Team Finance for JGHL1819

Update - Thursday, November 15, 2018 at 17:55

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 5000 - $100 - 5,000 - 100.00%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 1000 - $35 - 993 - 99.30%
Level 4: 3000 - $20 - 2,978 - 99.27%
Luxury : 1000 - $200 - 983 - 98.33%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %13,954 - 99.67%
Average Income per Game$1,030,982
Year to Date Revenue$3,092,945

Expense

Pro Players Total Salaries$53,563,750
Farm Players Total Salaries$1,477,625
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,693,516
Farm Year To Date Expenses$124,020
Pro Salary Cap To Date$3,672,948
Farm Salary Cap To Date$103,092

Estimate

Pro Estimated Season Revenue$39,177,303
Pro Remaining Season Days163
Pro Expenses Per Days$307,793
Pro Estimated Expenses$50,170,259
Farm Remaining Season Days160
Farm Expenses Per Days$10,335
Farm Estimated Expenses$1,653,600
Estimated Season Expenses$51,823,859
Season Salary Cap$55,041,375
Estimate Under Maximum Salary Cap of $58,000,000$2,958,625
Estimate Over Minimum Salary Cap of $0 $55,041,375
Current Bank Account$44,529,302
Projected Bank Account$31,882,746

Pro Players Salaries

Marc-Andre Fleury $5,500,000 (1)
Will Butcher $5,000,000 (4)
Matt Niskanen $5,000,000 (3)
Shayne Gostisbehere $5,000,000 (3)
Jake Allen $5,000,000 (1)
Andrew Ladd $4,500,000 (2)
Tyler Bozak $3,126,250 (2)
Jacob Trouba $3,000,000 (3)
Patrik Berglund $2,562,500 (4)
Brendan Gallagher $2,000,000 (2)
Jean-Gabriel Pageau $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)
Luca Sbisa $1,000,000 (1)
Oskar Lindblom $500,000 (3)
Robert Hagg $500,000 (2)
Mattias Janmark $500,000 (2)
Jimmy Vesey $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $53,563,750
Year 2019 : $37,263,750
Year 2020 : $24,137,500
Year 2021 : $10,637,500
Salary Average Commitment
Year 2018 : $53,563,750
Year 2019 : $37,263,750
Year 2020 : $24,137,500
Year 2021 : $10,637,500
Salary Cap with 1 Way Contract
Year 2018 : $53,563,750
Year 2019 : $37,263,750
Year 2020 : $24,137,500
Year 2021 : $10,637,500

Farm Players Salaries

Matt Read $152,625 (2)
Zach Bogosian $125,000 (2)
Erik Gudbranson $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)
Victor Ejdsell $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)
Oscar Lindberg $50,000 (4)
Zac Rinaldo $50,000 (2)
Joonas Korpisalo $50,000 (2)
Paul Carey $50,000 (1)
Andreas Englund $50,000 (2)
Miikka Salomaki $50,000 (4)
Total Farm Players25
Salary Commitment
Year 2018 : $1,477,625
Year 2019 : $1,227,625
Year 2020 : $400,000
Year 2021 : $250,000
Salary Average Commitment
Year 2018 : $1,477,625
Year 2019 : $1,227,625
Year 2020 : $400,000
Year 2021 : $250,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 5000 - $100 - 5,000 - 100.00%
Level 2: 4000 - $60 - 3,911 - 97.78%
Level 3: 1000 - $35 - 979 - 97.85%
Level 4: 3000 - $20 - 3,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :14000

Income

Home Games Left39
Average Attendance - %13,890 - 99.21%
Average Income per Game$1,028,908
Year to Date Revenue$2,057,815

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$3,669,852
Farm Year To Date Expenses$108,984
Pro Salary Cap To Date$3,649,284
Farm Salary Cap To Date$88,056

Estimate

Pro Estimated Season Revenue$40,127,392
Pro Remaining Season Days163
Pro Expenses Per Days$305,821
Pro Estimated Expenses$49,848,823
Farm Remaining Season Days160
Farm Expenses Per Days$9,082
Farm Estimated Expenses$1,453,120
Estimated Season Expenses$51,301,943
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$45,777,864
Projected Bank Account$34,603,313

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 - 5,000 - 100.00%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 1000 - $35 - 986 - 98.57%
Level 4: 3000 - $20 - 2,971 - 99.04%
Luxury : 1000 - $200 - 988 - 98.77%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %13,945 - 99.60%
Average Income per Game$1,031,458
Year to Date Revenue$3,094,375

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$3,178,716
Farm Year To Date Expenses$123,840
Pro Salary Cap To Date$3,158,148
Farm Salary Cap To Date$102,912

Estimate

Pro Estimated Season Revenue$39,195,417
Pro Remaining Season Days163
Pro Expenses Per Days$264,893
Pro Estimated Expenses$43,177,559
Farm Remaining Season Days160
Farm Expenses Per Days$10,320
Farm Estimated Expenses$1,651,200
Estimated Season Expenses$44,828,759
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$37,066,018
Projected Bank Account$31,432,676

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 - 4,981 - 99.63%
Level 2: 4000 - $60 - 3,959 - 98.97%
Level 3: 1000 - $35 - 1,000 - 100.00%
Level 4: 3000 - $20 - 3,000 - 100.00%
Luxury : 1000 - $200 - 997 - 99.70%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %13,937 - 99.55%
Average Income per Game$1,030,053
Year to Date Revenue$3,090,160

Expense

Pro Players Total Salaries$54,450,000
Farm Players Total Salaries$1,005,700
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,754,284
Farm Year To Date Expenses$91,092
Pro Salary Cap To Date$3,733,716
Farm Salary Cap To Date$70,164

Estimate

Pro Estimated Season Revenue$39,142,027
Pro Remaining Season Days163
Pro Expenses Per Days$312,857
Pro Estimated Expenses$50,995,691
Farm Remaining Season Days160
Farm Expenses Per Days$7,591
Farm Estimated Expenses$1,214,560
Estimated Season Expenses$52,210,251
Season Salary Cap$55,455,700
Estimate Under Maximum Salary Cap of $58,000,000$2,544,300
Estimate Over Minimum Salary Cap of $0 $55,455,700
Current Bank Account$47,852,464
Projected Bank Account$34,784,240

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)
Collin Delia $50,000 (1)
Rasmus Andersson $50,000 (2)
Eric Comrie $50,000 (2)
Darcy Kuemper $50,000 (3)
Filip Gustavsson $50,000 (2)
Mark Jankowski $50,000 (2)
Gustav Forsling $50,000 (2)
Samuel Girard $50,000 (3)
Total Farm Players19
Salary Commitment
Year 2018 : $1,005,700
Year 2019 : $450,000
Year 2020 : $200,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,005,700
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 - 5,000 - 100.00%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 1000 - $35 - 990 - 99.00%
Level 4: 3000 - $20 - 3,000 - 100.00%
Luxury : 1000 - $200 - 992 - 99.20%
Total Capacity :14000

Income

Home Games Left39
Average Attendance - %13,982 - 99.87%
Average Income per Game$1,033,050
Year to Date Revenue$2,066,100

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$2,581,660
Farm Year To Date Expenses$104,476
Pro Salary Cap To Date$2,561,092
Farm Salary Cap To Date$83,544

Estimate

Pro Estimated Season Revenue$40,288,950
Pro Remaining Season Days163
Pro Expenses Per Days$217,043
Pro Estimated Expenses$35,378,009
Farm Remaining Season Days160
Farm Expenses Per Days$8,513
Farm Estimated Expenses$1,362,080
Estimated Season Expenses$36,740,089
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$40,451,881
Projected Bank Account$44,000,742

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 - 5,000 - 100.00%
Level 2: 4000 - $75 - 2,923 - 73.07%
Level 3: 1000 - $50 - 667 - 66.73%
Level 4: 3000 - $25 - 2,318 - 77.27%
Luxury : 1000 - $220 - 824 - 82.37%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %11,732 - 83.80%
Average Income per Game$991,723
Year to Date Revenue$2,975,170

Expense

Pro Players Total Salaries$37,950,000
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$2,622,852
Farm Year To Date Expenses$94,188
Pro Salary Cap To Date$2,602,284
Farm Salary Cap To Date$73,260

Estimate

Pro Estimated Season Revenue$37,685,487
Pro Remaining Season Days163
Pro Expenses Per Days$218,571
Pro Estimated Expenses$35,627,073
Farm Remaining Season Days160
Farm Expenses Per Days$7,849
Farm Estimated Expenses$1,255,840
Estimated Season Expenses$36,882,913
Season Salary Cap$39,000,000
Estimate Under Maximum Salary Cap of $58,000,000$19,000,000
Estimate Over Minimum Salary Cap of $0 $39,000,000
Current Bank Account$56,072,068
Projected Bank Account$56,874,642

Pro Players Salaries

Alexander Radulov $10,000,000 (3)
John Klingberg $6,050,000 (1)
Brent Seabrook $3,900,000 (3)
Thomas Vanek $3,250,000 (3)
Joe Thornton $2,000,000 (3)
David Backes $2,000,000 (3)
Mika Zibanejad $2,000,000 (1)
Simeon Varlamov $1,500,000 (1)
Jordie Benn $1,000,000 (4)
Michael Stone $1,000,000 (1)
Vladimir Sobotka $750,000 (3)
Chandler Stephenson $500,000 (1)
Nick Cousins $500,000 (4)
Braydon Coburn $500,000 (3)
Valtteri Filppula $500,000 (3)
Chris Kunitz $500,000 (3)
Vladislav Namestnikov $500,000 (3)
Scott Darling $500,000 (1)
John Moore $500,000 (1)
Lukas Sedlak $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2018 : $37,950,000
Year 2019 : $25,900,000
Year 2020 : $25,400,000
Year 2021 : $1,500,000
Salary Average Commitment
Year 2018 : $37,950,000
Year 2019 : $25,900,000
Year 2020 : $25,400,000
Year 2021 : $1,500,000
Salary Cap with 1 Way Contract
Year 2018 : $37,950,000
Year 2019 : $25,900,000
Year 2020 : $25,400,000
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 - 4,852 - 97.04%
Level 2: 4000 - $60 - 3,956 - 98.90%
Level 3: 1000 - $35 - 1,000 - 100.00%
Level 4: 3000 - $20 - 3,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %13,808 - 98.63%
Average Income per Game$1,017,560
Year to Date Revenue$3,052,680

Expense

Pro Players Total Salaries$55,932,812
Farm Players Total Salaries$750,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$393,750
Pro Year To Date Expenses$3,855,960
Farm Year To Date Expenses$73,260
Pro Salary Cap To Date$3,835,392
Farm Salary Cap To Date$52,320

Estimate

Pro Estimated Season Revenue$38,667,280
Pro Remaining Season Days163
Pro Expenses Per Days$321,330
Pro Estimated Expenses$52,376,790
Farm Remaining Season Days160
Farm Expenses Per Days$6,105
Farm Estimated Expenses$976,800
Estimated Season Expenses$53,353,590
Season Salary Cap$57,076,562
Estimate Under Maximum Salary Cap of $58,000,000$923,438
Estimate Over Minimum Salary Cap of $0 $57,076,562
Current Bank Account$43,419,132
Projected Bank Account$28,732,822

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)
Colton Sceviour $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $55,932,812
Year 2019 : $39,625,000
Year 2020 : $19,625,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $55,932,812
Year 2019 : $39,625,000
Year 2020 : $19,625,000
Year 2021 : $0
Salary Cap with 1 Way Contract
Year 2018 : $55,932,812
Year 2019 : $39,625,000
Year 2020 : $19,625,000
Year 2021 : $0

Farm Players Salaries

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

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5000 - $200 - 2,321 - 46.41%
Level 2: 4000 - $100 - 2,186 - 54.65%
Level 3: 1000 - $70 - 469 - 46.90%
Level 4: 3000 - $35 - 1,598 - 53.26%
Luxury : 1000 - $210 - 852 - 85.20%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %7,425 - 53.04%
Average Income per Game$950,402
Year to Date Revenue$2,851,205

Expense

Pro Players Total Salaries$24,225,999
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$1,704,644
Farm Year To Date Expenses$114,536
Pro Salary Cap To Date$1,684,064
Farm Salary Cap To Date$93,600

Estimate

Pro Estimated Season Revenue$36,115,263
Pro Remaining Season Days163
Pro Expenses Per Days$140,149
Pro Estimated Expenses$22,844,287
Farm Remaining Season Days160
Farm Expenses Per Days$9,738
Farm Estimated Expenses$1,558,080
Estimated Season Expenses$24,402,367
Season Salary Cap$25,600,999
Estimate Under Maximum Salary Cap of $58,000,000$32,399,001
Estimate Over Minimum Salary Cap of $0 $25,600,999
Current Bank Account$60,637,706
Projected Bank Account$72,350,602

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)
Vincent Hinostroza $651,000 (3)
Travis Dermott $500,000 (3)
Filip Chlapik $500,000 (3)
Connor Murphy $500,000 (3)
Eddie Lack $500,000 (1)
Andre Burakovsky $500,000 (4)
Evan Rodrigues $500,000 (2)
Josh Morrissey $500,000 (1)
John Hayden $500,000 (2)
Jakub Vrana $500,000 (2)
Luke Kunin $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2018 : $24,225,999
Year 2019 : $21,400,999
Year 2020 : $16,400,999
Year 2021 : $6,000,000
Salary Average Commitment
Year 2018 : $24,225,999
Year 2019 : $21,400,999
Year 2020 : $16,400,999
Year 2021 : $6,000,000
Salary Cap with 1 Way Contract
Year 2018 : $24,225,999
Year 2019 : $21,400,999
Year 2020 : $16,400,999
Year 2021 : $6,000,000

Farm Players Salaries

Tyler Graovac $75,000 (2)
Tyler Ennis $75,000 (1)
Matthew Peca $75,000 (3)
Lias Andersson $50,000 (3)
Kevin Roy $50,000 (3)
Michael Dal Colle $50,000 (3)
Lance Bouma $50,000 (2)
Jordan Greenway $50,000 (3)
Andrew Mangiapane $50,000 (3)
Andreas Johnsson $50,000 (3)
Adam Clendening $50,000 (1)
Filip Chytil $50,000 (3)
Chad Ruhwedel $50,000 (1)
Casey Mittelstadt $50,000 (3)
Tanner Glass $50,000 (1)
Victor Mete $50,000 (3)
Julius Honka $50,000 (2)
Thatcher Demko $50,000 (1)
Marcus Hogberg $50,000 (1)
Brandon Halverson $50,000 (1)
Jacob de la Rose $50,000 (1)
Sammy Blais $50,000 (3)
Samuel Montembeault $50,000 (2)
Jordan Schmaltz $50,000 (2)
Chris Bigras $50,000 (2)
Andrei Mironov $50,000 (3)
Total Farm Players26
Salary Commitment
Year 2018 : $1,375,000
Year 2019 : $950,000
Year 2020 : $625,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,375,000
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 - 5,000 - 100.00%
Level 2: 4000 - $60 - 3,983 - 99.58%
Level 3: 1000 - $35 - 988 - 98.77%
Level 4: 3000 - $20 - 2,963 - 98.77%
Luxury : 1000 - $200 - 985 - 98.47%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %13,918 - 99.42%
Average Income per Game$1,029,742
Year to Date Revenue$3,089,225

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$2,832,072
Farm Year To Date Expenses$133,956
Pro Salary Cap To Date$2,811,492
Farm Salary Cap To Date$113,028

Estimate

Pro Estimated Season Revenue$39,130,183
Pro Remaining Season Days163
Pro Expenses Per Days$236,006
Pro Estimated Expenses$38,468,978
Farm Remaining Season Days160
Farm Expenses Per Days$11,163
Farm Estimated Expenses$1,786,080
Estimated Season Expenses$40,255,058
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$67,516,482
Projected Bank Account$66,391,607

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)
Nico Hischier $1,500,000 (3)
Carl Hagelin $1,500,000 (1)
Jake DeBrusk $1,500,000 (3)
Frederik Andersen $1,500,000 (2)
Riley Nash $1,000,000 (1)
Matthew Tkachuk $1,000,000 (2)
Morgan Rielly $1,000,000 (3)
Brian Dumoulin $1,000,000 (3)
Adrian Kempe $500,000 (2)
Travis Konecny $500,000 (2)
Tomas Jurco $500,000 (3)
Patrik Nemeth $500,000 (1)
Juuse Saros $500,000 (1)
Mikko Rantanen $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $41,000,999
Year 2019 : $29,500,999
Year 2020 : $17,000,999
Year 2021 : $1,500,999
Salary Average Commitment
Year 2018 : $41,000,999
Year 2019 : $29,500,999
Year 2020 : $17,000,999
Year 2021 : $1,500,999
Salary Cap with 1 Way Contract
Year 2018 : $41,000,999
Year 2019 : $29,500,999
Year 2020 : $17,000,999
Year 2021 : $1,500,999

Farm Players Salaries

Niklas Kronwall $490,000 (1)
Charlie Lindgren $100,000 (2)
Brad Richardson $100,000 (1)
Andreas Borgman $80,000 (4)
Dalton Prout $50,000 (2)
Evgeny Svechnikov $50,000 (2)
Anton Slepyshev $50,000 (1)
Marcus Sorensen $50,000 (2)
Frederik Gauthier $50,000 (1)
Alexander Nylander $50,000 (2)
Dennis Rasmussen $50,000 (2)
Jared McCann $50,000 (1)
William Carrier $50,000 (2)
Valentin Zykov $50,000 (2)
Alex Stalock $50,000 (4)
Slater Koekkoek $50,000 (4)
Jake Virtanen $50,000 (1)
Michael Bournival $50,000 (2)
Nicolas Roy $50,000 (3)
Hudson Fasching $50,000 (1)
Mark Pysyk $50,000 (2)
Total Farm Players21
Salary Commitment
Year 2018 : $1,620,000
Year 2019 : $780,000
Year 2020 : $230,000
Year 2021 : $180,000
Salary Average Commitment
Year 2018 : $1,620,000
Year 2019 : $780,000
Year 2020 : $230,000
Year 2021 : $180,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 5000 - $100 - 4,983 - 99.65%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 1000 - $35 - 1,000 - 100.00%
Level 4: 3000 - $20 - 2,961 - 98.70%
Luxury : 1000 - $200 - 997 - 99.70%
Total Capacity :14000

Income

Home Games Left39
Average Attendance - %13,941 - 99.58%
Average Income per Game$1,031,870
Year to Date Revenue$2,063,740

Expense

Pro Players Total Salaries$13,768,500
Farm Players Total Salaries$1,881,750
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$964,692
Farm Year To Date Expenses$152,220
Pro Salary Cap To Date$944,124
Farm Salary Cap To Date$131,280

Estimate

Pro Estimated Season Revenue$40,242,930
Pro Remaining Season Days163
Pro Expenses Per Days$80,391
Pro Estimated Expenses$13,103,733
Farm Remaining Season Days160
Farm Expenses Per Days$12,685
Farm Estimated Expenses$2,029,600
Estimated Season Expenses$15,133,333
Season Salary Cap$15,650,250
Estimate Under Maximum Salary Cap of $58,000,000$42,349,750
Estimate Over Minimum Salary Cap of $0 $15,650,250
Current Bank Account$42,186,751
Projected Bank Account$67,296,348

Pro Players Salaries

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)
Zach Trotman $500,000 (1)
Klas Dahlbeck $500,000 (2)
Harri Sateri $500,000 (3)
Derek Dorsett $500,000 (2)
Josh Gorges $500,000 (1)
Leland Irving $500,000 (2)
Vadim Shipachyov $500,000 (3)
Calle Rosen $500,000 (3)
Joel Ward $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $13,768,500
Year 2019 : $6,975,000
Year 2020 : $4,975,000
Year 2021 : $1,475,000
Salary Average Commitment
Year 2018 : $13,768,500
Year 2019 : $6,975,000
Year 2020 : $4,975,000
Year 2021 : $1,475,000
Salary Cap with 1 Way Contract
Year 2018 : $13,768,500
Year 2019 : $6,975,000
Year 2020 : $4,975,000
Year 2021 : $1,475,000

Farm Players Salaries

Brandon Dubinsky $400,000 (2)
Steve Mason $237,500 (1)
Pierre-Edouard Bellemare $210,000 (1)
Nate Thompson $190,000 (1)
Matthew O'Connor $175,000 (2)
Daniel Winnik $150,000 (2)
Chad Johnson $100,000 (3)
Antoine Bibeau $69,250 (4)
Kevin Connauton $50,000 (2)
Mark Letestu $50,000 (2)
Michael Houser $50,000 (1)
Kevin Bieksa $50,000 (1)
Zachary Fucale $50,000 (1)
Thomas McCollum $50,000 (2)
Maxime Lagace $50,000 (4)
Total Farm Players15
Salary Commitment
Year 2018 : $1,881,750
Year 2019 : $1,094,250
Year 2020 : $219,250
Year 2021 : $119,250
Salary Average Commitment
Year 2018 : $1,881,750
Year 2019 : $1,094,250
Year 2020 : $219,250
Year 2021 : $119,250

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5000 - $100 - 5,000 - 100.00%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 1000 - $35 - 992 - 99.15%
Level 4: 3000 - $20 - 2,927 - 97.57%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :14000

Income

Home Games Left39
Average Attendance - %13,919 - 99.42%
Average Income per Game$1,033,243
Year to Date Revenue$2,066,485

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$2,983,028
Farm Year To Date Expenses$97,148
Pro Salary Cap To Date$2,962,460
Farm Salary Cap To Date$76,220

Estimate

Pro Estimated Season Revenue$40,296,458
Pro Remaining Season Days163
Pro Expenses Per Days$247,157
Pro Estimated Expenses$40,286,591
Farm Remaining Season Days160
Farm Expenses Per Days$8,241
Farm Estimated Expenses$1,318,560
Estimated Season Expenses$41,605,151
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$44,197,785
Projected Bank Account$42,889,092

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 - 4,957 - 99.14%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 1000 - $35 - 1,000 - 100.00%
Level 4: 3000 - $20 - 2,927 - 97.58%
Luxury : 1000 - $200 - 968 - 96.77%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %13,852 - 98.94%
Average Income per Game$1,022,780
Year to Date Revenue$3,068,340

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$1,962,771
Farm Year To Date Expenses$148,431
Pro Salary Cap To Date$1,942,203
Farm Salary Cap To Date$127,503

Estimate

Pro Estimated Season Revenue$38,865,640
Pro Remaining Season Days163
Pro Expenses Per Days$165,707
Pro Estimated Expenses$27,010,241
Farm Remaining Season Days160
Farm Expenses Per Days$12,151
Farm Estimated Expenses$1,944,160
Estimated Season Expenses$28,954,401
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$43,344,471
Projected Bank Account$53,255,710

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 - 4,951 - 99.03%
Level 2: 4000 - $60 - 3,999 - 99.98%
Level 3: 1000 - $35 - 991 - 99.07%
Level 4: 3000 - $20 - 2,944 - 98.14%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %13,885 - 99.18%
Average Income per Game$1,028,633
Year to Date Revenue$3,085,900

Expense

Pro Players Total Salaries$36,550,000
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$2,526,852
Farm Year To Date Expenses$121,908
Pro Salary Cap To Date$2,506,284
Farm Salary Cap To Date$100,980

Estimate

Pro Estimated Season Revenue$39,088,067
Pro Remaining Season Days163
Pro Expenses Per Days$210,571
Pro Estimated Expenses$34,323,073
Farm Remaining Season Days160
Farm Expenses Per Days$10,159
Farm Estimated Expenses$1,625,440
Estimated Season Expenses$35,948,513
Season Salary Cap$37,997,400
Estimate Under Maximum Salary Cap of $58,000,000$20,002,600
Estimate Over Minimum Salary Cap of $0 $37,997,400
Current Bank Account$55,562,907
Projected Bank Account$58,702,461

Pro Players Salaries

Auston Matthews $5,000,000 (2)
Aleksander Barkov $5,000,000 (2)
Ryan Nugent-Hopkins $4,000,000 (1)
Daniel Girardi $3,150,000 (2)
Zach Werenski $3,000,000 (2)
Daniel Sedin $2,400,000 (1)
Darnell Nurse $2,000,000 (4)
Connor Brown $1,500,000 (4)
Sebastian Aho $1,500,000 (2)
Alex DeBrincat $1,500,000 (3)
Kevin Fiala $1,500,000 (4)
Ryan Spooner $1,500,000 (2)
Craig Smith $1,000,000 (1)
Adam Werner $500,000 (2)
Casey DeSmith $500,000 (1)
Brandon Carlo $500,000 (2)
Shea Theodore $500,000 (1)
Teuvo Teravainen $500,000 (3)
Kyle Connor $500,000 (2)
Thomas Chabot $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2018 : $36,550,000
Year 2019 : $28,150,000
Year 2020 : $7,000,000
Year 2021 : $5,000,000
Salary Average Commitment
Year 2018 : $36,550,000
Year 2019 : $28,150,000
Year 2020 : $7,000,000
Year 2021 : $5,000,000
Salary Cap with 1 Way Contract
Year 2018 : $36,550,000
Year 2019 : $28,150,000
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 - 4,881 - 97.62%
Level 2: 4000 - $60 - 3,803 - 95.06%
Level 3: 1000 - $35 - 1,000 - 100.00%
Level 4: 3000 - $20 - 3,000 - 100.00%
Luxury : 1000 - $200 - 982 - 98.15%
Total Capacity :14000

Income

Home Games Left39
Average Attendance - %13,665 - 97.61%
Average Income per Game$1,007,550
Year to Date Revenue$2,015,100

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$3,826,284
Farm Year To Date Expenses$87,912
Pro Salary Cap To Date$3,805,716
Farm Salary Cap To Date$66,972

Estimate

Pro Estimated Season Revenue$39,294,450
Pro Remaining Season Days163
Pro Expenses Per Days$318,857
Pro Estimated Expenses$51,973,691
Farm Remaining Season Days160
Farm Expenses Per Days$7,326
Farm Estimated Expenses$1,172,160
Estimated Season Expenses$53,145,851
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$37,102,666
Projected Bank Account$23,251,265

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 - 4,960 - 99.20%
Level 2: 4000 - $60 - 3,971 - 99.26%
Level 3: 1000 - $35 - 1,000 - 100.00%
Level 4: 3000 - $20 - 3,000 - 100.00%
Luxury : 1000 - $200 - 970 - 97.00%
Total Capacity :14000

Income

Home Games Left39
Average Attendance - %13,901 - 99.29%
Average Income per Game$1,023,230
Year to Date Revenue$2,046,460

Expense

Pro Players Total Salaries$40,058,434
Farm Players Total Salaries$846,400
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$612,500
Pro Year To Date Expenses$2,773,154
Farm Year To Date Expenses$79,398
Pro Salary Cap To Date$2,752,574
Farm Salary Cap To Date$58,470

Estimate

Pro Estimated Season Revenue$39,905,970
Pro Remaining Season Days163
Pro Expenses Per Days$230,620
Pro Estimated Expenses$37,591,060
Farm Remaining Season Days160
Farm Expenses Per Days$6,665
Farm Estimated Expenses$1,066,400
Estimated Season Expenses$38,657,460
Season Salary Cap$41,517,334
Estimate Under Maximum Salary Cap of $58,000,000$16,482,666
Estimate Over Minimum Salary Cap of $0 $41,517,334
Current Bank Account$51,316,919
Projected Bank Account$52,565,429

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)
Bryan Rust $1,500,000 (4)
Justin Schultz $1,500,000 (2)
Patrick Maroon $1,500,000 (4)
Cameron Talbot $1,500,000 (4)
Riley Sheahan $1,000,000 (1)
Jamie McGinn $656,250 (1)
Brandon Tanev $625,500 (3)
Matt Hunwick $526,684 (1)
Antoine Vermette $500,000 (1)
Ryan Donato $500,000 (3)
Brandon Montour $500,000 (2)
Brett Pesce $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $40,058,434
Year 2019 : $16,625,500
Year 2020 : $11,625,500
Year 2021 : $7,500,000
Salary Average Commitment
Year 2018 : $40,058,434
Year 2019 : $16,625,500
Year 2020 : $11,625,500
Year 2021 : $7,500,000
Salary Cap with 1 Way Contract
Year 2018 : $40,058,434
Year 2019 : $16,625,500
Year 2020 : $11,625,500
Year 2021 : $7,500,000

Farm Players Salaries

Markus Nutivaara $75,400 (2)
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)
Byron Froese $50,000 (1)
Ryan Lomberg $50,000 (2)
Jacob Josefson $50,000 (1)
Jordan Binnington $50,000 (2)
Ken Appleby $50,000 (1)
Philipp Grubauer $50,000 (2)
Anthony Stolarz $50,000 (3)
Mike Reilly $50,000 (1)
Zach Whitecloud $50,000 (4)
Alex Nedeljkovic $50,000 (2)
Total Farm Players16
Salary Commitment
Year 2018 : $846,400
Year 2019 : $646,400
Year 2020 : $250,000
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $846,400
Year 2019 : $646,400
Year 2020 : $250,000
Year 2021 : $50,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5000 - $100 - 5,000 - 100.00%
Level 2: 4000 - $60 - 3,955 - 98.88%
Level 3: 1000 - $35 - 1,000 - 100.00%
Level 4: 3000 - $20 - 2,983 - 99.42%
Luxury : 1000 - $200 - 962 - 96.23%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %13,900 - 99.29%
Average Income per Game$1,024,440
Year to Date Revenue$3,073,320

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$1,798,284
Farm Year To Date Expenses$123,840
Pro Salary Cap To Date$1,777,716
Farm Salary Cap To Date$102,912

Estimate

Pro Estimated Season Revenue$38,928,720
Pro Remaining Season Days163
Pro Expenses Per Days$149,857
Pro Estimated Expenses$24,426,691
Farm Remaining Season Days160
Farm Expenses Per Days$10,320
Farm Estimated Expenses$1,651,200
Estimated Season Expenses$26,077,891
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$51,973,745
Projected Bank Account$64,824,574

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 - 4,880 - 97.59%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 1000 - $35 - 975 - 97.45%
Level 4: 3000 - $20 - 3,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :14000

Income

Home Games Left39
Average Attendance - %13,854 - 98.96%
Average Income per Game$1,022,058
Year to Date Revenue$2,044,115

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$2,770,859
Farm Year To Date Expenses$134,736
Pro Salary Cap To Date$2,750,282
Farm Salary Cap To Date$113,808

Estimate

Pro Estimated Season Revenue$39,860,242
Pro Remaining Season Days163
Pro Expenses Per Days$232,214
Pro Estimated Expenses$37,850,882
Farm Remaining Season Days160
Farm Expenses Per Days$10,901
Farm Estimated Expenses$1,744,160
Estimated Season Expenses$39,595,042
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$36,091,543
Projected Bank Account$36,356,743

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 - 5,000 - 100.00%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 1000 - $35 - 986 - 98.60%
Level 4: 3000 - $20 - 3,000 - 100.00%
Luxury : 1000 - $200 - 994 - 99.43%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %13,980 - 99.86%
Average Income per Game$1,033,377
Year to Date Revenue$3,100,130

Expense

Pro Players Total Salaries$52,961,005
Farm Players Total Salaries$1,140,150
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,137,500
Pro Year To Date Expenses$3,652,188
Farm Year To Date Expenses$100,476
Pro Salary Cap To Date$3,631,608
Farm Salary Cap To Date$79,548

Estimate

Pro Estimated Season Revenue$39,268,313
Pro Remaining Season Days163
Pro Expenses Per Days$304,349
Pro Estimated Expenses$49,608,887
Farm Remaining Season Days160
Farm Expenses Per Days$8,373
Farm Estimated Expenses$1,339,680
Estimated Season Expenses$50,948,567
Season Salary Cap$55,238,655
Estimate Under Maximum Salary Cap of $58,000,000$2,761,345
Estimate Over Minimum Salary Cap of $0 $55,238,655
Current Bank Account$38,115,365
Projected Bank Account$26,435,111

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)
Evander Kane $3,000,000 (3)
Brandon Saad $3,000,000 (1)
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)
Ondrej Pavelec $500,000 (1)
Noel Acciari $500,000 (2)
Kyle Palmieri $500,000 (1)
Blake Coleman $500,000 (2)
Ian Cole $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $52,961,005
Year 2019 : $43,211,005
Year 2020 : $24,500,005
Year 2021 : $1,000,000
Salary Average Commitment
Year 2018 : $52,961,006
Year 2019 : $43,211,006
Year 2020 : $24,500,006
Year 2021 : $1,000,000
Salary Cap with 1 Way Contract
Year 2018 : $52,961,005
Year 2019 : $43,211,005
Year 2020 : $24,500,005
Year 2021 : $1,000,000

Farm Players Salaries

Brian Elliott $400,000 (1)
Joakim Ryan $90,150 (4)
Andy Andreoff $50,000 (1)
Jack Rodewald $50,000 (1)
Landon Ferraro $50,000 (1)
Chase Balisy $50,000 (1)
Curtis Valk $50,000 (1)
Anthony Peluso $50,000 (1)
Dale Weise $50,000 (1)
Philip Holm $50,000 (1)
Rob O'Gara $50,000 (1)
Mason McDonald $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 : $1,140,150
Year 2019 : $90,150
Year 2020 : $90,150
Year 2021 : $90,150
Salary Average Commitment
Year 2018 : $1,140,150
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 - 4,996 - 99.92%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 1000 - $36 - 995 - 99.47%
Level 4: 3000 - $25 - 2,178 - 72.60%
Luxury : 1000 - $201 - 991 - 99.10%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %13,160 - 94.00%
Average Income per Game$1,029,049
Year to Date Revenue$3,087,147

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$3,783,432
Farm Year To Date Expenses$73,776
Pro Salary Cap To Date$3,762,852
Farm Salary Cap To Date$52,848

Estimate

Pro Estimated Season Revenue$39,103,862
Pro Remaining Season Days163
Pro Expenses Per Days$315,286
Pro Estimated Expenses$51,391,618
Farm Remaining Season Days160
Farm Expenses Per Days$6,148
Farm Estimated Expenses$983,680
Estimated Season Expenses$52,375,298
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$36,617,968
Projected Bank Account$23,346,532

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 - 4,936 - 98.72%
Level 2: 4000 - $60 - 3,993 - 99.82%
Level 3: 1000 - $35 - 1,000 - 100.00%
Level 4: 3000 - $20 - 3,000 - 100.00%
Luxury : 1000 - $200 - 993 - 99.30%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %13,922 - 99.44%
Average Income per Game$1,026,760
Year to Date Revenue$3,080,280

Expense

Pro Players Total Salaries$56,501,000
Farm Players Total Salaries$1,225,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,894,924
Farm Year To Date Expenses$104,072
Pro Salary Cap To Date$3,874,356
Farm Salary Cap To Date$83,136

Estimate

Pro Estimated Season Revenue$39,016,880
Pro Remaining Season Days163
Pro Expenses Per Days$324,577
Pro Estimated Expenses$52,906,051
Farm Remaining Season Days160
Farm Expenses Per Days$8,866
Farm Estimated Expenses$1,418,560
Estimated Season Expenses$54,324,611
Season Salary Cap$57,726,000
Estimate Under Maximum Salary Cap of $58,000,000$274,000
Estimate Over Minimum Salary Cap of $0 $57,726,000
Current Bank Account$38,283,678
Projected Bank Account$22,975,947

Pro Players Salaries

Steven Stamkos $6,000,000 (2)
Victor Hedman $6,000,000 (2)
Claude Giroux $6,000,000 (4)
Brent Burns $6,000,000 (1)
Ron Hainsey $5,600,000 (1)
Roman Josi $5,500,000 (1)
Anders Lee $5,000,000 (1)
Patrice Bergeron $5,000,000 (1)
Kevin Hayes $3,000,000 (4)
Chris Tierney $1,500,000 (4)
Johnny Gaudreau $1,500,000 (3)
Calle Jarnkrok $1,000,000 (2)
David Rittich $800,000 (1)
Yanni Gourde $601,000 (3)
Dmitri Kulikov $500,000 (2)
John Gibson $500,000 (1)
Esa Lindell $500,000 (1)
Timo Meier $500,000 (2)
Jaromir Jagr $500,000 (1)
Kyle Brodziak $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2018 : $56,501,000
Year 2019 : $27,101,000
Year 2020 : $13,101,000
Year 2021 : $10,500,000
Salary Average Commitment
Year 2018 : $56,501,000
Year 2019 : $27,101,000
Year 2020 : $13,101,000
Year 2021 : $10,500,000
Salary Cap with 1 Way Contract
Year 2018 : $56,501,000
Year 2019 : $27,101,000
Year 2020 : $13,101,000
Year 2021 : $10,500,000

Farm Players Salaries

T.J. Brodie $300,000 (1)
Cam Ward $125,000 (2)
Cal Clutterbuck $100,000 (4)
Jori Lehtera $93,750 (1)
Shawn Matthias $56,250 (1)
Brooks Laich $50,000 (1)
Nathan Gerbe $50,000 (1)
Garnet Hathaway $50,000 (1)
Chris Kelly $50,000 (1)
Brian Gionta $50,000 (1)
Cody McLeod $50,000 (1)
Matt Moulson $50,000 (1)
Yannick Weber $50,000 (1)
Kyle Quincey $50,000 (1)
Taylor Chorney $50,000 (1)
Radim Vrbata $50,000 (1)
Total Farm Players16
Salary Commitment
Year 2018 : $1,225,000
Year 2019 : $225,000
Year 2020 : $100,000
Year 2021 : $100,000
Salary Average Commitment
Year 2018 : $1,225,000
Year 2019 : $225,000
Year 2020 : $100,000
Year 2021 : $100,000

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5000 - $100 - 5,000 - 100.00%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 1000 - $35 - 961 - 96.05%
Level 4: 3000 - $20 - 2,932 - 97.72%
Luxury : 1000 - $200 - 988 - 98.75%
Total Capacity :14000

Income

Home Games Left39
Average Attendance - %13,880 - 99.14%
Average Income per Game$1,029,748
Year to Date Revenue$2,059,495

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$3,196,800
Farm Year To Date Expenses$108,480
Pro Salary Cap To Date$3,176,232
Farm Salary Cap To Date$87,552

Estimate

Pro Estimated Season Revenue$40,160,152
Pro Remaining Season Days163
Pro Expenses Per Days$266,400
Pro Estimated Expenses$43,423,200
Farm Remaining Season Days160
Farm Expenses Per Days$9,040
Farm Estimated Expenses$1,446,400
Estimated Season Expenses$44,869,600
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$39,013,890
Projected Bank Account$34,304,442

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)
Travis Hamonic $3,000,000 (1)
Nick Holden $3,000,000 (3)
Tomas Plekanec $3,000,000 (1)
Carey Price $2,750,000 (2)
Matt Benning $2,100,000 (1)
Danny DeKeyser $1,995,000 (1)
Marcus Foligno $1,250,000 (1)
Chris Wagner $975,000 (1)
Anthony Cirelli $500,000 (3)
Andrej Sekera $500,000 (3)
Richard Panik $500,000 (2)
Ryan Hartman $500,000 (4)
Nicolas Deslauriers $500,000 (1)
Jason Chimera $500,000 (1)
Tristan Jarry $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $46,319,999
Year 2019 : $18,249,999
Year 2020 : $10,999,999
Year 2021 : $6,999,999
Salary Average Commitment
Year 2018 : $46,319,999
Year 2019 : $18,249,999
Year 2020 : $10,999,999
Year 2021 : $6,999,999
Salary Cap with 1 Way Contract
Year 2018 : $46,319,999
Year 2019 : $18,249,999
Year 2020 : $10,999,999
Year 2021 : $6,999,999

Farm Players Salaries

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

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 5000 - $100 - 4,980 - 99.61%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 1000 - $35 - 982 - 98.20%
Level 4: 3000 - $20 - 2,969 - 98.98%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %13,932 - 99.51%
Average Income per Game$1,031,790
Year to Date Revenue$3,095,370

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$2,868,000
Farm Year To Date Expenses$131,160
Pro Salary Cap To Date$2,847,432
Farm Salary Cap To Date$110,232

Estimate

Pro Estimated Season Revenue$39,208,020
Pro Remaining Season Days163
Pro Expenses Per Days$239,000
Pro Estimated Expenses$38,957,000
Farm Remaining Season Days160
Farm Expenses Per Days$10,930
Farm Estimated Expenses$1,748,800
Estimated Season Expenses$40,705,800
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$55,542,688
Projected Bank Account$54,044,908

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 - 5,000 - 100.00%
Level 2: 4000 - $59 - 4,000 - 100.00%
Level 3: 1000 - $40 - 794 - 79.37%
Level 4: 3000 - $20 - 3,000 - 100.00%
Luxury : 1000 - $197 - 987 - 98.67%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %13,780 - 98.43%
Average Income per Game$1,017,120
Year to Date Revenue$3,051,360

Expense

Pro Players Total Salaries$55,512,500
Farm Players Total Salaries$1,428,600
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,827,148
Farm Year To Date Expenses$120,600
Pro Salary Cap To Date$3,806,568
Farm Salary Cap To Date$99,672

Estimate

Pro Estimated Season Revenue$38,650,560
Pro Remaining Season Days163
Pro Expenses Per Days$318,929
Pro Estimated Expenses$51,985,427
Farm Remaining Season Days160
Farm Expenses Per Days$10,050
Farm Estimated Expenses$1,608,000
Estimated Season Expenses$53,593,427
Season Salary Cap$56,941,100
Estimate Under Maximum Salary Cap of $58,000,000$1,058,900
Estimate Over Minimum Salary Cap of $0 $56,941,100
Current Bank Account$39,513,318
Projected Bank Account$24,570,451

Pro Players Salaries

Evgeni Malkin $5,500,000 (2)
T.J. Oshie $5,000,000 (2)
Mike Smith $5,000,000 (1)
Erik Johnson $5,000,000 (4)
Ondrej Palat $4,000,000 (1)
James Van Riemsdyk $4,000,000 (1)
Nate Schmidt $3,000,000 (3)
Sean Monahan $3,000,000 (3)
Viktor Arvidsson $3,000,000 (4)
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)
Radek Faksa $500,000 (1)
Ryan Ellis $500,000 (1)
Jacob Markstrom $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $55,512,500
Year 2019 : $32,500,000
Year 2020 : $19,000,000
Year 2021 : $10,000,000
Salary Average Commitment
Year 2018 : $55,512,500
Year 2019 : $32,500,000
Year 2020 : $19,000,000
Year 2021 : $10,000,000
Salary Cap with 1 Way Contract
Year 2018 : $55,512,500
Year 2019 : $32,500,000
Year 2020 : $19,000,000
Year 2021 : $10,000,000

Farm Players Salaries

Kevin Labanc $300,001 (2)
Tomas Tatar $199,900 (2)
Michal Kempny $178,000 (1)
Shane Gersich $100,000 (1)
John Gilmour $100,000 (1)
Oscar Fantenberg $100,000 (1)
Daniel Brickley $78,200 (1)
Gabriel Bourque $62,500 (1)
Tomas Nosek $60,000 (3)
Alex Chiasson $50,000 (1)
Seth Griffith $50,000 (1)
Jaycob Megna $50,000 (1)
Joonas Donskoi $50,000 (1)
Anders Nilsson $50,000 (2)
Total Farm Players14
Salary Commitment
Year 2018 : $1,428,600
Year 2019 : $609,900
Year 2020 : $60,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,428,600
Year 2019 : $609,900
Year 2020 : $60,000
Year 2021 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGM Place
Level 1: 5000 - $100 - 4,943 - 98.85%
Level 2: 4000 - $60 - 3,990 - 99.76%
Level 3: 1000 - $35 - 989 - 98.90%
Level 4: 3000 - $20 - 2,961 - 98.69%
Luxury : 1000 - $200 - 977 - 97.70%
Total Capacity :14000

Income

Home Games Left38
Average Attendance - %13,860 - 99.00%
Average Income per Game$1,022,915
Year to Date Revenue$3,068,745

Expense

Pro Players Total Salaries$55,075,000
Farm Players Total Salaries$1,042,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,797,148
Farm Year To Date Expenses$93,660
Pro Salary Cap To Date$3,776,568
Farm Salary Cap To Date$72,732

Estimate

Pro Estimated Season Revenue$38,870,770
Pro Remaining Season Days163
Pro Expenses Per Days$316,429
Pro Estimated Expenses$51,577,927
Farm Remaining Season Days160
Farm Expenses Per Days$7,805
Farm Estimated Expenses$1,248,800
Estimated Season Expenses$52,826,727
Season Salary Cap$56,117,500
Estimate Under Maximum Salary Cap of $58,000,000$1,882,500
Estimate Over Minimum Salary Cap of $0 $56,117,500
Current Bank Account$44,645,320
Projected Bank Account$30,689,363

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)
William Nylander $500,000 (1)
Michael Matheson $500,000 (1)
Jonas Brodin $500,000 (2)
Evgeny Dadonov $500,000 (1)
Mathew Barzal $500,000 (2)
Tom Wilson $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2018 : $55,075,000
Year 2019 : $30,075,000
Year 2020 : $9,000,000
Year 2021 : $8,500,000
Salary Average Commitment
Year 2018 : $55,075,000
Year 2019 : $30,075,000
Year 2020 : $9,000,000
Year 2021 : $8,500,000
Salary Cap with 1 Way Contract
Year 2018 : $55,075,000
Year 2019 : $30,075,000
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)
Mackenzie Blackwood $50,000 (1)
Michal Neuvirth $50,000 (1)
Brenden Dillon $50,000 (2)
Colin White $50,000 (2)
Tim Heed $50,000 (2)
Chris Driedger $50,000 (2)
Jason Kasdorf $50,000 (2)
Kevin Gravel $50,000 (2)
Michael McCarron $50,000 (1)
Jon Gillies $50,000 (4)
Ty Rattie $50,000 (3)
Total Farm Players17
Salary Commitment
Year 2018 : $1,042,500
Year 2019 : $892,500
Year 2020 : $392,500
Year 2021 : $50,000
Salary Average Commitment
Year 2018 : $1,042,500
Year 2019 : $892,500
Year 2020 : $392,500
Year 2021 : $50,000

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 5000 - $100 - 4,883 - 97.65%
Level 2: 4000 - $60 - 3,916 - 97.90%
Level 3: 1000 - $35 - 976 - 97.60%
Level 4: 3000 - $20 - 3,000 - 100.00%
Luxury : 1000 - $200 - 999 - 99.85%
Total Capacity :14000

Income

Home Games Left39
Average Attendance - %13,773 - 98.38%
Average Income per Game$1,017,070
Year to Date Revenue$2,034,140

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$3,222,924
Farm Year To Date Expenses$94,356
Pro Salary Cap To Date$3,202,356
Farm Salary Cap To Date$73,428

Estimate

Pro Estimated Season Revenue$39,665,730
Pro Remaining Season Days163
Pro Expenses Per Days$268,577
Pro Estimated Expenses$43,778,051
Farm Remaining Season Days160
Farm Expenses Per Days$7,863
Farm Estimated Expenses$1,258,080
Estimated Season Expenses$45,036,131
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$49,988,205
Projected Bank Account$44,617,804

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 - 3,012 - 60.24%
Level 2: 4000 - $80 - 2,644 - 66.09%
Level 3: 1000 - $50 - 601 - 60.10%
Level 4: 3000 - $40 - 1,387 - 46.23%
Luxury : 1000 - $225 - 804 - 80.35%
Total Capacity :14000

Income

Home Games Left39
Average Attendance - %8,447 - 60.34%
Average Income per Game$929,598
Year to Date Revenue$1,859,195

Expense

Pro Players Total Salaries$46,499,999
Farm Players Total Salaries$800,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,050,000
Pro Year To Date Expenses$3,180,568
Farm Year To Date Expenses$79,650
Pro Salary Cap To Date$3,159,998
Farm Salary Cap To Date$58,722

Estimate

Pro Estimated Season Revenue$36,254,302
Pro Remaining Season Days163
Pro Expenses Per Days$267,429
Pro Estimated Expenses$43,590,927
Farm Remaining Season Days160
Farm Expenses Per Days$6,395
Farm Estimated Expenses$1,023,200
Estimated Season Expenses$44,614,127
Season Salary Cap$48,349,999
Estimate Under Maximum Salary Cap of $58,000,000$9,650,001
Estimate Over Minimum Salary Cap of $0 $48,349,999
Current Bank Account$37,637,406
Projected Bank Account$29,277,581

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)
Nino Niederreiter $1,500,000 (2)
Mathieu Perreault $1,500,000 (4)
Jason Pominville $1,000,000 (1)
Micheal Ferland $999,999 (3)
Malcolm Subban $500,000 (2)
Nate Prosser $500,000 (2)
Victor Rask $500,000 (4)
Clayton Keller $500,000 (2)
Mirco Mueller $500,000 (2)
Tobias Rieder $500,000 (4)
Nikolaj Ehlers $500,000 (1)
Mikhail Sergachev $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $46,499,999
Year 2019 : $29,499,999
Year 2020 : $13,499,999
Year 2021 : $2,500,000
Salary Average Commitment
Year 2018 : $46,499,999
Year 2019 : $29,499,999
Year 2020 : $13,499,999
Year 2021 : $2,500,000
Salary Cap with 1 Way Contract
Year 2018 : $46,499,999
Year 2019 : $29,499,999
Year 2020 : $13,499,999
Year 2021 : $2,500,000

Farm Players Salaries

Austin Watson $50,000 (2)
Jordan Schroeder $50,000 (2)
Ryan Strome $50,000 (3)
Carl Dahlstrom $50,000 (3)
Devante Smith-Pelly $50,000 (1)
Kyle Rau $50,000 (1)
Josh Leivo $50,000 (3)
Jack Roslovic $50,000 (2)
Adin Hill $50,000 (1)
Ryan Sproul $50,000 (1)
Laurent Brossoit $50,000 (1)
Calvin Pickard $50,000 (4)
Louie Belpedio $50,000 (1)
Marko Dano $50,000 (2)
Matt Grzelcyk $50,000 (2)
Sven Andrighetto $50,000 (4)
Total Farm Players16
Salary Commitment
Year 2018 : $800,000
Year 2019 : $500,000
Year 2020 : $250,000
Year 2021 : $100,000
Salary Average Commitment
Year 2018 : $800,000
Year 2019 : $500,000
Year 2020 : $250,000
Year 2021 : $100,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
$58,000,000

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Anaheim Ducks $44,529,302 $55,041,375 $2,958,625 $55,041,375 212546
Boston Bruins $45,777,864 $54,480,812 $3,519,188 $54,480,812 202141
Buffalo Sabres $37,066,018 $47,531,250 $10,468,750 $47,531,250 201636
Calgary Flames $47,852,464 $55,455,700 $2,544,300 $55,455,700 201939
Carolina Hurricanes $40,451,881 $40,968,786 $17,031,214 $40,968,786 202141
Chicago Blackhawks $56,072,068 $39,000,000 $19,000,000 $39,000,000 201636
Colorado Avalanche $43,419,132 $57,076,562 $923,438 $57,076,562 201535
Detroit Red Wings $60,637,706 $25,600,999 $32,399,001 $25,600,999 202646
Edmonton Oilers $67,516,482 $42,620,999 $15,379,001 $42,620,999 202141
Florida Panthers $42,186,751 $15,650,250 $42,349,750 $15,650,250 211536
Los Angeles Kings $44,197,785 $45,382,501 $12,617,499 $45,382,501 201838
Minnesota Wild $43,344,471 $30,488,750 $27,511,250 $30,488,750 212142
Montreal Canadiens $55,562,907 $37,997,400 $20,002,600 $37,997,400 202646
Nashville Predators $37,102,666 $56,459,999 $1,540,001 $56,459,999 201535
New Jersey Devils $51,316,919 $41,517,334 $16,482,666 $41,517,334 201636
New York Islanders $51,973,745 $27,400,000 $30,600,000 $27,400,000 202141
New York Rangers $36,091,543 $42,157,500 $15,842,500 $42,157,500 202141
Philadelphia Flyers $38,115,365 $55,238,655 $2,761,345 $55,238,655 201535
Pittsburgh Penguins $36,617,968 $57,767,500 $232,500 $57,767,500 211536
San Jose Sharks $38,283,678 $57,726,000 $274,000 $57,726,000 201636
St. Louis Blues $39,013,890 $47,574,849 $10,425,151 $47,574,849 202242
Tampa Bay Lightning $55,542,688 $43,630,000 $14,370,000 $43,630,000 203050
Toronto Maple Leafs $39,513,318 $56,941,100 $1,058,900 $56,941,100 211435
Vancouver Canucks $44,645,320 $56,117,500 $1,882,500 $56,117,500 201737
Washington Capitals $49,988,205 $49,153,500 $8,846,500 $49,153,500 201535
Winnipeg Jets $37,637,406 $48,349,999 $9,650,001 $48,349,999 221638