Team FinanceLast Update - November 15, 2018 at 20:03
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 - $70 - 5,615 - 93.58%
Level 2: 6000 - $45 - 5,606 - 93.44%
Level 3: 2000 - $30 - 1,312 - 65.60%
Level 4: 4000 - $20 - 3,128 - 78.20%
Luxury : 1000 - $155 - 919 - 91.87%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %16,580 - 87.26%
Average Income per Game$1,372,412
Year to Date Revenue$4,117,237

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$5,583,744
Farm Year To Date Expenses$58,416
Pro Salary Cap To Date$5,433,744
Farm Salary Cap To Date$56,560

Estimate

Pro Estimated Season Revenue$52,151,669
Pro Remaining Season Days148
Pro Expenses Per Days$465,312
Pro Estimated Expenses$68,866,176
Farm Remaining Season Days150
Farm Expenses Per Days$5,002
Farm Estimated Expenses$750,300
Estimated Season Expenses$69,616,476
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$10,511,050
Projected Bank Account-$6,953,757

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 - 5,543 - 92.38%
Level 2: 6000 - $45 - 5,762 - 96.03%
Level 3: 2000 - $25 - 1,903 - 95.17%
Level 4: 4000 - $19 - 3,956 - 98.90%
Luxury : 1000 - $165 - 946 - 94.63%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %18,111 - 95.32%
Average Income per Game$1,429,581
Year to Date Revenue$4,288,743

Expense

Pro Players Total Salaries$46,232,500
Farm Players Total Salaries$1,254,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,617,436
Farm Year To Date Expenses$94,740
Pro Salary Cap To Date$3,467,436
Farm Salary Cap To Date$92,892

Estimate

Pro Estimated Season Revenue$54,324,078
Pro Remaining Season Days148
Pro Expenses Per Days$301,453
Pro Estimated Expenses$44,615,044
Farm Remaining Season Days150
Farm Expenses Per Days$7,895
Farm Estimated Expenses$1,184,250
Estimated Season Expenses$45,799,294
Season Salary Cap$46,232,500
Estimate Under Maximum Salary Cap of $74,000,000$27,767,500
Estimate Over Minimum Salary Cap of $46,000,000 $232,500
Current Bank Account$3,595,850
Projected Bank Account$12,120,634

Pro Players Salaries

Corey Crawford $6,500,000 (2)
Teddy Purcell $6,000,000 (1)
Ryan Johansen $5,250,000 (1)
Shayne Gostisbehere $4,500,000 (2)
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)
Ben Chiarot $1,400,000 (4)
Colin McDonald $1,400,000 (2)
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)
Mark Fayne $800,000 (3)
Jesper Bratt $732,500 (4)
Landon Ferraro $700,000 (4)
Jayson Megna $700,000 (3)
Colton Sissons $700,000 (2)
Linden Vey $700,000 (4)
Seth Helgeson $675,000 (4)
Zac Rinaldo $650,000 (4)
Total Pro Players25
Salary Commitment
Year 2018 : $46,232,500
Year 2019 : $28,682,500
Year 2020 : $12,432,500
Year 2021 : $8,032,500
Salary Average Commitment
Year 2018 : $40,718,611
Year 2019 : $27,307,500
Year 2020 : $11,757,500
Year 2021 : $8,032,500
Salary Cap with 1 Way Contract
Year 2018 : $46,232,500
Year 2019 : $28,682,500
Year 2020 : $12,432,500
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)
Carl Dahlstrom $74,250 (3)
Collin Delia $74,250 (3)
Ethan Bear $73,000 (4)
Oscar Dansk $65,000 (3)
Total Farm Players14
Salary Commitment
Year 2018 : $1,254,000
Year 2019 : $1,254,000
Year 2020 : $994,000
Year 2021 : $73,000
Salary Average Commitment
Year 2018 : $909,000
Year 2019 : $909,000
Year 2020 : $909,000
Year 2021 : $73,000

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $75 - 5,513 - 91.89%
Level 2: 6000 - $42 - 5,613 - 93.54%
Level 3: 2000 - $29 - 1,645 - 82.23%
Level 4: 4000 - $22 - 2,821 - 70.52%
Luxury : 1000 - $162 - 903 - 90.30%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %16,494 - 86.81%
Average Income per Game$1,348,849
Year to Date Revenue$4,046,548

Expense

Pro Players Total Salaries$64,917,500
Farm Players Total Salaries$1,759,912
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,008,029
Farm Year To Date Expenses$133,281
Pro Salary Cap To Date$4,858,029
Farm Salary Cap To Date$131,433

Estimate

Pro Estimated Season Revenue$51,256,275
Pro Remaining Season Days148
Pro Expenses Per Days$418,234
Pro Estimated Expenses$61,898,632
Farm Remaining Season Days150
Farm Expenses Per Days$11,018
Farm Estimated Expenses$1,652,700
Estimated Season Expenses$63,551,332
Season Salary Cap$64,917,500
Estimate Under Maximum Salary Cap of $74,000,000$9,082,500
Estimate Over Minimum Salary Cap of $46,000,000 $18,917,500
Current Bank Account$4,573,130
Projected Bank Account-$7,721,927

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)
Aleksander Barkov $4,500,000 (3)
Jaden Schwartz $4,500,000 (1)
Jake Allen $4,350,000 (4)
P.K. Subban $4,000,000 (2)
Victor Rask $4,000,000 (2)
Mattias Janmark $2,300,000 (2)
Mike Condon $2,000,000 (3)
Clayton Stoner $1,300,000 (2)
Shea Theodore $975,000 (2)
Jakub Vrana $975,000 (3)
Sebastian Aho $975,000 (3)
Will Butcher $925,000 (4)
Zach Aston-Reese $925,000 (4)
Jordie Benn $900,000 (1)
Joel Edmundson $742,500 (2)
Tom Kuhnhackl $700,000 (1)
Robert Bortuzzo $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $64,917,500
Year 2019 : $51,467,500
Year 2020 : $38,150,000
Year 2021 : $23,200,000
Salary Average Commitment
Year 2018 : $49,050,833
Year 2019 : $38,967,500
Year 2020 : $30,625,000
Year 2021 : $23,200,000
Salary Cap with 1 Way Contract
Year 2018 : $64,917,500
Year 2019 : $51,467,500
Year 2020 : $38,150,000
Year 2021 : $23,200,000

Farm Players Salaries

Scott Darling $160,000 (2)
Anthony Stolarz $97,500 (3)
Robert Hagg $97,500 (3)
Jacob Larsson $95,000 (3)
Andreas Borgman $92,500 (3)
Kailer Yamamoto $92,500 (4)
Jan Rutta $92,500 (3)
Dylan Sikura $92,500 (4)
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)
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 Players20
Salary Commitment
Year 2018 : $1,759,912
Year 2019 : $1,559,912
Year 2020 : $1,067,500
Year 2021 : $422,500
Salary Average Commitment
Year 2018 : $953,662
Year 2019 : $753,662
Year 2020 : $607,500
Year 2021 : $422,500

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $76 - 5,506 - 91.77%
Level 2: 6000 - $45 - 5,700 - 95.01%
Level 3: 2000 - $26 - 1,983 - 99.13%
Level 4: 4000 - $18 - 3,754 - 93.86%
Luxury : 1000 - $161 - 961 - 96.10%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %17,905 - 94.24%
Average Income per Game$1,419,141
Year to Date Revenue$4,257,422

Expense

Pro Players Total Salaries$46,119,000
Farm Players Total Salaries$2,744,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,608,928
Farm Year To Date Expenses$205,128
Pro Salary Cap To Date$3,458,928
Farm Salary Cap To Date$203,280

Estimate

Pro Estimated Season Revenue$53,927,345
Pro Remaining Season Days148
Pro Expenses Per Days$300,744
Pro Estimated Expenses$44,510,112
Farm Remaining Season Days150
Farm Expenses Per Days$17,094
Farm Estimated Expenses$2,564,100
Estimated Season Expenses$47,074,212
Season Salary Cap$46,119,000
Estimate Under Maximum Salary Cap of $74,000,000$27,881,000
Estimate Over Minimum Salary Cap of $46,000,000 $119,000
Current Bank Account$10,292,146
Projected Bank Account$17,145,279

Pro Players Salaries

Daniel Sedin $7,500,000 (1)
Kris Versteeg $5,000,000 (3)
Tomas Plekanec $5,000,000 (2)
Martin Hanzal $4,834,000 (3)
Seth Jones $3,500,000 (3)
Andrei Vasilevskiy $3,500,000 (3)
Curtis McElhinney (1 Way Contract) $3,100,000 (2)
Matt Hendricks $1,560,000 (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)
John Hayden $850,000 (2)
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 Players23
Salary Commitment
Year 2018 : $46,119,000
Year 2019 : $37,419,000
Year 2020 : $22,984,000
Year 2021 : $925,000
Salary Average Commitment
Year 2018 : $34,607,333
Year 2019 : $26,344,000
Year 2020 : $15,184,000
Year 2021 : $925,000
Salary Cap with 1 Way Contract
Year 2018 : $46,119,000
Year 2019 : $37,419,000
Year 2020 : $22,984,000
Year 2021 : $925,000

Farm Players Salaries

Steve Mason $600,000 (1)
Nail Yakupov $120,000 (2)
Peter Cehlarik $97,500 (3)
Jon Gillies $97,500 (3)
Jared Coreau $97,500 (1)
Mike Vecchione $95,000 (2)
Valentin Zykov $95,000 (3)
Daniel Carr $92,500 (1)
Matthew Peca $90,000 (1)
Gustav Forsling $90,000 (3)
Jack Campbell $90,000 (1)
Brendan Guhle $87,500 (2)
Klas Dahlbeck $85,000 (4)
C.J. Smith $80,000 (3)
Marcus Sorensen $80,000 (1)
Andreas Englund $80,000 (3)
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 Players27
Salary Commitment
Year 2018 : $2,744,250
Year 2019 : $1,646,750
Year 2020 : $1,057,750
Year 2021 : $447,750
Salary Average Commitment
Year 2018 : $926,750
Year 2019 : $749,250
Year 2020 : $447,750
Year 2021 : $447,750

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $79 - 4,833 - 80.56%
Level 2: 6000 - $48 - 4,427 - 73.79%
Level 3: 2000 - $29 - 1,498 - 74.90%
Level 4: 4000 - $19 - 3,243 - 81.07%
Luxury : 1000 - $172 - 757 - 75.67%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %14,758 - 77.67%
Average Income per Game$1,261,443
Year to Date Revenue$3,784,330

Expense

Pro Players Total Salaries$51,865,000
Farm Players Total Salaries$259,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,041,840
Farm Year To Date Expenses$20,862
Pro Salary Cap To Date$3,891,840
Farm Salary Cap To Date$19,008

Estimate

Pro Estimated Season Revenue$47,934,847
Pro Remaining Season Days148
Pro Expenses Per Days$336,656
Pro Estimated Expenses$49,825,088
Farm Remaining Season Days150
Farm Expenses Per Days$1,755
Farm Estimated Expenses$263,250
Estimated Season Expenses$50,088,338
Season Salary Cap$51,865,000
Estimate Under Maximum Salary Cap of $74,000,000$22,135,000
Estimate Over Minimum Salary Cap of $46,000,000 $5,865,000
Current Bank Account$16,712,493
Projected Bank Account$14,559,002

Pro Players Salaries

Zach Parise $7,250,000 (2)
Eric Staal $6,500,000 (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 $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)
Zach Redmond $700,000 (1)
Reid Boucher $700,000 (3)
Trevor Murphy $690,000 (4)
Andrew Crescenzi $650,000 (1)
Dustin Tokarski $450,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $51,865,000
Year 2019 : $36,815,000
Year 2020 : $17,415,000
Year 2021 : $9,940,000
Salary Average Commitment
Year 2018 : $38,147,500
Year 2019 : $31,422,500
Year 2020 : $14,822,500
Year 2021 : $9,940,000
Salary Cap with 1 Way Contract
Year 2018 : $51,865,000
Year 2019 : $36,815,000
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 - 5,938 - 98.97%
Level 2: 6000 - $46 - 5,823 - 97.06%
Level 3: 2000 - $28 - 1,907 - 95.37%
Level 4: 4000 - $20 - 3,371 - 84.28%
Luxury : 1000 - $165 - 863 - 86.27%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %17,903 - 94.22%
Average Income per Game$1,480,974
Year to Date Revenue$4,442,921

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$5,311,872
Farm Year To Date Expenses$27,036
Pro Salary Cap To Date$5,161,872
Farm Salary Cap To Date$25,188

Estimate

Pro Estimated Season Revenue$56,276,999
Pro Remaining Season Days148
Pro Expenses Per Days$442,656
Pro Estimated Expenses$65,513,088
Farm Remaining Season Days150
Farm Expenses Per Days$2,253
Farm Estimated Expenses$337,950
Estimated Season Expenses$65,851,038
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$14,427,687
Projected Bank Account$4,853,648

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 - $78 - 5,660 - 94.34%
Level 2: 6000 - $46 - 5,607 - 93.44%
Level 3: 2000 - $28 - 1,555 - 77.75%
Level 4: 4000 - $19 - 3,725 - 93.13%
Luxury : 1000 - $165 - 967 - 96.70%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %17,514 - 92.18%
Average Income per Game$1,486,797
Year to Date Revenue$4,460,390

Expense

Pro Players Total Salaries$62,550,000
Farm Players Total Salaries$1,809,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,823,439
Farm Year To Date Expenses$137,679
Pro Salary Cap To Date$4,673,439
Farm Salary Cap To Date$135,825

Estimate

Pro Estimated Season Revenue$56,498,273
Pro Remaining Season Days148
Pro Expenses Per Days$403,438
Pro Estimated Expenses$59,708,824
Farm Remaining Season Days150
Farm Expenses Per Days$11,327
Farm Estimated Expenses$1,699,050
Estimated Season Expenses$61,407,874
Season Salary Cap$62,550,000
Estimate Under Maximum Salary Cap of $74,000,000$11,450,000
Estimate Over Minimum Salary Cap of $46,000,000 $16,550,000
Current Bank Account$2,549,054
Projected Bank Account-$2,360,547

Pro Players Salaries

Cory Schneider $8,500,000 (2)
Tyler Bozak $6,500,000 (3)
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)
Kasperi Kapanen $950,000 (2)
Travis Dermott $925,000 (4)
Brett Pesce $850,000 (2)
Brandon Tanev $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $62,550,000
Year 2019 : $53,625,000
Year 2020 : $28,750,000
Year 2021 : $10,675,000
Salary Average Commitment
Year 2018 : $37,205,278
Year 2019 : $30,219,167
Year 2020 : $18,969,167
Year 2021 : $10,675,000
Salary Cap with 1 Way Contract
Year 2018 : $62,550,000
Year 2019 : $53,625,000
Year 2020 : $28,750,000
Year 2021 : $10,675,000

Farm Players Salaries

Joshua Ho-Sang $97,500 (3)
John Quenneville $95,000 (3)
Nic Petan $95,000 (2)
Lucas Wallmark $95,000 (3)
Evgeny Svechnikov $90,000 (2)
Tony DeAngelo $90,000 (3)
Shane Prince $85,000 (2)
Hunter Shinkaruk $85,000 (2)
Oskar Sundqvist $82,500 (2)
Zach Sanford $82,500 (3)
Quinton Howden $80,000 (1)
Ben Harpur $80,000 (2)
TJ Tynan $75,000 (1)
Griffen Molino $75,000 (3)
Sean Malone $75,000 (3)
Kevin Rooney $75,000 (2)
Nikita Tryamkin $70,000 (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)
Drew Shore $50,000 (3)
Total Farm Players23
Salary Commitment
Year 2018 : $1,809,917
Year 2019 : $1,654,917
Year 2020 : $792,500
Year 2021 : $132,500
Salary Average Commitment
Year 2018 : $515,667
Year 2019 : $515,667
Year 2020 : $300,750
Year 2021 : $132,500

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $74 - 5,615 - 93.58%
Level 2: 6000 - $43 - 5,340 - 89.01%
Level 3: 2000 - $25 - 1,836 - 91.80%
Level 4: 4000 - $20 - 3,524 - 88.09%
Luxury : 1000 - $167 - 947 - 94.70%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %17,262 - 90.85%
Average Income per Game$1,374,207
Year to Date Revenue$4,122,622

Expense

Pro Players Total Salaries$67,274,999
Farm Players Total Salaries$2,311,333
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,195,628
Farm Year To Date Expenses$177,384
Pro Salary Cap To Date$5,045,628
Farm Salary Cap To Date$175,532

Estimate

Pro Estimated Season Revenue$52,219,879
Pro Remaining Season Days148
Pro Expenses Per Days$432,969
Pro Estimated Expenses$64,079,412
Farm Remaining Season Days150
Farm Expenses Per Days$14,422
Farm Estimated Expenses$2,163,300
Estimated Season Expenses$66,242,712
Season Salary Cap$67,274,999
Estimate Under Maximum Salary Cap of $74,000,000$6,725,001
Estimate Over Minimum Salary Cap of $46,000,000 $21,274,999
Current Bank Account$9,466,393
Projected Bank Account-$4,556,440

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)
Michael Grabner $4,500,000 (3)
Jaromir Jagr $4,500,000 (1)
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)
Riley Nash $1,200,000 (2)
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 Players23
Salary Commitment
Year 2018 : $67,274,999
Year 2019 : $50,649,999
Year 2020 : $42,008,333
Year 2021 : $28,333,333
Salary Average Commitment
Year 2018 : $74,761,111
Year 2019 : $54,486,111
Year 2020 : $47,100,000
Year 2021 : $31,100,000
Salary Cap with 1 Way Contract
Year 2018 : $67,274,999
Year 2019 : $50,649,999
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)
Christoph Bertschy $90,000 (2)
Nick Paul $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)
Brendan Smith $80,000 (1)
Kalle Kossila $75,000 (2)
Blake Pietila $75,000 (2)
Maxim Mamin $73,250 (4)
Garrett Mitchell $70,000 (1)
Beau Bennett $65,000 (4)
Rocco Grimaldi $65,000 (2)
Connor Brickley $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 Players28
Salary Commitment
Year 2018 : $2,398,833
Year 2019 : $1,685,000
Year 2020 : $752,500
Year 2021 : $535,000
Salary Average Commitment
Year 2018 : $1,530,028
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 - 5,774 - 96.23%
Level 2: 6000 - $45 - 5,870 - 97.83%
Level 3: 2000 - $28 - 1,847 - 92.33%
Level 4: 4000 - $20 - 3,543 - 88.57%
Luxury : 1000 - $165 - 920 - 92.03%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %17,953 - 94.49%
Average Income per Game$1,464,875
Year to Date Revenue$4,394,624

Expense

Pro Players Total Salaries$59,109,166
Farm Players Total Salaries$1,566,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,553,639
Farm Year To Date Expenses$119,250
Pro Salary Cap To Date$4,403,639
Farm Salary Cap To Date$117,393

Estimate

Pro Estimated Season Revenue$55,665,237
Pro Remaining Season Days148
Pro Expenses Per Days$381,932
Pro Estimated Expenses$56,525,936
Farm Remaining Season Days150
Farm Expenses Per Days$9,823
Farm Estimated Expenses$1,473,450
Estimated Season Expenses$57,999,386
Season Salary Cap$59,109,166
Estimate Under Maximum Salary Cap of $74,000,000$14,890,834
Estimate Over Minimum Salary Cap of $46,000,000 $13,109,166
Current Bank Account$19,332,964
Projected Bank Account$16,998,815

Pro Players Salaries

Evander Kane $7,000,000 (4)
Erik Karlsson $5,500,000 (3)
Frederik Andersen $5,500,000 (3)
Dmitry Orlov $5,100,000 (4)
Justin Faulk $4,833,333 (4)
Marc-Edouard Vlasic $4,000,000 (4)
Tyler Toffoli $3,750,000 (1)
Mark Pysyk $2,733,333 (4)
Thomas Greiss $2,500,000 (2)
Marc Methot $2,500,000 (1)
Tobias Rieder $2,000,000 (2)
Nick Bjugstad $1,600,000 (1)
Mikkel Boedker $1,600,000 (3)
Tanner Pearson $1,300,000 (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)
Phillip Di Giuseppe $900,000 (2)
Magnus Paajarvi $900,000 (4)
Vince Dunn $742,500 (4)
Total Pro Players23
Salary Commitment
Year 2018 : $59,109,166
Year 2019 : $48,859,166
Year 2020 : $39,884,166
Year 2021 : $25,309,166
Salary Average Commitment
Year 2018 : $37,554,166
Year 2019 : $33,448,333
Year 2020 : $27,234,166
Year 2021 : $25,309,166
Salary Cap with 1 Way Contract
Year 2018 : $59,109,166
Year 2019 : $48,859,166
Year 2020 : $39,884,166
Year 2021 : $25,309,166

Farm Players Salaries

Anton Lander $98,750 (4)
Eric Comrie $97,500 (3)
Denis Gurianov $97,500 (3)
Nicolas Kerdiles $97,500 (3)
Alex Nedeljkovic $97,500 (3)
Colin White $95,000 (2)
Zach Whitecloud $92,500 (4)
Eeli Tolvanen $92,500 (4)
Mitch Reinke $92,500 (4)
Jordan Greenway $90,000 (4)
Jyrki Jokipakka $90,000 (1)
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)
Matt Tennyson $45,000 (2)
Philip Larsen $40,000 (3)
Total Farm Players19
Salary Commitment
Year 2018 : $1,566,250
Year 2019 : $1,338,750
Year 2020 : $1,128,750
Year 2021 : $698,750
Salary Average Commitment
Year 2018 : $1,051,083
Year 2019 : $833,750
Year 2020 : $763,750
Year 2021 : $698,750

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $76 - 5,847 - 97.46%
Level 2: 6000 - $45 - 5,558 - 92.63%
Level 3: 2000 - $25 - 1,918 - 95.88%
Level 4: 4000 - $18 - 3,781 - 94.52%
Luxury : 1000 - $165 - 987 - 98.70%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %18,091 - 95.21%
Average Income per Game$1,450,300
Year to Date Revenue$4,350,901

Expense

Pro Players Total Salaries$68,365,000
Farm Players Total Salaries$1,930,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,587,314
Farm Year To Date Expenses$109,020
Pro Salary Cap To Date$5,437,314
Farm Salary Cap To Date$107,170

Estimate

Pro Estimated Season Revenue$55,111,413
Pro Remaining Season Days148
Pro Expenses Per Days$439,781
Pro Estimated Expenses$65,087,588
Farm Remaining Season Days150
Farm Expenses Per Days$12,068
Farm Estimated Expenses$1,810,200
Estimated Season Expenses$66,897,788
Season Salary Cap$68,365,000
Estimate Under Maximum Salary Cap of $74,000,000$5,635,000
Estimate Over Minimum Salary Cap of $46,000,000 $22,365,000
Current Bank Account$1,697,713
Projected Bank Account-$10,088,662

Pro Players Salaries

Troy Brouwer $9,000,000 (2)
Kari Lehtonen $7,000,000 (3)
Brandon Dubinsky $6,000,000 (2)
Valtteri Filppula $5,750,000 (1)
Nick Foligno $5,500,000 (1)
Brent Seabrook $5,000,000 (1)
Chris Kreider $4,625,000 (4)
Dion Phaneuf $4,500,000 (1)
Nick Holden $3,750,000 (4)
Leo Komarov $3,000,000 (1)
Brandon Manning $2,250,000 (4)
Alexander Petrovic $1,950,000 (4)
Jussi Jokinen $1,800,000 (3)
Nick Bonino $1,600,000 (1)
Devante Smith-Pelly $1,100,000 (1)
Lukas Sedlak $975,000 (2)
Dmitry Kulikov $900,000 (3)
Slater Koekkoek $865,000 (3)
Aaron Dell $750,000 (2)
Markus Hannikainen $750,000 (2)
Brandon Pirri $650,000 (4)
Blake Coleman $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $68,365,000
Year 2019 : $41,265,000
Year 2020 : $23,790,000
Year 2021 : $13,225,000
Salary Average Commitment
Year 2018 : $57,251,111
Year 2019 : $37,890,000
Year 2020 : $22,890,000
Year 2021 : $13,225,000
Salary Cap with 1 Way Contract
Year 2018 : $68,365,000
Year 2019 : $41,265,000
Year 2020 : $23,790,000
Year 2021 : $13,225,000

Farm Players Salaries

Derek Ryan $450,000 (4)
Mark Stuart $250,000 (1)
Matt Read $180,000 (4)
Matt Irwin $180,000 (3)
Boyd Gordon $120,000 (2)
Jeremy Smith $85,000 (2)
Emerson Etem $80,000 (1)
Dillon Simpson $75,000 (2)
Joseph LaBate $75,000 (2)
Zack Mitchell $70,000 (2)
Brad Hunt $70,000 (1)
Jacob Josefson $70,000 (4)
Petteri Lindbohm $65,000 (3)
Phil Varone $65,000 (4)
Alexey Marchenko $50,000 (1)
Chad Ruhwedel $45,000 (2)
Total Farm Players16
Salary Commitment
Year 2018 : $1,930,000
Year 2019 : $1,480,000
Year 2020 : $1,010,000
Year 2021 : $765,000
Salary Average Commitment
Year 2018 : $1,653,167
Year 2019 : $1,191,500
Year 2020 : $1,010,000
Year 2021 : $765,000

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameJos Louis Arena
Level 1: 6000 - $77 - 5,954 - 99.23%
Level 2: 6000 - $48 - 4,940 - 82.34%
Level 3: 2000 - $28 - 1,838 - 91.90%
Level 4: 4000 - $19 - 3,907 - 97.68%
Luxury : 1000 - $167 - 942 - 94.23%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %17,581 - 92.53%
Average Income per Game$1,458,166
Year to Date Revenue$4,374,498

Expense

Pro Players Total Salaries$55,275,000
Farm Players Total Salaries$1,980,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,095,628
Farm Year To Date Expenses$151,029
Pro Salary Cap To Date$3,945,628
Farm Salary Cap To Date$149,169

Estimate

Pro Estimated Season Revenue$55,410,308
Pro Remaining Season Days148
Pro Expenses Per Days$357,969
Pro Estimated Expenses$52,979,412
Farm Remaining Season Days150
Farm Expenses Per Days$12,380
Farm Estimated Expenses$1,857,000
Estimated Season Expenses$54,836,412
Season Salary Cap$55,275,000
Estimate Under Maximum Salary Cap of $74,000,000$18,725,000
Estimate Over Minimum Salary Cap of $46,000,000 $9,275,000
Current Bank Account$12,209,614
Projected Bank Account$12,783,510

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)
Jannik Hansen $4,000,000 (3)
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 Players23
Salary Commitment
Year 2018 : $55,275,000
Year 2019 : $42,225,000
Year 2020 : $28,900,000
Year 2021 : $13,800,000
Salary Average Commitment
Year 2018 : $44,329,167
Year 2019 : $32,179,167
Year 2020 : $22,538,334
Year 2021 : $13,800,000
Salary Cap with 1 Way Contract
Year 2018 : $55,275,000
Year 2019 : $42,225,000
Year 2020 : $28,900,000
Year 2021 : $13,800,000

Farm Players Salaries

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 Players25
Salary Commitment
Year 2018 : $1,980,500
Year 2019 : $1,805,500
Year 2020 : $1,463,750
Year 2021 : $798,500
Salary Average Commitment
Year 2018 : $1,265,500
Year 2019 : $1,200,500
Year 2020 : $1,126,250
Year 2021 : $798,500

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Center
Level 1: 6000 - $74 - 5,931 - 98.84%
Level 2: 6000 - $44 - 5,674 - 94.57%
Level 3: 2000 - $25 - 1,990 - 99.52%
Level 4: 4000 - $18 - 3,800 - 95.01%
Luxury : 1000 - $165 - 980 - 98.03%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %18,376 - 96.72%
Average Income per Game$1,443,004
Year to Date Revenue$4,329,013

Expense

Pro Players Total Salaries$61,394,000
Farm Players Total Salaries$577,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,754,544
Farm Year To Date Expenses$44,628
Pro Salary Cap To Date$4,604,544
Farm Salary Cap To Date$42,780

Estimate

Pro Estimated Season Revenue$54,834,165
Pro Remaining Season Days148
Pro Expenses Per Days$396,212
Pro Estimated Expenses$58,639,376
Farm Remaining Season Days150
Farm Expenses Per Days$3,719
Farm Estimated Expenses$557,850
Estimated Season Expenses$59,197,226
Season Salary Cap$61,394,000
Estimate Under Maximum Salary Cap of $74,000,000$12,606,000
Estimate Over Minimum Salary Cap of $46,000,000 $15,394,000
Current Bank Account$3,342,857
Projected Bank Account-$1,020,204

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)
Zbynek Michalek $2,387,000 (1)
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)
Connor Carrick $475,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $61,394,000
Year 2019 : $34,940,000
Year 2020 : $13,900,000
Year 2021 : $9,500,000
Salary Average Commitment
Year 2018 : $44,805,667
Year 2019 : $24,126,667
Year 2020 : $11,150,000
Year 2021 : $9,500,000
Salary Cap with 1 Way Contract
Year 2018 : $61,394,000
Year 2019 : $34,940,000
Year 2020 : $13,900,000
Year 2021 : $9,500,000

Farm Players Salaries

Calvin Pickard $140,000 (1)
Ryan Donato $87,500 (4)
Marko Dano $80,000 (4)
Ben Thomson $70,000 (1)
Brett Lernout $70,000 (2)
Stefan Matteau $65,000 (2)
Will O'Neill $65,000 (1)
Total Farm Players7
Salary Commitment
Year 2018 : $577,500
Year 2019 : $302,500
Year 2020 : $167,500
Year 2021 : $167,500
Salary Average Commitment
Year 2018 : $378,833
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 - 5,820 - 96.99%
Level 2: 6000 - $46 - 5,886 - 98.09%
Level 3: 2000 - $29 - 1,912 - 95.58%
Level 4: 4000 - $20 - 3,689 - 92.22%
Luxury : 1000 - $166 - 966 - 96.57%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %18,271 - 96.16%
Average Income per Game$1,476,898
Year to Date Revenue$4,430,694

Expense

Pro Players Total Salaries$64,791,500
Farm Players Total Salaries$1,635,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,009,364
Farm Year To Date Expenses$123,024
Pro Salary Cap To Date$4,859,364
Farm Salary Cap To Date$121,164

Estimate

Pro Estimated Season Revenue$56,122,124
Pro Remaining Season Days148
Pro Expenses Per Days$417,447
Pro Estimated Expenses$61,782,156
Farm Remaining Season Days150
Farm Expenses Per Days$10,252
Farm Estimated Expenses$1,537,800
Estimated Season Expenses$63,319,956
Season Salary Cap$64,791,500
Estimate Under Maximum Salary Cap of $74,000,000$9,208,500
Estimate Over Minimum Salary Cap of $46,000,000 $18,791,500
Current Bank Account$8,544,920
Projected Bank Account$1,347,088

Pro Players Salaries

Jonathan Toews $6,000,000 (1)
Matt Duchene $6,000,000 (4)
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)
Michal Neuvirth $1,700,000 (1)
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)
Sean Kuraly $900,000 (2)
Haydn Fleury $832,500 (4)
Kevan Miller $800,000 (1)
Total Pro Players23
Salary Commitment
Year 2018 : $64,791,500
Year 2019 : $43,066,500
Year 2020 : $23,691,500
Year 2021 : $21,791,500
Salary Average Commitment
Year 2018 : $47,413,722
Year 2019 : $36,127,611
Year 2020 : $21,791,500
Year 2021 : $21,791,500
Salary Cap with 1 Way Contract
Year 2018 : $64,791,500
Year 2019 : $43,066,500
Year 2020 : $23,691,500
Year 2021 : $21,791,500

Farm Players Salaries

Ryan Garbutt $300,000 (1)
Adam Pardy $130,000 (1)
Alexander Nylander $97,500 (3)
Dalton Prout $90,000 (2)
Jakob Forsbacka Karlsson $85,000 (3)
Andreas Johnsson $84,250 (2)
Gabriel Carlsson $82,500 (3)
Frederick Gaudreau $80,000 (2)
Sergey Kalinin $80,000 (4)
Eric Robinson $75,000 (3)
Sami Niku $74,250 (4)
Ryan Johnston $70,000 (1)
Freddie Hamilton $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 Players18
Salary Commitment
Year 2018 : $1,635,750
Year 2019 : $1,000,750
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 - 5,933 - 98.89%
Level 2: 6000 - $47 - 5,442 - 90.71%
Level 3: 2000 - $28 - 1,848 - 92.40%
Level 4: 4000 - $20 - 3,368 - 84.19%
Luxury : 1000 - $170 - 777 - 77.67%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %17,368 - 91.41%
Average Income per Game$1,418,361
Year to Date Revenue$4,255,084

Expense

Pro Players Total Salaries$55,391,667
Farm Players Total Salaries$715,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,223,235
Farm Year To Date Expenses$51,222
Pro Salary Cap To Date$4,073,235
Farm Salary Cap To Date$49,365

Estimate

Pro Estimated Season Revenue$53,897,731
Pro Remaining Season Days148
Pro Expenses Per Days$358,698
Pro Estimated Expenses$53,087,304
Farm Remaining Season Days150
Farm Expenses Per Days$4,573
Farm Estimated Expenses$685,950
Estimated Season Expenses$53,773,254
Season Salary Cap$55,391,667
Estimate Under Maximum Salary Cap of $74,000,000$18,608,333
Estimate Over Minimum Salary Cap of $46,000,000 $9,391,667
Current Bank Account$17,291,068
Projected Bank Account$17,415,545

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)
Kyle Rau $500,000 (1)
Brian Lashoff $450,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $55,391,667
Year 2019 : $37,641,667
Year 2020 : $28,625,000
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 : $55,391,667
Year 2019 : $37,641,667
Year 2020 : $28,625,000
Year 2021 : $15,742,500

Farm Players Salaries

Andrew Hammond $130,000 (1)
Philip Holm $92,500 (1)
Matt Lorito $80,000 (3)
Corey Tropp $80,000 (2)
Taylor Leier $77,500 (2)
Chris Driedger $73,500 (3)
Sammy Blais $72,250 (3)
Maxime Lagace $65,000 (2)
Duncan Siemens $45,000 (3)
Total Farm Players9
Salary Commitment
Year 2018 : $715,750
Year 2019 : $493,250
Year 2020 : $270,750
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 - 5,559 - 92.66%
Level 2: 6000 - $45 - 5,672 - 94.54%
Level 3: 2000 - $25 - 1,811 - 90.55%
Level 4: 4000 - $17 - 3,272 - 81.81%
Luxury : 1000 - $165 - 826 - 82.63%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %17,141 - 90.22%
Average Income per Game$1,406,660
Year to Date Revenue$4,219,979

Expense

Pro Players Total Salaries$48,667,500
Farm Players Total Salaries$1,157,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,901,939
Farm Year To Date Expenses$90,616
Pro Salary Cap To Date$3,751,939
Farm Salary Cap To Date$88,767

Estimate

Pro Estimated Season Revenue$53,453,067
Pro Remaining Season Days148
Pro Expenses Per Days$316,672
Pro Estimated Expenses$46,867,456
Farm Remaining Season Days150
Farm Expenses Per Days$7,299
Farm Estimated Expenses$1,094,850
Estimated Season Expenses$47,962,306
Season Salary Cap$48,667,500
Estimate Under Maximum Salary Cap of $74,000,000$25,332,500
Estimate Over Minimum Salary Cap of $46,000,000 $2,667,500
Current Bank Account$3,260,703
Projected Bank Account$8,751,464

Pro Players Salaries

Mike Smith $7,250,000 (1)
Frans Nielsen $6,500,000 (2)
Drew Stafford $5,400,000 (2)
Andy Greene $4,000,000 (2)
Brian Gibbons $4,000,000 (3)
Ryan Nugent-Hopkins $3,750,000 (1)
Jay Beagle $3,000,000 (3)
Trevor Daley $2,500,000 (2)
Andrew MacDonald $2,100,000 (3)
John Moore $2,000,000 (3)
Sean Couturier $1,600,000 (1)
Antti Raanta $1,600,000 (2)
Torrey Mitchell $1,600,000 (2)
Ryan Strome $1,500,000 (2)
Colton Sceviour $1,400,000 (1)
Travis Konecny $975,000 (3)
Dylan Strome $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 : $54,067,500
Year 2019 : $40,067,500
Year 2020 : $16,117,500
Year 2021 : $742,500
Salary Average Commitment
Year 2018 : $41,786,388
Year 2019 : $32,314,166
Year 2020 : $10,525,833
Year 2021 : $742,500
Salary Cap with 1 Way Contract
Year 2018 : $54,067,500
Year 2019 : $40,067,500
Year 2020 : $16,117,500
Year 2021 : $742,500

Farm Players Salaries

Trevor van Riemsdyk $230,000 (4)
Cody McLeod $110,000 (1)
Anton Forsberg $110,000 (2)
J.T. Compher $87,500 (3)
MacKenzie Weegar $85,000 (2)
Jean-Sebastien Dea $85,000 (2)
Michael Kapla $85,000 (3)
Danny O'Regan $85,000 (2)
Nelson Nogier $85,000 (3)
Christopher DiDomenico $75,000 (2)
Evan McEneny $72,500 (3)
Scott Mayfield $47,500 (2)
Total Farm Players12
Salary Commitment
Year 2018 : $1,157,500
Year 2019 : $1,047,500
Year 2020 : $560,000
Year 2021 : $230,000
Salary Average Commitment
Year 2018 : $498,000
Year 2019 : $388,000
Year 2020 : $230,000
Year 2021 : $230,000

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $76 - 5,600 - 80.00%
Level 2: 7000 - $45 - 5,648 - 80.68%
Level 3: 3000 - $26 - 2,107 - 70.22%
Level 4: 4700 - $18 - 4,005 - 85.21%
Luxury : 1300 - $165 - 968 - 74.44%
Total Capacity :23000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %18,327 - 79.68%
Average Income per Game$1,439,978
Year to Date Revenue$4,319,934

Expense

Pro Players Total Salaries$64,600,000
Farm Players Total Salaries$1,061,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,981,875
Farm Year To Date Expenses$90,439
Pro Salary Cap To Date$4,831,875
Farm Salary Cap To Date$88,586

Estimate

Pro Estimated Season Revenue$54,719,164
Pro Remaining Season Days148
Pro Expenses Per Days$416,250
Pro Estimated Expenses$61,605,000
Farm Remaining Season Days150
Farm Expenses Per Days$6,708
Farm Estimated Expenses$1,006,200
Estimated Season Expenses$62,611,200
Season Salary Cap$64,600,000
Estimate Under Maximum Salary Cap of $74,000,000$9,400,000
Estimate Over Minimum Salary Cap of $46,000,000 $18,600,000
Current Bank Account$6,262,275
Projected Bank Account-$1,629,761

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)
Ron Hainsey $5,000,000 (1)
Drew Doughty $5,000,000 (3)
Matt Niskanen $4,750,000 (3)
Anton Stralman $3,750,000 (3)
Jimmy Howard (1 Way Contract) $3,750,000 (2)
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)
Jake Dotchin $700,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $64,600,000
Year 2019 : $48,400,000
Year 2020 : $34,500,000
Year 2021 : $16,500,000
Salary Average Commitment
Year 2018 : $45,902,778
Year 2019 : $30,291,667
Year 2020 : $25,925,000
Year 2021 : $16,500,000
Salary Cap with 1 Way Contract
Year 2018 : $64,600,000
Year 2019 : $48,400,000
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)
Total Farm Players11
Salary Commitment
Year 2018 : $1,061,750
Year 2019 : $1,061,750
Year 2020 : $566,750
Year 2021 : $89,250
Salary Average Commitment
Year 2018 : $693,500
Year 2019 : $693,500
Year 2020 : $371,750
Year 2021 : $89,250

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $80 - 4,858 - 80.96%
Level 2: 6000 - $45 - 5,768 - 96.13%
Level 3: 2000 - $27 - 1,902 - 95.08%
Level 4: 4000 - $18 - 3,740 - 93.50%
Luxury : 1000 - $168 - 959 - 95.90%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %17,226 - 90.66%
Average Income per Game$1,382,624
Year to Date Revenue$4,147,872

Expense

Pro Players Total Salaries$46,677,500
Farm Players Total Salaries$982,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,611,435
Farm Year To Date Expenses$83,148
Pro Salary Cap To Date$3,461,435
Farm Salary Cap To Date$81,300

Estimate

Pro Estimated Season Revenue$52,539,712
Pro Remaining Season Days148
Pro Expenses Per Days$304,234
Pro Estimated Expenses$45,026,632
Farm Remaining Season Days150
Farm Expenses Per Days$6,219
Farm Estimated Expenses$932,850
Estimated Season Expenses$45,959,482
Season Salary Cap$46,677,500
Estimate Under Maximum Salary Cap of $74,000,000$27,322,500
Estimate Over Minimum Salary Cap of $46,000,000 $677,500
Current Bank Account$10,748,143
Projected Bank Account$17,328,373

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 - 5,845 - 97.41%
Level 2: 6000 - $45 - 5,699 - 94.98%
Level 3: 2000 - $24 - 1,925 - 96.23%
Level 4: 4000 - $16 - 3,783 - 94.58%
Luxury : 1000 - $165 - 978 - 97.80%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %18,229 - 95.94%
Average Income per Game$1,452,109
Year to Date Revenue$4,356,326

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$3,623,436
Farm Year To Date Expenses$247,926
Pro Salary Cap To Date$3,473,436
Farm Salary Cap To Date$246,078

Estimate

Pro Estimated Season Revenue$55,180,129
Pro Remaining Season Days148
Pro Expenses Per Days$301,250
Pro Estimated Expenses$44,585,000
Farm Remaining Season Days150
Farm Expenses Per Days$20,730
Farm Estimated Expenses$3,109,500
Estimated Season Expenses$47,694,500
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$40,860,006
Projected Bank Account$48,345,635

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 - $80 - 4,895 - 81.59%
Level 2: 6000 - $55 - 4,270 - 71.17%
Level 3: 2000 - $31 - 1,545 - 77.25%
Level 4: 4000 - $23 - 2,788 - 69.71%
Luxury : 1000 - $177 - 770 - 77.03%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %14,269 - 75.10%
Average Income per Game$1,303,557
Year to Date Revenue$3,910,672

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$5,592,252
Farm Year To Date Expenses$32,736
Pro Salary Cap To Date$5,442,252
Farm Salary Cap To Date$30,888

Estimate

Pro Estimated Season Revenue$49,535,179
Pro Remaining Season Days148
Pro Expenses Per Days$466,021
Pro Estimated Expenses$68,971,108
Farm Remaining Season Days150
Farm Expenses Per Days$2,728
Farm Estimated Expenses$409,200
Estimated Season Expenses$69,380,308
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$11,557,940
Projected Bank Account-$8,287,189

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 - $98 - 3,810 - 63.50%
Level 2: 6000 - $64 - 3,524 - 58.73%
Level 3: 2000 - $39 - 1,196 - 59.80%
Level 4: 4000 - $25 - 2,665 - 66.63%
Luxury : 1000 - $195 - 724 - 72.37%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %11,919 - 62.73%
Average Income per Game$1,271,417
Year to Date Revenue$3,814,250

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$5,034,192
Farm Year To Date Expenses$81,708
Pro Salary Cap To Date$4,884,192
Farm Salary Cap To Date$79,848

Estimate

Pro Estimated Season Revenue$48,313,833
Pro Remaining Season Days148
Pro Expenses Per Days$419,516
Pro Estimated Expenses$62,088,368
Farm Remaining Season Days150
Farm Expenses Per Days$6,809
Farm Estimated Expenses$1,021,350
Estimated Season Expenses$63,109,718
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$8,127,055
Projected Bank Account-$6,668,830

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 - 5,548 - 92.47%
Level 2: 6000 - $46 - 5,950 - 99.17%
Level 3: 2000 - $28 - 1,999 - 99.97%
Level 4: 4000 - $20 - 3,610 - 90.24%
Luxury : 1000 - $165 - 957 - 95.73%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %18,065 - 95.08%
Average Income per Game$1,451,641
Year to Date Revenue$4,354,923

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$4,313,433
Farm Year To Date Expenses$65,667
Pro Salary Cap To Date$4,163,433
Farm Salary Cap To Date$63,816

Estimate

Pro Estimated Season Revenue$55,162,358
Pro Remaining Season Days148
Pro Expenses Per Days$355,312
Pro Estimated Expenses$52,586,176
Farm Remaining Season Days150
Farm Expenses Per Days$5,881
Farm Estimated Expenses$882,150
Estimated Season Expenses$53,468,326
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$15,284,128
Projected Bank Account$16,978,160

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 - $73 - 5,643 - 94.06%
Level 2: 6000 - $45 - 5,872 - 97.87%
Level 3: 2000 - $28 - 1,770 - 88.52%
Level 4: 4000 - $17 - 3,569 - 89.23%
Luxury : 1000 - $166 - 960 - 96.03%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %17,815 - 93.76%
Average Income per Game$1,425,889
Year to Date Revenue$4,277,666

Expense

Pro Players Total Salaries$60,492,500
Farm Players Total Salaries$1,891,417
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,795,378
Farm Year To Date Expenses$111,372
Pro Salary Cap To Date$4,645,378
Farm Salary Cap To Date$109,521

Estimate

Pro Estimated Season Revenue$54,183,769
Pro Remaining Season Days148
Pro Expenses Per Days$390,578
Pro Estimated Expenses$57,805,544
Farm Remaining Season Days150
Farm Expenses Per Days$11,830
Farm Estimated Expenses$1,774,500
Estimated Season Expenses$59,580,044
Season Salary Cap$60,492,500
Estimate Under Maximum Salary Cap of $74,000,000$13,507,500
Estimate Over Minimum Salary Cap of $46,000,000 $14,492,500
Current Bank Account$2,653,078
Projected Bank Account-$2,743,197

Pro Players Salaries

Ryan Miller (1 Way Contract) $7,500,000 (1)
Kris Letang $7,500,000 (4)
Jordan Eberle $6,000,000 (4)
Mike Fisher $4,500,000 (1)
Jonathan Bernier $3,750,000 (1)
Michael Stone $3,500,000 (4)
Jared Spurgeon $3,000,000 (2)
Shane Doan $2,900,000 (1)
Daniel Winnik $2,750,000 (1)
Danny DeKeyser $2,500,000 (2)
Tom Pyatt $2,100,000 (3)
Braydon Coburn $2,100,000 (1)
Kyle Turris $1,800,000 (2)
Rickard Rakell $1,700,000 (2)
Teuvo Teravainen $1,600,000 (3)
Brandon Sutter $1,300,000 (2)
Timo Meier $975,000 (3)
Nikita Zaitsev $975,000 (1)
Xavier Ouellet $800,000 (2)
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 Players24
Salary Commitment
Year 2018 : $60,492,500
Year 2019 : $34,575,000
Year 2020 : $22,975,000
Year 2021 : $18,300,000
Salary Average Commitment
Year 2018 : $44,767,500
Year 2019 : $22,250,000
Year 2020 : $19,225,000
Year 2021 : $18,300,000
Salary Cap with 1 Way Contract
Year 2018 : $60,492,500
Year 2019 : $34,575,000
Year 2020 : $22,975,000
Year 2021 : $18,300,000

Farm Players Salaries

Paul Martin $400,000 (1)
Adam Cracknell $350,000 (2)
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)
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 Players17
Salary Commitment
Year 2018 : $2,241,417
Year 2019 : $1,450,250
Year 2020 : $646,000
Year 2021 : $74,250
Salary Average Commitment
Year 2018 : $1,906,028
Year 2019 : $1,266,250
Year 2020 : $438,500
Year 2021 : $74,250

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $75 - 5,514 - 91.89%
Level 2: 6000 - $50 - 4,788 - 79.79%
Level 3: 2000 - $30 - 1,573 - 78.66%
Level 4: 4000 - $22 - 2,938 - 73.44%
Luxury : 1000 - $160 - 935 - 93.50%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %15,747 - 82.88%
Average Income per Game$1,362,322
Year to Date Revenue$5,449,286

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$5,133,120
Farm Year To Date Expenses$30,180
Pro Salary Cap To Date$4,983,120
Farm Salary Cap To Date$28,332

Estimate

Pro Estimated Season Revenue$50,405,896
Pro Remaining Season Days148
Pro Expenses Per Days$427,760
Pro Estimated Expenses$63,308,480
Farm Remaining Season Days150
Farm Expenses Per Days$2,515
Farm Estimated Expenses$377,250
Estimated Season Expenses$63,685,730
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$15,211,311
Projected Bank Account$1,931,477

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 - $85 - 4,540 - 75.67%
Level 2: 6000 - $65 - 3,554 - 59.23%
Level 3: 2000 - $40 - 1,212 - 60.62%
Level 4: 4000 - $25 - 2,580 - 64.50%
Luxury : 1000 - $175 - 754 - 75.43%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %12,641 - 66.53%
Average Income per Game$1,284,290
Year to Date Revenue$3,852,871

Expense

Pro Players Total Salaries$59,498,333
Farm Players Total Salaries$1,682,079
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,612,380
Farm Year To Date Expenses$122,153
Pro Salary Cap To Date$4,462,380
Farm Salary Cap To Date$120,295

Estimate

Pro Estimated Season Revenue$48,803,033
Pro Remaining Season Days148
Pro Expenses Per Days$384,365
Pro Estimated Expenses$56,886,020
Farm Remaining Season Days150
Farm Expenses Per Days$10,538
Farm Estimated Expenses$1,580,700
Estimated Season Expenses$58,466,720
Season Salary Cap$59,498,333
Estimate Under Maximum Salary Cap of $74,000,000$14,501,667
Estimate Over Minimum Salary Cap of $46,000,000 $13,498,333
Current Bank Account$10,631,284
Projected Bank Account$967,597

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)
Patrick Marleau $5,040,000 (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 Players24
Salary Commitment
Year 2018 : $59,498,333
Year 2019 : $29,580,000
Year 2020 : $15,500,000
Year 2021 : $1,900,000
Salary Average Commitment
Year 2018 : $40,523,888
Year 2019 : $15,227,222
Year 2020 : $5,047,222
Year 2021 : $1,900,000
Salary Cap with 1 Way Contract
Year 2018 : $59,498,333
Year 2019 : $29,580,000
Year 2020 : $15,500,000
Year 2021 : $1,900,000

Farm Players Salaries

Riley Sheahan $210,000 (4)
Vladislav Namestnikov $150,000 (2)
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)
Chris Wideman $70,000 (3)
Kurtis Gabriel $66,667 (2)
Justin Dowling $65,000 (4)
Cody Goloubef $45,000 (2)
Liam O'Brien $45,000 (3)
Total Farm Players18
Salary Commitment
Year 2018 : $1,682,079
Year 2019 : $1,434,079
Year 2020 : $942,412
Year 2021 : $462,500
Salary Average Commitment
Year 2018 : $1,146,524
Year 2019 : $968,524
Year 2020 : $549,912
Year 2021 : $462,500

ST-LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - $75 - 5,726 - 95.43%
Level 2: 6000 - $41 - 5,894 - 98.23%
Level 3: 2000 - $25 - 1,886 - 94.30%
Level 4: 4000 - $17 - 3,988 - 99.70%
Luxury : 1000 - $163 - 982 - 98.23%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %18,476 - 97.24%
Average Income per Game$1,409,736
Year to Date Revenue$4,229,209

Expense

Pro Players Total Salaries$59,616,666
Farm Players Total Salaries$882,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,696,248
Farm Year To Date Expenses$67,188
Pro Salary Cap To Date$4,546,248
Farm Salary Cap To Date$65,328

Estimate

Pro Estimated Season Revenue$53,569,981
Pro Remaining Season Days148
Pro Expenses Per Days$385,104
Pro Estimated Expenses$56,995,392
Farm Remaining Season Days150
Farm Expenses Per Days$5,599
Farm Estimated Expenses$839,850
Estimated Season Expenses$57,835,242
Season Salary Cap$59,616,666
Estimate Under Maximum Salary Cap of $74,000,000$14,383,334
Estimate Over Minimum Salary Cap of $46,000,000 $13,616,666
Current Bank Account$3,312,065
Projected Bank Account-$953,196

Pro Players Salaries

Patrice Bergeron $7,700,000 (2)
David Pastrnak $6,666,666 (4)
Mikko Koivu $6,100,000 (1)
Brayden Schenn $5,125,000 (4)
Alex Goligoski $4,700,000 (2)
Antoine Vermette $4,500,000 (1)
Nikolay Kulemin $3,500,000 (3)
Jacob Trouba $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)
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 Players22
Salary Commitment
Year 2018 : $59,616,666
Year 2019 : $43,466,666
Year 2020 : $27,466,666
Year 2021 : $14,491,666
Salary Average Commitment
Year 2018 : $37,318,584
Year 2019 : $25,443,667
Year 2020 : $11,421,167
Year 2021 : $1,825,000
Salary Cap with 1 Way Contract
Year 2018 : $59,616,666
Year 2019 : $43,466,666
Year 2020 : $27,466,666
Year 2021 : $14,491,666

Farm Players Salaries

Gabriel Bourque $95,000 (4)
Ryan White $80,000 (1)
Rob O'Gara $75,000 (2)
Scott Foster $70,000 (1)
Dan Renouf $70,000 (2)
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 Players13
Salary Commitment
Year 2018 : $882,000
Year 2019 : $572,000
Year 2020 : $427,000
Year 2021 : $163,000
Salary Average Commitment
Year 2018 : $515,944
Year 2019 : $378,111
Year 2020 : $378,111
Year 2021 : $179,111

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - $88 - 4,387 - 73.12%
Level 2: 6000 - $48 - 4,657 - 77.61%
Level 3: 2000 - $30 - 1,478 - 73.88%
Level 4: 4000 - $21 - 3,030 - 75.76%
Luxury : 1000 - $188 - 725 - 72.50%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %14,277 - 75.14%
Average Income per Game$1,288,824
Year to Date Revenue$5,155,296

Expense

Pro Players Total Salaries$65,400,000
Farm Players Total Salaries$1,739,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,055,000
Farm Year To Date Expenses$130,680
Pro Salary Cap To Date$4,905,000
Farm Salary Cap To Date$128,832

Estimate

Pro Estimated Season Revenue$47,686,488
Pro Remaining Season Days148
Pro Expenses Per Days$421,250
Pro Estimated Expenses$62,345,000
Farm Remaining Season Days150
Farm Expenses Per Days$10,890
Farm Estimated Expenses$1,633,500
Estimated Season Expenses$63,978,500
Season Salary Cap$65,400,000
Estimate Under Maximum Salary Cap of $74,000,000$8,600,000
Estimate Over Minimum Salary Cap of $46,000,000 $19,400,000
Current Bank Account$7,992,467
Projected Bank Account-$8,299,545

Pro Players Salaries

Ryan Getzlaf $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)
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 Players22
Salary Commitment
Year 2018 : $65,400,000
Year 2019 : $45,700,000
Year 2020 : $14,200,000
Year 2021 : $2,400,000
Salary Average Commitment
Year 2018 : $45,023,889
Year 2019 : $35,128,611
Year 2020 : $11,928,611
Year 2021 : $2,400,000
Salary Cap with 1 Way Contract
Year 2018 : $65,400,000
Year 2019 : $45,700,000
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 - $78 - 5,684 - 94.73%
Level 2: 6000 - $46 - 5,867 - 97.78%
Level 3: 2000 - $29 - 1,632 - 81.60%
Level 4: 4000 - $19 - 3,200 - 79.99%
Luxury : 1000 - $169 - 844 - 84.43%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %17,226 - 90.66%
Average Income per Game$1,450,246
Year to Date Revenue$4,350,738

Expense

Pro Players Total Salaries$70,309,000
Farm Players Total Salaries$2,130,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,384,266
Farm Year To Date Expenses$109,240
Pro Salary Cap To Date$5,234,266
Farm Salary Cap To Date$107,392

Estimate

Pro Estimated Season Revenue$55,109,348
Pro Remaining Season Days148
Pro Expenses Per Days$451,931
Pro Estimated Expenses$66,885,788
Farm Remaining Season Days150
Farm Expenses Per Days$13,302
Farm Estimated Expenses$1,995,300
Estimated Season Expenses$68,881,088
Season Salary Cap$70,309,000
Estimate Under Maximum Salary Cap of $74,000,000$3,691,000
Estimate Over Minimum Salary Cap of $46,000,000 $24,309,000
Current Bank Account$3,429,117
Projected Bank Account-$10,342,623

Pro Players Salaries

Ryan Kesler $6,250,000 (1)
Claude Giroux $5,750,000 (1)
Steven Stamkos $5,500,000 (3)
Thomas Vanek $5,500,000 (2)
Patrick Sharp $5,500,000 (2)
Kyle Palmieri $4,650,000 (4)
John Gibson $4,500,000 (3)
Brooks Orpik $4,000,000 (1)
Francois Beauchemin $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)
James van Riemsdyk $2,000,000 (2)
Gustav Nyquist $2,000,000 (3)
Patrick Maroon $1,400,000 (1)
Richard Bachman (1 Way Contract) $1,400,000 (3)
-1 Way Contract Salary Cap : $1,400,000
Zack Kassian $1,300,000 (3)
Marcus Foligno $1,200,000 (1)
Zane McIntyre $900,000 (2)
Brendan Gaunce $800,000 (2)
Brayden McNabb $700,000 (3)
Ryan Sproul $400,000 (2)
Total Pro Players23
Salary Commitment
Year 2018 : $70,309,000
Year 2019 : $47,709,000
Year 2020 : $29,525,000
Year 2021 : $6,875,000
Salary Average Commitment
Year 2018 : $43,997,333
Year 2019 : $27,525,111
Year 2020 : $13,441,111
Year 2021 : $6,875,000
Salary Cap with 1 Way Contract
Year 2018 : $70,309,000
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)
Jack Skille $200,000 (4)
Brad Malone $200,000 (4)
Stephen Gionta $200,000 (2)
Jiri Hudler $180,000 (2)
Tyler Ennis $140,000 (2)
Blake Speers $75,000 (2)
Boo Nieves $75,000 (1)
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 Players19
Salary Commitment
Year 2018 : $2,130,000
Year 2019 : $1,675,000
Year 2020 : $647,500
Year 2021 : $537,500
Salary Average Commitment
Year 2018 : $1,744,583
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 - $75 - 5,563 - 92.71%
Level 2: 6000 - $45 - 5,868 - 97.80%
Level 3: 2000 - $25 - 1,968 - 98.41%
Level 4: 4000 - $20 - 3,467 - 86.66%
Luxury : 1000 - $165 - 934 - 93.43%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %17,799 - 93.68%
Average Income per Game$1,421,347
Year to Date Revenue$5,685,387

Expense

Pro Players Total Salaries$54,812,500
Farm Players Total Salaries$1,812,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,260,936
Farm Year To Date Expenses$136,116
Pro Salary Cap To Date$4,110,936
Farm Salary Cap To Date$134,256

Estimate

Pro Estimated Season Revenue$52,589,830
Pro Remaining Season Days148
Pro Expenses Per Days$355,078
Pro Estimated Expenses$52,551,544
Farm Remaining Season Days150
Farm Expenses Per Days$11,343
Farm Estimated Expenses$1,701,450
Estimated Season Expenses$54,252,994
Season Salary Cap$54,812,500
Estimate Under Maximum Salary Cap of $74,000,000$19,187,500
Estimate Over Minimum Salary Cap of $46,000,000 $8,812,500
Current Bank Account$4,715,178
Projected Bank Account$3,052,014

Pro Players Salaries

Jaroslav Halak $7,000,000 (1)
Loui Eriksson $6,950,000 (1)
Mark Giordano $4,500,000 (3)
Marc Staal $4,500,000 (4)
Ben Lovejoy $3,750,000 (2)
Vincent Trocheck $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)
James Reimer $1,700,000 (1)
Calle Jarnkrok $1,400,000 (1)
Devin Setoguchi $1,200,000 (3)
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 Players23
Salary Commitment
Year 2018 : $54,812,500
Year 2019 : $29,425,000
Year 2020 : $16,650,000
Year 2021 : $6,450,000
Salary Average Commitment
Year 2018 : $41,015,834
Year 2019 : $20,628,334
Year 2020 : $12,716,667
Year 2021 : $6,450,000
Salary Cap with 1 Way Contract
Year 2018 : $54,812,500
Year 2019 : $29,425,000
Year 2020 : $16,650,000
Year 2021 : $6,450,000

Farm Players Salaries

Samuel Morin $97,500 (3)
Yohann Auvitu $97,500 (2)
Calle Rosen $92,500 (3)
Daniel Brickley $92,500 (4)
Carson Soucy $92,500 (2)
Buddy Robinson $92,500 (1)
Victor Antipin $92,500 (2)
Seb Aho $92,500 (4)
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)
Joseph Cramarossa $80,000 (2)
Anton Lindholm $80,000 (3)
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 Players22
Salary Commitment
Year 2018 : $1,812,500
Year 2019 : $1,377,500
Year 2020 : $637,500
Year 2021 : $277,500
Salary Average Commitment
Year 2018 : $692,500
Year 2019 : $532,500
Year 2020 : $277,500
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 - 3,830 - 76.59%
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 Left38
Average Attendance - %13,580 - 75.44%
Average Income per Game$1,426,347
Year to Date Revenue$4,279,042

Expense

Pro Players Total Salaries$49,288,333
Farm Players Total Salaries$910,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,884,124
Farm Year To Date Expenses$65,574
Pro Salary Cap To Date$3,734,124
Farm Salary Cap To Date$63,726

Estimate

Pro Estimated Season Revenue$54,201,199
Pro Remaining Season Days148
Pro Expenses Per Days$320,552
Pro Estimated Expenses$47,441,696
Farm Remaining Season Days150
Farm Expenses Per Days$5,773
Farm Estimated Expenses$865,950
Estimated Season Expenses$48,307,646
Season Salary Cap$49,288,333
Estimate Under Maximum Salary Cap of $74,000,000$24,711,667
Estimate Over Minimum Salary Cap of $46,000,000 $3,288,333
Current Bank Account$30,078,996
Projected Bank Account$35,972,549

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)
Jay McClement $4,500,000 (2)
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)
Robin Lehner $1,500,000 (4)
Oscar Lindberg $1,500,000 (1)
Nicolas Deslauriers $950,000 (4)
Nico Hischier $925,000 (4)
Zach Bogosian $900,000 (3)
Tomas Nosek $800,000 (2)
Andrej Sustr $800,000 (3)
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 Players23
Salary Commitment
Year 2018 : $49,288,333
Year 2019 : $35,833,333
Year 2020 : $26,525,000
Year 2021 : $9,025,000
Salary Average Commitment
Year 2018 : $49,815,000
Year 2019 : $36,835,000
Year 2020 : $27,875,000
Year 2021 : $9,025,000
Salary Cap with 1 Way Contract
Year 2018 : $49,288,333
Year 2019 : $35,833,333
Year 2020 : $26,525,000
Year 2021 : $9,025,000

Farm Players Salaries

David Schlemko $100,000 (2)
Tyler Pitlick $100,000 (1)
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 Players12
Salary Commitment
Year 2018 : $910,250
Year 2019 : $700,250
Year 2020 : $306,750
Year 2021 : $166,750
Salary Average Commitment
Year 2018 : $700,861
Year 2019 : $570,250
Year 2020 : $306,750
Year 2021 : $166,750

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $77 - 5,462 - 91.04%
Level 2: 6000 - $45 - 5,862 - 97.70%
Level 3: 2000 - $28 - 1,948 - 97.39%
Level 4: 4000 - $20 - 3,567 - 89.17%
Luxury : 1000 - $166 - 892 - 89.15%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %17,730 - 93.32%
Average Income per Game$1,438,277
Year to Date Revenue$5,753,109

Expense

Pro Players Total Salaries$55,625,000
Farm Players Total Salaries$811,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,379,064
Farm Year To Date Expenses$56,334
Pro Salary Cap To Date$4,229,064
Farm Salary Cap To Date$54,480

Estimate

Pro Estimated Season Revenue$53,216,258
Pro Remaining Season Days148
Pro Expenses Per Days$360,156
Pro Estimated Expenses$53,303,088
Farm Remaining Season Days150
Farm Expenses Per Days$5,165
Farm Estimated Expenses$774,750
Estimated Season Expenses$54,077,838
Season Salary Cap$55,625,000
Estimate Under Maximum Salary Cap of $74,000,000$18,375,000
Estimate Over Minimum Salary Cap of $46,000,000 $9,625,000
Current Bank Account$5,031,499
Projected Bank Account$4,169,919

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)
Antti Niemi $4,000,000 (1)
Mike Hoffman $3,750,000 (2)
Blake Comeau $3,500,000 (2)
Darnell Nurse $3,200,000 (4)
Jakub Voracek $3,000,000 (2)
Kyle Quincey $2,100,000 (1)
Zack Smith $2,000,000 (4)
Jason Demers $2,000,000 (1)
Matt Hunwick $1,850,000 (3)
Chris Stewart $1,600,000 (1)
Mike McKenna (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
Matt Stajan $1,400,000 (1)
Troy Stecher $975,000 (3)
Ivan Provorov $975,000 (3)
Jack Eichel $975,000 (2)
Auston Matthews $975,000 (3)
Brock Boeser $975,000 (2)
Anton Slepyshev $850,000 (2)
Ryan Dzingel $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2018 : $55,625,000
Year 2019 : $43,775,000
Year 2020 : $24,725,000
Year 2021 : $10,700,000
Salary Average Commitment
Year 2018 : $32,136,111
Year 2019 : $24,636,111
Year 2020 : $14,025,000
Year 2021 : $10,700,000
Salary Cap with 1 Way Contract
Year 2018 : $55,625,000
Year 2019 : $43,775,000
Year 2020 : $24,725,000
Year 2021 : $10,700,000

Farm Players Salaries

Michal Kempny $250,000 (4)
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 Players8
Salary Commitment
Year 2018 : $811,750
Year 2019 : $736,750
Year 2020 : $440,000
Year 2021 : $342,500
Salary Average Commitment
Year 2018 : $324,250
Year 2019 : $324,250
Year 2020 : $250,000
Year 2021 : $250,000

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $78 - 5,979 - 99.65%
Level 2: 6000 - $46 - 5,878 - 97.96%
Level 3: 2000 - $29 - 1,922 - 96.10%
Level 4: 4000 - $20 - 3,758 - 93.96%
Luxury : 1000 - $166 - 968 - 96.80%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %18,505 - 97.40%
Average Income per Game$1,495,960
Year to Date Revenue$5,983,841

Expense

Pro Players Total Salaries$56,175,000
Farm Players Total Salaries$449,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,192,970
Farm Year To Date Expenses$35,726
Pro Salary Cap To Date$4,042,970
Farm Salary Cap To Date$33,878

Estimate

Pro Estimated Season Revenue$55,350,529
Pro Remaining Season Days148
Pro Expenses Per Days$363,594
Pro Estimated Expenses$53,811,912
Farm Remaining Season Days150
Farm Expenses Per Days$2,927
Farm Estimated Expenses$439,050
Estimated Season Expenses$54,250,962
Season Salary Cap$56,175,000
Estimate Under Maximum Salary Cap of $74,000,000$17,825,000
Estimate Over Minimum Salary Cap of $46,000,000 $10,175,000
Current Bank Account$11,629,105
Projected Bank Account$12,728,672

Pro Players Salaries

Andrew Ladd $5,850,000 (1)
Roberto Luongo (1 Way Contract) $5,850,000 (1)
Alex Pietrangelo $4,500,000 (3)
Cam Ward $3,900,000 (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)
Chris Neil $2,250,000 (1)
Jay Bouwmeester $1,850,000 (2)
Matt Cullen $1,800,000 (1)
Dale Weise $1,600,000 (4)
Mason Raymond $1,500,000 (1)
Niklas Kronwall $1,500,000 (1)
Artem Anisimov $1,400,000 (1)
Mark Streit $1,400,000 (1)
Matt Calvert $1,300,000 (2)
Steven Kampfer $1,200,000 (4)
Nate Prosser $1,100,000 (3)
Christopher Tanev $1,000,000 (2)
Max Domi $975,000 (2)
Adam Pelech $850,000 (2)
Total Pro Players24
Salary Commitment
Year 2018 : $56,175,000
Year 2019 : $25,725,000
Year 2020 : $8,400,000
Year 2021 : $2,800,000
Salary Average Commitment
Year 2018 : $44,350,000
Year 2019 : $15,300,000
Year 2020 : $3,900,000
Year 2021 : $2,800,000
Salary Cap with 1 Way Contract
Year 2018 : $56,175,000
Year 2019 : $25,725,000
Year 2020 : $8,400,000
Year 2021 : $2,800,000

Farm Players Salaries

Dwight King $100,000 (2)
Dominic Toninato $92,500 (3)
Alexandar Georgiev $79,250 (4)
Ben Sexton $72,500 (4)
Jordin Tootoo $60,000 (1)
Jared Boll $45,000 (3)
Total Farm Players6
Salary Commitment
Year 2018 : $449,250
Year 2019 : $389,250
Year 2020 : $289,250
Year 2021 : $151,750
Salary Average Commitment
Year 2018 : $349,250
Year 2019 : $289,250
Year 2020 : $289,250
Year 2021 : $151,750

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 $10,511,050 $72,450,000 $1,550,000 $26,450,000 221032
ARIZONA $3,595,850 $46,232,500 $27,767,500 $232,500 251439
BOSTON $4,573,130 $64,917,500 $9,082,500 $18,917,500 222042
BUFFALO $10,292,146 $46,119,000 $27,881,000 $119,000 232750
CALGARY $16,712,493 $51,865,000 $22,135,000 $5,865,000 22325
CAROLINE $14,427,687 $68,825,000 $5,175,000 $22,825,000 23427
CHICAGO $2,549,054 $62,550,000 $11,450,000 $16,550,000 222345
COLORADO $9,466,393 $67,274,999 $6,725,001 $21,274,999 232851
COLUMBUS $19,332,964 $59,109,166 $14,890,834 $13,109,166 231942
DALLAS $1,697,713 $68,365,000 $5,635,000 $22,365,000 221638
DETROIT $12,209,614 $55,275,000 $18,725,000 $9,275,000 232548
EDMONTON $3,342,857 $61,394,000 $12,606,000 $15,394,000 22729
FLORIDE $8,544,920 $64,791,500 $9,208,500 $18,791,500 231841
FLYERS $17,291,068 $55,391,667 $18,608,333 $9,391,667 22931
ISLANDERS $3,260,703 $48,667,500 $25,332,500 $2,667,500 221234
LAKINGS $6,262,275 $64,600,000 $9,400,000 $18,600,000 221133
MINNESOTA $10,748,143 $46,677,500 $27,322,500 $677,500 241236
MONTREAL $40,860,006 $46,200,000 $27,800,000 $200,000 242448
NASHVILLE $11,557,940 $72,563,333 $1,436,667 $26,563,333 22527
NEWJERSEY $8,127,055 $65,122,500 $8,877,500 $19,122,500 231134
OTTAWA $15,284,128 $54,850,000 $19,150,000 $8,850,000 221234
PITTSBURGH $2,653,078 $60,492,500 $13,507,500 $14,492,500 241741
RANGERS $15,211,311 $66,441,666 $7,558,334 $20,441,666 22426
SANJOSE $10,631,284 $59,498,333 $14,501,667 $13,498,333 241842
ST-LOUIS $3,312,065 $59,616,666 $14,383,334 $13,616,666 221335
TAMPABAY $7,992,467 $65,400,000 $8,600,000 $19,400,000 222143
TORONTO $3,429,117 $70,309,000 $3,691,000 $24,309,000 231942
VANCOUVER $4,715,178 $54,812,500 $19,187,500 $8,812,500 232245
VEGAS $30,078,996 $49,288,333 $24,711,667 $3,288,333 231235
WASHINGTON $5,031,499 $55,625,000 $18,375,000 $9,625,000 23831
WINNIPEG $11,629,105 $56,175,000 $17,825,000 $10,175,000 24630