Team FinanceLast Update - April 19, 2019 at 19:58
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 - $90 - 5,230 - 87.17%
Level 2: 6000 - $60 - 4,991 - 83.19%
Level 3: 2000 - $45 - 1,803 - 90.15%
Level 4: 4000 - $30 - 3,804 - 95.11%
Luxury : 1000 - $190 - 891 - 89.06%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %16,720 - 88.00%
Average Income per Game$1,430,456
Year to Date Revenue$58,648,716

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$74,414,775
Farm Year To Date Expenses$808,716
Pro Salary Cap To Date$72,414,775
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$464,531
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,002
Farm Estimated Expenses$0
Estimated Season Expenses$0
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-$4,538,802
Projected Bank Account-$4,538,802

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 - $100 - 5,605 - 93.42%
Level 2: 6000 - $75 - 5,599 - 93.31%
Level 3: 2000 - $50 - 1,858 - 92.92%
Level 4: 4000 - $30 - 3,376 - 84.40%
Luxury : 1000 - $200 - 953 - 95.32%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,392 - 91.53%
Average Income per Game$1,517,021
Year to Date Revenue$62,197,851

Expense

Pro Players Total Salaries$46,242,500
Farm Players Total Salaries$1,274,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,299,007
Farm Year To Date Expenses$1,307,744
Pro Salary Cap To Date$46,299,007
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$301,516
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,023
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$46,242,500
Estimate Under Maximum Salary Cap of $74,000,000$27,757,500
Estimate Over Minimum Salary Cap of $46,000,000 $242,500
Current Bank Account$16,110,383
Projected Bank Account$16,110,383

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)
Landon Ferraro $700,000 (4)
Jayson Megna $700,000 (3)
Linden Vey $700,000 (4)
Colton Sissons $700,000 (2)
Seth Helgeson $675,000 (4)
Zac Rinaldo $650,000 (4)
Oscar Dansk $650,000 (3)
Total Pro Players25
Salary Commitment
Year 2018 : $46,242,500
Year 2019 : $29,942,500
Year 2020 : $11,692,500
Year 2021 : $5,900,000
Salary Average Commitment
Year 2018 : $44,867,500
Year 2019 : $28,567,500
Year 2020 : $11,017,500
Year 2021 : $5,900,000
Salary Cap with 1 Way Contract
Year 2018 : $46,242,500
Year 2019 : $29,942,500
Year 2020 : $11,692,500
Year 2021 : $5,900,000

Farm Players Salaries

Andrei Mironov $292,500 (3)
Joe Colborne $110,000 (3)
Julius Honka $97,500 (3)
David Kampf $92,500 (3)
Spencer Foo $92,500 (3)
Shane Gersich $92,500 (3)
Nikita Soshnikov $90,000 (2)
Jordan Schroeder $90,000 (3)
Ivan Barbashev $90,000 (2)
Nicklas Jensen $80,000 (2)
Collin Delia $74,250 (3)
Ethan Bear $73,000 (4)
Total Farm Players12
Salary Commitment
Year 2018 : $1,274,750
Year 2019 : $1,074,750
Year 2020 : $814,750
Year 2021 : $73,000
Salary Average Commitment
Year 2018 : $619,750
Year 2019 : $619,750
Year 2020 : $619,750
Year 2021 : $73,000

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $105 - 5,672 - 94.53%
Level 2: 6000 - $70 - 5,645 - 94.08%
Level 3: 2000 - $46 - 1,890 - 94.50%
Level 4: 4000 - $38 - 3,123 - 78.09%
Luxury : 1000 - $297 - 857 - 85.69%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,187 - 90.46%
Average Income per Game$1,516,687
Year to Date Revenue$62,184,147

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$68,866,612
Farm Year To Date Expenses$1,772,864
Pro Salary Cap To Date$66,866,612
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$455,266
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,712
Farm Estimated Expenses$0
Estimated Season Expenses$0
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-$2,787,437
Projected Bank Account-$2,787,437

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 - $120 - 5,835 - 97.25%
Level 2: 6000 - $80 - 5,778 - 96.31%
Level 3: 2000 - $56 - 1,940 - 96.99%
Level 4: 4000 - $35 - 3,894 - 97.34%
Luxury : 1000 - $220 - 976 - 97.64%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %18,423 - 96.96%
Average Income per Game$1,585,456
Year to Date Revenue$65,003,681

Expense

Pro Players Total Salaries$46,059,000
Farm Players Total Salaries$2,697,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,040,663
Farm Year To Date Expenses$2,732,019
Pro Salary Cap To Date$46,040,663
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$300,369
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,807
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$46,059,000
Estimate Under Maximum Salary Cap of $74,000,000$27,941,000
Estimate Over Minimum Salary Cap of $46,000,000 $59,000
Current Bank Account$24,079,779
Projected Bank Account$24,079,779

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)
Jesse Puljujarvi $975,000 (3)
Artturi Lehkonen $975,000 (3)
Joel Eriksson Ek $975,000 (3)
Pierre-Luc Dubois $925,000 (4)
Josh Morrissey $900,000 (2)
Gustav Forsling $900,000 (3)
Kevin Labanc $850,000 (3)
Connor Brown $800,000 (2)
Jonas Brodin $800,000 (2)
Esa Lindell $775,000 (2)
Austin Watson $700,000 (1)
Byron Froese $650,000 (4)
Greg Pateryn $600,000 (3)
Patrik Nemeth $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2018 : $46,059,000
Year 2019 : $31,259,000
Year 2020 : $18,684,000
Year 2021 : $1,575,000
Salary Average Commitment
Year 2018 : $34,997,333
Year 2019 : $20,634,000
Year 2020 : $10,834,000
Year 2021 : $1,575,000
Salary Cap with 1 Way Contract
Year 2018 : $46,059,000
Year 2019 : $31,259,000
Year 2020 : $18,684,000
Year 2021 : $1,575,000

Farm Players Salaries

Steve Mason $600,000 (1)
Matt Hendricks $156,000 (2)
Peter Cehlarik $97,500 (3)
Mark Jankowski $97,500 (3)
Jon Gillies $97,500 (3)
Jared Coreau $97,500 (1)
Valentin Zykov $95,000 (3)
Mike Vecchione $95,000 (2)
Daniel Carr $92,500 (1)
Jack Campbell $90,000 (1)
Brendan Guhle $87,500 (2)
John Hayden $85,000 (2)
Andreas Englund $80,000 (3)
C.J. Smith $80,000 (3)
Marcus Sorensen $80,000 (1)
Madison Bowey $75,000 (4)
Victor Ejdsell $74,250 (4)
Filip Chlapik $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)
Joakim Ryan $65,000 (2)
Ryan Murphy $47,500 (1)
Total Farm Players26
Salary Commitment
Year 2018 : $2,697,750
Year 2019 : $1,690,250
Year 2020 : $915,250
Year 2021 : $297,750
Salary Average Commitment
Year 2018 : $912,750
Year 2019 : $735,250
Year 2020 : $297,750
Year 2021 : $297,750

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $77 - 5,502 - 91.70%
Level 2: 6000 - $46 - 5,426 - 90.43%
Level 3: 2000 - $27 - 1,837 - 91.86%
Level 4: 4000 - $18 - 3,751 - 93.77%
Luxury : 1000 - $169 - 844 - 84.43%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,360 - 91.37%
Average Income per Game$1,407,358
Year to Date Revenue$57,701,670

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$57,679,135
Farm Year To Date Expenses$284,112
Pro Salary Cap To Date$55,679,135
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$387,281
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$1,755
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$13,529,288
Projected Bank Account$13,529,288

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 - $100 - 5,624 - 93.74%
Level 2: 6000 - $86 - 5,782 - 96.37%
Level 3: 2000 - $59 - 1,728 - 86.38%
Level 4: 4000 - $29 - 3,349 - 83.73%
Luxury : 1000 - $195 - 968 - 96.85%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,452 - 91.85%
Average Income per Game$1,559,687
Year to Date Revenue$63,947,168

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$71,863,424
Farm Year To Date Expenses$384,494
Pro Salary Cap To Date$69,863,424
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$460,469
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$2,716
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$6,322,924
Projected Bank Account$6,322,924

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 - $104 - 5,821 - 97.02%
Level 2: 6000 - $78 - 5,849 - 97.48%
Level 3: 2000 - $55 - 1,910 - 95.51%
Level 4: 4000 - $34 - 3,772 - 94.31%
Luxury : 1000 - $205 - 974 - 97.39%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %18,327 - 96.46%
Average Income per Game$1,609,240
Year to Date Revenue$65,978,860

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$64,868,442
Farm Year To Date Expenses$1,803,968
Pro Salary Cap To Date$62,868,442
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$421,875
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,802
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$2,856,232
Projected Bank Account$2,856,232

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 - $105 - 5,676 - 94.60%
Level 2: 6000 - $85 - 5,605 - 93.42%
Level 3: 2000 - $55 - 1,911 - 95.55%
Level 4: 4000 - $30 - 3,714 - 92.85%
Luxury : 1000 - $195 - 957 - 95.67%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,863 - 94.02%
Average Income per Game$1,489,935
Year to Date Revenue$61,087,332

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$65,968,000
Farm Year To Date Expenses$2,398,266
Pro Salary Cap To Date$63,968,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$389,844
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,795
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$3,437,849
Projected Bank Account$3,437,849

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 - $98 - 5,810 - 96.83%
Level 2: 6000 - $63 - 5,801 - 96.68%
Level 3: 2000 - $43 - 1,901 - 95.04%
Level 4: 4000 - $33 - 3,778 - 94.46%
Luxury : 1000 - $208 - 949 - 94.94%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %18,239 - 95.99%
Average Income per Game$1,557,582
Year to Date Revenue$63,860,872

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$63,090,089
Farm Year To Date Expenses$1,628,433
Pro Salary Cap To Date$61,090,089
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$397,401
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,100
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$61,584,166
Estimate Under Maximum Salary Cap of $74,000,000$12,415,834
Estimate Over Minimum Salary Cap of $46,000,000 $15,584,166
Current Bank Account$17,253,579
Projected Bank Account$17,253,579

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 - $110 - 5,536 - 92.27%
Level 2: 6000 - $90 - 5,338 - 88.96%
Level 3: 2000 - $60 - 1,745 - 87.26%
Level 4: 4000 - $30 - 3,650 - 91.24%
Luxury : 1000 - $200 - 939 - 93.94%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,208 - 90.57%
Average Income per Game$1,545,910
Year to Date Revenue$63,382,311

Expense

Pro Players Total Salaries$47,415,000
Farm Players Total Salaries$1,305,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,356,831
Farm Year To Date Expenses$1,361,633
Pro Salary Cap To Date$54,356,831
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$308,844
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,210
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$47,415,000
Estimate Under Maximum Salary Cap of $74,000,000$26,585,000
Estimate Over Minimum Salary Cap of $46,000,000 $1,415,000
Current Bank Account$10,906,993
Projected Bank Account$10,906,993

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)
J.T. Compher $875,000 (3)
Brendan Perlini $875,000 (2)
Slater Koekkoek $865,000 (3)
Aaron Dell $750,000 (2)
Markus Hannikainen $750,000 (2)
Casey Nelson $750,000 (1)
Jacob Josefson $700,000 (4)
Chris Wideman $700,000 (3)
Brendan Leipsic $650,000 (3)
Brandon Pirri $650,000 (4)
Total Pro Players22
Salary Commitment
Year 2018 : $47,415,000
Year 2019 : $32,440,000
Year 2020 : $14,065,000
Year 2021 : $8,275,000
Salary Average Commitment
Year 2018 : $41,240,000
Year 2019 : $27,015,000
Year 2020 : $11,590,000
Year 2021 : $8,275,000
Salary Cap with 1 Way Contract
Year 2018 : $47,415,000
Year 2019 : $32,440,000
Year 2020 : $14,065,000
Year 2021 : $8,275,000

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)
Zack Mitchell $70,000 (2)
Brad Hunt $70,000 (1)
Phil Varone $65,000 (4)
Petteri Lindbohm $65,000 (3)
Alexey Marchenko $50,000 (1)
Chad Ruhwedel $45,000 (2)
Total Farm Players14
Salary Commitment
Year 2018 : $1,305,000
Year 2019 : $855,000
Year 2020 : $310,000
Year 2021 : $65,000
Salary Average Commitment
Year 2018 : $953,167
Year 2019 : $491,500
Year 2020 : $310,000
Year 2021 : $65,000

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameJos Louis Arena
Level 1: 6000 - $96 - 5,879 - 97.98%
Level 2: 6000 - $64 - 5,430 - 90.50%
Level 3: 2000 - $45 - 1,913 - 95.66%
Level 4: 4000 - $28 - 3,783 - 94.57%
Luxury : 1000 - $195 - 975 - 97.53%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,980 - 94.63%
Average Income per Game$1,541,377
Year to Date Revenue$63,196,468

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$51,142,330
Farm Year To Date Expenses$2,208,156
Pro Salary Cap To Date$49,142,330
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$300,000
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,932
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$22,427,755
Projected Bank Account$22,427,755

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 - $105 - 5,682 - 94.70%
Level 2: 6000 - $83 - 5,781 - 96.35%
Level 3: 2000 - $52 - 1,941 - 97.06%
Level 4: 4000 - $32 - 3,862 - 96.55%
Luxury : 1000 - $205 - 957 - 95.70%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %18,223 - 95.91%
Average Income per Game$1,504,247
Year to Date Revenue$61,674,138

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$62,965,209
Farm Year To Date Expenses$746,136
Pro Salary Cap To Date$60,965,209
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$399,438
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$4,760
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$1,775,809
Projected Bank Account$1,775,809

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 - $105 - 5,709 - 95.15%
Level 2: 6000 - $83 - 5,764 - 96.06%
Level 3: 2000 - $52 - 1,826 - 91.29%
Level 4: 4000 - $32 - 3,470 - 86.74%
Luxury : 1000 - $205 - 975 - 97.48%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,743 - 93.39%
Average Income per Game$1,571,049
Year to Date Revenue$64,413,018

Expense

Pro Players Total Salaries$61,201,500
Farm Players Total Salaries$1,600,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,850,295
Farm Year To Date Expenses$1,671,183
Pro Salary Cap To Date$61,850,295
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$395,009
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,034
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$61,201,500
Estimate Under Maximum Salary Cap of $74,000,000$12,798,500
Estimate Over Minimum Salary Cap of $46,000,000 $15,201,500
Current Bank Account$9,638,154
Projected Bank Account$9,638,154

Pro Players Salaries

Matt Duchene $6,000,000 (4)
Jonathan Toews $6,000,000 (1)
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)
Jimmy Hayes $1,500,000 (2)
Robin Lehner $1,500,000 (4)
Travis Hamonic $1,000,000 (3)
Mike Matheson $975,000 (2)
Sean Kuraly $900,000 (2)
Andreas Johnsson $842,500 (2)
Kevan Miller $800,000 (1)
Jon Merrill $500,000 (3)
Total Pro Players22
Salary Commitment
Year 2018 : $61,201,500
Year 2019 : $42,676,500
Year 2020 : $27,709,000
Year 2021 : $22,459,000
Salary Average Commitment
Year 2018 : $43,013,722
Year 2019 : $33,227,611
Year 2020 : $23,299,000
Year 2021 : $22,459,000
Salary Cap with 1 Way Contract
Year 2018 : $61,201,500
Year 2019 : $42,676,500
Year 2020 : $27,709,000
Year 2021 : $22,459,000

Farm Players Salaries

Ryan Garbutt $300,000 (1)
Adam Pardy $130,000 (1)
Alexander Nylander $97,500 (3)
Dalton Prout $90,000 (2)
Jack Roslovic $90,000 (3)
Jakob Forsbacka Karlsson $85,000 (3)
Haydn Fleury $83,250 (4)
Gabriel Carlsson $82,500 (3)
Frederick Gaudreau $80,000 (2)
Sergey Kalinin $80,000 (4)
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 : $1,600,500
Year 2019 : $965,500
Year 2020 : $662,250
Year 2021 : $232,250
Salary Average Commitment
Year 2018 : $969,278
Year 2019 : $411,611
Year 2020 : $232,250
Year 2021 : $232,250

FLYERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Arena
Level 1: 6000 - $75 - 5,789 - 96.49%
Level 2: 6000 - $47 - 5,661 - 94.35%
Level 3: 2000 - $28 - 1,732 - 86.59%
Level 4: 4000 - $20 - 3,244 - 81.10%
Luxury : 1000 - $160 - 905 - 90.48%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,331 - 91.22%
Average Income per Game$1,432,297
Year to Date Revenue$58,724,191

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$53,486,759
Farm Year To Date Expenses$663,697
Pro Salary Cap To Date$51,486,759
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$304,698
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$3,208
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$22,084,176
Projected Bank Account$22,084,176

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 - $111 - 5,806 - 96.77%
Level 2: 6000 - $71 - 5,611 - 93.52%
Level 3: 2000 - $47 - 1,929 - 96.46%
Level 4: 4000 - $37 - 3,329 - 83.23%
Luxury : 1000 - $211 - 959 - 95.85%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,634 - 92.81%
Average Income per Game$1,587,089
Year to Date Revenue$65,070,653

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$53,842,214
Farm Year To Date Expenses$2,103,043
Pro Salary Cap To Date$51,842,214
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$303,859
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,438
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$11,658,675
Projected Bank Account$11,658,675

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 - $103 - 6,235 - 89.07%
Level 2: 7000 - $75 - 6,222 - 88.89%
Level 3: 3000 - $50 - 2,237 - 74.58%
Level 4: 4700 - $32 - 4,192 - 89.20%
Luxury : 1300 - $198 - 1,062 - 81.66%
Total Capacity :23000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %19,948 - 86.73%
Average Income per Game$1,638,874
Year to Date Revenue$67,193,848

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$71,519,250
Farm Year To Date Expenses$1,120,459
Pro Salary Cap To Date$69,519,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$472,125
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$6,616
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$1,568,794
Projected Bank Account$1,568,794

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 - 5,049 - 84.15%
Level 2: 6000 - $45 - 5,807 - 96.78%
Level 3: 2000 - $27 - 1,933 - 96.63%
Level 4: 4000 - $18 - 3,859 - 96.48%
Luxury : 1000 - $168 - 865 - 86.46%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,512 - 92.17%
Average Income per Game$1,388,894
Year to Date Revenue$56,944,637

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$52,659,182
Farm Year To Date Expenses$1,015,998
Pro Salary Cap To Date$50,659,182
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$331,578
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$6,219
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$13,564,311
Projected Bank Account$13,564,311

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 - 5,665 - 94.42%
Level 2: 6000 - $45 - 5,602 - 93.36%
Level 3: 2000 - $24 - 1,921 - 96.04%
Level 4: 4000 - $16 - 3,817 - 95.42%
Luxury : 1000 - $165 - 945 - 94.53%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,950 - 94.47%
Average Income per Game$1,417,636
Year to Date Revenue$58,123,065

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$48,496,838
Farm Year To Date Expenses$3,325,838
Pro Salary Cap To Date$46,496,838
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$305,312
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,329
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$46,675,431
Projected Bank Account$46,675,431

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 - $111 - 5,720 - 95.33%
Level 2: 6000 - $71 - 5,685 - 94.75%
Level 3: 2000 - $47 - 1,695 - 84.76%
Level 4: 4000 - $37 - 3,788 - 94.70%
Luxury : 1000 - $211 - 964 - 96.36%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,852 - 93.96%
Average Income per Game$1,526,871
Year to Date Revenue$62,601,708

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$74,684,275
Farm Year To Date Expenses$467,363
Pro Salary Cap To Date$72,684,275
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$470,708
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$3,269
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$722,326
Projected Bank Account$722,326

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 - 4,369 - 72.81%
Level 2: 6000 - $66 - 4,014 - 66.90%
Level 3: 2000 - $38 - 1,376 - 68.78%
Level 4: 4000 - $24 - 2,935 - 73.38%
Luxury : 1000 - $192 - 773 - 77.32%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %13,467 - 70.88%
Average Income per Game$1,415,216
Year to Date Revenue$58,023,844

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$67,469,195
Farm Year To Date Expenses$1,097,230
Pro Salary Cap To Date$65,469,195
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$427,219
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$6,685
Farm Estimated Expenses$0
Estimated Season Expenses$0
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-$1,113,876
Projected Bank Account-$1,113,876

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 - $100 - 5,213 - 86.89%
Level 2: 6000 - $79 - 5,659 - 94.31%
Level 3: 2000 - $57 - 1,689 - 84.44%
Level 4: 4000 - $28 - 3,285 - 82.13%
Luxury : 1000 - $190 - 955 - 95.50%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %16,801 - 88.43%
Average Income per Game$1,480,783
Year to Date Revenue$60,712,110

Expense

Pro Players Total Salaries$54,850,000
Farm Players Total Salaries$927,800
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,119,326
Farm Year To Date Expenses$916,901
Pro Salary Cap To Date$55,119,326
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$355,312
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,881
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$54,850,000
Estimate Under Maximum Salary Cap of $74,000,000$19,150,000
Estimate Over Minimum Salary Cap of $46,000,000 $8,850,000
Current Bank Account$17,984,188
Projected Bank Account$17,984,188

Pro Players Salaries

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

Farm Players Salaries

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

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $82 - 5,796 - 96.60%
Level 2: 6000 - $52 - 5,764 - 96.07%
Level 3: 2000 - $35 - 1,690 - 84.50%
Level 4: 4000 - $25 - 3,826 - 95.65%
Luxury : 1000 - $188 - 965 - 96.48%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %18,041 - 94.95%
Average Income per Game$1,474,634
Year to Date Revenue$60,460,000

Expense

Pro Players Total Salaries$57,892,500
Farm Players Total Salaries$2,816,417
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,937,527
Farm Year To Date Expenses$2,215,257
Pro Salary Cap To Date$62,937,527
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$374,328
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,540
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$57,892,500
Estimate Under Maximum Salary Cap of $74,000,000$16,107,500
Estimate Over Minimum Salary Cap of $46,000,000 $11,892,500
Current Bank Account-$3,410,622
Projected Bank Account-$3,410,622

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)
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)
Danny DeKeyser $2,500,000 (2)
Braydon Coburn $2,100,000 (1)
Tom Pyatt $2,100,000 (3)
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)
Kenny Agostino $800,000 (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)
Luke Gazdic $400,000 (2)
Total Pro Players23
Salary Commitment
Year 2018 : $57,892,500
Year 2019 : $43,575,000
Year 2020 : $32,375,000
Year 2021 : $22,300,000
Salary Average Commitment
Year 2018 : $38,268,611
Year 2019 : $32,290,000
Year 2020 : $29,300,000
Year 2021 : $22,300,000
Salary Cap with 1 Way Contract
Year 2018 : $57,892,500
Year 2019 : $43,575,000
Year 2020 : $32,375,000
Year 2021 : $22,300,000

Farm Players Salaries

Mike Fisher $450,000 (1)
Adam Cracknell $350,000 (2)
Shane Doan $290,000 (1)
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)
Xavier Ouellet $80,000 (2)
Roland McKeown $76,750 (3)
John Gilmour $74,250 (2)
Victor Mete $74,250 (4)
Tyrell Goulbourne $72,500 (3)
Adam Wilcox $65,000 (2)
Kurtis MacDermid $65,000 (3)
Daniel Catenacci $61,167 (1)
Taylor Fedun $50,000 (1)
Total Farm Players18
Salary Commitment
Year 2018 : $2,816,417
Year 2019 : $1,490,250
Year 2020 : $646,000
Year 2021 : $74,250
Salary Average Commitment
Year 2018 : $2,524,528
Year 2019 : $1,269,750
Year 2020 : $438,500
Year 2021 : $74,250

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,759 - 95.98%
Level 2: 6000 - $75 - 4,844 - 80.74%
Level 3: 2000 - $50 - 1,753 - 87.65%
Level 4: 4000 - $30 - 3,267 - 81.67%
Luxury : 1000 - $200 - 971 - 97.10%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %16,593 - 87.33%
Average Income per Game$1,497,145
Year to Date Revenue$61,382,963

Expense

Pro Players Total Salaries$47,466,666
Farm Players Total Salaries$441,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$62,721,796
Farm Year To Date Expenses$440,709
Pro Salary Cap To Date$60,721,796
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$309,167
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$2,877
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$47,466,666
Estimate Under Maximum Salary Cap of $74,000,000$26,533,334
Estimate Over Minimum Salary Cap of $46,000,000 $1,466,666
Current Bank Account$12,645,783
Projected Bank Account$12,645,783

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)
Matt Nieto $900,000 (2)
Alex Tuch $850,000 (3)
Blake Coleman $650,000 (1)
Scott Laughton $600,000 (1)
Total Pro Players23
Salary Commitment
Year 2018 : $47,466,666
Year 2019 : $39,166,666
Year 2020 : $27,566,666
Year 2021 : $11,416,666
Salary Average Commitment
Year 2018 : $29,603,055
Year 2019 : $25,506,111
Year 2020 : $19,171,944
Year 2021 : $11,416,666
Salary Cap with 1 Way Contract
Year 2018 : $47,466,666
Year 2019 : $39,166,666
Year 2020 : $27,566,666
Year 2021 : $11,416,666

Farm Players Salaries

Josh Leivo $110,000 (2)
Brett Kulak $90,000 (3)
Joonas Korpisalo $87,500 (2)
Alexandar Georgiev $79,250 (4)
Sami Niku $74,250 (4)
Total Farm Players5
Salary Commitment
Year 2018 : $441,000
Year 2019 : $441,000
Year 2020 : $243,500
Year 2021 : $153,500
Salary Average Commitment
Year 2018 : $322,750
Year 2019 : $322,750
Year 2020 : $243,500
Year 2021 : $153,500

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameCompaq Center
Level 1: 6000 - $90 - 5,303 - 88.39%
Level 2: 6000 - $65 - 4,373 - 72.89%
Level 3: 2000 - $40 - 1,440 - 72.00%
Level 4: 4000 - $28 - 3,439 - 85.96%
Luxury : 1000 - $180 - 887 - 88.73%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %15,442 - 81.28%
Average Income per Game$1,443,828
Year to Date Revenue$59,196,964

Expense

Pro Players Total Salaries$65,258,333
Farm Players Total Salaries$1,859,579
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,297,505
Farm Year To Date Expenses$1,560,117
Pro Salary Cap To Date$65,297,505
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$420,365
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,633
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$65,258,333
Estimate Under Maximum Salary Cap of $74,000,000$8,741,667
Estimate Over Minimum Salary Cap of $46,000,000 $19,258,333
Current Bank Account$3,352,288
Projected Bank Account$3,352,288

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)
Radek Faksa $975,000 (2)
Curtis Lazar $950,000 (4)
Mark Borowiecki $900,000 (3)
Derek Forbort $863,333 (1)
Ales Hemsky $805,000 (1)
Andreas Martinsen $700,000 (3)
Ian Cole $700,000 (2)
Total Pro Players21
Salary Commitment
Year 2018 : $65,258,333
Year 2019 : $27,030,000
Year 2020 : $16,600,000
Year 2021 : $4,950,000
Salary Average Commitment
Year 2018 : $50,458,888
Year 2019 : $16,852,222
Year 2020 : $8,097,222
Year 2021 : $4,950,000
Salary Cap with 1 Way Contract
Year 2018 : $65,258,333
Year 2019 : $27,030,000
Year 2020 : $16,600,000
Year 2021 : $4,950,000

Farm Players Salaries

Steve Ott $200,000 (1)
Sven Andrighetto $130,000 (2)
David Booth $120,500 (1)
Mikhail Grigorenko $100,000 (2)
Patrik Laine $97,500 (3)
Kyle Connor $97,500 (3)
Nikolaj Ehlers $97,500 (2)
Ryan Pulock $97,500 (2)
Jakob Chychrun $97,500 (3)
Zach Werenski $97,500 (3)
Logan Brown $92,500 (4)
Andreas Athanasiou $90,000 (2)
Chris Bigras $87,413 (3)
Adrian Kempe $82,500 (3)
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 Players20
Salary Commitment
Year 2018 : $1,859,579
Year 2019 : $1,469,079
Year 2020 : $762,412
Year 2021 : $157,500
Salary Average Commitment
Year 2018 : $1,034,024
Year 2019 : $713,524
Year 2020 : $244,912
Year 2021 : $157,500

ST-LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - $75 - 5,711 - 95.18%
Level 2: 6000 - $41 - 5,771 - 96.19%
Level 3: 2000 - $25 - 1,928 - 96.38%
Level 4: 4000 - $17 - 3,818 - 95.46%
Luxury : 1000 - $163 - 953 - 95.33%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %18,181 - 95.69%
Average Income per Game$1,390,802
Year to Date Revenue$57,022,890

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$57,432,890
Farm Year To Date Expenses$1,148,409
Pro Salary Cap To Date$55,432,890
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$335,104
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,852
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$2,287,883
Projected Bank Account$2,287,883

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 - $95 - 5,632 - 93.87%
Level 2: 6000 - $60 - 5,783 - 96.39%
Level 3: 2000 - $45 - 1,850 - 92.48%
Level 4: 4000 - $35 - 3,593 - 89.84%
Luxury : 1000 - $200 - 944 - 94.45%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,804 - 93.70%
Average Income per Game$1,488,727
Year to Date Revenue$61,037,814

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$67,834,137
Farm Year To Date Expenses$1,949,093
Pro Salary Cap To Date$65,834,137
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$440,938
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,023
Farm Estimated Expenses$0
Estimated Season Expenses$0
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-$722,565
Projected Bank Account-$722,565

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 - $111 - 5,844 - 97.41%
Level 2: 6000 - $70 - 5,791 - 96.51%
Level 3: 2000 - $47 - 1,945 - 97.25%
Level 4: 4000 - $35 - 3,848 - 96.20%
Luxury : 1000 - $213 - 966 - 96.63%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %18,394 - 96.81%
Average Income per Game$1,590,474
Year to Date Revenue$65,209,420

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$69,300,917
Farm Year To Date Expenses$2,124,404
Pro Salary Cap To Date$67,300,917
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$449,900
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,846
Farm Estimated Expenses$0
Estimated Season Expenses$0
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-$1,644,016
Projected Bank Account-$1,644,016

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 - $100 - 5,375 - 89.59%
Level 2: 6000 - $60 - 5,741 - 95.69%
Level 3: 2000 - $40 - 1,789 - 89.46%
Level 4: 4000 - $35 - 3,280 - 81.99%
Luxury : 1000 - $190 - 963 - 96.25%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,148 - 90.25%
Average Income per Game$1,461,890
Year to Date Revenue$59,937,510

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$58,061,855
Farm Year To Date Expenses$1,916,189
Pro Salary Cap To Date$56,061,855
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$366,953
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,620
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$3,386,309
Projected Bank Account$3,386,309

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 - 4,896 - 81.60%
Level 2: 5000 - $45 - 4,133 - 82.66%
Level 3: 2000 - $26 - 1,634 - 81.71%
Level 4: 4000 - $18 - 3,259 - 81.47%
Luxury : 1000 - $165 - 817 - 81.71%
Total Capacity :18000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %14,739 - 81.88%
Average Income per Game$1,429,471
Year to Date Revenue$58,608,292

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$49,198,320
Farm Year To Date Expenses$1,113,410
Pro Salary Cap To Date$47,198,320
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$302,427
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,069
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$38,046,214
Projected Bank Account$38,046,214

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 - $120 - 5,705 - 95.09%
Level 2: 6000 - $76 - 5,765 - 96.08%
Level 3: 2000 - $55 - 1,696 - 84.80%
Level 4: 4000 - $35 - 3,750 - 93.75%
Luxury : 1000 - $220 - 955 - 95.48%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,871 - 94.06%
Average Income per Game$1,564,832
Year to Date Revenue$64,158,094

Expense

Pro Players Total Salaries$57,575,000
Farm Players Total Salaries$961,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,297,195
Farm Year To Date Expenses$950,670
Pro Salary Cap To Date$54,297,195
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$372,344
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$6,091
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$57,575,000
Estimate Under Maximum Salary Cap of $74,000,000$16,425,000
Estimate Over Minimum Salary Cap of $46,000,000 $11,575,000
Current Bank Account$11,624,017
Projected Bank Account$11,624,017

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)
Anton Slepyshev $850,000 (2)
Ryan Dzingel $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2018 : $57,575,000
Year 2019 : $44,125,000
Year 2020 : $24,725,000
Year 2021 : $10,700,000
Salary Average Commitment
Year 2018 : $26,386,111
Year 2019 : $24,986,111
Year 2020 : $14,025,000
Year 2021 : $10,700,000
Salary Cap with 1 Way Contract
Year 2018 : $57,575,000
Year 2019 : $44,125,000
Year 2020 : $24,725,000
Year 2021 : $10,700,000

Farm Players Salaries

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

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $110 - 5,780 - 96.33%
Level 2: 6000 - $82 - 5,680 - 94.67%
Level 3: 2000 - $52 - 1,837 - 91.86%
Level 4: 4000 - $33 - 3,416 - 85.41%
Luxury : 1000 - $210 - 959 - 95.90%
Total Capacity :19000
Team Popularity : 140.00%

Income

Home Games Left0
Average Attendance - %17,673 - 93.01%
Average Income per Game$1,568,384
Year to Date Revenue$64,303,759

Expense

Pro Players Total Salaries$61,175,000
Farm Players Total Salaries$1,184,700
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,892,217
Farm Year To Date Expenses$997,034
Pro Salary Cap To Date$55,892,217
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$394,844
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,467
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$61,175,000
Estimate Under Maximum Salary Cap of $74,000,000$12,825,000
Estimate Over Minimum Salary Cap of $46,000,000 $15,175,000
Current Bank Account$13,788,468
Projected Bank Account$13,788,468

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)
Logan Couture $2,500,000 (2)
Patrick Eaves $2,500,000 (1)
Dennis Seidenberg $2,500,000 (1)
Matt Cullen $1,800,000 (1)
Dale Weise $1,600,000 (4)
Niklas Kronwall $1,500,000 (1)
Artem Anisimov $1,400,000 (1)
Mark Streit $1,400,000 (1)
Matt Calvert $1,300,000 (2)
Christopher Tanev $1,000,000 (2)
Max Domi $975,000 (2)
Adam Pelech $850,000 (2)
Total Pro Players22
Salary Commitment
Year 2018 : $61,175,000
Year 2019 : $30,825,000
Year 2020 : $6,100,000
Year 2021 : $1,600,000
Salary Average Commitment
Year 2018 : $49,350,000
Year 2019 : $20,400,000
Year 2020 : $1,600,000
Year 2021 : $1,600,000
Salary Cap with 1 Way Contract
Year 2018 : $61,175,000
Year 2019 : $30,825,000
Year 2020 : $6,100,000
Year 2021 : $1,600,000

Farm Players Salaries

Marian Gaborik $379,700 (1)
Mason Raymond $150,000 (1)
Steven Kampfer $120,000 (4)
Nate Prosser $110,000 (3)
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 : $1,184,700
Year 2019 : $595,000
Year 2020 : $440,000
Year 2021 : $192,500
Salary Average Commitment
Year 2018 : $1,029,700
Year 2019 : $440,000
Year 2020 : $440,000
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 -$4,538,802 $72,325,000 $1,675,000 $26,325,000 221032
ARIZONA $16,110,383 $46,242,500 $27,757,500 $242,500 251237
BOSTON -$2,787,437 $70,842,500 $3,157,500 $24,842,500 232043
BUFFALO $24,079,779 $46,059,000 $27,941,000 $59,000 222648
CALGARY $13,529,288 $59,965,000 $14,035,000 $13,965,000 24327
CAROLINE $6,322,924 $71,675,000 $2,325,000 $25,675,000 24529
CHICAGO $2,856,232 $65,500,000 $8,500,000 $19,500,000 222244
COLORADO $3,437,849 $60,374,999 $13,625,001 $14,374,999 232548
COLUMBUS $17,253,579 $61,584,166 $12,415,834 $15,584,166 231942
DALLAS $10,906,993 $47,415,000 $26,585,000 $1,415,000 221436
DETROIT $22,427,755 $46,000,000 $28,000,000 $0 222446
EDMONTON $1,775,809 $61,910,000 $12,090,000 $15,910,000 22729
FLORIDE $9,638,154 $61,201,500 $12,798,500 $15,201,500 221739
FLYERS $22,084,176 $46,751,667 $27,248,333 $751,667 22729
ISLANDERS $11,658,675 $46,617,500 $27,382,500 $617,500 221537
LAKINGS $1,568,794 $73,540,000 $460,000 $27,540,000 221133
MINNESOTA $13,564,311 $51,052,500 $22,947,500 $5,052,500 241236
MONTREAL $46,675,431 $46,850,000 $27,150,000 $850,000 252348
NASHVILLE $722,326 $73,313,333 $686,667 $27,313,333 22628
NEWJERSEY -$1,113,876 $66,355,000 $7,645,000 $20,355,000 241135
OTTAWA $17,984,188 $54,850,000 $19,150,000 $8,850,000 221234
PITTSBURGH -$3,410,622 $57,892,500 $16,107,500 $11,892,500 231841
RANGERS $12,645,783 $47,466,666 $26,533,334 $1,466,666 23528
SANJOSE $3,352,288 $65,258,333 $8,741,667 $19,258,333 212041
ST-LOUIS $2,287,883 $51,616,666 $22,383,334 $5,616,666 221739
TAMPABAY -$722,565 $68,550,000 $5,450,000 $22,550,000 222143
TORONTO -$1,644,016 $69,984,000 $4,016,000 $23,984,000 231841
VANCOUVER $3,386,309 $56,712,500 $17,287,500 $10,712,500 232245
VEGAS $38,046,214 $46,388,333 $27,611,667 $388,333 241034
WASHINGTON $11,624,017 $57,575,000 $16,425,000 $11,575,000 23932
WINNIPEG $13,788,468 $61,175,000 $12,825,000 $15,175,000 221032