Team Finance for JGHL1819

Update - Friday, March 22, 2019 at 18:00

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 5000 - $100 - 4,939 - 98.79%
Level 2: 4000 - $60 - 3,954 - 98.84%
Level 3: 1000 - $35 - 994 - 99.44%
Level 4: 3000 - $20 - 2,974 - 99.13%
Luxury : 1000 - $200 - 989 - 98.92%
Total Capacity :14000

Income

Home Games Left15
Average Attendance - %13,850 - 98.93%
Average Income per Game$1,023,274
Year to Date Revenue$26,605,130

Expense

Pro Players Total Salaries$55,063,750
Farm Players Total Salaries$1,302,625
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,683,727
Farm Year To Date Expenses$1,172,886
Pro Salary Cap To Date$33,496,878
Farm Salary Cap To Date$982,771

Estimate

Pro Estimated Season Revenue$15,349,113
Pro Remaining Season Days66
Pro Expenses Per Days$316,364
Pro Estimated Expenses$20,880,024
Farm Remaining Season Days63
Farm Expenses Per Days$9,318
Farm Estimated Expenses$587,034
Estimated Season Expenses$21,467,058
Season Salary Cap$56,366,375
Estimate Under Maximum Salary Cap of $58,000,000$1,633,625
Estimate Over Minimum Salary Cap of $0 $56,366,375
Current Bank Account$37,002,410
Projected Bank Account$30,884,465

Pro Players Salaries

Will Butcher $5,000,000 (4)
Jake Allen $5,000,000 (1)
Shayne Gostisbehere $5,000,000 (3)
Andrew Ladd $4,500,000 (2)
Thomas Vanek $3,250,000 (3)
Tyler Bozak $3,126,250 (2)
T.J. Brodie $3,000,000 (1)
Patrik Berglund $2,562,500 (4)
Roberto Luongo $2,500,000 (1)
Sami Vatanen $2,500,000 (1)
Brendan Gallagher $2,000,000 (2)
Jean-Gabriel Pageau $2,000,000 (2)
Michael Raffl $1,800,000 (1)
Andy Greene $1,750,000 (1)
Kevan Miller $1,575,000 (4)
Lars Eller $1,500,000 (1)
Frank Vatrano $1,500,000 (4)
Chris Tierney $1,500,000 (4)
Marco Scandella $1,500,000 (1)
Mikkel Boedker $1,500,000 (1)
Robert Hagg $500,000 (2)
Joonas Donskoi $500,000 (1)
Oskar Lindblom $500,000 (3)
Joonas Korpisalo $500,000 (2)
Total Pro Players24
Salary Commitment
Year 2018 : $55,063,750
Year 2019 : $33,513,750
Year 2020 : $20,887,500
Year 2021 : $12,137,500
Salary Average Commitment
Year 2018 : $55,063,750
Year 2019 : $33,513,750
Year 2020 : $20,887,500
Year 2021 : $12,137,500
Salary Cap with 1 Way Contract
Year 2018 : $55,063,750
Year 2019 : $33,513,750
Year 2020 : $20,887,500
Year 2021 : $12,137,500

Farm Players Salaries

Matt Read $152,625 (2)
Erik Gudbranson $100,000 (1)
Luca Sbisa $100,000 (1)
Gemel Smith $50,000 (2)
Justin Auger $50,000 (3)
Pontus Aberg $50,000 (2)
Johan Larsson $50,000 (2)
Cedric Paquette $50,000 (2)
A.J. Greer $50,000 (2)
Christian Folin $50,000 (3)
Brandon Davidson $50,000 (4)
Danick Martel $50,000 (4)
Brian Lashoff $50,000 (2)
Scott Laughton $50,000 (2)
Travis Sanheim $50,000 (3)
Alex Lyon $50,000 (1)
Samuel Morin $50,000 (2)
Zac Rinaldo $50,000 (2)
Victor Ejdsell $50,000 (4)
Miikka Salomaki $50,000 (4)
Oscar Lindberg $50,000 (4)
Andreas Englund $50,000 (2)
Total Farm Players22
Salary Commitment
Year 2018 : $1,302,625
Year 2019 : $1,052,625
Year 2020 : $400,000
Year 2021 : $250,000
Salary Average Commitment
Year 2018 : $1,302,625
Year 2019 : $1,052,625
Year 2020 : $400,000
Year 2021 : $250,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 5000 - $100 - 4,934 - 98.69%
Level 2: 4000 - $60 - 3,958 - 98.94%
Level 3: 1000 - $35 - 992 - 99.18%
Level 4: 3000 - $20 - 2,964 - 98.79%
Luxury : 1000 - $200 - 992 - 99.23%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %13,840 - 98.86%
Average Income per Game$1,023,334
Year to Date Revenue$27,630,010

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$33,366,412
Farm Year To Date Expenses$986,689
Pro Salary Cap To Date$33,179,586
Farm Salary Cap To Date$796,593

Estimate

Pro Estimated Season Revenue$14,326,672
Pro Remaining Season Days66
Pro Expenses Per Days$309,368
Pro Estimated Expenses$20,418,288
Farm Remaining Season Days63
Farm Expenses Per Days$8,721
Farm Estimated Expenses$549,423
Estimated Season Expenses$20,967,711
Season Salary Cap$55,039,375
Estimate Under Maximum Salary Cap of $58,000,000$2,960,625
Estimate Over Minimum Salary Cap of $0 $55,039,375
Current Bank Account$40,775,794
Projected Bank Account$34,134,755

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 - 4,967 - 99.33%
Level 2: 4000 - $60 - 3,961 - 99.03%
Level 3: 1000 - $35 - 994 - 99.40%
Level 4: 3000 - $20 - 2,976 - 99.20%
Luxury : 1000 - $200 - 990 - 99.00%
Total Capacity :14000

Income

Home Games Left15
Average Attendance - %13,888 - 99.20%
Average Income per Game$1,026,647
Year to Date Revenue$26,692,820

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$29,064,756
Farm Year To Date Expenses$1,105,383
Pro Salary Cap To Date$28,877,930
Farm Salary Cap To Date$915,287

Estimate

Pro Estimated Season Revenue$15,399,704
Pro Remaining Season Days66
Pro Expenses Per Days$270,607
Pro Estimated Expenses$17,860,062
Farm Remaining Season Days63
Farm Expenses Per Days$9,738
Farm Estimated Expenses$613,494
Estimated Season Expenses$18,473,556
Season Salary Cap$48,431,250
Estimate Under Maximum Salary Cap of $58,000,000$9,568,750
Estimate Over Minimum Salary Cap of $0 $48,431,250
Current Bank Account$33,796,880
Projected Bank Account$30,723,028

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 - 4,955 - 99.10%
Level 2: 4000 - $60 - 3,974 - 99.36%
Level 3: 1000 - $35 - 996 - 99.63%
Level 4: 3000 - $20 - 2,976 - 99.22%
Luxury : 1000 - $200 - 985 - 98.50%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %13,887 - 99.20%
Average Income per Game$1,025,390
Year to Date Revenue$27,685,535

Expense

Pro Players Total Salaries$55,450,000
Farm Players Total Salaries$1,055,700
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,289,987
Farm Year To Date Expenses$838,477
Pro Salary Cap To Date$34,103,149
Farm Salary Cap To Date$648,381

Estimate

Pro Estimated Season Revenue$14,355,463
Pro Remaining Season Days66
Pro Expenses Per Days$318,571
Pro Estimated Expenses$21,025,686
Farm Remaining Season Days63
Farm Expenses Per Days$7,882
Farm Estimated Expenses$496,566
Estimated Season Expenses$21,522,252
Season Salary Cap$56,505,700
Estimate Under Maximum Salary Cap of $58,000,000$1,494,300
Estimate Over Minimum Salary Cap of $0 $56,505,700
Current Bank Account$41,164,751
Projected Bank Account$33,997,962

Pro Players Salaries

Blake Wheeler $6,000,000 (2)
Ryan Getzlaf $5,750,000 (1)
Ryan O'Reilly $5,500,000 (1)
Jake Muzzin $5,000,000 (1)
P.K. Subban $5,000,000 (1)
Ryan McDonagh $5,000,000 (1)
Jonathan Toews $4,500,000 (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 Players21
Salary Commitment
Year 2018 : $55,450,000
Year 2019 : $22,250,000
Year 2020 : $12,750,000
Year 2021 : $6,000,000
Salary Average Commitment
Year 2018 : $55,450,000
Year 2019 : $22,250,000
Year 2020 : $12,750,000
Year 2021 : $6,000,000
Salary Cap with 1 Way Contract
Year 2018 : $55,450,000
Year 2019 : $22,250,000
Year 2020 : $12,750,000
Year 2021 : $6,000,000

Farm Players Salaries

Adam Gaudette $80,500 (1)
Dylan Sikura $72,600 (1)
Nick Lappin $52,600 (1)
Justin Kloos $50,000 (1)
Brett Kulak $50,000 (1)
Liam O'Brien $50,000 (1)
Morgan Klimchuk $50,000 (3)
Casey Cizikas $50,000 (1)
Zane McIntyre $50,000 (1)
Eeli Tolvanen $50,000 (3)
Ian Scott $50,000 (1)
Mark Jankowski $50,000 (2)
Darcy Kuemper $50,000 (3)
Collin Delia $50,000 (1)
Kasimir Kaskisuo $50,000 (1)
Eric Comrie $50,000 (2)
Samuel Girard $50,000 (3)
Filip Gustavsson $50,000 (2)
Rasmus Andersson $50,000 (2)
Gustav Forsling $50,000 (2)
Total Farm Players20
Salary Commitment
Year 2018 : $1,055,700
Year 2019 : $450,000
Year 2020 : $200,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,055,700
Year 2019 : $450,000
Year 2020 : $200,000
Year 2021 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 5000 - $100 - 4,919 - 98.38%
Level 2: 4000 - $60 - 3,957 - 98.93%
Level 3: 1000 - $35 - 989 - 98.85%
Level 4: 3000 - $20 - 2,968 - 98.95%
Luxury : 1000 - $200 - 979 - 97.86%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %13,812 - 98.66%
Average Income per Game$1,019,049
Year to Date Revenue$27,514,330

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$23,703,399
Farm Year To Date Expenses$923,253
Pro Salary Cap To Date$23,516,573
Farm Salary Cap To Date$733,080

Estimate

Pro Estimated Season Revenue$14,266,690
Pro Remaining Season Days66
Pro Expenses Per Days$219,900
Pro Estimated Expenses$14,513,400
Farm Remaining Season Days63
Farm Expenses Per Days$8,222
Farm Estimated Expenses$517,986
Estimated Season Expenses$15,031,386
Season Salary Cap$41,418,786
Estimate Under Maximum Salary Cap of $58,000,000$16,581,214
Estimate Over Minimum Salary Cap of $0 $41,418,786
Current Bank Account$43,959,595
Projected Bank Account$43,194,899

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 - 4,977 - 99.53%
Level 2: 4000 - $75 - 3,020 - 75.50%
Level 3: 1000 - $50 - 658 - 65.85%
Level 4: 3000 - $25 - 2,241 - 74.71%
Luxury : 1000 - $220 - 781 - 78.14%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %11,678 - 83.41%
Average Income per Game$984,999
Year to Date Revenue$26,594,965

Expense

Pro Players Total Salaries$37,700,000
Farm Players Total Salaries$1,175,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,425,704
Farm Year To Date Expenses$859,751
Pro Salary Cap To Date$24,238,878
Farm Salary Cap To Date$669,636

Estimate

Pro Estimated Season Revenue$13,789,982
Pro Remaining Season Days66
Pro Expenses Per Days$217,143
Pro Estimated Expenses$14,331,438
Farm Remaining Season Days63
Farm Expenses Per Days$8,576
Farm Estimated Expenses$540,288
Estimated Season Expenses$14,871,726
Season Salary Cap$38,875,000
Estimate Under Maximum Salary Cap of $58,000,000$19,125,000
Estimate Over Minimum Salary Cap of $0 $38,875,000
Current Bank Account$57,123,448
Projected Bank Account$56,041,704

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)
David Backes $2,000,000 (3)
Simeon Varlamov $1,500,000 (1)
Jordie Benn $1,000,000 (4)
Michael Stone $1,000,000 (1)
Vladimir Sobotka $750,000 (3)
Braydon Coburn $500,000 (3)
Valtteri Filppula $500,000 (3)
Lukas Sedlak $500,000 (2)
Scott Darling $500,000 (1)
Chandler Stephenson $500,000 (1)
Jimmy Vesey $500,000 (2)
John Moore $500,000 (1)
Chris Kunitz $500,000 (3)
Nick Cousins $500,000 (4)
Total Pro Players20
Salary Commitment
Year 2018 : $37,700,000
Year 2019 : $22,650,000
Year 2020 : $21,650,000
Year 2021 : $1,500,000
Salary Average Commitment
Year 2018 : $37,700,000
Year 2019 : $22,650,000
Year 2020 : $21,650,000
Year 2021 : $1,500,000
Salary Cap with 1 Way Contract
Year 2018 : $37,700,000
Year 2019 : $22,650,000
Year 2020 : $21,650,000
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)
Michael Amadio $50,000 (4)
Beau Bennett $50,000 (2)
Anton Blidh $50,000 (3)
Ales Hemsky $50,000 (3)
Jean-Sebastien Dea $50,000 (3)
Nick Merkley $50,000 (3)
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 Players17
Salary Commitment
Year 2018 : $1,175,000
Year 2019 : $875,000
Year 2020 : $500,000
Year 2021 : $150,000
Salary Average Commitment
Year 2018 : $1,175,000
Year 2019 : $875,000
Year 2020 : $500,000
Year 2021 : $150,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5000 - $100 - 4,941 - 98.83%
Level 2: 4000 - $60 - 3,978 - 99.46%
Level 3: 1000 - $35 - 996 - 99.60%
Level 4: 3000 - $20 - 2,991 - 99.69%
Luxury : 1000 - $200 - 994 - 99.44%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %13,901 - 99.29%
Average Income per Game$1,026,398
Year to Date Revenue$27,712,745

Expense

Pro Players Total Salaries$56,432,812
Farm Players Total Salaries$700,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$393,750
Pro Year To Date Expenses$35,242,102
Farm Year To Date Expenses$643,329
Pro Salary Cap To Date$35,055,276
Farm Salary Cap To Date$453,200

Estimate

Pro Estimated Season Revenue$14,369,571
Pro Remaining Season Days66
Pro Expenses Per Days$324,187
Pro Estimated Expenses$21,396,342
Farm Remaining Season Days63
Farm Expenses Per Days$5,814
Farm Estimated Expenses$366,282
Estimated Season Expenses$21,762,624
Season Salary Cap$57,526,562
Estimate Under Maximum Salary Cap of $58,000,000$473,438
Estimate Over Minimum Salary Cap of $0 $57,526,562
Current Bank Account$36,122,986
Projected Bank Account$28,729,933

Pro Players Salaries

John Tavares $6,000,000 (2)
Drew Doughty $5,500,000 (1)
Phil Kessel $5,000,000 (3)
Erik Karlsson $5,000,000 (2)
Eric Staal $4,000,000 (1)
Patric Hornqvist $3,500,000 (3)
Jonathan Huberdeau $3,000,000 (2)
Seth Jones $3,000,000 (3)
Mats Zuccarello $3,000,000 (3)
Derick Brassard $2,750,000 (3)
Henrik Lundqvist $2,500,000 (1)
Travis Zajac $2,057,812 (1)
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)
Radko Gudas $1,000,000 (2)
Trevor Lewis $1,000,000 (3)
Josh Ho-Sang $500,000 (2)
Colton Sceviour $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $56,432,812
Year 2019 : $40,125,000
Year 2020 : $19,625,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $56,432,812
Year 2019 : $40,125,000
Year 2020 : $19,625,000
Year 2021 : $0
Salary Cap with 1 Way Contract
Year 2018 : $56,432,812
Year 2019 : $40,125,000
Year 2020 : $19,625,000
Year 2021 : $0

Farm Players Salaries

Steven Fogarty $50,000 (3)
Josh Jooris $50,000 (1)
Rocco Grimaldi $50,000 (1)
Eric Robinson $50,000 (1)
David Desharnais $50,000 (1)
Connor Brickley $50,000 (2)
Matthew Stajan $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 Players14
Salary Commitment
Year 2018 : $700,000
Year 2019 : $350,000
Year 2020 : $200,000
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $700,000
Year 2019 : $350,000
Year 2020 : $200,000
Year 2021 : $50,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5000 - $200 - 2,216 - 44.31%
Level 2: 4000 - $100 - 2,178 - 54.45%
Level 3: 1000 - $70 - 461 - 46.12%
Level 4: 3000 - $35 - 1,585 - 52.82%
Luxury : 1000 - $210 - 820 - 82.03%
Total Capacity :14000

Income

Home Games Left15
Average Attendance - %7,260 - 51.85%
Average Income per Game$920,910
Year to Date Revenue$23,943,650

Expense

Pro Players Total Salaries$24,475,999
Farm Players Total Salaries$2,925,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,350,476
Farm Year To Date Expenses$1,413,678
Pro Salary Cap To Date$15,163,635
Farm Salary Cap To Date$1,223,574

Estimate

Pro Estimated Season Revenue$13,813,644
Pro Remaining Season Days66
Pro Expenses Per Days$141,577
Pro Estimated Expenses$9,344,082
Farm Remaining Season Days63
Farm Expenses Per Days$18,750
Farm Estimated Expenses$1,181,250
Estimated Season Expenses$10,525,332
Season Salary Cap$27,400,999
Estimate Under Maximum Salary Cap of $58,000,000$30,599,001
Estimate Over Minimum Salary Cap of $0 $27,400,999
Current Bank Account$66,785,177
Projected Bank Account$70,073,489

Pro Players Salaries

Andrei Vasilevskiy $4,000,000 (4)
Ben Hutton $3,500,000 (2)
Ondrej Kase $3,000,000 (3)
Troy Stecher $2,500,000 (3)
Josh Anderson $1,500,000 (4)
Colton Sissons $1,250,000 (3)
Fredrik Claesson $999,999 (3)
Andrew Shaw $825,000 (1)
Matthew Peca $750,000 (3)
Vincent Hinostroza $651,000 (3)
Connor Murphy $500,000 (3)
Victor Mete $500,000 (3)
Andre Burakovsky $500,000 (4)
Andreas Johnsson $500,000 (3)
Eddie Lack $500,000 (1)
Filip Chytil $500,000 (3)
Travis Dermott $500,000 (3)
Josh Morrissey $500,000 (1)
Evan Rodrigues $500,000 (2)
Jakub Vrana $500,000 (2)
John Hayden $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $24,475,999
Year 2019 : $22,650,999
Year 2020 : $17,650,999
Year 2021 : $6,000,000
Salary Average Commitment
Year 2018 : $24,475,999
Year 2019 : $22,650,999
Year 2020 : $17,650,999
Year 2021 : $6,000,000
Salary Cap with 1 Way Contract
Year 2018 : $24,475,999
Year 2019 : $22,650,999
Year 2020 : $17,650,999
Year 2021 : $6,000,000

Farm Players Salaries

Tyler Ennis $750,000 (1)
Filip Chlapik $500,000 (3)
Luke Kunin $500,000 (3)
Peter Holland $100,000 (1)
Tyler Graovac $75,000 (2)
Lias Andersson $50,000 (3)
Kevin Roy $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)
Jordan Greenway $50,000 (3)
Lance Bouma $50,000 (2)
Brandon Halverson $50,000 (1)
Tanner Glass $50,000 (1)
Marcus Hogberg $50,000 (1)
Samuel Montembeault $50,000 (2)
Thatcher Demko $50,000 (1)
Julius Honka $50,000 (2)
Jacob de la Rose $50,000 (1)
Sammy Blais $50,000 (3)
Andrei Mironov $50,000 (3)
Jordan Schmaltz $50,000 (2)
Chris Bigras $50,000 (2)
Total Farm Players25
Salary Commitment
Year 2018 : $2,925,000
Year 2019 : $825,000
Year 2020 : $500,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,925,000
Year 2019 : $825,000
Year 2020 : $500,000
Year 2021 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Centre
Level 1: 5000 - $100 - 4,946 - 98.92%
Level 2: 4000 - $60 - 3,969 - 99.24%
Level 3: 1000 - $35 - 995 - 99.52%
Level 4: 3000 - $20 - 2,970 - 99.01%
Luxury : 1000 - $200 - 987 - 98.73%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %13,868 - 99.06%
Average Income per Game$1,024,468
Year to Date Revenue$27,660,625

Expense

Pro Players Total Salaries$54,500,999
Farm Players Total Salaries$1,500,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,300,639
Farm Year To Date Expenses$1,164,780
Pro Salary Cap To Date$27,113,735
Farm Salary Cap To Date$974,682

Estimate

Pro Estimated Season Revenue$14,342,546
Pro Remaining Season Days66
Pro Expenses Per Days$313,149
Pro Estimated Expenses$20,667,834
Farm Remaining Season Days63
Farm Expenses Per Days$10,465
Farm Estimated Expenses$659,295
Estimated Season Expenses$21,327,129
Season Salary Cap$56,000,999
Estimate Under Maximum Salary Cap of $58,000,000$1,999,001
Estimate Over Minimum Salary Cap of $0 $56,000,999
Current Bank Account$66,588,491
Projected Bank Account$59,603,908

Pro Players Salaries

Dustin Byfuglien $10,000,000 (3)
Tyler Myers $5,000,000 (2)
Mike Smith $5,000,000 (1)
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)
Brian Dumoulin $1,000,000 (3)
Morgan Rielly $1,000,000 (3)
Matthew Tkachuk $1,000,000 (2)
Travis Konecny $500,000 (2)
Juuse Saros $500,000 (1)
Adrian Kempe $500,000 (2)
Mikko Rantanen $500,000 (1)
William Nylander $500,000 (1)
Patrik Nemeth $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $54,500,999
Year 2019 : $31,500,999
Year 2020 : $16,500,999
Year 2021 : $1,500,999
Salary Average Commitment
Year 2018 : $54,500,999
Year 2019 : $31,500,999
Year 2020 : $16,500,999
Year 2021 : $1,500,999
Salary Cap with 1 Way Contract
Year 2018 : $54,500,999
Year 2019 : $31,500,999
Year 2020 : $16,500,999
Year 2021 : $1,500,999

Farm Players Salaries

Jared McCann $500,000 (1)
Charlie Lindgren $100,000 (2)
Brad Richardson $100,000 (1)
Colin White $50,000 (2)
Anton Slepyshev $50,000 (1)
Evgeny Svechnikov $50,000 (2)
Dalton Prout $50,000 (2)
Alexander Nylander $50,000 (2)
Frederik Gauthier $50,000 (1)
Dennis Rasmussen $50,000 (2)
Valentin Zykov $50,000 (2)
Tomas Jurco $50,000 (3)
Alex Stalock $50,000 (4)
William Carrier $50,000 (2)
Hudson Fasching $50,000 (1)
Nicolas Roy $50,000 (3)
Marcus Sorensen $50,000 (2)
Mark Pysyk $50,000 (2)
Michael Bournival $50,000 (2)
Total Farm Players19
Salary Commitment
Year 2018 : $1,500,000
Year 2019 : $750,000
Year 2020 : $150,000
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $1,500,000
Year 2019 : $750,000
Year 2020 : $150,000
Year 2021 : $50,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 5000 - $100 - 4,888 - 97.76%
Level 2: 4000 - $60 - 3,895 - 97.37%
Level 3: 1000 - $35 - 975 - 97.51%
Level 4: 3000 - $20 - 2,913 - 97.10%
Luxury : 1000 - $200 - 969 - 96.85%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %13,639 - 97.42%
Average Income per Game$1,008,590
Year to Date Revenue$27,231,935

Expense

Pro Players Total Salaries$15,668,499
Farm Players Total Salaries$3,331,750
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,767,815
Farm Year To Date Expenses$1,366,990
Pro Salary Cap To Date$10,580,936
Farm Salary Cap To Date$1,176,850

Estimate

Pro Estimated Season Revenue$14,120,263
Pro Remaining Season Days66
Pro Expenses Per Days$91,249
Pro Estimated Expenses$6,022,434
Farm Remaining Season Days63
Farm Expenses Per Days$21,115
Farm Estimated Expenses$1,330,245
Estimated Season Expenses$7,352,679
Season Salary Cap$19,000,249
Estimate Under Maximum Salary Cap of $58,000,000$38,999,751
Estimate Over Minimum Salary Cap of $0 $19,000,249
Current Bank Account$56,337,053
Projected Bank Account$63,104,637

Pro Players Salaries

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)
Markus Hannikainen $500,000 (3)
Andreas Martinsen $500,000 (2)
Torrey Mitchell $500,000 (1)
Dominic Toninato $500,000 (3)
Harri Sateri $500,000 (3)
Greg McKegg $500,000 (3)
Mark Letestu $500,000 (2)
Kevin Bieksa $500,000 (1)
Josh Gorges $500,000 (1)
Zach Trotman $500,000 (1)
Derek Dorsett $500,000 (2)
Martin Marincin $500,000 (3)
Curtis Lazar $500,000 (1)
Calle Rosen $500,000 (3)
Joel Ward $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $15,668,499
Year 2019 : $6,974,999
Year 2020 : $5,474,999
Year 2021 : $1,475,000
Salary Average Commitment
Year 2018 : $15,668,499
Year 2019 : $6,974,999
Year 2020 : $5,474,999
Year 2021 : $1,475,000
Salary Cap with 1 Way Contract
Year 2018 : $15,668,499
Year 2019 : $6,974,999
Year 2020 : $5,474,999
Year 2021 : $1,475,000

Farm Players Salaries

Max McCormick $500,000 (1)
Klas Dahlbeck $500,000 (2)
Leland Irving $500,000 (2)
Vadim Shipachyov $500,000 (3)
Brandon Dubinsky $400,000 (2)
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)
Kevin Connauton $50,000 (2)
Thomas McCollum $50,000 (2)
Slater Koekkoek $50,000 (4)
Maxime Lagace $50,000 (4)
Michael Houser $50,000 (1)
Total Farm Players15
Salary Commitment
Year 2018 : $3,331,750
Year 2019 : $1,144,250
Year 2020 : $219,250
Year 2021 : $169,250
Salary Average Commitment
Year 2018 : $3,331,750
Year 2019 : $1,144,250
Year 2020 : $219,250
Year 2021 : $169,250

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5000 - $100 - 4,943 - 98.87%
Level 2: 4000 - $60 - 3,975 - 99.38%
Level 3: 1000 - $35 - 989 - 98.85%
Level 4: 3000 - $20 - 2,968 - 98.92%
Luxury : 1000 - $200 - 984 - 98.42%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %13,859 - 98.99%
Average Income per Game$1,023,625
Year to Date Revenue$27,637,870

Expense

Pro Players Total Salaries$43,827,501
Farm Players Total Salaries$1,030,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,312,500
Pro Year To Date Expenses$26,962,257
Farm Year To Date Expenses$896,017
Pro Salary Cap To Date$26,775,431
Farm Salary Cap To Date$705,920

Estimate

Pro Estimated Season Revenue$14,330,747
Pro Remaining Season Days66
Pro Expenses Per Days$252,157
Pro Estimated Expenses$16,642,362
Farm Remaining Season Days63
Farm Expenses Per Days$7,733
Farm Estimated Expenses$487,179
Estimated Season Expenses$17,129,541
Season Salary Cap$46,170,001
Estimate Under Maximum Salary Cap of $58,000,000$11,829,999
Estimate Over Minimum Salary Cap of $0 $46,170,001
Current Bank Account$44,991,072
Projected Bank Account$42,192,278

Pro Players Salaries

Mark Giordano $7,300,000 (2)
Duncan Keith $6,000,000 (2)
Leon Draisaitl $5,000,000 (4)
Jonathan Audy-Marchessault $5,000,000 (2)
Martin Jones $5,000,000 (3)
Patrik Laine $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)
Jason Zucker $500,000 (1)
Ryan Pulock $500,000 (1)
Robin Lehner $500,000 (1)
Nick Shore $500,000 (4)
Anthony Mantha $500,000 (1)
Nikita Zadorov $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $43,827,501
Year 2019 : $38,175,000
Year 2020 : $13,000,000
Year 2021 : $7,500,000
Salary Average Commitment
Year 2018 : $43,827,501
Year 2019 : $38,175,000
Year 2020 : $13,000,000
Year 2021 : $7,500,000
Salary Cap with 1 Way Contract
Year 2018 : $43,827,501
Year 2019 : $38,175,000
Year 2020 : $13,000,000
Year 2021 : $7,500,000

Farm Players Salaries

Petr Mrazek $150,000 (2)
Joe Hicketts $130,000 (2)
Nolan Patrick $50,000 (3)
Nikita Scherbak $50,000 (2)
Jordan Oesterle $50,000 (1)
Giovanni Fiore $50,000 (1)
Christopher DiDomenico $50,000 (3)
Ivan Barbashev $50,000 (2)
Henrik Borgstrom $50,000 (3)
Tyson Jost $50,000 (2)
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 Players17
Salary Commitment
Year 2018 : $1,030,000
Year 2019 : $880,000
Year 2020 : $250,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,030,000
Year 2019 : $880,000
Year 2020 : $250,000
Year 2021 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5000 - $100 - 4,932 - 98.63%
Level 2: 4000 - $60 - 3,954 - 98.84%
Level 3: 1000 - $35 - 988 - 98.77%
Level 4: 3000 - $20 - 2,976 - 99.19%
Luxury : 1000 - $200 - 981 - 98.05%
Total Capacity :14000

Income

Home Games Left15
Average Attendance - %13,829 - 98.78%
Average Income per Game$1,020,568
Year to Date Revenue$26,534,775

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$17,902,071
Farm Year To Date Expenses$1,340,755
Pro Salary Cap To Date$17,715,245
Farm Salary Cap To Date$1,150,659

Estimate

Pro Estimated Season Revenue$15,308,524
Pro Remaining Season Days66
Pro Expenses Per Days$165,707
Pro Estimated Expenses$10,936,662
Farm Remaining Season Days63
Farm Expenses Per Days$12,151
Farm Estimated Expenses$765,513
Estimated Season Expenses$11,702,175
Season Salary Cap$30,488,750
Estimate Under Maximum Salary Cap of $58,000,000$27,511,250
Estimate Over Minimum Salary Cap of $0 $30,488,750
Current Bank Account$49,679,282
Projected Bank Account$53,285,631

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)
Zemgus Girgensons $500,000 (3)
Denis Malgin $500,000 (2)
Nathan Beaulieu $500,000 (2)
Justin Falk $500,000 (4)
Madison Bowey $500,000 (3)
J.T. Compher $500,000 (2)
Kasperi Kapanen $500,000 (1)
Pavel Buchnevich $500,000 (2)
Matt Calvert $500,000 (1)
Derek MacKenzie $500,000 (2)
Nick Ritchie $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $28,698,750
Year 2019 : $19,198,750
Year 2020 : $11,750,000
Year 2021 : $7,750,000
Salary Average Commitment
Year 2018 : $28,698,750
Year 2019 : $19,198,750
Year 2020 : $11,750,000
Year 2021 : $7,750,000
Salary Cap with 1 Way Contract
Year 2018 : $28,698,750
Year 2019 : $19,198,750
Year 2020 : $11,750,000
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)
Stefan Matteau $50,000 (4)
Kalle Kossila $50,000 (4)
John Quenneville $50,000 (2)
Freddie Hamilton $50,000 (3)
Martin Necas $50,000 (3)
Josh Archibald $50,000 (2)
Gustav Olofsson $50,000 (1)
Eamon McAdam $50,000 (4)
Jonas Johansson $50,000 (1)
Kurtis MacDermid $50,000 (4)
Ross Johnston $50,000 (3)
Jeff Zatkoff $50,000 (4)
Troy Terry $50,000 (4)
Total Farm Players21
Salary Commitment
Year 2018 : $1,790,000
Year 2019 : $1,600,000
Year 2020 : $575,000
Year 2021 : $362,500
Salary Average Commitment
Year 2018 : $1,790,000
Year 2019 : $1,600,000
Year 2020 : $575,000
Year 2021 : $362,500

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5000 - $100 - 4,943 - 98.86%
Level 2: 4000 - $60 - 3,964 - 99.11%
Level 3: 1000 - $35 - 992 - 99.22%
Level 4: 3000 - $20 - 2,972 - 99.05%
Luxury : 1000 - $200 - 989 - 98.87%
Total Capacity :14000

Income

Home Games Left15
Average Attendance - %13,860 - 99.00%
Average Income per Game$1,024,032
Year to Date Revenue$26,624,835

Expense

Pro Players Total Salaries$38,400,000
Farm Players Total Salaries$1,447,400
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,638,281
Farm Year To Date Expenses$1,105,301
Pro Salary Cap To Date$23,451,448
Farm Salary Cap To Date$915,198

Estimate

Pro Estimated Season Revenue$15,360,482
Pro Remaining Season Days66
Pro Expenses Per Days$221,143
Pro Estimated Expenses$14,595,438
Farm Remaining Season Days63
Farm Expenses Per Days$10,159
Farm Estimated Expenses$640,017
Estimated Season Expenses$15,235,455
Season Salary Cap$39,847,400
Estimate Under Maximum Salary Cap of $58,000,000$18,152,600
Estimate Over Minimum Salary Cap of $0 $39,847,400
Current Bank Account$57,007,020
Projected Bank Account$57,132,047

Pro Players Salaries

Auston Matthews $5,000,000 (2)
Anders Lee $5,000,000 (1)
Aleksander Barkov $5,000,000 (2)
Ryan Nugent-Hopkins $4,000,000 (1)
Zach Werenski $3,000,000 (2)
Daniel Sedin $2,400,000 (1)
Darnell Nurse $2,000,000 (4)
Sebastian Aho $1,500,000 (2)
Alex DeBrincat $1,500,000 (3)
Connor Brown $1,500,000 (4)
Kevin Fiala $1,500,000 (4)
Ryan Spooner $1,500,000 (2)
Craig Smith $1,000,000 (1)
Thomas Chabot $500,000 (2)
Casey DeSmith $500,000 (1)
Adam Werner $500,000 (2)
Shea Theodore $500,000 (1)
Brandon Carlo $500,000 (2)
Esa Lindell $500,000 (1)
Teuvo Teravainen $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2018 : $38,400,000
Year 2019 : $24,500,000
Year 2020 : $7,000,000
Year 2021 : $5,000,000
Salary Average Commitment
Year 2018 : $38,400,000
Year 2019 : $24,500,000
Year 2020 : $7,000,000
Year 2021 : $5,000,000
Salary Cap with 1 Way Contract
Year 2018 : $38,400,000
Year 2019 : $24,500,000
Year 2020 : $7,000,000
Year 2021 : $5,000,000

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)
Alexander Burmistrov $50,000 (3)
Nikolay Goldobin $50,000 (1)
Dylan Gambrell $50,000 (3)
Sonny Milano $50,000 (1)
Pavel Zacha $50,000 (1)
Barclay Goodrow $50,000 (1)
Daniel Sprong $50,000 (2)
Laurent Dauphin $50,000 (1)
Alex Formenton $50,000 (3)
Nic Petan $50,000 (1)
Dylan Ferguson $50,000 (3)
Tim Schaller $50,000 (4)
C.J. Motte $50,000 (1)
Nick Ellis $50,000 (1)
Kevin Boyle $50,000 (1)
Xavier Ouellet $50,000 (3)
Oliver Bjorkstrand $50,000 (1)
Steve Michalek $50,000 (1)
Tage Thompson $50,000 (3)
Tyler Motte $50,000 (2)
Tanner Fritz $50,000 (1)
Total Farm Players26
Salary Commitment
Year 2018 : $1,447,400
Year 2019 : $582,500
Year 2020 : $430,000
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $1,447,400
Year 2019 : $582,500
Year 2020 : $430,000
Year 2021 : $50,000

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 5000 - $100 - 4,919 - 98.38%
Level 2: 4000 - $60 - 3,972 - 99.30%
Level 3: 1000 - $35 - 995 - 99.47%
Level 4: 3000 - $20 - 2,991 - 99.70%
Luxury : 1000 - $200 - 988 - 98.75%
Total Capacity :14000

Income

Home Games Left15
Average Attendance - %13,864 - 99.03%
Average Income per Game$1,022,376
Year to Date Revenue$26,581,765

Expense

Pro Players Total Salaries$55,499,999
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$34,755,413
Farm Year To Date Expenses$798,534
Pro Salary Cap To Date$34,568,587
Farm Salary Cap To Date$608,329

Estimate

Pro Estimated Season Revenue$15,335,634
Pro Remaining Season Days66
Pro Expenses Per Days$318,857
Pro Estimated Expenses$21,044,562
Farm Remaining Season Days63
Farm Expenses Per Days$7,326
Farm Estimated Expenses$461,538
Estimated Season Expenses$21,506,100
Season Salary Cap$56,459,999
Estimate Under Maximum Salary Cap of $58,000,000$1,540,001
Estimate Over Minimum Salary Cap of $0 $56,459,999
Current Bank Account$30,029,580
Projected Bank Account$23,859,114

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)
Marc-Edouard Vlasic $1,625,000 (3)
Jay Beagle $1,000,000 (1)
Jonathan Bernier $625,000 (3)
Jordan Weal $500,000 (1)
Luke Glendening $500,000 (1)
Sven Baertschi $500,000 (1)
Brock Boeser $500,000 (2)
Robert Bortuzzo $500,000 (4)
Total Pro Players20
Salary Commitment
Year 2018 : $55,499,999
Year 2019 : $32,749,999
Year 2020 : $18,249,999
Year 2021 : $500,000
Salary Average Commitment
Year 2018 : $55,499,999
Year 2019 : $32,749,999
Year 2020 : $18,249,999
Year 2021 : $500,000
Salary Cap with 1 Way Contract
Year 2018 : $55,499,999
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 - 4,958 - 99.16%
Level 2: 4000 - $60 - 3,944 - 98.59%
Level 3: 1000 - $35 - 988 - 98.81%
Level 4: 3000 - $20 - 2,981 - 99.36%
Luxury : 1000 - $200 - 983 - 98.25%
Total Capacity :14000

Income

Home Games Left15
Average Attendance - %13,853 - 98.95%
Average Income per Game$1,023,106
Year to Date Revenue$26,600,765

Expense

Pro Players Total Salaries$41,312,434
Farm Players Total Salaries$721,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$612,500
Pro Year To Date Expenses$25,406,633
Farm Year To Date Expenses$699,106
Pro Salary Cap To Date$25,219,728
Farm Salary Cap To Date$509,010

Estimate

Pro Estimated Season Revenue$15,346,595
Pro Remaining Season Days66
Pro Expenses Per Days$237,785
Pro Estimated Expenses$15,693,810
Farm Remaining Season Days63
Farm Expenses Per Days$5,936
Farm Estimated Expenses$373,968
Estimated Season Expenses$16,067,778
Season Salary Cap$42,645,934
Estimate Under Maximum Salary Cap of $58,000,000$15,354,066
Estimate Over Minimum Salary Cap of $0 $42,645,934
Current Bank Account$52,618,037
Projected Bank Account$51,896,854

Pro Players Salaries

Corey Crawford $5,500,000 (1)
Justin Faulk $5,000,000 (1)
Derek Stepan $4,000,000 (1)
Kyle Okposo $3,000,000 (4)
Tanner Pearson $3,000,000 (3)
David Savard $3,000,000 (1)
Nazem Kadri $3,000,000 (2)
Sam Gagner $2,750,000 (1)
Patrick Maroon $1,500,000 (4)
Justin Schultz $1,500,000 (2)
Bryan Rust $1,500,000 (4)
Cameron Talbot $1,500,000 (4)
Riley Sheahan $1,000,000 (1)
Markus Nutivaara $754,000 (2)
Jamie McGinn $656,250 (1)
Brandon Tanev $625,500 (3)
Matt Hunwick $526,684 (1)
Antoine Vermette $500,000 (1)
Byron Froese $500,000 (1)
Ryan Donato $500,000 (3)
Brandon Montour $500,000 (2)
Brett Pesce $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $41,312,434
Year 2019 : $17,379,500
Year 2020 : $11,625,500
Year 2021 : $7,500,000
Salary Average Commitment
Year 2018 : $41,312,434
Year 2019 : $17,379,500
Year 2020 : $11,625,500
Year 2021 : $7,500,000
Salary Cap with 1 Way Contract
Year 2018 : $41,312,434
Year 2019 : $17,379,500
Year 2020 : $11,625,500
Year 2021 : $7,500,000

Farm Players Salaries

Matiss Kivlenieks $71,000 (2)
Peter Cehlarik $50,000 (2)
Reid Boucher $50,000 (3)
Noah Juulsen $50,000 (3)
Janne Kuokkanen $50,000 (3)
Jacob Josefson $50,000 (1)
Ryan Lomberg $50,000 (2)
Mike Reilly $50,000 (1)
Jordan Binnington $50,000 (2)
Ken Appleby $50,000 (1)
Philipp Grubauer $50,000 (2)
Zach Whitecloud $50,000 (4)
Alex Nedeljkovic $50,000 (2)
Anthony Stolarz $50,000 (3)
Total Farm Players14
Salary Commitment
Year 2018 : $721,000
Year 2019 : $571,000
Year 2020 : $250,000
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $721,000
Year 2019 : $571,000
Year 2020 : $250,000
Year 2021 : $50,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5000 - $100 - 4,941 - 98.81%
Level 2: 4000 - $60 - 3,946 - 98.66%
Level 3: 1000 - $35 - 987 - 98.74%
Level 4: 3000 - $20 - 2,978 - 99.27%
Luxury : 1000 - $200 - 988 - 98.75%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %13,840 - 98.86%
Average Income per Game$1,022,484
Year to Date Revenue$27,607,060

Expense

Pro Players Total Salaries$29,425,005
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$16,940,125
Farm Year To Date Expenses$1,101,040
Pro Salary Cap To Date$16,753,296
Farm Salary Cap To Date$910,921

Estimate

Pro Estimated Season Revenue$14,314,772
Pro Remaining Season Days66
Pro Expenses Per Days$169,857
Pro Estimated Expenses$11,210,562
Farm Remaining Season Days63
Farm Expenses Per Days$9,738
Farm Estimated Expenses$613,494
Estimated Season Expenses$11,824,056
Season Salary Cap$30,800,005
Estimate Under Maximum Salary Cap of $58,000,000$27,199,995
Estimate Over Minimum Salary Cap of $0 $30,800,005
Current Bank Account$60,388,444
Projected Bank Account$62,879,160

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)
Artturi Lehkonen $500,000 (2)
Anthony Beauvillier $500,000 (2)
Andrew Copp $500,000 (1)
Alex Biega $500,000 (1)
Ryan Carpenter $500,000 (3)
Brendan Smith $500,000 (1)
Jamie Oleksiak $500,000 (2)
Logan Shaw $500,000 (1)
Curtis McElhinney $500,000 (2)
Brock McGinn $500,000 (1)
David Kampf $500,000 (1)
Charles Hudon $500,000 (1)
Jesper Bratt $500,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $29,425,005
Year 2019 : $11,925,005
Year 2020 : $5,750,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $29,425,005
Year 2019 : $11,925,005
Year 2020 : $5,750,000
Year 2021 : $0
Salary Cap with 1 Way Contract
Year 2018 : $29,425,005
Year 2019 : $11,925,005
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)
Jon Merrill $50,000 (3)
Joakim Nordstrom $50,000 (3)
Jesse Puljujarvi $50,000 (2)
Adam Cracknell $50,000 (1)
Henrik Haapala $50,000 (1)
Dylan Strome $50,000 (2)
Nick Paul $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 Players19
Salary Commitment
Year 2018 : $1,375,000
Year 2019 : $450,000
Year 2020 : $200,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,375,000
Year 2019 : $450,000
Year 2020 : $200,000
Year 2021 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5000 - $100 - 4,976 - 99.52%
Level 2: 4000 - $60 - 3,932 - 98.30%
Level 3: 1000 - $35 - 990 - 99.05%
Level 4: 3000 - $20 - 2,978 - 99.26%
Luxury : 1000 - $200 - 989 - 98.92%
Total Capacity :14000

Income

Home Games Left15
Average Attendance - %13,865 - 99.04%
Average Income per Game$1,025,579
Year to Date Revenue$26,665,060

Expense

Pro Players Total Salaries$40,337,500
Farm Players Total Salaries$1,575,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$245,000
Pro Year To Date Expenses$25,452,756
Farm Year To Date Expenses$1,176,132
Pro Salary Cap To Date$25,265,917
Farm Salary Cap To Date$986,036

Estimate

Pro Estimated Season Revenue$15,383,688
Pro Remaining Season Days66
Pro Expenses Per Days$232,214
Pro Estimated Expenses$15,326,124
Farm Remaining Season Days63
Farm Expenses Per Days$10,901
Farm Estimated Expenses$686,763
Estimated Season Expenses$16,012,887
Season Salary Cap$42,157,500
Estimate Under Maximum Salary Cap of $58,000,000$15,842,500
Estimate Over Minimum Salary Cap of $0 $42,157,500
Current Bank Account$36,989,195
Projected Bank Account$36,359,996

Pro Players Salaries

Ryan Johansen $4,750,000 (3)
Alexander Steen $4,000,000 (3)
Jack Johnson $4,000,000 (3)
Rick Nash $4,000,000 (1)
Alexander Kerfoot $3,950,000 (4)
Vincent Trocheck $3,000,000 (3)
Niklas Hjalmarsson $3,000,000 (3)
Braden Holtby $2,187,500 (2)
Thomas Greiss $2,000,000 (1)
Justin Williams $2,000,000 (3)
Adam Larsson $1,500,000 (3)
Phillip Danault $1,000,000 (4)
Trevor Daley $950,000 (2)
Anton Lindholm $750,000 (3)
Miles Wood $750,000 (4)
Marian Gaborik $500,000 (1)
Devin Shore $500,000 (1)
Scott Hartnell $500,000 (1)
Steven Santini $500,000 (1)
Brad Hunt $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $40,337,500
Year 2019 : $31,837,500
Year 2020 : $28,700,000
Year 2021 : $5,700,000
Salary Average Commitment
Year 2018 : $40,337,500
Year 2019 : $31,837,500
Year 2020 : $28,700,000
Year 2021 : $5,700,000
Salary Cap with 1 Way Contract
Year 2018 : $40,337,500
Year 2019 : $31,837,500
Year 2020 : $28,700,000
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)
Brendan Guhle $50,000 (2)
Philippe Desrosiers $50,000 (1)
Jason Spezza $50,000 (3)
Steven Kampfer $50,000 (1)
Carson Soucy $50,000 (4)
Total Farm Players21
Salary Commitment
Year 2018 : $1,575,000
Year 2019 : $1,170,000
Year 2020 : $820,000
Year 2021 : $615,000
Salary Average Commitment
Year 2018 : $1,575,000
Year 2019 : $1,170,000
Year 2020 : $820,000
Year 2021 : $615,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 5000 - $100 - 4,958 - 99.16%
Level 2: 4000 - $60 - 3,966 - 99.14%
Level 3: 1000 - $35 - 996 - 99.60%
Level 4: 3000 - $20 - 2,998 - 99.94%
Luxury : 1000 - $200 - 995 - 99.53%
Total Capacity :14000

Income

Home Games Left15
Average Attendance - %13,913 - 99.38%
Average Income per Game$1,027,609
Year to Date Revenue$26,717,840

Expense

Pro Players Total Salaries$54,461,005
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$33,825,521
Farm Year To Date Expenses$707,738
Pro Salary Cap To Date$33,638,678
Farm Salary Cap To Date$517,642

Estimate

Pro Estimated Season Revenue$15,414,138
Pro Remaining Season Days66
Pro Expenses Per Days$312,920
Pro Estimated Expenses$20,652,720
Farm Remaining Season Days63
Farm Expenses Per Days$5,814
Farm Estimated Expenses$366,282
Estimated Season Expenses$21,019,002
Season Salary Cap$56,298,505
Estimate Under Maximum Salary Cap of $58,000,000$1,701,495
Estimate Over Minimum Salary Cap of $0 $56,298,505
Current Bank Account$30,952,480
Projected Bank Account$25,347,616

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)
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 Players21
Salary Commitment
Year 2018 : $54,461,005
Year 2019 : $44,211,005
Year 2020 : $25,000,005
Year 2021 : $1,000,000
Salary Average Commitment
Year 2018 : $54,461,006
Year 2019 : $44,211,006
Year 2020 : $25,000,006
Year 2021 : $1,000,000
Salary Cap with 1 Way Contract
Year 2018 : $54,461,005
Year 2019 : $44,211,005
Year 2020 : $25,000,005
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 - 4,982 - 99.63%
Level 2: 4000 - $60 - 3,982 - 99.54%
Level 3: 1000 - $36 - 992 - 99.17%
Level 4: 3000 - $25 - 2,253 - 75.11%
Luxury : 1000 - $201 - 990 - 99.03%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %13,199 - 94.28%
Average Income per Game$1,028,135
Year to Date Revenue$27,759,650

Expense

Pro Players Total Salaries$54,875,000
Farm Players Total Salaries$757,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$2,135,000
Pro Year To Date Expenses$34,366,174
Farm Year To Date Expenses$670,132
Pro Salary Cap To Date$34,179,239
Farm Salary Cap To Date$480,036

Estimate

Pro Estimated Season Revenue$14,393,893
Pro Remaining Season Days66
Pro Expenses Per Days$315,286
Pro Estimated Expenses$20,808,876
Farm Remaining Season Days63
Farm Expenses Per Days$6,148
Farm Estimated Expenses$387,324
Estimated Season Expenses$21,196,200
Season Salary Cap$57,767,500
Estimate Under Maximum Salary Cap of $58,000,000$232,500
Estimate Over Minimum Salary Cap of $0 $57,767,500
Current Bank Account$30,111,373
Projected Bank Account$23,309,066

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)
Mike Hoffman $2,000,000 (2)
Nick Foligno $2,000,000 (4)
Tyson Barrie $2,000,000 (1)
Jared Spurgeon $1,000,000 (1)
Frans Nielsen $1,000,000 (3)
Brooks Orpik $750,000 (2)
Dmitri Orlov $625,000 (1)
Keith Kinkaid $500,000 (2)
Andreas Athanasiou $500,000 (1)
Tyler Bertuzzi $500,000 (2)
Joel Edmundson $500,000 (1)
Danton Heinen $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $54,875,000
Year 2019 : $40,000,000
Year 2020 : $16,250,000
Year 2021 : $6,000,000
Salary Average Commitment
Year 2018 : $54,875,000
Year 2019 : $40,000,000
Year 2020 : $16,250,000
Year 2021 : $6,000,000
Salary Cap with 1 Way Contract
Year 2018 : $54,875,000
Year 2019 : $40,000,000
Year 2020 : $16,250,000
Year 2021 : $6,000,000

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)
Wade Megan $50,000 (1)
Kristers Gudlevskis $50,000 (3)
Louis Domingue $50,000 (1)
Scott Wedgewood $50,000 (1)
Jared Coreau $50,000 (2)
Luke Witkowski $50,000 (1)
Jakob Chychrun $50,000 (2)
Nick Jensen $50,000 (2)
Total Farm Players15
Salary Commitment
Year 2018 : $757,500
Year 2019 : $357,500
Year 2020 : $50,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $757,500
Year 2019 : $357,500
Year 2020 : $50,000
Year 2021 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 5000 - $100 - 4,922 - 98.44%
Level 2: 4000 - $60 - 3,969 - 99.22%
Level 3: 1000 - $35 - 996 - 99.57%
Level 4: 3000 - $20 - 2,976 - 99.21%
Luxury : 1000 - $200 - 988 - 98.84%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %13,851 - 98.94%
Average Income per Game$1,022,371
Year to Date Revenue$27,604,005

Expense

Pro Players Total Salaries$57,101,000
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$35,265,177
Farm Year To Date Expenses$998,263
Pro Salary Cap To Date$35,078,335
Farm Salary Cap To Date$808,147

Estimate

Pro Estimated Season Revenue$14,313,188
Pro Remaining Season Days66
Pro Expenses Per Days$328,006
Pro Estimated Expenses$21,648,396
Farm Remaining Season Days63
Farm Expenses Per Days$6,803
Farm Estimated Expenses$428,589
Estimated Season Expenses$22,076,985
Season Salary Cap$57,971,150
Estimate Under Maximum Salary Cap of $58,000,000$28,850
Estimate Over Minimum Salary Cap of $0 $57,971,150
Current Bank Account$30,542,959
Projected Bank Account$22,779,162

Pro Players Salaries

Steven Stamkos $6,000,000 (2)
Claude Giroux $6,000,000 (4)
Victor Hedman $6,000,000 (2)
Brent Burns $6,000,000 (1)
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)
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)
Timo Meier $500,000 (2)
Jaromir Jagr $500,000 (1)
Kyle Connor $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2018 : $57,101,000
Year 2019 : $34,001,000
Year 2020 : $15,601,000
Year 2021 : $10,000,000
Salary Average Commitment
Year 2018 : $57,101,000
Year 2019 : $34,001,000
Year 2020 : $15,601,000
Year 2021 : $10,000,000
Salary Cap with 1 Way Contract
Year 2018 : $57,101,000
Year 2019 : $34,001,000
Year 2020 : $15,601,000
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 - 4,938 - 98.76%
Level 2: 4000 - $60 - 3,948 - 98.69%
Level 3: 1000 - $35 - 982 - 98.19%
Level 4: 3000 - $20 - 2,975 - 99.18%
Luxury : 1000 - $200 - 982 - 98.24%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %13,825 - 98.75%
Average Income per Game$1,020,992
Year to Date Revenue$27,566,790

Expense

Pro Players Total Salaries$46,319,999
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$29,305,972
Farm Year To Date Expenses$958,060
Pro Salary Cap To Date$29,119,107
Farm Salary Cap To Date$767,938

Estimate

Pro Estimated Season Revenue$14,293,891
Pro Remaining Season Days66
Pro Expenses Per Days$266,400
Pro Estimated Expenses$17,582,400
Farm Remaining Season Days63
Farm Expenses Per Days$9,040
Farm Estimated Expenses$569,520
Estimated Season Expenses$18,151,920
Season Salary Cap$47,574,849
Estimate Under Maximum Salary Cap of $58,000,000$10,425,151
Estimate Over Minimum Salary Cap of $0 $47,574,849
Current Bank Account$37,562,433
Projected Bank Account$33,704,404

Pro Players Salaries

Vladimir Tarasenko $6,499,999 (4)
Jeff Carter $5,500,000 (1)
Dennis Seidenberg $4,750,000 (1)
Mike Fisher $4,000,000 (2)
Ryan Callahan $4,000,000 (1)
Tomas Plekanec $3,000,000 (1)
Nick Holden $3,000,000 (3)
Travis Hamonic $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)
Chris Thorburn $500,000 (1)
Yohann Auvitu $500,000 (2)
Tristan Jarry $500,000 (1)
Ryan Hartman $500,000 (4)
Nicolas Deslauriers $500,000 (1)
Richard Panik $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2018 : $46,319,999
Year 2019 : $18,249,999
Year 2020 : $10,499,999
Year 2021 : $6,999,999
Salary Average Commitment
Year 2018 : $46,319,999
Year 2019 : $18,249,999
Year 2020 : $10,499,999
Year 2021 : $6,999,999
Salary Cap with 1 Way Contract
Year 2018 : $46,319,999
Year 2019 : $18,249,999
Year 2020 : $10,499,999
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)
Dryden Hunt $50,000 (4)
Kailer Yamamoto $50,000 (3)
Mario Kempe $50,000 (2)
Dominik Simon $50,000 (1)
Nic Dowd $50,000 (2)
Alex Broadhurst $50,000 (2)
Brad Malone $50,000 (2)
Andrej Sekera $50,000 (3)
Jason Chimera $50,000 (1)
Tucker Poolman $50,000 (4)
Casey Nelson $50,000 (2)
Jake Paterson $50,000 (1)
Jamie Phillips $50,000 (1)
Andy Welinski $50,000 (3)
Tomas Hyka $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 : $400,000
Year 2021 : $100,000
Salary Average Commitment
Year 2018 : $1,254,850
Year 2019 : $771,100
Year 2020 : $400,000
Year 2021 : $100,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 5000 - $100 - 4,964 - 99.27%
Level 2: 4000 - $60 - 3,949 - 98.74%
Level 3: 1000 - $35 - 988 - 98.79%
Level 4: 3000 - $20 - 2,964 - 98.81%
Luxury : 1000 - $200 - 986 - 98.57%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %13,851 - 98.94%
Average Income per Game$1,024,328
Year to Date Revenue$27,656,860

Expense

Pro Players Total Salaries$42,025,000
Farm Players Total Salaries$1,530,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$525,000
Pro Year To Date Expenses$26,053,857
Farm Year To Date Expenses$1,191,080
Pro Salary Cap To Date$25,867,031
Farm Salary Cap To Date$1,000,983

Estimate

Pro Estimated Season Revenue$14,340,594
Pro Remaining Season Days66
Pro Expenses Per Days$241,857
Pro Estimated Expenses$15,962,562
Farm Remaining Season Days63
Farm Expenses Per Days$10,640
Farm Estimated Expenses$670,320
Estimated Season Expenses$16,632,882
Season Salary Cap$44,080,000
Estimate Under Maximum Salary Cap of $58,000,000$13,920,000
Estimate Over Minimum Salary Cap of $0 $44,080,000
Current Bank Account$55,858,401
Projected Bank Account$53,566,113

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)
Pierre-Luc Dubois $2,000,000 (3)
Mitch Marner $2,000,000 (2)
Charlie Coyle $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)
Anton Forsberg $525,000 (4)
Alex Tuch $500,000 (2)
Ben Chiarot $500,000 (1)
Henrik Zetterberg $500,000 (1)
J.T. Miller $500,000 (2)
Olli Maatta $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $42,025,000
Year 2019 : $32,275,000
Year 2020 : $8,275,000
Year 2021 : $3,775,000
Salary Average Commitment
Year 2018 : $42,025,000
Year 2019 : $32,275,000
Year 2020 : $8,275,000
Year 2021 : $3,775,000
Salary Cap with 1 Way Contract
Year 2018 : $42,025,000
Year 2019 : $32,275,000
Year 2020 : $8,275,000
Year 2021 : $3,775,000

Farm Players Salaries

Joel Armia $100,000 (4)
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)
Brett Connolly $50,000 (1)
Jake McCabe $50,000 (3)
Matt Martin $50,000 (1)
Brendan Perlini $50,000 (2)
Vince Dunn $50,000 (3)
Roland McKeown $50,000 (3)
Patrick Sieloff $50,000 (2)
Spencer Martin $50,000 (4)
Tyler Parsons $50,000 (2)
Niklas Svedberg $50,000 (3)
Sam Brittain $50,000 (2)
Ryan Murray $50,000 (3)
Tyrell Goulbourne $50,000 (3)
Nick Baptiste $50,000 (2)
Kyle Capobianco $50,000 (3)
Mark Alt $50,000 (2)
Scott Harrington $50,000 (4)
Sam Bennett $50,000 (4)
Total Farm Players29
Salary Commitment
Year 2018 : $1,530,000
Year 2019 : $1,200,000
Year 2020 : $800,000
Year 2021 : $450,000
Salary Average Commitment
Year 2018 : $1,530,000
Year 2019 : $1,200,000
Year 2020 : $800,000
Year 2021 : $450,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5000 - $99 - 4,946 - 98.92%
Level 2: 4000 - $59 - 3,982 - 99.56%
Level 3: 1000 - $40 - 814 - 81.44%
Level 4: 3000 - $20 - 2,979 - 99.29%
Luxury : 1000 - $197 - 990 - 98.96%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %13,711 - 97.94%
Average Income per Game$1,011,711
Year to Date Revenue$27,316,198

Expense

Pro Players Total Salaries$56,862,500
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$35,178,360
Farm Year To Date Expenses$1,024,573
Pro Salary Cap To Date$34,991,509
Farm Salary Cap To Date$834,456

Estimate

Pro Estimated Season Revenue$14,163,955
Pro Remaining Season Days66
Pro Expenses Per Days$326,643
Pro Estimated Expenses$21,558,438
Farm Remaining Season Days63
Farm Expenses Per Days$8,248
Farm Estimated Expenses$519,624
Estimated Season Expenses$22,078,062
Season Salary Cap$57,981,100
Estimate Under Maximum Salary Cap of $58,000,000$18,900
Estimate Over Minimum Salary Cap of $0 $57,981,100
Current Bank Account$31,522,971
Projected Bank Account$23,608,864

Pro Players Salaries

Marc-Andre Fleury $5,500,000 (1)
Evgeni Malkin $5,500,000 (2)
Matt Niskanen $5,000,000 (3)
Erik Johnson $5,000,000 (4)
T.J. Oshie $5,000,000 (2)
James Van Riemsdyk $4,000,000 (1)
Ondrej Palat $4,000,000 (1)
Viktor Arvidsson $3,000,000 (4)
Nate Schmidt $3,000,000 (3)
Sean Monahan $3,000,000 (3)
Tyler Johnson $3,000,000 (2)
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)
Ryan Ellis $500,000 (1)
Adam Pelech $500,000 (1)
Mattias Janmark $500,000 (2)
Jacob Markstrom $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $56,862,500
Year 2019 : $38,600,000
Year 2020 : $24,600,000
Year 2021 : $10,000,000
Salary Average Commitment
Year 2018 : $56,862,500
Year 2019 : $38,600,000
Year 2020 : $24,600,000
Year 2021 : $10,000,000
Salary Cap with 1 Way Contract
Year 2018 : $56,862,500
Year 2019 : $38,600,000
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 - 4,963 - 99.25%
Level 2: 4000 - $60 - 3,978 - 99.46%
Level 3: 1000 - $35 - 992 - 99.17%
Level 4: 3000 - $20 - 2,973 - 99.10%
Luxury : 1000 - $200 - 993 - 99.25%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %13,898 - 99.27%
Average Income per Game$1,027,636
Year to Date Revenue$27,746,175

Expense

Pro Players Total Salaries$57,075,000
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$34,907,883
Farm Year To Date Expenses$816,754
Pro Salary Cap To Date$34,720,980
Farm Salary Cap To Date$626,634

Estimate

Pro Estimated Season Revenue$14,386,906
Pro Remaining Season Days66
Pro Expenses Per Days$327,857
Pro Estimated Expenses$21,638,562
Farm Remaining Season Days63
Farm Expenses Per Days$6,933
Farm Estimated Expenses$436,779
Estimated Season Expenses$22,075,341
Season Salary Cap$57,967,500
Estimate Under Maximum Salary Cap of $58,000,000$32,500
Estimate Over Minimum Salary Cap of $0 $57,967,500
Current Bank Account$37,488,921
Projected Bank Account$29,800,486

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)
David Perron $5,000,000 (4)
Bryan Little $3,500,000 (4)
Jimmy Howard $3,000,000 (1)
Zach Hyman $2,050,000 (2)
Cody Eakin $2,000,000 (1)
Christopher Tanev $2,000,000 (1)
Mikael Granlund $1,500,000 (2)
Dougie Hamilton $1,500,000 (2)
Frederik Andersen $1,500,000 (2)
Brayden McNabb $1,000,000 (2)
Michael Matheson $500,000 (1)
Jonas Brodin $500,000 (2)
Brenden Dillon $500,000 (2)
Tom Wilson $500,000 (3)
Joel Eriksson-Ek $500,000 (2)
Evgeny Dadonov $500,000 (1)
Mathew Barzal $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $57,075,000
Year 2019 : $32,575,000
Year 2020 : $9,000,000
Year 2021 : $8,500,000
Salary Average Commitment
Year 2018 : $57,075,000
Year 2019 : $32,575,000
Year 2020 : $9,000,000
Year 2021 : $8,500,000
Salary Cap with 1 Way Contract
Year 2018 : $57,075,000
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 - 4,950 - 99.01%
Level 2: 4000 - $60 - 3,978 - 99.44%
Level 3: 1000 - $35 - 993 - 99.30%
Level 4: 3000 - $20 - 2,992 - 99.74%
Luxury : 1000 - $200 - 991 - 99.13%
Total Capacity :14000

Income

Home Games Left14
Average Attendance - %13,904 - 99.32%
Average Income per Game$1,026,544
Year to Date Revenue$27,716,700

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$29,589,185
Farm Year To Date Expenses$857,067
Pro Salary Cap To Date$29,402,348
Farm Salary Cap To Date$666,971

Estimate

Pro Estimated Season Revenue$14,371,622
Pro Remaining Season Days66
Pro Expenses Per Days$297,149
Pro Estimated Expenses$19,611,834
Farm Remaining Season Days63
Farm Expenses Per Days$7,863
Farm Estimated Expenses$495,369
Estimated Season Expenses$20,107,203
Season Salary Cap$54,153,500
Estimate Under Maximum Salary Cap of $58,000,000$3,846,500
Estimate Over Minimum Salary Cap of $0 $54,153,500
Current Bank Account$48,541,793
Projected Bank Account$42,806,212

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 - $150 - 3,015 - 60.31%
Level 2: 4000 - $120 - 1,965 - 49.13%
Level 3: 1000 - $60 - 564 - 56.44%
Level 4: 3000 - $50 - 1,251 - 41.71%
Luxury : 1000 - $200 - 957 - 95.65%
Total Capacity :14000

Income

Home Games Left15
Average Attendance - %7,753 - 55.38%
Average Income per Game$947,442
Year to Date Revenue$24,633,485

Expense

Pro Players Total Salaries$34,799,999
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$28,005,741
Farm Year To Date Expenses$746,962
Pro Salary Cap To Date$27,818,840
Farm Salary Cap To Date$556,850

Estimate

Pro Estimated Season Revenue$14,211,626
Pro Remaining Season Days66
Pro Expenses Per Days$200,571
Pro Estimated Expenses$13,237,686
Farm Remaining Season Days63
Farm Expenses Per Days$7,267
Farm Estimated Expenses$457,821
Estimated Season Expenses$13,695,507
Season Salary Cap$36,799,999
Estimate Under Maximum Salary Cap of $58,000,000$21,200,001
Estimate Over Minimum Salary Cap of $0 $36,799,999
Current Bank Account$34,919,211
Projected Bank Account$35,435,330

Pro Players Salaries

Ryan Suter $10,000,000 (3)
Johnny Boychuk $4,000,000 (1)
Mike Green $3,000,000 (2)
Henrik Sedin $3,000,000 (1)
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)
Clayton Keller $500,000 (2)
Sven Andrighetto $500,000 (4)
Nikolaj Ehlers $500,000 (1)
Matt Grzelcyk $500,000 (2)
Mikhail Sergachev $500,000 (2)
Laurent Brossoit $500,000 (1)
Victor Rask $500,000 (4)
Jake Virtanen $500,000 (1)
Ryan Strome $500,000 (3)
Malcolm Subban $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $34,799,999
Year 2019 : $21,299,999
Year 2020 : $14,799,999
Year 2021 : $3,300,000
Salary Average Commitment
Year 2018 : $34,799,999
Year 2019 : $21,299,999
Year 2020 : $14,799,999
Year 2021 : $3,300,000
Salary Cap with 1 Way Contract
Year 2018 : $34,799,999
Year 2019 : $21,299,999
Year 2020 : $14,799,999
Year 2021 : $3,300,000

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)
Ryan Sproul $50,000 (1)
Adin Hill $50,000 (1)
Calvin Pickard $50,000 (4)
Tobias Rieder $50,000 (4)
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 : $500,000
Year 2020 : $200,000
Year 2021 : $100,000
Salary Average Commitment
Year 2018 : $950,000
Year 2019 : $500,000
Year 2020 : $200,000
Year 2021 : $100,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $58,000,000
Available Cap Space

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Anaheim Ducks $37,002,410 $56,366,375 $1,633,625 $56,366,375 242246
Boston Bruins $40,775,794 $55,039,375 $2,960,625 $55,039,375 212041
Buffalo Sabres $33,796,880 $48,431,250 $9,568,750 $48,431,250 221436
Calgary Flames $41,164,751 $56,505,700 $1,494,300 $56,505,700 212041
Carolina Hurricanes $43,959,595 $41,418,786 $16,581,214 $41,418,786 212041
Chicago Blackhawks $57,123,448 $38,875,000 $19,125,000 $38,875,000 201737
Colorado Avalanche $36,122,986 $57,526,562 $473,438 $57,526,562 211435
Detroit Red Wings $66,785,177 $27,400,999 $30,599,001 $27,400,999 212546
Edmonton Oilers $66,588,491 $56,000,999 $1,999,001 $56,000,999 221941
Florida Panthers $56,337,053 $19,000,249 $38,999,751 $19,000,249 211536
Los Angeles Kings $44,991,072 $46,170,001 $11,829,999 $46,170,001 211738
Minnesota Wild $49,679,282 $30,488,750 $27,511,250 $30,488,750 212142
Montreal Canadiens $57,007,020 $39,847,400 $18,152,600 $39,847,400 202646
Nashville Predators $30,029,580 $56,459,999 $1,540,001 $56,459,999 201535
New Jersey Devils $52,618,037 $42,645,934 $15,354,066 $42,645,934 221436
New York Islanders $60,388,444 $30,800,005 $27,199,995 $30,800,005 221941
New York Rangers $36,989,195 $42,157,500 $15,842,500 $42,157,500 202141
Philadelphia Flyers $30,952,480 $56,298,505 $1,701,495 $56,298,505 211435
Pittsburgh Penguins $30,111,373 $57,767,500 $232,500 $57,767,500 211536
San Jose Sharks $30,542,959 $57,971,150 $28,850 $57,971,150 201535
St. Louis Blues $37,562,433 $47,574,849 $10,425,151 $47,574,849 202242
Tampa Bay Lightning $55,858,401 $44,080,000 $13,920,000 $44,080,000 212950
Toronto Maple Leafs $31,522,971 $57,981,100 $18,900 $57,981,100 221335
Vancouver Canucks $37,488,921 $57,967,500 $32,500 $57,967,500 221436
Washington Capitals $48,541,793 $54,153,500 $3,846,500 $54,153,500 211536
Winnipeg Jets $34,919,211 $36,799,999 $21,200,001 $36,799,999 211637