Team FinanceLast Update - Sunday, September 24, 2017 at 06:37
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 - 4,597 - 76.62%
Level 2: 5000 - $60 - 3,961 - 79.22%
Level 3: 3000 - $46 - 1,826 - 60.87%
Level 4: 5000 - $25 - 3,949 - 78.97%
Luxury : 1000 - $200 - 771 - 77.10%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %15,104 - 75.52%
Average Income per Game$1,396,289
Year to Date Revenue$18,151,753

Expense

Pro Players Total Salaries$51,335,840
Farm Players Total Salaries$1,877,777
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,756,951
Farm Year To Date Expenses$840,427
Pro Salary Cap To Date$15,161,223
Farm Salary Cap To Date$552,762

Estimate

Pro Estimated Season Revenue$39,096,083
Pro Remaining Season Days99
Pro Expenses Per Days$378,268
Pro Estimated Expenses$37,448,532
Farm Remaining Season Days104
Farm Expenses Per Days$19,711
Farm Estimated Expenses$2,049,944
Estimated Season Expenses$39,498,476
Payroll$51,335,840
Estimate Under Maximum Salary Cap of $75,000,000$23,664,160
Estimate Over Minimum Salary Cap of $35,000,000 $16,335,840
Current Bank Account$21,524,955
Projected Bank Account$21,122,562

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)
Josh Manson $1,594,442 (4)
Leo Komarov $1,594,442 (1)
Tanner Pearson $1,545,249 (1)
Brayden McNabb $1,501,500 (1)
Jakob Chychrun $1,500,000 (5)
Ivan Provorov $1,500,000 (4)
Matt Martin $1,500,000 (5)
Cam Ward $1,250,000 (5)
Jannik Hansen $1,000,000 (2)
Roman Polak $850,000 (1)
J.T. Compher $525,000 (3)
Total Pro Players25
Salary Commitment
Year 5 : $51,335,839.00
Year 6 : $37,994,648.00
Year 7 : $33,869,648.00
Year 8 : $29,768,148.00
Salary Average Commitment
Year 5 : $48,300,965.00
Year 6 : $34,959,774.00
Year 7 : $30,834,774.00
Year 8 : $26,733,274.00
Salary Cap with 1 Way Contract
Year 5 : $51,335,839.00
Year 6 : $37,994,648.00
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)
Brandon Montour $159,444 (1)
Nic Kerdiles $159,444 (1)
Jake DeBrusk $85,000 (5)
Jack Roslovic $85,000 (5)
Mackenzie Blackwood $85,000 (5)
Korbinian Holzer $75,000 (3)
Nick Sorensen $52,500 (3)
Joshua Morrissey $52,500 (1)
Ondrej Kase $52,500 (1)
Shea Theodore $52,500 (1)
Kevin Roy $52,500 (3)
Hudson Fasching $52,500 (3)
Nick Ritchie $52,500 (1)
Adam Helewka $52,500 (3)
Andrew Welinski $52,500 (3)
Brendan Lemieux $52,500 (3)
Keaton Thompson $52,500 (3)
Valentin Zykov $52,500 (1)
Jack Dougherty $52,500 (3)
Brian Cooper $52,500 (3)
Total Farm Players23
Salary Commitment
Year 5 : $1,877,776.00
Year 6 : $977,500.00
Year 7 : $977,500.00
Year 8 : $255,000.00
Salary Average Commitment
Year 5 : $1,902,776.00
Year 6 : $1,002,500.00
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 - 5,618 - 93.64%
Level 2: 5000 - $58 - 4,734 - 94.69%
Level 3: 3000 - $33 - 2,862 - 95.39%
Level 4: 5000 - $23 - 4,684 - 93.67%
Luxury : 1000 - $197 - 978 - 97.77%
Total Capacity :20000

Income

Home Games Left29
Average Attendance - %18,876 - 94.38%
Average Income per Game$1,639,342
Year to Date Revenue$19,672,099

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$19,048,750
Farm Year To Date Expenses$771,456
Pro Salary Cap To Date$18,713,632
Farm Salary Cap To Date$570,066

Estimate

Pro Estimated Season Revenue$47,540,906
Pro Remaining Season Days99
Pro Expenses Per Days$460,178
Pro Estimated Expenses$45,557,622
Farm Remaining Season Days104
Farm Expenses Per Days$18,408
Farm Estimated Expenses$1,914,432
Estimated Season Expenses$47,472,054
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$49,389,851
Projected Bank Account$49,458,703

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 - 4,768 - 79.47%
Level 2: 5000 - $60 - 3,832 - 76.63%
Level 3: 3000 - $35 - 2,803 - 93.42%
Level 4: 5000 - $25 - 3,971 - 79.42%
Luxury : 1000 - $200 - 763 - 76.28%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %16,136 - 80.68%
Average Income per Game$1,426,462
Year to Date Revenue$18,544,005

Expense

Pro Players Total Salaries$73,996,848
Farm Players Total Salaries$1,868,717
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,276,651
Farm Year To Date Expenses$1,071,529
Pro Salary Cap To Date$21,978,746
Farm Salary Cap To Date$553,711

Estimate

Pro Estimated Season Revenue$39,940,934
Pro Remaining Season Days99
Pro Expenses Per Days$531,893
Pro Estimated Expenses$52,657,407
Farm Remaining Season Days104
Farm Expenses Per Days$25,128
Farm Estimated Expenses$2,613,312
Estimated Season Expenses$55,270,719
Payroll$73,996,848
Estimate Under Maximum Salary Cap of $75,000,000$1,003,152
Estimate Over Minimum Salary Cap of $35,000,000 $38,996,848
Current Bank Account($3,509,857)
Projected Bank Account($18,839,642)

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)
Boyd Gordon $1,000,000 (2)
Matt Read $1,000,000 (2)
Fedor Tyutin $840,000 (3)
Connor Brown $812,500 (4)
Tim Heed $660,000 (5)
Matt Greene $650,000 (1)
Darnell Nurse $525,000 (1)
Jordie Benn $525,000 (5)
Brendan Perlini $525,000 (3)
Sam Bennett $525,000 (1)
Total Pro Players25
Salary Commitment
Year 5 : $73,996,846.00
Year 6 : $33,510,384.00
Year 7 : $28,810,384.00
Year 8 : $23,755,384.00
Salary Average Commitment
Year 5 : $70,287,404.00
Year 6 : $27,391,942.00
Year 7 : $23,166,942.00
Year 8 : $19,546,942.00
Salary Cap with 1 Way Contract
Year 5 : $73,996,846.00
Year 6 : $33,510,384.00
Year 7 : $28,810,384.00
Year 8 : $23,755,384.00

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)
Alex Biega $62,500 (2)
Linden Vey $60,000 (4)
Danton Heinen $52,500 (3)
Chase De Leo $52,500 (1)
Kasperi Kapanen $52,500 (1)
Frank Vatrano $52,500 (1)
Peter Cehlarik $52,500 (3)
Anthony Camara $52,500 (1)
Matt Grzelcyk $52,500 (3)
Colton Hargrove $52,500 (1)
Zane McIntyre $52,500 (1)
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 Players28
Salary Commitment
Year 5 : $1,868,717.00
Year 6 : $1,065,000.00
Year 7 : $1,002,500.00
Year 8 : $407,500.00
Salary Average Commitment
Year 5 : $1,752,817.00
Year 6 : $912,500.00
Year 7 : $860,000.00
Year 8 : $250,000.00

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 4,666 - 77.77%
Level 2: 5000 - $60 - 3,971 - 79.41%
Level 3: 3000 - $35 - 2,854 - 95.13%
Level 4: 5000 - $25 - 4,016 - 80.32%
Luxury : 1000 - $200 - 803 - 80.33%
Total Capacity :20000

Income

Home Games Left29
Average Attendance - %16,310 - 81.55%
Average Income per Game$1,438,833
Year to Date Revenue$17,266,001

Expense

Pro Players Total Salaries$73,864,960
Farm Players Total Salaries$1,933,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,547,722
Farm Year To Date Expenses$756,704
Pro Salary Cap To Date$22,011,550
Farm Salary Cap To Date$555,318

Estimate

Pro Estimated Season Revenue$41,726,169
Pro Remaining Season Days99
Pro Expenses Per Days$536,631
Pro Estimated Expenses$53,126,469
Farm Remaining Season Days104
Farm Expenses Per Days$18,038
Farm Estimated Expenses$1,875,952
Estimated Season Expenses$55,002,421
Payroll$73,864,960
Estimate Under Maximum Salary Cap of $75,000,000$1,135,040
Estimate Over Minimum Salary Cap of $35,000,000 $38,864,960
Current Bank Account($5,230,055)
Projected Bank Account($18,506,307)

Pro Players Salaries

Claude Giroux $8,275,000 (1)
Vincent Trocheck $7,500,000 (5)
Evander Kane $6,037,500 (4)
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)
Brett Ritchie $3,000,000 (7)
Luke Schenn $2,500,000 (4)
Troy Stecher $2,200,000 (7)
Jaroslav Halak $1,750,000 (7)
Calle Jarnkrok $1,200,000 (4)
Viktor Arvidsson $950,000 (4)
Clarke MacArthur $937,500 (1)
Andrew MacDonald $675,000 (2)
Pavel Buchnevich $525,000 (3)
Derek Ryan $525,000 (1)
Jaccob Slavin $525,000 (1)
Total Pro Players22
Salary Commitment
Year 5 : $73,864,960.00
Year 6 : $54,229,733.00
Year 7 : $53,554,733.00
Year 8 : $48,029,733.00
Salary Average Commitment
Year 5 : $46,476,060.00
Year 6 : $26,553,333.00
Year 7 : $25,878,333.00
Year 8 : $23,853,333.00
Salary Cap with 1 Way Contract
Year 5 : $73,864,960.00
Year 6 : $54,229,733.00
Year 7 : $53,554,733.00
Year 8 : $48,029,733.00

Farm Players Salaries

Mark Pysyk $125,000 (3)
Mikhail Grabovski $125,000 (6)
Denis Malgin $100,000 (7)
Eddie Lack $100,000 (4)
Chris VandeVelde $100,000 (6)
Alan Quine $90,000 (5)
Gavin Bayreuther $90,000 (7)
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)
Clark Bishop $52,500 (3)
Lucas Wallmark $52,500 (3)
Nikita Tryamkin $52,500 (1)
Joonas Korpisalo $52,500 (1)
Erik Karlsson94 $52,500 (1)
Daniel Altshuller $52,500 (1)
Nikita Soshnikov $52,500 (1)
Mike Amadio $52,500 (3)
Radel Fazleev $52,500 (3)
Byron Froese $52,500 (2)
Ryan MacInnis $52,500 (3)
Cole Cassels $52,500 (1)
Jordan Schmaltz $52,500 (1)
Slater Koekkoek $52,500 (4)
Ivan Barbashev $52,500 (1)
Total Farm Players28
Salary Commitment
Year 5 : $1,933,500.00
Year 6 : $1,513,500.00
Year 7 : $1,401,000.00
Year 8 : $726,500.00
Salary Average Commitment
Year 5 : $2,033,456.00
Year 6 : $1,358,500.00
Year 7 : $1,246,000.00
Year 8 : $521,500.00

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 4,648 - 77.47%
Level 2: 5000 - $60 - 3,946 - 78.91%
Level 3: 3000 - $35 - 2,879 - 95.96%
Level 4: 5000 - $25 - 4,044 - 80.88%
Luxury : 1000 - $200 - 786 - 78.61%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %16,303 - 81.51%
Average Income per Game$1,431,851
Year to Date Revenue$18,614,064

Expense

Pro Players Total Salaries$68,495,448
Farm Players Total Salaries$1,940,888
Coaches Total Salaries$2,825,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,215,575
Farm Year To Date Expenses$797,560
Pro Salary Cap To Date$20,619,826
Farm Salary Cap To Date$560,239

Estimate

Pro Estimated Season Revenue$40,091,830
Pro Remaining Season Days99
Pro Expenses Per Days$499,968
Pro Estimated Expenses$49,496,832
Farm Remaining Season Days104
Farm Expenses Per Days$18,944
Farm Estimated Expenses$1,970,176
Estimated Season Expenses$51,467,008
Payroll$68,495,448
Estimate Under Maximum Salary Cap of $75,000,000$6,504,552
Estimate Over Minimum Salary Cap of $35,000,000 $33,495,448
Current Bank Account($751,835)
Projected Bank Account($12,127,013)

Pro Players Salaries

Alexander Radulov $6,500,000 (7)
Sergei Bobrovsky $6,468,750 (4)
Logan Couture $6,000,000 (1)
Marc-Edouard Vlasic $5,312,500 (7)
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)
Emile Poirier $937,500 (2)
Al Montoya $650,000 (2)
Luke Johnson $525,000 (3)
Matt Hackett $525,000 (2)
Brayden Point $525,000 (3)
Christian Dvorak $525,000 (3)
Total Pro Players23
Salary Commitment
Year 5 : $68,495,443.00
Year 6 : $52,434,443.00
Year 7 : $47,441,943.00
Year 8 : $39,423,193.00
Salary Average Commitment
Year 5 : $63,657,943.00
Year 6 : $47,596,943.00
Year 7 : $42,604,443.00
Year 8 : $32,585,693.00
Salary Cap with 1 Way Contract
Year 5 : $68,495,443.00
Year 6 : $52,434,443.00
Year 7 : $47,441,943.00
Year 8 : $39,423,193.00

Farm Players Salaries

Ales Hemsky $200,000 (5)
Kerby Rychel $159,444 (4)
Charles Hudon $159,444 (1)
Stephen Johns $126,000 (7)
Anthony Mantha $99,750 (2)
Darren Dietz $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 : $1,940,888.00
Year 6 : $1,353,944.00
Year 7 : $1,055,444.00
Year 8 : $635,444.00
Salary Average Commitment
Year 5 : $1,889,038.00
Year 6 : $1,235,194.00
Year 7 : $977,944.00
Year 8 : $470,444.00

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $90 - 5,747 - 95.78%
Level 2: 5000 - $55 - 4,764 - 95.27%
Level 3: 3000 - $35 - 2,799 - 93.29%
Level 4: 5000 - $25 - 3,939 - 78.78%
Luxury : 1000 - $175 - 968 - 96.76%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %18,216 - 91.08%
Average Income per Game$1,545,726
Year to Date Revenue$20,094,439

Expense

Pro Players Total Salaries$71,244,192
Farm Players Total Salaries$1,891,319
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,243,289
Farm Year To Date Expenses$761,267
Pro Salary Cap To Date$21,945,420
Farm Salary Cap To Date$559,909

Estimate

Pro Estimated Season Revenue$43,280,330
Pro Remaining Season Days99
Pro Expenses Per Days$512,370
Pro Estimated Expenses$50,724,630
Farm Remaining Season Days104
Farm Expenses Per Days$17,749
Farm Estimated Expenses$1,845,896
Estimated Season Expenses$52,570,526
Payroll$71,244,192
Estimate Under Maximum Salary Cap of $75,000,000$3,755,808
Estimate Over Minimum Salary Cap of $35,000,000 $36,244,192
Current Bank Account$24,640,355
Projected Bank Account$15,350,159

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)
Conor Garland $650,000 (3)
Max Domi $525,000 (1)
Jeff Malcolm $525,000 (1)
Total Pro Players22
Salary Commitment
Year 5 : $71,244,192.00
Year 6 : $42,798,650.00
Year 7 : $40,845,525.00
Year 8 : $40,195,525.00
Salary Average Commitment
Year 5 : $47,459,817.00
Year 6 : $20,526,775.00
Year 7 : $18,964,275.00
Year 8 : $18,389,275.00
Salary Cap with 1 Way Contract
Year 5 : $71,244,192.00
Year 6 : $42,798,650.00
Year 7 : $40,845,525.00
Year 8 : $40,195,525.00

Farm Players Salaries

Ryan Pulock $159,444 (3)
Jesse Puljujarvi $150,000 (5)
Kyle Connor $150,000 (5)
Timo Meier $150,000 (5)
Tom Kuhnhackl $112,500 (5)
Michal Kempny $100,000 (5)
Zach Redmond $89,375 (4)
Gemel Smith $87,500 (2)
Andrew Mangiapane $75,000 (4)
Dmytro Timashov $75,000 (4)
Jhonas Enroth $60,000 (1)
Josh Anderson $52,500 (5)
Michael Matheson $52,500 (1)
Drew Shore $52,500 (2)
Anton Lindholm $52,500 (3)
Kyle Wood $52,500 (3)
Scott Wilson $52,500 (3)
David Rittich $52,500 (3)
William Carrier $52,500 (2)
Colin Smith $52,500 (2)
Klas Dahlbeck $52,500 (4)
Travis Sanheim $52,500 (3)
Miikka Salomaki $52,500 (4)
Nick Cousins $52,500 (2)
Total Farm Players24
Salary Commitment
Year 5 : $1,891,319.00
Year 6 : $1,778,819.00
Year 7 : $1,481,319.00
Year 8 : $1,059,375.00
Salary Average Commitment
Year 5 : $1,863,819.00
Year 6 : $1,711,319.00
Year 7 : $1,413,819.00
Year 8 : $926,875.00

Columbus Bluejackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $97 - 5,498 - 91.64%
Level 2: 5000 - $57 - 4,588 - 91.76%
Level 3: 3000 - $37 - 2,474 - 82.48%
Level 4: 5000 - $24 - 4,624 - 92.49%
Luxury : 1000 - $195 - 909 - 90.85%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %18,094 - 90.47%
Average Income per Game$1,594,320
Year to Date Revenue$20,726,157

Expense

Pro Players Total Salaries$56,668,504
Farm Players Total Salaries$1,993,144
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,509,398
Farm Year To Date Expenses$721,360
Pro Salary Cap To Date$18,062,581
Farm Salary Cap To Date$563,139

Estimate

Pro Estimated Season Revenue$44,640,954
Pro Remaining Season Days99
Pro Expenses Per Days$412,543
Pro Estimated Expenses$40,841,757
Farm Remaining Season Days104
Farm Expenses Per Days$17,419
Farm Estimated Expenses$1,811,576
Estimated Season Expenses$42,653,333
Payroll$56,668,504
Estimate Under Maximum Salary Cap of $75,000,000$18,331,496
Estimate Over Minimum Salary Cap of $35,000,000 $21,668,504
Current Bank Account$8,174,570
Projected Bank Account$10,162,191

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)
Ondrej Palat $1,216,251 (4)
Torrey Mitchell $1,000,000 (4)
Brad Hunt $600,000 (2)
Jared Knight $525,000 (1)
Yanni Gourde $525,000 (2)
Anders Nilsson $525,000 (1)
Ben Hutton $525,000 (1)
Micheal Ferland $525,000 (1)
Total Pro Players24
Salary Commitment
Year 5 : $56,668,501.00
Year 6 : $47,761,001.00
Year 7 : $40,935,751.00
Year 8 : $32,810,751.00
Salary Average Commitment
Year 5 : $40,798,001.00
Year 6 : $34,094,501.00
Year 7 : $27,344,251.00
Year 8 : $23,694,251.00
Salary Cap with 1 Way Contract
Year 5 : $56,668,501.00
Year 6 : $47,761,001.00
Year 7 : $40,935,751.00
Year 8 : $32,810,751.00

Farm Players Salaries

Simon Despres $172,200 (4)
Lukas Sedlak $161,500 (6)
Mike Condon $159,444 (1)
Dalton Prout $140,000 (1)
Joe Colborne $125,000 (4)
Logan Shaw $110,000 (5)
Tage Thompson $100,000 (5)
Johan Larsson $100,000 (4)
Alexandre Carrier $87,500 (7)
Frederick Gaudreau $85,000 (5)
Lance Bouma $75,000 (4)
Dennis Rasmussen $75,000 (2)
Paul Bittner $75,000 (4)
Brett Kulak $70,000 (2)
Jordan Schroeder $60,000 (4)
Rocco Grimaldi $60,000 (2)
Michael Mersch $60,000 (2)
Nicklas Jensen $60,000 (2)
David Warsofsky $60,000 (2)
Dillon Heatherington $52,500 (1)
Tristan Jarry $52,500 (1)
David Musil $52,500 (2)
Total Farm Players22
Salary Commitment
Year 5 : $1,993,144.00
Year 6 : $1,588,700.00
Year 7 : $1,151,200.00
Year 8 : $1,151,200.00
Salary Average Commitment
Year 5 : $1,733,544.00
Year 6 : $1,252,200.00
Year 7 : $859,700.00
Year 8 : $859,700.00

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 4,680 - 78.00%
Level 2: 5000 - $60 - 4,014 - 80.28%
Level 3: 3000 - $35 - 2,848 - 94.95%
Level 4: 5000 - $25 - 3,912 - 78.23%
Luxury : 1000 - $200 - 776 - 77.58%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %16,230 - 81.15%
Average Income per Game$1,433,041
Year to Date Revenue$18,629,528

Expense

Pro Players Total Salaries$51,820,656
Farm Players Total Salaries$1,922,069
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,733,830
Farm Year To Date Expenses$840,588
Pro Salary Cap To Date$15,435,924
Farm Salary Cap To Date$552,930

Estimate

Pro Estimated Season Revenue$40,125,137
Pro Remaining Season Days99
Pro Expenses Per Days$374,615
Pro Estimated Expenses$37,086,885
Farm Remaining Season Days104
Farm Expenses Per Days$20,014
Farm Estimated Expenses$2,081,456
Estimated Season Expenses$39,168,341
Payroll$51,820,656
Estimate Under Maximum Salary Cap of $75,000,000$23,179,344
Estimate Over Minimum Salary Cap of $35,000,000 $16,820,656
Current Bank Account$26,222,766
Projected Bank Account$27,179,562

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)
Phillip Danault $2,000,000 (3)
Jamie Oleksiak $2,000,000 (2)
Matt Murray $2,000,000 (4)
Aleksander Barkov $1,896,250 (5)
Torey Krug $1,879,167 (1)
Tyson Barrie $1,845,000 (4)
John Klingberg $1,594,442 (4)
Julius Honka $1,594,442 (4)
Anthony Duclair $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)
Total Pro Players23
Salary Commitment
Year 5 : $51,820,653.00
Year 6 : $43,591,486.00
Year 7 : $40,026,654.00
Year 8 : $35,501,654.00
Salary Average Commitment
Year 5 : $43,818,653.00
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 : $51,820,653.00
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)
Conor Sheary $95,000 (4)
Evan Rodrigues $95,000 (1)
Brandon Manning $80,000 (2)
Peter Holland $75,000 (4)
Branden Troock $52,500 (1)
Jason Dickinson $52,500 (1)
Esa Lindell $52,500 (1)
Max McCormick $52,500 (4)
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 Players23
Salary Commitment
Year 5 : $1,922,069.00
Year 6 : $1,302,069.00
Year 7 : $1,222,069.00
Year 8 : $869,569.00
Salary Average Commitment
Year 5 : $1,889,344.00
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 - 4,564 - 76.06%
Level 2: 5000 - $60 - 3,955 - 79.10%
Level 3: 3000 - $35 - 2,809 - 93.62%
Level 4: 5000 - $25 - 4,043 - 80.86%
Luxury : 1000 - $200 - 788 - 78.76%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %16,158 - 80.79%
Average Income per Game$1,418,301
Year to Date Revenue$18,437,917

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$16,387,929
Farm Year To Date Expenses$714,664
Pro Salary Cap To Date$16,090,061
Farm Salary Cap To Date$556,436

Estimate

Pro Estimated Season Revenue$39,712,437
Pro Remaining Season Days99
Pro Expenses Per Days$423,781
Pro Estimated Expenses$41,954,319
Farm Remaining Season Days104
Farm Expenses Per Days$16,902
Farm Estimated Expenses$1,757,808
Estimated Season Expenses$43,712,127
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$41,942,772
Projected Bank Account$37,943,082

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 - $101 - 4,598 - 76.64%
Level 2: 5000 - $62 - 3,818 - 76.37%
Level 3: 3000 - $38 - 2,204 - 73.48%
Level 4: 5000 - $25 - 3,892 - 77.83%
Luxury : 1000 - $199 - 781 - 78.08%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %15,293 - 76.47%
Average Income per Game$1,406,724
Year to Date Revenue$18,287,415

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$22,798,944
Farm Year To Date Expenses$725,424
Pro Salary Cap To Date$22,054,284
Farm Salary Cap To Date$567,210

Estimate

Pro Estimated Season Revenue$39,388,278
Pro Remaining Season Days99
Pro Expenses Per Days$542,832
Pro Estimated Expenses$53,740,368
Farm Remaining Season Days104
Farm Expenses Per Days$17,272
Farm Estimated Expenses$1,796,288
Estimated Season Expenses$55,536,656
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$43,219,900
Projected Bank Account$27,071,522

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 - 4,551 - 75.85%
Level 2: 5000 - $60 - 3,927 - 78.55%
Level 3: 3000 - $35 - 2,844 - 94.81%
Level 4: 5000 - $25 - 4,000 - 80.01%
Luxury : 1000 - $200 - 776 - 77.55%
Total Capacity :20000

Income

Home Games Left29
Average Attendance - %16,099 - 80.49%
Average Income per Game$1,411,311
Year to Date Revenue$16,935,731

Expense

Pro Players Total Salaries$70,673,616
Farm Players Total Salaries$1,964,550
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,412,011
Farm Year To Date Expenses$719,495
Pro Salary Cap To Date$21,114,116
Farm Salary Cap To Date$561,281

Estimate

Pro Estimated Season Revenue$40,928,017
Pro Remaining Season Days99
Pro Expenses Per Days$508,324
Pro Estimated Expenses$50,324,076
Farm Remaining Season Days104
Farm Expenses Per Days$17,223
Farm Estimated Expenses$1,791,192
Estimated Season Expenses$52,115,268
Payroll$70,673,616
Estimate Under Maximum Salary Cap of $75,000,000$4,326,384
Estimate Over Minimum Salary Cap of $35,000,000 $35,673,616
Current Bank Account$16,513,678
Projected Bank Account$5,326,427

Pro Players Salaries

Phil Kessel $8,000,000 (1)
Patrick Kane $7,245,000 (2)
Drew Doughty $7,000,000 (1)
Joe Thornton $7,000,000 (6)
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)
Kevan Miller $1,875,000 (4)
Anton Lander $1,850,000 (3)
J.T. Miller $1,833,042 (4)
Morgan Rielly $1,833,042 (2)
Cody Eakin $1,339,333 (4)
Melker Karlsson $1,100,000 (7)
Nicolas Deslauriers $928,571 (5)
Ryan Callahan $800,000 (3)
Brandon Pirri $750,000 (4)
Patrick Eaves $750,000 (4)
Viktor Stalberg $700,000 (3)
Chad Ruhwedel $625,000 (4)
Kevin Porter $625,000 (4)
Total Pro Players25
Salary Commitment
Year 5 : $70,673,613.00
Year 6 : $47,149,238.00
Year 7 : $34,111,196.00
Year 8 : $30,761,196.00
Salary Average Commitment
Year 5 : $61,026,542.00
Year 6 : $39,001,542.00
Year 7 : $28,882,375.00
Year 8 : $25,982,375.00
Salary Cap with 1 Way Contract
Year 5 : $70,673,613.00
Year 6 : $47,149,238.00
Year 7 : $34,111,196.00
Year 8 : $30,761,196.00

Farm Players Salaries

Curtis Lazar $195,000 (7)
Matt Nieto $162,500 (5)
Jordan Oesterle $162,500 (6)
Martin Marincin $153,300 (1)
Jared Cowen $150,000 (6)
Tim Schaller $110,000 (6)
Evgeny Svechnikov $100,000 (5)
Laurent Brossoit $100,000 (1)
Shane Prince $92,500 (4)
Rasmus Andersson $75,000 (4)
Anton Khudobin $70,000 (2)
Sergey Tolchinsky $68,750 (1)
Erik Gustafsson $52,500 (1)
Anton Slepyshev $52,500 (1)
Chris Mueller $52,500 (1)
Philip Larsen $52,500 (3)
Joey LaLeggia $52,500 (1)
Kyle Platzer $52,500 (1)
Dillon Simpson $52,500 (1)
Ben Betker $52,500 (1)
Justin Bailey $52,500 (1)
Daniel O'Regan $52,500 (3)
Total Farm Players22
Salary Commitment
Year 5 : $1,964,550.00
Year 6 : $1,222,500.00
Year 7 : $1,152,500.00
Year 8 : $1,047,500.00
Salary Average Commitment
Year 5 : $1,645,078.00
Year 6 : $695,000.00
Year 7 : $625,000.00
Year 8 : $512,500.00

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 4,633 - 77.22%
Level 2: 5000 - $60 - 3,913 - 78.27%
Level 3: 3000 - $35 - 2,872 - 95.74%
Level 4: 5000 - $25 - 3,956 - 79.11%
Luxury : 1000 - $200 - 791 - 79.11%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %16,166 - 80.83%
Average Income per Game$1,425,314
Year to Date Revenue$18,529,088

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$19,744,646
Farm Year To Date Expenses$824,780
Pro Salary Cap To Date$19,297,808
Farm Salary Cap To Date$537,120

Estimate

Pro Estimated Season Revenue$39,908,805
Pro Remaining Season Days99
Pro Expenses Per Days$469,889
Pro Estimated Expenses$46,519,011
Farm Remaining Season Days104
Farm Expenses Per Days$19,659
Farm Estimated Expenses$2,044,536
Estimated Season Expenses$48,563,547
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$18,205,616
Projected Bank Account$9,550,874

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 - 4,703 - 78.38%
Level 2: 5000 - $60 - 3,828 - 76.56%
Level 3: 3000 - $35 - 2,818 - 93.93%
Level 4: 5000 - $25 - 4,048 - 80.95%
Luxury : 1000 - $200 - 794 - 79.41%
Total Capacity :20000

Income

Home Games Left29
Average Attendance - %16,190 - 80.95%
Average Income per Game$1,429,085
Year to Date Revenue$17,149,015

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$18,986,982
Farm Year To Date Expenses$705,306
Pro Salary Cap To Date$18,689,076
Farm Salary Cap To Date$503,958

Estimate

Pro Estimated Season Revenue$41,443,453
Pro Remaining Season Days99
Pro Expenses Per Days$452,071
Pro Estimated Expenses$44,755,029
Farm Remaining Season Days104
Farm Expenses Per Days$16,793
Farm Estimated Expenses$1,746,472
Estimated Season Expenses$46,501,501
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$16,926,512
Projected Bank Account$11,868,464

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 - 5,716 - 95.26%
Level 2: 5000 - $58 - 4,826 - 96.52%
Level 3: 3000 - $32 - 2,906 - 96.87%
Level 4: 5000 - $25 - 4,023 - 80.47%
Luxury : 1000 - $190 - 956 - 95.61%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %18,427 - 92.14%
Average Income per Game$1,594,304
Year to Date Revenue$20,725,957

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$22,559,418
Farm Year To Date Expenses$736,932
Pro Salary Cap To Date$22,261,554
Farm Salary Cap To Date$564,354

Estimate

Pro Estimated Season Revenue$44,640,523
Pro Remaining Season Days99
Pro Expenses Per Days$537,129
Pro Estimated Expenses$53,175,771
Farm Remaining Season Days104
Farm Expenses Per Days$17,546
Farm Estimated Expenses$1,824,784
Estimated Season Expenses$55,000,555
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$31,947,728
Projected Bank Account$21,587,696

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 - 4,559 - 75.99%
Level 2: 5000 - $63 - 3,758 - 75.16%
Level 3: 3000 - $41 - 2,075 - 69.15%
Level 4: 5000 - $28 - 3,489 - 69.77%
Luxury : 1000 - $195 - 939 - 93.85%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %14,819 - 74.10%
Average Income per Game$1,441,220
Year to Date Revenue$18,735,864

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$21,235,862
Farm Year To Date Expenses$649,906
Pro Salary Cap To Date$20,878,426
Farm Salary Cap To Date$491,692

Estimate

Pro Estimated Season Revenue$40,354,169
Pro Remaining Season Days99
Pro Expenses Per Days$508,360
Pro Estimated Expenses$50,327,640
Farm Remaining Season Days104
Farm Expenses Per Days$15,209
Farm Estimated Expenses$1,581,736
Estimated Season Expenses$51,909,376
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$12,066,113
Projected Bank Account$510,906

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 - 4,666 - 77.77%
Level 2: 5000 - $60 - 3,937 - 78.75%
Level 3: 3000 - $35 - 2,823 - 94.09%
Level 4: 5000 - $25 - 3,939 - 78.78%
Luxury : 1000 - $200 - 771 - 77.15%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %16,137 - 80.69%
Average Income per Game$1,423,518
Year to Date Revenue$18,505,739

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$16,080,230
Farm Year To Date Expenses$567,870
Pro Salary Cap To Date$15,558,948
Farm Salary Cap To Date$409,646

Estimate

Pro Estimated Season Revenue$39,858,515
Pro Remaining Season Days99
Pro Expenses Per Days$385,867
Pro Estimated Expenses$38,200,833
Farm Remaining Season Days104
Farm Expenses Per Days$12,959
Farm Estimated Expenses$1,347,736
Estimated Season Expenses$39,548,569
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$2,132,413
Projected Bank Account$2,442,359

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 - 4,674 - 77.91%
Level 2: 5000 - $60 - 3,776 - 75.51%
Level 3: 3000 - $35 - 2,829 - 94.30%
Level 4: 5000 - $25 - 3,952 - 79.04%
Luxury : 1000 - $200 - 822 - 82.21%
Total Capacity :20000

Income

Home Games Left29
Average Attendance - %16,053 - 80.27%
Average Income per Game$1,425,881
Year to Date Revenue$17,110,575

Expense

Pro Players Total Salaries$70,149,832
Farm Players Total Salaries$1,881,944
Coaches Total Salaries$4,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,907,398
Farm Year To Date Expenses$702,427
Pro Salary Cap To Date$21,864,835
Farm Salary Cap To Date$544,213

Estimate

Pro Estimated Season Revenue$41,350,556
Pro Remaining Season Days99
Pro Expenses Per Days$522,339
Pro Estimated Expenses$51,711,561
Farm Remaining Season Days104
Farm Expenses Per Days$16,657
Farm Estimated Expenses$1,732,328
Estimated Season Expenses$53,443,889
Payroll$70,149,832
Estimate Under Maximum Salary Cap of $75,000,000$4,850,168
Estimate Over Minimum Salary Cap of $35,000,000 $35,149,832
Current Bank Account$24,153,085
Projected Bank Account$12,059,752

Pro Players Salaries

Corey Perry $8,625,000 (1)
John Tavares $6,325,000 (7)
Marc-Andre Fleury $6,250,000 (1)
Tyler Seguin $5,750,000 (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)
Nick Jensen $2,630,000 (6)
Andrej Sekera $2,500,000 (3)
Alexey Marchenko $2,044,875 (1)
Mark Borowiecki $1,950,000 (4)
Nail Yakupov $1,900,000 (1)
Matt Dumba $1,833,042 (5)
Olli Maatta $1,833,042 (5)
Kevin Hayes $1,594,442 (4)
Anton Forsberg $1,594,442 (2)
Patrick Maroon $1,207,500 (1)
Jacob Josefson $1,200,000 (2)
Magnus Paajarvi $1,200,000 (2)
Travis Konecny $1,000,000 (5)
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 : $70,149,843.00
Year 6 : $35,347,468.00
Year 7 : $30,128,026.00
Year 8 : $27,103,026.00
Salary Average Commitment
Year 5 : $60,831,218.00
Year 6 : $24,057,218.00
Year 7 : $18,837,776.00
Year 8 : $14,587,776.00
Salary Cap with 1 Way Contract
Year 5 : $70,149,843.00
Year 6 : $35,347,468.00
Year 7 : $30,128,026.00
Year 8 : $27,103,026.00

Farm Players Salaries

Derrick Pouliot $159,444 (1)
Noah Hanifin $100,000 (3)
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)
Alex Tuch $52,500 (3)
Jack Skille $52,500 (2)
Tyson Strachan $52,500 (2)
Daniel Zaar $52,500 (1)
Chris Conner $52,500 (2)
Brian Strait $52,500 (2)
Rob Scuderi $52,500 (2)
Mike Reilly $52,500 (1)
Chris Bigras $52,500 (1)
Nick Schmaltz $52,500 (3)
Reece Scarlett $52,500 (4)
Teddy Blueger $52,500 (3)
Mitch Moroz $52,500 (2)
Tyler Lewington $52,500 (1)
Troy Josephs $52,500 (3)
Nick Baptiste $52,500 (1)
Adam Gilmour $52,500 (3)
Spencer Martin $52,500 (2)
Jean-Sebastien Dea $52,500 (1)
Stefan Matteau $52,500 (4)
Josh Archibald $52,500 (1)
Chandler Stephenson $52,500 (1)
Joshua Winquist $52,500 (2)
Total Farm Players31
Salary Commitment
Year 5 : $1,881,944.00
Year 6 : $1,242,500.00
Year 7 : $762,500.00
Year 8 : $400,000.00
Salary Average Commitment
Year 5 : $2,202,644.00
Year 6 : $1,426,900.00
Year 7 : $910,000.00
Year 8 : $367,500.00

SanJose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $97 - 5,616 - 93.60%
Level 2: 5000 - $61 - 3,857 - 77.15%
Level 3: 3000 - $35 - 2,767 - 92.22%
Level 4: 5000 - $25 - 3,901 - 78.02%
Luxury : 1000 - $196 - 925 - 92.47%
Total Capacity :20000

Income

Home Games Left29
Average Attendance - %17,066 - 85.33%
Average Income per Game$1,560,129
Year to Date Revenue$18,721,552

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$14,982,204
Farm Year To Date Expenses$993,184
Pro Salary Cap To Date$14,237,541
Farm Salary Cap To Date$561,676

Estimate

Pro Estimated Season Revenue$45,243,751
Pro Remaining Season Days99
Pro Expenses Per Days$356,390
Pro Estimated Expenses$35,282,610
Farm Remaining Season Days104
Farm Expenses Per Days$23,626
Farm Estimated Expenses$2,457,104
Estimated Season Expenses$37,739,714
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$46,417,539
Projected Bank Account$53,921,576

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 - 4,756 - 79.27%
Level 2: 5000 - $60 - 3,866 - 77.33%
Level 3: 3000 - $35 - 2,825 - 94.18%
Level 4: 5000 - $25 - 3,904 - 78.09%
Luxury : 1000 - $200 - 799 - 79.90%
Total Capacity :20000

Income

Home Games Left29
Average Attendance - %16,151 - 80.76%
Average Income per Game$1,436,283
Year to Date Revenue$17,235,395

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$19,568,976
Farm Year To Date Expenses$657,174
Pro Salary Cap To Date$19,271,112
Farm Salary Cap To Date$427,056

Estimate

Pro Estimated Season Revenue$41,652,205
Pro Remaining Season Days99
Pro Expenses Per Days$465,928
Pro Estimated Expenses$46,126,872
Farm Remaining Season Days104
Farm Expenses Per Days$15,647
Farm Estimated Expenses$1,627,288
Estimated Season Expenses$47,754,160
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$38,355,173
Projected Bank Account$32,253,218

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 - 5,808 - 96.79%
Level 2: 5000 - $55 - 4,669 - 93.38%
Level 3: 3000 - $34 - 2,938 - 97.94%
Level 4: 5000 - $21 - 4,845 - 96.90%
Luxury : 1000 - $195 - 942 - 94.15%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %19,201 - 96.01%
Average Income per Game$1,611,580
Year to Date Revenue$20,950,540

Expense

Pro Players Total Salaries$67,992,280
Farm Players Total Salaries$1,960,167
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,550,894
Farm Year To Date Expenses$750,876
Pro Salary Cap To Date$20,253,030
Farm Salary Cap To Date$563,892

Estimate

Pro Estimated Season Revenue$45,124,240
Pro Remaining Season Days99
Pro Expenses Per Days$489,307
Pro Estimated Expenses$48,441,393
Farm Remaining Season Days104
Farm Expenses Per Days$17,878
Farm Estimated Expenses$1,859,312
Estimated Season Expenses$50,300,705
Payroll$67,992,280
Estimate Under Maximum Salary Cap of $75,000,000$7,007,720
Estimate Over Minimum Salary Cap of $35,000,000 $32,992,280
Current Bank Account$21,606,276
Projected Bank Account$16,429,811

Pro Players Salaries

Ryan Getzlaf $8,250,000 (1)
Anze Kopitar $7,820,000 (5)
Dustin Byfuglien $6,500,000 (3)
Blake Wheeler $5,600,000 (1)
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 : $67,992,276.00
Year 6 : $46,642,276.00
Year 7 : $44,867,276.00
Year 8 : $33,967,276.00
Salary Average Commitment
Year 5 : $60,401,942.00
Year 6 : $39,051,942.00
Year 7 : $37,526,942.00
Year 8 : $28,301,942.00
Salary Cap with 1 Way Contract
Year 5 : $67,992,276.00
Year 6 : $46,642,276.00
Year 7 : $44,867,276.00
Year 8 : $33,967,276.00

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 - 4,792 - 79.87%
Level 2: 5000 - $60 - 3,888 - 77.76%
Level 3: 3000 - $35 - 2,857 - 95.24%
Level 4: 5000 - $25 - 3,947 - 78.93%
Luxury : 1000 - $200 - 790 - 79.03%
Total Capacity :20000

Income

Home Games Left29
Average Attendance - %16,274 - 81.37%
Average Income per Game$1,443,474
Year to Date Revenue$17,321,682

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$22,230,714
Farm Year To Date Expenses$659,372
Pro Salary Cap To Date$21,932,850
Farm Salary Cap To Date$501,155

Estimate

Pro Estimated Season Revenue$41,860,732
Pro Remaining Season Days99
Pro Expenses Per Days$538,911
Pro Estimated Expenses$53,352,189
Farm Remaining Season Days104
Farm Expenses Per Days$14,806
Farm Estimated Expenses$1,539,824
Estimated Season Expenses$54,892,013
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$25,656,701
Projected Bank Account$12,625,420

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 - 4,693 - 78.21%
Level 2: 5000 - $60 - 3,911 - 78.22%
Level 3: 3000 - $35 - 2,838 - 94.60%
Level 4: 5000 - $25 - 3,914 - 78.27%
Luxury : 1000 - $200 - 774 - 77.42%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %16,129 - 80.65%
Average Income per Game$1,425,513
Year to Date Revenue$18,531,672

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$19,867,519
Farm Year To Date Expenses$713,314
Pro Salary Cap To Date$19,569,648
Farm Salary Cap To Date$555,100

Estimate

Pro Estimated Season Revenue$39,914,370
Pro Remaining Season Days99
Pro Expenses Per Days$473,893
Pro Estimated Expenses$46,915,407
Farm Remaining Season Days104
Farm Expenses Per Days$16,901
Farm Estimated Expenses$1,757,704
Estimated Season Expenses$48,673,111
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$29,554,254
Projected Bank Account$20,795,513

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 - 4,917 - 81.95%
Level 2: 5000 - $59 - 4,708 - 94.16%
Level 3: 3000 - $35 - 2,842 - 94.75%
Level 4: 5000 - $24 - 4,674 - 93.48%
Luxury : 1000 - $199 - 799 - 79.85%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %17,940 - 89.70%
Average Income per Game$1,532,430
Year to Date Revenue$19,921,592

Expense

Pro Players Total Salaries$74,955,440
Farm Players Total Salaries$1,896,944
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,773,954
Farm Year To Date Expenses$761,460
Pro Salary Cap To Date$22,327,158
Farm Salary Cap To Date$545,706

Estimate

Pro Estimated Season Revenue$42,908,044
Pro Remaining Season Days99
Pro Expenses Per Days$542,237
Pro Estimated Expenses$53,681,463
Farm Remaining Season Days104
Farm Expenses Per Days$18,130
Farm Estimated Expenses$1,885,520
Estimated Season Expenses$55,566,983
Payroll$74,955,440
Estimate Under Maximum Salary Cap of $75,000,000$44,560
Estimate Over Minimum Salary Cap of $35,000,000 $39,955,440
Current Bank Account$26,512,463
Projected Bank Account$13,853,524

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 $4,561,667 (7)
Josh Bailey $3,795,000 (7)
Radim Vrbata $3,750,000 (4)
Braden Holtby $3,700,000 (1)
Karl Alzner $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)
Sam Gagner $1,102,500 (7)
Troy Grosenick $1,000,000 (7)
Jonathan Marchessault $600,000 (2)
Dmitry Orlov $525,000 (1)
Total Pro Players20
Salary Commitment
Year 5 : $74,955,440.00
Year 6 : $48,491,978.00
Year 7 : $40,646,978.00
Year 8 : $40,646,978.00
Salary Average Commitment
Year 5 : $69,866,273.00
Year 6 : $41,927,811.00
Year 7 : $34,082,811.00
Year 8 : $34,082,811.00
Salary Cap with 1 Way Contract
Year 5 : $74,955,440.00
Year 6 : $48,491,978.00
Year 7 : $40,646,978.00
Year 8 : $40,646,978.00

Farm Players Salaries

Andre Burakovsky $159,444 (4)
Seth Griffith $150,000 (5)
Ron Hainsey $125,000 (4)
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)
Luca Sbisa $52,500 (4)
Zach Sanford $52,500 (3)
Raman Hrabarenka $52,500 (4)
Jonathan Diaby $52,500 (4)
Juho Lammikko $52,500 (3)
Kenny Agostino $52,500 (1)
Steven Santini $52,500 (3)
Vladislav Kamenev $52,500 (1)
Thomas Di Pauli $52,500 (3)
Jakub Vrana $52,500 (1)
Scott Wedgewood $52,500 (4)
Magnus Hellberg $52,500 (4)
Thomas Schemitsch $52,500 (3)
Tyler Wotherspoon $52,500 (4)
Kevin Boyle $52,500 (3)
Justin Kirkland $52,500 (3)
Alex Lintuniemi $52,500 (3)
Christian Djoos $52,500 (1)
Total Farm Players27
Salary Commitment
Year 5 : $1,896,944.00
Year 6 : $1,554,444.00
Year 7 : $1,554,444.00
Year 8 : $1,134,444.00
Salary Average Commitment
Year 5 : $2,148,544.00
Year 6 : $1,594,444.00
Year 7 : $1,594,444.00
Year 8 : $1,086,944.00

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $100 - 4,641 - 77.36%
Level 2: 5000 - $60 - 4,045 - 80.90%
Level 3: 3000 - $35 - 2,875 - 95.82%
Level 4: 5000 - $25 - 3,955 - 79.10%
Luxury : 1000 - $200 - 782 - 78.22%
Total Capacity :20000

Income

Home Games Left28
Average Attendance - %16,298 - 81.49%
Average Income per Game$1,434,703
Year to Date Revenue$18,651,134

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$20,735,886
Farm Year To Date Expenses$869,432
Pro Salary Cap To Date$20,378,425
Farm Salary Cap To Date$552,963

Estimate

Pro Estimated Season Revenue$40,171,673
Pro Remaining Season Days99
Pro Expenses Per Days$495,959
Pro Estimated Expenses$49,099,941
Farm Remaining Season Days104
Farm Expenses Per Days$20,717
Farm Estimated Expenses$2,154,568
Estimated Season Expenses$51,254,509
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$16,044,428
Projected Bank Account$4,961,592

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 $21,524,955 $51,335,840 $23,664,160 $16,335,840 $1,877,777 $122,223 252348
Arizona Coyotes $49,389,851 $63,760,060 $11,239,940 $28,760,060 $1,987,500 $12,500 242852
Boston Bruins ($3,509,857) $73,996,848 $1,003,152 $38,996,848 $1,868,717 $131,283 252853
Carolina Hurricanes ($5,230,055) $73,864,960 $1,135,040 $38,864,960 $1,933,500 $66,500 222850
Chicago Blackhawks ($751,835) $68,495,448 $6,504,552 $33,495,448 $1,940,888 $59,112 232649
Colorado Avalanche $24,640,355 $71,244,192 $3,755,808 $36,244,192 $1,891,319 $108,681 222446
Columbus Bluejackets $8,174,570 $56,668,504 $18,331,496 $21,668,504 $1,993,144 $6,856 242246
Dallas Stars $26,222,766 $51,820,656 $23,179,344 $16,820,656 $1,922,069 $77,931 232346
Detroit Redwings $41,942,772 $58,753,104 $16,246,896 $23,753,104 $1,917,700 $82,300 232548
Edmonton Oilers $43,219,900 $74,039,352 $960,648 $39,039,352 $1,971,764 $28,236 252348
Los Angles Kings $16,513,678 $70,673,616 $4,326,384 $35,673,616 $1,964,550 $35,450 252247
Montreal Canadiens $18,205,616 $64,754,288 $10,245,712 $29,754,288 $1,870,228 $129,772 222648
New Jersey Devils $16,926,512 $62,741,952 $12,258,048 $27,741,952 $1,751,794 $248,206 232144
NewYork Islanders $31,947,728 $74,735,160 $264,840 $39,735,160 $1,961,750 $38,250 232548
NewYork Rangers $12,066,113 $70,478,744 $4,521,256 $35,478,744 $1,670,546 $329,454 222446
Ottawa Senators $2,132,413 $52,657,284 $22,342,716 $17,657,284 $1,341,944 $658,056 242044
Pittsburgh Penguins $24,153,085 $70,149,832 $4,850,168 $35,149,832 $1,881,944 $118,056 253156
SanJose Sharks $46,417,539 $47,751,048 $27,248,952 $12,751,048 $1,949,407 $50,593 242044
St.Louis Blues $38,355,173 $64,695,916 $10,304,084 $29,695,916 $1,484,500 $515,500 232245
TampaBay Lightning $21,606,276 $67,992,280 $7,007,720 $32,992,280 $1,960,167 $39,833 202747
Toronto Mapleleafs $25,656,701 $74,986,472 $13,528 $39,986,472 $1,611,657 $388,343 222143
Vegas Golden Knights $29,554,254 $65,818,960 $9,181,040 $30,818,960 $1,917,500 $82,500 232245
Washington Capitals $26,512,463 $74,955,440 $44,560 $39,955,440 $1,896,944 $103,056 202747
Winnipeg Jets $16,044,428 $68,730,160 $6,269,840 $33,730,160 $1,924,644 $75,356 242549