Team FinanceLast Update - Sunday, November 19, 2017 at 07:50
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 4,642 - 77.37%
Level 2: 5000 - $60 - 3,962 - 79.25%
Level 3: 3000 - $46 - 1,832 - 61.08%
Level 4: 5000 - $25 - 3,878 - 77.56%
Luxury : 1000 - $200 - 778 - 77.79%
Total Capacity :20000

Income

Home Games Left11
Average Attendance - %15,093 - 75.46%
Average Income per Game$1,402,324
Year to Date Revenue$42,069,732

Expense

Pro Players Total Salaries$50,335,840
Farm Players Total Salaries$1,977,777
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$36,578,623
Farm Year To Date Expenses$1,979,143
Pro Salary Cap To Date$35,188,589
Farm Salary Cap To Date$1,307,880

Estimate

Pro Estimated Season Revenue$15,425,568
Pro Remaining Season Days43
Pro Expenses Per Days$371,176
Pro Estimated Expenses$15,960,568
Farm Remaining Season Days48
Farm Expenses Per Days$20,396
Farm Estimated Expenses$979,008
Estimated Season Expenses$16,939,576
Payroll$50,335,840
Estimate Under Maximum Salary Cap of $75,000,000$24,664,160
Estimate Over Minimum Salary Cap of $35,000,000 $15,335,840
Current Bank Account$23,482,546
Projected Bank Account$21,968,538

Pro Players Salaries

Jonathan Quick $5,800,000 (1)
Paul Stastny $5,000,000 (4)
Brayden Schenn $3,576,500 (3)
Brooks Orpik $3,125,000 (2)
Hunter Shinkaruk $2,500,000 (4)
Travis Zajac $2,150,000 (4)
Mattias Ekholm $2,050,000 (1)
Jake Muzzin $2,000,000 (4)
Rickard Rakell $1,877,750 (6)
Zemgus Girgensons $1,833,042 (5)
Alex Killorn $1,793,750 (4)
Mark Scheifele $1,769,832 (5)
Patrik Laine $1,750,000 (5)
Tobias Rieder $1,749,332 (5)
Leo Komarov $1,594,442 (1)
Josh Manson $1,594,442 (4)
Tanner Pearson $1,545,249 (1)
Brayden McNabb $1,501,500 (1)
Ivan Provorov $1,500,000 (4)
Jakob Chychrun $1,500,000 (5)
Matt Martin $1,500,000 (5)
Cam Ward $1,250,000 (5)
Roman Polak $850,000 (1)
J.T. Compher $525,000 (3)
Total Pro Players24
Salary Commitment
Year 5 : $50,335,839.00
Year 6 : $36,994,648.00
Year 7 : $33,869,648.00
Year 8 : $29,768,148.00
Salary Average Commitment
Year 5 : $47,300,965.00
Year 6 : $33,959,774.00
Year 7 : $30,834,774.00
Year 8 : $26,733,274.00
Salary Cap with 1 Way Contract
Year 5 : $50,335,839.00
Year 6 : $36,994,648.00
Year 7 : $33,869,648.00
Year 8 : $29,768,148.00

Farm Players Salaries

Brandon Gormley $175,000 (3)
Stefan Noesen $159,444 (1)
Jaycob Megna $159,444 (1)
Nic Kerdiles $159,444 (1)
Brandon Montour $159,444 (1)
Jannik Hansen $100,000 (2)
Jake DeBrusk $85,000 (5)
Mackenzie Blackwood $85,000 (5)
Jack Roslovic $85,000 (5)
Korbinian Holzer $75,000 (3)
Shea Theodore $52,500 (1)
Nick Sorensen $52,500 (3)
Joshua Morrissey $52,500 (1)
Nick Ritchie $52,500 (1)
Valentin Zykov $52,500 (1)
Hudson Fasching $52,500 (3)
Ondrej Kase $52,500 (1)
Adam Helewka $52,500 (3)
Kevin Roy $52,500 (3)
Andrew Welinski $52,500 (3)
Keaton Thompson $52,500 (3)
Brendan Lemieux $52,500 (3)
Brian Cooper $52,500 (3)
Jack Dougherty $52,500 (3)
Total Farm Players24
Salary Commitment
Year 5 : $1,977,776.00
Year 6 : $1,077,500.00
Year 7 : $977,500.00
Year 8 : $255,000.00
Salary Average Commitment
Year 5 : $2,002,776.00
Year 6 : $1,102,500.00
Year 7 : $1,002,500.00
Year 8 : $205,000.00

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $97 - 5,610 - 93.51%
Level 2: 5000 - $58 - 4,725 - 94.49%
Level 3: 3000 - $33 - 2,844 - 94.78%
Level 4: 5000 - $23 - 4,711 - 94.22%
Luxury : 1000 - $197 - 946 - 94.57%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %18,835 - 94.18%
Average Income per Game$1,629,090
Year to Date Revenue$47,243,602

Expense

Pro Players Total Salaries$63,760,060
Farm Players Total Salaries$1,987,500
Coaches Total Salaries$1,825,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,816,588
Farm Year To Date Expenses$1,802,508
Pro Salary Cap To Date$44,034,649
Farm Salary Cap To Date$1,332,601

Estimate

Pro Estimated Season Revenue$19,549,077
Pro Remaining Season Days43
Pro Expenses Per Days$460,178
Pro Estimated Expenses$19,787,654
Farm Remaining Season Days48
Farm Expenses Per Days$18,408
Farm Estimated Expenses$883,584
Estimated Season Expenses$20,671,238
Payroll$63,760,060
Estimate Under Maximum Salary Cap of $75,000,000$11,239,940
Estimate Over Minimum Salary Cap of $35,000,000 $28,760,060
Current Bank Account$50,162,464
Projected Bank Account$49,040,303

Pro Players Salaries

Patrick Marleau $9,600,000 (6)
Roberto Luongo $7,750,000 (2)
Joe Pavelski $6,000,000 (1)
Dan Girardi $5,500,000 (1)
Travis Hamonic $3,857,143 (1)
Jared Spurgeon $3,066,667 (5)
Michael Frolik $3,000,000 (1)
Darren Helm $2,656,250 (1)
Brian Gionta $2,630,000 (1)
Dustin Brown $2,500,000 (5)
Nikolay Kulemin $1,955,552 (3)
Jesper Fast $1,650,250 (4)
Trevor van Riemsdyk $1,594,443 (2)
Bryan Rust $1,570,000 (5)
Mark Letestu $1,562,500 (2)
Thomas Hickey $1,417,500 (1)
Andrej Nestrasil $1,254,750 (1)
Clayton Stoner $1,212,500 (3)
Paul Byron $1,207,500 (7)
Scott Darling $900,000 (5)
Tom Pyatt $875,000 (3)
Tye McGinn $750,000 (2)
Nick Lappin $625,000 (2)
Cameron Gaunce $625,000 (2)
Total Pro Players24
Salary Commitment
Year 5 : $63,760,055.00
Year 6 : $37,444,412.00
Year 7 : $24,537,469.00
Year 8 : $20,494,417.00
Salary Average Commitment
Year 5 : $55,508,805.00
Year 6 : $31,829,412.00
Year 7 : $19,072,469.00
Year 8 : $16,066,917.00
Salary Cap with 1 Way Contract
Year 5 : $63,760,055.00
Year 6 : $37,444,412.00
Year 7 : $24,537,469.00
Year 8 : $20,494,417.00

Farm Players Salaries

Ryan White $100,000 (1)
Tyler Gaudet $87,500 (1)
Reid Petryk $87,500 (1)
Dean Kukan $87,500 (2)
Chris Wagner $87,500 (4)
Yohann Auvitu $87,500 (3)
Ryan Kujawinski $87,500 (4)
Ken Appleby $87,500 (5)
Colby Cave $80,000 (4)
Vojtech Mozik $75,000 (3)
Nick Schneider $75,000 (6)
Jayson Megna $75,000 (2)
Micheal Haley $75,000 (2)
Blake Pietila $70,000 (2)
Felix Girard $70,000 (2)
Steve Oleksy $70,000 (2)
Adam Comrie $65,000 (1)
Marek Hrivik $65,000 (3)
Matt Lorito $65,000 (3)
Parker Milner $62,500 (1)
Karl Stollery $60,000 (1)
T.J. Brennan $52,500 (1)
Marc-Andre Bergeron $52,500 (1)
Nikita Jevpalovs $52,500 (1)
Tommy Cross $52,500 (1)
Christian Folin $52,500 (4)
Keith Kinkaid $52,500 (2)
Rourke Chartier $52,500 (3)
Total Farm Players28
Salary Commitment
Year 5 : $1,987,500.00
Year 6 : $1,315,000.00
Year 7 : $815,000.00
Year 8 : $470,000.00
Salary Average Commitment
Year 5 : $1,823,200.00
Year 6 : $1,182,500.00
Year 7 : $700,000.00
Year 8 : $382,500.00

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 4,676 - 77.94%
Level 2: 5000 - $60 - 3,832 - 76.64%
Level 3: 3000 - $35 - 2,809 - 93.64%
Level 4: 5000 - $25 - 3,868 - 77.37%
Luxury : 1000 - $200 - 770 - 77.00%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %15,956 - 79.78%
Average Income per Game$1,412,880
Year to Date Revenue$40,973,532

Expense

Pro Players Total Salaries$73,336,848
Farm Players Total Salaries$1,934,717
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,011,168
Farm Year To Date Expenses$2,483,669
Pro Salary Cap To Date$51,316,066
Farm Salary Cap To Date$1,275,427

Estimate

Pro Estimated Season Revenue$16,954,565
Pro Remaining Season Days43
Pro Expenses Per Days$527,212
Pro Estimated Expenses$22,670,116
Farm Remaining Season Days48
Farm Expenses Per Days$25,580
Farm Estimated Expenses$1,227,840
Estimated Season Expenses$23,897,956
Payroll$73,336,848
Estimate Under Maximum Salary Cap of $75,000,000$1,663,152
Estimate Over Minimum Salary Cap of $35,000,000 $38,336,848
Current Bank Account($11,226,987)
Projected Bank Account($18,170,378)

Pro Players Salaries

Henrik Lundqvist $8,500,000 (1)
Zach Parise $7,538,462 (1)
Tuukka Rask $7,000,000 (1)
David Krejci $6,562,500 (1)
Bobby Ryan $6,375,000 (4)
Patrick Sharp $6,250,000 (6)
Niklas Kronwall $4,750,000 (1)
Casey Cizikas $3,690,000 (3)
Jon Merrill $3,444,000 (4)
David Pastrnak $3,188,884 (7)
Matt Beleskey $2,700,000 (2)
Tomas Jurco $2,500,000 (6)
Charlie Coyle $1,845,000 (1)
Nikita Nesterov $1,559,250 (1)
Alex Chiasson $1,031,250 (1)
Matt Read $1,000,000 (2)
Boyd Gordon $1,000,000 (2)
Fedor Tyutin $840,000 (3)
Connor Brown $812,500 (4)
Matt Greene $650,000 (1)
Sam Bennett $525,000 (1)
Darnell Nurse $525,000 (1)
Jordie Benn $525,000 (5)
Brendan Perlini $525,000 (3)
Total Pro Players24
Salary Commitment
Year 5 : $73,336,846.00
Year 6 : $32,850,384.00
Year 7 : $28,150,384.00
Year 8 : $23,095,384.00
Salary Average Commitment
Year 5 : $69,637,404.00
Year 6 : $26,741,942.00
Year 7 : $22,516,942.00
Year 8 : $18,896,942.00
Salary Cap with 1 Way Contract
Year 5 : $73,336,846.00
Year 6 : $32,850,384.00
Year 7 : $28,150,384.00
Year 8 : $23,095,384.00

Farm Players Salaries

Malcolm Subban $187,500 (5)
Max Friberg $159,217 (1)
Daniel Sprong $100,000 (3)
Quinton Howden $85,000 (4)
Jeff Zatkoff $75,000 (3)
Dmitrij Jaskin $75,000 (7)
Michael Bunting $67,000 (1)
Tim Heed $66,000 (5)
Alex Biega $62,500 (2)
Linden Vey $60,000 (4)
Kasperi Kapanen $52,500 (1)
Frank Vatrano $52,500 (1)
Colton Hargrove $52,500 (1)
Chase De Leo $52,500 (1)
Danton Heinen $52,500 (3)
Anthony Camara $52,500 (1)
Zane McIntyre $52,500 (1)
Peter Cehlarik $52,500 (3)
Matt Grzelcyk $52,500 (3)
Rob O'Gara $52,500 (3)
Justin Hickman $52,500 (1)
Eric Cornel $52,500 (3)
Conner Bleackley $52,500 (3)
Josh Jacobs $52,500 (3)
Linus Arnesson $52,500 (1)
Anton Blidh $52,500 (1)
Riley Barber $52,500 (1)
Vitek Vanecek $52,500 (3)
Austin Czarnik $52,500 (1)
Total Farm Players29
Salary Commitment
Year 5 : $1,934,717.00
Year 6 : $1,131,000.00
Year 7 : $1,068,500.00
Year 8 : $473,500.00
Salary Average Commitment
Year 5 : $1,817,817.00
Year 6 : $977,500.00
Year 7 : $925,000.00
Year 8 : $315,000.00

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $90 - 4,839 - 80.65%
Level 2: 5000 - $55 - 4,040 - 80.79%
Level 3: 3000 - $35 - 2,846 - 94.85%
Level 4: 5000 - $25 - 4,018 - 80.36%
Luxury : 1000 - $170 - 810 - 81.04%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %16,553 - 82.76%
Average Income per Game$1,454,008
Year to Date Revenue$42,166,232

Expense

Pro Players Total Salaries$70,114,960
Farm Players Total Salaries$1,728,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,236,992
Farm Year To Date Expenses$1,695,767
Pro Salary Cap To Date$49,985,924
Farm Salary Cap To Date$1,225,879

Estimate

Pro Estimated Season Revenue$17,448,096
Pro Remaining Season Days43
Pro Expenses Per Days$510,035
Pro Estimated Expenses$21,931,505
Farm Remaining Season Days48
Farm Expenses Per Days$16,634
Farm Estimated Expenses$798,432
Estimated Season Expenses$22,729,937
Payroll$70,114,960
Estimate Under Maximum Salary Cap of $75,000,000$4,885,040
Estimate Over Minimum Salary Cap of $35,000,000 $35,114,960
Current Bank Account($9,958,157)
Projected Bank Account($15,239,998)

Pro Players Salaries

Claude Giroux $8,275,000 (1)
Evander Kane $6,037,500 (4)
Tyler Seguin $5,750,000 (1)
Jeff Carter $5,272,727 (1)
Henrik Sedin $5,133,900 (7)
Mark Giordano $5,025,000 (5)
Andrei Markov $5,000,000 (3)
Pekka Rinne $4,700,000 (6)
Daniel Sedin $4,200,000 (4)
Niklas Hjalmarsson $4,100,000 (1)
Tyler Johnson $3,833,333 (4)
Luke Schenn $2,500,000 (4)
Troy Stecher $2,200,000 (7)
Jaroslav Halak $1,750,000 (7)
Calle Jarnkrok $1,200,000 (4)
Chris VandeVelde $1,000,000 (6)
Viktor Arvidsson $950,000 (4)
Clarke MacArthur $937,500 (1)
Andrew MacDonald $675,000 (2)
Derek Ryan $525,000 (1)
Pavel Buchnevich $525,000 (3)
Jaccob Slavin $525,000 (1)
Total Pro Players22
Salary Commitment
Year 5 : $70,114,960.00
Year 6 : $44,729,733.00
Year 7 : $44,054,733.00
Year 8 : $38,529,733.00
Salary Average Commitment
Year 5 : $52,176,060.00
Year 6 : $26,503,333.00
Year 7 : $25,828,333.00
Year 8 : $23,803,333.00
Salary Cap with 1 Way Contract
Year 5 : $70,114,960.00
Year 6 : $44,729,733.00
Year 7 : $44,054,733.00
Year 8 : $38,529,733.00

Farm Players Salaries

Mark Pysyk $125,000 (3)
Mikhail Grabovski $125,000 (6)
Denis Malgin $100,000 (7)
Eddie Lack $100,000 (4)
Gavin Bayreuther $90,000 (7)
Alan Quine $90,000 (5)
Dale Weise $80,000 (3)
Joseph Cramarossa $72,000 (3)
Anthony Bitetto $70,000 (3)
Grayson Downing $69,000 (6)
Gabriel Dumont $65,000 (3)
Pontus Aberg $60,000 (2)
Mike Amadio $52,500 (3)
Jordan Schmaltz $52,500 (1)
Nikita Soshnikov $52,500 (1)
Lucas Wallmark $52,500 (3)
Cole Cassels $52,500 (1)
Clark Bishop $52,500 (3)
Radel Fazleev $52,500 (3)
Joonas Korpisalo $52,500 (1)
Erik Karlsson94 $52,500 (1)
Daniel Altshuller $52,500 (1)
Slater Koekkoek $52,500 (4)
Byron Froese $52,500 (2)
Ryan MacInnis $52,500 (3)
Total Farm Players25
Salary Commitment
Year 5 : $1,728,500.00
Year 6 : $1,413,500.00
Year 7 : $1,301,000.00
Year 8 : $626,500.00
Salary Average Commitment
Year 5 : $1,766,278.00
Year 6 : $1,258,500.00
Year 7 : $1,146,000.00
Year 8 : $421,500.00

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 4,757 - 79.28%
Level 2: 5000 - $60 - 3,956 - 79.12%
Level 3: 3000 - $35 - 2,891 - 96.37%
Level 4: 5000 - $25 - 4,019 - 80.38%
Luxury : 1000 - $200 - 787 - 78.70%
Total Capacity :20000

Income

Home Games Left13
Average Attendance - %16,410 - 82.05%
Average Income per Game$1,447,312
Year to Date Revenue$40,524,740

Expense

Pro Players Total Salaries$69,742,944
Farm Players Total Salaries$1,934,888
Coaches Total Salaries$2,825,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,443,883
Farm Year To Date Expenses$1,856,538
Pro Salary Cap To Date$48,053,820
Farm Salary Cap To Date$1,302,817

Estimate

Pro Estimated Season Revenue$18,815,058
Pro Remaining Season Days43
Pro Expenses Per Days$508,815
Pro Estimated Expenses$21,879,045
Farm Remaining Season Days48
Farm Expenses Per Days$18,903
Farm Estimated Expenses$907,344
Estimated Season Expenses$22,786,389
Payroll$69,742,944
Estimate Under Maximum Salary Cap of $75,000,000$5,257,056
Estimate Over Minimum Salary Cap of $35,000,000 $34,742,944
Current Bank Account($6,378,445)
Projected Bank Account($10,349,776)

Pro Players Salaries

Alexander Radulov $6,500,000 (7)
Dustin Byfuglien $6,500,000 (3)
Sergei Bobrovsky $6,468,750 (4)
Logan Couture $6,000,000 (1)
Kevin Shattenkirk $4,887,500 (6)
Jakub Voracek $4,887,500 (5)
Ryan McDonagh $4,700,000 (1)
Marcus Johansson $4,000,000 (3)
Wayne Simmonds $3,975,000 (1)
Derek Stepan $3,536,250 (4)
Nino Niederreiter $3,215,000 (4)
Ryan Ellis $2,880,000 (2)
TJ Brodie $2,443,750 (3)
Adam Larsson $1,896,250 (4)
Bo Horvat $1,594,443 (4)
Mike Hoffman $1,386,000 (1)
Daniel Winnik $1,125,000 (4)
Anthony Mantha $997,500 (2)
Al Montoya $650,000 (2)
Matt Hackett $525,000 (2)
Christian Dvorak $525,000 (3)
Luke Johnson $525,000 (3)
Brayden Point $525,000 (3)
Total Pro Players23
Salary Commitment
Year 5 : $69,742,943.00
Year 6 : $53,681,943.00
Year 7 : $48,629,443.00
Year 8 : $34,110,693.00
Salary Average Commitment
Year 5 : $63,605,443.00
Year 6 : $47,544,443.00
Year 7 : $42,491,943.00
Year 8 : $27,273,193.00
Salary Cap with 1 Way Contract
Year 5 : $69,742,943.00
Year 6 : $53,681,943.00
Year 7 : $48,629,443.00
Year 8 : $34,110,693.00

Farm Players Salaries

Ales Hemsky $200,000 (5)
Kerby Rychel $159,444 (4)
Charles Hudon $159,444 (1)
Stephen Johns $126,000 (7)
Darren Dietz $93,750 (2)
Emile Poirier $93,750 (2)
Ryan Hartman $80,000 (4)
Markus Hannikainen $70,000 (7)
Connor Brickley $60,000 (1)
Vincent Hinostroza $52,500 (1)
Kyle Baun $52,500 (1)
John Quenneville $52,500 (3)
Tyler Motte $52,500 (3)
John Hayden $52,500 (3)
Kyle Rau $52,500 (1)
Tanner Kero $52,500 (1)
Brett Lernout $52,500 (1)
Luc Snuggerud $52,500 (3)
Anthony Louis $52,500 (3)
Eddie Pasquale $52,500 (1)
Josh Brown $52,500 (2)
Sam Jardine $52,500 (3)
Mac Carruth $52,500 (1)
Michael Bournival $52,500 (2)
Robin Norell $52,500 (3)
Carl Dahlstrom $52,500 (3)
Total Farm Players26
Salary Commitment
Year 5 : $1,934,888.00
Year 6 : $1,347,944.00
Year 7 : $1,055,444.00
Year 8 : $635,444.00
Salary Average Commitment
Year 5 : $1,883,038.00
Year 6 : $1,229,194.00
Year 7 : $977,944.00
Year 8 : $470,444.00

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $90 - 5,730 - 95.50%
Level 2: 5000 - $55 - 4,768 - 95.36%
Level 3: 3000 - $35 - 2,868 - 95.59%
Level 4: 5000 - $25 - 3,955 - 79.11%
Luxury : 1000 - $175 - 952 - 95.23%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %18,273 - 91.37%
Average Income per Game$1,544,202
Year to Date Revenue$44,781,849

Expense

Pro Players Total Salaries$70,594,184
Farm Players Total Salaries$1,956,319
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,922,013
Farm Year To Date Expenses$1,756,550
Pro Salary Cap To Date$50,226,973
Farm Salary Cap To Date$1,286,691

Estimate

Pro Estimated Season Revenue$18,530,420
Pro Remaining Season Days43
Pro Expenses Per Days$507,760
Pro Estimated Expenses$21,833,680
Farm Remaining Season Days48
Farm Expenses Per Days$18,194
Farm Estimated Expenses$873,312
Estimated Season Expenses$22,706,992
Payroll$70,594,184
Estimate Under Maximum Salary Cap of $75,000,000$4,405,816
Estimate Over Minimum Salary Cap of $35,000,000 $35,594,184
Current Bank Account$19,653,758
Projected Bank Account$15,477,186

Pro Players Salaries

Sean Monahan $10,156,250 (5)
Steven Stamkos $8,625,000 (4)
Kyle Okposo $8,545,000 (5)
Corey Crawford $6,000,000 (1)
Ryan O'Reilly $5,750,000 (1)
Oliver Ekman-Larsson $5,500,000 (1)
Patric Hornqvist $5,312,500 (1)
Keith Yandle $3,500,000 (5)
Justin Abdelkader $2,250,000 (1)
Lee Stempniak $1,953,125 (2)
Rasmus Ristolainen $1,896,250 (5)
Mika Zibanejad $1,833,042 (1)
Jakob Silfverberg $1,769,832 (4)
Andrei Vasilevskiy $1,594,443 (4)
Zach Werenski $1,500,000 (4)
Colton Sissons $1,102,500 (7)
Alexandre Burrows $850,000 (4)
Nick Holden $750,000 (1)
Matt Hunwick $656,250 (7)
Josh Anderson $525,000 (5)
Max Domi $525,000 (1)
Total Pro Players21
Salary Commitment
Year 5 : $70,594,192.00
Year 6 : $42,673,650.00
Year 7 : $40,720,525.00
Year 8 : $40,720,525.00
Salary Average Commitment
Year 5 : $46,884,817.00
Year 6 : $20,476,775.00
Year 7 : $18,914,275.00
Year 8 : $18,914,275.00
Salary Cap with 1 Way Contract
Year 5 : $70,594,192.00
Year 6 : $42,673,650.00
Year 7 : $40,720,525.00
Year 8 : $40,720,525.00

Farm Players Salaries

Ryan Pulock $159,444 (3)
Timo Meier $150,000 (5)
Jesse Puljujarvi $150,000 (5)
Kyle Connor $150,000 (5)
Tom Kuhnhackl $112,500 (5)
Michal Kempny $100,000 (5)
Zach Redmond $89,375 (4)
Gemel Smith $87,500 (2)
Dmytro Timashov $75,000 (4)
Andrew Mangiapane $75,000 (4)
Conor Garland $65,000 (3)
Jhonas Enroth $60,000 (1)
Michael Matheson $52,500 (1)
Travis Sanheim $52,500 (3)
Anton Lindholm $52,500 (3)
Drew Shore $52,500 (2)
William Carrier $52,500 (2)
Kyle Wood $52,500 (3)
Jeff Malcolm $52,500 (1)
David Rittich $52,500 (3)
Scott Wilson $52,500 (3)
Nick Cousins $52,500 (2)
Klas Dahlbeck $52,500 (4)
Colin Smith $52,500 (2)
Miikka Salomaki $52,500 (4)
Total Farm Players25
Salary Commitment
Year 5 : $1,956,319.00
Year 6 : $1,791,319.00
Year 7 : $1,493,819.00
Year 8 : $1,006,875.00
Salary Average Commitment
Year 5 : $1,921,319.00
Year 6 : $1,716,319.00
Year 7 : $1,418,819.00
Year 8 : $874,375.00

Columbus Bluejackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $97 - 5,574 - 92.90%
Level 2: 5000 - $57 - 4,682 - 93.65%
Level 3: 3000 - $37 - 2,349 - 78.30%
Level 4: 5000 - $24 - 4,621 - 92.42%
Luxury : 1000 - $195 - 929 - 92.94%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %18,156 - 90.78%
Average Income per Game$1,605,838
Year to Date Revenue$46,569,290

Expense

Pro Players Total Salaries$57,687,944
Farm Players Total Salaries$1,891,200
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$41,955,594
Farm Year To Date Expenses$1,663,631
Pro Salary Cap To Date$40,912,998
Farm Salary Cap To Date$1,294,418

Estimate

Pro Estimated Season Revenue$19,270,051
Pro Remaining Season Days43
Pro Expenses Per Days$419,773
Pro Estimated Expenses$18,050,239
Farm Remaining Season Days48
Farm Expenses Per Days$16,721
Farm Estimated Expenses$802,608
Estimated Season Expenses$18,852,847
Payroll$57,687,944
Estimate Under Maximum Salary Cap of $75,000,000$17,312,056
Estimate Over Minimum Salary Cap of $35,000,000 $22,687,944
Current Bank Account$9,629,236
Projected Bank Account$10,046,440

Pro Players Salaries

Michael Del Zotto $6,000,000 (6)
Braydon Coburn $5,500,000 (5)
Artem Anisimov $5,000,000 (3)
Martin Hanzal $3,875,000 (1)
Calvin de Haan $3,381,000 (7)
Lars Eller $3,312,500 (6)
Brian Elliott $3,125,000 (3)
Mikhail Grigorenko $3,000,000 (6)
Carl Hagelin $2,975,625 (7)
Mikkel Boedker $2,932,500 (1)
Jean-Gabriel Pageau $2,576,000 (4)
Antoine Vermette $2,000,000 (2)
Justin Braun $1,953,125 (7)
Elias Lindholm $1,896,250 (5)
Gustav Nyquist $1,855,250 (2)
Erik Gudbranson $1,845,000 (2)
Mike Condon $1,594,442 (1)
Ondrej Palat $1,216,251 (4)
Johan Larsson $1,000,000 (4)
Torrey Mitchell $1,000,000 (4)
Brad Hunt $600,000 (2)
Jared Knight $525,000 (1)
Ben Hutton $525,000 (1)
Total Pro Players23
Salary Commitment
Year 5 : $57,687,943.00
Year 6 : $48,236,001.00
Year 7 : $41,935,751.00
Year 8 : $33,810,751.00
Salary Average Commitment
Year 5 : $41,042,443.00
Year 6 : $34,569,501.00
Year 7 : $28,344,251.00
Year 8 : $24,694,251.00
Salary Cap with 1 Way Contract
Year 5 : $57,687,943.00
Year 6 : $48,236,001.00
Year 7 : $41,935,751.00
Year 8 : $33,810,751.00

Farm Players Salaries

Simon Despres $172,200 (4)
Lukas Sedlak $161,500 (6)
Dalton Prout $140,000 (1)
Joe Colborne $125,000 (4)
Logan Shaw $110,000 (5)
Tage Thompson $100,000 (5)
Alexandre Carrier $87,500 (7)
Frederick Gaudreau $85,000 (5)
Lance Bouma $75,000 (4)
Paul Bittner $75,000 (4)
Dennis Rasmussen $75,000 (2)
Brett Kulak $70,000 (2)
Michael Mersch $60,000 (2)
Jordan Schroeder $60,000 (4)
Nicklas Jensen $60,000 (2)
Rocco Grimaldi $60,000 (2)
David Warsofsky $60,000 (2)
Anders Nilsson $52,500 (1)
Tristan Jarry $52,500 (1)
Micheal Ferland $52,500 (1)
David Musil $52,500 (2)
Yanni Gourde $52,500 (2)
Dillon Heatherington $52,500 (1)
Total Farm Players23
Salary Commitment
Year 5 : $1,891,200.00
Year 6 : $1,541,200.00
Year 7 : $1,051,200.00
Year 8 : $1,051,200.00
Salary Average Commitment
Year 5 : $1,709,100.00
Year 6 : $1,204,700.00
Year 7 : $759,700.00
Year 8 : $759,700.00

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 4,608 - 76.81%
Level 2: 5000 - $60 - 3,900 - 77.99%
Level 3: 3000 - $35 - 2,873 - 95.76%
Level 4: 5000 - $25 - 3,917 - 78.34%
Luxury : 1000 - $200 - 788 - 78.78%
Total Capacity :20000

Income

Home Games Left11
Average Attendance - %16,086 - 80.43%
Average Income per Game$1,418,658
Year to Date Revenue$42,559,742

Expense

Pro Players Total Salaries$52,345,656
Farm Players Total Salaries$1,869,569
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$36,775,561
Farm Year To Date Expenses$1,955,269
Pro Salary Cap To Date$36,080,464
Farm Salary Cap To Date$1,284,050

Estimate

Pro Estimated Season Revenue$15,605,239
Pro Remaining Season Days43
Pro Expenses Per Days$378,338
Pro Estimated Expenses$16,268,534
Farm Remaining Season Days48
Farm Expenses Per Days$19,655
Farm Estimated Expenses$943,440
Estimated Season Expenses$17,211,974
Payroll$52,345,656
Estimate Under Maximum Salary Cap of $75,000,000$22,654,344
Estimate Over Minimum Salary Cap of $35,000,000 $17,345,656
Current Bank Account$27,996,568
Projected Bank Account$26,389,833

Pro Players Salaries

Jason Pominville $5,600,000 (1)
Devan Dubnyk $5,468,750 (4)
Andreas Athanasiou $4,500,000 (5)
Colin Wilson $3,225,000 (4)
Ryan Dzingel $3,188,886 (6)
Joseph Blandisi $2,250,000 (5)
Jake McCabe $2,250,000 (4)
Markus Granlund $2,000,000 (3)
Jamie Oleksiak $2,000,000 (2)
Phillip Danault $2,000,000 (3)
Matt Murray $2,000,000 (4)
Aleksander Barkov $1,896,250 (5)
Torey Krug $1,879,167 (1)
Tyson Barrie $1,845,000 (4)
Anthony Duclair $1,594,442 (4)
John Klingberg $1,594,442 (4)
Julius Honka $1,594,442 (4)
Johnny Gaudreau $1,594,442 (4)
Patrik Nemeth $1,564,832 (2)
Matthew Tkachuk $1,500,000 (5)
Antoine Roussel $1,000,000 (4)
Eric Tangradi $750,000 (1)
Jimmy Vesey $525,000 (3)
Esa Lindell $525,000 (1)
Total Pro Players24
Salary Commitment
Year 5 : $52,345,653.00
Year 6 : $43,591,486.00
Year 7 : $40,026,654.00
Year 8 : $35,501,654.00
Salary Average Commitment
Year 5 : $44,743,653.00
Year 6 : $35,589,486.00
Year 7 : $32,024,654.00
Year 8 : $28,499,654.00
Salary Cap with 1 Way Contract
Year 5 : $52,345,653.00
Year 6 : $43,591,486.00
Year 7 : $40,026,654.00
Year 8 : $35,501,654.00

Farm Players Salaries

Valeri Nichushkin $189,625 (5)
Devin Shore $159,444 (4)
Radek Faksa $156,250 (4)
Mikko Rantanen $150,000 (3)
Oscar Lindberg $141,750 (4)
Dylan DeMelo $97,500 (3)
Evan Rodrigues $95,000 (1)
Conor Sheary $95,000 (4)
Brandon Manning $80,000 (2)
Peter Holland $75,000 (4)
Max McCormick $52,500 (4)
Branden Troock $52,500 (1)
Jason Dickinson $52,500 (1)
Mattias Backman $52,500 (1)
Ludwig Bystrom $52,500 (1)
Juuse Saros $52,500 (1)
Cole Ully $52,500 (1)
Mario Lucia $52,500 (3)
Philippe Desrosiers $52,500 (1)
Remi Elie $52,500 (1)
Scott Glennie $52,500 (3)
Matej Stransky $52,500 (1)
Total Farm Players22
Salary Commitment
Year 5 : $1,869,569.00
Year 6 : $1,302,069.00
Year 7 : $1,222,069.00
Year 8 : $869,569.00
Salary Average Commitment
Year 5 : $1,796,844.00
Year 6 : $1,148,244.00
Year 7 : $1,068,244.00
Year 8 : $732,444.00

Detroit Redwings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 4,493 - 74.88%
Level 2: 5000 - $60 - 3,878 - 77.56%
Level 3: 3000 - $35 - 2,766 - 92.19%
Level 4: 5000 - $25 - 3,859 - 77.18%
Luxury : 1000 - $200 - 762 - 76.19%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %15,758 - 78.79%
Average Income per Game$1,387,289
Year to Date Revenue$40,231,371

Expense

Pro Players Total Salaries$58,753,104
Farm Players Total Salaries$1,917,700
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,119,665
Farm Year To Date Expenses$1,661,176
Pro Salary Cap To Date$39,424,645
Farm Salary Cap To Date$1,291,996

Estimate

Pro Estimated Season Revenue$16,647,464
Pro Remaining Season Days43
Pro Expenses Per Days$423,781
Pro Estimated Expenses$18,222,583
Farm Remaining Season Days48
Farm Expenses Per Days$16,902
Farm Estimated Expenses$811,296
Estimated Season Expenses$19,033,879
Payroll$58,753,104
Estimate Under Maximum Salary Cap of $75,000,000$16,246,896
Estimate Over Minimum Salary Cap of $35,000,000 $23,753,104
Current Bank Account$40,057,978
Projected Bank Account$37,671,563

Pro Players Salaries

Kris Letang $7,250,000 (1)
Bryan Little $5,875,000 (1)
Nikita Zaitsev $5,750,000 (7)
Duncan Keith $5,538,462 (1)
Justin Faulk $4,833,333 (1)
Francois Beauchemin $3,500,000 (4)
Antti Raanta $2,800,000 (1)
Jake Gardiner $2,233,334 (2)
Mikael Granlund $1,845,000 (1)
Riley Sheahan $1,845,000 (2)
Brock Nelson $1,845,000 (1)
Jonathan Huberdeau $1,833,042 (3)
Auston Matthews $1,750,000 (5)
Tomas Tatar $1,722,000 (2)
William Nylander $1,682,000 (2)
Sami Vatanen $1,609,250 (2)
Alexander Wennberg $1,594,442 (4)
Brendan Gallagher $1,438,500 (4)
Jason Zucker $1,102,500 (1)
Lawson Crouse $1,000,000 (5)
Peter Budaj $656,250 (7)
Zach Hyman $525,000 (1)
Alexander Burmistrov $525,000 (1)
Total Pro Players23
Salary Commitment
Year 5 : $58,753,113.00
Year 6 : $26,613,818.00
Year 7 : $17,522,234.00
Year 8 : $15,689,192.00
Salary Average Commitment
Year 5 : $50,136,029.00
Year 6 : $18,349,234.00
Year 7 : $10,965,984.00
Year 8 : $9,132,942.00
Salary Cap with 1 Way Contract
Year 5 : $58,753,113.00
Year 6 : $26,613,818.00
Year 7 : $17,522,234.00
Year 8 : $15,689,192.00

Farm Players Salaries

Connor Carrick $165,000 (5)
Tyler Bertuzzi $125,000 (5)
Petr Mrazek $124,950 (2)
Griffin Reinhart $110,250 (1)
Adam Clendening $110,250 (7)
Martin Frk $100,000 (6)
Brenden Kichton $99,750 (1)
Austin Watson $90,000 (4)
Brandon Carlo $85,000 (5)
Antoine Bibeau $80,000 (6)
Landon Ferraro $75,000 (5)
Ryan Sproul $70,000 (5)
Ben Harpur $52,500 (1)
Nick Paul $52,500 (1)
Jared McCann $52,500 (1)
Shayne Gostisbehere $52,500 (1)
Jake Virtanen $52,500 (1)
Joe Hicketts $52,500 (3)
Sonny Milano $52,500 (1)
Jordan Subban $52,500 (1)
Dominic Turgeon $52,500 (3)
Ben Marshall $52,500 (3)
Michael Dal Colle $52,500 (3)
Joakim Ryan $52,500 (1)
Marek Langhamer $52,500 (5)
Total Farm Players25
Salary Commitment
Year 5 : $1,917,700.00
Year 6 : $1,287,700.00
Year 7 : $1,162,750.00
Year 8 : $952,750.00
Salary Average Commitment
Year 5 : $2,288,600.00
Year 6 : $1,202,100.00
Year 7 : $1,077,150.00
Year 8 : $829,650.00

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $98 - 4,709 - 78.48%
Level 2: 5000 - $59 - 3,868 - 77.35%
Level 3: 3000 - $35 - 2,285 - 76.16%
Level 4: 5000 - $22 - 4,011 - 80.22%
Luxury : 1000 - $196 - 795 - 79.48%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %15,667 - 78.34%
Average Income per Game$1,426,763
Year to Date Revenue$41,376,141

Expense

Pro Players Total Salaries$74,039,352
Farm Players Total Salaries$1,971,764
Coaches Total Salaries$3,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,197,536
Farm Year To Date Expenses$1,692,656
Pro Salary Cap To Date$51,459,996
Farm Salary Cap To Date$1,323,490

Estimate

Pro Estimated Season Revenue$17,121,162
Pro Remaining Season Days43
Pro Expenses Per Days$542,832
Pro Estimated Expenses$23,341,776
Farm Remaining Season Days48
Farm Expenses Per Days$17,272
Farm Estimated Expenses$829,056
Estimated Season Expenses$24,170,832
Payroll$74,039,352
Estimate Under Maximum Salary Cap of $75,000,000$960,648
Estimate Over Minimum Salary Cap of $35,000,000 $39,039,352
Current Bank Account$35,942,802
Projected Bank Account$28,893,132

Pro Players Salaries

David Backes $8,600,000 (5)
Mikko Koivu $8,437,500 (5)
Zdeno Chara $7,734,375 (3)
Milan Lucic $6,000,000 (1)
Alex Goligoski $5,750,000 (1)
Jack Johnson $5,446,428 (7)
Jay Bouwmeester $5,400,000 (1)
Mikael Backlund $3,450,000 (4)
Kris Russell $2,600,000 (1)
Jaromir Jagr $2,400,000 (1)
Zack Smith $2,359,375 (3)
Jarome Iginla $2,250,000 (1)
Drew Stafford $2,000,000 (3)
John Mitchell $1,980,000 (5)
Derek MacKenzie $1,875,000 (3)
Brenden Dillon $1,845,000 (2)
Zack Kassian $1,250,000 (2)
Vernon Fiddler $1,250,000 (2)
Alex Khokhlachev $786,667 (1)
Dylan Sadowy $525,000 (3)
Jimmy Howard $525,000 (1)
Calvin Pickard $525,000 (1)
Brett Pesce $525,000 (1)
Matt Cullen $525,000 (1)
Jyrki Jokipakka $0 (0)
Total Pro Players25
Salary Commitment
Year 5 : $74,039,345.00
Year 6 : $46,752,678.00
Year 7 : $42,407,678.00
Year 8 : $27,913,928.00
Salary Average Commitment
Year 5 : $34,992,185.00
Year 6 : $17,996,518.00
Year 7 : $14,971,518.00
Year 8 : $10,387,143.00
Salary Cap with 1 Way Contract
Year 5 : $74,039,345.00
Year 6 : $46,752,678.00
Year 7 : $42,407,678.00
Year 8 : $27,913,928.00

Farm Players Salaries

Mark Streit $187,500 (1)
Jujhar Khaira $160,000 (5)
Phillip Di Guiseppe $160,000 (5)
Damon Severson $159,444 (4)
William Karlsson $159,444 (2)
Markus Nutivaara $140,000 (7)
Kevin Bieksa $100,000 (2)
Ryan Murphy $86,000 (3)
Kyle Brodziak $65,625 (2)
Iiro Pakarinen $65,000 (3)
Brock McGinn $56,250 (4)
Christopher Gibson $55,000 (4)
Steve Ott $52,500 (2)
Chris Butler $52,500 (1)
Matt Benning $52,500 (3)
Cristoval Nieves $52,500 (3)
Tom McCollum $52,500 (3)
Linus Ullmark $52,500 (1)
Corey Tropp $52,500 (1)
Travis Boyd $52,500 (1)
Luke Witkowski $52,500 (1)
Taylor Beck $52,500 (1)
Sean Kuraly $52,500 (3)
Total Farm Players23
Salary Commitment
Year 5 : $1,971,763.00
Year 6 : $1,469,263.00
Year 7 : $1,091,694.00
Year 8 : $730,694.00
Salary Average Commitment
Year 5 : $1,581,944.00
Year 6 : $1,134,444.00
Year 7 : $876,944.00
Year 8 : $489,444.00

Los Angles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 4,675 - 77.92%
Level 2: 5000 - $60 - 3,908 - 78.16%
Level 3: 3000 - $35 - 2,820 - 93.99%
Level 4: 5000 - $25 - 3,935 - 78.70%
Luxury : 1000 - $200 - 766 - 76.58%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %16,104 - 80.52%
Average Income per Game$1,420,521
Year to Date Revenue$41,195,101

Expense

Pro Players Total Salaries$71,753,040
Farm Players Total Salaries$1,856,607
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,169,045
Farm Year To Date Expenses$1,655,901
Pro Salary Cap To Date$49,473,980
Farm Salary Cap To Date$1,286,697

Estimate

Pro Estimated Season Revenue$17,046,249
Pro Remaining Season Days43
Pro Expenses Per Days$515,979
Pro Estimated Expenses$22,187,097
Farm Remaining Season Days48
Farm Expenses Per Days$16,484
Farm Estimated Expenses$791,232
Estimated Season Expenses$22,978,329
Payroll$71,753,040
Estimate Under Maximum Salary Cap of $75,000,000$3,246,960
Estimate Over Minimum Salary Cap of $35,000,000 $36,753,040
Current Bank Account$11,079,608
Projected Bank Account$5,147,528

Pro Players Salaries

Phil Kessel $8,000,000 (1)
Patrick Kane $7,245,000 (2)
Joe Thornton $7,000,000 (6)
Drew Doughty $7,000,000 (1)
Erik Karlsson $6,500,000 (1)
John Moore $3,960,000 (2)
Nazem Kadri $3,835,250 (7)
Anders Lee $3,500,000 (4)
Jacob Markstrom $2,400,000 (4)
John-Michael Liles $2,200,000 (6)
Matt Calvert $2,024,375 (1)
Carter Hutton $2,000,000 (7)
Curtis Lazar $1,950,000 (7)
Kevan Miller $1,875,000 (4)
J.T. Miller $1,833,042 (4)
Morgan Rielly $1,833,042 (2)
Matt Nieto $1,625,000 (5)
Martin Marincin $1,533,000 (1)
Cody Eakin $1,339,333 (4)
Melker Karlsson $1,100,000 (7)
Ryan Callahan $800,000 (3)
Brandon Pirri $750,000 (4)
Patrick Eaves $750,000 (4)
Viktor Stalberg $700,000 (3)
Total Pro Players24
Salary Commitment
Year 5 : $71,753,042.00
Year 6 : $46,695,667.00
Year 7 : $33,657,625.00
Year 8 : $32,157,625.00
Salary Average Commitment
Year 5 : $60,084,542.00
Year 6 : $36,526,542.00
Year 7 : $26,407,375.00
Year 8 : $25,357,375.00
Salary Cap with 1 Way Contract
Year 5 : $71,753,042.00
Year 6 : $46,695,667.00
Year 7 : $33,657,625.00
Year 8 : $32,157,625.00

Farm Players Salaries

Anton Lander $185,000 (3)
Jordan Oesterle $162,500 (6)
Jared Cowen $150,000 (6)
Tim Schaller $110,000 (6)
Laurent Brossoit $100,000 (1)
Evgeny Svechnikov $100,000 (5)
Nicolas Deslauriers $92,857 (5)
Shane Prince $92,500 (4)
Rasmus Andersson $75,000 (4)
Anton Khudobin $70,000 (2)
Sergey Tolchinsky $68,750 (1)
Kevin Porter $62,500 (4)
Chad Ruhwedel $62,500 (4)
Philip Larsen $52,500 (3)
Chris Mueller $52,500 (1)
Ben Betker $52,500 (1)
Justin Bailey $52,500 (1)
Daniel O'Regan $52,500 (3)
Kyle Platzer $52,500 (1)
Dillon Simpson $52,500 (1)
Erik Gustafsson $52,500 (1)
Anton Slepyshev $52,500 (1)
Joey LaLeggia $52,500 (1)
Total Farm Players23
Salary Commitment
Year 5 : $1,856,607.00
Year 6 : $1,267,857.00
Year 7 : $1,197,857.00
Year 8 : $907,857.00
Salary Average Commitment
Year 5 : $1,739,278.00
Year 6 : $942,500.00
Year 7 : $872,500.00
Year 8 : $575,000.00

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 4,669 - 77.81%
Level 2: 5000 - $60 - 3,973 - 79.46%
Level 3: 3000 - $35 - 2,890 - 96.33%
Level 4: 5000 - $25 - 3,969 - 79.39%
Luxury : 1000 - $200 - 790 - 79.02%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %16,291 - 81.46%
Average Income per Game$1,435,980
Year to Date Revenue$41,643,410

Expense

Pro Players Total Salaries$64,754,288
Farm Players Total Salaries$1,870,228
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,058,430
Farm Year To Date Expenses$1,925,684
Pro Salary Cap To Date$45,015,808
Farm Salary Cap To Date$1,254,480

Estimate

Pro Estimated Season Revenue$17,231,756
Pro Remaining Season Days43
Pro Expenses Per Days$469,889
Pro Estimated Expenses$20,205,227
Farm Remaining Season Days48
Farm Expenses Per Days$19,659
Farm Estimated Expenses$943,632
Estimated Season Expenses$21,148,859
Payroll$64,754,288
Estimate Under Maximum Salary Cap of $75,000,000$10,245,712
Estimate Over Minimum Salary Cap of $35,000,000 $29,754,288
Current Bank Account$14,905,250
Projected Bank Account$10,988,147

Pro Players Salaries

Loui Eriksson $9,000,000 (5)
Sidney Crosby $8,700,000 (1)
Carey Price $8,125,000 (7)
Ryan Nugent-Hopkins $6,000,000 (1)
Craig Anderson $5,000,000 (3)
Dennis Wideman $4,500,000 (6)
Mike Ribeiro $3,900,000 (2)
Chris Kunitz $3,800,000 (6)
Mathieu Perreault $2,100,000 (2)
Marco Scandella $2,050,000 (2)
Nathan Beaulieu $1,896,250 (1)
Filip Forsberg $1,833,042 (5)
Zbynek Michalek $1,500,000 (4)
Tom Gilbert $1,125,000 (1)
Christian Fischer $850,000 (5)
Jeff Schultz $700,000 (4)
Chris Kelly $700,000 (2)
Ryan Reaves $700,000 (2)
Steve Bernier $700,000 (2)
Brady Skjei $525,000 (1)
Laurent Dauphin $525,000 (1)
Artturi Lehkonen $525,000 (3)
Total Pro Players22
Salary Commitment
Year 5 : $64,754,292.00
Year 6 : $45,983,042.00
Year 7 : $35,833,042.00
Year 8 : $30,308,042.00
Salary Average Commitment
Year 5 : $52,259,417.00
Year 6 : $32,719,167.00
Year 7 : $23,094,167.00
Year 8 : $16,594,167.00
Salary Cap with 1 Way Contract
Year 5 : $64,754,292.00
Year 6 : $45,983,042.00
Year 7 : $35,833,042.00
Year 8 : $30,308,042.00

Farm Players Salaries

Ville Pokka $159,444 (2)
Daniel Carr $159,444 (1)
Eric Gelinas $120,000 (2)
Greg Pateryn $118,125 (5)
Scott Harrington $100,000 (5)
Curtis McElhinney $93,750 (6)
Taylor Leier $75,000 (4)
Charlie Lindgren $66,964 (5)
Dan Vladar $65,000 (3)
Joel Vermin $60,000 (2)
Duncan Siemens $55,000 (5)
Tomas Nosek $55,000 (5)
Scott Mayfield $55,000 (5)
Dustin Tokarski $55,000 (2)
Viktor Loov $55,000 (5)
Daniel Audette $52,500 (3)
Tim Bozon $52,500 (1)
Paul Bissonnette $52,500 (2)
Michael McCarron $52,500 (1)
Miles Wood $52,500 (3)
Vaclav Karabacek $52,500 (3)
Mark MacMillan $52,500 (1)
Jeremy Gregoire $52,500 (1)
Nikita Scherbak $52,500 (1)
Jordan Szwarz $52,500 (2)
Josiah Didier $52,500 (1)
Total Farm Players26
Salary Commitment
Year 5 : $1,870,227.00
Year 6 : $1,395,783.00
Year 7 : $896,339.00
Year 8 : $673,839.00
Salary Average Commitment
Year 5 : $1,977,638.00
Year 6 : $1,335,694.00
Year 7 : $838,750.00
Year 8 : $561,250.00

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 4,609 - 76.81%
Level 2: 5000 - $60 - 3,829 - 76.57%
Level 3: 3000 - $35 - 2,814 - 93.79%
Level 4: 5000 - $25 - 3,956 - 79.13%
Luxury : 1000 - $200 - 783 - 78.27%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %15,990 - 79.95%
Average Income per Game$1,410,088
Year to Date Revenue$40,892,539

Expense

Pro Players Total Salaries$62,741,952
Farm Players Total Salaries$1,751,794
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,302,958
Farm Year To Date Expenses$1,645,714
Pro Salary Cap To Date$43,607,844
Farm Salary Cap To Date$1,175,902

Estimate

Pro Estimated Season Revenue$16,921,051
Pro Remaining Season Days43
Pro Expenses Per Days$452,071
Pro Estimated Expenses$19,439,053
Farm Remaining Season Days48
Farm Expenses Per Days$16,793
Farm Estimated Expenses$806,064
Estimated Season Expenses$20,245,117
Payroll$62,741,952
Estimate Under Maximum Salary Cap of $75,000,000$12,258,048
Estimate Over Minimum Salary Cap of $35,000,000 $27,741,952
Current Bank Account$15,413,652
Projected Bank Account$12,089,586

Pro Players Salaries

Marian Gaborik $9,375,000 (1)
Eric Staal $8,250,000 (1)
Mike Green $5,312,500 (2)
Zach Bogosian $5,142,857 (1)
Tomas Plekanec $5,000,000 (1)
Andrew Cogliano $3,750,000 (3)
Milan Michalek $3,750,000 (1)
Michael Cammalleri $3,500,000 (2)
Cody Franson $2,150,000 (2)
Anton Stralman $2,125,000 (4)
Marc Methot $2,000,000 (4)
Shane Doan $1,875,000 (1)
Kyle Clifford $1,742,500 (2)
Riley Nash $1,500,000 (2)
Patrik Berglund $1,000,000 (2)
Toby Enstrom $972,222 (1)
Thomas Greiss $937,500 (1)
Justin Falk $800,000 (2)
Chris Thorburn $750,000 (2)
Jamie McBain $750,000 (2)
Cam Talbot $703,125 (2)
Matt Hendricks $700,000 (2)
Lauri Korpikoski $656,250 (2)
Total Pro Players23
Salary Commitment
Year 5 : $62,741,954.00
Year 6 : $27,439,375.00
Year 7 : $7,875,000.00
Year 8 : $4,125,000.00
Salary Average Commitment
Year 5 : $26,317,857.00
Year 6 : $9,800,000.00
Year 7 : $3,175,000.00
Year 8 : $2,650,000.00
Salary Cap with 1 Way Contract
Year 5 : $62,741,954.00
Year 6 : $27,439,375.00
Year 7 : $7,875,000.00
Year 8 : $4,125,000.00

Farm Players Salaries

Joe Morrow $200,000 (5)
Emerson Etem $178,350 (1)
Jiri Sekec $159,444 (4)
Anthony Beauvillier $100,000 (5)
Nate Prosser $86,500 (2)
James Wisniewski $75,000 (2)
Nate Guenin $75,000 (1)
Patrice Cormier $75,000 (2)
Reto Berra $70,000 (3)
Ryan Carter $70,000 (2)
Danny Kristo $70,000 (3)
Matt Frattin $65,000 (3)
Michael Sgarbossa $60,000 (3)
Brian Flynn $60,000 (3)
Justin Peters $60,000 (2)
Drew Miller $60,000 (4)
Robert Bortuzzo $60,000 (3)
Mike Blunden $60,000 (2)
Jeremy Smith $57,500 (3)
Andreas Martinsen $57,500 (2)
Julian Melchiori $52,500 (1)
Total Farm Players21
Salary Commitment
Year 5 : $1,751,794.00
Year 6 : $1,445,944.00
Year 7 : $961,944.00
Year 8 : $519,444.00
Salary Average Commitment
Year 5 : $1,222,500.00
Year 6 : $1,042,500.00
Year 7 : $675,000.00
Year 8 : $307,500.00

NewYork Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6000 - $92 - 5,743 - 95.71%
Level 2: 5000 - $58 - 4,812 - 96.24%
Level 3: 3000 - $32 - 2,875 - 95.84%
Level 4: 5000 - $25 - 3,925 - 78.50%
Luxury : 1000 - $190 - 956 - 95.57%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %18,310 - 91.55%
Average Income per Game$1,591,825
Year to Date Revenue$46,162,938

Expense

Pro Players Total Salaries$74,735,160
Farm Players Total Salaries$1,961,750
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,638,642
Farm Year To Date Expenses$1,719,508
Pro Salary Cap To Date$51,943,626
Farm Salary Cap To Date$1,316,826

Estimate

Pro Estimated Season Revenue$19,101,905
Pro Remaining Season Days43
Pro Expenses Per Days$537,129
Pro Estimated Expenses$23,096,547
Farm Remaining Season Days48
Farm Expenses Per Days$17,546
Farm Estimated Expenses$842,208
Estimated Season Expenses$23,938,755
Payroll$74,735,160
Estimate Under Maximum Salary Cap of $75,000,000$264,840
Estimate Over Minimum Salary Cap of $35,000,000 $39,735,160
Current Bank Account$27,322,909
Projected Bank Account$22,486,059

Pro Players Salaries

Rick Nash $7,500,000 (6)
Brent Seabrook $7,250,000 (2)
Valtteri Filppula $6,250,000 (4)
Brad Marchand $5,625,000 (6)
Johnny Boychuk $4,583,337 (2)
Roman Josi $4,000,000 (1)
Ryan Johansen $3,890,000 (4)
Joel Ward $3,750,000 (2)
Derick Brassard $3,680,000 (4)
Cal Clutterbuck $3,437,500 (5)
Dan Hamhuis $3,125,000 (3)
Nick Leddy $3,105,000 (4)
James Reimer $2,812,500 (2)
Aaron Dell $2,200,000 (6)
Vladislav Namestnikov $1,896,250 (4)
Reilly Smith $1,845,000 (3)
Brendan Smith $1,600,000 (7)
Boone Jenner $1,595,582 (5)
Tyler Toffoli $1,505,000 (4)
Andrej Sustr $1,500,000 (4)
Stephen Gionta $1,250,000 (2)
Erik Haula $1,180,000 (4)
Martin Jones $1,155,000 (4)
Total Pro Players23
Salary Commitment
Year 5 : $74,735,169.00
Year 6 : $70,735,169.00
Year 7 : $51,089,332.00
Year 8 : $46,119,332.00
Salary Average Commitment
Year 5 : $53,680,420.00
Year 6 : $49,680,420.00
Year 7 : $32,772,083.00
Year 8 : $30,402,083.00
Salary Cap with 1 Way Contract
Year 5 : $74,735,169.00
Year 6 : $70,735,169.00
Year 7 : $51,089,332.00
Year 8 : $46,119,332.00

Farm Players Salaries

Nick Bjugstad $184,500 (4)
Adam Pelech $126,000 (7)
Tyler Pitlick $125,000 (6)
Patrick Wiercioch $110,000 (5)
Nick Shore $106,250 (4)
Noel Acciari $105,000 (4)
Alexander Nylander $100,000 (5)
Erik Condra $100,000 (2)
Brendan Gaunce $87,500 (4)
Denis Gurianov $85,000 (5)
Tanner Richard $72,500 (6)
Casey Bailey $70,000 (4)
Christoph Bertschy $60,000 (3)
Kyle Burroughs $52,500 (1)
Hunter Smith $52,500 (1)
Adrian Kempe $52,500 (1)
Eamon McAdam $52,500 (3)
Thatcher Demko $52,500 (3)
Joshua Ho-Sang $52,500 (3)
Devon Toews $52,500 (3)
Robbie Russo $52,500 (1)
Kevin Czuczman $52,500 (1)
Kyle Schempp $52,500 (3)
Roland McKeown $52,500 (3)
Samuel Morin $52,500 (1)
Total Farm Players25
Salary Commitment
Year 5 : $1,961,750.00
Year 6 : $1,646,750.00
Year 7 : $1,546,750.00
Year 8 : $1,171,750.00
Salary Average Commitment
Year 5 : $2,142,550.00
Year 6 : $1,613,250.00
Year 7 : $1,513,250.00
Year 8 : $1,008,250.00

NewYork Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $102 - 4,583 - 76.38%
Level 2: 5000 - $63 - 3,705 - 74.10%
Level 3: 3000 - $41 - 2,051 - 68.38%
Level 4: 5000 - $28 - 3,524 - 70.47%
Luxury : 1000 - $195 - 932 - 93.20%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %14,795 - 73.98%
Average Income per Game$1,438,265
Year to Date Revenue$41,709,682

Expense

Pro Players Total Salaries$70,478,744
Farm Players Total Salaries$1,670,546
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,704,022
Farm Year To Date Expenses$1,501,610
Pro Salary Cap To Date$48,869,970
Farm Salary Cap To Date$1,132,444

Estimate

Pro Estimated Season Revenue$17,259,179
Pro Remaining Season Days43
Pro Expenses Per Days$508,360
Pro Estimated Expenses$21,859,480
Farm Remaining Season Days48
Farm Expenses Per Days$15,209
Farm Estimated Expenses$730,032
Estimated Season Expenses$22,589,512
Payroll$70,478,744
Estimate Under Maximum Salary Cap of $75,000,000$4,521,256
Estimate Over Minimum Salary Cap of $35,000,000 $35,478,744
Current Bank Account$6,970,067
Projected Bank Account$1,639,734

Pro Players Salaries

Mike Fisher $9,700,000 (3)
Henrik Zetterberg $6,083,333 (1)
Jamie Benn $6,037,500 (6)
Matt Duchene $6,000,000 (1)
Andrew Ladd $5,500,000 (1)
Tyler Myers $5,500,000 (1)
Brandon Dubinsky $5,250,000 (4)
P.K. Subban $3,306,250 (4)
Jussi Jokinen $3,125,000 (4)
Dmitry Kulikov $2,875,000 (3)
Michal Neuvirth $2,875,000 (2)
Ryan Miller $2,500,000 (4)
Justin Schultz $1,900,000 (1)
Nathan MacKinnon $1,896,250 (5)
Radko Gudas $1,800,000 (7)
Josh Gorges $1,800,000 (3)
Carl Soderberg $1,260,416 (3)
Blake Comeau $720,000 (2)
Matt Moulson $625,000 (5)
Brian Campbell $600,000 (2)
Yannick Weber $600,000 (3)
Jamie McGinn $525,000 (4)
Total Pro Players22
Salary Commitment
Year 5 : $70,478,749.00
Year 6 : $45,495,416.00
Year 7 : $41,300,416.00
Year 8 : $25,065,000.00
Salary Average Commitment
Year 5 : $55,566,249.00
Year 6 : $30,582,916.00
Year 7 : $26,462,916.00
Year 8 : $20,677,500.00
Salary Cap with 1 Way Contract
Year 5 : $70,478,749.00
Year 6 : $45,495,416.00
Year 7 : $41,300,416.00
Year 8 : $25,065,000.00

Farm Players Salaries

Stuart Percy $176,983 (5)
Chad Johnson $164,063 (4)
Mirco Mueller $159,500 (1)
Dylan Olsen $75,000 (4)
Dylan Blujus $70,000 (3)
Dave Bolland $70,000 (2)
Dwight King $60,000 (3)
Rinat Valiev $55,000 (3)
Conor Allen $52,500 (1)
Petr Zamorsky $52,500 (1)
Richard Nejezchleb $52,500 (1)
Josh Nicholls $52,500 (1)
Daniel Walcott $52,500 (1)
Jack Campbell $52,500 (3)
Adam Tambellini $52,500 (1)
Chris McCarthy $52,500 (1)
Erik Burgdoerfer $52,500 (3)
Zach Leslie $52,500 (4)
Morgan Klimchuk $52,500 (1)
Steven Fogarty $52,500 (3)
Michael Hutchinson $52,500 (2)
Jean Dupuy $52,500 (2)
Joel Rumpel $52,500 (1)
Joakim Nordstrom $52,500 (2)
Total Farm Players24
Salary Commitment
Year 5 : $1,670,546.00
Year 6 : $1,038,546.00
Year 7 : $811,046.00
Year 8 : $468,546.00
Salary Average Commitment
Year 5 : $1,693,096.00
Year 6 : $947,296.00
Year 7 : $737,296.00
Year 8 : $355,396.00

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 4,636 - 77.26%
Level 2: 5000 - $60 - 3,906 - 78.13%
Level 3: 3000 - $35 - 2,801 - 93.38%
Level 4: 5000 - $25 - 3,866 - 77.31%
Luxury : 1000 - $200 - 769 - 76.94%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %15,979 - 79.89%
Average Income per Game$1,412,827
Year to Date Revenue$40,971,994

Expense

Pro Players Total Salaries$52,657,284
Farm Players Total Salaries$1,341,944
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$37,688,782
Farm Year To Date Expenses$1,293,574
Pro Salary Cap To Date$36,472,484
Farm Salary Cap To Date$924,342

Estimate

Pro Estimated Season Revenue$16,953,929
Pro Remaining Season Days43
Pro Expenses Per Days$385,867
Pro Estimated Expenses$16,592,281
Farm Remaining Season Days48
Farm Expenses Per Days$12,959
Farm Estimated Expenses$622,032
Estimated Season Expenses$17,214,313
Payroll$52,657,284
Estimate Under Maximum Salary Cap of $75,000,000$22,342,716
Estimate Over Minimum Salary Cap of $35,000,000 $17,657,284
Current Bank Account$3,264,412
Projected Bank Account$3,004,028

Pro Players Salaries

Dion Phaneuf $7,000,000 (1)
Marc Staal $6,210,937 (1)
Jeff Skinner $5,725,000 (1)
Steve Mason $5,125,000 (6)
Kyle Turris $4,025,000 (2)
Kevin Fiala $3,188,886 (7)
Paul Martin $2,500,000 (2)
Brandon Sutter $2,376,667 (1)
Hampus Lindholm $1,833,042 (5)
Robin Lehner $1,783,500 (1)
Chris Stewart $1,625,000 (3)
Ryan Spooner $1,558,000 (4)
Carl Gunnarsson $1,500,000 (3)
Alex Petrovic $1,250,000 (4)
Josh Jooris $1,000,000 (4)
David Schlemko $900,000 (1)
J.T. Brown $900,000 (3)
Michael Kostka $781,250 (1)
Trevor Lewis $750,000 (1)
Chris Terry $525,000 (1)
Mike Sislo $525,000 (2)
Derek Dorsett $525,000 (2)
Nathan Paetsch $525,000 (2)
Matt Taormina $525,000 (2)
Total Pro Players24
Salary Commitment
Year 5 : $52,657,282.00
Year 6 : $26,604,928.00
Year 7 : $17,979,928.00
Year 8 : $13,954,928.00
Salary Average Commitment
Year 5 : $48,976,220.00
Year 6 : $24,166,053.00
Year 7 : $16,066,053.00
Year 8 : $13,016,053.00
Salary Cap with 1 Way Contract
Year 5 : $52,657,282.00
Year 6 : $26,604,928.00
Year 7 : $17,979,928.00
Year 8 : $13,954,928.00

Farm Players Salaries

Matt Bailey $159,444 (1)
Louis Domingue $150,000 (2)
Fredrik Claesson $120,000 (5)
Michael Latta $72,500 (2)
Max Gortz $52,500 (1)
Andrew Campbell $52,500 (2)
Taylor Fedun $52,500 (2)
Harry Zolnierczyk $52,500 (1)
Chris Summers $52,500 (2)
Mark Fraser $52,500 (2)
Gustav Forsling $52,500 (3)
Mike McKenna $52,500 (2)
Nick Moutrey $52,500 (1)
Cameron Darcy $52,500 (2)
Richard Bachman $52,500 (2)
Brian Hart $52,500 (1)
Bryce Aneloski $52,500 (3)
Jonas Gustavsson $52,500 (2)
Quentin Shore $52,500 (3)
Caleb Herbert $52,500 (1)
Total Farm Players20
Salary Commitment
Year 5 : $1,341,944.00
Year 6 : $920,000.00
Year 7 : $277,500.00
Year 8 : $120,000.00
Salary Average Commitment
Year 5 : $1,454,644.00
Year 6 : $1,012,500.00
Year 7 : $360,000.00
Year 8 : $120,000.00

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 4,678 - 77.96%
Level 2: 5000 - $60 - 3,852 - 77.05%
Level 3: 3000 - $35 - 2,856 - 95.18%
Level 4: 5000 - $25 - 3,922 - 78.45%
Luxury : 1000 - $200 - 801 - 80.10%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %16,109 - 80.55%
Average Income per Game$1,427,116
Year to Date Revenue$41,386,356

Expense

Pro Players Total Salaries$72,949,832
Farm Players Total Salaries$1,986,944
Coaches Total Salaries$4,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,197,757
Farm Year To Date Expenses$1,669,320
Pro Salary Cap To Date$50,765,157
Farm Salary Cap To Date$1,300,154

Estimate

Pro Estimated Season Revenue$17,125,389
Pro Remaining Season Days43
Pro Expenses Per Days$542,197
Pro Estimated Expenses$23,314,471
Farm Remaining Season Days48
Farm Expenses Per Days$17,376
Farm Estimated Expenses$834,048
Estimated Season Expenses$24,148,519
Payroll$72,949,832
Estimate Under Maximum Salary Cap of $75,000,000$2,050,168
Estimate Over Minimum Salary Cap of $35,000,000 $37,949,832
Current Bank Account$14,271,614
Projected Bank Account$7,248,484

Pro Players Salaries

Corey Perry $8,625,000 (1)
Vincent Trocheck $7,500,000 (5)
John Tavares $6,325,000 (7)
Marc-Andre Fleury $6,250,000 (1)
Nikita Zadorov $5,250,000 (5)
Scott Hartnell $4,750,000 (1)
Marian Hossa $4,687,500 (4)
Andy Greene $3,750,000 (1)
Brett Ritchie $3,000,000 (7)
Nick Jensen $2,630,000 (6)
Andrej Sekera $2,500,000 (3)
Alexey Marchenko $2,044,875 (1)
Nail Yakupov $1,900,000 (1)
Matt Dumba $1,833,042 (5)
Olli Maatta $1,833,042 (5)
Anton Forsberg $1,594,442 (2)
Kevin Hayes $1,594,442 (4)
Patrick Maroon $1,207,500 (1)
Jacob Josefson $1,200,000 (2)
Magnus Paajarvi $1,200,000 (2)
Noah Hanifin $1,000,000 (3)
Shawn Matthias $700,000 (2)
Jake Guentzel $525,000 (3)
Yann Danis $525,000 (2)
Sam Reinhart $525,000 (1)
Total Pro Players25
Salary Commitment
Year 5 : $72,949,843.00
Year 6 : $43,897,468.00
Year 7 : $38,678,026.00
Year 8 : $34,653,026.00
Salary Average Commitment
Year 5 : $55,881,218.00
Year 6 : $24,857,218.00
Year 7 : $19,637,776.00
Year 8 : $13,612,776.00
Salary Cap with 1 Way Contract
Year 5 : $72,949,843.00
Year 6 : $43,897,468.00
Year 7 : $38,678,026.00
Year 8 : $34,653,026.00

Farm Players Salaries

Derrick Pouliot $159,444 (1)
Travis Konecny $100,000 (5)
Travis Dermott $85,000 (5)
Andrew Hammond $75,000 (4)
A.J. Greer $75,000 (4)
Alex Grant $60,000 (4)
Jean-Francois Berube $60,000 (1)
Trevor Murphy $60,000 (2)
Nikita Tryamkin $52,500 (1)
Tyson Strachan $52,500 (2)
Chris Bigras $52,500 (1)
Daniel Zaar $52,500 (1)
Nick Schmaltz $52,500 (3)
Chris Conner $52,500 (2)
Brian Strait $52,500 (2)
Jack Skille $52,500 (2)
Alex Tuch $52,500 (3)
Mike Reilly $52,500 (1)
Rob Scuderi $52,500 (2)
Reece Scarlett $52,500 (4)
Teddy Blueger $52,500 (3)
Mitch Moroz $52,500 (2)
Nick Baptiste $52,500 (1)
Spencer Martin $52,500 (2)
Tyler Lewington $52,500 (1)
Troy Josephs $52,500 (3)
Jean-Sebastien Dea $52,500 (1)
Stefan Matteau $52,500 (4)
Ivan Barbashev $52,500 (1)
Joshua Winquist $52,500 (2)
Adam Gilmour $52,500 (3)
Josh Archibald $52,500 (1)
Chandler Stephenson $52,500 (1)
Total Farm Players33
Salary Commitment
Year 5 : $1,986,944.00
Year 6 : $1,242,500.00
Year 7 : $762,500.00
Year 8 : $500,000.00
Salary Average Commitment
Year 5 : $2,342,322.00
Year 6 : $1,399,400.00
Year 7 : $882,500.00
Year 8 : $517,500.00

SanJose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $97 - 5,632 - 93.87%
Level 2: 5000 - $61 - 3,786 - 75.72%
Level 3: 3000 - $35 - 2,842 - 94.73%
Level 4: 5000 - $25 - 3,870 - 77.40%
Luxury : 1000 - $196 - 943 - 94.26%
Total Capacity :20000

Income

Home Games Left11
Average Attendance - %17,072 - 85.36%
Average Income per Game$1,563,600
Year to Date Revenue$46,908,014

Expense

Pro Players Total Salaries$47,751,048
Farm Players Total Salaries$1,949,407
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,940,044
Farm Year To Date Expenses$2,316,240
Pro Salary Cap To Date$33,202,501
Farm Salary Cap To Date$1,309,388

Estimate

Pro Estimated Season Revenue$17,199,605
Pro Remaining Season Days43
Pro Expenses Per Days$356,390
Pro Estimated Expenses$15,324,770
Farm Remaining Season Days48
Farm Expenses Per Days$23,626
Farm Estimated Expenses$1,134,048
Estimated Season Expenses$16,458,818
Payroll$47,751,048
Estimate Under Maximum Salary Cap of $75,000,000$27,248,952
Estimate Over Minimum Salary Cap of $35,000,000 $12,751,048
Current Bank Account$53,323,105
Projected Bank Account$54,063,892

Pro Players Salaries

Devante Smith-Pelly $9,000,000 (1)
Brent Burns $7,200,000 (6)
Michael Stone $2,300,000 (5)
Dennis Seidenberg $2,300,000 (5)
Frederik Andersen $2,300,000 (5)
Dominic Moore $2,150,000 (2)
Michael Grabner $1,950,000 (4)
Tomas Hertl $1,900,000 (4)
Jonas Brodin $1,833,042 (3)
Ryan Murray $1,833,042 (5)
Ryan Strome $1,769,832 (4)
Kris Versteeg $1,650,000 (4)
Richard Panik $1,650,000 (5)
Chris Tierney $1,594,442 (2)
Jori Lehtera $1,594,442 (2)
Tommy Wingels $1,588,750 (2)
Sebastian Aho $1,000,000 (4)
Ben Smith $718,750 (3)
Deryk Engelland $718,750 (3)
Tyler Graovac $575,000 (4)
Mike Smith $550,000 (4)
Bogdan Yakimov $525,000 (2)
Nicolas Aube-Kubel $525,000 (3)
Julius Bergman $525,000 (1)
Total Pro Players24
Salary Commitment
Year 5 : $47,751,050.00
Year 6 : $38,226,050.00
Year 7 : $30,773,416.00
Year 8 : $26,977,874.00
Salary Average Commitment
Year 5 : $27,090,926.00
Year 6 : $25,671,926.00
Year 7 : $19,844,292.00
Year 8 : $16,092,500.00
Salary Cap with 1 Way Contract
Year 5 : $47,751,050.00
Year 6 : $38,226,050.00
Year 7 : $30,773,416.00
Year 8 : $26,977,874.00

Farm Players Salaries

Chris Wideman $195,000 (5)
Vince Dunn $175,000 (5)
Jared Coreau $162,463 (1)
Barclay Goodrow $159,444 (2)
Andrew Nielson $150,000 (5)
Tyler Ennis $130,000 (5)
Jay McClement $110,000 (2)
Pierre-Alexandre Parenteau $110,000 (2)
Matt Irwin $100,000 (5)
Nick Schultz $85,000 (2)
Cal Heeter $65,000 (3)
Paul Carey $65,000 (5)
Cole Schneider $65,000 (3)
Pierre-Edouard Bellemare $57,500 (2)
Kevin Connauton $57,500 (5)
Nic Petan $52,500 (1)
Kevin Labanc $52,500 (3)
Nikolay Goldobin $52,500 (1)
Mark Jankowski $52,500 (3)
Joonas Donskoi $52,500 (1)
Total Farm Players20
Salary Commitment
Year 5 : $1,949,406.00
Year 6 : $1,629,444.00
Year 7 : $1,107,500.00
Year 8 : $872,500.00
Salary Average Commitment
Year 5 : $1,580,106.00
Year 6 : $1,106,944.00
Year 7 : $732,500.00
Year 8 : $462,500.00

St.Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 4,659 - 77.64%
Level 2: 5000 - $60 - 3,835 - 76.69%
Level 3: 3000 - $35 - 2,852 - 95.06%
Level 4: 5000 - $25 - 3,925 - 78.50%
Luxury : 1000 - $200 - 785 - 78.54%
Total Capacity :20000

Income

Home Games Left11
Average Attendance - %16,055 - 80.28%
Average Income per Game$1,418,774
Year to Date Revenue$42,563,217

Expense

Pro Players Total Salaries$64,695,916
Farm Players Total Salaries$1,484,500
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,660,944
Farm Year To Date Expenses$1,533,406
Pro Salary Cap To Date$44,965,928
Farm Salary Cap To Date$996,464

Estimate

Pro Estimated Season Revenue$15,606,513
Pro Remaining Season Days43
Pro Expenses Per Days$465,928
Pro Estimated Expenses$20,034,904
Farm Remaining Season Days48
Farm Expenses Per Days$15,647
Farm Estimated Expenses$751,056
Estimated Season Expenses$20,785,960
Payroll$64,695,916
Estimate Under Maximum Salary Cap of $75,000,000$10,304,084
Estimate Over Minimum Salary Cap of $35,000,000 $29,695,916
Current Bank Account$36,714,795
Projected Bank Account$31,535,348

Pro Players Salaries

Evgeni Malkin $9,500,000 (1)
Ryan Suter $7,538,462 (1)
Victor Rask $6,550,000 (5)
Alex Pietrangelo $6,500,000 (1)
Adam Henrique $4,000,000 (1)
Craig Smith $4,000,000 (1)
Colton Parayko $3,188,884 (6)
Danny DeKeyser $2,700,000 (2)
Jaden Schwartz $2,333,334 (2)
Jason Garrison $2,200,000 (1)
Michael Raffl $2,200,000 (2)
Vladimir Tarasenko $1,845,000 (3)
Jake Allen $1,640,000 (1)
Sven Baertschi $1,594,443 (2)
Brandon Saad $1,566,542 (4)
Joel Edmundson $1,559,250 (2)
Sven Andrighetto $1,329,999 (5)
Brandon Tanev $950,000 (5)
Darcy Kuemper $925,000 (2)
Greg Carey $925,000 (2)
Derek Grant $600,000 (2)
Kyle Quincey $525,000 (1)
Robby Fabbri $525,000 (1)
Total Pro Players23
Salary Commitment
Year 5 : $64,695,914.00
Year 6 : $28,267,452.00
Year 7 : $15,430,425.00
Year 8 : $13,585,425.00
Salary Average Commitment
Year 5 : $55,136,806.00
Year 6 : $18,126,344.00
Year 7 : $6,864,317.00
Year 8 : $5,019,317.00
Salary Cap with 1 Way Contract
Year 5 : $64,695,914.00
Year 6 : $28,267,452.00
Year 7 : $15,430,425.00
Year 8 : $13,585,425.00

Farm Players Salaries

Marcus Foligno $157,500 (3)
Joel Eriksson Ek $100,000 (5)
Cal O'Reilly $99,500 (3)
Jordan Weal $95,000 (4)
Justin Fontaine $92,500 (2)
Cory Conacher $72,500 (2)
Alex Stalock $72,500 (2)
Petteri Lindbohm $57,500 (4)
Andy Miele $55,000 (1)
Seth Helgeson $52,500 (4)
Cody Goloubef $52,500 (3)
Andreas Englund $52,500 (3)
Gustav Olofsson $52,500 (1)
Jaedon Descheneau $52,500 (3)
Mackenzie MacEachern $52,500 (3)
Ville Husso $52,500 (3)
Ashton Sautner $52,500 (1)
Haydn Fleury $52,500 (3)
Greg McKegg $52,500 (1)
Samuel Blais $52,500 (3)
Andy Andreoff $52,500 (1)
Corban Knight $52,500 (2)
Total Farm Players22
Salary Commitment
Year 5 : $1,484,500.00
Year 6 : $1,219,500.00
Year 7 : $929,500.00
Year 8 : $305,000.00
Salary Average Commitment
Year 5 : $1,502,000.00
Year 6 : $1,182,000.00
Year 7 : $912,000.00
Year 8 : $330,000.00

TampaBay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Bay Times Forum
Level 1: 6000 - $95 - 5,761 - 96.02%
Level 2: 5000 - $55 - 4,706 - 94.13%
Level 3: 3000 - $34 - 2,899 - 96.64%
Level 4: 5000 - $21 - 4,889 - 97.78%
Luxury : 1000 - $195 - 938 - 93.79%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %19,193 - 95.97%
Average Income per Game$1,606,870
Year to Date Revenue$46,599,216

Expense

Pro Players Total Salaries$66,804,776
Farm Players Total Salaries$1,960,167
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,741,536
Farm Year To Date Expenses$1,752,044
Pro Salary Cap To Date$47,046,520
Farm Salary Cap To Date$1,315,748

Estimate

Pro Estimated Season Revenue$19,282,434
Pro Remaining Season Days43
Pro Expenses Per Days$480,885
Pro Estimated Expenses$20,678,055
Farm Remaining Season Days48
Farm Expenses Per Days$17,878
Farm Estimated Expenses$858,144
Estimated Season Expenses$21,536,199
Payroll$66,804,776
Estimate Under Maximum Salary Cap of $75,000,000$8,195,224
Estimate Over Minimum Salary Cap of $35,000,000 $31,804,776
Current Bank Account$19,063,142
Projected Bank Account$16,809,377

Pro Players Salaries

Ryan Getzlaf $8,250,000 (1)
Anze Kopitar $7,820,000 (5)
Blake Wheeler $5,600,000 (1)
Marc-Edouard Vlasic $5,312,500 (7)
Victor Hedman $4,600,000 (6)
Max Pacioretty $4,500,000 (1)
Erik Johnson $4,312,500 (5)
Nick Foligno $3,545,833 (4)
Jeff Petry $3,500,000 (3)
Sean Couturier $3,500,000 (5)
Christopher Tanev $3,000,000 (1)
Ben Bishop $2,875,000 (4)
Colton Sceviour $1,975,000 (7)
Jonathan Drouin $1,594,443 (4)
Mitchell Marner $1,500,000 (5)
Nikita Kucherov $1,494,500 (5)
Brad Richardson $1,250,000 (2)
Ian Cole $900,000 (3)
Jordan Martinook $750,000 (4)
Michael Leighton $525,000 (2)
Total Pro Players20
Salary Commitment
Year 5 : $66,804,776.00
Year 6 : $45,454,776.00
Year 7 : $43,679,776.00
Year 8 : $39,279,776.00
Salary Average Commitment
Year 5 : $60,514,442.00
Year 6 : $39,164,442.00
Year 7 : $37,639,442.00
Year 8 : $33,614,442.00
Salary Cap with 1 Way Contract
Year 5 : $66,804,776.00
Year 6 : $45,454,776.00
Year 7 : $43,679,776.00
Year 8 : $39,279,776.00

Farm Players Salaries

Paul LaDue $150,000 (7)
Benoit Pouliot $140,000 (4)
Cedric Paquette $133,000 (5)
Kevin Gravel $125,000 (4)
Philipp Grubauer $121,567 (4)
Mark Stuart $90,000 (2)
Robin Kovacs $75,000 (4)
Matt Stajan $75,000 (1)
Adin Hill $75,000 (3)
Michal Rozsival $70,000 (1)
Rene Bourque $65,600 (2)
Adam Erne $52,500 (1)
Tom Kostopoulos $52,500 (2)
Sergey Kalinin $52,500 (1)
Wade Megan $52,500 (3)
Brandon Davidson $52,500 (1)
Adam Wilcox $52,500 (1)
MacKenzie Weegar $52,500 (1)
Dominik Simon $52,500 (1)
Matthew Peca $52,500 (1)
Justin Auger $52,500 (2)
Dominik Masin $52,500 (3)
Ben Thomas $52,500 (3)
Andreas Johnsson $52,500 (3)
Nate Thompson $52,500 (4)
Mark Barberio $52,500 (4)
Nic Dowd $52,500 (1)
Total Farm Players27
Salary Commitment
Year 5 : $1,960,167.00
Year 6 : $1,395,167.00
Year 7 : $1,134,567.00
Year 8 : $849,567.00
Salary Average Commitment
Year 5 : $1,954,567.00
Year 6 : $1,284,567.00
Year 7 : $1,074,567.00
Year 8 : $767,067.00

Toronto Mapleleafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 4,673 - 77.89%
Level 2: 5000 - $60 - 3,881 - 77.61%
Level 3: 3000 - $35 - 2,856 - 95.21%
Level 4: 5000 - $25 - 3,869 - 77.39%
Luxury : 1000 - $200 - 796 - 79.55%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %16,075 - 80.38%
Average Income per Game$1,425,589
Year to Date Revenue$41,342,091

Expense

Pro Players Total Salaries$74,986,472
Farm Players Total Salaries$1,611,657
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,409,730
Farm Year To Date Expenses$1,488,508
Pro Salary Cap To Date$51,714,714
Farm Salary Cap To Date$1,119,339

Estimate

Pro Estimated Season Revenue$17,107,072
Pro Remaining Season Days43
Pro Expenses Per Days$538,911
Pro Estimated Expenses$23,173,173
Farm Remaining Season Days48
Farm Expenses Per Days$14,806
Farm Estimated Expenses$710,688
Estimated Season Expenses$23,883,861
Payroll$74,986,472
Estimate Under Maximum Salary Cap of $75,000,000$13,528
Estimate Over Minimum Salary Cap of $35,000,000 $39,986,472
Current Bank Account$20,168,958
Projected Bank Account$13,392,169

Pro Players Salaries

Jason Spezza $8,750,000 (2)
Shea Weber $7,857,143 (1)
Alexander Steen $7,250,000 (3)
Patrice Bergeron $6,500,000 (1)
James Neal $6,250,000 (7)
T.J. Oshie $5,218,750 (5)
Cory Schneider $5,000,000 (4)
Alexander Edler $5,000,000 (1)
David Perron $3,100,000 (5)
Jason Demers $3,000,000 (2)
Mats Zuccarello $2,875,000 (7)
Nick Bonino $2,375,000 (6)
Cam Atkinson $2,300,000 (4)
Cody Ceci $1,833,043 (5)
Dougie Hamilton $1,833,042 (4)
Luke Glendening $1,319,499 (6)
Eric Fehr $1,300,000 (4)
Justin Williams $850,000 (2)
Matt Bartkowski $650,000 (2)
Jay Beagle $600,000 (2)
Mark Fayne $600,000 (1)
Garret Sparks $525,000 (1)
Total Pro Players22
Salary Commitment
Year 5 : $74,986,477.00
Year 6 : $54,504,334.00
Year 7 : $40,654,334.00
Year 8 : $33,404,334.00
Salary Average Commitment
Year 5 : $67,151,435.00
Year 6 : $46,424,292.00
Year 7 : $32,699,292.00
Year 8 : $26,899,292.00
Salary Cap with 1 Way Contract
Year 5 : $74,986,477.00
Year 6 : $54,504,334.00
Year 7 : $40,654,334.00
Year 8 : $33,404,334.00

Farm Players Salaries

Colin Miller $200,000 (4)
Josh Leivo $162,463 (5)
Brendan Leipsic $159,444 (2)
Ondrej Pavelec $102,500 (6)
Andrew MacWilliam $99,750 (2)
Andrew Poturalski $67,500 (5)
Matt Tennyson $65,000 (1)
Tim Erixon $60,000 (2)
Steve Michalek $60,000 (4)
Curtis McKenzie $55,000 (6)
Ryan Garbutt $55,000 (1)
Ian McCoshen $52,500 (3)
Spencer Abbott $52,500 (3)
Frederik Gauthier $52,500 (1)
Jon Gillies $52,500 (1)
Blake Coleman $52,500 (1)
Freddie Hamilton $52,500 (1)
Ryan Rupert $52,500 (1)
Tony Cameranesi $52,500 (3)
Carter Verhaeghe $52,500 (1)
Cole Bardreau $52,500 (2)
Total Farm Players21
Salary Commitment
Year 5 : $1,611,656.00
Year 6 : $1,176,656.00
Year 7 : $804,962.00
Year 8 : $647,462.00
Salary Average Commitment
Year 5 : $1,680,022.00
Year 6 : $1,108,722.00
Year 7 : $744,528.00
Year 8 : $567,028.00

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 4,706 - 78.43%
Level 2: 5000 - $60 - 3,877 - 77.54%
Level 3: 3000 - $35 - 2,852 - 95.06%
Level 4: 5000 - $25 - 3,890 - 77.79%
Luxury : 1000 - $200 - 774 - 77.38%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %16,098 - 80.49%
Average Income per Game$1,424,306
Year to Date Revenue$41,304,884

Expense

Pro Players Total Salaries$65,818,960
Farm Players Total Salaries$1,917,500
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,405,527
Farm Year To Date Expenses$1,659,770
Pro Salary Cap To Date$45,710,504
Farm Salary Cap To Date$1,290,604

Estimate

Pro Estimated Season Revenue$17,091,676
Pro Remaining Season Days43
Pro Expenses Per Days$473,893
Pro Estimated Expenses$20,377,399
Farm Remaining Season Days48
Farm Expenses Per Days$16,901
Farm Estimated Expenses$811,248
Estimated Season Expenses$21,188,647
Payroll$65,818,960
Estimate Under Maximum Salary Cap of $75,000,000$9,181,040
Estimate Over Minimum Salary Cap of $35,000,000 $30,818,960
Current Bank Account$24,843,002
Projected Bank Account$20,746,031

Pro Players Salaries

Frans Nielsen $7,500,000 (5)
Jordan Eberle $6,000,000 (1)
Semyon Varlamov $5,900,000 (1)
Tyler Bozak $5,250,000 (3)
Troy Brouwer $4,375,000 (5)
Connor Murphy $3,539,664 (5)
Thomas Vanek $3,500,000 (2)
Brian Boyle $3,375,000 (6)
Andrew Shaw $3,000,000 (5)
Trevor Daley $3,000,000 (6)
Matt Puempel $2,750,000 (6)
Chris Kreider $2,650,000 (3)
Ben Lovejoy $2,250,000 (4)
Ryan Graves $2,050,000 (6)
Alex Galchenyuk $1,896,250 (2)
Tom Wilson $1,833,048 (5)
David Desharnais $1,625,000 (3)
Kari Lehtonen $1,625,000 (6)
Jonathan Bernier $1,250,000 (6)
Brian Dumoulin $750,000 (4)
Marcus Kruger $600,000 (2)
Johnny Oduya $575,000 (2)
Adam McQuaid $525,000 (1)
Total Pro Players23
Salary Commitment
Year 5 : $65,818,962.00
Year 6 : $53,393,962.00
Year 7 : $46,822,712.00
Year 8 : $37,297,712.00
Salary Average Commitment
Year 5 : $40,993,750.00
Year 6 : $28,568,750.00
Year 7 : $21,997,500.00
Year 8 : $13,522,500.00
Salary Cap with 1 Way Contract
Year 5 : $65,818,962.00
Year 6 : $53,393,962.00
Year 7 : $46,822,712.00
Year 8 : $37,297,712.00

Farm Players Salaries

Brett Connolly $162,500 (6)
Jonny Brodzinski $162,500 (6)
Teemu Pulkkinen $162,500 (6)
Michael Paliotta $162,500 (6)
Garnet Hathaway $150,000 (6)
Scott Laughton $125,000 (4)
Reid Boucher $110,000 (4)
Philip Samuelsson $100,000 (6)
Taylor Chorney $100,000 (6)
Andrew Desjardins $52,500 (1)
Jakub Kindl $52,500 (3)
Oskar Sundqvist $52,500 (1)
Bryan Bickell $52,500 (1)
Ryan Hamilton $52,500 (1)
Anthony DeAngelo $52,500 (1)
Ryan Culkin $52,500 (3)
Sam Brittain $52,500 (4)
Kristers Gudlevskis $52,500 (1)
Patrick Sieloff $52,500 (3)
Frank Corrado $52,500 (2)
Kasimir Kaskisuo $52,500 (7)
Stanislav Galiev $52,500 (1)
Total Farm Players22
Salary Commitment
Year 5 : $1,917,500.00
Year 6 : $1,550,000.00
Year 7 : $1,497,500.00
Year 8 : $1,340,000.00
Salary Average Commitment
Year 5 : $1,782,500.00
Year 6 : $1,335,000.00
Year 7 : $1,282,500.00
Year 8 : $1,120,000.00

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $99 - 4,913 - 81.88%
Level 2: 5000 - $59 - 4,808 - 96.17%
Level 3: 3000 - $35 - 2,894 - 96.48%
Level 4: 5000 - $24 - 4,791 - 95.83%
Luxury : 1000 - $199 - 807 - 80.74%
Total Capacity :20000

Income

Home Games Left11
Average Attendance - %18,214 - 91.07%
Average Income per Game$1,548,470
Year to Date Revenue$46,454,086

Expense

Pro Players Total Salaries$68,948,776
Farm Players Total Salaries$1,719,444
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,007,007
Farm Year To Date Expenses$1,770,028
Pro Salary Cap To Date$51,964,477
Farm Salary Cap To Date$1,266,602

Estimate

Pro Estimated Season Revenue$17,033,165
Pro Remaining Season Days43
Pro Expenses Per Days$499,637
Pro Estimated Expenses$21,484,391
Farm Remaining Season Days48
Farm Expenses Per Days$16,914
Farm Estimated Expenses$811,872
Estimated Season Expenses$22,296,263
Payroll$68,948,776
Estimate Under Maximum Salary Cap of $75,000,000$6,051,224
Estimate Over Minimum Salary Cap of $35,000,000 $33,948,776
Current Bank Account$21,803,336
Projected Bank Account$16,540,238

Pro Players Salaries

Alex Ovechkin $9,538,462 (1)
Ryan Kesler $7,812,500 (7)
Jonathan Toews $7,245,000 (2)
Nicklas Backstrom $6,700,000 (1)
Taylor Hall $6,000,000 (1)
James van Riemsdyk $4,887,500 (7)
John Carlson (Out of Payroll) $4,561,667 (7)
Josh Bailey $3,795,000 (7)
Radim Vrbata $3,750,000 (4)
Braden Holtby $3,700,000 (1)
Karl Alzner (Out of Payroll) $3,220,000 (6)
Kyle Palmieri $2,933,334 (5)
Matt Niskanen $2,875,000 (4)
Evgeny Kuznetsov $1,845,000 (4)
David Savard $1,489,477 (4)
Alec Martinez $1,375,000 (4)
Ron Hainsey $1,250,000 (4)
Sam Gagner $1,102,500 (7)
Troy Grosenick $1,000,000 (7)
Jonathan Marchessault $600,000 (2)
Luca Sbisa $525,000 (4)
Dmitry Orlov $525,000 (1)
Total Pro Players22
Salary Commitment
Year 5 : $76,730,440.00
Year 6 : $50,266,978.00
Year 7 : $42,421,978.00
Year 8 : $42,421,978.00
Salary Average Commitment
Year 5 : $71,641,273.00
Year 6 : $43,702,811.00
Year 7 : $35,857,811.00
Year 8 : $35,857,811.00
Salary Cap with 1 Way Contract
Year 5 : $76,730,440.00
Year 6 : $50,266,978.00
Year 7 : $42,421,978.00
Year 8 : $42,421,978.00

Farm Players Salaries

Andre Burakovsky $159,444 (4)
Seth Griffith $150,000 (5)
Pheonix Copley $110,000 (6)
Pavel Zacha $100,000 (5)
Beau Bennett $95,000 (4)
Nate Schmidt $80,000 (4)
Anthony Stolarz $80,000 (1)
Madison Bowey $52,500 (1)
Zach Sanford $52,500 (3)
Kenny Agostino $52,500 (1)
Juho Lammikko $52,500 (3)
Jonathan Diaby $52,500 (4)
Steven Santini $52,500 (3)
Raman Hrabarenka $52,500 (4)
Jakub Vrana $52,500 (1)
Vladislav Kamenev $52,500 (1)
Magnus Hellberg $52,500 (4)
Kevin Boyle $52,500 (3)
Scott Wedgewood $52,500 (4)
Thomas Di Pauli $52,500 (3)
Justin Kirkland $52,500 (3)
Tyler Wotherspoon $52,500 (4)
Christian Djoos $52,500 (1)
Thomas Schemitsch $52,500 (3)
Alex Lintuniemi $52,500 (3)
Total Farm Players25
Salary Commitment
Year 5 : $1,719,444.00
Year 6 : $1,376,944.00
Year 7 : $1,376,944.00
Year 8 : $956,944.00
Salary Average Commitment
Year 5 : $1,971,044.00
Year 6 : $1,416,944.00
Year 7 : $1,416,944.00
Year 8 : $909,444.00

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $100 - 4,751 - 79.18%
Level 2: 5000 - $60 - 4,035 - 80.69%
Level 3: 3000 - $35 - 2,932 - 97.74%
Level 4: 5000 - $25 - 3,939 - 78.77%
Luxury : 1000 - $200 - 787 - 78.70%
Total Capacity :20000

Income

Home Games Left12
Average Attendance - %16,443 - 82.21%
Average Income per Game$1,452,073
Year to Date Revenue$42,110,111

Expense

Pro Players Total Salaries$68,730,160
Farm Players Total Salaries$1,924,644
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,509,590
Farm Year To Date Expenses$2,029,584
Pro Salary Cap To Date$47,675,513
Farm Salary Cap To Date$1,291,155

Estimate

Pro Estimated Season Revenue$17,424,874
Pro Remaining Season Days43
Pro Expenses Per Days$495,959
Pro Estimated Expenses$21,326,237
Farm Remaining Season Days48
Farm Expenses Per Days$20,717
Farm Estimated Expenses$994,416
Estimated Season Expenses$22,320,653
Payroll$68,730,160
Estimate Under Maximum Salary Cap of $75,000,000$6,269,840
Estimate Over Minimum Salary Cap of $35,000,000 $33,730,160
Current Bank Account$12,569,549
Projected Bank Account$7,673,770

Pro Players Salaries

Artemi Panarin $15,500,000 (5)
Jordan Staal $6,000,000 (1)
Gabriel Landeskog $5,571,429 (1)
Alexei Emelin $4,700,000 (7)
Cam Fowler $4,600,000 (7)
Teddy Purcell $2,750,000 (5)
Mattias Janmark $2,500,000 (5)
Jason Chimera $2,500,000 (1)
Seth Jones $1,896,250 (5)
Jacob Trouba $1,833,043 (5)
Oscar Klefbom $1,833,042 (1)
Joel Armia $1,833,042 (5)
Jack Eichel $1,750,000 (3)
Connor McDavid $1,750,000 (3)
Adam Lowry $1,698,083 (5)
Teuvo Teravainen $1,594,443 (2)
Leon Draisaitl $1,594,443 (3)
Connor Hellebuyck $1,594,443 (2)
Aaron Ekblad $1,594,443 (4)
John Gibson $1,515,500 (5)
Mark Stone $1,267,000 (2)
Nikolaj Ehlers $1,102,500 (7)
Dylan Larkin $1,102,500 (7)
Derek Forbort $650,000 (1)
Total Pro Players24
Salary Commitment
Year 5 : $68,730,161.00
Year 6 : $52,175,690.00
Year 7 : $47,719,804.00
Year 8 : $42,625,361.00
Salary Average Commitment
Year 5 : $47,947,786.00
Year 6 : $32,832,190.00
Year 7 : $28,376,304.00
Year 8 : $19,231,861.00
Salary Cap with 1 Way Contract
Year 5 : $68,730,161.00
Year 6 : $52,175,690.00
Year 7 : $47,719,804.00
Year 8 : $42,625,361.00

Farm Players Salaries

Jake Dotchin $180,000 (7)
Drake Caggiula $175,000 (7)
Marko Dano $159,444 (4)
Xavier Ouellet $140,700 (5)
Robert Hagg $110,000 (4)
Ben Chiarot $99,500 (4)
Oliver Kylington $85,000 (3)
Matthew O'Connor $75,000 (5)
Scott Kosmachuk $60,000 (3)
Paul Postma $52,500 (2)
Nelson Nogier $52,500 (3)
Oliver Bjorkstrand $52,500 (1)
Tobias Lindberg $52,500 (1)
Scottie Upshall $52,500 (1)
Andrew Copp $52,500 (1)
Peter Stoykewych $52,500 (1)
Jan Kostalek $52,500 (1)
Jimmy Lodge $52,500 (1)
Jordan Binnington $52,500 (2)
Eric Comrie $52,500 (1)
Jamie Phillips $52,500 (3)
Francis Perron $52,500 (3)
Carter Rowney $52,500 (1)
Jayce Hawryluk $52,500 (3)
JC Lipon $52,500 (2)
Total Farm Players25
Salary Commitment
Year 5 : $1,924,644.00
Year 6 : $1,452,144.00
Year 7 : $1,294,644.00
Year 8 : $939,644.00
Salary Average Commitment
Year 5 : $1,903,844.00
Year 6 : $1,246,444.00
Year 7 : $1,088,944.00
Year 8 : $693,944.00

Salary Cap Centrale

Team

Current Fund

Payroll

Under Maximum of
$75,000,000

Over Minimum of
$35,000,000

Farm Salary Cap

Under Maximum of
$2,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $23,482,546 $50,335,840 $24,664,160 $15,335,840 $1,977,777 $22,223 242448
Arizona Coyotes $50,162,464 $63,760,060 $11,239,940 $28,760,060 $1,987,500 $12,500 242852
Boston Bruins ($11,226,987) $73,336,848 $1,663,152 $38,336,848 $1,934,717 $65,283 242953
Carolina Hurricanes ($9,958,157) $70,114,960 $4,885,040 $35,114,960 $1,728,500 $271,500 222547
Chicago Blackhawks ($6,378,445) $69,742,944 $5,257,056 $34,742,944 $1,934,888 $65,112 232649
Colorado Avalanche $19,653,758 $70,594,184 $4,405,816 $35,594,184 $1,956,319 $43,681 212546
Columbus Bluejackets $9,629,236 $57,687,944 $17,312,056 $22,687,944 $1,891,200 $108,800 232346
Dallas Stars $27,996,568 $52,345,656 $22,654,344 $17,345,656 $1,869,569 $130,431 242246
Detroit Redwings $40,057,978 $58,753,104 $16,246,896 $23,753,104 $1,917,700 $82,300 232548
Edmonton Oilers $35,942,802 $74,039,352 $960,648 $39,039,352 $1,971,764 $28,236 252348
Los Angles Kings $11,079,608 $71,753,040 $3,246,960 $36,753,040 $1,856,607 $143,393 242347
Montreal Canadiens $14,905,250 $64,754,288 $10,245,712 $29,754,288 $1,870,228 $129,772 222648
New Jersey Devils $15,413,652 $62,741,952 $12,258,048 $27,741,952 $1,751,794 $248,206 232144
NewYork Islanders $27,322,909 $74,735,160 $264,840 $39,735,160 $1,961,750 $38,250 232548
NewYork Rangers $6,970,067 $70,478,744 $4,521,256 $35,478,744 $1,670,546 $329,454 222446
Ottawa Senators $3,264,412 $52,657,284 $22,342,716 $17,657,284 $1,341,944 $658,056 242044
Pittsburgh Penguins $14,271,614 $72,949,832 $2,050,168 $37,949,832 $1,986,944 $13,056 253358
SanJose Sharks $53,323,105 $47,751,048 $27,248,952 $12,751,048 $1,949,407 $50,593 242044
St.Louis Blues $36,714,795 $64,695,916 $10,304,084 $29,695,916 $1,484,500 $515,500 232245
TampaBay Lightning $19,063,142 $66,804,776 $8,195,224 $31,804,776 $1,960,167 $39,833 202747
Toronto Mapleleafs $20,168,958 $74,986,472 $13,528 $39,986,472 $1,611,657 $388,343 222143
Vegas Golden Knights $24,843,002 $65,818,960 $9,181,040 $30,818,960 $1,917,500 $82,500 232245
Washington Capitals $21,803,336 $68,948,776 $6,051,224 $33,948,776 $1,719,444 $280,556 222547
Winnipeg Jets $12,569,549 $68,730,160 $6,269,840 $33,730,160 $1,924,644 $75,356 242549