Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5,575 - 92.92%
Level 2: 5000 - $60 - 3,846 - 76.92%
Level 3: 2000 - $35 - 1,589 - 79.44%
Level 4: 4000 - $20 - 3,806 - 95.15%
Luxury : 1000 - $200 - 966 - 96.56%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %15,781 - 87.67%
Average Income per Game$1,113,116
Year to Date Revenue$8,904,930

Expense

Pro Players Total Salaries$33,826,667
Farm Players Total Salaries$1,774,916
Coaches Total Salaries$1,580,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,726,549
Farm Year To Date Expenses$518,969
Pro Salary Cap To Date$8,291,629
Farm Salary Cap To Date$518,207

Estimate

Pro Estimated Season Revenue$36,732,836
Pro Remaining Season Days134
Pro Expenses Per Days$197,803
Pro Estimated Expenses$26,505,602
Farm Remaining Season Days123
Farm Expenses Per Days$10,565
Farm Estimated Expenses$1,299,495
Estimated Season Expenses$27,805,097
Season Salary Cap$33,826,667
Estimate Under Maximum Salary Cap of $79,500,000$45,673,333
Estimate Over Minimum Salary Cap of $0 $33,826,667
Current Bank Account$112,867,681
Projected Bank Account$121,795,420

Pro Players Salaries

Valtteri Filppula $5,000,000 (1)
Victor Rask $4,000,000 (4)
Ales Hemsky $4,000,000 (1)
Brenden Dillon $3,270,000 (3)
Ian Cole $2,100,000 (1)
Trevor Lewis $2,000,000 (3)
Mark Borowiecki $1,200,000 (3)
Buddy Robinson (Out of Payroll) $925,000 (1)
Victor Antipin $925,000 (1)
Markus Granlund $900,000 (1)
Riley Nash $900,000 (1)
Ivan Barbashev $850,000 (1)
Markus Hannikainen $800,000 (2)
Juho Lammikko $750,000 (2)
Mark Streit $700,000 (1)
Mathias Bau $700,000 (2)
Antti Niemi $700,000 (1)
Colby Cave $655,000 (1)
Kevin Ekman-Larsson $650,000 (2)
Ben Smith $650,000 (1)
Kurtis MacDermid $650,000 (1)
Scott Wilson $650,000 (1)
Tyler Graovac $650,000 (1)
Dakota Mermis $626,667 (2)
Al Montoya $500,000 (1)
Jordan Caron $0 (0)
Philip Larsen $0 (0)
Total Pro Players27
Salary Commitment
Year 2018 : $34,751,667
Year 2019 : $13,996,667
Year 2020 : $10,470,000
Year 2021 : $4,000,000
Salary Average Commitment
Year 2018 : $25,879,444
Year 2019 : $10,846,667
Year 2020 : $7,320,000
Year 2021 : $850,000
Salary Cap with 1 Way Contract
Year 2018 : $34,751,667
Year 2019 : $13,996,667
Year 2020 : $10,470,000
Year 2021 : $4,000,000

Farm Players Salaries

Henrik Haapala $92,500 (3)
Nathan Bastian $85,000 (3)
Brett Bulmer $85,000 (1)
Jon Martin $80,083 (2)
Vili Saarijarvi $75,000 (3)
Zac Dalpe $72,500 (2)
Scott Eansor (Out of Payroll) $72,000 (3)
Ryan Lomberg $71,000 (2)
Nick Moutrey $69,250 (2)
Ben Betker $68,333 (2)
Michael Carcone $67,500 (2)
Tye McGinn $65,000 (1)
Danny Moynihan $65,000 (1)
Dmitry Osipov $65,000 (3)
Steve Oleksy $65,000 (1)
Freddie Hamilton $65,000 (1)
Christopher Gibson $65,000 (1)
Jamie McBain $65,000 (1)
Zac Leslie $65,000 (1)
Zach Nastasiuk $64,750 (2)
Tyler Ganly (Out of Payroll) $64,000 (2)
Joshua Winquist $62,500 (2)
Ty Loney $62,500 (2)
Michael Joly $62,500 (2)
Anthony Greco $62,500 (2)
Michael Sgarbossa $60,000 (1)
Brad Thiessen $50,000 (1)
Total Farm Players27
Salary Commitment
Year 2018 : $1,846,916
Year 2019 : $1,196,916
Year 2020 : $389,500
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,768,833
Year 2019 : $1,113,833
Year 2020 : $318,917
Year 2021 : $0

Black Hawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,583 - 93.05%
Level 2: 5000 - $60 - 3,949 - 78.98%
Level 3: 2000 - $35 - 1,591 - 79.57%
Level 4: 4000 - $20 - 3,798 - 94.94%
Luxury : 1000 - $200 - 953 - 95.25%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %15,873 - 88.19%
Average Income per Game$1,117,367
Year to Date Revenue$11,173,670

Expense

Pro Players Total Salaries$68,735,000
Farm Players Total Salaries$600,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,581,410
Farm Year To Date Expenses$160,695
Pro Salary Cap To Date$17,279,730
Farm Salary Cap To Date$160,695

Estimate

Pro Estimated Season Revenue$34,638,377
Pro Remaining Season Days134
Pro Expenses Per Days$390,698
Pro Estimated Expenses$52,353,532
Farm Remaining Season Days123
Farm Expenses Per Days$3,571
Farm Estimated Expenses$439,233
Estimated Season Expenses$52,792,765
Season Salary Cap$68,735,000
Estimate Under Maximum Salary Cap of $79,500,000$10,765,000
Estimate Over Minimum Salary Cap of $0 $68,735,000
Current Bank Account$49,383,037
Projected Bank Account$31,228,649

Pro Players Salaries

Ryan Johansen $8,000,000 (2)
Paul Stastny $6,500,000 (3)
Joe Pavelski $5,900,000 (2)
Colton Parayko $5,700,000 (1)
Alexander Edler $5,000,000 (3)
Michael Del Zotto $4,500,000 (3)
Marcus Johansson $4,000,000 (2)
Jason Demers $3,650,000 (2)
Radko Gudas $3,400,000 (4)
Jean-Gabriel Pageau $3,000,000 (4)
Michal Neuvirth $2,900,000 (4)
Brian Elliott $2,700,000 (2)
Brock Nelson $2,500,000 (4)
Luke Schenn $2,100,000 (1)
Blake Comeau $2,000,000 (1)
Andrew Shaw $2,000,000 (1)
Jordan Martinook $1,750,000 (2)
Paul Byron $1,400,000 (4)
Alex Chiasson $1,000,000 (2)
Matthew Nieto $735,000 (1)
Derek Mathers $0 (0)
Brendan Woods $0 (0)
Scott Wedgewood $0 (0)
Garret Ross $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $68,735,000
Year 2019 : $56,200,000
Year 2020 : $29,200,000
Year 2021 : $13,200,000
Salary Average Commitment
Year 2018 : $51,035,000
Year 2019 : $40,500,000
Year 2020 : $29,200,000
Year 2021 : $13,200,000
Salary Cap with 1 Way Contract
Year 2018 : $68,735,000
Year 2019 : $56,200,000
Year 2020 : $29,200,000
Year 2021 : $13,200,000

Farm Players Salaries

Matt Taormina $100,000 (2)
Zach Trotman $100,000 (2)
Brett Connolly $95,000 (1)
Erik Cernak $85,000 (3)
Thomas Schemitsch $70,000 (2)
Christoph Bertschy $50,000 (1)
Quentin Shore $50,000 (2)
Adam Wilcox $50,000 (1)
Total Farm Players8
Salary Commitment
Year 2018 : $600,000
Year 2019 : $405,000
Year 2020 : $85,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $507,500
Year 2019 : $312,500
Year 2020 : $0
Year 2021 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,868 - 97.80%
Level 2: 5000 - $60 - 3,966 - 79.32%
Level 3: 2000 - $35 - 1,616 - 80.78%
Level 4: 4000 - $20 - 3,767 - 94.17%
Luxury : 1000 - $200 - 951 - 95.13%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %16,168 - 89.82%
Average Income per Game$1,146,912
Year to Date Revenue$11,469,120

Expense

Pro Players Total Salaries$79,496,000
Farm Players Total Salaries$1,451,700
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,214,064
Farm Year To Date Expenses$377,819
Pro Salary Cap To Date$19,850,958
Farm Salary Cap To Date$376,329

Estimate

Pro Estimated Season Revenue$35,554,272
Pro Remaining Season Days134
Pro Expenses Per Days$449,698
Pro Estimated Expenses$60,259,532
Farm Remaining Season Days123
Farm Expenses Per Days$8,641
Farm Estimated Expenses$1,062,843
Estimated Season Expenses$61,322,375
Season Salary Cap$79,496,000
Estimate Under Maximum Salary Cap of $79,500,000$4,000
Estimate Over Minimum Salary Cap of $0 $79,496,000
Current Bank Account$13,634,456
Projected Bank Account-$12,133,647

Pro Players Salaries

Jonathan Toews $9,500,000 (4)
Mikko Koivu $6,500,000 (1)
Matt Niskanen $5,750,000 (4)
Oliver Ekman-Larsson $5,500,000 (2)
Martin Jones $5,500,000 (4)
Frans Nielsen $5,250,000 (2)
Chris Kreider $4,625,000 (4)
Anton Stralman $4,500,000 (1)
Brendan Smith $4,000,000 (4)
Tyler Bozak $4,000,000 (2)
Wayne Simmonds $3,975,000 (3)
Jake Gardiner $3,900,000 (1)
Vladimir Sobotka $3,500,000 (4)
Trevor Daley $3,300,000 (2)
Marcus Kruger $2,500,000 (4)
Calle Jarnkrok $2,000,000 (1)
Auston Matthews $950,000 (2)
Dylan Larkin $950,000 (1)
Robby Fabbri $900,000 (1)
Dalton Prout (1 Way Contract) $896,000 (3)
Travis Dermott $850,000 (2)
Garret Sparks $650,000 (1)
Yannick Veilleux $0 (0)
Total Pro Players23
Salary Commitment
Year 2018 : $79,496,000
Year 2019 : $60,096,000
Year 2020 : $40,246,000
Year 2021 : $35,375,000
Salary Average Commitment
Year 2018 : $79,496,000
Year 2019 : $60,096,000
Year 2020 : $40,246,000
Year 2021 : $35,375,000
Salary Cap with 1 Way Contract
Year 2018 : $79,496,000
Year 2019 : $60,096,000
Year 2020 : $40,246,000
Year 2021 : $35,375,000

Farm Players Salaries

Peter Holland $125,000 (1)
Filip Hronek $85,000 (3)
Brett Pollock $85,000 (3)
Eric Comrie $80,000 (1)
Hunter Smith $80,000 (1)
Mason Marchment $76,700 (2)
Dennis Yan $75,000 (3)
Joonas Korpisalo $75,000 (1)
Keaton Thompson $70,000 (2)
Connor Ingram $70,000 (3)
Aaron Ness $65,000 (1)
Joe Hicketts $65,000 (1)
Josh Leivo $65,000 (1)
Jack Flinn $65,000 (1)
Jan Kostalek $60,000 (1)
Jared Coreau $60,000 (1)
Eric Roy $50,000 (1)
Emil Johansson $50,000 (3)
Adam Ollas Mattsson $50,000 (3)
Marek Langhamer $50,000 (1)
Zac Larraza $50,000 (1)
Total Farm Players21
Salary Commitment
Year 2018 : $1,451,700
Year 2019 : $561,700
Year 2020 : $415,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $911,700
Year 2019 : $146,700
Year 2020 : $0
Year 2021 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 5,709 - 95.14%
Level 2: 5000 - $60 - 4,053 - 81.06%
Level 3: 2000 - $35 - 1,568 - 78.40%
Level 4: 4000 - $20 - 3,660 - 91.51%
Luxury : 1000 - $200 - 937 - 93.71%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %15,927 - 88.48%
Average Income per Game$1,129,536
Year to Date Revenue$12,424,900

Expense

Pro Players Total Salaries$62,500,000
Farm Players Total Salaries$3,372,000
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,463,694
Farm Year To Date Expenses$903,495
Pro Salary Cap To Date$15,709,498
Farm Salary Cap To Date$903,495

Estimate

Pro Estimated Season Revenue$33,886,091
Pro Remaining Season Days134
Pro Expenses Per Days$365,922
Pro Estimated Expenses$49,033,548
Farm Remaining Season Days123
Farm Expenses Per Days$20,071
Farm Estimated Expenses$2,468,733
Estimated Season Expenses$51,502,281
Season Salary Cap$62,500,000
Estimate Under Maximum Salary Cap of $79,500,000$17,000,000
Estimate Over Minimum Salary Cap of $0 $62,500,000
Current Bank Account$135,445,662
Projected Bank Account$117,829,472

Pro Players Salaries

Johnny Gaudreau $6,750,000 (3)
Aleksander Barkov $5,900,000 (3)
Dougie Hamilton $5,800,000 (1)
Blake Wheeler $5,600,000 (2)
Nino Niederreiter $5,250,000 (3)
Frederik Andersen $5,000,000 (3)
Olli Maatta $4,100,000 (1)
Connor Hellebuyck $3,900,000 (3)
Filip Forsberg $3,700,000 (1)
Mathieu Perreault $3,000,000 (2)
Mikael Granlund $3,000,000 (1)
Andreas Athanasiou $2,100,000 (4)
Brooks Orpik $2,000,000 (1)
Johan Larsson $1,100,000 (1)
Sam Reinhart $950,000 (1)
Noah Hanifin $950,000 (1)
Patrik Nemeth $925,000 (1)
Alex Tuch $900,000 (2)
Mike Matheson $900,000 (1)
Austin Watson $675,000 (2)
Bryce Van Brabant $0 (0)
Total Pro Players21
Salary Commitment
Year 2018 : $62,500,000
Year 2019 : $39,075,000
Year 2020 : $28,900,000
Year 2021 : $2,100,000
Salary Average Commitment
Year 2018 : $60,550,000
Year 2019 : $37,125,000
Year 2020 : $28,900,000
Year 2021 : $2,100,000
Salary Cap with 1 Way Contract
Year 2018 : $62,500,000
Year 2019 : $39,075,000
Year 2020 : $28,900,000
Year 2021 : $2,100,000

Farm Players Salaries

Clarke MacArthur $475,000 (2)
Nathan Beaulieu $240,000 (3)
Alex Iafallo $97,500 (3)
Andreas Borgman $95,000 (4)
Michael Dal Colle $95,000 (2)
Cole Bardreau $95,000 (1)
Zach Senyshyn $95,000 (3)
Marcus Sorensen $94,000 (3)
Kasimir Kaskisuo $93,000 (1)
Michael Kapla $90,000 (2)
Jason Dickinson $90,000 (1)
Andreas Englund $85,000 (2)
A.J. Greer $85,000 (2)
Dean Kukan $77,500 (1)
Adin Hill $75,000 (1)
Matt Puempel $73,000 (3)
Antoine Waked $73,000 (2)
Joel Hanley $72,500 (1)
Michael Chaput $70,000 (1)
Cameron Schilling $70,000 (2)
Radim Simek $70,000 (2)
Ryan Stanton $70,000 (1)
Yaroslav Dyblenko $70,000 (2)
Anton Slepyshev $70,000 (1)
JC Lipon $70,000 (2)
Evan McEneny $66,000 (1)
Nicolas Kerdiles $65,500 (4)
Ahti Oksanen $65,000 (2)
Daniel Catenacci $65,000 (3)
Matej Machovsky $65,000 (2)
James de Haas $65,000 (2)
Kyle Criscuolo $65,000 (1)
Mikkel Aagaard $65,000 (1)
Stephon Williams $60,000 (1)
Jacob Middleton $50,000 (2)
Anton Cederholm $50,000 (3)
Sami Niku $50,000 (3)
Christian Jaros $50,000 (3)
Total Farm Players38
Salary Commitment
Year 2018 : $3,372,000
Year 2019 : $2,403,000
Year 2020 : $975,000
Year 2021 : $160,500
Salary Average Commitment
Year 2018 : $3,255,800
Year 2019 : $2,286,800
Year 2020 : $858,800
Year 2021 : $160,500

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,670 - 94.50%
Level 2: 5000 - $60 - 3,869 - 77.38%
Level 3: 2000 - $35 - 1,553 - 77.66%
Level 4: 4000 - $20 - 3,738 - 93.46%
Luxury : 1000 - $200 - 927 - 92.70%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %15,758 - 87.54%
Average Income per Game$1,113,692
Year to Date Revenue$10,023,230

Expense

Pro Players Total Salaries$75,388,888
Farm Players Total Salaries$1,987,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,329,615
Farm Year To Date Expenses$532,215
Pro Salary Cap To Date$18,952,515
Farm Salary Cap To Date$532,215

Estimate

Pro Estimated Season Revenue$35,638,151
Pro Remaining Season Days134
Pro Expenses Per Days$429,547
Pro Estimated Expenses$57,559,298
Farm Remaining Season Days123
Farm Expenses Per Days$11,827
Farm Estimated Expenses$1,454,721
Estimated Season Expenses$59,014,019
Season Salary Cap$75,388,888
Estimate Under Maximum Salary Cap of $79,500,000$4,111,112
Estimate Over Minimum Salary Cap of $0 $75,388,888
Current Bank Account$76,747,028
Projected Bank Account$53,371,160

Pro Players Salaries

Jamie Benn $9,500,000 (4)
John Tavares $9,500,000 (1)
Dustin Byfuglien $7,600,000 (2)
David Pastrnak $6,666,666 (4)
Mark Scheifele $6,000,000 (3)
Milan Lucic $6,000,000 (3)
Ryan Nugent-Hopkins $5,800,000 (1)
Eric Staal $4,500,000 (4)
Alex Galchenyuk $3,750,000 (2)
Matt Murray $3,750,000 (3)
Joel Edmundson $2,450,000 (3)
Ryan Miller $2,222,222 (2)
Deryk Engelland $2,000,000 (2)
Zach Werenski $950,000 (2)
Clayton Keller $950,000 (3)
Charlie McAvoy $950,000 (3)
Brandon Carlo $850,000 (2)
Matt Grzelcyk $700,000 (2)
Miles Wood $650,000 (2)
Ben Harpur $600,000 (1)
Kurtis Gabriel $0 (0)
Total Pro Players21
Salary Commitment
Year 2018 : $75,388,888
Year 2019 : $59,488,888
Year 2020 : $40,766,666
Year 2021 : $20,666,666
Salary Average Commitment
Year 2018 : $41,872,222
Year 2019 : $25,972,222
Year 2020 : $10,050,000
Year 2021 : $900,000
Salary Cap with 1 Way Contract
Year 2018 : $75,388,888
Year 2019 : $59,488,888
Year 2020 : $40,766,666
Year 2021 : $20,666,666

Farm Players Salaries

Oscar Fantenberg $100,000 (4)
Matthew Highmore $97,500 (2)
Luke Kunin $95,000 (3)
Haydn Fleury $95,000 (2)
Jake Debrusk $95,000 (2)
Zack MacEwen $92,500 (3)
Vinni Lettieri $92,500 (2)
Liam O'Brien $92,500 (1)
Filip Chytil $90,000 (3)
Austin Czarnik $90,000 (2)
MacKenzie Weegar $85,000 (1)
Ian McCoshen $85,000 (2)
Justin Bailey $80,000 (1)
Rasmus Andersson $80,000 (2)
Maxime Lagace $72,000 (1)
Sean Kuraly $70,000 (3)
Kyle Wood $70,000 (2)
Nicolas Roy $65,000 (3)
Kevin Roy $65,000 (2)
Kristers Gudlevskis $65,000 (4)
Jesse Gabrielle $60,000 (3)
Dysin Mayo $50,000 (2)
Daniel O'Regan $50,000 (2)
Reid Duke $50,000 (3)
Vincent Dunn $50,000 (3)
Cameron Hughes $50,000 (3)
Total Farm Players26
Salary Commitment
Year 2018 : $1,987,000
Year 2019 : $1,657,500
Year 2020 : $787,500
Year 2021 : $165,000
Salary Average Commitment
Year 2018 : $1,542,000
Year 2019 : $1,212,500
Year 2020 : $342,500
Year 2021 : $180,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5,607 - 93.45%
Level 2: 5000 - $60 - 3,861 - 77.22%
Level 3: 2000 - $35 - 1,584 - 79.18%
Level 4: 4000 - $20 - 3,794 - 94.85%
Luxury : 1000 - $200 - 917 - 91.72%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %15,763 - 87.57%
Average Income per Game$1,107,110
Year to Date Revenue$11,071,100

Expense

Pro Players Total Salaries$72,311,189
Farm Players Total Salaries$2,567,500
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,531,866
Farm Year To Date Expenses$681,798
Pro Salary Cap To Date$18,050,018
Farm Salary Cap To Date$679,563

Estimate

Pro Estimated Season Revenue$34,320,410
Pro Remaining Season Days134
Pro Expenses Per Days$413,750
Pro Estimated Expenses$55,442,500
Farm Remaining Season Days123
Farm Expenses Per Days$15,283
Farm Estimated Expenses$1,879,809
Estimated Season Expenses$57,322,309
Season Salary Cap$72,311,189
Estimate Under Maximum Salary Cap of $79,500,000$7,188,811
Estimate Over Minimum Salary Cap of $0 $72,311,189
Current Bank Account$5,434,761
Projected Bank Account-$17,567,138

Pro Players Salaries

Steven Stamkos $7,500,000 (1)
Vladimir Tarasenko $7,500,000 (2)
Nicklas Backstrom $6,700,000 (2)
Duncan Keith $5,538,462 (1)
Jeff Carter $5,272,727 (4)
Jared Spurgeon $5,000,000 (1)
Jason Pominville $4,850,000 (3)
Jake Muzzin $4,000,000 (4)
Josh Bailey $3,200,000 (3)
Andrew MacDonald $2,800,000 (4)
Andrew Cogliano $2,750,000 (2)
Darren Helm $2,500,000 (2)
Chris Kunitz $2,500,000 (1)
John Gibson $2,300,000 (2)
Jason Chimera $2,250,000 (2)
Kari Lehtonen $1,800,000 (3)
Yanni Gourde $1,500,000 (1)
Dennis Seidenberg $1,500,000 (2)
Roman Polak $1,450,000 (4)
Derek Ryan $750,000 (2)
Rob O'Gara $650,000 (1)
Nikita Jevpalovs $0 (0)
Tyler Gaudet $0 (0)
Patrick Brown $0 (0)
John Ramage $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $72,311,189
Year 2019 : $49,622,727
Year 2020 : $23,372,727
Year 2021 : $13,522,727
Salary Average Commitment
Year 2018 : $27,550,000
Year 2019 : $21,175,000
Year 2020 : $6,050,000
Year 2021 : $4,250,000
Salary Cap with 1 Way Contract
Year 2018 : $72,311,189
Year 2019 : $49,622,727
Year 2020 : $23,372,727
Year 2021 : $13,522,727

Farm Players Salaries

Thomas Greiss $300,000 (4)
Lee Stempniak $250,000 (2)
Chris Wagner $115,000 (1)
Michal Kempny $100,000 (3)
Nick Lappin $95,000 (1)
Dryden Hunt $95,000 (2)
Mike Vecchione $87,500 (2)
Antoine Bibeau $85,000 (2)
Jordan Oesterle $85,000 (2)
Griffin Reinhart $80,000 (2)
Alexandre Fortin $75,000 (2)
Chad Ruhwedel $75,000 (2)
Justin Holl $75,000 (2)
Viktor Svedberg $75,000 (1)
Alexandre Grenier $70,000 (2)
Jonny Brodzinski $67,500 (2)
Nick Ellis $67,500 (1)
Jean-Sebastien Dea $67,500 (2)
Casey DeSmith $67,500 (2)
Kevin Boyle $67,500 (2)
Cavan Fitzgerald $65,000 (2)
Brandon Pirri $65,000 (1)
Kevin Rooney $65,000 (1)
Jordan Maletta $65,000 (1)
Niki Petti $65,000 (2)
Jalen Chatfield $65,000 (2)
Logan Shaw $65,000 (1)
Conor Sheary $62,500 (1)
Gabriel Fontaine $50,000 (3)
Total Farm Players29
Salary Commitment
Year 2018 : $2,567,500
Year 2019 : $1,892,500
Year 2020 : $450,000
Year 2021 : $300,000
Salary Average Commitment
Year 2018 : $2,530,195
Year 2019 : $1,867,778
Year 2020 : $400,000
Year 2021 : $300,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5,763 - 96.04%
Level 2: 5000 - $60 - 4,020 - 80.41%
Level 3: 2000 - $35 - 1,543 - 77.14%
Level 4: 4000 - $20 - 3,747 - 93.68%
Luxury : 1000 - $200 - 958 - 95.77%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %16,031 - 89.06%
Average Income per Game$1,137,958
Year to Date Revenue$7,965,705

Expense

Pro Players Total Salaries$51,858,000
Farm Players Total Salaries$1,457,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,429,499
Farm Year To Date Expenses$397,204
Pro Salary Cap To Date$12,915,045
Farm Salary Cap To Date$397,204

Estimate

Pro Estimated Season Revenue$38,690,567
Pro Remaining Season Days134
Pro Expenses Per Days$300,883
Pro Estimated Expenses$40,318,322
Farm Remaining Season Days123
Farm Expenses Per Days$8,676
Farm Estimated Expenses$1,067,148
Estimated Season Expenses$41,385,470
Season Salary Cap$49,775,000
Estimate Under Maximum Salary Cap of $79,500,000$29,725,000
Estimate Over Minimum Salary Cap of $0 $49,775,000
Current Bank Account$24,299,362
Projected Bank Account$21,604,459

Pro Players Salaries

Taylor Hall $6,000,000 (4)
Mark Stone $5,600,000 (3)
Karl Alzner $4,625,000 (4)
Evgeni Dadonov $4,250,000 (3)
T.J. Oshie $4,175,000 (1)
Justin Braun $3,800,000 (2)
Michael Stone $3,450,000 (4)
Thomas Hickey $3,250,000 (3)
Boone Jenner $2,900,000 (1)
Brad Richardson (Out of Payroll) $2,083,000 (1)
Dmitrij Jaskin $1,500,000 (3)
Ryan Hartman $1,500,000 (3)
Anders Nilsson $1,250,000 (1)
Neal Pionk $1,200,000 (1)
Zach Aston-Reese $1,200,000 (1)
Nicholas Merkley $900,000 (3)
Brendan Lemieux $850,000 (2)
Harri Sateri $750,000 (3)
Cory Conacher $725,000 (3)
Emil Pettersson $700,000 (3)
Brady Austin $650,000 (1)
Markus Nutivaara $500,000 (2)
Caleb Herbert $0 (0)
Joe Faust $0 (0)
Mitchell Heard $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $51,858,000
Year 2019 : $38,400,000
Year 2020 : $33,250,000
Year 2021 : $14,075,000
Salary Average Commitment
Year 2018 : $38,308,000
Year 2019 : $24,850,000
Year 2020 : $19,700,000
Year 2021 : $4,625,000
Salary Cap with 1 Way Contract
Year 2018 : $51,858,000
Year 2019 : $38,400,000
Year 2020 : $33,250,000
Year 2021 : $14,075,000

Farm Players Salaries

Gemel Smith $100,000 (2)
Tim Heed $85,000 (2)
Jeremy Roy $85,000 (3)
Graham Knott $80,000 (3)
Taylor Leier $80,000 (3)
Alexander True $80,000 (3)
Yakov Trenin $80,000 (3)
Michael McNiven $75,000 (2)
Keegan Lowe $65,000 (4)
Dan Renouf $65,000 (1)
Max McCormick $65,000 (2)
Garrett Wilson $65,000 (2)
Thomas DiPauli $65,000 (2)
Josh Wesley $60,000 (3)
Stephen MacAulay $57,500 (2)
John Muse $50,000 (1)
Jamie Phillips $50,000 (2)
Freddie Tiffels $50,000 (3)
Maxime Lajoie $50,000 (3)
Pavel Jenys $50,000 (3)
Chase Lang $50,000 (3)
Andreas Johnsson $50,000 (2)
Total Farm Players22
Salary Commitment
Year 2018 : $1,457,500
Year 2019 : $1,342,500
Year 2020 : $730,000
Year 2021 : $65,000
Salary Average Commitment
Year 2018 : $985,000
Year 2019 : $870,000
Year 2020 : $307,500
Year 2021 : $75,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $100 - 5,627 - 93.79%
Level 2: 5000 - $60 - 3,839 - 76.78%
Level 3: 2000 - $35 - 1,589 - 79.46%
Level 4: 4000 - $20 - 3,797 - 94.93%
Luxury : 1000 - $200 - 927 - 92.70%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %15,780 - 87.66%
Average Income per Game$1,110,028
Year to Date Revenue$11,100,280

Expense

Pro Players Total Salaries$41,510,000
Farm Players Total Salaries$1,450,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$11,251,113
Farm Year To Date Expenses$389,686
Pro Salary Cap To Date$10,840,493
Farm Salary Cap To Date$385,746

Estimate

Pro Estimated Season Revenue$34,410,868
Pro Remaining Season Days134
Pro Expenses Per Days$238,603
Pro Estimated Expenses$31,972,802
Farm Remaining Season Days123
Farm Expenses Per Days$8,631
Farm Estimated Expenses$1,061,613
Estimated Season Expenses$33,034,415
Season Salary Cap$41,510,000
Estimate Under Maximum Salary Cap of $79,500,000$37,990,000
Estimate Over Minimum Salary Cap of $0 $41,510,000
Current Bank Account$51,687,471
Projected Bank Account$53,063,924

Pro Players Salaries

Ben Bishop $7,250,000 (2)
Jay Bouwmeester $4,800,000 (1)
Brandon Sutter $4,000,000 (4)
Colin Wilson $4,000,000 (2)
Josh Gorges (Out of Payroll) $3,900,000 (1)
Adam McQuaid $3,000,000 (2)
Kevin Bieksa $3,000,000 (2)
Carl Hagelin $2,750,000 (1)
Jan Rutta $2,500,000 (4)
Luke Glendening $1,750,000 (4)
Nick Jensen $1,250,000 (4)
Torrey Mitchell $1,000,000 (1)
Chris Bourque $750,000 (2)
Anthony Cirelli $750,000 (3)
Andrew Desjardins $750,000 (2)
Cole Schneider $750,000 (2)
Chris Butler $750,000 (3)
Nathan Gerbe $750,000 (3)
Josh Archibald $675,000 (4)
Eddie Pasquale $535,000 (2)
Marek Hrivik $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $45,410,000
Year 2019 : $32,460,000
Year 2020 : $12,425,000
Year 2021 : $10,175,000
Salary Average Commitment
Year 2018 : $28,160,000
Year 2019 : $20,010,000
Year 2020 : $11,225,000
Year 2021 : $9,725,000
Salary Cap with 1 Way Contract
Year 2018 : $45,410,000
Year 2019 : $32,460,000
Year 2020 : $12,425,000
Year 2021 : $10,175,000

Farm Players Salaries

Andrew Hammond $135,000 (2)
Kalle Kossila $100,000 (3)
Ryan Collins $80,000 (3)
Casey Bailey $75,000 (2)
Steve Michalek $72,500 (2)
Matt Lorito (Out of Payroll) $67,500 (1)
Justin Dowling $65,000 (1)
Dylan Olsen $65,000 (1)
Bogdan Yakimov $65,000 (2)
Alexander Burmistrov $65,000 (1)
Colin Smith $65,000 (1)
Tanner Glass $65,000 (1)
Teddy Purcell $65,000 (1)
Trevor Murphy $65,000 (1)
Andrei Mironov $50,000 (1)
Chris Mueller $50,000 (1)
Spencer Watson $50,000 (3)
Jim O'Brien $50,000 (1)
Nathan Paetsch $50,000 (1)
Paul Thompson $50,000 (1)
Chris Conner $50,000 (1)
T.J. Hensick $50,000 (1)
Total Farm Players22
Salary Commitment
Year 2018 : $1,450,000
Year 2019 : $577,500
Year 2020 : $230,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,270,000
Year 2019 : $447,500
Year 2020 : $100,000
Year 2021 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $150 - 3,134 - 52.23%
Level 2: 5000 - $80 - 2,997 - 59.94%
Level 3: 2000 - $50 - 1,128 - 56.39%
Level 4: 4000 - $30 - 2,153 - 53.81%
Luxury : 1000 - $250 - 624 - 62.39%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %10,035 - 55.75%
Average Income per Game$986,715
Year to Date Revenue$7,893,720

Expense

Pro Players Total Salaries$66,120,000
Farm Players Total Salaries$1,970,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,116,770
Farm Year To Date Expenses$524,700
Pro Salary Cap To Date$16,613,955
Farm Salary Cap To Date$521,577

Estimate

Pro Estimated Season Revenue$32,561,595
Pro Remaining Season Days134
Pro Expenses Per Days$380,559
Pro Estimated Expenses$50,994,906
Farm Remaining Season Days123
Farm Expenses Per Days$11,726
Farm Estimated Expenses$1,442,298
Estimated Season Expenses$52,437,204
Season Salary Cap$66,120,000
Estimate Under Maximum Salary Cap of $79,500,000$13,380,000
Estimate Over Minimum Salary Cap of $0 $66,120,000
Current Bank Account$45,276,984
Projected Bank Account$25,401,375

Pro Players Salaries

Corey Perry $8,450,000 (3)
Claude Giroux $8,270,000 (4)
Henrik Lundqvist $8,000,000 (2)
Matt Duchene $6,000,000 (3)
Dan Girardi $5,500,000 (1)
Andrej Sekera $5,000,000 (2)
James Neal $5,000,000 (2)
Sam Gagner $3,200,000 (1)
Kris Russell $2,600,000 (2)
Thomas Vanek $2,500,000 (3)
Michael Raffl $2,400,000 (2)
Antoine Vermette $2,000,000 (2)
Lauri Korpikoski $1,400,000 (1)
Anthony Duclair $1,200,000 (2)
Jesse Puljujarvi $950,000 (2)
Patrick Wiercioch $950,000 (2)
Dylan DeMelo $750,000 (2)
Reto Berra $700,000 (4)
Mike Richards $650,000 (2)
Ryan Graves $600,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $66,120,000
Year 2019 : $55,420,000
Year 2020 : $25,920,000
Year 2021 : $8,970,000
Salary Average Commitment
Year 2018 : $24,283,333
Year 2019 : $22,283,333
Year 2020 : $9,950,000
Year 2021 : $1,450,000
Salary Cap with 1 Way Contract
Year 2018 : $66,120,000
Year 2019 : $55,420,000
Year 2020 : $25,920,000
Year 2021 : $8,970,000

Farm Players Salaries

Eddie Lack $180,000 (3)
Korbinian Holzer $95,000 (1)
Cedric Paquette $90,000 (1)
Wade Megan $85,000 (1)
Felix Girard $85,000 (3)
Steve Bernier $85,000 (2)
Vitek Vanecek $85,000 (2)
Jake Chelios $70,000 (1)
Vince Pedrie $65,000 (2)
Mitch Hults $65,000 (2)
Mason Geertsen $65,000 (1)
Josiah Didier $65,000 (1)
Hampus Gustafsson $65,000 (2)
Ben Street $65,000 (1)
Hunter Warner $65,000 (2)
Macoy Erkamps $65,000 (2)
Nick DeSimone $65,000 (2)
Alex Dostie $60,000 (3)
Alex Grant $50,000 (3)
Ben Thomson $50,000 (3)
Anthony Camara $50,000 (3)
Brady Brassart $50,000 (3)
Joel Lowry $50,000 (1)
Dominik Shine $50,000 (3)
Alex Wideman (Out of Payroll) $50,000 (3)
Andre Benoit $50,000 (3)
Max Gortz $50,000 (1)
Anthony Peters $50,000 (3)
Austin Ortega $50,000 (3)
Total Farm Players29
Salary Commitment
Year 2018 : $1,970,000
Year 2019 : $1,335,000
Year 2020 : $775,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,890,000
Year 2019 : $1,255,000
Year 2020 : $695,000
Year 2021 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,641 - 94.01%
Level 2: 5000 - $60 - 3,951 - 79.03%
Level 3: 2000 - $35 - 1,519 - 75.96%
Level 4: 4000 - $20 - 3,714 - 92.85%
Luxury : 1000 - $200 - 911 - 91.13%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %15,737 - 87.43%
Average Income per Game$1,110,864
Year to Date Revenue$8,886,910

Expense

Pro Players Total Salaries$43,008,300
Farm Players Total Salaries$2,193,500
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$10,696,612
Farm Year To Date Expenses$656,815
Pro Salary Cap To Date$10,445,202
Farm Salary Cap To Date$656,815

Estimate

Pro Estimated Season Revenue$36,658,504
Pro Remaining Season Days134
Pro Expenses Per Days$245,856
Pro Estimated Expenses$32,944,704
Farm Remaining Season Days123
Farm Expenses Per Days$13,057
Farm Estimated Expenses$1,606,011
Estimated Season Expenses$34,550,715
Season Salary Cap$43,008,300
Estimate Under Maximum Salary Cap of $79,500,000$36,491,700
Estimate Over Minimum Salary Cap of $0 $43,008,300
Current Bank Account$195,475,883
Projected Bank Account$197,583,672

Pro Players Salaries

Keith Yandle $5,500,000 (1)
Adam Henrique $5,000,000 (4)
Vincent Trocheck $4,750,000 (2)
Dustin Brown $4,750,000 (4)
Jake Allen $4,350,000 (4)
Mark Pysyk $2,600,000 (4)
Chad Johnson $2,000,000 (3)
Melker Karlsson $2,000,000 (1)
Nick Shore $1,650,000 (4)
Ben Chiarot (Out of Payroll) $1,300,000 (4)
Alexander Petrovic $1,200,000 (1)
Patrick Eaves $1,000,000 (1)
Colton Sceviour $950,000 (3)
Max Domi $950,000 (1)
Joel Eriksson Ek $900,000 (2)
Alex Lyon $900,000 (1)
Julius Honka $833,300 (4)
Stephen Johns $800,000 (1)
Brandon Tanev $750,000 (3)
Esa Lindell $750,000 (1)
Pierre-Edouard Bellemare $725,000 (1)
Miikka Salomaki $650,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $44,308,300
Year 2019 : $30,483,300
Year 2020 : $24,183,300
Year 2021 : $20,483,300
Salary Average Commitment
Year 2018 : $20,075,000
Year 2019 : $12,100,000
Year 2020 : $9,650,000
Year 2021 : $7,900,000
Salary Cap with 1 Way Contract
Year 2018 : $44,308,300
Year 2019 : $30,483,300
Year 2020 : $24,183,300
Year 2021 : $20,483,300

Farm Players Salaries

Dale Weise $180,000 (2)
Joakim Nordstrom $112,500 (1)
Sheldon Dries $92,500 (2)
Gavin Bayreuther $92,500 (2)
Julien Gauthier $90,000 (3)
Laurent Dauphin $85,000 (1)
Madison Bowey $80,000 (1)
Nicolas Aube-Kubel $80,000 (2)
Philippe Desrosiers $80,000 (1)
Filip Gustavsson $80,000 (3)
Jonas Siegenthaler $80,000 (3)
Jeremy Lauzon $80,000 (3)
Samuel Laberge $78,500 (4)
Justin Kirkland $75,000 (2)
Philippe Myers $72,500 (4)
Curtis McKenzie $70,000 (4)
Louie Belpedio $70,000 (3)
Jean-Francois Berube $70,000 (4)
Landon Bow $70,000 (3)
Brad Hunt $70,000 (2)
Mike Reilly $65,000 (1)
Greg Carey $65,000 (2)
Ludwig Bystrom $65,000 (3)
Austin Wagner $60,000 (3)
Ben Thomas $60,000 (2)
Michael Bunting $60,000 (1)
Michael Spacek $60,000 (3)
Oskar Lindblom $50,000 (3)
Total Farm Players28
Salary Commitment
Year 2018 : $2,193,500
Year 2019 : $1,711,000
Year 2020 : $996,000
Year 2021 : $291,000
Salary Average Commitment
Year 2018 : $1,673,250
Year 2019 : $1,233,250
Year 2020 : $518,250
Year 2021 : $270,750

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $90 - 5,743 - 95.71%
Level 2: 5000 - $50 - 4,754 - 95.07%
Level 3: 2000 - $30 - 1,913 - 95.63%
Level 4: 4000 - $25 - 2,564 - 64.10%
Luxury : 1000 - $175 - 973 - 97.26%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %15,945 - 88.59%
Average Income per Game$1,046,184
Year to Date Revenue$12,554,205

Expense

Pro Players Total Salaries$41,225,000
Farm Players Total Salaries$2,507,500
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$10,730,871
Farm Year To Date Expenses$657,734
Pro Salary Cap To Date$10,454,319
Farm Salary Cap To Date$657,734

Estimate

Pro Estimated Season Revenue$30,339,329
Pro Remaining Season Days134
Pro Expenses Per Days$236,453
Pro Estimated Expenses$31,684,702
Farm Remaining Season Days123
Farm Expenses Per Days$14,926
Farm Estimated Expenses$1,835,898
Estimated Season Expenses$33,520,600
Season Salary Cap$41,225,000
Estimate Under Maximum Salary Cap of $79,500,000$38,275,000
Estimate Over Minimum Salary Cap of $0 $41,225,000
Current Bank Account$136,760,491
Projected Bank Account$133,579,220

Pro Players Salaries

Leon Draisaitl $8,500,000 (4)
Chris Tanev $4,000,000 (1)
Mattias Ekholm $3,750,000 (3)
Connor Murphy $3,750,000 (3)
Jonathan Bernier $3,000,000 (1)
Jon Marchessault $2,250,000 (2)
Radek Faksa $2,200,000 (3)
Jason Garrison $2,150,000 (1)
Adam Lowry $1,800,000 (2)
Adam Pelech $1,600,000 (3)
Jack Eichel $950,000 (1)
Patrik Laine $950,000 (2)
Nikolaj Ehlers $950,000 (1)
Nate Prosser $900,000 (1)
Chandler Stephenson $775,000 (2)
Brayden Point $700,000 (2)
Jake Guentzel $700,000 (2)
Brian Gibbons $650,000 (1)
Denis Malgin $650,000 (2)
Zane McIntyre $500,000 (3)
Anton Lindholm $500,000 (2)
Connor Crisp $0 (0)
Ryan Bourque $0 (0)
Dylan Blujus $0 (0)
Rob Flick $0 (0)
Dalton Smith $0 (0)
Graham Black $0 (0)
Total Pro Players27
Salary Commitment
Year 2018 : $41,225,000
Year 2019 : $28,625,000
Year 2020 : $20,300,000
Year 2021 : $8,500,000
Salary Average Commitment
Year 2018 : $29,800,000
Year 2019 : $21,200,000
Year 2020 : $14,200,000
Year 2021 : $8,500,000
Salary Cap with 1 Way Contract
Year 2018 : $41,225,000
Year 2019 : $28,625,000
Year 2020 : $20,300,000
Year 2021 : $8,500,000

Farm Players Salaries

Milan Michalek $400,000 (2)
Nick Cousins $100,000 (2)
Connor Carrick $90,000 (1)
Eric Cornel $85,000 (2)
Remi Elie $85,000 (1)
Lukas Sedlak $82,500 (2)
Gustav Olofsson $80,000 (1)
Brendan Guhle $80,000 (3)
Eamon McAdam $75,000 (2)
Brendan Gaunce $75,000 (2)
Kyle Capobianco $75,000 (3)
Michael Paliotta $75,000 (1)
Niklas Hansson $75,000 (3)
Dominic Turgeon $75,000 (2)
Michael Amadio $70,000 (2)
Chris Driedger $70,000 (1)
Jens Looke $70,000 (3)
Dylan Sadowy $70,000 (2)
Mikhail Vorobyev $65,000 (3)
Philip Samuelsson $65,000 (2)
Chase De Leo $65,000 (1)
Petteri Lindbohm $65,000 (2)
Justin Auger $65,000 (2)
Nick Paul $65,000 (1)
Robbie Russo $65,000 (1)
Devon Toews $60,000 (2)
Brandon Crawley $60,000 (3)
Tyler Lewington $50,000 (1)
Clark Bishop $50,000 (2)
Jaedon Descheneau $50,000 (2)
Connor Knapp $50,000 (1)
Total Farm Players31
Salary Commitment
Year 2018 : $2,507,500
Year 2019 : $1,812,500
Year 2020 : $425,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,042,500
Year 2019 : $1,387,500
Year 2020 : $0
Year 2021 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,753 - 95.89%
Level 2: 5000 - $60 - 3,896 - 77.92%
Level 3: 2000 - $35 - 1,600 - 79.98%
Level 4: 4000 - $20 - 3,807 - 95.16%
Luxury : 1000 - $200 - 935 - 93.53%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %15,991 - 88.84%
Average Income per Game$1,128,264
Year to Date Revenue$9,026,115

Expense

Pro Players Total Salaries$79,500,000
Farm Players Total Salaries$1,911,700
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,237,445
Farm Year To Date Expenses$509,615
Pro Salary Cap To Date$19,986,030
Farm Salary Cap To Date$504,705

Estimate

Pro Estimated Season Revenue$37,232,724
Pro Remaining Season Days134
Pro Expenses Per Days$449,721
Pro Estimated Expenses$60,262,614
Farm Remaining Season Days123
Farm Expenses Per Days$11,379
Farm Estimated Expenses$1,399,617
Estimated Season Expenses$61,662,231
Season Salary Cap$79,500,000
Estimate Under Maximum Salary Cap of $79,500,000$0
Estimate Over Minimum Salary Cap of $0 $79,500,000
Current Bank Account$36,843,986
Projected Bank Account$12,414,479

Pro Players Salaries

Alex Ovechkin $9,500,000 (1)
Sidney Crosby $8,700,000 (2)
Drew Doughty $7,650,000 (4)
Alex Pietrangelo $7,000,000 (1)
Erik Karlsson $6,500,000 (1)
Mikael Backlund $5,350,000 (4)
Evander Kane $5,250,000 (3)
T.J. Brodie $4,850,000 (1)
Jakob Silfverberg $3,750,000 (2)
Roberto Luongo $3,750,000 (3)
Martin Hanzal $3,500,000 (2)
Jacob Trouba $3,000,000 (1)
Elias Lindholm $2,700,000 (1)
Antoine Roussel $2,000,000 (2)
Sean Couturier $1,750,000 (1)
Kyle Brodziak $1,000,000 (2)
Mathew Barzal $950,000 (3)
Matthew Tkachuk $950,000 (2)
Matthew Spencer $850,000 (3)
Mike Condon $500,000 (1)
Ryan Olsen $0 (0)
Total Pro Players21
Salary Commitment
Year 2018 : $79,500,000
Year 2019 : $43,700,000
Year 2020 : $23,800,000
Year 2021 : $13,000,000
Salary Average Commitment
Year 2018 : $60,100,000
Year 2019 : $34,400,000
Year 2020 : $22,000,000
Year 2021 : $13,000,000
Salary Cap with 1 Way Contract
Year 2018 : $79,500,000
Year 2019 : $43,700,000
Year 2020 : $23,800,000
Year 2021 : $13,000,000

Farm Players Salaries

Jacob Markstrom $366,700 (1)
Andrej Sustr $195,000 (2)
Brayden McNabb $160,000 (1)
Scott Laughton $150,000 (1)
Dylan Strome $95,000 (3)
Trent Frederic $90,000 (3)
Joshua Ho-Sang $90,000 (2)
Klim Kostin $90,000 (3)
Mark Jankowski $90,000 (2)
Brandon Bollig $85,000 (2)
Thatcher Demko $85,000 (2)
Dillon Heatherington $80,000 (1)
Oliver Kylington $80,000 (1)
Alex Schoenborn $75,000 (2)
Brett Kulak $65,000 (2)
Branden Troock $65,000 (2)
Sergei Boikov $50,000 (2)
Total Farm Players17
Salary Commitment
Year 2018 : $1,911,700
Year 2019 : $1,075,000
Year 2020 : $275,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,230,000
Year 2019 : $800,000
Year 2020 : $0
Year 2021 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,712 - 95.20%
Level 2: 5000 - $60 - 3,960 - 79.21%
Level 3: 2000 - $35 - 1,613 - 80.67%
Level 4: 4000 - $20 - 3,801 - 95.01%
Luxury : 1000 - $200 - 949 - 94.90%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %16,035 - 89.08%
Average Income per Game$1,131,084
Year to Date Revenue$11,310,835

Expense

Pro Players Total Salaries$57,716,667
Farm Players Total Salaries$1,811,750
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,459,206
Farm Year To Date Expenses$498,357
Pro Salary Cap To Date$14,938,930
Farm Salary Cap To Date$498,357

Estimate

Pro Estimated Season Revenue$35,063,588
Pro Remaining Season Days134
Pro Expenses Per Days$333,613
Pro Estimated Expenses$44,704,142
Farm Remaining Season Days123
Farm Expenses Per Days$10,784
Farm Estimated Expenses$1,326,432
Estimated Season Expenses$46,030,574
Season Salary Cap$57,716,667
Estimate Under Maximum Salary Cap of $79,500,000$21,783,333
Estimate Over Minimum Salary Cap of $0 $57,716,667
Current Bank Account$58,507,066
Projected Bank Account$47,540,080

Pro Players Salaries

Jakub Voracek $8,250,000 (4)
Ryan Suter $7,500,000 (1)
Patrice Bergeron $6,875,000 (3)
Marc-Andre Fleury $5,750,000 (3)
Rasmus Ristolainen $5,450,000 (3)
Zach Bogosian (Out of Payroll) $5,143,000 (1)
Alexander Wennberg $4,875,000 (4)
John Carlson $3,966,667 (1)
Joffrey Lupul $2,750,000 (1)
Mathew Dumba $2,750,000 (2)
Joel Armia $1,500,000 (2)
Mitch Marner $950,000 (2)
Travis Konecny $900,000 (2)
Kyle Connor $900,000 (2)
Magnus Paajarvi $900,000 (1)
Jared Cowen $750,000 (2)
Matt Tennyson $725,000 (1)
Brandon Mashinter $650,000 (2)
Juuse Saros $650,000 (1)
Colton Sissons $625,000 (2)
Loui Eriksson $500,000 (4)
Ben Hutton $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $62,859,667
Year 2019 : $40,725,000
Year 2020 : $31,700,000
Year 2021 : $13,625,000
Salary Average Commitment
Year 2018 : $45,375,000
Year 2019 : $36,900,000
Year 2020 : $25,950,000
Year 2021 : $13,625,000
Salary Cap with 1 Way Contract
Year 2018 : $62,859,667
Year 2019 : $40,725,000
Year 2020 : $31,700,000
Year 2021 : $13,625,000

Farm Players Salaries

Shane Prince $95,000 (2)
Evgeny Svechnikov $90,000 (2)
Dominik Masin $85,000 (2)
Ken Appleby $85,000 (4)
Linus Arnesson $81,750 (1)
Daniel Sprong $80,000 (1)
Julius Bergman $80,000 (1)
Vince Dunn $80,000 (2)
Nicolas Deslauriers $77,500 (3)
Daniel Altshuller $75,000 (1)
Darren Raddysh $73,000 (2)
Jordan Schroeder $72,500 (1)
Raman Hrabarenka $72,500 (1)
Dante Salituro $72,500 (1)
Brenden Kichton $70,000 (2)
Reece Scarlett $67,500 (2)
Jonathan Racine $66,000 (2)
Nelson Nogier $65,000 (2)
Adam Brooks $65,000 (3)
Michael Houser $58,500 (1)
Linus Ullmark $50,000 (1)
Anders Bjork $50,000 (3)
Luc Snuggerud $50,000 (2)
Josh Brown $50,000 (1)
Jake Bischoff $50,000 (3)
Cam Darcy $50,000 (1)
Total Farm Players26
Salary Commitment
Year 2018 : $1,811,750
Year 2019 : $1,069,000
Year 2020 : $327,500
Year 2021 : $85,000
Salary Average Commitment
Year 2018 : $1,669,050
Year 2019 : $900,500
Year 2020 : $155,000
Year 2021 : $85,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,832 - 97.19%
Level 2: 5000 - $60 - 3,907 - 78.14%
Level 3: 2000 - $35 - 1,580 - 79.01%
Level 4: 4000 - $25 - 2,612 - 65.31%
Luxury : 1000 - $200 - 947 - 94.68%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %14,878 - 82.66%
Average Income per Game$1,127,554
Year to Date Revenue$10,147,990

Expense

Pro Players Total Salaries$65,488,000
Farm Players Total Salaries$2,504,750
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,740,015
Farm Year To Date Expenses$670,905
Pro Salary Cap To Date$16,228,835
Farm Salary Cap To Date$670,905

Estimate

Pro Estimated Season Revenue$36,081,742
Pro Remaining Season Days134
Pro Expenses Per Days$374,235
Pro Estimated Expenses$50,147,490
Farm Remaining Season Days123
Farm Expenses Per Days$14,909
Farm Estimated Expenses$1,833,807
Estimated Season Expenses$51,981,297
Season Salary Cap$59,488,000
Estimate Under Maximum Salary Cap of $79,500,000$20,012,000
Estimate Over Minimum Salary Cap of $0 $59,488,000
Current Bank Account$34,270,070
Projected Bank Account$18,370,515

Pro Players Salaries

Erik Johnson (Out of Payroll) $6,000,000 (3)
Jeff Petry $5,500,000 (2)
Jimmy Howard $5,000,000 (2)
Mike Green $5,000,000 (2)
Alex Goligoski $4,600,000 (3)
Drew Stafford $4,500,000 (2)
Travis Hamonic $4,250,000 (3)
Justin Abdelkader $4,250,000 (3)
Cody Eakin $3,850,000 (3)
Mikkel Boedker $3,300,000 (4)
Jamie McGinn $3,300,000 (2)
Cal Clutterbuck $3,000,000 (2)
Craig Smith $2,500,000 (1)
Patrick Maroon $2,250,000 (1)
Brian Boyle $2,000,000 (1)
Vladislav Namestnikov $1,938,000 (1)
Keith Kinkaid $1,500,000 (3)
Matt Cullen $1,000,000 (2)
Trevor van Riemsdyk $900,000 (2)
Beau Bennett $850,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $65,488,000
Year 2019 : $55,950,000
Year 2020 : $27,750,000
Year 2021 : $3,300,000
Salary Average Commitment
Year 2018 : $38,850,000
Year 2019 : $30,350,000
Year 2020 : $7,600,000
Year 2021 : $0
Salary Cap with 1 Way Contract
Year 2018 : $65,488,000
Year 2019 : $55,950,000
Year 2020 : $27,750,000
Year 2021 : $3,300,000

Farm Players Salaries

Marcus Foligno $287,500 (3)
Joe Colborne $250,000 (3)
Chris Stewart $170,000 (2)
Zemgus Girgensons $140,000 (2)
Martin Marincin $130,000 (1)
Peter Budaj $102,500 (2)
Jussi Jokinen $100,000 (1)
Eric Gryba $95,000 (3)
Sam Vigneault $92,500 (4)
Slater Koekkoek $80,000 (2)
Dawson Leedahl $80,000 (3)
Kris Bindulis $80,000 (3)
Evan Polei $75,000 (4)
Chris Nell $75,000 (3)
Adam Carlson $75,000 (4)
Stefan Leblanc $70,000 (4)
Andy Andreoff $70,000 (3)
Ivan Kulbakov $70,000 (4)
Ryan Hitchcock $70,000 (4)
Lane Pederson $70,000 (4)
Tom Kuhnhackl $66,000 (2)
Kevin Spinozzi $65,000 (4)
Tyler Wong $65,000 (3)
Teemu Pulkkinen $65,000 (2)
Tomas Nosek $61,250 (1)
Total Farm Players25
Salary Commitment
Year 2018 : $2,504,750
Year 2019 : $2,213,500
Year 2020 : $1,590,000
Year 2021 : $587,500
Salary Average Commitment
Year 2018 : $1,625,000
Year 2019 : $1,352,500
Year 2020 : $957,500
Year 2021 : $587,500

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 5,691 - 94.85%
Level 2: 5000 - $60 - 3,965 - 79.30%
Level 3: 2000 - $35 - 1,572 - 78.60%
Level 4: 4000 - $20 - 3,804 - 95.11%
Luxury : 1000 - $200 - 955 - 95.47%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %15,987 - 88.82%
Average Income per Game$1,129,060
Year to Date Revenue$10,161,540

Expense

Pro Players Total Salaries$65,900,000
Farm Players Total Salaries$2,582,500
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,725,688
Farm Year To Date Expenses$763,010
Pro Salary Cap To Date$16,365,361
Farm Salary Cap To Date$763,010

Estimate

Pro Estimated Season Revenue$36,129,920
Pro Remaining Season Days134
Pro Expenses Per Days$375,978
Pro Estimated Expenses$50,381,052
Farm Remaining Season Days123
Farm Expenses Per Days$15,372
Farm Estimated Expenses$1,890,756
Estimated Season Expenses$52,271,808
Season Salary Cap$64,400,000
Estimate Under Maximum Salary Cap of $79,500,000$15,100,000
Estimate Over Minimum Salary Cap of $0 $64,400,000
Current Bank Account$120,592,213
Projected Bank Account$104,450,325

Pro Players Salaries

Ryan Getzlaf $8,500,000 (4)
Sergei Bobrovsky $8,500,000 (2)
Aaron Ekblad $7,500,000 (4)
Dion Phaneuf $7,000,000 (2)
Ryan Kesler $6,800,000 (3)
Sean Monahan $6,500,000 (2)
Casey Cizikas $3,500,000 (1)
Kevin Fiala $2,600,000 (2)
Matt Martin $2,500,000 (4)
Chris Tierney $1,800,000 (2)
Brett Ritchie $1,750,000 (2)
Sven Andrighetto (Out of Payroll) $1,500,000 (2)
Zbynek Michalek (Out of Payroll) $1,100,000 (2)
Ryan Murphy $1,000,000 (2)
Calvin Pickard $1,000,000 (1)
Jamie Oleksiak (Out of Payroll) $1,000,000 (2)
Nolan Patrick $950,000 (3)
Nick Ritchie $950,000 (1)
Darnell Nurse $950,000 (1)
Jared McCann $900,000 (1)
Brady Skjei $900,000 (1)
Carl Dahlstrom $800,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $68,000,000
Year 2019 : $59,800,000
Year 2020 : $26,250,000
Year 2021 : $18,500,000
Salary Average Commitment
Year 2018 : $57,850,000
Year 2019 : $49,650,000
Year 2020 : $25,300,000
Year 2021 : $18,500,000
Salary Cap with 1 Way Contract
Year 2018 : $68,000,000
Year 2019 : $59,800,000
Year 2020 : $26,250,000
Year 2021 : $18,500,000

Farm Players Salaries

Dave Clarkson $525,000 (1)
Craig Anderson $500,000 (1)
Kyle Clifford $175,000 (1)
Marko Dano $100,000 (2)
Hunter Miska $100,000 (2)
Emile Poirier $100,000 (2)
Kerby Rychel $100,000 (2)
Matiss Kivlenieks $100,000 (2)
Jon Gillies $97,500 (1)
Morgan Klimchuk $90,000 (1)
Chris Bigras $85,000 (1)
Jayce Hawryluk $85,000 (2)
Trevor Carrick $75,000 (2)
Tyler Wotherspoon (Out of Payroll) $75,000 (3)
Jack Campbell $75,000 (1)
Anton Forsberg $75,000 (2)
Jordan Binnington $75,000 (2)
Blake Speers $75,000 (3)
Jonas Johansson $75,000 (2)
David Rittich $75,000 (3)
Total Farm Players20
Salary Commitment
Year 2018 : $2,657,500
Year 2019 : $1,110,000
Year 2020 : $225,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,587,500
Year 2019 : $1,040,000
Year 2020 : $155,000
Year 2021 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5,716 - 95.26%
Level 2: 5000 - $60 - 4,060 - 81.20%
Level 3: 2000 - $35 - 1,599 - 79.94%
Level 4: 4000 - $20 - 3,870 - 96.75%
Luxury : 1000 - $200 - 956 - 95.60%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %16,200 - 90.00%
Average Income per Game$1,139,704
Year to Date Revenue$9,117,630

Expense

Pro Players Total Salaries$69,500,000
Farm Players Total Salaries$480,000
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,895,265
Farm Year To Date Expenses$128,565
Pro Salary Cap To Date$17,438,540
Farm Salary Cap To Date$128,565

Estimate

Pro Estimated Season Revenue$37,610,224
Pro Remaining Season Days134
Pro Expenses Per Days$398,045
Pro Estimated Expenses$53,338,030
Farm Remaining Season Days123
Farm Expenses Per Days$2,857
Farm Estimated Expenses$351,411
Estimated Season Expenses$53,689,441
Season Salary Cap$69,500,000
Estimate Under Maximum Salary Cap of $79,500,000$10,000,000
Estimate Over Minimum Salary Cap of $0 $69,500,000
Current Bank Account$71,795,218
Projected Bank Account$55,716,001

Pro Players Salaries

Patrick Kane $10,500,000 (1)
Brent Burns $7,500,000 (2)
Mark Giordano $6,750,000 (3)
Joe Thornton $6,000,000 (2)
Patrick Marleau $5,750,000 (1)
Andrew Ladd $5,500,000 (2)
Alex Killorn $4,550,000 (3)
Steve Mason $4,500,000 (3)
Troy Brouwer $4,500,000 (2)
Richard Panik $2,500,000 (3)
Jonathan Ericsson $2,450,000 (3)
Garnet Hathaway $1,500,000 (2)
Ryan Reaves $1,125,000 (2)
Jakub Jerabek $1,000,000 (4)
Tommy Cross $800,000 (1)
Nathan Lieuwen $750,000 (2)
Eric Tangradi $700,000 (1)
Corban Knight $650,000 (3)
Chet Pickard $650,000 (1)
David Schlemko $625,000 (2)
Spencer Abbott $600,000 (2)
Chris Terry $600,000 (1)
Adam Comrie $0 (0)
Mac Bennett $0 (0)
Jesse Graham $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $69,500,000
Year 2019 : $50,500,000
Year 2020 : $22,400,000
Year 2021 : $1,000,000
Salary Average Commitment
Year 2018 : $45,000,000
Year 2019 : $42,250,000
Year 2020 : $20,775,000
Year 2021 : $1,000,000
Salary Cap with 1 Way Contract
Year 2018 : $69,500,000
Year 2019 : $50,500,000
Year 2020 : $22,400,000
Year 2021 : $1,000,000

Farm Players Salaries

Tyler Parsons $80,000 (3)
Shane Harper $75,000 (1)
Zack Mitchell $75,000 (2)
Tyler Moy $50,000 (3)
Anton Zlobin $50,000 (1)
Patrick Sieloff $50,000 (2)
Brian Cooper $50,000 (2)
Luke Johnson $50,000 (2)
Total Farm Players8
Salary Commitment
Year 2018 : $480,000
Year 2019 : $355,000
Year 2020 : $130,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $350,000
Year 2019 : $225,000
Year 2020 : $0
Year 2021 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $95 - 5,708 - 95.14%
Level 2: 5000 - $57 - 4,697 - 93.95%
Level 3: 2000 - $23 - 1,988 - 99.42%
Level 4: 4000 - $19 - 3,855 - 96.37%
Luxury : 1000 - $187 - 947 - 94.72%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %17,196 - 95.53%
Average Income per Game$1,106,137
Year to Date Revenue$13,273,642

Expense

Pro Players Total Salaries$74,375,000
Farm Players Total Salaries$1,725,750
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,200,420
Farm Year To Date Expenses$460,156
Pro Salary Cap To Date$18,697,635
Farm Salary Cap To Date$460,156

Estimate

Pro Estimated Season Revenue$32,077,968
Pro Remaining Season Days134
Pro Expenses Per Days$426,676
Pro Estimated Expenses$57,174,584
Farm Remaining Season Days123
Farm Expenses Per Days$10,272
Farm Estimated Expenses$1,263,456
Estimated Season Expenses$58,438,040
Season Salary Cap$74,375,000
Estimate Under Maximum Salary Cap of $79,500,000$5,125,000
Estimate Over Minimum Salary Cap of $0 $74,375,000
Current Bank Account$78,116,545
Projected Bank Account$51,756,473

Pro Players Salaries

Artemi Panarin $6,650,000 (4)
Cam Fowler $6,500,000 (2)
Braden Holtby $6,100,000 (2)
Jordan Eberle $6,000,000 (4)
Tyler Seguin $5,750,000 (1)
Ryan McDonagh $5,500,000 (4)
Brayden Schenn $5,125,000 (2)
Mats Zuccarello $4,500,000 (3)
Josh Manson $4,000,000 (1)
Alec Martinez $3,900,000 (3)
Lars Eller $3,750,000 (3)
Ron Hainsey $3,250,000 (2)
J.T. Miller $2,275,000 (2)
Sven Baertschi $1,950,000 (3)
Jesper Fast $1,850,000 (4)
Nick Holden $1,550,000 (1)
Mark Letestu $1,350,000 (4)
Mikhail Grabovski $1,250,000 (2)
Andrew Copp $1,200,000 (4)
Cody Franson $1,200,000 (1)
Darcy Kuemper $725,000 (3)
Darren Kramer $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $74,375,000
Year 2019 : $61,875,000
Year 2020 : $37,375,000
Year 2021 : $22,550,000
Salary Average Commitment
Year 2018 : $58,035,000
Year 2019 : $46,535,000
Year 2020 : $27,875,000
Year 2021 : $16,550,000
Salary Cap with 1 Way Contract
Year 2018 : $74,375,000
Year 2019 : $61,875,000
Year 2020 : $37,375,000
Year 2021 : $22,550,000

Farm Players Salaries

Stephen Gionta $99,000 (1)
Chris Thorburn $97,500 (2)
Christian Folin $95,500 (4)
Scottie Upshall $95,000 (2)
Kevin Czuczman $90,000 (3)
Colin McDonald $90,000 (1)
Mark Visentin $90,000 (1)
Brock McGinn $88,750 (2)
Kenny Agostino $87,500 (1)
Nick Sorensen $85,000 (2)
Corey Tropp $75,000 (3)
Phil Varone $75,000 (4)
Tom Pyatt $75,000 (2)
Carter Verhaeghe $70,000 (1)
Anthony Peluso $67,500 (2)
Ryan Hamilton $65,000 (1)
Brad Malone $65,000 (2)
Michael Bournival $65,000 (1)
Kyle Schempp $50,000 (2)
Carson Soucy $50,000 (3)
Connor Clifton $50,000 (3)
Dominik Simon $50,000 (1)
Francis Perron $50,000 (2)
Total Farm Players23
Salary Commitment
Year 2018 : $1,725,750
Year 2019 : $1,109,250
Year 2020 : $435,500
Year 2021 : $170,500
Salary Average Commitment
Year 2018 : $1,617,000
Year 2019 : $1,000,500
Year 2020 : $335,500
Year 2021 : $170,500

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,731 - 95.52%
Level 2: 5000 - $60 - 3,914 - 78.29%
Level 3: 2000 - $35 - 1,622 - 81.11%
Level 4: 4000 - $20 - 3,873 - 96.83%
Luxury : 1000 - $200 - 923 - 92.29%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %16,064 - 89.24%
Average Income per Game$1,126,813
Year to Date Revenue$12,394,940

Expense

Pro Players Total Salaries$67,750,000
Farm Players Total Salaries$575,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,432,410
Farm Year To Date Expenses$132,754
Pro Salary Cap To Date$16,775,986
Farm Salary Cap To Date$132,754

Estimate

Pro Estimated Season Revenue$33,804,382
Pro Remaining Season Days134
Pro Expenses Per Days$389,665
Pro Estimated Expenses$52,215,110
Farm Remaining Season Days123
Farm Expenses Per Days$3,423
Farm Estimated Expenses$421,029
Estimated Season Expenses$52,636,139
Season Salary Cap$67,750,000
Estimate Under Maximum Salary Cap of $79,500,000$11,750,000
Estimate Over Minimum Salary Cap of $0 $67,750,000
Current Bank Account$31,824,757
Projected Bank Account$12,993,000

Pro Players Salaries

P.K. Subban $9,000,000 (1)
Bobby Ryan $7,250,000 (2)
Tuukka Rask $7,000,000 (4)
Tyler Myers $5,500,000 (3)
Justin Faulk $4,800,000 (1)
Viktor Arvidsson $4,250,000 (2)
Nikolai Kulemin $4,200,000 (2)
Calvin de Haan $4,000,000 (4)
Braydon Coburn $3,700,000 (1)
Nazem Kadri $3,100,000 (3)
William Nylander $3,000,000 (1)
James Reimer $2,750,000 (2)
Daniel Winnik $2,250,000 (1)
Mike Cammalleri $2,000,000 (1)
Dominic Moore $1,300,000 (4)
Jakub Zboril $950,000 (3)
Curtis Lazar $950,000 (2)
Kyle Rau $650,000 (1)
Michael Mersch $600,000 (1)
Ben Sexton $500,000 (1)
Ryan Culkin $0 (0)
Total Pro Players21
Salary Commitment
Year 2018 : $67,750,000
Year 2019 : $41,250,000
Year 2020 : $21,850,000
Year 2021 : $12,300,000
Salary Average Commitment
Year 2018 : $48,387,500
Year 2019 : $28,737,500
Year 2020 : $15,800,000
Year 2021 : $8,300,000
Salary Cap with 1 Way Contract
Year 2018 : $67,750,000
Year 2019 : $41,250,000
Year 2020 : $21,850,000
Year 2021 : $12,300,000

Farm Players Salaries

Joe Basaraba $75,000 (1)
Matt MacKenzie $50,000 (1)
Matthew Konan $50,000 (1)
Andrew Bodnarchuk $50,000 (1)
Paul Ladue $50,000 (2)
Max French $50,000 (1)
Niklas Svedberg $50,000 (1)
Scott Greenham $50,000 (1)
Stepan Falkovsky $50,000 (3)
Matt Buckles $50,000 (1)
Matt Gaudreau $50,000 (1)
Total Farm Players11
Salary Commitment
Year 2018 : $575,000
Year 2019 : $100,000
Year 2020 : $50,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $525,000
Year 2019 : $50,000
Year 2020 : $0
Year 2021 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,717 - 95.28%
Level 2: 5000 - $60 - 3,853 - 77.06%
Level 3: 2000 - $35 - 1,619 - 80.97%
Level 4: 4000 - $20 - 3,907 - 97.68%
Luxury : 1000 - $200 - 950 - 94.98%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %16,046 - 89.15%
Average Income per Game$1,127,627
Year to Date Revenue$11,276,270

Expense

Pro Players Total Salaries$35,400,000
Farm Players Total Salaries$812,500
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$9,291,909
Farm Year To Date Expenses$222,686
Pro Salary Cap To Date$8,824,012
Farm Salary Cap To Date$222,686

Estimate

Pro Estimated Season Revenue$34,956,437
Pro Remaining Season Days134
Pro Expenses Per Days$207,542
Pro Estimated Expenses$27,810,628
Farm Remaining Season Days123
Farm Expenses Per Days$4,836
Farm Estimated Expenses$594,828
Estimated Season Expenses$28,405,456
Season Salary Cap$35,400,000
Estimate Under Maximum Salary Cap of $79,500,000$44,100,000
Estimate Over Minimum Salary Cap of $0 $35,400,000
Current Bank Account$17,453,148
Projected Bank Account$24,004,129

Pro Players Salaries

Derek Stepan $6,500,000 (4)
David Backes $6,000,000 (2)
Cory Schneider $6,000,000 (4)
Tyler Ennis $2,500,000 (1)
Nikita Zadorov $2,500,000 (3)
Klas Dahlbeck $1,000,000 (1)
Kevin Connauton $1,000,000 (3)
Jake Virtanen $950,000 (1)
Jack Roslovic $900,000 (2)
Dustin Tokarski $900,000 (4)
Mitchell Stephens $850,000 (3)
Adam Tambellini $750,000 (1)
Oskar Sundqvist $700,000 (1)
Shayne Gostisbehere $700,000 (1)
Scott Harrington $675,000 (1)
Tim Erixon $650,000 (3)
Seth Griffith $650,000 (4)
Jack Rodewald $600,000 (1)
Colin Blackwell $575,000 (2)
Rudolfs Balcers $500,000 (3)
Doyle Somerby $500,000 (3)
Joe Cannata $0 (0)
Adam Clendening $0 (0)
Paul Postma $0 (0)
Lukas Sutter $0 (0)
Iiro Pakarinen $0 (0)
Total Pro Players26
Salary Commitment
Year 2018 : $35,400,000
Year 2019 : $27,525,000
Year 2020 : $20,050,000
Year 2021 : $14,050,000
Salary Average Commitment
Year 2018 : $33,100,000
Year 2019 : $25,225,000
Year 2020 : $17,750,000
Year 2021 : $13,900,000
Salary Cap with 1 Way Contract
Year 2018 : $35,400,000
Year 2019 : $27,525,000
Year 2020 : $20,050,000
Year 2021 : $14,050,000

Farm Players Salaries

Nicolas Meloche $85,000 (3)
Julius Nattinen $80,000 (3)
Sergey Zborovskiy $70,000 (3)
Tyler Randell $70,000 (1)
Samuel Montembeault $70,000 (3)
Blake Siebenaler $70,000 (2)
Carter Bancks $65,000 (4)
Justin Scott $65,000 (3)
Parker Milner $65,000 (4)
Tom McCollum $65,000 (3)
Brycen Martin $57,500 (2)
Aaron Harstad $50,000 (1)
Total Farm Players12
Salary Commitment
Year 2018 : $812,500
Year 2019 : $692,500
Year 2020 : $565,000
Year 2021 : $130,000
Salary Average Commitment
Year 2018 : $507,500
Year 2019 : $387,500
Year 2020 : $260,000
Year 2021 : $130,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 5,823 - 97.05%
Level 2: 5000 - $60 - 3,847 - 76.94%
Level 3: 2000 - $35 - 1,571 - 78.55%
Level 4: 4000 - $20 - 3,702 - 92.56%
Luxury : 1000 - $200 - 954 - 95.35%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %15,897 - 88.31%
Average Income per Game$1,132,839
Year to Date Revenue$11,328,390

Expense

Pro Players Total Salaries$61,025,000
Farm Players Total Salaries$2,932,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,816,345
Farm Year To Date Expenses$785,475
Pro Salary Cap To Date$15,313,550
Farm Salary Cap To Date$785,475

Estimate

Pro Estimated Season Revenue$35,118,009
Pro Remaining Season Days134
Pro Expenses Per Days$352,095
Pro Estimated Expenses$47,180,730
Farm Remaining Season Days123
Farm Expenses Per Days$17,455
Farm Estimated Expenses$2,146,965
Estimated Season Expenses$49,327,695
Season Salary Cap$61,025,000
Estimate Under Maximum Salary Cap of $79,500,000$18,475,000
Estimate Over Minimum Salary Cap of $0 $61,025,000
Current Bank Account$9,547,534
Projected Bank Account-$4,662,152

Pro Players Salaries

Carey Price $9,500,000 (3)
Shea Weber $7,500,000 (1)
Jonathan Drouin $5,500,000 (4)
Max Pacioretty $4,500,000 (2)
Damon Severson $4,100,000 (4)
David Savard $4,000,000 (4)
Brendan Gallagher $3,750,000 (2)
Patrik Berglund $3,250,000 (3)
Phillip Danault $3,000,000 (4)
Ryan Murray $2,775,000 (2)
Anthony Mantha $2,500,000 (4)
Josh Anderson $1,850,000 (2)
Jordie Benn $1,100,000 (2)
Johnny Oduya $1,000,000 (2)
Sam Bennett $950,000 (1)
Mikhail Sergachev $950,000 (3)
Noah Juulsen $900,000 (3)
Alex DeBrincat $850,000 (3)
J.T. Compher $850,000 (2)
Curtis McElhinney $850,000 (1)
Greg Pateryn $850,000 (3)
Mikhail Vorobyov $500,000 (1)
Sam Brittain $0 (0)
Chris Casto $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $61,025,000
Year 2019 : $51,225,000
Year 2020 : $35,400,000
Year 2021 : $19,100,000
Salary Average Commitment
Year 2018 : $47,125,000
Year 2019 : $37,325,000
Year 2020 : $31,100,000
Year 2021 : $17,500,000
Salary Cap with 1 Way Contract
Year 2018 : $61,025,000
Year 2019 : $51,225,000
Year 2020 : $35,400,000
Year 2021 : $19,100,000

Farm Players Salaries

Jordan Weal $170,000 (4)
Calle Rosen $100,000 (3)
Samuel Morin $95,000 (1)
Cal Petersen $95,000 (3)
Michael McCarron $90,000 (1)
Martin Frk $90,000 (2)
Nikita Scherbak $90,000 (1)
Daniel Carr $90,000 (1)
Lucas Johansen $90,000 (3)
Charles Hudon $87,500 (2)
Filip Sandberg $85,000 (4)
Ty Rattie $80,000 (3)
Brett Lernout $75,000 (1)
Zach Sanford $75,000 (2)
John Hayden $75,000 (2)
Jimmy Vesey $75,000 (2)
Tyrell Goulbourne $75,000 (1)
Jean-Christophe Beaudin $75,000 (3)
Ryan Haggerty $70,000 (1)
Danick Martel $70,000 (2)
Sam Anas $70,000 (1)
Tanner Kero $70,000 (3)
C.J. Smith $70,000 (2)
Jake Walman $70,000 (3)
Kyle Baun $65,000 (1)
Damir Sharipzianov $65,000 (1)
Jacob Graves $65,000 (2)
Tommy Vannelli $65,000 (2)
Adam Musil $65,000 (3)
Victor Mete $65,000 (3)
Malte Stromwall $65,000 (1)
Ryan Carpenter $60,000 (3)
Hudson Fasching $60,000 (2)
Adam Helewka $60,000 (2)
Tanner Fritz $60,000 (3)
Markus Eisenschmid $55,000 (2)
Mac Carruth $50,000 (1)
Christian Djoos $50,000 (1)
Andrew Mangiapane $50,000 (2)
Total Farm Players39
Salary Commitment
Year 2018 : $2,932,500
Year 2019 : $1,982,500
Year 2020 : $1,085,000
Year 2021 : $255,000
Salary Average Commitment
Year 2018 : $2,567,500
Year 2019 : $1,617,500
Year 2020 : $720,000
Year 2021 : $255,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6191 - $100 - 5,598 - 90.41%
Level 2: 5150 - $60 - 4,049 - 78.62%
Level 3: 2150 - $35 - 1,557 - 72.40%
Level 4: 4150 - $20 - 3,888 - 93.68%
Luxury : 1000 - $200 - 930 - 93.01%
Total Capacity :18641

Income

Home Games Left33
Average Attendance - %16,021 - 85.95%
Average Income per Game$1,120,954
Year to Date Revenue$8,967,635

Expense

Pro Players Total Salaries$44,025,000
Farm Players Total Salaries$1,426,667
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$11,716,190
Farm Year To Date Expenses$396,207
Pro Salary Cap To Date$11,087,720
Farm Salary Cap To Date$396,207

Estimate

Pro Estimated Season Revenue$36,991,494
Pro Remaining Season Days134
Pro Expenses Per Days$259,916
Pro Estimated Expenses$34,828,744
Farm Remaining Season Days123
Farm Expenses Per Days$8,492
Farm Estimated Expenses$1,044,516
Estimated Season Expenses$35,873,260
Season Salary Cap$44,025,000
Estimate Under Maximum Salary Cap of $79,500,000$35,475,000
Estimate Over Minimum Salary Cap of $0 $44,025,000
Current Bank Account$97,778,957
Projected Bank Account$98,897,191

Pro Players Salaries

Ryan Callahan $6,000,000 (2)
Kyle Turris $5,950,000 (4)
Semyon Varlamov $5,900,000 (2)
Tyler Johnson $4,500,000 (2)
Jonas Brodin $4,000,000 (2)
Marco Scandella $3,950,000 (4)
Andrei Vasilevskiy $3,750,000 (3)
Josh Jooris $1,200,000 (1)
Thomas Chabot $950,000 (3)
Tyler Pitlick $950,000 (3)
Alex Biega $900,000 (1)
Jordan Nolan $875,000 (4)
Jordan Szwarz $850,000 (3)
Ryan Donato (Out of Payroll) $800,000 (3)
Nikita Tryamkin $750,000 (1)
Jaycob Megna $750,000 (1)
David Warsofsky $650,000 (3)
Chris Wideman $600,000 (2)
Jesper Bratt $500,000 (3)
Colton Hargrove $500,000 (1)
Gustav Forsling $500,000 (2)
Garrett Mitchell $0 (0)
Alex Guptill $0 (0)
Kenny Ryan $0 (0)
Kellen Jones $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $44,825,000
Year 2019 : $40,725,000
Year 2020 : $19,225,000
Year 2021 : $10,775,000
Salary Average Commitment
Year 2018 : $30,390,000
Year 2019 : $26,290,000
Year 2020 : $7,850,000
Year 2021 : $4,500,000
Salary Cap with 1 Way Contract
Year 2018 : $44,825,000
Year 2019 : $40,725,000
Year 2020 : $19,225,000
Year 2021 : $10,775,000

Farm Players Salaries

Mike Weber $166,667 (1)
Jordin Tootoo $100,000 (1)
Cody Corbett $85,000 (1)
Mackenzie MacEachern $75,000 (2)
Keegan Kolesar $75,000 (3)
Brody Sutter $72,500 (2)
Loic Leduc $70,000 (1)
Brandon Gignac $70,000 (3)
Malcolm Subban $67,500 (2)
Frederick Gaudreau $65,000 (1)
Pierre-Cedric Labrie $65,000 (1)
Joseph Cramarossa $65,000 (2)
Tomas Hyka $65,000 (1)
Christian Wolanin $60,000 (3)
Reid McNeill $57,500 (1)
Justin Kea $57,500 (2)
Garrett Meurs $57,500 (1)
Jeff Glass $52,500 (3)
Tucker Poolman $50,000 (3)
Jeremiah Addison $50,000 (3)
Total Farm Players20
Salary Commitment
Year 2018 : $1,426,667
Year 2019 : $695,000
Year 2020 : $357,500
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,146,667
Year 2019 : $430,000
Year 2020 : $52,500
Year 2021 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $80 - 5,847 - 97.45%
Level 2: 5000 - $60 - 3,929 - 78.57%
Level 3: 2000 - $35 - 1,606 - 80.32%
Level 4: 4000 - $20 - 3,709 - 92.73%
Luxury : 1000 - $145 - 981 - 98.13%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %16,072 - 89.29%
Average Income per Game$976,174
Year to Date Revenue$6,833,220

Expense

Pro Players Total Salaries$29,890,000
Farm Players Total Salaries$1,012,500
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$7,632,405
Farm Year To Date Expenses$281,273
Pro Salary Cap To Date$7,346,088
Farm Salary Cap To Date$279,338

Estimate

Pro Estimated Season Revenue$33,189,926
Pro Remaining Season Days134
Pro Expenses Per Days$172,570
Pro Estimated Expenses$23,124,380
Farm Remaining Season Days123
Farm Expenses Per Days$6,027
Farm Estimated Expenses$741,321
Estimated Season Expenses$23,865,701
Season Salary Cap$29,890,000
Estimate Under Maximum Salary Cap of $79,500,000$49,610,000
Estimate Over Minimum Salary Cap of $0 $29,890,000
Current Bank Account$24,577,040
Projected Bank Account$33,901,265

Pro Players Salaries

Jeff Skinner $5,890,000 (4)
Niklas Kronwall $4,750,000 (1)
Matt Read $3,625,000 (1)
Brandon Montour $1,850,000 (2)
Shawn Matthias $1,250,000 (1)
Kyle Quincey $1,000,000 (1)
John-Michael Liles $1,000,000 (1)
Pavel Zacha $950,000 (2)
J.T. Brown $950,000 (2)
Frederik Gauthier $900,000 (1)
Gabriel Bourque $850,000 (1)
Ryan MacInnis $850,000 (2)
Boo Nieves $800,000 (2)
Artturi Lehkonen $800,000 (2)
Jeremy Bracco $800,000 (3)
Matt Irwin $750,000 (2)
Michael Kostka $650,000 (1)
Brian Lashoff $650,000 (2)
Aaron Dell $575,000 (1)
Dylan Ferguson $500,000 (3)
Samuel Blais $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $29,890,000
Year 2019 : $15,290,000
Year 2020 : $7,190,000
Year 2021 : $5,890,000
Salary Average Commitment
Year 2018 : $23,165,000
Year 2019 : $13,040,000
Year 2020 : $5,890,000
Year 2021 : $5,890,000
Salary Cap with 1 Way Contract
Year 2018 : $29,890,000
Year 2019 : $15,290,000
Year 2020 : $7,190,000
Year 2021 : $5,890,000

Farm Players Salaries

Cody McLeod $100,000 (1)
Quinton Howden $85,000 (1)
Vaclav Karabacek $80,000 (2)
Tim Bozon $75,000 (1)
Zac Rinaldo $75,000 (1)
Dillon Simpson $65,000 (2)
Scott Glennie $65,000 (1)
Mathieu Joseph $60,000 (3)
Gabriel Dumont $57,500 (1)
Mike Blunden $50,000 (1)
Maxim Mamin $50,000 (3)
Jeremy Gregoire $50,000 (1)
Anthony Louis $50,000 (2)
Simon Bourque $50,000 (3)
Jeff Taylor $50,000 (3)
Daniel Audette $50,000 (2)
Total Farm Players16
Salary Commitment
Year 2018 : $1,012,500
Year 2019 : $455,000
Year 2020 : $210,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $742,500
Year 2019 : $245,000
Year 2020 : $0
Year 2021 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 5,591 - 93.18%
Level 2: 5000 - $60 - 4,086 - 81.72%
Level 3: 2000 - $35 - 1,551 - 77.54%
Level 4: 4000 - $20 - 3,703 - 92.57%
Luxury : 1000 - $200 - 930 - 93.03%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %15,861 - 88.12%
Average Income per Game$1,118,659
Year to Date Revenue$10,067,935

Expense

Pro Players Total Salaries$76,725,000
Farm Players Total Salaries$2,655,000
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,512,156
Farm Year To Date Expenses$727,163
Pro Salary Cap To Date$19,047,051
Farm Salary Cap To Date$719,723

Estimate

Pro Estimated Season Revenue$35,797,102
Pro Remaining Season Days134
Pro Expenses Per Days$438,408
Pro Estimated Expenses$58,746,672
Farm Remaining Season Days123
Farm Expenses Per Days$15,804
Farm Estimated Expenses$1,943,892
Estimated Season Expenses$60,690,564
Season Salary Cap$75,825,000
Estimate Under Maximum Salary Cap of $79,500,000$3,675,000
Estimate Over Minimum Salary Cap of $0 $75,825,000
Current Bank Account$56,493,865
Projected Bank Account$31,600,403

Pro Players Salaries

Kevin Shattenkirk $6,650,000 (3)
Marc Staal $6,000,000 (4)
Brandon Dubinsky $6,000,000 (2)
Anders Lee $5,500,000 (4)
Nick Foligno $5,500,000 (2)
Bo Horvat $5,475,000 (4)
Seth Jones $5,400,000 (3)
Hampus Lindholm $5,000,000 (3)
Gustav Nyquist $4,750,000 (2)
David Perron $4,500,000 (4)
Brad Marchand $4,300,000 (1)
Derek Forbort $2,950,000 (4)
Ryan Spooner $2,800,000 (4)
Kevin Hayes $2,750,000 (4)
Tom Wilson $2,250,000 (2)
Troy Stecher $1,500,000 (1)
Philipp Grubauer $1,500,000 (2)
Louis Domingue $1,200,000 (4)
Adrian Kempe $900,000 (1)
Tage Thompson $900,000 (2)
Brock Boeser (Out of Payroll) $900,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $76,725,000
Year 2019 : $70,025,000
Year 2020 : $49,125,000
Year 2021 : $31,175,000
Salary Average Commitment
Year 2018 : $61,825,000
Year 2019 : $55,125,000
Year 2020 : $39,725,000
Year 2021 : $31,175,000
Salary Cap with 1 Way Contract
Year 2018 : $76,725,000
Year 2019 : $70,025,000
Year 2020 : $49,125,000
Year 2021 : $31,175,000

Farm Players Salaries

Dennis Wideman $500,000 (1)
Jannik Hansen $250,000 (2)
Jimmy Hayes $225,000 (3)
Mark Fayne $200,000 (2)
Devante Smith-Pelly $150,000 (2)
Emerson Etem $120,000 (1)
Jakob Chychrun $90,000 (2)
Jacob Larsson $90,000 (3)
Joe Whitney $85,000 (1)
Zachary Fucale $85,000 (1)
Vladislav Kamenev $85,000 (1)
Mackenzie Blackwood $85,000 (2)
Marco Roy $80,000 (1)
Guillaume Brisebois $75,000 (3)
Matheson Iacopelli $70,000 (3)
Deven Sideroff $70,000 (3)
Nathan Walker $65,000 (4)
Chase Balisy $65,000 (4)
Kyle Platzer $65,000 (1)
Austin Carroll $50,000 (1)
Connor Hobbs $50,000 (3)
John Gilmour $50,000 (2)
Vinnie Hinostroza $50,000 (1)
Total Farm Players23
Salary Commitment
Year 2018 : $2,655,000
Year 2019 : $1,535,000
Year 2020 : $710,000
Year 2021 : $130,000
Salary Average Commitment
Year 2018 : $1,725,000
Year 2019 : $1,105,000
Year 2020 : $280,000
Year 2021 : $130,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $90 - 5,609 - 93.48%
Level 2: 5000 - $55 - 4,645 - 92.91%
Level 3: 2000 - $35 - 1,537 - 76.83%
Level 4: 4000 - $20 - 3,844 - 96.11%
Luxury : 1000 - $160 - 999 - 99.89%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %16,634 - 92.41%
Average Income per Game$1,050,795
Year to Date Revenue$8,406,360

Expense

Pro Players Total Salaries$74,500,000
Farm Players Total Salaries$1,790,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,208,366
Farm Year To Date Expenses$481,253
Pro Salary Cap To Date$18,705,581
Farm Salary Cap To Date$479,468

Estimate

Pro Estimated Season Revenue$34,676,235
Pro Remaining Season Days134
Pro Expenses Per Days$427,374
Pro Estimated Expenses$57,268,116
Farm Remaining Season Days123
Farm Expenses Per Days$10,655
Farm Estimated Expenses$1,310,565
Estimated Season Expenses$58,578,681
Season Salary Cap$74,500,000
Estimate Under Maximum Salary Cap of $79,500,000$5,000,000
Estimate Over Minimum Salary Cap of $0 $74,500,000
Current Bank Account$33,354,505
Projected Bank Account$9,452,059

Pro Players Salaries

Evgeni Malkin $9,000,000 (1)
Ryan O'Reilly $7,400,000 (3)
Phil Kessel $6,800,000 (2)
Nathan MacKinnon $6,000,000 (2)
Pekka Rinne $5,950,000 (4)
Henrik Zetterberg $5,750,000 (3)
Morgan Rielly $5,000,000 (3)
Jaroslav Halak $4,700,000 (1)
Roman Josi $4,000,000 (1)
Dan Hamhuis $3,500,000 (3)
Justin Williams $3,000,000 (1)
William Karlsson $2,800,000 (2)
Tobias Rieder $2,100,000 (2)
Jason Zucker $2,000,000 (1)
Riley Sheahan $1,800,000 (1)
Carl Soderberg $1,800,000 (3)
Ivan Provorov $950,000 (2)
Matt Hendricks $850,000 (3)
Jaccob Slavin $600,000 (1)
Will Butcher $500,000 (3)
Jordan Samuels-Thomas $0 (0)
Total Pro Players21
Salary Commitment
Year 2018 : $74,500,000
Year 2019 : $49,400,000
Year 2020 : $30,750,000
Year 2021 : $5,950,000
Salary Average Commitment
Year 2018 : $48,300,000
Year 2019 : $32,500,000
Year 2020 : $23,800,000
Year 2021 : $5,950,000
Salary Cap with 1 Way Contract
Year 2018 : $74,500,000
Year 2019 : $49,400,000
Year 2020 : $30,750,000
Year 2021 : $5,950,000

Farm Players Salaries

Xavier Ouellet $95,000 (2)
Alexander Nylander $95,000 (2)
Tyson Jost $95,000 (3)
Travis Sanheim $90,000 (2)
Marcus Pettersson $85,000 (3)
Collin Delia $85,000 (3)
Jori Lehtera $85,000 (4)
Matt Beleskey $85,000 (4)
Alex Stalock $85,000 (4)
Josh Jacobs $85,000 (2)
Paul Carey $80,000 (3)
Alexander Volkov $80,000 (3)
Oliver Bjorkstrand $70,000 (1)
Carter Camper $65,000 (4)
Joel Ward $65,000 (4)
Bobby Butler $65,000 (4)
C.J. Motte $65,000 (1)
Ville Pokka $65,000 (2)
Ville Husso $65,000 (2)
Matt Bartkowski $65,000 (4)
Robin Norell $60,000 (2)
Jacob MacDonald $60,000 (1)
Mason Appleton $50,000 (3)
Tyler Motte $50,000 (2)
Total Farm Players24
Salary Commitment
Year 2018 : $1,790,000
Year 2019 : $1,595,000
Year 2020 : $990,000
Year 2021 : $515,000
Salary Average Commitment
Year 2018 : $1,465,000
Year 2019 : $1,270,000
Year 2020 : $680,000
Year 2021 : $515,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,814 - 96.89%
Level 2: 5000 - $60 - 3,960 - 79.21%
Level 3: 2000 - $35 - 1,599 - 79.96%
Level 4: 4000 - $20 - 3,742 - 93.54%
Luxury : 1000 - $200 - 951 - 95.13%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16,066 - 89.26%
Average Income per Game$1,140,056
Year to Date Revenue$10,260,500

Expense

Pro Players Total Salaries$67,700,000
Farm Players Total Salaries$3,802,500
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,205,321
Farm Year To Date Expenses$1,019,869
Pro Salary Cap To Date$16,776,525
Farm Salary Cap To Date$1,019,869

Estimate

Pro Estimated Season Revenue$36,481,778
Pro Remaining Season Days134
Pro Expenses Per Days$386,034
Pro Estimated Expenses$51,728,556
Farm Remaining Season Days123
Farm Expenses Per Days$22,634
Farm Estimated Expenses$2,783,982
Estimated Season Expenses$54,512,538
Season Salary Cap$67,700,000
Estimate Under Maximum Salary Cap of $79,500,000$11,800,000
Estimate Over Minimum Salary Cap of $0 $67,700,000
Current Bank Account$75,864,201
Projected Bank Account$57,833,441

Pro Players Salaries

Mike Smith $5,750,000 (4)
James van Riemsdyk $5,000,000 (3)
Dmitry Orlov $5,000,000 (4)
Mike Hoffman $5,000,000 (1)
Ondrej Palat $4,600,000 (1)
Tyler Toffoli $4,500,000 (2)
Michael Frolik $4,250,000 (4)
Nick Bjugstad $4,000,000 (2)
Cody Ceci $3,250,000 (3)
Charlie Coyle $3,200,000 (2)
Zack Smith $3,000,000 (2)
Justin Schultz $2,750,000 (2)
Michael Grabner $2,750,000 (1)
Erik Gudbranson $2,750,000 (1)
Colin Miller $2,650,000 (2)
Zach Hyman $2,250,000 (4)
Jake McCabe $1,750,000 (3)
John Moore $1,600,000 (2)
Nate Schmidt $1,500,000 (3)
Michael Hutchinson $1,250,000 (3)
Nick Schmaltz $900,000 (2)
Gus Young $0 (0)
Jason Akeson $0 (0)
Taylor Doherty $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $67,700,000
Year 2019 : $52,600,000
Year 2020 : $30,000,000
Year 2021 : $17,250,000
Salary Average Commitment
Year 2018 : $54,550,000
Year 2019 : $44,950,000
Year 2020 : $27,750,000
Year 2021 : $15,900,000
Salary Cap with 1 Way Contract
Year 2018 : $67,700,000
Year 2019 : $52,600,000
Year 2020 : $30,000,000
Year 2021 : $17,250,000

Farm Players Salaries

Andre Burakovsky $300,000 (4)
Joonas Donskoi $187,500 (4)
Ryan Dzingel $180,000 (4)
Micheal Ferland $175,000 (4)
Eric Gelinas $150,000 (1)
Jonathon Merrill $115,000 (1)
Spencer Foo $100,000 (4)
Bryan Rust $100,000 (4)
Denis Gurianov $95,000 (2)
Kasperi Kapanen $90,000 (1)
Shea Theodore $90,000 (1)
John Quenneville $90,000 (2)
Tomas Jurco $90,000 (3)
Gabriel Carlsson $90,000 (3)
Anthony DeAngelo $90,000 (1)
Sonny Milano $90,000 (1)
Nic Petan $85,000 (1)
Tristan Jarry $85,000 (1)
Valentin Zykov $85,000 (1)
Gabriel Gagne $85,000 (2)
Christian Fischer $85,000 (2)
Jack Dougherty $80,000 (2)
Filip Chlapik $80,000 (3)
Ryan Sproul $77,500 (3)
Noel Acciari $75,000 (4)
Justin Falk $75,000 (3)
Yan-Pavel Laplante $75,000 (2)
Fredrik Claesson $75,000 (4)
Mark Alt $72,500 (4)
Evan Rodrigues $70,000 (4)
Brendan Leipsic $70,000 (4)
Dan Vladar $65,000 (2)
Anthony Richard $65,000 (2)
Marc-Andre Cliche $65,000 (2)
Sam Carrick $65,000 (4)
Cal Heeter $65,000 (1)
Alan Quine $62,500 (4)
Byron Froese $57,500 (1)
Matt Tomkins $50,000 (3)
Julien Nantel $50,000 (3)
Alexander Kerfoot $50,000 (3)
Total Farm Players41
Salary Commitment
Year 2018 : $3,802,500
Year 2019 : $2,800,000
Year 2020 : $2,095,000
Year 2021 : $1,532,500
Salary Average Commitment
Year 2018 : $3,220,000
Year 2019 : $2,280,000
Year 2020 : $1,575,000
Year 2021 : $1,407,500

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $110 - 4,266 - 71.11%
Level 2: 5000 - $65 - 3,694 - 73.88%
Level 3: 2000 - $40 - 1,392 - 69.59%
Level 4: 4000 - $25 - 2,690 - 67.24%
Luxury : 1000 - $350 - 450 - 45.01%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %12,492 - 69.40%
Average Income per Game$989,861
Year to Date Revenue$9,898,610

Expense

Pro Players Total Salaries$67,650,000
Farm Players Total Salaries$1,485,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,040,516
Farm Year To Date Expenses$397,755
Pro Salary Cap To Date$17,537,693
Farm Salary Cap To Date$397,755

Estimate

Pro Estimated Season Revenue$30,685,691
Pro Remaining Season Days134
Pro Expenses Per Days$389,106
Pro Estimated Expenses$52,140,204
Farm Remaining Season Days123
Farm Expenses Per Days$8,839
Farm Estimated Expenses$1,087,197
Estimated Season Expenses$53,227,401
Season Salary Cap$67,650,000
Estimate Under Maximum Salary Cap of $79,500,000$11,850,000
Estimate Over Minimum Salary Cap of $0 $67,650,000
Current Bank Account$3,661,344
Projected Bank Account-$18,880,366

Pro Players Salaries

Jason Spezza $7,500,000 (2)
Kris Letang $7,000,000 (1)
Brent Seabrook $6,875,000 (4)
Jordan Staal $6,000,000 (3)
Cam Atkinson $5,875,000 (4)
Jack Johnson $5,000,000 (2)
Patric Hornqvist $4,750,000 (2)
Kyle Palmieri $4,650,000 (2)
Ryan Strome $3,000,000 (2)
Tomas Hertl $3,000,000 (3)
Ryan Ellis (Out of Payroll) $2,500,000 (1)
Robin Lehner $2,500,000 (3)
Eric Fehr $2,000,000 (2)
Ryan Pulock $2,000,000 (2)
Jay Beagle $2,000,000 (3)
Tim Schaller $1,500,000 (4)
Antti Raanta $1,500,000 (2)
Brandon Manning $1,250,000 (4)
Blake Coleman $750,000 (1)
Matthew Peca $500,000 (1)
Garrett Noonan $0 (0)
Dennis Robertson $0 (0)
Colby Robak $0 (0)
Total Pro Players23
Salary Commitment
Year 2018 : $70,150,000
Year 2019 : $59,400,000
Year 2020 : $29,000,000
Year 2021 : $15,500,000
Salary Average Commitment
Year 2018 : $54,050,000
Year 2019 : $49,300,000
Year 2020 : $20,950,000
Year 2021 : $15,500,000
Salary Cap with 1 Way Contract
Year 2018 : $70,150,000
Year 2019 : $59,400,000
Year 2020 : $29,000,000
Year 2021 : $15,500,000

Farm Players Salaries

Paul Martin $475,000 (1)
Nate Thompson $135,000 (1)
Stefan Noesen $97,500 (2)
Barclay Goodrow $97,500 (3)
Adam Erne $85,000 (1)
Alex Nedeljkovic $85,000 (2)
Teddy Blueger $80,000 (2)
Andrew Nielsen $75,000 (2)
Warren Foegele $75,000 (3)
Landon Ferraro $70,000 (2)
Ryan Fitzgerald $60,000 (3)
Blake Pietila $50,000 (1)
Riley Barber $50,000 (1)
Cole Ully $50,000 (1)
Total Farm Players14
Salary Commitment
Year 2018 : $1,485,000
Year 2019 : $640,000
Year 2020 : $232,500
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,382,200
Year 2019 : $537,200
Year 2020 : $97,500
Year 2021 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 5,750 - 95.84%
Level 2: 5000 - $60 - 3,952 - 79.03%
Level 3: 2000 - $35 - 1,565 - 78.26%
Level 4: 4000 - $20 - 3,777 - 94.42%
Luxury : 1000 - $200 - 947 - 94.67%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %15,991 - 88.84%
Average Income per Game$1,131,785
Year to Date Revenue$10,186,065

Expense

Pro Players Total Salaries$60,300,000
Farm Players Total Salaries$3,740,550
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,443,289
Farm Year To Date Expenses$1,011,843
Pro Salary Cap To Date$15,066,216
Farm Salary Cap To Date$1,011,843

Estimate

Pro Estimated Season Revenue$36,217,120
Pro Remaining Season Days134
Pro Expenses Per Days$345,251
Pro Estimated Expenses$46,263,634
Farm Remaining Season Days123
Farm Expenses Per Days$22,265
Farm Estimated Expenses$2,738,595
Estimated Season Expenses$49,002,229
Season Salary Cap$60,300,000
Estimate Under Maximum Salary Cap of $79,500,000$19,200,000
Estimate Over Minimum Salary Cap of $0 $60,300,000
Current Bank Account$164,601,153
Projected Bank Account$151,816,044

Pro Players Salaries

Logan Couture $6,500,000 (4)
Nick Leddy $5,500,000 (1)
Tyson Barrie $5,500,000 (3)
Zdeno Chara $4,950,000 (2)
Marc Methot $4,900,000 (3)
Nikita Zaitsev $4,750,000 (2)
Nikita Kucherov $4,750,000 (3)
Rickard Rakell $3,800,000 (4)
Sami Vatanen $3,750,000 (1)
Petr Mrazek $3,650,000 (1)
Mika Zibanejad $3,000,000 (1)
Nick Bonino $2,100,000 (3)
Mikko Rantanen $950,000 (1)
Charlie Lindgren $925,000 (1)
Anthony Beauvillier $900,000 (2)
Sebastian Aho $850,000 (2)
Pavel Buchnevich $750,000 (2)
Brett Pesce $750,000 (1)
Carter Hutton $725,000 (1)
Mattias Janmark $700,000 (1)
Danton Heinen $600,000 (2)
Troy Bourke $0 (0)
T.J. Tynan $0 (0)
Conor Allen $0 (0)
Maxime Clermont $0 (0)
Mackenzie Skapski $0 (0)
Cody Goloubef $0 (0)
Jonathan Diaby $0 (0)
David Shields $0 (0)
Total Pro Players29
Salary Commitment
Year 2018 : $60,300,000
Year 2019 : $40,350,000
Year 2020 : $27,550,000
Year 2021 : $10,300,000
Salary Average Commitment
Year 2018 : $42,475,000
Year 2019 : $31,800,000
Year 2020 : $19,000,000
Year 2021 : $10,300,000
Salary Cap with 1 Way Contract
Year 2018 : $60,300,000
Year 2019 : $40,350,000
Year 2020 : $27,550,000
Year 2021 : $10,300,000

Farm Players Salaries

Scott Darling $400,000 (3)
Derek MacKenzie $137,500 (3)
Benoit Pouliot $130,000 (3)
Trevor Moore $95,000 (1)
Reid Boucher $92,500 (3)
Andrew Poturalski $87,500 (1)
Jake Dotchin $81,250 (2)
Samuel Girard $80,000 (3)
Roope Hintz $80,000 (3)
William Carrier $80,000 (3)
Alexandar Georgiev $80,000 (3)
Brandon Halverson $80,000 (2)
Mario Lucia $79,500 (1)
Justin Kloos $79,000 (2)
Robin Kovacs $75,000 (2)
Tanner MacMaster $75,000 (3)
Nicholas Baptiste $75,000 (1)
Spencer Martin $75,000 (1)
Brennan Menell $72,500 (3)
Giovanni Fiore $72,500 (3)
Mark Friedman $70,000 (3)
Marcus Hogberg $70,000 (3)
Aleksi Saarela $70,000 (3)
Grayson Downing $70,000 (1)
Frederic Allard $70,000 (3)
Greg McKegg $67,500 (3)
Henrik Samuelsson $65,000 (2)
Tobias Lindberg $65,000 (1)
Colton White $65,000 (3)
Phillip Di Giuseppe $65,000 (4)
Adam Cracknell $65,000 (2)
Sergey Tolchinsky $60,800 (1)
Calle Andersson $60,000 (1)
Parker Wotherspoon $60,000 (3)
Dylan Labbe $60,000 (1)
Jonne Tammela $60,000 (3)
Alexandre Carrier $60,000 (2)
Nathan Noel $60,000 (3)
Sebastian AhoD $50,000 (3)
Axel Holmstrom $50,000 (3)
Nikita Korostelev $50,000 (3)
Joonas Lyytinen $50,000 (3)
Joey LaLeggia $50,000 (1)
Colby Williams $50,000 (2)
Travis Boyd $50,000 (1)
Joakim Ryan $50,000 (1)
Ethan Bear $50,000 (3)
Greg Chase $50,000 (1)
Conor Garland $50,000 (2)
Total Farm Players49
Salary Commitment
Year 2018 : $3,740,550
Year 2019 : $2,812,750
Year 2020 : $2,207,500
Year 2021 : $65,000
Salary Average Commitment
Year 2018 : $2,511,800
Year 2019 : $1,584,000
Year 2020 : $1,010,000
Year 2021 : $65,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 5,660 - 94.34%
Level 2: 5000 - $60 - 3,960 - 79.19%
Level 3: 2000 - $35 - 1,549 - 77.46%
Level 4: 4000 - $20 - 3,845 - 96.13%
Luxury : 1000 - $200 - 947 - 94.70%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %15,961 - 88.67%
Average Income per Game$1,124,125
Year to Date Revenue$12,365,375

Expense

Pro Players Total Salaries$72,700,000
Farm Players Total Salaries$2,762,500
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,603,360
Farm Year To Date Expenses$748,537
Pro Salary Cap To Date$18,276,525
Farm Salary Cap To Date$748,537

Estimate

Pro Estimated Season Revenue$33,723,750
Pro Remaining Season Days134
Pro Expenses Per Days$413,408
Pro Estimated Expenses$55,396,672
Farm Remaining Season Days123
Farm Expenses Per Days$16,443
Farm Estimated Expenses$2,022,489
Estimated Season Expenses$57,419,161
Season Salary Cap$72,700,000
Estimate Under Maximum Salary Cap of $79,500,000$6,800,000
Estimate Over Minimum Salary Cap of $0 $72,700,000
Current Bank Account$30,305,236
Projected Bank Account$6,609,825

Pro Players Salaries

Zach Parise $7,500,000 (2)
David Krejci $7,000,000 (1)
Alexander Radulov $6,750,000 (3)
Jonathan Huberdeau $5,850,000 (3)
Travis Zajac $5,000,000 (3)
Devan Dubnyk $5,000,000 (4)
Marian Gaborik $5,000,000 (2)
Dmitry Kulikov $4,300,000 (1)
John Klingberg $4,250,000 (2)
Artem Anisimov $4,100,000 (2)
Teuvo Teravainen $3,000,000 (3)
Carl Gunnarsson $3,000,000 (1)
Matt Calvert $2,800,000 (1)
Robert Hagg $2,500,000 (2)
Connor Brown $2,100,000 (2)
Derrick Pouliot $1,100,000 (2)
Pierre-Luc Dubois $950,000 (3)
Steven Santini $850,000 (2)
Oscar Dansk $850,000 (3)
Christian Dvorak $800,000 (2)
Brian Ferlin $0 (0)
Andrew O'Brien $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $72,700,000
Year 2019 : $55,600,000
Year 2020 : $27,400,000
Year 2021 : $5,000,000
Salary Average Commitment
Year 2018 : $70,900,000
Year 2019 : $53,800,000
Year 2020 : $25,600,000
Year 2021 : $5,000,000
Salary Cap with 1 Way Contract
Year 2018 : $72,700,000
Year 2019 : $55,600,000
Year 2020 : $27,400,000
Year 2021 : $5,000,000

Farm Players Salaries

Nikita Soshnikov $160,000 (2)
Timo Meier $95,000 (2)
Jakub Vrana $95,000 (1)
Jordan Schmaltz $90,000 (1)
Nikolay Goldobin $90,000 (1)
Timothy Liljegren $90,000 (3)
Jeff Schultz $90,000 (1)
Mirco Mueller (Out of Payroll) $85,000 (2)
Joseph Morrow $85,000 (3)
Frank Corrado $85,000 (2)
Paul Bittner $85,000 (2)
Hunter Shinkaruk $85,000 (2)
Scott Mayfield $85,000 (3)
Brian Hart $80,000 (1)
Tyler Bertuzzi $80,000 (1)
Roland McKeown $80,000 (2)
Duncan Siemens $75,000 (2)
Janne Kuokkanen $75,000 (3)
Jake Paterson $75,000 (1)
Rinat Valiev $75,000 (1)
Jakob Forsbacka Karlsson $75,000 (3)
Jimmy Lodge $70,000 (1)
Mitchell Vande Sompel $70,000 (3)
Cole Cassels $70,000 (1)
Petter Granberg $65,000 (3)
Michael Downing $65,000 (2)
Anthony Stolarz $65,000 (2)
Cameron Gaunce $65,000 (1)
Christian Thomas $65,000 (1)
Matt Finn $65,000 (2)
Tyler Biggs $65,000 (2)
Stuart Percy $65,000 (2)
Mark McNeill $65,000 (2)
Jordan Subban $60,000 (1)
Radel Fazleev $57,500 (2)
Dmytro Timashov $50,000 (2)
Joseph Blandisi $50,000 (1)
Total Farm Players37
Salary Commitment
Year 2018 : $2,847,500
Year 2019 : $1,792,500
Year 2020 : $545,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,570,000
Year 2019 : $1,515,000
Year 2020 : $240,000
Year 2021 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $90 - 5,870 - 97.84%
Level 2: 5000 - $55 - 4,865 - 97.30%
Level 3: 2000 - $30 - 1,923 - 96.17%
Level 4: 4000 - $20 - 3,694 - 92.34%
Luxury : 1000 - $190 - 971 - 97.05%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,323 - 96.24%
Average Income per Game$1,111,864
Year to Date Revenue$11,118,640

Expense

Pro Players Total Salaries$69,458,667
Farm Players Total Salaries$1,712,500
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,788,500
Farm Year To Date Expenses$471,545
Pro Salary Cap To Date$17,461,665
Farm Salary Cap To Date$468,790

Estimate

Pro Estimated Season Revenue$34,467,784
Pro Remaining Season Days134
Pro Expenses Per Days$395,300
Pro Estimated Expenses$52,970,200
Farm Remaining Season Days123
Farm Expenses Per Days$10,193
Farm Estimated Expenses$1,253,739
Estimated Season Expenses$54,223,939
Season Salary Cap$69,458,667
Estimate Under Maximum Salary Cap of $79,500,000$10,041,333
Estimate Over Minimum Salary Cap of $0 $69,458,667
Current Bank Account$9,195,044
Projected Bank Account-$10,561,111

Pro Players Salaries

Anze Kopitar $10,000,000 (2)
Victor Hedman $7,775,000 (1)
Alex Steen $5,750,000 (1)
Gabriel Landeskog $5,500,000 (1)
Jaden Schwartz $5,350,000 (2)
Kyle Okposo $5,000,000 (2)
Reilly Smith $4,750,000 (3)
Cam Talbot $4,200,000 (4)
Oscar Klefbom $4,167,000 (2)
Adam Larsson $4,166,667 (2)
Cam Ward $3,000,000 (1)
Drake Caggiula $1,850,000 (1)
Zack Kassian $1,500,000 (2)
Brandon Davidson $1,425,000 (2)
Connor McDavid $950,000 (1)
Nico Hischier $950,000 (3)
Josh Morrissey $950,000 (1)
Devin Shore $925,000 (1)
Jujhar Khaira $750,000 (2)
Matt Benning $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2018 : $69,458,667
Year 2019 : $42,758,667
Year 2020 : $9,900,000
Year 2021 : $4,200,000
Salary Average Commitment
Year 2018 : $37,500,000
Year 2019 : $18,750,000
Year 2020 : $5,750,000
Year 2021 : $1,000,000
Salary Cap with 1 Way Contract
Year 2018 : $69,458,667
Year 2019 : $42,758,667
Year 2020 : $9,900,000
Year 2021 : $4,200,000

Farm Players Salaries

Chris Kelly $250,000 (1)
Matt Hunwick $230,000 (2)
Lias Andersson $95,000 (3)
Lawson Crouse $95,000 (2)
Patrick Russell $92,500 (1)
Kevin Gravel $85,000 (4)
Pontus Aberg $85,000 (2)
Alex Gudbranson $80,000 (3)
Carter Rowney $75,000 (2)
Luke Gazdic $75,000 (3)
Laurent Brossoit $75,000 (3)
Nic Dowd $75,000 (4)
Jayson Megna $70,000 (4)
Andrew Miller $60,000 (2)
Ryan Mantha $60,000 (3)
Caleb Jones (Out of Payroll) $60,000 (3)
Micheal Haley $60,000 (1)
Rourke Chartier $50,000 (2)
Lukas Bengtsson $50,000 (1)
John McCarron $50,000 (1)
Total Farm Players20
Salary Commitment
Year 2018 : $1,772,500
Year 2019 : $1,270,000
Year 2020 : $675,000
Year 2021 : $230,000
Salary Average Commitment
Year 2018 : $1,420,278
Year 2019 : $977,778
Year 2020 : $377,778
Year 2021 : $262,778

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,667 - 94.44%
Level 2: 5000 - $60 - 3,966 - 79.33%
Level 3: 2000 - $35 - 1,602 - 80.11%
Level 4: 4000 - $20 - 3,923 - 98.08%
Luxury : 1000 - $200 - 958 - 95.83%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %16,116 - 89.54%
Average Income per Game$1,130,829
Year to Date Revenue$12,439,120

Expense

Pro Players Total Salaries$55,907,000
Farm Players Total Salaries$2,383,150
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,033,526
Farm Year To Date Expenses$678,733
Pro Salary Cap To Date$13,627,111
Farm Salary Cap To Date$678,733

Estimate

Pro Estimated Season Revenue$33,924,873
Pro Remaining Season Days134
Pro Expenses Per Days$317,637
Pro Estimated Expenses$42,563,358
Farm Remaining Season Days123
Farm Expenses Per Days$14,185
Farm Estimated Expenses$1,744,755
Estimated Season Expenses$44,308,113
Season Salary Cap$55,907,000
Estimate Under Maximum Salary Cap of $79,500,000$23,593,000
Estimate Over Minimum Salary Cap of $0 $55,907,000
Current Bank Account$87,377,916
Projected Bank Account$76,994,676

Pro Players Salaries

Johnny Boychuk $6,000,000 (2)
Tomas Tatar $5,300,000 (4)
Corey Crawford $5,300,000 (3)
Tomas Plekanec $5,000,000 (1)
Derick Brassard $5,000,000 (2)
Andy Greene $5,000,000 (2)
Bryan Little $4,750,000 (1)
Leo Komarov $3,000,000 (1)
Tanner Pearson $2,800,000 (3)
Ben Lovejoy $2,667,000 (3)
Kevan Miller $2,500,000 (4)
Erik Haula $1,200,000 (3)
Mark Barberio $1,200,000 (4)
Robert Bortuzzo $1,115,000 (4)
Brian Dumoulin $1,000,000 (1)
Brendan Perlini $950,000 (2)
David Kampf $925,000 (4)
Derek Grant $650,000 (1)
Nick Schneider $550,000 (3)
Ondrej Kase $500,000 (1)
Kevin Labanc $500,000 (2)
Steven Hodges $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $55,907,000
Year 2019 : $41,007,000
Year 2020 : $23,557,000
Year 2021 : $11,040,000
Salary Average Commitment
Year 2018 : $21,225,000
Year 2019 : $16,275,000
Year 2020 : $9,825,000
Year 2021 : $6,375,000
Salary Cap with 1 Way Contract
Year 2018 : $55,907,000
Year 2019 : $41,007,000
Year 2020 : $23,557,000
Year 2021 : $11,040,000

Farm Players Salaries

Clayton Stoner $325,000 (1)
Jacob de La Rose $95,000 (4)
Anton Blidh $92,500 (1)
Mario Kempe $85,000 (4)
Mason McDonald $85,000 (3)
Dylan McIlrath $80,000 (3)
Alex Lintuniemi $80,000 (2)
Taylor Chorney $80,000 (1)
Frank Vatrano (Out of Payroll) $79,250 (4)
Stefan Matteau $75,000 (2)
Connor Brickley $75,000 (4)
Luke Witkowski $75,000 (2)
Pheonix Copley $70,900 (3)
Peter Cehlarik $70,000 (2)
Jarred Tinordi $70,000 (3)
Andreas Martinsen $67,500 (4)
Erik Gustafsson $66,750 (1)
Lucas Wallmark $65,000 (2)
Joseph LaBate $65,000 (1)
Julian Melchiori $65,000 (3)
Adam Gilmour $65,000 (2)
Kyle Burroughs $63,000 (2)
Sean Maguire $60,000 (3)
Andrew Agozzino $60,000 (2)
Matt Hackett $60,000 (1)
Andy Welinski $60,000 (2)
Michael Latta $60,000 (3)
Mitch Callahan $60,000 (3)
Rich Clune $57,500 (2)
Calvin Thurkauf $50,000 (3)
Manuel Wiederer $50,000 (3)
Daniel Walcott $50,000 (1)
Total Farm Players32
Salary Commitment
Year 2018 : $2,462,400
Year 2019 : $1,723,150
Year 2020 : $1,052,650
Year 2021 : $401,750
Salary Average Commitment
Year 2018 : $2,338,350
Year 2019 : $1,559,100
Year 2020 : $871,100
Year 2021 : $416,100

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5,641 - 94.02%
Level 2: 5000 - $55 - 4,779 - 95.57%
Level 3: 2000 - $35 - 1,536 - 76.78%
Level 4: 4000 - $20 - 3,749 - 93.73%
Luxury : 1000 - $200 - 945 - 94.50%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16,650 - 92.50%
Average Income per Game$1,144,663
Year to Date Revenue$10,301,965

Expense

Pro Players Total Salaries$56,100,000
Farm Players Total Salaries$142,500
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,417,595
Farm Year To Date Expenses$38,160
Pro Salary Cap To Date$14,103,360
Farm Salary Cap To Date$38,160

Estimate

Pro Estimated Season Revenue$36,629,209
Pro Remaining Season Days134
Pro Expenses Per Days$320,391
Pro Estimated Expenses$42,932,394
Farm Remaining Season Days123
Farm Expenses Per Days$848
Farm Estimated Expenses$104,304
Estimated Season Expenses$43,036,698
Season Salary Cap$56,100,000
Estimate Under Maximum Salary Cap of $79,500,000$23,400,000
Estimate Over Minimum Salary Cap of $0 $56,100,000
Current Bank Account$48,972,375
Projected Bank Account$42,564,886

Pro Players Salaries

Marc-Edouard Vlasic $6,850,000 (3)
Brandon Saad $6,000,000 (2)
Jonathan Quick $5,750,000 (3)
Torey Krug $5,200,000 (3)
Danny DeKeyser $4,750,000 (3)
Rick Nash $4,500,000 (4)
Niklas Hjalmarsson $4,100,000 (2)
Evgeny Kuznetsov $4,000,000 (1)
Luca Sbisa $3,500,000 (1)
Tommy Wingels $2,750,000 (1)
Oscar Lindberg $1,800,000 (2)
Anton Khudobin $1,200,000 (2)
Lance Bouma $950,000 (1)
Colin White $950,000 (3)
Ryan Gropp $850,000 (3)
Jansen Harkins $800,000 (3)
Anthony Bitetto $650,000 (1)
Dominic Toninato $500,000 (3)
Conner Bleackley $500,000 (2)
Reece Willcox $500,000 (2)
Joey Leach $0 (0)
Kale Kessy $0 (0)
Mitch Moroz $0 (0)
Total Pro Players23
Salary Commitment
Year 2018 : $56,100,000
Year 2019 : $44,250,000
Year 2020 : $30,150,000
Year 2021 : $4,500,000
Salary Average Commitment
Year 2018 : $49,900,000
Year 2019 : $41,150,000
Year 2020 : $27,050,000
Year 2021 : $4,500,000
Salary Cap with 1 Way Contract
Year 2018 : $56,100,000
Year 2019 : $44,250,000
Year 2020 : $30,150,000
Year 2021 : $4,500,000

Farm Players Salaries

Matthew O'Connor $92,500 (1)
Evan Cowley $50,000 (3)
Total Farm Players2
Salary Commitment
Year 2018 : $142,500
Year 2019 : $50,000
Year 2020 : $50,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $92,500
Year 2019 : $0
Year 2020 : $0
Year 2021 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
$79,500,000

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Avalanche $112,867,681 $33,826,667 $45,673,333 $33,826,667 272754
Black Hawks $49,383,037 $68,735,000 $10,765,000 $68,735,000 24832
Blue Jackets $13,634,456 $79,496,000 $4,000 $79,496,000 232144
Blues $135,445,662 $62,500,000 $17,000,000 $62,500,000 213859
Bruins $76,747,028 $75,388,888 $4,111,112 $75,388,888 212647
Canadiens $5,434,761 $72,311,189 $7,188,811 $72,311,189 252954
Canucks $24,299,362 $49,775,000 $29,725,000 $49,775,000 252247
Capitals $51,687,471 $41,510,000 $37,990,000 $41,510,000 212243
Coyotes $45,276,984 $66,120,000 $13,380,000 $66,120,000 202949
Devils $195,475,883 $43,008,300 $36,491,700 $43,008,300 222850
Ducks $136,760,491 $41,225,000 $38,275,000 $41,225,000 273158
Flames $36,843,986 $79,500,000 $0 $79,500,000 211738
Flyers $58,507,066 $57,716,667 $21,783,333 $57,716,667 222648
Golden Knights $34,270,070 $59,488,000 $20,012,000 $59,488,000 202545
Hurricanes $120,592,213 $64,400,000 $15,100,000 $64,400,000 222042
Islanders $71,795,218 $69,500,000 $10,000,000 $69,500,000 25833
Jets $78,116,545 $74,375,000 $5,125,000 $74,375,000 222345
Kings $31,824,757 $67,750,000 $11,750,000 $67,750,000 211132
Lightning $17,453,148 $35,400,000 $44,100,000 $35,400,000 261238
Maple Leafs $9,547,534 $61,025,000 $18,475,000 $61,025,000 243963
Oilers $97,778,957 $44,025,000 $35,475,000 $44,025,000 252045
Panthers $24,577,040 $29,890,000 $49,610,000 $29,890,000 211637
Penguins $56,493,865 $75,825,000 $3,675,000 $75,825,000 212344
Predators $33,354,505 $74,500,000 $5,000,000 $74,500,000 212445
Rangers $75,864,201 $67,700,000 $11,800,000 $67,700,000 244165
Red Wings $3,661,344 $67,650,000 $11,850,000 $67,650,000 231437
Sabres $164,601,153 $60,300,000 $19,200,000 $60,300,000 294978
Senators $30,305,236 $72,700,000 $6,800,000 $72,700,000 223759
Sharks $9,195,044 $69,458,667 $10,041,333 $69,458,667 202040
Stars $87,377,916 $55,907,000 $23,593,000 $55,907,000 223254
Wild $48,972,375 $56,100,000 $23,400,000 $56,100,000 23225