Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5,702 - 95.04%
Level 2: 5000 - $60 - 4,813 - 96.25%
Level 3: 2000 - $35 - 1,904 - 95.22%
Level 4: 4000 - $25 - 3,934 - 98.34%
Luxury : 1000 - $200 - 940 - 94.04%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %17,293 - 96.07%
Average Income per Game$1,212,077
Year to Date Revenue$8,484,540

Expense

Pro Players Total Salaries$56,501,000
Farm Players Total Salaries$825,000
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,232,636
Farm Year To Date Expenses$329,576
Pro Salary Cap To Date$13,888,512
Farm Salary Cap To Date$225,464

Estimate

Pro Estimated Season Revenue$41,210,623
Pro Remaining Season Days135
Pro Expenses Per Days$323,469
Pro Estimated Expenses$43,668,315
Farm Remaining Season Days125
Farm Expenses Per Days$7,249
Farm Estimated Expenses$906,125
Estimated Season Expenses$44,574,440
Season Salary Cap$56,501,000
Estimate Under Maximum Salary Cap of $79,500,000$22,999,000
Estimate Over Minimum Salary Cap of $35,000,000 $21,501,000
Current Bank Account$35,734,877
Projected Bank Account$32,371,060

Pro Players Salaries

Brent Burns $7,500,000 (3)
Logan Couture $6,000,000 (1)
Cory Schneider $6,000,000 (4)
Gabriel Landeskog $5,571,000 (3)
Ryan McDonagh $4,700,000 (1)
Sean Couturier $4,330,000 (4)
Nathan MacKinnon $4,000,000 (1)
Ryan Murray $3,500,000 (2)
Charlie Coyle $3,200,000 (2)
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)
Samuel Girard $800,000 (3)
Duncan Siemens $800,000 (4)
Steve Bernier $700,000 (3)
Anton Lindholm $500,000 (2)
Cody Corbett $0 (0)
Andrew Agozzino $0 (0)
Troy Bourke $0 (0)
Trevor Cheek $0 (0)
Sam Henley $0 (0)
Garrett Meurs $0 (0)
Mat Clark $0 (0)
Gabriel Beaupre $0 (0)
Total Pro Players29
Salary Commitment
Year 2018 : $56,501,000
Year 2019 : $39,951,000
Year 2020 : $27,751,000
Year 2021 : $12,330,000
Salary Average Commitment
Year 2018 : $53,236,000
Year 2019 : $36,911,000
Year 2020 : $25,121,000
Year 2021 : $9,700,000
Salary Cap with 1 Way Contract
Year 2018 : $56,501,000
Year 2019 : $39,951,000
Year 2020 : $27,751,000
Year 2021 : $12,330,000

Farm Players Salaries

Martin Frk $120,000 (2)
Nicolas Meloche $85,000 (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)
Andrei Mironov (Out of Payroll) $50,000 (1)
Sebastian AhoD $50,000 (3)
Julien Nantel $50,000 (3)
Conner Bleackley $50,000 (2)
Sergei Boikov $50,000 (2)
Total Farm Players13
Salary Commitment
Year 2018 : $875,000
Year 2019 : $685,000
Year 2020 : $400,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $875,000
Year 2019 : $685,000
Year 2020 : $400,000
Year 2021 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,574 - 92.91%
Level 2: 5000 - $60 - 4,736 - 94.71%
Level 3: 2000 - $35 - 1,903 - 95.16%
Level 4: 4000 - $25 - 3,824 - 95.61%
Luxury : 1000 - $200 - 965 - 96.48%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17,002 - 94.46%
Average Income per Game$1,196,751
Year to Date Revenue$10,770,755

Expense

Pro Players Total Salaries$69,265,000
Farm Players Total Salaries$1,626,500
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,394,740
Farm Year To Date Expenses$643,085
Pro Salary Cap To Date$17,026,020
Farm Salary Cap To Date$433,014

Estimate

Pro Estimated Season Revenue$38,296,018
Pro Remaining Season Days135
Pro Expenses Per Days$395,335
Pro Estimated Expenses$53,370,225
Farm Remaining Season Days125
Farm Expenses Per Days$14,358
Farm Estimated Expenses$1,794,750
Estimated Season Expenses$55,164,975
Season Salary Cap$69,265,000
Estimate Under Maximum Salary Cap of $79,500,000$10,235,000
Estimate Over Minimum Salary Cap of $35,000,000 $34,265,000
Current Bank Account$41,164,747
Projected Bank Account$24,295,790

Pro Players Salaries

Ryan Kesler $6,875,000 (4)
Alexander Radulov $6,750,000 (3)
Corey Crawford $6,000,000 (2)
Zdeno Chara $5,500,000 (2)
James Neal $5,500,000 (4)
Jared Spurgeon $5,100,000 (2)
Derick Brassard $5,000,000 (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)
Michael Stone $3,500,000 (2)
Neal Pionk $2,500,000 (4)
Pierre-Edouard Bellemare $1,500,000 (1)
Calle Jarnkrok $1,500,000 (1)
Ryan Donato $800,000 (3)
Matt Puempel $800,000 (2)
Matt Hendricks $750,000 (1)
Pavel Buchnevich $750,000 (2)
Justin Falk $690,000 (1)
Tyler Motte $500,000 (2)
Viktor Svedberg $0 (0)
Nick Mattson $0 (0)
Garret Ross $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $69,265,000
Year 2019 : $52,825,000
Year 2020 : $22,425,000
Year 2021 : $14,875,000
Salary Average Commitment
Year 2018 : $66,990,000
Year 2019 : $50,550,000
Year 2020 : $20,050,000
Year 2021 : $12,500,000
Salary Cap with 1 Way Contract
Year 2018 : $69,265,000
Year 2019 : $52,825,000
Year 2020 : $22,425,000
Year 2021 : $14,875,000

Farm Players Salaries

Ryan Haggerty $125,000 (2)
Al Montoya $120,000 (1)
Jakub Vrana $95,000 (1)
Cedric Paquette $95,000 (1)
Klas Dahlbeck $90,000 (4)
Morgan Klimchuk $90,000 (1)
Dennis Rasmussen (Out of Payroll) $85,000 (1)
Jeff Schultz $79,000 (1)
Adam Tambellini $75,000 (1)
Brett Lernout $75,000 (1)
Cody McLeod $75,000 (1)
Jake Paterson $75,000 (1)
Keegan Kolesar $75,000 (3)
Ville Pokka $75,000 (4)
Vince Pedrie $75,000 (3)
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)
Luke Johnson $50,000 (2)
Riley Barber $50,000 (1)
Total Farm Players22
Salary Commitment
Year 2018 : $1,711,500
Year 2019 : $680,000
Year 2020 : $445,000
Year 2021 : $165,000
Salary Average Commitment
Year 2018 : $1,651,778
Year 2019 : $622,778
Year 2020 : $435,000
Year 2021 : $155,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $95 - 5,690 - 94.83%
Level 2: 5000 - $50 - 4,855 - 97.10%
Level 3: 2000 - $30 - 1,961 - 98.03%
Level 4: 4000 - $25 - 3,848 - 96.20%
Luxury : 1000 - $180 - 953 - 95.26%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,306 - 96.14%
Average Income per Game$1,109,746
Year to Date Revenue$11,097,460

Expense

Pro Players Total Salaries$77,875,000
Farm Players Total Salaries$1,070,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,634,076
Farm Year To Date Expenses$396,578
Pro Salary Cap To Date$19,142,464
Farm Salary Cap To Date$262,895

Estimate

Pro Estimated Season Revenue$34,402,126
Pro Remaining Season Days135
Pro Expenses Per Days$446,229
Pro Estimated Expenses$60,240,915
Farm Remaining Season Days125
Farm Expenses Per Days$9,290
Farm Estimated Expenses$1,161,250
Estimated Season Expenses$61,402,165
Season Salary Cap$77,875,000
Estimate Under Maximum Salary Cap of $79,500,000$1,625,000
Estimate Over Minimum Salary Cap of $35,000,000 $42,875,000
Current Bank Account$37,437,409
Projected Bank Account$10,437,370

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)
Casey Cizikas $3,350,000 (4)
Radko Gudas $3,350,000 (3)
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)
John Ramage $0 (0)
Total Pro Players21
Salary Commitment
Year 2018 : $77,875,000
Year 2019 : $67,125,000
Year 2020 : $44,275,000
Year 2021 : $37,725,000
Salary Average Commitment
Year 2018 : $68,595,000
Year 2019 : $60,595,000
Year 2020 : $41,545,000
Year 2021 : $34,995,000
Salary Cap with 1 Way Contract
Year 2018 : $77,875,000
Year 2019 : $67,125,000
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 (Out of Payroll) $80,000 (3)
Cody Goloubef $75,000 (3)
Michael Paliotta $75,000 (1)
Blake Siebenaler (Out of Payroll) $70,000 (2)
Oscar Dansk $67,500 (2)
Alexandre Grenier $65,000 (1)
Nick Moutrey $65,000 (1)
T.J. Tynan $65,000 (1)
Alex Broadhurst $62,500 (2)
Total Farm Players11
Salary Commitment
Year 2018 : $1,070,000
Year 2019 : $450,000
Year 2020 : $250,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,070,000
Year 2019 : $450,000
Year 2020 : $250,000
Year 2021 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 5,828 - 97.13%
Level 2: 5000 - $60 - 4,823 - 96.45%
Level 3: 2000 - $35 - 1,928 - 96.40%
Level 4: 4000 - $25 - 3,736 - 93.40%
Luxury : 1000 - $200 - 949 - 94.86%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17,263 - 95.91%
Average Income per Game$1,222,766
Year to Date Revenue$13,450,430

Expense

Pro Players Total Salaries$76,557,000
Farm Players Total Salaries$1,110,000
Coaches Total Salaries$2,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,236,360
Farm Year To Date Expenses$458,216
Pro Salary Cap To Date$18,818,492
Farm Salary Cap To Date$288,992

Estimate

Pro Estimated Season Revenue$36,682,991
Pro Remaining Season Days135
Pro Expenses Per Days$437,190
Pro Estimated Expenses$59,020,650
Farm Remaining Season Days125
Farm Expenses Per Days$10,414
Farm Estimated Expenses$1,301,750
Estimated Season Expenses$60,322,400
Season Salary Cap$76,557,000
Estimate Under Maximum Salary Cap of $79,500,000$2,943,000
Estimate Over Minimum Salary Cap of $35,000,000 $41,557,000
Current Bank Account$34,766,499
Projected Bank Account$11,127,090

Pro Players Salaries

Shea Weber $7,857,000 (6)
Pekka Rinne $7,000,000 (1)
Brent Seabrook $6,800,000 (2)
Joe Thornton $6,000,000 (1)
Nick Leddy $5,500,000 (4)
Ryan Johansen $5,350,000 (1)
Niklas Kronwall $4,750,000 (1)
Evgeni Dadonov $4,000,000 (3)
Josh Manson $4,000,000 (4)
Vladimir Sobotka $3,500,000 (3)
Nikita Kucherov $3,450,000 (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)
Mark Letestu $1,800,000 (2)
Tom Pyatt $1,200,000 (3)
Philipp Grubauer $950,000 (2)
Barclay Goodrow $750,000 (4)
Colton Sissons $650,000 (1)
Nick Bonino $500,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $76,557,000
Year 2019 : $49,857,000
Year 2020 : $32,107,000
Year 2021 : $18,107,000
Salary Average Commitment
Year 2018 : $67,053,666
Year 2019 : $41,107,666
Year 2020 : $28,507,000
Year 2021 : $14,507,000
Salary Cap with 1 Way Contract
Year 2018 : $76,557,000
Year 2019 : $49,857,000
Year 2020 : $32,107,000
Year 2021 : $18,107,000

Farm Players Salaries

Ryan Hitchcock $100,000 (3)
Alexander Nylander $95,000 (2)
Lane Pederson $92,500 (3)
Giovanni Fiore $92,500 (3)
Sam Vigneault $92,500 (3)
Chad Ruhwedel $80,000 (3)
Justin Scott $80,000 (3)
Colin Smith $70,000 (3)
Nic Dowd $65,000 (2)
Joseph LaBate $65,000 (1)
Ville Husso $65,000 (2)
Jared Coreau $62,500 (4)
Zac Leslie $50,000 (1)
Chris Butler $50,000 (1)
Jamie McBain $50,000 (2)
Total Farm Players15
Salary Commitment
Year 2018 : $1,110,000
Year 2019 : $945,000
Year 2020 : $670,000
Year 2021 : $62,500
Salary Average Commitment
Year 2018 : $1,110,000
Year 2019 : $945,000
Year 2020 : $670,000
Year 2021 : $62,500

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,639 - 93.98%
Level 2: 5000 - $60 - 4,758 - 95.16%
Level 3: 2000 - $35 - 1,927 - 96.34%
Level 4: 4000 - $25 - 3,891 - 97.26%
Luxury : 1000 - $200 - 958 - 95.80%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17,172 - 95.40%
Average Income per Game$1,205,652
Year to Date Revenue$10,850,865

Expense

Pro Players Total Salaries$48,600,000
Farm Players Total Salaries$2,791,950
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$12,075,982
Farm Year To Date Expenses$943,619
Pro Salary Cap To Date$11,701,117
Farm Salary Cap To Date$745,841

Estimate

Pro Estimated Season Revenue$38,580,853
Pro Remaining Season Days135
Pro Expenses Per Days$279,888
Pro Estimated Expenses$37,784,880
Farm Remaining Season Days125
Farm Expenses Per Days$20,958
Farm Estimated Expenses$2,619,750
Estimated Season Expenses$40,404,630
Season Salary Cap$47,500,000
Estimate Under Maximum Salary Cap of $79,500,000$32,000,000
Estimate Over Minimum Salary Cap of $35,000,000 $12,500,000
Current Bank Account$45,036,717
Projected Bank Account$43,212,940

Pro Players Salaries

David Krejci $7,250,000 (3)
Tuukka Rask $7,000,000 (3)
Mike Green $6,000,000 (1)
Loui Eriksson $5,625,000 (2)
Jori Lehtera $4,700,000 (1)
Olli Maatta $4,000,000 (2)
Chris Kunitz $2,000,000 (1)
Anton Khudobin $1,200,000 (1)
Jussi Jokinen (Out of Payroll) $1,100,000 (1)
Mikko Rantanen $950,000 (1)
Vinni Lettieri $925,000 (2)
David Kampf $925,000 (2)
Nikolay Goldobin $900,000 (1)
Chris Bigras $850,000 (1)
Daniel Sprong $800,000 (1)
Iiro Pakarinen $725,000 (1)
Matt Grzelcyk $700,000 (2)
Joseph Morrow $650,000 (1)
Zac Rinaldo $650,000 (1)
Alexander True $650,000 (3)
Markus Nutivaara $500,000 (2)
Colton Hargrove $500,000 (1)
Anthony Camara $0 (0)
Brian Ferlin $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $48,600,000
Year 2019 : $27,575,000
Year 2020 : $14,900,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $46,675,000
Year 2019 : $27,575,000
Year 2020 : $14,900,000
Year 2021 : $0
Salary Cap with 1 Way Contract
Year 2018 : $48,600,000
Year 2019 : $27,575,000
Year 2020 : $14,900,000
Year 2021 : $0

Farm Players Salaries

Clarke MacArthur $465,000 (2)
Kalle Kossila $145,000 (2)
Andrew Poturalski $85,000 (2)
Linus Arnesson $80,000 (1)
Jeremy Lauzon $80,000 (3)
Adam Carlson $79,500 (1)
Kris Bindulis $79,250 (3)
Justin Hickman $79,200 (1)
Jakob Forsbacka Karlsson $75,000 (3)
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)
Colby Cave $65,500 (1)
Dmitry Osipov $65,000 (3)
Seth Griffith $65,000 (1)
Zach Trotman $65,000 (1)
Chris Casto $65,000 (1)
Ivan Kulbakov $65,000 (3)
Mikkel Aagaard $62,500 (2)
Joshua Winquist $62,500 (2)
Tony Turgeon $62,500 (2)
Jack Flinn $62,500 (2)
Anthony Greco $62,500 (2)
Jesse Gabrielle $60,000 (3)
Ryan Fitzgerald $60,000 (3)
Anton Blidh $50,000 (1)
Emil Johansson $50,000 (3)
Joonas Lyytinen $50,000 (3)
Niklas Svedberg $50,000 (1)
Cameron Hughes $50,000 (3)
Luc Snuggerud (Out of Payroll) $50,000 (2)
Total Farm Players35
Salary Commitment
Year 2018 : $2,791,950
Year 2019 : $2,055,250
Year 2020 : $779,250
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,803,728
Year 2019 : $2,077,728
Year 2020 : $779,250
Year 2021 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5,807 - 96.78%
Level 2: 5000 - $60 - 4,745 - 94.90%
Level 3: 2000 - $35 - 1,885 - 94.27%
Level 4: 4000 - $25 - 3,910 - 97.75%
Luxury : 1000 - $200 - 963 - 96.32%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,311 - 96.17%
Average Income per Game$1,221,765
Year to Date Revenue$12,217,650

Expense

Pro Players Total Salaries$66,992,000
Farm Players Total Salaries$3,463,500
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,450,532
Farm Year To Date Expenses$1,031,932
Pro Salary Cap To Date$16,467,308
Farm Salary Cap To Date$901,736

Estimate

Pro Estimated Season Revenue$37,874,715
Pro Remaining Season Days135
Pro Expenses Per Days$396,603
Pro Estimated Expenses$53,541,405
Farm Remaining Season Days125
Farm Expenses Per Days$23,453
Farm Estimated Expenses$2,931,625
Estimated Season Expenses$56,473,030
Season Salary Cap$66,992,000
Estimate Under Maximum Salary Cap of $79,500,000$12,508,000
Estimate Over Minimum Salary Cap of $35,000,000 $31,992,000
Current Bank Account$39,233,942
Projected Bank Account$20,635,627

Pro Players Salaries

P.K. Subban $9,000,000 (4)
Mike Smith $5,667,000 (1)
Mark Stone $5,500,000 (1)
Jeff Petry $5,500,000 (3)
Brayden Schenn $5,100,000 (2)
Marcus Johansson $4,500,000 (2)
Max Pacioretty $4,500,000 (1)
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)
Michal Neuvirth $2,500,000 (3)
Ben Lovejoy $2,500,000 (2)
Trevor Lewis $2,000,000 (2)
Artturi Lehkonen $800,000 (2)
Mark Barberio $800,000 (3)
Tim Schaller $775,000 (1)
Derek Ryan $750,000 (2)
Chris Tierney $750,000 (2)
Phil Lane $0 (0)
Total Pro Players21
Salary Commitment
Year 2018 : $66,992,000
Year 2019 : $50,550,000
Year 2020 : $31,350,000
Year 2021 : $11,800,000
Salary Average Commitment
Year 2018 : $57,867,000
Year 2019 : $43,425,000
Year 2020 : $30,275,000
Year 2021 : $11,800,000
Salary Cap with 1 Way Contract
Year 2018 : $66,992,000
Year 2019 : $50,550,000
Year 2020 : $31,350,000
Year 2021 : $11,800,000

Farm Players Salaries

Carey Price $1,000,000 (4)
Marcus Foligno $190,000 (1)
Mike Condon $95,000 (3)
Jack Roslovic $90,000 (2)
Michael McCarron $90,000 (1)
Rob O'Gara $90,000 (2)
Collin Delia $87,500 (2)
Justin Holl $87,500 (1)
Charles Hudon $85,000 (2)
Nicolas Aube-Kubel $80,000 (2)
Aaron Dell $78,500 (3)
Brandon Pirri $75,000 (4)
Matt Lorito $75,000 (3)
Adam Cracknell $75,000 (4)
Daniel Carr $72,500 (1)
Noel Acciari $72,500 (2)
Phil Varone $72,500 (4)
Curtis McKenzie $70,000 (1)
Marcus Sorensen $70,000 (2)
Dean Kukan $67,500 (1)
Mike Vecchione $67,500 (1)
Casey DeSmith $67,500 (1)
C.J. Smith $65,000 (1)
Julian Melchiori $65,000 (1)
Alexandre Fortin $65,000 (2)
Nick Lappin $65,000 (1)
Niki Petti $65,000 (2)
Cavan Fitzgerald $65,000 (2)
Kevin Rooney $65,000 (1)
Simon Bourque $50,000 (3)
Daniel Audette $50,000 (2)
Manuel Wiederer $50,000 (3)
Jeremiah Addison $50,000 (3)
Jeremy Gregoire $50,000 (1)
Total Farm Players34
Salary Commitment
Year 2018 : $3,463,500
Year 2019 : $2,441,000
Year 2020 : $1,621,000
Year 2021 : $1,222,500
Salary Average Commitment
Year 2018 : $3,014,056
Year 2019 : $2,001,278
Year 2020 : $1,251,278
Year 2021 : $870,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5,765 - 96.08%
Level 2: 5000 - $60 - 4,745 - 94.89%
Level 3: 2000 - $35 - 1,968 - 98.41%
Level 4: 4000 - $25 - 3,833 - 95.81%
Luxury : 1000 - $200 - 954 - 95.37%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %17,264 - 95.91%
Average Income per Game$1,216,630
Year to Date Revenue$8,516,410

Expense

Pro Players Total Salaries$71,850,000
Farm Players Total Salaries$2,840,000
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,462,566
Farm Year To Date Expenses$964,848
Pro Salary Cap To Date$17,013,397
Farm Salary Cap To Date$750,926

Estimate

Pro Estimated Season Revenue$41,365,420
Pro Remaining Season Days135
Pro Expenses Per Days$410,335
Pro Estimated Expenses$55,395,225
Farm Remaining Season Days125
Farm Expenses Per Days$21,538
Farm Estimated Expenses$2,692,250
Estimated Season Expenses$58,087,475
Season Salary Cap$71,850,000
Estimate Under Maximum Salary Cap of $79,500,000$7,650,000
Estimate Over Minimum Salary Cap of $35,000,000 $36,850,000
Current Bank Account$36,324,597
Projected Bank Account$19,602,542

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)
Mike Cammalleri $5,000,000 (1)
Jason Demers $4,500,000 (2)
Seth Jones $4,500,000 (2)
Carl Hagelin $4,000,000 (1)
Jacob Trouba $3,500,000 (1)
Bo Horvat $3,000,000 (1)
Cal Clutterbuck $3,000,000 (3)
Boone Jenner $2,850,000 (2)
Adam Lowry $2,000,000 (1)
Luke Glendening $2,000,000 (3)
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)
Sam Reinhart $950,000 (1)
Brock Boeser $900,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $71,850,000
Year 2019 : $43,900,000
Year 2020 : $31,100,000
Year 2021 : $10,500,000
Salary Average Commitment
Year 2018 : $62,657,000
Year 2019 : $37,163,000
Year 2020 : $27,594,000
Year 2021 : $10,500,000
Salary Cap with 1 Way Contract
Year 2018 : $71,850,000
Year 2019 : $43,900,000
Year 2020 : $31,100,000
Year 2021 : $10,500,000

Farm Players Salaries

Ryan Callahan $580,000 (2)
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)
Thatcher Demko $85,000 (2)
Ben Chiarot $85,000 (2)
Jeremy Bracco $80,000 (3)
Jansen Harkins $80,000 (3)
Tanner Glass $80,000 (1)
Nikita Tryamkin $75,000 (1)
Tanner Kero $75,000 (1)
Guillaume Brisebois $75,000 (3)
Juho Lammikko $75,000 (2)
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 : $2,840,000
Year 2019 : $1,742,500
Year 2020 : $710,000
Year 2021 : $200,000
Salary Average Commitment
Year 2018 : $2,770,000
Year 2019 : $1,742,500
Year 2020 : $710,000
Year 2021 : $200,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $100 - 5,698 - 94.97%
Level 2: 5000 - $60 - 4,848 - 96.97%
Level 3: 2000 - $35 - 1,915 - 95.77%
Level 4: 4000 - $25 - 3,791 - 94.77%
Luxury : 1000 - $200 - 958 - 95.76%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,210 - 95.61%
Average Income per Game$1,214,040
Year to Date Revenue$12,140,395

Expense

Pro Players Total Salaries$73,363,462
Farm Players Total Salaries$1,013,833
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,420,076
Farm Year To Date Expenses$522,472
Pro Salary Cap To Date$17,813,926
Farm Salary Cap To Date$259,372

Estimate

Pro Estimated Season Revenue$37,635,224
Pro Remaining Season Days135
Pro Expenses Per Days$421,025
Pro Estimated Expenses$56,838,375
Farm Remaining Season Days125
Farm Expenses Per Days$11,916
Farm Estimated Expenses$1,489,500
Estimated Season Expenses$58,327,875
Season Salary Cap$73,363,462
Estimate Under Maximum Salary Cap of $79,500,000$6,136,538
Estimate Over Minimum Salary Cap of $35,000,000 $38,363,462
Current Bank Account$41,847,491
Projected Bank Account$21,154,840

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)
Chandler Stephenson $780,000 (2)
Joonas Korpisalo $750,000 (1)
Ben Hutton $500,000 (1)
Michael Latta $0 (0)
Caleb Herbert $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $73,363,462
Year 2019 : $61,413,462
Year 2020 : $44,426,462
Year 2021 : $31,288,000
Salary Average Commitment
Year 2018 : $67,188,462
Year 2019 : $55,238,462
Year 2020 : $44,426,462
Year 2021 : $31,288,000
Salary Cap with 1 Way Contract
Year 2018 : $73,363,462
Year 2019 : $61,413,462
Year 2020 : $44,426,462
Year 2021 : $31,288,000

Farm Players Salaries

Vitek Vanecek $85,000 (2)
Nic Petan $85,000 (1)
Nathan Walker $75,000 (2)
Marko Dano $75,000 (2)
Zach Sanford $75,000 (2)
Tim McGauley $66,333 (1)
Yannick Weber $65,000 (1)
Thomas DiPauli $65,000 (2)
Ryan Johnston (Out of Payroll) $60,000 (1)
Nick Seeler $57,500 (2)
Jason Akeson $55,000 (1)
Travis Boyd $50,000 (1)
Colby Williams $50,000 (2)
Connor Hobbs $50,000 (3)
Marek Langhamer $50,000 (1)
Tyler Lewington $50,000 (1)
Total Farm Players16
Salary Commitment
Year 2018 : $1,013,833
Year 2019 : $532,500
Year 2020 : $50,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,013,833
Year 2019 : $532,500
Year 2020 : $50,000
Year 2021 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $100 - 5,810 - 96.83%
Level 2: 5000 - $60 - 4,690 - 93.79%
Level 3: 2000 - $35 - 1,906 - 95.29%
Level 4: 4000 - $25 - 3,836 - 95.89%
Luxury : 1000 - $200 - 958 - 95.81%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,199 - 95.55%
Average Income per Game$1,216,576
Year to Date Revenue$9,732,605

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$9,218,968
Farm Year To Date Expenses$706,700
Pro Salary Cap To Date$8,727,356
Farm Salary Cap To Date$574,284

Estimate

Pro Estimated Season Revenue$40,146,996
Pro Remaining Season Days135
Pro Expenses Per Days$209,522
Pro Estimated Expenses$28,285,470
Farm Remaining Season Days125
Farm Expenses Per Days$16,243
Farm Estimated Expenses$2,030,375
Estimated Season Expenses$30,315,845
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$57,538,099
Projected Bank Account$67,369,250

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 - 5,739 - 95.64%
Level 2: 5000 - $60 - 4,785 - 95.69%
Level 3: 2000 - $35 - 1,871 - 93.56%
Level 4: 4000 - $25 - 3,858 - 96.44%
Luxury : 1000 - $200 - 965 - 96.51%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,217 - 95.65%
Average Income per Game$1,215,875
Year to Date Revenue$9,727,000

Expense

Pro Players Total Salaries$42,007,458
Farm Players Total Salaries$1,260,167
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$10,001,151
Farm Year To Date Expenses$532,798
Pro Salary Cap To Date$9,643,613
Farm Salary Cap To Date$318,024

Estimate

Pro Estimated Season Revenue$40,123,875
Pro Remaining Season Days135
Pro Expenses Per Days$240,265
Pro Estimated Expenses$32,435,775
Farm Remaining Season Days125
Farm Expenses Per Days$12,190
Farm Estimated Expenses$1,523,750
Estimated Season Expenses$33,959,525
Season Salary Cap$42,007,458
Estimate Under Maximum Salary Cap of $79,500,000$37,492,542
Estimate Over Minimum Salary Cap of $35,000,000 $7,007,458
Current Bank Account$51,536,886
Projected Bank Account$57,701,236

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 $4,000,000 (4)
Mathew Dumba $3,000,000 (3)
Freddie Hamilton $1,250,000 (1)
Jared Cowen $1,000,000 (1)
Eric Tangradi $950,000 (1)
Pavel Zacha $950,000 (2)
John Quenneville $900,000 (2)
Tyler Gaudet $874,125 (1)
Steven Santini $850,000 (2)
Trevor Murphy $850,000 (4)
Blake Coleman $750,000 (1)
Darren Raddysh $730,000 (2)
Dan Vladar $728,333 (2)
Scott Wedgewood $650,000 (1)
Tim Heed $650,000 (1)
Joseph Blandisi $500,000 (1)
Rudolfs Balcers $500,000 (3)
Ben Johnson $0 (0)
Maxime Clermont $0 (0)
Joe Faust $0 (0)
Ben Thomson $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $42,007,458
Year 2019 : $29,258,333
Year 2020 : $14,100,000
Year 2021 : $4,850,000
Salary Average Commitment
Year 2018 : $37,383,333
Year 2019 : $28,258,333
Year 2020 : $13,100,000
Year 2021 : $4,850,000
Salary Cap with 1 Way Contract
Year 2018 : $42,007,458
Year 2019 : $29,258,333
Year 2020 : $14,100,000
Year 2021 : $4,850,000

Farm Players Salaries

Ahti Oksanen $95,000 (1)
Klim Kostin $90,000 (3)
Josh Jacobs $85,000 (2)
Nathan Bastian $85,000 (3)
Rihards Bukarts $85,000 (2)
Ken Appleby $85,000 (3)
Mario Lucia $79,250 (1)
Ryan Kujawinski $75,000 (1)
Seth Helgeson $75,000 (4)
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)
Blake Pietila $50,000 (1)
Stepan Falkovsky $50,000 (3)
Total Farm Players17
Salary Commitment
Year 2018 : $1,260,167
Year 2019 : $695,000
Year 2020 : $525,000
Year 2021 : $75,000
Salary Average Commitment
Year 2018 : $1,260,167
Year 2019 : $695,000
Year 2020 : $525,000
Year 2021 : $75,000

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $190 - 2,581 - 43.02%
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 - 459 - 45.91%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %7,440 - 41.33%
Average Income per Game$1,276,689
Year to Date Revenue$14,043,580

Expense

Pro Players Total Salaries$67,375,000
Farm Players Total Salaries$2,316,389
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,658,095
Farm Year To Date Expenses$827,196
Pro Salary Cap To Date$15,910,623
Farm Salary Cap To Date$618,900

Estimate

Pro Estimated Season Revenue$38,300,673
Pro Remaining Season Days135
Pro Expenses Per Days$391,480
Pro Estimated Expenses$52,849,800
Farm Remaining Season Days125
Farm Expenses Per Days$18,440
Farm Estimated Expenses$2,305,000
Estimated Season Expenses$55,154,800
Season Salary Cap$67,375,000
Estimate Under Maximum Salary Cap of $79,500,000$12,125,000
Estimate Over Minimum Salary Cap of $35,000,000 $32,375,000
Current Bank Account$9,664,940
Projected Bank Account-$7,189,187

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)
Blake Comeau $3,000,000 (2)
Trevor Daley $3,000,000 (3)
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)
Mike Richards $700,000 (2)
Chris Wagner $700,000 (4)
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 Players30
Salary Commitment
Year 2018 : $67,375,000
Year 2019 : $47,383,000
Year 2020 : $32,983,000
Year 2021 : $6,800,000
Salary Average Commitment
Year 2018 : $66,575,000
Year 2019 : $46,583,000
Year 2020 : $32,183,000
Year 2021 : $6,800,000
Salary Cap with 1 Way Contract
Year 2018 : $67,375,000
Year 2019 : $47,383,000
Year 2020 : $32,983,000
Year 2021 : $6,800,000

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)
Lukas Sedlak $70,000 (4)
Keaton Thompson $70,000 (2)
Jaycob Megna $70,000 (4)
Adam Clendening $65,000 (1)
Petteri Lindbohm $65,000 (2)
Stephen Gionta $65,000 (1)
Kevin Roy $65,000 (2)
Cam Darcy (Out of Payroll) $50,000 (1)
Antoine Laganiere $50,000 (1)
Jaedon Descheneau $50,000 (2)
Gabriel Fontaine $50,000 (3)
Brian Cooper $50,000 (2)
Sam Kurker $50,000 (1)
Total Farm Players28
Salary Commitment
Year 2018 : $2,366,389
Year 2019 : $2,006,389
Year 2020 : $805,000
Year 2021 : $305,000
Salary Average Commitment
Year 2018 : $2,338,167
Year 2019 : $1,958,167
Year 2020 : $805,000
Year 2021 : $305,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,584 - 93.07%
Level 2: 5000 - $60 - 4,828 - 96.56%
Level 3: 2000 - $35 - 1,909 - 95.45%
Level 4: 4000 - $25 - 3,786 - 94.64%
Luxury : 1000 - $200 - 939 - 93.85%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,045 - 94.70%
Average Income per Game$1,197,245
Year to Date Revenue$9,577,960

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$18,880,180
Farm Year To Date Expenses$632,996
Pro Salary Cap To Date$18,560,608
Farm Salary Cap To Date$435,654

Estimate

Pro Estimated Season Revenue$39,509,085
Pro Remaining Season Days135
Pro Expenses Per Days$429,095
Pro Estimated Expenses$57,927,825
Farm Remaining Season Days125
Farm Expenses Per Days$14,518
Farm Estimated Expenses$1,814,750
Estimated Season Expenses$59,742,575
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$23,749,994
Projected Bank Account$3,516,504

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 - 5,869 - 97.82%
Level 2: 5000 - $65 - 3,835 - 76.71%
Level 3: 2000 - $33 - 1,914 - 95.69%
Level 4: 4000 - $27 - 3,773 - 94.33%
Luxury : 1000 - $175 - 953 - 95.28%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %16,345 - 90.80%
Average Income per Game$1,109,322
Year to Date Revenue$11,093,215

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$12,528,209
Farm Year To Date Expenses$384,437
Pro Salary Cap To Date$12,206,698
Farm Salary Cap To Date$150,137

Estimate

Pro Estimated Season Revenue$34,388,966
Pro Remaining Season Days135
Pro Expenses Per Days$287,011
Pro Estimated Expenses$38,746,485
Farm Remaining Season Days125
Farm Expenses Per Days$8,713
Farm Estimated Expenses$1,089,125
Estimated Season Expenses$39,835,610
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$30,101,738
Projected Bank Account$24,655,094

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 - 5,634 - 93.90%
Level 2: 5000 - $60 - 4,885 - 97.69%
Level 3: 2000 - $35 - 1,953 - 97.67%
Level 4: 4000 - $25 - 3,881 - 97.02%
Luxury : 1000 - $200 - 957 - 95.69%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,310 - 96.16%
Average Income per Game$1,213,232
Year to Date Revenue$9,705,855

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$17,624,596
Farm Year To Date Expenses$400,212
Pro Salary Cap To Date$17,255,876
Farm Salary Cap To Date$242,092

Estimate

Pro Estimated Season Revenue$40,036,652
Pro Remaining Season Days135
Pro Expenses Per Days$400,559
Pro Estimated Expenses$54,075,465
Farm Remaining Season Days125
Farm Expenses Per Days$9,183
Farm Estimated Expenses$1,147,875
Estimated Season Expenses$55,223,340
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$29,680,173
Projected Bank Account$14,493,485

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 - 5,706 - 95.10%
Level 2: 5000 - $60 - 4,713 - 94.27%
Level 3: 2000 - $35 - 1,915 - 95.74%
Level 4: 4000 - $25 - 3,901 - 97.53%
Luxury : 1000 - $200 - 941 - 94.12%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17,177 - 95.43%
Average Income per Game$1,206,202
Year to Date Revenue$10,855,815

Expense

Pro Players Total Salaries$77,883,000
Farm Players Total Salaries$1,723,300
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,488,568
Farm Year To Date Expenses$665,478
Pro Salary Cap To Date$19,144,444
Farm Salary Cap To Date$457,182

Estimate

Pro Estimated Season Revenue$38,598,453
Pro Remaining Season Days135
Pro Expenses Per Days$442,922
Pro Estimated Expenses$59,794,470
Farm Remaining Season Days125
Farm Expenses Per Days$14,931
Farm Estimated Expenses$1,866,375
Estimated Season Expenses$61,660,845
Season Salary Cap$77,883,000
Estimate Under Maximum Salary Cap of $79,500,000$1,617,000
Estimate Over Minimum Salary Cap of $35,000,000 $42,883,000
Current Bank Account$47,278,924
Projected Bank Account$24,216,532

Pro Players Salaries

Dustin Byfuglien $7,600,000 (2)
Jeff Skinner $5,725,000 (1)
Jay Bouwmeester $5,400,000 (1)
Josh Bailey $5,000,000 (4)
Reilly Smith $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)
Kevin Fiala $2,500,000 (4)
Leo Komarov $2,500,000 (2)
Brian Elliott $2,500,000 (1)
Austin Watson $1,200,000 (4)
Josh Morrissey $950,000 (1)
Brody Sutter $0 (0)
Beau Schmitz $0 (0)
Brendan Woods $0 (0)
Total Pro Players23
Salary Commitment
Year 2018 : $77,883,000
Year 2019 : $59,308,000
Year 2020 : $25,675,000
Year 2021 : $13,700,000
Salary Average Commitment
Year 2018 : $56,470,000
Year 2019 : $40,695,000
Year 2020 : $16,712,000
Year 2021 : $10,375,000
Salary Cap with 1 Way Contract
Year 2018 : $77,883,000
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)
Phillip Di Giuseppe $95,000 (2)
Dryden Hunt $95,000 (1)
Brandon Tanev $95,000 (1)
Kasimir Kaskisuo $95,000 (1)
Noah Hanifin $95,000 (1)
Trevor Carrick $90,000 (3)
Keegan Lowe $85,000 (2)
Mason McDonald $85,000 (3)
Patrick Brown $85,000 (3)
Alex Nedeljkovic $85,000 (2)
Dennis Robertson (Out of Payroll) $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 Players23
Salary Commitment
Year 2018 : $1,803,300
Year 2019 : $1,032,500
Year 2020 : $622,500
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,718,300
Year 2019 : $947,500
Year 2020 : $557,500
Year 2021 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $97 - 5,652 - 94.20%
Level 2: 5000 - $57 - 4,705 - 94.10%
Level 3: 2000 - $32 - 1,941 - 97.04%
Level 4: 4000 - $24 - 3,893 - 97.33%
Luxury : 1000 - $197 - 962 - 96.19%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,153 - 95.29%
Average Income per Game$1,161,471
Year to Date Revenue$9,291,764

Expense

Pro Players Total Salaries$61,670,000
Farm Players Total Salaries$2,257,500
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,112,732
Farm Year To Date Expenses$713,328
Pro Salary Cap To Date$14,655,746
Farm Salary Cap To Date$581,213

Estimate

Pro Estimated Season Revenue$38,328,526
Pro Remaining Season Days135
Pro Expenses Per Days$351,229
Pro Estimated Expenses$47,415,915
Farm Remaining Season Days125
Farm Expenses Per Days$16,317
Farm Estimated Expenses$2,039,625
Estimated Season Expenses$49,455,540
Season Salary Cap$61,670,000
Estimate Under Maximum Salary Cap of $79,500,000$17,830,000
Estimate Over Minimum Salary Cap of $35,000,000 $26,670,000
Current Bank Account$48,975,328
Projected Bank Account$37,848,314

Pro Players Salaries

John Tavares $9,000,000 (4)
Tomas Plekanec $6,000,000 (1)
Aleksander Barkov $5,900,000 (2)
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 $1,500,000 (2)
Torrey Mitchell $1,200,000 (4)
John-Michael Liles $1,000,000 (1)
Yanni Gourde $1,000,000 (2)
Charlie McAvoy $950,000 (3)
Patrik Nemeth $950,000 (1)
Anthony Beauvillier $900,000 (2)
Ross Johnston $670,000 (1)
Denis Malgin $650,000 (2)
Vinnie Hinostroza $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $61,670,000
Year 2019 : $43,800,000
Year 2020 : $24,100,000
Year 2021 : $10,200,000
Salary Average Commitment
Year 2018 : $60,233,333
Year 2019 : $43,550,000
Year 2020 : $24,100,000
Year 2021 : $10,200,000
Salary Cap with 1 Way Contract
Year 2018 : $61,670,000
Year 2019 : $43,800,000
Year 2020 : $24,100,000
Year 2021 : $10,200,000

Farm Players Salaries

Oscar Lindberg $170,000 (3)
Ryan White $100,000 (2)
Kevin Czuczman $92,500 (2)
Julien Gauthier $90,000 (3)
Gabriel Carlsson $90,000 (3)
Zack MacEwen $85,000 (4)
Filip Hronek $85,000 (3)
Steven Kampfer $75,000 (1)
Harri Sateri $75,000 (3)
Brian Strait $75,000 (1)
Mitchell Vande Sompel $70,000 (3)
Oskar Sundqvist $70,000 (1)
Landon Ferraro $70,000 (2)
Paul Carey $70,000 (1)
Nicolas Kerdiles $65,000 (2)
Oscar Fantenberg $65,000 (4)
Kevin Ekman-Larsson $65,000 (3)
Jacob MacDonald $65,000 (1)
Dustin Tokarski $65,000 (1)
Anthony Beauregard $65,000 (3)
Jan Mandat $65,000 (2)
Adam Brooks $65,000 (3)
Tommy Wingels $65,000 (1)
Tobias Lindberg $65,000 (1)
Stephon Williams $60,000 (1)
Jonne Tammela $60,000 (3)
Parker Wotherspoon $60,000 (3)
Joe Hicketts $60,000 (2)
Mason Appleton $50,000 (3)
Jake Bischoff $50,000 (3)
Doyle Somerby $50,000 (3)
Total Farm Players31
Salary Commitment
Year 2018 : $2,257,500
Year 2019 : $1,647,500
Year 2020 : $1,195,000
Year 2021 : $150,000
Salary Average Commitment
Year 2018 : $2,282,500
Year 2019 : $1,672,500
Year 2020 : $1,195,000
Year 2021 : $150,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $100 - 5,878 - 97.96%
Level 2: 5000 - $60 - 4,694 - 93.87%
Level 3: 2000 - $35 - 1,906 - 95.29%
Level 4: 4000 - $25 - 3,725 - 93.13%
Luxury : 1000 - $200 - 945 - 94.55%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17,148 - 95.27%
Average Income per Game$1,218,309
Year to Date Revenue$13,401,400

Expense

Pro Players Total Salaries$59,770,000
Farm Players Total Salaries$1,232,950
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,060,804
Farm Year To Date Expenses$425,128
Pro Salary Cap To Date$14,692,084
Farm Salary Cap To Date$321,024

Estimate

Pro Estimated Season Revenue$36,549,273
Pro Remaining Season Days135
Pro Expenses Per Days$342,291
Pro Estimated Expenses$46,209,285
Farm Remaining Season Days125
Farm Expenses Per Days$9,662
Farm Estimated Expenses$1,207,750
Estimated Season Expenses$47,417,035
Season Salary Cap$59,770,000
Estimate Under Maximum Salary Cap of $79,500,000$19,730,000
Estimate Over Minimum Salary Cap of $35,000,000 $24,770,000
Current Bank Account$6,292,818
Projected Bank Account-$4,574,944

Pro Players Salaries

Marc Methot $4,900,000 (1)
Mathieu Perreault $4,750,000 (1)
Martin Hanzal $4,750,000 (3)
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 $1,250,000 (3)
Robert Bortuzzo $1,200,000 (3)
Richard Panik $1,100,000 (2)
J.T. Compher $850,000 (2)
Brett Pesce $750,000 (1)
Peter Stoykewych $0 (0)
Ryan Olsen $0 (0)
Emerson Etem $0 (0)
Brenden Kichton $0 (0)
Austen Brassard $0 (0)
Total Pro Players26
Salary Commitment
Year 2018 : $59,770,000
Year 2019 : $37,820,000
Year 2020 : $25,300,000
Year 2021 : $13,550,000
Salary Average Commitment
Year 2018 : $57,478,000
Year 2019 : $35,528,000
Year 2020 : $23,583,000
Year 2021 : $13,550,000
Salary Cap with 1 Way Contract
Year 2018 : $59,770,000
Year 2019 : $37,820,000
Year 2020 : $25,300,000
Year 2021 : $13,550,000

Farm Players Salaries

Colin Wilson $393,750 (1)
Zach Aston-Reese $120,000 (3)
Zane McIntyre $95,000 (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 Players13
Salary Commitment
Year 2018 : $1,232,950
Year 2019 : $467,500
Year 2020 : $295,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $924,200
Year 2019 : $452,500
Year 2020 : $295,000
Year 2021 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,716 - 95.27%
Level 2: 5000 - $60 - 4,912 - 98.23%
Level 3: 2000 - $35 - 1,930 - 96.49%
Level 4: 4000 - $25 - 3,779 - 94.47%
Luxury : 1000 - $200 - 973 - 97.32%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17,309 - 96.16%
Average Income per Game$1,222,941
Year to Date Revenue$13,452,350

Expense

Pro Players Total Salaries$73,391,670
Farm Players Total Salaries$4,021,250
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,943,695
Farm Year To Date Expenses$1,281,048
Pro Salary Cap To Date$18,513,525
Farm Salary Cap To Date$1,072,752

Estimate

Pro Estimated Season Revenue$36,688,227
Pro Remaining Season Days135
Pro Expenses Per Days$419,786
Pro Estimated Expenses$56,671,110
Farm Remaining Season Days125
Farm Expenses Per Days$28,528
Farm Estimated Expenses$3,566,000
Estimated Season Expenses$60,237,110
Season Salary Cap$73,391,670
Estimate Under Maximum Salary Cap of $79,500,000$6,108,330
Estimate Over Minimum Salary Cap of $35,000,000 $38,391,670
Current Bank Account$1,954,516
Projected Bank Account-$21,594,367

Pro Players Salaries

Derek Stepan $6,500,000 (3)
Brad Marchand $6,125,000 (3)
Jonathan Quick $5,800,000 (5)
Tyler Myers $5,500,000 (1)
Jaden Schwartz $5,325,000 (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)
Wayne Simmonds $3,975,000 (1)
Jean-Gabriel Pageau $3,750,000 (1)
Dan Hamhuis $3,750,000 (4)
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)
Luke Schenn $1,500,000 (3)
Bryan Rust $1,000,000 (4)
Malcolm Subban $650,000 (4)
Dylan DeMelo $650,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $73,391,670
Year 2019 : $59,516,670
Year 2020 : $53,666,670
Year 2021 : $31,275,000
Salary Average Commitment
Year 2018 : $65,802,777
Year 2019 : $51,927,777
Year 2020 : $46,900,000
Year 2021 : $31,275,000
Salary Cap with 1 Way Contract
Year 2018 : $73,391,670
Year 2019 : $59,516,670
Year 2020 : $53,666,670
Year 2021 : $31,275,000

Farm Players Salaries

Cody Eakin $385,000 (2)
Connor Brown $225,000 (4)
Brett Connolly $150,000 (4)
Jonathon Merrill $125,000 (1)
Spencer Foo $100,000 (4)
Fredrik Claesson $97,500 (4)
Samuel Morin $95,000 (1)
Michael Dal Colle $95,000 (2)
Haydn Fleury $95,000 (2)
Nick Shore $92,500 (4)
Frank Vatrano $92,500 (1)
Chris Wideman $90,000 (2)
Shea Theodore $90,000 (1)
Tage Thompson $90,000 (2)
Alex Tuch $90,000 (2)
Tristan Jarry $85,000 (1)
A.J. Greer $85,000 (2)
Mackenzie Blackwood $85,000 (2)
Gabriel Gagne $85,000 (2)
Justin Bailey $80,000 (1)
Alex Lintuniemi $80,000 (2)
Slater Koekkoek $80,000 (4)
Tomas Nosek $80,000 (1)
Kyle Capobianco $75,000 (3)
Marek Hrivik $75,000 (2)
Evan Rodrigues $75,000 (4)
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)
Justin Auger $65,000 (4)
Erik Gustafsson $65,000 (4)
Josh Leivo $61,250 (2)
Christian Wolanin $60,000 (3)
Austin Wagner $60,000 (3)
Sean Maguire $60,000 (3)
Maxime Lajoie $50,000 (3)
James de Haas $50,000 (1)
Spencer Watson $50,000 (3)
Alexander Kerfoot $50,000 (3)
Jacob Middleton $50,000 (2)
Jonny Brodzinski $50,000 (1)
Christian Jaros $50,000 (3)
Paul Ladue $50,000 (2)
Francis Perron $50,000 (2)
Axel Holmstrom $50,000 (3)
Total Farm Players47
Salary Commitment
Year 2018 : $4,021,250
Year 2019 : $3,133,750
Year 2020 : $1,597,500
Year 2021 : $1,022,500
Salary Average Commitment
Year 2018 : $3,844,250
Year 2019 : $2,956,750
Year 2020 : $1,597,500
Year 2021 : $1,022,500

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,733 - 95.54%
Level 2: 5000 - $60 - 4,791 - 95.83%
Level 3: 2000 - $35 - 1,914 - 95.72%
Level 4: 4000 - $25 - 3,852 - 96.31%
Luxury : 1000 - $200 - 951 - 95.08%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,241 - 95.78%
Average Income per Game$1,214,194
Year to Date Revenue$12,141,935

Expense

Pro Players Total Salaries$58,350,000
Farm Players Total Salaries$2,535,250
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,625,994
Farm Year To Date Expenses$878,600
Pro Salary Cap To Date$14,099,426
Farm Salary Cap To Date$696,352

Estimate

Pro Estimated Season Revenue$37,639,998
Pro Remaining Season Days135
Pro Expenses Per Days$337,151
Pro Estimated Expenses$45,515,385
Farm Remaining Season Days125
Farm Expenses Per Days$19,143
Farm Estimated Expenses$2,392,875
Estimated Season Expenses$47,908,260
Season Salary Cap$58,350,000
Estimate Under Maximum Salary Cap of $79,500,000$21,150,000
Estimate Over Minimum Salary Cap of $35,000,000 $23,350,000
Current Bank Account$15,039,867
Projected Bank Account$4,771,605

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)
Scott Mayfield $650,000 (2)
Miles Wood $650,000 (2)
Danton Heinen $600,000 (2)
David Broll $0 (0)
Total Pro Players23
Salary Commitment
Year 2018 : $58,350,000
Year 2019 : $41,650,000
Year 2020 : $22,900,000
Year 2021 : $15,700,000
Salary Average Commitment
Year 2018 : $51,841,500
Year 2019 : $35,391,500
Year 2020 : $17,124,000
Year 2021 : $14,274,000
Salary Cap with 1 Way Contract
Year 2018 : $58,350,000
Year 2019 : $41,650,000
Year 2020 : $22,900,000
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)
Chris Thorburn $90,000 (2)
Dan Renouf $90,000 (2)
Trent Frederic $90,000 (3)
Luke Witkowski $90,000 (3)
Brendan Lemieux $85,000 (2)
Mitchell Stephens $85,000 (3)
Graham Knott $80,000 (3)
Jakub Jerabek $80,000 (4)
Madison Bowey $80,000 (1)
Rasmus Andersson $80,000 (2)
Tyler Bertuzzi $80,000 (1)
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 (Out of Payroll) $60,000 (3)
Adam Wilcox $50,000 (1)
Will Butcher $50,000 (3)
Total Farm Players28
Salary Commitment
Year 2018 : $2,595,250
Year 2019 : $2,082,750
Year 2020 : $1,592,750
Year 2021 : $462,750
Salary Average Commitment
Year 2018 : $2,597,500
Year 2019 : $2,085,000
Year 2020 : $1,595,000
Year 2021 : $465,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 5,751 - 95.86%
Level 2: 5000 - $60 - 4,826 - 96.52%
Level 3: 2000 - $35 - 1,889 - 94.46%
Level 4: 4000 - $25 - 3,864 - 96.60%
Luxury : 1000 - $200 - 974 - 97.38%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,304 - 96.13%
Average Income per Game$1,222,167
Year to Date Revenue$12,221,665

Expense

Pro Players Total Salaries$42,487,000
Farm Players Total Salaries$1,737,500
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$10,812,718
Farm Year To Date Expenses$704,002
Pro Salary Cap To Date$10,321,104
Farm Salary Cap To Date$465,759

Estimate

Pro Estimated Season Revenue$37,887,162
Pro Remaining Season Days135
Pro Expenses Per Days$248,531
Pro Estimated Expenses$33,551,685
Farm Remaining Season Days125
Farm Expenses Per Days$15,607
Farm Estimated Expenses$1,950,875
Estimated Season Expenses$35,502,560
Season Salary Cap$42,487,000
Estimate Under Maximum Salary Cap of $79,500,000$37,013,000
Estimate Over Minimum Salary Cap of $35,000,000 $7,487,000
Current Bank Account$53,726,367
Projected Bank Account$56,110,969

Pro Players Salaries

William Nylander $5,000,000 (4)
Morgan Rielly $5,000,000 (1)
Nazem Kadri $4,500,000 (2)
Marc-Edouard Vlasic $4,250,000 (3)
Jake Gardiner $4,050,000 (1)
Anthony Mantha $4,000,000 (3)
Lars Eller $3,350,000 (4)
Carl Gunnarsson $1,500,000 (3)
Kevin Porter $1,500,000 (3)
Jesse Puljujarvi $950,000 (2)
Tyson Jost $950,000 (3)
Mitch Marner $950,000 (2)
Kasperi Kapanen $900,000 (1)
Travis Dermott $850,000 (2)
Vince Dunn $800,000 (2)
Nikita Soshnikov $737,000 (1)
Antti Niemi $700,000 (3)
Zach Redmond $650,000 (4)
Byron Froese $650,000 (4)
Stefan Matteau $650,000 (2)
Garret Sparks $550,000 (1)
Ryan Rupert $0 (0)
Matt Finn $0 (0)
Jack Rodewald $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $42,487,000
Year 2019 : $31,250,000
Year 2020 : $22,550,000
Year 2021 : $9,650,000
Salary Average Commitment
Year 2018 : $31,913,500
Year 2019 : $23,712,500
Year 2020 : $15,412,500
Year 2021 : $5,612,500
Salary Cap with 1 Way Contract
Year 2018 : $42,487,000
Year 2019 : $31,250,000
Year 2020 : $22,550,000
Year 2021 : $9,650,000

Farm Players Salaries

Michael Hutchinson $130,000 (4)
Andreas Borgman $100,000 (3)
Casey Bailey $92,500 (3)
Frederik Gauthier (Out of Payroll) $90,000 (1)
Filip Chytil $90,000 (3)
Alexander Volkov $80,000 (3)
Rinat Valiev $75,000 (1)
Jake Walman $70,000 (3)
Andy Welinski $70,000 (3)
Carter Verhaeghe $70,000 (1)
Scott Harrington $67,500 (2)
Rocco Grimaldi $67,500 (2)
Mark McNeill $65,000 (1)
Andreas Martinsen $65,000 (4)
Brendan Leipsic $65,000 (2)
Sam Carrick $65,000 (1)
Antoine Bibeau $65,000 (3)
C.J. Motte $65,000 (4)
Christopher Gibson $65,000 (2)
Petter Granberg $65,000 (2)
Reid Gardiner $55,000 (3)
Dominic Toninato $50,000 (3)
Nikita Korostelev $50,000 (3)
Andreas Johnsson $50,000 (2)
Calvin Thurkauf $50,000 (3)
Dmytro Timashov $50,000 (2)
Total Farm Players26
Salary Commitment
Year 2018 : $1,827,500
Year 2019 : $1,462,500
Year 2020 : $1,032,500
Year 2021 : $260,000
Salary Average Commitment
Year 2018 : $1,890,000
Year 2019 : $1,540,000
Year 2020 : $1,060,000
Year 2021 : $260,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6191 - $100 - 5,878 - 94.94%
Level 2: 5150 - $60 - 4,800 - 93.20%
Level 3: 2150 - $35 - 1,967 - 91.47%
Level 4: 4150 - $25 - 3,728 - 89.83%
Luxury : 1000 - $200 - 951 - 95.11%
Total Capacity :18641

Income

Home Games Left33
Average Attendance - %17,323 - 92.93%
Average Income per Game$1,228,011
Year to Date Revenue$9,824,085

Expense

Pro Players Total Salaries$48,617,000
Farm Players Total Salaries$1,272,500
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$12,427,639
Farm Year To Date Expenses$625,321
Pro Salary Cap To Date$11,902,501
Farm Salary Cap To Date$361,124

Estimate

Pro Estimated Season Revenue$40,524,351
Pro Remaining Season Days135
Pro Expenses Per Days$283,335
Pro Estimated Expenses$38,250,225
Farm Remaining Season Days125
Farm Expenses Per Days$13,447
Farm Estimated Expenses$1,680,875
Estimated Season Expenses$39,931,100
Season Salary Cap$48,617,000
Estimate Under Maximum Salary Cap of $79,500,000$30,883,000
Estimate Over Minimum Salary Cap of $35,000,000 $13,617,000
Current Bank Account$34,764,091
Projected Bank Account$35,357,342

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)
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)
Nathan Gerbe $700,000 (4)
Brad Malone $700,000 (4)
Andrew Miller $650,000 (2)
Ethan Bear $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $48,617,000
Year 2019 : $44,867,000
Year 2020 : $32,567,000
Year 2021 : $19,650,000
Salary Average Commitment
Year 2018 : $32,364,277
Year 2019 : $28,614,277
Year 2020 : $18,900,000
Year 2021 : $9,150,000
Salary Cap with 1 Way Contract
Year 2018 : $48,617,000
Year 2019 : $44,867,000
Year 2020 : $32,567,000
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 (Out of Payroll) $90,000 (1)
Kevin Gravel $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 (Out of Payroll) $70,000 (2)
Kyle Platzer $65,000 (1)
Brad Hunt $60,000 (2)
Caleb Jones $60,000 (3)
Ben Betker $50,000 (1)
Joey LaLeggia $50,000 (1)
Greg Chase $50,000 (1)
Total Farm Players16
Salary Commitment
Year 2018 : $1,432,500
Year 2019 : $505,000
Year 2020 : $145,000
Year 2021 : $85,000
Salary Average Commitment
Year 2018 : $1,399,300
Year 2019 : $471,800
Year 2020 : $145,000
Year 2021 : $85,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5,616 - 93.60%
Level 2: 5000 - $60 - 4,685 - 93.70%
Level 3: 2000 - $35 - 1,934 - 96.69%
Level 4: 4000 - $25 - 3,861 - 96.52%
Luxury : 1000 - $200 - 967 - 96.67%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %17,063 - 94.79%
Average Income per Game$1,200,272
Year to Date Revenue$8,401,905

Expense

Pro Players Total Salaries$70,375,000
Farm Players Total Salaries$1,302,500
Coaches Total Salaries$4,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,159,196
Farm Year To Date Expenses$543,260
Pro Salary Cap To Date$17,298,864
Farm Salary Cap To Date$333,484

Estimate

Pro Estimated Season Revenue$40,809,253
Pro Remaining Season Days135
Pro Expenses Per Days$412,709
Pro Estimated Expenses$55,715,715
Farm Remaining Season Days125
Farm Expenses Per Days$12,441
Farm Estimated Expenses$1,555,125
Estimated Season Expenses$57,270,840
Season Salary Cap$70,375,000
Estimate Under Maximum Salary Cap of $79,500,000$9,125,000
Estimate Over Minimum Salary Cap of $35,000,000 $35,375,000
Current Bank Account$42,721,628
Projected Bank Account$26,260,041

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 Ericsson $4,250,000 (2)
Jonathan Huberdeau $4,250,000 (1)
Brandon Montour $3,000,000 (2)
Nick Holden $3,000,000 (4)
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)
Cal Heeter $600,000 (1)
Sam Brittain $0 (0)
Sena Acolatse $0 (0)
Steven Hodges $0 (0)
Jonathan Racine $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $70,375,000
Year 2019 : $46,850,000
Year 2020 : $28,000,000
Year 2021 : $24,550,000
Salary Average Commitment
Year 2018 : $67,500,000
Year 2019 : $43,975,000
Year 2020 : $28,000,000
Year 2021 : $24,550,000
Salary Cap with 1 Way Contract
Year 2018 : $70,375,000
Year 2019 : $46,850,000
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)
Gabriel Bourque $65,000 (1)
Max McCormick $65,000 (1)
Logan Shaw $65,000 (2)
Garrett Wilson $65,000 (4)
Michael Houser $65,000 (2)
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 Players16
Salary Commitment
Year 2018 : $1,302,500
Year 2019 : $670,000
Year 2020 : $175,000
Year 2021 : $65,000
Salary Average Commitment
Year 2018 : $1,302,500
Year 2019 : $670,000
Year 2020 : $175,000
Year 2021 : $65,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 5,672 - 94.53%
Level 2: 5000 - $60 - 4,784 - 95.68%
Level 3: 2000 - $40 - 1,537 - 76.86%
Level 4: 4000 - $25 - 3,904 - 97.60%
Luxury : 1000 - $200 - 957 - 95.68%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16,854 - 93.63%
Average Income per Game$1,204,672
Year to Date Revenue$10,842,045

Expense

Pro Players Total Salaries$73,450,500
Farm Players Total Salaries$2,495,000
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,362,124
Farm Year To Date Expenses$805,816
Pro Salary Cap To Date$18,054,872
Farm Salary Cap To Date$649,572

Estimate

Pro Estimated Season Revenue$38,549,493
Pro Remaining Season Days135
Pro Expenses Per Days$417,321
Pro Estimated Expenses$56,338,335
Farm Remaining Season Days125
Farm Expenses Per Days$18,314
Farm Estimated Expenses$2,289,250
Estimated Season Expenses$58,627,585
Season Salary Cap$73,450,500
Estimate Under Maximum Salary Cap of $79,500,000$6,049,500
Estimate Over Minimum Salary Cap of $35,000,000 $38,450,500
Current Bank Account$29,964,944
Projected Bank Account$9,886,852

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)
Adrian Kempe $900,000 (1)
Jakob Chychrun $900,000 (2)
Joel Eriksson Ek $900,000 (2)
Reid McNeill $0 (0)
Tyler Biggs $0 (0)
Tim Erixon $0 (0)
Matia Marcantuoni $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $73,450,500
Year 2019 : $53,400,000
Year 2020 : $31,400,000
Year 2021 : $15,250,000
Salary Average Commitment
Year 2018 : $67,750,000
Year 2019 : $47,550,000
Year 2020 : $26,600,000
Year 2021 : $11,250,000
Salary Cap with 1 Way Contract
Year 2018 : $73,450,500
Year 2019 : $53,400,000
Year 2020 : $31,400,000
Year 2021 : $15,250,000

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)
Jordan Binnington $85,000 (4)
Taylor Leier $80,000 (2)
Brendan Guhle $80,000 (3)
Roland McKeown $80,000 (2)
Teddy Blueger $80,000 (2)
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)
Jean-Sebastien Dea $65,000 (3)
Scott Kosmachuk $65,000 (2)
Greg McKegg $65,000 (1)
Pheonix Copley $65,000 (1)
Scott Wilson $62,500 (1)
Vincent LoVerde $60,000 (1)
Jan Kostalek $60,000 (1)
Troy Josephs $57,500 (2)
Blaine Byron $50,000 (1)
Anton Zlobin $50,000 (1)
Freddie Tiffels $50,000 (3)
Jeff Taylor $50,000 (3)
Samuel Blais $50,000 (2)
Rourke Chartier $50,000 (2)
Anders Bjork $50,000 (3)
Dominik Simon $50,000 (1)
Total Farm Players31
Salary Commitment
Year 2018 : $2,495,000
Year 2019 : $1,410,000
Year 2020 : $455,000
Year 2021 : $85,000
Salary Average Commitment
Year 2018 : $2,480,000
Year 2019 : $1,395,000
Year 2020 : $440,000
Year 2021 : $70,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,594 - 93.24%
Level 2: 5000 - $60 - 4,925 - 98.51%
Level 3: 2000 - $35 - 1,908 - 95.39%
Level 4: 4000 - $25 - 3,780 - 94.50%
Luxury : 1000 - $200 - 952 - 95.15%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,159 - 95.33%
Average Income per Game$1,206,496
Year to Date Revenue$9,651,965

Expense

Pro Players Total Salaries$66,775,000
Farm Players Total Salaries$1,797,500
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,784,926
Farm Year To Date Expenses$690,640
Pro Salary Cap To Date$16,416,206
Farm Salary Cap To Date$482,371

Estimate

Pro Estimated Season Revenue$39,814,356
Pro Remaining Season Days135
Pro Expenses Per Days$381,425
Pro Estimated Expenses$51,492,375
Farm Remaining Season Days125
Farm Expenses Per Days$15,370
Farm Estimated Expenses$1,921,250
Estimated Season Expenses$53,413,625
Season Salary Cap$66,775,000
Estimate Under Maximum Salary Cap of $79,500,000$12,725,000
Estimate Over Minimum Salary Cap of $35,000,000 $31,775,000
Current Bank Account$38,416,187
Projected Bank Account$24,816,918

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)
Marc-Andre Fleury $5,750,000 (1)
Marian Gaborik $4,875,000 (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)
Griffin Reinhart $850,000 (3)
Joffrey Lupul $850,000 (2)
Beau Bennett $800,000 (1)
Kyle Quincey (Out of Payroll) $650,000 (1)
Ben Street $650,000 (1)
Clayton Stoner $650,000 (1)
Matt Bartkowski $650,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $67,425,000
Year 2019 : $57,425,000
Year 2020 : $29,350,000
Year 2021 : $8,375,000
Salary Average Commitment
Year 2018 : $63,123,000
Year 2019 : $53,198,000
Year 2020 : $28,650,000
Year 2021 : $7,575,000
Salary Cap with 1 Way Contract
Year 2018 : $67,425,000
Year 2019 : $57,425,000
Year 2020 : $29,350,000
Year 2021 : $8,375,000

Farm Players Salaries

Daniel Winnik $215,000 (1)
Chris Stewart $150,000 (2)
Wade Megan $85,000 (1)
Miikka Salomaki $85,000 (3)
Brett Pollock $85,000 (3)
Jordan Szwarz $85,000 (1)
Felix Girard $85,000 (3)
Justin Kirkland $75,000 (2)
Peter Cehlarik $70,000 (2)
Chris Mueller $65,000 (1)
Anthony Bitetto $65,000 (1)
Joel Ward $65,000 (1)
Jonathan Diaby $65,000 (3)
Dalton Prout $65,000 (2)
Jeff Zatkoff $65,000 (1)
Cameron Gaunce $57,500 (1)
Tommy Cross $55,000 (1)
Marek Mazanec $55,000 (2)
Joel Hanley $55,000 (1)
Andrew Campbell $50,000 (3)
Andre Benoit $50,000 (3)
Anthony Peters $50,000 (3)
Tyler Moy $50,000 (3)
Max Gortz $50,000 (1)
Total Farm Players24
Salary Commitment
Year 2018 : $1,797,500
Year 2019 : $935,000
Year 2020 : $520,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,782,500
Year 2019 : $920,000
Year 2020 : $505,000
Year 2021 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $150 - 3,173 - 52.88%
Level 2: 5000 - $85 - 3,003 - 60.05%
Level 3: 2000 - $50 - 1,247 - 62.34%
Level 4: 4000 - $40 - 2,219 - 55.46%
Luxury : 1000 - $250 - 649 - 64.87%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %10,289 - 57.16%
Average Income per Game$1,044,358
Year to Date Revenue$9,399,220

Expense

Pro Players Total Salaries$47,775,000
Farm Players Total Salaries$925,100
Coaches Total Salaries$5,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$12,849,716
Farm Year To Date Expenses$389,952
Pro Salary Cap To Date$11,743,556
Farm Salary Cap To Date$231,532

Estimate

Pro Estimated Season Revenue$33,419,449
Pro Remaining Season Days135
Pro Expenses Per Days$292,039
Pro Estimated Expenses$39,425,265
Farm Remaining Season Days125
Farm Expenses Per Days$9,024
Farm Estimated Expenses$1,128,000
Estimated Season Expenses$40,553,265
Season Salary Cap$47,775,000
Estimate Under Maximum Salary Cap of $79,500,000$31,725,000
Estimate Over Minimum Salary Cap of $35,000,000 $12,775,000
Current Bank Account$44,852,688
Projected Bank Account$37,718,872

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)
Luca Sbisa $3,500,000 (4)
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)
Robby Fabbri $900,000 (1)
Brady Skjei $900,000 (1)
Vladislav Kamenev $850,000 (1)
Julius Bergman $800,000 (1)
Boo Nieves $800,000 (2)
Brandon Halverson $800,000 (2)
Calle Andersson $600,000 (1)
Ryan Mantha $600,000 (3)
Chris McCarthy $0 (0)
Total Pro Players21
Salary Commitment
Year 2018 : $47,775,000
Year 2019 : $17,525,000
Year 2020 : $15,925,000
Year 2021 : $6,250,000
Salary Average Commitment
Year 2018 : $47,775,000
Year 2019 : $17,525,000
Year 2020 : $15,925,000
Year 2021 : $6,250,000
Salary Cap with 1 Way Contract
Year 2018 : $47,775,000
Year 2019 : $17,525,000
Year 2020 : $15,925,000
Year 2021 : $6,250,000

Farm Players Salaries

Jordan Schmaltz $90,000 (1)
Nick Sorensen $85,000 (2)
Gabriel Dumont $75,100 (3)
Jayson Megna $75,000 (1)
Conor Allen $75,000 (1)
Mat Bodie $75,000 (2)
Ryan Bourque $75,000 (2)
Robin Kovacs $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 Players13
Salary Commitment
Year 2018 : $925,100
Year 2019 : $570,100
Year 2020 : $195,100
Year 2021 : $0
Salary Average Commitment
Year 2018 : $925,100
Year 2019 : $570,100
Year 2020 : $195,100
Year 2021 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 5,774 - 96.23%
Level 2: 5000 - $60 - 4,750 - 94.99%
Level 3: 2000 - $35 - 1,887 - 94.37%
Level 4: 4000 - $25 - 3,800 - 94.99%
Luxury : 1000 - $200 - 934 - 93.38%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,144 - 95.25%
Average Income per Game$1,210,174
Year to Date Revenue$12,101,740

Expense

Pro Players Total Salaries$57,100,000
Farm Players Total Salaries$2,407,500
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,172,068
Farm Year To Date Expenses$809,008
Pro Salary Cap To Date$12,926,240
Farm Salary Cap To Date$639,760

Estimate

Pro Estimated Season Revenue$37,515,394
Pro Remaining Season Days135
Pro Expenses Per Days$324,581
Pro Estimated Expenses$43,818,435
Farm Remaining Season Days125
Farm Expenses Per Days$18,092
Farm Estimated Expenses$2,261,500
Estimated Season Expenses$46,079,935
Season Salary Cap$57,100,000
Estimate Under Maximum Salary Cap of $79,500,000$22,400,000
Estimate Over Minimum Salary Cap of $35,000,000 $22,100,000
Current Bank Account$16,045,367
Projected Bank Account$7,480,826

Pro Players Salaries

Claude Giroux $8,275,000 (4)
Alex Pietrangelo $6,500,000 (2)
Artemi Panarin $6,000,000 (3)
Kevin Shattenkirk $5,650,000 (3)
Jonathan Drouin $5,500,000 (3)
Colton Parayko $5,475,000 (4)
Mattias Ekholm $3,700,000 (2)
Tomas Hertl $3,500,000 (2)
John Gibson $2,550,000 (2)
Jordie Benn $1,100,000 (2)
Dylan Larkin $950,000 (1)
Noah Juulsen $900,000 (3)
Matt Cullen $900,000 (1)
Sebastian Aho $850,000 (2)
Nick Jensen $850,000 (2)
Jake Guentzel $700,000 (2)
Jean-Francois Berube $700,000 (2)
Brayden Point $700,000 (2)
Oliver Bjorkstrand $700,000 (1)
Brandon Davidson $600,000 (1)
Anders Lindback $500,000 (1)
Kevin Labanc $500,000 (2)
Alexis Loiseau $0 (0)
Kyle Baun $0 (0)
Colin Campbell $0 (0)
Angelo Miceli $0 (0)
Total Pro Players26
Salary Commitment
Year 2018 : $57,100,000
Year 2019 : $53,450,000
Year 2020 : $31,800,000
Year 2021 : $13,750,000
Salary Average Commitment
Year 2018 : $53,771,667
Year 2019 : $50,221,667
Year 2020 : $30,400,000
Year 2021 : $13,750,000
Salary Cap with 1 Way Contract
Year 2018 : $57,100,000
Year 2019 : $53,450,000
Year 2020 : $31,800,000
Year 2021 : $13,750,000

Farm Players Salaries

Jordan Weal $175,000 (4)
Peter Holland $120,000 (2)
Matthew Highmore $95,000 (4)
Nikita Scherbak $90,000 (1)
Lucas Johansen $90,000 (3)
Ivan Barbashev $85,000 (1)
Ryan Gropp $85,000 (3)
Kerby Rychel $80,000 (2)
Nicolas Deslauriers $80,000 (3)
Carl Dahlstrom $80,000 (2)
Brennan Menell $80,000 (3)
Jack Dougherty $80,000 (2)
Danick Martel $80,000 (1)
John Hayden $75,000 (2)
Ryan Sproul $75,000 (2)
Sam Anas $70,000 (1)
Michael Carcone $70,000 (1)
Tomas Hyka $70,000 (1)
Matt Taormina $65,000 (2)
Lucas Wallmark $65,000 (2)
Tyler Wong $65,000 (1)
Jacob Graves $65,000 (2)
Philip Samuelsson $65,000 (1)
Paul Postma (Out of Payroll) $65,000 (1)
Victor Mete $65,000 (3)
Mitch Callahan $62,500 (1)
Adam Helewka $60,000 (2)
Tanner Fritz $60,000 (3)
Markus Eisenschmid $55,000 (1)
Eddie Lack $50,000 (1)
Steve Moses $50,000 (1)
Sami Niku $50,000 (3)
Joakim Ryan $50,000 (1)
Total Farm Players33
Salary Commitment
Year 2018 : $2,472,500
Year 2019 : $1,545,000
Year 2020 : $780,000
Year 2021 : $270,000
Salary Average Commitment
Year 2018 : $2,414,500
Year 2019 : $1,487,000
Year 2020 : $777,500
Year 2021 : $270,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 5,667 - 94.46%
Level 2: 5000 - $60 - 4,793 - 95.86%
Level 3: 2000 - $35 - 1,956 - 97.82%
Level 4: 4000 - $25 - 3,869 - 96.72%
Luxury : 1000 - $200 - 944 - 94.38%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17,229 - 95.72%
Average Income per Game$1,208,272
Year to Date Revenue$10,874,450

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$13,512,231
Farm Year To Date Expenses$488,854
Pro Salary Cap To Date$12,811,119
Farm Salary Cap To Date$276,873

Estimate

Pro Estimated Season Revenue$38,664,711
Pro Remaining Season Days135
Pro Expenses Per Days$318,117
Pro Estimated Expenses$42,945,795
Farm Remaining Season Days125
Farm Expenses Per Days$10,074
Farm Estimated Expenses$1,259,250
Estimated Season Expenses$44,205,045
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$11,817,611
Projected Bank Account$6,277,277

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 (Out of Payroll) $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 - 5,592 - 93.19%
Level 2: 5000 - $60 - 4,836 - 96.73%
Level 3: 2000 - $35 - 1,905 - 95.27%
Level 4: 4000 - $25 - 3,862 - 96.55%
Luxury : 1000 - $200 - 962 - 96.20%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17,158 - 95.32%
Average Income per Game$1,204,996
Year to Date Revenue$13,254,960

Expense

Pro Players Total Salaries$68,361,111
Farm Players Total Salaries$2,353,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,688,214
Farm Year To Date Expenses$851,672
Pro Salary Cap To Date$16,309,438
Farm Salary Cap To Date$642,606

Estimate

Pro Estimated Season Revenue$36,149,891
Pro Remaining Season Days135
Pro Expenses Per Days$388,610
Pro Estimated Expenses$52,462,350
Farm Remaining Season Days125
Farm Expenses Per Days$18,657
Farm Estimated Expenses$2,332,125
Estimated Season Expenses$54,794,475
Season Salary Cap$68,361,111
Estimate Under Maximum Salary Cap of $79,500,000$11,138,889
Estimate Over Minimum Salary Cap of $35,000,000 $33,361,111
Current Bank Account$9,029,747
Projected Bank Account-$9,614,837

Pro Players Salaries

Nicklas Backstrom $6,700,000 (2)
Martin Jones $5,750,000 (4)
Oliver Ekman-Larsson $5,500,000 (1)
Tyson Barrie $5,500,000 (1)
Bryan Little $5,050,000 (4)
Alex Galchenyuk $5,000,000 (3)
Dmitry Orlov $4,900,000 (4)
Alexander Wennberg $4,850,000 (4)
Gustav Nyquist $4,750,000 (1)
Mika Zibanejad $3,400,000 (1)
Mikhail Grabovski $3,250,000 (1)
Calvin de Haan $3,000,000 (3)
Patrick Eaves $3,000,000 (3)
Thomas Vanek $2,250,000 (1)
Darcy Kuemper $1,111,111 (3)
Michal Kempny $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)
Travis Ewanyk $0 (0)
Darren Kramer $0 (0)
Alexander Burmistrov $0 (0)
Alex Guptill $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $68,361,111
Year 2019 : $41,661,111
Year 2020 : $34,261,111
Year 2021 : $21,200,000
Salary Average Commitment
Year 2018 : $53,024,444
Year 2019 : $29,261,111
Year 2020 : $21,861,111
Year 2021 : $12,800,000
Salary Cap with 1 Way Contract
Year 2018 : $68,361,111
Year 2019 : $41,661,111
Year 2020 : $34,261,111
Year 2021 : $21,200,000

Farm Players Salaries

Nathan Beaulieu $280,000 (1)
Hampus Gustafsson $150,000 (1)
Emil Pettersson $150,000 (2)
Joakim Nordstrom $125,000 (2)
Ales Hemsky $120,000 (1)
Daniel Pribyl $95,000 (1)
Mikhail Vorobyev $92,500 (3)
Filip Sandberg $90,000 (1)
Michael Kapla $90,000 (1)
Adam Erne $85,000 (1)
Yakov Trenin $80,000 (3)
Radim Simek $75,000 (4)
Lukas Bengtsson $75,000 (1)
Chris Driedger $72,500 (3)
Ryan Murphy $72,500 (2)
Kyle Criscuolo $65,500 (1)
Chris Terry (Out of Payroll) $65,000 (1)
Adam Musil $65,000 (3)
Macoy Erkamps $65,000 (1)
Buddy Robinson $65,000 (1)
Ludwig Bystrom $65,000 (4)
Robin Norell $60,000 (2)
Conor Garland $50,000 (2)
Quentin Shore $50,000 (2)
Vincent Dunn $50,000 (3)
Linus Ullmark $50,000 (1)
Dysin Mayo $50,000 (2)
Total Farm Players27
Salary Commitment
Year 2018 : $2,353,000
Year 2019 : $1,057,500
Year 2020 : $500,000
Year 2021 : $140,000
Salary Average Commitment
Year 2018 : $2,167,167
Year 2019 : $1,051,667
Year 2020 : $490,000
Year 2021 : $160,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $100 - 5,751 - 95.84%
Level 2: 5000 - $60 - 4,846 - 96.91%
Level 3: 2000 - $35 - 1,936 - 96.78%
Level 4: 4000 - $25 - 3,802 - 95.06%
Luxury : 1000 - $200 - 949 - 94.85%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,283 - 96.01%
Average Income per Game$1,218,299
Year to Date Revenue$12,182,985

Expense

Pro Players Total Salaries$77,051,000
Farm Players Total Salaries$2,083,611
Coaches Total Salaries$1,325,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,808,068
Farm Year To Date Expenses$713,772
Pro Salary Cap To Date$18,615,901
Farm Salary Cap To Date$557,572

Estimate

Pro Estimated Season Revenue$37,767,254
Pro Remaining Season Days135
Pro Expenses Per Days$434,503
Pro Estimated Expenses$58,657,905
Farm Remaining Season Days125
Farm Expenses Per Days$15,879
Farm Estimated Expenses$1,984,875
Estimated Season Expenses$60,642,780
Season Salary Cap$74,551,000
Estimate Under Maximum Salary Cap of $79,500,000$4,949,000
Estimate Over Minimum Salary Cap of $35,000,000 $39,551,000
Current Bank Account$44,103,524
Projected Bank Account$21,227,998

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 (Out of Payroll) $2,500,000 (1)
Ryan Miller $2,000,000 (3)
Micheal Ferland $1,750,000 (1)
Ivan Provorov $950,000 (2)
Matthew Nieto $900,000 (1)
Alex Stalock $800,000 (1)
Jimmy Vesey $750,000 (2)
Patrick McNally $0 (0)
Chris Crane $0 (0)
Nikita Jevpalovs $0 (0)
Stuart Percy $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $77,051,000
Year 2019 : $71,101,000
Year 2020 : $55,101,000
Year 2021 : $39,101,000
Salary Average Commitment
Year 2018 : $75,909,000
Year 2019 : $69,934,000
Year 2020 : $53,934,000
Year 2021 : $39,101,000
Salary Cap with 1 Way Contract
Year 2018 : $77,051,000
Year 2019 : $71,101,000
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)
Scott Darling $95,000 (2)
Dominik Masin $85,000 (2)
Alex Schoenborn $75,000 (2)
Anton Slepyshev $70,000 (1)
Dylan Sadowy $70,000 (2)
Reid Boucher $70,000 (3)
Eric Gelinas $65,000 (1)
Nelson Nogier $65,000 (2)
Gus Young $60,000 (1)
Curtis Valk $60,000 (1)
Jeff Glass $52,500 (3)
Christian Thomas $52,500 (1)
Connor Crisp $52,500 (2)
Daniel O'Regan $50,000 (2)
Andrew Mangiapane $50,000 (2)
John McCarron $50,000 (1)
Total Farm Players23
Salary Commitment
Year 2018 : $2,083,611
Year 2019 : $1,361,111
Year 2020 : $508,611
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,841,389
Year 2019 : $1,118,889
Year 2020 : $378,611
Year 2021 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,689 - 94.81%
Level 2: 5000 - $60 - 4,802 - 96.03%
Level 3: 2000 - $35 - 1,908 - 95.41%
Level 4: 4000 - $25 - 3,798 - 94.96%
Luxury : 1000 - $200 - 956 - 95.63%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,153 - 95.30%
Average Income per Game$1,209,977
Year to Date Revenue$12,099,765

Expense

Pro Players Total Salaries$47,850,000
Farm Players Total Salaries$2,061,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$12,022,345
Farm Year To Date Expenses$681,110
Pro Salary Cap To Date$11,776,518
Farm Salary Cap To Date$550,915

Estimate

Pro Estimated Season Revenue$37,509,272
Pro Remaining Season Days135
Pro Expenses Per Days$272,905
Pro Estimated Expenses$36,842,175
Farm Remaining Season Days125
Farm Expenses Per Days$15,154
Farm Estimated Expenses$1,894,250
Estimated Season Expenses$38,736,425
Season Salary Cap$47,850,000
Estimate Under Maximum Salary Cap of $79,500,000$31,650,000
Estimate Over Minimum Salary Cap of $35,000,000 $12,850,000
Current Bank Account$13,497,884
Projected Bank Account$12,270,731

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)
Alex Lyon $925,000 (1)
Devin Shore $925,000 (3)
Tyler Pitlick $800,000 (2)
Greg Pateryn $800,000 (1)
Stephen Johns $800,000 (1)
Esa Lindell $750,000 (1)
Nate Prosser $750,000 (2)
Mattias Janmark $700,000 (1)
Greg Carey $575,000 (1)
Oskar Lindblom $500,000 (3)
Jesper Bratt $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2018 : $47,850,000
Year 2019 : $30,050,000
Year 2020 : $25,300,000
Year 2021 : $6,450,000
Salary Average Commitment
Year 2018 : $37,088,333
Year 2019 : $19,288,333
Year 2020 : $16,150,000
Year 2021 : $1,450,000
Salary Cap with 1 Way Contract
Year 2018 : $47,850,000
Year 2019 : $30,050,000
Year 2020 : $25,300,000
Year 2021 : $6,450,000

Farm Players Salaries

Chad Johnson $175,000 (4)
Julius Honka $100,000 (4)
Denis Gurianov $95,000 (2)
Sheldon Dries $92,500 (2)
Gavin Bayreuther $92,500 (2)
Jason Dickinson $90,000 (1)
Remi Elie $85,000 (1)
Roope Hintz $80,000 (3)
Philippe Desrosiers $80,000 (1)
Dillon Heatherington $80,000 (1)
Filip Gustavsson $80,000 (3)
Samuel Laberge $78,500 (4)
Mark Alt $75,000 (4)
Cole Bardreau $75,000 (2)
Niklas Hansson $75,000 (3)
Philippe Myers (Out of Payroll) $72,500 (4)
Brian Flynn $72,500 (3)
Mark Friedman $70,000 (3)
Landon Bow $70,000 (3)
Maxime Lagace $65,000 (1)
Troy Grosenick $65,000 (4)
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 Players27
Salary Commitment
Year 2018 : $2,133,500
Year 2019 : $1,683,500
Year 2020 : $1,143,500
Year 2021 : $631,000
Salary Average Commitment
Year 2018 : $2,126,300
Year 2019 : $1,676,300
Year 2020 : $1,138,500
Year 2021 : $626,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5,835 - 97.25%
Level 2: 5000 - $60 - 4,875 - 97.51%
Level 3: 2000 - $35 - 1,951 - 97.53%
Level 4: 4000 - $25 - 3,841 - 96.02%
Luxury : 1000 - $200 - 948 - 94.79%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17,450 - 96.94%
Average Income per Game$1,229,904
Year to Date Revenue$11,069,140

Expense

Pro Players Total Salaries$68,306,000
Farm Players Total Salaries$2,677,950
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,024,168
Farm Year To Date Expenses$1,021,175
Pro Salary Cap To Date$16,661,889
Farm Salary Cap To Date$759,228

Estimate

Pro Estimated Season Revenue$39,356,942
Pro Remaining Season Days135
Pro Expenses Per Days$389,419
Pro Estimated Expenses$52,571,565
Farm Remaining Season Days125
Farm Expenses Per Days$21,763
Farm Estimated Expenses$2,720,375
Estimated Season Expenses$55,291,940
Season Salary Cap$68,306,000
Estimate Under Maximum Salary Cap of $79,500,000$11,194,000
Estimate Over Minimum Salary Cap of $35,000,000 $33,306,000
Current Bank Account$37,726,907
Projected Bank Account$21,791,909

Pro Players Salaries

Cam Fowler $6,450,000 (4)
Brandon Saad $6,000,000 (3)
Erik Johnson $6,000,000 (2)
Kyle Turris $5,700,000 (4)
Jeff Carter $5,273,000 (4)
Tyler Bozak $5,100,000 (3)
Mikael Granlund $4,750,000 (3)
Devan Dubnyk $4,333,000 (3)
Ian Cole $4,300,000 (4)
Viktor Arvidsson $4,250,000 (2)
Tanner Pearson $3,750,000 (1)
Andrew Shaw $3,000,000 (1)
David Schlemko $1,500,000 (1)
Alex Iafallo $1,200,000 (1)
Ty Rattie $1,000,000 (3)
Cory Conacher $900,000 (3)
David Rittich $800,000 (3)
Dylan Olsen $750,000 (1)
Jacob de La Rose $750,000 (2)
Nick Schneider $750,000 (2)
Ryan Carpenter $650,000 (1)
Jaccob Slavin $600,000 (1)
Matt Benning $500,000 (2)
Zach Palmquist $0 (0)
Brady Brassart $0 (0)
Grayson Downing $0 (0)
Matt Carey $0 (0)
Henrik Samuelsson $0 (0)
Maxim Lamarche $0 (0)
Total Pro Players29
Salary Commitment
Year 2018 : $68,306,000
Year 2019 : $56,856,000
Year 2020 : $44,606,000
Year 2021 : $21,723,000
Salary Average Commitment
Year 2018 : $54,778,500
Year 2019 : $44,328,500
Year 2020 : $37,978,500
Year 2021 : $17,073,000
Salary Cap with 1 Way Contract
Year 2018 : $68,306,000
Year 2019 : $56,856,000
Year 2020 : $44,606,000
Year 2021 : $21,723,000

Farm Players Salaries

Lance Bouma $100,000 (1)
Trevor Moore $95,000 (3)
Nick DeSimone $92,500 (3)
Nicholas Merkley $90,000 (3)
Justin Kloos $85,000 (2)
Zac Dalpe $85,000 (2)
Jeremy Roy $85,000 (3)
Zachary Fucale $85,000 (1)
David Warsofsky $80,000 (2)
Zach Nastasiuk $80,000 (1)
Filip Chlapik $80,000 (3)
Gustav Olofsson $80,000 (1)
Tanner MacMaster $80,000 (2)
Jordan Maletta $79,250 (3)
Michael McNiven $75,000 (2)
Taylor Chorney $75,000 (2)
Connor Brickley $75,000 (4)
Ben Smith (Out of Payroll) $75,000 (1)
Antoine Waked $75,000 (2)
Dominic Turgeon $75,000 (2)
Kurtis Gabriel $71,500 (3)
Mathias Bau $70,000 (1)
Jake Kulevich $70,000 (1)
Brady Austin $70,000 (2)
Evan Polei $70,000 (1)
Zack Mitchell $66,000 (1)
Mike Reilly $65,000 (1)
Nick Ellis $65,000 (3)
Jake Chelios $65,000 (2)
Hunter Warner $63,700 (2)
Tyler Graovac $62,500 (3)
Alex Dostie $60,000 (3)
Radel Fazleev $57,500 (2)
Carson Soucy $50,000 (3)
Reid Duke $50,000 (3)
Chase Lang $50,000 (3)
Anthony Louis $50,000 (2)
Christoph Bertschy $50,000 (1)
Total Farm Players38
Salary Commitment
Year 2018 : $2,752,950
Year 2019 : $1,941,950
Year 2020 : $1,005,750
Year 2021 : $75,000
Salary Average Commitment
Year 2018 : $2,762,950
Year 2019 : $1,932,950
Year 2020 : $996,750
Year 2021 : $80,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
$79,500,000

Over Minimum of
$35,000,000

Pro Players

Farm Players

Total Players

Avalanche $35,734,877 $56,501,000 $22,999,000 $21,501,000 291342
Blackhawks $41,164,747 $69,265,000 $10,235,000 $34,265,000 242246
Blue Jackets $37,437,409 $77,875,000 $1,625,000 $42,875,000 211132
Blues $34,766,499 $76,557,000 $2,943,000 $41,557,000 221537
Bruins $45,036,717 $47,500,000 $32,000,000 $12,500,000 243559
Canadiens $39,233,942 $66,992,000 $12,508,000 $31,992,000 213455
Canucks $36,324,597 $71,850,000 $7,650,000 $36,850,000 212344
Capitals $41,847,491 $73,363,462 $6,136,538 $38,363,462 221638
Coyotes $57,538,099 $35,504,500 $43,995,500 $504,500 222749
Devils $51,536,886 $42,007,458 $37,492,542 $7,007,458 251742
Ducks $9,664,940 $67,375,000 $12,125,000 $32,375,000 302858
Flames $23,749,994 $75,508,000 $3,992,000 $40,508,000 212445
Flyers $30,101,738 $50,175,000 $29,325,000 $15,175,000 23831
Golden Knights $29,680,173 $70,200,000 $9,300,000 $35,200,000 231033
Hurricanes $47,278,924 $77,883,000 $1,617,000 $42,883,000 232346
Islanders $48,975,328 $61,670,000 $17,830,000 $26,670,000 213152
Jets $6,292,818 $59,770,000 $19,730,000 $24,770,000 261339
Kings $1,954,516 $73,391,670 $6,108,330 $38,391,670 214768
Lightning $15,039,867 $58,350,000 $21,150,000 $23,350,000 232851
Maple Leafs $53,726,367 $42,487,000 $37,013,000 $7,487,000 242650
Oilers $34,764,091 $48,617,000 $30,883,000 $13,617,000 211637
Panthers $42,721,628 $70,375,000 $9,125,000 $35,375,000 241640
Penguins $29,964,944 $73,450,500 $6,049,500 $38,450,500 243155
Predators $38,416,187 $66,775,000 $12,725,000 $31,775,000 212445
Rangers $44,852,688 $47,775,000 $31,725,000 $12,775,000 211334
Red Wings $16,045,367 $57,100,000 $22,400,000 $22,100,000 263359
Sabres $11,817,611 $54,193,000 $25,307,000 $19,193,000 261238
Senators $9,029,747 $68,361,111 $11,138,889 $33,361,111 252752
Sharks $44,103,524 $74,551,000 $4,949,000 $39,551,000 252348
Stars $13,497,884 $47,850,000 $31,650,000 $12,850,000 202747
Wild $37,726,907 $68,306,000 $11,194,000 $33,306,000 293867