Team Finance for JGHL1617

Update - Friday, May 19, 2017 at 15:57

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 5000 - $100 - 3,440 - 68.81%
Level 2: 4000 - $60 - 3,938 - 98.44%
Level 3: 1000 - $35 - 996 - 99.60%
Level 4: 3000 - $20 - 2,966 - 98.87%
Luxury : 1000 - $200 - 753 - 75.28%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %12,093 - 86.38%
Average Income per Game$976,676
Year to Date Revenue$40,043,705

Expense

Pro Players Total Salaries$60,070,312
Farm Players Total Salaries$1,365,508
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$52,147,333
Farm Year To Date Expenses$1,789,350
Pro Salary Cap To Date$51,849,013
Farm Salary Cap To Date$1,494,374

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$341,075
Pro Estimated Expenses$341,075
Farm Remaining Season Days3
Farm Expenses Per Days$9,305
Farm Estimated Expenses$27,915
Estimated Season Expenses$368,990
Payroll$61,435,820
Estimate Under Maximum Salary Cap of $63,000,000$1,564,180
Estimate Over Minimum Salary Cap of $0 $61,435,820
Current Bank Account$36,107,022
Projected Bank Account$35,738,032

Pro Players Salaries

Joe Thornton $7,250,000 (2)
Jonathan Quick $6,525,000 (4)
Ryan Getzlaf $5,750,000 (3)
Wayne Simmonds $5,000,000 (2)
Scott Hartnell $3,500,000 (2)
Sam Gagner $3,500,000 (1)
Michael Raffl $3,100,000 (1)
Roman Polak $3,000,000 (4)
Patrik Berglund $3,000,000 (1)
Jason Demers $2,500,000 (2)
Pierre-Edouard Bellemare $2,100,000 (3)
Travis Zajac $2,057,812 (3)
Jean-Gabriel Pageau $2,000,000 (4)
Jamie McGinn $2,000,000 (1)
Kevan Miller $1,650,000 (2)
Tobias Enstrom $1,537,500 (3)
Nikolai Kulemin $1,500,000 (4)
Nate Schmidt $1,100,000 (2)
Craig Smith $1,000,000 (3)
Mattias Janmark $500,000 (3)
James Reimer $500,000 (3)
Shayne Gostisbehere $500,000 (2)
Brandon Davidson $500,000 (2)
Total Pro Players23
Salary Commitment
Year 2016 : $60,070,312.00
Year 2017 : $48,470,312.00
Year 2018 : $26,470,312.00
Year 2019 : $13,025,000.00
Salary Average Commitment
Year 2016 : $60,070,312.00
Year 2017 : $48,470,312.00
Year 2018 : $26,470,312.00
Year 2019 : $13,025,000.00
Salary Cap with 1 Way Contract
Year 2016 : $60,070,312.00
Year 2017 : $48,470,312.00
Year 2018 : $26,470,312.00
Year 2019 : $13,025,000.00

Farm Players Salaries

Matthew Stajan $200,000 (2)
Michael Sgarbossa $135,000 (2)
Scottie Upshall $126,250 (1)
Mark Fayne $100,000 (1)
Jeff Schultz $54,258 (2)
Paul Carey $50,000 (3)
Zac Dalpe $50,000 (3)
Martin Marincin $50,000 (1)
Michael Blunden $50,000 (2)
Cody Hodgson $50,000 (3)
Cedric Paquette $50,000 (1)
Kyle Chipchura $50,000 (4)
Aaron Ness $50,000 (1)
Joni Ortio $50,000 (3)
Joonas Korpisalo $50,000 (1)
Stefan Noesen $50,000 (2)
Korbinian Holzer $50,000 (1)
Zac Rinaldo $50,000 (3)
Scott Laughton $50,000 (1)
Nick Cousins $50,000 (2)
Total Farm Players20
Salary Commitment
Year 2016 : $1,365,508.00
Year 2017 : $839,258.00
Year 2018 : $300,000.00
Year 2019 : $50,000.00
Salary Average Commitment
Year 2016 : $1,365,508.00
Year 2017 : $839,258.00
Year 2018 : $300,000.00
Year 2019 : $50,000.00

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 5000 - $100 - 4,950 - 99.00%
Level 2: 4000 - $60 - 3,941 - 98.52%
Level 3: 1000 - $35 - 994 - 99.45%
Level 4: 3000 - $20 - 2,988 - 99.60%
Luxury : 1000 - $200 - 993 - 99.30%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,866 - 99.04%
Average Income per Game$1,024,601
Year to Date Revenue$42,008,650

Expense

Pro Players Total Salaries$61,637,500
Farm Players Total Salaries$995,375
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,930,509
Farm Year To Date Expenses$1,294,826
Pro Salary Cap To Date$55,632,189
Farm Salary Cap To Date$999,850

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$349,929
Pro Estimated Expenses$349,929
Farm Remaining Season Days3
Farm Expenses Per Days$7,237
Farm Estimated Expenses$21,711
Estimated Season Expenses$371,640
Payroll$62,632,875
Estimate Under Maximum Salary Cap of $63,000,000$367,125
Estimate Over Minimum Salary Cap of $0 $62,632,875
Current Bank Account$34,783,315
Projected Bank Account$34,411,675

Pro Players Salaries

Andrei Markov $7,250,000 (1)
Nicklas Backstrom $6,000,000 (2)
Marc-Andre Fleury $5,500,000 (3)
James Van Riemsdyk $5,000,000 (2)
Patrick Kane $4,500,000 (1)
Jason Chimera $4,000,000 (1)
P.A. Parenteau $4,000,000 (1)
Brian Gionta $3,000,000 (1)
Fedor Tyutin $3,000,000 (1)
Justin Abdelkader $3,000,000 (1)
Brad Marchand $3,000,000 (2)
Johnny Boychuk $3,000,000 (2)
Milan Lucic $2,687,500 (2)
Darren Helm $2,000,000 (1)
Ben Lovejoy $1,500,000 (2)
Mikael Backlund $1,000,000 (1)
Taylor Chorney $700,000 (1)
Tomas Hertl $500,000 (1)
Cody Ceci $500,000 (1)
David Schlemko $500,000 (1)
Philipp Grubauer $500,000 (4)
Hampus Lindholm $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2016 : $61,637,500.00
Year 2017 : $27,187,500.00
Year 2018 : $6,000,000.00
Year 2019 : $500,000.00
Salary Average Commitment
Year 2016 : $61,637,500.00
Year 2017 : $27,187,500.00
Year 2018 : $6,000,000.00
Year 2019 : $500,000.00
Salary Cap with 1 Way Contract
Year 2016 : $61,637,500.00
Year 2017 : $27,187,500.00
Year 2018 : $6,000,000.00
Year 2019 : $500,000.00

Farm Players Salaries

Andrew Bodnarchuk $91,000 (1)
Harry Zolnierczyk $54,375 (1)
Dave Dziurzynski $50,000 (1)
Borna Rendulic $50,000 (4)
David Warsofsky $50,000 (1)
Brandon Bollig $50,000 (1)
Cal O'Reilly $50,000 (1)
Ben Street $50,000 (1)
Craig Cunningham $50,000 (1)
Derek Ryan $50,000 (1)
Matt Halischuk $50,000 (2)
Brent Regner $50,000 (2)
Troy Grosenick $50,000 (1)
Jean-Francois Berube $50,000 (3)
Victor Bartley $50,000 (2)
Greg Pateryn $50,000 (3)
Tommy Sestito $50,000 (1)
Kael Mouillierat $50,000 (1)
Ryan Reaves $50,000 (1)
Total Farm Players19
Salary Commitment
Year 2016 : $995,375.00
Year 2017 : $300,000.00
Year 2018 : $150,000.00
Year 2019 : $50,000.00
Salary Average Commitment
Year 2016 : $995,375.00
Year 2017 : $300,000.00
Year 2018 : $150,000.00
Year 2019 : $50,000.00

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 5000 - $100 - 4,966 - 99.31%
Level 2: 4000 - $60 - 3,959 - 98.97%
Level 3: 1000 - $35 - 992 - 99.20%
Level 4: 3000 - $20 - 2,979 - 99.31%
Luxury : 1000 - $200 - 984 - 98.38%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,879 - 99.14%
Average Income per Game$1,025,146
Year to Date Revenue$42,030,970

Expense

Pro Players Total Salaries$42,736,724
Farm Players Total Salaries$1,125,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,606,182
Farm Year To Date Expenses$1,466,010
Pro Salary Cap To Date$45,307,911
Farm Salary Cap To Date$1,171,034

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$243,145
Pro Estimated Expenses$243,145
Farm Remaining Season Days3
Farm Expenses Per Days$7,961
Farm Estimated Expenses$23,883
Estimated Season Expenses$267,028
Payroll$43,861,724
Estimate Under Maximum Salary Cap of $63,000,000$19,138,276
Estimate Over Minimum Salary Cap of $0 $43,861,724
Current Bank Account$44,958,778
Projected Bank Account$44,691,750

Pro Players Salaries

Henrik Lundqvist $10,000,000 (1)
Matt Duchene $5,000,000 (2)
Mike Green $3,812,475 (2)
Tyler Bozak $3,126,250 (4)
Gustav Nyquist $3,000,000 (3)
Ales Hemsky $2,035,500 (1)
Jordan Eberle $2,000,000 (3)
Marcus Johansson $2,000,000 (3)
Taylor Hall $1,750,000 (3)
Cam Fowler $1,750,000 (3)
Benoit Pouliot $1,500,000 (4)
Nick Bjugstad $1,500,000 (4)
Andrew MacDonald $1,262,500 (3)
Alex Killorn $1,000,000 (4)
Calle Jarnkrok $500,000 (1)
Darnell Nurse $500,000 (2)
Jordin Tootoo $500,000 (2)
Erik Gustafsson $500,000 (3)
Thomas Greiss $500,000 (1)
Oscar Klefbom $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2016 : $42,736,725.00
Year 2017 : $29,201,225.00
Year 2018 : $19,388,750.00
Year 2019 : $7,126,250.00
Salary Average Commitment
Year 2016 : $42,736,725.00
Year 2017 : $29,201,225.00
Year 2018 : $19,388,750.00
Year 2019 : $7,126,250.00
Salary Cap with 1 Way Contract
Year 2016 : $42,736,725.00
Year 2017 : $29,201,225.00
Year 2018 : $19,388,750.00
Year 2019 : $7,126,250.00

Farm Players Salaries

Kevin Hayes $150,000 (2)
David Desharnais $150,000 (2)
Jimmy Hayes $150,000 (3)
Nail Yakupov $125,000 (4)
Justin Fontaine $50,000 (2)
Adam Lowry $50,000 (2)
Brandon Pirri $50,000 (3)
Dylan McIlrath $50,000 (1)
Brady Skjei $50,000 (3)
Jack Campbell $50,000 (2)
Vitek Vanecek $50,000 (2)
Stephen Johns $50,000 (3)
Jordan Martinook $50,000 (2)
Ryan Strome $50,000 (1)
Derek Forbort $50,000 (3)
Total Farm Players15
Salary Commitment
Year 2016 : $1,125,000.00
Year 2017 : $1,025,000.00
Year 2018 : $475,000.00
Year 2019 : $125,000.00
Salary Average Commitment
Year 2016 : $1,125,000.00
Year 2017 : $1,025,000.00
Year 2018 : $475,000.00
Year 2019 : $125,000.00

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 5000 - $100 - 4,949 - 98.98%
Level 2: 4000 - $60 - 3,969 - 99.21%
Level 3: 1000 - $35 - 990 - 98.96%
Level 4: 3000 - $20 - 2,979 - 99.29%
Luxury : 1000 - $200 - 985 - 98.52%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,871 - 99.08%
Average Income per Game$1,024,268
Year to Date Revenue$41,995,000

Expense

Pro Players Total Salaries$60,750,000
Farm Players Total Salaries$2,061,660
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$175,000
Pro Year To Date Expenses$54,014,411
Farm Year To Date Expenses$1,938,526
Pro Salary Cap To Date$53,716,091
Farm Salary Cap To Date$1,643,550

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$344,915
Pro Estimated Expenses$344,915
Farm Remaining Season Days3
Farm Expenses Per Days$13,194
Farm Estimated Expenses$39,582
Estimated Season Expenses$384,497
Payroll$62,986,660
Estimate Under Maximum Salary Cap of $63,000,000$13,340
Estimate Over Minimum Salary Cap of $0 $62,986,660
Current Bank Account$36,042,063
Projected Bank Account$35,657,566

Pro Players Salaries

Mark Giordano $8,750,000 (2)
Blake Wheeler $6,000,000 (4)
Cory Schneider $5,500,000 (1)
Dustin Byfuglien $5,000,000 (2)
Jonathan Toews $5,000,000 (2)
Filip Forsberg $5,000,000 (4)
Gabriel Landeskog $4,000,000 (1)
P.K. Subban $3,750,000 (1)
Oliver Ekman-Larsson $3,000,000 (3)
Martin Hanzal $3,000,000 (1)
Karl Alzner $3,000,000 (2)
Mark Scheifele $2,000,000 (3)
Jeff Skinner $1,750,000 (3)
Rickard Rakell $1,500,000 (1)
Chad Johnson $1,000,000 (1)
Casey Cizikas $500,000 (3)
Boone Jenner $500,000 (1)
Mattias Ekholm $500,000 (3)
Curtis Lazar $500,000 (2)
Reilly Smith $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2016 : $60,750,000.00
Year 2017 : $41,500,000.00
Year 2018 : $19,250,000.00
Year 2019 : $11,000,000.00
Salary Average Commitment
Year 2016 : $60,750,000.00
Year 2017 : $41,500,000.00
Year 2018 : $19,250,000.00
Year 2019 : $11,000,000.00
Salary Cap with 1 Way Contract
Year 2016 : $60,750,000.00
Year 2017 : $41,500,000.00
Year 2018 : $19,250,000.00
Year 2019 : $11,000,000.00

Farm Players Salaries

Mathew Dumba $500,000 (1)
Sergei Bobrovsky $170,000 (3)
Vincent Hinostroza $80,200 (1)
Jiri Tlusty $75,000 (1)
Yanni Gourde $70,200 (1)
Stephen Gionta $60,000 (1)
Bryan Bickell $56,260 (4)
David Rundblad $50,000 (3)
Hunter Shinkaruk $50,000 (3)
Dylan Olsen $50,000 (1)
Johan Larsson $50,000 (4)
Brett Kulak $50,000 (2)
Brad Hunt $50,000 (3)
Ryan Carpenter $50,000 (1)
Mark Visentin $50,000 (1)
Jakub Kindl $50,000 (1)
Mac Carruth $50,000 (1)
Matt Puempel $50,000 (2)
Morgan Ellis $50,000 (1)
Alex Grant $50,000 (2)
Oliver Kylington $50,000 (3)
William Karlsson $50,000 (2)
Tommy Cross $50,000 (3)
Mark Barberio $50,000 (4)
Magnus Paajarvi $50,000 (3)
Thomas McCollum $50,000 (1)
Jonathan Drouin $50,000 (2)
Eric Comrie $50,000 (4)
Total Farm Players28
Salary Commitment
Year 2016 : $2,061,660.00
Year 2017 : $926,260.00
Year 2018 : $676,260.00
Year 2019 : $206,260.00
Salary Average Commitment
Year 2016 : $2,061,660.00
Year 2017 : $926,260.00
Year 2018 : $676,260.00
Year 2019 : $206,260.00

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 5000 - $100 - 4,945 - 98.90%
Level 2: 4000 - $60 - 3,948 - 98.71%
Level 3: 1000 - $35 - 991 - 99.07%
Level 4: 3000 - $20 - 2,967 - 98.91%
Luxury : 1000 - $200 - 991 - 99.07%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,842 - 98.87%
Average Income per Game$1,023,562
Year to Date Revenue$41,966,060

Expense

Pro Players Total Salaries$51,334,128
Farm Players Total Salaries$1,701,982
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,487,500
Pro Year To Date Expenses$50,325,440
Farm Year To Date Expenses$2,068,968
Pro Salary Cap To Date$50,027,120
Farm Salary Cap To Date$1,773,992

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$291,718
Pro Estimated Expenses$291,718
Farm Remaining Season Days3
Farm Expenses Per Days$11,184
Farm Estimated Expenses$33,552
Estimated Season Expenses$325,270
Payroll$54,523,610
Estimate Under Maximum Salary Cap of $63,000,000$8,476,390
Estimate Over Minimum Salary Cap of $0 $54,523,610
Current Bank Account$39,571,652
Projected Bank Account$39,246,382

Pro Players Salaries

Lee Stempniak $6,100,000 (1)
Antti Niemi $6,000,000 (2)
Jordan Staal $5,000,000 (2)
Patric Hornqvist $4,000,000 (1)
Ondrej Pavelec $3,525,000 (1)
Artem Anisimov $3,250,000 (2)
Daniel Winnik $3,000,000 (3)
Mikhail Grabovski $2,775,000 (2)
Jonathan Ericsson $2,750,000 (3)
Cody Franson $2,500,000 (1)
Blake Comeau $2,179,596 (4)
Torey Krug $2,000,000 (4)
Marc Staal $1,500,000 (1)
Josh Bailey $1,500,000 (1)
Jeff Petry $1,000,000 (1)
Viktor Stalberg $965,625 (4)
Andrew Cogliano $950,000 (1)
Alexey Marchenko $838,906 (4)
Elias Lindholm $500,000 (1)
Ian Cole $500,000 (3)
Matt Beleskey $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2016 : $51,334,127.00
Year 2017 : $29,259,127.00
Year 2018 : $12,234,127.00
Year 2019 : $5,984,127.00
Salary Average Commitment
Year 2016 : $51,334,127.00
Year 2017 : $29,259,127.00
Year 2018 : $12,234,127.00
Year 2019 : $5,984,127.00
Salary Cap with 1 Way Contract
Year 2016 : $51,334,127.00
Year 2017 : $29,259,127.00
Year 2018 : $12,234,127.00
Year 2019 : $5,984,127.00

Farm Players Salaries

Gabriel Bourque $150,000 (1)
Brandon Sutter $150,000 (1)
Dylan DeMelo $128,953 (4)
Anders Lindback $105,050 (3)
Taylor Fedun $85,379 (2)
Trevor Carrick $85,100 (1)
Chris Terry $82,500 (1)
Nate Guenin $65,000 (2)
Jujhar Khaira $50,000 (3)
Chris Vande Velde $50,000 (1)
Dmitrij Jaskin $50,000 (4)
Brian Strait $50,000 (2)
Oskar Sundqvist $50,000 (3)
Kenny Agostino $50,000 (3)
Jamie McBain $50,000 (2)
Kevin Connauton $50,000 (1)
John Muse $50,000 (2)
Scott Gomez $50,000 (1)
Mike McKenna $50,000 (2)
Nick Schneider $50,000 (2)
Ryan Murphy $50,000 (4)
Markus Granlund $50,000 (1)
Matt Bartkowski $50,000 (2)
Scott Kosmachuk $50,000 (3)
Joe Morrow $50,000 (2)
Total Farm Players25
Salary Commitment
Year 2016 : $1,701,982.00
Year 2017 : $1,034,382.00
Year 2018 : $534,003.00
Year 2019 : $228,953.00
Salary Average Commitment
Year 2016 : $1,701,982.00
Year 2017 : $1,034,382.00
Year 2018 : $534,003.00
Year 2019 : $228,953.00

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5000 - $100 - 4,961 - 99.23%
Level 2: 4000 - $75 - 2,850 - 71.25%
Level 3: 1000 - $50 - 662 - 66.18%
Level 4: 3000 - $25 - 2,182 - 72.72%
Luxury : 1000 - $220 - 800 - 80.04%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %11,455 - 81.82%
Average Income per Game$973,612
Year to Date Revenue$39,918,100

Expense

Pro Players Total Salaries$57,905,000
Farm Players Total Salaries$845,508
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$2,765,000
Pro Year To Date Expenses$54,481,177
Farm Year To Date Expenses$1,126,224
Pro Salary Cap To Date$54,182,857
Farm Salary Cap To Date$831,424

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$328,842
Pro Estimated Expenses$328,842
Farm Remaining Season Days3
Farm Expenses Per Days$6,399
Farm Estimated Expenses$19,197
Estimated Season Expenses$348,039
Payroll$61,515,508
Estimate Under Maximum Salary Cap of $63,000,000$1,484,492
Estimate Over Minimum Salary Cap of $0 $61,515,508
Current Bank Account$34,310,699
Projected Bank Account$33,962,660

Pro Players Salaries

Roberto Luongo $7,555,000 (1)
John Klingberg $6,050,000 (3)
Anze Kopitar $5,500,000 (1)
Zach Parise $5,018,750 (2)
Corey Perry $4,056,250 (3)
James Neal $4,000,000 (1)
Kevin Klein $4,000,000 (2)
Rick Nash $3,525,000 (2)
Vernon Fiddler $2,200,000 (1)
Eric Fehr $2,000,000 (3)
John Oduya $2,000,000 (2)
Mika Zibanejad $2,000,000 (3)
Brendan Gallagher $2,000,000 (4)
Tyson Barrie $2,000,000 (3)
Nick Leddy $1,500,000 (3)
Kris Versteeg $1,500,000 (4)
Michael Stone $1,000,000 (3)
Vladislav Namestnikov $500,000 (1)
John-Michael Liles $500,000 (2)
Jordie Benn $500,000 (2)
Michael Hutchinson $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2016 : $57,905,000.00
Year 2017 : $37,650,000.00
Year 2018 : $22,106,250.00
Year 2019 : $3,500,000.00
Salary Average Commitment
Year 2016 : $57,905,000.00
Year 2017 : $37,650,000.00
Year 2018 : $22,106,250.00
Year 2019 : $3,500,000.00
Salary Cap with 1 Way Contract
Year 2016 : $57,905,000.00
Year 2017 : $37,650,000.00
Year 2018 : $22,106,250.00
Year 2019 : $3,500,000.00

Farm Players Salaries

Dave Bolland $109,570 (1)
Dennis Everberg $75,000 (3)
Jonas Gustavsson $60,938 (3)
Chandler Stephenson $50,000 (3)
Mark McNeill $50,000 (3)
Ronalds Kenins $50,000 (3)
Beau Bennett $50,000 (4)
Kevin Porter $50,000 (1)
Philip Samuelsson $50,000 (1)
Nikita Tryamkin $50,000 (3)
Michal Rozsival $50,000 (1)
Keith Kinkaid $50,000 (4)
Magnus Hellberg $50,000 (3)
Shane Prince $50,000 (2)
Brett Lernout $50,000 (3)
Total Farm Players15
Salary Commitment
Year 2016 : $845,508.00
Year 2017 : $585,938.00
Year 2018 : $535,938.00
Year 2019 : $100,000.00
Salary Average Commitment
Year 2016 : $845,508.00
Year 2017 : $585,938.00
Year 2018 : $535,938.00
Year 2019 : $100,000.00

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5000 - $100 - 4,956 - 99.13%
Level 2: 4000 - $60 - 3,965 - 99.12%
Level 3: 1000 - $35 - 997 - 99.70%
Level 4: 3000 - $20 - 2,966 - 98.88%
Luxury : 1000 - $200 - 994 - 99.35%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,878 - 99.13%
Average Income per Game$1,026,449
Year to Date Revenue$42,084,425

Expense

Pro Players Total Salaries$53,425,000
Farm Players Total Salaries$1,360,100
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,181,250
Pro Year To Date Expenses$51,761,837
Farm Year To Date Expenses$1,734,347
Pro Salary Cap To Date$51,463,517
Farm Salary Cap To Date$1,439,371

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$303,531
Pro Estimated Expenses$303,531
Farm Remaining Season Days3
Farm Expenses Per Days$9,274
Farm Estimated Expenses$27,822
Estimated Season Expenses$331,353
Payroll$55,966,350
Estimate Under Maximum Salary Cap of $63,000,000$7,033,650
Estimate Over Minimum Salary Cap of $0 $55,966,350
Current Bank Account$38,588,241
Projected Bank Account$38,256,888

Pro Players Salaries

John Tavares $5,500,000 (2)
Erik Karlsson $5,000,000 (2)
Andrew Ladd $4,500,000 (4)
Kyle Okposo $4,000,000 (2)
Drew Doughty $3,500,000 (1)
Braydon Coburn $3,000,000 (2)
Jonathan Huberdeau $3,000,000 (4)
Mark Streit $3,000,000 (2)
Alex Galchenyuk $3,000,000 (4)
Luke Schenn $2,500,000 (1)
Mike Smith $2,500,000 (2)
Bobby Ryan $2,250,000 (1)
Cam Ward $2,225,000 (2)
Mats Zuccarello $1,850,000 (1)
David Perron $1,750,000 (2)
Chris Kreider $1,500,000 (4)
Radko Gudas $1,000,000 (4)
Anders Lee $750,000 (2)
Paul Gaustad $600,000 (2)
Adam McQuaid $500,000 (4)
Brock Nelson $500,000 (1)
Josh Jooris $500,000 (3)
Seth Jones $500,000 (1)
Total Pro Players23
Salary Commitment
Year 2016 : $53,425,000.00
Year 2017 : $42,325,000.00
Year 2018 : $14,000,000.00
Year 2019 : $13,500,000.00
Salary Average Commitment
Year 2016 : $53,425,000.00
Year 2017 : $42,325,000.00
Year 2018 : $14,000,000.00
Year 2019 : $13,500,000.00
Salary Cap with 1 Way Contract
Year 2016 : $53,425,000.00
Year 2017 : $42,325,000.00
Year 2018 : $14,000,000.00
Year 2019 : $13,500,000.00

Farm Players Salaries

Sergey Tolchinsky $110,100 (2)
Trevor Lewis $100,000 (1)
Jarred Tinordi $50,000 (4)
Alexandre Grenier $50,000 (3)
Nicolas Deslauriers $50,000 (1)
Max McCormick $50,000 (3)
Michael Chaput $50,000 (1)
Matt Martin $50,000 (1)
Andy Andreoff $50,000 (2)
Connor Brickley $50,000 (3)
Evan Rodrigues $50,000 (4)
Chris Porter $50,000 (1)
Daniel Carr $50,000 (4)
Kent Simpson $50,000 (2)
Christopher Gibson $50,000 (4)
Chris Wideman $50,000 (3)
Zane McIntyre $50,000 (2)
Sean Maguire $50,000 (2)
Kevin Poulin $50,000 (3)
Stuart Percy $50,000 (2)
Scott Wilson $50,000 (3)
Zach Trotman $50,000 (2)
Scott Mayfield $50,000 (2)
Viktor Loov $50,000 (4)
Tyler Gaudet $50,000 (3)
Total Farm Players25
Salary Commitment
Year 2016 : $1,360,100.00
Year 2017 : $1,060,100.00
Year 2018 : $600,000.00
Year 2019 : $250,000.00
Salary Average Commitment
Year 2016 : $1,360,100.00
Year 2017 : $1,060,100.00
Year 2018 : $600,000.00
Year 2019 : $250,000.00

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5000 - $200 - 2,279 - 45.57%
Level 2: 4000 - $100 - 2,117 - 52.92%
Level 3: 1000 - $70 - 453 - 45.28%
Level 4: 3000 - $35 - 1,591 - 53.03%
Luxury : 1000 - $210 - 816 - 81.60%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %7,255 - 51.82%
Average Income per Game$926,113
Year to Date Revenue$37,970,640

Expense

Pro Players Total Salaries$48,650,000
Farm Players Total Salaries$1,226,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$2,135,000
Pro Year To Date Expenses$48,673,504
Farm Year To Date Expenses$1,500,400
Pro Salary Cap To Date$48,375,184
Farm Salary Cap To Date$1,205,424

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$276,554
Pro Estimated Expenses$276,554
Farm Remaining Season Days3
Farm Expenses Per Days$8,525
Farm Estimated Expenses$25,575
Estimated Season Expenses$302,129
Payroll$52,011,000
Estimate Under Maximum Salary Cap of $63,000,000$10,989,000
Estimate Over Minimum Salary Cap of $0 $52,011,000
Current Bank Account$37,796,736
Projected Bank Account$37,494,607

Pro Players Salaries

Alexander Steen $6,000,000 (2)
Logan Couture $5,000,000 (2)
Bryan Little $4,000,000 (2)
Brandon Dubinsky $4,000,000 (4)
Jarome Iginla $3,500,000 (2)
Ben Hutton $3,500,000 (4)
Ron Hainsey $3,000,000 (1)
Alexander Edler $3,000,000 (4)
Steve Mason $2,750,000 (1)
Ryan Miller $2,500,000 (2)
Mikkel Boedker $2,500,000 (1)
Erik Condra $1,750,000 (1)
Tyler Myers $1,750,000 (2)
Andrew Shaw $1,150,000 (2)
Peter Holland $1,000,000 (3)
Brad Richards $750,000 (1)
Morgan Rielly $500,000 (1)
Andre Burakovsky $500,000 (2)
Cody Goloubef $500,000 (3)
Connor Murphy $500,000 (1)
Miikka Salomaki $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2016 : $48,650,000.00
Year 2017 : $36,900,000.00
Year 2018 : $12,000,000.00
Year 2019 : $10,500,000.00
Salary Average Commitment
Year 2016 : $48,650,000.00
Year 2017 : $36,900,000.00
Year 2018 : $12,000,000.00
Year 2019 : $10,500,000.00
Salary Cap with 1 Way Contract
Year 2016 : $48,650,000.00
Year 2017 : $36,900,000.00
Year 2018 : $12,000,000.00
Year 2019 : $10,500,000.00

Farm Players Salaries

Matt Irwin $181,000 (1)
Tyler Ennis $100,000 (2)
Tyler Graovac $75,000 (4)
Curtis McElhinney $70,000 (1)
Christian Thomas $50,000 (2)
Chris Brown $50,000 (3)
Andrei Vasilevskiy $50,000 (2)
Daniel Paille $50,000 (2)
Corban Knight $50,000 (1)
Adam Clendening $50,000 (2)
Chad Ruhwedel $50,000 (1)
Colton Sissons $50,000 (2)
Chris Bigras $50,000 (3)
Josh Anderson $50,000 (2)
Esa Lindell $50,000 (3)
T.J. Brennan $50,000 (3)
Adam Wilcox $50,000 (1)
John McFarland $50,000 (3)
Jiri Sekac $50,000 (3)
Jacob De La Rose $50,000 (2)
Total Farm Players20
Salary Commitment
Year 2016 : $1,226,000.00
Year 2017 : $1,275,000.00
Year 2018 : $375,000.00
Year 2019 : $75,000.00
Salary Average Commitment
Year 2016 : $1,451,000.00
Year 2017 : $1,050,000.00
Year 2018 : $375,000.00
Year 2019 : $75,000.00

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Centre
Level 1: 5000 - $100 - 4,919 - 98.38%
Level 2: 4000 - $60 - 3,922 - 98.04%
Level 3: 1000 - $35 - 983 - 98.30%
Level 4: 3000 - $20 - 2,953 - 98.44%
Luxury : 1000 - $200 - 985 - 98.54%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,762 - 98.30%
Average Income per Game$1,017,768
Year to Date Revenue$41,728,480

Expense

Pro Players Total Salaries$29,500,000
Farm Players Total Salaries$1,345,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$38,084,499
Farm Year To Date Expenses$1,750,936
Pro Salary Cap To Date$37,786,202
Farm Salary Cap To Date$1,455,960

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$168,362
Pro Estimated Expenses$168,362
Farm Remaining Season Days3
Farm Expenses Per Days$9,190
Farm Estimated Expenses$27,570
Estimated Season Expenses$195,932
Payroll$30,845,000
Estimate Under Maximum Salary Cap of $63,000,000$32,155,000
Estimate Over Minimum Salary Cap of $0 $30,845,000
Current Bank Account$51,893,045
Projected Bank Account$51,697,113

Pro Players Salaries

Niklas Kronwall $4,900,000 (3)
Antoine Vermette $3,600,000 (2)
Brooks Orpik $2,500,000 (1)
Jay McClement $2,500,000 (1)
Sami Vatanen $2,500,000 (3)
Zach Bogosian $2,000,000 (1)
Carl Hagelin $1,500,000 (3)
Frederik Andersen $1,500,000 (4)
Mark Letestu $1,000,000 (2)
Brad Richardson $1,000,000 (3)
Riley Nash $1,000,000 (3)
Luca Sbisa $1,000,000 (1)
Jared McCann $500,000 (3)
Joonas Donskoi $500,000 (3)
Brian Dumoulin $500,000 (1)
Juuse Saros $500,000 (3)
Mikhail Grigorenko $500,000 (4)
David Jones $500,000 (2)
Nick Ritchie $500,000 (3)
Anton Slepyshev $500,000 (3)
Mark Pysyk $500,000 (4)
Total Pro Players21
Salary Commitment
Year 2016 : $29,500,000.00
Year 2017 : $21,000,000.00
Year 2018 : $15,900,000.00
Year 2019 : $2,500,000.00
Salary Average Commitment
Year 2016 : $29,500,000.00
Year 2017 : $21,000,000.00
Year 2018 : $15,900,000.00
Year 2019 : $2,500,000.00
Salary Cap with 1 Way Contract
Year 2016 : $29,500,000.00
Year 2017 : $21,000,000.00
Year 2018 : $15,900,000.00
Year 2019 : $2,500,000.00

Farm Players Salaries

Clarke MacArthur $150,000 (3)
Karri Ramo $115,000 (2)
J.T. Brown $80,000 (3)
Josh Leivo $50,000 (1)
Hudson Fasching $50,000 (3)
Nikita Nikitin $50,000 (3)
Andrew Miller $50,000 (2)
Radek Faksa $50,000 (3)
Alexander Khokhlachev $50,000 (1)
Anton Lander $50,000 (3)
Dennis Rasmussen $50,000 (4)
Frederik Gauthier $50,000 (3)
Sam Carrick $50,000 (2)
Michal Jordan $50,000 (1)
Slater Koekkoek $50,000 (2)
Alex Stalock $50,000 (2)
Stanislav Galiev $50,000 (2)
Michael Paliotta $50,000 (2)
Mikko Rantanen $50,000 (3)
Griffin Reinhart $50,000 (2)
Patrik Nemeth $50,000 (1)
Tomas Jurco $50,000 (1)
Jake Virtanen $50,000 (3)
Total Farm Players23
Salary Commitment
Year 2016 : $1,345,000.00
Year 2017 : $1,095,000.00
Year 2018 : $630,000.00
Year 2019 : $50,000.00
Salary Average Commitment
Year 2016 : $1,345,000.00
Year 2017 : $1,095,000.00
Year 2018 : $630,000.00
Year 2019 : $50,000.00

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 5000 - $100 - 4,935 - 98.70%
Level 2: 4000 - $60 - 3,974 - 99.34%
Level 3: 1000 - $35 - 986 - 98.61%
Level 4: 3000 - $20 - 2,971 - 99.03%
Luxury : 1000 - $200 - 990 - 98.95%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,855 - 98.97%
Average Income per Game$1,023,769
Year to Date Revenue$41,974,540

Expense

Pro Players Total Salaries$53,221,752
Farm Players Total Salaries$983,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,675,292
Farm Year To Date Expenses$1,261,920
Pro Salary Cap To Date$50,376,972
Farm Salary Cap To Date$966,944

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$302,383
Pro Estimated Expenses$302,383
Farm Remaining Season Days3
Farm Expenses Per Days$7,170
Farm Estimated Expenses$21,510
Estimated Season Expenses$323,893
Payroll$54,205,252
Estimate Under Maximum Salary Cap of $63,000,000$8,794,748
Estimate Over Minimum Salary Cap of $0 $54,205,252
Current Bank Account$40,037,328
Projected Bank Account$39,713,435

Pro Players Salaries

Henrik Zetterberg $7,300,000 (2)
Alex Ovechkin $6,750,000 (3)
Sidney Crosby $6,000,000 (1)
Devan Dubnyk $6,000,000 (1)
Josh Gorges $5,700,000 (1)
Adam Henrique $3,000,000 (3)
Matthew Carle $2,593,750 (2)
Keith Yandle $2,500,000 (4)
Phil Kessel $2,500,000 (1)
Niklas Hjalmarsson $2,000,000 (1)
Tomas Tatar $1,999,000 (4)
Alexei Emelin $1,500,000 (3)
Niklas Grossman $1,000,000 (3)
Byron Froese $879,000 (1)
Yannick Weber $500,000 (1)
Mike Brown $500,000 (1)
Eric Nystrom $500,000 (1)
Andreas Martinsen $500,000 (1)
Chris Neil $500,000 (1)
Jonathan Bernier $500,000 (2)
Dominic Moore $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2016 : $53,221,750.00
Year 2017 : $27,142,750.00
Year 2018 : $16,749,000.00
Year 2019 : $4,499,000.00
Salary Average Commitment
Year 2016 : $53,221,750.00
Year 2017 : $27,142,750.00
Year 2018 : $16,749,000.00
Year 2019 : $4,499,000.00
Salary Cap with 1 Way Contract
Year 2016 : $53,221,750.00
Year 2017 : $27,142,750.00
Year 2018 : $16,749,000.00
Year 2019 : $4,499,000.00

Farm Players Salaries

Nikita Soshnikov $245,000 (2)
Antoine Bibeau $88,500 (2)
Fredrik Claesson $50,000 (1)
Petter Granberg $50,000 (1)
Jordan Caron $50,000 (1)
Chris Kelly $50,000 (1)
Markus Hannikainen $50,000 (1)
Michael Keranen $50,000 (1)
Jared Boll $50,000 (1)
Leland Irving $50,000 (3)
Drew MacIntyre $50,000 (1)
Tuomo Ruutu $50,000 (1)
Zach Sill $50,000 (1)
Ladislav Smid $50,000 (2)
Viktor Svedberg $50,000 (1)
Total Farm Players15
Salary Commitment
Year 2016 : $983,500.00
Year 2017 : $433,500.00
Year 2018 : $50,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $983,500.00
Year 2017 : $433,500.00
Year 2018 : $50,000.00
Year 2019 : $0.00

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5000 - $100 - 4,945 - 98.90%
Level 2: 4000 - $60 - 3,904 - 97.61%
Level 3: 1000 - $35 - 983 - 98.35%
Level 4: 3000 - $20 - 2,954 - 98.47%
Luxury : 1000 - $200 - 977 - 97.73%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,764 - 98.32%
Average Income per Game$1,017,731
Year to Date Revenue$41,726,965

Expense

Pro Players Total Salaries$45,202,500
Farm Players Total Salaries$1,203,750
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$2,207,175
Pro Year To Date Expenses$43,346,536
Farm Year To Date Expenses$1,666,307
Pro Salary Cap To Date$43,048,235
Farm Salary Cap To Date$1,371,331

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$257,076
Pro Estimated Expenses$257,076
Farm Remaining Season Days3
Farm Expenses Per Days$8,401
Farm Estimated Expenses$25,203
Estimated Season Expenses$282,279
Payroll$48,613,425
Estimate Under Maximum Salary Cap of $63,000,000$14,386,575
Estimate Over Minimum Salary Cap of $0 $48,613,425
Current Bank Account$46,714,122
Projected Bank Account$46,431,843

Pro Players Salaries

Pavel Datsyuk $7,250,000 (1)
Michael Cammalleri $7,000,000 (2)
Patrick Marleau $6,000,000 (2)
Trevor van Riemsdyk $4,300,000 (2)
Jay Bouwmeester $3,750,000 (2)
Matt Cullen $3,250,000 (2)
Dennis Wideman $3,000,000 (2)
Nate Thompson $1,500,000 (1)
Petr Mrazek $1,500,000 (4)
Josh Manson $1,277,501 (3)
Michael Del Zotto $750,000 (2)
Thomas Hickey $625,000 (3)
Joe Vitale $500,000 (3)
Jason Zucker $500,000 (3)
Anthony Duclair $500,000 (2)
Alex Petrovic $500,000 (4)
Vincent Lecavalier $500,000 (2)
Martin Jones $500,000 (1)
Robin Lehner $500,000 (3)
Leon Draisaitl $500,000 (2)
Nick Shore $500,000 (2)
Sam Reinhart $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2016 : $45,202,501.00
Year 2017 : $35,952,501.00
Year 2018 : $5,402,501.00
Year 2019 : $2,000,000.00
Salary Average Commitment
Year 2016 : $45,202,501.00
Year 2017 : $35,952,501.00
Year 2018 : $5,402,501.00
Year 2019 : $2,000,000.00
Salary Cap with 1 Way Contract
Year 2016 : $45,202,501.00
Year 2017 : $35,952,501.00
Year 2018 : $5,402,501.00
Year 2019 : $2,000,000.00

Farm Players Salaries

Andrew Agozzino $185,000 (2)
Sean Collins $96,000 (3)
Chris Summers $64,000 (3)
Mason Raymond $58,750 (3)
Brody Sutter $50,000 (3)
Anthony Mantha $50,000 (3)
Luke Gazdic $50,000 (1)
Christian Folin $50,000 (2)
Nikita Zadorov $50,000 (1)
Greg McKegg $50,000 (1)
Jeremy Welsh $50,000 (1)
Rene Bourque $50,000 (1)
Rinat Valiev $50,000 (3)
Joe Cannata $50,000 (2)
Aaron Dell $50,000 (1)
Ryan Pulock $50,000 (3)
Jonathan Audy-Marchessault $50,000 (2)
Nathan Lieuwen $50,000 (3)
Marc-Andre Gragnani $50,000 (3)
Jordan Oesterle $50,000 (3)
Total Farm Players20
Salary Commitment
Year 2016 : $1,203,750.00
Year 2017 : $903,750.00
Year 2018 : $568,750.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,203,750.00
Year 2017 : $903,750.00
Year 2018 : $568,750.00
Year 2019 : $0.00

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5000 - $100 - 4,931 - 98.62%
Level 2: 4000 - $60 - 3,936 - 98.40%
Level 3: 1000 - $35 - 988 - 98.80%
Level 4: 3000 - $20 - 2,966 - 98.88%
Luxury : 1000 - $200 - 987 - 98.70%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,808 - 98.63%
Average Income per Game$1,020,561
Year to Date Revenue$41,843,015

Expense

Pro Players Total Salaries$50,052,500
Farm Players Total Salaries$1,255,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,118,802
Farm Year To Date Expenses$1,523,888
Pro Salary Cap To Date$49,820,482
Farm Salary Cap To Date$1,228,912

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$284,477
Pro Estimated Expenses$284,477
Farm Remaining Season Days3
Farm Expenses Per Days$8,687
Farm Estimated Expenses$26,061
Estimated Season Expenses$310,538
Payroll$51,307,500
Estimate Under Maximum Salary Cap of $63,000,000$11,692,500
Estimate Over Minimum Salary Cap of $0 $51,307,500
Current Bank Account$40,200,325
Projected Bank Account$39,889,787

Pro Players Salaries

Zdeno Chara $8,000,000 (1)
Dion Phaneuf $6,000,000 (2)
Evgeni Malkin $5,500,000 (4)
Joel Ward $5,000,000 (1)
Tomas Plekanec $4,000,000 (1)
Chris Kunitz $4,000,000 (2)
Troy Brouwer $4,000,000 (3)
Nick Bonino $3,000,000 (2)
Tommy Wingels $1,500,000 (2)
Max Domi $1,500,000 (3)
Erik Johnson $1,250,000 (1)
Kyle Quincey $1,000,000 (2)
John Mitchell $1,000,000 (3)
Mike Condon $1,000,000 (1)
Eric Gryba $750,000 (2)
Mark Borowiecki $552,500 (2)
John Gibson $500,000 (3)
Matt Calvert $500,000 (3)
Zemgus Girgensons $500,000 (1)
Colton Sceviour $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2016 : $50,052,500.00
Year 2017 : $30,302,500.00
Year 2018 : $13,500,000.00
Year 2019 : $5,500,000.00
Salary Average Commitment
Year 2016 : $50,052,500.00
Year 2017 : $30,302,500.00
Year 2018 : $13,500,000.00
Year 2019 : $5,500,000.00
Salary Cap with 1 Way Contract
Year 2016 : $50,052,500.00
Year 2017 : $30,302,500.00
Year 2018 : $13,500,000.00
Year 2019 : $5,500,000.00

Farm Players Salaries

Matt Moulson $300,000 (2)
Ryan Stanton $75,000 (2)
Tanner Kero $75,000 (1)
Drew Shore $55,000 (2)
Joakim Andersson $50,000 (3)
Nathan Beaulieu $50,000 (4)
Josh Archibald $50,000 (4)
Justin Falk $50,000 (2)
Jhonas Enroth $50,000 (3)
Ross Johnston $50,000 (4)
Freddie Hamilton $50,000 (1)
Carter Hutton $50,000 (4)
Jeff Zatkoff $50,000 (2)
Matt Murray $50,000 (1)
Eamon McAdam $50,000 (2)
Stefan Matteau $50,000 (1)
Kasperi Kapanen $50,000 (3)
Gustav Olofsson $50,000 (3)
Ryan Johnston $50,000 (4)
Total Farm Players19
Salary Commitment
Year 2016 : $1,255,000.00
Year 2017 : $1,030,000.00
Year 2018 : $450,000.00
Year 2019 : $250,000.00
Salary Average Commitment
Year 2016 : $1,255,000.00
Year 2017 : $1,030,000.00
Year 2018 : $450,000.00
Year 2019 : $250,000.00

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5000 - $100 - 4,861 - 97.23%
Level 2: 4000 - $60 - 3,877 - 96.93%
Level 3: 1000 - $35 - 971 - 97.11%
Level 4: 3000 - $20 - 2,898 - 96.59%
Luxury : 1000 - $200 - 973 - 97.32%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,581 - 97.00%
Average Income per Game$1,005,354
Year to Date Revenue$41,219,525

Expense

Pro Players Total Salaries$23,375,000
Farm Players Total Salaries$2,910,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,735,993
Farm Year To Date Expenses$2,544,243
Pro Salary Cap To Date$33,437,677
Farm Salary Cap To Date$2,249,267

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$133,757
Pro Estimated Expenses$133,757
Farm Remaining Season Days3
Farm Expenses Per Days$17,933
Farm Estimated Expenses$53,799
Estimated Season Expenses$187,556
Payroll$26,285,000
Estimate Under Maximum Salary Cap of $63,000,000$36,715,000
Estimate Over Minimum Salary Cap of $0 $26,285,000
Current Bank Account$54,939,289
Projected Bank Account$54,751,733

Pro Players Salaries

Ryan Nugent-Hopkins $4,000,000 (3)
Mike Fisher $3,500,000 (1)
Frank Vatrano $2,500,000 (2)
Ryan Spooner $1,500,000 (4)
Jyrki Jokipakka $1,100,000 (1)
Iiro Pakarinen $1,100,000 (1)
Nick Holden $1,000,000 (1)
Andrej Sustr $650,000 (3)
Jordan Nolan $525,000 (4)
Nic Petan $500,000 (3)
Oliver Bjorkstrand $500,000 (3)
Andre Benoit $500,000 (1)
Aleksander Barkov $500,000 (1)
Alexander Burmistrov $500,000 (1)
Nikolay Goldobin $500,000 (3)
Corey Potter $500,000 (1)
Shea Theodore $500,000 (3)
Steve Michalek $500,000 (2)
Frank Palazzese $500,000 (2)
Andrey Pedan $500,000 (3)
Teemu Pulkkinen $500,000 (1)
Ryan Garbutt $500,000 (3)
Xavier Ouellet $500,000 (1)
Teuvo Teravainen $500,000 (1)
Total Pro Players24
Salary Commitment
Year 2016 : $23,375,000.00
Year 2017 : $13,175,000.00
Year 2018 : $9,675,000.00
Year 2019 : $2,025,000.00
Salary Average Commitment
Year 2016 : $23,375,000.00
Year 2017 : $13,175,000.00
Year 2018 : $9,675,000.00
Year 2019 : $2,025,000.00
Salary Cap with 1 Way Contract
Year 2016 : $23,375,000.00
Year 2017 : $13,175,000.00
Year 2018 : $9,675,000.00
Year 2019 : $2,025,000.00

Farm Players Salaries

Mackenzie Skapski $1,200,000 (1)
Barclay Goodrow $500,000 (3)
Daniel Sprong $500,000 (3)
Connor Brown $250,000 (2)
Philip Varone $60,000 (1)
Noel Acciari $50,000 (1)
Sonny Milano $50,000 (3)
Laurent Dauphin $50,000 (3)
Tim Schaller $50,000 (1)
Ty Rimmer $50,000 (1)
Patrice Cormier $50,000 (2)
Brett Bulmer $50,000 (1)
Kurtis Gabriel $50,000 (3)
Total Farm Players13
Salary Commitment
Year 2016 : $2,910,000.00
Year 2017 : $550,000.00
Year 2018 : $250,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $2,910,000.00
Year 2017 : $550,000.00
Year 2018 : $250,000.00
Year 2019 : $0.00

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 5000 - $100 - 4,961 - 99.23%
Level 2: 4000 - $60 - 3,952 - 98.81%
Level 3: 1000 - $35 - 991 - 99.06%
Level 4: 3000 - $20 - 2,983 - 99.43%
Luxury : 1000 - $200 - 990 - 98.97%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,877 - 99.12%
Average Income per Game$1,025,558
Year to Date Revenue$42,047,860

Expense

Pro Players Total Salaries$59,971,560
Farm Players Total Salaries$750,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$57,833,632
Farm Year To Date Expenses$1,032,416
Pro Salary Cap To Date$57,535,312
Farm Salary Cap To Date$737,440

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$340,517
Pro Estimated Expenses$340,517
Farm Remaining Season Days3
Farm Expenses Per Days$5,866
Farm Estimated Expenses$17,598
Estimated Season Expenses$358,115
Payroll$60,721,560
Estimate Under Maximum Salary Cap of $63,000,000$2,278,440
Estimate Over Minimum Salary Cap of $0 $60,721,560
Current Bank Account$33,181,812
Projected Bank Account$32,823,697

Pro Players Salaries

Artemi Panarin $10,000,000 (4)
Shea Weber $6,000,000 (2)
Tyler Seguin $5,500,000 (4)
Alex Pietrangelo $5,500,000 (2)
Mikko Koivu $4,500,000 (1)
Ryan Kesler $4,219,062 (2)
Connor McDavid $4,000,000 (3)
Daniel Girardi $3,862,500 (2)
Jamie Benn $3,750,000 (1)
Jussi Jokinen $2,750,000 (1)
Andy Greene $2,500,000 (1)
Marc-Edouard Vlasic $1,750,000 (1)
Ben Bishop $1,000,000 (1)
Mark Stone $890,000 (1)
Derek MacKenzie $750,000 (1)
Robby Fabbri $500,000 (3)
Rasmus Ristolainen $500,000 (1)
Al Montoya $500,000 (3)
Nikita Kucherov $500,000 (1)
Michael Grabner $500,000 (1)
Luke Glendening $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2016 : $59,971,562.00
Year 2017 : $40,081,562.00
Year 2018 : $20,500,000.00
Year 2019 : $15,500,000.00
Salary Average Commitment
Year 2016 : $59,971,562.00
Year 2017 : $40,081,562.00
Year 2018 : $20,500,000.00
Year 2019 : $15,500,000.00
Salary Cap with 1 Way Contract
Year 2016 : $59,971,562.00
Year 2017 : $40,081,562.00
Year 2018 : $20,500,000.00
Year 2019 : $15,500,000.00

Farm Players Salaries

Seth Griffith $50,000 (2)
Martin Havlat $50,000 (1)
Noah Hanifin $50,000 (3)
Paul Thompson $50,000 (1)
Alexander Semin $50,000 (1)
Jordan Weal $50,000 (3)
Rob Klinkhammer $50,000 (1)
Pascal Dupuis $50,000 (1)
Niklas Backstrom $50,000 (1)
Peter Budaj $50,000 (1)
Ryan Faragher $50,000 (1)
Anthony Peters $50,000 (1)
Steve Bernier $50,000 (1)
Chris Butler $50,000 (1)
Tim Jackman $50,000 (1)
Total Farm Players15
Salary Commitment
Year 2016 : $750,000.00
Year 2017 : $150,000.00
Year 2018 : $100,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $750,000.00
Year 2017 : $150,000.00
Year 2018 : $100,000.00
Year 2019 : $0.00

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5000 - $100 - 4,947 - 98.95%
Level 2: 4000 - $60 - 3,928 - 98.19%
Level 3: 1000 - $35 - 986 - 98.65%
Level 4: 3000 - $20 - 2,948 - 98.28%
Luxury : 1000 - $200 - 973 - 97.33%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,783 - 98.45%
Average Income per Game$1,018,541
Year to Date Revenue$41,760,170

Expense

Pro Players Total Salaries$37,616,684
Farm Players Total Salaries$950,300
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$350,000
Pro Year To Date Expenses$36,505,309
Farm Year To Date Expenses$1,329,285
Pro Salary Cap To Date$36,206,989
Farm Salary Cap To Date$1,034,309

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$214,219
Pro Estimated Expenses$214,219
Farm Remaining Season Days3
Farm Expenses Per Days$6,985
Farm Estimated Expenses$20,955
Estimated Season Expenses$235,174
Payroll$38,916,984
Estimate Under Maximum Salary Cap of $63,000,000$24,083,016
Estimate Over Minimum Salary Cap of $0 $38,916,984
Current Bank Account$53,925,576
Projected Bank Account$53,690,402

Pro Players Salaries

Valtteri Filppula $5,000,000 (2)
Justin Faulk $5,000,000 (3)
Eric Staal $4,000,000 (3)
Travis Hamonic $3,000,000 (3)
Evander Kane $3,000,000 (2)
David Savard $3,000,000 (3)
Brian Boyle $2,000,000 (3)
Nazem Kadri $2,000,000 (2)
Andrej Sekera $1,750,000 (3)
Micheal Ferland $1,300,000 (1)
Riley Sheahan $1,000,000 (3)
Tyler Johnson $1,000,000 (1)
Patrick Maroon $540,000 (2)
Matt Hunwick $526,684 (3)
Chris Tierney $500,000 (2)
Eddie Lack $500,000 (3)
Michal Neuvirth $500,000 (1)
Jacob Markstrom $500,000 (3)
Oscar Lindberg $500,000 (2)
Reid Boucher $500,000 (1)
Nikolaj Ehlers $500,000 (3)
Jacob Josefson $500,000 (3)
Brett Pesce $500,000 (3)
Total Pro Players23
Salary Commitment
Year 2016 : $37,616,684.00
Year 2017 : $34,316,684.00
Year 2018 : $22,776,684.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $37,616,684.00
Year 2017 : $34,316,684.00
Year 2018 : $22,776,684.00
Year 2019 : $0.00
Salary Cap with 1 Way Contract
Year 2016 : $37,616,684.00
Year 2017 : $34,316,684.00
Year 2018 : $22,776,684.00
Year 2019 : $0.00

Farm Players Salaries

Maxime Talbot $100,000 (2)
Blake Pietila $75,200 (2)
Brandon Tanev $75,100 (2)
Tobias Lindberg $50,000 (3)
Taylor Beck $50,000 (1)
Patrick Wiercioch $50,000 (4)
Ryan Dzingel $50,000 (2)
Eric Selleck $50,000 (2)
Quinton Howden $50,000 (1)
Ken Appleby $50,000 (2)
Jordan Binnington $50,000 (4)
Jonas Hiller $50,000 (3)
Mark Dekanich $50,000 (2)
Mike Reilly $50,000 (3)
Seth Helgeson $50,000 (2)
Anthony Stolarz $50,000 (1)
Michael Santorelli $50,000 (3)
Total Farm Players17
Salary Commitment
Year 2016 : $950,300.00
Year 2017 : $800,300.00
Year 2018 : $300,000.00
Year 2019 : $100,000.00
Salary Average Commitment
Year 2016 : $950,300.00
Year 2017 : $800,300.00
Year 2018 : $300,000.00
Year 2019 : $100,000.00

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5000 - $100 - 4,925 - 98.51%
Level 2: 4000 - $60 - 3,940 - 98.50%
Level 3: 1000 - $35 - 987 - 98.69%
Level 4: 3000 - $20 - 2,973 - 99.10%
Luxury : 1000 - $200 - 994 - 99.45%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,820 - 98.71%
Average Income per Game$1,021,829
Year to Date Revenue$41,895,005

Expense

Pro Players Total Salaries$45,082,500
Farm Players Total Salaries$1,500,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,785,681
Farm Year To Date Expenses$1,981,200
Pro Salary Cap To Date$43,487,361
Farm Salary Cap To Date$1,686,227

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$256,398
Pro Estimated Expenses$256,398
Farm Remaining Season Days3
Farm Expenses Per Days$10,056
Farm Estimated Expenses$30,168
Estimated Season Expenses$286,566
Payroll$46,582,500
Estimate Under Maximum Salary Cap of $63,000,000$16,417,500
Estimate Over Minimum Salary Cap of $0 $46,582,500
Current Bank Account$46,128,124
Projected Bank Account$45,841,558

Pro Players Salaries

Ryan O'Reilly $5,000,000 (2)
Ryan McDonagh $5,000,000 (3)
Dennis Seidenberg $4,000,000 (1)
Jaroslav Halak $4,000,000 (3)
Dan Hamhuis $4,000,000 (3)
Milan Michalek $3,125,000 (3)
Melker Karlsson $2,750,000 (3)
Kevin Bieksa $2,600,000 (2)
Kyle Turris $2,500,000 (1)
Edward Purcell $1,750,000 (3)
Joseph Blandisi $1,500,000 (2)
Radim Vrbata $1,500,000 (1)
Kris Russell $1,250,000 (1)
Ryan Carter $1,182,500 (1)
Jesper Fast $1,175,000 (4)
Jay Beagle $1,000,000 (3)
Nick Spaling $1,000,000 (1)
Jake Gardiner $750,000 (3)
Louis Domingue $500,000 (3)
Joakim Nordstrom $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2016 : $45,082,500.00
Year 2017 : $33,150,000.00
Year 2018 : $24,050,000.00
Year 2019 : $1,175,000.00
Salary Average Commitment
Year 2016 : $45,082,500.00
Year 2017 : $33,150,000.00
Year 2018 : $24,050,000.00
Year 2019 : $1,175,000.00
Salary Cap with 1 Way Contract
Year 2016 : $45,082,500.00
Year 2017 : $33,150,000.00
Year 2018 : $24,050,000.00
Year 2019 : $1,175,000.00

Farm Players Salaries

Chris Stewart $350,000 (1)
Petteri Lindbohm $185,000 (1)
Tom Gilbert $100,000 (3)
Tyson Strachan $65,000 (1)
Jon Merrill $50,000 (1)
Jamie Oleksiak $50,000 (4)
Nick Paul $50,000 (4)
Brock McGinn $50,000 (3)
Andrew Copp $50,000 (2)
Brendan Smith $50,000 (3)
Brandon Gormley $50,000 (1)
Brendan Woods $50,000 (3)
Martin Ouellette $50,000 (1)
Jack Skille $50,000 (1)
Pheonix Copley $50,000 (1)
Niklas Lundstrom $50,000 (1)
Logan Shaw $50,000 (3)
Austin Watson $50,000 (2)
Adam Pelech $50,000 (3)
Klas Dahlbeck $50,000 (2)
Total Farm Players20
Salary Commitment
Year 2016 : $1,500,000.00
Year 2017 : $600,000.00
Year 2018 : $450,000.00
Year 2019 : $100,000.00
Salary Average Commitment
Year 2016 : $1,500,000.00
Year 2017 : $600,000.00
Year 2018 : $450,000.00
Year 2019 : $100,000.00

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5000 - $100 - 4,966 - 99.31%
Level 2: 4000 - $60 - 3,973 - 99.32%
Level 3: 1000 - $35 - 992 - 99.17%
Level 4: 3000 - $20 - 2,968 - 98.92%
Luxury : 1000 - $200 - 984 - 98.44%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,882 - 99.16%
Average Income per Game$1,025,878
Year to Date Revenue$42,060,980

Expense

Pro Players Total Salaries$38,637,500
Farm Players Total Salaries$996,250
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$40,548,002
Farm Year To Date Expenses$1,393,009
Pro Salary Cap To Date$40,249,682
Farm Salary Cap To Date$1,098,033

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$219,986
Pro Estimated Expenses$219,986
Farm Remaining Season Days3
Farm Expenses Per Days$7,242
Farm Estimated Expenses$21,726
Estimated Season Expenses$241,712
Payroll$39,633,750
Estimate Under Maximum Salary Cap of $63,000,000$23,366,250
Estimate Over Minimum Salary Cap of $0 $39,633,750
Current Bank Account$50,119,969
Projected Bank Account$49,878,257

Pro Players Salaries

Marian Hossa $10,000,000 (2)
Ryan Johansen $5,500,000 (1)
Jack Johnson $5,000,000 (1)
Jason Garrison $2,000,000 (2)
Braden Holtby $2,000,000 (2)
Trevor Daley $1,512,500 (2)
Adam Larsson $1,500,000 (1)
Nick Foligno $1,500,000 (2)
Linus Ullmark $1,300,000 (2)
Marian Gaborik $1,250,000 (2)
Joonas Kemppainen $1,000,000 (1)
Lars Eller $1,000,000 (2)
Colin Greening $875,000 (2)
Brooks Laich $700,000 (2)
Vincent Trocheck $500,000 (1)
Colin Wilson $500,000 (2)
Steven Kampfer $500,000 (1)
Brian Flynn $500,000 (2)
Phillip Danault $500,000 (2)
Ryan White $500,000 (2)
Dalton Prout $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2016 : $38,637,500.00
Year 2017 : $24,137,500.00
Year 2018 : $0.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $38,637,500.00
Year 2017 : $24,137,500.00
Year 2018 : $0.00
Year 2019 : $0.00
Salary Cap with 1 Way Contract
Year 2016 : $38,637,500.00
Year 2017 : $24,137,500.00
Year 2018 : $0.00
Year 2019 : $0.00

Farm Players Salaries

Frank Corrado $110,000 (1)
Paul Postma $100,000 (1)
Miles Wood $100,000 (2)
Taylor Leier $80,000 (3)
Tyler Kennedy $56,250 (1)
Devin Shore $50,000 (3)
Jason Dickinson $50,000 (3)
Alan Quine $50,000 (3)
Christoph Bertschy $50,000 (2)
Edward Pasquale $50,000 (4)
Ben Scrivens $50,000 (1)
Philippe Desrosiers $50,000 (2)
Steve Ott $50,000 (3)
James Wisniewski $50,000 (3)
John Ramage $50,000 (2)
Ben Harpur $50,000 (3)
Total Farm Players16
Salary Commitment
Year 2016 : $996,250.00
Year 2017 : $680,000.00
Year 2018 : $430,000.00
Year 2019 : $50,000.00
Salary Average Commitment
Year 2016 : $996,250.00
Year 2017 : $680,000.00
Year 2018 : $430,000.00
Year 2019 : $50,000.00

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 5000 - $100 - 4,976 - 99.51%
Level 2: 4000 - $60 - 3,964 - 99.10%
Level 3: 1000 - $35 - 988 - 98.84%
Level 4: 3000 - $20 - 2,976 - 99.20%
Luxury : 1000 - $200 - 987 - 98.66%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,891 - 99.22%
Average Income per Game$1,026,833
Year to Date Revenue$42,100,170

Expense

Pro Players Total Salaries$51,650,000
Farm Players Total Salaries$815,862
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$5,595,444
Pro Year To Date Expenses$50,427,088
Farm Year To Date Expenses$1,266,660
Pro Salary Cap To Date$50,128,778
Farm Salary Cap To Date$971,684

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$293,503
Pro Estimated Expenses$293,503
Farm Remaining Season Days3
Farm Expenses Per Days$6,234
Farm Estimated Expenses$18,702
Estimated Season Expenses$312,205
Payroll$58,061,306
Estimate Under Maximum Salary Cap of $63,000,000$4,938,694
Estimate Over Minimum Salary Cap of $0 $58,061,306
Current Bank Account$40,406,422
Projected Bank Account$40,094,217

Pro Players Salaries

Corey Crawford $5,500,000 (3)
David Krejci $5,000,000 (4)
Matt Niskanen $5,000,000 (1)
Derick Brassard $4,000,000 (1)
Jason Spezza $3,600,000 (1)
Loui Eriksson $3,500,000 (3)
Anton Stralman $3,500,000 (4)
Brandon Saad $3,000,000 (3)
Cam Atkinson $3,000,000 (3)
Willie Mitchell $3,000,000 (2)
Craig Anderson $2,700,000 (1)
Matt Hendricks $1,500,000 (2)
Jacob Trouba $1,500,000 (1)
David Legwand $1,350,000 (1)
Carl Gunnarsson $1,250,000 (4)
Calvin de Haan $1,250,000 (3)
Brayden Schenn $1,000,000 (2)
Jarret Stoll $1,000,000 (2)
Kyle Palmieri $500,000 (3)
Joe Colborne $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2016 : $51,650,000.00
Year 2017 : $33,500,000.00
Year 2018 : $27,000,000.00
Year 2019 : $9,750,000.00
Salary Average Commitment
Year 2016 : $51,650,000.00
Year 2017 : $33,500,000.00
Year 2018 : $27,000,000.00
Year 2019 : $9,750,000.00
Salary Cap with 1 Way Contract
Year 2016 : $51,650,000.00
Year 2017 : $33,500,000.00
Year 2018 : $27,000,000.00
Year 2019 : $9,750,000.00

Farm Players Salaries

Derek Grant $65,663 (1)
Cole Schneider $50,100 (1)
Jeremy Smith $50,100 (1)
Sergey Kalinin $50,000 (1)
Anthony Bitetto $50,000 (1)
John McCarthy $50,000 (1)
Alex Biega $50,000 (1)
Alex Friesen $50,000 (1)
Barret Jackman $50,000 (1)
Luke Witkowski $50,000 (1)
Mike Angelidis $50,000 (1)
Travis Moen $50,000 (1)
Tye McGinn $50,000 (1)
Reto Berra $50,000 (1)
Chris Wagner $50,000 (1)
Robert Bortuzzo $50,000 (1)
Total Farm Players16
Salary Commitment
Year 2016 : $815,862.00
Year 2017 : $0.00
Year 2018 : $0.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $815,862.00
Year 2017 : $0.00
Year 2018 : $0.00
Year 2019 : $0.00

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 5000 - $100 - 4,942 - 98.84%
Level 2: 4000 - $60 - 3,944 - 98.59%
Level 3: 1000 - $36 - 988 - 98.83%
Level 4: 3000 - $25 - 2,152 - 71.75%
Luxury : 1000 - $201 - 986 - 98.60%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,013 - 92.95%
Average Income per Game$1,018,424
Year to Date Revenue$41,755,385

Expense

Pro Players Total Salaries$39,425,000
Farm Players Total Salaries$815,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$885,938
Pro Year To Date Expenses$46,287,132
Farm Year To Date Expenses$1,294,796
Pro Salary Cap To Date$45,988,819
Farm Salary Cap To Date$999,820

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$224,435
Pro Estimated Expenses$224,435
Farm Remaining Season Days3
Farm Expenses Per Days$6,229
Farm Estimated Expenses$18,687
Estimated Season Expenses$243,122
Payroll$41,125,938
Estimate Under Maximum Salary Cap of $63,000,000$21,874,062
Estimate Over Minimum Salary Cap of $0 $41,125,938
Current Bank Account$44,173,457
Projected Bank Account$43,930,335

Pro Players Salaries

Kristopher Letang $6,000,000 (4)
Kari Lehtonen $6,000,000 (2)
Thomas Vanek $5,000,000 (2)
Jaden Schwartz $5,000,000 (1)
Dan Boyle $3,400,000 (1)
Mike Ribeiro $3,000,000 (1)
Nathan MacKinnon $2,000,000 (1)
Mike Hoffman $2,000,000 (4)
Drew Miller $750,000 (2)
Brandon Manning $650,000 (1)
Dmitri Orlov $625,000 (3)
Jared Coreau $500,000 (4)
Adam Cracknell $500,000 (1)
Phillip Di Giuseppe $500,000 (3)
Bo Horvat $500,000 (2)
Andrej Nestrasil $500,000 (2)
Joel Edmundson $500,000 (3)
Evgeny Medvedev $500,000 (1)
Olli Maatta $500,000 (1)
Dan Ellis $500,000 (2)
Dale Weise $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2016 : $39,425,000.00
Year 2017 : $23,875,000.00
Year 2018 : $10,125,000.00
Year 2019 : $8,500,000.00
Salary Average Commitment
Year 2016 : $39,425,000.00
Year 2017 : $23,875,000.00
Year 2018 : $10,125,000.00
Year 2019 : $8,500,000.00
Salary Cap with 1 Way Contract
Year 2016 : $39,425,000.00
Year 2017 : $23,875,000.00
Year 2018 : $10,125,000.00
Year 2019 : $8,500,000.00

Farm Players Salaries

Michael Zalewski $95,000 (1)
Tomas Nosek $70,000 (1)
Pavel Zacha $50,000 (3)
Dustin Jeffrey $50,000 (1)
Colin McDonald $50,000 (1)
Daniel Catenacci $50,000 (3)
William Nylander $50,000 (3)
Andreas Athanasiou $50,000 (3)
Kristers Gudlevskis $50,000 (1)
Niklas Treutle $50,000 (1)
Zachary Fucale $50,000 (2)
John Scott $50,000 (2)
Scott Wedgewood $50,000 (3)
Matt Tennyson $50,000 (2)
Steven Santini $50,000 (3)
Total Farm Players15
Salary Commitment
Year 2016 : $815,000.00
Year 2017 : $450,000.00
Year 2018 : $300,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $815,000.00
Year 2017 : $450,000.00
Year 2018 : $300,000.00
Year 2019 : $0.00

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 5000 - $100 - 4,959 - 99.18%
Level 2: 4000 - $60 - 3,957 - 98.93%
Level 3: 1000 - $35 - 992 - 99.24%
Level 4: 3000 - $20 - 2,986 - 99.52%
Luxury : 1000 - $200 - 985 - 98.47%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,879 - 99.14%
Average Income per Game$1,024,746
Year to Date Revenue$42,014,570

Expense

Pro Players Total Salaries$61,500,000
Farm Players Total Salaries$750,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$57,688,162
Farm Year To Date Expenses$1,051,966
Pro Salary Cap To Date$57,389,842
Farm Salary Cap To Date$756,990

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$349,153
Pro Estimated Expenses$349,153
Farm Remaining Season Days3
Farm Expenses Per Days$5,866
Farm Estimated Expenses$17,598
Estimated Season Expenses$366,751
Payroll$62,250,000
Estimate Under Maximum Salary Cap of $63,000,000$750,000
Estimate Over Minimum Salary Cap of $0 $62,250,000
Current Bank Account$33,274,442
Projected Bank Account$32,907,691

Pro Players Salaries

Claude Giroux $5,500,000 (2)
Roman Josi $5,500,000 (3)
Patrice Bergeron $5,000,000 (3)
Victor Hedman $5,000,000 (2)
T.J. Oshie $5,000,000 (4)
Kevin Shattenkirk $4,000,000 (3)
Derek Stepan $4,000,000 (3)
Brian Elliott $4,000,000 (3)
Max Pacioretty $3,500,000 (1)
Brian Campbell $3,000,000 (1)
Steven Stamkos $3,000,000 (2)
Leo Komarov $3,000,000 (1)
Jakob Silfverberg $2,500,000 (3)
Simeon Varlamov $2,500,000 (1)
Marc Methot $1,500,000 (3)
Cal Clutterbuck $1,500,000 (2)
Kyle Brodziak $1,000,000 (2)
Dmitri Kulikov $500,000 (2)
Alec Martinez $500,000 (1)
Lance Bouma $500,000 (4)
Johnny Gaudreau $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2016 : $61,500,000.00
Year 2017 : $48,500,000.00
Year 2018 : $32,000,000.00
Year 2019 : $5,500,000.00
Salary Average Commitment
Year 2016 : $61,500,000.00
Year 2017 : $48,500,000.00
Year 2018 : $32,000,000.00
Year 2019 : $5,500,000.00
Salary Cap with 1 Way Contract
Year 2016 : $61,500,000.00
Year 2017 : $48,500,000.00
Year 2018 : $32,000,000.00
Year 2019 : $5,500,000.00

Farm Players Salaries

Matt Greene $50,000 (1)
Jakub Nakladal $50,000 (1)
Mike Richards $50,000 (3)
Garnet Hathaway $50,000 (1)
Carlo Colaiacovo $50,000 (1)
Dainius Zubrus $50,000 (1)
Michael Kostka $50,000 (1)
Patrik Elias $50,000 (2)
Tanner Glass $50,000 (1)
Dustin Tokarski $50,000 (1)
Maxime Lagace $50,000 (1)
Cody McLeod $50,000 (1)
R.J. Umberger $50,000 (1)
Robert Scuderi $50,000 (2)
Shawn Thornton $50,000 (1)
Total Farm Players15
Salary Commitment
Year 2016 : $750,000.00
Year 2017 : $150,000.00
Year 2018 : $50,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $750,000.00
Year 2017 : $150,000.00
Year 2018 : $50,000.00
Year 2019 : $0.00

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5000 - $100 - 4,956 - 99.13%
Level 2: 4000 - $60 - 3,954 - 98.86%
Level 3: 1000 - $35 - 988 - 98.84%
Level 4: 3000 - $20 - 2,961 - 98.72%
Luxury : 1000 - $200 - 987 - 98.66%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,847 - 98.91%
Average Income per Game$1,024,061
Year to Date Revenue$41,986,495

Expense

Pro Players Total Salaries$47,907,500
Farm Players Total Salaries$1,386,250
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,483,467
Farm Year To Date Expenses$1,603,746
Pro Salary Cap To Date$48,185,149
Farm Salary Cap To Date$1,308,770

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$272,359
Pro Estimated Expenses$272,359
Farm Remaining Season Days3
Farm Expenses Per Days$9,420
Farm Estimated Expenses$28,260
Estimated Season Expenses$300,619
Payroll$49,293,750
Estimate Under Maximum Salary Cap of $63,000,000$13,706,250
Estimate Over Minimum Salary Cap of $0 $49,293,750
Current Bank Account$41,899,282
Projected Bank Account$41,598,663

Pro Players Salaries

Brent Burns $6,000,000 (3)
Vladimir Tarasenko $5,500,000 (1)
Jeff Carter $5,500,000 (3)
David Backes $5,500,000 (2)
Ryan Callahan $4,000,000 (3)
Jakub Voracek $4,000,000 (1)
Jason Pominville $4,000,000 (1)
Carey Price $2,750,000 (4)
Danny DeKeyser $1,995,000 (3)
Zbynek Michalek $1,500,000 (1)
Marcus Foligno $1,250,000 (3)
Joffrey Lupul $1,250,000 (1)
Mark Stuart $1,000,000 (1)
Derek Dorsett $625,000 (2)
Gregory Campbell $537,500 (2)
Bobby Farnham $500,000 (2)
Scott Darling $500,000 (3)
Shawn Horcoff $500,000 (1)
Marek Zidlicky $500,000 (2)
Zach Redmond $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2016 : $47,907,500.00
Year 2017 : $29,657,500.00
Year 2018 : $21,995,000.00
Year 2019 : $2,750,000.00
Salary Average Commitment
Year 2016 : $47,907,500.00
Year 2017 : $29,657,500.00
Year 2018 : $21,995,000.00
Year 2019 : $2,750,000.00
Salary Cap with 1 Way Contract
Year 2016 : $47,907,500.00
Year 2017 : $29,657,500.00
Year 2018 : $21,995,000.00
Year 2019 : $2,750,000.00

Farm Players Salaries

Christopher Higgins $175,000 (1)
Vojtech Mozik $92,500 (1)
Dean Kukan $77,500 (1)
Brandon Prust $75,000 (2)
Marek Mazanec $63,750 (1)
Richard Clune $52,500 (1)
Eric Gelinas $50,000 (4)
Richard Panik $50,000 (4)
Michael Latta $50,000 (1)
Adam Pardy $50,000 (2)
Brad Malone $50,000 (3)
Nic Dowd $50,000 (4)
Dominik Simon $50,000 (3)
Ray Emery $50,000 (2)
Jake Paterson $50,000 (2)
Juho Olkinuora $50,000 (3)
Tristan Jarry $50,000 (3)
Roman Will $50,000 (1)
Nikita Nesterov $50,000 (2)
Kevin Fiala $50,000 (2)
Patrick Brown $50,000 (4)
Casey Nelson $50,000 (4)
Ryan Hartman $50,000 (2)
Total Farm Players23
Salary Commitment
Year 2016 : $1,386,250.00
Year 2017 : $825,000.00
Year 2018 : $450,000.00
Year 2019 : $250,000.00
Salary Average Commitment
Year 2016 : $1,386,250.00
Year 2017 : $825,000.00
Year 2018 : $450,000.00
Year 2019 : $250,000.00

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 5000 - $100 - 4,951 - 99.01%
Level 2: 4000 - $60 - 3,957 - 98.91%
Level 3: 1000 - $35 - 987 - 98.66%
Level 4: 3000 - $20 - 2,950 - 98.34%
Luxury : 1000 - $200 - 985 - 98.49%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,829 - 98.78%
Average Income per Game$1,022,957
Year to Date Revenue$41,941,235

Expense

Pro Players Total Salaries$22,025,000
Farm Players Total Salaries$1,020,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$875,000
Pro Year To Date Expenses$21,622,464
Farm Year To Date Expenses$1,354,880
Pro Salary Cap To Date$21,324,144
Farm Salary Cap To Date$1,059,904

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$126,130
Pro Estimated Expenses$126,130
Farm Remaining Season Days3
Farm Expenses Per Days$7,374
Farm Estimated Expenses$22,122
Estimated Season Expenses$148,252
Payroll$23,920,000
Estimate Under Maximum Salary Cap of $63,000,000$39,080,000
Estimate Over Minimum Salary Cap of $0 $23,920,000
Current Bank Account$68,963,891
Projected Bank Account$68,815,639

Pro Players Salaries

Connor Hellebuyck $3,500,000 (3)
T.J. Brodie $3,000,000 (3)
Charlie Coyle $2,000,000 (4)
Sean Couturier $2,000,000 (3)
Paul Byron $1,000,000 (3)
Jared Spurgeon $1,000,000 (3)
Nathan Gerbe $1,000,000 (1)
Dylan Larkin $1,000,000 (3)
Anton Forsberg $525,000 (2)
Brett Ritchie $500,000 (2)
J.T. Miller $500,000 (4)
Jared Cowen $500,000 (3)
Brett Connolly $500,000 (3)
Alexander Wennberg $500,000 (2)
Jake McCabe $500,000 (1)
Ryan Murray $500,000 (1)
Sven Baertschi $500,000 (3)
Sam Brittain $500,000 (1)
Sam Bennett $500,000 (2)
Damon Severson $500,000 (2)
Dwight King $500,000 (3)
Linden Vey $500,000 (1)
John Moore $500,000 (3)
Total Pro Players23
Salary Commitment
Year 2016 : $22,025,000.00
Year 2017 : $19,025,000.00
Year 2018 : $16,500,000.00
Year 2019 : $2,500,000.00
Salary Average Commitment
Year 2016 : $22,025,000.00
Year 2017 : $19,025,000.00
Year 2018 : $16,500,000.00
Year 2019 : $2,500,000.00
Salary Cap with 1 Way Contract
Year 2016 : $22,025,000.00
Year 2017 : $19,025,000.00
Year 2018 : $16,500,000.00
Year 2019 : $2,500,000.00

Farm Players Salaries

Kyle Baun $120,000 (2)
Landon Ferraro $50,000 (1)
Kyle Clifford $50,000 (3)
Justin Bailey $50,000 (3)
Derrick Pouliot $50,000 (2)
Brendan Leipsic $50,000 (3)
Ben Chiarot $50,000 (3)
Chase De Leo $50,000 (3)
Eric Tangradi $50,000 (2)
Brendan Gaunce $50,000 (3)
Scott Harrington $50,000 (2)
Tyler Wotherspoon $50,000 (1)
Spencer Martin $50,000 (2)
Patrick Sieloff $50,000 (3)
Kerby Rychel $50,000 (2)
Emile Poirier $50,000 (2)
Lucas Lessio $50,000 (1)
Stefan Elliott $50,000 (3)
Joel Armia $50,000 (2)
Total Farm Players19
Salary Commitment
Year 2016 : $1,020,000.00
Year 2017 : $870,000.00
Year 2018 : $400,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,020,000.00
Year 2017 : $870,000.00
Year 2018 : $400,000.00
Year 2019 : $0.00

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5000 - $99 - 4,940 - 98.80%
Level 2: 4000 - $59 - 3,937 - 98.43%
Level 3: 1000 - $40 - 782 - 78.22%
Level 4: 3000 - $20 - 2,968 - 98.92%
Luxury : 1000 - $197 - 980 - 97.96%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,607 - 97.19%
Average Income per Game$1,004,996
Year to Date Revenue$41,204,853

Expense

Pro Players Total Salaries$61,776,248
Farm Players Total Salaries$743,297
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,933,738
Farm Year To Date Expenses$1,240,027
Pro Salary Cap To Date$50,635,418
Farm Salary Cap To Date$945,051

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$350,713
Pro Estimated Expenses$350,713
Farm Remaining Season Days3
Farm Expenses Per Days$5,828
Farm Estimated Expenses$17,484
Estimated Season Expenses$368,197
Payroll$62,519,545
Estimate Under Maximum Salary Cap of $63,000,000$480,455
Estimate Over Minimum Salary Cap of $0 $62,519,545
Current Bank Account$39,031,088
Projected Bank Account$38,662,891

Pro Players Salaries

Daniel Sedin $7,000,000 (1)
Joe Pavelski $6,000,000 (2)
Pekka Rinne $6,000,000 (1)
Frans Nielsen $5,000,000 (2)
Tuukka Rask $5,000,000 (1)
Brent Seabrook $5,000,000 (2)
Ryan Suter $5,000,000 (2)
Ondrej Palat $4,000,000 (3)
Tyler Toffoli $4,000,000 (4)
Jaromir Jagr $3,500,000 (1)
Jannik Hansen $2,000,000 (4)
Matt Read $1,526,250 (4)
Justin Braun $1,500,000 (1)
Marco Scandella $1,500,000 (3)
Nick Schultz $1,250,000 (2)
Erik Gudbranson $1,000,000 (3)
Alex Chiasson $500,000 (2)
Evgeny Kuznetsov $500,000 (1)
Ryan Ellis $500,000 (3)
Marcus Kruger $500,000 (3)
Sean Monahan $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2016 : $61,776,250.00
Year 2017 : $37,776,250.00
Year 2018 : $15,026,250.00
Year 2019 : $7,526,250.00
Salary Average Commitment
Year 2016 : $61,776,250.00
Year 2017 : $37,776,250.00
Year 2018 : $15,026,250.00
Year 2019 : $7,526,250.00
Salary Cap with 1 Way Contract
Year 2016 : $61,776,250.00
Year 2017 : $37,776,250.00
Year 2018 : $15,026,250.00
Year 2019 : $7,526,250.00

Farm Players Salaries

Curtis McKenzie $73,297 (1)
Joel Hanley $70,000 (1)
Marek Hrivik $50,000 (1)
Tyler Randell $50,000 (1)
Turner Elson $50,000 (1)
Sergei Plotnikov $50,000 (1)
Chris Thorburn $50,000 (1)
Buddy Robinson $50,000 (1)
Anton Khudobin $50,000 (1)
Eetu Laurikainen $50,000 (2)
Marek Langhamer $50,000 (2)
Joel Vermin $50,000 (1)
Darren Dietz $50,000 (4)
Viktor Arvidsson $50,000 (2)
Total Farm Players14
Salary Commitment
Year 2016 : $743,297.00
Year 2017 : $200,000.00
Year 2018 : $50,000.00
Year 2019 : $50,000.00
Salary Average Commitment
Year 2016 : $743,297.00
Year 2017 : $200,000.00
Year 2018 : $50,000.00
Year 2019 : $50,000.00

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGM Place
Level 1: 5000 - $100 - 4,917 - 98.35%
Level 2: 4000 - $60 - 3,926 - 98.15%
Level 3: 1000 - $35 - 984 - 98.40%
Level 4: 3000 - $20 - 2,962 - 98.75%
Luxury : 1000 - $200 - 986 - 98.55%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,775 - 98.40%
Average Income per Game$1,018,086
Year to Date Revenue$41,741,530

Expense

Pro Players Total Salaries$41,287,500
Farm Players Total Salaries$2,057,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$647,500
Pro Year To Date Expenses$27,781,623
Farm Year To Date Expenses$2,007,731
Pro Salary Cap To Date$27,483,308
Farm Salary Cap To Date$1,712,755

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$234,958
Pro Estimated Expenses$234,958
Farm Remaining Season Days3
Farm Expenses Per Days$13,170
Farm Estimated Expenses$39,510
Estimated Season Expenses$274,468
Payroll$43,992,500
Estimate Under Maximum Salary Cap of $63,000,000$19,007,500
Estimate Over Minimum Salary Cap of $0 $43,992,500
Current Bank Account$61,952,176
Projected Bank Account$61,677,708

Pro Players Salaries

Francois Beauchemin $7,000,000 (1)
John Carlson $5,500,000 (2)
Henrik Sedin $4,750,000 (1)
Patrick Eaves $3,100,000 (2)
Justin Williams $2,100,000 (1)
Christopher Tanev $2,000,000 (3)
Jori Lehtera $2,000,000 (2)
Cody Eakin $2,000,000 (3)
Shane Doan $2,000,000 (1)
Mikael Granlund $1,500,000 (4)
Antoine Roussel $1,500,000 (1)
Dougie Hamilton $1,500,000 (4)
Brayden McNabb $1,000,000 (4)
Boyd Gordon $837,500 (2)
Andrew Desjardins $500,000 (4)
Brenden Dillon $500,000 (4)
David Pastrnak $500,000 (2)
Tom Wilson $500,000 (1)
Valeri Nichushkin $500,000 (1)
Cameron Talbot $500,000 (2)
Jonas Brodin $500,000 (4)
Jake Allen $500,000 (1)
Tanner Pearson $500,000 (1)
Total Pro Players23
Salary Commitment
Year 2016 : $41,287,500.00
Year 2017 : $21,937,500.00
Year 2018 : $9,500,000.00
Year 2019 : $5,500,000.00
Salary Average Commitment
Year 2016 : $41,287,500.00
Year 2017 : $21,937,500.00
Year 2018 : $9,500,000.00
Year 2019 : $5,500,000.00
Salary Cap with 1 Way Contract
Year 2016 : $41,287,500.00
Year 2017 : $21,937,500.00
Year 2018 : $9,500,000.00
Year 2019 : $5,500,000.00

Farm Players Salaries

Ty Rattie $500,000 (1)
Zach Hyman $205,000 (4)
Matthew O'Connor $175,000 (4)
Andrew Hammond $150,000 (2)
Connor Carrick $125,000 (1)
Charlie Lindgren $100,000 (4)
Andrey Makarov $52,500 (1)
Kevin Gravel $50,000 (4)
Michael Matheson $50,000 (3)
Rocco Grimaldi $50,000 (2)
Michael McCarron $50,000 (3)
Zack Kassian $50,000 (3)
Andrew Campbell $50,000 (1)
Jon Gillies $50,000 (2)
Jason Kasdorf $50,000 (4)
Stephon Williams $50,000 (1)
Kasimir Kaskisuo $50,000 (2)
Chris Driedger $50,000 (4)
Josh Morrissey $50,000 (3)
Julian Melchiori $50,000 (2)
Anders Nilsson $50,000 (4)
Matt Taormina $50,000 (4)
Total Farm Players22
Salary Commitment
Year 2016 : $2,057,500.00
Year 2017 : $1,280,000.00
Year 2018 : $930,000.00
Year 2019 : $730,000.00
Salary Average Commitment
Year 2016 : $2,057,500.00
Year 2017 : $1,280,000.00
Year 2018 : $930,000.00
Year 2019 : $730,000.00

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 5000 - $100 - 4,969 - 99.38%
Level 2: 4000 - $60 - 3,946 - 98.65%
Level 3: 1000 - $35 - 989 - 98.90%
Level 4: 3000 - $20 - 2,939 - 97.95%
Luxury : 1000 - $200 - 979 - 97.87%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,821 - 98.72%
Average Income per Game$1,022,774
Year to Date Revenue$41,933,725

Expense

Pro Players Total Salaries$32,051,000
Farm Players Total Salaries$1,105,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$791,000
Pro Year To Date Expenses$48,094,694
Farm Year To Date Expenses$1,252,817
Pro Salary Cap To Date$47,796,374
Farm Salary Cap To Date$957,841

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$182,774
Pro Estimated Expenses$182,774
Farm Remaining Season Days3
Farm Expenses Per Days$7,849
Farm Estimated Expenses$23,547
Estimated Season Expenses$206,321
Payroll$33,947,000
Estimate Under Maximum Salary Cap of $63,000,000$29,053,000
Estimate Over Minimum Salary Cap of $0 $33,947,000
Current Bank Account$42,586,214
Projected Bank Account$42,379,893

Pro Players Salaries

Paul Stastny $4,000,000 (4)
Carl Soderberg $3,000,000 (4)
Alex Goligoski $3,000,000 (3)
Jack Eichel $3,000,000 (3)
Paul Martin $2,250,000 (1)
Jiri Hudler $2,175,000 (2)
Drew Stafford $2,125,000 (4)
Dustin Brown $2,000,000 (3)
Aaron Ekblad $2,000,000 (2)
Jaccob Slavin $1,000,000 (3)
Antti Raanta $901,000 (3)
Alex Burrows $850,000 (1)
Michael Frolik $750,000 (1)
Deryk Engelland $500,000 (1)
Alex Tanguay $500,000 (1)
Brad Thiessen $500,000 (1)
Darcy Kuemper $500,000 (1)
Zack Smith $500,000 (1)
Tom Kuhnhackl $500,000 (3)
Matt Nieto $500,000 (1)
Erik Haula $500,000 (1)
Torrey Mitchell $500,000 (3)
Jake Muzzin $500,000 (2)
Total Pro Players23
Salary Commitment
Year 2016 : $32,051,000.00
Year 2017 : $24,701,000.00
Year 2018 : $20,026,000.00
Year 2019 : $9,125,000.00
Salary Average Commitment
Year 2016 : $32,051,000.00
Year 2017 : $24,701,000.00
Year 2018 : $20,026,000.00
Year 2019 : $9,125,000.00
Salary Cap with 1 Way Contract
Year 2016 : $32,051,000.00
Year 2017 : $24,701,000.00
Year 2018 : $20,026,000.00
Year 2019 : $9,125,000.00

Farm Players Salaries

Colin Miller $255,000 (3)
Mark Arcobello $150,000 (1)
Brandon Mashinter $50,000 (1)
Michael Mersch $50,000 (1)
Bryan Rust $50,000 (2)
Charles Hudon $50,000 (3)
Garrett Wilson $50,000 (1)
Clayton Stoner $50,000 (2)
Jayson Megna $50,000 (1)
Garret Sparks $50,000 (3)
Matt Hackett $50,000 (1)
Tyler Beskorowany $50,000 (2)
Daniel Altshuller $50,000 (2)
Conor Sheary $50,000 (1)
Viktor Tikhonov $50,000 (3)
Max Friberg $50,000 (2)
Total Farm Players16
Salary Commitment
Year 2016 : $1,105,000.00
Year 2017 : $655,000.00
Year 2018 : $405,000.00
Year 2019 : $0.00
Salary Average Commitment
Year 2016 : $1,105,000.00
Year 2017 : $655,000.00
Year 2018 : $405,000.00
Year 2019 : $0.00

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Arena
Level 1: 5000 - $125 - 3,571 - 71.42%
Level 2: 4000 - $60 - 3,929 - 98.21%
Level 3: 1000 - $40 - 795 - 79.50%
Level 4: 3000 - $30 - 1,818 - 60.60%
Luxury : 1000 - $225 - 763 - 76.26%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %10,875 - 77.68%
Average Income per Game$940,035
Year to Date Revenue$38,541,440

Expense

Pro Players Total Salaries$37,293,752
Farm Players Total Salaries$1,174,850
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$37,124,269
Farm Year To Date Expenses$1,475,544
Pro Salary Cap To Date$36,825,949
Farm Salary Cap To Date$1,180,568

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$212,394
Pro Estimated Expenses$212,394
Farm Remaining Season Days3
Farm Expenses Per Days$8,239
Farm Estimated Expenses$24,717
Estimated Season Expenses$237,111
Payroll$38,468,602
Estimate Under Maximum Salary Cap of $63,000,000$24,531,398
Estimate Over Minimum Salary Cap of $0 $38,468,602
Current Bank Account$49,941,627
Projected Bank Account$49,704,516

Pro Players Salaries

Duncan Keith $9,000,000 (2)
Patrick Sharp $7,000,000 (1)
Jimmy Howard $3,000,000 (3)
Colton Parayko $2,000,000 (3)
Tomas Fleischmann $1,843,750 (2)
Justin Schultz $1,500,000 (4)
Mike Weber $1,500,000 (1)
Mathieu Perreault $1,500,000 (2)
Nino Niederreiter $1,500,000 (4)
Lauri Korpikoski $1,250,000 (3)
Brad Boyes $1,200,000 (1)
Shawn Matthias $1,000,000 (2)
Christian Ehrhoff $1,000,000 (1)
Devante Smith-Pelly $500,000 (3)
Nate Prosser $500,000 (4)
Calvin Pickard $500,000 (2)
Simon Despres $500,000 (3)
Victor Rask $500,000 (2)
Tobias Rieder $500,000 (2)
Sven Andrighetto $500,000 (2)
Emerson Etem $500,000 (4)
Total Pro Players21
Salary Commitment
Year 2016 : $37,293,750.00
Year 2017 : $26,593,750.00
Year 2018 : $11,250,000.00
Year 2019 : $4,000,000.00
Salary Average Commitment
Year 2016 : $37,293,750.00
Year 2017 : $26,593,750.00
Year 2018 : $11,250,000.00
Year 2019 : $4,000,000.00
Salary Cap with 1 Way Contract
Year 2016 : $37,293,750.00
Year 2017 : $26,593,750.00
Year 2018 : $11,250,000.00
Year 2019 : $4,000,000.00

Farm Players Salaries

Andrew Ference $300,000 (1)
Brad Stuart $200,000 (1)
Johan Franzen $75,000 (2)
Steve Downie $75,000 (1)
Ben Smith $74,850 (2)
Jordan Schroeder $50,000 (4)
Cody Bass $50,000 (2)
Kyle Rau $50,000 (3)
Adin Hill $50,000 (3)
Laurent Brossoit $50,000 (3)
Malcolm Subban $50,000 (4)
J.C. Lipon $50,000 (3)
Marko Dano $50,000 (2)
Mirco Mueller $50,000 (2)
Total Farm Players14
Salary Commitment
Year 2016 : $1,174,850.00
Year 2017 : $599,850.00
Year 2018 : $300,000.00
Year 2019 : $100,000.00
Salary Average Commitment
Year 2016 : $1,174,850.00
Year 2017 : $599,850.00
Year 2018 : $300,000.00
Year 2019 : $100,000.00

Salary Cap Centrale

Team

Current Fund

Payroll

Under Maximum of
$63,000,000

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Anaheim Ducks $36,107,022 $61,435,820 $1,564,180 $61,435,820 232043
Boston Bruins $34,783,315 $62,632,875 $367,125 $62,632,875 221941
Buffalo Sabres $44,958,778 $43,861,724 $19,138,276 $43,861,724 201535
Calgary Flames $36,042,063 $62,986,660 $13,340 $62,986,660 202848
Carolina Hurricanes $39,571,652 $54,523,610 $8,476,390 $54,523,610 212546
Chicago Blackhawks $34,310,699 $61,515,508 $1,484,492 $61,515,508 211536
Colorado Avalanche $38,588,241 $55,966,350 $7,033,650 $55,966,350 232548
Detroit Red Wings $37,796,736 $52,011,000 $10,989,000 $52,011,000 212041
Edmonton Oilers $51,893,045 $30,845,000 $32,155,000 $30,845,000 212344
Florida Panthers $40,037,328 $54,205,252 $8,794,748 $54,205,252 211536
Los Angeles Kings $46,714,122 $48,613,425 $14,386,575 $48,613,425 222042
Minnesota Wild $40,200,325 $51,307,500 $11,692,500 $51,307,500 201939
Montreal Canadiens $54,939,289 $26,285,000 $36,715,000 $26,285,000 241337
Nashville Predators $33,181,812 $60,721,560 $2,278,440 $60,721,560 211536
New Jersey Devils $53,925,576 $38,916,984 $24,083,016 $38,916,984 231740
New York Islanders $46,128,124 $46,582,500 $16,417,500 $46,582,500 202040
New York Rangers $50,119,969 $39,633,750 $23,366,250 $39,633,750 211637
Philadelphia Flyers $40,406,422 $58,061,306 $4,938,694 $58,061,306 201636
Pittsburgh Penguins $44,173,457 $41,125,938 $21,874,062 $41,125,938 211536
San Jose Sharks $33,274,442 $62,250,000 $750,000 $62,250,000 211536
St. Louis Blues $41,899,282 $49,293,750 $13,706,250 $49,293,750 202343
Tampa Bay Lightning $68,963,891 $23,920,000 $39,080,000 $23,920,000 231942
Toronto Maple Leafs $39,031,088 $62,519,545 $480,455 $62,519,545 211435
Vancouver Canucks $61,952,176 $43,992,500 $19,007,500 $43,992,500 232245
Washington Capitals $42,586,214 $33,947,000 $29,053,000 $33,947,000 231639
Winnipeg Jets $49,941,627 $38,468,602 $24,531,398 $38,468,602 211435