Team FinanceLast Update - Sunday, January 21, 2018 at 20:26
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 - $58 - 5,870 - 97.83%
Level 2: 5000 - $32 - 4,796 - 95.91%
Level 3: 2000 - $22 - 1,946 - 97.32%
Level 4: 3174 - $13 - 3,095 - 97.51%
Luxury : 1000 - $138 - 973 - 97.30%
Total Capacity :17174
Team Popularity : 126.00%

Income

Home Games Left22
Average Attendance - %16,680 - 97.12%
Average Income per Game$1,050,305
Year to Date Revenue$19,955,794

Expense

Pro Players Total Salaries$57,950,000
Farm Players Total Salaries$1,998,000
Coaches Total Salaries$3,102,500
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,442,512
Farm Year To Date Expenses$1,062,218
Pro Salary Cap To Date$23,731,648
Farm Salary Cap To Date$810,834

Estimate

Pro Estimated Season Revenue$23,106,709
Pro Remaining Season Days78
Pro Expenses Per Days$445,157
Pro Estimated Expenses$34,722,246
Farm Remaining Season Days78
Farm Expenses Per Days$19,399
Farm Estimated Expenses$1,513,122
Estimated Season Expenses$36,235,368
Estimated Season Salary Cap$57,463,762
Estimate Under Maximum Salary Cap of $63,500,000$6,036,238
Estimate Over Minimum Salary Cap of $41,000,000 $16,463,762
Current Bank Account$54,095,145
Projected Bank Account$40,966,486

Pro Players Salaries

Ryan Getzlaf $7,000,000 (5)
Carey Price $5,750,000 (3)
Dan Hamhuis $5,500,000 (2)
Tobias Enstrom $5,000,000 (2)
Nazem Kadri $4,250,000 (4)
Nick Bonino $4,000,000 (4)
David Perron $4,000,000 (4)
Derek Stepan $3,750,000 (2)
Artemi Panarin $3,000,000 (2)
Mattias Ekholm $2,500,000 (5)
Michael Stone $2,500,000 (3)
Matt Beleskey $1,850,000 (1)
Luca Sbisa $1,750,000 (3)
Kyle Palmieri $1,550,000 (1)
Anton Khudobin $1,200,000 (1)
Joseph Morrow $995,000 (2)
Teuvo Teravainen $950,000 (1)
Robby Fabbri $945,000 (1)
Pavel Buchnevich $800,000 (3)
Tom Kuhnhackl $660,000 (2)
Total Pro Players20
Salary Commitment
Year 2017 : $57,950,000
Year 2018 : $53,205,000
Year 2019 : $37,000,000
Year 2020 : $23,500,000
Salary Average Commitment
Year 2017 : $55,928,454
Year 2018 : $50,291,787
Year 2019 : $31,643,453
Year 2020 : $20,376,786
Salary Cap with 1 Way Contract
Year 2017 : $57,950,000
Year 2018 : $51,455,000
Year 2019 : $32,550,000
Year 2020 : $21,750,000

Farm Players Salaries

Alexander Khokhlachev $105,000 (2)
Steve Oleksy $98,000 (1)
Adrian Kempe $90,000 (2)
Jack Roslovic $90,000 (3)
Jordan Oesterle $90,000 (2)
Vitaly Abramov $90,000 (3)
Stephen Gionta $85,000 (1)
Yakov Trenin $80,000 (2)
John Hayden $78,000 (3)
Mat Bodie $77,500 (2)
Jake Walman $77,500 (3)
Cal Heeter $75,000 (3)
Vitek Vanecek $75,000 (3)
Mario Lucia $72,000 (2)
Brian O'Neill $70,000 (1)
Travis St. Denis $70,000 (2)
Chris Driedger $70,000 (1)
Maxim Noreau $70,000 (2)
Trevor Carrick $67,500 (1)
Steven Swavely $65,000 (1)
Matt MacKenzie $65,000 (2)
Nikola Riopel $62,500 (1)
John McCarthy $62,500 (1)
Robin Norell $62,500 (3)
Alan Quine $55,000 (1)
Josh Archibald $50,000 (1)
Jaycob Megna $45,000 (1)
Total Farm Players27
Salary Commitment
Year 2017 : $1,998,000
Year 2018 : $1,272,500
Year 2019 : $548,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,988,250
Year 2018 : $1,263,500
Year 2019 : $548,000
Year 2020 : $0

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - $58 - 5,885 - 98.08%
Level 2: 5000 - $31 - 4,872 - 97.44%
Level 3: 2000 - $18 - 1,986 - 99.28%
Level 4: 3799 - $9 - 3,712 - 97.71%
Luxury : 1000 - $129 - 971 - 97.06%
Total Capacity :17799
Team Popularity : 110.00%

Income

Home Games Left21
Average Attendance - %17,425 - 97.90%
Average Income per Game$1,027,173
Year to Date Revenue$20,543,461

Expense

Pro Players Total Salaries$57,425,000
Farm Players Total Salaries$2,108,500
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,258,978
Farm Year To Date Expenses$1,198,296
Pro Salary Cap To Date$23,673,891
Farm Salary Cap To Date$926,647

Estimate

Pro Estimated Season Revenue$21,570,634
Pro Remaining Season Days78
Pro Expenses Per Days$438,993
Pro Estimated Expenses$34,241,454
Farm Remaining Season Days78
Farm Expenses Per Days$20,586
Farm Estimated Expenses$1,605,708
Estimated Season Expenses$35,847,162
Estimated Season Salary Cap$57,100,401
Estimate Under Maximum Salary Cap of $63,500,000$6,399,599
Estimate Over Minimum Salary Cap of $41,000,000 $16,100,401
Current Bank Account$21,143,564
Projected Bank Account$6,867,036

Pro Players Salaries

Drew Doughty $7,250,000 (6)
Brad Marchand $6,500,000 (8)
Kristopher Letang $6,000,000 (4)
Devan Dubnyk $5,700,000 (4)
Anze Kopitar $5,200,000 (3)
Matt Moulson $3,900,000 (1)
Chris Stewart $2,800,000 (5)
David Desharnais $2,750,000 (1)
Artem Anisimov $2,600,000 (1)
Mike Weber $2,250,000 (2)
Nate Thompson $1,800,000 (2)
Matt Martin $1,500,000 (3)
Mikhail Grigorenko $1,500,000 (1)
Mark Streit (1 Way Contract) $1,250,000 (1)
Kyle Quincey (1 Way Contract) $1,250,000 (2)
J.F. Berube $1,000,000 (1)
Zach Sill $1,000,000 (2)
Derrick Pouliot $925,000 (1)
Greg McKegg $800,000 (1)
Patrick Brown $750,000 (1)
Andrew Copp $700,000 (2)
Total Pro Players21
Salary Commitment
Year 2017 : $57,425,000
Year 2018 : $44,450,000
Year 2019 : $37,250,000
Year 2020 : $28,900,000
Salary Average Commitment
Year 2017 : $55,362,539
Year 2018 : $40,352,539
Year 2019 : $33,352,539
Year 2020 : $26,866,825
Salary Cap with 1 Way Contract
Year 2017 : $57,425,000
Year 2018 : $41,950,000
Year 2019 : $34,950,000
Year 2020 : $28,250,000

Farm Players Salaries

Ben Street $110,000 (2)
Matt Tennyson $110,000 (1)
Chris Mueller $95,000 (2)
Mitch Callahan $95,000 (2)
Tanner Fritz $95,000 (2)
Taylor Doherty $95,000 (1)
Chris Conner $90,000 (1)
Vincent LoVerde $90,000 (2)
Trevor Smith $90,000 (2)
Garrett Wilson $90,000 (2)
Anthony Peluso $85,000 (2)
Kevin Rooney $80,000 (2)
Ryan Horvat $80,000 (2)
Andrew O'Brien $80,000 (2)
Matt O'Connor $80,000 (2)
Chris Breen $80,000 (1)
Eric Cornel $80,000 (3)
Sam Anas $75,000 (1)
Teigan Zahn $72,500 (1)
Joel Chouinard $70,000 (1)
Mike McKenna $70,000 (1)
Matthew Ford $70,000 (1)
A.J. Jenks $66,000 (1)
Nick Seeler $65,000 (3)
Miles Liberati $47,500 (1)
Jacob Middleton $47,500 (3)
Total Farm Players26
Salary Commitment
Year 2017 : $2,108,500
Year 2018 : $1,272,500
Year 2019 : $192,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,113,500
Year 2018 : $1,267,500
Year 2019 : $192,500
Year 2020 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $58 - 5,799 - 96.65%
Level 2: 5000 - $31 - 4,464 - 89.27%
Level 3: 2000 - $17 - 1,975 - 98.73%
Level 4: 3565 - $8 - 3,430 - 96.20%
Luxury : 1000 - $128 - 957 - 95.68%
Total Capacity :17565
Team Popularity : 110.00%

Income

Home Games Left23
Average Attendance - %16,623 - 94.64%
Average Income per Game$1,003,460
Year to Date Revenue$18,062,285

Expense

Pro Players Total Salaries$41,450,000
Farm Players Total Salaries$1,799,500
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,310,079
Farm Year To Date Expenses$1,376,225
Pro Salary Cap To Date$16,892,170
Farm Salary Cap To Date$749,361

Estimate

Pro Estimated Season Revenue$23,079,586
Pro Remaining Season Days78
Pro Expenses Per Days$316,791
Pro Estimated Expenses$24,709,698
Farm Remaining Season Days78
Farm Expenses Per Days$24,623
Farm Estimated Expenses$1,920,594
Estimated Season Expenses$26,630,292
Estimated Season Salary Cap$41,019,754
Estimate Under Maximum Salary Cap of $63,500,000$22,480,246
Estimate Over Minimum Salary Cap of $41,000,000 $19,754
Current Bank Account$39,667,239
Projected Bank Account$36,116,533

Pro Players Salaries

Drew Stafford $4,500,000 (1)
Ryan Miller $4,500,000 (2)
Lee Stempniak $4,000,000 (2)
Mikkel Boedker $3,500,000 (3)
Carl Gunnarsson $2,750,000 (2)
Carlo Colaiacovo $2,500,000 (1)
Elias Lindholm $2,500,000 (2)
Cody Eakin $2,250,000 (2)
Matt Read $2,250,000 (2)
Petr Mrazek $1,850,000 (1)
Johnny Oduya $1,800,000 (1)
Patrick Dwyer $1,750,000 (1)
Brandon Gormley $1,250,000 (3)
Matthew Tkachuk $1,000,000 (3)
Anthony Beauvillier (Out of Payroll) $950,000 (3)
Scott Harrington $900,000 (1)
Kevin Poulin $900,000 (1)
Linden Vey $850,000 (1)
Corey Tropp $700,000 (1)
Mattias Janmark $700,000 (1)
Matt Benning $500,000 (3)
Joseph Blandisi $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2017 : $42,400,000
Year 2018 : $25,050,000
Year 2019 : $7,300,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $41,930,000
Year 2018 : $25,842,500
Year 2019 : $7,187,500
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $42,400,000
Year 2018 : $25,950,000
Year 2019 : $7,200,000
Year 2020 : $0

Farm Players Salaries

Vladimir Sobotka $150,000 (3)
Anders Nilsson $125,000 (1)
Brandon Mashinter $97,500 (2)
Jordan Schmaltz $92,500 (3)
Gustav Olofsson $90,000 (2)
Cristoval Nieves $85,000 (3)
Julius Bergman $85,000 (2)
Kenny Ryan $80,000 (1)
Andrew Nielsen $80,000 (3)
Matt Grzelcyk $75,000 (3)
Michael Amadio $75,000 (3)
Spencer Abbott $72,500 (1)
Alden Hirschfeld $66,000 (1)
Scooter Vaughan $66,000 (1)
Jared Boll $61,500 (1)
Zack Stortini $61,500 (1)
Brad Thiessen $61,000 (1)
Kirill Gotovets $60,500 (1)
Eric Selleck $60,000 (1)
Fredrik Claesson $60,000 (1)
David Broll $60,000 (2)
Anton Blidh $50,000 (2)
Brady Austin $47,500 (1)
Jake Hildebrand $38,000 (1)
Total Farm Players24
Salary Commitment
Year 2017 : $1,799,500
Year 2018 : $965,000
Year 2019 : $607,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,684,500
Year 2018 : $825,000
Year 2019 : $442,500
Year 2020 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $64 - 5,435 - 90.58%
Level 2: 5000 - $34 - 4,455 - 89.09%
Level 3: 2500 - $15 - 2,420 - 96.79%
Level 4: 4000 - $8 - 3,982 - 99.55%
Luxury : 1190 - $132 - 1,041 - 87.46%
Total Capacity :18690
Team Popularity : 122.00%

Income

Home Games Left23
Average Attendance - %17,332 - 92.73%
Average Income per Game$1,050,195
Year to Date Revenue$18,903,512

Expense

Pro Players Total Salaries$61,150,000
Farm Players Total Salaries$1,921,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,653,556
Farm Year To Date Expenses$1,111,367
Pro Salary Cap To Date$24,922,199
Farm Salary Cap To Date$797,935

Estimate

Pro Estimated Season Revenue$24,154,488
Pro Remaining Season Days78
Pro Expenses Per Days$469,403
Pro Estimated Expenses$36,613,434
Farm Remaining Season Days78
Farm Expenses Per Days$19,933
Farm Estimated Expenses$1,554,774
Estimated Season Expenses$38,168,208
Estimated Season Salary Cap$60,516,953
Estimate Under Maximum Salary Cap of $63,500,000$2,983,047
Estimate Over Minimum Salary Cap of $41,000,000 $19,516,953
Current Bank Account$28,843,541
Projected Bank Account$14,829,821

Pro Players Salaries

Patrick Kane $7,500,000 (4)
Tyler Seguin $6,000,000 (8)
Vladimir Tarasenko $6,000,000 (7)
Victor Hedman $6,000,000 (7)
Justin Williams $5,000,000 (2)
Logan Couture $4,500,000 (5)
Alvaro Montoya $3,900,000 (2)
Kyle Turris $3,000,000 (6)
Mikael Backlund $2,750,000 (3)
Alec Martinez $2,250,000 (2)
Richard Panik $2,200,000 (2)
Dmitry Orlov $2,000,000 (3)
Shayne Gostisbehere $1,750,000 (2)
Niklas Kronwall $1,400,000 (1)
Jordan Martinook $1,250,000 (2)
Frank Vatrano $1,250,000 (2)
Riley Sheahan $1,000,000 (2)
Mikko Rantanen $1,000,000 (2)
Paul Postma $900,000 (2)
Derek Forbort $850,000 (1)
Connor Hellebuyck $650,000 (1)
Total Pro Players21
Salary Commitment
Year 2017 : $61,150,000
Year 2018 : $61,000,000
Year 2019 : $40,200,000
Year 2020 : $36,150,000
Salary Average Commitment
Year 2017 : $60,714,723
Year 2018 : $57,814,723
Year 2019 : $37,618,056
Year 2020 : $32,868,056
Salary Cap with 1 Way Contract
Year 2017 : $61,150,000
Year 2018 : $58,250,000
Year 2019 : $37,750,000
Year 2020 : $33,000,000

Farm Players Salaries

Colton Sceviour $120,000 (1)
Andrew Ebbett $100,000 (1)
William Karlsson $95,000 (1)
Kurtis MacDermid $92,500 (2)
Curtis Lazar $92,500 (1)
Shane Prince $85,000 (2)
Ville Pokka $82,500 (1)
Carter Camper $80,000 (1)
Joel Broda $80,000 (1)
Jake Dowell $75,000 (2)
Chad Ruhwedel $70,000 (1)
Nolan Valleau $70,000 (2)
Dillon Simpson $70,000 (1)
Chris Carlisle $70,000 (2)
Michael Leighton $67,500 (1)
Kale Kessy $66,000 (1)
Kevin Boyle $65,000 (1)
Austin Madaisky $65,000 (1)
Matia Marcantuoni $65,000 (3)
Yanni Gourde $60,000 (1)
Ron Hainsey $60,000 (1)
Matej Stransky $50,000 (1)
Stephen Michalek $50,000 (2)
Tyler Graovac $47,500 (1)
Colton Hargrove $47,500 (1)
Nick Ebert $47,500 (2)
Joakim Ryan $47,500 (2)
Total Farm Players27
Salary Commitment
Year 2017 : $1,921,000
Year 2018 : $602,500
Year 2019 : $65,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,943,500
Year 2018 : $602,500
Year 2019 : $65,000
Year 2020 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $60 - 5,123 - 85.38%
Level 2: 5000 - $30 - 4,870 - 97.39%
Level 3: 2200 - $15 - 2,175 - 98.86%
Level 4: 5000 - $6 - 4,522 - 90.44%
Luxury : 1089 - $120 - 1,086 - 99.69%
Total Capacity :19289
Team Popularity : 108.00%

Income

Home Games Left23
Average Attendance - %17,775 - 92.15%
Average Income per Game$987,989
Year to Date Revenue$17,783,806

Expense

Pro Players Total Salaries$42,992,300
Farm Players Total Salaries$2,015,650
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,450,403
Farm Year To Date Expenses$1,149,386
Pro Salary Cap To Date$17,928,033
Farm Salary Cap To Date$835,954

Estimate

Pro Estimated Season Revenue$22,723,752
Pro Remaining Season Days78
Pro Expenses Per Days$330,166
Pro Estimated Expenses$25,752,948
Farm Remaining Season Days78
Farm Expenses Per Days$20,639
Farm Estimated Expenses$1,609,842
Estimated Season Expenses$27,362,790
Estimated Season Salary Cap$42,953,397
Estimate Under Maximum Salary Cap of $63,500,000$20,546,603
Estimate Over Minimum Salary Cap of $41,000,000 $1,953,397
Current Bank Account$33,889,279
Projected Bank Account$29,250,241

Pro Players Salaries

Tomas Fleischmann $6,000,000 (2)
Scottie Upshall $5,000,000 (1)
Nick Foligno $4,250,000 (6)
Jeff Petry $4,000,000 (4)
Blake Comeau $3,200,000 (2)
Cam Ward $3,000,000 (2)
Chad Johnson $2,750,000 (4)
Adam Lowry $2,250,000 (5)
Taylor Fedun $1,750,000 (2)
Justin Dowling $1,300,000 (3)
Nicolas Deslauriers $1,200,000 (3)
Jamie Oleksiak $1,092,300 (2)
Patrik Laine $1,000,000 (2)
Teemu Pulkkinen $1,000,000 (4)
Nick Cousins $1,000,000 (5)
Connor McDavid $1,000,000 (8)
Brandon Tanev $900,000 (1)
Joel Edmundson $900,000 (2)
Mike Matheson $900,000 (2)
Petteri Lindbohm $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2017 : $42,992,300
Year 2018 : $43,492,300
Year 2019 : $26,500,000
Year 2020 : $25,250,000
Salary Average Commitment
Year 2017 : $48,825,425
Year 2018 : $42,425,425
Year 2019 : $25,199,792
Year 2020 : $22,881,250
Salary Cap with 1 Way Contract
Year 2017 : $42,992,300
Year 2018 : $36,592,300
Year 2019 : $18,750,000
Year 2020 : $16,250,000

Farm Players Salaries

Michael Hutchinson $150,000 (3)
Brad Malone $125,000 (3)
Freddie Hamilton $90,000 (3)
Cameron Schilling $90,000 (1)
Ludwig Bystrom $81,000 (1)
Joey Leach $78,650 (1)
Tyler Bertuzzi $75,000 (2)
Curtis Valk $70,000 (2)
Rinat Valiev $70,000 (1)
Troy Bourke $70,000 (1)
Ville Husso $70,000 (3)
Jonathan-Ismael Diaby $67,500 (1)
Petter Granberg $66,000 (1)
Reid Petryk $65,000 (1)
Alexandre Carrier $65,000 (3)
Patrick Russell $60,000 (2)
Brody Sutter $60,000 (1)
Chris Wagner $60,000 (1)
Kasimir Kaskisuo $60,000 (2)
Kyle Wood $60,000 (2)
Ryan Haggerty $60,000 (2)
Sean Maguire $60,000 (2)
Josh Winquist $60,000 (1)
Tony Cameranesi $55,000 (2)
Max McCormick $52,500 (1)
Samuel Blais $50,000 (3)
Colby Williams $50,000 (3)
Logan Shaw $50,000 (1)
Austin Carroll $45,000 (2)
Total Farm Players29
Salary Commitment
Year 2017 : $2,015,650
Year 2018 : $1,170,000
Year 2019 : $650,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,002,900
Year 2018 : $1,132,250
Year 2019 : $587,250
Year 2020 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $58 - 5,763 - 96.05%
Level 2: 5000 - $31 - 4,783 - 95.67%
Level 3: 2000 - $18 - 1,908 - 95.41%
Level 4: 4580 - $8 - 4,389 - 95.82%
Luxury : 1100 - $126 - 1,021 - 92.86%
Total Capacity :18680
Team Popularity : 110.00%

Income

Home Games Left22
Average Attendance - %17,864 - 95.63%
Average Income per Game$1,036,544
Year to Date Revenue$19,694,334

Expense

Pro Players Total Salaries$62,000,000
Farm Players Total Salaries$1,937,500
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,820,168
Farm Year To Date Expenses$995,294
Pro Salary Cap To Date$24,088,813
Farm Salary Cap To Date$786,347

Estimate

Pro Estimated Season Revenue$22,803,966
Pro Remaining Season Days78
Pro Expenses Per Days$475,746
Pro Estimated Expenses$37,108,188
Farm Remaining Season Days78
Farm Expenses Per Days$18,190
Farm Estimated Expenses$1,418,820
Estimated Season Expenses$38,527,008
Estimated Season Salary Cap$60,178,399
Estimate Under Maximum Salary Cap of $63,500,000$3,321,601
Estimate Over Minimum Salary Cap of $41,000,000 $19,178,399
Current Bank Account$50,997,612
Projected Bank Account$35,274,570

Pro Players Salaries

Claude Giroux $7,000,000 (4)
Eric Staal $7,000,000 (4)
Jonathan Toews $7,000,000 (4)
Shea Weber $5,000,000 (7)
Ryan Callahan $4,250,000 (2)
Tyler Myers $4,000,000 (7)
Evander Kane $4,000,000 (3)
Clarke MacArthur $4,000,000 (1)
Frederik Andersen $3,000,000 (5)
Alex Pietrangelo $3,000,000 (2)
Mike Smith (1 Way Contract) $3,000,000 (2)
Chris Tanev $2,000,000 (2)
Jared Spurgeon $1,500,000 (7)
Dylan Olsen $1,000,000 (3)
Slater Koekkoek $1,000,000 (1)
John Mitchell $1,000,000 (2)
Sebastian F. Aho $950,000 (3)
Ryan Hartman $900,000 (1)
Johan Larsson $900,000 (2)
Colton Sissons $800,000 (4)
Joonas Donskoi $700,000 (2)
Total Pro Players21
Salary Commitment
Year 2017 : $62,000,000
Year 2018 : $62,500,000
Year 2019 : $46,500,000
Year 2020 : $39,450,000
Salary Average Commitment
Year 2017 : $60,998,632
Year 2018 : $55,098,632
Year 2019 : $42,273,631
Year 2020 : $36,266,964
Salary Cap with 1 Way Contract
Year 2017 : $62,000,000
Year 2018 : $56,100,000
Year 2019 : $41,250,000
Year 2020 : $35,300,000

Farm Players Salaries

Tommy Wingels $150,000 (1)
Lance Bouma $100,000 (2)
Adam Clendening $100,000 (2)
Kasperi Kapanen $95,000 (3)
Lawson Crouse $95,000 (3)
Michael Dal Colle $95,000 (3)
Tristan Jarry $90,000 (2)
Miikka Salomaki $90,000 (2)
Pheonix Copley $87,500 (1)
Steven Santini $85,000 (3)
Anton Rodin $85,000 (2)
Travis Dermott $85,000 (3)
Andrey Pedan $80,000 (4)
Brett Pesce $80,000 (2)
Jujhar Khaira $75,000 (2)
Phil Di Giuseppe $75,000 (2)
Michael Paliotta $70,000 (2)
Ben Thomas $70,000 (3)
Joseph Labate $60,000 (3)
Riley Barber $50,000 (2)
Cole Cassels $50,000 (3)
Curtis McKenzie $50,000 (4)
Brendan Ranford $45,000 (1)
Marek Langhamer $40,000 (2)
MacKenze Stewart $35,000 (1)
Total Farm Players25
Salary Commitment
Year 2017 : $1,937,500
Year 2018 : $1,715,000
Year 2019 : $810,000
Year 2020 : $175,000
Salary Average Commitment
Year 2017 : $2,000,492
Year 2018 : $1,660,000
Year 2019 : $798,750
Year 2020 : $163,750

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $60 - 5,443 - 90.72%
Level 2: 5400 - $32 - 4,695 - 86.95%
Level 3: 3000 - $10 - 2,651 - 88.37%
Level 4: 5000 - $7 - 4,584 - 91.68%
Luxury : 1100 - $124 - 1,088 - 98.95%
Total Capacity :20500
Team Popularity : 110.00%

Income

Home Games Left22
Average Attendance - %18,462 - 90.06%
Average Income per Game$994,896
Year to Date Revenue$18,903,015

Expense

Pro Players Total Salaries$48,740,000
Farm Players Total Salaries$2,113,500
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,902,600
Farm Year To Date Expenses$1,162,899
Pro Salary Cap To Date$20,275,736
Farm Salary Cap To Date$870,355

Estimate

Pro Estimated Season Revenue$21,887,702
Pro Remaining Season Days78
Pro Expenses Per Days$374,925
Pro Estimated Expenses$29,244,150
Farm Remaining Season Days78
Farm Expenses Per Days$20,996
Farm Estimated Expenses$1,637,688
Estimated Season Expenses$30,881,838
Estimated Season Salary Cap$48,646,754
Estimate Under Maximum Salary Cap of $63,500,000$14,853,246
Estimate Over Minimum Salary Cap of $41,000,000 $7,646,754
Current Bank Account$17,368,112
Projected Bank Account$8,373,976

Pro Players Salaries

Corey Perry $8,000,000 (6)
Duncan Keith $6,500,000 (5)
Corey Crawford $4,750,000 (6)
Radim Vrbata $4,500,000 (2)
Patrik Berglund $3,750,000 (4)
Jaden Schwartz $2,500,000 (7)
Michael Frolik $2,225,000 (1)
Cory Conacher $2,000,000 (1)
Mike Hoffman $2,000,000 (1)
Boone Jenner $2,000,000 (2)
Mike Condon $1,600,000 (3)
Sean Couturier $1,350,000 (1)
Chris Wideman $1,200,000 (3)
Kevin Connauton $1,200,000 (3)
Kerby Rychel $980,000 (1)
Luke Adam $975,000 (2)
Julius Honka $960,000 (1)
Alexander Burmistrov $950,000 (1)
Mike Reilly $700,000 (3)
Colin Miller $600,000 (1)
Total Pro Players20
Salary Commitment
Year 2017 : $48,740,000
Year 2018 : $37,925,000
Year 2019 : $30,700,000
Year 2020 : $23,750,000
Salary Average Commitment
Year 2017 : $46,241,982
Year 2018 : $35,309,065
Year 2019 : $28,194,940
Year 2020 : $23,569,940
Salary Cap with 1 Way Contract
Year 2017 : $48,740,000
Year 2018 : $37,675,000
Year 2019 : $30,200,000
Year 2020 : $25,500,000

Farm Players Salaries

Keith Kinkaid $145,000 (2)
Tommy Cross $110,000 (1)
Andrew Poturalski $105,000 (2)
Petr Straka $96,000 (2)
Ken Appleby $90,000 (2)
Reid Boucher $90,000 (3)
Nick Lappin $85,000 (2)
Paul Thompson $85,000 (1)
Andreas Englund $80,000 (3)
Nicolas Aube-Kubel $80,000 (3)
Ryan Kujawinski $80,000 (3)
Robert Bortuzzo $80,000 (2)
Colby Cave $75,000 (2)
Andy Miele $75,000 (1)
Andy Welinski $70,000 (3)
Tommy Vannelli $70,000 (3)
Evan Rodrigues $70,000 (1)
Scott Wedgewood $70,000 (1)
Frederick Gaudreau $65,000 (2)
Daniel Audette $65,000 (3)
Blake Pietila $60,000 (2)
Nick Moutrey $60,000 (2)
Mark MacMillan $60,000 (2)
Caleb Herbert $50,000 (1)
Sergei Boikov $50,000 (3)
Daniel O'Regan $50,000 (3)
Daniel Walcott $50,000 (2)
Jesse Graham $47,500 (1)
Total Farm Players28
Salary Commitment
Year 2017 : $2,113,500
Year 2018 : $1,606,000
Year 2019 : $635,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,097,833
Year 2018 : $1,590,333
Year 2019 : $630,000
Year 2020 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $58 - 5,851 - 97.51%
Level 2: 5000 - $30 - 4,910 - 98.20%
Level 3: 2000 - $18 - 1,956 - 97.78%
Level 4: 4000 - $9 - 3,855 - 96.37%
Luxury : 1007 - $135 - 974 - 96.72%
Total Capacity :18007
Team Popularity : 122.00%

Income

Home Games Left23
Average Attendance - %17,545 - 97.43%
Average Income per Game$1,043,118
Year to Date Revenue$18,776,127

Expense

Pro Players Total Salaries$63,125,000
Farm Players Total Salaries$2,060,500
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,872,757
Farm Year To Date Expenses$1,005,557
Pro Salary Cap To Date$26,245,893
Farm Salary Cap To Date$859,285

Estimate

Pro Estimated Season Revenue$23,991,718
Pro Remaining Season Days78
Pro Expenses Per Days$482,276
Pro Estimated Expenses$37,617,528
Farm Remaining Season Days78
Farm Expenses Per Days$17,989
Farm Estimated Expenses$1,403,142
Estimated Season Expenses$39,020,670
Estimated Season Salary Cap$62,990,289
Estimate Under Maximum Salary Cap of $63,500,000$509,711
Estimate Over Minimum Salary Cap of $41,000,000 $21,990,289
Current Bank Account$36,483,898
Projected Bank Account$21,454,946

Pro Players Salaries

Sidney Crosby $7,500,000 (4)
Ryan Kesler $6,000,000 (2)
Ryan Suter $6,000,000 (4)
Loui Eriksson $6,000,000 (2)
Gabriel Landeskog $6,000,000 (3)
Sergei Bobrovsky $5,750,000 (6)
Tyler Johnson $5,000,000 (5)
Brayden Schenn $3,250,000 (5)
Tyson Barrie $2,650,000 (4)
Niklas Hjalmarsson (1 Way Contract) $2,000,000 (1)
Hampus Lindholm $2,000,000 (5)
Radko Gudas $1,650,000 (3)
Paul Byron $1,500,000 (3)
Nick Bjugstad $1,500,000 (2)
Roberto Luongo $1,250,000 (1)
Matthew Stajan $1,250,000 (2)
Sven Baertschi $1,200,000 (2)
Ryan Reaves $1,100,000 (2)
Josh Morrissey $925,000 (3)
Derek MacKenzie $600,000 (1)
Total Pro Players20
Salary Commitment
Year 2017 : $63,125,000
Year 2018 : $60,825,000
Year 2019 : $45,275,000
Year 2020 : $34,800,000
Salary Average Commitment
Year 2017 : $60,538,453
Year 2018 : $56,688,453
Year 2019 : $41,338,453
Year 2020 : $31,713,453
Salary Cap with 1 Way Contract
Year 2017 : $63,125,000
Year 2018 : $59,275,000
Year 2019 : $42,225,000
Year 2020 : $32,150,000

Farm Players Salaries

Brian Gibbons $150,000 (3)
Chris Thorburn $150,000 (1)
Sergey Tolchinsky $115,000 (3)
Jean-Sebastien Dea $115,000 (3)
Michael Haley $110,000 (2)
Justin Falk $90,000 (2)
Henrik Samuelsson $87,500 (1)
Matt Puempel $85,000 (4)
Matt Taormina $80,000 (1)
Adam Erne $80,000 (3)
Joonas Korpisalo $75,000 (2)
Eric Comrie $75,000 (3)
Erik Burgdoerfer $75,000 (1)
Mitch Moroz $70,000 (2)
Jordan Subban $62,500 (2)
Jan Kostalek $62,500 (3)
Sam Carrick $60,500 (1)
Joey LaLeggia $60,000 (2)
Jesse Gabrielle $55,000 (2)
Taylor Leier $55,000 (3)
Colin Smith $50,000 (2)
Linus Ullmark $50,000 (2)
Darren Dietz $50,000 (2)
Antoine Bibeau $45,000 (1)
Josh Nicholls $45,000 (1)
Greg Chase $37,500 (2)
Max Gortz $35,000 (1)
Lukas Bengtsson $35,000 (1)
Total Farm Players28
Salary Commitment
Year 2017 : $2,060,500
Year 2018 : $1,447,500
Year 2019 : $752,500
Year 2020 : $95,000
Salary Average Commitment
Year 2017 : $2,069,666
Year 2018 : $1,456,666
Year 2019 : $736,666
Year 2020 : $92,500

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $57 - 5,964 - 99.39%
Level 2: 5000 - $29 - 4,962 - 99.24%
Level 3: 2000 - $19 - 1,934 - 96.71%
Level 4: 4000 - $9 - 3,985 - 99.62%
Luxury : 1144 - $124 - 1,133 - 99.08%
Total Capacity :18144
Team Popularity : 114.00%

Income

Home Games Left21
Average Attendance - %17,978 - 99.08%
Average Income per Game$1,029,244
Year to Date Revenue$20,584,889

Expense

Pro Players Total Salaries$58,440,000
Farm Players Total Salaries$1,922,500
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,553,294
Farm Year To Date Expenses$1,050,320
Pro Salary Cap To Date$24,030,879
Farm Salary Cap To Date$799,552

Estimate

Pro Estimated Season Revenue$21,614,133
Pro Remaining Season Days78
Pro Expenses Per Days$445,448
Pro Estimated Expenses$34,744,944
Farm Remaining Season Days78
Farm Expenses Per Days$18,825
Farm Estimated Expenses$1,468,350
Estimated Season Expenses$36,213,294
Estimated Season Salary Cap$58,048,161
Estimate Under Maximum Salary Cap of $63,500,000$5,451,839
Estimate Over Minimum Salary Cap of $41,000,000 $17,048,161
Current Bank Account$13,929,075
Projected Bank Account($670,086)

Pro Players Salaries

Rick Nash $6,000,000 (2)
Tuukka Rask $5,750,000 (3)
Sam Gagner $5,500,000 (5)
Mats Zuccarello $5,000,000 (4)
Alexander Radulov $4,500,000 (5)
James Van Riemsdyk $4,500,000 (5)
Zdeno Chara $4,500,000 (1)
Nathan MacKinnon $2,600,000 (3)
Jonathan Huberdeau $2,600,000 (2)
Jake Gardiner $2,500,000 (1)
Jacob Trouba $2,500,000 (4)
Jay McClement $2,000,000 (1)
Jaromir Jagr $2,000,000 (1)
Morgan Rielly $1,700,000 (3)
Leo Komarov $1,250,000 (1)
Trevor Van Riemsdyk $1,250,000 (2)
Nikita Zaitsev (1 Way Contract) $1,000,000 (1)
Jakob Chychrun $1,000,000 (3)
Jonathan Drouin $990,000 (1)
Curtis McElhinney $800,000 (2)
Connor Brown $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2017 : $58,440,000
Year 2018 : $45,000,000
Year 2019 : $34,350,000
Year 2020 : $22,750,000
Salary Average Commitment
Year 2017 : $57,919,166
Year 2018 : $43,987,499
Year 2019 : $33,062,499
Year 2020 : $21,954,166
Salary Cap with 1 Way Contract
Year 2017 : $58,440,000
Year 2018 : $43,700,000
Year 2019 : $33,050,000
Year 2020 : $22,000,000

Farm Players Salaries

John Ramage $125,000 (3)
Cole Ully $125,000 (3)
Josh Leivo $125,000 (2)
Christian Thomas $125,000 (3)
Casey Bailey $121,000 (1)
John Gilmour $75,000 (2)
Connor Carrick $72,000 (1)
Ben Holmstrom $70,000 (2)
Alex Kile $70,000 (2)
Brian Lashoff $70,000 (2)
Lucas Wallmark $70,000 (3)
Pat Cannone $65,000 (1)
Kyle MacKinnon $65,000 (1)
Kyle Flanagan $65,000 (1)
Mathieu Aubin $65,000 (1)
Guillaume Lepine $65,000 (1)
Will O'Neill $65,000 (1)
Mark Dekanich $65,000 (2)
Joel Rumpel $65,000 (1)
Carter Bancks $65,000 (1)
Joel Martin $65,000 (1)
Jon Landry $65,000 (1)
Cody Corbett $60,000 (1)
Ryan Rupert $50,000 (1)
Henri Ikonen $49,500 (1)
Total Farm Players25
Salary Commitment
Year 2017 : $1,922,500
Year 2018 : $920,000
Year 2019 : $445,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,919,000
Year 2018 : $920,000
Year 2019 : $445,000
Year 2020 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $61 - 5,642 - 94.03%
Level 2: 5000 - $33 - 4,659 - 93.18%
Level 3: 2300 - $18 - 2,133 - 92.74%
Level 4: 4000 - $9 - 3,797 - 94.94%
Luxury : 1232 - $127 - 1,207 - 97.93%
Total Capacity :18532
Team Popularity : 118.00%

Income

Home Games Left24
Average Attendance - %17,438 - 94.10%
Average Income per Game$1,068,029
Year to Date Revenue$18,156,490

Expense

Pro Players Total Salaries$61,675,000
Farm Players Total Salaries$2,168,200
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,211,182
Farm Year To Date Expenses$1,073,296
Pro Salary Cap To Date$25,584,318
Farm Salary Cap To Date$906,136

Estimate

Pro Estimated Season Revenue$25,632,692
Pro Remaining Season Days78
Pro Expenses Per Days$471,455
Pro Estimated Expenses$36,773,490
Farm Remaining Season Days78
Farm Expenses Per Days$19,166
Farm Estimated Expenses$1,494,948
Estimated Season Expenses$38,268,438
Estimated Season Salary Cap$61,484,676
Estimate Under Maximum Salary Cap of $63,500,000$2,015,324
Estimate Over Minimum Salary Cap of $41,000,000 $20,484,676
Current Bank Account$14,270,897
Projected Bank Account$1,635,151

Pro Players Salaries

Daniel Sedin $8,000,000 (1)
Henrik Sedin $8,000,000 (1)
Mike Green $6,000,000 (2)
Marian Gaborik $6,000,000 (3)
Jonathan Quick $6,000,000 (5)
Jordan Staal $4,500,000 (5)
Marc Staal $4,500,000 (4)
Patrick Maroon $3,000,000 (3)
Mika Zibanejad $2,325,000 (2)
Joe Colborne $1,850,000 (2)
Kevan Miller $1,500,000 (2)
Erik Condra $1,500,000 (1)
Connor Murphy $1,500,000 (6)
Emerson Etem $1,200,000 (3)
Michal Neuvirth $1,200,000 (1)
Leon Draisaitl $1,000,000 (2)
Noah Hanifin $1,000,000 (2)
Tim Schaller $950,000 (4)
Jason Chimera $850,000 (2)
Colton Parayko $800,000 (2)
Total Pro Players20
Salary Commitment
Year 2017 : $61,675,000
Year 2018 : $44,275,000
Year 2019 : $23,550,000
Year 2020 : $14,600,000
Salary Average Commitment
Year 2017 : $58,958,335
Year 2018 : $40,258,335
Year 2019 : $25,896,429
Year 2020 : $16,283,929
Salary Cap with 1 Way Contract
Year 2017 : $61,675,000
Year 2018 : $42,975,000
Year 2019 : $27,650,000
Year 2020 : $17,450,000

Farm Players Salaries

Brad Hunt $110,000 (1)
Daniel Carr $110,000 (3)
Dennis Rasmussen $100,000 (2)
Christian Folin $100,000 (2)
Nick Ritchie $98,500 (2)
Guillaume Gelinas $97,500 (1)
Nick Ellis $97,500 (3)
Brett Ritchie $95,700 (1)
Joe Hicketts $95,000 (1)
Danick Martel $92,500 (2)
Matthew Hackett $92,500 (1)
Emile Poirier $92,500 (2)
Zack Mitchell $92,500 (2)
Tim Heed $91,500 (3)
Chris Bigras $90,000 (2)
Luke Witkowski $77,500 (1)
Tye McGinn $77,500 (1)
Cole Bardreau $75,000 (1)
Ben Smith $75,000 (3)
Tom Kostopoulos $75,000 (1)
Nathan Walker $72,500 (2)
Sam Vigneault $72,500 (3)
Kyle Rau $72,500 (2)
Reto Berra $65,000 (1)
Ben Betker $50,000 (3)
Total Farm Players25
Salary Commitment
Year 2017 : $2,168,200
Year 2018 : $1,327,500
Year 2019 : $516,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,181,533
Year 2018 : $1,320,833
Year 2019 : $509,833
Year 2020 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $57 - 5,739 - 95.64%
Level 2: 5000 - $37 - 3,771 - 75.42%
Level 3: 3000 - $20 - 1,799 - 59.96%
Level 4: 5000 - $16 - 2,501 - 50.03%
Luxury : 1066 - $100 - 1,062 - 99.64%
Total Capacity :20066
Team Popularity : 110.00%

Income

Home Games Left24
Average Attendance - %14,872 - 74.12%
Average Income per Game$990,717
Year to Date Revenue$16,842,183

Expense

Pro Players Total Salaries$44,560,000
Farm Players Total Salaries$1,725,500
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,684,028
Farm Year To Date Expenses$944,770
Pro Salary Cap To Date$20,848,224
Farm Salary Cap To Date$714,943

Estimate

Pro Estimated Season Revenue$23,777,200
Pro Remaining Season Days78
Pro Expenses Per Days$347,463
Pro Estimated Expenses$27,102,114
Farm Remaining Season Days78
Farm Expenses Per Days$16,981
Farm Estimated Expenses$1,324,518
Estimated Season Expenses$28,426,632
Estimated Season Salary Cap$46,786,110
Estimate Under Maximum Salary Cap of $63,500,000$16,713,890
Estimate Over Minimum Salary Cap of $41,000,000 $5,786,110
Current Bank Account$22,158,066
Projected Bank Account$17,508,634

Pro Players Salaries

Mark Scheifele $5,500,000 (5)
Braydon Coburn (Out of Payroll) $4,800,000 (3)
Alexandre Burrows $3,500,000 (1)
Calvin De Haan $3,000,000 (3)
Brandon Sutter $3,000,000 (3)
Kris Russell $3,000,000 (3)
Kyle Clifford $2,800,000 (3)
Travis Hamonic $2,525,000 (3)
Cody Ceci $2,500,000 (4)
Karl Alzner $2,500,000 (1)
Nick Schultz $2,500,000 (1)
Eddie Lack $2,300,000 (3)
Zack Kassian $2,250,000 (3)
Cam Talbot $2,250,000 (1)
Shawn Matthias (Out of Payroll) $1,650,000 (1)
Derek Dorsett (1 Way Contract) $1,500,000 (1)
Quinton Howden $1,400,000 (3)
Jordan Nolan $1,100,000 (1)
Max Domi $1,000,000 (2)
Bo Horvat $985,000 (1)
Travis Konecny $950,000 (3)
Total Pro Players21
Salary Commitment
Year 2017 : $51,010,000
Year 2018 : $36,750,000
Year 2019 : $36,200,000
Year 2020 : $8,000,000
Salary Average Commitment
Year 2017 : $50,985,000
Year 2018 : $35,500,000
Year 2019 : $34,500,000
Year 2020 : $8,000,000
Salary Cap with 1 Way Contract
Year 2017 : $51,010,000
Year 2018 : $35,025,000
Year 2019 : $34,025,000
Year 2020 : $8,000,000

Farm Players Salaries

Ryan Stanton $100,000 (1)
Riley Nash $100,000 (1)
Luke Gazdic $99,000 (1)
Brendan Perlini $92,500 (3)
Hunter Shinkaruk $92,000 (1)
Michael Zalewski $88,000 (2)
Connor Brickley $87,500 (2)
Thatcher Demko $85,000 (3)
Stefan Noesen $82,500 (2)
Travis Oleksuk $76,000 (1)
Anthony Peters $75,000 (1)
David Shields $72,500 (2)
Dillon Heatherington $72,500 (2)
Dylan Blujus $70,000 (1)
Brett Kulak $65,000 (1)
Edward Pasquale $65,000 (2)
Cody Beach $65,000 (1)
Brett Lernout $60,000 (2)
Julian Melchiori $60,000 (2)
Travis Ewanyk $58,000 (1)
Garret Sparks $55,000 (1)
Kurtis Gabriel $55,000 (1)
Joshua Brown $50,000 (3)
Total Farm Players23
Salary Commitment
Year 2017 : $1,725,500
Year 2018 : $815,500
Year 2019 : $227,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,717,167
Year 2018 : $807,167
Year 2019 : $227,500
Year 2020 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $58 - 5,895 - 98.26%
Level 2: 4839 - $30 - 4,777 - 98.73%
Level 3: 2000 - $18 - 1,984 - 99.20%
Level 4: 3000 - $10 - 3,000 - 100.00%
Luxury : 1000 - $128 - 987 - 98.71%
Total Capacity :16839
Team Popularity : 106.00%

Income

Home Games Left24
Average Attendance - %16,644 - 98.84%
Average Income per Game$1,005,169
Year to Date Revenue$17,087,879

Expense

Pro Players Total Salaries$42,740,000
Farm Players Total Salaries$1,974,000
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,017,362
Farm Year To Date Expenses$1,126,035
Pro Salary Cap To Date$17,390,496
Farm Salary Cap To Date$812,603

Estimate

Pro Estimated Season Revenue$24,124,064
Pro Remaining Season Days78
Pro Expenses Per Days$330,149
Pro Estimated Expenses$25,751,622
Farm Remaining Season Days78
Farm Expenses Per Days$20,328
Farm Estimated Expenses$1,585,584
Estimated Season Expenses$27,337,206
Estimated Season Salary Cap$42,268,986
Estimate Under Maximum Salary Cap of $63,500,000$21,231,014
Estimate Over Minimum Salary Cap of $41,000,000 $1,268,986
Current Bank Account$20,036,707
Projected Bank Account$16,823,565

Pro Players Salaries

Jason Pominville $6,900,000 (2)
Kari Lehtonen $5,000,000 (2)
Tuomo Ruutu $4,400,000 (1)
Dougie Hamilton $2,500,000 (2)
Mathieu Perreault $2,300,000 (2)
Marcus Johansson $2,250,000 (3)
Eric Fehr $1,800,000 (2)
Andrew Hammond $1,650,000 (1)
Jean-Gabriel Pageau $1,600,000 (2)
Justin Braun $1,600,000 (2)
Nathan Gerbe $1,400,000 (1)
Matt Calvert $1,350,000 (1)
Brett Connolly $1,250,000 (1)
Zach Trotman $1,200,000 (3)
Marko Dano $1,100,000 (3)
Stefan Matteau $1,050,000 (1)
Sam Bennett $1,000,000 (2)
Chris Kelly $1,000,000 (1)
Zach Werenski $1,000,000 (3)
Jonathan Merrill $990,000 (2)
Steven Kampfer (1 Way Contract) $800,000 (3)
Nick Shore $600,000 (2)
Total Pro Players22
Salary Commitment
Year 2017 : $42,740,000
Year 2018 : $27,715,000
Year 2019 : $8,000,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $39,607,500
Year 2018 : $28,249,167
Year 2019 : $6,343,750
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $42,740,000
Year 2018 : $30,640,000
Year 2019 : $6,350,000
Year 2020 : $0

Farm Players Salaries

Zac Dalpe $120,000 (2)
Nate Schmidt $110,000 (1)
Jeremy Morin $104,500 (1)
Gavin Bayreuther $100,000 (3)
Joshua Ho-Sang $92,500 (3)
Kyle Connor $92,500 (3)
J.C. Lipon $90,000 (2)
Nic Petan $90,000 (2)
Tanner Kero $85,000 (2)
Andrew Bodnarchuk $82,000 (1)
Dustin Stevenson $80,000 (1)
Brendan Leipsic $80,000 (2)
Wayne Simpson $70,000 (3)
Alex Grant $70,000 (1)
Seth Helgeson $70,000 (2)
Chase De Leo $70,000 (2)
Gustav Forsling $65,000 (3)
Antoine Laganiere $62,500 (2)
Mac Carruth $60,000 (1)
Anton Forsberg $60,000 (2)
Joe Cannata $60,000 (1)
Tyler Gaudet $60,000 (1)
Evan McEneny $57,500 (2)
Ben Sexton $47,500 (1)
MacKenzie Weegar $47,500 (1)
Ryan Dzingel $47,500 (1)
Total Farm Players26
Salary Commitment
Year 2017 : $1,974,000
Year 2018 : $1,205,000
Year 2019 : $420,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,947,333
Year 2018 : $1,187,500
Year 2019 : $420,000
Year 2020 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $59 - 5,599 - 93.31%
Level 2: 5000 - $32 - 4,472 - 89.45%
Level 3: 2000 - $19 - 1,841 - 92.04%
Level 4: 5000 - $7 - 4,481 - 89.62%
Luxury : 1250 - $124 - 1,184 - 94.70%
Total Capacity :19250
Team Popularity : 108.00%

Income

Home Games Left23
Average Attendance - %17,577 - 91.31%
Average Income per Game$1,022,980
Year to Date Revenue$18,413,647

Expense

Pro Players Total Salaries$63,470,000
Farm Players Total Salaries$2,376,670
Coaches Total Salaries$2,150,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,804,244
Farm Year To Date Expenses$1,305,869
Pro Salary Cap To Date$26,219,174
Farm Salary Cap To Date$992,437

Estimate

Pro Estimated Season Revenue$23,528,549
Pro Remaining Season Days78
Pro Expenses Per Days$484,104
Pro Estimated Expenses$37,760,112
Farm Remaining Season Days78
Farm Expenses Per Days$23,333
Farm Estimated Expenses$1,819,974
Estimated Season Expenses$39,580,086
Estimated Season Salary Cap$63,164,420
Estimate Under Maximum Salary Cap of $63,500,000$335,580
Estimate Over Minimum Salary Cap of $41,000,000 $22,164,420
Current Bank Account$39,669,835
Projected Bank Account$23,618,298

Pro Players Salaries

Evgeni Malkin $8,720,000 (2)
Nathan Horton $8,250,000 (3)
Jay Bouwmeester $6,250,000 (1)
Blake Wheeler $4,200,000 (2)
Oliver Ekman-Larsson $4,000,000 (7)
Jakub Voracek $4,000,000 (5)
Daniel Girardi $3,400,000 (1)
Jake Allen $3,000,000 (5)
Tyler Bozak $2,800,000 (1)
Leland Irving $2,500,000 (3)
Tyler Toffoli $2,500,000 (2)
Brandon Pirri $2,250,000 (3)
Alexei Emelin $2,200,000 (1)
Charlie Coyle $2,000,000 (1)
Cody Hodgson $1,750,000 (1)
Jamie McBain $1,750,000 (1)
Nikolaj Ehlers $1,000,000 (2)
Damon Severson $950,000 (1)
Stanislav Galiev $800,000 (1)
Kevin Gravel $650,000 (1)
Paul LaDue $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2017 : $63,470,000
Year 2018 : $42,870,000
Year 2019 : $26,850,000
Year 2020 : $16,500,000
Salary Average Commitment
Year 2017 : $64,681,906
Year 2018 : $43,151,906
Year 2019 : $27,328,572
Year 2020 : $14,261,905
Salary Cap with 1 Way Contract
Year 2017 : $63,470,000
Year 2018 : $40,920,000
Year 2019 : $24,500,000
Year 2020 : $11,000,000

Farm Players Salaries

Chris Bourque $120,000 (1)
Timo Meier $100,000 (3)
Borna Rendulic $100,000 (1)
Samuel Morin $100,000 (3)
Alexander Wennberg $100,000 (1)
Brendan Gaunce $100,000 (1)
Brady Skjei $100,000 (1)
Josh Jacobs $95,000 (3)
Dillon Fournier $95,000 (1)
Ian McCoshen $95,000 (3)
Tommy Hughes $93,170 (1)
Chad Nehring $82,500 (2)
Dalton Prout $82,500 (2)
Chris Butler $80,000 (1)
Justin Kea $80,000 (1)
Dylan DeMelo $80,000 (3)
Steven Hodges $80,000 (1)
Derek Grant $78,000 (1)
Casey DeSmith $75,500 (2)
Josh Currie $75,000 (1)
Chris McCarthy $75,000 (1)
Thomas McCollum $72,500 (1)
Drew MacIntyre $72,500 (1)
Nick Paul $70,000 (2)
Joe Faust $70,000 (1)
Nick Mattson $60,000 (3)
Kevin Labanc $50,000 (3)
Viktor Loov $47,500 (1)
Julien Nantel $47,500 (3)
Total Farm Players29
Salary Commitment
Year 2017 : $2,376,670
Year 2018 : $938,000
Year 2019 : $627,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,374,003
Year 2018 : $938,000
Year 2019 : $627,500
Year 2020 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $59 - 5,777 - 96.28%
Level 2: 5000 - $32 - 4,673 - 93.47%
Level 3: 2000 - $18 - 1,987 - 99.36%
Level 4: 4000 - $9 - 3,811 - 95.28%
Luxury : 1118 - $129 - 1,042 - 93.20%
Total Capacity :18118
Team Popularity : 116.00%

Income

Home Games Left23
Average Attendance - %17,290 - 95.43%
Average Income per Game$1,034,242
Year to Date Revenue$18,616,348

Expense

Pro Players Total Salaries$60,675,000
Farm Players Total Salaries$2,130,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,875,009
Farm Year To Date Expenses$1,161,000
Pro Salary Cap To Date$25,310,824
Farm Salary Cap To Date$889,351

Estimate

Pro Estimated Season Revenue$23,787,556
Pro Remaining Season Days78
Pro Expenses Per Days$462,873
Pro Estimated Expenses$36,104,094
Farm Remaining Season Days78
Farm Expenses Per Days$20,746
Farm Estimated Expenses$1,618,188
Estimated Season Expenses$37,722,282
Estimated Season Salary Cap$60,629,146
Estimate Under Maximum Salary Cap of $63,500,000$2,870,854
Estimate Over Minimum Salary Cap of $41,000,000 $19,629,146
Current Bank Account$31,453,424
Projected Bank Account$17,518,698

Pro Players Salaries

Nicklas Backstrom $7,000,000 (6)
Joe Pavelski $6,000,000 (4)
Keith Yandle $5,750,000 (2)
Jiri Hudler $4,800,000 (1)
Lauri Korpikoski $4,500,000 (3)
Paul Stastny $4,250,000 (3)
Jannik Hansen $4,000,000 (3)
Tyler Ennis $4,000,000 (3)
Chris Kreider $3,500,000 (5)
Kevin Shattenkirk $3,250,000 (2)
Andrej Sekera $3,200,000 (2)
Sami Vatanen $2,500,000 (6)
David Savard $1,600,000 (2)
Louis Domingue $1,300,000 (3)
Dylan Larkin $1,000,000 (2)
John Gibson $1,000,000 (7)
Artturi Lehkonen $950,000 (3)
Bryan Rust $800,000 (1)
Oliver Bjorkstrand $800,000 (2)
Markus Nutivaara $475,000 (2)
Total Pro Players20
Salary Commitment
Year 2017 : $60,675,000
Year 2018 : $56,975,000
Year 2019 : $39,450,000
Year 2020 : $24,150,000
Salary Average Commitment
Year 2017 : $61,397,380
Year 2018 : $55,797,380
Year 2019 : $41,030,714
Year 2020 : $22,530,714
Salary Cap with 1 Way Contract
Year 2017 : $60,675,000
Year 2018 : $55,075,000
Year 2019 : $39,000,000
Year 2020 : $20,000,000

Farm Players Salaries

T.J. Hensick $132,000 (1)
Mark Visentin $110,000 (1)
Kevin Czuczman $95,000 (1)
Christian Fischer $90,000 (2)
Bracken Kearns $90,000 (1)
Korbinian Holzer $90,000 (2)
Corban Knight $87,500 (2)
Casey Nelson $80,000 (1)
Peter Cehlarik $80,000 (3)
Carter Rowney $80,000 (1)
MacKenzie Blackwood $75,000 (3)
Matt Lorito $73,000 (1)
Keegan Lowe $71,500 (1)
Denis Malgin $70,000 (3)
Ryan Fitzgerald $70,000 (3)
Danton Heinen $65,000 (2)
Patrick McNally $65,000 (2)
Jonny Brodzinski $65,000 (2)
Nic Dowd $63,500 (1)
Jackson Houck $60,000 (2)
Matt Ginn $60,000 (1)
Ryan Graves $60,000 (2)
Max Lagace $60,000 (2)
Hunter Fejes $50,000 (2)
Chasen Balisy $50,000 (1)
Kyle Burroughs $47,500 (3)
Ben Marshall $47,500 (1)
Christian Djoos $47,500 (1)
Andreas Johnsson $47,500 (2)
Zac Larraza $47,500 (2)
Total Farm Players30
Salary Commitment
Year 2017 : $2,130,000
Year 2018 : $1,140,000
Year 2019 : $342,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,127,500
Year 2018 : $1,130,000
Year 2019 : $342,500
Year 2020 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $56 - 5,846 - 97.43%
Level 2: 5000 - $28 - 4,889 - 97.78%
Level 3: 2000 - $16 - 2,000 - 100.00%
Level 4: 4400 - $8 - 4,295 - 97.61%
Luxury : 1168 - $124 - 1,155 - 98.90%
Total Capacity :18568
Team Popularity : 116.00%

Income

Home Games Left21
Average Attendance - %18,185 - 97.94%
Average Income per Game$1,010,450
Year to Date Revenue$20,209,001

Expense

Pro Players Total Salaries$58,063,000
Farm Players Total Salaries$2,917,000
Coaches Total Salaries$2,850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,053,404
Farm Year To Date Expenses$1,607,008
Pro Salary Cap To Date$24,259,378
Farm Salary Cap To Date$1,210,019

Estimate

Pro Estimated Season Revenue$21,219,451
Pro Remaining Season Days78
Pro Expenses Per Days$447,485
Pro Estimated Expenses$34,903,830
Farm Remaining Season Days78
Farm Expenses Per Days$28,858
Farm Estimated Expenses$2,250,924
Estimated Season Expenses$37,154,754
Estimated Season Salary Cap$58,057,246
Estimate Under Maximum Salary Cap of $63,500,000$5,442,754
Estimate Over Minimum Salary Cap of $41,000,000 $17,057,246
Current Bank Account$20,351,592
Projected Bank Account$4,416,289

Pro Players Salaries

Alexander Ovechkin $7,600,000 (4)
Henrik Zetterberg $6,500,000 (1)
David Krejci $6,000,000 (2)
Patrice Bergeron $5,500,000 (2)
Taylor Hall $4,850,000 (5)
Brent Burns $3,750,000 (1)
Gustav Nyquist $3,250,000 (4)
Nikita Kucherov $3,250,000 (2)
Jake Muzzin $3,000,000 (3)
Justin Schultz $2,000,000 (2)
Jacob Markstrom $1,990,000 (4)
Vladislav Namestnikov $1,550,000 (2)
Nino Niederreiter $1,500,000 (1)
Jori Lehtera $1,250,000 (1)
Anthony Mantha $999,000 (3)
Anders Lee $999,000 (1)
Rasmus Ristolainen $995,000 (6)
Nikita Zadorov $980,000 (7)
Matt Murray $800,000 (1)
Erik Haula $650,000 (1)
John Klingberg $650,000 (1)
Total Pro Players21
Salary Commitment
Year 2017 : $58,063,000
Year 2018 : $45,799,000
Year 2019 : $29,349,000
Year 2020 : $27,350,000
Salary Average Commitment
Year 2017 : $61,584,608
Year 2018 : $45,735,608
Year 2019 : $28,585,608
Year 2020 : $24,711,608
Salary Cap with 1 Way Contract
Year 2017 : $58,063,000
Year 2018 : $41,964,000
Year 2019 : $23,664,000
Year 2020 : $19,665,000

Farm Players Salaries

Nick Spaling $265,000 (2)
Brandon Kozun $250,000 (1)
Matt Hunwick $200,000 (1)
Jhonas Enroth $180,000 (1)
Andre Benoit $175,000 (2)
Dale Weise $175,000 (3)
Matt Hendricks $155,000 (2)
Antoine Roussel $145,000 (2)
Nicolas Kerdiles $125,000 (3)
Codey Goloubef $102,500 (1)
Aaron Ness $100,000 (5)
Radek Faksa $99,000 (2)
Anthony Stolarz $95,000 (2)
Alex Biega $87,500 (3)
Colin Greening $82,500 (1)
Sena Acolatse $82,500 (2)
Pontus Aberg $77,500 (1)
Frank Corrado $77,500 (1)
Ryan White $72,500 (2)
Daniel Catenacci $70,000 (1)
Gemel Smith $68,000 (1)
Adam Tambellini $67,500 (3)
Tobias Lindberg $65,000 (2)
Konrad Abeltshauser $50,000 (1)
Laurent Brossoit $50,000 (1)
Total Farm Players25
Salary Commitment
Year 2017 : $2,917,000
Year 2018 : $1,791,500
Year 2019 : $664,000
Year 2020 : $215,000
Salary Average Commitment
Year 2017 : $2,932,917
Year 2018 : $1,799,917
Year 2019 : $635,917
Year 2020 : $175,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $59 - 5,427 - 90.44%
Level 2: 5000 - $31 - 4,944 - 98.87%
Level 3: 4000 - $10 - 2,574 - 64.34%
Level 4: 5000 - $6 - 4,648 - 92.95%
Luxury : 1273 - $113 - 1,198 - 94.07%
Total Capacity :21273
Team Popularity : 110.00%

Income

Home Games Left22
Average Attendance - %18,789 - 88.32%
Average Income per Game$1,001,373
Year to Date Revenue$19,026,090

Expense

Pro Players Total Salaries$53,960,000
Farm Players Total Salaries$1,854,500
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,545,231
Farm Year To Date Expenses$1,098,092
Pro Salary Cap To Date$22,022,848
Farm Salary Cap To Date$763,761

Estimate

Pro Estimated Season Revenue$22,030,209
Pro Remaining Season Days78
Pro Expenses Per Days$412,015
Pro Estimated Expenses$32,137,170
Farm Remaining Season Days78
Farm Expenses Per Days$19,810
Farm Estimated Expenses$1,545,180
Estimated Season Expenses$33,682,350
Estimated Season Salary Cap$53,432,434
Estimate Under Maximum Salary Cap of $63,500,000$10,067,566
Estimate Over Minimum Salary Cap of $41,000,000 $12,432,434
Current Bank Account$11,919,023
Projected Bank Account$266,882

Pro Players Salaries

Max Pacioretty $7,000,000 (5)
Matthew Lombardi $6,000,000 (1)
Jussi Jokinen $5,500,000 (4)
Craig Anderson $4,270,000 (1)
Peter Mueller $4,250,000 (2)
Darren Helm $4,250,000 (4)
Dmitry Kulikov $4,000,000 (6)
Benoit Pouliot $2,500,000 (1)
Matt Bartkowski $2,150,000 (4)
Lars Eller $1,850,000 (5)
Victor Rask $1,750,000 (2)
Jonathan Ericsson $1,500,000 (2)
Jarred Tinordi $1,250,000 (2)
Eric Gryba $1,250,000 (2)
Nathan Beaulieu $1,150,000 (2)
Ryan Murray $1,150,000 (2)
Richard Bachman $1,000,000 (2)
Phillip Danault $890,000 (1)
Jacob De La Rose $800,000 (1)
Jake Guentzel $750,000 (2)
Miles Wood $700,000 (3)
Total Pro Players21
Salary Commitment
Year 2017 : $53,960,000
Year 2018 : $39,750,000
Year 2019 : $25,700,000
Year 2020 : $24,500,000
Salary Average Commitment
Year 2017 : $52,226,073
Year 2018 : $38,336,073
Year 2019 : $25,103,573
Year 2020 : $24,403,573
Salary Cap with 1 Way Contract
Year 2017 : $53,960,000
Year 2018 : $39,500,000
Year 2019 : $25,450,000
Year 2020 : $24,750,000

Farm Players Salaries

Buddy Robinson $127,000 (3)
Tyler Kennedy $123,500 (2)
Andrew Desjardins $115,000 (1)
Dylan McIlrath $105,000 (3)
Colby Robak $105,000 (1)
Mitch Holmberg $99,000 (1)
Dustin Tokarski $97,500 (3)
Zachary Fucale $95,000 (2)
Philip Varone $95,000 (1)
Eric Tangradi $90,000 (1)
Anthony DeAngelo $90,000 (2)
Michael McCarron $90,000 (2)
Sven Andrighetto $80,000 (1)
Josiah Didier $70,000 (3)
Charles Hudon $65,000 (1)
Clark Seymour $65,000 (2)
Adam Gilmour $65,000 (3)
Tim Bozon $60,000 (2)
Connor Crisp $60,000 (3)
Dalton Thrower $60,000 (3)
Jeremy Gregoire $50,000 (2)
Gus Young $47,500 (1)
Total Farm Players22
Salary Commitment
Year 2017 : $1,854,500
Year 2018 : $1,158,000
Year 2019 : $584,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,850,245
Year 2018 : $1,153,745
Year 2019 : $584,500
Year 2020 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6350 - $60 - 5,663 - 89.18%
Level 2: 5292 - $33 - 4,774 - 90.21%
Level 3: 2117 - $20 - 1,913 - 90.34%
Level 4: 3175 - $13 - 3,005 - 94.64%
Luxury : 1179 - $124 - 1,063 - 90.18%
Total Capacity :18113
Team Popularity : 112.00%

Income

Home Games Left24
Average Attendance - %16,417 - 90.64%
Average Income per Game$1,035,002
Year to Date Revenue$17,595,027

Expense

Pro Players Total Salaries$59,150,000
Farm Players Total Salaries$2,517,500
Coaches Total Salaries$2,375,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,192,164
Farm Year To Date Expenses$1,395,628
Pro Salary Cap To Date$24,565,300
Farm Salary Cap To Date$1,029,948

Estimate

Pro Estimated Season Revenue$24,840,038
Pro Remaining Season Days78
Pro Expenses Per Days$452,612
Pro Estimated Expenses$35,303,736
Farm Remaining Season Days78
Farm Expenses Per Days$25,317
Farm Estimated Expenses$1,974,726
Estimated Season Expenses$37,278,462
Estimated Season Salary Cap$58,995,904
Estimate Under Maximum Salary Cap of $63,500,000$4,504,096
Estimate Over Minimum Salary Cap of $41,000,000 $17,995,904
Current Bank Account$35,077,138
Projected Bank Account$22,638,714

Pro Players Salaries

Steven Stamkos $6,125,000 (8)
Kris Versteeg $6,000,000 (5)
Marian Hossa $6,000,000 (3)
Roman Josi $4,500,000 (3)
Dave Bolland $4,000,000 (2)
Mikhail Grabovski $4,000,000 (1)
Jaroslav Halak $4,000,000 (2)
Ryan Johansen $3,500,000 (1)
Jack Johnson $3,500,000 (2)
David Schlemko $2,500,000 (3)
Filip Forsberg $2,500,000 (3)
Cal O'Reilly $2,250,000 (2)
Mark Fayne $2,200,000 (2)
Thomas Greiss $1,800,000 (2)
Eric Gelinas $1,450,000 (1)
John Moore $1,300,000 (1)
Jacob Josefson $1,250,000 (2)
Cedric Paquette $925,000 (2)
Viktor Arvidsson $700,000 (1)
Zach Hyman $650,000 (1)
Total Pro Players20
Salary Commitment
Year 2017 : $59,150,000
Year 2018 : $48,750,000
Year 2019 : $32,725,000
Year 2020 : $14,850,000
Salary Average Commitment
Year 2017 : $59,392,499
Year 2018 : $48,092,499
Year 2019 : $29,911,666
Year 2020 : $13,320,000
Salary Cap with 1 Way Contract
Year 2017 : $59,150,000
Year 2018 : $47,550,000
Year 2019 : $27,625,000
Year 2020 : $12,125,000

Farm Players Salaries

Brooks Orpik $375,000 (1)
Jeremy Smith $175,000 (1)
Jimmy Hayes $175,000 (1)
Taylor Chorney $147,500 (1)
Yannick Weber $120,000 (2)
Tyler Pitlick $112,500 (3)
Martin Frk $104,500 (2)
Jason Dickinson $100,000 (3)
Marek Mazanec $90,000 (2)
Taylor Beck $85,000 (2)
Andrej Nestrasil $80,000 (1)
Cody Bass $80,000 (1)
Harry Zolnierczyk $80,000 (2)
Mathieu Brodeur $72,500 (1)
David Kolomatis $71,500 (1)
Felix Girard $70,000 (3)
Ryan Hamilton $70,000 (1)
Kevin Roy $70,000 (3)
Robbie Russo $70,000 (3)
Mat Clark $69,000 (1)
Alex Friesen $60,000 (2)
Daniel Maggio $60,000 (2)
Anthony Bitetto $60,000 (1)
Austin Fyten $60,000 (2)
Bryce Aneloski $60,000 (2)
Total Farm Players25
Salary Commitment
Year 2017 : $2,517,500
Year 2018 : $1,172,000
Year 2019 : $422,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,494,584
Year 2018 : $1,144,500
Year 2019 : $422,500
Year 2020 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $60 - 5,256 - 87.60%
Level 2: 5000 - $33 - 4,218 - 84.36%
Level 3: 2000 - $19 - 1,838 - 91.88%
Level 4: 3000 - $9 - 3,000 - 100.00%
Luxury : 1625 - $127 - 1,035 - 63.69%
Total Capacity :17625
Team Popularity : 106.00%

Income

Home Games Left23
Average Attendance - %15,346 - 87.07%
Average Income per Game$965,349
Year to Date Revenue$17,376,286

Expense

Pro Players Total Salaries$56,745,000
Farm Players Total Salaries$2,174,066
Coaches Total Salaries$2,485,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,402,831
Farm Year To Date Expenses$1,338,999
Pro Salary Cap To Date$23,796,861
Farm Salary Cap To Date$906,455

Estimate

Pro Estimated Season Revenue$22,203,032
Pro Remaining Season Days78
Pro Expenses Per Days$434,291
Pro Estimated Expenses$33,874,698
Farm Remaining Season Days78
Farm Expenses Per Days$23,948
Farm Estimated Expenses$1,867,944
Estimated Season Expenses$35,742,642
Estimated Season Salary Cap$56,827,521
Estimate Under Maximum Salary Cap of $63,500,000$6,672,479
Estimate Over Minimum Salary Cap of $41,000,000 $15,827,521
Current Bank Account$25,932,379
Projected Bank Account$12,392,769

Pro Players Salaries

Mike Ribeiro $7,900,000 (1)
Henrik Lundqvist $5,400,000 (4)
Ales Hemsky $5,200,000 (2)
Dustin Brown $4,100,000 (3)
Trevor Daley $3,500,000 (2)
Dominic Moore $3,450,000 (1)
Jonathan Bernier $3,200,000 (3)
Matt Cullen $3,000,000 (1)
Marc Methot $2,950,000 (2)
Patrick Eaves $2,500,000 (2)
Colin Wilson $2,500,000 (2)
Andy Greene $2,400,000 (3)
Jonas Brodin $2,140,000 (4)
Thomas Hickey $1,750,000 (1)
Jamie McGinn $1,700,000 (2)
Patrick Wiercioch $1,315,000 (1)
Aaron Ekblad $1,000,000 (7)
Jack Eichel $1,000,000 (8)
William Nylander $940,000 (2)
Jimmy Vesey $800,000 (1)
Total Pro Players20
Salary Commitment
Year 2017 : $56,745,000
Year 2018 : $45,930,000
Year 2019 : $27,690,000
Year 2020 : $15,990,000
Salary Average Commitment
Year 2017 : $63,251,643
Year 2018 : $45,529,143
Year 2019 : $26,425,476
Year 2020 : $14,892,143
Salary Cap with 1 Way Contract
Year 2017 : $56,745,000
Year 2018 : $38,530,000
Year 2019 : $19,240,000
Year 2020 : $9,540,000

Farm Players Salaries

Derek Ryan $180,000 (2)
Deryk Engelland $130,000 (1)
Chris Terry $108,900 (1)
Jesse Puljujarvi $100,000 (2)
Ryan Pulock $94,000 (1)
Mirco Mueller $93,500 (1)
Haydn Fleury $92,000 (3)
Brandon Manning $91,000 (1)
Brandon Montour $90,833 (1)
Vladislav Kamenev $90,000 (2)
Jakub Vrana $86,333 (2)
Jon Gillies $80,000 (1)
J.T. Compher $80,000 (2)
Brock McGinn $77,000 (2)
Laurent Dauphin $77,000 (2)
Brayden Point $70,000 (2)
Justin Auger $70,000 (1)
Brian Ferlin $70,000 (1)
Hudson Fasching $70,000 (2)
Blake Coleman $66,000 (1)
Brendan Woods $65,000 (1)
Ben Thomson $65,000 (1)
Nathan Paetsch $60,000 (1)
Adam Vay $60,000 (1)
John Muse $60,000 (1)
Ondrej Kase $47,500 (1)
Total Farm Players26
Salary Commitment
Year 2017 : $2,174,066
Year 2018 : $922,333
Year 2019 : $92,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,174,066
Year 2018 : $922,333
Year 2019 : $92,000
Year 2020 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $61 - 5,787 - 96.45%
Level 2: 4234 - $32 - 4,230 - 99.91%
Level 3: 2000 - $20 - 1,930 - 96.51%
Level 4: 2561 - $13 - 2,540 - 99.20%
Luxury : 1000 - $137 - 971 - 97.13%
Total Capacity :15795
Team Popularity : 118.00%

Income

Home Games Left23
Average Attendance - %15,459 - 97.87%
Average Income per Game$995,755
Year to Date Revenue$17,923,598

Expense

Pro Players Total Salaries$56,030,000
Farm Players Total Salaries$1,765,150
Coaches Total Salaries$2,425,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,237,148
Farm Year To Date Expenses$1,038,454
Pro Salary Cap To Date$24,526,716
Farm Salary Cap To Date$735,474

Estimate

Pro Estimated Season Revenue$22,902,375
Pro Remaining Season Days78
Pro Expenses Per Days$430,821
Pro Estimated Expenses$33,604,038
Farm Remaining Season Days78
Farm Expenses Per Days$18,583
Farm Estimated Expenses$1,449,474
Estimated Season Expenses$35,053,512
Estimated Season Salary Cap$57,141,168
Estimate Under Maximum Salary Cap of $63,500,000$6,358,832
Estimate Over Minimum Salary Cap of $41,000,000 $16,141,168
Current Bank Account$32,801,398
Projected Bank Account$20,650,261

Pro Players Salaries

John Tavares $6,000,000 (1)
Mikko Koivu $5,500,000 (3)
R.J. Umberger (Out of Payroll) $5,250,000 (2)
Braden Holtby $5,000,000 (4)
Kevin Bieksa $4,850,000 (2)
David Backes $4,500,000 (3)
James Wisniewski $4,250,000 (1)
Matt Niskanen $4,000,000 (3)
Erik Johnson $4,000,000 (3)
Reilly Smith $4,000,000 (2)
François Beauchemin $3,850,000 (1)
Ondrej Pavelec $2,000,000 (2)
Jonathan Marchessault $1,450,000 (3)
Luke Glendening $1,331,000 (1)
David Pastrnak $940,000 (1)
Oscar Lindberg $924,000 (1)
Anthony Duclair $755,000 (2)
Chris Kunitz $700,000 (1)
Johnny Gaudreau $700,000 (1)
Jaccob Slavin $680,000 (2)
Michael Ferland $600,000 (1)
Total Pro Players21
Salary Commitment
Year 2017 : $61,280,000
Year 2018 : $43,935,000
Year 2019 : $26,900,000
Year 2020 : $5,500,000
Salary Average Commitment
Year 2017 : $60,413,333
Year 2018 : $41,908,333
Year 2019 : $25,283,333
Year 2020 : $5,100,000
Salary Cap with 1 Way Contract
Year 2017 : $61,280,000
Year 2018 : $41,985,000
Year 2019 : $24,450,000
Year 2020 : $5,000,000

Farm Players Salaries

Keith Aulie $125,000 (1)
Christopher DiDomenico $112,500 (2)
Yohann Auvitu $100,000 (1)
David Rittich $100,000 (1)
Markus Hannikainen $96,250 (1)
Griffin Reinhart $91,500 (2)
Zac Rinaldo $90,000 (1)
Cody Kunyk $82,500 (1)
Ryan Bourque $81,400 (1)
Anthony Greco $72,500 (2)
Evan Trupp $72,500 (1)
Justin Hodgman $71,000 (1)
Marcus Sorensen $70,000 (2)
Chris Summers $66,000 (1)
Nick Luukko $60,000 (1)
Jaime Sifers $60,000 (2)
Dennis Robertson $60,000 (1)
Scott Allen $60,000 (1)
Matt Carey $57,500 (1)
Zachary Leslie $50,000 (3)
Bryan Moore $41,500 (2)
Sam Brittain $40,000 (1)
Brandon Whitney $35,000 (1)
Austen Brassard $35,000 (1)
Andrew Crescenzi $35,000 (1)
Total Farm Players25
Salary Commitment
Year 2017 : $1,765,150
Year 2018 : $498,000
Year 2019 : $50,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,755,150
Year 2018 : $498,000
Year 2019 : $50,000
Year 2020 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $60 - 5,734 - 95.56%
Level 2: 5000 - $30 - 4,070 - 81.39%
Level 3: 2200 - $15 - 2,198 - 99.92%
Level 4: 4000 - $10 - 3,714 - 92.85%
Luxury : 1000 - $150 - 940 - 94.00%
Total Capacity :18200
Team Popularity : 114.00%

Income

Home Games Left21
Average Attendance - %16,656 - 91.52%
Average Income per Game$1,032,289
Year to Date Revenue$20,645,773

Expense

Pro Players Total Salaries$58,016,666
Farm Players Total Salaries$1,475,500
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,367,417
Farm Year To Date Expenses$1,029,501
Pro Salary Cap To Date$22,636,065
Farm Salary Cap To Date$611,586

Estimate

Pro Estimated Season Revenue$21,678,062
Pro Remaining Season Days78
Pro Expenses Per Days$446,020
Pro Estimated Expenses$34,789,560
Farm Remaining Season Days78
Farm Expenses Per Days$18,474
Farm Estimated Expenses$1,440,972
Estimated Season Expenses$36,230,532
Estimated Season Salary Cap$56,406,945
Estimate Under Maximum Salary Cap of $63,500,000$7,093,055
Estimate Over Minimum Salary Cap of $41,000,000 $15,406,945
Current Bank Account$6,060,393
Projected Bank Account($8,492,077)

Pro Players Salaries

Milan Michalek $5,750,000 (3)
Mark Giordano $5,750,000 (3)
Milan Lucic $5,666,666 (4)
Antoine Vermette $5,500,000 (2)
Jeff Carter $5,000,000 (1)
Alex Killorn $4,500,000 (2)
Martin Jones $2,650,000 (9)
Roman Polak $2,650,000 (2)
Anton Stralman $2,500,000 (2)
Oscar Klefbom $2,250,000 (5)
Carter Hutton $2,250,000 (2)
Chris VandeVelde $2,000,000 (3)
Jason Zucker $1,750,000 (4)
Zack Smith $1,700,000 (4)
Brenden Dillon $1,500,000 (4)
Andreas Martinsen (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $1,200,000
Ronalds Kenins $1,200,000 (2)
Nick Schmaltz $1,000,000 (3)
Tomas Nosek $1,000,000 (1)
Cody McLeod $900,000 (3)
Anton Lindholm $650,000 (3)
Josh Anderson $650,000 (2)
Total Pro Players22
Salary Commitment
Year 2017 : $58,016,666
Year 2018 : $56,416,666
Year 2019 : $37,416,666
Year 2020 : $23,066,666
Salary Average Commitment
Year 2017 : $61,665,278
Year 2018 : $55,990,278
Year 2019 : $36,906,945
Year 2020 : $20,573,611
Salary Cap with 1 Way Contract
Year 2017 : $58,016,666
Year 2018 : $52,016,666
Year 2019 : $32,766,666
Year 2020 : $15,516,666

Farm Players Salaries

Adam Cracknell $125,000 (3)
Kristers Gudlevskis $90,000 (2)
Paul Crowder $88,000 (1)
Johan Alm $87,500 (1)
Raman Hrabarenka $82,500 (1)
Michael Blunden $80,000 (2)
Vaclav Karabacek $70,000 (3)
Conor Allen $70,000 (1)
Jacob Graves $65,000 (3)
Adam Payerl $65,000 (1)
Jean Dupuy $65,000 (1)
Matthew Peca $60,000 (2)
Matt White $60,000 (1)
MacKenzie Skapski $60,000 (3)
Kyle Platzer $55,000 (3)
Matt Finn $55,000 (2)
Jamie Phillips $52,500 (3)
Loic Leduc $50,000 (3)
Tyler Ganly $50,000 (3)
Reid McNeill $50,000 (1)
Ryan Olsen $47,500 (3)
Cameron Darcy $47,500 (3)
Total Farm Players22
Salary Commitment
Year 2017 : $1,475,500
Year 2018 : $912,500
Year 2019 : $630,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,461,333
Year 2018 : $908,333
Year 2019 : $625,000
Year 2020 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $59 - 5,807 - 96.79%
Level 2: 5000 - $31 - 4,982 - 99.65%
Level 3: 2153 - $20 - 2,021 - 93.88%
Level 4: 5000 - $6 - 4,733 - 94.67%
Luxury : 1000 - $133 - 974 - 97.44%
Total Capacity :19153
Team Popularity : 112.00%

Income

Home Games Left22
Average Attendance - %18,518 - 96.69%
Average Income per Game$1,011,769
Year to Date Revenue$19,223,602

Expense

Pro Players Total Salaries$45,200,000
Farm Players Total Salaries$2,295,000
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,307,850
Farm Year To Date Expenses$1,361,817
Pro Salary Cap To Date$18,576,490
Farm Salary Cap To Date$1,027,497

Estimate

Pro Estimated Season Revenue$22,258,908
Pro Remaining Season Days78
Pro Expenses Per Days$350,373
Pro Estimated Expenses$27,329,094
Farm Remaining Season Days78
Farm Expenses Per Days$23,097
Farm Estimated Expenses$1,801,566
Estimated Season Expenses$29,130,660
Estimated Season Salary Cap$44,886,904
Estimate Under Maximum Salary Cap of $63,500,000$18,613,096
Estimate Over Minimum Salary Cap of $41,000,000 $3,886,904
Current Bank Account$21,533,011
Projected Bank Account$14,661,259

Pro Players Salaries

Phil Kessel $8,000,000 (5)
Alex Goligoski $5,000,000 (1)
Semyon Varlamov $4,000,000 (2)
T.J. Oshie $4,000,000 (2)
Luke Schenn $2,500,000 (2)
Joshua Bailey $2,400,000 (3)
Andrew MacDonald $2,250,000 (3)
Jason Demers $2,000,000 (1)
John Carlson $2,000,000 (5)
Beau Bennett $1,500,000 (1)
Jesper Fast (1 Way Contract) $1,250,000 (3)
Sergey Kalinin $1,250,000 (3)
Jack Campbell $1,200,000 (3)
Tim Erixon $1,150,000 (2)
Gabriel Bourque $1,100,000 (2)
Pavel Zacha $1,000,000 (3)
Kevin Hayes $1,000,000 (1)
Jake Virtanen $1,000,000 (2)
Frederik Gauthier $950,000 (3)
Ivan Barbashev $950,000 (3)
Andreas Athanasiou $700,000 (1)
Total Pro Players21
Salary Commitment
Year 2017 : $45,200,000
Year 2018 : $38,350,000
Year 2019 : $24,050,000
Year 2020 : $11,500,000
Salary Average Commitment
Year 2017 : $45,341,667
Year 2018 : $36,016,667
Year 2019 : $23,100,000
Year 2020 : $11,450,000
Salary Cap with 1 Way Contract
Year 2017 : $45,200,000
Year 2018 : $35,000,000
Year 2019 : $21,250,000
Year 2020 : $10,000,000

Farm Players Salaries

Andrew Agozzino $125,000 (2)
Stefan Elliot $112,500 (1)
Michael Sgarbossa $110,000 (2)
Duncan Siemens $110,000 (3)
Brandon Davidson $100,000 (3)
Tomas Jurco $100,000 (2)
Travis Morin $100,000 (1)
Nicklas Grossman $100,000 (2)
Jeff Glass $90,000 (2)
Tanner Glass $90,000 (1)
Matt Irwin $90,000 (1)
Cole Schneider $90,000 (1)
Chris Brown $90,000 (1)
Nicklas Jensen $85,000 (1)
Brandon Bollig $80,000 (2)
Jordan Binnington $77,500 (1)
Max Reinhart $75,000 (1)
Paul Carey $70,000 (2)
Jordin Tootoo $70,000 (1)
Brenden Kichton $70,000 (1)
Jimmy Oligny $70,000 (1)
Sean Zimmerman $67,500 (1)
Zach Palmquist $67,500 (1)
Garrett Mitchell $65,000 (1)
Ashton Sautner $65,000 (1)
Mark Alt $65,000 (2)
Nathan Lieuwen $60,000 (2)
Total Farm Players27
Salary Commitment
Year 2017 : $2,295,000
Year 2018 : $1,010,000
Year 2019 : $210,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,295,000
Year 2018 : $1,010,000
Year 2019 : $210,000
Year 2020 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $62 - 5,610 - 93.50%
Level 2: 5000 - $32 - 4,725 - 94.51%
Level 3: 2319 - $20 - 2,072 - 89.33%
Level 4: 5200 - $8 - 4,468 - 85.93%
Luxury : 1000 - $140 - 974 - 97.40%
Total Capacity :19519
Team Popularity : 120.00%

Income

Home Games Left21
Average Attendance - %17,849 - 91.44%
Average Income per Game$1,043,444
Year to Date Revenue$20,868,870

Expense

Pro Players Total Salaries$61,725,000
Farm Players Total Salaries$1,839,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,261,946
Farm Year To Date Expenses$1,099,803
Pro Salary Cap To Date$25,551,474
Farm Salary Cap To Date$765,483

Estimate

Pro Estimated Season Revenue$21,912,314
Pro Remaining Season Days78
Pro Expenses Per Days$473,321
Pro Estimated Expenses$36,919,038
Farm Remaining Season Days78
Farm Expenses Per Days$19,698
Farm Estimated Expenses$1,536,444
Estimated Season Expenses$38,455,482
Estimated Season Salary Cap$61,480,926
Estimate Under Maximum Salary Cap of $63,500,000$2,019,074
Estimate Over Minimum Salary Cap of $41,000,000 $20,480,926
Current Bank Account$46,006,340
Projected Bank Account$29,463,172

Pro Players Salaries

Joe Thornton $6,500,000 (2)
Zach Parise $6,000,000 (1)
Thomas Vanek $6,000,000 (1)
Kyle Okposo $5,100,000 (5)
P.K. Subban $5,000,000 (5)
James Reimer $3,800,000 (3)
Sean Monahan $3,500,000 (5)
Jared Cowen $3,000,000 (2)
Michael Del Zotto $3,000,000 (1)
Cam Atkinson $2,750,000 (4)
Carl Hagelin $2,700,000 (1)
Justin Abdelkader $2,600,000 (2)
Daniel Winnik $2,000,000 (1)
Ben Scrivens $2,000,000 (2)
Cam Fowler $1,850,000 (3)
Nick Holden (1 Way Contract) $1,500,000 (3)
Patrick Sharp $1,250,000 (1)
Martin Marincin $1,175,000 (2)
Marcus Kruger $1,100,000 (1)
Casey Cizikas $900,000 (1)
Total Pro Players20
Salary Commitment
Year 2017 : $61,725,000
Year 2018 : $38,900,000
Year 2019 : $28,300,000
Year 2020 : $21,250,000
Salary Average Commitment
Year 2017 : $61,787,024
Year 2018 : $38,962,024
Year 2019 : $25,922,024
Year 2020 : $19,005,357
Salary Cap with 1 Way Contract
Year 2017 : $61,725,000
Year 2018 : $38,775,000
Year 2019 : $23,500,000
Year 2020 : $16,350,000

Farm Players Salaries

Zach Redmond $99,000 (2)
Patrik Nemeth $99,000 (3)
Torrey Mitchell $99,000 (1)
John Quenneville $95,000 (3)
Ivan Provorov $95,000 (2)
T.J. Brennan $92,500 (1)
Danny Kristo $90,000 (1)
Michael Bournival $88,000 (2)
Michael Chaput $88,000 (2)
Matt Frattin $88,000 (2)
Kalle Kossila $80,000 (1)
Spencer Martin $75,000 (2)
Michael Mersch $70,000 (2)
Justin Holl $70,000 (1)
Jake Paterson $70,000 (2)
Wade Megan $66,000 (3)
Stephon Williams $65,000 (2)
Greg Carey $60,000 (1)
Brennan Serville $60,000 (2)
Stephen MacAulay $60,000 (1)
Christophe Lalancette $60,000 (2)
James Melindy $60,000 (3)
Gabriel Dumont $60,000 (2)
Christoph Bertschy $50,000 (2)
Total Farm Players24
Salary Commitment
Year 2017 : $1,839,500
Year 2018 : $1,288,000
Year 2019 : $320,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,839,500
Year 2018 : $1,288,000
Year 2019 : $320,000
Year 2020 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $62 - 5,150 - 85.84%
Level 2: 5000 - $33 - 4,365 - 87.30%
Level 3: 1600 - $29 - 1,241 - 77.54%
Level 4: 3732 - $10 - 3,505 - 93.92%
Luxury : 800 - $189 - 713 - 89.12%
Total Capacity :17132
Team Popularity : 108.00%

Income

Home Games Left22
Average Attendance - %14,974 - 87.40%
Average Income per Game$999,604
Year to Date Revenue$18,992,483

Expense

Pro Players Total Salaries$56,760,000
Farm Players Total Salaries$2,359,000
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,283,292
Farm Year To Date Expenses$1,527,942
Pro Salary Cap To Date$23,698,204
Farm Salary Cap To Date$984,630

Estimate

Pro Estimated Season Revenue$21,991,296
Pro Remaining Season Days78
Pro Expenses Per Days$434,030
Pro Estimated Expenses$33,854,340
Farm Remaining Season Days78
Farm Expenses Per Days$27,306
Farm Estimated Expenses$2,129,868
Estimated Season Expenses$35,984,208
Estimated Season Salary Cap$56,737,600
Estimate Under Maximum Salary Cap of $63,500,000$6,762,400
Estimate Over Minimum Salary Cap of $41,000,000 $15,737,600
Current Bank Account$28,959,845
Projected Bank Account$14,966,933

Pro Players Salaries

Brooks Laich $6,900,000 (2)
Alexander Steen $6,500,000 (3)
P.A. Parenteau $6,000,000 (3)
Tomas Plekanec $5,750,000 (2)
Antti Niemi $5,000,000 (2)
Evgeny Kuznetsov $4,000,000 (3)
Marc-Edouard Vlasic $4,000,000 (4)
Ondrej Palat $3,000,000 (2)
Seth Jones $2,500,000 (5)
Adam McQuaid $2,000,000 (1)
Andrew Shaw $1,500,000 (1)
Marco Scandella $1,350,000 (2)
Dennis Seidenberg $1,100,000 (1)
Pierre-Edouard Bellemare $1,100,000 (2)
Tom Wilson $1,060,000 (1)
Mathew Dumba $1,000,000 (1)
Drake Caggiula $1,000,000 (1)
Philipp Grubauer $825,000 (1)
Joakim Nordstrom $800,000 (1)
Tobias Rieder $700,000 (1)
Michal Rozsival (1 Way Contract) $675,000 (1)
-1 Way Contract Salary Cap : $675,000
Total Pro Players21
Salary Commitment
Year 2017 : $56,760,000
Year 2018 : $44,150,000
Year 2019 : $21,500,000
Year 2020 : $8,000,000
Salary Average Commitment
Year 2017 : $54,671,667
Year 2018 : $44,316,667
Year 2019 : $22,150,000
Year 2020 : $7,300,000
Salary Cap with 1 Way Contract
Year 2017 : $56,760,000
Year 2018 : $46,100,000
Year 2019 : $23,000,000
Year 2020 : $6,500,000

Farm Players Salaries

Karri Ramo $160,000 (1)
Andrey Makarov $150,000 (1)
Barclay Goodrow $110,000 (1)
Matt Nieto $104,500 (1)
Joel Armia $100,000 (1)
Shea Theodore $100,000 (1)
Mark Jankowski $100,000 (3)
Dean Kukan $99,000 (1)
Carl Dahlstrom $95,000 (3)
Michael Latta $95,000 (2)
Jordan Caron $92,500 (1)
Grayson Downing $90,000 (1)
Steve Bernier $90,000 (1)
Jared Coreau $88,000 (1)
Oleg Yevenko $82,500 (1)
Chandler Stephenson $80,000 (2)
Philip Samuelsson $80,000 (2)
Dakota Mermis $77,500 (2)
Liam O'Brien $75,000 (1)
Garrett Noonan $70,000 (1)
Devon Toews $70,000 (3)
Madison Bowey $70,000 (3)
Alexander Guptill $70,000 (1)
Yannick Veilleux $65,000 (1)
Dominik Simon $50,000 (2)
Jake Dotchin $50,000 (2)
Colin Jacobs $45,000 (1)
Total Farm Players27
Salary Commitment
Year 2017 : $2,359,000
Year 2018 : $777,500
Year 2019 : $335,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,349,000
Year 2018 : $767,500
Year 2019 : $335,000
Year 2020 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $58 - 5,901 - 98.35%
Level 2: 5000 - $25 - 4,700 - 94.00%
Level 3: 2000 - $18 - 1,944 - 97.19%
Level 4: 3396 - $9 - 3,229 - 95.09%
Luxury : 1100 - $120 - 1,061 - 96.48%
Total Capacity :17496
Team Popularity : 108.00%

Income

Home Games Left22
Average Attendance - %16,836 - 96.23%
Average Income per Game$990,069
Year to Date Revenue$18,811,302

Expense

Pro Players Total Salaries$55,725,000
Farm Players Total Salaries$2,058,000
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,118,286
Farm Year To Date Expenses$1,311,526
Pro Salary Cap To Date$25,533,213
Farm Salary Cap To Date$893,603

Estimate

Pro Estimated Season Revenue$21,781,508
Pro Remaining Season Days78
Pro Expenses Per Days$426,306
Pro Estimated Expenses$33,251,868
Farm Remaining Season Days78
Farm Expenses Per Days$22,821
Farm Estimated Expenses$1,780,038
Estimated Season Expenses$35,031,906
Estimated Season Salary Cap$57,970,137
Estimate Under Maximum Salary Cap of $63,500,000$5,529,863
Estimate Over Minimum Salary Cap of $41,000,000 $16,970,137
Current Bank Account$15,021,435
Projected Bank Account$1,771,037

Pro Players Salaries

Patrick Marleau $7,400,000 (1)
Pekka Rinne $5,400,000 (1)
Mikael Granlund $4,850,000 (3)
Bryan Little $4,550,000 (4)
Johnny Boychuk $4,000,000 (2)
Christian Ehrhoff $4,000,000 (1)
Martin Hanzal $3,000,000 (1)
Zach Bogosian $2,500,000 (2)
Ryan Nugent-Hopkins $2,500,000 (1)
Aleksander Barkov $2,500,000 (3)
Matthew Greene $2,500,000 (1)
Ben Lovejoy $2,200,000 (2)
Joel Ward $2,000,000 (1)
Antti Raanta $1,350,000 (2)
Dwight King $1,150,000 (1)
Kevin Fiala $1,000,000 (2)
Sonny Milano $1,000,000 (3)
Michal Kempny $1,000,000 (1)
Darnell Nurse $1,000,000 (2)
Louis Leblanc $925,000 (1)
Markus Granlund $900,000 (1)
Total Pro Players21
Salary Commitment
Year 2017 : $55,725,000
Year 2018 : $25,150,000
Year 2019 : $13,850,000
Year 2020 : $5,000,000
Salary Average Commitment
Year 2017 : $56,136,667
Year 2018 : $24,693,333
Year 2019 : $12,810,000
Year 2020 : $4,710,000
Salary Cap with 1 Way Contract
Year 2017 : $55,725,000
Year 2018 : $24,950,000
Year 2019 : $12,900,000
Year 2020 : $4,550,000

Farm Players Salaries

Josh Jooris $150,000 (3)
Eric O'Dell $100,000 (1)
Alex Tuch $100,000 (3)
Nikolay Goldobin $95,000 (2)
Jake McCabe $95,000 (2)
Alexander Nylander $95,000 (3)
Brett Howden $95,000 (3)
Devin Shore $90,000 (2)
Robert Hagg $90,000 (2)
Ryan Faragher $83,000 (2)
Brett Bulmer $80,000 (3)
Dan Spang $80,000 (1)
Patrick Holland $77,500 (1)
Aaron Dell $75,000 (2)
Philippe Cornet $75,000 (1)
Ben Chiarot $75,000 (1)
David Warsofsky $70,000 (2)
Beau Schmitz $67,500 (1)
Niklas Hansson $65,000 (3)
Jimmy Lodge $55,000 (2)
Mason Appleton $50,000 (3)
Zane McIntyre $50,000 (1)
Daniel Pribyl $50,000 (3)
Branden Troock $50,000 (2)
Ryan Tesink $50,000 (2)
Brendan O'Donnell $47,500 (2)
Peter Stoykewych $47,500 (2)
Total Farm Players27
Salary Commitment
Year 2017 : $2,058,000
Year 2018 : $1,543,000
Year 2019 : $695,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,042,167
Year 2018 : $1,539,667
Year 2019 : $691,667
Year 2020 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $55 - 5,932 - 98.87%
Level 2: 5000 - $30 - 4,676 - 93.51%
Level 3: 2100 - $15 - 2,069 - 98.52%
Level 4: 5000 - $10 - 3,779 - 75.58%
Luxury : 1150 - $120 - 1,065 - 92.61%
Total Capacity :19250
Team Popularity : 108.00%

Income

Home Games Left23
Average Attendance - %17,521 - 91.02%
Average Income per Game$988,026
Year to Date Revenue$17,784,470

Expense

Pro Players Total Salaries$44,650,000
Farm Players Total Salaries$2,211,000
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,827,851
Farm Year To Date Expenses$1,180,613
Pro Salary Cap To Date$18,409,946
Farm Salary Cap To Date$867,181

Estimate

Pro Estimated Season Revenue$22,724,601
Pro Remaining Season Days78
Pro Expenses Per Days$340,672
Pro Estimated Expenses$26,572,416
Farm Remaining Season Days78
Farm Expenses Per Days$22,097
Farm Estimated Expenses$1,723,566
Estimated Season Expenses$28,295,982
Estimated Season Salary Cap$44,400,248
Estimate Under Maximum Salary Cap of $63,500,000$19,099,752
Estimate Over Minimum Salary Cap of $41,000,000 $3,400,248
Current Bank Account$29,544,858
Projected Bank Account$23,973,477

Pro Players Salaries

Jason Spezza $8,000,000 (4)
Patric Hornqvist $5,500,000 (4)
Craig Smith $3,000,000 (3)
Justin Faulk $3,000,000 (4)
Brandon Saad $2,750,000 (5)
Robin Lehner $2,650,000 (4)
Tomas Hertl $2,250,000 (3)
Brian Boyle $2,100,000 (2)
Olli Maatta $2,000,000 (5)
Mark Letestu $2,000,000 (1)
Andrej Sustr (1 Way Contract) $1,750,000 (2)
J.T. Miller $1,500,000 (1)
Conor Sheary (1 Way Contract) $1,500,000 (1)
Scott Darling $1,300,000 (3)
Troy Stecher (1 Way Contract) $1,000,000 (1)
Chris Tierney $950,000 (1)
Christian Dvorak $950,000 (3)
Stephen Johns $950,000 (2)
Vincent Trocheck (Out of Payroll) $800,000 (1)
Esa Lindell $800,000 (3)
Tyler Motte $700,000 (3)
Total Pro Players21
Salary Commitment
Year 2017 : $45,450,000
Year 2018 : $40,550,000
Year 2019 : $35,700,000
Year 2020 : $23,400,000
Salary Average Commitment
Year 2017 : $47,062,501
Year 2018 : $39,312,501
Year 2019 : $34,262,501
Year 2020 : $24,837,501
Salary Cap with 1 Way Contract
Year 2017 : $45,450,000
Year 2018 : $37,700,000
Year 2019 : $32,900,000
Year 2020 : $23,900,000

Farm Players Salaries

Magnus Paajarvi $192,500 (1)
Michael Houser $132,000 (2)
Ryan Murphy $125,000 (3)
Trevor Murphy $121,000 (3)
Austin Czarnik $121,000 (3)
Kyle Baun $120,000 (2)
Scott Mayfield $102,000 (2)
Kevin Porter $100,000 (1)
Kenney Morrison $100,000 (1)
Colin McDonald $100,000 (1)
Jayson Megna $95,000 (1)
Mark Borowiecki $92,500 (1)
Marek Hrivik $92,000 (1)
Mark Barberio $86,250 (1)
Juuse Saros $80,000 (3)
T.J. Tynan $80,000 (1)
Hampus Gustafsson $80,000 (2)
Tyler Randell $80,000 (2)
Klas Dahlbeck $74,750 (1)
Erik Gustafsson $70,000 (2)
Lukas Sedlak $60,000 (2)
Alexander Broadhurst $57,000 (2)
Vinnie Hinostroza $50,000 (1)
Total Farm Players23
Salary Commitment
Year 2017 : $2,211,000
Year 2018 : $1,148,000
Year 2019 : $447,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,211,000
Year 2018 : $1,148,000
Year 2019 : $447,000
Year 2020 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. PeteTimes Forum
Level 1: 6000 - $58 - 5,852 - 97.53%
Level 2: 5000 - $31 - 4,916 - 98.33%
Level 3: 2000 - $18 - 1,977 - 98.84%
Level 4: 5200 - $6 - 4,599 - 88.45%
Luxury : 1300 - $105 - 1,235 - 95.03%
Total Capacity :19500
Team Popularity : 108.00%

Income

Home Games Left21
Average Attendance - %18,580 - 95.28%
Average Income per Game$1,025,514
Year to Date Revenue$20,510,287

Expense

Pro Players Total Salaries$61,525,000
Farm Players Total Salaries$2,285,000
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,239,184
Farm Year To Date Expenses$1,264,059
Pro Salary Cap To Date$25,445,160
Farm Salary Cap To Date$929,739

Estimate

Pro Estimated Season Revenue$21,535,801
Pro Remaining Season Days78
Pro Expenses Per Days$473,321
Pro Estimated Expenses$36,919,038
Farm Remaining Season Days78
Farm Expenses Per Days$23,022
Farm Estimated Expenses$1,795,716
Estimated Season Expenses$38,714,754
Estimated Season Salary Cap$61,258,236
Estimate Under Maximum Salary Cap of $63,500,000$2,241,764
Estimate Over Minimum Salary Cap of $41,000,000 $20,258,236
Current Bank Account$49,866,363
Projected Bank Account$32,687,410

Pro Players Salaries

Brandon Dubinsky $7,000,000 (3)
Erik Karlsson $7,000,000 (7)
Steve Mason $4,750,000 (3)
Michael Grabner $4,500,000 (2)
Ryan O'Reilly $4,000,000 (2)
Nail Yakupov $4,000,000 (3)
Scott Hartnell $4,000,000 (1)
Jordie Benn $4,000,000 (3)
Adam Larsson $3,250,000 (2)
Brendan Smith $2,750,000 (4)
Brayden McNabb $2,500,000 (2)
Peter Holland $2,250,000 (3)
Alex Stalock $1,750,000 (2)
Tanner Pearson $1,375,000 (2)
Josh Manson $1,375,000 (2)
Alex Chiasson $1,200,000 (2)
Tom Pyatt $1,125,000 (2)
Valeri Nichushkin $1,100,000 (1)
Andre Burakovsky $1,000,000 (2)
Dmitrij Jaskin $950,000 (1)
Jared McCann $900,000 (3)
Clayton Stoner $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2017 : $61,525,000
Year 2018 : $56,475,000
Year 2019 : $33,650,000
Year 2020 : $10,500,000
Salary Average Commitment
Year 2017 : $62,011,666
Year 2018 : $53,541,666
Year 2019 : $32,191,666
Year 2020 : $10,125,000
Salary Cap with 1 Way Contract
Year 2017 : $61,525,000
Year 2018 : $54,725,000
Year 2019 : $32,650,000
Year 2020 : $9,750,000

Farm Players Salaries

Brad Richardson $275,000 (1)
Raphael Diaz $220,000 (1)
Jack Skille $160,000 (1)
Devante Smith-Pelly $120,000 (2)
Joe Whitney $100,000 (2)
Allen York $100,000 (1)
Cameron Gaunce $95,000 (2)
Ryan Carpenter $95,000 (1)
Alexei Marchenko $90,000 (2)
Jack Dougherty $90,000 (3)
Adam Comrie $85,000 (2)
Alex Lyon $80,000 (3)
Alexandre Grenier $80,000 (1)
Christopher Gibson $80,000 (1)
Michael Downing $80,000 (3)
William Carrier $75,000 (2)
Cody Sol $72,500 (2)
Connor Chatham $70,000 (3)
Olivier Archambault $70,000 (1)
Darren Archibald $70,000 (2)
Graham Black $65,000 (1)
Oskar Sundqvist $65,000 (3)
Matt DeBlouw $47,500 (3)
Total Farm Players23
Salary Commitment
Year 2017 : $2,285,000
Year 2018 : $1,182,500
Year 2019 : $455,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,282,917
Year 2018 : $1,152,917
Year 2019 : $441,667
Year 2020 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $62 - 5,388 - 89.80%
Level 2: 5000 - $32 - 4,815 - 96.30%
Level 3: 2000 - $22 - 1,719 - 85.94%
Level 4: 4400 - $10 - 3,414 - 77.58%
Luxury : 1419 - $80 - 1,357 - 95.63%
Total Capacity :18819
Team Popularity : 116.00%

Income

Home Games Left22
Average Attendance - %16,692 - 88.70%
Average Income per Game$996,277
Year to Date Revenue$18,929,272

Expense

Pro Players Total Salaries$59,255,000
Farm Players Total Salaries$1,998,500
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,982,321
Farm Year To Date Expenses$1,252,560
Pro Salary Cap To Date$24,459,901
Farm Salary Cap To Date$834,632

Estimate

Pro Estimated Season Revenue$21,918,104
Pro Remaining Season Days78
Pro Expenses Per Days$451,530
Pro Estimated Expenses$35,219,340
Farm Remaining Season Days78
Farm Expenses Per Days$22,377
Farm Estimated Expenses$1,745,406
Estimated Season Expenses$36,964,746
Estimated Season Salary Cap$58,951,579
Estimate Under Maximum Salary Cap of $63,500,000$4,548,421
Estimate Over Minimum Salary Cap of $41,000,000 $17,951,579
Current Bank Account$35,746,514
Projected Bank Account$20,699,872

Pro Players Salaries

Josh Gorges $5,500,000 (2)
Bobby Ryan $5,250,000 (3)
Wayne Simmonds $5,250,000 (6)
James Neal $5,250,000 (5)
Ryan McDonagh $4,500,000 (7)
Dustin Byfuglien $4,500,000 (1)
Frans Nielsen $4,250,000 (4)
Ben Bishop $4,250,000 (3)
T.J. Brodie $2,800,000 (6)
Mark Stone $2,500,000 (1)
Matt Duchene $2,250,000 (1)
Adam Henrique $2,250,000 (1)
Erik Gudbranson $1,600,000 (2)
Zemgus Girgensons $1,100,000 (2)
Auston Matthews $1,000,000 (2)
Ryan Strome $990,000 (1)
Andrei Vasilevskiy $990,000 (1)
Alex Petrovic $950,000 (2)
Scott Laughton $925,000 (1)
Matt Fraser $850,000 (1)
Mark Fraser $850,000 (1)
Drew Shore $750,000 (2)
Anders Lindback (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $700,000
Total Pro Players23
Salary Commitment
Year 2017 : $59,255,000
Year 2018 : $44,600,000
Year 2019 : $33,700,000
Year 2020 : $22,000,000
Salary Average Commitment
Year 2017 : $56,593,215
Year 2018 : $41,614,048
Year 2019 : $31,444,048
Year 2020 : $21,844,048
Salary Cap with 1 Way Contract
Year 2017 : $59,255,000
Year 2018 : $43,150,000
Year 2019 : $32,250,000
Year 2020 : $22,050,000

Farm Players Salaries

Richard Clune $110,000 (1)
James Wright $99,000 (2)
Travis Sanheim $98,000 (3)
Denis Gurianov $97,000 (3)
Landon Ferraro $94,000 (3)
Jordan Weal $92,000 (2)
C.J. Motte $90,000 (1)
Ty Rattie $87,500 (1)
Valentin Zykov $87,500 (3)
Andrew Campbell $86,000 (1)
Nick Jensen $82,500 (2)
Jonathan Racine $79,500 (2)
Nick DeSimone $75,000 (2)
Anton Slepyshev $74,000 (1)
Jeff Malcolm $73,000 (1)
Nicholas Baptiste $70,000 (2)
Andrew MacWilliam $67,500 (1)
Byron Froese $66,500 (2)
Seth Griffith $65,000 (1)
Ken Agostino $62,500 (1)
Rourke Chartier $62,000 (3)
Derek Hulak $60,000 (1)
Eric Roy $60,000 (3)
Brian Hart $60,000 (2)
Travis Boyd $50,000 (2)
Reece Scarlett $50,000 (1)
Total Farm Players26
Salary Commitment
Year 2017 : $1,998,500
Year 2018 : $1,173,000
Year 2019 : $498,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,998,500
Year 2018 : $1,173,000
Year 2019 : $498,500
Year 2020 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGM Place
Level 1: 6000 - $53 - 5,982 - 99.69%
Level 2: 5000 - $32 - 4,845 - 96.90%
Level 3: 2000 - $19 - 1,966 - 98.30%
Level 4: 4600 - $8 - 4,377 - 95.15%
Luxury : 1030 - $123 - 1,030 - 100.00%
Total Capacity :18630
Team Popularity : 114.00%

Income

Home Games Left23
Average Attendance - %18,199 - 97.69%
Average Income per Game$986,435
Year to Date Revenue$17,755,823

Expense

Pro Players Total Salaries$55,000,000
Farm Players Total Salaries$2,378,000
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,835,628
Farm Year To Date Expenses$1,275,017
Pro Salary Cap To Date$25,062,492
Farm Salary Cap To Date$982,473

Estimate

Pro Estimated Season Revenue$22,687,996
Pro Remaining Season Days78
Pro Expenses Per Days$424,254
Pro Estimated Expenses$33,091,812
Farm Remaining Season Days78
Farm Expenses Per Days$22,970
Farm Estimated Expenses$1,791,660
Estimated Season Expenses$34,883,472
Estimated Season Salary Cap$57,077,436
Estimate Under Maximum Salary Cap of $63,500,000$6,422,564
Estimate Over Minimum Salary Cap of $41,000,000 $16,077,436
Current Bank Account$22,930,305
Projected Bank Account$10,734,829

Pro Players Salaries

Mike Cammalleri $6,000,000 (1)
Paul Martin $5,500,000 (2)
Valtteri Filppula $5,000,000 (1)
Fedor Tyutin (Out of Payroll) $4,800,000 (1)
Troy Brouwer $4,500,000 (2)
Andrew Cogliano $4,500,000 (2)
Cory Schneider $4,000,000 (3)
Derick Brassard $4,000,000 (2)
Alexander Edler $4,000,000 (1)
Nick Leddy $3,000,000 (3)
Jimmy Howard $2,800,000 (2)
Tomas Tatar $2,500,000 (4)
Jakob Silfverberg $2,250,000 (1)
Danny DeKeyser $2,000,000 (3)
Trevor Lewis $1,500,000 (2)
Melker Karlsson $1,300,000 (2)
Rickard Rakell $1,000,000 (1)
Connor Jones (Out of Payroll) $825,000 (2)
Ben Hutton $650,000 (2)
Iiro Pakarinen $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2017 : $60,625,000
Year 2018 : $39,775,000
Year 2019 : $16,150,000
Year 2020 : $5,000,000
Salary Average Commitment
Year 2017 : $59,727,500
Year 2018 : $37,929,167
Year 2019 : $13,358,333
Year 2020 : $3,550,000
Salary Cap with 1 Way Contract
Year 2017 : $60,625,000
Year 2018 : $37,075,000
Year 2019 : $11,500,000
Year 2020 : $2,500,000

Farm Players Salaries

Viktor Svedberg $140,000 (1)
Xavier Ouellet $130,000 (1)
Jordan Schroeder $126,500 (1)
J.T. Brown $126,500 (1)
Nikita Soshnikov $120,000 (2)
Eetu Laurikainen $100,000 (2)
Troy Grosenick $95,000 (2)
Rocco Grimaldi $90,000 (1)
Jim O'Brien $82,500 (2)
Jeff Zatkoff $82,500 (1)
Ryan Carter $80,000 (1)
Joseph Cramarossa $80,000 (2)
Sean Backman $75,000 (1)
Andrew Miller $75,000 (2)
Josh Robinson $75,000 (2)
Stu Bickel $75,000 (1)
Mike Sislo $75,000 (1)
Dylan Labbe $70,000 (2)
Ben Harpur $70,000 (2)
Calle Andersson $70,000 (2)
Jeff Schultz $70,000 (2)
Brian Strait $70,000 (2)
Brett Sutter $70,000 (2)
Rod Pelley $70,000 (2)
Garret Ross $70,000 (2)
Brett Perlini $65,000 (1)
Max Novak $65,000 (1)
Tom Nilsson $60,000 (1)
Total Farm Players28
Salary Commitment
Year 2017 : $2,378,000
Year 2018 : $1,187,500
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,370,375
Year 2018 : $1,187,500
Year 2019 : $0
Year 2020 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $57 - 5,974 - 99.56%
Level 2: 5000 - $30 - 4,978 - 99.56%
Level 3: 2000 - $19 - 1,848 - 92.42%
Level 4: 4000 - $9 - 3,853 - 96.32%
Luxury : 1277 - $123 - 1,198 - 93.81%
Total Capacity :18277
Team Popularity : 108.00%

Income

Home Games Left21
Average Attendance - %17,851 - 97.67%
Average Income per Game$1,055,043
Year to Date Revenue$21,100,862

Expense

Pro Players Total Salaries$56,039,000
Farm Players Total Salaries$1,807,650
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,221,078
Farm Year To Date Expenses$1,110,637
Pro Salary Cap To Date$22,385,272
Farm Salary Cap To Date$797,205

Estimate

Pro Estimated Season Revenue$22,155,905
Pro Remaining Season Days78
Pro Expenses Per Days$433,127
Pro Estimated Expenses$33,783,906
Farm Remaining Season Days78
Farm Expenses Per Days$19,087
Farm Estimated Expenses$1,488,786
Estimated Season Expenses$35,272,692
Estimated Season Salary Cap$55,004,950
Estimate Under Maximum Salary Cap of $63,500,000$8,495,050
Estimate Over Minimum Salary Cap of $41,000,000 $14,004,950
Current Bank Account$14,625,600
Projected Bank Account$1,508,813

Pro Players Salaries

Marc-Andre Fleury $5,500,000 (3)
Dion Phaneuf $5,350,000 (4)
Jason Garrison $5,000,000 (2)
Jamie Benn $5,000,000 (6)
Viktor Stalberg $4,350,000 (1)
Torey Krug $4,000,000 (2)
Mason Raymond $3,750,000 (2)
Jeff Skinner $3,500,000 (1)
Jordan Eberle $3,000,000 (1)
Alex Galchenyuk $2,500,000 (3)
Mike Santorelli $2,000,000 (1)
Kyle Brodziak $1,600,000 (3)
Peter Budaj (1 Way Contract) $1,600,000 (2)
Brian Flynn $1,350,000 (2)
Ryan Spooner (1 Way Contract) $1,350,000 (2)
Jay Beagle $1,250,000 (2)
Ian Cole $1,150,000 (1)
Mitchell Marner $1,000,000 (3)
Drew Miller $1,000,000 (1)
Brian Dumoulin $989,000 (3)
Adam Pelech $800,000 (3)
Total Pro Players21
Salary Commitment
Year 2017 : $56,039,000
Year 2018 : $43,627,000
Year 2019 : $26,550,000
Year 2020 : $12,250,000
Salary Average Commitment
Year 2017 : $55,740,309
Year 2018 : $41,306,976
Year 2019 : $24,701,143
Year 2020 : $11,517,143
Salary Cap with 1 Way Contract
Year 2017 : $56,039,000
Year 2018 : $41,039,000
Year 2019 : $22,739,000
Year 2020 : $10,350,000

Farm Players Salaries

Austin Watson $130,000 (2)
Marcus Foligno $95,000 (1)
Mark McNeill $94,500 (1)
Patrice Cormier $92,500 (1)
Noel Acciari $87,500 (3)
Darcy Kuemper $87,500 (1)
Michal Jordan $82,500 (1)
Greg Pateryn $80,000 (2)
Carter Verhaeghe $80,000 (2)
Mark Pysyk $75,000 (2)
Mac Bennett $73,150 (1)
Sam Henley $72,500 (1)
John McFarland $72,500 (1)
Charlie Lindgren $72,500 (1)
Jordan Szwarz $72,500 (1)
Shane Harper $70,000 (1)
Nelson Nogier $65,000 (3)
Dan Renouf $65,000 (1)
Patrick Sieloff $65,000 (2)
Daniel Altshuller $60,000 (3)
Michael Carcone $60,000 (3)
Scott Kosmachuk $60,000 (3)
Scott Wilson $47,500 (1)
Kevin Tansey $47,500 (2)
Total Farm Players24
Salary Commitment
Year 2017 : $1,807,650
Year 2018 : $810,000
Year 2019 : $332,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,799,317
Year 2018 : $810,000
Year 2019 : $332,500
Year 2020 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $57 - 5,819 - 96.99%
Level 2: 4000 - $35 - 3,929 - 98.23%
Level 3: 2915 - $16 - 2,354 - 80.77%
Level 4: 1000 - $15 - 1,000 - 100.00%
Luxury : 1100 - $120 - 1,077 - 97.87%
Total Capacity :15015
Team Popularity : 108.00%

Income

Home Games Left23
Average Attendance - %14,180 - 94.44%
Average Income per Game$980,658
Year to Date Revenue$17,651,847

Expense

Pro Players Total Salaries$48,725,000
Farm Players Total Salaries$2,007,000
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,958,595
Farm Year To Date Expenses$1,147,237
Pro Salary Cap To Date$23,415,287
Farm Salary Cap To Date$833,805

Estimate

Pro Estimated Season Revenue$22,555,138
Pro Remaining Season Days78
Pro Expenses Per Days$373,321
Pro Estimated Expenses$29,119,038
Farm Remaining Season Days78
Farm Expenses Per Days$20,575
Farm Estimated Expenses$1,604,850
Estimated Season Expenses$30,723,888
Estimated Season Salary Cap$51,777,569
Estimate Under Maximum Salary Cap of $63,500,000$11,722,431
Estimate Over Minimum Salary Cap of $41,000,000 $10,777,569
Current Bank Account$20,289,570
Projected Bank Account$12,120,820

Pro Players Salaries

Travis Zajac $6,500,000 (4)
Brent Seabrook (Out of Payroll) $5,500,000 (4)
Andrew Ladd $5,000,000 (6)
Brian Elliott $3,800,000 (2)
Nikolai Kulemin $3,750,000 (2)
Teddy Purcell $3,500,000 (1)
Jakub Kindl $3,250,000 (1)
Cody Franson $3,250,000 (5)
Ryan Ellis $2,750,000 (6)
Carl Soderberg $2,600,000 (1)
Brendan Gallagher $2,450,000 (2)
Michael Raffl $2,400,000 (2)
Brock Nelson (Out of Payroll) $2,250,000 (1)
Calle Jarnkrok $1,750,000 (2)
Ryan Sproul $1,500,000 (5)
Cal Clutterbuck $1,300,000 (2)
Calvin Pickard $1,100,000 (2)
Sam Reinhart $1,000,000 (2)
Nate Prosser $950,000 (1)
Brandon Carlo $950,000 (3)
Justin Bailey $925,000 (2)
Total Pro Players21
Salary Commitment
Year 2017 : $56,475,000
Year 2018 : $45,875,000
Year 2019 : $25,700,000
Year 2020 : $25,000,000
Salary Average Commitment
Year 2017 : $50,847,917
Year 2018 : $38,610,417
Year 2019 : $21,116,667
Year 2020 : $20,166,667
Salary Cap with 1 Way Contract
Year 2017 : $56,475,000
Year 2018 : $43,925,000
Year 2019 : $25,450,000
Year 2020 : $24,500,000

Farm Players Salaries

Malcolm Subban $99,000 (1)
Stuart Percy $99,000 (1)
Morgan Klimchuk $95,000 (3)
Zack Phillips $95,000 (1)
Landon Bow $95,000 (3)
Dryden Hunt $90,000 (3)
Jack Rodewald $90,000 (3)
Jordan Maletta $90,000 (3)
Justin Scott $90,000 (3)
Kyle Criscuolo $90,000 (1)
Trevor Moore $90,000 (3)
Hunter Warner $90,000 (3)
Macoy Erkamps $90,000 (3)
Tyler Wotherspoon $89,000 (1)
Brent Regner $88,000 (1)
Domink Masin $87,500 (3)
Markus Eisenschmid $85,000 (3)
Andy Andreoff $77,000 (1)
Zach Nastasiuk $70,000 (3)
Adam Helewka $70,000 (3)
Michael Bunting $67,500 (2)
Chris Casto $60,000 (1)
Darren Kramer $60,000 (2)
Andrew Mangiapane $50,000 (3)
Total Farm Players24
Salary Commitment
Year 2017 : $2,007,000
Year 2018 : $1,310,000
Year 2019 : $1,182,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,002,000
Year 2018 : $1,306,667
Year 2019 : $1,182,500
Year 2020 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of
$63,500,000

Over Minimum of
$41,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $54,095,145 $57,463,762 $6,036,238 $16,463,762 202747
Arizona Coyotes $21,143,564 $57,100,401 $6,399,599 $16,100,401 212647
Boston Bruins $39,667,239 $41,019,754 $22,480,246 $19,754 222446
Buffalo Sabres $28,843,541 $60,516,953 $2,983,047 $19,516,953 212748
Calgary Flames $33,889,279 $42,953,397 $20,546,603 $1,953,397 202949
Carolina Hurricanes $50,997,612 $60,178,399 $3,321,601 $19,178,399 212546
Chicago Blackhawks $17,368,112 $48,646,754 $14,853,246 $7,646,754 202848
Colorado Avalanche $36,483,898 $62,990,289 $509,711 $21,990,289 202848
Columbus Blue Jackets $13,929,075 $58,048,161 $5,451,839 $17,048,161 212546
Dallas Stars $14,270,897 $61,484,676 $2,015,324 $20,484,676 202545
Detroit Red Wings $22,158,066 $46,786,110 $16,713,890 $5,786,110 212344
Edmonton Oilers $20,036,707 $42,268,986 $21,231,014 $1,268,986 222648
Florida Panthers $39,669,835 $63,164,420 $335,580 $22,164,420 212950
Los Angeles Kings $31,453,424 $60,629,146 $2,870,854 $19,629,146 203050
Minnesota Wild $20,351,592 $58,057,246 $5,442,754 $17,057,246 212546
Montreal Canadiens $11,919,023 $53,432,434 $10,067,566 $12,432,434 212243
Nashville Predators $35,077,138 $58,995,904 $4,504,096 $17,995,904 202545
New Jersey Devils $25,932,379 $56,827,521 $6,672,479 $15,827,521 202646
New York Islanders $32,801,398 $57,141,168 $6,358,832 $16,141,168 212546
New York Rangers $6,060,393 $56,406,945 $7,093,055 $15,406,945 222244
Ottawa Senators $21,533,011 $44,886,904 $18,613,096 $3,886,904 212748
Philadelphia Flyers $46,006,340 $61,480,926 $2,019,074 $20,480,926 202444
Pittsburgh Penguins $28,959,845 $56,737,600 $6,762,400 $15,737,600 212748
San Jose Sharks $15,021,435 $57,970,137 $5,529,863 $16,970,137 212748
St. Louis Blues $29,544,858 $44,400,248 $19,099,752 $3,400,248 212344
Tampa Bay Lightning $49,866,363 $61,258,236 $2,241,764 $20,258,236 222345
Toronto Maple Leafs $35,746,514 $58,951,579 $4,548,421 $17,951,579 232649
Vancouver Canucks $22,930,305 $57,077,436 $6,422,564 $16,077,436 202848
Washington Capitals $14,625,600 $55,004,950 $8,495,050 $14,004,950 212445
Winnipeg Jets $20,289,570 $51,777,569 $11,722,431 $10,777,569 212445