Team FinanceLast Update - 7 octobre 2016 at 16:51
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7400 - 91 $ - 0 - 0,00%
Level 2: 6400 - 60 $ - 0 - 0,00%
Level 3: 3400 - 35 $ - 0 - 0,00%
Level 4: 4822 - 19 $ - 0 - 0,00%
Luxury : 1400 - 185 $ - 0 - 0,00%
Total Capacity :23422
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries62 750 000 $
Farm Players Total Salaries3 340 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll62 750 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $10 250 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 19 750 000 $
Current Bank Account209 823 540 $
Projected Bank Account209 823 540 $

Pro Players Salaries

Daniel Sedin 8 000 000 $ (1)
Steve Mason 7 000 000 $ (2)
Tomas Plekanec 6 000 000 $ (2)
Kyle Okposo 5 000 000 $ (2)
Kyle Turris 5 000 000 $ (2)
P.K. Subban 5 000 000 $ (3)
T.J. Brodie 4 000 000 $ (3)
Paul Stastny 4 000 000 $ (2)
Dan Hamhuis 3 500 000 $ (1)
Marc Methot 3 500 000 $ (2)
Brock Nelson (Out of Payroll) 3 000 000 $ (3)
Adam Larsson 2 000 000 $ (3)
Mikael Granlund 2 000 000 $ (3)
Reilly Smith 2 000 000 $ (3)
Matthew Stajan 1 750 000 $ (1)
Brett Hull 1 000 000 $ (4)
Artemi Panarin 1 000 000 $ (2)
Jacob Markstrom 700 000 $ (2)
Emerson Etem 500 000 $ (4)
Mattias Ekholm 450 000 $ (1)
Alexander Wennberg 350 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 65 750 000,00 $
Year 15 : 51 700 000,00 $
Year 16 : 19 500 000,00 $
Year 17 : 1 500 000,00 $
Salary Average Commitment
Year 14 : 55 100 000,00 $
Year 15 : 45 000 000,00 $
Year 16 : 13 500 000,00 $
Year 17 : 1 500 000,00 $

Farm Players Salaries

David Perron 500 000 $ (2)
Jaden Schwartz 450 000 $ (3)
Jonas Gustavsson 275 000 $ (2)
J.T. Miller 200 000 $ (4)
Rickard Rakell 200 000 $ (4)
Ryan Spooner 200 000 $ (4)
Dougie Hamilton 200 000 $ (3)
Cody Hodgson 175 000 $ (2)
John Moore 150 000 $ (3)
Andrew MacDonald 150 000 $ (2)
Matt Dumba 100 000 $ (4)
Max Domi 100 000 $ (3)
Martin Jones 80 000 $ (1)
Colin Greening 70 000 $ (2)
Philip Larsen 55 000 $ (2)
Devante Smith-Pelly 55 000 $ (2)
Rinat Valiev 50 000 $ (3)
William Nylander 50 000 $ (2)
Phillip Danault 50 000 $ (2)
Jon Merrill 50 000 $ (4)
Oscar Lindberg 50 000 $ (2)
Teemu Pulkkinen 50 000 $ (3)
Damon Severson 45 000 $ (1)
Jori Lehtera 35 000 $ (1)
Total Farm Players24
Salary Commitment
Year 14 : 3 340 000,00 $
Year 15 : 3 180 000,00 $
Year 16 : 1 750 000,00 $
Year 17 : 750 000,00 $
Salary Average Commitment
Year 14 : 2 245 000,00 $
Year 15 : 2 245 000,00 $
Year 16 : 1 100 000,00 $
Year 17 : 750 000,00 $

ARIZONA



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6450 - 90 $ - 0 - 0,00%
Level 2: 5450 - 75 $ - 0 - 0,00%
Level 3: 2450 - 45 $ - 0 - 0,00%
Level 4: 4472 - 35 $ - 0 - 0,00%
Luxury : 1200 - 120 $ - 0 - 0,00%
Total Capacity :20022
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries66 750 000 $
Farm Players Total Salaries2 015 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll66 750 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $6 250 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 23 750 000 $
Current Bank Account72 952 566 $
Projected Bank Account72 952 566 $

Pro Players Salaries

Alexander Steen 8 000 000 $ (1)
David Backes 7 000 000 $ (2)
Phil Kessel 5 000 000 $ (3)
Wayne Simmonds 5 000 000 $ (3)
Niklas Kronwall 5 000 000 $ (2)
Ondrej Palat 4 000 000 $ (3)
Erik Johnson 4 000 000 $ (2)
Trevor Daley 3 500 000 $ (2)
Mark Streit 3 500 000 $ (2)
James van Riemsdyk 3 000 000 $ (3)
Torey Krug 3 000 000 $ (3)
Mathieu Perreault 3 000 000 $ (2)
James Reimer 2 250 000 $ (2)
Jacob Trouba 2 000 000 $ (4)
Mika Zibanejad 2 000 000 $ (3)
Cameron Talbot 1 750 000 $ (1)
Josh Bailey 1 500 000 $ (3)
Bryan Bickell 1 250 000 $ (1)
Melker Karlsson 1 000 000 $ (2)
Michael Raffl 1 000 000 $ (1)
Eric Gryba 0 $ (0)
Total Pro Players21
Salary Commitment
Year 14 : 66 750 000,00 $
Year 15 : 54 750 000,00 $
Year 16 : 25 500 000,00 $
Year 17 : 2 000 000,00 $
Salary Average Commitment
Year 14 : 54 500 000,00 $
Year 15 : 52 750 000,00 $
Year 16 : 23 500 000,00 $
Year 17 : 2 000 000,00 $

Farm Players Salaries

Barret Jackman 350 000 $ (1)
Shawn Horcoff 350 000 $ (1)
Stephen Gionta 175 000 $ (1)
Dan Ellis 175 000 $ (1)
Mark Fayne 125 000 $ (1)
Maxim Lapierre 125 000 $ (1)
Raphael Diaz 70 000 $ (2)
Chris Brown 70 000 $ (3)
Viktor Tikhonov 70 000 $ (2)
Cameron Gaunce 70 000 $ (3)
Yann Sauve 60 000 $ (1)
Aaron Palushaj 55 000 $ (1)
Petr Straka 50 000 $ (2)
Trevor van Riemsdyk 50 000 $ (2)
Laurent Dauphin 50 000 $ (2)
Nikita Nesterov 50 000 $ (2)
Nathan Lieuwen 45 000 $ (1)
Greg Nemisz 40 000 $ (2)
Ty Rattie 35 000 $ (1)
Joakim Nordstrom (Out of Payroll) 35 000 $ (1)
Total Farm Players20
Salary Commitment
Year 14 : 2 050 000,00 $
Year 15 : 520 000,00 $
Year 16 : 140 000,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 645 000,00 $
Year 15 : 410 000,00 $
Year 16 : 140 000,00 $
Year 17 : 0,00 $

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7900 - 89 $ - 0 - 0,00%
Level 2: 5900 - 65 $ - 0 - 0,00%
Level 3: 3100 - 40 $ - 0 - 0,00%
Level 4: 5065 - 19 $ - 0 - 0,00%
Luxury : 1600 - 179 $ - 0 - 0,00%
Total Capacity :23565
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 750 000 $
Farm Players Total Salaries1 290 000 $
Coaches Total Salaries2 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll68 750 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $4 250 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 25 750 000 $
Current Bank Account120 746 461 $
Projected Bank Account120 746 461 $

Pro Players Salaries

Pavel Datsyuk 9 000 000 $ (1)
Rick Nash 5 000 000 $ (2)
Dennis Seidenberg 5 000 000 $ (1)
Thomas Vanek 5 000 000 $ (1)
T.J. Oshie 5 000 000 $ (2)
Marc-Andre Fleury 5 000 000 $ (1)
Andrew Ladd 5 000 000 $ (1)
Mike Green 4 000 000 $ (1)
Ales Hemsky 3 500 000 $ (1)
Roman Polak 3 000 000 $ (2)
Kris Russell 3 000 000 $ (2)
Jakob Silfverberg 3 000 000 $ (2)
Carl Hagelin 2 750 000 $ (1)
Carl Soderberg 2 000 000 $ (1)
Teddy Purcell 2 000 000 $ (1)
Cody Eakin 1 750 000 $ (2)
Tobias Enstrom 1 500 000 $ (1)
Nathan MacKinnon 1 250 000 $ (1)
Matt Murray 1 000 000 $ (2)
Christopher Tardif 1 000 000 $ (4)
Jordan Nolan 0 $ (0)
Jeff Zatkoff 0 $ (0)
Total Pro Players22
Salary Commitment
Year 14 : 68 750 000,00 $
Year 15 : 22 750 000,00 $
Year 16 : 1 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 28 750 000,00 $
Year 15 : 22 750 000,00 $
Year 16 : 1 000 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries

Jamie McGinn 200 000 $ (1)
Fedor Tyutin 175 000 $ (2)
Gregory Campbell 175 000 $ (2)
Justin Peters 125 000 $ (1)
Patrick Wiercioch 75 000 $ (2)
Drayson Bowman 75 000 $ (1)
Mark Barberio 60 000 $ (1)
Jordan Caron 55 000 $ (1)
Colton Gillies 55 000 $ (1)
Zac Dalpe 55 000 $ (1)
Mikko Rantanen 50 000 $ (3)
Andrew Copp 50 000 $ (2)
Patrik Nemeth 50 000 $ (2)
Stuart Percy 50 000 $ (2)
Brendan Gaunce (Out of Payroll) 50 000 $ (2)
Philip McRae 40 000 $ (1)
Total Farm Players16
Salary Commitment
Year 14 : 1 340 000,00 $
Year 15 : 675 000,00 $
Year 16 : 50 000,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 985 000,00 $
Year 15 : 600 000,00 $
Year 16 : 50 000,00 $
Year 17 : 0,00 $

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 7634 - 70 $ - 0 - 0,00%
Level 2: 6362 - 45 $ - 0 - 0,00%
Level 3: 3286 - 25 $ - 0 - 0,00%
Level 4: 5228 - 15 $ - 0 - 0,00%
Luxury : 1548 - 100 $ - 0 - 0,00%
Total Capacity :24058
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries69 650 000 $
Farm Players Total Salaries2 035 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll69 650 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $3 350 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 26 650 000 $
Current Bank Account26 817 045 $
Projected Bank Account26 817 045 $

Pro Players Salaries

Alexander Ovechkin 11 000 000 $ (2)
Tuukka Rask 6 750 000 $ (1)
Justin Williams 6 000 000 $ (2)
Drew Doughty 6 000 000 $ (3)
Martin Hanzal 5 500 000 $ (1)
Eric Staal 5 000 000 $ (1)
Taylor Hall 4 500 000 $ (2)
Jake Muzzin 3 750 000 $ (2)
Logan Couture 3 500 000 $ (1)
Kevin Bieksa 3 500 000 $ (1)
Alec Martinez 3 000 000 $ (3)
Brian Boyle 1 750 000 $ (2)
Ryan Garbutt 1 500 000 $ (1)
Matt Bartkowski 1 250 000 $ (1)
Robby Fabbri 1 000 000 $ (3)
David Demers 1 000 000 $ (4)
Matt Calvert 1 000 000 $ (2)
Luca Sbisa 1 000 000 $ (1)
Mattias Janmark 1 000 000 $ (3)
Robin Lehner 850 000 $ (1)
Andrej Sustr 450 000 $ (1)
Curtis Lazar 350 000 $ (1)
Steve Downie 0 $ (0)
Total Pro Players23
Salary Commitment
Year 14 : 69 650 000,00 $
Year 15 : 40 000 000,00 $
Year 16 : 12 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 46 750 000,00 $
Year 15 : 34 500 000,00 $
Year 16 : 12 000 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries

Chris Higgins 350 000 $ (1)
Justin Schultz 300 000 $ (2)
Darcy Kuemper 250 000 $ (3)
Carter Hutton 250 000 $ (2)
Dainius Zubrus 175 000 $ (1)
Tom Gilbert (Out of Payroll) 175 000 $ (2)
Pierre-Edouard Bellemare (Out of Payroll) 175 000 $ (2)
Brian Strait 150 000 $ (2)
Ben Hutton 100 000 $ (3)
Anton Lander 55 000 $ (2)
Dana Tyrell 55 000 $ (1)
Jeremy Morin 55 000 $ (1)
Greg Pateryn 50 000 $ (2)
Bryan Rust (Out of Payroll) 50 000 $ (3)
Michael Ferland 50 000 $ (2)
Connor Brickley 50 000 $ (3)
Conor Sheary 50 000 $ (3)
Klas Dahlbeck 50 000 $ (2)
Tomas Jurco 45 000 $ (1)
Total Farm Players19
Salary Commitment
Year 14 : 2 435 000,00 $
Year 15 : 1 755 000,00 $
Year 16 : 500 000,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 1 700 000,00 $
Year 15 : 1 700 000,00 $
Year 16 : 500 000,00 $
Year 17 : 0,00 $

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - 79 $ - 0 - 0,00%
Level 2: 8000 - 60 $ - 0 - 0,00%
Level 3: 3750 - 35 $ - 0 - 0,00%
Level 4: 4000 - 28 $ - 0 - 0,00%
Luxury : 1250 - 205 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 15 $ - 0 - 0,00%
Farm Level 2: 1000 - 9 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries66 700 000 $
Farm Players Total Salaries2 790 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll66 700 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $6 300 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 23 700 000 $
Current Bank Account92 028 234 $
Projected Bank Account92 028 234 $

Pro Players Salaries

Patrice Bergeron 11 000 000 $ (1)
Henrik Lundqvist 9 000 000 $ (1)
Corey Perry 8 000 000 $ (2)
Henrik Sedin 7 000 000 $ (2)
Marc-Edouard Vlasic 7 000 000 $ (2)
Andy Greene 5 000 000 $ (2)
John Carlson (Out of Payroll) 4 500 000 $ (1)
Ryan Nugent-Hopkins 4 000 000 $ (3)
Ron Hainsey 3 500 000 $ (1)
Benoit Pouliot 2 000 000 $ (1)
Tomas Hertl 2 000 000 $ (4)
Zbynek Michalek 1 750 000 $ (2)
Brayden Schenn 1 250 000 $ (1)
Shawn Matthias 1 000 000 $ (1)
Michaël Fleury 1 000 000 $ (4)
Ryan Strome 1 000 000 $ (4)
Sam Reinhart 500 000 $ (2)
Griffin Reinhart 500 000 $ (2)
Rasmus Ristolainen 450 000 $ (1)
Kristers Gudlevskis 400 000 $ (1)
Andre Burakovsky 350 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 71 200 000,00 $
Year 15 : 37 750 000,00 $
Year 16 : 8 000 000,00 $
Year 17 : 4 000 000,00 $
Salary Average Commitment
Year 14 : 50 250 000,00 $
Year 15 : 33 750 000,00 $
Year 16 : 4 000 000,00 $
Year 17 : 4 000 000,00 $

Farm Players Salaries

Brian Elliott 500 000 $ (2)
Vernon Fiddler 350 000 $ (1)
Daniel Winnik 300 000 $ (1)
Darren Helm 300 000 $ (2)
Jake Allen 250 000 $ (2)
Jay McClement 175 000 $ (1)
Drew Miller (Out of Payroll) 175 000 $ (1)
Mark Borowiecki 150 000 $ (2)
Yannick Weber 125 000 $ (1)
Viktor Stalberg 125 000 $ (1)
Simon Despres 75 000 $ (2)
Kyle Cumiskey 70 000 $ (2)
Chris Butler 70 000 $ (2)
Henrik Samuelsson 50 000 $ (1)
J.C. Lipon 50 000 $ (2)
Nick Paul 50 000 $ (2)
Brendan Leipsic 50 000 $ (2)
Nick Shore 50 000 $ (2)
Ryan Pulock 50 000 $ (2)
Total Farm Players19
Salary Commitment
Year 14 : 2 965 000,00 $
Year 15 : 1 665 000,00 $
Year 16 : 0,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 1 765 000,00 $
Year 15 : 1 340 000,00 $
Year 16 : 0,00 $
Year 17 : 0,00 $

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6700 - 105 $ - 0 - 0,00%
Level 2: 5750 - 65 $ - 0 - 0,00%
Level 3: 3750 - 35 $ - 0 - 0,00%
Level 4: 4652 - 25 $ - 0 - 0,00%
Luxury : 1150 - 210 $ - 0 - 0,00%
Total Capacity :22002
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries63 550 000 $
Farm Players Total Salaries980 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll63 550 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $9 450 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 20 550 000 $
Current Bank Account69 246 930 $
Projected Bank Account69 246 930 $

Pro Players Salaries

Nicklas Backstrom 9 000 000 $ (3)
Joe Thornton 8 000 000 $ (1)
Duncan Keith 7 000 000 $ (2)
Francois Beauchemin 6 000 000 $ (2)
Ryan Miller 5 500 000 $ (1)
Ryan Suter 5 000 000 $ (1)
Gabriel Landeskog 4 000 000 $ (3)
Chris Kelly 3 500 000 $ (1)
Dustin Brown 3 000 000 $ (1)
Jhonas Enroth 2 000 000 $ (1)
John Mitchell 1 750 000 $ (2)
Michael Grabner 1 500 000 $ (3)
Cal Clutterbuck 1 500 000 $ (3)
Ryan O'Reilly 1 250 000 $ (1)
Nino Niederreiter 1 250 000 $ (2)
Jimmy Frappier 1 000 000 $ (4)
Tobias Rieder 1 000 000 $ (3)
Shea Theodore 500 000 $ (3)
Aleksander Barkov 450 000 $ (1)
Oscar Klefbom 350 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 63 550 000,00 $
Year 15 : 34 500 000,00 $
Year 16 : 18 500 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 31 250 000,00 $
Year 15 : 29 250 000,00 $
Year 16 : 14 500 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries

David Clarkson 175 000 $ (1)
Steve Ott (Out of Payroll) 175 000 $ (2)
Lance Bouma 150 000 $ (3)
Mat Clark 70 000 $ (3)
Jonathon Blum 70 000 $ (2)
Brett Connolly 55 000 $ (2)
Luke Adam 55 000 $ (1)
Nicklas Jensen (Out of Payroll) 50 000 $ (4)
Tyler Pitlick 50 000 $ (4)
Jack Campbell 50 000 $ (4)
Scott Harrington 50 000 $ (2)
Brady Skjei 50 000 $ (2)
Sonny Milano 50 000 $ (3)
Stanislav Galiev 50 000 $ (2)
Petter Granberg (Out of Payroll) 50 000 $ (2)
Calvin Pickard 35 000 $ (1)
Christian Folin 35 000 $ (1)
Landon Ferraro 35 000 $ (1)
Total Farm Players18
Salary Commitment
Year 14 : 1 255 000,00 $
Year 15 : 920 000,00 $
Year 16 : 420 000,00 $
Year 17 : 150 000,00 $
Salary Average Commitment
Year 14 : 865 000,00 $
Year 15 : 865 000,00 $
Year 16 : 420 000,00 $
Year 17 : 150 000,00 $

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6300 - 87 $ - 0 - 0,00%
Level 2: 5300 - 61 $ - 0 - 0,00%
Level 3: 1800 - 42 $ - 0 - 0,00%
Level 4: 3774 - 25 $ - 0 - 0,00%
Luxury : 1000 - 196 $ - 0 - 0,00%
Total Capacity :18174
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries71 250 000 $
Farm Players Total Salaries1 725 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll71 250 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 750 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 28 250 000 $
Current Bank Account35 656 $
Projected Bank Account35 656 $

Pro Players Salaries

Jonathan Toews 8 750 000 $ (1)
Steven Stamkos 8 500 000 $ (1)
Carey Price 7 750 000 $ (1)
Jon Quick 6 000 000 $ (1)
Patric Hornqvist 5 000 000 $ (2)
Alex Pietrangelo 5 000 000 $ (1)
Adam Henrique 4 000 000 $ (2)
Valtteri Filppula 3 500 000 $ (2)
Michael Stone 3 000 000 $ (3)
Hampus Lindholm 3 000 000 $ (4)
Ryan Johansen 2 500 000 $ (2)
Jack Eichel 2 000 000 $ (3)
Jason Chimera 1 750 000 $ (1)
Ben Lovejoy 1 750 000 $ (2)
Roman Josi 1 750 000 $ (2)
Pierre-Alexandre Parenteau 1 750 000 $ (1)
Nick Holden 1 500 000 $ (1)
Zack Smith 1 250 000 $ (1)
Ben Smith 1 250 000 $ (1)
Kyle Quincey 1 250 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 71 250 000,00 $
Year 15 : 26 500 000,00 $
Year 16 : 8 000 000,00 $
Year 17 : 3 000 000,00 $
Salary Average Commitment
Year 14 : 27 500 000,00 $
Year 15 : 17 250 000,00 $
Year 16 : 8 000 000,00 $
Year 17 : 3 000 000,00 $

Farm Players Salaries

Matt Carle 175 000 $ (2)
Mikhail Grabovski 175 000 $ (1)
Ladislav Smid 150 000 $ (1)
Trevor Lewis 150 000 $ (2)
Andrew Hammond 150 000 $ (2)
Alexander Semin 150 000 $ (1)
Paul Byron 100 000 $ (1)
Scott Wedgewood 100 000 $ (3)
Evan Rodrigues 50 000 $ (2)
Sergei Plotnikov 50 000 $ (2)
Pavel Zacha 50 000 $ (3)
Oliver Kylington 50 000 $ (3)
Matt O'Connor 50 000 $ (2)
Zach Hyman 50 000 $ (3)
Markus Hannikainen 50 000 $ (3)
Brandon Tanev 50 000 $ (3)
Hudson Fasching 50 000 $ (3)
Casey Nelson 50 000 $ (3)
Alexander Urbom 40 000 $ (1)
Dennis Everberg 35 000 $ (1)
Total Farm Players20
Salary Commitment
Year 14 : 1 725 000,00 $
Year 15 : 1 075 000,00 $
Year 16 : 450 000,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 1 055 000,00 $
Year 15 : 1 055 000,00 $
Year 16 : 430 000,00 $
Year 17 : 0,00 $

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 9500 - 110 $ - 0 - 0,00%
Level 2: 6000 - 90 $ - 0 - 0,00%
Level 3: 3000 - 65 $ - 0 - 0,00%
Level 4: 5000 - 40 $ - 0 - 0,00%
Luxury : 1500 - 250 $ - 0 - 0,00%
Total Capacity :25000
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries70 750 000 $
Farm Players Total Salaries1 135 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll70 750 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $2 250 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 27 750 000 $
Current Bank Account328 155 108 $
Projected Bank Account328 155 108 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (2)
Jeff Carter 7 000 000 $ (1)
Simeon Varlamov 5 750 000 $ (1)
Scott Hartnell 5 000 000 $ (2)
Craig Anderson 5 000 000 $ (1)
Brent Burns 5 000 000 $ (1)
Alex Goligoski 5 000 000 $ (1)
Brad Marchand 4 750 000 $ (2)
Vladimir Tarasenko 4 500 000 $ (3)
Jonathan Ericsson 3 500 000 $ (2)
Keith Yandle 3 000 000 $ (2)
Jack Johnson 3 000 000 $ (2)
Niklas Hjalmarsson 2 000 000 $ (1)
Eric Fehr 1 500 000 $ (1)
Blake Comeau 1 250 000 $ (1)
Mike Modano 1 000 000 $ (4)
Jake Gardiner 1 000 000 $ (2)
Vladislav Namestnikov 1 000 000 $ (4)
Brandon Pirri 1 000 000 $ (2)
Andrej Nestrasil 500 000 $ (1)
Sven Baertschi 500 000 $ (3)
Nick Cousins 500 000 $ (2)
Lucas Lessio 0 $ (0)
Total Pro Players23
Salary Commitment
Year 14 : 70 750 000,00 $
Year 15 : 37 750 000,00 $
Year 16 : 7 000 000,00 $
Year 17 : 2 000 000,00 $
Salary Average Commitment
Year 14 : 38 750 000,00 $
Year 15 : 31 750 000,00 $
Year 16 : 2 000 000,00 $
Year 17 : 2 000 000,00 $

Farm Players Salaries

Robert Scuderi 350 000 $ (1)
Shane O'Brien (Out of Payroll) 175 000 $ (1)
Curtis McElhinney 175 000 $ (2)
Brendan Smith 100 000 $ (1)
Chris Bourque 70 000 $ (2)
Derrick Pouliot 50 000 $ (1)
Jesse Blacker 50 000 $ (1)
Thomas McCollum 50 000 $ (1)
Joel Armia 50 000 $ (1)
Mark Alt 50 000 $ (2)
Greg McKegg 50 000 $ (4)
Michael Paliotta 50 000 $ (2)
Josh Leivo 50 000 $ (4)
Ian Cole 40 000 $ (1)
Total Farm Players14
Salary Commitment
Year 14 : 1 310 000,00 $
Year 15 : 445 000,00 $
Year 16 : 100 000,00 $
Year 17 : 100 000,00 $
Salary Average Commitment
Year 14 : 445 000,00 $
Year 15 : 445 000,00 $
Year 16 : 100 000,00 $
Year 17 : 100 000,00 $

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5900 - 95 $ - 0 - 0,00%
Level 2: 5200 - 65 $ - 0 - 0,00%
Level 3: 4600 - 45 $ - 0 - 0,00%
Level 4: 5334 - 30 $ - 0 - 0,00%
Luxury : 1200 - 205 $ - 0 - 0,00%
Total Capacity :22234
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 500 000 $
Farm Players Total Salaries2 085 000 $
Coaches Total Salaries2 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll68 500 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $4 500 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 25 500 000 $
Current Bank Account48 396 746 $
Projected Bank Account48 396 746 $

Pro Players Salaries

Max Pacioretty 8 000 000 $ (2)
Mark Giordano 8 000 000 $ (1)
Pekka Rinne 6 000 000 $ (2)
Brian Campbell 5 000 000 $ (1)
Troy Brouwer 5 000 000 $ (2)
Patrik Elias 5 000 000 $ (1)
Mats Zuccarello 4 500 000 $ (1)
John Tavares 4 500 000 $ (1)
Tyler Seguin 4 500 000 $ (2)
Matt Read 3 000 000 $ (2)
Mike Condon 2 500 000 $ (3)
Chris Phillips 1 750 000 $ (1)
Victor Hedman 1 750 000 $ (1)
Ben Chiarot 1 500 000 $ (3)
Leo Komarov 1 500 000 $ (2)
Anders Lee 1 500 000 $ (3)
Riley Nash 1 250 000 $ (1)
Kyle Palmieri 1 250 000 $ (1)
Frank Guy 1 000 000 $ (4)
Kevan Miller 1 000 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 68 500 000,00 $
Year 15 : 34 500 000,00 $
Year 16 : 6 500 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 34 500 000,00 $
Year 15 : 30 000 000,00 $
Year 16 : 6 500 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries

Joffrey Lupul 175 000 $ (2)
Jordin Tootoo 175 000 $ (1)
Kyle Brodziak 175 000 $ (2)
Clayton Stoner 175 000 $ (2)
Chris Stewart 150 000 $ (2)
Nick Spaling 125 000 $ (2)
Bobby Butler 75 000 $ (1)
Luke Glendening 75 000 $ (1)
Steve Oleksy 70 000 $ (1)
Daniel Carr 70 000 $ (3)
Taylor Fedun 70 000 $ (3)
Brian Flynn 60 000 $ (2)
Victor Bartley 60 000 $ (2)
Linus Omark 50 000 $ (1)
Joey Hishon 50 000 $ (1)
Kerby Rychel 50 000 $ (1)
Adam Lowry 50 000 $ (1)
Alexandre Grenier 50 000 $ (3)
Stefan Noesen 50 000 $ (3)
Justin Bailey 50 000 $ (3)
Tommy Cross 50 000 $ (3)
Pheonix Copley 50 000 $ (3)
Jason Kasdorf 50 000 $ (3)
Erik Gustafsson 50 000 $ (3)
Brandon McMillan 40 000 $ (1)
Aaron Ness 40 000 $ (2)
Total Farm Players26
Salary Commitment
Year 14 : 2 085 000,00 $
Year 15 : 1 450 000,00 $
Year 16 : 490 000,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 1 410 000,00 $
Year 15 : 1 410 000,00 $
Year 16 : 490 000,00 $
Year 17 : 0,00 $

LOSANGELES



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7200 - 86 $ - 0 - 0,00%
Level 2: 6200 - 55 $ - 0 - 0,00%
Level 3: 3300 - 30 $ - 0 - 0,00%
Level 4: 5318 - 16 $ - 0 - 0,00%
Luxury : 1800 - 175 $ - 0 - 0,00%
Total Capacity :23818
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries70 250 000 $
Farm Players Total Salaries3 600 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll70 250 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $2 750 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 27 250 000 $
Current Bank Account194 537 342 $
Projected Bank Account194 537 342 $

Pro Players Salaries

Blake Wheeler 9 000 000 $ (2)
Ben Bishop 8 000 000 $ (2)
Mikko Koivu 6 000 000 $ (1)
Andrei Markov 6 000 000 $ (2)
Paul Martin 5 000 000 $ (2)
Mark Stone 4 000 000 $ (4)
Jakub Voracek 4 000 000 $ (3)
Jordan Staal 3 750 000 $ (2)
Derek Stepan 3 500 000 $ (1)
Josh Gorges 3 500 000 $ (2)
Jonathan Huberdeau 3 000 000 $ (3)
Danny DeKeyser 3 000 000 $ (3)
Brandon Saad 3 000 000 $ (3)
John Gibson 2 000 000 $ (4)
Justin Faulk 1 750 000 $ (2)
Nikolai Kulemin 1 500 000 $ (2)
Sami Vatanen 1 000 000 $ (3)
Pavel Bure 1 000 000 $ (4)
Tomas Tatar 750 000 $ (1)
Colton Sissons 500 000 $ (4)
Total Pro Players20
Salary Commitment
Year 14 : 70 250 000,00 $
Year 15 : 60 000 000,00 $
Year 16 : 21 500 000,00 $
Year 17 : 7 500 000,00 $
Salary Average Commitment
Year 14 : 57 250 000,00 $
Year 15 : 57 250 000,00 $
Year 16 : 20 500 000,00 $
Year 17 : 7 500 000,00 $

Farm Players Salaries

Jonas Hiller 550 000 $ (1)
Petr Mrazek 400 000 $ (4)
Brandon Sutter 300 000 $ (2)
Chris Kreider 200 000 $ (3)
Marian Gaborik 175 000 $ (2)
Nate Guenin 175 000 $ (2)
Oliver Ekman-Larsson 175 000 $ (1)
Chris Tanev 150 000 $ (3)
Johan Larsson 100 000 $ (4)
Reid Boucher 100 000 $ (4)
Riley Sheahan 100 000 $ (3)
Anthony Duclair 100 000 $ (3)
Joonas Donskoi 100 000 $ (3)
Jake McCabe 100 000 $ (4)
Teuvo Teravainen 100 000 $ (4)
John Klingberg 100 000 $ (3)
J.T. Brown 70 000 $ (2)
Dmitry Orlov 55 000 $ (2)
Anthony Mantha 50 000 $ (2)
Esa Lindell 50 000 $ (2)
Devin Shore 50 000 $ (2)
Bogdan Yakimov 50 000 $ (2)
Oliver Bjorkstrand 50 000 $ (3)
Oskar Sundqvist 50 000 $ (2)
Alexey Marchenko 50 000 $ (2)
Anton Slepyshev 50 000 $ (2)
Jordan Weal 50 000 $ (3)
Andreas Athanasiou 50 000 $ (2)
Marko Dano 50 000 $ (2)
Total Farm Players29
Salary Commitment
Year 14 : 3 600 000,00 $
Year 15 : 2 875 000,00 $
Year 16 : 1 650 000,00 $
Year 17 : 800 000,00 $
Salary Average Commitment
Year 14 : 2 220 000,00 $
Year 15 : 2 220 000,00 $
Year 16 : 1 350 000,00 $
Year 17 : 800 000,00 $

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7500 - 90 $ - 0 - 0,00%
Level 2: 7250 - 50 $ - 0 - 0,00%
Level 3: 4250 - 20 $ - 0 - 0,00%
Level 4: 4000 - 12 $ - 0 - 0,00%
Luxury : 2000 - 150 $ - 0 - 0,00%
Total Capacity :25000
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries67 350 000 $
Farm Players Total Salaries1 100 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll67 350 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $5 650 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 24 350 000 $
Current Bank Account56 846 850 $
Projected Bank Account56 846 850 $

Pro Players Salaries

Joe Pavelski 11 000 000 $ (2)
Roberto Luongo 9 000 000 $ (2)
Bobby Ryan 7 750 000 $ (1)
Jaromir Jagr 6 000 000 $ (1)
Evgeni Malkin 5 000 000 $ (1)
Evander Kane 3 500 000 $ (1)
Dennis Wideman 3 500 000 $ (2)
Nick Schultz 3 500 000 $ (1)
Dan Boyle 3 500 000 $ (1)
Alexei Emelin 3 000 000 $ (2)
Michal Neuvirth 2 250 000 $ (1)
Radko Gudas 1 500 000 $ (3)
Dale Weise 1 250 000 $ (2)
Marcus Johansson 1 250 000 $ (1)
Mikhail Grigorenko 1 000 000 $ (4)
Marco Scandella 1 000 000 $ (2)
Mikael Backlund 1 000 000 $ (1)
Leon Draisaitl 500 000 $ (2)
Dylan Larkin 500 000 $ (2)
Erik Haula 450 000 $ (1)
Cody Ceci 450 000 $ (1)
Elias Lindholm 450 000 $ (1)
Dany Laramée 0 $ (0)
Total Pro Players23
Salary Commitment
Year 14 : 67 350 000,00 $
Year 15 : 32 250 000,00 $
Year 16 : 2 500 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 39 000 000,00 $
Year 15 : 31 250 000,00 $
Year 16 : 2 500 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries

Patrick Eaves (Out of Payroll) 175 000 $ (2)
Dustin Tokarski 150 000 $ (3)
Alexander Radulov 150 000 $ (2)
Nathan Beaulieu 100 000 $ (4)
Christopher Gibson 100 000 $ (2)
Magnus Paajarvi 100 000 $ (1)
Gabriel Bourque (Out of Payroll) 100 000 $ (3)
Hunter Shinkaruk 50 000 $ (2)
Viktor Arvidsson 50 000 $ (2)
Mark Pysyk 50 000 $ (3)
Stefan Matteau 50 000 $ (4)
Malcolm Subban (Out of Payroll) 50 000 $ (1)
Casey Bailey 50 000 $ (2)
Jarred Tinordi (Out of Payroll) 50 000 $ (4)
Kevin Fiala 50 000 $ (2)
Jyrki Jokipakka 50 000 $ (2)
Max Friberg 50 000 $ (2)
Michael Sgarbossa 50 000 $ (4)
Tyler Graovac 50 000 $ (2)
Tyler Wotherspoon (Out of Payroll) 35 000 $ (1)
Total Farm Players20
Salary Commitment
Year 14 : 1 510 000,00 $
Year 15 : 1 325 000,00 $
Year 16 : 550 000,00 $
Year 17 : 250 000,00 $
Salary Average Commitment
Year 14 : 1 225 000,00 $
Year 15 : 1 175 000,00 $
Year 16 : 400 000,00 $
Year 17 : 250 000,00 $

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6600 - 85 $ - 0 - 0,00%
Level 2: 5700 - 50 $ - 0 - 0,00%
Level 3: 2700 - 27 $ - 0 - 0,00%
Level 4: 4773 - 24 $ - 0 - 0,00%
Luxury : 1500 - 129 $ - 0 - 0,00%
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries58 250 000 $
Farm Players Total Salaries1 440 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll58 250 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $14 750 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 15 250 000 $
Current Bank Account65 133 319 $
Projected Bank Account65 133 319 $

Pro Players Salaries

Shea Weber 10 000 000 $ (2)
Antoine Vermette 5 000 000 $ (1)
Jason Pominville 5 000 000 $ (2)
Jiri Hudler 5 000 000 $ (2)
Cam Atkinson 4 000 000 $ (2)
David Savard 4 000 000 $ (2)
Jaroslav Halak 3 750 000 $ (2)
Matt Cullen 3 500 000 $ (1)
Alex Killorn 3 000 000 $ (3)
Kevin Klein 3 000 000 $ (1)
Thomas Greiss 2 500 000 $ (2)
Aaron Ekblad 2 000 000 $ (2)
Mark Stuart 1 750 000 $ (2)
Patrick Maroon 1 500 000 $ (1)
Vyacheslav Voinov 1 250 000 $ (2)
Pat Bussieres 1 000 000 $ (4)
Ryan White 700 000 $ (1)
Sam Bennett 500 000 $ (2)
Johnny Gaudreau 450 000 $ (1)
Bo Horvat 350 000 $ (1)
Benn Ferriero 0 $ (0)
Nicolas Blanchard 0 $ (0)
Jason Akeson 0 $ (0)
Total Pro Players23
Salary Commitment
Year 14 : 58 250 000,00 $
Year 15 : 43 750 000,00 $
Year 16 : 4 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 41 050 000,00 $
Year 15 : 40 350 000,00 $
Year 16 : 4 000 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries

Brandon Prust 175 000 $ (1)
Grant Clitsome 150 000 $ (1)
David Pastrnak 100 000 $ (2)
Scott Laughton 100 000 $ (4)
Justin Fontaine 100 000 $ (1)
Dylan Olsen 75 000 $ (2)
Corey Tropp 75 000 $ (1)
Nicolas Deslauriers 70 000 $ (3)
Marc-Andre Gragnani 70 000 $ (1)
Brian Lashoff (Out of Payroll) 70 000 $ (3)
Paul Postma 70 000 $ (3)
Quinton Howden 50 000 $ (3)
Cedric Paquette 50 000 $ (1)
Scott Wilson 50 000 $ (3)
Matt Irwin 50 000 $ (1)
Beau Bennett 50 000 $ (3)
Tom Kuhnhackl 50 000 $ (2)
Michael Hutchinson 45 000 $ (1)
Louis Leblanc 40 000 $ (2)
Mark Visentin 35 000 $ (1)
Nikita Zadorov 35 000 $ (1)
Total Farm Players21
Salary Commitment
Year 14 : 1 510 000,00 $
Year 15 : 725 000,00 $
Year 16 : 460 000,00 $
Year 17 : 100 000,00 $
Salary Average Commitment
Year 14 : 555 000,00 $
Year 15 : 470 000,00 $
Year 16 : 320 000,00 $
Year 17 : 100 000,00 $

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6175 - 90 $ - 0 - 0,00%
Level 2: 5150 - 60 $ - 0 - 0,00%
Level 3: 2250 - 60 $ - 0 - 0,00%
Level 4: 4350 - 45 $ - 0 - 0,00%
Luxury : 1025 - 100 $ - 0 - 0,00%
Total Capacity :18950
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries64 700 000 $
Farm Players Total Salaries2 400 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll64 700 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $8 300 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 21 700 000 $
Current Bank Account57 354 633 $
Projected Bank Account57 354 633 $

Pro Players Salaries

Antti Niemi 8 000 000 $ (1)
Nick Foligno 6 750 000 $ (1)
Jarome Iginla 6 000 000 $ (2)
Brandon Dubinsky 5 000 000 $ (2)
Dion Phaneuf 5 000 000 $ (2)
Shane Doan (Out of Payroll) 5 000 000 $ (1)
Milan Lucic 4 000 000 $ (2)
James Neal 4 000 000 $ (2)
Artem Anisimov 3 750 000 $ (2)
Ryan Callahan 3 500 000 $ (2)
Justin Braun 3 000 000 $ (3)
Jason Garrison 3 000 000 $ (1)
Jimmy Howard 2 750 000 $ (2)
Michael Frolik 2 750 000 $ (1)
Justin Abdelkader 1 500 000 $ (1)
Michael Del Zotto 1 500 000 $ (3)
Luke Schenn 1 500 000 $ (3)
Brenden Dillon 1 000 000 $ (3)
Stéphane Blanchette 1 000 000 $ (4)
Jean-Gabriel Pageau 350 000 $ (1)
Kevin Hayes 350 000 $ (1)
Tye McGinn 0 $ (0)
Jamie Devane 0 $ (0)
Jamie McBain 0 $ (0)
Chris Summers 0 $ (0)
Steve Kampfer 0 $ (0)
Total Pro Players26
Salary Commitment
Year 14 : 69 700 000,00 $
Year 15 : 42 000 000,00 $
Year 16 : 8 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 41 350 000,00 $
Year 15 : 41 000 000,00 $
Year 16 : 7 000 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries

Ondrej Pavelec 450 000 $ (2)
Sam Gagner 300 000 $ (2)
Mason Raymond 200 000 $ (1)
Chris Thorburn 175 000 $ (2)
Dwight King 150 000 $ (2)
Anton Khudobin 150 000 $ (2)
Alex Stalock 125 000 $ (1)
Martin Marincin 100 000 $ (4)
Marcus Foligno 100 000 $ (3)
Ryan Murray 100 000 $ (4)
Jared Cowen 75 000 $ (1)
Marc-Andre Cliche 70 000 $ (2)
Richard Clune 60 000 $ (1)
Nathan Gerbe 50 000 $ (1)
Andrew Campbell 50 000 $ (1)
Tyler Bunz 50 000 $ (1)
Jake Virtanen 50 000 $ (2)
Mattias Tedenby 40 000 $ (1)
William Karlsson 35 000 $ (1)
David Broll 35 000 $ (1)
Kenny Agostino 35 000 $ (1)
Total Farm Players21
Salary Commitment
Year 14 : 2 400 000,00 $
Year 15 : 1 645 000,00 $
Year 16 : 300 000,00 $
Year 17 : 200 000,00 $
Salary Average Commitment
Year 14 : 1 145 000,00 $
Year 15 : 1 095 000,00 $
Year 16 : 200 000,00 $
Year 17 : 200 000,00 $

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - 90 $ - 0 - 0,00%
Level 2: 7000 - 60 $ - 0 - 0,00%
Level 3: 4000 - 25 $ - 0 - 0,00%
Level 4: 5000 - 20 $ - 0 - 0,00%
Luxury : 2000 - 90 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 30 $ - 0 - 0,00%
Farm Level 2: 1000 - 10 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries61 600 000 $
Farm Players Total Salaries235 000 $
Coaches Total Salaries2 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll61 600 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $11 400 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 18 600 000 $
Current Bank Account52 768 745 $
Projected Bank Account52 768 745 $

Pro Players Salaries

Brooks Orpik 7 000 000 $ (2)
Zdeno Chara 6 000 000 $ (1)
Erik Karlsson 6 000 000 $ (3)
Patrick Sharp 6 000 000 $ (2)
Sergei Bobrovsky 5 500 000 $ (2)
Joel Ward 5 000 000 $ (1)
Matt Duchene 3 500 000 $ (1)
Andrew Ference 3 500 000 $ (1)
Tyler Toffoli 3 000 000 $ (4)
Mark Scheifele 2 000 000 $ (3)
Derek MacKenzie 1 750 000 $ (2)
Chris Neil 1 750 000 $ (1)
Mark Letestu 1 750 000 $ (2)
Tyler Ennis (Out of Payroll) 1 750 000 $ (1)
Jeff Schultz 1 500 000 $ (2)
Laurent Brossoit 1 000 000 $ (2)
Yannick Turgeon 1 000 000 $ (4)
Ryan Ellis 1 000 000 $ (3)
Brayden McNabb 1 000 000 $ (3)
Dave Bolland 700 000 $ (2)
Valeri Nichushkin 550 000 $ (1)
Joel Edmundson 500 000 $ (3)
Evgeny Kuznetsov 450 000 $ (1)
Tanner Pearson 450 000 $ (1)
Philip Samuelsson 350 000 $ (1)
Brian Dumoulin 350 000 $ (1)
Karri Ramo 0 $ (0)
Total Pro Players27
Salary Commitment
Year 14 : 63 350 000,00 $
Year 15 : 39 700 000,00 $
Year 16 : 14 500 000,00 $
Year 17 : 4 000 000,00 $
Salary Average Commitment
Year 14 : 35 700 000,00 $
Year 15 : 35 700 000,00 $
Year 16 : 10 500 000,00 $
Year 17 : 4 000 000,00 $

Farm Players Salaries

Tom Sestito 70 000 $ (3)
Jamie Oleksiak 45 000 $ (1)
Linden Vey 45 000 $ (1)
Patrice Cormier 40 000 $ (1)
Ryan Sproul 35 000 $ (1)
Total Farm Players5
Salary Commitment
Year 14 : 235 000,00 $
Year 15 : 70 000,00 $
Year 16 : 70 000,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 70 000,00 $
Year 15 : 70 000,00 $
Year 16 : 70 000,00 $
Year 17 : 0,00 $

PHILADELPHIE



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6994 - 70 $ - 0 - 0,00%
Level 2: 6994 - 50 $ - 0 - 0,00%
Level 3: 3994 - 40 $ - 0 - 0,00%
Level 4: 4994 - 20 $ - 0 - 0,00%
Luxury : 1994 - 175 $ - 0 - 0,00%
Total Capacity :24970
Farm
Farm Level 1: 2000 - 25 $ - 0 - 0,00%
Farm Level 2: 1000 - 10 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 250 000 $
Farm Players Total Salaries2 900 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll68 250 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $4 750 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 25 250 000 $
Current Bank Account125 378 932 $
Projected Bank Account125 378 932 $

Pro Players Salaries

Sidney Crosby 10 000 000 $ (2)
Zach Parise 9 000 000 $ (1)
Jussi Jokinen 6 000 000 $ (2)
Devan Dubnyk 6 000 000 $ (2)
Jordan Eberle 5 500 000 $ (1)
Tyson Barrie 4 500 000 $ (3)
Charlie Coyle 4 000 000 $ (4)
Mike Fisher 3 500 000 $ (2)
Alexander Edler 3 000 000 $ (2)
Tyler Myers 3 000 000 $ (3)
Craig Smith 3 000 000 $ (2)
Brendan Gallagher 2 000 000 $ (4)
Morgan Rielly 2 000 000 $ (4)
Brooks Laich 1 750 000 $ (1)
Alexandre Marois 1 000 000 $ (4)
Connor Murphy 1 000 000 $ (4)
Andrew Shaw 1 000 000 $ (3)
Jason Zucker 1 000 000 $ (4)
Shane Prince 500 000 $ (2)
Kent Simpson 500 000 $ (4)
Xavier Ouellet 0 $ (0)
Total Pro Players21
Salary Commitment
Year 14 : 68 250 000,00 $
Year 15 : 52 000 000,00 $
Year 16 : 20 000 000,00 $
Year 17 : 11 500 000,00 $
Salary Average Commitment
Year 14 : 51 000 000,00 $
Year 15 : 51 000 000,00 $
Year 16 : 19 000 000,00 $
Year 17 : 11 500 000,00 $

Farm Players Salaries

Frans Nielsen 600 000 $ (2)
Willie Mitchell 350 000 $ (1)
Al Montoya 275 000 $ (2)
Jonas Brodin 200 000 $ (3)
Philipp Grubauer 200 000 $ (4)
Ryan Carter 175 000 $ (1)
T.J. Brennan 150 000 $ (3)
Dalton Prout 150 000 $ (3)
Kevin Connauton 150 000 $ (3)
Maxime Sauve 70 000 $ (2)
Michael Blunden 70 000 $ (2)
Zack Kassian 70 000 $ (3)
Stefan Elliott 50 000 $ (3)
Rocco Grimaldi 50 000 $ (2)
Jared McCann 50 000 $ (3)
Curtis Hamilton 50 000 $ (2)
Justin Shugg 50 000 $ (2)
Jacob De La Rose 50 000 $ (2)
Darnell Nurse 50 000 $ (2)
Duncan Siemens 50 000 $ (2)
Evgeny Grachev 40 000 $ (1)
Total Farm Players21
Salary Commitment
Year 14 : 2 900 000,00 $
Year 15 : 2 335 000,00 $
Year 16 : 1 020 000,00 $
Year 17 : 200 000,00 $
Salary Average Commitment
Year 14 : 2 177 500,00 $
Year 15 : 2 177 500,00 $
Year 16 : 820 000,00 $
Year 17 : 200 000,00 $

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 8000 - 90 $ - 0 - 0,00%
Level 2: 8000 - 44 $ - 0 - 0,00%
Level 3: 2500 - 37 $ - 0 - 0,00%
Level 4: 5000 - 23 $ - 0 - 0,00%
Luxury : 1500 - 150 $ - 0 - 0,00%
Total Capacity :25000
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries40 200 000 $
Farm Players Total Salaries3 795 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll40 200 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $32 800 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ -2 800 000 $
Current Bank Account354 364 791 $
Projected Bank Account354 364 791 $

Pro Players Salaries

Jason Spezza 8 000 000 $ (2)
Kari Lehtonen 3 750 000 $ (2)
Nazem Kadri 3 500 000 $ (1)
Mike Santorelli 3 000 000 $ (1)
Jared Spurgeon 3 000 000 $ (2)
Nick Bonino 2 500 000 $ (1)
Connor McDavid 2 000 000 $ (3)
Ryan McDonagh 1 750 000 $ (1)
Matt Beleskey 1 500 000 $ (2)
Colin Wilson 1 500 000 $ (3)
Cam Fowler 1 250 000 $ (2)
Frank Lalancette 1 000 000 $ (4)
Zemgus Girgensons 1 000 000 $ (4)
Jaccob Slavin 1 000 000 $ (3)
Jordan Martinook 1 000 000 $ (3)
Louis Domingue 1 000 000 $ (3)
Nick Bjugstad 1 000 000 $ (4)
Tom Wilson 1 000 000 $ (4)
Boone Jenner 550 000 $ (1)
Olli Maatta 550 000 $ (1)
Shayne Gostisbehere 350 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 40 200 000,00 $
Year 15 : 28 000 000,00 $
Year 16 : 10 500 000,00 $
Year 17 : 4 000 000,00 $
Salary Average Commitment
Year 14 : 26 250 000,00 $
Year 15 : 23 750 000,00 $
Year 16 : 10 500 000,00 $
Year 17 : 4 000 000,00 $

Farm Players Salaries

John-Michael Liles 350 000 $ (2)
Paul Gaustad 175 000 $ (1)
Carl Gunnarsson 150 000 $ (2)
Brandon Davidson 150 000 $ (3)
Josh Manson 150 000 $ (3)
Nate Thompson 150 000 $ (1)
Matt Martin 125 000 $ (1)
Jordie Benn 125 000 $ (1)
Jiri Tlusty 125 000 $ (1)
Derek Dorsett 125 000 $ (1)
Dustin Jeffrey 125 000 $ (2)
Anders Lindback 125 000 $ (2)
Linus Ullmark 100 000 $ (3)
Mark Arcobello 100 000 $ (1)
Alex Petrovic 100 000 $ (4)
Ryan Stanton 100 000 $ (1)
Alex Burmistrov 100 000 $ (2)
Brett Pesce 100 000 $ (3)
Mackenzie Skapski 100 000 $ (2)
Joonas Korpisalo 100 000 $ (3)
Garret Sparks 100 000 $ (3)
Matt Halischuk 75 000 $ (1)
David Schlemko 75 000 $ (1)
Michael Latta 70 000 $ (3)
Mark Fraser 70 000 $ (2)
Joseph Blandisi 50 000 $ (3)
Phil Di Giuseppe 50 000 $ (2)
Nikita Tryamkin 50 000 $ (3)
Christian Thomas 50 000 $ (4)
Scott Mayfield 50 000 $ (2)
Matt Puempel 50 000 $ (2)
Brock McGinn 50 000 $ (2)
Josh Anderson 50 000 $ (2)
Radek Faksa 50 000 $ (2)
Mark McNeill 50 000 $ (2)
Marek Mazanec 45 000 $ (1)
Jayson Megna 45 000 $ (1)
Kevin Poulin 40 000 $ (1)
Connor Carrick 35 000 $ (1)
Nate Schmidt 35 000 $ (1)
Michael Matheson 30 000 $ (2)
Total Farm Players41
Salary Commitment
Year 14 : 3 795 000,00 $
Year 15 : 2 420 000,00 $
Year 16 : 1 020 000,00 $
Year 17 : 150 000,00 $
Salary Average Commitment
Year 14 : 2 545 000,00 $
Year 15 : 2 420 000,00 $
Year 16 : 1 020 000,00 $
Year 17 : 150 000,00 $

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6500 - 140 $ - 0 - 0,00%
Level 2: 5500 - 75 $ - 0 - 0,00%
Level 3: 2300 - 30 $ - 0 - 0,00%
Level 4: 4396 - 25 $ - 0 - 0,00%
Luxury : 1400 - 210 $ - 0 - 0,00%
Total Capacity :20096
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries76 250 000 $
Farm Players Total Salaries1 750 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll76 250 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $-3 250 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 33 250 000 $
Current Bank Account162 977 870 $
Projected Bank Account162 977 870 $

Pro Players Salaries

Marian Hossa 9 000 000 $ (1)
Loui Eriksson 7 000 000 $ (2)
Michael Cammalleri 5 000 000 $ (2)
Tyler Bozak 5 000 000 $ (1)
Brian Gionta 5 000 000 $ (1)
Brent Seabrook 5 000 000 $ (1)
Jay Bouwmeester 5 000 000 $ (1)
David Krejci 5 000 000 $ (2)
Anton Stralman 4 000 000 $ (2)
Johnny Oduya 3 500 000 $ (1)
Matt Niskanen 3 000 000 $ (2)
Tyler Johnson 3 000 000 $ (3)
Jannik Hansen 3 000 000 $ (2)
Cam Ward 2 750 000 $ (1)
Braden Holtby 2 250 000 $ (1)
Matt Hendricks 1 750 000 $ (2)
Stephane Robidas 1 750 000 $ (2)
Calle Jarnkrok 1 500 000 $ (3)
Antoine Roussel 1 500 000 $ (3)
Nick Leddy 1 250 000 $ (2)
Teemu Selanne 1 000 000 $ (4)
Total Pro Players21
Salary Commitment
Year 14 : 76 250 000,00 $
Year 15 : 38 750 000,00 $
Year 16 : 7 000 000,00 $
Year 17 : 1 000 000,00 $
Salary Average Commitment
Year 14 : 37 500 000,00 $
Year 15 : 37 500 000,00 $
Year 16 : 7 000 000,00 $
Year 17 : 1 000 000,00 $

Farm Players Salaries

Jonathan Bernier 250 000 $ (3)
Robert Bortuzzo 150 000 $ (2)
Erik Condra 150 000 $ (2)
Richard Bachman 125 000 $ (1)
Taylor Beck 100 000 $ (3)
Kyle Clifford 100 000 $ (1)
Andreas Nodl 75 000 $ (1)
Jonathan Audy-Marchessault 70 000 $ (2)
Matt Taormina 70 000 $ (2)
Craig Cunningham 70 000 $ (3)
Jordan Schroeder 70 000 $ (2)
Eric Gelinas 70 000 $ (3)
Zach Redmond 60 000 $ (2)
Sven Andrighetto 50 000 $ (1)
Michael Chaput 50 000 $ (4)
Chris Tierney 50 000 $ (1)
Mirco Mueller 50 000 $ (1)
Joni Ortio 50 000 $ (1)
Maxwell Reinhart 50 000 $ (1)
Michael Bournival 50 000 $ (4)
Matt Hackett 40 000 $ (2)
Total Farm Players21
Salary Commitment
Year 14 : 1 750 000,00 $
Year 15 : 1 200 000,00 $
Year 16 : 590 000,00 $
Year 17 : 100 000,00 $
Salary Average Commitment
Year 14 : 1 090 000,00 $
Year 15 : 1 060 000,00 $
Year 16 : 490 000,00 $
Year 17 : 100 000,00 $

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Bay Times Forum
Level 1: 7000 - 100 $ - 0 - 0,00%
Level 2: 6000 - 70 $ - 0 - 0,00%
Level 3: 3000 - 50 $ - 0 - 0,00%
Level 4: 4135 - 30 $ - 0 - 0,00%
Luxury : 1000 - 249 $ - 0 - 0,00%
Total Capacity :21135
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries56 650 000 $
Farm Players Total Salaries1 760 000 $
Coaches Total Salaries2 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll56 650 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $16 350 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 13 650 000 $
Current Bank Account27 161 317 $
Projected Bank Account27 161 317 $

Pro Players Salaries

Ryan Kesler 6 000 000 $ (1)
Patrick Marleau 6 000 000 $ (2)
Mike Smith 5 500 000 $ (1)
Bryan Little 5 000 000 $ (2)
Daniel Girardi 5 000 000 $ (2)
Nikita Kucherov 4 000 000 $ (4)
Radim Vrbata 3 500 000 $ (2)
Alex Galchenyuk 3 000 000 $ (4)
Mike Hoffman 3 000 000 $ (2)
Zach Bogosian 3 000 000 $ (3)
David Desharnais (Out of Payroll) 3 000 000 $ (2)
Sean Couturier 2 000 000 $ (3)
Jeff Petry 2 000 000 $ (1)
Jeff Skinner 1 750 000 $ (2)
Thomas Hickey 1 500 000 $ (3)
Casey Cizikas 1 500 000 $ (3)
Frederik Andersen 1 000 000 $ (1)
Rod Brind'Amour 1 000 000 $ (4)
Joe Colborne 1 000 000 $ (2)
Seth Jones 550 000 $ (1)
Jonathan Drouin 350 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 59 650 000,00 $
Year 15 : 44 250 000,00 $
Year 16 : 16 000 000,00 $
Year 17 : 8 000 000,00 $
Salary Average Commitment
Year 14 : 39 500 000,00 $
Year 15 : 39 500 000,00 $
Year 16 : 14 000 000,00 $
Year 17 : 8 000 000,00 $

Farm Players Salaries

Johan Franzen 350 000 $ (1)
Patrik Berglund 300 000 $ (2)
Matt Hunwick 175 000 $ (2)
Alex Chiasson 150 000 $ (3)
Tommy Wingels 125 000 $ (2)
Noah Hanifin 100 000 $ (3)
Erik Gudbranson 75 000 $ (2)
Jim O'Brien (Out of Payroll) 70 000 $ (3)
Bobby Sanguinetti 70 000 $ (2)
Eric Tangradi 70 000 $ (3)
Jacob Josefson 55 000 $ (1)
Joe Morrow 50 000 $ (2)
Austin Watson 50 000 $ (4)
Markus Granlund 45 000 $ (1)
Brett Bulmer 40 000 $ (2)
Jiri Sekac 35 000 $ (1)
Andrei Vasilevskiy 35 000 $ (1)
Alexander Khokhlachev 35 000 $ (1)
Total Farm Players18
Salary Commitment
Year 14 : 1 830 000,00 $
Year 15 : 1 275 000,00 $
Year 16 : 440 000,00 $
Year 17 : 50 000,00 $
Salary Average Commitment
Year 14 : 1 195 000,00 $
Year 15 : 1 160 000,00 $
Year 16 : 440 000,00 $
Year 17 : 50 000,00 $

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7931 - 95 $ - 0 - 0,00%
Level 2: 5900 - 60 $ - 0 - 0,00%
Level 3: 2700 - 35 $ - 0 - 0,00%
Level 4: 4419 - 15 $ - 0 - 0,00%
Luxury : 1550 - 190 $ - 0 - 0,00%
Total Capacity :22500
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries71 850 000 $
Farm Players Total Salaries2 280 000 $
Coaches Total Salaries2 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll71 850 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 150 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 28 850 000 $
Current Bank Account177 100 292 $
Projected Bank Account177 100 292 $

Pro Players Salaries

Henrik Zetterberg 9 000 000 $ (1)
Claude Giroux 8 000 000 $ (3)
Dustin Byfuglien 8 000 000 $ (2)
Corey Crawford 7 000 000 $ (2)
Chris Kunitz 6 000 000 $ (1)
Anze Kopitar 5 000 000 $ (1)
Drew Stafford 4 000 000 $ (1)
Kevin Shattenkirk 3 750 000 $ (2)
Alex Burrows 3 500 000 $ (1)
Travis Zajac 3 000 000 $ (1)
Gustav Nyquist 3 000 000 $ (1)
Jason Demers 2 750 000 $ (2)
Eddie Lack 1 750 000 $ (1)
Mikkel Boedker 1 750 000 $ (1)
Jimmy Hayes 1 250 000 $ (1)
Dmitry Kulikov 1 000 000 $ (1)
Cody Franson 1 000 000 $ (1)
Lars Eller 1 000 000 $ (1)
Sean Monahan 550 000 $ (1)
Calvin de Haan 550 000 $ (2)
Zach Boychuk 0 $ (0)
Total Pro Players21
Salary Commitment
Year 14 : 71 850 000,00 $
Year 15 : 30 050 000,00 $
Year 16 : 8 000 000,00 $
Year 17 : 0,00 $
Salary Average Commitment
Year 14 : 33 250 000,00 $
Year 15 : 29 500 000,00 $
Year 16 : 8 000 000,00 $
Year 17 : 0,00 $

Farm Players Salaries

James Wisniewski 350 000 $ (1)
Pascal Dupuis 350 000 $ (1)
Clarke MacArthur 175 000 $ (2)
Adam Pardy 175 000 $ (1)
Nikita Nikitin 125 000 $ (1)
Mike Weber 125 000 $ (1)
Nail Yakupov 100 000 $ (4)
Colton Sceviour 100 000 $ (1)
Anton Forsberg 100 000 $ (2)
Steve Yzerman (Out of Payroll) 100 000 $ (4)
Joe Finley 75 000 $ (1)
Boyd Gordon 75 000 $ (2)
Richard Panik 70 000 $ (3)
Paul Bissonnette 70 000 $ (1)
Tomas Vincour 55 000 $ (1)
Ryan Murphy 50 000 $ (4)
Danny Biega 50 000 $ (2)
Jordan Binnington 50 000 $ (2)
Dmitrij Jaskin 50 000 $ (4)
Ryan Bourque 50 000 $ (1)
Frank Corrado 50 000 $ (4)
Seth Griffith 35 000 $ (1)
Total Farm Players22
Salary Commitment
Year 14 : 2 380 000,00 $
Year 15 : 870 000,00 $
Year 16 : 420 000,00 $
Year 17 : 350 000,00 $
Salary Average Commitment
Year 14 : 995 000,00 $
Year 15 : 870 000,00 $
Year 16 : 420 000,00 $
Year 17 : 350 000,00 $

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6500 - 77 $ - 0 - 0,00%
Level 2: 5500 - 60 $ - 0 - 0,00%
Level 3: 2000 - 40 $ - 0 - 0,00%
Level 4: 4000 - 29 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 0 - 0,00%
Total Capacity :19000
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 - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries73 200 000 $
Farm Players Total Salaries1 860 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Payroll73 200 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $-200 000 $
Estimate Over Minimum Salary Cap of 43 000 000 $ 30 200 000 $
Current Bank Account61 470 996 $
Projected Bank Account61 470 996 $

Pro Players Salaries

Patrick Kane 9 500 000 $ (1)
Jamie Benn 9 500 000 $ (1)
Cory Schneider 8 000 000 $ (1)
Mike Ribeiro 5 000 000 $ (2)
Johnny Boychuk 5 000 000 $ (2)
Kristopher Letang 4 750 000 $ (1)
Derick Brassard 4 750 000 $ (1)
Filip Forsberg 4 000 000 $ (4)
Nathan Horton 4 000 000 $ (1)
Andrej Sekera 3 000 000 $ (2)
Andrew Cogliano 2 750 000 $ (1)
Karl Alzner 2 500 000 $ (1)
Matt Moulson 1 750 000 $ (2)
Braydon Coburn 1 500 000 $ (1)
Kris Versteeg 1 500 000 $ (2)
Marc Staal 1 250 000 $ (1)
Travis Hamonic 1 250 000 $ (2)
Nathan Marois 1 000 000 $ (4)
Vincent Trocheck 1 000 000 $ (2)
Peter Holland 750 000 $ (2)
Antti Raanta 450 000 $ (1)
Jack Skille 0 $ (0)
Total Pro Players22
Salary Commitment
Year 14 : 73 200 000,00 $
Year 15 : 24 250 000,00 $
Year 16 : 5 000 000,00 $
Year 17 : 5 000 000,00 $
Salary Average Commitment
Year 14 : 51 000 000,00 $
Year 15 : 20 750 000,00 $
Year 16 : 5 000 000,00 $
Year 17 : 5 000 000,00 $

Farm Players Salaries

Scott Darling 250 000 $ (3)
Milan Michalek 175 000 $ (2)
Chad Johnson 175 000 $ (1)
Marcus Kruger 150 000 $ (2)
Adam McQuaid 150 000 $ (2)
Brian Gibbons 100 000 $ (1)
Matt Nieto 100 000 $ (4)
Josh Jooris 100 000 $ (2)
Magnus Hellberg 100 000 $ (1)
Cody Goloubef 70 000 $ (2)
Andrei Loktionov 55 000 $ (1)
Tim Erixon 55 000 $ (2)
Matt Tennyson 50 000 $ (1)
Jakub Kindl 50 000 $ (1)
Brandon Gormley 50 000 $ (3)
Jesper Fast 50 000 $ (2)
Chris Bigras 50 000 $ (3)
David Musil 50 000 $ (2)
Carl Klingberg 40 000 $ (2)
David Rundblad 40 000 $ (2)
Total Farm Players20
Salary Commitment
Year 14 : 1 860 000,00 $
Year 15 : 1 330 000,00 $
Year 16 : 450 000,00 $
Year 17 : 100 000,00 $
Salary Average Commitment
Year 14 : 975 000,00 $
Year 15 : 775 000,00 $
Year 16 : 450 000,00 $
Year 17 : 100 000,00 $

Salary Cap Centrale

Team

Current Fund

Payroll

Under Maximum of
73 000 000 $

Over Minimum of
43 000 000 $

Farm Salary Cap

Under Maximum of
5 000 000 $

Pro Players

Farm Players

Total Players

ANAHEIM 209 823 540 $ 62 750 000 $ 10 250 000 $ 19 750 000 $ 3 340 000 $ 1 660 000 $ 212445
ARIZONA 72 952 566 $ 66 750 000 $ 6 250 000 $ 23 750 000 $ 2 015 000 $ 2 985 000 $ 212041
BOSTON 120 746 461 $ 68 750 000 $ 4 250 000 $ 25 750 000 $ 1 290 000 $ 3 710 000 $ 221638
BUFFALO 26 817 045 $ 69 650 000 $ 3 350 000 $ 26 650 000 $ 2 035 000 $ 2 965 000 $ 231942
CHICAGO 92 028 234 $ 66 700 000 $ 6 300 000 $ 23 700 000 $ 2 790 000 $ 2 210 000 $ 211940
COLORADO 69 246 930 $ 63 550 000 $ 9 450 000 $ 20 550 000 $ 980 000 $ 4 020 000 $ 201838
COLUMBUS 35 656 $ 71 250 000 $ 1 750 000 $ 28 250 000 $ 1 725 000 $ 3 275 000 $ 202040
DALLAS 328 155 108 $ 70 750 000 $ 2 250 000 $ 27 750 000 $ 1 135 000 $ 3 865 000 $ 231437
ISLANDERS 48 396 746 $ 68 500 000 $ 4 500 000 $ 25 500 000 $ 2 085 000 $ 2 915 000 $ 202646
LOSANGELES 194 537 342 $ 70 250 000 $ 2 750 000 $ 27 250 000 $ 3 600 000 $ 1 400 000 $ 202949
MINNESOTA 56 846 850 $ 67 350 000 $ 5 650 000 $ 24 350 000 $ 1 100 000 $ 3 900 000 $ 232043
MONTREAL 65 133 319 $ 58 250 000 $ 14 750 000 $ 15 250 000 $ 1 440 000 $ 3 560 000 $ 232144
NASHVILLE 57 354 633 $ 64 700 000 $ 8 300 000 $ 21 700 000 $ 2 400 000 $ 2 600 000 $ 262147
NEWJERSEY 52 768 745 $ 61 600 000 $ 11 400 000 $ 18 600 000 $ 235 000 $ 4 765 000 $ 27532
PHILADELPHIE 125 378 932 $ 68 250 000 $ 4 750 000 $ 25 250 000 $ 2 900 000 $ 2 100 000 $ 212142
PITTSBURGH 354 364 791 $ 40 200 000 $ 32 800 000 $ -2 800 000 $ 3 795 000 $ 1 205 000 $ 214162
SANJOSE 162 977 870 $ 76 250 000 $ -3 250 000 $ 33 250 000 $ 1 750 000 $ 3 250 000 $ 212142
TAMPABAY 27 161 317 $ 56 650 000 $ 16 350 000 $ 13 650 000 $ 1 760 000 $ 3 240 000 $ 211839
TORONTO 177 100 292 $ 71 850 000 $ 1 150 000 $ 28 850 000 $ 2 280 000 $ 2 720 000 $ 212243
WINNIPEG 61 470 996 $ 73 200 000 $ -200 000 $ 30 200 000 $ 1 860 000 $ 3 140 000 $ 222042