Team FinanceLast Update - Tuesday, July 4, 2017 at 06:25
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 - 4,608 - 76.80%
Level 2: 5000 - $60 - 4,074 - 81.48%
Level 3: 3000 - $46 - 1,786 - 59.55%
Level 4: 5000 - $25 - 3,870 - 77.40%
Luxury : 1000 - $200 - 759 - 75.89%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %15,097 - 75.49%
Average Income per Game$1,398,530
Year to Date Revenue$57,339,737

Expense

Pro Players Total Salaries$44,818,336
Farm Players Total Salaries$1,940,275
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,625,484
Farm Year To Date Expenses$2,940,651
Pro Salary Cap To Date$47,625,415
Farm Salary Cap To Date$1,940,610

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$329,707
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,002
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$44,818,336
Estimate Under Maximum Salary Cap of $75,000,000$30,181,664
Estimate Over Minimum Salary Cap of $35,000,000 $9,818,336
Current Bank Account$11,756,830
Projected Bank Account$11,756,830

Pro Players Salaries

Jonathan Quick $5,800,000 (2)
Brayden Schenn $3,576,500 (4)
Brooks Orpik $3,125,000 (3)
Hunter Shinkaruk $2,500,000 (5)
Travis Zajac $2,150,000 (5)
Mattias Ekholm $2,050,000 (2)
Jake Muzzin $2,000,000 (5)
Rickard Rakell $1,877,750 (7)
Matt Dumba $1,833,042 (6)
Alex Killorn $1,793,750 (5)
Mark Scheifele $1,769,832 (6)
Tobias Rieder $1,749,332 (6)
Leo Komarov $1,594,442 (2)
Josh Manson $1,594,442 (5)
Tanner Pearson $1,545,249 (2)
Brayden McNabb $1,501,500 (2)
Ivan Provorov $1,500,000 (5)
Matt Martin $1,500,000 (6)
Cam Ward $1,250,000 (6)
Patrick Maroon $1,207,500 (2)
Jannik Hansen $1,000,000 (3)
Roman Polak $850,000 (2)
Brooks Laich $525,000 (3)
Joe Vitale $525,000 (2)
Total Pro Players24
Salary Commitment
Year 4 : $44,818,339.00
Year 5 : $44,818,339.00
Year 6 : $29,744,648.00
Year 7 : $25,094,648.00
Salary Average Commitment
Year 4 : $41,283,465.00
Year 5 : $41,283,465.00
Year 6 : $26,209,774.00
Year 7 : $21,559,774.00
Salary Cap with 1 Way Contract
Year 4 : $44,818,339.00
Year 5 : $44,818,339.00
Year 6 : $29,744,648.00
Year 7 : $25,094,648.00

Farm Players Salaries

Zemgus Girgensons $183,304 (6)
Brandon Gormley $175,000 (4)
Brandon Montour $159,444 (2)
Jaycob Megna $159,444 (2)
Nic Kerdiles $159,444 (2)
Ryan Faragher $159,444 (2)
Stefan Noesen $159,444 (2)
Andrew O'Brien $94,750 (2)
Korbinian Holzer $60,000 (1)
Cody Hodgson $52,500 (2)
Shea Theodore $52,500 (2)
John Kurtz $52,500 (2)
Rich Clune $52,500 (1)
Nick Ritchie $52,500 (2)
Joshua Morrissey $52,500 (2)
Valentin Zykov $52,500 (2)
Ondrej Kase $52,500 (2)
Anders Lindback $52,500 (6)
Mike Santorelli $52,500 (2)
Nicklas Jensen $52,500 (2)
Matt Finn $52,500 (3)
Total Farm Players21
Salary Commitment
Year 4 : $1,940,274.00
Year 5 : $1,827,774.00
Year 6 : $463,304.00
Year 7 : $410,804.00
Salary Average Commitment
Year 4 : $1,846,387.00
Year 5 : $1,733,887.00
Year 6 : $369,417.00
Year 7 : $316,917.00

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $97 - 5,659 - 94.32%
Level 2: 5000 - $58 - 4,764 - 95.27%
Level 3: 3000 - $33 - 2,898 - 96.60%
Level 4: 5000 - $23 - 4,764 - 95.27%
Luxury : 1000 - $197 - 946 - 94.63%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %19,031 - 95.15%
Average Income per Game$1,646,728
Year to Date Revenue$67,515,864

Expense

Pro Players Total Salaries$70,586,432
Farm Players Total Salaries$1,912,975
Coaches Total Salaries$1,825,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,776,263
Farm Year To Date Expenses$2,645,224
Pro Salary Cap To Date$54,651,285
Farm Salary Cap To Date$1,945,210

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$505,010
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,775
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$70,586,432
Estimate Under Maximum Salary Cap of $75,000,000$4,413,568
Estimate Over Minimum Salary Cap of $35,000,000 $35,586,432
Current Bank Account$29,827,708
Projected Bank Account$29,827,708

Pro Players Salaries

Patrick Marleau $9,600,000 (7)
Roberto Luongo $7,750,000 (3)
Joe Pavelski $6,000,000 (2)
Dan Girardi $5,500,000 (2)
Fedor Tyutin $4,500,000 (1)
Alexei Emelin $4,100,000 (1)
Andrew Ference $3,300,000 (1)
Jared Spurgeon $3,066,667 (6)
Michael Frolik $3,000,000 (2)
Darren Helm $2,656,250 (2)
Brian Gionta $2,630,000 (2)
Dustin Brown $2,500,000 (6)
Matt Calvert $2,024,375 (2)
Jesper Fast $1,650,250 (5)
Trevor van Riemsdyk $1,594,443 (3)
Bryan Rust $1,570,000 (6)
Nikolay Kulemin $1,564,442 (1)
Mark Letestu $1,562,500 (3)
Thomas Hickey $1,417,500 (2)
Ryan White $1,000,000 (2)
Joonas Kemppainen $1,000,000 (1)
Scott Darling $900,000 (6)
Patrick Eaves $600,000 (1)
Paul Byron $575,000 (1)
Christian Folin $525,000 (5)
Total Pro Players25
Salary Commitment
Year 4 : $70,586,427.00
Year 5 : $54,946,985.00
Year 6 : $30,718,860.00
Year 7 : $19,811,917.00
Salary Average Commitment
Year 4 : $62,655,802.00
Year 5 : $47,016,360.00
Year 6 : $26,923,860.00
Year 7 : $16,016,917.00
Salary Cap with 1 Way Contract
Year 4 : $70,586,427.00
Year 5 : $54,946,985.00
Year 6 : $30,718,860.00
Year 7 : $19,811,917.00

Farm Players Salaries

Andrej Nestrasil $125,475 (2)
Mike Brown $100,000 (1)
Ryan Kujawinski $87,500 (5)
Tyler Gaudet $87,500 (2)
Reid Petryk $87,500 (2)
Dean Kukan $87,500 (3)
Ken Appleby $87,500 (6)
Colby Cave $80,000 (5)
Danny Biega $75,000 (2)
Vojtech Mozik $75,000 (4)
Micheal Haley $75,000 (3)
Nick Schneider $75,000 (7)
Jayson Megna $75,000 (3)
Marc-Andre Gragnani $70,000 (2)
Blake Pietila $70,000 (3)
Felix Girard $70,000 (3)
Matt Lorito $65,000 (4)
Adam Comrie $65,000 (2)
Marek Hrivik $65,000 (4)
Cameron Gaunce $62,500 (3)
Parker Milner $62,500 (2)
Eric Roy $55,000 (3)
T.J. Brennan $52,500 (2)
Bobby Farnham $52,500 (2)
Nikita Jevpalovs $52,500 (2)
Keith Kinkaid $52,500 (3)
Total Farm Players26
Salary Commitment
Year 4 : $1,912,975.00
Year 5 : $1,812,975.00
Year 6 : $1,082,500.00
Year 7 : $535,000.00
Salary Average Commitment
Year 4 : $1,856,175.00
Year 5 : $1,756,175.00
Year 6 : $1,050,000.00
Year 7 : $505,000.00

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 4,636 - 77.27%
Level 2: 5000 - $60 - 4,046 - 80.92%
Level 3: 3000 - $35 - 2,803 - 93.42%
Level 4: 5000 - $25 - 4,023 - 80.46%
Luxury : 1000 - $200 - 770 - 77.01%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,278 - 81.39%
Average Income per Game$1,429,782
Year to Date Revenue$58,621,056

Expense

Pro Players Total Salaries$73,635,160
Farm Players Total Salaries$1,905,892
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,101,968
Farm Year To Date Expenses$3,701,561
Pro Salary Cap To Date$74,101,974
Farm Salary Cap To Date$1,901,565

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$525,600
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,210
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$73,635,160
Estimate Under Maximum Salary Cap of $75,000,000$1,364,840
Estimate Over Minimum Salary Cap of $35,000,000 $38,635,160
Current Bank Account($10,430,682)
Projected Bank Account($10,430,682)

Pro Players Salaries

Henrik Lundqvist $8,500,000 (2)
Zach Parise $7,538,462 (2)
Tuukka Rask $7,000,000 (2)
David Krejci $6,562,500 (2)
Bobby Ryan $6,375,000 (5)
Patrick Sharp $6,250,000 (7)
Niklas Kronwall $4,750,000 (2)
Ryan Callahan $4,500,000 (1)
Josh Bailey $3,300,000 (1)
Matt Beleskey $2,700,000 (3)
Tomas Jurco $2,500,000 (7)
Charlie Coyle $1,845,000 (2)
Casey Cizikas $1,845,000 (1)
Jon Merrill $1,722,000 (1)
David Pastrnak $1,594,442 (1)
Zach Trotman $1,396,500 (1)
Alex Chiasson $1,031,250 (2)
Matt Read $1,000,000 (3)
Boyd Gordon $1,000,000 (3)
Matt Greene $650,000 (2)
Sam Bennett $525,000 (2)
Darnell Nurse $525,000 (2)
Jordie Benn $525,000 (6)
Total Pro Players23
Salary Commitment
Year 4 : $73,635,154.00
Year 5 : $59,277,212.00
Year 6 : $20,350,000.00
Year 7 : $15,650,000.00
Salary Average Commitment
Year 4 : $75,503,904.00
Year 5 : $62,027,962.00
Year 6 : $19,875,000.00
Year 7 : $15,650,000.00
Salary Cap with 1 Way Contract
Year 4 : $73,635,154.00
Year 5 : $59,277,212.00
Year 6 : $20,350,000.00
Year 7 : $15,650,000.00

Farm Players Salaries

Malcolm Subban $187,500 (6)
Max Friberg $159,217 (2)
Nikita Nesterov $155,925 (2)
Daniel Sprong $100,000 (4)
Quinton Howden $85,000 (5)
Connor Brown $81,250 (5)
Michal Jordan $75,000 (6)
Jeff Zatkoff $75,000 (4)
Michael Bunting $67,000 (2)
Alex Biega $62,500 (3)
Linden Vey $60,000 (5)
Eric O'Dell $57,500 (1)
Dennis Everberg $55,000 (1)
Jonas Gustavsson $55,000 (1)
Kasperi Kapanen $52,500 (2)
Chase De Leo $52,500 (2)
Zane McIntyre $52,500 (2)
Anthony Camara $52,500 (2)
Frank Vatrano $52,500 (2)
Riley Barber $52,500 (2)
Linus Arnesson $52,500 (2)
Jared Knight $52,500 (2)
Justin Hickman $52,500 (2)
Anton Blidh $52,500 (2)
Austin Czarnik $52,500 (2)
Colton Hargrove $52,500 (2)
Total Farm Players26
Salary Commitment
Year 4 : $1,905,892.00
Year 5 : $1,738,392.00
Year 6 : $726,250.00
Year 7 : $663,750.00
Salary Average Commitment
Year 4 : $1,658,317.00
Year 5 : $1,495,817.00
Year 6 : $528,750.00
Year 7 : $476,250.00

Carolina Hurricanes

Carolina Hurricanes is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 4,697 - 78.28%
Level 2: 5000 - $60 - 4,238 - 84.76%
Level 3: 3000 - $35 - 2,875 - 95.82%
Level 4: 5000 - $25 - 4,072 - 81.43%
Luxury : 1000 - $200 - 790 - 78.99%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,671 - 83.35%
Average Income per Game$1,463,836
Year to Date Revenue$60,017,287

Expense

Pro Players Total Salaries$76,703,488
Farm Players Total Salaries$1,668,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,785,929
Farm Year To Date Expenses$2,540,937
Pro Salary Cap To Date$73,985,937
Farm Salary Cap To Date$1,840,923

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$552,841
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,112
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$76,703,488
Estimate Under Maximum Salary Cap of $75,000,000-$1,703,488
Estimate Over Minimum Salary Cap of $35,000,000 $41,703,488
Current Bank Account($17,444,630)
Projected Bank Account($17,444,630)

Pro Players Salaries

Claude Giroux $8,275,000 (2)
Vincent Trocheck $7,500,000 (6)
Victor Rask $6,550,000 (6)
Michael Cammalleri $6,525,000 (3)
Gabriel Landeskog $5,571,429 (2)
Jeff Carter $5,272,727 (2)
Evander Kane $5,250,000 (1)
Mark Giordano $5,025,000 (6)
Pekka Rinne $4,700,000 (7)
Niklas Hjalmarsson $4,100,000 (2)
Tyler Johnson $3,833,333 (5)
Christopher Tanev $3,000,000 (2)
Luke Schenn $2,500,000 (5)
Ryan Miller $1,500,000 (1)
Devante Smith-Pelly $1,440,000 (2)
Brandon Pirri $1,298,500 (1)
Viktor Arvidsson $950,000 (5)
Clarke MacArthur $937,500 (2)
Pierre-Alexandre Parenteau $750,000 (1)
Andrew MacDonald $675,000 (3)
Nikita Tryamkin $525,000 (2)
Jaccob Slavin $525,000 (2)
Total Pro Players22
Salary Commitment
Year 4 : $76,703,489.00
Year 5 : $67,904,989.00
Year 6 : $38,258,333.00
Year 7 : $31,058,333.00
Salary Average Commitment
Year 4 : $60,688,766.00
Year 5 : $51,890,266.00
Year 6 : $21,778,333.00
Year 7 : $14,578,333.00
Salary Cap with 1 Way Contract
Year 4 : $76,703,489.00
Year 5 : $67,904,989.00
Year 6 : $38,258,333.00
Year 7 : $31,058,333.00

Farm Players Salaries

Mikhail Grabovski $125,000 (7)
Mark Pysyk $125,000 (4)
Calle Jarnkrok $120,000 (5)
Chris VandeVelde $100,000 (7)
Eddie Lack $100,000 (5)
Alan Quine $90,000 (6)
Dale Weise $80,000 (4)
Joseph Cramarossa $72,000 (4)
Anthony Bitetto $70,000 (4)
Grayson Downing $69,000 (7)
Gabriel Dumont $65,000 (4)
Jean-Francois Berube $60,000 (2)
Trevor Murphy $60,000 (3)
Pontus Aberg $60,000 (3)
Nikita Soshnikov $52,500 (2)
Rasmus Rissanen $52,500 (1)
Derek Ryan $52,500 (2)
Daniel Altshuller $52,500 (2)
Byron Froese $52,500 (3)
Erik Karlsson94 $52,500 (2)
Jordan Schmaltz $52,500 (2)
Cole Cassels $52,500 (2)
Ivan Barbashev $52,500 (2)
Total Farm Players23
Salary Commitment
Year 4 : $1,668,500.00
Year 5 : $1,616,000.00
Year 6 : $1,188,500.00
Year 7 : $1,016,000.00
Salary Average Commitment
Year 4 : $1,780,678.00
Year 5 : $1,728,178.00
Year 6 : $1,103,500.00
Year 7 : $931,000.00

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 4,665 - 77.75%
Level 2: 5000 - $60 - 4,090 - 81.80%
Level 3: 3000 - $35 - 2,805 - 93.50%
Level 4: 5000 - $25 - 4,006 - 80.11%
Luxury : 1000 - $200 - 770 - 76.99%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,335 - 81.68%
Average Income per Game$1,436,643
Year to Date Revenue$58,902,363

Expense

Pro Players Total Salaries$65,892,776
Farm Players Total Salaries$1,507,083
Coaches Total Salaries$2,825,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,714,151
Farm Year To Date Expenses$2,679,200
Pro Salary Cap To Date$68,714,124
Farm Salary Cap To Date$1,854,227

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$478,118
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,865
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$65,892,776
Estimate Under Maximum Salary Cap of $75,000,000$9,107,224
Estimate Over Minimum Salary Cap of $35,000,000 $30,892,776
Current Bank Account($5,665,264)
Projected Bank Account($5,665,264)

Pro Players Salaries

Sergei Bobrovsky $6,468,750 (5)
Oliver Ekman-Larsson $5,500,000 (2)
Paul Stastny $5,000,000 (5)
Jakub Voracek $4,887,500 (6)
Kevin Shattenkirk $4,887,500 (7)
Ryan McDonagh $4,700,000 (2)
Marc-Edouard Vlasic $4,250,000 (1)
Marcus Johansson $4,000,000 (4)
Wayne Simmonds $3,975,000 (2)
Derek Stepan $3,536,250 (5)
Nino Niederreiter $3,215,000 (5)
Ryan Ellis $2,880,000 (3)
Jake Gardiner $2,233,334 (3)
Mark Borowiecki $1,950,000 (5)
Bo Horvat $1,594,443 (5)
Mike Hoffman $1,386,000 (2)
Morgan Ellis $1,344,000 (1)
Anthony Mantha $997,500 (3)
Darren Dietz $937,500 (3)
Daniel Winnik $900,000 (1)
Al Montoya $650,000 (3)
Stephen Johns $600,000 (1)
Total Pro Players22
Salary Commitment
Year 4 : $65,892,777.00
Year 5 : $58,798,777.00
Year 6 : $43,237,777.00
Year 7 : $35,539,443.00
Salary Average Commitment
Year 4 : $61,709,443.00
Year 5 : $54,615,443.00
Year 6 : $39,054,443.00
Year 7 : $33,476,943.00
Salary Cap with 1 Way Contract
Year 4 : $65,892,777.00
Year 5 : $58,798,777.00
Year 6 : $43,237,777.00
Year 7 : $35,539,443.00

Farm Players Salaries

Kevin Fiala $159,444 (1)
Charles Hudon $159,444 (2)
Kerby Rychel $159,444 (5)
Emile Poirier $93,750 (3)
Ryan Hartman $80,000 (5)
Dennis Rasmussen $60,000 (1)
Connor Brickley $60,000 (2)
Nic Petan $52,500 (2)
Brett Lernout $52,500 (2)
Kyle Baun $52,500 (2)
Vincent Hinostroza $52,500 (2)
Tanner Kero $52,500 (2)
Kyle Rau $52,500 (2)
Josh Brown $52,500 (3)
Nick Mattson $52,500 (2)
Roman Will $52,500 (3)
Eddie Pasquale $52,500 (2)
Mac Carruth $52,500 (2)
Stefan Matteau $52,500 (5)
Alexandre Ranger $52,500 (1)
Pavel Padakin $52,500 (1)
Total Farm Players21
Salary Commitment
Year 4 : $1,507,082.00
Year 5 : $1,182,638.00
Year 6 : $490,694.00
Year 7 : $291,944.00
Salary Average Commitment
Year 4 : $1,607,782.00
Year 5 : $1,283,338.00
Year 6 : $490,694.00
Year 7 : $291,944.00

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $90 - 5,752 - 95.87%
Level 2: 5000 - $55 - 4,809 - 96.17%
Level 3: 3000 - $35 - 2,823 - 94.10%
Level 4: 5000 - $25 - 3,979 - 79.58%
Luxury : 1000 - $175 - 942 - 94.21%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %18,305 - 91.52%
Average Income per Game$1,546,165
Year to Date Revenue$63,392,748

Expense

Pro Players Total Salaries$71,142,328
Farm Players Total Salaries$1,819,764
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,476,121
Farm Year To Date Expenses$2,565,379
Pro Salary Cap To Date$68,476,129
Farm Salary Cap To Date$1,865,365

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$508,045
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,141
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$71,142,328
Estimate Under Maximum Salary Cap of $75,000,000$3,857,672
Estimate Over Minimum Salary Cap of $35,000,000 $36,142,328
Current Bank Account$38,962,972
Projected Bank Account$38,962,972

Pro Players Salaries

Sean Monahan $10,156,250 (6)
Steven Stamkos $8,625,000 (5)
Kyle Okposo $8,545,000 (6)
Corey Crawford $6,000,000 (2)
Logan Couture $6,000,000 (2)
Ryan O'Reilly $5,750,000 (2)
Scott Hartnell $4,750,000 (2)
Marian Hossa $4,687,500 (5)
Keith Yandle $3,500,000 (6)
James Wisniewski $1,950,000 (4)
Rasmus Ristolainen $1,896,250 (6)
Jakob Silfverberg $1,769,832 (5)
Lee Stempniak $1,562,500 (1)
Zack Werenski $1,500,000 (5)
Kevin Bieksa $1,000,000 (3)
Nick Holden $750,000 (2)
Jhonas Enroth $600,000 (2)
Tomas Fleischmann $525,000 (1)
Matt Hunwick $525,000 (1)
Max Domi $525,000 (2)
Joffrey Lupul $525,000 (1)
Total Pro Players21
Salary Commitment
Year 4 : $71,142,332.00
Year 5 : $68,004,832.00
Year 6 : $43,629,832.00
Year 7 : $42,629,832.00
Salary Average Commitment
Year 4 : $43,957,332.00
Year 5 : $40,819,832.00
Year 6 : $16,444,832.00
Year 7 : $15,444,832.00
Salary Cap with 1 Way Contract
Year 4 : $71,142,332.00
Year 5 : $68,004,832.00
Year 6 : $43,629,832.00
Year 7 : $42,629,832.00

Farm Players Salaries

Lukas Sedlak $161,500 (7)
Ryan Pulock $159,444 (4)
Andrei Vasilevskiy $159,444 (5)
Tom Kuhnhackl $112,500 (6)
Zach Redmond $89,375 (5)
Gemel Smith $87,500 (3)
Tye McGinn $52,500 (1)
Stefan Elliott $52,500 (3)
Michael Matheson $52,500 (2)
Chris Bigras $52,500 (2)
Dustin Jeffrey $52,500 (1)
Josh Anderson $52,500 (6)
Brad Malone $52,500 (1)
Andreas Martinsen $52,500 (2)
Drew Shore $52,500 (3)
Klas Dahlbeck $52,500 (5)
Mark McNeill $52,500 (1)
Colton Sissons $52,500 (1)
William Carrier $52,500 (3)
Mark Visentin $52,500 (2)
Mason Geertsen $52,500 (2)
Nick Cousins $52,500 (3)
Brad Hunt $52,500 (3)
Miikka Salomaki $52,500 (5)
Scott Wilson $52,500 (4)
Colin Smith $52,500 (3)
Total Farm Players26
Salary Commitment
Year 4 : $1,819,763.00
Year 5 : $1,557,263.00
Year 6 : $1,294,763.00
Year 7 : $892,263.00
Salary Average Commitment
Year 4 : $1,739,563.00
Year 5 : $1,477,063.00
Year 6 : $1,125,763.00
Year 7 : $723,263.00

Columbus Bluejackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 4,623 - 77.05%
Level 2: 5000 - $60 - 4,242 - 84.85%
Level 3: 3000 - $35 - 2,860 - 95.34%
Level 4: 5000 - $25 - 4,029 - 80.58%
Luxury : 1000 - $200 - 787 - 78.74%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,542 - 82.71%
Average Income per Game$1,451,432
Year to Date Revenue$59,508,709

Expense

Pro Players Total Salaries$69,855,064
Farm Players Total Salaries$1,788,094
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,173,671
Farm Year To Date Expenses$2,496,254
Pro Salary Cap To Date$66,673,631
Farm Salary Cap To Date$1,946,196

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$502,500
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,905
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$69,855,064
Estimate Under Maximum Salary Cap of $75,000,000$5,144,936
Estimate Over Minimum Salary Cap of $35,000,000 $34,855,064
Current Bank Account($7,335,972)
Projected Bank Account($7,335,972)

Pro Players Salaries

Michael Del Zotto $6,000,000 (7)
Braydon Coburn $5,500,000 (6)
Artem Anisimov $5,000,000 (4)
Justin Faulk $4,833,333 (2)
Eric Gryba $4,000,000 (6)
Martin Hanzal $3,875,000 (2)
Travis Hamonic $3,857,143 (2)
Brian Elliott $3,125,000 (4)
Mikhail Grigorenko $3,000,000 (7)
Calvin de Haan $2,940,000 (1)
Mikkel Boedker $2,932,500 (2)
Lars Eller $2,650,000 (1)
Carl Hagelin $2,587,500 (1)
Justin Abdelkader $2,250,000 (2)
Jiri Hudler $2,125,000 (6)
Antoine Vermette $2,000,000 (3)
Elias Lindholm $1,896,250 (6)
Gustav Nyquist $1,855,250 (3)
Simon Despres $1,722,000 (5)
Justin Braun $1,562,500 (1)
Cody Eakin $1,339,333 (5)
Jean-Gabriel Pageau $1,288,000 (1)
Joe Colborne $1,250,000 (5)
Ondrej Palat $1,216,251 (5)
Tristan Jarry $525,000 (2)
Joonas Korpisalo $525,000 (2)
Total Pro Players26
Salary Commitment
Year 4 : $69,855,060.00
Year 5 : $58,827,060.00
Year 6 : $40,029,084.00
Year 7 : $36,173,834.00
Salary Average Commitment
Year 4 : $51,327,810.00
Year 5 : $40,299,810.00
Year 6 : $24,532,834.00
Year 7 : $20,677,584.00
Salary Cap with 1 Way Contract
Year 4 : $69,855,060.00
Year 5 : $58,827,060.00
Year 6 : $40,029,084.00
Year 7 : $36,173,834.00

Farm Players Salaries

Mike Condon $159,444 (2)
Dalton Prout $140,000 (2)
Jimmy Hayes $137,375 (1)
Lance Bouma $121,275 (1)
Logan Shaw $110,000 (6)
Johan Larsson $100,000 (5)
Torrey Mitchell $100,000 (5)
Brett Kulak $70,000 (3)
Mason Raymond $70,000 (5)
Jordan Schroeder $60,000 (5)
Ryan Stanton $60,000 (3)
Adam Pardy $60,000 (2)
Frederick Gaudreau $60,000 (1)
Petter Granberg $60,000 (1)
Michael Mersch $60,000 (3)
Ben Hutton $52,500 (2)
Phil Varone $52,500 (2)
David Musil $52,500 (3)
Dillon Heatherington $52,500 (2)
Sean Collins $52,500 (2)
Anders Nilsson $52,500 (2)
Micheal Ferland $52,500 (2)
Yanni Gourde $52,500 (3)
Total Farm Players23
Salary Commitment
Year 4 : $1,788,094.00
Year 5 : $1,409,444.00
Year 6 : $735,000.00
Year 7 : $440,000.00
Salary Average Commitment
Year 4 : $1,885,194.00
Year 5 : $1,506,544.00
Year 6 : $677,500.00
Year 7 : $382,500.00

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 4,636 - 77.26%
Level 2: 5000 - $60 - 4,092 - 81.84%
Level 3: 3000 - $35 - 2,847 - 94.92%
Level 4: 5000 - $25 - 3,936 - 78.72%
Luxury : 1000 - $200 - 785 - 78.46%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,296 - 81.48%
Average Income per Game$1,436,482
Year to Date Revenue$58,895,781

Expense

Pro Players Total Salaries$54,066,904
Farm Players Total Salaries$1,983,974
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,362,987
Farm Year To Date Expenses$2,733,906
Pro Salary Cap To Date$54,363,023
Farm Salary Cap To Date$1,983,912

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$387,795
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,598
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$54,066,904
Estimate Under Maximum Salary Cap of $75,000,000$20,933,096
Estimate Over Minimum Salary Cap of $35,000,000 $19,066,904
Current Bank Account$13,667,656
Projected Bank Account$13,667,656

Pro Players Salaries

Jason Pominville $5,600,000 (2)
Andreas Athanasiou $4,500,000 (6)
Devan Dubnyk $4,375,000 (1)
Dennis Seidenberg $4,000,000 (1)
Colin Wilson $3,225,000 (5)
Ryan Dzingel $3,188,886 (7)
Joseph Blandisi $2,250,000 (6)
Jake McCabe $2,250,000 (5)
Jamie Oleksiak $2,000,000 (3)
Matt Murray $2,000,000 (5)
Phillip Danault $2,000,000 (4)
Markus Granlund $2,000,000 (4)
Aleksander Barkov $1,896,250 (6)
Torey Krug $1,879,167 (2)
Tyson Barrie $1,845,000 (5)
Anthony Duclair $1,594,442 (5)
Julius Honka $1,594,442 (5)
John Klingberg $1,594,442 (5)
Johnny Gaudreau $1,594,442 (5)
Patrik Nemeth $1,564,832 (3)
Colton Sceviour $1,365,000 (1)
Antoine Roussel $1,000,000 (5)
Eric Tangradi $750,000 (2)
Total Pro Players23
Salary Commitment
Year 4 : $54,066,903.00
Year 5 : $44,326,903.00
Year 6 : $36,097,736.00
Year 7 : $32,532,904.00
Salary Average Commitment
Year 4 : $46,183,653.00
Year 5 : $36,443,653.00
Year 6 : $28,214,486.00
Year 7 : $24,649,654.00
Salary Cap with 1 Way Contract
Year 4 : $54,066,903.00
Year 5 : $44,326,903.00
Year 6 : $36,097,736.00
Year 7 : $32,532,904.00

Farm Players Salaries

Valeri Nichushkin $189,625 (6)
Brett Ritchie $166,904 (1)
Devin Shore $159,444 (5)
Radek Faksa $156,250 (5)
Mikko Rantanen $150,000 (4)
Oscar Lindberg $141,750 (5)
Dylan DeMelo $97,500 (4)
Evan Rodrigues $95,000 (2)
Conor Sheary $95,000 (5)
Brandon Manning $80,000 (3)
Peter Holland $75,000 (5)
Esa Lindell $52,500 (2)
Jason Dickinson $52,500 (2)
Max McCormick $52,500 (5)
Mattias Backman $52,500 (2)
Ludwig Bystrom $52,500 (2)
Juuse Saros $52,500 (2)
Cole Ully $52,500 (2)
Remi Elie $52,500 (2)
Philippe Desrosiers $52,500 (2)
Matej Stransky $52,500 (2)
Branden Troock $52,500 (2)
Total Farm Players22
Salary Commitment
Year 4 : $1,983,973.00
Year 5 : $1,817,069.00
Year 6 : $1,197,069.00
Year 7 : $1,117,069.00
Salary Average Commitment
Year 4 : $1,893,261.00
Year 5 : $1,811,844.00
Year 6 : $1,070,744.00
Year 7 : $990,744.00

Detroit Redwings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 4,575 - 76.25%
Level 2: 5000 - $60 - 4,157 - 83.14%
Level 3: 3000 - $35 - 2,835 - 94.51%
Level 4: 5000 - $25 - 3,990 - 79.79%
Luxury : 1000 - $200 - 770 - 77.04%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,327 - 81.64%
Average Income per Game$1,430,993
Year to Date Revenue$58,670,704

Expense

Pro Players Total Salaries$43,813,608
Farm Players Total Salaries$1,504,750
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,591,199
Farm Year To Date Expenses$2,112,157
Pro Salary Cap To Date$43,591,203
Farm Salary Cap To Date$1,562,127

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$315,589
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,978
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$43,813,608
Estimate Under Maximum Salary Cap of $75,000,000$31,186,392
Estimate Over Minimum Salary Cap of $35,000,000 $8,813,608
Current Bank Account$39,932,448
Projected Bank Account$39,932,448

Pro Players Salaries

Nikita Zadorov $5,250,000 (6)
Jonathan Ericsson $4,250,000 (2)
Antti Raanta $2,800,000 (2)
Nick Jensen $2,630,000 (7)
Alexey Marchenko $2,044,875 (2)
Antti Niemi $2,000,000 (5)
Riley Sheahan $1,845,000 (3)
Brock Nelson $1,845,000 (2)
Erik Gudbranson $1,845,000 (3)
Mikael Granlund $1,845,000 (2)
Jonathan Huberdeau $1,833,042 (4)
Tomas Tatar $1,722,000 (3)
William Nylander $1,682,000 (3)
Connor Carrick $1,650,000 (6)
Sami Vatanen $1,609,250 (3)
Alexander Wennberg $1,594,442 (5)
Brendan Gallagher $1,438,500 (5)
Petr Mrazek $1,249,500 (3)
Griffin Reinhart $1,102,500 (2)
Jason Zucker $1,102,500 (2)
Joakim Andersson $900,000 (5)
Shayne Gostisbehere $525,000 (2)
Peter Budaj $525,000 (1)
Alexander Burmistrov $525,000 (2)
Total Pro Players24
Salary Commitment
Year 4 : $43,813,609.00
Year 5 : $43,288,609.00
Year 6 : $27,248,734.00
Year 7 : $17,295,984.00
Salary Average Commitment
Year 4 : $38,259,734.00
Year 5 : $37,734,734.00
Year 6 : $21,398,734.00
Year 7 : $11,445,984.00
Salary Cap with 1 Way Contract
Year 4 : $43,813,609.00
Year 5 : $43,288,609.00
Year 6 : $27,248,734.00
Year 7 : $17,295,984.00

Farm Players Salaries

Tyler Bertuzzi $125,000 (6)
Martin Frk $100,000 (7)
Brenden Kichton $99,750 (2)
Austin Watson $90,000 (5)
Antoine Bibeau $80,000 (7)
Landon Ferraro $75,000 (6)
Ryan Sproul $70,000 (6)
Craig Cunningham $70,000 (2)
Chris Driedger $60,000 (1)
Jake Virtanen $52,500 (2)
Jared McCann $52,500 (2)
Sonny Milano $52,500 (2)
Ben Harpur $52,500 (2)
Zach Hyman $52,500 (2)
Nick Paul $52,500 (2)
Joakim Ryan $52,500 (2)
Richard Nedomlel $52,500 (2)
Marek Langhamer $52,500 (6)
Jake Paterson $52,500 (2)
Zach Nastasiuk $52,500 (2)
Adam Clendening $52,500 (1)
Jordan Subban $52,500 (2)
Petter Emanuelsson $52,500 (2)
Total Farm Players23
Salary Commitment
Year 4 : $1,504,750.00
Year 5 : $1,392,250.00
Year 6 : $592,500.00
Year 7 : $592,500.00
Salary Average Commitment
Year 4 : $1,915,150.00
Year 5 : $1,802,650.00
Year 6 : $516,900.00
Year 7 : $516,900.00

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $97 - 5,813 - 96.88%
Level 2: 5000 - $58 - 4,609 - 92.19%
Level 3: 3000 - $34 - 2,648 - 88.28%
Level 4: 5000 - $21 - 4,727 - 94.54%
Luxury : 1000 - $195 - 963 - 96.35%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %18,761 - 93.81%
Average Income per Game$1,643,463
Year to Date Revenue$67,381,977

Expense

Pro Players Total Salaries$72,334,432
Farm Players Total Salaries$1,958,514
Coaches Total Salaries$3,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,949,215
Farm Year To Date Expenses$2,502,600
Pro Salary Cap To Date$69,449,252
Farm Salary Cap To Date$1,952,564

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$527,003
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,065
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$72,334,432
Estimate Under Maximum Salary Cap of $75,000,000$2,665,568
Estimate Over Minimum Salary Cap of $35,000,000 $37,334,432
Current Bank Account$36,525,653
Projected Bank Account$36,525,653

Pro Players Salaries

David Backes $8,600,000 (6)
Mikko Koivu $6,750,000 (1)
Zdeno Chara $6,187,500 (1)
Milan Lucic $6,000,000 (2)
Jay Bouwmeester $5,400,000 (2)
Valtteri Filppula $5,000,000 (1)
Jack Johnson $4,357,143 (1)
Mikael Backlund $3,450,000 (5)
Dan Hamhuis $3,125,000 (4)
Kevin Klein $2,900,000 (1)
Kris Russell $2,600,000 (2)
Jaromir Jagr $2,400,000 (2)
Zack Smith $2,359,375 (4)
Drew Stafford $2,000,000 (4)
Derek MacKenzie $1,875,000 (4)
Mark Streit $1,875,000 (2)
Jujhar Khaira $1,600,000 (6)
Brad Boyes $1,400,000 (2)
Vernon Fiddler $1,250,000 (3)
Jarret Stoll $843,750 (2)
Alex Khokhlachev $786,667 (2)
Calvin Pickard $525,000 (2)
Jimmy Howard $525,000 (2)
Matt Cullen $525,000 (2)
Total Pro Players24
Salary Commitment
Year 4 : $72,334,435.00
Year 5 : $47,139,792.00
Year 6 : $24,259,375.00
Year 7 : $23,009,375.00
Salary Average Commitment
Year 4 : $29,844,295.00
Year 5 : $21,012,152.00
Year 6 : $9,234,375.00
Year 7 : $7,984,375.00
Salary Cap with 1 Way Contract
Year 4 : $72,334,435.00
Year 5 : $47,139,792.00
Year 6 : $24,259,375.00
Year 7 : $23,009,375.00

Farm Players Salaries

Brenden Dillon $184,500 (3)
Phillip Di Guiseppe $160,000 (6)
Damon Severson $159,444 (5)
William Karlsson $159,444 (3)
Zack Kassian $125,000 (3)
Mark Arcobello $90,000 (2)
Ryan Murphy $86,000 (4)
Jyrki Jokipakka $75,000 (1)
Mike Weber $66,000 (1)
Kyle Chipchura $65,625 (2)
Kyle Brodziak $65,625 (3)
Brian Strait $65,625 (1)
Iiro Pakarinen $65,000 (4)
Joey Hishon $60,000 (1)
Brock McGinn $56,250 (5)
Christopher Gibson $55,000 (5)
Cody McLeod $52,500 (1)
Brett Pesce $52,500 (2)
Linus Ullmark $52,500 (2)
Nate Thompson $52,500 (1)
Petr Straka $52,500 (1)
Michael Chaput $52,500 (1)
Taylor Beck $52,500 (2)
Tom McCollum $52,500 (4)
Total Farm Players24
Salary Commitment
Year 4 : $1,958,513.00
Year 5 : $1,481,888.00
Year 6 : $1,168,763.00
Year 7 : $634,194.00
Salary Average Commitment
Year 4 : $1,606,344.00
Year 5 : $1,165,344.00
Year 6 : $796,944.00
Year 7 : $514,444.00

Los Angles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 4,665 - 77.75%
Level 2: 5000 - $60 - 4,179 - 83.58%
Level 3: 3000 - $35 - 2,849 - 94.97%
Level 4: 5000 - $25 - 4,020 - 80.41%
Luxury : 1000 - $200 - 788 - 78.85%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,502 - 82.51%
Average Income per Game$1,451,515
Year to Date Revenue$59,512,099

Expense

Pro Players Total Salaries$74,378,408
Farm Players Total Salaries$1,938,108
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,152,705
Farm Year To Date Expenses$2,527,308
Pro Salary Cap To Date$68,152,741
Farm Salary Cap To Date$1,977,262

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$530,834
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,926
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$74,378,408
Estimate Under Maximum Salary Cap of $75,000,000$621,592
Estimate Over Minimum Salary Cap of $35,000,000 $39,378,408
Current Bank Account$15,665,808
Projected Bank Account$15,665,808

Pro Players Salaries

Phil Kessel $8,000,000 (2)
Patrick Kane $7,245,000 (3)
Joe Thornton $7,000,000 (7)
Drew Doughty $7,000,000 (2)
Erik Karlsson $6,500,000 (2)
Francois Beauchemin $5,468,750 (1)
John Moore $3,960,000 (3)
Anders Lee $3,500,000 (5)
Nazem Kadri $3,335,000 (1)
Jacob Markstrom $2,400,000 (5)
John-Michael Liles $2,200,000 (7)
Kevan Miller $1,875,000 (5)
Anton Lander $1,850,000 (4)
J.T. Miller $1,833,042 (5)
Morgan Rielly $1,833,042 (3)
Shane Prince $1,798,000 (1)
Henrik Samuelsson $1,682,000 (1)
Melker Karlsson $1,595,000 (1)
Jared Cowen $1,500,000 (7)
Tim Schaller $1,100,000 (7)
Nicolas Deslauriers $928,571 (6)
Kevin Porter $625,000 (5)
Chad Ruhwedel $625,000 (5)
Joe Cannata $525,000 (1)
Total Pro Players24
Salary Commitment
Year 4 : $74,378,405.00
Year 5 : $59,974,655.00
Year 6 : $38,474,655.00
Year 7 : $25,436,613.00
Salary Average Commitment
Year 4 : $69,605,959.00
Year 5 : $55,202,209.00
Year 6 : $33,702,209.00
Year 7 : $23,583,042.00
Salary Cap with 1 Way Contract
Year 4 : $74,378,405.00
Year 5 : $59,974,655.00
Year 6 : $38,474,655.00
Year 7 : $25,436,613.00

Farm Players Salaries

Curtis Lazar $163,200 (1)
Matt Nieto $162,500 (6)
Jordan Oesterle $162,500 (7)
Oscar Dansk $159,444 (1)
Martin Marincin $153,300 (2)
Viktor Svedberg $130,200 (2)
Laurent Brossoit $100,000 (2)
Martin Ouellette $90,000 (4)
Sergey Tolchinsky $68,750 (2)
Marc-Olivier Roy $65,714 (6)
Chris Mueller $52,500 (2)
Justin Bailey $52,500 (2)
Anton Slepyshev $52,500 (2)
Erik Gustafsson $52,500 (2)
Greg Chase $52,500 (2)
Kyle Platzer $52,500 (2)
John McCarron $52,500 (2)
Ben Betker $52,500 (2)
Dillon Simpson $52,500 (2)
Joey LaLeggia $52,500 (2)
Ryan Martindale $52,500 (2)
Kale Kessy $52,500 (2)
Kellen Jones $52,500 (2)
Total Farm Players23
Salary Commitment
Year 4 : $1,938,108.00
Year 5 : $1,615,464.00
Year 6 : $480,714.00
Year 7 : $480,714.00
Salary Average Commitment
Year 4 : $1,805,378.00
Year 5 : $1,589,678.00
Year 6 : $210,000.00
Year 7 : $210,000.00

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 4,736 - 78.93%
Level 2: 5000 - $60 - 4,223 - 84.46%
Level 3: 3000 - $35 - 2,851 - 95.04%
Level 4: 5000 - $25 - 3,948 - 78.96%
Luxury : 1000 - $200 - 797 - 79.70%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,555 - 82.77%
Average Income per Game$1,464,527
Year to Date Revenue$60,045,602

Expense

Pro Players Total Salaries$67,034,524
Farm Players Total Salaries$1,691,408
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,726,183
Farm Year To Date Expenses$2,173,440
Pro Salary Cap To Date$70,226,181
Farm Salary Cap To Date$1,623,409

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$482,638
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,248
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$67,034,524
Estimate Under Maximum Salary Cap of $75,000,000$7,965,476
Estimate Over Minimum Salary Cap of $35,000,000 $32,034,524
Current Bank Account($542,147)
Projected Bank Account($542,147)

Pro Players Salaries

Loui Eriksson $9,000,000 (6)
Sidney Crosby $8,700,000 (2)
Carey Price $6,500,000 (1)
Ryan Nugent-Hopkins $6,000,000 (2)
Craig Anderson $5,000,000 (4)
Dennis Wideman $4,500,000 (7)
Johan Franzen $3,954,545 (2)
Mike Ribeiro $3,900,000 (3)
Chris Kunitz $3,800,000 (7)
Mathieu Perreault $2,100,000 (3)
Marco Scandella $2,050,000 (3)
Nathan Beaulieu $1,896,250 (2)
Filip Forsberg $1,833,042 (6)
Ville Pokka $1,594,443 (3)
Zbynek Michalek $1,500,000 (5)
Greg Pateryn $1,181,250 (6)
Tom Gilbert $1,125,000 (2)
Vincent Lecavalier $800,000 (1)
Scott Gomez $550,000 (6)
Pascal Dupuis $525,000 (1)
Brad Richards $525,000 (1)
Total Pro Players21
Salary Commitment
Year 4 : $67,034,530.00
Year 5 : $58,684,530.00
Year 6 : $37,008,735.00
Year 7 : $27,364,292.00
Salary Average Commitment
Year 4 : $53,001,905.00
Year 5 : $44,651,905.00
Year 6 : $22,976,110.00
Year 7 : $13,331,667.00
Salary Cap with 1 Way Contract
Year 4 : $67,034,530.00
Year 5 : $58,684,530.00
Year 6 : $37,008,735.00
Year 7 : $27,364,292.00

Farm Players Salaries

Daniel Carr $159,444 (2)
Eric Gelinas $120,000 (3)
Scott Harrington $100,000 (6)
Taylor Leier $75,000 (5)
Curtis McElhinney $75,000 (1)
Anton Khudobin $70,000 (3)
Charlie Lindgren $66,964 (6)
Joel Vermin $60,000 (3)
Matt Donovan $60,000 (1)
Tomas Nosek $55,000 (6)
Dustin Tokarski $55,000 (3)
Duncan Siemens $55,000 (6)
Scott Mayfield $55,000 (6)
Viktor Loov $55,000 (6)
Tim Bozon $52,500 (2)
Brady Skjei $52,500 (2)
Michael McCarron $52,500 (2)
Laurent Dauphin $52,500 (2)
Paul Bissonnette $52,500 (3)
Nikita Scherbak $52,500 (2)
Mark MacMillan $52,500 (2)
David Wohlberg $52,500 (3)
Jeremy Gregoire $52,500 (2)
Jordan Szwarz $52,500 (3)
Brian Ferlin $52,500 (6)
Josiah Didier $52,500 (2)
Total Farm Players26
Salary Commitment
Year 4 : $1,691,408.00
Year 5 : $1,556,408.00
Year 6 : $976,964.00
Year 7 : $514,464.00
Salary Average Commitment
Year 4 : $1,901,344.00
Year 5 : $1,766,344.00
Year 6 : $942,500.00
Year 7 : $482,500.00

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 4,765 - 79.41%
Level 2: 5000 - $60 - 4,183 - 83.66%
Level 3: 3000 - $35 - 2,855 - 95.18%
Level 4: 5000 - $25 - 4,078 - 81.55%
Luxury : 1000 - $200 - 802 - 80.19%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,683 - 83.41%
Average Income per Game$1,471,114
Year to Date Revenue$60,315,672

Expense

Pro Players Total Salaries$70,655,704
Farm Players Total Salaries$1,707,794
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,104,459
Farm Year To Date Expenses$2,411,620
Pro Salary Cap To Date$70,104,452
Farm Salary Cap To Date$1,711,606

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$504,618
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,380
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$70,655,704
Estimate Under Maximum Salary Cap of $75,000,000$4,344,296
Estimate Over Minimum Salary Cap of $35,000,000 $35,655,704
Current Bank Account$8,717,830
Projected Bank Account$8,717,830

Pro Players Salaries

Marian Gaborik $9,375,000 (2)
Eric Staal $8,250,000 (2)
Rick Nash $7,800,000 (1)
Mike Fisher $5,250,000 (1)
Zach Bogosian $5,142,857 (2)
Tomas Plekanec $5,000,000 (2)
Mike Green $4,250,000 (1)
Alex Tanguay $3,500,000 (2)
Andrew Cogliano $3,000,000 (1)
Milan Michalek $3,000,000 (1)
Cody Franson $2,150,000 (3)
Anton Stralman $2,125,000 (5)
Marc Methot $2,000,000 (5)
Shane Doan $1,875,000 (2)
Patrik Elias $1,500,000 (2)
David Legwand $1,500,000 (1)
Patrik Berglund $1,000,000 (3)
Toby Enstrom $972,222 (2)
Thomas Greiss $937,500 (2)
Justin Falk $800,000 (3)
Cam Talbot $703,125 (3)
Lauri Korpikoski $525,000 (1)
Total Pro Players22
Salary Commitment
Year 4 : $70,655,704.00
Year 5 : $45,330,704.00
Year 6 : $8,778,125.00
Year 7 : $4,125,000.00
Salary Average Commitment
Year 4 : $24,717,857.00
Year 5 : $18,567,857.00
Year 6 : $4,750,000.00
Year 7 : $2,650,000.00
Salary Cap with 1 Way Contract
Year 4 : $70,655,704.00
Year 5 : $45,330,704.00
Year 6 : $8,778,125.00
Year 7 : $4,125,000.00

Farm Players Salaries

Joe Morrow $200,000 (6)
Emerson Etem $178,350 (2)
Jiri Sekac $159,444 (5)
Riley Nash $150,000 (3)
Christian Ehrhoff $100,000 (3)
Tyler Kennedy $90,000 (4)
Kyle Clifford $85,000 (1)
Jamie McBain $75,000 (3)
Paul Gaustad $70,000 (3)
Ryan Carter $70,000 (3)
Slava Voynov $70,000 (1)
Reto Berra $70,000 (4)
Robert Bortuzzo $60,000 (4)
Brian Flynn $60,000 (4)
Drew Miller $60,000 (5)
Brad Thiessen $52,500 (1)
Bryan Bickell $52,500 (1)
Mike McKenna $52,500 (1)
Julian Melchiori $52,500 (2)
Total Farm Players19
Salary Commitment
Year 4 : $1,707,794.00
Year 5 : $1,395,294.00
Year 6 : $1,164,444.00
Year 7 : $699,444.00
Salary Average Commitment
Year 4 : $1,136,944.00
Year 5 : $841,944.00
Year 6 : $736,944.00
Year 7 : $474,444.00

NewYork Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6000 - $92 - 5,791 - 96.52%
Level 2: 5000 - $58 - 4,538 - 90.76%
Level 3: 3000 - $32 - 2,712 - 90.39%
Level 4: 5000 - $25 - 4,051 - 81.02%
Luxury : 1000 - $190 - 950 - 95.04%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %18,042 - 90.21%
Average Income per Game$1,584,601
Year to Date Revenue$64,968,638

Expense

Pro Players Total Salaries$65,238,916
Farm Players Total Salaries$1,828,375
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,331,435
Farm Year To Date Expenses$2,420,950
Pro Salary Cap To Date$64,331,461
Farm Salary Cap To Date$1,820,906

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$466,471
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,520
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$65,238,916
Estimate Under Maximum Salary Cap of $75,000,000$9,761,084
Estimate Over Minimum Salary Cap of $35,000,000 $30,238,916
Current Bank Account$15,518,821
Projected Bank Account$15,518,821

Pro Players Salaries

Brent Seabrook $7,250,000 (3)
Alex Goligoski $5,750,000 (2)
Brad Marchand $5,625,000 (7)
Johnny Boychuk $4,583,337 (3)
Roman Josi $4,000,000 (2)
Ryan Johansen $3,890,000 (5)
Joel Ward $3,750,000 (3)
Derick Brassard $3,680,000 (5)
Cal Clutterbuck $3,437,500 (6)
Nick Leddy $3,105,000 (5)
James Reimer $2,812,500 (3)
Aaron Dell $2,200,000 (7)
John Mitchell $1,980,000 (6)
Reilly Smith $1,845,000 (4)
Nick Bjugstad $1,845,000 (5)
Boone Jenner $1,595,582 (6)
Tyler Toffoli $1,505,000 (5)
Andrej Sustr $1,500,000 (5)
Stephen Gionta $1,250,000 (3)
Erik Haula $1,180,000 (5)
Martin Jones $1,155,000 (5)
Gabriel Bourque $750,000 (1)
Colin Greening $550,000 (1)
Total Pro Players23
Salary Commitment
Year 4 : $65,238,919.00
Year 5 : $63,938,919.00
Year 6 : $54,188,919.00
Year 7 : $34,543,082.00
Salary Average Commitment
Year 4 : $59,409,170.00
Year 5 : $58,109,170.00
Year 6 : $49,509,170.00
Year 7 : $32,600,833.00
Salary Cap with 1 Way Contract
Year 4 : $65,238,919.00
Year 5 : $63,938,919.00
Year 6 : $54,188,919.00
Year 7 : $34,543,082.00

Farm Players Salaries

Vladislav Namestnikov $189,625 (5)
Tyler Pitlick $125,000 (7)
Patrick Wiercioch $110,000 (6)
Nick Shore $106,250 (5)
Noel Acciari $105,000 (5)
Erik Condra $100,000 (3)
Brendan Gaunce $87,500 (5)
Tanner Richard $72,500 (7)
Casey Bailey $70,000 (5)
Andrey Pedan $60,000 (2)
Christoph Bertschy $60,000 (4)
Adam Pelech $60,000 (1)
Kirill Petrov $52,500 (2)
Samuel Morin $52,500 (2)
Robbie Russo $52,500 (2)
Stephon Williams $52,500 (2)
Kent Simpson $52,500 (2)
Kevin Poulin $52,500 (3)
Loic Leduc $52,500 (2)
Hunter Smith $52,500 (2)
Adrian Kempe $52,500 (2)
Kevin Czuczman $52,500 (2)
Kyle Burroughs $52,500 (2)
Ross Johnston $52,500 (2)
Kenney Morrison $52,500 (2)
Total Farm Players25
Salary Commitment
Year 4 : $1,828,375.00
Year 5 : $1,768,375.00
Year 6 : $1,078,375.00
Year 7 : $925,875.00
Salary Average Commitment
Year 4 : $2,123,675.00
Year 5 : $2,063,675.00
Year 6 : $1,020,875.00
Year 7 : $868,375.00

NewYork Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $102 - 4,581 - 76.35%
Level 2: 5000 - $63 - 3,717 - 74.34%
Level 3: 3000 - $41 - 2,036 - 67.87%
Level 4: 5000 - $28 - 3,477 - 69.53%
Luxury : 1000 - $195 - 940 - 94.00%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %14,751 - 73.75%
Average Income per Game$1,438,486
Year to Date Revenue$58,977,908

Expense

Pro Players Total Salaries$64,153,748
Farm Players Total Salaries$1,750,883
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,196,529
Farm Year To Date Expenses$2,399,348
Pro Salary Cap To Date$63,996,551
Farm Salary Cap To Date$1,849,357

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$460,238
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,652
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$64,153,748
Estimate Under Maximum Salary Cap of $75,000,000$10,846,252
Estimate Over Minimum Salary Cap of $35,000,000 $29,153,748
Current Bank Account$5,481,906
Projected Bank Account$5,481,906

Pro Players Salaries

Henrik Zetterberg $6,083,333 (2)
Jamie Benn $6,037,500 (7)
Matt Duchene $6,000,000 (2)
Tyler Myers $5,500,000 (2)
Andrew Ladd $5,500,000 (2)
Brandon Dubinsky $5,250,000 (5)
Pavel Datsyuk $4,875,000 (5)
P.K. Subban $3,306,250 (5)
Dmitry Kulikov $2,875,000 (4)
Michal Neuvirth $2,875,000 (3)
Jussi Jokinen $2,500,000 (1)
Willie Mitchell $2,000,000 (1)
Justin Schultz $1,900,000 (2)
Nathan MacKinnon $1,896,250 (6)
Chad Johnson $1,312,500 (1)
Carl Soderberg $1,260,416 (4)
Dan Boyle $937,500 (1)
Radko Gudas $900,000 (1)
Blake Comeau $720,000 (3)
Dave Bolland $700,000 (3)
Yannick Weber $600,000 (4)
Brian Campbell $600,000 (3)
Jamie McGinn $525,000 (5)
Total Pro Players23
Salary Commitment
Year 4 : $64,153,749.00
Year 5 : $56,503,749.00
Year 6 : $31,520,416.00
Year 7 : $26,625,416.00
Salary Average Commitment
Year 4 : $61,916,249.00
Year 5 : $55,466,249.00
Year 6 : $30,482,916.00
Year 7 : $25,837,916.00
Salary Cap with 1 Way Contract
Year 4 : $64,153,749.00
Year 5 : $56,503,749.00
Year 6 : $31,520,416.00
Year 7 : $26,625,416.00

Farm Players Salaries

Stuart Percy $176,983 (6)
Mirco Mueller $159,500 (2)
Michael Hutchinson $126,000 (1)
Chris Wideman $123,900 (1)
Dylan Olsen $75,000 (5)
Dylan Blujus $70,000 (4)
Matt Moulson $62,500 (6)
Dwight King $60,000 (4)
Rinat Valiev $55,000 (4)
Cole Schneider $54,500 (1)
Conor Allen $52,500 (2)
Adam Tambellini $52,500 (2)
Jean Dupuy $52,500 (3)
Joakim Nordstrom $52,500 (3)
Petr Zamorsky $52,500 (2)
Josh Nicholls $52,500 (2)
Carter Hutton $52,500 (1)
Joel Rumpel $52,500 (2)
Jack Campbell $52,500 (4)
Richard Nejezchleb $52,500 (2)
Erik Burgdoerfer $52,500 (4)
Daniel Walcott $52,500 (2)
Chris McCarthy $52,500 (2)
Zach Leslie $52,500 (5)
Morgan Klimchuk $52,500 (2)
Total Farm Players25
Salary Commitment
Year 4 : $1,750,883.00
Year 5 : $1,393,983.00
Year 6 : $761,983.00
Year 7 : $656,983.00
Salary Average Commitment
Year 4 : $1,908,933.00
Year 5 : $1,554,033.00
Year 6 : $695,733.00
Year 7 : $590,733.00

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 4,631 - 77.19%
Level 2: 5000 - $60 - 4,087 - 81.73%
Level 3: 3000 - $35 - 2,813 - 93.78%
Level 4: 5000 - $25 - 3,928 - 78.56%
Luxury : 1000 - $200 - 769 - 76.93%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,229 - 81.14%
Average Income per Game$1,429,440
Year to Date Revenue$58,607,050

Expense

Pro Players Total Salaries$70,070,720
Farm Players Total Salaries$1,398,469
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,237,554
Farm Year To Date Expenses$1,977,725
Pro Salary Cap To Date$68,487,557
Farm Salary Cap To Date$1,427,666

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$505,780
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,255
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$70,070,720
Estimate Under Maximum Salary Cap of $75,000,000$4,929,280
Estimate Over Minimum Salary Cap of $35,000,000 $35,070,720
Current Bank Account($12,575,226)
Projected Bank Account($12,575,226)

Pro Players Salaries

Daniel Sedin $7,000,000 (1)
Henrik Sedin $7,000,000 (1)
Dion Phaneuf $7,000,000 (2)
Taylor Hall $6,000,000 (2)
Jeff Skinner $5,725,000 (2)
Marc Staal $4,968,750 (1)
Kyle Turris $3,500,000 (1)
Teddy Purcell $2,750,000 (6)
Mark Stuart $2,625,000 (1)
Paul Martin $2,500,000 (3)
Brandon Sutter $2,376,667 (2)
Ales Hemsky $2,000,000 (6)
Adam Larsson $1,896,250 (5)
Jacob Trouba $1,833,043 (6)
Robin Lehner $1,783,500 (2)
Chris Stewart $1,625,000 (4)
Louis Domingue $1,500,000 (3)
Carl Gunnarsson $1,500,000 (4)
Alex Petrovic $1,250,000 (5)
Karri Ramo $1,000,000 (3)
Andrew Desjardins $937,500 (1)
David Jones $900,000 (4)
David Schlemko $900,000 (2)
Barret Jackman $750,000 (1)
Trevor Lewis $750,000 (2)
Total Pro Players25
Salary Commitment
Year 4 : $70,070,710.00
Year 5 : $43,289,460.00
Year 6 : $18,754,293.00
Year 7 : $13,754,293.00
Salary Average Commitment
Year 4 : $65,395,710.00
Year 5 : $38,614,460.00
Year 6 : $14,079,293.00
Year 7 : $9,079,293.00
Salary Cap with 1 Way Contract
Year 4 : $70,070,710.00
Year 5 : $43,289,460.00
Year 6 : $18,754,293.00
Year 7 : $13,754,293.00

Farm Players Salaries

Matt Bailey $159,444 (2)
Fredrik Claesson $130,900 (1)
Josh Jooris $100,000 (5)
Brandon Prust $100,000 (4)
J.T. Brown $90,000 (4)
Jack Hillen $87,500 (1)
Michael Kostka $78,125 (2)
Michael Latta $72,500 (3)
Colin McDonald $55,000 (1)
Will O'Neill $52,500 (1)
Harry Zolnierczyk $52,500 (2)
Chris Terry $52,500 (2)
Anton Zlobin $52,500 (2)
Harrison Ruopp $52,500 (2)
Rasmus Tirronen $52,500 (2)
Tyler Ganly $52,500 (2)
Eric Hartzell $52,500 (2)
Caleb Herbert $52,500 (2)
Nick Moutrey $52,500 (2)
Total Farm Players19
Salary Commitment
Year 4 : $1,398,469.00
Year 5 : $1,072,569.00
Year 6 : $362,500.00
Year 7 : $290,000.00
Salary Average Commitment
Year 4 : $1,406,525.00
Year 5 : $1,080,625.00
Year 6 : $315,000.00
Year 7 : $242,500.00

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 4,713 - 78.56%
Level 2: 5000 - $60 - 4,188 - 83.77%
Level 3: 3000 - $35 - 2,872 - 95.72%
Level 4: 5000 - $25 - 4,001 - 80.02%
Luxury : 1000 - $200 - 777 - 77.72%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,552 - 82.76%
Average Income per Game$1,456,129
Year to Date Revenue$59,701,294

Expense

Pro Players Total Salaries$67,252,192
Farm Players Total Salaries$1,902,193
Coaches Total Salaries$4,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,095,420
Farm Year To Date Expenses$2,464,311
Pro Salary Cap To Date$67,595,407
Farm Salary Cap To Date$1,914,271

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$498,255
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,682
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$67,252,192
Estimate Under Maximum Salary Cap of $75,000,000$7,747,808
Estimate Over Minimum Salary Cap of $35,000,000 $32,252,192
Current Bank Account$15,023,897
Projected Bank Account$15,023,897

Pro Players Salaries

Corey Perry $8,625,000 (2)
Kris Letang $7,250,000 (2)
Marc-Andre Fleury $6,250,000 (2)
Tyler Seguin $5,750,000 (2)
Duncan Keith $5,538,462 (2)
John Tavares $5,500,000 (1)
Bryan Little $4,700,000 (1)
Patric Hornqvist $4,250,000 (1)
Andy Greene $3,750,000 (2)
Andrej Sekera $2,500,000 (4)
TJ Brodie $2,443,750 (4)
Mika Zibanejad $1,833,042 (2)
Kevin Hayes $1,594,442 (5)
Jack Skille $1,417,500 (1)
Jacob Josefson $1,200,000 (3)
Alexandre Burrows $850,000 (5)
Andrew Hammond $750,000 (5)
Nick Schultz $700,000 (1)
Shawn Matthias $700,000 (3)
Nick Spaling $600,000 (3)
Rob Scuderi $525,000 (1)
Sam Reinhart $525,000 (2)
Total Pro Players22
Salary Commitment
Year 4 : $67,252,196.00
Year 5 : $50,159,696.00
Year 6 : $10,638,192.00
Year 7 : $8,138,192.00
Salary Average Commitment
Year 4 : $70,271,196.00
Year 5 : $53,178,696.00
Year 6 : $10,638,192.00
Year 7 : $8,138,192.00
Salary Cap with 1 Way Contract
Year 4 : $67,252,196.00
Year 5 : $50,159,696.00
Year 6 : $10,638,192.00
Year 7 : $8,138,192.00

Farm Players Salaries

Nail Yakupov $190,000 (2)
Olli Maatta $183,304 (6)
Derrick Pouliot $159,444 (2)
Anton Forsberg $159,444 (3)
Mike Richards $150,000 (1)
Magnus Paajarvi $120,000 (3)
Noah Hanifin $100,000 (4)
Taylor Fedun $52,500 (1)
Daniel Zaar $52,500 (2)
Adam Cracknell $52,500 (1)
Andre Benoit $52,500 (1)
Mike Reilly $52,500 (2)
Mitch Moroz $52,500 (3)
Josh Archibald $52,500 (2)
Nick Baptiste $52,500 (2)
Spencer Martin $52,500 (3)
Braden Christoffer $52,500 (1)
Austen Brassard $52,500 (1)
Tyler Randell $52,500 (1)
Alexandre Grenier $52,500 (1)
Jean-Sebastien Dea $52,500 (2)
Alex Grant $52,500 (1)
Joshua Winquist $52,500 (3)
Total Farm Players23
Salary Commitment
Year 4 : $1,902,192.00
Year 5 : $1,332,192.00
Year 6 : $720,248.00
Year 7 : $283,304.00
Salary Average Commitment
Year 4 : $2,023,705.00
Year 5 : $1,441,205.00
Year 6 : $740,761.00
Year 7 : $266,917.00

SanJose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $97 - 5,719 - 95.31%
Level 2: 5000 - $61 - 3,953 - 79.06%
Level 3: 3000 - $35 - 2,495 - 83.16%
Level 4: 5000 - $25 - 3,993 - 79.86%
Luxury : 1000 - $196 - 952 - 95.19%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %17,111 - 85.56%
Average Income per Game$1,591,137
Year to Date Revenue$65,236,624

Expense

Pro Players Total Salaries$47,719,104
Farm Players Total Salaries$1,923,351
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,887,814
Farm Year To Date Expenses$3,431,904
Pro Salary Cap To Date$65,387,783
Farm Salary Cap To Date$1,931,916

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$353,656
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,288
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$47,719,104
Estimate Under Maximum Salary Cap of $75,000,000$27,280,896
Estimate Over Minimum Salary Cap of $35,000,000 $12,719,104
Current Bank Account$11,876,762
Projected Bank Account$11,876,762

Pro Players Salaries

Max Talbot $7,650,000 (1)
Brent Burns $7,200,000 (7)
Matthew Carle $4,000,000 (1)
Frederik Andersen $2,300,000 (6)
Michael Stone $2,300,000 (6)
Dominic Moore $2,150,000 (3)
Michael Grabner $1,950,000 (5)
Tomas Hertl $1,900,000 (5)
Jonas Brodin $1,833,042 (4)
Ryan Murray $1,833,042 (6)
Ryan Strome $1,769,832 (5)
Kris Versteeg $1,650,000 (5)
Jori Lehtera $1,594,442 (3)
Tommy Wingels $1,588,750 (3)
Chris Higgins $1,500,000 (1)
Dainius Zubrus $1,300,000 (1)
Marek Zidlicky $1,100,000 (1)
Sebastian Aho $1,000,000 (5)
Nate Guenin $750,000 (2)
Matt Bartkowski $650,000 (3)
Tyler Graovac $575,000 (5)
Ben Smith $575,000 (1)
Mike Smith $550,000 (5)
Total Pro Players23
Salary Commitment
Year 4 : $47,719,108.00
Year 5 : $31,594,108.00
Year 6 : $30,844,108.00
Year 7 : $24,860,916.00
Salary Average Commitment
Year 4 : $37,983,734.00
Year 5 : $21,858,734.00
Year 6 : $21,108,734.00
Year 7 : $16,875,542.00
Salary Cap with 1 Way Contract
Year 4 : $47,719,108.00
Year 5 : $31,594,108.00
Year 6 : $30,844,108.00
Year 7 : $24,860,916.00

Farm Players Salaries

Richard Panik $165,000 (6)
Jared Coreau $162,463 (2)
Barclay Goodrow $159,444 (3)
Chris Tierney $159,444 (3)
Nate Prosser $86,500 (3)
Jiri Tlusty $85,000 (1)
Matt Irwin $80,000 (1)
Ladislav Smid $65,000 (2)
Matt Tennyson $65,000 (2)
Paul Carey $65,000 (6)
Gregory Campbell $57,500 (3)
Steve Ott $57,500 (1)
Derek Dorsett $57,500 (5)
Deryk Engelland $57,500 (1)
Pierre-Edouard Bellemare $57,500 (3)
Joni Ortio $57,500 (5)
Kevin Connauton $57,500 (6)
Chris Kelly $56,500 (1)
Eric Nystrom $56,500 (1)
Bogdan Yakimov $52,500 (3)
Julius Bergman $52,500 (2)
Freddie Hamilton $52,500 (2)
Joonas Donskoi $52,500 (2)
Nikolay Goldobin $52,500 (2)
Steven Kampfer $52,500 (1)
Total Farm Players25
Salary Commitment
Year 4 : $1,923,350.00
Year 5 : $1,477,850.00
Year 6 : $975,388.00
Year 7 : $402,500.00
Salary Average Commitment
Year 4 : $1,920,150.00
Year 5 : $1,482,650.00
Year 6 : $823,888.00
Year 7 : $285,000.00

St.Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 4,622 - 77.03%
Level 2: 5000 - $60 - 4,162 - 83.23%
Level 3: 3000 - $35 - 2,828 - 94.27%
Level 4: 5000 - $25 - 3,955 - 79.11%
Luxury : 1000 - $200 - 777 - 77.66%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,344 - 81.72%
Average Income per Game$1,437,874
Year to Date Revenue$58,952,815

Expense

Pro Players Total Salaries$59,254,536
Farm Players Total Salaries$1,860,362
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,160,570
Farm Year To Date Expenses$2,669,478
Pro Salary Cap To Date$59,160,464
Farm Salary Cap To Date$1,869,504

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$424,328
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,098
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$59,254,536
Estimate Under Maximum Salary Cap of $75,000,000$15,745,464
Estimate Over Minimum Salary Cap of $35,000,000 $24,254,536
Current Bank Account$26,805,848
Projected Bank Account$26,805,848

Pro Players Salaries

Evgeni Malkin $9,500,000 (2)
Ryan Suter $7,538,462 (2)
Alex Pietrangelo $6,500,000 (2)
Adam Henrique $4,000,000 (2)
Craig Smith $4,000,000 (2)
Danny DeKeyser $2,700,000 (3)
Jaden Schwartz $2,333,334 (3)
Jason Garrison $2,200,000 (2)
Michael Raffl $2,200,000 (3)
Jay McClement $2,000,000 (1)
Vladimir Tarasenko $1,845,000 (4)
Jake Allen $1,640,000 (2)
Sven Baertschi $1,594,443 (3)
Colton Parayko $1,594,442 (1)
Jacob De La Rose $1,594,442 (1)
Ty Rattie $1,583,625 (2)
Brandon Saad $1,566,542 (5)
Joel Edmundson $1,559,250 (3)
Sven Andrighetto $1,329,999 (6)
Darcy Kuemper $925,000 (3)
Kyle Quincey $525,000 (2)
Robby Fabbri $525,000 (2)
Total Pro Players22
Salary Commitment
Year 4 : $59,254,539.00
Year 5 : $54,065,655.00
Year 6 : $16,053,568.00
Year 7 : $4,741,541.00
Salary Average Commitment
Year 4 : $55,753,748.00
Year 5 : $52,039,864.00
Year 6 : $14,256,902.00
Year 7 : $4,044,875.00
Salary Cap with 1 Way Contract
Year 4 : $59,254,539.00
Year 5 : $54,065,655.00
Year 6 : $16,053,568.00
Year 7 : $4,741,541.00

Farm Players Salaries

Tuomo Ruutu $180,000 (3)
Ben Scrivens $180,000 (4)
Dmitrij Jaskin $158,363 (2)
Cal O'Reilly $99,500 (4)
Daniel Paille $97,500 (4)
Jordan Weal $95,000 (5)
Justin Fontaine $92,500 (3)
Marcus Foligno $75,000 (1)
Alex Stalock $72,500 (3)
Derek Grant $60,000 (3)
Viktor Stalberg $60,000 (1)
Petteri Lindbohm $57,500 (5)
Andy Miele $55,000 (2)
Richard Bachman $52,500 (1)
Ashton Sautner $52,500 (2)
Jeff Schultz $52,500 (1)
Cody Goloubef $52,500 (4)
Greg McKegg $52,500 (2)
Gustav Olofsson $52,500 (2)
Andy Andreoff $52,500 (2)
Andrew Agozzino $52,500 (1)
Corban Knight $52,500 (3)
Pat Cannone $52,500 (1)
Seth Helgeson $52,500 (5)
Total Farm Players24
Salary Commitment
Year 4 : $1,860,362.00
Year 5 : $1,515,362.00
Year 6 : $1,092,000.00
Year 7 : $634,500.00
Salary Average Commitment
Year 4 : $1,826,750.00
Year 5 : $1,481,750.00
Year 6 : $1,084,500.00
Year 7 : $634,500.00

TampaBay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Bay Times Forum
Level 1: 6000 - $95 - 4,877 - 81.29%
Level 2: 5000 - $55 - 4,247 - 84.93%
Level 3: 3000 - $34 - 2,808 - 93.61%
Level 4: 5000 - $21 - 4,127 - 82.54%
Luxury : 1000 - $195 - 810 - 81.01%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,869 - 84.35%
Average Income per Game$1,467,824
Year to Date Revenue$60,180,795

Expense

Pro Players Total Salaries$72,710,368
Farm Players Total Salaries$1,604,944
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,457,973
Farm Year To Date Expenses$2,334,829
Pro Salary Cap To Date$70,457,987
Farm Salary Cap To Date$1,684,816

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$519,087
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,340
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$72,710,368
Estimate Under Maximum Salary Cap of $75,000,000$2,289,632
Estimate Over Minimum Salary Cap of $35,000,000 $37,710,368
Current Bank Account$2,224,693
Projected Bank Account$2,224,693

Pro Players Salaries

Ryan Getzlaf $8,250,000 (2)
Anze Kopitar $7,820,000 (6)
Andrei Markov $7,187,500 (1)
Dustin Byfuglien $6,500,000 (4)
Blake Wheeler $5,600,000 (2)
Victor Hedman $4,600,000 (7)
Max Pacioretty $4,500,000 (2)
Erik Johnson $4,312,500 (6)
Nick Foligno $3,545,833 (5)
Jeff Petry $3,500,000 (4)
Sean Couturier $3,500,000 (6)
Tyler Ennis $3,234,375 (2)
Ben Bishop $2,875,000 (5)
Nikita Kucherov $1,494,500 (6)
Benoit Pouliot $1,400,000 (5)
Philipp Grubauer $1,215,666 (5)
Brad Richardson $1,000,000 (1)
Ian Cole $900,000 (4)
Jordan Martinook $750,000 (5)
Brandon Davidson $525,000 (2)
Total Pro Players20
Salary Commitment
Year 4 : $72,710,374.00
Year 5 : $64,522,874.00
Year 6 : $42,413,499.00
Year 7 : $42,413,499.00
Salary Average Commitment
Year 4 : $66,320,040.00
Year 5 : $58,132,540.00
Year 6 : $36,023,165.00
Year 7 : $36,023,165.00
Salary Cap with 1 Way Contract
Year 4 : $72,710,374.00
Year 5 : $64,522,874.00
Year 6 : $42,413,499.00
Year 7 : $42,413,499.00

Farm Players Salaries

Jonathan Drouin $159,444 (5)
Cedric Paquette $133,000 (6)
Kevin Gravel $125,000 (5)
Matt Stajan $75,000 (2)
Dylan McIlrath $75,000 (1)
Adin Hill $75,000 (4)
Michal Rozsival $70,000 (2)
Max Gortz $52,500 (2)
Dominik Simon $52,500 (2)
Adam Wilcox $52,500 (2)
Mark Barberio $52,500 (1)
Rene Bourque $52,500 (1)
Michael Leighton $52,500 (1)
Evgeny Medvedev $52,500 (1)
Sergey Kalinin $52,500 (2)
Adam Erne $52,500 (2)
Nic Dowd $52,500 (2)
Mat Bodie $52,500 (1)
Cameron Darcy $52,500 (3)
Justin Auger $52,500 (3)
Slater Koekkoek $52,500 (5)
Mackenzie Weegar $52,500 (2)
Matthew Peca $52,500 (2)
Brian Hart $52,500 (2)
Total Farm Players24
Salary Commitment
Year 4 : $1,604,944.00
Year 5 : $1,267,444.00
Year 6 : $649,944.00
Year 7 : $544,944.00
Salary Average Commitment
Year 4 : $1,740,144.00
Year 5 : $1,402,644.00
Year 6 : $659,944.00
Year 7 : $544,944.00

Toronto Mapleleafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 4,672 - 77.86%
Level 2: 5000 - $60 - 4,150 - 83.00%
Level 3: 3000 - $35 - 2,869 - 95.64%
Level 4: 5000 - $25 - 4,037 - 80.73%
Luxury : 1000 - $200 - 778 - 77.81%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,505 - 82.53%
Average Income per Game$1,448,701
Year to Date Revenue$59,396,737

Expense

Pro Players Total Salaries$74,461,480
Farm Players Total Salaries$1,391,657
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,881,004
Farm Year To Date Expenses$1,982,387
Pro Salary Cap To Date$73,880,926
Farm Salary Cap To Date$1,432,313

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$531,419
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,209
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$74,461,480
Estimate Under Maximum Salary Cap of $75,000,000$538,520
Estimate Over Minimum Salary Cap of $35,000,000 $39,461,480
Current Bank Account$22,575,105
Projected Bank Account$22,575,105

Pro Players Salaries

Jason Spezza $8,750,000 (3)
Shea Weber $7,857,143 (2)
Alexander Steen $7,250,000 (4)
Patrice Bergeron $6,500,000 (2)
T.J. Oshie $5,218,750 (6)
James Neal $5,000,000 (1)
Cory Schneider $5,000,000 (5)
Alexander Edler $5,000,000 (2)
David Perron $3,100,000 (6)
Jason Demers $3,000,000 (3)
Nick Bonino $2,375,000 (7)
Cam Atkinson $2,300,000 (5)
Mats Zuccarello $2,300,000 (1)
Cody Ceci $1,833,043 (6)
Dougie Hamilton $1,833,042 (5)
Luke Glendening $1,319,499 (7)
Eric Fehr $1,300,000 (5)
Ondrej Pavelec $1,025,000 (7)
Brad Stuart $1,000,000 (3)
Justin Williams $850,000 (3)
Jay Beagle $600,000 (3)
Jon Gillies $525,000 (2)
Clayton Stoner $525,000 (1)
Total Pro Players23
Salary Commitment
Year 4 : $74,461,477.00
Year 5 : $66,636,477.00
Year 6 : $46,754,334.00
Year 7 : $32,554,334.00
Salary Average Commitment
Year 4 : $68,731,435.00
Year 5 : $60,906,435.00
Year 6 : $40,624,292.00
Year 7 : $26,424,292.00
Salary Cap with 1 Way Contract
Year 4 : $74,461,477.00
Year 5 : $66,636,477.00
Year 6 : $46,754,334.00
Year 7 : $32,554,334.00

Farm Players Salaries

Colin Miller $200,000 (5)
Josh Leivo $162,463 (6)
Brendan Leipsic $159,444 (3)
Andrew MacWilliam $99,750 (3)
Andrew Poturalski $67,500 (6)
Mark Fayne $60,000 (2)
Tim Erixon $60,000 (1)
Ryan Garbutt $55,000 (2)
Curtis McKenzie $55,000 (7)
Blake Coleman $52,500 (2)
Carter Verhaeghe $52,500 (2)
Garret Sparks $52,500 (2)
Matt Ellis $52,500 (1)
Frederik Gauthier $52,500 (2)
Jake Dotchin $52,500 (1)
Ryan Rupert $52,500 (2)
Nick Tuzzolino $52,500 (1)
Cole Bardreau $52,500 (3)
Total Farm Players18
Salary Commitment
Year 4 : $1,391,656.00
Year 5 : $1,174,156.00
Year 6 : $796,656.00
Year 7 : $484,962.00
Salary Average Commitment
Year 4 : $1,439,522.00
Year 5 : $1,222,022.00
Year 6 : $723,722.00
Year 7 : $412,028.00

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 4,695 - 78.25%
Level 2: 5000 - $60 - 4,232 - 84.64%
Level 3: 3000 - $35 - 2,861 - 95.36%
Level 4: 5000 - $25 - 4,087 - 81.75%
Luxury : 1000 - $200 - 795 - 79.46%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,669 - 83.35%
Average Income per Game$1,464,245
Year to Date Revenue$60,034,042

Expense

Pro Players Total Salaries$67,774,128
Farm Players Total Salaries$1,732,500
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,842,826
Farm Year To Date Expenses$2,366,469
Pro Salary Cap To Date$66,842,767
Farm Salary Cap To Date$1,816,522

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$484,325
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,527
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$67,774,128
Estimate Under Maximum Salary Cap of $75,000,000$7,225,872
Estimate Over Minimum Salary Cap of $35,000,000 $32,774,128
Current Bank Account$14,824,746
Projected Bank Account$14,824,746

Pro Players Salaries

Frans Nielsen $7,500,000 (6)
Jordan Eberle $6,000,000 (2)
Semyon Varlamov $5,900,000 (2)
Jaroslav Halak $4,500,000 (1)
Troy Brouwer $4,375,000 (6)
Tyler Bozak $4,200,000 (1)
Thomas Vanek $3,500,000 (3)
Brian Boyle $3,375,000 (7)
Andrew Shaw $3,000,000 (6)
Trevor Daley $3,000,000 (7)
Matt Puempel $2,750,000 (7)
Chris Kreider $2,650,000 (4)
Ben Lovejoy $2,250,000 (5)
Ryan Graves $2,050,000 (7)
Alex Galchenyuk $1,896,250 (3)
Tom Wilson $1,833,048 (6)
Connor Murphy $1,769,832 (1)
David Desharnais $1,625,000 (4)
Kari Lehtonen $1,625,000 (7)
Taylor Chorney $1,000,000 (7)
Brian Dumoulin $750,000 (5)
Marcus Kruger $600,000 (3)
Johnny Oduya $575,000 (3)
Adam McQuaid $525,000 (2)
Jakub Kindl $525,000 (4)
Total Pro Players25
Salary Commitment
Year 4 : $67,774,130.00
Year 5 : $57,304,298.00
Year 6 : $44,879,298.00
Year 7 : $38,308,048.00
Salary Average Commitment
Year 4 : $45,768,750.00
Year 5 : $36,205,417.00
Year 6 : $23,780,417.00
Year 7 : $17,209,167.00
Salary Cap with 1 Way Contract
Year 4 : $67,774,130.00
Year 5 : $57,304,298.00
Year 6 : $44,879,298.00
Year 7 : $38,308,048.00

Farm Players Salaries

Teemu Pulkkinen $162,500 (7)
Jonny Brodzinski $162,500 (7)
Brett Connolly $162,500 (7)
Michael Paliotta $162,500 (7)
Garnet Hathaway $150,000 (7)
Scott Laughton $125,000 (5)
Jonathan Bernier $125,000 (7)
Reid Boucher $110,000 (5)
Philip Samuelsson $100,000 (7)
Oskar Sundqvist $52,500 (2)
Sam Brittain $52,500 (5)
Kristers Gudlevskis $52,500 (2)
Ryan Reaves $52,500 (1)
Anthony DeAngelo $52,500 (2)
Pat Sieloff $52,500 (4)
Ryan Culkin $52,500 (4)
Frank Corrado $52,500 (3)
Zachary Fucale $52,500 (2)
Total Farm Players18
Salary Commitment
Year 4 : $1,732,500.00
Year 5 : $1,680,000.00
Year 6 : $1,470,000.00
Year 7 : $1,417,500.00
Salary Average Commitment
Year 4 : $1,663,200.00
Year 5 : $1,610,700.00
Year 6 : $1,286,900.00
Year 7 : $1,234,400.00

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $99 - 4,856 - 80.94%
Level 2: 5000 - $59 - 4,694 - 93.88%
Level 3: 3000 - $35 - 2,885 - 96.16%
Level 4: 5000 - $24 - 4,585 - 91.71%
Luxury : 1000 - $199 - 797 - 79.67%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %17,817 - 89.09%
Average Income per Game$1,529,333
Year to Date Revenue$62,702,642

Expense

Pro Players Total Salaries$70,887,944
Farm Players Total Salaries$1,903,263
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,651,685
Farm Year To Date Expenses$3,092,698
Pro Salary Cap To Date$71,651,720
Farm Salary Cap To Date$1,892,605

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$506,253
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,111
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$70,887,944
Estimate Under Maximum Salary Cap of $75,000,000$4,112,056
Estimate Over Minimum Salary Cap of $35,000,000 $35,887,944
Current Bank Account$13,730,510
Projected Bank Account$13,730,510

Pro Players Salaries

Alex Ovechkin $9,538,462 (2)
Jonathan Toews $7,245,000 (3)
Nicklas Backstrom $6,700,000 (2)
Ryan Kesler $6,250,000 (1)
Steve Mason $5,125,000 (7)
James van Riemsdyk $4,250,000 (1)
John Carlson $3,966,667 (1)
Radim Vrbata $3,750,000 (5)
Braden Holtby $3,700,000 (2)
Karl Alzner $3,220,000 (7)
Kyle Palmieri $2,933,334 (6)
Matt Niskanen $2,875,000 (5)
Jason Chimera $2,500,000 (2)
Jarome Iginla $2,250,000 (2)
Evgeny Kuznetsov $1,845,000 (5)
David Savard $1,489,477 (5)
Alec Martinez $1,375,000 (5)
Nicklas Grossmann $750,000 (1)
Jonathan Marchessault $600,000 (3)
Sam Gagner $525,000 (1)
Total Pro Players20
Salary Commitment
Year 4 : $70,887,940.00
Year 5 : $55,146,273.00
Year 6 : $30,457,811.00
Year 7 : $22,612,811.00
Salary Average Commitment
Year 4 : $67,671,273.00
Year 5 : $53,179,606.00
Year 6 : $28,991,144.00
Year 7 : $21,146,144.00
Salary Cap with 1 Way Contract
Year 4 : $70,887,940.00
Year 5 : $55,146,273.00
Year 6 : $30,457,811.00
Year 7 : $22,612,811.00

Farm Players Salaries

Shawn Horcoff $175,000 (1)
Andre Burakovsky $159,444 (5)
Seth Griffith $150,000 (6)
Stanislav Galiev $125,069 (3)
Pheonix Copley $110,000 (7)
Ron Hainsey $100,000 (1)
Beau Bennett $95,000 (5)
Nate Schmidt $80,000 (5)
Nathan Gerbe $68,750 (3)
Luca Sbisa $52,500 (5)
Jonathan Diaby $52,500 (5)
Kenny Agostino $52,500 (2)
Dmitry Orlov $52,500 (2)
Travis Boyd $52,500 (2)
Madison Bowey $52,500 (2)
Vladislav Kamenev $52,500 (2)
Reece Scarlett $52,500 (5)
Jakub Vrana $52,500 (2)
Magnus Hellberg $52,500 (5)
Tyler Lewington $52,500 (2)
Raman Hrabarenka $52,500 (5)
Scott Wedgewood $52,500 (5)
Tyler Wotherspoon $52,500 (5)
Christian Djoos $52,500 (2)
Chandler Stephenson $52,500 (2)
Total Farm Players25
Salary Commitment
Year 4 : $1,903,263.00
Year 5 : $1,628,263.00
Year 6 : $1,155,763.00
Year 7 : $961,944.00
Salary Average Commitment
Year 4 : $2,096,363.00
Year 5 : $1,943,863.00
Year 6 : $1,058,263.00
Year 7 : $864,444.00

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $100 - 4,617 - 76.94%
Level 2: 5000 - $60 - 4,112 - 82.23%
Level 3: 3000 - $35 - 2,851 - 95.03%
Level 4: 5000 - $25 - 3,990 - 79.79%
Luxury : 1000 - $200 - 779 - 77.86%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,347 - 81.74%
Average Income per Game$1,435,827
Year to Date Revenue$58,868,909

Expense

Pro Players Total Salaries$59,546,132
Farm Players Total Salaries$1,915,948
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,744,182
Farm Year To Date Expenses$3,016,356
Pro Salary Cap To Date$59,544,146
Farm Salary Cap To Date$1,916,355

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$427,790
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,517
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$59,546,132
Estimate Under Maximum Salary Cap of $75,000,000$15,453,868
Estimate Over Minimum Salary Cap of $35,000,000 $24,546,132
Current Bank Account$23,448,612
Projected Bank Account$23,448,612

Pro Players Salaries

Artemi Panarin $15,500,000 (6)
Jordan Staal $6,000,000 (2)
Cam Fowler $4,000,000 (1)
Josh Gorges $3,900,000 (1)
Mattias Janmark $2,500,000 (6)
Seth Jones $1,896,250 (6)
Oscar Klefbom $1,833,042 (2)
Hampus Lindholm $1,833,042 (6)
Connor McDavid $1,750,000 (4)
Jack Eichel $1,750,000 (4)
Matt Hendricks $1,700,000 (4)
Adam Lowry $1,698,083 (6)
Connor Hellebuyck $1,594,443 (3)
Leon Draisaitl $1,594,443 (4)
Aaron Ekblad $1,594,443 (5)
Teuvo Teravainen $1,594,443 (3)
Marko Dano $1,594,442 (5)
Ryan Spooner $1,558,000 (5)
John Gibson $1,515,500 (6)
Ben Chiarot $1,298,000 (1)
Mark Stone $1,267,000 (3)
Brendan Smith $525,000 (1)
Nikolaj Ehlers $525,000 (1)
Dylan Larkin $525,000 (1)
Total Pro Players24
Salary Commitment
Year 4 : $59,546,131.00
Year 5 : $48,773,131.00
Year 6 : $40,940,089.00
Year 7 : $36,484,203.00
Salary Average Commitment
Year 4 : $46,177,381.00
Year 5 : $35,404,381.00
Year 6 : $28,510,214.00
Year 7 : $24,054,328.00
Salary Cap with 1 Way Contract
Year 4 : $59,546,131.00
Year 5 : $48,773,131.00
Year 6 : $40,940,089.00
Year 7 : $36,484,203.00

Farm Players Salaries

Joel Armia $183,304 (6)
Rocco Grimaldi $159,444 (1)
Xavier Ouellet $140,700 (6)
Robert Hagg $110,000 (5)
Oliver Kylington $85,000 (4)
Anthony Stolarz $80,000 (2)
Matthew O'Connor $75,000 (6)
Marek Mazanec $65,000 (2)
Derek Forbort $65,000 (2)
Scott Kosmachuk $60,000 (4)
Daniel Catenacci $52,500 (1)
John Scott $52,500 (5)
Oliver Bjorkstrand $52,500 (2)
Scottie Upshall $52,500 (2)
Andrew Copp $52,500 (2)
Paul Postma $52,500 (3)
Tobias Lindberg $52,500 (2)
Axel Blomqvist $52,500 (2)
Jimmy Lodge $52,500 (2)
Tanner Fritz $52,500 (1)
Jordan Binnington $52,500 (3)
Eric Comrie $52,500 (2)
JC Lipon $52,500 (3)
Carter Rowney $52,500 (2)
Sebastian Collberg $52,500 (2)
Peter Stoykewych $52,500 (2)
Jan Kostalek $52,500 (2)
Total Farm Players27
Salary Commitment
Year 4 : $1,915,948.00
Year 5 : $1,651,504.00
Year 6 : $864,004.00
Year 7 : $706,504.00
Salary Average Commitment
Year 4 : $2,171,626.00
Year 5 : $1,881,904.00
Year 6 : $900,304.00
Year 7 : $742,804.00

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 $11,756,830 $44,818,336 $30,181,664 $9,818,336 $1,940,275 $59,725 242145
Arizona Coyotes $29,827,708 $70,586,432 $4,413,568 $35,586,432 $1,912,975 $87,025 252651
Boston Bruins ($10,430,682) $73,635,160 $1,364,840 $38,635,160 $1,905,892 $94,108 232649
Carolina Hurricanes ($17,444,630) $76,703,488 -$1,703,488 $41,703,488 $1,668,500 $331,500 222345
Chicago Blackhawks ($5,665,264) $65,892,776 $9,107,224 $30,892,776 $1,507,083 $492,917 222143
Colorado Avalanche $38,962,972 $71,142,328 $3,857,672 $36,142,328 $1,819,764 $180,236 212647
Columbus Bluejackets ($7,335,972) $69,855,064 $5,144,936 $34,855,064 $1,788,094 $211,906 262349
Dallas Stars $13,667,656 $54,066,904 $20,933,096 $19,066,904 $1,983,974 $16,026 232245
Detroit Redwings $39,932,448 $43,813,608 $31,186,392 $8,813,608 $1,504,750 $495,250 242347
Edmonton Oilers $36,525,653 $72,334,432 $2,665,568 $37,334,432 $1,958,514 $41,486 242448
Los Angles Kings $15,665,808 $74,378,408 $621,592 $39,378,408 $1,938,108 $61,892 242347
Montreal Canadiens ($542,147) $67,034,524 $7,965,476 $32,034,524 $1,691,408 $308,592 212647
New Jersey Devils $8,717,830 $70,655,704 $4,344,296 $35,655,704 $1,707,794 $292,206 221941
NewYork Islanders $15,518,821 $65,238,916 $9,761,084 $30,238,916 $1,828,375 $171,625 232548
NewYork Rangers $5,481,906 $64,153,748 $10,846,252 $29,153,748 $1,750,883 $249,117 232548
Ottawa Senators ($12,575,226) $70,070,720 $4,929,280 $35,070,720 $1,398,469 $601,531 251944
Pittsburgh Penguins $15,023,897 $67,252,192 $7,747,808 $32,252,192 $1,902,193 $97,807 222345
SanJose Sharks $11,876,762 $47,719,104 $27,280,896 $12,719,104 $1,923,351 $76,649 232548
St.Louis Blues $26,805,848 $59,254,536 $15,745,464 $24,254,536 $1,860,362 $139,638 222446
TampaBay Lightning $2,224,693 $72,710,368 $2,289,632 $37,710,368 $1,604,944 $395,056 202444
Toronto Mapleleafs $22,575,105 $74,461,480 $538,520 $39,461,480 $1,391,657 $608,343 231841
Vegas Golden Knights $14,824,746 $67,774,128 $7,225,872 $32,774,128 $1,732,500 $267,500 251843
Washington Capitals $13,730,510 $70,887,944 $4,112,056 $35,887,944 $1,903,263 $96,737 202545
Winnipeg Jets $23,448,612 $59,546,132 $15,453,868 $24,546,132 $1,915,948 $84,052 242751