Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5,702 - 95.03%
Level 2: 5000 - $60 - 3,906 - 78.12%
Level 3: 2000 - $35 - 1,599 - 79.96%
Level 4: 4000 - $20 - 3,775 - 94.37%
Luxury : 1000 - $200 - 955 - 95.51%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %15,936 - 88.54%
Average Income per Game$1,126,996
Year to Date Revenue$22,539,925

Expense

Pro Players Total Salaries$32,926,667
Farm Players Total Salaries$1,784,416
Coaches Total Salaries$1,580,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,226,591
Farm Year To Date Expenses$1,096,947
Pro Salary Cap To Date$19,289,175
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,666,921
Pro Remaining Season Days80
Pro Expenses Per Days$192,775
Pro Estimated Expenses$15,422,000
Farm Remaining Season Days69
Farm Expenses Per Days$10,622
Farm Estimated Expenses$732,918
Estimated Season Expenses$16,154,918
Season Salary Cap$32,001,667
Estimate Under Maximum Salary Cap of $79,500,000$47,498,333
Estimate Over Minimum Salary Cap of $0 $32,001,667
Current Bank Account$114,424,656
Projected Bank Account$121,936,659

Pro Players Salaries

Valtteri Filppula $5,000,000 (1)
Jaroslav Halak $4,700,000 (1)
Victor Rask $4,000,000 (4)
Ales Hemsky (Out of Payroll) $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)
Victor Antipin $925,000 (1)
Buddy Robinson (Out of Payroll) $925,000 (1)
Markus Granlund (Out of Payroll) $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)
Colby Cave $655,000 (1)
Ben Smith $650,000 (1)
Freddie Hamilton $650,000 (1)
Tyler Graovac $650,000 (1)
Scott Wilson $650,000 (1)
Kurtis MacDermid (Out of Payroll) $650,000 (1)
Dakota Mermis $626,667 (2)
Anthony Greco $625,000 (2)
Al Montoya $500,000 (1)
Jordan Caron $0 (0)
Philip Larsen $0 (0)
Total Pro Players27
Salary Commitment
Year 2018 : $38,476,667
Year 2019 : $13,971,667
Year 2020 : $10,470,000
Year 2021 : $4,000,000
Salary Average Commitment
Year 2018 : $25,604,444
Year 2019 : $10,821,667
Year 2020 : $7,320,000
Year 2021 : $850,000
Salary Cap with 1 Way Contract
Year 2018 : $38,476,667
Year 2019 : $13,971,667
Year 2020 : $10,470,000
Year 2021 : $4,000,000

Farm Players Salaries

Henrik Haapala $92,500 (3)
Brett Bulmer $85,000 (1)
Nathan Bastian $85,000 (3)
Jon Martin $80,083 (2)
Vili Saarijarvi $75,000 (3)
Zac Dalpe $72,500 (2)
Scott Eansor $72,000 (3)
Ryan Lomberg $71,000 (2)
Nick Moutrey $69,250 (2)
Ben Betker $68,333 (2)
Michael Carcone $67,500 (2)
Christopher Gibson $65,000 (1)
Steve Oleksy $65,000 (1)
Kevin Ekman-Larsson $65,000 (2)
Jamie McBain $65,000 (1)
Dmitry Osipov $65,000 (3)
Danny Moynihan $65,000 (1)
Zac Leslie $65,000 (1)
Tye McGinn $65,000 (1)
Zach Nastasiuk $64,750 (2)
Tyler Ganly $64,000 (2)
Ty Loney $62,500 (2)
Joshua Winquist $62,500 (2)
Michael Joly $62,500 (2)
Michael Sgarbossa $60,000 (1)
Brad Thiessen $50,000 (1)
Total Farm Players26
Salary Commitment
Year 2018 : $1,784,416
Year 2019 : $1,199,416
Year 2020 : $389,500
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,706,333
Year 2019 : $1,116,333
Year 2020 : $318,917
Year 2021 : $0

Black Hawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,652 - 94.20%
Level 2: 5000 - $60 - 3,971 - 79.43%
Level 3: 2000 - $35 - 1,565 - 78.26%
Level 4: 4000 - $20 - 3,787 - 94.68%
Luxury : 1000 - $200 - 939 - 93.91%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %15,915 - 88.42%
Average Income per Game$1,121,844
Year to Date Revenue$26,924,245

Expense

Pro Players Total Salaries$69,235,000
Farm Players Total Salaries$550,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,734,982
Farm Year To Date Expenses$347,589
Pro Salary Cap To Date$38,071,286
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,071,340
Pro Remaining Season Days80
Pro Expenses Per Days$393,492
Pro Estimated Expenses$31,479,360
Farm Remaining Season Days69
Farm Expenses Per Days$3,274
Farm Estimated Expenses$225,906
Estimated Season Expenses$31,705,266
Season Salary Cap$69,235,000
Estimate Under Maximum Salary Cap of $79,500,000$10,265,000
Estimate Over Minimum Salary Cap of $0 $69,235,000
Current Bank Account$43,793,146
Projected Bank Account$31,159,220

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)
Andrew Shaw $2,000,000 (1)
Blake Comeau $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)
Adam Wilcox $500,000 (1)
Brendan Woods $0 (0)
Garret Ross $0 (0)
Scott Wedgewood $0 (0)
Derek Mathers $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $69,235,000
Year 2019 : $56,200,000
Year 2020 : $29,200,000
Year 2021 : $13,200,000
Salary Average Commitment
Year 2018 : $51,535,000
Year 2019 : $40,500,000
Year 2020 : $29,200,000
Year 2021 : $13,200,000
Salary Cap with 1 Way Contract
Year 2018 : $69,235,000
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)
Total Farm Players7
Salary Commitment
Year 2018 : $550,000
Year 2019 : $405,000
Year 2020 : $85,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $457,500
Year 2019 : $312,500
Year 2020 : $0
Year 2021 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,767 - 96.12%
Level 2: 5000 - $60 - 3,993 - 79.86%
Level 3: 2000 - $35 - 1,599 - 79.96%
Level 4: 4000 - $20 - 3,780 - 94.49%
Luxury : 1000 - $200 - 949 - 94.90%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,088 - 89.38%
Average Income per Game$1,137,643
Year to Date Revenue$25,028,145

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$44,497,756
Farm Year To Date Expenses$844,433
Pro Salary Cap To Date$43,833,006
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,615,216
Pro Remaining Season Days80
Pro Expenses Per Days$449,698
Pro Estimated Expenses$35,975,840
Farm Remaining Season Days69
Farm Expenses Per Days$8,641
Farm Estimated Expenses$596,229
Estimated Season Expenses$36,572,069
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$2,443,175
Projected Bank Account-$12,513,678

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 - 5,677 - 94.61%
Level 2: 5000 - $60 - 3,992 - 79.84%
Level 3: 2000 - $35 - 1,571 - 78.56%
Level 4: 4000 - $20 - 3,756 - 93.90%
Luxury : 1000 - $200 - 945 - 94.49%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %15,941 - 88.56%
Average Income per Game$1,126,280
Year to Date Revenue$29,283,290

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$36,235,716
Farm Year To Date Expenses$1,986,027
Pro Salary Cap To Date$34,576,480
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,894,206
Pro Remaining Season Days80
Pro Expenses Per Days$365,922
Pro Estimated Expenses$29,273,760
Farm Remaining Season Days69
Farm Expenses Per Days$20,071
Farm Estimated Expenses$1,384,899
Estimated Season Expenses$30,658,659
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$131,449,498
Projected Bank Account$117,685,045

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 - 5,643 - 94.05%
Level 2: 5000 - $60 - 3,925 - 78.49%
Level 3: 2000 - $35 - 1,574 - 78.68%
Level 4: 4000 - $20 - 3,795 - 94.86%
Luxury : 1000 - $200 - 947 - 94.66%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %15,883 - 88.24%
Average Income per Game$1,120,105
Year to Date Revenue$24,642,305

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$42,525,153
Farm Year To Date Expenses$1,170,873
Pro Salary Cap To Date$41,695,533
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,281,991
Pro Remaining Season Days80
Pro Expenses Per Days$429,547
Pro Estimated Expenses$34,363,760
Farm Remaining Season Days69
Farm Expenses Per Days$11,827
Farm Estimated Expenses$816,063
Estimated Season Expenses$35,179,823
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$67,531,907
Projected Bank Account$53,634,075

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 - 5,643 - 94.05%
Level 2: 5000 - $60 - 3,942 - 78.84%
Level 3: 2000 - $35 - 1,581 - 79.07%
Level 4: 4000 - $20 - 3,794 - 94.85%
Luxury : 1000 - $200 - 940 - 94.04%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %15,901 - 88.34%
Average Income per Game$1,120,150
Year to Date Revenue$25,763,450

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$40,874,366
Farm Year To Date Expenses$1,507,080
Pro Salary Cap To Date$39,864,560
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,162,700
Pro Remaining Season Days80
Pro Expenses Per Days$413,750
Pro Estimated Expenses$33,100,000
Farm Remaining Season Days69
Farm Expenses Per Days$15,283
Farm Estimated Expenses$1,054,527
Estimated Season Expenses$34,154,527
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$46,959,329
Projected Bank Account$32,967,502

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 - 5,665 - 94.42%
Level 2: 5000 - $60 - 3,984 - 79.68%
Level 3: 2000 - $35 - 1,563 - 78.14%
Level 4: 4000 - $20 - 3,799 - 94.97%
Luxury : 1000 - $200 - 945 - 94.54%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %15,956 - 88.64%
Average Income per Game$1,125,303
Year to Date Revenue$22,506,060

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$29,677,181
Farm Year To Date Expenses$865,410
Pro Salary Cap To Date$28,512,787
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,631,363
Pro Remaining Season Days80
Pro Expenses Per Days$300,883
Pro Estimated Expenses$24,070,640
Farm Remaining Season Days69
Farm Expenses Per Days$8,676
Farm Estimated Expenses$598,644
Estimated Season Expenses$24,669,284
Season Salary Cap$51,858,000
Estimate Under Maximum Salary Cap of $79,500,000$27,642,000
Estimate Over Minimum Salary Cap of $0 $51,858,000
Current Bank Account$22,123,829
Projected Bank Account$21,085,908

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 $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 - 5,569 - 92.82%
Level 2: 5000 - $60 - 3,922 - 78.45%
Level 3: 2000 - $35 - 1,615 - 80.74%
Level 4: 4000 - $20 - 3,868 - 96.69%
Luxury : 1000 - $200 - 947 - 94.75%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %15,922 - 88.45%
Average Income per Game$1,115,638
Year to Date Revenue$24,544,045

Expense

Pro Players Total Salaries$46,510,000
Farm Players Total Salaries$1,450,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,413,901
Farm Year To Date Expenses$848,407
Pro Salary Cap To Date$23,532,330
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,197,130
Pro Remaining Season Days80
Pro Expenses Per Days$266,536
Pro Estimated Expenses$21,322,880
Farm Remaining Season Days69
Farm Expenses Per Days$8,631
Farm Estimated Expenses$595,539
Estimated Season Expenses$21,918,419
Season Salary Cap$46,510,000
Estimate Under Maximum Salary Cap of $79,500,000$32,990,000
Estimate Over Minimum Salary Cap of $0 $46,510,000
Current Bank Account$51,509,727
Projected Bank Account$50,788,438

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 $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)
Jordie Benn $1,100,000 (2)
Torrey Mitchell $1,000,000 (1)
Andrew Desjardins $750,000 (2)
Nathan Gerbe $750,000 (3)
Anthony Cirelli $750,000 (3)
Cole Schneider $750,000 (2)
Chris Butler $750,000 (3)
Chris Bourque $750,000 (2)
Josh Archibald $675,000 (4)
Eddie Pasquale $535,000 (2)
Marek Hrivik $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $46,510,000
Year 2019 : $33,560,000
Year 2020 : $12,425,000
Year 2021 : $10,175,000
Salary Average Commitment
Year 2018 : $29,260,000
Year 2019 : $21,110,000
Year 2020 : $11,225,000
Year 2021 : $9,725,000
Salary Cap with 1 Way Contract
Year 2018 : $46,510,000
Year 2019 : $33,560,000
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 $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 - 3,140 - 52.33%
Level 2: 5000 - $80 - 2,914 - 58.28%
Level 3: 2000 - $50 - 1,122 - 56.11%
Level 4: 4000 - $30 - 2,203 - 55.08%
Luxury : 1000 - $250 - 633 - 63.32%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %10,012 - 55.62%
Average Income per Game$984,574
Year to Date Revenue$21,660,630

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$37,666,956
Farm Year To Date Expenses$1,156,122
Pro Salary Cap To Date$36,560,745
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,706,908
Pro Remaining Season Days80
Pro Expenses Per Days$380,559
Pro Estimated Expenses$30,444,720
Farm Remaining Season Days69
Farm Expenses Per Days$11,726
Farm Estimated Expenses$809,094
Estimated Season Expenses$31,253,814
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$37,862,286
Projected Bank Account$25,315,380

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 $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 - 5,655 - 94.24%
Level 2: 5000 - $60 - 3,994 - 79.89%
Level 3: 2000 - $35 - 1,554 - 77.69%
Level 4: 4000 - $20 - 3,787 - 94.67%
Luxury : 1000 - $200 - 932 - 93.23%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %15,922 - 88.46%
Average Income per Game$1,121,714
Year to Date Revenue$23,555,985

Expense

Pro Players Total Salaries$42,308,300
Farm Players Total Salaries$2,393,500
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,905,820
Farm Year To Date Expenses$1,399,973
Pro Salary Cap To Date$23,316,416
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,434,271
Pro Remaining Season Days80
Pro Expenses Per Days$241,946
Pro Estimated Expenses$19,355,680
Farm Remaining Season Days69
Farm Expenses Per Days$14,247
Farm Estimated Expenses$983,043
Estimated Season Expenses$20,338,723
Season Salary Cap$42,308,300
Estimate Under Maximum Salary Cap of $79,500,000$37,191,700
Estimate Over Minimum Salary Cap of $0 $42,308,300
Current Bank Account$196,192,592
Projected Bank Account$198,288,140

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)
Melker Karlsson $2,000,000 (1)
Nick Shore $1,650,000 (4)
Ben Chiarot $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)
Alex Lyon $900,000 (1)
Joel Eriksson Ek $900,000 (2)
Julius Honka $833,300 (4)
Stephen Johns $800,000 (1)
Esa Lindell $750,000 (1)
Brandon Tanev $750,000 (3)
Pierre-Edouard Bellemare $725,000 (1)
Miikka Salomaki $650,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $42,308,300
Year 2019 : $28,483,300
Year 2020 : $22,183,300
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 : $42,308,300
Year 2019 : $28,483,300
Year 2020 : $22,183,300
Year 2021 : $20,483,300

Farm Players Salaries

Chad Johnson $200,000 (3)
Dale Weise $180,000 (2)
Joakim Nordstrom $112,500 (1)
Gavin Bayreuther $92,500 (2)
Sheldon Dries $92,500 (2)
Julien Gauthier $90,000 (3)
Laurent Dauphin $85,000 (1)
Madison Bowey $80,000 (1)
Nicolas Aube-Kubel $80,000 (2)
Jeremy Lauzon $80,000 (3)
Filip Gustavsson $80,000 (3)
Jonas Siegenthaler $80,000 (3)
Philippe Desrosiers $80,000 (1)
Samuel Laberge $78,500 (4)
Justin Kirkland $75,000 (2)
Philippe Myers $72,500 (4)
Curtis McKenzie $70,000 (4)
Jean-Francois Berube $70,000 (4)
Brad Hunt $70,000 (2)
Landon Bow $70,000 (3)
Louie Belpedio $70,000 (3)
Greg Carey $65,000 (2)
Ludwig Bystrom $65,000 (3)
Mike Reilly $65,000 (1)
Ben Thomas $60,000 (2)
Michael Bunting $60,000 (1)
Austin Wagner $60,000 (3)
Michael Spacek $60,000 (3)
Oskar Lindblom $50,000 (3)
Total Farm Players29
Salary Commitment
Year 2018 : $2,393,500
Year 2019 : $1,911,000
Year 2020 : $1,196,000
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 - 5,724 - 95.40%
Level 2: 5000 - $50 - 4,805 - 96.09%
Level 3: 2000 - $30 - 1,929 - 96.47%
Level 4: 4000 - $25 - 2,592 - 64.81%
Luxury : 1000 - $175 - 975 - 97.52%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %16,025 - 89.03%
Average Income per Game$1,048,725
Year to Date Revenue$26,218,130

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$23,432,292
Farm Year To Date Expenses$1,463,738
Pro Salary Cap To Date$22,712,129
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,779,603
Pro Remaining Season Days80
Pro Expenses Per Days$236,453
Pro Estimated Expenses$18,916,240
Farm Remaining Season Days69
Farm Expenses Per Days$14,926
Farm Estimated Expenses$1,029,894
Estimated Season Expenses$19,946,134
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$136,916,991
Projected Bank Account$133,750,460

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 - 5,774 - 96.23%
Level 2: 5000 - $60 - 3,931 - 78.63%
Level 3: 2000 - $35 - 1,599 - 79.95%
Level 4: 4000 - $20 - 3,806 - 95.16%
Luxury : 1000 - $200 - 946 - 94.58%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,056 - 89.20%
Average Income per Game$1,134,485
Year to Date Revenue$24,958,660

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$44,522,379
Farm Year To Date Expenses$1,124,081
Pro Salary Cap To Date$43,969,266
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,555,206
Pro Remaining Season Days80
Pro Expenses Per Days$449,721
Pro Estimated Expenses$35,977,680
Farm Remaining Season Days69
Farm Expenses Per Days$11,379
Farm Estimated Expenses$785,151
Estimated Season Expenses$36,762,831
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$27,877,131
Projected Bank Account$12,669,506

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 - 5,755 - 95.92%
Level 2: 5000 - $60 - 4,019 - 80.38%
Level 3: 2000 - $35 - 1,614 - 80.71%
Level 4: 4000 - $20 - 3,811 - 95.28%
Luxury : 1000 - $200 - 944 - 94.40%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %16,144 - 89.69%
Average Income per Game$1,138,218
Year to Date Revenue$23,902,570

Expense

Pro Players Total Salaries$62,859,667
Farm Players Total Salaries$1,811,750
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,968,372
Farm Year To Date Expenses$1,080,693
Pro Salary Cap To Date$33,729,772
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,764,352
Pro Remaining Season Days80
Pro Expenses Per Days$362,345
Pro Estimated Expenses$28,987,600
Farm Remaining Season Days69
Farm Expenses Per Days$10,784
Farm Estimated Expenses$744,096
Estimated Season Expenses$29,731,696
Season Salary Cap$62,859,667
Estimate Under Maximum Salary Cap of $79,500,000$16,640,333
Estimate Over Minimum Salary Cap of $0 $62,859,667
Current Bank Account$51,007,299
Projected Bank Account$44,039,955

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 $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 - 5,755 - 95.92%
Level 2: 5000 - $60 - 3,906 - 78.12%
Level 3: 2000 - $35 - 1,544 - 77.19%
Level 4: 4000 - $25 - 2,623 - 65.58%
Luxury : 1000 - $200 - 939 - 93.89%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %14,767 - 82.04%
Average Income per Game$1,117,248
Year to Date Revenue$24,579,445

Expense

Pro Players Total Salaries$59,488,000
Farm Players Total Salaries$2,504,750
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$36,924,123
Farm Year To Date Expenses$1,475,039
Pro Salary Cap To Date$35,926,903
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,227,702
Pro Remaining Season Days80
Pro Expenses Per Days$340,715
Pro Estimated Expenses$27,257,200
Farm Remaining Season Days69
Farm Expenses Per Days$14,909
Farm Estimated Expenses$1,028,721
Estimated Season Expenses$28,285,921
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$27,713,283
Projected Bank Account$20,655,064

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 - 5,679 - 94.65%
Level 2: 5000 - $60 - 3,904 - 78.08%
Level 3: 2000 - $35 - 1,579 - 78.97%
Level 4: 4000 - $20 - 3,833 - 95.81%
Luxury : 1000 - $200 - 942 - 94.21%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %15,937 - 88.54%
Average Income per Game$1,122,523
Year to Date Revenue$25,818,035

Expense

Pro Players Total Salaries$69,750,000
Farm Players Total Salaries$2,482,500
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,080,160
Farm Year To Date Expenses$1,556,945
Pro Salary Cap To Date$37,200,012
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,205,419
Pro Remaining Season Days80
Pro Expenses Per Days$397,486
Pro Estimated Expenses$31,798,880
Farm Remaining Season Days69
Farm Expenses Per Days$14,777
Farm Estimated Expenses$1,019,613
Estimated Season Expenses$32,818,493
Season Salary Cap$68,800,000
Estimate Under Maximum Salary Cap of $79,500,000$10,700,000
Estimate Over Minimum Salary Cap of $0 $68,800,000
Current Bank Account$114,100,301
Projected Bank Account$101,487,227

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)
Kyle Clifford $1,750,000 (1)
Sven Andrighetto $1,500,000 (2)
Zbynek Michalek $1,100,000 (2)
Jamie Oleksiak $1,000,000 (2)
Ryan Murphy $1,000,000 (2)
Calvin Pickard $1,000,000 (1)
Nolan Patrick (Out of Payroll) $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 Players23
Salary Commitment
Year 2018 : $69,750,000
Year 2019 : $59,800,000
Year 2020 : $26,250,000
Year 2021 : $18,500,000
Salary Average Commitment
Year 2018 : $59,600,000
Year 2019 : $49,650,000
Year 2020 : $25,300,000
Year 2021 : $18,500,000
Salary Cap with 1 Way Contract
Year 2018 : $69,750,000
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)
Marko Dano $100,000 (2)
Emile Poirier $100,000 (2)
Kerby Rychel $100,000 (2)
Matiss Kivlenieks $100,000 (2)
Hunter Miska $100,000 (2)
Jon Gillies $97,500 (1)
Morgan Klimchuk $90,000 (1)
Chris Bigras $85,000 (1)
Jayce Hawryluk $85,000 (2)
Tyler Wotherspoon $75,000 (3)
Anton Forsberg $75,000 (2)
Jonas Johansson $75,000 (2)
Jordan Binnington $75,000 (2)
David Rittich $75,000 (3)
Trevor Carrick $75,000 (2)
Jack Campbell $75,000 (1)
Blake Speers $75,000 (3)
Total Farm Players19
Salary Commitment
Year 2018 : $2,482,500
Year 2019 : $1,110,000
Year 2020 : $225,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,412,500
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 - 5,704 - 95.07%
Level 2: 5000 - $60 - 3,943 - 78.86%
Level 3: 2000 - $35 - 1,591 - 79.55%
Level 4: 4000 - $20 - 3,818 - 95.45%
Luxury : 1000 - $200 - 958 - 95.76%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %16,013 - 88.96%
Average Income per Game$1,130,541
Year to Date Revenue$22,610,810

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$39,389,695
Farm Year To Date Expenses$282,843
Pro Salary Cap To Date$38,405,012
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,741,350
Pro Remaining Season Days80
Pro Expenses Per Days$398,045
Pro Estimated Expenses$31,843,600
Farm Remaining Season Days69
Farm Expenses Per Days$2,857
Farm Estimated Expenses$197,133
Estimated Season Expenses$32,040,733
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$63,639,690
Projected Bank Account$55,340,307

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 - 5,691 - 94.85%
Level 2: 5000 - $57 - 4,736 - 94.71%
Level 3: 2000 - $23 - 1,989 - 99.44%
Level 4: 4000 - $19 - 3,820 - 95.51%
Luxury : 1000 - $187 - 949 - 94.86%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17,184 - 95.47%
Average Income per Game$1,106,263
Year to Date Revenue$26,550,304

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$42,240,924
Farm Year To Date Expenses$1,013,684
Pro Salary Cap To Date$41,134,797
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,806,465
Pro Remaining Season Days80
Pro Expenses Per Days$426,676
Pro Estimated Expenses$34,134,080
Farm Remaining Season Days69
Farm Expenses Per Days$10,272
Farm Estimated Expenses$708,768
Estimated Season Expenses$34,842,848
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$67,799,175
Projected Bank Account$51,762,792

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 - 5,719 - 95.32%
Level 2: 5000 - $60 - 3,949 - 78.98%
Level 3: 2000 - $35 - 1,566 - 78.28%
Level 4: 4000 - $20 - 3,850 - 96.24%
Luxury : 1000 - $200 - 936 - 93.62%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %16,020 - 89.00%
Average Income per Game$1,127,888
Year to Date Revenue$28,197,190

Expense

Pro Players Total Salaries$68,250,000
Farm Players Total Salaries$525,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,551,126
Farm Year To Date Expenses$306,570
Pro Salary Cap To Date$37,264,823
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,046,202
Pro Remaining Season Days80
Pro Expenses Per Days$392,458
Pro Estimated Expenses$31,396,640
Farm Remaining Season Days69
Farm Expenses Per Days$3,125
Farm Estimated Expenses$215,625
Estimated Season Expenses$31,612,265
Season Salary Cap$68,250,000
Estimate Under Maximum Salary Cap of $79,500,000$11,250,000
Estimate Over Minimum Salary Cap of $0 $68,250,000
Current Bank Account$26,334,475
Projected Bank Account$12,768,412

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)
Matthew Konan $500,000 (1)
Ben Sexton $500,000 (1)
Ryan Culkin $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $68,250,000
Year 2019 : $41,250,000
Year 2020 : $21,850,000
Year 2021 : $12,300,000
Salary Average Commitment
Year 2018 : $48,887,500
Year 2019 : $28,737,500
Year 2020 : $15,800,000
Year 2021 : $8,300,000
Salary Cap with 1 Way Contract
Year 2018 : $68,250,000
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)
Max French $50,000 (1)
Paul Ladue $50,000 (2)
Andrew Bodnarchuk $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 Players10
Salary Commitment
Year 2018 : $525,000
Year 2019 : $100,000
Year 2020 : $50,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $475,000
Year 2019 : $50,000
Year 2020 : $0
Year 2021 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,576 - 92.93%
Level 2: 5000 - $60 - 3,909 - 78.17%
Level 3: 2000 - $35 - 1,591 - 79.53%
Level 4: 4000 - $20 - 3,855 - 96.38%
Luxury : 1000 - $200 - 948 - 94.77%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %15,878 - 88.21%
Average Income per Game$1,114,382
Year to Date Revenue$25,630,785

Expense

Pro Players Total Salaries$28,450,000
Farm Players Total Salaries$657,500
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,650,991
Farm Year To Date Expenses$458,512
Pro Salary Cap To Date$17,583,232
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,058,875
Pro Remaining Season Days80
Pro Expenses Per Days$168,715
Pro Estimated Expenses$13,497,200
Farm Remaining Season Days69
Farm Expenses Per Days$3,914
Farm Estimated Expenses$270,066
Estimated Season Expenses$13,767,266
Season Salary Cap$28,450,000
Estimate Under Maximum Salary Cap of $79,500,000$51,050,000
Estimate Over Minimum Salary Cap of $0 $28,450,000
Current Bank Account$22,212,755
Projected Bank Account$28,504,364

Pro Players Salaries

David Backes $6,000,000 (2)
Cory Schneider $6,000,000 (4)
Tyler Ennis $2,500,000 (1)
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)
Nicolas Meloche $850,000 (3)
Mitchell Stephens $850,000 (3)
Adam Tambellini $750,000 (1)
Oskar Sundqvist $700,000 (1)
Blake Siebenaler $700,000 (2)
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)
Doyle Somerby $500,000 (3)
Rudolfs Balcers $500,000 (3)
Tyler Motte $500,000 (2)
Adam Clendening $0 (0)
Joe Cannata $0 (0)
Lukas Sutter $0 (0)
Iiro Pakarinen $0 (0)
Paul Postma $0 (0)
Total Pro Players27
Salary Commitment
Year 2018 : $28,450,000
Year 2019 : $20,575,000
Year 2020 : $11,900,000
Year 2021 : $7,550,000
Salary Average Commitment
Year 2018 : $25,300,000
Year 2019 : $17,425,000
Year 2020 : $8,750,000
Year 2021 : $7,400,000
Salary Cap with 1 Way Contract
Year 2018 : $28,450,000
Year 2019 : $20,575,000
Year 2020 : $11,900,000
Year 2021 : $7,550,000

Farm Players Salaries

Julius Nattinen $80,000 (3)
Sergey Zborovskiy $70,000 (3)
Samuel Montembeault $70,000 (3)
Tyler Randell $70,000 (1)
Justin Scott $65,000 (3)
Tom McCollum $65,000 (3)
Parker Milner $65,000 (4)
Carter Bancks $65,000 (4)
Brycen Martin $57,500 (2)
Aaron Harstad $50,000 (1)
Total Farm Players10
Salary Commitment
Year 2018 : $657,500
Year 2019 : $537,500
Year 2020 : $480,000
Year 2021 : $130,000
Salary Average Commitment
Year 2018 : $437,500
Year 2019 : $317,500
Year 2020 : $260,000
Year 2021 : $130,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 5,799 - 96.65%
Level 2: 5000 - $60 - 3,884 - 77.68%
Level 3: 2000 - $35 - 1,578 - 78.90%
Level 4: 4000 - $20 - 3,768 - 94.19%
Luxury : 1000 - $200 - 950 - 95.03%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %15,978 - 88.77%
Average Income per Game$1,133,553
Year to Date Revenue$26,071,730

Expense

Pro Players Total Salaries$59,925,000
Farm Players Total Salaries$2,932,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,681,995
Farm Year To Date Expenses$1,728,045
Pro Salary Cap To Date$33,575,858
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,403,963
Pro Remaining Season Days80
Pro Expenses Per Days$345,950
Pro Estimated Expenses$27,676,000
Farm Remaining Season Days69
Farm Expenses Per Days$17,455
Farm Estimated Expenses$1,204,395
Estimated Season Expenses$28,880,395
Season Salary Cap$59,925,000
Estimate Under Maximum Salary Cap of $79,500,000$19,575,000
Estimate Over Minimum Salary Cap of $0 $59,925,000
Current Bank Account$4,482,654
Projected Bank Account-$3,993,778

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)
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 Players23
Salary Commitment
Year 2018 : $59,925,000
Year 2019 : $50,125,000
Year 2020 : $35,400,000
Year 2021 : $19,100,000
Salary Average Commitment
Year 2018 : $46,025,000
Year 2019 : $36,225,000
Year 2020 : $31,100,000
Year 2021 : $17,500,000
Salary Cap with 1 Way Contract
Year 2018 : $59,925,000
Year 2019 : $50,125,000
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 - 5,639 - 91.08%
Level 2: 5150 - $60 - 3,975 - 77.18%
Level 3: 2150 - $35 - 1,579 - 73.42%
Level 4: 4150 - $20 - 3,896 - 93.87%
Luxury : 1000 - $200 - 933 - 93.30%
Total Capacity :18641

Income

Home Games Left19
Average Attendance - %16,021 - 85.94%
Average Income per Game$1,122,126
Year to Date Revenue$24,686,770

Expense

Pro Players Total Salaries$38,825,000
Farm Players Total Salaries$1,426,667
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,887,954
Farm Year To Date Expenses$846,586
Pro Salary Cap To Date$24,487,441
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,320,392
Pro Remaining Season Days80
Pro Expenses Per Days$230,866
Pro Estimated Expenses$18,469,280
Farm Remaining Season Days69
Farm Expenses Per Days$8,492
Farm Estimated Expenses$585,948
Estimated Season Expenses$19,055,228
Season Salary Cap$38,825,000
Estimate Under Maximum Salary Cap of $79,500,000$40,675,000
Estimate Over Minimum Salary Cap of $0 $38,825,000
Current Bank Account$98,875,949
Projected Bank Account$101,141,113

Pro Players Salaries

Ryan Callahan (Out of Payroll) $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 $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 - 5,736 - 95.59%
Level 2: 5000 - $60 - 3,958 - 79.16%
Level 3: 2000 - $35 - 1,598 - 79.91%
Level 4: 4000 - $20 - 3,734 - 93.34%
Luxury : 1000 - $145 - 981 - 98.08%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %16,006 - 88.92%
Average Income per Game$969,133
Year to Date Revenue$18,413,535

Expense

Pro Players Total Salaries$29,840,000
Farm Players Total Salaries$1,067,500
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,977,728
Farm Year To Date Expenses$617,522
Pro Salary Cap To Date$16,367,380
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,320,935
Pro Remaining Season Days80
Pro Expenses Per Days$172,291
Pro Estimated Expenses$13,783,280
Farm Remaining Season Days69
Farm Expenses Per Days$6,354
Farm Estimated Expenses$438,426
Estimated Season Expenses$14,221,706
Season Salary Cap$29,840,000
Estimate Under Maximum Salary Cap of $79,500,000$49,660,000
Estimate Over Minimum Salary Cap of $0 $29,840,000
Current Bank Account$26,475,783
Projected Bank Account$33,575,012

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)
John-Michael Liles $1,000,000 (1)
Kyle Quincey $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)
Artturi Lehkonen $800,000 (2)
Jeremy Bracco $800,000 (3)
Boo Nieves $800,000 (2)
Matt Irwin $750,000 (2)
Michael Kostka $650,000 (1)
Mathieu Joseph $600,000 (3)
Aaron Dell $575,000 (1)
Anders Lindback $500,000 (1)
Samuel Blais $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $29,840,000
Year 2019 : $14,740,000
Year 2020 : $7,290,000
Year 2021 : $5,890,000
Salary Average Commitment
Year 2018 : $23,015,000
Year 2019 : $12,390,000
Year 2020 : $5,890,000
Year 2021 : $5,890,000
Salary Cap with 1 Way Contract
Year 2018 : $29,840,000
Year 2019 : $14,740,000
Year 2020 : $7,290,000
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)
Brian Lashoff $65,000 (2)
Gabriel Dumont $57,500 (1)
Mike Blunden $50,000 (1)
Jeremy Gregoire $50,000 (1)
Dylan Ferguson $50,000 (3)
Maxim Mamin $50,000 (3)
Simon Bourque $50,000 (3)
Anthony Louis $50,000 (2)
Daniel Audette $50,000 (2)
Jeff Taylor $50,000 (3)
Total Farm Players17
Salary Commitment
Year 2018 : $1,067,500
Year 2019 : $510,000
Year 2020 : $200,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $807,500
Year 2019 : $310,000
Year 2020 : $0
Year 2021 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 5,730 - 95.49%
Level 2: 5000 - $60 - 4,005 - 80.09%
Level 3: 2000 - $35 - 1,552 - 77.58%
Level 4: 4000 - $20 - 3,774 - 94.35%
Luxury : 1000 - $200 - 934 - 93.45%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %15,994 - 88.86%
Average Income per Game$1,129,921
Year to Date Revenue$25,988,180

Expense

Pro Players Total Salaries$77,575,000
Farm Players Total Salaries$2,570,000
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,285,896
Farm Year To Date Expenses$1,569,953
Pro Salary Cap To Date$42,292,854
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,338,576
Pro Remaining Season Days80
Pro Expenses Per Days$443,156
Pro Estimated Expenses$35,452,480
Farm Remaining Season Days69
Farm Expenses Per Days$15,298
Farm Estimated Expenses$1,055,562
Estimated Season Expenses$36,508,042
Season Salary Cap$77,575,000
Estimate Under Maximum Salary Cap of $79,500,000$1,925,000
Estimate Over Minimum Salary Cap of $0 $77,575,000
Current Bank Account$47,797,580
Projected Bank Account$31,628,114

Pro Players Salaries

Kevin Shattenkirk $6,650,000 (3)
Brandon Dubinsky $6,000,000 (2)
Marc Staal $6,000,000 (4)
Nick Foligno $5,500,000 (2)
Anders Lee $5,500,000 (4)
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)
Philipp Grubauer $1,500,000 (2)
Troy Stecher $1,500,000 (1)
Louis Domingue $1,200,000 (4)
Adrian Kempe $900,000 (1)
Tage Thompson $900,000 (2)
Brock Boeser $900,000 (3)
Mackenzie Blackwood $850,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $77,575,000
Year 2019 : $70,875,000
Year 2020 : $49,125,000
Year 2021 : $31,175,000
Salary Average Commitment
Year 2018 : $62,675,000
Year 2019 : $55,975,000
Year 2020 : $39,725,000
Year 2021 : $31,175,000
Salary Cap with 1 Way Contract
Year 2018 : $77,575,000
Year 2019 : $70,875,000
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)
Zachary Fucale $85,000 (1)
Joe Whitney $85,000 (1)
Vladislav Kamenev $85,000 (1)
Marco Roy $80,000 (1)
Guillaume Brisebois $75,000 (3)
Matheson Iacopelli $70,000 (3)
Deven Sideroff $70,000 (3)
Kyle Platzer $65,000 (1)
Nathan Walker $65,000 (4)
Chase Balisy $65,000 (4)
Austin Carroll $50,000 (1)
John Gilmour $50,000 (2)
Vinnie Hinostroza $50,000 (1)
Connor Hobbs $50,000 (3)
Total Farm Players22
Salary Commitment
Year 2018 : $2,570,000
Year 2019 : $1,450,000
Year 2020 : $710,000
Year 2021 : $130,000
Salary Average Commitment
Year 2018 : $1,640,000
Year 2019 : $1,020,000
Year 2020 : $280,000
Year 2021 : $130,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $90 - 5,731 - 95.52%
Level 2: 5000 - $55 - 4,775 - 95.49%
Level 3: 2000 - $35 - 1,575 - 78.76%
Level 4: 4000 - $20 - 3,796 - 94.91%
Luxury : 1000 - $160 - 973 - 97.29%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,851 - 93.61%
Average Income per Game$1,065,146
Year to Date Revenue$23,433,220

Expense

Pro Players Total Salaries$78,150,000
Farm Players Total Salaries$1,925,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,957,791
Farm Year To Date Expenses$1,089,277
Pro Salary Cap To Date$41,851,662
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,237,781
Pro Remaining Season Days80
Pro Expenses Per Days$447,765
Pro Estimated Expenses$35,821,200
Farm Remaining Season Days69
Farm Expenses Per Days$11,458
Farm Estimated Expenses$790,602
Estimated Season Expenses$36,611,802
Season Salary Cap$78,150,000
Estimate Under Maximum Salary Cap of $79,500,000$1,350,000
Estimate Over Minimum Salary Cap of $0 $78,150,000
Current Bank Account$24,023,916
Projected Bank Account$7,649,895

Pro Players Salaries

Evgeni Malkin $9,000,000 (1)
Ryan O'Reilly $7,400,000 (3)
Phil Kessel $6,800,000 (2)
Derek Stepan $6,500,000 (4)
Nathan MacKinnon $6,000,000 (2)
Pekka Rinne $5,950,000 (4)
Henrik Zetterberg $5,750,000 (3)
Morgan Rielly $5,000,000 (3)
Roman Josi $4,000,000 (1)
Dan Hamhuis $3,500,000 (3)
Justin Williams $3,000,000 (1)
William Karlsson $2,800,000 (2)
Nikita Zadorov $2,500,000 (3)
Tobias Rieder $2,100,000 (2)
Jason Zucker $2,000,000 (1)
Carl Soderberg $1,800,000 (3)
Riley Sheahan $1,800,000 (1)
Ivan Provorov $950,000 (2)
Antti Niemi $700,000 (1)
Jaccob Slavin $600,000 (1)
Jordan Samuels-Thomas $0 (0)
Total Pro Players21
Salary Commitment
Year 2018 : $78,150,000
Year 2019 : $57,050,000
Year 2020 : $38,400,000
Year 2021 : $12,450,000
Salary Average Commitment
Year 2018 : $56,450,000
Year 2019 : $40,650,000
Year 2020 : $31,950,000
Year 2021 : $12,450,000
Salary Cap with 1 Way Contract
Year 2018 : $78,150,000
Year 2019 : $57,050,000
Year 2020 : $38,400,000
Year 2021 : $12,450,000

Farm Players Salaries

Xavier Ouellet $95,000 (2)
Tyson Jost $95,000 (3)
Alexander Nylander $95,000 (2)
Travis Sanheim $90,000 (2)
Josh Jacobs $85,000 (2)
Marcus Pettersson $85,000 (3)
Jori Lehtera $85,000 (4)
Alex Stalock $85,000 (4)
Collin Delia $85,000 (3)
Matt Beleskey $85,000 (4)
Matt Hendricks $85,000 (3)
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)
Matt Bartkowski $65,000 (4)
Ville Pokka $65,000 (2)
Ville Husso $65,000 (2)
Bobby Butler $65,000 (4)
C.J. Motte $65,000 (1)
Robin Norell $60,000 (2)
Jacob MacDonald $60,000 (1)
Will Butcher $50,000 (3)
Gage Quinney $50,000 (3)
Mason Appleton $50,000 (3)
Total Farm Players26
Salary Commitment
Year 2018 : $1,925,000
Year 2019 : $1,730,000
Year 2020 : $1,175,000
Year 2021 : $515,000
Salary Average Commitment
Year 2018 : $1,550,000
Year 2019 : $1,355,000
Year 2020 : $815,000
Year 2021 : $515,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,801 - 96.69%
Level 2: 5000 - $60 - 4,008 - 80.16%
Level 3: 2000 - $35 - 1,619 - 80.96%
Level 4: 4000 - $20 - 3,818 - 95.44%
Luxury : 1000 - $200 - 945 - 94.49%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,191 - 89.95%
Average Income per Game$1,142,605
Year to Date Revenue$25,137,300

Expense

Pro Players Total Salaries$64,000,000
Farm Players Total Salaries$3,802,500
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,001,973
Farm Year To Date Expenses$2,242,105
Pro Salary Cap To Date$37,150,815
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,709,486
Pro Remaining Season Days80
Pro Expenses Per Days$365,363
Pro Estimated Expenses$29,229,040
Farm Remaining Season Days69
Farm Expenses Per Days$22,634
Farm Estimated Expenses$1,561,746
Estimated Season Expenses$30,790,786
Season Salary Cap$64,000,000
Estimate Under Maximum Salary Cap of $79,500,000$15,500,000
Estimate Over Minimum Salary Cap of $0 $64,000,000
Current Bank Account$68,722,113
Projected Bank Account$59,640,813

Pro Players Salaries

Mike Smith $5,750,000 (4)
Dmitry Orlov $5,000,000 (4)
James van Riemsdyk $5,000,000 (3)
Mike Hoffman $5,000,000 (1)
Ondrej Palat (Out of Payroll) $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)
Erik Gudbranson $2,750,000 (1)
Justin Schultz $2,750,000 (2)
Michael Grabner $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)
Riley Nash $900,000 (1)
Nick Schmaltz $900,000 (2)
Jason Akeson $0 (0)
Taylor Doherty $0 (0)
Gus Young $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $68,600,000
Year 2019 : $52,600,000
Year 2020 : $30,000,000
Year 2021 : $17,250,000
Salary Average Commitment
Year 2018 : $55,450,000
Year 2019 : $44,950,000
Year 2020 : $27,750,000
Year 2021 : $15,900,000
Salary Cap with 1 Way Contract
Year 2018 : $68,600,000
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 - 4,365 - 72.75%
Level 2: 5000 - $65 - 3,698 - 73.96%
Level 3: 2000 - $40 - 1,364 - 68.20%
Level 4: 4000 - $25 - 2,665 - 66.62%
Luxury : 1000 - $350 - 458 - 45.79%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %12,550 - 69.72%
Average Income per Game$1,001,963
Year to Date Revenue$25,049,075

Expense

Pro Players Total Salaries$75,750,000
Farm Players Total Salaries$925,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$41,102,532
Farm Year To Date Expenses$700,077
Pro Salary Cap To Date$39,926,503
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,031,408
Pro Remaining Season Days80
Pro Expenses Per Days$434,358
Pro Estimated Expenses$34,748,640
Farm Remaining Season Days69
Farm Expenses Per Days$5,506
Farm Estimated Expenses$379,914
Estimated Season Expenses$35,128,554
Season Salary Cap$75,750,000
Estimate Under Maximum Salary Cap of $79,500,000$3,750,000
Estimate Over Minimum Salary Cap of $0 $75,750,000
Current Bank Account$45,447,471
Projected Bank Account$26,350,325

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)
Paul Martin $4,750,000 (1)
Patric Hornqvist $4,750,000 (2)
Kyle Palmieri $4,650,000 (2)
Tomas Hertl $3,000,000 (3)
Ryan Strome $3,000,000 (2)
Ryan Ellis $2,500,000 (1)
Robin Lehner $2,500,000 (3)
Ryan Pulock $2,000,000 (2)
Eric Fehr $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)
Alex Nedeljkovic $850,000 (2)
Blake Coleman $750,000 (1)
Matthew Peca $500,000 (1)
Colby Robak $0 (0)
Dennis Robertson $0 (0)
Garrett Noonan $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $75,750,000
Year 2019 : $60,250,000
Year 2020 : $29,000,000
Year 2021 : $15,500,000
Salary Average Commitment
Year 2018 : $59,650,000
Year 2019 : $50,150,000
Year 2020 : $20,950,000
Year 2021 : $15,500,000
Salary Cap with 1 Way Contract
Year 2018 : $75,750,000
Year 2019 : $60,250,000
Year 2020 : $29,000,000
Year 2021 : $15,500,000

Farm Players Salaries

Nate Thompson $135,000 (1)
Stefan Noesen $97,500 (2)
Barclay Goodrow $97,500 (3)
Adam Erne $85,000 (1)
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 Players12
Salary Commitment
Year 2018 : $925,000
Year 2019 : $555,000
Year 2020 : $232,500
Year 2021 : $0
Salary Average Commitment
Year 2018 : $822,200
Year 2019 : $452,200
Year 2020 : $97,500
Year 2021 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 5,730 - 95.49%
Level 2: 5000 - $60 - 3,955 - 79.10%
Level 3: 2000 - $35 - 1,574 - 78.70%
Level 4: 4000 - $20 - 3,775 - 94.36%
Luxury : 1000 - $200 - 944 - 94.40%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %15,977 - 88.76%
Average Income per Game$1,129,642
Year to Date Revenue$25,981,765

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$34,086,843
Farm Year To Date Expenses$2,212,668
Pro Salary Cap To Date$33,257,304
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,333,555
Pro Remaining Season Days80
Pro Expenses Per Days$345,251
Pro Estimated Expenses$27,620,080
Farm Remaining Season Days69
Farm Expenses Per Days$22,265
Farm Estimated Expenses$1,536,285
Estimated Season Expenses$29,156,365
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$160,552,474
Projected Bank Account$151,729,664

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 - 5,689 - 94.81%
Level 2: 5000 - $60 - 3,986 - 79.71%
Level 3: 2000 - $35 - 1,564 - 78.21%
Level 4: 4000 - $20 - 3,822 - 95.54%
Luxury : 1000 - $200 - 960 - 95.97%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %16,020 - 89.00%
Average Income per Game$1,131,137
Year to Date Revenue$27,147,290

Expense

Pro Players Total Salaries$72,700,000
Farm Players Total Salaries$2,847,500
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,927,392
Farm Year To Date Expenses$1,661,253
Pro Salary Cap To Date$40,208,355
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,229,330
Pro Remaining Season Days80
Pro Expenses Per Days$413,408
Pro Estimated Expenses$33,072,640
Farm Remaining Season Days69
Farm Expenses Per Days$16,949
Farm Estimated Expenses$1,169,481
Estimated Season Expenses$34,242,121
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$21,850,403
Projected Bank Account$6,837,612

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 $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 - 5,798 - 96.63%
Level 2: 5000 - $55 - 4,793 - 95.87%
Level 3: 2000 - $30 - 1,921 - 96.06%
Level 4: 4000 - $20 - 3,801 - 95.03%
Luxury : 1000 - $190 - 957 - 95.73%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17,271 - 95.95%
Average Income per Game$1,100,976
Year to Date Revenue$26,423,435

Expense

Pro Players Total Salaries$68,358,667
Farm Players Total Salaries$1,742,500
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,895,045
Farm Year To Date Expenses$1,025,972
Pro Salary Cap To Date$38,176,008
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,716,600
Pro Remaining Season Days80
Pro Expenses Per Days$389,155
Pro Estimated Expenses$31,132,400
Farm Remaining Season Days69
Farm Expenses Per Days$10,372
Farm Estimated Expenses$715,668
Estimated Season Expenses$31,848,068
Season Salary Cap$68,358,667
Estimate Under Maximum Salary Cap of $79,500,000$11,141,333
Estimate Over Minimum Salary Cap of $0 $68,358,667
Current Bank Account$2,838,867
Projected Bank Account-$10,292,601

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)
Zack Kassian $1,500,000 (2)
Brandon Davidson $1,425,000 (2)
Nico Hischier $950,000 (3)
Connor McDavid $950,000 (1)
Josh Morrissey $950,000 (1)
Devin Shore $925,000 (1)
Nic Dowd $750,000 (4)
Carter Rowney $750,000 (2)
Matt Benning $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2018 : $68,358,667
Year 2019 : $43,508,667
Year 2020 : $10,650,000
Year 2021 : $4,950,000
Salary Average Commitment
Year 2018 : $36,427,777
Year 2019 : $19,527,777
Year 2020 : $6,527,777
Year 2021 : $1,777,777
Salary Cap with 1 Way Contract
Year 2018 : $68,358,667
Year 2019 : $43,508,667
Year 2020 : $10,650,000
Year 2021 : $4,950,000

Farm Players Salaries

Chris Kelly $250,000 (1)
Matt Hunwick $230,000 (2)
Drake Caggiula $185,000 (1)
Lawson Crouse $95,000 (2)
Lias Andersson $95,000 (3)
Patrick Russell $92,500 (1)
Kevin Gravel $85,000 (4)
Pontus Aberg $85,000 (2)
Alex Gudbranson (Out of Payroll) $80,000 (3)
Luke Gazdic $75,000 (3)
Laurent Brossoit $75,000 (3)
Jujhar Khaira $75,000 (2)
Jayson Megna $70,000 (4)
Ryan Mantha (Out of Payroll) $60,000 (3)
Andrew Miller $60,000 (2)
Micheal Haley $60,000 (1)
Caleb Jones $60,000 (3)
Rourke Chartier $50,000 (2)
John McCarron $50,000 (1)
Lukas Bengtsson $50,000 (1)
Total Farm Players20
Salary Commitment
Year 2018 : $1,882,500
Year 2019 : $1,195,000
Year 2020 : $600,000
Year 2021 : $155,000
Salary Average Commitment
Year 2018 : $1,527,500
Year 2019 : $900,000
Year 2020 : $300,000
Year 2021 : $185,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,655 - 94.25%
Level 2: 5000 - $60 - 3,936 - 78.73%
Level 3: 2000 - $35 - 1,582 - 79.10%
Level 4: 4000 - $20 - 3,880 - 97.01%
Luxury : 1000 - $200 - 942 - 94.19%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %15,996 - 88.87%
Average Income per Game$1,123,064
Year to Date Revenue$24,707,400

Expense

Pro Players Total Salaries$55,907,000
Farm Players Total Salaries$2,462,400
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Pro Year To Date Expenses$30,937,876
Farm Year To Date Expenses$1,458,803
Pro Salary Cap To Date$30,077,283
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,338,209
Pro Remaining Season Days80
Pro Expenses Per Days$317,637
Pro Estimated Expenses$25,410,960
Farm Remaining Season Days69
Farm Expenses Per Days$14,657
Farm Estimated Expenses$1,011,333
Estimated Season Expenses$26,422,293
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$81,961,776
Projected Bank Account$76,877,692

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 (Out of Payroll) $80,000 (1)
Frank Vatrano $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 - 5,725 - 95.42%
Level 2: 5000 - $55 - 4,760 - 95.21%
Level 3: 2000 - $35 - 1,561 - 78.07%
Level 4: 4000 - $20 - 3,751 - 93.79%
Luxury : 1000 - $200 - 946 - 94.65%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,745 - 93.03%
Average Income per Game$1,153,291
Year to Date Revenue$25,372,400

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$31,718,709
Farm Year To Date Expenses$83,952
Pro Salary Cap To Date$31,027,392
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,912,527
Pro Remaining Season Days80
Pro Expenses Per Days$320,391
Pro Estimated Expenses$25,631,280
Farm Remaining Season Days69
Farm Expenses Per Days$848
Farm Estimated Expenses$58,512
Estimated Season Expenses$25,689,792
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$46,695,904
Projected Bank Account$42,918,639

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
Available Cap Space

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Avalanche $114,424,656 $32,001,667 $47,498,333 $32,001,667 272653
Black Hawks $43,793,146 $69,235,000 $10,265,000 $69,235,000 25732
Blue Jackets $2,443,175 $79,496,000 $4,000 $79,496,000 232144
Blues $131,449,498 $62,500,000 $17,000,000 $62,500,000 213859
Bruins $67,531,907 $75,388,888 $4,111,112 $75,388,888 212647
Canadiens $46,959,329 $72,311,189 $7,188,811 $72,311,189 252954
Canucks $22,123,829 $51,858,000 $27,642,000 $51,858,000 252247
Capitals $51,509,727 $46,510,000 $32,990,000 $46,510,000 222244
Coyotes $37,862,286 $66,120,000 $13,380,000 $66,120,000 202949
Devils $196,192,592 $42,308,300 $37,191,700 $42,308,300 212950
Ducks $136,916,991 $41,225,000 $38,275,000 $41,225,000 273158
Flames $27,877,131 $79,500,000 $0 $79,500,000 211738
Flyers $51,007,299 $62,859,667 $16,640,333 $62,859,667 222648
Golden Knights $27,713,283 $59,488,000 $20,012,000 $59,488,000 202545
Hurricanes $114,100,301 $68,800,000 $10,700,000 $68,800,000 231942
Islanders $63,639,690 $69,500,000 $10,000,000 $69,500,000 25833
Jets $67,799,175 $74,375,000 $5,125,000 $74,375,000 222345
Kings $26,334,475 $68,250,000 $11,250,000 $68,250,000 221032
Lightning $22,212,755 $28,450,000 $51,050,000 $28,450,000 271037
Maple Leafs $4,482,654 $59,925,000 $19,575,000 $59,925,000 233962
Oilers $98,875,949 $38,825,000 $40,675,000 $38,825,000 252045
Panthers $26,475,783 $29,840,000 $49,660,000 $29,840,000 211738
Penguins $47,797,580 $77,575,000 $1,925,000 $77,575,000 222244
Predators $24,023,916 $78,150,000 $1,350,000 $78,150,000 212647
Rangers $68,722,113 $64,000,000 $15,500,000 $64,000,000 254166
Red Wings $45,447,471 $75,750,000 $3,750,000 $75,750,000 251237
Sabres $160,552,474 $60,300,000 $19,200,000 $60,300,000 294978
Senators $21,850,403 $72,700,000 $6,800,000 $72,700,000 223759
Sharks $2,838,867 $68,358,667 $11,141,333 $68,358,667 202040
Stars $81,961,776 $55,907,000 $23,593,000 $55,907,000 223254
Wild $46,695,904 $56,100,000 $23,400,000 $56,100,000 23225