AHSQ - Ligue de hockey simulé

Finances

  • Division Atlantique
    Division Métropolitaine
    Division Pacifique
    Division Centrale


    Anaheim Ducks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameHonda Center
    Level 1: 6000 - 121 $ - 6 000 - 100,00%
    Level 2: 5000 - 80 $ - 4 874 - 97,47%
    Level 3: 2700 - 60 $ - 2 700 - 100,00%
    Level 4: 3300 - 35 $ - 3 300 - 100,00%
    Luxury : 1000 - 325 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 24 $ - 3 152 - 78,79%
    Farm Level 2: 2000 - 23 $ - 1 526 - 76,28%
    Farm Total Capacity :6000

    Income

    Home Games Left38
    Average Attendance - %17 874 - 99,30%
    Average Income per Game2,251,095 $
    Year to Date Revenue6,753,286 $
    Farm
    Home Games Left38
    Average Attendance - %4 677 - 77,96%
    Average Income per Game146,164 $
    Year to Date Revenue438,492 $

    Expense

    Pro Players Total Salaries72,015,000 $
    Farm Players Total Salaries24,433,284 $
    Coaches Total Salaries7,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,404,678 $
    Farm Year To Date Expenses2,654,838 $
    Pro Salary Cap To Date6,969,186 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue85,541,623 $
    Farm Estimated Season Revenue5,554,232 $
    Pro Remaining Season Days168
    Pro Expenses Per Days411,371 $
    Pro Estimated Expenses69,110,328 $
    Farm Remaining Season Days168
    Farm Expenses Per Days147,491 $
    Farm Estimated Expenses24,778,488 $
    Estimated Season Expenses93,888,816 $
    Estimated Season Salary Cap72,014,922 $
    Estimate Under Maximum Salary Cap of 75,000,000 $2,985,078 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 16,614,922 $
    Current Bank Account75,033,405 $
    Projected Bank Account72,240,444 $

    Pro Players Salaries

    Ben Bishop 9,000,000 $ (2)
    -Salary Remaining : 8,129,032 $
    P.K. Subban 9,000,000 $ (2)
    -Salary Remaining : 8,129,032 $
    Sidney Crosby 8,700,000 $ (2)
    -Salary Remaining : 7,858,065 $
    Alexander Radulov 6,750,000 $ (1)
    -Salary Remaining : 6,096,774 $
    Jonathan Drouin 5,500,000 $ (5)
    -Salary Remaining : 4,967,742 $
    Kevin Bieksa 5,060,000 $ (1)
    -Salary Remaining : 4,570,323 $
    Antoine Vermette 4,900,000 $ (3)
    -Salary Remaining : 4,425,806 $
    Andrew Cogliano 4,500,000 $ (2)
    -Salary Remaining : 4,064,516 $
    Jordie Benn 3,800,000 $ (3)
    -Salary Remaining : 3,432,258 $
    Ian Cole 2,100,000 $ (1)
    -Salary Remaining : 1,896,774 $
    Jordan Martinook 1,800,000 $ (2)
    -Salary Remaining : 1,625,806 $
    Brett Connolly 1,500,000 $ (2)
    -Salary Remaining : 1,354,839 $
    Cory Conacher 1,300,000 $ (5)
    -Salary Remaining : 1,174,194 $
    Alex Chiasson 1,200,000 $ (1)
    -Salary Remaining : 1,083,871 $
    Carter Hutton 1,125,000 $ (1)
    -Salary Remaining : 1,016,129 $
    Brandon Manning 975,000 $ (1)
    -Salary Remaining : 880,645 $
    Michael Matheson 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Phillip Danault 912,500 $ (1)
    -Salary Remaining : 824,194 $
    Nicolas Kerdiles 892,500 $ (1)
    -Salary Remaining : 806,129 $
    Nicolas Deslauriers 775,000 $ (1)
    -Salary Remaining : 700,000 $
    Anthony Bitetto 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Mikhail Grigorenko 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 72,015,000 $
    Year 2019 : 50,000,000 $
    Year 2020 : 15,500,000 $
    Year 2021 : 6,800,000 $
    Salary Average Commitment
    Year 2018 : 12,400,000 $
    Year 2019 : 5,800,000 $
    Year 2020 : 2,725,000 $
    Year 2021 : 1,575,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 72,015,000 $
    Year 2019 : 50,000,000 $
    Year 2020 : 15,500,000 $
    Year 2021 : 6,800,000 $

    Farm Players Salaries

    Martin Marincin 1,250,000 $ (1)
    Salary Remaining : 1,129,032 $
    Matthew Ford 1,100,000 $ (1)
    Salary Remaining : 993,548 $
    Tom McCollum 1,034,249 $ (1)
    Salary Remaining : 934,160 $
    Tim Erixon 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    David Warsofsky 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Frederik Gauthier 925,000 $ (1)
    Salary Remaining : 835,484 $
    Adam Erne 925,000 $ (1)
    Salary Remaining : 835,484 $
    Callum Booth 925,000 $ (3)
    Salary Remaining : 835,484 $
    Mason McDonald 925,000 $ (2)
    Salary Remaining : 835,484 $
    Laurent Dauphin 850,000 $ (1)
    Salary Remaining : 767,742 $
    Marc-Olivier Roy 813,750 $ (2)
    Salary Remaining : 735,000 $
    Ryan Culkin 813,750 $ (1)
    Salary Remaining : 735,000 $
    Jordan Szwarz 781,035 $ (2)
    Salary Remaining : 705,451 $
    Nick Sorensen 775,000 $ (1)
    Salary Remaining : 700,000 $
    Jordan Murray 750,500 $ (4)
    Salary Remaining : 677,871 $
    Doyle Somerby 725,000 $ (2)
    Salary Remaining : 654,839 $
    Felix Girard 715,000 $ (1)
    Salary Remaining : 645,806 $
    Josh Archibald 675,000 $ (2)
    Salary Remaining : 609,677 $
    Dmytro Timashov 650,000 $ (3)
    Salary Remaining : 587,097 $
    Jeremy Langlois 650,000 $ (2)
    Salary Remaining : 587,097 $
    Philippe Myers 650,000 $ (2)
    Salary Remaining : 587,097 $
    Josiah Didier 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jeremiah Addison 650,000 $ (3)
    Salary Remaining : 587,097 $
    Auguste Impose 650,000 $ (3)
    Salary Remaining : 587,097 $
    John McCarthy 650,000 $ (1)
    Salary Remaining : 587,097 $
    Alexander Peters 650,000 $ (2)
    Salary Remaining : 587,097 $
    Adam Ollas Mattsson 650,000 $ (2)
    Salary Remaining : 587,097 $
    Keegan Iverson 650,000 $ (2)
    Salary Remaining : 587,097 $
    Hampus Melen 650,000 $ (1)
    Salary Remaining : 587,097 $
    Daniel Walcott 650,000 $ (1)
    Salary Remaining : 587,097 $
    Cody Donaghey 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players31
    Salary Commitment
    Year 2018 : 24,433,284 $
    Year 2019 : 11,445,285 $
    Year 2020 : 3,625,500 $
    Year 2021 : 750,500 $
    Salary Average Commitment
    Year 2018 : 17,175,000 $
    Year 2019 : 9,425,000 $
    Year 2020 : 3,250,000 $
    Year 2021 : 650,000 $


    Arizona Coyotes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameGila River Arena
    Level 1: 6000 - 140 $ - 6 000 - 100,00%
    Level 2: 5000 - 90 $ - 4 919 - 98,37%
    Level 3: 2700 - 70 $ - 2 700 - 100,00%
    Level 4: 3300 - 50 $ - 2 867 - 86,86%
    Luxury : 1000 - 290 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 39 $ - 2 896 - 72,39%
    Farm Level 2: 2000 - 9 $ - 1 533 - 76,63%
    Farm Total Capacity :6000

    Income

    Home Games Left39
    Average Attendance - %17 485 - 97,14%
    Average Income per Game2,495,537 $
    Year to Date Revenue4,991,074 $
    Farm
    Home Games Left38
    Average Attendance - %4 428 - 73,81%
    Average Income per Game167,277 $
    Year to Date Revenue501,831 $

    Expense

    Pro Players Total Salaries73,576,366 $
    Farm Players Total Salaries21,308,250 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,437,764 $
    Farm Year To Date Expenses2,315,590 $
    Pro Salary Cap To Date7,050,674 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue97,325,943 $
    Farm Estimated Season Revenue6,356,526 $
    Pro Remaining Season Days168
    Pro Expenses Per Days417,077 $
    Pro Estimated Expenses70,068,936 $
    Farm Remaining Season Days168
    Farm Expenses Per Days124,776 $
    Farm Estimated Expenses20,962,368 $
    Estimated Season Expenses91,031,304 $
    Estimated Season Salary Cap73,506,770 $
    Estimate Under Maximum Salary Cap of 75,000,000 $1,493,230 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 18,106,770 $
    Current Bank Account118,964,238 $
    Projected Bank Account131,615,403 $

    Pro Players Salaries

    Claude Giroux 8,275,000 $ (2)
    -Salary Remaining : 7,474,194 $
    Alex Pietrangelo 6,500,000 $ (1)
    -Salary Remaining : 5,870,968 $
    Jordan Staal 6,000,000 $ (3)
    -Salary Remaining : 5,419,355 $
    T.J. Oshie 5,750,000 $ (1)
    -Salary Remaining : 5,193,548 $
    Mike Smith 5,666,667 $ (1)
    -Salary Remaining : 5,118,280 $
    Nick Leddy 5,500,000 $ (3)
    -Salary Remaining : 4,967,742 $
    Gustav Nyquist 4,750,000 $ (2)
    -Salary Remaining : 4,290,323 $
    Troy Brouwer 4,500,000 $ (1)
    -Salary Remaining : 4,064,516 $
    Mats Zuccarello 4,500,000 $ (1)
    -Salary Remaining : 4,064,516 $
    Tomas Plekanec 4,250,000 $ (1)
    -Salary Remaining : 3,838,710 $
    Jacob Trouba 3,308,824 $ (1)
    -Salary Remaining : 2,988,615 $
    Andre Burakovsky 3,000,000 $ (2)
    -Salary Remaining : 2,709,677 $
    Mike Condon 2,400,000 $ (3)
    -Salary Remaining : 2,167,742 $
    Thomas Hickey 2,200,000 $ (1)
    -Salary Remaining : 1,987,097 $
    Michal Kempny 1,500,000 $ (1)
    -Salary Remaining : 1,354,839 $
    Dmitri Jaskin 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Tyler Pitlick 1,000,000 $ (3)
    -Salary Remaining : 903,226 $
    Joel Eriksson Ek 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Kevin Fiala 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Jake Virtanen 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Kevin Gravel 700,875 $ (1)
    -Salary Remaining : 633,048 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 73,576,366 $
    Year 2019 : 33,700,000 $
    Year 2020 : 15,825,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 8,425,000 $
    Year 2019 : 4,200,000 $
    Year 2020 : 1,700,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 73,576,366 $
    Year 2019 : 33,700,000 $
    Year 2020 : 15,825,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Carter Rowney 1,510,000 $ (1)
    Salary Remaining : 1,363,871 $
    Eddie Lack 1,500,000 $ (2)
    Salary Remaining : 1,354,839 $
    Jamie McBain 1,175,000 $ (2)
    Salary Remaining : 1,061,290 $
    Chris Terry 1,150,000 $ (2)
    Salary Remaining : 1,038,710 $
    Brian Lashoff 992,000 $ (2)
    Salary Remaining : 896,000 $
    Michael Leighton 975,000 $ (1)
    Salary Remaining : 880,645 $
    Griffin Reinhart 971,250 $ (2)
    Salary Remaining : 877,258 $
    Kerby Rychel 925,000 $ (1)
    Salary Remaining : 835,484 $
    Hunter Shinkaruk 925,000 $ (1)
    Salary Remaining : 835,484 $
    Robin Kovacs 850,000 $ (3)
    Salary Remaining : 767,742 $
    Erik Foley 775,000 $ (3)
    Salary Remaining : 700,000 $
    Marko Dano 775,000 $ (1)
    Salary Remaining : 700,000 $
    Erik Burgdoerfer 755,000 $ (1)
    Salary Remaining : 681,935 $
    Ethan Prow 755,000 $ (1)
    Salary Remaining : 681,935 $
    Cal O'Reilly 750,000 $ (1)
    Salary Remaining : 677,419 $
    Oskar Sundqvist 675,000 $ (1)
    Salary Remaining : 609,677 $
    Ben Street 650,000 $ (2)
    Salary Remaining : 587,097 $
    Jordan Henry 650,000 $ (2)
    Salary Remaining : 587,097 $
    Chris Butler 650,000 $ (2)
    Salary Remaining : 587,097 $
    Hudson Fasching 650,000 $ (1)
    Salary Remaining : 587,097 $
    Matt Buckles 650,000 $ (1)
    Salary Remaining : 587,097 $
    Matt Lorito 650,000 $ (1)
    Salary Remaining : 587,097 $
    Gianluca Curcuruto 650,000 $ (2)
    Salary Remaining : 587,097 $
    Adam Vay 650,000 $ (1)
    Salary Remaining : 587,097 $
    Mitchell Wheaton 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players25
    Salary Commitment
    Year 2018 : 21,308,250 $
    Year 2019 : 10,013,250 $
    Year 2020 : 1,625,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 14,600,000 $
    Year 2019 : 6,925,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $


    Boston Bruins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameTD Garden
    Level 1: 7667 - 115 $ - 6 530 - 85,17%
    Level 2: 6389 - 80 $ - 5 213 - 81,60%
    Level 3: 3450 - 60 $ - 2 953 - 85,60%
    Level 4: 4216 - 35 $ - 3 912 - 92,80%
    Luxury : 1278 - 325 $ - 1 265 - 99,01%
    Total Capacity :23000
    Farm
    Farm Level 1: 7000 - 25 $ - 5 249 - 74,98%
    Farm Level 2: 1000 - 10 $ - 760 - 75,95%
    Farm Total Capacity :8000

    Income

    Home Games Left38
    Average Attendance - %19 874 - 86,41%
    Average Income per Game2,480,330 $
    Year to Date Revenue7,440,990 $
    Farm
    Home Games Left37
    Average Attendance - %6 008 - 75,10%
    Average Income per Game183,234 $
    Year to Date Revenue732,937 $

    Expense

    Pro Players Total Salaries72,843,297 $
    Farm Players Total Salaries26,067,000 $
    Coaches Total Salaries5,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,311,992 $
    Farm Year To Date Expenses2,825,293 $
    Pro Salary Cap To Date7,108,757 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue94,252,540 $
    Farm Estimated Season Revenue6,779,667 $
    Pro Remaining Season Days168
    Pro Expenses Per Days402,921 $
    Pro Estimated Expenses67,690,728 $
    Farm Remaining Season Days168
    Farm Expenses Per Days157,349 $
    Farm Estimated Expenses26,434,632 $
    Estimated Season Expenses94,125,360 $
    Estimated Season Salary Cap72,902,765 $
    Estimate Under Maximum Salary Cap of 75,000,000 $2,097,235 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 17,502,765 $
    Current Bank Account259,619,979 $
    Projected Bank Account266,526,826 $

    Pro Players Salaries

    Ryan Johansen 8,000,000 $ (1)
    -Salary Remaining : 7,225,806 $
    Alexander Steen 5,800,000 $ (2)
    -Salary Remaining : 5,238,710 $
    Ondrej Palat 5,300,000 $ (5)
    -Salary Remaining : 4,787,097 $
    Torey Krug 5,250,000 $ (3)
    -Salary Remaining : 4,741,935 $
    Jared Spurgeon 5,187,500 $ (3)
    -Salary Remaining : 4,685,484 $
    Frederik Andersen 5,000,000 $ (4)
    -Salary Remaining : 4,516,129 $
    Ryan McDonagh 4,700,000 $ (2)
    -Salary Remaining : 4,245,161 $
    Michael Frolik 4,300,000 $ (2)
    -Salary Remaining : 3,883,871 $
    John Klingberg 4,250,000 $ (4)
    -Salary Remaining : 3,838,710 $
    Rickard Rakell 3,853,672 $ (4)
    -Salary Remaining : 3,480,736 $
    Anders Lee 3,750,000 $ (2)
    -Salary Remaining : 3,387,097 $
    Mark Stone 3,500,000 $ (1)
    -Salary Remaining : 3,161,290 $
    Erik Haula 2,750,000 $ (3)
    -Salary Remaining : 2,483,871 $
    Tobias Rieder 2,250,000 $ (1)
    -Salary Remaining : 2,032,258 $
    Nate Schmidt 2,225,000 $ (1)
    -Salary Remaining : 2,009,677 $
    Matt Calvert 2,200,000 $ (1)
    -Salary Remaining : 1,987,097 $
    Stephen Johns 937,125 $ (1)
    -Salary Remaining : 846,435 $
    Nick Ritchie 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Mattias Janmark 715,000 $ (1)
    -Salary Remaining : 645,806 $
    Scott Wilson 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Scott Darling 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Dylan DeMelo 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 72,843,297 $
    Year 2019 : 50,141,172 $
    Year 2020 : 31,591,172 $
    Year 2021 : 18,403,672 $
    Salary Average Commitment
    Year 2018 : 12,000,000 $
    Year 2019 : 6,000,000 $
    Year 2020 : 4,425,000 $
    Year 2021 : 2,775,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 72,843,297 $
    Year 2019 : 50,141,172 $
    Year 2020 : 31,591,172 $
    Year 2021 : 18,403,672 $

    Farm Players Salaries

    Jan Rutta 2,300,000 $ (2)
    Salary Remaining : 2,077,419 $
    David Rittich 1,050,000 $ (1)
    Salary Remaining : 948,387 $
    Yanni Gourde 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Travis Morin 929,500 $ (1)
    Salary Remaining : 839,548 $
    Rob O'Gara 925,000 $ (1)
    Salary Remaining : 835,484 $
    Ryan Pulock 925,000 $ (1)
    Salary Remaining : 835,484 $
    Nikita Scherbak 925,000 $ (2)
    Salary Remaining : 835,484 $
    Nick Merkley 925,000 $ (3)
    Salary Remaining : 835,484 $
    Casey Nelson 892,500 $ (3)
    Salary Remaining : 806,129 $
    Kenny Agostino 875,000 $ (1)
    Salary Remaining : 790,323 $
    Jack Dougherty 850,000 $ (2)
    Salary Remaining : 767,742 $
    John Quenneville 850,000 $ (2)
    Salary Remaining : 767,742 $
    Alex Nedeljkovic 850,000 $ (2)
    Salary Remaining : 767,742 $
    Nick Paul 775,000 $ (1)
    Salary Remaining : 700,000 $
    Linus Ullmark 750,000 $ (2)
    Salary Remaining : 677,419 $
    Anthony Stolarz 725,000 $ (1)
    Salary Remaining : 654,839 $
    Reid Boucher 715,000 $ (1)
    Salary Remaining : 645,806 $
    Joseph Blandisi 680,000 $ (2)
    Salary Remaining : 614,194 $
    Antoine Bibeau 675,000 $ (3)
    Salary Remaining : 609,677 $
    Brendan Guhle 650,000 $ (4)
    Salary Remaining : 587,097 $
    Tyler Graovac 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ilya Sorokin 650,000 $ (2)
    Salary Remaining : 587,097 $
    Peter Cehlarik 650,000 $ (1)
    Salary Remaining : 587,097 $
    Zac Leslie 650,000 $ (1)
    Salary Remaining : 587,097 $
    Connor Hobbs 650,000 $ (3)
    Salary Remaining : 587,097 $
    Kirill Kaprizov 650,000 $ (3)
    Salary Remaining : 587,097 $
    Sami Niku 650,000 $ (3)
    Salary Remaining : 587,097 $
    Jean-Christophe Beaudin 650,000 $ (1)
    Salary Remaining : 587,097 $
    Roope Hintz 650,000 $ (3)
    Salary Remaining : 587,097 $
    Tomas Nosek 650,000 $ (1)
    Salary Remaining : 587,097 $
    Vitek Vanecek 650,000 $ (2)
    Salary Remaining : 587,097 $
    A.J. Greer 650,000 $ (3)
    Salary Remaining : 587,097 $
    Total Farm Players32
    Salary Commitment
    Year 2018 : 26,067,000 $
    Year 2019 : 14,897,500 $
    Year 2020 : 6,392,500 $
    Year 2021 : 650,000 $
    Salary Average Commitment
    Year 2018 : 18,550,000 $
    Year 2019 : 10,650,000 $
    Year 2020 : 5,500,000 $
    Year 2021 : 650,000 $


    Buffalo Sabres


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameFirst Niagara Center
    Level 1: 7500 - 125 $ - 6 794 - 90,58%
    Level 2: 4280 - 75 $ - 4 280 - 100,00%
    Level 3: 3150 - 55 $ - 3 081 - 97,81%
    Level 4: 3570 - 40 $ - 3 550 - 99,43%
    Luxury : 2500 - 210 $ - 1 911 - 76,45%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 035 - 75,88%
    Farm Level 2: 2000 - 9 $ - 1 507 - 75,33%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %19 616 - 93,41%
    Average Income per Game2,466,724 $
    Year to Date Revenue9,866,894 $
    Farm
    Home Games Left37
    Average Attendance - %4 542 - 75,69%
    Average Income per Game126,065 $
    Year to Date Revenue504,259 $

    Expense

    Pro Players Total Salaries72,810,476 $
    Farm Players Total Salaries19,072,648 $
    Coaches Total Salaries4,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,379,166 $
    Farm Year To Date Expenses1,981,836 $
    Pro Salary Cap To Date7,098,515 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue91,268,770 $
    Farm Estimated Season Revenue4,664,396 $
    Pro Remaining Season Days168
    Pro Expenses Per Days407,046 $
    Pro Estimated Expenses68,383,728 $
    Farm Remaining Season Days168
    Farm Expenses Per Days111,143 $
    Farm Estimated Expenses18,672,024 $
    Estimated Season Expenses87,055,752 $
    Estimated Season Salary Cap72,862,787 $
    Estimate Under Maximum Salary Cap of 75,000,000 $2,137,213 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 17,462,787 $
    Current Bank Account66,376,687 $
    Projected Bank Account75,254,101 $

    Pro Players Salaries

    Pekka Rinne 9,000,000 $ (2)
    -Salary Remaining : 8,129,032 $
    Eric Staal 8,000,000 $ (3)
    -Salary Remaining : 7,225,806 $
    Shea Weber 7,857,143 $ (2)
    -Salary Remaining : 7,096,774 $
    Frans Nielsen 6,500,000 $ (4)
    -Salary Remaining : 5,870,968 $
    Kyle Okposo 6,000,000 $ (1)
    -Salary Remaining : 5,419,355 $
    Evander Kane 5,250,000 $ (1)
    -Salary Remaining : 4,741,935 $
    Drew Stafford 5,000,000 $ (2)
    -Salary Remaining : 4,516,129 $
    Olli Maatta 4,083,333 $ (5)
    -Salary Remaining : 3,688,172 $
    Connor Murphy 3,850,000 $ (4)
    -Salary Remaining : 3,477,419 $
    Jaroslav Halak 3,500,000 $ (3)
    -Salary Remaining : 3,161,290 $
    Marcus Foligno 2,875,000 $ (4)
    -Salary Remaining : 2,596,774 $
    Carl Gunnarsson 2,500,000 $ (3)
    -Salary Remaining : 2,258,065 $
    Jimmy Hayes 2,300,000 $ (1)
    -Salary Remaining : 2,077,419 $
    Ben Chiarot 1,400,000 $ (2)
    -Salary Remaining : 1,264,516 $
    Josh Leivo 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Devin Shore 870,000 $ (1)
    -Salary Remaining : 785,806 $
    Steve Bernier 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Matt Martin 750,000 $ (3)
    -Salary Remaining : 677,419 $
    Alan Quine 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Valeri Vasiliev 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Total Pro Players20
    Salary Commitment
    Year 2018 : 72,810,476 $
    Year 2019 : 56,890,476 $
    Year 2020 : 32,058,333 $
    Year 2021 : 17,308,333 $
    Salary Average Commitment
    Year 2018 : 8,675,000 $
    Year 2019 : 6,725,000 $
    Year 2020 : 4,300,000 $
    Year 2021 : 2,075,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 72,810,476 $
    Year 2019 : 56,890,476 $
    Year 2020 : 32,058,333 $
    Year 2021 : 17,308,333 $

    Farm Players Salaries

    Byron Froese 1,034,249 $ (2)
    Salary Remaining : 934,160 $
    Hunter Smith 850,000 $ (2)
    Salary Remaining : 767,742 $
    Michael Downing 820,000 $ (2)
    Salary Remaining : 740,645 $
    Troy Grosenick 795,000 $ (1)
    Salary Remaining : 718,065 $
    Michael Bunting 775,000 $ (2)
    Salary Remaining : 700,000 $
    Johnathan MacLeod 775,000 $ (2)
    Salary Remaining : 700,000 $
    Jake Walman 775,000 $ (2)
    Salary Remaining : 700,000 $
    Dylan Sadowy 775,000 $ (2)
    Salary Remaining : 700,000 $
    Teddy Blueger 715,000 $ (1)
    Salary Remaining : 645,806 $
    Reece Scarlett 708,399 $ (1)
    Salary Remaining : 639,844 $
    Blake Heinrich 650,000 $ (2)
    Salary Remaining : 587,097 $
    Luke Philp 650,000 $ (2)
    Salary Remaining : 587,097 $
    Julien Nantel 650,000 $ (2)
    Salary Remaining : 587,097 $
    Spenser Jensen 650,000 $ (2)
    Salary Remaining : 587,097 $
    Nick McBride 650,000 $ (3)
    Salary Remaining : 587,097 $
    Brian Cooper 650,000 $ (2)
    Salary Remaining : 587,097 $
    Matej Tomek 650,000 $ (3)
    Salary Remaining : 587,097 $
    Brandon Halverson 650,000 $ (2)
    Salary Remaining : 587,097 $
    Tyler Soy 650,000 $ (3)
    Salary Remaining : 587,097 $
    Glenn Gawdin 650,000 $ (3)
    Salary Remaining : 587,097 $
    Chaz Reddekopp 650,000 $ (3)
    Salary Remaining : 587,097 $
    Jake Massie 650,000 $ (3)
    Salary Remaining : 587,097 $
    Grant Gabriele 650,000 $ (3)
    Salary Remaining : 587,097 $
    Matthew Berkovitz 650,000 $ (2)
    Salary Remaining : 587,097 $
    Pavel Jenys 650,000 $ (2)
    Salary Remaining : 587,097 $
    Jack Rodewald 650,000 $ (1)
    Salary Remaining : 587,097 $
    Gabriel Fontaine 650,000 $ (3)
    Salary Remaining : 587,097 $
    Total Farm Players27
    Salary Commitment
    Year 2018 : 19,072,648 $
    Year 2019 : 16,204,249 $
    Year 2020 : 5,200,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 15,825,000 $
    Year 2019 : 13,700,000 $
    Year 2020 : 5,200,000 $
    Year 2021 : 0 $


    Calgary Flames


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScotiabank Saddledome
    Level 1: 6000 - 160 $ - 5 147 - 85,78%
    Level 2: 5000 - 100 $ - 4 052 - 81,04%
    Level 3: 2700 - 80 $ - 2 153 - 79,75%
    Level 4: 3300 - 32 $ - 3 300 - 100,00%
    Luxury : 1000 - 360 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 38 $ - 3 018 - 75,46%
    Farm Level 2: 2000 - 16 $ - 1 527 - 76,33%
    Farm Total Capacity :6000

    Income

    Home Games Left38
    Average Attendance - %15 652 - 86,96%
    Average Income per Game2,445,158 $
    Year to Date Revenue7,335,475 $
    Farm
    Home Games Left38
    Average Attendance - %4 545 - 75,75%
    Average Income per Game183,643 $
    Year to Date Revenue550,929 $

    Expense

    Pro Players Total Salaries56,365,618 $
    Farm Players Total Salaries21,206,080 $
    Coaches Total Salaries16,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses6,193,856 $
    Farm Year To Date Expenses2,963,623 $
    Pro Salary Cap To Date5,468,044 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue92,916,017 $
    Farm Estimated Season Revenue6,978,434 $
    Pro Remaining Season Days168
    Pro Expenses Per Days343,364 $
    Pro Estimated Expenses57,685,152 $
    Farm Remaining Season Days168
    Farm Expenses Per Days162,398 $
    Farm Estimated Expenses27,282,864 $
    Estimated Season Expenses84,968,016 $
    Estimated Season Salary Cap56,378,932 $
    Estimate Under Maximum Salary Cap of 75,000,000 $18,621,068 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 978,932 $
    Current Bank Account158,270,718 $
    Projected Bank Account173,197,153 $

    Pro Players Salaries

    Jonathan Bernier 5,395,000 $ (1)
    -Salary Remaining : 4,872,903 $
    Craig Anderson 5,388,500 $ (1)
    -Salary Remaining : 4,867,032 $
    Jason Garrison 5,001,000 $ (1)
    -Salary Remaining : 4,517,032 $
    Brad Richardson 4,015,000 $ (1)
    -Salary Remaining : 3,626,452 $
    Justin Abdelkader 4,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    Leo Komarov 3,835,000 $ (2)
    -Salary Remaining : 3,463,871 $
    Michal Neuvirth 3,555,111 $ (1)
    -Salary Remaining : 3,211,068 $
    Mark Fayne 2,900,000 $ (1)
    -Salary Remaining : 2,619,355 $
    Brendan Smith 2,500,000 $ (1)
    -Salary Remaining : 2,258,065 $
    Tom Wilson 2,000,000 $ (1)
    -Salary Remaining : 1,806,452 $
    Josh Anderson 1,850,000 $ (3)
    -Salary Remaining : 1,670,968 $
    Stephen Gionta 1,750,005 $ (1)
    -Salary Remaining : 1,580,650 $
    Eric Gryba 1,601,000 $ (1)
    -Salary Remaining : 1,446,065 $
    Brandon Bollig 1,500,000 $ (1)
    -Salary Remaining : 1,354,839 $
    Korbinian Holzer 1,500,000 $ (1)
    -Salary Remaining : 1,354,839 $
    Andrew MacWilliam 1,250,000 $ (1)
    -Salary Remaining : 1,129,032 $
    Jake Marto 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Mike Liambas 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Sam Bennett 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Sergei Shumakov 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Zachary Werenski 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Jared McCann 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Eric Selleck 900,002 $ (1)
    -Salary Remaining : 812,905 $
    Mathieu Aubin 900,000 $ (1)
    -Salary Remaining : 812,903 $
    Lukas Sedlak 825,000 $ (2)
    -Salary Remaining : 745,161 $
    Total Pro Players25
    Salary Commitment
    Year 2018 : 56,365,618 $
    Year 2019 : 13,285,000 $
    Year 2020 : 2,775,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 14,400,000 $
    Year 2019 : 4,100,000 $
    Year 2020 : 1,150,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 56,365,618 $
    Year 2019 : 13,285,000 $
    Year 2020 : 2,775,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Chris Conner 1,500,002 $ (1)
    Salary Remaining : 1,354,841 $
    Harry Zolnierczyk 1,500,002 $ (1)
    Salary Remaining : 1,354,841 $
    Dennis Robertson 1,400,000 $ (1)
    Salary Remaining : 1,264,516 $
    Jim O'Brien 1,000,002 $ (1)
    Salary Remaining : 903,228 $
    Kevin Porter 1,000,002 $ (1)
    Salary Remaining : 903,228 $
    Anthony Mantha 925,000 $ (1)
    Salary Remaining : 835,484 $
    Thatcher Demko 925,000 $ (2)
    Salary Remaining : 835,484 $
    Valentin Zykov 925,000 $ (1)
    Salary Remaining : 835,484 $
    Derek Nesbitt 900,000 $ (1)
    Salary Remaining : 812,903 $
    Noah Juulsen 850,000 $ (3)
    Salary Remaining : 767,742 $
    Travis Dermott 850,000 $ (3)
    Salary Remaining : 767,742 $
    Taylor Leier 806,558 $ (1)
    Salary Remaining : 728,504 $
    Richard Clune 800,200 $ (1)
    Salary Remaining : 722,761 $
    Brendan Woods 799,313 $ (1)
    Salary Remaining : 721,960 $
    Philippe Desrosiers 775,000 $ (1)
    Salary Remaining : 700,000 $
    Dillon Heatherington 775,000 $ (1)
    Salary Remaining : 700,000 $
    Carl Dahlstrom 775,000 $ (1)
    Salary Remaining : 700,000 $
    Jeremy Lauzon 775,000 $ (3)
    Salary Remaining : 700,000 $
    Nathan Gerbe 675,000 $ (2)
    Salary Remaining : 609,677 $
    Vladislav Gavrikov 650,000 $ (2)
    Salary Remaining : 587,097 $
    Liam Herbst 650,000 $ (3)
    Salary Remaining : 587,097 $
    Wilhelm Westlund 650,000 $ (1)
    Salary Remaining : 587,097 $
    Colin Jacobs 650,000 $ (1)
    Salary Remaining : 587,097 $
    Logan Nelson 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players24
    Salary Commitment
    Year 2018 : 21,206,079 $
    Year 2019 : 6,025,000 $
    Year 2020 : 3,125,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 13,375,000 $
    Year 2019 : 4,800,000 $
    Year 2020 : 2,600,000 $
    Year 2021 : 0 $


    Carolina Hurricanes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePNC Arena
    Level 1: 5000 - 150 $ - 4 953 - 99,06%
    Level 2: 5000 - 98 $ - 4 842 - 96,83%
    Level 3: 2940 - 74 $ - 2 502 - 85,09%
    Level 4: 3060 - 50 $ - 2 816 - 92,03%
    Luxury : 1000 - 340 $ - 1 000 - 100,00%
    Total Capacity :17000
    Farm
    Farm Level 1: 4000 - 24 $ - 2 926 - 73,15%
    Farm Level 2: 2000 - 8 $ - 1 497 - 74,83%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %16 112 - 94,78%
    Average Income per Game2,467,127 $
    Year to Date Revenue9,868,508 $
    Farm
    Home Games Left38
    Average Attendance - %4 423 - 73,71%
    Average Income per Game108,500 $
    Year to Date Revenue325,501 $

    Expense

    Pro Players Total Salaries68,009,920 $
    Farm Players Total Salaries21,628,576 $
    Coaches Total Salaries5,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses6,858,589 $
    Farm Year To Date Expenses2,314,562 $
    Pro Salary Cap To Date6,558,598 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue91,283,699 $
    Farm Estimated Season Revenue4,123,013 $
    Pro Remaining Season Days168
    Pro Expenses Per Days382,311 $
    Pro Estimated Expenses64,228,248 $
    Farm Remaining Season Days168
    Farm Expenses Per Days127,035 $
    Farm Estimated Expenses21,341,880 $
    Estimated Season Expenses85,570,128 $
    Estimated Season Salary Cap67,986,958 $
    Estimate Under Maximum Salary Cap of 75,000,000 $7,013,042 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 12,586,958 $
    Current Bank Account87,501,435 $
    Projected Bank Account97,338,019 $

    Pro Players Salaries

    Steven Stamkos 8,500,000 $ (4)
    -Salary Remaining : 7,677,419 $
    Thomas Vanek 7,350,000 $ (1)
    -Salary Remaining : 6,638,710 $
    Jason Spezza 7,250,000 $ (1)
    -Salary Remaining : 6,548,387 $
    Milan Lucic 6,000,000 $ (2)
    -Salary Remaining : 5,419,355 $
    Jimmy Howard 5,291,670 $ (1)
    -Salary Remaining : 4,779,573 $
    T.J. Brodie 4,650,000 $ (2)
    -Salary Remaining : 4,200,000 $
    David Savard 4,250,000 $ (4)
    -Salary Remaining : 3,838,710 $
    Josh Manson 4,100,000 $ (5)
    -Salary Remaining : 3,703,226 $
    Adam Henrique 4,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Vladimir Sobotka 3,500,000 $ (3)
    -Salary Remaining : 3,161,290 $
    Jason Chimera 2,960,000 $ (2)
    -Salary Remaining : 2,673,548 $
    Derek MacKenzie 1,950,000 $ (1)
    -Salary Remaining : 1,761,290 $
    Devante Smith-Pelly 1,300,000 $ (1)
    -Salary Remaining : 1,174,194 $
    Robert Bortuzzo 1,150,000 $ (1)
    -Salary Remaining : 1,038,710 $
    Matt O'Connor 971,250 $ (1)
    -Salary Remaining : 877,258 $
    Robby Fabbri 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Ivan Provorov 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Chris Wideman 800,000 $ (1)
    -Salary Remaining : 722,581 $
    Noel Acciari 750,000 $ (2)
    -Salary Remaining : 677,419 $
    Tyler Sikura 700,000 $ (1)
    -Salary Remaining : 632,258 $
    Bryan Rust 687,000 $ (1)
    -Salary Remaining : 620,516 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 68,009,920 $
    Year 2019 : 34,710,000 $
    Year 2020 : 20,350,000 $
    Year 2021 : 16,850,000 $
    Salary Average Commitment
    Year 2018 : 10,700,000 $
    Year 2019 : 3,375,000 $
    Year 2020 : 1,725,000 $
    Year 2021 : 1,150,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 68,009,920 $
    Year 2019 : 34,710,000 $
    Year 2020 : 20,350,000 $
    Year 2021 : 16,850,000 $

    Farm Players Salaries

    Sheldon Dries 950,000 $ (1)
    Salary Remaining : 858,065 $
    Morgan Klimchuk 925,000 $ (1)
    Salary Remaining : 835,484 $
    T.J. Tynan 897,160 $ (2)
    Salary Remaining : 810,338 $
    Matt Finn 892,500 $ (1)
    Salary Remaining : 806,129 $
    Ryan Lindgren 850,000 $ (1)
    Salary Remaining : 767,742 $
    Mitch Vande Sompel 850,000 $ (1)
    Salary Remaining : 767,742 $
    Thomas Novak 850,000 $ (3)
    Salary Remaining : 767,742 $
    Anton Karlsson 850,000 $ (2)
    Salary Remaining : 767,742 $
    Troy Bourke 813,750 $ (1)
    Salary Remaining : 735,000 $
    Tyler Randell 810,000 $ (2)
    Salary Remaining : 731,613 $
    Maxim Lamarche 808,500 $ (1)
    Salary Remaining : 730,258 $
    Jimmy Oligny 800,000 $ (2)
    Salary Remaining : 722,581 $
    Graham Knott 775,000 $ (3)
    Salary Remaining : 700,000 $
    Cameron Schilling 760,000 $ (2)
    Salary Remaining : 686,452 $
    Frederick Gaudreau 666,666 $ (3)
    Salary Remaining : 602,150 $
    Scooter Vaughan 660,000 $ (1)
    Salary Remaining : 596,129 $
    Matt Tomkins 660,000 $ (1)
    Salary Remaining : 596,129 $
    Connor Jones 660,000 $ (1)
    Salary Remaining : 596,129 $
    Kyle Criscuolo 650,000 $ (2)
    Salary Remaining : 587,097 $
    Eric Hartzell 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ethan Werek 650,000 $ (1)
    Salary Remaining : 587,097 $
    Elvis Merzlikins 650,000 $ (1)
    Salary Remaining : 587,097 $
    Tyler Lewington 650,000 $ (1)
    Salary Remaining : 587,097 $
    Beau Starrett 650,000 $ (2)
    Salary Remaining : 587,097 $
    J.J. Piccinich 650,000 $ (2)
    Salary Remaining : 587,097 $
    Jaedon Descheneau 650,000 $ (1)
    Salary Remaining : 587,097 $
    Daniel Bernhardt 650,000 $ (2)
    Salary Remaining : 587,097 $
    Terry Broadhurst 650,000 $ (1)
    Salary Remaining : 587,097 $
    Brent Gates 650,000 $ (3)
    Salary Remaining : 587,097 $
    Total Farm Players29
    Salary Commitment
    Year 2018 : 21,628,576 $
    Year 2019 : 9,658,826 $
    Year 2020 : 2,941,666 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 18,250,000 $
    Year 2019 : 7,975,000 $
    Year 2020 : 2,600,000 $
    Year 2021 : 0 $


    Chicago Blackhawks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameUnited Center
    Level 1: 8000 - 115 $ - 7 122 - 89,02%
    Level 2: 6000 - 76 $ - 4 950 - 82,51%
    Level 3: 4000 - 50 $ - 3 099 - 77,48%
    Level 4: 4500 - 28 $ - 4 139 - 91,97%
    Luxury : 1500 - 299 $ - 1 440 - 96,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 25 $ - 2 804 - 70,10%
    Farm Level 2: 2000 - 9 $ - 1 521 - 76,05%
    Farm Total Capacity :6000

    Income

    Home Games Left38
    Average Attendance - %20 750 - 86,46%
    Average Income per Game2,484,581 $
    Year to Date Revenue7,453,742 $
    Farm
    Home Games Left39
    Average Attendance - %4 325 - 72,08%
    Average Income per Game110,602 $
    Year to Date Revenue221,203 $

    Expense

    Pro Players Total Salaries73,082,474 $
    Farm Players Total Salaries25,938,688 $
    Coaches Total Salaries6,475,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,440,246 $
    Farm Year To Date Expenses2,769,066 $
    Pro Salary Cap To Date7,072,506 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue94,414,065 $
    Farm Estimated Season Revenue4,313,458 $
    Pro Remaining Season Days168
    Pro Expenses Per Days413,347 $
    Pro Estimated Expenses69,442,296 $
    Farm Remaining Season Days168
    Farm Expenses Per Days153,837 $
    Farm Estimated Expenses25,844,616 $
    Estimated Season Expenses95,286,912 $
    Estimated Season Salary Cap73,082,562 $
    Estimate Under Maximum Salary Cap of 75,000,000 $1,917,438 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 17,682,562 $
    Current Bank Account188,738,869 $
    Projected Bank Account192,179,480 $

    Pro Players Salaries

    Kevin Shattenkirk 6,650,000 $ (3)
    -Salary Remaining : 6,006,452 $
    Aleksander Barkov 5,900,000 $ (5)
    -Salary Remaining : 5,329,032 $
    Seth Jones 5,400,000 $ (4)
    -Salary Remaining : 4,877,419 $
    Alex Galchenyuk 4,900,000 $ (3)
    -Salary Remaining : 4,425,806 $
    Sami Vatanen 4,875,000 $ (3)
    -Salary Remaining : 4,403,226 $
    Max Pacioretty 4,500,000 $ (2)
    -Salary Remaining : 4,064,516 $
    Sean Couturier 4,333,333 $ (4)
    -Salary Remaining : 3,913,978 $
    James Van Riemsdyk 4,250,000 $ (1)
    -Salary Remaining : 3,838,710 $
    Damon Severson 4,166,666 $ (4)
    -Salary Remaining : 3,763,440 $
    Cam Fowler 4,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Lars Eller 3,500,000 $ (1)
    -Salary Remaining : 3,161,290 $
    Conor Sheary 3,000,000 $ (1)
    -Salary Remaining : 2,709,677 $
    James Reimer 3,000,000 $ (2)
    -Salary Remaining : 2,709,677 $
    Antti Raanta 3,000,000 $ (2)
    -Salary Remaining : 2,709,677 $
    John Moore 2,800,000 $ (1)
    -Salary Remaining : 2,529,032 $
    Richard Panik 2,800,000 $ (2)
    -Salary Remaining : 2,529,032 $
    Brock Nelson 2,500,000 $ (1)
    -Salary Remaining : 2,258,065 $
    Jon Merrill 1,137,500 $ (1)
    -Salary Remaining : 1,027,419 $
    Brayden Point 850,000 $ (2)
    -Salary Remaining : 767,742 $
    Scottie Upshall 775,000 $ (2)
    -Salary Remaining : 700,000 $
    Curtis Mckenzie 744,975 $ (1)
    -Salary Remaining : 672,881 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 73,082,474 $
    Year 2019 : 51,149,999 $
    Year 2020 : 36,224,999 $
    Year 2021 : 19,799,999 $
    Salary Average Commitment
    Year 2018 : 7,225,000 $
    Year 2019 : 5,225,000 $
    Year 2020 : 2,350,000 $
    Year 2021 : 2,350,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 73,082,474 $
    Year 2019 : 51,149,999 $
    Year 2020 : 36,224,999 $
    Year 2021 : 19,799,999 $

    Farm Players Salaries

    Chris Mueller 1,255,000 $ (2)
    Salary Remaining : 1,133,548 $
    Brandon Pirri 1,100,000 $ (1)
    Salary Remaining : 993,548 $
    Tim Kennedy 1,079,000 $ (2)
    Salary Remaining : 974,581 $
    Jordan Subban 971,250 $ (1)
    Salary Remaining : 877,258 $
    Malcolm Subban 971,250 $ (2)
    Salary Remaining : 877,258 $
    Matt Bartkowski 955,000 $ (3)
    Salary Remaining : 862,581 $
    Mark Jankowski 925,000 $ (1)
    Salary Remaining : 835,484 $
    Rasmus Asplund 925,000 $ (1)
    Salary Remaining : 835,484 $
    Scott Mayfield 892,500 $ (1)
    Salary Remaining : 806,129 $
    Robbie Russo 854,438 $ (2)
    Salary Remaining : 771,750 $
    Jack Roslovic 850,000 $ (3)
    Salary Remaining : 767,742 $
    Erik Cernak 850,000 $ (3)
    Salary Remaining : 767,742 $
    Tomas Hyka 813,750 $ (1)
    Salary Remaining : 735,000 $
    Nathan Walker 813,750 $ (2)
    Salary Remaining : 735,000 $
    Daniel Carr 813,750 $ (1)
    Salary Remaining : 735,000 $
    Ryan Malone 778,000 $ (1)
    Salary Remaining : 702,710 $
    Erik Condra 777,000 $ (2)
    Salary Remaining : 701,806 $
    Tobias Lindberg 775,000 $ (2)
    Salary Remaining : 700,000 $
    William Lagesson 775,000 $ (2)
    Salary Remaining : 700,000 $
    David Kase 775,000 $ (3)
    Salary Remaining : 700,000 $
    Jeff Schultz 707,000 $ (1)
    Salary Remaining : 638,581 $
    Colby Robak 707,000 $ (1)
    Salary Remaining : 638,581 $
    Steven Oleksy 700,000 $ (2)
    Salary Remaining : 632,258 $
    Mario Kempe 675,000 $ (1)
    Salary Remaining : 609,677 $
    Akira Schmid 650,000 $ (3)
    Salary Remaining : 587,097 $
    Fredrik Bergvik 650,000 $ (1)
    Salary Remaining : 587,097 $
    Lukas Jasek 650,000 $ (3)
    Salary Remaining : 587,097 $
    Maxim Letunov 650,000 $ (2)
    Salary Remaining : 587,097 $
    Christoffer Ehn 650,000 $ (2)
    Salary Remaining : 587,097 $
    Louis Belpedio 650,000 $ (2)
    Salary Remaining : 587,097 $
    Saku Maenalanen 650,000 $ (2)
    Salary Remaining : 587,097 $
    Mark Friedman 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players32
    Salary Commitment
    Year 2018 : 25,938,688 $
    Year 2019 : 15,980,438 $
    Year 2020 : 4,730,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 19,500,000 $
    Year 2019 : 12,000,000 $
    Year 2020 : 3,900,000 $
    Year 2021 : 0 $


    Colorado Avalanche


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePepsi Center
    Level 1: 8584 - 125 $ - 6 400 - 74,55%
    Level 2: 6514 - 95 $ - 4 969 - 76,28%
    Level 3: 3600 - 65 $ - 3 024 - 83,99%
    Level 4: 4080 - 35 $ - 4 053 - 99,35%
    Luxury : 1222 - 275 $ - 1 222 - 100,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 2 945 - 73,62%
    Farm Level 2: 2000 - 12 $ - 1 476 - 73,78%
    Farm Total Capacity :6000

    Income

    Home Games Left38
    Average Attendance - %19 667 - 81,95%
    Average Income per Game2,549,832 $
    Year to Date Revenue7,649,497 $
    Farm
    Home Games Left37
    Average Attendance - %4 420 - 73,67%
    Average Income per Game139,984 $
    Year to Date Revenue559,936 $

    Expense

    Pro Players Total Salaries57,227,752 $
    Farm Players Total Salaries15,388,788 $
    Coaches Total Salaries3,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses5,726,638 $
    Farm Year To Date Expenses1,584,234 $
    Pro Salary Cap To Date5,591,152 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue96,893,629 $
    Farm Estimated Season Revenue5,179,408 $
    Pro Remaining Season Days168
    Pro Expenses Per Days315,203 $
    Pro Estimated Expenses52,954,104 $
    Farm Remaining Season Days168
    Farm Expenses Per Days92,950 $
    Farm Estimated Expenses15,615,600 $
    Estimated Season Expenses68,569,704 $
    Estimated Season Salary Cap57,280,720 $
    Estimate Under Maximum Salary Cap of 75,000,000 $17,719,280 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 1,880,720 $
    Current Bank Account909,332 $
    Projected Bank Account34,412,665 $

    Pro Players Salaries

    Patrick Kane 14,300,000 $ (3)
    -Salary Remaining : 12,916,129 $
    Jason Demers 7,000,000 $ (3)
    -Salary Remaining : 6,322,581 $
    Joel Ward 5,002,000 $ (1)
    -Salary Remaining : 4,517,935 $
    Thomas Greiss 5,000,002 $ (1)
    -Salary Remaining : 4,516,131 $
    Marc Methot 4,900,000 $ (1)
    -Salary Remaining : 4,425,806 $
    Colton Sceviour 3,000,000 $ (2)
    -Salary Remaining : 2,709,677 $
    Dale Weise 2,676,000 $ (2)
    -Salary Remaining : 2,417,032 $
    Connor Hellebuyck 2,250,000 $ (1)
    -Salary Remaining : 2,032,258 $
    Adam Lowry 1,125,000 $ (1)
    -Salary Remaining : 1,016,129 $
    Nick Cousins 1,000,000 $ (2)
    -Salary Remaining : 903,226 $
    Connor McDavid 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Anthony Beauvillier 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Clayton Keller 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Anthony Duclair 892,500 $ (1)
    -Salary Remaining : 806,129 $
    Steven Santini 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Eric Tangradi 828,000 $ (2)
    -Salary Remaining : 747,871 $
    Brandon Tanev 813,750 $ (1)
    -Salary Remaining : 735,000 $
    Blake Speers 775,000 $ (3)
    -Salary Remaining : 700,000 $
    Thomas Schemitsch 775,000 $ (3)
    -Salary Remaining : 700,000 $
    Frank Corrado 665,500 $ (1)
    -Salary Remaining : 601,097 $
    Igor Shesterkin 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Ben Harpur 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Fredrik Olofsson 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Devon Toews 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players24
    Salary Commitment
    Year 2018 : 57,227,752 $
    Year 2019 : 32,579,000 $
    Year 2020 : 23,775,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 14,950,000 $
    Year 2019 : 6,825,000 $
    Year 2020 : 3,300,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 57,227,752 $
    Year 2019 : 32,579,000 $
    Year 2020 : 23,775,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Filip Chlapik 925,000 $ (3)
    Salary Remaining : 835,484 $
    Michael Spacek 850,000 $ (1)
    Salary Remaining : 767,742 $
    Sam Carrick 788,288 $ (2)
    Salary Remaining : 712,002 $
    Nikita Korostelev 775,000 $ (3)
    Salary Remaining : 700,000 $
    Yakov Trenin 775,000 $ (3)
    Salary Remaining : 700,000 $
    Ryan Zuhlsdorf 775,000 $ (3)
    Salary Remaining : 700,000 $
    Chris Driedger 735,000 $ (1)
    Salary Remaining : 663,871 $
    Alex Broadhurst 665,500 $ (1)
    Salary Remaining : 601,097 $
    Josh Wesley 650,000 $ (2)
    Salary Remaining : 587,097 $
    Miles Gendron 650,000 $ (2)
    Salary Remaining : 587,097 $
    Tanner Faith 650,000 $ (2)
    Salary Remaining : 587,097 $
    Linus Soderstrom 650,000 $ (2)
    Salary Remaining : 587,097 $
    Tyler Bertuzzi 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jake Marchment 650,000 $ (1)
    Salary Remaining : 587,097 $
    Juho Lammikko 650,000 $ (2)
    Salary Remaining : 587,097 $
    Keegan Kolesar 650,000 $ (3)
    Salary Remaining : 587,097 $
    Martins Dzierkals 650,000 $ (3)
    Salary Remaining : 587,097 $
    Colton White 650,000 $ (3)
    Salary Remaining : 587,097 $
    Anthony Richard 650,000 $ (3)
    Salary Remaining : 587,097 $
    Austin Carroll 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jonne Tammela 650,000 $ (3)
    Salary Remaining : 587,097 $
    Nikita Pavlychev 650,000 $ (3)
    Salary Remaining : 587,097 $
    Total Farm Players22
    Salary Commitment
    Year 2018 : 15,388,788 $
    Year 2019 : 11,188,288 $
    Year 2020 : 7,150,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 13,700,000 $
    Year 2019 : 10,025,000 $
    Year 2020 : 6,500,000 $
    Year 2021 : 0 $


    Columbus Blue Jackets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameNationwide Arena
    Level 1: 7000 - 122 $ - 6 970 - 99,57%
    Level 2: 5780 - 82 $ - 4 933 - 85,34%
    Level 3: 3150 - 65 $ - 3 111 - 98,75%
    Level 4: 3570 - 30 $ - 3 570 - 100,00%
    Luxury : 1500 - 250 $ - 1 500 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 975 - 74,37%
    Farm Level 2: 2000 - 15 $ - 1 479 - 73,95%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %20 083 - 95,63%
    Average Income per Game2,540,213 $
    Year to Date Revenue10,160,851 $
    Farm
    Home Games Left36
    Average Attendance - %4 454 - 74,23%
    Average Income per Game166,720 $
    Year to Date Revenue833,599 $

    Expense

    Pro Players Total Salaries73,139,374 $
    Farm Players Total Salaries21,880,780 $
    Coaches Total Salaries5,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(4,000,000 $)
    Pro Year To Date Expenses7,449,438 $
    Farm Year To Date Expenses2,268,636 $
    Pro Salary Cap To Date7,062,333 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue93,987,872 $
    Farm Estimated Season Revenue6,001,913 $
    Pro Remaining Season Days168
    Pro Expenses Per Days414,728 $
    Pro Estimated Expenses69,674,304 $
    Farm Remaining Season Days168
    Farm Expenses Per Days125,165 $
    Farm Estimated Expenses21,027,720 $
    Estimated Season Expenses90,702,024 $
    Estimated Season Salary Cap69,123,629 $
    Estimate Under Maximum Salary Cap of 75,000,000 $5,876,371 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 13,723,629 $
    Current Bank Account91,883,717 $
    Projected Bank Account101,171,478 $

    Pro Players Salaries

    Roberto Luongo 13,300,000 $ (2)
    -Salary Remaining : 12,012,903 $
    Justin Williams 5,800,000 $ (2)
    -Salary Remaining : 5,238,710 $
    Loui Eriksson 5,600,000 $ (2)
    -Salary Remaining : 5,058,065 $
    Ron Hainsey 5,000,000 $ (1)
    -Salary Remaining : 4,516,129 $
    Dmitry Kulikov 4,333,333 $ (3)
    -Salary Remaining : 3,913,978 $
    Viktor Arvidsson 4,250,000 $ (5)
    -Salary Remaining : 3,838,710 $
    Adam Larsson 4,166,666 $ (3)
    -Salary Remaining : 3,763,440 $
    Nick Bonino 4,100,000 $ (3)
    -Salary Remaining : 3,703,226 $
    Jake Muzzin 4,000,000 $ (3)
    -Salary Remaining : 3,612,903 $
    Carl Hagelin 4,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    Michael Cammalleri 3,800,000 $ (2)
    -Salary Remaining : 3,432,258 $
    Ben Hutton 2,800,000 $ (2)
    -Salary Remaining : 2,529,032 $
    Ryan Callahan 2,200,000 $ (1)
    -Salary Remaining : 1,987,097 $
    Calle Jarnkrok 2,000,000 $ (4)
    -Salary Remaining : 1,806,452 $
    Joakim Nordstrom 1,275,000 $ (1)
    -Salary Remaining : 1,151,613 $
    Matt Cullen 1,200,000 $ (1)
    -Salary Remaining : 1,083,871 $
    Chris Bourque 1,180,000 $ (4)
    -Salary Remaining : 1,065,806 $
    Joel Armia 971,250 $ (1)
    -Salary Remaining : 877,258 $
    Mirco Mueller 971,250 $ (2)
    -Salary Remaining : 877,258 $
    Tim Schaller 826,875 $ (1)
    -Salary Remaining : 746,855 $
    Brandon Davidson 715,000 $ (1)
    -Salary Remaining : 645,806 $
    Nick Ellis 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 73,139,374 $
    Year 2019 : 60,301,249 $
    Year 2020 : 24,029,999 $
    Year 2021 : 7,430,000 $
    Salary Average Commitment
    Year 2018 : 13,500,000 $
    Year 2019 : 8,775,000 $
    Year 2020 : 4,350,000 $
    Year 2021 : 1,875,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 73,139,374 $
    Year 2019 : 60,301,249 $
    Year 2020 : 24,029,999 $
    Year 2021 : 7,430,000 $

    Farm Players Salaries

    Mike McKenna 1,050,000 $ (2)
    Salary Remaining : 948,387 $
    Dominic Toninato 925,000 $ (2)
    Salary Remaining : 835,484 $
    Dalton Smith 897,160 $ (1)
    Salary Remaining : 810,338 $
    Garrett Wilson 827,702 $ (2)
    Salary Remaining : 747,602 $
    Patrick Sieloff 813,750 $ (1)
    Salary Remaining : 735,000 $
    Gabriel Gagne 775,000 $ (3)
    Salary Remaining : 700,000 $
    Ryan Collins 775,000 $ (2)
    Salary Remaining : 700,000 $
    Phil Varone 735,000 $ (2)
    Salary Remaining : 663,871 $
    Ben Sexton 725,000 $ (1)
    Salary Remaining : 654,839 $
    Nick Ebert 691,667 $ (1)
    Salary Remaining : 624,731 $
    Jason Kasdorf 665,500 $ (1)
    Salary Remaining : 601,097 $
    Michael Prapavessis 650,000 $ (2)
    Salary Remaining : 587,097 $
    Kevin Stenlund 650,000 $ (3)
    Salary Remaining : 587,097 $
    Bogdan Yakimov 650,000 $ (1)
    Salary Remaining : 587,097 $
    Gustav Forsling 650,000 $ (2)
    Salary Remaining : 587,097 $
    Taylor Cammarata 650,000 $ (1)
    Salary Remaining : 587,097 $
    Teemu Kivihalme 650,000 $ (1)
    Salary Remaining : 587,097 $
    Brendan Harms 650,000 $ (1)
    Salary Remaining : 587,097 $
    Rinat Valiev 650,000 $ (1)
    Salary Remaining : 587,097 $
    Dakota Mermis 650,000 $ (1)
    Salary Remaining : 587,097 $
    Stephen Desrocher 650,000 $ (2)
    Salary Remaining : 587,097 $
    Devante Stephens 650,000 $ (3)
    Salary Remaining : 587,097 $
    Reid Petryk 650,000 $ (1)
    Salary Remaining : 587,097 $
    Joshua Winquist 650,000 $ (1)
    Salary Remaining : 587,097 $
    Cameron Askew 650,000 $ (3)
    Salary Remaining : 587,097 $
    Will Borgen 650,000 $ (3)
    Salary Remaining : 587,097 $
    Gustav Bouramman 650,000 $ (3)
    Salary Remaining : 587,097 $
    Spencer Martin 650,000 $ (1)
    Salary Remaining : 587,097 $
    Christian Wolanin 650,000 $ (2)
    Salary Remaining : 587,097 $
    Jesse Gabrielle 650,000 $ (3)
    Salary Remaining : 587,097 $
    Brad Morrison 650,000 $ (3)
    Salary Remaining : 587,097 $
    Total Farm Players31
    Salary Commitment
    Year 2018 : 21,880,779 $
    Year 2019 : 12,237,702 $
    Year 2020 : 5,325,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 18,725,000 $
    Year 2019 : 10,675,000 $
    Year 2020 : 5,200,000 $
    Year 2021 : 0 $


    Dallas Stars


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmerican Airlines Center
    Level 1: 6750 - 135 $ - 6 332 - 93,81%
    Level 2: 5750 - 90 $ - 4 975 - 86,53%
    Level 3: 3150 - 60 $ - 3 057 - 97,06%
    Level 4: 4150 - 38 $ - 3 695 - 89,03%
    Luxury : 1200 - 325 $ - 1 200 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 105 - 77,63%
    Farm Level 2: 2000 - 20 $ - 1 539 - 76,96%
    Farm Total Capacity :6000

    Income

    Home Games Left36
    Average Attendance - %19 259 - 91,71%
    Average Income per Game2,585,687 $
    Year to Date Revenue12,928,437 $
    Farm
    Home Games Left37
    Average Attendance - %4 645 - 77,41%
    Average Income per Game184,099 $
    Year to Date Revenue736,395 $

    Expense

    Pro Players Total Salaries74,598,832 $
    Farm Players Total Salaries20,300,108 $
    Coaches Total Salaries6,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,705,808 $
    Farm Year To Date Expenses2,053,230 $
    Pro Salary Cap To Date7,221,932 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue93,084,746 $
    Farm Estimated Season Revenue6,811,654 $
    Pro Remaining Season Days168
    Pro Expenses Per Days427,951 $
    Pro Estimated Expenses71,895,768 $
    Farm Remaining Season Days168
    Farm Expenses Per Days117,205 $
    Farm Estimated Expenses19,690,440 $
    Estimated Season Expenses91,586,208 $
    Estimated Season Salary Cap74,601,524 $
    Estimate Under Maximum Salary Cap of 75,000,000 $398,476 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 19,201,524 $
    Current Bank Account46,968,966 $
    Projected Bank Account55,279,158 $

    Pro Players Salaries

    John Tavares 11,000,000 $ (5)
    -Salary Remaining : 9,935,484 $
    Henrik Lundqvist 8,500,000 $ (1)
    -Salary Remaining : 7,677,419 $
    Matt Niskanen 5,750,000 $ (3)
    -Salary Remaining : 5,193,548 $
    Jeff Skinner 5,725,000 $ (1)
    -Salary Remaining : 5,170,968 $
    Hampus Lindholm 5,713,415 $ (4)
    -Salary Remaining : 5,160,504 $
    Mika Zibanejad 5,350,000 $ (5)
    -Salary Remaining : 4,832,258 $
    Jaden Schwartz 5,350,000 $ (4)
    -Salary Remaining : 4,832,258 $
    David Perron 4,500,000 $ (1)
    -Salary Remaining : 4,064,516 $
    Mathieu Perreault 4,125,000 $ (2)
    -Salary Remaining : 3,725,806 $
    Jonathan Ericsson 4,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    John Carlson 3,966,667 $ (1)
    -Salary Remaining : 3,582,796 $
    Cody Eakin 3,850,000 $ (3)
    -Salary Remaining : 3,477,419 $
    Keith Kinkaid 1,250,000 $ (1)
    -Salary Remaining : 1,129,032 $
    Greg Pateryn 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Derek Forbort 918,750 $ (1)
    -Salary Remaining : 829,839 $
    Pavel Buchnevich 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Sebastian Aho 775,000 $ (2)
    -Salary Remaining : 700,000 $
    Nic Dowd 675,000 $ (4)
    -Salary Remaining : 609,677 $
    Jimmy Vesey 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Brock McGinn 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Total Pro Players20
    Salary Commitment
    Year 2018 : 74,598,832 $
    Year 2019 : 47,238,415 $
    Year 2020 : 37,688,415 $
    Year 2021 : 28,088,415 $
    Salary Average Commitment
    Year 2018 : 9,500,000 $
    Year 2019 : 5,800,000 $
    Year 2020 : 3,350,000 $
    Year 2021 : 2,850,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 74,598,832 $
    Year 2019 : 47,238,415 $
    Year 2020 : 37,688,415 $
    Year 2021 : 28,088,415 $

    Farm Players Salaries

    Jordan Weal 1,750,000 $ (2)
    Salary Remaining : 1,580,645 $
    Seth Helgeson 1,250,000 $ (2)
    Salary Remaining : 1,129,032 $
    Zac Dalpe 950,000 $ (2)
    Salary Remaining : 858,065 $
    Taylor Fedun 850,000 $ (3)
    Salary Remaining : 767,742 $
    Justin Bailey 850,000 $ (1)
    Salary Remaining : 767,742 $
    Branden Troock 822,000 $ (1)
    Salary Remaining : 742,452 $
    Garrett Mitchell 800,000 $ (4)
    Salary Remaining : 722,581 $
    Austin Wagner 775,000 $ (3)
    Salary Remaining : 700,000 $
    Andrew Agozzino 757,969 $ (2)
    Salary Remaining : 684,617 $
    Patrick Brown 753,638 $ (1)
    Salary Remaining : 680,705 $
    Justin Hodgman 750,000 $ (3)
    Salary Remaining : 677,419 $
    Bracken Kearns 700,000 $ (2)
    Salary Remaining : 632,258 $
    John Muse 700,000 $ (1)
    Salary Remaining : 632,258 $
    Andrew O'Brien 695,750 $ (1)
    Salary Remaining : 628,419 $
    Cole Schneider 695,750 $ (2)
    Salary Remaining : 628,419 $
    Thomas Di Pauli 675,000 $ (4)
    Salary Remaining : 609,677 $
    Brandon Mashinter 675,000 $ (2)
    Salary Remaining : 609,677 $
    Jan Kostalek 650,000 $ (1)
    Salary Remaining : 587,097 $
    Matej Paulovic 650,000 $ (1)
    Salary Remaining : 587,097 $
    Bokondji Imama 650,000 $ (2)
    Salary Remaining : 587,097 $
    Henri Kiviaho 650,000 $ (1)
    Salary Remaining : 587,097 $
    Tanner Fritz 650,000 $ (1)
    Salary Remaining : 587,097 $
    Markus Ruusu 650,000 $ (3)
    Salary Remaining : 587,097 $
    Remi Elie 650,000 $ (1)
    Salary Remaining : 587,097 $
    Dennis Gilbert 650,000 $ (3)
    Salary Remaining : 587,097 $
    Brett Lernout 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players26
    Salary Commitment
    Year 2018 : 20,300,107 $
    Year 2019 : 13,228,719 $
    Year 2020 : 5,150,000 $
    Year 2021 : 1,475,000 $
    Salary Average Commitment
    Year 2018 : 14,800,000 $
    Year 2019 : 9,575,000 $
    Year 2020 : 4,550,000 $
    Year 2021 : 1,300,000 $


    Detroit Red Wings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameJoe Louis Arena
    Level 1: 6667 - 175 $ - 5 438 - 81,57%
    Level 2: 5556 - 90 $ - 4 717 - 84,89%
    Level 3: 3000 - 70 $ - 2 937 - 97,90%
    Level 4: 3666 - 45 $ - 3 452 - 94,15%
    Luxury : 1111 - 300 $ - 1 111 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 072 - 76,80%
    Farm Level 2: 2000 - 10 $ - 1 437 - 71,87%
    Farm Total Capacity :6000

    Income

    Home Games Left39
    Average Attendance - %17 654 - 88,27%
    Average Income per Game2,436,364 $
    Year to Date Revenue4,872,728 $
    Farm
    Home Games Left38
    Average Attendance - %4 509 - 75,16%
    Average Income per Game140,624 $
    Year to Date Revenue421,871 $

    Expense

    Pro Players Total Salaries74,021,297 $
    Farm Players Total Salaries20,205,356 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,279,488 $
    Farm Year To Date Expenses2,245,680 $
    Pro Salary Cap To Date7,163,352 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue95,018,196 $
    Farm Estimated Season Revenue5,343,699 $
    Pro Remaining Season Days168
    Pro Expenses Per Days404,416 $
    Pro Estimated Expenses67,941,888 $
    Farm Remaining Season Days168
    Farm Expenses Per Days124,760 $
    Farm Estimated Expenses20,959,680 $
    Estimated Season Expenses88,901,568 $
    Estimated Season Salary Cap74,021,304 $
    Estimate Under Maximum Salary Cap of 75,000,000 $978,696 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 18,621,304 $
    Current Bank Account36,194,736 $
    Projected Bank Account47,655,063 $

    Pro Players Salaries

    Travis Zajac 7,300,000 $ (1)
    -Salary Remaining : 6,593,548 $
    Dustin Brown 7,200,000 $ (1)
    -Salary Remaining : 6,503,226 $
    Mike Green 6,550,000 $ (2)
    -Salary Remaining : 5,916,129 $
    Jack Johnson 6,500,000 $ (4)
    -Salary Remaining : 5,870,968 $
    Cory Schneider 6,000,000 $ (1)
    -Salary Remaining : 5,419,355 $
    Andrew MacDonald 5,000,000 $ (1)
    -Salary Remaining : 4,516,129 $
    Derick Brassard 5,000,000 $ (2)
    -Salary Remaining : 4,516,129 $
    Jonas Brodin 4,166,667 $ (4)
    -Salary Remaining : 3,763,441 $
    Andrew Shaw 3,900,000 $ (1)
    -Salary Remaining : 3,522,581 $
    Jakob Silfverberg 3,750,000 $ (2)
    -Salary Remaining : 3,387,097 $
    Luke Schenn 3,600,000 $ (1)
    -Salary Remaining : 3,251,613 $
    Ben Lovejoy 3,250,000 $ (1)
    -Salary Remaining : 2,935,484 $
    Brian Boyle 2,900,000 $ (1)
    -Salary Remaining : 2,619,355 $
    Antoine Roussel 2,000,000 $ (1)
    -Salary Remaining : 1,806,452 $
    Nate Prosser 1,975,005 $ (2)
    -Salary Remaining : 1,783,875 $
    Gabryel Boudreau 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Dylan Blujus 779,625 $ (1)
    -Salary Remaining : 704,177 $
    Jean-Francois Berube 700,000 $ (2)
    -Salary Remaining : 632,258 $
    Parker Milner 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Michael Kirkpatrick 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Avery Peterson 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Kayle Doetzel 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 74,021,297 $
    Year 2019 : 28,641,672 $
    Year 2020 : 10,666,667 $
    Year 2021 : 10,666,667 $
    Salary Average Commitment
    Year 2018 : 9,000,000 $
    Year 2019 : 3,200,000 $
    Year 2020 : 1,050,000 $
    Year 2021 : 1,050,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 74,021,297 $
    Year 2019 : 28,641,672 $
    Year 2020 : 10,666,667 $
    Year 2021 : 10,666,667 $

    Farm Players Salaries

    Michael Hutchinson 1,150,000 $ (1)
    Salary Remaining : 1,038,710 $
    Nathan Horton 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Cody Goloubef 975,000 $ (3)
    Salary Remaining : 880,645 $
    Tyler Gaudet 971,250 $ (2)
    Salary Remaining : 877,258 $
    Kevin Czuczman 964,688 $ (1)
    Salary Remaining : 871,331 $
    Nico Hischier 925,000 $ (3)
    Salary Remaining : 835,484 $
    Brendan Lemieux 893,167 $ (2)
    Salary Remaining : 806,731 $
    Filip Gustavsson 850,000 $ (3)
    Salary Remaining : 767,742 $
    Nicolas Meloche 850,000 $ (2)
    Salary Remaining : 767,742 $
    Gabriel Carlsson 850,000 $ (2)
    Salary Remaining : 767,742 $
    Victor Mete 850,000 $ (3)
    Salary Remaining : 767,742 $
    Boris Katchouk 850,000 $ (2)
    Salary Remaining : 767,742 $
    Viktor Svedberg 813,750 $ (1)
    Salary Remaining : 735,000 $
    Buddy Robinson 787,500 $ (1)
    Salary Remaining : 711,290 $
    Keaton Thompson 775,000 $ (1)
    Salary Remaining : 700,000 $
    Adam Brooks 775,000 $ (2)
    Salary Remaining : 700,000 $
    Joel Hanley 725,000 $ (1)
    Salary Remaining : 654,839 $
    Justin Auger 650,000 $ (1)
    Salary Remaining : 587,097 $
    James de Haas 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ryan Faragher 650,000 $ (1)
    Salary Remaining : 587,097 $
    Patrick Russell 650,000 $ (1)
    Salary Remaining : 587,097 $
    Reid Duke 650,000 $ (2)
    Salary Remaining : 587,097 $
    Kevin Rooney 650,000 $ (1)
    Salary Remaining : 587,097 $
    Connor Rankin 650,000 $ (1)
    Salary Remaining : 587,097 $
    Nikolas Brouillard 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players25
    Salary Commitment
    Year 2018 : 20,205,355 $
    Year 2019 : 9,439,417 $
    Year 2020 : 3,600,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 14,550,000 $
    Year 2019 : 7,900,000 $
    Year 2020 : 2,925,000 $
    Year 2021 : 0 $


    Edmonton Oilers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRexall Place
    Level 1: 8780 - 221 $ - 4 390 - 50,00%
    Level 2: 3120 - 166 $ - 2 592 - 83,08%
    Level 3: 3600 - 127 $ - 1 800 - 50,00%
    Level 4: 4080 - 87 $ - 2 040 - 50,00%
    Luxury : 4420 - 473 $ - 2 210 - 50,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 27 $ - 5 348 - 82,28%
    Farm Level 2: 3500 - 9 $ - 2 648 - 75,66%
    Farm Total Capacity :10000

    Income

    Home Games Left39
    Average Attendance - %13 032 - 54,30%
    Average Income per Game3,735,953 $
    Year to Date Revenue7,471,905 $
    Farm
    Home Games Left38
    Average Attendance - %7 996 - 79,96%
    Average Income per Game222,061 $
    Year to Date Revenue666,183 $

    Expense

    Pro Players Total Salaries74,906,291 $
    Farm Players Total Salaries18,594,940 $
    Coaches Total Salaries8,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,788,826 $
    Farm Year To Date Expenses2,043,555 $
    Pro Salary Cap To Date7,246,882 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue145,702,148 $
    Farm Estimated Season Revenue8,438,318 $
    Pro Remaining Season Days168
    Pro Expenses Per Days432,830 $
    Pro Estimated Expenses72,715,440 $
    Farm Remaining Season Days168
    Farm Expenses Per Days113,414 $
    Farm Estimated Expenses19,053,552 $
    Estimated Season Expenses91,768,992 $
    Estimated Season Salary Cap74,904,178 $
    Estimate Under Maximum Salary Cap of 75,000,000 $95,822 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 19,504,178 $
    Current Bank Account73,617,938 $
    Projected Bank Account135,989,412 $

    Pro Players Salaries

    Carey Price 10,500,000 $ (1)
    -Salary Remaining : 9,483,871 $
    Mark Giordano 6,750,000 $ (2)
    -Salary Remaining : 6,096,774 $
    Nicklas Backstrom 6,700,000 $ (2)
    -Salary Remaining : 6,051,613 $
    Ilya Kovalchuk 6,250,000 $ (3)
    -Salary Remaining : 5,645,161 $
    Artemi Panarin 6,000,000 $ (2)
    -Salary Remaining : 5,419,355 $
    Taylor Hall 6,000,000 $ (2)
    -Salary Remaining : 5,419,355 $
    Dougie Hamilton 5,750,000 $ (4)
    -Salary Remaining : 5,193,548 $
    Mikael Granlund 5,750,000 $ (3)
    -Salary Remaining : 5,193,548 $
    Jake Allen 4,350,000 $ (4)
    -Salary Remaining : 3,929,032 $
    Cam Atkinson 3,500,000 $ (1)
    -Salary Remaining : 3,161,290 $
    Joonas Donskoi 1,900,000 $ (2)
    -Salary Remaining : 1,716,129 $
    Ryan Dzingel 1,800,000 $ (2)
    -Salary Remaining : 1,625,806 $
    Jake McCabe 1,600,000 $ (2)
    -Salary Remaining : 1,445,161 $
    Zemgus Girgensons 1,600,000 $ (2)
    -Salary Remaining : 1,445,161 $
    J.T. Brown 1,100,000 $ (2)
    -Salary Remaining : 993,548 $
    Mark Barberio 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Derrick Pouliot 971,250 $ (1)
    -Salary Remaining : 877,258 $
    Gabriel Bourque 955,041 $ (1)
    -Salary Remaining : 862,618 $
    Max Domi 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Darren Archibald 855,000 $ (2)
    -Salary Remaining : 772,258 $
    Lawrence Pilut 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 74,906,291 $
    Year 2019 : 57,055,000 $
    Year 2020 : 22,100,000 $
    Year 2021 : 10,100,000 $
    Salary Average Commitment
    Year 2018 : 10,275,000 $
    Year 2019 : 7,525,000 $
    Year 2020 : 2,425,000 $
    Year 2021 : 1,125,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 74,906,291 $
    Year 2019 : 57,055,000 $
    Year 2020 : 22,100,000 $
    Year 2021 : 10,100,000 $

    Farm Players Salaries

    Christopher Breen 1,225,000 $ (1)
    Salary Remaining : 1,106,452 $
    Greg McKegg 983,981 $ (1)
    Salary Remaining : 888,757 $
    Greg Carey 925,000 $ (1)
    Salary Remaining : 835,484 $
    Jakub Jerabek 925,000 $ (1)
    Salary Remaining : 835,484 $
    Michael Bournival 897,160 $ (2)
    Salary Remaining : 810,338 $
    Henrik Samuelsson 892,500 $ (1)
    Salary Remaining : 806,129 $
    Frank Vatrano 892,500 $ (1)
    Salary Remaining : 806,129 $
    Vladislav Kamenev 850,000 $ (2)
    Salary Remaining : 767,742 $
    Jacob De La Rose 775,000 $ (1)
    Salary Remaining : 700,000 $
    Seth Griffith 750,750 $ (1)
    Salary Remaining : 678,097 $
    Wayne Simpson 750,000 $ (1)
    Salary Remaining : 677,419 $
    Mark Zengerle 750,000 $ (1)
    Salary Remaining : 677,419 $
    Maxime Lagace 715,000 $ (1)
    Salary Remaining : 645,806 $
    Justin Dowling 704,550 $ (2)
    Salary Remaining : 636,368 $
    Philip Samuelsson 693,000 $ (1)
    Salary Remaining : 625,935 $
    Michael Houser 665,500 $ (1)
    Salary Remaining : 601,097 $
    Alexandre Goulet 650,000 $ (2)
    Salary Remaining : 587,097 $
    Chase Perry 650,000 $ (1)
    Salary Remaining : 587,097 $
    Pavel Karnaukhov 650,000 $ (3)
    Salary Remaining : 587,097 $
    Sergey Zborovskiy 650,000 $ (3)
    Salary Remaining : 587,097 $
    Darby Llewellyn 650,000 $ (2)
    Salary Remaining : 587,097 $
    Sean Zimmerman 650,000 $ (2)
    Salary Remaining : 587,097 $
    Steven Johnson 650,000 $ (1)
    Salary Remaining : 587,097 $
    Sam Ruopp 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players24
    Salary Commitment
    Year 2018 : 18,594,941 $
    Year 2019 : 6,351,710 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 14,525,000 $
    Year 2019 : 5,475,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $


    Florida Panthers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBBT Center
    Level 1: 6000 - 150 $ - 5 186 - 86,43%
    Level 2: 5000 - 100 $ - 4 026 - 80,51%
    Level 3: 2700 - 75 $ - 2 539 - 94,02%
    Level 4: 3300 - 50 $ - 3 069 - 93,01%
    Luxury : 1000 - 255 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 22 $ - 3 123 - 78,06%
    Farm Level 2: 2000 - 9 $ - 1 442 - 72,08%
    Farm Total Capacity :6000

    Income

    Home Games Left38
    Average Attendance - %15 819 - 87,89%
    Average Income per Game2,330,861 $
    Year to Date Revenue6,992,584 $
    Farm
    Home Games Left39
    Average Attendance - %4 564 - 76,07%
    Average Income per Game107,802 $
    Year to Date Revenue215,604 $

    Expense

    Pro Players Total Salaries67,650,167 $
    Farm Players Total Salaries23,093,750 $
    Coaches Total Salaries6,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value1,800,000 $
    Pro Year To Date Expenses6,885,504 $
    Farm Year To Date Expenses2,476,818 $
    Pro Salary Cap To Date6,546,798 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue88,572,731 $
    Farm Estimated Season Revenue4,204,278 $
    Pro Remaining Season Days168
    Pro Expenses Per Days382,528 $
    Pro Estimated Expenses64,264,704 $
    Farm Remaining Season Days168
    Farm Expenses Per Days137,601 $
    Farm Estimated Expenses23,116,968 $
    Estimated Season Expenses87,381,672 $
    Estimated Season Salary Cap69,450,246 $
    Estimate Under Maximum Salary Cap of 75,000,000 $5,549,754 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 14,050,246 $
    Current Bank Account42,727,450 $
    Projected Bank Account48,122,787 $

    Pro Players Salaries

    Zach Parise 8,110,000 $ (2)
    -Salary Remaining : 7,325,161 $
    Ryan Kesler 6,900,000 $ (2)
    -Salary Remaining : 6,232,258 $
    Brooks Orpik 5,760,000 $ (1)
    -Salary Remaining : 5,202,581 $
    Jeff Petry 5,500,000 $ (1)
    -Salary Remaining : 4,967,742 $
    Chris Kreider 4,625,000 $ (3)
    -Salary Remaining : 4,177,419 $
    Artem Anisimov 4,550,000 $ (2)
    -Salary Remaining : 4,109,677 $
    Carl Soderberg 4,300,000 $ (1)
    -Salary Remaining : 3,883,871 $
    Jussi Jokinen 4,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Kari Lehtonen 4,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Darren Helm 3,300,000 $ (1)
    -Salary Remaining : 2,980,645 $
    Deryk Engelland 2,600,000 $ (1)
    -Salary Remaining : 2,348,387 $
    Joel Persson 2,600,000 $ (1)
    -Salary Remaining : 2,348,387 $
    Paul Byron 1,666,667 $ (2)
    -Salary Remaining : 1,505,377 $
    Shawn Matthias 1,500,000 $ (3)
    -Salary Remaining : 1,354,839 $
    Martin Bakos 1,300,000 $ (1)
    -Salary Remaining : 1,174,194 $
    Peter Budaj 1,200,000 $ (1)
    -Salary Remaining : 1,083,871 $
    Zach Redmond 1,100,000 $ (3)
    -Salary Remaining : 993,548 $
    Matthew Puempel 1,076,000 $ (1)
    -Salary Remaining : 971,871 $
    Tim Heed 1,000,000 $ (2)
    -Salary Remaining : 903,226 $
    Patrik Laine 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Brandon Carlo 850,000 $ (3)
    -Salary Remaining : 767,742 $
    Garnet Hathaway 787,500 $ (1)
    -Salary Remaining : 711,290 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 67,650,167 $
    Year 2019 : 31,226,667 $
    Year 2020 : 9,000,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 12,675,000 $
    Year 2019 : 5,250,000 $
    Year 2020 : 2,800,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 67,650,167 $
    Year 2019 : 31,226,667 $
    Year 2020 : 9,000,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Jordan Schroeder 1,000,000 $ (2)
    Salary Remaining : 903,226 $
    Adam Johnson 975,000 $ (2)
    Salary Remaining : 880,645 $
    Marcus Hogstrom 950,000 $ (1)
    Salary Remaining : 858,065 $
    Ryan Haggerty 950,000 $ (1)
    Salary Remaining : 858,065 $
    Nic Petan 925,000 $ (1)
    Salary Remaining : 835,484 $
    Brian Strait 900,000 $ (1)
    Salary Remaining : 812,903 $
    Thomas Vannelli 892,500 $ (1)
    Salary Remaining : 806,129 $
    Nicolas Aube-Kubel 850,000 $ (2)
    Salary Remaining : 767,742 $
    Vaclav Karabacek 850,000 $ (2)
    Salary Remaining : 767,742 $
    Jack Glover 850,000 $ (2)
    Salary Remaining : 767,742 $
    Brycen Martin 850,000 $ (2)
    Salary Remaining : 767,742 $
    Brock Boeser 850,000 $ (3)
    Salary Remaining : 767,742 $
    Matt Spencer 813,750 $ (3)
    Salary Remaining : 735,000 $
    Mike Sislo 800,000 $ (1)
    Salary Remaining : 722,581 $
    Wade Megan 787,500 $ (1)
    Salary Remaining : 711,290 $
    Matt Taormina 700,000 $ (2)
    Salary Remaining : 632,258 $
    Nathan Paetsch 700,000 $ (3)
    Salary Remaining : 632,258 $
    Simon Bourque 650,000 $ (3)
    Salary Remaining : 587,097 $
    Carter Camper 650,000 $ (2)
    Salary Remaining : 587,097 $
    Blake Thompson 650,000 $ (1)
    Salary Remaining : 587,097 $
    Calvin Heeter 650,000 $ (1)
    Salary Remaining : 587,097 $
    Brendan Burke 650,000 $ (2)
    Salary Remaining : 587,097 $
    Matt Schmalz 650,000 $ (2)
    Salary Remaining : 587,097 $
    Christophe Lalancette 650,000 $ (2)
    Salary Remaining : 587,097 $
    Ty Stanton 650,000 $ (1)
    Salary Remaining : 587,097 $
    Joey Dudek 650,000 $ (2)
    Salary Remaining : 587,097 $
    Ryan Hitchcock 650,000 $ (2)
    Salary Remaining : 587,097 $
    Aleksi Saarela 650,000 $ (3)
    Salary Remaining : 587,097 $
    Kyle Capobianco 650,000 $ (3)
    Salary Remaining : 587,097 $
    Cole Cassels 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players30
    Salary Commitment
    Year 2018 : 23,093,750 $
    Year 2019 : 14,288,750 $
    Year 2020 : 4,313,750 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 18,325,000 $
    Year 2019 : 11,800,000 $
    Year 2020 : 4,025,000 $
    Year 2021 : 0 $


    Los Angeles Kings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameStaples Center
    Level 1: 8000 - 150 $ - 5 338 - 66,73%
    Level 2: 5300 - 80 $ - 5 154 - 97,25%
    Level 3: 3375 - 50 $ - 3 232 - 95,77%
    Level 4: 3825 - 40 $ - 3 729 - 97,48%
    Luxury : 2000 - 190 $ - 2 000 - 100,00%
    Total Capacity :22500
    Farm
    Farm Level 1: 4000 - 25 $ - 3 017 - 75,42%
    Farm Level 2: 2000 - 12 $ - 1 534 - 76,69%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %19 454 - 86,46%
    Average Income per Game2,494,030 $
    Year to Date Revenue9,976,121 $
    Farm
    Home Games Left37
    Average Attendance - %4 551 - 75,84%
    Average Income per Game123,847 $
    Year to Date Revenue495,389 $

    Expense

    Pro Players Total Salaries63,588,160 $
    Farm Players Total Salaries14,112,845 $
    Coaches Total Salaries6,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses6,376,559 $
    Farm Year To Date Expenses1,776,686 $
    Pro Salary Cap To Date5,921,719 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue92,279,119 $
    Farm Estimated Season Revenue4,582,348 $
    Pro Remaining Season Days168
    Pro Expenses Per Days367,141 $
    Pro Estimated Expenses61,679,688 $
    Farm Remaining Season Days168
    Farm Expenses Per Days86,091 $
    Farm Estimated Expenses14,463,288 $
    Estimated Season Expenses76,142,976 $
    Estimated Season Salary Cap63,356,215 $
    Estimate Under Maximum Salary Cap of 75,000,000 $11,643,785 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 7,956,215 $
    Current Bank Account16,204,672 $
    Projected Bank Account36,923,163 $

    Pro Players Salaries

    Marian Gaborik 9,800,000 $ (1)
    -Salary Remaining : 8,851,613 $
    Cam Ward 6,800,000 $ (1)
    -Salary Remaining : 6,141,935 $
    Chris Kunitz 5,006,000 $ (1)
    -Salary Remaining : 4,521,548 $
    Danny Dekeyser 5,000,000 $ (4)
    -Salary Remaining : 4,516,129 $
    Tyler Toffoli 4,600,000 $ (3)
    -Salary Remaining : 4,154,839 $
    Matt Moulson 4,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Petr Mrazek 4,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Patrik Berglund 3,850,000 $ (2)
    -Salary Remaining : 3,477,419 $
    Brendan Gallagher 3,750,000 $ (3)
    -Salary Remaining : 3,387,097 $
    Michael Raffl 3,000,000 $ (2)
    -Salary Remaining : 2,709,677 $
    Johan Larsson 1,760,000 $ (3)
    -Salary Remaining : 1,589,677 $
    Dalton Prout 1,575,000 $ (1)
    -Salary Remaining : 1,422,581 $
    Ryan White 1,300,000 $ (2)
    -Salary Remaining : 1,174,194 $
    Kevin Connauton 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Andy Andreoff 897,160 $ (2)
    -Salary Remaining : 810,338 $
    Francis Beauvillier 875,000 $ (1)
    -Salary Remaining : 790,323 $
    Jacob Larsson 850,000 $ (3)
    -Salary Remaining : 767,742 $
    Luke Witkowski 800,000 $ (2)
    -Salary Remaining : 722,581 $
    Mitchell Stephens 775,000 $ (3)
    -Salary Remaining : 700,000 $
    Matt Deblouw 700,000 $ (2)
    -Salary Remaining : 632,258 $
    Nick Schneider 650,000 $ (3)
    -Salary Remaining : 587,097 $
    Ryan Larkin 650,000 $ (3)
    -Salary Remaining : 587,097 $
    Andrew Nielsen 650,000 $ (3)
    -Salary Remaining : 587,097 $
    Tye McGinn 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Taggart Corriveau 650,000 $ (3)
    -Salary Remaining : 587,097 $
    Total Pro Players25
    Salary Commitment
    Year 2018 : 63,588,160 $
    Year 2019 : 29,882,160 $
    Year 2020 : 19,335,000 $
    Year 2021 : 5,000,000 $
    Salary Average Commitment
    Year 2018 : 13,375,000 $
    Year 2019 : 9,200,000 $
    Year 2020 : 6,175,000 $
    Year 2021 : 500,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 63,588,160 $
    Year 2019 : 29,882,160 $
    Year 2020 : 19,335,000 $
    Year 2021 : 5,000,000 $

    Farm Players Salaries

    Gavin Bayreuther 925,000 $ (2)
    Salary Remaining : 835,484 $
    Phillip Di Giuseppe 892,500 $ (1)
    Salary Remaining : 806,129 $
    Richard Nejezchleb 813,750 $ (2)
    Salary Remaining : 735,000 $
    Kale Kessy 791,595 $ (2)
    Salary Remaining : 714,989 $
    Shane Eiserman 775,000 $ (2)
    Salary Remaining : 700,000 $
    Dan DeSalvo 715,000 $ (2)
    Salary Remaining : 645,806 $
    Josh Shalla 700,000 $ (1)
    Salary Remaining : 632,258 $
    David Broll 700,000 $ (1)
    Salary Remaining : 632,258 $
    Eric Knodel 650,000 $ (1)
    Salary Remaining : 587,097 $
    Quentin Shore 650,000 $ (2)
    Salary Remaining : 587,097 $
    Greg Betzold 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ryan Rupert 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jake Chelios 650,000 $ (1)
    Salary Remaining : 587,097 $
    Adam Parsells 650,000 $ (3)
    Salary Remaining : 587,097 $
    Hayden Hawkey 650,000 $ (2)
    Salary Remaining : 587,097 $
    Gus Young 650,000 $ (2)
    Salary Remaining : 587,097 $
    Pius Suter 650,000 $ (2)
    Salary Remaining : 587,097 $
    Joey Daccord 650,000 $ (2)
    Salary Remaining : 587,097 $
    Joseph Cecconi 650,000 $ (3)
    Salary Remaining : 587,097 $
    Karch Bachman 650,000 $ (3)
    Salary Remaining : 587,097 $
    Total Farm Players20
    Salary Commitment
    Year 2018 : 14,112,845 $
    Year 2019 : 9,220,345 $
    Year 2020 : 1,950,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 12,500,000 $
    Year 2019 : 8,175,000 $
    Year 2020 : 1,950,000 $
    Year 2021 : 0 $


    Minnesota Wild


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameXcel Energy Center
    Level 1: 6200 - 170 $ - 4 524 - 72,97%
    Level 2: 3120 - 145 $ - 2 817 - 90,28%
    Level 3: 3600 - 110 $ - 1 749 - 48,59%
    Level 4: 4080 - 70 $ - 2 028 - 49,71%
    Luxury : 6999 - 240 $ - 1 939 - 27,70%
    Total Capacity :23999
    Farm
    Farm Level 1: 4000 - 27 $ - 3 026 - 75,66%
    Farm Level 2: 2000 - 9 $ - 1 534 - 76,72%
    Farm Total Capacity :6000

    Income

    Home Games Left36
    Average Attendance - %13 057 - 54,41%
    Average Income per Game2,585,035 $
    Year to Date Revenue12,925,175 $
    Farm
    Home Games Left38
    Average Attendance - %4 561 - 76,01%
    Average Income per Game126,086 $
    Year to Date Revenue378,259 $

    Expense

    Pro Players Total Salaries65,020,750 $
    Farm Players Total Salaries22,784,000 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses6,459,537 $
    Farm Year To Date Expenses2,411,890 $
    Pro Salary Cap To Date6,295,022 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue93,061,260 $
    Farm Estimated Season Revenue4,791,281 $
    Pro Remaining Season Days168
    Pro Expenses Per Days358,714 $
    Pro Estimated Expenses60,263,952 $
    Farm Remaining Season Days168
    Farm Expenses Per Days135,935 $
    Farm Estimated Expenses22,837,080 $
    Estimated Season Expenses83,101,032 $
    Estimated Season Salary Cap65,023,454 $
    Estimate Under Maximum Salary Cap of 75,000,000 $9,976,546 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 9,623,454 $
    Current Bank Account64,208,243 $
    Projected Bank Account78,959,752 $

    Pro Players Salaries

    Anton Stralman 8,000,000 $ (4)
    -Salary Remaining : 7,225,806 $
    David Backes 6,500,000 $ (3)
    -Salary Remaining : 5,870,968 $
    Ryan Miller 6,250,000 $ (2)
    -Salary Remaining : 5,645,161 $
    Brandon Sutter 5,500,000 $ (3)
    -Salary Remaining : 4,967,742 $
    Kris Russell 5,200,000 $ (3)
    -Salary Remaining : 4,696,774 $
    Lee Stempniak 4,225,000 $ (1)
    -Salary Remaining : 3,816,129 $
    Oscar Klefbom 4,167,000 $ (3)
    -Salary Remaining : 3,763,742 $
    Colin Wilson 3,937,500 $ (2)
    -Salary Remaining : 3,556,452 $
    Jay Beagle 3,800,000 $ (3)
    -Salary Remaining : 3,432,258 $
    Brenden Dillon 3,270,000 $ (3)
    -Salary Remaining : 2,953,548 $
    Jamie McGinn 2,950,000 $ (1)
    -Salary Remaining : 2,664,516 $
    Anders Nilsson 2,500,000 $ (1)
    -Salary Remaining : 2,258,065 $
    Kyle Clifford 1,600,000 $ (3)
    -Salary Remaining : 1,445,161 $
    Al Montoya 1,200,000 $ (1)
    -Salary Remaining : 1,083,871 $
    Mike Reilly 971,250 $ (2)
    -Salary Remaining : 877,258 $
    Dennis Yan 850,000 $ (3)
    -Salary Remaining : 767,742 $
    Ryan Hartman 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Nick Schmaltz 850,000 $ (2)
    -Salary Remaining : 767,742 $
    Robert Hagg 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Ondrej Kase 775,000 $ (2)
    -Salary Remaining : 700,000 $
    Christian Fischer 775,000 $ (3)
    -Salary Remaining : 700,000 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 65,020,750 $
    Year 2019 : 52,445,750 $
    Year 2020 : 39,662,000 $
    Year 2021 : 8,000,000 $
    Salary Average Commitment
    Year 2018 : 11,850,000 $
    Year 2019 : 8,550,000 $
    Year 2020 : 5,950,000 $
    Year 2021 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 65,020,750 $
    Year 2019 : 52,445,750 $
    Year 2020 : 39,662,000 $
    Year 2021 : 8,000,000 $

    Farm Players Salaries

    Sean Maguire 1,300,000 $ (1)
    Salary Remaining : 1,174,194 $
    Calvin Pickard 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Samuel Morin 925,000 $ (1)
    Salary Remaining : 835,484 $
    Evgeny Svechnikov 925,000 $ (3)
    Salary Remaining : 835,484 $
    Mike Winther 892,500 $ (2)
    Salary Remaining : 806,129 $
    Jimmy Lodge 850,000 $ (1)
    Salary Remaining : 767,742 $
    Brad Thiessen 850,000 $ (1)
    Salary Remaining : 767,742 $
    Michael Mersch 826,000 $ (1)
    Salary Remaining : 746,065 $
    Linus Arnesson 775,000 $ (1)
    Salary Remaining : 700,000 $
    Luc Snuggerud 775,000 $ (2)
    Salary Remaining : 700,000 $
    Chase De Leo 775,000 $ (2)
    Salary Remaining : 700,000 $
    Ryan Gropp 775,000 $ (3)
    Salary Remaining : 700,000 $
    Alexander Dergachyov 775,000 $ (3)
    Salary Remaining : 700,000 $
    Parker Wotherspoon 775,000 $ (3)
    Salary Remaining : 700,000 $
    Jake Paterson 750,000 $ (2)
    Salary Remaining : 677,419 $
    Cody Bass 700,000 $ (1)
    Salary Remaining : 632,258 $
    Calle Andersson 665,500 $ (1)
    Salary Remaining : 601,097 $
    Jack Sadek 650,000 $ (3)
    Salary Remaining : 587,097 $
    Lukas Vejdemo 650,000 $ (2)
    Salary Remaining : 587,097 $
    Alexandre Carrier 650,000 $ (1)
    Salary Remaining : 587,097 $
    Matheson Iacopelli 650,000 $ (1)
    Salary Remaining : 587,097 $
    Andrew Mangiapane 650,000 $ (2)
    Salary Remaining : 587,097 $
    Sam Lafferty 650,000 $ (1)
    Salary Remaining : 587,097 $
    Emil Johansson 650,000 $ (2)
    Salary Remaining : 587,097 $
    Kelly Summers 650,000 $ (2)
    Salary Remaining : 587,097 $
    Kyle Jenkins 650,000 $ (2)
    Salary Remaining : 587,097 $
    Blake Siebenaler 650,000 $ (2)
    Salary Remaining : 587,097 $
    Cole Ully 650,000 $ (1)
    Salary Remaining : 587,097 $
    Adam Helewka 650,000 $ (2)
    Salary Remaining : 587,097 $
    Nick Wolff 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players30
    Salary Commitment
    Year 2018 : 22,784,000 $
    Year 2019 : 12,292,500 $
    Year 2020 : 3,900,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 16,850,000 $
    Year 2019 : 10,300,000 $
    Year 2020 : 3,250,000 $
    Year 2021 : 0 $


    Montreal Canadiens


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCentre Bell
    Level 1: 7867 - 201 $ - 4 075 - 51,79%
    Level 2: 6589 - 151 $ - 3 360 - 50,99%
    Level 3: 3600 - 115 $ - 1 836 - 51,00%
    Level 4: 4466 - 79 $ - 2 278 - 51,01%
    Luxury : 1478 - 430 $ - 1 071 - 72,43%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 033 - 75,83%
    Farm Level 2: 2000 - 9 $ - 1 500 - 74,98%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %12 619 - 52,58%
    Average Income per Game2,852,855 $
    Year to Date Revenue11,411,418 $
    Farm
    Home Games Left36
    Average Attendance - %4 533 - 75,55%
    Average Income per Game125,919 $
    Year to Date Revenue629,593 $

    Expense

    Pro Players Total Salaries73,322,041 $
    Farm Players Total Salaries22,247,272 $
    Coaches Total Salaries14,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,869,870 $
    Farm Year To Date Expenses2,733,606 $
    Pro Salary Cap To Date7,095,690 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue105,555,616 $
    Farm Estimated Season Revenue4,533,070 $
    Pro Remaining Season Days168
    Pro Expenses Per Days437,215 $
    Pro Estimated Expenses73,452,120 $
    Farm Remaining Season Days168
    Farm Expenses Per Days151,867 $
    Farm Estimated Expenses25,513,656 $
    Estimated Season Expenses98,965,776 $
    Estimated Season Salary Cap73,322,130 $
    Estimate Under Maximum Salary Cap of 75,000,000 $1,677,870 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 17,922,130 $
    Current Bank Account221,180,568 $
    Projected Bank Account232,303,478 $

    Pro Players Salaries

    Phil Kessel 8,000,000 $ (2)
    -Salary Remaining : 7,225,806 $
    Drew Doughty 7,000,000 $ (1)
    -Salary Remaining : 6,322,581 $
    Erik Karlsson 6,500,000 $ (2)
    -Salary Remaining : 5,870,968 $
    Sean Monahan 6,375,000 $ (4)
    -Salary Remaining : 5,758,065 $
    Brad Marchand 6,125,000 $ (2)
    -Salary Remaining : 5,532,258 $
    Ryan Nugent-Hopkins 6,000,000 $ (2)
    -Salary Remaining : 5,419,355 $
    Colton Parayko 5,500,000 $ (2)
    -Salary Remaining : 4,967,742 $
    Alex Goligoski 5,475,000 $ (2)
    -Salary Remaining : 4,945,161 $
    Devan Dubnyk 4,550,000 $ (2)
    -Salary Remaining : 4,109,677 $
    Nazem Kadri 4,500,000 $ (5)
    -Salary Remaining : 4,064,516 $
    Evgeni Dadonov 4,000,000 $ (3)
    -Salary Remaining : 3,612,903 $
    Scott Hartnell 1,865,000 $ (1)
    -Salary Remaining : 1,684,516 $
    Derek Ryan 1,500,000 $ (2)
    -Salary Remaining : 1,354,839 $
    Dominic Moore 1,300,000 $ (1)
    -Salary Remaining : 1,174,194 $
    Marcus Sorensen 971,250 $ (1)
    -Salary Remaining : 877,258 $
    Paul LaDue 874,125 $ (1)
    -Salary Remaining : 789,532 $
    Connor Carrick 750,000 $ (1)
    -Salary Remaining : 677,419 $
    Nikita Soshnikov 736,666 $ (1)
    -Salary Remaining : 665,376 $
    Zane McIntyre 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Colin McDonald 650,000 $ (3)
    -Salary Remaining : 587,097 $
    Total Pro Players20
    Salary Commitment
    Year 2018 : 73,322,041 $
    Year 2019 : 59,175,000 $
    Year 2020 : 15,525,000 $
    Year 2021 : 10,875,000 $
    Salary Average Commitment
    Year 2018 : 9,700,000 $
    Year 2019 : 5,125,000 $
    Year 2020 : 2,150,000 $
    Year 2021 : 925,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 73,322,041 $
    Year 2019 : 59,175,000 $
    Year 2020 : 15,525,000 $
    Year 2021 : 10,875,000 $

    Farm Players Salaries

    Jeremy Bracco 925,000 $ (3)
    Salary Remaining : 835,484 $
    Julius Honka 925,000 $ (2)
    Salary Remaining : 835,484 $
    Matthew Grzelcyk 858,750 $ (1)
    Salary Remaining : 775,645 $
    Charles Hudon 854,438 $ (2)
    Salary Remaining : 771,750 $
    Zachary Senyshyn 850,000 $ (3)
    Salary Remaining : 767,742 $
    Brett Pollock 850,000 $ (2)
    Salary Remaining : 767,742 $
    Joe Hicketts 850,000 $ (2)
    Salary Remaining : 767,742 $
    Spencer Watson 850,000 $ (2)
    Salary Remaining : 767,742 $
    Emile Poirier 850,000 $ (1)
    Salary Remaining : 767,742 $
    Alexis Vanier 850,000 $ (2)
    Salary Remaining : 767,742 $
    Ville Husso 775,000 $ (1)
    Salary Remaining : 700,000 $
    Dysin Mayo 775,000 $ (2)
    Salary Remaining : 700,000 $
    Michael Paliotta 750,750 $ (1)
    Salary Remaining : 678,097 $
    Trevor Gillies 750,000 $ (2)
    Salary Remaining : 677,419 $
    Daniel Altshuller 728,333 $ (1)
    Salary Remaining : 657,849 $
    Lukas Bengtsson 705,000 $ (1)
    Salary Remaining : 636,774 $
    Justin Kea 650,000 $ (1)
    Salary Remaining : 587,097 $
    Cam Darcy 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ryan Kujawinski 650,000 $ (1)
    Salary Remaining : 587,097 $
    Marcus Hogberg 650,000 $ (1)
    Salary Remaining : 587,097 $
    Trevor Smith 650,000 $ (1)
    Salary Remaining : 587,097 $
    Pheonix Copley 650,000 $ (1)
    Salary Remaining : 587,097 $
    Mike McMurtry 650,000 $ (1)
    Salary Remaining : 587,097 $
    Grant Besse 650,000 $ (1)
    Salary Remaining : 587,097 $
    Chris Martenet 650,000 $ (3)
    Salary Remaining : 587,097 $
    Jesper Lindgren 650,000 $ (3)
    Salary Remaining : 587,097 $
    Philippe Maillet 650,000 $ (1)
    Salary Remaining : 587,097 $
    Colby Cave 650,000 $ (1)
    Salary Remaining : 587,097 $
    Martin Reway 650,000 $ (1)
    Salary Remaining : 587,097 $
    Alex Belzile 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players30
    Salary Commitment
    Year 2018 : 22,247,271 $
    Year 2019 : 9,779,438 $
    Year 2020 : 3,075,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 16,875,000 $
    Year 2019 : 6,775,000 $
    Year 2020 : 2,600,000 $
    Year 2021 : 0 $


    Nashville Predators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBridgestone Arena
    Level 1: 6534 - 131 $ - 6 531 - 99,95%
    Level 2: 5478 - 72 $ - 5 242 - 95,70%
    Level 3: 3000 - 47 $ - 3 000 - 100,00%
    Level 4: 3833 - 33 $ - 3 745 - 97,70%
    Luxury : 1155 - 220 $ - 1 155 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 43 $ - 3 078 - 76,94%
    Farm Level 2: 2000 - 9 $ - 1 476 - 73,78%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %19 673 - 98,37%
    Average Income per Game2,294,701 $
    Year to Date Revenue9,178,802 $
    Farm
    Home Games Left39
    Average Attendance - %4 553 - 75,88%
    Average Income per Game192,208 $
    Year to Date Revenue384,415 $

    Expense

    Pro Players Total Salaries62,515,875 $
    Farm Players Total Salaries20,281,562 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses6,437,016 $
    Farm Year To Date Expenses2,049,822 $
    Pro Salary Cap To Date6,049,926 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue84,903,918 $
    Farm Estimated Season Revenue7,496,092 $
    Pro Remaining Season Days168
    Pro Expenses Per Days357,612 $
    Pro Estimated Expenses60,078,816 $
    Farm Remaining Season Days168
    Farm Expenses Per Days113,879 $
    Farm Estimated Expenses19,131,672 $
    Estimated Season Expenses79,210,488 $
    Estimated Season Salary Cap62,515,902 $
    Estimate Under Maximum Salary Cap of 75,000,000 $12,484,098 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 7,115,902 $
    Current Bank Account55,216,341 $
    Projected Bank Account68,405,863 $

    Pro Players Salaries

    Kristopher Letang 7,250,000 $ (1)
    -Salary Remaining : 6,548,387 $
    Semyon Varlamov 5,900,000 $ (2)
    -Salary Remaining : 5,329,032 $
    Andrew Ladd 5,720,000 $ (1)
    -Salary Remaining : 5,166,452 $
    Tyler Myers 5,500,000 $ (2)
    -Salary Remaining : 4,967,742 $
    Alec Martinez 5,100,000 $ (2)
    -Salary Remaining : 4,606,452 $
    Vincent Trocheck 4,750,000 $ (2)
    -Salary Remaining : 4,290,323 $
    Victor Rask 4,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Josh Gorges 3,900,000 $ (1)
    -Salary Remaining : 3,522,581 $
    Tanner Pearson 3,750,000 $ (4)
    -Salary Remaining : 3,387,097 $
    Kyle Turris 3,500,000 $ (1)
    -Salary Remaining : 3,161,290 $
    Boone Jenner 2,900,000 $ (1)
    -Salary Remaining : 2,619,355 $
    J.T. Miller 2,750,000 $ (1)
    -Salary Remaining : 2,483,871 $
    Mark Borowiecki 1,100,000 $ (1)
    -Salary Remaining : 993,548 $
    Colin Greening 1,000,000 $ (2)
    -Salary Remaining : 903,226 $
    Stefan Matteau 971,250 $ (1)
    -Salary Remaining : 877,258 $
    Stefan Noesen 937,125 $ (1)
    -Salary Remaining : 846,435 $
    Oliver Bjorkstrand 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Josh Currie 687,500 $ (1)
    -Salary Remaining : 620,968 $
    Juuse Saros 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Will Butcher 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Dennis Everberg 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 62,515,875 $
    Year 2019 : 26,000,000 $
    Year 2020 : 3,750,000 $
    Year 2021 : 3,750,000 $
    Salary Average Commitment
    Year 2018 : 9,475,000 $
    Year 2019 : 2,150,000 $
    Year 2020 : 0 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 62,515,875 $
    Year 2019 : 26,000,000 $
    Year 2020 : 3,750,000 $
    Year 2021 : 3,750,000 $

    Farm Players Salaries

    Michael Chaput 1,600,000 $ (1)
    Salary Remaining : 1,445,161 $
    Joe Cannata 1,510,000 $ (2)
    Salary Remaining : 1,363,871 $
    Tomas Jurco 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Miikka Salomaki 937,125 $ (1)
    Salary Remaining : 846,435 $
    Haydn Fleury 925,000 $ (2)
    Salary Remaining : 835,484 $
    Ian McCoshen 925,000 $ (1)
    Salary Remaining : 835,484 $
    Mackenzie MacEachern 925,000 $ (1)
    Salary Remaining : 835,484 $
    Ludwik Bystrom 892,500 $ (1)
    Salary Remaining : 806,129 $
    Joseph Labate 854,438 $ (1)
    Salary Remaining : 771,750 $
    Nikolai Goldobin 850,000 $ (2)
    Salary Remaining : 767,742 $
    Jansen Harkins 850,000 $ (3)
    Salary Remaining : 767,742 $
    Zack Mitchell 813,750 $ (1)
    Salary Remaining : 735,000 $
    Filip Ahl 775,000 $ (3)
    Salary Remaining : 700,000 $
    Aaron Irving 775,000 $ (2)
    Salary Remaining : 700,000 $
    Anthony Greco 715,000 $ (1)
    Salary Remaining : 645,806 $
    Jamie Phillips 708,750 $ (1)
    Salary Remaining : 640,161 $
    Casey Desmith 675,000 $ (1)
    Salary Remaining : 609,677 $
    Dylan Labbe 650,000 $ (1)
    Salary Remaining : 587,097 $
    Dante Salituro 650,000 $ (3)
    Salary Remaining : 587,097 $
    Mads Eller 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ryan Mantha 650,000 $ (2)
    Salary Remaining : 587,097 $
    Alex Lintuniemi 650,000 $ (2)
    Salary Remaining : 587,097 $
    Sergei Tolchinsky 650,000 $ (1)
    Salary Remaining : 587,097 $
    John Marino 650,000 $ (3)
    Salary Remaining : 587,097 $
    Total Farm Players24
    Salary Commitment
    Year 2018 : 20,281,563 $
    Year 2019 : 8,285,000 $
    Year 2020 : 2,925,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 13,250,000 $
    Year 2019 : 6,125,000 $
    Year 2020 : 2,600,000 $
    Year 2021 : 0 $


    New Jersey Devils


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePrudential Center
    Level 1: 5500 - 110 $ - 5 500 - 100,00%
    Level 2: 3500 - 82 $ - 3 500 - 100,00%
    Level 3: 4000 - 55 $ - 3 230 - 80,74%
    Level 4: 6000 - 33 $ - 3 790 - 63,16%
    Luxury : 1000 - 250 $ - 1 000 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 051 - 76,27%
    Farm Level 2: 2000 - 15 $ - 1 517 - 75,86%
    Farm Total Capacity :6000

    Income

    Home Games Left36
    Average Attendance - %17 019 - 85,10%
    Average Income per Game1,892,537 $
    Year to Date Revenue9,462,686 $
    Farm
    Home Games Left37
    Average Attendance - %4 568 - 76,13%
    Average Income per Game170,986 $
    Year to Date Revenue683,944 $

    Expense

    Pro Players Total Salaries70,754,381 $
    Farm Players Total Salaries19,650,000 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,185,906 $
    Farm Year To Date Expenses2,037,096 $
    Pro Salary Cap To Date6,847,200 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue68,131,339 $
    Farm Estimated Season Revenue6,326,482 $
    Pro Remaining Season Days168
    Pro Expenses Per Days399,217 $
    Pro Estimated Expenses67,068,456 $
    Farm Remaining Season Days168
    Farm Expenses Per Days113,172 $
    Farm Estimated Expenses19,012,896 $
    Estimated Season Expenses86,081,352 $
    Estimated Season Salary Cap70,754,400 $
    Estimate Under Maximum Salary Cap of 75,000,000 $4,245,600 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 15,354,400 $
    Current Bank Account26,790,218 $
    Projected Bank Account15,166,687 $

    Pro Players Salaries

    Tuukka Rask 7,000,000 $ (1)
    -Salary Remaining : 6,322,581 $
    Patrice Bergeron 6,875,000 $ (2)
    -Salary Remaining : 6,209,677 $
    Brent Burns 5,760,000 $ (1)
    -Salary Remaining : 5,202,581 $
    Niklas Hjalmarsson 5,750,000 $ (3)
    -Salary Remaining : 5,193,548 $
    Trevor Daley 5,590,000 $ (2)
    -Salary Remaining : 5,049,032 $
    Duncan Keith 5,551,000 $ (1)
    -Salary Remaining : 5,013,806 $
    Michael Del Zotto 5,040,000 $ (5)
    -Salary Remaining : 4,552,258 $
    Reilly Smith 5,000,000 $ (5)
    -Salary Remaining : 4,516,129 $
    Nikita Kucherov 4,766,667 $ (2)
    -Salary Remaining : 4,305,377 $
    Roman Polak 4,250,000 $ (3)
    -Salary Remaining : 3,838,710 $
    Josh Bailey 3,300,000 $ (1)
    -Salary Remaining : 2,980,645 $
    Mark Pysyk 2,733,000 $ (3)
    -Salary Remaining : 2,468,516 $
    Kevin Hayes 2,600,000 $ (1)
    -Salary Remaining : 2,348,387 $
    Brian Flynn 1,050,000 $ (3)
    -Salary Remaining : 948,387 $
    Paul Thompson 950,000 $ (3)
    -Salary Remaining : 858,065 $
    Anthony Cirelli 850,000 $ (2)
    -Salary Remaining : 767,742 $
    John Gilmour 780,000 $ (1)
    -Salary Remaining : 704,516 $
    Colton Hargrove 775,000 $ (1)
    -Salary Remaining : 700,000 $
    Turner Elson 750,000 $ (1)
    -Salary Remaining : 677,419 $
    Dustin Tokarski 733,714 $ (1)
    -Salary Remaining : 662,709 $
    Jacob MacDonald 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 70,754,381 $
    Year 2019 : 43,504,667 $
    Year 2020 : 24,773,000 $
    Year 2021 : 10,040,000 $
    Salary Average Commitment
    Year 2018 : 10,492,500 $
    Year 2019 : 6,900,000 $
    Year 2020 : 4,475,000 $
    Year 2021 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 70,754,381 $
    Year 2019 : 43,504,667 $
    Year 2020 : 24,773,000 $
    Year 2021 : 10,040,000 $

    Farm Players Salaries

    Cam Johnson 1,050,000 $ (1)
    Salary Remaining : 948,387 $
    Colin Larkin 950,000 $ (1)
    Salary Remaining : 858,065 $
    Collin Delia 950,000 $ (1)
    Salary Remaining : 858,065 $
    Zeb Knutson 750,000 $ (1)
    Salary Remaining : 677,419 $
    Judd Peterson 750,000 $ (1)
    Salary Remaining : 677,419 $
    Robbie Payne 750,000 $ (1)
    Salary Remaining : 677,419 $
    Jake Kulevich 750,000 $ (2)
    Salary Remaining : 677,419 $
    Gerry Fitzgerald 750,000 $ (1)
    Salary Remaining : 677,419 $
    Tyler Mueller 750,000 $ (1)
    Salary Remaining : 677,419 $
    Josh Kestner 750,000 $ (1)
    Salary Remaining : 677,419 $
    Adam Wilcox 750,000 $ (1)
    Salary Remaining : 677,419 $
    Ryan Scarfo 750,000 $ (1)
    Salary Remaining : 677,419 $
    Scott Pooley 750,000 $ (1)
    Salary Remaining : 677,419 $
    Mitch McLain 750,000 $ (1)
    Salary Remaining : 677,419 $
    Dominik Shine 650,000 $ (2)
    Salary Remaining : 587,097 $
    Ryan Horvat 650,000 $ (2)
    Salary Remaining : 587,097 $
    Gerald Mayhew 650,000 $ (2)
    Salary Remaining : 587,097 $
    Will O'Neill 650,000 $ (3)
    Salary Remaining : 587,097 $
    Vincent LoVerde 650,000 $ (3)
    Salary Remaining : 587,097 $
    Karson Kuhlman 650,000 $ (2)
    Salary Remaining : 587,097 $
    Niko Mikkola 650,000 $ (3)
    Salary Remaining : 587,097 $
    Mackenzie Skapski 650,000 $ (1)
    Salary Remaining : 587,097 $
    Kasimir Kaskisuo 650,000 $ (1)
    Salary Remaining : 587,097 $
    Yegor Yakovlev 650,000 $ (1)
    Salary Remaining : 587,097 $
    Tim Clifton 650,000 $ (2)
    Salary Remaining : 587,097 $
    Ville Meskanen 650,000 $ (2)
    Salary Remaining : 587,097 $
    Michael Lindqvist 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players27
    Salary Commitment
    Year 2018 : 19,650,000 $
    Year 2019 : 7,250,000 $
    Year 2020 : 1,950,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 17,325,000 $
    Year 2019 : 7,000,000 $
    Year 2020 : 1,950,000 $
    Year 2021 : 0 $


    New York Islanders


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBarclays Center
    Level 1: 6000 - 115 $ - 6 000 - 100,00%
    Level 2: 5000 - 80 $ - 4 969 - 99,37%
    Level 3: 2700 - 50 $ - 2 700 - 100,00%
    Level 4: 3300 - 40 $ - 3 300 - 100,00%
    Luxury : 1000 - 195 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 106 - 77,64%
    Farm Level 2: 2000 - 9 $ - 1 492 - 74,60%
    Farm Total Capacity :6000

    Income

    Home Games Left39
    Average Attendance - %17 969 - 99,83%
    Average Income per Game2,029,819 $
    Year to Date Revenue4,059,638 $
    Farm
    Home Games Left38
    Average Attendance - %4 598 - 76,63%
    Average Income per Game128,411 $
    Year to Date Revenue385,233 $

    Expense

    Pro Players Total Salaries63,811,035 $
    Farm Players Total Salaries20,508,338 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses6,543,000 $
    Farm Year To Date Expenses2,120,166 $
    Pro Salary Cap To Date6,175,260 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue79,162,941 $
    Farm Estimated Season Revenue4,879,618 $
    Pro Remaining Season Days168
    Pro Expenses Per Days363,500 $
    Pro Estimated Expenses61,068,000 $
    Farm Remaining Season Days168
    Farm Expenses Per Days117,787 $
    Farm Estimated Expenses19,788,216 $
    Estimated Season Expenses80,856,216 $
    Estimated Season Salary Cap63,811,020 $
    Estimate Under Maximum Salary Cap of 75,000,000 $11,188,980 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 8,411,020 $
    Current Bank Account15,696,734 $
    Projected Bank Account18,883,077 $

    Pro Players Salaries

    Vladimir Tarasenko 7,500,000 $ (1)
    -Salary Remaining : 6,774,194 $
    Nathan MacKinnon 6,300,000 $ (4)
    -Salary Remaining : 5,690,323 $
    Alex Edler 6,200,000 $ (2)
    -Salary Remaining : 5,600,000 $
    Dan Girardi 5,500,000 $ (1)
    -Salary Remaining : 4,967,742 $
    Brian Elliott 5,300,000 $ (1)
    -Salary Remaining : 4,787,097 $
    Marco Scandella 4,000,000 $ (3)
    -Salary Remaining : 3,612,903 $
    William Karlsson 3,050,000 $ (2)
    -Salary Remaining : 2,754,839 $
    Johnny Oduya 3,000,000 $ (2)
    -Salary Remaining : 2,709,677 $
    Cal Clutterbuck 2,750,000 $ (3)
    -Salary Remaining : 2,483,871 $
    Daniel Winnik 2,105,000 $ (2)
    -Salary Remaining : 1,901,290 $
    David Schlemko 2,100,000 $ (2)
    -Salary Remaining : 1,896,774 $
    Derek Dorsett 2,050,000 $ (2)
    -Salary Remaining : 1,851,613 $
    Trevor Lewis 2,000,000 $ (1)
    -Salary Remaining : 1,806,452 $
    Chad Johnson 1,700,000 $ (2)
    -Salary Remaining : 1,535,484 $
    Adam Pelech 1,600,000 $ (4)
    -Salary Remaining : 1,445,161 $
    Austin Watson 1,100,000 $ (3)
    -Salary Remaining : 993,548 $
    Max Reinhart 1,000,000 $ (2)
    -Salary Remaining : 903,226 $
    Nick Shore 937,125 $ (1)
    -Salary Remaining : 846,435 $
    Mikko Rantanen 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Nikita Zadorov 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Logan Shaw 897,160 $ (1)
    -Salary Remaining : 810,338 $
    Ryan Reaves 800,000 $ (1)
    -Salary Remaining : 722,581 $
    Derek Grant 771,750 $ (1)
    -Salary Remaining : 697,065 $
    Michael Haley 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Troy Stecher 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Total Pro Players25
    Salary Commitment
    Year 2018 : 63,811,035 $
    Year 2019 : 39,180,000 $
    Year 2020 : 16,675,000 $
    Year 2021 : 7,900,000 $
    Salary Average Commitment
    Year 2018 : 14,100,000 $
    Year 2019 : 9,400,000 $
    Year 2020 : 3,800,000 $
    Year 2021 : 1,425,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 63,811,035 $
    Year 2019 : 39,180,000 $
    Year 2020 : 16,675,000 $
    Year 2021 : 7,900,000 $

    Farm Players Salaries

    Kyle Platzer 1,300,000 $ (4)
    Salary Remaining : 1,174,194 $
    Xavier Ouellet 1,250,000 $ (2)
    Salary Remaining : 1,129,032 $
    Brad Malone 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Ryan Murphy 971,250 $ (1)
    Salary Remaining : 877,258 $
    Jake DeBrusk 925,000 $ (3)
    Salary Remaining : 835,484 $
    Ryan Stanton 854,438 $ (2)
    Salary Remaining : 771,750 $
    Jordan Greenway 850,000 $ (3)
    Salary Remaining : 767,742 $
    Dominik Masin 850,000 $ (2)
    Salary Remaining : 767,742 $
    Adin Hill 850,000 $ (2)
    Salary Remaining : 767,742 $
    Christian Djoos 832,650 $ (2)
    Salary Remaining : 752,071 $
    Caleb Jones 775,000 $ (3)
    Salary Remaining : 700,000 $
    Fredric Larsson 750,000 $ (2)
    Salary Remaining : 677,419 $
    Drayson Bowman 750,000 $ (2)
    Salary Remaining : 677,419 $
    Anton Rodin 750,000 $ (3)
    Salary Remaining : 677,419 $
    Radel Fazleev 650,000 $ (2)
    Salary Remaining : 587,097 $
    Miles Wood 650,000 $ (1)
    Salary Remaining : 587,097 $
    Pierre-Cedric Labrie 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ethan Bear 650,000 $ (3)
    Salary Remaining : 587,097 $
    David Cotton 650,000 $ (3)
    Salary Remaining : 587,097 $
    Riley Gill 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jordan Boucher 650,000 $ (1)
    Salary Remaining : 587,097 $
    Denis Malgin 650,000 $ (3)
    Salary Remaining : 587,097 $
    Pavel Kraskovsky 650,000 $ (1)
    Salary Remaining : 587,097 $
    Axel Holmstrom 650,000 $ (2)
    Salary Remaining : 587,097 $
    Julius Vahatalo 650,000 $ (1)
    Salary Remaining : 587,097 $
    Anthony Peters 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players26
    Salary Commitment
    Year 2018 : 20,508,338 $
    Year 2019 : 14,637,088 $
    Year 2020 : 6,550,000 $
    Year 2021 : 1,300,000 $
    Salary Average Commitment
    Year 2018 : 15,125,000 $
    Year 2019 : 10,550,000 $
    Year 2020 : 5,125,000 $
    Year 2021 : 575,000 $


    New York Rangers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMadison Square Garden
    Level 1: 6000 - 150 $ - 5 359 - 89,32%
    Level 2: 5000 - 105 $ - 3 939 - 78,78%
    Level 3: 2700 - 75 $ - 2 507 - 92,85%
    Level 4: 3300 - 50 $ - 3 102 - 94,00%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 950 - 73,74%
    Farm Level 2: 2000 - 9 $ - 1 567 - 78,33%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %15 907 - 88,37%
    Average Income per Game2,437,362 $
    Year to Date Revenue9,749,446 $
    Farm
    Home Games Left37
    Average Attendance - %4 516 - 75,27%
    Average Income per Game123,739 $
    Year to Date Revenue494,957 $

    Expense

    Pro Players Total Salaries71,012,333 $
    Farm Players Total Salaries21,204,528 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,160,468 $
    Farm Year To Date Expenses2,266,968 $
    Pro Salary Cap To Date6,850,796 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue90,182,376 $
    Farm Estimated Season Revenue4,578,352 $
    Pro Remaining Season Days168
    Pro Expenses Per Days398,991 $
    Pro Estimated Expenses67,030,488 $
    Farm Remaining Season Days168
    Farm Expenses Per Days124,756 $
    Farm Estimated Expenses20,959,008 $
    Estimated Season Expenses87,989,496 $
    Estimated Season Salary Cap70,991,012 $
    Estimate Under Maximum Salary Cap of 75,000,000 $4,008,988 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 15,591,012 $
    Current Bank Account113,633,898 $
    Projected Bank Account120,405,130 $

    Pro Players Salaries

    Joe Thornton 9,360,000 $ (1)
    -Salary Remaining : 8,454,194 $
    Bobby Ryan 9,360,000 $ (1)
    -Salary Remaining : 8,454,194 $
    Marc-Andre Fleury 8,000,000 $ (1)
    -Salary Remaining : 7,225,806 $
    Rick Nash 7,800,000 $ (1)
    -Salary Remaining : 7,045,161 $
    Dustin Byfuglien 7,600,000 $ (2)
    -Salary Remaining : 6,864,516 $
    Justin Faulk 4,833,000 $ (1)
    -Salary Remaining : 4,365,290 $
    Nick Bjugstad 4,100,000 $ (4)
    -Salary Remaining : 3,703,226 $
    Marcus Kruger 3,083,333 $ (2)
    -Salary Remaining : 2,784,946 $
    Matt Dumba 2,550,000 $ (1)
    -Salary Remaining : 2,303,226 $
    Alexander Petrovic 1,850,000 $ (1)
    -Salary Remaining : 1,670,968 $
    Justin Falk 1,750,000 $ (1)
    -Salary Remaining : 1,580,645 $
    Yannick Weber 1,700,000 $ (2)
    -Salary Remaining : 1,535,484 $
    Tom Pyatt 1,100,000 $ (2)
    -Salary Remaining : 993,548 $
    Brendan Gaunce 1,026,000 $ (2)
    -Salary Remaining : 926,710 $
    Benoit Pouliot 1,000,000 $ (3)
    -Salary Remaining : 903,226 $
    Josh Ho-Sang 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Lawson Crouse 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Jack Eichel 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Dylan Strome 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Michael McCarron 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Jaime Sifers 700,000 $ (2)
    -Salary Remaining : 632,258 $
    Charlie Lindgren 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 71,012,333 $
    Year 2019 : 24,009,333 $
    Year 2020 : 7,875,000 $
    Year 2021 : 4,100,000 $
    Salary Average Commitment
    Year 2018 : 10,325,000 $
    Year 2019 : 5,950,000 $
    Year 2020 : 3,075,000 $
    Year 2021 : 475,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 71,012,333 $
    Year 2019 : 24,009,333 $
    Year 2020 : 7,875,000 $
    Year 2021 : 4,100,000 $

    Farm Players Salaries

    Brooks Laich 1,500,000 $ (1)
    Salary Remaining : 1,354,839 $
    Matt Beleskey 1,000,000 $ (5)
    Salary Remaining : 903,226 $
    Nail Yakupov 1,000,000 $ (2)
    Salary Remaining : 903,226 $
    Kyle Bushee 1,000,000 $ (2)
    Salary Remaining : 903,226 $
    Pat Nagle 1,000,000 $ (2)
    Salary Remaining : 903,226 $
    Oscar Dansk 983,981 $ (1)
    Salary Remaining : 888,757 $
    Martin Frk 971,250 $ (1)
    Salary Remaining : 877,258 $
    Corban Knight 968,363 $ (2)
    Salary Remaining : 874,650 $
    Triston Grant 950,000 $ (2)
    Salary Remaining : 858,065 $
    Jakub Zboril 925,000 $ (3)
    Salary Remaining : 835,484 $
    Ryan Bourque 897,160 $ (1)
    Salary Remaining : 810,338 $
    Brian Hart 892,500 $ (1)
    Salary Remaining : 806,129 $
    Vince Dunn 850,000 $ (3)
    Salary Remaining : 767,742 $
    Travis Sanheim 850,000 $ (2)
    Salary Remaining : 767,742 $
    Ben Thomas 775,000 $ (2)
    Salary Remaining : 700,000 $
    Zach Miskovic 700,000 $ (1)
    Salary Remaining : 632,258 $
    Kevin Lynch 698,775 $ (1)
    Salary Remaining : 631,152 $
    Riley Barber 692,500 $ (1)
    Salary Remaining : 625,484 $
    Clark Bishop 650,000 $ (2)
    Salary Remaining : 587,097 $
    Andong Song 650,000 $ (3)
    Salary Remaining : 587,097 $
    Veeti Vainio 650,000 $ (3)
    Salary Remaining : 587,097 $
    Matthew Bradley 650,000 $ (3)
    Salary Remaining : 587,097 $
    Maximilian Pajpach 650,000 $ (1)
    Salary Remaining : 587,097 $
    Nikolas Koberstein 650,000 $ (2)
    Salary Remaining : 587,097 $
    Tyler Bird 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players25
    Salary Commitment
    Year 2018 : 21,204,529 $
    Year 2019 : 13,218,363 $
    Year 2020 : 4,725,000 $
    Year 2021 : 1,000,000 $
    Salary Average Commitment
    Year 2018 : 12,600,000 $
    Year 2019 : 9,375,000 $
    Year 2020 : 3,900,000 $
    Year 2021 : 650,000 $


    Ottawa Senators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCanadian Tire Centre
    Level 1: 8320 - 117 $ - 6 677 - 80,25%
    Level 2: 5500 - 90 $ - 5 166 - 93,93%
    Level 3: 3600 - 55 $ - 3 267 - 90,74%
    Level 4: 4080 - 41 $ - 3 749 - 91,89%
    Luxury : 2500 - 247 $ - 1 931 - 77,26%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 30 $ - 5 033 - 77,43%
    Farm Level 2: 3500 - 12 $ - 2 602 - 74,34%
    Farm Total Capacity :10000

    Income

    Home Games Left36
    Average Attendance - %20 791 - 86,63%
    Average Income per Game2,694,208 $
    Year to Date Revenue13,471,039 $
    Farm
    Home Games Left38
    Average Attendance - %7 635 - 76,35%
    Average Income per Game240,522 $
    Year to Date Revenue721,567 $

    Expense

    Pro Players Total Salaries71,227,500 $
    Farm Players Total Salaries23,293,814 $
    Coaches Total Salaries7,500,001 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,376,850 $
    Farm Year To Date Expenses2,496,168 $
    Pro Salary Cap To Date6,892,992 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue96,991,481 $
    Farm Estimated Season Revenue9,139,849 $
    Pro Remaining Season Days168
    Pro Expenses Per Days409,825 $
    Pro Estimated Expenses68,850,600 $
    Farm Remaining Season Days168
    Farm Expenses Per Days138,676 $
    Farm Estimated Expenses23,297,568 $
    Estimated Season Expenses92,148,168 $
    Estimated Season Salary Cap71,227,584 $
    Estimate Under Maximum Salary Cap of 75,000,000 $3,772,416 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 15,827,584 $
    Current Bank Account234,878,393 $
    Projected Bank Account248,861,555 $

    Pro Players Salaries

    Johnny Gaudreau 6,750,000 $ (2)
    -Salary Remaining : 6,096,774 $
    Jordan Eberle 6,000,000 $ (1)
    -Salary Remaining : 5,419,355 $
    Logan Couture 6,000,000 $ (2)
    -Salary Remaining : 5,419,355 $
    Justin Schultz 5,500,000 $ (3)
    -Salary Remaining : 4,967,742 $
    Dennis Seidenberg 5,100,000 $ (1)
    -Salary Remaining : 4,606,452 $
    Patrick Eaves 5,000,000 $ (1)
    -Salary Remaining : 4,516,129 $
    Antti Niemi 4,500,000 $ (1)
    -Salary Remaining : 4,064,516 $
    Brian Dumoulin 4,100,000 $ (1)
    -Salary Remaining : 3,703,226 $
    Wayne Simmonds 3,975,000 $ (2)
    -Salary Remaining : 3,590,323 $
    Blake Comeau 3,750,000 $ (2)
    -Salary Remaining : 3,387,097 $
    Mikael Backlund 3,575,000 $ (1)
    -Salary Remaining : 3,229,032 $
    Pierre-Edouard Bellemare 3,400,000 $ (1)
    -Salary Remaining : 3,070,968 $
    Cody Ceci 2,800,000 $ (1)
    -Salary Remaining : 2,529,032 $
    John Gibson 2,300,000 $ (2)
    -Salary Remaining : 2,077,419 $
    Mark Letestu 1,700,000 $ (1)
    -Salary Remaining : 1,535,484 $
    Matt Hendricks 1,400,000 $ (1)
    -Salary Remaining : 1,264,516 $
    Alex Biega 1,251,000 $ (1)
    -Salary Remaining : 1,129,935 $
    Thomas Chabot 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Shea Theodore 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Cedric Paquette 812,500 $ (1)
    -Salary Remaining : 733,871 $
    Scott Wedgewood 750,000 $ (1)
    -Salary Remaining : 677,419 $
    Blake Coleman 714,000 $ (1)
    -Salary Remaining : 644,903 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 71,227,500 $
    Year 2019 : 29,200,000 $
    Year 2020 : 6,425,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 9,125,000 $
    Year 2019 : 2,675,000 $
    Year 2020 : 1,150,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 71,227,500 $
    Year 2019 : 29,200,000 $
    Year 2020 : 6,425,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Chris Summers 1,300,001 $ (3)
    Salary Remaining : 1,174,194 $
    Tommy Cross 1,300,000 $ (4)
    Salary Remaining : 1,174,194 $
    Cameron Gaunce 1,025,000 $ (4)
    Salary Remaining : 925,806 $
    Scott Kosmachuk 971,250 $ (1)
    Salary Remaining : 877,258 $
    Dalton Thrower 937,125 $ (1)
    Salary Remaining : 846,435 $
    Ivan Barbashev 925,000 $ (2)
    Salary Remaining : 835,484 $
    Alex Tuch 925,000 $ (2)
    Salary Remaining : 835,484 $
    Kyle Rau 901,688 $ (1)
    Salary Remaining : 814,428 $
    Justin Kirkland 850,000 $ (2)
    Salary Remaining : 767,742 $
    Conner Bleackley 850,000 $ (2)
    Salary Remaining : 767,742 $
    Rasmus Andersson 850,000 $ (3)
    Salary Remaining : 767,742 $
    Andre Benoit 800,000 $ (1)
    Salary Remaining : 722,581 $
    Conor Garland 775,000 $ (2)
    Salary Remaining : 700,000 $
    Loik Leveille 775,000 $ (3)
    Salary Remaining : 700,000 $
    Oskar Lindblom 775,000 $ (2)
    Salary Remaining : 700,000 $
    Julian Melchiori 750,750 $ (1)
    Salary Remaining : 678,097 $
    Kurtis Gabriel 715,000 $ (1)
    Salary Remaining : 645,806 $
    Tyrell Goulbourne 677,500 $ (1)
    Salary Remaining : 611,935 $
    Dominic Turgeon 675,000 $ (2)
    Salary Remaining : 609,677 $
    Garret Ross 665,500 $ (1)
    Salary Remaining : 601,097 $
    Cal Petersen 650,000 $ (1)
    Salary Remaining : 587,097 $
    Mark Dekanich 650,000 $ (2)
    Salary Remaining : 587,097 $
    Joren Van Pottelberghe 650,000 $ (3)
    Salary Remaining : 587,097 $
    Ales Stezka 650,000 $ (3)
    Salary Remaining : 587,097 $
    Erik Gustafsson 650,000 $ (3)
    Salary Remaining : 587,097 $
    Nicholas Baptiste 650,000 $ (1)
    Salary Remaining : 587,097 $
    Carter Verhaeghe 650,000 $ (1)
    Salary Remaining : 587,097 $
    Austin Poganski 650,000 $ (2)
    Salary Remaining : 587,097 $
    Michael Amadio 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players29
    Salary Commitment
    Year 2018 : 23,293,814 $
    Year 2019 : 14,925,001 $
    Year 2020 : 7,200,001 $
    Year 2021 : 2,325,000 $
    Salary Average Commitment
    Year 2018 : 16,075,000 $
    Year 2019 : 10,875,000 $
    Year 2020 : 5,050,000 $
    Year 2021 : 1,300,000 $


    Philadelphia Flyers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameWells Fargo Center
    Level 1: 6000 - 150 $ - 5 312 - 88,53%
    Level 2: 5000 - 125 $ - 3 342 - 66,85%
    Level 3: 2700 - 100 $ - 1 880 - 69,63%
    Level 4: 3300 - 50 $ - 2 853 - 86,44%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 971 - 74,27%
    Farm Level 2: 2000 - 15 $ - 1 506 - 75,28%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %14 386 - 79,92%
    Average Income per Game2,417,122 $
    Year to Date Revenue9,668,488 $
    Farm
    Home Games Left37
    Average Attendance - %4 476 - 74,60%
    Average Income per Game167,058 $
    Year to Date Revenue668,230 $

    Expense

    Pro Players Total Salaries75,014,666 $
    Farm Players Total Salaries18,252,596 $
    Coaches Total Salaries7,750,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,798,979 $
    Farm Year To Date Expenses1,961,304 $
    Pro Salary Cap To Date7,232,856 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue89,433,514 $
    Farm Estimated Season Revenue6,181,128 $
    Pro Remaining Season Days168
    Pro Expenses Per Days434,756 $
    Pro Estimated Expenses73,039,008 $
    Farm Remaining Season Days168
    Farm Expenses Per Days108,347 $
    Farm Estimated Expenses18,202,296 $
    Estimated Season Expenses91,241,304 $
    Estimated Season Salary Cap74,988,096 $
    Estimate Under Maximum Salary Cap of 75,000,000 $11,904 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 19,588,096 $
    Current Bank Account39,523,161 $
    Projected Bank Account43,896,499 $

    Pro Players Salaries

    David Krejci 8,000,000 $ (1)
    -Salary Remaining : 7,225,806 $
    Marc Staal 7,250,000 $ (2)
    -Salary Remaining : 6,548,387 $
    Nick Foligno 6,605,000 $ (3)
    -Salary Remaining : 5,965,806 $
    Jason Pominville 6,555,559 $ (2)
    -Salary Remaining : 5,921,150 $
    Martin Hanzal 6,555,000 $ (2)
    -Salary Remaining : 5,920,645 $
    Steve Mason 5,350,000 $ (3)
    -Salary Remaining : 4,832,258 $
    Niklas Kronwall 5,200,000 $ (1)
    -Salary Remaining : 4,696,774 $
    Zach Bogosian 5,142,857 $ (3)
    -Salary Remaining : 4,645,161 $
    Craig Smith 4,250,000 $ (3)
    -Salary Remaining : 3,838,710 $
    Zack Smith 3,050,000 $ (2)
    -Salary Remaining : 2,754,839 $
    Matt Nieto 2,755,000 $ (2)
    -Salary Remaining : 2,488,387 $
    Adam McQuaid 2,375,000 $ (1)
    -Salary Remaining : 2,145,161 $
    Zack Kassian 1,950,000 $ (3)
    -Salary Remaining : 1,761,290 $
    Nate Thompson 1,750,000 $ (1)
    -Salary Remaining : 1,580,645 $
    Matt Irwin 1,710,000 $ (2)
    -Salary Remaining : 1,544,516 $
    Sven Andrighetto 1,400,000 $ (2)
    -Salary Remaining : 1,264,516 $
    Pontus Aberg 892,500 $ (2)
    -Salary Remaining : 806,129 $
    Sean Kuraly 808,750 $ (1)
    -Salary Remaining : 730,484 $
    Harri Sateri 750,000 $ (1)
    -Salary Remaining : 677,419 $
    Scott Harrington 715,000 $ (2)
    -Salary Remaining : 645,806 $
    Cody McLeod 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Christian Dvorak 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Chris Thorburn 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players23
    Salary Commitment
    Year 2018 : 75,014,666 $
    Year 2019 : 54,830,916 $
    Year 2020 : 23,297,857 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 12,575,000 $
    Year 2019 : 8,400,000 $
    Year 2020 : 2,375,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 75,014,666 $
    Year 2019 : 54,830,916 $
    Year 2020 : 23,297,857 $
    Year 2021 : 0 $

    Farm Players Salaries

    Joe Colborne 2,500,000 $ (1)
    Salary Remaining : 2,258,065 $
    Mark McNeill 1,113,000 $ (1)
    Salary Remaining : 1,005,290 $
    Christopher Gibson 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Aaron Ness 942,018 $ (1)
    Salary Remaining : 850,855 $
    Zach Trotman 897,160 $ (1)
    Salary Remaining : 810,338 $
    Samuel Kurker 892,500 $ (2)
    Salary Remaining : 806,129 $
    Andreas Englund 775,000 $ (2)
    Salary Remaining : 700,000 $
    Alex Gudbranson 750,750 $ (1)
    Salary Remaining : 678,097 $
    Travis Ewanyk 713,333 $ (1)
    Salary Remaining : 644,301 $
    Connor Crisp 711,334 $ (1)
    Salary Remaining : 642,495 $
    Mitch Callahan 700,000 $ (2)
    Salary Remaining : 632,258 $
    Mathias Bau Hansen 700,000 $ (2)
    Salary Remaining : 632,258 $
    Chris McCarthy 692,500 $ (1)
    Salary Remaining : 625,484 $
    Colin Campbell 665,000 $ (1)
    Salary Remaining : 600,645 $
    Matt Mangene 650,000 $ (1)
    Salary Remaining : 587,097 $
    Tyler Barnes 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jamie Devane 650,000 $ (1)
    Salary Remaining : 587,097 $
    Hubert Labrie 650,000 $ (2)
    Salary Remaining : 587,097 $
    Adam Musil 650,000 $ (3)
    Salary Remaining : 587,097 $
    Eric Roy 650,000 $ (1)
    Salary Remaining : 587,097 $
    Veini Vehvilainen 650,000 $ (1)
    Salary Remaining : 587,097 $
    Vili Saarijarvi 650,000 $ (3)
    Salary Remaining : 587,097 $
    Total Farm Players22
    Salary Commitment
    Year 2018 : 18,252,595 $
    Year 2019 : 5,017,500 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 13,825,000 $
    Year 2019 : 4,400,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $


    Pittsburgh Penguins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameConsol Energy Center
    Level 1: 6375 - 170 $ - 4 652 - 72,97%
    Level 2: 4375 - 115 $ - 3 416 - 78,09%
    Level 3: 3375 - 75 $ - 2 188 - 64,84%
    Level 4: 3375 - 55 $ - 2 315 - 68,59%
    Luxury : 2000 - 335 $ - 1 363 - 68,13%
    Total Capacity :19500
    Farm
    Farm Level 1: 4000 - 40 $ - 2 937 - 73,43%
    Farm Level 2: 2000 - 15 $ - 1 457 - 72,85%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %13 934 - 71,46%
    Average Income per Game2,621,631 $
    Year to Date Revenue10,486,524 $
    Farm
    Home Games Left38
    Average Attendance - %4 394 - 73,24%
    Average Income per Game183,940 $
    Year to Date Revenue551,819 $

    Expense

    Pro Players Total Salaries64,062,050 $
    Farm Players Total Salaries24,088,750 $
    Coaches Total Salaries4,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses6,467,964 $
    Farm Year To Date Expenses2,497,153 $
    Pro Salary Cap To Date6,196,994 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue97,000,347 $
    Farm Estimated Season Revenue6,989,707 $
    Pro Remaining Season Days168
    Pro Expenses Per Days359,473 $
    Pro Estimated Expenses60,391,464 $
    Farm Remaining Season Days168
    Farm Expenses Per Days138,112 $
    Farm Estimated Expenses23,202,816 $
    Estimated Season Expenses83,594,280 $
    Estimated Season Salary Cap64,059,554 $
    Estimate Under Maximum Salary Cap of 75,000,000 $10,940,446 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 8,659,554 $
    Current Bank Account146,298,181 $
    Projected Bank Account166,693,955 $

    Pro Players Salaries

    Ryan O'Reilly 7,500,000 $ (5)
    -Salary Remaining : 6,774,194 $
    Derek Stepan 6,500,000 $ (3)
    -Salary Remaining : 5,870,968 $
    Oliver Ekman-Larsson 5,500,000 $ (1)
    -Salary Remaining : 4,967,742 $
    Dmitri Orlov 5,100,000 $ (1)
    -Salary Remaining : 4,606,452 $
    Clarke MacArthur 4,529,000 $ (1)
    -Salary Remaining : 4,090,710 $
    Patric Hornqvist 4,250,000 $ (1)
    -Salary Remaining : 3,838,710 $
    Cam Talbot 4,166,667 $ (2)
    -Salary Remaining : 3,763,441 $
    Justin Braun 4,115,000 $ (2)
    -Salary Remaining : 3,716,774 $
    Mattias Ekholm 3,750,000 $ (4)
    -Salary Remaining : 3,387,097 $
    Braydon Coburn 3,333,333 $ (1)
    -Salary Remaining : 3,010,752 $
    Jean-Gabriel Pageau 3,100,000 $ (2)
    -Salary Remaining : 2,800,000 $
    Patrick Maroon 2,000,000 $ (1)
    -Salary Remaining : 1,806,452 $
    Jesper Fast 1,850,000 $ (1)
    -Salary Remaining : 1,670,968 $
    Michael Ferland 1,750,000 $ (1)
    -Salary Remaining : 1,580,645 $
    Luke Glendening 1,555,550 $ (1)
    -Salary Remaining : 1,405,013 $
    Darcy Kuemper 1,550,000 $ (1)
    -Salary Remaining : 1,400,000 $
    Max McCormick 937,500 $ (1)
    -Salary Remaining : 846,774 $
    Brett Sutter 900,000 $ (1)
    -Salary Remaining : 812,903 $
    Artturi Lehkonen 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Trevor van Riemsdyk 825,000 $ (1)
    -Salary Remaining : 745,161 $
    Total Pro Players20
    Salary Commitment
    Year 2018 : 64,062,050 $
    Year 2019 : 29,131,667 $
    Year 2020 : 17,750,000 $
    Year 2021 : 11,250,000 $
    Salary Average Commitment
    Year 2018 : 8,450,000 $
    Year 2019 : 1,925,000 $
    Year 2020 : 950,000 $
    Year 2021 : 475,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 64,062,050 $
    Year 2019 : 29,131,667 $
    Year 2020 : 17,750,000 $
    Year 2021 : 11,250,000 $

    Farm Players Salaries

    Anton Khudobin 1,500,000 $ (1)
    Salary Remaining : 1,354,839 $
    T.J. Brennan 1,250,000 $ (1)
    Salary Remaining : 1,129,032 $
    Ross Johnston 1,000,000 $ (3)
    Salary Remaining : 903,226 $
    Nick Lappin 935,000 $ (1)
    Salary Remaining : 844,516 $
    Kyle Connor 925,000 $ (3)
    Salary Remaining : 835,484 $
    Steven Kampfer 900,000 $ (2)
    Salary Remaining : 812,903 $
    Justin Holl 867,750 $ (1)
    Salary Remaining : 783,774 $
    Chris Bigras 850,000 $ (1)
    Salary Remaining : 767,742 $
    Ryan MacInnis 850,000 $ (2)
    Salary Remaining : 767,742 $
    Nicolas Roy 850,000 $ (3)
    Salary Remaining : 767,742 $
    Jason Dickinson 850,000 $ (1)
    Salary Remaining : 767,742 $
    Paul Carey 811,000 $ (1)
    Salary Remaining : 732,516 $
    Anton Forsberg 750,000 $ (2)
    Salary Remaining : 677,419 $
    Garret Sparks 675,000 $ (2)
    Salary Remaining : 609,677 $
    Jayson Megna 675,000 $ (1)
    Salary Remaining : 609,677 $
    Julius Nattinen 650,000 $ (3)
    Salary Remaining : 587,097 $
    Felix Sandstrom 650,000 $ (3)
    Salary Remaining : 587,097 $
    Julius Bergman 650,000 $ (2)
    Salary Remaining : 587,097 $
    Chase Balisy 650,000 $ (1)
    Salary Remaining : 587,097 $
    Samuel Blais 650,000 $ (2)
    Salary Remaining : 587,097 $
    Markus Nutivaara 650,000 $ (1)
    Salary Remaining : 587,097 $
    Emil Pettersson 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jake Bischoff 650,000 $ (1)
    Salary Remaining : 587,097 $
    Michal Cajkovsky 650,000 $ (1)
    Salary Remaining : 587,097 $
    Maxim Mamin 650,000 $ (1)
    Salary Remaining : 587,097 $
    Travis Boyd 650,000 $ (1)
    Salary Remaining : 587,097 $
    Spencer Smallman 650,000 $ (3)
    Salary Remaining : 587,097 $
    Zach Palmquist 650,000 $ (1)
    Salary Remaining : 587,097 $
    Andrew Poturalski 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jonny Brodzinski 650,000 $ (2)
    Salary Remaining : 587,097 $
    Jake Dotchin 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players31
    Salary Commitment
    Year 2018 : 24,088,750 $
    Year 2019 : 9,850,000 $
    Year 2020 : 4,725,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 17,700,000 $
    Year 2019 : 7,350,000 $
    Year 2020 : 3,900,000 $
    Year 2021 : 0 $


    San Jose Sharks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameSAP Center
    Level 1: 7120 - 201 $ - 4 044 - 56,80%
    Level 2: 3120 - 151 $ - 2 724 - 87,30%
    Level 3: 3600 - 115 $ - 1 944 - 54,00%
    Level 4: 4080 - 79 $ - 2 203 - 54,00%
    Luxury : 6080 - 430 $ - 3 283 - 54,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 13000 - 25 $ - 10 339 - 79,53%
    Farm Level 2: 7000 - 11 $ - 5 430 - 77,58%
    Farm Total Capacity :20000

    Income

    Home Games Left38
    Average Attendance - %14 198 - 59,16%
    Average Income per Game3,973,848 $
    Year to Date Revenue11,921,544 $
    Farm
    Home Games Left38
    Average Attendance - %15 770 - 78,85%
    Average Income per Game420,046 $
    Year to Date Revenue1,260,139 $

    Expense

    Pro Players Total Salaries69,395,500 $
    Farm Players Total Salaries33,150,522 $
    Coaches Total Salaries7,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value4,000,000 $
    Pro Year To Date Expenses7,128,582 $
    Farm Year To Date Expenses3,521,028 $
    Pro Salary Cap To Date6,712,458 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue151,006,224 $
    Farm Estimated Season Revenue15,961,761 $
    Pro Remaining Season Days168
    Pro Expenses Per Days396,212 $
    Pro Estimated Expenses66,563,616 $
    Farm Remaining Season Days168
    Farm Expenses Per Days195,433 $
    Farm Estimated Expenses32,832,744 $
    Estimated Season Expenses99,396,360 $
    Estimated Season Salary Cap73,392,250 $
    Estimate Under Maximum Salary Cap of 75,000,000 $1,607,750 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 17,992,250 $
    Current Bank Account128,327,645 $
    Projected Bank Account195,899,270 $

    Pro Players Salaries

    Joe Pavelski 6,000,000 $ (2)
    -Salary Remaining : 5,419,355 $
    Brandon Saad 6,000,000 $ (3)
    -Salary Remaining : 5,419,355 $
    Jonathan Huberdeau 5,900,000 $ (5)
    -Salary Remaining : 5,329,032 $
    Blake Wheeler 5,600,000 $ (1)
    -Salary Remaining : 5,058,065 $
    Tyler Johnson 5,000,000 $ (5)
    -Salary Remaining : 4,516,129 $
    Andy Greene 5,000,000 $ (2)
    -Salary Remaining : 4,516,129 $
    Calvin de Haan 4,550,000 $ (5)
    -Salary Remaining : 4,109,677 $
    Nikita Zaitsev 4,500,000 $ (1)
    -Salary Remaining : 4,064,516 $
    Marc-Edouard Vlasic 4,250,000 $ (1)
    -Salary Remaining : 3,838,710 $
    Radko Gudas 3,350,000 $ (3)
    -Salary Remaining : 3,025,806 $
    Martin Jones 3,000,000 $ (1)
    -Salary Remaining : 2,709,677 $
    Tomas Hertl 3,000,000 $ (1)
    -Salary Remaining : 2,709,677 $
    Ryan Murray 2,825,000 $ (1)
    -Salary Remaining : 2,551,613 $
    Ryan Spooner 2,825,000 $ (1)
    -Salary Remaining : 2,551,613 $
    Ryan Strome 2,500,000 $ (1)
    -Salary Remaining : 2,258,065 $
    Melker Karlsson 2,000,000 $ (2)
    -Salary Remaining : 1,806,452 $
    Colton Sissons 892,500 $ (2)
    -Salary Remaining : 806,129 $
    Matt Benning 775,000 $ (1)
    -Salary Remaining : 700,000 $
    Chris Tierney 735,000 $ (1)
    -Salary Remaining : 663,871 $
    Jared Coreau 693,000 $ (2)
    -Salary Remaining : 625,935 $
    Total Pro Players20
    Salary Commitment
    Year 2018 : 69,395,500 $
    Year 2019 : 39,385,500 $
    Year 2020 : 24,800,000 $
    Year 2021 : 15,450,000 $
    Salary Average Commitment
    Year 2018 : 8,475,000 $
    Year 2019 : 4,975,000 $
    Year 2020 : 2,900,000 $
    Year 2021 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 69,395,500 $
    Year 2019 : 39,385,500 $
    Year 2020 : 24,800,000 $
    Year 2021 : 15,450,000 $

    Farm Players Salaries

    Marcus Johansson 4,583,333 $ (2)
    Salary Remaining : 4,139,785 $
    Alex Stalock 3,150,000 $ (3)
    Salary Remaining : 2,845,161 $
    Jaycob Megna 1,260,000 $ (2)
    Salary Remaining : 1,138,065 $
    Jean-Sebastien Dea 1,260,000 $ (3)
    Salary Remaining : 1,138,065 $
    Kurtis MacDermid 1,260,000 $ (3)
    Salary Remaining : 1,138,065 $
    Magnus Paajarvi 1,200,000 $ (2)
    Salary Remaining : 1,083,871 $
    Duncan Siemens 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Markus Granlund 964,688 $ (1)
    Salary Remaining : 871,331 $
    Scott Laughton 962,500 $ (2)
    Salary Remaining : 869,355 $
    Matt Tennyson 937,125 $ (2)
    Salary Remaining : 846,435 $
    Ty Rattie 937,125 $ (2)
    Salary Remaining : 846,435 $
    Radim Simek 925,000 $ (3)
    Salary Remaining : 835,484 $
    Oliver Kylington 925,000 $ (3)
    Salary Remaining : 835,484 $
    Jack Campbell 918,750 $ (1)
    Salary Remaining : 829,839 $
    John Hayden 850,000 $ (1)
    Salary Remaining : 767,742 $
    John Ramage 812,000 $ (2)
    Salary Remaining : 733,419 $
    Barclay Goodrow 715,000 $ (2)
    Salary Remaining : 645,806 $
    Ryan Carpenter 715,000 $ (2)
    Salary Remaining : 645,806 $
    Austin Czarnik 675,000 $ (1)
    Salary Remaining : 609,677 $
    Gustav Olofsson 650,000 $ (1)
    Salary Remaining : 587,097 $
    Darryl Bootland 650,000 $ (1)
    Salary Remaining : 587,097 $
    Matt Read 650,000 $ (5)
    Salary Remaining : 587,097 $
    Liam O'Brien 650,000 $ (2)
    Salary Remaining : 587,097 $
    Kevin Labanc 650,000 $ (2)
    Salary Remaining : 587,097 $
    Joakim Ryan 650,000 $ (2)
    Salary Remaining : 587,097 $
    Anthony Brodeur 650,000 $ (1)
    Salary Remaining : 587,097 $
    Rudolfs Balcers 650,000 $ (3)
    Salary Remaining : 587,097 $
    Alex Schoenborn 650,000 $ (2)
    Salary Remaining : 587,097 $
    Michael Brodzinski 650,000 $ (1)
    Salary Remaining : 587,097 $
    Keegan Kanzig 650,000 $ (1)
    Salary Remaining : 587,097 $
    Rourke Chartier 650,000 $ (2)
    Salary Remaining : 587,097 $
    Mike Robinson 650,000 $ (3)
    Salary Remaining : 587,097 $
    Jacob Middleton 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players33
    Salary Commitment
    Year 2018 : 33,150,521 $
    Year 2019 : 25,492,083 $
    Year 2020 : 9,470,000 $
    Year 2021 : 650,000 $
    Salary Average Commitment
    Year 2018 : 19,225,000 $
    Year 2019 : 13,700,000 $
    Year 2020 : 5,125,000 $
    Year 2021 : 650,000 $


    St.Louis Blues


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScottrade Center
    Level 1: 6000 - 105 $ - 6 000 - 100,00%
    Level 2: 5000 - 75 $ - 4 911 - 98,21%
    Level 3: 2700 - 45 $ - 2 700 - 100,00%
    Level 4: 3300 - 35 $ - 3 300 - 100,00%
    Luxury : 1000 - 205 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 050 - 76,26%
    Farm Level 2: 2000 - 9 $ - 1 516 - 75,78%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %17 911 - 99,50%
    Average Income per Game1,886,777 $
    Year to Date Revenue7,547,106 $
    Farm
    Home Games Left37
    Average Attendance - %4 566 - 76,10%
    Average Income per Game126,715 $
    Year to Date Revenue506,861 $

    Expense

    Pro Players Total Salaries71,987,667 $
    Farm Players Total Salaries23,106,021 $
    Coaches Total Salaries8,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,382,682 $
    Farm Year To Date Expenses2,623,158 $
    Pro Salary Cap To Date6,966,540 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue69,810,730 $
    Farm Estimated Season Revenue4,688,464 $
    Pro Remaining Season Days168
    Pro Expenses Per Days410,149 $
    Pro Estimated Expenses68,905,032 $
    Farm Remaining Season Days168
    Farm Expenses Per Days145,731 $
    Farm Estimated Expenses24,482,808 $
    Estimated Season Expenses93,387,840 $
    Estimated Season Salary Cap71,987,580 $
    Estimate Under Maximum Salary Cap of 75,000,000 $3,012,420 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 16,587,580 $
    Current Bank Account38,423,061 $
    Projected Bank Account19,534,415 $

    Pro Players Salaries

    Dion Phaneuf 9,100,000 $ (1)
    -Salary Remaining : 8,219,355 $
    Paul Stastny 9,000,000 $ (2)
    -Salary Remaining : 8,129,032 $
    Jakub Voracek 8,250,000 $ (4)
    -Salary Remaining : 7,451,613 $
    Gabriel Landeskog 5,571,000 $ (2)
    -Salary Remaining : 5,031,871 $
    Mike Hoffman 5,187,500 $ (3)
    -Salary Remaining : 4,685,484 $
    Jonathan Marchessault 5,000,000 $ (5)
    -Salary Remaining : 4,516,129 $
    Karl Alzner 4,625,000 $ (1)
    -Salary Remaining : 4,177,419 $
    Jake Gardiner 4,050,000 $ (2)
    -Salary Remaining : 3,658,065 $
    Jacob Markstrom 3,666,667 $ (2)
    -Salary Remaining : 3,311,828 $
    Andrei Vasilevskiy 3,500,000 $ (3)
    -Salary Remaining : 3,161,290 $
    Connor Brown 2,100,000 $ (3)
    -Salary Remaining : 1,896,774 $
    Andrej Sustr 1,950,000 $ (1)
    -Salary Remaining : 1,761,290 $
    Brett Ritchie 1,750,000 $ (2)
    -Salary Remaining : 1,580,645 $
    Andreas Athanasiou 1,387,500 $ (1)
    -Salary Remaining : 1,253,226 $
    Colin Miller 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Rasmus Ristolainen 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Alexander Wennberg 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Mathew Barzal 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Bo Horvat 925,000 $ (1)
    -Salary Remaining : 835,484 $
    David Pastrnak 850,000 $ (2)
    -Salary Remaining : 767,742 $
    Andrew Copp 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Noah Hanifin 650,000 $ (3)
    -Salary Remaining : 587,097 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 71,987,667 $
    Year 2019 : 50,500,167 $
    Year 2020 : 25,612,500 $
    Year 2021 : 13,250,000 $
    Salary Average Commitment
    Year 2018 : 10,400,000 $
    Year 2019 : 5,475,000 $
    Year 2020 : 2,950,000 $
    Year 2021 : 575,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 71,987,667 $
    Year 2019 : 50,500,167 $
    Year 2020 : 25,612,500 $
    Year 2021 : 13,250,000 $

    Farm Players Salaries

    Slater Koekkoek 1,444,000 $ (1)
    Salary Remaining : 1,304,258 $
    Josh Jooris 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Chris Casto 950,000 $ (1)
    Salary Remaining : 858,065 $
    Josh Hennessy 950,000 $ (1)
    Salary Remaining : 858,065 $
    Jordan Binnington 937,125 $ (1)
    Salary Remaining : 846,435 $
    Stuart Percy 937,125 $ (1)
    Salary Remaining : 846,435 $
    Jakub Vrana 925,000 $ (2)
    Salary Remaining : 835,484 $
    Colin White 925,000 $ (3)
    Salary Remaining : 835,484 $
    Adrian Kempe 925,000 $ (2)
    Salary Remaining : 835,484 $
    Sonny Milano 925,000 $ (2)
    Salary Remaining : 835,484 $
    Mitchell Moroz 900,000 $ (1)
    Salary Remaining : 812,903 $
    Ryan Sproul 892,500 $ (1)
    Salary Remaining : 806,129 $
    Tyler Wotherspoon 854,438 $ (1)
    Salary Remaining : 771,750 $
    J.T. Compher 850,000 $ (1)
    Salary Remaining : 767,742 $
    Jakob Forsbacka Karlsson 850,000 $ (3)
    Salary Remaining : 767,742 $
    Jordan Schmaltz 775,000 $ (1)
    Salary Remaining : 700,000 $
    Andreas Johnsson 750,833 $ (1)
    Salary Remaining : 678,172 $
    Laurent Brossoit 750,000 $ (1)
    Salary Remaining : 677,419 $
    Brett Kulak 715,000 $ (1)
    Salary Remaining : 645,806 $
    Francis Perron 650,000 $ (2)
    Salary Remaining : 587,097 $
    Tyler Motte 650,000 $ (1)
    Salary Remaining : 587,097 $
    Pete MacArthur 650,000 $ (1)
    Salary Remaining : 587,097 $
    Chris Porter 650,000 $ (1)
    Salary Remaining : 587,097 $
    Lucas Wallmark 650,000 $ (1)
    Salary Remaining : 587,097 $
    Brenden Kotyk 650,000 $ (1)
    Salary Remaining : 587,097 $
    Brendan Leipsic 650,000 $ (2)
    Salary Remaining : 587,097 $
    Anders Bjork 650,000 $ (2)
    Salary Remaining : 587,097 $
    Danton Heinen 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players28
    Salary Commitment
    Year 2018 : 23,106,021 $
    Year 2019 : 7,150,000 $
    Year 2020 : 1,775,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 15,700,000 $
    Year 2019 : 5,250,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $


    Tampa Bay Lightning


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmalie Arena
    Level 1: 6334 - 170 $ - 4 926 - 77,78%
    Level 2: 5278 - 110 $ - 3 925 - 74,36%
    Level 3: 2850 - 85 $ - 2 258 - 79,24%
    Level 4: 3483 - 52 $ - 2 803 - 80,48%
    Luxury : 1055 - 250 $ - 1 055 - 100,00%
    Total Capacity :19000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 110 - 77,75%
    Farm Level 2: 2000 - 9 $ - 1 555 - 77,75%
    Farm Total Capacity :6000

    Income

    Home Games Left36
    Average Attendance - %14 967 - 78,78%
    Average Income per Game2,450,570 $
    Year to Date Revenue12,252,849 $
    Farm
    Home Games Left39
    Average Attendance - %4 665 - 77,75%
    Average Income per Game129,314 $
    Year to Date Revenue258,628 $

    Expense

    Pro Players Total Salaries72,570,462 $
    Farm Players Total Salaries24,470,586 $
    Coaches Total Salaries6,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,529,857 $
    Farm Year To Date Expenses2,499,908 $
    Pro Salary Cap To Date7,045,996 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue88,220,513 $
    Farm Estimated Season Revenue5,043,246 $
    Pro Remaining Season Days168
    Pro Expenses Per Days417,045 $
    Pro Estimated Expenses70,063,560 $
    Farm Remaining Season Days168
    Farm Expenses Per Days140,164 $
    Farm Estimated Expenses23,547,552 $
    Estimated Season Expenses93,611,112 $
    Estimated Season Salary Cap72,593,548 $
    Estimate Under Maximum Salary Cap of 75,000,000 $2,406,452 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 17,193,548 $
    Current Bank Account32,883,851 $
    Projected Bank Account32,536,498 $

    Pro Players Salaries

    Corey Perry 8,625,000 $ (3)
    -Salary Remaining : 7,790,323 $
    Ryan Suter 7,538,462 $ (1)
    -Salary Remaining : 6,808,933 $
    Sergei Bobrovsky 7,425,000 $ (2)
    -Salary Remaining : 6,706,452 $
    Keith Yandle 6,850,000 $ (4)
    -Salary Remaining : 6,187,097 $
    Robin Lehner 6,100,000 $ (5)
    -Salary Remaining : 5,509,677 $
    Tyson Barrie 5,500,000 $ (3)
    -Salary Remaining : 4,967,742 $
    Tyler Bozak 5,460,000 $ (2)
    -Salary Remaining : 4,931,613 $
    Valtteri Filppula 5,250,000 $ (2)
    -Salary Remaining : 4,741,935 $
    Shayne Gostisbehere 4,500,000 $ (5)
    -Salary Remaining : 4,064,516 $
    Michael Stone 4,000,000 $ (3)
    -Salary Remaining : 3,612,903 $
    Esa Lindell 2,200,000 $ (2)
    -Salary Remaining : 1,987,097 $
    Kyle Brodziak 1,650,000 $ (1)
    -Salary Remaining : 1,490,323 $
    Curtis McElhinney 1,350,000 $ (3)
    -Salary Remaining : 1,219,355 $
    Kasperi Kapanen 971,250 $ (2)
    -Salary Remaining : 877,258 $
    William Nylander 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Brett Pesce 775,000 $ (1)
    -Salary Remaining : 700,000 $
    Freddie Hamilton 750,750 $ (1)
    -Salary Remaining : 678,097 $
    T.J. Hensick 700,000 $ (2)
    -Salary Remaining : 632,258 $
    Alex Foster 700,000 $ (2)
    -Salary Remaining : 632,258 $
    Jake Guentzel 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Anthony Peluso 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 72,570,462 $
    Year 2019 : 60,556,250 $
    Year 2020 : 36,925,000 $
    Year 2021 : 17,450,000 $
    Salary Average Commitment
    Year 2018 : 11,550,000 $
    Year 2019 : 9,000,000 $
    Year 2020 : 4,250,000 $
    Year 2021 : 1,875,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 72,570,462 $
    Year 2019 : 60,556,250 $
    Year 2020 : 36,925,000 $
    Year 2021 : 17,450,000 $

    Farm Players Salaries

    Jori Lehtera 3,600,000 $ (3)
    Salary Remaining : 3,251,613 $
    Rocco Grimaldi 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Joey LaLeggia 927,938 $ (1)
    Salary Remaining : 838,138 $
    Andy Welinski 925,000 $ (1)
    Salary Remaining : 835,484 $
    Kevin Roy 925,000 $ (1)
    Salary Remaining : 835,484 $
    Ryan Donato 850,000 $ (2)
    Salary Remaining : 767,742 $
    Markus Pettersson 850,000 $ (2)
    Salary Remaining : 767,742 $
    Matthew Peca 836,063 $ (1)
    Salary Remaining : 755,154 $
    Jon Gillies 813,750 $ (1)
    Salary Remaining : 735,000 $
    Warren Foegele 775,000 $ (2)
    Salary Remaining : 700,000 $
    Dane Fox 750,750 $ (1)
    Salary Remaining : 678,097 $
    Ryan Tesink 750,750 $ (1)
    Salary Remaining : 678,097 $
    Adam Gilmour 717,500 $ (1)
    Salary Remaining : 648,065 $
    Francois Brassard 715,000 $ (1)
    Salary Remaining : 645,806 $
    James Melindy 700,000 $ (2)
    Salary Remaining : 632,258 $
    Michael Ratchuk 700,000 $ (3)
    Salary Remaining : 632,258 $
    Kenton Helgesen 700,000 $ (2)
    Salary Remaining : 632,258 $
    David Kolomatis 700,000 $ (2)
    Salary Remaining : 632,258 $
    Eric Kattelus 700,000 $ (2)
    Salary Remaining : 632,258 $
    Garrett Meurs 683,834 $ (1)
    Salary Remaining : 617,657 $
    Evan Cowley 650,000 $ (1)
    Salary Remaining : 587,097 $
    Alexandre Fortin 650,000 $ (3)
    Salary Remaining : 587,097 $
    Karel Vejmelka 650,000 $ (2)
    Salary Remaining : 587,097 $
    Kaapo Kahkonen 650,000 $ (2)
    Salary Remaining : 587,097 $
    Nathan Noel 650,000 $ (3)
    Salary Remaining : 587,097 $
    Cooper Marody 650,000 $ (3)
    Salary Remaining : 587,097 $
    Denis Gurianov 650,000 $ (3)
    Salary Remaining : 587,097 $
    Alexis Pepin 650,000 $ (2)
    Salary Remaining : 587,097 $
    Stu Bickel 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players29
    Salary Commitment
    Year 2018 : 24,470,585 $
    Year 2019 : 14,775,000 $
    Year 2020 : 6,900,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 17,950,000 $
    Year 2019 : 10,450,000 $
    Year 2020 : 3,825,000 $
    Year 2021 : 0 $


    Toronto Maple Leafs


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAir Canada Center
    Level 1: 7250 - 102 $ - 6 987 - 96,38%
    Level 2: 6034 - 95 $ - 4 889 - 81,02%
    Level 3: 3300 - 65 $ - 3 003 - 91,01%
    Level 4: 4099 - 35 $ - 3 899 - 95,13%
    Luxury : 1317 - 225 $ - 1 317 - 100,00%
    Total Capacity :22000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 043 - 76,06%
    Farm Level 2: 2000 - 15 $ - 1 483 - 74,16%
    Farm Total Capacity :6000

    Income

    Home Games Left36
    Average Attendance - %20 096 - 91,34%
    Average Income per Game2,364,762 $
    Year to Date Revenue11,823,808 $
    Farm
    Home Games Left37
    Average Attendance - %4 526 - 75,43%
    Average Income per Game169,932 $
    Year to Date Revenue679,728 $

    Expense

    Pro Players Total Salaries72,696,275 $
    Farm Players Total Salaries21,054,250 $
    Coaches Total Salaries5,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,357,068 $
    Farm Year To Date Expenses2,228,461 $
    Pro Salary Cap To Date7,047,396 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue85,131,418 $
    Farm Estimated Season Revenue6,287,484 $
    Pro Remaining Season Days168
    Pro Expenses Per Days408,044 $
    Pro Estimated Expenses68,551,392 $
    Farm Remaining Season Days168
    Farm Expenses Per Days124,485 $
    Farm Estimated Expenses20,913,480 $
    Estimated Season Expenses89,464,872 $
    Estimated Season Salary Cap72,708,516 $
    Estimate Under Maximum Salary Cap of 75,000,000 $2,291,484 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 17,308,516 $
    Current Bank Account12,691,366 $
    Projected Bank Account14,645,396 $

    Pro Players Salaries

    Ryan Getzlaf 14,300,000 $ (2)
    -Salary Remaining : 12,916,129 $
    Corey Crawford 9,750,000 $ (3)
    -Salary Remaining : 8,806,452 $
    Tomas Tatar 5,300,000 $ (1)
    -Salary Remaining : 4,787,097 $
    Nino Niederreiter 5,250,000 $ (3)
    -Salary Remaining : 4,741,935 $
    Morgan Rielly 5,000,000 $ (3)
    -Salary Remaining : 4,516,129 $
    Bryan Little 4,700,000 $ (1)
    -Salary Remaining : 4,245,161 $
    Tyler Ennis 4,600,000 $ (2)
    -Salary Remaining : 4,154,839 $
    Luca Sbisa 3,600,000 $ (1)
    -Salary Remaining : 3,251,613 $
    Teuvo Teravainen 2,860,000 $ (2)
    -Salary Remaining : 2,583,226 $
    Mikko Koskinen 2,500,000 $ (1)
    -Salary Remaining : 2,258,065 $
    Nathan Beaulieu 2,400,000 $ (2)
    -Salary Remaining : 2,167,742 $
    Vladislav Namestnikov 1,937,500 $ (1)
    -Salary Remaining : 1,750,000 $
    Brayden McNabb 1,700,000 $ (1)
    -Salary Remaining : 1,535,484 $
    Peter Holland 1,300,000 $ (1)
    -Salary Remaining : 1,174,194 $
    Joe Morrow 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Jamieson Oleksiak 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Dylan McIlrath 1,000,000 $ (2)
    -Salary Remaining : 903,226 $
    Nikolaj Ehlers 975,000 $ (1)
    -Salary Remaining : 880,645 $
    Sam Reinhart 975,000 $ (1)
    -Salary Remaining : 880,645 $
    Travis Konecny 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Darnell Nurse 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Michael Sgarbossa 698,775 $ (1)
    -Salary Remaining : 631,152 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 72,696,275 $
    Year 2019 : 46,085,000 $
    Year 2020 : 20,925,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 12,425,000 $
    Year 2019 : 5,375,000 $
    Year 2020 : 2,450,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 72,696,275 $
    Year 2019 : 46,085,000 $
    Year 2020 : 20,925,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Jarred Tinordi 1,083,000 $ (1)
    Salary Remaining : 978,194 $
    Brenden Kichton 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Adam Clendening 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Landon Ferraro 1,000,000 $ (2)
    Salary Remaining : 903,226 $
    Zach Fucale 971,250 $ (1)
    Salary Remaining : 877,258 $
    Zach Nastasiuk 925,000 $ (1)
    Salary Remaining : 835,484 $
    Paul Bittner 925,000 $ (3)
    Salary Remaining : 835,484 $
    Eric Comrie 892,500 $ (1)
    Salary Remaining : 806,129 $
    Eemeli Rasanen 875,000 $ (3)
    Salary Remaining : 790,323 $
    Eric Cornel 850,000 $ (1)
    Salary Remaining : 767,742 $
    William Carrier 850,000 $ (1)
    Salary Remaining : 767,742 $
    Brent Moran 850,000 $ (1)
    Salary Remaining : 767,742 $
    Cristoval Nieves 813,750 $ (1)
    Salary Remaining : 735,000 $
    Chandler Stephenson 813,750 $ (2)
    Salary Remaining : 735,000 $
    J.C. Lipon 775,000 $ (1)
    Salary Remaining : 700,000 $
    Jonas Johansson 775,000 $ (2)
    Salary Remaining : 700,000 $
    Connor Chatham 775,000 $ (2)
    Salary Remaining : 700,000 $
    Trevor Carrick 670,000 $ (1)
    Salary Remaining : 605,161 $
    Jonathan Racine 660,000 $ (2)
    Salary Remaining : 596,129 $
    Samuel Dove-McFalls 650,000 $ (3)
    Salary Remaining : 587,097 $
    Nick Moutrey 650,000 $ (1)
    Salary Remaining : 587,097 $
    Matt Luff 650,000 $ (3)
    Salary Remaining : 587,097 $
    Mitch Slattery 650,000 $ (2)
    Salary Remaining : 587,097 $
    Daniel Moynihan 650,000 $ (2)
    Salary Remaining : 587,097 $
    Gustav Possler 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ryan Fitzgerald 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players26
    Salary Commitment
    Year 2018 : 21,054,250 $
    Year 2019 : 8,423,750 $
    Year 2020 : 3,100,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 15,875,000 $
    Year 2019 : 6,775,000 $
    Year 2020 : 2,525,000 $
    Year 2021 : 0 $


    Vancouver Canucks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRogers Arena
    Level 1: 6300 - 125 $ - 6 256 - 99,30%
    Level 2: 5350 - 80 $ - 4 774 - 89,23%
    Level 3: 3000 - 50 $ - 3 000 - 100,00%
    Level 4: 4150 - 40 $ - 3 588 - 86,46%
    Luxury : 1200 - 250 $ - 1 200 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 063 - 76,57%
    Farm Level 2: 2000 - 20 $ - 1 571 - 78,55%
    Farm Total Capacity :6000

    Income

    Home Games Left39
    Average Attendance - %18 818 - 94,09%
    Average Income per Game2,302,247 $
    Year to Date Revenue4,604,493 $
    Farm
    Home Games Left36
    Average Attendance - %4 634 - 77,23%
    Average Income per Game182,967 $
    Year to Date Revenue914,833 $

    Expense

    Pro Players Total Salaries66,333,143 $
    Farm Players Total Salaries18,096,176 $
    Coaches Total Salaries6,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value2,000,000 $
    Pro Year To Date Expenses6,675,256 $
    Farm Year To Date Expenses2,085,650 $
    Pro Salary Cap To Date6,472,022 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue89,787,614 $
    Farm Estimated Season Revenue6,586,798 $
    Pro Remaining Season Days168
    Pro Expenses Per Days367,920 $
    Pro Estimated Expenses61,810,560 $
    Farm Remaining Season Days168
    Farm Expenses Per Days118,797 $
    Farm Estimated Expenses19,957,896 $
    Estimated Season Expenses81,768,456 $
    Estimated Season Salary Cap68,385,862 $
    Estimate Under Maximum Salary Cap of 75,000,000 $6,614,138 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 12,985,862 $
    Current Bank Account18,140,705 $
    Projected Bank Account32,746,661 $

    Pro Players Salaries

    Jamie Benn 9,500,000 $ (4)
    -Salary Remaining : 8,580,645 $
    Zdeno Chara 8,000,000 $ (2)
    -Salary Remaining : 7,225,806 $
    Victor Hedman 7,875,000 $ (5)
    -Salary Remaining : 7,112,903 $
    Mark Scheifele 6,125,000 $ (4)
    -Salary Remaining : 5,532,258 $
    Matt Duchene 6,000,000 $ (2)
    -Salary Remaining : 5,419,355 $
    Brandon Dubinsky 4,600,000 $ (3)
    -Salary Remaining : 4,154,839 $
    Travis Hamonic 3,857,143 $ (1)
    -Salary Remaining : 3,483,871 $
    Matt Murray 3,750,000 $ (3)
    -Salary Remaining : 3,387,097 $
    Ryan Ellis 2,500,000 $ (1)
    -Salary Remaining : 2,258,065 $
    Zach Hyman 2,250,000 $ (4)
    -Salary Remaining : 2,032,258 $
    Riley Sheahan 2,075,000 $ (1)
    -Salary Remaining : 1,874,194 $
    Richard Bachman 1,351,000 $ (4)
    -Salary Remaining : 1,220,258 $
    Joel Edmundson 1,050,000 $ (1)
    -Salary Remaining : 948,387 $
    Jordan Nolan 950,000 $ (1)
    -Salary Remaining : 858,065 $
    Leon Draisaitl 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Aaron Ekblad 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Curtis Lazar 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Anton Slepyshev 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Zac Rinaldo 775,000 $ (2)
    -Salary Remaining : 700,000 $
    Andrew Campbell 675,000 $ (1)
    -Salary Remaining : 609,677 $
    Nikita Tryamkin 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Luke Gazdic 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 66,333,143 $
    Year 2019 : 50,226,000 $
    Year 2020 : 35,451,000 $
    Year 2021 : 27,101,000 $
    Salary Average Commitment
    Year 2018 : 11,325,000 $
    Year 2019 : 5,800,000 $
    Year 2020 : 4,000,000 $
    Year 2021 : 2,850,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 66,333,143 $
    Year 2019 : 50,226,000 $
    Year 2020 : 35,451,000 $
    Year 2021 : 27,101,000 $

    Farm Players Salaries

    Edward Pasquale 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Roland McKeown 925,000 $ (2)
    Salary Remaining : 835,484 $
    Samuel Girard 925,000 $ (3)
    Salary Remaining : 835,484 $
    Anthony DeAngelo 925,000 $ (2)
    Salary Remaining : 835,484 $
    Dillon Simpson 878,500 $ (1)
    Salary Remaining : 793,484 $
    Daniel O'Regan 858,750 $ (1)
    Salary Remaining : 775,645 $
    Samuel Montembeault 850,000 $ (3)
    Salary Remaining : 767,742 $
    Keegan Lowe 814,013 $ (1)
    Salary Remaining : 735,238 $
    Adam Tambellini 775,000 $ (1)
    Salary Remaining : 700,000 $
    Joseph Cramarossa 760,725 $ (1)
    Salary Remaining : 687,106 $
    Yannick Veilleux 744,188 $ (1)
    Salary Remaining : 672,170 $
    Alexandre Grenier 725,000 $ (1)
    Salary Remaining : 654,839 $
    Mason Geertsen 715,000 $ (1)
    Salary Remaining : 645,806 $
    David Booth 700,000 $ (1)
    Salary Remaining : 632,258 $
    Mathieu Joseph 650,000 $ (3)
    Salary Remaining : 587,097 $
    Mikhail Vorobyov 650,000 $ (3)
    Salary Remaining : 587,097 $
    Thomas Gregoire 650,000 $ (3)
    Salary Remaining : 587,097 $
    Sam Brittain 650,000 $ (3)
    Salary Remaining : 587,097 $
    Yan-Pavel Laplante 650,000 $ (1)
    Salary Remaining : 587,097 $
    Nelson Nogier 650,000 $ (2)
    Salary Remaining : 587,097 $
    Jeremy Gregoire 650,000 $ (1)
    Salary Remaining : 587,097 $
    Daniel Sprong 650,000 $ (3)
    Salary Remaining : 587,097 $
    Brendan Warren 650,000 $ (3)
    Salary Remaining : 587,097 $
    Jens Looke 650,000 $ (3)
    Salary Remaining : 587,097 $
    Total Farm Players24
    Salary Commitment
    Year 2018 : 18,096,176 $
    Year 2019 : 8,825,000 $
    Year 2020 : 6,325,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 14,525,000 $
    Year 2019 : 7,850,000 $
    Year 2020 : 6,125,000 $
    Year 2021 : 0 $


    Vegas Golden Knights


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameT-Mobile Arena
    Level 1: 6000 - 112 $ - 6 000 - 100,00%
    Level 2: 5000 - 74 $ - 5 000 - 100,00%
    Level 3: 2000 - 47 $ - 2 000 - 100,00%
    Level 4: 4000 - 24 $ - 4 000 - 100,00%
    Luxury : 1000 - 176 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 999 - 20 $ - 781 - 78,21%
    Farm Level 2: 999 - 10 $ - 800 - 80,05%
    Farm Total Capacity :1998

    Income

    Home Games Left38
    Average Attendance - %18 000 - 100,00%
    Average Income per Game1,844,480 $
    Year to Date Revenue5,533,440 $
    Farm
    Home Games Left38
    Average Attendance - %1 581 - 79,13%
    Average Income per Game31,183 $
    Year to Date Revenue93,548 $

    Expense

    Pro Players Total Salaries76,566,226 $
    Farm Players Total Salaries19,442,524 $
    Coaches Total Salaries3,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(2,000,000 $)
    Pro Year To Date Expenses7,482,429 $
    Farm Year To Date Expenses2,176,482 $
    Pro Salary Cap To Date7,298,559 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue70,090,240 $
    Farm Estimated Season Revenue1,184,941 $
    Pro Remaining Season Days168
    Pro Expenses Per Days421,861 $
    Pro Estimated Expenses70,872,648 $
    Farm Remaining Season Days168
    Farm Expenses Per Days114,745 $
    Farm Estimated Expenses19,277,160 $
    Estimated Season Expenses90,149,808 $
    Estimated Season Salary Cap74,455,087 $
    Estimate Under Maximum Salary Cap of 75,000,000 $544,913 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 19,055,087 $
    Current Bank Account6,643,867 $
    Projected Bank Account(12,230,760 $)

    Pro Players Salaries

    Patrick Marleau 8,888,000 $ (2)
    -Salary Remaining : 8,027,871 $
    Anze Kopitar 8,840,000 $ (4)
    -Salary Remaining : 7,984,516 $
    Jay Bouwmeester 6,950,000 $ (2)
    -Salary Remaining : 6,277,419 $
    Johnny Boychuk 6,100,000 $ (2)
    -Salary Remaining : 5,509,677 $
    Erik Johnson 4,875,000 $ (3)
    -Salary Remaining : 4,403,226 $
    Sam Gagner 4,800,000 $ (2)
    -Salary Remaining : 4,335,484 $
    Erik Gudbranson 4,000,000 $ (3)
    -Salary Remaining : 3,612,903 $
    Mikkel Boedker 4,000,000 $ (3)
    -Salary Remaining : 3,612,903 $
    Roman Josi 4,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Michael Grabner 3,900,000 $ (2)
    -Salary Remaining : 3,522,581 $
    Casey Cizikas 3,350,000 $ (4)
    -Salary Remaining : 3,025,806 $
    Kevan Miller 3,000,000 $ (1)
    -Salary Remaining : 2,709,677 $
    Radek Faksa 2,200,000 $ (3)
    -Salary Remaining : 1,987,097 $
    Jason Zucker 2,000,000 $ (1)
    -Salary Remaining : 1,806,452 $
    Sven Baertschi 1,850,000 $ (1)
    -Salary Remaining : 1,670,968 $
    Oscar Lindberg 1,700,000 $ (2)
    -Salary Remaining : 1,535,484 $
    Brian Gibbons 1,170,000 $ (2)
    -Salary Remaining : 1,056,774 $
    Louis Domingue 1,050,000 $ (1)
    -Salary Remaining : 948,387 $
    Andreas Martinsen 865,500 $ (2)
    -Salary Remaining : 781,742 $
    Philipp Grubauer 854,438 $ (1)
    -Salary Remaining : 771,750 $
    Tom Kuhnhackl 788,288 $ (1)
    -Salary Remaining : 712,002 $
    Fredrik Claesson 735,000 $ (1)
    -Salary Remaining : 663,871 $
    Noah Rod 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Total Pro Players23
    Salary Commitment
    Year 2018 : 76,566,226 $
    Year 2019 : 62,288,500 $
    Year 2020 : 27,265,000 $
    Year 2021 : 12,190,000 $
    Salary Average Commitment
    Year 2018 : 9,625,000 $
    Year 2019 : 7,025,000 $
    Year 2020 : 2,625,000 $
    Year 2021 : 1,075,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 76,566,226 $
    Year 2019 : 62,288,500 $
    Year 2020 : 27,265,000 $
    Year 2021 : 12,190,000 $

    Farm Players Salaries

    Joel Chouinard 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Carson Soucy 925,000 $ (2)
    Salary Remaining : 835,484 $
    Mackenzie Blackwood 892,500 $ (3)
    Salary Remaining : 806,129 $
    Josh Healey 858,750 $ (2)
    Salary Remaining : 775,645 $
    Jeremy Smith 750,000 $ (1)
    Salary Remaining : 677,419 $
    A.J. Jenks 750,000 $ (2)
    Salary Remaining : 677,419 $
    Jeff Taylor 742,500 $ (2)
    Salary Remaining : 670,645 $
    Kelly Zajac 700,000 $ (1)
    Salary Remaining : 632,258 $
    David Ling 700,000 $ (1)
    Salary Remaining : 632,258 $
    Derek Whitmore 700,000 $ (1)
    Salary Remaining : 632,258 $
    Joe Devin 700,000 $ (1)
    Salary Remaining : 632,258 $
    Garrett Klotz 700,000 $ (2)
    Salary Remaining : 632,258 $
    Justin Vaive 700,000 $ (1)
    Salary Remaining : 632,258 $
    Bobby Farnham 700,000 $ (1)
    Salary Remaining : 632,258 $
    Alden Hirschfeld 700,000 $ (1)
    Salary Remaining : 632,258 $
    Gabriel Dumont 698,775 $ (2)
    Salary Remaining : 631,152 $
    Ashton Sautner 675,000 $ (2)
    Salary Remaining : 609,677 $
    Evan McEneny 675,000 $ (2)
    Salary Remaining : 609,677 $
    Josh Brown 675,000 $ (2)
    Salary Remaining : 609,677 $
    Aaron Dell 650,000 $ (1)
    Salary Remaining : 587,097 $
    Brett Gallant 650,000 $ (1)
    Salary Remaining : 587,097 $
    Anthony Florentino 650,000 $ (1)
    Salary Remaining : 587,097 $
    Andrei Mironov 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jared Hauf 650,000 $ (1)
    Salary Remaining : 587,097 $
    Julien Pelletier 650,000 $ (2)
    Salary Remaining : 587,097 $
    Tanner Kero 650,000 $ (1)
    Salary Remaining : 587,097 $
    Austen Brassard 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players27
    Salary Commitment
    Year 2018 : 19,442,525 $
    Year 2019 : 8,242,525 $
    Year 2020 : 892,500 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 16,475,000 $
    Year 2019 : 7,125,000 $
    Year 2020 : 850,000 $
    Year 2021 : 0 $


    Washington Capitals


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameVerizon Center
    Level 1: 7250 - 154 $ - 5 229 - 72,12%
    Level 2: 6050 - 105 $ - 3 890 - 64,29%
    Level 3: 3600 - 66 $ - 3 119 - 86,64%
    Level 4: 4100 - 50 $ - 2 987 - 72,84%
    Luxury : 3000 - 325 $ - 1 680 - 56,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 082 - 77,06%
    Farm Level 2: 2000 - 10 $ - 1 482 - 74,10%
    Farm Total Capacity :6000

    Income

    Home Games Left36
    Average Attendance - %16 904 - 70,43%
    Average Income per Game2,770,424 $
    Year to Date Revenue13,852,118 $
    Farm
    Home Games Left38
    Average Attendance - %4 564 - 76,07%
    Average Income per Game141,623 $
    Year to Date Revenue424,868 $

    Expense

    Pro Players Total Salaries74,952,213 $
    Farm Players Total Salaries31,611,964 $
    Coaches Total Salaries21,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses8,438,966 $
    Farm Year To Date Expenses3,905,948 $
    Pro Salary Cap To Date7,229,294 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue99,735,250 $
    Farm Estimated Season Revenue5,381,661 $
    Pro Remaining Season Days168
    Pro Expenses Per Days470,173 $
    Pro Estimated Expenses78,989,064 $
    Farm Remaining Season Days168
    Farm Expenses Per Days215,656 $
    Farm Estimated Expenses36,230,208 $
    Estimated Season Expenses115,219,272 $
    Estimated Season Salary Cap74,928,086 $
    Estimate Under Maximum Salary Cap of 75,000,000 $71,914 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 19,528,086 $
    Current Bank Account171,890,924 $
    Projected Bank Account161,788,563 $

    Pro Players Salaries

    Jonathan Toews 10,500,000 $ (2)
    -Salary Remaining : 9,483,871 $
    Alexander Ovechkin 9,538,463 $ (1)
    -Salary Remaining : 8,615,386 $
    Evgeny Kuznetsov 7,800,000 $ (5)
    -Salary Remaining : 7,045,161 $
    Brent Seabrook 6,875,000 $ (1)
    -Salary Remaining : 6,209,677 $
    Jonathan Quick 5,800,000 $ (2)
    -Salary Remaining : 5,238,710 $
    Brayden Schenn 5,125,000 $ (3)
    -Salary Remaining : 4,629,032 $
    James Neal 5,000,000 $ (1)
    -Salary Remaining : 4,516,129 $
    Kyle Palmieri 4,650,000 $ (4)
    -Salary Remaining : 4,200,000 $
    Alexander Killorn 4,450,000 $ (4)
    -Salary Remaining : 4,019,355 $
    Nick Holden 3,505,000 $ (2)
    -Salary Remaining : 3,165,806 $
    Charlie Coyle 3,200,000 $ (1)
    -Salary Remaining : 2,890,323 $
    Riley Nash 1,150,000 $ (1)
    -Salary Remaining : 1,038,710 $
    Timo Meier 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Brandon Montour 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Brady Skjei 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Christian Folin 850,000 $ (2)
    -Salary Remaining : 767,742 $
    Tristan Jarry 813,750 $ (1)
    -Salary Remaining : 735,000 $
    Nick Jensen 812,500 $ (2)
    -Salary Remaining : 733,871 $
    Jaccob Slavin 742,500 $ (1)
    -Salary Remaining : 670,645 $
    Jujhar Khaira 715,000 $ (2)
    -Salary Remaining : 645,806 $
    Jordan Oesterle 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 74,952,213 $
    Year 2019 : 45,132,500 $
    Year 2020 : 22,025,000 $
    Year 2021 : 16,900,000 $
    Salary Average Commitment
    Year 2018 : 8,775,000 $
    Year 2019 : 5,375,000 $
    Year 2020 : 1,000,000 $
    Year 2021 : 1,000,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 74,952,213 $
    Year 2019 : 45,132,500 $
    Year 2020 : 22,025,000 $
    Year 2021 : 16,900,000 $

    Farm Players Salaries

    Igor Ozhiganov 1,775,000 $ (1)
    Salary Remaining : 1,603,226 $
    Markus Hannikainen 1,750,000 $ (1)
    Salary Remaining : 1,580,645 $
    Vincent Praplan 1,575,000 $ (1)
    Salary Remaining : 1,422,581 $
    Evan Rodrigues 1,575,000 $ (1)
    Salary Remaining : 1,422,581 $
    Patrik Rybar 1,425,000 $ (1)
    Salary Remaining : 1,287,097 $
    Blake Pietila 1,425,000 $ (2)
    Salary Remaining : 1,287,097 $
    Bogdan Kiselevich 1,425,000 $ (1)
    Salary Remaining : 1,287,097 $
    Jacob Nilsson 1,425,000 $ (1)
    Salary Remaining : 1,287,097 $
    Eric Martinsson 1,275,000 $ (1)
    Salary Remaining : 1,151,613 $
    Chris Wagner 1,250,000 $ (3)
    Salary Remaining : 1,129,032 $
    Tucker Poolman 1,225,000 $ (1)
    Salary Remaining : 1,106,452 $
    Brooks Macek 975,000 $ (1)
    Salary Remaining : 880,645 $
    Yasin Ehliz 975,000 $ (1)
    Salary Remaining : 880,645 $
    Brendan Perlini 971,250 $ (2)
    Salary Remaining : 877,258 $
    Jeremy Roy 925,000 $ (3)
    Salary Remaining : 835,484 $
    Mackenzie Weegar 925,000 $ (1)
    Salary Remaining : 835,484 $
    Oscar Fantenberg 925,000 $ (1)
    Salary Remaining : 835,484 $
    Matt Hunwick 920,000 $ (1)
    Salary Remaining : 830,968 $
    Joonas Korpisalo 900,000 $ (2)
    Salary Remaining : 812,903 $
    Jonas Siegenthaler 892,500 $ (3)
    Salary Remaining : 806,129 $
    Gemel Smith 854,438 $ (1)
    Salary Remaining : 771,750 $
    Josh Jacobs 850,000 $ (2)
    Salary Remaining : 767,742 $
    Nikita Jevpalovs 775,000 $ (2)
    Salary Remaining : 700,000 $
    Corey Tropp 698,775 $ (1)
    Salary Remaining : 631,152 $
    Henrik Haapala 650,000 $ (1)
    Salary Remaining : 587,097 $
    Deven Sideroff 650,000 $ (3)
    Salary Remaining : 587,097 $
    Christian Jaros 650,000 $ (2)
    Salary Remaining : 587,097 $
    Radovan Bondra 650,000 $ (3)
    Salary Remaining : 587,097 $
    Dominik Simon 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ken Appleby 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players30
    Salary Commitment
    Year 2018 : 31,611,963 $
    Year 2019 : 9,938,750 $
    Year 2020 : 4,367,500 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 17,350,000 $
    Year 2019 : 6,475,000 $
    Year 2020 : 3,450,000 $
    Year 2021 : 0 $


    Winnipeg Jets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMTS Centre
    Level 1: 8000 - 180 $ - 4 800 - 60,00%
    Level 2: 4000 - 120 $ - 3 637 - 90,92%
    Level 3: 3500 - 95 $ - 2 134 - 60,97%
    Level 4: 3000 - 70 $ - 2 247 - 74,89%
    Luxury : 5500 - 365 $ - 3 300 - 60,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 25 $ - 4 797 - 73,80%
    Farm Level 2: 3500 - 11 $ - 2 535 - 72,43%
    Farm Total Capacity :10000

    Income

    Home Games Left36
    Average Attendance - %16 117 - 67,16%
    Average Income per Game3,752,998 $
    Year to Date Revenue18,764,991 $
    Farm
    Home Games Left37
    Average Attendance - %7 332 - 73,32%
    Average Income per Game195,101 $
    Year to Date Revenue780,404 $

    Expense

    Pro Players Total Salaries70,288,000 $
    Farm Players Total Salaries30,753,410 $
    Coaches Total Salaries16,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses8,191,851 $
    Farm Year To Date Expenses3,192,801 $
    Pro Salary Cap To Date6,597,816 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue135,107,935 $
    Farm Estimated Season Revenue7,218,737 $
    Pro Remaining Season Days168
    Pro Expenses Per Days458,538 $
    Pro Estimated Expenses77,034,384 $
    Farm Remaining Season Days168
    Farm Expenses Per Days173,943 $
    Farm Estimated Expenses29,222,424 $
    Estimated Season Expenses106,256,808 $
    Estimated Season Salary Cap67,685,640 $
    Estimate Under Maximum Salary Cap of 75,000,000 $7,314,360 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 12,285,640 $
    Current Bank Account218,298,758 $
    Projected Bank Account254,368,622 $

    Pro Players Salaries

    Evgeni Malkin 9,500,000 $ (1)
    -Salary Remaining : 8,580,645 $
    Mikko Koivu 8,775,000 $ (1)
    -Salary Remaining : 7,925,806 $
    Braden Holtby 6,100,000 $ (3)
    -Salary Remaining : 5,509,677 $
    Filip Forsberg 6,000,000 $ (4)
    -Salary Remaining : 5,419,355 $
    Tyler Seguin 5,750,000 $ (1)
    -Salary Remaining : 5,193,548 $
    Marian Hossa 5,315,000 $ (1)
    -Salary Remaining : 4,800,645 $
    Jeff Carter 5,273,000 $ (2)
    -Salary Remaining : 4,762,710 $
    Andrej Sekera 4,750,000 $ (1)
    -Salary Remaining : 4,290,323 $
    Chris Tanev 4,450,000 $ (3)
    -Salary Remaining : 4,019,355 $
    Dan Hamhuis 3,250,000 $ (1)
    -Salary Remaining : 2,935,484 $
    Ales Hemsky (Out of Payroll) 1,605,000 $ (1)
    -Salary Remaining : 1,449,677 $
    Brad Hunt (Out of Payroll) 1,050,000 $ (5)
    -Salary Remaining : 948,387 $
    Patrik Nemeth 945,000 $ (1)
    -Salary Remaining : 853,548 $
    Valeri Nichushkin 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Dylan Larkin 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Pavel Zacha 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Mitchell Marner 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Elias Lindholm 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Josh Morrissey 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Adam Cracknell 750,000 $ (1)
    -Salary Remaining : 677,419 $
    Pavel Francouz 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Stefan Elliott 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 70,288,000 $
    Year 2019 : 24,723,000 $
    Year 2020 : 19,450,000 $
    Year 2021 : 7,050,000 $
    Salary Average Commitment
    Year 2018 : 10,625,000 $
    Year 2019 : 2,925,000 $
    Year 2020 : 2,925,000 $
    Year 2021 : 1,150,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 70,288,000 $
    Year 2019 : 24,723,000 $
    Year 2020 : 19,450,000 $
    Year 2021 : 7,050,000 $

    Farm Players Salaries

    Paul Martin 5,600,001 $ (1)
    Salary Remaining : 5,058,065 $
    Eric Fehr 3,900,000 $ (1)
    Salary Remaining : 3,522,581 $
    Andrew Hammond 1,300,000 $ (1)
    Salary Remaining : 1,174,194 $
    Chad Ruhwedel 1,050,000 $ (4)
    Salary Remaining : 948,387 $
    Michael Dal Colle 925,000 $ (2)
    Salary Remaining : 835,484 $
    Ilya Samsonov 925,000 $ (1)
    Salary Remaining : 835,484 $
    Jake Oettinger 925,000 $ (2)
    Salary Remaining : 835,484 $
    Mark Alt 897,160 $ (1)
    Salary Remaining : 810,338 $
    Madison Bowey 850,000 $ (1)
    Salary Remaining : 767,742 $
    Libor Hajek 850,000 $ (1)
    Salary Remaining : 767,742 $
    Michael Sdao 825,000 $ (1)
    Salary Remaining : 745,161 $
    Daniel Vladar 813,750 $ (3)
    Salary Remaining : 735,000 $
    Jeff Glass 750,000 $ (2)
    Salary Remaining : 677,419 $
    Nick Seeler 717,500 $ (1)
    Salary Remaining : 648,065 $
    Travis St. Denis 675,000 $ (3)
    Salary Remaining : 609,677 $
    Cole Bardreau 650,000 $ (2)
    Salary Remaining : 587,097 $
    Ben Holmstrom 650,000 $ (1)
    Salary Remaining : 587,097 $
    Zack Stortini 650,000 $ (1)
    Salary Remaining : 587,097 $
    Bobby Butler 650,000 $ (1)
    Salary Remaining : 587,097 $
    Trent Vogelhuber 650,000 $ (1)
    Salary Remaining : 587,097 $
    Kyle Wood 650,000 $ (2)
    Salary Remaining : 587,097 $
    Jack Dugan 650,000 $ (3)
    Salary Remaining : 587,097 $
    Patrik Virta 650,000 $ (2)
    Salary Remaining : 587,097 $
    Nikolai Kovalenko 650,000 $ (3)
    Salary Remaining : 587,097 $
    Mikael Hakkarainen 650,000 $ (3)
    Salary Remaining : 587,097 $
    Sam Herr 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ivan Nalimov 650,000 $ (2)
    Salary Remaining : 587,097 $
    Anton Lindholm 650,000 $ (2)
    Salary Remaining : 587,097 $
    Peter Stoykewych 650,000 $ (2)
    Salary Remaining : 587,097 $
    Colin Blackwell 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players30
    Salary Commitment
    Year 2018 : 30,753,411 $
    Year 2019 : 11,638,750 $
    Year 2020 : 4,488,750 $
    Year 2021 : 1,050,000 $
    Salary Average Commitment
    Year 2018 : 18,775,000 $
    Year 2019 : 10,000,000 $
    Year 2020 : 3,950,000 $
    Year 2021 : 650,000 $

    Salary Cap Centrale

    Team

    Current Fund

    Estimated Season Salary Cap

    Under Maximum of 75,000,000 $
    Available Cap Space

    Over Minimum of
    55,400,000 $

    Pro Players

    Farm Players

    Total Players

    Anaheim Ducks 75,033,405 $ 72,014,922 $ 2,985,078 $ 16,614,922 $ 223153
    Arizona Coyotes 118,964,238 $ 73,506,770 $ 1,493,230 $ 18,106,770 $ 212546
    Boston Bruins 259,619,979 $ 72,902,765 $ 2,097,235 $ 17,502,765 $ 223254
    Buffalo Sabres 66,376,687 $ 72,862,787 $ 2,137,213 $ 17,462,787 $ 202747
    Calgary Flames 158,270,718 $ 56,378,932 $ 18,621,068 $ 978,932 $ 252449
    Carolina Hurricanes 87,501,435 $ 67,986,958 $ 7,013,042 $ 12,586,958 $ 212950
    Chicago Blackhawks 188,738,869 $ 73,082,562 $ 1,917,438 $ 17,682,562 $ 213253
    Colorado Avalanche 909,332 $ 57,280,720 $ 17,719,280 $ 1,880,720 $ 242246
    Columbus Blue Jackets 91,883,717 $ 69,123,629 $ 5,876,371 $ 13,723,629 $ 223153
    Dallas Stars 46,968,966 $ 74,601,524 $ 398,476 $ 19,201,524 $ 202646
    Detroit Red Wings 36,194,736 $ 74,021,304 $ 978,696 $ 18,621,304 $ 222547
    Edmonton Oilers 73,617,938 $ 74,904,178 $ 95,822 $ 19,504,178 $ 212445
    Florida Panthers 42,727,450 $ 69,450,246 $ 5,549,754 $ 14,050,246 $ 223052
    Los Angeles Kings 16,204,672 $ 63,356,215 $ 11,643,785 $ 7,956,215 $ 252045
    Minnesota Wild 64,208,243 $ 65,023,454 $ 9,976,546 $ 9,623,454 $ 213051
    Montreal Canadiens 221,180,568 $ 73,322,130 $ 1,677,870 $ 17,922,130 $ 203050
    Nashville Predators 55,216,341 $ 62,515,902 $ 12,484,098 $ 7,115,902 $ 212445
    New Jersey Devils 26,790,218 $ 70,754,400 $ 4,245,600 $ 15,354,400 $ 212748
    New York Islanders 15,696,734 $ 63,811,020 $ 11,188,980 $ 8,411,020 $ 252651
    New York Rangers 113,633,898 $ 70,991,012 $ 4,008,988 $ 15,591,012 $ 222547
    Ottawa Senators 234,878,393 $ 71,227,584 $ 3,772,416 $ 15,827,584 $ 222951
    Philadelphia Flyers 39,523,161 $ 74,988,096 $ 11,904 $ 19,588,096 $ 232245
    Pittsburgh Penguins 146,298,181 $ 64,059,554 $ 10,940,446 $ 8,659,554 $ 203151
    San Jose Sharks 128,327,645 $ 73,392,250 $ 1,607,750 $ 17,992,250 $ 203353
    St.Louis Blues 38,423,061 $ 71,987,580 $ 3,012,420 $ 16,587,580 $ 222850
    Tampa Bay Lightning 32,883,851 $ 72,593,548 $ 2,406,452 $ 17,193,548 $ 212950
    Toronto Maple Leafs 12,691,366 $ 72,708,516 $ 2,291,484 $ 17,308,516 $ 222648
    Vancouver Canucks 18,140,705 $ 68,385,862 $ 6,614,138 $ 12,985,862 $ 222446
    Vegas Golden Knights 6,643,867 $ 74,455,087 $ 544,913 $ 19,055,087 $ 232750
    Washington Capitals 171,890,924 $ 74,928,086 $ 71,914 $ 19,528,086 $ 213051
    Winnipeg Jets 218,298,758 $ 67,685,640 $ 7,314,360 $ 12,285,640 $ 223052