Team FinanceLast Update - April 18, 2017 at 21:59
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6002 - $79 - 5,723 - 95.35%
Level 2: 5001 - $50 - 4,764 - 95.26%
Level 3: 2000 - $29 - 1,920 - 96.02%
Level 4: 4001 - $19 - 3,846 - 96.13%
Luxury : 1003 - $178 - 972 - 96.95%
Total Capacity :18007
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,226 - 95.66%
Average Income per Game$1,187,889
Year to Date Revenue$48,703,432
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,921,672
Farm Players Total Salaries$2,378,916
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,596,890
Farm Year To Date Expenses$2,579,745
Pro Salary Cap To Date$72,096,862
Farm Salary Cap To Date$2,579,745

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$424,565
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,216
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$72,096,862
Estimate Under Maximum Salary Cap of $73,000,000$903,138
Estimate Over Minimum Salary Cap of $54,000,000 $18,096,862
Current Bank Account$45,075,856
Projected Bank Account$45,075,856

Pro Players Salaries

Sidney Crosby (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $0
Corey Perry (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $0
Nicklas Backstrom (1 Way Contract) $6,700,000 (3)
-Salary Remaining : $0
Dan Girardi (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Jack Johnson (1 Way Contract) $4,520,000 (3)
-Salary Remaining : $0
Francois Beauchemin (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Radim Vrbata (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
Zach Bogosian (1 Way Contract) $4,125,000 (1)
-Salary Remaining : $0
Marcus Johansson (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Chris Kunitz (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $0
Jakob Silfverberg (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $0
Patric Hornqvist (1 Way Contract) $3,650,000 (1)
-Salary Remaining : $0
Lars Eller (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Brian Elliott (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Robin Lehner (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $0
Kevan Miller $2,000,000 (3)
-Salary Remaining : $0
Lance Bouma $1,300,000 (2)
-Salary Remaining : $0
Nathan Beaulieu $925,000 (1)
-Salary Remaining : $0
Rickard Rakell $894,166 (1)
-Salary Remaining : $0
Andre Burakovsky $894,166 (3)
-Salary Remaining : $0
Darnell Nurse $863,333 (3)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 2016 : $75,921,665.00
Year 2017 : $33,227,499.00
Year 2018 : $22,227,499.00
Year 2019 : $3,750,000.00
Salary Average Commitment
Year 2016 : $72,489,665.00
Year 2017 : $33,227,499.00
Year 2018 : $22,227,499.00
Year 2019 : $3,750,000.00
Salary Cap with 1 Way Contract
Year 2016 : $75,921,665.00
Year 2017 : $33,227,499.00
Year 2018 : $22,227,499.00
Year 2019 : $3,750,000.00

Farm Players Salaries

Reto Berra $200,000 (1)
Salary Remaining : $200,000
Dennis Rasmussen $130,000 (3)
Salary Remaining : $130,000
Jakub Nakladal $110,000 (4)
Salary Remaining : $110,000
Ryan Dzingel $110,000 (4)
Salary Remaining : $110,000
Matt Lorito $110,000 (4)
Salary Remaining : $110,000
Carter Rowney $105,000 (4)
Salary Remaining : $105,000
Casey DeSmith $92,500 (1)
Salary Remaining : $92,500
Colton Hargrove $92,500 (1)
Salary Remaining : $92,500
Tyler Wotherspoon $92,500 (1)
Salary Remaining : $92,500
Garnet Hathaway $92,500 (1)
Salary Remaining : $92,500
Travis Boyd $92,500 (1)
Salary Remaining : $92,500
Ross Johnston $92,500 (2)
Salary Remaining : $92,500
Roman Lyubimov $92,500 (1)
Salary Remaining : $92,500
Anton Lindholm $92,500 (2)
Salary Remaining : $92,500
Jason Kasdorf $92,500 (1)
Salary Remaining : $92,500
Michael Carcone $92,500 (3)
Salary Remaining : $92,500
Joel Edmundson $92,500 (2)
Salary Remaining : $92,500
Dakota Mermis $92,500 (2)
Salary Remaining : $92,500
Ahti Oksanen $92,500 (2)
Salary Remaining : $92,500
Michal Kempny $92,500 (1)
Salary Remaining : $92,500
Carl Neill $90,000 (3)
Salary Remaining : $90,000
Phillip Danault $86,333 (2)
Salary Remaining : $86,333
Linus Ullmark $77,583 (2)
Salary Remaining : $77,583
Brandon Gormley $65,000 (1)
Salary Remaining : $65,000
Total Farm Players24
Salary Commitment
Year 2016 : $2,378,916.00
Year 2017 : $1,373,916.00
Year 2018 : $747,500.00
Year 2019 : $435,000.00
Salary Average Commitment
Year 2016 : $2,178,916.00
Year 2017 : $1,373,916.00
Year 2018 : $747,500.00
Year 2019 : $435,000.00

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6833 - $80 - 5,876 - 85.99%
Level 2: 5693 - $50 - 4,889 - 85.88%
Level 3: 2277 - $30 - 1,912 - 83.98%
Level 4: 4555 - $15 - 4,107 - 90.16%
Luxury : 1142 - $180 - 1,001 - 87.64%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,784 - 86.75%
Average Income per Game$1,209,914
Year to Date Revenue$49,606,486
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,436,544
Farm Players Total Salaries$370,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,177,263
Farm Year To Date Expenses$270,244
Pro Salary Cap To Date$72,677,301
Farm Salary Cap To Date$270,244

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$421,870
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$2,056
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$72,677,301
Estimate Under Maximum Salary Cap of $73,000,000$322,699
Estimate Over Minimum Salary Cap of $54,000,000 $18,677,301
Current Bank Account$40,072,079
Projected Bank Account$40,072,079

Pro Players Salaries

Henrik Lundqvist (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Zach Parise (1 Way Contract) $7,538,462 (3)
-Salary Remaining : $0
Duncan Keith (1 Way Contract) $6,411,585 (2)
-Salary Remaining : $0
Brandon Saad (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Joe Pavelski (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Zbynek Michalek (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Braydon Coburn (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Jonathan Ericsson (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $0
Marco Scandella (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Matt Niskanen (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Ryan Johansen (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Cody Eakin (1 Way Contract) $3,850,000 (4)
-Salary Remaining : $0
Charlie Coyle (1 Way Contract) $3,200,000 (4)
-Salary Remaining : $0
Tomas Tatar (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Antti Raanta $1,826,000 (1)
-Salary Remaining : $0
Brian Gibbons $1,250,000 (2)
-Salary Remaining : $0
Matt Calvert $1,250,000 (1)
-Salary Remaining : $0
Scott Laughton $833,000 (2)
-Salary Remaining : $0
Oscar Lindberg $700,000 (1)
-Salary Remaining : $0
Ryan Reaves $577,500 (2)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 2016 : $75,436,547.00
Year 2017 : $55,910,547.00
Year 2018 : $28,838,462.00
Year 2019 : $17,300,000.00
Salary Average Commitment
Year 2016 : $69,386,547.00
Year 2017 : $51,560,547.00
Year 2018 : $28,838,462.00
Year 2019 : $17,300,000.00
Salary Cap with 1 Way Contract
Year 2016 : $75,436,547.00
Year 2017 : $55,910,547.00
Year 2018 : $28,838,462.00
Year 2019 : $17,300,000.00

Farm Players Salaries

Philip Samuelsson $66,000 (1)
Salary Remaining : $66,000
Kellen Jones $65,000 (1)
Salary Remaining : $65,000
Connor Jones $65,000 (1)
Salary Remaining : $65,000
Julian Melchiori $60,000 (1)
Salary Remaining : $60,000
Paul Thompson $57,500 (1)
Salary Remaining : $57,500
Ryan Faragher $56,500 (3)
Salary Remaining : $56,500
Total Farm Players6
Salary Commitment
Year 2016 : $370,000.00
Year 2017 : $56,500.00
Year 2018 : $56,500.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $365,000.00
Year 2017 : $56,500.00
Year 2018 : $56,500.00
Year 2019 : $0.00

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6048 - $82 - 5,341 - 88.31%
Level 2: 5040 - $52 - 4,283 - 84.99%
Level 3: 2016 - $30 - 1,861 - 92.30%
Level 4: 4032 - $24 - 2,588 - 64.19%
Luxury : 1008 - $188 - 864 - 85.74%
Total Capacity :18144
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,938 - 82.33%
Average Income per Game$1,109,272
Year to Date Revenue$45,480,162
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$48,075,000
Farm Players Total Salaries$1,560,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,630,174
Farm Year To Date Expenses$1,758,702
Pro Salary Cap To Date$58,130,158
Farm Salary Cap To Date$1,758,702

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$269,861
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,667
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$58,130,158
Estimate Under Maximum Salary Cap of $73,000,000$14,869,842
Estimate Over Minimum Salary Cap of $54,000,000 $4,130,158
Current Bank Account$17,552,223
Projected Bank Account$17,552,223

Pro Players Salaries

Brandon Dubinsky (1 Way Contract) $5,850,000 (3)
-Salary Remaining : $0
Torey Krug (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Ryan Miller (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $0
Sam Gagner (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Carl Hagelin (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Matt Read (1 Way Contract) $3,625,000 (2)
-Salary Remaining : $0
Dmitry Orlov (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $0
Blake Comeau (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
PA Parenteau (1 Way Contract) $2,950,000 (4)
-Salary Remaining : $0
Clayton Stoner (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Tomas Fleischmann $1,999,999 (4)
-Salary Remaining : $0
Eric Gelinas $1,500,000 (1)
-Salary Remaining : $0
Torrey Mitchell $1,350,000 (4)
-Salary Remaining : $0
Conor Allen $990,000 (3)
-Salary Remaining : $0
Andrej Nestrasil $960,000 (1)
-Salary Remaining : $0
Charlie Lindgren $925,000 (2)
-Salary Remaining : $0
Chris Tierney $894,000 (2)
-Salary Remaining : $0
Josh Leivo (Out of Payroll) $792,500 (2)
-Salary Remaining : $0
Adam Cracknell $751,000 (1)
-Salary Remaining : $0
Martin Marincin $730,000 (1)
-Salary Remaining : $0
Dan Kelly $550,000 (4)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 2016 : $48,867,499.00
Year 2017 : $40,926,499.00
Year 2018 : $30,189,999.00
Year 2019 : $11,099,999.00
Salary Average Commitment
Year 2016 : $48,867,499.00
Year 2017 : $40,926,499.00
Year 2018 : $30,189,999.00
Year 2019 : $11,099,999.00
Salary Cap with 1 Way Contract
Year 2016 : $48,867,499.00
Year 2017 : $40,926,499.00
Year 2018 : $30,189,999.00
Year 2019 : $11,099,999.00

Farm Players Salaries

Brandon Robinson $92,500 (2)
Salary Remaining : $92,500
Miles Koules $92,500 (2)
Salary Remaining : $92,500
Cole Martin $92,500 (2)
Salary Remaining : $92,500
Max Iafrate $92,500 (2)
Salary Remaining : $92,500
Ben Thomson $92,500 (1)
Salary Remaining : $92,500
Brady Austin $92,500 (1)
Salary Remaining : $92,500
Tyler Hore $92,500 (2)
Salary Remaining : $92,500
Martin Lundberg $92,500 (1)
Salary Remaining : $92,500
Taran Kozun $92,500 (2)
Salary Remaining : $92,500
Jonas Gunnarsson $92,500 (1)
Salary Remaining : $92,500
Nikita Jevpalovs $92,500 (2)
Salary Remaining : $92,500
Evan Wardley $92,500 (2)
Salary Remaining : $92,500
Sawyer Lange $92,500 (2)
Salary Remaining : $92,500
Justin Hamonic $92,500 (2)
Salary Remaining : $92,500
Andrew Agozzino $80,000 (1)
Salary Remaining : $80,000
Patrice Cormier $65,000 (1)
Salary Remaining : $65,000
Kyle Schempp $62,500 (2)
Salary Remaining : $62,500
Justin Auger $57,500 (1)
Salary Remaining : $57,500
Total Farm Players18
Salary Commitment
Year 2016 : $1,560,000.00
Year 2017 : $987,500.00
Year 2018 : $0.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,560,000.00
Year 2017 : $987,500.00
Year 2018 : $0.00
Year 2019 : $0.00

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6416 - $62 - 6,196 - 96.58%
Level 2: 5347 - $35 - 5,137 - 96.07%
Level 3: 2138 - $26 - 2,030 - 94.94%
Level 4: 4277 - $19 - 4,078 - 95.35%
Luxury : 1072 - $130 - 1,028 - 95.90%
Total Capacity :19250
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,469 - 95.94%
Average Income per Game$980,389
Year to Date Revenue$40,195,943
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,584,504
Farm Players Total Salaries$1,351,417
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,842,844
Farm Year To Date Expenses$1,124,635
Pro Salary Cap To Date$72,342,804
Farm Salary Cap To Date$1,124,635

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$411,581
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,508
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$72,342,804
Estimate Under Maximum Salary Cap of $73,000,000$657,196
Estimate Over Minimum Salary Cap of $54,000,000 $18,342,804
Current Bank Account$49,006,563
Projected Bank Account$49,006,563

Pro Players Salaries

Henrik Sedin (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $0
Dustin Byfuglien (1 Way Contract) $7,600,000 (4)
-Salary Remaining : $0
Daniel Sedin (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
Joe Thornton (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
Zdeno Chara (1 Way Contract) $6,917,000 (2)
-Salary Remaining : $0
Logan Couture (1 Way Contract) $5,650,000 (1)
-Salary Remaining : $0
Niklas Kronwall (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $0
Craig Anderson (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $0
Roman Josi (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Wayne Simmonds (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $0
Andrew Shaw (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $0
Matt Cullen (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Anton Stralman (1 Way Contract) $2,220,000 (2)
-Salary Remaining : $0
Mark Borowiecki $1,100,000 (2)
-Salary Remaining : $0
Elias Lindholm $925,000 (1)
-Salary Remaining : $0
Jhonas Enroth $900,000 (3)
-Salary Remaining : $0
Mark Stone $900,000 (1)
-Salary Remaining : $0
Johan Larsson $800,000 (1)
-Salary Remaining : $0
Chris Kelly $800,000 (2)
-Salary Remaining : $0
Anthony Duclair $772,500 (2)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 2016 : $73,584,500.00
Year 2017 : $40,309,500.00
Year 2018 : $17,500,000.00
Year 2019 : $7,600,000.00
Salary Average Commitment
Year 2016 : $71,584,500.00
Year 2017 : $40,309,500.00
Year 2018 : $17,500,000.00
Year 2019 : $7,600,000.00
Salary Cap with 1 Way Contract
Year 2016 : $73,584,500.00
Year 2017 : $40,309,500.00
Year 2018 : $17,500,000.00
Year 2019 : $7,600,000.00

Farm Players Salaries

Tom Parisi $92,500 (2)
Salary Remaining : $92,500
Drake Caggiula $92,500 (2)
Salary Remaining : $92,500
Nikita Zaitsev $92,500 (1)
Salary Remaining : $92,500
Nick Seeler $92,500 (2)
Salary Remaining : $92,500
Grayson Downing $92,500 (1)
Salary Remaining : $92,500
Jacob Graves $92,500 (3)
Salary Remaining : $92,500
William Karlsson $83,083 (2)
Salary Remaining : $83,083
Tom Pyatt $80,000 (2)
Salary Remaining : $80,000
Chris Summers $75,000 (2)
Salary Remaining : $75,000
Mike McKenna $70,000 (2)
Salary Remaining : $70,000
Shane Prince $70,000 (2)
Salary Remaining : $70,000
Liam O'Brien $70,000 (1)
Salary Remaining : $70,000
Cedric Paquette $63,333 (2)
Salary Remaining : $63,333
Michael Sdao $60,000 (1)
Salary Remaining : $60,000
Matt Taormina $57,500 (1)
Salary Remaining : $57,500
Yanni Gourde $57,500 (1)
Salary Remaining : $57,500
Francois Brassard $55,000 (1)
Salary Remaining : $55,000
Victor Bartley $55,000 (3)
Salary Remaining : $55,000
Total Farm Players18
Salary Commitment
Year 2016 : $1,351,416.00
Year 2017 : $866,416.00
Year 2018 : $147,500.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,288,916.00
Year 2017 : $866,416.00
Year 2018 : $147,500.00
Year 2019 : $0.00

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5855 - $90 - 4,428 - 75.63%
Level 2: 4879 - $60 - 3,513 - 72.01%
Level 3: 1951 - $35 - 1,452 - 74.44%
Level 4: 3903 - $30 - 2,216 - 56.77%
Luxury : 977 - $250 - 606 - 62.02%
Total Capacity :17565
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,215 - 69.54%
Average Income per Game$1,034,211
Year to Date Revenue$42,402,669
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$60,436,616
Farm Players Total Salaries$466,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,452,412
Farm Year To Date Expenses$337,691
Pro Salary Cap To Date$58,952,382
Farm Salary Cap To Date$337,691

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$338,537
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$2,589
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$58,952,382
Estimate Under Maximum Salary Cap of $73,000,000$14,047,618
Estimate Over Minimum Salary Cap of $54,000,000 $4,952,382
Current Bank Account$19,477,080
Projected Bank Account$19,477,080

Pro Players Salaries

Travis Zajac (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $0
Michael Frolik (1 Way Contract) $4,650,000 (4)
-Salary Remaining : $0
Kevin Shattenkirk (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Kris Versteeg (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Kevin Bieksa (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Pascal Dupuis (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $0
Tyler Myers (1 Way Contract) $3,400,000 (2)
-Salary Remaining : $0
Mason Raymond (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $0
Matt Greene (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
David Jones (1 Way Contract) $2,950,000 (1)
-Salary Remaining : $0
Ladislav Smid (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $0
Michal Neuvirth (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Josh Bailey (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $0
Pierre-Edouard Bellemare (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $0
Peter Holland (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Devante Smith-Pelly $1,877,615 (4)
-Salary Remaining : $0
Nathan Gerbe $1,800,000 (2)
-Salary Remaining : $0
Jonas Gustavsson $1,750,000 (1)
-Salary Remaining : $0
Zach Trotman $1,210,000 (1)
-Salary Remaining : $0
Brett Pesce $925,000 (3)
-Salary Remaining : $0
John Gibson $925,000 (1)
-Salary Remaining : $0
Noah Hanifin $925,000 (3)
-Salary Remaining : $0
Mark Barberio $874,000 (2)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2016 : $60,436,615.00
Year 2017 : $35,051,615.00
Year 2018 : $18,377,615.00
Year 2019 : $6,527,615.00
Salary Average Commitment
Year 2016 : $59,606,615.00
Year 2017 : $34,221,615.00
Year 2018 : $18,377,615.00
Year 2019 : $6,527,615.00
Salary Cap with 1 Way Contract
Year 2016 : $60,436,615.00
Year 2017 : $35,051,615.00
Year 2018 : $18,377,615.00
Year 2019 : $6,527,615.00

Farm Players Salaries

Chris Butler $200,000 (3)
Salary Remaining : $200,000
Jonathan Drouin $92,500 (3)
Salary Remaining : $92,500
Nicklas Jensen $92,500 (1)
Salary Remaining : $92,500
Corey Tropp $81,000 (1)
Salary Remaining : $81,000
Total Farm Players4
Salary Commitment
Year 2016 : $466,000.00
Year 2017 : $292,500.00
Year 2018 : $292,500.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $466,000.00
Year 2017 : $292,500.00
Year 2018 : $292,500.00
Year 2019 : $0.00

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7091 - $75 - 5,980 - 84.33%
Level 2: 5909 - $45 - 5,077 - 85.92%
Level 3: 2363 - $30 - 2,030 - 85.89%
Level 4: 4727 - $20 - 3,787 - 80.10%
Luxury : 1183 - $180 - 1,017 - 85.96%
Total Capacity :21273
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,890 - 84.10%
Average Income per Game$1,165,901
Year to Date Revenue$47,801,952
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,026,000
Farm Players Total Salaries$2,292,375
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,623,537
Farm Year To Date Expenses$2,279,934
Pro Salary Cap To Date$69,123,497
Farm Salary Cap To Date$2,279,934

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$386,478
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,735
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$69,123,497
Estimate Under Maximum Salary Cap of $73,000,000$3,876,503
Estimate Over Minimum Salary Cap of $54,000,000 $15,123,497
Current Bank Account$32,637,826
Projected Bank Account$32,637,826

Pro Players Salaries

Pekka Rinne (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
Ryan Kesler (1 Way Contract) $6,875,000 (4)
-Salary Remaining : $0
Patrice Bergeron (1 Way Contract) $6,875,000 (3)
-Salary Remaining : $0
Erik Karlsson (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
Milan Lucic (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
Jakub Voracek (1 Way Contract) $6,187,500 (1)
-Salary Remaining : $0
Derek Stepan (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
James Van Riemsdyk (1 Way Contract) $4,499,000 (1)
-Salary Remaining : $0
Christian Ehrhoff (1 Way Contract) $4,000,000 (2)
-1 Way Contract Salary Cap : $40,000
-Salary Remaining : $0
Brian Campbell (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Ron Hainsey (1 Way Contract) $2,833,000 (1)
-Salary Remaining : $0
Dwight King (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Marek Zidlicky $1,999,999 (4)
-Salary Remaining : $0
Trevor Lewis $1,999,999 (4)
-Salary Remaining : $0
Jack Skille $1,000,000 (4)
-Salary Remaining : $0
Josh Manson $971,250 (1)
-Salary Remaining : $0
Hampus Lindholm $925,000 (1)
-Salary Remaining : $0
Tanner Pearson $925,000 (1)
-Salary Remaining : $0
Jean-Gabriel Pageau $900,000 (1)
-Salary Remaining : $0
Nate Guenin $800,000 (1)
-Salary Remaining : $0
Andy Andreoff $635,250 (1)
-Salary Remaining : $0
Louis Domingue $600,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2016 : $73,025,998.00
Year 2017 : $47,249,998.00
Year 2018 : $30,249,998.00
Year 2019 : $18,374,998.00
Salary Average Commitment
Year 2016 : $72,650,998.00
Year 2017 : $47,249,998.00
Year 2018 : $30,249,998.00
Year 2019 : $18,374,998.00
Salary Cap with 1 Way Contract
Year 2016 : $69,065,998.00
Year 2017 : $43,289,998.00
Year 2018 : $30,249,998.00
Year 2019 : $18,374,998.00

Farm Players Salaries

Jiri Tlusty $200,000 (4)
Salary Remaining : $200,000
Curtis McElhinney $170,000 (1)
Salary Remaining : $170,000
Tyler Kennedy $100,000 (4)
Salary Remaining : $100,000
Alex Broadhurst $97,125 (1)
Salary Remaining : $97,125
Sam Ruopp $92,500 (3)
Salary Remaining : $92,500
Mantas Armalis $92,500 (2)
Salary Remaining : $92,500
Zack Mitchell $92,500 (1)
Salary Remaining : $92,500
Manuel Wiederer $92,500 (3)
Salary Remaining : $92,500
Viktor Loov $92,500 (1)
Salary Remaining : $92,500
Rodrigo Abols $92,500 (3)
Salary Remaining : $92,500
Matt Schmalz $92,500 (3)
Salary Remaining : $92,500
Jaycob Megna $92,500 (1)
Salary Remaining : $92,500
Jon Martin $92,500 (3)
Salary Remaining : $92,500
Brandon Tanev $92,500 (1)
Salary Remaining : $92,500
Tim McGauley $92,500 (3)
Salary Remaining : $92,500
Sergei Boikov $92,500 (3)
Salary Remaining : $92,500
Alex Lyon $92,500 (2)
Salary Remaining : $92,500
Michael Ferland $82,500 (1)
Salary Remaining : $82,500
Justin Peters $80,000 (1)
Salary Remaining : $80,000
Stephane Robidas $80,000 (1)
Salary Remaining : $80,000
Tommy Cross $80,000 (1)
Salary Remaining : $80,000
Connor Carrick $75,000 (2)
Salary Remaining : $75,000
Bryan Rust $65,250 (1)
Salary Remaining : $65,250
Dylan McIlrath $60,000 (1)
Salary Remaining : $60,000
Unknown Player $0 (1)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2016 : $2,292,375.00
Year 2017 : $1,207,500.00
Year 2018 : $947,500.00
Year 2019 : $300,000.00
Salary Average Commitment
Year 2016 : $2,292,375.00
Year 2017 : $1,207,500.00
Year 2018 : $947,500.00
Year 2019 : $300,000.00

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6270 - $80 - 5,143 - 82.03%
Level 2: 5225 - $50 - 4,397 - 84.15%
Level 3: 2090 - $20 - 1,949 - 93.23%
Level 4: 4180 - $14 - 3,853 - 92.18%
Luxury : 1045 - $185 - 877 - 83.94%
Total Capacity :18810
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,219 - 86.22%
Average Income per Game$1,139,001
Year to Date Revenue$46,699,026
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,728,000
Farm Players Total Salaries$981,400
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,980,101
Farm Year To Date Expenses$1,168,386
Pro Salary Cap To Date$70,480,063
Farm Salary Cap To Date$1,168,386

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$395,711
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,452
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$70,480,063
Estimate Under Maximum Salary Cap of $73,000,000$2,519,937
Estimate Over Minimum Salary Cap of $54,000,000 $16,480,063
Current Bank Account$57,698,285
Projected Bank Account$57,698,285

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Kris Letang (1 Way Contract) $7,250,000 (4)
-Salary Remaining : $0
David Krejci (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $0
Carey Price (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
David Backes (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Justin Faulk (1 Way Contract) $4,833,000 (3)
-Salary Remaining : $0
Kyle Palmieri (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $0
Mike Hoffman (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $0
Bryan Little (1 Way Contract) $4,499,999 (1)
-Salary Remaining : $0
Jeff Petry (1 Way Contract) $4,290,000 (1)
-Salary Remaining : $0
Justin Braun (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $0
Jeff Zatkoff $1,999,999 (2)
-Salary Remaining : $0
Nick Bonino (Out of Payroll) $1,900,000 (1)
-Salary Remaining : $0
Colin Greening $1,250,000 (1)
-Salary Remaining : $0
Brad Stuart (Out of Payroll) $1,000,000 (4)
-Salary Remaining : $0
Jesper Fast $950,000 (1)
-Salary Remaining : $0
Dougie Hamilton $925,000 (1)
-Salary Remaining : $0
Jake McCabe $925,000 (2)
-Salary Remaining : $0
J.T. Miller $925,000 (1)
-Salary Remaining : $0
Matt Nieto $925,000 (1)
-Salary Remaining : $0
Joakim Nordstrom $605,000 (1)
-Salary Remaining : $0
Ryan Carter $550,000 (3)
-Salary Remaining : $0
Taylor Chorney $550,000 (3)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2016 : $73,627,998.00
Year 2017 : $45,357,999.00
Year 2018 : $34,433,000.00
Year 2019 : $8,250,000.00
Salary Average Commitment
Year 2016 : $72,377,998.00
Year 2017 : $45,107,999.00
Year 2018 : $34,433,000.00
Year 2019 : $8,250,000.00
Salary Cap with 1 Way Contract
Year 2016 : $73,627,998.00
Year 2017 : $45,357,999.00
Year 2018 : $34,433,000.00
Year 2019 : $8,250,000.00

Farm Players Salaries

Derek Ryan $200,000 (3)
Salary Remaining : $200,000
Paul Postma $120,000 (1)
Salary Remaining : $120,000
Jayson Megna $108,900 (1)
Salary Remaining : $108,900
Nikita Soshnikov $92,500 (2)
Salary Remaining : $92,500
Kasimir Kaskisuo $92,500 (2)
Salary Remaining : $92,500
Linus Hultstrom $92,500 (2)
Salary Remaining : $92,500
Kalle Kossila $92,500 (2)
Salary Remaining : $92,500
Marek Langhamer $92,500 (1)
Salary Remaining : $92,500
Tomas Nosek $90,000 (2)
Salary Remaining : $90,000
Total Farm Players9
Salary Commitment
Year 2016 : $981,400.00
Year 2017 : $660,000.00
Year 2018 : $200,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $981,400.00
Year 2017 : $660,000.00
Year 2018 : $200,000.00
Year 2019 : $0.00

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6092 - $85 - 4,717 - 77.43%
Level 2: 5076 - $50 - 4,820 - 94.96%
Level 3: 2030 - $25 - 1,973 - 97.22%
Level 4: 4061 - $20 - 3,685 - 90.74%
Luxury : 1018 - $185 - 972 - 95.50%
Total Capacity :18277
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,168 - 88.46%
Average Income per Game$1,114,920
Year to Date Revenue$45,711,707
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$57,869,264
Farm Players Total Salaries$733,833
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,943,119
Farm Year To Date Expenses$665,145
Pro Salary Cap To Date$57,443,109
Farm Salary Cap To Date$665,145

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$324,274
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$4,077
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$57,443,109
Estimate Under Maximum Salary Cap of $73,000,000$15,556,891
Estimate Over Minimum Salary Cap of $54,000,000 $3,443,109
Current Bank Account$52,214,385
Projected Bank Account$52,214,385

Pro Players Salaries

Mike Richards (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $0
James Wisniewski (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Kari Lehtonen (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
Jamie McGinn (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $0
Alexei Emelin (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $0
Justin Schultz (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
John-Michael Liles (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Colin Wilson (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Marcus Foligno (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Mark Fayne (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Viktor Stalberg (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Brad Hunt $1,355,000 (2)
-Salary Remaining : $0
Christian Folin $1,300,000 (2)
-Salary Remaining : $0
Josh Jooris $1,300,000 (1)
-Salary Remaining : $0
Jimmy Hayes $1,250,000 (1)
-Salary Remaining : $0
Kevin Connauton $1,239,266 (2)
-Salary Remaining : $0
Jonathan Audy-Marchessault $1,100,000 (1)
-Salary Remaining : $0
Raffi Torres $1,000,000 (1)
-Salary Remaining : $0
Magnus Hellberg $950,000 (2)
-Salary Remaining : $0
Sam Reinhart $925,000 (3)
-Salary Remaining : $0
Jack Eichel $925,000 (3)
-Salary Remaining : $0
Ryan Strome $925,000 (1)
-Salary Remaining : $0
Connor Hellebuyck $925,000 (2)
-Salary Remaining : $0
Richard Panik $875,000 (1)
-Salary Remaining : $0
Chad Billins $750,000 (2)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2016 : $57,869,266.00
Year 2017 : $35,169,266.00
Year 2018 : $15,050,000.00
Year 2019 : $9,200,000.00
Salary Average Commitment
Year 2016 : $57,869,266.00
Year 2017 : $35,169,266.00
Year 2018 : $15,050,000.00
Year 2019 : $9,200,000.00
Salary Cap with 1 Way Contract
Year 2016 : $57,869,266.00
Year 2017 : $35,169,266.00
Year 2018 : $15,050,000.00
Year 2019 : $9,200,000.00

Farm Players Salaries

Cole Schneider $110,000 (1)
Salary Remaining : $110,000
Michael Zalewski $92,500 (1)
Salary Remaining : $92,500
Miikka Salomaki $92,500 (2)
Salary Remaining : $92,500
Alex Petan $92,500 (1)
Salary Remaining : $92,500
Daniel Doremus $92,500 (1)
Salary Remaining : $92,500
Danick Martel $92,500 (2)
Salary Remaining : $92,500
Ryan Murphy $86,333 (1)
Salary Remaining : $86,333
Michael Chaput $75,000 (1)
Salary Remaining : $75,000
Total Farm Players8
Salary Commitment
Year 2016 : $733,833.00
Year 2017 : $185,000.00
Year 2018 : $0.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $733,833.00
Year 2017 : $185,000.00
Year 2018 : $0.00
Year 2019 : $0.00

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 5933 - $70 - 5,146 - 86.73%
Level 2: 4944 - $45 - 4,399 - 88.98%
Level 3: 1977 - $26 - 1,952 - 98.72%
Level 4: 3955 - $19 - 3,849 - 97.31%
Luxury : 990 - $190 - 776 - 78.36%
Total Capacity :17799
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,121 - 90.57%
Average Income per Game$1,074,896
Year to Date Revenue$44,070,725
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$57,420,000
Farm Players Total Salaries$577,200
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,464,912
Farm Year To Date Expenses$513,280
Pro Salary Cap To Date$57,964,880
Farm Salary Cap To Date$513,280

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$321,778
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$3,207
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$57,964,880
Estimate Under Maximum Salary Cap of $73,000,000$15,035,120
Estimate Over Minimum Salary Cap of $54,000,000 $3,964,880
Current Bank Account$22,907,621
Projected Bank Account$22,907,621

Pro Players Salaries

Phil Kessel (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $0
Keith Yandle (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $0
Marc Staal (1 Way Contract) $5,450,000 (3)
-Salary Remaining : $0
Cam Ward (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $0
Cody Hodgson (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $0
Tyler Ennis (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Kyle Quincey (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
Steve Mason (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $0
Mika Zibanejad (1 Way Contract) $2,625,000 (1)
-Salary Remaining : $0
Brad Richards (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Brayden McNabb $1,700,000 (2)
-Salary Remaining : $0
Darcy Kuemper $1,500,000 (1)
-Salary Remaining : $0
Justin Abdelkader $1,499,000 (1)
-Salary Remaining : $0
Scottie Upshall $1,250,000 (2)
-Salary Remaining : $0
Brian Strait $1,100,000 (1)
-Salary Remaining : $0
Jordin Tootoo $1,000,000 (2)
-Salary Remaining : $0
Matt Martin $1,000,000 (1)
-Salary Remaining : $0
Nikita Zadorov $925,000 (3)
-Salary Remaining : $0
Zemgus Girgensons $925,000 (2)
-Salary Remaining : $0
Oscar Klefbom $925,000 (2)
-Salary Remaining : $0
Luke Witkowski $900,000 (3)
-Salary Remaining : $0
Mike Brown $750,000 (2)
-Salary Remaining : $0
Rene Bourque (1 Way Contract) $750,000 (3)
-Salary Remaining : $0
Marek Mazanec $671,000 (1)
-Salary Remaining : $0
Brandon Mashinter $550,000 (2)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2016 : $57,420,000.00
Year 2017 : $28,375,000.00
Year 2018 : $12,275,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $57,273,000.00
Year 2017 : $28,375,000.00
Year 2018 : $12,275,000.00
Year 2019 : $0.00
Salary Cap with 1 Way Contract
Year 2016 : $57,420,000.00
Year 2017 : $28,375,000.00
Year 2018 : $12,275,000.00
Year 2019 : $0.00

Farm Players Salaries

Kevin Czuczman $97,200 (1)
Salary Remaining : $97,200
Tyler Ganly $92,500 (2)
Salary Remaining : $92,500
Andrew Poturalski $92,500 (2)
Salary Remaining : $92,500
Matthew O'Connor $92,500 (1)
Salary Remaining : $92,500
Dan Renouf $92,500 (2)
Salary Remaining : $92,500
Carlo Colaiacovo $55,000 (2)
Salary Remaining : $55,000
Jordan Hill $55,000 (2)
Salary Remaining : $55,000
Total Farm Players7
Salary Commitment
Year 2016 : $577,200.00
Year 2017 : $387,500.00
Year 2018 : $0.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $577,200.00
Year 2017 : $387,500.00
Year 2018 : $0.00
Year 2019 : $0.00

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5875 - $100 - 4,122 - 70.17%
Level 2: 4895 - $70 - 3,138 - 64.11%
Level 3: 1958 - $40 - 1,288 - 65.81%
Level 4: 3916 - $20 - 3,688 - 94.17%
Luxury : 981 - $200 - 781 - 79.61%
Total Capacity :17625
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,017 - 73.86%
Average Income per Game$1,077,785
Year to Date Revenue$44,189,171
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,671,668
Farm Players Total Salaries$980,750
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,391,232
Farm Year To Date Expenses$980,820
Pro Salary Cap To Date$65,891,282
Farm Salary Cap To Date$980,820

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$356,509
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,449
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$65,891,282
Estimate Under Maximum Salary Cap of $73,000,000$7,108,718
Estimate Over Minimum Salary Cap of $54,000,000 $11,891,282
Current Bank Account$10,861,515
Projected Bank Account$10,861,515

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $0
Tuukka Rask (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
P.K. Subban (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
Jaden Schwartz (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Marc-Edouard Vlasic (1 Way Contract) $4,125,000 (2)
-Salary Remaining : $0
Blake Wheeler (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $0
Jussi Jokinen (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Danny DeKeyser (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $0
Joel Ward (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $0
Travis Hamonic (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Brock Nelson (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Bryan Bickell $1,500,000 (4)
-Salary Remaining : $0
David Legwand $1,500,000 (4)
-Salary Remaining : $0
Mark Pysyk $1,250,000 (1)
-Salary Remaining : $0
Radko Gudas $1,250,000 (1)
-Salary Remaining : $0
Matt Donovan $1,200,000 (1)
-Salary Remaining : $0
Michael Hutchinson $1,150,000 (2)
-Salary Remaining : $0
Mat Bodie $1,017,500 (1)
-Salary Remaining : $0
Kevin Hayes $900,000 (1)
-Salary Remaining : $0
Jonathan Huberdeau $894,167 (1)
-Salary Remaining : $0
Teemu Pulkkinen $735,000 (1)
-Salary Remaining : $0
Chris Bourque $550,000 (3)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2016 : $63,671,667.00
Year 2017 : $52,325,000.00
Year 2018 : $14,800,000.00
Year 2019 : $10,500,000.00
Salary Average Commitment
Year 2016 : $55,071,667.00
Year 2017 : $44,525,000.00
Year 2018 : $14,800,000.00
Year 2019 : $10,500,000.00
Salary Cap with 1 Way Contract
Year 2016 : $63,671,667.00
Year 2017 : $52,325,000.00
Year 2018 : $14,800,000.00
Year 2019 : $10,500,000.00

Farm Players Salaries

Lukas Sedlak $97,125 (1)
Salary Remaining : $97,125
Max McCormick $97,125 (1)
Salary Remaining : $97,125
Nathan Walker $92,500 (1)
Salary Remaining : $92,500
Casey Bailey $92,500 (1)
Salary Remaining : $92,500
Zach Pochiro $92,500 (1)
Salary Remaining : $92,500
Sam Anas $92,500 (2)
Salary Remaining : $92,500
Kenney Morrison $92,500 (1)
Salary Remaining : $92,500
Mark Eaton $90,000 (1)
Salary Remaining : $90,000
Mark Visentin $71,500 (1)
Salary Remaining : $71,500
Shawn Thornton $55,000 (1)
Salary Remaining : $55,000
Ryan Wilson $55,000 (3)
Salary Remaining : $55,000
Paul Bissonnette $52,500 (1)
Salary Remaining : $52,500
Total Farm Players12
Salary Commitment
Year 2016 : $980,750.00
Year 2017 : $147,500.00
Year 2018 : $55,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $980,750.00
Year 2017 : $147,500.00
Year 2018 : $55,000.00
Year 2019 : $0.00

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5724 - $80 - 5,642 - 98.57%
Level 2: 4770 - $50 - 4,620 - 96.85%
Level 3: 1908 - $30 - 1,871 - 98.08%
Level 4: 3816 - $20 - 3,573 - 93.64%
Luxury : 956 - $180 - 936 - 97.88%
Total Capacity :17174
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,642 - 96.90%
Average Income per Game$1,168,494
Year to Date Revenue$47,908,269
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,341,000
Farm Players Total Salaries$932,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,099,475
Farm Year To Date Expenses$974,713
Pro Salary Cap To Date$72,599,473
Farm Salary Cap To Date$974,713

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$426,894
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,178
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$72,599,473
Estimate Under Maximum Salary Cap of $73,000,000$400,527
Estimate Over Minimum Salary Cap of $54,000,000 $18,599,473
Current Bank Account$21,934,488
Projected Bank Account$21,934,488

Pro Players Salaries

Jonathan Toews (1 Way Contract) $10,500,000 (4)
-Salary Remaining : $0
Steven Stamkos (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $0
Rick Nash (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Jordan Eberle (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Jonathan Quick (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $0
Andrei Markov (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $0
Mike Fisher (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $0
Alexander Edler (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Kris Russell (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $0
Daniel Winnik (1 Way Contract) $2,350,000 (1)
-Salary Remaining : $0
Jay McClement (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Kyle Brodziak $1,990,000 (1)
-Salary Remaining : $0
Zack Kassian $1,750,000 (1)
-Salary Remaining : $0
Nick Holden $1,650,000 (1)
-Salary Remaining : $0
Mark Letestu $1,500,000 (1)
-Salary Remaining : $0
David Schlemko (Out of Payroll) $1,500,000 (1)
-Salary Remaining : $0
Zach Redmond $1,400,000 (3)
-Salary Remaining : $0
Keith Kinkaid $1,251,000 (2)
-Salary Remaining : $0
Jordan Oesterle $1,100,000 (2)
-Salary Remaining : $0
Andrew Desjardins $950,000 (1)
-Salary Remaining : $0
Adam Lowry $925,000 (1)
-Salary Remaining : $0
Griffin Reinhart $925,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2016 : $77,841,000.00
Year 2017 : $48,476,000.00
Year 2018 : $24,200,000.00
Year 2019 : $19,000,000.00
Salary Average Commitment
Year 2016 : $71,441,000.00
Year 2017 : $46,726,000.00
Year 2018 : $24,200,000.00
Year 2019 : $19,000,000.00
Salary Cap with 1 Way Contract
Year 2016 : $77,841,000.00
Year 2017 : $48,476,000.00
Year 2018 : $24,200,000.00
Year 2019 : $19,000,000.00

Farm Players Salaries

Matt Bailey $101,750 (1)
Salary Remaining : $101,750
Colin Campbell $101,750 (1)
Salary Remaining : $101,750
Pheonix Copley $101,750 (1)
Salary Remaining : $101,750
Matt Willows $101,750 (1)
Salary Remaining : $101,750
Ashton Sautner $92,500 (1)
Salary Remaining : $92,500
Will Kessel $92,500 (1)
Salary Remaining : $92,500
Matt Benning $92,500 (2)
Salary Remaining : $92,500
Ryan Haggerty $92,500 (1)
Salary Remaining : $92,500
Adam Payerl $90,000 (2)
Salary Remaining : $90,000
Luke Gazdic $65,000 (1)
Salary Remaining : $65,000
Total Farm Players10
Salary Commitment
Year 2016 : $932,000.00
Year 2017 : $182,500.00
Year 2018 : $0.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $932,000.00
Year 2017 : $182,500.00
Year 2018 : $0.00
Year 2019 : $0.00

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6429 - $54 - 6,162 - 95.85%
Level 2: 5358 - $44 - 4,890 - 91.27%
Level 3: 2143 - $34 - 1,580 - 73.75%
Level 4: 4286 - $14 - 3,941 - 91.94%
Luxury : 1073 - $169 - 971 - 90.46%
Total Capacity :19289
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,544 - 90.95%
Average Income per Game$1,041,745
Year to Date Revenue$42,711,532
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,140,096
Farm Players Total Salaries$945,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,696,448
Farm Year To Date Expenses$974,336
Pro Salary Cap To Date$72,196,460
Farm Salary Cap To Date$974,336

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$403,556
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,250
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$72,196,460
Estimate Under Maximum Salary Cap of $73,000,000$803,540
Estimate Over Minimum Salary Cap of $54,000,000 $18,196,460
Current Bank Account$37,359,168
Projected Bank Account$37,359,168

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) $8,022,593 (3)
-Salary Remaining : $0
Roberto Luongo (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
Dion Phaneuf (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
Alexander Steen (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $0
Jeff Skinner (1 Way Contract) $5,725,000 (2)
-Salary Remaining : $0
Andrej Sekera (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Jake Gardiner (1 Way Contract) $4,050,000 (3)
-Salary Remaining : $0
Mattias Ekholm (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $0
Anders Lee (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $0
Mikael Backlund (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Artem Anisimov (1 Way Contract) $3,283,333 (1)
-Salary Remaining : $0
Alex Killorn (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
James Reimer (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
David Savard (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $0
Calvin de Haan $1,966,667 (1)
-Salary Remaining : $0
Nic Dowd $1,017,500 (1)
-Salary Remaining : $0
Dylan Larkin $925,000 (3)
-Salary Remaining : $0
Radek Faksa $925,000 (2)
-Salary Remaining : $0
John Klingberg $900,000 (1)
-Salary Remaining : $0
Austin Watson $525,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 2016 : $72,140,093.00
Year 2017 : $52,147,593.00
Year 2018 : $23,247,593.00
Year 2019 : $3,750,000.00
Salary Average Commitment
Year 2016 : $57,381,760.00
Year 2017 : $41,972,593.00
Year 2018 : $21,197,593.00
Year 2019 : $3,750,000.00
Salary Cap with 1 Way Contract
Year 2016 : $72,140,093.00
Year 2017 : $52,147,593.00
Year 2018 : $23,247,593.00
Year 2019 : $3,750,000.00

Farm Players Salaries

Lars Johansson $200,000 (4)
Salary Remaining : $200,000
Alex Stalock $190,000 (1)
Salary Remaining : $190,000
Mirco Mueller $92,500 (3)
Salary Remaining : $92,500
Nolan Valleau $92,500 (1)
Salary Remaining : $92,500
Ryan Lomberg $92,500 (2)
Salary Remaining : $92,500
Adam Vay $92,500 (2)
Salary Remaining : $92,500
Patrick Russell $92,500 (2)
Salary Remaining : $92,500
Nick Lappin $92,500 (2)
Salary Remaining : $92,500
Total Farm Players8
Salary Commitment
Year 2016 : $945,000.00
Year 2017 : $662,500.00
Year 2018 : $292,500.00
Year 2019 : $200,000.00
Salary Average Commitment
Year 2016 : $945,000.00
Year 2017 : $662,500.00
Year 2018 : $292,500.00
Year 2019 : $200,000.00

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6506 - $75 - 5,920 - 90.99%
Level 2: 5421 - $45 - 5,006 - 92.34%
Level 3: 2168 - $30 - 1,959 - 90.36%
Level 4: 4337 - $20 - 3,802 - 87.67%
Luxury : 1087 - $180 - 974 - 89.57%
Total Capacity :19519
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,661 - 90.48%
Average Income per Game$1,155,576
Year to Date Revenue$47,378,636
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$58,562,668
Farm Players Total Salaries$807,762
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,908,906
Farm Year To Date Expenses$552,269
Pro Salary Cap To Date$57,408,883
Farm Salary Cap To Date$552,269

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$328,126
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$4,488
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$57,408,883
Estimate Under Maximum Salary Cap of $73,000,000$15,591,117
Estimate Over Minimum Salary Cap of $54,000,000 $3,408,883
Current Bank Account$79,993,992
Projected Bank Account$79,993,992

Pro Players Salaries

Matt Duchene (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Loui Eriksson (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Taylor Hall (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Dustin Brown (1 Way Contract) $5,875,000 (1)
-Salary Remaining : $0
Gabriel Landeskog (1 Way Contract) $5,571,000 (3)
-Salary Remaining : $0
Victor Hedman (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Petr Mrazek (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Nick Schultz (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Nino Niederreiter (1 Way Contract) $2,666,667 (1)
-Salary Remaining : $0
Patrick Wiercioch (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Magnus Paajarvi $1,999,999 (3)
-Salary Remaining : $0
Brooks Laich $1,500,000 (3)
-Salary Remaining : $0
Matt Halischuk $1,400,000 (2)
-Salary Remaining : $0
Erik Haula $1,050,000 (1)
-Salary Remaining : $0
Anders Nilsson $1,000,000 (1)
-Salary Remaining : $0
Nick Shore $925,000 (2)
-Salary Remaining : $0
Leon Draisaitl $925,000 (3)
-Salary Remaining : $0
Adam Clendening $925,000 (1)
-Salary Remaining : $0
Matt Dumba $925,000 (2)
-Salary Remaining : $0
Jamie Oleksiak $925,000 (2)
-Salary Remaining : $0
Viktor Svedberg $750,000 (1)
-Salary Remaining : $0
Dainius Zubrus $625,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2016 : $58,562,666.00
Year 2017 : $36,170,999.00
Year 2018 : $15,995,999.00
Year 2019 : $6,000,000.00
Salary Average Commitment
Year 2016 : $45,437,666.00
Year 2017 : $27,270,999.00
Year 2018 : $15,995,999.00
Year 2019 : $6,000,000.00
Salary Cap with 1 Way Contract
Year 2016 : $58,562,666.00
Year 2017 : $36,170,999.00
Year 2018 : $15,995,999.00
Year 2019 : $6,000,000.00

Farm Players Salaries

Emerson Etem $187,762 (4)
Salary Remaining : $187,762
Anton Khudobin $165,000 (4)
Salary Remaining : $165,000
Jeremy Morin $150,000 (1)
Salary Remaining : $150,000
Matt Harlow $92,500 (1)
Salary Remaining : $92,500
Jordan Weal $90,000 (1)
Salary Remaining : $90,000
Zac Dalpe $70,000 (3)
Salary Remaining : $70,000
Thomas McCollum $52,500 (1)
Salary Remaining : $52,500
Total Farm Players7
Salary Commitment
Year 2016 : $807,762.00
Year 2017 : $422,762.00
Year 2018 : $422,762.00
Year 2019 : $352,762.00
Salary Average Commitment
Year 2016 : $807,762.00
Year 2017 : $422,762.00
Year 2018 : $422,762.00
Year 2019 : $352,762.00

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6226 - $80 - 4,684 - 75.23%
Level 2: 5188 - $50 - 4,753 - 91.62%
Level 3: 2075 - $30 - 1,565 - 75.41%
Level 4: 4151 - $20 - 3,508 - 84.51%
Luxury : 1040 - $180 - 957 - 92.04%
Total Capacity :18680
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,467 - 82.80%
Average Income per Game$1,114,589
Year to Date Revenue$45,698,156
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$64,945,692
Farm Players Total Salaries$513,121
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,398,079
Farm Year To Date Expenses$481,020
Pro Salary Cap To Date$69,898,114
Farm Salary Cap To Date$481,020

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$363,587
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$2,851
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$69,898,114
Estimate Under Maximum Salary Cap of $73,000,000$3,101,886
Estimate Over Minimum Salary Cap of $54,000,000 $15,898,114
Current Bank Account$56,933,252
Projected Bank Account$56,933,252

Pro Players Salaries

Drew Doughty (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
Ben Bishop (1 Way Contract) $5,950,000 (1)
-Salary Remaining : $0
Brayden Schenn (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $0
Alex Goligoski (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $0
Jared Spurgeon (1 Way Contract) $5,187,500 (4)
-Salary Remaining : $0
Jaromir Jagr (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Alex Tanguay (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Mikkel Boedker (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
Alec Martinez (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
Jason Demers (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $0
Brad Boyes (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Korbinian Holzer (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Carl Soderberg $1,999,999 (1)
-Salary Remaining : $0
Mathieu Perreault $1,682,194 (2)
-Salary Remaining : $0
Nate Thompson $1,600,000 (1)
-Salary Remaining : $0
Anders Lindback $1,501,000 (2)
-Salary Remaining : $0
Brian Flynn $1,300,000 (1)
-Salary Remaining : $0
Chris Thorburn $1,250,000 (1)
-Salary Remaining : $0
Antoine Roussel $1,000,000 (2)
-Salary Remaining : $0
Aleksander Barkov $925,000 (1)
-Salary Remaining : $0
Andrew Campbell $600,000 (2)
-Salary Remaining : $0
Andrew MacWilliam $550,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2016 : $64,945,693.00
Year 2017 : $45,620,694.00
Year 2018 : $30,587,500.00
Year 2019 : $13,187,500.00
Salary Average Commitment
Year 2016 : $62,945,694.00
Year 2017 : $45,620,694.00
Year 2018 : $30,587,500.00
Year 2019 : $13,187,500.00
Salary Cap with 1 Way Contract
Year 2016 : $64,945,693.00
Year 2017 : $45,620,694.00
Year 2018 : $30,587,500.00
Year 2019 : $13,187,500.00

Farm Players Salaries

Matt Fraser $120,538 (3)
Salary Remaining : $120,538
Colton Sissons $92,500 (1)
Salary Remaining : $92,500
Jean Dupuy $92,500 (2)
Salary Remaining : $92,500
Connor Brickley $75,000 (1)
Salary Remaining : $75,000
Niklas Treutle $73,500 (1)
Salary Remaining : $73,500
David Broll $59,083 (1)
Salary Remaining : $59,083
Total Farm Players6
Salary Commitment
Year 2016 : $513,121.00
Year 2017 : $213,038.00
Year 2018 : $120,538.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $513,121.00
Year 2017 : $213,038.00
Year 2018 : $120,538.00
Year 2019 : $0.00

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5265 - $85 - 4,786 - 90.89%
Level 2: 4387 - $55 - 3,911 - 89.14%
Level 3: 1754 - $32 - 1,639 - 93.43%
Level 4: 3509 - $20 - 3,470 - 98.89%
Luxury : 880 - $200 - 775 - 88.12%
Total Capacity :15795
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,580 - 92.31%
Average Income per Game$1,060,564
Year to Date Revenue$43,483,130
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,425,000
Farm Players Total Salaries$970,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,447,014
Farm Year To Date Expenses$663,004
Pro Salary Cap To Date$64,947,033
Farm Salary Cap To Date$663,004

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$410,694
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,389
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,947,033
Estimate Under Maximum Salary Cap of $73,000,000$8,052,967
Estimate Over Minimum Salary Cap of $54,000,000 $10,947,033
Current Bank Account$27,079,558
Projected Bank Account$27,079,558

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $0
Johnny Boychuk (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Mike Smith (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Tobias Enstrom (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Dennis Wideman (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $0
Evander Kane (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $0
Jay Bouwmeester (1 Way Contract) $5,125,000 (1)
-Salary Remaining : $0
Kyle Okposo (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Jason Garrison (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $0
Jiri Hudler (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $0
Frederik Andersen (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Cal Clutterbuck (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Lauri Korpikoski (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Matt Hendricks $1,850,000 (1)
-Salary Remaining : $0
Sergei Kalinin $1,050,000 (1)
-Salary Remaining : $0
Tobias Rieder $925,000 (1)
-Salary Remaining : $0
Aaron Ekblad $925,000 (2)
-Salary Remaining : $0
Cody Ceci $925,000 (1)
-Salary Remaining : $0
Sean Monahan $925,000 (1)
-Salary Remaining : $0
Evgeny Kuznetsov $900,000 (1)
-Salary Remaining : $0
Alexander Radulov $850,000 (2)
-Salary Remaining : $0
Derek MacKenzie $800,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2016 : $73,425,000.00
Year 2017 : $22,125,000.00
Year 2018 : $10,000,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $69,100,000.00
Year 2017 : $22,125,000.00
Year 2018 : $10,000,000.00
Year 2019 : $0.00
Salary Cap with 1 Way Contract
Year 2016 : $73,425,000.00
Year 2017 : $22,125,000.00
Year 2018 : $10,000,000.00
Year 2019 : $0.00

Farm Players Salaries

Eriah Hayes $200,000 (1)
Salary Remaining : $200,000
Kevin Porter $150,000 (1)
Salary Remaining : $150,000
Jeff Schultz $150,000 (2)
Salary Remaining : $150,000
Erik Condra $140,000 (2)
Salary Remaining : $140,000
Ronalds Kenins $130,000 (1)
Salary Remaining : $130,000
Jared Coreau $120,000 (4)
Salary Remaining : $120,000
Mark Fraser $80,000 (1)
Salary Remaining : $80,000
Total Farm Players7
Salary Commitment
Year 2016 : $970,000.00
Year 2017 : $410,000.00
Year 2018 : $120,000.00
Year 2019 : $120,000.00
Salary Average Commitment
Year 2016 : $770,000.00
Year 2017 : $410,000.00
Year 2018 : $120,000.00
Year 2019 : $120,000.00

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5000 - $90 - 4,504 - 90.08%
Level 2: 4156 - $60 - 3,625 - 87.21%
Level 3: 1689 - $35 - 1,450 - 85.87%
Level 4: 3334 - $25 - 2,638 - 79.13%
Luxury : 825 - $195 - 772 - 93.52%
Total Capacity :15004
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,989 - 86.57%
Average Income per Game$1,050,193
Year to Date Revenue$43,057,923
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,136,752
Farm Players Total Salaries$1,332,190
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,997,794
Farm Year To Date Expenses$1,345,534
Pro Salary Cap To Date$72,497,812
Farm Salary Cap To Date$1,345,534

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$420,204
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,401
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$72,497,812
Estimate Under Maximum Salary Cap of $73,000,000$502,188
Estimate Over Minimum Salary Cap of $54,000,000 $18,497,812
Current Bank Account$20,468,959
Projected Bank Account$20,468,959

Pro Players Salaries

Ryan Suter (1 Way Contract) $7,538,000 (1)
-Salary Remaining : $0
Sergei Bobrovsky (1 Way Contract) $7,425,000 (2)
-Salary Remaining : $0
Marian Hossa (1 Way Contract) $7,400,000 (2)
-Salary Remaining : $0
Marian Gaborik (1 Way Contract) $6,150,000 (3)
-Salary Remaining : $0
David Perron (1 Way Contract) $5,400,000 (4)
-Salary Remaining : $0
Ales Hemsky (1 Way Contract) $5,150,000 (3)
-Salary Remaining : $0
Alexandre Burrows (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Ben Lovejoy (1 Way Contract) $3,650,000 (3)
-Salary Remaining : $0
Ryan Ellis (1 Way Contract) $3,650,000 (3)
-Salary Remaining : $0
Erik Gudbranson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Dan Boyle (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
Vernon Fiddler (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Jason Chimera (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Chris Higgins (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Aaron Ness $1,058,750 (1)
-Salary Remaining : $0
Eric Nystrom $1,000,000 (1)
-Salary Remaining : $0
Jarret Stoll $990,000 (2)
-Salary Remaining : $0
Sven Andrighetto $925,000 (2)
-Salary Remaining : $0
Calvin Pickard $925,000 (1)
-Salary Remaining : $0
Nikolaj Ehlers $925,000 (3)
-Salary Remaining : $0
Alex Galchenyuk $925,000 (1)
-Salary Remaining : $0
Jason Zucker $925,000 (1)
-Salary Remaining : $0
Bo Horvat $925,000 (3)
-Salary Remaining : $0
Morgan Rielly $925,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2016 : $75,136,750.00
Year 2017 : $46,765,000.00
Year 2018 : $25,850,000.00
Year 2019 : $5,400,000.00
Salary Average Commitment
Year 2016 : $71,098,750.00
Year 2017 : $46,765,000.00
Year 2018 : $25,850,000.00
Year 2019 : $5,400,000.00
Salary Cap with 1 Way Contract
Year 2016 : $75,136,750.00
Year 2017 : $46,765,000.00
Year 2018 : $25,850,000.00
Year 2019 : $5,400,000.00

Farm Players Salaries

Mike Kostka $180,000 (1)
Salary Remaining : $180,000
Jared Boll $170,000 (1)
Salary Remaining : $170,000
Tye McGinn $119,790 (1)
Salary Remaining : $119,790
Steven Kampfer $113,150 (1)
Salary Remaining : $113,150
Borna Rendulic $101,750 (1)
Salary Remaining : $101,750
Jarred Tinordi $92,500 (1)
Salary Remaining : $92,500
Derek Forbort $92,500 (1)
Salary Remaining : $92,500
Ethan Prow $92,500 (2)
Salary Remaining : $92,500
Lukas Bengtsson $92,500 (2)
Salary Remaining : $92,500
Jacob De La Rose $92,500 (3)
Salary Remaining : $92,500
Malcolm Subban $92,500 (2)
Salary Remaining : $92,500
Josh Archibald $92,500 (1)
Salary Remaining : $92,500
Total Farm Players12
Salary Commitment
Year 2016 : $1,332,190.00
Year 2017 : $370,000.00
Year 2018 : $92,500.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,332,190.00
Year 2017 : $370,000.00
Year 2018 : $92,500.00
Year 2019 : $0.00

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6039 - $77 - 5,573 - 92.28%
Level 2: 5032 - $48 - 4,751 - 94.41%
Level 3: 2013 - $31 - 1,830 - 90.92%
Level 4: 4026 - $19 - 3,914 - 97.21%
Luxury : 1008 - $184 - 931 - 92.34%
Total Capacity :18118
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,998 - 93.82%
Average Income per Game$1,165,950
Year to Date Revenue$47,803,933
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,031,976
Farm Players Total Salaries$1,337,125
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,574,014
Farm Year To Date Expenses$1,371,679
Pro Salary Cap To Date$70,073,991
Farm Salary Cap To Date$1,371,679

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$391,844
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,428
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$70,073,991
Estimate Under Maximum Salary Cap of $73,000,000$2,926,009
Estimate Over Minimum Salary Cap of $54,000,000 $16,073,991
Current Bank Account$28,438,724
Projected Bank Account$28,438,724

Pro Players Salaries

Patrick Kane (1 Way Contract) $10,500,000 (4)
-Salary Remaining : $0
Alex Pietrangelo (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
Braden Holtby (1 Way Contract) $6,100,000 (4)
-Salary Remaining : $0
Jamie Benn (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $0
Brad Marchand (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Max Pacioretty (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Sean Couturier (1 Way Contract) $4,333,333 (4)
-Salary Remaining : $0
Niklas Hjalmarsson (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
Patrik Berglund (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $0
TJ Brodie (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Craig Smith (1 Way Contract) $3,364,391 (2)
-Salary Remaining : $0
Joe Colborne (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
Mark Stuart (1 Way Contract) $2,625,000 (2)
-Salary Remaining : $0
Thomas Greiss $1,750,000 (1)
-Salary Remaining : $0
Taylor Beck $971,250 (1)
-Salary Remaining : $0
Colton Parayko $925,000 (2)
-Salary Remaining : $0
Jaccob Slavin $925,000 (2)
-Salary Remaining : $0
Joseph Blandisi (Out of Payroll) $925,000 (2)
-Salary Remaining : $0
Mark Scheifele $925,000 (1)
-Salary Remaining : $0
Steve Oleksy $800,000 (1)
-Salary Remaining : $0
Mattias Janmark $800,000 (2)
-Salary Remaining : $0
Chris VandeVelde $713,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2016 : $70,956,974.00
Year 2017 : $51,847,724.00
Year 2018 : $29,533,333.00
Year 2019 : $20,933,333.00
Salary Average Commitment
Year 2016 : $69,506,974.00
Year 2017 : $51,847,724.00
Year 2018 : $29,533,333.00
Year 2019 : $20,933,333.00
Salary Cap with 1 Way Contract
Year 2016 : $70,956,974.00
Year 2017 : $51,847,724.00
Year 2018 : $29,533,333.00
Year 2019 : $20,933,333.00

Farm Players Salaries

Jake Chelios $97,125 (1)
Salary Remaining : $97,125
Jonny Brodzinski $92,500 (1)
Salary Remaining : $92,500
Noel Acciari $92,500 (1)
Salary Remaining : $92,500
Kurtis MacDermid $92,500 (2)
Salary Remaining : $92,500
Tyler Gaudet $92,500 (1)
Salary Remaining : $92,500
Nikolas Brouillard $92,500 (2)
Salary Remaining : $92,500
Brenden Miller $92,500 (2)
Salary Remaining : $92,500
Eetu Laurikainen $92,500 (1)
Salary Remaining : $92,500
Stephon Williams $92,500 (1)
Salary Remaining : $92,500
Ken Appleby $92,500 (2)
Salary Remaining : $92,500
Tim Heed $92,500 (1)
Salary Remaining : $92,500
Marcus Sorensen $92,500 (1)
Salary Remaining : $92,500
Patrick Bjorkstrand $92,500 (1)
Salary Remaining : $92,500
James Wright $75,000 (1)
Salary Remaining : $75,000
Jeff Tambellini $55,000 (1)
Salary Remaining : $55,000
Total Farm Players15
Salary Commitment
Year 2016 : $1,337,125.00
Year 2017 : $370,000.00
Year 2018 : $0.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,337,125.00
Year 2017 : $370,000.00
Year 2018 : $0.00
Year 2019 : $0.00

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6500 - $81 - 5,592 - 86.03%
Level 2: 5416 - $50 - 4,900 - 90.47%
Level 3: 2166 - $29 - 1,964 - 90.68%
Level 4: 4333 - $19 - 3,964 - 91.47%
Luxury : 1085 - $185 - 976 - 89.91%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,395 - 89.21%
Average Income per Game$1,192,618
Year to Date Revenue$48,897,346
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$53,851,000
Farm Players Total Salaries$995,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,503,514
Farm Year To Date Expenses$904,062
Pro Salary Cap To Date$59,003,485
Farm Salary Cap To Date$904,062

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$301,950
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,528
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$59,003,485
Estimate Under Maximum Salary Cap of $73,000,000$13,996,515
Estimate Over Minimum Salary Cap of $54,000,000 $5,003,485
Current Bank Account$67,094,142
Projected Bank Account$67,094,142

Pro Players Salaries

Matt Moulson (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Dave Bolland (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Joffrey Lupul (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $0
Tyler Toffoli (1 Way Contract) $4,600,000 (4)
-Salary Remaining : $0
RJ Umberger (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $0
Karri Ramo (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $0
Brendan Gallagher (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $0
Simon Despres (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $0
Brandon Prust (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $0
Steve Bernier (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Adam Larsson $1,850,000 (1)
-Salary Remaining : $0
Matt Stajan (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $0
Nate Prosser $1,500,000 (1)
-Salary Remaining : $0
Trevor van Riemsdyk $1,400,000 (4)
-Salary Remaining : $0
Ryan White $1,100,000 (3)
-Salary Remaining : $0
Victor Rask $925,000 (2)
-Salary Remaining : $0
Seth Jones $925,000 (2)
-Salary Remaining : $0
Andrei Vasilevskiy $925,000 (3)
-Salary Remaining : $0
Calle Jarnkrok $750,000 (1)
-Salary Remaining : $0
Jordan Caron $650,000 (2)
-Salary Remaining : $0
John Scott $626,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 2016 : $53,851,000.00
Year 2017 : $36,875,000.00
Year 2018 : $15,525,000.00
Year 2019 : $13,500,000.00
Salary Average Commitment
Year 2016 : $50,351,000.00
Year 2017 : $34,375,000.00
Year 2018 : $15,525,000.00
Year 2019 : $13,500,000.00
Salary Cap with 1 Way Contract
Year 2016 : $53,851,000.00
Year 2017 : $36,875,000.00
Year 2018 : $15,525,000.00
Year 2019 : $13,500,000.00

Farm Players Salaries

Teuvo Teravainen $92,500 (3)
Salary Remaining : $92,500
Kyle Baun $92,500 (1)
Salary Remaining : $92,500
Nick Saracino $92,500 (1)
Salary Remaining : $92,500
Markus Granlund $92,500 (2)
Salary Remaining : $92,500
C.J. Motte $92,500 (1)
Salary Remaining : $92,500
Jason Binkley $92,500 (1)
Salary Remaining : $92,500
Jordan Maletta $92,500 (3)
Salary Remaining : $92,500
Sam Bennett $92,500 (3)
Salary Remaining : $92,500
Tomas Jurco $90,000 (1)
Salary Remaining : $90,000
Joel Lowry $55,000 (1)
Salary Remaining : $55,000
Jackson Houck $55,000 (3)
Salary Remaining : $55,000
Joel Rumpel $55,000 (1)
Salary Remaining : $55,000
Total Farm Players12
Salary Commitment
Year 2016 : $995,000.00
Year 2017 : $425,000.00
Year 2018 : $332,500.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $995,000.00
Year 2017 : $425,000.00
Year 2018 : $332,500.00
Year 2019 : $0.00

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6266 - $78 - 5,743 - 91.65%
Level 2: 5222 - $50 - 4,665 - 89.34%
Level 3: 2088 - $28 - 1,969 - 94.29%
Level 4: 4177 - $19 - 3,871 - 92.66%
Luxury : 1047 - $175 - 944 - 90.16%
Total Capacity :18800
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,191 - 91.44%
Average Income per Game$1,174,383
Year to Date Revenue$48,149,714
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,579,728
Farm Players Total Salaries$636,700
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,923,411
Farm Year To Date Expenses$611,700
Pro Salary Cap To Date$72,423,519
Farm Salary Cap To Date$611,700

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$405,998
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$3,537
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$72,423,519
Estimate Under Maximum Salary Cap of $73,000,000$576,481
Estimate Over Minimum Salary Cap of $54,000,000 $18,423,519
Current Bank Account$50,278,541
Projected Bank Account$50,278,541

Pro Players Salaries

Corey Crawford (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Ryan Nugent-Hopkins (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Oliver Ekman-Larsson (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Jeff Carter (1 Way Contract) $5,272,727 (3)
-Salary Remaining : $0
Derick Brassard (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Mike Cammalleri (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Scott Hartnell (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $0
Ryan McDonagh (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $0
Nazem Kadri (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $0
Jordan Staal (1 Way Contract) $4,350,000 (2)
-Salary Remaining : $0
John Carlson (1 Way Contract) $3,967,000 (2)
-Salary Remaining : $0
Kevin Klein (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Brooks Orpik (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
Tyler Bozak (1 Way Contract) $2,725,000 (1)
-Salary Remaining : $0
Nail Yakupov (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Andrew Hammond $1,250,000 (1)
-Salary Remaining : $0
Chris Wideman $1,090,000 (2)
-Salary Remaining : $0
Vojtech Mozik $925,000 (1)
-Salary Remaining : $0
Artemi Panarin $925,000 (1)
-Salary Remaining : $0
Evan Rodrigues $925,000 (1)
-Salary Remaining : $0
Jyrki Jokipakka $900,000 (1)
-Salary Remaining : $0
Bobby Farnham $550,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2016 : $72,579,727.00
Year 2017 : $61,879,727.00
Year 2018 : $26,272,727.00
Year 2019 : $4,500,000.00
Salary Average Commitment
Year 2016 : $71,329,727.00
Year 2017 : $61,879,727.00
Year 2018 : $26,272,727.00
Year 2019 : $4,500,000.00
Salary Cap with 1 Way Contract
Year 2016 : $72,579,727.00
Year 2017 : $61,879,727.00
Year 2018 : $26,272,727.00
Year 2019 : $4,500,000.00

Farm Players Salaries

Dennis Robertson $101,700 (1)
Salary Remaining : $101,700
Patrick Brown $100,000 (2)
Salary Remaining : $100,000
Dustin Stevenson $92,500 (1)
Salary Remaining : $92,500
Jere Sallinen $92,500 (1)
Salary Remaining : $92,500
Ryan Hamilton $90,000 (1)
Salary Remaining : $90,000
Patrick Dwyer $85,000 (3)
Salary Remaining : $85,000
Michael Leighton $75,000 (2)
Salary Remaining : $75,000
Total Farm Players7
Salary Commitment
Year 2016 : $636,700.00
Year 2017 : $260,000.00
Year 2018 : $85,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $614,200.00
Year 2017 : $237,500.00
Year 2018 : $85,000.00
Year 2019 : $0.00

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5613 - $93 - 4,210 - 75.01%
Level 2: 4677 - $67 - 3,068 - 65.60%
Level 3: 1871 - $34 - 1,501 - 80.24%
Level 4: 3742 - $25 - 2,695 - 72.01%
Luxury : 936 - $250 - 712 - 76.06%
Total Capacity :16839
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,186 - 72.37%
Average Income per Game$1,050,065
Year to Date Revenue$43,052,676
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,518,000
Farm Players Total Salaries$349,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,479,234
Farm Year To Date Expenses$424,980
Pro Salary Cap To Date$71,979,261
Farm Salary Cap To Date$424,980

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$411,211
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$1,939
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$71,979,261
Estimate Under Maximum Salary Cap of $73,000,000$1,020,739
Estimate Over Minimum Salary Cap of $54,000,000 $17,979,261
Current Bank Account$3,449,595
Projected Bank Account$3,449,595

Pro Players Salaries

Jarome Iginla (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $0
Henrik Zetterberg (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $0
Paul Stastny (1 Way Contract) $6,600,000 (2)
-Salary Remaining : $0
Frans Nielsen (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $0
James Neal (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Dennis Seidenberg (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Ondrej Pavelec (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $0
Johnny Oduya (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $0
David Desharnais (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Tyler Johnson (1 Way Contract) $3,330,000 (2)
-Salary Remaining : $0
Trevor Daley (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $0
Andrew Cogliano (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Nicklas Grossmann (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Jordie Benn (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $0
Chad Johnson (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Andrej Sustr $1,999,999 (2)
-Salary Remaining : $0
Ryan Garbutt $1,800,000 (1)
-Salary Remaining : $0
J.T. Brown $1,500,000 (2)
-Salary Remaining : $0
Brett Connolly $1,300,000 (1)
-Salary Remaining : $0
Justin Fontaine $1,250,000 (1)
-Salary Remaining : $0
Anton Lander $988,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 2016 : $73,517,999.00
Year 2017 : $33,229,999.00
Year 2018 : $8,300,000.00
Year 2019 : $3,000,000.00
Salary Average Commitment
Year 2016 : $69,236,749.00
Year 2017 : $31,773,749.00
Year 2018 : $8,300,000.00
Year 2019 : $3,000,000.00
Salary Cap with 1 Way Contract
Year 2016 : $73,517,999.00
Year 2017 : $33,229,999.00
Year 2018 : $8,300,000.00
Year 2019 : $3,000,000.00

Farm Players Salaries

Robert Bortuzzo $105,000 (1)
Salary Remaining : $105,000
Alexei Marchenko $92,500 (1)
Salary Remaining : $92,500
Dustin Tokarski $80,000 (2)
Salary Remaining : $80,000
Nicolas Deslauriers $71,500 (1)
Salary Remaining : $71,500
Total Farm Players4
Salary Commitment
Year 2016 : $349,000.00
Year 2017 : $80,000.00
Year 2018 : $0.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $349,000.00
Year 2017 : $80,000.00
Year 2018 : $0.00
Year 2019 : $0.00

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6416 - $80 - 5,813 - 90.60%
Level 2: 5347 - $50 - 4,872 - 91.11%
Level 3: 2138 - $30 - 1,958 - 91.59%
Level 4: 4277 - $18 - 3,930 - 91.89%
Luxury : 1072 - $175 - 986 - 91.93%
Total Capacity :19250
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,559 - 91.21%
Average Income per Game$1,198,226
Year to Date Revenue$49,127,253
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$65,400,044
Farm Players Total Salaries$982,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,275,598
Farm Year To Date Expenses$1,170,188
Pro Salary Cap To Date$66,775,635
Farm Salary Cap To Date$1,170,188

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$366,111
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,456
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$66,775,635
Estimate Under Maximum Salary Cap of $73,000,000$6,224,365
Estimate Over Minimum Salary Cap of $54,000,000 $12,775,635
Current Bank Account$53,154,064
Projected Bank Account$53,154,064

Pro Players Salaries

Brent Seabrook (1 Way Contract) $6,875,000 (4)
-Salary Remaining : $0
Tomas Plekanec (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Mike Ribeiro (1 Way Contract) $5,610,000 (1)
-Salary Remaining : $0
Troy Brouwer (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $0
Teddy Purcell (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Patrik Elias (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Cam Fowler (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Johan Franzen (1 Way Contract) $3,954,545 (1)
-Salary Remaining : $0
Josh Gorges (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $0
Michael Stone (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $0
Clarke MacArthur (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $0
Brian Boyle (1 Way Contract) $2,450,000 (2)
-Salary Remaining : $0
Brad Richardson (1 Way Contract) $2,083,000 (2)
-Salary Remaining : $0
Lee Stempniak (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Dominic Moore $1,960,000 (2)
-Salary Remaining : $0
Colin Miller $1,250,000 (2)
-Salary Remaining : $0
Matt Hunwick $1,200,000 (1)
-Salary Remaining : $0
Mike Condon $1,017,500 (1)
-Salary Remaining : $0
Brandon Manning (Out of Payroll) $908,408 (1)
-Salary Remaining : $0
Nikita Kucherov $900,000 (1)
-Salary Remaining : $0
Robby Fabbri $900,000 (3)
-Salary Remaining : $0
Matt Murray $750,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2016 : $66,308,453.00
Year 2017 : $45,518,000.00
Year 2018 : $18,025,000.00
Year 2019 : $6,875,000.00
Salary Average Commitment
Year 2016 : $62,253,908.00
Year 2017 : $42,418,000.00
Year 2018 : $18,025,000.00
Year 2019 : $6,875,000.00
Salary Cap with 1 Way Contract
Year 2016 : $66,308,453.00
Year 2017 : $45,518,000.00
Year 2018 : $18,025,000.00
Year 2019 : $6,875,000.00

Farm Players Salaries

Paul LaDue $92,500 (2)
Salary Remaining : $92,500
Barclay Goodrow $92,500 (1)
Salary Remaining : $92,500
Matthew Peca $92,500 (1)
Salary Remaining : $92,500
Macoy Erkamps $92,500 (3)
Salary Remaining : $92,500
Troy Stecher $92,500 (2)
Salary Remaining : $92,500
Jamie Phillips $92,500 (2)
Salary Remaining : $92,500
Jack Walker $92,500 (3)
Salary Remaining : $92,500
Mike McCarron $87,500 (3)
Salary Remaining : $87,500
Nick Paul $67,000 (3)
Salary Remaining : $67,000
Trevor Murphy $60,000 (2)
Salary Remaining : $60,000
Justin Scott $60,000 (3)
Salary Remaining : $60,000
Colby Williams $60,000 (2)
Salary Remaining : $60,000
Total Farm Players12
Salary Commitment
Year 2016 : $982,000.00
Year 2017 : $797,000.00
Year 2018 : $399,500.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $982,000.00
Year 2017 : $797,000.00
Year 2018 : $399,500.00
Year 2019 : $0.00

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 5646 - $80 - 4,835 - 85.63%
Level 2: 4705 - $50 - 4,170 - 88.63%
Level 3: 1882 - $26 - 1,626 - 86.39%
Level 4: 3764 - $16 - 3,104 - 82.45%
Luxury : 943 - $183 - 867 - 91.90%
Total Capacity :16940
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,601 - 86.19%
Average Income per Game$1,082,128
Year to Date Revenue$44,367,265
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,021,428
Farm Players Total Salaries$798,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,041,456
Farm Year To Date Expenses$793,908
Pro Salary Cap To Date$57,541,416
Farm Salary Cap To Date$793,908

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$369,564
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$4,433
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$57,541,416
Estimate Under Maximum Salary Cap of $73,000,000$15,458,584
Estimate Over Minimum Salary Cap of $54,000,000 $3,541,416
Current Bank Account$61,796,708
Projected Bank Account$61,796,708

Pro Players Salaries

Eric Staal (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $0
Brent Burns (1 Way Contract) $6,446,429 (3)
-Salary Remaining : $0
Cory Schneider (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Paul Martin (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Ryan O'Reilly (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Chris Kreider (1 Way Contract) $4,600,000 (4)
-Salary Remaining : $0
Justin Williams (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Kyle Turris (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Christopher Tanev (1 Way Contract) $3,350,000 (3)
-Salary Remaining : $0
Darren Helm (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $0
Tyson Barrie (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Jannik Hansen (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Al Montoya (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Drew Miller $1,000,000 (1)
-Salary Remaining : $0
Sven Baertschi $925,000 (1)
-Salary Remaining : $0
Joonas Donskoi $925,000 (1)
-Salary Remaining : $0
Boone Jenner $925,000 (1)
-Salary Remaining : $0
Olli Maatta $925,000 (1)
-Salary Remaining : $0
Nathan MacKinnon $925,000 (1)
-Salary Remaining : $0
Max Domi $925,000 (3)
-Salary Remaining : $0
Ryan Murray $925,000 (1)
-Salary Remaining : $0
Nick Bjugstad $900,000 (1)
-Salary Remaining : $0
Landon Ferraro $600,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2016 : $66,021,429.00
Year 2017 : $29,821,429.00
Year 2018 : $25,321,429.00
Year 2019 : $4,600,000.00
Salary Average Commitment
Year 2016 : $56,776,429.00
Year 2017 : $29,821,429.00
Year 2018 : $25,321,429.00
Year 2019 : $4,600,000.00
Salary Cap with 1 Way Contract
Year 2016 : $66,021,429.00
Year 2017 : $29,821,429.00
Year 2018 : $25,321,429.00
Year 2019 : $4,600,000.00

Farm Players Salaries

Alexandre Grenier $108,900 (1)
Salary Remaining : $108,900
Quinton Howden $99,000 (1)
Salary Remaining : $99,000
Yan-Pavel Laplante $92,500 (3)
Salary Remaining : $92,500
Alex Petrovic $92,500 (1)
Salary Remaining : $92,500
Adam Carlson $92,500 (2)
Salary Remaining : $92,500
Ben Hutton $92,500 (2)
Salary Remaining : $92,500
Michael Garteig $92,500 (1)
Salary Remaining : $92,500
Jordan Schroeder $72,600 (1)
Salary Remaining : $72,600
Mackenze Stewart $55,000 (2)
Salary Remaining : $55,000
Total Farm Players9
Salary Commitment
Year 2016 : $798,000.00
Year 2017 : $332,500.00
Year 2018 : $92,500.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $798,000.00
Year 2017 : $332,500.00
Year 2018 : $92,500.00
Year 2019 : $0.00

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameSommet Center
Level 1: 5704 - $80 - 5,165 - 90.55%
Level 2: 4753 - $49 - 4,411 - 92.80%
Level 3: 1901 - $30 - 1,760 - 92.58%
Level 4: 3802 - $20 - 3,594 - 94.53%
Luxury : 953 - $180 - 940 - 98.66%
Total Capacity :17113
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,870 - 92.74%
Average Income per Game$1,121,788
Year to Date Revenue$45,993,318
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$55,375,000
Farm Players Total Salaries$1,054,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,463,372
Farm Year To Date Expenses$1,149,345
Pro Salary Cap To Date$58,963,342
Farm Salary Cap To Date$1,149,345

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$310,417
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,856
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$58,963,342
Estimate Under Maximum Salary Cap of $73,000,000$14,036,658
Estimate Over Minimum Salary Cap of $54,000,000 $4,963,342
Current Bank Account$53,238,835
Projected Bank Account$53,238,835

Pro Players Salaries

Mikko Koivu (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $0
Erik Johnson (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Nick Foligno (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $0
Devan Dubnyk (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $0
Valtteri Filppula (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Sami Vatanen (1 Way Contract) $4,300,000 (4)
-Salary Remaining : $0
Matt Beleskey (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $0
Karl Alzner (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
Jacob Markstrom (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Marcus Kruger (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Jon Merrill (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Conor Sheary $1,800,000 (4)
-Salary Remaining : $0
Eric Gryba $1,500,000 (2)
-Salary Remaining : $0
Alexander Wennberg $925,000 (3)
-Salary Remaining : $0
Jordan Martinook $925,000 (2)
-Salary Remaining : $0
Johnny Gaudreau $925,000 (1)
-Salary Remaining : $0
Klas Dahlbeck $925,000 (1)
-Salary Remaining : $0
Cody Goloubef $750,000 (1)
-Salary Remaining : $0
Cal O'Reilly $700,000 (1)
-Salary Remaining : $0
Tom Kuhnhackl $625,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 2016 : $55,375,000.00
Year 2017 : $48,200,000.00
Year 2018 : $28,825,000.00
Year 2019 : $27,900,000.00
Salary Average Commitment
Year 2016 : $55,375,000.00
Year 2017 : $48,200,000.00
Year 2018 : $28,825,000.00
Year 2019 : $27,900,000.00
Salary Cap with 1 Way Contract
Year 2016 : $55,375,000.00
Year 2017 : $48,200,000.00
Year 2018 : $28,825,000.00
Year 2019 : $27,900,000.00

Farm Players Salaries

Peter Budaj $199,000 (1)
Salary Remaining : $199,000
Tyrell Goulbourne $92,500 (2)
Salary Remaining : $92,500
Trevor Moore $92,500 (3)
Salary Remaining : $92,500
Cole Bardreau $92,500 (1)
Salary Remaining : $92,500
Ben Betker $92,500 (2)
Salary Remaining : $92,500
Nick Ellis $92,500 (2)
Salary Remaining : $92,500
Clay Witt $92,500 (1)
Salary Remaining : $92,500
Colin Stevens $92,500 (1)
Salary Remaining : $92,500
Daniel Muzito Bagenda $90,000 (3)
Salary Remaining : $90,000
Braden Christoffer $65,000 (2)
Salary Remaining : $65,000
Frederick Gaudreau $52,500 (1)
Salary Remaining : $52,500
Total Farm Players11
Salary Commitment
Year 2016 : $1,054,000.00
Year 2017 : $525,000.00
Year 2018 : $182,500.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,054,000.00
Year 2017 : $525,000.00
Year 2018 : $182,500.00
Year 2019 : $0.00

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6066 - $77 - 5,841 - 96.29%
Level 2: 5055 - $39 - 4,969 - 98.29%
Level 3: 2022 - $29 - 1,928 - 95.36%
Level 4: 4044 - $18 - 3,942 - 97.48%
Luxury : 1013 - $185 - 973 - 96.00%
Total Capacity :18200
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,652 - 96.99%
Average Income per Game$1,121,512
Year to Date Revenue$45,981,989
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$59,073,500
Farm Players Total Salaries$1,575,200
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,710,684
Farm Year To Date Expenses$1,672,202
Pro Salary Cap To Date$61,210,706
Farm Salary Cap To Date$1,672,202

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$330,964
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,751
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$61,210,706
Estimate Under Maximum Salary Cap of $73,000,000$11,789,294
Estimate Over Minimum Salary Cap of $54,000,000 $7,210,706
Current Bank Account$42,093,147
Projected Bank Account$42,093,147

Pro Players Salaries

Antti Niemi (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
Thomas Vanek (1 Way Contract) $6,850,000 (2)
-Salary Remaining : $0
Matthew Carle (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Cody Franson (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $0
Milan Michalek (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $0
Willie Mitchell (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $0
Chris Stewart (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Michael Del Zotto (1 Way Contract) $2,910,000 (1)
-Salary Remaining : $0
Dale Weise (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $0
Barret Jackman (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Jakub Kindl (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $0
Jake Allen (1 Way Contract) $2,350,000 (1)
-Salary Remaining : $0
Ian Cole (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $0
Derek Dorsett (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Alex Biega $1,000,000 (4)
-Salary Remaining : $0
Riley Nash $990,000 (1)
-Salary Remaining : $0
Filip Forsberg $925,000 (2)
-Salary Remaining : $0
Dylan Olsen $852,500 (1)
-Salary Remaining : $0
Dmitri Jaskin $775,000 (1)
-Salary Remaining : $0
Craig Cunningham $770,000 (1)
-Salary Remaining : $0
Gregory Campbell $751,000 (1)
-Salary Remaining : $0
Andrew Ference $700,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2016 : $59,073,500.00
Year 2017 : $33,575,000.00
Year 2018 : $15,700,000.00
Year 2019 : $1,000,000.00
Salary Average Commitment
Year 2016 : $58,623,500.00
Year 2017 : $33,125,000.00
Year 2018 : $15,700,000.00
Year 2019 : $1,000,000.00
Salary Cap with 1 Way Contract
Year 2016 : $59,073,500.00
Year 2017 : $33,575,000.00
Year 2018 : $15,700,000.00
Year 2019 : $1,000,000.00

Farm Players Salaries

Adam Chapie $93,100 (1)
Salary Remaining : $93,100
Justin Selman $92,500 (2)
Salary Remaining : $92,500
Shane Conacher $92,500 (2)
Salary Remaining : $92,500
Tanner Kero $92,500 (1)
Salary Remaining : $92,500
Yohann Auvitu $92,500 (1)
Salary Remaining : $92,500
Luke Johnson $92,500 (2)
Salary Remaining : $92,500
Richard Bachman $90,000 (1)
Salary Remaining : $90,000
Alex Friesen $82,500 (1)
Salary Remaining : $82,500
Brandon DeFazio $80,000 (1)
Salary Remaining : $80,000
Dan Ellis $75,000 (1)
Salary Remaining : $75,000
Nikita Nesterov $75,000 (2)
Salary Remaining : $75,000
Kevin Poulin $72,600 (1)
Salary Remaining : $72,600
Antoine Laganiere $71,500 (1)
Salary Remaining : $71,500
Curtis McKenzie $67,500 (1)
Salary Remaining : $67,500
Stefan Matteau $61,250 (2)
Salary Remaining : $61,250
Milos Bubela $60,000 (2)
Salary Remaining : $60,000
Seth Helgeson $58,750 (1)
Salary Remaining : $58,750
Wacey Hamilton $57,750 (1)
Salary Remaining : $57,750
Carter Bancks $57,750 (1)
Salary Remaining : $57,750
Michael Latta $57,500 (1)
Salary Remaining : $57,500
Marc-Andre Cliche $52,500 (1)
Salary Remaining : $52,500
Total Farm Players21
Salary Commitment
Year 2016 : $1,575,200.00
Year 2017 : $473,750.00
Year 2018 : $0.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,575,200.00
Year 2017 : $473,750.00
Year 2018 : $0.00
Year 2019 : $0.00

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6688 - $90 - 4,400 - 65.79%
Level 2: 5573 - $60 - 3,484 - 62.51%
Level 3: 2229 - $35 - 1,464 - 65.66%
Level 4: 4459 - $20 - 3,764 - 84.41%
Luxury : 1117 - $195 - 783 - 70.14%
Total Capacity :20066
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,895 - 69.25%
Average Income per Game$1,043,490
Year to Date Revenue$42,783,102
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$57,183,168
Farm Players Total Salaries$1,570,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,515,970
Farm Year To Date Expenses$1,503,654
Pro Salary Cap To Date$58,016,038
Farm Salary Cap To Date$1,503,654

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$275,087
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,722
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$58,016,038
Estimate Under Maximum Salary Cap of $73,000,000$14,983,962
Estimate Over Minimum Salary Cap of $54,000,000 $4,016,038
Current Bank Account$20,787,006
Projected Bank Account$20,787,006

Pro Players Salaries

Jori Lehtera (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $0
Jonathan Bernier (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Gustav Nyquist (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $0
Nick Leddy (1 Way Contract) $4,125,000 (1)
-Salary Remaining : $0
David Clarkson (1 Way Contract) $3,750,000 (1)
-1 Way Contract Salary Cap : $37,500
-Salary Remaining : $0
Luke Schenn (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $0
Dmitry Kulikov (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Martin Hanzal (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $0
Adam McQuaid (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $0
Alexander Burmistrov (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Beau Bennett (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $25,000
-Salary Remaining : $0
Patrick Maroon (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Thomas Hickey (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Jamie McBain (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $0
Ben Smith $1,250,000 (1)
-Salary Remaining : $0
Matt Tennyson $1,200,000 (2)
-Salary Remaining : $0
Paul Byron $1,200,000 (1)
-Salary Remaining : $0
Chris Wagner $1,089,000 (1)
-Salary Remaining : $0
Mikhail Grigorenko $925,000 (2)
-Salary Remaining : $0
Philip Grubauer $925,000 (1)
-Salary Remaining : $0
Ryan Spooner $925,000 (1)
-Salary Remaining : $0
Brandon Davidson $925,000 (1)
-Salary Remaining : $0
Michal Jordan $925,000 (1)
-Salary Remaining : $0
Tom Wilson $894,167 (1)
-Salary Remaining : $0
Tim Schaller $600,000 (2)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2016 : $57,183,167.00
Year 2017 : $17,725,000.00
Year 2018 : $10,000,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $54,933,167.00
Year 2017 : $17,725,000.00
Year 2018 : $10,000,000.00
Year 2019 : $0.00
Salary Cap with 1 Way Contract
Year 2016 : $49,015,667.00
Year 2017 : $15,745,000.00
Year 2018 : $8,020,000.00
Year 2019 : $0.00

Farm Players Salaries

Michael Bournival $150,000 (2)
Salary Remaining : $150,000
Sergei Plotnikov $150,000 (1)
Salary Remaining : $150,000
Brian Lashoff $120,000 (1)
Salary Remaining : $120,000
Anthony Bitetto $120,000 (1)
Salary Remaining : $120,000
Kevin Sundher $110,000 (1)
Salary Remaining : $110,000
Matt Lindblad $110,000 (1)
Salary Remaining : $110,000
Jared Staal $110,000 (1)
Salary Remaining : $110,000
Jake Virtanen $92,500 (3)
Salary Remaining : $92,500
Reid Boucher $92,500 (1)
Salary Remaining : $92,500
Markus Hannikainen $92,500 (1)
Salary Remaining : $92,500
Chris Terry $92,500 (1)
Salary Remaining : $92,500
Joonas Korpisalo $92,500 (2)
Salary Remaining : $92,500
Joe Morrow $92,500 (1)
Salary Remaining : $92,500
Mark Cundari $90,000 (1)
Salary Remaining : $90,000
Adam Hughesman $55,000 (1)
Salary Remaining : $55,000
Unknown Player $0 (1)
Salary Remaining : $0
Unknown Player $0 (1)
Salary Remaining : $0
Unknown Player $0 (1)
Salary Remaining : $0
Total Farm Players18
Salary Commitment
Year 2016 : $1,570,000.00
Year 2017 : $335,000.00
Year 2018 : $92,500.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,570,000.00
Year 2017 : $335,000.00
Year 2018 : $92,500.00
Year 2019 : $0.00

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6230 - $82 - 5,480 - 87.96%
Level 2: 5191 - $49 - 4,945 - 95.26%
Level 3: 2076 - $30 - 1,928 - 92.86%
Level 4: 4153 - $16 - 3,995 - 96.19%
Luxury : 1040 - $185 - 990 - 95.20%
Total Capacity :18690
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,337 - 92.76%
Average Income per Game$1,175,916
Year to Date Revenue$48,212,546
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,123,000
Farm Players Total Salaries$1,019,625
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,438,356
Farm Year To Date Expenses$932,834
Pro Salary Cap To Date$67,938,320
Farm Salary Cap To Date$932,834

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$397,906
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,665
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$67,938,320
Estimate Under Maximum Salary Cap of $73,000,000$5,061,680
Estimate Over Minimum Salary Cap of $54,000,000 $13,938,320
Current Bank Account$27,082,284
Projected Bank Account$27,082,284

Pro Players Salaries

Mark Giordano (1 Way Contract) $8,200,000 (3)
-Salary Remaining : $0
Jason Spezza (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $0
Patrick Marleau (1 Way Contract) $6,900,000 (1)
-Salary Remaining : $0
Semyon Varlamov (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $0
Marc Methot (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Nikolai Kulemin (1 Way Contract) $4,188,000 (2)
-Salary Remaining : $0
T.J. Oshie (1 Way Contract) $4,175,000 (1)
-Salary Remaining : $0
Ondrej Palat (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Mats Zuccarello (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Steve Ott (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Ray Emery (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Brendan Smith (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Eric Fehr (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Michal Rozsival (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Alex Chiasson $1,500,000 (1)
-Salary Remaining : $0
Boyd Gordon $1,500,000 (1)
-Salary Remaining : $0
Joe Vitale $1,100,000 (1)
-Salary Remaining : $0
Chad Ruhwedel $1,100,000 (1)
-Salary Remaining : $0
Colton Sceviour $935,000 (1)
-Salary Remaining : $0
Connor Murphy $925,000 (1)
-Salary Remaining : $0
Derrick Pouliot $925,000 (2)
-Salary Remaining : $0
Brian Dumoulin $900,000 (1)
-Salary Remaining : $0
Ben Chiarot $850,000 (1)
-Salary Remaining : $0
Derek Grant $725,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2016 : $71,123,000.00
Year 2017 : $38,213,000.00
Year 2018 : $12,700,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $65,223,000.00
Year 2017 : $32,313,000.00
Year 2018 : $12,700,000.00
Year 2019 : $0.00
Salary Cap with 1 Way Contract
Year 2016 : $71,123,000.00
Year 2017 : $38,213,000.00
Year 2018 : $12,700,000.00
Year 2019 : $0.00

Farm Players Salaries

Brandon Bollig $125,000 (1)
Salary Remaining : $125,000
Andreas Martinsen $97,125 (2)
Salary Remaining : $97,125
Nick Luukko $92,500 (1)
Salary Remaining : $92,500
Tyler Shiplo $92,500 (1)
Salary Remaining : $92,500
Peter Stoykewych $92,500 (1)
Salary Remaining : $92,500
Aaron Harstad $92,500 (1)
Salary Remaining : $92,500
Justin Kovacs $92,500 (1)
Salary Remaining : $92,500
Tyler Sikura $92,500 (1)
Salary Remaining : $92,500
Adam Wilcox $92,500 (1)
Salary Remaining : $92,500
Greg Pateryn $80,000 (1)
Salary Remaining : $80,000
Patrick Bordeleau $70,000 (1)
Salary Remaining : $70,000
Total Farm Players11
Salary Commitment
Year 2016 : $1,019,625.00
Year 2017 : $97,125.00
Year 2018 : $0.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $879,625.00
Year 2017 : $97,125.00
Year 2018 : $0.00
Year 2019 : $0.00

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6384 - $84 - 5,023 - 78.67%
Level 2: 5320 - $55 - 4,017 - 75.50%
Level 3: 2128 - $32 - 1,733 - 81.44%
Level 4: 4256 - $20 - 3,896 - 91.53%
Luxury : 1065 - $192 - 815 - 76.55%
Total Capacity :19153
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,483 - 80.84%
Average Income per Game$1,100,600
Year to Date Revenue$45,124,580
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,686,136
Farm Players Total Salaries$1,459,750
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,104,629
Farm Year To Date Expenses$1,428,422
Pro Salary Cap To Date$72,604,593
Farm Salary Cap To Date$1,428,422

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$412,145
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,110
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$72,604,593
Estimate Under Maximum Salary Cap of $73,000,000$395,407
Estimate Over Minimum Salary Cap of $54,000,000 $18,604,593
Current Bank Account$29,191,505
Projected Bank Account$29,191,505

Pro Players Salaries

Claude Giroux (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Mike Green (1 Way Contract) $6,400,000 (2)
-Salary Remaining : $0
Andrew Ladd (1 Way Contract) $6,050,000 (4)
-Salary Remaining : $0
Tyler Seguin (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $0
Marc-Andre Fleury (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $0
John Tavares (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Andy Greene (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $0
Dan Hamhuis (1 Way Contract) $5,155,000 (2)
-Salary Remaining : $0
Roman Polak (1 Way Contract) $3,650,000 (4)
-Salary Remaining : $0
Cam Atkinson (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Adam Henrique (1 Way Contract) $3,364,391 (2)
-Salary Remaining : $0
Leo Komarov (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $0
Jay Beagle $1,750,000 (2)
-Salary Remaining : $0
Mike Weber $1,667,000 (1)
-Salary Remaining : $0
Aaron Dell $1,600,000 (2)
-Salary Remaining : $0
Dalton Prout $1,575,000 (2)
-Salary Remaining : $0
Cody Mcleod $1,333,000 (2)
-Salary Remaining : $0
Taylor Fedun $1,090,000 (1)
-Salary Remaining : $0
Jacob Josefson $1,017,500 (1)
-Salary Remaining : $0
Byron Froese $971,250 (1)
-Salary Remaining : $0
Jean-Francois Berube $563,000 (1)
-Salary Remaining : $0
Chris Neil $550,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2016 : $73,686,141.00
Year 2017 : $62,327,391.00
Year 2018 : $26,700,000.00
Year 2019 : $15,200,000.00
Salary Average Commitment
Year 2016 : $65,311,141.00
Year 2017 : $58,577,391.00
Year 2018 : $26,700,000.00
Year 2019 : $15,200,000.00
Salary Cap with 1 Way Contract
Year 2016 : $73,686,141.00
Year 2017 : $62,327,391.00
Year 2018 : $26,700,000.00
Year 2019 : $15,200,000.00

Farm Players Salaries

Matt Irwin $120,000 (1)
Salary Remaining : $120,000
Matt Hackett $110,000 (1)
Salary Remaining : $110,000
Buddy Robinson $101,750 (1)
Salary Remaining : $101,750
Josh Brown $92,500 (2)
Salary Remaining : $92,500
Cameron Darcy $92,500 (1)
Salary Remaining : $92,500
Curtis Lazar $92,500 (3)
Salary Remaining : $92,500
Justin Hickman $92,500 (2)
Salary Remaining : $92,500
Lucas Peressini $92,500 (2)
Salary Remaining : $92,500
Jack Rodewald $92,500 (2)
Salary Remaining : $92,500
David Warsofsky $87,500 (1)
Salary Remaining : $87,500
Brandon McMillan $85,000 (3)
Salary Remaining : $85,000
Cody Donaghey $60,000 (3)
Salary Remaining : $60,000
Anton Blidh $60,000 (3)
Salary Remaining : $60,000
Brody Sutter $57,750 (1)
Salary Remaining : $57,750
Richard Nedomlel $57,750 (1)
Salary Remaining : $57,750
Darren Kramer $55,000 (1)
Salary Remaining : $55,000
Jacob Middleton $55,000 (3)
Salary Remaining : $55,000
Ryan Pilon $55,000 (3)
Salary Remaining : $55,000
Total Farm Players18
Salary Commitment
Year 2016 : $1,459,750.00
Year 2017 : $777,500.00
Year 2018 : $407,500.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,459,750.00
Year 2017 : $777,500.00
Year 2018 : $407,500.00
Year 2019 : $0.00

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 5854 - $75 - 5,717 - 97.66%
Level 2: 4878 - $45 - 4,820 - 98.81%
Level 3: 1951 - $30 - 1,911 - 97.93%
Level 4: 3902 - $20 - 3,610 - 92.51%
Luxury : 977 - $185 - 891 - 91.24%
Total Capacity :17562
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,949 - 96.51%
Average Income per Game$1,163,326
Year to Date Revenue$47,696,361
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,580,248
Farm Players Total Salaries$1,358,750
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,429,170
Farm Year To Date Expenses$1,260,405
Pro Salary Cap To Date$66,929,211
Farm Salary Cap To Date$1,260,405

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$403,362
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,549
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$66,929,211
Estimate Under Maximum Salary Cap of $73,000,000$6,070,789
Estimate Over Minimum Salary Cap of $54,000,000 $12,929,211
Current Bank Account$18,585,958
Projected Bank Account$18,585,958

Pro Players Salaries

Shea Weber (1 Way Contract) $7,857,000 (3)
-Salary Remaining : $0
Shane Doan (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $0
Bobby Ryan (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $0
Patrick Sharp (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $0
Jimmy Howard (1 Way Contract) $5,292,000 (2)
-Salary Remaining : $0
Drew Stafford (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $0
Andrew MacDonald (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Mark Streit (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Martin Jones (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Patrick Eaves (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Brandon Sutter (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
Deryk Engelland (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
T.J. Brennan (1 Way Contract) $2,500,000 (4)
-1 Way Contract Salary Cap : $25,000
-Salary Remaining : $0
Michael Raffl (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $0
Riley Sheahan (1 Way Contract) $2,075,000 (2)
-Salary Remaining : $0
Zack Smith $1,887,000 (1)
-Salary Remaining : $0
Melker Karlsson $1,119,250 (1)
-Salary Remaining : $0
David Pastrnak $925,000 (2)
-Salary Remaining : $0
Jacob Trouba $925,000 (1)
-Salary Remaining : $0
Rasmus Ristolainen $925,000 (2)
-Salary Remaining : $0
Vincent Trocheck $925,000 (2)
-Salary Remaining : $0
Rob Scuderi $650,000 (3)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2016 : $74,580,250.00
Year 2017 : $52,149,000.00
Year 2018 : $18,257,000.00
Year 2019 : $2,500,000.00
Salary Average Commitment
Year 2016 : $73,418,250.00
Year 2017 : $52,149,000.00
Year 2018 : $18,257,000.00
Year 2019 : $2,500,000.00
Salary Cap with 1 Way Contract
Year 2016 : $72,105,250.00
Year 2017 : $49,674,000.00
Year 2018 : $15,782,000.00
Year 2019 : $25,000.00

Farm Players Salaries

Brad Malone $110,000 (1)
Salary Remaining : $110,000
Daniel Carr $101,750 (1)
Salary Remaining : $101,750
Iiro Pakarinen $101,750 (1)
Salary Remaining : $101,750
Stefan Fournier $101,750 (1)
Salary Remaining : $101,750
Chris Crane $101,750 (1)
Salary Remaining : $101,750
Chris Casto $101,750 (1)
Salary Remaining : $101,750
Jared McCann $92,500 (3)
Salary Remaining : $92,500
Philip Larsen $92,500 (1)
Salary Remaining : $92,500
Brady Brassart $92,500 (1)
Salary Remaining : $92,500
Samuel Henley $92,500 (1)
Salary Remaining : $92,500
MacKenzie Skapski $92,500 (1)
Salary Remaining : $92,500
Kevin Boyle $92,500 (1)
Salary Remaining : $92,500
David Rittich $92,500 (2)
Salary Remaining : $92,500
Guillaume Gelinas $92,500 (1)
Salary Remaining : $92,500
Unknown Player $0 (1)
Salary Remaining : $0
Total Farm Players15
Salary Commitment
Year 2016 : $1,358,750.00
Year 2017 : $185,000.00
Year 2018 : $92,500.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,318,750.00
Year 2017 : $185,000.00
Year 2018 : $92,500.00
Year 2019 : $0.00

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 6177 - $90 - 4,427 - 71.66%
Level 2: 5147 - $50 - 4,941 - 95.99%
Level 3: 2059 - $40 - 1,295 - 62.89%
Level 4: 4118 - $25 - 2,638 - 64.07%
Luxury : 1031 - $180 - 980 - 95.05%
Total Capacity :18532
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,280 - 77.06%
Average Income per Game$1,108,685
Year to Date Revenue$45,456,069
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$56,901,328
Farm Players Total Salaries$202,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,566,944
Farm Year To Date Expenses$247,794
Pro Salary Cap To Date$55,066,907
Farm Salary Cap To Date$247,794

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$307,896
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$1,125
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$55,066,907
Estimate Under Maximum Salary Cap of $73,000,000$17,933,093
Estimate Over Minimum Salary Cap of $54,000,000 $1,066,907
Current Bank Account$33,305,877
Projected Bank Account$33,305,877

Pro Players Salaries

Jason Pominville (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $0
Ryan Callahan (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $0
Fedor Tyutin (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Eddie Lack (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Luca Sbisa (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $0
Reilly Smith (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Steve Downie (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Michael Grabner (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
Carl Gunnarsson (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Cam Talbot (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
John Mitchell (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Yannick Weber (Out of Payroll) $2,000,000 (2)
-Salary Remaining : $0
Tanner Glass $1,999,999 (1)
-Salary Remaining : $0
Matt Bartkowski $1,900,000 (1)
-Salary Remaining : $0
John Moore $1,826,328 (2)
-Salary Remaining : $0
Linden Vey $1,250,000 (1)
-Salary Remaining : $0
Zac Rinaldo $1,250,000 (1)
-Salary Remaining : $0
Jordan Nolan $950,000 (2)
-Salary Remaining : $0
Damon Severson $925,000 (3)
-Salary Remaining : $0
Tomas Hertl $925,000 (2)
-Salary Remaining : $0
Logan Shaw $925,000 (2)
-Salary Remaining : $0
Zach Hyman $925,000 (1)
-Salary Remaining : $0
Carter Hutton $900,000 (2)
-Salary Remaining : $0
Petteri Lindbohm $875,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2016 : $56,901,327.00
Year 2017 : $33,651,328.00
Year 2018 : $14,525,000.00
Year 2019 : $3,800,000.00
Salary Average Commitment
Year 2016 : $54,901,327.00
Year 2017 : $33,351,328.00
Year 2018 : $14,525,000.00
Year 2019 : $3,800,000.00
Salary Cap with 1 Way Contract
Year 2016 : $56,901,327.00
Year 2017 : $33,651,328.00
Year 2018 : $14,525,000.00
Year 2019 : $3,800,000.00

Farm Players Salaries

Parker Milner $110,000 (3)
Salary Remaining : $110,000
Eric Neiley $92,500 (1)
Salary Remaining : $92,500
Total Farm Players2
Salary Commitment
Year 2016 : $202,500.00
Year 2017 : $110,000.00
Year 2018 : $110,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $202,500.00
Year 2017 : $110,000.00
Year 2018 : $110,000.00
Year 2019 : $0.00

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6021 - $84 - 4,806 - 79.82%
Level 2: 5017 - $54 - 3,900 - 77.73%
Level 3: 2007 - $33 - 1,547 - 77.09%
Level 4: 4014 - $20 - 3,674 - 91.52%
Luxury : 1005 - $200 - 770 - 76.62%
Total Capacity :18064
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,697 - 81.36%
Average Income per Game$1,053,549
Year to Date Revenue$43,195,498
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$55,811,664
Farm Players Total Salaries$2,144,750
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,943,792
Farm Year To Date Expenses$2,167,406
Pro Salary Cap To Date$56,443,752
Farm Salary Cap To Date$2,167,406

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$312,843
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,915
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$56,443,752
Estimate Under Maximum Salary Cap of $73,000,000$16,556,248
Estimate Over Minimum Salary Cap of $54,000,000 $2,443,752
Current Bank Account$38,050,350
Projected Bank Account$38,050,350

Pro Players Salaries

Anze Kopitar (1 Way Contract) $7,700,000 (2)
-Salary Remaining : $0
Antoine Vermette (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $0
Jaroslav Halak (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Jonas Brodin (1 Way Contract) $4,166,666 (4)
-Salary Remaining : $0
Jake Muzzin (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Benoit Pouliot (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Mikael Granlund (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $0
Brenden Dillon (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $0
Mikhail Grabovski (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Tommy Wingels (1 Way Contract) $2,900,000 (2)
-Salary Remaining : $0
Shawn Matthias (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Brian Gionta (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Brandon Pirri $1,500,000 (1)
-Salary Remaining : $0
Luke Glendening $950,000 (2)
-Salary Remaining : $0
Vladislav Namestnikov $925,000 (2)
-Salary Remaining : $0
Shayne Gostisbehere $925,000 (1)
-Salary Remaining : $0
Scott Darling $920,000 (2)
-Salary Remaining : $0
Joel Hanley $825,000 (1)
-Salary Remaining : $0
Nate Schmidt $825,000 (1)
-Salary Remaining : $0
Tom Gilbert $800,000 (1)
-Salary Remaining : $0
Patrick Kaleta $550,000 (1)
-Salary Remaining : $0
Adam Pardy $525,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2016 : $55,811,666.00
Year 2017 : $41,611,666.00
Year 2018 : $17,416,666.00
Year 2019 : $4,166,666.00
Salary Average Commitment
Year 2016 : $55,811,666.00
Year 2017 : $41,611,666.00
Year 2018 : $17,416,666.00
Year 2019 : $4,166,666.00
Salary Cap with 1 Way Contract
Year 2016 : $55,811,666.00
Year 2017 : $41,611,666.00
Year 2018 : $17,416,666.00
Year 2019 : $4,166,666.00

Farm Players Salaries

Troy Grosenick $117,000 (1)
Salary Remaining : $117,000
Kurtis Gabriel $101,750 (1)
Salary Remaining : $101,750
Chris Carlisle $92,500 (2)
Salary Remaining : $92,500
Ty Loney $92,500 (1)
Salary Remaining : $92,500
Bryan Moore $92,500 (2)
Salary Remaining : $92,500
Ryan Johnston $92,500 (1)
Salary Remaining : $92,500
Dmitri Sergeev $92,500 (3)
Salary Remaining : $92,500
Casey Nelson $92,500 (1)
Salary Remaining : $92,500
Austin Carroll $92,500 (1)
Salary Remaining : $92,500
Landon Bow $92,500 (3)
Salary Remaining : $92,500
Kyle Platzer $92,500 (3)
Salary Remaining : $92,500
Sonny Milano $92,500 (3)
Salary Remaining : $92,500
Cavan Fitzgerald $92,500 (3)
Salary Remaining : $92,500
T.J. Tynan $92,500 (1)
Salary Remaining : $92,500
Mike Halmo $88,000 (1)
Salary Remaining : $88,000
Turner Elson $85,000 (1)
Salary Remaining : $85,000
Ryan Stanton $80,000 (1)
Salary Remaining : $80,000
Joel Vermin $77,000 (1)
Salary Remaining : $77,000
Joakim Ryan $75,000 (2)
Salary Remaining : $75,000
Viktor Arvidsson $72,500 (1)
Salary Remaining : $72,500
Ryan Horvat $72,500 (1)
Salary Remaining : $72,500
Ondrej Kase $70,000 (3)
Salary Remaining : $70,000
Frank Corrado $70,000 (2)
Salary Remaining : $70,000
Justin Dowling $66,000 (1)
Salary Remaining : $66,000
Jeremy Smith $60,000 (1)
Salary Remaining : $60,000
Total Farm Players25
Salary Commitment
Year 2016 : $2,144,750.00
Year 2017 : $862,500.00
Year 2018 : $532,500.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $2,144,750.00
Year 2017 : $862,500.00
Year 2018 : $532,500.00
Year 2019 : $0.00

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of
$73,000,000

Over Minimum of
$54,000,000

Pro Players

Farm Players

Total Players

Avalanche $45,075,856 $72,096,862 $903,138 $18,096,862 212445
Blackhawks $40,072,079 $72,677,301 $322,699 $18,677,301 20626
Blue Jackets $17,552,223 $58,130,158 $14,869,842 $4,130,158 211839
Blues $49,006,563 $72,342,804 $657,196 $18,342,804 201838
Bruins $19,477,080 $58,952,382 $14,047,618 $4,952,382 23427
Canadiens $32,637,826 $69,123,497 $3,876,503 $15,123,497 222547
Canucks $57,698,285 $70,480,063 $2,519,937 $16,480,063 23932
Capitals $52,214,385 $57,443,109 $15,556,891 $3,443,109 25833
Coyotes $22,907,621 $57,964,880 $15,035,120 $3,964,880 25732
Devils $10,861,515 $65,891,282 $7,108,718 $11,891,282 221234
Ducks $21,934,488 $72,599,473 $400,527 $18,599,473 221032
Flames $37,359,168 $72,196,460 $803,540 $18,196,460 20828
Flyers $79,993,992 $57,408,883 $15,591,117 $3,408,883 22729
Hurricanes $56,933,252 $69,898,114 $3,101,886 $15,898,114 22628
Islanders $27,079,558 $64,947,033 $8,052,967 $10,947,033 22729
Jets $20,468,959 $72,497,812 $502,188 $18,497,812 241236
Kings $28,438,724 $70,073,991 $2,926,009 $16,073,991 221537
Lightning $67,094,142 $59,003,485 $13,996,515 $5,003,485 211233
Maple Leafs $50,278,541 $72,423,519 $576,481 $18,423,519 22729
Oilers $3,449,595 $71,979,261 $1,020,739 $17,979,261 21425
Panthers $53,154,064 $66,775,635 $6,224,365 $12,775,635 221234
Penguins $61,796,708 $57,541,416 $15,458,584 $3,541,416 23932
Predators $53,238,835 $58,963,342 $14,036,658 $4,963,342 201131
Rangers $42,093,147 $61,210,706 $11,789,294 $7,210,706 222143
Red Wings $20,787,006 $58,016,038 $14,983,962 $4,016,038 251843
Sabres $27,082,284 $67,938,320 $5,061,680 $13,938,320 241135
Senators $29,191,505 $72,604,593 $395,407 $18,604,593 221840
Sharks $18,585,958 $66,929,211 $6,070,789 $12,929,211 221537
Stars $33,305,877 $55,066,907 $17,933,093 $1,066,907 24226
Wild $38,050,350 $56,443,752 $16,556,248 $2,443,752 222547