Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5,659 - 94.32%
Level 2: 5000 - $60 - 4,763 - 95.25%
Level 3: 2000 - $35 - 1,915 - 95.74%
Level 4: 4000 - $25 - 3,860 - 96.50%
Luxury : 1000 - $200 - 955 - 95.47%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,151 - 95.29%
Average Income per Game$1,206,121
Year to Date Revenue$43,420,345

Expense

Pro Players Total Salaries$54,571,000
Farm Players Total Salaries$885,000
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,486,202
Farm Year To Date Expenses$1,223,928
Pro Salary Cap To Date$51,091,800
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,030,603
Pro Remaining Season Days15
Pro Expenses Per Days$312,687
Pro Estimated Expenses$4,690,305
Farm Remaining Season Days5
Farm Expenses Per Days$7,604
Farm Estimated Expenses$38,020
Estimated Season Expenses$4,728,325
Season Salary Cap$54,571,000
Estimate Under Maximum Salary Cap of $79,500,000$24,929,000
Estimate Over Minimum Salary Cap of $35,000,000 $19,571,000
Current Bank Account$31,522,764
Projected Bank Account$32,825,042

Pro Players Salaries

Logan Couture $6,000,000 (1)
Cory Schneider $6,000,000 (4)
Gabriel Landeskog $5,571,000 (3)
Oliver Ekman-Larsson $5,500,000 (1)
Nathan MacKinnon $4,000,000 (1)
Michael Stone $3,500,000 (2)
Ryan Murray $3,500,000 (2)
Mika Zibanejad $3,400,000 (1)
Charlie Coyle $3,200,000 (2)
Calvin de Haan $3,000,000 (3)
Adam Pelech $1,600,000 (2)
Matt Martin $1,500,000 (2)
Calvin Pickard $1,200,000 (4)
Brad Richardson $1,000,000 (2)
Nick Ritchie $950,000 (1)
Travis Konecny $900,000 (2)
Jared McCann $900,000 (1)
Alex DeBrincat $850,000 (3)
Duncan Siemens $800,000 (4)
Steve Bernier $700,000 (3)
Anton Lindholm $500,000 (2)
Mat Clark $0 (0)
Andrew Agozzino $0 (0)
Garrett Meurs $0 (0)
Trevor Cheek $0 (0)
Sam Henley $0 (0)
Cody Corbett $0 (0)
Gabriel Beaupre $0 (0)
Troy Bourke $0 (0)
Total Pro Players29
Salary Commitment
Year 2018 : $54,571,000
Year 2019 : $33,821,000
Year 2020 : $18,121,000
Year 2021 : $8,000,000
Salary Average Commitment
Year 2018 : $53,886,000
Year 2019 : $33,361,000
Year 2020 : $18,071,000
Year 2021 : $7,950,000
Salary Cap with 1 Way Contract
Year 2018 : $54,571,000
Year 2019 : $33,821,000
Year 2020 : $18,121,000
Year 2021 : $8,000,000

Farm Players Salaries

Nicolas Meloche $85,000 (3)
Samuel Girard $80,000 (3)
Jean-Christophe Beaudin $75,000 (3)
Spencer Martin $75,000 (1)
Marcus Hogberg $70,000 (3)
Connor Ingram $70,000 (3)
Jalen Chatfield $65,000 (2)
Mason Geertsen $65,000 (1)
Sergei Boikov $50,000 (2)
Andrei Mironov $50,000 (1)
Sebastian AhoD $50,000 (3)
Conor Garland $50,000 (2)
Julien Nantel $50,000 (3)
Conner Bleackley $50,000 (2)
Total Farm Players14
Salary Commitment
Year 2018 : $885,000
Year 2019 : $695,000
Year 2020 : $480,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $885,000
Year 2019 : $695,000
Year 2020 : $480,000
Year 2021 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,688 - 94.80%
Level 2: 5000 - $60 - 4,749 - 94.99%
Level 3: 2000 - $35 - 1,916 - 95.81%
Level 4: 4000 - $25 - 3,820 - 95.49%
Luxury : 1000 - $200 - 953 - 95.32%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,126 - 95.15%
Average Income per Game$1,206,951
Year to Date Revenue$44,657,170

Expense

Pro Players Total Salaries$76,390,000
Farm Players Total Salaries$2,109,000
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,310,382
Farm Year To Date Expenses$2,491,520
Pro Salary Cap To Date$64,674,192
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,827,802
Pro Remaining Season Days15
Pro Expenses Per Days$435,140
Pro Estimated Expenses$6,527,100
Farm Remaining Season Days5
Farm Expenses Per Days$17,213
Farm Estimated Expenses$86,065
Estimated Season Expenses$6,613,165
Season Salary Cap$76,390,000
Estimate Under Maximum Salary Cap of $79,500,000$3,110,000
Estimate Over Minimum Salary Cap of $35,000,000 $41,390,000
Current Bank Account$24,287,085
Projected Bank Account$22,501,722

Pro Players Salaries

Alexander Radulov $6,750,000 (3)
Derek Stepan $6,500,000 (3)
Corey Crawford $6,000,000 (2)
Joe Thornton $6,000,000 (1)
James Neal $5,500,000 (4)
Zdeno Chara $5,500,000 (2)
Jared Spurgeon $5,100,000 (2)
Derick Brassard $5,000,000 (1)
Ryan McDonagh $4,700,000 (1)
Chris Kreider $4,500,000 (2)
Braydon Coburn $3,750,000 (2)
Cam Ward $3,500,000 (1)
Rick Nash $3,500,000 (1)
Neal Pionk $2,500,000 (4)
Calle Jarnkrok $1,500,000 (1)
Pierre-Edouard Bellemare $1,500,000 (1)
Luke Schenn $1,500,000 (3)
Matt Cullen $900,000 (1)
Pavel Buchnevich $750,000 (2)
Matt Hendricks $750,000 (1)
Justin Falk $690,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $76,390,000
Year 2019 : $48,350,000
Year 2020 : $22,750,000
Year 2021 : $8,000,000
Salary Average Commitment
Year 2018 : $73,240,000
Year 2019 : $44,450,000
Year 2020 : $18,850,000
Year 2021 : $7,500,000
Salary Cap with 1 Way Contract
Year 2018 : $76,390,000
Year 2019 : $48,350,000
Year 2020 : $22,750,000
Year 2021 : $8,000,000

Farm Players Salaries

Ryan Haggerty $125,000 (2)
Al Montoya $120,000 (1)
Cedric Paquette $95,000 (1)
Jakub Vrana $95,000 (1)
Alexander Nylander $95,000 (2)
Sam Vigneault $92,500 (3)
Morgan Klimchuk $90,000 (1)
Klas Dahlbeck $90,000 (4)
Dennis Rasmussen $85,000 (1)
Ryan Donato $80,000 (3)
Jack Dougherty $80,000 (2)
Jeff Schultz $79,000 (1)
Cody McLeod $75,000 (1)
Adam Tambellini $75,000 (1)
Brett Lernout $75,000 (1)
Ville Pokka $75,000 (4)
Vince Pedrie $75,000 (3)
Keegan Kolesar $75,000 (3)
Jake Paterson $75,000 (1)
Matheson Iacopelli $70,000 (3)
Alexandre Carrier $60,000 (2)
Ryan Graves $60,000 (1)
Brandon Crawley $60,000 (3)
Ben Marshall $57,500 (1)
Riley Barber $50,000 (1)
Tyler Motte $50,000 (2)
Luke Johnson $50,000 (2)
Total Farm Players27
Salary Commitment
Year 2018 : $2,109,000
Year 2019 : $1,077,500
Year 2020 : $617,500
Year 2021 : $165,000
Salary Average Commitment
Year 2018 : $2,049,278
Year 2019 : $1,020,278
Year 2020 : $607,500
Year 2021 : $155,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $95 - 5,740 - 95.67%
Level 2: 5000 - $50 - 4,857 - 97.14%
Level 3: 2000 - $30 - 1,947 - 97.34%
Level 4: 4000 - $25 - 3,850 - 96.25%
Luxury : 1000 - $180 - 962 - 96.21%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,356 - 96.42%
Average Income per Game$1,116,004
Year to Date Revenue$42,408,150

Expense

Pro Players Total Salaries$78,550,000
Farm Players Total Salaries$1,002,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,419,129
Farm Year To Date Expenses$1,485,471
Pro Salary Cap To Date$71,586,757
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,348,012
Pro Remaining Season Days15
Pro Expenses Per Days$450,000
Pro Estimated Expenses$6,750,000
Farm Remaining Season Days5
Farm Expenses Per Days$8,891
Farm Estimated Expenses$44,455
Estimated Season Expenses$6,794,455
Season Salary Cap$78,550,000
Estimate Under Maximum Salary Cap of $79,500,000$950,000
Estimate Over Minimum Salary Cap of $35,000,000 $43,550,000
Current Bank Account$13,874,153
Projected Bank Account$10,427,710

Pro Players Salaries

Anze Kopitar $10,000,000 (2)
Vladimir Tarasenko $7,500,000 (5)
Kris Letang $7,250,000 (4)
Mark Giordano $6,750,000 (4)
Joe Pavelski $6,000,000 (1)
Cam Atkinson $5,875,000 (4)
David Savard $4,250,000 (4)
Jakob Silfverberg $3,750,000 (1)
Sven Baertschi $3,400,000 (2)
Radko Gudas $3,350,000 (3)
Casey Cizikas $3,350,000 (4)
James Reimer $2,900,000 (2)
Erik Haula $2,750,000 (4)
Michael Raffl $2,500,000 (2)
Joel Edmundson $2,500,000 (2)
Brian Boyle $2,250,000 (3)
Devante Smith-Pelly $1,000,000 (1)
Kevin Connauton $950,000 (3)
Magnus Paajarvi $800,000 (2)
Anton Forsberg $750,000 (2)
Oscar Dansk $675,000 (2)
John Ramage $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $78,550,000
Year 2019 : $67,800,000
Year 2020 : $44,275,000
Year 2021 : $37,725,000
Salary Average Commitment
Year 2018 : $69,270,000
Year 2019 : $61,270,000
Year 2020 : $41,545,000
Year 2021 : $34,995,000
Salary Cap with 1 Way Contract
Year 2018 : $78,550,000
Year 2019 : $67,800,000
Year 2020 : $44,275,000
Year 2021 : $37,725,000

Farm Players Salaries

Conor Sheary $350,000 (1)
Jordan Schroeder $95,000 (3)
Ryan Collins $80,000 (3)
Cody Goloubef $75,000 (3)
Michael Paliotta $75,000 (1)
Blake Siebenaler $70,000 (2)
Alexandre Grenier $65,000 (1)
Nick Moutrey $65,000 (1)
T.J. Tynan $65,000 (1)
Alex Broadhurst $62,500 (2)
Total Farm Players10
Salary Commitment
Year 2018 : $1,002,500
Year 2019 : $382,500
Year 2020 : $250,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,002,500
Year 2019 : $382,500
Year 2020 : $250,000
Year 2021 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 5,761 - 96.02%
Level 2: 5000 - $60 - 4,809 - 96.18%
Level 3: 2000 - $35 - 1,931 - 96.53%
Level 4: 4000 - $25 - 3,827 - 95.68%
Luxury : 1000 - $200 - 948 - 94.77%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,275 - 95.97%
Average Income per Game$1,217,421
Year to Date Revenue$43,827,140

Expense

Pro Players Total Salaries$63,357,000
Farm Players Total Salaries$907,500
Coaches Total Salaries$2,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,453,069
Farm Year To Date Expenses$1,673,688
Pro Salary Cap To Date$66,783,817
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,087,103
Pro Remaining Season Days15
Pro Expenses Per Days$363,447
Pro Estimated Expenses$5,451,705
Farm Remaining Season Days5
Farm Expenses Per Days$9,216
Farm Estimated Expenses$46,080
Estimated Season Expenses$5,497,785
Season Salary Cap$63,357,000
Estimate Under Maximum Salary Cap of $79,500,000$16,143,000
Estimate Over Minimum Salary Cap of $35,000,000 $28,357,000
Current Bank Account$14,711,029
Projected Bank Account$15,300,347

Pro Players Salaries

Shea Weber $7,857,000 (6)
Pekka Rinne $7,000,000 (1)
Cam Fowler $6,450,000 (4)
Ryan Johansen $5,350,000 (1)
Dmitry Orlov $4,900,000 (4)
Ian Cole $4,300,000 (4)
Evgeni Dadonov $4,000,000 (3)
Mattias Ekholm $3,700,000 (2)
Filip Forsberg $2,950,000 (1)
Darren Helm $2,750,000 (2)
Mark Pysyk $2,500,000 (3)
Jan Rutta $2,300,000 (3)
Teuvo Teravainen $2,000,000 (2)
Tom Pyatt $1,200,000 (3)
Ty Rattie $1,000,000 (3)
Sam Reinhart $950,000 (1)
David Rittich $800,000 (3)
Matt Puempel $800,000 (2)
Barclay Goodrow $750,000 (4)
Colton Sissons $650,000 (1)
Nic Dowd $650,000 (2)
Nick Bonino $500,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $63,357,000
Year 2019 : $46,457,000
Year 2020 : $36,557,000
Year 2021 : $24,257,000
Salary Average Commitment
Year 2018 : $56,253,277
Year 2019 : $40,857,277
Year 2020 : $32,079,500
Year 2021 : $20,007,000
Salary Cap with 1 Way Contract
Year 2018 : $63,357,000
Year 2019 : $46,457,000
Year 2020 : $36,557,000
Year 2021 : $24,257,000

Farm Players Salaries

Kevin Czuczman $92,500 (2)
Trevor Murphy $85,000 (4)
Justin Scott $80,000 (3)
Nicolas Deslauriers $80,000 (3)
Chad Ruhwedel $80,000 (3)
Rocco Grimaldi $67,500 (2)
Jared Coreau $62,500 (4)
Adam Helewka $60,000 (2)
Zac Leslie $50,000 (1)
John Stevens $50,000 (4)
Nick Schilkey $50,000 (2)
David Gust $50,000 (4)
Matej Machovsky $50,000 (3)
Alexei Bereglazov $50,000 (3)
Total Farm Players14
Salary Commitment
Year 2018 : $907,500
Year 2019 : $857,500
Year 2020 : $587,500
Year 2021 : $247,500
Salary Average Commitment
Year 2018 : $922,500
Year 2019 : $872,500
Year 2020 : $585,000
Year 2021 : $247,500

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,738 - 95.63%
Level 2: 5000 - $60 - 4,731 - 94.63%
Level 3: 2000 - $35 - 1,917 - 95.86%
Level 4: 4000 - $25 - 3,844 - 96.11%
Luxury : 1000 - $200 - 944 - 94.44%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,175 - 95.42%
Average Income per Game$1,209,787
Year to Date Revenue$45,971,920

Expense

Pro Players Total Salaries$71,475,000
Farm Players Total Salaries$3,013,950
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,010,628
Farm Year To Date Expenses$3,473,089
Pro Salary Cap To Date$53,605,580
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,629,362
Pro Remaining Season Days15
Pro Expenses Per Days$407,682
Pro Estimated Expenses$6,115,230
Farm Remaining Season Days5
Farm Expenses Per Days$22,272
Farm Estimated Expenses$111,360
Estimated Season Expenses$6,226,590
Season Salary Cap$71,475,000
Estimate Under Maximum Salary Cap of $79,500,000$8,025,000
Estimate Over Minimum Salary Cap of $35,000,000 $36,475,000
Current Bank Account$34,693,656
Projected Bank Account$32,096,428

Pro Players Salaries

David Krejci $7,250,000 (3)
Tuukka Rask $7,000,000 (3)
Brad Marchand $6,125,000 (3)
Mike Green $6,000,000 (1)
Loui Eriksson $5,625,000 (2)
Jaden Schwartz $5,325,000 (4)
Niklas Kronwall $4,750,000 (1)
Jori Lehtera $4,700,000 (1)
Olli Maatta $4,000,000 (2)
Cody Eakin $3,850,000 (2)
Dan Hamhuis $3,750,000 (4)
Chris Kunitz $2,000,000 (1)
Mark Letestu $1,800,000 (2)
Anton Khudobin $1,200,000 (1)
Jussi Jokinen $1,100,000 (1)
Mikko Rantanen $950,000 (1)
David Kampf $925,000 (2)
Nikolay Goldobin $900,000 (1)
Iiro Pakarinen $725,000 (1)
Matt Grzelcyk $700,000 (2)
Joseph Morrow $650,000 (1)
Zac Rinaldo $650,000 (1)
Niklas Svedberg $500,000 (1)
Colton Hargrove $500,000 (1)
Markus Nutivaara $500,000 (2)
Anthony Camara $0 (0)
Brian Ferlin $0 (0)
Total Pro Players27
Salary Commitment
Year 2018 : $71,475,000
Year 2019 : $46,850,000
Year 2020 : $29,450,000
Year 2021 : $9,075,000
Salary Average Commitment
Year 2018 : $67,600,000
Year 2019 : $44,900,000
Year 2020 : $29,450,000
Year 2021 : $9,075,000
Salary Cap with 1 Way Contract
Year 2018 : $71,475,000
Year 2019 : $46,850,000
Year 2020 : $29,450,000
Year 2021 : $9,075,000

Farm Players Salaries

Clarke MacArthur $465,000 (2)
Kalle Kossila $145,000 (2)
Vinni Lettieri $92,500 (2)
Lucas Johansen $90,000 (3)
Chris Bigras $85,000 (1)
Andrew Poturalski $85,000 (2)
Jeremy Lauzon $80,000 (3)
Linus Arnesson $80,000 (1)
Daniel Sprong $80,000 (1)
Adam Carlson $79,500 (1)
Kris Bindulis $79,250 (3)
Justin Hickman $79,200 (1)
Janne Kuokkanen $75,000 (3)
Andrew Nielsen $75,000 (2)
Ben Sexton $72,500 (2)
Ryan Lomberg $71,000 (2)
Tyler Randell $70,000 (1)
Aleksi Saarela $70,000 (3)
Austin Czarnik $67,500 (1)
Dmitry Osipov $65,000 (3)
Alexander True $65,000 (3)
Chris Casto $65,000 (1)
Ivan Kulbakov $65,000 (3)
Seth Griffith $65,000 (1)
Zach Trotman $65,000 (1)
Tony Turgeon $62,500 (2)
Jack Flinn $62,500 (2)
Mikkel Aagaard $62,500 (2)
Joshua Winquist $62,500 (2)
Anthony Greco $62,500 (2)
Ryan Fitzgerald $60,000 (3)
Jesse Gabrielle $60,000 (3)
Emil Johansson $50,000 (3)
Anton Blidh $50,000 (1)
Joonas Lyytinen $50,000 (3)
Cameron Hughes $50,000 (3)
Luc Snuggerud $50,000 (2)
Total Farm Players37
Salary Commitment
Year 2018 : $3,013,950
Year 2019 : $2,227,750
Year 2020 : $859,250
Year 2021 : $0
Salary Average Commitment
Year 2018 : $3,025,728
Year 2019 : $2,250,228
Year 2020 : $859,250
Year 2021 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5,686 - 94.77%
Level 2: 5000 - $60 - 4,778 - 95.55%
Level 3: 2000 - $35 - 1,918 - 95.92%
Level 4: 4000 - $25 - 3,887 - 97.17%
Luxury : 1000 - $200 - 957 - 95.68%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,226 - 95.70%
Average Income per Game$1,210,950
Year to Date Revenue$44,805,155

Expense

Pro Players Total Salaries$62,242,000
Farm Players Total Salaries$3,388,500
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,913,008
Farm Year To Date Expenses$3,822,170
Pro Salary Cap To Date$61,248,264
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,843,801
Pro Remaining Season Days15
Pro Expenses Per Days$370,067
Pro Estimated Expenses$5,551,005
Farm Remaining Season Days5
Farm Expenses Per Days$23,009
Farm Estimated Expenses$115,045
Estimated Season Expenses$5,666,050
Season Salary Cap$62,242,000
Estimate Under Maximum Salary Cap of $79,500,000$17,258,000
Estimate Over Minimum Salary Cap of $35,000,000 $27,242,000
Current Bank Account$21,568,733
Projected Bank Account$20,746,484

Pro Players Salaries

P.K. Subban $9,000,000 (4)
Mike Smith $5,667,000 (1)
Mark Stone (Out of Payroll) $5,500,000 (1)
Jeff Petry $5,500,000 (3)
Brayden Schenn $5,100,000 (2)
Max Pacioretty $4,500,000 (1)
Marcus Johansson $4,500,000 (2)
Alec Martinez $4,000,000 (3)
Brendan Gallagher $3,750,000 (3)
Ron Hainsey $3,000,000 (3)
Jason Pominville $2,800,000 (4)
Cody Ceci $2,800,000 (2)
Ben Lovejoy $2,500,000 (2)
Michal Neuvirth $2,500,000 (3)
Trevor Lewis $2,000,000 (2)
Artturi Lehkonen $800,000 (2)
Mark Barberio $800,000 (3)
Tim Schaller $775,000 (1)
Adam Cracknell $750,000 (4)
Chris Tierney $750,000 (2)
Derek Ryan $750,000 (2)
Phil Lane $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $67,742,000
Year 2019 : $51,300,000
Year 2020 : $32,100,000
Year 2021 : $12,550,000
Salary Average Commitment
Year 2018 : $58,617,000
Year 2019 : $44,175,000
Year 2020 : $31,025,000
Year 2021 : $12,550,000
Salary Cap with 1 Way Contract
Year 2018 : $67,742,000
Year 2019 : $51,300,000
Year 2020 : $32,100,000
Year 2021 : $12,550,000

Farm Players Salaries

Carey Price $1,000,000 (4)
Marcus Foligno $190,000 (1)
Mike Condon $95,000 (3)
Jack Roslovic $90,000 (2)
Rob O'Gara $90,000 (2)
Michael McCarron $90,000 (1)
Justin Holl $87,500 (1)
Collin Delia $87,500 (2)
Charles Hudon $85,000 (2)
Nicolas Aube-Kubel $80,000 (2)
Aaron Dell $78,500 (3)
Matt Lorito $75,000 (3)
Brandon Pirri $75,000 (4)
Noel Acciari $72,500 (2)
Phil Varone $72,500 (4)
Daniel Carr $72,500 (1)
Curtis McKenzie $70,000 (1)
Marcus Sorensen $70,000 (2)
Dean Kukan $67,500 (1)
Casey DeSmith $67,500 (1)
Mike Vecchione $67,500 (1)
Nick Lappin $65,000 (1)
Julian Melchiori $65,000 (1)
C.J. Smith $65,000 (1)
Alexandre Fortin $65,000 (2)
Cavan Fitzgerald $65,000 (2)
Niki Petti $65,000 (2)
Kevin Rooney $65,000 (1)
Manuel Wiederer $50,000 (3)
Simon Bourque $50,000 (3)
Daniel Audette $50,000 (2)
Jeremiah Addison $50,000 (3)
Jeremy Gregoire $50,000 (1)
Total Farm Players33
Salary Commitment
Year 2018 : $3,388,500
Year 2019 : $2,366,000
Year 2020 : $1,546,000
Year 2021 : $1,147,500
Salary Average Commitment
Year 2018 : $2,939,056
Year 2019 : $1,926,278
Year 2020 : $1,176,278
Year 2021 : $795,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5,746 - 95.76%
Level 2: 5000 - $60 - 4,748 - 94.96%
Level 3: 2000 - $35 - 1,921 - 96.04%
Level 4: 4000 - $25 - 3,832 - 95.79%
Luxury : 1000 - $200 - 955 - 95.50%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %17,201 - 95.56%
Average Income per Game$1,213,448
Year to Date Revenue$42,470,685

Expense

Pro Players Total Salaries$70,200,000
Farm Players Total Salaries$3,255,000
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,642,716
Farm Year To Date Expenses$3,524,053
Pro Salary Cap To Date$66,023,204
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,280,689
Pro Remaining Season Days15
Pro Expenses Per Days$401,117
Pro Estimated Expenses$6,016,755
Farm Remaining Season Days5
Farm Expenses Per Days$23,994
Farm Estimated Expenses$119,970
Estimated Season Expenses$6,136,725
Season Salary Cap$70,200,000
Estimate Under Maximum Salary Cap of $79,500,000$9,300,000
Estimate Over Minimum Salary Cap of $35,000,000 $35,200,000
Current Bank Account$17,539,517
Projected Bank Account$18,683,481

Pro Players Salaries

Sidney Crosby $8,700,000 (6)
Henrik Lundqvist $8,500,000 (3)
Drew Doughty $7,000,000 (1)
Hampus Lindholm $5,250,000 (3)
Jason Demers $4,500,000 (2)
Seth Jones $4,500,000 (2)
Carl Hagelin $4,000,000 (1)
Jacob Trouba $3,500,000 (1)
Nikita Kucherov $3,450,000 (2)
Cal Clutterbuck $3,000,000 (3)
Bo Horvat $3,000,000 (1)
Boone Jenner $2,850,000 (2)
Luke Glendening $2,000,000 (3)
Adam Lowry $2,000,000 (1)
Jay Beagle $1,800,000 (4)
Troy Stecher $1,500,000 (1)
Curtis McElhinney $1,000,000 (1)
Nico Hischier $950,000 (3)
Patrik Laine $950,000 (2)
Brock Boeser $900,000 (3)
Thatcher Demko $850,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $70,200,000
Year 2019 : $48,200,000
Year 2020 : $31,100,000
Year 2021 : $10,500,000
Salary Average Commitment
Year 2018 : $58,451,000
Year 2019 : $38,907,000
Year 2020 : $27,594,000
Year 2021 : $10,500,000
Salary Cap with 1 Way Contract
Year 2018 : $70,200,000
Year 2019 : $48,200,000
Year 2020 : $31,100,000
Year 2021 : $10,500,000

Farm Players Salaries

Ryan Callahan $580,000 (2)
Mike Cammalleri $500,000 (1)
Jiri Hudler $305,000 (1)
Patrick Wiercioch $270,000 (1)
Alexander Petrovic $200,000 (4)
J.T. Brown $125,000 (3)
Scottie Upshall $100,000 (3)
Joe Cannata $90,000 (2)
Drew Miller $90,000 (1)
Ben Chiarot $85,000 (2)
Jansen Harkins $80,000 (3)
Jeremy Bracco $80,000 (3)
Tanner Glass $80,000 (1)
Juho Lammikko $75,000 (2)
Tanner Kero $75,000 (1)
Nikita Tryamkin $75,000 (1)
Guillaume Brisebois $75,000 (3)
Cole Cassels $70,000 (1)
Ashton Sautner $67,500 (1)
Brandon Mashinter $65,000 (1)
Hunter Fejes $60,000 (2)
Evan McEneny $57,500 (2)
Anton Cederholm $50,000 (3)
Total Farm Players23
Salary Commitment
Year 2018 : $3,255,000
Year 2019 : $1,657,500
Year 2020 : $710,000
Year 2021 : $200,000
Salary Average Commitment
Year 2018 : $3,185,000
Year 2019 : $1,657,500
Year 2020 : $710,000
Year 2021 : $200,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $100 - 5,722 - 95.37%
Level 2: 5000 - $60 - 4,816 - 96.33%
Level 3: 2000 - $35 - 1,925 - 96.23%
Level 4: 4000 - $25 - 3,852 - 96.30%
Luxury : 1000 - $200 - 944 - 94.42%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,259 - 95.88%
Average Income per Game$1,213,677
Year to Date Revenue$44,906,035

Expense

Pro Players Total Salaries$74,963,462
Farm Players Total Salaries$853,833
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,614,836
Farm Year To Date Expenses$1,863,982
Pro Salary Cap To Date$67,667,926
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,854,706
Pro Remaining Season Days15
Pro Expenses Per Days$429,963
Pro Estimated Expenses$6,449,445
Farm Remaining Season Days5
Farm Expenses Per Days$10,969
Farm Estimated Expenses$54,845
Estimated Season Expenses$6,504,290
Season Salary Cap$74,963,462
Estimate Under Maximum Salary Cap of $79,500,000$4,536,538
Estimate Over Minimum Salary Cap of $35,000,000 $39,963,462
Current Bank Account$22,076,861
Projected Bank Account$20,427,277

Pro Players Salaries

Alex Ovechkin $9,538,462 (3)
Evgeni Malkin $9,500,000 (4)
John Carlson $7,150,000 (4)
Braden Holtby $6,100,000 (2)
Blake Wheeler $5,600,000 (1)
Duncan Keith $5,538,000 (5)
T.J. Oshie $5,250,000 (2)
Rickard Rakell $4,850,000 (4)
Niklas Hjalmarsson $4,100,000 (1)
Travis Hamonic $3,857,000 (2)
Josh Anderson $2,250,000 (4)
Phillip Danault $2,000,000 (4)
Sven Andrighetto $1,400,000 (3)
Trevor van Riemsdyk $1,250,000 (3)
Tobias Rieder $1,000,000 (1)
Josh Gorges $1,000,000 (2)
Mikhail Sergachev $950,000 (3)
Nic Petan $850,000 (1)
Chandler Stephenson $780,000 (2)
Marko Dano $750,000 (2)
Joonas Korpisalo $750,000 (1)
Ben Hutton $500,000 (1)
Michael Latta $0 (0)
Caleb Herbert $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $74,963,462
Year 2019 : $62,163,462
Year 2020 : $44,426,462
Year 2021 : $31,288,000
Salary Average Commitment
Year 2018 : $68,788,462
Year 2019 : $55,988,462
Year 2020 : $44,426,462
Year 2021 : $31,288,000
Salary Cap with 1 Way Contract
Year 2018 : $74,963,462
Year 2019 : $62,163,462
Year 2020 : $44,426,462
Year 2021 : $31,288,000

Farm Players Salaries

Vitek Vanecek $85,000 (2)
Nathan Walker $75,000 (2)
Zach Sanford $75,000 (2)
Tim McGauley $66,333 (1)
Thomas DiPauli $65,000 (2)
Yannick Weber $65,000 (1)
Ryan Johnston $60,000 (1)
Nick Seeler $57,500 (2)
Jason Akeson $55,000 (1)
Tyler Lewington $50,000 (1)
Colby Williams $50,000 (2)
Connor Hobbs $50,000 (3)
Travis Boyd $50,000 (1)
Marek Langhamer $50,000 (1)
Total Farm Players14
Salary Commitment
Year 2018 : $853,833
Year 2019 : $457,500
Year 2020 : $50,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $853,833
Year 2019 : $457,500
Year 2020 : $50,000
Year 2021 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $100 - 5,705 - 95.09%
Level 2: 5000 - $60 - 4,760 - 95.19%
Level 3: 2000 - $35 - 1,941 - 97.04%
Level 4: 4000 - $25 - 3,826 - 95.64%
Luxury : 1000 - $200 - 948 - 94.76%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,179 - 95.44%
Average Income per Game$1,209,206
Year to Date Revenue$44,740,635

Expense

Pro Players Total Salaries$35,504,500
Farm Players Total Salaries$2,245,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,344,850
Farm Year To Date Expenses$2,654,438
Pro Salary Cap To Date$32,498,513
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,836,825
Pro Remaining Season Days15
Pro Expenses Per Days$209,522
Pro Estimated Expenses$3,142,830
Farm Remaining Season Days5
Farm Expenses Per Days$16,243
Farm Estimated Expenses$81,215
Estimated Season Expenses$3,224,045
Season Salary Cap$35,504,500
Estimate Under Maximum Salary Cap of $79,500,000$43,995,500
Estimate Over Minimum Salary Cap of $35,000,000 $504,500
Current Bank Account$65,472,509
Projected Bank Account$67,085,289

Pro Players Salaries

Dave Clarkson $5,250,000 (2)
Nikolai Kulemin $4,187,500 (1)
Jonas Brodin $4,167,000 (3)
Andrew Cogliano $3,500,000 (4)
Jordan Martinook $2,000,000 (1)
Ryan Pulock $2,000,000 (2)
Zemgus Girgensons $1,550,000 (1)
Connor Carrick $1,000,000 (2)
Dmitrij Jaskin $1,000,000 (1)
Jake Dotchin $1,000,000 (2)
Thomas Chabot $950,000 (3)
Max Domi $950,000 (1)
Sam Bennett $950,000 (1)
Auston Matthews $950,000 (2)
Brendan Perlini $950,000 (2)
Anthony DeAngelo $900,000 (1)
Christian Fischer $850,000 (2)
Christian Dvorak $800,000 (2)
Charlie Lindgren $750,000 (2)
Juuse Saros $650,000 (1)
Andrew Copp $650,000 (1)
Gustav Forsling $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $35,504,500
Year 2019 : $22,667,000
Year 2020 : $8,617,000
Year 2021 : $3,500,000
Salary Average Commitment
Year 2018 : $35,504,500
Year 2019 : $22,667,000
Year 2020 : $8,617,000
Year 2021 : $3,500,000
Salary Cap with 1 Way Contract
Year 2018 : $35,504,500
Year 2019 : $22,667,000
Year 2020 : $8,617,000
Year 2021 : $3,500,000

Farm Players Salaries

Louis Domingue $125,000 (4)
Alexandar Georgiev $100,000 (2)
Hunter Shinkaruk $100,000 (2)
Hunter Miska $100,000 (2)
Matiss Kivlenieks $100,000 (2)
Jake Virtanen $95,000 (1)
Luke Kunin $95,000 (3)
Dylan Strome $95,000 (3)
Jacob Larsson $90,000 (3)
Timothy Liljegren $90,000 (3)
Sonny Milano $90,000 (1)
Erik Cernak $85,000 (3)
Ryan MacInnis $85,000 (2)
Laurent Dauphin $85,000 (1)
Oliver Kylington $80,000 (1)
Jonas Siegenthaler $80,000 (3)
Frank Corrado $75,000 (2)
Dillon Simpson $75,000 (2)
Kevin Boyle $75,000 (3)
Kristers Gudlevskis $75,000 (1)
Adin Hill $75,000 (1)
Louie Belpedio $70,000 (3)
Jens Looke $70,000 (3)
Adam Gilmour $65,000 (2)
Ben Thomas $60,000 (2)
Michael Bunting $60,000 (1)
Pavel Jenys $50,000 (3)
Total Farm Players27
Salary Commitment
Year 2018 : $2,245,000
Year 2019 : $1,685,000
Year 2020 : $925,000
Year 2021 : $125,000
Salary Average Commitment
Year 2018 : $2,267,500
Year 2019 : $1,707,500
Year 2020 : $947,500
Year 2021 : $125,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,645 - 94.09%
Level 2: 5000 - $60 - 4,740 - 94.80%
Level 3: 2000 - $35 - 1,905 - 95.23%
Level 4: 4000 - $25 - 3,839 - 95.96%
Luxury : 1000 - $200 - 943 - 94.32%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,071 - 94.84%
Average Income per Game$1,200,180
Year to Date Revenue$44,406,665

Expense

Pro Players Total Salaries$38,649,125
Farm Players Total Salaries$965,167
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,941,121
Farm Year To Date Expenses$1,907,447
Pro Salary Cap To Date$37,854,567
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,800,721
Pro Remaining Season Days15
Pro Expenses Per Days$221,503
Pro Estimated Expenses$3,322,545
Farm Remaining Season Days5
Farm Expenses Per Days$10,445
Farm Estimated Expenses$52,225
Estimated Season Expenses$3,374,770
Season Salary Cap$38,649,125
Estimate Under Maximum Salary Cap of $79,500,000$40,850,875
Estimate Over Minimum Salary Cap of $35,000,000 $3,649,125
Current Bank Account$55,901,932
Projected Bank Account$57,327,883

Pro Players Salaries

Mark Scheifele $6,125,000 (1)
Taylor Hall $6,000,000 (2)
Travis Zajac $5,750,000 (3)
Andy Greene $5,000,000 (2)
Erik Gudbranson (Out of Payroll) $4,000,000 (4)
Mathew Dumba $3,000,000 (3)
Freddie Hamilton $1,250,000 (1)
Jared Cowen $1,000,000 (1)
Pavel Zacha $950,000 (2)
Eric Tangradi $950,000 (1)
John Quenneville $900,000 (2)
Tyler Gaudet $874,125 (1)
Steven Santini $850,000 (2)
Ken Appleby $850,000 (3)
Josh Jacobs $850,000 (2)
Seth Helgeson $750,000 (4)
Blake Coleman $750,000 (1)
Darren Raddysh (Out of Payroll) $730,000 (2)
Dan Vladar (Out of Payroll) $728,333 (2)
Scott Wedgewood $650,000 (1)
Tim Heed $650,000 (1)
Blake Pietila $500,000 (1)
Rudolfs Balcers $500,000 (3)
Joseph Blandisi $500,000 (1)
Ben Johnson $0 (0)
Maxime Clermont $0 (0)
Joe Faust $0 (0)
Ben Thomson $0 (0)
Total Pro Players28
Salary Commitment
Year 2018 : $44,107,458
Year 2019 : $30,858,333
Year 2020 : $14,850,000
Year 2021 : $4,750,000
Salary Average Commitment
Year 2018 : $39,483,333
Year 2019 : $29,858,333
Year 2020 : $13,850,000
Year 2021 : $4,750,000
Salary Cap with 1 Way Contract
Year 2018 : $44,107,458
Year 2019 : $30,858,333
Year 2020 : $14,850,000
Year 2021 : $4,750,000

Farm Players Salaries

Ahti Oksanen $95,000 (1)
Klim Kostin $90,000 (3)
Rihards Bukarts $85,000 (2)
Nathan Bastian $85,000 (3)
Mario Lucia $79,250 (1)
Ryan Kujawinski $75,000 (1)
Blake Speers $75,000 (3)
Dante Salituro $72,500 (1)
Raman Hrabarenka $69,250 (1)
Colton White $65,000 (3)
Damir Sharipzianov $64,167 (1)
Jordan Subban $60,000 (1)
Stepan Falkovsky $50,000 (3)
Total Farm Players13
Salary Commitment
Year 2018 : $965,167
Year 2019 : $450,000
Year 2020 : $365,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $965,167
Year 2019 : $450,000
Year 2020 : $365,000
Year 2021 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $190 - 2,615 - 43.58%
Level 2: 5000 - $174 - 2,000 - 40.00%
Level 3: 2000 - $149 - 800 - 40.00%
Level 4: 4000 - $99 - 1,600 - 40.00%
Luxury : 1000 - $350 - 457 - 45.67%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %7,471 - 41.51%
Average Income per Game$1,282,257
Year to Date Revenue$50,008,040

Expense

Pro Players Total Salaries$68,075,000
Farm Players Total Salaries$2,296,389
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,642,123
Farm Year To Date Expenses$3,063,916
Pro Salary Cap To Date$60,960,378
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,564,515
Pro Remaining Season Days15
Pro Expenses Per Days$395,391
Pro Estimated Expenses$5,930,865
Farm Remaining Season Days5
Farm Expenses Per Days$18,322
Farm Estimated Expenses$91,610
Estimated Season Expenses$6,022,475
Season Salary Cap$68,075,000
Estimate Under Maximum Salary Cap of $79,500,000$11,425,000
Estimate Over Minimum Salary Cap of $35,000,000 $33,075,000
Current Bank Account$46,408,652
Projected Bank Account$42,950,692

Pro Players Salaries

Henrik Zetterberg $6,083,000 (3)
Ryan Nugent-Hopkins $6,000,000 (3)
David Backes $6,000,000 (1)
Jimmy Howard $5,292,000 (1)
Mikko Koivu $5,000,000 (3)
Chris Tanev $4,450,000 (2)
Justin Abdelkader $4,250,000 (2)
Steve Mason $4,100,000 (3)
Patrick Marleau $4,000,000 (1)
Connor Murphy $3,600,000 (4)
Trevor Daley $3,000,000 (3)
Blake Comeau $3,000,000 (2)
Jamie Oleksiak $2,500,000 (4)
Vladislav Namestnikov $2,000,000 (3)
Kevin Bieksa $2,000,000 (2)
Brayden McNabb $1,700,000 (1)
Xavier Ouellet $1,250,000 (1)
Sam Gagner $1,250,000 (1)
Chris Wagner $700,000 (4)
Jaycob Megna $700,000 (4)
Mike Richards $700,000 (2)
Matthew Peca $500,000 (1)
Cody Beach $0 (0)
Andrew O'Brien $0 (0)
Joseph Cramarossa $0 (0)
Matt Bailey $0 (0)
Yannick Veilleux $0 (0)
Emile Poirier $0 (0)
Dalton Smith $0 (0)
Derek Mathers $0 (0)
Dylan Blujus $0 (0)
Total Pro Players31
Salary Commitment
Year 2018 : $68,075,000
Year 2019 : $48,083,000
Year 2020 : $33,683,000
Year 2021 : $7,500,000
Salary Average Commitment
Year 2018 : $67,275,000
Year 2019 : $47,283,000
Year 2020 : $32,883,000
Year 2021 : $7,500,000
Salary Cap with 1 Way Contract
Year 2018 : $68,075,000
Year 2019 : $48,083,000
Year 2020 : $33,683,000
Year 2021 : $7,500,000

Farm Players Salaries

Matt Beleskey $380,000 (2)
Stefan Leblanc $100,000 (3)
Kevin Spinozzi $100,000 (3)
Matthew O'Connor $92,500 (2)
Mitch Hults $92,500 (2)
Jordin Tootoo $90,000 (2)
Stefan Noesen $90,000 (4)
Michael Sgarbossa $88,889 (2)
Matthew Spencer $85,000 (3)
Marcus Pettersson $85,000 (3)
Ian McCoshen $85,000 (2)
Brian Hart $80,000 (1)
Julius Nattinen $80,000 (3)
Jarred Tinordi $75,000 (4)
Steve Michalek $72,500 (2)
Keaton Thompson $70,000 (2)
Lukas Sedlak $70,000 (4)
Petteri Lindbohm $65,000 (2)
Adam Clendening $65,000 (1)
Kevin Roy $65,000 (2)
Stephen Gionta $65,000 (1)
Cam Darcy $50,000 (1)
Brian Cooper $50,000 (2)
Antoine Laganiere $50,000 (1)
Gabriel Fontaine $50,000 (3)
Jaedon Descheneau $50,000 (2)
Sam Kurker $50,000 (1)
Total Farm Players27
Salary Commitment
Year 2018 : $2,296,389
Year 2019 : $1,936,389
Year 2020 : $735,000
Year 2021 : $235,000
Salary Average Commitment
Year 2018 : $2,268,167
Year 2019 : $1,888,167
Year 2020 : $735,000
Year 2021 : $235,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,699 - 94.99%
Level 2: 5000 - $60 - 4,807 - 96.14%
Level 3: 2000 - $35 - 1,925 - 96.24%
Level 4: 4000 - $25 - 3,835 - 95.87%
Luxury : 1000 - $200 - 947 - 94.73%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,213 - 95.63%
Average Income per Game$1,211,040
Year to Date Revenue$44,808,485

Expense

Pro Players Total Salaries$75,508,000
Farm Players Total Salaries$1,703,500
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,371,580
Farm Year To Date Expenses$2,338,816
Pro Salary Cap To Date$69,180,448
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,844,161
Pro Remaining Season Days15
Pro Expenses Per Days$429,095
Pro Estimated Expenses$6,436,425
Farm Remaining Season Days5
Farm Expenses Per Days$14,518
Farm Estimated Expenses$72,590
Estimated Season Expenses$6,509,015
Season Salary Cap$75,508,000
Estimate Under Maximum Salary Cap of $79,500,000$3,992,000
Estimate Over Minimum Salary Cap of $35,000,000 $40,508,000
Current Bank Account$5,783,299
Projected Bank Account$4,118,445

Pro Players Salaries

Victor Hedman $7,875,000 (3)
Ryan O'Reilly $7,500,000 (5)
Bobby Ryan $7,250,000 (4)
Johnny Gaudreau $6,750,000 (1)
Sean Monahan $6,375,000 (2)
Dougie Hamilton $5,750,000 (3)
Mikael Backlund $5,350,000 (4)
Kyle Okposo $5,000,000 (2)
Alexander Edler $5,000,000 (1)
T.J. Brodie $4,650,000 (2)
Roberto Luongo $4,533,000 (4)
Jesper Fast $1,850,000 (1)
Alex Chiasson $1,250,000 (3)
Mathew Barzal $950,000 (3)
Paul Byron $950,000 (2)
Jon Gillies $925,000 (1)
Mark Jankowski $900,000 (2)
Derek Grant $800,000 (3)
Matt Irwin $700,000 (1)
Jack Campbell $650,000 (1)
Michael Del Zotto $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $75,508,000
Year 2019 : $59,633,000
Year 2020 : $41,758,000
Year 2021 : $24,633,000
Salary Average Commitment
Year 2018 : $64,533,000
Year 2019 : $51,833,000
Year 2020 : $36,333,000
Year 2021 : $23,133,000
Salary Cap with 1 Way Contract
Year 2018 : $75,508,000
Year 2019 : $59,633,000
Year 2020 : $41,758,000
Year 2021 : $24,633,000

Farm Players Salaries

Quinton Howden $125,000 (3)
Tomas Jurco $90,000 (1)
Joshua Ho-Sang $90,000 (2)
Bryce Van Brabant $87,500 (3)
Curtis Lazar $85,000 (1)
Hunter Smith $80,000 (1)
Josh Jooris $80,000 (3)
Peter Budaj $75,000 (1)
Kenny Agostino $73,500 (3)
Garnet Hathaway $72,500 (3)
Patrick Sieloff $70,000 (2)
Brandon Gignac $70,000 (3)
Brett Kulak $65,000 (2)
Kenney Morrison $65,000 (1)
Tyler Wotherspoon $65,000 (2)
Michael Downing $65,000 (2)
Turner Elson $65,000 (2)
Kyle Rau $65,000 (1)
Ryan Culkin $65,000 (2)
Adam Ollas Mattsson $50,000 (3)
Austin Carroll $50,000 (1)
Eric Roy $50,000 (1)
John Gilmour $50,000 (2)
Reece Willcox $50,000 (2)
Total Farm Players24
Salary Commitment
Year 2018 : $1,703,500
Year 2019 : $1,143,500
Year 2020 : $558,500
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,737,900
Year 2019 : $1,127,500
Year 2020 : $515,000
Year 2021 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $90 - 5,781 - 96.35%
Level 2: 5000 - $65 - 3,960 - 79.21%
Level 3: 2000 - $33 - 1,917 - 95.84%
Level 4: 4000 - $27 - 3,772 - 94.29%
Luxury : 1000 - $175 - 955 - 95.49%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %16,385 - 91.03%
Average Income per Game$1,109,946
Year to Date Revenue$41,067,989

Expense

Pro Players Total Salaries$50,175,000
Farm Players Total Salaries$572,500
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,969,529
Farm Year To Date Expenses$1,429,997
Pro Salary Cap To Date$45,843,538
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,439,783
Pro Remaining Season Days15
Pro Expenses Per Days$287,011
Pro Estimated Expenses$4,305,165
Farm Remaining Season Days5
Farm Expenses Per Days$8,713
Farm Estimated Expenses$43,565
Estimated Season Expenses$4,348,730
Season Salary Cap$50,175,000
Estimate Under Maximum Salary Cap of $79,500,000$29,325,000
Estimate Over Minimum Salary Cap of $35,000,000 $15,175,000
Current Bank Account$24,589,632
Projected Bank Account$24,680,685

Pro Players Salaries

Jonathan Toews $10,500,000 (5)
Corey Perry $8,625,000 (3)
David Pastrnak $7,000,000 (4)
Andrew Ladd $5,250,000 (3)
Brandon Manning $2,500,000 (2)
Melker Karlsson $2,250,000 (4)
Joel Armia $1,500,000 (4)
Carter Hutton $1,500,000 (1)
Derek MacKenzie $1,500,000 (1)
Colin White $950,000 (3)
Jakub Zboril $950,000 (3)
Travis Sanheim $900,000 (2)
Nick Cousins $900,000 (2)
Kyle Connor $900,000 (2)
Robert Hagg $850,000 (2)
Anthony Stolarz $800,000 (4)
Casey Nelson $700,000 (1)
Shayne Gostisbehere $700,000 (1)
Chase Balisy $700,000 (2)
Devon Toews $600,000 (2)
Dylan Labbe $600,000 (1)
JC Lipon $0 (0)
Branden Troock $0 (0)
Total Pro Players23
Salary Commitment
Year 2018 : $50,175,000
Year 2019 : $45,175,000
Year 2020 : $37,825,000
Year 2021 : $22,050,000
Salary Average Commitment
Year 2018 : $42,925,000
Year 2019 : $37,925,000
Year 2020 : $30,925,000
Year 2021 : $15,150,000
Salary Cap with 1 Way Contract
Year 2018 : $50,175,000
Year 2019 : $45,175,000
Year 2020 : $37,825,000
Year 2021 : $22,050,000

Farm Players Salaries

Zach Senyshyn $95,000 (3)
Paul Bittner $85,000 (2)
Vili Saarijarvi $75,000 (3)
Eamon McAdam $75,000 (2)
Andrew Crescenzi $67,500 (1)
Scott Sabourin $65,000 (1)
Michael Spacek $60,000 (3)
Joel Lowry $50,000 (1)
Total Farm Players8
Salary Commitment
Year 2018 : $572,500
Year 2019 : $390,000
Year 2020 : $230,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $572,500
Year 2019 : $390,000
Year 2020 : $230,000
Year 2021 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,725 - 95.42%
Level 2: 5000 - $60 - 4,788 - 95.75%
Level 3: 2000 - $35 - 1,916 - 95.79%
Level 4: 4000 - $25 - 3,827 - 95.68%
Luxury : 1000 - $200 - 955 - 95.50%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,211 - 95.62%
Average Income per Game$1,213,526
Year to Date Revenue$44,900,445

Expense

Pro Players Total Salaries$70,200,000
Farm Players Total Salaries$952,000
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,423,500
Farm Year To Date Expenses$1,501,746
Pro Salary Cap To Date$63,993,339
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,854,102
Pro Remaining Season Days15
Pro Expenses Per Days$400,559
Pro Estimated Expenses$6,008,385
Farm Remaining Season Days5
Farm Expenses Per Days$9,183
Farm Estimated Expenses$45,915
Estimated Season Expenses$6,054,300
Season Salary Cap$70,200,000
Estimate Under Maximum Salary Cap of $79,500,000$9,300,000
Estimate Over Minimum Salary Cap of $35,000,000 $35,200,000
Current Bank Account$15,974,325
Projected Bank Account$14,774,127

Pro Players Salaries

Paul Stastny $7,000,000 (3)
Johnny Boychuk $6,000,000 (4)
Jordan Eberle $6,000,000 (1)
Brandon Dubinsky $5,850,000 (3)
Matt Niskanen $5,750,000 (3)
Nick Foligno $5,500,000 (3)
Dan Girardi $5,500,000 (2)
Frederik Andersen $5,000,000 (3)
Jack Johnson $4,000,000 (4)
Justin Braun $3,800,000 (2)
Roman Polak $2,000,000 (2)
Eric Fehr $2,000,000 (3)
Patrick Maroon $2,000,000 (2)
Riley Nash $1,850,000 (1)
Antoine Vermette $1,750,000 (1)
Jannik Hansen $1,350,000 (2)
Brock McGinn $950,000 (4)
Andrew Desjardins $750,000 (3)
Alex Grant $750,000 (2)
Dominic Moore $750,000 (1)
Jimmy Hayes $650,000 (4)
Keith Kinkaid $500,000 (1)
Zack Smith $500,000 (1)
Total Pro Players23
Salary Commitment
Year 2018 : $70,200,000
Year 2019 : $58,850,000
Year 2020 : $43,450,000
Year 2021 : $11,600,000
Salary Average Commitment
Year 2018 : $65,907,000
Year 2019 : $54,557,000
Year 2020 : $39,157,000
Year 2021 : $11,807,000
Salary Cap with 1 Way Contract
Year 2018 : $70,200,000
Year 2019 : $58,850,000
Year 2020 : $43,450,000
Year 2021 : $11,600,000

Farm Players Salaries

Dale Weise $275,000 (2)
Martin Marincin $100,000 (1)
Michael Brodzinski $92,500 (2)
Henrik Haapala $92,500 (4)
Micheal Haley $82,500 (3)
Scott Eansor $72,000 (4)
Deven Sideroff $70,000 (3)
Anthony Richard $65,000 (2)
Eddie Pasquale $52,500 (2)
Dylan Ferguson $50,000 (3)
Total Farm Players10
Salary Commitment
Year 2018 : $952,000
Year 2019 : $852,000
Year 2020 : $367,000
Year 2021 : $164,500
Salary Average Commitment
Year 2018 : $749,500
Year 2019 : $679,500
Year 2020 : $367,000
Year 2021 : $164,500

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 5,679 - 94.66%
Level 2: 5000 - $60 - 4,699 - 93.99%
Level 3: 2000 - $35 - 1,926 - 96.29%
Level 4: 4000 - $25 - 3,844 - 96.09%
Luxury : 1000 - $200 - 945 - 94.53%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,094 - 94.96%
Average Income per Game$1,202,448
Year to Date Revenue$43,288,120

Expense

Pro Players Total Salaries$78,833,000
Farm Players Total Salaries$1,708,300
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,867,409
Farm Year To Date Expenses$2,455,846
Pro Salary Cap To Date$71,584,765
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,012,239
Pro Remaining Season Days15
Pro Expenses Per Days$448,229
Pro Estimated Expenses$6,723,435
Farm Remaining Season Days5
Farm Expenses Per Days$14,842
Farm Estimated Expenses$74,210
Estimated Season Expenses$6,797,645
Season Salary Cap$78,833,000
Estimate Under Maximum Salary Cap of $79,500,000$667,000
Estimate Over Minimum Salary Cap of $35,000,000 $43,833,000
Current Bank Account$24,542,020
Projected Bank Account$23,756,614

Pro Players Salaries

Dustin Byfuglien $7,600,000 (2)
Jeff Skinner $5,725,000 (1)
Jay Bouwmeester $5,400,000 (1)
Reilly Smith $5,000,000 (4)
Josh Bailey $5,000,000 (4)
Mikkel Boedker $4,900,000 (2)
Justin Faulk $4,833,000 (2)
Sami Vatanen $4,800,000 (3)
Brandon Sutter $4,375,000 (3)
Craig Smith $4,250,000 (2)
Victor Rask $4,000,000 (1)
Mike Hoffman $3,750,000 (2)
Connor Hellebuyck $3,000,000 (2)
Elias Lindholm $2,800,000 (3)
Kevan Miller $2,800,000 (2)
Brian Elliott $2,500,000 (1)
Leo Komarov $2,500,000 (2)
Kevin Fiala $2,500,000 (4)
Austin Watson $1,200,000 (4)
Josh Morrissey $950,000 (1)
Kasimir Kaskisuo $950,000 (1)
Brody Sutter $0 (0)
Beau Schmitz $0 (0)
Brendan Woods $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $78,833,000
Year 2019 : $59,308,000
Year 2020 : $25,675,000
Year 2021 : $13,700,000
Salary Average Commitment
Year 2018 : $57,420,000
Year 2019 : $40,695,000
Year 2020 : $16,712,000
Year 2021 : $10,375,000
Salary Cap with 1 Way Contract
Year 2018 : $78,833,000
Year 2019 : $59,308,000
Year 2020 : $25,675,000
Year 2021 : $13,700,000

Farm Players Salaries

Calle Rosen $97,500 (3)
Timo Meier $95,000 (2)
Noah Hanifin $95,000 (1)
Dryden Hunt $95,000 (1)
Phillip Di Giuseppe $95,000 (2)
Brandon Tanev $95,000 (1)
Trevor Carrick $90,000 (3)
Patrick Brown $85,000 (3)
Keegan Lowe $85,000 (2)
Mason McDonald $85,000 (3)
Alex Nedeljkovic $85,000 (2)
Dennis Robertson $80,000 (3)
Warren Foegele $75,000 (3)
Daniel Altshuller $75,000 (1)
Carter Sandlak $75,000 (1)
Erik Karlsson94 $65,000 (1)
Robbie Russo $65,000 (1)
Sergey Tolchinsky $60,800 (1)
Josh Wesley $60,000 (3)
Tucker Poolman $50,000 (3)
Clark Bishop $50,000 (2)
Tyler Ganly $50,000 (1)
Total Farm Players22
Salary Commitment
Year 2018 : $1,708,300
Year 2019 : $1,032,500
Year 2020 : $622,500
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,623,300
Year 2019 : $947,500
Year 2020 : $557,500
Year 2021 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $97 - 5,665 - 94.42%
Level 2: 5000 - $57 - 4,783 - 95.66%
Level 3: 2000 - $32 - 1,934 - 96.68%
Level 4: 4000 - $24 - 3,903 - 97.57%
Luxury : 1000 - $197 - 948 - 94.81%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,233 - 95.74%
Average Income per Game$1,164,486
Year to Date Revenue$44,250,462

Expense

Pro Players Total Salaries$71,995,000
Farm Players Total Salaries$2,210,000
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,089,682
Farm Year To Date Expenses$2,714,760
Pro Salary Cap To Date$58,828,230
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,493,458
Pro Remaining Season Days15
Pro Expenses Per Days$408,911
Pro Estimated Expenses$6,133,665
Farm Remaining Season Days5
Farm Expenses Per Days$16,036
Farm Estimated Expenses$80,180
Estimated Season Expenses$6,213,845
Season Salary Cap$71,995,000
Estimate Under Maximum Salary Cap of $79,500,000$7,505,000
Estimate Over Minimum Salary Cap of $35,000,000 $36,995,000
Current Bank Account$36,955,644
Projected Bank Account$34,235,257

Pro Players Salaries

John Tavares $9,000,000 (4)
Claude Giroux $8,275,000 (4)
Tomas Plekanec $6,000,000 (1)
Aleksander Barkov $5,900,000 (2)
Tyler Myers $5,500,000 (1)
Justin Williams $5,000,000 (1)
Carl Soderberg $4,750,000 (2)
Nikita Zaitsev $4,500,000 (3)
Dmitry Kulikov $4,300,000 (3)
Jonathan Bernier $4,150,000 (3)
Anders Lee $3,750,000 (1)
Kari Lehtonen $3,000,000 (2)
Jason Garrison $2,000,000 (2)
Johnny Oduya (Out of Payroll) $1,500,000 (2)
Torrey Mitchell $1,200,000 (4)
Charlie McAvoy $950,000 (3)
Patrik Nemeth (Out of Payroll) $950,000 (1)
Anthony Beauvillier $900,000 (2)
Nick Jensen $850,000 (2)
Ross Johnston $670,000 (1)
Denis Malgin $650,000 (2)
Tommy Wingels $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $74,445,000
Year 2019 : $51,925,000
Year 2020 : $32,375,000
Year 2021 : $18,475,000
Salary Average Commitment
Year 2018 : $73,258,333
Year 2019 : $51,925,000
Year 2020 : $32,375,000
Year 2021 : $18,475,000
Salary Cap with 1 Way Contract
Year 2018 : $74,445,000
Year 2019 : $51,925,000
Year 2020 : $32,375,000
Year 2021 : $18,475,000

Farm Players Salaries

Oscar Lindberg $170,000 (3)
John-Michael Liles $100,000 (1)
Ryan White $100,000 (2)
Julien Gauthier $90,000 (3)
Gabriel Carlsson $90,000 (3)
Filip Hronek $85,000 (3)
Zack MacEwen $85,000 (4)
Steven Kampfer $75,000 (1)
Brian Strait $75,000 (1)
Harri Sateri $75,000 (3)
Paul Carey $70,000 (1)
Landon Ferraro $70,000 (2)
Oskar Sundqvist $70,000 (1)
Mitchell Vande Sompel $70,000 (3)
Colin Smith $70,000 (3)
Nicolas Kerdiles $65,000 (2)
Jan Mandat $65,000 (2)
Dustin Tokarski $65,000 (1)
Oscar Fantenberg $65,000 (4)
Jacob MacDonald $65,000 (1)
Kevin Ekman-Larsson $65,000 (3)
Adam Brooks $65,000 (3)
Anthony Beauregard $65,000 (3)
Tobias Lindberg $65,000 (1)
Parker Wotherspoon $60,000 (3)
Jonne Tammela $60,000 (3)
Stephon Williams $60,000 (1)
Mason Appleton $50,000 (3)
Jake Bischoff $50,000 (3)
Doyle Somerby $50,000 (3)
Total Farm Players30
Salary Commitment
Year 2018 : $2,210,000
Year 2019 : $1,565,000
Year 2020 : $1,265,000
Year 2021 : $150,000
Salary Average Commitment
Year 2018 : $2,235,000
Year 2019 : $1,590,000
Year 2020 : $1,265,000
Year 2021 : $150,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5000 - $100 - 5,640 - 112.80%
Level 2: 5000 - $60 - 4,717 - 94.35%
Level 3: 2000 - $35 - 1,917 - 95.84%
Level 4: 4000 - $25 - 3,810 - 95.24%
Luxury : 1000 - $200 - 945 - 94.45%
Total Capacity :17000

Income

Home Games Left4
Average Attendance - %17,028 - 100.17%
Average Income per Game$1,198,264
Year to Date Revenue$44,335,780

Expense

Pro Players Total Salaries$59,470,000
Farm Players Total Salaries$1,137,950
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,400,514
Farm Year To Date Expenses$1,540,698
Pro Salary Cap To Date$55,026,194
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,793,057
Pro Remaining Season Days15
Pro Expenses Per Days$340,615
Pro Estimated Expenses$5,109,225
Farm Remaining Season Days5
Farm Expenses Per Days$9,100
Farm Estimated Expenses$45,500
Estimated Season Expenses$5,154,725
Season Salary Cap$59,470,000
Estimate Under Maximum Salary Cap of $79,500,000$20,030,000
Estimate Over Minimum Salary Cap of $35,000,000 $24,470,000
Current Bank Account$44,771,918
Projected Bank Account$44,410,250

Pro Players Salaries

Marc Methot $4,900,000 (1)
Martin Hanzal $4,750,000 (3)
Mathieu Perreault $4,750,000 (1)
Artem Anisimov $4,550,000 (3)
Jake Allen $4,350,000 (4)
Frans Nielsen $4,100,000 (4)
Adam Henrique $4,000,000 (1)
Brenden Dillon $3,270,000 (2)
Patrik Berglund $3,250,000 (1)
Derek Forbort $3,100,000 (4)
Alex Killorn $3,000,000 (2)
Ryan Strome $2,900,000 (2)
Adam McQuaid $2,750,000 (1)
John Moore $2,000,000 (4)
Deryk Engelland $1,550,000 (1)
Antti Raanta $1,400,000 (2)
Christian Folin (Out of Payroll) $1,250,000 (3)
Robert Bortuzzo $1,200,000 (3)
Richard Panik $1,100,000 (2)
Zane McIntyre $950,000 (3)
J.T. Compher $850,000 (2)
Brett Pesce $750,000 (1)
Emerson Etem $0 (0)
Brenden Kichton $0 (0)
Ryan Olsen $0 (0)
Austen Brassard $0 (0)
Peter Stoykewych $0 (0)
Total Pro Players27
Salary Commitment
Year 2018 : $60,720,000
Year 2019 : $38,770,000
Year 2020 : $26,250,000
Year 2021 : $13,550,000
Salary Average Commitment
Year 2018 : $58,428,000
Year 2019 : $36,478,000
Year 2020 : $24,533,000
Year 2021 : $13,550,000
Salary Cap with 1 Way Contract
Year 2018 : $60,720,000
Year 2019 : $38,770,000
Year 2020 : $26,250,000
Year 2021 : $13,550,000

Farm Players Salaries

Colin Wilson $393,750 (1)
Zach Aston-Reese $120,000 (3)
Tyler Parsons $80,000 (3)
Tyrell Goulbourne $75,000 (1)
Brennan Serville $70,000 (1)
Cole Schneider $65,000 (1)
Jani Hakanpaa $65,000 (2)
Axel Blomqvist $61,700 (1)
Colin Blackwell $57,500 (2)
Aaron Harstad $50,000 (1)
Jamie Phillips $50,000 (2)
Trevor Smith $50,000 (1)
Total Farm Players12
Salary Commitment
Year 2018 : $1,137,950
Year 2019 : $372,500
Year 2020 : $200,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $829,200
Year 2019 : $357,500
Year 2020 : $200,000
Year 2021 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,698 - 94.97%
Level 2: 5000 - $60 - 4,768 - 95.35%
Level 3: 2000 - $35 - 1,910 - 95.52%
Level 4: 4000 - $25 - 3,796 - 94.90%
Luxury : 1000 - $200 - 959 - 95.86%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,131 - 95.17%
Average Income per Game$1,209,343
Year to Date Revenue$44,745,705

Expense

Pro Players Total Salaries$60,489,670
Farm Players Total Salaries$3,666,750
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,842,282
Farm Year To Date Expenses$4,542,690
Pro Salary Cap To Date$60,085,257
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,837,374
Pro Remaining Season Days15
Pro Expenses Per Days$347,708
Pro Estimated Expenses$5,215,620
Farm Remaining Season Days5
Farm Expenses Per Days$26,430
Farm Estimated Expenses$132,150
Estimated Season Expenses$5,347,770
Season Salary Cap$60,489,670
Estimate Under Maximum Salary Cap of $79,500,000$19,010,330
Estimate Over Minimum Salary Cap of $35,000,000 $25,489,670
Current Bank Account$37,087,642
Projected Bank Account$36,577,246

Pro Players Salaries

Artemi Panarin $6,000,000 (3)
Kyle Turris $5,700,000 (4)
Jeff Carter $5,273,000 (4)
Kyle Palmieri $4,600,000 (4)
Torey Krug $4,250,000 (2)
Damon Severson $4,166,670 (3)
Nick Bjugstad $4,100,000 (3)
Jake Gardiner $4,050,000 (1)
Jean-Gabriel Pageau $3,750,000 (1)
Colin Miller $3,250,000 (4)
Ryan Dzingel $2,650,000 (4)
Zach Hyman $2,250,000 (4)
Michael Grabner $2,000,000 (4)
Jake McCabe $1,600,000 (2)
Philipp Grubauer $950,000 (2)
Alex Tuch $900,000 (2)
Shea Theodore $900,000 (1)
Tristan Jarry $850,000 (1)
Evan Rodrigues $750,000 (4)
Andy Welinski $700,000 (3)
Malcolm Subban $650,000 (4)
Dylan DeMelo $650,000 (1)
Alexander Kerfoot $500,000 (3)
Total Pro Players23
Salary Commitment
Year 2018 : $60,489,670
Year 2019 : $50,289,670
Year 2020 : $42,589,670
Year 2021 : $27,123,000
Salary Average Commitment
Year 2018 : $53,729,666
Year 2019 : $43,529,666
Year 2020 : $37,023,000
Year 2021 : $24,923,000
Salary Cap with 1 Way Contract
Year 2018 : $60,489,670
Year 2019 : $50,289,670
Year 2020 : $42,589,670
Year 2021 : $27,123,000

Farm Players Salaries

Connor Brown $225,000 (4)
Brett Connolly $150,000 (4)
Jonathon Merrill (Out of Payroll) $125,000 (1)
Spencer Foo $100,000 (4)
Andreas Borgman $100,000 (3)
Fredrik Claesson $97,500 (4)
Michael Dal Colle $95,000 (2)
Haydn Fleury $95,000 (2)
Samuel Morin $95,000 (1)
Nick Shore $92,500 (4)
Frank Vatrano $92,500 (1)
Tage Thompson $90,000 (2)
Chris Wideman $90,000 (2)
A.J. Greer $85,000 (2)
Gabriel Gagne $85,000 (2)
Mackenzie Blackwood $85,000 (2)
Slater Koekkoek $80,000 (4)
Tomas Nosek $80,000 (1)
Justin Bailey $80,000 (1)
Alex Lintuniemi $80,000 (2)
Jakob Forsbacka Karlsson $75,000 (3)
Kyle Capobianco $75,000 (3)
Marek Hrivik $75,000 (2)
William Carrier $72,500 (4)
Tommy Vannelli $72,000 (1)
Michael Amadio $70,000 (2)
Frederic Allard $70,000 (3)
MacKenzie Weegar $68,000 (1)
Colby Cave $65,500 (1)
Justin Auger $65,000 (4)
Erik Gustafsson $65,000 (4)
Brendan Leipsic $65,000 (2)
Mark McNeill $65,000 (1)
Stefan Matteau $65,000 (2)
Josh Leivo $61,250 (2)
Austin Wagner $60,000 (3)
Christian Wolanin $60,000 (3)
Joe Hicketts $60,000 (2)
Sean Maguire $60,000 (3)
Maxime Lajoie $50,000 (3)
Chris Butler $50,000 (1)
Jonny Brodzinski $50,000 (1)
Spencer Watson $50,000 (3)
James de Haas $50,000 (1)
Axel Holmstrom $50,000 (3)
Christian Jaros $50,000 (3)
Paul Ladue $50,000 (2)
Jacob Middleton $50,000 (2)
Francis Perron $50,000 (2)
Total Farm Players49
Salary Commitment
Year 2018 : $3,791,750
Year 2019 : $2,898,750
Year 2020 : $1,647,500
Year 2021 : $947,500
Salary Average Commitment
Year 2018 : $3,814,750
Year 2019 : $2,921,750
Year 2020 : $1,647,500
Year 2021 : $947,500

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,686 - 94.76%
Level 2: 5000 - $60 - 4,789 - 95.77%
Level 3: 2000 - $35 - 1,912 - 95.60%
Level 4: 4000 - $25 - 3,848 - 96.20%
Luxury : 1000 - $200 - 945 - 94.53%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %17,180 - 95.44%
Average Income per Game$1,208,052
Year to Date Revenue$47,114,040

Expense

Pro Players Total Salaries$58,850,000
Farm Players Total Salaries$2,545,250
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,098,079
Farm Year To Date Expenses$3,196,619
Pro Salary Cap To Date$53,212,594
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,416,105
Pro Remaining Season Days15
Pro Expenses Per Days$339,944
Pro Estimated Expenses$5,099,160
Farm Remaining Season Days5
Farm Expenses Per Days$19,203
Farm Estimated Expenses$96,015
Estimated Season Expenses$5,195,175
Season Salary Cap$58,850,000
Estimate Under Maximum Salary Cap of $79,500,000$20,650,000
Estimate Over Minimum Salary Cap of $35,000,000 $23,850,000
Current Bank Account$7,221,868
Projected Bank Account$4,442,798

Pro Players Salaries

Patrick Kane $10,500,000 (5)
Matt Duchene $6,000,000 (1)
Milan Lucic $6,000,000 (2)
Evander Kane $5,500,000 (1)
Troy Brouwer $4,900,000 (2)
Andrei Vasilevskiy $3,500,000 (3)
J.T. Miller $3,500,000 (1)
Antoine Roussel (1 Way Contract) $2,950,000 (4)
-1 Way Contract Salary Cap : $2,950,000
Justin Schultz $2,750,000 (3)
Tom Wilson $2,000,000 (2)
Mark Borowiecki $1,250,000 (4)
Markus Granlund $1,250,000 (2)
Derrick Pouliot $1,000,000 (4)
Jake Debrusk $950,000 (2)
Pierre-Luc Dubois $950,000 (3)
Mike Matheson $900,000 (1)
Nick Schmaltz $900,000 (2)
Brandon Carlo $850,000 (2)
Eric Comrie $800,000 (1)
Miles Wood $650,000 (2)
Scott Mayfield $650,000 (2)
Danton Heinen $600,000 (2)
Will Butcher $500,000 (3)
David Broll $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $58,850,000
Year 2019 : $42,150,000
Year 2020 : $23,400,000
Year 2021 : $15,700,000
Salary Average Commitment
Year 2018 : $52,341,500
Year 2019 : $35,891,500
Year 2020 : $17,624,000
Year 2021 : $14,274,000
Salary Cap with 1 Way Contract
Year 2018 : $58,850,000
Year 2019 : $42,150,000
Year 2020 : $23,400,000
Year 2021 : $15,700,000

Farm Players Salaries

Thomas Greiss $335,000 (3)
Ryan Reaves $250,000 (4)
Jordan Nolan $130,000 (3)
Sean Kuraly $97,500 (1)
Luke Witkowski $90,000 (3)
Trent Frederic $90,000 (3)
Dan Renouf $90,000 (2)
Chris Thorburn $90,000 (2)
Mitchell Stephens $85,000 (3)
Brendan Lemieux $85,000 (2)
Graham Knott $80,000 (3)
Madison Bowey $80,000 (1)
Jakub Jerabek $80,000 (4)
Tyler Bertuzzi $80,000 (1)
Rasmus Andersson $80,000 (2)
Dennis Yan $75,000 (3)
Mason Marchment $75,000 (2)
Nicholas Baptiste $75,000 (1)
Kyle Wood $70,000 (2)
Liam O'Brien $70,000 (1)
Samuel Montembeault $70,000 (3)
Andy Andreoff $67,750 (4)
Nicolas Roy $65,000 (3)
Joe Colborne $65,000 (4)
Ben Harpur $60,000 (1)
Mathieu Joseph $60,000 (3)
Adam Wilcox $50,000 (1)
Total Farm Players27
Salary Commitment
Year 2018 : $2,545,250
Year 2019 : $2,032,750
Year 2020 : $1,542,750
Year 2021 : $462,750
Salary Average Commitment
Year 2018 : $2,547,500
Year 2019 : $2,035,000
Year 2020 : $1,545,000
Year 2021 : $465,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 5,772 - 96.19%
Level 2: 5000 - $60 - 4,834 - 96.69%
Level 3: 2000 - $35 - 1,903 - 95.17%
Level 4: 4000 - $25 - 3,843 - 96.07%
Luxury : 1000 - $200 - 939 - 93.94%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,292 - 96.06%
Average Income per Game$1,217,797
Year to Date Revenue$45,058,475

Expense

Pro Players Total Salaries$51,575,000
Farm Players Total Salaries$1,863,700
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$41,322,120
Farm Year To Date Expenses$2,495,706
Pro Salary Cap To Date$39,464,570
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,871,186
Pro Remaining Season Days15
Pro Expenses Per Days$299,302
Pro Estimated Expenses$4,489,530
Farm Remaining Season Days5
Farm Expenses Per Days$16,353
Farm Estimated Expenses$81,765
Estimated Season Expenses$4,571,295
Season Salary Cap$51,575,000
Estimate Under Maximum Salary Cap of $79,500,000$27,925,000
Estimate Over Minimum Salary Cap of $35,000,000 $16,575,000
Current Bank Account$54,262,071
Projected Bank Account$54,561,962

Pro Players Salaries

Brandon Saad $6,000,000 (3)
Tyler Bozak $5,100,000 (3)
William Nylander $5,000,000 (4)
Morgan Rielly $5,000,000 (1)
Nazem Kadri $4,500,000 (2)
Anthony Mantha $4,000,000 (3)
Wayne Simmonds $3,975,000 (1)
Lars Eller $3,350,000 (4)
John Gibson $2,550,000 (2)
David Schlemko $1,500,000 (1)
Carl Gunnarsson $1,500,000 (3)
Kevin Porter $1,500,000 (3)
Jordie Benn $1,100,000 (2)
Tyson Jost $950,000 (3)
Mitch Marner $950,000 (2)
Kasperi Kapanen $900,000 (1)
Ryan Carpenter $650,000 (1)
Zach Redmond $650,000 (4)
Byron Froese $650,000 (4)
Jaccob Slavin $600,000 (1)
Brandon Davidson $600,000 (1)
Garret Sparks $550,000 (1)
Matt Finn $0 (0)
Jack Rodewald $0 (0)
Ryan Rupert $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $51,575,000
Year 2019 : $37,800,000
Year 2020 : $28,700,000
Year 2021 : $9,650,000
Salary Average Commitment
Year 2018 : $39,073,167
Year 2019 : $28,434,167
Year 2020 : $21,562,500
Year 2021 : $5,612,500
Salary Cap with 1 Way Contract
Year 2018 : $51,575,000
Year 2019 : $37,800,000
Year 2020 : $28,700,000
Year 2021 : $9,650,000

Farm Players Salaries

Michael Hutchinson $130,000 (4)
Jesse Puljujarvi $95,000 (2)
Casey Bailey $92,500 (3)
Filip Chytil $90,000 (3)
Frederik Gauthier $90,000 (1)
Ivan Barbashev $85,000 (1)
Travis Dermott $85,000 (2)
Vince Dunn $80,000 (2)
Alexander Volkov $80,000 (3)
Rinat Valiev $75,000 (1)
Nikita Soshnikov $73,700 (1)
Carter Verhaeghe $70,000 (1)
Jake Walman $70,000 (3)
Scott Harrington $67,500 (2)
Andreas Martinsen $65,000 (4)
Petter Granberg $65,000 (2)
Christopher Gibson $65,000 (2)
Antoine Bibeau $65,000 (3)
Ville Husso $65,000 (2)
Reid Gardiner $55,000 (3)
Dominic Toninato $50,000 (3)
Anders Lindback $50,000 (1)
Andreas Johnsson $50,000 (2)
Calvin Thurkauf $50,000 (3)
Nikita Korostelev $50,000 (3)
Gage Quinney $50,000 (3)
Total Farm Players26
Salary Commitment
Year 2018 : $1,863,700
Year 2019 : $1,420,000
Year 2020 : $847,500
Year 2021 : $195,000
Salary Average Commitment
Year 2018 : $1,918,700
Year 2019 : $1,475,000
Year 2020 : $875,000
Year 2021 : $195,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6191 - $100 - 5,736 - 92.64%
Level 2: 5150 - $60 - 4,721 - 91.66%
Level 3: 2150 - $35 - 1,939 - 90.17%
Level 4: 4150 - $25 - 3,846 - 92.68%
Luxury : 1000 - $200 - 957 - 95.70%
Total Capacity :18641

Income

Home Games Left5
Average Attendance - %17,198 - 92.26%
Average Income per Game$1,212,191
Year to Date Revenue$43,638,890

Expense

Pro Players Total Salaries$51,617,000
Farm Players Total Salaries$1,337,500
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,195,745
Farm Year To Date Expenses$2,342,028
Pro Salary Cap To Date$45,243,217
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,060,957
Pro Remaining Season Days15
Pro Expenses Per Days$300,095
Pro Estimated Expenses$4,501,425
Farm Remaining Season Days5
Farm Expenses Per Days$13,831
Farm Estimated Expenses$69,155
Estimated Season Expenses$4,570,580
Season Salary Cap$51,617,000
Estimate Under Maximum Salary Cap of $79,500,000$27,883,000
Estimate Over Minimum Salary Cap of $35,000,000 $16,617,000
Current Bank Account$32,094,083
Projected Bank Account$33,584,460

Pro Players Salaries

Leon Draisaitl $8,500,000 (4)
Andrej Sekera $5,500,000 (3)
Cam Talbot $4,200,000 (4)
Adam Larsson $4,167,000 (3)
Oscar Klefbom $4,000,000 (2)
Vladimir Sobotka $3,500,000 (3)
Matt Calvert $2,800,000 (4)
Jaroslav Halak $2,750,000 (2)
Valtteri Filppula $2,750,000 (3)
Kris Russell $2,600,000 (2)
Zack Kassian $1,950,000 (4)
Drake Caggiula $1,850,000 (1)
Darnell Nurse $950,000 (1)
Connor McDavid $950,000 (1)
Jordan Oesterle $800,000 (2)
Mario Kempe $800,000 (4)
Jujhar Khaira $750,000 (2)
Pontus Aberg $750,000 (2)
Brad Malone $700,000 (4)
Nathan Gerbe $700,000 (4)
Andrew Miller $650,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $51,617,000
Year 2019 : $47,867,000
Year 2020 : $35,567,000
Year 2021 : $19,650,000
Salary Average Commitment
Year 2018 : $35,364,277
Year 2019 : $31,614,277
Year 2020 : $21,900,000
Year 2021 : $9,150,000
Salary Cap with 1 Way Contract
Year 2018 : $51,617,000
Year 2019 : $47,867,000
Year 2020 : $35,567,000
Year 2021 : $19,650,000

Farm Players Salaries

Anders Nilsson $250,000 (1)
Teddy Purcell $200,000 (1)
Patrick Russell $92,500 (1)
Eric Gryba $90,000 (1)
Kevin Gravel (Out of Payroll) $85,000 (4)
Luke Gazdic $85,000 (2)
Marco Roy $80,000 (1)
Laurent Brossoit $75,000 (2)
Markus Hannikainen $70,000 (2)
Bogdan Yakimov $70,000 (2)
Kyle Platzer $65,000 (1)
Brad Hunt (Out of Payroll) $60,000 (2)
Caleb Jones $60,000 (3)
Ethan Bear $50,000 (3)
Ben Betker $50,000 (1)
Greg Chase $50,000 (1)
Joey LaLeggia $50,000 (1)
Total Farm Players17
Salary Commitment
Year 2018 : $1,482,500
Year 2019 : $555,000
Year 2020 : $195,000
Year 2021 : $85,000
Salary Average Commitment
Year 2018 : $1,449,300
Year 2019 : $521,800
Year 2020 : $195,000
Year 2021 : $85,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5,714 - 95.24%
Level 2: 5000 - $60 - 4,712 - 94.25%
Level 3: 2000 - $35 - 1,923 - 96.16%
Level 4: 4000 - $25 - 3,814 - 95.35%
Luxury : 1000 - $200 - 951 - 95.09%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,115 - 95.08%
Average Income per Game$1,207,029
Year to Date Revenue$44,660,080

Expense

Pro Players Total Salaries$67,425,000
Farm Players Total Salaries$1,172,500
Coaches Total Salaries$4,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,336,828
Farm Year To Date Expenses$1,984,549
Pro Salary Cap To Date$64,011,421
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,828,117
Pro Remaining Season Days15
Pro Expenses Per Days$396,229
Pro Estimated Expenses$5,943,435
Farm Remaining Season Days5
Farm Expenses Per Days$11,672
Farm Estimated Expenses$58,360
Estimated Season Expenses$6,001,795
Season Salary Cap$67,425,000
Estimate Under Maximum Salary Cap of $79,500,000$12,075,000
Estimate Over Minimum Salary Cap of $35,000,000 $32,425,000
Current Bank Account$28,360,882
Projected Bank Account$27,187,204

Pro Players Salaries

Sergei Bobrovsky $7,425,000 (1)
Aaron Ekblad $7,000,000 (4)
Phil Kessel $6,800,000 (4)
Keith Yandle $5,500,000 (2)
Patric Hornqvist $5,100,000 (4)
Vincent Trocheck $4,750,000 (1)
Tyler Toffoli $4,500,000 (1)
Jonathan Huberdeau (Out of Payroll) $4,250,000 (1)
Jonathan Ericsson $4,250,000 (2)
Nick Holden $3,000,000 (4)
Brandon Montour $3,000,000 (2)
Jason Chimera $2,550,000 (2)
Matt Hunwick $2,500,000 (3)
Cody Franson $2,200,000 (2)
Riley Sheahan $2,000,000 (1)
Joonas Donskoi $1,900,000 (4)
Dennis Seidenberg $1,350,000 (2)
Kyle Brodziak $950,000 (3)
Michael Chaput $750,000 (4)
Michael Houser $650,000 (2)
Logan Shaw $650,000 (2)
Cal Heeter $600,000 (1)
Sam Brittain $0 (0)
Sena Acolatse $0 (0)
Steven Hodges $0 (0)
Jonathan Racine $0 (0)
Total Pro Players26
Salary Commitment
Year 2018 : $71,675,000
Year 2019 : $48,150,000
Year 2020 : $28,000,000
Year 2021 : $24,550,000
Salary Average Commitment
Year 2018 : $68,800,000
Year 2019 : $45,275,000
Year 2020 : $28,000,000
Year 2021 : $24,550,000
Salary Cap with 1 Way Contract
Year 2018 : $71,675,000
Year 2019 : $48,150,000
Year 2020 : $28,000,000
Year 2021 : $24,550,000

Farm Players Salaries

Shawn Matthias $220,000 (1)
Kyle Clifford $160,000 (2)
Chris Neil $117,500 (1)
T.J. Brennan $75,000 (2)
Thomas Schemitsch $70,000 (2)
Max McCormick $65,000 (1)
Gabriel Bourque $65,000 (1)
Garrett Wilson $65,000 (4)
Michael Bournival $65,000 (1)
Nathan Noel $60,000 (3)
Spencer Abbott $60,000 (2)
Evan Cowley $50,000 (3)
Josh Brown $50,000 (1)
Matt Buckles $50,000 (1)
Total Farm Players14
Salary Commitment
Year 2018 : $1,172,500
Year 2019 : $540,000
Year 2020 : $175,000
Year 2021 : $65,000
Salary Average Commitment
Year 2018 : $1,172,500
Year 2019 : $540,000
Year 2020 : $175,000
Year 2021 : $65,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 5,706 - 95.09%
Level 2: 5000 - $60 - 4,828 - 96.55%
Level 3: 2000 - $40 - 1,533 - 76.64%
Level 4: 4000 - $25 - 3,825 - 95.62%
Luxury : 1000 - $200 - 950 - 94.95%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %16,840 - 93.56%
Average Income per Game$1,207,053
Year to Date Revenue$44,660,970

Expense

Pro Players Total Salaries$74,300,500
Farm Players Total Salaries$2,360,000
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,849,058
Farm Year To Date Expenses$2,954,554
Pro Salary Cap To Date$67,703,846
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,828,213
Pro Remaining Season Days15
Pro Expenses Per Days$422,070
Pro Estimated Expenses$6,331,050
Farm Remaining Season Days5
Farm Expenses Per Days$17,515
Farm Estimated Expenses$87,575
Estimated Season Expenses$6,418,625
Season Salary Cap$74,300,500
Estimate Under Maximum Salary Cap of $79,500,000$5,199,500
Estimate Over Minimum Salary Cap of $35,000,000 $39,300,500
Current Bank Account$11,148,197
Projected Bank Account$9,557,785

Pro Players Salaries

Jakub Voracek $8,250,000 (6)
Evgeny Kuznetsov $7,800,000 (1)
James van Riemsdyk $7,000,000 (4)
Marc Staal $5,700,000 (3)
Brooks Orpik $5,500,000 (1)
William Karlsson $5,200,000 (2)
Eric Staal $5,000,000 (2)
Marco Scandella $4,000,000 (2)
Benoit Pouliot $4,000,000 (1)
Jake Muzzin $4,000,000 (2)
Matt Murray $3,750,000 (3)
Jacob Markstrom $3,400,000 (3)
Jason Zucker $2,000,000 (2)
Jon Marchessault $1,800,000 (3)
Dennis Wideman $1,500,000 (3)
Nikolaj Ehlers $950,000 (1)
Nate Schmidt $900,500 (1)
Joel Eriksson Ek $900,000 (2)
Adrian Kempe $900,000 (1)
Jakob Chychrun $900,000 (2)
Jordan Binnington $850,000 (4)
Tim Erixon $0 (0)
Reid McNeill $0 (0)
Matia Marcantuoni $0 (0)
Tyler Biggs $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $74,300,500
Year 2019 : $54,250,000
Year 2020 : $32,250,000
Year 2021 : $16,100,000
Salary Average Commitment
Year 2018 : $68,450,000
Year 2019 : $48,250,000
Year 2020 : $27,300,000
Year 2021 : $11,950,000
Salary Cap with 1 Way Contract
Year 2018 : $74,300,500
Year 2019 : $54,250,000
Year 2020 : $32,250,000
Year 2021 : $16,100,000

Farm Players Salaries

Paul Martin $485,000 (1)
Lawson Crouse $95,000 (2)
Evgeny Svechnikov $90,000 (2)
Jayce Hawryluk $85,000 (2)
Andreas Englund $85,000 (2)
Roland McKeown $80,000 (2)
Taylor Leier $80,000 (2)
Teddy Blueger $80,000 (2)
Brendan Guhle $80,000 (3)
Anthony Cirelli $75,000 (3)
Harrison Ruopp $70,000 (1)
Alan Quine $70,000 (2)
Josh Archibald $67,500 (2)
Michael Mersch $67,500 (1)
Pheonix Copley $65,000 (1)
Jean-Sebastien Dea $65,000 (3)
Scott Kosmachuk $65,000 (2)
Greg McKegg $65,000 (1)
Scott Wilson $62,500 (1)
Vincent LoVerde $60,000 (1)
Jan Kostalek $60,000 (1)
Troy Josephs $57,500 (2)
Jeff Taylor $50,000 (3)
Anton Zlobin $50,000 (1)
Anders Bjork (Out of Payroll) $50,000 (3)
Freddie Tiffels $50,000 (3)
Samuel Blais $50,000 (2)
Blaine Byron $50,000 (1)
Rourke Chartier $50,000 (2)
Dominik Simon $50,000 (1)
Total Farm Players30
Salary Commitment
Year 2018 : $2,410,000
Year 2019 : $1,325,000
Year 2020 : $370,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,410,000
Year 2019 : $1,325,000
Year 2020 : $370,000
Year 2021 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,615 - 93.58%
Level 2: 5000 - $60 - 4,817 - 96.34%
Level 3: 2000 - $35 - 1,905 - 95.23%
Level 4: 4000 - $25 - 3,831 - 95.78%
Luxury : 1000 - $200 - 940 - 93.99%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,108 - 95.04%
Average Income per Game$1,200,934
Year to Date Revenue$45,635,490

Expense

Pro Players Total Salaries$75,525,000
Farm Players Total Salaries$2,012,500
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,739,373
Farm Year To Date Expenses$2,603,676
Pro Salary Cap To Date$64,327,900
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,602,802
Pro Remaining Season Days15
Pro Expenses Per Days$430,307
Pro Estimated Expenses$6,454,605
Farm Remaining Season Days5
Farm Expenses Per Days$16,642
Farm Estimated Expenses$83,210
Estimated Season Expenses$6,537,815
Season Salary Cap$75,525,000
Estimate Under Maximum Salary Cap of $79,500,000$3,975,000
Estimate Over Minimum Salary Cap of $35,000,000 $40,525,000
Current Bank Account$23,532,229
Projected Bank Account$20,597,216

Pro Players Salaries

Steven Stamkos $8,750,000 (2)
Ryan Getzlaf $8,250,000 (3)
Dion Phaneuf $7,000,000 (3)
Patrice Bergeron $6,875,000 (4)
Erik Johnson $6,000,000 (2)
Marc-Andre Fleury $5,750,000 (1)
Marian Gaborik $4,875,000 (3)
Marc-Edouard Vlasic $4,250,000 (3)
Roman Josi $4,000,000 (2)
Craig Anderson $3,850,000 (2)
Jamie McGinn $2,950,000 (2)
Ryan Spooner $2,725,000 (2)
Danny DeKeyser $2,500,000 (2)
Lauri Korpikoski $1,800,000 (2)
Boyd Gordon $1,500,000 (1)
Anthony Duclair $1,500,000 (4)
Joffrey Lupul $850,000 (2)
Beau Bennett $800,000 (1)
Kyle Quincey $650,000 (1)
Ben Street $650,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $75,525,000
Year 2019 : $66,175,000
Year 2020 : $32,750,000
Year 2021 : $8,375,000
Salary Average Commitment
Year 2018 : $68,873,000
Year 2019 : $59,598,000
Year 2020 : $31,950,000
Year 2021 : $7,575,000
Salary Cap with 1 Way Contract
Year 2018 : $75,525,000
Year 2019 : $66,175,000
Year 2020 : $32,750,000
Year 2021 : $8,375,000

Farm Players Salaries

Daniel Winnik $215,000 (1)
Chris Stewart $150,000 (2)
Felix Girard $85,000 (3)
Jordan Szwarz $85,000 (1)
Wade Megan $85,000 (1)
Miikka Salomaki $85,000 (3)
Griffin Reinhart $85,000 (3)
Brett Pollock $85,000 (3)
Justin Kirkland $75,000 (2)
Peter Cehlarik $70,000 (2)
Clayton Stoner $65,000 (1)
Jonathan Diaby $65,000 (3)
Joel Ward $65,000 (1)
Anthony Bitetto $65,000 (1)
Jeff Zatkoff $65,000 (1)
Chris Mueller $65,000 (1)
Dalton Prout $65,000 (2)
Matt Bartkowski $65,000 (2)
Cameron Gaunce $57,500 (1)
Tommy Cross $55,000 (1)
Joel Hanley $55,000 (1)
Marek Mazanec $55,000 (2)
Anthony Peters $50,000 (3)
Andrew Campbell $50,000 (3)
Andre Benoit $50,000 (3)
Max Gortz $50,000 (1)
Tyler Moy $50,000 (3)
Total Farm Players27
Salary Commitment
Year 2018 : $2,012,500
Year 2019 : $1,085,000
Year 2020 : $605,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,007,500
Year 2019 : $1,080,000
Year 2020 : $600,000
Year 2021 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $150 - 3,247 - 54.12%
Level 2: 5000 - $85 - 3,013 - 60.27%
Level 3: 2000 - $50 - 1,235 - 61.74%
Level 4: 4000 - $40 - 2,178 - 54.45%
Luxury : 1000 - $250 - 651 - 65.09%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %10,324 - 57.36%
Average Income per Game$1,054,779
Year to Date Revenue$39,026,810

Expense

Pro Players Total Salaries$45,775,000
Farm Players Total Salaries$855,100
Coaches Total Salaries$5,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,880,156
Farm Year To Date Expenses$1,428,803
Pro Salary Cap To Date$43,733,464
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,219,115
Pro Remaining Season Days15
Pro Expenses Per Days$280,866
Pro Estimated Expenses$4,212,990
Farm Remaining Season Days5
Farm Expenses Per Days$8,610
Farm Estimated Expenses$43,050
Estimated Season Expenses$4,256,040
Season Salary Cap$45,775,000
Estimate Under Maximum Salary Cap of $79,500,000$33,725,000
Estimate Over Minimum Salary Cap of $35,000,000 $10,775,000
Current Bank Account$38,410,987
Projected Bank Account$38,374,062

Pro Players Salaries

Semyon Varlamov $5,900,000 (1)
Tyler Ennis $4,600,000 (1)
Mats Zuccarello $4,500,000 (1)
Anton Stralman $4,500,000 (1)
Nino Niederreiter $4,200,000 (1)
Matt Read $3,625,000 (3)
Andreas Athanasiou $3,000,000 (3)
Marcus Kruger $2,750,000 (4)
Brock Nelson $2,500,000 (1)
Nate Thompson $1,500,000 (3)
Lias Andersson $950,000 (3)
Brady Skjei $900,000 (1)
Robby Fabbri $900,000 (1)
Vladislav Kamenev $850,000 (1)
Boo Nieves $800,000 (2)
Julius Bergman $800,000 (1)
Brandon Halverson $800,000 (2)
Mat Bodie $750,000 (2)
Jayson Megna $750,000 (1)
Ryan Mantha $600,000 (3)
Calle Andersson $600,000 (1)
Chris McCarthy $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $45,775,000
Year 2019 : $14,775,000
Year 2020 : $12,425,000
Year 2021 : $2,750,000
Salary Average Commitment
Year 2018 : $45,775,000
Year 2019 : $14,775,000
Year 2020 : $12,425,000
Year 2021 : $2,750,000
Salary Cap with 1 Way Contract
Year 2018 : $45,775,000
Year 2019 : $14,775,000
Year 2020 : $12,425,000
Year 2021 : $2,750,000

Farm Players Salaries

Jordan Schmaltz $90,000 (1)
Nick Sorensen $85,000 (2)
Filip Chlapik $80,000 (3)
Gabriel Dumont $75,100 (3)
Conor Allen $75,000 (1)
Robin Kovacs $75,000 (2)
Ryan Bourque $75,000 (2)
Sergey Zborovskiy $70,000 (3)
Chase De Leo $65,000 (1)
Mackenzie Skapski $65,000 (2)
Daniel Walcott $50,000 (1)
Maxim Mamin $50,000 (3)
Total Farm Players12
Salary Commitment
Year 2018 : $855,100
Year 2019 : $575,100
Year 2020 : $275,100
Year 2021 : $0
Salary Average Commitment
Year 2018 : $855,100
Year 2019 : $575,100
Year 2020 : $275,100
Year 2021 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 5,808 - 96.80%
Level 2: 5000 - $60 - 4,744 - 94.88%
Level 3: 2000 - $35 - 1,899 - 94.94%
Level 4: 4000 - $25 - 3,855 - 96.38%
Luxury : 1000 - $200 - 944 - 94.39%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,250 - 95.83%
Average Income per Game$1,217,069
Year to Date Revenue$45,031,535

Expense

Pro Players Total Salaries$53,700,000
Farm Players Total Salaries$1,732,500
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,486,591
Farm Year To Date Expenses$2,844,802
Pro Salary Cap To Date$50,542,405
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,868,274
Pro Remaining Season Days15
Pro Expenses Per Days$305,587
Pro Estimated Expenses$4,583,805
Farm Remaining Season Days5
Farm Expenses Per Days$14,098
Farm Estimated Expenses$70,490
Estimated Season Expenses$4,654,295
Season Salary Cap$52,700,000
Estimate Under Maximum Salary Cap of $79,500,000$26,800,000
Estimate Over Minimum Salary Cap of $35,000,000 $17,700,000
Current Bank Account$8,624,845
Projected Bank Account$8,838,824

Pro Players Salaries

Ryan Kesler $6,875,000 (4)
Alex Pietrangelo $6,500,000 (2)
Jonathan Quick $5,800,000 (5)
Nick Leddy $5,500,000 (4)
Jonathan Drouin $5,500,000 (3)
Colton Parayko $5,475,000 (4)
Tomas Hertl $3,500,000 (2)
Nathan Beaulieu $2,800,000 (1)
Jordan Weal $1,750,000 (4)
Yanni Gourde $1,000,000 (2)
Bryan Rust (Out of Payroll) $1,000,000 (4)
Dylan Larkin $950,000 (1)
Noah Juulsen $900,000 (3)
Sebastian Aho $850,000 (2)
Carl Dahlstrom $800,000 (2)
Oliver Bjorkstrand $700,000 (1)
Jake Guentzel $700,000 (2)
Antti Niemi $700,000 (3)
Jean-Francois Berube $700,000 (2)
Brayden Point $700,000 (2)
Kevin Labanc $500,000 (2)
Vinnie Hinostroza $500,000 (1)
Alexis Loiseau $0 (0)
Kyle Baun $0 (0)
Colin Campbell $0 (0)
Angelo Miceli $0 (0)
Total Pro Players26
Salary Commitment
Year 2018 : $53,700,000
Year 2019 : $48,750,000
Year 2020 : $33,500,000
Year 2021 : $26,400,000
Salary Average Commitment
Year 2018 : $49,775,000
Year 2019 : $46,625,000
Year 2020 : $31,625,000
Year 2021 : $24,525,000
Salary Cap with 1 Way Contract
Year 2018 : $53,700,000
Year 2019 : $48,750,000
Year 2020 : $33,500,000
Year 2021 : $26,400,000

Farm Players Salaries

Peter Holland $120,000 (2)
Matthew Highmore $95,000 (4)
Ryan Gropp $85,000 (3)
Danick Martel $80,000 (1)
Brennan Menell $80,000 (3)
Kerby Rychel $80,000 (2)
John Hayden $75,000 (2)
Ryan Sproul $75,000 (2)
Tomas Hyka $70,000 (1)
Sam Anas $70,000 (1)
Michael Carcone $70,000 (1)
Paul Postma $65,000 (1)
Matt Taormina $65,000 (2)
Tyler Wong $65,000 (1)
Victor Mete $65,000 (3)
Lucas Wallmark $65,000 (2)
Philip Samuelsson $65,000 (1)
Jacob Graves $65,000 (2)
Mitch Callahan $62,500 (1)
Tanner Fritz $60,000 (3)
Markus Eisenschmid $55,000 (1)
Eddie Lack $50,000 (1)
Dmytro Timashov $50,000 (2)
Sami Niku $50,000 (3)
Steve Moses $50,000 (1)
Total Farm Players25
Salary Commitment
Year 2018 : $1,732,500
Year 2019 : $1,030,000
Year 2020 : $435,000
Year 2021 : $95,000
Salary Average Commitment
Year 2018 : $1,677,000
Year 2019 : $974,500
Year 2020 : $435,000
Year 2021 : $95,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 5,708 - 95.14%
Level 2: 5000 - $60 - 4,741 - 94.82%
Level 3: 2000 - $35 - 1,935 - 96.77%
Level 4: 4000 - $25 - 3,803 - 95.06%
Luxury : 1000 - $200 - 948 - 94.83%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,135 - 95.20%
Average Income per Game$1,207,725
Year to Date Revenue$44,685,830

Expense

Pro Players Total Salaries$54,193,000
Farm Players Total Salaries$902,500
Coaches Total Salaries$3,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,653,452
Farm Year To Date Expenses$1,694,999
Pro Salary Cap To Date$49,108,780
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,830,901
Pro Remaining Season Days15
Pro Expenses Per Days$318,117
Pro Estimated Expenses$4,771,755
Farm Remaining Season Days5
Farm Expenses Per Days$10,074
Farm Estimated Expenses$50,370
Estimated Season Expenses$4,822,125
Season Salary Cap$54,193,000
Estimate Under Maximum Salary Cap of $79,500,000$25,307,000
Estimate Over Minimum Salary Cap of $35,000,000 $19,193,000
Current Bank Account$6,281,625
Projected Bank Account$6,290,401

Pro Players Salaries

Erik Karlsson $6,500,000 (1)
Zach Bogosian $5,143,000 (2)
Matt Moulson $5,000,000 (1)
Andrew MacDonald $5,000,000 (2)
Petr Mrazek $3,850,000 (4)
Robin Lehner $3,750,000 (3)
Rasmus Ristolainen $3,500,000 (2)
David Perron $3,500,000 (2)
Andre Burakovsky $3,250,000 (4)
Drew Stafford $3,000,000 (1)
Brian Dumoulin $2,800,000 (1)
Ryan Hartman $1,000,000 (2)
Matthew Tkachuk $950,000 (2)
Zach Werenski $950,000 (2)
Clayton Keller $950,000 (3)
Jack Eichel $950,000 (1)
Nolan Patrick $950,000 (3)
Brendan Gaunce $900,000 (2)
Mirco Mueller $900,000 (3)
Valentin Zykov $850,000 (1)
T.J. Hensick $500,000 (1)
Jack Nevins $0 (0)
Nathan Lieuwen $0 (0)
Mitch Moroz $0 (0)
Justin Kea $0 (0)
Daniel Catenacci $0 (0)
Total Pro Players26
Salary Commitment
Year 2018 : $54,193,000
Year 2019 : $34,593,000
Year 2020 : $13,650,000
Year 2021 : $7,100,000
Salary Average Commitment
Year 2018 : $52,330,000
Year 2019 : $32,730,000
Year 2020 : $13,300,000
Year 2021 : $6,750,000
Salary Cap with 1 Way Contract
Year 2018 : $54,193,000
Year 2019 : $34,593,000
Year 2020 : $13,650,000
Year 2021 : $7,100,000

Farm Players Salaries

Cal Petersen $92,500 (1)
Sean Malone $92,500 (1)
Shane Prince $90,000 (1)
Dylan McIlrath $90,000 (1)
Eric Cornel $85,000 (2)
Vaclav Karabacek $80,000 (2)
Jonas Johansson $75,000 (2)
Mackenzie MacEachern $75,000 (2)
Nick Paul $65,000 (1)
Brycen Martin $57,500 (2)
Colin Greening $50,000 (1)
Brad Thiessen $50,000 (1)
Total Farm Players12
Salary Commitment
Year 2018 : $902,500
Year 2019 : $372,500
Year 2020 : $0
Year 2021 : $0
Salary Average Commitment
Year 2018 : $867,833
Year 2019 : $372,500
Year 2020 : $0
Year 2021 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 5,673 - 94.55%
Level 2: 5000 - $60 - 4,752 - 95.03%
Level 3: 2000 - $35 - 1,918 - 95.91%
Level 4: 4000 - $25 - 3,819 - 95.48%
Luxury : 1000 - $200 - 952 - 95.16%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,114 - 95.08%
Average Income per Game$1,205,355
Year to Date Revenue$43,392,770

Expense

Pro Players Total Salaries$75,391,111
Farm Players Total Salaries$2,208,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,756,762
Farm Year To Date Expenses$3,043,966
Pro Salary Cap To Date$63,573,511
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,026,774
Pro Remaining Season Days15
Pro Expenses Per Days$427,883
Pro Estimated Expenses$6,418,245
Farm Remaining Season Days5
Farm Expenses Per Days$17,799
Farm Estimated Expenses$88,995
Estimated Season Expenses$6,507,240
Season Salary Cap$75,391,111
Estimate Under Maximum Salary Cap of $79,500,000$4,108,889
Estimate Over Minimum Salary Cap of $35,000,000 $40,391,111
Current Bank Account$38,906,715
Projected Bank Account$38,426,249

Pro Players Salaries

Brent Burns $7,500,000 (3)
Brent Seabrook $6,800,000 (2)
Nicklas Backstrom $6,700,000 (2)
Martin Jones $5,750,000 (4)
Kevin Shattenkirk $5,650,000 (3)
Tyson Barrie $5,500,000 (1)
Bryan Little $5,050,000 (4)
Alex Galchenyuk $5,000,000 (3)
Alexander Wennberg $4,850,000 (4)
Gustav Nyquist $4,750,000 (1)
Sean Couturier $4,330,000 (4)
Luca Sbisa $3,500,000 (4)
Mikhail Grabovski $3,250,000 (1)
Thomas Vanek $2,250,000 (1)
Darcy Kuemper $1,111,111 (3)
Michal Kempny (Out of Payroll) $950,000 (3)
Johan Larsson $800,000 (1)
Alex Biega $750,000 (1)
Brian Gibbons $700,000 (2)
Tom Kuhnhackl $650,000 (4)
Ondrej Kase $500,000 (1)
Alexander Burmistrov $0 (0)
Alex Guptill $0 (0)
Darren Kramer $0 (0)
Travis Ewanyk $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $76,341,111
Year 2019 : $58,541,111
Year 2020 : $44,341,111
Year 2021 : $24,130,000
Salary Average Commitment
Year 2018 : $57,724,444
Year 2019 : $42,861,111
Year 2020 : $29,661,111
Year 2021 : $14,850,000
Salary Cap with 1 Way Contract
Year 2018 : $76,341,111
Year 2019 : $58,541,111
Year 2020 : $44,341,111
Year 2021 : $24,130,000

Farm Players Salaries

Emil Pettersson $150,000 (2)
Hampus Gustafsson $150,000 (1)
Joakim Nordstrom $125,000 (2)
Ales Hemsky $120,000 (1)
Martin Frk $120,000 (2)
Daniel Pribyl $95,000 (1)
Mikhail Vorobyev $92,500 (3)
Filip Sandberg $90,000 (1)
Nikita Scherbak $90,000 (1)
Michael Kapla $90,000 (1)
Adam Erne $85,000 (1)
Yakov Trenin $80,000 (3)
Lukas Bengtsson $75,000 (1)
Chris Driedger $72,500 (3)
Ryan Murphy $72,500 (2)
Kyle Criscuolo $65,500 (1)
Ludwig Bystrom $65,000 (4)
Adam Musil $65,000 (3)
Chris Terry $65,000 (1)
Buddy Robinson $65,000 (1)
Macoy Erkamps $65,000 (1)
Robin Norell $60,000 (2)
Vincent Dunn $50,000 (3)
Linus Ullmark $50,000 (1)
Quentin Shore $50,000 (2)
Joakim Ryan $50,000 (1)
Dysin Mayo $50,000 (2)
Total Farm Players27
Salary Commitment
Year 2018 : $2,208,000
Year 2019 : $1,052,500
Year 2020 : $425,000
Year 2021 : $65,000
Salary Average Commitment
Year 2018 : $2,202,167
Year 2019 : $1,046,667
Year 2020 : $415,000
Year 2021 : $85,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $100 - 5,643 - 94.05%
Level 2: 5000 - $60 - 4,803 - 96.07%
Level 3: 2000 - $35 - 1,917 - 95.83%
Level 4: 4000 - $25 - 3,793 - 94.83%
Luxury : 1000 - $200 - 941 - 94.06%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,097 - 94.98%
Average Income per Game$1,202,544
Year to Date Revenue$43,291,590

Expense

Pro Players Total Salaries$78,001,000
Farm Players Total Salaries$1,988,611
Coaches Total Salaries$1,325,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,305,951
Farm Year To Date Expenses$2,568,113
Pro Salary Cap To Date$70,502,081
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,012,721
Pro Remaining Season Days15
Pro Expenses Per Days$439,810
Pro Estimated Expenses$6,597,150
Farm Remaining Season Days5
Farm Expenses Per Days$15,317
Farm Estimated Expenses$76,585
Estimated Season Expenses$6,673,735
Season Salary Cap$78,001,000
Estimate Under Maximum Salary Cap of $79,500,000$1,499,000
Estimate Over Minimum Salary Cap of $35,000,000 $43,001,000
Current Bank Account$20,859,905
Projected Bank Account$20,198,891

Pro Players Salaries

Zach Parise $7,538,000 (6)
Ryan Suter $7,538,000 (6)
Jordan Staal $6,000,000 (5)
Dustin Brown $5,875,000 (4)
Alex Steen $5,750,000 (3)
Tyler Johnson $5,000,000 (4)
Tomas Tatar $4,650,000 (4)
Alex Goligoski $4,600,000 (2)
Ondrej Palat $4,500,000 (3)
Michael Frolik $4,300,000 (2)
Karl Alzner $3,750,000 (3)
Kevin Hayes $2,900,000 (2)
Nikita Zadorov $2,500,000 (2)
Thomas Hickey $2,500,000 (4)
Ryan Ellis $2,500,000 (1)
Ryan Miller $2,000,000 (3)
Micheal Ferland $1,750,000 (1)
Scott Darling $950,000 (2)
Ivan Provorov $950,000 (2)
Matthew Nieto $900,000 (1)
Alex Stalock $800,000 (1)
Jimmy Vesey $750,000 (2)
Stuart Percy $0 (0)
Patrick McNally $0 (0)
Nikita Jevpalovs $0 (0)
Chris Crane $0 (0)
Total Pro Players26
Salary Commitment
Year 2018 : $78,001,000
Year 2019 : $72,051,000
Year 2020 : $55,101,000
Year 2021 : $39,101,000
Salary Average Commitment
Year 2018 : $76,859,000
Year 2019 : $70,884,000
Year 2020 : $53,934,000
Year 2021 : $39,101,000
Salary Cap with 1 Way Contract
Year 2018 : $78,001,000
Year 2019 : $72,051,000
Year 2020 : $55,101,000
Year 2021 : $39,101,000

Farm Players Salaries

Andrej Sustr $275,000 (3)
Scott Laughton $190,000 (2)
Andrew Hammond $135,000 (1)
Teemu Pulkkinen $130,000 (1)
Matt Tennyson $120,000 (2)
Carter Rowney $111,111 (3)
Frederick Gaudreau $100,000 (1)
Dominik Masin $85,000 (2)
Alex Schoenborn $75,000 (2)
Reid Boucher $70,000 (3)
Dylan Sadowy $70,000 (2)
Anton Slepyshev $70,000 (1)
Nelson Nogier $65,000 (2)
Eric Gelinas $65,000 (1)
Gus Young $60,000 (1)
Curtis Valk $60,000 (1)
Christian Thomas $52,500 (1)
Jeff Glass $52,500 (3)
Connor Crisp $52,500 (2)
John McCarron $50,000 (1)
Daniel O'Regan $50,000 (2)
Andrew Mangiapane $50,000 (2)
Total Farm Players22
Salary Commitment
Year 2018 : $1,988,611
Year 2019 : $1,266,111
Year 2020 : $508,611
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,746,389
Year 2019 : $1,023,889
Year 2020 : $378,611
Year 2021 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,746 - 95.77%
Level 2: 5000 - $60 - 4,738 - 94.75%
Level 3: 2000 - $35 - 1,916 - 95.81%
Level 4: 4000 - $25 - 3,809 - 95.23%
Luxury : 1000 - $200 - 950 - 94.96%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,159 - 95.33%
Average Income per Game$1,211,101
Year to Date Revenue$46,021,825

Expense

Pro Players Total Salaries$48,850,000
Farm Players Total Salaries$2,033,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,865,924
Farm Year To Date Expenses$2,530,751
Pro Salary Cap To Date$43,871,447
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,633,302
Pro Remaining Season Days15
Pro Expenses Per Days$278,492
Pro Estimated Expenses$4,177,380
Farm Remaining Season Days5
Farm Expenses Per Days$14,991
Farm Estimated Expenses$74,955
Estimated Season Expenses$4,252,335
Season Salary Cap$48,850,000
Estimate Under Maximum Salary Cap of $79,500,000$30,650,000
Estimate Over Minimum Salary Cap of $35,000,000 $13,850,000
Current Bank Account$12,726,724
Projected Bank Account$12,107,691

Pro Players Salaries

Jamie Benn $9,225,000 (3)
Jason Spezza $7,500,000 (1)
Tyler Seguin $5,750,000 (1)
Ben Bishop $4,900,000 (3)
John Klingberg $4,250,000 (4)
Brendan Smith $2,800,000 (3)
Radek Faksa $2,200,000 (4)
Brett Ritchie $1,700,000 (2)
Colton Sceviour $1,500,000 (2)
Julius Honka $1,000,000 (4)
Alex Lyon $925,000 (1)
Devin Shore $925,000 (3)
Stephen Johns $800,000 (1)
Tyler Pitlick $800,000 (2)
Greg Pateryn $800,000 (1)
Nate Prosser $750,000 (2)
Esa Lindell $750,000 (1)
Mattias Janmark $700,000 (1)
Greg Carey $575,000 (1)
Oskar Lindblom $500,000 (3)
Jesper Bratt $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $48,850,000
Year 2019 : $31,050,000
Year 2020 : $26,300,000
Year 2021 : $7,450,000
Salary Average Commitment
Year 2018 : $38,038,333
Year 2019 : $20,238,333
Year 2020 : $17,100,000
Year 2021 : $2,400,000
Salary Cap with 1 Way Contract
Year 2018 : $48,850,000
Year 2019 : $31,050,000
Year 2020 : $26,300,000
Year 2021 : $7,450,000

Farm Players Salaries

Chad Johnson $175,000 (4)
Denis Gurianov $95,000 (2)
Gavin Bayreuther $92,500 (2)
Sheldon Dries $92,500 (2)
Jason Dickinson $90,000 (1)
Remi Elie $85,000 (1)
Roope Hintz $80,000 (3)
Filip Gustavsson $80,000 (3)
Philippe Desrosiers $80,000 (1)
Dillon Heatherington $80,000 (1)
Samuel Laberge $78,500 (4)
Niklas Hansson $75,000 (3)
Mark Alt $75,000 (4)
Cole Bardreau $75,000 (2)
Philippe Myers $72,500 (4)
Brian Flynn $72,500 (3)
Mark Friedman $70,000 (3)
Landon Bow $70,000 (3)
Troy Grosenick $65,000 (4)
Maxime Lagace $65,000 (1)
Gemel Smith $65,000 (2)
Reece Scarlett $65,000 (4)
Justin Dowling $65,000 (3)
Hudson Fasching $60,000 (2)
Kurtis MacDermid $60,000 (2)
Christian Djoos $50,000 (1)
Total Farm Players26
Salary Commitment
Year 2018 : $2,033,500
Year 2019 : $1,583,500
Year 2020 : $1,043,500
Year 2021 : $531,000
Salary Average Commitment
Year 2018 : $2,031,300
Year 2019 : $1,581,300
Year 2020 : $1,043,500
Year 2021 : $531,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5,672 - 94.53%
Level 2: 5000 - $60 - 4,832 - 96.64%
Level 3: 2000 - $35 - 1,915 - 95.77%
Level 4: 4000 - $25 - 3,812 - 95.31%
Luxury : 1000 - $200 - 940 - 94.02%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,172 - 95.40%
Average Income per Game$1,207,464
Year to Date Revenue$45,883,630

Expense

Pro Players Total Salaries$40,808,000
Farm Players Total Salaries$2,570,450
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,288,417
Farm Year To Date Expenses$3,634,652
Pro Salary Cap To Date$55,945,716
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,622,392
Pro Remaining Season Days15
Pro Expenses Per Days$235,799
Pro Estimated Expenses$3,536,985
Farm Remaining Season Days5
Farm Expenses Per Days$21,127
Farm Estimated Expenses$105,635
Estimated Season Expenses$3,642,620
Season Salary Cap$40,808,000
Estimate Under Maximum Salary Cap of $79,500,000$38,692,000
Estimate Over Minimum Salary Cap of $35,000,000 $5,808,000
Current Bank Account$29,663,670
Projected Bank Account$29,643,442

Pro Players Salaries

Mikael Granlund $4,750,000 (3)
Devan Dubnyk $4,333,000 (3)
Viktor Arvidsson $4,250,000 (2)
Josh Manson $4,000,000 (4)
Tanner Pearson $3,750,000 (1)
Andrew Shaw $3,000,000 (1)
Patrick Eaves $3,000,000 (3)
Alex Iafallo $1,200,000 (1)
Ryan Hitchcock $1,000,000 (3)
Lance Bouma $1,000,000 (1)
Trevor Moore $950,000 (3)
Cory Conacher $900,000 (3)
Nicholas Merkley $900,000 (3)
David Warsofsky $800,000 (2)
Gustav Olofsson $800,000 (1)
Dylan Olsen $750,000 (1)
Jacob de La Rose $750,000 (2)
Ben Smith $750,000 (1)
Taylor Chorney $750,000 (2)
Nick Schneider $750,000 (2)
Mike Reilly $650,000 (1)
Sam Carrick $650,000 (1)
Tyler Graovac $625,000 (3)
Matt Benning $500,000 (2)
Maxim Lamarche $0 (0)
Zach Palmquist $0 (0)
Brady Brassart $0 (0)
Grayson Downing $0 (0)
Henrik Samuelsson $0 (0)
Total Pro Players29
Salary Commitment
Year 2018 : $40,808,000
Year 2019 : $28,258,000
Year 2020 : $20,458,000
Year 2021 : $4,000,000
Salary Average Commitment
Year 2018 : $30,633,000
Year 2019 : $19,233,000
Year 2020 : $15,083,000
Year 2021 : $500,000
Salary Cap with 1 Way Contract
Year 2018 : $40,808,000
Year 2019 : $28,258,000
Year 2020 : $20,458,000
Year 2021 : $4,000,000

Farm Players Salaries

Nick DeSimone $92,500 (3)
Giovanni Fiore $92,500 (3)
Lane Pederson $92,500 (3)
Justin Kloos $85,000 (2)
Jeremy Roy $85,000 (3)
Zac Dalpe $85,000 (2)
Zachary Fucale $85,000 (1)
Matt Carey $80,000 (1)
Zach Nastasiuk $80,000 (1)
Tanner MacMaster $80,000 (2)
Jordan Maletta $79,250 (3)
Radim Simek $75,000 (4)
Dominic Turgeon $75,000 (2)
Connor Brickley $75,000 (4)
Michael McNiven $75,000 (2)
Antoine Waked $75,000 (2)
Kurtis Gabriel $71,500 (3)
Mathias Bau $70,000 (1)
Brady Austin $70,000 (2)
Evan Polei $70,000 (1)
Jake Kulevich $70,000 (1)
Zack Mitchell $66,000 (1)
Joseph LaBate $65,000 (1)
Jake Chelios $65,000 (2)
Nick Ellis $65,000 (3)
C.J. Motte $65,000 (4)
Hunter Warner $63,700 (2)
Alex Dostie $60,000 (3)
Radel Fazleev $57,500 (2)
Christoph Bertschy $50,000 (1)
Jamie McBain $50,000 (2)
Reid Duke $50,000 (3)
Chase Lang $50,000 (3)
Anthony Louis $50,000 (2)
Connor Clifton $50,000 (3)
Carson Soucy $50,000 (3)
Joe Gambardella $50,000 (4)
Total Farm Players37
Salary Commitment
Year 2018 : $2,570,450
Year 2019 : $1,934,450
Year 2020 : $1,103,250
Year 2021 : $265,000
Salary Average Commitment
Year 2018 : $2,592,950
Year 2019 : $1,937,950
Year 2020 : $1,106,750
Year 2021 : $270,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $79,500,000
Available Cap Space

Over Minimum of
$35,000,000

Pro Players

Farm Players

Total Players

Avalanche $31,522,764 $54,571,000 $24,929,000 $19,571,000 291443
Blackhawks $24,287,085 $76,390,000 $3,110,000 $41,390,000 212748
Blue Jackets $13,874,153 $78,550,000 $950,000 $43,550,000 221032
Blues $14,711,029 $63,357,000 $16,143,000 $28,357,000 221436
Bruins $34,693,656 $71,475,000 $8,025,000 $36,475,000 273764
Canadiens $21,568,733 $62,242,000 $17,258,000 $27,242,000 223355
Canucks $17,539,517 $70,200,000 $9,300,000 $35,200,000 212344
Capitals $22,076,861 $74,963,462 $4,536,538 $39,963,462 241438
Coyotes $65,472,509 $35,504,500 $43,995,500 $504,500 222749
Devils $55,901,932 $38,649,125 $40,850,875 $3,649,125 281341
Ducks $46,408,652 $68,075,000 $11,425,000 $33,075,000 312758
Flames $5,783,299 $75,508,000 $3,992,000 $40,508,000 212445
Flyers $24,589,632 $50,175,000 $29,325,000 $15,175,000 23831
Golden Knights $15,974,325 $70,200,000 $9,300,000 $35,200,000 231033
Hurricanes $24,542,020 $78,833,000 $667,000 $43,833,000 242246
Islanders $36,955,644 $71,995,000 $7,505,000 $36,995,000 223052
Jets $44,771,918 $59,470,000 $20,030,000 $24,470,000 271239
Kings $37,087,642 $60,489,670 $19,010,330 $25,489,670 234972
Lightning $7,221,868 $58,850,000 $20,650,000 $23,850,000 242751
Maple Leafs $54,262,071 $51,575,000 $27,925,000 $16,575,000 252651
Oilers $32,094,083 $51,617,000 $27,883,000 $16,617,000 211738
Panthers $28,360,882 $67,425,000 $12,075,000 $32,425,000 261440
Penguins $11,148,197 $74,300,500 $5,199,500 $39,300,500 253055
Predators $23,532,229 $75,525,000 $3,975,000 $40,525,000 202747
Rangers $38,410,987 $45,775,000 $33,725,000 $10,775,000 221234
Red Wings $8,624,845 $52,700,000 $26,800,000 $17,700,000 262551
Sabres $6,281,625 $54,193,000 $25,307,000 $19,193,000 261238
Senators $38,906,715 $75,391,111 $4,108,889 $40,391,111 252752
Sharks $20,859,905 $78,001,000 $1,499,000 $43,001,000 262248
Stars $12,726,724 $48,850,000 $30,650,000 $13,850,000 212647
Wild $29,663,670 $40,808,000 $38,692,000 $5,808,000 293766