Team FinanceLast Update - March 14, 2019 at 20:20
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 - $83 - 5,098 - 84.97%
Level 2: 6000 - $53 - 4,818 - 80.31%
Level 3: 2000 - $38 - 1,769 - 88.47%
Level 4: 4000 - $23 - 3,771 - 94.27%
Luxury : 1000 - $178 - 872 - 87.19%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %16,329 - 85.94%
Average Income per Game$1,372,995
Year to Date Revenue$48,054,816

Expense

Pro Players Total Salaries$72,325,000
Farm Players Total Salaries$785,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,943,376
Farm Year To Date Expenses$653,654
Pro Salary Cap To Date$59,305,876
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,237,968
Pro Remaining Season Days29
Pro Expenses Per Days$464,531
Pro Estimated Expenses$13,471,399
Farm Remaining Season Days31
Farm Expenses Per Days$5,002
Farm Estimated Expenses$155,062
Estimated Season Expenses$13,626,461
Season Salary Cap$72,325,000
Estimate Under Maximum Salary Cap of $74,000,000$1,675,000
Estimate Over Minimum Salary Cap of $46,000,000 $26,325,000
Current Bank Account-$1,506,241
Projected Bank Account-$6,894,734

Pro Players Salaries

Corey Perry $8,500,000 (1)
Jeff Carter $7,000,000 (1)
John Tavares $5,750,000 (3)
Tyler Seguin $5,750,000 (4)
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)
Dan Girardi $3,500,000 (1)
Jonathan Ericsson $3,500,000 (3)
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)
Brad Marchand $2,000,000 (1)
Antoine Roussel $1,300,000 (2)
Tyler Motte $950,000 (3)
Neal Pionk $925,000 (4)
Dominik Simon $800,000 (2)
Zach Hyman $750,000 (1)
Paul Postma $400,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $72,325,000
Year 2019 : $42,175,000
Year 2020 : $39,675,000
Year 2021 : $15,725,000
Salary Average Commitment
Year 2018 : $49,987,500
Year 2019 : $29,837,500
Year 2020 : $29,225,000
Year 2021 : $15,725,000
Salary Cap with 1 Way Contract
Year 2018 : $72,325,000
Year 2019 : $42,175,000
Year 2020 : $39,675,000
Year 2021 : $15,725,000

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 - $82 - 5,585 - 93.08%
Level 2: 6000 - $51 - 5,652 - 94.20%
Level 3: 2000 - $31 - 1,875 - 93.74%
Level 4: 4000 - $25 - 3,265 - 81.61%
Luxury : 1000 - $170 - 944 - 94.43%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %17,321 - 91.16%
Average Income per Game$1,421,973
Year to Date Revenue$48,347,072

Expense

Pro Players Total Salaries$46,322,500
Farm Players Total Salaries$1,266,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,553,043
Farm Year To Date Expenses$1,059,227
Pro Salary Cap To Date$37,915,543
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,953,809
Pro Remaining Season Days29
Pro Expenses Per Days$302,016
Pro Estimated Expenses$8,758,464
Farm Remaining Season Days31
Farm Expenses Per Days$7,974
Farm Estimated Expenses$247,194
Estimated Season Expenses$9,005,658
Season Salary Cap$46,322,500
Estimate Under Maximum Salary Cap of $74,000,000$27,677,500
Estimate Over Minimum Salary Cap of $46,000,000 $322,500
Current Bank Account$11,254,085
Projected Bank Account$12,202,236

Pro Players Salaries

Cory Schneider $8,500,000 (2)
Teddy Purcell $6,000,000 (1)
Shayne Gostisbehere $4,500,000 (2)
Paul Martin $4,000,000 (1)
Jonas Gustavsson $3,000,000 (1)
Jason Chimera $1,800,000 (1)
Brooks Laich $1,650,000 (2)
Dennis Wideman $1,500,000 (2)
Mike Ribeiro $1,500,000 (1)
Colin McDonald $1,400,000 (2)
Jakub Kindl $1,250,000 (4)
Chris Butler $1,000,000 (3)
Cal O'Reilly $1,000,000 (3)
Zach Trotman $1,000,000 (4)
Alexander Kerfoot $925,000 (4)
Christian Fischer $900,000 (3)
Mark Fayne $800,000 (3)
Carl Dahlstrom $742,500 (3)
Ethan Bear $730,000 (4)
Landon Ferraro $700,000 (4)
Colton Sissons $700,000 (2)
Jayson Megna $700,000 (3)
Linden Vey $700,000 (4)
Seth Helgeson $675,000 (4)
Zac Rinaldo $650,000 (4)
Total Pro Players25
Salary Commitment
Year 2018 : $46,322,500
Year 2019 : $30,022,500
Year 2020 : $11,772,500
Year 2021 : $6,630,000
Salary Average Commitment
Year 2018 : $44,947,500
Year 2019 : $28,647,500
Year 2020 : $11,097,500
Year 2021 : $6,630,000
Salary Cap with 1 Way Contract
Year 2018 : $46,322,500
Year 2019 : $30,022,500
Year 2020 : $11,772,500
Year 2021 : $6,630,000

Farm Players Salaries

Andrei Mironov $292,500 (3)
Joe Colborne $110,000 (3)
Julius Honka $97,500 (3)
Spencer Foo $92,500 (3)
David Kampf $92,500 (3)
Shane Gersich $92,500 (3)
Jordan Schroeder $90,000 (3)
Nikita Soshnikov $90,000 (2)
Ivan Barbashev $90,000 (2)
Nicklas Jensen $80,000 (2)
Collin Delia $74,250 (3)
Oscar Dansk $65,000 (3)
Total Farm Players12
Salary Commitment
Year 2018 : $1,266,750
Year 2019 : $1,066,750
Year 2020 : $806,750
Year 2021 : $0
Salary Average Commitment
Year 2018 : $611,750
Year 2019 : $611,750
Year 2020 : $611,750
Year 2021 : $0

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $89 - 5,655 - 94.25%
Level 2: 6000 - $59 - 5,635 - 93.92%
Level 3: 2000 - $35 - 1,882 - 94.11%
Level 4: 4000 - $29 - 3,115 - 77.87%
Luxury : 1000 - $202 - 882 - 88.24%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %17,169 - 90.36%
Average Income per Game$1,412,380
Year to Date Revenue$49,433,296

Expense

Pro Players Total Salaries$70,842,500
Farm Players Total Salaries$1,872,412
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,663,898
Farm Year To Date Expenses$1,409,792
Pro Salary Cap To Date$54,026,398
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,474,279
Pro Remaining Season Days29
Pro Expenses Per Days$455,266
Pro Estimated Expenses$13,202,714
Farm Remaining Season Days31
Farm Expenses Per Days$11,712
Farm Estimated Expenses$363,072
Estimated Season Expenses$13,565,786
Season Salary Cap$70,842,500
Estimate Under Maximum Salary Cap of $74,000,000$3,157,500
Estimate Over Minimum Salary Cap of $46,000,000 $24,842,500
Current Bank Account-$1,972,502
Projected Bank Account-$7,064,009

Pro Players Salaries

Joe Thornton $6,975,000 (1)
Paul Stastny $6,750,000 (1)
Alexander Steen $6,500,000 (3)
Justin Abdelkader $6,000,000 (4)
Darren Helm $5,500,000 (4)
Bobby Ryan $5,500,000 (4)
Jaden Schwartz $4,500,000 (1)
Aleksander Barkov $4,500,000 (3)
Jake Allen $4,350,000 (4)
Victor Rask $4,000,000 (2)
P.K. Subban $4,000,000 (2)
Mattias Janmark $2,300,000 (2)
Shea Theodore $975,000 (2)
Jakub Vrana $975,000 (3)
Anthony Stolarz $975,000 (3)
Lukas Sedlak $975,000 (2)
Robert Hagg $975,000 (3)
Sebastian Aho $975,000 (3)
Will Butcher $925,000 (4)
Jan Rutta $925,000 (3)
Zach Aston-Reese $925,000 (4)
Joel Edmundson $742,500 (2)
Robert Bortuzzo $600,000 (1)
Total Pro Players23
Salary Commitment
Year 2018 : $70,842,500
Year 2019 : $52,017,500
Year 2020 : $39,025,000
Year 2021 : $23,200,000
Salary Average Commitment
Year 2018 : $54,539,722
Year 2019 : $38,592,500
Year 2020 : $31,550,000
Year 2021 : $23,200,000
Salary Cap with 1 Way Contract
Year 2018 : $70,842,500
Year 2019 : $52,017,500
Year 2020 : $39,025,000
Year 2021 : $23,200,000

Farm Players Salaries

Mike Condon $200,000 (3)
Scott Darling $160,000 (2)
Clayton Stoner $130,000 (2)
Jacob Larsson $95,000 (3)
Dylan Sikura $92,500 (4)
Kailer Yamamoto $92,500 (4)
Andreas Borgman $92,500 (3)
Andrej Nestrasil $91,250 (4)
Nick Lappin $90,000 (2)
Cory Conacher $90,000 (3)
Alex Lyon $87,413 (2)
Ian McCoshen $85,000 (2)
Nick Jensen $81,250 (4)
Wade Megan $80,000 (3)
Korbinian Holzer $70,000 (1)
Ben Hutton $70,000 (2)
Tom Kuhnhackl $70,000 (1)
Joel Hanley $65,000 (4)
Tanner Fritz $65,000 (1)
Chase Balisy $65,000 (1)
Total Farm Players20
Salary Commitment
Year 2018 : $1,872,412
Year 2019 : $1,602,412
Year 2020 : $980,000
Year 2021 : $422,500
Salary Average Commitment
Year 2018 : $991,162
Year 2019 : $791,162
Year 2020 : $515,000
Year 2021 : $422,500

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $84 - 5,825 - 97.08%
Level 2: 6000 - $52 - 5,733 - 95.55%
Level 3: 2000 - $33 - 1,956 - 97.82%
Level 4: 4000 - $22 - 3,878 - 96.95%
Luxury : 1000 - $175 - 973 - 97.31%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %18,365 - 96.66%
Average Income per Game$1,473,462
Year to Date Revenue$50,097,702

Expense

Pro Players Total Salaries$46,134,000
Farm Players Total Salaries$2,690,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,326,679
Farm Year To Date Expenses$2,211,324
Pro Salary Cap To Date$37,689,179
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,314,233
Pro Remaining Season Days29
Pro Expenses Per Days$300,838
Pro Estimated Expenses$8,724,302
Farm Remaining Season Days31
Farm Expenses Per Days$16,761
Farm Estimated Expenses$519,591
Estimated Season Expenses$9,243,893
Season Salary Cap$46,134,000
Estimate Under Maximum Salary Cap of $74,000,000$27,866,000
Estimate Over Minimum Salary Cap of $46,000,000 $134,000
Current Bank Account$18,408,479
Projected Bank Account$19,478,819

Pro Players Salaries

Daniel Sedin $7,500,000 (1)
Mikko Koivu $6,100,000 (1)
Tomas Plekanec $5,000,000 (2)
Martin Hanzal $4,834,000 (3)
Seth Jones $3,500,000 (3)
Andrei Vasilevskiy $3,500,000 (3)
Curtis McElhinney (1 Way Contract) $3,100,000 (2)
Nail Yakupov $1,200,000 (2)
Joel Eriksson Ek $975,000 (3)
Artturi Lehkonen $975,000 (3)
Jesse Puljujarvi $975,000 (3)
Mark Jankowski $975,000 (3)
Pierre-Luc Dubois $925,000 (4)
Josh Morrissey $900,000 (2)
Kevin Labanc $850,000 (3)
Jonas Brodin $800,000 (2)
Connor Brown $800,000 (2)
Esa Lindell $775,000 (2)
Austin Watson $700,000 (1)
Joakim Ryan $650,000 (2)
Greg Pateryn $600,000 (3)
Patrik Nemeth $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $46,134,000
Year 2019 : $31,334,000
Year 2020 : $18,109,000
Year 2021 : $925,000
Salary Average Commitment
Year 2018 : $34,997,333
Year 2019 : $20,634,000
Year 2020 : $10,184,000
Year 2021 : $925,000
Salary Cap with 1 Way Contract
Year 2018 : $46,134,000
Year 2019 : $31,334,000
Year 2020 : $18,109,000
Year 2021 : $925,000

Farm Players Salaries

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

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $77 - 5,417 - 90.28%
Level 2: 6000 - $46 - 5,327 - 88.79%
Level 3: 2000 - $27 - 1,809 - 90.47%
Level 4: 4000 - $18 - 3,708 - 92.70%
Luxury : 1000 - $169 - 818 - 81.76%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %17,079 - 89.89%
Average Income per Game$1,384,761
Year to Date Revenue$48,466,650

Expense

Pro Players Total Salaries$59,965,000
Farm Players Total Salaries$259,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,447,986
Farm Year To Date Expenses$229,707
Pro Salary Cap To Date$44,810,486
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,308,569
Pro Remaining Season Days29
Pro Expenses Per Days$387,281
Pro Estimated Expenses$11,231,149
Farm Remaining Season Days31
Farm Expenses Per Days$1,755
Farm Estimated Expenses$54,405
Estimated Season Expenses$11,285,554
Season Salary Cap$59,965,000
Estimate Under Maximum Salary Cap of $74,000,000$14,035,000
Estimate Over Minimum Salary Cap of $46,000,000 $13,965,000
Current Bank Account$15,579,822
Projected Bank Account$12,602,837

Pro Players Salaries

Zach Parise $7,250,000 (2)
Eric Staal $6,500,000 (2)
Brandon Dubinsky $6,000,000 (2)
Nick Leddy $5,500,000 (4)
Sergei Bobrovsky $5,500,000 (1)
Jason Pominville $4,000,000 (1)
Mattias Ekholm $3,750,000 (4)
Andrej Sekera $3,350,000 (3)
Wayne Simmonds $3,000,000 (1)
Kyle Quincey $2,100,000 (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 Players24
Salary Commitment
Year 2018 : $59,965,000
Year 2019 : $42,815,000
Year 2020 : $17,415,000
Year 2021 : $9,940,000
Salary Average Commitment
Year 2018 : $46,247,500
Year 2019 : $37,422,500
Year 2020 : $14,822,500
Year 2021 : $9,940,000
Salary Cap with 1 Way Contract
Year 2018 : $59,965,000
Year 2019 : $42,815,000
Year 2020 : $17,415,000
Year 2021 : $9,940,000

Farm Players Salaries

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

CAROLINE



Arena Capacity - Ticket Price
Attendance - %

Arena NameEntertainment Arena
Level 1: 6000 - $84 - 5,560 - 92.66%
Level 2: 6000 - $52 - 5,852 - 97.53%
Level 3: 2000 - $34 - 1,731 - 86.55%
Level 4: 4000 - $23 - 3,238 - 80.94%
Luxury : 1000 - $174 - 963 - 96.31%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %17,343 - 91.28%
Average Income per Game$1,467,144
Year to Date Revenue$51,350,029

Expense

Pro Players Total Salaries$71,675,000
Farm Players Total Salaries$415,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,509,823
Farm Year To Date Expenses$300,298
Pro Salary Cap To Date$56,872,323
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,802,862
Pro Remaining Season Days29
Pro Expenses Per Days$460,469
Pro Estimated Expenses$13,353,601
Farm Remaining Season Days31
Farm Expenses Per Days$2,716
Farm Estimated Expenses$84,196
Estimated Season Expenses$13,437,797
Season Salary Cap$71,675,000
Estimate Under Maximum Salary Cap of $74,000,000$2,325,000
Estimate Over Minimum Salary Cap of $46,000,000 $25,675,000
Current Bank Account$7,163,582
Projected Bank Account$2,528,647

Pro Players Salaries

Leon Draisaitl $8,500,000 (4)
Patrice Bergeron $7,700,000 (2)
Alex Ovechkin $7,000,000 (2)
Sidney Crosby $6,750,000 (1)
Brent Burns $6,000,000 (2)
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)
David Perron $2,000,000 (1)
Tyler Myers $2,000,000 (3)
Joel Ward $1,850,000 (1)
Adam Henrique $1,800,000 (3)
Jordan Staal $1,600,000 (1)
Johnny Oduya $1,500,000 (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)
Eric Gryba $900,000 (1)
Karl Stollery $500,000 (1)
Total Pro Players24
Salary Commitment
Year 2018 : $71,675,000
Year 2019 : $50,700,000
Year 2020 : $22,950,000
Year 2021 : $10,750,000
Salary Average Commitment
Year 2018 : $44,098,611
Year 2019 : $36,486,111
Year 2020 : $12,786,111
Year 2021 : $10,750,000
Salary Cap with 1 Way Contract
Year 2018 : $71,675,000
Year 2019 : $50,700,000
Year 2020 : $22,950,000
Year 2021 : $10,750,000

Farm Players Salaries

J.T. Brown $110,000 (2)
Marek Langhamer $85,000 (3)
Patrick Cannone $75,000 (3)
Nathan Gerbe $75,000 (4)
Tom Sestito $70,000 (1)
Total Farm Players5
Salary Commitment
Year 2018 : $415,000
Year 2019 : $345,000
Year 2020 : $235,000
Year 2021 : $75,000
Salary Average Commitment
Year 2018 : $75,000
Year 2019 : $75,000
Year 2020 : $75,000
Year 2021 : $75,000

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $86 - 5,785 - 96.41%
Level 2: 6000 - $52 - 5,840 - 97.34%
Level 3: 2000 - $34 - 1,905 - 95.25%
Level 4: 4000 - $25 - 3,738 - 93.44%
Luxury : 1000 - $178 - 968 - 96.85%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %18,236 - 95.98%
Average Income per Game$1,502,428
Year to Date Revenue$51,082,547

Expense

Pro Players Total Salaries$65,500,000
Farm Players Total Salaries$1,724,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,634,067
Farm Year To Date Expenses$1,469,106
Pro Salary Cap To Date$50,996,567
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,516,995
Pro Remaining Season Days29
Pro Expenses Per Days$421,875
Pro Estimated Expenses$12,234,375
Farm Remaining Season Days31
Farm Expenses Per Days$10,802
Farm Estimated Expenses$334,862
Estimated Season Expenses$12,569,237
Season Salary Cap$65,500,000
Estimate Under Maximum Salary Cap of $74,000,000$8,500,000
Estimate Over Minimum Salary Cap of $46,000,000 $19,500,000
Current Bank Account$529,156
Projected Bank Account-$1,523,086

Pro Players Salaries

Tyler Bozak $6,500,000 (3)
Corey Crawford $6,500,000 (2)
Patrick Kane $6,250,000 (2)
Taylor Hall $6,000,000 (4)
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)
Jacob Markstrom $1,800,000 (3)
Mika Zibanejad $1,800,000 (1)
Jakob Silfverberg $1,800,000 (3)
Carl Hagelin $1,500,000 (1)
Sam Gagner $1,100,000 (2)
Matthew Tkachuk $975,000 (3)
William Nylander $975,000 (2)
Travis Dermott $925,000 (4)
Brett Pesce $850,000 (2)
Drew Shore $500,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $65,500,000
Year 2019 : $57,175,000
Year 2020 : $35,250,000
Year 2021 : $16,675,000
Salary Average Commitment
Year 2018 : $42,055,278
Year 2019 : $35,069,167
Year 2020 : $25,819,167
Year 2021 : $16,675,000
Salary Cap with 1 Way Contract
Year 2018 : $65,500,000
Year 2019 : $57,175,000
Year 2020 : $35,250,000
Year 2021 : $16,675,000

Farm Players Salaries

Joshua Ho-Sang $97,500 (3)
Lucas Wallmark $95,000 (3)
Nic Petan $95,000 (2)
Evgeny Svechnikov $90,000 (2)
Tony DeAngelo $90,000 (3)
Hunter Shinkaruk $85,000 (2)
Shane Prince $85,000 (2)
Zach Sanford $82,500 (3)
Oskar Sundqvist $82,500 (2)
Ben Harpur $80,000 (2)
Quinton Howden $80,000 (1)
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)
Brandon Tanev $60,000 (1)
Total Farm Players22
Salary Commitment
Year 2018 : $1,724,917
Year 2019 : $1,509,917
Year 2020 : $647,500
Year 2021 : $132,500
Salary Average Commitment
Year 2018 : $430,667
Year 2019 : $430,667
Year 2020 : $215,750
Year 2021 : $132,500

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $80 - 5,662 - 94.36%
Level 2: 6000 - $50 - 5,615 - 93.58%
Level 3: 2000 - $30 - 1,915 - 95.76%
Level 4: 4000 - $25 - 3,691 - 92.27%
Luxury : 1000 - $175 - 948 - 94.82%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %17,830 - 93.84%
Average Income per Game$1,400,887
Year to Date Revenue$47,630,167

Expense

Pro Players Total Salaries$60,374,999
Farm Players Total Salaries$2,533,833
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$54,662,524
Farm Year To Date Expenses$1,908,621
Pro Salary Cap To Date$53,025,024
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,806,211
Pro Remaining Season Days29
Pro Expenses Per Days$389,844
Pro Estimated Expenses$11,305,476
Farm Remaining Season Days31
Farm Expenses Per Days$15,795
Farm Estimated Expenses$489,645
Estimated Season Expenses$11,795,121
Season Salary Cap$60,374,999
Estimate Under Maximum Salary Cap of $74,000,000$13,625,001
Estimate Over Minimum Salary Cap of $46,000,000 $14,374,999
Current Bank Account$1,775,805
Projected Bank Account-$213,105

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)
Trevor Lewis $4,000,000 (4)
Bryan Rust $3,500,000 (1)
Niklas Hjalmarsson $3,500,000 (4)
Philipp Grubauer $3,333,333 (4)
Josh Gorges $2,975,000 (1)
Adam Lowry $2,916,666 (2)
Toby Enstrom $2,100,000 (1)
Josh Anderson $1,850,000 (3)
Alex Killorn $1,800,000 (2)
Kyle Clifford $1,600,000 (4)
Radko Gudas $1,100,000 (2)
Pavel Zacha $975,000 (2)
Lawson Crouse $975,000 (3)
Christian Dvorak $975,000 (3)
Connor McDavid $975,000 (2)
Danton Heinen $850,000 (3)
Darren Archibald $650,000 (2)
Scott Harrington $400,000 (2)
Total Pro Players23
Salary Commitment
Year 2018 : $60,374,999
Year 2019 : $51,799,999
Year 2020 : $42,983,333
Year 2021 : $28,333,333
Salary Average Commitment
Year 2018 : $66,189,167
Year 2019 : $53,964,167
Year 2020 : $47,100,000
Year 2021 : $31,100,000
Salary Cap with 1 Way Contract
Year 2018 : $60,374,999
Year 2019 : $51,799,999
Year 2020 : $42,983,333
Year 2021 : $28,333,333

Farm Players Salaries

Jaromir Jagr $450,000 (1)
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)
Tage Thompson $92,500 (4)
Christoph Bertschy $90,000 (2)
Nick Paul $90,000 (2)
Jonny Brodzinski $87,500 (1)
Michael McCarron $87,500 (2)
Mark McNeill $86,333 (1)
Nikolay Goldobin $85,000 (2)
Sergey Tolchinsky $82,500 (2)
Dryden Hunt $81,750 (4)
Blake Pietila $75,000 (2)
Kalle Kossila $75,000 (2)
Maxim Mamin $73,250 (4)
Garrett Mitchell $70,000 (1)
Connor Brickley $65,000 (4)
Rocco Grimaldi $65,000 (2)
Beau Bennett $65,000 (4)
Martin Marincin $60,000 (1)
Joel Vermin $60,000 (1)
Tyler Wotherspoon $45,000 (2)
Total Farm Players25
Salary Commitment
Year 2018 : $2,533,833
Year 2019 : $1,450,000
Year 2020 : $655,000
Year 2021 : $535,000
Salary Average Commitment
Year 2018 : $1,810,000
Year 2019 : $1,053,667
Year 2020 : $797,500
Year 2021 : $797,500

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $82 - 5,771 - 96.18%
Level 2: 6000 - $52 - 5,760 - 95.99%
Level 3: 2000 - $35 - 1,880 - 94.02%
Level 4: 4000 - $22 - 3,747 - 93.68%
Luxury : 1000 - $185 - 946 - 94.62%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %18,104 - 95.28%
Average Income per Game$1,472,774
Year to Date Revenue$50,074,299

Expense

Pro Players Total Salaries$61,584,166
Farm Players Total Salaries$1,611,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,565,460
Farm Year To Date Expenses$1,315,333
Pro Salary Cap To Date$49,927,960
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,309,414
Pro Remaining Season Days29
Pro Expenses Per Days$397,401
Pro Estimated Expenses$11,524,629
Farm Remaining Season Days31
Farm Expenses Per Days$10,100
Farm Estimated Expenses$313,100
Estimated Season Expenses$11,837,729
Season Salary Cap$61,584,166
Estimate Under Maximum Salary Cap of $74,000,000$12,415,834
Estimate Over Minimum Salary Cap of $46,000,000 $15,584,166
Current Bank Account$15,304,735
Projected Bank Account$13,776,420

Pro Players Salaries

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

Farm Players Salaries

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

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,545 - 92.42%
Level 2: 6000 - $80 - 5,511 - 91.85%
Level 3: 2000 - $60 - 1,810 - 90.49%
Level 4: 4000 - $40 - 3,646 - 91.15%
Luxury : 1000 - $180 - 934 - 93.43%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %17,446 - 91.82%
Average Income per Game$1,435,550
Year to Date Revenue$48,808,709

Expense

Pro Players Total Salaries$47,365,000
Farm Players Total Salaries$1,310,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,400,355
Farm Year To Date Expenses$1,107,123
Pro Salary Cap To Date$45,762,855
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,048,852
Pro Remaining Season Days29
Pro Expenses Per Days$308,531
Pro Estimated Expenses$8,947,399
Farm Remaining Season Days31
Farm Expenses Per Days$8,241
Farm Estimated Expenses$255,471
Estimated Season Expenses$9,202,870
Season Salary Cap$47,365,000
Estimate Under Maximum Salary Cap of $74,000,000$26,635,000
Estimate Over Minimum Salary Cap of $46,000,000 $1,365,000
Current Bank Account$5,544,377
Projected Bank Account$6,390,359

Pro Players Salaries

Troy Brouwer $9,000,000 (2)
Ryan Miller (1 Way Contract) $7,500,000 (1)
Valtteri Filppula $5,750,000 (1)
Patrick Sharp $5,500,000 (2)
Brandon Manning $2,250,000 (4)
Alexander Petrovic $1,950,000 (4)
Matt Read $1,800,000 (4)
Matt Irwin $1,800,000 (3)
Vladislav Namestnikov $1,500,000 (2)
Joonas Donskoi $975,000 (1)
Jakub Jerabek $925,000 (4)
Dmitry Kulikov $900,000 (3)
Brendan Perlini $875,000 (2)
J.T. Compher $875,000 (3)
Slater Koekkoek $865,000 (3)
Casey Nelson $750,000 (1)
Aaron Dell $750,000 (2)
Markus Hannikainen $750,000 (2)
Jacob Josefson $700,000 (4)
Brendan Leipsic $650,000 (3)
Phil Varone $650,000 (4)
Brandon Pirri $650,000 (4)
Total Pro Players22
Salary Commitment
Year 2018 : $47,365,000
Year 2019 : $32,390,000
Year 2020 : $14,015,000
Year 2021 : $8,925,000
Salary Average Commitment
Year 2018 : $41,890,000
Year 2019 : $27,665,000
Year 2020 : $12,240,000
Year 2021 : $8,925,000
Salary Cap with 1 Way Contract
Year 2018 : $47,365,000
Year 2019 : $32,390,000
Year 2020 : $14,015,000
Year 2021 : $8,925,000

Farm Players Salaries

Mark Stuart $250,000 (1)
Jussi Jokinen $180,000 (3)
Boyd Gordon $120,000 (2)
Jeremy Smith $85,000 (2)
Emerson Etem $80,000 (1)
Dillon Simpson $75,000 (2)
Blake Speers $75,000 (2)
Joseph LaBate $75,000 (2)
Chris Wideman $70,000 (3)
Zack Mitchell $70,000 (2)
Brad Hunt $70,000 (1)
Petteri Lindbohm $65,000 (3)
Alexey Marchenko $50,000 (1)
Chad Ruhwedel $45,000 (2)
Total Farm Players14
Salary Commitment
Year 2018 : $1,310,000
Year 2019 : $860,000
Year 2020 : $315,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $888,167
Year 2019 : $426,500
Year 2020 : $245,000
Year 2021 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameJos Louis Arena
Level 1: 6000 - $82 - 5,858 - 97.64%
Level 2: 6000 - $51 - 5,332 - 88.87%
Level 3: 2000 - $32 - 1,898 - 94.92%
Level 4: 4000 - $23 - 3,761 - 94.02%
Luxury : 1000 - $175 - 971 - 97.11%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %17,820 - 93.79%
Average Income per Game$1,467,553
Year to Date Revenue$51,364,341

Expense

Pro Players Total Salaries$46,000,000
Farm Players Total Salaries$1,908,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,442,330
Farm Year To Date Expenses$1,838,264
Pro Salary Cap To Date$40,804,830
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,805,316
Pro Remaining Season Days29
Pro Expenses Per Days$300,000
Pro Estimated Expenses$8,700,000
Farm Remaining Season Days31
Farm Expenses Per Days$11,932
Farm Estimated Expenses$369,892
Estimated Season Expenses$9,069,892
Season Salary Cap$46,000,000
Estimate Under Maximum Salary Cap of $74,000,000$28,000,000
Estimate Over Minimum Salary Cap of $46,000,000 $0
Current Bank Account$19,665,520
Projected Bank Account$19,400,944

Pro Players Salaries

Brian Elliott $7,250,000 (2)
Derick Brassard $6,500,000 (4)
Jonathan Drouin $5,500,000 (4)
Nino Niederreiter $5,250,000 (1)
Sean Monahan $3,750,000 (3)
Cody Ceci $2,000,000 (3)
Morgan Rielly $2,000,000 (3)
Brock Nelson $1,800,000 (1)
Derrick Pouliot $1,100,000 (3)
Joel Armia $1,000,000 (2)
Jimmy Vesey $975,000 (2)
Jared McCann $975,000 (2)
Jake Virtanen $975,000 (2)
Brandon Carlo $950,000 (3)
Oskar Lindblom $925,000 (4)
Cedric Paquette $900,000 (2)
Jake McCabe $900,000 (3)
Ryan Hartman $875,000 (4)
Juuse Saros $850,000 (2)
Kerby Rychel $725,000 (4)
Joe Morrow $400,000 (2)
Mirco Mueller $400,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $46,000,000
Year 2019 : $38,950,000
Year 2020 : $25,625,000
Year 2021 : $14,525,000
Salary Average Commitment
Year 2018 : $35,054,167
Year 2019 : $28,904,167
Year 2020 : $19,263,334
Year 2021 : $14,525,000
Salary Cap with 1 Way Contract
Year 2018 : $46,000,000
Year 2019 : $38,950,000
Year 2020 : $25,625,000
Year 2021 : $14,525,000

Farm Players Salaries

Alexander Burmistrov $110,000 (1)
Pontus Aberg $97,500 (3)
Filip Chytil $92,500 (4)
Owen Tippett $92,500 (4)
Blake Hillman $92,500 (3)
Dylan Gambrell $92,500 (3)
Casey Mittelstadt $92,500 (4)
Laurent Dauphin $90,000 (2)
Rasmus Andersson $85,000 (3)
Alexandre Carrier $85,000 (3)
Dillon Heatherington $82,750 (4)
Michael Amadio $74,250 (2)
Matthew Highmore $74,250 (3)
Alex Formenton $74,250 (4)
Adin Hill $74,250 (4)
Samuel Girard $74,250 (4)
Christian Jaros $73,000 (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 Players24
Salary Commitment
Year 2018 : $1,908,000
Year 2019 : $1,733,000
Year 2020 : $1,391,250
Year 2021 : $726,000
Salary Average Commitment
Year 2018 : $1,193,000
Year 2019 : $1,128,000
Year 2020 : $1,053,750
Year 2021 : $726,000

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Center
Level 1: 6000 - $91 - 5,630 - 93.83%
Level 2: 6000 - $50 - 5,771 - 96.19%
Level 3: 2000 - $30 - 1,944 - 97.21%
Level 4: 4000 - $22 - 3,848 - 96.19%
Luxury : 1000 - $188 - 950 - 95.04%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %18,143 - 95.49%
Average Income per Game$1,444,496
Year to Date Revenue$50,557,365

Expense

Pro Players Total Salaries$61,910,000
Farm Players Total Salaries$746,200
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,381,507
Farm Year To Date Expenses$598,576
Pro Salary Cap To Date$49,744,007
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,666,977
Pro Remaining Season Days29
Pro Expenses Per Days$399,438
Pro Estimated Expenses$11,583,702
Farm Remaining Season Days31
Farm Expenses Per Days$4,760
Farm Estimated Expenses$147,560
Estimated Season Expenses$11,731,262
Season Salary Cap$61,910,000
Estimate Under Maximum Salary Cap of $74,000,000$12,090,000
Estimate Over Minimum Salary Cap of $46,000,000 $15,910,000
Current Bank Account$2,390,298
Projected Bank Account-$673,987

Pro Players Salaries

Marc-Andre Fleury $7,365,000 (2)
Justin Williams $6,000,000 (1)
Brian Gionta $5,500,000 (1)
Oliver Ekman-Larsson $5,500,000 (4)
Evgeny Kuznetsov $4,500,000 (1)
Filip Forsberg $4,500,000 (2)
Ryan Spooner $4,000,000 (4)
Michael Cammalleri $3,645,000 (1)
Lee Stempniak $3,100,000 (2)
Deryk Engelland $3,000,000 (1)
Oscar Klefbom $2,500,000 (2)
Jonathan Marchessault $2,000,000 (3)
Patrik Berglund $1,600,000 (1)
Darcy Kuemper $1,500,000 (3)
Markus Granlund $1,300,000 (2)
Chris Terry $1,100,000 (1)
Noah Hanifin $975,000 (2)
Oscar Fantenberg $925,000 (1)
Dennis Rasmussen $900,000 (3)
Miles Wood $825,000 (2)
Brett Lernout $700,000 (2)
Connor Carrick $475,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $61,910,000
Year 2019 : $35,640,000
Year 2020 : $13,900,000
Year 2021 : $9,500,000
Salary Average Commitment
Year 2018 : $44,621,667
Year 2019 : $24,126,667
Year 2020 : $11,150,000
Year 2021 : $9,500,000
Salary Cap with 1 Way Contract
Year 2018 : $61,910,000
Year 2019 : $35,640,000
Year 2020 : $13,900,000
Year 2021 : $9,500,000

Farm Players Salaries

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

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $83 - 5,660 - 94.33%
Level 2: 6000 - $52 - 5,767 - 96.12%
Level 3: 2000 - $30 - 1,805 - 90.26%
Level 4: 4000 - $25 - 3,391 - 84.78%
Luxury : 1000 - $176 - 971 - 97.06%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %17,595 - 92.60%
Average Income per Game$1,467,684
Year to Date Revenue$49,901,239

Expense

Pro Players Total Salaries$61,191,500
Farm Players Total Salaries$1,601,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,396,212
Farm Year To Date Expenses$1,360,015
Pro Salary Cap To Date$50,758,712
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,273,784
Pro Remaining Season Days29
Pro Expenses Per Days$394,947
Pro Estimated Expenses$11,453,463
Farm Remaining Season Days31
Farm Expenses Per Days$10,040
Farm Estimated Expenses$311,240
Estimated Season Expenses$11,764,703
Season Salary Cap$61,191,500
Estimate Under Maximum Salary Cap of $74,000,000$12,808,500
Estimate Over Minimum Salary Cap of $46,000,000 $15,191,500
Current Bank Account$6,891,626
Projected Bank Account$5,400,707

Pro Players Salaries

Jonathan Toews $6,000,000 (1)
Matt Duchene $6,000,000 (4)
Jeff Skinner $5,725,000 (1)
Alexander Radulov $5,000,000 (2)
Phil Kessel $4,800,000 (4)
John Carlson $3,750,000 (3)
Ryan McDonagh $3,750,000 (2)
Sam Reinhart $3,659,000 (4)
Ben Bishop (1 Way Contract) $3,500,000 (4)
Jack Johnson $3,000,000 (4)
Shea Weber $2,400,000 (1)
Dustin Brown $2,000,000 (2)
Mathieu Perreault $1,800,000 (1)
Mark Scheifele $1,800,000 (1)
Robin Lehner $1,500,000 (4)
Jimmy Hayes $1,500,000 (2)
Travis Hamonic $1,000,000 (3)
Mike Matheson $975,000 (2)
Sean Kuraly $900,000 (2)
Haydn Fleury $832,500 (4)
Kevan Miller $800,000 (1)
Jon Merrill $500,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $61,191,500
Year 2019 : $42,666,500
Year 2020 : $28,541,500
Year 2021 : $23,291,500
Salary Average Commitment
Year 2018 : $43,003,722
Year 2019 : $33,217,611
Year 2020 : $24,131,500
Year 2021 : $23,291,500
Salary Cap with 1 Way Contract
Year 2018 : $61,191,500
Year 2019 : $42,666,500
Year 2020 : $28,541,500
Year 2021 : $23,291,500

Farm Players Salaries

Ryan Garbutt $300,000 (1)
Adam Pardy $130,000 (1)
Alexander Nylander $97,500 (3)
Jack Roslovic $90,000 (3)
Dalton Prout $90,000 (2)
Jakob Forsbacka Karlsson $85,000 (3)
Andreas Johnsson $84,250 (2)
Gabriel Carlsson $82,500 (3)
Sergey Kalinin $80,000 (4)
Frederick Gaudreau $80,000 (2)
Eric Robinson $75,000 (3)
Freddie Hamilton $70,000 (1)
Ryan Johnston $70,000 (1)
Ken Appleby $69,000 (4)
Curtis Valk $68,250 (2)
Justin Holl $65,000 (1)
Erik Burgdoerfer $65,000 (2)
Total Farm Players17
Salary Commitment
Year 2018 : $1,601,500
Year 2019 : $966,500
Year 2020 : $579,000
Year 2021 : $149,000
Salary Average Commitment
Year 2018 : $970,278
Year 2019 : $412,611
Year 2020 : $149,000
Year 2021 : $149,000

FLYERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Arena
Level 1: 6000 - $75 - 5,746 - 95.77%
Level 2: 6000 - $47 - 5,592 - 93.19%
Level 3: 2000 - $28 - 1,677 - 83.83%
Level 4: 4000 - $20 - 3,088 - 77.21%
Luxury : 1000 - $160 - 885 - 88.51%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %16,988 - 89.41%
Average Income per Game$1,411,828
Year to Date Revenue$48,002,151

Expense

Pro Players Total Salaries$46,751,667
Farm Players Total Salaries$494,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,650,517
Farm Year To Date Expenses$564,249
Pro Salary Cap To Date$43,013,017
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,882,796
Pro Remaining Season Days29
Pro Expenses Per Days$304,698
Pro Estimated Expenses$8,836,242
Farm Remaining Season Days31
Farm Expenses Per Days$3,208
Farm Estimated Expenses$99,448
Estimated Season Expenses$8,935,690
Season Salary Cap$46,751,667
Estimate Under Maximum Salary Cap of $74,000,000$27,248,333
Estimate Over Minimum Salary Cap of $46,000,000 $751,667
Current Bank Account$20,297,826
Projected Bank Account$21,244,932

Pro Players Salaries

Vladimir Tarasenko $7,500,000 (4)
Aaron Ekblad $7,500,000 (4)
Victor Hedman $5,000,000 (3)
Nikita Kucherov $4,766,667 (2)
Chris Driedger $2,735,000 (3)
Lauri Korpikoski $2,500,000 (3)
Viktor Stalberg $2,500,000 (3)
Pierre-Edouard Bellemare $1,500,000 (2)
Drew Miller $1,500,000 (1)
Andrew Hammond $1,300,000 (1)
Andrew Desjardins $1,300,000 (2)
Brian Flynn $1,100,000 (1)
Adam Larsson $1,000,000 (1)
Philip Holm $925,000 (1)
Josh Jooris $900,000 (3)
Michael Dal Colle $832,500 (3)
Josh Archibald $800,000 (2)
Nicolas Roy $800,000 (4)
Anthony Cirelli $742,500 (4)
Jeff Glass $650,000 (2)
Duncan Siemens $450,000 (3)
Brian Lashoff $450,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $46,751,667
Year 2019 : $38,926,667
Year 2020 : $29,910,000
Year 2021 : $16,542,500
Salary Average Commitment
Year 2018 : $36,845,278
Year 2019 : $31,451,667
Year 2020 : $23,235,000
Year 2021 : $15,742,500
Salary Cap with 1 Way Contract
Year 2018 : $46,751,667
Year 2019 : $40,926,667
Year 2020 : $31,910,000
Year 2021 : $16,542,500

Farm Players Salaries

Corey Tropp $80,000 (2)
Matt Lorito $80,000 (3)
Taylor Leier $77,500 (2)
Sammy Blais $72,250 (3)
Ryan Murray $70,000 (3)
Maxime Lagace $65,000 (2)
Kyle Rau $50,000 (1)
Total Farm Players7
Salary Commitment
Year 2018 : $494,750
Year 2019 : $444,750
Year 2020 : $222,250
Year 2021 : $0
Salary Average Commitment
Year 2018 : $226,667
Year 2019 : $226,667
Year 2020 : $161,667
Year 2021 : $0

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Memorial Coliseum
Level 1: 6000 - $85 - 5,792 - 96.53%
Level 2: 6000 - $57 - 5,590 - 93.16%
Level 3: 2000 - $35 - 1,941 - 97.04%
Level 4: 4000 - $29 - 3,329 - 83.22%
Luxury : 1000 - $177 - 950 - 95.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %17,601 - 92.64%
Average Income per Game$1,464,608
Year to Date Revenue$49,796,673

Expense

Pro Players Total Salaries$46,617,500
Farm Players Total Salaries$2,800,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,030,303
Farm Year To Date Expenses$1,562,465
Pro Salary Cap To Date$43,392,803
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,252,256
Pro Remaining Season Days29
Pro Expenses Per Days$303,859
Pro Estimated Expenses$8,811,911
Farm Remaining Season Days31
Farm Expenses Per Days$17,438
Farm Estimated Expenses$540,578
Estimated Season Expenses$9,352,489
Season Salary Cap$46,617,500
Estimate Under Maximum Salary Cap of $74,000,000$27,382,500
Estimate Over Minimum Salary Cap of $46,000,000 $617,500
Current Bank Account$5,737,184
Projected Bank Account$6,636,951

Pro Players Salaries

Frans Nielsen $6,500,000 (2)
Andy Greene $4,000,000 (2)
Nick Holden $3,750,000 (4)
Ryan Nugent-Hopkins $3,750,000 (1)
Jay Beagle $3,000,000 (3)
Leo Komarov $3,000,000 (1)
Trevor Daley $2,500,000 (2)
Trevor van Riemsdyk $2,300,000 (4)
Andrew MacDonald $2,100,000 (3)
John Moore $2,000,000 (3)
Nick Bonino $1,600,000 (1)
Sean Couturier $1,600,000 (1)
Antti Raanta $1,600,000 (2)
Ryan Strome $1,500,000 (2)
Anton Khudobin $1,500,000 (3)
Colton Sceviour $1,400,000 (1)
Travis Konecny $975,000 (3)
Jake Guentzel $950,000 (3)
Anthony Beauvillier $875,000 (3)
Alex DeBrincat $742,500 (4)
Kevin Connauton $500,000 (3)
Scott Mayfield $475,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $46,617,500
Year 2019 : $35,267,500
Year 2020 : $18,692,500
Year 2021 : $6,792,500
Salary Average Commitment
Year 2018 : $34,086,388
Year 2019 : $28,864,166
Year 2020 : $14,075,833
Year 2021 : $6,792,500
Salary Cap with 1 Way Contract
Year 2018 : $46,617,500
Year 2019 : $35,267,500
Year 2020 : $18,692,500
Year 2021 : $6,792,500

Farm Players Salaries

Mike Smith $725,000 (1)
Drew Stafford $540,000 (2)
Brian Gibbons $400,000 (3)
Torrey Mitchell $160,000 (2)
Cody McLeod $110,000 (1)
Anton Forsberg $110,000 (2)
Dylan Strome $97,500 (3)
MacKenzie Weegar $85,000 (2)
Jean-Sebastien Dea $85,000 (2)
Nelson Nogier $85,000 (3)
Danny O'Regan $85,000 (2)
Michael Kapla $85,000 (3)
Matt Benning $85,000 (2)
Christopher DiDomenico $75,000 (2)
Evan McEneny $72,500 (3)
Total Farm Players15
Salary Commitment
Year 2018 : $2,800,000
Year 2019 : $1,965,000
Year 2020 : $740,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,093,000
Year 2019 : $1,258,000
Year 2020 : $400,000
Year 2021 : $0

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $78 - 6,104 - 87.20%
Level 2: 7000 - $46 - 6,115 - 87.36%
Level 3: 3000 - $24 - 2,129 - 70.98%
Level 4: 4700 - $22 - 4,112 - 87.49%
Luxury : 1300 - $166 - 1,030 - 79.25%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %19,491 - 84.74%
Average Income per Game$1,551,444
Year to Date Revenue$54,300,547

Expense

Pro Players Total Salaries$73,540,000
Farm Players Total Salaries$1,046,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,827,625
Farm Year To Date Expenses$915,363
Pro Salary Cap To Date$56,190,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,308,665
Pro Remaining Season Days29
Pro Expenses Per Days$472,125
Pro Estimated Expenses$13,691,625
Farm Remaining Season Days31
Farm Expenses Per Days$6,616
Farm Estimated Expenses$205,096
Estimated Season Expenses$13,896,721
Season Salary Cap$73,540,000
Estimate Under Maximum Salary Cap of $74,000,000$460,000
Estimate Over Minimum Salary Cap of $46,000,000 $27,540,000
Current Bank Account$2,572,214
Projected Bank Account-$2,015,842

Pro Players Salaries

Jamie Benn $7,500,000 (2)
Henrik Lundqvist $7,000,000 (2)
Anze Kopitar $6,850,000 (4)
Ryan Suter $6,000,000 (1)
Patric Hornqvist $5,750,000 (4)
Patrick Marleau $5,040,000 (1)
Drew Doughty $5,000,000 (3)
Ron Hainsey $5,000,000 (1)
Matt Niskanen $4,750,000 (3)
Viktor Arvidsson $4,250,000 (2)
Anton Stralman $3,750,000 (3)
Micheal Ferland $1,750,000 (1)
Alexandre Burrows $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
Matt Murray $975,000 (2)
Mitchell Marner $975,000 (3)
Mikko Rantanen $975,000 (2)
Mathew Barzal $975,000 (3)
Brayden Point $900,000 (3)
Nikita Zadorov $800,000 (3)
Jake Dotchin $700,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $73,540,000
Year 2019 : $52,300,000
Year 2020 : $30,900,000
Year 2021 : $13,750,000
Salary Average Commitment
Year 2018 : $55,692,778
Year 2019 : $35,041,667
Year 2020 : $23,175,000
Year 2021 : $13,750,000
Salary Cap with 1 Way Contract
Year 2018 : $73,540,000
Year 2019 : $52,300,000
Year 2020 : $30,900,000
Year 2021 : $13,750,000

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)
David Rittich $90,000 (2)
Brendan Lemieux $89,250 (4)
Gustav Olofsson $87,500 (2)
Vinnie Hinostroza $77,500 (2)
Matt Grzelcyk $75,000 (3)
Total Farm Players11
Salary Commitment
Year 2018 : $1,046,750
Year 2019 : $1,046,750
Year 2020 : $551,750
Year 2021 : $89,250
Salary Average Commitment
Year 2018 : $603,500
Year 2019 : $603,500
Year 2020 : $281,750
Year 2021 : $89,250

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $80 - 4,886 - 81.44%
Level 2: 6000 - $45 - 5,774 - 96.23%
Level 3: 2000 - $27 - 1,921 - 96.05%
Level 4: 4000 - $18 - 3,835 - 95.88%
Luxury : 1000 - $168 - 841 - 84.14%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %17,257 - 90.83%
Average Income per Game$1,360,322
Year to Date Revenue$47,611,277

Expense

Pro Players Total Salaries$51,052,500
Farm Players Total Salaries$982,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,043,420
Farm Year To Date Expenses$823,209
Pro Salary Cap To Date$41,405,920
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,161,933
Pro Remaining Season Days29
Pro Expenses Per Days$331,578
Pro Estimated Expenses$9,615,762
Farm Remaining Season Days31
Farm Expenses Per Days$6,219
Farm Estimated Expenses$192,789
Estimated Season Expenses$9,808,551
Season Salary Cap$51,052,500
Estimate Under Maximum Salary Cap of $74,000,000$22,947,500
Estimate Over Minimum Salary Cap of $46,000,000 $5,052,500
Current Bank Account$14,039,502
Projected Bank Account$12,392,884

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)
Pavel Buchnevich $975,000 (3)
Tyler Bertuzzi $975,000 (3)
Brandon Montour $950,000 (3)
Vladimir Sobotka $950,000 (2)
Nolan Patrick $925,000 (4)
Connor Hellebuyck $925,000 (2)
Ondrej Kase $850,000 (3)
Jujhar Khaira $800,000 (2)
Nick Shore $800,000 (2)
Olli Maatta $700,000 (3)
Colin Miller $602,500 (2)
Total Pro Players24
Salary Commitment
Year 2018 : $51,052,500
Year 2019 : $29,752,500
Year 2020 : $14,700,000
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 : $51,052,500
Year 2019 : $32,752,500
Year 2020 : $14,700,000
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 - 5,608 - 93.46%
Level 2: 6000 - $45 - 5,533 - 92.22%
Level 3: 2000 - $24 - 1,907 - 95.36%
Level 4: 4000 - $16 - 3,785 - 94.63%
Luxury : 1000 - $165 - 936 - 93.59%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %17,770 - 93.52%
Average Income per Game$1,402,932
Year to Date Revenue$49,102,605

Expense

Pro Players Total Salaries$46,850,000
Farm Players Total Salaries$3,268,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,642,790
Farm Year To Date Expenses$2,695,639
Pro Salary Cap To Date$38,005,290
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,417,589
Pro Remaining Season Days29
Pro Expenses Per Days$305,312
Pro Estimated Expenses$8,854,048
Farm Remaining Season Days31
Farm Expenses Per Days$20,329
Farm Estimated Expenses$630,199
Estimated Season Expenses$9,484,247
Season Salary Cap$46,850,000
Estimate Under Maximum Salary Cap of $74,000,000$27,150,000
Estimate Over Minimum Salary Cap of $46,000,000 $850,000
Current Bank Account$47,139,218
Projected Bank Account$46,072,560

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)
Jacob de la Rose $900,000 (4)
Dmitrij Jaskin $900,000 (1)
Chandler Stephenson $875,000 (2)
Fredrik Claesson $875,000 (2)
Steven Santini $750,000 (2)
Joe Hicketts $650,000 (4)
Matt Bartkowski $600,000 (1)
Anthony Bitetto $500,000 (3)
Aaron Ness $400,000 (3)
Total Pro Players25
Salary Commitment
Year 2018 : $46,850,000
Year 2019 : $27,200,000
Year 2020 : $17,150,000
Year 2021 : $7,350,000
Salary Average Commitment
Year 2018 : $40,733,611
Year 2019 : $23,897,500
Year 2020 : $16,855,000
Year 2021 : $7,350,000
Salary Cap with 1 Way Contract
Year 2018 : $46,850,000
Year 2019 : $27,200,000
Year 2020 : $17,150,000
Year 2021 : $7,350,000

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)
Ben Street $120,000 (4)
Trevor Smith $120,000 (3)
Vinni Lettieri $92,500 (4)
Henrik Borgstrom $92,500 (4)
Morgan Klimchuk $83,250 (4)
Harri Sateri $75,000 (3)
Evan Rodrigues $75,000 (2)
Curtis McKenzie $75,000 (4)
Tanner Kero $75,000 (1)
J-F Berube $70,000 (1)
Louie Belpedio $65,000 (3)
Kyle Criscuolo $65,000 (1)
Ty Rattie $40,000 (2)
Total Farm Players23
Salary Commitment
Year 2018 : $3,268,250
Year 2019 : $1,948,250
Year 2020 : $1,433,250
Year 2021 : $753,250
Salary Average Commitment
Year 2018 : $2,720,500
Year 2019 : $1,605,500
Year 2020 : $1,128,250
Year 2021 : $753,250

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Center
Level 1: 6000 - $80 - 5,662 - 94.37%
Level 2: 6000 - $50 - 5,620 - 93.67%
Level 3: 2000 - $33 - 1,632 - 81.62%
Level 4: 4000 - $19 - 3,771 - 94.27%
Luxury : 1000 - $171 - 956 - 95.61%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %17,642 - 92.85%
Average Income per Game$1,453,829
Year to Date Revenue$49,430,169

Expense

Pro Players Total Salaries$73,313,333
Farm Players Total Salaries$504,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,033,743
Farm Year To Date Expenses$366,024
Pro Salary Cap To Date$59,396,243
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,176,800
Pro Remaining Season Days29
Pro Expenses Per Days$470,708
Pro Estimated Expenses$13,650,532
Farm Remaining Season Days31
Farm Expenses Per Days$3,269
Farm Estimated Expenses$101,339
Estimated Season Expenses$13,751,871
Season Salary Cap$73,313,333
Estimate Under Maximum Salary Cap of $74,000,000$686,667
Estimate Over Minimum Salary Cap of $46,000,000 $27,313,333
Current Bank Account$1,302,658
Projected Bank Account-$2,272,413

Pro Players Salaries

Ryan O'Reilly $7,500,000 (4)
Evgeni Malkin $7,500,000 (3)
Pekka Rinne $7,500,000 (1)
Rick Nash $6,750,000 (1)
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)
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)
Tyler Pitlick $1,000,000 (1)
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 : $73,313,333
Year 2019 : $52,113,333
Year 2020 : $35,913,333
Year 2021 : $20,213,333
Salary Average Commitment
Year 2018 : $57,441,666
Year 2019 : $43,191,666
Year 2020 : $31,313,333
Year 2021 : $20,213,333
Salary Cap with 1 Way Contract
Year 2018 : $73,313,333
Year 2019 : $52,113,333
Year 2020 : $35,913,333
Year 2021 : $20,213,333

Farm Players Salaries

Antoine Bibeau $97,500 (3)
Nicholas Merkley $92,500 (4)
Sonny Milano $87,500 (2)
Tanner Richard $85,000 (2)
Ashton Sautner $72,000 (3)
Mitch Callahan $70,000 (1)
Total Farm Players6
Salary Commitment
Year 2018 : $504,500
Year 2019 : $434,500
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 - 4,098 - 68.30%
Level 2: 6000 - $66 - 3,685 - 61.41%
Level 3: 2000 - $38 - 1,270 - 63.48%
Level 4: 4000 - $24 - 2,753 - 68.81%
Luxury : 1000 - $192 - 734 - 73.44%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %12,540 - 66.00%
Average Income per Game$1,316,032
Year to Date Revenue$46,061,113

Expense

Pro Players Total Salaries$66,355,000
Farm Players Total Salaries$1,058,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,079,844
Farm Year To Date Expenses$889,995
Pro Salary Cap To Date$53,442,344
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,896,191
Pro Remaining Season Days29
Pro Expenses Per Days$427,219
Pro Estimated Expenses$12,389,351
Farm Remaining Season Days31
Farm Expenses Per Days$6,685
Farm Estimated Expenses$207,235
Estimated Season Expenses$12,596,586
Season Salary Cap$66,355,000
Estimate Under Maximum Salary Cap of $74,000,000$7,645,000
Estimate Over Minimum Salary Cap of $46,000,000 $20,355,000
Current Bank Account-$480,021
Projected Bank Account-$5,180,416

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)
Luca Sbisa $2,000,000 (3)
Matt Dumba $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)
Ben Chiarot $1,400,000 (4)
Jesper Fast $1,300,000 (1)
Anthony Mantha $950,000 (2)
Laurent Brossoit $900,000 (2)
Sven Baertschi $900,000 (1)
Brady Skjei $775,000 (2)
Jesper Bratt $732,500 (4)
Total Pro Players24
Salary Commitment
Year 2018 : $66,355,000
Year 2019 : $44,455,000
Year 2020 : $35,120,000
Year 2021 : $24,682,500
Salary Average Commitment
Year 2018 : $52,518,611
Year 2019 : $36,689,167
Year 2020 : $29,320,000
Year 2021 : $24,682,500
Salary Cap with 1 Way Contract
Year 2018 : $66,355,000
Year 2019 : $44,455,000
Year 2020 : $35,120,000
Year 2021 : $24,682,500

Farm Players Salaries

Eddie Lack $375,000 (1)
Noah Juulsen $92,500 (4)
Marco Scandella $90,000 (3)
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 : $1,058,000
Year 2019 : $563,000
Year 2020 : $310,000
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 - $82 - 5,096 - 84.93%
Level 2: 6000 - $51 - 5,700 - 95.00%
Level 3: 2000 - $32 - 1,694 - 84.71%
Level 4: 4000 - $22 - 3,169 - 79.21%
Luxury : 1000 - $171 - 948 - 94.77%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %16,606 - 87.40%
Average Income per Game$1,387,930
Year to Date Revenue$48,577,547

Expense

Pro Players Total Salaries$55,700,000
Farm Players Total Salaries$842,800
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,815,278
Farm Year To Date Expenses$734,590
Pro Salary Cap To Date$45,177,778
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,327,579
Pro Remaining Season Days29
Pro Expenses Per Days$360,625
Pro Estimated Expenses$10,458,125
Farm Remaining Season Days31
Farm Expenses Per Days$5,357
Farm Estimated Expenses$166,067
Estimated Season Expenses$10,624,192
Season Salary Cap$55,700,000
Estimate Under Maximum Salary Cap of $74,000,000$18,300,000
Estimate Over Minimum Salary Cap of $46,000,000 $9,700,000
Current Bank Account$16,335,984
Projected Bank Account$14,039,371

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)
Dougie Hamilton $3,000,000 (2)
Nathan MacKinnon $3,000,000 (3)
John Mitchell $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)
Markus Nutivaara $850,000 (3)
Jordan Nolan $600,000 (3)
Total Pro Players23
Salary Commitment
Year 2018 : $55,700,000
Year 2019 : $42,250,000
Year 2020 : $27,675,000
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 : $55,700,000
Year 2019 : $42,250,000
Year 2020 : $27,675,000
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)
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 Players11
Salary Commitment
Year 2018 : $842,800
Year 2019 : $712,800
Year 2020 : $305,000
Year 2021 : $62,500
Salary Average Commitment
Year 2018 : $441,300
Year 2019 : $375,300
Year 2020 : $127,500
Year 2021 : $62,500

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $74 - 5,761 - 96.02%
Level 2: 6000 - $46 - 5,724 - 95.40%
Level 3: 2000 - $29 - 1,637 - 81.84%
Level 4: 4000 - $17 - 3,796 - 94.91%
Luxury : 1000 - $166 - 959 - 95.88%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %17,877 - 94.09%
Average Income per Game$1,430,621
Year to Date Revenue$50,071,720

Expense

Pro Players Total Salaries$64,092,500
Farm Players Total Salaries$2,196,417
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,927,015
Farm Year To Date Expenses$1,686,829
Pro Salary Cap To Date$52,289,515
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,583,723
Pro Remaining Season Days29
Pro Expenses Per Days$413,078
Pro Estimated Expenses$11,979,262
Farm Remaining Season Days31
Farm Expenses Per Days$13,712
Farm Estimated Expenses$425,072
Estimated Season Expenses$12,404,334
Season Salary Cap$64,092,500
Estimate Under Maximum Salary Cap of $74,000,000$9,907,500
Estimate Over Minimum Salary Cap of $46,000,000 $18,092,500
Current Bank Account-$2,259,962
Projected Bank Account-$6,080,573

Pro Players Salaries

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

Farm Players Salaries

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

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $75 - 5,733 - 95.55%
Level 2: 6000 - $50 - 4,699 - 78.31%
Level 3: 2000 - $28 - 1,736 - 86.79%
Level 4: 4000 - $20 - 3,151 - 78.77%
Luxury : 1000 - $160 - 966 - 96.60%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %16,284 - 85.71%
Average Income per Game$1,388,867
Year to Date Revenue$48,610,333

Expense

Pro Players Total Salaries$46,566,666
Farm Players Total Salaries$531,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,862,828
Farm Year To Date Expenses$340,977
Pro Salary Cap To Date$52,225,328
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,333,200
Pro Remaining Season Days29
Pro Expenses Per Days$303,542
Pro Estimated Expenses$8,802,718
Farm Remaining Season Days31
Farm Expenses Per Days$3,432
Farm Estimated Expenses$106,392
Estimated Season Expenses$8,909,110
Season Salary Cap$46,566,666
Estimate Under Maximum Salary Cap of $74,000,000$27,433,334
Estimate Over Minimum Salary Cap of $46,000,000 $566,666
Current Bank Account$8,831,853
Projected Bank Account$8,255,943

Pro Players Salaries

Mikael Granlund $5,750,000 (4)
Damon Severson $4,166,666 (4)
Jannik Hansen $4,000,000 (3)
Jimmy Howard (1 Way Contract) $3,750,000 (2)
Tyson Barrie $3,500,000 (1)
Marcus Johansson $3,000,000 (3)
Anders Lee $2,500,000 (3)
Chris Neil $2,250,000 (1)
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)
Tanner Pearson $1,300,000 (1)
Zemgus Girgensons $1,100,000 (3)
Brenden Dillon $1,000,000 (3)
Colton Parayko $975,000 (2)
Frank Vatrano $950,000 (2)
Alex Tuch $850,000 (3)
Blake Coleman $650,000 (1)
Scott Laughton $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $46,566,666
Year 2019 : $38,266,666
Year 2020 : $27,566,666
Year 2021 : $11,416,666
Salary Average Commitment
Year 2018 : $28,843,888
Year 2019 : $24,746,944
Year 2020 : $19,171,944
Year 2021 : $11,416,666
Salary Cap with 1 Way Contract
Year 2018 : $46,566,666
Year 2019 : $38,266,666
Year 2020 : $27,566,666
Year 2021 : $11,416,666

Farm Players Salaries

Josh Leivo $110,000 (2)
Brett Kulak $90,000 (3)
Matt Nieto $90,000 (2)
Joonas Korpisalo $87,500 (2)
Alexandar Georgiev $79,250 (4)
Sami Niku $74,250 (4)
Total Farm Players6
Salary Commitment
Year 2018 : $531,000
Year 2019 : $531,000
Year 2020 : $243,500
Year 2021 : $153,500
Salary Average Commitment
Year 2018 : $398,667
Year 2019 : $398,667
Year 2020 : $243,500
Year 2021 : $153,500

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameCompaq Center
Level 1: 6000 - $85 - 5,160 - 86.00%
Level 2: 6000 - $60 - 4,048 - 67.46%
Level 3: 2000 - $34 - 1,325 - 66.23%
Level 4: 4000 - $23 - 3,323 - 83.07%
Luxury : 1000 - $176 - 864 - 86.41%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %14,719 - 77.47%
Average Income per Game$1,359,341
Year to Date Revenue$46,217,604

Expense

Pro Players Total Salaries$68,303,333
Farm Players Total Salaries$1,555,079
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$54,631,145
Farm Year To Date Expenses$1,246,469
Pro Salary Cap To Date$52,993,645
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,515,389
Pro Remaining Season Days29
Pro Expenses Per Days$439,396
Pro Estimated Expenses$12,742,484
Farm Remaining Season Days31
Farm Expenses Per Days$9,754
Farm Estimated Expenses$302,374
Estimated Season Expenses$13,044,858
Season Salary Cap$68,303,333
Estimate Under Maximum Salary Cap of $74,000,000$5,696,667
Estimate Over Minimum Salary Cap of $46,000,000 $22,303,333
Current Bank Account$3,352,936
Projected Bank Account-$176,533

Pro Players Salaries

Joe Pavelski $8,755,000 (2)
Henrik Sedin $7,055,000 (1)
Jason Spezza $6,750,000 (1)
Jonathan Quick $6,750,000 (3)
Ryan Kesler $6,250,000 (1)
Brent Seabrook $5,000,000 (1)
Dion Phaneuf $4,500,000 (1)
Erik Johnson $3,500,000 (1)
Riley Sheahan $2,100,000 (4)
Tim Schaller $1,900,000 (4)
Dominic Moore $1,805,000 (1)
Elias Lindholm $1,700,000 (3)
Louis Domingue $1,700,000 (1)
Reilly Smith $1,600,000 (3)
Nikolaj Ehlers $975,000 (2)
Zach Werenski $975,000 (3)
Ryan Pulock $975,000 (2)
Radek Faksa $975,000 (2)
Patrik Laine $975,000 (3)
Andreas Athanasiou $900,000 (2)
Mark Borowiecki $900,000 (3)
Derek Forbort $863,333 (1)
Andreas Martinsen $700,000 (3)
Ian Cole $700,000 (2)
Total Pro Players24
Salary Commitment
Year 2018 : $68,303,333
Year 2019 : $30,880,000
Year 2020 : $17,600,000
Year 2021 : $4,000,000
Salary Average Commitment
Year 2018 : $50,128,888
Year 2019 : $17,327,222
Year 2020 : $7,147,222
Year 2021 : $4,000,000
Salary Cap with 1 Way Contract
Year 2018 : $68,303,333
Year 2019 : $30,880,000
Year 2020 : $17,600,000
Year 2021 : $4,000,000

Farm Players Salaries

Steve Ott $200,000 (1)
Sven Andrighetto $130,000 (2)
David Booth $120,500 (1)
Mikhail Grigorenko $100,000 (2)
Jakob Chychrun $97,500 (3)
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)
Brock McGinn $80,000 (2)
Pheonix Copley $70,000 (1)
Kurtis Gabriel $66,667 (2)
Justin Dowling $65,000 (4)
Cody Goloubef $45,000 (2)
Liam O'Brien $45,000 (3)
Total Farm Players17
Salary Commitment
Year 2018 : $1,555,079
Year 2019 : $1,084,079
Year 2020 : $662,412
Year 2021 : $252,500
Salary Average Commitment
Year 2018 : $1,067,024
Year 2019 : $666,024
Year 2020 : $339,912
Year 2021 : $252,500

ST-LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - $75 - 5,651 - 94.19%
Level 2: 6000 - $41 - 5,724 - 95.40%
Level 3: 2000 - $25 - 1,913 - 95.63%
Level 4: 4000 - $17 - 3,781 - 94.53%
Luxury : 1000 - $163 - 944 - 94.37%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %18,013 - 94.80%
Average Income per Game$1,377,435
Year to Date Revenue$46,832,780

Expense

Pro Players Total Salaries$51,616,666
Farm Players Total Salaries$1,247,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,714,874
Farm Year To Date Expenses$904,997
Pro Salary Cap To Date$46,077,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,642,043
Pro Remaining Season Days29
Pro Expenses Per Days$335,104
Pro Estimated Expenses$9,718,016
Farm Remaining Season Days31
Farm Expenses Per Days$7,852
Farm Estimated Expenses$243,412
Estimated Season Expenses$9,961,428
Season Salary Cap$51,616,666
Estimate Under Maximum Salary Cap of $74,000,000$22,383,334
Estimate Over Minimum Salary Cap of $46,000,000 $5,616,666
Current Bank Account$2,059,201
Projected Bank Account$1,739,816

Pro Players Salaries

David Pastrnak $6,666,666 (4)
Brayden Schenn $5,125,000 (4)
Kris Versteeg $5,000,000 (3)
Alex Goligoski $4,700,000 (2)
Antoine Vermette $4,500,000 (1)
Jacob Trouba $3,500,000 (3)
Nikolay Kulemin $3,500,000 (3)
Jaccob Slavin $3,000,000 (3)
Adam McQuaid $2,500,000 (3)
Connor Murphy $2,000,000 (2)
Matt Beleskey $1,500,000 (1)
Keith Kinkaid $1,400,000 (1)
Chris Wagner $1,250,000 (4)
Joakim Nordstrom $1,100,000 (1)
Jordan Martinook $1,100,000 (1)
Brendan Smith $800,000 (1)
Seth Griffith $800,000 (2)
Justin Bailey $800,000 (2)
Christian Folin $800,000 (4)
Marek Mazanec $650,000 (4)
Luke Witkowski $475,000 (3)
Justin Falk $450,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $51,616,666
Year 2019 : $40,766,666
Year 2020 : $32,466,666
Year 2021 : $14,491,666
Salary Average Commitment
Year 2018 : $29,629,695
Year 2019 : $22,743,667
Year 2020 : $16,421,167
Year 2021 : $1,825,000
Salary Cap with 1 Way Contract
Year 2018 : $51,616,666
Year 2019 : $40,766,666
Year 2020 : $32,466,666
Year 2021 : $14,491,666

Farm Players Salaries

Kasperi Kapanen $95,000 (2)
Gabriel Bourque $95,000 (4)
John Quenneville $95,000 (3)
Matthew Peca $90,000 (1)
Klas Dahlbeck $85,000 (4)
Ryan White $80,000 (1)
Rob O'Gara $75,000 (2)
Dan Renouf $70,000 (2)
Scott Foster $70,000 (1)
Jack Rodewald $69,000 (3)
Colby Cave $68,000 (4)
Rinat Valiev $65,000 (3)
Travis Boyd $65,000 (3)
Nathan Walker $65,000 (3)
Dylan McIlrath $60,000 (1)
Casey Bailey $50,000 (1)
Paul Carey $50,000 (1)
Total Farm Players17
Salary Commitment
Year 2018 : $1,247,000
Year 2019 : $847,000
Year 2020 : $607,000
Year 2021 : $248,000
Salary Average Commitment
Year 2018 : $600,944
Year 2019 : $463,111
Year 2020 : $463,111
Year 2021 : $264,111

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - $80 - 5,557 - 92.61%
Level 2: 6000 - $45 - 5,739 - 95.65%
Level 3: 2000 - $30 - 1,819 - 90.94%
Level 4: 4000 - $20 - 3,540 - 88.51%
Luxury : 1000 - $170 - 933 - 93.31%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %17,588 - 92.57%
Average Income per Game$1,410,292
Year to Date Revenue$47,949,937

Expense

Pro Players Total Salaries$68,550,000
Farm Players Total Salaries$2,246,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,046,935
Farm Year To Date Expenses$1,514,380
Pro Salary Cap To Date$53,409,435
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,872,046
Pro Remaining Season Days29
Pro Expenses Per Days$440,938
Pro Estimated Expenses$12,787,202
Farm Remaining Season Days31
Farm Expenses Per Days$14,023
Farm Estimated Expenses$434,713
Estimated Season Expenses$13,221,915
Season Salary Cap$68,550,000
Estimate Under Maximum Salary Cap of $74,000,000$5,450,000
Estimate Over Minimum Salary Cap of $46,000,000 $22,550,000
Current Bank Account-$588,527
Projected Bank Account-$3,938,396

Pro Players Salaries

Ryan Getzlaf $7,950,000 (2)
David Krejci $7,000,000 (2)
Devan Dubnyk $6,750,000 (1)
Dustin Byfuglien $6,500,000 (3)
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)
Erik Haula $2,750,000 (4)
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)
Luke Glendening $1,300,000 (2)
Jamie McGinn $1,300,000 (1)
Melker Karlsson $1,200,000 (3)
Riley Nash $1,200,000 (2)
Brian Dumoulin $900,000 (1)
Devin Shore $600,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $68,550,000
Year 2019 : $49,000,000
Year 2020 : $16,300,000
Year 2021 : $4,500,000
Salary Average Commitment
Year 2018 : $48,535,000
Year 2019 : $38,339,722
Year 2020 : $14,028,611
Year 2021 : $4,500,000
Salary Cap with 1 Way Contract
Year 2018 : $68,550,000
Year 2019 : $49,000,000
Year 2020 : $16,300,000
Year 2021 : $4,500,000

Farm Players Salaries

Craig Anderson $645,000 (1)
Erik Gustafsson $120,000 (1)
Scott Wilson $105,000 (1)
Alex Iafallo $92,500 (3)
Denis Malgin $90,000 (2)
Alan Quine $90,000 (2)
Nicholas Baptiste $90,000 (3)
Charlie Lindgren $90,000 (2)
Travis Sanheim $83,250 (4)
Jason Dickinson $80,000 (2)
Janne Kuokkanen $79,250 (4)
Justin Kloos $79,250 (3)
Marek Hrivik $75,000 (1)
Dean Kukan $72,500 (2)
Trevor Carrick $70,000 (3)
Joseph Blandisi $70,000 (2)
Iiro Pakarinen $70,000 (1)
Alexandre Grenier $70,000 (1)
Tim Heed $65,000 (4)
Gabriel Dumont $65,000 (4)
Michael Sgarbossa $45,000 (1)
Total Farm Players21
Salary Commitment
Year 2018 : $2,246,750
Year 2019 : $1,116,750
Year 2020 : $624,250
Year 2021 : $292,500
Salary Average Commitment
Year 2018 : $1,703,750
Year 2019 : $741,250
Year 2020 : $609,250
Year 2021 : $292,500

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $84 - 5,812 - 96.87%
Level 2: 6000 - $52 - 5,748 - 95.79%
Level 3: 2000 - $34 - 1,934 - 96.68%
Level 4: 4000 - $21 - 3,832 - 95.80%
Luxury : 1000 - $173 - 959 - 95.94%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %18,285 - 96.24%
Average Income per Game$1,496,809
Year to Date Revenue$50,891,496

Expense

Pro Players Total Salaries$69,984,000
Farm Players Total Salaries$2,380,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,253,817
Farm Year To Date Expenses$1,664,178
Pro Salary Cap To Date$54,616,317
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,477,661
Pro Remaining Season Days29
Pro Expenses Per Days$449,900
Pro Estimated Expenses$13,047,100
Farm Remaining Season Days31
Farm Expenses Per Days$14,846
Farm Estimated Expenses$460,226
Estimated Season Expenses$13,507,326
Season Salary Cap$69,984,000
Estimate Under Maximum Salary Cap of $74,000,000$4,016,000
Estimate Over Minimum Salary Cap of $46,000,000 $23,984,000
Current Bank Account-$2,454,614
Projected Bank Account-$5,484,279

Pro Players Salaries

Henrik Zetterberg $6,775,000 (1)
Claude Giroux $5,750,000 (1)
Steven Stamkos $5,500,000 (3)
Nick Foligno $5,500,000 (1)
Thomas Vanek $5,500,000 (2)
Kyle Palmieri $4,650,000 (4)
John Gibson $4,500,000 (3)
Brooks Orpik $4,000,000 (1)
Ryan Ellis $3,750,000 (3)
David Savard $3,500,000 (3)
Phillip Danault $3,084,000 (2)
Marc Methot $2,500,000 (1)
Nate Schmidt $2,225,000 (4)
James van Riemsdyk $2,000,000 (2)
Gustav Nyquist $2,000,000 (3)
Richard Bachman (1 Way Contract) $1,400,000 (3)
-1 Way Contract Salary Cap : $1,400,000
Patrick Maroon $1,400,000 (1)
Zack Kassian $1,300,000 (3)
Marcus Foligno $1,200,000 (1)
Devante Smith-Pelly $1,100,000 (1)
Zane McIntyre $900,000 (2)
Boo Nieves $750,000 (1)
Brayden McNabb $700,000 (3)
Total Pro Players23
Salary Commitment
Year 2018 : $69,984,000
Year 2019 : $41,009,000
Year 2020 : $29,525,000
Year 2021 : $6,875,000
Salary Average Commitment
Year 2018 : $39,383,444
Year 2019 : $22,025,111
Year 2020 : $13,441,111
Year 2021 : $6,875,000
Salary Cap with 1 Way Contract
Year 2018 : $69,984,000
Year 2019 : $41,009,000
Year 2020 : $29,525,000
Year 2021 : $6,875,000

Farm Players Salaries

Francois Beauchemin $400,000 (1)
Tom Gilbert $250,000 (2)
John-Michael Liles $225,000 (1)
Brad Malone $200,000 (4)
Jack Skille $200,000 (4)
Stephen Gionta $200,000 (2)
Jiri Hudler $180,000 (2)
Tyler Ennis $140,000 (2)
Brendan Gaunce $80,000 (2)
Mark Alt $72,500 (4)
Max McCormick $70,000 (1)
Matt Puempel $67,500 (2)
Cole Schneider $65,000 (4)
Zac Dalpe $60,000 (2)
Petter Granberg $45,000 (1)
David Warsofsky $45,000 (3)
Ryan Sproul $40,000 (2)
Julian Melchiori $40,000 (1)
Total Farm Players18
Salary Commitment
Year 2018 : $2,380,000
Year 2019 : $1,600,000
Year 2020 : $582,500
Year 2021 : $537,500
Salary Average Commitment
Year 2018 : $2,004,583
Year 2019 : $1,299,583
Year 2020 : $602,083
Year 2021 : $537,500

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameGenral Motors Place
Level 1: 6000 - $80 - 5,268 - 87.81%
Level 2: 6000 - $50 - 5,697 - 94.95%
Level 3: 2000 - $30 - 1,753 - 87.66%
Level 4: 4000 - $23 - 3,179 - 79.47%
Luxury : 1000 - $170 - 956 - 95.61%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %16,853 - 88.70%
Average Income per Game$1,404,439
Year to Date Revenue$49,155,378

Expense

Pro Players Total Salaries$56,712,500
Farm Players Total Salaries$1,857,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,420,218
Farm Year To Date Expenses$1,555,969
Pro Salary Cap To Date$45,782,718
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,426,636
Pro Remaining Season Days29
Pro Expenses Per Days$366,953
Pro Estimated Expenses$10,641,637
Farm Remaining Season Days31
Farm Expenses Per Days$11,620
Farm Estimated Expenses$360,220
Estimated Season Expenses$11,001,857
Season Salary Cap$56,712,500
Estimate Under Maximum Salary Cap of $74,000,000$17,287,500
Estimate Over Minimum Salary Cap of $46,000,000 $10,712,500
Current Bank Account$3,606,034
Projected Bank Account$1,030,813

Pro Players Salaries

Jaroslav Halak $7,000,000 (1)
Loui Eriksson $6,950,000 (1)
Marc Staal $4,500,000 (4)
Mark Giordano $4,500,000 (3)
Cam Ward $3,900,000 (1)
Vincent Trocheck $3,750,000 (2)
Ben Lovejoy $3,750,000 (2)
Dan Hamhuis $3,000,000 (1)
Kevin Klein $2,850,000 (2)
Luke Schenn $2,500,000 (3)
Ondrej Palat $2,000,000 (3)
Sam Bennett $1,950,000 (4)
Brendan Gallagher $1,800,000 (1)
Calle Jarnkrok $1,400,000 (1)
Martin Frk $900,000 (2)
Jordie Benn $900,000 (1)
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 : $56,712,500
Year 2019 : $28,225,000
Year 2020 : $15,450,000
Year 2021 : $6,450,000
Salary Average Commitment
Year 2018 : $44,826,945
Year 2019 : $19,428,334
Year 2020 : $11,516,667
Year 2021 : $6,450,000
Salary Cap with 1 Way Contract
Year 2018 : $56,712,500
Year 2019 : $28,225,000
Year 2020 : $15,450,000
Year 2021 : $6,450,000

Farm Players Salaries

Devin Setoguchi $120,000 (3)
Samuel Morin $97,500 (3)
Yohann Auvitu $97,500 (2)
Calle Rosen $92,500 (3)
Daniel Brickley $92,500 (4)
Seb Aho $92,500 (4)
Buddy Robinson $92,500 (1)
Victor Antipin $92,500 (2)
Carson Soucy $92,500 (2)
Thatcher Demko $92,500 (4)
Nikita Scherbak $90,000 (3)
Frederik Gauthier $90,000 (2)
Riley Barber $90,000 (2)
Roman Lyubimov $85,000 (1)
Anton Lindholm $80,000 (3)
Joseph Cramarossa $80,000 (2)
Gemel Smith $77,500 (2)
Patrick Sieloff $70,000 (2)
Keegan Lowe $67,500 (1)
Brady Austin $65,000 (1)
Kristers Gudlevskis $50,000 (1)
Yannick Weber $50,000 (2)
Total Farm Players22
Salary Commitment
Year 2018 : $1,857,500
Year 2019 : $1,497,500
Year 2020 : $757,500
Year 2021 : $277,500
Salary Average Commitment
Year 2018 : $812,500
Year 2019 : $652,500
Year 2020 : $397,500
Year 2021 : $185,000

VEGAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $76 - 4,668 - 77.81%
Level 2: 5000 - $45 - 3,955 - 79.09%
Level 3: 2000 - $26 - 1,559 - 77.94%
Level 4: 4000 - $18 - 3,106 - 77.65%
Luxury : 1000 - $165 - 779 - 77.94%
Total Capacity :18000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %14,067 - 78.15%
Average Income per Game$1,426,212
Year to Date Revenue$48,491,192

Expense

Pro Players Total Salaries$46,388,333
Farm Players Total Salaries$1,120,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,427,937
Farm Year To Date Expenses$894,271
Pro Salary Cap To Date$38,790,437
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,983,481
Pro Remaining Season Days29
Pro Expenses Per Days$302,427
Pro Estimated Expenses$8,770,383
Farm Remaining Season Days31
Farm Expenses Per Days$7,069
Farm Estimated Expenses$219,139
Estimated Season Expenses$8,989,522
Season Salary Cap$46,388,333
Estimate Under Maximum Salary Cap of $74,000,000$27,611,667
Estimate Over Minimum Salary Cap of $46,000,000 $388,333
Current Bank Account$36,918,636
Projected Bank Account$37,912,595

Pro Players Salaries

Scott Hartnell $5,455,000 (1)
Jason Garrison $5,000,000 (3)
Derek Dorsett $5,000,000 (4)
Brad Richardson $4,500,000 (3)
Ryan Reaves $4,500,000 (3)
Brian Boyle $3,000,000 (1)
Michael Leighton (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
Anders Nilsson $1,800,000 (3)
Stefan Noesen $1,725,000 (2)
Michal Neuvirth $1,700,000 (1)
Oscar Lindberg $1,500,000 (1)
David Schlemko $1,000,000 (2)
Nicolas Deslauriers $950,000 (4)
Nico Hischier $925,000 (4)
Zach Bogosian $900,000 (3)
Andrej Sustr $800,000 (3)
Tomas Nosek $800,000 (2)
Barclay Goodrow $650,000 (2)
Ryan Carpenter $650,000 (4)
Dylan DeMelo $633,333 (2)
Tomas Jurco $600,000 (2)
Jamie Oleksiak $500,000 (1)
Adam Clendening $400,000 (2)
Frank Corrado $400,000 (1)
Total Pro Players24
Salary Commitment
Year 2018 : $46,388,333
Year 2019 : $30,833,333
Year 2020 : $25,025,000
Year 2021 : $7,525,000
Salary Average Commitment
Year 2018 : $45,414,444
Year 2019 : $31,835,000
Year 2020 : $26,375,000
Year 2021 : $7,525,000
Salary Cap with 1 Way Contract
Year 2018 : $46,388,333
Year 2019 : $30,833,333
Year 2020 : $25,025,000
Year 2021 : $7,525,000

Farm Players Salaries

Jay McClement $450,000 (2)
Troy Terry $92,500 (4)
Mike Reilly $87,500 (2)
Paul LaDue $85,000 (2)
Dominic Turgeon $74,250 (4)
Warren Foegele $73,000 (3)
Ryan Lomberg $71,000 (2)
Michael Chaput $70,000 (1)
Dakota Mermis $67,000 (3)
Miikka Salomaki $50,000 (2)
Total Farm Players10
Salary Commitment
Year 2018 : $1,120,250
Year 2019 : $1,050,250
Year 2020 : $306,750
Year 2021 : $166,750
Salary Average Commitment
Year 2018 : $990,917
Year 2019 : $920,250
Year 2020 : $306,750
Year 2021 : $166,750

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $82 - 5,670 - 94.49%
Level 2: 6000 - $52 - 5,746 - 95.76%
Level 3: 2000 - $33 - 1,645 - 82.23%
Level 4: 4000 - $22 - 3,725 - 93.12%
Luxury : 1000 - $175 - 947 - 94.71%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %17,732 - 93.33%
Average Income per Game$1,468,035
Year to Date Revenue$51,381,209

Expense

Pro Players Total Salaries$56,725,000
Farm Players Total Salaries$1,046,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,584,227
Farm Year To Date Expenses$753,449
Pro Salary Cap To Date$43,946,727
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,808,207
Pro Remaining Season Days29
Pro Expenses Per Days$367,031
Pro Estimated Expenses$10,643,899
Farm Remaining Season Days31
Farm Expenses Per Days$6,616
Farm Estimated Expenses$205,096
Estimated Season Expenses$10,848,995
Season Salary Cap$56,725,000
Estimate Under Maximum Salary Cap of $74,000,000$17,275,000
Estimate Over Minimum Salary Cap of $46,000,000 $10,725,000
Current Bank Account$9,757,321
Projected Bank Account$7,716,533

Pro Players Salaries

Nicklas Backstrom $6,000,000 (1)
Jason Zucker $5,500,000 (4)
Martin Jones $5,250,000 (3)
Michael Frolik $4,500,000 (2)
Rasmus Ristolainen $4,000,000 (3)
Mike Hoffman $3,750,000 (2)
Blake Comeau $3,500,000 (2)
Darnell Nurse $3,200,000 (4)
Jakub Voracek $3,000,000 (2)
Zack Smith $2,000,000 (4)
Jason Demers $2,000,000 (1)
Matt Hunwick $1,850,000 (3)
Jay Bouwmeester $1,850,000 (2)
James Reimer $1,700,000 (1)
Chris Stewart $1,600,000 (1)
Matt Stajan $1,400,000 (1)
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)
Ryan Dzingel $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $56,725,000
Year 2019 : $43,275,000
Year 2020 : $24,725,000
Year 2021 : $10,700,000
Salary Average Commitment
Year 2018 : $26,386,111
Year 2019 : $24,986,111
Year 2020 : $14,025,000
Year 2021 : $10,700,000
Salary Cap with 1 Way Contract
Year 2018 : $56,725,000
Year 2019 : $43,275,000
Year 2020 : $24,725,000
Year 2021 : $10,700,000

Farm Players Salaries

Michal Kempny $250,000 (4)
Mike McKenna $150,000 (2)
William Carrier $97,500 (3)
Vadim Shipachyov $92,500 (4)
Anton Slepyshev $85,000 (2)
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 Players10
Salary Commitment
Year 2018 : $1,046,750
Year 2019 : $971,750
Year 2020 : $440,000
Year 2021 : $342,500
Salary Average Commitment
Year 2018 : $474,250
Year 2019 : $474,250
Year 2020 : $250,000
Year 2021 : $250,000

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $85 - 5,742 - 95.70%
Level 2: 6000 - $54 - 5,674 - 94.56%
Level 3: 2000 - $32 - 1,819 - 90.95%
Level 4: 4000 - $28 - 3,330 - 83.25%
Luxury : 1000 - $178 - 952 - 95.19%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left6
Average Attendance - %17,516 - 92.19%
Average Income per Game$1,469,942
Year to Date Revenue$51,447,953

Expense

Pro Players Total Salaries$60,875,000
Farm Players Total Salaries$1,214,700
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,488,616
Farm Year To Date Expenses$760,932
Pro Salary Cap To Date$44,851,116
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,819,649
Pro Remaining Season Days29
Pro Expenses Per Days$392,969
Pro Estimated Expenses$11,396,101
Farm Remaining Season Days31
Farm Expenses Per Days$7,652
Farm Estimated Expenses$237,212
Estimated Season Expenses$11,633,313
Season Salary Cap$60,875,000
Estimate Under Maximum Salary Cap of $74,000,000$13,125,000
Estimate Over Minimum Salary Cap of $46,000,000 $14,875,000
Current Bank Account$12,572,365
Projected Bank Account$9,758,701

Pro Players Salaries

Andrew Ladd $5,850,000 (1)
Roberto Luongo (1 Way Contract) $5,850,000 (1)
William Karlsson $5,250,000 (2)
Alex Pietrangelo $4,500,000 (3)
Evgenii Dadonov $4,000,000 (2)
Antti Niemi $4,000,000 (1)
Alexander Edler $3,550,000 (1)
Alex Galchenyuk $3,000,000 (2)
Jonathan Huberdeau $3,000,000 (2)
Radim Vrbata $2,850,000 (2)
Patrick Eaves $2,500,000 (1)
Dennis Seidenberg $2,500,000 (1)
Logan Couture $2,500,000 (2)
Matt Cullen $1,800,000 (1)
Dale Weise $1,600,000 (4)
Niklas Kronwall $1,500,000 (1)
Artem Anisimov $1,400,000 (1)
Matt Calvert $1,300,000 (2)
Nate Prosser $1,100,000 (3)
Christopher Tanev $1,000,000 (2)
Max Domi $975,000 (2)
Adam Pelech $850,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $60,875,000
Year 2019 : $31,925,000
Year 2020 : $7,200,000
Year 2021 : $1,600,000
Salary Average Commitment
Year 2018 : $49,050,000
Year 2019 : $21,500,000
Year 2020 : $2,700,000
Year 2021 : $1,600,000
Salary Cap with 1 Way Contract
Year 2018 : $60,875,000
Year 2019 : $31,925,000
Year 2020 : $7,200,000
Year 2021 : $1,600,000

Farm Players Salaries

Marian Gaborik $379,700 (1)
Mason Raymond $150,000 (1)
Mark Streit $140,000 (1)
Steven Kampfer $120,000 (4)
Dwight King $100,000 (2)
Dominic Toninato $92,500 (3)
Ben Sexton $72,500 (4)
Jordin Tootoo $60,000 (1)
Jorge Alves $55,000 (2)
Jared Boll $45,000 (3)
Total Farm Players10
Salary Commitment
Year 2018 : $1,214,700
Year 2019 : $485,000
Year 2020 : $330,000
Year 2021 : $192,500
Salary Average Commitment
Year 2018 : $1,059,700
Year 2019 : $330,000
Year 2020 : $330,000
Year 2021 : $192,500

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 -$1,506,241 $72,325,000 $1,675,000 $26,325,000 221032
ARIZONA $11,254,085 $46,322,500 $27,677,500 $322,500 251237
BOSTON -$1,972,502 $70,842,500 $3,157,500 $24,842,500 232043
BUFFALO $18,408,479 $46,134,000 $27,866,000 $134,000 222648
CALGARY $15,579,822 $59,965,000 $14,035,000 $13,965,000 24327
CAROLINE $7,163,582 $71,675,000 $2,325,000 $25,675,000 24529
CHICAGO $529,156 $65,500,000 $8,500,000 $19,500,000 222244
COLORADO $1,775,805 $60,374,999 $13,625,001 $14,374,999 232548
COLUMBUS $15,304,735 $61,584,166 $12,415,834 $15,584,166 231942
DALLAS $5,544,377 $47,365,000 $26,635,000 $1,365,000 221436
DETROIT $19,665,520 $46,000,000 $28,000,000 $0 222446
EDMONTON $2,390,298 $61,910,000 $12,090,000 $15,910,000 22729
FLORIDE $6,891,626 $61,191,500 $12,808,500 $15,191,500 221739
FLYERS $20,297,826 $46,751,667 $27,248,333 $751,667 22729
ISLANDERS $5,737,184 $46,617,500 $27,382,500 $617,500 221537
LAKINGS $2,572,214 $73,540,000 $460,000 $27,540,000 221133
MINNESOTA $14,039,502 $51,052,500 $22,947,500 $5,052,500 241236
MONTREAL $47,139,218 $46,850,000 $27,150,000 $850,000 252348
NASHVILLE $1,302,658 $73,313,333 $686,667 $27,313,333 22628
NEWJERSEY -$480,021 $66,355,000 $7,645,000 $20,355,000 241135
OTTAWA $16,335,984 $55,700,000 $18,300,000 $9,700,000 231134
PITTSBURGH -$2,259,962 $64,092,500 $9,907,500 $18,092,500 231841
RANGERS $8,831,853 $46,566,666 $27,433,334 $566,666 22628
SANJOSE $3,352,936 $68,303,333 $5,696,667 $22,303,333 241741
ST-LOUIS $2,059,201 $51,616,666 $22,383,334 $5,616,666 221739
TAMPABAY -$588,527 $68,550,000 $5,450,000 $22,550,000 222143
TORONTO -$2,454,614 $69,984,000 $4,016,000 $23,984,000 231841
VANCOUVER $3,606,034 $56,712,500 $17,287,500 $10,712,500 232245
VEGAS $36,918,636 $46,388,333 $27,611,667 $388,333 241034
WASHINGTON $9,757,321 $56,725,000 $17,275,000 $10,725,000 221032
WINNIPEG $12,572,365 $60,875,000 $13,125,000 $14,875,000 221032