
Year 4 : $1,887,450.00
Year 5 : $1,192,100.00
Year 6 : $845,100.00
Year 7 : $340,000.00

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $97 - 5,885 - 98.09%
Level 2: 5000 - $70 - 4,484 - 89.68%
Level 3: 2000 - $38 - 1,965 - 98.25%
Level 4: 4077 - $28 - 4,074 - 99.93%
Luxury : 930 - $220 - 881 - 94.70%
Total Capacity :18007
Farm
Farm Level 1: 2000 - $35 - 1,499 - 74.95%
Farm Level 2: 1000 - $15 - 764 - 76.44%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,289 - 96.01%
Average Income per Game$1,807,605
Year to Date Revenue$74,111,801
Farm
Home Games Left0
Average Attendance - %2,263 - 75.44%
Average Income per Game$95,252
Year to Date Revenue$3,905,347

Expense

Pro Players Total Salaries$72,603,000
Farm Players Total Salaries$2,406,533
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,501,652
Farm Year To Date Expenses$2,191,892
Pro Salary Cap To Date$71,997,818
Farm Salary Cap To Date$2,191,892

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$549,647
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,959
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$72,603,000
Estimate Under Maximum Salary Cap of $73,000,000$397,000
Estimate Over Minimum Salary Cap of $54,000,000 $18,603,000
Current Bank Account$28,877,830
Projected Bank Account$28,877,830

Pro Players Salaries

Joe Thornton $6,750,000 (2)
Jordan Eberle $6,000,000 (3)
Matt Duchene $6,000,000 (6)
Gabriel Landeskog $5,571,000 (8)
Oliver Ekman-Larsson $5,500,000 (3)
Tyson Barrie $5,500,000 (8)
Jarome Iginla $5,330,000 (2)
Morgan Rielly $5,000,000 (12)
Semyon Varlamov $4,502,000 (1)
James van Riemsdyk $4,250,000 (2)
Johnny Oduya $3,375,000 (3)
Erik Cole $2,800,000 (3)
Mike Fisher $2,500,000 (3)
Lauri Korpikoski $2,500,000 (1)
Nick Holden $1,650,000 (3)
Jesper Fast $950,000 (1)
Carl Gunnarsson $950,000 (4)
Jordie Benn $950,000 (4)
Mark Letestu $900,000 (3)
Brian Flynn $875,000 (3)
Calvin Pickard $750,000 (2)
Total Pro Players21
Salary Commitment
Year 4 : $72,603,000.00
Year 5 : $64,651,000.00
Year 6 : $47,571,000.00
Year 7 : $23,971,000.00
Salary Average Commitment
Year 4 : $72,603,000.00
Year 5 : $64,651,000.00
Year 6 : $47,571,000.00
Year 7 : $23,971,000.00
Salary Cap with 1 Way Contract
Year 4 : $72,603,000.00
Year 5 : $64,651,000.00
Year 6 : $47,571,000.00
Year 7 : $23,971,000.00

Farm Players Salaries

Duncan Siemens $138,833 (1)
Mike Santorelli $100,000 (2)
Anders Nilsson $100,000 (1)
Mike Blunden $90,200 (1)
Joey Hishon $90,000 (2)
Jim Slater $90,000 (3)
Sven Baertschi $90,000 (1)
Zac Dalpe $90,000 (4)
Kent Patterson $87,500 (1)
Jeff Hoggan $86,000 (1)
Kenny Ryan $85,600 (1)
Daniel Maggio $84,000 (1)
Tommy Hughes $81,400 (1)
Trevor Cheek $81,100 (1)
Gabriel Beaupre $80,900 (1)
Mitchell Heard $80,700 (1)
Michael Schumacher $79,600 (1)
Johan Sundstrom $77,000 (1)
Sami Aittokallio $68,333 (1)
Bryan Rust $65,200 (1)
Viktor Arvidsson $64,000 (2)
Garrett Meurs $63,667 (1)
Colin Smith $62,000 (2)
Michael Sgarbossa $60,500 (1)
Patrick Dwyer $60,000 (3)
Dustin Tokarski $60,000 (4)
Andrew Agozzino $60,000 (2)
Aaron Palushaj $57,500 (1)
Aaron Rome $57,500 (1)
Maxime Fortunus $57,500 (1)
Blake Kessel $57,500 (1)
Total Farm Players31
Salary Commitment
Year 4 : $2,406,533.00
Year 5 : $676,000.00
Year 6 : $300,000.00
Year 7 : $150,000.00
Salary Average Commitment
Year 4 : $2,406,533.00
Year 5 : $676,000.00
Year 6 : $300,000.00
Year 7 : $150,000.00

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $150 - 3,912 - 65.20%
Level 2: 5000 - $85 - 3,315 - 66.30%
Level 3: 2000 - $55 - 1,301 - 65.07%
Level 4: 4204 - $50 - 2,733 - 65.01%
Luxury : 940 - $250 - 660 - 70.24%
Total Capacity :18144
Farm
Farm Level 1: 2000 - $35 - 1,506 - 75.31%
Farm Level 2: 1000 - $15 - 736 - 73.59%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,922 - 65.71%
Average Income per Game$1,850,347
Year to Date Revenue$75,864,207
Farm
Home Games Left0
Average Attendance - %2,242 - 74.73%
Average Income per Game$94,994
Year to Date Revenue$3,894,739

Expense

Pro Players Total Salaries$71,809,643
Farm Players Total Salaries$2,223,150
Coaches Total Salaries$777,555
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,872,954
Farm Year To Date Expenses$2,269,955
Pro Salary Cap To Date$71,287,849
Farm Salary Cap To Date$2,269,955

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$545,768
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,591
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$71,809,643
Estimate Under Maximum Salary Cap of $73,000,000$1,190,357
Estimate Over Minimum Salary Cap of $54,000,000 $17,809,643
Current Bank Account$12,608,468
Projected Bank Account$12,608,468

Pro Players Salaries

Evgeni Malkin $9,500,000 (13)
Carl Soderberg $9,000,000 (3)
Brandon Dubinsky $5,850,000 (2)
Jason Pominville $5,600,000 (6)
Jack Johnson $4,357,143 (2)
Dmitry Kulikov $4,333,000 (2)
David Savard $4,250,000 (10)
Nazem Kadri $4,100,000 (1)
Ryan Johansen $4,000,000 (2)
Ondrej Palat $3,333,000 (2)
Justin Braun $3,250,000 (3)
Kevin Klein $2,900,000 (2)
Carl Hagelin $2,000,000 (7)
Matt Hendricks $1,850,000 (1)
Bo Horvat $1,744,000 (2)
J.T. Brown $1,250,000 (4)
Paul Gaustad $1,100,000 (2)
Alex Petrovic $1,050,000 (3)
Curtis McElhinney $800,000 (2)
Steve Ott $800,000 (2)
Joonas Korpisalo $742,500 (2)
Total Pro Players21
Salary Commitment
Year 4 : $71,809,643.00
Year 5 : $65,859,643.00
Year 6 : $35,900,000.00
Year 7 : $22,600,000.00
Salary Average Commitment
Year 4 : $71,809,643.00
Year 5 : $65,859,643.00
Year 6 : $35,900,000.00
Year 7 : $22,600,000.00
Salary Cap with 1 Way Contract
Year 4 : $71,809,643.00
Year 5 : $65,859,643.00
Year 6 : $35,900,000.00
Year 7 : $22,600,000.00

Farm Players Salaries

Nikita Zaitsev $300,000 (4)
Cory Sarich $100,000 (3)
Zack Kassian $95,000 (4)
Quinton Howden $87,000 (1)
Brett Ponich $85,500 (1)
Thomas Larkin $85,500 (1)
Nikolai Kulemin $85,000 (4)
Hubert Labrie $84,600 (1)
Stuart Percy $83,800 (1)
Trent Vogelhuber $83,700 (1)
Denny Urban $83,100 (1)
Josh Jooris $81,700 (1)
Anton Forsberg $80,800 (1)
Josh Leivo $79,250 (1)
Lukas Sedlak $78,700 (1)
Brian Strait $77,500 (1)
Cody Goloubef $75,000 (2)
Dustin Jeffrey $75,000 (4)
Scott Stajcer $70,000 (2)
Frederick Tiffels $67,500 (1)
David Moss $65,000 (4)
Cole Schneider $62,000 (4)
Ronalds Kenins $60,000 (1)
Brad Winchester $60,000 (4)
Corey Tropp $60,000 (4)
Peter Budaj $57,500 (3)
Total Farm Players26
Salary Commitment
Year 4 : $2,223,150.00
Year 5 : $1,104,500.00
Year 6 : $959,500.00
Year 7 : $802,000.00
Salary Average Commitment
Year 4 : $2,223,150.00
Year 5 : $1,104,500.00
Year 6 : $959,500.00
Year 7 : $802,000.00

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,847 - 97.45%
Level 2: 5000 - $60 - 4,882 - 97.64%
Level 3: 2000 - $35 - 1,978 - 98.89%
Level 4: 4550 - $25 - 4,459 - 97.99%
Luxury : 950 - $200 - 893 - 94.02%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $35 - 1,494 - 74.72%
Farm Level 2: 1000 - $15 - 739 - 73.90%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,059 - 97.61%
Average Income per Game$1,828,898
Year to Date Revenue$74,984,824
Farm
Home Games Left0
Average Attendance - %2,233 - 74.45%
Average Income per Game$94,450
Year to Date Revenue$3,872,465

Expense

Pro Players Total Salaries$72,129,295
Farm Players Total Salaries$1,744,367
Coaches Total Salaries$1,425,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,373,478
Farm Year To Date Expenses$1,730,297
Pro Salary Cap To Date$72,688,225
Farm Salary Cap To Date$1,730,297

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$548,717
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,018
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$72,129,295
Estimate Under Maximum Salary Cap of $73,000,000$870,705
Estimate Over Minimum Salary Cap of $54,000,000 $18,129,295
Current Bank Account$27,566,686
Projected Bank Account$27,566,686

Pro Players Salaries

Jakub Voracek $8,250,000 (16)
David Backes $6,000,000 (5)
Tyler Seguin $5,750,000 (7)
Marc-Andre Fleury $5,750,000 (7)
Duncan Keith $5,538,462 (13)
Frans Nielsen $5,520,000 (6)
Andy Greene $5,000,000 (9)
Max Pacioretty $4,500,000 (3)
Sean Couturier $4,333,333 (12)
John Klingberg $4,250,000 (6)
Tyler Myers $3,500,000 (3)
Tomas Tatar $2,750,000 (2)
Josh Gorges $1,950,000 (2)
Cody Eakin $1,900,000 (1)
Chad Johnson $1,300,000 (1)
Lee Stempniak $1,000,000 (2)
Jyrki Jokipakka $900,000 (2)
Jamie Oleksiak $875,000 (1)
Brett Connolly $850,000 (2)
Cedric Paquette $812,500 (4)
Marcus Foligno $750,000 (2)
Colton Sceviour $650,000 (1)
Total Pro Players22
Salary Commitment
Year 4 : $72,129,295.00
Year 5 : $67,404,295.00
Year 6 : $59,204,295.00
Year 7 : $51,204,295.00
Salary Average Commitment
Year 4 : $72,129,294.00
Year 5 : $67,404,294.00
Year 6 : $59,204,294.00
Year 7 : $51,204,294.00
Salary Cap with 1 Way Contract
Year 4 : $72,129,295.00
Year 5 : $67,404,295.00
Year 6 : $59,204,295.00
Year 7 : $51,204,295.00

Farm Players Salaries

Jace Coyle $87,300 (1)
William Wrenn $86,700 (1)
Scott Valentine $85,800 (1)
Taylor Peters $81,100 (1)
Matej Stransky $79,300 (1)
Luke Gazdic $70,000 (2)
Curtis McKenzie $67,500 (2)
Drew Miller $65,000 (4)
Branden Troock $63,667 (2)
Justin Dowling $63,000 (1)
Brendan Ranford $62,500 (2)
Scott Glennie $60,000 (1)
Viktor Crus-Rydberg $60,000 (1)
Cameron Gaunce $60,000 (1)
Tyler Beskorowany $60,000 (1)
Jack Campbell $60,000 (1)
Brett Olson $57,500 (4)
Mark Fraser $57,500 (4)
Daniel Bang $57,500 (4)
Cristopher Nilstorp $57,500 (4)
Victor Bartley $57,500 (4)
Alex Plante $57,500 (4)
Peter Mueller $57,500 (4)
Mike Keenan $57,500 (4)
Greg Rallo $57,500 (4)
Derek Meech $57,500 (4)
Travis Moen $57,500 (4)
Total Farm Players27
Salary Commitment
Year 4 : $1,744,367.00
Year 5 : $961,167.00
Year 6 : $697,500.00
Year 7 : $697,500.00
Salary Average Commitment
Year 4 : $1,744,367.00
Year 5 : $961,167.00
Year 6 : $697,500.00
Year 7 : $697,500.00

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 5,800 - 96.67%
Level 2: 5000 - $60 - 4,835 - 96.70%
Level 3: 2000 - $35 - 1,943 - 97.15%
Level 4: 6216 - $25 - 4,477 - 72.02%
Luxury : 850 - $200 - 837 - 98.42%
Total Capacity :20066
Farm
Farm Level 1: 2000 - $35 - 1,498 - 74.91%
Farm Level 2: 1000 - $15 - 758 - 75.75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,892 - 89.17%
Average Income per Game$1,799,609
Year to Date Revenue$73,783,950
Farm
Home Games Left0
Average Attendance - %2,256 - 75.19%
Average Income per Game$95,066
Year to Date Revenue$3,897,722

Expense

Pro Players Total Salaries$45,674,000
Farm Players Total Salaries$1,707,150
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$8,366,667
Pro Year To Date Expenses$57,225,104
Farm Year To Date Expenses$1,739,405
Pro Salary Cap To Date$56,721,311
Farm Salary Cap To Date$1,739,405

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$347,173
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,740
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$54,040,667
Estimate Under Maximum Salary Cap of $73,000,000$18,959,333
Estimate Over Minimum Salary Cap of $54,000,000 $40,667
Current Bank Account$49,407,358
Projected Bank Account$49,407,358

Pro Players Salaries

Johnny Boychuk $6,000,000 (5)
Joffrey Lupul $5,250,000 (2)
Danny DeKeyser $5,000,000 (12)
Ondrej Pavelec (1 Way Contract) $3,900,000 (1)
-1 Way Contract Salary Cap : $3,900,000
Luca Sbisa $3,600,000 (5)
Anton Volchenkov $3,000,000 (4)
Mike Richards $3,000,000 (2)
Scott Darling $3,000,000 (4)
Mike Weber $1,666,667 (1)
Tommy Pyatt $1,500,000 (2)
Vernon Fiddler $1,250,000 (2)
Dylan Larkin $925,000 (3)
Ryan Wilson $900,000 (3)
Peter Holland $870,000 (1)
Shayne Gostisbehere $811,000 (1)
Petr Mrazek $738,000 (1)
Calle Jarnkrok $735,000 (1)
Andreas Athanasiou $628,333 (2)
Landon Ferraro $600,000 (2)
Frank Vatrano $575,000 (3)
Tuomo Ruutu $575,000 (1)
Brandon Prust $575,000 (2)
Alexander Sulzer $575,000 (3)
Total Pro Players23
Salary Commitment
Year 4 : $45,674,000.00
Year 5 : $36,378,333.00
Year 6 : $23,575,000.00
Year 7 : $20,600,000.00
Salary Average Commitment
Year 4 : $45,674,000.00
Year 5 : $36,378,333.00
Year 6 : $23,575,000.00
Year 7 : $20,600,000.00
Salary Cap with 1 Way Contract
Year 4 : $45,674,000.00
Year 5 : $36,378,333.00
Year 6 : $23,575,000.00
Year 7 : $20,600,000.00

Farm Players Salaries

Lukas Jasek $175,000 (2)
Yann Danis $95,000 (4)
Gleason Fournier $85,400 (1)
Louis-Marc Aubry $85,300 (1)
Micheal Haley $84,900 (1)
Trevor Parkes $84,600 (1)
Philippe Lefebvre $83,900 (1)
Nick Jensen $83,500 (1)
Ty Rattie $77,250 (2)
Jared Coreau $76,800 (1)
Robbie Russo $68,000 (2)
Andy Miele $65,000 (2)
Brian Lashoff $65,000 (2)
Mitch Callahan $60,000 (1)
Marek Tvrdon $57,500 (2)
Nikita Pavlychev $57,500 (2)
Tomas Nosek $57,500 (2)
Xavier Ouellet $57,500 (2)
Adam Marsh $57,500 (2)
Anthony Mantha $57,500 (2)
Kyle Jean $57,500 (1)
Adam Almquist $57,500 (2)
Richard Nedomlel $57,500 (1)
Unknown Player $0 (1)
Total Farm Players24
Salary Commitment
Year 4 : $1,707,150.00
Year 5 : $947,750.00
Year 6 : $95,000.00
Year 7 : $95,000.00
Salary Average Commitment
Year 4 : $1,669,650.00
Year 5 : $910,250.00
Year 6 : $95,000.00
Year 7 : $95,000.00

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $100 - 5,827 - 97.12%
Level 2: 5000 - $60 - 4,783 - 95.66%
Level 3: 2000 - $35 - 1,949 - 97.44%
Level 4: 2999 - $25 - 2,999 - 100.00%
Luxury : 840 - $200 - 834 - 99.29%
Total Capacity :16839
Farm
Farm Level 1: 2000 - $35 - 1,528 - 76.39%
Farm Level 2: 1000 - $15 - 762 - 76.19%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,392 - 97.34%
Average Income per Game$1,757,687
Year to Date Revenue$72,065,175
Farm
Home Games Left0
Average Attendance - %2,290 - 76.32%
Average Income per Game$96,699
Year to Date Revenue$3,964,644

Expense

Pro Players Total Salaries$65,993,545
Farm Players Total Salaries$2,277,539
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,822,449
Farm Year To Date Expenses$1,968,835
Pro Salary Cap To Date$70,318,743
Farm Salary Cap To Date$1,968,835

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$499,951
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,997
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$65,993,545
Estimate Under Maximum Salary Cap of $73,000,000$7,006,455
Estimate Over Minimum Salary Cap of $54,000,000 $11,993,545
Current Bank Account$39,897,641
Projected Bank Account$39,897,641

Pro Players Salaries

Ryan O'Reilly $7,500,000 (4)
Taylor Hall $6,000,000 (3)
Erik Johnson $6,000,000 (4)
Braden Holtby $5,750,000 (11)
Jeff Petry $5,500,000 (8)
Sami Vatanen $4,875,000 (8)
R.J. Umberger $4,600,000 (1)
Oscar Klefbom $4,167,000 (6)
Johan Franzen $3,954,545 (3)
Lars Eller $3,500,000 (4)
Jean-Gabriel Pageau $2,500,000 (3)
Nick Spaling $2,200,000 (1)
Teddy Purcell $1,600,000 (2)
Keith Kinkaid $1,500,000 (4)
Kevin Hayes $900,000 (1)
Teuvo Teravainen $895,000 (2)
Iiro Pakarinen $850,000 (1)
Josh Manson $825,000 (4)
Brandon Davidson $802,000 (1)
Jiri Tlusty $800,000 (1)
Martin Marincin $700,000 (1)
Darnell Nurse $575,000 (3)
Total Pro Players22
Salary Commitment
Year 4 : $65,993,545.00
Year 5 : $55,141,545.00
Year 6 : $52,646,545.00
Year 7 : $39,617,000.00
Salary Average Commitment
Year 4 : $65,993,545.00
Year 5 : $55,141,545.00
Year 6 : $52,646,545.00
Year 7 : $39,617,000.00
Salary Cap with 1 Way Contract
Year 4 : $65,993,545.00
Year 5 : $55,141,545.00
Year 6 : $52,646,545.00
Year 7 : $39,617,000.00

Farm Players Salaries

Drake Caggiula $295,000 (4)
Kirill Kabanov $89,889 (1)
Steven Pinizzotto $87,100 (1)
Mike Halmo $86,417 (1)
Steven Delisle $86,000 (1)
Zack Stortini $85,800 (1)
Curtis Hamilton $85,600 (1)
Marek Hrivik $85,000 (1)
Travis Ewanyk $82,700 (1)
Marcel Noebels $80,900 (1)
Philippe Cornet $79,900 (1)
Jordan Binnington $75,400 (1)
Tyler Pitlick $72,500 (1)
Luke Opilka $70,000 (1)
Bobby Sanguinetti $70,000 (4)
Tyler Bunz $68,333 (1)
Andrew Miller $65,000 (2)
Nicklas Jensen $60,000 (2)
Adam Comrie $60,000 (2)
Aaron Dell $60,000 (3)
Marc-Andre Gragnani $60,000 (2)
Jack Hillen $60,000 (2)
Julian Melchiori $60,000 (2)
Kellan Lain $60,000 (1)
Alexandre Bolduc $60,000 (4)
Alan Quine $59,500 (1)
Scott Harrington $57,500 (1)
Kristians Pelss $57,500 (1)
Chris Bourque $57,500 (2)
Total Farm Players29
Salary Commitment
Year 4 : $2,277,539.00
Year 5 : $907,500.00
Year 6 : $485,000.00
Year 7 : $425,000.00
Salary Average Commitment
Year 4 : $2,275,039.00
Year 5 : $905,000.00
Year 6 : $485,000.00
Year 7 : $425,000.00

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBandT Center
Level 1: 6000 - $100 - 5,785 - 96.42%
Level 2: 5000 - $60 - 4,899 - 97.97%
Level 3: 2000 - $35 - 1,958 - 97.90%
Level 4: 5330 - $25 - 4,566 - 85.66%
Luxury : 920 - $200 - 886 - 96.31%
Total Capacity :19250
Farm
Farm Level 1: 2000 - $35 - 1,520 - 76.00%
Farm Level 2: 1000 - $15 - 747 - 74.74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,094 - 93.99%
Average Income per Game$1,836,171
Year to Date Revenue$75,283,015
Farm
Home Games Left0
Average Attendance - %2,267 - 75.58%
Average Income per Game$95,975
Year to Date Revenue$3,934,962

Expense

Pro Players Total Salaries$72,925,977
Farm Players Total Salaries$2,084,867
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,747,001
Farm Year To Date Expenses$2,150,963
Pro Salary Cap To Date$73,243,199
Farm Salary Cap To Date$2,150,963

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$552,075
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,559
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$72,925,977
Estimate Under Maximum Salary Cap of $73,000,000$74,023
Estimate Over Minimum Salary Cap of $54,000,000 $18,925,977
Current Bank Account$61,946,882
Projected Bank Account$61,946,882

Pro Players Salaries

Dustin Byfuglien $7,600,000 (8)
Ben Bishop $5,950,000 (3)
Zdeno Chara $5,916,667 (4)
Nick Foligno $5,500,000 (3)
Scott Hartnell $4,750,000 (3)
Dan Boyle $4,500,000 (2)
Mike Ribeiro $4,500,000 (1)
Anton Stralman $4,500,000 (6)
Jaromir Jagr $4,000,000 (2)
Travis Hamonic $3,857,143 (9)
David Perron $3,812,500 (1)
Mikael Backlund $3,575,000 (5)
Radko Gudas $3,350,000 (8)
Cal Clutterbuck $2,750,000 (3)
Valtteri Filppula $2,500,000 (2)
Alex Tanguay $1,750,000 (4)
Andy McDonald $995,000 (4)
Brad Boyes $958,000 (2)
Brandon Pirri $925,000 (1)
Vincent Trocheck $661,667 (1)
Michael Leighton $575,000 (3)
Total Pro Players21
Salary Commitment
Year 4 : $72,925,977.00
Year 5 : $63,026,810.00
Year 6 : $51,068,810.00
Year 7 : $31,543,810.00
Salary Average Commitment
Year 4 : $72,366,454.00
Year 5 : $62,467,287.00
Year 6 : $50,509,287.00
Year 7 : $30,984,287.00
Salary Cap with 1 Way Contract
Year 4 : $72,925,977.00
Year 5 : $63,026,810.00
Year 6 : $51,068,810.00
Year 7 : $31,543,810.00

Farm Players Salaries

Nathan Gerbe $175,000 (1)
Arron Asham $100,000 (2)
Scott Mayfield $92,500 (1)
Drew Shore $90,000 (1)
Ryan Bourque $87,000 (1)
Ryan Martindale $86,500 (1)
Jesse Blacker $85,900 (1)
Steven Kampfer $85,000 (1)
Zac Rinaldo $85,000 (3)
Tony Turgeon $83,900 (1)
C.J. Stretch $83,500 (1)
Charles Landry $83,500 (1)
Blake Parlett $82,700 (1)
Matt Donovan $82,500 (1)
John McFarland $82,400 (1)
Brad Ross $80,800 (1)
Michael Houser $80,000 (1)
Andrew Yogan $80,000 (1)
Dylan Olsen $77,500 (1)
Colby Robak $67,500 (1)
Garrett Wilson $67,500 (1)
Logan Shaw $67,417 (1)
Colin McDonald $63,750 (3)
Nathan Lieuwen $57,500 (3)
Kent Simpson $57,500 (1)
Total Farm Players25
Salary Commitment
Year 4 : $2,084,867.00
Year 5 : $306,250.00
Year 6 : $206,250.00
Year 7 : $0.00
Salary Average Commitment
Year 4 : $2,084,867.00
Year 5 : $306,250.00
Year 6 : $206,250.00
Year 7 : $0.00

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,843 - 97.39%
Level 2: 5000 - $60 - 4,847 - 96.94%
Level 3: 2000 - $35 - 1,969 - 98.47%
Level 4: 4188 - $25 - 4,180 - 99.80%
Luxury : 930 - $200 - 891 - 95.76%
Total Capacity :18118
Farm
Farm Level 1: 2000 - $35 - 1,529 - 76.45%
Farm Level 2: 1000 - $25 - 755 - 75.52%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,730 - 97.86%
Average Income per Game$1,820,742
Year to Date Revenue$74,650,429
Farm
Home Games Left0
Average Attendance - %2,284 - 76.14%
Average Income per Game$107,872
Year to Date Revenue$4,422,746

Expense

Pro Players Total Salaries$72,652,727
Farm Players Total Salaries$1,871,700
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,040,982
Farm Year To Date Expenses$1,971,823
Pro Salary Cap To Date$69,537,264
Farm Salary Cap To Date$1,971,823

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$550,021
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,968
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$72,652,727
Estimate Under Maximum Salary Cap of $73,000,000$347,273
Estimate Over Minimum Salary Cap of $54,000,000 $18,652,727
Current Bank Account$49,461,846
Projected Bank Account$49,461,846

Pro Players Salaries

Anze Kopitar $10,000,000 (12)
Dougie Hamilton $5,750,000 (9)
Jeff Carter $5,272,727 (3)
Derick Brassard $5,000,000 (6)
T.J. Oshie $4,175,000 (1)
Jake Muzzin $4,000,000 (9)
Alec Martinez $4,000,000 (9)
John-Michael Liles $3,875,000 (1)
Chris Kunitz $3,725,000 (3)
Cam Atkinson $3,500,000 (5)
Tyler Toffoli $3,250,000 (3)
Martin Jones $3,000,000 (5)
Chris Kreider $2,700,000 (5)
Joe Colborne $2,500,000 (4)
Ryan Murray $2,285,000 (4)
Dwight King $1,950,000 (2)
John Moore $1,667,000 (4)
Michal Neuvirth $1,625,000 (3)
Tanner Pearson $1,400,000 (3)
Paul Byron $1,200,000 (4)
Colin Miller $603,000 (2)
Nick Shore $600,000 (2)
Stephane Robidas $575,000 (2)
Total Pro Players23
Salary Commitment
Year 4 : $72,652,727.00
Year 5 : $64,602,727.00
Year 6 : $60,874,727.00
Year 7 : $45,602,000.00
Salary Average Commitment
Year 4 : $72,977,728.00
Year 5 : $64,927,728.00
Year 6 : $60,874,728.00
Year 7 : $45,602,000.00
Salary Cap with 1 Way Contract
Year 4 : $72,652,727.00
Year 5 : $64,602,727.00
Year 6 : $60,874,727.00
Year 7 : $45,602,000.00

Farm Players Salaries

Kyle Clifford $160,000 (9)
Jordan Nolan $95,000 (5)
Scott Sabourin $92,500 (1)
Josh Archibald $92,500 (4)
Robert Czarnik $84,800 (1)
Zach O'Brien $81,800 (1)
Nic Dowd $81,800 (1)
Kevin Raine $81,600 (1)
Michael Mersch $79,900 (1)
Nick Deslauriers $77,500 (4)
Tomas Kopecky $75,000 (4)
Keith Aulie $75,000 (4)
Tomas Vincour $75,000 (4)
Jeremy Smith $70,000 (2)
Chris Mason $70,000 (2)
Andrew Crescenzi $60,500 (1)
Andy Andreoff $58,800 (3)
Scott Gomez $57,500 (4)
Alexander Pechursky $57,500 (1)
Andrew Bodnarchuk $57,500 (3)
David Kolomatis $57,500 (1)
John Erskine $57,500 (3)
Reid McNeill $57,500 (4)
Vincent LoVerde $57,500 (2)
Tom Kuhnhackl $57,500 (1)
Total Farm Players25
Salary Commitment
Year 4 : $1,871,700.00
Year 5 : $1,136,300.00
Year 6 : $938,800.00
Year 7 : $765,000.00
Salary Average Commitment
Year 4 : $1,856,700.00
Year 5 : $1,136,300.00
Year 6 : $938,800.00
Year 7 : $765,000.00

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $160 - 4,236 - 70.60%
Level 2: 5000 - $95 - 3,507 - 70.14%
Level 3: 2000 - $55 - 1,417 - 70.85%
Level 4: 4628 - $45 - 3,221 - 69.60%
Luxury : 940 - $300 - 653 - 69.43%
Total Capacity :18568
Farm
Farm Level 1: 2000 - $40 - 1,469 - 73.47%
Farm Level 2: 1000 - $20 - 750 - 74.97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,033 - 70.19%
Average Income per Game$1,919,445
Year to Date Revenue$78,697,256
Farm
Home Games Left0
Average Attendance - %2,219 - 73.97%
Average Income per Game$105,983
Year to Date Revenue$4,345,310

Expense

Pro Players Total Salaries$72,617,628
Farm Players Total Salaries$2,588,871
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,800,088
Farm Year To Date Expenses$2,553,891
Pro Salary Cap To Date$72,792,542
Farm Salary Cap To Date$2,553,891

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$553,516
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,320
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$72,617,628
Estimate Under Maximum Salary Cap of $73,000,000$382,372
Estimate Over Minimum Salary Cap of $54,000,000 $18,617,628
Current Bank Account$62,071,398
Projected Bank Account$62,071,398

Pro Players Salaries

Zach Parise $7,538,462 (19)
Mikko Koivu $6,750,000 (2)
Derek Stepan $6,500,000 (9)
Corey Crawford $6,000,000 (9)
Brandon Saad $6,000,000 (9)
Aleksander Barkov $5,900,000 (12)
Jared Spurgeon $5,187,500 (8)
Jonas Brodin $4,166,666 (11)
Marco Scandella $4,000,000 (9)
Charlie Coyle $3,200,000 (9)
Mikael Granlund $3,000,000 (3)
Brendan Smith $2,750,000 (3)
Trevor Lewis $2,000,000 (6)
Blake Comeau $2,000,000 (3)
Nick Schultz $1,500,000 (2)
Pierre-Alexandre Parenteau $1,250,000 (2)
Erik Haula $1,000,000 (3)
Aaron Ekblad $925,000 (2)
Gustav Olofsson $795,000 (2)
Philipp Grubauer $750,000 (3)
Teemu Pulkkinen $735,000 (1)
Chris VandeVelde $670,000 (1)
Total Pro Players22
Salary Commitment
Year 4 : $72,617,628.00
Year 5 : $71,212,628.00
Year 6 : $59,992,628.00
Year 7 : $50,492,628.00
Salary Average Commitment
Year 4 : $72,617,628.00
Year 5 : $71,212,628.00
Year 6 : $59,992,628.00
Year 7 : $50,492,628.00
Salary Cap with 1 Way Contract
Year 4 : $72,617,628.00
Year 5 : $71,212,628.00
Year 6 : $59,992,628.00
Year 7 : $50,492,628.00

Farm Players Salaries

Karri Ramo $380,000 (1)
Darcy Kuemper $155,000 (2)
Tanner Glass $145,000 (1)
Brandon Bollig $125,000 (1)
Johan Gustafsson $89,540 (1)
Corbin Baldwin $88,880 (1)
Joel Rechlicz $85,000 (1)
Kris Foucault $84,500 (1)
Brady Brassart $83,667 (2)
Josh Caron $83,600 (1)
Curt Gogol $83,500 (1)
Zack Phillips $83,400 (1)
Tyler Graovac $81,500 (1)
Raphael Bussieres $80,200 (1)
Patrick Sieloff $80,100 (1)
Tyler Cuma $79,400 (1)
Christoph Bertschy $77,583 (4)
Dylan Labbe $69,250 (4)
Stephen Michalek $68,750 (2)
Chase Lang $68,667 (6)
Michael Keranen $67,500 (4)
Kurtis Gabriel $66,667 (2)
Alex Gudbranson $63,500 (2)
Zack Mitchell $61,500 (2)
Brett Bulmer $60,000 (1)
Jordan Schroeder $60,000 (1)
Guillaume Gelinas $59,667 (2)
Colton Jobke $57,500 (2)
Total Farm Players28
Salary Commitment
Year 4 : $2,588,871.00
Year 5 : $899,251.00
Year 6 : $283,000.00
Year 7 : $283,000.00
Salary Average Commitment
Year 4 : $2,588,871.00
Year 5 : $899,251.00
Year 6 : $283,000.00
Year 7 : $283,000.00

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5,814 - 96.90%
Level 2: 5000 - $60 - 4,839 - 96.78%
Level 3: 2000 - $35 - 1,961 - 98.07%
Level 4: 7373 - $25 - 4,830 - 65.51%
Luxury : 900 - $200 - 872 - 96.88%
Total Capacity :21273
Farm
Farm Level 1: 2000 - $35 - 1,521 - 76.05%
Farm Level 2: 1000 - $15 - 765 - 76.52%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,316 - 86.10%
Average Income per Game$1,840,966
Year to Date Revenue$75,479,619
Farm
Home Games Left0
Average Attendance - %2,286 - 76.20%
Average Income per Game$96,417
Year to Date Revenue$3,953,101

Expense

Pro Players Total Salaries$69,450,000
Farm Players Total Salaries$2,347,984
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,472,951
Farm Year To Date Expenses$2,261,018
Pro Salary Cap To Date$69,969,175
Farm Salary Cap To Date$2,261,018

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$525,940
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,522
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$69,450,000
Estimate Under Maximum Salary Cap of $73,000,000$3,550,000
Estimate Over Minimum Salary Cap of $54,000,000 $15,450,000
Current Bank Account$54,116,716
Projected Bank Account$54,116,716

Pro Players Salaries

P.K. Subban $9,000,000 (8)
Carey Price $6,500,000 (2)
Tomas Plekanec $6,000,000 (4)
Andrei Markov $5,750,000 (2)
Marian Hossa $5,275,000 (11)
Brad Marchand $4,500,000 (1)
Zbynek Michalek $4,500,000 (3)
Adam Henrique $4,000,000 (3)
Jay Bouwmeester $3,750,000 (2)
Brendan Gallagher $3,750,000 (9)
Kevin Bieksa $3,500,000 (4)
Alex Galchenyuk $2,800,000 (3)
Brian Boyle $2,000,000 (2)
Jason Zucker $2,000,000 (4)
Chris Neil $1,500,000 (2)
Tom Gilbert $1,400,000 (2)
Beau Bennett $800,000 (1)
Olli Jokinen $700,000 (2)
Mike Condon $575,000 (2)
Eric Tangradi $575,000 (1)
Mark Borowiecki $575,000 (3)
Total Pro Players21
Salary Commitment
Year 4 : $69,450,000.00
Year 5 : $63,575,000.00
Year 6 : $41,400,000.00
Year 7 : $29,525,000.00
Salary Average Commitment
Year 4 : $69,450,000.00
Year 5 : $63,575,000.00
Year 6 : $41,400,000.00
Year 7 : $29,525,000.00
Salary Cap with 1 Way Contract
Year 4 : $69,450,000.00
Year 5 : $63,575,000.00
Year 6 : $41,400,000.00
Year 7 : $29,525,000.00

Farm Players Salaries

Markus Ruusu $95,000 (3)
Tomas Jurco $90,000 (3)
Slater Koekkoek $89,417 (2)
Jason Dickinson $89,417 (4)
Nikita Scherbak $86,300 (6)
Steve Quailer $85,300 (1)
Jarred Tinordi $85,100 (1)
Daniel Carr $84,250 (4)
Olivier Archambault $83,900 (1)
Nick Sorkin $82,500 (1)
Morgan Ellis $81,800 (1)
Brady Vail $80,500 (1)
Greg Pateryn $80,000 (4)
Nikita Nesterov $80,000 (1)
Adam Clendening $76,000 (1)
Jack Skille $75,000 (2)
Carter Hutton $75,000 (3)
Fredrik Claesson $75,000 (4)
Nick Paul $67,000 (4)
Mark MacMillan $66,500 (2)
Brett Lernout $65,333 (6)
Connor Crisp $64,667 (2)
Cameron Darcy $64,167 (4)
Jeremy Gregoire $63,333 (4)
Christian Thomas $60,000 (1)
Darren Dietz $57,500 (2)
Gabriel Dumont $57,500 (1)
Dan Ellis $57,500 (3)
Brett Clark $57,500 (3)
Shane O'Brien $57,500 (3)
Jean-Sebastien Dea $57,500 (1)
Brad Hunt $57,500 (3)
Total Farm Players32
Salary Commitment
Year 4 : $2,347,984.00
Year 5 : $1,517,884.00
Year 6 : $1,164,800.00
Year 7 : $674,800.00
Salary Average Commitment
Year 4 : $2,340,484.00
Year 5 : $1,517,884.00
Year 6 : $1,164,800.00
Year 7 : $674,800.00

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $94 - 5,836 - 97.27%
Level 2: 5000 - $54 - 4,845 - 96.90%
Level 3: 2000 - $33 - 1,969 - 98.47%
Level 4: 3213 - $22 - 3,213 - 100.00%
Luxury : 900 - $188 - 876 - 97.37%
Total Capacity :17113
Farm
Farm Level 1: 2000 - $35 - 1,476 - 73.81%
Farm Level 2: 1000 - $15 - 752 - 75.21%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,740 - 97.82%
Average Income per Game$1,648,292
Year to Date Revenue$67,579,952
Farm
Home Games Left0
Average Attendance - %2,228 - 74.28%
Average Income per Game$93,796
Year to Date Revenue$3,845,616

Expense

Pro Players Total Salaries$66,096,333
Farm Players Total Salaries$2,155,066
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$71,572,038
Farm Year To Date Expenses$2,142,499
Pro Salary Cap To Date$71,068,250
Farm Salary Cap To Date$2,142,499

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$500,724
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,083
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$69,096,333
Estimate Under Maximum Salary Cap of $73,000,000$3,903,667
Estimate Over Minimum Salary Cap of $54,000,000 $15,096,333
Current Bank Account$64,131,842
Projected Bank Account$64,131,842

Pro Players Salaries

Pekka Rinne $7,000,000 (3)
Mark Giordano $6,750,000 (10)
Logan Couture $6,000,000 (6)
Filip Forsberg $6,000,000 (12)
Brent Seabrook $5,800,000 (1)
Marcus Johansson $4,583,333 (6)
Jiri Hudler $4,000,000 (1)
Mattias Ekholm $3,750,000 (12)
Jonathan Huberdeau $3,250,000 (3)
Viktor Stalberg $3,000,000 (1)
Boone Jenner $2,900,000 (4)
Ryan Ellis $2,500,000 (6)
Jimmy Hayes $2,300,000 (4)
Jarret Stoll $1,500,000 (3)
Jon Merrill $1,137,000 (4)
Joonas Donskoi $1,000,000 (2)
Colin Greening $990,000 (4)
Emerson Etem $870,000 (1)
Gabriel Bourque $866,000 (1)
Oscar Lindberg $700,000 (4)
Colton Sissons $625,000 (6)
Marek Mazanec $575,000 (1)
Total Pro Players22
Salary Commitment
Year 4 : $66,096,333.00
Year 5 : $50,985,333.00
Year 6 : $49,985,333.00
Year 7 : $38,235,333.00
Salary Average Commitment
Year 4 : $66,096,332.00
Year 5 : $50,985,332.00
Year 6 : $49,985,332.00
Year 7 : $38,235,332.00
Salary Cap with 1 Way Contract
Year 4 : $66,096,333.00
Year 5 : $50,985,333.00
Year 6 : $49,985,333.00
Year 7 : $38,235,333.00

Farm Players Salaries

Nate Thompson $220,000 (3)
Adam Cracknell $180,000 (4)
Jani Lajunen $87,400 (1)
Charles-Olivier Roussel $85,800 (1)
Patrick Cehlin $85,500 (1)
Jack MacLellan $85,300 (1)
Lucas Lessio $85,000 (3)
Joonas Rask $83,600 (1)
Joonas Jarvinen $83,500 (1)
Michael Liambas $83,500 (1)
Anthony Bitetto $83,400 (1)
Pontus Aberg $78,033 (2)
Austin Watson $75,700 (1)
Buddy Robinson $75,000 (1)
Brendan Leipsic $65,333 (2)
Taylor Aronson $60,500 (1)
Magnus Hellberg $60,000 (3)
Dylan McIlrath $60,000 (1)
Peter Harrold $57,500 (3)
Taylor Beck $57,500 (3)
Joshua Shalla $57,500 (3)
Steve Oleksy $57,500 (3)
Eric Hartzell $57,500 (2)
John Persson $57,500 (3)
Magnus Nygren $57,500 (2)
Andrew Alberts $57,500 (3)
Viktor Fasth $57,500 (3)
Total Farm Players27
Salary Commitment
Year 4 : $2,155,066.00
Year 5 : $1,205,866.00
Year 6 : $947,500.00
Year 7 : $180,000.00
Salary Average Commitment
Year 4 : $2,155,066.00
Year 5 : $1,205,866.00
Year 6 : $947,500.00
Year 7 : $180,000.00

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $150 - 3,933 - 65.55%
Level 2: 5000 - $85 - 3,323 - 66.46%
Level 3: 2000 - $55 - 1,301 - 65.05%
Level 4: 3645 - $50 - 2,378 - 65.23%
Luxury : 980 - $250 - 656 - 66.91%
Total Capacity :17625
Farm
Farm Level 1: 2000 - $35 - 1,479 - 73.97%
Farm Level 2: 1000 - $15 - 760 - 75.99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,591 - 65.76%
Average Income per Game$1,827,968
Year to Date Revenue$74,946,706
Farm
Home Games Left0
Average Attendance - %2,239 - 74.64%
Average Income per Game$94,130
Year to Date Revenue$3,859,337

Expense

Pro Players Total Salaries$60,652,333
Farm Players Total Salaries$1,862,484
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,106,364
Farm Year To Date Expenses$1,898,935
Pro Salary Cap To Date$59,602,642
Farm Salary Cap To Date$1,898,935

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$459,792
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,899
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$60,652,333
Estimate Under Maximum Salary Cap of $73,000,000$12,347,667
Estimate Over Minimum Salary Cap of $54,000,000 $6,652,333
Current Bank Account$47,686,276
Projected Bank Account$47,686,276

Pro Players Salaries

Cory Schneider $6,000,000 (7)
Travis Zajac $5,750,000 (3)
Fedor Tyutin $4,500,000 (2)
Kyle Quincey $4,500,000 (4)
Matthew Carle $4,259,000 (1)
Alexei Emelin $4,100,000 (4)
Ales Hemsky $4,000,000 (3)
Clarke MacArthur $3,800,000 (3)
David Desharnais $3,500,000 (1)
Chris Stewart $3,000,000 (3)
Dainius Zubrus $3,000,000 (2)
Thomas Hickey $2,200,000 (5)
Andrew Shaw $2,000,000 (1)
Tom Wilson $2,000,000 (4)
Andrej Sustr $1,450,000 (2)
Steve Bernier $1,100,000 (2)
Torrey Mitchell $1,100,000 (2)
Jacob Josefson $1,100,000 (2)
Ryan Murphy $863,333 (1)
Reid Boucher $692,500 (1)
Scott Wedgewood $587,500 (2)
Damon Severson $575,000 (1)
Jordan Leopold $575,000 (1)
Total Pro Players23
Salary Commitment
Year 4 : $60,652,333.00
Year 5 : $48,187,500.00
Year 6 : $35,350,000.00
Year 7 : $18,800,000.00
Salary Average Commitment
Year 4 : $60,652,333.00
Year 5 : $48,187,500.00
Year 6 : $35,350,000.00
Year 7 : $18,800,000.00
Salary Cap with 1 Way Contract
Year 4 : $60,652,333.00
Year 5 : $48,187,500.00
Year 6 : $35,350,000.00
Year 7 : $18,800,000.00

Farm Players Salaries

Troy Terry $190,000 (2)
Sebastian Collberg $89,417 (2)
Brett Ritchie $87,500 (2)
Brandon Burlon $85,000 (1)
Stefan Matteau $83,900 (1)
David Wohlberg $83,700 (1)
Raman Hrabarenka $81,500 (1)
Reece Scarlett $80,100 (1)
John Marino $80,000 (2)
Graham Black $76,500 (1)
Gustavo Bouramman $70,000 (2)
Tyler Moy $70,000 (2)
Rudolfs Balcers $70,000 (2)
Jordan Weal $63,200 (1)
Mike McKenna $62,500 (1)
Ben Johnson $61,667 (2)
Adam Gaudette $60,000 (2)
Dana Tyrell $60,000 (4)
Mattias Tedenby $60,000 (1)
Ben Hanowski $60,000 (4)
Alexandre Mallet $57,500 (2)
Scott Munroe $57,500 (1)
Kieran Millan $57,500 (1)
Andrei Loktionov $57,500 (2)
Alexander Urbom $57,500 (1)
Total Farm Players25
Salary Commitment
Year 4 : $1,862,484.00
Year 5 : $1,013,584.00
Year 6 : $120,000.00
Year 7 : $120,000.00
Salary Average Commitment
Year 4 : $1,862,484.00
Year 5 : $1,013,584.00
Year 6 : $120,000.00
Year 7 : $120,000.00

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $150 - 3,924 - 65.39%
Level 2: 5000 - $85 - 3,305 - 66.11%
Level 3: 2000 - $50 - 1,351 - 67.57%
Level 4: 2404 - $45 - 2,377 - 98.88%
Luxury : 830 - $300 - 556 - 66.96%
Total Capacity :16234
Farm
Farm Level 1: 2000 - $35 - 1,443 - 72.15%
Farm Level 2: 1000 - $15 - 720 - 71.97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,513 - 70.92%
Average Income per Game$1,804,035
Year to Date Revenue$73,965,430
Farm
Home Games Left0
Average Attendance - %2,163 - 72.09%
Average Income per Game$91,337
Year to Date Revenue$3,744,803

Expense

Pro Players Total Salaries$47,988,333
Farm Players Total Salaries$1,838,800
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$10,600,000
Pro Year To Date Expenses$49,707,598
Farm Year To Date Expenses$2,329,434
Pro Salary Cap To Date$49,203,876
Farm Salary Cap To Date$2,329,434

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$364,574
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,722
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$58,588,333
Estimate Under Maximum Salary Cap of $73,000,000$14,411,667
Estimate Over Minimum Salary Cap of $54,000,000 $4,588,333
Current Bank Account$48,907,456
Projected Bank Account$48,907,456

Pro Players Salaries

Nikita Zadorov $14,600,000 (4)
Jonathan Bernier $6,900,000 (3)
Nathan MacKinnon $6,300,000 (14)
Joel Daccord (1 Way Contract) $3,100,000 (2)
-1 Way Contract Salary Cap : $3,100,000
Jacob Trouba $3,000,000 (4)
Connor McDavid $925,000 (5)
Nikolaj Ehlers $925,000 (5)
Jack Eichel $925,000 (5)
Kevin Fiala $925,000 (4)
Chris Driedger $900,000 (4)
Matthew Corrente $866,000 (1)
Ryan Strome $863,333 (1)
Mike Hoeffel $851,000 (1)
Rod Pelley $844,000 (1)
Scooter Vaughan $839,000 (1)
Brandon DeFazio $828,000 (1)
Ryan Pulock $822,000 (1)
Andre Petersson $625,000 (4)
Corbin McPherson $600,000 (4)
John Negrin $600,000 (4)
Ty Wishart $600,000 (4)
Will Acton $575,000 (1)
Oliver Bjorkstrand $575,000 (3)
Total Pro Players23
Salary Commitment
Year 4 : $47,988,333.00
Year 5 : $41,500,000.00
Year 6 : $38,400,000.00
Year 7 : $30,925,000.00
Salary Average Commitment
Year 4 : $47,988,333.00
Year 5 : $41,500,000.00
Year 6 : $38,400,000.00
Year 7 : $30,925,000.00
Salary Cap with 1 Way Contract
Year 4 : $47,988,333.00
Year 5 : $41,500,000.00
Year 6 : $38,400,000.00
Year 7 : $30,925,000.00

Farm Players Salaries

Stephon Williams $210,000 (4)
Evan Smith $120,000 (3)
Kyle Burroughs $95,000 (4)
Kenton Helgsen $95,000 (4)
J.T. Wyman $87,200 (1)
Will Weber $85,800 (1)
Eric Neilson $85,500 (1)
Jake Hansen $85,100 (1)
Brent Raedeke $85,000 (3)
Kelly Zajac $84,700 (1)
Brad Staubitz $83,700 (1)
Jimmy Bonneau $83,600 (1)
Darcy Zajac $83,300 (1)
Patrick Kennedy $81,700 (1)
John Kurtz $81,400 (1)
Jonathan Racine $80,000 (4)
Josh Nicholls $74,300 (1)
Tim Heed $60,000 (4)
Ed Jovanovski $60,000 (1)
Toby Petersen $60,000 (4)
Dean Arsene $57,500 (1)
Unknown Player $0 (1)
Total Farm Players22
Salary Commitment
Year 4 : $1,838,800.00
Year 5 : $805,000.00
Year 6 : $805,000.00
Year 7 : $600,000.00
Salary Average Commitment
Year 4 : $1,838,800.00
Year 5 : $805,000.00
Year 6 : $805,000.00
Year 7 : $600,000.00

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $150 - 3,933 - 65.54%
Level 2: 5000 - $85 - 3,300 - 66.00%
Level 3: 2000 - $50 - 1,344 - 67.18%
Level 4: 4180 - $45 - 2,720 - 65.08%
Luxury : 820 - $300 - 549 - 66.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,522 - 76.10%
Farm Level 2: 1000 - $15 - 777 - 77.71%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,846 - 65.81%
Average Income per Game$1,817,645
Year to Date Revenue$74,523,462
Farm
Home Games Left0
Average Attendance - %2,299 - 76.64%
Average Income per Game$96,740
Year to Date Revenue$3,966,328

Expense

Pro Players Total Salaries$65,086,000
Farm Players Total Salaries$1,900,000
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$7,500,000
Pro Year To Date Expenses$66,221,791
Farm Year To Date Expenses$2,008,442
Pro Salary Cap To Date$65,375,926
Farm Salary Cap To Date$2,008,442

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$495,759
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,179
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$72,586,000
Estimate Under Maximum Salary Cap of $73,000,000$414,000
Estimate Over Minimum Salary Cap of $54,000,000 $18,586,000
Current Bank Account$18,212,132
Projected Bank Account$18,212,132

Pro Players Salaries

Mike Green $6,000,000 (5)
Ryan Miller $6,000,000 (2)
Marc Staal $5,700,000 (9)
Dan Girardi $5,632,000 (2)
Brooks Orpik $5,500,000 (7)
Mark Streit $5,250,000 (1)
Antti Niemi $4,500,000 (5)
Dan Hamhuis $3,750,000 (3)
Luke Schenn $3,600,000 (1)
Daniel Winnik $2,550,000 (2)
Eric Nystrom $2,500,000 (1)
Shawn Matthias $2,300,000 (1)
Matt Stajan $2,100,000 (3)
Patrick Eaves $1,750,000 (4)
Ryan Carter $1,500,000 (4)
Boyd Gordon $1,300,000 (4)
Linden Vey $1,110,000 (1)
Elias Lindholm $925,000 (1)
Milan Hejduk $900,000 (3)
Anthony Duclair $894,000 (3)
Laurent Brossoit $750,000 (4)
Brad Richardson $575,000 (3)
Total Pro Players22
Salary Commitment
Year 4 : $65,086,000.00
Year 5 : $49,401,000.00
Year 6 : $35,219,000.00
Year 7 : $27,000,000.00
Salary Average Commitment
Year 4 : $65,086,000.00
Year 5 : $49,401,000.00
Year 6 : $35,219,000.00
Year 7 : $27,000,000.00
Salary Cap with 1 Way Contract
Year 4 : $65,086,000.00
Year 5 : $49,401,000.00
Year 6 : $35,219,000.00
Year 7 : $27,000,000.00

Farm Players Salaries

T.J. Brennan $120,000 (3)
Chris Wideman $110,000 (4)
Scott Laughton $107,600 (3)
Steve Downie $100,000 (3)
Jesse Winchester $100,000 (2)
Chris Kelly $100,000 (2)
Nate Prosser $95,000 (3)
Michael Kostka $95,000 (3)
Kevin Porter $90,000 (4)
Davis Drewiske $90,000 (2)
Taylor Chorney $85,000 (3)
Danny Kristo $85,000 (2)
Matt Puempel $83,900 (1)
Joakim Andersson $81,500 (1)
Alex Biega $65,000 (3)
Cedrick Desjardins $65,000 (2)
Leland Irving $65,000 (4)
Ryan Sproul $62,000 (1)
Jayson Megna $60,000 (2)
Cal O'Reilly $60,000 (2)
Gregory Campbell $60,000 (2)
Greg Carey $60,000 (4)
Brandon McMillan $60,000 (4)
Total Farm Players23
Salary Commitment
Year 4 : $1,900,000.00
Year 5 : $1,672,600.00
Year 6 : $1,052,600.00
Year 7 : $385,000.00
Salary Average Commitment
Year 4 : $1,900,000.00
Year 5 : $1,672,600.00
Year 6 : $1,052,600.00
Year 7 : $385,000.00

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 5,827 - 97.12%
Level 2: 5000 - $60 - 4,841 - 96.82%
Level 3: 2000 - $35 - 1,966 - 98.29%
Level 4: 6600 - $25 - 4,537 - 68.75%
Luxury : 900 - $200 - 869 - 96.53%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 1,540 - 77.01%
Farm Level 2: 1000 - $15 - 765 - 76.50%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,040 - 88.00%
Average Income per Game$1,831,436
Year to Date Revenue$75,088,879
Farm
Home Games Left0
Average Attendance - %2,305 - 76.84%
Average Income per Game$97,417
Year to Date Revenue$3,994,101

Expense

Pro Players Total Salaries$72,781,667
Farm Players Total Salaries$2,263,900
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,902,961
Farm Year To Date Expenses$2,249,640
Pro Salary Cap To Date$73,399,254
Farm Salary Cap To Date$2,249,640

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$550,990
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,895
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$72,781,667
Estimate Under Maximum Salary Cap of $73,000,000$218,333
Estimate Over Minimum Salary Cap of $54,000,000 $18,781,667
Current Bank Account$39,615,805
Projected Bank Account$39,615,805

Pro Players Salaries

Radim Vrbata $7,000,000 (1)
Erik Karlsson $6,500,000 (6)
Joe Pavelski $6,000,000 (6)
Andrej Sekera $5,500,000 (9)
Marc Methot $4,900,000 (7)
Craig Smith $4,250,000 (9)
Craig Anderson $4,200,000 (5)
Milan Michalek $4,000,000 (2)
Mark Stone $3,500,000 (5)
Kyle Turris $3,500,000 (2)
Joel Ward $3,275,000 (5)
Jared Cowen $3,100,000 (1)
Andrej Meszaros $3,000,000 (4)
Karl Alzner $2,800,000 (1)
Mike Hoffman $2,000,000 (1)
Martin Erat $1,950,000 (1)
Zack Smith $1,887,500 (1)
Jonas Hiller $1,500,000 (4)
Eric Gryba $1,250,000 (2)
Alex Chiasson $1,200,000 (1)
Cody Ceci $894,167 (1)
Curtis Lazar $575,000 (1)
Total Pro Players22
Salary Commitment
Year 4 : $72,781,667.00
Year 5 : $51,375,000.00
Year 6 : $42,625,000.00
Year 7 : $42,625,000.00
Salary Average Commitment
Year 4 : $72,781,667.00
Year 5 : $51,375,000.00
Year 6 : $42,625,000.00
Year 7 : $42,625,000.00
Salary Cap with 1 Way Contract
Year 4 : $72,781,667.00
Year 5 : $51,375,000.00
Year 6 : $42,625,000.00
Year 7 : $42,625,000.00

Farm Players Salaries

Mark Arcobello $135,000 (3)
Maxim Lapierre $100,000 (1)
Rob Klinkhammer $100,000 (2)
Rene Bourque $100,000 (4)
Justin Falk $100,000 (4)
Matt Climie $100,000 (4)
Sean Bergenheim $100,000 (4)
Allen York $100,000 (4)
Anders Lindback $100,000 (4)
Matthew Konan $92,500 (1)
Alex Guptill $90,000 (3)
Joe Corvo $90,000 (2)
Eric Wellwood $88,300 (1)
Jim O'Brien $85,600 (1)
Tyler Brown $84,100 (1)
Shane Prince $83,800 (1)
Darren Kramer $83,600 (1)
Kyle Flanagan $83,600 (1)
Austin Fyten $83,600 (1)
Daniel New $83,000 (1)
Brett Hextall $82,600 (1)
Scott Greenham $81,600 (1)
Ryan Dzingel $81,000 (1)
Marc-Andre Bourdon $78,100 (1)
Tommi Kivisto $57,500 (2)
Total Farm Players25
Salary Commitment
Year 4 : $2,263,900.00
Year 5 : $1,072,500.00
Year 6 : $825,000.00
Year 7 : $600,000.00
Salary Average Commitment
Year 4 : $2,262,900.00
Year 5 : $1,071,500.00
Year 6 : $825,000.00
Year 7 : $600,000.00

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $150 - 3,922 - 65.37%
Level 2: 5000 - $85 - 3,332 - 66.63%
Level 3: 2000 - $50 - 1,354 - 67.71%
Level 4: 5619 - $45 - 3,652 - 64.99%
Luxury : 900 - $300 - 587 - 65.25%
Total Capacity :19519
Farm
Farm Level 1: 2000 - $35 - 1,530 - 76.49%
Farm Level 2: 1000 - $15 - 757 - 75.72%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,847 - 65.82%
Average Income per Game$1,899,362
Year to Date Revenue$77,873,832
Farm
Home Games Left0
Average Attendance - %2,287 - 76.24%
Average Income per Game$96,707
Year to Date Revenue$3,964,986

Expense

Pro Players Total Salaries$72,697,462
Farm Players Total Salaries$2,285,024
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,312,399
Farm Year To Date Expenses$2,322,040
Pro Salary Cap To Date$72,808,661
Farm Salary Cap To Date$2,322,040

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$550,357
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,052
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$72,697,462
Estimate Under Maximum Salary Cap of $73,000,000$302,538
Estimate Over Minimum Salary Cap of $54,000,000 $18,697,462
Current Bank Account$43,442,024
Projected Bank Account$43,442,024

Pro Players Salaries

Henrik Lundqvist $8,500,000 (8)
Claude Giroux $8,275,000 (8)
Ryan Suter $7,538,462 (3)
Jason Spezza $7,000,000 (7)
Ryan Callahan $5,800,000 (8)
Marian Gaborik $4,875,000 (10)
Gustav Nyquist $4,750,000 (7)
Alex Goligoski $4,600,000 (1)
Marcus Kruger $3,500,000 (1)
Patric Hornqvist $3,250,000 (5)
Chris Higgins $2,500,000 (1)
Antoine Roussel $2,000,000 (5)
Brayden McNabb $1,700,000 (4)
Justin Schultz $1,400,000 (2)
Louis Domingue $1,050,000 (4)
Stephen Gionta $975,000 (4)
Trevor van Riemsdyk $925,000 (3)
Vladislav Namestnikov $874,000 (1)
Dmitrij Jaskin $772,500 (1)
Erik Gustafsson $667,500 (2)
Magnus Paajarvi $595,000 (1)
Yannick Weber $575,000 (2)
Jamie McBain $575,000 (4)
Total Pro Players23
Salary Commitment
Year 4 : $72,697,462.00
Year 5 : $59,855,962.00
Year 6 : $57,213,462.00
Year 7 : $48,750,000.00
Salary Average Commitment
Year 4 : $72,697,462.00
Year 5 : $59,855,962.00
Year 6 : $57,213,462.00
Year 7 : $48,750,000.00
Salary Cap with 1 Way Contract
Year 4 : $72,697,462.00
Year 5 : $59,855,962.00
Year 6 : $57,213,462.00
Year 7 : $48,750,000.00

Farm Players Salaries

Ilya Bryzgalov $226,623 (2)
Ray Emery $165,000 (2)
Jacob De La Rose $92,500 (2)
Eric O'Dell $85,000 (4)
Paul Carey $85,000 (4)
Alexandre Grenier $85,000 (4)
Mark Alt $83,600 (1)
Andrew Johnston $82,500 (1)
Petr Straka $81,700 (1)
Kevin Goumas $81,500 (1)
Robert Hagg $81,200 (1)
Derek Mathers $80,400 (1)
Kael Mouillierat $75,000 (4)
Toni Rajala $65,000 (4)
Drayson Bowman $65,000 (4)
Luke Witkowski $65,000 (4)
Mark Cundari $65,000 (4)
Sean Collins $65,000 (4)
Brandon Gormley $65,000 (2)
Brian Gibbons $65,000 (4)
Cullen Eddy $60,000 (4)
Jesse Root $60,000 (1)
Chris Mueller $60,000 (2)
Aaron Ness $57,500 (1)
Andrew Gordon $57,500 (4)
Brett Flemming $57,500 (1)
Jason Akeson $57,500 (1)
Mitch Wahl $57,500 (1)
Cal Heeter $57,500 (4)
Total Farm Players29
Salary Commitment
Year 4 : $2,285,023.00
Year 5 : $1,504,123.00
Year 6 : $895,000.00
Year 7 : $895,000.00
Salary Average Commitment
Year 4 : $2,285,023.00
Year 5 : $1,504,123.00
Year 6 : $895,000.00
Year 7 : $895,000.00

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 8000 - $150 - 5,200 - 65.00%
Level 2: 6000 - $85 - 3,900 - 65.00%
Level 3: 4000 - $50 - 2,600 - 65.00%
Level 4: 4087 - $45 - 2,704 - 66.17%
Luxury : 1000 - $300 - 650 - 65.00%
Total Capacity :23087
Farm
Farm Level 1: 2000 - $28 - 1,528 - 76.40%
Farm Level 2: 1000 - $10 - 748 - 74.77%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,054 - 65.21%
Average Income per Game$2,321,703
Year to Date Revenue$95,189,824
Farm
Home Games Left0
Average Attendance - %2,276 - 75.86%
Average Income per Game$74,891
Year to Date Revenue$3,070,517

Expense

Pro Players Total Salaries$69,248,310
Farm Players Total Salaries$2,097,767
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,354,264
Farm Year To Date Expenses$2,037,052
Pro Salary Cap To Date$66,346,737
Farm Salary Cap To Date$2,037,052

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$528,183
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,655
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$69,248,310
Estimate Under Maximum Salary Cap of $73,000,000$3,751,690
Estimate Over Minimum Salary Cap of $54,000,000 $15,248,310
Current Bank Account$128,308,355
Projected Bank Account$128,308,355

Pro Players Salaries

Sidney Crosby $8,700,000 (19)
Shea Weber $7,857,143 (3)
Kris Letang $7,250,000 (13)
Phil Kessel $6,800,000 (12)
Mark Scheifele $6,125,000 (16)
Dustin Brown $5,875,000 (12)
Brent Burns $5,760,000 (3)
Jonathan Quick $5,513,000 (2)
James Neal $5,000,000 (4)
Patrik Elias $2,500,000 (2)
Jhonas Enroth $950,000 (3)
Leon Draisaitl $925,000 (3)
Noah Hanifin $925,000 (1)
Sam Reinhart $894,167 (3)
J.T. Miller $874,000 (1)
Brian Dumoulin $800,000 (3)
Derek MacKenzie $750,000 (4)
Clayton Stoner $600,000 (4)
Artemi Panarin $575,000 (3)
Derek Dorsett $575,000 (4)
Total Pro Players20
Salary Commitment
Year 4 : $69,248,310.00
Year 5 : $67,449,310.00
Year 6 : $59,436,310.00
Year 7 : $41,675,000.00
Salary Average Commitment
Year 4 : $69,248,311.00
Year 5 : $67,449,311.00
Year 6 : $59,436,311.00
Year 7 : $41,675,000.00
Salary Cap with 1 Way Contract
Year 4 : $69,248,310.00
Year 5 : $67,449,310.00
Year 6 : $59,436,310.00
Year 7 : $41,675,000.00

Farm Players Salaries

Deryk Engelland $291,700 (3)
Joshua Winquist $95,000 (4)
Andrey Makarov $90,000 (4)
Mikko Rantanen $83,200 (6)
Nick D'Agostino $83,100 (1)
Dominik Uher $81,300 (1)
Michael Ryder $80,000 (3)
Kevin Gravel $78,500 (1)
David Musil $78,100 (1)
Christopher Gibson $75,000 (1)
Derek Roy $75,000 (4)
John Scott $75,000 (2)
Sam Gagner $75,000 (4)
Matia Marcantuoni $72,500 (1)
Juuse Saros $69,200 (4)
Adam Payerl $62,667 (3)
Jordin Tootoo $57,500 (3)
Harrison Ruopp $57,500 (2)
Jujhar Khaira $57,500 (2)
Veeti Vainio $57,500 (2)
Rihards Bukarts $57,500 (3)
Griffin Reinhart $57,500 (2)
Dany Heatley $57,500 (3)
Brett Bellemore $57,500 (3)
David Booth $57,500 (2)
Tanner Kero $57,500 (3)
Stephane Da Costa $57,500 (4)
Total Farm Players27
Salary Commitment
Year 4 : $2,097,767.00
Year 5 : $1,629,267.00
Year 6 : $1,266,767.00
Year 7 : $544,900.00
Salary Average Commitment
Year 4 : $2,097,767.00
Year 5 : $1,629,267.00
Year 6 : $1,266,767.00
Year 7 : $544,900.00

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $100 - 5,780 - 96.34%
Level 2: 5000 - $60 - 4,830 - 96.60%
Level 3: 2000 - $35 - 1,953 - 97.63%
Level 4: 3626 - $25 - 3,626 - 100.00%
Luxury : 870 - $200 - 854 - 98.21%
Total Capacity :17496
Farm
Farm Level 1: 2000 - $35 - 1,487 - 74.37%
Farm Level 2: 1000 - $15 - 747 - 74.70%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,044 - 97.41%
Average Income per Game$1,777,841
Year to Date Revenue$72,891,467
Farm
Home Games Left0
Average Attendance - %2,235 - 74.48%
Average Income per Game$94,269
Year to Date Revenue$3,865,032

Expense

Pro Players Total Salaries$69,650,835
Farm Players Total Salaries$2,106,684
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$65,455,289
Farm Year To Date Expenses$1,968,214
Pro Salary Cap To Date$64,951,499
Farm Salary Cap To Date$1,968,214

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$527,450
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,722
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$70,650,835
Estimate Under Maximum Salary Cap of $73,000,000$2,349,165
Estimate Over Minimum Salary Cap of $54,000,000 $16,650,835
Current Bank Account$59,547,109
Projected Bank Account$59,547,109

Pro Players Salaries

Justin Williams $8,000,000 (3)
Sergei Bobrovsky $7,450,000 (7)
Brad Stuart $5,200,000 (1)
Jason Garrison $4,600,000 (2)
Troy Brouwer $4,500,000 (8)
Jonathan Ericsson $4,250,000 (8)
Steve Mason $4,100,000 (2)
Michael Del Zotto $3,875,000 (2)
Josh Bailey $3,300,000 (5)
Casey Cizikas $3,250,000 (4)
Michael Grabner $3,000,000 (1)
Brayden Schenn $2,750,000 (1)
Ben Lovejoy $2,667,000 (4)
Mika Zibanejad $2,625,000 (3)
Erik Gudbranson $2,500,000 (2)
Eric Brewer $2,100,000 (3)
Hampus Lindholm $894,167 (1)
Olli Maatta $894,167 (1)
Andrew Desjardins $800,000 (3)
Matt Nieto $759,167 (1)
Mike Brown $736,667 (2)
Chris Tierney $711,667 (1)
Freddie Hamilton $688,000 (1)
Total Pro Players23
Salary Commitment
Year 4 : $69,650,835.00
Year 5 : $54,753,667.00
Year 6 : $38,942,000.00
Year 7 : $25,417,000.00
Salary Average Commitment
Year 4 : $69,650,835.00
Year 5 : $54,753,667.00
Year 6 : $38,942,000.00
Year 7 : $25,417,000.00
Salary Cap with 1 Way Contract
Year 4 : $69,650,835.00
Year 5 : $54,753,667.00
Year 6 : $38,942,000.00
Year 7 : $25,417,000.00

Farm Players Salaries

Philippe Myers $290,000 (4)
Nick Ritchie $162,800 (4)
Mason Appleton $90,000 (3)
Mirco Mueller $89,417 (2)
Daniil Tarasov $87,300 (2)
Marek Viedensky $85,700 (1)
James Livingston $85,100 (1)
Pat Nagle $83,900 (1)
Ryan Carpenter $83,900 (1)
Sebastian Stalberg $83,600 (1)
Rylan Schwartz $81,800 (1)
Jason Missiaen $75,000 (2)
Taylor Fedun $67,500 (2)
Matt Tennyson $67,500 (2)
Taylor Doherty $67,500 (2)
Matt Taormina $65,000 (2)
Troy Bourke $63,167 (2)
Dylan DeMelo $62,500 (1)
Alex Stalock $62,500 (2)
Cameron Hughes $60,000 (2)
Troy Grosenick $60,000 (2)
Michael Bournival $60,000 (1)
Tye McGinn $57,500 (2)
Barclay Goodrow $57,500 (1)
Adam Polasek $57,500 (1)
Total Farm Players25
Salary Commitment
Year 4 : $2,106,684.00
Year 5 : $1,365,184.00
Year 6 : $542,800.00
Year 7 : $452,800.00
Salary Average Commitment
Year 4 : $2,106,684.00
Year 5 : $1,365,184.00
Year 6 : $542,800.00
Year 7 : $452,800.00

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 5,897 - 98.29%
Level 2: 5000 - $60 - 4,872 - 97.45%
Level 3: 2000 - $35 - 1,987 - 99.35%
Level 4: 5270 - $25 - 4,558 - 86.50%
Luxury : 880 - $200 - 871 - 99.03%
Total Capacity :19150
Farm
Farm Level 1: 2000 - $35 - 1,464 - 73.21%
Farm Level 2: 1000 - $15 - 747 - 74.73%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,187 - 94.97%
Average Income per Game$1,847,439
Year to Date Revenue$75,745,015
Farm
Home Games Left0
Average Attendance - %2,212 - 73.72%
Average Income per Game$93,064
Year to Date Revenue$3,815,609

Expense

Pro Players Total Salaries$68,588,000
Farm Players Total Salaries$1,682,567
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,710,542
Farm Year To Date Expenses$1,675,240
Pro Salary Cap To Date$67,206,805
Farm Salary Cap To Date$1,675,240

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$519,459
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,556
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$68,588,000
Estimate Under Maximum Salary Cap of $73,000,000$4,412,000
Estimate Over Minimum Salary Cap of $54,000,000 $14,588,000
Current Bank Account$35,233,224
Projected Bank Account$35,233,224

Pro Players Salaries

Vladimir Tarasenko $7,500,000 (9)
Alex Pietrangelo $6,500,000 (3)
Alexander Steen $5,800,000 (2)
Matt Niskanen $5,750,000 (11)
Jamie Benn $5,250,000 (3)
Kevin Shattenkirk $4,250,000 (1)
Chris Tanev $3,450,000 (8)
Tyler Johnson $3,333,000 (2)
Eric Fehr $3,275,000 (3)
Henrik Zetterberg $3,041,667 (3)
Nick Bonino $3,000,000 (1)
Kris Russell $2,600,000 (1)
Brian Elliott $2,500,000 (2)
Jaden Schwartz $2,350,000 (1)
Jake McCabe $1,600,000 (6)
Jay Harrison $1,500,000 (1)
Brian Campbell $1,500,000 (2)
Zemgus Girgensons $1,369,166 (1)
Al Montoya $950,000 (3)
Robby Fabbri $894,167 (1)
Jordan Martinook $812,000 (1)
Radek Faksa $788,000 (1)
Tommy Wingels $575,000 (2)
Total Pro Players23
Salary Commitment
Year 4 : $68,588,000.00
Year 5 : $51,024,667.00
Year 6 : $37,316,667.00
Year 7 : $18,300,000.00
Salary Average Commitment
Year 4 : $68,513,000.00
Year 5 : $50,949,667.00
Year 6 : $37,316,667.00
Year 7 : $18,300,000.00
Salary Cap with 1 Way Contract
Year 4 : $68,588,000.00
Year 5 : $51,024,667.00
Year 6 : $37,316,667.00
Year 7 : $18,300,000.00

Farm Players Salaries

Conor Sheary $92,500 (2)
Justin Soryal $87,200 (1)
Joe Sova $86,200 (1)
Sebastian Wannstrom $86,100 (1)
Kyle Hagel $85,500 (1)
Sergey Andronov $85,400 (1)
Mike Angelidis $85,100 (1)
Jeremy Welsh $85,000 (2)
Shane Harper $85,000 (1)
Yannick Veilleux $81,900 (1)
Jani Hakanpaa $81,300 (1)
Cody Beach $80,700 (1)
Connor Brickley $65,000 (2)
Joonas Nattinen $63,167 (1)
Joey Mormina $60,000 (4)
Mike Moore $60,000 (4)
Ryan Parent $60,000 (4)
Mike Murphy $60,000 (2)
Bryan Lerg $60,000 (4)
Dane Byers $60,000 (4)
Connor Knapp $57,500 (2)
Alden Hirschfeld $57,500 (4)
Dov Grumet-Morris $57,500 (3)
Total Farm Players23
Salary Commitment
Year 4 : $1,682,567.00
Year 5 : $775,000.00
Year 6 : $415,000.00
Year 7 : $357,500.00
Salary Average Commitment
Year 4 : $1,682,567.00
Year 5 : $775,000.00
Year 6 : $415,000.00
Year 7 : $357,500.00

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $97 - 5,804 - 96.74%
Level 2: 5000 - $63 - 4,735 - 94.70%
Level 3: 2000 - $37 - 1,950 - 97.51%
Level 4: 5858 - $15 - 5,002 - 85.39%
Luxury : 900 - $199 - 862 - 95.82%
Total Capacity :19758
Farm
Farm Level 1: 2000 - $35 - 1,527 - 76.36%
Farm Level 2: 1000 - $15 - 749 - 74.88%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,354 - 92.90%
Average Income per Game$1,751,541
Year to Date Revenue$71,813,173
Farm
Home Games Left0
Average Attendance - %2,276 - 75.87%
Average Income per Game$96,378
Year to Date Revenue$3,951,498

Expense

Pro Players Total Salaries$55,168,167
Farm Players Total Salaries$1,710,667
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$5,750,000
Pro Year To Date Expenses$55,060,274
Farm Year To Date Expenses$1,779,783
Pro Salary Cap To Date$54,556,458
Farm Salary Cap To Date$1,779,783

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$418,558
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,766
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$60,918,167
Estimate Under Maximum Salary Cap of $73,000,000$12,081,833
Estimate Over Minimum Salary Cap of $54,000,000 $6,918,167
Current Bank Account$23,360,983
Projected Bank Account$23,360,983

Pro Players Salaries

Steven Stamkos $8,500,000 (16)
Alexander Semin $7,000,000 (5)
Cody Franson $6,000,000 (2)
Matt Moulson $5,000,000 (7)
Andrew MacDonald $5,000,000 (8)
Stephen Weiss $4,900,000 (2)
Tomas Hertl $3,000,000 (4)
Nikita Soshnikov $2,600,000 (3)
Chris Butler $1,700,000 (2)
Carlo Colaiacovo $1,500,000 (3)
Andrei Vasilevskiy $1,174,000 (3)
Nathan Beaulieu $1,000,000 (3)
Rasmus Ristolainen $925,000 (1)
Alexander Wennberg $925,000 (2)
Jake Virtanen $894,167 (4)
Derrick Pouliot $863,333 (3)
Nikita Kucherov $711,667 (1)
Kurtis Foster $600,000 (4)
Kristers Gudlevskis $575,000 (2)
William Nylander $575,000 (2)
Daniel Paille $575,000 (4)
Dylan Blujus $575,000 (2)
Hunter Shinkaruk $575,000 (2)
Total Pro Players23
Salary Commitment
Year 4 : $55,168,167.00
Year 5 : $53,531,500.00
Year 6 : $37,706,500.00
Year 7 : $30,569,167.00
Salary Average Commitment
Year 4 : $55,168,167.00
Year 5 : $53,531,500.00
Year 6 : $37,706,500.00
Year 7 : $30,569,167.00
Salary Cap with 1 Way Contract
Year 4 : $55,168,167.00
Year 5 : $53,531,500.00
Year 6 : $37,706,500.00
Year 7 : $30,569,167.00

Farm Players Salaries

Anton Khudobin $225,000 (1)
Patrick Shea $99,900 (3)
Colby Williams $90,000 (3)
Joe Finley $88,100 (1)
Philippe Paradis $82,700 (1)
Dalton Smith $82,000 (1)
Yanni Gourde $81,300 (1)
Marcus Vela $70,000 (2)
Henri Ikonen $61,667 (2)
Drew MacIntyre $60,000 (4)
Matthew Ford $60,000 (4)
Graham Mink $60,000 (4)
T.J. Hensick $60,000 (4)
Andrew Joudrey $60,000 (4)
Peter Mannino $60,000 (4)
Greg Zanon $60,000 (4)
Darcy Hordichuk $60,000 (4)
Brennan Evans $60,000 (4)
Guillaume Desbiens $60,000 (4)
Zach Sill $57,500 (4)
Jake Dotchin $57,500 (2)
Joel Vermin $57,500 (2)
Danick Gauthier $57,500 (3)
Total Farm Players23
Salary Commitment
Year 4 : $1,710,667.00
Year 5 : $1,151,567.00
Year 6 : $904,900.00
Year 7 : $657,500.00
Salary Average Commitment
Year 4 : $1,710,667.00
Year 5 : $1,151,567.00
Year 6 : $904,900.00
Year 7 : $657,500.00

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 5,799 - 96.65%
Level 2: 5000 - $60 - 4,800 - 96.00%
Level 3: 2000 - $35 - 1,967 - 98.34%
Level 4: 4889 - $25 - 4,532 - 92.69%
Luxury : 930 - $200 - 873 - 93.87%
Total Capacity :18819
Farm
Farm Level 1: 2000 - $35 - 1,524 - 76.19%
Farm Level 2: 1000 - $15 - 758 - 75.80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,970 - 95.49%
Average Income per Game$1,824,658
Year to Date Revenue$74,810,979
Farm
Home Games Left0
Average Attendance - %2,282 - 76.06%
Average Income per Game$96,412
Year to Date Revenue$3,952,897

Expense

Pro Players Total Salaries$59,269,167
Farm Players Total Salaries$2,934,645
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,000,000
Pro Year To Date Expenses$58,045,062
Farm Year To Date Expenses$2,347,334
Pro Salary Cap To Date$57,541,265
Farm Salary Cap To Date$2,347,334

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$449,392
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,900
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$66,269,167
Estimate Under Maximum Salary Cap of $73,000,000$6,730,833
Estimate Over Minimum Salary Cap of $54,000,000 $12,269,167
Current Bank Account$30,788,955
Projected Bank Account$30,788,955

Pro Players Salaries

Loui Eriksson $13,000,000 (4)
Ryan Nugent-Hopkins $6,000,000 (8)
Mike Smith $5,666,667 (5)
Jake Allen $4,350,000 (8)
Ladislav Smid $3,500,000 (1)
Brenden Dillon $3,270,000 (8)
Marek Zidlicky $2,840,000 (1)
Brooks Laich $2,000,000 (2)
Scottie Upshall $2,000,000 (3)
Ryan Garbutt $1,800,000 (3)
Damien Brunner $1,750,000 (3)
John Mitchell $1,600,000 (2)
Dominic Moore $1,500,000 (2)
Tyler Kennedy $1,500,000 (2)
Barret Jackman $1,500,000 (3)
Alexey Marchenko $1,450,000 (4)
Marcel Goc $1,100,000 (3)
Matt Martin $1,000,000 (1)
Simon Despres $900,000 (1)
Christian Folin $725,000 (3)
Erik Gustafsson $667,500 (3)
Colton Parayko $575,000 (3)
James Sheppard $575,000 (3)
Total Pro Players23
Salary Commitment
Year 4 : $59,269,167.00
Year 5 : $51,029,167.00
Year 6 : $44,429,167.00
Year 7 : $33,736,667.00
Salary Average Commitment
Year 4 : $59,209,168.00
Year 5 : $51,029,168.00
Year 6 : $44,429,168.00
Year 7 : $33,736,668.00
Salary Cap with 1 Way Contract
Year 4 : $59,269,167.00
Year 5 : $51,029,167.00
Year 6 : $44,429,167.00
Year 7 : $33,736,667.00

Farm Players Salaries

Eddie Lack $975,000 (2)
Adam Pardy $100,000 (1)
B.J. Crombeen $100,000 (1)
Steven Moses $100,000 (2)
Anton Lander $98,800 (2)
Petter Granberg $90,000 (1)
Patrik Nemeth $90,000 (3)
Kevin Czuczman $87,413 (1)
Markus Lauridsen $84,600 (1)
Carter Ashton $84,000 (1)
Tyler Biggs $83,500 (1)
Sam Carrick $81,500 (1)
Nick Cousins $80,000 (1)
Rinat Valiev $77,833 (4)
Garret Sparks $77,000 (1)
Greg McKegg $70,000 (1)
Derek Grant $70,000 (1)
Andrew MacWilliam $60,000 (1)
Cory Conacher $60,000 (1)
Tim Erixon $60,000 (1)
Tom McCollum $60,000 (1)
Jamie Devane $57,500 (1)
Brandon Kozun $57,500 (1)
Manny Malhotra $57,500 (3)
Mike Zigomanis $57,500 (1)
Brendan Mikkelson $57,500 (1)
Connor Hobbs $57,500 (2)
Total Farm Players27
Salary Commitment
Year 4 : $2,934,645.00
Year 5 : $1,456,633.00
Year 6 : $225,333.00
Year 7 : $77,833.00
Salary Average Commitment
Year 4 : $2,934,645.00
Year 5 : $1,456,633.00
Year 6 : $225,333.00
Year 7 : $77,833.00

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $168 - 4,370 - 72.83%
Level 2: 5000 - $99 - 3,600 - 72.01%
Level 3: 2000 - $39 - 1,923 - 96.16%
Level 4: 6110 - $22 - 4,506 - 73.75%
Luxury : 890 - $279 - 668 - 75.02%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $34 - 1,524 - 76.21%
Farm Level 2: 1000 - $12 - 749 - 74.94%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,068 - 75.34%
Average Income per Game$1,921,016
Year to Date Revenue$78,761,653
Farm
Home Games Left0
Average Attendance - %2,274 - 75.78%
Average Income per Game$93,070
Year to Date Revenue$3,815,857

Expense

Pro Players Total Salaries$69,998,333
Farm Players Total Salaries$1,549,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,793,250
Farm Year To Date Expenses$1,567,772
Pro Salary Cap To Date$71,289,497
Farm Salary Cap To Date$1,567,772

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$530,063
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,563
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$69,998,333
Estimate Under Maximum Salary Cap of $73,000,000$3,001,667
Estimate Over Minimum Salary Cap of $54,000,000 $15,998,333
Current Bank Account$65,435,755
Projected Bank Account$65,435,755

Pro Players Salaries

Ryan Getzlaf $8,250,000 (4)
Rick Nash $7,800,000 (5)
Drew Doughty $7,000,000 (3)
Ryan Kesler $6,875,000 (4)
Justin Abdelkader $4,250,000 (4)
Cam Talbot $4,200,000 (4)
Victor Hedman $4,000,000 (1)
Matt Beleskey $3,800,000 (9)
Braydon Coburn $3,700,000 (6)
Matt Read $3,000,000 (2)
Dale Weise $2,350,000 (8)
Kris Versteeg $2,200,000 (1)
Matt Bartkowski $1,800,000 (2)
Matt Hunwick $1,600,000 (2)
Mason Raymond $1,575,000 (2)
Jacob Markstrom $1,550,000 (3)
Mark Fayne $1,500,000 (1)
Jay Beagle $900,000 (2)
Cody McLeod $900,000 (2)
Miikka Salomaki $845,000 (1)
Frank Corrado $700,000 (1)
Luke Glendening $628,333 (2)
Lennart Petrell $575,000 (4)
Total Pro Players23
Salary Commitment
Year 4 : $69,998,333.00
Year 5 : $60,753,333.00
Year 6 : $50,350,000.00
Year 7 : $41,800,000.00
Salary Average Commitment
Year 4 : $69,998,333.00
Year 5 : $60,753,333.00
Year 6 : $50,350,000.00
Year 7 : $41,800,000.00
Salary Cap with 1 Way Contract
Year 4 : $69,998,333.00
Year 5 : $60,753,333.00
Year 6 : $50,350,000.00
Year 7 : $41,800,000.00

Farm Players Salaries

Joacim Eriksson $92,500 (1)
Peter Andersson $85,100 (1)
Wacey Hamilton $84,600 (1)
Tanner Richard $79,800 (1)
Kent Huskins $57,500 (4)
Bruno Gervais $57,500 (4)
Wade Redden $57,500 (4)
Blair Jones $57,500 (4)
Tyson Strachan $57,500 (4)
Tim Sestito $57,500 (1)
Ben Street $57,500 (4)
Marc-Andre Cliche $57,500 (4)
Jason Jaffray $57,500 (4)
Jake Dowell $57,500 (4)
Corey Potter $57,500 (4)
John Albert $57,500 (4)
Daniel Cleary $57,500 (4)
Matt D'Agostini $57,500 (4)
Joe Cannata $57,500 (1)
Edward Pasquale $57,500 (3)
Ryan Jones $57,500 (4)
Alex Friesen $57,500 (1)
Kris Newbury $57,500 (4)
Ryan Craig $57,500 (4)
Ryan Stanton $57,500 (1)
Total Farm Players25
Salary Commitment
Year 4 : $1,549,500.00
Year 5 : $977,500.00
Year 6 : $977,500.00
Year 7 : $920,000.00
Salary Average Commitment
Year 4 : $1,549,500.00
Year 5 : $977,500.00
Year 6 : $977,500.00
Year 7 : $920,000.00

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $150 - 3,909 - 65.14%
Level 2: 5000 - $85 - 3,314 - 66.29%
Level 3: 2000 - $50 - 1,346 - 67.32%
Level 4: 4367 - $45 - 2,839 - 65.01%
Luxury : 910 - $300 - 593 - 65.12%
Total Capacity :18277
Farm
Farm Level 1: 2000 - $35 - 1,485 - 74.24%
Farm Level 2: 1000 - $15 - 744 - 74.39%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,001 - 65.66%
Average Income per Game$1,848,865
Year to Date Revenue$75,803,477
Farm
Home Games Left0
Average Attendance - %2,229 - 74.29%
Average Income per Game$94,063
Year to Date Revenue$3,856,573

Expense

Pro Players Total Salaries$70,854,129
Farm Players Total Salaries$1,712,833
Coaches Total Salaries$1,575,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,846,432
Farm Year To Date Expenses$1,678,108
Pro Salary Cap To Date$70,267,150
Farm Salary Cap To Date$1,678,108

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$537,061
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,782
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$70,854,129
Estimate Under Maximum Salary Cap of $73,000,000$2,145,871
Estimate Over Minimum Salary Cap of $54,000,000 $16,854,129
Current Bank Account$37,627,310
Projected Bank Account$37,627,310

Pro Players Salaries

Alexander Ovechkin $9,538,462 (11)
Nicklas Backstrom $6,700,000 (9)
Thomas Vanek $6,500,000 (2)
Kari Lehtonen $5,900,000 (5)
Paul Martin $4,850,000 (7)
Niklas Kronwall $4,750,000 (3)
Drew Stafford $4,350,000 (3)
Patrik Berglund $4,000,000 (2)
John Carlson $3,966,667 (5)
Martin Hanzal $3,100,000 (1)
Leo Komarov $2,950,000 (1)
Dmitry Orlov $2,250,000 (2)
Jason Chimera $2,000,000 (1)
Eric Gelinas $1,575,000 (2)
Vladimir Sobotka $1,300,000 (2)
Jonas Gustavsson $1,250,000 (2)
Robert Bortuzzo $1,050,000 (3)
Valeri Nichushkin $925,000 (1)
Adam Larsson $900,000 (2)
Bobby Farnham $824,000 (1)
Nate Schmidt $750,000 (2)
Shane Doan $750,000 (4)
Mikhail Grigorenko $675,000 (1)
Total Pro Players23
Salary Commitment
Year 4 : $70,854,129.00
Year 5 : $60,380,129.00
Year 6 : $41,855,129.00
Year 7 : $31,705,129.00
Salary Average Commitment
Year 4 : $70,854,129.00
Year 5 : $60,380,129.00
Year 6 : $41,855,129.00
Year 7 : $31,705,129.00
Salary Cap with 1 Way Contract
Year 4 : $70,854,129.00
Year 5 : $60,380,129.00
Year 6 : $41,855,129.00
Year 7 : $31,705,129.00

Farm Players Salaries

Justin Peters $95,000 (2)
Justin Fontaine $90,000 (4)
David Leggio $90,000 (4)
Toni Lydman $90,000 (4)
Henrik Karlsson $88,000 (4)
Julius Honka $86,333 (6)
Jon Landry $86,100 (1)
Tim Wallace $85,000 (4)
Kevin Connauton $85,000 (4)
Matt Cooke $80,000 (4)
Nathan Walker $79,400 (1)
Connor Carrick $65,500 (2)
A.J. Jenks $60,000 (2)
Stanislav Galiev $57,500 (3)
Dustin Gazley $57,500 (2)
Nicolas Deschamps $57,500 (2)
Garrett Mitchell $57,500 (2)
Caleb Herbert $57,500 (2)
Tomas Kundratek $57,500 (2)
Michael Latta $57,500 (2)
Chris Brown $57,500 (3)
Cameron Schilling $57,500 (2)
Joel Broda $57,500 (2)
Erik Burgdoerfer $57,500 (2)
Total Farm Players24
Salary Commitment
Year 4 : $1,712,833.00
Year 5 : $1,547,333.00
Year 6 : $809,333.00
Year 7 : $694,333.00
Salary Average Commitment
Year 4 : $1,672,833.00
Year 5 : $1,507,333.00
Year 6 : $809,333.00
Year 7 : $694,333.00

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $169 - 4,200 - 70.00%
Level 2: 5000 - $98 - 3,500 - 70.00%
Level 3: 2000 - $69 - 1,400 - 70.00%
Level 4: 1035 - $58 - 1,035 - 100.00%
Luxury : 980 - $350 - 686 - 70.00%
Total Capacity :15015
Farm
Farm Level 1: 2000 - $37 - 1,504 - 75.20%
Farm Level 2: 1000 - $21 - 758 - 75.82%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,821 - 72.07%
Average Income per Game$2,108,811
Year to Date Revenue$86,461,256
Farm
Home Games Left0
Average Attendance - %2,262 - 75.41%
Average Income per Game$102,259
Year to Date Revenue$4,192,630

Expense

Pro Players Total Salaries$70,205,357
Farm Players Total Salaries$2,013,267
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,285,592
Farm Year To Date Expenses$1,994,263
Pro Salary Cap To Date$68,781,820
Farm Salary Cap To Date$1,994,263

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$531,619
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,024
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$70,205,357
Estimate Under Maximum Salary Cap of $73,000,000$2,794,643
Estimate Over Minimum Salary Cap of $54,000,000 $16,205,357
Current Bank Account$40,156,557
Projected Bank Account$40,156,557

Pro Players Salaries

Tobias Enstrom $5,750,000 (2)
Blake Wheeler $5,600,000 (3)
Nick Leddy $5,500,000 (9)
Andrew Ladd $5,500,000 (6)
Evander Kane $5,250,000 (2)
Zach Bogosian $5,142,857 (3)
Bryan Little $4,700,000 (2)
Michael Frolik $4,300,000 (8)
James Reimer $3,400,000 (10)
Trevor Daley $3,300,000 (3)
Mathieu Perreault $3,000,000 (2)
Christian Ehrhoff $3,000,000 (1)
Mark Stuart $2,625,000 (4)
Brock Nelson $2,500,000 (5)
Nail Yakupov $2,500,000 (3)
Matt Greene $2,500,000 (4)
Tim Gleason $1,000,000 (1)
Erik Condra $900,000 (2)
Adam Lowry $870,000 (1)
Ben Chiarot $850,000 (2)
Patrick Maroon $750,000 (3)
Connor Hellenuyck $667,500 (3)
Shawn Horcoff $600,000 (2)
Total Pro Players23
Salary Commitment
Year 4 : $70,205,357.00
Year 5 : $65,335,357.00
Year 6 : $44,285,357.00
Year 7 : $26,325,000.00
Salary Average Commitment
Year 4 : $70,205,356.00
Year 5 : $65,335,356.00
Year 6 : $44,285,356.00
Year 7 : $26,325,000.00
Salary Cap with 1 Way Contract
Year 4 : $70,205,357.00
Year 5 : $65,335,357.00
Year 6 : $44,285,357.00
Year 7 : $26,325,000.00

Farm Players Salaries

Charlie Lindgren $125,000 (4)
Michael Hutchinson $115,000 (4)
Daniel Probyl $100,000 (4)
Andrew Copp $92,500 (3)
Chris Summers $90,000 (2)
Reto Berra $90,000 (3)
Paul Postma $88,700 (3)
Adam Pelech $85,433 (2)
Sven Andrighetto $82,800 (1)
Marko Dano $79,000 (1)
Alexander Khokhlachev $78,667 (1)
Carl Klingberg $76,000 (1)
Nicolas Petan $75,833 (3)
J.C. Lipon $64,500 (1)
Austen Brassard $62,000 (1)
Brenden Kichton $62,000 (1)
Axel Blomqvist $61,667 (4)
Ryan Olsen $61,667 (2)
Cody McCormick $60,000 (1)
Ryan White $60,000 (2)
Martin Havlat $57,500 (3)
Austin Madaisky $57,500 (3)
Chase De Leo $57,500 (3)
Peter Stoykewych $57,500 (1)
Raphael Diaz $57,500 (3)
Madison Bowey $57,500 (3)
Josh Morrissey $57,500 (3)
Total Farm Players27
Salary Commitment
Year 4 : $2,013,267.00
Year 5 : $1,390,800.00
Year 6 : $1,093,700.00
Year 7 : $401,667.00
Salary Average Commitment
Year 4 : $2,013,267.00
Year 5 : $1,390,800.00
Year 6 : $1,093,700.00
Year 7 : $401,667.00

Salary Cap Centrale

Team

Current Fund

Payroll

Under Maximum of
$73,000,000

Over Minimum of
$54,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $37,686,617 $71,537,500 $1,462,500 $17,537,500 213354
Arizona Coyotes $52,084,383 $71,776,333 $1,223,667 $17,776,333 222345
Boston Bruins $71,254,845 $71,563,667 $1,436,333 $17,563,667 212849
Buffalo Sabres $45,485,793 $59,880,834 $13,119,166 $5,880,834 232750
Calgary Flames $41,356,546 $62,671,333 $10,328,667 $8,671,333 212849
Carolina Hurricanes $56,174,696 $62,476,333 $10,523,667 $8,476,333 232952
Chicago Blackhawks $7,797,305 $67,043,000 $5,957,000 $13,043,000 222446
Colorado Avalanche $28,877,830 $72,603,000 $397,000 $18,603,000 213152
Columbus Blue Jackets $12,608,468 $71,809,643 $1,190,357 $17,809,643 212647
Dallas Stars $27,566,686 $72,129,295 $870,705 $18,129,295 222749
Detroit Red Wings $49,407,358 $54,040,667 $18,959,333 $40,667 232447
Edmonton Oilers $39,897,641 $65,993,545 $7,006,455 $11,993,545 222951
Florida Panthers $61,946,882 $72,925,977 $74,023 $18,925,977 212546
Los Angeles Kings $49,461,846 $72,652,727 $347,273 $18,652,727 232548
Minnesota Wild $62,071,398 $72,617,628 $382,372 $18,617,628 222850
Montreal Canadiens $54,116,716 $69,450,000 $3,550,000 $15,450,000 213253
Nashville Predators $64,131,842 $69,096,333 $3,903,667 $15,096,333 222749
New Jersey Devils $47,686,276 $60,652,333 $12,347,667 $6,652,333 232548
New York Islanders $48,907,456 $58,588,333 $14,411,667 $4,588,333 232245
New York Rangers $18,212,132 $72,586,000 $414,000 $18,586,000 222345
Ottawa Senators $39,615,805 $72,781,667 $218,333 $18,781,667 222547
Philadelphia Flyers $43,442,024 $72,697,462 $302,538 $18,697,462 232952
Pittsburgh Penguins $128,308,355 $69,248,310 $3,751,690 $15,248,310 202747
San Jose Sharks $59,547,109 $70,650,835 $2,349,165 $16,650,835 232548
St. Louis Blues $35,233,224 $68,588,000 $4,412,000 $14,588,000 232346
Tampa Bay Lightning $23,360,983 $60,918,167 $12,081,833 $6,918,167 232346
Toronto Maple Leafs $30,788,955 $66,269,167 $6,730,833 $12,269,167 232750
Vancouver Canucks $65,435,755 $69,998,333 $3,001,667 $15,998,333 232548
Washington Capitals $37,627,310 $70,854,129 $2,145,871 $16,854,129 232447
Winnipeg Jets $40,156,557 $70,205,357 $2,794,643 $16,205,357 232750