Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 4,585 - 76.41%
Level 2: 5000 - $60 - 3,882 - 77.64%
Level 3: 2000 - $35 - 1,559 - 77.97%
Level 4: 4000 - $20 - 3,758 - 93.95%
Luxury : 1000 - $200 - 786 - 78.64%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %14,570 - 80.95%
Average Income per Game$782,697
Year to Date Revenue$6,261,572

Expense

Pro Players Total Salaries$41,329,000
Farm Players Total Salaries$2,030,000
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$11,696,741
Farm Year To Date Expenses$581,182
Pro Salary Cap To Date$11,313,512
Farm Salary Cap To Date$578,697

Estimate

Pro Estimated Season Revenue$25,828,984
Pro Remaining Season Days130
Pro Expenses Per Days$238,709
Pro Estimated Expenses$31,032,170
Farm Remaining Season Days122
Farm Expenses Per Days$11,871
Farm Estimated Expenses$1,448,262
Estimated Season Expenses$32,480,432
Season Salary Cap$41,329,000
Estimate Under Maximum Salary Cap of $79,500,000$38,171,000
Estimate Over Minimum Salary Cap of $20,000,000 $21,329,000
Current Bank Account$30,062,564
Projected Bank Account$23,411,116

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)
Joonas Donskoi $2,000,000 (4)
Scott Laughton (1 Way Contract) $1,329,000 (3)
Harri Sateri $1,000,000 (4)
Joel Armia $1,000,000 (1)
Jesse Puljujarvi $950,000 (2)
Connor McDavid $950,000 (1)
Dylan Larkin $950,000 (1)
Josh Morrissey $950,000 (1)
Nico Hischier $950,000 (3)
Haydn Fleury $950,000 (2)
Joshua Ho-Sang $900,000 (2)
Nikolay Goldobin $900,000 (1)
Chris Wagner $750,000 (2)
Tyler Graovac $750,000 (1)
Ville Pokka $750,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $41,329,000
Year 2019 : $33,179,000
Year 2020 : $16,529,000
Year 2021 : $8,750,000
Salary Average Commitment
Year 2018 : $37,329,000
Year 2019 : $32,929,000
Year 2020 : $16,529,000
Year 2021 : $8,750,000
Salary Cap with 1 Way Contract
Year 2018 : $41,329,000
Year 2019 : $33,179,000
Year 2020 : $16,529,000
Year 2021 : $8,750,000

Farm Players Salaries

Matiss Kivlenieks $100,000 (2)
Julius Honka $100,000 (2)
David Kampf $100,000 (2)
Hunter Miska $100,000 (2)
Iiro Pakarinen $100,000 (4)
Michael Dal Colle $95,000 (2)
Jordan Schmaltz $90,000 (1)
Josh Jacobs $85,000 (2)
Andreas Englund $85,000 (2)
Mackenzie Blackwood $85,000 (2)
Slater Koekkoek $85,000 (2)
Dillon Heatherington $80,000 (1)
Alex Schoenborn $75,000 (2)
Josh Leivo $75,000 (2)
Dylan Blujus $75,000 (2)
Matt Hackett $75,000 (3)
Christopher Gibson $75,000 (4)
Adam Tambellini $75,000 (1)
Nick Schneider $75,000 (2)
Zane McIntyre $75,000 (3)
Justin Auger $75,000 (2)
Marcus Hogberg $70,000 (3)
Chris Driedger $70,000 (1)
Josh Wesley $60,000 (3)
Luke Johnson $50,000 (2)
Total Farm Players25
Salary Commitment
Year 2018 : $2,030,000
Year 2019 : $1,715,000
Year 2020 : $455,000
Year 2021 : $175,000
Salary Average Commitment
Year 2018 : $1,640,000
Year 2019 : $1,640,000
Year 2020 : $455,000
Year 2021 : $175,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $110 - 4,135 - 68.92%
Level 2: 5000 - $65 - 3,632 - 72.64%
Level 3: 2000 - $35 - 1,513 - 75.64%
Level 4: 4000 - $25 - 2,583 - 64.58%
Luxury : 1000 - $255 - 602 - 60.19%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %12,465 - 69.25%
Average Income per Game$769,549
Year to Date Revenue$8,465,040

Expense

Pro Players Total Salaries$78,837,500
Farm Players Total Salaries$580,000
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,558,884
Farm Year To Date Expenses$167,256
Pro Salary Cap To Date$21,285,129
Farm Salary Cap To Date$164,916

Estimate

Pro Estimated Season Revenue$23,086,473
Pro Remaining Season Days130
Pro Expenses Per Days$446,020
Pro Estimated Expenses$57,982,600
Farm Remaining Season Days122
Farm Expenses Per Days$3,392
Farm Estimated Expenses$413,824
Estimated Season Expenses$58,396,424
Season Salary Cap$78,837,500
Estimate Under Maximum Salary Cap of $79,500,000$662,500
Estimate Over Minimum Salary Cap of $20,000,000 $58,837,500
Current Bank Account$49,343,962
Projected Bank Account$14,034,011

Pro Players Salaries

Logan Couture $6,000,000 (3)
Taylor Hall $6,000,000 (2)
Martin Jones $6,000,000 (4)
Tyler Myers $5,500,000 (2)
Duncan Keith $5,500,000 (1)
Anders Lee $5,500,000 (4)
Seth Jones $5,400,000 (3)
Paul Martin $4,850,000 (2)
Tyler Toffoli $4,750,000 (4)
Artem Anisimov $4,500,000 (2)
Jonathan Ericsson $4,250,000 (1)
Jakob Silfverberg $4,000,000 (4)
Casey Cizikas $3,750,000 (4)
Joel Ward $3,000,000 (2)
Nathan Beaulieu $2,500,000 (4)
Kevin Fiala $2,500,000 (3)
Al Montoya $1,062,500 (1)
Greg Pateryn $975,000 (3)
Tyson Jost $950,000 (3)
Pierre-Luc Dubois $950,000 (3)
Anthony DeAngelo $900,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $78,837,500
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 : $78,837,500
Year 2019 : $67,125,000
Year 2020 : $43,275,000
Year 2021 : $26,500,000

Farm Players Salaries

Hunter Shinkaruk $90,000 (3)
Alex Nedeljkovic $85,000 (2)
Ryan Gropp $85,000 (3)
Griffin Reinhart $80,000 (2)
Gustav Olofsson $80,000 (1)
Robin Norell $60,000 (2)
Ryan White $50,000 (1)
Manuel Wiederer $50,000 (3)
Total Farm Players8
Salary Commitment
Year 2018 : $580,000
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 - 5,873 - 97.88%
Level 2: 5000 - $49 - 4,828 - 96.55%
Level 3: 2000 - $26 - 1,975 - 98.75%
Level 4: 4000 - $13 - 3,925 - 98.13%
Luxury : 1000 - $175 - 950 - 94.99%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,551 - 97.51%
Average Income per Game$803,499
Year to Date Revenue$8,034,991

Expense

Pro Players Total Salaries$39,425,000
Farm Players Total Salaries$957,500
Coaches Total Salaries$650,000
Luxury Taxe Total$0
Pro Year To Date Expenses$10,942,610
Farm Year To Date Expenses$266,615
Pro Salary Cap To Date$10,764,651
Farm Salary Cap To Date$264,570

Estimate

Pro Estimated Season Revenue$24,908,472
Pro Remaining Season Days130
Pro Expenses Per Days$223,883
Pro Estimated Expenses$29,104,790
Farm Remaining Season Days122
Farm Expenses Per Days$5,599
Farm Estimated Expenses$683,078
Estimated Season Expenses$29,787,868
Season Salary Cap$39,425,000
Estimate Under Maximum Salary Cap of $79,500,000$40,075,000
Estimate Over Minimum Salary Cap of $20,000,000 $19,425,000
Current Bank Account$46,915,863
Projected Bank Account$42,036,467

Pro Players Salaries

Ryan Callahan $5,500,000 (1)
Brendan Smith $5,000,000 (3)
Matt Moulson $5,000,000 (1)
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)
Scott Wilson $800,000 (3)
Chase Balisy $800,000 (2)
Cody McLeod $750,000 (1)
Janne Kuokkanen $750,000 (3)
Dylan DeMelo $750,000 (1)
Trevor Murphy $650,000 (2)
Robbie Russo $650,000 (1)
Kyle Baun $550,000 (1)
Alexandre Ranger $0 (0)
Adam Payerl $0 (0)
Austen Brassard $0 (0)
Tony Turgeon $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $39,425,000
Year 2019 : $17,025,000
Year 2020 : $9,450,000
Year 2021 : $950,000
Salary Average Commitment
Year 2018 : $36,525,000
Year 2019 : $16,775,000
Year 2020 : $9,200,000
Year 2021 : $800,000
Salary Cap with 1 Way Contract
Year 2018 : $39,425,000
Year 2019 : $17,025,000
Year 2020 : $9,450,000
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)
Jake Walman $70,000 (3)
Maxime Lagace $65,000 (2)
Mitch Callahan $62,500 (1)
Total Farm Players8
Salary Commitment
Year 2018 : $957,500
Year 2019 : $820,000
Year 2020 : $145,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $899,700
Year 2019 : $762,200
Year 2020 : $70,000
Year 2021 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $90 - 5,834 - 97.23%
Level 2: 5000 - $55 - 4,783 - 95.65%
Level 3: 2000 - $28 - 1,956 - 97.78%
Level 4: 4000 - $18 - 3,870 - 96.75%
Luxury : 1000 - $170 - 966 - 96.60%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %17,408 - 96.71%
Average Income per Game$861,381
Year to Date Revenue$10,336,567

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$17,362,170
Farm Year To Date Expenses$140,385
Pro Salary Cap To Date$17,088,407
Farm Salary Cap To Date$140,385

Estimate

Pro Estimated Season Revenue$24,980,037
Pro Remaining Season Days130
Pro Expenses Per Days$354,330
Pro Estimated Expenses$46,062,900
Farm Remaining Season Days122
Farm Expenses Per Days$2,865
Farm Estimated Expenses$349,530
Estimated Season Expenses$46,412,430
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$6,343,558
Projected Bank Account-$15,088,835

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 - 5,760 - 96.00%
Level 2: 5000 - $48 - 4,735 - 94.69%
Level 3: 2000 - $28 - 1,980 - 99.01%
Level 4: 4000 - $18 - 3,792 - 94.80%
Luxury : 1000 - $128 - 969 - 96.89%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17,236 - 95.75%
Average Income per Game$716,362
Year to Date Revenue$6,447,262

Expense

Pro Players Total Salaries$63,025,000
Farm Players Total Salaries$2,030,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,581,151
Farm Year To Date Expenses$579,253
Pro Salary Cap To Date$17,252,655
Farm Salary Cap To Date$574,723

Estimate

Pro Estimated Season Revenue$22,923,598
Pro Remaining Season Days130
Pro Expenses Per Days$358,799
Pro Estimated Expenses$46,643,870
Farm Remaining Season Days122
Farm Expenses Per Days$11,871
Farm Estimated Expenses$1,448,262
Estimated Season Expenses$48,092,132
Season Salary Cap$63,025,000
Estimate Under Maximum Salary Cap of $79,500,000$16,475,000
Estimate Over Minimum Salary Cap of $20,000,000 $43,025,000
Current Bank Account$4,890,792
Projected Bank Account-$20,277,742

Pro Players Salaries

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

Farm Players Salaries

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

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $90 - 5,716 - 95.27%
Level 2: 5000 - $50 - 4,791 - 95.81%
Level 3: 2000 - $35 - 1,546 - 77.31%
Level 4: 4000 - $20 - 3,912 - 97.80%
Luxury : 1000 - $180 - 972 - 97.15%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %16,937 - 94.09%
Average Income per Game$848,995
Year to Date Revenue$9,338,944

Expense

Pro Players Total Salaries$67,325,000
Farm Players Total Salaries$2,000,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,406,564
Farm Year To Date Expenses$600,531
Pro Salary Cap To Date$17,780,872
Farm Salary Cap To Date$598,427

Estimate

Pro Estimated Season Revenue$25,469,847
Pro Remaining Season Days130
Pro Expenses Per Days$387,291
Pro Estimated Expenses$50,347,830
Farm Remaining Season Days122
Farm Expenses Per Days$11,696
Farm Estimated Expenses$1,426,912
Estimated Season Expenses$51,774,742
Season Salary Cap$65,475,000
Estimate Under Maximum Salary Cap of $79,500,000$14,025,000
Estimate Over Minimum Salary Cap of $20,000,000 $45,475,000
Current Bank Account$2,875,174
Projected Bank Account-$23,429,721

Pro Players Salaries

Leon Draisaitl $8,500,000 (4)
Steven Stamkos $8,500,000 (4)
Milan Lucic $6,500,000 (2)
Mike Green $5,350,000 (2)
Hampus Lindholm $5,000,000 (3)
Cam Talbot $4,200,000 (4)
Oscar Klefbom $4,150,000 (3)
Braydon Coburn $4,000,000 (3)
Andrew Cogliano $3,000,000 (4)
Mika Zibanejad $2,750,000 (1)
Zack Kassian $2,500,000 (3)
Brad Richardson $2,000,000 (1)
Drake Caggiula (Out of Payroll) $1,850,000 (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 : $67,325,000
Year 2019 : $57,350,000
Year 2020 : $41,800,000
Year 2021 : $25,450,000
Salary Average Commitment
Year 2018 : $35,300,000
Year 2019 : $27,200,000
Year 2020 : $13,000,000
Year 2021 : $5,800,000
Salary Cap with 1 Way Contract
Year 2018 : $67,325,000
Year 2019 : $57,350,000
Year 2020 : $41,800,000
Year 2021 : $25,450,000

Farm Players Salaries

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

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 4,685 - 78.08%
Level 2: 5000 - $60 - 3,914 - 78.28%
Level 3: 2000 - $35 - 1,524 - 76.20%
Level 4: 4000 - $20 - 3,788 - 94.71%
Luxury : 1000 - $200 - 769 - 76.90%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %14,680 - 81.56%
Average Income per Game$788,980
Year to Date Revenue$7,100,816

Expense

Pro Players Total Salaries$75,125,000
Farm Players Total Salaries$475,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,045,937
Farm Year To Date Expenses$198,552
Pro Salary Cap To Date$19,575,274
Farm Salary Cap To Date$198,552

Estimate

Pro Estimated Season Revenue$25,247,346
Pro Remaining Season Days130
Pro Expenses Per Days$428,073
Pro Estimated Expenses$55,649,490
Farm Remaining Season Days122
Farm Expenses Per Days$2,778
Farm Estimated Expenses$338,916
Estimated Season Expenses$55,988,406
Season Salary Cap$75,125,000
Estimate Under Maximum Salary Cap of $79,500,000$4,375,000
Estimate Over Minimum Salary Cap of $20,000,000 $55,125,000
Current Bank Account$37,141,255
Projected Bank Account$6,400,195

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)
Mike Hoffman $5,100,000 (4)
Bryan Little $5,000,000 (1)
Sami Vatanen $5,000,000 (1)
Tyler Johnson $4,950,000 (1)
Nazem Kadri $4,500,000 (2)
Luke Schenn $3,500,000 (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)
Matt Martin $1,200,000 (1)
Trevor van Riemsdyk $1,000,000 (1)
Jon Gillies $975,000 (2)
Brandon Tanev $950,000 (2)
Tom Kuhnhackl $900,000 (4)
Jussi Jokinen $900,000 (1)
Tyler Ennis $750,000 (1)
Anders Lindback $500,000 (1)
Taylor Doherty $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $75,125,000
Year 2019 : $44,625,000
Year 2020 : $32,700,000
Year 2021 : $13,800,000
Salary Average Commitment
Year 2018 : $34,450,000
Year 2019 : $18,975,000
Year 2020 : $10,550,000
Year 2021 : $10,550,000
Salary Cap with 1 Way Contract
Year 2018 : $75,125,000
Year 2019 : $44,625,000
Year 2020 : $32,700,000
Year 2021 : $13,800,000

Farm Players Salaries

Boo Nieves $80,000 (2)
Brandon Mashinter $80,000 (1)
Connor Crisp $75,000 (3)
Mark Alt $75,000 (3)
Adam Brooks $65,000 (3)
Spencer Watson $50,000 (3)
Daniel Walcott $50,000 (1)
Total Farm Players7
Salary Commitment
Year 2018 : $475,000
Year 2019 : $345,000
Year 2020 : $265,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $430,000
Year 2019 : $350,000
Year 2020 : $270,000
Year 2021 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $90 - 5,694 - 94.89%
Level 2: 5000 - $79 - 2,906 - 58.11%
Level 3: 2000 - $45 - 1,162 - 58.09%
Level 4: 4000 - $25 - 2,538 - 63.45%
Luxury : 1000 - $200 - 761 - 76.14%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %13,060 - 72.56%
Average Income per Game$807,961
Year to Date Revenue$8,079,608

Expense

Pro Players Total Salaries$45,550,000
Farm Players Total Salaries$1,491,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$12,178,197
Farm Year To Date Expenses$486,356
Pro Salary Cap To Date$11,904,477
Farm Salary Cap To Date$486,356

Estimate

Pro Estimated Season Revenue$25,046,785
Pro Remaining Season Days130
Pro Expenses Per Days$260,056
Pro Estimated Expenses$33,807,280
Farm Remaining Season Days122
Farm Expenses Per Days$8,719
Farm Estimated Expenses$1,063,718
Estimated Season Expenses$34,870,998
Season Salary Cap$45,550,000
Estimate Under Maximum Salary Cap of $79,500,000$33,950,000
Estimate Over Minimum Salary Cap of $20,000,000 $25,550,000
Current Bank Account$91,774,299
Projected Bank Account$81,950,086

Pro Players Salaries

Jake Allen $4,500,000 (4)
John Klingberg $4,250,000 (2)
Craig Smith $4,000,000 (3)
Andy Greene $4,000,000 (4)
Justin Braun $3,800,000 (1)
Charlie Coyle $3,500,000 (1)
Elias Lindholm $2,700,000 (1)
Mark Pysyk $2,500,000 (4)
Dale Weise $2,350,000 (3)
Michael Raffl $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)
Mattias Janmark $700,000 (1)
Scott Mayfield $575,000 (1)
Austin Watson $575,000 (1)
Total Pro Players21
Salary Commitment
Year 2018 : $45,550,000
Year 2019 : $31,350,000
Year 2020 : $24,950,000
Year 2021 : $12,800,000
Salary Average Commitment
Year 2018 : $22,900,000
Year 2019 : $15,900,000
Year 2020 : $13,250,000
Year 2021 : $5,100,000
Salary Cap with 1 Way Contract
Year 2018 : $45,550,000
Year 2019 : $31,350,000
Year 2020 : $24,950,000
Year 2021 : $12,800,000

Farm Players Salaries

Alex Lyon $92,500 (1)
Sheldon Dries $92,500 (2)
Gavin Bayreuther $92,500 (2)
Filip Gustavsson $80,000 (3)
Philippe Desrosiers $80,000 (1)
Samuel Laberge $78,500 (4)
Adin Hill $75,000 (1)
Pierre-Edouard Bellemare $72,500 (1)
Philippe Myers $72,500 (4)
Landon Bow $70,000 (2)
Kevin Czuczman $65,000 (2)
Peter Holland $65,000 (4)
Steven Kampfer $65,000 (2)
Erik Burgdoerfer $65,000 (2)
Sam Carrick $65,000 (4)
Greg Carey $65,000 (2)
Mike Reilly $65,000 (1)
Michael Bunting $60,000 (1)
Jonne Tammela $60,000 (3)
Michael Spacek $60,000 (3)
Oskar Lindblom $50,000 (3)
Total Farm Players21
Salary Commitment
Year 2018 : $1,491,000
Year 2019 : $1,046,000
Year 2020 : $531,000
Year 2021 : $281,000
Salary Average Commitment
Year 2018 : $1,131,000
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 - 5,556 - 92.61%
Level 2: 5000 - $55 - 4,779 - 95.57%
Level 3: 2000 - $35 - 1,516 - 75.79%
Level 4: 4000 - $20 - 3,784 - 94.60%
Luxury : 1000 - $200 - 778 - 77.79%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16,413 - 91.18%
Average Income per Game$859,988
Year to Date Revenue$7,739,888

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$17,711,442
Farm Year To Date Expenses$502,022
Pro Salary Cap To Date$17,163,965
Farm Salary Cap To Date$499,972

Estimate

Pro Estimated Season Revenue$27,519,602
Pro Remaining Season Days130
Pro Expenses Per Days$363,966
Pro Estimated Expenses$47,315,580
Farm Remaining Season Days122
Farm Expenses Per Days$10,648
Farm Estimated Expenses$1,299,056
Estimated Season Expenses$48,614,636
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$37,207,633
Projected Bank Account$16,112,599

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 - 5,607 - 93.45%
Level 2: 5000 - $60 - 3,829 - 76.58%
Level 3: 2000 - $30 - 1,934 - 96.72%
Level 4: 4000 - $20 - 3,847 - 96.19%
Luxury : 1000 - $150 - 975 - 97.49%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16,193 - 89.96%
Average Income per Game$790,036
Year to Date Revenue$7,110,324

Expense

Pro Players Total Salaries$65,000,000
Farm Players Total Salaries$772,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,343,590
Farm Year To Date Expenses$221,088
Pro Salary Cap To Date$17,796,066
Farm Salary Cap To Date$217,753

Estimate

Pro Estimated Season Revenue$25,281,152
Pro Remaining Season Days130
Pro Expenses Per Days$374,302
Pro Estimated Expenses$48,659,260
Farm Remaining Season Days122
Farm Expenses Per Days$4,518
Farm Estimated Expenses$551,196
Estimated Season Expenses$49,210,456
Season Salary Cap$65,000,000
Estimate Under Maximum Salary Cap of $79,500,000$14,500,000
Estimate Over Minimum Salary Cap of $20,000,000 $45,000,000
Current Bank Account$54,682,833
Projected Bank Account$30,753,529

Pro Players Salaries

Jakub Voracek $8,250,000 (2)
Kris Letang $7,250,000 (1)
John Carlson $5,000,000 (3)
Dan Hamhuis $5,000,000 (1)
Morgan Rielly $5,000,000 (3)
Marc Staal $4,500,000 (4)
Nick Bjugstad $4,100,000 (2)
Evgeny Kuznetsov $4,000,000 (1)
Carl Soderberg $4,000,000 (3)
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)
Buddy Robinson $950,000 (1)
Kerby Rychel $950,000 (2)
Duncan Siemens $750,000 (2)
Anton Blidh $500,000 (1)
Max Gortz $500,000 (1)
Scott Greenham $500,000 (1)
Phil Lane $0 (0)
Total Pro Players21
Salary Commitment
Year 2018 : $65,000,000
Year 2019 : $37,300,000
Year 2020 : $18,500,000
Year 2021 : $4,500,000
Salary Average Commitment
Year 2018 : $25,300,000
Year 2019 : $18,600,000
Year 2020 : $8,500,000
Year 2021 : $4,500,000
Salary Cap with 1 Way Contract
Year 2018 : $65,000,000
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)
Mark Streit $75,000 (1)
Spencer Martin $75,000 (1)
Stephon Williams $60,000 (1)
Alex Dostie $60,000 (3)
Paul Ladue $50,000 (2)
Matt Tomkins $50,000 (3)
Zac Larraza $50,000 (1)
John Muse $50,000 (1)
Joey LaLeggia $50,000 (1)
Total Farm Players12
Salary Commitment
Year 2018 : $772,500
Year 2019 : $160,000
Year 2020 : $110,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $377,500
Year 2019 : $160,000
Year 2020 : $110,000
Year 2021 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $80 - 5,698 - 94.97%
Level 2: 5000 - $55 - 4,734 - 94.68%
Level 3: 2000 - $35 - 1,540 - 77.01%
Level 4: 4000 - $25 - 2,632 - 65.81%
Luxury : 1000 - $180 - 948 - 94.78%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %15,552 - 86.40%
Average Income per Game$805,228
Year to Date Revenue$10,467,964

Expense

Pro Players Total Salaries$56,100,000
Farm Players Total Salaries$1,435,000
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,505,595
Farm Year To Date Expenses$470,943
Pro Salary Cap To Date$15,026,527
Farm Salary Cap To Date$470,943

Estimate

Pro Estimated Season Revenue$22,546,384
Pro Remaining Season Days130
Pro Expenses Per Days$323,184
Pro Estimated Expenses$42,013,920
Farm Remaining Season Days122
Farm Expenses Per Days$8,392
Farm Estimated Expenses$1,023,824
Estimated Season Expenses$43,037,744
Season Salary Cap$56,100,000
Estimate Under Maximum Salary Cap of $79,500,000$23,400,000
Estimate Over Minimum Salary Cap of $20,000,000 $36,100,000
Current Bank Account$39,255,706
Projected Bank Account$18,764,346

Pro Players Salaries

Zach Parise $7,500,000 (3)
Thomas Vanek $6,000,000 (2)
Joe Pavelski $6,000,000 (1)
Henrik Zetterberg $5,500,000 (2)
Marian Gaborik $4,500,000 (1)
Patrick Marleau $4,000,000 (1)
Josh Gorges $3,900,000 (1)
Vladimir Sobotka $3,250,000 (4)
Marcus Kruger $2,500,000 (2)
Ryan Miller $2,500,000 (2)
Lauri Korpikoski $2,000,000 (2)
Tom Pyatt $1,250,000 (3)
Louis Domingue $950,000 (3)
Petter Granberg $850,000 (1)
Keegan Lowe $850,000 (4)
Cameron Gaunce $650,000 (1)
Nick DeSimone $650,000 (2)
Kyle Quincey $650,000 (1)
Jamie McBain $650,000 (1)
Matt Hendricks $650,000 (1)
Mike Richards $650,000 (1)
David Booth $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $56,100,000
Year 2019 : $32,950,000
Year 2020 : $13,800,000
Year 2021 : $4,100,000
Salary Average Commitment
Year 2018 : $52,783,000
Year 2019 : $30,483,000
Year 2020 : $13,250,000
Year 2021 : $4,000,000
Salary Cap with 1 Way Contract
Year 2018 : $56,100,000
Year 2019 : $32,950,000
Year 2020 : $13,800,000
Year 2021 : $4,100,000

Farm Players Salaries

Nate Guenin (Out of Payroll) $100,000 (1)
Dominik Masin $85,000 (2)
Pheonix Copley $85,000 (2)
Wade Megan $85,000 (1)
Dennis Robertson $75,000 (2)
Michael Paliotta $75,000 (1)
Joonas Korpisalo $75,000 (1)
Erik Karlsson94 $65,000 (1)
Ryan Carpenter $65,000 (1)
Radim Simek $65,000 (2)
Freddie Tiffels $65,000 (2)
John Stevens $65,000 (2)
Hunter Warner $65,000 (2)
Hampus Gustafsson $65,000 (2)
Kyle Rau $65,000 (1)
Mitch Hults $65,000 (2)
Mason Marchment $65,000 (2)
Chris Mueller $55,000 (1)
Ben Walker $50,000 (3)
Anthony Peters $50,000 (3)
Andre Benoit $50,000 (3)
Austin Ortega $50,000 (3)
Barry Goers $50,000 (3)
Total Farm Players23
Salary Commitment
Year 2018 : $1,535,000
Year 2019 : $950,000
Year 2020 : $250,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,240,000
Year 2019 : $935,000
Year 2020 : $250,000
Year 2021 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 4,717 - 78.62%
Level 2: 5000 - $60 - 3,957 - 79.14%
Level 3: 2000 - $35 - 1,496 - 74.82%
Level 4: 4000 - $20 - 3,781 - 94.53%
Luxury : 1000 - $200 - 770 - 77.02%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %14,722 - 81.79%
Average Income per Game$792,917
Year to Date Revenue$7,929,172

Expense

Pro Players Total Salaries$79,355,000
Farm Players Total Salaries$1,255,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,910,309
Farm Year To Date Expenses$399,623
Pro Salary Cap To Date$21,422,874
Farm Salary Cap To Date$394,358

Estimate

Pro Estimated Season Revenue$24,580,433
Pro Remaining Season Days130
Pro Expenses Per Days$451,704
Pro Estimated Expenses$58,721,520
Farm Remaining Season Days122
Farm Expenses Per Days$7,339
Farm Estimated Expenses$895,358
Estimated Season Expenses$59,616,878
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$6,661,458
Projected Bank Account-$28,374,987

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 (Out of Payroll) $75,000 (2)
Peter Cehlarik $70,000 (2)
Connor Ingram $70,000 (3)
Dylan McIlrath (Out of Payroll) $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 - 5,819 - 83.12%
Level 2: 5500 - $40 - 5,184 - 94.25%
Level 3: 2500 - $30 - 2,005 - 80.21%
Level 4: 4000 - $20 - 3,824 - 95.60%
Luxury : 1000 - $200 - 789 - 78.85%
Total Capacity :20000

Income

Home Games Left30
Average Attendance - %17,620 - 88.10%
Average Income per Game$797,023
Year to Date Revenue$8,767,256

Expense

Pro Players Total Salaries$78,050,000
Farm Players Total Salaries$2,264,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,776,237
Farm Year To Date Expenses$641,595
Pro Salary Cap To Date$21,365,666
Farm Salary Cap To Date$637,355

Estimate

Pro Estimated Season Revenue$23,910,698
Pro Remaining Season Days130
Pro Expenses Per Days$444,413
Pro Estimated Expenses$57,773,690
Farm Remaining Season Days122
Farm Expenses Per Days$13,243
Farm Estimated Expenses$1,615,646
Estimated Season Expenses$59,389,336
Season Salary Cap$78,050,000
Estimate Under Maximum Salary Cap of $79,500,000$1,450,000
Estimate Over Minimum Salary Cap of $20,000,000 $58,050,000
Current Bank Account$43,282,918
Projected Bank Account$7,804,280

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)
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)
Jesper Bratt $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2018 : $78,050,000
Year 2019 : $75,800,000
Year 2020 : $54,475,000
Year 2021 : $29,475,000
Salary Average Commitment
Year 2018 : $78,050,000
Year 2019 : $75,800,000
Year 2020 : $54,475,000
Year 2021 : $29,475,000
Salary Cap with 1 Way Contract
Year 2018 : $78,050,000
Year 2019 : $75,800,000
Year 2020 : $54,475,000
Year 2021 : $29,475,000

Farm Players Salaries

Matt Hunwick $225,000 (3)
Mark Letestu $180,000 (4)
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)
Sergey Zborovskiy $70,000 (3)
Matheson Iacopelli $70,000 (3)
Nate Prosser $65,000 (4)
Eric Tangradi $65,000 (1)
Reece Scarlett $65,000 (4)
Jannik Hansen $65,000 (3)
Michael Leighton $65,000 (1)
Adam Clendening $60,000 (4)
Richard Bachman $60,000 (1)
Mark Fraser $60,000 (1)
Mac Carruth $50,000 (1)
Jean-Francois Berube $50,000 (1)
Dominik Simon $50,000 (1)
Tyler Moy $50,000 (3)
Zac Leslie $50,000 (1)
Garrett Mitchell $50,000 (1)
Blake Pietila $50,000 (1)
Andrei Mironov $0 (1)
Total Farm Players30
Salary Commitment
Year 2018 : $2,264,500
Year 2019 : $1,627,500
Year 2020 : $1,387,500
Year 2021 : $735,000
Salary Average Commitment
Year 2018 : $2,061,700
Year 2019 : $1,600,000
Year 2020 : $1,360,000
Year 2021 : $735,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 4,589 - 76.48%
Level 2: 5000 - $60 - 3,916 - 78.31%
Level 3: 2000 - $35 - 1,543 - 77.14%
Level 4: 4000 - $25 - 2,571 - 64.29%
Luxury : 1000 - $200 - 779 - 77.86%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %13,397 - 74.43%
Average Income per Game$774,253
Year to Date Revenue$6,968,276

Expense

Pro Players Total Salaries$66,425,000
Farm Players Total Salaries$797,500
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,300,700
Farm Year To Date Expenses$257,291
Pro Salary Cap To Date$18,821,629
Farm Salary Cap To Date$257,291

Estimate

Pro Estimated Season Revenue$24,776,092
Pro Remaining Season Days130
Pro Expenses Per Days$380,866
Pro Estimated Expenses$49,512,580
Farm Remaining Season Days122
Farm Expenses Per Days$4,664
Farm Estimated Expenses$569,008
Estimated Season Expenses$50,081,588
Season Salary Cap$66,425,000
Estimate Under Maximum Salary Cap of $79,500,000$13,075,000
Estimate Over Minimum Salary Cap of $20,000,000 $46,425,000
Current Bank Account$19,935,018
Projected Bank Account-$5,370,478

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 (Out of Payroll) $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 (Out of Payroll) $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 - 4,684 - 78.06%
Level 2: 5000 - $60 - 4,017 - 80.33%
Level 3: 2000 - $35 - 1,503 - 75.17%
Level 4: 4000 - $20 - 3,793 - 94.83%
Luxury : 1000 - $200 - 772 - 77.24%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %14,769 - 82.05%
Average Income per Game$793,854
Year to Date Revenue$8,732,396

Expense

Pro Players Total Salaries$64,475,000
Farm Players Total Salaries$3,630,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,912,700
Farm Year To Date Expenses$1,041,634
Pro Salary Cap To Date$17,584,240
Farm Salary Cap To Date$1,038,274

Estimate

Pro Estimated Season Revenue$23,815,625
Pro Remaining Season Days130
Pro Expenses Per Days$366,899
Pro Estimated Expenses$47,696,870
Farm Remaining Season Days122
Farm Expenses Per Days$21,228
Farm Estimated Expenses$2,589,816
Estimated Season Expenses$50,286,686
Season Salary Cap$64,475,000
Estimate Under Maximum Salary Cap of $79,500,000$15,025,000
Estimate Over Minimum Salary Cap of $20,000,000 $44,475,000
Current Bank Account$42,556,020
Projected Bank Account$16,084,959

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)
Derick Brassard $5,000,000 (1)
Kyle Palmieri $4,650,000 (4)
Viktor Arvidsson $4,250,000 (4)
Alex Killorn $3,000,000 (2)
Cody Ceci $2,800,000 (1)
Brock Nelson $2,500,000 (3)
Ryan Dzingel $2,000,000 (4)
Calle Jarnkrok $2,000,000 (4)
Philipp Grubauer $2,000,000 (4)
Andreas Athanasiou $1,875,000 (4)
Bryan Rust $1,500,000 (4)
Nate Schmidt $1,500,000 (3)
Jon Marchessault $1,500,000 (2)
Jamie Oleksiak $1,400,000 (4)
Mark Barberio $1,000,000 (3)
Shea Theodore $900,000 (1)
Shayne Gostisbehere $700,000 (1)
Zac Dalpe $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $64,475,000
Year 2019 : $55,075,000
Year 2020 : $45,275,000
Year 2021 : $33,525,000
Salary Average Commitment
Year 2018 : $50,075,000
Year 2019 : $42,275,000
Year 2020 : $40,775,000
Year 2021 : $31,525,000
Salary Cap with 1 Way Contract
Year 2018 : $64,475,000
Year 2019 : $55,075,000
Year 2020 : $45,275,000
Year 2021 : $33,525,000

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)
Alexander Nylander $95,000 (2)
Jakub Vrana $95,000 (1)
Samuel Morin $95,000 (1)
Rocco Grimaldi $92,500 (4)
Travis Sanheim $90,000 (2)
Gabriel Carlsson $90,000 (3)
John Quenneville $90,000 (2)
Joseph Morrow $90,000 (4)
Evan Rodrigues $87,500 (4)
Fredrik Claesson $87,500 (4)
J.T. Compher $85,000 (2)
Christian Fischer $85,000 (2)
Connor Carrick $85,000 (1)
Frederick Gaudreau $85,000 (1)
Ryan Sproul $80,000 (3)
Justin Bailey $80,000 (1)
Filip Chlapik $80,000 (3)
Andy Welinski $75,000 (1)
Daniel Altshuller $75,000 (1)
Frederic Allard $70,000 (3)
Kristers Gudlevskis $70,000 (3)
Tomas Nosek $65,000 (1)
Tobias Lindberg $65,000 (1)
Chris Wideman $65,000 (1)
Nick Paul $65,000 (1)
Sean Maguire $60,000 (3)
Alexandre Carrier $60,000 (2)
Caleb Jones $60,000 (3)
Christian Djoos $50,000 (1)
John Gilmour $50,000 (2)
Ondrej Kase $50,000 (1)
Joseph Blandisi $50,000 (1)
Total Farm Players40
Salary Commitment
Year 2018 : $3,630,000
Year 2019 : $2,480,000
Year 2020 : $1,830,000
Year 2021 : $1,070,000
Salary Average Commitment
Year 2018 : $2,946,900
Year 2019 : $2,385,000
Year 2020 : $1,830,000
Year 2021 : $1,070,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 4,529 - 75.49%
Level 2: 5000 - $60 - 3,900 - 77.99%
Level 3: 2000 - $35 - 1,541 - 77.05%
Level 4: 4000 - $20 - 3,775 - 94.37%
Luxury : 1000 - $200 - 772 - 77.19%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %14,517 - 80.65%
Average Income per Game$776,572
Year to Date Revenue$6,989,148

Expense

Pro Players Total Salaries$46,990,000
Farm Players Total Salaries$2,203,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,497,250
Farm Year To Date Expenses$581,424
Pro Salary Cap To Date$12,787,766
Farm Salary Cap To Date$562,766

Estimate

Pro Estimated Season Revenue$24,850,304
Pro Remaining Season Days130
Pro Expenses Per Days$276,480
Pro Estimated Expenses$35,942,400
Farm Remaining Season Days122
Farm Expenses Per Days$12,883
Farm Estimated Expenses$1,571,726
Estimated Season Expenses$37,514,126
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$2,425,853
Projected Bank Account-$10,237,969

Pro Players Salaries

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

Farm Players Salaries

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

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $100 - 4,409 - 73.48%
Level 2: 5000 - $60 - 3,814 - 76.29%
Level 3: 2000 - $35 - 1,548 - 77.40%
Level 4: 4000 - $20 - 3,862 - 96.55%
Luxury : 1000 - $200 - 782 - 78.18%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %14,415 - 80.09%
Average Income per Game$766,034
Year to Date Revenue$9,192,412

Expense

Pro Players Total Salaries$72,750,000
Farm Players Total Salaries$1,413,100
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,243,272
Farm Year To Date Expenses$400,546
Pro Salary Cap To Date$19,914,825
Farm Salary Cap To Date$398,351

Estimate

Pro Estimated Season Revenue$22,214,996
Pro Remaining Season Days130
Pro Expenses Per Days$413,128
Pro Estimated Expenses$53,706,640
Farm Remaining Season Days122
Farm Expenses Per Days$8,264
Farm Estimated Expenses$1,008,208
Estimated Season Expenses$54,714,848
Season Salary Cap$72,750,000
Estimate Under Maximum Salary Cap of $79,500,000$6,750,000
Estimate Over Minimum Salary Cap of $20,000,000 $52,750,000
Current Bank Account$3,808,911
Projected Bank Account-$28,690,941

Pro Players Salaries

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

Farm Players Salaries

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

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 4,486 - 74.77%
Level 2: 5000 - $60 - 3,868 - 77.36%
Level 3: 2000 - $35 - 1,533 - 76.65%
Level 4: 4000 - $20 - 3,739 - 93.47%
Luxury : 1000 - $200 - 742 - 74.25%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %14,368 - 79.82%
Average Income per Game$766,078
Year to Date Revenue$8,426,856

Expense

Pro Players Total Salaries$62,506,319
Farm Players Total Salaries$2,307,167
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,313,323
Farm Year To Date Expenses$670,623
Pro Salary Cap To Date$17,108,013
Farm Salary Cap To Date$668,868

Estimate

Pro Estimated Season Revenue$22,982,335
Pro Remaining Season Days130
Pro Expenses Per Days$353,387
Pro Estimated Expenses$45,940,310
Farm Remaining Season Days122
Farm Expenses Per Days$13,492
Farm Estimated Expenses$1,646,024
Estimated Season Expenses$47,586,334
Season Salary Cap$62,506,319
Estimate Under Maximum Salary Cap of $79,500,000$16,993,681
Estimate Over Minimum Salary Cap of $20,000,000 $42,506,319
Current Bank Account$36,114,073
Projected Bank Account$11,510,074

Pro Players Salaries

Alex Ovechkin $9,538,462 (4)
Vladimir Tarasenko $7,500,000 (1)
Jordan Staal $6,000,000 (2)
Zach Bogosian $5,142,857 (1)
Chris Kreider $5,000,000 (4)
Andrei Vasilevskiy $5,000,000 (4)
Ryan McDonagh $4,700,000 (1)
Mats Zuccarello $4,500,000 (2)
Martin Hanzal $3,100,000 (1)
Carl Gunnarsson $2,900,000 (2)
Joffrey Lupul $2,000,000 (1)
Ryan Murphy $1,400,000 (1)
Jared Cowen (Out of Payroll) $1,000,000 (3)
Magnus Paajarvi $950,000 (2)
Jakob Chychrun $900,000 (2)
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 Players21
Salary Commitment
Year 2018 : $63,506,319
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 : $63,506,319
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)
Gemel Smith $85,000 (3)
Rihards Bukarts $85,000 (2)
Vladislav Kamenev $85,000 (1)
Ken Appleby $85,000 (4)
Linus Arnesson $81,750 (1)
Roope Hintz $80,000 (3)
Teddy Blueger $80,000 (2)
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)
Colby Robak $70,000 (2)
Brennan Serville $70,000 (1)
Henrik Samuelsson $70,000 (3)
Joseph Cramarossa $70,000 (2)
Chase De Leo $65,000 (1)
Tyler Biggs $65,000 (2)
Darren Kramer $65,000 (1)
Damir Sharipzianov $64,167 (1)
Alex Gudbranson $62,500 (1)
Dylan Labbe $60,000 (1)
Sergey Tolchinsky $60,000 (2)
Garrett Wilson $60,000 (1)
Michael Houser $60,000 (1)
Vincent Dunn $50,000 (3)
Stepan Falkovsky $50,000 (3)
Emil Johansson $50,000 (3)
Brady Vail $50,000 (2)
Luc Snuggerud $50,000 (2)
Total Farm Players33
Salary Commitment
Year 2018 : $2,307,167
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 - 6,006 - 92.40%
Level 2: 5500 - $50 - 5,090 - 92.55%
Level 3: 2500 - $25 - 2,024 - 80.96%
Level 4: 4500 - $20 - 3,909 - 86.88%
Luxury : 1000 - $180 - 938 - 93.81%
Total Capacity :20000

Income

Home Games Left31
Average Attendance - %17,968 - 89.84%
Average Income per Game$874,169
Year to Date Revenue$8,741,692

Expense

Pro Players Total Salaries$65,600,000
Farm Players Total Salaries$3,320,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,339,664
Farm Year To Date Expenses$929,934
Pro Salary Cap To Date$17,744,689
Farm Salary Cap To Date$917,509

Estimate

Pro Estimated Season Revenue$27,099,245
Pro Remaining Season Days130
Pro Expenses Per Days$377,654
Pro Estimated Expenses$49,095,020
Farm Remaining Season Days122
Farm Expenses Per Days$19,415
Farm Estimated Expenses$2,368,630
Estimated Season Expenses$51,463,650
Season Salary Cap$65,600,000
Estimate Under Maximum Salary Cap of $79,500,000$13,900,000
Estimate Over Minimum Salary Cap of $20,000,000 $45,600,000
Current Bank Account$5,525,091
Projected Bank Account-$18,839,314

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)
Brandon Dubinsky $3,000,000 (4)
Justin Williams $3,000,000 (1)
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)
Ivan Provorov $950,000 (2)
Zach Werenski $950,000 (2)
Mitch Marner $950,000 (2)
Nikolaj Ehlers $950,000 (1)
Mikko Rantanen $950,000 (1)
Gage Quinney $500,000 (3)
Patrice Cormier $0 (0)
Joe Basaraba $0 (0)
Travis Ewanyk $0 (0)
Ryan Culkin $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $65,600,000
Year 2019 : $45,800,000
Year 2020 : $21,400,000
Year 2021 : $16,600,000
Salary Average Commitment
Year 2018 : $27,975,000
Year 2019 : $20,775,000
Year 2020 : $5,625,000
Year 2021 : $5,125,000
Salary Cap with 1 Way Contract
Year 2018 : $65,600,000
Year 2019 : $45,800,000
Year 2020 : $21,400,000
Year 2021 : $16,600,000

Farm Players Salaries

Kevin Bieksa $460,000 (1)
Nikolai Kulemin $310,000 (2)
Craig Anderson $250,000 (4)
Brian Boyle $200,000 (2)
Mikhail Grabovski $170,000 (4)
Carter Rowney $90,000 (3)
Mitchell Stephens $85,000 (3)
Matthew Spencer $85,000 (3)
Oscar Dansk $85,000 (3)
Collin Delia $85,000 (2)
Samuel Girard $80,000 (3)
Daniel Sprong $80,000 (1)
Brendan Guhle $80,000 (3)
Ryan Collins $80,000 (3)
Paul Carey $65,000 (3)
Jacob MacDonald $65,000 (1)
Ville Husso $65,000 (2)
Ales Hemsky $65,000 (4)
Nick Ellis $65,000 (3)
Chris Butler $65,000 (4)
Matt Bartkowski $65,000 (4)
Joshua Winquist $65,000 (2)
Shawn Ouellette-St. Amant $65,000 (3)
Dillon Simpson $65,000 (2)
Mason Geertsen $65,000 (1)
Justin Scott $65,000 (3)
Cole Ully $50,000 (1)
Jaedon Descheneau $50,000 (2)
Connor Hobbs $50,000 (3)
Tyler Motte $50,000 (2)
Jeremy Gregoire $50,000 (1)
Anders Bjork $50,000 (3)
Blaine Byron $50,000 (1)
Gabriel Fontaine $50,000 (3)
Total Farm Players34
Salary Commitment
Year 2018 : $3,320,000
Year 2019 : $2,500,000
Year 2020 : $1,610,000
Year 2021 : $615,000
Salary Average Commitment
Year 2018 : $3,183,750
Year 2019 : $2,608,750
Year 2020 : $1,610,000
Year 2021 : $615,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 4,663 - 77.72%
Level 2: 5000 - $60 - 3,837 - 76.74%
Level 3: 2000 - $35 - 1,529 - 76.45%
Level 4: 4000 - $20 - 3,744 - 93.61%
Luxury : 1000 - $200 - 743 - 74.31%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %14,517 - 80.65%
Average Income per Game$778,854
Year to Date Revenue$8,567,396

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$16,783,186
Farm Year To Date Expenses$737,156
Pro Salary Cap To Date$16,372,566
Farm Salary Cap To Date$737,156

Estimate

Pro Estimated Season Revenue$23,365,625
Pro Remaining Season Days130
Pro Expenses Per Days$342,514
Pro Estimated Expenses$44,526,820
Farm Remaining Season Days122
Farm Expenses Per Days$15,044
Farm Estimated Expenses$1,835,368
Estimated Season Expenses$46,362,188
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$49,234,612
Projected Bank Account$26,238,049

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 - 5,658 - 91.39%
Level 2: 5150 - $58 - 4,797 - 93.14%
Level 3: 2150 - $34 - 1,575 - 73.28%
Level 4: 4150 - $20 - 3,877 - 93.42%
Luxury : 1000 - $200 - 776 - 77.62%
Total Capacity :18641

Income

Home Games Left32
Average Attendance - %16,683 - 89.50%
Average Income per Game$881,627
Year to Date Revenue$7,934,646

Expense

Pro Players Total Salaries$53,250,000
Farm Players Total Salaries$1,427,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,987,434
Farm Year To Date Expenses$403,101
Pro Salary Cap To Date$14,576,814
Farm Salary Cap To Date$400,937

Estimate

Pro Estimated Season Revenue$28,212,075
Pro Remaining Season Days130
Pro Expenses Per Days$305,866
Pro Estimated Expenses$39,762,580
Farm Remaining Season Days122
Farm Expenses Per Days$8,348
Farm Estimated Expenses$1,018,456
Estimated Season Expenses$40,781,036
Season Salary Cap$53,250,000
Estimate Under Maximum Salary Cap of $79,500,000$26,250,000
Estimate Over Minimum Salary Cap of $20,000,000 $33,250,000
Current Bank Account$20,411,040
Projected Bank Account$7,842,079

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)
Radek Faksa $2,500,000 (4)
Jamie McGinn $2,500,000 (2)
David Schlemko $1,750,000 (1)
Yannick Weber $1,500,000 (2)
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)
Olivier Archambault $0 (0)
Dalton Smith $0 (0)
Scott Glennie $0 (0)
Garrett Meurs $0 (0)
Total Pro Players25
Salary Commitment
Year 2018 : $53,250,000
Year 2019 : $33,450,000
Year 2020 : $13,000,000
Year 2021 : $2,500,000
Salary Average Commitment
Year 2018 : $36,000,000
Year 2019 : $22,600,000
Year 2020 : $7,500,000
Year 2021 : $2,500,000
Salary Cap with 1 Way Contract
Year 2018 : $53,250,000
Year 2019 : $33,450,000
Year 2020 : $13,000,000
Year 2021 : $2,500,000

Farm Players Salaries

Shawn Matthias $200,000 (1)
Michael Hutchinson $135,000 (1)
Brian Strait (Out of Payroll) $92,500 (2)
Alex Lintuniemi (Out of Payroll) $80,000 (2)
Jordan Schroeder $80,000 (1)
Andreas Martinsen $75,000 (1)
Zach Sanford $75,000 (2)
Michael Latta $75,000 (1)
Yan-Pavel Laplante $75,000 (2)
Keegan Kolesar $75,000 (3)
Thomas Schemitsch $70,000 (2)
Jason Akeson $65,000 (1)
Pierre-Cedric Labrie $65,000 (1)
Zac Rinaldo $65,000 (2)
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 Players19
Salary Commitment
Year 2018 : $1,507,500
Year 2019 : $642,500
Year 2020 : $135,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $1,195,000
Year 2019 : $550,000
Year 2020 : $135,000
Year 2021 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 4,447 - 74.12%
Level 2: 5000 - $60 - 3,764 - 75.29%
Level 3: 2000 - $35 - 1,540 - 77.01%
Level 4: 4000 - $20 - 3,848 - 96.21%
Luxury : 1000 - $200 - 765 - 76.47%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %14,365 - 79.81%
Average Income per Game$763,538
Year to Date Revenue$5,344,764

Expense

Pro Players Total Salaries$66,000,000
Farm Players Total Salaries$5,389,500
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,409,202
Farm Year To Date Expenses$1,539,702
Pro Salary Cap To Date$18,067,035
Farm Salary Cap To Date$1,536,777

Estimate

Pro Estimated Season Revenue$25,960,282
Pro Remaining Season Days130
Pro Expenses Per Days$375,698
Pro Estimated Expenses$48,840,740
Farm Remaining Season Days122
Farm Expenses Per Days$31,518
Farm Estimated Expenses$3,845,196
Estimated Season Expenses$52,685,936
Season Salary Cap$66,000,000
Estimate Under Maximum Salary Cap of $79,500,000$13,500,000
Estimate Over Minimum Salary Cap of $20,000,000 $46,000,000
Current Bank Account$19,088,891
Projected Bank Account-$7,636,763

Pro Players Salaries

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

Farm Players Salaries

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

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $90 - 5,699 - 94.99%
Level 2: 5000 - $55 - 4,768 - 95.36%
Level 3: 2000 - $30 - 1,944 - 97.20%
Level 4: 4000 - $20 - 3,779 - 94.47%
Luxury : 1000 - $200 - 777 - 77.72%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %16,967 - 94.26%
Average Income per Game$851,604
Year to Date Revenue$8,516,040

Expense

Pro Players Total Salaries$74,786,111
Farm Players Total Salaries$1,956,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,626,923
Farm Year To Date Expenses$580,754
Pro Salary Cap To Date$20,280,008
Farm Salary Cap To Date$580,754

Estimate

Pro Estimated Season Revenue$26,399,724
Pro Remaining Season Days130
Pro Expenses Per Days$426,179
Pro Estimated Expenses$55,403,270
Farm Remaining Season Days122
Farm Expenses Per Days$11,442
Farm Estimated Expenses$1,395,924
Estimated Season Expenses$56,799,194
Season Salary Cap$74,786,111
Estimate Under Maximum Salary Cap of $79,500,000$4,713,889
Estimate Over Minimum Salary Cap of $20,000,000 $54,786,111
Current Bank Account$34,568,777
Projected Bank Account$4,169,307

Pro Players Salaries

Claude Giroux $8,000,000 (1)
Henrik Lundqvist $8,000,000 (3)
Victor Hedman $7,500,000 (3)
Jeff Carter $5,125,000 (4)
Reilly Smith $5,000,000 (1)
Alexander Edler $5,000,000 (3)
Brad Marchand $5,000,000 (2)
Vincent Trocheck $4,400,000 (1)
David Savard $4,250,000 (2)
Darren Helm $3,850,000 (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)
Brenden Dillon $1,250,000 (1)
Antoine Vermette $1,250,000 (2)
Patrik Nemeth $1,111,111 (1)
Torrey Mitchell $1,000,000 (1)
Dennis Wideman $900,000 (2)
Alex Stalock $700,000 (3)
Total Pro Players21
Salary Commitment
Year 2018 : $74,786,111
Year 2019 : $54,025,000
Year 2020 : $38,775,000
Year 2021 : $7,725,000
Salary Average Commitment
Year 2018 : $57,861,111
Year 2019 : $43,250,000
Year 2020 : $29,750,000
Year 2021 : $6,200,000
Salary Cap with 1 Way Contract
Year 2018 : $74,786,111
Year 2019 : $54,025,000
Year 2020 : $38,775,000
Year 2021 : $7,725,000

Farm Players Salaries

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

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 4,557 - 75.96%
Level 2: 5000 - $60 - 3,818 - 76.37%
Level 3: 2000 - $35 - 1,515 - 75.75%
Level 4: 4000 - $20 - 3,859 - 96.47%
Luxury : 1000 - $200 - 754 - 75.36%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %14,503 - 80.57%
Average Income per Game$772,603
Year to Date Revenue$7,726,028

Expense

Pro Players Total Salaries$68,660,000
Farm Players Total Salaries$3,170,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,778,139
Farm Year To Date Expenses$932,821
Pro Salary Cap To Date$18,337,942
Farm Salary Cap To Date$932,061

Estimate

Pro Estimated Season Revenue$23,950,687
Pro Remaining Season Days130
Pro Expenses Per Days$390,279
Pro Estimated Expenses$50,736,270
Farm Remaining Season Days122
Farm Expenses Per Days$18,538
Farm Estimated Expenses$2,261,636
Estimated Season Expenses$52,997,906
Season Salary Cap$68,660,000
Estimate Under Maximum Salary Cap of $79,500,000$10,840,000
Estimate Over Minimum Salary Cap of $20,000,000 $48,660,000
Current Bank Account$14,985,062
Projected Bank Account-$14,062,157

Pro Players Salaries

Patrick Kane $10,000,000 (1)
Jonathan Toews $10,000,000 (4)
Aaron Ekblad $7,500,000 (4)
Jonathan Drouin $5,500,000 (4)
Jeff Petry $5,125,000 (2)
Matt Murray $4,285,000 (4)
Marcus Johansson $4,000,000 (3)
Olli Maatta $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)
Mike Matheson $900,000 (1)
Matt Cullen $900,000 (1)
Travis Konecny $900,000 (2)
Noah Juulsen $900,000 (3)
Curtis McElhinney $850,000 (2)
Andrew Copp $650,000 (1)
Mattias Backman $0 (0)
Total Pro Players22
Salary Commitment
Year 2018 : $68,660,000
Year 2019 : $54,860,000
Year 2020 : $45,685,000
Year 2021 : $28,485,000
Salary Average Commitment
Year 2018 : $60,360,000
Year 2019 : $48,110,000
Year 2020 : $38,935,000
Year 2021 : $21,735,000
Salary Cap with 1 Way Contract
Year 2018 : $68,660,000
Year 2019 : $54,860,000
Year 2020 : $45,685,000
Year 2021 : $28,485,000

Farm Players Salaries

Ryan Hartman $180,000 (3)
Dylan Strome $95,000 (3)
Jacob de La Rose $95,000 (2)
Martin Frk $95,000 (2)
Charlie Lindgren $95,000 (1)
Nick Cousins $90,000 (3)
Sonny Milano $90,000 (1)
Darren Raddysh $90,000 (4)
Michael McCarron $90,000 (1)
Matthew O'Connor $90,000 (1)
Frank Vatrano $90,000 (1)
Jack Roslovic $90,000 (2)
Nikita Scherbak $90,000 (1)
Zachary Fucale $85,000 (1)
Charles Hudon $85,000 (2)
T.J. Brennan $80,000 (1)
Andrew Miller $80,000 (1)
Daniel Carr $80,000 (1)
Brennan Menell $75,000 (3)
Jean-Christophe Beaudin $75,000 (3)
Matt Carey $75,000 (1)
Tim Bozon $75,000 (1)
Rinat Valiev $75,000 (1)
Ryan Haggerty $70,000 (1)
Danick Martel $70,000 (2)
Sam Anas $70,000 (1)
Michael Carcone $70,000 (1)
Victor Mete $65,000 (3)
Kyle Platzer $65,000 (1)
Lucas Wallmark $65,000 (2)
Daniel Pribyl $65,000 (1)
Jacob Graves $65,000 (2)
Tanner Fritz $60,000 (3)
Mac Bennett $60,000 (1)
MacKenzie Weegar $60,000 (1)
Michael Mersch $60,000 (2)
Markus Eisenschmid $55,000 (1)
Angelo Miceli $55,000 (1)
Simon Bourque $50,000 (3)
Axel Holmstrom $50,000 (3)
Joakim Ryan $50,000 (1)
James de Haas $0 (1)
Total Farm Players42
Salary Commitment
Year 2018 : $3,170,000
Year 2019 : $1,455,000
Year 2020 : $830,000
Year 2021 : $90,000
Salary Average Commitment
Year 2018 : $2,535,000
Year 2019 : $1,420,000
Year 2020 : $830,000
Year 2021 : $90,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 4,593 - 76.56%
Level 2: 5000 - $60 - 3,797 - 75.94%
Level 3: 2000 - $35 - 1,553 - 77.63%
Level 4: 4000 - $20 - 3,859 - 96.47%
Luxury : 1000 - $200 - 757 - 75.69%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %14,559 - 80.88%
Average Income per Game$776,050
Year to Date Revenue$8,536,552

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$18,297,580
Farm Year To Date Expenses$652,628
Pro Salary Cap To Date$17,476,340
Farm Salary Cap To Date$647,473

Estimate

Pro Estimated Season Revenue$23,281,505
Pro Remaining Season Days130
Pro Expenses Per Days$373,420
Pro Estimated Expenses$48,544,600
Farm Remaining Season Days122
Farm Expenses Per Days$13,531
Farm Estimated Expenses$1,650,782
Estimated Season Expenses$50,195,382
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$49,379,422
Projected Bank Account$22,465,545

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 - 4,552 - 75.87%
Level 2: 5000 - $60 - 3,890 - 77.79%
Level 3: 2000 - $25 - 1,977 - 98.86%
Level 4: 4000 - $10 - 4,000 - 100.00%
Luxury : 1000 - $200 - 776 - 77.56%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %15,194 - 84.41%
Average Income per Game$746,499
Year to Date Revenue$7,464,988

Expense

Pro Players Total Salaries$78,175,000
Farm Players Total Salaries$2,167,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,783,097
Farm Year To Date Expenses$602,189
Pro Salary Cap To Date$21,399,868
Farm Salary Cap To Date$599,704

Estimate

Pro Estimated Season Revenue$23,141,463
Pro Remaining Season Days130
Pro Expenses Per Days$444,553
Pro Estimated Expenses$57,791,890
Farm Remaining Season Days122
Farm Expenses Per Days$12,675
Farm Estimated Expenses$1,546,350
Estimated Season Expenses$59,338,240
Season Salary Cap$78,175,000
Estimate Under Maximum Salary Cap of $79,500,000$1,325,000
Estimate Over Minimum Salary Cap of $20,000,000 $58,175,000
Current Bank Account$28,515,968
Projected Bank Account-$7,680,809

Pro Players Salaries

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

Farm Players Salaries

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

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $80 - 5,856 - 97.59%
Level 2: 5000 - $50 - 4,769 - 95.38%
Level 3: 2000 - $25 - 1,964 - 98.19%
Level 4: 4000 - $15 - 3,886 - 97.16%
Luxury : 1000 - $180 - 944 - 94.42%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17,419 - 96.77%
Average Income per Game$787,401
Year to Date Revenue$7,086,612

Expense

Pro Players Total Salaries$70,425,000
Farm Players Total Salaries$1,322,500
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,552,078
Farm Year To Date Expenses$383,222
Pro Salary Cap To Date$19,278,364
Farm Salary Cap To Date$381,146

Estimate

Pro Estimated Season Revenue$25,196,843
Pro Remaining Season Days130
Pro Expenses Per Days$399,022
Pro Estimated Expenses$51,872,860
Farm Remaining Season Days122
Farm Expenses Per Days$7,734
Farm Estimated Expenses$943,548
Estimated Season Expenses$52,816,408
Season Salary Cap$70,425,000
Estimate Under Maximum Salary Cap of $79,500,000$9,075,000
Estimate Over Minimum Salary Cap of $20,000,000 $50,425,000
Current Bank Account$32,227,786
Projected Bank Account$4,608,221

Pro Players Salaries

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

Farm Players Salaries

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

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $80 - 5,754 - 95.89%
Level 2: 5000 - $55 - 4,730 - 94.59%
Level 3: 2000 - $32 - 1,892 - 94.61%
Level 4: 4000 - $17 - 3,849 - 96.23%
Luxury : 1000 - $180 - 961 - 96.12%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %17,186 - 95.48%
Average Income per Game$815,545
Year to Date Revenue$10,602,085

Expense

Pro Players Total Salaries$31,627,000
Farm Players Total Salaries$2,542,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,981,131
Farm Year To Date Expenses$731,313
Pro Salary Cap To Date$8,546,776
Farm Salary Cap To Date$731,313

Estimate

Pro Estimated Season Revenue$22,835,260
Pro Remaining Season Days130
Pro Expenses Per Days$185,067
Pro Estimated Expenses$24,058,710
Farm Remaining Season Days122
Farm Expenses Per Days$14,865
Farm Estimated Expenses$1,813,530
Estimated Season Expenses$25,872,240
Season Salary Cap$31,627,000
Estimate Under Maximum Salary Cap of $79,500,000$47,873,000
Estimate Over Minimum Salary Cap of $20,000,000 $11,627,000
Current Bank Account$28,883,448
Projected Bank Account$25,846,468

Pro Players Salaries

Chris Tanev $4,450,000 (4)
Damon Severson $4,167,000 (4)
Cam Ward $3,300,000 (1)
Marcus Foligno $2,000,000 (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)
Colin White $950,000 (3)
Patrik Laine $950,000 (2)
Lias Andersson $950,000 (3)
Nick Ritchie $950,000 (1)
Andreas Borgman $925,000 (2)
Neal Pionk $925,000 (2)
Sebastian Aho $850,000 (2)
Marko Dano $850,000 (1)
Oliver Bjorkstrand $700,000 (1)
Scott Harrington $675,000 (2)
Stefan Noesen $660,000 (1)
Anthony Greco $625,000 (2)
Mackenzie Skapski $0 (0)
David Broll $0 (0)
Gabriel Beaupre $0 (0)
Lukas Sutter $0 (0)
Matt Finn $0 (0)
Tim Erixon $0 (0)
Total Pro Players27
Salary Commitment
Year 2018 : $31,627,000
Year 2019 : $19,967,000
Year 2020 : $12,117,000
Year 2021 : $10,217,000
Salary Average Commitment
Year 2018 : $24,075,000
Year 2019 : $14,975,000
Year 2020 : $7,700,000
Year 2021 : $5,800,000
Salary Cap with 1 Way Contract
Year 2018 : $31,627,000
Year 2019 : $19,967,000
Year 2020 : $12,117,000
Year 2021 : $10,217,000

Farm Players Salaries

Matt Carle $500,000 (1)
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)
Ryan Lomberg $71,000 (2)
Mitchell Vande Sompel $70,000 (3)
Jordan Binnington $66,000 (1)
Kevin Spinozzi $65,000 (3)
JC Lipon $65,000 (1)
Juuse Saros $65,000 (1)
Dmitry Osipov $65,000 (3)
Anthony Richard $65,000 (2)
Jack Rodewald $62,500 (2)
Bryan Moore $62,500 (2)
Mikkel Aagaard $62,500 (2)
Michael Joly $62,500 (2)
Adam Helewka $60,000 (2)
Eric Roy $50,000 (1)
Quentin Shore $50,000 (2)
Sami Niku $50,000 (3)
Adam Wilcox $50,000 (1)
Dmytro Timashov $50,000 (2)
Jonny Brodzinski $50,000 (1)
Dylan Ferguson $50,000 (3)
Total Farm Players31
Salary Commitment
Year 2018 : $2,542,000
Year 2019 : $1,696,000
Year 2020 : $380,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,331,000
Year 2019 : $1,696,000
Year 2020 : $380,000
Year 2021 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $88 - 5,679 - 94.65%
Level 2: 5000 - $42 - 4,916 - 98.32%
Level 3: 2000 - $24 - 1,992 - 99.61%
Level 4: 4000 - $12 - 3,991 - 99.77%
Luxury : 1000 - $170 - 963 - 96.34%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %17,541 - 97.45%
Average Income per Game$772,550
Year to Date Revenue$9,270,603

Expense

Pro Players Total Salaries$51,068,000
Farm Players Total Salaries$1,615,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,610,800
Farm Year To Date Expenses$491,960
Pro Salary Cap To Date$13,789,560
Farm Salary Cap To Date$488,322

Estimate

Pro Estimated Season Revenue$22,403,957
Pro Remaining Season Days130
Pro Expenses Per Days$302,056
Pro Estimated Expenses$39,267,280
Farm Remaining Season Days122
Farm Expenses Per Days$9,444
Farm Estimated Expenses$1,152,168
Estimated Season Expenses$40,419,448
Season Salary Cap$51,068,000
Estimate Under Maximum Salary Cap of $79,500,000$28,432,000
Estimate Over Minimum Salary Cap of $20,000,000 $31,068,000
Current Bank Account$39,289,781
Projected Bank Account$21,274,290

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)
Eamon McAdam $750,000 (2)
Alex Chiasson $660,000 (1)
Jordan Szwarz $650,000 (1)
Cory Conacher $650,000 (1)
Byron Froese $650,000 (4)
Patrick Wiercioch $650,000 (1)
Jordan Oesterle $600,000 (1)
Kale Kessy $0 (0)
Justin Kea $0 (0)
Total Pro Players24
Salary Commitment
Year 2018 : $51,068,000
Year 2019 : $44,408,000
Year 2020 : $27,525,000
Year 2021 : $11,250,000
Salary Average Commitment
Year 2018 : $33,033,000
Year 2019 : $28,233,000
Year 2020 : $14,300,000
Year 2021 : $8,800,000
Salary Cap with 1 Way Contract
Year 2018 : $51,068,000
Year 2019 : $44,408,000
Year 2020 : $27,525,000
Year 2021 : $11,250,000

Farm Players Salaries

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

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $150 - 3,015 - 50.26%
Level 2: 5000 - $95 - 2,449 - 48.98%
Level 3: 2000 - $50 - 1,087 - 54.37%
Level 4: 4000 - $40 - 1,637 - 40.94%
Luxury : 1000 - $300 - 516 - 51.59%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %8,705 - 48.36%
Average Income per Game$767,672
Year to Date Revenue$8,444,392

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$14,074,284
Farm Year To Date Expenses$205,411
Pro Salary Cap To Date$13,663,706
Farm Salary Cap To Date$198,361

Estimate

Pro Estimated Season Revenue$23,030,160
Pro Remaining Season Days130
Pro Expenses Per Days$287,709
Pro Estimated Expenses$37,402,170
Farm Remaining Season Days122
Farm Expenses Per Days$4,269
Farm Estimated Expenses$520,818
Estimated Season Expenses$37,922,988
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$25,306,385
Projected Bank Account$10,413,557

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 (Out of Payroll) $75,000 (2)
Emil Pettersson $70,000 (1)
Cole Cassels $70,000 (1)
Mark Friedman (Out of Payroll) $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 - 4,629 - 77.14%
Level 2: 5000 - $60 - 3,829 - 76.59%
Level 3: 2000 - $35 - 1,539 - 76.97%
Level 4: 4000 - $20 - 3,786 - 94.65%
Luxury : 1000 - $200 - 755 - 75.49%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %14,538 - 80.77%
Average Income per Game$778,548
Year to Date Revenue$7,785,484

Expense

Pro Players Total Salaries$49,050,000
Farm Players Total Salaries$1,125,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,808,101
Farm Year To Date Expenses$299,042
Pro Salary Cap To Date$13,512,000
Farm Salary Cap To Date$296,179

Estimate

Pro Estimated Season Revenue$24,135,000
Pro Remaining Season Days130
Pro Expenses Per Days$279,609
Pro Estimated Expenses$36,349,170
Farm Remaining Season Days122
Farm Expenses Per Days$6,579
Farm Estimated Expenses$802,638
Estimated Season Expenses$37,151,808
Season Salary Cap$49,050,000
Estimate Under Maximum Salary Cap of $79,500,000$30,450,000
Estimate Over Minimum Salary Cap of $20,000,000 $29,050,000
Current Bank Account$21,595,853
Projected Bank Account$8,579,045

Pro Players Salaries

Brent Burns $8,000,000 (3)
Cory Schneider $6,000,000 (1)
Brayden Schenn $5,500,000 (1)
Bo Horvat $5,500,000 (4)
Andrew MacDonald $4,750,000 (1)
Jiri Hudler $4,200,000 (1)
Calvin de Haan $2,500,000 (1)
Brandon Manning $1,000,000 (4)
Troy Stecher $1,000,000 (3)
Brendan Gaunce $900,000 (3)
Tanner Kero $900,000 (2)
Nic Dowd $900,000 (2)
Brock Boeser $900,000 (3)
Vince Dunn $800,000 (2)
Nathan Walker $800,000 (2)
Reid Boucher $800,000 (2)
Alan Quine $800,000 (2)
Seth Griffith $800,000 (1)
Gabriel Bourque $750,000 (4)
Tyler Wong $750,000 (3)
Will Butcher $500,000 (3)
Ben Hutton $500,000 (1)
Marek Langhamer $500,000 (1)
Brian Ferlin $0 (0)
John Ramage $0 (0)
Philip Samuelsson $0 (0)
Total Pro Players26
Salary Commitment
Year 2018 : $49,050,000
Year 2019 : $24,300,000
Year 2020 : $19,300,000
Year 2021 : $7,250,000
Salary Average Commitment
Year 2018 : $32,900,000
Year 2019 : $19,150,000
Year 2020 : $14,550,000
Year 2021 : $2,000,000
Salary Cap with 1 Way Contract
Year 2018 : $49,050,000
Year 2019 : $24,300,000
Year 2020 : $19,300,000
Year 2021 : $7,250,000

Farm Players Salaries

Ben Chiarot $140,000 (1)
Nathan Bastian $85,000 (3)
Jalen Chatfield $80,000 (3)
Brad Hunt $80,000 (1)
Troy Grosenick $75,000 (3)
Anthony Bitetto (Out of Payroll) $70,000 (4)
Taylor Leier $70,000 (3)
Gabriel Dumont $65,000 (2)
Brady Austin $65,000 (3)
Colton White $65,000 (3)
Ben Harpur $60,000 (1)
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 Players16
Salary Commitment
Year 2018 : $1,125,000
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

Over Minimum of
$20,000,000

Pro Players

Farm Players

Total Players

Avalanche $30,062,564 $41,329,000 $38,171,000 $21,329,000 212546
Blackhawks $49,343,962 $78,837,500 $662,500 $58,837,500 21829
Blue Jackets $46,915,863 $39,425,000 $40,075,000 $19,425,000 25833
Blues $6,343,558 $62,425,000 $17,075,000 $42,425,000 24731
Bruins $4,890,792 $63,025,000 $16,475,000 $43,025,000 222850
Canadiens $2,875,174 $65,475,000 $14,025,000 $45,475,000 221840
Canucks $37,141,255 $75,125,000 $4,375,000 $55,125,000 24731
Capitals $91,774,299 $45,550,000 $33,950,000 $25,550,000 212142
Coyotes $37,207,633 $63,150,000 $16,350,000 $43,150,000 222345
Devils $54,682,833 $65,000,000 $14,500,000 $45,000,000 211233
Ducks $39,255,706 $56,100,000 $23,400,000 $36,100,000 222345
Flames $6,661,458 $79,355,000 $145,000 $59,355,000 211940
Flyers $43,282,918 $78,050,000 $1,450,000 $58,050,000 203050
Golden Knights $19,935,018 $66,425,000 $13,075,000 $46,425,000 22931
Hurricanes $42,556,020 $64,475,000 $15,025,000 $44,475,000 224062
Islanders $2,425,853 $46,990,000 $32,510,000 $26,990,000 242448
Jets $3,808,911 $72,750,000 $6,750,000 $52,750,000 222042
Kings $36,114,073 $62,506,319 $16,993,681 $42,506,319 213354
Lightning $5,525,091 $65,600,000 $13,900,000 $45,600,000 253459
Maple Leafs $49,234,612 $59,810,000 $19,690,000 $39,810,000 222951
Oilers $20,411,040 $53,250,000 $26,250,000 $33,250,000 251944
Panthers $19,088,891 $66,000,000 $13,500,000 $46,000,000 225577
Penguins $34,568,777 $74,786,111 $4,713,889 $54,786,111 212748
Predators $14,985,062 $68,660,000 $10,840,000 $48,660,000 224264
Rangers $49,379,422 $63,842,221 $15,657,779 $43,842,221 202646
Red Wings $28,515,968 $78,175,000 $1,325,000 $58,175,000 222749
Sabres $32,227,786 $70,425,000 $9,075,000 $50,425,000 231942
Senators $28,883,448 $31,627,000 $47,873,000 $11,627,000 273158
Sharks $39,289,781 $51,068,000 $28,432,000 $31,068,000 242549
Stars $25,306,385 $50,000,000 $29,500,000 $30,000,000 221133
Wild $21,595,853 $49,050,000 $30,450,000 $29,050,000 261642