Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 4,594 - 76.57%
Level 2: 5000 - $60 - 3,854 - 77.07%
Level 3: 2000 - $35 - 1,501 - 75.06%
Level 4: 4000 - $20 - 3,762 - 94.05%
Luxury : 1000 - $200 - 793 - 79.31%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %14,504 - 80.58%
Average Income per Game$781,605
Year to Date Revenue$15,632,100

Expense

Pro Players Total Salaries$39,329,000
Farm Players Total Salaries$2,090,000
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,024,301
Farm Year To Date Expenses$1,220,524
Pro Salary Cap To Date$23,226,559
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,413,705
Pro Remaining Season Days77
Pro Expenses Per Days$227,536
Pro Estimated Expenses$17,520,272
Farm Remaining Season Days69
Farm Expenses Per Days$12,222
Farm Estimated Expenses$843,318
Estimated Season Expenses$18,363,590
Season Salary Cap$39,329,000
Estimate Under Maximum Salary Cap of $79,500,000$40,171,000
Estimate Over Minimum Salary Cap of $20,000,000 $19,329,000
Current Bank Account$26,466,190
Projected Bank Account$24,516,305

Pro Players Salaries

Alex Steen $5,750,000 (4)
Jay Bouwmeester $5,600,000 (2)
Dan Girardi $5,500,000 (3)
Jonathan Bernier $4,150,000 (2)
Mathew Dumba $2,650,000 (1)
Brandon Montour $2,600,000 (2)
Scott Laughton (1 Way Contract) $1,329,000 (3)
Harri Sateri $1,000,000 (4)
Joel Armia $1,000,000 (1)
Dylan Larkin $950,000 (1)
Jesse Puljujarvi $950,000 (2)
Connor McDavid $950,000 (1)
Nico Hischier $950,000 (3)
Josh Morrissey $950,000 (1)
Haydn Fleury $950,000 (2)
Nikolay Goldobin $900,000 (1)
Joshua Ho-Sang $900,000 (2)
Ville Pokka $750,000 (2)
Chris Wagner $750,000 (2)
Tyler Graovac $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2018 : $39,329,000
Year 2019 : $31,179,000
Year 2020 : $14,529,000
Year 2021 : $6,750,000
Salary Average Commitment
Year 2018 : $35,329,000
Year 2019 : $30,929,000
Year 2020 : $14,529,000
Year 2021 : $6,750,000
Salary Cap with 1 Way Contract
Year 2018 : $39,329,000
Year 2019 : $31,179,000
Year 2020 : $14,529,000
Year 2021 : $6,750,000

Farm Players Salaries

Matiss Kivlenieks $100,000 (2)
David Kampf $100,000 (2)
Iiro Pakarinen $100,000 (4)
Hunter Miska $100,000 (2)
Julius Honka $100,000 (2)
Michael Dal Colle $95,000 (2)
Jordan Schmaltz $90,000 (1)
Josh Jacobs $85,000 (2)
Slater Koekkoek $85,000 (2)
Andreas Englund $85,000 (2)
Mackenzie Blackwood $85,000 (2)
Dillon Heatherington $80,000 (1)
Alex Schoenborn $75,000 (2)
Dylan Blujus $75,000 (2)
Josh Leivo $75,000 (2)
Zane McIntyre $75,000 (3)
Matt Hackett $75,000 (3)
Christopher Gibson $75,000 (4)
Nick Schneider $75,000 (2)
Adam Tambellini $75,000 (1)
Justin Auger $75,000 (2)
Marcus Hogberg $70,000 (3)
Chris Driedger $70,000 (1)
Ben Harpur $60,000 (1)
Josh Wesley $60,000 (3)
Luke Johnson $50,000 (2)
Total Farm Players26
Salary Commitment
Year 2018 : $2,090,000
Year 2019 : $1,715,000
Year 2020 : $455,000
Year 2021 : $175,000
Salary Average Commitment
Year 2018 : $1,640,000
Year 2019 : $1,640,000
Year 2020 : $455,000
Year 2021 : $175,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $110 - 4,164 - 69.40%
Level 2: 5000 - $65 - 3,623 - 72.47%
Level 3: 2000 - $35 - 1,525 - 76.26%
Level 4: 4000 - $25 - 2,578 - 64.45%
Luxury : 1000 - $255 - 604 - 60.43%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %12,495 - 69.42%
Average Income per Game$772,391
Year to Date Revenue$18,537,384

Expense

Pro Players Total Salaries$77,937,500
Farm Players Total Salaries$620,000
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,121,687
Farm Year To Date Expenses$346,680
Pro Salary Cap To Date$44,433,106
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,130,647
Pro Remaining Season Days77
Pro Expenses Per Days$440,992
Pro Estimated Expenses$33,956,384
Farm Remaining Season Days69
Farm Expenses Per Days$3,626
Farm Estimated Expenses$250,194
Estimated Season Expenses$34,206,578
Season Salary Cap$77,937,500
Estimate Under Maximum Salary Cap of $79,500,000$1,562,500
Estimate Over Minimum Salary Cap of $20,000,000 $57,937,500
Current Bank Account$35,674,079
Projected Bank Account$14,598,148

Pro Players Salaries

Logan Couture $6,000,000 (3)
Taylor Hall $6,000,000 (2)
Martin Jones $6,000,000 (4)
Tyler Myers $5,500,000 (2)
Duncan Keith $5,500,000 (1)
Anders Lee $5,500,000 (4)
Seth Jones $5,400,000 (3)
Paul Martin $4,850,000 (2)
Tyler Toffoli $4,750,000 (4)
Artem Anisimov $4,500,000 (2)
Jonathan Ericsson $4,250,000 (1)
Jakob Silfverberg $4,000,000 (4)
Casey Cizikas $3,750,000 (4)
Joel Ward $3,000,000 (2)
Kevin Fiala $2,500,000 (3)
Nathan Beaulieu $2,500,000 (4)
Al Montoya $1,062,500 (1)
Greg Pateryn $975,000 (3)
Pierre-Luc Dubois $950,000 (3)
Tyson Jost $950,000 (3)
Total Pro Players20
Salary Commitment
Year 2018 : $77,937,500
Year 2019 : $67,125,000
Year 2020 : $43,275,000
Year 2021 : $26,500,000
Salary Average Commitment
Year 2018 : $77,937,500
Year 2019 : $67,125,000
Year 2020 : $43,275,000
Year 2021 : $26,500,000
Salary Cap with 1 Way Contract
Year 2018 : $77,937,500
Year 2019 : $67,125,000
Year 2020 : $43,275,000
Year 2021 : $26,500,000

Farm Players Salaries

Hunter Shinkaruk $90,000 (3)
Anthony DeAngelo $90,000 (1)
Alex Nedeljkovic $85,000 (2)
Ryan Gropp $85,000 (3)
Gustav Olofsson $80,000 (1)
Griffin Reinhart $80,000 (2)
Robin Norell $60,000 (2)
Manuel Wiederer $50,000 (3)
Ryan White $50,000 (1)
Total Farm Players9
Salary Commitment
Year 2018 : $670,000
Year 2019 : $450,000
Year 2020 : $225,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $500,000
Year 2019 : $450,000
Year 2020 : $225,000
Year 2021 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $85 - 5,772 - 96.19%
Level 2: 5000 - $49 - 4,854 - 97.07%
Level 3: 2000 - $26 - 1,959 - 97.94%
Level 4: 4000 - $13 - 3,941 - 98.51%
Luxury : 1000 - $175 - 952 - 95.17%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17,476 - 97.09%
Average Income per Game$797,686
Year to Date Revenue$19,144,465

Expense

Pro Players Total Salaries$39,225,000
Farm Players Total Salaries$887,500
Coaches Total Salaries$650,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,620,673
Farm Year To Date Expenses$545,625
Pro Salary Cap To Date$22,089,643
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,560,663
Pro Remaining Season Days77
Pro Expenses Per Days$222,765
Pro Estimated Expenses$17,152,905
Farm Remaining Season Days69
Farm Expenses Per Days$5,190
Farm Estimated Expenses$358,110
Estimated Season Expenses$17,511,015
Season Salary Cap$39,225,000
Estimate Under Maximum Salary Cap of $79,500,000$40,275,000
Estimate Over Minimum Salary Cap of $20,000,000 $19,225,000
Current Bank Account$46,068,264
Projected Bank Account$42,117,912

Pro Players Salaries

Ryan Callahan $5,500,000 (1)
Matt Moulson $5,000,000 (1)
Brendan Smith $5,000,000 (3)
Cody Franson $4,500,000 (1)
Drew Stafford $4,350,000 (2)
Boone Jenner $2,900,000 (1)
Alex Iafallo $1,100,000 (3)
Calvin Pickard $950,000 (4)
Tucker Poolman $950,000 (2)
Jared Coreau $900,000 (1)
Christian Folin (Out of Payroll) $900,000 (1)
Kenny Agostino $850,000 (3)
Alex Biega $825,000 (2)
Chase Balisy $800,000 (2)
Scott Wilson $800,000 (3)
Dylan DeMelo $750,000 (1)
Cody McLeod $750,000 (1)
Janne Kuokkanen $750,000 (3)
Jake Walman $700,000 (3)
Robbie Russo $650,000 (1)
Trevor Murphy $650,000 (2)
Kyle Baun $550,000 (1)
Adam Payerl $0 (0)
Alexandre Ranger $0 (0)
Austen Brassard $0 (0)
Tony Turgeon $0 (0)
Total Pro Players26
Salary Commitment
Year 2018 : $40,125,000
Year 2019 : $17,725,000
Year 2020 : $10,150,000
Year 2021 : $950,000
Salary Average Commitment
Year 2018 : $37,225,000
Year 2019 : $17,475,000
Year 2020 : $9,900,000
Year 2021 : $800,000
Salary Cap with 1 Way Contract
Year 2018 : $40,125,000
Year 2019 : $17,725,000
Year 2020 : $10,150,000
Year 2021 : $950,000

Farm Players Salaries

Clarke MacArthur $465,000 (2)
Landon Ferraro $75,000 (3)
Matt Gaudreau $75,000 (1)
Andrew Nielsen $75,000 (2)
Jarred Tinordi $70,000 (2)
Maxime Lagace $65,000 (2)
Mitch Callahan $62,500 (1)
Total Farm Players7
Salary Commitment
Year 2018 : $887,500
Year 2019 : $750,000
Year 2020 : $75,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $829,700
Year 2019 : $692,200
Year 2020 : $0
Year 2021 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $90 - 5,758 - 95.96%
Level 2: 5000 - $55 - 4,768 - 95.35%
Level 3: 2000 - $28 - 1,919 - 95.94%
Level 4: 4000 - $18 - 3,866 - 96.64%
Luxury : 1000 - $170 - 974 - 97.37%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17,284 - 96.02%
Average Income per Game$855,406
Year to Date Revenue$22,240,543

Expense

Pro Players Total Salaries$62,425,000
Farm Players Total Salaries$490,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$36,141,660
Farm Year To Date Expenses$292,230
Pro Salary Cap To Date$35,571,786
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,831,082
Pro Remaining Season Days77
Pro Expenses Per Days$354,330
Pro Estimated Expenses$27,283,410
Farm Remaining Season Days69
Farm Expenses Per Days$2,865
Farm Estimated Expenses$197,685
Estimated Season Expenses$27,481,095
Season Salary Cap$62,425,000
Estimate Under Maximum Salary Cap of $79,500,000$17,075,000
Estimate Over Minimum Salary Cap of $20,000,000 $42,425,000
Current Bank Account$49,316,199
Projected Bank Account$34,666,186

Pro Players Salaries

Tomas Tatar $4,850,000 (4)
Danny DeKeyser $4,850,000 (4)
Brandon Sutter $4,375,000 (2)
Frans Nielsen $4,200,000 (4)
Michael Del Zotto $4,200,000 (1)
Alec Martinez $4,000,000 (2)
Patrik Berglund $3,800,000 (2)
Derek Forbort $3,650,000 (4)
Colin Wilson $3,500,000 (2)
Sam Gagner $3,100,000 (3)
Brian Elliott $3,000,000 (2)
Jan Rutta $3,000,000 (4)
Jaroslav Halak $3,000,000 (3)
Benoit Pouliot $3,000,000 (1)
Jori Lehtera $2,750,000 (1)
Tobias Rieder $2,500,000 (1)
Michael Grabner $1,650,000 (2)
Eric Gryba $1,500,000 (1)
Derek Grant $1,000,000 (4)
Sebastian AhoD $500,000 (3)
Jesper Pettersson $0 (0)
Rob Flick $0 (0)
Jamie Devane $0 (0)
Ben Thomson $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $62,425,000
Year 2019 : $48,475,000
Year 2020 : $28,150,000
Year 2021 : $21,550,000
Salary Average Commitment
Year 2018 : $62,425,000
Year 2019 : $48,475,000
Year 2020 : $28,150,000
Year 2021 : $21,550,000
Salary Cap with 1 Way Contract
Year 2018 : $62,425,000
Year 2019 : $48,475,000
Year 2020 : $28,150,000
Year 2021 : $21,550,000

Farm Players Salaries

Eddie Lack $125,000 (1)
Korbinian Holzer $80,000 (2)
Alex Grant $75,000 (1)
Carter Camper $60,000 (2)
Carson Soucy $50,000 (3)
Bryce Aneloski $50,000 (2)
Doyle Somerby $50,000 (3)
Total Farm Players7
Salary Commitment
Year 2018 : $490,000
Year 2019 : $290,000
Year 2020 : $100,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $365,000
Year 2019 : $290,000
Year 2020 : $100,000
Year 2021 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $73 - 5,828 - 97.13%
Level 2: 5000 - $48 - 4,774 - 95.49%
Level 3: 2000 - $28 - 1,965 - 98.25%
Level 4: 4000 - $18 - 3,836 - 95.89%
Luxury : 1000 - $128 - 979 - 97.87%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %17,382 - 96.57%
Average Income per Game$723,169
Year to Date Revenue$16,632,879

Expense

Pro Players Total Salaries$63,025,000
Farm Players Total Salaries$2,030,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$36,597,498
Farm Year To Date Expenses$1,207,189
Pro Salary Cap To Date$35,913,690
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,017,036
Pro Remaining Season Days77
Pro Expenses Per Days$358,799
Pro Estimated Expenses$27,627,523
Farm Remaining Season Days69
Farm Expenses Per Days$11,871
Farm Estimated Expenses$819,099
Estimated Season Expenses$28,446,622
Season Salary Cap$63,025,000
Estimate Under Maximum Salary Cap of $79,500,000$16,475,000
Estimate Over Minimum Salary Cap of $20,000,000 $43,025,000
Current Bank Account$45,432,126
Projected Bank Account$30,002,540

Pro Players Salaries

Corey Perry $8,500,000 (1)
David Krejci $7,250,000 (4)
Alexander Radulov $6,000,000 (3)
Gabriel Landeskog $5,500,000 (1)
Zdeno Chara $5,000,000 (1)
Jared Spurgeon $5,000,000 (1)
Robin Lehner $4,000,000 (1)
Trevor Daley $3,500,000 (2)
Eric Staal $3,500,000 (3)
Adam McQuaid $3,000,000 (1)
Ian Cole $2,100,000 (3)
Chris Kunitz $1,250,000 (2)
Noel Acciari $1,250,000 (3)
Charlie McAvoy $950,000 (3)
Markus Granlund $900,000 (1)
Justin Falk $900,000 (2)
Riley Nash $850,000 (1)
Ryan Donato $800,000 (3)
Darren Archibald $750,000 (3)
Dominic Moore $725,000 (2)
Cal Heeter $700,000 (1)
Danton Heinen $600,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $63,025,000
Year 2019 : $29,575,000
Year 2020 : $22,600,000
Year 2021 : $7,250,000
Salary Average Commitment
Year 2018 : $43,350,000
Year 2019 : $25,750,000
Year 2020 : $18,775,000
Year 2021 : $7,250,000
Salary Cap with 1 Way Contract
Year 2018 : $63,025,000
Year 2019 : $29,575,000
Year 2020 : $22,600,000
Year 2021 : $7,250,000

Farm Players Salaries

Nate Thompson $150,000 (2)
Sean Kuraly $95,000 (2)
Zach Senyshyn $95,000 (3)
Jakub Zboril $95,000 (3)
Rob O'Gara $92,500 (3)
Trent Frederic $90,000 (3)
Valentin Zykov $85,000 (1)
Logan Shaw $80,000 (1)
Anton Forsberg $80,000 (2)
Jakob Forsbacka Karlsson $75,000 (3)
Cole Schneider $72,500 (1)
Harrison Ruopp $70,000 (1)
Matt Grzelcyk $70,000 (2)
Chris Casto $70,000 (1)
Louie Belpedio $70,000 (3)
Deven Sideroff $70,000 (3)
Colby Cave $70,000 (1)
Adam Musil $65,000 (3)
Nicolas Kerdiles $65,000 (2)
Justin Hickman $60,000 (1)
Mike Condon $60,000 (1)
Jamie Phillips $50,000 (2)
Anton Zlobin $50,000 (1)
Ben Betker $50,000 (1)
Joonas Lyytinen $50,000 (3)
Rudolfs Balcers $50,000 (3)
Francis Perron $50,000 (2)
Tyler Ganly $50,000 (1)
Total Farm Players28
Salary Commitment
Year 2018 : $2,030,000
Year 2019 : $1,312,500
Year 2020 : $752,500
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,724,917
Year 2019 : $1,325,000
Year 2020 : $775,000
Year 2021 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $90 - 5,711 - 95.19%
Level 2: 5000 - $50 - 4,779 - 95.59%
Level 3: 2000 - $35 - 1,506 - 75.32%
Level 4: 4000 - $20 - 3,813 - 95.33%
Luxury : 1000 - $180 - 963 - 96.33%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %16,773 - 93.19%
Average Income per Game$844,287
Year to Date Revenue$20,262,876

Expense

Pro Players Total Salaries$65,900,000
Farm Players Total Salaries$2,000,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,925,026
Farm Year To Date Expenses$1,220,419
Pro Salary Cap To Date$37,684,766
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,352,870
Pro Remaining Season Days77
Pro Expenses Per Days$379,330
Pro Estimated Expenses$29,208,410
Farm Remaining Season Days69
Farm Expenses Per Days$11,696
Farm Estimated Expenses$807,024
Estimated Season Expenses$30,015,434
Season Salary Cap$63,900,000
Estimate Under Maximum Salary Cap of $79,500,000$15,600,000
Estimate Over Minimum Salary Cap of $20,000,000 $43,900,000
Current Bank Account$42,660,756
Projected Bank Account$26,998,192

Pro Players Salaries

Leon Draisaitl $8,500,000 (4)
Steven Stamkos $8,500,000 (4)
Milan Lucic $6,500,000 (2)
Mike Green $5,350,000 (2)
Hampus Lindholm $5,000,000 (3)
Cam Talbot $4,200,000 (4)
Oscar Klefbom $4,150,000 (3)
Braydon Coburn $4,000,000 (3)
Andrew Cogliano $3,000,000 (4)
Mika Zibanejad $2,750,000 (1)
Zack Kassian $2,500,000 (3)
Brad Richardson (Out of Payroll) $2,000,000 (1)
Drake Caggiula $1,850,000 (1)
Patrick Maroon $1,500,000 (2)
Brandon Davidson (Out of Payroll) $1,425,000 (1)
J.T. Brown $1,250,000 (4)
Kyle Brodziak $1,000,000 (1)
Darnell Nurse $950,000 (1)
Luke Glendening $800,000 (2)
Jujhar Khaira $750,000 (2)
Antti Niemi $700,000 (3)
Jaycob Megna $650,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $67,325,000
Year 2019 : $57,350,000
Year 2020 : $41,800,000
Year 2021 : $25,450,000
Salary Average Commitment
Year 2018 : $35,300,000
Year 2019 : $27,200,000
Year 2020 : $13,000,000
Year 2021 : $5,800,000
Salary Cap with 1 Way Contract
Year 2018 : $67,325,000
Year 2019 : $57,350,000
Year 2020 : $41,800,000
Year 2021 : $25,450,000

Farm Players Salaries

Petr Mrazek $400,000 (1)
Mark Fayne $350,000 (1)
Jakub Kindl $180,000 (2)
Patrick Russell $92,500 (1)
Julien Gauthier $90,000 (3)
Kevin Gravel $85,000 (4)
Jeremy Roy $85,000 (3)
Jansen Harkins $80,000 (3)
Julius Nattinen $80,000 (3)
Laurent Brossoit $75,000 (2)
Jake Chelios $75,000 (4)
Bogdan Yakimov $70,000 (2)
Anton Slepyshev $70,000 (1)
Jayson Megna $60,000 (2)
Conor Allen $57,500 (2)
Reid McNeill $50,000 (4)
Greg Chase $50,000 (1)
Ethan Bear $50,000 (3)
Total Farm Players18
Salary Commitment
Year 2018 : $2,000,000
Year 2019 : $1,037,500
Year 2020 : $595,000
Year 2021 : $210,000
Salary Average Commitment
Year 2018 : $1,256,900
Year 2019 : $1,075,000
Year 2020 : $580,000
Year 2021 : $195,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 4,615 - 76.92%
Level 2: 5000 - $60 - 3,849 - 76.97%
Level 3: 2000 - $35 - 1,518 - 75.91%
Level 4: 4000 - $20 - 3,787 - 94.67%
Luxury : 1000 - $200 - 765 - 76.47%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %14,534 - 80.74%
Average Income per Game$779,400
Year to Date Revenue$16,367,404

Expense

Pro Players Total Salaries$62,700,000
Farm Players Total Salaries$852,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,949,843
Farm Year To Date Expenses$433,715
Pro Salary Cap To Date$38,974,985
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,588,004
Pro Remaining Season Days77
Pro Expenses Per Days$358,659
Pro Estimated Expenses$27,616,743
Farm Remaining Season Days69
Farm Expenses Per Days$4,985
Farm Estimated Expenses$343,965
Estimated Season Expenses$27,960,708
Season Salary Cap$62,700,000
Estimate Under Maximum Salary Cap of $79,500,000$16,800,000
Estimate Over Minimum Salary Cap of $20,000,000 $42,700,000
Current Bank Account$26,268,774
Projected Bank Account$13,896,070

Pro Players Salaries

Phil Kessel $8,000,000 (3)
Cam Fowler $6,450,000 (1)
Jonathan Quick $5,800,000 (4)
James van Riemsdyk $5,500,000 (3)
Rasmus Ristolainen $5,400,000 (3)
Bryan Little $5,000,000 (1)
Tyler Johnson $4,950,000 (1)
Nazem Kadri $4,500,000 (2)
Kris Russell $2,600,000 (1)
Jason Garrison $2,150,000 (1)
Zack Smith $2,000,000 (2)
Jordan Weal $2,000,000 (4)
Brenden Dillon $1,250,000 (1)
Matt Martin $1,200,000 (1)
Trevor van Riemsdyk $1,000,000 (1)
Brandon Tanev $950,000 (2)
Jussi Jokinen $900,000 (1)
Travis Sanheim $900,000 (2)
Tom Kuhnhackl $900,000 (4)
Tyler Ennis $750,000 (1)
Anders Lindback $500,000 (1)
Taylor Doherty $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $62,700,000
Year 2019 : $35,950,000
Year 2020 : $27,600,000
Year 2021 : $8,700,000
Salary Average Commitment
Year 2018 : $32,225,000
Year 2019 : $15,500,000
Year 2020 : $7,150,000
Year 2021 : $7,150,000
Salary Cap with 1 Way Contract
Year 2018 : $62,700,000
Year 2019 : $35,950,000
Year 2020 : $27,600,000
Year 2021 : $8,700,000

Farm Players Salaries

Jon Gillies $97,500 (2)
Alexander Nylander $95,000 (2)
Jakub Vrana $95,000 (1)
Gabriel Carlsson $90,000 (3)
Brandon Mashinter $80,000 (1)
Boo Nieves $80,000 (2)
Connor Crisp $75,000 (3)
Mark Alt $75,000 (3)
Adam Brooks $65,000 (3)
Daniel Walcott $50,000 (1)
Spencer Watson $50,000 (3)
Total Farm Players11
Salary Commitment
Year 2018 : $852,500
Year 2019 : $627,500
Year 2020 : $355,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $712,500
Year 2019 : $632,500
Year 2020 : $360,000
Year 2021 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $90 - 5,712 - 95.20%
Level 2: 5000 - $79 - 2,906 - 58.12%
Level 3: 2000 - $45 - 1,162 - 58.10%
Level 4: 4000 - $25 - 2,532 - 63.31%
Luxury : 1000 - $200 - 766 - 76.55%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %13,078 - 72.65%
Average Income per Game$809,880
Year to Date Revenue$18,627,238

Expense

Pro Players Total Salaries$46,275,000
Farm Players Total Salaries$1,346,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,106,965
Farm Year To Date Expenses$925,406
Pro Salary Cap To Date$25,537,170
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,577,838
Pro Remaining Season Days77
Pro Expenses Per Days$264,106
Pro Estimated Expenses$20,336,162
Farm Remaining Season Days69
Farm Expenses Per Days$7,871
Farm Estimated Expenses$543,099
Estimated Season Expenses$20,879,261
Season Salary Cap$46,275,000
Estimate Under Maximum Salary Cap of $79,500,000$33,225,000
Estimate Over Minimum Salary Cap of $20,000,000 $26,275,000
Current Bank Account$87,954,111
Projected Bank Account$81,652,688

Pro Players Salaries

Jake Allen $4,500,000 (4)
John Klingberg $4,250,000 (2)
Andy Greene $4,000,000 (4)
Craig Smith $4,000,000 (3)
Justin Braun $3,800,000 (1)
Charlie Coyle $3,500,000 (1)
Elias Lindholm $2,700,000 (1)
Mark Pysyk $2,500,000 (4)
Michael Raffl $2,350,000 (3)
Dale Weise $2,350,000 (3)
Brayden McNabb $1,800,000 (4)
Tanner Pearson $1,550,000 (1)
Tyler Pitlick $1,500,000 (3)
Keith Kinkaid $1,250,000 (2)
Colton Sceviour $1,000,000 (3)
Mathew Barzal $950,000 (3)
Nick Schmaltz $900,000 (2)
Stephen Johns $800,000 (1)
Pierre-Edouard Bellemare $725,000 (1)
Mattias Janmark $700,000 (1)
Scott Mayfield $575,000 (1)
Austin Watson $575,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $46,275,000
Year 2019 : $31,350,000
Year 2020 : $24,950,000
Year 2021 : $12,800,000
Salary Average Commitment
Year 2018 : $23,625,000
Year 2019 : $15,900,000
Year 2020 : $13,250,000
Year 2021 : $5,100,000
Salary Cap with 1 Way Contract
Year 2018 : $46,275,000
Year 2019 : $31,350,000
Year 2020 : $24,950,000
Year 2021 : $12,800,000

Farm Players Salaries

Alex Lyon $92,500 (1)
Gavin Bayreuther $92,500 (2)
Sheldon Dries $92,500 (2)
Filip Gustavsson $80,000 (3)
Philippe Desrosiers $80,000 (1)
Samuel Laberge $78,500 (4)
Adin Hill $75,000 (1)
Philippe Myers (Out of Payroll) $72,500 (4)
Landon Bow $70,000 (2)
Peter Holland $65,000 (4)
Steven Kampfer $65,000 (2)
Kevin Czuczman $65,000 (2)
Erik Burgdoerfer $65,000 (2)
Greg Carey $65,000 (2)
Mike Reilly $65,000 (1)
Sam Carrick $65,000 (4)
Jonne Tammela $60,000 (3)
Michael Bunting $60,000 (1)
Michael Spacek $60,000 (3)
Oskar Lindblom $50,000 (3)
Total Farm Players20
Salary Commitment
Year 2018 : $1,418,500
Year 2019 : $1,046,000
Year 2020 : $531,000
Year 2021 : $281,000
Salary Average Commitment
Year 2018 : $1,058,500
Year 2019 : $966,000
Year 2020 : $451,000
Year 2021 : $201,000

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $95 - 5,630 - 93.84%
Level 2: 5000 - $55 - 4,743 - 94.87%
Level 3: 2000 - $35 - 1,545 - 77.25%
Level 4: 4000 - $20 - 3,784 - 94.60%
Luxury : 1000 - $200 - 776 - 77.59%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,479 - 91.55%
Average Income per Game$864,555
Year to Date Revenue$19,020,220

Expense

Pro Players Total Salaries$63,150,000
Farm Players Total Salaries$1,820,750
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$37,001,640
Farm Year To Date Expenses$1,066,366
Pro Salary Cap To Date$35,861,994
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,426,554
Pro Remaining Season Days77
Pro Expenses Per Days$363,966
Pro Estimated Expenses$28,025,382
Farm Remaining Season Days69
Farm Expenses Per Days$10,648
Farm Estimated Expenses$734,712
Estimated Season Expenses$28,760,094
Season Salary Cap$63,150,000
Estimate Under Maximum Salary Cap of $79,500,000$16,350,000
Estimate Over Minimum Salary Cap of $20,000,000 $43,150,000
Current Bank Account$28,633,423
Projected Bank Account$16,299,883

Pro Players Salaries

Jamie Benn $8,500,000 (2)
Patrice Bergeron $6,875,000 (4)
Joe Thornton $6,750,000 (1)
Erik Karlsson $6,500,000 (1)
Brandon Saad $6,000,000 (2)
Marc-Andre Fleury $5,750,000 (2)
Mark Stone $4,250,000 (2)
Ryan Ellis $4,200,000 (4)
Lars Eller $3,250,000 (1)
Adam Larsson $2,250,000 (1)
Trevor Lewis $1,500,000 (1)
Colton Sissons $1,500,000 (3)
Dalton Prout $1,100,000 (2)
Jake Virtanen $950,000 (1)
Cameron Schilling $750,000 (2)
Eddie Pasquale $525,000 (2)
Adam Cracknell $500,000 (1)
Adam Comrie $500,000 (1)
Marek Hrivik $500,000 (1)
Kevin Porter $500,000 (1)
Rob Scuderi $500,000 (1)
Emerson Etem $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $63,150,000
Year 2019 : $39,450,000
Year 2020 : $12,575,000
Year 2021 : $11,075,000
Salary Average Commitment
Year 2018 : $32,375,000
Year 2019 : $22,075,000
Year 2020 : $3,700,000
Year 2021 : $2,200,000
Salary Cap with 1 Way Contract
Year 2018 : $63,150,000
Year 2019 : $39,450,000
Year 2020 : $12,575,000
Year 2021 : $11,075,000

Farm Players Salaries

Chad Johnson $200,000 (2)
Miikka Salomaki $122,500 (2)
Ryan Reaves $120,000 (1)
Shane Prince $95,000 (2)
Tyler Gaudet $92,500 (2)
Garnet Hathaway $84,000 (1)
Micheal Haley $82,500 (1)
Scott Wedgewood $80,000 (2)
Connor Brickley $80,000 (2)
Andy Andreoff $75,000 (2)
Mario Kempe $75,000 (2)
Steve Michalek $72,500 (2)
Kurtis Gabriel $72,500 (2)
Josh Archibald $70,000 (1)
Michael Bournival $70,000 (3)
Hunter Smith $69,250 (1)
Jesse Gabrielle $60,000 (3)
Ryan Hamilton $50,000 (1)
Colton Hargrove $50,000 (1)
Brad Thiessen $50,000 (1)
T.J. Hensick $50,000 (1)
Mike Sislo $50,000 (1)
Kyle Schempp $50,000 (2)
Total Farm Players23
Salary Commitment
Year 2018 : $1,820,750
Year 2019 : $1,145,000
Year 2020 : $130,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,750,750
Year 2019 : $1,125,000
Year 2020 : $130,000
Year 2021 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $85 - 5,712 - 95.20%
Level 2: 5000 - $60 - 3,833 - 76.67%
Level 3: 2000 - $30 - 1,946 - 97.28%
Level 4: 4000 - $20 - 3,808 - 95.20%
Luxury : 1000 - $150 - 970 - 96.98%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,269 - 90.38%
Average Income per Game$796,400
Year to Date Revenue$17,520,804

Expense

Pro Players Total Salaries$65,500,000
Farm Players Total Salaries$722,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,231,870
Farm Year To Date Expenses$455,268
Pro Salary Cap To Date$37,092,142
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,131,603
Pro Remaining Season Days77
Pro Expenses Per Days$377,095
Pro Estimated Expenses$29,036,315
Farm Remaining Season Days69
Farm Expenses Per Days$4,225
Farm Estimated Expenses$291,525
Estimated Season Expenses$29,327,840
Season Salary Cap$65,500,000
Estimate Under Maximum Salary Cap of $79,500,000$14,000,000
Estimate Over Minimum Salary Cap of $20,000,000 $45,500,000
Current Bank Account$44,970,853
Projected Bank Account$30,774,616

Pro Players Salaries

Jakub Voracek $8,250,000 (2)
Kris Letang $7,250,000 (1)
Dan Hamhuis $5,000,000 (1)
John Carlson $5,000,000 (3)
Morgan Rielly $5,000,000 (3)
Marc Staal $4,500,000 (4)
Nick Bjugstad $4,100,000 (2)
Carl Soderberg $4,000,000 (3)
Evgeny Kuznetsov $4,000,000 (1)
Semyon Varlamov $3,750,000 (1)
Filip Forsberg $3,500,000 (2)
Cal Clutterbuck $3,000,000 (1)
Daniel Winnik $2,250,000 (1)
Zemgus Girgensons $1,250,000 (2)
Kerby Rychel $950,000 (2)
Buddy Robinson $950,000 (1)
Duncan Siemens $750,000 (2)
Anton Blidh $500,000 (1)
John Muse $500,000 (1)
Max Gortz $500,000 (1)
Scott Greenham $500,000 (1)
Phil Lane $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $65,500,000
Year 2019 : $37,300,000
Year 2020 : $18,500,000
Year 2021 : $4,500,000
Salary Average Commitment
Year 2018 : $25,800,000
Year 2019 : $18,600,000
Year 2020 : $8,500,000
Year 2021 : $4,500,000
Salary Cap with 1 Way Contract
Year 2018 : $65,500,000
Year 2019 : $37,300,000
Year 2020 : $18,500,000
Year 2021 : $4,500,000

Farm Players Salaries

Sean Malone $92,500 (1)
Brian Hart $80,000 (1)
Julius Bergman $80,000 (1)
Spencer Martin $75,000 (1)
Mark Streit $75,000 (1)
Stephon Williams $60,000 (1)
Alex Dostie $60,000 (3)
Matt Tomkins $50,000 (3)
Paul Ladue $50,000 (2)
Zac Larraza $50,000 (1)
Joey LaLeggia $50,000 (1)
Total Farm Players11
Salary Commitment
Year 2018 : $722,500
Year 2019 : $160,000
Year 2020 : $110,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $327,500
Year 2019 : $160,000
Year 2020 : $110,000
Year 2021 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $80 - 5,769 - 96.15%
Level 2: 5000 - $55 - 4,783 - 95.67%
Level 3: 2000 - $35 - 1,537 - 76.86%
Level 4: 4000 - $25 - 2,604 - 65.09%
Luxury : 1000 - $180 - 947 - 94.73%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %15,641 - 86.89%
Average Income per Game$811,226
Year to Date Revenue$20,280,656

Expense

Pro Players Total Salaries$55,800,000
Farm Players Total Salaries$1,565,000
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,439,106
Farm Year To Date Expenses$957,844
Pro Salary Cap To Date$31,423,737
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,979,620
Pro Remaining Season Days77
Pro Expenses Per Days$321,508
Pro Estimated Expenses$24,756,116
Farm Remaining Season Days69
Farm Expenses Per Days$9,152
Farm Estimated Expenses$631,488
Estimated Season Expenses$25,387,604
Season Salary Cap$55,800,000
Estimate Under Maximum Salary Cap of $79,500,000$23,700,000
Estimate Over Minimum Salary Cap of $20,000,000 $35,800,000
Current Bank Account$31,647,986
Projected Bank Account$19,240,002

Pro Players Salaries

Zach Parise $7,500,000 (3)
Thomas Vanek $6,000,000 (2)
Joe Pavelski $6,000,000 (1)
Henrik Zetterberg $5,500,000 (2)
Marian Gaborik $4,500,000 (1)
Patrick Marleau $4,000,000 (1)
Josh Gorges $3,900,000 (1)
Vladimir Sobotka $3,250,000 (4)
Marcus Kruger $2,500,000 (2)
Ryan Miller $2,500,000 (2)
Lauri Korpikoski $2,000,000 (2)
Tom Pyatt $1,250,000 (3)
Nate Guenin $1,000,000 (1)
Louis Domingue $950,000 (3)
Keegan Lowe $850,000 (4)
Petter Granberg $850,000 (1)
Nick DeSimone $650,000 (2)
Mike Richards $650,000 (1)
Cameron Gaunce $650,000 (1)
Matt Hendricks $650,000 (1)
Kyle Quincey $650,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $55,800,000
Year 2019 : $32,950,000
Year 2020 : $13,800,000
Year 2021 : $4,100,000
Salary Average Commitment
Year 2018 : $52,483,000
Year 2019 : $30,483,000
Year 2020 : $13,250,000
Year 2021 : $4,000,000
Salary Cap with 1 Way Contract
Year 2018 : $55,800,000
Year 2019 : $32,950,000
Year 2020 : $13,800,000
Year 2021 : $4,100,000

Farm Players Salaries

Dominik Masin $85,000 (2)
Pheonix Copley $85,000 (2)
Wade Megan $85,000 (1)
Dennis Robertson $75,000 (2)
Michael Paliotta $75,000 (1)
Joonas Korpisalo $75,000 (1)
Kyle Rau $65,000 (1)
Radim Simek $65,000 (2)
Mason Marchment $65,000 (2)
John Stevens $65,000 (2)
Mitch Hults $65,000 (2)
Erik Karlsson94 $65,000 (1)
David Booth $65,000 (1)
Freddie Tiffels $65,000 (2)
Hampus Gustafsson $65,000 (2)
Ryan Carpenter $65,000 (1)
Jamie McBain $65,000 (1)
Hunter Warner $65,000 (2)
Chris Mueller $55,000 (1)
Andre Benoit $50,000 (3)
Anthony Peters $50,000 (3)
Ben Walker $50,000 (3)
Austin Ortega $50,000 (3)
Barry Goers $50,000 (3)
Total Farm Players24
Salary Commitment
Year 2018 : $1,565,000
Year 2019 : $950,000
Year 2020 : $250,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,270,000
Year 2019 : $935,000
Year 2020 : $250,000
Year 2021 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 4,612 - 76.87%
Level 2: 5000 - $60 - 3,946 - 78.93%
Level 3: 2000 - $35 - 1,507 - 75.37%
Level 4: 4000 - $20 - 3,849 - 96.21%
Luxury : 1000 - $200 - 769 - 76.90%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %14,684 - 81.58%
Average Income per Game$785,226
Year to Date Revenue$18,060,188

Expense

Pro Players Total Salaries$79,355,000
Farm Players Total Salaries$1,305,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,843,359
Farm Year To Date Expenses$814,281
Pro Salary Cap To Date$44,826,589
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,134,060
Pro Remaining Season Days77
Pro Expenses Per Days$451,704
Pro Estimated Expenses$34,781,208
Farm Remaining Season Days69
Farm Expenses Per Days$7,632
Farm Estimated Expenses$526,608
Estimated Season Expenses$35,307,816
Season Salary Cap$79,355,000
Estimate Under Maximum Salary Cap of $79,500,000$145,000
Estimate Over Minimum Salary Cap of $20,000,000 $59,355,000
Current Bank Account$42,444,766
Projected Bank Account$21,271,010

Pro Players Salaries

Evgeni Malkin $9,500,000 (3)
Anze Kopitar $6,800,000 (1)
Kyle Okposo $6,000,000 (2)
Dougie Hamilton $5,750,000 (2)
Mikael Backlund $5,350,000 (4)
Ondrej Palat $5,300,000 (1)
Evander Kane $5,250,000 (1)
Travis Hamonic $4,875,000 (4)
William Karlsson $4,500,000 (1)
Roberto Luongo $4,500,000 (2)
Devan Dubnyk $4,330,000 (4)
David Perron $3,750,000 (2)
Ryan Murray $3,000,000 (2)
Erik Gudbranson $2,750,000 (1)
Ryan Pulock $2,000,000 (3)
Anthony Duclair $1,750,000 (3)
John Moore $1,200,000 (1)
Sam Reinhart $950,000 (1)
Dylan Olsen $650,000 (1)
Denis Malgin $650,000 (2)
Markus Nutivaara $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $79,355,000
Year 2019 : $51,955,000
Year 2020 : $27,805,000
Year 2021 : $14,555,000
Salary Average Commitment
Year 2018 : $60,280,000
Year 2019 : $47,080,000
Year 2020 : $22,930,000
Year 2021 : $9,680,000
Salary Cap with 1 Way Contract
Year 2018 : $79,355,000
Year 2019 : $51,955,000
Year 2020 : $27,805,000
Year 2021 : $14,555,000

Farm Players Salaries

Lance Bouma $100,000 (1)
Tage Thompson $90,000 (2)
Jacob Larsson (Out of Payroll) $90,000 (3)
Filip Chytil $90,000 (3)
Kasperi Kapanen $90,000 (1)
Gabriel Gagne $85,000 (2)
Jeremy Bracco $80,000 (3)
Robin Kovacs $75,000 (2)
Guillaume Brisebois $75,000 (3)
Brian Flynn $75,000 (2)
Peter Cehlarik $70,000 (2)
Connor Ingram $70,000 (3)
Dylan McIlrath $65,000 (1)
Brett Kulak $65,000 (2)
Brenden Kichton $65,000 (2)
Austin Wagner $60,000 (3)
Evan Cowley $50,000 (3)
Cam Darcy $50,000 (1)
Jeff Taylor $50,000 (3)
Total Farm Players19
Salary Commitment
Year 2018 : $1,395,000
Year 2019 : $1,090,000
Year 2020 : $565,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,305,000
Year 2019 : $1,090,000
Year 2020 : $565,000
Year 2021 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 7000 - $85 - 5,820 - 83.14%
Level 2: 5500 - $40 - 5,134 - 93.35%
Level 3: 2500 - $30 - 2,004 - 80.17%
Level 4: 4000 - $20 - 3,755 - 93.86%
Luxury : 1000 - $200 - 780 - 78.01%
Total Capacity :20000

Income

Home Games Left19
Average Attendance - %17,494 - 87.47%
Average Income per Game$793,063
Year to Date Revenue$17,447,396

Expense

Pro Players Total Salaries$79,850,000
Farm Players Total Salaries$2,019,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,338,652
Farm Year To Date Expenses$1,318,440
Pro Salary Cap To Date$44,474,896
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,068,206
Pro Remaining Season Days77
Pro Expenses Per Days$454,469
Pro Estimated Expenses$34,994,113
Farm Remaining Season Days69
Farm Expenses Per Days$11,810
Farm Estimated Expenses$814,890
Estimated Season Expenses$35,809,003
Season Salary Cap$78,225,000
Estimate Under Maximum Salary Cap of $79,500,000$1,275,000
Estimate Over Minimum Salary Cap of $20,000,000 $58,225,000
Current Bank Account$27,723,798
Projected Bank Account$6,983,001

Pro Players Salaries

Shea Weber $7,850,000 (3)
Rick Nash $7,800,000 (2)
Johnny Gaudreau $6,750,000 (3)
Nathan MacKinnon $6,300,000 (3)
David Backes $6,000,000 (4)
Braden Holtby $6,000,000 (4)
T.J. Oshie $5,750,000 (4)
Tyson Barrie $5,500,000 (2)
Nick Leddy $5,500,000 (4)
Patric Hornqvist $4,250,000 (2)
Jack Johnson $3,250,000 (4)
Colin Miller $2,975,000 (4)
Chris Tierney $1,850,000 (3)
Mark Letestu $1,800,000 (4)
Jay Beagle $1,750,000 (3)
Mark Scheifele (Out of Payroll) $1,625,000 (2)
Dennis Seidenberg $1,250,000 (1)
Anton Khudobin $1,200,000 (2)
Jesper Fast $1,000,000 (1)
Pavel Zacha $950,000 (2)
Jesper Bratt $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $79,850,000
Year 2019 : $77,600,000
Year 2020 : $56,275,000
Year 2021 : $31,275,000
Salary Average Commitment
Year 2018 : $79,850,000
Year 2019 : $77,600,000
Year 2020 : $56,275,000
Year 2021 : $31,275,000
Salary Cap with 1 Way Contract
Year 2018 : $79,850,000
Year 2019 : $77,600,000
Year 2020 : $56,275,000
Year 2021 : $31,275,000

Farm Players Salaries

Matt Hunwick $225,000 (3)
Erik Gustafsson $120,000 (4)
Mikhail Vorobyev $92,500 (3)
Chandler Stephenson $87,500 (4)
Brett Bulmer $87,000 (1)
Jayce Hawryluk $85,000 (2)
Klas Dahlbeck $85,000 (4)
Taylor Chorney $80,000 (3)
Carl Dahlstrom $80,000 (2)
Justin Kirkland $75,000 (2)
Alexandre Grenier $72,500 (4)
Matheson Iacopelli $70,000 (3)
Sergey Zborovskiy $70,000 (3)
Eric Tangradi (Out of Payroll) $65,000 (1)
Nate Prosser $65,000 (4)
Michael Leighton $65,000 (1)
Jannik Hansen $65,000 (3)
Reece Scarlett $65,000 (4)
Mark Fraser $60,000 (1)
Adam Clendening $60,000 (4)
Richard Bachman $60,000 (1)
Garrett Mitchell $50,000 (1)
Jean-Francois Berube $50,000 (1)
Mac Carruth $50,000 (1)
Blake Pietila $50,000 (1)
Tyler Moy $50,000 (3)
Dominik Simon $50,000 (1)
Zac Leslie $50,000 (1)
Andrei Mironov $0 (1)
Total Farm Players29
Salary Commitment
Year 2018 : $2,084,500
Year 2019 : $1,447,500
Year 2020 : $1,207,500
Year 2021 : $555,000
Salary Average Commitment
Year 2018 : $1,881,700
Year 2019 : $1,420,000
Year 2020 : $1,180,000
Year 2021 : $555,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 4,569 - 76.16%
Level 2: 5000 - $60 - 3,889 - 77.78%
Level 3: 2000 - $35 - 1,513 - 75.67%
Level 4: 4000 - $25 - 2,588 - 64.70%
Luxury : 1000 - $200 - 767 - 76.71%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %13,327 - 74.04%
Average Income per Game$769,093
Year to Date Revenue$16,920,052

Expense

Pro Players Total Salaries$71,475,000
Farm Players Total Salaries$797,500
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,833,512
Farm Year To Date Expenses$504,483
Pro Salary Cap To Date$39,699,432
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,612,772
Pro Remaining Season Days77
Pro Expenses Per Days$409,078
Pro Estimated Expenses$31,499,006
Farm Remaining Season Days69
Farm Expenses Per Days$4,664
Farm Estimated Expenses$321,816
Estimated Season Expenses$31,820,822
Season Salary Cap$71,475,000
Estimate Under Maximum Salary Cap of $79,500,000$8,025,000
Estimate Over Minimum Salary Cap of $20,000,000 $51,475,000
Current Bank Account$8,106,790
Projected Bank Account-$9,101,260

Pro Players Salaries

Ryan Johansen $8,000,000 (2)
Nicklas Backstrom $6,700,000 (1)
Ryan Kesler $6,600,000 (2)
Mark Giordano $6,500,000 (3)
Dion Phaneuf $6,000,000 (4)
Nino Niederreiter $5,250,000 (2)
Frederik Andersen $5,000,000 (3)
Mike Cammalleri $4,500,000 (1)
Loui Eriksson $4,300,000 (1)
Michael Frolik $3,450,000 (3)
Sven Baertschi $3,400,000 (2)
Ben Lovejoy $2,500,000 (3)
Micheal Ferland $1,750,000 (1)
Michael Stone $1,150,000 (1)
Curtis Lazar $950,000 (2)
Sam Bennett $950,000 (1)
Mark Jankowski $900,000 (2)
Marcus Pettersson $850,000 (3)
Nikita Tryamkin $750,000 (1)
Teemu Pulkkinen $700,000 (1)
Garret Sparks $675,000 (2)
Devon Toews $600,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $71,475,000
Year 2019 : $50,675,000
Year 2020 : $24,300,000
Year 2021 : $6,000,000
Salary Average Commitment
Year 2018 : $49,425,000
Year 2019 : $34,625,000
Year 2020 : $14,850,000
Year 2021 : $6,000,000
Salary Cap with 1 Way Contract
Year 2018 : $71,475,000
Year 2019 : $50,675,000
Year 2020 : $24,300,000
Year 2021 : $6,000,000

Farm Players Salaries

Joe Colborne $250,000 (3)
Emile Poirier $85,000 (2)
A.J. Greer $85,000 (2)
Dennis Yan $75,000 (3)
David Rittich $72,500 (1)
Cody Goloubef $65,000 (3)
Dustin Tokarski $65,000 (2)
Andrew Mangiapane $50,000 (2)
Reid Duke $50,000 (3)
Total Farm Players9
Salary Commitment
Year 2018 : $797,500
Year 2019 : $725,000
Year 2020 : $440,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $547,500
Year 2019 : $475,000
Year 2020 : $190,000
Year 2021 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 4,597 - 76.61%
Level 2: 5000 - $60 - 3,927 - 78.55%
Level 3: 2000 - $35 - 1,505 - 75.27%
Level 4: 4000 - $20 - 3,815 - 95.39%
Luxury : 1000 - $200 - 784 - 78.37%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %14,629 - 81.27%
Average Income per Game$784,834
Year to Date Revenue$18,836,016

Expense

Pro Players Total Salaries$73,175,000
Farm Players Total Salaries$3,260,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,287,974
Farm Year To Date Expenses$2,088,814
Pro Salary Cap To Date$38,604,219
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,342,178
Pro Remaining Season Days77
Pro Expenses Per Days$415,503
Pro Estimated Expenses$31,993,731
Farm Remaining Season Days69
Farm Expenses Per Days$19,064
Farm Estimated Expenses$1,315,416
Estimated Season Expenses$33,309,147
Season Salary Cap$73,175,000
Estimate Under Maximum Salary Cap of $79,500,000$6,325,000
Estimate Over Minimum Salary Cap of $20,000,000 $53,175,000
Current Bank Account$30,237,186
Projected Bank Account$10,270,217

Pro Players Salaries

Dustin Byfuglien $7,500,000 (4)
Pekka Rinne $6,750,000 (3)
Derek Stepan $6,350,000 (4)
Jaden Schwartz $5,300,000 (2)
Mike Hoffman $5,100,000 (4)
Sami Vatanen $5,000,000 (1)
Derick Brassard $5,000,000 (1)
Kyle Palmieri $4,650,000 (4)
Viktor Arvidsson $4,250,000 (4)
Alex Killorn $3,000,000 (2)
Cody Ceci $2,800,000 (1)
Brock Nelson $2,500,000 (3)
Philipp Grubauer $2,000,000 (4)
Calle Jarnkrok $2,000,000 (4)
Ryan Dzingel $2,000,000 (4)
Andreas Athanasiou $1,875,000 (4)
Nate Schmidt $1,500,000 (3)
Jon Marchessault $1,500,000 (2)
Bryan Rust $1,500,000 (4)
Jamie Oleksiak (Out of Payroll) $1,400,000 (4)
Mark Barberio $1,000,000 (3)
Shea Theodore $900,000 (1)
Shayne Gostisbehere $700,000 (1)
Zac Dalpe $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $74,575,000
Year 2019 : $60,175,000
Year 2020 : $50,375,000
Year 2021 : $38,625,000
Salary Average Commitment
Year 2018 : $53,475,000
Year 2019 : $45,675,000
Year 2020 : $44,175,000
Year 2021 : $34,925,000
Salary Cap with 1 Way Contract
Year 2018 : $74,575,000
Year 2019 : $60,175,000
Year 2020 : $50,375,000
Year 2021 : $38,625,000

Farm Players Salaries

Cody Eakin $375,000 (4)
Brett Connolly $150,000 (3)
Conor Sheary $150,000 (1)
Derrick Pouliot $125,000 (4)
Tomas Jurco $115,000 (4)
Johan Larsson $100,000 (3)
Pontus Aberg $97,500 (4)
Stefan Matteau $95,000 (2)
Samuel Morin $95,000 (1)
Rocco Grimaldi $92,500 (4)
Joseph Morrow $90,000 (4)
John Quenneville $90,000 (2)
Evan Rodrigues $87,500 (4)
Fredrik Claesson $87,500 (4)
J.T. Compher $85,000 (2)
Christian Fischer $85,000 (2)
Frederick Gaudreau $85,000 (1)
Connor Carrick $85,000 (1)
Justin Bailey $80,000 (1)
Filip Chlapik $80,000 (3)
Ryan Sproul $80,000 (3)
Andy Welinski $75,000 (1)
Daniel Altshuller $75,000 (1)
Frederic Allard $70,000 (3)
Kristers Gudlevskis $70,000 (3)
Nick Paul $65,000 (1)
Tobias Lindberg $65,000 (1)
Tomas Nosek $65,000 (1)
Chris Wideman $65,000 (1)
Sean Maguire $60,000 (3)
Alexandre Carrier $60,000 (2)
Caleb Jones $60,000 (3)
John Gilmour $50,000 (2)
Christian Djoos $50,000 (1)
Joseph Blandisi $50,000 (1)
Ondrej Kase $50,000 (1)
Total Farm Players36
Salary Commitment
Year 2018 : $3,260,000
Year 2019 : $2,205,000
Year 2020 : $1,740,000
Year 2021 : $1,070,000
Salary Average Commitment
Year 2018 : $2,671,900
Year 2019 : $2,110,000
Year 2020 : $1,740,000
Year 2021 : $1,070,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 4,549 - 75.81%
Level 2: 5000 - $60 - 3,850 - 77.00%
Level 3: 2000 - $35 - 1,544 - 77.18%
Level 4: 4000 - $20 - 3,751 - 93.76%
Luxury : 1000 - $200 - 754 - 75.42%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %14,447 - 80.26%
Average Income per Game$772,585
Year to Date Revenue$16,996,880

Expense

Pro Players Total Salaries$46,990,000
Farm Players Total Salaries$2,268,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,150,690
Farm Year To Date Expenses$1,280,563
Pro Salary Cap To Date$26,701,008
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,679,124
Pro Remaining Season Days77
Pro Expenses Per Days$276,480
Pro Estimated Expenses$21,288,960
Farm Remaining Season Days69
Farm Expenses Per Days$13,263
Farm Estimated Expenses$915,147
Estimated Season Expenses$22,204,107
Season Salary Cap$46,990,000
Estimate Under Maximum Salary Cap of $79,500,000$32,510,000
Estimate Over Minimum Salary Cap of $20,000,000 $26,990,000
Current Bank Account$47,081,006
Projected Bank Account$39,556,023

Pro Players Salaries

Travis Zajac $5,750,000 (3)
Dmitry Orlov $5,000,000 (1)
Ben Bishop $5,000,000 (4)
Justin Faulk $4,800,000 (1)
Gustav Nyquist $4,500,000 (4)
Radko Gudas $3,850,000 (2)
Rickard Rakell $3,800,000 (4)
Nikita Zadorov $2,150,000 (2)
Jake McCabe $1,600,000 (2)
Jonathon Merrill $1,275,000 (4)
Alexandar Georgiev $990,000 (3)
Timo Meier $950,000 (2)
Scottie Upshall $950,000 (2)
Mikhail Sergachev $950,000 (3)
Max Domi $950,000 (1)
Robby Fabbri $900,000 (1)
Brock McGinn $875,000 (1)
Nick Jensen $800,000 (3)
Oscar Lindberg $700,000 (1)
Barclay Goodrow $700,000 (2)
Matt Benning $500,000 (2)
Mitch Moroz $0 (0)
Brendan Woods $0 (0)
Ryan Olsen $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $46,990,000
Year 2019 : $33,765,000
Year 2020 : $23,065,000
Year 2021 : $14,575,000
Salary Average Commitment
Year 2018 : $38,185,000
Year 2019 : $26,810,000
Year 2020 : $18,965,000
Year 2021 : $10,475,000
Salary Cap with 1 Way Contract
Year 2018 : $46,990,000
Year 2019 : $33,765,000
Year 2020 : $23,065,000
Year 2021 : $14,575,000

Farm Players Salaries

Matt Beleskey $400,000 (3)
Jeff Schultz $150,000 (1)
Eric Gelinas $150,000 (4)
Calle Rosen $125,000 (2)
Colin Greening $95,000 (2)
Mike Blunden $88,000 (2)
Ian McCoshen $85,000 (2)
Andrew MacWilliam $85,000 (1)
Rich Clune $85,000 (1)
Stuart Percy $83,500 (2)
Marcus Sorensen $82,500 (1)
Jonas Siegenthaler $80,000 (3)
Colin McDonald $72,500 (2)
Anthony Stolarz $70,000 (2)
Oskar Sundqvist $70,000 (1)
Anthony Peluso $69,000 (2)
Julian Melchiori $67,500 (1)
Brian Lashoff $65,000 (2)
Anthony Camara $65,000 (2)
Tom McCollum $60,000 (1)
Nathan Noel $60,000 (3)
Ben Thomas $60,000 (2)
John McCarron $50,000 (1)
Austin Carroll $50,000 (1)
Total Farm Players24
Salary Commitment
Year 2018 : $2,268,000
Year 2019 : $1,568,000
Year 2020 : $690,000
Year 2021 : $150,000
Salary Average Commitment
Year 2018 : $2,098,000
Year 2019 : $1,568,000
Year 2020 : $690,000
Year 2021 : $150,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $100 - 4,507 - 75.11%
Level 2: 5000 - $60 - 3,870 - 77.40%
Level 3: 2000 - $35 - 1,543 - 77.14%
Level 4: 4000 - $20 - 3,858 - 96.44%
Luxury : 1000 - $200 - 775 - 77.54%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %14,552 - 80.85%
Average Income per Game$775,272
Year to Date Revenue$20,157,060

Expense

Pro Players Total Salaries$72,750,000
Farm Players Total Salaries$1,413,100
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,139,056
Farm Year To Date Expenses$838,538
Pro Salary Cap To Date$41,455,350
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,629,073
Pro Remaining Season Days77
Pro Expenses Per Days$413,128
Pro Estimated Expenses$31,810,856
Farm Remaining Season Days69
Farm Expenses Per Days$8,264
Farm Estimated Expenses$570,216
Estimated Season Expenses$32,381,072
Season Salary Cap$72,750,000
Estimate Under Maximum Salary Cap of $79,500,000$6,750,000
Estimate Over Minimum Salary Cap of $20,000,000 $52,750,000
Current Bank Account$42,439,783
Projected Bank Account$21,687,784

Pro Players Salaries

Jason Spezza $7,500,000 (3)
Jeff Skinner $5,650,000 (2)
Artemi Panarin $5,650,000 (1)
Corey Crawford $5,250,000 (4)
Jonas Brodin $5,000,000 (1)
James Neal $5,000,000 (1)
Jason Demers $4,500,000 (3)
Dmitry Kulikov $4,250,000 (2)
Jonathan Huberdeau $4,000,000 (2)
Adam Henrique $3,975,000 (4)
Carl Hagelin $3,750,000 (2)
Jacob Trouba $3,500,000 (2)
Johnny Oduya $3,200,000 (2)
Thomas Hickey $2,750,000 (2)
Ryan Strome $2,450,000 (2)
Ryan Spooner $2,000,000 (2)
Andrew Hammond $1,350,000 (1)
Auston Matthews $950,000 (2)
Jimmy Vesey $750,000 (2)
Jake Dotchin $650,000 (3)
Connor Knapp $625,000 (1)
Garrett Noonan $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $72,750,000
Year 2019 : $55,125,000
Year 2020 : $21,875,000
Year 2021 : $9,225,000
Salary Average Commitment
Year 2018 : $38,525,000
Year 2019 : $30,900,000
Year 2020 : $13,250,000
Year 2021 : $5,250,000
Salary Cap with 1 Way Contract
Year 2018 : $72,750,000
Year 2019 : $55,125,000
Year 2020 : $21,875,000
Year 2021 : $9,225,000

Farm Players Salaries

Alexander Burmistrov $97,500 (4)
Lawson Crouse $95,000 (2)
Dylan Sadowy $88,100 (3)
Markus Hannikainen $85,000 (1)
Marco Roy $80,000 (1)
Philip Larsen $75,000 (1)
Jake Paterson $75,000 (1)
Andrew Agozzino $72,500 (2)
Keaton Thompson $70,000 (2)
Tyson Strachan $67,500 (1)
Luke Witkowski $67,500 (2)
Jonathan Racine $65,000 (1)
Bracken Kearns $65,000 (2)
Phillip Di Giuseppe $65,000 (2)
Trevor Carrick $65,000 (1)
Joseph LaBate $65,000 (1)
Adam Pardy $62,500 (1)
Chris Terry $52,500 (1)
Jacob Middleton $50,000 (2)
Anton Cederholm $50,000 (3)
Total Farm Players20
Salary Commitment
Year 2018 : $1,413,100
Year 2019 : $720,600
Year 2020 : $235,600
Year 2021 : $97,500
Salary Average Commitment
Year 2018 : $1,220,600
Year 2019 : $818,100
Year 2020 : $313,100
Year 2021 : $175,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 4,490 - 74.84%
Level 2: 5000 - $60 - 3,851 - 77.02%
Level 3: 2000 - $35 - 1,538 - 76.88%
Level 4: 4000 - $20 - 3,766 - 94.14%
Luxury : 1000 - $200 - 762 - 76.17%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %14,406 - 80.04%
Average Income per Game$769,252
Year to Date Revenue$19,231,300

Expense

Pro Players Total Salaries$64,256,319
Farm Players Total Salaries$2,057,167
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$35,644,557
Farm Year To Date Expenses$1,351,327
Pro Salary Cap To Date$34,906,728
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,308,032
Pro Remaining Season Days77
Pro Expenses Per Days$363,164
Pro Estimated Expenses$27,963,628
Farm Remaining Season Days69
Farm Expenses Per Days$12,030
Farm Estimated Expenses$830,070
Estimated Season Expenses$28,793,698
Season Salary Cap$64,256,319
Estimate Under Maximum Salary Cap of $79,500,000$15,243,681
Estimate Over Minimum Salary Cap of $20,000,000 $44,256,319
Current Bank Account$27,906,579
Projected Bank Account$11,420,913

Pro Players Salaries

Alex Ovechkin $9,538,462 (4)
Vladimir Tarasenko $7,500,000 (1)
Jordan Staal $6,000,000 (2)
Zach Bogosian $5,142,857 (1)
Chris Kreider $5,000,000 (4)
Andrei Vasilevskiy $5,000,000 (4)
Ryan McDonagh $4,700,000 (1)
Mats Zuccarello $4,500,000 (2)
Martin Hanzal $3,100,000 (1)
Carl Gunnarsson $2,900,000 (2)
Joffrey Lupul $2,000,000 (1)
Ryan Murphy $1,400,000 (1)
Jared Cowen (Out of Payroll) $1,000,000 (3)
Magnus Paajarvi $950,000 (2)
Jakob Chychrun $900,000 (2)
Lucas Johansen $900,000 (3)
Vladislav Kamenev $850,000 (1)
Nicklas Jensen $800,000 (2)
Anthony Cirelli $750,000 (3)
Michael Chaput $675,000 (1)
Tim Heed $650,000 (1)
Linus Ullmark $500,000 (1)
Alexander Kerfoot $500,000 (3)
Total Pro Players23
Salary Commitment
Year 2018 : $65,256,319
Year 2019 : $38,738,462
Year 2020 : $22,688,462
Year 2021 : $19,538,462
Salary Average Commitment
Year 2018 : $41,931,319
Year 2019 : $32,738,462
Year 2020 : $22,688,462
Year 2021 : $19,538,462
Salary Cap with 1 Way Contract
Year 2018 : $65,256,319
Year 2019 : $38,738,462
Year 2020 : $22,688,462
Year 2021 : $19,538,462

Farm Players Salaries

Ahti Oksanen $95,000 (1)
Gemel Smith $85,000 (3)
Rihards Bukarts $85,000 (2)
Ken Appleby $85,000 (4)
Linus Arnesson $81,750 (1)
Teddy Blueger $80,000 (2)
Roope Hintz $80,000 (3)
Mario Lucia $79,250 (1)
Warren Foegele $75,000 (3)
Raman Hrabarenka (Out of Payroll) $75,000 (1)
Greg McKegg $75,000 (1)
Dante Salituro $72,500 (1)
Scott Kosmachuk $72,000 (3)
Henrik Samuelsson $70,000 (3)
Joseph Cramarossa $70,000 (2)
Colby Robak $70,000 (2)
Brennan Serville $70,000 (1)
Darren Kramer $65,000 (1)
Tyler Biggs $65,000 (2)
Chase De Leo $65,000 (1)
Damir Sharipzianov $64,167 (1)
Alex Gudbranson $62,500 (1)
Garrett Wilson $60,000 (1)
Sergey Tolchinsky $60,000 (2)
Dylan Labbe $60,000 (1)
Michael Houser $60,000 (1)
Vincent Dunn $50,000 (3)
Stepan Falkovsky $50,000 (3)
Emil Johansson $50,000 (3)
Brady Vail $50,000 (2)
Luc Snuggerud $50,000 (2)
Total Farm Players31
Salary Commitment
Year 2018 : $2,132,167
Year 2019 : $1,147,000
Year 2020 : $617,000
Year 2021 : $85,000
Salary Average Commitment
Year 2018 : $1,740,967
Year 2019 : $1,077,000
Year 2020 : $617,000
Year 2021 : $85,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6500 - $90 - 5,957 - 91.64%
Level 2: 5500 - $50 - 5,035 - 91.55%
Level 3: 2500 - $25 - 2,026 - 81.06%
Level 4: 4500 - $20 - 3,882 - 86.26%
Luxury : 1000 - $180 - 945 - 94.52%
Total Capacity :20000

Income

Home Games Left18
Average Attendance - %17,845 - 89.23%
Average Income per Game$869,030
Year to Date Revenue$19,987,700

Expense

Pro Players Total Salaries$65,100,000
Farm Players Total Salaries$3,370,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,226,802
Farm Year To Date Expenses$1,972,407
Pro Salary Cap To Date$37,039,651
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,642,548
Pro Remaining Season Days77
Pro Expenses Per Days$374,860
Pro Estimated Expenses$28,864,220
Farm Remaining Season Days69
Farm Expenses Per Days$19,708
Farm Estimated Expenses$1,359,852
Estimated Season Expenses$30,224,072
Season Salary Cap$65,100,000
Estimate Under Maximum Salary Cap of $79,500,000$14,400,000
Estimate Over Minimum Salary Cap of $20,000,000 $45,100,000
Current Bank Account$45,841,488
Projected Bank Account$31,259,964

Pro Players Salaries

Sidney Crosby $8,700,000 (1)
Sergei Bobrovsky $7,400,000 (2)
Ryan Suter $7,000,000 (4)
Andrew Ladd $5,500,000 (2)
Roman Josi $4,300,000 (3)
Jake Gardiner $4,050,000 (4)
Alex Galchenyuk $3,750,000 (2)
Justin Williams $3,000,000 (1)
Brandon Dubinsky $3,000,000 (4)
Nick Bonino $2,600,000 (2)
Richard Panik $2,550,000 (4)
John Gibson $2,300,000 (2)
Deryk Engelland $2,200,000 (1)
Sean Couturier $2,000,000 (1)
Leo Komarov $2,000,000 (1)
Zach Werenski $950,000 (2)
Nikolaj Ehlers $950,000 (1)
Ivan Provorov $950,000 (2)
Mitch Marner $950,000 (2)
Mikko Rantanen $950,000 (1)
Travis Ewanyk $0 (0)
Ryan Culkin $0 (0)
Joe Basaraba $0 (0)
Patrice Cormier $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $65,100,000
Year 2019 : $45,300,000
Year 2020 : $20,900,000
Year 2021 : $16,600,000
Salary Average Commitment
Year 2018 : $27,475,000
Year 2019 : $20,275,000
Year 2020 : $5,125,000
Year 2021 : $5,125,000
Salary Cap with 1 Way Contract
Year 2018 : $65,100,000
Year 2019 : $45,300,000
Year 2020 : $20,900,000
Year 2021 : $16,600,000

Farm Players Salaries

Kevin Bieksa $460,000 (1)
Nikolai Kulemin $310,000 (2)
Craig Anderson $250,000 (4)
Brian Boyle $200,000 (2)
Mikhail Grabovski $170,000 (4)
Carter Rowney $90,000 (3)
Matthew Spencer $85,000 (3)
Mitchell Stephens $85,000 (3)
Oscar Dansk $85,000 (3)
Collin Delia $85,000 (2)
Brendan Guhle $80,000 (3)
Ryan Collins $80,000 (3)
Daniel Sprong $80,000 (1)
Samuel Girard $80,000 (3)
Mason Geertsen $65,000 (1)
Matt Bartkowski $65,000 (4)
Paul Carey $65,000 (3)
Ales Hemsky $65,000 (4)
Chris Butler $65,000 (4)
Jacob MacDonald $65,000 (1)
Shawn Ouellette-St. Amant $65,000 (3)
Nick Ellis $65,000 (3)
Justin Scott $65,000 (3)
Joshua Winquist $65,000 (2)
Ville Husso $65,000 (2)
Dillon Simpson $65,000 (2)
Blaine Byron $50,000 (1)
Connor Hobbs $50,000 (3)
Gabriel Fontaine $50,000 (3)
Cole Ully $50,000 (1)
Tyler Motte $50,000 (2)
Jeremy Gregoire $50,000 (1)
Gage Quinney $50,000 (3)
Anders Bjork $50,000 (3)
Jaedon Descheneau $50,000 (2)
Total Farm Players35
Salary Commitment
Year 2018 : $3,370,000
Year 2019 : $2,550,000
Year 2020 : $1,660,000
Year 2021 : $615,000
Salary Average Commitment
Year 2018 : $3,233,750
Year 2019 : $2,658,750
Year 2020 : $1,660,000
Year 2021 : $615,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 4,577 - 76.29%
Level 2: 5000 - $60 - 3,875 - 77.50%
Level 3: 2000 - $35 - 1,530 - 76.50%
Level 4: 4000 - $20 - 3,761 - 94.03%
Luxury : 1000 - $200 - 751 - 75.12%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %14,495 - 80.53%
Average Income per Game$775,395
Year to Date Revenue$18,609,480

Expense

Pro Players Total Salaries$59,810,000
Farm Players Total Salaries$2,507,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,847,044
Farm Year To Date Expenses$1,532,704
Pro Salary Cap To Date$33,880,554
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,181,715
Pro Remaining Season Days77
Pro Expenses Per Days$342,514
Pro Estimated Expenses$26,373,578
Farm Remaining Season Days69
Farm Expenses Per Days$14,664
Farm Estimated Expenses$1,011,816
Estimated Season Expenses$27,385,394
Season Salary Cap$59,810,000
Estimate Under Maximum Salary Cap of $79,500,000$19,690,000
Estimate Over Minimum Salary Cap of $20,000,000 $39,810,000
Current Bank Account$40,417,290
Projected Bank Account$26,213,611

Pro Players Salaries

Aleksander Barkov $6,000,000 (3)
William Nylander $5,250,000 (3)
Alex Goligoski $5,250,000 (4)
Justin Schultz $5,000,000 (4)
Niklas Hjalmarsson $4,500,000 (3)
Nikita Zaitsev $4,500,000 (3)
Jake Muzzin $4,000,000 (3)
Marco Scandella (1 Way Contract) $4,000,000 (4)
Evgeni Dadonov $4,000,000 (4)
Jacob Markstrom $3,660,000 (4)
Phillip Danault $3,500,000 (2)
Zach Hyman $2,250,000 (1)
Nick Shore $1,000,000 (1)
Matthew Tkachuk $950,000 (2)
Jack Eichel $950,000 (1)
Clayton Keller $950,000 (3)
Brandon Carlo $850,000 (2)
Steven Santini $850,000 (2)
Tristan Jarry $850,000 (1)
Pavel Buchnevich $750,000 (2)
Esa Lindell $750,000 (1)
Frank Corrado $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $59,810,000
Year 2019 : $54,010,000
Year 2020 : $47,110,000
Year 2021 : $21,910,000
Salary Average Commitment
Year 2018 : $57,260,000
Year 2019 : $54,010,000
Year 2020 : $47,110,000
Year 2021 : $21,910,000
Salary Cap with 1 Way Contract
Year 2018 : $59,810,000
Year 2019 : $54,010,000
Year 2020 : $47,110,000
Year 2021 : $21,910,000

Farm Players Salaries

Matt Read $362,500 (1)
Martin Marincin $125,000 (1)
Dmitrij Jaskin $100,000 (1)
Petteri Lindbohm $100,000 (1)
Nicholas Merkley $90,000 (3)
Timothy Liljegren $90,000 (3)
Frederik Gauthier $90,000 (1)
Adrian Kempe $90,000 (1)
Eric Cornel $85,000 (2)
Ryan MacInnis $85,000 (2)
Nic Petan $85,000 (1)
Travis Dermott $85,000 (2)
Adam Erne $85,000 (1)
Ivan Barbashev $85,000 (1)
Roland McKeown $80,000 (2)
Jack Dougherty $80,000 (2)
Eric Comrie $80,000 (1)
Oliver Kylington $80,000 (1)
Nikita Soshnikov $80,000 (2)
Ty Rattie $70,000 (1)
Samuel Montembeault $70,000 (3)
Dan Vladar $65,000 (2)
Jack Flinn $65,000 (1)
Phil Varone $65,000 (2)
Matt Tennyson (Out of Payroll) $65,000 (2)
Joe Hicketts $65,000 (1)
Reece Willcox $50,000 (2)
Sergei Boikov $50,000 (2)
Adam Ollas Mattsson $50,000 (3)
Total Farm Players29
Salary Commitment
Year 2018 : $2,572,500
Year 2019 : $1,090,000
Year 2020 : $300,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,977,500
Year 2019 : $1,090,000
Year 2020 : $300,000
Year 2021 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogersl Place
Level 1: 6191 - $95 - 5,738 - 92.68%
Level 2: 5150 - $58 - 4,740 - 92.04%
Level 3: 2150 - $34 - 1,578 - 73.42%
Level 4: 4150 - $20 - 3,801 - 91.59%
Luxury : 1000 - $200 - 762 - 76.21%
Total Capacity :18641

Income

Home Games Left18
Average Attendance - %16,619 - 89.15%
Average Income per Game$881,698
Year to Date Revenue$20,279,057

Expense

Pro Players Total Salaries$57,100,000
Farm Players Total Salaries$1,032,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$31,661,459
Farm Year To Date Expenses$777,238
Pro Salary Cap To Date$30,555,310
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,870,566
Pro Remaining Season Days77
Pro Expenses Per Days$327,374
Pro Estimated Expenses$25,207,798
Farm Remaining Season Days69
Farm Expenses Per Days$6,038
Farm Estimated Expenses$416,622
Estimated Season Expenses$25,624,420
Season Salary Cap$57,100,000
Estimate Under Maximum Salary Cap of $79,500,000$22,400,000
Estimate Over Minimum Salary Cap of $20,000,000 $37,100,000
Current Bank Account$15,707,289
Projected Bank Account$5,953,435

Pro Players Salaries

Johnny Boychuk $6,000,000 (1)
Nikita Kucherov $5,500,000 (3)
Bobby Ryan $5,125,000 (2)
Mikko Koivu $4,750,000 (2)
Steve Mason $4,100,000 (3)
Mikkel Boedker $3,850,000 (2)
Brendan Gallagher $3,750,000 (1)
John-Michael Liles $3,000,000 (1)
Michal Neuvirth $2,600,000 (1)
Jamie McGinn $2,500,000 (2)
Radek Faksa $2,500,000 (4)
Shawn Matthias $2,000,000 (1)
David Schlemko $1,750,000 (1)
Yannick Weber $1,500,000 (2)
Kyle Clifford $1,150,000 (2)
Klim Kostin (Out of Payroll) $900,000 (3)
Madison Bowey $800,000 (1)
Alex Lintuniemi $800,000 (2)
Jordan Schroeder $800,000 (1)
Andreas Martinsen $750,000 (1)
Zach Sanford $750,000 (2)
Brett Lernout $750,000 (1)
Matt Puempel $725,000 (2)
Devante Smith-Pelly $650,000 (1)
Josh Anderson $500,000 (1)
Josh Brown $500,000 (1)
Olivier Archambault $0 (0)
Garrett Meurs $0 (0)
Scott Glennie $0 (0)
Dalton Smith $0 (0)
Total Pro Players30
Salary Commitment
Year 2018 : $58,000,000
Year 2019 : $34,150,000
Year 2020 : $13,000,000
Year 2021 : $2,500,000
Salary Average Commitment
Year 2018 : $38,750,000
Year 2019 : $23,300,000
Year 2020 : $7,500,000
Year 2021 : $2,500,000
Salary Cap with 1 Way Contract
Year 2018 : $58,000,000
Year 2019 : $34,150,000
Year 2020 : $13,000,000
Year 2021 : $2,500,000

Farm Players Salaries

Michael Hutchinson $135,000 (1)
Brian Strait $92,500 (2)
Brendan Lemieux $85,000 (2)
Keegan Kolesar $75,000 (3)
Yan-Pavel Laplante $75,000 (2)
Michael Latta $75,000 (1)
Thomas Schemitsch (Out of Payroll) $70,000 (2)
Pierre-Cedric Labrie $65,000 (1)
Jason Akeson $65,000 (1)
Zac Rinaldo $65,000 (2)
Calle Andersson $60,000 (1)
Josh Jooris $60,000 (1)
Parker Wotherspoon $60,000 (3)
Anthony Louis $50,000 (2)
Total Farm Players14
Salary Commitment
Year 2018 : $1,032,500
Year 2019 : $572,500
Year 2020 : $135,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $920,000
Year 2019 : $480,000
Year 2020 : $135,000
Year 2021 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 4,555 - 75.92%
Level 2: 5000 - $60 - 3,843 - 76.86%
Level 3: 2000 - $35 - 1,530 - 76.48%
Level 4: 4000 - $20 - 3,814 - 95.34%
Luxury : 1000 - $200 - 775 - 77.46%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %14,516 - 80.64%
Average Income per Game$776,663
Year to Date Revenue$14,756,592

Expense

Pro Players Total Salaries$66,000,000
Farm Players Total Salaries$5,319,500
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,321,196
Farm Year To Date Expenses$3,201,136
Pro Salary Cap To Date$37,608,930
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,086,580
Pro Remaining Season Days77
Pro Expenses Per Days$375,698
Pro Estimated Expenses$28,928,746
Farm Remaining Season Days69
Farm Expenses Per Days$31,108
Farm Estimated Expenses$2,146,452
Estimated Season Expenses$31,075,198
Season Salary Cap$66,000,000
Estimate Under Maximum Salary Cap of $79,500,000$13,500,000
Estimate Over Minimum Salary Cap of $20,000,000 $46,000,000
Current Bank Account$6,927,291
Projected Bank Account-$7,061,327

Pro Players Salaries

Ryan Getzlaf $8,000,000 (3)
Ryan O'Reilly $7,250,000 (1)
Alex Pietrangelo $6,500,000 (4)
Torey Krug $5,000,000 (3)
Alexander Wennberg $4,750,000 (3)
Marc-Edouard Vlasic $4,200,000 (2)
Andrej Sekera $4,000,000 (4)
Wayne Simmonds $3,975,000 (1)
Mattias Ekholm $3,750,000 (4)
Niklas Kronwall $3,750,000 (4)
Troy Brouwer $2,500,000 (4)
Riley Sheahan $2,000,000 (1)
Blake Comeau $2,000,000 (1)
Brooks Orpik $1,900,000 (3)
Kari Lehtonen $1,800,000 (4)
Carter Hutton $1,125,000 (2)
Joel Edmundson $900,000 (1)
Brady Skjei $900,000 (1)
Anthony Beauvillier $900,000 (2)
Artturi Lehkonen $800,000 (2)
Kevin Rooney $0 (0)
Kent Simpson $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $66,000,000
Year 2019 : $48,975,000
Year 2020 : $41,950,000
Year 2021 : $22,300,000
Salary Average Commitment
Year 2018 : $36,325,000
Year 2019 : $30,125,000
Year 2020 : $23,100,000
Year 2021 : $12,050,000
Salary Cap with 1 Way Contract
Year 2018 : $66,000,000
Year 2019 : $48,975,000
Year 2020 : $41,950,000
Year 2021 : $22,300,000

Farm Players Salaries

Carey Price $950,000 (2)
Scott Darling $380,000 (3)
Jordan Martinook $180,000 (2)
Beau Bennett $115,000 (1)
Chris Stewart $110,000 (2)
Kevin Connauton $100,000 (3)
Brian Gibbons $100,000 (4)
Darcy Kuemper $100,000 (4)
Michal Kempny $95,000 (3)
Thomas Chabot $95,000 (3)
Brendan Perlini $95,000 (2)
Cal Petersen $92,500 (1)
Jason Dickinson $90,000 (1)
Morgan Klimchuk $90,000 (1)
Jason Chimera $87,500 (2)
Justin Holl $87,500 (4)
Jimmy Hayes $87,500 (4)
Brett Pollock $85,000 (3)
Mason McDonald $85,000 (3)
Thatcher Demko $85,000 (2)
Brandon Halverson $80,000 (2)
Alexander Volkov $80,000 (3)
Nicolas Aube-Kubel $80,000 (2)
Zach Nastasiuk $80,000 (1)
Tim Schaller $77,500 (4)
Jonas Johansson $75,000 (2)
Brandon Pirri $75,000 (4)
Matt Lorito $75,000 (3)
John Hayden $75,000 (2)
Derek Ryan $75,000 (2)
Michael Amadio $70,000 (2)
Curtis McKenzie (Out of Payroll) $70,000 (4)
Kevin Boyle $67,500 (1)
Zack Mitchell $67,500 (1)
Casey DeSmith $67,500 (1)
Chad Ruhwedel $65,000 (3)
Dan Renouf $65,000 (2)
Alexandre Fortin $65,000 (2)
Niki Petti $65,000 (2)
Thomas DiPauli $65,000 (2)
Cavan Fitzgerald $65,000 (2)
Nikita Jevpalovs $63,250 (1)
Jack Campbell $61,250 (1)
Jean-Sebastien Dea $60,000 (1)
Jordan Subban $60,000 (1)
Seth Helgeson $60,000 (3)
Christian Wolanin $60,000 (3)
Hudson Fasching $60,000 (2)
Vinnie Hinostroza $50,000 (1)
Conner Bleackley $50,000 (2)
Jake Bischoff $50,000 (3)
Jeremiah Addison $50,000 (3)
Daniel Audette $50,000 (2)
Rourke Chartier $50,000 (2)
Christian Jaros $50,000 (3)
Total Farm Players55
Salary Commitment
Year 2018 : $5,389,500
Year 2019 : $4,425,000
Year 2020 : $1,927,500
Year 2021 : $597,500
Salary Average Commitment
Year 2018 : $3,755,750
Year 2019 : $3,337,500
Year 2020 : $1,890,000
Year 2021 : $637,500

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $90 - 5,668 - 94.46%
Level 2: 5000 - $55 - 4,759 - 95.18%
Level 3: 2000 - $30 - 1,906 - 95.28%
Level 4: 4000 - $20 - 3,762 - 94.04%
Luxury : 1000 - $200 - 768 - 76.77%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,862 - 93.68%
Average Income per Game$846,230
Year to Date Revenue$19,463,292

Expense

Pro Players Total Salaries$77,036,111
Farm Players Total Salaries$1,881,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,817,770
Farm Year To Date Expenses$1,182,351
Pro Salary Cap To Date$43,026,720
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,232,142
Pro Remaining Season Days77
Pro Expenses Per Days$438,749
Pro Estimated Expenses$33,783,673
Farm Remaining Season Days69
Farm Expenses Per Days$11,003
Farm Estimated Expenses$759,207
Estimated Season Expenses$34,542,880
Season Salary Cap$77,036,111
Estimate Under Maximum Salary Cap of $79,500,000$2,463,889
Estimate Over Minimum Salary Cap of $20,000,000 $57,036,111
Current Bank Account$21,723,585
Projected Bank Account$2,412,847

Pro Players Salaries

Claude Giroux $8,000,000 (1)
Henrik Lundqvist $8,000,000 (3)
Victor Hedman $7,500,000 (3)
Jeff Carter $5,125,000 (4)
Reilly Smith $5,000,000 (1)
Brad Marchand $5,000,000 (2)
Alexander Edler $5,000,000 (3)
Vincent Trocheck $4,400,000 (1)
David Savard $4,250,000 (2)
Darren Helm $3,850,000 (2)
Luke Schenn $3,500,000 (2)
Erik Haula $3,000,000 (3)
Kevin Hayes $2,600,000 (4)
Nick Holden $2,550,000 (3)
Justin Abdelkader $2,300,000 (3)
Melker Karlsson $2,000,000 (3)
Antoine Vermette $1,250,000 (2)
Patrik Nemeth $1,111,111 (1)
Torrey Mitchell $1,000,000 (1)
Dennis Wideman $900,000 (2)
Alex Stalock $700,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $77,036,111
Year 2019 : $57,525,000
Year 2020 : $38,775,000
Year 2021 : $7,725,000
Salary Average Commitment
Year 2018 : $56,611,111
Year 2019 : $43,250,000
Year 2020 : $29,750,000
Year 2021 : $6,200,000
Salary Cap with 1 Way Contract
Year 2018 : $77,036,111
Year 2019 : $57,525,000
Year 2020 : $38,775,000
Year 2021 : $7,725,000

Farm Players Salaries

Zach Aston-Reese $92,500 (4)
Christian Thomas $90,000 (1)
Filip Hronek $85,000 (3)
Zack MacEwen $85,000 (4)
Vitek Vanecek $85,000 (2)
Matthew Highmore $77,500 (3)
Lee Stempniak $75,000 (1)
Tim McGauley $75,000 (3)
Kasimir Kaskisuo $75,000 (3)
Nathan Gerbe $75,000 (2)
Kyle Capobianco (Out of Payroll) $75,000 (3)
Anthony Beauregard $75,000 (3)
Kevin Ekman-Larsson $75,000 (3)
Vili Saarijarvi $75,000 (3)
Giovanni Fiore $70,000 (3)
Lane Pederson $70,000 (3)
Joe Cannata $66,500 (1)
Oscar Fantenberg $65,000 (4)
Clayton Stoner $65,000 (1)
Casey Bailey $65,000 (1)
Chris Conner $65,000 (11)
Jordan Caron $65,000 (1)
Max McCormick $65,000 (2)
Travis Morin $65,000 (1)
Patrick Brown $65,000 (1)
Zach Redmond $65,000 (1)
Travis Boyd $50,000 (1)
Total Farm Players27
Salary Commitment
Year 2018 : $1,956,500
Year 2019 : $1,285,000
Year 2020 : $1,060,000
Year 2021 : $307,500
Salary Average Commitment
Year 2018 : $1,906,500
Year 2019 : $1,285,000
Year 2020 : $1,060,000
Year 2021 : $307,500

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 4,565 - 76.08%
Level 2: 5000 - $60 - 3,846 - 76.92%
Level 3: 2000 - $35 - 1,545 - 77.23%
Level 4: 4000 - $20 - 3,809 - 95.22%
Luxury : 1000 - $200 - 767 - 76.68%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %14,531 - 80.73%
Average Income per Game$776,668
Year to Date Revenue$17,863,356

Expense

Pro Players Total Salaries$69,610,000
Farm Players Total Salaries$3,075,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,600,934
Farm Year To Date Expenses$1,900,879
Pro Salary Cap To Date$38,805,425
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,980,018
Pro Remaining Season Days77
Pro Expenses Per Days$395,587
Pro Estimated Expenses$30,460,199
Farm Remaining Season Days69
Farm Expenses Per Days$17,982
Farm Estimated Expenses$1,240,758
Estimated Season Expenses$31,700,957
Season Salary Cap$69,610,000
Estimate Under Maximum Salary Cap of $79,500,000$9,890,000
Estimate Over Minimum Salary Cap of $20,000,000 $49,610,000
Current Bank Account$3,331,537
Projected Bank Account-$14,389,402

Pro Players Salaries

Jonathan Toews $10,000,000 (4)
Patrick Kane $10,000,000 (1)
Aaron Ekblad $7,500,000 (4)
Jonathan Drouin $5,500,000 (4)
Jeff Petry $5,125,000 (2)
Matt Murray $4,285,000 (4)
Olli Maatta $4,000,000 (3)
Marcus Johansson $4,000,000 (3)
Anthony Mantha $3,500,000 (3)
Andrew Shaw $3,000,000 (3)
Robert Hagg $1,800,000 (3)
Derek MacKenzie $1,350,000 (1)
Devin Shore $1,200,000 (4)
Paul Byron $1,200,000 (2)
Jordie Benn $1,100,000 (2)
Charlie Lindgren $950,000 (1)
Matt Cullen $900,000 (1)
Noah Juulsen $900,000 (3)
Travis Konecny $900,000 (2)
Mike Matheson $900,000 (1)
Curtis McElhinney $850,000 (2)
Andrew Copp $650,000 (1)
Mattias Backman $0 (0)
Total Pro Players23
Salary Commitment
Year 2018 : $69,610,000
Year 2019 : $54,860,000
Year 2020 : $45,685,000
Year 2021 : $28,485,000
Salary Average Commitment
Year 2018 : $61,310,000
Year 2019 : $48,110,000
Year 2020 : $38,935,000
Year 2021 : $21,735,000
Salary Cap with 1 Way Contract
Year 2018 : $69,610,000
Year 2019 : $54,860,000
Year 2020 : $45,685,000
Year 2021 : $28,485,000

Farm Players Salaries

Ryan Hartman $180,000 (3)
Jacob de La Rose $95,000 (2)
Dylan Strome $95,000 (3)
Martin Frk $95,000 (2)
Nick Cousins $90,000 (3)
Sonny Milano $90,000 (1)
Michael McCarron $90,000 (1)
Nikita Scherbak $90,000 (1)
Matthew O'Connor $90,000 (1)
Frank Vatrano $90,000 (1)
Jack Roslovic $90,000 (2)
Darren Raddysh $90,000 (4)
Zachary Fucale $85,000 (1)
Charles Hudon $85,000 (2)
T.J. Brennan $80,000 (1)
Andrew Miller $80,000 (1)
Daniel Carr $80,000 (1)
Brennan Menell $75,000 (3)
Jean-Christophe Beaudin $75,000 (3)
Matt Carey $75,000 (1)
Tim Bozon $75,000 (1)
Rinat Valiev $75,000 (1)
Ryan Haggerty $70,000 (1)
Danick Martel $70,000 (2)
Sam Anas $70,000 (1)
Michael Carcone $70,000 (1)
Victor Mete $65,000 (3)
Kyle Platzer $65,000 (1)
Lucas Wallmark $65,000 (2)
Daniel Pribyl $65,000 (1)
Jacob Graves $65,000 (2)
Tanner Fritz $60,000 (3)
Mac Bennett $60,000 (1)
MacKenzie Weegar $60,000 (1)
Michael Mersch $60,000 (2)
Markus Eisenschmid $55,000 (1)
Angelo Miceli $55,000 (1)
Simon Bourque $50,000 (3)
Axel Holmstrom $50,000 (3)
Joakim Ryan $50,000 (1)
James de Haas $0 (1)
Total Farm Players41
Salary Commitment
Year 2018 : $3,075,000
Year 2019 : $1,455,000
Year 2020 : $830,000
Year 2021 : $90,000
Salary Average Commitment
Year 2018 : $2,440,000
Year 2019 : $1,420,000
Year 2020 : $830,000
Year 2021 : $90,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 4,585 - 76.42%
Level 2: 5000 - $60 - 3,794 - 75.88%
Level 3: 2000 - $35 - 1,524 - 76.18%
Level 4: 4000 - $20 - 3,854 - 96.35%
Luxury : 1000 - $200 - 766 - 76.64%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %14,523 - 80.68%
Average Income per Game$775,856
Year to Date Revenue$17,844,692

Expense

Pro Players Total Salaries$63,842,221
Farm Players Total Salaries$2,313,750
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,088,840
Farm Year To Date Expenses$1,369,771
Pro Salary Cap To Date$36,379,320
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,965,411
Pro Remaining Season Days77
Pro Expenses Per Days$373,420
Pro Estimated Expenses$28,753,340
Farm Remaining Season Days69
Farm Expenses Per Days$13,531
Farm Estimated Expenses$933,639
Estimated Season Expenses$29,686,979
Season Salary Cap$63,842,221
Estimate Under Maximum Salary Cap of $79,500,000$15,657,779
Estimate Over Minimum Salary Cap of $20,000,000 $43,842,221
Current Bank Account$38,179,159
Projected Bank Account$22,457,591

Pro Players Salaries

Max Pacioretty $6,675,000 (4)
David Pastrnak $6,666,666 (4)
Tyler Seguin $6,650,000 (2)
Sean Monahan $6,500,000 (2)
Ryan Nugent-Hopkins $5,800,000 (1)
Colton Parayko $5,450,000 (2)
T.J. Brodie $4,650,000 (4)
Connor Hellebuyck $4,500,555 (2)
Josh Manson $4,100,000 (4)
J.T. Miller $3,500,000 (2)
Adam Lowry $1,950,000 (1)
Mark Borowiecki $1,200,000 (4)
Brian Dumoulin $1,000,000 (1)
Noah Hanifin $950,000 (1)
Alex Tuch $900,000 (2)
Alex DeBrincat $850,000 (3)
Blake Coleman $750,000 (1)
Malcolm Subban $650,000 (2)
Jaccob Slavin $600,000 (1)
Kevin Labanc $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2018 : $63,842,221
Year 2019 : $52,792,221
Year 2020 : $24,141,666
Year 2021 : $23,291,666
Salary Average Commitment
Year 2018 : $22,500,000
Year 2019 : $14,950,000
Year 2020 : $3,450,000
Year 2021 : $2,600,000
Salary Cap with 1 Way Contract
Year 2018 : $63,842,221
Year 2019 : $52,792,221
Year 2020 : $24,141,666
Year 2021 : $23,291,666

Farm Players Salaries

Spencer Foo $180,000 (2)
Brett Ritchie $180,000 (2)
Nick Seeler $100,000 (4)
Jordan Nolan $100,000 (4)
Vinni Lettieri $95,000 (2)
Jake Debrusk $95,000 (2)
Nolan Patrick $95,000 (3)
Jakub Jerabek $95,000 (4)
William Carrier $95,000 (3)
Austin Czarnik $92,500 (1)
Laurent Dauphin $85,000 (1)
Nicolas Meloche $85,000 (3)
Chris Bigras $85,000 (1)
Lukas Sedlak $85,000 (2)
Cedric Paquette $81,250 (1)
Tyler Parsons $80,000 (3)
Jeremy Lauzon $80,000 (3)
Nicholas Baptiste $75,000 (1)
Blake Speers $75,000 (3)
Kyle Wood $70,000 (2)
Brandon Gignac $70,000 (3)
Kevin Roy $65,000 (2)
Nicolas Roy $65,000 (3)
Miles Wood $65,000 (2)
Ryan Fitzgerald $60,000 (3)
Mathieu Joseph $60,000 (3)
Total Farm Players26
Salary Commitment
Year 2018 : $2,313,750
Year 2019 : $1,895,000
Year 2020 : $1,060,000
Year 2021 : $295,000
Salary Average Commitment
Year 2018 : $1,885,000
Year 2019 : $1,792,500
Year 2020 : $1,045,000
Year 2021 : $295,000

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 4,537 - 75.62%
Level 2: 5000 - $60 - 3,848 - 76.96%
Level 3: 2000 - $25 - 1,968 - 98.42%
Level 4: 4000 - $10 - 4,000 - 99.99%
Luxury : 1000 - $200 - 778 - 77.82%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %15,131 - 84.06%
Average Income per Game$743,537
Year to Date Revenue$19,331,956

Expense

Pro Players Total Salaries$78,175,000
Farm Players Total Salaries$2,167,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,344,406
Farm Year To Date Expenses$1,269,000
Pro Salary Cap To Date$44,546,664
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,153,052
Pro Remaining Season Days77
Pro Expenses Per Days$444,553
Pro Estimated Expenses$34,230,581
Farm Remaining Season Days69
Farm Expenses Per Days$12,675
Farm Estimated Expenses$874,575
Estimated Season Expenses$35,105,156
Season Salary Cap$78,175,000
Estimate Under Maximum Salary Cap of $79,500,000$1,325,000
Estimate Over Minimum Salary Cap of $20,000,000 $58,175,000
Current Bank Account$16,154,816
Projected Bank Account-$7,797,288

Pro Players Salaries

Oliver Ekman-Larsson $8,250,000 (2)
Drew Doughty $7,500,000 (2)
Tuukka Rask $7,000,000 (4)
Keith Yandle $6,350,000 (2)
Jordan Eberle $6,000,000 (4)
John Tavares $6,000,000 (1)
Mikael Granlund $5,750,000 (1)
Kevin Shattenkirk $5,700,000 (3)
Nick Foligno $5,000,000 (1)
Karl Alzner $4,500,000 (2)
Victor Rask $4,000,000 (1)
Luca Sbisa $3,500,000 (4)
Matt Calvert $2,000,000 (3)
Vladislav Namestnikov $2,000,000 (2)
Matthew Nieto $1,200,000 (2)
Tommy Wingels $850,000 (2)
Brayden Point $700,000 (2)
Jake Guentzel $700,000 (2)
Antoine Bibeau $675,000 (2)
Gustav Forsling $500,000 (2)
Branden Troock $0 (0)
Colin Smith $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $78,175,000
Year 2019 : $57,425,000
Year 2020 : $24,200,000
Year 2021 : $16,500,000
Salary Average Commitment
Year 2018 : $62,975,000
Year 2019 : $47,225,000
Year 2020 : $18,500,000
Year 2021 : $16,500,000
Salary Cap with 1 Way Contract
Year 2018 : $78,175,000
Year 2019 : $57,425,000
Year 2020 : $24,200,000
Year 2021 : $16,500,000

Farm Players Salaries

Andre Burakovsky $300,000 (2)
Connor Brown $210,000 (2)
Luke Kunin $95,000 (3)
Jared McCann $90,000 (1)
David Warsofsky $90,000 (3)
Joel Eriksson Ek $90,000 (2)
Erik Cernak $85,000 (3)
Remi Elie $85,000 (1)
Mirco Mueller $85,000 (2)
Tyler Bertuzzi $80,000 (1)
Brendan Leipsic $77,500 (2)
Ryan Stanton $75,000 (3)
Blake Siebenaler $70,000 (2)
Carter Verhaeghe $70,000 (1)
Jonathan Diaby $65,000 (2)
Troy Bourke $65,000 (2)
Michael Downing $65,000 (2)
Jan Kostalek $60,000 (1)
Ryan Graves $60,000 (1)
Dysin Mayo $50,000 (2)
Maxim Mamin $50,000 (3)
Andreas Johnsson $50,000 (2)
Riley Barber (Out of Payroll) $50,000 (1)
Kyle Burroughs $50,000 (1)
Samuel Blais $50,000 (2)
Colby Williams $50,000 (2)
Tomas Hyka $0 (1)
Total Farm Players27
Salary Commitment
Year 2018 : $2,167,500
Year 2019 : $1,622,500
Year 2020 : $395,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,650,000
Year 2019 : $1,650,000
Year 2020 : $395,000
Year 2021 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $80 - 5,851 - 97.52%
Level 2: 5000 - $50 - 4,822 - 96.44%
Level 3: 2000 - $25 - 1,967 - 98.34%
Level 4: 4000 - $15 - 3,882 - 97.06%
Luxury : 1000 - $180 - 940 - 94.01%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %17,463 - 97.01%
Average Income per Game$788,672
Year to Date Revenue$18,139,452

Expense

Pro Players Total Salaries$70,425,000
Farm Players Total Salaries$1,387,500
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,700,244
Farm Year To Date Expenses$812,884
Pro Salary Cap To Date$40,130,472
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,196,093
Pro Remaining Season Days77
Pro Expenses Per Days$399,022
Pro Estimated Expenses$30,724,694
Farm Remaining Season Days69
Farm Expenses Per Days$8,114
Farm Estimated Expenses$559,866
Estimated Season Expenses$31,284,560
Season Salary Cap$70,425,000
Estimate Under Maximum Salary Cap of $79,500,000$9,075,000
Estimate Over Minimum Salary Cap of $20,000,000 $50,425,000
Current Bank Account$21,702,798
Projected Bank Account$4,614,331

Pro Players Salaries

Blake Wheeler $6,150,000 (2)
Paul Stastny $6,000,000 (1)
Erik Johnson $6,000,000 (3)
Brent Seabrook $6,000,000 (3)
Matt Niskanen $5,600,000 (4)
Mike Smith $5,500,000 (3)
Jason Pominville $5,200,000 (2)
Valtteri Filppula $5,000,000 (3)
Marc Methot $4,900,000 (2)
Cam Atkinson $3,700,000 (2)
Josh Bailey $3,300,000 (3)
Jason Zucker $3,200,000 (3)
Tom Wilson $2,000,000 (3)
Andrej Sustr $1,800,000 (2)
Yanni Gourde $1,450,000 (2)
Anders Nilsson $1,250,000 (3)
Patrick Eaves $1,150,000 (1)
Matt Irwin $775,000 (2)
Brett Pesce $750,000 (1)
Brad Malone $700,000 (1)
Martin Ouellette $0 (0)
Felix Girard $0 (0)
Matthew Konan $0 (0)
Total Pro Players23
Salary Commitment
Year 2018 : $70,425,000
Year 2019 : $61,825,000
Year 2020 : $37,850,000
Year 2021 : $5,600,000
Salary Average Commitment
Year 2018 : $58,625,000
Year 2019 : $56,775,000
Year 2020 : $32,800,000
Year 2021 : $5,600,000
Salary Cap with 1 Way Contract
Year 2018 : $70,425,000
Year 2019 : $61,825,000
Year 2020 : $37,850,000
Year 2021 : $5,600,000

Farm Players Salaries

Joakim Nordstrom $150,000 (3)
Peter Budaj $105,000 (1)
Kalle Kossila $95,500 (1)
Nick Lappin $94,500 (1)
Trevor Moore $92,500 (1)
Andrew Poturalski $87,500 (1)
Vaclav Karabacek $80,000 (2)
Dennis Rasmussen $75,000 (3)
Sam Brittain $75,000 (1)
Ashton Sautner $70,000 (2)
Aleksi Saarela $70,000 (3)
Nelson Nogier $65,000 (2)
Brett Sutter $65,000 (1)
Ryan Penny $57,500 (2)
Alexis Loiseau $55,000 (2)
Conor Garland $50,000 (2)
Clark Bishop $50,000 (2)
Cameron Hughes $50,000 (3)
Nikita Korostelev $0 (1)
Total Farm Players19
Salary Commitment
Year 2018 : $1,387,500
Year 2019 : $772,500
Year 2020 : $345,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,387,500
Year 2019 : $772,500
Year 2020 : $345,000
Year 2021 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $80 - 5,809 - 96.82%
Level 2: 5000 - $55 - 4,737 - 94.74%
Level 3: 2000 - $32 - 1,912 - 95.60%
Level 4: 4000 - $17 - 3,853 - 96.33%
Luxury : 1000 - $180 - 955 - 95.48%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17,267 - 95.93%
Average Income per Game$819,068
Year to Date Revenue$19,657,624

Expense

Pro Players Total Salaries$33,277,000
Farm Players Total Salaries$2,377,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,115,940
Farm Year To Date Expenses$1,483,226
Pro Salary Cap To Date$18,174,601
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,924,150
Pro Remaining Season Days77
Pro Expenses Per Days$194,285
Pro Estimated Expenses$14,959,945
Farm Remaining Season Days69
Farm Expenses Per Days$13,901
Farm Estimated Expenses$959,169
Estimated Season Expenses$15,919,114
Season Salary Cap$33,277,000
Estimate Under Maximum Salary Cap of $79,500,000$46,223,000
Estimate Over Minimum Salary Cap of $20,000,000 $13,277,000
Current Bank Account$27,052,265
Projected Bank Account$25,057,301

Pro Players Salaries

Chris Tanev $4,450,000 (4)
Damon Severson $4,167,000 (4)
Cam Ward $3,300,000 (1)
Eric Fehr $2,000,000 (1)
Marcus Foligno $2,000,000 (1)
Adam Pelech $1,600,000 (4)
Antti Raanta $1,500,000 (2)
Sven Andrighetto $1,400,000 (2)
Alexander Petrovic $1,200,000 (1)
Colin White $950,000 (3)
Nick Ritchie $950,000 (1)
Lias Andersson $950,000 (3)
Patrik Laine $950,000 (2)
Neal Pionk $925,000 (2)
Andreas Borgman $925,000 (2)
Evgeny Svechnikov $900,000 (2)
Sebastian Aho $850,000 (2)
Marko Dano $850,000 (1)
Juho Lammikko $750,000 (2)
Oliver Bjorkstrand $700,000 (1)
Scott Harrington $675,000 (2)
Stefan Noesen $660,000 (1)
Anthony Greco $625,000 (2)
Mackenzie Skapski $0 (0)
David Broll $0 (0)
Gabriel Beaupre $0 (0)
Lukas Sutter $0 (0)
Matt Finn $0 (0)
Tim Erixon $0 (0)
Total Pro Players29
Salary Commitment
Year 2018 : $33,277,000
Year 2019 : $21,617,000
Year 2020 : $12,117,000
Year 2021 : $10,217,000
Salary Average Commitment
Year 2018 : $25,725,000
Year 2019 : $16,625,000
Year 2020 : $7,700,000
Year 2021 : $5,800,000
Salary Cap with 1 Way Contract
Year 2018 : $33,277,000
Year 2019 : $21,617,000
Year 2020 : $12,117,000
Year 2021 : $10,217,000

Farm Players Salaries

Matt Carle $500,000 (1)
Denis Gurianov $95,000 (2)
Michael Brodzinski $92,500 (2)
Dryden Hunt $92,500 (2)
Nick Sorensen $85,000 (2)
Paul Bittner $85,000 (2)
Rasmus Andersson $80,000 (2)
Yakov Trenin $80,000 (3)
Dominic Turgeon $75,000 (2)
Ryan Lomberg $71,000 (2)
Mitchell Vande Sompel $70,000 (3)
Jordan Binnington $66,000 (1)
JC Lipon $65,000 (1)
Dmitry Osipov $65,000 (3)
Juuse Saros $65,000 (1)
Kevin Spinozzi $65,000 (3)
Anthony Richard $65,000 (2)
Michael Joly $62,500 (2)
Mikkel Aagaard $62,500 (2)
Bryan Moore $62,500 (2)
Jack Rodewald $62,500 (2)
Adam Helewka $60,000 (2)
Eric Roy $50,000 (1)
Dmytro Timashov $50,000 (2)
Dylan Ferguson $50,000 (3)
Sami Niku $50,000 (3)
Adam Wilcox $50,000 (1)
Quentin Shore $50,000 (2)
Jonny Brodzinski $50,000 (1)
Total Farm Players29
Salary Commitment
Year 2018 : $2,377,000
Year 2019 : $1,531,000
Year 2020 : $380,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,166,000
Year 2019 : $1,531,000
Year 2020 : $380,000
Year 2021 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $88 - 5,695 - 94.92%
Level 2: 5000 - $42 - 4,916 - 98.33%
Level 3: 2000 - $24 - 1,965 - 98.23%
Level 4: 4000 - $12 - 3,975 - 99.38%
Luxury : 1000 - $170 - 955 - 95.50%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %17,506 - 97.26%
Average Income per Game$771,882
Year to Date Revenue$19,297,050

Expense

Pro Players Total Salaries$47,068,000
Farm Players Total Salaries$1,685,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,569,459
Farm Year To Date Expenses$999,712
Pro Salary Cap To Date$27,859,986
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,350,112
Pro Remaining Season Days77
Pro Expenses Per Days$279,709
Pro Estimated Expenses$21,537,593
Farm Remaining Season Days69
Farm Expenses Per Days$9,854
Farm Estimated Expenses$679,926
Estimated Season Expenses$22,217,519
Season Salary Cap$47,068,000
Estimate Under Maximum Salary Cap of $79,500,000$32,432,000
Estimate Over Minimum Salary Cap of $20,000,000 $27,068,000
Current Bank Account$33,849,817
Projected Bank Account$23,982,410

Pro Players Salaries

P.K. Subban $8,875,000 (3)
Kyle Turris $5,950,000 (4)
Matt Duchene $5,900,000 (3)
Milan Michalek (Out of Payroll) $4,000,000 (2)
Thomas Greiss $3,400,000 (4)
Jean-Gabriel Pageau $3,050,000 (2)
James Reimer $2,900,000 (2)
Ron Hainsey $2,833,000 (2)
Tomas Plekanec $2,450,000 (2)
Teuvo Teravainen $1,600,000 (1)
Roman Polak $1,500,000 (3)
Nicolas Deslauriers $1,250,000 (4)
Xavier Ouellet $1,000,000 (1)
Kyle Connor $900,000 (2)
Justin Kloos $850,000 (1)
Eamon McAdam $750,000 (2)
Alex Chiasson $660,000 (1)
Jordan Szwarz $650,000 (1)
Cory Conacher $650,000 (1)
Byron Froese $650,000 (4)
Patrick Wiercioch $650,000 (1)
Jordan Oesterle $600,000 (1)
Kale Kessy $0 (0)
Justin Kea $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $51,068,000
Year 2019 : $44,408,000
Year 2020 : $27,525,000
Year 2021 : $11,250,000
Salary Average Commitment
Year 2018 : $33,033,000
Year 2019 : $28,233,000
Year 2020 : $14,300,000
Year 2021 : $8,800,000
Salary Cap with 1 Way Contract
Year 2018 : $51,068,000
Year 2019 : $44,408,000
Year 2020 : $27,525,000
Year 2021 : $11,250,000

Farm Players Salaries

Mike Vecchione $92,500 (1)
C.J. Smith $92,500 (2)
Ryan Hitchcock $90,000 (2)
Tyler Wotherspoon $85,000 (1)
Alexander True $80,000 (2)
Antoine Waked $80,000 (2)
Graham Knott $80,000 (3)
Mackenzie MacEachern $75,000 (2)
Michael McNiven $75,000 (2)
Mike McKenna $75,000 (2)
Jens Looke $70,000 (3)
Tye McGinn $70,000 (1)
Andrew O'Brien $65,000 (2)
Aaron Ness $65,000 (3)
Nick Moutrey $65,000 (1)
Adam Gilmour $65,000 (2)
Yann Danis $65,000 (2)
T.J. Tynan $65,000 (2)
Patrick Sieloff $65,000 (3)
Ludwig Bystrom $65,000 (3)
Dominic Toninato $50,000 (3)
Christoph Bertschy $50,000 (1)
Connor Clifton $50,000 (3)
Maxime Lajoie $50,000 (3)
Matt Buckles $0 (1)
Total Farm Players25
Salary Commitment
Year 2018 : $1,685,000
Year 2019 : $1,322,500
Year 2020 : $495,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,465,000
Year 2019 : $1,302,500
Year 2020 : $470,000
Year 2021 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $150 - 3,029 - 50.49%
Level 2: 5000 - $95 - 2,446 - 48.93%
Level 3: 2000 - $50 - 1,065 - 53.25%
Level 4: 4000 - $40 - 1,636 - 40.89%
Luxury : 1000 - $300 - 514 - 51.36%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %8,690 - 48.28%
Average Income per Game$767,674
Year to Date Revenue$17,656,492

Expense

Pro Players Total Salaries$50,000,000
Farm Players Total Salaries$730,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,322,861
Farm Year To Date Expenses$431,668
Pro Salary Cap To Date$28,468,196
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,818,124
Pro Remaining Season Days77
Pro Expenses Per Days$287,709
Pro Estimated Expenses$22,153,593
Farm Remaining Season Days69
Farm Expenses Per Days$4,269
Farm Estimated Expenses$294,561
Estimated Season Expenses$22,448,154
Season Salary Cap$50,000,000
Estimate Under Maximum Salary Cap of $79,500,000$29,500,000
Estimate Over Minimum Salary Cap of $20,000,000 $30,000,000
Current Bank Account$19,043,651
Projected Bank Account$10,413,621

Pro Players Salaries

Jimmy Howard $5,500,000 (2)
Dustin Brown $5,250,000 (2)
Tyler Bozak $5,000,000 (4)
Anton Stralman $5,000,000 (1)
Mathieu Perreault $4,500,000 (3)
Connor Murphy $3,700,000 (3)
Tomas Hertl $3,500,000 (3)
Kevan Miller $3,000,000 (4)
Aaron Dell $3,000,000 (4)
Antoine Roussel $2,500,000 (3)
Robert Bortuzzo $1,250,000 (2)
Chris Thorburn $1,250,000 (1)
Zach Trotman $1,000,000 (2)
Ben Smith $850,000 (2)
Christian Dvorak $800,000 (2)
Liam O'Brien $650,000 (2)
Corey Tropp $650,000 (2)
Steve Oleksy $600,000 (1)
Bryce Van Brabant $500,000 (1)
Mason Appleton $500,000 (3)
Matthew Peca $500,000 (1)
Anton Lindholm $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $50,000,000
Year 2019 : $42,150,000
Year 2020 : $25,700,000
Year 2021 : $11,000,000
Salary Average Commitment
Year 2018 : $44,600,000
Year 2019 : $36,750,000
Year 2020 : $25,700,000
Year 2021 : $11,000,000
Salary Cap with 1 Way Contract
Year 2018 : $50,000,000
Year 2019 : $42,150,000
Year 2020 : $25,700,000
Year 2021 : $11,000,000

Farm Players Salaries

Kellan Lain $95,000 (1)
Niklas Hansson $75,000 (3)
Tyrell Goulbourne $75,000 (1)
Michael Sgarbossa $75,000 (2)
Emil Pettersson $70,000 (1)
Cole Cassels $70,000 (1)
Mark Friedman $70,000 (3)
Doug Carr $50,000 (1)
Caleb Herbert $50,000 (1)
Brian Cooper $50,000 (2)
Calvin Thurkauf $50,000 (3)
Total Farm Players11
Salary Commitment
Year 2018 : $730,000
Year 2019 : $320,000
Year 2020 : $195,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $585,000
Year 2019 : $320,000
Year 2020 : $195,000
Year 2021 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 4,495 - 74.91%
Level 2: 5000 - $60 - 3,862 - 77.25%
Level 3: 2000 - $35 - 1,544 - 77.21%
Level 4: 4000 - $20 - 3,767 - 94.17%
Luxury : 1000 - $200 - 769 - 76.93%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %14,437 - 80.21%
Average Income per Game$771,581
Year to Date Revenue$17,746,356

Expense

Pro Players Total Salaries$51,050,000
Farm Players Total Salaries$1,065,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,951,395
Farm Year To Date Expenses$637,550
Pro Salary Cap To Date$28,359,212
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,888,453
Pro Remaining Season Days77
Pro Expenses Per Days$290,782
Pro Estimated Expenses$22,390,214
Farm Remaining Season Days69
Farm Expenses Per Days$6,228
Farm Estimated Expenses$429,732
Estimated Season Expenses$22,819,946
Season Salary Cap$51,050,000
Estimate Under Maximum Salary Cap of $79,500,000$28,450,000
Estimate Over Minimum Salary Cap of $20,000,000 $31,050,000
Current Bank Account$16,074,923
Projected Bank Account$7,143,430

Pro Players Salaries

Brent Burns $8,000,000 (3)
Cory Schneider $6,000,000 (1)
Bo Horvat $5,500,000 (4)
Brayden Schenn $5,500,000 (1)
Andrew MacDonald $4,750,000 (1)
Jiri Hudler $4,200,000 (1)
Calvin de Haan $2,500,000 (1)
Joonas Donskoi $2,000,000 (4)
Troy Stecher $1,000,000 (3)
Brandon Manning $1,000,000 (4)
Tanner Kero $900,000 (2)
Brendan Gaunce $900,000 (3)
Nic Dowd $900,000 (2)
Brock Boeser $900,000 (3)
Alan Quine $800,000 (2)
Nathan Walker $800,000 (2)
Reid Boucher $800,000 (2)
Vince Dunn $800,000 (2)
Seth Griffith $800,000 (1)
Tyler Wong $750,000 (3)
Gabriel Bourque $750,000 (4)
Will Butcher $500,000 (3)
Ben Hutton $500,000 (1)
Marek Langhamer $500,000 (1)
Philip Samuelsson $0 (0)
John Ramage $0 (0)
Brian Ferlin $0 (0)
Total Pro Players27
Salary Commitment
Year 2018 : $51,050,000
Year 2019 : $26,300,000
Year 2020 : $21,300,000
Year 2021 : $9,250,000
Salary Average Commitment
Year 2018 : $34,900,000
Year 2019 : $21,150,000
Year 2020 : $16,550,000
Year 2021 : $4,000,000
Salary Cap with 1 Way Contract
Year 2018 : $51,050,000
Year 2019 : $26,300,000
Year 2020 : $21,300,000
Year 2021 : $9,250,000

Farm Players Salaries

Ben Chiarot $140,000 (1)
Nathan Bastian $85,000 (3)
Brad Hunt $80,000 (1)
Jalen Chatfield $80,000 (3)
Troy Grosenick $75,000 (3)
Anthony Bitetto $70,000 (4)
Taylor Leier $70,000 (3)
Brady Austin $65,000 (3)
Gabriel Dumont $65,000 (2)
Colton White $65,000 (3)
Brandon Crawley $60,000 (3)
Ryan Mantha $60,000 (3)
Tyler Lewington $50,000 (1)
Pavel Jenys $50,000 (3)
Daniel O'Regan $50,000 (2)
Total Farm Players15
Salary Commitment
Year 2018 : $1,065,000
Year 2019 : $795,000
Year 2020 : $680,000
Year 2021 : $70,000
Salary Average Commitment
Year 2018 : $970,000
Year 2019 : $750,000
Year 2020 : $635,000
Year 2021 : $50,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$20,000,000

Pro Players

Farm Players

Total Players

Avalanche $26,466,190 $39,329,000 $40,171,000 $19,329,000 202646
Blackhawks $35,674,079 $77,937,500 $1,562,500 $57,937,500 20929
Blue Jackets $46,068,264 $39,225,000 $40,275,000 $19,225,000 26733
Blues $49,316,199 $62,425,000 $17,075,000 $42,425,000 24731
Bruins $45,432,126 $63,025,000 $16,475,000 $43,025,000 222850
Canadiens $42,660,756 $63,900,000 $15,600,000 $43,900,000 221840
Canucks $26,268,774 $62,700,000 $16,800,000 $42,700,000 221133
Capitals $87,954,111 $46,275,000 $33,225,000 $26,275,000 222042
Coyotes $28,633,423 $63,150,000 $16,350,000 $43,150,000 222345
Devils $44,970,853 $65,500,000 $14,000,000 $45,500,000 221133
Ducks $31,647,986 $55,800,000 $23,700,000 $35,800,000 212445
Flames $42,444,766 $79,355,000 $145,000 $59,355,000 211940
Flyers $27,723,798 $78,225,000 $1,275,000 $58,225,000 212950
Golden Knights $8,106,790 $71,475,000 $8,025,000 $51,475,000 22931
Hurricanes $30,237,186 $73,175,000 $6,325,000 $53,175,000 243660
Islanders $47,081,006 $46,990,000 $32,510,000 $26,990,000 242448
Jets $42,439,783 $72,750,000 $6,750,000 $52,750,000 222042
Kings $27,906,579 $64,256,319 $15,243,681 $44,256,319 233154
Lightning $45,841,488 $65,100,000 $14,400,000 $45,100,000 243559
Maple Leafs $40,417,290 $59,810,000 $19,690,000 $39,810,000 222951
Oilers $15,707,289 $57,100,000 $22,400,000 $37,100,000 301444
Panthers $6,927,291 $66,000,000 $13,500,000 $46,000,000 225577
Penguins $21,723,585 $77,036,111 $2,463,889 $57,036,111 212748
Predators $3,331,537 $69,610,000 $9,890,000 $49,610,000 234164
Rangers $38,179,159 $63,842,221 $15,657,779 $43,842,221 202646
Red Wings $16,154,816 $78,175,000 $1,325,000 $58,175,000 222749
Sabres $21,702,798 $70,425,000 $9,075,000 $50,425,000 231942
Senators $27,052,265 $33,277,000 $46,223,000 $13,277,000 292958
Sharks $33,849,817 $47,068,000 $32,432,000 $27,068,000 242549
Stars $19,043,651 $50,000,000 $29,500,000 $30,000,000 221133
Wild $16,074,923 $51,050,000 $28,450,000 $31,050,000 271542