Team Finance for JGHL1819

Update - Wednesday, June 05, 2019 at 14:54

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 5000 - $100 - 4,920 - 98.40%
Level 2: 4000 - $60 - 3,933 - 98.32%
Level 3: 1000 - $35 - 991 - 99.09%
Level 4: 3000 - $20 - 2,960 - 98.66%
Luxury : 1000 - $200 - 954 - 95.43%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,758 - 98.27%
Average Income per Game$1,012,716
Year to Date Revenue$41,521,340

Expense

Pro Players Total Salaries$44,063,750
Farm Players Total Salaries$1,402,625
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,885,968
Farm Year To Date Expenses$1,788,666
Pro Salary Cap To Date$51,587,709
Farm Salary Cap To Date$1,488,678

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$253,507
Pro Estimated Expenses$253,507
Farm Remaining Season Days0
Farm Expenses Per Days$9,899
Farm Estimated Expenses$0
Estimated Season Expenses$253,507
Season Salary Cap$45,466,375
Estimate Under Maximum Salary Cap of $63,000,000$17,533,625
Estimate Over Minimum Salary Cap of $0 $45,466,375
Current Bank Account$33,100,599
Projected Bank Account$32,847,092

Pro Players Salaries

Shayne Gostisbehere $5,000,000 (3)
Jake Allen $5,000,000 (1)
Will Butcher $5,000,000 (4)
Andrew Ladd $4,500,000 (2)
Tyler Bozak $3,126,250 (2)
Patrik Berglund $2,562,500 (4)
Sami Vatanen $2,500,000 (1)
Roberto Luongo $2,500,000 (1)
Jean-Gabriel Pageau $2,000,000 (2)
Michael Raffl $1,800,000 (1)
Kevan Miller $1,575,000 (4)
Mikkel Boedker $1,500,000 (1)
Frank Vatrano $1,500,000 (4)
Lars Eller $1,500,000 (1)
Marco Scandella $1,500,000 (1)
Joonas Donskoi $500,000 (1)
Oskar Lindblom $500,000 (3)
Robert Hagg $500,000 (2)
Michael Amadio $500,000 (4)
Oscar Lindberg $500,000 (4)
Total Pro Players20
Salary Commitment
Year 2018 : $44,063,750
Year 2019 : $27,263,750
Year 2020 : $17,137,500
Year 2021 : $11,637,500
Salary Average Commitment
Year 2018 : $44,063,750
Year 2019 : $27,263,750
Year 2020 : $17,137,500
Year 2021 : $11,637,500
Salary Cap with 1 Way Contract
Year 2018 : $44,063,750
Year 2019 : $27,263,750
Year 2020 : $17,137,500
Year 2021 : $11,637,500

Farm Players Salaries

Matt Read $152,625 (2)
Luca Sbisa $100,000 (1)
Erik Gudbranson $100,000 (1)
Justin Auger $50,000 (3)
Gemel Smith $50,000 (2)
Johan Larsson $50,000 (2)
Victor Ejdsell $50,000 (4)
Pontus Aberg $50,000 (2)
Christian Folin $50,000 (3)
Cedric Paquette $50,000 (2)
Danick Martel $50,000 (4)
Brandon Davidson $50,000 (4)
A.J. Greer $50,000 (2)
Travis Sanheim $50,000 (3)
Noah Juulsen $50,000 (3)
Samuel Morin $50,000 (2)
Alex Lyon $50,000 (1)
Alex Nedeljkovic $50,000 (2)
Brian Lashoff $50,000 (2)
Zac Rinaldo $50,000 (2)
Joonas Korpisalo $50,000 (2)
Miikka Salomaki $50,000 (4)
Scott Laughton $50,000 (2)
Andreas Englund $50,000 (2)
Total Farm Players24
Salary Commitment
Year 2018 : $1,402,625
Year 2019 : $1,152,625
Year 2020 : $400,000
Year 2021 : $200,000
Salary Average Commitment
Year 2018 : $1,402,625
Year 2019 : $1,152,625
Year 2020 : $400,000
Year 2021 : $200,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 5000 - $100 - 4,917 - 98.33%
Level 2: 4000 - $60 - 3,957 - 98.93%
Level 3: 1000 - $35 - 993 - 99.28%
Level 4: 3000 - $20 - 2,961 - 98.68%
Luxury : 1000 - $200 - 955 - 95.49%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,782 - 98.44%
Average Income per Game$1,014,027
Year to Date Revenue$41,575,095

Expense

Pro Players Total Salaries$53,839,375
Farm Players Total Salaries$1,200,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,475,332
Farm Year To Date Expenses$1,536,112
Pro Salary Cap To Date$53,177,096
Farm Salary Cap To Date$1,236,144

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$309,368
Pro Estimated Expenses$309,368
Farm Remaining Season Days0
Farm Expenses Per Days$8,721
Farm Estimated Expenses$0
Estimated Season Expenses$309,368
Season Salary Cap$55,039,375
Estimate Under Maximum Salary Cap of $63,000,000$7,960,625
Estimate Over Minimum Salary Cap of $0 $55,039,375
Current Bank Account$34,062,536
Projected Bank Account$33,753,168

Pro Players Salaries

Patrick Kane $6,875,000 (1)
Tuukka Rask $6,000,000 (3)
Shea Weber $6,000,000 (1)
Brad Marchand $6,000,000 (4)
Nicklas Backstrom $5,750,000 (4)
Mikael Backlund $4,000,000 (1)
Loui Eriksson $3,500,000 (1)
Ben Lovejoy $3,000,000 (1)
Justin Abdelkader $1,750,000 (3)
Milan Lucic $1,593,750 (4)
Justin Braun $1,500,000 (3)
Hampus Lindholm $1,500,000 (3)
Darren Helm $1,250,000 (3)
Kari Lehtonen $1,000,000 (1)
John Oduya $1,000,000 (2)
Matt Irwin $620,625 (3)
Derek Grant $500,000 (2)
Alex Burrows $500,000 (1)
Greg Pateryn $500,000 (1)
Scottie Upshall $500,000 (1)
Derek Ryan $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $53,839,375
Year 2019 : $27,964,375
Year 2020 : $26,464,375
Year 2021 : $13,343,750
Salary Average Commitment
Year 2018 : $53,839,375
Year 2019 : $27,964,375
Year 2020 : $26,464,375
Year 2021 : $13,343,750
Salary Cap with 1 Way Contract
Year 2018 : $53,839,375
Year 2019 : $27,964,375
Year 2020 : $26,464,375
Year 2021 : $13,343,750

Farm Players Salaries

Jannik Hansen $200,000 (2)
Ryan Reaves $100,000 (3)
Curtis McKenzie $50,000 (4)
Logan Brown $50,000 (3)
Mike Liambas $50,000 (1)
Cory Conacher $50,000 (1)
Anthony Bitetto $50,000 (3)
Carter Rowney $50,000 (1)
Adam McQuaid $50,000 (2)
David Warsofsky $50,000 (2)
Michael Chaput $50,000 (1)
Oscar Dansk $50,000 (1)
David Schlemko $50,000 (3)
Troy Grosenick $50,000 (2)
Jean-Francois Berube $50,000 (1)
Victor Antipin $50,000 (3)
Micheal Haley $50,000 (1)
Christian Wolanin $50,000 (1)
Trevor Murphy $50,000 (1)
Erik Burgdoerfer $50,000 (1)
Total Farm Players20
Salary Commitment
Year 2018 : $1,200,000
Year 2019 : $700,000
Year 2020 : $350,000
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $1,200,000
Year 2019 : $700,000
Year 2020 : $350,000
Year 2021 : $50,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 5000 - $100 - 4,969 - 99.38%
Level 2: 4000 - $60 - 3,956 - 98.90%
Level 3: 1000 - $35 - 994 - 99.39%
Level 4: 3000 - $20 - 2,967 - 98.90%
Luxury : 1000 - $200 - 963 - 96.29%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,849 - 98.92%
Average Income per Game$1,020,964
Year to Date Revenue$41,859,530

Expense

Pro Players Total Salaries$47,056,250
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$46,654,211
Farm Year To Date Expenses$1,718,877
Pro Salary Cap To Date$46,355,975
Farm Salary Cap To Date$1,418,909

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$270,607
Pro Estimated Expenses$270,607
Farm Remaining Season Days0
Farm Expenses Per Days$9,738
Farm Estimated Expenses$0
Estimated Season Expenses$270,607
Season Salary Cap$48,431,250
Estimate Under Maximum Salary Cap of $63,000,000$14,568,750
Estimate Over Minimum Salary Cap of $0 $48,431,250
Current Bank Account$30,760,641
Projected Bank Account$30,490,034

Pro Players Salaries

Joe Pavelski $7,000,000 (3)
Matt Duchene $4,500,000 (3)
Corey Perry $4,056,250 (1)
Alec Martinez $4,000,000 (3)
Wayne Simmonds $4,000,000 (4)
Oscar Klefbom $3,000,000 (3)
Gustav Nyquist $3,000,000 (1)
Craig Anderson $2,500,000 (1)
Adam Lowry $2,000,000 (2)
Jordan Eberle $2,000,000 (1)
Cam Fowler $1,750,000 (1)
Taylor Hall $1,750,000 (1)
Max Domi $1,500,000 (1)
Nick Bjugstad $1,500,000 (2)
Alex Killorn $1,000,000 (2)
Brady Skjei $500,000 (1)
Anton Khudobin $500,000 (3)
Jack Campbell $500,000 (3)
Erik Gustafsson $500,000 (2)
Jordan Martinook $500,000 (2)
Stephen Johns $500,000 (1)
Derek Forbort $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $47,056,250
Year 2019 : $29,000,000
Year 2020 : $23,500,000
Year 2021 : $4,000,000
Salary Average Commitment
Year 2018 : $47,056,250
Year 2019 : $29,000,000
Year 2020 : $23,500,000
Year 2021 : $4,000,000
Salary Cap with 1 Way Contract
Year 2018 : $47,056,250
Year 2019 : $29,000,000
Year 2020 : $23,500,000
Year 2021 : $4,000,000

Farm Players Salaries

Martin Hanzal $300,000 (3)
Marcus Johansson $200,000 (1)
Benoit Pouliot $150,000 (2)
Jimmy Hayes $150,000 (1)
Nail Yakupov $125,000 (2)
Daniel Carr $50,000 (2)
Dominic Turgeon $50,000 (3)
Brendan Lemieux $50,000 (3)
Cristoval Nieves $50,000 (2)
Scott Wilson $50,000 (1)
Vitek Vanecek $50,000 (4)
Keegan Lowe $50,000 (2)
Brandon Pirri $50,000 (1)
Jordan Szwarz $50,000 (1)
Total Farm Players14
Salary Commitment
Year 2018 : $1,375,000
Year 2019 : $875,000
Year 2020 : $450,000
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $1,375,000
Year 2019 : $875,000
Year 2020 : $450,000
Year 2021 : $50,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 5000 - $100 - 4,949 - 98.98%
Level 2: 4000 - $60 - 3,962 - 99.05%
Level 3: 1000 - $35 - 994 - 99.38%
Level 4: 3000 - $20 - 2,973 - 99.09%
Luxury : 1000 - $200 - 956 - 95.61%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,834 - 98.81%
Average Income per Game$1,018,102
Year to Date Revenue$41,742,200

Expense

Pro Players Total Salaries$59,450,000
Farm Players Total Salaries$955,700
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,888,564
Farm Year To Date Expenses$1,313,546
Pro Salary Cap To Date$55,590,277
Farm Salary Cap To Date$1,013,541

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$341,429
Pro Estimated Expenses$341,429
Farm Remaining Season Days0
Farm Expenses Per Days$7,301
Farm Estimated Expenses$0
Estimated Season Expenses$341,429
Season Salary Cap$60,405,700
Estimate Under Maximum Salary Cap of $63,000,000$2,594,300
Estimate Over Minimum Salary Cap of $0 $60,405,700
Current Bank Account$33,147,770
Projected Bank Account$32,806,341

Pro Players Salaries

Blake Wheeler $6,000,000 (2)
Ryan Getzlaf $5,750,000 (1)
Ryan O'Reilly $5,500,000 (1)
P.K. Subban $5,000,000 (1)
Jake Muzzin $5,000,000 (1)
Ryan McDonagh $5,000,000 (1)
Jonathan Toews $4,500,000 (4)
Andrei Vasilevskiy $4,000,000 (4)
Rickard Rakell $3,000,000 (3)
Gabriel Landeskog $2,750,000 (3)
Mark Scheifele $2,000,000 (1)
Sergei Bobrovsky $1,700,000 (1)
Jonathan Drouin $1,500,000 (4)
Brayden Point $1,500,000 (2)
Mathew Dumba $1,000,000 (3)
Riley Nash $1,000,000 (1)
Jaccob Slavin $1,000,000 (1)
Jake Guentzel $1,000,000 (2)
Jake Gardiner $750,000 (1)
Nick Schmaltz $500,000 (2)
Carter Hutton $500,000 (2)
Reilly Smith $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $59,450,000
Year 2019 : $26,250,000
Year 2020 : $16,750,000
Year 2021 : $10,000,000
Salary Average Commitment
Year 2018 : $59,450,000
Year 2019 : $26,250,000
Year 2020 : $16,750,000
Year 2021 : $10,000,000
Salary Cap with 1 Way Contract
Year 2018 : $59,450,000
Year 2019 : $26,250,000
Year 2020 : $16,750,000
Year 2021 : $10,000,000

Farm Players Salaries

Adam Gaudette $80,500 (1)
Dylan Sikura $72,600 (1)
Nick Lappin $52,600 (1)
Justin Kloos $50,000 (1)
Morgan Klimchuk $50,000 (3)
Liam O'Brien $50,000 (1)
Brett Kulak $50,000 (1)
Zane McIntyre $50,000 (1)
Casey Cizikas $50,000 (1)
Ian Scott $50,000 (1)
Mark Jankowski $50,000 (2)
Collin Delia $50,000 (1)
Darcy Kuemper $50,000 (3)
Eric Comrie $50,000 (2)
Rasmus Andersson $50,000 (2)
Kasimir Kaskisuo $50,000 (1)
Samuel Girard $50,000 (3)
Gustav Forsling $50,000 (2)
Total Farm Players18
Salary Commitment
Year 2018 : $955,700
Year 2019 : $350,000
Year 2020 : $150,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $955,700
Year 2019 : $350,000
Year 2020 : $150,000
Year 2021 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 5000 - $100 - 4,890 - 97.80%
Level 2: 4000 - $60 - 3,937 - 98.43%
Level 3: 1000 - $35 - 983 - 98.33%
Level 4: 3000 - $20 - 2,950 - 98.35%
Luxury : 1000 - $200 - 945 - 94.49%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,706 - 97.90%
Average Income per Game$1,007,622
Year to Date Revenue$41,312,505

Expense

Pro Players Total Salaries$38,182,583
Farm Players Total Salaries$1,114,153
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$2,122,050
Pro Year To Date Expenses$37,996,899
Farm Year To Date Expenses$1,441,239
Pro Salary Cap To Date$37,698,663
Farm Salary Cap To Date$1,141,194

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$219,900
Pro Estimated Expenses$219,900
Farm Remaining Season Days0
Farm Expenses Per Days$8,222
Farm Estimated Expenses$0
Estimated Season Expenses$219,900
Season Salary Cap$41,418,786
Estimate Under Maximum Salary Cap of $63,000,000$21,581,214
Estimate Over Minimum Salary Cap of $0 $41,418,786
Current Bank Account$42,946,284
Projected Bank Account$42,726,384

Pro Players Salaries

Jordan Staal $5,000,000 (4)
Trevor van Riemsdyk $3,176,987 (4)
Alex Galchenyuk $3,000,000 (2)
Jeff Petry $3,000,000 (3)
Jonathan Ericsson $2,750,000 (1)
Artem Anisimov $2,375,000 (4)
Blake Comeau $2,179,596 (2)
Josh Bailey $2,000,000 (1)
Elias Lindholm $2,000,000 (3)
Brandon Sutter $2,000,000 (1)
Jake Dotchin $1,701,000 (3)
Brock Nelson $1,500,000 (3)
Carl Gunnarsson $1,250,000 (2)
Marc Staal $1,250,000 (3)
Markus Granlund $1,000,000 (3)
Tyler Pitlick $1,000,000 (4)
Andrew Cogliano $1,000,000 (3)
Michael Cammalleri $500,000 (2)
James Reimer $500,000 (1)
Antti Niemi $500,000 (2)
Joe Morrow $500,000 (4)
Total Pro Players21
Salary Commitment
Year 2018 : $38,182,583
Year 2019 : $30,932,583
Year 2020 : $23,502,987
Year 2021 : $12,051,987
Salary Average Commitment
Year 2018 : $38,182,583
Year 2019 : $30,932,583
Year 2020 : $23,502,987
Year 2021 : $12,051,987
Salary Cap with 1 Way Contract
Year 2018 : $38,182,583
Year 2019 : $30,932,583
Year 2020 : $23,502,987
Year 2021 : $12,051,987

Farm Players Salaries

Dylan DeMelo $128,953 (2)
Gabriel Dumont $67,650 (3)
Trevor Carrick $67,550 (4)
Marcus Kruger $50,000 (1)
Magnus Paajarvi $50,000 (1)
Remi Elie $50,000 (2)
Ryan Murphy $50,000 (2)
Dmitrij Jaskin $50,000 (2)
Kenny Agostino $50,000 (1)
Jujhar Khaira $50,000 (1)
Oskar Sundqvist $50,000 (1)
Daniel Vladar $50,000 (1)
Matt Cullen $50,000 (2)
Michael McNiven $50,000 (2)
John Muse $50,000 (1)
Stefan Noesen $50,000 (4)
Vladislav Kamenev $50,000 (2)
Nick Schneider $50,000 (1)
Marcus Pettersson $50,000 (3)
Lee Stempniak $50,000 (2)
Total Farm Players20
Salary Commitment
Year 2018 : $1,114,153
Year 2019 : $714,153
Year 2020 : $235,200
Year 2021 : $117,550
Salary Average Commitment
Year 2018 : $1,114,153
Year 2019 : $714,153
Year 2020 : $235,200
Year 2021 : $117,550

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5000 - $100 - 4,967 - 99.35%
Level 2: 4000 - $75 - 2,956 - 73.91%
Level 3: 1000 - $50 - 652 - 65.25%
Level 4: 3000 - $25 - 2,219 - 73.98%
Luxury : 1000 - $220 - 780 - 78.01%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %11,575 - 82.68%
Average Income per Game$978,176
Year to Date Revenue$40,105,230

Expense

Pro Players Total Salaries$38,525,000
Farm Players Total Salaries$1,125,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$38,675,415
Farm Year To Date Expenses$1,388,981
Pro Salary Cap To Date$38,377,179
Farm Salary Cap To Date$1,088,969

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$221,857
Pro Estimated Expenses$221,857
Farm Remaining Season Days0
Farm Expenses Per Days$8,285
Farm Estimated Expenses$0
Estimated Season Expenses$221,857
Season Salary Cap$39,650,000
Estimate Under Maximum Salary Cap of $63,000,000$23,350,000
Estimate Over Minimum Salary Cap of $0 $39,650,000
Current Bank Account$55,854,772
Projected Bank Account$55,632,915

Pro Players Salaries

Alexander Radulov $10,000,000 (3)
John Klingberg $6,050,000 (1)
Brent Seabrook $3,900,000 (3)
Brandon Saad $3,000,000 (1)
Mika Zibanejad $2,000,000 (1)
Joe Thornton $2,000,000 (3)
Brendan Gallagher $2,000,000 (2)
Simeon Varlamov $1,500,000 (1)
Jordie Benn $1,000,000 (4)
Michael Stone $1,000,000 (1)
Andrew Shaw $825,000 (1)
Vladimir Sobotka $750,000 (3)
Nick Cousins $500,000 (4)
Valtteri Filppula $500,000 (3)
Scott Darling $500,000 (1)
Lukas Sedlak $500,000 (2)
Braydon Coburn $500,000 (3)
Jimmy Vesey $500,000 (2)
John Moore $500,000 (1)
Chandler Stephenson $500,000 (1)
Chris Kunitz $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $38,525,000
Year 2019 : $22,650,000
Year 2020 : $19,650,000
Year 2021 : $1,500,000
Salary Average Commitment
Year 2018 : $38,525,000
Year 2019 : $22,650,000
Year 2020 : $19,650,000
Year 2021 : $1,500,000
Salary Cap with 1 Way Contract
Year 2018 : $38,525,000
Year 2019 : $22,650,000
Year 2020 : $19,650,000
Year 2021 : $1,500,000

Farm Players Salaries

Eric Fehr $200,000 (1)
Kris Versteeg $150,000 (2)
Zach Bogosian $125,000 (2)
Matthew Highmore $50,000 (4)
Nick Merkley $50,000 (3)
Jean-Sebastien Dea $50,000 (3)
Ales Hemsky $50,000 (3)
Anton Blidh $50,000 (3)
Beau Bennett $50,000 (2)
Brett Lernout $50,000 (1)
Ian McCoshen $50,000 (2)
Michael Hutchinson $50,000 (3)
Shane Prince $50,000 (4)
Owen Tippett $50,000 (3)
Christian Jaros $50,000 (3)
Zack Mitchell $50,000 (1)
Total Farm Players16
Salary Commitment
Year 2018 : $1,125,000
Year 2019 : $825,000
Year 2020 : $450,000
Year 2021 : $100,000
Salary Average Commitment
Year 2018 : $1,125,000
Year 2019 : $825,000
Year 2020 : $450,000
Year 2021 : $100,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5000 - $100 - 4,952 - 99.04%
Level 2: 4000 - $60 - 3,954 - 98.85%
Level 3: 1000 - $35 - 995 - 99.46%
Level 4: 3000 - $20 - 2,983 - 99.43%
Luxury : 1000 - $200 - 962 - 96.24%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,846 - 98.90%
Average Income per Game$1,019,373
Year to Date Revenue$41,794,275

Expense

Pro Players Total Salaries$58,182,812
Farm Players Total Salaries$750,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$393,750
Pro Year To Date Expenses$56,707,117
Farm Year To Date Expenses$1,020,669
Pro Salary Cap To Date$56,408,881
Farm Salary Cap To Date$720,630

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$334,187
Pro Estimated Expenses$334,187
Farm Remaining Season Days0
Farm Expenses Per Days$6,105
Farm Estimated Expenses$0
Estimated Season Expenses$334,187
Season Salary Cap$59,326,562
Estimate Under Maximum Salary Cap of $63,000,000$3,673,438
Estimate Over Minimum Salary Cap of $0 $59,326,562
Current Bank Account$28,362,161
Projected Bank Account$28,027,974

Pro Players Salaries

John Tavares $6,000,000 (2)
Drew Doughty $5,500,000 (1)
Erik Karlsson $5,000,000 (2)
Phil Kessel $5,000,000 (3)
Eric Staal $4,000,000 (1)
Patric Hornqvist $3,500,000 (3)
Jonathan Huberdeau $3,000,000 (2)
Henrik Sedin $3,000,000 (1)
Seth Jones $3,000,000 (3)
Mats Zuccarello $3,000,000 (3)
Henrik Lundqvist $2,500,000 (1)
Travis Zajac $2,057,812 (1)
David Backes $2,000,000 (3)
Torey Krug $2,000,000 (2)
Luke Schenn $1,750,000 (1)
Chris Kreider $1,500,000 (2)
Ryan Miller $1,500,000 (2)
Bobby Ryan $1,375,000 (3)
Trevor Lewis $1,000,000 (3)
Radko Gudas $1,000,000 (2)
Colton Sceviour $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $58,182,812
Year 2019 : $38,875,000
Year 2020 : $18,875,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $58,182,812
Year 2019 : $38,875,000
Year 2020 : $18,875,000
Year 2021 : $0
Salary Cap with 1 Way Contract
Year 2018 : $58,182,812
Year 2019 : $38,875,000
Year 2020 : $18,875,000
Year 2021 : $0

Farm Players Salaries

Josh Ho-Sang $50,000 (2)
Steven Fogarty $50,000 (3)
Josh Jooris $50,000 (1)
Eric Robinson $50,000 (1)
David Desharnais $50,000 (1)
Connor Brickley $50,000 (2)
Matthew Stajan $50,000 (1)
Rocco Grimaldi $50,000 (1)
Chris Nell $50,000 (1)
Callum Booth $50,000 (3)
Connor Ingram $50,000 (2)
Christopher Gibson $50,000 (2)
Scott Mayfield $50,000 (4)
Sebastian Aho $50,000 (3)
Chris Wideman $50,000 (1)
Total Farm Players15
Salary Commitment
Year 2018 : $750,000
Year 2019 : $400,000
Year 2020 : $200,000
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $750,000
Year 2019 : $400,000
Year 2020 : $200,000
Year 2021 : $50,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5000 - $200 - 2,203 - 44.06%
Level 2: 4000 - $100 - 2,122 - 53.04%
Level 3: 1000 - $70 - 456 - 45.63%
Level 4: 3000 - $35 - 1,554 - 51.80%
Luxury : 1000 - $210 - 803 - 80.32%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %7,138 - 50.99%
Average Income per Game$907,816
Year to Date Revenue$37,220,440

Expense

Pro Players Total Salaries$19,900,999
Farm Players Total Salaries$3,125,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,563,263
Farm Year To Date Expenses$2,637,377
Pro Salary Cap To Date$23,265,011
Farm Salary Cap To Date$2,337,401

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$115,434
Pro Estimated Expenses$115,434
Farm Remaining Season Days0
Farm Expenses Per Days$19,913
Farm Estimated Expenses$0
Estimated Season Expenses$115,434
Season Salary Cap$23,025,999
Estimate Under Maximum Salary Cap of $63,000,000$39,974,001
Estimate Over Minimum Salary Cap of $0 $23,025,999
Current Bank Account$70,625,481
Projected Bank Account$70,510,047

Pro Players Salaries

Ben Hutton $3,500,000 (2)
Ondrej Kase $3,000,000 (3)
Troy Stecher $2,500,000 (3)
Colton Sissons $1,250,000 (3)
Peter Holland $1,000,000 (1)
Fredrik Claesson $999,999 (3)
Tyler Ennis $750,000 (1)
Matthew Peca $750,000 (3)
Vincent Hinostroza $651,000 (3)
Andre Burakovsky $500,000 (4)
Jakub Vrana $500,000 (2)
Andreas Johnsson $500,000 (3)
Connor Murphy $500,000 (3)
Luke Kunin $500,000 (3)
Travis Dermott $500,000 (3)
Jakob Chychrun $500,000 (2)
Eddie Lack $500,000 (1)
Evan Rodrigues $500,000 (2)
Marcus Hogberg $500,000 (1)
Josh Morrissey $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $19,900,999
Year 2019 : $16,650,999
Year 2020 : $11,650,999
Year 2021 : $500,000
Salary Average Commitment
Year 2018 : $19,900,999
Year 2019 : $16,650,999
Year 2020 : $11,650,999
Year 2021 : $500,000
Salary Cap with 1 Way Contract
Year 2018 : $19,900,999
Year 2019 : $16,650,999
Year 2020 : $11,650,999
Year 2021 : $500,000

Farm Players Salaries

John Hayden $500,000 (2)
Victor Mete $500,000 (3)
Filip Chytil $500,000 (3)
Filip Chlapik $500,000 (3)
Tyler Graovac $75,000 (2)
Jordan Greenway $50,000 (3)
Kevin Roy $50,000 (3)
Lias Andersson $50,000 (3)
Michael Dal Colle $50,000 (3)
Casey Mittelstadt $50,000 (3)
Andrew Mangiapane $50,000 (3)
Chad Ruhwedel $50,000 (1)
Adam Clendening $50,000 (1)
Eeli Tolvanen $50,000 (3)
Brandon Halverson $50,000 (1)
Tanner Glass $50,000 (1)
Julius Honka $50,000 (2)
Samuel Montembeault $50,000 (2)
Thatcher Demko $50,000 (1)
Filip Gustavsson $50,000 (2)
Jacob de la Rose $50,000 (1)
Sammy Blais $50,000 (3)
Lance Bouma $50,000 (2)
Jordan Schmaltz $50,000 (2)
Chris Bigras $50,000 (2)
Andrei Mironov $50,000 (3)
Total Farm Players26
Salary Commitment
Year 2018 : $3,125,000
Year 2019 : $1,025,000
Year 2020 : $600,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $3,125,000
Year 2019 : $1,025,000
Year 2020 : $600,000
Year 2021 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Centre
Level 1: 5000 - $100 - 4,951 - 99.01%
Level 2: 4000 - $60 - 3,978 - 99.44%
Level 3: 1000 - $35 - 994 - 99.37%
Level 4: 3000 - $20 - 2,980 - 99.35%
Luxury : 1000 - $200 - 961 - 96.05%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,863 - 99.02%
Average Income per Game$1,020,232
Year to Date Revenue$41,829,530

Expense

Pro Players Total Salaries$54,000,999
Farm Players Total Salaries$2,000,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,518,140
Farm Year To Date Expenses$1,957,797
Pro Salary Cap To Date$47,219,809
Farm Salary Cap To Date$1,657,827

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$310,291
Pro Estimated Expenses$310,291
Farm Remaining Season Days0
Farm Expenses Per Days$13,372
Farm Estimated Expenses$0
Estimated Season Expenses$310,291
Season Salary Cap$56,000,999
Estimate Under Maximum Salary Cap of $63,000,000$6,999,001
Estimate Over Minimum Salary Cap of $0 $56,000,999
Current Bank Account$59,746,878
Projected Bank Account$59,436,587

Pro Players Salaries

Dustin Byfuglien $10,000,000 (3)
Mike Smith $5,000,000 (1)
Tyler Myers $5,000,000 (2)
Niklas Kronwall $4,900,000 (1)
Patrick Marleau $4,500,000 (1)
Tyler Toffoli $4,000,000 (2)
Paul Stastny $4,000,000 (2)
Adam Henrique $3,000,000 (1)
Pierre-Edouard Bellemare $2,100,000 (1)
Neal Pionk $1,500,999 (4)
Nico Hischier $1,500,000 (3)
Carl Hagelin $1,500,000 (1)
Jake DeBrusk $1,500,000 (3)
Matthew Tkachuk $1,000,000 (2)
Brian Dumoulin $1,000,000 (3)
Morgan Rielly $1,000,000 (3)
Mikko Rantanen $500,000 (1)
William Nylander $500,000 (1)
Patrik Nemeth $500,000 (1)
Travis Konecny $500,000 (2)
Juuse Saros $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $54,000,999
Year 2019 : $31,000,999
Year 2020 : $16,500,999
Year 2021 : $1,500,999
Salary Average Commitment
Year 2018 : $54,000,999
Year 2019 : $31,000,999
Year 2020 : $16,500,999
Year 2021 : $1,500,999
Salary Cap with 1 Way Contract
Year 2018 : $54,000,999
Year 2019 : $31,000,999
Year 2020 : $16,500,999
Year 2021 : $1,500,999

Farm Players Salaries

Jared McCann $500,000 (1)
Adrian Kempe $500,000 (2)
Charlie Lindgren $100,000 (2)
Brad Richardson $100,000 (1)
Dennis Rasmussen $50,000 (2)
William Carrier $50,000 (2)
Colin White $50,000 (2)
Dalton Prout $50,000 (2)
Alexander Nylander $50,000 (2)
Anton Slepyshev $50,000 (1)
Alex Stalock $50,000 (4)
Frederik Gauthier $50,000 (1)
Mark Pysyk $50,000 (2)
Michael Bournival $50,000 (2)
Tomas Jurco $50,000 (3)
Hudson Fasching $50,000 (1)
Valentin Zykov $50,000 (2)
Evgeny Svechnikov $50,000 (2)
Nicolas Roy $50,000 (3)
Marcus Sorensen $50,000 (2)
Total Farm Players20
Salary Commitment
Year 2018 : $2,000,000
Year 2019 : $800,000
Year 2020 : $150,000
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $2,000,000
Year 2019 : $800,000
Year 2020 : $150,000
Year 2021 : $50,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 5000 - $100 - 4,798 - 95.97%
Level 2: 4000 - $60 - 3,813 - 95.33%
Level 3: 1000 - $35 - 965 - 96.49%
Level 4: 3000 - $20 - 2,883 - 96.09%
Luxury : 1000 - $200 - 928 - 92.84%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,388 - 95.63%
Average Income per Game$985,752
Year to Date Revenue$40,415,850

Expense

Pro Players Total Salaries$20,168,499
Farm Players Total Salaries$2,881,750
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,881,844
Farm Year To Date Expenses$2,582,131
Pro Salary Cap To Date$17,583,536
Farm Salary Cap To Date$2,282,075

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$116,963
Pro Estimated Expenses$116,963
Farm Remaining Season Days0
Farm Expenses Per Days$18,499
Farm Estimated Expenses$0
Estimated Season Expenses$116,963
Season Salary Cap$23,050,249
Estimate Under Maximum Salary Cap of $63,000,000$39,949,751
Estimate Over Minimum Salary Cap of $0 $23,050,249
Current Bank Account$61,191,798
Projected Bank Account$61,074,835

Pro Players Salaries

Brandon Dubinsky $4,000,000 (2)
Nate Thompson $1,900,000 (1)
Cody Franson $1,506,000 (1)
Marc Methot $1,500,000 (1)
Nikita Soshnikov $1,475,000 (4)
Chad Johnson $999,999 (3)
David Booth $787,500 (1)
Torrey Mitchell $500,000 (1)
Markus Hannikainen $500,000 (3)
Andreas Martinsen $500,000 (2)
Dominic Toninato $500,000 (3)
Martin Marincin $500,000 (3)
Greg McKegg $500,000 (3)
Mark Letestu $500,000 (2)
Kevin Bieksa $500,000 (1)
Josh Gorges $500,000 (1)
Derek Dorsett $500,000 (2)
Zach Trotman $500,000 (1)
Calle Rosen $500,000 (3)
Kevin Connauton $500,000 (2)
Curtis Lazar $500,000 (1)
Joel Ward $500,000 (1)
Harri Sateri $500,000 (3)
Total Pro Players23
Salary Commitment
Year 2018 : $20,168,499
Year 2019 : $11,474,999
Year 2020 : $5,474,999
Year 2021 : $1,475,000
Salary Average Commitment
Year 2018 : $20,168,499
Year 2019 : $11,474,999
Year 2020 : $5,474,999
Year 2021 : $1,475,000
Salary Cap with 1 Way Contract
Year 2018 : $20,168,499
Year 2019 : $11,474,999
Year 2020 : $5,474,999
Year 2021 : $1,475,000

Farm Players Salaries

Klas Dahlbeck $500,000 (2)
Leland Irving $500,000 (2)
Vadim Shipachyov $500,000 (3)
Max McCormick $500,000 (1)
Steve Mason $237,500 (1)
Matthew O'Connor $175,000 (2)
Daniel Winnik $150,000 (2)
Antoine Bibeau $69,250 (4)
Zachary Fucale $50,000 (1)
Thomas McCollum $50,000 (2)
Michael Houser $50,000 (1)
Maxime Lagace $50,000 (4)
Slater Koekkoek $50,000 (4)
Total Farm Players13
Salary Commitment
Year 2018 : $2,881,750
Year 2019 : $694,250
Year 2020 : $219,250
Year 2021 : $169,250
Salary Average Commitment
Year 2018 : $2,881,750
Year 2019 : $694,250
Year 2020 : $219,250
Year 2021 : $169,250

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5000 - $100 - 4,929 - 98.57%
Level 2: 4000 - $60 - 3,964 - 99.10%
Level 3: 1000 - $35 - 984 - 98.39%
Level 4: 3000 - $20 - 2,968 - 98.95%
Luxury : 1000 - $200 - 950 - 95.02%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,795 - 98.54%
Average Income per Game$1,014,551
Year to Date Revenue$41,596,595

Expense

Pro Players Total Salaries$50,827,501
Farm Players Total Salaries$830,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,312,500
Pro Year To Date Expenses$45,235,321
Farm Year To Date Expenses$1,367,489
Pro Salary Cap To Date$44,937,085
Farm Salary Cap To Date$1,067,503

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$292,157
Pro Estimated Expenses$292,157
Farm Remaining Season Days0
Farm Expenses Per Days$6,570
Farm Estimated Expenses$0
Estimated Season Expenses$292,157
Season Salary Cap$52,970,001
Estimate Under Maximum Salary Cap of $63,000,000$10,029,999
Estimate Over Minimum Salary Cap of $0 $52,970,001
Current Bank Account$40,205,261
Projected Bank Account$39,913,104

Pro Players Salaries

Mark Giordano $7,300,000 (2)
Duncan Keith $6,000,000 (2)
Jonathan Audy-Marchessault $5,000,000 (2)
Martin Jones $5,000,000 (3)
Leon Draisaitl $5,000,000 (4)
Derek Stepan $4,000,000 (1)
Patrik Laine $3,000,000 (2)
Nazem Kadri $3,000,000 (2)
Jeff Skinner $1,750,000 (1)
Michael Del Zotto $1,500,000 (2)
Sam Reinhart $1,500,000 (4)
Josh Manson $1,277,501 (1)
Christian Dvorak $1,000,000 (2)
Darren Archibald $875,000 (2)
Thomas Hickey $625,000 (1)
Alex Petrovic $500,000 (2)
Anthony Duclair $500,000 (4)
Nick Shore $500,000 (4)
Ryan Pulock $500,000 (1)
Robin Lehner $500,000 (1)
Jason Zucker $500,000 (1)
Anthony Mantha $500,000 (1)
Nikita Zadorov $500,000 (3)
Total Pro Players23
Salary Commitment
Year 2018 : $50,827,501
Year 2019 : $41,175,000
Year 2020 : $13,000,000
Year 2021 : $7,500,000
Salary Average Commitment
Year 2018 : $50,827,501
Year 2019 : $41,175,000
Year 2020 : $13,000,000
Year 2021 : $7,500,000
Salary Cap with 1 Way Contract
Year 2018 : $50,827,501
Year 2019 : $41,175,000
Year 2020 : $13,000,000
Year 2021 : $7,500,000

Farm Players Salaries

Joe Hicketts $130,000 (2)
Nikita Scherbak $50,000 (2)
Jordan Oesterle $50,000 (1)
Tyson Jost $50,000 (2)
Giovanni Fiore $50,000 (1)
Christopher DiDomenico $50,000 (3)
Ivan Barbashev $50,000 (2)
Henrik Borgstrom $50,000 (3)
Gabriel Carlsson $50,000 (2)
Paul LaDue $50,000 (2)
Aaron Dell $50,000 (3)
Duncan Siemens $50,000 (1)
Haydn Fleury $50,000 (3)
Anthony DeAngelo $50,000 (2)
Rinat Valiev $50,000 (2)
Total Farm Players15
Salary Commitment
Year 2018 : $830,000
Year 2019 : $680,000
Year 2020 : $200,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $830,000
Year 2019 : $680,000
Year 2020 : $200,000
Year 2021 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5000 - $100 - 4,901 - 98.03%
Level 2: 4000 - $60 - 3,941 - 98.51%
Level 3: 1000 - $35 - 983 - 98.34%
Level 4: 3000 - $20 - 2,948 - 98.27%
Luxury : 1000 - $200 - 951 - 95.13%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,725 - 98.03%
Average Income per Game$1,010,217
Year to Date Revenue$41,418,900

Expense

Pro Players Total Salaries$28,698,750
Farm Players Total Salaries$1,790,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,570,174
Farm Year To Date Expenses$2,116,744
Pro Salary Cap To Date$28,271,938
Farm Salary Cap To Date$1,816,776

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$165,707
Pro Estimated Expenses$165,707
Farm Remaining Season Days0
Farm Expenses Per Days$12,151
Farm Estimated Expenses$0
Estimated Season Expenses$165,707
Season Salary Cap$30,488,750
Estimate Under Maximum Salary Cap of $63,000,000$32,511,250
Estimate Over Minimum Salary Cap of $0 $30,488,750
Current Bank Account$53,119,315
Projected Bank Account$52,953,608

Pro Players Salaries

Max Pacioretty $4,250,000 (4)
Kevin Shattenkirk $4,000,000 (1)
Troy Brouwer $4,000,000 (1)
Drake Caggiula $3,122,500 (2)
Nick Bonino $2,000,000 (4)
Matt Murray $2,000,000 (3)
Mike Condon $1,300,000 (2)
Cody Ceci $1,000,000 (3)
Tommy Wingels $1,000,000 (4)
Mark Borowiecki $526,250 (2)
Freddie Hamilton $500,000 (3)
Denis Malgin $500,000 (2)
Madison Bowey $500,000 (3)
Justin Falk $500,000 (4)
Matt Calvert $500,000 (1)
Zemgus Girgensons $500,000 (3)
Nathan Beaulieu $500,000 (2)
Pavel Buchnevich $500,000 (2)
Nick Ritchie $500,000 (1)
J.T. Compher $500,000 (2)
Derek MacKenzie $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $28,698,750
Year 2019 : $19,698,750
Year 2020 : $12,250,000
Year 2021 : $7,750,000
Salary Average Commitment
Year 2018 : $28,698,750
Year 2019 : $19,698,750
Year 2020 : $12,250,000
Year 2021 : $7,750,000
Salary Cap with 1 Way Contract
Year 2018 : $28,698,750
Year 2019 : $19,698,750
Year 2020 : $12,250,000
Year 2021 : $7,750,000

Farm Players Salaries

Zach Aston-Reese $250,000 (2)
Anders Bjork $225,000 (2)
Cal Petersen $175,000 (2)
Nikolai Kulemin $150,000 (2)
Spencer Foo $125,000 (2)
Mitch Reinke $90,000 (1)
Eric Gryba $62,500 (4)
Tanner Kero $62,500 (3)
Josh Archibald $50,000 (2)
John Quenneville $50,000 (2)
Kalle Kossila $50,000 (4)
Martin Necas $50,000 (3)
Kasperi Kapanen $50,000 (1)
Ross Johnston $50,000 (3)
Gustav Olofsson $50,000 (1)
Eamon McAdam $50,000 (4)
Jonas Johansson $50,000 (1)
Kurtis MacDermid $50,000 (4)
Stefan Matteau $50,000 (4)
Jeff Zatkoff $50,000 (4)
Troy Terry $50,000 (4)
Total Farm Players21
Salary Commitment
Year 2018 : $1,790,000
Year 2019 : $1,550,000
Year 2020 : $525,000
Year 2021 : $362,500
Salary Average Commitment
Year 2018 : $1,790,000
Year 2019 : $1,550,000
Year 2020 : $525,000
Year 2021 : $362,500

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5000 - $100 - 4,948 - 98.96%
Level 2: 4000 - $60 - 3,954 - 98.85%
Level 3: 1000 - $35 - 990 - 99.01%
Level 4: 3000 - $20 - 2,962 - 98.73%
Luxury : 1000 - $200 - 946 - 94.58%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,800 - 98.57%
Average Income per Game$1,015,116
Year to Date Revenue$41,619,755

Expense

Pro Players Total Salaries$33,000,000
Farm Players Total Salaries$1,347,400
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$36,801,153
Farm Year To Date Expenses$1,723,821
Pro Salary Cap To Date$36,502,871
Farm Salary Cap To Date$1,423,846

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$190,286
Pro Estimated Expenses$190,286
Farm Remaining Season Days0
Farm Expenses Per Days$9,578
Farm Estimated Expenses$0
Estimated Season Expenses$190,286
Season Salary Cap$34,347,400
Estimate Under Maximum Salary Cap of $63,000,000$28,652,600
Estimate Over Minimum Salary Cap of $0 $34,347,400
Current Bank Account$58,220,548
Projected Bank Account$58,030,262

Pro Players Salaries

Auston Matthews $5,000,000 (2)
Aleksander Barkov $5,000,000 (2)
Ryan Nugent-Hopkins $4,000,000 (1)
Zach Werenski $3,000,000 (2)
Mike Hoffman $2,000,000 (2)
Darnell Nurse $2,000,000 (4)
Sebastian Aho $1,500,000 (2)
Ryan Spooner $1,500,000 (2)
Alex DeBrincat $1,500,000 (3)
Connor Brown $1,500,000 (4)
Kevin Fiala $1,500,000 (4)
Thomas Chabot $500,000 (2)
Shea Theodore $500,000 (1)
Adam Werner $500,000 (2)
Casey DeSmith $500,000 (1)
Oliver Bjorkstrand $500,000 (1)
Brandon Carlo $500,000 (2)
Teuvo Teravainen $500,000 (3)
Esa Lindell $500,000 (1)
Tim Schaller $500,000 (4)
Total Pro Players20
Salary Commitment
Year 2018 : $33,000,000
Year 2019 : $27,000,000
Year 2020 : $7,500,000
Year 2021 : $5,500,000
Salary Average Commitment
Year 2018 : $33,000,000
Year 2019 : $27,000,000
Year 2020 : $7,500,000
Year 2021 : $5,500,000
Salary Cap with 1 Way Contract
Year 2018 : $33,000,000
Year 2019 : $27,000,000
Year 2020 : $7,500,000
Year 2021 : $5,500,000

Farm Players Salaries

Travis Boyd $100,000 (1)
Jonny Brodzinski $99,900 (1)
Iiro Pakarinen $80,000 (3)
Andrej Sustr $65,000 (1)
Jordan Nolan $52,500 (2)
Nikolay Goldobin $50,000 (1)
Sonny Milano $50,000 (1)
Alexander Burmistrov $50,000 (3)
Pavel Zacha $50,000 (1)
Daniel Sprong $50,000 (2)
Alex Formenton $50,000 (3)
Barclay Goodrow $50,000 (1)
Laurent Dauphin $50,000 (1)
Dylan Gambrell $50,000 (3)
C.J. Motte $50,000 (1)
Dylan Ferguson $50,000 (3)
Kevin Boyle $50,000 (1)
Steve Michalek $50,000 (1)
Nick Ellis $50,000 (1)
Tage Thompson $50,000 (3)
Nic Petan $50,000 (1)
Tanner Fritz $50,000 (1)
Xavier Ouellet $50,000 (3)
Tyler Motte $50,000 (2)
Total Farm Players24
Salary Commitment
Year 2018 : $1,347,400
Year 2019 : $532,500
Year 2020 : $380,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,347,400
Year 2019 : $532,500
Year 2020 : $380,000
Year 2021 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 5000 - $100 - 4,924 - 98.48%
Level 2: 4000 - $60 - 3,975 - 99.39%
Level 3: 1000 - $35 - 994 - 99.37%
Level 4: 3000 - $20 - 2,986 - 99.54%
Luxury : 1000 - $200 - 959 - 95.95%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,839 - 98.85%
Average Income per Game$1,017,311
Year to Date Revenue$41,709,740

Expense

Pro Players Total Salaries$57,249,999
Farm Players Total Salaries$960,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,831,118
Farm Year To Date Expenses$1,260,072
Pro Salary Cap To Date$55,532,882
Farm Salary Cap To Date$959,932

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$328,857
Pro Estimated Expenses$328,857
Farm Remaining Season Days0
Farm Expenses Per Days$7,326
Farm Estimated Expenses$0
Estimated Season Expenses$328,857
Season Salary Cap$58,209,999
Estimate Under Maximum Salary Cap of $63,000,000$4,790,001
Estimate Over Minimum Salary Cap of $0 $58,209,999
Current Bank Account$23,620,312
Projected Bank Account$23,291,455

Pro Players Salaries

Zdeno Chara $5,750,000 (1)
Nikita Kucherov $5,500,000 (3)
Jamie Benn $5,500,000 (1)
Tyler Seguin $5,500,000 (2)
Alex Pietrangelo $5,500,000 (2)
Rasmus Ristolainen $5,000,000 (1)
Connor McDavid $4,000,000 (1)
Alexander Edler $3,000,000 (2)
Mark Stone $3,000,000 (3)
Leo Komarov $3,000,000 (3)
Michael Grabner $2,000,000 (3)
Ben Bishop $1,999,999 (3)
Andy Greene $1,750,000 (1)
Marc-Edouard Vlasic $1,625,000 (3)
Jay Beagle $1,000,000 (1)
Jonathan Bernier $625,000 (3)
Brock Boeser $500,000 (2)
Luke Glendening $500,000 (1)
Sven Baertschi $500,000 (1)
Robert Bortuzzo $500,000 (4)
Jordan Weal $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $57,249,999
Year 2019 : $32,749,999
Year 2020 : $18,249,999
Year 2021 : $500,000
Salary Average Commitment
Year 2018 : $57,249,999
Year 2019 : $32,749,999
Year 2020 : $18,249,999
Year 2021 : $500,000
Salary Cap with 1 Way Contract
Year 2018 : $57,249,999
Year 2019 : $32,749,999
Year 2020 : $18,249,999
Year 2021 : $500,000

Farm Players Salaries

Sami Niku $260,000 (4)
Matt Tennyson $50,000 (1)
Noah Hanifin $50,000 (1)
Joel Hanley $50,000 (1)
Steve Bernier $50,000 (1)
Ben Sexton $50,000 (1)
Kyle Criscuolo $50,000 (1)
Matt Bartkowski $50,000 (1)
Al Montoya $50,000 (1)
Ville Husso $50,000 (1)
Stephon Williams $50,000 (3)
Matt Beleskey $50,000 (1)
Reto Berra $50,000 (2)
Paul Martin $50,000 (1)
Chris Butler $50,000 (1)
Total Farm Players15
Salary Commitment
Year 2018 : $960,000
Year 2019 : $360,000
Year 2020 : $310,000
Year 2021 : $260,000
Salary Average Commitment
Year 2018 : $960,000
Year 2019 : $360,000
Year 2020 : $310,000
Year 2021 : $260,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5000 - $100 - 4,929 - 98.58%
Level 2: 4000 - $60 - 3,939 - 98.47%
Level 3: 1000 - $35 - 989 - 98.95%
Level 4: 3000 - $20 - 2,973 - 99.09%
Luxury : 1000 - $200 - 955 - 95.50%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,785 - 98.46%
Average Income per Game$1,014,319
Year to Date Revenue$41,587,080

Expense

Pro Players Total Salaries$33,058,434
Farm Players Total Salaries$846,400
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$612,500
Pro Year To Date Expenses$38,706,123
Farm Year To Date Expenses$1,108,472
Pro Salary Cap To Date$38,407,771
Farm Salary Cap To Date$808,504

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$190,620
Pro Estimated Expenses$190,620
Farm Remaining Season Days0
Farm Expenses Per Days$6,665
Farm Estimated Expenses$0
Estimated Season Expenses$190,620
Season Salary Cap$34,517,334
Estimate Under Maximum Salary Cap of $63,000,000$28,482,666
Estimate Over Minimum Salary Cap of $0 $34,517,334
Current Bank Account$53,895,496
Projected Bank Account$53,704,876

Pro Players Salaries

Justin Faulk $5,000,000 (1)
David Savard $3,000,000 (1)
Kyle Okposo $3,000,000 (4)
T.J. Brodie $3,000,000 (1)
Tanner Pearson $3,000,000 (3)
Sam Gagner $2,750,000 (1)
Bryan Rust $1,500,000 (4)
Justin Schultz $1,500,000 (2)
Chris Tierney $1,500,000 (4)
Patrick Maroon $1,500,000 (4)
Cameron Talbot $1,500,000 (4)
Riley Sheahan $1,000,000 (1)
Jamie McGinn $656,250 (1)
Brandon Tanev $625,500 (3)
Matt Hunwick $526,684 (1)
Antoine Vermette $500,000 (1)
Brandon Montour $500,000 (2)
Brett Pesce $500,000 (1)
Philipp Grubauer $500,000 (2)
Nolan Patrick $500,000 (3)
Ryan Donato $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $33,058,434
Year 2019 : $16,125,500
Year 2020 : $13,625,500
Year 2021 : $9,000,000
Salary Average Commitment
Year 2018 : $33,058,434
Year 2019 : $16,125,500
Year 2020 : $13,625,500
Year 2021 : $9,000,000
Salary Cap with 1 Way Contract
Year 2018 : $33,058,434
Year 2019 : $16,125,500
Year 2020 : $13,625,500
Year 2021 : $9,000,000

Farm Players Salaries

Petr Mrazek $150,000 (2)
Markus Nutivaara $75,400 (2)
Matiss Kivlenieks $71,000 (2)
Ryan Lomberg $50,000 (2)
Peter Cehlarik $50,000 (2)
Byron Froese $50,000 (1)
Janne Kuokkanen $50,000 (3)
Jacob Josefson $50,000 (1)
Reid Boucher $50,000 (3)
Jordan Binnington $50,000 (2)
Ken Appleby $50,000 (1)
Anthony Stolarz $50,000 (3)
Mike Reilly $50,000 (1)
Zach Whitecloud $50,000 (4)
Total Farm Players14
Salary Commitment
Year 2018 : $846,400
Year 2019 : $646,400
Year 2020 : $200,000
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $846,400
Year 2019 : $646,400
Year 2020 : $200,000
Year 2021 : $50,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5000 - $100 - 4,922 - 98.43%
Level 2: 4000 - $60 - 3,951 - 98.79%
Level 3: 1000 - $35 - 986 - 98.55%
Level 4: 3000 - $20 - 2,971 - 99.04%
Luxury : 1000 - $200 - 967 - 96.69%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,797 - 98.55%
Average Income per Game$1,016,543
Year to Date Revenue$41,678,265

Expense

Pro Players Total Salaries$29,925,005
Farm Players Total Salaries$1,325,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,117,966
Farm Year To Date Expenses$1,701,187
Pro Salary Cap To Date$27,819,727
Farm Salary Cap To Date$1,401,164

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$172,714
Pro Estimated Expenses$172,714
Farm Remaining Season Days0
Farm Expenses Per Days$9,448
Farm Estimated Expenses$0
Estimated Season Expenses$172,714
Season Salary Cap$31,250,005
Estimate Under Maximum Salary Cap of $63,000,000$31,749,995
Estimate Over Minimum Salary Cap of $0 $31,250,005
Current Bank Account$62,681,661
Projected Bank Account$62,508,947

Pro Players Salaries

Jaroslav Halak $4,000,000 (1)
Dan Hamhuis $4,000,000 (1)
Kevin Labanc $3,000,005 (2)
Oliver Ekman-Larsson $3,000,000 (1)
Kyle Turris $3,000,000 (1)
Chris Stewart $2,000,000 (3)
Boone Jenner $1,500,000 (3)
Kris Russell $1,250,000 (3)
Jesper Fast $1,175,000 (2)
Anthony Beauvillier $500,000 (2)
Artturi Lehkonen $500,000 (2)
Andrew Copp $500,000 (1)
Ryan Carpenter $500,000 (3)
Brendan Smith $500,000 (1)
Alex Biega $500,000 (1)
David Kampf $500,000 (1)
Brock McGinn $500,000 (1)
Jamie Oleksiak $500,000 (2)
Logan Shaw $500,000 (1)
Jesse Puljujarvi $500,000 (2)
Charles Hudon $500,000 (1)
Jesper Bratt $500,000 (3)
Curtis McElhinney $500,000 (2)
Total Pro Players23
Salary Commitment
Year 2018 : $29,925,005
Year 2019 : $12,425,005
Year 2020 : $5,750,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $29,925,005
Year 2019 : $12,425,005
Year 2020 : $5,750,000
Year 2021 : $0
Salary Cap with 1 Way Contract
Year 2018 : $29,925,005
Year 2019 : $12,425,005
Year 2020 : $5,750,000
Year 2021 : $0

Farm Players Salaries

Melker Karlsson $275,000 (1)
Mark Streit $150,000 (1)
Joseph Blandisi $100,000 (1)
Dominic Moore $100,000 (1)
Nick Paul $50,000 (2)
Joakim Nordstrom $50,000 (3)
Jon Merrill $50,000 (3)
Adam Cracknell $50,000 (1)
Henrik Haapala $50,000 (1)
Dylan Strome $50,000 (2)
Dillon Heatherington $50,000 (3)
Blake Hillman $50,000 (1)
Hunter Miska $50,000 (2)
Pheonix Copley $50,000 (3)
Lawson Crouse $50,000 (2)
Maxim Mamin $50,000 (1)
Ashton Sautner $50,000 (1)
Vinni Lettieri $50,000 (1)
Total Farm Players18
Salary Commitment
Year 2018 : $1,325,000
Year 2019 : $400,000
Year 2020 : $200,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,325,000
Year 2019 : $400,000
Year 2020 : $200,000
Year 2021 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5000 - $100 - 4,973 - 99.47%
Level 2: 4000 - $60 - 3,938 - 98.46%
Level 3: 1000 - $35 - 991 - 99.09%
Level 4: 3000 - $20 - 2,977 - 99.24%
Luxury : 1000 - $200 - 953 - 95.35%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,833 - 98.81%
Average Income per Game$1,018,554
Year to Date Revenue$41,760,715

Expense

Pro Players Total Salaries$38,337,500
Farm Players Total Salaries$1,525,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$245,000
Pro Year To Date Expenses$40,140,972
Farm Year To Date Expenses$1,853,874
Pro Salary Cap To Date$39,842,688
Farm Salary Cap To Date$1,553,906

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$220,786
Pro Estimated Expenses$220,786
Farm Remaining Season Days0
Farm Expenses Per Days$10,610
Farm Estimated Expenses$0
Estimated Season Expenses$220,786
Season Salary Cap$40,107,500
Estimate Under Maximum Salary Cap of $63,000,000$22,892,500
Estimate Over Minimum Salary Cap of $0 $40,107,500
Current Bank Account$36,718,892
Projected Bank Account$36,498,106

Pro Players Salaries

Ryan Johansen $4,750,000 (3)
Jack Johnson $4,000,000 (3)
Rick Nash $4,000,000 (1)
Alexander Steen $4,000,000 (3)
Alexander Kerfoot $3,950,000 (4)
Niklas Hjalmarsson $3,000,000 (3)
Braden Holtby $2,187,500 (2)
Justin Williams $2,000,000 (3)
Thomas Greiss $2,000,000 (1)
Adam Larsson $1,500,000 (3)
Phillip Danault $1,000,000 (4)
Trevor Daley $950,000 (2)
Miles Wood $750,000 (4)
Anton Lindholm $750,000 (3)
Scott Hartnell $500,000 (1)
Brad Hunt $500,000 (1)
Devin Shore $500,000 (1)
Steven Santini $500,000 (1)
Timo Meier $500,000 (2)
Marian Gaborik $500,000 (1)
Jason Spezza $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $38,337,500
Year 2019 : $29,837,500
Year 2020 : $26,200,000
Year 2021 : $5,700,000
Salary Average Commitment
Year 2018 : $38,337,500
Year 2019 : $29,837,500
Year 2020 : $26,200,000
Year 2021 : $5,700,000
Salary Cap with 1 Way Contract
Year 2018 : $38,337,500
Year 2019 : $29,837,500
Year 2020 : $26,200,000
Year 2021 : $5,700,000

Farm Players Salaries

Alex Iafallo $325,000 (4)
Jussi Jokinen $150,000 (2)
Linus Ullmark $90,000 (4)
Frank Corrado $80,000 (3)
Taylor Leier $80,000 (1)
Paul Postma $75,000 (1)
Jay Bouwmeester $75,000 (3)
Christoph Bertschy $50,000 (4)
Alan Quine $50,000 (1)
Colin Wilson $50,000 (2)
Christian Fischer $50,000 (2)
Jason Dickinson $50,000 (1)
Ben Harpur $50,000 (1)
Nick Seeler $50,000 (4)
Edward Pasquale $50,000 (2)
MacKenzie Weegar $50,000 (4)
Carson Soucy $50,000 (4)
Philippe Desrosiers $50,000 (1)
Brendan Guhle $50,000 (2)
Steven Kampfer $50,000 (1)
Total Farm Players20
Salary Commitment
Year 2018 : $1,525,000
Year 2019 : $1,120,000
Year 2020 : $770,000
Year 2021 : $615,000
Salary Average Commitment
Year 2018 : $1,525,000
Year 2019 : $1,120,000
Year 2020 : $770,000
Year 2021 : $615,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 5000 - $100 - 4,940 - 98.80%
Level 2: 4000 - $60 - 3,940 - 98.51%
Level 3: 1000 - $35 - 994 - 99.35%
Level 4: 3000 - $20 - 2,993 - 99.75%
Luxury : 1000 - $200 - 963 - 96.35%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,830 - 98.78%
Average Income per Game$1,017,734
Year to Date Revenue$41,727,090

Expense

Pro Players Total Salaries$57,711,005
Farm Players Total Salaries$700,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,137,500
Pro Year To Date Expenses$54,833,877
Farm Year To Date Expenses$1,074,020
Pro Salary Cap To Date$54,535,624
Farm Salary Cap To Date$774,052

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$331,491
Pro Estimated Expenses$331,491
Farm Remaining Season Days0
Farm Expenses Per Days$5,814
Farm Estimated Expenses$0
Estimated Season Expenses$331,491
Season Salary Cap$59,548,505
Estimate Under Maximum Salary Cap of $63,000,000$3,451,495
Estimate Over Minimum Salary Cap of $0 $59,548,505
Current Bank Account$24,587,092
Projected Bank Account$24,255,601

Pro Players Salaries

Mikko Koivu $6,500,000 (2)
Nikita Zaitsev $6,000,005 (3)
Devan Dubnyk $6,000,000 (3)
Brayden Schenn $5,500,000 (3)
David Krejci $5,000,000 (2)
Brian Elliott $4,000,000 (1)
Thomas Vanek $3,250,000 (3)
Evander Kane $3,000,000 (3)
Roman Polak $3,000,000 (2)
James Neal $3,000,000 (3)
Jakob Silfverberg $2,500,000 (1)
Jan Rutta $2,250,000 (2)
Alexei Emelin $1,500,000 (1)
Calvin de Haan $1,250,000 (1)
Ryan Dzingel $1,000,000 (4)
Tom Pyatt $961,000 (2)
Noel Acciari $500,000 (2)
Dmitri Kulikov $500,000 (2)
Kyle Palmieri $500,000 (1)
Vladislav Namestnikov $500,000 (3)
Blake Coleman $500,000 (2)
Ian Cole $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $57,711,005
Year 2019 : $47,461,005
Year 2020 : $28,250,005
Year 2021 : $1,000,000
Salary Average Commitment
Year 2018 : $57,711,006
Year 2019 : $47,461,006
Year 2020 : $28,250,006
Year 2021 : $1,000,000
Salary Cap with 1 Way Contract
Year 2018 : $57,711,005
Year 2019 : $47,461,005
Year 2020 : $28,250,005
Year 2021 : $1,000,000

Farm Players Salaries

Jack Rodewald $50,000 (1)
Landon Ferraro $50,000 (1)
Dale Weise $50,000 (1)
Andy Andreoff $50,000 (1)
Anthony Peluso $50,000 (1)
Chase Balisy $50,000 (1)
Curtis Valk $50,000 (1)
Rob O'Gara $50,000 (1)
Mason McDonald $50,000 (1)
Ondrej Pavelec $50,000 (1)
Philip Holm $50,000 (1)
Blake Pietila $50,000 (1)
Marek Hrivik $50,000 (1)
Jakub Jerabek $50,000 (1)
Total Farm Players14
Salary Commitment
Year 2018 : $700,000
Year 2019 : $0
Year 2020 : $0
Year 2021 : $0
Salary Average Commitment
Year 2018 : $700,000
Year 2019 : $0
Year 2020 : $0
Year 2021 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 5000 - $100 - 4,963 - 99.27%
Level 2: 4000 - $60 - 3,982 - 99.55%
Level 3: 1000 - $36 - 990 - 99.00%
Level 4: 3000 - $25 - 2,246 - 74.87%
Luxury : 1000 - $201 - 958 - 95.85%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,140 - 93.86%
Average Income per Game$1,019,726
Year to Date Revenue$41,808,776

Expense

Pro Players Total Salaries$57,775,000
Farm Players Total Salaries$707,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$2,135,000
Pro Year To Date Expenses$55,479,749
Farm Year To Date Expenses$1,047,886
Pro Salary Cap To Date$55,181,374
Farm Salary Cap To Date$747,885

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$331,857
Pro Estimated Expenses$331,857
Farm Remaining Season Days0
Farm Expenses Per Days$5,858
Farm Estimated Expenses$0
Estimated Season Expenses$331,857
Season Salary Cap$60,617,500
Estimate Under Maximum Salary Cap of $63,000,000$2,382,500
Estimate Over Minimum Salary Cap of $0 $60,617,500
Current Bank Account$22,669,170
Projected Bank Account$22,337,313

Pro Players Salaries

Pekka Rinne $8,000,000 (2)
Alex Ovechkin $6,750,000 (1)
Kristopher Letang $6,000,000 (2)
Anze Kopitar $5,250,000 (3)
Jaden Schwartz $4,000,000 (3)
Bo Horvat $4,000,000 (4)
Jakub Voracek $3,500,000 (1)
Nathan MacKinnon $3,000,000 (2)
Keith Yandle $2,500,000 (2)
Daniel Sedin $2,400,000 (1)
Tyson Barrie $2,000,000 (1)
Nick Foligno $2,000,000 (4)
Josh Anderson $1,500,000 (4)
Craig Smith $1,000,000 (1)
Frans Nielsen $1,000,000 (3)
Jared Spurgeon $1,000,000 (1)
Brooks Orpik $750,000 (2)
Dmitri Orlov $625,000 (1)
Andreas Athanasiou $500,000 (1)
Keith Kinkaid $500,000 (2)
Tyler Bertuzzi $500,000 (2)
Joel Edmundson $500,000 (1)
Danton Heinen $500,000 (2)
Total Pro Players23
Salary Commitment
Year 2018 : $57,775,000
Year 2019 : $39,500,000
Year 2020 : $17,750,000
Year 2021 : $7,500,000
Salary Average Commitment
Year 2018 : $57,775,000
Year 2019 : $39,500,000
Year 2020 : $17,750,000
Year 2021 : $7,500,000
Salary Cap with 1 Way Contract
Year 2018 : $57,775,000
Year 2019 : $39,500,000
Year 2020 : $17,750,000
Year 2021 : $7,500,000

Farm Players Salaries

Brandon Manning $57,500 (2)
Kevin Rooney $50,000 (1)
Martin Frk $50,000 (2)
Zack Kassian $50,000 (1)
Daniel Catenacci $50,000 (2)
Phillip Di Giuseppe $50,000 (1)
Cal O'Reilly $50,000 (1)
Kristers Gudlevskis $50,000 (3)
Louis Domingue $50,000 (1)
Scott Wedgewood $50,000 (1)
Jared Coreau $50,000 (2)
Wade Megan $50,000 (1)
Luke Witkowski $50,000 (1)
Nick Jensen $50,000 (2)
Total Farm Players14
Salary Commitment
Year 2018 : $707,500
Year 2019 : $307,500
Year 2020 : $50,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $707,500
Year 2019 : $307,500
Year 2020 : $50,000
Year 2021 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 5000 - $100 - 4,920 - 98.41%
Level 2: 4000 - $60 - 3,967 - 99.18%
Level 3: 1000 - $35 - 993 - 99.27%
Level 4: 3000 - $20 - 2,975 - 99.17%
Luxury : 1000 - $200 - 955 - 95.46%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,810 - 98.64%
Average Income per Game$1,015,237
Year to Date Revenue$41,624,725

Expense

Pro Players Total Salaries$59,601,000
Farm Players Total Salaries$870,150
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$57,125,554
Farm Year To Date Expenses$1,422,778
Pro Salary Cap To Date$56,827,258
Farm Salary Cap To Date$1,122,790

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$342,291
Pro Estimated Expenses$342,291
Farm Remaining Season Days0
Farm Expenses Per Days$6,803
Farm Estimated Expenses$0
Estimated Season Expenses$342,291
Season Salary Cap$60,471,150
Estimate Under Maximum Salary Cap of $63,000,000$2,528,850
Estimate Over Minimum Salary Cap of $0 $60,471,150
Current Bank Account$22,278,787
Projected Bank Account$21,936,496

Pro Players Salaries

Steven Stamkos $6,000,000 (2)
Brent Burns $6,000,000 (1)
Claude Giroux $6,000,000 (4)
Victor Hedman $6,000,000 (2)
Ron Hainsey $5,600,000 (1)
Roman Josi $5,500,000 (1)
Patrice Bergeron $5,000,000 (1)
Daniel Girardi $3,150,000 (2)
Jacob Trouba $3,000,000 (3)
Kevin Hayes $3,000,000 (4)
Vincent Trocheck $3,000,000 (3)
Johnny Gaudreau $1,500,000 (3)
Cam Ward $1,250,000 (2)
Calle Jarnkrok $1,000,000 (2)
Cal Clutterbuck $1,000,000 (4)
Yanni Gourde $601,000 (3)
Kyle Brodziak $500,000 (3)
John Gibson $500,000 (1)
Kyle Connor $500,000 (2)
Jaromir Jagr $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $59,601,000
Year 2019 : $36,501,000
Year 2020 : $18,601,000
Year 2021 : $10,000,000
Salary Average Commitment
Year 2018 : $59,601,000
Year 2019 : $36,501,000
Year 2020 : $18,601,000
Year 2021 : $10,000,000
Salary Cap with 1 Way Contract
Year 2018 : $59,601,000
Year 2019 : $36,501,000
Year 2020 : $18,601,000
Year 2021 : $10,000,000

Farm Players Salaries

Jori Lehtera $93,750 (1)
Joakim Ryan $90,150 (4)
David Rittich $80,000 (1)
Shawn Matthias $56,250 (1)
Nathan Gerbe $50,000 (1)
Garnet Hathaway $50,000 (1)
Brooks Laich $50,000 (1)
Brian Gionta $50,000 (1)
Chris Kelly $50,000 (1)
Yannick Weber $50,000 (1)
Cody McLeod $50,000 (1)
Matt Moulson $50,000 (1)
Radim Vrbata $50,000 (1)
Kyle Quincey $50,000 (1)
Taylor Chorney $50,000 (1)
Total Farm Players15
Salary Commitment
Year 2018 : $870,150
Year 2019 : $90,150
Year 2020 : $90,150
Year 2021 : $90,150
Salary Average Commitment
Year 2018 : $870,150
Year 2019 : $90,150
Year 2020 : $90,150
Year 2021 : $90,150

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5000 - $100 - 4,934 - 98.68%
Level 2: 4000 - $60 - 3,935 - 98.38%
Level 3: 1000 - $35 - 983 - 98.27%
Level 4: 3000 - $20 - 2,947 - 98.24%
Luxury : 1000 - $200 - 946 - 94.56%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,745 - 98.18%
Average Income per Game$1,011,953
Year to Date Revenue$41,490,085

Expense

Pro Players Total Salaries$41,319,999
Farm Players Total Salaries$1,254,850
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,581,987
Farm Year To Date Expenses$1,525,834
Pro Salary Cap To Date$45,283,675
Farm Salary Cap To Date$1,225,840

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$237,829
Pro Estimated Expenses$237,829
Farm Remaining Season Days0
Farm Expenses Per Days$9,040
Farm Estimated Expenses$0
Estimated Season Expenses$237,829
Season Salary Cap$42,574,849
Estimate Under Maximum Salary Cap of $63,000,000$20,425,151
Estimate Over Minimum Salary Cap of $0 $42,574,849
Current Bank Account$34,641,939
Projected Bank Account$34,404,110

Pro Players Salaries

Vladimir Tarasenko $6,499,999 (4)
Dennis Seidenberg $4,750,000 (1)
Mike Fisher $4,000,000 (2)
Ryan Callahan $4,000,000 (1)
Nick Holden $3,000,000 (3)
Travis Hamonic $3,000,000 (1)
Tomas Plekanec $3,000,000 (1)
Carey Price $2,750,000 (2)
Matt Benning $2,100,000 (1)
Danny DeKeyser $1,995,000 (1)
Marcus Foligno $1,250,000 (1)
Chris Wagner $975,000 (1)
Anthony Cirelli $500,000 (3)
Mattias Janmark $500,000 (2)
Andrej Sekera $500,000 (3)
Richard Panik $500,000 (2)
Ryan Hartman $500,000 (4)
Nicolas Deslauriers $500,000 (1)
Jason Chimera $500,000 (1)
Tristan Jarry $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $41,319,999
Year 2019 : $18,749,999
Year 2020 : $10,999,999
Year 2021 : $6,999,999
Salary Average Commitment
Year 2018 : $41,319,999
Year 2019 : $18,749,999
Year 2020 : $10,999,999
Year 2021 : $6,999,999
Salary Cap with 1 Way Contract
Year 2018 : $41,319,999
Year 2019 : $18,749,999
Year 2020 : $10,999,999
Year 2021 : $6,999,999

Farm Players Salaries

Tobias Enstrom $153,750 (1)
Landon Bow $67,500 (1)
Dean Kukan $62,500 (1)
Cam Johnson $61,000 (2)
Patrick Eaves $60,100 (2)
Chris Thorburn $50,000 (1)
Dryden Hunt $50,000 (4)
Mario Kempe $50,000 (2)
Kailer Yamamoto $50,000 (3)
Nic Dowd $50,000 (2)
Alex Broadhurst $50,000 (2)
Dominik Simon $50,000 (1)
Brad Malone $50,000 (2)
Tomas Hyka $50,000 (3)
Tucker Poolman $50,000 (4)
Casey Nelson $50,000 (2)
Jamie Phillips $50,000 (1)
Yohann Auvitu $50,000 (2)
Jake Paterson $50,000 (1)
Andy Welinski $50,000 (3)
Justin Holl $50,000 (3)
Ethan Bear $50,000 (3)
Total Farm Players22
Salary Commitment
Year 2018 : $1,254,850
Year 2019 : $771,100
Year 2020 : $350,000
Year 2021 : $100,000
Salary Average Commitment
Year 2018 : $1,254,850
Year 2019 : $771,100
Year 2020 : $350,000
Year 2021 : $100,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 5000 - $100 - 4,957 - 99.14%
Level 2: 4000 - $60 - 3,951 - 98.78%
Level 3: 1000 - $35 - 987 - 98.70%
Level 4: 3000 - $20 - 2,957 - 98.57%
Luxury : 1000 - $200 - 958 - 95.80%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,810 - 98.64%
Average Income per Game$1,018,046
Year to Date Revenue$41,739,890

Expense

Pro Players Total Salaries$43,525,000
Farm Players Total Salaries$1,380,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$525,000
Pro Year To Date Expenses$42,246,014
Farm Year To Date Expenses$1,815,131
Pro Salary Cap To Date$41,947,731
Farm Salary Cap To Date$1,515,156

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$250,429
Pro Estimated Expenses$250,429
Farm Remaining Season Days0
Farm Expenses Per Days$9,767
Farm Estimated Expenses$0
Estimated Season Expenses$250,429
Season Salary Cap$45,430,000
Estimate Under Maximum Salary Cap of $63,000,000$17,570,000
Estimate Over Minimum Salary Cap of $0 $45,430,000
Current Bank Account$53,125,223
Projected Bank Account$52,874,794

Pro Players Salaries

Artemi Panarin $10,000,000 (2)
Deryk Engelland $4,000,000 (2)
Connor Hellebuyck $3,500,000 (1)
Dion Phaneuf $3,500,000 (2)
Charlie Coyle $2,000,000 (2)
Pierre-Luc Dubois $2,000,000 (3)
Mitch Marner $2,000,000 (2)
Charlie McAvoy $2,000,000 (3)
Sean Couturier $2,000,000 (1)
Jason Demers $1,750,000 (4)
Ivan Provorov $1,500,000 (2)
Alexander Wennberg $1,500,000 (4)
Francois Beauchemin $1,250,000 (1)
Paul Byron $1,000,000 (1)
Dylan Larkin $1,000,000 (1)
Joel Armia $1,000,000 (4)
Anton Forsberg $525,000 (4)
Alex Tuch $500,000 (2)
Ben Chiarot $500,000 (1)
Olli Maatta $500,000 (3)
Henrik Zetterberg $500,000 (1)
Brendan Perlini $500,000 (2)
J.T. Miller $500,000 (2)
Total Pro Players23
Salary Commitment
Year 2018 : $43,525,000
Year 2019 : $33,775,000
Year 2020 : $9,275,000
Year 2021 : $4,775,000
Salary Average Commitment
Year 2018 : $43,525,000
Year 2019 : $33,775,000
Year 2020 : $9,275,000
Year 2021 : $4,775,000
Salary Cap with 1 Way Contract
Year 2018 : $43,525,000
Year 2019 : $33,775,000
Year 2020 : $9,275,000
Year 2021 : $4,775,000

Farm Players Salaries

J.T. Brown $80,000 (1)
Kerby Rychel $50,000 (4)
Brett Ritchie $50,000 (4)
Damon Severson $50,000 (4)
Justin Bailey $50,000 (1)
Derrick Pouliot $50,000 (4)
Kyle Clifford $50,000 (1)
Brendan Leipsic $50,000 (2)
Brendan Gaunce $50,000 (1)
Adam Erne $50,000 (2)
Jake McCabe $50,000 (3)
Matt Martin $50,000 (1)
Brett Connolly $50,000 (1)
Nick Baptiste $50,000 (2)
Spencer Martin $50,000 (4)
Vince Dunn $50,000 (3)
Roland McKeown $50,000 (3)
Tyler Parsons $50,000 (2)
Niklas Svedberg $50,000 (3)
Sam Brittain $50,000 (2)
Patrick Sieloff $50,000 (2)
Kyle Capobianco $50,000 (3)
Ryan Murray $50,000 (3)
Tyrell Goulbourne $50,000 (3)
Mark Alt $50,000 (2)
Scott Harrington $50,000 (4)
Sam Bennett $50,000 (4)
Total Farm Players27
Salary Commitment
Year 2018 : $1,380,000
Year 2019 : $1,050,000
Year 2020 : $700,000
Year 2021 : $350,000
Salary Average Commitment
Year 2018 : $1,380,000
Year 2019 : $1,050,000
Year 2020 : $700,000
Year 2021 : $350,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5000 - $99 - 4,951 - 99.03%
Level 2: 4000 - $59 - 3,969 - 99.24%
Level 3: 1000 - $40 - 818 - 81.77%
Level 4: 3000 - $20 - 2,974 - 99.12%
Luxury : 1000 - $197 - 985 - 98.52%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,698 - 97.84%
Average Income per Game$1,010,661
Year to Date Revenue$41,437,101

Expense

Pro Players Total Salaries$61,862,500
Farm Players Total Salaries$1,118,600
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$57,467,282
Farm Year To Date Expenses$1,544,197
Pro Salary Cap To Date$57,169,021
Farm Salary Cap To Date$1,244,145

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$355,214
Pro Estimated Expenses$355,214
Farm Remaining Season Days0
Farm Expenses Per Days$8,248
Farm Estimated Expenses$0
Estimated Season Expenses$355,214
Season Salary Cap$62,981,100
Estimate Under Maximum Salary Cap of $63,000,000$18,900
Estimate Over Minimum Salary Cap of $0 $62,981,100
Current Bank Account$22,835,328
Projected Bank Account$22,480,114

Pro Players Salaries

Evgeni Malkin $5,500,000 (2)
Marc-Andre Fleury $5,500,000 (1)
Jeff Carter $5,500,000 (1)
Erik Johnson $5,000,000 (4)
T.J. Oshie $5,000,000 (2)
Matt Niskanen $5,000,000 (3)
James Van Riemsdyk $4,000,000 (1)
Ondrej Palat $4,000,000 (1)
Nate Schmidt $3,000,000 (3)
Viktor Arvidsson $3,000,000 (4)
Tyler Johnson $3,000,000 (2)
Sean Monahan $3,000,000 (3)
Evgeny Kuznetsov $2,000,000 (3)
Brian Gibbons $2,000,000 (4)
Nick Leddy $1,500,000 (1)
Andrew MacDonald $1,262,500 (1)
Tomas Hertl $1,000,000 (3)
Tomas Nosek $600,000 (3)
Radek Faksa $500,000 (1)
Adam Pelech $500,000 (1)
Ryan Ellis $500,000 (1)
Jacob Markstrom $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $61,862,500
Year 2019 : $38,100,000
Year 2020 : $24,600,000
Year 2021 : $10,000,000
Salary Average Commitment
Year 2018 : $61,862,500
Year 2019 : $38,100,000
Year 2020 : $24,600,000
Year 2021 : $10,000,000
Salary Cap with 1 Way Contract
Year 2018 : $61,862,500
Year 2019 : $38,100,000
Year 2020 : $24,600,000
Year 2021 : $10,000,000

Farm Players Salaries

Tomas Tatar $199,900 (2)
Michal Kempny $178,000 (1)
Shane Gersich $100,000 (1)
Oscar Fantenberg $100,000 (1)
John Gilmour $100,000 (1)
Daniel Brickley $78,200 (1)
Gabriel Bourque $62,500 (1)
Zac Dalpe $50,000 (1)
Alex Chiasson $50,000 (1)
Seth Griffith $50,000 (1)
Jaycob Megna $50,000 (1)
Paul Carey $50,000 (1)
Anders Nilsson $50,000 (2)
Total Farm Players13
Salary Commitment
Year 2018 : $1,118,600
Year 2019 : $249,900
Year 2020 : $0
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,118,600
Year 2019 : $249,900
Year 2020 : $0
Year 2021 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGM Place
Level 1: 5000 - $100 - 4,947 - 98.95%
Level 2: 4000 - $60 - 3,980 - 99.50%
Level 3: 1000 - $35 - 990 - 98.97%
Level 4: 3000 - $20 - 2,977 - 99.23%
Luxury : 1000 - $200 - 961 - 96.08%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,855 - 98.96%
Average Income per Game$1,019,860
Year to Date Revenue$41,814,275

Expense

Pro Players Total Salaries$62,075,000
Farm Players Total Salaries$892,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$57,332,896
Farm Year To Date Expenses$1,253,533
Pro Salary Cap To Date$57,034,544
Farm Salary Cap To Date$953,541

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$356,429
Pro Estimated Expenses$356,429
Farm Remaining Season Days0
Farm Expenses Per Days$6,933
Farm Estimated Expenses$0
Estimated Season Expenses$356,429
Season Salary Cap$62,967,500
Estimate Under Maximum Salary Cap of $63,000,000$32,500
Estimate Over Minimum Salary Cap of $0 $62,967,500
Current Bank Account$28,695,229
Projected Bank Account$28,338,800

Pro Players Salaries

Sidney Crosby $7,500,000 (2)
Jonathan Quick $6,525,000 (2)
John Carlson $6,000,000 (1)
Logan Couture $5,500,000 (1)
David Pastrnak $5,000,000 (1)
Anders Lee $5,000,000 (1)
David Perron $5,000,000 (4)
Bryan Little $3,500,000 (4)
Jimmy Howard $3,000,000 (1)
Zach Hyman $2,050,000 (2)
Christopher Tanev $2,000,000 (1)
Cody Eakin $2,000,000 (1)
Frederik Andersen $1,500,000 (2)
Mikael Granlund $1,500,000 (2)
Dougie Hamilton $1,500,000 (2)
Brayden McNabb $1,000,000 (2)
Brenden Dillon $500,000 (2)
Jonas Brodin $500,000 (2)
Mathew Barzal $500,000 (2)
Tom Wilson $500,000 (3)
Joel Eriksson-Ek $500,000 (2)
Evgeny Dadonov $500,000 (1)
Michael Matheson $500,000 (1)
Total Pro Players23
Salary Commitment
Year 2018 : $62,075,000
Year 2019 : $32,575,000
Year 2020 : $9,000,000
Year 2021 : $8,500,000
Salary Average Commitment
Year 2018 : $62,075,000
Year 2019 : $32,575,000
Year 2020 : $9,000,000
Year 2021 : $8,500,000
Salary Cap with 1 Way Contract
Year 2018 : $62,075,000
Year 2019 : $32,575,000
Year 2020 : $9,000,000
Year 2021 : $8,500,000

Farm Players Salaries

Daniel O'Regan $155,000 (3)
Antoine Roussel $100,000 (2)
Connor Carrick $87,500 (3)
Michael McCarron $50,000 (1)
Frederick Gaudreau $50,000 (3)
Ty Rattie $50,000 (3)
Nicolas Kerdiles $50,000 (2)
Michal Neuvirth $50,000 (1)
Jason Kasdorf $50,000 (2)
Jon Gillies $50,000 (4)
Mackenzie Blackwood $50,000 (1)
Kevin Gravel $50,000 (2)
Tim Heed $50,000 (2)
Chris Driedger $50,000 (2)
Total Farm Players14
Salary Commitment
Year 2018 : $892,500
Year 2019 : $742,500
Year 2020 : $392,500
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $892,500
Year 2019 : $742,500
Year 2020 : $392,500
Year 2021 : $50,000

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 5000 - $100 - 4,941 - 98.82%
Level 2: 4000 - $60 - 3,979 - 99.49%
Level 3: 1000 - $35 - 992 - 99.18%
Level 4: 3000 - $20 - 2,990 - 99.68%
Luxury : 1000 - $200 - 965 - 96.54%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %13,868 - 99.06%
Average Income per Game$1,020,491
Year to Date Revenue$41,840,145

Expense

Pro Players Total Salaries$51,701,000
Farm Players Total Salaries$1,052,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,400,000
Pro Year To Date Expenses$48,903,870
Farm Year To Date Expenses$1,352,436
Pro Salary Cap To Date$48,605,558
Farm Salary Cap To Date$1,052,468

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$297,149
Pro Estimated Expenses$297,149
Farm Remaining Season Days0
Farm Expenses Per Days$7,863
Farm Estimated Expenses$0
Estimated Season Expenses$297,149
Season Salary Cap$54,153,500
Estimate Under Maximum Salary Cap of $63,000,000$8,846,500
Estimate Over Minimum Salary Cap of $0 $54,153,500
Current Bank Account$42,855,184
Projected Bank Account$42,558,035

Pro Players Salaries

William Karlsson $6,000,000 (1)
Filip Forsberg $5,000,000 (2)
Zach Parise $5,000,000 (2)
Anton Stralman $3,500,000 (2)
Cory Schneider $3,500,000 (3)
Cam Atkinson $3,000,000 (1)
Jack Eichel $3,000,000 (1)
Aaron Ekblad $3,000,000 (4)
Carl Soderberg $3,000,000 (2)
Alex Goligoski $3,000,000 (1)
Colin Miller $2,550,000 (1)
Karl Alzner $2,250,000 (4)
Dustin Brown $2,000,000 (1)
Conor Sheary $2,000,000 (3)
Michael Frolik $1,250,000 (4)
Antti Raanta $901,000 (1)
Ryan Kesler $750,000 (3)
Mattias Ekholm $500,000 (1)
Matt Nieto $500,000 (3)
Erik Haula $500,000 (3)
Matt Hendricks $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $51,701,000
Year 2019 : $30,750,000
Year 2020 : $14,250,000
Year 2021 : $6,500,000
Salary Average Commitment
Year 2018 : $51,701,000
Year 2019 : $30,750,000
Year 2020 : $14,250,000
Year 2021 : $6,500,000
Salary Cap with 1 Way Contract
Year 2018 : $51,701,000
Year 2019 : $30,750,000
Year 2020 : $14,250,000
Year 2021 : $6,500,000

Farm Players Salaries

Drew Stafford $212,500 (2)
Christian Djoos $125,000 (2)
Zack Smith $100,000 (4)
Sean Kuraly $65,000 (2)
Lucas Wallmark $50,000 (2)
Nathan Walker $50,000 (3)
Colby Cave $50,000 (4)
Jayson Megna $50,000 (2)
Austin Czarnik $50,000 (3)
Dakota Mermis $50,000 (4)
Alexandar Georgiev $50,000 (4)
Garret Sparks $50,000 (1)
Mark Barberio $50,000 (2)
Tom Kuhnhackl $50,000 (1)
Warren Foegele $50,000 (3)
Total Farm Players15
Salary Commitment
Year 2018 : $1,052,500
Year 2019 : $952,500
Year 2020 : $400,000
Year 2021 : $250,000
Salary Average Commitment
Year 2018 : $1,052,500
Year 2019 : $952,500
Year 2020 : $400,000
Year 2021 : $250,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Arena
Level 1: 5000 - $121 - 3,147 - 62.95%
Level 2: 4000 - $80 - 2,082 - 52.04%
Level 3: 1000 - $51 - 570 - 56.97%
Level 4: 3000 - $30 - 1,364 - 45.45%
Luxury : 1000 - $150 - 968 - 96.80%
Total Capacity :14000

Income

Home Games Left0
Average Attendance - %8,130 - 58.07%
Average Income per Game$933,952
Year to Date Revenue$38,292,046

Expense

Pro Players Total Salaries$40,049,999
Farm Players Total Salaries$950,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,050,000
Pro Year To Date Expenses$42,215,732
Farm Year To Date Expenses$1,198,693
Pro Salary Cap To Date$41,917,400
Farm Salary Cap To Date$898,709

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$230,571
Pro Estimated Expenses$230,571
Farm Remaining Season Days0
Farm Expenses Per Days$7,267
Farm Estimated Expenses$0
Estimated Season Expenses$230,571
Season Salary Cap$42,049,999
Estimate Under Maximum Salary Cap of $63,000,000$20,950,001
Estimate Over Minimum Salary Cap of $0 $42,049,999
Current Bank Account$33,916,050
Projected Bank Account$33,685,479

Pro Players Salaries

Ryan Suter $10,000,000 (3)
Corey Crawford $5,500,000 (1)
Johnny Boychuk $4,000,000 (1)
Mike Green $3,000,000 (2)
Derick Brassard $2,750,000 (3)
Colton Parayko $2,000,000 (1)
Brian Boyle $2,000,000 (1)
Nino Niederreiter $1,500,000 (2)
Mathieu Perreault $1,500,000 (4)
Jason Pominville $1,000,000 (1)
Micheal Ferland $999,999 (3)
Andreas Borgman $800,000 (4)
Tobias Rieder $500,000 (4)
Nikolaj Ehlers $500,000 (1)
Clayton Keller $500,000 (2)
Jake Virtanen $500,000 (1)
Victor Rask $500,000 (4)
Matt Grzelcyk $500,000 (2)
Mikhail Sergachev $500,000 (2)
Ryan Strome $500,000 (3)
Sven Andrighetto $500,000 (4)
Malcolm Subban $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $40,049,999
Year 2019 : $24,549,999
Year 2020 : $18,049,999
Year 2021 : $3,800,000
Salary Average Commitment
Year 2018 : $40,049,999
Year 2019 : $24,549,999
Year 2020 : $18,049,999
Year 2021 : $3,800,000
Salary Cap with 1 Way Contract
Year 2018 : $40,049,999
Year 2019 : $24,549,999
Year 2020 : $18,049,999
Year 2021 : $3,800,000

Farm Players Salaries

Patrick Sharp $200,000 (1)
Josh Leivo $50,000 (3)
Austin Watson $50,000 (2)
Jordan Schroeder $50,000 (2)
Jack Roslovic $50,000 (2)
Kyle Rau $50,000 (1)
Devante Smith-Pelly $50,000 (1)
Nate Prosser $50,000 (2)
Carl Dahlstrom $50,000 (3)
Adin Hill $50,000 (1)
Calvin Pickard $50,000 (4)
Laurent Brossoit $50,000 (1)
Ryan Sproul $50,000 (1)
Marko Dano $50,000 (2)
Mirco Mueller $50,000 (2)
Louie Belpedio $50,000 (1)
Total Farm Players16
Salary Commitment
Year 2018 : $950,000
Year 2019 : $450,000
Year 2020 : $150,000
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $950,000
Year 2019 : $450,000
Year 2020 : $150,000
Year 2021 : $50,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $63,000,000
Available Cap Space

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Anaheim Ducks $33,100,599 $45,466,375 $17,533,625 $45,466,375 202444
Boston Bruins $34,062,536 $55,039,375 $7,960,625 $55,039,375 212041
Buffalo Sabres $30,760,641 $48,431,250 $14,568,750 $48,431,250 221436
Calgary Flames $33,147,770 $60,405,700 $2,594,300 $60,405,700 221840
Carolina Hurricanes $42,946,284 $41,418,786 $21,581,214 $41,418,786 212041
Chicago Blackhawks $55,854,772 $39,650,000 $23,350,000 $39,650,000 211637
Colorado Avalanche $28,362,161 $59,326,562 $3,673,438 $59,326,562 211536
Detroit Red Wings $70,625,481 $23,025,999 $39,974,001 $23,025,999 202646
Edmonton Oilers $59,746,878 $56,000,999 $6,999,001 $56,000,999 212041
Florida Panthers $61,191,798 $23,050,249 $39,949,751 $23,050,249 231336
Los Angeles Kings $40,205,261 $52,970,001 $10,029,999 $52,970,001 231538
Minnesota Wild $53,119,315 $30,488,750 $32,511,250 $30,488,750 212142
Montreal Canadiens $58,220,548 $34,347,400 $28,652,600 $34,347,400 202444
Nashville Predators $23,620,312 $58,209,999 $4,790,001 $58,209,999 211536
New Jersey Devils $53,895,496 $34,517,334 $28,482,666 $34,517,334 211435
New York Islanders $62,681,661 $31,250,005 $31,749,995 $31,250,005 231841
New York Rangers $36,718,892 $40,107,500 $22,892,500 $40,107,500 212041
Philadelphia Flyers $24,587,092 $59,548,505 $3,451,495 $59,548,505 221436
Pittsburgh Penguins $22,669,170 $60,617,500 $2,382,500 $60,617,500 231437
San Jose Sharks $22,278,787 $60,471,150 $2,528,850 $60,471,150 201535
St. Louis Blues $34,641,939 $42,574,849 $20,425,151 $42,574,849 202242
Tampa Bay Lightning $53,125,223 $45,430,000 $17,570,000 $45,430,000 232750
Toronto Maple Leafs $22,835,328 $62,981,100 $18,900 $62,981,100 221335
Vancouver Canucks $28,695,229 $62,967,500 $32,500 $62,967,500 231437
Washington Capitals $42,855,184 $54,153,500 $8,846,500 $54,153,500 211536
Winnipeg Jets $33,916,050 $42,049,999 $20,950,001 $42,049,999 221638