Team Finance for JGHL1718

Update - Thursday, February 22, 2018 at 16:02

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 5000 - $100 - 4,930 - 98.61%
Level 2: 4000 - $60 - 3,940 - 98.50%
Level 3: 1000 - $35 - 986 - 98.60%
Level 4: 3000 - $20 - 2,959 - 98.64%
Luxury : 1000 - $200 - 988 - 98.82%
Total Capacity :14000

Income

Home Games Left19
Average Attendance - %13,804 - 98.60%
Average Income per Game$1,020,784
Year to Date Revenue$22,457,240

Expense

Pro Players Total Salaries$45,579,000
Farm Players Total Salaries$2,060,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$907,812
Pro Year To Date Expenses$22,655,779
Farm Year To Date Expenses$968,399
Pro Salary Cap To Date$22,493,848
Farm Salary Cap To Date$804,589

Estimate

Pro Estimated Season Revenue$19,394,889
Pro Remaining Season Days81
Pro Expenses Per Days$260,676
Pro Estimated Expenses$21,114,756
Farm Remaining Season Days79
Farm Expenses Per Days$13,563
Farm Estimated Expenses$1,071,477
Estimated Season Expenses$22,186,233
Season Salary Cap$48,546,812
Estimate Under Maximum Salary Cap of $58,000,000$9,453,188
Estimate Over Minimum Salary Cap of $0 $48,546,812
Current Bank Account$48,833,062
Projected Bank Account$46,041,718

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)
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)
Shayne Gostisbehere $500,000 (1)
Ryan Strome $500,000 (4)
Jimmy Vesey $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2017 : $45,579,000
Year 2018 : $24,804,000
Year 2019 : $10,004,000
Year 2020 : $500,000
Salary Average Commitment
Year 2017 : $45,579,000
Year 2018 : $24,804,000
Year 2019 : $10,004,000
Year 2020 : $500,000
Salary Cap with 1 Way Contract
Year 2017 : $45,579,000
Year 2018 : $24,804,000
Year 2019 : $10,004,000
Year 2020 : $500,000

Farm Players Salaries

Michal Rozsival $500,000 (1)
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)
Zac Dalpe $50,000 (2)
Paul Carey $50,000 (2)
Johan Larsson $50,000 (3)
Michael Blunden $50,000 (1)
Cedric Paquette $50,000 (3)
A.J. Greer $50,000 (3)
Evan Rodrigues $50,000 (3)
Gemel Smith $50,000 (3)
Brandon Davidson $50,000 (1)
Petter Granberg $50,000 (4)
Samuel Morin $50,000 (3)
Robert Hagg $50,000 (3)
Brian Lashoff $50,000 (3)
Joonas Korpisalo $50,000 (3)
Alex Lyon $50,000 (2)
Anders Nilsson $50,000 (3)
Matt Puempel $50,000 (1)
Korbinian Holzer $50,000 (1)
Timo Meier $50,000 (3)
Seth Griffith $50,000 (1)
Scott Laughton $50,000 (3)
Andreas Englund $50,000 (3)
Total Farm Players28
Salary Commitment
Year 2017 : $2,060,000
Year 2018 : $1,050,000
Year 2019 : $800,000
Year 2020 : $50,000
Salary Average Commitment
Year 2017 : $2,060,000
Year 2018 : $1,050,000
Year 2019 : $800,000
Year 2020 : $50,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 5000 - $100 - 4,956 - 99.12%
Level 2: 4000 - $60 - 3,967 - 99.18%
Level 3: 1000 - $35 - 992 - 99.23%
Level 4: 3000 - $20 - 2,978 - 99.27%
Luxury : 1000 - $200 - 990 - 99.01%
Total Capacity :14000

Income

Home Games Left19
Average Attendance - %13,883 - 99.17%
Average Income per Game$1,025,925
Year to Date Revenue$22,570,345

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$27,993,935
Farm Year To Date Expenses$764,370
Pro Salary Cap To Date$27,832,055
Farm Salary Cap To Date$600,590

Estimate

Pro Estimated Season Revenue$19,492,571
Pro Remaining Season Days81
Pro Expenses Per Days$294,673
Pro Estimated Expenses$23,868,513
Farm Remaining Season Days79
Farm Expenses Per Days$8,046
Farm Estimated Expenses$635,634
Estimated Season Expenses$24,504,147
Season Salary Cap$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$43,812,040
Projected Bank Account$38,800,464

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
Year 2018 : $29,375,000
Year 2019 : $15,000,000
Year 2020 : $13,000,000
Salary Average Commitment
Year 2017 : $51,562,500
Year 2018 : $29,375,000
Year 2019 : $15,000,000
Year 2020 : $13,000,000
Salary Cap with 1 Way Contract
Year 2017 : $51,562,500
Year 2018 : $29,375,000
Year 2019 : $15,000,000
Year 2020 : $13,000,000

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
Year 2018 : $500,000
Year 2019 : $250,000
Year 2020 : $100,000
Salary Average Commitment
Year 2017 : $1,100,000
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 - 4,950 - 99.00%
Level 2: 4000 - $60 - 3,982 - 99.54%
Level 3: 1000 - $35 - 992 - 99.23%
Level 4: 3000 - $20 - 2,974 - 99.14%
Luxury : 1000 - $200 - 993 - 99.34%
Total Capacity :14000

Income

Home Games Left18
Average Attendance - %13,891 - 99.22%
Average Income per Game$1,026,790
Year to Date Revenue$23,616,180

Expense

Pro Players Total Salaries$53,818,725
Farm Players Total Salaries$1,375,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,920,948
Farm Year To Date Expenses$967,389
Pro Salary Cap To Date$27,759,014
Farm Salary Cap To Date$803,584

Estimate

Pro Estimated Season Revenue$18,482,228
Pro Remaining Season Days81
Pro Expenses Per Days$307,493
Pro Estimated Expenses$24,906,933
Farm Remaining Season Days79
Farm Expenses Per Days$9,626
Farm Estimated Expenses$760,454
Estimated Season Expenses$25,667,387
Season Salary Cap$55,193,725
Estimate Under Maximum Salary Cap of $58,000,000$2,806,275
Estimate Over Minimum Salary Cap of $0 $55,193,725
Current Bank Account$44,727,843
Projected Bank Account$37,542,684

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)
Leo Komarov $3,000,000 (4)
Martin Hanzal $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)
Adam Lowry $500,000 (1)
Brady Skjei $500,000 (2)
Derek Forbort $500,000 (2)
Anton Khudobin $500,000 (4)
Alexander Radulov $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2017 : $53,818,725
Year 2018 : $30,056,250
Year 2019 : $14,500,000
Year 2020 : $13,500,000
Salary Average Commitment
Year 2017 : $53,818,725
Year 2018 : $30,056,250
Year 2019 : $14,500,000
Year 2020 : $13,500,000
Salary Cap with 1 Way Contract
Year 2017 : $53,818,725
Year 2018 : $30,056,250
Year 2019 : $14,500,000
Year 2020 : $13,500,000

Farm Players Salaries

Jimmy Hayes $150,000 (2)
Nick Bjugstad $150,000 (3)
David Desharnais $150,000 (1)
Benoit Pouliot $150,000 (3)
Nail Yakupov $125,000 (3)
Chris Kelly $100,000 (1)
Matt Greene $100,000 (1)
Cristoval Nieves $50,000 (3)
Vitek Vanecek $50,000 (1)
Jack Campbell $50,000 (1)
Dylan McIlrath $50,000 (1)
Jordan Martinook $50,000 (1)
Jordin Tootoo $50,000 (1)
Stephen Johns $50,000 (2)
Brandon Pirri $50,000 (2)
Cody McLeod $50,000 (1)
Total Farm Players16
Salary Commitment
Year 2017 : $1,375,000
Year 2018 : $725,000
Year 2019 : $475,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,375,000
Year 2018 : $725,000
Year 2019 : $475,000
Year 2020 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 5000 - $100 - 4,919 - 98.37%
Level 2: 4000 - $60 - 3,976 - 99.40%
Level 3: 1000 - $35 - 994 - 99.40%
Level 4: 3000 - $20 - 2,960 - 98.67%
Luxury : 1000 - $200 - 985 - 98.47%
Total Capacity :14000

Income

Home Games Left18
Average Attendance - %13,833 - 98.81%
Average Income per Game$1,021,355
Year to Date Revenue$23,491,170

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$28,477,256
Farm Year To Date Expenses$714,658
Pro Salary Cap To Date$28,315,352
Farm Salary Cap To Date$550,872

Estimate

Pro Estimated Season Revenue$18,384,394
Pro Remaining Season Days81
Pro Expenses Per Days$321,023
Pro Estimated Expenses$26,002,863
Farm Remaining Season Days79
Farm Expenses Per Days$6,897
Farm Estimated Expenses$544,863
Estimated Season Expenses$26,547,726
Season Salary Cap$57,274,999
Estimate Under Maximum Salary Cap of $58,000,000$725,001
Estimate Over Minimum Salary Cap of $0 $57,274,999
Current Bank Account$44,299,256
Projected Bank Account$36,135,924

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 - 4,958 - 99.15%
Level 2: 4000 - $60 - 3,979 - 99.48%
Level 3: 1000 - $35 - 985 - 98.49%
Level 4: 3000 - $20 - 2,965 - 98.82%
Luxury : 1000 - $200 - 985 - 98.53%
Total Capacity :14000

Income

Home Games Left19
Average Attendance - %13,872 - 99.08%
Average Income per Game$1,025,342
Year to Date Revenue$22,557,520

Expense

Pro Players Total Salaries$43,088,906
Farm Players Total Salaries$1,819,164
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,743,988
Farm Year To Date Expenses$1,157,579
Pro Salary Cap To Date$24,582,091
Farm Salary Cap To Date$993,799

Estimate

Pro Estimated Season Revenue$19,481,495
Pro Remaining Season Days81
Pro Expenses Per Days$246,528
Pro Estimated Expenses$19,968,768
Farm Remaining Season Days79
Farm Expenses Per Days$12,179
Farm Estimated Expenses$962,141
Estimated Season Expenses$20,930,909
Season Salary Cap$44,908,070
Estimate Under Maximum Salary Cap of $58,000,000$13,091,930
Estimate Over Minimum Salary Cap of $0 $44,908,070
Current Bank Account$46,655,953
Projected Bank Account$45,206,539

Pro Players Salaries

Antti Niemi $6,000,000 (1)
Jordan Staal $5,000,000 (1)
Phil Kessel $5,000,000 (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)
Torey Krug $2,000,000 (3)
Josh Bailey $2,000,000 (2)
Brandon Sutter $2,000,000 (2)
Elias Lindholm $2,000,000 (4)
Marc Staal $1,250,000 (4)
Markus Granlund $1,000,000 (4)
Andrew Cogliano $1,000,000 (4)
Alexey Marchenko $838,906 (3)
Ian Cole $500,000 (2)
Stefan Noesen $500,000 (1)
James Reimer $500,000 (2)
Magnus Paajarvi $500,000 (2)
Tyler Pitlick $500,000 (1)
Lee Stempniak $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2017 : $43,088,906
Year 2018 : $27,838,906
Year 2019 : $16,588,906
Year 2020 : $13,250,000
Salary Average Commitment
Year 2017 : $43,088,906
Year 2018 : $27,838,906
Year 2019 : $16,588,906
Year 2020 : $13,250,000
Salary Cap with 1 Way Contract
Year 2017 : $43,088,906
Year 2018 : $27,838,906
Year 2019 : $16,588,906
Year 2020 : $13,250,000

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)
Viktor Stalberg $96,563 (3)
Taylor Fedun $85,379 (1)
Gabriel Dumont $67,650 (4)
Bryan Bickell $56,260 (3)
Matt Bartkowski $50,000 (1)
Dmitrij Jaskin $50,000 (3)
Oskar Sundqvist $50,000 (2)
Jamie McBain $50,000 (1)
Kenny Agostino $50,000 (2)
Brian Strait $50,000 (1)
Jujhar Khaira $50,000 (2)
Daniel Vladar $50,000 (2)
Vladislav Kamenev $50,000 (3)
Mantas Armalis $50,000 (2)
John Muse $50,000 (1)
Joe Morrow $50,000 (1)
Mike McKenna $50,000 (1)
Ryan Murphy $50,000 (3)
Remi Elie $50,000 (3)
Total Farm Players24
Salary Commitment
Year 2017 : $1,819,165
Year 2018 : $1,323,686
Year 2019 : $968,636
Year 2020 : $268,900
Salary Average Commitment
Year 2017 : $1,819,165
Year 2018 : $1,323,686
Year 2019 : $968,636
Year 2020 : $268,900

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5000 - $100 - 4,958 - 99.17%
Level 2: 4000 - $75 - 2,849 - 71.22%
Level 3: 1000 - $50 - 630 - 62.96%
Level 4: 3000 - $25 - 2,222 - 74.05%
Luxury : 1000 - $220 - 800 - 80.00%
Total Capacity :14000

Income

Home Games Left19
Average Attendance - %11,459 - 81.85%
Average Income per Game$972,537
Year to Date Revenue$21,395,820

Expense

Pro Players Total Salaries$33,300,000
Farm Players Total Salaries$610,938
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$700,000
Pro Year To Date Expenses$17,928,962
Farm Year To Date Expenses$518,343
Pro Salary Cap To Date$17,767,082
Farm Salary Cap To Date$354,500

Estimate

Pro Estimated Season Revenue$18,478,208
Pro Remaining Season Days81
Pro Expenses Per Days$190,909
Pro Estimated Expenses$15,463,629
Farm Remaining Season Days79
Farm Expenses Per Days$5,235
Farm Estimated Expenses$413,565
Estimated Season Expenses$15,877,194
Season Salary Cap$34,610,938
Estimate Under Maximum Salary Cap of $58,000,000$23,389,062
Estimate Over Minimum Salary Cap of $0 $34,610,938
Current Bank Account$52,948,515
Projected Bank Account$55,549,529

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)
Eric Fehr $2,000,000 (2)
Mika Zibanejad $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)
Corey Tropp $500,000 (4)
Jordie Benn $500,000 (1)
Beau Bennett $500,000 (3)
Ales Hemsky $500,000 (4)
Lukas Sedlak $500,000 (3)
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 : $33,300,000
Year 2018 : $30,800,000
Year 2019 : $12,750,000
Year 2020 : $10,250,000
Salary Average Commitment
Year 2017 : $33,300,000
Year 2018 : $30,800,000
Year 2019 : $12,750,000
Year 2020 : $10,250,000
Salary Cap with 1 Way Contract
Year 2017 : $33,300,000
Year 2018 : $30,800,000
Year 2019 : $12,750,000
Year 2020 : $10,250,000

Farm Players Salaries

Jonas Gustavsson $60,938 (2)
Jean-Sebastien Dea $50,000 (4)
Mark McNeill $50,000 (2)
Griffen Molino $50,000 (4)
Anton Blidh $50,000 (4)
Chandler Stephenson $50,000 (2)
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 Players12
Salary Commitment
Year 2017 : $610,938
Year 2018 : $610,938
Year 2019 : $300,000
Year 2020 : $250,000
Salary Average Commitment
Year 2017 : $610,938
Year 2018 : $610,938
Year 2019 : $300,000
Year 2020 : $250,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5000 - $100 - 4,928 - 98.56%
Level 2: 4000 - $60 - 3,972 - 99.31%
Level 3: 1000 - $35 - 989 - 98.87%
Level 4: 3000 - $20 - 2,959 - 98.62%
Luxury : 1000 - $200 - 992 - 99.21%
Total Capacity :14000

Income

Home Games Left18
Average Attendance - %13,840 - 98.86%
Average Income per Game$1,023,348
Year to Date Revenue$23,536,995

Expense

Pro Players Total Salaries$54,657,812
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$28,949,506
Farm Year To Date Expenses$672,945
Pro Salary Cap To Date$28,787,589
Farm Salary Cap To Date$509,127

Estimate

Pro Estimated Season Revenue$18,420,257
Pro Remaining Season Days81
Pro Expenses Per Days$312,260
Pro Estimated Expenses$25,293,060
Farm Remaining Season Days79
Farm Expenses Per Days$6,322
Farm Estimated Expenses$499,438
Estimated Season Expenses$25,792,498
Season Salary Cap$56,289,062
Estimate Under Maximum Salary Cap of $58,000,000$1,710,938
Estimate Over Minimum Salary Cap of $0 $56,289,062
Current Bank Account$43,914,544
Projected Bank Account$36,542,303

Pro Players Salaries

John Tavares $5,500,000 (1)
Drew Doughty $5,500,000 (2)
Erik Karlsson $5,000,000 (1)
Andrew Ladd $4,500,000 (3)
Kyle Okposo $4,000,000 (1)
Seth Jones $3,000,000 (4)
Mats Zuccarello $3,000,000 (4)
Alex Galchenyuk $3,000,000 (3)
Jonathan Huberdeau $3,000,000 (3)
Mike Smith $2,500,000 (1)
Cam Ward $2,225,000 (1)
Travis Zajac $2,057,812 (2)
Luke Schenn $1,750,000 (2)
Chris Kreider $1,500,000 (3)
Nikolai Kulemin $1,500,000 (3)
Brock Nelson $1,500,000 (4)
Bobby Ryan $1,375,000 (4)
Trevor Lewis $1,000,000 (4)
Radko Gudas $1,000,000 (3)
Anders Lee $750,000 (1)
Adam McQuaid $500,000 (3)
Josh Jooris $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2017 : $54,657,812
Year 2018 : $34,682,812
Year 2019 : $24,875,000
Year 2020 : $9,875,000
Salary Average Commitment
Year 2017 : $54,657,812
Year 2018 : $34,682,812
Year 2019 : $24,875,000
Year 2020 : $9,875,000
Salary Cap with 1 Way Contract
Year 2017 : $54,657,812
Year 2018 : $34,682,812
Year 2019 : $24,875,000
Year 2020 : $9,875,000

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 - 2,248 - 44.96%
Level 2: 4000 - $100 - 2,110 - 52.75%
Level 3: 1000 - $70 - 457 - 45.74%
Level 4: 3000 - $35 - 1,563 - 52.09%
Luxury : 1000 - $210 - 816 - 81.61%
Total Capacity :14000

Income

Home Games Left18
Average Attendance - %7,195 - 51.39%
Average Income per Game$918,736
Year to Date Revenue$21,130,920

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$13,257,789
Farm Year To Date Expenses$1,023,807
Pro Salary Cap To Date$13,095,848
Farm Salary Cap To Date$860,027

Estimate

Pro Estimated Season Revenue$16,537,242
Pro Remaining Season Days81
Pro Expenses Per Days$150,318
Pro Estimated Expenses$12,175,758
Farm Remaining Season Days79
Farm Expenses Per Days$13,511
Farm Estimated Expenses$1,067,369
Estimated Season Expenses$13,243,127
Season Salary Cap$30,307,000
Estimate Under Maximum Salary Cap of $58,000,000$27,693,000
Estimate Over Minimum Salary Cap of $0 $30,307,000
Current Bank Account$56,849,324
Projected Bank Account$60,143,439

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)
Andrei Vasilevskiy $500,000 (1)
Connor Murphy $500,000 (4)
Eddie Lack $500,000 (2)
Andre Burakovsky $500,000 (1)
Colton Sissons $500,000 (1)
Esa Lindell $500,000 (2)
Josh Anderson $500,000 (1)
Nick Schmaltz $500,000 (3)
Miikka Salomaki $500,000 (1)
Josh Morrissey $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2017 : $26,156,000
Year 2018 : $13,851,000
Year 2019 : $11,351,000
Year 2020 : $6,601,000
Salary Average Commitment
Year 2017 : $26,156,000
Year 2018 : $13,851,000
Year 2019 : $11,351,000
Year 2020 : $6,601,000
Salary Cap with 1 Way Contract
Year 2017 : $26,156,000
Year 2018 : $13,851,000
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)
Adam Clendening $50,000 (1)
Joseph LaBate $50,000 (3)
Chad Ruhwedel $50,000 (2)
Cody Goloubef $50,000 (2)
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 : $490,100
Year 2020 : $240,100
Salary Average Commitment
Year 2017 : $2,051,000
Year 2018 : $740,100
Year 2019 : $490,100
Year 2020 : $240,100

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Centre
Level 1: 5000 - $100 - 4,955 - 99.10%
Level 2: 4000 - $60 - 3,931 - 98.28%
Level 3: 1000 - $35 - 987 - 98.68%
Level 4: 3000 - $20 - 2,973 - 99.09%
Luxury : 1000 - $200 - 982 - 98.17%
Total Capacity :14000

Income

Home Games Left18
Average Attendance - %13,828 - 98.77%
Average Income per Game$1,021,722
Year to Date Revenue$23,499,600

Expense

Pro Players Total Salaries$31,000,000
Farm Players Total Salaries$2,705,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$11,418,734
Farm Year To Date Expenses$1,234,386
Pro Salary Cap To Date$11,256,833
Farm Salary Cap To Date$1,070,605

Estimate

Pro Estimated Season Revenue$18,390,991
Pro Remaining Season Days81
Pro Expenses Per Days$177,841
Pro Estimated Expenses$14,405,121
Farm Remaining Season Days79
Farm Expenses Per Days$17,270
Farm Estimated Expenses$1,364,330
Estimated Season Expenses$15,769,451
Season Salary Cap$33,705,000
Estimate Under Maximum Salary Cap of $58,000,000$24,295,000
Estimate Over Minimum Salary Cap of $0 $33,705,000
Current Bank Account$60,846,480
Projected Bank Account$63,468,020

Pro Players Salaries

Dion Phaneuf $6,000,000 (1)
Deryk Engelland $3,500,000 (1)
Matt Moulson $3,000,000 (1)
Sami Vatanen $2,500,000 (2)
Alex Burrows $2,500,000 (1)
Carl Hagelin $1,500,000 (2)
Frederik Andersen $1,500,000 (3)
Matthew Tkachuk $1,000,000 (3)
Mark Letestu $1,000,000 (1)
Brian Dumoulin $1,000,000 (4)
Brad Richardson $1,000,000 (2)
Riley Nash $1,000,000 (2)
Morgan Rielly $1,000,000 (4)
Patrik Nemeth $500,000 (2)
Juuse Saros $500,000 (2)
Radek Faksa $500,000 (2)
Travis Konecny $500,000 (3)
Marcus Sorensen $500,000 (3)
Mark Pysyk $500,000 (3)
Mikhail Grigorenko $500,000 (3)
Mikko Rantanen $500,000 (2)
Dennis Rasmussen $500,000 (3)
Total Pro Players22
Salary Commitment
Year 2017 : $31,000,000
Year 2018 : $15,000,000
Year 2019 : $7,000,000
Year 2020 : $2,000,000
Salary Average Commitment
Year 2017 : $31,000,000
Year 2018 : $15,000,000
Year 2019 : $7,000,000
Year 2020 : $2,000,000
Salary Cap with 1 Way Contract
Year 2017 : $31,000,000
Year 2018 : $15,000,000
Year 2019 : $7,000,000
Year 2020 : $2,000,000

Farm Players Salaries

William Carrier $500,000 (3)
Jared McCann $500,000 (2)
Niklas Kronwall $490,000 (2)
Clarke MacArthur $150,000 (2)
Karri Ramo $115,000 (1)
Charlie Lindgren $100,000 (3)
Jakub Vrana $50,000 (3)
Evgeny Svechnikov $50,000 (3)
Anton Slepyshev $50,000 (2)
Anton Lander $50,000 (2)
Adrian Kempe $50,000 (3)
Frederik Gauthier $50,000 (2)
Alexander Nylander $50,000 (3)
Michael Bournival $50,000 (1)
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 Players23
Salary Commitment
Year 2017 : $2,705,000
Year 2018 : $1,540,000
Year 2019 : $450,000
Year 2020 : $50,000
Salary Average Commitment
Year 2017 : $2,705,000
Year 2018 : $1,540,000
Year 2019 : $450,000
Year 2020 : $50,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 5000 - $100 - 4,977 - 99.54%
Level 2: 4000 - $60 - 3,970 - 99.26%
Level 3: 1000 - $35 - 991 - 99.06%
Level 4: 3000 - $20 - 2,966 - 98.88%
Luxury : 1000 - $200 - 988 - 98.80%
Total Capacity :14000

Income

Home Games Left18
Average Attendance - %13,892 - 99.23%
Average Income per Game$1,027,528
Year to Date Revenue$23,633,140

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$29,839,798
Farm Year To Date Expenses$726,352
Pro Salary Cap To Date$29,677,823
Farm Salary Cap To Date$562,572

Estimate

Pro Estimated Season Revenue$18,495,501
Pro Remaining Season Days81
Pro Expenses Per Days$314,773
Pro Estimated Expenses$25,496,613
Farm Remaining Season Days79
Farm Expenses Per Days$7,664
Farm Estimated Expenses$605,456
Estimated Season Expenses$26,102,069
Season Salary Cap$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$43,066,990
Projected Bank Account$35,460,422

Pro Players Salaries

Sidney Crosby $7,500,000 (3)
Joe Thornton $7,250,000 (1)
Alex Ovechkin $6,750,000 (2)
Joe Pavelski $6,000,000 (1)
Devan Dubnyk $6,000,000 (4)
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)
Martin Marincin $500,000 (4)
Jonathan Bernier $500,000 (1)
Yannick Weber $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
Year 2018 : $27,350,000
Year 2019 : $17,000,000
Year 2020 : $6,500,000
Salary Average Commitment
Year 2017 : $55,100,000
Year 2018 : $27,350,000
Year 2019 : $17,000,000
Year 2020 : $6,500,000
Salary Cap with 1 Way Contract
Year 2017 : $55,100,000
Year 2018 : $27,350,000
Year 2019 : $17,000,000
Year 2020 : $6,500,000

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
Year 2018 : $400,000
Year 2019 : $350,000
Year 2020 : $50,000
Salary Average Commitment
Year 2017 : $1,033,500
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 - 4,980 - 99.59%
Level 2: 4000 - $60 - 3,955 - 98.86%
Level 3: 1000 - $35 - 985 - 98.45%
Level 4: 3000 - $20 - 2,963 - 98.77%
Luxury : 1000 - $200 - 991 - 99.08%
Total Capacity :14000

Income

Home Games Left19
Average Attendance - %13,873 - 99.09%
Average Income per Game$1,027,114
Year to Date Revenue$22,596,505

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$25,376,382
Farm Year To Date Expenses$891,381
Pro Salary Cap To Date$25,214,407
Farm Salary Cap To Date$727,601

Estimate

Pro Estimated Season Revenue$19,515,163
Pro Remaining Season Days81
Pro Expenses Per Days$267,060
Pro Estimated Expenses$21,631,860
Farm Remaining Season Days79
Farm Expenses Per Days$9,389
Farm Estimated Expenses$741,731
Estimated Season Expenses$22,373,591
Season Salary Cap$48,036,251
Estimate Under Maximum Salary Cap of $58,000,000$9,963,749
Estimate Over Minimum Salary Cap of $0 $48,036,251
Current Bank Account$46,328,742
Projected Bank Account$43,470,314

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 - 4,910 - 98.21%
Level 2: 4000 - $60 - 3,962 - 99.06%
Level 3: 1000 - $35 - 989 - 98.86%
Level 4: 3000 - $20 - 2,970 - 98.99%
Luxury : 1000 - $200 - 984 - 98.37%
Total Capacity :14000

Income

Home Games Left18
Average Attendance - %13,815 - 98.68%
Average Income per Game$1,019,513
Year to Date Revenue$23,448,810

Expense

Pro Players Total Salaries$43,699,999
Farm Players Total Salaries$1,080,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,551,311
Farm Year To Date Expenses$774,433
Pro Salary Cap To Date$27,389,419
Farm Salary Cap To Date$610,587

Estimate

Pro Estimated Season Revenue$18,351,243
Pro Remaining Season Days81
Pro Expenses Per Days$250,000
Pro Estimated Expenses$20,250,000
Farm Remaining Season Days79
Farm Expenses Per Days$7,931
Farm Estimated Expenses$626,549
Estimated Season Expenses$20,876,549
Season Salary Cap$44,779,999
Estimate Under Maximum Salary Cap of $58,000,000$13,220,001
Estimate Over Minimum Salary Cap of $0 $44,779,999
Current Bank Account$45,123,066
Projected Bank Account$42,597,760

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)
Tommy Wingels $1,500,000 (1)
John Mitchell $1,000,000 (2)
Kyle Quincey $1,000,000 (1)
Tanner Kero $625,000 (4)
Mark Borowiecki $552,500 (1)
Nick Ritchie $500,000 (2)
Matt Calvert $500,000 (2)
Justin Falk $500,000 (1)
Colton Sceviour $500,000 (2)
Nathan Beaulieu $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2017 : $43,699,999
Year 2018 : $22,247,500
Year 2019 : $11,747,500
Year 2020 : $2,625,000
Salary Average Commitment
Year 2017 : $43,699,999
Year 2018 : $22,247,500
Year 2019 : $11,747,500
Year 2020 : $2,625,000
Salary Cap with 1 Way Contract
Year 2017 : $43,699,999
Year 2018 : $22,247,500
Year 2019 : $11,747,500
Year 2020 : $2,625,000

Farm Players Salaries

Eric Gryba $75,000 (1)
Drew Shore $55,000 (1)
John Quenneville $50,000 (3)
Kasperi Kapanen $50,000 (2)
Nicklas Jensen $50,000 (1)
Josh Archibald $50,000 (3)
Denis Gurianov $50,000 (3)
Freddie Hamilton $50,000 (4)
J.T. Compher $50,000 (3)
Devin Setoguchi $50,000 (1)
Zemgus Girgensons $50,000 (4)
Eamon McAdam $50,000 (1)
Carter Hutton $50,000 (3)
Jonas Johansson $50,000 (2)
Jhonas Enroth $50,000 (2)
Jeff Zatkoff $50,000 (1)
Gustav Olofsson $50,000 (2)
Ryan Johnston $50,000 (3)
Jacob Larsson $50,000 (3)
Robbie Russo $50,000 (3)
Nelson Nogier $50,000 (4)
Total Farm Players21
Salary Commitment
Year 2017 : $1,080,000
Year 2018 : $750,000
Year 2019 : $550,000
Year 2020 : $150,000
Salary Average Commitment
Year 2017 : $1,080,000
Year 2018 : $750,000
Year 2019 : $550,000
Year 2020 : $150,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5000 - $100 - 4,986 - 99.73%
Level 2: 4000 - $60 - 3,953 - 98.82%
Level 3: 1000 - $35 - 992 - 99.21%
Level 4: 3000 - $20 - 2,973 - 99.11%
Luxury : 1000 - $200 - 986 - 98.57%
Total Capacity :14000

Income

Home Games Left19
Average Attendance - %13,891 - 99.22%
Average Income per Game$1,027,150
Year to Date Revenue$22,597,305

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$19,717,297
Farm Year To Date Expenses$894,991
Pro Salary Cap To Date$19,555,417
Farm Salary Cap To Date$731,211

Estimate

Pro Estimated Season Revenue$19,515,854
Pro Remaining Season Days81
Pro Expenses Per Days$188,352
Pro Estimated Expenses$15,256,512
Farm Remaining Season Days79
Farm Expenses Per Days$8,807
Farm Estimated Expenses$695,753
Estimated Season Expenses$15,952,265
Season Salary Cap$34,082,400
Estimate Under Maximum Salary Cap of $58,000,000$23,917,600
Estimate Over Minimum Salary Cap of $0 $34,082,400
Current Bank Account$51,985,017
Projected Bank Account$55,548,606

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 - 4,942 - 98.83%
Level 2: 4000 - $60 - 3,959 - 98.98%
Level 3: 1000 - $35 - 984 - 98.38%
Level 4: 3000 - $20 - 2,953 - 98.42%
Luxury : 1000 - $200 - 989 - 98.89%
Total Capacity :14000

Income

Home Games Left19
Average Attendance - %13,826 - 98.76%
Average Income per Game$1,022,981
Year to Date Revenue$22,505,585

Expense

Pro Players Total Salaries$57,206,561
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$30,668,319
Farm Year To Date Expenses$615,171
Pro Salary Cap To Date$30,506,355
Farm Salary Cap To Date$451,391

Estimate

Pro Estimated Season Revenue$19,436,642
Pro Remaining Season Days81
Pro Expenses Per Days$326,742
Pro Estimated Expenses$26,466,102
Farm Remaining Season Days79
Farm Expenses Per Days$6,070
Farm Estimated Expenses$479,530
Estimated Season Expenses$26,945,632
Season Salary Cap$57,962,811
Estimate Under Maximum Salary Cap of $58,000,000$37,189
Estimate Over Minimum Salary Cap of $0 $57,962,811
Current Bank Account$41,222,095
Projected Bank Account$33,713,105

Pro Players Salaries

Shea Weber $6,000,000 (1)
Nikita Kucherov $5,500,000 (4)
Jamie Benn $5,500,000 (2)
Alex Pietrangelo $5,500,000 (1)
Tyler Seguin $5,500,000 (3)
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)
Ben Bishop $1,999,999 (4)
Marc-Edouard Vlasic $1,625,000 (4)
Al Montoya $500,000 (2)
Noah Hanifin $500,000 (2)
Robby Fabbri $500,000 (2)
Robert Bortuzzo $500,000 (1)
Luke Glendening $500,000 (2)
Jordan Weal $500,000 (2)
Sven Baertschi $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2017 : $57,206,561
Year 2018 : $32,124,999
Year 2019 : $19,624,999
Year 2020 : $14,124,999
Salary Average Commitment
Year 2017 : $57,206,561
Year 2018 : $32,124,999
Year 2019 : $19,624,999
Year 2020 : $14,124,999
Salary Cap with 1 Way Contract
Year 2017 : $57,206,561
Year 2018 : $32,124,999
Year 2019 : $19,624,999
Year 2020 : $14,124,999

Farm Players Salaries

Mark Fayne $56,250 (1)
Justin Dowling $50,000 (1)
Mike Liambas $50,000 (1)
Brock Boeser $50,000 (3)
Quinton Howden $50,000 (1)
Kevin Porter $50,000 (1)
Alex Biega $50,000 (1)
Shane Harper $50,000 (1)
Matt Hackett $50,000 (1)
Ville Husso $50,000 (2)
Reto Berra $50,000 (3)
Jeremy Smith $50,000 (1)
Spencer Abbott $50,000 (1)
Chris Butler $50,000 (1)
Jack Flinn $50,000 (2)
Total Farm Players15
Salary Commitment
Year 2017 : $756,250
Year 2018 : $200,000
Year 2019 : $100,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $756,250
Year 2018 : $200,000
Year 2019 : $100,000
Year 2020 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5000 - $100 - 4,931 - 98.61%
Level 2: 4000 - $60 - 3,947 - 98.67%
Level 3: 1000 - $35 - 992 - 99.17%
Level 4: 3000 - $20 - 2,942 - 98.07%
Luxury : 1000 - $200 - 986 - 98.63%
Total Capacity :14000

Income

Home Games Left18
Average Attendance - %13,798 - 98.56%
Average Income per Game$1,020,709
Year to Date Revenue$23,476,310

Expense

Pro Players Total Salaries$54,316,684
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$27,551,629
Farm Year To Date Expenses$706,462
Pro Salary Cap To Date$27,389,699
Farm Salary Cap To Date$542,672

Estimate

Pro Estimated Season Revenue$18,372,764
Pro Remaining Season Days81
Pro Expenses Per Days$310,322
Pro Estimated Expenses$25,136,082
Farm Remaining Season Days79
Farm Expenses Per Days$6,898
Farm Estimated Expenses$544,942
Estimated Season Expenses$25,681,024
Season Salary Cap$55,391,984
Estimate Under Maximum Salary Cap of $58,000,000$2,608,016
Estimate Over Minimum Salary Cap of $0 $55,391,984
Current Bank Account$45,218,219
Projected Bank Account$37,909,959

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)
Patric Hornqvist $3,500,000 (4)
Travis Hamonic $3,000,000 (2)
Cam Atkinson $3,000,000 (2)
David Savard $3,000,000 (2)
Tyler Johnson $3,000,000 (3)
Alexander Edler $3,000,000 (3)
Sam Gagner $2,750,000 (2)
Henrik Lundqvist $2,500,000 (2)
Nazem Kadri $2,000,000 (1)
Brian Boyle $2,000,000 (2)
David Perron $1,750,000 (1)
Andrej Sekera $1,750,000 (2)
Patrick Maroon $540,000 (1)
Matt Hunwick $526,684 (2)
Chris Tierney $500,000 (1)
Brett Pesce $500,000 (2)
Nikolaj Ehlers $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2017 : $54,316,684
Year 2018 : $43,526,684
Year 2019 : $9,500,000
Year 2020 : $3,500,000
Salary Average Commitment
Year 2017 : $54,316,684
Year 2018 : $43,526,684
Year 2019 : $9,500,000
Year 2020 : $3,500,000
Salary Cap with 1 Way Contract
Year 2017 : $54,316,684
Year 2018 : $43,526,684
Year 2019 : $9,500,000
Year 2020 : $3,500,000

Farm Players Salaries

Riley Sheahan $100,000 (2)
Blake Pietila $75,200 (1)
Brandon Tanev $75,100 (1)
Patrick Wiercioch $50,000 (3)
Reid Boucher $50,000 (4)
Ryan Dzingel $50,000 (1)
Jacob Josefson $50,000 (2)
Peter Cehlarik $50,000 (3)
Ken Appleby $50,000 (1)
Jordan Binnington $50,000 (3)
Michal Neuvirth $50,000 (2)
Jacob Markstrom $50,000 (2)
Seth Helgeson $50,000 (1)
Alexandre Carrier $50,000 (3)
Anthony Stolarz $50,000 (4)
Mike Reilly $50,000 (2)
Total Farm Players16
Salary Commitment
Year 2017 : $900,300
Year 2018 : $600,000
Year 2019 : $300,000
Year 2020 : $100,000
Salary Average Commitment
Year 2017 : $900,300
Year 2018 : $600,000
Year 2019 : $300,000
Year 2020 : $100,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5000 - $100 - 4,968 - 99.35%
Level 2: 4000 - $60 - 3,951 - 98.78%
Level 3: 1000 - $35 - 991 - 99.13%
Level 4: 3000 - $20 - 2,966 - 98.85%
Luxury : 1000 - $200 - 998 - 99.79%
Total Capacity :14000

Income

Home Games Left18
Average Attendance - %13,874 - 99.10%
Average Income per Game$1,027,430
Year to Date Revenue$23,630,880

Expense

Pro Players Total Salaries$35,525,000
Farm Players Total Salaries$1,880,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,243,595
Farm Year To Date Expenses$1,163,471
Pro Salary Cap To Date$22,081,715
Farm Salary Cap To Date$999,691

Estimate

Pro Estimated Season Revenue$18,493,732
Pro Remaining Season Days81
Pro Expenses Per Days$203,551
Pro Estimated Expenses$16,487,631
Farm Remaining Season Days79
Farm Expenses Per Days$12,529
Farm Estimated Expenses$989,791
Estimated Season Expenses$17,477,422
Season Salary Cap$37,405,000
Estimate Under Maximum Salary Cap of $58,000,000$20,595,000
Estimate Over Minimum Salary Cap of $0 $37,405,000
Current Bank Account$50,223,814
Projected Bank Account$51,240,124

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)
Artturi Lehkonen $500,000 (3)
Adam Cracknell $500,000 (2)
Anthony Beauvillier $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 Players20
Salary Commitment
Year 2017 : $35,525,000
Year 2018 : $26,425,000
Year 2019 : $7,925,000
Year 2020 : $5,250,000
Salary Average Commitment
Year 2017 : $35,525,000
Year 2018 : $26,425,000
Year 2019 : $7,925,000
Year 2020 : $5,250,000
Salary Cap with 1 Way Contract
Year 2017 : $35,525,000
Year 2018 : $26,425,000
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)
Charles Hudon $50,000 (2)
Jon Merrill $50,000 (4)
Jesse Puljujarvi $50,000 (3)
Dylan Strome $50,000 (3)
Brendan Smith $50,000 (2)
Andrew Copp $50,000 (1)
Ryan Carpenter $50,000 (4)
Jack Skille $50,000 (4)
Adam Pelech $50,000 (2)
Pheonix Copley $50,000 (4)
Martin Ouellette $50,000 (4)
Lawson Crouse $50,000 (3)
Nick Paul $50,000 (3)
Klas Dahlbeck $50,000 (1)
Logan Shaw $50,000 (2)
Total Farm Players21
Salary Commitment
Year 2017 : $1,880,000
Year 2018 : $1,512,500
Year 2019 : $450,000
Year 2020 : $250,000
Salary Average Commitment
Year 2017 : $1,880,000
Year 2018 : $1,512,500
Year 2019 : $450,000
Year 2020 : $250,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5000 - $100 - 4,949 - 98.98%
Level 2: 4000 - $60 - 3,974 - 99.35%
Level 3: 1000 - $35 - 990 - 99.04%
Level 4: 3000 - $20 - 2,989 - 99.62%
Luxury : 1000 - $200 - 994 - 99.39%
Total Capacity :14000

Income

Home Games Left19
Average Attendance - %13,896 - 99.25%
Average Income per Game$1,026,527
Year to Date Revenue$22,583,595

Expense

Pro Players Total Salaries$54,312,500
Farm Players Total Salaries$1,415,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,623,190
Farm Year To Date Expenses$921,722
Pro Salary Cap To Date$29,461,302
Farm Salary Cap To Date$757,912

Estimate

Pro Estimated Season Revenue$19,504,014
Pro Remaining Season Days81
Pro Expenses Per Days$310,298
Pro Estimated Expenses$25,134,138
Farm Remaining Season Days79
Farm Expenses Per Days$9,856
Farm Estimated Expenses$778,624
Estimated Season Expenses$25,912,762
Season Salary Cap$55,727,500
Estimate Under Maximum Salary Cap of $58,000,000$2,272,500
Estimate Over Minimum Salary Cap of $0 $55,727,500
Current Bank Account$42,038,683
Projected Bank Account$35,629,935

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)
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)
Steve Ott $500,000 (2)
Brian Flynn $500,000 (1)
Dalton Prout $500,000 (3)
Colin Wilson $500,000 (1)
Ryan White $500,000 (1)
Mark Stuart $500,000 (1)
Phillip Danault $500,000 (1)
P.A. Parenteau $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2017 : $54,312,500
Year 2018 : $18,250,000
Year 2019 : $15,250,000
Year 2020 : $13,250,000
Salary Average Commitment
Year 2017 : $54,312,500
Year 2018 : $18,250,000
Year 2019 : $15,250,000
Year 2020 : $13,250,000
Salary Cap with 1 Way Contract
Year 2017 : $54,312,500
Year 2018 : $18,250,000
Year 2019 : $15,250,000
Year 2020 : $13,250,000

Farm Players Salaries

Jason Garrison $200,000 (1)
Linus Ullmark $130,000 (1)
Marian Gaborik $125,000 (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)
Christian Fischer $50,000 (3)
Jason Dickinson $50,000 (2)
Devin Shore $50,000 (2)
Alan Quine $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 Players19
Salary Commitment
Year 2017 : $1,415,000
Year 2018 : $710,000
Year 2019 : $305,000
Year 2020 : $155,000
Salary Average Commitment
Year 2017 : $1,415,000
Year 2018 : $710,000
Year 2019 : $305,000
Year 2020 : $155,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 5000 - $100 - 4,952 - 99.04%
Level 2: 4000 - $60 - 3,961 - 99.02%
Level 3: 1000 - $35 - 993 - 99.29%
Level 4: 3000 - $20 - 2,961 - 98.69%
Luxury : 1000 - $200 - 995 - 99.45%
Total Capacity :14000

Income

Home Games Left19
Average Attendance - %13,861 - 99.01%
Average Income per Game$1,025,723
Year to Date Revenue$22,565,905

Expense

Pro Players Total Salaries$53,386,000
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$28,434,489
Farm Year To Date Expenses$756,295
Pro Salary Cap To Date$28,272,543
Farm Salary Cap To Date$592,515

Estimate

Pro Estimated Season Revenue$19,488,736
Pro Remaining Season Days81
Pro Expenses Per Days$305,034
Pro Estimated Expenses$24,707,754
Farm Remaining Season Days79
Farm Expenses Per Days$7,961
Farm Estimated Expenses$628,919
Estimated Season Expenses$25,336,673
Season Salary Cap$56,746,300
Estimate Under Maximum Salary Cap of $58,000,000$1,253,700
Estimate Over Minimum Salary Cap of $0 $56,746,300
Current Bank Account$43,375,121
Projected Bank Account$37,527,184

Pro Players Salaries

Mikko Koivu $6,500,000 (3)
Peter Budaj $5,700,000 (1)
Matt Niskanen $5,000,000 (4)
David Krejci $5,000,000 (3)
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 : $53,386,000
Year 2018 : $31,711,000
Year 2019 : $23,211,000
Year 2020 : $10,750,000
Salary Average Commitment
Year 2017 : $53,386,000
Year 2018 : $31,711,000
Year 2019 : $23,211,000
Year 2020 : $10,750,000
Salary Cap with 1 Way Contract
Year 2017 : $53,386,000
Year 2018 : $31,711,000
Year 2019 : $23,211,000
Year 2020 : $10,750,000

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
Year 2018 : $395,100
Year 2019 : $295,100
Year 2020 : $170,100
Salary Average Commitment
Year 2017 : $1,085,300
Year 2018 : $395,100
Year 2019 : $295,100
Year 2020 : $170,100

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 5000 - $100 - 4,973 - 99.46%
Level 2: 4000 - $60 - 3,951 - 98.77%
Level 3: 1000 - $36 - 984 - 98.43%
Level 4: 3000 - $25 - 2,237 - 74.58%
Luxury : 1000 - $201 - 990 - 99.00%
Total Capacity :14000

Income

Home Games Left18
Average Attendance - %13,136 - 93.83%
Average Income per Game$1,024,714
Year to Date Revenue$23,568,418

Expense

Pro Players Total Salaries$49,731,000
Farm Players Total Salaries$900,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,635,744
Farm Year To Date Expenses$654,055
Pro Salary Cap To Date$26,473,839
Farm Salary Cap To Date$490,226

Estimate

Pro Estimated Season Revenue$18,444,849
Pro Remaining Season Days81
Pro Expenses Per Days$284,267
Pro Estimated Expenses$23,025,627
Farm Remaining Season Days79
Farm Expenses Per Days$6,897
Farm Estimated Expenses$544,863
Estimated Season Expenses$23,570,490
Season Salary Cap$50,631,000
Estimate Under Maximum Salary Cap of $58,000,000$7,369,000
Estimate Over Minimum Salary Cap of $0 $50,631,000
Current Bank Account$46,278,619
Projected Bank Account$41,152,978

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)
Shane Doan $1,000,000 (1)
Jared Spurgeon $1,000,000 (2)
Dmitri Orlov $625,000 (2)
Matt Martin $500,000 (2)
Andreas Athanasiou $500,000 (2)
William Nylander $500,000 (2)
Bo Horvat $500,000 (1)
Pavel Zacha $500,000 (2)
Joel Edmundson $500,000 (2)
Jakob Chychrun $500,000 (3)
Zack Kassian $500,000 (2)
Derek MacKenzie $500,000 (1)
Louis Domingue $500,000 (2)
Total Pro Players23
Salary Commitment
Year 2017 : $49,731,000
Year 2018 : $39,231,000
Year 2019 : $32,600,000
Year 2020 : $7,000,000
Salary Average Commitment
Year 2017 : $49,731,000
Year 2018 : $39,231,000
Year 2019 : $32,600,000
Year 2020 : $7,000,000
Salary Cap with 1 Way Contract
Year 2017 : $49,731,000
Year 2018 : $39,231,000
Year 2019 : $32,600,000
Year 2020 : $7,000,000

Farm Players Salaries

Drew Miller $75,000 (1)
Landon Bow $67,500 (2)
Brandon Manning $57,500 (3)
Martin Frk $50,000 (3)
Tyler Bertuzzi $50,000 (3)
Luke Witkowski $50,000 (2)
Danton Heinen $50,000 (3)
Phillip Di Giuseppe $50,000 (2)
Andrej Nestrasil $50,000 (1)
Matt Tennyson $50,000 (1)
Kristers Gudlevskis $50,000 (4)
Zachary Fucale $50,000 (1)
Scott Wedgewood $50,000 (2)
Jared Coreau $50,000 (3)
Dan Renouf $50,000 (1)
Steven Santini $50,000 (2)
Nick Jensen $50,000 (3)
Total Farm Players17
Salary Commitment
Year 2017 : $900,000
Year 2018 : $625,000
Year 2019 : $357,500
Year 2020 : $50,000
Salary Average Commitment
Year 2017 : $900,000
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 - 4,947 - 98.94%
Level 2: 4000 - $60 - 3,981 - 99.52%
Level 3: 1000 - $35 - 991 - 99.14%
Level 4: 3000 - $20 - 2,969 - 98.97%
Luxury : 1000 - $200 - 993 - 99.25%
Total Capacity :14000

Income

Home Games Left19
Average Attendance - %13,881 - 99.15%
Average Income per Game$1,026,143
Year to Date Revenue$22,575,145

Expense

Pro Players Total Salaries$54,300,000
Farm Players Total Salaries$780,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,127,836
Farm Year To Date Expenses$615,828
Pro Salary Cap To Date$29,965,910
Farm Salary Cap To Date$451,998

Estimate

Pro Estimated Season Revenue$19,496,716
Pro Remaining Season Days81
Pro Expenses Per Days$310,227
Pro Estimated Expenses$25,128,387
Farm Remaining Season Days79
Farm Expenses Per Days$6,207
Farm Estimated Expenses$490,353
Estimated Season Expenses$25,618,740
Season Salary Cap$55,080,000
Estimate Under Maximum Salary Cap of $58,000,000$2,920,000
Estimate Over Minimum Salary Cap of $0 $55,080,000
Current Bank Account$41,831,481
Projected Bank Account$35,709,457

Pro Players Salaries

Roman Josi $5,500,000 (2)
Claude Giroux $5,500,000 (1)
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)
Derek Stepan $4,000,000 (2)
Steven Stamkos $3,000,000 (1)
Jason Demers $2,500,000 (1)
Jakob Silfverberg $2,500,000 (2)
Simeon Varlamov $1,500,000 (2)
Johnny Gaudreau $1,500,000 (4)
Marc Methot $1,500,000 (2)
Cal Clutterbuck $1,500,000 (1)
Justin Schultz $1,500,000 (3)
Max Domi $1,500,000 (2)
Kyle Brodziak $1,000,000 (1)
Calle Jarnkrok $1,000,000 (3)
Lance Bouma $500,000 (3)
John Gibson $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2017 : $54,300,000
Year 2018 : $31,500,000
Year 2019 : $9,500,000
Year 2020 : $1,500,000
Salary Average Commitment
Year 2017 : $54,300,000
Year 2018 : $31,500,000
Year 2019 : $9,500,000
Year 2020 : $1,500,000
Salary Cap with 1 Way Contract
Year 2017 : $54,300,000
Year 2018 : $31,500,000
Year 2019 : $9,500,000
Year 2020 : $1,500,000

Farm Players Salaries

David Rittich $80,000 (1)
Garnet Hathaway $50,000 (1)
Paul Thompson $50,000 (1)
Micheal Haley $50,000 (1)
Linden Vey $50,000 (1)
Dmitri Kulikov $50,000 (1)
Colin McDonald $50,000 (1)
Chris Terry $50,000 (1)
Zbynek Michalek $50,000 (1)
Tanner Glass $50,000 (2)
Dustin Tokarski $50,000 (1)
Shawn Thornton $50,000 (1)
Taylor Chorney $50,000 (1)
Jakub Nakladal $50,000 (1)
Nate Thompson $50,000 (1)
Total Farm Players15
Salary Commitment
Year 2017 : $780,000
Year 2018 : $50,000
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $780,000
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 - 4,960 - 99.20%
Level 2: 4000 - $60 - 3,935 - 98.36%
Level 3: 1000 - $35 - 985 - 98.46%
Level 4: 3000 - $20 - 2,965 - 98.85%
Luxury : 1000 - $200 - 990 - 98.98%
Total Capacity :14000

Income

Home Games Left19
Average Attendance - %13,834 - 98.81%
Average Income per Game$1,023,782
Year to Date Revenue$22,523,195

Expense

Pro Players Total Salaries$56,093,750
Farm Players Total Salaries$1,565,750
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,176,026
Farm Year To Date Expenses$1,045,341
Pro Salary Cap To Date$30,014,119
Farm Salary Cap To Date$881,561

Estimate

Pro Estimated Season Revenue$19,451,850
Pro Remaining Season Days81
Pro Expenses Per Days$320,419
Pro Estimated Expenses$25,953,939
Farm Remaining Season Days79
Farm Expenses Per Days$10,723
Farm Estimated Expenses$847,117
Estimated Season Expenses$26,801,056
Season Salary Cap$57,659,500
Estimate Under Maximum Salary Cap of $58,000,000$340,500
Estimate Over Minimum Salary Cap of $0 $57,659,500
Current Bank Account$41,301,828
Projected Bank Account$33,952,622

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)
Matt Benning $2,100,000 (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 : $56,093,750
Year 2018 : $43,575,000
Year 2019 : $10,750,000
Year 2020 : $3,000,000
Salary Average Commitment
Year 2017 : $56,093,750
Year 2018 : $43,575,000
Year 2019 : $10,750,000
Year 2020 : $3,000,000
Salary Cap with 1 Way Contract
Year 2017 : $56,093,750
Year 2018 : $43,575,000
Year 2019 : $10,750,000
Year 2020 : $3,000,000

Farm Players Salaries

Ryan Callahan $400,000 (2)
Danny DeKeyser $199,500 (2)
Tobias Enstrom $153,750 (2)
Derek Dorsett $62,500 (1)
Chris Thorburn $50,000 (2)
Harry Zolnierczyk $50,000 (2)
Eric Gelinas $50,000 (3)
Adam Pardy $50,000 (1)
Nic Dowd $50,000 (3)
Bobby Farnham $50,000 (1)
Dominik Simon $50,000 (2)
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 : $1,565,750
Year 2018 : $1,303,250
Year 2019 : $250,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,565,750
Year 2018 : $1,303,250
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 - 97.14%
Level 2: 4000 - $60 - 3,924 - 98.09%
Level 3: 1000 - $35 - 982 - 98.25%
Level 4: 3000 - $20 - 2,959 - 98.62%
Luxury : 1000 - $200 - 978 - 97.85%
Total Capacity :14000

Income

Home Games Left18
Average Attendance - %13,700 - 97.86%
Average Income per Game$1,010,393
Year to Date Revenue$23,239,035

Expense

Pro Players Total Salaries$31,025,000
Farm Players Total Salaries$880,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$875,000
Pro Year To Date Expenses$19,760,098
Farm Year To Date Expenses$603,866
Pro Salary Cap To Date$19,598,123
Farm Salary Cap To Date$440,074

Estimate

Pro Estimated Season Revenue$18,187,071
Pro Remaining Season Days81
Pro Expenses Per Days$177,983
Pro Estimated Expenses$14,416,623
Farm Remaining Season Days79
Farm Expenses Per Days$6,782
Farm Estimated Expenses$535,778
Estimated Season Expenses$14,952,401
Season Salary Cap$32,780,000
Estimate Under Maximum Salary Cap of $58,000,000$25,220,000
Estimate Over Minimum Salary Cap of $0 $32,780,000
Current Bank Account$52,875,071
Projected Bank Account$56,109,741

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)
Paul Byron $1,000,000 (2)
Anton Forsberg $525,000 (1)
Brett Ritchie $500,000 (1)
Ben Chiarot $500,000 (2)
Jake McCabe $500,000 (4)
Brendan Perlini $500,000 (3)
Alexander Wennberg $500,000 (1)
Joel Armia $500,000 (1)
Olli Maatta $500,000 (4)
Rene Bourque $500,000 (1)
J.T. Miller $500,000 (3)
Dwight King $500,000 (2)
Damon Severson $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2017 : $31,025,000
Year 2018 : $28,000,000
Year 2019 : $17,500,000
Year 2020 : $1,000,000
Salary Average Commitment
Year 2017 : $31,025,000
Year 2018 : $28,000,000
Year 2019 : $17,500,000
Year 2020 : $1,000,000
Salary Cap with 1 Way Contract
Year 2017 : $31,025,000
Year 2018 : $28,000,000
Year 2019 : $17,500,000
Year 2020 : $1,000,000

Farm Players Salaries

Dylan Larkin $100,000 (2)
J.T. Brown $80,000 (2)
Kyle Clifford $50,000 (2)
Derrick Pouliot $50,000 (1)
Adam Erne $50,000 (3)
Alex Tuch $50,000 (3)
Brendan Gaunce $50,000 (2)
Brett Connolly $50,000 (2)
Scott Harrington $50,000 (1)
Sam Bennett $50,000 (1)
Sam Brittain $50,000 (3)
Spencer Martin $50,000 (1)
Nick Baptiste $50,000 (3)
Justin Bailey $50,000 (2)
Tyler Wotherspoon $50,000 (4)
Ryan Murray $50,000 (4)
Total Farm Players16
Salary Commitment
Year 2017 : $880,000
Year 2018 : $680,000
Year 2019 : $300,000
Year 2020 : $100,000
Salary Average Commitment
Year 2017 : $880,000
Year 2018 : $680,000
Year 2019 : $300,000
Year 2020 : $100,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5000 - $99 - 4,961 - 99.23%
Level 2: 4000 - $59 - 3,945 - 98.64%
Level 3: 1000 - $40 - 797 - 79.71%
Level 4: 3000 - $20 - 2,964 - 98.79%
Luxury : 1000 - $197 - 985 - 98.46%
Total Capacity :14000

Income

Home Games Left18
Average Attendance - %13,652 - 97.51%
Average Income per Game$1,009,061
Year to Date Revenue$23,208,411

Expense

Pro Players Total Salaries$55,514,005
Farm Players Total Salaries$1,214,712
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$437,500
Pro Year To Date Expenses$29,331,672
Farm Year To Date Expenses$955,009
Pro Salary Cap To Date$29,169,737
Farm Salary Cap To Date$791,202

Estimate

Pro Estimated Season Revenue$18,163,104
Pro Remaining Season Days81
Pro Expenses Per Days$317,125
Pro Estimated Expenses$25,687,125
Farm Remaining Season Days79
Farm Expenses Per Days$8,705
Farm Estimated Expenses$687,695
Estimated Season Expenses$26,374,820
Season Salary Cap$57,166,217
Estimate Under Maximum Salary Cap of $58,000,000$833,783
Estimate Over Minimum Salary Cap of $0 $57,166,217
Current Bank Account$42,921,730
Projected Bank Account$34,710,014

Pro Players Salaries

Nikita Zaitsev $6,000,005 (4)
Ron Hainsey $5,000,000 (1)
James Van Riemsdyk $5,000,000 (1)
Thomas Vanek $5,000,000 (1)
Tyler Toffoli $4,000,000 (3)
Brian Elliott $4,000,000 (2)
Ondrej Palat $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)
Matt Read $1,526,250 (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)
Philipp Grubauer $500,000 (3)
Viktor Arvidsson $500,000 (1)
Marcus Kruger $500,000 (2)
Ryan Ellis $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2017 : $55,514,005
Year 2018 : $38,914,005
Year 2019 : $24,151,505
Year 2020 : $13,000,005
Salary Average Commitment
Year 2017 : $55,514,005
Year 2018 : $38,914,005
Year 2019 : $24,151,505
Year 2020 : $13,000,005
Salary Cap with 1 Way Contract
Year 2017 : $55,514,005
Year 2018 : $38,914,005
Year 2019 : $24,151,505
Year 2020 : $13,000,005

Farm Players Salaries

Kevin Labanc $300,001 (3)
Michal Kempny $178,000 (2)
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)
Jakub Kindl $50,000 (1)
Alex Chiasson $50,000 (1)
Christopher DiDomenico $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 Players15
Salary Commitment
Year 2017 : $1,214,712
Year 2018 : $688,000
Year 2019 : $360,000
Year 2020 : $60,000
Salary Average Commitment
Year 2017 : $1,214,712
Year 2018 : $688,000
Year 2019 : $360,000
Year 2020 : $60,000

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGM Place
Level 1: 5000 - $100 - 4,942 - 98.84%
Level 2: 4000 - $60 - 3,944 - 98.60%
Level 3: 1000 - $35 - 993 - 99.27%
Level 4: 3000 - $20 - 2,974 - 99.13%
Luxury : 1000 - $200 - 984 - 98.43%
Total Capacity :14000

Income

Home Games Left19
Average Attendance - %13,837 - 98.84%
Average Income per Game$1,021,938
Year to Date Revenue$22,482,625

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$26,591,742
Farm Year To Date Expenses$1,468,346
Pro Salary Cap To Date$26,429,862
Farm Salary Cap To Date$1,304,564

Estimate

Pro Estimated Season Revenue$19,416,812
Pro Remaining Season Days81
Pro Expenses Per Days$278,835
Pro Estimated Expenses$22,585,635
Farm Remaining Season Days79
Farm Expenses Per Days$16,401
Farm Estimated Expenses$1,295,679
Estimated Season Expenses$23,881,314
Season Salary Cap$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$44,422,537
Projected Bank Account$39,958,035

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
Year 2018 : $21,425,000
Year 2019 : $14,550,000
Year 2020 : $3,500,000
Salary Average Commitment
Year 2017 : $48,775,000
Year 2018 : $21,425,000
Year 2019 : $14,550,000
Year 2020 : $3,500,000
Salary Cap with 1 Way Contract
Year 2017 : $48,775,000
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)
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
Year 2018 : $1,920,000
Year 2019 : $1,820,000
Year 2020 : $392,500
Salary Average Commitment
Year 2017 : $2,553,750
Year 2018 : $1,920,000
Year 2019 : $1,820,000
Year 2020 : $392,500

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 5000 - $100 - 4,951 - 99.01%
Level 2: 4000 - $60 - 3,921 - 98.03%
Level 3: 1000 - $35 - 983 - 98.28%
Level 4: 3000 - $20 - 2,968 - 98.94%
Luxury : 1000 - $200 - 992 - 99.18%
Total Capacity :14000

Income

Home Games Left19
Average Attendance - %13,815 - 98.68%
Average Income per Game$1,022,464
Year to Date Revenue$22,494,210

Expense

Pro Players Total Salaries$44,151,000
Farm Players Total Salaries$1,650,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,814,470
Farm Year To Date Expenses$1,082,746
Pro Salary Cap To Date$23,652,527
Farm Salary Cap To Date$918,966

Estimate

Pro Estimated Season Revenue$19,426,818
Pro Remaining Season Days81
Pro Expenses Per Days$252,562
Pro Estimated Expenses$20,457,522
Farm Remaining Season Days79
Farm Expenses Per Days$11,207
Farm Estimated Expenses$885,353
Estimated Season Expenses$21,342,875
Season Salary Cap$45,801,000
Estimate Under Maximum Salary Cap of $58,000,000$12,199,000
Estimate Over Minimum Salary Cap of $0 $45,801,000
Current Bank Account$47,596,994
Projected Bank Account$45,680,937

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)
Erik Haula $500,000 (4)
Tom Kuhnhackl $500,000 (2)
William Karlsson $500,000 (1)
Mattias Ekholm $500,000 (2)
Matt Nieto $500,000 (4)
Bryan Rust $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2017 : $44,151,000
Year 2018 : $34,651,000
Year 2019 : $19,000,000
Year 2020 : $6,500,000
Salary Average Commitment
Year 2017 : $44,151,000
Year 2018 : $34,651,000
Year 2019 : $19,000,000
Year 2020 : $6,500,000
Salary Cap with 1 Way Contract
Year 2017 : $44,151,000
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)
Torrey Mitchell $50,000 (2)
Jakob Forsbacka-Karlsson $50,000 (3)
Austin Czarnik $50,000 (4)
Jayson Megna $50,000 (3)
Clayton Stoner $50,000 (1)
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 Players17
Salary Commitment
Year 2017 : $1,650,000
Year 2018 : $1,282,500
Year 2019 : $927,500
Year 2020 : $50,000
Salary Average Commitment
Year 2017 : $1,650,000
Year 2018 : $1,282,500
Year 2019 : $927,500
Year 2020 : $50,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Arena
Level 1: 5000 - $150 - 3,260 - 65.21%
Level 2: 4000 - $70 - 3,276 - 81.90%
Level 3: 1000 - $45 - 736 - 73.61%
Level 4: 3000 - $35 - 1,655 - 55.17%
Luxury : 1000 - $225 - 774 - 77.37%
Total Capacity :14000

Income

Home Games Left18
Average Attendance - %9,701 - 69.29%
Average Income per Game$942,629
Year to Date Revenue$21,680,470

Expense

Pro Players Total Salaries$45,849,999
Farm Players Total Salaries$1,054,225
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,839,188
Farm Year To Date Expenses$727,963
Pro Salary Cap To Date$24,677,270
Farm Salary Cap To Date$564,183

Estimate

Pro Estimated Season Revenue$16,967,324
Pro Remaining Season Days81
Pro Expenses Per Days$262,216
Pro Estimated Expenses$21,239,496
Farm Remaining Season Days79
Farm Expenses Per Days$7,783
Farm Estimated Expenses$614,857
Estimated Season Expenses$21,854,353
Season Salary Cap$46,904,224
Estimate Under Maximum Salary Cap of $58,000,000$11,095,776
Estimate Over Minimum Salary Cap of $0 $46,904,224
Current Bank Account$46,113,319
Projected Bank Account$41,226,290

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)
Shawn Matthias $1,000,000 (1)
Micheal Ferland $999,999 (4)
Calvin Pickard $500,000 (1)
Devante Smith-Pelly $500,000 (2)
Nate Prosser $500,000 (3)
Ryan Sproul $500,000 (2)
Victor Rask $500,000 (1)
Jordan Schroeder $500,000 (3)
Josh Leivo $500,000 (4)
Tobias Rieder $500,000 (1)
Total Pro Players23
Salary Commitment
Year 2017 : $45,849,999
Year 2018 : $17,999,999
Year 2019 : $3,999,999
Year 2020 : $1,499,999
Salary Average Commitment
Year 2017 : $45,849,999
Year 2018 : $17,999,999
Year 2019 : $3,999,999
Year 2020 : $1,499,999
Salary Cap with 1 Way Contract
Year 2017 : $45,849,999
Year 2018 : $17,999,999
Year 2019 : $3,999,999
Year 2020 : $1,499,999

Farm Players Salaries

Lauri Korpikoski $125,000 (2)
Ben Smith $74,850 (1)
Michael Zalewski $54,375 (2)
Emerson Etem $50,000 (3)
Joel Eriksson-Ek $50,000 (3)
Jack Roslovic $50,000 (3)
Colin White $50,000 (3)
Cody Bass $50,000 (1)
Kyle Rau $50,000 (2)
Clayton Keller $50,000 (3)
Lucas Wallmark $50,000 (3)
Matt Grzelcyk $50,000 (3)
Sven Andrighetto $50,000 (1)
Laurent Brossoit $50,000 (2)
Adin Hill $50,000 (2)
Simon Despres $50,000 (2)
Malcolm Subban $50,000 (3)
Mirco Mueller $50,000 (1)
Marko Dano $50,000 (1)
Total Farm Players19
Salary Commitment
Year 2017 : $1,054,225
Year 2018 : $779,375
Year 2019 : $400,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,054,225
Year 2018 : $779,375
Year 2019 : $400,000
Year 2020 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
$58,000,000

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Anaheim Ducks $48,833,062 $48,546,812 $9,453,188 $48,546,812 202848
Boston Bruins $43,812,040 $52,662,500 $5,337,500 $52,662,500 202141
Buffalo Sabres $44,727,843 $55,193,725 $2,806,275 $55,193,725 211637
Calgary Flames $44,299,256 $57,274,999 $725,001 $57,274,999 221840
Carolina Hurricanes $46,655,953 $44,908,070 $13,091,930 $44,908,070 212445
Chicago Blackhawks $52,948,515 $34,610,938 $23,389,062 $34,610,938 231235
Colorado Avalanche $43,914,544 $56,289,062 $1,710,938 $56,289,062 221638
Detroit Red Wings $56,849,324 $30,307,000 $27,693,000 $30,307,000 211637
Edmonton Oilers $60,846,480 $33,705,000 $24,295,000 $33,705,000 222345
Florida Panthers $43,066,990 $56,133,500 $1,866,500 $56,133,500 201636
Los Angeles Kings $46,328,742 $48,036,251 $9,963,749 $48,036,251 212041
Minnesota Wild $45,123,066 $44,779,999 $13,220,001 $44,779,999 202141
Montreal Canadiens $51,985,017 $34,082,400 $23,917,600 $34,082,400 222345
Nashville Predators $41,222,095 $57,962,811 $37,189 $57,962,811 201535
New Jersey Devils $45,218,219 $55,391,984 $2,608,016 $55,391,984 211637
New York Islanders $50,223,814 $37,405,000 $20,595,000 $37,405,000 202141
New York Rangers $42,038,683 $55,727,500 $2,272,500 $55,727,500 211940
Philadelphia Flyers $43,375,121 $56,746,300 $1,253,700 $56,746,300 201535
Pittsburgh Penguins $46,278,619 $50,631,000 $7,369,000 $50,631,000 231740
San Jose Sharks $41,831,481 $55,080,000 $2,920,000 $55,080,000 201535
St. Louis Blues $41,301,828 $57,659,500 $340,500 $57,659,500 201939
Tampa Bay Lightning $52,875,071 $32,780,000 $25,220,000 $32,780,000 201636
Toronto Maple Leafs $42,921,730 $57,166,217 $833,783 $57,166,217 221537
Vancouver Canucks $44,422,537 $51,328,750 $6,671,250 $51,328,750 202747
Washington Capitals $47,596,994 $45,801,000 $12,199,000 $45,801,000 211738
Winnipeg Jets $46,113,319 $46,904,224 $11,095,776 $46,904,224 231942