Team Finance for JGHL1718

Update - Tuesday, December 12, 2017 at 15:56

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 5000 - $100 - 5,000 - 100.00%
Level 2: 4000 - $60 - 3,919 - 97.99%
Level 3: 1000 - $35 - 994 - 99.36%
Level 4: 3000 - $20 - 2,985 - 99.49%
Luxury : 1000 - $200 - 986 - 98.63%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,884 - 99.17%
Average Income per Game$1,026,901
Year to Date Revenue$9,242,110

Expense

Pro Players Total Salaries$41,079,000
Farm Players Total Salaries$1,410,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$907,812
Pro Year To Date Expenses$8,486,799
Farm Year To Date Expenses$360,052
Pro Salary Cap To Date$8,427,142
Farm Salary Cap To Date$299,707

Estimate

Pro Estimated Season Revenue$32,860,836
Pro Remaining Season Days141
Pro Expenses Per Days$235,108
Pro Estimated Expenses$33,150,228
Farm Remaining Season Days139
Farm Expenses Per Days$9,828
Farm Estimated Expenses$1,366,092
Estimated Season Expenses$34,516,320
Payroll$43,396,812
Estimate Under Maximum Salary Cap of $58,000,000$14,603,188
Estimate Over Minimum Salary Cap of $0 $43,396,812
Current Bank Account$50,395,259
Projected Bank Account$48,739,775

Pro Players Salaries

David Backes $5,500,000 (1)
Marc-Andre Fleury $5,500,000 (2)
Valtteri Filppula $5,000,000 (1)
Wayne Simmonds $5,000,000 (1)
Patrik Berglund $3,125,000 (1)
Jean-Gabriel Pageau $2,000,000 (3)
Brendan Gallagher $2,000,000 (3)
Michael Raffl $1,800,000 (2)
Kevan Miller $1,650,000 (1)
Mikkel Boedker $1,500,000 (2)
Zach Bogosian $1,250,000 (3)
Craig Smith $1,000,000 (2)
Markus Nutivaara $754,000 (3)
Johan Larsson $500,000 (3)
Anders Nilsson $500,000 (3)
Brandon Davidson $500,000 (1)
Matt Puempel $500,000 (1)
Oscar Lindberg $500,000 (1)
Shayne Gostisbehere $500,000 (1)
Robert Hagg $500,000 (3)
Martin Marincin $500,000 (4)
Timo Meier $500,000 (3)
Ryan Strome $500,000 (4)
Total Pro Players23
Salary Commitment
Year 2017 : $41,079,000.00
Year 2018 : $18,804,000.00
Year 2019 : $9,004,000.00
Year 2020 : $1,000,000.00
Salary Average Commitment
Year 2017 : $41,079,000.00
Year 2018 : $18,804,000.00
Year 2019 : $9,004,000.00
Year 2020 : $1,000,000.00
Salary Cap with 1 Way Contract
Year 2017 : $41,079,000.00
Year 2018 : $18,804,000.00
Year 2019 : $9,004,000.00
Year 2020 : $1,000,000.00

Farm Players Salaries

Matthew Stajan $200,000 (1)
Michael Sgarbossa $135,000 (1)
Jamie McGinn $125,000 (1)
Niklas Grossman $100,000 (2)
Mike Vecchione $50,000 (3)
Gemel Smith $50,000 (3)
Zac Dalpe $50,000 (2)
Michael Blunden $50,000 (1)
Cedric Paquette $50,000 (3)
Evan Rodrigues $50,000 (3)
A.J. Greer $50,000 (3)
Paul Carey $50,000 (2)
Samuel Morin $50,000 (3)
Brian Lashoff $50,000 (3)
Joonas Korpisalo $50,000 (3)
Alex Lyon $50,000 (2)
Seth Griffith $50,000 (1)
Korbinian Holzer $50,000 (1)
Petter Granberg $50,000 (4)
Scott Laughton $50,000 (3)
Andreas Englund $50,000 (3)
Total Farm Players21
Salary Commitment
Year 2017 : $1,410,000.00
Year 2018 : $800,000.00
Year 2019 : $550,000.00
Year 2020 : $50,000.00
Salary Average Commitment
Year 2017 : $1,410,000.00
Year 2018 : $800,000.00
Year 2019 : $550,000.00
Year 2020 : $50,000.00

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 5000 - $100 - 4,920 - 98.40%
Level 2: 4000 - $60 - 3,974 - 99.34%
Level 3: 1000 - $35 - 997 - 99.74%
Level 4: 3000 - $20 - 2,948 - 98.26%
Luxury : 1000 - $200 - 994 - 99.42%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,833 - 98.81%
Average Income per Game$1,023,137
Year to Date Revenue$9,208,235

Expense

Pro Players Total Salaries$51,562,500
Farm Players Total Salaries$1,100,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,313,555
Farm Year To Date Expenses$281,610
Pro Salary Cap To Date$10,253,915
Farm Salary Cap To Date$221,270

Estimate

Pro Estimated Season Revenue$32,740,391
Pro Remaining Season Days141
Pro Expenses Per Days$294,673
Pro Estimated Expenses$41,548,893
Farm Remaining Season Days139
Farm Expenses Per Days$8,046
Farm Estimated Expenses$1,118,394
Estimated Season Expenses$42,667,287
Payroll$52,662,500
Estimate Under Maximum Salary Cap of $58,000,000$5,337,500
Estimate Over Minimum Salary Cap of $0 $52,662,500
Current Bank Account$48,613,070
Projected Bank Account$38,686,174

Pro Players Salaries

Patrick Kane $6,875,000 (2)
Tuukka Rask $6,000,000 (4)
Nicklas Backstrom $6,000,000 (1)
Mikael Backlund $4,000,000 (2)
Loui Eriksson $3,500,000 (2)
Brad Marchand $3,000,000 (1)
Paul Martin $3,000,000 (1)
Johnny Boychuk $3,000,000 (1)
Milan Lucic $2,687,500 (1)
Jannik Hansen $2,000,000 (3)
Joel Ward $2,000,000 (1)
Justin Abdelkader $1,750,000 (4)
Hampus Lindholm $1,500,000 (4)
Ben Lovejoy $1,500,000 (1)
Justin Braun $1,500,000 (4)
Darren Helm $1,250,000 (4)
Brian Campbell $500,000 (1)
David Schlemko $500,000 (4)
Curtis McElhinney $500,000 (1)
Derek Ryan $500,000 (4)
Total Pro Players20
Salary Commitment
Year 2017 : $51,562,500.00
Year 2018 : $29,375,000.00
Year 2019 : $15,000,000.00
Year 2020 : $13,000,000.00
Salary Average Commitment
Year 2017 : $51,562,500.00
Year 2018 : $29,375,000.00
Year 2019 : $15,000,000.00
Year 2020 : $13,000,000.00
Salary Cap with 1 Way Contract
Year 2017 : $51,562,500.00
Year 2018 : $29,375,000.00
Year 2019 : $15,000,000.00
Year 2020 : $13,000,000.00

Farm Players Salaries

Ryan Reaves $100,000 (4)
Borna Rendulic $50,000 (3)
Cory Conacher $50,000 (2)
Cole Schneider $50,000 (1)
Greg Pateryn $50,000 (2)
Curtis McKenzie $50,000 (1)
Sergey Kalinin $50,000 (1)
Derek Grant $50,000 (1)
Carter Rowney $50,000 (2)
David Warsofsky $50,000 (3)
Anthony Bitetto $50,000 (1)
Nick Schultz $50,000 (1)
Rob O'Gara $50,000 (1)
Matt Beleskey $50,000 (1)
Jean-Francois Berube $50,000 (2)
Jake Hildebrand $50,000 (2)
Michael Chaput $50,000 (1)
Troy Grosenick $50,000 (3)
Roman Lyubimov $50,000 (1)
Brady Austin $50,000 (1)
Joel Vermin $50,000 (1)
Total Farm Players21
Salary Commitment
Year 2017 : $1,100,000.00
Year 2018 : $500,000.00
Year 2019 : $250,000.00
Year 2020 : $100,000.00
Salary Average Commitment
Year 2017 : $1,100,000.00
Year 2018 : $500,000.00
Year 2019 : $250,000.00
Year 2020 : $100,000.00

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 5000 - $100 - 4,948 - 98.95%
Level 2: 4000 - $60 - 3,995 - 99.89%
Level 3: 1000 - $35 - 992 - 99.22%
Level 4: 3000 - $20 - 2,980 - 99.34%
Luxury : 1000 - $200 - 998 - 99.81%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,913 - 99.38%
Average Income per Game$1,028,434
Year to Date Revenue$9,255,910

Expense

Pro Players Total Salaries$47,944,976
Farm Players Total Salaries$1,625,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,514,617
Farm Year To Date Expenses$372,276
Pro Salary Cap To Date$9,454,972
Farm Salary Cap To Date$311,920

Estimate

Pro Estimated Season Revenue$32,909,902
Pro Remaining Season Days141
Pro Expenses Per Days$274,119
Pro Estimated Expenses$38,650,779
Farm Remaining Season Days139
Farm Expenses Per Days$11,063
Farm Estimated Expenses$1,537,757
Estimated Season Expenses$40,188,536
Payroll$49,569,976
Estimate Under Maximum Salary Cap of $58,000,000$8,430,024
Estimate Over Minimum Salary Cap of $0 $49,569,976
Current Bank Account$49,369,017
Projected Bank Account$42,090,383

Pro Players Salaries

Roberto Luongo $7,450,000 (1)
Matt Duchene $5,000,000 (1)
Corey Perry $4,056,250 (2)
Mike Green $3,812,475 (1)
Tyler Bozak $3,126,250 (3)
Oscar Klefbom $3,000,000 (4)
Gustav Nyquist $3,000,000 (2)
Martin Hanzal $3,000,000 (4)
Jason Demers $2,500,000 (1)
Jordan Eberle $2,000,000 (2)
Marcus Johansson $2,000,000 (2)
Cam Fowler $1,750,000 (2)
Taylor Hall $1,750,000 (2)
Kevin Hayes $1,500,000 (1)
Shane Doan $1,000,000 (1)
Alex Killorn $1,000,000 (3)
Adam Lowry $500,000 (1)
Brady Skjei $500,000 (2)
Derek Forbort $500,000 (2)
Anton Khudobin $500,000 (4)
Total Pro Players20
Salary Commitment
Year 2017 : $47,944,975.00
Year 2018 : $26,182,500.00
Year 2019 : $10,626,250.00
Year 2020 : $6,500,000.00
Salary Average Commitment
Year 2017 : $47,944,975.00
Year 2018 : $26,182,500.00
Year 2019 : $10,626,250.00
Year 2020 : $6,500,000.00
Salary Cap with 1 Way Contract
Year 2017 : $47,944,975.00
Year 2018 : $26,182,500.00
Year 2019 : $10,626,250.00
Year 2020 : $6,500,000.00

Farm Players Salaries

Jimmy Hayes $150,000 (2)
Nick Bjugstad $150,000 (3)
Benoit Pouliot $150,000 (3)
David Desharnais $150,000 (1)
Nail Yakupov $125,000 (3)
Matt Greene $100,000 (1)
Chris Kelly $100,000 (1)
Calle Jarnkrok $100,000 (3)
Brandon Pirri $50,000 (2)
Cristoval Nieves $50,000 (3)
Dylan McIlrath $50,000 (1)
Darnell Nurse $50,000 (1)
Stephen Johns $50,000 (2)
Jordin Tootoo $50,000 (1)
Jack Campbell $50,000 (1)
Cody McLeod $50,000 (1)
Vitek Vanecek $50,000 (1)
Jimmy Vesey $50,000 (3)
Jordan Martinook $50,000 (1)
Martin Frk $50,000 (3)
Total Farm Players20
Salary Commitment
Year 2017 : $1,625,000.00
Year 2018 : $925,000.00
Year 2019 : $675,000.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,625,000.00
Year 2018 : $925,000.00
Year 2019 : $675,000.00
Year 2020 : $0.00

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 5000 - $100 - 4,884 - 97.69%
Level 2: 4000 - $60 - 3,939 - 98.47%
Level 3: 1000 - $35 - 993 - 99.32%
Level 4: 3000 - $20 - 2,949 - 98.31%
Luxury : 1000 - $200 - 986 - 98.62%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,752 - 98.23%
Average Income per Game$1,015,749
Year to Date Revenue$9,141,745

Expense

Pro Players Total Salaries$52,200,000
Farm Players Total Salaries$1,100,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$175,000
Pro Year To Date Expenses$10,514,191
Farm Year To Date Expenses$274,137
Pro Salary Cap To Date$10,454,551
Farm Salary Cap To Date$213,793

Estimate

Pro Estimated Season Revenue$32,503,982
Pro Remaining Season Days141
Pro Expenses Per Days$298,295
Pro Estimated Expenses$42,059,595
Farm Remaining Season Days139
Farm Expenses Per Days$8,046
Farm Estimated Expenses$1,118,394
Estimated Season Expenses$43,177,989
Payroll$53,475,000
Estimate Under Maximum Salary Cap of $58,000,000$4,525,000
Estimate Over Minimum Salary Cap of $0 $53,475,000
Current Bank Account$48,353,417
Projected Bank Account$37,679,410

Pro Players Salaries

Blake Wheeler $6,000,000 (3)
Ryan Getzlaf $5,750,000 (2)
Dustin Byfuglien $5,000,000 (1)
P.K. Subban $5,000,000 (2)
Jonathan Toews $5,000,000 (1)
Roman Polak $3,000,000 (3)
Rickard Rakell $3,000,000 (4)
Oliver Ekman-Larsson $3,000,000 (2)
Gabriel Landeskog $2,750,000 (4)
Mark Scheifele $2,000,000 (2)
Jeff Skinner $1,750,000 (2)
Sergei Bobrovsky $1,700,000 (2)
Boone Jenner $1,500,000 (4)
Brayden Point $1,500,000 (3)
Jaccob Slavin $1,000,000 (2)
Jake Guentzel $1,000,000 (3)
Chad Johnson $999,999 (4)
Jake Gardiner $750,000 (2)
Casey Cizikas $500,000 (2)
Jonathan Drouin $500,000 (1)
Jake Muzzin $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2017 : $52,199,999.00
Year 2018 : $41,199,999.00
Year 2019 : $19,749,999.00
Year 2020 : $8,249,999.00
Salary Average Commitment
Year 2017 : $52,199,999.00
Year 2018 : $41,199,999.00
Year 2019 : $19,749,999.00
Year 2020 : $8,249,999.00
Salary Cap with 1 Way Contract
Year 2017 : $52,199,999.00
Year 2018 : $41,199,999.00
Year 2019 : $19,749,999.00
Year 2020 : $8,249,999.00

Farm Players Salaries

Mathew Dumba $100,000 (4)
Brett Kulak $50,000 (1)
Charles Hudon $50,000 (2)
Curtis Lazar $50,000 (1)
Mark Jankowski $50,000 (3)
Kevin Connauton $50,000 (1)
Anton Rodin $50,000 (3)
Brad Hunt $50,000 (2)
Hunter Shinkaruk $50,000 (2)
Greg McKegg $50,000 (4)
Denis Malgin $50,000 (3)
Rasmus Andersson $50,000 (3)
Gustav Forsling $50,000 (3)
Adam Wilcox $50,000 (1)
Eric Comrie $50,000 (3)
Darcy Kuemper $50,000 (4)
Riley Barber $50,000 (1)
Maxime Lagace $50,000 (1)
Reilly Smith $50,000 (2)
Aaron Ness $50,000 (1)
Wade Megan $50,000 (1)
Total Farm Players21
Salary Commitment
Year 2017 : $1,100,000.00
Year 2018 : $700,000.00
Year 2019 : $500,000.00
Year 2020 : $200,000.00
Salary Average Commitment
Year 2017 : $1,100,000.00
Year 2018 : $700,000.00
Year 2019 : $500,000.00
Year 2020 : $200,000.00

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 5000 - $100 - 4,954 - 99.07%
Level 2: 4000 - $60 - 3,990 - 99.74%
Level 3: 1000 - $35 - 981 - 98.05%
Level 4: 3000 - $20 - 2,944 - 98.12%
Luxury : 1000 - $200 - 983 - 98.33%
Total Capacity :14000

Income

Home Games Left33
Average Attendance - %13,851 - 98.93%
Average Income per Game$1,024,568
Year to Date Revenue$8,196,540

Expense

Pro Players Total Salaries$45,588,904
Farm Players Total Salaries$1,869,164
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,125,620
Farm Year To Date Expenses$436,310
Pro Salary Cap To Date$9,065,980
Farm Salary Cap To Date$375,970

Estimate

Pro Estimated Season Revenue$33,810,728
Pro Remaining Season Days141
Pro Expenses Per Days$260,732
Pro Estimated Expenses$36,763,212
Farm Remaining Season Days139
Farm Expenses Per Days$12,466
Farm Estimated Expenses$1,732,774
Estimated Season Expenses$38,495,986
Payroll$47,458,068
Estimate Under Maximum Salary Cap of $58,000,000$10,541,932
Estimate Over Minimum Salary Cap of $0 $47,458,068
Current Bank Account$48,634,610
Projected Bank Account$43,949,352

Pro Players Salaries

Antti Niemi $6,000,000 (1)
Jordan Staal $5,000,000 (1)
Phil Kessel $5,000,000 (4)
Patric Hornqvist $3,500,000 (4)
Artem Anisimov $3,250,000 (1)
Daniel Winnik $3,000,000 (2)
Jeff Petry $3,000,000 (4)
Jonathan Ericsson $2,750,000 (2)
Josh Bailey $2,000,000 (2)
Brandon Sutter $2,000,000 (2)
Torey Krug $2,000,000 (3)
Elias Lindholm $2,000,000 (4)
Marc Staal $1,250,000 (4)
Andrew Cogliano $1,000,000 (4)
Alexey Marchenko $838,906 (3)
Tyler Pitlick $500,000 (1)
Ian Cole $500,000 (2)
Lee Stempniak $500,000 (3)
Stefan Noesen $500,000 (1)
Magnus Paajarvi $500,000 (2)
James Reimer $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2017 : $45,588,906.00
Year 2018 : $30,338,906.00
Year 2019 : $19,088,906.00
Year 2020 : $15,750,000.00
Salary Average Commitment
Year 2017 : $45,588,906.00
Year 2018 : $30,338,906.00
Year 2019 : $19,088,906.00
Year 2020 : $15,750,000.00
Salary Cap with 1 Way Contract
Year 2017 : $45,588,906.00
Year 2018 : $30,338,906.00
Year 2019 : $19,088,906.00
Year 2020 : $15,750,000.00

Farm Players Salaries

Blake Comeau $217,960 (3)
Ondrej Pavelec $201,250 (4)
Dylan DeMelo $128,953 (3)
Sergey Tolchinsky $110,100 (1)
Anders Lindback $105,050 (2)
Markus Granlund $100,000 (4)
Viktor Stalberg $96,563 (3)
Taylor Fedun $85,379 (1)
Gabriel Dumont $67,650 (4)
Bryan Bickell $56,260 (3)
Jamie McBain $50,000 (1)
Oskar Sundqvist $50,000 (2)
Matt Bartkowski $50,000 (1)
Kenny Agostino $50,000 (2)
Brian Strait $50,000 (1)
Dmitrij Jaskin $50,000 (3)
Daniel Vladar $50,000 (2)
Ryan Murphy $50,000 (3)
Mantas Armalis $50,000 (2)
John Muse $50,000 (1)
Mike McKenna $50,000 (1)
Jujhar Khaira $50,000 (2)
Remi Elie $50,000 (3)
Joe Morrow $50,000 (1)
Total Farm Players24
Salary Commitment
Year 2017 : $1,869,165.00
Year 2018 : $1,373,686.00
Year 2019 : $1,018,636.00
Year 2020 : $368,900.00
Salary Average Commitment
Year 2017 : $1,869,165.00
Year 2018 : $1,373,686.00
Year 2019 : $1,018,636.00
Year 2020 : $368,900.00

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5000 - $100 - 4,972 - 99.45%
Level 2: 4000 - $75 - 2,793 - 69.82%
Level 3: 1000 - $50 - 639 - 63.93%
Level 4: 3000 - $25 - 2,213 - 73.76%
Luxury : 1000 - $220 - 796 - 79.64%
Total Capacity :14000

Income

Home Games Left33
Average Attendance - %11,414 - 81.53%
Average Income per Game$969,168
Year to Date Revenue$7,753,345

Expense

Pro Players Total Salaries$32,800,000
Farm Players Total Salaries$660,938
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$700,000
Pro Year To Date Expenses$6,565,334
Farm Year To Date Expenses$195,027
Pro Salary Cap To Date$6,505,694
Farm Salary Cap To Date$134,656

Estimate

Pro Estimated Season Revenue$31,982,548
Pro Remaining Season Days141
Pro Expenses Per Days$188,068
Pro Estimated Expenses$26,517,588
Farm Remaining Season Days139
Farm Expenses Per Days$5,523
Farm Estimated Expenses$767,697
Estimated Season Expenses$27,285,285
Payroll$34,160,938
Estimate Under Maximum Salary Cap of $58,000,000$23,839,062
Estimate Over Minimum Salary Cap of $0 $34,160,938
Current Bank Account$50,992,984
Projected Bank Account$55,690,247

Pro Players Salaries

John Klingberg $6,050,000 (2)
Anze Kopitar $5,250,000 (4)
James Neal $3,000,000 (4)
Craig Anderson $2,500,000 (2)
Mika Zibanejad $2,000,000 (2)
Eric Fehr $2,000,000 (2)
Tyson Barrie $2,000,000 (2)
Nick Leddy $1,500,000 (2)
Kris Versteeg $1,500,000 (3)
Michael Stone $1,000,000 (2)
Jordie Benn $500,000 (1)
Lukas Sedlak $500,000 (3)
Ales Hemsky $500,000 (4)
Beau Bennett $500,000 (3)
Stephen Gionta $500,000 (1)
Shane Prince $500,000 (1)
Tyler Gaudet $500,000 (4)
Nikita Tryamkin $500,000 (2)
Nick Cousins $500,000 (1)
Scott Darling $500,000 (2)
John-Michael Liles $500,000 (1)
Vladislav Namestnikov $500,000 (4)
Total Pro Players22
Salary Commitment
Year 2017 : $32,800,000.00
Year 2018 : $30,300,000.00
Year 2019 : $12,250,000.00
Year 2020 : $9,750,000.00
Salary Average Commitment
Year 2017 : $32,800,000.00
Year 2018 : $30,300,000.00
Year 2019 : $12,250,000.00
Year 2020 : $9,750,000.00
Salary Cap with 1 Way Contract
Year 2017 : $32,800,000.00
Year 2018 : $30,300,000.00
Year 2019 : $12,250,000.00
Year 2020 : $9,750,000.00

Farm Players Salaries

Jonas Gustavsson $60,938 (2)
Griffen Molino $50,000 (4)
Mark McNeill $50,000 (2)
Jean-Sebastien Dea $50,000 (4)
Anton Blidh $50,000 (4)
Chandler Stephenson $50,000 (2)
Corey Tropp $50,000 (4)
Ian McCoshen $50,000 (3)
Michael Hutchinson $50,000 (4)
Magnus Hellberg $50,000 (2)
Zack Mitchell $50,000 (2)
Brett Lernout $50,000 (2)
Evan McEneny $50,000 (4)
Total Farm Players13
Salary Commitment
Year 2017 : $660,938.00
Year 2018 : $660,938.00
Year 2019 : $350,000.00
Year 2020 : $300,000.00
Salary Average Commitment
Year 2017 : $660,938.00
Year 2018 : $660,938.00
Year 2019 : $350,000.00
Year 2020 : $300,000.00

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5000 - $100 - 4,889 - 97.79%
Level 2: 4000 - $60 - 3,967 - 99.18%
Level 3: 1000 - $35 - 996 - 99.58%
Level 4: 3000 - $20 - 2,975 - 99.18%
Luxury : 1000 - $200 - 987 - 98.74%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,815 - 98.68%
Average Income per Game$1,018,832
Year to Date Revenue$9,169,490

Expense

Pro Players Total Salaries$52,282,812
Farm Players Total Salaries$1,037,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$831,250
Pro Year To Date Expenses$10,456,810
Farm Year To Date Expenses$269,045
Pro Salary Cap To Date$10,397,135
Farm Salary Cap To Date$208,705

Estimate

Pro Estimated Season Revenue$32,602,631
Pro Remaining Season Days141
Pro Expenses Per Days$298,766
Pro Estimated Expenses$42,126,006
Farm Remaining Season Days139
Farm Expenses Per Days$7,687
Farm Estimated Expenses$1,068,493
Estimated Season Expenses$43,194,499
Payroll$54,151,562
Estimate Under Maximum Salary Cap of $58,000,000$3,848,438
Estimate Over Minimum Salary Cap of $0 $54,151,562
Current Bank Account$48,443,635
Projected Bank Account$37,851,767

Pro Players Salaries

Drew Doughty $5,500,000 (2)
John Tavares $5,500,000 (1)
Erik Karlsson $5,000,000 (1)
Andrew Ladd $4,500,000 (3)
Kyle Okposo $4,000,000 (1)
Seth Jones $3,000,000 (4)
Jonathan Huberdeau $3,000,000 (3)
Alex Galchenyuk $3,000,000 (3)
Mats Zuccarello $3,000,000 (4)
Mike Smith $2,500,000 (1)
Cam Ward $2,225,000 (1)
Travis Zajac $2,057,812 (2)
Luke Schenn $1,750,000 (2)
Nikolai Kulemin $1,500,000 (3)
Brock Nelson $1,500,000 (4)
Chris Kreider $1,500,000 (3)
Radko Gudas $1,000,000 (3)
Anders Lee $750,000 (1)
Adam McQuaid $500,000 (3)
Josh Jooris $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2017 : $52,282,812.00
Year 2018 : $32,307,812.00
Year 2019 : $22,500,000.00
Year 2020 : $7,500,000.00
Salary Average Commitment
Year 2017 : $52,282,812.00
Year 2018 : $32,307,812.00
Year 2019 : $22,500,000.00
Year 2020 : $7,500,000.00
Salary Cap with 1 Way Contract
Year 2017 : $52,282,812.00
Year 2018 : $32,307,812.00
Year 2019 : $22,500,000.00
Year 2020 : $7,500,000.00

Farm Players Salaries

Bobby Ryan $137,500 (4)
Trevor Lewis $100,000 (4)
Dillon Simpson $50,000 (4)
Max McCormick $50,000 (2)
Scott Wilson $50,000 (2)
Andrew Poturalski $50,000 (4)
Josh Ho-Sang $50,000 (3)
Daniel Carr $50,000 (3)
Alexandre Grenier $50,000 (2)
Mitch Callahan $50,000 (3)
Kent Simpson $50,000 (1)
Chris Nell $50,000 (2)
Zane McIntyre $50,000 (1)
Sean Maguire $50,000 (1)
Erik Burgdoerfer $50,000 (1)
Scott Mayfield $50,000 (1)
Christopher Gibson $50,000 (3)
Chris Wideman $50,000 (2)
Total Farm Players18
Salary Commitment
Year 2017 : $1,037,500.00
Year 2018 : $787,500.00
Year 2019 : $537,500.00
Year 2020 : $337,500.00
Salary Average Commitment
Year 2017 : $1,037,500.00
Year 2018 : $787,500.00
Year 2019 : $537,500.00
Year 2020 : $337,500.00

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5000 - $200 - 2,264 - 45.28%
Level 2: 4000 - $100 - 2,163 - 54.07%
Level 3: 1000 - $70 - 466 - 46.57%
Level 4: 3000 - $35 - 1,543 - 51.42%
Luxury : 1000 - $210 - 838 - 83.83%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %7,273 - 51.95%
Average Income per Game$931,681
Year to Date Revenue$8,385,125

Expense

Pro Players Total Salaries$23,206,000
Farm Players Total Salaries$1,310,100
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$2,100,000
Pro Year To Date Expenses$4,674,495
Farm Year To Date Expenses$323,855
Pro Salary Cap To Date$4,614,820
Farm Salary Cap To Date$263,515

Estimate

Pro Estimated Season Revenue$29,813,778
Pro Remaining Season Days141
Pro Expenses Per Days$133,557
Pro Estimated Expenses$18,831,537
Farm Remaining Season Days139
Farm Expenses Per Days$9,253
Farm Estimated Expenses$1,286,167
Estimated Season Expenses$20,117,704
Payroll$26,616,100
Estimate Under Maximum Salary Cap of $58,000,000$31,383,900
Estimate Over Minimum Salary Cap of $0 $26,616,100
Current Bank Account$53,386,775
Projected Bank Account$63,082,849

Pro Players Salaries

Ben Hutton $3,500,000 (3)
Jarome Iginla $3,500,000 (1)
Ondrej Kase $3,000,000 (4)
Braydon Coburn $3,000,000 (1)
Matt Irwin $1,155,000 (1)
Andrew Shaw $1,150,000 (1)
Peter Holland $1,000,000 (2)
Tyler Graovac $750,000 (3)
Vincent Hinostroza $651,000 (4)
Connor Murphy $500,000 (4)
Colton Sissons $500,000 (1)
Andrei Vasilevskiy $500,000 (1)
Andre Burakovsky $500,000 (1)
Eddie Lack $500,000 (2)
John Hayden $500,000 (3)
Josh Anderson $500,000 (1)
Miikka Salomaki $500,000 (1)
Esa Lindell $500,000 (2)
Josh Morrissey $500,000 (2)
Nick Schmaltz $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2017 : $23,206,000.00
Year 2018 : $11,901,000.00
Year 2019 : $9,401,000.00
Year 2020 : $4,151,000.00
Salary Average Commitment
Year 2017 : $23,206,000.00
Year 2018 : $11,901,000.00
Year 2019 : $9,401,000.00
Year 2020 : $4,151,000.00
Salary Cap with 1 Way Contract
Year 2017 : $23,206,000.00
Year 2018 : $11,901,000.00
Year 2019 : $9,401,000.00
Year 2020 : $4,151,000.00

Farm Players Salaries

Troy Stecher $250,000 (4)
Tyler Myers $175,000 (1)
Tyler Ennis $100,000 (1)
Fredrik Claesson $100,000 (4)
Matthew Peca $75,000 (4)
Yanni Gourde $60,100 (4)
Joseph LaBate $50,000 (3)
Adam Clendening $50,000 (1)
Cody Goloubef $50,000 (2)
Chad Ruhwedel $50,000 (2)
Julius Honka $50,000 (3)
Brandon Halverson $50,000 (2)
Marcus Hogberg $50,000 (2)
Jordan Schmaltz $50,000 (3)
Mathew Barzal $50,000 (3)
Thatcher Demko $50,000 (2)
Jacob De La Rose $50,000 (1)
Total Farm Players17
Salary Commitment
Year 2017 : $1,310,100.00
Year 2018 : $935,100.00
Year 2019 : $685,100.00
Year 2020 : $485,100.00
Salary Average Commitment
Year 2017 : $1,310,100.00
Year 2018 : $935,100.00
Year 2019 : $685,100.00
Year 2020 : $485,100.00

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Centre
Level 1: 5000 - $100 - 4,945 - 98.90%
Level 2: 4000 - $60 - 3,901 - 97.52%
Level 3: 1000 - $35 - 995 - 99.47%
Level 4: 3000 - $20 - 2,945 - 98.16%
Luxury : 1000 - $200 - 983 - 98.27%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,768 - 98.34%
Average Income per Game$1,018,807
Year to Date Revenue$9,169,260

Expense

Pro Players Total Salaries$18,000,000
Farm Players Total Salaries$1,835,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,022,721
Farm Year To Date Expenses$409,281
Pro Salary Cap To Date$3,963,072
Farm Salary Cap To Date$348,941

Estimate

Pro Estimated Season Revenue$32,601,813
Pro Remaining Season Days141
Pro Expenses Per Days$103,977
Pro Estimated Expenses$14,660,757
Farm Remaining Season Days139
Farm Expenses Per Days$12,270
Farm Estimated Expenses$1,705,530
Estimated Season Expenses$16,366,287
Payroll$19,835,000
Estimate Under Maximum Salary Cap of $58,000,000$38,165,000
Estimate Over Minimum Salary Cap of $0 $19,835,000
Current Bank Account$54,737,258
Projected Bank Account$70,972,784

Pro Players Salaries

Sami Vatanen $2,500,000 (2)
Carl Hagelin $1,500,000 (2)
Frederik Andersen $1,500,000 (3)
Brad Richardson $1,000,000 (2)
Morgan Rielly $1,000,000 (4)
Mark Letestu $1,000,000 (1)
Riley Nash $1,000,000 (2)
Luca Sbisa $1,000,000 (2)
Brian Dumoulin $1,000,000 (4)
Matthew Tkachuk $1,000,000 (3)
Radek Faksa $500,000 (2)
Jared McCann $500,000 (2)
Dennis Rasmussen $500,000 (3)
Nick Ritchie $500,000 (2)
Travis Konecny $500,000 (3)
William Carrier $500,000 (3)
Juuse Saros $500,000 (2)
Patrik Nemeth $500,000 (2)
Mark Pysyk $500,000 (3)
Mikhail Grigorenko $500,000 (3)
Mikko Rantanen $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2017 : $18,000,000.00
Year 2018 : $17,000,000.00
Year 2019 : $7,000,000.00
Year 2020 : $2,000,000.00
Salary Average Commitment
Year 2017 : $18,000,000.00
Year 2018 : $17,000,000.00
Year 2019 : $7,000,000.00
Year 2020 : $2,000,000.00
Salary Cap with 1 Way Contract
Year 2017 : $18,000,000.00
Year 2018 : $17,000,000.00
Year 2019 : $7,000,000.00
Year 2020 : $2,000,000.00

Farm Players Salaries

Niklas Kronwall $490,000 (2)
Clarke MacArthur $150,000 (2)
Karri Ramo $115,000 (1)
Charlie Lindgren $100,000 (3)
J.T. Brown $80,000 (2)
Marcus Sorensen $50,000 (3)
Anton Slepyshev $50,000 (2)
Jakub Vrana $50,000 (3)
Evgeny Svechnikov $50,000 (3)
Anton Lander $50,000 (2)
Adrian Kempe $50,000 (3)
Frederik Gauthier $50,000 (2)
Alexander Nylander $50,000 (3)
Slater Koekkoek $50,000 (1)
Valentin Zykov $50,000 (3)
Cameron Gaunce $50,000 (2)
Alex Stalock $50,000 (1)
Karl Stollery $50,000 (2)
Joonas Donskoi $50,000 (2)
Michael Bournival $50,000 (1)
Hudson Fasching $50,000 (2)
Tomas Jurco $50,000 (4)
Jake Virtanen $50,000 (2)
Total Farm Players23
Salary Commitment
Year 2017 : $1,835,000.00
Year 2018 : $1,570,000.00
Year 2019 : $450,000.00
Year 2020 : $50,000.00
Salary Average Commitment
Year 2017 : $1,835,000.00
Year 2018 : $1,570,000.00
Year 2019 : $450,000.00
Year 2020 : $50,000.00

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 5000 - $100 - 4,981 - 99.61%
Level 2: 4000 - $60 - 3,944 - 98.61%
Level 3: 1000 - $35 - 983 - 98.31%
Level 4: 3000 - $20 - 2,947 - 98.23%
Luxury : 1000 - $200 - 992 - 99.19%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,847 - 98.90%
Average Income per Game$1,026,431
Year to Date Revenue$9,237,880

Expense

Pro Players Total Salaries$55,100,000
Farm Players Total Salaries$1,033,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,953,418
Farm Year To Date Expenses$266,512
Pro Salary Cap To Date$10,893,743
Farm Salary Cap To Date$206,172

Estimate

Pro Estimated Season Revenue$32,845,796
Pro Remaining Season Days141
Pro Expenses Per Days$314,773
Pro Estimated Expenses$44,382,993
Farm Remaining Season Days139
Farm Expenses Per Days$7,664
Farm Estimated Expenses$1,065,296
Estimated Season Expenses$45,448,289
Payroll$56,133,500
Estimate Under Maximum Salary Cap of $58,000,000$1,866,500
Estimate Over Minimum Salary Cap of $0 $56,133,500
Current Bank Account$48,017,950
Projected Bank Account$35,415,457

Pro Players Salaries

Sidney Crosby $7,500,000 (3)
Joe Thornton $7,250,000 (1)
Alex Ovechkin $6,750,000 (2)
Devan Dubnyk $6,000,000 (4)
Joe Pavelski $6,000,000 (1)
Brent Seabrook $5,000,000 (1)
Ryan Suter $5,000,000 (1)
Keith Yandle $2,500,000 (3)
Pierre-Edouard Bellemare $2,100,000 (2)
Alexei Emelin $1,500,000 (2)
Lars Eller $1,000,000 (1)
Tommy Sestito $500,000 (1)
Chris Neil $500,000 (1)
Jonathan Bernier $500,000 (1)
Yannick Weber $500,000 (1)
Michal Rozsival $500,000 (1)
Mike Ribeiro $500,000 (1)
Andreas Martinsen $500,000 (3)
Dale Weise $500,000 (1)
Erik Condra $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2017 : $55,100,000.00
Year 2018 : $26,850,000.00
Year 2019 : $16,500,000.00
Year 2020 : $6,000,000.00
Salary Average Commitment
Year 2017 : $55,100,000.00
Year 2018 : $26,850,000.00
Year 2019 : $16,500,000.00
Year 2020 : $6,000,000.00
Salary Cap with 1 Way Contract
Year 2017 : $55,100,000.00
Year 2018 : $26,850,000.00
Year 2019 : $16,500,000.00
Year 2020 : $6,000,000.00

Farm Players Salaries

Nikita Soshnikov $245,000 (1)
Antoine Bibeau $88,500 (1)
Markus Hannikainen $50,000 (4)
Luke Gazdic $50,000 (1)
Nick Sorensen $50,000 (3)
Matthew Carle $50,000 (1)
Ben Thomson $50,000 (3)
Casey Bailey $50,000 (3)
Ben Street $50,000 (1)
Jonah Imoo $50,000 (2)
Thomas McCollum $50,000 (3)
Mark Visentin $50,000 (3)
Jared Boll $50,000 (1)
Michael Houser $50,000 (1)
Trevor Smith $50,000 (1)
Taylor Beck $50,000 (3)
Total Farm Players16
Salary Commitment
Year 2017 : $1,033,500.00
Year 2018 : $400,000.00
Year 2019 : $350,000.00
Year 2020 : $50,000.00
Salary Average Commitment
Year 2017 : $1,033,500.00
Year 2018 : $400,000.00
Year 2019 : $350,000.00
Year 2020 : $50,000.00

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5000 - $100 - 4,970 - 99.39%
Level 2: 4000 - $60 - 3,972 - 99.31%
Level 3: 1000 - $35 - 980 - 97.97%
Level 4: 3000 - $20 - 2,988 - 99.61%
Luxury : 1000 - $200 - 994 - 99.39%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,904 - 99.31%
Average Income per Game$1,028,135
Year to Date Revenue$9,253,215

Expense

Pro Players Total Salaries$46,702,500
Farm Players Total Salaries$1,333,750
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,352,782
Farm Year To Date Expenses$328,041
Pro Salary Cap To Date$9,293,107
Farm Salary Cap To Date$267,701

Estimate

Pro Estimated Season Revenue$32,900,320
Pro Remaining Season Days141
Pro Expenses Per Days$267,060
Pro Estimated Expenses$37,655,460
Farm Remaining Season Days139
Farm Expenses Per Days$9,389
Farm Estimated Expenses$1,305,071
Estimated Season Expenses$38,960,531
Payroll$48,036,250
Estimate Under Maximum Salary Cap of $58,000,000$9,963,750
Estimate Over Minimum Salary Cap of $0 $48,036,250
Current Bank Account$49,572,392
Projected Bank Account$43,512,181

Pro Players Salaries

Michael Cammalleri $7,000,000 (1)
Patrick Marleau $6,000,000 (1)
Martin Jones $5,000,000 (4)
Trevor van Riemsdyk $4,300,000 (1)
Jason Chimera $3,750,000 (2)
Jay Bouwmeester $3,750,000 (1)
Matt Cullen $3,250,000 (1)
Dennis Wideman $3,000,000 (1)
Patrik Laine $3,000,000 (3)
Josh Manson $1,277,501 (2)
Christian Dvorak $1,000,000 (3)
Michael Del Zotto $750,000 (1)
Thomas Hickey $625,000 (2)
Alex Petrovic $500,000 (3)
Jason Zucker $500,000 (2)
Leon Draisaitl $500,000 (1)
Sam Reinhart $500,000 (1)
Robin Lehner $500,000 (2)
Anthony Mantha $500,000 (2)
Nikita Zadorov $500,000 (4)
Jonathan Audy-Marchessault $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2017 : $46,702,501.00
Year 2018 : $17,152,501.00
Year 2019 : $10,000,000.00
Year 2020 : $5,500,000.00
Salary Average Commitment
Year 2017 : $46,702,501.00
Year 2018 : $17,152,501.00
Year 2019 : $10,000,000.00
Year 2020 : $5,500,000.00
Salary Cap with 1 Way Contract
Year 2017 : $46,702,501.00
Year 2018 : $17,152,501.00
Year 2019 : $10,000,000.00
Year 2020 : $5,500,000.00

Farm Players Salaries

Liam O'Brien $167,500 (1)
Philip Larsen $157,500 (1)
Petr Mrazek $150,000 (3)
Mason Raymond $58,750 (2)
Jordan Oesterle $50,000 (2)
Tyson Jost $50,000 (3)
Zach Sanford $50,000 (3)
Nikita Scherbak $50,000 (3)
Ivan Barbashev $50,000 (3)
Anthony Duclair $50,000 (1)
Christian Folin $50,000 (1)
Nick Shore $50,000 (1)
Aaron Dell $50,000 (4)
Paul LaDue $50,000 (3)
Nathan Lieuwen $50,000 (2)
Joe Cannata $50,000 (1)
Duncan Siemens $50,000 (2)
Anthony DeAngelo $50,000 (3)
Gabriel Carlsson $50,000 (3)
Ryan Pulock $50,000 (2)
Total Farm Players20
Salary Commitment
Year 2017 : $1,333,750.00
Year 2018 : $808,750.00
Year 2019 : $550,000.00
Year 2020 : $50,000.00
Salary Average Commitment
Year 2017 : $1,333,750.00
Year 2018 : $808,750.00
Year 2019 : $550,000.00
Year 2020 : $50,000.00

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5000 - $100 - 4,856 - 97.12%
Level 2: 4000 - $60 - 3,952 - 98.79%
Level 3: 1000 - $35 - 992 - 99.23%
Level 4: 3000 - $20 - 2,976 - 99.21%
Luxury : 1000 - $200 - 992 - 99.19%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,768 - 98.35%
Average Income per Game$1,015,343
Year to Date Revenue$9,138,085

Expense

Pro Players Total Salaries$51,647,500
Farm Players Total Salaries$1,135,250
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,330,460
Farm Year To Date Expenses$288,715
Pro Salary Cap To Date$10,270,820
Farm Salary Cap To Date$228,340

Estimate

Pro Estimated Season Revenue$32,490,969
Pro Remaining Season Days141
Pro Expenses Per Days$295,156
Pro Estimated Expenses$41,616,996
Farm Remaining Season Days139
Farm Expenses Per Days$8,249
Farm Estimated Expenses$1,146,611
Estimated Season Expenses$42,763,607
Payroll$52,782,750
Estimate Under Maximum Salary Cap of $58,000,000$5,217,250
Estimate Over Minimum Salary Cap of $0 $52,782,750
Current Bank Account$48,518,910
Projected Bank Account$38,246,272

Pro Players Salaries

Dion Phaneuf $6,000,000 (1)
Evgeni Malkin $5,500,000 (3)
Max Pacioretty $5,500,000 (1)
Troy Brouwer $4,000,000 (2)
Chris Kunitz $4,000,000 (1)
Kevin Shattenkirk $4,000,000 (2)
Erik Johnson $3,300,000 (1)
Drake Caggiula $3,122,500 (3)
Matt Moulson $3,000,000 (1)
Nick Bonino $3,000,000 (1)
Mike Condon $2,099,999 (1)
Matt Murray $2,000,000 (4)
Tommy Wingels $1,500,000 (1)
Kyle Quincey $1,000,000 (1)
John Mitchell $1,000,000 (2)
Tanner Kero $625,000 (4)
Colton Sceviour $500,000 (2)
Justin Falk $500,000 (1)
Nathan Beaulieu $500,000 (3)
Matt Calvert $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2017 : $51,647,499.00
Year 2018 : $21,747,500.00
Year 2019 : $11,747,500.00
Year 2020 : $2,625,000.00
Salary Average Commitment
Year 2017 : $51,647,499.00
Year 2018 : $21,747,500.00
Year 2019 : $11,747,500.00
Year 2020 : $2,625,000.00
Salary Cap with 1 Way Contract
Year 2017 : $51,647,499.00
Year 2018 : $21,747,500.00
Year 2019 : $11,747,500.00
Year 2020 : $2,625,000.00

Farm Players Salaries

Eric Gryba $75,000 (1)
Mark Borowiecki $55,250 (1)
Drew Shore $55,000 (1)
Josh Archibald $50,000 (3)
John Quenneville $50,000 (3)
Nicklas Jensen $50,000 (1)
Kasperi Kapanen $50,000 (2)
Devin Setoguchi $50,000 (1)
Denis Gurianov $50,000 (3)
J.T. Compher $50,000 (3)
Freddie Hamilton $50,000 (4)
Jhonas Enroth $50,000 (2)
Carter Hutton $50,000 (3)
Robbie Russo $50,000 (3)
Eamon McAdam $50,000 (1)
Jeff Zatkoff $50,000 (1)
Jonas Johansson $50,000 (2)
Ryan Johnston $50,000 (3)
Zemgus Girgensons $50,000 (4)
Gustav Olofsson $50,000 (2)
Nelson Nogier $50,000 (4)
Jacob Larsson $50,000 (3)
Total Farm Players22
Salary Commitment
Year 2017 : $1,135,250.00
Year 2018 : $750,000.00
Year 2019 : $550,000.00
Year 2020 : $150,000.00
Salary Average Commitment
Year 2017 : $1,135,250.00
Year 2018 : $750,000.00
Year 2019 : $550,000.00
Year 2020 : $150,000.00

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5000 - $100 - 5,000 - 100.00%
Level 2: 4000 - $60 - 3,965 - 99.12%
Level 3: 1000 - $35 - 988 - 98.79%
Level 4: 3000 - $20 - 2,989 - 99.64%
Luxury : 1000 - $200 - 989 - 98.87%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,931 - 99.50%
Average Income per Game$1,029,985
Year to Date Revenue$9,269,865

Expense

Pro Players Total Salaries$37,850,000
Farm Players Total Salaries$1,382,400
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,586,635
Farm Year To Date Expenses$338,415
Pro Salary Cap To Date$7,526,995
Farm Salary Cap To Date$278,075

Estimate

Pro Estimated Season Revenue$32,959,520
Pro Remaining Season Days141
Pro Expenses Per Days$216,761
Pro Estimated Expenses$30,563,301
Farm Remaining Season Days139
Farm Expenses Per Days$9,669
Farm Estimated Expenses$1,343,991
Estimated Season Expenses$31,907,292
Payroll$39,232,400
Estimate Under Maximum Salary Cap of $58,000,000$18,767,600
Estimate Over Minimum Salary Cap of $0 $39,232,400
Current Bank Account$51,344,815
Projected Bank Account$52,397,043

Pro Players Salaries

Aleksander Barkov $5,000,000 (3)
Jake Allen $5,000,000 (2)
Auston Matthews $5,000,000 (3)
Ryan Nugent-Hopkins $4,000,000 (2)
Zach Werenski $3,000,000 (3)
Frank Vatrano $2,500,000 (1)
Connor Brown $2,500,000 (1)
Daniel Sedin $2,400,000 (2)
Sebastian Aho $1,500,000 (3)
Ryan Spooner $1,500,000 (3)
Jyrki Jokipakka $800,000 (4)
Andrej Sustr $650,000 (2)
Alexander Burmistrov $500,000 (4)
Oliver Bjorkstrand $500,000 (2)
Brandon Carlo $500,000 (3)
Tim Schaller $500,000 (1)
Shea Theodore $500,000 (2)
Steve Michalek $500,000 (1)
Teuvo Teravainen $500,000 (4)
Xavier Ouellet $500,000 (4)
Total Pro Players20
Salary Commitment
Year 2017 : $37,850,000.00
Year 2018 : $31,850,000.00
Year 2019 : $18,800,000.00
Year 2020 : $2,300,000.00
Salary Average Commitment
Year 2017 : $37,850,000.00
Year 2018 : $31,850,000.00
Year 2019 : $18,800,000.00
Year 2020 : $2,300,000.00
Salary Cap with 1 Way Contract
Year 2017 : $37,850,000.00
Year 2018 : $31,850,000.00
Year 2019 : $18,800,000.00
Year 2020 : $2,300,000.00

Farm Players Salaries

Jonny Brodzinski $99,900 (1)
Iiro Pakarinen $80,000 (4)
Jordan Nolan $52,500 (3)
Sonny Milano $50,000 (2)
Nic Petan $50,000 (2)
Kurtis Gabriel $50,000 (2)
Kyle Connor $50,000 (3)
Blake Speers $50,000 (3)
Blake Coleman $50,000 (3)
Laurent Dauphin $50,000 (2)
Nikolay Goldobin $50,000 (2)
Barclay Goodrow $50,000 (2)
C.J. Smith $50,000 (2)
Nick Ellis $50,000 (2)
Casey DeSmith $50,000 (1)
Thomas Chabot $50,000 (3)
Teemu Pulkkinen $50,000 (4)
Kevin Boyle $50,000 (2)
J.P. Anderson $50,000 (1)
C.J. Motte $50,000 (1)
Ryan Garbutt $50,000 (2)
Samuel Henley $50,000 (1)
Pontus Aberg $50,000 (3)
Kevin Fiala $50,000 (1)
Tyler Motte $50,000 (3)
Philip Varone $50,000 (4)
Total Farm Players26
Salary Commitment
Year 2017 : $1,382,400.00
Year 2018 : $1,032,500.00
Year 2019 : $532,500.00
Year 2020 : $180,000.00
Salary Average Commitment
Year 2017 : $1,382,400.00
Year 2018 : $1,032,500.00
Year 2019 : $532,500.00
Year 2020 : $180,000.00

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 5000 - $100 - 4,911 - 98.22%
Level 2: 4000 - $60 - 3,959 - 98.99%
Level 3: 1000 - $35 - 976 - 97.63%
Level 4: 3000 - $20 - 2,955 - 98.50%
Luxury : 1000 - $200 - 988 - 98.76%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,789 - 98.49%
Average Income per Game$1,019,427
Year to Date Revenue$9,174,845

Expense

Pro Players Total Salaries$56,206,560
Farm Players Total Salaries$856,250
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$11,205,849
Farm Year To Date Expenses$236,596
Pro Salary Cap To Date$11,146,185
Farm Salary Cap To Date$176,256

Estimate

Pro Estimated Season Revenue$32,621,671
Pro Remaining Season Days141
Pro Expenses Per Days$321,060
Pro Estimated Expenses$45,269,460
Farm Remaining Season Days139
Farm Expenses Per Days$6,645
Farm Estimated Expenses$923,655
Estimated Season Expenses$46,193,115
Payroll$57,062,810
Estimate Under Maximum Salary Cap of $58,000,000$937,190
Estimate Over Minimum Salary Cap of $0 $57,062,810
Current Bank Account$47,732,400
Projected Bank Account$34,160,956

Pro Players Salaries

Shea Weber $6,000,000 (1)
Nikita Kucherov $5,500,000 (4)
Jamie Benn $5,500,000 (2)
Tyler Seguin $5,500,000 (3)
Alex Pietrangelo $5,500,000 (1)
Rasmus Ristolainen $5,000,000 (1)
Ryan Kesler $4,219,062 (1)
Connor McDavid $4,000,000 (2)
Daniel Girardi $3,862,500 (1)
Mark Stone $3,000,000 (4)
Michael Grabner $2,000,000 (4)
Marc-Edouard Vlasic $1,625,000 (4)
Robby Fabbri $500,000 (2)
Jordan Weal $500,000 (2)
Noah Hanifin $500,000 (2)
Al Montoya $500,000 (2)
Ville Husso $500,000 (2)
Sven Baertschi $500,000 (2)
Luke Glendening $500,000 (2)
Reto Berra $500,000 (3)
Robert Bortuzzo $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2017 : $56,206,562.00
Year 2018 : $31,125,000.00
Year 2019 : $18,125,000.00
Year 2020 : $12,125,000.00
Salary Average Commitment
Year 2017 : $56,206,562.00
Year 2018 : $31,125,000.00
Year 2019 : $18,125,000.00
Year 2020 : $12,125,000.00
Salary Cap with 1 Way Contract
Year 2017 : $56,206,562.00
Year 2018 : $31,125,000.00
Year 2019 : $18,125,000.00
Year 2020 : $12,125,000.00

Farm Players Salaries

Ben Bishop $200,000 (4)
Mark Fayne $56,250 (1)
Brock Boeser $50,000 (3)
Justin Dowling $50,000 (1)
Mike Liambas $50,000 (1)
Alex Biega $50,000 (1)
Quinton Howden $50,000 (1)
Kevin Porter $50,000 (1)
Chris Butler $50,000 (1)
Jack Flinn $50,000 (2)
Jeremy Smith $50,000 (1)
Matt Hackett $50,000 (1)
Shane Harper $50,000 (1)
Spencer Abbott $50,000 (1)
Total Farm Players14
Salary Commitment
Year 2017 : $856,250.00
Year 2018 : $300,000.00
Year 2019 : $250,000.00
Year 2020 : $200,000.00
Salary Average Commitment
Year 2017 : $856,250.00
Year 2018 : $300,000.00
Year 2019 : $250,000.00
Year 2020 : $200,000.00

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5000 - $100 - 4,941 - 98.83%
Level 2: 4000 - $60 - 3,909 - 97.71%
Level 3: 1000 - $35 - 986 - 98.61%
Level 4: 3000 - $20 - 2,917 - 97.23%
Luxury : 1000 - $200 - 986 - 98.64%
Total Capacity :14000

Income

Home Games Left33
Average Attendance - %13,739 - 98.14%
Average Income per Game$1,018,764
Year to Date Revenue$8,150,115

Expense

Pro Players Total Salaries$51,316,684
Farm Players Total Salaries$900,300
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$175,000
Pro Year To Date Expenses$9,693,654
Farm Year To Date Expenses$289,702
Pro Salary Cap To Date$9,634,007
Farm Salary Cap To Date$229,362

Estimate

Pro Estimated Season Revenue$33,619,224
Pro Remaining Season Days141
Pro Expenses Per Days$293,277
Pro Estimated Expenses$41,352,057
Farm Remaining Season Days139
Farm Expenses Per Days$6,898
Farm Estimated Expenses$958,822
Estimated Season Expenses$42,310,879
Payroll$52,391,984
Estimate Under Maximum Salary Cap of $58,000,000$5,608,016
Estimate Over Minimum Salary Cap of $0 $52,391,984
Current Bank Account$48,166,759
Projected Bank Account$39,475,104

Pro Players Salaries

Alexander Steen $6,000,000 (1)
Corey Crawford $5,500,000 (2)
Justin Faulk $5,000,000 (2)
Eric Staal $4,000,000 (2)
Travis Hamonic $3,000,000 (2)
Alexander Edler $3,000,000 (3)
Cam Atkinson $3,000,000 (2)
David Savard $3,000,000 (2)
Tyler Johnson $3,000,000 (3)
Sam Gagner $2,750,000 (2)
Henrik Lundqvist $2,500,000 (2)
Brian Boyle $2,000,000 (2)
Nazem Kadri $2,000,000 (1)
Andrej Sekera $1,750,000 (2)
David Perron $1,750,000 (1)
Patrick Maroon $540,000 (1)
Matt Hunwick $526,684 (2)
Brett Pesce $500,000 (2)
Ryan Dzingel $500,000 (1)
Chris Tierney $500,000 (1)
Nikolaj Ehlers $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2017 : $51,316,684.00
Year 2018 : $40,026,684.00
Year 2019 : $6,000,000.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $51,316,684.00
Year 2018 : $40,026,684.00
Year 2019 : $6,000,000.00
Year 2020 : $0.00
Salary Cap with 1 Way Contract
Year 2017 : $51,316,684.00
Year 2018 : $40,026,684.00
Year 2019 : $6,000,000.00
Year 2020 : $0.00

Farm Players Salaries

Riley Sheahan $100,000 (2)
Blake Pietila $75,200 (1)
Brandon Tanev $75,100 (1)
Patrick Wiercioch $50,000 (3)
Reid Boucher $50,000 (4)
Vladislav Kamenev $50,000 (3)
Jacob Josefson $50,000 (2)
Peter Cehlarik $50,000 (3)
Michal Neuvirth $50,000 (2)
Jordan Binnington $50,000 (3)
Ken Appleby $50,000 (1)
Jacob Markstrom $50,000 (2)
Anthony Stolarz $50,000 (4)
Alexandre Carrier $50,000 (3)
Seth Helgeson $50,000 (1)
Mike Reilly $50,000 (2)
Total Farm Players16
Salary Commitment
Year 2017 : $900,300.00
Year 2018 : $650,000.00
Year 2019 : $350,000.00
Year 2020 : $100,000.00
Salary Average Commitment
Year 2017 : $900,300.00
Year 2018 : $650,000.00
Year 2019 : $350,000.00
Year 2020 : $100,000.00

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5000 - $100 - 4,991 - 99.81%
Level 2: 4000 - $60 - 3,908 - 97.70%
Level 3: 1000 - $35 - 986 - 98.61%
Level 4: 3000 - $20 - 2,969 - 98.97%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,854 - 98.96%
Average Income per Game$1,027,452
Year to Date Revenue$9,247,065

Expense

Pro Players Total Salaries$41,025,000
Farm Players Total Salaries$1,830,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,218,035
Farm Year To Date Expenses$428,435
Pro Salary Cap To Date$8,158,395
Farm Salary Cap To Date$368,095

Estimate

Pro Estimated Season Revenue$32,878,453
Pro Remaining Season Days141
Pro Expenses Per Days$234,801
Pro Estimated Expenses$33,106,941
Farm Remaining Season Days139
Farm Expenses Per Days$12,241
Farm Estimated Expenses$1,701,499
Estimated Season Expenses$34,808,440
Payroll$42,855,000
Estimate Under Maximum Salary Cap of $58,000,000$15,145,000
Estimate Over Minimum Salary Cap of $0 $42,855,000
Current Bank Account$50,600,595
Projected Bank Account$48,670,608

Pro Players Salaries

Kari Lehtonen $6,000,000 (1)
Ryan McDonagh $5,000,000 (2)
Ryan O'Reilly $5,000,000 (1)
Dan Hamhuis $4,000,000 (2)
Jaroslav Halak $4,000,000 (2)
Kyle Turris $3,000,000 (2)
Kevin Bieksa $2,600,000 (1)
Chris Stewart $2,000,000 (4)
Mark Streit $1,500,000 (2)
Kris Russell $1,250,000 (4)
Jesper Fast $1,175,000 (3)
Dominic Moore $1,000,000 (2)
Jay Beagle $1,000,000 (2)
Anthony Beauvillier $500,000 (3)
Artturi Lehkonen $500,000 (3)
Adam Cracknell $500,000 (2)
Jamie Oleksiak $500,000 (3)
Austin Watson $500,000 (1)
Joakim Nordstrom $500,000 (4)
Brock McGinn $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2017 : $41,025,000.00
Year 2018 : $26,925,000.00
Year 2019 : $6,425,000.00
Year 2020 : $3,750,000.00
Salary Average Commitment
Year 2017 : $41,025,000.00
Year 2018 : $26,925,000.00
Year 2019 : $6,425,000.00
Year 2020 : $3,750,000.00
Salary Cap with 1 Way Contract
Year 2017 : $41,025,000.00
Year 2018 : $26,925,000.00
Year 2019 : $6,425,000.00
Year 2020 : $3,750,000.00

Farm Players Salaries

Milan Michalek $312,500 (2)
Melker Karlsson $275,000 (2)
Edward Purcell $175,000 (2)
Joseph Blandisi $150,000 (1)
Petteri Lindbohm $117,500 (1)
Tom Gilbert $100,000 (2)
Dylan Strome $50,000 (3)
Jon Merrill $50,000 (4)
Jesse Puljujarvi $50,000 (3)
Brendan Smith $50,000 (2)
Andrew Copp $50,000 (1)
Ryan Carpenter $50,000 (4)
Nick Paul $50,000 (3)
Jack Skille $50,000 (4)
Martin Ouellette $50,000 (4)
Pheonix Copley $50,000 (4)
Adam Pelech $50,000 (2)
Lawson Crouse $50,000 (3)
Logan Shaw $50,000 (2)
Klas Dahlbeck $50,000 (1)
Total Farm Players20
Salary Commitment
Year 2017 : $1,830,000.00
Year 2018 : $1,462,500.00
Year 2019 : $450,000.00
Year 2020 : $250,000.00
Salary Average Commitment
Year 2017 : $1,830,000.00
Year 2018 : $1,462,500.00
Year 2019 : $450,000.00
Year 2020 : $250,000.00

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5000 - $100 - 4,935 - 98.70%
Level 2: 4000 - $60 - 3,950 - 98.76%
Level 3: 1000 - $35 - 988 - 98.78%
Level 4: 3000 - $20 - 2,984 - 99.47%
Luxury : 1000 - $200 - 998 - 99.79%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,855 - 98.96%
Average Income per Game$1,024,334
Year to Date Revenue$9,219,010

Expense

Pro Players Total Salaries$56,062,500
Farm Players Total Salaries$1,240,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$11,117,531
Farm Year To Date Expenses$318,977
Pro Salary Cap To Date$11,057,883
Farm Salary Cap To Date$258,610

Estimate

Pro Estimated Season Revenue$32,778,702
Pro Remaining Season Days141
Pro Expenses Per Days$320,241
Pro Estimated Expenses$45,153,981
Farm Remaining Season Days139
Farm Expenses Per Days$8,851
Farm Estimated Expenses$1,230,289
Estimated Season Expenses$46,384,270
Payroll$57,302,500
Estimate Under Maximum Salary Cap of $58,000,000$697,500
Estimate Over Minimum Salary Cap of $0 $57,302,500
Current Bank Account$47,782,502
Projected Bank Account$34,176,934

Pro Players Salaries

Marian Hossa $10,000,000 (1)
Henrik Zetterberg $7,300,000 (1)
Andrei Markov $6,750,000 (1)
Ryan Johansen $4,750,000 (4)
Justin Williams $4,500,000 (1)
Jack Johnson $4,000,000 (4)
Vincent Trocheck $3,000,000 (4)
Thomas Greiss $2,000,000 (2)
Jason Garrison $2,000,000 (1)
Braden Holtby $2,000,000 (1)
Trevor Daley $1,512,500 (1)
Nick Foligno $1,500,000 (1)
Adam Larsson $1,500,000 (4)
Jussi Jokinen $1,500,000 (3)
Paul Postma $750,000 (2)
Phillip Danault $500,000 (1)
Colin Wilson $500,000 (1)
Brian Flynn $500,000 (1)
Steve Ott $500,000 (2)
Mark Stuart $500,000 (1)
P.A. Parenteau $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2017 : $56,062,500.00
Year 2018 : $18,500,000.00
Year 2019 : $14,750,000.00
Year 2020 : $13,250,000.00
Salary Average Commitment
Year 2017 : $56,062,500.00
Year 2018 : $18,500,000.00
Year 2019 : $14,750,000.00
Year 2020 : $13,250,000.00
Salary Cap with 1 Way Contract
Year 2017 : $56,062,500.00
Year 2018 : $18,500,000.00
Year 2019 : $14,750,000.00
Year 2020 : $13,250,000.00

Farm Players Salaries

Linus Ullmark $130,000 (1)
Marian Gaborik $125,000 (1)
Miles Wood $100,000 (1)
Taylor Leier $80,000 (2)
Frank Corrado $80,000 (4)
Anton Lindholm $75,000 (4)
Devin Shore $50,000 (2)
Christoph Bertschy $50,000 (1)
Christian Fischer $50,000 (3)
Alan Quine $50,000 (2)
Jason Dickinson $50,000 (2)
Dalton Prout $50,000 (3)
Ryan White $50,000 (1)
Ben Harpur $50,000 (2)
MacKenzie Weegar $50,000 (1)
Edward Pasquale $50,000 (3)
Philippe Desrosiers $50,000 (1)
Steven Kampfer $50,000 (2)
Brendan Guhle $50,000 (3)
Total Farm Players19
Salary Commitment
Year 2017 : $1,240,000.00
Year 2018 : $685,000.00
Year 2019 : $355,000.00
Year 2020 : $155,000.00
Salary Average Commitment
Year 2017 : $1,240,000.00
Year 2018 : $685,000.00
Year 2019 : $355,000.00
Year 2020 : $155,000.00

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 5000 - $100 - 4,978 - 99.55%
Level 2: 4000 - $60 - 3,950 - 98.76%
Level 3: 1000 - $35 - 994 - 99.39%
Level 4: 3000 - $20 - 2,973 - 99.09%
Luxury : 1000 - $200 - 990 - 99.02%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,885 - 99.18%
Average Income per Game$1,027,053
Year to Date Revenue$9,243,475

Expense

Pro Players Total Salaries$51,686,000
Farm Players Total Salaries$1,085,300
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$2,275,000
Pro Year To Date Expenses$10,431,878
Farm Year To Date Expenses$278,635
Pro Salary Cap To Date$10,372,203
Farm Salary Cap To Date$218,295

Estimate

Pro Estimated Season Revenue$32,865,689
Pro Remaining Season Days141
Pro Expenses Per Days$295,375
Pro Estimated Expenses$41,647,875
Farm Remaining Season Days139
Farm Expenses Per Days$7,961
Farm Estimated Expenses$1,106,579
Estimated Season Expenses$42,754,454
Payroll$55,046,300
Estimate Under Maximum Salary Cap of $58,000,000$2,953,700
Estimate Over Minimum Salary Cap of $0 $55,046,300
Current Bank Account$48,532,962
Projected Bank Account$38,644,197

Pro Players Salaries

Mikko Koivu $6,500,000 (3)
Matt Niskanen $5,000,000 (4)
David Krejci $5,000,000 (3)
Brian Elliott $4,000,000 (2)
Rick Nash $3,525,000 (1)
Josh Gorges $3,250,000 (2)
Evander Kane $3,000,000 (1)
Jacob Trouba $3,000,000 (4)
Brandon Saad $3,000,000 (2)
Derick Brassard $2,750,000 (4)
Ryan Miller $2,500,000 (1)
John Oduya $2,000,000 (1)
Brian Gionta $1,950,000 (1)
Jay McClement $1,500,000 (1)
Calvin de Haan $1,250,000 (2)
Brayden Schenn $1,000,000 (1)
Tom Pyatt $961,000 (3)
Kyle Palmieri $500,000 (2)
John Moore $500,000 (2)
Chris Vande Velde $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2017 : $51,686,000.00
Year 2018 : $35,711,000.00
Year 2019 : $23,211,000.00
Year 2020 : $10,750,000.00
Salary Average Commitment
Year 2017 : $51,686,000.00
Year 2018 : $35,711,000.00
Year 2019 : $23,211,000.00
Year 2020 : $10,750,000.00
Salary Cap with 1 Way Contract
Year 2017 : $51,686,000.00
Year 2018 : $35,711,000.00
Year 2019 : $23,211,000.00
Year 2020 : $10,750,000.00

Farm Players Salaries

Jake Dotchin $170,100 (4)
Matt Hendricks $150,000 (1)
Carl Gunnarsson $125,000 (3)
Jaycob Megna $70,100 (1)
Sean Malone $60,100 (1)
Joel Hanley $60,000 (1)
Garrett Mitchell $50,000 (1)
Kevin Rooney $50,000 (1)
Noel Acciari $50,000 (1)
Andy Andreoff $50,000 (1)
Buddy Robinson $50,000 (1)
Mason McDonald $50,000 (2)
Nick Lappin $50,000 (1)
Joe Colborne $50,000 (2)
Matt Lorito $50,000 (1)
Total Farm Players15
Salary Commitment
Year 2017 : $1,085,300.00
Year 2018 : $395,100.00
Year 2019 : $295,100.00
Year 2020 : $170,100.00
Salary Average Commitment
Year 2017 : $1,085,300.00
Year 2018 : $395,100.00
Year 2019 : $295,100.00
Year 2020 : $170,100.00

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 5000 - $100 - 5,000 - 100.00%
Level 2: 4000 - $60 - 3,958 - 98.95%
Level 3: 1000 - $36 - 987 - 98.74%
Level 4: 3000 - $25 - 2,236 - 74.53%
Luxury : 1000 - $201 - 997 - 99.73%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,179 - 94.13%
Average Income per Game$1,029,392
Year to Date Revenue$9,264,528

Expense

Pro Players Total Salaries$48,806,000
Farm Players Total Salaries$892,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,773,908
Farm Year To Date Expenses$240,719
Pro Salary Cap To Date$9,714,268
Farm Salary Cap To Date$180,379

Estimate

Pro Estimated Season Revenue$32,940,544
Pro Remaining Season Days141
Pro Expenses Per Days$279,011
Pro Estimated Expenses$39,340,551
Farm Remaining Season Days139
Farm Expenses Per Days$6,853
Farm Estimated Expenses$952,567
Estimated Season Expenses$40,293,118
Payroll$49,698,500
Estimate Under Maximum Salary Cap of $58,000,000$8,301,500
Estimate Over Minimum Salary Cap of $0 $49,698,500
Current Bank Account$49,249,901
Projected Bank Account$41,897,327

Pro Players Salaries

Pekka Rinne $8,000,000 (3)
Jason Spezza $6,100,000 (3)
Kristopher Letang $6,000,000 (3)
Frans Nielsen $5,000,000 (1)
Jaden Schwartz $4,000,000 (4)
Scott Hartnell $3,500,000 (1)
Nathan MacKinnon $3,000,000 (3)
Niklas Hjalmarsson $3,000,000 (4)
Mike Hoffman $2,000,000 (3)
Cody Franson $1,506,000 (2)
Jared Spurgeon $1,000,000 (2)
Dmitri Orlov $625,000 (2)
Brandon Manning $575,000 (3)
Bo Horvat $500,000 (1)
Andreas Athanasiou $500,000 (2)
Alexander Radulov $500,000 (1)
William Nylander $500,000 (2)
Zack Kassian $500,000 (2)
Joel Edmundson $500,000 (2)
Louis Domingue $500,000 (2)
Matt Martin $500,000 (2)
Derek MacKenzie $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2017 : $48,806,000.00
Year 2018 : $38,806,000.00
Year 2019 : $32,675,000.00
Year 2020 : $7,000,000.00
Salary Average Commitment
Year 2017 : $48,806,000.00
Year 2018 : $38,806,000.00
Year 2019 : $32,675,000.00
Year 2020 : $7,000,000.00
Salary Cap with 1 Way Contract
Year 2017 : $48,806,000.00
Year 2018 : $38,806,000.00
Year 2019 : $32,675,000.00
Year 2020 : $7,000,000.00

Farm Players Salaries

Drew Miller $75,000 (1)
Landon Bow $67,500 (2)
Tyler Bertuzzi $50,000 (3)
Luke Witkowski $50,000 (2)
Matt Tennyson $50,000 (1)
Pavel Zacha $50,000 (2)
Andrej Nestrasil $50,000 (1)
Phillip Di Giuseppe $50,000 (2)
Danton Heinen $50,000 (3)
Dan Renouf $50,000 (1)
Kristers Gudlevskis $50,000 (4)
Zachary Fucale $50,000 (1)
Scott Wedgewood $50,000 (2)
Jared Coreau $50,000 (3)
Steven Santini $50,000 (2)
Jakob Chychrun $50,000 (3)
Nick Jensen $50,000 (3)
Total Farm Players17
Salary Commitment
Year 2017 : $892,500.00
Year 2018 : $617,500.00
Year 2019 : $300,000.00
Year 2020 : $50,000.00
Salary Average Commitment
Year 2017 : $892,500.00
Year 2018 : $617,500.00
Year 2019 : $300,000.00
Year 2020 : $50,000.00

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 5000 - $100 - 4,950 - 99.00%
Level 2: 4000 - $60 - 3,977 - 99.43%
Level 3: 1000 - $35 - 991 - 99.06%
Level 4: 3000 - $20 - 2,962 - 98.74%
Luxury : 1000 - $200 - 994 - 99.38%
Total Capacity :14000

Income

Home Games Left33
Average Attendance - %13,874 - 99.10%
Average Income per Game$1,026,314
Year to Date Revenue$8,210,515

Expense

Pro Players Total Salaries$56,800,000
Farm Players Total Salaries$880,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$11,355,120
Farm Year To Date Expenses$237,370
Pro Salary Cap To Date$11,295,445
Farm Salary Cap To Date$176,995

Estimate

Pro Estimated Season Revenue$33,868,374
Pro Remaining Season Days141
Pro Expenses Per Days$324,432
Pro Estimated Expenses$45,744,912
Farm Remaining Season Days139
Farm Expenses Per Days$6,782
Farm Estimated Expenses$942,698
Estimated Season Expenses$46,687,610
Payroll$57,680,000
Estimate Under Maximum Salary Cap of $58,000,000$320,000
Estimate Over Minimum Salary Cap of $0 $57,680,000
Current Bank Account$46,618,025
Projected Bank Account$33,798,789

Pro Players Salaries

Claude Giroux $5,500,000 (1)
Roman Josi $5,500,000 (2)
Patrice Bergeron $5,000,000 (2)
Victor Hedman $5,000,000 (1)
T.J. Oshie $5,000,000 (3)
Brooks Orpik $4,300,000 (1)
Alec Martinez $4,000,000 (4)
Derek Stepan $4,000,000 (2)
Steven Stamkos $3,000,000 (1)
Leo Komarov $3,000,000 (4)
Jakob Silfverberg $2,500,000 (2)
Johnny Gaudreau $1,500,000 (4)
Cal Clutterbuck $1,500,000 (1)
Max Domi $1,500,000 (2)
Marc Methot $1,500,000 (2)
Justin Schultz $1,500,000 (3)
Kyle Brodziak $1,000,000 (1)
John Gibson $500,000 (2)
Dustin Tokarski $500,000 (1)
Lance Bouma $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2017 : $56,800,000.00
Year 2018 : $36,000,000.00
Year 2019 : $15,500,000.00
Year 2020 : $8,500,000.00
Salary Average Commitment
Year 2017 : $56,800,000.00
Year 2018 : $36,000,000.00
Year 2019 : $15,500,000.00
Year 2020 : $8,500,000.00
Salary Cap with 1 Way Contract
Year 2017 : $56,800,000.00
Year 2018 : $36,000,000.00
Year 2019 : $15,500,000.00
Year 2020 : $8,500,000.00

Farm Players Salaries

Simeon Varlamov $150,000 (2)
David Rittich $80,000 (1)
Linden Vey $50,000 (1)
Garnet Hathaway $50,000 (1)
Paul Thompson $50,000 (1)
Dmitri Kulikov $50,000 (1)
Colin McDonald $50,000 (1)
Chris Terry $50,000 (1)
Micheal Haley $50,000 (1)
Shawn Thornton $50,000 (1)
Zbynek Michalek $50,000 (1)
Tanner Glass $50,000 (2)
Taylor Chorney $50,000 (1)
Jakub Nakladal $50,000 (1)
Nate Thompson $50,000 (1)
Total Farm Players15
Salary Commitment
Year 2017 : $880,000.00
Year 2018 : $200,000.00
Year 2019 : $0.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $880,000.00
Year 2018 : $200,000.00
Year 2019 : $0.00
Year 2020 : $0.00

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5000 - $100 - 4,949 - 98.99%
Level 2: 4000 - $60 - 3,909 - 97.73%
Level 3: 1000 - $35 - 987 - 98.74%
Level 4: 3000 - $20 - 2,963 - 98.78%
Luxury : 1000 - $200 - 988 - 98.75%
Total Capacity :14000

Income

Home Games Left33
Average Attendance - %13,797 - 98.55%
Average Income per Game$1,020,823
Year to Date Revenue$8,166,585

Expense

Pro Players Total Salaries$55,988,752
Farm Players Total Salaries$1,576,250
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$11,180,280
Farm Year To Date Expenses$378,770
Pro Salary Cap To Date$11,120,635
Farm Salary Cap To Date$318,430

Estimate

Pro Estimated Season Revenue$33,687,163
Pro Remaining Season Days141
Pro Expenses Per Days$319,822
Pro Estimated Expenses$45,094,902
Farm Remaining Season Days139
Farm Expenses Per Days$10,783
Farm Estimated Expenses$1,498,837
Estimated Season Expenses$46,593,739
Payroll$57,565,002
Estimate Under Maximum Salary Cap of $58,000,000$434,998
Estimate Over Minimum Salary Cap of $0 $57,565,002
Current Bank Account$46,607,535
Projected Bank Account$33,700,959

Pro Players Salaries

Brent Burns $6,000,000 (2)
Zdeno Chara $5,750,000 (2)
Jeff Carter $5,500,000 (2)
Vladimir Tarasenko $5,500,000 (1)
Zach Parise $5,018,750 (1)
Dennis Seidenberg $4,750,000 (2)
Mike Fisher $4,000,000 (3)
Jakub Voracek $3,500,000 (2)
Nick Holden $3,000,000 (4)
Tomas Plekanec $3,000,000 (2)
Carey Price $2,750,000 (3)
Danny DeKeyser $1,995,000 (2)
Marcus Foligno $1,250,000 (2)
Chris Wagner $975,000 (2)
Nikita Nesterov $500,000 (1)
Scottie Upshall $500,000 (1)
Vernon Fiddler $500,000 (1)
Ryan Hartman $500,000 (1)
Richard Panik $500,000 (3)
Keith Kinkaid $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2017 : $55,988,750.00
Year 2018 : $43,470,000.00
Year 2019 : $10,750,000.00
Year 2020 : $3,000,000.00
Salary Average Commitment
Year 2017 : $55,988,750.00
Year 2018 : $43,470,000.00
Year 2019 : $10,750,000.00
Year 2020 : $3,000,000.00
Salary Cap with 1 Way Contract
Year 2017 : $55,988,750.00
Year 2018 : $43,470,000.00
Year 2019 : $10,750,000.00
Year 2020 : $3,000,000.00

Farm Players Salaries

Ryan Callahan $400,000 (2)
Matt Benning $210,000 (2)
Tobias Enstrom $153,750 (2)
Derek Dorsett $62,500 (1)
Eric Gelinas $50,000 (3)
Chris Thorburn $50,000 (2)
Harry Zolnierczyk $50,000 (2)
Bobby Farnham $50,000 (1)
Nic Dowd $50,000 (3)
Adam Pardy $50,000 (1)
Dominik Simon $50,000 (2)
Nicolas Deslauriers $50,000 (2)
Yohann Auvitu $50,000 (3)
Jamie Phillips $50,000 (2)
Tristan Jarry $50,000 (2)
Casey Nelson $50,000 (3)
Zach Redmond $50,000 (1)
Vladimir Sobotka $50,000 (1)
Patrick Brown $50,000 (3)
Total Farm Players19
Salary Commitment
Year 2017 : $1,576,250.00
Year 2018 : $1,313,750.00
Year 2019 : $250,000.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,576,250.00
Year 2018 : $1,313,750.00
Year 2019 : $250,000.00
Year 2020 : $0.00

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 5000 - $100 - 4,945 - 98.90%
Level 2: 4000 - $60 - 3,989 - 99.73%
Level 3: 1000 - $35 - 989 - 98.87%
Level 4: 3000 - $20 - 2,973 - 99.10%
Luxury : 1000 - $200 - 989 - 98.86%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,884 - 99.17%
Average Income per Game$1,025,634
Year to Date Revenue$9,230,710

Expense

Pro Players Total Salaries$37,025,000
Farm Players Total Salaries$800,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$875,000
Pro Year To Date Expenses$7,444,750
Farm Year To Date Expenses$219,026
Pro Salary Cap To Date$7,385,075
Farm Salary Cap To Date$158,686

Estimate

Pro Estimated Season Revenue$32,820,302
Pro Remaining Season Days141
Pro Expenses Per Days$212,074
Pro Estimated Expenses$29,902,434
Farm Remaining Season Days139
Farm Expenses Per Days$6,322
Farm Estimated Expenses$878,758
Estimated Season Expenses$30,781,192
Payroll$38,700,000
Estimate Under Maximum Salary Cap of $58,000,000$19,300,000
Estimate Over Minimum Salary Cap of $0 $38,700,000
Current Bank Account$51,566,934
Projected Bank Account$53,606,044

Pro Players Salaries

Artemi Panarin $10,000,000 (3)
Connor Hellebuyck $3,500,000 (2)
Deryk Engelland $3,500,000 (1)
T.J. Brodie $3,000,000 (2)
Alex Burrows $2,500,000 (1)
Sean Couturier $2,000,000 (2)
Mitch Marner $2,000,000 (3)
Charlie Coyle $2,000,000 (3)
Ivan Provorov $1,500,000 (3)
Paul Byron $1,000,000 (2)
Anton Forsberg $525,000 (1)
Brett Connolly $500,000 (2)
Alexander Wennberg $500,000 (1)
Ben Chiarot $500,000 (2)
Dwight King $500,000 (2)
Jake McCabe $500,000 (4)
Damon Severson $500,000 (1)
Joel Armia $500,000 (1)
Olli Maatta $500,000 (4)
Brett Ritchie $500,000 (1)
Rene Bourque $500,000 (1)
J.T. Miller $500,000 (3)
Total Pro Players22
Salary Commitment
Year 2017 : $37,025,000.00
Year 2018 : $28,000,000.00
Year 2019 : $17,000,000.00
Year 2020 : $1,000,000.00
Salary Average Commitment
Year 2017 : $37,025,000.00
Year 2018 : $28,000,000.00
Year 2019 : $17,000,000.00
Year 2020 : $1,000,000.00
Salary Cap with 1 Way Contract
Year 2017 : $37,025,000.00
Year 2018 : $28,000,000.00
Year 2019 : $17,000,000.00
Year 2020 : $1,000,000.00

Farm Players Salaries

Dylan Larkin $100,000 (2)
Brendan Perlini $50,000 (3)
Kyle Clifford $50,000 (2)
Derrick Pouliot $50,000 (1)
Alex Tuch $50,000 (3)
Brendan Gaunce $50,000 (2)
Adam Erne $50,000 (3)
Justin Bailey $50,000 (2)
Scott Harrington $50,000 (1)
Spencer Martin $50,000 (1)
Sam Brittain $50,000 (3)
Sam Bennett $50,000 (1)
Nick Baptiste $50,000 (3)
Ryan Murray $50,000 (4)
Tyler Wotherspoon $50,000 (4)
Total Farm Players15
Salary Commitment
Year 2017 : $800,000.00
Year 2018 : $600,000.00
Year 2019 : $350,000.00
Year 2020 : $100,000.00
Salary Average Commitment
Year 2017 : $800,000.00
Year 2018 : $600,000.00
Year 2019 : $350,000.00
Year 2020 : $100,000.00

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5000 - $99 - 4,956 - 99.11%
Level 2: 4000 - $59 - 3,930 - 98.26%
Level 3: 1000 - $40 - 814 - 81.39%
Level 4: 3000 - $20 - 2,986 - 99.52%
Luxury : 1000 - $197 - 986 - 98.56%
Total Capacity :14000

Income

Home Games Left33
Average Attendance - %13,671 - 97.65%
Average Income per Game$1,008,927
Year to Date Revenue$8,071,418

Expense

Pro Players Total Salaries$52,561,504
Farm Players Total Salaries$1,367,338
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$437,500
Pro Year To Date Expenses$10,477,640
Farm Year To Date Expenses$404,645
Pro Salary Cap To Date$10,417,973
Farm Salary Cap To Date$344,278

Estimate

Pro Estimated Season Revenue$33,294,599
Pro Remaining Season Days141
Pro Expenses Per Days$300,349
Pro Estimated Expenses$42,349,209
Farm Remaining Season Days139
Farm Expenses Per Days$9,582
Farm Estimated Expenses$1,331,898
Estimated Season Expenses$43,681,107
Payroll$54,366,342
Estimate Under Maximum Salary Cap of $58,000,000$3,633,658
Estimate Over Minimum Salary Cap of $0 $54,366,342
Current Bank Account$47,189,133
Projected Bank Account$36,802,625

Pro Players Salaries

Nikita Zaitsev $6,000,005 (4)
Peter Budaj $5,700,000 (1)
James Van Riemsdyk $5,000,000 (1)
Ron Hainsey $5,000,000 (1)
Thomas Vanek $5,000,000 (1)
Ondrej Palat $4,000,000 (2)
Tyler Toffoli $4,000,000 (3)
Adam Henrique $3,000,000 (2)
Sean Monahan $3,000,000 (4)
Evgeny Kuznetsov $2,000,000 (4)
Tomas Tatar $1,999,000 (3)
Marco Scandella $1,500,000 (2)
Andrew MacDonald $1,262,500 (2)
Nate Schmidt $1,100,000 (1)
Tomas Hertl $1,000,000 (4)
Cody Ceci $1,000,000 (4)
Ryan Ellis $500,000 (2)
Viktor Arvidsson $500,000 (1)
Philipp Grubauer $500,000 (3)
Marcus Kruger $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2017 : $52,561,505.00
Year 2018 : $30,261,505.00
Year 2019 : $19,499,005.00
Year 2020 : $13,000,005.00
Salary Average Commitment
Year 2017 : $52,561,505.00
Year 2018 : $30,261,505.00
Year 2019 : $19,499,005.00
Year 2020 : $13,000,005.00
Salary Cap with 1 Way Contract
Year 2017 : $52,561,505.00
Year 2018 : $30,261,505.00
Year 2019 : $19,499,005.00
Year 2020 : $13,000,005.00

Farm Players Salaries

Kevin Labanc $300,001 (3)
Michal Kempny $178,000 (2)
Matt Read $152,625 (3)
Erik Gudbranson $100,000 (2)
Gabriel Bourque $75,000 (1)
Tomas Nosek $60,000 (4)
Byron Froese $51,713 (1)
Michael Kapla $50,000 (2)
Christopher DiDomenico $50,000 (1)
Alex Chiasson $50,000 (1)
Jakub Kindl $50,000 (1)
Connor Jones $50,000 (1)
Marek Hrivik $50,000 (1)
Steve Oleksy $50,000 (1)
Marek Langhamer $50,000 (1)
Kalle Kossila $50,000 (1)
Total Farm Players16
Salary Commitment
Year 2017 : $1,367,338.00
Year 2018 : $840,625.00
Year 2019 : $512,625.00
Year 2020 : $60,000.00
Salary Average Commitment
Year 2017 : $1,367,338.00
Year 2018 : $840,625.00
Year 2019 : $512,625.00
Year 2020 : $60,000.00

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGM Place
Level 1: 5000 - $100 - 4,918 - 98.37%
Level 2: 4000 - $60 - 3,914 - 97.85%
Level 3: 1000 - $35 - 990 - 98.98%
Level 4: 3000 - $20 - 2,974 - 99.14%
Luxury : 1000 - $200 - 976 - 97.61%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %13,772 - 98.37%
Average Income per Game$1,016,024
Year to Date Revenue$9,144,220

Expense

Pro Players Total Salaries$48,775,000
Farm Players Total Salaries$2,553,750
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,861,642
Farm Year To Date Expenses$484,286
Pro Salary Cap To Date$9,802,002
Farm Salary Cap To Date$423,944

Estimate

Pro Estimated Season Revenue$32,512,782
Pro Remaining Season Days141
Pro Expenses Per Days$278,835
Pro Estimated Expenses$39,315,735
Farm Remaining Season Days139
Farm Expenses Per Days$16,401
Farm Estimated Expenses$2,279,739
Estimated Season Expenses$41,595,474
Payroll$51,328,750
Estimate Under Maximum Salary Cap of $58,000,000$6,671,250
Estimate Over Minimum Salary Cap of $0 $51,328,750
Current Bank Account$48,798,292
Projected Bank Account$39,715,600

Pro Players Salaries

Mark Giordano $8,750,000 (1)
John Carlson $5,500,000 (1)
Logan Couture $5,000,000 (1)
Brandon Dubinsky $4,000,000 (3)
Bryan Little $4,000,000 (1)
Patrick Eaves $3,100,000 (1)
Tanner Pearson $3,000,000 (4)
Steve Mason $2,375,000 (2)
Zach Hyman $2,050,000 (3)
Cody Eakin $2,000,000 (2)
Christopher Tanev $2,000,000 (2)
Dougie Hamilton $1,500,000 (3)
Mikael Granlund $1,500,000 (3)
Antoine Roussel $1,000,000 (3)
Michael Matheson $500,000 (2)
Cameron Talbot $500,000 (1)
David Pastrnak $500,000 (1)
Jonas Brodin $500,000 (3)
Pavel Buchnevich $500,000 (3)
Tom Wilson $500,000 (4)
Total Pro Players20
Salary Commitment
Year 2017 : $48,775,000.00
Year 2018 : $21,425,000.00
Year 2019 : $14,550,000.00
Year 2020 : $3,500,000.00
Salary Average Commitment
Year 2017 : $48,775,000.00
Year 2018 : $21,425,000.00
Year 2019 : $14,550,000.00
Year 2020 : $3,500,000.00
Salary Cap with 1 Way Contract
Year 2017 : $48,775,000.00
Year 2018 : $21,425,000.00
Year 2019 : $14,550,000.00
Year 2020 : $3,500,000.00

Farm Players Salaries

Jonathan Quick $652,500 (3)
Jori Lehtera $200,000 (1)
Matthew O'Connor $175,000 (3)
Daniel O'Regan $155,000 (4)
Andrew Hammond $150,000 (1)
Brayden McNabb $100,000 (3)
Connor Carrick $87,500 (4)
Boyd Gordon $83,750 (1)
Joseph Cramarossa $50,000 (3)
Nicolas Kerdiles $50,000 (3)
Kasimir Kaskisuo $50,000 (1)
Michael McCarron $50,000 (2)
Frederick Gaudreau $50,000 (4)
Brenden Dillon $50,000 (3)
Kevin Gravel $50,000 (3)
Stephon Williams $50,000 (4)
Andrew Desjardins $50,000 (3)
Tim Heed $50,000 (3)
Mikhail Sergachev $50,000 (3)
Alex Nedeljkovic $50,000 (3)
Chris Driedger $50,000 (3)
Jon Gillies $50,000 (1)
Ty Rattie $50,000 (4)
Jason Kasdorf $50,000 (3)
Rocco Grimaldi $50,000 (1)
Julian Melchiori $50,000 (1)
Mackenzie Blackwood $50,000 (2)
Total Farm Players27
Salary Commitment
Year 2017 : $2,553,750.00
Year 2018 : $1,920,000.00
Year 2019 : $1,820,000.00
Year 2020 : $392,500.00
Salary Average Commitment
Year 2017 : $2,553,750.00
Year 2018 : $1,920,000.00
Year 2019 : $1,820,000.00
Year 2020 : $392,500.00

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 5000 - $100 - 4,916 - 98.32%
Level 2: 4000 - $60 - 3,872 - 96.79%
Level 3: 1000 - $35 - 965 - 96.53%
Level 4: 3000 - $20 - 2,950 - 98.32%
Luxury : 1000 - $200 - 985 - 98.48%
Total Capacity :14000

Income

Home Games Left33
Average Attendance - %13,687 - 97.76%
Average Income per Game$1,013,601
Year to Date Revenue$8,108,810

Expense

Pro Players Total Salaries$43,651,000
Farm Players Total Salaries$1,700,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,740,270
Farm Year To Date Expenses$402,290
Pro Salary Cap To Date$8,680,595
Farm Salary Cap To Date$341,950

Estimate

Pro Estimated Season Revenue$33,448,841
Pro Remaining Season Days141
Pro Expenses Per Days$249,722
Pro Estimated Expenses$35,210,802
Farm Remaining Season Days139
Farm Expenses Per Days$11,494
Farm Estimated Expenses$1,597,666
Estimated Season Expenses$36,808,468
Payroll$45,351,000
Estimate Under Maximum Salary Cap of $58,000,000$12,649,000
Estimate Over Minimum Salary Cap of $0 $45,351,000
Current Bank Account$48,966,250
Projected Bank Account$45,606,623

Pro Players Salaries

Filip Forsberg $5,000,000 (3)
Paul Stastny $4,000,000 (3)
Radim Vrbata $4,000,000 (2)
Cory Schneider $3,500,000 (4)
Anton Stralman $3,500,000 (3)
Alex Goligoski $3,000,000 (2)
Jack Eichel $3,000,000 (2)
Karl Alzner $3,000,000 (1)
Conor Sheary $2,000,000 (4)
Dustin Brown $2,000,000 (2)
Aaron Ekblad $2,000,000 (1)
Michael Frolik $2,000,000 (1)
Andy Greene $1,750,000 (2)
Zack Smith $1,500,000 (1)
Antti Raanta $901,000 (2)
Tom Kuhnhackl $500,000 (2)
Erik Haula $500,000 (4)
Mattias Ekholm $500,000 (2)
William Karlsson $500,000 (1)
Matt Nieto $500,000 (4)
Total Pro Players20
Salary Commitment
Year 2017 : $43,651,000.00
Year 2018 : $34,651,000.00
Year 2019 : $19,000,000.00
Year 2020 : $6,500,000.00
Salary Average Commitment
Year 2017 : $43,651,000.00
Year 2018 : $34,651,000.00
Year 2019 : $19,000,000.00
Year 2020 : $6,500,000.00
Salary Cap with 1 Way Contract
Year 2017 : $43,651,000.00
Year 2018 : $34,651,000.00
Year 2019 : $19,000,000.00
Year 2020 : $6,500,000.00

Farm Players Salaries

Carl Soderberg $300,000 (3)
Colin Miller $255,000 (2)
Jiri Hudler $217,500 (1)
Drew Stafford $212,500 (3)
Sean Kuraly $65,000 (3)
Jakob Forsbacka-Karlsson $50,000 (3)
Bryan Rust $50,000 (1)
Jayson Megna $50,000 (3)
Clayton Stoner $50,000 (1)
Torrey Mitchell $50,000 (2)
Austin Czarnik $50,000 (4)
Brandon Montour $50,000 (3)
Daniel Altshuller $50,000 (1)
Garret Sparks $50,000 (2)
T.J. Tynan $50,000 (3)
Jeff Glass $50,000 (1)
Mark Barberio $50,000 (3)
Tanner Richard $50,000 (3)
Total Farm Players18
Salary Commitment
Year 2017 : $1,700,000.00
Year 2018 : $1,282,500.00
Year 2019 : $927,500.00
Year 2020 : $50,000.00
Salary Average Commitment
Year 2017 : $1,700,000.00
Year 2018 : $1,282,500.00
Year 2019 : $927,500.00
Year 2020 : $50,000.00

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Arena
Level 1: 5000 - $150 - 3,500 - 70.01%
Level 2: 4000 - $70 - 3,691 - 92.28%
Level 3: 1000 - $45 - 770 - 77.04%
Level 4: 3000 - $35 - 1,798 - 59.93%
Luxury : 1000 - $225 - 777 - 77.74%
Total Capacity :14000

Income

Home Games Left32
Average Attendance - %10,538 - 75.27%
Average Income per Game$951,521
Year to Date Revenue$8,563,685

Expense

Pro Players Total Salaries$46,100,000
Farm Players Total Salaries$1,029,225
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,047,999
Farm Year To Date Expenses$266,878
Pro Salary Cap To Date$8,988,358
Farm Salary Cap To Date$206,538

Estimate

Pro Estimated Season Revenue$30,448,658
Pro Remaining Season Days141
Pro Expenses Per Days$263,636
Pro Estimated Expenses$37,172,676
Farm Remaining Season Days139
Farm Expenses Per Days$7,639
Farm Estimated Expenses$1,061,821
Estimated Season Expenses$38,234,497
Payroll$47,129,225
Estimate Under Maximum Salary Cap of $58,000,000$10,870,775
Estimate Over Minimum Salary Cap of $0 $47,129,225
Current Bank Account$49,248,808
Projected Bank Account$41,462,969

Pro Players Salaries

Duncan Keith $9,000,000 (1)
Kevin Klein $4,000,000 (1)
Antoine Vermette $3,600,000 (1)
Jimmy Howard $3,000,000 (2)
Henrik Sedin $3,000,000 (2)
Jason Pominville $3,000,000 (1)
Jaromir Jagr $3,000,000 (2)
Francois Beauchemin $2,750,000 (1)
Colton Parayko $2,000,000 (2)
Patrick Sharp $2,000,000 (2)
Mathieu Perreault $1,500,000 (1)
Fedor Tyutin $1,500,000 (1)
Nino Niederreiter $1,500,000 (3)
Lauri Korpikoski $1,250,000 (2)
Shawn Matthias $1,000,000 (1)
Micheal Ferland $999,999 (4)
Devante Smith-Pelly $500,000 (2)
Calvin Pickard $500,000 (1)
Nate Prosser $500,000 (3)
Victor Rask $500,000 (1)
Tobias Rieder $500,000 (1)
Josh Leivo $500,000 (4)
Total Pro Players22
Salary Commitment
Year 2017 : $46,099,999.00
Year 2018 : $18,249,999.00
Year 2019 : $3,499,999.00
Year 2020 : $1,499,999.00
Salary Average Commitment
Year 2017 : $46,099,999.00
Year 2018 : $18,249,999.00
Year 2019 : $3,499,999.00
Year 2020 : $1,499,999.00
Salary Cap with 1 Way Contract
Year 2017 : $46,099,999.00
Year 2018 : $18,249,999.00
Year 2019 : $3,499,999.00
Year 2020 : $1,499,999.00

Farm Players Salaries

Ben Smith $74,850 (1)
Michael Zalewski $54,375 (2)
Joel Eriksson-Ek $50,000 (3)
Jack Roslovic $50,000 (3)
Emerson Etem $50,000 (3)
Lucas Wallmark $50,000 (3)
Clayton Keller $50,000 (3)
Kyle Rau $50,000 (2)
Cody Bass $50,000 (1)
Colin White $50,000 (3)
Jordan Schroeder $50,000 (3)
Adin Hill $50,000 (2)
Ryan Sproul $50,000 (2)
Malcolm Subban $50,000 (3)
Laurent Brossoit $50,000 (2)
Matt Grzelcyk $50,000 (3)
Marko Dano $50,000 (1)
Simon Despres $50,000 (2)
Sven Andrighetto $50,000 (1)
Mirco Mueller $50,000 (1)
Total Farm Players20
Salary Commitment
Year 2017 : $1,029,225.00
Year 2018 : $754,375.00
Year 2019 : $450,000.00
Year 2020 : $0.00
Salary Average Commitment
Year 2017 : $1,029,225.00
Year 2018 : $754,375.00
Year 2019 : $450,000.00
Year 2020 : $0.00

Salary Cap Centrale

Team

Current Fund

Payroll

Under Maximum of
$58,000,000

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Anaheim Ducks $50,395,259 $43,396,812 $14,603,188 $43,396,812 232144
Boston Bruins $48,613,070 $52,662,500 $5,337,500 $52,662,500 202141
Buffalo Sabres $49,369,017 $49,569,976 $8,430,024 $49,569,976 202040
Calgary Flames $48,353,417 $53,475,000 $4,525,000 $53,475,000 212142
Carolina Hurricanes $48,634,610 $47,458,068 $10,541,932 $47,458,068 212445
Chicago Blackhawks $50,992,984 $34,160,938 $23,839,062 $34,160,938 221335
Colorado Avalanche $48,443,635 $54,151,562 $3,848,438 $54,151,562 201838
Detroit Red Wings $53,386,775 $26,616,100 $31,383,900 $26,616,100 201737
Edmonton Oilers $54,737,258 $19,835,000 $38,165,000 $19,835,000 212344
Florida Panthers $48,017,950 $56,133,500 $1,866,500 $56,133,500 201636
Los Angeles Kings $49,572,392 $48,036,250 $9,963,750 $48,036,250 212041
Minnesota Wild $48,518,910 $52,782,750 $5,217,250 $52,782,750 202242
Montreal Canadiens $51,344,815 $39,232,400 $18,767,600 $39,232,400 202646
Nashville Predators $47,732,400 $57,062,810 $937,190 $57,062,810 211435
New Jersey Devils $48,166,759 $52,391,984 $5,608,016 $52,391,984 211637
New York Islanders $50,600,595 $42,855,000 $15,145,000 $42,855,000 202040
New York Rangers $47,782,502 $57,302,500 $697,500 $57,302,500 211940
Philadelphia Flyers $48,532,962 $55,046,300 $2,953,700 $55,046,300 201535
Pittsburgh Penguins $49,249,901 $49,698,500 $8,301,500 $49,698,500 221739
San Jose Sharks $46,618,025 $57,680,000 $320,000 $57,680,000 201535
St. Louis Blues $46,607,535 $57,565,002 $434,998 $57,565,002 201939
Tampa Bay Lightning $51,566,934 $38,700,000 $19,300,000 $38,700,000 221537
Toronto Maple Leafs $47,189,133 $54,366,342 $3,633,658 $54,366,342 201636
Vancouver Canucks $48,798,292 $51,328,750 $6,671,250 $51,328,750 202747
Washington Capitals $48,966,250 $45,351,000 $12,649,000 $45,351,000 201838
Winnipeg Jets $49,248,808 $47,129,225 $10,870,775 $47,129,225 222042