Team Finance for JGHL1819

Update - Saturday, January 19, 2019 at 17:47

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 5000 - $100 - 4,955 - 99.10%
Level 2: 4000 - $60 - 3,967 - 99.18%
Level 3: 1000 - $35 - 997 - 99.70%
Level 4: 3000 - $20 - 2,968 - 98.94%
Luxury : 1000 - $200 - 988 - 98.80%
Total Capacity :14000

Income

Home Games Left25
Average Attendance - %13,876 - 99.11%
Average Income per Game$1,025,399
Year to Date Revenue$16,406,380

Expense

Pro Players Total Salaries$55,813,750
Farm Players Total Salaries$1,527,625
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,720,702
Farm Year To Date Expenses$699,420
Pro Salary Cap To Date$20,605,864
Farm Salary Cap To Date$582,572

Estimate

Pro Estimated Season Revenue$25,634,969
Pro Remaining Season Days108
Pro Expenses Per Days$320,650
Pro Estimated Expenses$34,630,200
Farm Remaining Season Days105
Farm Expenses Per Days$10,626
Farm Estimated Expenses$1,115,730
Estimated Season Expenses$35,745,930
Season Salary Cap$57,341,375
Estimate Under Maximum Salary Cap of $58,000,000$658,625
Estimate Over Minimum Salary Cap of $0 $57,341,375
Current Bank Account$40,240,151
Projected Bank Account$30,129,190

Pro Players Salaries

Marc-Andre Fleury $5,500,000 (1)
Matt Niskanen $5,000,000 (3)
Will Butcher $5,000,000 (4)
Shayne Gostisbehere $5,000,000 (3)
Jake Allen $5,000,000 (1)
Andrew Ladd $4,500,000 (2)
Thomas Vanek $3,250,000 (3)
Tyler Bozak $3,126,250 (2)
Jacob Trouba $3,000,000 (3)
Patrik Berglund $2,562,500 (4)
Jean-Gabriel Pageau $2,000,000 (2)
Brendan Gallagher $2,000,000 (2)
Michael Raffl $1,800,000 (1)
Kevan Miller $1,575,000 (4)
Lars Eller $1,500,000 (1)
Mikkel Boedker $1,500,000 (1)
Frank Vatrano $1,500,000 (4)
Travis Sanheim $500,000 (3)
Robert Hagg $500,000 (2)
Oskar Lindblom $500,000 (3)
Mattias Janmark $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $55,813,750
Year 2019 : $40,513,750
Year 2020 : $27,887,500
Year 2021 : $10,637,500
Salary Average Commitment
Year 2018 : $55,813,750
Year 2019 : $40,513,750
Year 2020 : $27,887,500
Year 2021 : $10,637,500
Salary Cap with 1 Way Contract
Year 2018 : $55,813,750
Year 2019 : $40,513,750
Year 2020 : $27,887,500
Year 2021 : $10,637,500

Farm Players Salaries

Matt Read $152,625 (2)
Zach Bogosian $125,000 (2)
Erik Gudbranson $100,000 (1)
Luca Sbisa $100,000 (1)
Justin Auger $50,000 (3)
Gemel Smith $50,000 (2)
Johan Larsson $50,000 (2)
Zac Dalpe $50,000 (1)
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)
Scott Laughton $50,000 (2)
Oscar Lindberg $50,000 (4)
Brian Lashoff $50,000 (2)
Alex Lyon $50,000 (1)
Samuel Morin $50,000 (2)
Andreas Englund $50,000 (2)
Joonas Korpisalo $50,000 (2)
Victor Ejdsell $50,000 (4)
Zac Rinaldo $50,000 (2)
Miikka Salomaki $50,000 (4)
Paul Carey $50,000 (1)
Total Farm Players25
Salary Commitment
Year 2018 : $1,527,625
Year 2019 : $1,177,625
Year 2020 : $350,000
Year 2021 : $250,000
Salary Average Commitment
Year 2018 : $1,527,625
Year 2019 : $1,177,625
Year 2020 : $350,000
Year 2021 : $250,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 5000 - $100 - 4,958 - 99.16%
Level 2: 4000 - $60 - 3,981 - 99.52%
Level 3: 1000 - $35 - 995 - 99.48%
Level 4: 3000 - $20 - 2,981 - 99.36%
Luxury : 1000 - $200 - 987 - 98.70%
Total Capacity :14000

Income

Home Games Left25
Average Attendance - %13,901 - 99.29%
Average Income per Game$1,026,451
Year to Date Revenue$16,423,220

Expense

Pro Players Total Salaries$53,218,750
Farm Players Total Salaries$1,262,062
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,490,007
Farm Year To Date Expenses$608,494
Pro Salary Cap To Date$20,375,169
Farm Salary Cap To Date$491,646

Estimate

Pro Estimated Season Revenue$25,661,281
Pro Remaining Season Days108
Pro Expenses Per Days$305,821
Pro Estimated Expenses$33,028,668
Farm Remaining Season Days105
Farm Expenses Per Days$9,082
Farm Estimated Expenses$953,610
Estimated Season Expenses$33,982,278
Season Salary Cap$54,480,812
Estimate Under Maximum Salary Cap of $58,000,000$3,519,188
Estimate Over Minimum Salary Cap of $0 $54,480,812
Current Bank Account$42,823,604
Projected Bank Account$34,502,607

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)
John Oduya $1,000,000 (2)
Kari Lehtonen $1,000,000 (1)
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 Players20
Salary Commitment
Year 2018 : $53,218,750
Year 2019 : $27,343,750
Year 2020 : $25,843,750
Year 2021 : $13,343,750
Salary Average Commitment
Year 2018 : $53,218,750
Year 2019 : $27,343,750
Year 2020 : $25,843,750
Year 2021 : $13,343,750
Salary Cap with 1 Way Contract
Year 2018 : $53,218,750
Year 2019 : $27,343,750
Year 2020 : $25,843,750
Year 2021 : $13,343,750

Farm Players Salaries

Jannik Hansen $200,000 (2)
Ryan Reaves $100,000 (3)
Matt Irwin $62,063 (3)
Curtis McKenzie $50,000 (4)
Mike Liambas $50,000 (1)
Cory Conacher $50,000 (1)
Logan Brown $50,000 (3)
Anthony Bitetto $50,000 (3)
Carter Rowney $50,000 (1)
Adam McQuaid $50,000 (2)
David Warsofsky $50,000 (2)
David Schlemko $50,000 (3)
Victor Antipin $50,000 (3)
Oscar Dansk $50,000 (1)
Troy Grosenick $50,000 (2)
Jean-Francois Berube $50,000 (1)
Christian Wolanin $50,000 (1)
Michael Chaput $50,000 (1)
Micheal Haley $50,000 (1)
Trevor Murphy $50,000 (1)
Erik Burgdoerfer $50,000 (1)
Total Farm Players21
Salary Commitment
Year 2018 : $1,262,062
Year 2019 : $762,062
Year 2020 : $412,062
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $1,262,062
Year 2019 : $762,062
Year 2020 : $412,062
Year 2021 : $50,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 5000 - $100 - 4,960 - 99.20%
Level 2: 4000 - $60 - 3,982 - 99.54%
Level 3: 1000 - $35 - 991 - 99.11%
Level 4: 3000 - $20 - 2,962 - 98.74%
Luxury : 1000 - $200 - 990 - 99.04%
Total Capacity :14000

Income

Home Games Left25
Average Attendance - %13,885 - 99.18%
Average Income per Game$1,026,926
Year to Date Revenue$16,430,815

Expense

Pro Players Total Salaries$46,056,250
Farm Players Total Salaries$1,475,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,747,831
Farm Year To Date Expenses$691,440
Pro Salary Cap To Date$17,632,993
Farm Salary Cap To Date$574,592

Estimate

Pro Estimated Season Revenue$25,673,148
Pro Remaining Season Days108
Pro Expenses Per Days$264,893
Pro Estimated Expenses$28,608,444
Farm Remaining Season Days105
Farm Expenses Per Days$10,320
Farm Estimated Expenses$1,083,600
Estimated Season Expenses$29,692,044
Season Salary Cap$47,531,250
Estimate Under Maximum Salary Cap of $58,000,000$10,468,750
Estimate Over Minimum Salary Cap of $0 $47,531,250
Current Bank Account$35,265,743
Projected Bank Account$31,246,847

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)
Jordan Martinook $500,000 (2)
Derek Forbort $500,000 (1)
Stephen Johns $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $46,056,250
Year 2019 : $28,000,000
Year 2020 : $23,000,000
Year 2021 : $4,000,000
Salary Average Commitment
Year 2018 : $46,056,250
Year 2019 : $28,000,000
Year 2020 : $23,000,000
Year 2021 : $4,000,000
Salary Cap with 1 Way Contract
Year 2018 : $46,056,250
Year 2019 : $28,000,000
Year 2020 : $23,000,000
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)
Brandon Pirri $50,000 (1)
Cristoval Nieves $50,000 (2)
Brendan Lemieux $50,000 (3)
Dominic Turgeon $50,000 (3)
Keegan Lowe $50,000 (2)
Scott Wilson $50,000 (1)
Jack Campbell $50,000 (3)
Jordan Szwarz $50,000 (1)
Vitek Vanecek $50,000 (4)
Erik Gustafsson $50,000 (2)
Total Farm Players16
Salary Commitment
Year 2018 : $1,475,000
Year 2019 : $975,000
Year 2020 : $500,000
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $1,475,000
Year 2019 : $975,000
Year 2020 : $500,000
Year 2021 : $50,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 5000 - $100 - 4,959 - 99.18%
Level 2: 4000 - $60 - 3,964 - 99.09%
Level 3: 1000 - $35 - 997 - 99.71%
Level 4: 3000 - $20 - 2,977 - 99.24%
Luxury : 1000 - $200 - 983 - 98.28%
Total Capacity :14000

Income

Home Games Left24
Average Attendance - %13,880 - 99.14%
Average Income per Game$1,024,722
Year to Date Revenue$17,420,270

Expense

Pro Players Total Salaries$54,450,000
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$20,964,276
Farm Year To Date Expenses$512,380
Pro Salary Cap To Date$20,849,438
Farm Salary Cap To Date$395,532

Estimate

Pro Estimated Season Revenue$24,593,322
Pro Remaining Season Days108
Pro Expenses Per Days$312,857
Pro Estimated Expenses$33,788,556
Farm Remaining Season Days105
Farm Expenses Per Days$7,882
Farm Estimated Expenses$827,610
Estimated Season Expenses$34,616,166
Season Salary Cap$55,505,700
Estimate Under Maximum Salary Cap of $58,000,000$2,494,300
Estimate Over Minimum Salary Cap of $0 $55,505,700
Current Bank Account$44,551,294
Projected Bank Account$34,528,450

Pro Players Salaries

Blake Wheeler $6,000,000 (2)
Ryan Getzlaf $5,750,000 (1)
Ryan O'Reilly $5,500,000 (1)
Ryan McDonagh $5,000,000 (1)
Jake Muzzin $5,000,000 (1)
P.K. Subban $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)
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 Players20
Salary Commitment
Year 2018 : $54,450,000
Year 2019 : $22,250,000
Year 2020 : $12,750,000
Year 2021 : $6,000,000
Salary Average Commitment
Year 2018 : $54,450,000
Year 2019 : $22,250,000
Year 2020 : $12,750,000
Year 2021 : $6,000,000
Salary Cap with 1 Way Contract
Year 2018 : $54,450,000
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 - 4,948 - 98.97%
Level 2: 4000 - $60 - 3,961 - 99.02%
Level 3: 1000 - $35 - 989 - 98.87%
Level 4: 3000 - $20 - 2,972 - 99.06%
Luxury : 1000 - $200 - 979 - 97.94%
Total Capacity :14000

Income

Home Games Left25
Average Attendance - %13,849 - 98.92%
Average Income per Game$1,022,397
Year to Date Revenue$16,358,345

Expense

Pro Players Total Salaries$37,682,583
Farm Players Total Salaries$1,164,153
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$2,122,050
Pro Year To Date Expenses$14,519,025
Farm Year To Date Expenses$572,691
Pro Salary Cap To Date$14,404,187
Farm Salary Cap To Date$455,784

Estimate

Pro Estimated Season Revenue$25,559,914
Pro Remaining Season Days108
Pro Expenses Per Days$217,043
Pro Estimated Expenses$23,440,644
Farm Remaining Season Days105
Farm Expenses Per Days$8,513
Farm Estimated Expenses$893,865
Estimated Season Expenses$24,334,509
Season Salary Cap$40,968,786
Estimate Under Maximum Salary Cap of $58,000,000$17,031,214
Estimate Over Minimum Salary Cap of $0 $40,968,786
Current Bank Account$42,338,546
Projected Bank Account$43,563,951

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)
Andrew Cogliano $1,000,000 (3)
Tyler Pitlick $1,000,000 (4)
James Reimer $500,000 (1)
Michael Cammalleri $500,000 (2)
Antti Niemi $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2018 : $37,682,583
Year 2019 : $30,432,583
Year 2020 : $23,002,987
Year 2021 : $11,551,987
Salary Average Commitment
Year 2018 : $37,682,583
Year 2019 : $30,432,583
Year 2020 : $23,002,987
Year 2021 : $11,551,987
Salary Cap with 1 Way Contract
Year 2018 : $37,682,583
Year 2019 : $30,432,583
Year 2020 : $23,002,987
Year 2021 : $11,551,987

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)
Joe Morrow $50,000 (4)
Remi Elie $50,000 (2)
Dmitrij Jaskin $50,000 (2)
Kenny Agostino $50,000 (1)
Jujhar Khaira $50,000 (1)
Oskar Sundqvist $50,000 (1)
Ryan Murphy $50,000 (2)
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 Players21
Salary Commitment
Year 2018 : $1,164,153
Year 2019 : $764,153
Year 2020 : $285,200
Year 2021 : $167,550
Salary Average Commitment
Year 2018 : $1,164,153
Year 2019 : $764,153
Year 2020 : $285,200
Year 2021 : $167,550

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5000 - $100 - 4,994 - 99.88%
Level 2: 4000 - $75 - 3,006 - 75.16%
Level 3: 1000 - $50 - 672 - 67.21%
Level 4: 3000 - $25 - 2,242 - 74.73%
Luxury : 1000 - $220 - 791 - 79.15%
Total Capacity :14000

Income

Home Games Left24
Average Attendance - %11,706 - 83.61%
Average Income per Game$988,646
Year to Date Revenue$16,806,975

Expense

Pro Players Total Salaries$37,700,000
Farm Players Total Salaries$1,050,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,279,985
Farm Year To Date Expenses$518,899
Pro Salary Cap To Date$15,165,147
Farm Salary Cap To Date$402,051

Estimate

Pro Estimated Season Revenue$23,727,494
Pro Remaining Season Days108
Pro Expenses Per Days$217,143
Pro Estimated Expenses$23,451,444
Farm Remaining Season Days105
Farm Expenses Per Days$7,849
Farm Estimated Expenses$824,145
Estimated Season Expenses$24,275,589
Season Salary Cap$38,750,000
Estimate Under Maximum Salary Cap of $58,000,000$19,250,000
Estimate Over Minimum Salary Cap of $0 $38,750,000
Current Bank Account$56,822,029
Projected Bank Account$56,273,934

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)
Matthew Highmore $50,000 (4)
Michael Amadio $50,000 (4)
Jean-Sebastien Dea $50,000 (3)
Anton Blidh $50,000 (3)
Beau Bennett $50,000 (2)
Ales Hemsky $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 Players16
Salary Commitment
Year 2018 : $1,050,000
Year 2019 : $750,000
Year 2020 : $500,000
Year 2021 : $150,000
Salary Average Commitment
Year 2018 : $1,050,000
Year 2019 : $750,000
Year 2020 : $500,000
Year 2021 : $150,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5000 - $100 - 4,944 - 98.89%
Level 2: 4000 - $60 - 3,983 - 99.57%
Level 3: 1000 - $35 - 997 - 99.71%
Level 4: 3000 - $20 - 2,985 - 99.50%
Luxury : 1000 - $200 - 995 - 99.48%
Total Capacity :14000

Income

Home Games Left24
Average Attendance - %13,904 - 99.31%
Average Income per Game$1,026,957
Year to Date Revenue$17,458,265

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$21,626,248
Farm Year To Date Expenses$399,141
Pro Salary Cap To Date$21,511,410
Farm Salary Cap To Date$282,260

Estimate

Pro Estimated Season Revenue$24,646,962
Pro Remaining Season Days108
Pro Expenses Per Days$324,187
Pro Estimated Expenses$35,012,196
Farm Remaining Season Days105
Farm Expenses Per Days$5,814
Farm Estimated Expenses$610,470
Estimated Season Expenses$35,622,666
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$39,728,548
Projected Bank Account$28,752,844

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 - 2,244 - 44.88%
Level 2: 4000 - $100 - 2,191 - 54.77%
Level 3: 1000 - $70 - 460 - 45.98%
Level 4: 3000 - $35 - 1,601 - 53.36%
Luxury : 1000 - $210 - 811 - 81.10%
Total Capacity :14000

Income

Home Games Left25
Average Attendance - %7,306 - 52.19%
Average Income per Game$926,383
Year to Date Revenue$14,822,135

Expense

Pro Players Total Salaries$24,975,999
Farm Players Total Salaries$2,200,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,367,101
Farm Year To Date Expenses$680,973
Pro Salary Cap To Date$9,252,248
Farm Salary Cap To Date$564,117

Estimate

Pro Estimated Season Revenue$23,159,586
Pro Remaining Season Days108
Pro Expenses Per Days$144,434
Pro Estimated Expenses$15,598,872
Farm Remaining Season Days105
Farm Expenses Per Days$14,535
Farm Estimated Expenses$1,526,175
Estimated Season Expenses$17,125,047
Season Salary Cap$27,175,999
Estimate Under Maximum Salary Cap of $58,000,000$30,824,001
Estimate Over Minimum Salary Cap of $0 $27,175,999
Current Bank Account$64,379,742
Projected Bank Account$70,414,281

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)
Peter Holland $1,000,000 (1)
Fredrik Claesson $999,999 (3)
Andrew Shaw $825,000 (1)
Tyler Ennis $750,000 (1)
Vincent Hinostroza $651,000 (3)
Victor Mete $500,000 (3)
Filip Chytil $500,000 (3)
Connor Murphy $500,000 (3)
Eddie Lack $500,000 (1)
Andre Burakovsky $500,000 (4)
Evan Rodrigues $500,000 (2)
Travis Dermott $500,000 (3)
John Hayden $500,000 (2)
Josh Morrissey $500,000 (1)
Jakub Vrana $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $24,975,999
Year 2019 : $21,400,999
Year 2020 : $16,400,999
Year 2021 : $6,000,000
Salary Average Commitment
Year 2018 : $24,975,999
Year 2019 : $21,400,999
Year 2020 : $16,400,999
Year 2021 : $6,000,000
Salary Cap with 1 Way Contract
Year 2018 : $24,975,999
Year 2019 : $21,400,999
Year 2020 : $16,400,999
Year 2021 : $6,000,000

Farm Players Salaries

Luke Kunin $500,000 (3)
Filip Chlapik $500,000 (3)
Matthew Peca $75,000 (3)
Tyler Graovac $75,000 (2)
Lias Andersson $50,000 (3)
Kevin Roy $50,000 (3)
Michael Dal Colle $50,000 (3)
Adam Clendening $50,000 (1)
Jordan Greenway $50,000 (3)
Chad Ruhwedel $50,000 (1)
Casey Mittelstadt $50,000 (3)
Andreas Johnsson $50,000 (3)
Andrew Mangiapane $50,000 (3)
Lance Bouma $50,000 (2)
Tanner Glass $50,000 (1)
Julius Honka $50,000 (2)
Brandon Halverson $50,000 (1)
Thatcher Demko $50,000 (1)
Marcus Hogberg $50,000 (1)
Jordan Schmaltz $50,000 (2)
Sammy Blais $50,000 (3)
Samuel Montembeault $50,000 (2)
Jacob de la Rose $50,000 (1)
Chris Bigras $50,000 (2)
Andrei Mironov $50,000 (3)
Total Farm Players25
Salary Commitment
Year 2018 : $2,200,000
Year 2019 : $950,000
Year 2020 : $625,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,200,000
Year 2019 : $950,000
Year 2020 : $625,000
Year 2021 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Centre
Level 1: 5000 - $100 - 4,962 - 99.24%
Level 2: 4000 - $60 - 3,965 - 99.13%
Level 3: 1000 - $35 - 993 - 99.30%
Level 4: 3000 - $20 - 2,976 - 99.21%
Luxury : 1000 - $200 - 989 - 98.89%
Total Capacity :14000

Income

Home Games Left24
Average Attendance - %13,885 - 99.18%
Average Income per Game$1,026,161
Year to Date Revenue$17,444,735

Expense

Pro Players Total Salaries$41,000,999
Farm Players Total Salaries$1,620,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,876,971
Farm Year To Date Expenses$741,348
Pro Salary Cap To Date$15,762,075
Farm Salary Cap To Date$624,500

Estimate

Pro Estimated Season Revenue$24,627,861
Pro Remaining Season Days108
Pro Expenses Per Days$236,006
Pro Estimated Expenses$25,488,648
Farm Remaining Season Days105
Farm Expenses Per Days$11,163
Farm Estimated Expenses$1,172,115
Estimated Season Expenses$26,660,763
Season Salary Cap$42,620,999
Estimate Under Maximum Salary Cap of $58,000,000$15,379,001
Estimate Over Minimum Salary Cap of $0 $42,620,999
Current Bank Account$68,219,701
Projected Bank Account$66,186,799

Pro Players Salaries

Dustin Byfuglien $10,000,000 (3)
Tyler Myers $5,000,000 (2)
Patrick Marleau $4,500,000 (1)
Tyler Toffoli $4,000,000 (2)
Adam Henrique $3,000,000 (1)
Neal Pionk $1,500,999 (4)
Jake DeBrusk $1,500,000 (3)
Carl Hagelin $1,500,000 (1)
Frederik Andersen $1,500,000 (2)
Nico Hischier $1,500,000 (3)
Brian Dumoulin $1,000,000 (3)
Riley Nash $1,000,000 (1)
Morgan Rielly $1,000,000 (3)
Matthew Tkachuk $1,000,000 (2)
Adrian Kempe $500,000 (2)
Jared McCann $500,000 (1)
Patrik Nemeth $500,000 (1)
Travis Konecny $500,000 (2)
Juuse Saros $500,000 (1)
Mikko Rantanen $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $41,000,999
Year 2019 : $29,000,999
Year 2020 : $16,500,999
Year 2021 : $1,500,999
Salary Average Commitment
Year 2018 : $41,000,999
Year 2019 : $29,000,999
Year 2020 : $16,500,999
Year 2021 : $1,500,999
Salary Cap with 1 Way Contract
Year 2018 : $41,000,999
Year 2019 : $29,000,999
Year 2020 : $16,500,999
Year 2021 : $1,500,999

Farm Players Salaries

Niklas Kronwall $490,000 (1)
Brad Richardson $100,000 (1)
Charlie Lindgren $100,000 (2)
Andreas Borgman $80,000 (4)
Marcus Sorensen $50,000 (2)
Anton Slepyshev $50,000 (1)
Nicolas Roy $50,000 (3)
Evgeny Svechnikov $50,000 (2)
Frederik Gauthier $50,000 (1)
Alexander Nylander $50,000 (2)
Dalton Prout $50,000 (2)
Dennis Rasmussen $50,000 (2)
William Carrier $50,000 (2)
Valentin Zykov $50,000 (2)
Alex Stalock $50,000 (4)
Slater Koekkoek $50,000 (4)
Tomas Jurco $50,000 (3)
Mark Pysyk $50,000 (2)
Michael Bournival $50,000 (2)
Jake Virtanen $50,000 (1)
Hudson Fasching $50,000 (1)
Total Farm Players21
Salary Commitment
Year 2018 : $1,620,000
Year 2019 : $830,000
Year 2020 : $280,000
Year 2021 : $180,000
Salary Average Commitment
Year 2018 : $1,620,000
Year 2019 : $830,000
Year 2020 : $280,000
Year 2021 : $180,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 5000 - $100 - 4,942 - 98.84%
Level 2: 4000 - $60 - 3,945 - 98.63%
Level 3: 1000 - $35 - 982 - 98.19%
Level 4: 3000 - $20 - 2,927 - 97.55%
Luxury : 1000 - $200 - 974 - 97.44%
Total Capacity :14000

Income

Home Games Left24
Average Attendance - %13,770 - 98.36%
Average Income per Game$1,018,688
Year to Date Revenue$17,317,695

Expense

Pro Players Total Salaries$20,168,500
Farm Players Total Salaries$1,241,750
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,834,804
Farm Year To Date Expenses$804,234
Pro Salary Cap To Date$5,719,922
Farm Salary Cap To Date$687,363

Estimate

Pro Estimated Season Revenue$24,448,511
Pro Remaining Season Days108
Pro Expenses Per Days$116,963
Pro Estimated Expenses$12,632,004
Farm Remaining Season Days105
Farm Expenses Per Days$8,964
Farm Estimated Expenses$941,220
Estimated Season Expenses$13,573,224
Season Salary Cap$21,410,250
Estimate Under Maximum Salary Cap of $58,000,000$36,589,750
Estimate Over Minimum Salary Cap of $0 $21,410,250
Current Bank Account$51,918,580
Projected Bank Account$62,793,867

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)
David Booth $787,500 (1)
Andreas Martinsen $500,000 (2)
Martin Marincin $500,000 (3)
Curtis Lazar $500,000 (1)
Torrey Mitchell $500,000 (1)
Dominic Toninato $500,000 (3)
Max McCormick $500,000 (1)
Markus Hannikainen $500,000 (3)
Greg McKegg $500,000 (3)
Klas Dahlbeck $500,000 (2)
Kevin Bieksa $500,000 (1)
Zach Trotman $500,000 (1)
Harri Sateri $500,000 (3)
Derek Dorsett $500,000 (2)
Leland Irving $500,000 (2)
Vadim Shipachyov $500,000 (3)
Joel Ward $500,000 (1)
Josh Gorges $500,000 (1)
Calle Rosen $500,000 (3)
Total Pro Players24
Salary Commitment
Year 2018 : $20,168,500
Year 2019 : $10,975,000
Year 2020 : $4,975,000
Year 2021 : $1,475,000
Salary Average Commitment
Year 2018 : $20,168,500
Year 2019 : $10,975,000
Year 2020 : $4,975,000
Year 2021 : $1,475,000
Salary Cap with 1 Way Contract
Year 2018 : $20,168,500
Year 2019 : $10,975,000
Year 2020 : $4,975,000
Year 2021 : $1,475,000

Farm Players Salaries

Steve Mason $237,500 (1)
Pierre-Edouard Bellemare $210,000 (1)
Matthew O'Connor $175,000 (2)
Daniel Winnik $150,000 (2)
Chad Johnson $100,000 (3)
Antoine Bibeau $69,250 (4)
Zachary Fucale $50,000 (1)
Mark Letestu $50,000 (2)
Kevin Connauton $50,000 (2)
Thomas McCollum $50,000 (2)
Maxime Lagace $50,000 (4)
Michael Houser $50,000 (1)
Total Farm Players12
Salary Commitment
Year 2018 : $1,241,750
Year 2019 : $694,250
Year 2020 : $219,250
Year 2021 : $119,250
Salary Average Commitment
Year 2018 : $1,241,750
Year 2019 : $694,250
Year 2020 : $219,250
Year 2021 : $119,250

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5000 - $100 - 4,954 - 99.08%
Level 2: 4000 - $60 - 3,968 - 99.19%
Level 3: 1000 - $35 - 990 - 98.98%
Level 4: 3000 - $20 - 2,977 - 99.23%
Luxury : 1000 - $200 - 978 - 97.84%
Total Capacity :14000

Income

Home Games Left25
Average Attendance - %13,867 - 99.05%
Average Income per Game$1,023,318
Year to Date Revenue$16,373,080

Expense

Pro Players Total Salaries$42,952,501
Farm Players Total Salaries$1,117,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,312,500
Pro Year To Date Expenses$16,576,663
Farm Year To Date Expenses$550,403
Pro Salary Cap To Date$16,461,825
Farm Salary Cap To Date$433,555

Estimate

Pro Estimated Season Revenue$25,582,938
Pro Remaining Season Days108
Pro Expenses Per Days$247,157
Pro Estimated Expenses$26,692,956
Farm Remaining Season Days105
Farm Expenses Per Days$8,241
Farm Estimated Expenses$865,305
Estimated Season Expenses$27,558,261
Season Salary Cap$45,382,501
Estimate Under Maximum Salary Cap of $58,000,000$12,617,499
Estimate Over Minimum Salary Cap of $0 $45,382,501
Current Bank Account$44,457,490
Projected Bank Account$42,482,167

Pro Players Salaries

Mark Giordano $7,300,000 (2)
Duncan Keith $6,000,000 (2)
Leon Draisaitl $5,000,000 (4)
Martin Jones $5,000,000 (3)
Jonathan Audy-Marchessault $5,000,000 (2)
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)
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 Players20
Salary Commitment
Year 2018 : $42,952,501
Year 2019 : $37,300,000
Year 2020 : $13,000,000
Year 2021 : $7,500,000
Salary Average Commitment
Year 2018 : $42,952,501
Year 2019 : $37,300,000
Year 2020 : $13,000,000
Year 2021 : $7,500,000
Salary Cap with 1 Way Contract
Year 2018 : $42,952,501
Year 2019 : $37,300,000
Year 2020 : $13,000,000
Year 2021 : $7,500,000

Farm Players Salaries

Petr Mrazek $150,000 (2)
Joe Hicketts $130,000 (2)
Darren Archibald $87,500 (2)
Ivan Barbashev $50,000 (2)
Nolan Patrick $50,000 (3)
Nikita Scherbak $50,000 (2)
Henrik Borgstrom $50,000 (3)
Tyson Jost $50,000 (2)
Christopher DiDomenico $50,000 (3)
Giovanni Fiore $50,000 (1)
Jordan Oesterle $50,000 (1)
Rinat Valiev $50,000 (2)
Duncan Siemens $50,000 (1)
Gabriel Carlsson $50,000 (2)
Anthony DeAngelo $50,000 (2)
Aaron Dell $50,000 (3)
Haydn Fleury $50,000 (3)
Paul LaDue $50,000 (2)
Total Farm Players18
Salary Commitment
Year 2018 : $1,117,500
Year 2019 : $967,500
Year 2020 : $250,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,117,500
Year 2019 : $967,500
Year 2020 : $250,000
Year 2021 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5000 - $100 - 4,975 - 99.50%
Level 2: 4000 - $60 - 3,959 - 98.98%
Level 3: 1000 - $35 - 989 - 98.87%
Level 4: 3000 - $20 - 2,986 - 99.55%
Luxury : 1000 - $200 - 980 - 98.04%
Total Capacity :14000

Income

Home Games Left25
Average Attendance - %13,890 - 99.21%
Average Income per Game$1,025,462
Year to Date Revenue$16,407,385

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$11,025,230
Farm Year To Date Expenses$821,974
Pro Salary Cap To Date$10,910,392
Farm Salary Cap To Date$705,126

Estimate

Pro Estimated Season Revenue$25,636,539
Pro Remaining Season Days108
Pro Expenses Per Days$165,707
Pro Estimated Expenses$17,896,356
Farm Remaining Season Days105
Farm Expenses Per Days$12,151
Farm Estimated Expenses$1,275,855
Estimated Season Expenses$19,172,211
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$46,947,514
Projected Bank Account$53,411,842

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)
Denis Malgin $500,000 (2)
Madison Bowey $500,000 (3)
Gustav Olofsson $500,000 (1)
Nathan Beaulieu $500,000 (2)
Justin Falk $500,000 (4)
J.T. Compher $500,000 (2)
Matt Calvert $500,000 (1)
Pavel Buchnevich $500,000 (2)
Zemgus Girgensons $500,000 (3)
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)
John Quenneville $50,000 (2)
Kalle Kossila $50,000 (4)
Stefan Matteau $50,000 (4)
Freddie Hamilton $50,000 (3)
Martin Necas $50,000 (3)
Josh Archibald $50,000 (2)
Kurtis MacDermid $50,000 (4)
Eamon McAdam $50,000 (4)
Jonas Johansson $50,000 (1)
Troy Terry $50,000 (4)
Ross Johnston $50,000 (3)
Jeff Zatkoff $50,000 (4)
Kasperi Kapanen $50,000 (1)
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 - 4,938 - 98.76%
Level 2: 4000 - $60 - 3,960 - 99.01%
Level 3: 1000 - $35 - 994 - 99.39%
Level 4: 3000 - $20 - 2,964 - 98.79%
Luxury : 1000 - $200 - 984 - 98.44%
Total Capacity :14000

Income

Home Games Left25
Average Attendance - %13,840 - 98.86%
Average Income per Game$1,022,374
Year to Date Revenue$16,357,985

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$14,350,275
Farm Year To Date Expenses$678,623
Pro Salary Cap To Date$14,235,430
Farm Salary Cap To Date$561,768

Estimate

Pro Estimated Season Revenue$25,559,352
Pro Remaining Season Days108
Pro Expenses Per Days$221,143
Pro Estimated Expenses$23,883,444
Farm Remaining Season Days105
Farm Expenses Per Days$10,159
Farm Estimated Expenses$1,066,695
Estimated Season Expenses$24,950,139
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$56,454,854
Projected Bank Account$57,064,067

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 - 4,924 - 98.49%
Level 2: 4000 - $60 - 3,969 - 99.21%
Level 3: 1000 - $35 - 997 - 99.73%
Level 4: 3000 - $20 - 2,985 - 99.51%
Luxury : 1000 - $200 - 988 - 98.78%
Total Capacity :14000

Income

Home Games Left25
Average Attendance - %13,863 - 99.02%
Average Income per Game$1,022,709
Year to Date Revenue$16,363,340

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$21,363,419
Farm Year To Date Expenses$490,842
Pro Salary Cap To Date$21,248,581
Farm Salary Cap To Date$373,927

Estimate

Pro Estimated Season Revenue$25,567,719
Pro Remaining Season Days108
Pro Expenses Per Days$318,857
Pro Estimated Expenses$34,436,556
Farm Remaining Season Days105
Farm Expenses Per Days$7,326
Farm Estimated Expenses$769,230
Estimated Season Expenses$35,205,786
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$33,510,841
Projected Bank Account$23,872,774

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 - 4,944 - 98.89%
Level 2: 4000 - $60 - 3,956 - 98.90%
Level 3: 1000 - $35 - 991 - 99.08%
Level 4: 3000 - $20 - 2,978 - 99.27%
Luxury : 1000 - $200 - 981 - 98.06%
Total Capacity :14000

Income

Home Games Left24
Average Attendance - %13,850 - 98.93%
Average Income per Game$1,022,173
Year to Date Revenue$17,376,940

Expense

Pro Players Total Salaries$40,558,434
Farm Players Total Salaries$796,400
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$612,500
Pro Year To Date Expenses$15,482,967
Farm Year To Date Expenses$443,354
Pro Salary Cap To Date$15,368,062
Farm Salary Cap To Date$326,506

Estimate

Pro Estimated Season Revenue$24,532,151
Pro Remaining Season Days108
Pro Expenses Per Days$233,477
Pro Estimated Expenses$25,215,516
Farm Remaining Season Days105
Farm Expenses Per Days$6,374
Farm Estimated Expenses$669,270
Estimated Season Expenses$25,884,786
Season Salary Cap$41,967,334
Estimate Under Maximum Salary Cap of $58,000,000$16,032,666
Estimate Over Minimum Salary Cap of $0 $41,967,334
Current Bank Account$53,573,630
Projected Bank Account$52,220,995

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)
Nazem Kadri $3,000,000 (2)
David Savard $3,000,000 (1)
Tanner Pearson $3,000,000 (3)
Sam Gagner $2,750,000 (1)
Patrick Maroon $1,500,000 (4)
Cameron Talbot $1,500,000 (4)
Bryan Rust $1,500,000 (4)
Justin Schultz $1,500,000 (2)
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)
Brett Pesce $500,000 (1)
Ryan Donato $500,000 (3)
Brandon Montour $500,000 (2)
Noah Juulsen $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $40,558,434
Year 2019 : $17,125,500
Year 2020 : $12,125,500
Year 2021 : $7,500,000
Salary Average Commitment
Year 2018 : $40,558,434
Year 2019 : $17,125,500
Year 2020 : $12,125,500
Year 2021 : $7,500,000
Salary Cap with 1 Way Contract
Year 2018 : $40,558,434
Year 2019 : $17,125,500
Year 2020 : $12,125,500
Year 2021 : $7,500,000

Farm Players Salaries

Markus Nutivaara $75,400 (2)
Matiss Kivlenieks $71,000 (2)
Ryan Lomberg $50,000 (2)
Peter Cehlarik $50,000 (2)
Reid Boucher $50,000 (3)
Byron Froese $50,000 (1)
Janne Kuokkanen $50,000 (3)
Jacob Josefson $50,000 (1)
Mike Reilly $50,000 (1)
Anthony Stolarz $50,000 (3)
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)
Total Farm Players15
Salary Commitment
Year 2018 : $796,400
Year 2019 : $596,400
Year 2020 : $200,000
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $796,400
Year 2019 : $596,400
Year 2020 : $200,000
Year 2021 : $50,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5000 - $100 - 4,947 - 98.94%
Level 2: 4000 - $60 - 3,939 - 98.48%
Level 3: 1000 - $35 - 990 - 98.95%
Level 4: 3000 - $20 - 2,974 - 99.14%
Luxury : 1000 - $200 - 987 - 98.71%
Total Capacity :14000

Income

Home Games Left24
Average Attendance - %13,837 - 98.83%
Average Income per Game$1,022,572
Year to Date Revenue$17,383,730

Expense

Pro Players Total Salaries$25,925,000
Farm Players Total Salaries$1,475,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,040,419
Farm Year To Date Expenses$691,440
Pro Salary Cap To Date$9,925,581
Farm Salary Cap To Date$574,592

Estimate

Pro Estimated Season Revenue$24,541,736
Pro Remaining Season Days108
Pro Expenses Per Days$149,857
Pro Estimated Expenses$16,184,556
Farm Remaining Season Days105
Farm Expenses Per Days$10,320
Farm Estimated Expenses$1,083,600
Estimated Season Expenses$17,268,156
Season Salary Cap$27,400,000
Estimate Under Maximum Salary Cap of $58,000,000$30,600,000
Estimate Over Minimum Salary Cap of $0 $27,400,000
Current Bank Account$57,474,420
Projected Bank Account$64,748,000

Pro Players Salaries

Jaroslav Halak $4,000,000 (1)
Dan Hamhuis $4,000,000 (1)
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)
Brendan Smith $500,000 (1)
Anthony Beauvillier $500,000 (2)
Ryan Carpenter $500,000 (3)
Andrew Copp $500,000 (1)
Jamie Oleksiak $500,000 (2)
Logan Shaw $500,000 (1)
Adam Pelech $500,000 (1)
Brock McGinn $500,000 (1)
Charles Hudon $500,000 (1)
Jesper Bratt $500,000 (3)
Curtis McElhinney $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2018 : $25,925,000
Year 2019 : $8,925,000
Year 2020 : $5,750,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $25,925,000
Year 2019 : $8,925,000
Year 2020 : $5,750,000
Year 2021 : $0
Salary Cap with 1 Way Contract
Year 2018 : $25,925,000
Year 2019 : $8,925,000
Year 2020 : $5,750,000
Year 2021 : $0

Farm Players Salaries

Melker Karlsson $275,000 (1)
Mark Streit $150,000 (1)
Dominic Moore $100,000 (1)
Joseph Blandisi $100,000 (1)
Joakim Nordstrom $50,000 (3)
Dylan Strome $50,000 (2)
Jesse Puljujarvi $50,000 (2)
Henrik Haapala $50,000 (1)
Alex Biega $50,000 (1)
David Kampf $50,000 (1)
Adam Cracknell $50,000 (1)
Jon Merrill $50,000 (3)
Dillon Heatherington $50,000 (3)
Blake Hillman $50,000 (1)
Hunter Miska $50,000 (2)
Pheonix Copley $50,000 (3)
Ashton Sautner $50,000 (1)
Maxim Mamin $50,000 (1)
Nick Paul $50,000 (2)
Vinni Lettieri $50,000 (1)
Lawson Crouse $50,000 (2)
Total Farm Players21
Salary Commitment
Year 2018 : $1,475,000
Year 2019 : $450,000
Year 2020 : $200,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,475,000
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 - 4,965 - 99.31%
Level 2: 4000 - $60 - 3,908 - 97.71%
Level 3: 1000 - $35 - 988 - 98.81%
Level 4: 3000 - $20 - 2,980 - 99.32%
Luxury : 1000 - $200 - 989 - 98.89%
Total Capacity :14000

Income

Home Games Left25
Average Attendance - %13,830 - 98.79%
Average Income per Game$1,022,995
Year to Date Revenue$16,367,915

Expense

Pro Players Total Salaries$40,837,500
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$15,605,483
Farm Year To Date Expenses$727,889
Pro Salary Cap To Date$15,490,636
Farm Salary Cap To Date$611,041

Estimate

Pro Estimated Season Revenue$25,574,867
Pro Remaining Season Days108
Pro Expenses Per Days$235,071
Pro Estimated Expenses$25,387,668
Farm Remaining Season Days105
Farm Expenses Per Days$10,610
Farm Estimated Expenses$1,114,050
Estimated Season Expenses$26,501,718
Season Salary Cap$42,607,500
Estimate Under Maximum Salary Cap of $58,000,000$15,392,500
Estimate Over Minimum Salary Cap of $0 $42,607,500
Current Bank Account$36,987,566
Projected Bank Account$36,060,715

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)
Scott Hartnell $500,000 (1)
Jason Spezza $500,000 (3)
Marian Gaborik $500,000 (1)
Steven Santini $500,000 (1)
Devin Shore $500,000 (1)
Brad Hunt $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $40,837,500
Year 2019 : $32,337,500
Year 2020 : $29,200,000
Year 2021 : $5,700,000
Salary Average Commitment
Year 2018 : $40,837,500
Year 2019 : $32,337,500
Year 2020 : $29,200,000
Year 2021 : $5,700,000
Salary Cap with 1 Way Contract
Year 2018 : $40,837,500
Year 2019 : $32,337,500
Year 2020 : $29,200,000
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 - 4,958 - 99.16%
Level 2: 4000 - $60 - 3,978 - 99.45%
Level 3: 1000 - $35 - 994 - 99.39%
Level 4: 3000 - $20 - 2,997 - 99.91%
Luxury : 1000 - $200 - 997 - 99.72%
Total Capacity :14000

Income

Home Games Left24
Average Attendance - %13,924 - 99.46%
Average Income per Game$1,028,651
Year to Date Revenue$17,487,060

Expense

Pro Players Total Salaries$53,961,005
Farm Players Total Salaries$790,150
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,137,500
Pro Year To Date Expenses$20,677,083
Farm Year To Date Expenses$459,241
Pro Salary Cap To Date$20,562,228
Farm Salary Cap To Date$342,393

Estimate

Pro Estimated Season Revenue$24,687,614
Pro Remaining Season Days108
Pro Expenses Per Days$310,063
Pro Estimated Expenses$33,486,804
Farm Remaining Season Days105
Farm Expenses Per Days$6,338
Farm Estimated Expenses$665,490
Estimated Season Expenses$34,152,294
Season Salary Cap$55,888,655
Estimate Under Maximum Salary Cap of $58,000,000$2,111,345
Estimate Over Minimum Salary Cap of $0 $55,888,655
Current Bank Account$35,118,635
Projected Bank Account$25,653,955

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)
Roman Polak $3,000,000 (2)
Evander Kane $3,000,000 (3)
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)
Kyle Palmieri $500,000 (1)
Vladislav Namestnikov $500,000 (3)
Blake Coleman $500,000 (2)
Ian Cole $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $53,961,005
Year 2019 : $43,711,005
Year 2020 : $25,000,005
Year 2021 : $1,000,000
Salary Average Commitment
Year 2018 : $53,961,006
Year 2019 : $43,711,006
Year 2020 : $25,000,006
Year 2021 : $1,000,000
Salary Cap with 1 Way Contract
Year 2018 : $53,961,005
Year 2019 : $43,711,005
Year 2020 : $25,000,005
Year 2021 : $1,000,000

Farm Players Salaries

Joakim Ryan $90,150 (4)
Jack Rodewald $50,000 (1)
Landon Ferraro $50,000 (1)
Dale Weise $50,000 (1)
Anthony Peluso $50,000 (1)
Chase Balisy $50,000 (1)
Curtis Valk $50,000 (1)
Andy Andreoff $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 Players15
Salary Commitment
Year 2018 : $790,150
Year 2019 : $90,150
Year 2020 : $90,150
Year 2021 : $90,150
Salary Average Commitment
Year 2018 : $790,150
Year 2019 : $90,150
Year 2020 : $90,150
Year 2021 : $90,150

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 5000 - $100 - 4,979 - 99.59%
Level 2: 4000 - $60 - 3,988 - 99.70%
Level 3: 1000 - $36 - 996 - 99.59%
Level 4: 3000 - $25 - 2,233 - 74.44%
Luxury : 1000 - $201 - 992 - 99.21%
Total Capacity :14000

Income

Home Games Left25
Average Attendance - %13,189 - 94.21%
Average Income per Game$1,028,324
Year to Date Revenue$16,453,182

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$21,124,162
Farm Year To Date Expenses$411,916
Pro Salary Cap To Date$21,009,257
Farm Salary Cap To Date$295,068

Estimate

Pro Estimated Season Revenue$25,708,097
Pro Remaining Season Days108
Pro Expenses Per Days$315,286
Pro Estimated Expenses$34,050,888
Farm Remaining Season Days105
Farm Expenses Per Days$6,148
Farm Estimated Expenses$645,540
Estimated Season Expenses$34,696,428
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$32,305,133
Projected Bank Account$23,316,802

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 - 4,963 - 99.27%
Level 2: 4000 - $60 - 3,956 - 98.89%
Level 3: 1000 - $35 - 998 - 99.83%
Level 4: 3000 - $20 - 2,966 - 98.86%
Luxury : 1000 - $200 - 987 - 98.68%
Total Capacity :14000

Income

Home Games Left24
Average Attendance - %13,870 - 99.07%
Average Income per Game$1,025,305
Year to Date Revenue$17,430,185

Expense

Pro Players Total Salaries$55,601,000
Farm Players Total Salaries$1,580,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,644,370
Farm Year To Date Expenses$629,232
Pro Salary Cap To Date$21,529,532
Farm Salary Cap To Date$512,376

Estimate

Pro Estimated Season Revenue$24,607,320
Pro Remaining Season Days108
Pro Expenses Per Days$319,434
Pro Estimated Expenses$34,498,872
Farm Remaining Season Days105
Farm Expenses Per Days$10,930
Farm Estimated Expenses$1,147,650
Estimated Season Expenses$35,646,522
Season Salary Cap$57,181,000
Estimate Under Maximum Salary Cap of $58,000,000$819,000
Estimate Over Minimum Salary Cap of $0 $57,181,000
Current Bank Account$34,358,977
Projected Bank Account$23,319,775

Pro Players Salaries

Claude Giroux $6,000,000 (4)
Victor Hedman $6,000,000 (2)
Steven Stamkos $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)
Kevin Hayes $3,000,000 (4)
Chris Tierney $1,500,000 (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)
Dmitri Kulikov $500,000 (2)
John Gibson $500,000 (1)
Kyle Brodziak $500,000 (3)
Kyle Connor $500,000 (2)
Timo Meier $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2018 : $55,601,000
Year 2019 : $33,001,000
Year 2020 : $14,101,000
Year 2021 : $11,500,000
Salary Average Commitment
Year 2018 : $55,601,000
Year 2019 : $33,001,000
Year 2020 : $14,101,000
Year 2021 : $11,500,000
Salary Cap with 1 Way Contract
Year 2018 : $55,601,000
Year 2019 : $33,001,000
Year 2020 : $14,101,000
Year 2021 : $11,500,000

Farm Players Salaries

Jaromir Jagr $500,000 (1)
T.J. Brodie $300,000 (1)
Jori Lehtera $93,750 (1)
David Rittich $80,000 (1)
Shawn Matthias $56,250 (1)
Nathan Gerbe $50,000 (1)
Yannick Weber $50,000 (1)
Brooks Laich $50,000 (1)
Brian Gionta $50,000 (1)
Chris Kelly $50,000 (1)
Garnet Hathaway $50,000 (1)
Radim Vrbata $50,000 (1)
Cody McLeod $50,000 (1)
Taylor Chorney $50,000 (1)
Matt Moulson $50,000 (1)
Kyle Quincey $50,000 (1)
Total Farm Players16
Salary Commitment
Year 2018 : $1,580,000
Year 2019 : $0
Year 2020 : $0
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,580,000
Year 2019 : $0
Year 2020 : $0
Year 2021 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5000 - $100 - 4,948 - 98.96%
Level 2: 4000 - $60 - 3,971 - 99.28%
Level 3: 1000 - $35 - 981 - 98.13%
Level 4: 3000 - $20 - 2,976 - 99.20%
Luxury : 1000 - $200 - 977 - 97.66%
Total Capacity :14000

Income

Home Games Left25
Average Attendance - %13,853 - 98.95%
Average Income per Game$1,022,266
Year to Date Revenue$16,356,260

Expense

Pro Players Total Salaries$47,857,499
Farm Players Total Salaries$1,101,100
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,063,811
Farm Year To Date Expenses$583,807
Pro Salary Cap To Date$17,948,943
Farm Salary Cap To Date$466,942

Estimate

Pro Estimated Season Revenue$25,556,656
Pro Remaining Season Days108
Pro Expenses Per Days$275,186
Pro Estimated Expenses$29,720,088
Farm Remaining Season Days105
Farm Expenses Per Days$8,146
Farm Estimated Expenses$855,330
Estimated Season Expenses$30,575,418
Season Salary Cap$48,958,599
Estimate Under Maximum Salary Cap of $58,000,000$9,041,401
Estimate Over Minimum Salary Cap of $0 $48,958,599
Current Bank Account$37,968,317
Projected Bank Account$32,949,555

Pro Players Salaries

Vladimir Tarasenko $6,499,999 (4)
Jeff Carter $5,500,000 (1)
Dennis Seidenberg $4,750,000 (1)
Ryan Callahan $4,000,000 (1)
Mike Fisher $4,000,000 (2)
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)
Tobias Enstrom $1,537,500 (1)
Marcus Foligno $1,250,000 (1)
Chris Wagner $975,000 (1)
Nic Dowd $500,000 (2)
Dominik Simon $500,000 (1)
Anthony Cirelli $500,000 (3)
Ryan Hartman $500,000 (4)
Tristan Jarry $500,000 (1)
Nicolas Deslauriers $500,000 (1)
Richard Panik $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $47,857,499
Year 2019 : $18,249,999
Year 2020 : $10,499,999
Year 2021 : $6,999,999
Salary Average Commitment
Year 2018 : $47,857,499
Year 2019 : $18,249,999
Year 2020 : $10,499,999
Year 2021 : $6,999,999
Salary Cap with 1 Way Contract
Year 2018 : $47,857,499
Year 2019 : $18,249,999
Year 2020 : $10,499,999
Year 2021 : $6,999,999

Farm Players Salaries

Landon Bow $67,500 (1)
Dean Kukan $62,500 (1)
Cam Johnson $61,000 (2)
Patrick Eaves $60,100 (2)
Kailer Yamamoto $50,000 (3)
Chris Thorburn $50,000 (1)
Jason Chimera $50,000 (1)
Mario Kempe $50,000 (2)
Andrej Sekera $50,000 (3)
Alex Broadhurst $50,000 (2)
Dryden Hunt $50,000 (4)
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 Players21
Salary Commitment
Year 2018 : $1,101,100
Year 2019 : $771,100
Year 2020 : $400,000
Year 2021 : $100,000
Salary Average Commitment
Year 2018 : $1,101,100
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 - 4,976 - 99.53%
Level 2: 4000 - $60 - 3,954 - 98.85%
Level 3: 1000 - $35 - 988 - 98.81%
Level 4: 3000 - $20 - 2,971 - 99.03%
Luxury : 1000 - $200 - 980 - 97.96%
Total Capacity :14000

Income

Home Games Left25
Average Attendance - %13,869 - 99.06%
Average Income per Game$1,024,783
Year to Date Revenue$16,396,535

Expense

Pro Players Total Salaries$41,525,000
Farm Players Total Salaries$1,580,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$525,000
Pro Year To Date Expenses$16,013,000
Farm Year To Date Expenses$732,310
Pro Salary Cap To Date$15,898,162
Farm Salary Cap To Date$615,462

Estimate

Pro Estimated Season Revenue$25,619,586
Pro Remaining Season Days108
Pro Expenses Per Days$239,000
Pro Estimated Expenses$25,812,000
Farm Remaining Season Days105
Farm Expenses Per Days$10,930
Farm Estimated Expenses$1,147,650
Estimated Season Expenses$26,959,650
Season Salary Cap$43,630,000
Estimate Under Maximum Salary Cap of $58,000,000$14,370,000
Estimate Over Minimum Salary Cap of $0 $43,630,000
Current Bank Account$55,097,703
Projected Bank Account$53,757,639

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)
Alexander Wennberg $1,500,000 (4)
Ivan Provorov $1,500,000 (2)
Francois Beauchemin $1,250,000 (1)
Dylan Larkin $1,000,000 (1)
Paul Byron $1,000,000 (1)
Anton Forsberg $525,000 (4)
Alex Tuch $500,000 (2)
J.T. Miller $500,000 (2)
Henrik Zetterberg $500,000 (1)
Olli Maatta $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2018 : $41,525,000
Year 2019 : $32,275,000
Year 2020 : $8,275,000
Year 2021 : $3,775,000
Salary Average Commitment
Year 2018 : $41,525,000
Year 2019 : $32,275,000
Year 2020 : $8,275,000
Year 2021 : $3,775,000
Salary Cap with 1 Way Contract
Year 2018 : $41,525,000
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)
Jake McCabe $50,000 (3)
Derrick Pouliot $50,000 (4)
Kyle Clifford $50,000 (1)
Damon Severson $50,000 (4)
Brendan Leipsic $50,000 (2)
Brendan Gaunce $50,000 (1)
Ben Chiarot $50,000 (1)
Brett Connolly $50,000 (1)
Adam Erne $50,000 (2)
Matt Martin $50,000 (1)
Brendan Perlini $50,000 (2)
Justin Bailey $50,000 (1)
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 Players30
Salary Commitment
Year 2018 : $1,580,000
Year 2019 : $1,200,000
Year 2020 : $800,000
Year 2021 : $450,000
Salary Average Commitment
Year 2018 : $1,580,000
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 - 4,952 - 99.04%
Level 2: 4000 - $59 - 3,978 - 99.45%
Level 3: 1000 - $40 - 808 - 80.79%
Level 4: 3000 - $20 - 2,976 - 99.20%
Luxury : 1000 - $197 - 990 - 99.04%
Total Capacity :14000

Income

Home Games Left24
Average Attendance - %13,704 - 97.89%
Average Income per Game$1,011,869
Year to Date Revenue$17,201,765

Expense

Pro Players Total Salaries$56,112,500
Farm Players Total Salaries$1,368,600
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,512,219
Farm Year To Date Expenses$658,692
Pro Salary Cap To Date$21,397,356
Farm Salary Cap To Date$541,844

Estimate

Pro Estimated Season Revenue$24,284,845
Pro Remaining Season Days108
Pro Expenses Per Days$322,357
Pro Estimated Expenses$34,814,556
Farm Remaining Season Days105
Farm Expenses Per Days$9,701
Farm Estimated Expenses$1,018,605
Estimated Season Expenses$35,833,161
Season Salary Cap$57,481,100
Estimate Under Maximum Salary Cap of $58,000,000$518,900
Estimate Over Minimum Salary Cap of $0 $57,481,100
Current Bank Account$35,440,560
Projected Bank Account$23,892,244

Pro Players Salaries

Evgeni Malkin $5,500,000 (2)
Mike Smith $5,000,000 (1)
Erik Johnson $5,000,000 (4)
T.J. Oshie $5,000,000 (2)
Ondrej Palat $4,000,000 (1)
James Van Riemsdyk $4,000,000 (1)
Nate Schmidt $3,000,000 (3)
Viktor Arvidsson $3,000,000 (4)
Sean Monahan $3,000,000 (3)
Tyler Johnson $3,000,000 (2)
Sami Vatanen $2,500,000 (1)
Evgeny Kuznetsov $2,000,000 (3)
Brian Gibbons $2,000,000 (4)
Andy Greene $1,750,000 (1)
Marco Scandella $1,500,000 (1)
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)
Jacob Markstrom $500,000 (1)
Ryan Ellis $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $56,112,500
Year 2019 : $33,100,000
Year 2020 : $19,600,000
Year 2021 : $10,000,000
Salary Average Commitment
Year 2018 : $56,112,500
Year 2019 : $33,100,000
Year 2020 : $19,600,000
Year 2021 : $10,000,000
Salary Cap with 1 Way Contract
Year 2018 : $56,112,500
Year 2019 : $33,100,000
Year 2020 : $19,600,000
Year 2021 : $10,000,000

Farm Players Salaries

Kevin Labanc $300,001 (2)
Tomas Tatar $199,900 (2)
Michal Kempny $178,000 (1)
John Gilmour $100,000 (1)
Shane Gersich $100,000 (1)
Oscar Fantenberg $100,000 (1)
Daniel Brickley $78,200 (1)
Gabriel Bourque $62,500 (1)
Alex Chiasson $50,000 (1)
Joonas Donskoi $50,000 (1)
Jaycob Megna $50,000 (1)
Seth Griffith $50,000 (1)
Anders Nilsson $50,000 (2)
Total Farm Players13
Salary Commitment
Year 2018 : $1,368,600
Year 2019 : $549,900
Year 2020 : $0
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,368,600
Year 2019 : $549,900
Year 2020 : $0
Year 2021 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGM Place
Level 1: 5000 - $100 - 4,959 - 99.17%
Level 2: 4000 - $60 - 3,993 - 99.82%
Level 3: 1000 - $35 - 990 - 99.01%
Level 4: 3000 - $20 - 2,983 - 99.42%
Luxury : 1000 - $200 - 989 - 98.89%
Total Capacity :14000

Income

Home Games Left24
Average Attendance - %13,913 - 99.38%
Average Income per Game$1,027,535
Year to Date Revenue$17,468,100

Expense

Pro Players Total Salaries$55,575,000
Farm Players Total Salaries$992,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,249,312
Farm Year To Date Expenses$518,002
Pro Salary Cap To Date$21,134,410
Farm Salary Cap To Date$401,143

Estimate

Pro Estimated Season Revenue$24,660,847
Pro Remaining Season Days108
Pro Expenses Per Days$319,286
Pro Estimated Expenses$34,482,888
Farm Remaining Season Days105
Farm Expenses Per Days$7,515
Farm Estimated Expenses$789,075
Estimated Season Expenses$35,271,963
Season Salary Cap$56,567,500
Estimate Under Maximum Salary Cap of $58,000,000$1,432,500
Estimate Over Minimum Salary Cap of $0 $56,567,500
Current Bank Account$41,168,169
Projected Bank Account$30,557,053

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)
Christopher Tanev $2,000,000 (1)
Cody Eakin $2,000,000 (1)
Dougie Hamilton $1,500,000 (2)
Mikael Granlund $1,500,000 (2)
Brayden McNabb $1,000,000 (2)
Michael Matheson $500,000 (1)
Brenden Dillon $500,000 (2)
Jonas Brodin $500,000 (2)
William Nylander $500,000 (1)
Evgeny Dadonov $500,000 (1)
Mathew Barzal $500,000 (2)
Tom Wilson $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $55,575,000
Year 2019 : $30,575,000
Year 2020 : $9,000,000
Year 2021 : $8,500,000
Salary Average Commitment
Year 2018 : $55,575,000
Year 2019 : $30,575,000
Year 2020 : $9,000,000
Year 2021 : $8,500,000
Salary Cap with 1 Way Contract
Year 2018 : $55,575,000
Year 2019 : $30,575,000
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)
Frederick Gaudreau $50,000 (3)
Joel Eriksson-Ek $50,000 (2)
Nicolas Kerdiles $50,000 (2)
Michal Neuvirth $50,000 (1)
Colin White $50,000 (2)
Mackenzie Blackwood $50,000 (1)
Michael McCarron $50,000 (1)
Tim Heed $50,000 (2)
Chris Driedger $50,000 (2)
Jason Kasdorf $50,000 (2)
Jon Gillies $50,000 (4)
Ty Rattie $50,000 (3)
Kevin Gravel $50,000 (2)
Total Farm Players16
Salary Commitment
Year 2018 : $992,500
Year 2019 : $842,500
Year 2020 : $392,500
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $992,500
Year 2019 : $842,500
Year 2020 : $392,500
Year 2021 : $50,000

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 5000 - $100 - 4,948 - 98.96%
Level 2: 4000 - $60 - 3,977 - 99.42%
Level 3: 1000 - $35 - 995 - 99.46%
Level 4: 3000 - $20 - 3,000 - 99.99%
Luxury : 1000 - $200 - 987 - 98.69%
Total Capacity :14000

Income

Home Games Left25
Average Attendance - %13,906 - 99.33%
Average Income per Game$1,025,557
Year to Date Revenue$16,408,915

Expense

Pro Players Total Salaries$46,701,000
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$17,994,659
Farm Year To Date Expenses$526,821
Pro Salary Cap To Date$17,879,821
Farm Salary Cap To Date$409,973

Estimate

Pro Estimated Season Revenue$25,638,930
Pro Remaining Season Days108
Pro Expenses Per Days$268,577
Pro Estimated Expenses$29,006,316
Farm Remaining Season Days105
Farm Expenses Per Days$7,863
Farm Estimated Expenses$825,615
Estimated Season Expenses$29,831,931
Season Salary Cap$49,153,500
Estimate Under Maximum Salary Cap of $58,000,000$8,846,500
Estimate Over Minimum Salary Cap of $0 $49,153,500
Current Bank Account$49,158,780
Projected Bank Account$44,965,779

Pro Players Salaries

William Karlsson $6,000,000 (1)
Filip Forsberg $5,000,000 (2)
Cory Schneider $3,500,000 (3)
Anton Stralman $3,500,000 (2)
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)
Matt Nieto $500,000 (3)
Mattias Ekholm $500,000 (1)
Erik Haula $500,000 (3)
Matt Hendricks $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2018 : $46,701,000
Year 2019 : $25,750,000
Year 2020 : $14,250,000
Year 2021 : $6,500,000
Salary Average Commitment
Year 2018 : $46,701,000
Year 2019 : $25,750,000
Year 2020 : $14,250,000
Year 2021 : $6,500,000
Salary Cap with 1 Way Contract
Year 2018 : $46,701,000
Year 2019 : $25,750,000
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 - 3,092 - 61.85%
Level 2: 4000 - $120 - 2,091 - 52.28%
Level 3: 1000 - $60 - 585 - 58.52%
Level 4: 3000 - $50 - 1,279 - 42.62%
Luxury : 1000 - $200 - 937 - 93.70%
Total Capacity :14000

Income

Home Games Left25
Average Attendance - %7,984 - 57.03%
Average Income per Game$955,024
Year to Date Revenue$15,280,385

Expense

Pro Players Total Salaries$46,999,999
Farm Players Total Salaries$750,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,050,000
Pro Year To Date Expenses$17,912,019
Farm Year To Date Expenses$429,055
Pro Salary Cap To Date$17,797,124
Farm Salary Cap To Date$312,199

Estimate

Pro Estimated Season Revenue$23,875,602
Pro Remaining Season Days108
Pro Expenses Per Days$270,286
Pro Estimated Expenses$29,190,888
Farm Remaining Season Days105
Farm Expenses Per Days$6,105
Farm Estimated Expenses$641,025
Estimated Season Expenses$29,831,913
Season Salary Cap$48,799,999
Estimate Under Maximum Salary Cap of $58,000,000$9,200,001
Estimate Over Minimum Salary Cap of $0 $48,799,999
Current Bank Account$35,977,740
Projected Bank Account$30,021,429

Pro Players Salaries

Ryan Suter $10,000,000 (3)
Zach Parise $5,000,000 (2)
Johnny Boychuk $4,000,000 (1)
Paul Stastny $4,000,000 (2)
Mike Green $3,000,000 (2)
Henrik Sedin $3,000,000 (1)
Roberto Luongo $2,500,000 (1)
Colton Parayko $2,000,000 (1)
Brian Boyle $2,000,000 (1)
Patrick Sharp $2,000,000 (1)
Mathieu Perreault $1,500,000 (4)
Nino Niederreiter $1,500,000 (2)
Jason Pominville $1,000,000 (1)
Micheal Ferland $999,999 (3)
Nate Prosser $500,000 (2)
Malcolm Subban $500,000 (2)
Ryan Strome $500,000 (3)
Clayton Keller $500,000 (2)
Nikolaj Ehlers $500,000 (1)
Matt Grzelcyk $500,000 (2)
Tobias Rieder $500,000 (4)
Victor Rask $500,000 (4)
Mikhail Sergachev $500,000 (2)
Total Pro Players23
Salary Commitment
Year 2018 : $46,999,999
Year 2019 : $29,999,999
Year 2020 : $13,999,999
Year 2021 : $2,500,000
Salary Average Commitment
Year 2018 : $46,999,999
Year 2019 : $29,999,999
Year 2020 : $13,999,999
Year 2021 : $2,500,000
Salary Cap with 1 Way Contract
Year 2018 : $46,999,999
Year 2019 : $29,999,999
Year 2020 : $13,999,999
Year 2021 : $2,500,000

Farm Players Salaries

Jordan Schroeder $50,000 (2)
Austin Watson $50,000 (2)
Carl Dahlstrom $50,000 (3)
Josh Leivo $50,000 (3)
Kyle Rau $50,000 (1)
Devante Smith-Pelly $50,000 (1)
Jack Roslovic $50,000 (2)
Marko Dano $50,000 (2)
Adin Hill $50,000 (1)
Calvin Pickard $50,000 (4)
Laurent Brossoit $50,000 (1)
Ryan Sproul $50,000 (1)
Mirco Mueller $50,000 (2)
Louie Belpedio $50,000 (1)
Sven Andrighetto $50,000 (4)
Total Farm Players15
Salary Commitment
Year 2018 : $750,000
Year 2019 : $450,000
Year 2020 : $200,000
Year 2021 : $100,000
Salary Average Commitment
Year 2018 : $750,000
Year 2019 : $450,000
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 $40,240,151 $57,341,375 $658,625 $57,341,375 212546
Boston Bruins $42,823,604 $54,480,812 $3,519,188 $54,480,812 202141
Buffalo Sabres $35,265,743 $47,531,250 $10,468,750 $47,531,250 201636
Calgary Flames $44,551,294 $55,505,700 $2,494,300 $55,505,700 202040
Carolina Hurricanes $42,338,546 $40,968,786 $17,031,214 $40,968,786 202141
Chicago Blackhawks $56,822,029 $38,750,000 $19,250,000 $38,750,000 201636
Colorado Avalanche $39,728,548 $57,526,562 $473,438 $57,526,562 211435
Detroit Red Wings $64,379,742 $27,175,999 $30,824,001 $27,175,999 212546
Edmonton Oilers $68,219,701 $42,620,999 $15,379,001 $42,620,999 202141
Florida Panthers $51,918,580 $21,410,250 $36,589,750 $21,410,250 241236
Los Angeles Kings $44,457,490 $45,382,501 $12,617,499 $45,382,501 201838
Minnesota Wild $46,947,514 $30,488,750 $27,511,250 $30,488,750 212142
Montreal Canadiens $56,454,854 $39,847,400 $18,152,600 $39,847,400 202646
Nashville Predators $33,510,841 $56,459,999 $1,540,001 $56,459,999 201535
New Jersey Devils $53,573,630 $41,967,334 $16,032,666 $41,967,334 211536
New York Islanders $57,474,420 $27,400,000 $30,600,000 $27,400,000 202141
New York Rangers $36,987,566 $42,607,500 $15,392,500 $42,607,500 212041
Philadelphia Flyers $35,118,635 $55,888,655 $2,111,345 $55,888,655 201535
Pittsburgh Penguins $32,305,133 $57,767,500 $232,500 $57,767,500 211536
San Jose Sharks $34,358,977 $57,181,000 $819,000 $57,181,000 201636
St. Louis Blues $37,968,317 $48,958,599 $9,041,401 $48,958,599 212142
Tampa Bay Lightning $55,097,703 $43,630,000 $14,370,000 $43,630,000 203050
Toronto Maple Leafs $35,440,560 $57,481,100 $518,900 $57,481,100 221335
Vancouver Canucks $41,168,169 $56,567,500 $1,432,500 $56,567,500 211637
Washington Capitals $49,158,780 $49,153,500 $8,846,500 $49,153,500 201535
Winnipeg Jets $35,977,740 $48,799,999 $9,200,001 $48,799,999 231538