Team FinanceLast Update - Sunday, December 31, 2017 at 09:00
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 - 4,679 - 77.98%
Level 2: 5000 - $60 - 3,971 - 79.43%
Level 3: 3000 - $46 - 1,844 - 61.47%
Level 4: 5000 - $25 - 3,900 - 78.01%
Luxury : 1000 - $200 - 782 - 78.17%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %15,176 - 75.88%
Average Income per Game$1,410,539
Year to Date Revenue$57,832,106

Expense

Pro Players Total Salaries$50,335,840
Farm Players Total Salaries$1,977,777
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,539,191
Farm Year To Date Expenses$2,958,151
Pro Salary Cap To Date$50,539,245
Farm Salary Cap To Date$1,958,088

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$371,176
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,396
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$50,335,840
Estimate Under Maximum Salary Cap of $75,000,000$24,664,160
Estimate Over Minimum Salary Cap of $35,000,000 $15,335,840
Current Bank Account$22,305,344
Projected Bank Account$22,305,344

Pro Players Salaries

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

Farm Players Salaries

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

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $97 - 5,692 - 94.86%
Level 2: 5000 - $58 - 4,764 - 95.28%
Level 3: 3000 - $33 - 2,854 - 95.13%
Level 4: 5000 - $23 - 4,746 - 94.91%
Luxury : 1000 - $197 - 905 - 90.49%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %18,960 - 94.80%
Average Income per Game$1,633,490
Year to Date Revenue$66,973,083

Expense

Pro Players Total Salaries$69,978,112
Farm Players Total Salaries$1,959,444
Coaches Total Salaries$1,825,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,933,520
Farm Year To Date Expenses$2,682,811
Pro Salary Cap To Date$64,808,496
Farm Salary Cap To Date$1,982,761

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$504,277
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,215
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$69,978,112
Estimate Under Maximum Salary Cap of $75,000,000$5,021,888
Estimate Over Minimum Salary Cap of $35,000,000 $34,978,112
Current Bank Account$47,519,710
Projected Bank Account$47,519,710

Pro Players Salaries

Patrick Marleau $9,600,000 (6)
Roberto Luongo $7,750,000 (2)
David Krejci $6,562,500 (1)
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)
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)
Ryan White $1,000,000 (1)
Scott Darling $900,000 (5)
Tom Pyatt $875,000 (3)
Ryan Kujawinski $875,000 (4)
Tye McGinn $750,000 (2)
Cameron Gaunce $625,000 (2)
Total Pro Players25
Salary Commitment
Year 5 : $69,978,112.00
Year 6 : $36,099,969.00
Year 7 : $25,412,469.00
Year 8 : $21,369,417.00
Salary Average Commitment
Year 5 : $61,651,862.00
Year 6 : $30,409,969.00
Year 7 : $19,947,469.00
Year 8 : $16,941,917.00
Salary Cap with 1 Way Contract
Year 5 : $69,978,112.00
Year 6 : $36,099,969.00
Year 7 : $25,412,469.00
Year 8 : $21,369,417.00

Farm Players Salaries

Trevor van Riemsdyk $159,444 (2)
Tyler Gaudet $87,500 (1)
Reid Petryk $87,500 (1)
Dean Kukan $87,500 (2)
Chris Wagner $87,500 (4)
Ken Appleby $87,500 (5)
Yohann Auvitu $87,500 (3)
Colby Cave $80,000 (4)
Nick Schneider $75,000 (6)
Vojtech Mozik $75,000 (3)
Jayson Megna $75,000 (2)
Micheal Haley $75,000 (2)
Felix Girard $70,000 (2)
Steve Oleksy $70,000 (2)
Blake Pietila $70,000 (2)
Matt Lorito $65,000 (3)
Adam Comrie $65,000 (1)
Marek Hrivik $65,000 (3)
Parker Milner $62,500 (1)
Karl Stollery $60,000 (1)
T.J. Brennan $52,500 (1)
Tommy Cross $52,500 (1)
Marc-Andre Bergeron $52,500 (1)
Nikita Jevpalovs $52,500 (1)
Christian Folin $52,500 (4)
Keith Kinkaid $52,500 (2)
Rourke Chartier $52,500 (3)
Total Farm Players27
Salary Commitment
Year 5 : $1,959,444.00
Year 6 : $1,386,944.00
Year 7 : $727,500.00
Year 8 : $382,500.00
Salary Average Commitment
Year 5 : $1,795,144.00
Year 6 : $1,254,444.00
Year 7 : $612,500.00
Year 8 : $295,000.00

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 4,626 - 77.09%
Level 2: 5000 - $60 - 3,828 - 76.56%
Level 3: 3000 - $35 - 2,819 - 93.98%
Level 4: 5000 - $25 - 3,849 - 76.98%
Luxury : 1000 - $200 - 769 - 76.89%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %15,891 - 79.45%
Average Income per Game$1,405,252
Year to Date Revenue$57,615,333

Expense

Pro Players Total Salaries$68,491,512
Farm Players Total Salaries$1,878,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,634,069
Farm Year To Date Expenses$3,699,390
Pro Salary Cap To Date$72,633,983
Farm Salary Cap To Date$1,899,356

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$492,848
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,192
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$68,491,512
Estimate Under Maximum Salary Cap of $75,000,000$6,508,488
Estimate Over Minimum Salary Cap of $35,000,000 $33,491,512
Current Bank Account($17,423,808)
Projected Bank Account($17,423,808)

Pro Players Salaries

Henrik Lundqvist $8,500,000 (1)
Zach Parise $7,538,462 (1)
Tuukka Rask $7,000,000 (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)
Max Friberg $1,592,167 (1)
Nikita Nesterov $1,559,250 (1)
Alex Chiasson $1,031,250 (1)
Matt Read $1,000,000 (2)
Fedor Tyutin $840,000 (3)
Connor Brown $812,500 (4)
Matt Greene $650,000 (1)
Linden Vey $600,000 (4)
Darnell Nurse $525,000 (1)
Frank Vatrano $525,000 (1)
Sam Bennett $525,000 (1)
Brendan Perlini $525,000 (3)
Jordie Benn $525,000 (5)
Total Pro Players25
Salary Commitment
Year 5 : $68,491,513.00
Year 6 : $32,450,384.00
Year 7 : $28,750,384.00
Year 8 : $23,695,384.00
Salary Average Commitment
Year 5 : $65,267,071.00
Year 6 : $26,816,942.00
Year 7 : $23,116,942.00
Year 8 : $19,496,942.00
Salary Cap with 1 Way Contract
Year 5 : $68,491,513.00
Year 6 : $32,450,384.00
Year 7 : $28,750,384.00
Year 8 : $23,695,384.00

Farm Players Salaries

Malcolm Subban $187,500 (5)
Boyd Gordon $100,000 (2)
Daniel Sprong $100,000 (3)
Quinton Howden $85,000 (4)
Dmitrij Jaskin $75,000 (7)
Jeff Zatkoff $75,000 (3)
Michael Bunting $67,000 (1)
Tim Heed $66,000 (5)
Alex Biega $62,500 (2)
Nick Lappin $62,500 (2)
Vitek Vanecek $52,500 (3)
Peter Cehlarik $52,500 (3)
Danton Heinen $52,500 (3)
Kasperi Kapanen $52,500 (1)
Matt Grzelcyk $52,500 (3)
Anton Blidh $52,500 (1)
Anthony Camara $52,500 (1)
Zane McIntyre $52,500 (1)
Anton Lindholm $52,500 (3)
Eric Cornel $52,500 (3)
Colton Hargrove $52,500 (1)
Justin Hickman $52,500 (1)
Conner Bleackley $52,500 (3)
Josh Jacobs $52,500 (3)
Rob O'Gara $52,500 (3)
Chase De Leo $52,500 (1)
Riley Barber $52,500 (1)
Austin Czarnik $52,500 (1)
Linus Arnesson $52,500 (1)
Total Farm Players29
Salary Commitment
Year 5 : $1,878,000.00
Year 6 : $1,286,000.00
Year 7 : $1,061,000.00
Year 8 : $413,500.00
Salary Average Commitment
Year 5 : $1,738,600.00
Year 6 : $1,110,000.00
Year 7 : $935,000.00
Year 8 : $255,000.00

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $90 - 5,108 - 85.13%
Level 2: 5000 - $55 - 4,262 - 85.24%
Level 3: 3000 - $35 - 2,856 - 95.20%
Level 4: 5000 - $25 - 4,016 - 80.31%
Luxury : 1000 - $170 - 853 - 85.31%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %17,094 - 85.47%
Average Income per Game$1,481,140
Year to Date Revenue$60,726,733

Expense

Pro Players Total Salaries$74,922,464
Farm Players Total Salaries$1,689,750
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,514,686
Farm Year To Date Expenses$2,488,881
Pro Salary Cap To Date$72,714,680
Farm Salary Cap To Date$1,788,859

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$544,131
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,368
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$74,922,464
Estimate Under Maximum Salary Cap of $75,000,000$77,536
Estimate Over Minimum Salary Cap of $35,000,000 $39,922,464
Current Bank Account($6,468,464)
Projected Bank Account($6,468,464)

Pro Players Salaries

Claude Giroux $8,275,000 (1)
Evander Kane $6,037,500 (4)
Michael Del Zotto $6,000,000 (6)
Tyler Seguin $5,750,000 (1)
Jeff Carter $5,272,727 (1)
Henrik Sedin $5,133,900 (7)
Mark Giordano $5,025,000 (5)
Andrei Markov $5,000,000 (3)
Pekka Rinne $4,700,000 (6)
Daniel Sedin $4,200,000 (4)
Tyler Johnson $3,833,333 (4)
Lars Eller $3,312,500 (6)
Luke Schenn $2,500,000 (4)
Troy Stecher $2,200,000 (7)
Jaroslav Halak $1,750,000 (7)
Patrick Maroon $1,207,500 (1)
Chris VandeVelde $1,000,000 (6)
Viktor Arvidsson $950,000 (4)
Andrew MacDonald $675,000 (2)
Derek Ryan $525,000 (1)
Nikita Soshnikov $525,000 (1)
Pavel Buchnevich $525,000 (3)
Jaccob Slavin $525,000 (1)
Total Pro Players23
Salary Commitment
Year 5 : $74,922,460.00
Year 6 : $52,842,233.00
Year 7 : $52,167,233.00
Year 8 : $46,642,233.00
Salary Average Commitment
Year 5 : $56,720,560.00
Year 6 : $33,953,333.00
Year 7 : $33,278,333.00
Year 8 : $31,253,333.00
Salary Cap with 1 Way Contract
Year 5 : $74,922,460.00
Year 6 : $52,842,233.00
Year 7 : $52,167,233.00
Year 8 : $46,642,233.00

Farm Players Salaries

Mark Pysyk $125,000 (3)
Mikhail Grabovski $125,000 (6)
Denis Malgin $100,000 (7)
Eddie Lack $100,000 (4)
Clarke MacArthur $93,750 (1)
Alan Quine $90,000 (5)
Gavin Bayreuther $90,000 (7)
Joseph Cramarossa $72,000 (3)
Anthony Bitetto $70,000 (3)
Grayson Downing $69,000 (6)
Gabriel Dumont $65,000 (3)
Pontus Aberg $60,000 (2)
Mike Amadio $52,500 (3)
Cole Cassels $52,500 (1)
Jordan Schmaltz $52,500 (1)
Lucas Wallmark $52,500 (3)
Clark Bishop $52,500 (3)
Radel Fazleev $52,500 (3)
Joonas Korpisalo $52,500 (1)
Erik Karlsson94 $52,500 (1)
Daniel Altshuller $52,500 (1)
Slater Koekkoek $52,500 (4)
Byron Froese $52,500 (2)
Ryan MacInnis $52,500 (3)
Total Farm Players24
Salary Commitment
Year 5 : $1,689,750.00
Year 6 : $1,333,500.00
Year 7 : $1,221,000.00
Year 8 : $626,500.00
Salary Average Commitment
Year 5 : $1,687,578.00
Year 6 : $1,178,500.00
Year 7 : $1,066,000.00
Year 8 : $421,500.00

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 4,778 - 79.64%
Level 2: 5000 - $60 - 3,969 - 79.38%
Level 3: 3000 - $35 - 2,871 - 95.68%
Level 4: 5000 - $25 - 4,009 - 80.18%
Luxury : 1000 - $200 - 792 - 79.21%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,419 - 82.10%
Average Income per Game$1,451,378
Year to Date Revenue$59,506,501

Expense

Pro Players Total Salaries$67,889,376
Farm Players Total Salaries$1,653,888
Coaches Total Salaries$2,825,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,296,033
Farm Year To Date Expenses$2,723,218
Pro Salary Cap To Date$68,296,052
Farm Salary Cap To Date$1,898,251

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$495,669
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,979
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$67,889,376
Estimate Under Maximum Salary Cap of $75,000,000$7,110,624
Estimate Over Minimum Salary Cap of $35,000,000 $32,889,376
Current Bank Account($6,115,514)
Projected Bank Account($6,115,514)

Pro Players Salaries

Dustin Byfuglien $6,500,000 (3)
Sergei Bobrovsky $6,468,750 (4)
Logan Couture $6,000,000 (1)
Gabriel Landeskog $5,571,429 (1)
Jakub Voracek $4,887,500 (5)
Kevin Shattenkirk $4,887,500 (6)
Ryan McDonagh $4,700,000 (1)
Wayne Simmonds $3,975,000 (1)
Derek Stepan $3,536,250 (4)
Nino Niederreiter $3,215,000 (4)
Ryan Ellis $2,880,000 (2)
Chris Kreider $2,650,000 (3)
TJ Brodie $2,443,750 (3)
Ales Hemsky $2,000,000 (5)
Adam Larsson $1,896,250 (4)
Bo Horvat $1,594,443 (4)
Mike Hoffman $1,386,000 (1)
Daniel Winnik $1,125,000 (4)
Anthony Mantha $997,500 (2)
Al Montoya $650,000 (2)
Brayden Point $525,000 (3)
Total Pro Players21
Salary Commitment
Year 5 : $67,889,372.00
Year 6 : $46,256,943.00
Year 7 : $41,729,443.00
Year 8 : $29,610,693.00
Salary Average Commitment
Year 5 : $65,226,872.00
Year 6 : $43,594,443.00
Year 7 : $39,066,943.00
Year 8 : $27,273,193.00
Salary Cap with 1 Way Contract
Year 5 : $67,889,372.00
Year 6 : $46,256,943.00
Year 7 : $41,729,443.00
Year 8 : $29,610,693.00

Farm Players Salaries

Kerby Rychel $159,444 (4)
Charles Hudon $159,444 (1)
Emile Poirier $93,750 (2)
Darren Dietz $93,750 (2)
Ryan Hartman $80,000 (4)
Markus Hannikainen $70,000 (7)
John Quenneville $52,500 (3)
Brett Lernout $52,500 (1)
Michael Bournival $52,500 (2)
Tyler Motte $52,500 (3)
Kyle Baun $52,500 (1)
Vincent Hinostroza $52,500 (1)
Kyle Rau $52,500 (1)
John Hayden $52,500 (3)
Tanner Kero $52,500 (1)
Luc Snuggerud $52,500 (3)
Anthony Louis $52,500 (3)
Josh Brown $52,500 (2)
Eddie Pasquale $52,500 (1)
Matt Hackett $52,500 (2)
Mac Carruth $52,500 (1)
Luke Johnson $52,500 (3)
Carl Dahlstrom $52,500 (3)
Sam Jardine $52,500 (3)
Robin Norell $52,500 (3)
Total Farm Players25
Salary Commitment
Year 5 : $1,653,888.00
Year 6 : $1,126,944.00
Year 7 : $781,944.00
Year 8 : $309,444.00
Salary Average Commitment
Year 5 : $1,754,538.00
Year 6 : $1,160,694.00
Year 7 : $856,944.00
Year 8 : $291,944.00

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $90 - 5,760 - 96.00%
Level 2: 5000 - $55 - 4,789 - 95.79%
Level 3: 3000 - $35 - 2,874 - 95.80%
Level 4: 5000 - $25 - 3,973 - 79.46%
Luxury : 1000 - $175 - 954 - 95.38%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %18,350 - 91.75%
Average Income per Game$1,550,678
Year to Date Revenue$63,577,784

Expense

Pro Players Total Salaries$70,069,192
Farm Players Total Salaries$1,956,319
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,651,453
Farm Year To Date Expenses$2,625,186
Pro Salary Cap To Date$71,651,453
Farm Salary Cap To Date$1,925,172

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$504,037
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,194
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$70,069,192
Estimate Under Maximum Salary Cap of $75,000,000$4,930,808
Estimate Over Minimum Salary Cap of $35,000,000 $35,069,192
Current Bank Account$15,851,617
Projected Bank Account$15,851,617

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)
Max Domi $525,000 (1)
Total Pro Players20
Salary Commitment
Year 5 : $70,069,192.00
Year 6 : $42,148,650.00
Year 7 : $40,195,525.00
Year 8 : $40,195,525.00
Salary Average Commitment
Year 5 : $46,359,817.00
Year 6 : $19,951,775.00
Year 7 : $18,389,275.00
Year 8 : $18,389,275.00
Salary Cap with 1 Way Contract
Year 5 : $70,069,192.00
Year 6 : $42,148,650.00
Year 7 : $40,195,525.00
Year 8 : $40,195,525.00

Farm Players Salaries

Ryan Pulock $159,444 (3)
Jesse Puljujarvi $150,000 (5)
Timo Meier $150,000 (5)
Kyle Connor $150,000 (5)
Tom Kuhnhackl $112,500 (5)
Michal Kempny $100,000 (5)
Zach Redmond $89,375 (4)
Gemel Smith $87,500 (2)
Dmytro Timashov $75,000 (4)
Andrew Mangiapane $75,000 (4)
Conor Garland $65,000 (3)
Jhonas Enroth $60,000 (1)
Michael Matheson $52,500 (1)
Travis Sanheim $52,500 (3)
Drew Shore $52,500 (2)
Josh Anderson $52,500 (5)
William Carrier $52,500 (2)
Kyle Wood $52,500 (3)
Jeff Malcolm $52,500 (1)
David Rittich $52,500 (3)
Scott Wilson $52,500 (3)
Nick Cousins $52,500 (2)
Klas Dahlbeck $52,500 (4)
Colin Smith $52,500 (2)
Miikka Salomaki $52,500 (4)
Total Farm Players25
Salary Commitment
Year 5 : $1,956,319.00
Year 6 : $1,791,319.00
Year 7 : $1,493,819.00
Year 8 : $1,059,375.00
Salary Average Commitment
Year 5 : $1,903,819.00
Year 6 : $1,698,819.00
Year 7 : $1,401,319.00
Year 8 : $926,875.00

Columbus Bluejackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $97 - 5,575 - 92.91%
Level 2: 5000 - $57 - 4,675 - 93.51%
Level 3: 3000 - $37 - 2,318 - 77.27%
Level 4: 5000 - $24 - 4,661 - 93.21%
Luxury : 1000 - $195 - 934 - 93.44%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %18,163 - 90.82%
Average Income per Game$1,605,313
Year to Date Revenue$65,817,822

Expense

Pro Players Total Salaries$57,383,776
Farm Players Total Salaries$1,973,950
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,936,077
Farm Year To Date Expenses$2,478,409
Pro Salary Cap To Date$58,436,045
Farm Salary Cap To Date$1,928,375

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$417,615
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,287
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$57,383,776
Estimate Under Maximum Salary Cap of $75,000,000$17,616,224
Estimate Over Minimum Salary Cap of $35,000,000 $22,383,776
Current Bank Account$1,432,507
Projected Bank Account$1,432,507

Pro Players Salaries

Braydon Coburn $5,500,000 (5)
Artem Anisimov $5,000,000 (3)
Justin Faulk $4,833,333 (1)
Niklas Hjalmarsson $4,100,000 (1)
Martin Hanzal $3,875,000 (1)
Calvin de Haan $3,381,000 (7)
Brian Elliott $3,125,000 (3)
Mikhail Grigorenko $3,000,000 (6)
Carl Hagelin $2,975,625 (7)
Mikkel Boedker $2,932,500 (1)
Jean-Gabriel Pageau $2,576,000 (4)
Antoine Vermette $2,000,000 (2)
Justin Braun $1,953,125 (7)
Elias Lindholm $1,896,250 (5)
Gustav Nyquist $1,855,250 (2)
Erik Gudbranson $1,845,000 (2)
Mike Condon $1,594,442 (1)
Ondrej Palat $1,216,251 (4)
Calle Jarnkrok $1,200,000 (4)
Johan Larsson $1,000,000 (4)
Torrey Mitchell $1,000,000 (4)
Ben Hutton $525,000 (1)
Total Pro Players22
Salary Commitment
Year 5 : $57,383,776.00
Year 6 : $39,523,501.00
Year 7 : $33,823,251.00
Year 8 : $25,698,251.00
Salary Average Commitment
Year 5 : $41,475,776.00
Year 6 : $26,594,501.00
Year 7 : $20,894,251.00
Year 8 : $17,244,251.00
Salary Cap with 1 Way Contract
Year 5 : $57,383,776.00
Year 6 : $39,523,501.00
Year 7 : $33,823,251.00
Year 8 : $25,698,251.00

Farm Players Salaries

Simon Despres $172,200 (4)
Lukas Sedlak $161,500 (6)
Joe Colborne $125,000 (4)
Adam Clendening $110,250 (7)
Logan Shaw $110,000 (5)
Tage Thompson $100,000 (5)
Alexandre Carrier $87,500 (7)
Frederick Gaudreau $85,000 (5)
Paul Bittner $75,000 (4)
Lance Bouma $75,000 (4)
Dennis Rasmussen $75,000 (2)
Brett Kulak $70,000 (2)
Brad Hunt $60,000 (2)
Michael Mersch $60,000 (2)
Jordan Schroeder $60,000 (4)
David Warsofsky $60,000 (2)
Rocco Grimaldi $60,000 (2)
Nicklas Jensen $60,000 (2)
Jared Knight $52,500 (1)
Micheal Ferland $52,500 (1)
Jake Virtanen $52,500 (1)
Dillon Heatherington $52,500 (1)
Anders Nilsson $52,500 (1)
Tristan Jarry $52,500 (1)
Yanni Gourde $52,500 (2)
Total Farm Players25
Salary Commitment
Year 5 : $1,973,950.00
Year 6 : $1,658,950.00
Year 7 : $1,161,450.00
Year 8 : $1,161,450.00
Salary Average Commitment
Year 5 : $1,906,250.00
Year 6 : $1,314,950.00
Year 7 : $869,950.00
Year 8 : $869,950.00

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 4,640 - 77.33%
Level 2: 5000 - $60 - 3,900 - 78.01%
Level 3: 3000 - $35 - 2,879 - 95.96%
Level 4: 5000 - $25 - 3,894 - 77.88%
Luxury : 1000 - $200 - 792 - 79.20%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,105 - 80.53%
Average Income per Game$1,423,622
Year to Date Revenue$58,368,492

Expense

Pro Players Total Salaries$52,404,440
Farm Players Total Salaries$1,863,691
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,197,398
Farm Year To Date Expenses$2,883,682
Pro Salary Cap To Date$52,197,343
Farm Salary Cap To Date$1,883,696

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$378,755
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,614
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$52,404,440
Estimate Under Maximum Salary Cap of $75,000,000$22,595,560
Estimate Over Minimum Salary Cap of $35,000,000 $17,404,440
Current Bank Account$26,455,068
Projected Bank Account$26,455,068

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)
Jake McCabe $2,250,000 (4)
Joseph Blandisi $2,250,000 (5)
Matt Murray $2,000,000 (4)
Jamie Oleksiak $2,000,000 (2)
Markus Granlund $2,000,000 (3)
Phillip Danault $2,000,000 (3)
Aleksander Barkov $1,896,250 (5)
Torey Krug $1,879,167 (1)
Tyson Barrie $1,845,000 (4)
Johnny Gaudreau $1,594,442 (4)
John Klingberg $1,594,442 (4)
Radek Faksa $1,562,500 (4)
Matthew Tkachuk $1,500,000 (5)
Mikko Rantanen $1,500,000 (3)
Antoine Roussel $1,000,000 (4)
Conor Sheary $950,000 (4)
Brandon Manning $800,000 (2)
Eric Tangradi $750,000 (1)
Jimmy Vesey $525,000 (3)
Esa Lindell $525,000 (1)
Total Pro Players25
Salary Commitment
Year 5 : $52,404,437.00
Year 6 : $43,650,270.00
Year 7 : $40,850,270.00
Year 8 : $34,825,270.00
Salary Average Commitment
Year 5 : $44,960,437.00
Year 6 : $35,806,270.00
Year 7 : $33,006,270.00
Year 8 : $27,823,270.00
Salary Cap with 1 Way Contract
Year 5 : $52,404,437.00
Year 6 : $43,650,270.00
Year 7 : $40,850,270.00
Year 8 : $34,825,270.00

Farm Players Salaries

Valeri Nichushkin $189,625 (5)
Anthony Duclair $159,444 (4)
Devin Shore $159,444 (4)
Julius Honka $159,444 (4)
Patrik Nemeth $156,483 (2)
Oscar Lindberg $141,750 (4)
Dylan DeMelo $97,500 (3)
Evan Rodrigues $95,000 (1)
Peter Holland $75,000 (4)
Branden Troock $52,500 (1)
Max McCormick $52,500 (4)
Jason Dickinson $52,500 (1)
Remi Elie $52,500 (1)
Mattias Backman $52,500 (1)
Ludwig Bystrom $52,500 (1)
Juuse Saros $52,500 (1)
Cole Ully $52,500 (1)
Matej Stransky $52,500 (1)
Philippe Desrosiers $52,500 (1)
Mario Lucia $52,500 (3)
Scott Glennie $52,500 (3)
Total Farm Players21
Salary Commitment
Year 5 : $1,863,690.00
Year 6 : $1,296,190.00
Year 7 : $1,139,707.00
Year 8 : $937,207.00
Salary Average Commitment
Year 5 : $1,775,165.00
Year 6 : $1,126,565.00
Year 7 : $970,082.00
Year 8 : $800,082.00

Detroit Redwings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 4,474 - 74.57%
Level 2: 5000 - $60 - 3,837 - 76.73%
Level 3: 3000 - $35 - 2,740 - 91.34%
Level 4: 5000 - $25 - 3,813 - 76.26%
Luxury : 1000 - $200 - 755 - 75.50%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %15,619 - 78.09%
Average Income per Game$1,376,777
Year to Date Revenue$56,447,862

Expense

Pro Players Total Salaries$54,137,776
Farm Players Total Salaries$1,873,150
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,089,118
Farm Year To Date Expenses$2,460,251
Pro Salary Cap To Date$56,089,142
Farm Salary Cap To Date$1,910,255

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$391,048
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,597
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$54,137,776
Estimate Under Maximum Salary Cap of $75,000,000$20,862,224
Estimate Over Minimum Salary Cap of $35,000,000 $19,137,776
Current Bank Account$36,005,941
Projected Bank Account$36,005,941

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)
Francois Beauchemin $3,500,000 (4)
Antti Raanta $2,800,000 (1)
Jake Gardiner $2,233,334 (2)
Brock Nelson $1,845,000 (1)
Riley Sheahan $1,845,000 (2)
Mikael Granlund $1,845,000 (1)
Jonathan Huberdeau $1,833,042 (3)
Auston Matthews $1,750,000 (5)
Tomas Tatar $1,722,000 (2)
Connor Carrick $1,650,000 (5)
Sami Vatanen $1,609,250 (2)
Alexander Wennberg $1,594,442 (4)
Brendan Gallagher $1,438,500 (4)
Tyler Bertuzzi $1,250,000 (5)
Jason Zucker $1,102,500 (1)
Peter Budaj $656,250 (7)
Zach Hyman $525,000 (1)
Alexander Burmistrov $525,000 (1)
Total Pro Players22
Salary Commitment
Year 5 : $54,137,780.00
Year 6 : $26,831,818.00
Year 7 : $19,422,234.00
Year 8 : $17,589,192.00
Salary Average Commitment
Year 5 : $44,239,696.00
Year 6 : $17,286,234.00
Year 7 : $11,584,984.00
Year 8 : $9,751,942.00
Salary Cap with 1 Way Contract
Year 5 : $54,137,780.00
Year 6 : $26,831,818.00
Year 7 : $19,422,234.00
Year 8 : $17,589,192.00

Farm Players Salaries

William Nylander $168,200 (2)
Dalton Prout $140,000 (1)
Petr Mrazek $124,950 (2)
Griffin Reinhart $110,250 (1)
Martin Frk $100,000 (6)
Lawson Crouse $100,000 (5)
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)
Nick Paul $52,500 (1)
Ben Harpur $52,500 (1)
Shayne Gostisbehere $52,500 (1)
Jared McCann $52,500 (1)
Joe Hicketts $52,500 (3)
Jordan Subban $52,500 (1)
Dominic Turgeon $52,500 (3)
Ben Marshall $52,500 (3)
Marek Langhamer $52,500 (5)
Sonny Milano $52,500 (1)
Michael Dal Colle $52,500 (3)
Joakim Ryan $52,500 (1)
Total Farm Players24
Salary Commitment
Year 5 : $1,873,150.00
Year 6 : $1,155,650.00
Year 7 : $862,500.00
Year 8 : $652,500.00
Salary Average Commitment
Year 5 : $2,250,250.00
Year 6 : $1,198,150.00
Year 7 : $905,000.00
Year 8 : $657,500.00

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $95 - 4,940 - 82.33%
Level 2: 5000 - $55 - 4,042 - 80.84%
Level 3: 3000 - $31 - 2,427 - 80.91%
Level 4: 5000 - $20 - 4,182 - 83.64%
Luxury : 1000 - $192 - 829 - 82.94%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,421 - 82.10%
Average Income per Game$1,464,379
Year to Date Revenue$60,039,552

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$76,565,666
Farm Year To Date Expenses$2,519,170
Pro Salary Cap To Date$74,065,732
Farm Salary Cap To Date$1,969,188

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$542,832
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,272
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$30,411,569
Projected Bank Account$30,411,569

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 - 4,586 - 76.43%
Level 2: 5000 - $60 - 3,855 - 77.11%
Level 3: 3000 - $35 - 2,797 - 93.22%
Level 4: 5000 - $25 - 3,869 - 77.39%
Luxury : 1000 - $200 - 757 - 75.69%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %15,864 - 79.32%
Average Income per Game$1,398,470
Year to Date Revenue$57,337,287

Expense

Pro Players Total Salaries$71,753,040
Farm Players Total Salaries$1,856,607
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,356,142
Farm Year To Date Expenses$2,447,133
Pro Salary Cap To Date$71,356,121
Farm Salary Cap To Date$1,897,065

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$515,979
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,484
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$71,753,040
Estimate Under Maximum Salary Cap of $75,000,000$3,246,960
Estimate Over Minimum Salary Cap of $35,000,000 $36,753,040
Current Bank Account$4,243,465
Projected Bank Account$4,243,465

Pro Players Salaries

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

Farm Players Salaries

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

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 4,720 - 78.66%
Level 2: 5000 - $60 - 3,982 - 79.64%
Level 3: 3000 - $35 - 2,899 - 96.62%
Level 4: 5000 - $25 - 4,022 - 80.45%
Luxury : 1000 - $200 - 787 - 78.70%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,410 - 82.05%
Average Income per Game$1,444,897
Year to Date Revenue$59,240,769

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$66,245,570
Farm Year To Date Expenses$2,871,062
Pro Salary Cap To Date$64,745,474
Farm Salary Cap To Date$1,871,106

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$469,889
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,659
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$11,370,091
Projected Bank Account$11,370,091

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 - 4,670 - 77.84%
Level 2: 5000 - $60 - 3,854 - 77.09%
Level 3: 3000 - $35 - 2,798 - 93.27%
Level 4: 5000 - $25 - 3,945 - 78.89%
Luxury : 1000 - $200 - 777 - 77.66%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,044 - 80.22%
Average Income per Game$1,417,728
Year to Date Revenue$58,126,863

Expense

Pro Players Total Salaries$63,866,952
Farm Players Total Salaries$1,639,294
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,138,259
Farm Year To Date Expenses$2,409,668
Pro Salary Cap To Date$63,138,187
Farm Salary Cap To Date$1,709,713

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$460,049
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,023
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$63,866,952
Estimate Under Maximum Salary Cap of $75,000,000$11,133,048
Estimate Over Minimum Salary Cap of $35,000,000 $28,866,952
Current Bank Account$12,048,721
Projected Bank Account$12,048,721

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)
Milan Michalek $3,750,000 (1)
Andrew Cogliano $3,750,000 (3)
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)
Jamie McBain $750,000 (2)
Chris Thorburn $750,000 (2)
Cam Talbot $703,125 (2)
Matt Hendricks $700,000 (2)
Lauri Korpikoski $656,250 (2)
Brian Flynn $600,000 (3)
Julian Melchiori $525,000 (1)
Total Pro Players25
Salary Commitment
Year 5 : $63,866,954.00
Year 6 : $28,039,375.00
Year 7 : $8,475,000.00
Year 8 : $4,125,000.00
Salary Average Commitment
Year 5 : $27,367,857.00
Year 6 : $10,325,000.00
Year 7 : $3,700,000.00
Year 8 : $2,650,000.00
Salary Cap with 1 Way Contract
Year 5 : $63,866,954.00
Year 6 : $28,039,375.00
Year 7 : $8,475,000.00
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)
Patrice Cormier $75,000 (2)
Nate Guenin $75,000 (1)
Ryan Carter $70,000 (2)
Reto Berra $70,000 (3)
Danny Kristo $70,000 (3)
Matt Frattin $65,000 (3)
Michael Sgarbossa $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)
Total Farm Players19
Salary Commitment
Year 5 : $1,639,294.00
Year 6 : $1,385,944.00
Year 7 : $901,944.00
Year 8 : $519,444.00
Salary Average Commitment
Year 5 : $1,117,500.00
Year 6 : $990,000.00
Year 7 : $622,500.00
Year 8 : $307,500.00

NewYork Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6000 - $92 - 5,708 - 95.13%
Level 2: 5000 - $58 - 4,805 - 96.10%
Level 3: 3000 - $32 - 2,858 - 95.27%
Level 4: 5000 - $25 - 3,894 - 77.88%
Luxury : 1000 - $190 - 947 - 94.74%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %18,213 - 91.06%
Average Income per Game$1,583,088
Year to Date Revenue$64,906,588

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$75,735,189
Farm Year To Date Expenses$2,561,716
Pro Salary Cap To Date$74,735,217
Farm Salary Cap To Date$1,961,802

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$537,129
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,546
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$22,127,804
Projected Bank Account$22,127,804

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 - 4,565 - 76.09%
Level 2: 5000 - $63 - 3,707 - 74.14%
Level 3: 3000 - $41 - 2,056 - 68.52%
Level 4: 5000 - $28 - 3,515 - 70.30%
Luxury : 1000 - $195 - 938 - 93.76%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %14,780 - 73.90%
Average Income per Game$1,437,359
Year to Date Revenue$58,931,710

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$71,563,502
Farm Year To Date Expenses$2,231,642
Pro Salary Cap To Date$70,363,477
Farm Salary Cap To Date$1,681,660

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$508,360
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,209
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$1,602,583
Projected Bank Account$1,602,583

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 - 4,522 - 75.36%
Level 2: 5000 - $60 - 3,865 - 77.30%
Level 3: 3000 - $35 - 2,798 - 93.28%
Level 4: 5000 - $25 - 3,827 - 76.55%
Luxury : 1000 - $200 - 761 - 76.14%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %15,774 - 78.87%
Average Income per Game$1,390,473
Year to Date Revenue$57,009,406

Expense

Pro Players Total Salaries$54,157,284
Farm Players Total Salaries$1,191,944
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$54,642,789
Farm Year To Date Expenses$1,875,514
Pro Salary Cap To Date$52,892,784
Farm Salary Cap To Date$1,325,457

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$396,506
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,931
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$54,157,284
Estimate Under Maximum Salary Cap of $75,000,000$20,842,716
Estimate Over Minimum Salary Cap of $35,000,000 $19,157,284
Current Bank Account$1,765,877
Projected Bank Account$1,765,877

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)
Louis Domingue $1,500,000 (2)
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)
Mike Sislo $525,000 (2)
Chris Terry $525,000 (1)
Derek Dorsett $525,000 (2)
Nathan Paetsch $525,000 (2)
Matt Taormina $525,000 (2)
Total Pro Players25
Salary Commitment
Year 5 : $54,157,282.00
Year 6 : $28,104,928.00
Year 7 : $17,979,928.00
Year 8 : $13,954,928.00
Salary Average Commitment
Year 5 : $50,476,220.00
Year 6 : $25,666,053.00
Year 7 : $16,066,053.00
Year 8 : $13,016,053.00
Salary Cap with 1 Way Contract
Year 5 : $54,157,282.00
Year 6 : $28,104,928.00
Year 7 : $17,979,928.00
Year 8 : $13,954,928.00

Farm Players Salaries

Matt Bailey $159,444 (1)
Fredrik Claesson $120,000 (5)
Michael Latta $72,500 (2)
Andrew Campbell $52,500 (2)
Max Gortz $52,500 (1)
Taylor Fedun $52,500 (2)
Gustav Forsling $52,500 (3)
Harry Zolnierczyk $52,500 (1)
Chris Summers $52,500 (2)
Mark Fraser $52,500 (2)
Brian Hart $52,500 (1)
Nick Moutrey $52,500 (1)
Jonas Gustavsson $52,500 (2)
Richard Bachman $52,500 (2)
Cameron Darcy $52,500 (2)
Bryce Aneloski $52,500 (3)
Mike McKenna $52,500 (2)
Quentin Shore $52,500 (3)
Caleb Herbert $52,500 (1)
Total Farm Players19
Salary Commitment
Year 5 : $1,191,944.00
Year 6 : $770,000.00
Year 7 : $277,500.00
Year 8 : $120,000.00
Salary Average Commitment
Year 5 : $1,304,644.00
Year 6 : $862,500.00
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 - 4,643 - 77.39%
Level 2: 5000 - $60 - 3,882 - 77.65%
Level 3: 3000 - $35 - 2,850 - 94.98%
Level 4: 5000 - $25 - 3,955 - 79.11%
Luxury : 1000 - $200 - 798 - 79.80%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,128 - 80.64%
Average Income per Game$1,424,894
Year to Date Revenue$58,420,663

Expense

Pro Players Total Salaries$73,986,776
Farm Players Total Salaries$1,980,000
Coaches Total Salaries$4,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,811,670
Farm Year To Date Expenses$2,501,880
Pro Salary Cap To Date$73,311,686
Farm Salary Cap To Date$1,951,898

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$549,552
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,329
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$73,986,776
Estimate Under Maximum Salary Cap of $75,000,000$1,013,224
Estimate Over Minimum Salary Cap of $35,000,000 $38,986,776
Current Bank Account$9,359,448
Projected Bank Account$9,359,448

Pro Players Salaries

Corey Perry $8,625,000 (1)
Vincent Trocheck $7,500,000 (5)
John Tavares $6,325,000 (7)
Marc-Andre Fleury $6,250,000 (1)
Nikita Zadorov $5,250,000 (5)
Scott Hartnell $4,750,000 (1)
Marian Hossa $4,687,500 (4)
Andy Greene $3,750,000 (1)
Brett Ritchie $3,000,000 (7)
Nick Jensen $2,630,000 (6)
Andrej Sekera $2,500,000 (3)
Alexey Marchenko $2,044,875 (1)
Nail Yakupov $1,900,000 (1)
Matt Dumba $1,833,042 (5)
Olli Maatta $1,833,042 (5)
Kevin Hayes $1,594,442 (4)
Derrick Pouliot $1,594,442 (1)
Anton Forsberg $1,594,442 (2)
Alec Martinez $1,375,000 (4)
Magnus Paajarvi $1,200,000 (2)
Jacob Josefson $1,200,000 (2)
Dale Weise $800,000 (3)
Shawn Matthias $700,000 (2)
Jake Guentzel $525,000 (3)
Sam Reinhart $525,000 (1)
Total Pro Players25
Salary Commitment
Year 5 : $73,986,785.00
Year 6 : $44,547,468.00
Year 7 : $39,853,026.00
Year 8 : $36,028,026.00
Salary Average Commitment
Year 5 : $56,143,160.00
Year 6 : $24,732,218.00
Year 7 : $20,037,776.00
Year 8 : $14,987,776.00
Salary Cap with 1 Way Contract
Year 5 : $73,986,785.00
Year 6 : $44,547,468.00
Year 7 : $39,853,026.00
Year 8 : $36,028,026.00

Farm Players Salaries

Travis Konecny $100,000 (5)
Noah Hanifin $100,000 (3)
Travis Dermott $85,000 (5)
A.J. Greer $75,000 (4)
Andrew Hammond $75,000 (4)
Trevor Murphy $60,000 (2)
Alex Grant $60,000 (4)
Jean-Francois Berube $60,000 (1)
Alex Tuch $52,500 (3)
Nikita Tryamkin $52,500 (1)
Daniel Zaar $52,500 (1)
Tyson Strachan $52,500 (2)
Chris Conner $52,500 (2)
Brian Strait $52,500 (2)
Rob Scuderi $52,500 (2)
Nick Schmaltz $52,500 (3)
Mike Reilly $52,500 (1)
Chris Bigras $52,500 (1)
Jack Skille $52,500 (2)
Ivan Barbashev $52,500 (1)
Nick Baptiste $52,500 (1)
Reece Scarlett $52,500 (4)
Teddy Blueger $52,500 (3)
Troy Josephs $52,500 (3)
Spencer Martin $52,500 (2)
Yann Danis $52,500 (2)
Tyler Lewington $52,500 (1)
Joshua Winquist $52,500 (2)
Jean-Sebastien Dea $52,500 (1)
Stefan Matteau $52,500 (4)
Chandler Stephenson $52,500 (1)
Mitch Moroz $52,500 (2)
Adam Gilmour $52,500 (3)
Josh Archibald $52,500 (1)
Total Farm Players34
Salary Commitment
Year 5 : $1,980,000.00
Year 6 : $1,395,000.00
Year 7 : $862,500.00
Year 8 : $500,000.00
Salary Average Commitment
Year 5 : $2,412,878.00
Year 6 : $1,629,400.00
Year 7 : $1,060,000.00
Year 8 : $517,500.00

SanJose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $97 - 5,671 - 94.52%
Level 2: 5000 - $61 - 3,772 - 75.45%
Level 3: 3000 - $35 - 2,834 - 94.48%
Level 4: 5000 - $25 - 3,886 - 77.72%
Luxury : 1000 - $196 - 941 - 94.11%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %17,105 - 85.52%
Average Income per Game$1,567,354
Year to Date Revenue$64,261,499

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$50,264,814
Farm Year To Date Expenses$3,450,288
Pro Salary Cap To Date$47,764,881
Farm Salary Cap To Date$1,950,284

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$356,390
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,626
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$54,217,772
Projected Bank Account$54,217,772

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 - 4,629 - 77.15%
Level 2: 5000 - $60 - 3,849 - 76.98%
Level 3: 3000 - $35 - 2,834 - 94.48%
Level 4: 5000 - $25 - 3,886 - 77.73%
Luxury : 1000 - $200 - 781 - 78.13%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %15,980 - 79.90%
Average Income per Game$1,412,718
Year to Date Revenue$57,921,444

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$65,695,848
Farm Year To Date Expenses$2,284,462
Pro Salary Cap To Date$64,695,876
Farm Salary Cap To Date$1,484,528

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$465,928
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,647
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$31,287,062
Projected Bank Account$31,287,062

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 - 5,758 - 95.96%
Level 2: 5000 - $55 - 4,733 - 94.66%
Level 3: 3000 - $34 - 2,876 - 95.86%
Level 4: 5000 - $21 - 4,858 - 97.16%
Luxury : 1000 - $195 - 943 - 94.32%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %19,168 - 95.84%
Average Income per Game$1,607,898
Year to Date Revenue$65,923,828

Expense

Pro Players Total Salaries$66,804,776
Farm Players Total Salaries$1,960,167
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,417,006
Farm Year To Date Expenses$2,610,437
Pro Salary Cap To Date$67,417,034
Farm Salary Cap To Date$1,960,445

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$480,885
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,878
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$66,804,776
Estimate Under Maximum Salary Cap of $75,000,000$8,195,224
Estimate Over Minimum Salary Cap of $35,000,000 $31,804,776
Current Bank Account$16,853,891
Projected Bank Account$16,853,891

Pro Players Salaries

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

Farm Players Salaries

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

Toronto Mapleleafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 4,651 - 77.51%
Level 2: 5000 - $60 - 3,874 - 77.47%
Level 3: 3000 - $35 - 2,827 - 94.24%
Level 4: 5000 - $25 - 3,843 - 76.85%
Luxury : 1000 - $200 - 784 - 78.40%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %15,978 - 79.89%
Average Income per Game$1,416,536
Year to Date Revenue$58,077,979

Expense

Pro Players Total Salaries$74,336,472
Farm Players Total Salaries$1,676,657
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,585,205
Farm Year To Date Expenses$2,201,198
Pro Salary Cap To Date$74,585,233
Farm Salary Cap To Date$1,651,213

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$534,301
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,251
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$74,336,472
Estimate Under Maximum Salary Cap of $75,000,000$663,528
Estimate Over Minimum Salary Cap of $35,000,000 $39,336,472
Current Bank Account$13,016,681
Projected Bank Account$13,016,681

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)
Mark Fayne $600,000 (1)
Jay Beagle $600,000 (2)
Garret Sparks $525,000 (1)
Total Pro Players21
Salary Commitment
Year 5 : $74,336,477.00
Year 6 : $53,854,334.00
Year 7 : $40,654,334.00
Year 8 : $33,404,334.00
Salary Average Commitment
Year 5 : $66,626,435.00
Year 6 : $45,899,292.00
Year 7 : $32,699,292.00
Year 8 : $26,899,292.00
Salary Cap with 1 Way Contract
Year 5 : $74,336,477.00
Year 6 : $53,854,334.00
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)
Matt Bartkowski $65,000 (2)
Tim Erixon $60,000 (2)
Steve Michalek $60,000 (4)
Curtis McKenzie $55,000 (6)
Ryan Garbutt $55,000 (1)
Frederik Gauthier $52,500 (1)
Ian McCoshen $52,500 (3)
Carter Verhaeghe $52,500 (1)
Jon Gillies $52,500 (1)
Blake Coleman $52,500 (1)
Ryan Rupert $52,500 (1)
Freddie Hamilton $52,500 (1)
Tony Cameranesi $52,500 (3)
Spencer Abbott $52,500 (3)
Cole Bardreau $52,500 (2)
Total Farm Players22
Salary Commitment
Year 5 : $1,676,656.00
Year 6 : $1,241,656.00
Year 7 : $804,962.00
Year 8 : $647,462.00
Salary Average Commitment
Year 5 : $1,732,522.00
Year 6 : $1,161,222.00
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 - 4,668 - 77.80%
Level 2: 5000 - $60 - 3,836 - 76.73%
Level 3: 3000 - $35 - 2,852 - 95.08%
Level 4: 5000 - $25 - 3,923 - 78.47%
Luxury : 1000 - $200 - 768 - 76.82%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,049 - 80.24%
Average Income per Game$1,415,569
Year to Date Revenue$58,038,349

Expense

Pro Players Total Salaries$71,293,960
Farm Players Total Salaries$1,941,000
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,419,644
Farm Year To Date Expenses$2,474,104
Pro Salary Cap To Date$67,419,653
Farm Salary Cap To Date$1,924,122

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$512,723
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,062
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$71,293,960
Estimate Under Maximum Salary Cap of $75,000,000$3,706,040
Estimate Over Minimum Salary Cap of $35,000,000 $36,293,960
Current Bank Account$16,748,016
Projected Bank Account$16,748,016

Pro Players Salaries

Frans Nielsen $7,500,000 (5)
Alexander Radulov $6,500,000 (7)
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)
Trevor Daley $3,000,000 (6)
Andrew Shaw $3,000,000 (5)
Matt Puempel $2,750,000 (6)
Ben Lovejoy $2,250,000 (4)
Ryan Graves $2,050,000 (6)
Alex Galchenyuk $1,896,250 (2)
Tom Wilson $1,833,048 (5)
Kari Lehtonen $1,625,000 (6)
Jonny Brodzinski $1,625,000 (6)
Michael Paliotta $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 Players24
Salary Commitment
Year 5 : $71,293,962.00
Year 6 : $58,868,962.00
Year 7 : $52,297,712.00
Year 8 : $47,047,712.00
Salary Average Commitment
Year 5 : $40,493,750.00
Year 6 : $28,068,750.00
Year 7 : $21,497,500.00
Year 8 : $17,297,500.00
Salary Cap with 1 Way Contract
Year 5 : $71,293,962.00
Year 6 : $58,868,962.00
Year 7 : $52,297,712.00
Year 8 : $47,047,712.00

Farm Players Salaries

Teemu Pulkkinen $162,500 (6)
Brett Connolly $162,500 (6)
David Desharnais $162,500 (3)
Garnet Hathaway $150,000 (6)
Stephen Johns $126,000 (7)
Scott Laughton $125,000 (4)
Reid Boucher $110,000 (4)
Philip Samuelsson $100,000 (6)
Taylor Chorney $100,000 (6)
Connor Brickley $60,000 (1)
Andrew Desjardins $52,500 (1)
Oskar Sundqvist $52,500 (1)
Ryan Hamilton $52,500 (1)
Bryan Bickell $52,500 (1)
Jakub Kindl $52,500 (3)
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 Players23
Salary Commitment
Year 5 : $1,941,000.00
Year 6 : $1,513,500.00
Year 7 : $1,461,000.00
Year 8 : $1,141,000.00
Salary Average Commitment
Year 5 : $1,806,000.00
Year 6 : $1,298,500.00
Year 7 : $1,246,000.00
Year 8 : $921,000.00

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $99 - 4,918 - 81.96%
Level 2: 5000 - $59 - 4,804 - 96.09%
Level 3: 3000 - $35 - 2,902 - 96.72%
Level 4: 5000 - $24 - 4,806 - 96.11%
Luxury : 1000 - $199 - 811 - 81.07%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %18,240 - 91.20%
Average Income per Game$1,550,482
Year to Date Revenue$63,569,757

Expense

Pro Players Total Salaries$74,355,440
Farm Players Total Salaries$1,819,444
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,003,778
Farm Year To Date Expenses$2,609,996
Pro Salary Cap To Date$74,503,800
Farm Salary Cap To Date$1,859,994

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$537,982
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,599
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$74,355,440
Estimate Under Maximum Salary Cap of $75,000,000$644,560
Estimate Over Minimum Salary Cap of $35,000,000 $39,355,440
Current Bank Account$15,082,268
Projected Bank Account$15,082,268

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)
Ron Hainsey $1,250,000 (4)
Sam Gagner $1,102,500 (7)
Jonathan Marchessault $600,000 (2)
Kevin Boyle $525,000 (3)
Dmitry Orlov $525,000 (1)
Total Pro Players20
Salary Commitment
Year 5 : $74,355,440.00
Year 6 : $47,891,978.00
Year 7 : $40,046,978.00
Year 8 : $39,521,978.00
Salary Average Commitment
Year 5 : $69,816,273.00
Year 6 : $41,877,811.00
Year 7 : $34,032,811.00
Year 8 : $33,432,811.00
Salary Cap with 1 Way Contract
Year 5 : $74,355,440.00
Year 6 : $47,891,978.00
Year 7 : $40,046,978.00
Year 8 : $39,521,978.00

Farm Players Salaries

Andre Burakovsky $159,444 (4)
Seth Griffith $150,000 (5)
Pheonix Copley $110,000 (6)
Troy Grosenick $100,000 (7)
Pavel Zacha $100,000 (5)
Beau Bennett $95,000 (4)
Anthony Stolarz $80,000 (1)
Nate Schmidt $80,000 (4)
Steven Santini $52,500 (3)
Zach Sanford $52,500 (3)
Madison Bowey $52,500 (1)
Kenny Agostino $52,500 (1)
Magnus Hellberg $52,500 (4)
Jonathan Diaby $52,500 (4)
Raman Hrabarenka $52,500 (4)
Juho Lammikko $52,500 (3)
Scott Wedgewood $52,500 (4)
Christian Djoos $52,500 (1)
Justin Kirkland $52,500 (3)
Thomas Schemitsch $52,500 (3)
Alex Lintuniemi $52,500 (3)
Tyler Wotherspoon $52,500 (4)
Jakub Vrana $52,500 (1)
Luca Sbisa $52,500 (4)
Thomas Di Pauli $52,500 (3)
Vladislav Kamenev $52,500 (1)
Total Farm Players26
Salary Commitment
Year 5 : $1,819,444.00
Year 6 : $1,476,944.00
Year 7 : $1,476,944.00
Year 8 : $1,109,444.00
Salary Average Commitment
Year 5 : $2,016,044.00
Year 6 : $1,461,944.00
Year 7 : $1,461,944.00
Year 8 : $1,014,444.00

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $100 - 4,770 - 79.49%
Level 2: 5000 - $60 - 4,014 - 80.27%
Level 3: 3000 - $35 - 2,928 - 97.61%
Level 4: 5000 - $25 - 3,966 - 79.33%
Luxury : 1000 - $200 - 799 - 79.90%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16,477 - 82.38%
Average Income per Game$1,456,948
Year to Date Revenue$59,734,861

Expense

Pro Players Total Salaries$67,158,736
Farm Players Total Salaries$1,977,144
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,404,818
Farm Year To Date Expenses$3,037,298
Pro Salary Cap To Date$68,204,768
Farm Salary Cap To Date$1,937,226

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$484,814
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,076
Farm Estimated Expenses$0
Estimated Season Expenses$0
Payroll$67,158,736
Estimate Under Maximum Salary Cap of $75,000,000$7,841,264
Estimate Over Minimum Salary Cap of $35,000,000 $32,158,736
Current Bank Account$6,791,357
Projected Bank Account$6,791,357

Pro Players Salaries

Artemi Panarin $15,500,000 (5)
Jordan Staal $6,000,000 (1)
Alexei Emelin $4,700,000 (7)
Cam Fowler $4,600,000 (7)
Marcus Johansson $4,000,000 (3)
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 : $67,158,732.00
Year 6 : $56,175,690.00
Year 7 : $51,719,804.00
Year 8 : $42,625,361.00
Salary Average Commitment
Year 5 : $46,376,357.00
Year 6 : $36,832,190.00
Year 7 : $32,376,304.00
Year 8 : $19,231,861.00
Salary Cap with 1 Way Contract
Year 5 : $67,158,732.00
Year 6 : $56,175,690.00
Year 7 : $51,719,804.00
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)
Christian Dvorak $52,500 (3)
Nelson Nogier $52,500 (3)
Oliver Bjorkstrand $52,500 (1)
Scottie Upshall $52,500 (1)
Paul Postma $52,500 (2)
Andrew Copp $52,500 (1)
Tobias Lindberg $52,500 (1)
Jimmy Lodge $52,500 (1)
Peter Stoykewych $52,500 (1)
Eric Comrie $52,500 (1)
Jamie Phillips $52,500 (3)
Jordan Binnington $52,500 (2)
Carter Rowney $52,500 (1)
Francis Perron $52,500 (3)
JC Lipon $52,500 (2)
Jan Kostalek $52,500 (1)
Jayce Hawryluk $52,500 (3)
Total Farm Players26
Salary Commitment
Year 5 : $1,977,144.00
Year 6 : $1,504,644.00
Year 7 : $1,347,144.00
Year 8 : $939,644.00
Salary Average Commitment
Year 5 : $2,053,844.00
Year 6 : $1,396,444.00
Year 7 : $1,238,944.00
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 $22,305,344 $50,335,840 $24,664,160 $15,335,840 $1,977,777 $22,223 242448
Arizona Coyotes $47,519,710 $69,978,112 $5,021,888 $34,978,112 $1,959,444 $40,556 252752
Boston Bruins ($17,423,808) $68,491,512 $6,508,488 $33,491,512 $1,878,000 $122,000 252954
Carolina Hurricanes ($6,468,464) $74,922,464 $77,536 $39,922,464 $1,689,750 $310,250 232447
Chicago Blackhawks ($6,115,514) $67,889,376 $7,110,624 $32,889,376 $1,653,888 $346,112 212546
Colorado Avalanche $15,851,617 $70,069,192 $4,930,808 $35,069,192 $1,956,319 $43,681 202545
Columbus Bluejackets $1,432,507 $57,383,776 $17,616,224 $22,383,776 $1,973,950 $26,050 222547
Dallas Stars $26,455,068 $52,404,440 $22,595,560 $17,404,440 $1,863,691 $136,309 252146
Detroit Redwings $36,005,941 $54,137,776 $20,862,224 $19,137,776 $1,873,150 $126,850 222446
Edmonton Oilers $30,411,569 $74,039,352 $960,648 $39,039,352 $1,971,764 $28,236 252348
Los Angles Kings $4,243,465 $71,753,040 $3,246,960 $36,753,040 $1,856,607 $143,393 242347
Montreal Canadiens $11,370,091 $64,754,288 $10,245,712 $29,754,288 $1,870,228 $129,772 222648
New Jersey Devils $12,048,721 $63,866,952 $11,133,048 $28,866,952 $1,639,294 $360,706 251944
NewYork Islanders $22,127,804 $74,735,160 $264,840 $39,735,160 $1,961,750 $38,250 232548
NewYork Rangers $1,602,583 $70,478,744 $4,521,256 $35,478,744 $1,670,546 $329,454 222446
Ottawa Senators $1,765,877 $54,157,284 $20,842,716 $19,157,284 $1,191,944 $808,056 251944
Pittsburgh Penguins $9,359,448 $73,986,776 $1,013,224 $38,986,776 $1,980,000 $20,000 253459
SanJose Sharks $54,217,772 $47,751,048 $27,248,952 $12,751,048 $1,949,407 $50,593 242044
St.Louis Blues $31,287,062 $64,695,916 $10,304,084 $29,695,916 $1,484,500 $515,500 232245
TampaBay Lightning $16,853,891 $66,804,776 $8,195,224 $31,804,776 $1,960,167 $39,833 202747
Toronto Mapleleafs $13,016,681 $74,336,472 $663,528 $39,336,472 $1,676,657 $323,343 212243
Vegas Golden Knights $16,748,016 $71,293,960 $3,706,040 $36,293,960 $1,941,000 $59,000 242347
Washington Capitals $15,082,268 $74,355,440 $644,560 $39,355,440 $1,819,444 $180,556 202646
Winnipeg Jets $6,791,357 $67,158,736 $7,841,264 $32,158,736 $1,977,144 $22,856 242650