JGHL - Team Finance

Team Finance for JGHL1718

Update - Sunday, May 27, 2018 at 15:58

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 5000 - $100 - 4,894 - 97.89%
Level 2: 4000 - $60 - 3,928 - 98.19%
Level 3: 1000 - $35 - 981 - 98.15%
Level 4: 3000 - $20 - 2,959 - 98.63%
Luxury : 1000 - $200 - 983 - 98.31%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,746 - 98.18%
Average Income per Game$1,015,261
Year to Date Revenue$41,625,720

Expense

Pro Players Total Salaries$48,105,250
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$44,110,323
Farm Year To Date Expenses$1,986,474
Pro Salary Cap To Date$43,812,000
Farm Salary Cap To Date$1,686,412

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$275,030
Pro Estimated Expenses$275,030
Farm Remaining Season Days0
Farm Expenses Per Days$9,828
Farm Estimated Expenses$0
Estimated Season Expenses$275,030
Season Salary Cap$50,423,062
Estimate Under Maximum Salary Cap of $63,000,000$12,576,938
Estimate Over Minimum Salary Cap of $0 $50,423,062
Current Bank Account$45,528,923
Projected Bank Account$45,253,893

Pro Players Salaries

Marc-Andre Fleury $5,500,000 (2)
David Backes $5,500,000 (1)
Jake Allen $5,000,000 (2)
Valtteri Filppula $5,000,000 (1)
Patrik Berglund $3,125,000 (1)
Roman Polak $3,000,000 (3)
Frank Vatrano $2,500,000 (1)
Brendan Gallagher $2,000,000 (3)
Jean-Gabriel Pageau $2,000,000 (3)
Matthew Stajan $2,000,000 (1)
Michael Raffl $1,800,000 (2)
Kevan Miller $1,650,000 (1)
Matt Read $1,526,250 (3)
Mikkel Boedker $1,500,000 (2)
Zach Bogosian $1,250,000 (3)
Luca Sbisa $1,000,000 (2)
Markus Nutivaara $754,000 (3)
Oscar Lindberg $500,000 (1)
Michal Rozsival $500,000 (1)
Shayne Gostisbehere $500,000 (1)
Robert Hagg $500,000 (3)
Jimmy Vesey $500,000 (3)
Miikka Salomaki $500,000 (1)
Total Pro Players23
Salary Commitment
Year 2017 : $48,105,250
Year 2018 : $26,330,250
Year 2019 : $11,530,250
Year 2020 : $0
Salary Average Commitment
Year 2017 : $48,105,250
Year 2018 : $26,330,250
Year 2019 : $11,530,250
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $48,105,250
Year 2018 : $26,330,250
Year 2019 : $11,530,250
Year 2020 : $0

Farm Players Salaries

Michael Sgarbossa $135,000 (1)
Jamie McGinn $125,000 (1)
Niklas Grossman $100,000 (2)
Mike Vecchione $50,000 (3)
Pontus Aberg $50,000 (3)
Paul Carey $50,000 (2)
Zac Dalpe $50,000 (2)
Michael Blunden $50,000 (1)
Cedric Paquette $50,000 (3)
A.J. Greer $50,000 (3)
Johan Larsson $50,000 (3)
Gemel Smith $50,000 (3)
Brandon Davidson $50,000 (1)
Brian Lashoff $50,000 (3)
Seth Griffith $50,000 (1)
Samuel Morin $50,000 (3)
Joonas Korpisalo $50,000 (3)
Alex Lyon $50,000 (2)
Scott Laughton $50,000 (3)
Timo Meier $50,000 (3)
Petter Granberg $50,000 (4)
Korbinian Holzer $50,000 (1)
Andreas Englund $50,000 (3)
Matt Puempel $50,000 (1)
Total Farm Players24
Salary Commitment
Year 2017 : $1,410,000
Year 2018 : $900,000
Year 2019 : $650,000
Year 2020 : $50,000
Salary Average Commitment
Year 2017 : $1,410,000
Year 2018 : $900,000
Year 2019 : $650,000
Year 2020 : $50,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 5000 - $100 - 4,961 - 99.22%
Level 2: 4000 - $60 - 3,963 - 99.08%
Level 3: 1000 - $35 - 991 - 99.11%
Level 4: 3000 - $20 - 2,967 - 98.90%
Luxury : 1000 - $200 - 985 - 98.54%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,867 - 99.05%
Average Income per Game$1,024,977
Year to Date Revenue$42,024,075

Expense

Pro Players Total Salaries$59,281,562
Farm Players Total Salaries$1,050,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,146,699
Farm Year To Date Expenses$1,389,959
Pro Salary Cap To Date$52,848,463
Farm Salary Cap To Date$1,089,948

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$338,532
Pro Estimated Expenses$338,532
Farm Remaining Season Days0
Farm Expenses Per Days$7,759
Farm Estimated Expenses$0
Estimated Season Expenses$338,532
Season Salary Cap$60,331,562
Estimate Under Maximum Salary Cap of $63,000,000$2,668,438
Estimate Over Minimum Salary Cap of $0 $60,331,562
Current Bank Account$37,487,417
Projected Bank Account$37,148,885

Pro Players Salaries

Patrick Kane $6,875,000 (2)
Nicklas Backstrom $6,000,000 (1)
Shea Weber $6,000,000 (1)
Tuukka Rask $6,000,000 (4)
Ryan Kesler $4,219,062 (1)
Mikael Backlund $4,000,000 (2)
Loui Eriksson $3,500,000 (2)
Brad Marchand $3,000,000 (1)
Johnny Boychuk $3,000,000 (1)
Milan Lucic $2,687,500 (1)
Joel Ward $2,000,000 (1)
Jannik Hansen $2,000,000 (3)
Justin Abdelkader $1,750,000 (4)
Justin Braun $1,500,000 (4)
Ben Lovejoy $1,500,000 (1)
Hampus Lindholm $1,500,000 (4)
Darren Helm $1,250,000 (4)
Brian Campbell $500,000 (1)
Adam McQuaid $500,000 (3)
David Schlemko $500,000 (4)
Curtis McElhinney $500,000 (1)
Derek Ryan $500,000 (4)
Total Pro Players22
Salary Commitment
Year 2017 : $59,281,562
Year 2018 : $29,875,000
Year 2019 : $15,500,000
Year 2020 : $13,000,000
Salary Average Commitment
Year 2017 : $59,281,562
Year 2018 : $29,875,000
Year 2019 : $15,500,000
Year 2020 : $13,000,000
Salary Cap with 1 Way Contract
Year 2017 : $59,281,562
Year 2018 : $29,875,000
Year 2019 : $15,500,000
Year 2020 : $13,000,000

Farm Players Salaries

Ryan Reaves $100,000 (4)
Cole Schneider $50,000 (1)
Borna Rendulic $50,000 (3)
Greg Pateryn $50,000 (2)
Curtis McKenzie $50,000 (1)
Cory Conacher $50,000 (2)
Sergey Kalinin $50,000 (1)
Derek Grant $50,000 (1)
David Warsofsky $50,000 (3)
Carter Rowney $50,000 (2)
Troy Grosenick $50,000 (3)
Matt Beleskey $50,000 (1)
Nick Schultz $50,000 (1)
Jean-Francois Berube $50,000 (2)
Jake Hildebrand $50,000 (2)
Rob O'Gara $50,000 (1)
Roman Lyubimov $50,000 (1)
Michael Chaput $50,000 (1)
Brady Austin $50,000 (1)
Joel Vermin $50,000 (1)
Total Farm Players20
Salary Commitment
Year 2017 : $1,050,000
Year 2018 : $500,000
Year 2019 : $250,000
Year 2020 : $100,000
Salary Average Commitment
Year 2017 : $1,050,000
Year 2018 : $500,000
Year 2019 : $250,000
Year 2020 : $100,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 5000 - $100 - 4,938 - 98.77%
Level 2: 4000 - $60 - 3,958 - 98.95%
Level 3: 1000 - $35 - 988 - 98.83%
Level 4: 3000 - $20 - 2,970 - 99.00%
Luxury : 1000 - $200 - 992 - 99.23%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,847 - 98.91%
Average Income per Game$1,023,758
Year to Date Revenue$41,974,095

Expense

Pro Players Total Salaries$54,818,725
Farm Players Total Salaries$1,275,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$52,673,802
Farm Year To Date Expenses$1,712,919
Pro Salary Cap To Date$52,375,468
Farm Salary Cap To Date$1,412,918

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$313,175
Pro Estimated Expenses$313,175
Farm Remaining Season Days0
Farm Expenses Per Days$9,052
Farm Estimated Expenses$0
Estimated Season Expenses$313,175
Season Salary Cap$56,093,725
Estimate Under Maximum Salary Cap of $63,000,000$6,906,275
Estimate Over Minimum Salary Cap of $0 $56,093,725
Current Bank Account$37,587,374
Projected Bank Account$37,274,199

Pro Players Salaries

Roberto Luongo $7,450,000 (1)
Wayne Simmonds $5,000,000 (1)
Matt Duchene $5,000,000 (1)
Corey Perry $4,056,250 (2)
Alec Martinez $4,000,000 (4)
Mike Green $3,812,475 (1)
Oscar Klefbom $3,000,000 (4)
Gustav Nyquist $3,000,000 (2)
Martin Hanzal $3,000,000 (4)
Leo Komarov $3,000,000 (4)
Marcus Johansson $2,000,000 (2)
Jordan Eberle $2,000,000 (2)
Cam Fowler $1,750,000 (2)
Taylor Hall $1,750,000 (2)
Kevin Hayes $1,500,000 (1)
Alex Killorn $1,000,000 (3)
Alexander Radulov $500,000 (1)
Adam Lowry $500,000 (1)
Brady Skjei $500,000 (2)
Derek Forbort $500,000 (2)
Jordan Martinook $500,000 (1)
Anton Khudobin $500,000 (4)
Stephen Johns $500,000 (2)
Total Pro Players23
Salary Commitment
Year 2017 : $54,818,725
Year 2018 : $30,556,250
Year 2019 : $14,500,000
Year 2020 : $13,500,000
Salary Average Commitment
Year 2017 : $54,818,725
Year 2018 : $30,556,250
Year 2019 : $14,500,000
Year 2020 : $13,500,000
Salary Cap with 1 Way Contract
Year 2017 : $54,818,725
Year 2018 : $30,556,250
Year 2019 : $14,500,000
Year 2020 : $13,500,000

Farm Players Salaries

Nick Bjugstad $150,000 (3)
Jimmy Hayes $150,000 (2)
Benoit Pouliot $150,000 (3)
David Desharnais $150,000 (1)
Nail Yakupov $125,000 (3)
Chris Kelly $100,000 (1)
Matt Greene $100,000 (1)
Vitek Vanecek $50,000 (1)
Dylan McIlrath $50,000 (1)
Cristoval Nieves $50,000 (3)
Cody McLeod $50,000 (1)
Jordin Tootoo $50,000 (1)
Brandon Pirri $50,000 (2)
Jack Campbell $50,000 (1)
Total Farm Players14
Salary Commitment
Year 2017 : $1,275,000
Year 2018 : $675,000
Year 2019 : $475,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,275,000
Year 2018 : $675,000
Year 2019 : $475,000
Year 2020 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 5000 - $100 - 4,929 - 98.58%
Level 2: 4000 - $60 - 3,970 - 99.25%
Level 3: 1000 - $35 - 991 - 99.11%
Level 4: 3000 - $20 - 2,962 - 98.75%
Luxury : 1000 - $200 - 988 - 98.78%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,841 - 98.86%
Average Income per Game$1,022,618
Year to Date Revenue$41,927,320

Expense

Pro Players Total Salaries$56,199,999
Farm Players Total Salaries$900,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$175,000
Pro Year To Date Expenses$54,159,096
Farm Year To Date Expenses$1,259,521
Pro Salary Cap To Date$53,860,792
Farm Salary Cap To Date$959,460

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$321,023
Pro Estimated Expenses$321,023
Farm Remaining Season Days0
Farm Expenses Per Days$6,897
Farm Estimated Expenses$0
Estimated Season Expenses$321,023
Season Salary Cap$57,274,999
Estimate Under Maximum Salary Cap of $63,000,000$5,725,001
Estimate Over Minimum Salary Cap of $0 $57,274,999
Current Bank Account$36,508,703
Projected Bank Account$36,187,680

Pro Players Salaries

Blake Wheeler $6,000,000 (3)
Ryan Getzlaf $5,750,000 (2)
Ryan McDonagh $5,000,000 (2)
Dustin Byfuglien $5,000,000 (1)
Ryan O'Reilly $5,000,000 (1)
Jonathan Toews $5,000,000 (1)
P.K. Subban $5,000,000 (2)
Rickard Rakell $3,000,000 (4)
Gabriel Landeskog $2,750,000 (4)
Mark Scheifele $2,000,000 (2)
Jeff Skinner $1,750,000 (2)
Sergei Bobrovsky $1,700,000 (2)
Brayden Point $1,500,000 (3)
Mathew Dumba $1,000,000 (4)
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)
Reilly Smith $500,000 (2)
Jonathan Drouin $500,000 (1)
Jake Muzzin $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2017 : $56,199,999
Year 2018 : $40,199,999
Year 2019 : $16,249,999
Year 2020 : $7,749,999
Salary Average Commitment
Year 2017 : $56,199,999
Year 2018 : $40,199,999
Year 2019 : $16,249,999
Year 2020 : $7,749,999
Salary Cap with 1 Way Contract
Year 2017 : $56,199,999
Year 2018 : $40,199,999
Year 2019 : $16,249,999
Year 2020 : $7,749,999

Farm Players Salaries

Curtis Lazar $50,000 (1)
Brett Kulak $50,000 (1)
Mark Jankowski $50,000 (3)
Kevin Connauton $50,000 (1)
Greg McKegg $50,000 (4)
Anton Rodin $50,000 (3)
Brad Hunt $50,000 (2)
Denis Malgin $50,000 (3)
Hunter Shinkaruk $50,000 (2)
Darcy Kuemper $50,000 (4)
Adam Wilcox $50,000 (1)
Maxime Lagace $50,000 (1)
Eric Comrie $50,000 (3)
Rasmus Andersson $50,000 (3)
Wade Megan $50,000 (1)
Riley Barber $50,000 (1)
Gustav Forsling $50,000 (3)
Aaron Ness $50,000 (1)
Total Farm Players18
Salary Commitment
Year 2017 : $900,000
Year 2018 : $500,000
Year 2019 : $400,000
Year 2020 : $100,000
Salary Average Commitment
Year 2017 : $900,000
Year 2018 : $500,000
Year 2019 : $400,000
Year 2020 : $100,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 5000 - $100 - 4,962 - 99.24%
Level 2: 4000 - $60 - 3,972 - 99.29%
Level 3: 1000 - $35 - 988 - 98.76%
Level 4: 3000 - $20 - 2,963 - 98.77%
Luxury : 1000 - $200 - 984 - 98.38%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,868 - 99.06%
Average Income per Game$1,025,099
Year to Date Revenue$42,029,070

Expense

Pro Players Total Salaries$45,685,127
Farm Players Total Salaries$2,054,642
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,058,496
Farm Year To Date Expenses$2,106,578
Pro Salary Cap To Date$44,760,247
Farm Salary Cap To Date$1,806,592

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$261,279
Pro Estimated Expenses$261,279
Farm Remaining Season Days0
Farm Expenses Per Days$13,532
Farm Estimated Expenses$0
Estimated Season Expenses$261,279
Season Salary Cap$47,739,769
Estimate Under Maximum Salary Cap of $63,000,000$15,260,231
Estimate Over Minimum Salary Cap of $0 $47,739,769
Current Bank Account$44,863,996
Projected Bank Account$44,602,717

Pro Players Salaries

Antti Niemi $6,000,000 (1)
Jordan Staal $5,000,000 (1)
Artem Anisimov $3,250,000 (1)
Alex Galchenyuk $3,000,000 (3)
Jeff Petry $3,000,000 (4)
Daniel Winnik $3,000,000 (2)
Jonathan Ericsson $2,750,000 (2)
Blake Comeau $2,179,596 (3)
Elias Lindholm $2,000,000 (4)
Brandon Sutter $2,000,000 (2)
Josh Bailey $2,000,000 (2)
Jake Dotchin $1,701,000 (4)
Brock Nelson $1,500,000 (4)
Carl Gunnarsson $1,250,000 (3)
Marc Staal $1,250,000 (4)
Markus Granlund $1,000,000 (4)
Andrew Cogliano $1,000,000 (4)
Viktor Stalberg $965,625 (3)
Alexey Marchenko $838,906 (3)
James Reimer $500,000 (2)
Lee Stempniak $500,000 (3)
Marcus Kruger $500,000 (2)
Tyler Pitlick $500,000 (1)
Total Pro Players23
Salary Commitment
Year 2017 : $45,685,127
Year 2018 : $30,935,127
Year 2019 : $20,185,127
Year 2020 : $11,451,000
Salary Average Commitment
Year 2017 : $45,685,127
Year 2018 : $30,935,127
Year 2019 : $20,185,127
Year 2020 : $11,451,000
Salary Cap with 1 Way Contract
Year 2017 : $45,685,127
Year 2018 : $30,935,127
Year 2019 : $20,185,127
Year 2020 : $11,451,000

Farm Players Salaries

Magnus Paajarvi $500,000 (2)
Ondrej Pavelec $201,250 (4)
Dylan DeMelo $128,953 (3)
Sergey Tolchinsky $110,100 (1)
Anders Lindback $105,050 (2)
Taylor Fedun $85,379 (1)
Gabriel Dumont $67,650 (4)
Bryan Bickell $56,260 (3)
Jujhar Khaira $50,000 (2)
Joe Morrow $50,000 (1)
Brian Strait $50,000 (1)
Jamie McBain $50,000 (1)
Kenny Agostino $50,000 (2)
Oskar Sundqvist $50,000 (2)
Dmitrij Jaskin $50,000 (3)
Daniel Vladar $50,000 (2)
Stefan Noesen $50,000 (1)
Mantas Armalis $50,000 (2)
John Muse $50,000 (1)
Vladislav Kamenev $50,000 (3)
Mike McKenna $50,000 (1)
Matt Bartkowski $50,000 (1)
Ryan Murphy $50,000 (3)
Remi Elie $50,000 (3)
Total Farm Players24
Salary Commitment
Year 2017 : $2,054,642
Year 2018 : $1,059,163
Year 2019 : $654,113
Year 2020 : $268,900
Salary Average Commitment
Year 2017 : $2,054,642
Year 2018 : $1,059,163
Year 2019 : $654,113
Year 2020 : $268,900

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5000 - $100 - 4,904 - 98.08%
Level 2: 4000 - $75 - 2,820 - 70.50%
Level 3: 1000 - $50 - 631 - 63.07%
Level 4: 3000 - $25 - 2,200 - 73.35%
Luxury : 1000 - $220 - 778 - 77.84%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %11,333 - 80.95%
Average Income per Game$959,691
Year to Date Revenue$39,347,345

Expense

Pro Players Total Salaries$29,800,000
Farm Players Total Salaries$760,938
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$700,000
Pro Year To Date Expenses$32,397,720
Farm Year To Date Expenses$964,664
Pro Salary Cap To Date$32,099,479
Farm Salary Cap To Date$664,625

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$171,023
Pro Estimated Expenses$171,023
Farm Remaining Season Days0
Farm Expenses Per Days$6,097
Farm Estimated Expenses$0
Estimated Season Expenses$171,023
Season Salary Cap$31,260,938
Estimate Under Maximum Salary Cap of $63,000,000$31,739,062
Estimate Over Minimum Salary Cap of $0 $31,260,938
Current Bank Account$55,984,961
Projected Bank Account$55,813,938

Pro Players Salaries

John Klingberg $6,050,000 (2)
Anze Kopitar $5,250,000 (4)
Craig Anderson $2,500,000 (2)
Tyson Barrie $2,000,000 (2)
Mika Zibanejad $2,000,000 (2)
Eric Fehr $2,000,000 (2)
Kris Versteeg $1,500,000 (3)
Michael Stone $1,000,000 (2)
John Moore $500,000 (2)
Lukas Sedlak $500,000 (3)
Beau Bennett $500,000 (3)
Ales Hemsky $500,000 (4)
Corey Tropp $500,000 (4)
Cal O'Reilly $500,000 (1)
Jordie Benn $500,000 (1)
Shane Prince $500,000 (1)
Nick Cousins $500,000 (1)
Nikita Tryamkin $500,000 (2)
Tyler Gaudet $500,000 (4)
Scott Darling $500,000 (2)
Stephen Gionta $500,000 (1)
Vladislav Namestnikov $500,000 (4)
John-Michael Liles $500,000 (1)
Total Pro Players23
Salary Commitment
Year 2017 : $29,800,000
Year 2018 : $26,800,000
Year 2019 : $9,750,000
Year 2020 : $7,250,000
Salary Average Commitment
Year 2017 : $29,800,000
Year 2018 : $26,800,000
Year 2019 : $9,750,000
Year 2020 : $7,250,000
Salary Cap with 1 Way Contract
Year 2017 : $29,800,000
Year 2018 : $26,800,000
Year 2019 : $9,750,000
Year 2020 : $7,250,000

Farm Players Salaries

Simeon Varlamov $150,000 (2)
Jonas Gustavsson $60,938 (2)
Jean-Sebastien Dea $50,000 (4)
Mark McNeill $50,000 (2)
Griffen Molino $50,000 (4)
Chandler Stephenson $50,000 (2)
Anton Blidh $50,000 (4)
Zack Mitchell $50,000 (2)
Michael Hutchinson $50,000 (4)
Magnus Hellberg $50,000 (2)
Ian McCoshen $50,000 (3)
Brett Lernout $50,000 (2)
Evan McEneny $50,000 (4)
Total Farm Players13
Salary Commitment
Year 2017 : $760,938
Year 2018 : $760,938
Year 2019 : $300,000
Year 2020 : $250,000
Salary Average Commitment
Year 2017 : $760,938
Year 2018 : $760,938
Year 2019 : $300,000
Year 2020 : $250,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5000 - $100 - 4,953 - 99.06%
Level 2: 4000 - $60 - 3,965 - 99.13%
Level 3: 1000 - $35 - 990 - 99.00%
Level 4: 3000 - $20 - 2,968 - 98.95%
Luxury : 1000 - $200 - 991 - 99.05%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,867 - 99.05%
Average Income per Game$1,025,332
Year to Date Revenue$42,038,595

Expense

Pro Players Total Salaries$57,157,812
Farm Players Total Salaries$800,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$831,250
Pro Year To Date Expenses$54,524,075
Farm Year To Date Expenses$1,172,383
Pro Salary Cap To Date$54,225,802
Farm Salary Cap To Date$872,369

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$326,465
Pro Estimated Expenses$326,465
Farm Remaining Season Days0
Farm Expenses Per Days$6,322
Farm Estimated Expenses$0
Estimated Season Expenses$326,465
Season Salary Cap$58,789,062
Estimate Under Maximum Salary Cap of $63,000,000$4,210,938
Estimate Over Minimum Salary Cap of $0 $58,789,062
Current Bank Account$36,342,137
Projected Bank Account$36,015,672

Pro Players Salaries

John Tavares $5,500,000 (1)
Drew Doughty $5,500,000 (2)
Erik Karlsson $5,000,000 (1)
Phil Kessel $5,000,000 (4)
Andrew Ladd $4,500,000 (3)
Kyle Okposo $4,000,000 (1)
Mats Zuccarello $3,000,000 (4)
Jonathan Huberdeau $3,000,000 (3)
Seth Jones $3,000,000 (4)
Mike Smith $2,500,000 (1)
Cam Ward $2,225,000 (1)
Travis Zajac $2,057,812 (2)
Torey Krug $2,000,000 (3)
Luke Schenn $1,750,000 (2)
Nikolai Kulemin $1,500,000 (3)
Chris Kreider $1,500,000 (3)
Bobby Ryan $1,375,000 (4)
Trevor Lewis $1,000,000 (4)
Radko Gudas $1,000,000 (3)
Anders Lee $750,000 (1)
Mike Ribeiro $500,000 (1)
Josh Jooris $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2017 : $57,157,812
Year 2018 : $36,682,812
Year 2019 : $26,875,000
Year 2020 : $13,375,000
Salary Average Commitment
Year 2017 : $57,157,812
Year 2018 : $36,682,812
Year 2019 : $26,875,000
Year 2020 : $13,375,000
Salary Cap with 1 Way Contract
Year 2017 : $57,157,812
Year 2018 : $36,682,812
Year 2019 : $26,875,000
Year 2020 : $13,375,000

Farm Players Salaries

Dillon Simpson $50,000 (4)
Max McCormick $50,000 (2)
Scott Wilson $50,000 (2)
Alexandre Grenier $50,000 (2)
Andrew Poturalski $50,000 (4)
Daniel Carr $50,000 (3)
Josh Ho-Sang $50,000 (3)
Mitch Callahan $50,000 (3)
Scott Mayfield $50,000 (1)
Kent Simpson $50,000 (1)
Sean Maguire $50,000 (1)
Zane McIntyre $50,000 (1)
Chris Nell $50,000 (2)
Erik Burgdoerfer $50,000 (1)
Chris Wideman $50,000 (2)
Christopher Gibson $50,000 (3)
Total Farm Players16
Salary Commitment
Year 2017 : $800,000
Year 2018 : $550,000
Year 2019 : $300,000
Year 2020 : $100,000
Salary Average Commitment
Year 2017 : $800,000
Year 2018 : $550,000
Year 2019 : $300,000
Year 2020 : $100,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5000 - $200 - 2,208 - 44.15%
Level 2: 4000 - $100 - 2,101 - 52.52%
Level 3: 1000 - $70 - 450 - 45.00%
Level 4: 3000 - $35 - 1,543 - 51.43%
Luxury : 1000 - $210 - 796 - 79.58%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %7,097 - 50.69%
Average Income per Game$904,187
Year to Date Revenue$37,071,685

Expense

Pro Players Total Salaries$26,156,000
Farm Players Total Salaries$2,051,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$2,100,000
Pro Year To Date Expenses$25,217,886
Farm Year To Date Expenses$2,097,800
Pro Salary Cap To Date$24,919,625
Farm Salary Cap To Date$1,797,824

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$150,318
Pro Estimated Expenses$150,318
Farm Remaining Season Days0
Farm Expenses Per Days$13,511
Farm Estimated Expenses$0
Estimated Season Expenses$150,318
Season Salary Cap$30,307,000
Estimate Under Maximum Salary Cap of $63,000,000$32,693,000
Estimate Over Minimum Salary Cap of $0 $30,307,000
Current Bank Account$59,755,999
Projected Bank Account$59,605,681

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)
Troy Stecher $2,500,000 (4)
Matt Irwin $1,155,000 (1)
Andrew Shaw $1,150,000 (1)
Peter Holland $1,000,000 (2)
Tyler Ennis $1,000,000 (1)
Tyler Graovac $750,000 (3)
Yanni Gourde $601,000 (4)
Connor Murphy $500,000 (4)
Andrei Vasilevskiy $500,000 (1)
Andre Burakovsky $500,000 (1)
Eddie Lack $500,000 (2)
Colton Sissons $500,000 (1)
Esa Lindell $500,000 (2)
Josh Anderson $500,000 (1)
Nick Schmaltz $500,000 (3)
Chad Ruhwedel $500,000 (2)
Josh Morrissey $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2017 : $26,156,000
Year 2018 : $14,351,000
Year 2019 : $11,351,000
Year 2020 : $6,601,000
Salary Average Commitment
Year 2017 : $26,156,000
Year 2018 : $14,351,000
Year 2019 : $11,351,000
Year 2020 : $6,601,000
Salary Cap with 1 Way Contract
Year 2017 : $26,156,000
Year 2018 : $14,351,000
Year 2019 : $11,351,000
Year 2020 : $6,601,000

Farm Players Salaries

Vincent Hinostroza $651,000 (4)
John Hayden $500,000 (3)
Tyler Myers $175,000 (1)
Fredrik Claesson $100,000 (4)
Matthew Peca $75,000 (4)
Joseph LaBate $50,000 (3)
Evan Rodrigues $50,000 (3)
Cody Goloubef $50,000 (2)
Adam Clendening $50,000 (1)
Mathew Barzal $50,000 (3)
Julius Honka $50,000 (3)
Brandon Halverson $50,000 (2)
Marcus Hogberg $50,000 (2)
Thatcher Demko $50,000 (2)
Jacob De La Rose $50,000 (1)
Jordan Schmaltz $50,000 (3)
Total Farm Players16
Salary Commitment
Year 2017 : $2,051,000
Year 2018 : $740,100
Year 2019 : $540,100
Year 2020 : $240,100
Salary Average Commitment
Year 2017 : $2,051,000
Year 2018 : $740,100
Year 2019 : $540,100
Year 2020 : $240,100

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Centre
Level 1: 5000 - $100 - 4,936 - 98.73%
Level 2: 4000 - $60 - 3,924 - 98.09%
Level 3: 1000 - $35 - 982 - 98.22%
Level 4: 3000 - $20 - 2,969 - 98.97%
Luxury : 1000 - $200 - 980 - 97.99%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,791 - 98.51%
Average Income per Game$1,018,790
Year to Date Revenue$41,770,375

Expense

Pro Players Total Salaries$21,900,000
Farm Players Total Salaries$2,165,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,735,779
Farm Year To Date Expenses$2,515,175
Pro Salary Cap To Date$21,437,522
Farm Salary Cap To Date$2,215,198

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$126,136
Pro Estimated Expenses$126,136
Farm Remaining Season Days0
Farm Expenses Per Days$14,167
Farm Estimated Expenses$0
Estimated Season Expenses$126,136
Season Salary Cap$24,065,000
Estimate Under Maximum Salary Cap of $63,000,000$38,935,000
Estimate Over Minimum Salary Cap of $0 $24,065,000
Current Bank Account$67,519,421
Projected Bank Account$67,393,285

Pro Players Salaries

Niklas Kronwall $4,900,000 (2)
Sami Vatanen $2,500,000 (2)
Carl Hagelin $1,500,000 (2)
Frederik Andersen $1,500,000 (3)
Brian Dumoulin $1,000,000 (4)
Morgan Rielly $1,000,000 (4)
Brad Richardson $1,000,000 (2)
Riley Nash $1,000,000 (2)
Matthew Tkachuk $1,000,000 (3)
Dalton Prout $500,000 (3)
Ryan White $500,000 (1)
Dennis Rasmussen $500,000 (3)
Radek Faksa $500,000 (2)
Alexander Nylander $500,000 (3)
Mikko Rantanen $500,000 (2)
Mikhail Grigorenko $500,000 (3)
Travis Konecny $500,000 (3)
Patrik Nemeth $500,000 (2)
Marcus Sorensen $500,000 (3)
Tommy Sestito $500,000 (1)
Mark Pysyk $500,000 (3)
Juuse Saros $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2017 : $21,900,000
Year 2018 : $20,900,000
Year 2019 : $8,000,000
Year 2020 : $2,000,000
Salary Average Commitment
Year 2017 : $21,900,000
Year 2018 : $20,900,000
Year 2019 : $8,000,000
Year 2020 : $2,000,000
Salary Cap with 1 Way Contract
Year 2017 : $21,900,000
Year 2018 : $20,900,000
Year 2019 : $8,000,000
Year 2020 : $2,000,000

Farm Players Salaries

Jared McCann $500,000 (2)
William Carrier $500,000 (3)
Clarke MacArthur $150,000 (2)
Karri Ramo $115,000 (1)
Charlie Lindgren $100,000 (3)
Jakub Vrana $50,000 (3)
Michael Bournival $50,000 (1)
Anton Slepyshev $50,000 (2)
Evgeny Svechnikov $50,000 (3)
Frederik Gauthier $50,000 (2)
Anton Lander $50,000 (2)
Adrian Kempe $50,000 (3)
Cameron Gaunce $50,000 (2)
Slater Koekkoek $50,000 (1)
Alex Stalock $50,000 (1)
Karl Stollery $50,000 (2)
Valentin Zykov $50,000 (3)
Hudson Fasching $50,000 (2)
Joonas Donskoi $50,000 (2)
Tomas Jurco $50,000 (4)
Jake Virtanen $50,000 (2)
Total Farm Players21
Salary Commitment
Year 2017 : $2,165,000
Year 2018 : $1,000,000
Year 2019 : $400,000
Year 2020 : $50,000
Salary Average Commitment
Year 2017 : $2,165,000
Year 2018 : $1,000,000
Year 2019 : $400,000
Year 2020 : $50,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 5000 - $100 - 4,965 - 99.29%
Level 2: 4000 - $60 - 3,947 - 98.67%
Level 3: 1000 - $35 - 988 - 98.83%
Level 4: 3000 - $20 - 2,967 - 98.90%
Luxury : 1000 - $200 - 988 - 98.81%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,855 - 98.96%
Average Income per Game$1,024,835
Year to Date Revenue$42,018,230

Expense

Pro Players Total Salaries$55,881,000
Farm Players Total Salaries$1,083,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,283,921
Farm Year To Date Expenses$1,350,176
Pro Salary Cap To Date$53,985,589
Farm Salary Cap To Date$1,050,200

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$319,210
Pro Estimated Expenses$319,210
Farm Remaining Season Days0
Farm Expenses Per Days$7,951
Farm Estimated Expenses$0
Estimated Season Expenses$319,210
Season Salary Cap$56,964,500
Estimate Under Maximum Salary Cap of $63,000,000$6,035,500
Estimate Over Minimum Salary Cap of $0 $56,964,500
Current Bank Account$36,384,133
Projected Bank Account$36,064,923

Pro Players Salaries

Sidney Crosby $7,500,000 (3)
Joe Thornton $7,250,000 (1)
Devan Dubnyk $6,000,000 (4)
Joe Pavelski $6,000,000 (1)
Brent Seabrook $5,000,000 (1)
Ryan Suter $5,000,000 (1)
Rick Nash $3,525,000 (1)
James Neal $3,000,000 (4)
Pierre-Edouard Bellemare $2,100,000 (2)
Cody Franson $1,506,000 (2)
Alexei Emelin $1,500,000 (2)
Marc Methot $1,500,000 (2)
Lars Eller $1,000,000 (1)
Mark Letestu $1,000,000 (1)
William Nylander $500,000 (2)
Jonathan Bernier $500,000 (1)
Dale Weise $500,000 (1)
Torrey Mitchell $500,000 (2)
Andreas Martinsen $500,000 (3)
P.A. Parenteau $500,000 (2)
Martin Marincin $500,000 (4)
Pavel Zacha $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2017 : $55,881,000
Year 2018 : $26,106,000
Year 2019 : $17,500,000
Year 2020 : $9,500,000
Salary Average Commitment
Year 2017 : $55,881,000
Year 2018 : $26,106,000
Year 2019 : $17,500,000
Year 2020 : $9,500,000
Salary Cap with 1 Way Contract
Year 2017 : $55,881,000
Year 2018 : $26,106,000
Year 2019 : $17,500,000
Year 2020 : $9,500,000

Farm Players Salaries

Nikita Soshnikov $245,000 (1)
Antoine Bibeau $88,500 (1)
Nick Sorensen $50,000 (3)
Luke Gazdic $50,000 (1)
Markus Hannikainen $50,000 (4)
Casey Bailey $50,000 (3)
Ben Thomson $50,000 (3)
Ben Street $50,000 (1)
Matthew Carle $50,000 (1)
Mark Visentin $50,000 (3)
Thomas McCollum $50,000 (3)
Zachary Fucale $50,000 (1)
Michael Houser $50,000 (1)
Taylor Beck $50,000 (3)
Trevor Smith $50,000 (1)
Jonah Imoo $50,000 (2)
Jared Boll $50,000 (1)
Total Farm Players17
Salary Commitment
Year 2017 : $1,083,500
Year 2018 : $400,000
Year 2019 : $350,000
Year 2020 : $50,000
Salary Average Commitment
Year 2017 : $1,083,500
Year 2018 : $400,000
Year 2019 : $350,000
Year 2020 : $50,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5000 - $100 - 4,960 - 99.20%
Level 2: 4000 - $60 - 3,956 - 98.90%
Level 3: 1000 - $35 - 987 - 98.68%
Level 4: 3000 - $20 - 2,962 - 98.72%
Luxury : 1000 - $200 - 994 - 99.36%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,858 - 98.99%
Average Income per Game$1,025,862
Year to Date Revenue$42,060,330

Expense

Pro Players Total Salaries$46,702,501
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$46,741,182
Farm Year To Date Expenses$1,633,112
Pro Salary Cap To Date$46,442,807
Farm Salary Cap To Date$1,333,136

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$267,060
Pro Estimated Expenses$267,060
Farm Remaining Season Days0
Farm Expenses Per Days$9,389
Farm Estimated Expenses$0
Estimated Season Expenses$267,060
Season Salary Cap$48,036,251
Estimate Under Maximum Salary Cap of $63,000,000$14,963,749
Estimate Over Minimum Salary Cap of $0 $48,036,251
Current Bank Account$43,686,036
Projected Bank Account$43,418,976

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
Year 2018 : $17,152,501
Year 2019 : $10,000,000
Year 2020 : $5,500,000
Salary Average Commitment
Year 2017 : $46,702,501
Year 2018 : $17,152,501
Year 2019 : $10,000,000
Year 2020 : $5,500,000
Salary Cap with 1 Way Contract
Year 2017 : $46,702,501
Year 2018 : $17,152,501
Year 2019 : $10,000,000
Year 2020 : $5,500,000

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
Year 2018 : $808,750
Year 2019 : $550,000
Year 2020 : $50,000
Salary Average Commitment
Year 2017 : $1,333,750
Year 2018 : $808,750
Year 2019 : $550,000
Year 2020 : $50,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5000 - $100 - 4,922 - 98.44%
Level 2: 4000 - $60 - 3,958 - 98.95%
Level 3: 1000 - $35 - 985 - 98.50%
Level 4: 3000 - $20 - 2,966 - 98.88%
Luxury : 1000 - $200 - 984 - 98.40%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,815 - 98.68%
Average Income per Game$1,020,283
Year to Date Revenue$41,831,615

Expense

Pro Players Total Salaries$42,699,999
Farm Players Total Salaries$2,530,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,326,873
Farm Year To Date Expenses$1,873,091
Pro Salary Cap To Date$47,028,638
Farm Salary Cap To Date$1,573,049

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$244,318
Pro Estimated Expenses$244,318
Farm Remaining Season Days0
Farm Expenses Per Days$16,264
Farm Estimated Expenses$0
Estimated Season Expenses$244,318
Season Salary Cap$45,229,999
Estimate Under Maximum Salary Cap of $63,000,000$17,770,001
Estimate Over Minimum Salary Cap of $0 $45,229,999
Current Bank Account$42,631,651
Projected Bank Account$42,387,333

Pro Players Salaries

Max Pacioretty $5,500,000 (1)
Evgeni Malkin $5,500,000 (3)
Troy Brouwer $4,000,000 (2)
Kevin Shattenkirk $4,000,000 (2)
Chris Kunitz $4,000,000 (1)
Erik Johnson $3,300,000 (1)
Drake Caggiula $3,122,500 (3)
Nick Bonino $3,000,000 (1)
Mike Condon $2,099,999 (1)
Matt Murray $2,000,000 (4)
John Mitchell $1,000,000 (2)
Kyle Quincey $1,000,000 (1)
Tanner Kero $625,000 (4)
Mark Borowiecki $552,500 (1)
Zemgus Girgensons $500,000 (4)
Justin Falk $500,000 (1)
Nathan Beaulieu $500,000 (3)
Nick Ritchie $500,000 (2)
Colton Sceviour $500,000 (2)
Matt Calvert $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2017 : $42,699,999
Year 2018 : $22,747,500
Year 2019 : $12,247,500
Year 2020 : $3,125,000
Salary Average Commitment
Year 2017 : $42,699,999
Year 2018 : $22,747,500
Year 2019 : $12,247,500
Year 2020 : $3,125,000
Salary Cap with 1 Way Contract
Year 2017 : $42,699,999
Year 2018 : $22,747,500
Year 2019 : $12,247,500
Year 2020 : $3,125,000

Farm Players Salaries

Tommy Wingels $1,500,000 (1)
Eric Gryba $75,000 (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)
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)
Jhonas Enroth $50,000 (2)
Gustav Olofsson $50,000 (2)
Nelson Nogier $50,000 (4)
Jacob Larsson $50,000 (3)
Total Farm Players21
Salary Commitment
Year 2017 : $2,530,000
Year 2018 : $700,000
Year 2019 : $500,000
Year 2020 : $100,000
Salary Average Commitment
Year 2017 : $2,530,000
Year 2018 : $700,000
Year 2019 : $500,000
Year 2020 : $100,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5000 - $100 - 4,919 - 98.37%
Level 2: 4000 - $60 - 3,919 - 97.98%
Level 3: 1000 - $35 - 989 - 98.87%
Level 4: 3000 - $20 - 2,954 - 98.47%
Luxury : 1000 - $200 - 981 - 98.07%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,761 - 98.30%
Average Income per Game$1,016,837
Year to Date Revenue$41,690,320

Expense

Pro Players Total Salaries$32,850,000
Farm Players Total Salaries$1,232,400
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,785,457
Farm Year To Date Expenses$1,590,744
Pro Salary Cap To Date$34,487,257
Farm Salary Cap To Date$1,290,768

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$188,352
Pro Estimated Expenses$188,352
Farm Remaining Season Days0
Farm Expenses Per Days$8,807
Farm Estimated Expenses$0
Estimated Season Expenses$188,352
Season Salary Cap$34,082,400
Estimate Under Maximum Salary Cap of $63,000,000$28,917,600
Estimate Over Minimum Salary Cap of $0 $34,082,400
Current Bank Account$55,314,119
Projected Bank Account$55,125,767

Pro Players Salaries

Aleksander Barkov $5,000,000 (3)
Auston Matthews $5,000,000 (3)
Ryan Nugent-Hopkins $4,000,000 (2)
Zach Werenski $3,000,000 (3)
Connor Brown $2,500,000 (1)
Daniel Sedin $2,400,000 (2)
Ryan Spooner $1,500,000 (3)
Sebastian Aho $1,500,000 (3)
Craig Smith $1,000,000 (2)
Jyrki Jokipakka $800,000 (4)
Andrej Sustr $650,000 (2)
Oliver Bjorkstrand $500,000 (2)
Alexander Burmistrov $500,000 (4)
Darnell Nurse $500,000 (1)
Shea Theodore $500,000 (2)
Tim Schaller $500,000 (1)
Nick Ellis $500,000 (2)
Thomas Chabot $500,000 (3)
Teuvo Teravainen $500,000 (4)
Steve Michalek $500,000 (1)
Brandon Carlo $500,000 (3)
Xavier Ouellet $500,000 (4)
Total Pro Players22
Salary Commitment
Year 2017 : $32,850,000
Year 2018 : $28,850,000
Year 2019 : $19,300,000
Year 2020 : $2,300,000
Salary Average Commitment
Year 2017 : $32,850,000
Year 2018 : $28,850,000
Year 2019 : $19,300,000
Year 2020 : $2,300,000
Salary Cap with 1 Way Contract
Year 2017 : $32,850,000
Year 2018 : $28,850,000
Year 2019 : $19,300,000
Year 2020 : $2,300,000

Farm Players Salaries

Jonny Brodzinski $99,900 (1)
Iiro Pakarinen $80,000 (4)
Jordan Nolan $52,500 (3)
Kyle Connor $50,000 (3)
Nic Petan $50,000 (2)
Sonny Milano $50,000 (2)
Laurent Dauphin $50,000 (2)
Blake Speers $50,000 (3)
Blake Coleman $50,000 (3)
C.J. Smith $50,000 (2)
Nikolay Goldobin $50,000 (2)
Barclay Goodrow $50,000 (2)
Casey DeSmith $50,000 (1)
Teemu Pulkkinen $50,000 (4)
C.J. Motte $50,000 (1)
Kevin Boyle $50,000 (2)
J.P. Anderson $50,000 (1)
Kevin Fiala $50,000 (1)
Samuel Henley $50,000 (1)
Kurtis Gabriel $50,000 (2)
Ryan Garbutt $50,000 (2)
Tyler Motte $50,000 (3)
Philip Varone $50,000 (4)
Total Farm Players23
Salary Commitment
Year 2017 : $1,232,400
Year 2018 : $882,500
Year 2019 : $432,500
Year 2020 : $180,000
Salary Average Commitment
Year 2017 : $1,232,400
Year 2018 : $882,500
Year 2019 : $432,500
Year 2020 : $180,000

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 5000 - $100 - 4,960 - 99.20%
Level 2: 4000 - $60 - 3,963 - 99.08%
Level 3: 1000 - $35 - 986 - 98.61%
Level 4: 3000 - $20 - 2,961 - 98.71%
Luxury : 1000 - $200 - 985 - 98.50%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,856 - 98.97%
Average Income per Game$1,024,548
Year to Date Revenue$42,006,450

Expense

Pro Players Total Salaries$47,124,999
Farm Players Total Salaries$756,250
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,745,527
Farm Year To Date Expenses$1,094,701
Pro Salary Cap To Date$54,447,199
Farm Salary Cap To Date$794,725

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$269,460
Pro Estimated Expenses$269,460
Farm Remaining Season Days0
Farm Expenses Per Days$6,070
Farm Estimated Expenses$0
Estimated Season Expenses$269,460
Season Salary Cap$47,881,249
Estimate Under Maximum Salary Cap of $63,000,000$15,118,751
Estimate Over Minimum Salary Cap of $0 $47,881,249
Current Bank Account$36,166,222
Projected Bank Account$35,896,762

Pro Players Salaries

Nikita Kucherov $5,500,000 (4)
Alex Pietrangelo $5,500,000 (1)
Tyler Seguin $5,500,000 (3)
Jamie Benn $5,500,000 (2)
Rasmus Ristolainen $5,000,000 (1)
Connor McDavid $4,000,000 (2)
Paul Martin $3,000,000 (1)
Mark Stone $3,000,000 (4)
Michael Grabner $2,000,000 (4)
Ben Bishop $1,999,999 (4)
Marc-Edouard Vlasic $1,625,000 (4)
Anthony Bitetto $500,000 (1)
Robby Fabbri $500,000 (2)
Alex Biega $500,000 (1)
Sven Baertschi $500,000 (2)
Noah Hanifin $500,000 (2)
Al Montoya $500,000 (2)
Jordan Weal $500,000 (2)
Luke Glendening $500,000 (2)
Robert Bortuzzo $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2017 : $47,124,999
Year 2018 : $32,124,999
Year 2019 : $19,624,999
Year 2020 : $14,124,999
Salary Average Commitment
Year 2017 : $47,124,999
Year 2018 : $32,124,999
Year 2019 : $19,624,999
Year 2020 : $14,124,999
Salary Cap with 1 Way Contract
Year 2017 : $47,124,999
Year 2018 : $32,124,999
Year 2019 : $19,624,999
Year 2020 : $14,124,999

Farm Players Salaries

Mark Fayne $56,250 (1)
Mike Liambas $50,000 (1)
Shane Harper $50,000 (1)
Justin Dowling $50,000 (1)
Quinton Howden $50,000 (1)
Kevin Porter $50,000 (1)
Brock Boeser $50,000 (3)
Spencer Abbott $50,000 (1)
Ville Husso $50,000 (2)
Stephon Williams $50,000 (4)
Reto Berra $50,000 (3)
Matt Hackett $50,000 (1)
Chris Butler $50,000 (1)
Jack Flinn $50,000 (2)
Jeremy Smith $50,000 (1)
Total Farm Players15
Salary Commitment
Year 2017 : $756,250
Year 2018 : $250,000
Year 2019 : $150,000
Year 2020 : $50,000
Salary Average Commitment
Year 2017 : $756,250
Year 2018 : $250,000
Year 2019 : $150,000
Year 2020 : $50,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5000 - $100 - 4,940 - 98.79%
Level 2: 4000 - $60 - 3,940 - 98.51%
Level 3: 1000 - $35 - 992 - 99.21%
Level 4: 3000 - $20 - 2,954 - 98.48%
Luxury : 1000 - $200 - 986 - 98.62%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,813 - 98.66%
Average Income per Game$1,021,428
Year to Date Revenue$41,878,530

Expense

Pro Players Total Salaries$61,816,684
Farm Players Total Salaries$750,300
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$175,000
Pro Year To Date Expenses$54,127,409
Farm Year To Date Expenses$1,222,674
Pro Salary Cap To Date$53,829,100
Farm Salary Cap To Date$922,683

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$352,936
Pro Estimated Expenses$352,936
Farm Remaining Season Days0
Farm Expenses Per Days$6,036
Farm Estimated Expenses$0
Estimated Season Expenses$352,936
Season Salary Cap$62,741,984
Estimate Under Maximum Salary Cap of $63,000,000$258,016
Estimate Over Minimum Salary Cap of $0 $62,741,984
Current Bank Account$36,528,447
Projected Bank Account$36,175,511

Pro Players Salaries

Alexander Steen $6,000,000 (1)
Corey Crawford $5,500,000 (2)
Matt Niskanen $5,000,000 (4)
T.J. Oshie $5,000,000 (3)
Justin Faulk $5,000,000 (2)
Eric Staal $4,000,000 (2)
Derek Stepan $4,000,000 (2)
Patric Hornqvist $3,500,000 (4)
Alexander Edler $3,000,000 (3)
Cam Atkinson $3,000,000 (2)
David Savard $3,000,000 (2)
Sam Gagner $2,750,000 (2)
Henrik Lundqvist $2,500,000 (2)
Nazem Kadri $2,000,000 (1)
David Perron $1,750,000 (1)
Andrej Sekera $1,750,000 (2)
Justin Schultz $1,500,000 (3)
Patrick Maroon $540,000 (1)
Matt Hunwick $526,684 (2)
Michal Neuvirth $500,000 (2)
Nikolaj Ehlers $500,000 (2)
Brett Pesce $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2017 : $61,816,684
Year 2018 : $51,526,684
Year 2019 : $18,000,000
Year 2020 : $8,500,000
Salary Average Commitment
Year 2017 : $61,816,684
Year 2018 : $51,526,684
Year 2019 : $18,000,000
Year 2020 : $8,500,000
Salary Cap with 1 Way Contract
Year 2017 : $61,816,684
Year 2018 : $51,526,684
Year 2019 : $18,000,000
Year 2020 : $8,500,000

Farm Players Salaries

Riley Sheahan $100,000 (2)
Blake Pietila $75,200 (1)
Brandon Tanev $75,100 (1)
Patrick Wiercioch $50,000 (3)
Peter Cehlarik $50,000 (3)
Reid Boucher $50,000 (4)
Jacob Josefson $50,000 (2)
Mike Reilly $50,000 (2)
Anthony Stolarz $50,000 (4)
Jordan Binnington $50,000 (3)
Ken Appleby $50,000 (1)
Alexandre Carrier $50,000 (3)
Seth Helgeson $50,000 (1)
Total Farm Players13
Salary Commitment
Year 2017 : $750,300
Year 2018 : $500,000
Year 2019 : $300,000
Year 2020 : $100,000
Salary Average Commitment
Year 2017 : $750,300
Year 2018 : $500,000
Year 2019 : $300,000
Year 2020 : $100,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5000 - $100 - 4,919 - 98.38%
Level 2: 4000 - $60 - 3,960 - 98.99%
Level 3: 1000 - $35 - 989 - 98.94%
Level 4: 3000 - $20 - 2,961 - 98.71%
Luxury : 1000 - $200 - 990 - 98.97%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,819 - 98.71%
Average Income per Game$1,021,244
Year to Date Revenue$41,871,005

Expense

Pro Players Total Salaries$36,025,000
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$38,706,658
Farm Year To Date Expenses$2,135,406
Pro Salary Cap To Date$38,408,458
Farm Salary Cap To Date$1,835,430

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$206,392
Pro Estimated Expenses$206,392
Farm Remaining Season Days0
Farm Expenses Per Days$12,241
Farm Estimated Expenses$0
Estimated Season Expenses$206,392
Season Salary Cap$37,855,000
Estimate Under Maximum Salary Cap of $63,000,000$25,145,000
Estimate Over Minimum Salary Cap of $0 $37,855,000
Current Bank Account$51,028,941
Projected Bank Account$50,822,549

Pro Players Salaries

Kari Lehtonen $6,000,000 (1)
Dan Hamhuis $4,000,000 (2)
Jaroslav Halak $4,000,000 (2)
Oliver Ekman-Larsson $3,000,000 (2)
Kyle Turris $3,000,000 (2)
Kevin Bieksa $2,600,000 (1)
Chris Stewart $2,000,000 (4)
Boone Jenner $1,500,000 (4)
Mark Streit $1,500,000 (2)
Kris Russell $1,250,000 (4)
Jesper Fast $1,175,000 (3)
Jay Beagle $1,000,000 (2)
Dominic Moore $1,000,000 (2)
Anthony Beauvillier $500,000 (3)
Adam Cracknell $500,000 (2)
Brendan Smith $500,000 (2)
Artturi Lehkonen $500,000 (3)
Jamie Oleksiak $500,000 (3)
Austin Watson $500,000 (1)
Joakim Nordstrom $500,000 (4)
Brock McGinn $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2017 : $36,025,000
Year 2018 : $26,925,000
Year 2019 : $7,925,000
Year 2020 : $5,250,000
Salary Average Commitment
Year 2017 : $36,025,000
Year 2018 : $26,925,000
Year 2019 : $7,925,000
Year 2020 : $5,250,000
Salary Cap with 1 Way Contract
Year 2017 : $36,025,000
Year 2018 : $26,925,000
Year 2019 : $7,925,000
Year 2020 : $5,250,000

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)
Jon Merrill $50,000 (4)
Jesse Puljujarvi $50,000 (3)
Charles Hudon $50,000 (2)
Ryan Carpenter $50,000 (4)
Andrew Copp $50,000 (1)
Dylan Strome $50,000 (3)
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
Year 2018 : $1,462,500
Year 2019 : $450,000
Year 2020 : $250,000
Salary Average Commitment
Year 2017 : $1,830,000
Year 2018 : $1,462,500
Year 2019 : $450,000
Year 2020 : $250,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5000 - $100 - 4,946 - 98.92%
Level 2: 4000 - $60 - 3,969 - 99.22%
Level 3: 1000 - $35 - 993 - 99.29%
Level 4: 3000 - $20 - 2,981 - 99.37%
Luxury : 1000 - $200 - 988 - 98.78%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,876 - 99.12%
Average Income per Game$1,024,629
Year to Date Revenue$42,009,800

Expense

Pro Players Total Salaries$60,562,500
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$55,925,751
Farm Year To Date Expenses$1,645,216
Pro Salary Cap To Date$55,627,497
Farm Salary Cap To Date$1,345,165

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$345,810
Pro Estimated Expenses$345,810
Farm Remaining Season Days0
Farm Expenses Per Days$8,851
Farm Estimated Expenses$0
Estimated Season Expenses$345,810
Season Salary Cap$61,802,500
Estimate Under Maximum Salary Cap of $63,000,000$1,197,500
Estimate Over Minimum Salary Cap of $0 $61,802,500
Current Bank Account$34,438,833
Projected Bank Account$34,093,023

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)
Deryk Engelland $3,500,000 (1)
Vincent Trocheck $3,000,000 (4)
Alex Burrows $2,500,000 (1)
Thomas Greiss $2,000,000 (2)
Braden Holtby $2,000,000 (1)
Trevor Daley $1,512,500 (1)
Adam Larsson $1,500,000 (4)
Nick Foligno $1,500,000 (1)
Jussi Jokinen $1,500,000 (3)
Marian Gaborik $1,250,000 (1)
Colin Wilson $500,000 (1)
Mark Stuart $500,000 (1)
Steve Ott $500,000 (2)
Devin Shore $500,000 (2)
Brian Flynn $500,000 (1)
Phillip Danault $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2017 : $60,562,500
Year 2018 : $17,750,000
Year 2019 : $14,750,000
Year 2020 : $13,250,000
Salary Average Commitment
Year 2017 : $60,562,500
Year 2018 : $17,750,000
Year 2019 : $14,750,000
Year 2020 : $13,250,000
Salary Cap with 1 Way Contract
Year 2017 : $60,562,500
Year 2018 : $17,750,000
Year 2019 : $14,750,000
Year 2020 : $13,250,000

Farm Players Salaries

Jason Garrison $200,000 (1)
Linus Ullmark $130,000 (1)
Miles Wood $100,000 (1)
Frank Corrado $80,000 (4)
Taylor Leier $80,000 (2)
Paul Postma $75,000 (2)
Anton Lindholm $75,000 (4)
Christoph Bertschy $50,000 (1)
Alan Quine $50,000 (2)
Christian Fischer $50,000 (3)
Jason Dickinson $50,000 (2)
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 Players17
Salary Commitment
Year 2017 : $1,240,000
Year 2018 : $660,000
Year 2019 : $305,000
Year 2020 : $155,000
Salary Average Commitment
Year 2017 : $1,240,000
Year 2018 : $660,000
Year 2019 : $305,000
Year 2020 : $155,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 5000 - $100 - 4,959 - 99.17%
Level 2: 4000 - $60 - 3,974 - 99.34%
Level 3: 1000 - $35 - 989 - 98.95%
Level 4: 3000 - $20 - 2,962 - 98.75%
Luxury : 1000 - $200 - 992 - 99.16%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,876 - 99.11%
Average Income per Game$1,026,469
Year to Date Revenue$42,085,220

Expense

Pro Players Total Salaries$56,161,005
Farm Players Total Salaries$840,200
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$2,275,000
Pro Year To Date Expenses$53,620,024
Farm Year To Date Expenses$1,343,996
Pro Salary Cap To Date$53,321,731
Farm Salary Cap To Date$1,044,020

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$320,801
Pro Estimated Expenses$320,801
Farm Remaining Season Days0
Farm Expenses Per Days$6,553
Farm Estimated Expenses$0
Estimated Season Expenses$320,801
Season Salary Cap$59,276,205
Estimate Under Maximum Salary Cap of $63,000,000$3,723,795
Estimate Over Minimum Salary Cap of $0 $59,276,205
Current Bank Account$37,121,200
Projected Bank Account$36,800,399

Pro Players Salaries

Mikko Koivu $6,500,000 (3)
Nikita Zaitsev $6,000,005 (4)
Peter Budaj $5,700,000 (1)
David Krejci $5,000,000 (3)
Brooks Orpik $4,300,000 (1)
Josh Gorges $3,250,000 (2)
Evander Kane $3,000,000 (1)
Brandon Saad $3,000,000 (2)
Derick Brassard $2,750,000 (4)
Jakob Silfverberg $2,500,000 (2)
Ryan Miller $2,500,000 (1)
John Oduya $2,000,000 (1)
Brian Gionta $1,950,000 (1)
Jay McClement $1,500,000 (1)
Nick Leddy $1,500,000 (2)
Calvin de Haan $1,250,000 (2)
Brayden Schenn $1,000,000 (1)
Tom Pyatt $961,000 (3)
Kyle Palmieri $500,000 (2)
Ian Cole $500,000 (2)
Chris Vande Velde $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2017 : $56,161,005
Year 2018 : $33,711,005
Year 2019 : $21,211,005
Year 2020 : $8,750,005
Salary Average Commitment
Year 2017 : $56,161,005
Year 2018 : $33,711,005
Year 2019 : $21,211,005
Year 2020 : $8,750,005
Salary Cap with 1 Way Contract
Year 2017 : $56,161,005
Year 2018 : $33,711,005
Year 2019 : $21,211,005
Year 2020 : $8,750,005

Farm Players Salaries

Matt Hendricks $150,000 (1)
Jaycob Megna $70,100 (1)
Sean Malone $60,100 (1)
Joel Hanley $60,000 (1)
Kevin Rooney $50,000 (1)
Joe Colborne $50,000 (2)
Garrett Mitchell $50,000 (1)
Andy Andreoff $50,000 (1)
Noel Acciari $50,000 (1)
Anders Nilsson $50,000 (3)
Mason McDonald $50,000 (2)
Buddy Robinson $50,000 (1)
Matt Lorito $50,000 (1)
Nick Lappin $50,000 (1)
Total Farm Players14
Salary Commitment
Year 2017 : $840,200
Year 2018 : $150,000
Year 2019 : $50,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $840,200
Year 2018 : $150,000
Year 2019 : $50,000
Year 2020 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 5000 - $100 - 4,962 - 99.25%
Level 2: 4000 - $60 - 3,937 - 98.41%
Level 3: 1000 - $36 - 985 - 98.46%
Level 4: 3000 - $25 - 2,230 - 74.32%
Luxury : 1000 - $201 - 987 - 98.74%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,101 - 93.58%
Average Income per Game$1,022,098
Year to Date Revenue$41,906,024

Expense

Pro Players Total Salaries$56,475,000
Farm Players Total Salaries$850,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,867,774
Farm Year To Date Expenses$1,180,486
Pro Salary Cap To Date$51,569,534
Farm Salary Cap To Date$880,446

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$322,585
Pro Estimated Expenses$322,585
Farm Remaining Season Days0
Farm Expenses Per Days$6,609
Farm Estimated Expenses$0
Estimated Season Expenses$322,585
Season Salary Cap$57,325,000
Estimate Under Maximum Salary Cap of $63,000,000$5,675,000
Estimate Over Minimum Salary Cap of $0 $57,325,000
Current Bank Account$38,857,764
Projected Bank Account$38,535,179

Pro Players Salaries

Pekka Rinne $8,000,000 (3)
Alex Ovechkin $6,750,000 (2)
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)
Keith Yandle $2,500,000 (3)
Mike Hoffman $2,000,000 (3)
Jared Spurgeon $1,000,000 (2)
Shane Doan $1,000,000 (1)
Dmitri Orlov $625,000 (2)
Andreas Athanasiou $500,000 (2)
Derek MacKenzie $500,000 (1)
Bo Horvat $500,000 (1)
Rene Bourque $500,000 (1)
Louis Domingue $500,000 (2)
Jakob Chychrun $500,000 (3)
Zack Kassian $500,000 (2)
Joel Edmundson $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2017 : $56,475,000
Year 2018 : $45,475,000
Year 2019 : $35,100,000
Year 2020 : $7,000,000
Salary Average Commitment
Year 2017 : $56,475,000
Year 2018 : $45,475,000
Year 2019 : $35,100,000
Year 2020 : $7,000,000
Salary Cap with 1 Way Contract
Year 2017 : $56,475,000
Year 2018 : $45,475,000
Year 2019 : $35,100,000
Year 2020 : $7,000,000

Farm Players Salaries

Drew Miller $75,000 (1)
Landon Bow $67,500 (2)
Brandon Manning $57,500 (3)
Tyler Bertuzzi $50,000 (3)
Martin Frk $50,000 (3)
Luke Witkowski $50,000 (2)
Danton Heinen $50,000 (3)
Phillip Di Giuseppe $50,000 (2)
Andrej Nestrasil $50,000 (1)
Jared Coreau $50,000 (3)
Kristers Gudlevskis $50,000 (4)
Scott Wedgewood $50,000 (2)
Nick Jensen $50,000 (3)
Matt Tennyson $50,000 (1)
Dan Renouf $50,000 (1)
Steven Santini $50,000 (2)
Total Farm Players16
Salary Commitment
Year 2017 : $850,000
Year 2018 : $625,000
Year 2019 : $357,500
Year 2020 : $50,000
Salary Average Commitment
Year 2017 : $850,000
Year 2018 : $625,000
Year 2019 : $357,500
Year 2020 : $50,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 5000 - $100 - 4,924 - 98.48%
Level 2: 4000 - $60 - 3,972 - 99.30%
Level 3: 1000 - $35 - 990 - 99.00%
Level 4: 3000 - $20 - 2,968 - 98.94%
Luxury : 1000 - $200 - 993 - 99.28%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,847 - 98.91%
Average Income per Game$1,023,305
Year to Date Revenue$41,955,505

Expense

Pro Players Total Salaries$48,600,000
Farm Players Total Salaries$730,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,450,569
Farm Year To Date Expenses$1,094,701
Pro Salary Cap To Date$53,152,264
Farm Salary Cap To Date$794,635

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$277,841
Pro Estimated Expenses$277,841
Farm Remaining Season Days0
Farm Expenses Per Days$5,920
Farm Estimated Expenses$0
Estimated Season Expenses$277,841
Season Salary Cap$49,330,000
Estimate Under Maximum Salary Cap of $63,000,000$13,670,000
Estimate Over Minimum Salary Cap of $0 $49,330,000
Current Bank Account$37,410,235
Projected Bank Account$37,132,394

Pro Players Salaries

Roman Josi $5,500,000 (2)
Claude Giroux $5,500,000 (1)
Victor Hedman $5,000,000 (1)
Patrice Bergeron $5,000,000 (2)
Antoine Vermette $3,600,000 (1)
Tyler Johnson $3,000,000 (3)
Jacob Trouba $3,000,000 (4)
Travis Hamonic $3,000,000 (2)
Steven Stamkos $3,000,000 (1)
Jason Demers $2,500,000 (1)
Johnny Gaudreau $1,500,000 (4)
Max Domi $1,500,000 (2)
Cal Clutterbuck $1,500,000 (1)
Calle Jarnkrok $1,000,000 (3)
Kyle Brodziak $1,000,000 (1)
Dmitri Kulikov $500,000 (1)
Justin Peters $500,000 (1)
Chris Tierney $500,000 (1)
Lance Bouma $500,000 (3)
John Gibson $500,000 (2)
Yannick Weber $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2017 : $48,600,000
Year 2018 : $24,500,000
Year 2019 : $9,000,000
Year 2020 : $4,500,000
Salary Average Commitment
Year 2017 : $48,600,000
Year 2018 : $24,500,000
Year 2019 : $9,000,000
Year 2020 : $4,500,000
Salary Cap with 1 Way Contract
Year 2017 : $48,600,000
Year 2018 : $24,500,000
Year 2019 : $9,000,000
Year 2020 : $4,500,000

Farm Players Salaries

David Rittich $80,000 (1)
Garnet Hathaway $50,000 (1)
Paul Thompson $50,000 (1)
Micheal Haley $50,000 (1)
Colin McDonald $50,000 (1)
Chris Terry $50,000 (1)
Linden Vey $50,000 (1)
Taylor Chorney $50,000 (1)
Zbynek Michalek $50,000 (1)
Tanner Glass $50,000 (2)
Dustin Tokarski $50,000 (1)
Jakub Nakladal $50,000 (1)
Nate Thompson $50,000 (1)
Shawn Thornton $50,000 (1)
Total Farm Players14
Salary Commitment
Year 2017 : $730,000
Year 2018 : $50,000
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $730,000
Year 2018 : $50,000
Year 2019 : $0
Year 2020 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5000 - $100 - 4,941 - 98.83%
Level 2: 4000 - $60 - 3,949 - 98.74%
Level 3: 1000 - $35 - 983 - 98.32%
Level 4: 3000 - $20 - 2,973 - 99.10%
Luxury : 1000 - $200 - 985 - 98.51%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,832 - 98.80%
Average Income per Game$1,021,999
Year to Date Revenue$41,901,945

Expense

Pro Players Total Salaries$55,531,250
Farm Players Total Salaries$1,622,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,624,178
Farm Year To Date Expenses$1,910,869
Pro Salary Cap To Date$55,325,871
Farm Salary Cap To Date$1,610,893

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$317,223
Pro Estimated Expenses$317,223
Farm Remaining Season Days0
Farm Expenses Per Days$11,046
Farm Estimated Expenses$0
Estimated Season Expenses$317,223
Season Salary Cap$57,153,250
Estimate Under Maximum Salary Cap of $63,000,000$5,846,750
Estimate Over Minimum Salary Cap of $0 $57,153,250
Current Bank Account$34,366,898
Projected Bank Account$34,049,675

Pro Players Salaries

Brent Burns $6,000,000 (2)
Zdeno Chara $5,750,000 (2)
Vladimir Tarasenko $5,500,000 (1)
Jeff Carter $5,500,000 (2)
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)
Tobias Enstrom $1,537,500 (2)
Marcus Foligno $1,250,000 (2)
Chris Wagner $975,000 (2)
Ryan Hartman $500,000 (1)
Scottie Upshall $500,000 (1)
Vernon Fiddler $500,000 (1)
Keith Kinkaid $500,000 (3)
Richard Panik $500,000 (3)
Nikita Nesterov $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2017 : $55,531,250
Year 2018 : $43,012,500
Year 2019 : $10,750,000
Year 2020 : $3,000,000
Salary Average Commitment
Year 2017 : $55,531,250
Year 2018 : $43,012,500
Year 2019 : $10,750,000
Year 2020 : $3,000,000
Salary Cap with 1 Way Contract
Year 2017 : $55,531,250
Year 2018 : $43,012,500
Year 2019 : $10,750,000
Year 2020 : $3,000,000

Farm Players Salaries

Ryan Callahan $400,000 (2)
Matt Benning $210,000 (2)
Danny DeKeyser $199,500 (2)
Derek Dorsett $62,500 (1)
Chris Thorburn $50,000 (2)
Eric Gelinas $50,000 (3)
Harry Zolnierczyk $50,000 (2)
Dominik Simon $50,000 (2)
Adam Pardy $50,000 (1)
Bobby Farnham $50,000 (1)
Nic Dowd $50,000 (3)
Yohann Auvitu $50,000 (3)
Casey Nelson $50,000 (3)
Tristan Jarry $50,000 (2)
Jamie Phillips $50,000 (2)
Zach Redmond $50,000 (1)
Nicolas Deslauriers $50,000 (2)
Patrick Brown $50,000 (3)
Vladimir Sobotka $50,000 (1)
Total Farm Players19
Salary Commitment
Year 2017 : $1,622,000
Year 2018 : $1,359,500
Year 2019 : $250,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,622,000
Year 2018 : $1,359,500
Year 2019 : $250,000
Year 2020 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 5000 - $100 - 4,857 - 97.15%
Level 2: 4000 - $60 - 3,876 - 96.89%
Level 3: 1000 - $35 - 978 - 97.78%
Level 4: 3000 - $20 - 2,946 - 98.19%
Luxury : 1000 - $200 - 978 - 97.78%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,634 - 97.39%
Average Income per Game$1,006,964
Year to Date Revenue$41,285,510

Expense

Pro Players Total Salaries$32,525,000
Farm Players Total Salaries$730,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$875,000
Pro Year To Date Expenses$34,569,779
Farm Year To Date Expenses$1,082,747
Pro Salary Cap To Date$34,271,404
Farm Salary Cap To Date$782,695

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$186,506
Pro Estimated Expenses$186,506
Farm Remaining Season Days0
Farm Expenses Per Days$5,920
Farm Estimated Expenses$0
Estimated Season Expenses$186,506
Season Salary Cap$34,130,000
Estimate Under Maximum Salary Cap of $63,000,000$28,870,000
Estimate Over Minimum Salary Cap of $0 $34,130,000
Current Bank Account$55,632,984
Projected Bank Account$55,446,478

Pro Players Salaries

Artemi Panarin $10,000,000 (3)
Connor Hellebuyck $3,500,000 (2)
T.J. Brodie $3,000,000 (2)
Charlie Coyle $2,000,000 (3)
Mitch Marner $2,000,000 (3)
Sean Couturier $2,000,000 (2)
Ivan Provorov $1,500,000 (3)
Dylan Larkin $1,000,000 (2)
Paul Byron $1,000,000 (2)
Anton Forsberg $525,000 (1)
Ben Chiarot $500,000 (2)
Matt Martin $500,000 (2)
Brett Connolly $500,000 (2)
Alexander Wennberg $500,000 (1)
Brendan Perlini $500,000 (3)
Damon Severson $500,000 (1)
Joel Armia $500,000 (1)
Olli Maatta $500,000 (4)
Dwight King $500,000 (2)
Jake McCabe $500,000 (4)
Brett Ritchie $500,000 (1)
J.T. Miller $500,000 (3)
Total Pro Players22
Salary Commitment
Year 2017 : $32,525,000
Year 2018 : $30,000,000
Year 2019 : $17,500,000
Year 2020 : $1,000,000
Salary Average Commitment
Year 2017 : $32,525,000
Year 2018 : $30,000,000
Year 2019 : $17,500,000
Year 2020 : $1,000,000
Salary Cap with 1 Way Contract
Year 2017 : $32,525,000
Year 2018 : $30,000,000
Year 2019 : $17,500,000
Year 2020 : $1,000,000

Farm Players Salaries

J.T. Brown $80,000 (2)
Kyle Clifford $50,000 (2)
Derrick Pouliot $50,000 (1)
Justin Bailey $50,000 (2)
Alex Tuch $50,000 (3)
Brendan Gaunce $50,000 (2)
Adam Erne $50,000 (3)
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 Players14
Salary Commitment
Year 2017 : $730,000
Year 2018 : $530,000
Year 2019 : $300,000
Year 2020 : $100,000
Salary Average Commitment
Year 2017 : $730,000
Year 2018 : $530,000
Year 2019 : $300,000
Year 2020 : $100,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5000 - $99 - 4,925 - 98.50%
Level 2: 4000 - $59 - 3,948 - 98.69%
Level 3: 1000 - $40 - 795 - 79.51%
Level 4: 3000 - $20 - 2,970 - 99.01%
Luxury : 1000 - $197 - 983 - 98.34%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,621 - 97.30%
Average Income per Game$1,005,413
Year to Date Revenue$41,221,948

Expense

Pro Players Total Salaries$43,987,750
Farm Players Total Salaries$1,164,712
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$437,500
Pro Year To Date Expenses$52,004,961
Farm Year To Date Expenses$1,624,006
Pro Salary Cap To Date$51,706,658
Farm Salary Cap To Date$1,324,003

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$251,635
Pro Estimated Expenses$251,635
Farm Remaining Season Days0
Farm Expenses Per Days$8,418
Farm Estimated Expenses$0
Estimated Season Expenses$251,635
Season Salary Cap$45,589,962
Estimate Under Maximum Salary Cap of $63,000,000$17,410,038
Estimate Over Minimum Salary Cap of $0 $45,589,962
Current Bank Account$37,592,981
Projected Bank Account$37,341,346

Pro Players Salaries

Thomas Vanek $5,000,000 (1)
James Van Riemsdyk $5,000,000 (1)
Tyler Toffoli $4,000,000 (3)
Ondrej Palat $4,000,000 (2)
Brian Elliott $4,000,000 (2)
Tyler Bozak $3,126,250 (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)
Erik Gudbranson $1,000,000 (2)
Cody Ceci $1,000,000 (4)
Tomas Hertl $1,000,000 (4)
Viktor Arvidsson $500,000 (1)
Jacob Markstrom $500,000 (2)
Ryan Dzingel $500,000 (1)
Ryan Ellis $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2017 : $43,987,750
Year 2018 : $31,887,750
Year 2019 : $16,125,250
Year 2020 : $7,000,000
Salary Average Commitment
Year 2017 : $43,987,750
Year 2018 : $31,887,750
Year 2019 : $16,125,250
Year 2020 : $7,000,000
Salary Cap with 1 Way Contract
Year 2017 : $43,987,750
Year 2018 : $31,887,750
Year 2019 : $16,125,250
Year 2020 : $7,000,000

Farm Players Salaries

Kevin Labanc $300,001 (3)
Michal Kempny $178,000 (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)
Connor Jones $50,000 (1)
Jakub Kindl $50,000 (1)
Alex Chiasson $50,000 (1)
Marek Langhamer $50,000 (1)
Philipp Grubauer $50,000 (3)
Steve Oleksy $50,000 (1)
Kalle Kossila $50,000 (1)
Marek Hrivik $50,000 (1)
Total Farm Players15
Salary Commitment
Year 2017 : $1,164,712
Year 2018 : $638,000
Year 2019 : $410,000
Year 2020 : $60,000
Salary Average Commitment
Year 2017 : $1,164,712
Year 2018 : $638,000
Year 2019 : $410,000
Year 2020 : $60,000

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGM Place
Level 1: 5000 - $100 - 4,959 - 99.18%
Level 2: 4000 - $60 - 3,958 - 98.96%
Level 3: 1000 - $35 - 990 - 98.99%
Level 4: 3000 - $20 - 2,973 - 99.09%
Luxury : 1000 - $200 - 987 - 98.66%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,866 - 99.05%
Average Income per Game$1,024,802
Year to Date Revenue$42,016,875

Expense

Pro Players Total Salaries$57,637,500
Farm Players Total Salaries$2,503,750
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,711,322
Farm Year To Date Expenses$2,753,980
Pro Salary Cap To Date$50,413,122
Farm Salary Cap To Date$2,453,967

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$329,190
Pro Estimated Expenses$329,190
Farm Remaining Season Days0
Farm Expenses Per Days$16,114
Farm Estimated Expenses$0
Estimated Season Expenses$329,190
Season Salary Cap$60,141,250
Estimate Under Maximum Salary Cap of $63,000,000$2,858,750
Estimate Over Minimum Salary Cap of $0 $60,141,250
Current Bank Account$38,551,573
Projected Bank Account$38,222,383

Pro Players Salaries

Mark Giordano $8,750,000 (1)
John Carlson $5,500,000 (1)
Logan Couture $5,000,000 (1)
Ron Hainsey $5,000,000 (1)
Brandon Dubinsky $4,000,000 (3)
Bryan Little $4,000,000 (1)
Daniel Girardi $3,862,500 (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)
Christopher Tanev $2,000,000 (2)
Cody Eakin $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 Players22
Salary Commitment
Year 2017 : $57,637,500
Year 2018 : $21,425,000
Year 2019 : $14,550,000
Year 2020 : $3,500,000
Salary Average Commitment
Year 2017 : $57,637,500
Year 2018 : $21,425,000
Year 2019 : $14,550,000
Year 2020 : $3,500,000
Salary Cap with 1 Way Contract
Year 2017 : $57,637,500
Year 2018 : $21,425,000
Year 2019 : $14,550,000
Year 2020 : $3,500,000

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)
Joel Eriksson-Ek $50,000 (3)
Nicolas Kerdiles $50,000 (3)
Joseph Cramarossa $50,000 (3)
Frederick Gaudreau $50,000 (4)
Brenden Dillon $50,000 (3)
Ty Rattie $50,000 (4)
Kasimir Kaskisuo $50,000 (1)
Andrew Desjardins $50,000 (3)
Michael McCarron $50,000 (2)
Alex Nedeljkovic $50,000 (3)
Tim Heed $50,000 (3)
Chris Driedger $50,000 (3)
Jason Kasdorf $50,000 (3)
Julian Melchiori $50,000 (1)
Jon Gillies $50,000 (1)
Mackenzie Blackwood $50,000 (2)
Kevin Gravel $50,000 (3)
Rocco Grimaldi $50,000 (1)
Total Farm Players26
Salary Commitment
Year 2017 : $2,503,750
Year 2018 : $1,870,000
Year 2019 : $1,770,000
Year 2020 : $342,500
Salary Average Commitment
Year 2017 : $2,503,750
Year 2018 : $1,870,000
Year 2019 : $1,770,000
Year 2020 : $342,500

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 5000 - $100 - 4,953 - 99.06%
Level 2: 4000 - $60 - 3,943 - 98.58%
Level 3: 1000 - $35 - 989 - 98.93%
Level 4: 3000 - $20 - 2,974 - 99.14%
Luxury : 1000 - $200 - 993 - 99.29%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,852 - 98.95%
Average Income per Game$1,024,558
Year to Date Revenue$42,006,895

Expense

Pro Players Total Salaries$45,151,000
Farm Players Total Salaries$1,600,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,371,714
Farm Year To Date Expenses$1,950,592
Pro Salary Cap To Date$44,073,451
Farm Salary Cap To Date$1,650,555

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$258,244
Pro Estimated Expenses$258,244
Farm Remaining Season Days0
Farm Expenses Per Days$10,920
Farm Estimated Expenses$0
Estimated Season Expenses$258,244
Season Salary Cap$46,751,000
Estimate Under Maximum Salary Cap of $63,000,000$16,249,000
Estimate Over Minimum Salary Cap of $0 $46,751,000
Current Bank Account$45,684,589
Projected Bank Account$45,426,345

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)
Aaron Ekblad $2,000,000 (1)
Conor Sheary $2,000,000 (4)
Dustin Brown $2,000,000 (2)
Michael Frolik $2,000,000 (1)
Andy Greene $1,750,000 (2)
Zack Smith $1,500,000 (1)
Antti Raanta $901,000 (2)
Erik Haula $500,000 (4)
Chris Neil $500,000 (1)
Matt Nieto $500,000 (4)
William Karlsson $500,000 (1)
Mattias Ekholm $500,000 (2)
Erik Condra $500,000 (1)
Tom Kuhnhackl $500,000 (2)
Bryan Rust $500,000 (1)
Total Pro Players23
Salary Commitment
Year 2017 : $45,151,000
Year 2018 : $34,651,000
Year 2019 : $19,000,000
Year 2020 : $6,500,000
Salary Average Commitment
Year 2017 : $45,151,000
Year 2018 : $34,651,000
Year 2019 : $19,000,000
Year 2020 : $6,500,000
Salary Cap with 1 Way Contract
Year 2017 : $45,151,000
Year 2018 : $34,651,000
Year 2019 : $19,000,000
Year 2020 : $6,500,000

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)
Jayson Megna $50,000 (3)
Austin Czarnik $50,000 (4)
Clayton Stoner $50,000 (1)
Jakob Forsbacka-Karlsson $50,000 (3)
Daniel Altshuller $50,000 (1)
Garret Sparks $50,000 (2)
Jeff Glass $50,000 (1)
Brandon Montour $50,000 (3)
Mark Barberio $50,000 (3)
Tanner Richard $50,000 (3)
T.J. Tynan $50,000 (3)
Total Farm Players16
Salary Commitment
Year 2017 : $1,600,000
Year 2018 : $1,232,500
Year 2019 : $927,500
Year 2020 : $50,000
Salary Average Commitment
Year 2017 : $1,600,000
Year 2018 : $1,232,500
Year 2019 : $927,500
Year 2020 : $50,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Arena
Level 1: 5000 - $150 - 3,148 - 62.97%
Level 2: 4000 - $80 - 3,121 - 78.03%
Level 3: 1000 - $50 - 720 - 71.98%
Level 4: 3000 - $40 - 1,597 - 53.25%
Luxury : 1000 - $225 - 770 - 77.00%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %9,357 - 66.84%
Average Income per Game$934,800
Year to Date Revenue$38,326,805

Expense

Pro Players Total Salaries$52,249,999
Farm Players Total Salaries$1,654,225
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,534,650
Farm Year To Date Expenses$1,573,836
Pro Salary Cap To Date$48,236,359
Farm Salary Cap To Date$1,273,860

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$298,580
Pro Estimated Expenses$298,580
Farm Remaining Season Days0
Farm Expenses Per Days$11,231
Farm Estimated Expenses$0
Estimated Season Expenses$298,580
Season Salary Cap$53,904,224
Estimate Under Maximum Salary Cap of $63,000,000$9,095,776
Estimate Over Minimum Salary Cap of $0 $53,904,224
Current Bank Account$38,218,319
Projected Bank Account$37,919,739

Pro Players Salaries

Duncan Keith $9,000,000 (1)
Dion Phaneuf $6,000,000 (1)
Kevin Klein $4,000,000 (1)
Jason Pominville $3,000,000 (1)
Jimmy Howard $3,000,000 (2)
Jaromir Jagr $3,000,000 (2)
Henrik Sedin $3,000,000 (2)
Matt Moulson $3,000,000 (1)
Francois Beauchemin $2,750,000 (1)
Patrick Sharp $2,000,000 (2)
Brian Boyle $2,000,000 (2)
Colton Parayko $2,000,000 (2)
Fedor Tyutin $1,500,000 (1)
Nino Niederreiter $1,500,000 (3)
Mathieu Perreault $1,500,000 (1)
Shawn Matthias $1,000,000 (1)
Micheal Ferland $999,999 (4)
Tobias Rieder $500,000 (1)
Calvin Pickard $500,000 (1)
Ryan Sproul $500,000 (2)
Ryan Strome $500,000 (4)
Victor Rask $500,000 (1)
Josh Leivo $500,000 (4)
Total Pro Players23
Salary Commitment
Year 2017 : $52,249,999
Year 2018 : $18,999,999
Year 2019 : $3,499,999
Year 2020 : $1,999,999
Salary Average Commitment
Year 2017 : $52,249,999
Year 2018 : $18,999,999
Year 2019 : $3,499,999
Year 2020 : $1,999,999
Salary Cap with 1 Way Contract
Year 2017 : $52,249,999
Year 2018 : $18,999,999
Year 2019 : $3,499,999
Year 2020 : $1,999,999

Farm Players Salaries

Jordan Schroeder $500,000 (3)
Lauri Korpikoski $125,000 (2)
Ben Smith $74,850 (1)
Michael Zalewski $54,375 (2)
Nate Prosser $50,000 (3)
Emerson Etem $50,000 (3)
Jack Roslovic $50,000 (3)
Colin White $50,000 (3)
Kyle Rau $50,000 (2)
Cody Bass $50,000 (1)
Devante Smith-Pelly $50,000 (2)
Clayton Keller $50,000 (3)
Lucas Wallmark $50,000 (3)
Mikhail Sergachev $50,000 (3)
Matt Grzelcyk $50,000 (3)
Laurent Brossoit $50,000 (2)
Adin Hill $50,000 (2)
Sven Andrighetto $50,000 (1)
Simon Despres $50,000 (2)
Malcolm Subban $50,000 (3)
Mirco Mueller $50,000 (1)
Marko Dano $50,000 (1)
Total Farm Players22
Salary Commitment
Year 2017 : $1,654,225
Year 2018 : $929,375
Year 2019 : $500,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,654,225
Year 2018 : $929,375
Year 2019 : $500,000
Year 2020 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
$63,000,000

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Anaheim Ducks $45,528,923 $50,423,062 $12,576,938 $50,423,062 232447
Boston Bruins $37,487,417 $60,331,562 $2,668,438 $60,331,562 222042
Buffalo Sabres $37,587,374 $56,093,725 $6,906,275 $56,093,725 231437
Calgary Flames $36,508,703 $57,274,999 $5,725,001 $57,274,999 221840
Carolina Hurricanes $44,863,996 $47,739,769 $15,260,231 $47,739,769 232447
Chicago Blackhawks $55,984,961 $31,260,938 $31,739,062 $31,260,938 231336
Colorado Avalanche $36,342,137 $58,789,062 $4,210,938 $58,789,062 221638
Detroit Red Wings $59,755,999 $30,307,000 $32,693,000 $30,307,000 211637
Edmonton Oilers $67,519,421 $24,065,000 $38,935,000 $24,065,000 222143
Florida Panthers $36,384,133 $56,964,500 $6,035,500 $56,964,500 221739
Los Angeles Kings $43,686,036 $48,036,251 $14,963,749 $48,036,251 212041
Minnesota Wild $42,631,651 $45,229,999 $17,770,001 $45,229,999 202141
Montreal Canadiens $55,314,119 $34,082,400 $28,917,600 $34,082,400 222345
Nashville Predators $36,166,222 $47,881,249 $15,118,751 $47,881,249 201535
New Jersey Devils $36,528,447 $62,741,984 $258,016 $62,741,984 221335
New York Islanders $51,028,941 $37,855,000 $25,145,000 $37,855,000 212041
New York Rangers $34,438,833 $61,802,500 $1,197,500 $61,802,500 221739
Philadelphia Flyers $37,121,200 $59,276,205 $3,723,795 $59,276,205 211435
Pittsburgh Penguins $38,857,764 $57,325,000 $5,675,000 $57,325,000 221638
San Jose Sharks $37,410,235 $49,330,000 $13,670,000 $49,330,000 211435
St. Louis Blues $34,366,898 $57,153,250 $5,846,750 $57,153,250 201939
Tampa Bay Lightning $55,632,984 $34,130,000 $28,870,000 $34,130,000 221436
Toronto Maple Leafs $37,592,981 $45,589,962 $17,410,038 $45,589,962 201535
Vancouver Canucks $38,551,573 $60,141,250 $2,858,750 $60,141,250 222648
Washington Capitals $45,684,589 $46,751,000 $16,249,000 $46,751,000 231639
Winnipeg Jets $38,218,319 $53,904,224 $9,095,776 $53,904,224 232245