Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 4,592 - 76.53%
Level 2: 5000 - $60 - 3,838 - 76.76%
Level 3: 2000 - $35 - 1,499 - 74.96%
Level 4: 4000 - $20 - 3,762 - 94.05%
Luxury : 1000 - $200 - 783 - 78.30%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %14,474 - 80.41%
Average Income per Game$779,010
Year to Date Revenue$28,823,352

Expense

Pro Players Total Salaries$40,079,000
Farm Players Total Salaries$1,940,000
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,480,579
Farm Year To Date Expenses$1,968,738
Pro Salary Cap To Date$37,190,114
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,116,038
Pro Remaining Season Days14
Pro Expenses Per Days$231,726
Pro Estimated Expenses$3,244,164
Farm Remaining Season Days6
Farm Expenses Per Days$11,345
Farm Estimated Expenses$68,070
Estimated Season Expenses$3,312,234
Season Salary Cap$40,079,000
Estimate Under Maximum Salary Cap of $79,500,000$39,421,000
Estimate Over Minimum Salary Cap of $20,000,000 $20,079,000
Current Bank Account$24,452,950
Projected Bank Account$24,256,754

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)
Josh Morrissey $950,000 (1)
Haydn Fleury $950,000 (2)
Connor McDavid $950,000 (1)
Nico Hischier $950,000 (3)
Nikolay Goldobin $900,000 (1)
Joshua Ho-Sang $900,000 (2)
Chris Wagner $750,000 (2)
Ville Pokka $750,000 (2)
Tyler Graovac $750,000 (1)
Nick Schneider $750,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $40,079,000
Year 2019 : $31,929,000
Year 2020 : $14,529,000
Year 2021 : $6,750,000
Salary Average Commitment
Year 2018 : $36,079,000
Year 2019 : $31,679,000
Year 2020 : $14,529,000
Year 2021 : $6,750,000
Salary Cap with 1 Way Contract
Year 2018 : $40,079,000
Year 2019 : $31,929,000
Year 2020 : $14,529,000
Year 2021 : $6,750,000

Farm Players Salaries

David Kampf $100,000 (2)
Iiro Pakarinen $100,000 (4)
Matiss Kivlenieks $100,000 (2)
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)
Mackenzie Blackwood $85,000 (2)
Andreas Englund $85,000 (2)
Dillon Heatherington $80,000 (1)
Alex Schoenborn $75,000 (2)
Josh Leivo (Out of Payroll) $75,000 (2)
Dylan Blujus $75,000 (2)
Christopher Gibson $75,000 (4)
Zane McIntyre $75,000 (3)
Justin Auger $75,000 (2)
Matt Hackett $75,000 (3)
Adam Tambellini $75,000 (1)
Chris Driedger $70,000 (1)
Marcus Hogberg $70,000 (3)
Ben Harpur $60,000 (1)
Josh Wesley $60,000 (3)
Luke Johnson $50,000 (2)
Total Farm Players25
Salary Commitment
Year 2018 : $2,015,000
Year 2019 : $1,640,000
Year 2020 : $455,000
Year 2021 : $175,000
Salary Average Commitment
Year 2018 : $1,565,000
Year 2019 : $1,565,000
Year 2020 : $455,000
Year 2021 : $175,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $110 - 4,199 - 69.98%
Level 2: 5000 - $65 - 3,626 - 72.53%
Level 3: 2000 - $35 - 1,519 - 75.95%
Level 4: 4000 - $25 - 2,565 - 64.12%
Luxury : 1000 - $255 - 605 - 60.54%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %12,515 - 69.53%
Average Income per Game$775,414
Year to Date Revenue$28,690,304

Expense

Pro Players Total Salaries$74,187,500
Farm Players Total Salaries$670,000
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,883,233
Farm Year To Date Expenses$592,054
Pro Salary Cap To Date$71,842,671
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,101,654
Pro Remaining Season Days14
Pro Expenses Per Days$420,042
Pro Estimated Expenses$5,880,588
Farm Remaining Season Days6
Farm Expenses Per Days$3,918
Farm Estimated Expenses$23,508
Estimated Season Expenses$5,904,096
Season Salary Cap$74,187,500
Estimate Under Maximum Salary Cap of $79,500,000$5,312,500
Estimate Over Minimum Salary Cap of $20,000,000 $54,187,500
Current Bank Account$17,820,079
Projected Bank Account$15,017,637

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 (Out of Payroll) $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 - 5,794 - 96.56%
Level 2: 5000 - $49 - 4,820 - 96.40%
Level 3: 2000 - $26 - 1,964 - 98.18%
Level 4: 4000 - $13 - 3,949 - 98.73%
Luxury : 1000 - $175 - 955 - 95.48%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,482 - 97.12%
Average Income per Game$798,519
Year to Date Revenue$30,343,733

Expense

Pro Players Total Salaries$40,125,000
Farm Players Total Salaries$887,500
Coaches Total Salaries$650,000
Luxury Taxe Total$0
Pro Year To Date Expenses$36,931,408
Farm Year To Date Expenses$872,595
Pro Salary Cap To Date$36,121,345
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,395,558
Pro Remaining Season Days14
Pro Expenses Per Days$227,793
Pro Estimated Expenses$3,189,102
Farm Remaining Season Days6
Farm Expenses Per Days$5,190
Farm Estimated Expenses$31,140
Estimated Season Expenses$3,220,242
Season Salary Cap$40,125,000
Estimate Under Maximum Salary Cap of $79,500,000$39,375,000
Estimate Over Minimum Salary Cap of $20,000,000 $20,125,000
Current Bank Account$42,629,827
Projected Bank Account$41,805,143

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 $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 - 5,696 - 94.94%
Level 2: 5000 - $55 - 4,764 - 95.28%
Level 3: 2000 - $28 - 1,920 - 95.98%
Level 4: 4000 - $18 - 3,868 - 96.69%
Luxury : 1000 - $170 - 963 - 96.34%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,211 - 95.62%
Average Income per Game$849,459
Year to Date Revenue$31,429,981

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$58,464,450
Farm Year To Date Expenses$469,513
Pro Salary Cap To Date$57,542,595
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,397,836
Pro Remaining Season Days14
Pro Expenses Per Days$354,330
Pro Estimated Expenses$4,960,620
Farm Remaining Season Days6
Farm Expenses Per Days$2,865
Farm Estimated Expenses$17,190
Estimated Season Expenses$4,977,810
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$36,005,564
Projected Bank Account$34,425,590

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 - 5,824 - 97.07%
Level 2: 5000 - $48 - 4,790 - 95.80%
Level 3: 2000 - $28 - 1,961 - 98.03%
Level 4: 4000 - $18 - 3,872 - 96.79%
Luxury : 1000 - $128 - 979 - 97.93%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,426 - 96.81%
Average Income per Game$724,006
Year to Date Revenue$27,512,220

Expense

Pro Players Total Salaries$64,725,000
Farm Players Total Salaries$2,030,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,440,377
Farm Year To Date Expenses$1,950,707
Pro Salary Cap To Date$58,313,267
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,172,017
Pro Remaining Season Days14
Pro Expenses Per Days$368,296
Pro Estimated Expenses$5,156,144
Farm Remaining Season Days6
Farm Expenses Per Days$11,871
Farm Estimated Expenses$71,226
Estimated Season Expenses$5,227,370
Season Salary Cap$64,725,000
Estimate Under Maximum Salary Cap of $79,500,000$14,775,000
Estimate Over Minimum Salary Cap of $20,000,000 $44,725,000
Current Bank Account$32,725,070
Projected Bank Account$29,669,717

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)
Brock Nelson $2,500,000 (3)
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)
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 : $64,725,000
Year 2019 : $31,275,000
Year 2020 : $24,300,000
Year 2021 : $7,250,000
Salary Average Commitment
Year 2018 : $42,550,000
Year 2019 : $24,950,000
Year 2020 : $17,975,000
Year 2021 : $7,250,000
Salary Cap with 1 Way Contract
Year 2018 : $64,725,000
Year 2019 : $31,275,000
Year 2020 : $24,300,000
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 - 5,724 - 95.40%
Level 2: 5000 - $50 - 4,766 - 95.31%
Level 3: 2000 - $35 - 1,512 - 75.61%
Level 4: 4000 - $20 - 3,785 - 94.62%
Luxury : 1000 - $180 - 962 - 96.19%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %16,748 - 93.05%
Average Income per Game$844,152
Year to Date Revenue$32,077,768

Expense

Pro Players Total Salaries$70,475,000
Farm Players Total Salaries$2,050,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,921,536
Farm Year To Date Expenses$1,982,268
Pro Salary Cap To Date$61,904,035
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,532,455
Pro Remaining Season Days14
Pro Expenses Per Days$404,888
Pro Estimated Expenses$5,668,432
Farm Remaining Season Days6
Farm Expenses Per Days$11,988
Farm Estimated Expenses$71,928
Estimated Season Expenses$5,740,360
Season Salary Cap$70,475,000
Estimate Under Maximum Salary Cap of $79,500,000$9,025,000
Estimate Over Minimum Salary Cap of $20,000,000 $50,475,000
Current Bank Account$28,717,289
Projected Bank Account$25,509,384

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)
Reilly Smith $5,000,000 (1)
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 $2,000,000 (1)
Patrick Maroon $1,500,000 (2)
Brandon Davidson $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 : $70,475,000
Year 2019 : $57,350,000
Year 2020 : $41,800,000
Year 2021 : $25,450,000
Salary Average Commitment
Year 2018 : $36,700,000
Year 2019 : $27,200,000
Year 2020 : $13,000,000
Year 2021 : $5,800,000
Salary Cap with 1 Way Contract
Year 2018 : $70,475,000
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)
Drake Caggiula $185,000 (1)
Jakub Kindl $180,000 (2)
Patrick Russell $92,500 (1)
Julien Gauthier $90,000 (3)
Kevin Gravel (Out of Payroll) $85,000 (4)
Jeremy Roy $85,000 (3)
Jansen Harkins $80,000 (3)
Julius Nattinen $80,000 (3)
Jake Chelios $75,000 (4)
Laurent Brossoit $75,000 (2)
Anton Slepyshev $70,000 (1)
Bogdan Yakimov $70,000 (2)
Jayson Megna $60,000 (2)
Conor Allen $57,500 (2)
Reid McNeill (Out of Payroll) $50,000 (4)
Greg Chase $50,000 (1)
Ethan Bear $50,000 (3)
Total Farm Players19
Salary Commitment
Year 2018 : $2,185,000
Year 2019 : $1,037,500
Year 2020 : $595,000
Year 2021 : $210,000
Salary Average Commitment
Year 2018 : $1,441,900
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 - 4,603 - 76.72%
Level 2: 5000 - $60 - 3,848 - 76.96%
Level 3: 2000 - $35 - 1,512 - 75.60%
Level 4: 4000 - $20 - 3,792 - 94.81%
Luxury : 1000 - $200 - 770 - 77.00%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %14,525 - 80.70%
Average Income per Game$779,154
Year to Date Revenue$28,049,544

Expense

Pro Players Total Salaries$59,550,000
Farm Players Total Salaries$942,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,657,370
Farm Year To Date Expenses$778,074
Pro Salary Cap To Date$60,128,063
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,895,770
Pro Remaining Season Days14
Pro Expenses Per Days$341,061
Pro Estimated Expenses$4,774,854
Farm Remaining Season Days6
Farm Expenses Per Days$5,512
Farm Estimated Expenses$33,072
Estimated Season Expenses$4,807,926
Season Salary Cap$59,550,000
Estimate Under Maximum Salary Cap of $79,500,000$19,950,000
Estimate Over Minimum Salary Cap of $20,000,000 $39,550,000
Current Bank Account$15,899,028
Projected Bank Account$14,986,872

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)
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)
Ryan Hartman $1,800,000 (3)
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 : $59,550,000
Year 2019 : $37,750,000
Year 2020 : $29,400,000
Year 2021 : $8,700,000
Salary Average Commitment
Year 2018 : $32,575,000
Year 2019 : $17,300,000
Year 2020 : $8,950,000
Year 2021 : $7,150,000
Salary Cap with 1 Way Contract
Year 2018 : $59,550,000
Year 2019 : $37,750,000
Year 2020 : $29,400,000
Year 2021 : $8,700,000

Farm Players Salaries

Jon Gillies $97,500 (2)
Alexander Nylander $95,000 (2)
Jakub Vrana $95,000 (1)
Sonny Milano $90,000 (1)
Gabriel Carlsson $90,000 (3)
Boo Nieves $80,000 (2)
Brandon Mashinter $80,000 (1)
Mark Alt $75,000 (3)
Connor Crisp $75,000 (3)
Adam Brooks $65,000 (3)
Spencer Watson (Out of Payroll) $50,000 (3)
Daniel Walcott $50,000 (1)
Total Farm Players12
Salary Commitment
Year 2018 : $942,500
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 - 5,696 - 94.93%
Level 2: 5000 - $79 - 2,910 - 58.20%
Level 3: 2000 - $45 - 1,179 - 58.96%
Level 4: 4000 - $25 - 2,556 - 63.91%
Luxury : 1000 - $200 - 760 - 76.00%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %13,101 - 72.79%
Average Income per Game$809,196
Year to Date Revenue$29,940,260

Expense

Pro Players Total Salaries$46,275,000
Farm Players Total Salaries$1,418,500
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,745,643
Farm Year To Date Expenses$1,447,567
Pro Salary Cap To Date$41,823,930
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,236,785
Pro Remaining Season Days14
Pro Expenses Per Days$264,106
Pro Estimated Expenses$3,697,484
Farm Remaining Season Days6
Farm Expenses Per Days$8,295
Farm Estimated Expenses$49,770
Estimated Season Expenses$3,747,254
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$82,106,294
Projected Bank Account$81,595,825

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 $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 - 5,677 - 94.62%
Level 2: 5000 - $55 - 4,734 - 94.68%
Level 3: 2000 - $35 - 1,534 - 76.68%
Level 4: 4000 - $20 - 3,766 - 94.14%
Luxury : 1000 - $200 - 769 - 76.90%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %16,479 - 91.55%
Average Income per Game$865,956
Year to Date Revenue$32,040,380

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$59,931,498
Farm Year To Date Expenses$1,737,190
Pro Salary Cap To Date$58,087,953
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,463,825
Pro Remaining Season Days14
Pro Expenses Per Days$363,966
Pro Estimated Expenses$5,095,524
Farm Remaining Season Days6
Farm Expenses Per Days$10,648
Farm Estimated Expenses$63,888
Estimated Season Expenses$5,159,412
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$18,052,901
Projected Bank Account$16,357,314

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 - 5,753 - 95.89%
Level 2: 5000 - $60 - 3,867 - 77.34%
Level 3: 2000 - $30 - 1,935 - 96.74%
Level 4: 4000 - $20 - 3,769 - 94.23%
Luxury : 1000 - $150 - 974 - 97.41%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %16,298 - 90.54%
Average Income per Game$800,455
Year to Date Revenue$30,417,292

Expense

Pro Players Total Salaries$58,250,000
Farm Players Total Salaries$722,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,780,754
Farm Year To Date Expenses$721,443
Pro Salary Cap To Date$59,937,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,401,365
Pro Remaining Season Days14
Pro Expenses Per Days$336,592
Pro Estimated Expenses$4,712,288
Farm Remaining Season Days6
Farm Expenses Per Days$4,225
Farm Estimated Expenses$25,350
Estimated Season Expenses$4,737,638
Season Salary Cap$58,250,000
Estimate Under Maximum Salary Cap of $79,500,000$21,250,000
Estimate Over Minimum Salary Cap of $20,000,000 $38,250,000
Current Bank Account$34,052,282
Projected Bank Account$31,716,009

Pro Players Salaries

Jakub Voracek $8,250,000 (2)
Kris Letang (Out of Payroll) $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 - 5,826 - 97.09%
Level 2: 5000 - $55 - 4,812 - 96.25%
Level 3: 2000 - $35 - 1,534 - 76.72%
Level 4: 4000 - $25 - 2,582 - 64.56%
Luxury : 1000 - $180 - 954 - 95.43%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %15,709 - 87.27%
Average Income per Game$816,611
Year to Date Revenue$31,847,840

Expense

Pro Players Total Salaries$55,200,000
Farm Players Total Salaries$1,575,000
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,348,602
Farm Year To Date Expenses$1,552,815
Pro Salary Cap To Date$50,680,159
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,633,223
Pro Remaining Season Days14
Pro Expenses Per Days$318,156
Pro Estimated Expenses$4,454,184
Farm Remaining Season Days6
Farm Expenses Per Days$9,211
Farm Estimated Expenses$55,266
Estimated Season Expenses$4,509,450
Season Salary Cap$54,350,000
Estimate Under Maximum Salary Cap of $79,500,000$25,150,000
Estimate Over Minimum Salary Cap of $20,000,000 $34,350,000
Current Bank Account$22,710,703
Projected Bank Account$19,834,476

Pro Players Salaries

Zach Parise $7,500,000 (3)
Joe Pavelski $6,000,000 (1)
Thomas Vanek $6,000,000 (2)
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)
Ryan Miller $2,500,000 (2)
Marcus Kruger $2,500,000 (2)
Lauri Korpikoski $2,000,000 (2)
Nate Guenin $1,000,000 (1)
Keegan Lowe $850,000 (4)
Dominik Masin $850,000 (2)
Petter Granberg (Out of Payroll) $850,000 (1)
Joonas Korpisalo $750,000 (1)
Cameron Gaunce $650,000 (1)
Mike Richards $650,000 (1)
Kyle Quincey $650,000 (1)
Matt Hendricks $650,000 (1)
David Booth $650,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $55,200,000
Year 2019 : $30,950,000
Year 2020 : $11,600,000
Year 2021 : $4,100,000
Salary Average Commitment
Year 2018 : $51,583,000
Year 2019 : $28,933,000
Year 2020 : $11,500,000
Year 2021 : $4,000,000
Salary Cap with 1 Way Contract
Year 2018 : $55,200,000
Year 2019 : $30,950,000
Year 2020 : $11,600,000
Year 2021 : $4,100,000

Farm Players Salaries

Tom Pyatt $125,000 (3)
Louis Domingue $95,000 (3)
Wade Megan $85,000 (1)
Pheonix Copley $85,000 (2)
Michael Paliotta $75,000 (1)
Dennis Robertson $75,000 (2)
Kyle Rau $65,000 (1)
John Stevens $65,000 (2)
Nick DeSimone $65,000 (2)
Radim Simek $65,000 (2)
Mason Marchment $65,000 (2)
Hampus Gustafsson $65,000 (2)
Erik Karlsson94 $65,000 (1)
Freddie Tiffels $65,000 (2)
Hunter Warner $65,000 (2)
Mitch Hults $65,000 (2)
Ryan Carpenter $65,000 (1)
Jamie McBain $65,000 (1)
Chris Mueller $55,000 (1)
Andre Benoit (Out of Payroll) $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 : $1,625,000
Year 2019 : $1,150,000
Year 2020 : $470,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,360,000
Year 2019 : $1,090,000
Year 2020 : $425,000
Year 2021 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 4,560 - 76.00%
Level 2: 5000 - $60 - 3,931 - 78.63%
Level 3: 2000 - $35 - 1,517 - 75.83%
Level 4: 4000 - $20 - 3,793 - 94.82%
Luxury : 1000 - $200 - 765 - 76.46%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %14,565 - 80.92%
Average Income per Game$778,972
Year to Date Revenue$28,821,976

Expense

Pro Players Total Salaries$79,355,000
Farm Players Total Salaries$1,395,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,300,711
Farm Year To Date Expenses$1,327,183
Pro Salary Cap To Date$72,756,001
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,115,889
Pro Remaining Season Days14
Pro Expenses Per Days$451,704
Pro Estimated Expenses$6,323,856
Farm Remaining Season Days6
Farm Expenses Per Days$8,158
Farm Estimated Expenses$48,948
Estimated Season Expenses$6,372,804
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$24,236,300
Projected Bank Account$20,979,385

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 $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 - 5,762 - 82.31%
Level 2: 5500 - $40 - 5,125 - 93.19%
Level 3: 2500 - $30 - 1,967 - 78.67%
Level 4: 4000 - $20 - 3,786 - 94.65%
Luxury : 1000 - $200 - 778 - 77.82%
Total Capacity :20000

Income

Home Games Left3
Average Attendance - %17,418 - 87.09%
Average Income per Game$788,109
Year to Date Revenue$29,948,132

Expense

Pro Players Total Salaries$79,350,000
Farm Players Total Salaries$2,134,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,808,205
Farm Year To Date Expenses$2,092,326
Pro Salary Cap To Date$72,380,197
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,364,326
Pro Remaining Season Days14
Pro Expenses Per Days$451,676
Pro Estimated Expenses$6,323,464
Farm Remaining Season Days6
Farm Expenses Per Days$12,482
Farm Estimated Expenses$74,892
Estimated Season Expenses$6,398,356
Season Salary Cap$79,350,000
Estimate Under Maximum Salary Cap of $79,500,000$150,000
Estimate Over Minimum Salary Cap of $20,000,000 $59,350,000
Current Bank Account$10,981,095
Projected Bank Account$6,947,065

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 $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)
Total Pro Players20
Salary Commitment
Year 2018 : $79,350,000
Year 2019 : $77,100,000
Year 2020 : $55,775,000
Year 2021 : $31,275,000
Salary Average Commitment
Year 2018 : $79,350,000
Year 2019 : $77,100,000
Year 2020 : $55,775,000
Year 2021 : $31,275,000
Salary Cap with 1 Way Contract
Year 2018 : $79,350,000
Year 2019 : $77,100,000
Year 2020 : $55,775,000
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)
Carl Dahlstrom $80,000 (2)
Taylor Chorney $80,000 (3)
Justin Kirkland $75,000 (2)
Alexandre Grenier $72,500 (4)
Matheson Iacopelli $70,000 (3)
Sergey Zborovskiy $70,000 (3)
Nate Prosser $65,000 (4)
Eric Tangradi $65,000 (1)
Michael Leighton $65,000 (1)
Reece Scarlett $65,000 (4)
Jannik Hansen $65,000 (3)
Mark Fraser $60,000 (1)
Richard Bachman $60,000 (1)
Adam Clendening $60,000 (4)
Blake Pietila $50,000 (1)
Jean-Francois Berube $50,000 (1)
Mac Carruth $50,000 (1)
Jesper Bratt $50,000 (3)
Zac Leslie $50,000 (1)
Garrett Mitchell $50,000 (1)
Tyler Moy $50,000 (3)
Dominik Simon $50,000 (1)
Andrei Mironov $0 (1)
Total Farm Players30
Salary Commitment
Year 2018 : $2,134,500
Year 2019 : $1,497,500
Year 2020 : $1,257,500
Year 2021 : $555,000
Salary Average Commitment
Year 2018 : $1,931,700
Year 2019 : $1,470,000
Year 2020 : $1,230,000
Year 2021 : $555,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 4,555 - 75.91%
Level 2: 5000 - $60 - 3,882 - 77.63%
Level 3: 2000 - $35 - 1,515 - 75.77%
Level 4: 4000 - $25 - 2,583 - 64.58%
Luxury : 1000 - $200 - 771 - 77.08%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %13,306 - 73.92%
Average Income per Game$768,114
Year to Date Revenue$29,188,316

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$66,605,426
Farm Year To Date Expenses$798,315
Pro Salary Cap To Date$64,855,458
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,304,341
Pro Remaining Season Days14
Pro Expenses Per Days$409,078
Pro Estimated Expenses$5,727,092
Farm Remaining Season Days6
Farm Expenses Per Days$4,664
Farm Estimated Expenses$27,984
Estimated Season Expenses$5,755,076
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$44,309,308
Projected Bank Account$40,858,573

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 - 4,585 - 76.41%
Level 2: 5000 - $60 - 3,905 - 78.11%
Level 3: 2000 - $35 - 1,512 - 75.59%
Level 4: 4000 - $20 - 3,807 - 95.16%
Luxury : 1000 - $200 - 772 - 77.22%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %14,581 - 81.00%
Average Income per Game$781,039
Year to Date Revenue$28,898,448

Expense

Pro Players Total Salaries$72,875,000
Farm Players Total Salaries$3,260,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,694,822
Farm Year To Date Expenses$3,289,846
Pro Salary Cap To Date$64,549,610
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,124,157
Pro Remaining Season Days14
Pro Expenses Per Days$413,827
Pro Estimated Expenses$5,793,578
Farm Remaining Season Days6
Farm Expenses Per Days$19,064
Farm Estimated Expenses$114,384
Estimated Season Expenses$5,907,962
Season Salary Cap$72,875,000
Estimate Under Maximum Salary Cap of $79,500,000$6,625,000
Estimate Over Minimum Salary Cap of $20,000,000 $52,875,000
Current Bank Account$12,691,738
Projected Bank Account$9,907,933

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)
Philipp Grubauer $2,000,000 (4)
Ryan Dzingel $2,000,000 (4)
Calle Jarnkrok $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 $1,400,000 (4)
Mark Barberio $1,000,000 (3)
Shea Theodore $900,000 (1)
Ryan Donato $800,000 (3)
Shayne Gostisbehere $700,000 (1)
Zac Dalpe $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $72,875,000
Year 2019 : $58,475,000
Year 2020 : $48,675,000
Year 2021 : $38,625,000
Salary Average Commitment
Year 2018 : $54,275,000
Year 2019 : $46,475,000
Year 2020 : $44,975,000
Year 2021 : $34,925,000
Salary Cap with 1 Way Contract
Year 2018 : $72,875,000
Year 2019 : $58,475,000
Year 2020 : $48,675,000
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 - 4,545 - 75.75%
Level 2: 5000 - $60 - 3,874 - 77.49%
Level 3: 2000 - $35 - 1,528 - 76.39%
Level 4: 4000 - $20 - 3,805 - 95.12%
Luxury : 1000 - $200 - 760 - 75.98%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %14,511 - 80.62%
Average Income per Game$774,771
Year to Date Revenue$29,441,304

Expense

Pro Players Total Salaries$46,990,000
Farm Players Total Salaries$2,125,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,674,527
Farm Year To Date Expenses$2,073,014
Pro Salary Cap To Date$43,344,987
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,324,313
Pro Remaining Season Days14
Pro Expenses Per Days$276,480
Pro Estimated Expenses$3,870,720
Farm Remaining Season Days6
Farm Expenses Per Days$12,430
Farm Estimated Expenses$74,580
Estimated Season Expenses$3,945,300
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$41,209,142
Projected Bank Account$39,588,155

Pro Players Salaries

Travis Zajac $5,750,000 (3)
Ben Bishop $5,000,000 (4)
Dmitry Orlov $5,000,000 (1)
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)
Scottie Upshall $950,000 (2)
Timo Meier $950,000 (2)
Max Domi $950,000 (1)
Mikhail Sergachev $950,000 (3)
Robby Fabbri $900,000 (1)
Brock McGinn $875,000 (1)
Nick Jensen $800,000 (3)
Barclay Goodrow $700,000 (2)
Anthony Stolarz $700,000 (2)
Oscar Lindberg (Out of Payroll) $700,000 (1)
Matt Benning $500,000 (2)
Ryan Olsen $0 (0)
Mitch Moroz $0 (0)
Brendan Woods $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $47,690,000
Year 2019 : $34,465,000
Year 2020 : $23,065,000
Year 2021 : $14,575,000
Salary Average Commitment
Year 2018 : $38,885,000
Year 2019 : $27,510,000
Year 2020 : $18,965,000
Year 2021 : $10,475,000
Salary Cap with 1 Way Contract
Year 2018 : $47,690,000
Year 2019 : $34,465,000
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 (Out of Payroll) $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 (Out of Payroll) $72,500 (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 Players23
Salary Commitment
Year 2018 : $2,198,000
Year 2019 : $1,498,000
Year 2020 : $690,000
Year 2021 : $150,000
Salary Average Commitment
Year 2018 : $2,028,000
Year 2019 : $1,498,000
Year 2020 : $690,000
Year 2021 : $150,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $100 - 4,524 - 75.40%
Level 2: 5000 - $60 - 3,836 - 76.71%
Level 3: 2000 - $35 - 1,540 - 76.98%
Level 4: 4000 - $20 - 3,849 - 96.23%
Luxury : 1000 - $200 - 776 - 77.62%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %14,524 - 80.69%
Average Income per Game$774,907
Year to Date Revenue$29,446,476

Expense

Pro Players Total Salaries$73,950,000
Farm Players Total Salaries$1,293,100
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,169,478
Farm Year To Date Expenses$1,308,429
Pro Salary Cap To Date$66,876,278
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,324,722
Pro Remaining Season Days14
Pro Expenses Per Days$419,832
Pro Estimated Expenses$5,877,648
Farm Remaining Season Days6
Farm Expenses Per Days$7,562
Farm Estimated Expenses$45,372
Estimated Season Expenses$5,923,020
Season Salary Cap$73,950,000
Estimate Under Maximum Salary Cap of $79,500,000$5,550,000
Estimate Over Minimum Salary Cap of $20,000,000 $53,950,000
Current Bank Account$25,228,886
Projected Bank Account$21,630,588

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)
Tyson Strachan $675,000 (1)
Jake Dotchin $650,000 (3)
Connor Knapp $625,000 (1)
Chris Terry $525,000 (1)
Garrett Noonan $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $73,950,000
Year 2019 : $55,125,000
Year 2020 : $21,875,000
Year 2021 : $9,225,000
Salary Average Commitment
Year 2018 : $39,725,000
Year 2019 : $30,900,000
Year 2020 : $13,250,000
Year 2021 : $5,250,000
Salary Cap with 1 Way Contract
Year 2018 : $73,950,000
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 (Out of Payroll) $85,000 (1)
Marco Roy $80,000 (1)
Jake Paterson $75,000 (1)
Philip Larsen $75,000 (1)
Andrew Agozzino $72,500 (2)
Keaton Thompson $70,000 (2)
Luke Witkowski $67,500 (2)
Jonathan Racine $65,000 (1)
Bracken Kearns $65,000 (2)
Phillip Di Giuseppe $65,000 (2)
Joseph LaBate $65,000 (1)
Trevor Carrick $65,000 (1)
Adam Pardy $62,500 (1)
Jacob Middleton $50,000 (2)
Anton Cederholm $50,000 (3)
Total Farm Players18
Salary Commitment
Year 2018 : $1,293,100
Year 2019 : $720,600
Year 2020 : $235,600
Year 2021 : $97,500
Salary Average Commitment
Year 2018 : $1,100,600
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 - 4,521 - 75.36%
Level 2: 5000 - $60 - 3,839 - 76.79%
Level 3: 2000 - $35 - 1,543 - 77.15%
Level 4: 4000 - $20 - 3,754 - 93.85%
Luxury : 1000 - $200 - 765 - 76.49%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %14,423 - 80.13%
Average Income per Game$771,654
Year to Date Revenue$29,322,864

Expense

Pro Players Total Salaries$64,356,319
Farm Players Total Salaries$2,222,167
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,608,855
Farm Year To Date Expenses$2,147,390
Pro Salary Cap To Date$57,579,149
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,314,963
Pro Remaining Season Days14
Pro Expenses Per Days$363,722
Pro Estimated Expenses$5,092,108
Farm Remaining Season Days6
Farm Expenses Per Days$12,995
Farm Estimated Expenses$77,970
Estimated Season Expenses$5,170,078
Season Salary Cap$64,356,319
Estimate Under Maximum Salary Cap of $79,500,000$15,143,681
Estimate Over Minimum Salary Cap of $20,000,000 $44,356,319
Current Bank Account$14,237,782
Projected Bank Account$11,382,667

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 $1,000,000 (3)
Magnus Paajarvi $950,000 (2)
Jakob Chychrun $900,000 (2)
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 Players22
Salary Commitment
Year 2018 : $64,356,319
Year 2019 : $37,838,462
Year 2020 : $21,788,462
Year 2021 : $19,538,462
Salary Average Commitment
Year 2018 : $41,031,319
Year 2019 : $31,838,462
Year 2020 : $21,788,462
Year 2021 : $19,538,462
Salary Cap with 1 Way Contract
Year 2018 : $64,356,319
Year 2019 : $37,838,462
Year 2020 : $21,788,462
Year 2021 : $19,538,462

Farm Players Salaries

Ahti Oksanen $95,000 (1)
Lucas Johansen $90,000 (3)
Rihards Bukarts $85,000 (2)
Gemel Smith $85,000 (3)
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 $75,000 (1)
Greg McKegg $75,000 (1)
Dante Salituro $72,500 (1)
Scott Kosmachuk $72,000 (3)
Joseph Cramarossa $70,000 (2)
Henrik Samuelsson $70,000 (3)
Colby Robak $70,000 (2)
Brennan Serville $70,000 (1)
Chase De Leo $65,000 (1)
Darren Kramer $65,000 (1)
Tyler Biggs $65,000 (2)
Damir Sharipzianov $64,167 (1)
Alex Gudbranson $62,500 (1)
Dylan Labbe $60,000 (1)
Michael Houser $60,000 (1)
Garrett Wilson $60,000 (1)
Sergey Tolchinsky $60,000 (2)
Stepan Falkovsky $50,000 (3)
Emil Johansson $50,000 (3)
Luc Snuggerud $50,000 (2)
Brady Vail $50,000 (2)
Vincent Dunn $50,000 (3)
Total Farm Players32
Salary Commitment
Year 2018 : $2,222,167
Year 2019 : $1,237,000
Year 2020 : $707,000
Year 2021 : $85,000
Salary Average Commitment
Year 2018 : $1,830,967
Year 2019 : $1,167,000
Year 2020 : $707,000
Year 2021 : $85,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6500 - $90 - 5,901 - 90.78%
Level 2: 5500 - $50 - 4,993 - 90.78%
Level 3: 2500 - $25 - 2,026 - 81.04%
Level 4: 4500 - $20 - 3,840 - 85.34%
Luxury : 1000 - $180 - 948 - 94.75%
Total Capacity :20000

Income

Home Games Left2
Average Attendance - %17,708 - 88.54%
Average Income per Game$862,990
Year to Date Revenue$33,656,600

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$61,842,982
Farm Year To Date Expenses$3,147,473
Pro Salary Cap To Date$59,951,932
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,725,979
Pro Remaining Season Days14
Pro Expenses Per Days$374,860
Pro Estimated Expenses$5,248,040
Farm Remaining Season Days6
Farm Expenses Per Days$19,708
Farm Estimated Expenses$118,248
Estimated Season Expenses$5,366,288
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$34,719,142
Projected Bank Account$31,078,833

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 (Out of Payroll) $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 - 4,536 - 75.60%
Level 2: 5000 - $60 - 3,902 - 78.05%
Level 3: 2000 - $35 - 1,522 - 76.10%
Level 4: 4000 - $20 - 3,767 - 94.18%
Luxury : 1000 - $200 - 750 - 75.01%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %14,478 - 80.43%
Average Income per Game$773,109
Year to Date Revenue$29,378,152

Expense

Pro Players Total Salaries$59,810,000
Farm Players Total Salaries$2,572,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,425,426
Farm Year To Date Expenses$2,469,456
Pro Salary Cap To Date$54,930,996
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,319,328
Pro Remaining Season Days14
Pro Expenses Per Days$342,514
Pro Estimated Expenses$4,795,196
Farm Remaining Season Days6
Farm Expenses Per Days$15,044
Farm Estimated Expenses$90,264
Estimated Season Expenses$4,885,460
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$28,670,828
Projected Bank Account$26,104,696

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 $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 - 5,730 - 92.56%
Level 2: 5150 - $58 - 4,745 - 92.14%
Level 3: 2150 - $34 - 1,594 - 74.14%
Level 4: 4150 - $20 - 3,787 - 91.25%
Luxury : 1000 - $200 - 760 - 76.00%
Total Capacity :18641

Income

Home Games Left4
Average Attendance - %16,616 - 89.14%
Average Income per Game$881,218
Year to Date Revenue$32,605,077

Expense

Pro Players Total Salaries$54,600,000
Farm Players Total Salaries$1,092,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,243,037
Farm Year To Date Expenses$1,257,865
Pro Salary Cap To Date$49,527,938
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,524,873
Pro Remaining Season Days14
Pro Expenses Per Days$313,408
Pro Estimated Expenses$4,387,712
Farm Remaining Season Days6
Farm Expenses Per Days$6,389
Farm Estimated Expenses$38,334
Estimated Season Expenses$4,426,046
Season Salary Cap$54,600,000
Estimate Under Maximum Salary Cap of $79,500,000$24,900,000
Estimate Over Minimum Salary Cap of $20,000,000 $34,600,000
Current Bank Account$7,971,104
Projected Bank Account$7,069,931

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 (Out of Payroll) $2,000,000 (1)
David Schlemko $1,750,000 (1)
Yannick Weber $1,500,000 (2)
Michael Hutchinson $1,350,000 (1)
Kyle Clifford $1,150,000 (2)
Klim Kostin $900,000 (3)
Brendan Lemieux $850,000 (2)
Madison Bowey $800,000 (1)
Brett Lernout $750,000 (1)
Matt Puempel $725,000 (2)
Devante Smith-Pelly $650,000 (1)
Josh Anderson $500,000 (1)
Scott Glennie $0 (0)
Olivier Archambault $0 (0)
Garrett Meurs $0 (0)
Dalton Smith $0 (0)
Total Pro Players27
Salary Commitment
Year 2018 : $56,600,000
Year 2019 : $33,450,000
Year 2020 : $13,000,000
Year 2021 : $2,500,000
Salary Average Commitment
Year 2018 : $37,350,000
Year 2019 : $22,600,000
Year 2020 : $7,500,000
Year 2021 : $2,500,000
Salary Cap with 1 Way Contract
Year 2018 : $56,600,000
Year 2019 : $33,450,000
Year 2020 : $13,000,000
Year 2021 : $2,500,000

Farm Players Salaries

Brian Strait $92,500 (2)
Jordan Schroeder $80,000 (1)
Alex Lintuniemi $80,000 (2)
Michael Latta $75,000 (1)
Andreas Martinsen $75,000 (1)
Zach Sanford $75,000 (2)
Yan-Pavel Laplante $75,000 (2)
Keegan Kolesar $75,000 (3)
Thomas Schemitsch $70,000 (2)
Jason Akeson $65,000 (1)
Zac Rinaldo $65,000 (2)
Pierre-Cedric Labrie $65,000 (1)
Calle Andersson $60,000 (1)
Parker Wotherspoon $60,000 (3)
Josh Jooris $60,000 (1)
Anthony Louis $50,000 (2)
Josh Brown $50,000 (1)
Total Farm Players17
Salary Commitment
Year 2018 : $1,172,500
Year 2019 : $642,500
Year 2020 : $135,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,060,000
Year 2019 : $550,000
Year 2020 : $135,000
Year 2021 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 4,557 - 75.94%
Level 2: 5000 - $60 - 3,839 - 76.78%
Level 3: 2000 - $35 - 1,531 - 76.54%
Level 4: 4000 - $20 - 3,794 - 94.84%
Luxury : 1000 - $200 - 774 - 77.43%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %14,494 - 80.52%
Average Income per Game$776,251
Year to Date Revenue$29,497,524

Expense

Pro Players Total Salaries$67,000,000
Farm Players Total Salaries$5,289,500
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$62,079,562
Farm Year To Date Expenses$5,172,552
Pro Salary Cap To Date$60,927,367
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,328,752
Pro Remaining Season Days14
Pro Expenses Per Days$381,285
Pro Estimated Expenses$5,337,990
Farm Remaining Season Days6
Farm Expenses Per Days$30,933
Farm Estimated Expenses$185,598
Estimated Season Expenses$5,523,588
Season Salary Cap$67,000,000
Estimate Under Maximum Salary Cap of $79,500,000$12,500,000
Estimate Over Minimum Salary Cap of $20,000,000 $47,000,000
Current Bank Account$45,938,441
Projected Bank Account$42,743,605

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)
Niklas Kronwall $3,750,000 (4)
Mattias Ekholm $3,750,000 (4)
Troy Brouwer $2,500,000 (4)
Blake Comeau $2,000,000 (1)
Riley Sheahan $2,000,000 (1)
Brooks Orpik $1,900,000 (3)
Kari Lehtonen $1,800,000 (4)
Carter Hutton $1,125,000 (2)
Darcy Kuemper $1,000,000 (4)
Brady Skjei $900,000 (1)
Joel Edmundson $900,000 (1)
Anthony Beauvillier $900,000 (2)
Artturi Lehkonen $800,000 (2)
Kevin Rooney $0 (0)
Kent Simpson $0 (0)
Total Pro Players23
Salary Commitment
Year 2018 : $67,000,000
Year 2019 : $49,975,000
Year 2020 : $42,950,000
Year 2021 : $23,300,000
Salary Average Commitment
Year 2018 : $37,625,000
Year 2019 : $31,425,000
Year 2020 : $24,400,000
Year 2021 : $13,350,000
Salary Cap with 1 Way Contract
Year 2018 : $67,000,000
Year 2019 : $49,975,000
Year 2020 : $42,950,000
Year 2021 : $23,300,000

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)
Brendan Perlini $95,000 (2)
Michal Kempny $95,000 (3)
Thomas Chabot $95,000 (3)
Cal Petersen $92,500 (1)
Morgan Klimchuk $90,000 (1)
Jason Dickinson $90,000 (1)
Jason Chimera $87,500 (2)
Jimmy Hayes $87,500 (4)
Justin Holl $87,500 (4)
Mason McDonald $85,000 (3)
Thatcher Demko $85,000 (2)
Brett Pollock $85,000 (3)
Zach Nastasiuk $80,000 (1)
Alexander Volkov $80,000 (3)
Brandon Halverson $80,000 (2)
Nicolas Aube-Kubel $80,000 (2)
Tim Schaller $77,500 (4)
Jonas Johansson $75,000 (2)
Matt Lorito $75,000 (3)
Brandon Pirri $75,000 (4)
John Hayden $75,000 (2)
Derek Ryan $75,000 (2)
Curtis McKenzie $70,000 (4)
Michael Amadio $70,000 (2)
Casey DeSmith $67,500 (1)
Zack Mitchell $67,500 (1)
Kevin Boyle $67,500 (1)
Chad Ruhwedel $65,000 (3)
Alexandre Fortin $65,000 (2)
Cavan Fitzgerald $65,000 (2)
Thomas DiPauli $65,000 (2)
Dan Renouf $65,000 (2)
Niki Petti $65,000 (2)
Nikita Jevpalovs $63,250 (1)
Jack Campbell $61,250 (1)
Jean-Sebastien Dea $60,000 (1)
Seth Helgeson $60,000 (3)
Jordan Subban $60,000 (1)
Christian Wolanin $60,000 (3)
Hudson Fasching $60,000 (2)
Vinnie Hinostroza $50,000 (1)
Daniel Audette $50,000 (2)
Jake Bischoff $50,000 (3)
Conner Bleackley $50,000 (2)
Jeremiah Addison $50,000 (3)
Christian Jaros $50,000 (3)
Rourke Chartier $50,000 (2)
Total Farm Players54
Salary Commitment
Year 2018 : $5,289,500
Year 2019 : $4,325,000
Year 2020 : $1,827,500
Year 2021 : $497,500
Salary Average Commitment
Year 2018 : $3,625,750
Year 2019 : $3,207,500
Year 2020 : $1,760,000
Year 2021 : $507,500

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $90 - 5,657 - 94.28%
Level 2: 5000 - $55 - 4,789 - 95.78%
Level 3: 2000 - $30 - 1,914 - 95.70%
Level 4: 4000 - $20 - 3,774 - 94.35%
Luxury : 1000 - $200 - 769 - 76.89%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %16,903 - 93.91%
Average Income per Game$847,371
Year to Date Revenue$31,352,728

Expense

Pro Players Total Salaries$71,886,111
Farm Players Total Salaries$1,971,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,489,961
Farm Year To Date Expenses$1,878,268
Pro Salary Cap To Date$69,170,971
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,389,484
Pro Remaining Season Days14
Pro Expenses Per Days$409,978
Pro Estimated Expenses$5,739,692
Farm Remaining Season Days6
Farm Expenses Per Days$11,529
Farm Estimated Expenses$69,174
Estimated Season Expenses$5,808,866
Season Salary Cap$71,886,111
Estimate Under Maximum Salary Cap of $79,500,000$7,613,889
Estimate Over Minimum Salary Cap of $20,000,000 $51,886,111
Current Bank Account$6,244,913
Projected Bank Account$3,825,531

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)
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)
Lee Stempniak $750,000 (1)
Alex Stalock $700,000 (3)
Total Pro Players20
Salary Commitment
Year 2018 : $71,886,111
Year 2019 : $56,625,000
Year 2020 : $38,775,000
Year 2021 : $7,725,000
Salary Average Commitment
Year 2018 : $53,211,111
Year 2019 : $42,350,000
Year 2020 : $29,750,000
Year 2021 : $6,200,000
Salary Cap with 1 Way Contract
Year 2018 : $71,886,111
Year 2019 : $56,625,000
Year 2020 : $38,775,000
Year 2021 : $7,725,000

Farm Players Salaries

Zach Aston-Reese $92,500 (4)
Dennis Wideman $90,000 (2)
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)
Tim McGauley $75,000 (3)
Anthony Beauregard $75,000 (3)
Kasimir Kaskisuo $75,000 (3)
Nathan Gerbe $75,000 (2)
Kyle Capobianco $75,000 (3)
Vili Saarijarvi $75,000 (3)
Kevin Ekman-Larsson $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)
Zach Redmond $65,000 (1)
Patrick Brown $65,000 (1)
Travis Morin $65,000 (1)
Travis Boyd $50,000 (1)
Total Farm Players27
Salary Commitment
Year 2018 : $1,971,500
Year 2019 : $1,375,000
Year 2020 : $1,060,000
Year 2021 : $307,500
Salary Average Commitment
Year 2018 : $1,921,500
Year 2019 : $1,375,000
Year 2020 : $1,060,000
Year 2021 : $307,500

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 4,526 - 75.44%
Level 2: 5000 - $60 - 3,832 - 76.63%
Level 3: 2000 - $35 - 1,542 - 77.08%
Level 4: 4000 - $20 - 3,799 - 94.97%
Luxury : 1000 - $200 - 762 - 76.19%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %14,460 - 80.34%
Average Income per Game$771,883
Year to Date Revenue$29,331,548

Expense

Pro Players Total Salaries$74,560,000
Farm Players Total Salaries$2,805,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,661,714
Farm Year To Date Expenses$2,965,891
Pro Salary Cap To Date$64,393,573
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,315,649
Pro Remaining Season Days14
Pro Expenses Per Days$423,240
Pro Estimated Expenses$5,925,360
Farm Remaining Season Days6
Farm Expenses Per Days$16,404
Farm Estimated Expenses$98,424
Estimated Season Expenses$6,023,784
Season Salary Cap$74,560,000
Estimate Under Maximum Salary Cap of $79,500,000$4,940,000
Estimate Over Minimum Salary Cap of $20,000,000 $54,560,000
Current Bank Account$37,673,937
Projected Bank Account$33,965,802

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)
Tyler Johnson $4,950,000 (1)
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 Players24
Salary Commitment
Year 2018 : $74,560,000
Year 2019 : $54,860,000
Year 2020 : $45,685,000
Year 2021 : $28,485,000
Salary Average Commitment
Year 2018 : $62,760,000
Year 2019 : $48,110,000
Year 2020 : $38,935,000
Year 2021 : $21,735,000
Salary Cap with 1 Way Contract
Year 2018 : $74,560,000
Year 2019 : $54,860,000
Year 2020 : $45,685,000
Year 2021 : $28,485,000

Farm Players Salaries

Jacob de La Rose $95,000 (2)
Dylan Strome $95,000 (3)
Martin Frk $95,000 (2)
Nick Cousins $90,000 (3)
Jack Roslovic $90,000 (2)
Nikita Scherbak $90,000 (1)
Michael McCarron $90,000 (1)
Darren Raddysh $90,000 (4)
Matthew O'Connor $90,000 (1)
Frank Vatrano $90,000 (1)
Charles Hudon $85,000 (2)
Zachary Fucale $85,000 (1)
Andrew Miller $80,000 (1)
Daniel Carr $80,000 (1)
T.J. Brennan $80,000 (1)
Brennan Menell $75,000 (3)
Matt Carey $75,000 (1)
Jean-Christophe Beaudin $75,000 (3)
Rinat Valiev $75,000 (1)
Tim Bozon $75,000 (1)
Michael Carcone $70,000 (1)
Danick Martel $70,000 (2)
Ryan Haggerty $70,000 (1)
Sam Anas $70,000 (1)
Lucas Wallmark $65,000 (2)
Kyle Platzer $65,000 (1)
Victor Mete $65,000 (3)
Daniel Pribyl $65,000 (1)
Jacob Graves $65,000 (2)
MacKenzie Weegar $60,000 (1)
Mac Bennett $60,000 (1)
Michael Mersch $60,000 (2)
Tanner Fritz $60,000 (3)
Markus Eisenschmid $55,000 (1)
Angelo Miceli $55,000 (1)
Axel Holmstrom $50,000 (3)
Simon Bourque $50,000 (3)
Joakim Ryan $50,000 (1)
James de Haas $0 (1)
Total Farm Players39
Salary Commitment
Year 2018 : $2,805,000
Year 2019 : $1,275,000
Year 2020 : $650,000
Year 2021 : $90,000
Salary Average Commitment
Year 2018 : $2,260,000
Year 2019 : $1,240,000
Year 2020 : $650,000
Year 2021 : $90,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 4,574 - 76.23%
Level 2: 5000 - $60 - 3,820 - 76.39%
Level 3: 2000 - $35 - 1,523 - 76.13%
Level 4: 4000 - $20 - 3,857 - 96.42%
Luxury : 1000 - $200 - 768 - 76.77%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %14,541 - 80.78%
Average Income per Game$776,433
Year to Date Revenue$28,728,008

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$61,614,300
Farm Year To Date Expenses$2,213,775
Pro Salary Cap To Date$58,848,900
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,105,731
Pro Remaining Season Days14
Pro Expenses Per Days$373,420
Pro Estimated Expenses$5,227,880
Farm Remaining Season Days6
Farm Expenses Per Days$13,531
Farm Estimated Expenses$81,186
Estimated Season Expenses$5,309,066
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$24,693,011
Projected Bank Account$22,489,676

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 - 4,541 - 75.68%
Level 2: 5000 - $60 - 3,823 - 76.45%
Level 3: 2000 - $25 - 1,971 - 98.55%
Level 4: 4000 - $10 - 4,000 - 99.99%
Luxury : 1000 - $200 - 774 - 77.43%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %15,108 - 83.94%
Average Income per Game$742,061
Year to Date Revenue$27,456,268

Expense

Pro Players Total Salaries$79,425,000
Farm Players Total Salaries$2,042,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,228,071
Farm Year To Date Expenses$2,023,886
Pro Salary Cap To Date$71,825,851
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,968,245
Pro Remaining Season Days14
Pro Expenses Per Days$451,536
Pro Estimated Expenses$6,321,504
Farm Remaining Season Days6
Farm Expenses Per Days$11,944
Farm Estimated Expenses$71,664
Estimated Season Expenses$6,393,168
Season Salary Cap$79,425,000
Estimate Under Maximum Salary Cap of $79,500,000$75,000
Estimate Over Minimum Salary Cap of $20,000,000 $59,425,000
Current Bank Account$45,640,577
Projected Bank Account$42,215,654

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)
Vladislav Namestnikov $2,000,000 (2)
Matt Calvert $2,000,000 (3)
Matthew Nieto $1,200,000 (2)
Jared McCann $900,000 (1)
Tommy Wingels $850,000 (2)
Mirco Mueller $850,000 (2)
Jake Guentzel $700,000 (2)
Brayden Point $700,000 (2)
Antoine Bibeau $675,000 (2)
Colin Smith $0 (0)
Branden Troock $0 (0)
Total Pro Players23
Salary Commitment
Year 2018 : $79,425,000
Year 2019 : $57,775,000
Year 2020 : $24,200,000
Year 2021 : $16,500,000
Salary Average Commitment
Year 2018 : $63,325,000
Year 2019 : $47,575,000
Year 2020 : $18,500,000
Year 2021 : $16,500,000
Salary Cap with 1 Way Contract
Year 2018 : $79,425,000
Year 2019 : $57,775,000
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)
David Warsofsky $90,000 (3)
Joel Eriksson Ek $90,000 (2)
Remi Elie $85,000 (1)
Erik Cernak $85,000 (3)
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)
Troy Bourke $65,000 (2)
Jonathan Diaby $65,000 (2)
Michael Downing $65,000 (2)
Jan Kostalek $60,000 (1)
Ryan Graves $60,000 (1)
Colby Williams $50,000 (2)
Maxim Mamin $50,000 (3)
Riley Barber $50,000 (1)
Kyle Burroughs $50,000 (1)
Samuel Blais $50,000 (2)
Gustav Forsling $50,000 (2)
Dysin Mayo $50,000 (2)
Andreas Johnsson $50,000 (2)
Tomas Hyka $0 (1)
Total Farm Players26
Salary Commitment
Year 2018 : $2,042,500
Year 2019 : $1,587,500
Year 2020 : $395,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,615,000
Year 2019 : $1,615,000
Year 2020 : $395,000
Year 2021 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $80 - 5,845 - 97.42%
Level 2: 5000 - $50 - 4,808 - 96.17%
Level 3: 2000 - $25 - 1,961 - 98.06%
Level 4: 4000 - $15 - 3,906 - 97.65%
Luxury : 1000 - $180 - 944 - 94.36%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,465 - 97.03%
Average Income per Game$788,410
Year to Date Revenue$29,171,176

Expense

Pro Players Total Salaries$71,370,000
Farm Players Total Salaries$1,223,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,160,710
Farm Year To Date Expenses$1,285,542
Pro Salary Cap To Date$65,238,959
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,153,641
Pro Remaining Season Days14
Pro Expenses Per Days$404,302
Pro Estimated Expenses$5,660,228
Farm Remaining Season Days6
Farm Expenses Per Days$7,152
Farm Estimated Expenses$42,912
Estimated Season Expenses$5,703,140
Season Salary Cap$71,370,000
Estimate Under Maximum Salary Cap of $79,500,000$8,130,000
Estimate Over Minimum Salary Cap of $20,000,000 $51,370,000
Current Bank Account$6,801,398
Projected Bank Account$4,251,899

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)
Nick Lappin $945,000 (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 Players24
Salary Commitment
Year 2018 : $71,370,000
Year 2019 : $61,825,000
Year 2020 : $37,850,000
Year 2021 : $5,600,000
Salary Average Commitment
Year 2018 : $59,570,000
Year 2019 : $56,775,000
Year 2020 : $32,800,000
Year 2021 : $5,600,000
Salary Cap with 1 Way Contract
Year 2018 : $71,370,000
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)
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 (Out of Payroll) $70,000 (3)
Nelson Nogier $65,000 (2)
Brett Sutter $65,000 (1)
Ryan Penny $57,500 (2)
Alexis Loiseau $55,000 (2)
Clark Bishop $50,000 (2)
Conor Garland $50,000 (2)
Cameron Hughes $50,000 (3)
Nikita Korostelev $0 (1)
Total Farm Players18
Salary Commitment
Year 2018 : $1,293,000
Year 2019 : $772,500
Year 2020 : $345,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,293,000
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 - 5,828 - 97.14%
Level 2: 5000 - $55 - 4,751 - 95.03%
Level 3: 2000 - $32 - 1,927 - 96.37%
Level 4: 4000 - $17 - 3,816 - 95.39%
Luxury : 1000 - $180 - 956 - 95.55%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,278 - 95.99%
Average Income per Game$820,909
Year to Date Revenue$29,552,711

Expense

Pro Players Total Salaries$31,337,000
Farm Players Total Salaries$1,871,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,319,444
Farm Year To Date Expenses$2,209,557
Pro Salary Cap To Date$30,674,190
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,104,543
Pro Remaining Season Days14
Pro Expenses Per Days$183,447
Pro Estimated Expenses$2,568,258
Farm Remaining Season Days6
Farm Expenses Per Days$10,942
Farm Estimated Expenses$65,652
Estimated Season Expenses$2,633,910
Season Salary Cap$31,337,000
Estimate Under Maximum Salary Cap of $79,500,000$48,163,000
Estimate Over Minimum Salary Cap of $20,000,000 $11,337,000
Current Bank Account$23,017,517
Projected Bank Account$24,488,150

Pro Players Salaries

Matt Carle (Out of Payroll) $5,000,000 (1)
Chris Tanev $4,450,000 (4)
Damon Severson $4,167,000 (4)
Cam Ward $3,300,000 (1)
Eric Fehr $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)
Nick Ritchie $950,000 (1)
Patrik Laine $950,000 (2)
Colin White $950,000 (3)
Lias Andersson $950,000 (3)
Neal Pionk $925,000 (2)
Andreas Borgman $925,000 (2)
Sebastian Aho $850,000 (2)
Marko Dano $850,000 (1)
Ryan Lomberg $710,000 (2)
Oliver Bjorkstrand $700,000 (1)
Scott Harrington $675,000 (2)
Stefan Noesen $660,000 (1)
Anthony Greco $625,000 (2)
Dmytro Timashov $500,000 (2)
Jonny Brodzinski $500,000 (1)
Matt Finn $0 (0)
Mackenzie Skapski $0 (0)
David Broll $0 (0)
Tim Erixon $0 (0)
Gabriel Beaupre $0 (0)
Lukas Sutter $0 (0)
Total Pro Players30
Salary Commitment
Year 2018 : $36,337,000
Year 2019 : $21,177,000
Year 2020 : $12,117,000
Year 2021 : $10,217,000
Salary Average Commitment
Year 2018 : $28,285,000
Year 2019 : $16,185,000
Year 2020 : $7,700,000
Year 2021 : $5,800,000
Salary Cap with 1 Way Contract
Year 2018 : $36,337,000
Year 2019 : $21,177,000
Year 2020 : $12,117,000
Year 2021 : $10,217,000

Farm Players Salaries

Denis Gurianov $95,000 (2)
Dryden Hunt $92,500 (2)
Michael Brodzinski $92,500 (2)
Evgeny Svechnikov $90,000 (2)
Paul Bittner $85,000 (2)
Nick Sorensen $85,000 (2)
Rasmus Andersson $80,000 (2)
Yakov Trenin $80,000 (3)
Juho Lammikko $75,000 (2)
Dominic Turgeon $75,000 (2)
Mitchell Vande Sompel $70,000 (3)
Jordan Binnington $66,000 (1)
Anthony Richard $65,000 (2)
JC Lipon $65,000 (1)
Dmitry Osipov $65,000 (3)
Juuse Saros $65,000 (1)
Kevin Spinozzi $65,000 (3)
Jack Rodewald $62,500 (2)
Bryan Moore $62,500 (2)
Michael Joly $62,500 (2)
Mikkel Aagaard $62,500 (2)
Adam Helewka $60,000 (2)
Quentin Shore $50,000 (2)
Dylan Ferguson $50,000 (3)
Adam Wilcox $50,000 (1)
Sami Niku $50,000 (3)
Eric Roy $50,000 (1)
Total Farm Players27
Salary Commitment
Year 2018 : $1,871,000
Year 2019 : $1,575,000
Year 2020 : $380,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,710,000
Year 2019 : $1,575,000
Year 2020 : $380,000
Year 2021 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $88 - 5,736 - 95.61%
Level 2: 5000 - $42 - 4,921 - 98.42%
Level 3: 2000 - $24 - 1,965 - 98.25%
Level 4: 4000 - $12 - 3,979 - 99.48%
Luxury : 1000 - $170 - 960 - 96.01%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,562 - 97.57%
Average Income per Game$775,700
Year to Date Revenue$27,925,212

Expense

Pro Players Total Salaries$51,918,000
Farm Players Total Salaries$1,600,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,268,233
Farm Year To Date Expenses$1,607,592
Pro Salary Cap To Date$45,373,036
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,878,502
Pro Remaining Season Days14
Pro Expenses Per Days$306,804
Pro Estimated Expenses$4,295,256
Farm Remaining Season Days6
Farm Expenses Per Days$9,357
Farm Estimated Expenses$56,142
Estimated Season Expenses$4,351,398
Season Salary Cap$51,918,000
Estimate Under Maximum Salary Cap of $79,500,000$27,582,000
Estimate Over Minimum Salary Cap of $20,000,000 $31,918,000
Current Bank Account$23,171,325
Projected Bank Account$22,698,429

Pro Players Salaries

P.K. Subban $8,875,000 (3)
Kyle Turris $5,950,000 (4)
Matt Duchene $5,900,000 (3)
Milan Michalek $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)
Tyler Wotherspoon $850,000 (1)
Eamon McAdam $750,000 (2)
Alex Chiasson $660,000 (1)
Cory Conacher $650,000 (1)
Jordan Szwarz $650,000 (1)
Patrick Wiercioch $650,000 (1)
Byron Froese $650,000 (4)
Jordan Oesterle $600,000 (1)
Kale Kessy $0 (0)
Justin Kea $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $51,918,000
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 : $51,918,000
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)
Alexander True $80,000 (2)
Graham Knott $80,000 (3)
Antoine Waked $80,000 (2)
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 Players24
Salary Commitment
Year 2018 : $1,600,000
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 - 3,045 - 50.74%
Level 2: 5000 - $95 - 2,437 - 48.73%
Level 3: 2000 - $50 - 1,064 - 53.18%
Level 4: 4000 - $40 - 1,642 - 41.05%
Luxury : 1000 - $300 - 517 - 51.68%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %8,703 - 48.35%
Average Income per Game$769,634
Year to Date Revenue$30,015,720

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$47,448,528
Farm Year To Date Expenses$700,615
Pro Salary Cap To Date$46,031,066
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,539,268
Pro Remaining Season Days14
Pro Expenses Per Days$287,709
Pro Estimated Expenses$4,027,926
Farm Remaining Season Days6
Farm Expenses Per Days$4,269
Farm Estimated Expenses$25,614
Estimated Season Expenses$4,053,540
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$13,008,265
Projected Bank Account$10,493,993

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 - 4,531 - 75.52%
Level 2: 5000 - $60 - 3,906 - 78.11%
Level 3: 2000 - $35 - 1,524 - 76.22%
Level 4: 4000 - $20 - 3,774 - 94.34%
Luxury : 1000 - $200 - 771 - 77.11%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %14,506 - 80.59%
Average Income per Game$776,390
Year to Date Revenue$29,502,808

Expense

Pro Players Total Salaries$53,050,000
Farm Players Total Salaries$1,065,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,384,626
Farm Year To Date Expenses$1,029,212
Pro Salary Cap To Date$46,418,173
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,329,169
Pro Remaining Season Days14
Pro Expenses Per Days$301,955
Pro Estimated Expenses$4,227,370
Farm Remaining Season Days6
Farm Expenses Per Days$6,228
Farm Estimated Expenses$37,368
Estimated Season Expenses$4,264,738
Season Salary Cap$53,050,000
Estimate Under Maximum Salary Cap of $79,500,000$26,450,000
Estimate Over Minimum Salary Cap of $20,000,000 $33,050,000
Current Bank Account$9,006,482
Projected Bank Account$7,070,913

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)
Marcus Foligno $2,000,000 (1)
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 Players28
Salary Commitment
Year 2018 : $53,050,000
Year 2019 : $26,300,000
Year 2020 : $21,300,000
Year 2021 : $9,250,000
Salary Average Commitment
Year 2018 : $36,900,000
Year 2019 : $21,150,000
Year 2020 : $16,550,000
Year 2021 : $4,000,000
Salary Cap with 1 Way Contract
Year 2018 : $53,050,000
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 $24,452,950 $40,079,000 $39,421,000 $20,079,000 212546
Blackhawks $17,820,079 $74,187,500 $5,312,500 $54,187,500 20929
Blue Jackets $42,629,827 $40,125,000 $39,375,000 $20,125,000 26733
Blues $36,005,564 $62,425,000 $17,075,000 $42,425,000 24731
Bruins $32,725,070 $64,725,000 $14,775,000 $44,725,000 222850
Canadiens $28,717,289 $70,475,000 $9,025,000 $50,475,000 221941
Canucks $15,899,028 $59,550,000 $19,950,000 $39,550,000 221234
Capitals $82,106,294 $46,275,000 $33,225,000 $26,275,000 222042
Coyotes $18,052,901 $63,150,000 $16,350,000 $43,150,000 222345
Devils $34,052,282 $58,250,000 $21,250,000 $38,250,000 221133
Ducks $22,710,703 $54,350,000 $25,150,000 $34,350,000 212445
Flames $24,236,300 $79,355,000 $145,000 $59,355,000 211940
Flyers $10,981,095 $79,350,000 $150,000 $59,350,000 203050
Golden Knights $44,309,308 $71,475,000 $8,025,000 $51,475,000 22931
Hurricanes $12,691,738 $72,875,000 $6,625,000 $52,875,000 243660
Islanders $41,209,142 $46,990,000 $32,510,000 $26,990,000 252348
Jets $25,228,886 $73,950,000 $5,550,000 $53,950,000 241842
Kings $14,237,782 $64,356,319 $15,143,681 $44,356,319 223254
Lightning $34,719,142 $65,100,000 $14,400,000 $45,100,000 243559
Maple Leafs $28,670,828 $59,810,000 $19,690,000 $39,810,000 222951
Oilers $7,971,104 $54,600,000 $24,900,000 $34,600,000 271744
Panthers $45,938,441 $67,000,000 $12,500,000 $47,000,000 235477
Penguins $6,244,913 $71,886,111 $7,613,889 $51,886,111 202747
Predators $37,673,937 $74,560,000 $4,940,000 $54,560,000 243963
Rangers $24,693,011 $63,842,221 $15,657,779 $43,842,221 202646
Red Wings $45,640,577 $79,425,000 $75,000 $59,425,000 232649
Sabres $6,801,398 $71,370,000 $8,130,000 $51,370,000 241842
Senators $23,017,517 $31,337,000 $48,163,000 $11,337,000 302757
Sharks $23,171,325 $51,918,000 $27,582,000 $31,918,000 252449
Stars $13,008,265 $50,000,000 $29,500,000 $30,000,000 221133
Wild $9,006,482 $53,050,000 $26,450,000 $33,050,000 281543