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 $ - 5 999 - 99,99%
    Level 2: 5000 - 80 $ - 4 946 - 98,92%
    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 $ - 2 992 - 74,81%
    Farm Level 2: 2000 - 23 $ - 1 518 - 75,89%
    Farm Total Capacity :6000

    Income

    Home Games Left12
    Average Attendance - %17 945 - 99,70%
    Average Income per Game2,258,552 $
    Year to Date Revenue65,498,008 $
    Farm
    Home Games Left17
    Average Attendance - %4 510 - 75,17%
    Average Income per Game140,880 $
    Year to Date Revenue3,381,115 $

    Expense

    Pro Players Total Salaries70,670,000 $
    Farm Players Total Salaries23,716,572 $
    Coaches Total Salaries7,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses57,324,147 $
    Farm Year To Date Expenses20,172,944 $
    Pro Salary Cap To Date53,888,615 $
    Farm Salary Cap To Date17,977,056 $

    Estimate

    Pro Estimated Season Revenue27,102,624 $
    Farm Estimated Season Revenue2,394,956 $
    Pro Remaining Season Days44
    Pro Expenses Per Days404,140 $
    Pro Estimated Expenses17,782,160 $
    Farm Remaining Season Days52
    Farm Expenses Per Days137,714 $
    Farm Estimated Expenses7,161,128 $
    Estimated Season Expenses24,943,288 $
    Estimated Season Salary Cap70,606,239 $
    Estimate Under Maximum Salary Cap of 73,000,000 $2,393,761 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 16,606,239 $
    Current Bank Account70,886,051 $
    Projected Bank Account75,440,343 $

    Pro Players Salaries

    Ben Bishop 9,000,000 $ (3)
    -Salary Remaining : 2,129,032 $
    P.K. Subban 9,000,000 $ (3)
    -Salary Remaining : 2,129,032 $
    Sidney Crosby 8,700,000 $ (3)
    -Salary Remaining : 2,058,065 $
    Kyle Okposo 6,000,000 $ (2)
    -Salary Remaining : 1,419,355 $
    Alexander Radulov 5,750,000 $ (1)
    -Salary Remaining : 1,360,215 $
    Kevin Bieksa 5,060,000 $ (2)
    -Salary Remaining : 1,196,989 $
    Antoine Vermette 4,900,000 $ (4)
    -Salary Remaining : 1,159,140 $
    Andrew Cogliano 4,500,000 $ (3)
    -Salary Remaining : 1,064,516 $
    Jordie Benn 3,800,000 $ (4)
    -Salary Remaining : 898,925 $
    Tommy Wingels 2,475,000 $ (1)
    -Salary Remaining : 585,484 $
    Ian Cole 2,100,000 $ (2)
    -Salary Remaining : 496,774 $
    Martin Marincin 1,250,000 $ (2)
    -Salary Remaining : 295,699 $
    Alex Chiasson 1,200,000 $ (1)
    -Salary Remaining : 283,871 $
    Brandon Manning 975,000 $ (2)
    -Salary Remaining : 230,645 $
    Phillip Danault 912,500 $ (2)
    -Salary Remaining : 215,860 $
    Michael Matheson 850,000 $ (1)
    -Salary Remaining : 201,075 $
    Nicolas Kerdiles 850,000 $ (1)
    -Salary Remaining : 201,075 $
    Nicolas Deslauriers 775,000 $ (2)
    -Salary Remaining : 183,333 $
    Jordan Martinook 715,000 $ (1)
    -Salary Remaining : 169,140 $
    Carter Hutton 650,000 $ (1)
    -Salary Remaining : 153,763 $
    Anthony Bitetto 632,500 $ (2)
    -Salary Remaining : 149,624 $
    Mikhail Grigorenko 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Total Pro Players22
    Salary Commitment
    Year 2017 : 70,670,000 $
    Year 2018 : 57,605,000 $
    Year 2019 : 39,900,000 $
    Year 2020 : 8,700,000 $
    Salary Average Commitment
    Year 2017 : 10,475,000 $
    Year 2018 : 6,775,000 $
    Year 2019 : 3,150,000 $
    Year 2020 : 1,150,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 70,670,000 $
    Year 2018 : 57,605,000 $
    Year 2019 : 39,900,000 $
    Year 2020 : 8,700,000 $

    Farm Players Salaries

    Matthew Ford 1,100,000 $ (2)
    Salary Remaining : 294,845 $
    Tom McCollum 1,034,249 $ (2)
    Salary Remaining : 277,221 $
    Alex Grant 1,000,000 $ (5)
    Salary Remaining : 268,041 $
    David Warsofsky 1,000,000 $ (2)
    Salary Remaining : 268,041 $
    Tim Erixon 983,981 $ (1)
    Salary Remaining : 263,747 $
    Mason McDonald 925,000 $ (3)
    Salary Remaining : 247,938 $
    Adam Erne 925,000 $ (2)
    Salary Remaining : 247,938 $
    Frederik Gauthier 925,000 $ (2)
    Salary Remaining : 247,938 $
    Jonathan-Ismael Diaby 892,500 $ (2)
    Salary Remaining : 239,227 $
    Laurent Dauphin 850,000 $ (2)
    Salary Remaining : 227,835 $
    Nick Sorensen 775,000 $ (2)
    Salary Remaining : 207,732 $
    Ryan Culkin 775,000 $ (1)
    Salary Remaining : 207,732 $
    Marc-Olivier Roy 775,000 $ (1)
    Salary Remaining : 207,732 $
    Jordan Szwarz 743,843 $ (1)
    Salary Remaining : 199,381 $
    Maxime Fortunus 732,000 $ (2)
    Salary Remaining : 196,206 $
    David Honzik 715,000 $ (2)
    Salary Remaining : 191,649 $
    Felix Girard 650,000 $ (1)
    Salary Remaining : 174,227 $
    Alexander Peters 650,000 $ (3)
    Salary Remaining : 174,227 $
    Philippe Cadorette 650,000 $ (2)
    Salary Remaining : 174,227 $
    Keegan Iverson 650,000 $ (3)
    Salary Remaining : 174,227 $
    Anton Zlobin 605,000 $ (1)
    Salary Remaining : 162,165 $
    Josiah Didier 605,000 $ (2)
    Salary Remaining : 162,165 $
    Jeremy Langlois 580,000 $ (3)
    Salary Remaining : 155,464 $
    Doyle Somerby 575,000 $ (1)
    Salary Remaining : 154,124 $
    Jordan Lavallee 575,000 $ (1)
    Salary Remaining : 154,124 $
    Philippe Myers 575,000 $ (3)
    Salary Remaining : 154,124 $
    Daniel Walcott 575,000 $ (2)
    Salary Remaining : 154,124 $
    Hampus Melen 575,000 $ (2)
    Salary Remaining : 154,124 $
    Adam Ollas Mattsson 575,000 $ (3)
    Salary Remaining : 154,124 $
    John McCarthy 575,000 $ (2)
    Salary Remaining : 154,124 $
    Cody Donaghey 575,000 $ (3)
    Salary Remaining : 154,124 $
    Josh Archibald 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players32
    Salary Commitment
    Year 2017 : 23,716,573 $
    Year 2018 : 17,533,749 $
    Year 2019 : 5,530,000 $
    Year 2020 : 1,000,000 $
    Salary Average Commitment
    Year 2017 : 17,600,000 $
    Year 2018 : 12,725,000 $
    Year 2019 : 4,600,000 $
    Year 2020 : 575,000 $


    Arizona Coyotes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameGila River Arena
    Level 1: 6000 - 140 $ - 6 000 - 100,00%
    Level 2: 5000 - 90 $ - 4 920 - 98,41%
    Level 3: 2700 - 70 $ - 2 700 - 100,00%
    Level 4: 3300 - 50 $ - 2 928 - 88,74%
    Luxury : 1000 - 290 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 39 $ - 3 015 - 75,38%
    Farm Level 2: 2000 - 9 $ - 1 495 - 74,77%
    Farm Total Capacity :6000

    Income

    Home Games Left11
    Average Attendance - %17 549 - 97,49%
    Average Income per Game2,499,828 $
    Year to Date Revenue74,994,826 $
    Farm
    Home Games Left17
    Average Attendance - %4 511 - 75,18%
    Average Income per Game172,994 $
    Year to Date Revenue4,151,851 $

    Expense

    Pro Players Total Salaries68,390,491 $
    Farm Players Total Salaries26,941,026 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses57,077,138 $
    Farm Year To Date Expenses19,850,049 $
    Pro Salary Cap To Date54,023,351 $
    Farm Salary Cap To Date18,459,305 $

    Estimate

    Pro Estimated Season Revenue27,498,103 $
    Farm Estimated Season Revenue2,940,894 $
    Pro Remaining Season Days44
    Pro Expenses Per Days389,196 $
    Pro Estimated Expenses17,124,624 $
    Farm Remaining Season Days52
    Farm Expenses Per Days148,665 $
    Farm Estimated Expenses7,730,580 $
    Estimated Season Expenses24,855,204 $
    Estimated Season Salary Cap70,201,755 $
    Estimate Under Maximum Salary Cap of 73,000,000 $2,798,245 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 16,201,755 $
    Current Bank Account102,316,492 $
    Projected Bank Account107,900,285 $

    Pro Players Salaries

    Claude Giroux 8,275,000 $ (3)
    -Salary Remaining : 1,957,527 $
    Alex Pietrangelo 6,500,000 $ (2)
    -Salary Remaining : 1,537,634 $
    Jordan Staal 6,000,000 $ (4)
    -Salary Remaining : 1,419,355 $
    Mike Smith 5,666,667 $ (1)
    -Salary Remaining : 1,340,502 $
    Nick Leddy 5,500,000 $ (4)
    -Salary Remaining : 1,301,075 $
    Gustav Nyquist 4,750,000 $ (3)
    -Salary Remaining : 1,123,656 $
    Troy Brouwer 4,500,000 $ (2)
    -Salary Remaining : 1,064,516 $
    T.J. Oshie 4,175,000 $ (1)
    -Salary Remaining : 987,634 $
    Matt Beleskey 3,800,000 $ (1)
    -Salary Remaining : 898,925 $
    Jacob Trouba 3,308,824 $ (2)
    -Salary Remaining : 782,733 $
    Mike Condon 2,400,000 $ (4)
    -Salary Remaining : 567,742 $
    Adam McQuaid 2,375,000 $ (2)
    -Salary Remaining : 561,828 $
    Thomas Hickey 2,200,000 $ (2)
    -Salary Remaining : 520,430 $
    Shawn Matthias 1,900,000 $ (1)
    -Salary Remaining : 449,462 $
    Chris Stewart 1,615,000 $ (1)
    -Salary Remaining : 382,043 $
    Michal Kempny 1,500,000 $ (2)
    -Salary Remaining : 354,839 $
    Torrey Mitchell 1,500,000 $ (1)
    -Salary Remaining : 354,839 $
    Curtis Lazar 925,000 $ (2)
    -Salary Remaining : 218,817 $
    Andre Burakovsky 850,000 $ (1)
    -Salary Remaining : 201,075 $
    Ryan Hamilton 650,000 $ (2)
    -Salary Remaining : 153,763 $
    Total Pro Players20
    Salary Commitment
    Year 2017 : 68,390,491 $
    Year 2018 : 48,883,824 $
    Year 2019 : 26,925,000 $
    Year 2020 : 13,900,000 $
    Salary Average Commitment
    Year 2017 : 7,675,000 $
    Year 2018 : 4,675,000 $
    Year 2019 : 1,075,000 $
    Year 2020 : 575,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 68,390,491 $
    Year 2018 : 48,883,824 $
    Year 2019 : 26,925,000 $
    Year 2020 : 13,900,000 $

    Farm Players Salaries

    Carter Rowney 1,510,000 $ (2)
    Salary Remaining : 404,742 $
    Reto Berra 1,450,000 $ (1)
    Salary Remaining : 388,660 $
    Chris Terry 1,150,000 $ (3)
    Salary Remaining : 308,247 $
    Dmitri Jaskin 1,000,000 $ (2)
    Salary Remaining : 268,041 $
    Tyler Pitlick 937,125 $ (1)
    Salary Remaining : 251,188 $
    Griffin Reinhart 925,000 $ (1)
    Salary Remaining : 247,938 $
    Kerby Rychel 925,000 $ (2)
    Salary Remaining : 247,938 $
    Kevin Fiala 925,000 $ (3)
    Salary Remaining : 247,938 $
    Hunter Shinkaruk 925,000 $ (2)
    Salary Remaining : 247,938 $
    Jake Virtanen 925,000 $ (3)
    Salary Remaining : 247,938 $
    Ben Street 900,000 $ (1)
    Salary Remaining : 241,237 $
    A.J. Jenks 835,660 $ (1)
    Salary Remaining : 223,991 $
    Adam Comrie 819,453 $ (1)
    Salary Remaining : 219,647 $
    Garrett Wilson 788,288 $ (1)
    Salary Remaining : 211,294 $
    Aaron Harstad 775,000 $ (1)
    Salary Remaining : 207,732 $
    Marko Dano 775,000 $ (2)
    Salary Remaining : 207,732 $
    Michael Leighton 750,000 $ (1)
    Salary Remaining : 201,031 $
    Cal O'Reilly 750,000 $ (2)
    Salary Remaining : 201,031 $
    Brett Gallant 750,000 $ (1)
    Salary Remaining : 201,031 $
    Adam Cracknell 748,000 $ (1)
    Salary Remaining : 200,495 $
    Kevin Gravel 667,500 $ (1)
    Salary Remaining : 178,918 $
    Jordan Henry 650,000 $ (1)
    Salary Remaining : 174,227 $
    Matt Lorito 637,500 $ (2)
    Salary Remaining : 170,876 $
    Chris Didomenico 612,500 $ (2)
    Salary Remaining : 164,175 $
    Harrison Ruopp 605,000 $ (1)
    Salary Remaining : 162,165 $
    Ryan Faragher 605,000 $ (1)
    Salary Remaining : 162,165 $
    Joshua Sterk 575,000 $ (2)
    Salary Remaining : 154,124 $
    Matt Buckles 575,000 $ (2)
    Salary Remaining : 154,124 $
    Triston Grant 575,000 $ (1)
    Salary Remaining : 154,124 $
    Luke Witkowski 575,000 $ (1)
    Salary Remaining : 154,124 $
    Oskar Sundqvist 575,000 $ (1)
    Salary Remaining : 154,124 $
    Casey Thrush 575,000 $ (1)
    Salary Remaining : 154,124 $
    Hudson Fasching 575,000 $ (2)
    Salary Remaining : 154,124 $
    Michael Ratchuk 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players34
    Salary Commitment
    Year 2017 : 26,941,026 $
    Year 2018 : 12,010,000 $
    Year 2019 : 3,000,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 17,225,000 $
    Year 2018 : 7,500,000 $
    Year 2019 : 1,725,000 $
    Year 2020 : 0 $


    Boston Bruins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameTD Garden
    Level 1: 7667 - 115 $ - 6 679 - 87,11%
    Level 2: 6389 - 80 $ - 5 154 - 80,67%
    Level 3: 3450 - 60 $ - 3 189 - 92,43%
    Level 4: 4216 - 35 $ - 3 790 - 89,90%
    Luxury : 1278 - 325 $ - 1 241 - 97,13%
    Total Capacity :23000
    Farm
    Farm Level 1: 7000 - 25 $ - 5 175 - 73,92%
    Farm Level 2: 1000 - 10 $ - 760 - 75,96%
    Farm Total Capacity :8000

    Income

    Home Games Left10
    Average Attendance - %20 054 - 87,19%
    Average Income per Game2,499,226 $
    Year to Date Revenue77,476,013 $
    Farm
    Home Games Left15
    Average Attendance - %5 934 - 74,18%
    Average Income per Game180,789 $
    Year to Date Revenue4,700,508 $

    Expense

    Pro Players Total Salaries74,970,630 $
    Farm Players Total Salaries25,356,624 $
    Coaches Total Salaries5,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses55,247,895 $
    Farm Year To Date Expenses20,028,645 $
    Pro Salary Cap To Date52,473,406 $
    Farm Salary Cap To Date18,491,514 $

    Estimate

    Pro Estimated Season Revenue24,992,262 $
    Farm Estimated Season Revenue2,711,832 $
    Pro Remaining Season Days44
    Pro Expenses Per Days420,272 $
    Pro Estimated Expenses18,491,968 $
    Farm Remaining Season Days52
    Farm Expenses Per Days141,529 $
    Farm Estimated Expenses7,359,508 $
    Estimated Season Expenses25,851,476 $
    Estimated Season Salary Cap70,208,398 $
    Estimate Under Maximum Salary Cap of 73,000,000 $2,791,602 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 16,208,398 $
    Current Bank Account237,641,059 $
    Projected Bank Account239,493,677 $

    Pro Players Salaries

    Thomas Vanek 7,143,000 $ (1)
    -Salary Remaining : 1,689,742 $
    Alexander Steen 5,800,000 $ (1)
    -Salary Remaining : 1,372,043 $
    Torey Krug 5,250,000 $ (4)
    -Salary Remaining : 1,241,935 $
    Jared Spurgeon 5,187,500 $ (4)
    -Salary Remaining : 1,227,151 $
    Frederik Andersen 5,000,000 $ (5)
    -Salary Remaining : 1,182,796 $
    Ryan McDonagh 4,700,000 $ (3)
    -Salary Remaining : 1,111,828 $
    Michael Frolik 4,300,000 $ (3)
    -Salary Remaining : 1,017,204 $
    Kevin Shattenkirk 4,250,000 $ (1)
    -Salary Remaining : 1,005,376 $
    John Klingberg 4,250,000 $ (5)
    -Salary Remaining : 1,005,376 $
    Ryan Johansen 4,000,000 $ (1)
    -Salary Remaining : 946,237 $
    Rickard Rakell 3,853,672 $ (5)
    -Salary Remaining : 911,621 $
    Anders Lee 3,750,000 $ (3)
    -Salary Remaining : 887,097 $
    Mark Stone 3,500,000 $ (2)
    -Salary Remaining : 827,957 $
    Ondrej Palat 3,333,333 $ (1)
    -Salary Remaining : 788,530 $
    Martin Hanzal 3,100,000 $ (1)
    -Salary Remaining : 733,333 $
    Tobias Rieder 2,250,000 $ (2)
    -Salary Remaining : 532,258 $
    Matt Calvert 2,200,000 $ (2)
    -Salary Remaining : 520,430 $
    Erik Haula 1,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Nate Schmidt 853,125 $ (1)
    -Salary Remaining : 201,815 $
    Mattias Janmark 650,000 $ (1)
    -Salary Remaining : 153,763 $
    Scott Darling 600,000 $ (2)
    -Salary Remaining : 141,935 $
    Total Pro Players21
    Salary Commitment
    Year 2017 : 74,970,630 $
    Year 2018 : 44,841,172 $
    Year 2019 : 36,291,172 $
    Year 2020 : 23,541,172 $
    Salary Average Commitment
    Year 2017 : 9,700,000 $
    Year 2018 : 6,850,000 $
    Year 2019 : 4,725,000 $
    Year 2020 : 3,150,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 74,970,630 $
    Year 2018 : 44,841,172 $
    Year 2019 : 36,291,172 $
    Year 2020 : 23,541,172 $

    Farm Players Salaries

    David Desharnais 3,500,000 $ (1)
    Salary Remaining : 938,144 $
    David Rittich 1,050,000 $ (1)
    Salary Remaining : 281,443 $
    Stephen Johns 937,125 $ (2)
    Salary Remaining : 251,188 $
    Travis Morin 929,500 $ (2)
    Salary Remaining : 249,144 $
    Nikita Scherbak 925,000 $ (3)
    Salary Remaining : 247,938 $
    Ryan Pulock 925,000 $ (2)
    Salary Remaining : 247,938 $
    Nick Ritchie 925,000 $ (2)
    Salary Remaining : 247,938 $
    Jack Dougherty 850,000 $ (3)
    Salary Remaining : 227,835 $
    Alex Nedeljkovic 850,000 $ (3)
    Salary Remaining : 227,835 $
    John Quenneville 850,000 $ (3)
    Salary Remaining : 227,835 $
    Casey Nelson 850,000 $ (1)
    Salary Remaining : 227,835 $
    Mike McKenna 780,000 $ (1)
    Salary Remaining : 209,072 $
    Nick Paul 775,000 $ (2)
    Salary Remaining : 207,732 $
    Chad Ruhwedel 715,000 $ (1)
    Salary Remaining : 191,649 $
    Reid Boucher 715,000 $ (1)
    Salary Remaining : 191,649 $
    Spencer Martin 650,000 $ (2)
    Salary Remaining : 174,227 $
    Anthony Stolarz 650,000 $ (1)
    Salary Remaining : 174,227 $
    Vitek Vanecek 650,000 $ (3)
    Salary Remaining : 174,227 $
    Dylan DeMelo 650,000 $ (2)
    Salary Remaining : 174,227 $
    Jan Rutta 650,000 $ (1)
    Salary Remaining : 174,227 $
    Tomas Nosek 650,000 $ (2)
    Salary Remaining : 174,227 $
    Scott Wilson 625,000 $ (2)
    Salary Remaining : 167,526 $
    Kenny Agostino 625,000 $ (1)
    Salary Remaining : 167,526 $
    Yanni Gourde 605,000 $ (1)
    Salary Remaining : 162,165 $
    Antoine Bibeau 575,000 $ (1)
    Salary Remaining : 154,124 $
    Linus Ullmark 575,000 $ (1)
    Salary Remaining : 154,124 $
    Joseph Blandisi 575,000 $ (1)
    Salary Remaining : 154,124 $
    Zac Leslie 575,000 $ (2)
    Salary Remaining : 154,124 $
    Rob O'Gara 575,000 $ (1)
    Salary Remaining : 154,124 $
    Peter Cehlarik 575,000 $ (2)
    Salary Remaining : 154,124 $
    Tyler Graovac 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players31
    Salary Commitment
    Year 2017 : 25,356,625 $
    Year 2018 : 12,416,625 $
    Year 2019 : 4,125,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 17,050,000 $
    Year 2018 : 8,900,000 $
    Year 2019 : 2,875,000 $
    Year 2020 : 0 $


    Buffalo Sabres


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameFirst Niagara Center
    Level 1: 7500 - 125 $ - 6 839 - 91,19%
    Level 2: 4280 - 75 $ - 4 280 - 100,00%
    Level 3: 3150 - 55 $ - 3 138 - 99,63%
    Level 4: 3570 - 40 $ - 3 564 - 99,83%
    Luxury : 2500 - 210 $ - 1 865 - 74,58%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 975 - 74,37%
    Farm Level 2: 2000 - 9 $ - 1 529 - 76,45%
    Farm Total Capacity :6000

    Income

    Home Games Left11
    Average Attendance - %19 686 - 93,74%
    Average Income per Game2,466,275 $
    Year to Date Revenue73,988,239 $
    Farm
    Home Games Left16
    Average Attendance - %4 504 - 75,06%
    Average Income per Game124,182 $
    Year to Date Revenue3,104,540 $

    Expense

    Pro Players Total Salaries73,985,750 $
    Farm Players Total Salaries18,274,572 $
    Coaches Total Salaries5,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses57,857,337 $
    Farm Year To Date Expenses14,553,717 $
    Pro Salary Cap To Date54,956,234 $
    Farm Salary Cap To Date13,382,585 $

    Estimate

    Pro Estimated Season Revenue27,129,021 $
    Farm Estimated Season Revenue1,986,906 $
    Pro Remaining Season Days44
    Pro Expenses Per Days418,203 $
    Pro Estimated Expenses18,400,932 $
    Farm Remaining Season Days52
    Farm Expenses Per Days102,446 $
    Farm Estimated Expenses5,327,192 $
    Estimated Season Expenses23,728,124 $
    Estimated Season Salary Cap72,458,246 $
    Estimate Under Maximum Salary Cap of 73,000,000 $541,754 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 18,458,246 $
    Current Bank Account60,635,233 $
    Projected Bank Account66,023,036 $

    Pro Players Salaries

    Pekka Rinne 9,000,000 $ (1)
    -Salary Remaining : 2,129,032 $
    Toby Enstrom 9,000,000 $ (1)
    -Salary Remaining : 2,129,032 $
    Eric Staal 8,000,000 $ (4)
    -Salary Remaining : 1,892,473 $
    Frans Nielsen 6,500,000 $ (5)
    -Salary Remaining : 1,537,634 $
    Evander Kane 5,250,000 $ (2)
    -Salary Remaining : 1,241,935 $
    Thomas Greiss 5,000,002 $ (2)
    -Salary Remaining : 1,182,796 $
    David Clarkson 4,500,500 $ (1)
    -Salary Remaining : 1,064,634 $
    Matt Moulson 4,000,000 $ (2)
    -Salary Remaining : 946,237 $
    Connor Murphy 3,850,000 $ (5)
    -Salary Remaining : 910,753 $
    Clayton Stoner 2,950,999 $ (1)
    -Salary Remaining : 698,086 $
    Carl Gunnarsson 2,500,000 $ (4)
    -Salary Remaining : 591,398 $
    Jimmy Hayes 2,300,000 $ (2)
    -Salary Remaining : 544,086 $
    Marcus Foligno 2,250,000 $ (1)
    -Salary Remaining : 532,258 $
    Keith Kinkaid 1,250,000 $ (2)
    -Salary Remaining : 295,699 $
    Mark Pysyk 1,125,000 $ (1)
    -Salary Remaining : 266,129 $
    Byron Froese 1,034,249 $ (1)
    -Salary Remaining : 244,661 $
    Brett Connolly 1,025,000 $ (1)
    -Salary Remaining : 242,473 $
    Olli Maatta 925,000 $ (1)
    -Salary Remaining : 218,817 $
    Steve Bernier 850,000 $ (2)
    -Salary Remaining : 201,075 $
    Devin Shore 775,000 $ (1)
    -Salary Remaining : 183,333 $
    Matt Martin 750,000 $ (4)
    -Salary Remaining : 177,419 $
    Johan Franzen 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Daniel Pribyl 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Total Pro Players23
    Salary Commitment
    Year 2017 : 73,985,750 $
    Year 2018 : 40,250,002 $
    Year 2019 : 21,600,000 $
    Year 2020 : 21,600,000 $
    Salary Average Commitment
    Year 2017 : 11,325,000 $
    Year 2018 : 5,275,000 $
    Year 2019 : 2,650,000 $
    Year 2020 : 2,650,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 73,985,750 $
    Year 2018 : 40,250,002 $
    Year 2019 : 21,600,000 $
    Year 2020 : 21,600,000 $

    Farm Players Salaries

    Zac Dalpe 989,119 $ (1)
    Salary Remaining : 265,125 $
    Hunter Smith 850,000 $ (3)
    Salary Remaining : 227,835 $
    Mark Visentin 850,000 $ (1)
    Salary Remaining : 227,835 $
    Troy Grosenick 795,000 $ (2)
    Salary Remaining : 213,093 $
    Kenny Ryan 788,288 $ (1)
    Salary Remaining : 211,294 $
    Johnathan MacLeod 775,000 $ (3)
    Salary Remaining : 207,732 $
    Jake Walman 775,000 $ (3)
    Salary Remaining : 207,732 $
    Peter Trainor 775,000 $ (1)
    Salary Remaining : 207,732 $
    Michael Bunting 775,000 $ (3)
    Salary Remaining : 207,732 $
    Dylan Sadowy 775,000 $ (3)
    Salary Remaining : 207,732 $
    Nick Magyar 775,000 $ (3)
    Salary Remaining : 207,732 $
    Bryan Pitton 700,000 $ (3)
    Salary Remaining : 187,629 $
    Guillaume Lepine 700,000 $ (2)
    Salary Remaining : 187,629 $
    Reece Scarlett 674,666 $ (1)
    Salary Remaining : 180,838 $
    Michael Downing 650,000 $ (1)
    Salary Remaining : 174,227 $
    Teddy Blueger 650,000 $ (1)
    Salary Remaining : 174,227 $
    Matthew Berkovitz 650,000 $ (3)
    Salary Remaining : 174,227 $
    John Albert 650,000 $ (2)
    Salary Remaining : 174,227 $
    Julien Nantel 650,000 $ (3)
    Salary Remaining : 174,227 $
    Austin Wuthrich 577,500 $ (1)
    Salary Remaining : 154,794 $
    Luke Philp 575,000 $ (3)
    Salary Remaining : 154,124 $
    Alex Foster 575,000 $ (1)
    Salary Remaining : 154,124 $
    Valeri Vasiliev 575,000 $ (1)
    Salary Remaining : 154,124 $
    Blake Heinrich 575,000 $ (1)
    Salary Remaining : 154,124 $
    Spenser Jensen 575,000 $ (1)
    Salary Remaining : 154,124 $
    Brian Cooper 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players26
    Salary Commitment
    Year 2017 : 18,274,573 $
    Year 2018 : 9,445,000 $
    Year 2019 : 7,300,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 12,975,000 $
    Year 2018 : 7,250,000 $
    Year 2019 : 5,675,000 $
    Year 2020 : 0 $


    Calgary Flames


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScotiabank Saddledome
    Level 1: 6000 - 155 $ - 5 014 - 83,57%
    Level 2: 5000 - 95 $ - 4 947 - 98,95%
    Level 3: 2700 - 75 $ - 2 479 - 91,80%
    Level 4: 3300 - 28 $ - 3 300 - 100,00%
    Luxury : 1000 - 350 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 040 - 76,01%
    Farm Level 2: 2000 - 14 $ - 1 505 - 75,25%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %16 740 - 93,00%
    Average Income per Game2,456,937 $
    Year to Date Revenue76,165,052 $
    Farm
    Home Games Left19
    Average Attendance - %4 545 - 75,76%
    Average Income per Game168,279 $
    Year to Date Revenue3,702,127 $

    Expense

    Pro Players Total Salaries63,410,390 $
    Farm Players Total Salaries24,032,904 $
    Coaches Total Salaries9,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses51,670,052 $
    Farm Year To Date Expenses22,508,908 $
    Pro Salary Cap To Date46,784,043 $
    Farm Salary Cap To Date20,166,645 $

    Estimate

    Pro Estimated Season Revenue24,569,372 $
    Farm Estimated Season Revenue3,197,292 $
    Pro Remaining Season Days44
    Pro Expenses Per Days375,325 $
    Pro Estimated Expenses16,514,300 $
    Farm Remaining Season Days52
    Farm Expenses Per Days140,376 $
    Farm Estimated Expenses7,299,552 $
    Estimated Season Expenses23,813,852 $
    Estimated Season Salary Cap61,784,347 $
    Estimate Under Maximum Salary Cap of 73,000,000 $11,215,653 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 7,784,347 $
    Current Bank Account157,018,696 $
    Projected Bank Account160,971,508 $

    Pro Players Salaries

    Steven Oleksy 9,950,005 $ (1)
    -Salary Remaining : 2,353,765 $
    Patrick Sharp 5,900,001 $ (2)
    -Salary Remaining : 1,395,699 $
    Drew Stafford 5,000,000 $ (3)
    -Salary Remaining : 1,182,796 $
    Milan Michalek 4,333,333 $ (1)
    -Salary Remaining : 1,025,090 $
    Brad Richardson 4,015,000 $ (2)
    -Salary Remaining : 949,785 $
    Justin Abdelkader 4,000,000 $ (3)
    -Salary Remaining : 946,237 $
    Michal Neuvirth 3,555,111 $ (2)
    -Salary Remaining : 840,994 $
    Mark Fayne 2,900,000 $ (2)
    -Salary Remaining : 686,022 $
    John Mitchell 2,200,000 $ (3)
    -Salary Remaining : 520,430 $
    Lance Bouma 2,200,000 $ (2)
    -Salary Remaining : 520,430 $
    Tom Wilson 2,000,000 $ (2)
    -Salary Remaining : 473,118 $
    Scott Greenham 2,000,000 $ (2)
    -Salary Remaining : 473,118 $
    Drew Miller 1,755,000 $ (3)
    -Salary Remaining : 415,161 $
    Chris Butler 1,700,000 $ (1)
    -Salary Remaining : 402,151 $
    Mike Weber 1,500,002 $ (2)
    -Salary Remaining : 354,839 $
    Adam Pardy 1,500,000 $ (1)
    -Salary Remaining : 354,839 $
    Dan Kelly 1,400,000 $ (2)
    -Salary Remaining : 331,183 $
    Dennis Robertson 1,400,000 $ (2)
    -Salary Remaining : 331,183 $
    Korbinian Holzer 1,351,000 $ (1)
    -Salary Remaining : 319,591 $
    Cody Goloubef 964,688 $ (1)
    -Salary Remaining : 228,206 $
    Mike Brown 950,000 $ (1)
    -Salary Remaining : 224,731 $
    Sam Bennett 925,000 $ (3)
    -Salary Remaining : 218,817 $
    Brendan Woods 761,250 $ (1)
    -Salary Remaining : 180,081 $
    Greg Rallo 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Wilhelm Westlund 575,000 $ (2)
    -Salary Remaining : 136,022 $
    Total Pro Players25
    Salary Commitment
    Year 2017 : 63,410,390 $
    Year 2018 : 41,400,114 $
    Year 2019 : 13,880,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 12,750,000 $
    Year 2018 : 8,250,000 $
    Year 2019 : 2,725,000 $
    Year 2020 : 0 $
    Salary Cap with 1 Way Contract
    Year 2017 : 63,410,390 $
    Year 2018 : 41,325,114 $
    Year 2019 : 13,880,000 $
    Year 2020 : 0 $

    Farm Players Salaries

    Harry Zolnierczyk 1,500,002 $ (2)
    Salary Remaining : 402,062 $
    Chris Conner 1,500,002 $ (2)
    Salary Remaining : 402,062 $
    Mac Bennett 1,450,000 $ (2)
    Salary Remaining : 388,660 $
    Andrew MacWilliam 1,250,000 $ (2)
    Salary Remaining : 335,052 $
    Kevin Porter 1,000,002 $ (2)
    Salary Remaining : 268,042 $
    Jim O'Brien 1,000,002 $ (2)
    Salary Remaining : 268,042 $
    Joel Chouinard 1,000,000 $ (2)
    Salary Remaining : 268,041 $
    Jake Marto 1,000,000 $ (2)
    Salary Remaining : 268,041 $
    Mike Liambas 1,000,000 $ (2)
    Salary Remaining : 268,041 $
    Nic Petan 925,000 $ (2)
    Salary Remaining : 247,938 $
    Valentin Zykov 925,000 $ (2)
    Salary Remaining : 247,938 $
    Thatcher Demko 925,000 $ (3)
    Salary Remaining : 247,938 $
    Jared McCann 925,000 $ (3)
    Salary Remaining : 247,938 $
    Eric Selleck 900,002 $ (2)
    Salary Remaining : 241,238 $
    Patrice Cormier 808,920 $ (1)
    Salary Remaining : 216,824 $
    Richard Clune 800,200 $ (2)
    Salary Remaining : 214,487 $
    Dillon Heatherington 775,000 $ (2)
    Salary Remaining : 207,732 $
    Philippe Desrosiers 775,000 $ (2)
    Salary Remaining : 207,732 $
    Carl Dahlstrom 775,000 $ (2)
    Salary Remaining : 207,732 $
    Brent Regner 698,775 $ (1)
    Salary Remaining : 187,301 $
    Brandon Halverson 650,000 $ (3)
    Salary Remaining : 174,227 $
    Mathieu Aubin 575,000 $ (1)
    Salary Remaining : 154,124 $
    Lukas Sedlak 575,000 $ (1)
    Salary Remaining : 154,124 $
    Logan Nelson 575,000 $ (1)
    Salary Remaining : 154,124 $
    Taylor Leier 575,000 $ (1)
    Salary Remaining : 154,124 $
    Josh Anderson 575,000 $ (1)
    Salary Remaining : 154,124 $
    Vladislav Gavrikov 575,000 $ (3)
    Salary Remaining : 154,124 $
    Total Farm Players27
    Salary Commitment
    Year 2017 : 24,032,905 $
    Year 2018 : 19,650,210 $
    Year 2019 : 3,075,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 14,150,000 $
    Year 2018 : 11,025,000 $
    Year 2019 : 2,275,000 $
    Year 2020 : 0 $


    Carolina Hurricanes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePNC Arena
    Level 1: 5000 - 150 $ - 4 970 - 99,39%
    Level 2: 5000 - 98 $ - 4 908 - 98,16%
    Level 3: 2940 - 74 $ - 2 512 - 85,45%
    Level 4: 3060 - 50 $ - 2 937 - 95,98%
    Luxury : 1000 - 340 $ - 1 000 - 100,00%
    Total Capacity :17000
    Farm
    Farm Level 1: 4000 - 24 $ - 2 994 - 74,86%
    Farm Level 2: 2000 - 8 $ - 1 490 - 74,51%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %16 327 - 96,04%
    Average Income per Game2,487,916 $
    Year to Date Revenue77,125,398 $
    Farm
    Home Games Left13
    Average Attendance - %4 484 - 74,74%
    Average Income per Game110,594 $
    Year to Date Revenue3,096,644 $

    Expense

    Pro Players Total Salaries71,176,938 $
    Farm Players Total Salaries16,367,500 $
    Coaches Total Salaries4,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses54,745,365 $
    Farm Year To Date Expenses14,010,374 $
    Pro Salary Cap To Date48,218,787 $
    Farm Salary Cap To Date12,766,060 $

    Estimate

    Pro Estimated Season Revenue24,879,161 $
    Farm Estimated Season Revenue1,437,728 $
    Pro Remaining Season Days44
    Pro Expenses Per Days399,338 $
    Pro Estimated Expenses17,570,872 $
    Farm Remaining Season Days52
    Farm Expenses Per Days93,131 $
    Farm Estimated Expenses4,842,812 $
    Estimated Season Expenses22,413,684 $
    Estimated Season Salary Cap65,056,355 $
    Estimate Under Maximum Salary Cap of 73,000,000 $7,943,645 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 11,056,355 $
    Current Bank Account81,779,760 $
    Projected Bank Account85,682,965 $

    Pro Players Salaries

    Steven Stamkos 8,500,000 $ (5)
    -Salary Remaining : 2,010,753 $
    Daniel Sedin 7,100,000 $ (2)
    -Salary Remaining : 1,679,570 $
    Henrik Sedin 7,000,000 $ (1)
    -Salary Remaining : 1,655,914 $
    Milan Lucic 6,000,000 $ (1)
    -Salary Remaining : 1,419,355 $
    Jimmy Howard 4,660,000 $ (1)
    -Salary Remaining : 1,102,366 $
    T.J. Brodie 4,650,000 $ (3)
    -Salary Remaining : 1,100,000 $
    David Savard 4,250,000 $ (5)
    -Salary Remaining : 1,005,376 $
    Adam Henrique 4,000,000 $ (2)
    -Salary Remaining : 946,237 $
    Ondrej Pavelec 3,900,000 $ (1)
    -Salary Remaining : 922,581 $
    Vladimir Sobotka 3,500,000 $ (4)
    -Salary Remaining : 827,957 $
    Jason Chimera 2,960,000 $ (3)
    -Salary Remaining : 700,215 $
    Brendan Smith 2,750,000 $ (1)
    -Salary Remaining : 650,538 $
    Ben Smith 1,550,000 $ (1)
    -Salary Remaining : 366,667 $
    Matt Bartkowski 1,450,000 $ (1)
    -Salary Remaining : 343,011 $
    Devante Smith-Pelly 1,300,000 $ (2)
    -Salary Remaining : 307,527 $
    Ivan Provorov 925,000 $ (2)
    -Salary Remaining : 218,817 $
    Robby Fabbri 925,000 $ (2)
    -Salary Remaining : 218,817 $
    T.J. Tynan 854,438 $ (1)
    -Salary Remaining : 202,125 $
    Phillip Di Giuseppe 850,000 $ (1)
    -Salary Remaining : 201,075 $
    Chris Wideman 800,000 $ (2)
    -Salary Remaining : 189,247 $
    Noel Acciari 750,000 $ (3)
    -Salary Remaining : 177,419 $
    Bryan Rust 687,000 $ (2)
    -Salary Remaining : 162,516 $
    Andrew Bodnarchuk 665,500 $ (2)
    -Salary Remaining : 157,430 $
    Elvis Merzlikins 575,000 $ (2)
    -Salary Remaining : 136,022 $
    Josh Manson 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Total Pro Players25
    Salary Commitment
    Year 2017 : 71,176,938 $
    Year 2018 : 41,587,500 $
    Year 2019 : 24,610,000 $
    Year 2020 : 16,250,000 $
    Salary Average Commitment
    Year 2017 : 10,925,000 $
    Year 2018 : 7,250,000 $
    Year 2019 : 2,725,000 $
    Year 2020 : 1,075,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 71,176,938 $
    Year 2018 : 41,587,500 $
    Year 2019 : 24,610,000 $
    Year 2020 : 16,250,000 $

    Farm Players Salaries

    Matt O'Connor 925,000 $ (1)
    Salary Remaining : 247,938 $
    Morgan Klimchuk 925,000 $ (2)
    Salary Remaining : 247,938 $
    Alexander Guptill 892,500 $ (1)
    Salary Remaining : 239,227 $
    Anton Karlsson 850,000 $ (3)
    Salary Remaining : 227,835 $
    Ryan Lindgren 850,000 $ (2)
    Salary Remaining : 227,835 $
    Mitch Vande Sompel 850,000 $ (2)
    Salary Remaining : 227,835 $
    Matt Finn 850,000 $ (1)
    Salary Remaining : 227,835 $
    Troy Bourke 775,000 $ (1)
    Salary Remaining : 207,732 $
    Maxim Lamarche 770,000 $ (1)
    Salary Remaining : 206,392 $
    Cameron Schilling 760,000 $ (3)
    Salary Remaining : 203,711 $
    Jonas Gunnarsson 660,000 $ (1)
    Salary Remaining : 176,907 $
    Scooter Vaughan 660,000 $ (2)
    Salary Remaining : 176,907 $
    Dan DeSalvo 650,000 $ (1)
    Salary Remaining : 174,227 $
    John Negrin 650,000 $ (1)
    Salary Remaining : 174,227 $
    Kyle Criscuolo 650,000 $ (3)
    Salary Remaining : 174,227 $
    Connor Jones 600,000 $ (1)
    Salary Remaining : 160,825 $
    Riley Gill 600,000 $ (1)
    Salary Remaining : 160,825 $
    Jaedon Descheneau 575,000 $ (2)
    Salary Remaining : 154,124 $
    Beau Starrett 575,000 $ (3)
    Salary Remaining : 154,124 $
    J.J. Piccinich 575,000 $ (3)
    Salary Remaining : 154,124 $
    Frederick Gaudreau 575,000 $ (1)
    Salary Remaining : 154,124 $
    Tyler Lewington 575,000 $ (2)
    Salary Remaining : 154,124 $
    Daniel Bernhardt 575,000 $ (3)
    Salary Remaining : 154,124 $
    Total Farm Players23
    Salary Commitment
    Year 2017 : 16,367,500 $
    Year 2018 : 8,495,000 $
    Year 2019 : 3,985,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 13,400,000 $
    Year 2018 : 7,275,000 $
    Year 2019 : 3,425,000 $
    Year 2020 : 0 $


    Chicago Blackhawks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameUnited Center
    Level 1: 8000 - 115 $ - 6 785 - 84,81%
    Level 2: 6000 - 76 $ - 5 310 - 88,51%
    Level 3: 4000 - 50 $ - 3 342 - 83,54%
    Level 4: 4500 - 28 $ - 4 164 - 92,54%
    Luxury : 1500 - 299 $ - 1 374 - 91,58%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 25 $ - 3 004 - 75,09%
    Farm Level 2: 2000 - 9 $ - 1 485 - 74,27%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %20 974 - 87,39%
    Average Income per Game2,460,486 $
    Year to Date Revenue76,275,076 $
    Farm
    Home Games Left10
    Average Attendance - %4 489 - 74,82%
    Average Income per Game116,766 $
    Year to Date Revenue3,619,759 $

    Expense

    Pro Players Total Salaries73,943,333 $
    Farm Players Total Salaries21,238,076 $
    Coaches Total Salaries6,475,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses58,310,938 $
    Farm Year To Date Expenses18,698,639 $
    Pro Salary Cap To Date55,409,837 $
    Farm Salary Cap To Date16,740,638 $

    Estimate

    Pro Estimated Season Revenue24,604,863 $
    Farm Estimated Season Revenue1,167,664 $
    Pro Remaining Season Days44
    Pro Expenses Per Days417,975 $
    Pro Estimated Expenses18,390,900 $
    Farm Remaining Season Days52
    Farm Expenses Per Days123,263 $
    Farm Estimated Expenses6,409,676 $
    Estimated Season Expenses24,800,576 $
    Estimated Season Salary Cap72,901,817 $
    Estimate Under Maximum Salary Cap of 73,000,000 $98,183 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 18,901,817 $
    Current Bank Account153,126,179 $
    Projected Bank Account154,098,130 $

    Pro Players Salaries

    Jaromir Jagr 6,810,000 $ (1)
    -Salary Remaining : 1,610,968 $
    Cory Schneider 6,000,000 $ (2)
    -Salary Remaining : 1,419,355 $
    Jason Pominville 5,600,000 $ (1)
    -Salary Remaining : 1,324,731 $
    Seth Jones 5,400,000 $ (5)
    -Salary Remaining : 1,277,419 $
    Brooks Orpik 4,875,000 $ (1)
    -Salary Remaining : 1,153,226 $
    Sami Vatanen 4,875,000 $ (4)
    -Salary Remaining : 1,153,226 $
    Max Pacioretty 4,500,000 $ (3)
    -Salary Remaining : 1,064,516 $
    Sean Couturier 4,333,333 $ (5)
    -Salary Remaining : 1,025,090 $
    Clarke MacArthur 4,260,000 $ (1)
    -Salary Remaining : 1,007,742 $
    Cam Fowler 4,000,000 $ (1)
    -Salary Remaining : 946,237 $
    Cody Eakin 3,850,000 $ (4)
    -Salary Remaining : 910,753 $
    Lars Eller 3,500,000 $ (2)
    -Salary Remaining : 827,957 $
    Johnny Oduya 3,000,000 $ (3)
    -Salary Remaining : 709,677 $
    Alex Galchenyuk 2,800,000 $ (1)
    -Salary Remaining : 662,366 $
    Zack Smith 1,887,500 $ (1)
    -Salary Remaining : 446,505 $
    Matt Irwin 1,710,000 $ (3)
    -Salary Remaining : 404,516 $
    Al Montoya 1,200,000 $ (2)
    -Salary Remaining : 283,871 $
    Brandon Pirri 1,100,000 $ (1)
    -Salary Remaining : 260,215 $
    Johan Larsson 950,000 $ (1)
    -Salary Remaining : 224,731 $
    Aleksander Barkov 925,000 $ (1)
    -Salary Remaining : 218,817 $
    Zemgus Girgensons 925,000 $ (1)
    -Salary Remaining : 218,817 $
    Damon Severson 775,000 $ (1)
    -Salary Remaining : 183,333 $
    Conor Sheary 667,500 $ (1)
    -Salary Remaining : 157,903 $
    Total Pro Players23
    Salary Commitment
    Year 2017 : 73,943,333 $
    Year 2018 : 38,368,333 $
    Year 2019 : 27,668,333 $
    Year 2020 : 18,458,333 $
    Salary Average Commitment
    Year 2017 : 7,575,000 $
    Year 2018 : 2,500,000 $
    Year 2019 : 2,000,000 $
    Year 2020 : 925,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 73,943,333 $
    Year 2018 : 38,368,333 $
    Year 2019 : 27,668,333 $
    Year 2020 : 18,458,333 $

    Farm Players Salaries

    Marc-Andre Cliche 1,325,000 $ (3)
    Salary Remaining : 355,155 $
    Chris Mueller 1,245,576 $ (1)
    Salary Remaining : 333,866 $
    Jeff Schultz 990,000 $ (1)
    Salary Remaining : 265,361 $
    Jordan Subban 925,000 $ (1)
    Salary Remaining : 247,938 $
    Malcolm Subban 925,000 $ (1)
    Salary Remaining : 247,938 $
    Rasmus Asplund 925,000 $ (2)
    Salary Remaining : 247,938 $
    Mike Blunden 900,000 $ (3)
    Salary Remaining : 241,237 $
    Scott Mayfield 892,500 $ (2)
    Salary Remaining : 239,227 $
    Jaroslav Pavelka 892,500 $ (1)
    Salary Remaining : 239,227 $
    Pavel Buchnevich 850,000 $ (2)
    Salary Remaining : 227,835 $
    Brayden Point 850,000 $ (3)
    Salary Remaining : 227,835 $
    Mark Jankowski 850,000 $ (1)
    Salary Remaining : 227,835 $
    Robbie Russo 813,750 $ (1)
    Salary Remaining : 218,119 $
    Tomas Hyka 813,750 $ (2)
    Salary Remaining : 218,119 $
    Ville Pokka 775,000 $ (1)
    Salary Remaining : 207,732 $
    Nathan Walker 775,000 $ (1)
    Salary Remaining : 207,732 $
    Daniel Carr 775,000 $ (1)
    Salary Remaining : 207,732 $
    William Lagesson 775,000 $ (3)
    Salary Remaining : 207,732 $
    Mario Kempe 675,000 $ (2)
    Salary Remaining : 180,928 $
    Tyson Strachan 665,000 $ (2)
    Salary Remaining : 178,247 $
    Louis Belpedio 650,000 $ (3)
    Salary Remaining : 174,227 $
    Maxim Letunov 650,000 $ (3)
    Salary Remaining : 174,227 $
    Fredrik Bergvik 575,000 $ (2)
    Salary Remaining : 154,124 $
    Christoffer Ehn 575,000 $ (3)
    Salary Remaining : 154,124 $
    Mark Friedman 575,000 $ (3)
    Salary Remaining : 154,124 $
    Saku Maenalanen 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players26
    Salary Commitment
    Year 2017 : 21,238,076 $
    Year 2018 : 11,771,250 $
    Year 2019 : 6,300,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 14,575,000 $
    Year 2018 : 8,575,000 $
    Year 2019 : 4,450,000 $
    Year 2020 : 0 $


    Colorado Avalanche


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePepsi Center
    Level 1: 8584 - 125 $ - 6 625 - 77,17%
    Level 2: 6514 - 95 $ - 4 909 - 75,36%
    Level 3: 3600 - 65 $ - 3 103 - 86,18%
    Level 4: 4080 - 35 $ - 3 852 - 94,42%
    Luxury : 1222 - 275 $ - 1 222 - 100,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 2 975 - 74,36%
    Farm Level 2: 2000 - 12 $ - 1 501 - 75,06%
    Farm Total Capacity :6000

    Income

    Home Games Left12
    Average Attendance - %19 711 - 82,13%
    Average Income per Game2,576,762 $
    Year to Date Revenue74,726,087 $
    Farm
    Home Games Left16
    Average Attendance - %4 476 - 74,60%
    Average Income per Game141,572 $
    Year to Date Revenue3,539,305 $

    Expense

    Pro Players Total Salaries55,611,501 $
    Farm Players Total Salaries17,670,500 $
    Coaches Total Salaries3,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses51,662,259 $
    Farm Year To Date Expenses13,452,036 $
    Pro Salary Cap To Date49,805,394 $
    Farm Salary Cap To Date12,207,690 $

    Estimate

    Pro Estimated Season Revenue30,921,139 $
    Farm Estimated Season Revenue2,265,155 $
    Pro Remaining Season Days44
    Pro Expenses Per Days308,126 $
    Pro Estimated Expenses13,557,544 $
    Farm Remaining Season Days52
    Farm Expenses Per Days99,848 $
    Farm Estimated Expenses5,192,096 $
    Estimated Season Expenses18,749,640 $
    Estimated Season Salary Cap62,741,966 $
    Estimate Under Maximum Salary Cap of 73,000,000 $10,258,034 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 8,741,966 $
    Current Bank Account185,704,723 $
    Projected Bank Account200,141,377 $

    Pro Players Salaries

    Jason Demers 7,000,000 $ (4)
    -Salary Remaining : 1,655,914 $
    Andrej Sekera 6,500,000 $ (1)
    -Salary Remaining : 1,537,634 $
    Andrew Ladd 5,720,000 $ (2)
    -Salary Remaining : 1,353,118 $
    Paul Martin 5,600,001 $ (1)
    -Salary Remaining : 1,324,731 $
    Marc Methot 4,900,000 $ (2)
    -Salary Remaining : 1,159,140 $
    Carl Soderberg 4,750,000 $ (1)
    -Salary Remaining : 1,123,656 $
    Matt Read 3,800,000 $ (1)
    -Salary Remaining : 898,925 $
    Colton Sceviour 3,000,000 $ (3)
    -Salary Remaining : 709,677 $
    Eric Fehr 3,000,000 $ (1)
    -Salary Remaining : 709,677 $
    Dale Weise 2,676,000 $ (3)
    -Salary Remaining : 633,032 $
    Adam Lowry 1,125,000 $ (2)
    -Salary Remaining : 266,129 $
    Cory Conacher 1,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Connor McDavid (Out of Payroll) 925,000 $ (2)
    -Salary Remaining : 218,817 $
    Anthony Duclair 850,000 $ (1)
    -Salary Remaining : 201,075 $
    Nick Cousins 840,000 $ (1)
    -Salary Remaining : 198,710 $
    Eric Tangradi 828,000 $ (3)
    -Salary Remaining : 195,871 $
    Connor Hellebuyck 667,500 $ (1)
    -Salary Remaining : 157,903 $
    Linus Soderstrom 650,000 $ (3)
    -Salary Remaining : 153,763 $
    Frank Corrado 605,000 $ (1)
    -Salary Remaining : 143,118 $
    Taylor Fedun 600,000 $ (1)
    -Salary Remaining : 141,935 $
    Bobby Butler 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Total Pro Players21
    Salary Commitment
    Year 2017 : 55,611,501 $
    Year 2018 : 26,824,000 $
    Year 2019 : 14,154,000 $
    Year 2020 : 7,000,000 $
    Salary Average Commitment
    Year 2017 : 11,775,000 $
    Year 2018 : 5,350,000 $
    Year 2019 : 2,875,000 $
    Year 2020 : 575,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 55,611,501 $
    Year 2018 : 26,824,000 $
    Year 2019 : 14,154,000 $
    Year 2020 : 7,000,000 $

    Farm Players Salaries

    Tommy Cross 1,000,000 $ (1)
    Salary Remaining : 268,041 $
    Yohann Auvitu 936,000 $ (2)
    Salary Remaining : 250,887 $
    Anthony Beauvillier 925,000 $ (2)
    Salary Remaining : 247,938 $
    Justin Bailey 850,000 $ (2)
    Salary Remaining : 227,835 $
    Steven Santini 850,000 $ (2)
    Salary Remaining : 227,835 $
    Sam Carrick 750,750 $ (1)
    Salary Remaining : 201,232 $
    Kent Simpson 750,750 $ (1)
    Salary Remaining : 201,232 $
    Kellan Lain 693,000 $ (1)
    Salary Remaining : 185,753 $
    Stephen Macaulay 660,000 $ (2)
    Salary Remaining : 176,907 $
    Tyler Bertuzzi 650,000 $ (2)
    Salary Remaining : 174,227 $
    Josh Wesley 650,000 $ (3)
    Salary Remaining : 174,227 $
    Remi Elie 650,000 $ (2)
    Salary Remaining : 174,227 $
    Graham Black 650,000 $ (1)
    Salary Remaining : 174,227 $
    Juho Lammikko 650,000 $ (3)
    Salary Remaining : 174,227 $
    Igor Shesterkin 650,000 $ (3)
    Salary Remaining : 174,227 $
    Alex Broadhurst 605,000 $ (1)
    Salary Remaining : 162,165 $
    Corey Elkins 575,000 $ (1)
    Salary Remaining : 154,124 $
    Loic Leduc 575,000 $ (1)
    Salary Remaining : 154,124 $
    Pete MacArthur 575,000 $ (1)
    Salary Remaining : 154,124 $
    Tanner Faith 575,000 $ (3)
    Salary Remaining : 154,124 $
    Fredrik Olofsson 575,000 $ (3)
    Salary Remaining : 154,124 $
    Chris Driedger 575,000 $ (1)
    Salary Remaining : 154,124 $
    Miles Gendron 575,000 $ (3)
    Salary Remaining : 154,124 $
    Ben Harpur 575,000 $ (2)
    Salary Remaining : 154,124 $
    Jake Marchment 575,000 $ (2)
    Salary Remaining : 154,124 $
    Devon Toews 575,000 $ (2)
    Salary Remaining : 154,124 $
    Total Farm Players26
    Salary Commitment
    Year 2017 : 17,670,500 $
    Year 2018 : 10,996,000 $
    Year 2019 : 3,675,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 14,050,000 $
    Year 2018 : 8,950,000 $
    Year 2019 : 3,450,000 $
    Year 2020 : 0 $


    Columbus Blue Jackets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameNationwide Arena
    Level 1: 7000 - 122 $ - 6 716 - 95,94%
    Level 2: 5780 - 82 $ - 5 222 - 90,34%
    Level 3: 3150 - 65 $ - 3 096 - 98,30%
    Level 4: 3570 - 30 $ - 3 570 - 100,00%
    Luxury : 1500 - 250 $ - 1 500 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 016 - 75,39%
    Farm Level 2: 2000 - 15 $ - 1 531 - 76,54%
    Farm Total Capacity :6000

    Income

    Home Games Left11
    Average Attendance - %20 104 - 95,73%
    Average Income per Game2,529,423 $
    Year to Date Revenue75,882,685 $
    Farm
    Home Games Left15
    Average Attendance - %4 547 - 75,78%
    Average Income per Game169,634 $
    Year to Date Revenue4,410,485 $

    Expense

    Pro Players Total Salaries60,345,933 $
    Farm Players Total Salaries17,164,438 $
    Coaches Total Salaries5,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses52,829,927 $
    Farm Year To Date Expenses13,151,075 $
    Pro Salary Cap To Date49,776,197 $
    Farm Salary Cap To Date12,126,262 $

    Estimate

    Pro Estimated Season Revenue27,823,651 $
    Farm Estimated Season Revenue2,544,511 $
    Pro Remaining Season Days44
    Pro Expenses Per Days345,946 $
    Pro Estimated Expenses15,221,624 $
    Farm Remaining Season Days52
    Farm Expenses Per Days95,693 $
    Farm Estimated Expenses4,976,036 $
    Estimated Season Expenses20,197,660 $
    Estimated Season Salary Cap64,051,557 $
    Estimate Under Maximum Salary Cap of 73,000,000 $8,948,443 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 10,051,557 $
    Current Bank Account79,158,625 $
    Projected Bank Account89,329,127 $

    Pro Players Salaries

    Michael Cammalleri 7,800,000 $ (1)
    -Salary Remaining : 1,845,161 $
    Loui Eriksson 5,600,000 $ (3)
    -Salary Remaining : 1,324,731 $
    Mark Streit 5,350,000 $ (1)
    -Salary Remaining : 1,265,591 $
    Ryan Callahan 5,000,000 $ (1)
    -Salary Remaining : 1,182,796 $
    Ron Hainsey 5,000,000 $ (2)
    -Salary Remaining : 1,182,796 $
    Adam Larsson 4,166,666 $ (4)
    -Salary Remaining : 985,663 $
    Carl Hagelin 4,000,000 $ (3)
    -Salary Remaining : 946,237 $
    Jake Muzzin 4,000,000 $ (4)
    -Salary Remaining : 946,237 $
    Reilly Smith 3,425,000 $ (1)
    -Salary Remaining : 810,215 $
    Cal Clutterbuck 2,750,000 $ (1)
    -Salary Remaining : 650,538 $
    Calle Jarnkrok 2,000,000 $ (5)
    -Salary Remaining : 473,118 $
    Nick Bonino 1,900,000 $ (1)
    -Salary Remaining : 449,462 $
    Kent Patterson 1,850,999 $ (1)
    -Salary Remaining : 437,871 $
    Jay McClement 1,500,000 $ (1)
    -Salary Remaining : 354,839 $
    Joakim Nordstrom 1,275,000 $ (2)
    -Salary Remaining : 301,613 $
    Joel Armia 971,250 $ (2)
    -Salary Remaining : 229,758 $
    Richard Bachman 950,000 $ (1)
    -Salary Remaining : 224,731 $
    Aaron Ness 942,018 $ (2)
    -Salary Remaining : 222,843 $
    Brandon Davidson 715,000 $ (2)
    -Salary Remaining : 169,140 $
    Ben Hutton 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Viktor Arvidsson 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Total Pro Players21
    Salary Commitment
    Year 2017 : 60,345,933 $
    Year 2018 : 28,669,934 $
    Year 2019 : 19,766,666 $
    Year 2020 : 10,166,666 $
    Salary Average Commitment
    Year 2017 : 11,575,000 $
    Year 2018 : 5,750,000 $
    Year 2019 : 2,975,000 $
    Year 2020 : 1,925,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 60,345,933 $
    Year 2018 : 28,669,934 $
    Year 2019 : 19,766,666 $
    Year 2020 : 10,166,666 $

    Farm Players Salaries

    Joe Cannata 1,300,000 $ (1)
    Salary Remaining : 348,454 $
    Mirco Mueller 925,000 $ (1)
    Salary Remaining : 247,938 $
    Pierre-Cedric Labrie 900,000 $ (1)
    Salary Remaining : 241,237 $
    Dalton Smith 854,438 $ (1)
    Salary Remaining : 229,025 $
    Zac Rinaldo 850,000 $ (1)
    Salary Remaining : 227,835 $
    Patrick Sieloff 775,000 $ (1)
    Salary Remaining : 207,732 $
    Ryan Collins 775,000 $ (3)
    Salary Remaining : 207,732 $
    Brandon Bollig 700,000 $ (1)
    Salary Remaining : 187,629 $
    Phil Varone 700,000 $ (1)
    Salary Remaining : 187,629 $
    Taylor Cammarata 650,000 $ (2)
    Salary Remaining : 174,227 $
    Jason Kasdorf 605,000 $ (1)
    Salary Remaining : 162,165 $
    Philippe Hudon 605,000 $ (2)
    Salary Remaining : 162,165 $
    Joel Rechlicz 600,000 $ (2)
    Salary Remaining : 160,825 $
    Tyler Ruegsegger 600,000 $ (1)
    Salary Remaining : 160,825 $
    Michael Prapavessis 575,000 $ (3)
    Salary Remaining : 154,124 $
    Gustav Forsling 575,000 $ (3)
    Salary Remaining : 154,124 $
    Rinat Valiev 575,000 $ (2)
    Salary Remaining : 154,124 $
    Brendan Harms 575,000 $ (2)
    Salary Remaining : 154,124 $
    Dakota Mermis 575,000 $ (1)
    Salary Remaining : 154,124 $
    Dominic Toninato 575,000 $ (1)
    Salary Remaining : 154,124 $
    Gianluca Curcuruto 575,000 $ (1)
    Salary Remaining : 154,124 $
    Teemu Kivihalme 575,000 $ (2)
    Salary Remaining : 154,124 $
    Bogdan Yakimov 575,000 $ (2)
    Salary Remaining : 154,124 $
    Mitchell Wheaton 575,000 $ (2)
    Salary Remaining : 154,124 $
    Nick Ebert 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players25
    Salary Commitment
    Year 2017 : 17,164,438 $
    Year 2018 : 6,955,000 $
    Year 2019 : 1,925,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 13,075,000 $
    Year 2018 : 5,950,000 $
    Year 2019 : 1,725,000 $
    Year 2020 : 0 $


    Dallas Stars


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmerican Airlines Center
    Level 1: 6750 - 129 $ - 6 584 - 97,54%
    Level 2: 5750 - 75 $ - 5 327 - 92,65%
    Level 3: 3150 - 48 $ - 3 139 - 99,65%
    Level 4: 4150 - 25 $ - 4 078 - 98,26%
    Luxury : 1200 - 250 $ - 1 200 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 32 $ - 2 958 - 73,95%
    Farm Level 2: 2000 - 13 $ - 1 474 - 73,70%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %20 328 - 96,80%
    Average Income per Game2,359,954 $
    Year to Date Revenue73,158,575 $
    Farm
    Home Games Left16
    Average Attendance - %4 432 - 73,87%
    Average Income per Game150,242 $
    Year to Date Revenue3,756,038 $

    Expense

    Pro Players Total Salaries76,272,917 $
    Farm Players Total Salaries18,136,512 $
    Coaches Total Salaries6,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses63,477,274 $
    Farm Year To Date Expenses13,609,849 $
    Pro Salary Cap To Date54,368,145 $
    Farm Salary Cap To Date12,511,913 $

    Estimate

    Pro Estimated Season Revenue23,599,540 $
    Farm Estimated Season Revenue2,403,864 $
    Pro Remaining Season Days44
    Pro Expenses Per Days436,951 $
    Pro Estimated Expenses19,225,844 $
    Farm Remaining Season Days52
    Farm Expenses Per Days101,219 $
    Farm Estimated Expenses5,263,388 $
    Estimated Season Expenses24,489,232 $
    Estimated Season Salary Cap72,411,181 $
    Estimate Under Maximum Salary Cap of 73,000,000 $588,819 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 18,411,181 $
    Current Bank Account33,998,631 $
    Projected Bank Account35,512,803 $

    Pro Players Salaries

    Patrick Kane 14,300,000 $ (4)
    -Salary Remaining : 3,382,796 $
    Henrik Lundqvist 8,500,000 $ (2)
    -Salary Remaining : 2,010,753 $
    Matt Niskanen 5,750,000 $ (4)
    -Salary Remaining : 1,360,215 $
    Jeff Skinner 5,725,000 $ (2)
    -Salary Remaining : 1,354,301 $
    Tomas Plekanec 5,600,000 $ (1)
    -Salary Remaining : 1,324,731 $
    John Tavares 5,500,000 $ (1)
    -Salary Remaining : 1,301,075 $
    Jaden Schwartz 5,350,000 $ (5)
    -Salary Remaining : 1,265,591 $
    John Carlson 3,966,667 $ (2)
    -Salary Remaining : 938,351 $
    Antti Raanta 3,000,000 $ (3)
    -Salary Remaining : 709,677 $
    Mathieu Perreault 3,000,000 $ (1)
    -Salary Remaining : 709,677 $
    Kevan Miller 3,000,000 $ (2)
    -Salary Remaining : 709,677 $
    John Moore 2,800,000 $ (2)
    -Salary Remaining : 662,366 $
    Mika Zibanejad 2,625,000 $ (1)
    -Salary Remaining : 620,968 $
    Ryan Ellis 2,500,000 $ (2)
    -Salary Remaining : 591,398 $
    Jordan Weal 1,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Derek Forbort 918,750 $ (2)
    -Salary Remaining : 217,339 $
    Brandon Tanev 775,000 $ (1)
    -Salary Remaining : 183,333 $
    Sebastian Aho 775,000 $ (3)
    -Salary Remaining : 183,333 $
    Alan Quine 612,500 $ (2)
    -Salary Remaining : 144,892 $
    Brock McGinn 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Total Pro Players20
    Salary Commitment
    Year 2017 : 76,272,917 $
    Year 2018 : 57,197,917 $
    Year 2019 : 29,175,000 $
    Year 2020 : 25,400,000 $
    Salary Average Commitment
    Year 2017 : 8,950,000 $
    Year 2018 : 5,800,000 $
    Year 2019 : 2,825,000 $
    Year 2020 : 1,475,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 76,272,917 $
    Year 2018 : 57,197,917 $
    Year 2019 : 29,175,000 $
    Year 2020 : 25,400,000 $

    Farm Players Salaries

    Seth Helgeson 1,250,000 $ (3)
    Salary Remaining : 335,052 $
    Andrew Miller 888,888 $ (3)
    Salary Remaining : 238,259 $
    Kyle Baun 858,750 $ (2)
    Salary Remaining : 230,180 $
    Mike Winther 850,000 $ (1)
    Salary Remaining : 227,835 $
    Michael St. Croix 813,750 $ (1)
    Salary Remaining : 218,119 $
    Patrick McNally 800,000 $ (1)
    Salary Remaining : 214,433 $
    Jaime Sifers 775,000 $ (1)
    Salary Remaining : 207,732 $
    Andrew Agozzino 721,875 $ (1)
    Salary Remaining : 193,492 $
    Patrick Brown 717,750 $ (1)
    Salary Remaining : 192,387 $
    Bracken Kearns 700,000 $ (3)
    Salary Remaining : 187,629 $
    John Muse 700,000 $ (2)
    Salary Remaining : 187,629 $
    Vincent LoVerde 693,000 $ (1)
    Salary Remaining : 185,753 $
    Brandon Mashinter 675,000 $ (1)
    Salary Remaining : 180,928 $
    Brody Sutter 660,000 $ (1)
    Salary Remaining : 176,907 $
    Jan Kostalek 650,000 $ (2)
    Salary Remaining : 174,227 $
    Andrew O'Brien 632,500 $ (1)
    Salary Remaining : 169,536 $
    Colin Jacobs 575,000 $ (1)
    Salary Remaining : 154,124 $
    Anthony Florentino 575,000 $ (2)
    Salary Remaining : 154,124 $
    Matej Paulovic 575,000 $ (2)
    Salary Remaining : 154,124 $
    Bokondji Imama 575,000 $ (3)
    Salary Remaining : 154,124 $
    Henri Kiviaho 575,000 $ (2)
    Salary Remaining : 154,124 $
    Tanner Fritz 575,000 $ (1)
    Salary Remaining : 154,124 $
    Jeff Malcolm 575,000 $ (2)
    Salary Remaining : 154,124 $
    Geoff Walker 575,000 $ (1)
    Salary Remaining : 154,124 $
    Petteri Lindbohm 575,000 $ (2)
    Salary Remaining : 154,124 $
    Greg Betzold 575,000 $ (2)
    Salary Remaining : 154,124 $
    Total Farm Players26
    Salary Commitment
    Year 2017 : 18,136,513 $
    Year 2018 : 9,372,638 $
    Year 2019 : 3,413,888 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 13,550,000 $
    Year 2018 : 6,850,000 $
    Year 2019 : 2,150,000 $
    Year 2020 : 0 $


    Detroit Red Wings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameJoe Louis Arena
    Level 1: 6667 - 125 $ - 6 549 - 98,24%
    Level 2: 5556 - 90 $ - 5 159 - 92,86%
    Level 3: 3000 - 65 $ - 2 986 - 99,54%
    Level 4: 3666 - 40 $ - 3 656 - 99,73%
    Luxury : 1111 - 250 $ - 1 111 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 005 - 75,12%
    Farm Level 2: 2000 - 9 $ - 1 488 - 74,41%
    Farm Total Capacity :6000

    Income

    Home Games Left8
    Average Attendance - %19 462 - 97,31%
    Average Income per Game2,490,455 $
    Year to Date Revenue82,185,023 $
    Farm
    Home Games Left14
    Average Attendance - %4 493 - 74,88%
    Average Income per Game124,767 $
    Year to Date Revenue3,368,716 $

    Expense

    Pro Players Total Salaries71,673,041 $
    Farm Players Total Salaries19,159,542 $
    Coaches Total Salaries5,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses58,803,670 $
    Farm Year To Date Expenses14,930,290 $
    Pro Salary Cap To Date55,148,661 $
    Farm Salary Cap To Date13,612,813 $

    Estimate

    Pro Estimated Season Revenue19,923,642 $
    Farm Estimated Season Revenue1,746,742 $
    Pro Remaining Season Days44
    Pro Expenses Per Days406,844 $
    Pro Estimated Expenses17,901,136 $
    Farm Remaining Season Days52
    Farm Expenses Per Days108,039 $
    Farm Estimated Expenses5,618,028 $
    Estimated Season Expenses23,519,164 $
    Estimated Season Salary Cap72,103,577 $
    Estimate Under Maximum Salary Cap of 73,000,000 $896,423 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 18,103,577 $
    Current Bank Account30,888,214 $
    Projected Bank Account29,039,434 $

    Pro Players Salaries

    Travis Zajac 7,300,000 $ (2)
    -Salary Remaining : 1,726,882 $
    Dustin Brown 7,200,000 $ (2)
    -Salary Remaining : 1,703,226 $
    Jack Johnson 6,500,000 $ (5)
    -Salary Remaining : 1,537,634 $
    Derick Brassard 5,000,000 $ (3)
    -Salary Remaining : 1,182,796 $
    James Van Riemsdyk 4,250,000 $ (2)
    -Salary Remaining : 1,005,376 $
    Jonas Brodin 4,166,667 $ (5)
    -Salary Remaining : 985,663 $
    Andrew Shaw 3,900,000 $ (2)
    -Salary Remaining : 922,581 $
    Jakob Silfverberg 3,750,000 $ (3)
    -Salary Remaining : 887,097 $
    Luke Schenn 3,600,000 $ (2)
    -Salary Remaining : 851,613 $
    Nick Holden 3,505,000 $ (3)
    -Salary Remaining : 829,140 $
    Casey Cizikas 3,350,000 $ (5)
    -Salary Remaining : 792,473 $
    Ben Lovejoy 3,250,000 $ (1)
    -Salary Remaining : 768,817 $
    James Reimer 3,000,000 $ (3)
    -Salary Remaining : 709,677 $
    Brian Boyle 2,900,000 $ (1)
    -Salary Remaining : 686,022 $
    Nail Yakupov 2,500,000 $ (1)
    -Salary Remaining : 591,398 $
    Jamie McBain 1,175,000 $ (1)
    -Salary Remaining : 277,957 $
    Michael Hutchinson 1,150,000 $ (2)
    -Salary Remaining : 272,043 $
    Jacob Josefson 1,100,000 $ (1)
    -Salary Remaining : 260,215 $
    Ben Chiarot 1,034,249 $ (1)
    -Salary Remaining : 244,661 $
    Beau Bennett 937,125 $ (1)
    -Salary Remaining : 221,685 $
    Myles Bell 900,000 $ (1)
    -Salary Remaining : 212,903 $
    Jean-Francois Berube 605,000 $ (1)
    -Salary Remaining : 143,118 $
    Michael Kirkpatrick 600,000 $ (2)
    -Salary Remaining : 141,935 $
    Total Pro Players23
    Salary Commitment
    Year 2017 : 71,673,041 $
    Year 2018 : 57,271,667 $
    Year 2019 : 29,271,667 $
    Year 2020 : 14,016,667 $
    Salary Average Commitment
    Year 2017 : 9,650,000 $
    Year 2018 : 5,650,000 $
    Year 2019 : 3,125,000 $
    Year 2020 : 1,550,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 71,673,041 $
    Year 2018 : 57,271,667 $
    Year 2019 : 29,271,667 $
    Year 2020 : 14,016,667 $

    Farm Players Salaries

    Nate Prosser 1,975,005 $ (3)
    Salary Remaining : 529,383 $
    Derek Hulak 1,375,000 $ (1)
    Salary Remaining : 368,557 $
    Nathan Horton 1,000,000 $ (2)
    Salary Remaining : 268,041 $
    Nicolas Meloche 850,000 $ (3)
    Salary Remaining : 227,835 $
    Gabriel Carlsson 850,000 $ (3)
    Salary Remaining : 227,835 $
    Boris Katchouk 850,000 $ (3)
    Salary Remaining : 227,835 $
    Gabryel Boudreau 850,000 $ (2)
    Salary Remaining : 227,835 $
    Jake Paterson 813,750 $ (1)
    Salary Remaining : 218,119 $
    Paul Thompson 788,288 $ (1)
    Salary Remaining : 211,294 $
    Viktor Svedberg 775,000 $ (1)
    Salary Remaining : 207,732 $
    Keaton Thompson 775,000 $ (2)
    Salary Remaining : 207,732 $
    Adam Brooks 775,000 $ (3)
    Salary Remaining : 207,732 $
    Buddy Robinson 750,000 $ (1)
    Salary Remaining : 201,031 $
    Dylan Blujus 742,500 $ (1)
    Salary Remaining : 199,021 $
    Joel Hanley 675,000 $ (1)
    Salary Remaining : 180,928 $
    Brendan Lemieux 650,000 $ (1)
    Salary Remaining : 174,227 $
    James de Haas 605,000 $ (2)
    Salary Remaining : 162,165 $
    Parker Milner 605,000 $ (2)
    Salary Remaining : 162,165 $
    Zac Larraza 577,500 $ (2)
    Salary Remaining : 154,794 $
    Zakhar Arzamastsev 577,500 $ (1)
    Salary Remaining : 154,794 $
    Nikolas Brouillard 575,000 $ (2)
    Salary Remaining : 154,124 $
    Kayle Doetzel 575,000 $ (2)
    Salary Remaining : 154,124 $
    Avery Peterson 575,000 $ (2)
    Salary Remaining : 154,124 $
    Connor Rankin 575,000 $ (2)
    Salary Remaining : 154,124 $
    Total Farm Players24
    Salary Commitment
    Year 2017 : 19,159,543 $
    Year 2018 : 12,312,505 $
    Year 2019 : 5,300,005 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 11,875,000 $
    Year 2018 : 8,375,000 $
    Year 2019 : 3,825,000 $
    Year 2020 : 0 $


    Edmonton Oilers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRexall Place
    Level 1: 8780 - 221 $ - 4 390 - 50,00%
    Level 2: 3120 - 166 $ - 2 599 - 83,29%
    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 $ - 4 980 - 76,62%
    Farm Level 2: 3500 - 9 $ - 2 641 - 75,45%
    Farm Total Capacity :10000

    Income

    Home Games Left11
    Average Attendance - %13 039 - 54,33%
    Average Income per Game3,737,431 $
    Year to Date Revenue112,122,931 $
    Farm
    Home Games Left18
    Average Attendance - %7 621 - 76,21%
    Average Income per Game208,868 $
    Year to Date Revenue4,803,953 $

    Expense

    Pro Players Total Salaries66,369,876 $
    Farm Players Total Salaries17,377,104 $
    Coaches Total Salaries8,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses58,536,873 $
    Farm Year To Date Expenses15,220,075 $
    Pro Salary Cap To Date52,863,756 $
    Farm Salary Cap To Date13,390,214 $

    Estimate

    Pro Estimated Season Revenue41,111,741 $
    Farm Estimated Season Revenue3,759,615 $
    Pro Remaining Season Days44
    Pro Expenses Per Days386,935 $
    Pro Estimated Expenses17,025,140 $
    Farm Remaining Season Days52
    Farm Expenses Per Days102,459 $
    Farm Estimated Expenses5,327,868 $
    Estimated Season Expenses22,353,008 $
    Estimated Season Salary Cap67,026,520 $
    Estimate Under Maximum Salary Cap of 73,000,000 $5,973,480 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 13,026,520 $
    Current Bank Account52,209,917 $
    Projected Bank Account74,728,265 $

    Pro Players Salaries

    Mark Giordano 6,750,000 $ (1)
    -Salary Remaining : 1,596,774 $
    Nicklas Backstrom 6,700,000 $ (3)
    -Salary Remaining : 1,584,946 $
    Jay Bouwmeester 6,680,000 $ (1)
    -Salary Remaining : 1,580,215 $
    Carey Price (Out of Payroll) 6,500,000 $ (1)
    -Salary Remaining : 1,537,634 $
    Taylor Hall 6,000,000 $ (3)
    -Salary Remaining : 1,419,355 $
    Dougie Hamilton 5,750,000 $ (5)
    -Salary Remaining : 1,360,215 $
    Cam Atkinson 3,500,000 $ (2)
    -Salary Remaining : 827,957 $
    Brenden Dillon 3,270,000 $ (1)
    -Salary Remaining : 773,548 $
    Mikael Granlund 3,000,000 $ (1)
    -Salary Remaining : 709,677 $
    Jake Allen 2,350,000 $ (1)
    -Salary Remaining : 555,914 $
    Jake McCabe 1,600,000 $ (3)
    -Salary Remaining : 378,495 $
    Anders Lindback 1,113,000 $ (1)
    -Salary Remaining : 263,290 $
    J.T. Brown 1,100,000 $ (3)
    -Salary Remaining : 260,215 $
    Mark Barberio 1,000,000 $ (2)
    -Salary Remaining : 236,559 $
    Artemi Panarin 971,250 $ (1)
    -Salary Remaining : 229,758 $
    Brian Flynn 950,000 $ (1)
    -Salary Remaining : 224,731 $
    Greg McKegg 937,125 $ (1)
    -Salary Remaining : 221,685 $
    Derrick Pouliot 925,000 $ (1)
    -Salary Remaining : 218,817 $
    Max Domi 925,000 $ (2)
    -Salary Remaining : 218,817 $
    Joonas Donskoi 925,000 $ (1)
    -Salary Remaining : 218,817 $
    Gabriel Bourque 909,563 $ (1)
    -Salary Remaining : 215,165 $
    Christian Thomas 854,438 $ (1)
    -Salary Remaining : 202,125 $
    Frank Vatrano 850,000 $ (1)
    -Salary Remaining : 201,075 $
    Jacob De La Rose 775,000 $ (2)
    -Salary Remaining : 183,333 $
    Ryan Dzingel 750,000 $ (1)
    -Salary Remaining : 177,419 $
    Curtis Mckenzie 709,500 $ (1)
    -Salary Remaining : 167,839 $
    Lawrence Pilut 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Total Pro Players27
    Salary Commitment
    Year 2017 : 66,369,876 $
    Year 2018 : 27,350,000 $
    Year 2019 : 21,150,000 $
    Year 2020 : 5,750,000 $
    Salary Average Commitment
    Year 2017 : 11,050,000 $
    Year 2018 : 3,025,000 $
    Year 2019 : 1,550,000 $
    Year 2020 : 475,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 66,369,876 $
    Year 2018 : 27,350,000 $
    Year 2019 : 21,150,000 $
    Year 2020 : 5,750,000 $

    Farm Players Salaries

    Boyd Gordon 1,850,000 $ (3)
    Salary Remaining : 495,876 $
    Christopher Breen 1,225,000 $ (2)
    Salary Remaining : 328,351 $
    Joe Whitney 1,166,666 $ (1)
    Salary Remaining : 312,715 $
    Tyler Randell 925,000 $ (1)
    Salary Remaining : 247,938 $
    Greg Carey 925,000 $ (2)
    Salary Remaining : 247,938 $
    Darren Archibald 855,000 $ (3)
    Salary Remaining : 229,175 $
    Michael Bournival 854,438 $ (1)
    Salary Remaining : 229,025 $
    Vladislav Kamenev 850,000 $ (3)
    Salary Remaining : 227,835 $
    Henrik Samuelsson 850,000 $ (1)
    Salary Remaining : 227,835 $
    Jordan Samuels-Thomas 690,000 $ (2)
    Salary Remaining : 184,948 $
    Justin Dowling 671,000 $ (1)
    Salary Remaining : 179,856 $
    Philip Samuelsson 660,000 $ (1)
    Salary Remaining : 176,907 $
    Maxime Lagace 650,000 $ (1)
    Salary Remaining : 174,227 $
    Michael Houser 605,000 $ (1)
    Salary Remaining : 162,165 $
    Steven Johnson 575,000 $ (2)
    Salary Remaining : 154,124 $
    Kane Lafranchise 575,000 $ (3)
    Salary Remaining : 154,124 $
    Chase Perry 575,000 $ (2)
    Salary Remaining : 154,124 $
    Cody Payne 575,000 $ (1)
    Salary Remaining : 154,124 $
    Alexandre Goulet 575,000 $ (3)
    Salary Remaining : 154,124 $
    Sean Zimmerman 575,000 $ (3)
    Salary Remaining : 154,124 $
    Jakub Jerabek 575,000 $ (1)
    Salary Remaining : 154,124 $
    Darby Llewellyn 575,000 $ (3)
    Salary Remaining : 154,124 $
    Total Farm Players22
    Salary Commitment
    Year 2017 : 17,377,104 $
    Year 2018 : 9,845,000 $
    Year 2019 : 5,855,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 11,025,000 $
    Year 2018 : 6,275,000 $
    Year 2019 : 3,725,000 $
    Year 2020 : 0 $


    Florida Panthers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBBT Center
    Level 1: 6000 - 155 $ - 5 138 - 85,63%
    Level 2: 5000 - 105 $ - 3 886 - 77,71%
    Level 3: 2700 - 75 $ - 2 443 - 90,48%
    Level 4: 3300 - 52 $ - 2 824 - 85,59%
    Luxury : 1000 - 235 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 25 $ - 2 971 - 74,27%
    Farm Level 2: 2000 - 10 $ - 1 495 - 74,73%
    Farm Total Capacity :6000

    Income

    Home Games Left15
    Average Attendance - %15 291 - 84,95%
    Average Income per Game2,318,019 $
    Year to Date Revenue60,268,503 $
    Farm
    Home Games Left12
    Average Attendance - %4 465 - 74,42%
    Average Income per Game117,763 $
    Year to Date Revenue3,415,125 $

    Expense

    Pro Players Total Salaries63,888,219 $
    Farm Players Total Salaries27,453,500 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses52,380,153 $
    Farm Year To Date Expenses21,349,595 $
    Pro Salary Cap To Date50,547,887 $
    Farm Salary Cap To Date19,519,662 $

    Estimate

    Pro Estimated Season Revenue34,770,290 $
    Farm Estimated Season Revenue1,413,155 $
    Pro Remaining Season Days44
    Pro Expenses Per Days356,388 $
    Pro Estimated Expenses15,681,072 $
    Farm Remaining Season Days52
    Farm Expenses Per Days154,399 $
    Farm Estimated Expenses8,028,748 $
    Estimated Season Expenses23,709,820 $
    Estimated Season Salary Cap65,661,227 $
    Estimate Under Maximum Salary Cap of 73,000,000 $7,338,773 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 11,661,227 $
    Current Bank Account28,848,112 $
    Projected Bank Account41,321,737 $

    Pro Players Salaries

    Niklas Kronwall 7,900,000 $ (1)
    -Salary Remaining : 1,868,817 $
    Jeff Petry 5,500,000 $ (2)
    -Salary Remaining : 1,301,075 $
    Radim Vrbata 5,000,000 $ (1)
    -Salary Remaining : 1,182,796 $
    Chris Kreider 4,625,000 $ (4)
    -Salary Remaining : 1,094,086 $
    Artem Anisimov 4,550,000 $ (3)
    -Salary Remaining : 1,076,344 $
    Cody Franson 4,300,000 $ (1)
    -Salary Remaining : 1,017,204 $
    Ales Hemsky 4,000,000 $ (1)
    -Salary Remaining : 946,237 $
    Kari Lehtonen 4,000,000 $ (1)
    -Salary Remaining : 946,237 $
    Jannik Hansen 3,500,000 $ (3)
    -Salary Remaining : 827,957 $
    Darren Helm 3,300,000 $ (2)
    -Salary Remaining : 780,645 $
    Matthew Stajan 3,150,000 $ (1)
    -Salary Remaining : 745,161 $
    Nick Schultz 3,000,000 $ (1)
    -Salary Remaining : 709,677 $
    Deryk Engelland 2,600,000 $ (2)
    -Salary Remaining : 615,054 $
    Erik Condra 1,650,000 $ (1)
    -Salary Remaining : 390,323 $
    Peter Budaj 1,200,000 $ (2)
    -Salary Remaining : 283,871 $
    Zach Redmond 1,100,000 $ (4)
    -Salary Remaining : 260,215 $
    Jordan Schroeder 1,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Tim Heed 975,000 $ (1)
    -Salary Remaining : 230,645 $
    Paul Byron 920,000 $ (1)
    -Salary Remaining : 217,634 $
    Chris Bourque 868,219 $ (1)
    -Salary Remaining : 205,385 $
    Garnet Hathaway 750,000 $ (1)
    -Salary Remaining : 177,419 $
    Total Pro Players21
    Salary Commitment
    Year 2017 : 63,888,219 $
    Year 2018 : 26,375,000 $
    Year 2019 : 13,775,000 $
    Year 2020 : 5,725,000 $
    Salary Average Commitment
    Year 2017 : 9,525,000 $
    Year 2018 : 3,375,000 $
    Year 2019 : 1,150,000 $
    Year 2020 : 575,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 63,888,219 $
    Year 2018 : 26,375,000 $
    Year 2019 : 13,775,000 $
    Year 2020 : 5,725,000 $

    Farm Players Salaries

    Dave Bolland 5,400,000 $ (2)
    Salary Remaining : 1,447,423 $
    Matthew Puempel 1,076,000 $ (1)
    Salary Remaining : 288,412 $
    Zbynek Michalek 965,000 $ (1)
    Salary Remaining : 258,660 $
    Brian Strait 900,000 $ (2)
    Salary Remaining : 241,237 $
    Matthew Hackett 898,000 $ (1)
    Salary Remaining : 240,701 $
    Thomas Vannelli 892,500 $ (2)
    Salary Remaining : 239,227 $
    Alex Biega 862,001 $ (1)
    Salary Remaining : 231,052 $
    Brycen Martin 850,000 $ (3)
    Salary Remaining : 227,835 $
    Vaclav Karabacek 850,000 $ (3)
    Salary Remaining : 227,835 $
    Nicolas Aube-Kubel 850,000 $ (3)
    Salary Remaining : 227,835 $
    Jack Glover 850,000 $ (3)
    Salary Remaining : 227,835 $
    Jon Landry 815,000 $ (1)
    Salary Remaining : 218,454 $
    Mike Sislo 800,000 $ (2)
    Salary Remaining : 214,433 $
    Matt Spencer 775,000 $ (1)
    Salary Remaining : 207,732 $
    Wade Megan 750,000 $ (1)
    Salary Remaining : 201,031 $
    Nikolai Prokhorkin 715,000 $ (1)
    Salary Remaining : 191,649 $
    Matt Taormina 700,000 $ (3)
    Salary Remaining : 187,629 $
    Nathan Paetsch 700,000 $ (1)
    Salary Remaining : 187,629 $
    Andrew Campbell 700,000 $ (1)
    Salary Remaining : 187,629 $
    Calvin Heeter 650,000 $ (2)
    Salary Remaining : 174,227 $
    Carter Camper 650,000 $ (3)
    Salary Remaining : 174,227 $
    Brett Sterling 600,000 $ (1)
    Salary Remaining : 160,825 $
    Eric Kattelus 600,000 $ (1)
    Salary Remaining : 160,825 $
    Brendan Burke 577,500 $ (1)
    Salary Remaining : 154,794 $
    Ales Kilnar 577,500 $ (1)
    Salary Remaining : 154,794 $
    Ryan Haggerty 575,000 $ (1)
    Salary Remaining : 154,124 $
    Ty Stanton 575,000 $ (2)
    Salary Remaining : 154,124 $
    Ryan Hitchcock 575,000 $ (3)
    Salary Remaining : 154,124 $
    Cole Cassels 575,000 $ (2)
    Salary Remaining : 154,124 $
    Kelly Zajac 575,000 $ (1)
    Salary Remaining : 154,124 $
    Joey Dudek 575,000 $ (3)
    Salary Remaining : 154,124 $
    Total Farm Players31
    Salary Commitment
    Year 2017 : 27,453,501 $
    Year 2018 : 15,842,500 $
    Year 2019 : 5,900,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 15,175,000 $
    Year 2018 : 8,525,000 $
    Year 2019 : 4,525,000 $
    Year 2020 : 0 $


    Los Angeles Kings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameStaples Center
    Level 1: 8000 - 150 $ - 5 102 - 63,77%
    Level 2: 5300 - 80 $ - 5 066 - 95,58%
    Level 3: 3375 - 50 $ - 3 210 - 95,12%
    Level 4: 3825 - 40 $ - 3 725 - 97,39%
    Luxury : 2000 - 190 $ - 1 878 - 93,90%
    Total Capacity :22500
    Farm
    Farm Level 1: 4000 - 25 $ - 3 013 - 75,33%
    Farm Level 2: 2000 - 12 $ - 1 509 - 75,47%
    Farm Total Capacity :6000

    Income

    Home Games Left14
    Average Attendance - %18 981 - 84,36%
    Average Income per Game2,406,283 $
    Year to Date Revenue64,969,645 $
    Farm
    Home Games Left18
    Average Attendance - %4 522 - 75,37%
    Average Income per Game123,340 $
    Year to Date Revenue2,836,819 $

    Expense

    Pro Players Total Salaries67,478,188 $
    Farm Players Total Salaries16,068,900 $
    Coaches Total Salaries5,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses56,945,705 $
    Farm Year To Date Expenses12,092,959 $
    Pro Salary Cap To Date53,357,507 $
    Farm Salary Cap To Date11,507,358 $

    Estimate

    Pro Estimated Season Revenue33,687,964 $
    Farm Estimated Season Revenue2,220,119 $
    Pro Remaining Season Days44
    Pro Expenses Per Days388,055 $
    Pro Estimated Expenses17,074,420 $
    Farm Remaining Season Days52
    Farm Expenses Per Days86,953 $
    Farm Estimated Expenses4,521,556 $
    Estimated Season Expenses21,595,976 $
    Estimated Season Salary Cap69,320,091 $
    Estimate Under Maximum Salary Cap of 73,000,000 $3,679,909 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 15,320,091 $
    Current Bank Account80,667,565 $
    Projected Bank Account94,979,672 $

    Pro Players Salaries

    Marian Gaborik 9,800,000 $ (2)
    -Salary Remaining : 2,318,280 $
    Cam Ward 6,800,000 $ (2)
    -Salary Remaining : 1,608,602 $
    Joel Ward 5,002,000 $ (2)
    -Salary Remaining : 1,183,269 $
    Danny Dekeyser 5,000,000 $ (5)
    -Salary Remaining : 1,182,796 $
    Benoit Pouliot 4,375,000 $ (1)
    -Salary Remaining : 1,034,946 $
    Kyle Quincey 4,300,000 $ (2)
    -Salary Remaining : 1,017,204 $
    Petr Mrazek 4,000,000 $ (2)
    -Salary Remaining : 946,237 $
    Brendan Gallagher 3,750,000 $ (4)
    -Salary Remaining : 887,097 $
    Patrik Berglund 3,700,000 $ (1)
    -Salary Remaining : 875,269 $
    Tyler Toffoli 3,250,000 $ (1)
    -Salary Remaining : 768,817 $
    Michael Raffl 3,000,000 $ (3)
    -Salary Remaining : 709,677 $
    Eddie Lack 2,100,000 $ (1)
    -Salary Remaining : 496,774 $
    Taylor Chorney 2,000,000 $ (3)
    -Salary Remaining : 473,118 $
    Dalton Prout 1,575,000 $ (2)
    -Salary Remaining : 372,581 $
    Ryan White 1,300,000 $ (3)
    -Salary Remaining : 307,527 $
    Will O'Neill 1,200,000 $ (1)
    -Salary Remaining : 283,871 $
    Colin Greening 1,200,000 $ (1)
    -Salary Remaining : 283,871 $
    Robert Bortuzzo 1,050,000 $ (1)
    -Salary Remaining : 248,387 $
    Kevin Connauton 1,000,000 $ (2)
    -Salary Remaining : 236,559 $
    Francis Beauvillier 875,000 $ (2)
    -Salary Remaining : 206,989 $
    Andy Andreoff 854,438 $ (1)
    -Salary Remaining : 202,125 $
    Derek Grant 771,750 $ (1)
    -Salary Remaining : 182,565 $
    Tye McGinn 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Total Pro Players23
    Salary Commitment
    Year 2017 : 67,478,188 $
    Year 2018 : 48,402,000 $
    Year 2019 : 15,050,000 $
    Year 2020 : 8,750,000 $
    Salary Average Commitment
    Year 2017 : 10,775,000 $
    Year 2018 : 6,225,000 $
    Year 2019 : 2,625,000 $
    Year 2020 : 975,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 67,478,188 $
    Year 2018 : 48,402,000 $
    Year 2019 : 15,050,000 $
    Year 2020 : 8,750,000 $

    Farm Players Salaries

    Mat Bodie 1,775,000 $ (2)
    Salary Remaining : 475,773 $
    Scott Glennie 1,000,000 $ (1)
    Salary Remaining : 268,041 $
    Gavin Bayreuther 775,000 $ (1)
    Salary Remaining : 207,732 $
    Shane Eiserman 775,000 $ (3)
    Salary Remaining : 207,732 $
    Richard Nejezchleb 775,000 $ (1)
    Salary Remaining : 207,732 $
    Kale Kessy 753,900 $ (1)
    Salary Remaining : 202,076 $
    Justin Vaive 715,000 $ (1)
    Salary Remaining : 191,649 $
    Trent Vogelhuber 650,000 $ (1)
    Salary Remaining : 174,227 $
    Casey Pierro 650,000 $ (1)
    Salary Remaining : 174,227 $
    Patrick Cullity 650,000 $ (2)
    Salary Remaining : 174,227 $
    Jake Chelios 600,000 $ (1)
    Salary Remaining : 160,825 $
    Eric Knodel 600,000 $ (2)
    Salary Remaining : 160,825 $
    Steven Delisle 600,000 $ (2)
    Salary Remaining : 160,825 $
    Troy Vance 575,000 $ (2)
    Salary Remaining : 154,124 $
    Erik Burgdoerfer 575,000 $ (1)
    Salary Remaining : 154,124 $
    Zachary Nagelvoort 575,000 $ (2)
    Salary Remaining : 154,124 $
    Hayden Hawkey 575,000 $ (1)
    Salary Remaining : 154,124 $
    Quentin Shore 575,000 $ (1)
    Salary Remaining : 154,124 $
    Gus Young 575,000 $ (1)
    Salary Remaining : 154,124 $
    Viktor Loov 575,000 $ (1)
    Salary Remaining : 154,124 $
    Adam Payerl 575,000 $ (1)
    Salary Remaining : 154,124 $
    Ryan Rupert 575,000 $ (1)
    Salary Remaining : 154,124 $
    Pius Suter 575,000 $ (3)
    Salary Remaining : 154,124 $
    Total Farm Players23
    Salary Commitment
    Year 2017 : 16,068,900 $
    Year 2018 : 6,275,000 $
    Year 2019 : 1,425,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 11,975,000 $
    Year 2018 : 4,425,000 $
    Year 2019 : 1,125,000 $
    Year 2020 : 0 $


    Minnesota Wild


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameXcel Energy Center
    Level 1: 6200 - 160 $ - 4 889 - 78,85%
    Level 2: 3120 - 145 $ - 2 885 - 92,45%
    Level 3: 3600 - 105 $ - 1 771 - 49,19%
    Level 4: 4080 - 79 $ - 1 847 - 45,27%
    Luxury : 6999 - 250 $ - 1 788 - 25,55%
    Total Capacity :23999
    Farm
    Farm Level 1: 4000 - 27 $ - 3 016 - 75,39%
    Farm Level 2: 2000 - 9 $ - 1 496 - 74,78%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %13 179 - 54,91%
    Average Income per Game2,592,894 $
    Year to Date Revenue80,379,729 $
    Farm
    Home Games Left13
    Average Attendance - %4 511 - 75,19%
    Average Income per Game125,249 $
    Year to Date Revenue3,506,963 $

    Expense

    Pro Players Total Salaries49,473,161 $
    Farm Players Total Salaries17,380,000 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses45,209,350 $
    Farm Year To Date Expenses16,132,776 $
    Pro Salary Cap To Date43,911,502 $
    Farm Salary Cap To Date14,302,906 $

    Estimate

    Pro Estimated Season Revenue25,928,945 $
    Farm Estimated Season Revenue1,628,233 $
    Pro Remaining Season Days44
    Pro Expenses Per Days275,125 $
    Pro Estimated Expenses12,105,500 $
    Farm Remaining Season Days52
    Farm Expenses Per Days102,474 $
    Farm Estimated Expenses5,328,648 $
    Estimated Season Expenses17,434,148 $
    Estimated Season Salary Cap55,614,842 $
    Estimate Under Maximum Salary Cap of 73,000,000 $17,385,158 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 1,614,842 $
    Current Bank Account47,899,802 $
    Projected Bank Account58,022,832 $

    Pro Players Salaries

    David Backes 6,500,000 $ (4)
    -Salary Remaining : 1,537,634 $
    Ryan Miller 6,250,000 $ (3)
    -Salary Remaining : 1,478,495 $
    Brandon Sutter 5,500,000 $ (4)
    -Salary Remaining : 1,301,075 $
    Kris Russell 5,200,000 $ (4)
    -Salary Remaining : 1,230,108 $
    Oscar Klefbom 4,167,000 $ (4)
    -Salary Remaining : 985,742 $
    Colin Wilson 3,937,500 $ (3)
    -Salary Remaining : 931,452 $
    Jamie McGinn 2,950,000 $ (2)
    -Salary Remaining : 697,849 $
    Kyle Clifford 1,600,000 $ (4)
    -Salary Remaining : 378,495 $
    Spencer Abbott 1,351,001 $ (1)
    -Salary Remaining : 319,592 $
    Mark Borowiecki 1,100,000 $ (2)
    -Salary Remaining : 260,215 $
    Dustin Gazley 1,000,000 $ (2)
    -Salary Remaining : 236,559 $
    Jeff Zatkoff 983,493 $ (2)
    -Salary Remaining : 232,654 $
    Samuel Morin 925,000 $ (2)
    -Salary Remaining : 218,817 $
    Jay Williams 900,000 $ (2)
    -Salary Remaining : 212,903 $
    David Musil 892,500 $ (1)
    -Salary Remaining : 211,129 $
    Seth Ambroz 892,500 $ (2)
    -Salary Remaining : 211,129 $
    Shane Prince 892,500 $ (2)
    -Salary Remaining : 211,129 $
    Paul Postma 887,500 $ (1)
    -Salary Remaining : 209,946 $
    Michael Mersch 786,667 $ (1)
    -Salary Remaining : 186,093 $
    Luc Snuggerud 775,000 $ (3)
    -Salary Remaining : 183,333 $
    Ondrej Kase 775,000 $ (3)
    -Salary Remaining : 183,333 $
    Cole Schneider 632,500 $ (1)
    -Salary Remaining : 149,624 $
    Sam Lafferty 575,000 $ (2)
    -Salary Remaining : 136,022 $
    Total Pro Players23
    Salary Commitment
    Year 2017 : 49,473,161 $
    Year 2018 : 44,922,993 $
    Year 2019 : 34,704,500 $
    Year 2020 : 22,967,000 $
    Salary Average Commitment
    Year 2017 : 11,975,000 $
    Year 2018 : 9,525,000 $
    Year 2019 : 4,825,000 $
    Year 2020 : 2,700,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 49,473,161 $
    Year 2018 : 44,922,993 $
    Year 2019 : 34,704,500 $
    Year 2020 : 22,967,000 $

    Farm Players Salaries

    Calvin Pickard 1,000,000 $ (2)
    Salary Remaining : 268,041 $
    Zach Sill 1,000,000 $ (2)
    Salary Remaining : 268,041 $
    Mike Reilly 925,000 $ (1)
    Salary Remaining : 247,938 $
    Robert Hagg 850,000 $ (2)
    Salary Remaining : 227,835 $
    Jimmy Lodge 850,000 $ (2)
    Salary Remaining : 227,835 $
    Ryan Hartman 850,000 $ (2)
    Salary Remaining : 227,835 $
    Nick Schmaltz 850,000 $ (3)
    Salary Remaining : 227,835 $
    Brad Thiessen 850,000 $ (2)
    Salary Remaining : 227,835 $
    Chase De Leo 775,000 $ (3)
    Salary Remaining : 207,732 $
    Linus Arnesson 775,000 $ (2)
    Salary Remaining : 207,732 $
    Cody Bass 700,000 $ (1)
    Salary Remaining : 187,629 $
    Brandon Whitney 660,000 $ (1)
    Salary Remaining : 176,907 $
    Blake Siebenaler 650,000 $ (3)
    Salary Remaining : 174,227 $
    Matheson Iacopelli 650,000 $ (2)
    Salary Remaining : 174,227 $
    Emil Johansson 650,000 $ (3)
    Salary Remaining : 174,227 $
    Brett Lernout 650,000 $ (3)
    Salary Remaining : 174,227 $
    Eetu Laurikainen 640,000 $ (1)
    Salary Remaining : 171,546 $
    Calle Andersson 605,000 $ (1)
    Salary Remaining : 162,165 $
    Mark Zengerle 575,000 $ (1)
    Salary Remaining : 154,124 $
    Nick Wolff 575,000 $ (3)
    Salary Remaining : 154,124 $
    Kelly Summers 575,000 $ (3)
    Salary Remaining : 154,124 $
    Kyle Jenkins 575,000 $ (3)
    Salary Remaining : 154,124 $
    Cole Ully 575,000 $ (2)
    Salary Remaining : 154,124 $
    Adam Helewka 575,000 $ (3)
    Salary Remaining : 154,124 $
    Total Farm Players24
    Salary Commitment
    Year 2017 : 17,380,000 $
    Year 2018 : 13,350,000 $
    Year 2019 : 5,875,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 12,550,000 $
    Year 2018 : 9,875,000 $
    Year 2019 : 5,175,000 $
    Year 2020 : 0 $


    Montreal Canadiens


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCentre Bell
    Level 1: 7867 - 201 $ - 4 072 - 51,76%
    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 $ - 978 - 66,20%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 019 - 75,47%
    Farm Level 2: 2000 - 9 $ - 1 486 - 74,31%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %12 524 - 52,18%
    Average Income per Game2,800,304 $
    Year to Date Revenue86,809,428 $
    Farm
    Home Games Left12
    Average Attendance - %4 505 - 75,09%
    Average Income per Game125,250 $
    Year to Date Revenue3,632,261 $

    Expense

    Pro Players Total Salaries80,206,650 $
    Farm Players Total Salaries25,611,624 $
    Coaches Total Salaries20,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses62,188,480 $
    Farm Year To Date Expenses27,506,722 $
    Pro Salary Cap To Date53,234,583 $
    Farm Salary Cap To Date18,576,910 $

    Estimate

    Pro Estimated Season Revenue28,003,041 $
    Farm Estimated Season Revenue1,503,005 $
    Pro Remaining Season Days44
    Pro Expenses Per Days474,229 $
    Pro Estimated Expenses20,866,076 $
    Farm Remaining Season Days52
    Farm Expenses Per Days194,905 $
    Farm Estimated Expenses10,135,060 $
    Estimated Season Expenses31,001,136 $
    Estimated Season Salary Cap72,208,219 $
    Estimate Under Maximum Salary Cap of 73,000,000 $791,781 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 18,208,219 $
    Current Bank Account223,434,621 $
    Projected Bank Account221,939,531 $

    Pro Players Salaries

    Phil Kessel 8,000,000 $ (3)
    -Salary Remaining : 1,892,473 $
    Mike Green 7,907,900 $ (1)
    -Salary Remaining : 1,870,686 $
    Drew Doughty 7,000,000 $ (1)
    -Salary Remaining : 1,655,914 $
    Marian Hossa 6,750,000 $ (1)
    -Salary Remaining : 1,596,774 $
    Erik Karlsson 6,500,000 $ (3)
    -Salary Remaining : 1,537,634 $
    Ryan Nugent-Hopkins 6,000,000 $ (3)
    -Salary Remaining : 1,419,355 $
    Alex Goligoski 5,475,000 $ (3)
    -Salary Remaining : 1,295,161 $
    Jussi Jokinen 4,600,000 $ (1)
    -Salary Remaining : 1,088,172 $
    Devan Dubnyk 4,550,000 $ (3)
    -Salary Remaining : 1,076,344 $
    Nazem Kadri 4,500,000 $ (1)
    -Salary Remaining : 1,064,516 $
    Brad Marchand 4,500,000 $ (1)
    -Salary Remaining : 1,064,516 $
    Evgeni Dadonov 4,000,000 $ (4)
    -Salary Remaining : 946,237 $
    Michael Del Zotto 3,875,000 $ (1)
    -Salary Remaining : 916,667 $
    Scott Hartnell 1,865,000 $ (2)
    -Salary Remaining : 441,183 $
    Sean Monahan 925,000 $ (1)
    -Salary Remaining : 218,817 $
    Marcus Sorensen 925,000 $ (1)
    -Salary Remaining : 218,817 $
    Colton Parayko 858,750 $ (1)
    -Salary Remaining : 203,145 $
    Scottie Upshall 750,000 $ (1)
    -Salary Remaining : 177,419 $
    Nikita Soshnikov 650,000 $ (1)
    -Salary Remaining : 153,763 $
    Marcus Hogberg 575,000 $ (2)
    -Salary Remaining : 136,022 $
    Total Pro Players20
    Salary Commitment
    Year 2017 : 80,206,650 $
    Year 2018 : 37,040,000 $
    Year 2019 : 34,525,000 $
    Year 2020 : 4,000,000 $
    Salary Average Commitment
    Year 2017 : 9,325,000 $
    Year 2018 : 3,625,000 $
    Year 2019 : 2,550,000 $
    Year 2020 : 575,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 80,206,650 $
    Year 2018 : 36,965,000 $
    Year 2019 : 34,525,000 $
    Year 2020 : 4,000,000 $

    Farm Players Salaries

    Jaroslav Halak 4,500,000 $ (1)
    Salary Remaining : 1,206,186 $
    Derek Ryan 1,500,000 $ (3)
    Salary Remaining : 402,062 $
    Pat Cannone 995,000 $ (2)
    Salary Remaining : 266,701 $
    Nicklas Jensen 971,250 $ (1)
    Salary Remaining : 260,335 $
    Julius Honka 925,000 $ (3)
    Salary Remaining : 247,938 $
    Casey Bailey 874,125 $ (1)
    Salary Remaining : 234,302 $
    Spencer Watson 850,000 $ (3)
    Salary Remaining : 227,835 $
    Brett Pollock 850,000 $ (3)
    Salary Remaining : 227,835 $
    Alexis Vanier 850,000 $ (3)
    Salary Remaining : 227,835 $
    Emile Poirier 850,000 $ (2)
    Salary Remaining : 227,835 $
    Charles Hudon 813,750 $ (1)
    Salary Remaining : 218,119 $
    Teemu Pulkkinen 812,500 $ (1)
    Salary Remaining : 217,784 $
    Ville Husso 775,000 $ (2)
    Salary Remaining : 207,732 $
    Dysin Mayo 775,000 $ (3)
    Salary Remaining : 207,732 $
    Brad Hunt 755,000 $ (1)
    Salary Remaining : 202,371 $
    Yann Danis 750,000 $ (1)
    Salary Remaining : 201,031 $
    Michael Paliotta 715,000 $ (1)
    Salary Remaining : 191,649 $
    Ryan Kujawinski 650,000 $ (2)
    Salary Remaining : 174,227 $
    Mario Lucia 650,000 $ (2)
    Salary Remaining : 174,227 $
    Lukas Bengtsson 575,000 $ (1)
    Salary Remaining : 154,124 $
    Martin Reway 575,000 $ (2)
    Salary Remaining : 154,124 $
    Daniel Altshuller 575,000 $ (1)
    Salary Remaining : 154,124 $
    Justin Kea 575,000 $ (1)
    Salary Remaining : 154,124 $
    Daniel Zaar 575,000 $ (1)
    Salary Remaining : 154,124 $
    Paul LaDue 575,000 $ (1)
    Salary Remaining : 154,124 $
    Colby Cave 575,000 $ (2)
    Salary Remaining : 154,124 $
    Justin Hodgman 575,000 $ (1)
    Salary Remaining : 154,124 $
    Matthew Grzelcyk 575,000 $ (1)
    Salary Remaining : 154,124 $
    Connor Carrick 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players29
    Salary Commitment
    Year 2017 : 25,611,625 $
    Year 2018 : 10,970,000 $
    Year 2019 : 5,750,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 14,800,000 $
    Year 2018 : 7,025,000 $
    Year 2019 : 3,375,000 $
    Year 2020 : 0 $


    Nashville Predators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBridgestone Arena
    Level 1: 6534 - 131 $ - 6 455 - 98,79%
    Level 2: 5478 - 72 $ - 5 284 - 96,46%
    Level 3: 3000 - 47 $ - 3 000 - 100,00%
    Level 4: 3833 - 33 $ - 3 802 - 99,18%
    Luxury : 1155 - 220 $ - 1 155 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 43 $ - 2 971 - 74,29%
    Farm Level 2: 2000 - 9 $ - 1 513 - 75,64%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %19 695 - 98,48%
    Average Income per Game2,288,018 $
    Year to Date Revenue70,928,561 $
    Farm
    Home Games Left16
    Average Attendance - %4 484 - 74,74%
    Average Income per Game186,631 $
    Year to Date Revenue4,665,764 $

    Expense

    Pro Players Total Salaries72,120,500 $
    Farm Players Total Salaries25,732,500 $
    Coaches Total Salaries5,700,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses58,457,987 $
    Farm Year To Date Expenses19,295,592 $
    Pro Salary Cap To Date55,404,225 $
    Farm Salary Cap To Date18,051,246 $

    Estimate

    Pro Estimated Season Revenue22,880,181 $
    Farm Estimated Season Revenue2,986,089 $
    Pro Remaining Season Days44
    Pro Expenses Per Days409,250 $
    Pro Estimated Expenses18,007,000 $
    Farm Remaining Season Days52
    Farm Expenses Per Days141,405 $
    Farm Estimated Expenses7,353,060 $
    Estimated Season Expenses25,360,060 $
    Estimated Season Salary Cap72,465,005 $
    Estimate Under Maximum Salary Cap of 73,000,000 $534,995 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 18,465,005 $
    Current Bank Account40,154,892 $
    Projected Bank Account40,661,102 $

    Pro Players Salaries

    Jason Spezza 7,500,000 $ (1)
    -Salary Remaining : 1,774,194 $
    Kristopher Letang 7,250,000 $ (2)
    -Salary Remaining : 1,715,054 $
    Semyon Varlamov 5,900,000 $ (3)
    -Salary Remaining : 1,395,699 $
    Tyler Myers 5,500,000 $ (3)
    -Salary Remaining : 1,301,075 $
    Jarome Iginla 5,110,000 $ (1)
    -Salary Remaining : 1,208,817 $
    Alec Martinez 5,100,000 $ (3)
    -Salary Remaining : 1,206,452 $
    Vincent Trocheck 4,750,000 $ (3)
    -Salary Remaining : 1,123,656 $
    Trevor Daley 4,300,000 $ (1)
    -Salary Remaining : 1,017,204 $
    Victor Rask 4,000,000 $ (2)
    -Salary Remaining : 946,237 $
    Josh Gorges 3,900,000 $ (2)
    -Salary Remaining : 922,581 $
    Kyle Turris 3,500,000 $ (2)
    -Salary Remaining : 827,957 $
    Boone Jenner 2,900,000 $ (2)
    -Salary Remaining : 686,022 $
    J.T. Miller 2,750,000 $ (2)
    -Salary Remaining : 650,538 $
    Fedor Tyutin 2,550,000 $ (1)
    -Salary Remaining : 603,226 $
    Michael Chaput 1,600,000 $ (1)
    -Salary Remaining : 378,495 $
    Tanner Pearson 1,400,000 $ (1)
    -Salary Remaining : 331,183 $
    Chris VandeVelde 1,068,000 $ (1)
    -Salary Remaining : 252,645 $
    Miikka Salomaki 892,500 $ (1)
    -Salary Remaining : 211,129 $
    Oliver Bjorkstrand 850,000 $ (2)
    -Salary Remaining : 201,075 $
    Niklas Svedberg 700,000 $ (2)
    -Salary Remaining : 165,591 $
    Jordin Tootoo 600,000 $ (1)
    -Salary Remaining : 141,935 $
    Total Pro Players21
    Salary Commitment
    Year 2017 : 72,120,500 $
    Year 2018 : 47,100,000 $
    Year 2019 : 21,250,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 8,700,000 $
    Year 2018 : 5,075,000 $
    Year 2019 : 1,500,000 $
    Year 2020 : 0 $
    Salary Cap with 1 Way Contract
    Year 2017 : 72,120,500 $
    Year 2018 : 47,100,000 $
    Year 2019 : 21,250,000 $
    Year 2020 : 0 $

    Farm Players Salaries

    James Wisniewski 3,550,000 $ (1)
    Salary Remaining : 951,546 $
    Rob Scuderi 3,100,000 $ (1)
    Salary Remaining : 830,928 $
    Sean Maguire 975,000 $ (1)
    Salary Remaining : 261,340 $
    Tomas Jurco 971,250 $ (1)
    Salary Remaining : 260,335 $
    Haydn Fleury 925,000 $ (3)
    Salary Remaining : 247,938 $
    Ian McCoshen 925,000 $ (2)
    Salary Remaining : 247,938 $
    Stefan Matteau 925,000 $ (1)
    Salary Remaining : 247,938 $
    Stefan Noesen 892,500 $ (1)
    Salary Remaining : 239,227 $
    Ludwik Bystrom 850,000 $ (1)
    Salary Remaining : 227,835 $
    Nikolai Goldobin 850,000 $ (3)
    Salary Remaining : 227,835 $
    Joseph Labate 813,750 $ (1)
    Salary Remaining : 218,119 $
    Aaron Irving 775,000 $ (3)
    Salary Remaining : 207,732 $
    Aaron Haydon 775,000 $ (3)
    Salary Remaining : 207,732 $
    Zack Mitchell 775,000 $ (1)
    Salary Remaining : 207,732 $
    Jamie Phillips 675,000 $ (1)
    Salary Remaining : 180,928 $
    Mackenzie MacEachern 650,000 $ (1)
    Salary Remaining : 174,227 $
    Sergei Tolchinsky 650,000 $ (2)
    Salary Remaining : 174,227 $
    Alex Lintuniemi 650,000 $ (3)
    Salary Remaining : 174,227 $
    Anthony Greco 650,000 $ (1)
    Salary Remaining : 174,227 $
    Ben Thomson 650,000 $ (1)
    Salary Remaining : 174,227 $
    Juuse Saros 650,000 $ (2)
    Salary Remaining : 174,227 $
    Emil Molin 605,000 $ (1)
    Salary Remaining : 162,165 $
    Dylan Labbe 575,000 $ (2)
    Salary Remaining : 154,124 $
    Ryan Mantha 575,000 $ (3)
    Salary Remaining : 154,124 $
    Mads Eller 575,000 $ (2)
    Salary Remaining : 154,124 $
    Will Butcher 575,000 $ (2)
    Salary Remaining : 154,124 $
    Max Gortz 575,000 $ (1)
    Salary Remaining : 154,124 $
    Casey Desmith 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players28
    Salary Commitment
    Year 2017 : 25,732,500 $
    Year 2018 : 8,650,000 $
    Year 2019 : 4,550,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 14,775,000 $
    Year 2018 : 6,500,000 $
    Year 2019 : 3,450,000 $
    Year 2020 : 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 $ - 3 254 - 81,36%
    Level 4: 6000 - 33 $ - 3 919 - 65,31%
    Luxury : 1000 - 250 $ - 1 000 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 000 - 74,99%
    Farm Level 2: 2000 - 15 $ - 1 498 - 74,90%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %17 173 - 85,86%
    Average Income per Game1,899,896 $
    Year to Date Revenue58,896,778 $
    Farm
    Home Games Left15
    Average Attendance - %4 498 - 74,96%
    Average Income per Game168,244 $
    Year to Date Revenue4,374,336 $

    Expense

    Pro Players Total Salaries73,730,214 $
    Farm Players Total Salaries18,730,000 $
    Coaches Total Salaries9,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses60,600,203 $
    Farm Year To Date Expenses16,067,777 $
    Pro Salary Cap To Date53,466,318 $
    Farm Salary Cap To Date14,896,628 $

    Estimate

    Pro Estimated Season Revenue18,998,961 $
    Farm Estimated Season Revenue2,523,655 $
    Pro Remaining Season Days44
    Pro Expenses Per Days439,410 $
    Pro Estimated Expenses19,334,040 $
    Farm Remaining Season Days52
    Farm Expenses Per Days104,794 $
    Farm Estimated Expenses5,449,288 $
    Estimated Season Expenses24,783,328 $
    Estimated Season Salary Cap69,545,282 $
    Estimate Under Maximum Salary Cap of 73,000,000 $3,454,718 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 15,545,282 $
    Current Bank Account5,390,490 $
    Projected Bank Account2,129,778 $

    Pro Players Salaries

    Tuukka Rask 7,000,000 $ (2)
    -Salary Remaining : 1,655,914 $
    Patrice Bergeron 6,875,000 $ (1)
    -Salary Remaining : 1,626,344 $
    Brent Burns (Out of Payroll) 5,760,000 $ (2)
    -Salary Remaining : 1,362,581 $
    Niklas Hjalmarsson 5,750,000 $ (4)
    -Salary Remaining : 1,360,215 $
    Duncan Keith 5,551,000 $ (1)
    -Salary Remaining : 1,313,140 $
    Anton Stralman 5,100,000 $ (1)
    -Salary Remaining : 1,206,452 $
    Nikita Kucherov 4,766,667 $ (3)
    -Salary Remaining : 1,127,599 $
    Marcus Johansson 4,583,333 $ (3)
    -Salary Remaining : 1,084,229 $
    Dmitry Kulikov 4,333,000 $ (1)
    -Salary Remaining : 1,025,011 $
    Justin Williams 3,800,000 $ (1)
    -Salary Remaining : 898,925 $
    Mikael Backlund 3,575,000 $ (2)
    -Salary Remaining : 845,699 $
    Josh Bailey 3,300,000 $ (2)
    -Salary Remaining : 780,645 $
    Alexei Emelin 3,200,000 $ (1)
    -Salary Remaining : 756,989 $
    Kevin Hayes 2,600,000 $ (2)
    -Salary Remaining : 615,054 $
    Brock Nelson 2,500,000 $ (2)
    -Salary Remaining : 591,398 $
    Anthony Mantha 925,000 $ (2)
    -Salary Remaining : 218,817 $
    Mattias Backman 750,000 $ (1)
    -Salary Remaining : 177,419 $
    Dustin Tokarski 733,714 $ (2)
    -Salary Remaining : 173,567 $
    Ben Sexton 725,000 $ (2)
    -Salary Remaining : 171,505 $
    Seth Griffith 715,000 $ (1)
    -Salary Remaining : 169,140 $
    Josh Leivo 612,500 $ (1)
    -Salary Remaining : 144,892 $
    Maxim Shalunov 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Total Pro Players22
    Salary Commitment
    Year 2017 : 73,730,214 $
    Year 2018 : 42,218,714 $
    Year 2019 : 15,100,000 $
    Year 2020 : 5,750,000 $
    Salary Average Commitment
    Year 2017 : 8,075,000 $
    Year 2018 : 4,050,000 $
    Year 2019 : 1,050,000 $
    Year 2020 : 575,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 73,730,214 $
    Year 2018 : 42,218,714 $
    Year 2019 : 15,100,000 $
    Year 2020 : 5,750,000 $

    Farm Players Salaries

    Austen Brassard 950,000 $ (1)
    Salary Remaining : 254,639 $
    Kenney Morrison 925,000 $ (1)
    Salary Remaining : 247,938 $
    Steve Moses 875,000 $ (4)
    Salary Remaining : 234,536 $
    Ed Wittchow 825,000 $ (1)
    Salary Remaining : 221,134 $
    John Gilmour 742,500 $ (1)
    Salary Remaining : 199,021 $
    Colton Hargrove 737,500 $ (1)
    Salary Remaining : 197,680 $
    Rasmus Bengtsson 650,000 $ (1)
    Salary Remaining : 174,227 $
    Matt Deblouw 650,000 $ (1)
    Salary Remaining : 174,227 $
    Turner Elson 650,000 $ (1)
    Salary Remaining : 174,227 $
    Tim Clifton 650,000 $ (3)
    Salary Remaining : 174,227 $
    Adam Wilcox 650,000 $ (1)
    Salary Remaining : 174,227 $
    Chris Casto 650,000 $ (1)
    Salary Remaining : 174,227 $
    Wayne Simpson 575,000 $ (1)
    Salary Remaining : 154,124 $
    Evan Campbell 575,000 $ (1)
    Salary Remaining : 154,124 $
    Justin Danforth 575,000 $ (1)
    Salary Remaining : 154,124 $
    Kasimir Kaskisuo 575,000 $ (2)
    Salary Remaining : 154,124 $
    Jacob MacDonald 575,000 $ (1)
    Salary Remaining : 154,124 $
    Dylan Zink 575,000 $ (1)
    Salary Remaining : 154,124 $
    Karson Kuhlman 575,000 $ (3)
    Salary Remaining : 154,124 $
    Jake Kulevich 575,000 $ (1)
    Salary Remaining : 154,124 $
    Ryan Horvat 575,000 $ (1)
    Salary Remaining : 154,124 $
    Sahir Gill 575,000 $ (1)
    Salary Remaining : 154,124 $
    Gerald Mayhew 575,000 $ (1)
    Salary Remaining : 154,124 $
    Ty Loney 575,000 $ (1)
    Salary Remaining : 154,124 $
    Bryce Gervais 575,000 $ (1)
    Salary Remaining : 154,124 $
    Matt Carey 575,000 $ (1)
    Salary Remaining : 154,124 $
    Max French 575,000 $ (1)
    Salary Remaining : 154,124 $
    Dominik Shine 575,000 $ (1)
    Salary Remaining : 154,124 $
    Brenden Kotyk 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players29
    Salary Commitment
    Year 2017 : 18,730,000 $
    Year 2018 : 2,675,000 $
    Year 2019 : 2,100,000 $
    Year 2020 : 875,000 $
    Salary Average Commitment
    Year 2017 : 17,167,500 $
    Year 2018 : 2,300,000 $
    Year 2019 : 1,725,000 $
    Year 2020 : 575,000 $


    New York Islanders


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBarclays Center
    Level 1: 6000 - 115 $ - 6 000 - 100,00%
    Level 2: 5000 - 80 $ - 4 948 - 98,96%
    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 $ - 2 975 - 74,37%
    Farm Level 2: 2000 - 9 $ - 1 513 - 75,65%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %17 948 - 99,71%
    Average Income per Game2,027,650 $
    Year to Date Revenue62,857,154 $
    Farm
    Home Games Left13
    Average Attendance - %4 488 - 74,80%
    Average Income per Game124,003 $
    Year to Date Revenue3,472,073 $

    Expense

    Pro Players Total Salaries65,762,500 $
    Farm Players Total Salaries21,944,376 $
    Coaches Total Salaries5,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses51,290,709 $
    Farm Year To Date Expenses18,222,697 $
    Pro Salary Cap To Date48,289,627 $
    Farm Salary Cap To Date16,758,739 $

    Estimate

    Pro Estimated Season Revenue20,276,501 $
    Farm Estimated Season Revenue1,612,034 $
    Pro Remaining Season Days44
    Pro Expenses Per Days373,992 $
    Pro Estimated Expenses16,455,648 $
    Farm Remaining Season Days52
    Farm Expenses Per Days123,425 $
    Farm Estimated Expenses6,418,100 $
    Estimated Season Expenses22,873,748 $
    Estimated Season Salary Cap62,379,659 $
    Estimate Under Maximum Salary Cap of 73,000,000 $10,620,341 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 8,379,659 $
    Current Bank Account17,043,929 $
    Projected Bank Account16,058,716 $

    Pro Players Salaries

    Vladimir Tarasenko 7,500,000 $ (1)
    -Salary Remaining : 1,774,194 $
    Nathan MacKinnon 6,300,000 $ (5)
    -Salary Remaining : 1,490,323 $
    Alex Edler (Out of Payroll) 6,200,000 $ (1)
    -Salary Remaining : 1,466,667 $
    Jonathan Ericsson 6,000,000 $ (1)
    -Salary Remaining : 1,419,355 $
    Dan Girardi 5,500,000 $ (2)
    -Salary Remaining : 1,301,075 $
    Brian Elliott 5,300,000 $ (2)
    -Salary Remaining : 1,253,763 $
    Teddy Purcell 4,500,000 $ (1)
    -Salary Remaining : 1,064,516 $
    Marco Scandella 4,000,000 $ (4)
    -Salary Remaining : 946,237 $
    William Karlsson 3,050,000 $ (3)
    -Salary Remaining : 721,505 $
    Daniel Winnik 2,105,000 $ (3)
    -Salary Remaining : 497,957 $
    David Schlemko 2,100,000 $ (3)
    -Salary Remaining : 496,774 $
    Antoine Roussel 2,000,000 $ (2)
    -Salary Remaining : 473,118 $
    Jay Beagle 1,750,000 $ (1)
    -Salary Remaining : 413,978 $
    Trevor Lewis 1,600,000 $ (1)
    -Salary Remaining : 378,495 $
    Austin Watson 1,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Ryan Murphy 971,250 $ (2)
    -Salary Remaining : 229,758 $
    Derek Dorsett 950,000 $ (1)
    -Salary Remaining : 224,731 $
    Kristers Gudlevskis 918,750 $ (1)
    -Salary Remaining : 217,339 $
    Brett Sutter 900,000 $ (2)
    -Salary Remaining : 212,903 $
    Nick Shore 892,500 $ (1)
    -Salary Remaining : 211,129 $
    Ryan Reaves 800,000 $ (2)
    -Salary Remaining : 189,247 $
    Adam Pelech 775,000 $ (1)
    -Salary Remaining : 183,333 $
    Michael Haley 650,000 $ (3)
    -Salary Remaining : 153,763 $
    Total Pro Players23
    Salary Commitment
    Year 2017 : 65,762,500 $
    Year 2018 : 33,676,250 $
    Year 2019 : 18,205,000 $
    Year 2020 : 10,300,000 $
    Salary Average Commitment
    Year 2017 : 12,500,000 $
    Year 2018 : 6,975,000 $
    Year 2019 : 3,500,000 $
    Year 2020 : 1,425,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 65,762,500 $
    Year 2018 : 33,676,250 $
    Year 2019 : 18,205,000 $
    Year 2020 : 10,300,000 $

    Farm Players Salaries

    Kyle Platzer 1,300,000 $ (5)
    Salary Remaining : 348,454 $
    Brad Malone 1,000,000 $ (2)
    Salary Remaining : 268,041 $
    Max Reinhart 1,000,000 $ (3)
    Salary Remaining : 268,041 $
    Joe Fallon 950,000 $ (3)
    Salary Remaining : 254,639 $
    Ryan Stanton 854,438 $ (3)
    Salary Remaining : 229,025 $
    Logan Shaw 854,438 $ (1)
    Salary Remaining : 229,025 $
    Adin Hill 850,000 $ (3)
    Salary Remaining : 227,835 $
    Dominik Masin 850,000 $ (3)
    Salary Remaining : 227,835 $
    Matt Mahalak 800,000 $ (2)
    Salary Remaining : 214,433 $
    Christian Djoos 793,000 $ (1)
    Salary Remaining : 212,557 $
    Drayson Bowman 750,000 $ (3)
    Salary Remaining : 201,031 $
    Fredric Larsson 750,000 $ (3)
    Salary Remaining : 201,031 $
    Dominik Uher 750,000 $ (3)
    Salary Remaining : 201,031 $
    Matthew Tipoff 750,000 $ (3)
    Salary Remaining : 201,031 $
    Leland Irving 750,000 $ (3)
    Salary Remaining : 201,031 $
    Mikko Vainonen 715,000 $ (1)
    Salary Remaining : 191,649 $
    Dane Walters 675,000 $ (1)
    Salary Remaining : 180,928 $
    Nathan Moon 650,000 $ (1)
    Salary Remaining : 174,227 $
    Erik Nemec 577,500 $ (1)
    Salary Remaining : 154,794 $
    Brett Bulmer 575,000 $ (1)
    Salary Remaining : 154,124 $
    Max Everson 575,000 $ (1)
    Salary Remaining : 154,124 $
    Radel Fazleev 575,000 $ (3)
    Salary Remaining : 154,124 $
    Julius Vahatalo 575,000 $ (2)
    Salary Remaining : 154,124 $
    Matt Mangene 575,000 $ (1)
    Salary Remaining : 154,124 $
    Kyle Flanagan 575,000 $ (1)
    Salary Remaining : 154,124 $
    Miles Wood 575,000 $ (2)
    Salary Remaining : 154,124 $
    Alexei Filippov 575,000 $ (1)
    Salary Remaining : 154,124 $
    Pavel Kraskovsky 575,000 $ (2)
    Salary Remaining : 154,124 $
    Jeff Glass 575,000 $ (1)
    Salary Remaining : 154,124 $
    Axel Holmstrom 575,000 $ (3)
    Salary Remaining : 154,124 $
    Total Farm Players30
    Salary Commitment
    Year 2017 : 21,944,376 $
    Year 2018 : 14,304,438 $
    Year 2019 : 10,704,438 $
    Year 2020 : 1,300,000 $
    Salary Average Commitment
    Year 2017 : 16,000,000 $
    Year 2018 : 10,475,000 $
    Year 2019 : 7,750,000 $
    Year 2020 : 575,000 $


    New York Rangers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMadison Square Garden
    Level 1: 6000 - 150 $ - 5 292 - 88,20%
    Level 2: 5000 - 105 $ - 4 008 - 80,16%
    Level 3: 2700 - 75 $ - 2 450 - 90,74%
    Level 4: 3300 - 50 $ - 2 912 - 88,24%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 942 - 73,54%
    Farm Level 2: 2000 - 9 $ - 1 506 - 75,31%
    Farm Total Capacity :6000

    Income

    Home Games Left9
    Average Attendance - %15 662 - 87,01%
    Average Income per Game2,415,597 $
    Year to Date Revenue77,299,114 $
    Farm
    Home Games Left16
    Average Attendance - %4 448 - 74,13%
    Average Income per Game122,737 $
    Year to Date Revenue3,068,423 $

    Expense

    Pro Players Total Salaries72,524,083 $
    Farm Players Total Salaries21,050,376 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses57,485,423 $
    Farm Year To Date Expenses17,618,874 $
    Pro Salary Cap To Date55,042,356 $
    Farm Salary Cap To Date16,154,921 $

    Estimate

    Pro Estimated Season Revenue21,740,376 $
    Farm Estimated Season Revenue1,963,791 $
    Pro Remaining Season Days44
    Pro Expenses Per Days407,119 $
    Pro Estimated Expenses17,913,236 $
    Farm Remaining Season Days52
    Farm Expenses Per Days118,816 $
    Farm Estimated Expenses6,178,432 $
    Estimated Season Expenses24,091,668 $
    Estimated Season Salary Cap72,198,572 $
    Estimate Under Maximum Salary Cap of 73,000,000 $801,428 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 18,198,572 $
    Current Bank Account111,425,148 $
    Projected Bank Account111,037,647 $

    Pro Players Salaries

    Joe Thornton 9,360,000 $ (2)
    -Salary Remaining : 2,214,194 $
    Bobby Ryan 9,360,000 $ (2)
    -Salary Remaining : 2,214,194 $
    Rick Nash 7,800,000 $ (1)
    -Salary Remaining : 1,845,161 $
    Dustin Byfuglien 7,600,000 $ (3)
    -Salary Remaining : 1,797,849 $
    Johnny Boychuk 6,100,000 $ (3)
    -Salary Remaining : 1,443,011 $
    Justin Faulk 4,833,000 $ (1)
    -Salary Remaining : 1,143,290 $
    Jonathan Bernier 4,150,000 $ (1)
    -Salary Remaining : 981,720 $
    Nick Bjugstad 4,100,000 $ (1)
    -Salary Remaining : 969,892 $
    Nikolai Kulemin 3,200,000 $ (2)
    -Salary Remaining : 756,989 $
    Marcus Kruger 3,083,333 $ (3)
    -Salary Remaining : 729,391 $
    Justin Falk 1,750,000 $ (2)
    -Salary Remaining : 413,978 $
    Yannick Weber 1,700,000 $ (3)
    -Salary Remaining : 402,151 $
    Patrick Dwyer 1,100,000 $ (1)
    -Salary Remaining : 260,215 $
    Tom Pyatt 1,100,000 $ (3)
    -Salary Remaining : 260,215 $
    Greg Pateryn 1,000,000 $ (2)
    -Salary Remaining : 236,559 $
    Matt Dumba 925,000 $ (1)
    -Salary Remaining : 218,817 $
    Corban Knight 922,250 $ (1)
    -Salary Remaining : 218,167 $
    Andreas Martinsen 865,500 $ (3)
    -Salary Remaining : 204,742 $
    Travis Sanheim 850,000 $ (3)
    -Salary Remaining : 201,075 $
    Michael McCarron 850,000 $ (2)
    -Salary Remaining : 201,075 $
    Chris Thorburn 700,000 $ (1)
    -Salary Remaining : 165,591 $
    Jared Boll 600,000 $ (2)
    -Salary Remaining : 141,935 $
    Pat Nagle 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Total Pro Players23
    Salary Commitment
    Year 2017 : 72,524,083 $
    Year 2018 : 47,418,833 $
    Year 2019 : 21,298,833 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 9,500,000 $
    Year 2018 : 6,525,000 $
    Year 2019 : 2,725,000 $
    Year 2020 : 0 $
    Salary Cap with 1 Way Contract
    Year 2017 : 72,524,083 $
    Year 2018 : 47,418,833 $
    Year 2019 : 21,298,833 $
    Year 2020 : 0 $

    Farm Players Salaries

    Brooks Laich 1,500,000 $ (2)
    Salary Remaining : 402,062 $
    Brendan Gaunce 1,026,000 $ (1)
    Salary Remaining : 275,010 $
    Brandon Gormley 1,000,000 $ (1)
    Salary Remaining : 268,041 $
    Oscar Dansk 937,125 $ (1)
    Salary Remaining : 251,188 $
    Martin Frk 925,000 $ (1)
    Salary Remaining : 247,938 $
    Josh Ho-Sang 925,000 $ (3)
    Salary Remaining : 247,938 $
    Ryan Bourque 854,438 $ (1)
    Salary Remaining : 229,025 $
    Akim Aliu 850,000 $ (2)
    Salary Remaining : 227,835 $
    Brian Hart 850,000 $ (1)
    Salary Remaining : 227,835 $
    Taylor Doherty 788,288 $ (1)
    Salary Remaining : 211,294 $
    Ben Thomas 775,000 $ (3)
    Salary Remaining : 207,732 $
    Matia Marcantuoni 775,000 $ (1)
    Salary Remaining : 207,732 $
    Michael Latta 750,750 $ (1)
    Salary Remaining : 201,232 $
    Trevor Ludwig 750,000 $ (1)
    Salary Remaining : 201,031 $
    Zachary Yuen 715,000 $ (2)
    Salary Remaining : 191,649 $
    Kevin Lynch 698,775 $ (2)
    Salary Remaining : 187,301 $
    Keevin Cutting 605,000 $ (2)
    Salary Remaining : 162,165 $
    Tyler Bird 575,000 $ (1)
    Salary Remaining : 154,124 $
    Nikolas Koberstein 575,000 $ (3)
    Salary Remaining : 154,124 $
    Wacey Rabbit 575,000 $ (1)
    Salary Remaining : 154,124 $
    Maximilian Pajpach 575,000 $ (2)
    Salary Remaining : 154,124 $
    Trevor Gillies 575,000 $ (1)
    Salary Remaining : 154,124 $
    Clark Bishop 575,000 $ (3)
    Salary Remaining : 154,124 $
    Riley Barber 575,000 $ (1)
    Salary Remaining : 154,124 $
    Jamie Tardif 575,000 $ (1)
    Salary Remaining : 154,124 $
    Alexander Kadeykin 575,000 $ (2)
    Salary Remaining : 154,124 $
    Zach Miskovic 575,000 $ (1)
    Salary Remaining : 154,124 $
    Michal Hlinka 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players28
    Salary Commitment
    Year 2017 : 21,050,376 $
    Year 2018 : 8,443,775 $
    Year 2019 : 2,850,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 12,750,000 $
    Year 2018 : 5,475,000 $
    Year 2019 : 2,300,000 $
    Year 2020 : 0 $


    Ottawa Senators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCanadian Tire Centre
    Level 1: 8320 - 117 $ - 6 774 - 81,42%
    Level 2: 5500 - 90 $ - 5 034 - 91,53%
    Level 3: 3600 - 55 $ - 3 211 - 89,20%
    Level 4: 4080 - 41 $ - 3 764 - 92,25%
    Luxury : 2500 - 247 $ - 1 796 - 71,83%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 30 $ - 4 825 - 74,24%
    Farm Level 2: 3500 - 12 $ - 2 656 - 75,89%
    Farm Total Capacity :10000

    Income

    Home Games Left10
    Average Attendance - %20 579 - 85,75%
    Average Income per Game2,646,351 $
    Year to Date Revenue82,036,881 $
    Farm
    Home Games Left14
    Average Attendance - %7 481 - 74,81%
    Average Income per Game233,156 $
    Year to Date Revenue6,295,206 $

    Expense

    Pro Players Total Salaries71,037,130 $
    Farm Players Total Salaries22,892,000 $
    Coaches Total Salaries7,500,001 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses57,325,825 $
    Farm Year To Date Expenses18,518,170 $
    Pro Salary Cap To Date52,477,377 $
    Farm Salary Cap To Date16,688,218 $

    Estimate

    Pro Estimated Season Revenue26,463,510 $
    Farm Estimated Season Revenue3,264,181 $
    Pro Remaining Season Days44
    Pro Expenses Per Days408,802 $
    Pro Estimated Expenses17,987,288 $
    Farm Remaining Season Days52
    Farm Expenses Per Days130,887 $
    Farm Estimated Expenses6,806,124 $
    Estimated Season Expenses24,793,412 $
    Estimated Season Salary Cap69,281,857 $
    Estimate Under Maximum Salary Cap of 73,000,000 $3,718,143 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 15,281,857 $
    Current Bank Account178,784,121 $
    Projected Bank Account183,718,400 $

    Pro Players Salaries

    Johnny Gaudreau 6,750,000 $ (3)
    -Salary Remaining : 1,596,774 $
    Logan Couture 6,000,000 $ (3)
    -Salary Remaining : 1,419,355 $
    Jordan Eberle 6,000,000 $ (1)
    -Salary Remaining : 1,419,355 $
    Dennis Seidenberg 5,100,000 $ (2)
    -Salary Remaining : 1,206,452 $
    Patrick Eaves 5,000,000 $ (2)
    -Salary Remaining : 1,182,796 $
    Antti Niemi 4,500,000 $ (1)
    -Salary Remaining : 1,064,516 $
    Lee Stempniak 4,225,000 $ (2)
    -Salary Remaining : 999,462 $
    Wayne Simmonds 3,975,000 $ (3)
    -Salary Remaining : 940,323 $
    Justin Schultz 3,900,000 $ (1)
    -Salary Remaining : 922,581 $
    Blake Comeau 3,750,000 $ (3)
    -Salary Remaining : 887,097 $
    Pierre-Edouard Bellemare 3,400,000 $ (2)
    -Salary Remaining : 804,301 $
    Mark Stuart 2,510,000 $ (2)
    -Salary Remaining : 593,763 $
    John Gibson 2,300,000 $ (3)
    -Salary Remaining : 544,086 $
    Matt Hendricks 2,000,000 $ (1)
    -Salary Remaining : 473,118 $
    Stephen Gionta 1,750,005 $ (2)
    -Salary Remaining : 413,980 $
    Mark Letestu 1,700,000 $ (2)
    -Salary Remaining : 402,151 $
    Eric Gelinas 1,575,000 $ (1)
    -Salary Remaining : 372,581 $
    Cody McLeod 1,150,000 $ (1)
    -Salary Remaining : 272,043 $
    Nate Guenin 1,100,000 $ (1)
    -Salary Remaining : 260,215 $
    Andrew Hammond 990,000 $ (1)
    -Salary Remaining : 234,194 $
    Brian Dumoulin 937,125 $ (1)
    -Salary Remaining : 221,685 $
    Cody Ceci 925,000 $ (1)
    -Salary Remaining : 218,817 $
    Shea Theodore 925,000 $ (2)
    -Salary Remaining : 218,817 $
    Cedric Paquette 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Total Pro Players24
    Salary Commitment
    Year 2017 : 71,037,130 $
    Year 2018 : 47,385,005 $
    Year 2019 : 22,775,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 9,815,000 $
    Year 2018 : 5,750,000 $
    Year 2019 : 1,525,000 $
    Year 2020 : 0 $
    Salary Cap with 1 Way Contract
    Year 2017 : 71,037,130 $
    Year 2018 : 47,385,005 $
    Year 2019 : 22,775,000 $
    Year 2020 : 0 $

    Farm Players Salaries

    Chris Summers 1,300,001 $ (4)
    Salary Remaining : 348,454 $
    Colby Robak 1,000,000 $ (1)
    Salary Remaining : 268,041 $
    Alex Tuch 925,000 $ (3)
    Salary Remaining : 247,938 $
    Ivan Barbashev 925,000 $ (3)
    Salary Remaining : 247,938 $
    Scott Kosmachuk 925,000 $ (1)
    Salary Remaining : 247,938 $
    Dalton Thrower 892,500 $ (1)
    Salary Remaining : 239,227 $
    Kyle Rau 858,750 $ (1)
    Salary Remaining : 230,180 $
    Conner Bleackley 850,000 $ (3)
    Salary Remaining : 227,835 $
    Mitchell Moroz 850,000 $ (1)
    Salary Remaining : 227,835 $
    Justin Kirkland 850,000 $ (3)
    Salary Remaining : 227,835 $
    Coda Gordon 775,000 $ (1)
    Salary Remaining : 207,732 $
    Branden Troock 775,000 $ (1)
    Salary Remaining : 207,732 $
    Oskar Lindblom 775,000 $ (3)
    Salary Remaining : 207,732 $
    Julian Melchiori 750,750 $ (2)
    Salary Remaining : 201,232 $
    Andrei Pedan 715,000 $ (1)
    Salary Remaining : 191,649 $
    Blake Coleman 680,000 $ (1)
    Salary Remaining : 182,268 $
    Dominic Turgeon 675,000 $ (3)
    Salary Remaining : 180,928 $
    Garrett Noonan 652,500 $ (1)
    Salary Remaining : 174,897 $
    Christophe Lalancette 650,000 $ (1)
    Salary Remaining : 174,227 $
    Nicholas Baptiste 650,000 $ (2)
    Salary Remaining : 174,227 $
    Mark Dekanich 625,000 $ (3)
    Salary Remaining : 167,526 $
    Garret Ross 605,000 $ (1)
    Salary Remaining : 162,165 $
    Scott Wedgewood 587,500 $ (1)
    Salary Remaining : 157,474 $
    Austin Poganski 575,000 $ (3)
    Salary Remaining : 154,124 $
    Erik Gustafsson 575,000 $ (4)
    Salary Remaining : 154,124 $
    Cal Petersen 575,000 $ (2)
    Salary Remaining : 154,124 $
    Tyrell Goulbourne 575,000 $ (1)
    Salary Remaining : 154,124 $
    Colin Smith 575,000 $ (1)
    Salary Remaining : 154,124 $
    Kurtis Gabriel 575,000 $ (1)
    Salary Remaining : 154,124 $
    Michael Amadio 575,000 $ (3)
    Salary Remaining : 154,124 $
    Carter Verhaeghe 575,000 $ (2)
    Salary Remaining : 154,124 $
    Total Farm Players31
    Salary Commitment
    Year 2017 : 22,892,001 $
    Year 2018 : 11,350,751 $
    Year 2019 : 8,650,001 $
    Year 2020 : 1,875,001 $
    Salary Average Commitment
    Year 2017 : 15,725,000 $
    Year 2018 : 8,300,000 $
    Year 2019 : 6,325,000 $
    Year 2020 : 1,150,000 $


    Philadelphia Flyers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameWells Fargo Center
    Level 1: 6000 - 150 $ - 5 210 - 86,83%
    Level 2: 5000 - 125 $ - 3 244 - 64,87%
    Level 3: 2700 - 100 $ - 1 837 - 68,05%
    Level 4: 3300 - 50 $ - 2 856 - 86,56%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 980 - 74,50%
    Farm Level 2: 2000 - 15 $ - 1 511 - 75,55%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %14 147 - 78,59%
    Average Income per Game2,375,628 $
    Year to Date Revenue73,644,467 $
    Farm
    Home Games Left13
    Average Attendance - %4 491 - 74,85%
    Average Income per Game167,602 $
    Year to Date Revenue4,692,858 $

    Expense

    Pro Players Total Salaries69,536,607 $
    Farm Players Total Salaries15,327,755 $
    Coaches Total Salaries7,805,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses59,929,901 $
    Farm Year To Date Expenses12,907,746 $
    Pro Salary Cap To Date54,379,911 $
    Farm Salary Cap To Date11,476,753 $

    Estimate

    Pro Estimated Season Revenue23,756,280 $
    Farm Estimated Season Revenue2,178,827 $
    Pro Remaining Season Days44
    Pro Expenses Per Days405,304 $
    Pro Estimated Expenses17,833,376 $
    Farm Remaining Season Days52
    Farm Expenses Per Days89,086 $
    Farm Estimated Expenses4,632,472 $
    Estimated Season Expenses22,465,848 $
    Estimated Season Salary Cap70,829,443 $
    Estimate Under Maximum Salary Cap of 73,000,000 $2,170,557 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 16,829,443 $
    Current Bank Account20,774,910 $
    Projected Bank Account24,244,169 $

    Pro Players Salaries

    David Krejci 8,000,000 $ (2)
    -Salary Remaining : 1,892,473 $
    Marc Staal 7,250,000 $ (3)
    -Salary Remaining : 1,715,054 $
    Ryan Kesler 6,875,000 $ (1)
    -Salary Remaining : 1,626,344 $
    Nick Foligno 6,605,000 $ (4)
    -Salary Remaining : 1,562,473 $
    Dennis Wideman 6,300,000 $ (1)
    -Salary Remaining : 1,490,323 $
    Steve Mason 5,350,000 $ (4)
    -Salary Remaining : 1,265,591 $
    Zach Bogosian 5,142,857 $ (1)
    -Salary Remaining : 1,216,590 $
    Craig Smith 4,250,000 $ (4)
    -Salary Remaining : 1,005,376 $
    Joe Colborne 2,500,000 $ (2)
    -Salary Remaining : 591,398 $
    Lauri Korpikoski 2,500,000 $ (1)
    -Salary Remaining : 591,398 $
    Patrick Wiercioch 2,000,000 $ (1)
    -Salary Remaining : 473,118 $
    Jason Zucker 2,000,000 $ (2)
    -Salary Remaining : 473,118 $
    Zack Kassian 1,750,000 $ (1)
    -Salary Remaining : 413,978 $
    Tanner Glass 1,335,000 $ (1)
    -Salary Remaining : 315,806 $
    Chris Neil 1,300,000 $ (3)
    -Salary Remaining : 307,527 $
    Duncan Siemens 971,250 $ (1)
    -Salary Remaining : 229,758 $
    Alexander Khokhlachev 892,500 $ (1)
    -Salary Remaining : 211,129 $
    Pontus Aberg 850,000 $ (1)
    -Salary Remaining : 201,075 $
    Andreas Englund 775,000 $ (3)
    -Salary Remaining : 183,333 $
    Sven Andrighetto 775,000 $ (1)
    -Salary Remaining : 183,333 $
    Harri Sateri 750,000 $ (2)
    -Salary Remaining : 177,419 $
    Scott Harrington 715,000 $ (3)
    -Salary Remaining : 169,140 $
    Christian Dvorak 650,000 $ (3)
    -Salary Remaining : 153,763 $
    Total Pro Players23
    Salary Commitment
    Year 2017 : 69,536,607 $
    Year 2018 : 40,145,000 $
    Year 2019 : 26,895,000 $
    Year 2020 : 16,205,000 $
    Salary Average Commitment
    Year 2017 : 10,300,000 $
    Year 2018 : 5,825,000 $
    Year 2019 : 3,775,000 $
    Year 2020 : 1,075,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 69,536,607 $
    Year 2018 : 40,145,000 $
    Year 2019 : 26,895,000 $
    Year 2020 : 16,205,000 $

    Farm Players Salaries

    Mark McNeill 1,113,000 $ (1)
    Salary Remaining : 298,330 $
    Christopher Gibson 971,250 $ (1)
    Salary Remaining : 260,335 $
    Brendan Ranford 874,125 $ (1)
    Salary Remaining : 234,302 $
    Samuel Kurker 850,000 $ (1)
    Salary Remaining : 227,835 $
    Tanner Richard 813,750 $ (1)
    Salary Remaining : 218,119 $
    Sean Kuraly 808,750 $ (2)
    Salary Remaining : 216,778 $
    Marek Hrivik 755,213 $ (1)
    Salary Remaining : 202,428 $
    Alex Gudbranson 715,000 $ (1)
    Salary Remaining : 191,649 $
    Dillon Fournier 715,000 $ (1)
    Salary Remaining : 191,649 $
    Aaron Dell 650,000 $ (1)
    Salary Remaining : 174,227 $
    Connor Crisp 646,667 $ (1)
    Salary Remaining : 173,333 $
    Mitch Callahan 605,000 $ (1)
    Salary Remaining : 162,165 $
    Tyler Barnes 605,000 $ (2)
    Salary Remaining : 162,165 $
    Travis Ewanyk 605,000 $ (1)
    Salary Remaining : 162,165 $
    Veini Vehvilainen 575,000 $ (2)
    Salary Remaining : 154,124 $
    Chris McCarthy 575,000 $ (1)
    Salary Remaining : 154,124 $
    Sena Acolatse 575,000 $ (1)
    Salary Remaining : 154,124 $
    Colin Campbell 575,000 $ (1)
    Salary Remaining : 154,124 $
    Nick Walters 575,000 $ (1)
    Salary Remaining : 154,124 $
    Conor Allen 575,000 $ (2)
    Salary Remaining : 154,124 $
    Hubert Labrie 575,000 $ (1)
    Salary Remaining : 154,124 $
    Jamie Devane 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players22
    Salary Commitment
    Year 2017 : 15,327,755 $
    Year 2018 : 2,563,750 $
    Year 2019 : 0 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 8,175,000 $
    Year 2018 : 1,575,000 $
    Year 2019 : 0 $
    Year 2020 : 0 $


    Pittsburgh Penguins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameConsol Energy Center
    Level 1: 6375 - 155 $ - 5 015 - 78,67%
    Level 2: 4375 - 105 $ - 3 837 - 87,69%
    Level 3: 3375 - 80 $ - 2 269 - 67,22%
    Level 4: 3375 - 55 $ - 2 604 - 77,14%
    Luxury : 2000 - 350 $ - 1 200 - 60,02%
    Total Capacity :19500
    Farm
    Farm Level 1: 4000 - 40 $ - 2 900 - 72,50%
    Farm Level 2: 2000 - 15 $ - 1 513 - 75,64%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %14 924 - 76,54%
    Average Income per Game2,521,766 $
    Year to Date Revenue78,174,739 $
    Farm
    Home Games Left14
    Average Attendance - %4 413 - 73,55%
    Average Income per Game183,075 $
    Year to Date Revenue4,943,030 $

    Expense

    Pro Players Total Salaries67,572,217 $
    Farm Players Total Salaries23,622,938 $
    Coaches Total Salaries6,700,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses52,686,218 $
    Farm Year To Date Expenses19,546,756 $
    Pro Salary Cap To Date49,526,027 $
    Farm Salary Cap To Date17,357,488 $

    Estimate

    Pro Estimated Season Revenue25,217,658 $
    Farm Estimated Season Revenue2,563,053 $
    Pro Remaining Season Days44
    Pro Expenses Per Days384,259 $
    Pro Estimated Expenses16,907,396 $
    Farm Remaining Season Days52
    Farm Expenses Per Days136,201 $
    Farm Estimated Expenses7,082,452 $
    Estimated Season Expenses23,989,848 $
    Estimated Season Salary Cap64,505,475 $
    Estimate Under Maximum Salary Cap of 73,000,000 $8,494,525 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 10,505,475 $
    Current Bank Account122,552,395 $
    Projected Bank Account126,343,258 $

    Pro Players Salaries

    Ryan O'Reilly 7,500,000 $ (1)
    -Salary Remaining : 1,774,194 $
    Derek Stepan 6,500,000 $ (4)
    -Salary Remaining : 1,537,634 $
    Oliver Ekman-Larsson 5,500,000 $ (2)
    -Salary Remaining : 1,301,075 $
    Jason Garrison 5,000,000 $ (1)
    -Salary Remaining : 1,182,796 $
    Patric Hornqvist (Out of Payroll) 4,250,000 $ (1)
    -Salary Remaining : 1,005,376 $
    Cam Talbot 4,166,667 $ (3)
    -Salary Remaining : 985,663 $
    Justin Braun 4,115,000 $ (3)
    -Salary Remaining : 973,441 $
    Joffrey Lupul 4,000,000 $ (1)
    -Salary Remaining : 946,237 $
    Alexandre Burrows 3,785,000 $ (1)
    -Salary Remaining : 895,376 $
    Mattias Ekholm 3,750,000 $ (5)
    -Salary Remaining : 887,097 $
    Matt Cullen 3,330,000 $ (1)
    -Salary Remaining : 787,742 $
    Brian Gionta 2,700,000 $ (2)
    -Salary Remaining : 638,710 $
    Dmitri Orlov 2,570,000 $ (1)
    -Salary Remaining : 607,957 $
    Patrick Maroon 2,000,000 $ (2)
    -Salary Remaining : 473,118 $
    Luke Glendening 1,555,550 $ (2)
    -Salary Remaining : 367,980 $
    Darcy Kuemper 1,550,000 $ (2)
    -Salary Remaining : 366,667 $
    Josh Jooris 1,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Jesper Fast 950,000 $ (1)
    -Salary Remaining : 224,731 $
    Jean-Gabriel Pageau 900,000 $ (1)
    -Salary Remaining : 212,903 $
    Trevor van Riemsdyk 825,000 $ (2)
    -Salary Remaining : 195,161 $
    Michael Ferland 825,000 $ (1)
    -Salary Remaining : 195,161 $
    Andre Benoit 800,000 $ (2)
    -Salary Remaining : 189,247 $
    Total Pro Players22
    Salary Commitment
    Year 2017 : 67,572,217 $
    Year 2018 : 33,462,217 $
    Year 2019 : 18,531,667 $
    Year 2020 : 10,250,000 $
    Salary Average Commitment
    Year 2017 : 9,500,000 $
    Year 2018 : 4,200,000 $
    Year 2019 : 1,450,000 $
    Year 2020 : 950,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 67,572,217 $
    Year 2018 : 33,462,217 $
    Year 2019 : 18,531,667 $
    Year 2020 : 10,250,000 $

    Farm Players Salaries

    Anton Khudobin 1,500,000 $ (2)
    Salary Remaining : 402,062 $
    Anton Rodin 1,300,000 $ (4)
    Salary Remaining : 348,454 $
    T.J. Brennan 1,250,000 $ (2)
    Salary Remaining : 335,052 $
    Max McCormick 937,500 $ (2)
    Salary Remaining : 251,289 $
    Nick Lappin 935,000 $ (2)
    Salary Remaining : 250,619 $
    Steven Kampfer 900,000 $ (1)
    Salary Remaining : 241,237 $
    Zach Trotman 854,438 $ (1)
    Salary Remaining : 229,025 $
    Jason Dickinson 850,000 $ (2)
    Salary Remaining : 227,835 $
    Ryan MacInnis 850,000 $ (3)
    Salary Remaining : 227,835 $
    Chris Bigras 850,000 $ (2)
    Salary Remaining : 227,835 $
    Justin Holl 835,000 $ (1)
    Salary Remaining : 223,814 $
    Paul Carey 811,000 $ (2)
    Salary Remaining : 217,381 $
    Colin McDonald 800,000 $ (1)
    Salary Remaining : 214,433 $
    Eric Roy 775,000 $ (2)
    Salary Remaining : 207,732 $
    Shane Harper 725,000 $ (3)
    Salary Remaining : 194,330 $
    Jayson Megna 675,000 $ (2)
    Salary Remaining : 180,928 $
    Julius Bergman 650,000 $ (3)
    Salary Remaining : 174,227 $
    Andrew Crescenzi 650,000 $ (1)
    Salary Remaining : 174,227 $
    Travis Boyd 575,000 $ (1)
    Salary Remaining : 154,124 $
    Alexei Vasilevsky 575,000 $ (1)
    Salary Remaining : 154,124 $
    Maxim Mamin 575,000 $ (2)
    Salary Remaining : 154,124 $
    Markus Nutivaara 575,000 $ (2)
    Salary Remaining : 154,124 $
    Anton Forsberg 575,000 $ (1)
    Salary Remaining : 154,124 $
    Garret Sparks 575,000 $ (1)
    Salary Remaining : 154,124 $
    Reid Petryk 575,000 $ (2)
    Salary Remaining : 154,124 $
    Jonny Brodzinski 575,000 $ (1)
    Salary Remaining : 154,124 $
    Jake Dotchin 575,000 $ (2)
    Salary Remaining : 154,124 $
    Sam Brittain 575,000 $ (1)
    Salary Remaining : 154,124 $
    Joshua Winquist 575,000 $ (2)
    Salary Remaining : 154,124 $
    Emil Pettersson 575,000 $ (2)
    Salary Remaining : 154,124 $
    Mathias Bau Hansen 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players31
    Salary Commitment
    Year 2017 : 23,622,938 $
    Year 2018 : 15,558,500 $
    Year 2019 : 3,525,000 $
    Year 2020 : 1,300,000 $
    Salary Average Commitment
    Year 2017 : 16,850,000 $
    Year 2018 : 10,400,000 $
    Year 2019 : 2,225,000 $
    Year 2020 : 500,000 $


    San Jose Sharks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameSAP Center
    Level 1: 7120 - 201 $ - 4 009 - 56,30%
    Level 2: 3120 - 151 $ - 2 837 - 90,93%
    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 $ - 9 721 - 74,78%
    Farm Level 2: 7000 - 11 $ - 5 240 - 74,86%
    Farm Total Capacity :20000

    Income

    Home Games Left12
    Average Attendance - %14 276 - 59,48%
    Average Income per Game3,986,895 $
    Year to Date Revenue115,619,944 $
    Farm
    Home Games Left17
    Average Attendance - %14 962 - 74,81%
    Average Income per Game396,895 $
    Year to Date Revenue9,525,478 $

    Expense

    Pro Players Total Salaries71,937,125 $
    Farm Players Total Salaries26,225,500 $
    Coaches Total Salaries10,966,666 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses58,504,017 $
    Farm Year To Date Expenses23,827,878 $
    Pro Salary Cap To Date54,176,366 $
    Farm Salary Cap To Date18,948,179 $

    Estimate

    Pro Estimated Season Revenue47,842,735 $
    Farm Estimated Season Revenue6,747,214 $
    Pro Remaining Season Days44
    Pro Expenses Per Days409,877 $
    Pro Estimated Expenses18,034,588 $
    Farm Remaining Season Days52
    Farm Expenses Per Days169,547 $
    Farm Estimated Expenses8,816,444 $
    Estimated Season Expenses26,851,032 $
    Estimated Season Salary Cap71,010,414 $
    Estimate Under Maximum Salary Cap of 73,000,000 $1,989,586 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 17,010,414 $
    Current Bank Account54,415,984 $
    Projected Bank Account82,154,901 $

    Pro Players Salaries

    Roberto Luongo 13,300,000 $ (3)
    -Salary Remaining : 3,146,237 $
    Mikko Koivu 6,750,000 $ (1)
    -Salary Remaining : 1,596,774 $
    Joe Pavelski 6,000,000 $ (1)
    -Salary Remaining : 1,419,355 $
    Brandon Saad 6,000,000 $ (4)
    -Salary Remaining : 1,419,355 $
    Blake Wheeler 5,600,000 $ (2)
    -Salary Remaining : 1,324,731 $
    Andy Greene 5,000,000 $ (3)
    -Salary Remaining : 1,182,796 $
    Marc-Edouard Vlasic 4,250,000 $ (2)
    -Salary Remaining : 1,005,376 $
    Radko Gudas 3,350,000 $ (4)
    -Salary Remaining : 792,473 $
    Tyler Johnson 3,333,333 $ (1)
    -Salary Remaining : 788,530 $
    Jonathan Huberdeau 3,250,000 $ (1)
    -Salary Remaining : 768,817 $
    Martin Jones 3,000,000 $ (2)
    -Salary Remaining : 709,677 $
    Ryan Murray 2,825,000 $ (2)
    -Salary Remaining : 668,280 $
    Ryan Strome 2,500,000 $ (2)
    -Salary Remaining : 591,398 $
    Calvin de Haan 1,966,667 $ (1)
    -Salary Remaining : 465,233 $
    Ryan Spooner 950,000 $ (1)
    -Salary Remaining : 224,731 $
    Matt Tennyson 937,125 $ (3)
    -Salary Remaining : 221,685 $
    Matt Benning 775,000 $ (2)
    -Salary Remaining : 183,333 $
    Melker Karlsson (Out of Payroll) 775,000 $ (1)
    -Salary Remaining : 183,333 $
    Iiro Pakarinen 725,000 $ (2)
    -Salary Remaining : 171,505 $
    Chris Tierney 650,000 $ (1)
    -Salary Remaining : 153,763 $
    Total Pro Players20
    Salary Commitment
    Year 2017 : 71,937,125 $
    Year 2018 : 48,262,125 $
    Year 2019 : 28,587,125 $
    Year 2020 : 9,350,000 $
    Salary Average Commitment
    Year 2017 : 5,825,000 $
    Year 2018 : 3,575,000 $
    Year 2019 : 2,025,000 $
    Year 2020 : 950,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 71,937,125 $
    Year 2018 : 48,262,125 $
    Year 2019 : 28,587,125 $
    Year 2020 : 9,350,000 $

    Farm Players Salaries

    Alex Stalock 3,150,000 $ (4)
    Salary Remaining : 844,330 $
    Chris Porter 1,431,000 $ (1)
    Salary Remaining : 383,567 $
    Magnus Paajarvi 1,200,000 $ (1)
    Salary Remaining : 321,649 $
    Emerson Etem 1,000,000 $ (1)
    Salary Remaining : 268,041 $
    Nikita Zaitsev 925,000 $ (1)
    Salary Remaining : 247,938 $
    Jonathan Drouin 925,000 $ (1)
    Salary Remaining : 247,938 $
    Jack Campbell 918,750 $ (2)
    Salary Remaining : 246,263 $
    Markus Granlund 918,750 $ (1)
    Salary Remaining : 246,263 $
    Ty Rattie 892,500 $ (1)
    Salary Remaining : 239,227 $
    Scott Laughton 892,500 $ (1)
    Salary Remaining : 239,227 $
    John Hayden 850,000 $ (2)
    Salary Remaining : 227,835 $
    Colton Sissons 850,000 $ (1)
    Salary Remaining : 227,835 $
    John Ramage 812,000 $ (3)
    Salary Remaining : 217,649 $
    Jared Coreau 660,000 $ (1)
    Salary Remaining : 176,907 $
    Keegan Kanzig 650,000 $ (2)
    Salary Remaining : 174,227 $
    Kevin Labanc 650,000 $ (3)
    Salary Remaining : 174,227 $
    Gustav Olofsson 650,000 $ (2)
    Salary Remaining : 174,227 $
    Barclay Goodrow 650,000 $ (1)
    Salary Remaining : 174,227 $
    Ryan Carpenter 650,000 $ (1)
    Salary Remaining : 174,227 $
    Alex Schoenborn 650,000 $ (3)
    Salary Remaining : 174,227 $
    Ryane Clowe 575,000 $ (1)
    Salary Remaining : 154,124 $
    Darryl Bootland 575,000 $ (1)
    Salary Remaining : 154,124 $
    Mark Fraser 575,000 $ (1)
    Salary Remaining : 154,124 $
    Austin Czarnik 575,000 $ (1)
    Salary Remaining : 154,124 $
    Joakim Ryan 575,000 $ (1)
    Salary Remaining : 154,124 $
    Anthony Brodeur 575,000 $ (2)
    Salary Remaining : 154,124 $
    Radim Simek 575,000 $ (1)
    Salary Remaining : 154,124 $
    Sergei Shmelyov 575,000 $ (1)
    Salary Remaining : 154,124 $
    Rourke Chartier 575,000 $ (3)
    Salary Remaining : 154,124 $
    Michael Brodzinski 575,000 $ (2)
    Salary Remaining : 154,124 $
    Luke Gazdic 575,000 $ (1)
    Salary Remaining : 154,124 $
    Jacob Middleton 575,000 $ (3)
    Salary Remaining : 154,124 $
    Total Farm Players32
    Salary Commitment
    Year 2017 : 26,225,500 $
    Year 2018 : 10,780,750 $
    Year 2019 : 6,412,000 $
    Year 2020 : 3,150,000 $
    Salary Average Commitment
    Year 2017 : 17,325,000 $
    Year 2018 : 6,375,000 $
    Year 2019 : 3,375,000 $
    Year 2020 : 575,000 $


    St.Louis Blues


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScottrade Center
    Level 1: 6000 - 105 $ - 6 000 - 100,00%
    Level 2: 5000 - 75 $ - 4 982 - 99,64%
    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 $ - 2 965 - 74,12%
    Farm Level 2: 2000 - 9 $ - 1 471 - 73,55%
    Farm Total Capacity :6000

    Income

    Home Games Left9
    Average Attendance - %17 982 - 99,90%
    Average Income per Game1,893,777 $
    Year to Date Revenue60,600,862 $
    Farm
    Home Games Left12
    Average Attendance - %4 436 - 73,93%
    Average Income per Game123,137 $
    Year to Date Revenue3,570,963 $

    Expense

    Pro Players Total Salaries80,253,167 $
    Farm Players Total Salaries21,505,332 $
    Coaches Total Salaries8,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses56,892,331 $
    Farm Year To Date Expenses17,238,647 $
    Pro Salary Cap To Date53,609,537 $
    Farm Salary Cap To Date14,310,782 $

    Estimate

    Pro Estimated Season Revenue17,043,992 $
    Farm Estimated Season Revenue1,477,640 $
    Pro Remaining Season Days44
    Pro Expenses Per Days454,587 $
    Pro Estimated Expenses20,001,828 $
    Farm Remaining Season Days52
    Farm Expenses Per Days131,471 $
    Farm Estimated Expenses6,836,492 $
    Estimated Season Expenses26,838,320 $
    Estimated Season Salary Cap72,594,173 $
    Estimate Under Maximum Salary Cap of 73,000,000 $405,827 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 18,594,173 $
    Current Bank Account40,229,674 $
    Projected Bank Account31,912,986 $

    Pro Players Salaries

    Zach Parise 11,833,000 $ (1)
    -Salary Remaining : 2,799,204 $
    Dion Phaneuf 9,100,000 $ (2)
    -Salary Remaining : 2,152,688 $
    Paul Stastny 9,000,000 $ (3)
    -Salary Remaining : 2,129,032 $
    Jakub Voracek 8,250,000 $ (5)
    -Salary Remaining : 1,951,613 $
    Patrick Marleau 6,900,000 $ (1)
    -Salary Remaining : 1,632,258 $
    Gabriel Landeskog 5,571,000 $ (3)
    -Salary Remaining : 1,317,871 $
    Mike Hoffman 5,187,500 $ (4)
    -Salary Remaining : 1,227,151 $
    Craig Anderson 4,145,000 $ (1)
    -Salary Remaining : 980,538 $
    Jake Gardiner 4,050,000 $ (3)
    -Salary Remaining : 958,065 $
    Jacob Markstrom 3,666,667 $ (3)
    -Salary Remaining : 867,384 $
    Karl Alzner 2,800,000 $ (1)
    -Salary Remaining : 662,366 $
    Roman Polak 2,750,000 $ (1)
    -Salary Remaining : 650,538 $
    Andrej Sustr 1,450,000 $ (1)
    -Salary Remaining : 343,011 $
    Elias Lindholm 925,000 $ (2)
    -Salary Remaining : 218,817 $
    Bo Horvat 925,000 $ (2)
    -Salary Remaining : 218,817 $
    Alexander Wennberg 925,000 $ (2)
    -Salary Remaining : 218,817 $
    David Pastrnak 850,000 $ (3)
    -Salary Remaining : 201,075 $
    Colin Miller 775,000 $ (1)
    -Salary Remaining : 183,333 $
    Connor Brown 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Andrew Copp 575,000 $ (2)
    -Salary Remaining : 136,022 $
    Total Pro Players20
    Salary Commitment
    Year 2017 : 80,253,167 $
    Year 2018 : 49,100,167 $
    Year 2019 : 36,575,167 $
    Year 2020 : 13,437,500 $
    Salary Average Commitment
    Year 2017 : 8,475,000 $
    Year 2018 : 5,125,000 $
    Year 2019 : 2,625,000 $
    Year 2020 : 575,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 80,253,167 $
    Year 2018 : 49,025,167 $
    Year 2019 : 36,575,167 $
    Year 2020 : 13,437,500 $

    Farm Players Salaries

    Slater Koekkoek 1,444,000 $ (1)
    Salary Remaining : 387,052 $
    Jonathan Marchessault 1,000,000 $ (1)
    Salary Remaining : 268,041 $
    Sonny Milano 925,000 $ (3)
    Salary Remaining : 247,938 $
    Adrian Kempe 925,000 $ (3)
    Salary Remaining : 247,938 $
    Jakub Vrana 925,000 $ (3)
    Salary Remaining : 247,938 $
    Andrei Vasilevskiy 925,000 $ (1)
    Salary Remaining : 247,938 $
    Ryan Sproul 892,500 $ (2)
    Salary Remaining : 239,227 $
    Jordan Binnington 892,500 $ (1)
    Salary Remaining : 239,227 $
    Brett Ritchie 892,500 $ (1)
    Salary Remaining : 239,227 $
    Stuart Percy 892,500 $ (1)
    Salary Remaining : 239,227 $
    T.J. Hensick 878,000 $ (1)
    Salary Remaining : 235,340 $
    J.T. Compher 850,000 $ (2)
    Salary Remaining : 227,835 $
    Artturi Lehkonen 850,000 $ (2)
    Salary Remaining : 227,835 $
    Tyler Wotherspoon 813,750 $ (1)
    Salary Remaining : 218,119 $
    Jordan Schmaltz 775,000 $ (1)
    Salary Remaining : 207,732 $
    Brian Lashoff 761,250 $ (1)
    Salary Remaining : 204,046 $
    Andreas Johnsson 750,833 $ (2)
    Salary Remaining : 201,254 $
    Laurent Brossoit 750,000 $ (2)
    Salary Remaining : 201,031 $
    Brett Kulak 650,000 $ (1)
    Salary Remaining : 174,227 $
    Andreas Athanasiou 650,000 $ (1)
    Salary Remaining : 174,227 $
    Petter Granberg 612,500 $ (2)
    Salary Remaining : 164,175 $
    Brendan Leipsic 575,000 $ (1)
    Salary Remaining : 154,124 $
    Francis Perron 575,000 $ (3)
    Salary Remaining : 154,124 $
    Danton Heinen 575,000 $ (3)
    Salary Remaining : 154,124 $
    Lucas Wallmark 575,000 $ (2)
    Salary Remaining : 154,124 $
    Anders Bjork 575,000 $ (3)
    Salary Remaining : 154,124 $
    Tyler Motte 575,000 $ (2)
    Salary Remaining : 154,124 $
    Total Farm Players27
    Salary Commitment
    Year 2017 : 21,505,333 $
    Year 2018 : 10,505,833 $
    Year 2019 : 4,500,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 13,400,000 $
    Year 2018 : 7,475,000 $
    Year 2019 : 3,450,000 $
    Year 2020 : 0 $


    Tampa Bay Lightning


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmalie Arena
    Level 1: 6334 - 170 $ - 4 694 - 74,11%
    Level 2: 5278 - 110 $ - 3 732 - 70,70%
    Level 3: 2850 - 85 $ - 2 144 - 75,21%
    Level 4: 3483 - 52 $ - 2 721 - 78,12%
    Luxury : 1055 - 250 $ - 1 055 - 100,00%
    Total Capacity :19000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 999 - 74,97%
    Farm Level 2: 2000 - 9 $ - 1 531 - 76,55%
    Farm Total Capacity :6000

    Income

    Home Games Left14
    Average Attendance - %14 345 - 75,50%
    Average Income per Game2,352,701 $
    Year to Date Revenue63,522,931 $
    Farm
    Home Games Left18
    Average Attendance - %4 530 - 75,50%
    Average Income per Game125,069 $
    Year to Date Revenue2,876,588 $

    Expense

    Pro Players Total Salaries70,138,462 $
    Farm Players Total Salaries21,929,918 $
    Coaches Total Salaries6,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses57,183,993 $
    Farm Year To Date Expenses16,926,364 $
    Pro Salary Cap To Date53,366,801 $
    Farm Salary Cap To Date15,755,240 $

    Estimate

    Pro Estimated Season Revenue32,937,816 $
    Farm Estimated Season Revenue2,251,243 $
    Pro Remaining Season Days44
    Pro Expenses Per Days403,970 $
    Pro Estimated Expenses17,774,680 $
    Farm Remaining Season Days52
    Farm Expenses Per Days121,288 $
    Farm Estimated Expenses6,306,976 $
    Estimated Season Expenses24,081,656 $
    Estimated Season Salary Cap69,958,717 $
    Estimate Under Maximum Salary Cap of 73,000,000 $3,041,283 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 15,958,717 $
    Current Bank Account33,777,541 $
    Projected Bank Account44,884,944 $

    Pro Players Salaries

    Ryan Suter 7,538,462 $ (2)
    -Salary Remaining : 1,783,292 $
    Sergei Bobrovsky 7,425,000 $ (3)
    -Salary Remaining : 1,756,452 $
    Keith Yandle 6,850,000 $ (5)
    -Salary Remaining : 1,620,430 $
    Tyson Barrie 5,500,000 $ (4)
    -Salary Remaining : 1,301,075 $
    Tyler Bozak 5,460,000 $ (3)
    -Salary Remaining : 1,291,613 $
    Valtteri Filppula 5,250,000 $ (3)
    -Salary Remaining : 1,241,935 $
    Jiri Hudler 5,200,000 $ (1)
    -Salary Remaining : 1,230,108 $
    Mike Ribeiro 5,200,000 $ (2)
    -Salary Remaining : 1,230,108 $
    Michael Stone 4,000,000 $ (4)
    -Salary Remaining : 946,237 $
    Jori Lehtera 3,600,000 $ (4)
    -Salary Remaining : 851,613 $
    Kris Versteeg 3,500,000 $ (3)
    -Salary Remaining : 827,957 $
    Robin Lehner 2,225,000 $ (1)
    -Salary Remaining : 526,344 $
    Kyle Brodziak 1,650,000 $ (2)
    -Salary Remaining : 390,323 $
    Curtis McElhinney 1,350,000 $ (4)
    -Salary Remaining : 319,355 $
    Chris Kelly 865,000 $ (2)
    -Salary Remaining : 204,624 $
    Andrew Desjardins 800,000 $ (2)
    -Salary Remaining : 189,247 $
    Brett Pesce 775,000 $ (2)
    -Salary Remaining : 183,333 $
    Derek Nesbitt 650,000 $ (1)
    -Salary Remaining : 153,763 $
    Esa Lindell 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Miro Aaltonen 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Shayne Gostisbehere 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Anthony Peluso 575,000 $ (2)
    -Salary Remaining : 136,022 $
    Total Pro Players22
    Salary Commitment
    Year 2017 : 70,138,462 $
    Year 2018 : 60,338,462 $
    Year 2019 : 42,935,000 $
    Year 2020 : 21,300,000 $
    Salary Average Commitment
    Year 2017 : 11,075,000 $
    Year 2018 : 8,075,000 $
    Year 2019 : 5,025,000 $
    Year 2020 : 2,875,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 70,138,462 $
    Year 2018 : 60,338,462 $
    Year 2019 : 42,935,000 $
    Year 2020 : 21,300,000 $

    Farm Players Salaries

    Rocco Grimaldi 971,250 $ (1)
    Salary Remaining : 260,335 $
    Kasperi Kapanen 925,000 $ (1)
    Salary Remaining : 247,938 $
    Andy Welinski 925,000 $ (2)
    Salary Remaining : 247,938 $
    William Nylander 925,000 $ (3)
    Salary Remaining : 247,938 $
    Kevin Roy 925,000 $ (2)
    Salary Remaining : 247,938 $
    Daniel Catenacci 892,500 $ (1)
    Salary Remaining : 239,227 $
    Joey LaLeggia 883,750 $ (1)
    Salary Remaining : 236,881 $
    Ryan Donato 850,000 $ (3)
    Salary Remaining : 227,835 $
    Markus Pettersson 850,000 $ (3)
    Salary Remaining : 227,835 $
    Marek Tvrdon 825,000 $ (2)
    Salary Remaining : 221,134 $
    Matthew Peca 796,250 $ (1)
    Salary Remaining : 213,428 $
    Jon Gillies 775,000 $ (1)
    Salary Remaining : 207,732 $
    Warren Foegele 775,000 $ (3)
    Salary Remaining : 207,732 $
    Freddie Hamilton 750,750 $ (2)
    Salary Remaining : 201,232 $
    Daultan Leveille 725,000 $ (1)
    Salary Remaining : 194,330 $
    David Kolomatis 725,000 $ (1)
    Salary Remaining : 194,330 $
    Mike Banwell 725,000 $ (1)
    Salary Remaining : 194,330 $
    Dane Fox 715,000 $ (1)
    Salary Remaining : 191,649 $
    Ryan Tesink 715,000 $ (1)
    Salary Remaining : 191,649 $
    Dustin Stevenson 708,750 $ (1)
    Salary Remaining : 189,974 $
    Kevin Henderson 650,000 $ (1)
    Salary Remaining : 174,227 $
    Kaapo Kahkonen 650,000 $ (3)
    Salary Remaining : 174,227 $
    Francois Brassard 650,000 $ (1)
    Salary Remaining : 174,227 $
    Jake Guentzel 650,000 $ (2)
    Salary Remaining : 174,227 $
    Garrett Meurs 621,667 $ (1)
    Salary Remaining : 166,632 $
    Stu Bickel 600,000 $ (3)
    Salary Remaining : 160,825 $
    Evan Cowley 575,000 $ (2)
    Salary Remaining : 154,124 $
    Adam Gilmour 575,000 $ (1)
    Salary Remaining : 154,124 $
    Alexis Pepin 575,000 $ (3)
    Salary Remaining : 154,124 $
    Total Farm Players29
    Salary Commitment
    Year 2017 : 21,929,917 $
    Year 2018 : 9,950,750 $
    Year 2019 : 5,225,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 16,075,000 $
    Year 2018 : 7,250,000 $
    Year 2019 : 3,950,000 $
    Year 2020 : 0 $


    Toronto Maple Leafs


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAir Canada Center
    Level 1: 7250 - 102 $ - 6 864 - 94,67%
    Level 2: 6034 - 95 $ - 4 895 - 81,12%
    Level 3: 3300 - 65 $ - 3 103 - 94,02%
    Level 4: 4099 - 35 $ - 3 886 - 94,79%
    Luxury : 1317 - 225 $ - 1 317 - 100,00%
    Total Capacity :22000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 995 - 74,87%
    Farm Level 2: 2000 - 15 $ - 1 482 - 74,08%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %20 064 - 91,20%
    Average Income per Game2,356,795 $
    Year to Date Revenue73,060,647 $
    Farm
    Home Games Left17
    Average Attendance - %4 476 - 74,60%
    Average Income per Game167,687 $
    Year to Date Revenue4,024,490 $

    Expense

    Pro Players Total Salaries60,841,250 $
    Farm Players Total Salaries20,814,250 $
    Coaches Total Salaries6,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses48,197,146 $
    Farm Year To Date Expenses18,609,364 $
    Pro Salary Cap To Date45,372,387 $
    Farm Salary Cap To Date16,267,078 $

    Estimate

    Pro Estimated Season Revenue23,567,951 $
    Farm Estimated Season Revenue2,850,680 $
    Pro Remaining Season Days44
    Pro Expenses Per Days346,996 $
    Pro Estimated Expenses15,267,824 $
    Farm Remaining Season Days52
    Farm Expenses Per Days123,785 $
    Farm Estimated Expenses6,436,820 $
    Estimated Season Expenses21,704,644 $
    Estimated Season Salary Cap59,764,919 $
    Estimate Under Maximum Salary Cap of 73,000,000 $13,235,081 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 5,764,919 $
    Current Bank Account50,968,053 $
    Projected Bank Account55,682,040 $

    Pro Players Salaries

    Ryan Getzlaf 14,300,000 $ (3)
    -Salary Remaining : 3,382,796 $
    Corey Crawford 9,750,000 $ (1)
    -Salary Remaining : 2,306,452 $
    Bryan Little 4,700,000 $ (2)
    -Salary Remaining : 1,111,828 $
    Tyler Ennis 4,600,000 $ (3)
    -Salary Remaining : 1,088,172 $
    Luca Sbisa 3,600,000 $ (2)
    -Salary Remaining : 851,613 $
    Tomas Tatar 2,750,000 $ (1)
    -Salary Remaining : 650,538 $
    Nino Niederreiter 2,667,000 $ (1)
    -Salary Remaining : 630,903 $
    Vladislav Namestnikov 1,937,500 $ (2)
    -Salary Remaining : 458,333 $
    Brayden McNabb 1,700,000 $ (2)
    -Salary Remaining : 402,151 $
    Eric Gryba 1,550,000 $ (1)
    -Salary Remaining : 366,667 $
    Peter Holland 1,300,000 $ (1)
    -Salary Remaining : 307,527 $
    Anders Nilsson 1,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Dylan McIlrath 1,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Landon Ferraro 1,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Nathan Beaulieu 1,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Nikolaj Ehlers 975,000 $ (2)
    -Salary Remaining : 230,645 $
    Sam Reinhart 975,000 $ (2)
    -Salary Remaining : 230,645 $
    Jamieson Oleksiak 971,250 $ (1)
    -Salary Remaining : 229,758 $
    Teuvo Teravainen 925,000 $ (1)
    -Salary Remaining : 218,817 $
    Morgan Rielly 925,000 $ (1)
    -Salary Remaining : 218,817 $
    Darnell Nurse 925,000 $ (2)
    -Salary Remaining : 218,817 $
    William Carrier 850,000 $ (2)
    -Salary Remaining : 201,075 $
    Chandler Stephenson 775,000 $ (1)
    -Salary Remaining : 183,333 $
    Michael Sgarbossa 665,500 $ (1)
    -Salary Remaining : 157,430 $
    Total Pro Players24
    Salary Commitment
    Year 2017 : 60,841,250 $
    Year 2018 : 34,562,500 $
    Year 2019 : 18,900,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 11,125,000 $
    Year 2018 : 4,625,000 $
    Year 2019 : 975,000 $
    Year 2020 : 0 $
    Salary Cap with 1 Way Contract
    Year 2017 : 60,841,250 $
    Year 2018 : 34,562,500 $
    Year 2019 : 18,900,000 $
    Year 2020 : 0 $

    Farm Players Salaries

    Jarred Tinordi 1,083,000 $ (1)
    Salary Remaining : 290,289 $
    Brenden Kichton 1,000,000 $ (1)
    Salary Remaining : 268,041 $
    Adam Clendening 1,000,000 $ (1)
    Salary Remaining : 268,041 $
    Tyler Biggs 1,000,000 $ (1)
    Salary Remaining : 268,041 $
    Joe Morrow 971,250 $ (1)
    Salary Remaining : 260,335 $
    Zach Fucale 971,250 $ (2)
    Salary Remaining : 260,335 $
    Samu Perhonen 971,250 $ (1)
    Salary Remaining : 260,335 $
    Zach Nastasiuk 925,000 $ (2)
    Salary Remaining : 247,938 $
    Eric Comrie 892,500 $ (2)
    Salary Remaining : 239,227 $
    Eric Cornel 850,000 $ (2)
    Salary Remaining : 227,835 $
    Brent Moran 850,000 $ (2)
    Salary Remaining : 227,835 $
    J.C. Lipon 775,000 $ (2)
    Salary Remaining : 207,732 $
    Cristoval Nieves 775,000 $ (1)
    Salary Remaining : 207,732 $
    Jonas Johansson 775,000 $ (3)
    Salary Remaining : 207,732 $
    Connor Chatham 775,000 $ (3)
    Salary Remaining : 207,732 $
    Ryan Fitzgerald 650,000 $ (2)
    Salary Remaining : 174,227 $
    Curtis Valk 650,000 $ (1)
    Salary Remaining : 174,227 $
    Daniel Moynihan 650,000 $ (3)
    Salary Remaining : 174,227 $
    Nick Moutrey 650,000 $ (2)
    Salary Remaining : 174,227 $
    Gustav Possler 575,000 $ (2)
    Salary Remaining : 154,124 $
    Trevor Carrick 575,000 $ (1)
    Salary Remaining : 154,124 $
    Mitch Slattery 575,000 $ (3)
    Salary Remaining : 154,124 $
    Kurt Etchegary 575,000 $ (2)
    Salary Remaining : 154,124 $
    James Melindy 575,000 $ (1)
    Salary Remaining : 154,124 $
    Kenton Helgesen 575,000 $ (1)
    Salary Remaining : 154,124 $
    Thomas Di Pauli 575,000 $ (1)
    Salary Remaining : 154,124 $
    Chris Calnan 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players27
    Salary Commitment
    Year 2017 : 20,814,250 $
    Year 2018 : 10,563,750 $
    Year 2019 : 2,775,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 15,025,000 $
    Year 2018 : 8,150,000 $
    Year 2019 : 2,300,000 $
    Year 2020 : 0 $


    Vancouver Canucks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRogers Arena
    Level 1: 6300 - 125 $ - 6 272 - 99,56%
    Level 2: 5350 - 80 $ - 5 057 - 94,52%
    Level 3: 3000 - 50 $ - 2 999 - 99,96%
    Level 4: 4150 - 40 $ - 3 766 - 90,74%
    Luxury : 1200 - 250 $ - 1 200 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 993 - 74,83%
    Farm Level 2: 2000 - 20 $ - 1 503 - 75,14%
    Farm Total Capacity :6000

    Income

    Home Games Left11
    Average Attendance - %19 294 - 96,47%
    Average Income per Game2,343,795 $
    Year to Date Revenue70,313,858 $
    Farm
    Home Games Left13
    Average Attendance - %4 496 - 74,94%
    Average Income per Game177,968 $
    Year to Date Revenue4,983,110 $

    Expense

    Pro Players Total Salaries68,351,558 $
    Farm Players Total Salaries16,833,398 $
    Coaches Total Salaries9,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses56,409,070 $
    Farm Year To Date Expenses14,875,200 $
    Pro Salary Cap To Date52,210,130 $
    Farm Salary Cap To Date12,313,378 $

    Estimate

    Pro Estimated Season Revenue25,781,748 $
    Farm Estimated Season Revenue2,313,587 $
    Pro Remaining Season Days44
    Pro Expenses Per Days397,051 $
    Pro Estimated Expenses17,470,244 $
    Farm Remaining Season Days52
    Farm Expenses Per Days104,811 $
    Farm Estimated Expenses5,450,172 $
    Estimated Season Expenses22,920,416 $
    Estimated Season Salary Cap68,379,294 $
    Estimate Under Maximum Salary Cap of 73,000,000 $4,620,706 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 14,379,294 $
    Current Bank Account15,124,809 $
    Projected Bank Account20,299,728 $

    Pro Players Salaries

    Jamie Benn 9,500,000 $ (5)
    -Salary Remaining : 2,247,312 $
    Mark Scheifele 6,125,000 $ (5)
    -Salary Remaining : 1,448,925 $
    Matt Duchene 6,000,000 $ (3)
    -Salary Remaining : 1,419,355 $
    Hampus Lindholm 5,713,415 $ (5)
    -Salary Remaining : 1,351,561 $
    Chris Kunitz 5,006,000 $ (2)
    -Salary Remaining : 1,184,215 $
    David Perron 4,500,000 $ (2)
    -Salary Remaining : 1,064,516 $
    Mats Zuccarello 4,500,000 $ (2)
    -Salary Remaining : 1,064,516 $
    John-Michael Liles 4,200,000 $ (1)
    -Salary Remaining : 993,548 $
    Mikhail Grabovski 4,200,000 $ (2)
    -Salary Remaining : 993,548 $
    Victor Hedman 4,000,000 $ (1)
    -Salary Remaining : 946,237 $
    Travis Hamonic 3,857,143 $ (2)
    -Salary Remaining : 912,442 $
    Riley Sheahan 2,075,000 $ (2)
    -Salary Remaining : 490,860 $
    Joel Edmundson 1,050,000 $ (2)
    -Salary Remaining : 248,387 $
    Jordan Nolan 950,000 $ (2)
    -Salary Remaining : 224,731 $
    Zach Hyman 925,000 $ (1)
    -Salary Remaining : 218,817 $
    Radek Faksa 925,000 $ (1)
    -Salary Remaining : 218,817 $
    Aaron Ekblad 925,000 $ (2)
    -Salary Remaining : 218,817 $
    Leon Draisaitl 925,000 $ (2)
    -Salary Remaining : 218,817 $
    Danny Taylor 850,000 $ (2)
    -Salary Remaining : 201,075 $
    Matt Murray 775,000 $ (1)
    -Salary Remaining : 183,333 $
    David Booth 700,000 $ (1)
    -Salary Remaining : 165,591 $
    Nikita Tryamkin 650,000 $ (2)
    -Salary Remaining : 153,763 $
    Total Pro Players22
    Salary Commitment
    Year 2017 : 68,351,558 $
    Year 2018 : 56,826,558 $
    Year 2019 : 27,338,415 $
    Year 2020 : 21,338,415 $
    Salary Average Commitment
    Year 2017 : 10,600,000 $
    Year 2018 : 7,500,000 $
    Year 2019 : 2,225,000 $
    Year 2020 : 1,725,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 68,351,558 $
    Year 2018 : 56,826,558 $
    Year 2019 : 27,338,415 $
    Year 2020 : 21,338,415 $

    Farm Players Salaries

    Edward Pasquale 983,981 $ (1)
    Salary Remaining : 263,747 $
    Roland McKeown 925,000 $ (3)
    Salary Remaining : 247,938 $
    Anthony DeAngelo 925,000 $ (3)
    Salary Remaining : 247,938 $
    Dillon Simpson 836,667 $ (1)
    Salary Remaining : 224,261 $
    Tim Schaller 787,500 $ (1)
    Salary Remaining : 211,082 $
    Keegan Lowe 775,250 $ (1)
    Salary Remaining : 207,799 $
    Adam Tambellini 775,000 $ (2)
    Salary Remaining : 207,732 $
    Stephen Silas 750,750 $ (2)
    Salary Remaining : 201,232 $
    Joseph Cramarossa 724,500 $ (1)
    Salary Remaining : 194,196 $
    Mason Geertsen 715,000 $ (2)
    Salary Remaining : 191,649 $
    Yannick Veilleux 708,750 $ (1)
    Salary Remaining : 189,974 $
    Alexandre Grenier 665,500 $ (1)
    Salary Remaining : 178,381 $
    Yan-Pavel Laplante 650,000 $ (2)
    Salary Remaining : 174,227 $
    Anton Slepyshev 650,000 $ (1)
    Salary Remaining : 174,227 $
    Patrick Koudys 635,250 $ (2)
    Salary Remaining : 170,273 $
    Philip Lane 635,250 $ (1)
    Salary Remaining : 170,273 $
    Andrey Makarov 605,000 $ (1)
    Salary Remaining : 162,165 $
    Anthony Camara 605,000 $ (1)
    Salary Remaining : 162,165 $
    Brennan Serville 605,000 $ (2)
    Salary Remaining : 162,165 $
    Nelson Nogier 575,000 $ (3)
    Salary Remaining : 154,124 $
    Tom Sestito 575,000 $ (1)
    Salary Remaining : 154,124 $
    Jeremy Gregoire 575,000 $ (2)
    Salary Remaining : 154,124 $
    Zack Phillips 575,000 $ (1)
    Salary Remaining : 154,124 $
    Daniel O'Regan 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players24
    Salary Commitment
    Year 2017 : 16,833,398 $
    Year 2018 : 7,206,000 $
    Year 2019 : 2,425,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 13,425,000 $
    Year 2018 : 5,600,000 $
    Year 2019 : 1,725,000 $
    Year 2020 : 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 $ - 4 965 - 99,31%
    Level 3: 2000 - 47 $ - 2 000 - 100,00%
    Level 4: 4000 - 24 $ - 3 990 - 99,76%
    Luxury : 1000 - 176 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 999 - 20 $ - 753 - 75,39%
    Farm Level 2: 999 - 10 $ - 742 - 74,31%
    Farm Total Capacity :1998

    Income

    Home Games Left11
    Average Attendance - %17 956 - 99,75%
    Average Income per Game1,840,819 $
    Year to Date Revenue55,224,562 $
    Farm
    Home Games Left15
    Average Attendance - %1 496 - 74,85%
    Average Income per Game29,682 $
    Year to Date Revenue771,725 $

    Expense

    Pro Players Total Salaries68,165,238 $
    Farm Players Total Salaries17,500,538 $
    Coaches Total Salaries3,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses53,921,678 $
    Farm Year To Date Expenses13,905,113 $
    Pro Salary Cap To Date52,471,148 $
    Farm Salary Cap To Date12,514,410 $

    Estimate

    Pro Estimated Season Revenue20,249,006 $
    Farm Estimated Season Revenue445,226 $
    Pro Remaining Season Days44
    Pro Expenses Per Days376,695 $
    Pro Estimated Expenses16,574,580 $
    Farm Remaining Season Days52
    Farm Expenses Per Days100,003 $
    Farm Estimated Expenses5,200,156 $
    Estimated Season Expenses21,774,736 $
    Estimated Season Salary Cap68,596,268 $
    Estimate Under Maximum Salary Cap of 73,000,000 $4,403,732 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 14,596,268 $
    Current Bank Account(2,274,949 $)
    Projected Bank Account(3,355,453 $)

    Pro Players Salaries

    Anze Kopitar 8,840,000 $ (5)
    -Salary Remaining : 2,091,183 $
    Corey Perry 8,625,000 $ (1)
    -Salary Remaining : 2,040,323 $
    Marc-Andre Fleury 8,000,000 $ (2)
    -Salary Remaining : 1,892,473 $
    Erik Johnson 4,875,000 $ (4)
    -Salary Remaining : 1,153,226 $
    Sam Gagner 4,800,000 $ (1)
    -Salary Remaining : 1,135,484 $
    Chris Tanev 4,450,000 $ (4)
    -Salary Remaining : 1,052,688 $
    Roman Josi 4,000,000 $ (2)
    -Salary Remaining : 946,237 $
    Mikkel Boedker 4,000,000 $ (4)
    -Salary Remaining : 946,237 $
    Michael Grabner 3,900,000 $ (3)
    -Salary Remaining : 922,581 $
    Erik Gudbranson 3,500,000 $ (1)
    -Salary Remaining : 827,957 $
    Sven Baertschi 1,850,000 $ (2)
    -Salary Remaining : 437,634 $
    Nate Thompson 1,725,000 $ (1)
    -Salary Remaining : 408,065 $
    Alexander Burmistrov 1,550,000 $ (1)
    -Salary Remaining : 366,667 $
    Jon Merrill 1,137,500 $ (1)
    -Salary Remaining : 269,086 $
    Alexander Petrovic 1,050,000 $ (1)
    -Salary Remaining : 248,387 $
    Richard Panik 1,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Oscar Lindberg 892,500 $ (1)
    -Salary Remaining : 211,129 $
    Klas Dahlbeck 854,450 $ (1)
    -Salary Remaining : 202,128 $
    Matt Nieto 813,750 $ (1)
    -Salary Remaining : 192,500 $
    Philipp Grubauer 813,750 $ (1)
    -Salary Remaining : 192,500 $
    Tom Kuhnhackl 788,288 $ (2)
    -Salary Remaining : 186,477 $
    Rod Pelley 700,000 $ (1)
    -Salary Remaining : 165,591 $
    Total Pro Players22
    Salary Commitment
    Year 2017 : 68,165,238 $
    Year 2018 : 40,703,288 $
    Year 2019 : 26,065,000 $
    Year 2020 : 22,165,000 $
    Salary Average Commitment
    Year 2017 : 8,675,000 $
    Year 2018 : 3,275,000 $
    Year 2019 : 2,200,000 $
    Year 2020 : 1,625,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 68,165,238 $
    Year 2018 : 40,703,288 $
    Year 2019 : 26,065,000 $
    Year 2020 : 22,165,000 $

    Farm Players Salaries

    Brian Gibbons 1,170,000 $ (3)
    Salary Remaining : 313,608 $
    Louis Domingue 1,050,000 $ (2)
    Salary Remaining : 281,443 $
    Patrik Nemeth 900,000 $ (1)
    Salary Remaining : 241,237 $
    Tim Bozon 892,500 $ (1)
    Salary Remaining : 239,227 $
    Mackenzie Blackwood 850,000 $ (1)
    Salary Remaining : 227,835 $
    Xavier Ouellet 813,750 $ (1)
    Salary Remaining : 218,119 $
    Brandon Burlon 788,288 $ (1)
    Salary Remaining : 211,294 $
    Mikhail Stefanovich 750,000 $ (2)
    Salary Remaining : 201,031 $
    Jeremy Smith 750,000 $ (2)
    Salary Remaining : 201,031 $
    Joe Devin 700,000 $ (2)
    Salary Remaining : 187,629 $
    David Ling 700,000 $ (2)
    Salary Remaining : 187,629 $
    Bobby Farnham 700,000 $ (2)
    Salary Remaining : 187,629 $
    Alden Hirschfeld 700,000 $ (2)
    Salary Remaining : 187,629 $
    Fredrik Claesson 700,000 $ (1)
    Salary Remaining : 187,629 $
    Garrett Mitchell 695,750 $ (1)
    Salary Remaining : 186,490 $
    Noah Rod 650,000 $ (3)
    Salary Remaining : 174,227 $
    Gabriel Dumont 635,250 $ (1)
    Salary Remaining : 170,273 $
    Martin Gernat 605,000 $ (1)
    Salary Remaining : 162,165 $
    Matej Stransky 575,000 $ (1)
    Salary Remaining : 154,124 $
    Andrei Mironov 575,000 $ (2)
    Salary Remaining : 154,124 $
    Barry Goers 575,000 $ (3)
    Salary Remaining : 154,124 $
    Jared Hauf 575,000 $ (2)
    Salary Remaining : 154,124 $
    Julien Pelletier 575,000 $ (3)
    Salary Remaining : 154,124 $
    Kyle Bushee 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players24
    Salary Commitment
    Year 2017 : 17,500,538 $
    Year 2018 : 9,620,000 $
    Year 2019 : 2,970,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 10,875,000 $
    Year 2018 : 6,500,000 $
    Year 2019 : 2,125,000 $
    Year 2020 : 0 $


    Washington Capitals


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameVerizon Center
    Level 1: 7250 - 154 $ - 5 152 - 71,06%
    Level 2: 6050 - 105 $ - 4 016 - 66,38%
    Level 3: 3600 - 66 $ - 3 196 - 88,78%
    Level 4: 4100 - 50 $ - 2 895 - 70,61%
    Luxury : 3000 - 325 $ - 1 680 - 56,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 2 960 - 74,01%
    Farm Level 2: 2000 - 10 $ - 1 448 - 72,40%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %16 940 - 70,58%
    Average Income per Game2,773,046 $
    Year to Date Revenue85,964,439 $
    Farm
    Home Games Left13
    Average Attendance - %4 408 - 73,47%
    Average Income per Game136,345 $
    Year to Date Revenue3,817,663 $

    Expense

    Pro Players Total Salaries72,834,296 $
    Farm Players Total Salaries29,770,026 $
    Coaches Total Salaries8,475,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses58,007,203 $
    Farm Year To Date Expenses25,372,492 $
    Pro Salary Cap To Date54,410,101 $
    Farm Salary Cap To Date21,511,475 $

    Estimate

    Pro Estimated Season Revenue27,730,464 $
    Farm Estimated Season Revenue1,772,486 $
    Pro Remaining Season Days44
    Pro Expenses Per Days408,787 $
    Pro Estimated Expenses17,986,628 $
    Farm Remaining Season Days52
    Farm Expenses Per Days180,644 $
    Farm Estimated Expenses9,393,488 $
    Estimated Season Expenses27,380,116 $
    Estimated Season Salary Cap71,639,709 $
    Estimate Under Maximum Salary Cap of 73,000,000 $1,360,291 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 17,639,709 $
    Current Bank Account129,882,147 $
    Projected Bank Account132,004,981 $

    Pro Players Salaries

    Jonathan Toews 10,500,000 $ (3)
    -Salary Remaining : 2,483,871 $
    Alexander Ovechkin 9,538,463 $ (2)
    -Salary Remaining : 2,256,411 $
    Brent Seabrook 6,875,000 $ (2)
    -Salary Remaining : 1,626,344 $
    Henrik Zetterberg 6,083,333 $ (1)
    -Salary Remaining : 1,439,068 $
    Jonathan Quick 5,800,000 $ (1)
    -Salary Remaining : 1,372,043 $
    Brayden Schenn 5,125,000 $ (4)
    -Salary Remaining : 1,212,366 $
    James Neal 5,000,000 $ (2)
    -Salary Remaining : 1,182,796 $
    Kyle Palmieri 4,650,000 $ (5)
    -Salary Remaining : 1,100,000 $
    Alexander Killorn 4,450,000 $ (5)
    -Salary Remaining : 1,052,688 $
    Charlie Coyle 3,200,000 $ (2)
    -Salary Remaining : 756,989 $
    Evgeny Kuznetsov 3,000,000 $ (1)
    -Salary Remaining : 709,677 $
    Dominic Moore 1,800,000 $ (1)
    -Salary Remaining : 425,806 $
    Chad Johnson 1,200,000 $ (1)
    -Salary Remaining : 283,871 $
    Riley Nash 1,150,000 $ (2)
    -Salary Remaining : 272,043 $
    Matt Hunwick 920,000 $ (2)
    -Salary Remaining : 217,634 $
    Brady Skjei 850,000 $ (1)
    -Salary Remaining : 201,075 $
    Jaccob Slavin 742,500 $ (2)
    -Salary Remaining : 175,645 $
    Christian Folin 725,000 $ (1)
    -Salary Remaining : 171,505 $
    Brandon Montour 650,000 $ (1)
    -Salary Remaining : 153,763 $
    Dennis Rasmussen 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Total Pro Players20
    Salary Commitment
    Year 2017 : 72,834,296 $
    Year 2018 : 52,150,963 $
    Year 2019 : 24,725,000 $
    Year 2020 : 14,225,000 $
    Salary Average Commitment
    Year 2017 : 5,975,000 $
    Year 2018 : 2,975,000 $
    Year 2019 : 1,500,000 $
    Year 2020 : 1,000,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 72,834,296 $
    Year 2018 : 52,150,963 $
    Year 2019 : 24,725,000 $
    Year 2020 : 14,225,000 $

    Farm Players Salaries

    Andrew MacDonald 5,000,000 $ (2)
    Salary Remaining : 1,340,206 $
    Jakub Kindl 2,400,000 $ (1)
    Salary Remaining : 643,299 $
    Matej Machovsky 1,775,000 $ (1)
    Salary Remaining : 475,773 $
    Markus Hannikainen 1,750,000 $ (2)
    Salary Remaining : 469,072 $
    Evan Rodrigues 1,575,000 $ (2)
    Salary Remaining : 422,165 $
    Blake Pietila 1,425,000 $ (1)
    Salary Remaining : 381,959 $
    Tucker Poolman 1,225,000 $ (2)
    Salary Remaining : 328,351 $
    Brendan Perlini 925,000 $ (1)
    Salary Remaining : 247,938 $
    Timo Meier 925,000 $ (3)
    Salary Remaining : 247,938 $
    Tyler Gaudet 925,000 $ (1)
    Salary Remaining : 247,938 $
    Kevin Czuczman 918,750 $ (1)
    Salary Remaining : 246,263 $
    Jonas Siegenthaler 850,000 $ (1)
    Salary Remaining : 227,835 $
    Josh Jacobs 850,000 $ (3)
    Salary Remaining : 227,835 $
    Joonas Korpisalo 813,750 $ (1)
    Salary Remaining : 218,119 $
    Gemel Smith 813,750 $ (1)
    Salary Remaining : 218,119 $
    Nick Jensen 812,500 $ (3)
    Salary Remaining : 217,784 $
    Tristan Jarry 775,000 $ (1)
    Salary Remaining : 207,732 $
    Corey Tropp 698,775 $ (2)
    Salary Remaining : 187,301 $
    Jujhar Khaira 650,000 $ (1)
    Salary Remaining : 174,227 $
    Chris Wagner 637,500 $ (1)
    Salary Remaining : 170,876 $
    Ken Appleby 575,000 $ (2)
    Salary Remaining : 154,124 $
    Philip Holm 575,000 $ (1)
    Salary Remaining : 154,124 $
    Patrick Russell 575,000 $ (2)
    Salary Remaining : 154,124 $
    Dominik Simon 575,000 $ (2)
    Salary Remaining : 154,124 $
    Kevin Rooney 575,000 $ (1)
    Salary Remaining : 154,124 $
    Henrik Haapala 575,000 $ (2)
    Salary Remaining : 154,124 $
    Oscar Fantenberg 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players27
    Salary Commitment
    Year 2017 : 29,770,025 $
    Year 2018 : 15,136,275 $
    Year 2019 : 2,587,500 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 14,250,000 $
    Year 2018 : 6,625,000 $
    Year 2019 : 2,100,000 $
    Year 2020 : 0 $


    Winnipeg Jets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMTS Centre
    Level 1: 7667 - 180 $ - 4 688 - 61,14%
    Level 2: 6389 - 120 $ - 3 835 - 60,02%
    Level 3: 4555 - 95 $ - 2 733 - 60,00%
    Level 4: 4111 - 70 $ - 2 467 - 60,01%
    Luxury : 1278 - 365 $ - 1 199 - 93,80%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 25 $ - 4 906 - 75,47%
    Farm Level 2: 3500 - 11 $ - 2 602 - 74,33%
    Farm Total Capacity :10000

    Income

    Home Games Left10
    Average Attendance - %14 921 - 62,17%
    Average Income per Game2,847,698 $
    Year to Date Revenue88,278,633 $
    Farm
    Home Games Left15
    Average Attendance - %7 507 - 75,07%
    Average Income per Game199,658 $
    Year to Date Revenue5,191,104 $

    Expense

    Pro Players Total Salaries77,930,143 $
    Farm Players Total Salaries22,343,976 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses55,664,189 $
    Farm Year To Date Expenses18,900,984 $
    Pro Salary Cap To Date50,882,097 $
    Farm Salary Cap To Date17,729,904 $

    Estimate

    Pro Estimated Season Revenue28,476,978 $
    Farm Estimated Season Revenue2,994,868 $
    Pro Remaining Season Days44
    Pro Expenses Per Days443,710 $
    Pro Estimated Expenses19,523,240 $
    Farm Remaining Season Days52
    Farm Expenses Per Days123,423 $
    Farm Estimated Expenses6,417,996 $
    Estimated Season Expenses25,941,236 $
    Estimated Season Salary Cap69,098,361 $
    Estimate Under Maximum Salary Cap of 73,000,000 $3,901,639 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 15,098,361 $
    Current Bank Account197,509,924 $
    Projected Bank Account203,040,534 $

    Pro Players Salaries

    Zdeno Chara 9,750,000 $ (1)
    -Salary Remaining : 2,306,452 $
    Evgeni Malkin 9,500,000 $ (1)
    -Salary Remaining : 2,247,312 $
    Shea Weber 7,857,143 $ (1)
    -Salary Remaining : 1,858,679 $
    Braden Holtby 6,100,000 $ (4)
    -Salary Remaining : 1,443,011 $
    Brandon Dubinsky 6,025,000 $ (1)
    -Salary Remaining : 1,425,269 $
    Dan Hamhuis 5,850,000 $ (1)
    -Salary Remaining : 1,383,871 $
    Tyler Seguin 5,750,000 $ (2)
    -Salary Remaining : 1,360,215 $
    Jeff Carter 5,273,000 $ (3)
    -Salary Remaining : 1,247,376 $
    Francois Beauchemin 4,500,000 $ (1)
    -Salary Remaining : 1,064,516 $
    Braydon Coburn 4,500,000 $ (1)
    -Salary Remaining : 1,064,516 $
    Leo Komarov 2,950,000 $ (1)
    -Salary Remaining : 697,849 $
    Derek MacKenzie 1,500,000 $ (1)
    -Salary Remaining : 354,839 $
    Pierre-Alexandre Parenteau 1,150,000 $ (1)
    -Salary Remaining : 272,043 $
    Michal Rozsival 1,100,000 $ (1)
    -Salary Remaining : 260,215 $
    Valeri Nichushkin 925,000 $ (2)
    -Salary Remaining : 218,817 $
    Rasmus Ristolainen 925,000 $ (2)
    -Salary Remaining : 218,817 $
    Dylan Larkin 925,000 $ (2)
    -Salary Remaining : 218,817 $
    Ilya Samsonov 925,000 $ (2)
    -Salary Remaining : 218,817 $
    Filip Forsberg (Out of Payroll) 925,000 $ (1)
    -Salary Remaining : 218,817 $
    Tomas Hertl 925,000 $ (1)
    -Salary Remaining : 218,817 $
    Tom Kostopoulos 575,000 $ (1)
    -Salary Remaining : 136,022 $
    Total Pro Players21
    Salary Commitment
    Year 2017 : 77,930,143 $
    Year 2018 : 20,823,000 $
    Year 2019 : 11,373,000 $
    Year 2020 : 6,100,000 $
    Salary Average Commitment
    Year 2017 : 8,850,000 $
    Year 2018 : 2,425,000 $
    Year 2019 : 0 $
    Year 2020 : 0 $
    Salary Cap with 1 Way Contract
    Year 2017 : 77,930,143 $
    Year 2018 : 20,823,000 $
    Year 2019 : 11,373,000 $
    Year 2020 : 6,100,000 $

    Farm Players Salaries

    Jordan Caron 1,000,000 $ (1)
    Salary Remaining : 268,041 $
    Jake Oettinger 925,000 $ (3)
    Salary Remaining : 247,938 $
    Nikita Zadorov 925,000 $ (2)
    Salary Remaining : 247,938 $
    Michael Dal Colle 925,000 $ (3)
    Salary Remaining : 247,938 $
    Max Friberg 892,500 $ (1)
    Salary Remaining : 239,227 $
    Mark Alt 854,438 $ (1)
    Salary Remaining : 229,025 $
    Josh Morrissey 850,000 $ (2)
    Salary Remaining : 227,835 $
    Libor Hajek 850,000 $ (2)
    Salary Remaining : 227,835 $
    Madison Bowey 850,000 $ (2)
    Salary Remaining : 227,835 $
    Michael Sdao 825,000 $ (2)
    Salary Remaining : 221,134 $
    Lucas Lessio 813,750 $ (1)
    Salary Remaining : 218,119 $
    Cameron Gaunce 788,288 $ (1)
    Salary Remaining : 211,294 $
    Daniel Vladar 775,000 $ (1)
    Salary Remaining : 207,732 $
    Kellen Jones 660,000 $ (2)
    Salary Remaining : 176,907 $
    Nic Dowd 610,000 $ (1)
    Salary Remaining : 163,505 $
    Zack Stortini 600,000 $ (2)
    Salary Remaining : 160,825 $
    Kyle Wood 575,000 $ (3)
    Salary Remaining : 154,124 $
    Ben Holmstrom 575,000 $ (2)
    Salary Remaining : 154,124 $
    Nick Tarnasky 575,000 $ (2)
    Salary Remaining : 154,124 $
    Sam Herr 575,000 $ (1)
    Salary Remaining : 154,124 $
    Peter Stoykewych 575,000 $ (1)
    Salary Remaining : 154,124 $
    Nick Seeler 575,000 $ (1)
    Salary Remaining : 154,124 $
    Stephon Williams 575,000 $ (1)
    Salary Remaining : 154,124 $
    Mac Carruth 575,000 $ (1)
    Salary Remaining : 154,124 $
    Travis St. Denis 575,000 $ (1)
    Salary Remaining : 154,124 $
    Jimmy Oligny 575,000 $ (1)
    Salary Remaining : 154,124 $
    Cole Bardreau 575,000 $ (1)
    Salary Remaining : 154,124 $
    Brett Findlay 575,000 $ (1)
    Salary Remaining : 154,124 $
    Steve Michalek 575,000 $ (1)
    Salary Remaining : 154,124 $
    Ethan Prow 575,000 $ (1)
    Salary Remaining : 154,124 $
    David Broll 575,000 $ (1)
    Salary Remaining : 154,124 $
    Colin Blackwell 575,000 $ (1)
    Salary Remaining : 154,124 $
    Total Farm Players32
    Salary Commitment
    Year 2017 : 22,343,976 $
    Year 2018 : 9,185,000 $
    Year 2019 : 2,425,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 16,875,000 $
    Year 2018 : 6,700,000 $
    Year 2019 : 1,725,000 $
    Year 2020 : 0 $

    Salary Cap Centrale

    Team

    Current Fund

    Estimated Season Salary Cap

    Under Maximum of
    73,000,000 $

    Over Minimum of
    54,000,000 $

    Pro Players

    Farm Players

    Total Players

    Anaheim Ducks 70,886,051 $ 70,606,239 $ 2,393,761 $ 16,606,239 $ 223254
    Arizona Coyotes 102,316,492 $ 70,201,755 $ 2,798,245 $ 16,201,755 $ 203454
    Boston Bruins 237,641,059 $ 70,208,398 $ 2,791,602 $ 16,208,398 $ 213152
    Buffalo Sabres 60,635,233 $ 72,458,246 $ 541,754 $ 18,458,246 $ 232649
    Calgary Flames 157,018,696 $ 61,784,347 $ 11,215,653 $ 7,784,347 $ 252752
    Carolina Hurricanes 81,779,760 $ 65,056,355 $ 7,943,645 $ 11,056,355 $ 252348
    Chicago Blackhawks 153,126,179 $ 72,901,817 $ 98,183 $ 18,901,817 $ 232649
    Colorado Avalanche 185,704,723 $ 62,741,966 $ 10,258,034 $ 8,741,966 $ 212647
    Columbus Blue Jackets 79,158,625 $ 64,051,557 $ 8,948,443 $ 10,051,557 $ 212546
    Dallas Stars 33,998,631 $ 72,411,181 $ 588,819 $ 18,411,181 $ 202646
    Detroit Red Wings 30,888,214 $ 72,103,577 $ 896,423 $ 18,103,577 $ 232447
    Edmonton Oilers 52,209,917 $ 67,026,520 $ 5,973,480 $ 13,026,520 $ 272249
    Florida Panthers 28,848,112 $ 65,661,227 $ 7,338,773 $ 11,661,227 $ 213152
    Los Angeles Kings 80,667,565 $ 69,320,091 $ 3,679,909 $ 15,320,091 $ 232346
    Minnesota Wild 47,899,802 $ 55,614,842 $ 17,385,158 $ 1,614,842 $ 232447
    Montreal Canadiens 223,434,621 $ 72,208,219 $ 791,781 $ 18,208,219 $ 202949
    Nashville Predators 40,154,892 $ 72,465,005 $ 534,995 $ 18,465,005 $ 212849
    New Jersey Devils 5,390,490 $ 69,545,282 $ 3,454,718 $ 15,545,282 $ 222951
    New York Islanders 17,043,929 $ 62,379,659 $ 10,620,341 $ 8,379,659 $ 233053
    New York Rangers 111,425,148 $ 72,198,572 $ 801,428 $ 18,198,572 $ 232851
    Ottawa Senators 178,784,121 $ 69,281,857 $ 3,718,143 $ 15,281,857 $ 243155
    Philadelphia Flyers 20,774,910 $ 70,829,443 $ 2,170,557 $ 16,829,443 $ 232245
    Pittsburgh Penguins 122,552,395 $ 64,505,475 $ 8,494,525 $ 10,505,475 $ 223153
    San Jose Sharks 54,415,984 $ 71,010,414 $ 1,989,586 $ 17,010,414 $ 203252
    St.Louis Blues 40,229,674 $ 72,594,173 $ 405,827 $ 18,594,173 $ 202747
    Tampa Bay Lightning 33,777,541 $ 69,958,717 $ 3,041,283 $ 15,958,717 $ 222951
    Toronto Maple Leafs 50,968,053 $ 59,764,919 $ 13,235,081 $ 5,764,919 $ 242751
    Vancouver Canucks 15,124,809 $ 68,379,294 $ 4,620,706 $ 14,379,294 $ 222446
    Vegas Golden Knights (2,274,949 $) 68,596,268 $ 4,403,732 $ 14,596,268 $ 222446
    Washington Capitals 129,882,147 $ 71,639,709 $ 1,360,291 $ 17,639,709 $ 202747
    Winnipeg Jets 197,509,924 $ 69,098,361 $ 3,901,639 $ 15,098,361 $ 213253