Team FinanceLast Update - January 18, 2019 at 20:51
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $85 - 5,137 - 85.61%
Level 2: 6000 - $55 - 4,762 - 79.36%
Level 3: 2000 - $25 - 1,780 - 89.01%
Level 4: 4000 - $15 - 3,617 - 90.42%
Luxury : 1000 - $170 - 897 - 89.68%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %16,192 - 85.22%
Average Income per Game$1,345,321
Year to Date Revenue$22,870,451

Expense

Pro Players Total Salaries$72,450,000
Farm Players Total Salaries$785,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,314,656
Farm Year To Date Expenses$313,518
Pro Salary Cap To Date$28,527,156
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,287,696
Pro Remaining Season Days97
Pro Expenses Per Days$465,312
Pro Estimated Expenses$45,135,264
Farm Remaining Season Days99
Farm Expenses Per Days$5,002
Farm Estimated Expenses$495,198
Estimated Season Expenses$45,630,462
Season Salary Cap$72,450,000
Estimate Under Maximum Salary Cap of $74,000,000$1,550,000
Estimate Over Minimum Salary Cap of $46,000,000 $26,450,000
Current Bank Account$5,278,250
Projected Bank Account-$8,064,516

Pro Players Salaries

Corey Perry $8,500,000 (1)
Jeff Carter $7,000,000 (1)
Alex Ovechkin $7,000,000 (2)
John Tavares $5,750,000 (3)
Cam Talbot (1 Way Contract) $5,000,000 (4)
Mats Zuccarello $4,250,000 (3)
Jake Gardiner $4,050,000 (4)
Nazem Kadri $3,750,000 (3)
Andrei Markov $3,500,000 (1)
Jonathan Ericsson $3,500,000 (3)
Dan Girardi $3,500,000 (1)
Alexei Emelin $3,250,000 (3)
Alex Stalock (1 Way Contract) $2,500,000 (3)
Mark Letestu $2,500,000 (1)
Jarome Iginla $2,400,000 (1)
Antoine Roussel $1,300,000 (2)
Tyler Motte $950,000 (3)
Neal Pionk $925,000 (4)
Sonny Milano $875,000 (2)
Dominik Simon $800,000 (2)
Zach Hyman $750,000 (1)
Paul Postma $400,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $72,450,000
Year 2019 : $44,300,000
Year 2020 : $33,925,000
Year 2021 : $9,975,000
Salary Average Commitment
Year 2018 : $54,237,500
Year 2019 : $34,087,500
Year 2020 : $23,475,000
Year 2021 : $9,975,000
Salary Cap with 1 Way Contract
Year 2018 : $72,450,000
Year 2019 : $44,300,000
Year 2020 : $33,925,000
Year 2021 : $9,975,000

Farm Players Salaries

Ben Smith $110,000 (1)
Peter Holland $100,000 (3)
Spencer Martin $97,500 (3)
Jaycob Megna $85,000 (2)
Casey DeSmith $70,000 (1)
Andy Andreoff $67,750 (4)
Alex Broadhurst $65,000 (2)
Jordan Szwarz $65,000 (3)
Mario Kempe $65,000 (2)
Patrick Wiercioch $60,000 (3)
Total Farm Players10
Salary Commitment
Year 2018 : $785,250
Year 2019 : $605,250
Year 2020 : $390,250
Year 2021 : $67,750
Salary Average Commitment
Year 2018 : $623,861
Year 2019 : $553,861
Year 2020 : $331,361
Year 2021 : $67,750

ARIZONA



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $76 - 5,622 - 93.69%
Level 2: 6000 - $45 - 5,714 - 95.23%
Level 3: 2000 - $25 - 1,894 - 94.69%
Level 4: 4000 - $19 - 3,443 - 86.08%
Luxury : 1000 - $165 - 934 - 93.38%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %17,606 - 92.66%
Average Income per Game$1,417,291
Year to Date Revenue$24,093,954

Expense

Pro Players Total Salaries$46,182,500
Farm Players Total Salaries$1,334,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,981,903
Farm Year To Date Expenses$520,569
Pro Salary Cap To Date$18,194,403
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,014,994
Pro Remaining Season Days97
Pro Expenses Per Days$301,141
Pro Estimated Expenses$29,210,677
Farm Remaining Season Days99
Farm Expenses Per Days$8,389
Farm Estimated Expenses$830,511
Estimated Season Expenses$30,041,188
Season Salary Cap$46,182,500
Estimate Under Maximum Salary Cap of $74,000,000$27,817,500
Estimate Over Minimum Salary Cap of $46,000,000 $182,500
Current Bank Account$7,610,765
Projected Bank Account$11,584,571

Pro Players Salaries

Cory Schneider $8,500,000 (2)
Teddy Purcell $6,000,000 (1)
Shayne Gostisbehere $4,500,000 (2)
Paul Martin $4,000,000 (1)
Jonas Gustavsson $3,000,000 (1)
Jason Chimera $1,800,000 (1)
Brooks Laich $1,650,000 (2)
Dennis Wideman $1,500,000 (2)
Mike Ribeiro $1,500,000 (1)
Colin McDonald $1,400,000 (2)
Ben Chiarot $1,400,000 (4)
Jakub Kindl $1,250,000 (4)
Cal O'Reilly $1,000,000 (3)
Zach Trotman $1,000,000 (4)
Chris Butler $1,000,000 (3)
Alexander Kerfoot $925,000 (4)
Christian Fischer $900,000 (3)
Jesper Bratt $732,500 (4)
Landon Ferraro $700,000 (4)
Colton Sissons $700,000 (2)
Linden Vey $700,000 (4)
Jayson Megna $700,000 (3)
Seth Helgeson $675,000 (4)
Zac Rinaldo $650,000 (4)
Total Pro Players24
Salary Commitment
Year 2018 : $46,182,500
Year 2019 : $29,882,500
Year 2020 : $11,632,500
Year 2021 : $8,032,500
Salary Average Commitment
Year 2018 : $44,807,500
Year 2019 : $28,507,500
Year 2020 : $10,957,500
Year 2021 : $8,032,500
Salary Cap with 1 Way Contract
Year 2018 : $46,182,500
Year 2019 : $29,882,500
Year 2020 : $11,632,500
Year 2021 : $8,032,500

Farm Players Salaries

Anton Khudobin $150,000 (3)
Julius Honka $97,500 (3)
Andrei Mironov $92,500 (3)
Spencer Foo $92,500 (3)
Shane Gersich $92,500 (3)
David Kampf $92,500 (3)
Jordan Schroeder $90,000 (3)
Nikita Soshnikov $90,000 (2)
Ivan Barbashev $90,000 (2)
Nicklas Jensen $80,000 (2)
Mark Fayne $80,000 (3)
Carl Dahlstrom $74,250 (3)
Collin Delia $74,250 (3)
Ethan Bear $73,000 (4)
Oscar Dansk $65,000 (3)
Total Farm Players15
Salary Commitment
Year 2018 : $1,334,000
Year 2019 : $1,334,000
Year 2020 : $1,074,000
Year 2021 : $73,000
Salary Average Commitment
Year 2018 : $989,000
Year 2019 : $989,000
Year 2020 : $989,000
Year 2021 : $73,000

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $71 - 5,678 - 94.64%
Level 2: 6000 - $41 - 5,784 - 96.41%
Level 3: 2000 - $25 - 1,903 - 95.16%
Level 4: 4000 - $19 - 3,014 - 75.35%
Luxury : 1000 - $169 - 897 - 89.67%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %17,277 - 90.93%
Average Income per Game$1,367,131
Year to Date Revenue$23,241,221

Expense

Pro Players Total Salaries$65,842,500
Farm Players Total Salaries$1,674,912
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,412,060
Farm Year To Date Expenses$676,764
Pro Salary Cap To Date$25,624,560
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,811,136
Pro Remaining Season Days97
Pro Expenses Per Days$424,016
Pro Estimated Expenses$41,129,552
Farm Remaining Season Days99
Farm Expenses Per Days$10,493
Farm Estimated Expenses$1,038,807
Estimated Season Expenses$42,168,359
Season Salary Cap$65,842,500
Estimate Under Maximum Salary Cap of $74,000,000$8,157,500
Estimate Over Minimum Salary Cap of $46,000,000 $19,842,500
Current Bank Account$1,820,289
Projected Bank Account-$7,536,934

Pro Players Salaries

Paul Stastny $6,750,000 (1)
Alexander Steen $6,500,000 (3)
Justin Abdelkader $6,000,000 (4)
Darren Helm $5,500,000 (4)
Bobby Ryan $5,500,000 (4)
Jaden Schwartz $4,500,000 (1)
Aleksander Barkov $4,500,000 (3)
Jake Allen $4,350,000 (4)
Victor Rask $4,000,000 (2)
P.K. Subban $4,000,000 (2)
Mattias Janmark $2,300,000 (2)
Mike Condon $2,000,000 (3)
Jakub Vrana $975,000 (3)
Shea Theodore $975,000 (2)
Lukas Sedlak $975,000 (2)
Robert Hagg $975,000 (3)
Sebastian Aho $975,000 (3)
Jacob Larsson $950,000 (3)
Will Butcher $925,000 (4)
Jan Rutta $925,000 (3)
Zach Aston-Reese $925,000 (4)
Joel Edmundson $742,500 (2)
Robert Bortuzzo $600,000 (1)
Total Pro Players23
Salary Commitment
Year 2018 : $65,842,500
Year 2019 : $53,992,500
Year 2020 : $41,000,000
Year 2021 : $23,200,000
Salary Average Commitment
Year 2018 : $47,564,722
Year 2019 : $38,592,500
Year 2020 : $31,550,000
Year 2021 : $23,200,000
Salary Cap with 1 Way Contract
Year 2018 : $65,842,500
Year 2019 : $53,992,500
Year 2020 : $41,000,000
Year 2021 : $23,200,000

Farm Players Salaries

Scott Darling $160,000 (2)
Clayton Stoner $130,000 (2)
Anthony Stolarz $97,500 (3)
Kailer Yamamoto $92,500 (4)
Dylan Sikura $92,500 (4)
Andreas Borgman $92,500 (3)
Andrej Nestrasil $91,250 (4)
Nick Lappin $90,000 (2)
Cory Conacher $90,000 (3)
Alex Lyon $87,413 (2)
Ian McCoshen $85,000 (2)
Nick Jensen $81,250 (4)
Wade Megan $80,000 (3)
Tom Kuhnhackl $70,000 (1)
Ben Hutton $70,000 (2)
Korbinian Holzer $70,000 (1)
Tanner Fritz $65,000 (1)
Joel Hanley $65,000 (4)
Chase Balisy $65,000 (1)
Total Farm Players19
Salary Commitment
Year 2018 : $1,674,912
Year 2019 : $1,404,912
Year 2020 : $782,500
Year 2021 : $422,500
Salary Average Commitment
Year 2018 : $991,162
Year 2019 : $791,162
Year 2020 : $515,000
Year 2021 : $422,500

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $76 - 5,745 - 95.74%
Level 2: 6000 - $45 - 5,639 - 93.99%
Level 3: 2000 - $27 - 1,986 - 99.28%
Level 4: 4000 - $17 - 3,863 - 96.56%
Luxury : 1000 - $162 - 975 - 97.47%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %18,206 - 95.82%
Average Income per Game$1,441,453
Year to Date Revenue$23,063,242

Expense

Pro Players Total Salaries$46,009,000
Farm Players Total Salaries$2,690,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,924,740
Farm Year To Date Expenses$1,067,079
Pro Salary Cap To Date$18,137,240
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,036,316
Pro Remaining Season Days97
Pro Expenses Per Days$300,056
Pro Estimated Expenses$29,105,432
Farm Remaining Season Days99
Farm Expenses Per Days$16,761
Farm Estimated Expenses$1,659,339
Estimated Season Expenses$30,764,771
Season Salary Cap$46,009,000
Estimate Under Maximum Salary Cap of $74,000,000$27,991,000
Estimate Over Minimum Salary Cap of $46,000,000 $9,000
Current Bank Account$12,920,203
Projected Bank Account$18,191,748

Pro Players Salaries

Daniel Sedin $7,500,000 (1)
Mikko Koivu $6,100,000 (1)
Tomas Plekanec $5,000,000 (2)
Martin Hanzal $4,834,000 (3)
Andrei Vasilevskiy $3,500,000 (3)
Seth Jones $3,500,000 (3)
Curtis McElhinney (1 Way Contract) $3,100,000 (2)
Nail Yakupov $1,200,000 (2)
Pavel Buchnevich $975,000 (3)
Mark Jankowski $975,000 (3)
Artturi Lehkonen $975,000 (3)
Pierre-Luc Dubois $925,000 (4)
Josh Morrissey $900,000 (2)
Kevin Labanc $850,000 (3)
Ondrej Kase $850,000 (3)
Connor Brown $800,000 (2)
Jonas Brodin $800,000 (2)
Esa Lindell $775,000 (2)
Austin Watson $700,000 (1)
Joakim Ryan $650,000 (2)
Greg Pateryn $600,000 (3)
Patrik Nemeth $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $46,009,000
Year 2019 : $31,209,000
Year 2020 : $17,984,000
Year 2021 : $925,000
Salary Average Commitment
Year 2018 : $34,997,333
Year 2019 : $20,634,000
Year 2020 : $10,184,000
Year 2021 : $925,000
Salary Cap with 1 Way Contract
Year 2018 : $46,009,000
Year 2019 : $31,209,000
Year 2020 : $17,984,000
Year 2021 : $925,000

Farm Players Salaries

Steve Mason $600,000 (1)
Matt Hendricks $156,000 (2)
Jared Coreau $97,500 (1)
Peter Cehlarik $97,500 (3)
Jon Gillies $97,500 (3)
Mike Vecchione $95,000 (2)
Valentin Zykov $95,000 (3)
Daniel Carr $92,500 (1)
Jack Campbell $90,000 (1)
Gustav Forsling $90,000 (3)
Brendan Guhle $87,500 (2)
John Hayden $85,000 (2)
C.J. Smith $80,000 (3)
Andreas Englund $80,000 (3)
Marcus Sorensen $80,000 (1)
Madison Bowey $75,000 (4)
Filip Chlapik $74,250 (4)
Victor Ejdsell $74,250 (4)
Kyle Capobianco $74,250 (4)
Andrew Mangiapane $73,000 (2)
Nikita Nesterov $72,500 (2)
Tomas Hyka $71,000 (2)
Anton Blidh $70,000 (3)
Austin Czarnik $70,000 (2)
Byron Froese $65,000 (4)
Ryan Murphy $47,500 (1)
Total Farm Players26
Salary Commitment
Year 2018 : $2,690,250
Year 2019 : $1,682,750
Year 2020 : $972,750
Year 2021 : $362,750
Salary Average Commitment
Year 2018 : $912,750
Year 2019 : $735,250
Year 2020 : $362,750
Year 2021 : $362,750

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $77 - 4,942 - 82.37%
Level 2: 6000 - $46 - 4,830 - 80.49%
Level 3: 2000 - $27 - 1,654 - 82.70%
Level 4: 4000 - $18 - 3,508 - 87.70%
Luxury : 1000 - $169 - 762 - 76.25%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %15,696 - 82.61%
Average Income per Game$1,291,882
Year to Date Revenue$21,961,997

Expense

Pro Players Total Salaries$54,515,000
Farm Players Total Salaries$259,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,257,238
Farm Year To Date Expenses$110,367
Pro Salary Cap To Date$20,469,738
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,005,172
Pro Remaining Season Days97
Pro Expenses Per Days$353,219
Pro Estimated Expenses$34,262,243
Farm Remaining Season Days99
Farm Expenses Per Days$1,755
Farm Estimated Expenses$173,745
Estimated Season Expenses$34,435,988
Season Salary Cap$54,515,000
Estimate Under Maximum Salary Cap of $74,000,000$19,485,000
Estimate Over Minimum Salary Cap of $46,000,000 $8,515,000
Current Bank Account$15,385,257
Projected Bank Account$11,954,441

Pro Players Salaries

Zach Parise $7,250,000 (2)
Eric Staal $6,500,000 (2)
Brandon Dubinsky $6,000,000 (2)
Nick Leddy $5,500,000 (4)
Sergei Bobrovsky $5,500,000 (1)
Jason Pominville $4,000,000 (1)
Mattias Ekholm $3,750,000 (4)
Andrej Sekera (Out of Payroll) $3,350,000 (3)
Wayne Simmonds $3,000,000 (1)
Tomas Tatar $2,000,000 (3)
Brian Campbell $1,200,000 (1)
Paul Byron $1,100,000 (2)
Nick Schultz $1,000,000 (2)
Nick Schmaltz $975,000 (3)
Andy Welinski $925,000 (2)
Kevin Roy $925,000 (2)
Lance Bouma $900,000 (2)
Bobby Farnham $800,000 (2)
Reid Boucher $700,000 (3)
Zach Redmond $700,000 (1)
Trevor Murphy $690,000 (4)
Andrew Crescenzi $650,000 (1)
Dustin Tokarski $450,000 (3)
Total Pro Players23
Salary Commitment
Year 2018 : $57,865,000
Year 2019 : $42,815,000
Year 2020 : $17,415,000
Year 2021 : $9,940,000
Salary Average Commitment
Year 2018 : $44,147,500
Year 2019 : $37,422,500
Year 2020 : $14,822,500
Year 2021 : $9,940,000
Salary Cap with 1 Way Contract
Year 2018 : $57,865,000
Year 2019 : $42,815,000
Year 2020 : $17,415,000
Year 2021 : $9,940,000

Farm Players Salaries

Martin Necas $92,500 (4)
Henrik Haapala $92,500 (3)
Brandon Halverson $74,250 (4)
Total Farm Players3
Salary Commitment
Year 2018 : $259,250
Year 2019 : $259,250
Year 2020 : $259,250
Year 2021 : $166,750
Salary Average Commitment
Year 2018 : $259,250
Year 2019 : $259,250
Year 2020 : $259,250
Year 2021 : $166,750

CAROLINE



Arena Capacity - Ticket Price
Attendance - %

Arena NameEntertainment Arena
Level 1: 6000 - $78 - 5,527 - 92.11%
Level 2: 6000 - $46 - 5,822 - 97.04%
Level 3: 2000 - $29 - 1,739 - 86.93%
Level 4: 4000 - $20 - 3,120 - 78.01%
Luxury : 1000 - $166 - 949 - 94.91%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %17,157 - 90.30%
Average Income per Game$1,442,443
Year to Date Revenue$24,521,533

Expense

Pro Players Total Salaries$68,825,000
Farm Players Total Salaries$340,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,840,453
Farm Year To Date Expenses$141,939
Pro Salary Cap To Date$27,052,953
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,618,635
Pro Remaining Season Days97
Pro Expenses Per Days$442,656
Pro Estimated Expenses$42,937,632
Farm Remaining Season Days99
Farm Expenses Per Days$2,253
Farm Estimated Expenses$223,047
Estimated Season Expenses$43,160,679
Season Salary Cap$68,825,000
Estimate Under Maximum Salary Cap of $74,000,000$5,175,000
Estimate Over Minimum Salary Cap of $46,000,000 $22,825,000
Current Bank Account$11,862,815
Projected Bank Account$3,320,771

Pro Players Salaries

Leon Draisaitl $8,500,000 (4)
Evgeni Malkin $7,500,000 (3)
Sidney Crosby $6,750,000 (1)
Brent Burns $6,000,000 (2)
Taylor Hall $6,000,000 (4)
Braden Holtby $5,750,000 (2)
Cam Atkinson $4,500,000 (3)
Zdeno Chara $3,000,000 (1)
Calvin de Haan $2,500,000 (3)
Tyler Myers $2,000,000 (3)
David Perron $2,000,000 (1)
Joel Ward $1,850,000 (1)
Adam Henrique $1,800,000 (3)
Jordan Staal $1,600,000 (1)
Tomas Hertl $1,400,000 (3)
Tommy Wingels $1,300,000 (2)
Reto Berra (1 Way Contract) $1,250,000 (4)
Daniel Taylor (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $1,000,000
Thomas Hickey $1,000,000 (1)
Artemi Panarin $975,000 (1)
Alex Biega $900,000 (1)
Nathan Gerbe $750,000 (4)
Karl Stollery $500,000 (1)
Total Pro Players23
Salary Commitment
Year 2018 : $68,825,000
Year 2019 : $50,250,000
Year 2020 : $37,200,000
Year 2021 : $17,500,000
Salary Average Commitment
Year 2018 : $38,586,111
Year 2019 : $33,036,111
Year 2020 : $27,036,111
Year 2021 : $17,500,000
Salary Cap with 1 Way Contract
Year 2018 : $68,825,000
Year 2019 : $50,250,000
Year 2020 : $37,200,000
Year 2021 : $17,500,000

Farm Players Salaries

J.T. Brown $110,000 (2)
Marek Langhamer $85,000 (3)
Patrick Cannone $75,000 (3)
Tom Sestito $70,000 (1)
Total Farm Players4
Salary Commitment
Year 2018 : $340,000
Year 2019 : $270,000
Year 2020 : $160,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $0
Year 2019 : $0
Year 2020 : $0
Year 2021 : $0

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $77 - 5,722 - 95.37%
Level 2: 6000 - $46 - 5,845 - 97.41%
Level 3: 2000 - $27 - 1,863 - 93.13%
Level 4: 4000 - $18 - 3,609 - 90.23%
Luxury : 1000 - $166 - 956 - 95.64%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %17,995 - 94.71%
Average Income per Game$1,476,912
Year to Date Revenue$25,107,508

Expense

Pro Players Total Salaries$60,200,000
Farm Players Total Salaries$1,844,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,339,067
Farm Year To Date Expenses$726,174
Pro Salary Cap To Date$23,551,567
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,445,894
Pro Remaining Season Days97
Pro Expenses Per Days$388,750
Pro Estimated Expenses$37,708,750
Farm Remaining Season Days99
Farm Expenses Per Days$11,543
Farm Estimated Expenses$1,142,757
Estimated Season Expenses$38,851,507
Season Salary Cap$60,200,000
Estimate Under Maximum Salary Cap of $74,000,000$13,800,000
Estimate Over Minimum Salary Cap of $46,000,000 $14,200,000
Current Bank Account$3,092,049
Projected Bank Account-$313,564

Pro Players Salaries

Tyler Bozak $6,500,000 (3)
Corey Crawford $6,500,000 (2)
Patrick Kane $6,250,000 (2)
James Neal $5,750,000 (4)
Derek Stepan $4,500,000 (3)
Erik Gudbranson $4,000,000 (4)
Kevin Shattenkirk $3,500,000 (2)
Marian Hossa $3,025,000 (1)
Keith Yandle $2,750,000 (2)
Hampus Lindholm $2,500,000 (3)
Kyle Brodziak $2,000,000 (1)
Mika Zibanejad $1,800,000 (1)
Jakob Silfverberg $1,800,000 (3)
Jacob Markstrom $1,800,000 (3)
Carl Hagelin $1,500,000 (1)
Sam Gagner $1,100,000 (2)
Matthew Tkachuk $975,000 (3)
William Nylander $975,000 (2)
Travis Dermott $925,000 (4)
Brett Pesce $850,000 (2)
Nikita Tryamkin $700,000 (2)
Drew Shore $500,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $60,200,000
Year 2019 : $51,875,000
Year 2020 : $29,250,000
Year 2021 : $10,675,000
Salary Average Commitment
Year 2018 : $36,055,278
Year 2019 : $29,069,167
Year 2020 : $19,819,167
Year 2021 : $10,675,000
Salary Cap with 1 Way Contract
Year 2018 : $60,200,000
Year 2019 : $51,875,000
Year 2020 : $29,250,000
Year 2021 : $10,675,000

Farm Players Salaries

Joshua Ho-Sang $97,500 (3)
Kasperi Kapanen $95,000 (2)
Nic Petan $95,000 (2)
John Quenneville $95,000 (3)
Lucas Wallmark $95,000 (3)
Tony DeAngelo $90,000 (3)
Evgeny Svechnikov $90,000 (2)
Hunter Shinkaruk $85,000 (2)
Shane Prince $85,000 (2)
Zach Sanford $82,500 (3)
Oskar Sundqvist $82,500 (2)
Ben Harpur $80,000 (2)
Quinton Howden $80,000 (1)
Griffen Molino $75,000 (3)
TJ Tynan $75,000 (1)
Sean Malone $75,000 (3)
Kevin Rooney $75,000 (2)
Andrew Poturalski $70,000 (2)
Christopher Gibson $67,500 (4)
Logan Shaw $67,417 (2)
Taylor Beck $65,000 (4)
Tyler Graovac $62,500 (2)
Brandon Tanev $60,000 (1)
Total Farm Players23
Salary Commitment
Year 2018 : $1,844,917
Year 2019 : $1,629,917
Year 2020 : $742,500
Year 2021 : $132,500
Salary Average Commitment
Year 2018 : $430,667
Year 2019 : $430,667
Year 2020 : $215,750
Year 2021 : $132,500

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $74 - 5,718 - 95.29%
Level 2: 6000 - $43 - 5,597 - 93.29%
Level 3: 2000 - $25 - 1,895 - 94.75%
Level 4: 4000 - $18 - 3,721 - 93.03%
Luxury : 1000 - $167 - 947 - 94.65%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %17,878 - 94.09%
Average Income per Game$1,395,545
Year to Date Revenue$22,328,714

Expense

Pro Players Total Salaries$66,074,999
Farm Players Total Salaries$2,318,833
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,168,922
Farm Year To Date Expenses$912,891
Pro Salary Cap To Date$26,381,422
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,888,616
Pro Remaining Season Days97
Pro Expenses Per Days$425,469
Pro Estimated Expenses$41,270,493
Farm Remaining Season Days99
Farm Expenses Per Days$14,468
Farm Estimated Expenses$1,432,332
Estimated Season Expenses$42,702,825
Season Salary Cap$66,074,999
Estimate Under Maximum Salary Cap of $74,000,000$7,925,001
Estimate Over Minimum Salary Cap of $46,000,000 $20,074,999
Current Bank Account$4,963,684
Projected Bank Account-$2,850,525

Pro Players Salaries

Alec Martinez $6,000,000 (4)
Jeff Petry $5,500,000 (3)
Semyon Varlamov (1 Way Contract) $5,000,000 (4)
Alexander Wennberg $4,900,000 (4)
Jaromir Jagr $4,500,000 (1)
Michael Grabner $4,500,000 (3)
Trevor Lewis $4,000,000 (4)
Alexander Edler $3,550,000 (1)
Niklas Hjalmarsson $3,500,000 (4)
Bryan Rust $3,500,000 (1)
Philipp Grubauer $3,333,333 (4)
Josh Gorges $2,975,000 (1)
Adam Lowry $2,916,666 (2)
Toby Enstrom $2,100,000 (1)
Josh Anderson $1,850,000 (3)
Alex Killorn $1,800,000 (2)
Kyle Clifford $1,600,000 (4)
Radko Gudas $1,100,000 (2)
Christian Dvorak $975,000 (3)
Connor McDavid $975,000 (2)
Danton Heinen $850,000 (3)
Darren Archibald $650,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $66,074,999
Year 2019 : $49,449,999
Year 2020 : $42,008,333
Year 2021 : $28,333,333
Salary Average Commitment
Year 2018 : $73,650,000
Year 2019 : $53,375,000
Year 2020 : $47,100,000
Year 2021 : $31,100,000
Salary Cap with 1 Way Contract
Year 2018 : $66,074,999
Year 2019 : $49,449,999
Year 2020 : $42,008,333
Year 2021 : $28,333,333

Farm Players Salaries

Jhonas Enroth $170,000 (1)
Eric Gelinas $157,500 (4)
Nic Dowd $120,000 (3)
Nick Cousins $100,000 (2)
Johan Larsson $100,000 (1)
Pavel Zacha $97,500 (2)
Lawson Crouse $97,500 (3)
Tage Thompson $92,500 (4)
Nick Paul $90,000 (2)
Christoph Bertschy $90,000 (2)
Michael McCarron $87,500 (2)
Jonny Brodzinski $87,500 (1)
Mark McNeill $86,333 (1)
Nikolay Goldobin $85,000 (2)
Sergey Tolchinsky $82,500 (2)
Dryden Hunt $81,750 (4)
Kalle Kossila $75,000 (2)
Blake Pietila $75,000 (2)
Maxim Mamin $73,250 (4)
Garrett Mitchell $70,000 (1)
Connor Brickley $65,000 (4)
Rocco Grimaldi $65,000 (2)
Beau Bennett $65,000 (4)
Joel Vermin $60,000 (1)
Martin Marincin $60,000 (1)
Tyler Wotherspoon $45,000 (2)
Scott Harrington $40,000 (2)
Total Farm Players27
Salary Commitment
Year 2018 : $2,318,833
Year 2019 : $1,685,000
Year 2020 : $752,500
Year 2021 : $535,000
Salary Average Commitment
Year 2018 : $1,418,917
Year 2019 : $1,112,584
Year 2020 : $797,500
Year 2021 : $797,500

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $77 - 5,759 - 95.99%
Level 2: 6000 - $45 - 5,771 - 96.18%
Level 3: 2000 - $27 - 1,878 - 93.89%
Level 4: 4000 - $17 - 3,634 - 90.86%
Luxury : 1000 - $163 - 954 - 95.41%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %17,996 - 94.72%
Average Income per Game$1,456,237
Year to Date Revenue$24,756,022

Expense

Pro Players Total Salaries$61,584,166
Farm Players Total Salaries$1,611,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,645,317
Farm Year To Date Expenses$628,533
Pro Salary Cap To Date$23,857,817
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,949,678
Pro Remaining Season Days97
Pro Expenses Per Days$397,401
Pro Estimated Expenses$38,547,897
Farm Remaining Season Days99
Farm Expenses Per Days$10,100
Farm Estimated Expenses$999,900
Estimated Season Expenses$39,547,797
Season Salary Cap$61,584,166
Estimate Under Maximum Salary Cap of $74,000,000$12,415,834
Estimate Over Minimum Salary Cap of $46,000,000 $15,584,166
Current Bank Account$17,593,401
Projected Bank Account$12,995,282

Pro Players Salaries

Evander Kane $7,000,000 (4)
Frederik Andersen $5,500,000 (3)
Erik Karlsson $5,500,000 (3)
Dmitry Orlov $5,100,000 (4)
Justin Faulk $4,833,333 (4)
Chris Kreider $4,625,000 (4)
Derek Ryan $4,500,000 (4)
Tyler Toffoli $3,750,000 (1)
Mark Pysyk $2,733,333 (4)
Thomas Greiss $2,500,000 (2)
Tobias Rieder $2,000,000 (2)
Mikkel Boedker $1,600,000 (3)
Teuvo Teravainen $1,600,000 (3)
Nick Bjugstad $1,600,000 (1)
Brett Ritchie $1,300,000 (2)
Matt Martin $1,300,000 (2)
Cal Clutterbuck $1,100,000 (1)
Andrew Copp $1,000,000 (3)
Nick Ritchie $975,000 (2)
Mikhail Sergachev $975,000 (3)
Magnus Paajarvi $900,000 (4)
Vince Dunn $742,500 (4)
Matt Tennyson $450,000 (2)
Total Pro Players23
Salary Commitment
Year 2018 : $61,584,166
Year 2019 : $55,134,166
Year 2020 : $46,609,166
Year 2021 : $30,434,166
Salary Average Commitment
Year 2018 : $39,468,333
Year 2019 : $38,598,333
Year 2020 : $33,284,166
Year 2021 : $30,434,166
Salary Cap with 1 Way Contract
Year 2018 : $61,584,166
Year 2019 : $55,134,166
Year 2020 : $46,609,166
Year 2021 : $30,434,166

Farm Players Salaries

Anton Lander $98,750 (4)
Eric Comrie $97,500 (3)
Denis Gurianov $97,500 (3)
Alex Nedeljkovic $97,500 (3)
Nicolas Kerdiles $97,500 (3)
Colin White $95,000 (2)
Mitch Reinke $92,500 (4)
Zach Whitecloud $92,500 (4)
Eeli Tolvanen $92,500 (4)
Jordan Greenway $90,000 (4)
Jyrki Jokipakka $90,000 (1)
Phillip Di Giuseppe $90,000 (2)
Marcus Pettersson $82,500 (4)
Teemu Pulkkinen $80,000 (1)
Anton Rodin $75,000 (4)
Daniel Sprong $75,000 (4)
Scott Wedgewood $70,000 (2)
Borna Rendulic $57,500 (1)
Philip Larsen $40,000 (3)
Total Farm Players19
Salary Commitment
Year 2018 : $1,611,250
Year 2019 : $1,383,750
Year 2020 : $1,128,750
Year 2021 : $698,750
Salary Average Commitment
Year 2018 : $1,141,083
Year 2019 : $923,750
Year 2020 : $763,750
Year 2021 : $698,750

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $76 - 5,757 - 95.95%
Level 2: 6000 - $45 - 5,782 - 96.37%
Level 3: 2000 - $25 - 1,905 - 95.24%
Level 4: 4000 - $18 - 3,721 - 93.02%
Luxury : 1000 - $165 - 934 - 93.44%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %18,099 - 95.26%
Average Income per Game$1,440,111
Year to Date Revenue$23,041,779

Expense

Pro Players Total Salaries$52,040,000
Farm Players Total Salaries$1,195,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,267,128
Farm Year To Date Expenses$530,061
Pro Salary Cap To Date$24,479,628
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,002,780
Pro Remaining Season Days97
Pro Expenses Per Days$337,750
Pro Estimated Expenses$32,761,750
Farm Remaining Season Days99
Farm Expenses Per Days$7,531
Farm Estimated Expenses$745,569
Estimated Season Expenses$33,507,319
Season Salary Cap$52,040,000
Estimate Under Maximum Salary Cap of $74,000,000$21,960,000
Estimate Over Minimum Salary Cap of $46,000,000 $6,040,000
Current Bank Account$3,987,736
Projected Bank Account$6,483,197

Pro Players Salaries

Troy Brouwer $9,000,000 (2)
Ryan Miller (1 Way Contract) $7,500,000 (1)
Valtteri Filppula $5,750,000 (1)
Nick Foligno $5,500,000 (1)
Dion Phaneuf $4,500,000 (1)
Marc Methot (Out of Payroll) $2,500,000 (1)
Brandon Manning $2,250,000 (4)
Alexander Petrovic $1,950,000 (4)
Matt Read $1,800,000 (4)
Jussi Jokinen $1,800,000 (3)
Matt Irwin $1,800,000 (3)
Vladislav Namestnikov $1,500,000 (2)
Tanner Pearson $1,300,000 (1)
Devante Smith-Pelly $1,100,000 (1)
Dmitry Kulikov $900,000 (3)
Jordie Benn $900,000 (1)
J.T. Compher $875,000 (3)
Slater Koekkoek $865,000 (3)
Aaron Dell $750,000 (2)
Jacob Josefson $700,000 (4)
Brandon Pirri $650,000 (4)
Blake Coleman $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $54,540,000
Year 2019 : $24,840,000
Year 2020 : $13,590,000
Year 2021 : $7,350,000
Salary Average Commitment
Year 2018 : $44,948,055
Year 2019 : $21,740,000
Year 2020 : $11,815,000
Year 2021 : $7,350,000
Salary Cap with 1 Way Contract
Year 2018 : $54,540,000
Year 2019 : $24,840,000
Year 2020 : $13,590,000
Year 2021 : $7,350,000

Farm Players Salaries

Mark Stuart $250,000 (1)
Boyd Gordon $120,000 (2)
Jeremy Smith $85,000 (2)
Emerson Etem $80,000 (1)
Markus Hannikainen $75,000 (2)
Joseph LaBate $75,000 (2)
Dillon Simpson $75,000 (2)
Chris Wideman $70,000 (3)
Zack Mitchell $70,000 (2)
Brad Hunt $70,000 (1)
Phil Varone $65,000 (4)
Petteri Lindbohm $65,000 (3)
Alexey Marchenko $50,000 (1)
Chad Ruhwedel $45,000 (2)
Total Farm Players14
Salary Commitment
Year 2018 : $1,195,000
Year 2019 : $745,000
Year 2020 : $200,000
Year 2021 : $65,000
Salary Average Commitment
Year 2018 : $773,167
Year 2019 : $311,500
Year 2020 : $130,000
Year 2021 : $65,000

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameJos Louis Arena
Level 1: 6000 - $75 - 5,806 - 96.77%
Level 2: 6000 - $46 - 4,934 - 82.23%
Level 3: 2000 - $26 - 1,848 - 92.39%
Level 4: 4000 - $18 - 3,723 - 93.09%
Luxury : 1000 - $165 - 963 - 96.34%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %17,275 - 90.92%
Average Income per Game$1,432,772
Year to Date Revenue$24,357,129

Expense

Pro Players Total Salaries$51,275,000
Farm Players Total Salaries$2,380,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,131,884
Farm Year To Date Expenses$902,910
Pro Salary Cap To Date$20,344,384
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,386,535
Pro Remaining Season Days97
Pro Expenses Per Days$332,969
Pro Estimated Expenses$32,297,993
Farm Remaining Season Days99
Farm Expenses Per Days$14,849
Farm Estimated Expenses$1,470,051
Estimated Season Expenses$33,768,044
Season Salary Cap$51,275,000
Estimate Under Maximum Salary Cap of $74,000,000$22,725,000
Estimate Over Minimum Salary Cap of $46,000,000 $5,275,000
Current Bank Account$14,404,108
Projected Bank Account$15,022,599

Pro Players Salaries

Brian Elliott $7,250,000 (2)
Derick Brassard $6,500,000 (4)
Justin Williams $6,000,000 (1)
Jonathan Drouin $5,500,000 (4)
Nino Niederreiter $5,250,000 (1)
Sean Monahan $3,750,000 (3)
Morgan Rielly $2,000,000 (3)
Cody Ceci $2,000,000 (3)
Brock Nelson $1,800,000 (1)
Derrick Pouliot $1,100,000 (3)
Joel Armia $1,000,000 (2)
Jake Virtanen $975,000 (2)
Jimmy Vesey $975,000 (2)
Jared McCann $975,000 (2)
Brandon Carlo $950,000 (3)
Oskar Lindblom $925,000 (4)
Jake McCabe $900,000 (3)
Cedric Paquette $900,000 (2)
Ryan Hartman $875,000 (4)
Juuse Saros $850,000 (2)
Joe Morrow $400,000 (2)
Mirco Mueller $400,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $51,275,000
Year 2019 : $38,225,000
Year 2020 : $24,900,000
Year 2021 : $13,800,000
Salary Average Commitment
Year 2018 : $40,329,167
Year 2019 : $28,179,167
Year 2020 : $18,538,334
Year 2021 : $13,800,000
Salary Cap with 1 Way Contract
Year 2018 : $51,275,000
Year 2019 : $38,225,000
Year 2020 : $24,900,000
Year 2021 : $13,800,000

Farm Players Salaries

Jannik Hansen $400,000 (3)
Alexander Burmistrov $110,000 (1)
Pontus Aberg $97,500 (3)
Filip Chytil $92,500 (4)
Owen Tippett $92,500 (4)
Casey Mittelstadt $92,500 (4)
Blake Hillman $92,500 (3)
Dylan Gambrell $92,500 (3)
Laurent Dauphin $90,000 (2)
Rasmus Andersson $85,000 (3)
Alexandre Carrier $85,000 (3)
Dillon Heatherington $82,750 (4)
Samuel Girard $74,250 (4)
Adin Hill $74,250 (4)
Michael Amadio $74,250 (2)
Alex Formenton $74,250 (4)
Matthew Highmore $74,250 (3)
Christian Jaros $73,000 (4)
Kerby Rychel $72,500 (4)
A.J. Greer $70,000 (3)
Dylan Ferguson $70,000 (4)
Giovanni Fiore $68,500 (3)
Paul Thompson $67,500 (2)
Patrick Brown $65,000 (1)
Jim O'Brien $60,000 (2)
Anthony Peluso $50,000 (2)
Total Farm Players26
Salary Commitment
Year 2018 : $2,380,500
Year 2019 : $2,205,500
Year 2020 : $1,863,750
Year 2021 : $798,500
Salary Average Commitment
Year 2018 : $1,665,500
Year 2019 : $1,600,500
Year 2020 : $1,526,250
Year 2021 : $798,500

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Center
Level 1: 6000 - $74 - 5,760 - 96.01%
Level 2: 6000 - $44 - 5,785 - 96.42%
Level 3: 2000 - $25 - 1,940 - 96.99%
Level 4: 4000 - $18 - 3,888 - 97.20%
Luxury : 1000 - $165 - 962 - 96.24%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %18,336 - 96.50%
Average Income per Game$1,427,567
Year to Date Revenue$24,268,644

Expense

Pro Players Total Salaries$59,707,000
Farm Players Total Salaries$746,200
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,550,179
Farm Year To Date Expenses$274,896
Pro Salary Cap To Date$23,762,679
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,261,615
Pro Remaining Season Days97
Pro Expenses Per Days$385,669
Pro Estimated Expenses$37,409,893
Farm Remaining Season Days99
Farm Expenses Per Days$4,760
Farm Estimated Expenses$471,240
Estimated Season Expenses$37,881,133
Season Salary Cap$59,707,000
Estimate Under Maximum Salary Cap of $74,000,000$14,293,000
Estimate Over Minimum Salary Cap of $46,000,000 $13,707,000
Current Bank Account$3,256,585
Projected Bank Account-$362,933

Pro Players Salaries

Marc-Andre Fleury $7,365,000 (2)
Oliver Ekman-Larsson $5,500,000 (4)
Brian Gionta $5,500,000 (1)
Evgeny Kuznetsov $4,500,000 (1)
Filip Forsberg $4,500,000 (2)
Ryan Spooner $4,000,000 (4)
Marian Gaborik $3,797,000 (1)
Michael Cammalleri $3,645,000 (1)
Lee Stempniak $3,100,000 (2)
Deryk Engelland $3,000,000 (1)
Oscar Klefbom $2,500,000 (2)
Jonathan Marchessault $2,000,000 (3)
Patrik Berglund $1,600,000 (1)
Darcy Kuemper $1,500,000 (3)
Markus Granlund $1,300,000 (2)
Chris Terry $1,100,000 (1)
Noah Hanifin $975,000 (2)
Oscar Fantenberg $925,000 (1)
Dennis Rasmussen $900,000 (3)
Miles Wood $825,000 (2)
Brett Lernout $700,000 (2)
Connor Carrick $475,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $59,707,000
Year 2019 : $35,640,000
Year 2020 : $13,900,000
Year 2021 : $9,500,000
Salary Average Commitment
Year 2018 : $42,418,667
Year 2019 : $24,126,667
Year 2020 : $11,150,000
Year 2021 : $9,500,000
Salary Cap with 1 Way Contract
Year 2018 : $59,707,000
Year 2019 : $35,640,000
Year 2020 : $13,900,000
Year 2021 : $9,500,000

Farm Players Salaries

Zbynek Michalek $238,700 (1)
Calvin Pickard $140,000 (1)
Ryan Donato $87,500 (4)
Marko Dano $80,000 (4)
Ben Thomson $70,000 (1)
Stefan Matteau $65,000 (2)
Will O'Neill $65,000 (1)
Total Farm Players7
Salary Commitment
Year 2018 : $746,200
Year 2019 : $232,500
Year 2020 : $167,500
Year 2021 : $167,500
Salary Average Commitment
Year 2018 : $617,533
Year 2019 : $232,500
Year 2020 : $167,500
Year 2021 : $167,500

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $78 - 5,561 - 92.68%
Level 2: 6000 - $46 - 5,840 - 97.33%
Level 3: 2000 - $29 - 1,653 - 82.65%
Level 4: 4000 - $20 - 3,199 - 79.97%
Luxury : 1000 - $166 - 967 - 96.66%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %17,219 - 90.63%
Average Income per Game$1,445,922
Year to Date Revenue$23,134,748

Expense

Pro Players Total Salaries$63,691,500
Farm Players Total Salaries$1,725,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,967,286
Farm Year To Date Expenses$674,181
Pro Salary Cap To Date$25,179,786
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,148,044
Pro Remaining Season Days97
Pro Expenses Per Days$410,572
Pro Estimated Expenses$39,825,484
Farm Remaining Season Days99
Farm Expenses Per Days$10,807
Farm Estimated Expenses$1,069,893
Estimated Season Expenses$40,895,377
Season Salary Cap$63,691,500
Estimate Under Maximum Salary Cap of $74,000,000$10,308,500
Estimate Over Minimum Salary Cap of $46,000,000 $17,691,500
Current Bank Account$5,739,895
Projected Bank Account$992,562

Pro Players Salaries

Matt Duchene $6,000,000 (4)
Jonathan Toews $6,000,000 (1)
Jeff Skinner $5,725,000 (1)
William Karlsson $5,250,000 (2)
Alexander Radulov $5,000,000 (2)
Phil Kessel $4,800,000 (4)
Ryan McDonagh $3,750,000 (2)
Sam Reinhart $3,659,000 (4)
Ben Bishop (1 Way Contract) $3,500,000 (4)
Jack Johnson $3,000,000 (4)
Shea Weber $2,400,000 (1)
Dustin Brown $2,000,000 (2)
Mathieu Perreault $1,800,000 (1)
Mark Scheifele $1,800,000 (1)
Robin Lehner $1,500,000 (4)
Jimmy Hayes $1,500,000 (2)
Johnny Oduya $1,500,000 (1)
Travis Hamonic $1,000,000 (3)
Mike Matheson $975,000 (2)
Jack Roslovic $900,000 (3)
Haydn Fleury $832,500 (4)
Kevan Miller $800,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $63,691,500
Year 2019 : $43,666,500
Year 2020 : $25,191,500
Year 2021 : $23,291,500
Salary Average Commitment
Year 2018 : $48,913,722
Year 2019 : $37,627,611
Year 2020 : $23,291,500
Year 2021 : $23,291,500
Salary Cap with 1 Way Contract
Year 2018 : $63,691,500
Year 2019 : $43,666,500
Year 2020 : $25,191,500
Year 2021 : $23,291,500

Farm Players Salaries

Ryan Garbutt $300,000 (1)
Adam Pardy $130,000 (1)
Alexander Nylander $97,500 (3)
Sean Kuraly $90,000 (2)
Dalton Prout $90,000 (2)
Jakob Forsbacka Karlsson $85,000 (3)
Andreas Johnsson $84,250 (2)
Gabriel Carlsson $82,500 (3)
Sergey Kalinin $80,000 (4)
Frederick Gaudreau $80,000 (2)
Eric Robinson $75,000 (3)
Sami Niku $74,250 (4)
Freddie Hamilton $70,000 (1)
Ryan Johnston $70,000 (1)
Ken Appleby $69,000 (4)
Curtis Valk $68,250 (2)
Justin Holl $65,000 (1)
Erik Burgdoerfer $65,000 (2)
Jon Merrill $50,000 (3)
Total Farm Players19
Salary Commitment
Year 2018 : $1,725,750
Year 2019 : $1,090,750
Year 2020 : $613,250
Year 2021 : $223,250
Salary Average Commitment
Year 2018 : $1,128,528
Year 2019 : $570,861
Year 2020 : $307,250
Year 2021 : $223,250

FLYERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Arena
Level 1: 6000 - $75 - 5,755 - 95.92%
Level 2: 6000 - $47 - 5,713 - 95.21%
Level 3: 2000 - $28 - 1,745 - 87.23%
Level 4: 4000 - $20 - 3,053 - 76.33%
Luxury : 1000 - $160 - 792 - 79.24%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %17,058 - 89.78%
Average Income per Game$1,406,765
Year to Date Revenue$22,508,242

Expense

Pro Players Total Salaries$55,341,667
Farm Players Total Salaries$720,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,501,809
Farm Year To Date Expenses$285,885
Pro Salary Cap To Date$21,714,309
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,169,128
Pro Remaining Season Days97
Pro Expenses Per Days$358,385
Pro Estimated Expenses$34,763,345
Farm Remaining Season Days99
Farm Expenses Per Days$4,603
Farm Estimated Expenses$455,697
Estimated Season Expenses$35,219,042
Season Salary Cap$55,341,667
Estimate Under Maximum Salary Cap of $74,000,000$18,658,333
Estimate Over Minimum Salary Cap of $46,000,000 $9,341,667
Current Bank Account$17,030,989
Projected Bank Account$16,981,075

Pro Players Salaries

Vladimir Tarasenko $7,500,000 (4)
Aaron Ekblad $7,500,000 (4)
Devan Dubnyk $6,750,000 (1)
Nicklas Backstrom $6,000,000 (1)
Victor Hedman $5,000,000 (3)
Nikita Kucherov $4,766,667 (2)
Lauri Korpikoski $2,500,000 (3)
Viktor Stalberg $2,500,000 (3)
Drew Miller $1,500,000 (1)
Pierre-Edouard Bellemare $1,500,000 (2)
Andrew Desjardins $1,300,000 (2)
Brian Flynn $1,100,000 (1)
Adam Larsson $1,000,000 (1)
Eric Gryba $900,000 (1)
Josh Jooris $900,000 (3)
Michael Dal Colle $832,500 (3)
Josh Archibald $800,000 (2)
Anthony Cirelli $742,500 (4)
Ryan Murray $700,000 (3)
Jeff Glass $650,000 (2)
Brian Lashoff $450,000 (3)
Duncan Siemens $450,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $55,341,667
Year 2019 : $38,091,667
Year 2020 : $29,075,000
Year 2021 : $15,742,500
Salary Average Commitment
Year 2018 : $42,671,945
Year 2019 : $31,610,834
Year 2020 : $23,394,167
Year 2021 : $15,742,500
Salary Cap with 1 Way Contract
Year 2018 : $55,341,667
Year 2019 : $38,091,667
Year 2020 : $29,075,000
Year 2021 : $15,742,500

Farm Players Salaries

Andrew Hammond $130,000 (1)
Philip Holm $92,500 (1)
Corey Tropp $80,000 (2)
Matt Lorito $80,000 (3)
Taylor Leier $77,500 (2)
Chris Driedger $73,500 (3)
Sammy Blais $72,250 (3)
Maxime Lagace $65,000 (2)
Kyle Rau $50,000 (1)
Total Farm Players9
Salary Commitment
Year 2018 : $720,750
Year 2019 : $448,250
Year 2020 : $225,750
Year 2021 : $0
Salary Average Commitment
Year 2018 : $375,250
Year 2019 : $210,750
Year 2020 : $145,750
Year 2021 : $0

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Memorial Coliseum
Level 1: 6000 - $75 - 5,698 - 94.96%
Level 2: 6000 - $47 - 5,584 - 93.07%
Level 3: 2000 - $25 - 1,941 - 97.03%
Level 4: 4000 - $19 - 3,440 - 86.01%
Luxury : 1000 - $167 - 943 - 94.26%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %17,605 - 92.66%
Average Income per Game$1,434,052
Year to Date Revenue$24,378,888

Expense

Pro Players Total Salaries$54,442,500
Farm Players Total Salaries$1,867,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,797,848
Farm Year To Date Expenses$678,621
Pro Salary Cap To Date$21,010,348
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,417,254
Pro Remaining Season Days97
Pro Expenses Per Days$352,766
Pro Estimated Expenses$34,218,302
Farm Remaining Season Days99
Farm Expenses Per Days$11,682
Farm Estimated Expenses$1,156,518
Estimated Season Expenses$35,374,820
Season Salary Cap$54,442,500
Estimate Under Maximum Salary Cap of $74,000,000$19,557,500
Estimate Over Minimum Salary Cap of $46,000,000 $8,442,500
Current Bank Account$4,935,698
Projected Bank Account$3,978,132

Pro Players Salaries

Mike Smith $7,250,000 (1)
Frans Nielsen $6,500,000 (2)
Andy Greene $4,000,000 (2)
Brian Gibbons $4,000,000 (3)
Ryan Nugent-Hopkins $3,750,000 (1)
Nick Holden $3,750,000 (4)
Jay Beagle $3,000,000 (3)
Leo Komarov $3,000,000 (1)
Trevor Daley $2,500,000 (2)
Andrew MacDonald $2,100,000 (3)
John Moore $2,000,000 (3)
Sean Couturier $1,600,000 (1)
Nick Bonino $1,600,000 (1)
Antti Raanta $1,600,000 (2)
Ryan Strome $1,500,000 (2)
Colton Sceviour $1,400,000 (1)
Travis Konecny $975,000 (3)
Jake Guentzel $950,000 (3)
Anthony Beauvillier $875,000 (3)
Matt Benning $850,000 (2)
Alex DeBrincat $742,500 (4)
Kevin Connauton $500,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $54,442,500
Year 2019 : $35,842,500
Year 2020 : $18,892,500
Year 2021 : $4,492,500
Salary Average Commitment
Year 2018 : $41,536,388
Year 2019 : $29,064,166
Year 2020 : $14,275,833
Year 2021 : $4,492,500
Salary Cap with 1 Way Contract
Year 2018 : $54,442,500
Year 2019 : $35,842,500
Year 2020 : $18,892,500
Year 2021 : $4,492,500

Farm Players Salaries

Drew Stafford $540,000 (2)
Trevor van Riemsdyk $230,000 (4)
Torrey Mitchell $160,000 (2)
Anton Forsberg $110,000 (2)
Cody McLeod $110,000 (1)
Dylan Strome $97,500 (3)
MacKenzie Weegar $85,000 (2)
Jean-Sebastien Dea $85,000 (2)
Danny O'Regan $85,000 (2)
Nelson Nogier $85,000 (3)
Michael Kapla $85,000 (3)
Christopher DiDomenico $75,000 (2)
Evan McEneny $72,500 (3)
Scott Mayfield $47,500 (2)
Total Farm Players14
Salary Commitment
Year 2018 : $1,867,500
Year 2019 : $1,757,500
Year 2020 : $570,000
Year 2021 : $230,000
Salary Average Commitment
Year 2018 : $1,198,000
Year 2019 : $1,088,000
Year 2020 : $230,000
Year 2021 : $230,000

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $76 - 5,911 - 84.44%
Level 2: 7000 - $45 - 5,906 - 84.37%
Level 3: 3000 - $26 - 2,031 - 67.71%
Level 4: 4700 - $18 - 3,976 - 84.60%
Luxury : 1300 - $165 - 978 - 75.21%
Total Capacity :23000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %18,801 - 81.74%
Average Income per Game$1,491,019
Year to Date Revenue$23,856,306

Expense

Pro Players Total Salaries$68,940,000
Farm Players Total Salaries$1,131,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,050,625
Farm Year To Date Expenses$442,915
Pro Salary Cap To Date$26,263,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,275,478
Pro Remaining Season Days97
Pro Expenses Per Days$443,375
Pro Estimated Expenses$43,007,375
Farm Remaining Season Days99
Farm Expenses Per Days$7,140
Farm Estimated Expenses$706,860
Estimated Season Expenses$43,714,235
Season Salary Cap$68,940,000
Estimate Under Maximum Salary Cap of $74,000,000$5,060,000
Estimate Over Minimum Salary Cap of $46,000,000 $22,940,000
Current Bank Account$3,377,421
Projected Bank Account-$3,061,336

Pro Players Salaries

Jamie Benn $7,500,000 (2)
Anze Kopitar $6,850,000 (4)
Ryan Suter $6,000,000 (1)
Patric Hornqvist $5,750,000 (4)
Patrick Marleau $5,040,000 (1)
Drew Doughty $5,000,000 (3)
Ron Hainsey $5,000,000 (1)
Matt Niskanen $4,750,000 (3)
Jimmy Howard (1 Way Contract) $3,750,000 (2)
Anton Stralman $3,750,000 (3)
Erik Haula $2,750,000 (4)
Alexandre Burrows $1,750,000 (1)
Micheal Ferland $1,750,000 (1)
Cody Eakin $1,700,000 (1)
Jeff Zatkoff (1 Way Contract) $1,150,000 (4)
-1 Way Contract Salary Cap : $1,150,000
Mitchell Marner $975,000 (3)
Mikko Rantanen $975,000 (2)
Matt Murray $975,000 (2)
Mathew Barzal $975,000 (3)
Brayden Point $900,000 (3)
Alex Tuch $850,000 (3)
Nikita Zadorov $800,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $68,940,000
Year 2019 : $47,700,000
Year 2020 : $34,500,000
Year 2021 : $16,500,000
Salary Average Commitment
Year 2018 : $50,326,111
Year 2019 : $29,675,000
Year 2020 : $25,925,000
Year 2021 : $16,500,000
Salary Cap with 1 Way Contract
Year 2018 : $68,940,000
Year 2019 : $47,700,000
Year 2020 : $34,500,000
Year 2021 : $16,500,000

Farm Players Salaries

Kevin Porter $130,000 (2)
Spencer Abbott $110,000 (2)
Steve Oleksy $100,000 (3)
Nick Sorensen $97,500 (3)
Remi Elie $97,500 (3)
Christian Wolanin $92,500 (3)
Brett Kulak $90,000 (3)
David Rittich $90,000 (2)
Brendan Lemieux $89,250 (4)
Gustav Olofsson $87,500 (2)
Vinnie Hinostroza $77,500 (2)
Jake Dotchin $70,000 (2)
Total Farm Players12
Salary Commitment
Year 2018 : $1,131,750
Year 2019 : $1,131,750
Year 2020 : $566,750
Year 2021 : $89,250
Salary Average Commitment
Year 2018 : $755,167
Year 2019 : $755,167
Year 2020 : $371,750
Year 2021 : $89,250

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $80 - 4,787 - 79.78%
Level 2: 6000 - $45 - 5,716 - 95.27%
Level 3: 2000 - $27 - 1,921 - 96.07%
Level 4: 4000 - $18 - 3,807 - 95.17%
Luxury : 1000 - $168 - 825 - 82.54%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %17,056 - 89.77%
Average Income per Game$1,339,868
Year to Date Revenue$22,777,755

Expense

Pro Players Total Salaries$51,177,500
Farm Players Total Salaries$982,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,561,744
Farm Year To Date Expenses$400,317
Pro Salary Cap To Date$19,774,244
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,156,831
Pro Remaining Season Days97
Pro Expenses Per Days$332,359
Pro Estimated Expenses$32,238,823
Farm Remaining Season Days99
Farm Expenses Per Days$6,219
Farm Estimated Expenses$615,681
Estimated Season Expenses$32,854,504
Season Salary Cap$51,177,500
Estimate Under Maximum Salary Cap of $74,000,000$22,822,500
Estimate Over Minimum Salary Cap of $46,000,000 $5,177,500
Current Bank Account$12,110,548
Projected Bank Account$11,412,875

Pro Players Salaries

Blake Wheeler $7,000,000 (2)
Cam Fowler $6,500,000 (1)
Gabriel Landeskog $4,500,000 (1)
Roman Josi $4,000,000 (4)
Nicklas Grossmann $4,000,000 (1)
Robby Fabbri $3,975,000 (2)
Casey Cizikas $3,350,000 (4)
Kevin Bieksa $2,000,000 (2)
J.T. Miller $1,700,000 (1)
Jean-Gabriel Pageau $1,600,000 (1)
Justin Peters $1,000,000 (3)
Nate Thompson $1,000,000 (2)
Clayton Keller $975,000 (3)
Tyler Bertuzzi $975,000 (3)
Joel Eriksson Ek $975,000 (3)
Jesse Puljujarvi $975,000 (3)
Vladimir Sobotka $950,000 (2)
Brandon Montour $950,000 (3)
Nolan Patrick $925,000 (4)
Connor Hellebuyck $925,000 (2)
Nick Shore $800,000 (2)
Jujhar Khaira $800,000 (2)
Olli Maatta $700,000 (3)
Colin Miller $602,500 (2)
Total Pro Players24
Salary Commitment
Year 2018 : $51,177,500
Year 2019 : $29,877,500
Year 2020 : $14,825,000
Year 2021 : $8,275,000
Salary Average Commitment
Year 2018 : $36,385,000
Year 2019 : $23,571,667
Year 2020 : $10,169,167
Year 2021 : $8,275,000
Salary Cap with 1 Way Contract
Year 2018 : $51,177,500
Year 2019 : $32,877,500
Year 2020 : $14,825,000
Year 2021 : $8,275,000

Farm Players Salaries

Tristan Jarry $97,500 (3)
Lias Andersson $92,500 (4)
Luke Kunin $92,500 (4)
Tucker Poolman $92,500 (2)
Anders Bjork $92,500 (3)
Jordan Schmaltz $90,000 (3)
Adam Gaudette $90,000 (3)
Carl Gunnarsson $80,000 (3)
Vladislav Kamenev $75,000 (3)
Jamie McBain $70,000 (1)
Steven Fogarty $65,000 (2)
Cameron Gaunce $45,000 (3)
Total Farm Players12
Salary Commitment
Year 2018 : $982,500
Year 2019 : $912,500
Year 2020 : $755,000
Year 2021 : $185,000
Salary Average Commitment
Year 2018 : $540,000
Year 2019 : $540,000
Year 2020 : $447,500
Year 2021 : $185,000

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $77 - 5,623 - 93.71%
Level 2: 6000 - $45 - 5,557 - 92.61%
Level 3: 2000 - $24 - 1,890 - 94.49%
Level 4: 4000 - $16 - 3,788 - 94.71%
Luxury : 1000 - $165 - 940 - 94.04%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %17,798 - 93.67%
Average Income per Game$1,406,759
Year to Date Revenue$23,914,899

Expense

Pro Players Total Salaries$46,200,000
Farm Players Total Salaries$3,333,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,987,186
Farm Year To Date Expenses$1,305,156
Pro Salary Cap To Date$18,199,686
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,762,210
Pro Remaining Season Days97
Pro Expenses Per Days$301,250
Pro Estimated Expenses$29,221,250
Farm Remaining Season Days99
Farm Expenses Per Days$20,730
Farm Estimated Expenses$2,052,270
Estimated Season Expenses$31,273,520
Season Salary Cap$46,200,000
Estimate Under Maximum Salary Cap of $74,000,000$27,800,000
Estimate Over Minimum Salary Cap of $46,000,000 $200,000
Current Bank Account$43,997,599
Projected Bank Account$46,486,289

Pro Players Salaries

Sami Vatanen $4,875,000 (4)
PA Parenteau $4,500,000 (2)
Vernon Fiddler $4,500,000 (1)
Micheal Haley $4,500,000 (3)
Brandon Saad $3,000,000 (1)
Chad Johnson $3,000,000 (3)
Matt Moulson $3,000,000 (1)
Jori Lehtera $1,800,000 (1)
Ondrej Pavelec (1 Way Contract) $1,750,000 (1)
Carl Soderberg $1,750,000 (2)
Chris Kelly $1,400,000 (1)
Erik Condra $1,400,000 (3)
Michal Rozsival $1,400,000 (1)
Michael Raffl $1,300,000 (2)
Chris Thorburn $1,300,000 (1)
Jake DeBrusk $925,000 (4)
Dmitrij Jaskin $900,000 (1)
Jacob de la Rose $900,000 (4)
Chandler Stephenson $875,000 (2)
Fredrik Claesson $875,000 (2)
Steven Santini $750,000 (2)
Matt Bartkowski $600,000 (1)
Anthony Bitetto $500,000 (3)
Aaron Ness $400,000 (3)
Total Pro Players24
Salary Commitment
Year 2018 : $46,200,000
Year 2019 : $26,550,000
Year 2020 : $16,500,000
Year 2021 : $6,700,000
Salary Average Commitment
Year 2018 : $40,083,611
Year 2019 : $23,247,500
Year 2020 : $16,205,000
Year 2021 : $6,700,000
Salary Cap with 1 Way Contract
Year 2018 : $46,200,000
Year 2019 : $26,550,000
Year 2020 : $16,500,000
Year 2021 : $6,700,000

Farm Players Salaries

Tanner Glass $450,000 (1)
Steve Bernier $400,000 (2)
Mike Blunden $300,000 (3)
Rene Bourque $250,000 (1)
Harry Zolnierczyk $150,000 (4)
Bracken Kearns $140,000 (1)
Chris VandeVelde $140,000 (4)
Shawn Thornton $140,000 (1)
Shawn Matthias $130,000 (1)
Bryan Bickell $120,000 (3)
Trevor Smith $120,000 (3)
Ben Street $120,000 (4)
Henrik Borgstrom $92,500 (4)
Vinni Lettieri $92,500 (4)
Morgan Klimchuk $83,250 (4)
Harri Sateri $75,000 (3)
Evan Rodrigues $75,000 (2)
Tanner Kero $75,000 (1)
Curtis McKenzie $75,000 (4)
J-F Berube $70,000 (1)
Kyle Criscuolo $65,000 (1)
Louie Belpedio $65,000 (3)
Joe Hicketts $65,000 (4)
Ty Rattie $40,000 (2)
Total Farm Players24
Salary Commitment
Year 2018 : $3,333,250
Year 2019 : $2,013,250
Year 2020 : $1,498,250
Year 2021 : $818,250
Salary Average Commitment
Year 2018 : $2,785,500
Year 2019 : $1,670,500
Year 2020 : $1,193,250
Year 2021 : $818,250

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Center
Level 1: 6000 - $77 - 5,529 - 92.16%
Level 2: 6000 - $45 - 5,381 - 89.69%
Level 3: 2000 - $29 - 1,608 - 80.40%
Level 4: 4000 - $16 - 3,643 - 91.08%
Luxury : 1000 - $166 - 932 - 93.19%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %17,093 - 89.97%
Average Income per Game$1,417,586
Year to Date Revenue$24,098,964

Expense

Pro Players Total Salaries$72,563,333
Farm Players Total Salaries$417,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,269,323
Farm Year To Date Expenses$171,864
Pro Salary Cap To Date$28,481,823
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,022,067
Pro Remaining Season Days97
Pro Expenses Per Days$466,021
Pro Estimated Expenses$45,204,037
Farm Remaining Season Days99
Farm Expenses Per Days$2,728
Farm Estimated Expenses$270,072
Estimated Season Expenses$45,474,109
Season Salary Cap$72,563,333
Estimate Under Maximum Salary Cap of $74,000,000$1,436,667
Estimate Over Minimum Salary Cap of $46,000,000 $26,563,333
Current Bank Account$7,930,033
Projected Bank Account-$3,522,009

Pro Players Salaries

Ryan O'Reilly $7,500,000 (4)
Pekka Rinne $7,500,000 (1)
Rick Nash $6,750,000 (1)
Tyler Seguin $5,750,000 (4)
Duncan Keith $5,600,000 (2)
Torey Krug $5,250,000 (4)
Bryan Little $4,500,000 (1)
Justin Braun $3,600,000 (4)
Johnny Boychuk $3,600,000 (3)
TJ Brodie $3,500,000 (3)
Travis Zajac $3,500,000 (2)
Andre Burakovsky $3,000,000 (4)
Brad Marchand $2,000,000 (1)
Peter Budaj (1 Way Contract) $2,000,000 (2)
Boone Jenner $2,000,000 (2)
Josh Bailey $1,600,000 (2)
Marcus Kruger $1,100,000 (3)
Kevin Fiala $863,333 (4)
Kevin Gravel $800,000 (1)
Adam Erne $750,000 (2)
Oliver Bjorkstrand $750,000 (2)
Stephen Johns $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $72,563,333
Year 2019 : $50,363,333
Year 2020 : $34,163,333
Year 2021 : $25,963,333
Salary Average Commitment
Year 2018 : $55,691,666
Year 2019 : $41,441,666
Year 2020 : $29,563,333
Year 2021 : $25,963,333
Salary Cap with 1 Way Contract
Year 2018 : $72,563,333
Year 2019 : $50,363,333
Year 2020 : $34,163,333
Year 2021 : $25,963,333

Farm Players Salaries

Antoine Bibeau $97,500 (3)
Nicholas Merkley $92,500 (4)
Tanner Richard $85,000 (2)
Ashton Sautner $72,000 (3)
Mitch Callahan $70,000 (1)
Total Farm Players5
Salary Commitment
Year 2018 : $417,000
Year 2019 : $347,000
Year 2020 : $262,000
Year 2021 : $92,500
Salary Average Commitment
Year 2018 : $228,667
Year 2019 : $228,667
Year 2020 : $164,500
Year 2021 : $92,500

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Arena
Level 1: 6000 - $95 - 3,849 - 64.14%
Level 2: 6000 - $64 - 3,558 - 59.30%
Level 3: 2000 - $37 - 1,246 - 62.29%
Level 4: 4000 - $23 - 2,679 - 66.98%
Luxury : 1000 - $189 - 718 - 71.83%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %12,050 - 63.42%
Average Income per Game$1,257,055
Year to Date Revenue$21,369,929

Expense

Pro Players Total Salaries$65,122,500
Farm Players Total Salaries$1,078,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,429,508
Farm Year To Date Expenses$428,967
Pro Salary Cap To Date$25,642,008
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,169,312
Pro Remaining Season Days97
Pro Expenses Per Days$419,516
Pro Estimated Expenses$40,693,052
Farm Remaining Season Days99
Farm Expenses Per Days$6,809
Farm Estimated Expenses$674,091
Estimated Season Expenses$41,367,143
Season Salary Cap$65,122,500
Estimate Under Maximum Salary Cap of $74,000,000$8,877,500
Estimate Over Minimum Salary Cap of $46,000,000 $19,122,500
Current Bank Account$3,940,159
Projected Bank Account-$7,257,672

Pro Players Salaries

Carey Price (1 Way Contract) $9,500,000 (4)
David Backes $6,100,000 (1)
Bo Horvat $5,500,000 (4)
Mark Stone $4,500,000 (1)
Andrew Cogliano $4,350,000 (4)
Karl Alzner $3,500,000 (2)
Justin Schultz $3,500,000 (3)
Charlie Coyle $3,200,000 (4)
Mike Green $3,100,000 (1)
Chris Tierney $2,937,500 (3)
Milan Lucic $2,500,000 (1)
Matt Dumba $2,000,000 (3)
Luca Sbisa $2,000,000 (3)
Kevin Hayes $2,000,000 (1)
David Desharnais $1,810,000 (2)
Colin Wilson $1,500,000 (1)
Clarke MacArthur $1,400,000 (2)
Jesper Fast $1,300,000 (1)
Anthony Mantha $950,000 (2)
Sven Baertschi $900,000 (1)
Laurent Brossoit $900,000 (2)
Marco Scandella $900,000 (3)
Brady Skjei $775,000 (2)
Total Pro Players23
Salary Commitment
Year 2018 : $65,122,500
Year 2019 : $43,222,500
Year 2020 : $33,887,500
Year 2021 : $22,550,000
Salary Average Commitment
Year 2018 : $50,386,111
Year 2019 : $34,556,667
Year 2020 : $27,187,500
Year 2021 : $22,550,000
Salary Cap with 1 Way Contract
Year 2018 : $65,122,500
Year 2019 : $43,222,500
Year 2020 : $33,887,500
Year 2021 : $22,550,000

Farm Players Salaries

Eddie Lack $375,000 (1)
Joe Colborne $110,000 (3)
Noah Juulsen $92,500 (4)
Danick Martel $73,000 (2)
Nathan Beaulieu $70,000 (1)
Malcolm Subban $70,000 (3)
Shane Harper $70,000 (2)
Tyler Gaudet $65,000 (2)
Connor Jones $57,500 (4)
Michael Bournival $50,000 (1)
Michael Zalewski $45,000 (2)
Total Farm Players11
Salary Commitment
Year 2018 : $1,078,000
Year 2019 : $583,000
Year 2020 : $330,000
Year 2021 : $150,000
Salary Average Commitment
Year 2018 : $448,000
Year 2019 : $288,000
Year 2020 : $150,000
Year 2021 : $150,000

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - $78 - 5,220 - 87.01%
Level 2: 6000 - $46 - 5,628 - 93.80%
Level 3: 2000 - $28 - 1,765 - 88.27%
Level 4: 4000 - $20 - 3,158 - 78.96%
Luxury : 1000 - $165 - 947 - 94.75%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %16,720 - 88.00%
Average Income per Game$1,388,327
Year to Date Revenue$23,601,553

Expense

Pro Players Total Salaries$54,850,000
Farm Players Total Salaries$927,800
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,434,345
Farm Year To Date Expenses$365,598
Pro Salary Cap To Date$21,646,845
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,319,840
Pro Remaining Season Days97
Pro Expenses Per Days$355,312
Pro Estimated Expenses$34,465,264
Farm Remaining Season Days99
Farm Expenses Per Days$5,881
Farm Estimated Expenses$582,219
Estimated Season Expenses$35,047,483
Season Salary Cap$54,850,000
Estimate Under Maximum Salary Cap of $74,000,000$19,150,000
Estimate Over Minimum Salary Cap of $46,000,000 $8,850,000
Current Bank Account$16,109,915
Projected Bank Account$14,382,272

Pro Players Salaries

T.J. Oshie $6,500,000 (4)
Tuukka Rask (1 Way Contract) $6,500,000 (4)
Ryan Callahan $4,500,000 (2)
Chris Kunitz $4,000,000 (1)
Roman Polak $3,500,000 (3)
John Mitchell $3,000,000 (2)
Nathan MacKinnon $3,000,000 (3)
Dougie Hamilton $3,000,000 (2)
Eric Fehr $2,500,000 (1)
Carter Hutton (1 Way Contract) $2,500,000 (3)
Milan Michalek $2,100,000 (2)
Benoit Pouliot $2,100,000 (3)
Matt Greene $2,000,000 (1)
Cody Franson $1,750,000 (1)
Scottie Upshall $1,200,000 (1)
Tom Wilson $1,200,000 (3)
Brett Connolly $1,100,000 (1)
Ross Johnston $1,000,000 (2)
Dylan Larkin $975,000 (2)
Charlie McAvoy $925,000 (4)
Taylor Chorney $900,000 (1)
Jordan Nolan $600,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $54,850,000
Year 2019 : $41,400,000
Year 2020 : $26,825,000
Year 2021 : $13,925,000
Salary Average Commitment
Year 2018 : $49,866,389
Year 2019 : $36,405,278
Year 2020 : $24,955,278
Year 2021 : $13,925,000
Salary Cap with 1 Way Contract
Year 2018 : $54,850,000
Year 2019 : $41,400,000
Year 2020 : $26,825,000
Year 2021 : $13,925,000

Farm Players Salaries

Brian Strait $100,000 (2)
Tyson Jost $97,500 (3)
Matt Carle $90,000 (2)
Mike Liambas $85,000 (2)
Markus Nutivaara $85,000 (3)
Derek Grant $80,000 (3)
Robbie Russo $75,000 (2)
Jakub Nakladal $70,000 (1)
Justin Auger $65,000 (3)
Magnus Hellberg $62,500 (4)
Greg McKegg $60,000 (1)
Cody Bass $57,800 (2)
Total Farm Players12
Salary Commitment
Year 2018 : $927,800
Year 2019 : $797,800
Year 2020 : $390,000
Year 2021 : $62,500
Salary Average Commitment
Year 2018 : $441,300
Year 2019 : $375,300
Year 2020 : $127,500
Year 2021 : $62,500

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $74 - 5,777 - 96.29%
Level 2: 6000 - $46 - 5,716 - 95.27%
Level 3: 2000 - $29 - 1,633 - 81.63%
Level 4: 4000 - $17 - 3,767 - 94.18%
Luxury : 1000 - $166 - 953 - 95.30%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %17,846 - 93.93%
Average Income per Game$1,428,384
Year to Date Revenue$22,854,141

Expense

Pro Players Total Salaries$61,992,500
Farm Players Total Salaries$2,196,417
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,038,336
Farm Year To Date Expenses$754,413
Pro Salary Cap To Date$25,250,836
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,709,595
Pro Remaining Season Days97
Pro Expenses Per Days$399,953
Pro Estimated Expenses$38,795,441
Farm Remaining Season Days99
Farm Expenses Per Days$13,712
Farm Estimated Expenses$1,357,488
Estimated Season Expenses$40,152,929
Season Salary Cap$61,992,500
Estimate Under Maximum Salary Cap of $74,000,000$12,007,500
Estimate Over Minimum Salary Cap of $46,000,000 $15,992,500
Current Bank Account-$656,446
Projected Bank Account-$5,099,780

Pro Players Salaries

Kris Letang $7,500,000 (4)
Kari Lehtonen $7,000,000 (3)
Jordan Eberle $6,000,000 (4)
Ryan Johansen $5,250,000 (1)
Mike Fisher $4,500,000 (1)
Marc-Edouard Vlasic $4,000,000 (4)
Jonathan Bernier $3,750,000 (1)
Michael Stone $3,500,000 (4)
Jared Spurgeon $3,000,000 (2)
Shane Doan $2,900,000 (1)
Danny DeKeyser $2,500,000 (2)
Tom Pyatt $2,100,000 (3)
Braydon Coburn (Out of Payroll) $2,100,000 (1)
Kyle Turris $1,800,000 (2)
Rickard Rakell $1,700,000 (2)
Brandon Sutter $1,300,000 (2)
Timo Meier $975,000 (3)
Nikita Zaitsev $975,000 (1)
Garnet Hathaway $767,500 (1)
Noel Acciari $675,000 (1)
Anthony Duclair $650,000 (4)
Christian Djoos $650,000 (4)
Mark Barberio $500,000 (2)
Total Pro Players23
Salary Commitment
Year 2018 : $64,092,500
Year 2019 : $43,175,000
Year 2020 : $32,375,000
Year 2021 : $22,300,000
Salary Average Commitment
Year 2018 : $45,033,611
Year 2019 : $31,655,000
Year 2020 : $29,300,000
Year 2021 : $22,300,000
Salary Cap with 1 Way Contract
Year 2018 : $64,092,500
Year 2019 : $43,175,000
Year 2020 : $32,375,000
Year 2021 : $22,300,000

Farm Players Salaries

Adam Cracknell $350,000 (2)
Daniel Winnik $275,000 (1)
Derek MacKenzie $275,000 (2)
Simon Despres $200,000 (1)
Michael Hutchinson $140,000 (3)
Alex Chiasson $120,000 (3)
Thomas Chabot $97,500 (3)
Kenny Agostino $80,000 (1)
Xavier Ouellet $80,000 (2)
Roland McKeown $76,750 (3)
Victor Mete $74,250 (4)
John Gilmour $74,250 (2)
Tyrell Goulbourne $72,500 (3)
Kurtis MacDermid $65,000 (3)
Adam Wilcox $65,000 (2)
Daniel Catenacci $61,167 (1)
Taylor Fedun $50,000 (1)
Luke Gazdic $40,000 (2)
Total Farm Players18
Salary Commitment
Year 2018 : $2,196,417
Year 2019 : $1,530,250
Year 2020 : $646,000
Year 2021 : $74,250
Salary Average Commitment
Year 2018 : $1,848,028
Year 2019 : $1,333,250
Year 2020 : $438,500
Year 2021 : $74,250

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $75 - 5,702 - 95.04%
Level 2: 6000 - $50 - 4,526 - 75.44%
Level 3: 2000 - $28 - 1,715 - 85.75%
Level 4: 4000 - $20 - 3,019 - 75.47%
Luxury : 1000 - $160 - 953 - 95.31%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %15,916 - 83.77%
Average Income per Game$1,366,361
Year to Date Revenue$23,228,135

Expense

Pro Players Total Salaries$66,441,666
Farm Players Total Salaries$382,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,948,880
Farm Year To Date Expenses$158,445
Pro Salary Cap To Date$26,161,380
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,792,661
Pro Remaining Season Days97
Pro Expenses Per Days$427,760
Pro Estimated Expenses$41,492,720
Farm Remaining Season Days99
Farm Expenses Per Days$2,515
Farm Estimated Expenses$248,985
Estimated Season Expenses$41,741,705
Season Salary Cap$66,441,666
Estimate Under Maximum Salary Cap of $74,000,000$7,558,334
Estimate Over Minimum Salary Cap of $46,000,000 $20,441,666
Current Bank Account$11,046,135
Projected Bank Account$2,097,091

Pro Players Salaries

Henrik Lundqvist $7,000,000 (2)
Joe Thornton $6,975,000 (1)
Henrik Zetterberg $6,775,000 (1)
Mikael Granlund $5,750,000 (4)
Viktor Arvidsson $4,250,000 (2)
Damon Severson $4,166,666 (4)
Evgenii Dadonov $4,000,000 (2)
John Carlson $3,750,000 (3)
Tyson Barrie $3,500,000 (1)
Marcus Johansson $3,000,000 (3)
Anders Lee $2,500,000 (3)
Michael Del Zotto $2,000,000 (3)
Fedor Tyutin $1,825,000 (2)
Mikael Backlund $1,800,000 (2)
Richard Panik $1,700,000 (3)
Petr Mrazek $1,500,000 (4)
Lars Eller $1,400,000 (2)
Zemgus Girgensons $1,100,000 (3)
Brenden Dillon $1,000,000 (3)
Colton Parayko $975,000 (2)
Brendan Perlini $875,000 (2)
Scott Laughton $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $66,441,666
Year 2019 : $48,591,666
Year 2020 : $26,466,666
Year 2021 : $11,416,666
Salary Average Commitment
Year 2018 : $47,108,055
Year 2019 : $32,246,944
Year 2020 : $15,171,944
Year 2021 : $11,416,666
Salary Cap with 1 Way Contract
Year 2018 : $66,441,666
Year 2019 : $48,591,666
Year 2020 : $26,466,666
Year 2021 : $11,416,666

Farm Players Salaries

Josh Leivo $110,000 (2)
Frank Vatrano $95,000 (2)
Matt Nieto $90,000 (2)
Joonas Korpisalo $87,500 (2)
Total Farm Players4
Salary Commitment
Year 2018 : $382,500
Year 2019 : $382,500
Year 2020 : $0
Year 2021 : $0
Salary Average Commitment
Year 2018 : $155,167
Year 2019 : $155,167
Year 2020 : $0
Year 2021 : $0

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameCompaq Center
Level 1: 6000 - $80 - 4,684 - 78.07%
Level 2: 6000 - $60 - 3,799 - 63.32%
Level 3: 2000 - $36 - 1,228 - 61.42%
Level 4: 4000 - $20 - 2,811 - 70.29%
Luxury : 1000 - $172 - 798 - 79.79%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %13,321 - 70.11%
Average Income per Game$1,285,910
Year to Date Revenue$20,574,554

Expense

Pro Players Total Salaries$65,708,333
Farm Players Total Salaries$1,462,079
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,660,605
Farm Year To Date Expenses$606,629
Pro Salary Cap To Date$24,873,105
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,147,741
Pro Remaining Season Days97
Pro Expenses Per Days$423,177
Pro Estimated Expenses$41,048,169
Farm Remaining Season Days99
Farm Expenses Per Days$9,180
Farm Estimated Expenses$908,820
Estimated Season Expenses$41,956,989
Season Salary Cap$65,708,333
Estimate Under Maximum Salary Cap of $74,000,000$8,291,667
Estimate Over Minimum Salary Cap of $46,000,000 $19,708,333
Current Bank Account$5,820,266
Projected Bank Account-$3,988,982

Pro Players Salaries

Joe Pavelski $8,755,000 (2)
Henrik Sedin $7,055,000 (1)
Jason Spezza $6,750,000 (1)
Jonathan Quick $6,750,000 (3)
Ryan Kesler $6,250,000 (1)
Brent Seabrook $5,000,000 (1)
Erik Johnson $3,500,000 (1)
Steve Ott $2,000,000 (1)
Tim Schaller $1,900,000 (4)
Dominic Moore $1,805,000 (1)
Louis Domingue $1,700,000 (1)
Elias Lindholm $1,700,000 (3)
Reilly Smith $1,600,000 (3)
David Booth $1,205,000 (1)
Zach Werenski $975,000 (3)
Radek Faksa $975,000 (2)
Ryan Pulock $975,000 (2)
Patrik Laine $975,000 (3)
Nikolaj Ehlers $975,000 (2)
Andreas Athanasiou $900,000 (2)
Mark Borowiecki $900,000 (3)
Derek Forbort $863,333 (1)
Brock McGinn $800,000 (2)
Ian Cole $700,000 (2)
Andreas Martinsen $700,000 (3)
Total Pro Players25
Salary Commitment
Year 2018 : $65,708,333
Year 2019 : $29,580,000
Year 2020 : $15,500,000
Year 2021 : $1,900,000
Salary Average Commitment
Year 2018 : $46,733,888
Year 2019 : $15,227,222
Year 2020 : $5,047,222
Year 2021 : $1,900,000
Salary Cap with 1 Way Contract
Year 2018 : $65,708,333
Year 2019 : $29,580,000
Year 2020 : $15,500,000
Year 2021 : $1,900,000

Farm Players Salaries

Riley Sheahan $210,000 (4)
Sven Andrighetto $130,000 (2)
Mikhail Grigorenko $100,000 (2)
Jakob Chychrun $97,500 (3)
Joonas Donskoi $97,500 (1)
Kyle Connor $97,500 (3)
Curtis Lazar $95,000 (4)
Logan Brown $92,500 (4)
Chris Bigras $87,413 (3)
Adrian Kempe $82,500 (3)
Ales Hemsky $80,500 (1)
Pheonix Copley $70,000 (1)
Kurtis Gabriel $66,667 (2)
Justin Dowling $65,000 (4)
Liam O'Brien $45,000 (3)
Cody Goloubef $45,000 (2)
Total Farm Players16
Salary Commitment
Year 2018 : $1,462,079
Year 2019 : $1,214,079
Year 2020 : $872,412
Year 2021 : $462,500
Salary Average Commitment
Year 2018 : $1,054,024
Year 2019 : $876,024
Year 2020 : $549,912
Year 2021 : $462,500

ST-LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - $75 - 5,651 - 94.18%
Level 2: 6000 - $41 - 5,789 - 96.49%
Level 3: 2000 - $25 - 1,924 - 96.21%
Level 4: 4000 - $17 - 3,874 - 96.86%
Luxury : 1000 - $163 - 953 - 95.33%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %18,192 - 95.74%
Average Income per Game$1,386,447
Year to Date Revenue$22,183,159

Expense

Pro Players Total Salaries$59,316,666
Farm Players Total Salaries$1,057,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,350,302
Farm Year To Date Expenses$385,137
Pro Salary Cap To Date$23,562,802
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,661,186
Pro Remaining Season Days97
Pro Expenses Per Days$383,229
Pro Estimated Expenses$37,173,213
Farm Remaining Season Days99
Farm Expenses Per Days$6,679
Farm Estimated Expenses$661,221
Estimated Season Expenses$37,834,434
Season Salary Cap$59,316,666
Estimate Under Maximum Salary Cap of $74,000,000$14,683,334
Estimate Over Minimum Salary Cap of $46,000,000 $13,316,666
Current Bank Account$1,294,012
Projected Bank Account-$1,879,236

Pro Players Salaries

Patrice Bergeron $7,700,000 (2)
David Pastrnak $6,666,666 (4)
Brayden Schenn $5,125,000 (4)
Kris Versteeg $5,000,000 (3)
Alex Goligoski $4,700,000 (2)
Antoine Vermette $4,500,000 (1)
Jacob Trouba $3,500,000 (3)
Nikolay Kulemin $3,500,000 (3)
Jaccob Slavin $3,000,000 (3)
Adam McQuaid $2,500,000 (3)
Connor Murphy $2,000,000 (2)
Matt Beleskey $1,500,000 (1)
Keith Kinkaid $1,400,000 (1)
Chris Wagner $1,250,000 (4)
Joakim Nordstrom $1,100,000 (1)
Jordan Martinook $1,100,000 (1)
Brendan Smith $800,000 (1)
Seth Griffith $800,000 (2)
Justin Bailey $800,000 (2)
Christian Folin $800,000 (4)
Marek Mazanec $650,000 (4)
Luke Witkowski $475,000 (3)
Justin Falk $450,000 (1)
Total Pro Players23
Salary Commitment
Year 2018 : $59,316,666
Year 2019 : $48,466,666
Year 2020 : $32,466,666
Year 2021 : $14,491,666
Salary Average Commitment
Year 2018 : $37,329,695
Year 2019 : $30,443,667
Year 2020 : $16,421,167
Year 2021 : $1,825,000
Salary Cap with 1 Way Contract
Year 2018 : $59,316,666
Year 2019 : $48,466,666
Year 2020 : $32,466,666
Year 2021 : $14,491,666

Farm Players Salaries

Gabriel Bourque $95,000 (4)
Matthew Peca $90,000 (1)
Klas Dahlbeck $85,000 (4)
Ryan White $80,000 (1)
Rob O'Gara $75,000 (2)
Dan Renouf $70,000 (2)
Scott Foster $70,000 (1)
Jack Rodewald $69,000 (3)
Colby Cave $68,000 (4)
Rinat Valiev $65,000 (3)
Travis Boyd $65,000 (3)
Nathan Walker $65,000 (3)
Dylan McIlrath $60,000 (1)
Casey Bailey $50,000 (1)
Paul Carey $50,000 (1)
Total Farm Players15
Salary Commitment
Year 2018 : $1,057,000
Year 2019 : $657,000
Year 2020 : $512,000
Year 2021 : $248,000
Salary Average Commitment
Year 2018 : $600,944
Year 2019 : $463,111
Year 2020 : $463,111
Year 2021 : $264,111

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - $76 - 5,466 - 91.10%
Level 2: 6000 - $39 - 5,531 - 92.18%
Level 3: 2000 - $26 - 1,759 - 87.93%
Level 4: 4000 - $18 - 3,264 - 81.59%
Luxury : 1000 - $162 - 903 - 90.29%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %16,922 - 89.07%
Average Income per Game$1,380,907
Year to Date Revenue$23,475,415

Expense

Pro Players Total Salaries$58,650,000
Farm Players Total Salaries$1,739,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,910,307
Farm Year To Date Expenses$684,126
Pro Salary Cap To Date$25,122,807
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,141,762
Pro Remaining Season Days97
Pro Expenses Per Days$379,062
Pro Estimated Expenses$36,769,014
Farm Remaining Season Days99
Farm Expenses Per Days$10,890
Farm Estimated Expenses$1,078,110
Estimated Season Expenses$37,847,124
Season Salary Cap$58,650,000
Estimate Under Maximum Salary Cap of $74,000,000$15,350,000
Estimate Over Minimum Salary Cap of $46,000,000 $12,650,000
Current Bank Account$4,903,833
Projected Bank Account$198,471

Pro Players Salaries

Ryan Getzlaf (Out of Payroll) $7,950,000 (2)
David Krejci $7,000,000 (2)
Dustin Byfuglien $6,500,000 (3)
Craig Anderson $6,450,000 (1)
Max Pacioretty $5,500,000 (2)
John Klingberg $4,250,000 (2)
Jake Muzzin $3,500,000 (1)
Kyle Okposo $3,000,000 (1)
Johnny Gaudreau $3,000,000 (2)
Josh Manson $2,500,000 (1)
Tyler Johnson $2,500,000 (3)
Al Montoya $1,900,000 (2)
Kris Russell $1,750,000 (4)
Craig Smith $1,600,000 (3)
Andrew Shaw $1,600,000 (1)
Jamie McGinn $1,300,000 (1)
Luke Glendening $1,300,000 (2)
Riley Nash $1,200,000 (2)
Melker Karlsson $1,200,000 (3)
Brian Dumoulin $900,000 (1)
Tim Heed $650,000 (4)
Devin Shore $600,000 (2)
Michael Sgarbossa $450,000 (1)
Total Pro Players23
Salary Commitment
Year 2018 : $66,600,000
Year 2019 : $46,900,000
Year 2020 : $14,200,000
Year 2021 : $2,400,000
Salary Average Commitment
Year 2018 : $46,135,000
Year 2019 : $36,239,722
Year 2020 : $11,928,611
Year 2021 : $2,400,000
Salary Cap with 1 Way Contract
Year 2018 : $66,600,000
Year 2019 : $46,900,000
Year 2020 : $14,200,000
Year 2021 : $2,400,000

Farm Players Salaries

Erik Gustafsson $120,000 (1)
Scott Wilson $105,000 (1)
Alex Iafallo $92,500 (3)
Jakub Jerabek $92,500 (4)
Nicholas Baptiste $90,000 (3)
Alan Quine $90,000 (2)
Denis Malgin $90,000 (2)
Charlie Lindgren $90,000 (2)
Travis Sanheim $83,250 (4)
Nicolas Roy $80,000 (4)
Jason Dickinson $80,000 (2)
Janne Kuokkanen $79,250 (4)
Justin Kloos $79,250 (3)
Matt Grzelcyk $75,000 (3)
Marek Hrivik $75,000 (1)
Dean Kukan $72,500 (2)
Alexandre Grenier $70,000 (1)
Trevor Carrick $70,000 (3)
Iiro Pakarinen $70,000 (1)
Joseph Blandisi $70,000 (2)
Gabriel Dumont $65,000 (4)
Total Farm Players21
Salary Commitment
Year 2018 : $1,739,250
Year 2019 : $1,299,250
Year 2020 : $806,750
Year 2021 : $400,000
Salary Average Commitment
Year 2018 : $1,086,250
Year 2019 : $768,750
Year 2020 : $636,750
Year 2021 : $320,000

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $76 - 5,712 - 95.20%
Level 2: 6000 - $47 - 5,659 - 94.31%
Level 3: 2000 - $27 - 1,881 - 94.06%
Level 4: 4000 - $18 - 3,762 - 94.05%
Luxury : 1000 - $167 - 944 - 94.39%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %17,958 - 94.52%
Average Income per Game$1,463,072
Year to Date Revenue$24,872,224

Expense

Pro Players Total Salaries$64,809,000
Farm Players Total Salaries$2,055,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,160,009
Farm Year To Date Expenses$778,594
Pro Salary Cap To Date$26,372,509
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,113,728
Pro Remaining Season Days97
Pro Expenses Per Days$417,556
Pro Estimated Expenses$40,502,932
Farm Remaining Season Days99
Farm Expenses Per Days$12,840
Farm Estimated Expenses$1,271,160
Estimated Season Expenses$41,774,092
Season Salary Cap$64,809,000
Estimate Under Maximum Salary Cap of $74,000,000$9,191,000
Estimate Over Minimum Salary Cap of $46,000,000 $18,809,000
Current Bank Account$1,505,506
Projected Bank Account-$5,154,858

Pro Players Salaries

Claude Giroux $5,750,000 (1)
Thomas Vanek $5,500,000 (2)
Steven Stamkos $5,500,000 (3)
Patrick Sharp $5,500,000 (2)
Kyle Palmieri $4,650,000 (4)
John Gibson $4,500,000 (3)
Francois Beauchemin $4,000,000 (1)
Brooks Orpik $4,000,000 (1)
Ryan Ellis $3,750,000 (3)
David Savard $3,500,000 (3)
Phillip Danault $3,084,000 (2)
Nate Schmidt $2,225,000 (4)
Gustav Nyquist $2,000,000 (3)
James van Riemsdyk $2,000,000 (2)
Richard Bachman (1 Way Contract) $1,400,000 (3)
-1 Way Contract Salary Cap : $1,400,000
Patrick Maroon $1,400,000 (1)
Zack Kassian $1,300,000 (3)
Marcus Foligno $1,200,000 (1)
Zane McIntyre $900,000 (2)
Brendan Gaunce $800,000 (2)
Boo Nieves $750,000 (1)
Brayden McNabb $700,000 (3)
Ryan Sproul $400,000 (2)
Total Pro Players23
Salary Commitment
Year 2018 : $64,809,000
Year 2019 : $47,709,000
Year 2020 : $29,525,000
Year 2021 : $6,875,000
Salary Average Commitment
Year 2018 : $38,497,333
Year 2019 : $27,525,111
Year 2020 : $13,441,111
Year 2021 : $6,875,000
Salary Cap with 1 Way Contract
Year 2018 : $64,809,000
Year 2019 : $47,709,000
Year 2020 : $29,525,000
Year 2021 : $6,875,000

Farm Players Salaries

Tom Gilbert $250,000 (2)
John-Michael Liles $225,000 (1)
Brad Malone $200,000 (4)
Jack Skille $200,000 (4)
Stephen Gionta $200,000 (2)
Jiri Hudler $180,000 (2)
Tyler Ennis $140,000 (2)
Blake Speers $75,000 (2)
Mark Alt $72,500 (4)
Max McCormick $70,000 (1)
Matt Puempel $67,500 (2)
Brendan Leipsic $65,000 (3)
Cole Schneider $65,000 (4)
Zac Dalpe $60,000 (2)
Jorge Alves $55,000 (2)
Petter Granberg $45,000 (1)
David Warsofsky $45,000 (3)
Julian Melchiori $40,000 (1)
Total Farm Players18
Salary Commitment
Year 2018 : $2,055,000
Year 2019 : $1,675,000
Year 2020 : $647,500
Year 2021 : $537,500
Salary Average Commitment
Year 2018 : $1,669,583
Year 2019 : $1,364,583
Year 2020 : $667,083
Year 2021 : $537,500

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameGenral Motors Place
Level 1: 6000 - $78 - 5,439 - 90.66%
Level 2: 6000 - $46 - 5,670 - 94.50%
Level 3: 2000 - $28 - 1,819 - 90.95%
Level 4: 4000 - $20 - 3,186 - 79.65%
Luxury : 1000 - $165 - 951 - 95.07%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %17,065 - 89.82%
Average Income per Game$1,412,828
Year to Date Revenue$24,018,075

Expense

Pro Players Total Salaries$55,812,500
Farm Players Total Salaries$1,932,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,669,914
Farm Year To Date Expenses$749,141
Pro Salary Cap To Date$21,882,414
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,907,871
Pro Remaining Season Days97
Pro Expenses Per Days$361,328
Pro Estimated Expenses$35,048,816
Farm Remaining Season Days99
Farm Expenses Per Days$12,083
Farm Estimated Expenses$1,196,217
Estimated Season Expenses$36,245,033
Season Salary Cap$55,812,500
Estimate Under Maximum Salary Cap of $74,000,000$18,187,500
Estimate Over Minimum Salary Cap of $46,000,000 $9,812,500
Current Bank Account$4,025,863
Projected Bank Account$1,688,701

Pro Players Salaries

Jaroslav Halak $7,000,000 (1)
Loui Eriksson $6,950,000 (1)
Marc Staal $4,500,000 (4)
Mark Giordano $4,500,000 (3)
Cam Ward $3,900,000 (1)
Vincent Trocheck $3,750,000 (2)
Ben Lovejoy $3,750,000 (2)
Dan Hamhuis $3,000,000 (1)
Kevin Klein $2,850,000 (2)
Luke Schenn $2,500,000 (3)
Ondrej Palat $2,000,000 (3)
Sam Bennett $1,950,000 (4)
Brendan Gallagher $1,800,000 (1)
Calle Jarnkrok $1,400,000 (1)
Martin Frk $900,000 (2)
Drake Caggiula $875,000 (2)
Conor Sheary $800,000 (1)
Brandon Davidson $800,000 (1)
Jordan Weal $700,000 (1)
Charles Hudon $650,000 (2)
Jordan Oesterle $650,000 (1)
Yanni Gourde $587,500 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $55,812,500
Year 2019 : $28,225,000
Year 2020 : $15,450,000
Year 2021 : $6,450,000
Salary Average Commitment
Year 2018 : $43,715,834
Year 2019 : $19,428,334
Year 2020 : $11,516,667
Year 2021 : $6,450,000
Salary Cap with 1 Way Contract
Year 2018 : $55,812,500
Year 2019 : $28,225,000
Year 2020 : $15,450,000
Year 2021 : $6,450,000

Farm Players Salaries

Devin Setoguchi $120,000 (3)
Samuel Morin $97,500 (3)
Yohann Auvitu $97,500 (2)
Calle Rosen $92,500 (3)
Daniel Brickley $92,500 (4)
Seb Aho $92,500 (4)
Buddy Robinson $92,500 (1)
Victor Antipin $92,500 (2)
Carson Soucy $92,500 (2)
Thatcher Demko $92,500 (4)
Nikita Scherbak $90,000 (3)
Frederik Gauthier $90,000 (2)
Riley Barber $90,000 (2)
Roman Lyubimov $85,000 (1)
Anton Lindholm $80,000 (3)
Joseph Cramarossa $80,000 (2)
Gemel Smith $77,500 (2)
Casey Nelson $75,000 (1)
Patrick Sieloff $70,000 (2)
Keegan Lowe $67,500 (1)
Brady Austin $65,000 (1)
Yannick Weber $50,000 (2)
Kristers Gudlevskis $50,000 (1)
Total Farm Players23
Salary Commitment
Year 2018 : $1,932,500
Year 2019 : $1,497,500
Year 2020 : $757,500
Year 2021 : $277,500
Salary Average Commitment
Year 2018 : $812,500
Year 2019 : $652,500
Year 2020 : $397,500
Year 2021 : $185,000

VEGAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 4,500 - 75.00%
Level 2: 5000 - $60 - 3,840 - 76.81%
Level 3: 2000 - $35 - 1,500 - 75.00%
Level 4: 4000 - $25 - 3,000 - 75.00%
Luxury : 1000 - $200 - 750 - 75.00%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %13,590 - 75.50%
Average Income per Game$1,427,297
Year to Date Revenue$24,264,055

Expense

Pro Players Total Salaries$46,988,333
Farm Players Total Salaries$1,160,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,667,901
Farm Year To Date Expenses$400,735
Pro Salary Cap To Date$18,880,401
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,255,136
Pro Remaining Season Days97
Pro Expenses Per Days$306,177
Pro Estimated Expenses$29,699,169
Farm Remaining Season Days99
Farm Expenses Per Days$7,316
Farm Estimated Expenses$724,284
Estimated Season Expenses$30,423,453
Season Salary Cap$46,988,333
Estimate Under Maximum Salary Cap of $74,000,000$27,011,667
Estimate Over Minimum Salary Cap of $46,000,000 $988,333
Current Bank Account$33,945,071
Projected Bank Account$37,776,754

Pro Players Salaries

Scott Hartnell $5,455,000 (1)
Jason Garrison $5,000,000 (3)
Derek Dorsett $5,000,000 (4)
Brad Richardson $4,500,000 (3)
Ryan Reaves $4,500,000 (3)
Brian Boyle $3,000,000 (1)
Michael Leighton (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
Anders Nilsson $1,800,000 (3)
Stefan Noesen $1,725,000 (2)
Michal Neuvirth $1,700,000 (1)
Oscar Lindberg $1,500,000 (1)
David Schlemko $1,000,000 (2)
Tyler Pitlick $1,000,000 (1)
Nicolas Deslauriers $950,000 (4)
Nico Hischier $925,000 (4)
Zach Bogosian $900,000 (3)
Andrej Sustr $800,000 (3)
Tomas Nosek $800,000 (2)
Ryan Carpenter $650,000 (4)
Barclay Goodrow $650,000 (2)
Dylan DeMelo $633,333 (2)
Tomas Jurco $600,000 (2)
Jamie Oleksiak $500,000 (1)
Adam Clendening $400,000 (2)
Total Pro Players24
Salary Commitment
Year 2018 : $46,988,333
Year 2019 : $30,833,333
Year 2020 : $25,025,000
Year 2021 : $7,525,000
Salary Average Commitment
Year 2018 : $44,815,000
Year 2019 : $31,835,000
Year 2020 : $26,375,000
Year 2021 : $7,525,000
Salary Cap with 1 Way Contract
Year 2018 : $46,988,333
Year 2019 : $30,833,333
Year 2020 : $25,025,000
Year 2021 : $7,525,000

Farm Players Salaries

Jay McClement $450,000 (2)
Troy Terry $92,500 (4)
Mike Reilly $87,500 (2)
Paul LaDue $85,000 (2)
Dominic Turgeon $74,250 (4)
Warren Foegele $73,000 (3)
Ryan Lomberg $71,000 (2)
Michael Chaput $70,000 (1)
Dakota Mermis $67,000 (3)
Miikka Salomaki $50,000 (2)
Frank Corrado $40,000 (1)
Total Farm Players11
Salary Commitment
Year 2018 : $1,160,250
Year 2019 : $1,050,250
Year 2020 : $306,750
Year 2021 : $166,750
Salary Average Commitment
Year 2018 : $1,050,861
Year 2019 : $920,250
Year 2020 : $306,750
Year 2021 : $166,750

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $77 - 5,487 - 91.45%
Level 2: 6000 - $46 - 5,695 - 94.92%
Level 3: 2000 - $29 - 1,632 - 81.61%
Level 4: 4000 - $18 - 3,523 - 88.09%
Luxury : 1000 - $166 - 914 - 91.39%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %17,252 - 90.80%
Average Income per Game$1,420,799
Year to Date Revenue$24,153,583

Expense

Pro Players Total Salaries$51,575,000
Farm Players Total Salaries$961,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,299,843
Farm Year To Date Expenses$330,861
Pro Salary Cap To Date$21,512,343
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,099,176
Pro Remaining Season Days97
Pro Expenses Per Days$334,844
Pro Estimated Expenses$32,479,868
Farm Remaining Season Days99
Farm Expenses Per Days$6,091
Farm Estimated Expenses$603,009
Estimated Season Expenses$33,082,877
Season Salary Cap$51,575,000
Estimate Under Maximum Salary Cap of $74,000,000$22,425,000
Estimate Over Minimum Salary Cap of $46,000,000 $5,575,000
Current Bank Account$6,236,667
Projected Bank Account$7,252,966

Pro Players Salaries

Jason Zucker $5,500,000 (4)
Martin Jones $5,250,000 (3)
Michael Frolik $4,500,000 (2)
Rasmus Ristolainen $4,000,000 (3)
Mike Hoffman $3,750,000 (2)
Blake Comeau $3,500,000 (2)
Darnell Nurse $3,200,000 (4)
Jakub Voracek $3,000,000 (2)
Zack Smith $2,000,000 (4)
Jason Demers $2,000,000 (1)
Matt Hunwick $1,850,000 (3)
Jay Bouwmeester $1,850,000 (2)
James Reimer $1,700,000 (1)
Chris Stewart $1,600,000 (1)
Matt Stajan $1,400,000 (1)
Brock Boeser $975,000 (2)
Jack Eichel $975,000 (2)
Ivan Provorov $975,000 (3)
Auston Matthews $975,000 (3)
Troy Stecher $975,000 (3)
Anton Slepyshev $850,000 (2)
Ryan Dzingel $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $51,575,000
Year 2019 : $44,125,000
Year 2020 : $24,725,000
Year 2021 : $10,700,000
Salary Average Commitment
Year 2018 : $26,386,111
Year 2019 : $24,986,111
Year 2020 : $14,025,000
Year 2021 : $10,700,000
Salary Cap with 1 Way Contract
Year 2018 : $51,575,000
Year 2019 : $44,125,000
Year 2020 : $24,725,000
Year 2021 : $10,700,000

Farm Players Salaries

Michal Kempny $250,000 (4)
Mike McKenna $150,000 (2)
William Carrier $97,500 (3)
Vadim Shipachyov $92,500 (4)
Hudson Fasching $82,500 (2)
Samuel Henley $75,000 (1)
Linus Ullmark $75,000 (2)
Nick Seeler $74,250 (2)
Carter Rowney $65,000 (2)
Total Farm Players9
Salary Commitment
Year 2018 : $961,750
Year 2019 : $886,750
Year 2020 : $440,000
Year 2021 : $342,500
Salary Average Commitment
Year 2018 : $474,250
Year 2019 : $474,250
Year 2020 : $250,000
Year 2021 : $250,000

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $75 - 5,728 - 95.47%
Level 2: 6000 - $47 - 5,702 - 95.04%
Level 3: 2000 - $25 - 1,709 - 85.46%
Level 4: 4000 - $19 - 3,223 - 80.58%
Luxury : 1000 - $166 - 955 - 95.45%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %17,318 - 91.15%
Average Income per Game$1,445,072
Year to Date Revenue$24,566,222

Expense

Pro Players Total Salaries$52,100,000
Farm Players Total Salaries$891,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,022,985
Farm Year To Date Expenses$305,907
Pro Salary Cap To Date$20,235,485
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,681,725
Pro Remaining Season Days97
Pro Expenses Per Days$338,125
Pro Estimated Expenses$32,798,125
Farm Remaining Season Days99
Farm Expenses Per Days$5,659
Farm Estimated Expenses$560,241
Estimated Season Expenses$33,358,366
Season Salary Cap$52,100,000
Estimate Under Maximum Salary Cap of $74,000,000$21,900,000
Estimate Over Minimum Salary Cap of $46,000,000 $6,100,000
Current Bank Account$12,111,290
Projected Bank Account$13,434,649

Pro Players Salaries

Andrew Ladd $5,850,000 (1)
Roberto Luongo (1 Way Contract) $5,850,000 (1)
Alex Pietrangelo $4,500,000 (3)
Antti Niemi $4,000,000 (1)
Jonathan Huberdeau $3,000,000 (2)
Alex Galchenyuk $3,000,000 (2)
Radim Vrbata $2,850,000 (2)
Dennis Seidenberg $2,500,000 (1)
Patrick Eaves $2,500,000 (1)
Logan Couture $2,500,000 (2)
Kyle Quincey $2,100,000 (1)
Matt Cullen $1,800,000 (1)
Dale Weise $1,600,000 (4)
Niklas Kronwall $1,500,000 (1)
Artem Anisimov $1,400,000 (1)
Matt Calvert $1,300,000 (2)
Nate Prosser $1,100,000 (3)
Christopher Tanev $1,000,000 (2)
Dwight King $1,000,000 (2)
Max Domi $975,000 (2)
Dominic Toninato $925,000 (3)
Adam Pelech $850,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $52,100,000
Year 2019 : $24,600,000
Year 2020 : $8,125,000
Year 2021 : $1,600,000
Salary Average Commitment
Year 2018 : $39,275,000
Year 2019 : $13,175,000
Year 2020 : $3,625,000
Year 2021 : $1,600,000
Salary Cap with 1 Way Contract
Year 2018 : $52,100,000
Year 2019 : $24,600,000
Year 2020 : $8,125,000
Year 2021 : $1,600,000

Farm Players Salaries

Chris Neil $225,000 (1)
Mason Raymond $150,000 (1)
Mark Streit $140,000 (1)
Steven Kampfer $120,000 (4)
Alexandar Georgiev $79,250 (4)
Ben Sexton $72,500 (4)
Jordin Tootoo $60,000 (1)
Jared Boll $45,000 (3)
Total Farm Players8
Salary Commitment
Year 2018 : $891,750
Year 2019 : $316,750
Year 2020 : $316,750
Year 2021 : $271,750
Salary Average Commitment
Year 2018 : $891,750
Year 2019 : $316,750
Year 2020 : $316,750
Year 2021 : $271,750

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $74,000,000
Available Cap Space

Over Minimum of
$46,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $5,278,250 $72,450,000 $1,550,000 $26,450,000 221032
ARIZONA $7,610,765 $46,182,500 $27,817,500 $182,500 241539
BOSTON $1,820,289 $65,842,500 $8,157,500 $19,842,500 231942
BUFFALO $12,920,203 $46,009,000 $27,991,000 $9,000 222648
CALGARY $15,385,257 $54,515,000 $19,485,000 $8,515,000 23326
CAROLINE $11,862,815 $68,825,000 $5,175,000 $22,825,000 23427
CHICAGO $3,092,049 $60,200,000 $13,800,000 $14,200,000 222345
COLORADO $4,963,684 $66,074,999 $7,925,001 $20,074,999 222749
COLUMBUS $17,593,401 $61,584,166 $12,415,834 $15,584,166 231942
DALLAS $3,987,736 $52,040,000 $21,960,000 $6,040,000 221436
DETROIT $14,404,108 $51,275,000 $22,725,000 $5,275,000 222648
EDMONTON $3,256,585 $59,707,000 $14,293,000 $13,707,000 22729
FLORIDE $5,739,895 $63,691,500 $10,308,500 $17,691,500 221941
FLYERS $17,030,989 $55,341,667 $18,658,333 $9,341,667 22931
ISLANDERS $4,935,698 $54,442,500 $19,557,500 $8,442,500 221436
LAKINGS $3,377,421 $68,940,000 $5,060,000 $22,940,000 221234
MINNESOTA $12,110,548 $51,177,500 $22,822,500 $5,177,500 241236
MONTREAL $43,997,599 $46,200,000 $27,800,000 $200,000 242448
NASHVILLE $7,930,033 $72,563,333 $1,436,667 $26,563,333 22527
NEWJERSEY $3,940,159 $65,122,500 $8,877,500 $19,122,500 231134
OTTAWA $16,109,915 $54,850,000 $19,150,000 $8,850,000 221234
PITTSBURGH -$656,446 $61,992,500 $12,007,500 $15,992,500 231841
RANGERS $11,046,135 $66,441,666 $7,558,334 $20,441,666 22426
SANJOSE $5,820,266 $65,708,333 $8,291,667 $19,708,333 251641
ST-LOUIS $1,294,012 $59,316,666 $14,683,334 $13,316,666 231538
TAMPABAY $4,903,833 $58,650,000 $15,350,000 $12,650,000 232144
TORONTO $1,505,506 $64,809,000 $9,191,000 $18,809,000 231841
VANCOUVER $4,025,863 $55,812,500 $18,187,500 $9,812,500 222345
VEGAS $33,945,071 $46,988,333 $27,011,667 $988,333 241135
WASHINGTON $6,236,667 $51,575,000 $22,425,000 $5,575,000 22931
WINNIPEG $12,111,290 $52,100,000 $21,900,000 $6,100,000 22830