AHSQ - Ligue de hockey simulé

Finances

  • Division Atlantique
    Division Métropolitaine
    Division Pacifique
    Division Centrale


    Anaheim Ducks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameHonda Center
    Level 1: 6000 - 121 $ - 6 000 - 100,00%
    Level 2: 5000 - 80 $ - 4 968 - 99,35%
    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 $ - 2 701 - 67,53%
    Farm Level 2: 2000 - 23 $ - 1 573 - 78,65%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %17 968 - 99,82%
    Average Income per Game1,984,785 $
    Year to Date Revenue7,939,140 $
    Farm
    Home Games Left40
    Average Attendance - %4 274 - 71,23%
    Average Income per Game143,424 $
    Year to Date Revenue143,424 $

    Expense

    Pro Players Total Salaries78,625,833 $
    Farm Players Total Salaries18,798,848 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,871,313 $
    Farm Year To Date Expenses1,982,688 $
    Pro Salary Cap To Date7,000,346 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue73,437,045 $
    Farm Estimated Season Revenue5,736,960 $
    Pro Remaining Season Days168
    Pro Expenses Per Days446,913 $
    Pro Estimated Expenses75,081,384 $
    Farm Remaining Season Days168
    Farm Expenses Per Days108,596 $
    Farm Estimated Expenses18,244,128 $
    Estimated Season Expenses93,325,512 $
    Estimated Season Salary Cap69,888,122 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,611,878 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,088,122 $
    Current Bank Account75,127,270 $
    Projected Bank Account60,975,763 $

    Pro Players Salaries

    Ben Bishop 9,000,000 $ (1)
    -Salary Remaining : 8,129,032 $
    P.K. Subban (Out of Payroll) 9,000,000 $ (1)
    -Salary Remaining : 8,129,032 $
    Sidney Crosby 8,700,000 $ (1)
    -Salary Remaining : 7,858,065 $
    Alexander Radulov 7,300,000 $ (1)
    -Salary Remaining : 6,593,548 $
    Jonathan Drouin 5,500,000 $ (4)
    -Salary Remaining : 4,967,742 $
    Michael Matheson 4,875,000 $ (5)
    -Salary Remaining : 4,403,226 $
    Andrew Cogliano 4,500,000 $ (1)
    -Salary Remaining : 4,064,516 $
    Darren Helm 4,000,000 $ (3)
    -Salary Remaining : 3,612,903 $
    Dan Hamhuis 4,000,000 $ (3)
    -Salary Remaining : 3,612,903 $
    Jordie Benn 3,800,000 $ (2)
    -Salary Remaining : 3,432,258 $
    Phillip Danault 3,083,333 $ (3)
    -Salary Remaining : 2,784,946 $
    Aaron Dell 3,000,000 $ (4)
    -Salary Remaining : 2,709,677 $
    Adam McQuaid 2,750,000 $ (3)
    -Salary Remaining : 2,483,871 $
    Jordan Martinook 1,800,000 $ (1)
    -Salary Remaining : 1,625,806 $
    Brett Connolly 1,500,000 $ (1)
    -Salary Remaining : 1,354,839 $
    Cory Conacher 1,300,000 $ (4)
    -Salary Remaining : 1,174,194 $
    Martin Marincin 1,250,000 $ (1)
    -Salary Remaining : 1,129,032 $
    Adam Erne 971,250 $ (1)
    -Salary Remaining : 877,258 $
    Frederik Gauthier 971,250 $ (1)
    -Salary Remaining : 877,258 $
    Josh Archibald 675,000 $ (1)
    -Salary Remaining : 609,677 $
    Philippe Myers 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 78,625,833 $
    Year 2020 : 32,308,333 $
    Year 2021 : 28,508,333 $
    Year 2022 : 14,675,000 $
    Salary Average Commitment
    Year 2019 : 12,875,000 $
    Year 2020 : 6,050,000 $
    Year 2021 : 5,475,000 $
    Year 2022 : 2,875,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 78,625,833 $
    Year 2020 : 32,308,333 $
    Year 2021 : 28,508,333 $
    Year 2022 : 14,675,000 $

    Farm Players Salaries

    Nicolas Kerdiles 937,125 $ (1)
    Salary Remaining : 846,435 $
    Mason McDonald 925,000 $ (1)
    Salary Remaining : 835,484 $
    Callum Booth 925,000 $ (2)
    Salary Remaining : 835,484 $
    Laurent Dauphin 892,500 $ (2)
    Salary Remaining : 806,129 $
    Ryan Culkin 854,438 $ (1)
    Salary Remaining : 771,750 $
    Nick Sorensen 813,750 $ (1)
    Salary Remaining : 735,000 $
    Marc-Olivier Roy 813,750 $ (1)
    Salary Remaining : 735,000 $
    Jordan Szwarz 781,035 $ (1)
    Salary Remaining : 705,451 $
    Nicholas Caamano 775,000 $ (3)
    Salary Remaining : 700,000 $
    Connor Ingram 775,000 $ (2)
    Salary Remaining : 700,000 $
    Felix Girard 750,750 $ (1)
    Salary Remaining : 678,097 $
    Jordan Murray 750,500 $ (3)
    Salary Remaining : 677,871 $
    Josiah Didier 750,000 $ (2)
    Salary Remaining : 677,419 $
    Doyle Somerby 725,000 $ (1)
    Salary Remaining : 654,839 $
    Daniel Walcott 715,000 $ (1)
    Salary Remaining : 645,806 $
    Hampus Melen 715,000 $ (2)
    Salary Remaining : 645,806 $
    Graham McPhee 700,000 $ (3)
    Salary Remaining : 632,258 $
    Adam Ollas Mattsson 650,000 $ (1)
    Salary Remaining : 587,097 $
    Auguste Impose 650,000 $ (2)
    Salary Remaining : 587,097 $
    Matthew Boucher 650,000 $ (3)
    Salary Remaining : 587,097 $
    Keegan Iverson 650,000 $ (1)
    Salary Remaining : 587,097 $
    Alexander Peters 650,000 $ (1)
    Salary Remaining : 587,097 $
    Cody Donaghey 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jeremiah Addison 650,000 $ (2)
    Salary Remaining : 587,097 $
    Dmytro Timashov 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 18,798,848 $
    Year 2020 : 8,883,000 $
    Year 2021 : 2,875,500 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 15,500,000 $
    Year 2020 : 7,800,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    Arizona Coyotes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameGila River Arena
    Level 1: 6000 - 140 $ - 6 000 - 100,00%
    Level 2: 5000 - 90 $ - 4 986 - 99,72%
    Level 3: 2700 - 70 $ - 2 700 - 100,00%
    Level 4: 3300 - 50 $ - 2 903 - 87,95%
    Luxury : 1000 - 290 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 39 $ - 3 191 - 79,76%
    Farm Level 2: 2000 - 9 $ - 1 503 - 75,13%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %17 588 - 97,71%
    Average Income per Game2,199,769 $
    Year to Date Revenue8,799,075 $
    Farm
    Home Games Left39
    Average Attendance - %4 693 - 78,22%
    Average Income per Game195,892 $
    Year to Date Revenue391,783 $

    Expense

    Pro Players Total Salaries71,940,502 $
    Farm Players Total Salaries23,203,874 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,464,087 $
    Farm Year To Date Expenses2,302,502 $
    Pro Salary Cap To Date7,076,995 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue81,391,444 $
    Farm Estimated Season Revenue7,639,768 $
    Pro Remaining Season Days168
    Pro Expenses Per Days408,282 $
    Pro Estimated Expenses68,591,376 $
    Farm Remaining Season Days168
    Farm Expenses Per Days134,967 $
    Farm Estimated Expenses22,674,456 $
    Estimated Season Expenses91,265,832 $
    Estimated Season Salary Cap72,055,531 $
    Estimate Under Maximum Salary Cap of 79,500,000 $7,444,469 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 13,255,531 $
    Current Bank Account131,705,333 $
    Projected Bank Account129,470,713 $

    Pro Players Salaries

    Claude Giroux 8,275,000 $ (1)
    -Salary Remaining : 7,474,194 $
    Alex Pietrangelo 6,500,000 $ (2)
    -Salary Remaining : 5,870,968 $
    Jordan Staal 6,000,000 $ (2)
    -Salary Remaining : 5,419,355 $
    T.J. Oshie 5,750,000 $ (1)
    -Salary Remaining : 5,193,548 $
    Mike Smith 5,700,000 $ (1)
    -Salary Remaining : 5,148,387 $
    Jacob Trouba 5,500,000 $ (1)
    -Salary Remaining : 4,967,742 $
    Nick Leddy 5,500,000 $ (2)
    -Salary Remaining : 4,967,742 $
    Kris Russell 5,200,000 $ (2)
    -Salary Remaining : 4,696,774 $
    Gustav Nyquist 4,750,000 $ (1)
    -Salary Remaining : 4,290,323 $
    Marcus Johansson 4,583,333 $ (1)
    -Salary Remaining : 4,139,785 $
    Petr Mrazek 4,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Andre Burakovsky 3,000,000 $ (1)
    -Salary Remaining : 2,709,677 $
    Chris Terry 1,150,000 $ (1)
    -Salary Remaining : 1,038,710 $
    Tyler Pitlick 1,000,000 $ (2)
    -Salary Remaining : 903,226 $
    Jake Virtanen 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Joel Eriksson Ek 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Kevin Fiala 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Nick Jensen 812,500 $ (1)
    -Salary Remaining : 733,871 $
    Kevin Gravel 735,919 $ (1)
    -Salary Remaining : 664,701 $
    Oskar Sundqvist 708,750 $ (1)
    -Salary Remaining : 640,161 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 71,940,502 $
    Year 2020 : 25,125,000 $
    Year 2021 : 0 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 9,975,000 $
    Year 2020 : 2,350,000 $
    Year 2021 : 0 $
    Year 2022 : 0 $
    Salary Cap with 1 Way Contract
    Year 2019 : 71,940,502 $
    Year 2020 : 25,125,000 $
    Year 2021 : 0 $
    Year 2022 : 0 $

    Farm Players Salaries

    Mike Condon 2,400,000 $ (2)
    Salary Remaining : 2,167,742 $
    Brian Lashoff 992,000 $ (1)
    Salary Remaining : 896,000 $
    Hunter Shinkaruk 971,250 $ (1)
    Salary Remaining : 877,258 $
    Kerby Rychel 971,250 $ (1)
    Salary Remaining : 877,258 $
    Griffin Reinhart 971,250 $ (1)
    Salary Remaining : 877,258 $
    Jake Bean 925,000 $ (3)
    Salary Remaining : 835,484 $
    Brent Moran 892,500 $ (2)
    Salary Remaining : 806,129 $
    Hudson Fasching 874,125 $ (1)
    Salary Remaining : 789,532 $
    Robin Kovacs 850,000 $ (2)
    Salary Remaining : 767,742 $
    Turner Elson 825,000 $ (2)
    Salary Remaining : 745,161 $
    Marko Dano 813,750 $ (1)
    Salary Remaining : 735,000 $
    Ethan Prow 792,750 $ (1)
    Salary Remaining : 716,032 $
    Gerry Fitzgerald 787,500 $ (2)
    Salary Remaining : 711,290 $
    Ryan Scarfo 787,500 $ (2)
    Salary Remaining : 711,290 $
    Tim Gettinger 775,000 $ (3)
    Salary Remaining : 700,000 $
    Jack Kopacka 775,000 $ (3)
    Salary Remaining : 700,000 $
    Erik Foley 775,000 $ (2)
    Salary Remaining : 700,000 $
    Nikita Jevpalovs 775,000 $ (1)
    Salary Remaining : 700,000 $
    Erik Burgdoerfer 750,000 $ (1)
    Salary Remaining : 677,419 $
    Jake Paterson 750,000 $ (1)
    Salary Remaining : 677,419 $
    Michael Paliotta 700,000 $ (1)
    Salary Remaining : 632,258 $
    Matthew Ford 700,000 $ (1)
    Salary Remaining : 632,258 $
    Kevin Lynch 700,000 $ (1)
    Salary Remaining : 632,258 $
    Kevin Czuczman 700,000 $ (1)
    Salary Remaining : 632,258 $
    Jordan Henry 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ben Street 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jack Sadek 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 23,203,875 $
    Year 2020 : 10,442,500 $
    Year 2021 : 2,475,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,325,000 $
    Year 2020 : 7,075,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    Boston Bruins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameTD Garden
    Level 1: 7667 - 130 $ - 6 855 - 89,41%
    Level 2: 6389 - 100 $ - 4 816 - 75,37%
    Level 3: 3450 - 70 $ - 3 210 - 93,05%
    Level 4: 4216 - 40 $ - 3 597 - 85,32%
    Luxury : 1278 - 350 $ - 1 237 - 96,82%
    Total Capacity :23000
    Farm
    Farm Level 1: 7000 - 45 $ - 5 149 - 73,55%
    Farm Level 2: 1000 - 12 $ - 767 - 76,65%
    Farm Total Capacity :8000

    Income

    Home Games Left38
    Average Attendance - %19 715 - 85,72%
    Average Income per Game2,500,545 $
    Year to Date Revenue7,501,634 $
    Farm
    Home Games Left37
    Average Attendance - %5 915 - 73,94%
    Average Income per Game342,050 $
    Year to Date Revenue1,368,200 $

    Expense

    Pro Players Total Salaries70,669,263 $
    Farm Players Total Salaries27,600,750 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,891,921 $
    Farm Year To Date Expenses2,817,405 $
    Pro Salary Cap To Date7,514,507 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue95,020,697 $
    Farm Estimated Season Revenue12,655,850 $
    Pro Remaining Season Days168
    Pro Expenses Per Days400,910 $
    Pro Estimated Expenses67,352,880 $
    Farm Remaining Season Days168
    Farm Expenses Per Days159,144 $
    Farm Estimated Expenses26,736,192 $
    Estimated Season Expenses94,089,072 $
    Estimated Season Salary Cap71,344,763 $
    Estimate Under Maximum Salary Cap of 79,500,000 $8,155,237 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 12,544,763 $
    Current Bank Account290,473,903 $
    Projected Bank Account304,061,378 $

    Pro Players Salaries

    Mark Stone 9,500,000 $ (5)
    -Salary Remaining : 8,580,645 $
    Ryan Johansen 8,000,000 $ (1)
    -Salary Remaining : 7,225,806 $
    Patrice Bergeron (Out of Payroll) 6,875,000 $ (1)
    -Salary Remaining : 6,209,677 $
    Torey Krug 5,250,000 $ (2)
    -Salary Remaining : 4,741,935 $
    Jared Spurgeon 5,187,500 $ (2)
    -Salary Remaining : 4,685,484 $
    Yanni Gourde 5,166,666 $ (5)
    -Salary Remaining : 4,666,666 $
    Frederik Andersen 5,000,000 $ (3)
    -Salary Remaining : 4,516,129 $
    Ryan McDonagh 4,700,000 $ (1)
    -Salary Remaining : 4,245,161 $
    Michael Frolik 4,300,000 $ (1)
    -Salary Remaining : 3,883,871 $
    John Klingberg 4,250,000 $ (3)
    -Salary Remaining : 3,838,710 $
    Rickard Rakell 3,853,672 $ (3)
    -Salary Remaining : 3,480,736 $
    Anders Lee 3,750,000 $ (1)
    -Salary Remaining : 3,387,097 $
    Erik Haula 2,750,000 $ (2)
    -Salary Remaining : 2,483,871 $
    Mattias Janmark 2,300,000 $ (1)
    -Salary Remaining : 2,077,419 $
    Ryan Pulock 2,000,000 $ (2)
    -Salary Remaining : 1,806,452 $
    Nick Ritchie 1,498,925 $ (3)
    -Salary Remaining : 1,353,868 $
    Tomas Nosek 962,500 $ (1)
    -Salary Remaining : 869,355 $
    Dylan DeMelo 900,000 $ (1)
    -Salary Remaining : 812,903 $
    Ilya Sorokin 650,000 $ (1)
    -Salary Remaining : 587,097 $
    A.J. Greer 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 77,544,263 $
    Year 2020 : 45,106,763 $
    Year 2021 : 29,269,263 $
    Year 2022 : 14,666,666 $
    Salary Average Commitment
    Year 2019 : 11,725,000 $
    Year 2020 : 6,900,000 $
    Year 2021 : 3,950,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 77,544,263 $
    Year 2020 : 45,106,763 $
    Year 2021 : 29,269,263 $
    Year 2022 : 14,666,666 $

    Farm Players Salaries

    Jan Rutta 2,300,000 $ (1)
    Salary Remaining : 2,077,419 $
    David Rittich 1,050,000 $ (1)
    Salary Remaining : 948,387 $
    Rob O'Gara 971,250 $ (1)
    Salary Remaining : 877,258 $
    Nick Merkley 925,000 $ (2)
    Salary Remaining : 835,484 $
    Kenny Agostino 918,750 $ (1)
    Salary Remaining : 829,839 $
    Casey Nelson 892,500 $ (2)
    Salary Remaining : 806,129 $
    John Quenneville 850,000 $ (1)
    Salary Remaining : 767,742 $
    Adam Fox 850,000 $ (3)
    Salary Remaining : 767,742 $
    Dennis Cholowski 850,000 $ (3)
    Salary Remaining : 767,742 $
    Jack Dougherty 850,000 $ (1)
    Salary Remaining : 767,742 $
    Alex Nedeljkovic 850,000 $ (1)
    Salary Remaining : 767,742 $
    Jayce Hawryluk 850,000 $ (2)
    Salary Remaining : 767,742 $
    Nick Paul 813,750 $ (1)
    Salary Remaining : 735,000 $
    Kalle Kossila 775,000 $ (1)
    Salary Remaining : 700,000 $
    Jean-Christophe Beaudin 765,000 $ (2)
    Salary Remaining : 690,968 $
    Anthony Stolarz 761,250 $ (1)
    Salary Remaining : 687,581 $
    Reid Boucher 750,750 $ (1)
    Salary Remaining : 678,097 $
    Linus Ullmark 750,000 $ (1)
    Salary Remaining : 677,419 $
    Peter Cehlarik 742,500 $ (1)
    Salary Remaining : 670,645 $
    Zac Leslie 715,000 $ (1)
    Salary Remaining : 645,806 $
    Tyler Graovac 715,000 $ (1)
    Salary Remaining : 645,806 $
    Alex Lyon 700,000 $ (1)
    Salary Remaining : 632,258 $
    Vince Hinostroza 700,000 $ (1)
    Salary Remaining : 632,258 $
    Chad Krys 700,000 $ (3)
    Salary Remaining : 632,258 $
    Joseph Blandisi 680,000 $ (1)
    Salary Remaining : 614,194 $
    Antoine Bibeau 675,000 $ (2)
    Salary Remaining : 609,677 $
    Sami Niku 650,000 $ (2)
    Salary Remaining : 587,097 $
    Nolan Stevens 650,000 $ (2)
    Salary Remaining : 587,097 $
    Kirill Kaprizov 650,000 $ (2)
    Salary Remaining : 587,097 $
    Dryden Hunt 650,000 $ (2)
    Salary Remaining : 587,097 $
    Roope Hintz 650,000 $ (2)
    Salary Remaining : 587,097 $
    Brendan Guhle 650,000 $ (3)
    Salary Remaining : 587,097 $
    Connor Hobbs 650,000 $ (2)
    Salary Remaining : 587,097 $
    Vitek Vanecek 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players34
    Salary Commitment
    Year 2019 : 27,600,750 $
    Year 2020 : 11,057,500 $
    Year 2021 : 3,050,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 21,125,000 $
    Year 2020 : 9,400,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    Buffalo Sabres


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameFirst Niagara Center
    Level 1: 7500 - 125 $ - 6 832 - 91,09%
    Level 2: 4280 - 75 $ - 4 280 - 100,00%
    Level 3: 3150 - 55 $ - 3 146 - 99,87%
    Level 4: 3570 - 40 $ - 3 570 - 100,00%
    Luxury : 2500 - 210 $ - 2 080 - 83,21%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 914 - 72,86%
    Farm Level 2: 2000 - 9 $ - 1 458 - 72,90%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %19 908 - 94,80%
    Average Income per Game2,216,763 $
    Year to Date Revenue8,867,052 $
    Farm
    Home Games Left38
    Average Attendance - %4 372 - 72,87%
    Average Income per Game130,369 $
    Year to Date Revenue391,106 $

    Expense

    Pro Players Total Salaries73,371,892 $
    Farm Players Total Salaries24,610,750 $
    Coaches Total Salaries4,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,389,224 $
    Farm Year To Date Expenses2,528,452 $
    Pro Salary Cap To Date7,108,586 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue82,020,231 $
    Farm Estimated Season Revenue4,954,009 $
    Pro Remaining Season Days168
    Pro Expenses Per Days410,064 $
    Pro Estimated Expenses68,890,752 $
    Farm Remaining Season Days168
    Farm Expenses Per Days140,918 $
    Farm Estimated Expenses23,674,224 $
    Estimated Season Expenses92,564,976 $
    Estimated Season Salary Cap73,380,050 $
    Estimate Under Maximum Salary Cap of 79,500,000 $6,119,950 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 14,580,050 $
    Current Bank Account74,510,684 $
    Projected Bank Account68,919,948 $

    Pro Players Salaries

    Jonathan Toews 10,500,000 $ (1)
    -Salary Remaining : 9,483,871 $
    Jeff Skinner 9,000,000 $ (5)
    -Salary Remaining : 8,129,032 $
    Pekka Rinne 9,000,000 $ (1)
    -Salary Remaining : 8,129,032 $
    Eric Staal 8,000,000 $ (2)
    -Salary Remaining : 7,225,806 $
    Shea Weber 7,857,143 $ (1)
    -Salary Remaining : 7,096,774 $
    Frans Nielsen 6,500,000 $ (3)
    -Salary Remaining : 5,870,968 $
    Connor Murphy 3,850,000 $ (3)
    -Salary Remaining : 3,477,419 $
    Marcus Foligno 2,875,000 $ (3)
    -Salary Remaining : 2,596,774 $
    Mark Pysyk 2,733,000 $ (2)
    -Salary Remaining : 2,468,516 $
    Carl Gunnarsson 2,500,000 $ (2)
    -Salary Remaining : 2,258,065 $
    Evan Rodrigues 1,575,000 $ (1)
    -Salary Remaining : 1,422,581 $
    Michael Hutchinson 1,500,000 $ (3)
    -Salary Remaining : 1,354,839 $
    Ben Chiarot 1,400,000 $ (1)
    -Salary Remaining : 1,264,516 $
    Byron Froese 1,034,249 $ (1)
    -Salary Remaining : 934,160 $
    Brendan Perlini 971,250 $ (1)
    -Salary Remaining : 877,258 $
    Mackenzie Weegar 971,250 $ (1)
    -Salary Remaining : 877,258 $
    Josh Leivo 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Matt Martin 750,000 $ (2)
    -Salary Remaining : 677,419 $
    Alan Quine 715,000 $ (1)
    -Salary Remaining : 645,806 $
    Jujhar Khaira 715,000 $ (1)
    -Salary Remaining : 645,806 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 73,371,892 $
    Year 2020 : 37,708,000 $
    Year 2021 : 23,725,000 $
    Year 2022 : 9,000,000 $
    Salary Average Commitment
    Year 2019 : 10,525,000 $
    Year 2020 : 5,100,000 $
    Year 2021 : 2,875,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 73,371,892 $
    Year 2020 : 37,708,000 $
    Year 2021 : 23,725,000 $
    Year 2022 : 9,000,000 $

    Farm Players Salaries

    Jacob Nilsson 1,425,000 $ (2)
    Salary Remaining : 1,287,097 $
    Hunter Smith 850,000 $ (1)
    Salary Remaining : 767,742 $
    Michael Downing 820,000 $ (1)
    Salary Remaining : 740,645 $
    Dylan Sadowy 775,000 $ (1)
    Salary Remaining : 700,000 $
    Jake Walman 775,000 $ (1)
    Salary Remaining : 700,000 $
    Michael Bunting 775,000 $ (1)
    Salary Remaining : 700,000 $
    Johnathan MacLeod 775,000 $ (1)
    Salary Remaining : 700,000 $
    Teddy Blueger 750,750 $ (1)
    Salary Remaining : 678,097 $
    Jack Rodewald 715,000 $ (1)
    Salary Remaining : 645,806 $
    Yegor Korshkov 700,000 $ (2)
    Salary Remaining : 632,258 $
    Jake Massie 650,000 $ (2)
    Salary Remaining : 587,097 $
    Tyler Soy 650,000 $ (2)
    Salary Remaining : 587,097 $
    Pavel Jenys 650,000 $ (1)
    Salary Remaining : 587,097 $
    Grant Gabriele 650,000 $ (2)
    Salary Remaining : 587,097 $
    Samuel Dove-McFalls 650,000 $ (2)
    Salary Remaining : 587,097 $
    Luke Philp 650,000 $ (1)
    Salary Remaining : 587,097 $
    Matthew Berkovitz 650,000 $ (1)
    Salary Remaining : 587,097 $
    Julien Nantel 650,000 $ (1)
    Salary Remaining : 587,097 $
    Spenser Jensen 650,000 $ (1)
    Salary Remaining : 587,097 $
    Mikhail Maltsev 650,000 $ (3)
    Salary Remaining : 587,097 $
    Jakob Stukel 650,000 $ (2)
    Salary Remaining : 587,097 $
    Cameron Clarke 650,000 $ (2)
    Salary Remaining : 587,097 $
    Brett Murray 650,000 $ (3)
    Salary Remaining : 587,097 $
    Matej Tomek 650,000 $ (2)
    Salary Remaining : 587,097 $
    Antoine Samuel 650,000 $ (3)
    Salary Remaining : 587,097 $
    Michael Lindqvist 650,000 $ (1)
    Salary Remaining : 587,097 $
    Brandon Halverson 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jordan Stallard 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jeffrey De Wit 650,000 $ (1)
    Salary Remaining : 587,097 $
    Gabriel Fontaine 650,000 $ (2)
    Salary Remaining : 587,097 $
    Daniel Marmenlind 650,000 $ (3)
    Salary Remaining : 587,097 $
    Macoy Erkamps 650,000 $ (1)
    Salary Remaining : 587,097 $
    Vojtech Budik 650,000 $ (3)
    Salary Remaining : 587,097 $
    Alfons Malmstrom 650,000 $ (3)
    Salary Remaining : 587,097 $
    Philip Nyberg 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players35
    Salary Commitment
    Year 2019 : 24,610,750 $
    Year 2020 : 11,875,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 21,950,000 $
    Year 2020 : 11,050,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $


    Calgary Flames


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScotiabank Saddledome
    Level 1: 6000 - 160 $ - 5 172 - 86,20%
    Level 2: 5000 - 100 $ - 4 780 - 95,61%
    Level 3: 2700 - 80 $ - 2 424 - 89,79%
    Level 4: 3300 - 32 $ - 3 300 - 100,00%
    Luxury : 1000 - 360 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 38 $ - 2 913 - 72,83%
    Farm Level 2: 2000 - 16 $ - 1 510 - 75,49%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %16 676 - 92,65%
    Average Income per Game2,259,802 $
    Year to Date Revenue9,039,207 $
    Farm
    Home Games Left37
    Average Attendance - %4 423 - 73,71%
    Average Income per Game191,487 $
    Year to Date Revenue765,948 $

    Expense

    Pro Players Total Salaries72,749,318 $
    Farm Players Total Salaries35,983,688 $
    Coaches Total Salaries16,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses8,242,741 $
    Farm Year To Date Expenses4,288,952 $
    Pro Salary Cap To Date7,516,929 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue83,612,665 $
    Farm Estimated Season Revenue7,085,019 $
    Pro Remaining Season Days168
    Pro Expenses Per Days431,448 $
    Pro Estimated Expenses72,483,264 $
    Farm Remaining Season Days168
    Farm Expenses Per Days241,848 $
    Farm Estimated Expenses40,630,464 $
    Estimated Season Expenses113,113,728 $
    Estimated Season Salary Cap73,225,929 $
    Estimate Under Maximum Salary Cap of 79,500,000 $6,274,071 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 14,425,929 $
    Current Bank Account175,139,704 $
    Projected Bank Account152,723,660 $

    Pro Players Salaries

    Brent Seabrook 10,076,080 $ (1)
    -Salary Remaining : 9,100,972 $
    Joe Thornton 9,360,000 $ (1)
    -Salary Remaining : 8,454,194 $
    Travis Hamonic 7,176,076 $ (1)
    -Salary Remaining : 6,481,617 $
    Braydon Coburn 7,076,000 $ (1)
    -Salary Remaining : 6,391,226 $
    Alexander Steen 5,800,000 $ (1)
    -Salary Remaining : 5,238,710 $
    Craig Anderson 5,388,500 $ (1)
    -Salary Remaining : 4,867,032 $
    Tom Wilson 5,166,666 $ (5)
    -Salary Remaining : 4,666,666 $
    Luca Sbisa 4,680,000 $ (1)
    -Salary Remaining : 4,227,097 $
    Anthony Mantha 3,300,000 $ (2)
    -Salary Remaining : 2,980,645 $
    Ryan Strome 3,100,000 $ (2)
    -Salary Remaining : 2,800,000 $
    James Reimer 3,000,000 $ (1)
    -Salary Remaining : 2,709,677 $
    Josh Anderson 1,850,000 $ (2)
    -Salary Remaining : 1,670,968 $
    Brandon Tanev 1,150,000 $ (1)
    -Salary Remaining : 1,038,710 $
    Chris Conner 1,076,000 $ (3)
    -Salary Remaining : 971,871 $
    Auston Matthews 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Matthew Tkachuk 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Jared McCann 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Zachary Werenski 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Sam Bennett (Out of Payroll) 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Travis Dermott 850,000 $ (2)
    -Salary Remaining : 767,742 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 73,674,318 $
    Year 2020 : 18,117,666 $
    Year 2021 : 8,092,666 $
    Year 2022 : 5,166,666 $
    Salary Average Commitment
    Year 2019 : 11,975,000 $
    Year 2020 : 5,700,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 73,674,318 $
    Year 2020 : 18,117,666 $
    Year 2021 : 8,092,666 $
    Year 2022 : 5,166,666 $

    Farm Players Salaries

    Justin Vaive 3,000,000 $ (1)
    Salary Remaining : 2,709,677 $
    Colin Jacobs 3,000,000 $ (1)
    Salary Remaining : 2,709,677 $
    Luke Gazdic 3,000,000 $ (1)
    Salary Remaining : 2,709,677 $
    Kris Newbury 3,000,000 $ (2)
    Salary Remaining : 2,709,677 $
    Trevor Smith 3,000,000 $ (2)
    Salary Remaining : 2,709,677 $
    Matt Lorito 1,450,000 $ (3)
    Salary Remaining : 1,309,677 $
    Scott Wilson 1,050,000 $ (2)
    Salary Remaining : 948,387 $
    Ben Holmstrom 1,000,000 $ (2)
    Salary Remaining : 903,226 $
    Colin Campbell 1,000,000 $ (2)
    Salary Remaining : 903,226 $
    Valentin Zykov 971,250 $ (2)
    Salary Remaining : 877,258 $
    Thatcher Demko 925,000 $ (1)
    Salary Remaining : 835,484 $
    Ben Sexton 850,000 $ (2)
    Salary Remaining : 767,742 $
    John McCarthy 850,000 $ (2)
    Salary Remaining : 767,742 $
    Carl Dahlstrom 850,000 $ (3)
    Salary Remaining : 767,742 $
    Cam Darcy 850,000 $ (2)
    Salary Remaining : 767,742 $
    Noah Juulsen 850,000 $ (2)
    Salary Remaining : 767,742 $
    Taylor Leier 846,886 $ (1)
    Salary Remaining : 764,929 $
    Brendan Woods 839,279 $ (1)
    Salary Remaining : 758,058 $
    Dillon Heatherington 813,750 $ (1)
    Salary Remaining : 735,000 $
    Philippe Desrosiers 813,750 $ (1)
    Salary Remaining : 735,000 $
    Jeremy Lauzon 775,000 $ (2)
    Salary Remaining : 700,000 $
    Tyler Parsons 775,000 $ (3)
    Salary Remaining : 700,000 $
    Sean Day 775,000 $ (3)
    Salary Remaining : 700,000 $
    Joseph Woll 700,000 $ (3)
    Salary Remaining : 632,258 $
    Casey Fitzgerald 700,000 $ (2)
    Salary Remaining : 632,258 $
    Corey Tropp 698,775 $ (3)
    Salary Remaining : 631,152 $
    Yegor Rykov 650,000 $ (2)
    Salary Remaining : 587,097 $
    Vladislav Gavrikov 650,000 $ (1)
    Salary Remaining : 587,097 $
    Logan Nelson 650,000 $ (1)
    Salary Remaining : 587,097 $
    Riley Stillman 650,000 $ (3)
    Salary Remaining : 587,097 $
    Total Farm Players30
    Salary Commitment
    Year 2019 : 35,983,690 $
    Year 2020 : 21,445,025 $
    Year 2021 : 5,898,775 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 19,175,000 $
    Year 2020 : 13,000,000 $
    Year 2021 : 4,550,000 $
    Year 2022 : 0 $


    Carolina Hurricanes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePNC Arena
    Level 1: 5000 - 150 $ - 4 975 - 99,51%
    Level 2: 5000 - 98 $ - 4 861 - 97,21%
    Level 3: 2940 - 74 $ - 2 926 - 99,52%
    Level 4: 3060 - 50 $ - 2 876 - 93,98%
    Luxury : 1000 - 340 $ - 1 000 - 100,00%
    Total Capacity :17000
    Farm
    Farm Level 1: 4000 - 24 $ - 2 821 - 70,52%
    Farm Level 2: 2000 - 8 $ - 1 491 - 74,53%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %16 637 - 97,87%
    Average Income per Game2,211,346 $
    Year to Date Revenue8,845,384 $
    Farm
    Home Games Left38
    Average Attendance - %4 311 - 71,86%
    Average Income per Game113,062 $
    Year to Date Revenue339,186 $

    Expense

    Pro Players Total Salaries70,276,746 $
    Farm Players Total Salaries24,227,736 $
    Coaches Total Salaries4,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,060,599 $
    Farm Year To Date Expenses2,549,511 $
    Pro Salary Cap To Date6,789,627 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue81,819,802 $
    Farm Estimated Season Revenue4,296,356 $
    Pro Remaining Season Days168
    Pro Expenses Per Days392,886 $
    Pro Estimated Expenses66,004,848 $
    Farm Remaining Season Days168
    Farm Expenses Per Days141,009 $
    Farm Estimated Expenses23,689,512 $
    Estimated Season Expenses89,694,360 $
    Estimated Season Salary Cap70,265,403 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,234,597 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,465,403 $
    Current Bank Account98,930,051 $
    Projected Bank Account95,351,849 $

    Pro Players Salaries

    Steven Stamkos 8,500,000 $ (3)
    -Salary Remaining : 7,677,419 $
    Bobby Ryan 7,900,000 $ (1)
    -Salary Remaining : 7,135,484 $
    Milan Lucic 6,000,000 $ (1)
    -Salary Remaining : 5,419,355 $
    Jimmy Howard 5,291,670 $ (1)
    -Salary Remaining : 4,779,573 $
    Kyle Okposo 5,150,000 $ (1)
    -Salary Remaining : 4,651,613 $
    T.J. Brodie 4,650,000 $ (1)
    -Salary Remaining : 4,200,000 $
    David Savard 4,250,000 $ (3)
    -Salary Remaining : 3,838,710 $
    Josh Manson 4,100,000 $ (4)
    -Salary Remaining : 3,703,226 $
    Adam Henrique 4,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Jonathan Bernier 3,600,000 $ (2)
    -Salary Remaining : 3,251,613 $
    Vladimir Sobotka 3,500,000 $ (2)
    -Salary Remaining : 3,161,290 $
    Bryan Rust 3,500,000 $ (4)
    -Salary Remaining : 3,161,290 $
    Matt Calvert 2,200,000 $ (2)
    -Salary Remaining : 1,987,097 $
    Marc Methot 1,900,000 $ (1)
    -Salary Remaining : 1,716,129 $
    Alexander Petrovic 1,600,000 $ (1)
    -Salary Remaining : 1,445,161 $
    Ivan Provorov 971,250 $ (1)
    -Salary Remaining : 877,258 $
    T.J. Tynan 897,160 $ (1)
    -Salary Remaining : 810,338 $
    Zach Aston-Reese 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Noel Acciari 750,000 $ (1)
    -Salary Remaining : 677,419 $
    Frederick Gaudreau 666,666 $ (2)
    -Salary Remaining : 602,150 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 70,276,746 $
    Year 2020 : 30,316,666 $
    Year 2021 : 20,350,000 $
    Year 2022 : 7,600,000 $
    Salary Average Commitment
    Year 2019 : 11,250,000 $
    Year 2020 : 4,325,000 $
    Year 2021 : 1,800,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 70,276,746 $
    Year 2020 : 30,316,666 $
    Year 2021 : 20,350,000 $
    Year 2022 : 7,600,000 $

    Farm Players Salaries

    Elvis Merzlikins 1,844,559 $ (2)
    Salary Remaining : 1,666,053 $
    Sheldon Dries 997,500 $ (1)
    Salary Remaining : 900,968 $
    Mason Jobst 980,000 $ (2)
    Salary Remaining : 885,161 $
    Morgan Klimchuk 971,250 $ (2)
    Salary Remaining : 877,258 $
    Ryan Lindgren 925,000 $ (3)
    Salary Remaining : 835,484 $
    Jacob Pritchard 900,000 $ (1)
    Salary Remaining : 812,903 $
    Mitch Vande Sompel 892,500 $ (2)
    Salary Remaining : 806,129 $
    Justin Kloos 890,000 $ (1)
    Salary Remaining : 803,871 $
    Thomas Novak 850,000 $ (2)
    Salary Remaining : 767,742 $
    Anton Karlsson 850,000 $ (1)
    Salary Remaining : 767,742 $
    Maxim Lamarche 848,925 $ (1)
    Salary Remaining : 766,771 $
    Tyler Randell 810,000 $ (1)
    Salary Remaining : 731,613 $
    Jimmy Oligny 800,000 $ (1)
    Salary Remaining : 722,581 $
    Sheldon Rempal 775,000 $ (2)
    Salary Remaining : 700,000 $
    Graham Knott 775,000 $ (2)
    Salary Remaining : 700,000 $
    Cameron Schilling 760,000 $ (1)
    Salary Remaining : 686,452 $
    Tyler Sikura 735,000 $ (1)
    Salary Remaining : 663,871 $
    Tyler Lewington 715,000 $ (2)
    Salary Remaining : 645,806 $
    Jaedon Descheneau 715,000 $ (2)
    Salary Remaining : 645,806 $
    Matt Tomkins 693,000 $ (2)
    Salary Remaining : 625,935 $
    Zach Whitecloud 650,000 $ (3)
    Salary Remaining : 587,097 $
    Beau Starrett 650,000 $ (1)
    Salary Remaining : 587,097 $
    Zach Frye 650,000 $ (1)
    Salary Remaining : 587,097 $
    Todd Burgess 650,000 $ (2)
    Salary Remaining : 587,097 $
    Peter Thome 650,000 $ (2)
    Salary Remaining : 587,097 $
    Daniel Bernhardt 650,000 $ (1)
    Salary Remaining : 587,097 $
    Brent Gates 650,000 $ (2)
    Salary Remaining : 587,097 $
    Kyle Criscuolo 650,000 $ (1)
    Salary Remaining : 587,097 $
    Darren Raddysh 650,000 $ (2)
    Salary Remaining : 587,097 $
    J.J. Piccinich 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players30
    Salary Commitment
    Year 2019 : 24,227,734 $
    Year 2020 : 13,386,309 $
    Year 2021 : 1,575,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 18,950,000 $
    Year 2020 : 10,325,000 $
    Year 2021 : 1,300,000 $
    Year 2022 : 0 $


    Chicago Blackhawks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameUnited Center
    Level 1: 8000 - 115 $ - 6 960 - 87,00%
    Level 2: 6000 - 76 $ - 5 203 - 86,71%
    Level 3: 4000 - 50 $ - 3 277 - 81,92%
    Level 4: 4500 - 28 $ - 4 101 - 91,12%
    Luxury : 1500 - 299 $ - 1 480 - 98,67%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 25 $ - 3 048 - 76,19%
    Farm Level 2: 2000 - 9 $ - 1 437 - 71,85%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %21 020 - 87,58%
    Average Income per Game2,204,561 $
    Year to Date Revenue8,818,243 $
    Farm
    Home Games Left37
    Average Attendance - %4 485 - 74,74%
    Average Income per Game126,551 $
    Year to Date Revenue506,203 $

    Expense

    Pro Players Total Salaries79,921,249 $
    Farm Players Total Salaries24,152,376 $
    Coaches Total Salaries6,475,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses8,014,279 $
    Farm Year To Date Expenses2,599,292 $
    Pro Salary Cap To Date7,307,825 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue81,568,748 $
    Farm Estimated Season Revenue4,682,378 $
    Pro Remaining Season Days168
    Pro Expenses Per Days450,114 $
    Pro Estimated Expenses75,619,152 $
    Farm Remaining Season Days168
    Farm Expenses Per Days144,233 $
    Farm Estimated Expenses24,231,144 $
    Estimated Season Expenses99,850,296 $
    Estimated Season Salary Cap72,381,785 $
    Estimate Under Maximum Salary Cap of 79,500,000 $7,118,215 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 13,581,785 $
    Current Bank Account223,619,810 $
    Projected Bank Account210,020,640 $

    Pro Players Salaries

    Marc-Andre Fleury 8,000,000 $ (1)
    -Salary Remaining : 7,225,806 $
    Victor Hedman (Out of Payroll) 7,875,000 $ (4)
    -Salary Remaining : 7,112,903 $
    James Van Riemsdyk 7,000,000 $ (3)
    -Salary Remaining : 6,322,581 $
    Nick Foligno 6,605,000 $ (2)
    -Salary Remaining : 5,965,806 $
    Aleksander Barkov 5,900,000 $ (4)
    -Salary Remaining : 5,329,032 $
    Seth Jones 5,400,000 $ (3)
    -Salary Remaining : 4,877,419 $
    Alex Galchenyuk 4,900,000 $ (2)
    -Salary Remaining : 4,425,806 $
    Sami Vatanen 4,875,000 $ (2)
    -Salary Remaining : 4,403,226 $
    Sean Couturier 4,333,333 $ (3)
    -Salary Remaining : 3,913,978 $
    Craig Smith 4,250,000 $ (2)
    -Salary Remaining : 3,838,710 $
    Damon Severson 4,166,666 $ (3)
    -Salary Remaining : 3,763,440 $
    Charlie Coyle 3,200,000 $ (2)
    -Salary Remaining : 2,890,323 $
    Max Domi 3,150,000 $ (2)
    -Salary Remaining : 2,845,161 $
    Ryan Dzingel 1,800,000 $ (1)
    -Salary Remaining : 1,625,806 $
    Mark Jankowski 1,675,000 $ (2)
    -Salary Remaining : 1,512,903 $
    Scott Mayfield 1,450,000 $ (5)
    -Salary Remaining : 1,309,677 $
    Brian Gibbons 1,170,000 $ (1)
    -Salary Remaining : 1,056,774 $
    Malcolm Subban 971,250 $ (1)
    -Salary Remaining : 877,258 $
    Drake Caggiula 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Travis Sanheim 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Erik Cernak 850,000 $ (2)
    -Salary Remaining : 767,742 $
    Christian Dvorak 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 79,921,249 $
    Year 2020 : 65,629,999 $
    Year 2021 : 36,124,999 $
    Year 2022 : 15,225,000 $
    Salary Average Commitment
    Year 2019 : 11,400,000 $
    Year 2020 : 7,325,000 $
    Year 2021 : 4,225,000 $
    Year 2022 : 2,150,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 79,921,249 $
    Year 2020 : 65,629,999 $
    Year 2021 : 36,124,999 $
    Year 2022 : 15,225,000 $

    Farm Players Salaries

    Chris Mueller 1,255,000 $ (1)
    Salary Remaining : 1,133,548 $
    Steve Bernier 1,150,000 $ (3)
    Salary Remaining : 1,038,710 $
    Jordan Subban 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Clarke MacArthur 999,000 $ (1)
    Salary Remaining : 902,323 $
    Rasmus Asplund 971,250 $ (3)
    Salary Remaining : 877,258 $
    Kasperi Kapanen 971,250 $ (1)
    Salary Remaining : 877,258 $
    Matt Bartkowski 955,000 $ (2)
    Salary Remaining : 862,581 $
    Brad Thiessen 950,000 $ (2)
    Salary Remaining : 858,065 $
    Taylor Raddysh 875,000 $ (3)
    Salary Remaining : 790,323 $
    Robbie Russo 854,438 $ (1)
    Salary Remaining : 771,750 $
    Daniel Carr 854,438 $ (2)
    Salary Remaining : 771,750 $
    Erik Condra 777,000 $ (1)
    Salary Remaining : 701,806 $
    William Lagesson 775,000 $ (1)
    Salary Remaining : 700,000 $
    David Kase 775,000 $ (2)
    Salary Remaining : 700,000 $
    Frederic Allard 775,000 $ (3)
    Salary Remaining : 700,000 $
    Givani Smith 775,000 $ (3)
    Salary Remaining : 700,000 $
    Tobias Lindberg 775,000 $ (1)
    Salary Remaining : 700,000 $
    Fredrik Bergvik 715,000 $ (2)
    Salary Remaining : 645,806 $
    Matt Filipe 700,000 $ (3)
    Salary Remaining : 632,258 $
    Carsen Twarynski 700,000 $ (3)
    Salary Remaining : 632,258 $
    Steven Oleksy 700,000 $ (1)
    Salary Remaining : 632,258 $
    Akira Schmid 650,000 $ (2)
    Salary Remaining : 587,097 $
    Brandon Duhaime 650,000 $ (2)
    Salary Remaining : 587,097 $
    Denis Malgin 650,000 $ (2)
    Salary Remaining : 587,097 $
    Lukas Jasek 650,000 $ (2)
    Salary Remaining : 587,097 $
    Joona Koppanen 650,000 $ (3)
    Salary Remaining : 587,097 $
    Mark Friedman 650,000 $ (1)
    Salary Remaining : 587,097 $
    Christoffer Ehn 650,000 $ (1)
    Salary Remaining : 587,097 $
    Maxim Letunov 650,000 $ (1)
    Salary Remaining : 587,097 $
    Louis Belpedio 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players30
    Salary Commitment
    Year 2019 : 24,152,376 $
    Year 2020 : 13,445,688 $
    Year 2021 : 6,596,250 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 18,950,000 $
    Year 2020 : 11,050,000 $
    Year 2021 : 5,200,000 $
    Year 2022 : 0 $


    Colorado Avalanche


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePepsi Center
    Level 1: 8584 - 125 $ - 6 796 - 79,17%
    Level 2: 6514 - 95 $ - 5 154 - 79,13%
    Level 3: 3600 - 65 $ - 3 013 - 83,69%
    Level 4: 4080 - 35 $ - 3 811 - 93,41%
    Luxury : 1222 - 275 $ - 1 222 - 100,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 2 942 - 73,54%
    Farm Level 2: 2000 - 12 $ - 1 509 - 75,46%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %19 997 - 83,32%
    Average Income per Game2,305,109 $
    Year to Date Revenue9,220,437 $
    Farm
    Home Games Left37
    Average Attendance - %4 451 - 74,18%
    Average Income per Game151,036 $
    Year to Date Revenue604,144 $

    Expense

    Pro Players Total Salaries63,357,273 $
    Farm Players Total Salaries21,372,454 $
    Coaches Total Salaries3,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses6,107,508 $
    Farm Year To Date Expenses2,222,196 $
    Pro Salary Cap To Date5,972,022 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue85,289,042 $
    Farm Estimated Season Revenue5,588,332 $
    Pro Remaining Season Days168
    Pro Expenses Per Days348,157 $
    Pro Estimated Expenses58,490,376 $
    Farm Remaining Season Days168
    Farm Expenses Per Days125,121 $
    Farm Estimated Expenses21,020,328 $
    Estimated Season Expenses79,510,704 $
    Estimated Season Salary Cap63,197,862 $
    Estimate Under Maximum Salary Cap of 79,500,000 $16,302,138 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 4,397,862 $
    Current Bank Account33,635,800 $
    Projected Bank Account45,002,470 $

    Pro Players Salaries

    Patrick Kane 14,300,000 $ (2)
    -Salary Remaining : 12,916,129 $
    Connor McDavid 12,500,000 $ (5)
    -Salary Remaining : 11,290,323 $
    Jason Demers 7,000,000 $ (2)
    -Salary Remaining : 6,322,581 $
    Connor Hellebuyck 6,166,666 $ (5)
    -Salary Remaining : 5,569,892 $
    Leo Komarov 3,835,000 $ (1)
    -Salary Remaining : 3,463,871 $
    Colton Sceviour 3,000,000 $ (1)
    -Salary Remaining : 2,709,677 $
    Adam Lowry 2,916,666 $ (3)
    -Salary Remaining : 2,634,408 $
    Dale Weise 2,676,000 $ (1)
    -Salary Remaining : 2,417,032 $
    Steven Santini 1,416,666 $ (3)
    -Salary Remaining : 1,279,569 $
    Tyler Bertuzzi 1,400,000 $ (2)
    -Salary Remaining : 1,264,516 $
    Nick Cousins 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Anthony Beauvillier 971,250 $ (1)
    -Salary Remaining : 877,258 $
    Anthony Duclair 937,125 $ (1)
    -Salary Remaining : 846,435 $
    Clayton Keller 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Marcus Pettersson 874,125 $ (2)
    -Salary Remaining : 789,532 $
    Ben Harpur 725,000 $ (2)
    -Salary Remaining : 654,839 $
    Devon Toews 715,000 $ (2)
    -Salary Remaining : 645,806 $
    Frank Corrado 698,775 $ (1)
    -Salary Remaining : 631,152 $
    Igor Shesterkin 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Juho Lammikko 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 63,357,273 $
    Year 2020 : 48,939,123 $
    Year 2021 : 22,999,998 $
    Year 2022 : 18,666,666 $
    Salary Average Commitment
    Year 2019 : 12,750,000 $
    Year 2020 : 7,200,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 63,357,273 $
    Year 2020 : 48,939,123 $
    Year 2021 : 22,999,998 $
    Year 2022 : 18,666,666 $

    Farm Players Salaries

    Filip Chlapik 925,000 $ (2)
    Salary Remaining : 835,484 $
    Michael Spacek 892,500 $ (2)
    Salary Remaining : 806,129 $
    Chris Driedger 850,000 $ (3)
    Salary Remaining : 767,742 $
    Simon Benoit 809,166 $ (4)
    Salary Remaining : 730,860 $
    Sam Carrick 788,288 $ (1)
    Salary Remaining : 712,002 $
    Ryan Zuhlsdorf 775,000 $ (2)
    Salary Remaining : 700,000 $
    Yakov Trenin 775,000 $ (2)
    Salary Remaining : 700,000 $
    Thomas Schemitsch 775,000 $ (2)
    Salary Remaining : 700,000 $
    Blake Speers 775,000 $ (2)
    Salary Remaining : 700,000 $
    Nikita Korostelev 775,000 $ (2)
    Salary Remaining : 700,000 $
    Alex Broadhurst 725,000 $ (1)
    Salary Remaining : 654,839 $
    Jake Marchment 715,000 $ (2)
    Salary Remaining : 645,806 $
    Steven Fogarty 700,000 $ (2)
    Salary Remaining : 632,258 $
    Kyle Burroughs 675,000 $ (2)
    Salary Remaining : 609,677 $
    Nolan Valleau 667,500 $ (1)
    Salary Remaining : 602,903 $
    Keegan Kolesar 650,000 $ (2)
    Salary Remaining : 587,097 $
    Miles Gendron 650,000 $ (1)
    Salary Remaining : 587,097 $
    Tanner Faith 650,000 $ (1)
    Salary Remaining : 587,097 $
    Fredrik Olofsson 650,000 $ (1)
    Salary Remaining : 587,097 $
    Josh Wesley 650,000 $ (1)
    Salary Remaining : 587,097 $
    Daniel Bukac 650,000 $ (3)
    Salary Remaining : 587,097 $
    Jonne Tammela 650,000 $ (2)
    Salary Remaining : 587,097 $
    Rob Hamilton 650,000 $ (1)
    Salary Remaining : 587,097 $
    Linus Soderstrom 650,000 $ (1)
    Salary Remaining : 587,097 $
    Eamon McAdam 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ivan Kulbakov 650,000 $ (1)
    Salary Remaining : 587,097 $
    Anthony Richard 650,000 $ (2)
    Salary Remaining : 587,097 $
    Martins Dzierkals 650,000 $ (2)
    Salary Remaining : 587,097 $
    Nikita Pavlychev 650,000 $ (2)
    Salary Remaining : 587,097 $
    Colton White 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players30
    Salary Commitment
    Year 2019 : 21,372,454 $
    Year 2020 : 13,991,666 $
    Year 2021 : 2,309,166 $
    Year 2022 : 809,166 $
    Salary Average Commitment
    Year 2019 : 19,050,000 $
    Year 2020 : 12,275,000 $
    Year 2021 : 1,875,000 $
    Year 2022 : 650,000 $


    Columbus Blue Jackets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameNationwide Arena
    Level 1: 7000 - 122 $ - 6 694 - 95,62%
    Level 2: 5780 - 82 $ - 5 097 - 88,18%
    Level 3: 3150 - 65 $ - 3 103 - 98,51%
    Level 4: 3570 - 30 $ - 3 570 - 100,00%
    Luxury : 1500 - 250 $ - 1 500 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 993 - 74,82%
    Farm Level 2: 2000 - 15 $ - 1 545 - 77,27%
    Farm Total Capacity :6000

    Income

    Home Games Left36
    Average Attendance - %19 963 - 95,06%
    Average Income per Game2,206,085 $
    Year to Date Revenue11,030,427 $
    Farm
    Home Games Left38
    Average Attendance - %4 538 - 75,63%
    Average Income per Game181,651 $
    Year to Date Revenue544,953 $

    Expense

    Pro Players Total Salaries73,071,999 $
    Farm Players Total Salaries20,428,390 $
    Coaches Total Salaries5,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(4,000,000 $)
    Pro Year To Date Expenses7,526,730 $
    Farm Year To Date Expenses2,070,409 $
    Pro Salary Cap To Date7,004,141 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue79,419,074 $
    Farm Estimated Season Revenue6,902,738 $
    Pro Remaining Season Days168
    Pro Expenses Per Days414,366 $
    Pro Estimated Expenses69,613,488 $
    Farm Remaining Season Days168
    Farm Expenses Per Days117,357 $
    Farm Estimated Expenses19,715,976 $
    Estimated Season Expenses89,329,464 $
    Estimated Season Salary Cap66,475,549 $
    Estimate Under Maximum Salary Cap of 79,500,000 $13,024,451 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 7,675,549 $
    Current Bank Account127,696,469 $
    Projected Bank Account124,688,817 $

    Pro Players Salaries

    Thomas Vanek 7,350,000 $ (1)
    -Salary Remaining : 6,638,710 $
    Dylan Larkin 6,100,000 $ (5)
    -Salary Remaining : 5,509,677 $
    Justin Williams 5,800,000 $ (1)
    -Salary Remaining : 5,238,710 $
    Loui Eriksson 5,600,000 $ (1)
    -Salary Remaining : 5,058,065 $
    Ron Hainsey 5,000,000 $ (1)
    -Salary Remaining : 4,516,129 $
    Dmitry Kulikov 4,333,333 $ (2)
    -Salary Remaining : 3,913,978 $
    Adam Larsson 4,166,666 $ (2)
    -Salary Remaining : 3,763,440 $
    Nick Bonino 4,100,000 $ (2)
    -Salary Remaining : 3,703,226 $
    Carter Hutton 4,000,000 $ (5)
    -Salary Remaining : 3,612,903 $
    Jake Muzzin 4,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    Carl Hagelin 4,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Ben Hutton (Out of Payroll) 2,800,000 $ (1)
    -Salary Remaining : 2,529,032 $
    Nate Thompson 2,275,000 $ (1)
    -Salary Remaining : 2,054,839 $
    Al Montoya 2,200,000 $ (2)
    -Salary Remaining : 1,987,097 $
    Calle Jarnkrok 2,000,000 $ (3)
    -Salary Remaining : 1,806,452 $
    Tim Schaller 1,900,000 $ (1)
    -Salary Remaining : 1,716,129 $
    Joel Armia 1,850,000 $ (1)
    -Salary Remaining : 1,670,968 $
    Gabriel Bourque 1,500,000 $ (2)
    -Salary Remaining : 1,354,839 $
    Joakim Nordstrom 1,275,000 $ (2)
    -Salary Remaining : 1,151,613 $
    Cal O'Reilly 1,100,000 $ (2)
    -Salary Remaining : 993,548 $
    Mirco Mueller 971,250 $ (1)
    -Salary Remaining : 877,258 $
    Brandon Davidson 750,750 $ (1)
    -Salary Remaining : 678,097 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 73,071,999 $
    Year 2020 : 34,774,999 $
    Year 2021 : 12,100,000 $
    Year 2022 : 10,100,000 $
    Salary Average Commitment
    Year 2019 : 14,125,000 $
    Year 2020 : 6,950,000 $
    Year 2021 : 1,875,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 73,071,999 $
    Year 2020 : 34,774,999 $
    Year 2021 : 12,100,000 $
    Year 2022 : 10,100,000 $

    Farm Players Salaries

    Dominic Toninato 925,000 $ (1)
    Salary Remaining : 835,484 $
    Max Jones 925,000 $ (3)
    Salary Remaining : 835,484 $
    Patrick Sieloff 854,438 $ (2)
    Salary Remaining : 771,750 $
    Jordan Kyrou 850,000 $ (3)
    Salary Remaining : 767,742 $
    Bogdan Yakimov 842,500 $ (1)
    Salary Remaining : 760,968 $
    Garrett Wilson 827,702 $ (1)
    Salary Remaining : 747,602 $
    Teemu Kivihalme 792,500 $ (2)
    Salary Remaining : 715,806 $
    Gabriel Gagne 775,000 $ (2)
    Salary Remaining : 700,000 $
    Ryan Collins 775,000 $ (1)
    Salary Remaining : 700,000 $
    Phil Varone 735,000 $ (1)
    Salary Remaining : 663,871 $
    Nick Ebert 726,250 $ (2)
    Salary Remaining : 655,968 $
    Dakota Mermis 715,000 $ (1)
    Salary Remaining : 645,806 $
    Rinat Valiev 715,000 $ (1)
    Salary Remaining : 645,806 $
    Taylor Cammarata 715,000 $ (2)
    Salary Remaining : 645,806 $
    Spencer Martin 715,000 $ (1)
    Salary Remaining : 645,806 $
    Brendan Harms 715,000 $ (2)
    Salary Remaining : 645,806 $
    Matt Donovan 675,000 $ (1)
    Salary Remaining : 609,677 $
    Keaton Middleton 650,000 $ (3)
    Salary Remaining : 587,097 $
    Evan Cormier 650,000 $ (3)
    Salary Remaining : 587,097 $
    Ryan Graves 650,000 $ (1)
    Salary Remaining : 587,097 $
    Kevin Stenlund 650,000 $ (2)
    Salary Remaining : 587,097 $
    Christian Wolanin 650,000 $ (1)
    Salary Remaining : 587,097 $
    Will Borgen 650,000 $ (2)
    Salary Remaining : 587,097 $
    Gustav Bouramman 650,000 $ (2)
    Salary Remaining : 587,097 $
    Brad Morrison 650,000 $ (2)
    Salary Remaining : 587,097 $
    Matthew Phillips 650,000 $ (3)
    Salary Remaining : 587,097 $
    Michael Prapavessis 650,000 $ (1)
    Salary Remaining : 587,097 $
    Gustav Forsling 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players28
    Salary Commitment
    Year 2019 : 20,428,390 $
    Year 2020 : 10,903,188 $
    Year 2021 : 3,725,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,825,000 $
    Year 2020 : 9,750,000 $
    Year 2021 : 3,250,000 $
    Year 2022 : 0 $


    Dallas Stars


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmerican Airlines Center
    Level 1: 6750 - 135 $ - 6 471 - 95,86%
    Level 2: 5750 - 90 $ - 4 953 - 86,14%
    Level 3: 3150 - 60 $ - 3 150 - 100,00%
    Level 4: 4150 - 38 $ - 3 916 - 94,36%
    Luxury : 1200 - 325 $ - 1 200 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 986 - 74,65%
    Farm Level 2: 2000 - 20 $ - 1 540 - 77,02%
    Farm Total Capacity :6000

    Income

    Home Games Left38
    Average Attendance - %19 690 - 93,76%
    Average Income per Game2,354,186 $
    Year to Date Revenue7,062,557 $
    Farm
    Home Games Left35
    Average Attendance - %4 527 - 75,44%
    Average Income per Game192,158 $
    Year to Date Revenue1,152,948 $

    Expense

    Pro Players Total Salaries78,915,567 $
    Farm Players Total Salaries19,936,646 $
    Coaches Total Salaries14,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses8,750,694 $
    Farm Year To Date Expenses2,170,483 $
    Pro Salary Cap To Date7,541,021 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue89,459,055 $
    Farm Estimated Season Revenue6,725,530 $
    Pro Remaining Season Days168
    Pro Expenses Per Days491,482 $
    Pro Estimated Expenses82,568,976 $
    Farm Remaining Season Days168
    Farm Expenses Per Days115,251 $
    Farm Estimated Expenses19,362,168 $
    Estimated Season Expenses101,931,144 $
    Estimated Season Salary Cap78,819,557 $
    Estimate Under Maximum Salary Cap of 79,500,000 $680,443 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 20,019,557 $
    Current Bank Account65,167,759 $
    Projected Bank Account59,421,200 $

    Pro Players Salaries

    John Tavares 11,000,000 $ (4)
    -Salary Remaining : 9,935,484 $
    John Carlson 8,000,000 $ (2)
    -Salary Remaining : 7,225,806 $
    Evander Kane 7,000,000 $ (5)
    -Salary Remaining : 6,322,581 $
    Mark Giordano 6,750,000 $ (1)
    -Salary Remaining : 6,096,774 $
    Matt Niskanen 5,750,000 $ (2)
    -Salary Remaining : 5,193,548 $
    Hampus Lindholm 5,713,415 $ (3)
    -Salary Remaining : 5,160,504 $
    Jaden Schwartz 5,350,000 $ (3)
    -Salary Remaining : 4,832,258 $
    Mika Zibanejad 5,350,000 $ (4)
    -Salary Remaining : 4,832,258 $
    David Perron 4,500,000 $ (1)
    -Salary Remaining : 4,064,516 $
    Jacob Markstrom 3,666,667 $ (1)
    -Salary Remaining : 3,311,828 $
    Sven Baertschi 3,366,666 $ (3)
    -Salary Remaining : 3,040,860 $
    Stephen Johns 2,350,000 $ (3)
    -Salary Remaining : 2,122,581 $
    Zach Hyman 2,250,000 $ (3)
    -Salary Remaining : 2,032,258 $
    Markus Granlund 1,475,000 $ (1)
    -Salary Remaining : 1,332,258 $
    Mario Kempe 1,050,000 $ (3)
    -Salary Remaining : 948,387 $
    Martin Frk 1,050,000 $ (1)
    -Salary Remaining : 948,387 $
    Dennis Seidenberg 1,000,000 $ (2)
    -Salary Remaining : 903,226 $
    Pavel Buchnevich 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Michal Neuvirth 850,000 $ (2)
    -Salary Remaining : 767,742 $
    Sebastian Aho 775,000 $ (1)
    -Salary Remaining : 700,000 $
    Devin Shore 743,819 $ (2)
    -Salary Remaining : 671,837 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 78,915,567 $
    Year 2020 : 59,773,900 $
    Year 2021 : 43,430,081 $
    Year 2022 : 23,350,000 $
    Salary Average Commitment
    Year 2019 : 11,750,000 $
    Year 2020 : 8,375,000 $
    Year 2021 : 5,275,000 $
    Year 2022 : 1,800,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 78,915,567 $
    Year 2020 : 59,773,900 $
    Year 2021 : 43,430,081 $
    Year 2022 : 23,350,000 $

    Farm Players Salaries

    Seth Helgeson 1,250,000 $ (1)
    Salary Remaining : 1,129,032 $
    Jack Campbell 964,688 $ (2)
    Salary Remaining : 871,331 $
    Zac Dalpe 950,000 $ (1)
    Salary Remaining : 858,065 $
    Aaron Ness 950,000 $ (3)
    Salary Remaining : 858,065 $
    Oliver Kylington 925,000 $ (2)
    Salary Remaining : 835,484 $
    Branden Troock 863,100 $ (1)
    Salary Remaining : 779,574 $
    Jack Glover 850,000 $ (1)
    Salary Remaining : 767,742 $
    Taylor Fedun 850,000 $ (2)
    Salary Remaining : 767,742 $
    Patrick Brown 791,320 $ (1)
    Salary Remaining : 714,741 $
    Andrew Agozzino 757,969 $ (1)
    Salary Remaining : 684,617 $
    Reece Scarlett 743,819 $ (1)
    Salary Remaining : 671,837 $
    Tanner Fritz 715,000 $ (3)
    Salary Remaining : 645,806 $
    Matej Paulovic 715,000 $ (2)
    Salary Remaining : 645,806 $
    Jan Kostalek 715,000 $ (1)
    Salary Remaining : 645,806 $
    Cole Schneider 695,750 $ (1)
    Salary Remaining : 628,419 $
    Thomas Di Pauli 675,000 $ (3)
    Salary Remaining : 609,677 $
    Kevin Montgomery 675,000 $ (2)
    Salary Remaining : 609,677 $
    Brett Lernout 650,000 $ (1)
    Salary Remaining : 587,097 $
    Bokondji Imama 650,000 $ (1)
    Salary Remaining : 587,097 $
    Chaz Reddekopp 650,000 $ (2)
    Salary Remaining : 587,097 $
    Griffin Luce 650,000 $ (3)
    Salary Remaining : 587,097 $
    Christian Jaros 650,000 $ (1)
    Salary Remaining : 587,097 $
    Markus Ruusu 650,000 $ (2)
    Salary Remaining : 587,097 $
    Blake Heinrich 650,000 $ (1)
    Salary Remaining : 587,097 $
    Glenn Gawdin 650,000 $ (2)
    Salary Remaining : 587,097 $
    Dennis Gilbert 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players26
    Salary Commitment
    Year 2019 : 19,936,646 $
    Year 2020 : 9,719,688 $
    Year 2021 : 2,990,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,125,000 $
    Year 2020 : 8,450,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    Detroit Red Wings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameJoe Louis Arena
    Level 1: 6667 - 175 $ - 4 610 - 69,15%
    Level 2: 5556 - 90 $ - 5 262 - 94,71%
    Level 3: 3000 - 70 $ - 3 000 - 100,00%
    Level 4: 3666 - 45 $ - 3 511 - 95,78%
    Luxury : 1111 - 300 $ - 1 111 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 222 - 80,55%
    Farm Level 2: 2000 - 10 $ - 1 537 - 76,83%
    Farm Total Capacity :6000

    Income

    Home Games Left38
    Average Attendance - %17 495 - 87,47%
    Average Income per Game2,278,953 $
    Year to Date Revenue6,836,860 $
    Farm
    Home Games Left39
    Average Attendance - %4 759 - 79,31%
    Average Income per Game159,076 $
    Year to Date Revenue318,151 $

    Expense

    Pro Players Total Salaries78,732,783 $
    Farm Players Total Salaries21,058,648 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,786,987 $
    Farm Year To Date Expenses2,276,704 $
    Pro Salary Cap To Date7,670,869 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue86,600,227 $
    Farm Estimated Season Revenue6,203,944 $
    Pro Remaining Season Days168
    Pro Expenses Per Days429,746 $
    Pro Estimated Expenses72,197,328 $
    Farm Remaining Season Days168
    Farm Expenses Per Days129,348 $
    Farm Estimated Expenses21,730,464 $
    Estimated Season Expenses93,927,792 $
    Estimated Season Salary Cap78,784,429 $
    Estimate Under Maximum Salary Cap of 79,500,000 $715,571 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 19,984,429 $
    Current Bank Account54,642,568 $
    Projected Bank Account53,518,947 $

    Pro Players Salaries

    Ryan Getzlaf 14,300,000 $ (1)
    -Salary Remaining : 12,916,129 $
    Dustin Brown 7,200,000 $ (2)
    -Salary Remaining : 6,503,226 $
    Drew Doughty 7,000,000 $ (1)
    -Salary Remaining : 6,322,581 $
    Mike Green 6,550,000 $ (1)
    -Salary Remaining : 5,916,129 $
    Jack Johnson 6,500,000 $ (3)
    -Salary Remaining : 5,870,968 $
    Jonas Brodin 4,166,667 $ (3)
    -Salary Remaining : 3,763,441 $
    Jason Spezza 4,100,001 $ (2)
    -Salary Remaining : 3,703,227 $
    Vladislav Namestnikov 4,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Andrew Shaw 3,900,000 $ (4)
    -Salary Remaining : 3,522,581 $
    Jakob Silfverberg 3,750,000 $ (1)
    -Salary Remaining : 3,387,097 $
    Nick Holden 3,505,000 $ (1)
    -Salary Remaining : 3,165,806 $
    Connor Brown 2,100,000 $ (2)
    -Salary Remaining : 1,896,774 $
    Nate Prosser 1,975,005 $ (1)
    -Salary Remaining : 1,783,875 $
    Chad Johnson 1,700,000 $ (1)
    -Salary Remaining : 1,535,484 $
    Kyle Clifford 1,600,000 $ (2)
    -Salary Remaining : 1,445,161 $
    Mark Letestu 1,111,111 $ (1)
    -Salary Remaining : 1,003,584 $
    Greg Carey 999,999 $ (2)
    -Salary Remaining : 903,225 $
    Nico Hischier 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Jakub Vrana 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Joonas Korpisalo 900,000 $ (1)
    -Salary Remaining : 812,903 $
    Victor Mete 850,000 $ (2)
    -Salary Remaining : 767,742 $
    Nic Dowd 675,000 $ (3)
    -Salary Remaining : 609,677 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 78,732,783 $
    Year 2020 : 33,016,667 $
    Year 2021 : 15,241,667 $
    Year 2022 : 3,900,000 $
    Salary Average Commitment
    Year 2019 : 12,050,000 $
    Year 2020 : 6,725,000 $
    Year 2021 : 2,350,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 78,732,783 $
    Year 2020 : 33,016,667 $
    Year 2021 : 15,241,667 $
    Year 2022 : 3,900,000 $

    Farm Players Salaries

    Cody Goloubef 975,000 $ (2)
    Salary Remaining : 880,645 $
    Tyler Gaudet 971,250 $ (1)
    Salary Remaining : 877,258 $
    Brendan Lemieux 893,167 $ (1)
    Salary Remaining : 806,731 $
    Gabriel Carlsson 850,000 $ (1)
    Salary Remaining : 767,742 $
    Paul Carey 850,000 $ (2)
    Salary Remaining : 767,742 $
    Nicolas Meloche 850,000 $ (1)
    Salary Remaining : 767,742 $
    Buddy Robinson 826,875 $ (2)
    Salary Remaining : 746,855 $
    Dylan Blujus 818,606 $ (1)
    Salary Remaining : 739,386 $
    Keaton Thompson 813,750 $ (1)
    Salary Remaining : 735,000 $
    Luke Green 775,000 $ (3)
    Salary Remaining : 700,000 $
    Adam Brooks 775,000 $ (1)
    Salary Remaining : 700,000 $
    Eetu Tuulola 775,000 $ (3)
    Salary Remaining : 700,000 $
    Andreas Borgman 750,000 $ (1)
    Salary Remaining : 677,419 $
    Patrick Russell 715,000 $ (2)
    Salary Remaining : 645,806 $
    Kevin Rooney 715,000 $ (2)
    Salary Remaining : 645,806 $
    Justin Auger 715,000 $ (1)
    Salary Remaining : 645,806 $
    James de Haas 715,000 $ (2)
    Salary Remaining : 645,806 $
    Victor Olofsson 700,000 $ (2)
    Salary Remaining : 632,258 $
    Jean-Francois Berube 700,000 $ (1)
    Salary Remaining : 632,258 $
    Carl Grundstrom 675,000 $ (3)
    Salary Remaining : 609,677 $
    Reid Duke 650,000 $ (1)
    Salary Remaining : 587,097 $
    Patrick Bajkov 650,000 $ (3)
    Salary Remaining : 587,097 $
    Sebastian Repo 650,000 $ (2)
    Salary Remaining : 587,097 $
    Ilya Lyubushkin 650,000 $ (1)
    Salary Remaining : 587,097 $
    Lane Pederson 650,000 $ (2)
    Salary Remaining : 587,097 $
    Dean Kukan 650,000 $ (1)
    Salary Remaining : 587,097 $
    Damien Riat 650,000 $ (2)
    Salary Remaining : 587,097 $
    Hunter Miska 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players28
    Salary Commitment
    Year 2019 : 21,058,648 $
    Year 2020 : 10,321,875 $
    Year 2021 : 2,875,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 18,275,000 $
    Year 2020 : 9,100,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    Edmonton Oilers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRexall Place
    Level 1: 8780 - 221 $ - 3 865 - 44,02%
    Level 2: 3120 - 166 $ - 2 681 - 85,92%
    Level 3: 3600 - 127 $ - 1 573 - 43,69%
    Level 4: 4080 - 87 $ - 1 806 - 44,25%
    Luxury : 4420 - 473 $ - 1 680 - 38,01%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 27 $ - 4 885 - 75,15%
    Farm Level 2: 3500 - 9 $ - 2 607 - 74,50%
    Farm Total Capacity :10000

    Income

    Home Games Left37
    Average Attendance - %11 604 - 48,35%
    Average Income per Game2,818,194 $
    Year to Date Revenue11,272,777 $
    Farm
    Home Games Left36
    Average Attendance - %7 492 - 74,92%
    Average Income per Game220,598 $
    Year to Date Revenue1,102,991 $

    Expense

    Pro Players Total Salaries78,213,333 $
    Farm Players Total Salaries17,609,738 $
    Coaches Total Salaries8,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses8,088,900 $
    Farm Year To Date Expenses1,897,691 $
    Pro Salary Cap To Date7,546,962 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue104,273,187 $
    Farm Estimated Season Revenue7,941,535 $
    Pro Remaining Season Days168
    Pro Expenses Per Days450,609 $
    Pro Estimated Expenses75,702,312 $
    Farm Remaining Season Days168
    Farm Expenses Per Days108,117 $
    Farm Estimated Expenses18,163,656 $
    Estimated Season Expenses93,865,968 $
    Estimated Season Salary Cap78,191,298 $
    Estimate Under Maximum Salary Cap of 79,500,000 $1,308,702 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 19,391,298 $
    Current Bank Account133,174,321 $
    Projected Bank Account151,523,075 $

    Pro Players Salaries

    Tuukka Rask 7,000,000 $ (2)
    -Salary Remaining : 6,322,581 $
    Nicklas Backstrom 6,700,000 $ (1)
    -Salary Remaining : 6,051,613 $
    Ilya Kovalchuk 6,250,000 $ (2)
    -Salary Remaining : 5,645,161 $
    Taylor Hall 6,000,000 $ (1)
    -Salary Remaining : 5,419,355 $
    Cam Atkinson 5,875,000 $ (3)
    -Salary Remaining : 5,306,452 $
    Mikael Granlund 5,750,000 $ (2)
    -Salary Remaining : 5,193,548 $
    Dougie Hamilton 5,750,000 $ (3)
    -Salary Remaining : 5,193,548 $
    Colton Parayko 5,500,000 $ (1)
    -Salary Remaining : 4,967,742 $
    Erik Johnson 4,875,000 $ (2)
    -Salary Remaining : 4,403,226 $
    Cody Eakin 3,850,000 $ (2)
    -Salary Remaining : 3,477,419 $
    Jay Beagle 3,800,000 $ (2)
    -Salary Remaining : 3,432,258 $
    Philipp Grubauer 3,333,333 $ (3)
    -Salary Remaining : 3,010,752 $
    Derek Forbort 2,525,000 $ (2)
    -Salary Remaining : 2,280,645 $
    Radek Faksa 2,200,000 $ (2)
    -Salary Remaining : 1,987,097 $
    Jake McCabe 1,600,000 $ (1)
    -Salary Remaining : 1,445,161 $
    Zemgus Girgensons 1,600,000 $ (1)
    -Salary Remaining : 1,445,161 $
    Chris Wagner 1,250,000 $ (2)
    -Salary Remaining : 1,129,032 $
    Derrick Pouliot 1,100,000 $ (1)
    -Salary Remaining : 993,548 $
    Jacob De La Rose 900,000 $ (2)
    -Salary Remaining : 812,903 $
    Darren Archibald 855,000 $ (1)
    -Salary Remaining : 772,258 $
    Brayden Point 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Lawrence Pilut 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 78,213,333 $
    Year 2020 : 53,358,333 $
    Year 2021 : 14,958,333 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 11,500,000 $
    Year 2020 : 7,400,000 $
    Year 2021 : 1,775,000 $
    Year 2022 : 0 $
    Salary Cap with 1 Way Contract
    Year 2019 : 78,213,333 $
    Year 2020 : 53,358,333 $
    Year 2021 : 14,958,333 $
    Year 2022 : 0 $

    Farm Players Salaries

    Greg McKegg 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Robby Fabbri 971,250 $ (1)
    Salary Remaining : 877,258 $
    Henrik Samuelsson 937,125 $ (1)
    Salary Remaining : 846,435 $
    Jani Hakanpaa 850,000 $ (2)
    Salary Remaining : 767,742 $
    John Gilmour 819,000 $ (1)
    Salary Remaining : 739,742 $
    Seth Griffith 788,288 $ (2)
    Salary Remaining : 712,002 $
    Josh Kestner 787,500 $ (2)
    Salary Remaining : 711,290 $
    Scott Pooley 787,500 $ (2)
    Salary Remaining : 711,290 $
    Maxime Lagace 750,750 $ (1)
    Salary Remaining : 678,097 $
    Chase Perry 715,000 $ (2)
    Salary Remaining : 645,806 $
    Justin Dowling 704,550 $ (1)
    Salary Remaining : 636,368 $
    Michael Houser 698,775 $ (1)
    Salary Remaining : 631,152 $
    Mitchell Wheaton 650,000 $ (1)
    Salary Remaining : 587,097 $
    Patrick Eaves 650,000 $ (1)
    Salary Remaining : 587,097 $
    Dillon Simpson 650,000 $ (1)
    Salary Remaining : 587,097 $
    Wilhelm Westlund 650,000 $ (1)
    Salary Remaining : 587,097 $
    Beck Malenstyn 650,000 $ (3)
    Salary Remaining : 587,097 $
    Pavel Karnaukhov 650,000 $ (2)
    Salary Remaining : 587,097 $
    Joseph Raaymakers 650,000 $ (3)
    Salary Remaining : 587,097 $
    Markus Nurmi 650,000 $ (3)
    Salary Remaining : 587,097 $
    Michael Sdao 650,000 $ (1)
    Salary Remaining : 587,097 $
    Alexandre Goulet 650,000 $ (1)
    Salary Remaining : 587,097 $
    Sergey Zborovskiy 650,000 $ (2)
    Salary Remaining : 587,097 $
    Eric Knodel 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players24
    Salary Commitment
    Year 2019 : 17,609,738 $
    Year 2020 : 7,178,288 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 15,525,000 $
    Year 2020 : 6,500,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    Florida Panthers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBBT Center
    Level 1: 6000 - 150 $ - 5 561 - 92,69%
    Level 2: 5000 - 100 $ - 4 918 - 98,37%
    Level 3: 2700 - 75 $ - 2 488 - 92,15%
    Level 4: 3300 - 50 $ - 3 148 - 95,40%
    Luxury : 1000 - 255 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 22 $ - 3 050 - 76,24%
    Farm Level 2: 2000 - 9 $ - 1 480 - 73,99%
    Farm Total Capacity :6000

    Income

    Home Games Left38
    Average Attendance - %17 116 - 95,09%
    Average Income per Game2,213,808 $
    Year to Date Revenue6,641,423 $
    Farm
    Home Games Left36
    Average Attendance - %4 529 - 75,49%
    Average Income per Game114,181 $
    Year to Date Revenue570,906 $

    Expense

    Pro Players Total Salaries75,126,667 $
    Farm Players Total Salaries23,694,750 $
    Coaches Total Salaries6,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value1,800,000 $
    Pro Year To Date Expenses7,614,274 $
    Farm Year To Date Expenses2,593,705 $
    Pro Salary Cap To Date7,275,568 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue84,124,691 $
    Farm Estimated Season Revenue4,110,523 $
    Pro Remaining Season Days168
    Pro Expenses Per Days422,724 $
    Pro Estimated Expenses71,017,632 $
    Farm Remaining Season Days168
    Farm Expenses Per Days140,832 $
    Farm Estimated Expenses23,659,776 $
    Estimated Season Expenses94,677,408 $
    Estimated Season Salary Cap76,931,944 $
    Estimate Under Maximum Salary Cap of 79,500,000 $2,568,056 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 18,131,944 $
    Current Bank Account65,214,518 $
    Projected Bank Account58,772,324 $

    Pro Players Salaries

    Zach Parise 8,110,000 $ (1)
    -Salary Remaining : 7,325,161 $
    Jay Bouwmeester 6,950,000 $ (1)
    -Salary Remaining : 6,277,419 $
    Ryan Kesler 6,900,000 $ (1)
    -Salary Remaining : 6,232,258 $
    Bryan Little 6,200,000 $ (2)
    -Salary Remaining : 5,600,000 $
    Jeff Petry 5,500,000 $ (2)
    -Salary Remaining : 4,967,742 $
    Carl Soderberg 4,750,000 $ (1)
    -Salary Remaining : 4,290,323 $
    Chris Kreider 4,625,000 $ (2)
    -Salary Remaining : 4,177,419 $
    Artem Anisimov 4,550,000 $ (1)
    -Salary Remaining : 4,109,677 $
    Jonathan Ericsson 4,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Jaroslav Halak 3,500,000 $ (2)
    -Salary Remaining : 3,161,290 $
    Dion Phaneuf 3,250,000 $ (1)
    -Salary Remaining : 2,935,484 $
    John Moore 3,000,000 $ (3)
    -Salary Remaining : 2,709,677 $
    Pavel Francouz 2,500,000 $ (4)
    -Salary Remaining : 2,258,065 $
    Trevor Lewis 2,000,000 $ (2)
    -Salary Remaining : 1,806,452 $
    Curtis Mckenzie 1,750,000 $ (2)
    -Salary Remaining : 1,580,645 $
    Paul Byron 1,666,667 $ (1)
    -Salary Remaining : 1,505,377 $
    Garnet Hathaway 1,500,000 $ (4)
    -Salary Remaining : 1,354,839 $
    Zach Redmond 1,100,000 $ (2)
    -Salary Remaining : 993,548 $
    Patrik Laine 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Brandon Carlo 850,000 $ (2)
    -Salary Remaining : 767,742 $
    Brock Boeser 850,000 $ (2)
    -Salary Remaining : 767,742 $
    Jesper Bratt 650,000 $ (3)
    -Salary Remaining : 587,097 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 75,126,667 $
    Year 2020 : 34,950,000 $
    Year 2021 : 7,650,000 $
    Year 2022 : 4,000,000 $
    Salary Average Commitment
    Year 2019 : 13,050,000 $
    Year 2020 : 8,650,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 75,126,667 $
    Year 2020 : 34,950,000 $
    Year 2021 : 7,650,000 $
    Year 2022 : 4,000,000 $

    Farm Players Salaries

    Matthew Puempel 1,076,000 $ (2)
    Salary Remaining : 971,871 $
    Tim Heed 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    David Warsofsky 1,000,000 $ (5)
    Salary Remaining : 903,226 $
    Michael Leighton 975,000 $ (2)
    Salary Remaining : 880,645 $
    Adam Johnson 975,000 $ (1)
    Salary Remaining : 880,645 $
    Martin Necas 925,000 $ (3)
    Salary Remaining : 835,484 $
    Andrew Campbell 880,000 $ (2)
    Salary Remaining : 794,839 $
    Kale Clague 850,000 $ (3)
    Salary Remaining : 767,742 $
    Brycen Martin 850,000 $ (1)
    Salary Remaining : 767,742 $
    Nicolas Aube-Kubel 850,000 $ (1)
    Salary Remaining : 767,742 $
    Noah Gregor 850,000 $ (3)
    Salary Remaining : 767,742 $
    Matt Spencer 813,750 $ (2)
    Salary Remaining : 735,000 $
    Chris Wideman 800,000 $ (3)
    Salary Remaining : 722,581 $
    Zachary Sawchenko 700,000 $ (3)
    Salary Remaining : 632,258 $
    Colton Point 700,000 $ (3)
    Salary Remaining : 632,258 $
    Matt Taormina 700,000 $ (1)
    Salary Remaining : 632,258 $
    Nathan Paetsch (Out of Payroll) 700,000 $ (2)
    Salary Remaining : 632,258 $
    Kyle Capobianco 650,000 $ (2)
    Salary Remaining : 587,097 $
    Carter Camper 650,000 $ (1)
    Salary Remaining : 587,097 $
    Tanner Kaspick 650,000 $ (3)
    Salary Remaining : 587,097 $
    Aleksi Saarela 650,000 $ (2)
    Salary Remaining : 587,097 $
    Evan Barratt 650,000 $ (1)
    Salary Remaining : 587,097 $
    Maxime Fortier 650,000 $ (3)
    Salary Remaining : 587,097 $
    Anton Wedin 650,000 $ (1)
    Salary Remaining : 587,097 $
    Brendan Burke 650,000 $ (1)
    Salary Remaining : 587,097 $
    Emil Djuse 650,000 $ (1)
    Salary Remaining : 587,097 $
    Michael Carcone 650,000 $ (2)
    Salary Remaining : 587,097 $
    Shane Starrett 650,000 $ (1)
    Salary Remaining : 587,097 $
    Simon Bourque 650,000 $ (2)
    Salary Remaining : 587,097 $
    Jonathan Ang 650,000 $ (3)
    Salary Remaining : 587,097 $
    Cole Candella 650,000 $ (3)
    Salary Remaining : 587,097 $
    Sam Anas 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players32
    Salary Commitment
    Year 2019 : 24,394,750 $
    Year 2020 : 15,469,750 $
    Year 2021 : 8,425,000 $
    Year 2022 : 1,000,000 $
    Salary Average Commitment
    Year 2019 : 20,400,000 $
    Year 2020 : 13,050,000 $
    Year 2021 : 7,075,000 $
    Year 2022 : 650,000 $


    Los Angeles Kings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameStaples Center
    Level 1: 8000 - 150 $ - 5 499 - 68,74%
    Level 2: 5300 - 80 $ - 4 979 - 93,95%
    Level 3: 3375 - 50 $ - 3 302 - 97,83%
    Level 4: 3825 - 40 $ - 3 764 - 98,39%
    Luxury : 2000 - 190 $ - 1 892 - 94,61%
    Total Capacity :22500
    Farm
    Farm Level 1: 4000 - 25 $ - 3 020 - 75,50%
    Farm Level 2: 2000 - 12 $ - 1 511 - 75,55%
    Farm Total Capacity :6000

    Income

    Home Games Left36
    Average Attendance - %19 436 - 86,38%
    Average Income per Game2,183,165 $
    Year to Date Revenue10,915,824 $
    Farm
    Home Games Left37
    Average Attendance - %4 531 - 75,52%
    Average Income per Game132,958 $
    Year to Date Revenue531,830 $

    Expense

    Pro Players Total Salaries59,194,285 $
    Farm Players Total Salaries18,451,596 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses6,308,052 $
    Farm Year To Date Expenses1,952,571 $
    Pro Salary Cap To Date5,891,926 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue78,593,933 $
    Farm Estimated Season Revenue4,919,428 $
    Pro Remaining Season Days168
    Pro Expenses Per Days341,367 $
    Pro Estimated Expenses57,349,656 $
    Farm Remaining Season Days168
    Farm Expenses Per Days109,417 $
    Farm Estimated Expenses18,382,056 $
    Estimated Season Expenses75,731,712 $
    Estimated Season Salary Cap59,357,758 $
    Estimate Under Maximum Salary Cap of 79,500,000 $20,142,242 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 557,758 $
    Current Bank Account23,403,606 $
    Projected Bank Account31,185,255 $

    Pro Players Salaries

    Paul Stastny 9,000,000 $ (1)
    -Salary Remaining : 8,129,032 $
    James Neal 6,600,000 $ (2)
    -Salary Remaining : 5,961,290 $
    Drew Stafford 5,000,000 $ (1)
    -Salary Remaining : 4,516,129 $
    Tyler Ennis 4,600,000 $ (1)
    -Salary Remaining : 4,154,839 $
    Brayden McNabb 4,025,000 $ (4)
    -Salary Remaining : 3,635,484 $
    Brendan Gallagher 3,750,000 $ (2)
    -Salary Remaining : 3,387,097 $
    Michal Kempny 3,300,000 $ (4)
    -Salary Remaining : 2,980,645 $
    Michael Raffl 3,000,000 $ (1)
    -Salary Remaining : 2,709,677 $
    Patrick Maroon 2,650,000 $ (2)
    -Salary Remaining : 2,393,548 $
    Antoine Roussel 2,650,000 $ (2)
    -Salary Remaining : 2,393,548 $
    Greg Pateryn (Out of Payroll) 2,000,000 $ (2)
    -Salary Remaining : 1,806,452 $
    Johan Larsson 1,760,000 $ (2)
    -Salary Remaining : 1,589,677 $
    Brett Ritchie 1,750,000 $ (1)
    -Salary Remaining : 1,580,645 $
    Kevan Miller 1,500,000 $ (2)
    -Salary Remaining : 1,354,839 $
    Kevin Connauton 1,375,000 $ (1)
    -Salary Remaining : 1,241,935 $
    Ryan White 1,300,000 $ (1)
    -Salary Remaining : 1,174,194 $
    Cody McLeod 1,000,000 $ (2)
    -Salary Remaining : 903,226 $
    Jordan Nolan 1,000,000 $ (2)
    -Salary Remaining : 903,226 $
    Adam Clendening 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Phillip Di Giuseppe 937,125 $ (1)
    -Salary Remaining : 846,435 $
    Andy Andreoff 897,160 $ (1)
    -Salary Remaining : 810,338 $
    Luke Witkowski 800,000 $ (1)
    -Salary Remaining : 722,581 $
    Ryan Larkin 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Hayden Hawkey 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players24
    Salary Commitment
    Year 2019 : 61,194,285 $
    Year 2020 : 30,885,000 $
    Year 2021 : 7,325,000 $
    Year 2022 : 7,325,000 $
    Salary Average Commitment
    Year 2019 : 14,550,000 $
    Year 2020 : 7,625,000 $
    Year 2021 : 1,300,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 61,194,285 $
    Year 2020 : 30,885,000 $
    Year 2021 : 7,325,000 $
    Year 2022 : 7,325,000 $

    Farm Players Salaries

    Gavin Bayreuther 925,000 $ (1)
    Salary Remaining : 835,484 $
    Michael McLeod 925,000 $ (3)
    Salary Remaining : 835,484 $
    Zach Trotman 900,000 $ (2)
    Salary Remaining : 812,903 $
    Pascal Laberge 850,000 $ (3)
    Salary Remaining : 767,742 $
    Jacob Larsson 850,000 $ (2)
    Salary Remaining : 767,742 $
    Vaclav Karabacek 850,000 $ (1)
    Salary Remaining : 767,742 $
    Mark Alt 800,000 $ (2)
    Salary Remaining : 722,581 $
    Kale Kessy 791,595 $ (1)
    Salary Remaining : 714,989 $
    Shane Eiserman 775,000 $ (1)
    Salary Remaining : 700,000 $
    Mitchell Stephens 775,000 $ (2)
    Salary Remaining : 700,000 $
    Ryan Rupert 715,000 $ (1)
    Salary Remaining : 645,806 $
    Dan DeSalvo 715,000 $ (1)
    Salary Remaining : 645,806 $
    Blake Thompson 715,000 $ (2)
    Salary Remaining : 645,806 $
    Greg Betzold 715,000 $ (2)
    Salary Remaining : 645,806 $
    Andrew Nielsen 650,000 $ (2)
    Salary Remaining : 587,097 $
    Quentin Shore 650,000 $ (1)
    Salary Remaining : 587,097 $
    Brayden Burke 650,000 $ (2)
    Salary Remaining : 587,097 $
    Adam Parsells 650,000 $ (2)
    Salary Remaining : 587,097 $
    Nick Schneider 650,000 $ (2)
    Salary Remaining : 587,097 $
    Gabriel Sylvestre 650,000 $ (3)
    Salary Remaining : 587,097 $
    Joseph Cecconi 650,000 $ (2)
    Salary Remaining : 587,097 $
    Pius Suter 650,000 $ (1)
    Salary Remaining : 587,097 $
    Joey Daccord 650,000 $ (1)
    Salary Remaining : 587,097 $
    Karch Bachman 650,000 $ (2)
    Salary Remaining : 587,097 $
    Taggart Corriveau 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 18,451,595 $
    Year 2020 : 11,730,000 $
    Year 2021 : 2,425,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 15,900,000 $
    Year 2020 : 10,400,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    Minnesota Wild


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameXcel Energy Center
    Level 1: 6200 - 160 $ - 4 796 - 77,35%
    Level 2: 3120 - 135 $ - 3 090 - 99,04%
    Level 3: 3600 - 100 $ - 1 968 - 54,67%
    Level 4: 4080 - 68 $ - 2 090 - 51,23%
    Luxury : 6999 - 205 $ - 2 154 - 30,78%
    Total Capacity :23999
    Farm
    Farm Level 1: 4000 - 27 $ - 3 017 - 75,42%
    Farm Level 2: 2000 - 9 $ - 1 538 - 76,92%
    Farm Total Capacity :6000

    Income

    Home Games Left40
    Average Attendance - %14 098 - 58,74%
    Average Income per Game2,259,750 $
    Year to Date Revenue2,259,750 $
    Farm
    Home Games Left36
    Average Attendance - %4 555 - 75,92%
    Average Income per Game135,317 $
    Year to Date Revenue676,587 $

    Expense

    Pro Players Total Salaries63,424,383 $
    Farm Players Total Salaries21,741,250 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses6,312,819 $
    Farm Year To Date Expenses2,192,589 $
    Pro Salary Cap To Date6,070,889 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue90,390,000 $
    Farm Estimated Season Revenue4,871,426 $
    Pro Remaining Season Days168
    Pro Expenses Per Days354,432 $
    Pro Estimated Expenses59,544,576 $
    Farm Remaining Season Days168
    Farm Expenses Per Days126,028 $
    Farm Estimated Expenses21,172,704 $
    Estimated Season Expenses80,717,280 $
    Estimated Season Salary Cap63,357,377 $
    Estimate Under Maximum Salary Cap of 79,500,000 $16,142,623 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 4,557,377 $
    Current Bank Account83,603,273 $
    Projected Bank Account98,147,419 $

    Pro Players Salaries

    Anton Stralman 8,000,000 $ (3)
    -Salary Remaining : 7,225,806 $
    Johnny Boychuk 6,100,000 $ (1)
    -Salary Remaining : 5,509,677 $
    Brandon Sutter 5,500,000 $ (2)
    -Salary Remaining : 4,967,742 $
    Sam Gagner 4,800,000 $ (1)
    -Salary Remaining : 4,335,484 $
    Brendan Smith 4,350,000 $ (2)
    -Salary Remaining : 3,929,032 $
    Alex Biega 4,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Colin Wilson 3,937,500 $ (1)
    -Salary Remaining : 3,556,452 $
    Jamie McGinn 3,000,000 $ (1)
    -Salary Remaining : 2,709,677 $
    Harry Zolnierczyk 2,750,000 $ (1)
    -Salary Remaining : 2,483,871 $
    Frank Vatrano 2,533,333 $ (4)
    -Salary Remaining : 2,288,172 $
    Jayson Megna 2,500,000 $ (1)
    -Salary Remaining : 2,258,065 $
    Anders Nilsson 2,500,000 $ (1)
    -Salary Remaining : 2,258,065 $
    David Schlemko 2,100,000 $ (1)
    -Salary Remaining : 1,896,774 $
    Anton Khudobin 2,000,000 $ (2)
    -Salary Remaining : 1,806,452 $
    Nicolas Deslauriers 1,750,000 $ (2)
    -Salary Remaining : 1,580,645 $
    Mark Borowiecki 1,500,000 $ (2)
    -Salary Remaining : 1,354,839 $
    Robert Hagg 1,150,000 $ (2)
    -Salary Remaining : 1,038,710 $
    Mike Reilly 971,250 $ (1)
    -Salary Remaining : 877,258 $
    Logan Brown 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Michael Mersch 867,300 $ (2)
    -Salary Remaining : 783,368 $
    Ondrej Kase 775,000 $ (1)
    -Salary Remaining : 700,000 $
    Cole Ully 715,000 $ (1)
    -Salary Remaining : 645,806 $
    Artur Kayumov 700,000 $ (3)
    -Salary Remaining : 632,258 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 63,424,383 $
    Year 2020 : 29,275,633 $
    Year 2021 : 12,158,333 $
    Year 2022 : 2,533,333 $
    Salary Average Commitment
    Year 2019 : 13,500,000 $
    Year 2020 : 7,075,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 63,424,383 $
    Year 2020 : 29,275,633 $
    Year 2021 : 12,158,333 $
    Year 2022 : 2,533,333 $

    Farm Players Salaries

    Samuel Morin 971,250 $ (3)
    Salary Remaining : 877,258 $
    Francois Brassard 950,000 $ (2)
    Salary Remaining : 858,065 $
    Evgeny Svechnikov 925,000 $ (2)
    Salary Remaining : 835,484 $
    Alexander Nylander 925,000 $ (3)
    Salary Remaining : 835,484 $
    German Rubtsov 925,000 $ (3)
    Salary Remaining : 835,484 $
    Mackenzie Blackwood 892,500 $ (2)
    Salary Remaining : 806,129 $
    Jimmy Lodge 892,500 $ (1)
    Salary Remaining : 806,129 $
    Ryan Faragher 850,000 $ (2)
    Salary Remaining : 767,742 $
    Dennis Yan 850,000 $ (2)
    Salary Remaining : 767,742 $
    Nathan Bastian 850,000 $ (3)
    Salary Remaining : 767,742 $
    Alexander Dergachyov 775,000 $ (2)
    Salary Remaining : 700,000 $
    Josh Mahura 775,000 $ (3)
    Salary Remaining : 700,000 $
    Christian Fischer 775,000 $ (2)
    Salary Remaining : 700,000 $
    Chase De Leo 775,000 $ (1)
    Salary Remaining : 700,000 $
    Parker Wotherspoon 775,000 $ (2)
    Salary Remaining : 700,000 $
    Ryan Gropp 775,000 $ (2)
    Salary Remaining : 700,000 $
    Sam Lafferty 767,500 $ (2)
    Salary Remaining : 693,226 $
    Matheson Iacopelli 742,500 $ (1)
    Salary Remaining : 670,645 $
    Jack Walker 700,000 $ (2)
    Salary Remaining : 632,258 $
    Lukas Vejdemo 650,000 $ (1)
    Salary Remaining : 587,097 $
    Blake Siebenaler 650,000 $ (1)
    Salary Remaining : 587,097 $
    Andrew Mangiapane 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ethan Bear 650,000 $ (2)
    Salary Remaining : 587,097 $
    Adam Helewka 650,000 $ (1)
    Salary Remaining : 587,097 $
    Benjamin Gleason 650,000 $ (3)
    Salary Remaining : 587,097 $
    Nick Wolff 650,000 $ (1)
    Salary Remaining : 587,097 $
    Emil Johansson 650,000 $ (1)
    Salary Remaining : 587,097 $
    Kyle Jenkins 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players28
    Salary Commitment
    Year 2019 : 21,741,250 $
    Year 2020 : 14,781,250 $
    Year 2021 : 5,096,250 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,950,000 $
    Year 2020 : 11,900,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $


    Montreal Canadiens


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCentre Bell
    Level 1: 7867 - 201 $ - 4 646 - 59,06%
    Level 2: 6589 - 151 $ - 3 888 - 59,01%
    Level 3: 3600 - 115 $ - 2 124 - 59,00%
    Level 4: 4466 - 79 $ - 2 635 - 59,00%
    Luxury : 1478 - 430 $ - 1 107 - 74,86%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 962 - 74,06%
    Farm Level 2: 2000 - 9 $ - 1 421 - 71,07%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %14 400 - 60,00%
    Average Income per Game2,816,585 $
    Year to Date Revenue11,266,340 $
    Farm
    Home Games Left35
    Average Attendance - %4 384 - 73,06%
    Average Income per Game131,740 $
    Year to Date Revenue790,442 $

    Expense

    Pro Players Total Salaries69,675,250 $
    Farm Players Total Salaries25,422,832 $
    Coaches Total Salaries21,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses8,595,439 $
    Farm Year To Date Expenses3,111,631 $
    Pro Salary Cap To Date7,095,445 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue104,213,645 $
    Farm Estimated Season Revenue4,610,912 $
    Pro Remaining Season Days168
    Pro Expenses Per Days457,931 $
    Pro Estimated Expenses76,932,408 $
    Farm Remaining Season Days168
    Farm Expenses Per Days168,940 $
    Farm Estimated Expenses28,381,920 $
    Estimated Season Expenses105,314,328 $
    Estimated Season Salary Cap70,027,909 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,472,091 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,227,909 $
    Current Bank Account287,131,285 $
    Projected Bank Account290,641,514 $

    Pro Players Salaries

    Vladimir Tarasenko 7,500,000 $ (5)
    -Salary Remaining : 6,774,194 $
    Erik Karlsson 6,500,000 $ (1)
    -Salary Remaining : 5,870,968 $
    Sean Monahan 6,375,000 $ (3)
    -Salary Remaining : 5,758,065 $
    Braden Holtby 6,100,000 $ (2)
    -Salary Remaining : 5,509,677 $
    Ryan Nugent-Hopkins 6,000,000 $ (1)
    -Salary Remaining : 5,419,355 $
    Artemi Panarin 6,000,000 $ (1)
    -Salary Remaining : 5,419,355 $
    Niklas Hjalmarsson 5,750,000 $ (2)
    -Salary Remaining : 5,193,548 $
    Jeff Carter 5,273,000 $ (1)
    -Salary Remaining : 4,762,710 $
    Marian Gaborik 3,816,000 $ (1)
    -Salary Remaining : 3,446,710 $
    Brandon Manning 3,025,000 $ (4)
    -Salary Remaining : 2,732,258 $
    Brian Boyle 2,900,000 $ (3)
    -Salary Remaining : 2,619,355 $
    Trevor van Riemsdyk 2,300,000 $ (2)
    -Salary Remaining : 2,077,419 $
    Luke Schenn 1,750,000 $ (4)
    -Salary Remaining : 1,580,645 $
    Charles McAvoy 971,250 $ (1)
    -Salary Remaining : 877,258 $
    Jakob Chychrun 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Maxime Comtois 850,000 $ (3)
    -Salary Remaining : 767,742 $
    Dillon Dube 850,000 $ (3)
    -Salary Remaining : 767,742 $
    Jonathan Dahlen 775,000 $ (3)
    -Salary Remaining : 700,000 $
    Zane McIntyre 715,000 $ (1)
    -Salary Remaining : 645,806 $
    Derek Barach 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Michael Joly 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 69,675,250 $
    Year 2020 : 39,100,000 $
    Year 2021 : 24,950,000 $
    Year 2022 : 12,275,000 $
    Salary Average Commitment
    Year 2019 : 12,450,000 $
    Year 2020 : 7,275,000 $
    Year 2021 : 6,050,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 69,675,250 $
    Year 2020 : 39,100,000 $
    Year 2021 : 24,950,000 $
    Year 2022 : 12,275,000 $

    Farm Players Salaries

    Mikko Koskinen 3,250,000 $ (5)
    Salary Remaining : 2,935,484 $
    Matthew Grzelcyk 1,400,000 $ (2)
    Salary Remaining : 1,264,516 $
    Pheonix Copley 1,100,000 $ (4)
    Salary Remaining : 993,548 $
    Colin Larkin 997,500 $ (1)
    Salary Remaining : 900,968 $
    Jeremy Bracco 925,000 $ (2)
    Salary Remaining : 835,484 $
    Paul LaDue 917,831 $ (2)
    Salary Remaining : 829,009 $
    Emile Poirier 892,500 $ (1)
    Salary Remaining : 806,129 $
    Joe Hicketts 850,000 $ (1)
    Salary Remaining : 767,742 $
    Mitchell Mattson 850,000 $ (3)
    Salary Remaining : 767,742 $
    Brett Pollock 850,000 $ (1)
    Salary Remaining : 767,742 $
    Spencer Watson 850,000 $ (1)
    Salary Remaining : 767,742 $
    Alexis Vanier 850,000 $ (1)
    Salary Remaining : 767,742 $
    Zachary Senyshyn 850,000 $ (2)
    Salary Remaining : 767,742 $
    Filip Gustavsson 850,000 $ (2)
    Salary Remaining : 767,742 $
    Ville Husso 847,500 $ (1)
    Salary Remaining : 765,484 $
    Marcus Hogberg 835,000 $ (1)
    Salary Remaining : 754,194 $
    Judd Peterson 787,500 $ (2)
    Salary Remaining : 711,290 $
    Dysin Mayo 775,000 $ (1)
    Salary Remaining : 700,000 $
    Alex Belzile 715,000 $ (2)
    Salary Remaining : 645,806 $
    Colby Cave 715,000 $ (2)
    Salary Remaining : 645,806 $
    Philippe Maillet 715,000 $ (2)
    Salary Remaining : 645,806 $
    Tarmo Reunanen 700,000 $ (3)
    Salary Remaining : 632,258 $
    Colin McDonald 650,000 $ (2)
    Salary Remaining : 587,097 $
    Ty Ronning 650,000 $ (3)
    Salary Remaining : 587,097 $
    Justin Scott 650,000 $ (2)
    Salary Remaining : 587,097 $
    Linus Nassen 650,000 $ (3)
    Salary Remaining : 587,097 $
    Jesper Lindgren 650,000 $ (2)
    Salary Remaining : 587,097 $
    Chris Martenet 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players28
    Salary Commitment
    Year 2019 : 25,422,831 $
    Year 2020 : 17,675,331 $
    Year 2021 : 7,200,000 $
    Year 2022 : 4,350,000 $
    Salary Average Commitment
    Year 2019 : 18,100,000 $
    Year 2020 : 12,550,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 1,300,000 $


    Nashville Predators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBridgestone Arena
    Level 1: 6534 - 131 $ - 6 476 - 99,11%
    Level 2: 5478 - 72 $ - 5 140 - 93,84%
    Level 3: 3000 - 47 $ - 3 000 - 100,00%
    Level 4: 3833 - 33 $ - 3 737 - 97,49%
    Luxury : 1155 - 220 $ - 1 155 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 43 $ - 2 885 - 72,11%
    Farm Level 2: 2000 - 9 $ - 1 499 - 74,93%
    Farm Total Capacity :6000

    Income

    Home Games Left36
    Average Attendance - %19 508 - 97,54%
    Average Income per Game1,997,351 $
    Year to Date Revenue9,986,754 $
    Farm
    Home Games Left37
    Average Attendance - %4 383 - 73,05%
    Average Income per Game195,278 $
    Year to Date Revenue781,112 $

    Expense

    Pro Players Total Salaries69,908,981 $
    Farm Players Total Salaries21,544,302 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,237,808 $
    Farm Year To Date Expenses1,955,192 $
    Pro Salary Cap To Date6,850,717 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue71,904,629 $
    Farm Estimated Season Revenue7,225,286 $
    Pro Remaining Season Days168
    Pro Expenses Per Days397,360 $
    Pro Estimated Expenses66,756,480 $
    Farm Remaining Season Days168
    Farm Expenses Per Days120,668 $
    Farm Estimated Expenses20,272,224 $
    Estimated Season Expenses87,028,704 $
    Estimated Season Salary Cap69,994,357 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,505,643 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,194,357 $
    Current Bank Account60,294,086 $
    Projected Bank Account52,395,297 $

    Pro Players Salaries

    Cory Schneider 6,000,000 $ (2)
    -Salary Remaining : 5,419,355 $
    Semyon Varlamov 5,900,000 $ (1)
    -Salary Remaining : 5,329,032 $
    Tyler Myers 5,500,000 $ (1)
    -Salary Remaining : 4,967,742 $
    J.T. Miller 5,250,000 $ (5)
    -Salary Remaining : 4,741,935 $
    Alec Martinez 5,100,000 $ (1)
    -Salary Remaining : 4,606,452 $
    Ian Cole 5,000,000 $ (2)
    -Salary Remaining : 4,516,129 $
    Alexander Wennberg 4,900,000 $ (2)
    -Salary Remaining : 4,425,806 $
    Vincent Trocheck 4,750,000 $ (1)
    -Salary Remaining : 4,290,323 $
    Michael Stone 4,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    Victor Rask 4,000,000 $ (4)
    -Salary Remaining : 3,612,903 $
    Tanner Pearson 3,750,000 $ (3)
    -Salary Remaining : 3,387,097 $
    Boone Jenner 3,750,000 $ (4)
    -Salary Remaining : 3,387,097 $
    Oliver Bjorkstrand 2,500,000 $ (2)
    -Salary Remaining : 2,258,065 $
    Stefan Noesen 1,725,000 $ (1)
    -Salary Remaining : 1,558,065 $
    Michael Chaput 1,600,000 $ (2)
    -Salary Remaining : 1,445,161 $
    Juuse Saros 1,500,000 $ (2)
    -Salary Remaining : 1,354,839 $
    Tomas Jurco 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Miikka Salomaki 983,981 $ (1)
    -Salary Remaining : 888,757 $
    Haydn Fleury 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Will Butcher 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Nikolai Goldobin 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 69,908,981 $
    Year 2020 : 42,250,000 $
    Year 2021 : 16,750,000 $
    Year 2022 : 13,000,000 $
    Salary Average Commitment
    Year 2019 : 11,675,000 $
    Year 2020 : 6,425,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 69,908,981 $
    Year 2020 : 42,250,000 $
    Year 2021 : 16,750,000 $
    Year 2022 : 13,000,000 $

    Farm Players Salaries

    Casey Desmith 1,500,000 $ (4)
    Salary Remaining : 1,354,839 $
    Stefan Matteau 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Ian McCoshen 971,250 $ (1)
    Salary Remaining : 877,258 $
    Mackenzie MacEachern 971,250 $ (2)
    Salary Remaining : 877,258 $
    Dalton Smith 942,018 $ (1)
    Salary Remaining : 850,855 $
    Dante Fabbro 925,000 $ (3)
    Salary Remaining : 835,484 $
    Tage Thompson 925,000 $ (3)
    Salary Remaining : 835,484 $
    Joseph LaBate 897,160 $ (1)
    Salary Remaining : 810,338 $
    Jakob Forsbacka Karlsson 850,000 $ (2)
    Salary Remaining : 767,742 $
    Jansen Harkins 850,000 $ (2)
    Salary Remaining : 767,742 $
    Aaron Irving 775,000 $ (1)
    Salary Remaining : 700,000 $
    Filip Ahl 775,000 $ (2)
    Salary Remaining : 700,000 $
    Linus Lindstrom 775,000 $ (3)
    Salary Remaining : 700,000 $
    Anthony Greco 750,750 $ (1)
    Salary Remaining : 678,097 $
    Josh Currie 721,875 $ (2)
    Salary Remaining : 652,016 $
    Sergei Tolchinsky 715,000 $ (1)
    Salary Remaining : 645,806 $
    Simon Stransky 700,000 $ (3)
    Salary Remaining : 632,258 $
    Otto Somppi 650,000 $ (3)
    Salary Remaining : 587,097 $
    Dante Salituro 650,000 $ (2)
    Salary Remaining : 587,097 $
    Karel Vejmelka 650,000 $ (1)
    Salary Remaining : 587,097 $
    Devante Stephens 650,000 $ (2)
    Salary Remaining : 587,097 $
    Jordan Sambrook 650,000 $ (3)
    Salary Remaining : 587,097 $
    Ryan Mantha 650,000 $ (1)
    Salary Remaining : 587,097 $
    John Marino 650,000 $ (2)
    Salary Remaining : 587,097 $
    Alex Lintuniemi 650,000 $ (1)
    Salary Remaining : 587,097 $
    Cameron Askew 650,000 $ (2)
    Salary Remaining : 587,097 $
    Kyle Maksimovich 650,000 $ (3)
    Salary Remaining : 587,097 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 21,544,303 $
    Year 2020 : 13,543,125 $
    Year 2021 : 6,775,000 $
    Year 2022 : 1,500,000 $
    Salary Average Commitment
    Year 2019 : 17,325,000 $
    Year 2020 : 11,050,000 $
    Year 2021 : 5,200,000 $
    Year 2022 : 650,000 $


    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 $ - 3 168 - 79,21%
    Level 4: 6000 - 33 $ - 4 105 - 68,42%
    Luxury : 1000 - 250 $ - 1 000 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 907 - 72,68%
    Farm Level 2: 2000 - 15 $ - 1 430 - 71,48%
    Farm Total Capacity :6000

    Income

    Home Games Left36
    Average Attendance - %17 273 - 86,37%
    Average Income per Game1,669,474 $
    Year to Date Revenue8,347,368 $
    Farm
    Home Games Left37
    Average Attendance - %4 337 - 72,28%
    Average Income per Game174,939 $
    Year to Date Revenue699,755 $

    Expense

    Pro Players Total Salaries78,770,000 $
    Farm Players Total Salaries19,255,000 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,377,770 $
    Farm Year To Date Expenses1,981,208 $
    Pro Salary Cap To Date7,039,063 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue60,101,050 $
    Farm Estimated Season Revenue6,472,734 $
    Pro Remaining Season Days168
    Pro Expenses Per Days442,312 $
    Pro Estimated Expenses74,308,416 $
    Farm Remaining Season Days168
    Farm Expenses Per Days111,048 $
    Farm Estimated Expenses18,656,064 $
    Estimated Season Expenses92,964,480 $
    Estimated Season Salary Cap78,186,223 $
    Estimate Under Maximum Salary Cap of 79,500,000 $1,313,777 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 19,386,223 $
    Current Bank Account26,358,705 $
    Projected Bank Account(31,991 $)

    Pro Players Salaries

    Jamie Benn 9,500,000 $ (3)
    -Salary Remaining : 8,580,645 $
    Evgeni Malkin 9,500,000 $ (3)
    -Salary Remaining : 8,580,645 $
    Mark Scheifele 6,125,000 $ (3)
    -Salary Remaining : 5,532,258 $
    Nate Schmidt 5,950,000 $ (5)
    -Salary Remaining : 5,374,194 $
    Jonathan Quick 5,800,000 $ (1)
    -Salary Remaining : 5,238,710 $
    Blake Wheeler 5,600,000 $ (1)
    -Salary Remaining : 5,058,065 $
    Trevor Daley 5,590,000 $ (1)
    -Salary Remaining : 5,049,032 $
    Michael Del Zotto 5,040,000 $ (4)
    -Salary Remaining : 4,552,258 $
    Nazem Kadri 4,500,000 $ (4)
    -Salary Remaining : 4,064,516 $
    Roman Polak 4,250,000 $ (2)
    -Salary Remaining : 3,838,710 $
    Brandon Pirri 3,850,000 $ (4)
    -Salary Remaining : 3,477,419 $
    Thomas Greiss 3,000,000 $ (2)
    -Salary Remaining : 2,709,677 $
    Ryan Ellis 2,500,000 $ (1)
    -Salary Remaining : 2,258,065 $
    Ryan Callahan 2,000,000 $ (2)
    -Salary Remaining : 1,806,452 $
    Chad Ruhwedel 1,050,000 $ (3)
    -Salary Remaining : 948,387 $
    Paul Thompson 950,000 $ (2)
    -Salary Remaining : 858,065 $
    Nick Schmaltz 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Ryan Carpenter 715,000 $ (1)
    -Salary Remaining : 645,806 $
    Maxime Lajoie 700,000 $ (3)
    -Salary Remaining : 632,258 $
    Michael Haley 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Mathieu Joseph 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 78,770,000 $
    Year 2020 : 57,065,000 $
    Year 2021 : 46,215,000 $
    Year 2022 : 19,340,000 $
    Salary Average Commitment
    Year 2019 : 12,700,000 $
    Year 2020 : 8,300,000 $
    Year 2021 : 5,050,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 78,770,000 $
    Year 2020 : 57,065,000 $
    Year 2021 : 46,215,000 $
    Year 2022 : 19,340,000 $

    Farm Players Salaries

    Nick Shore 1,850,000 $ (3)
    Salary Remaining : 1,670,968 $
    Cam Johnson 1,050,000 $ (1)
    Salary Remaining : 948,387 $
    Collin Delia 1,000,000 $ (4)
    Salary Remaining : 903,226 $
    Logan Stanley 925,000 $ (3)
    Salary Remaining : 835,484 $
    Vitaly Abramov 850,000 $ (3)
    Salary Remaining : 767,742 $
    Boris Katchouk 850,000 $ (1)
    Salary Remaining : 767,742 $
    Adam Wilcox 787,500 $ (1)
    Salary Remaining : 711,290 $
    Tyler Mueller 787,500 $ (2)
    Salary Remaining : 711,290 $
    Zeb Knutson 787,500 $ (2)
    Salary Remaining : 711,290 $
    Mitch McLain 787,500 $ (2)
    Salary Remaining : 711,290 $
    Luc Snuggerud 775,000 $ (1)
    Salary Remaining : 700,000 $
    Rem Pitlick 775,000 $ (2)
    Salary Remaining : 700,000 $
    Jake Kulevich 750,000 $ (1)
    Salary Remaining : 677,419 $
    Kasimir Kaskisuo 715,000 $ (2)
    Salary Remaining : 645,806 $
    Steven Johnson 715,000 $ (2)
    Salary Remaining : 645,806 $
    Darby Llewellyn 650,000 $ (1)
    Salary Remaining : 587,097 $
    Joey Dudek 650,000 $ (1)
    Salary Remaining : 587,097 $
    Karson Kuhlman 650,000 $ (1)
    Salary Remaining : 587,097 $
    William Lockwood 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ville Meskanen 650,000 $ (1)
    Salary Remaining : 587,097 $
    Niko Mikkola 650,000 $ (2)
    Salary Remaining : 587,097 $
    Jacob MacDonald 650,000 $ (1)
    Salary Remaining : 587,097 $
    Sam Ruopp 650,000 $ (1)
    Salary Remaining : 587,097 $
    Michael Eyssimont 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players24
    Salary Commitment
    Year 2019 : 19,255,000 $
    Year 2020 : 10,492,500 $
    Year 2021 : 4,625,000 $
    Year 2022 : 1,000,000 $
    Salary Average Commitment
    Year 2019 : 15,500,000 $
    Year 2020 : 7,800,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 650,000 $


    New York Islanders


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBarclays Center
    Level 1: 6000 - 145 $ - 6 000 - 100,00%
    Level 2: 5000 - 92 $ - 4 852 - 97,04%
    Level 3: 2700 - 70 $ - 2 700 - 100,00%
    Level 4: 3300 - 48 $ - 3 061 - 92,75%
    Luxury : 1000 - 230 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 992 - 74,80%
    Farm Level 2: 2000 - 9 $ - 1 397 - 69,83%
    Farm Total Capacity :6000

    Income

    Home Games Left36
    Average Attendance - %17 613 - 97,85%
    Average Income per Game2,164,648 $
    Year to Date Revenue10,823,238 $
    Farm
    Home Games Left39
    Average Attendance - %4 389 - 73,14%
    Average Income per Game132,561 $
    Year to Date Revenue265,121 $

    Expense

    Pro Players Total Salaries69,353,750 $
    Farm Players Total Salaries22,188,956 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,137,074 $
    Farm Year To Date Expenses2,225,122 $
    Pro Salary Cap To Date6,769,334 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue77,927,314 $
    Farm Estimated Season Revenue5,169,860 $
    Pro Remaining Season Days168
    Pro Expenses Per Days393,300 $
    Pro Estimated Expenses66,074,400 $
    Farm Remaining Season Days168
    Farm Expenses Per Days126,822 $
    Farm Estimated Expenses21,306,096 $
    Estimated Season Expenses87,380,496 $
    Estimated Season Salary Cap69,411,494 $
    Estimate Under Maximum Salary Cap of 79,500,000 $10,088,506 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 10,611,494 $
    Current Bank Account24,951,568 $
    Projected Bank Account20,668,246 $

    Pro Players Salaries

    Anze Kopitar 8,840,000 $ (3)
    -Salary Remaining : 7,984,516 $
    Nathan MacKinnon 6,300,000 $ (3)
    -Salary Remaining : 5,690,323 $
    Alex Edler 6,200,000 $ (1)
    -Salary Remaining : 5,600,000 $
    Brad Marchand 6,125,000 $ (1)
    -Salary Remaining : 5,532,258 $
    Oscar Klefbom 4,167,000 $ (2)
    -Salary Remaining : 3,763,742 $
    Marco Scandella 4,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    Roman Josi 4,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    Evgeni Dadonov 4,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    William Karlsson 3,050,000 $ (1)
    -Salary Remaining : 2,754,839 $
    Antti Raanta 3,000,000 $ (1)
    -Salary Remaining : 2,709,677 $
    Patrik Nemeth 3,000,000 $ (3)
    -Salary Remaining : 2,709,677 $
    Cal Clutterbuck 2,750,000 $ (2)
    -Salary Remaining : 2,483,871 $
    Kyle Brodziak 2,500,000 $ (4)
    -Salary Remaining : 2,258,065 $
    Troy Brouwer 2,500,000 $ (2)
    -Salary Remaining : 2,258,065 $
    Darcy Kuemper 1,850,000 $ (1)
    -Salary Remaining : 1,670,968 $
    Austin Watson 1,100,000 $ (2)
    -Salary Remaining : 993,548 $
    Markus Hannikainen 1,000,000 $ (2)
    -Salary Remaining : 903,226 $
    Jake DeBrusk 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Mikko Rantanen 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Christian Folin 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Chris Thorburn 800,000 $ (3)
    -Salary Remaining : 722,581 $
    Derek Grant 771,750 $ (1)
    -Salary Remaining : 697,065 $
    Troy Stecher 700,000 $ (2)
    -Salary Remaining : 632,258 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 69,353,750 $
    Year 2020 : 47,507,000 $
    Year 2021 : 21,440,000 $
    Year 2022 : 2,500,000 $
    Salary Average Commitment
    Year 2019 : 13,650,000 $
    Year 2020 : 10,125,000 $
    Year 2021 : 3,450,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 69,353,750 $
    Year 2020 : 47,507,000 $
    Year 2021 : 21,440,000 $
    Year 2022 : 2,500,000 $

    Farm Players Salaries

    Gaetan Haas 1,562,500 $ (3)
    Salary Remaining : 1,411,290 $
    Xavier Ouellet 1,250,000 $ (1)
    Salary Remaining : 1,129,032 $
    Jake Lucchini 1,000,000 $ (2)
    Salary Remaining : 903,226 $
    Logan Day 1,000,000 $ (2)
    Salary Remaining : 903,226 $
    Brad Malone 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Oula Palve 1,000,000 $ (3)
    Salary Remaining : 903,226 $
    Logan Shaw 942,018 $ (2)
    Salary Remaining : 850,855 $
    Ryan Stanton 854,438 $ (1)
    Salary Remaining : 771,750 $
    Matt Mangene 850,000 $ (1)
    Salary Remaining : 767,742 $
    Derek Nesbitt 850,000 $ (3)
    Salary Remaining : 767,742 $
    Jordan Greenway 850,000 $ (2)
    Salary Remaining : 767,742 $
    Dominik Masin 850,000 $ (1)
    Salary Remaining : 767,742 $
    Adin Hill 850,000 $ (1)
    Salary Remaining : 767,742 $
    Justin Kea 850,000 $ (2)
    Salary Remaining : 767,742 $
    Blake Kessel 800,000 $ (1)
    Salary Remaining : 722,581 $
    Andrew MacWilliam 800,000 $ (1)
    Salary Remaining : 722,581 $
    Caleb Jones 775,000 $ (2)
    Salary Remaining : 700,000 $
    David Kampf 775,000 $ (1)
    Salary Remaining : 700,000 $
    Pavel Kraskovsky 715,000 $ (2)
    Salary Remaining : 645,806 $
    Julius Vahatalo 715,000 $ (2)
    Salary Remaining : 645,806 $
    David Cotton 650,000 $ (2)
    Salary Remaining : 587,097 $
    Radovan Bondra 650,000 $ (2)
    Salary Remaining : 587,097 $
    Adam Werner 650,000 $ (2)
    Salary Remaining : 587,097 $
    Radel Fazleev 650,000 $ (1)
    Salary Remaining : 587,097 $
    Kelly Summers 650,000 $ (1)
    Salary Remaining : 587,097 $
    Axel Holmstrom 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players26
    Salary Commitment
    Year 2019 : 22,188,956 $
    Year 2020 : 12,209,518 $
    Year 2021 : 3,412,500 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,550,000 $
    Year 2020 : 9,100,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    New York Rangers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMadison Square Garden
    Level 1: 6000 - 150 $ - 5 345 - 89,08%
    Level 2: 5000 - 105 $ - 3 933 - 78,66%
    Level 3: 2700 - 75 $ - 2 392 - 88,59%
    Level 4: 3300 - 50 $ - 2 918 - 88,42%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 948 - 73,69%
    Farm Level 2: 2000 - 9 $ - 1 521 - 76,05%
    Farm Total Capacity :6000

    Income

    Home Games Left39
    Average Attendance - %15 588 - 86,60%
    Average Income per Game2,115,931 $
    Year to Date Revenue4,231,862 $
    Farm
    Home Games Left35
    Average Attendance - %4 469 - 74,48%
    Average Income per Game132,452 $
    Year to Date Revenue794,712 $

    Expense

    Pro Players Total Salaries70,084,000 $
    Farm Players Total Salaries23,630,876 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,092,000 $
    Farm Year To Date Expenses2,480,400 $
    Pro Salary Cap To Date6,782,328 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue82,521,309 $
    Farm Estimated Season Revenue4,635,820 $
    Pro Remaining Season Days168
    Pro Expenses Per Days394,000 $
    Pro Estimated Expenses66,192,000 $
    Farm Remaining Season Days168
    Farm Expenses Per Days137,800 $
    Farm Estimated Expenses23,150,400 $
    Estimated Season Expenses89,342,400 $
    Estimated Season Salary Cap70,084,056 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,415,944 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,284,056 $
    Current Bank Account128,112,044 $
    Projected Bank Account125,926,773 $

    Pro Players Salaries

    Dustin Byfuglien 7,600,000 $ (1)
    -Salary Remaining : 6,864,516 $
    Aaron Ekblad 7,500,000 $ (5)
    -Salary Remaining : 6,774,194 $
    Cam Fowler 6,500,000 $ (5)
    -Salary Remaining : 5,870,968 $
    Matt Dumba 6,000,000 $ (5)
    -Salary Remaining : 5,419,355 $
    Justin Faulk 4,833,000 $ (2)
    -Salary Remaining : 4,365,290 $
    Max Pacioretty 4,500,000 $ (1)
    -Salary Remaining : 4,064,516 $
    Nick Bjugstad 4,100,000 $ (3)
    -Salary Remaining : 3,703,226 $
    Justin Abdelkader 4,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Matt Murray 3,750,000 $ (2)
    -Salary Remaining : 3,387,097 $
    Lars Eller 3,500,000 $ (1)
    -Salary Remaining : 3,161,290 $
    Conor Sheary 3,000,000 $ (2)
    -Salary Remaining : 2,709,677 $
    Richard Panik 2,800,000 $ (1)
    -Salary Remaining : 2,529,032 $
    Tobias Rieder 2,250,000 $ (1)
    -Salary Remaining : 2,032,258 $
    Andrew Ladd 2,000,000 $ (5)
    -Salary Remaining : 1,806,452 $
    Yannick Weber 1,700,000 $ (1)
    -Salary Remaining : 1,535,484 $
    Brendan Gaunce 1,026,000 $ (1)
    -Salary Remaining : 926,710 $
    Lawson Crouse 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Dylan Strome 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Jack Eichel 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Vince Dunn 850,000 $ (2)
    -Salary Remaining : 767,742 $
    Charlie Lindgren 750,000 $ (2)
    -Salary Remaining : 677,419 $
    Brock McGinn 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 70,084,000 $
    Year 2020 : 42,058,000 $
    Year 2021 : 26,100,000 $
    Year 2022 : 22,000,000 $
    Salary Average Commitment
    Year 2019 : 12,125,000 $
    Year 2020 : 8,125,000 $
    Year 2021 : 3,075,000 $
    Year 2022 : 2,600,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 70,084,000 $
    Year 2020 : 42,058,000 $
    Year 2021 : 26,100,000 $
    Year 2022 : 22,000,000 $

    Farm Players Salaries

    Valeri Nichushkin 2,950,000 $ (2)
    Salary Remaining : 2,664,516 $
    Oscar Dansk 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Kyle Bushee 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Matt Beleskey 1,000,000 $ (4)
    Salary Remaining : 903,226 $
    Ross Johnston 1,000,000 $ (2)
    Salary Remaining : 903,226 $
    Pat Nagle 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Nic Petan 971,250 $ (3)
    Salary Remaining : 877,258 $
    Jakub Zboril 925,000 $ (2)
    Salary Remaining : 835,484 $
    Josh Ho-Sang 925,000 $ (1)
    Salary Remaining : 835,484 $
    Olli Juolevi 925,000 $ (3)
    Salary Remaining : 835,484 $
    Michael McCarron 892,500 $ (1)
    Salary Remaining : 806,129 $
    Ben Thomas 775,000 $ (1)
    Salary Remaining : 700,000 $
    Austin Wagner 775,000 $ (2)
    Salary Remaining : 700,000 $
    Trent Frederic 775,000 $ (3)
    Salary Remaining : 700,000 $
    Cliff Pu 775,000 $ (3)
    Salary Remaining : 700,000 $
    Riley Barber 727,125 $ (1)
    Salary Remaining : 656,758 $
    Maximilian Pajpach 715,000 $ (2)
    Salary Remaining : 645,806 $
    Clark Bishop 650,000 $ (1)
    Salary Remaining : 587,097 $
    Andong Song 650,000 $ (2)
    Salary Remaining : 587,097 $
    Casey Staum 650,000 $ (3)
    Salary Remaining : 587,097 $
    Michael Pezzetta 650,000 $ (3)
    Salary Remaining : 587,097 $
    Arvid Henrikson 650,000 $ (3)
    Salary Remaining : 587,097 $
    Matthew Bradley 650,000 $ (2)
    Salary Remaining : 587,097 $
    Tyler Bird 650,000 $ (1)
    Salary Remaining : 587,097 $
    Nikolas Koberstein 650,000 $ (1)
    Salary Remaining : 587,097 $
    Veeti Vainio 650,000 $ (2)
    Salary Remaining : 587,097 $
    Jeremy Helvig 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 23,630,875 $
    Year 2020 : 15,361,250 $
    Year 2021 : 6,396,250 $
    Year 2022 : 1,000,000 $
    Salary Average Commitment
    Year 2019 : 17,175,000 $
    Year 2020 : 11,050,000 $
    Year 2021 : 5,200,000 $
    Year 2022 : 650,000 $


    Ottawa Senators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCanadian Tire Centre
    Level 1: 8320 - 120 $ - 6 291 - 75,62%
    Level 2: 5500 - 96 $ - 5 051 - 91,83%
    Level 3: 3600 - 58 $ - 3 117 - 86,59%
    Level 4: 4080 - 45 $ - 3 818 - 93,57%
    Luxury : 2500 - 225 $ - 1 893 - 75,70%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 30 $ - 5 074 - 78,06%
    Farm Level 2: 3500 - 15 $ - 2 722 - 77,77%
    Farm Total Capacity :10000

    Income

    Home Games Left37
    Average Attendance - %20 170 - 84,04%
    Average Income per Game2,271,365 $
    Year to Date Revenue9,085,458 $
    Farm
    Home Games Left36
    Average Attendance - %7 796 - 77,96%
    Average Income per Game257,800 $
    Year to Date Revenue1,288,998 $

    Expense

    Pro Players Total Salaries69,837,500 $
    Farm Players Total Salaries28,366,066 $
    Coaches Total Salaries7,500,001 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,242,336 $
    Farm Year To Date Expenses2,987,046 $
    Pro Salary Cap To Date6,758,460 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue84,040,486 $
    Farm Estimated Season Revenue9,280,786 $
    Pro Remaining Season Days168
    Pro Expenses Per Days402,352 $
    Pro Estimated Expenses67,595,136 $
    Farm Remaining Season Days168
    Farm Expenses Per Days165,947 $
    Farm Estimated Expenses27,879,096 $
    Estimated Season Expenses95,474,232 $
    Estimated Season Salary Cap69,837,420 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,662,580 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,037,420 $
    Current Bank Account260,309,168 $
    Projected Bank Account258,156,208 $

    Pro Players Salaries

    Johnny Gaudreau 6,750,000 $ (1)
    -Salary Remaining : 6,096,774 $
    Jordan Eberle 6,000,000 $ (1)
    -Salary Remaining : 5,419,355 $
    Logan Couture 6,000,000 $ (1)
    -Salary Remaining : 5,419,355 $
    Justin Schultz 5,500,000 $ (2)
    -Salary Remaining : 4,967,742 $
    Mikael Backlund 5,350,000 $ (2)
    -Salary Remaining : 4,832,258 $
    Shea Theodore 5,200,000 $ (2)
    -Salary Remaining : 4,696,774 $
    Deryk Engelland 5,025,000 $ (1)
    -Salary Remaining : 4,538,710 $
    Cody Ceci 4,300,000 $ (1)
    -Salary Remaining : 3,883,871 $
    Brian Dumoulin 4,100,000 $ (5)
    -Salary Remaining : 3,703,226 $
    Pierre-Edouard Bellemare 4,000,000 $ (4)
    -Salary Remaining : 3,612,903 $
    Wayne Simmonds 3,975,000 $ (1)
    -Salary Remaining : 3,590,323 $
    Blake Comeau 3,750,000 $ (1)
    -Salary Remaining : 3,387,097 $
    John Gibson 2,300,000 $ (1)
    -Salary Remaining : 2,077,419 $
    Blake Coleman 1,800,000 $ (3)
    -Salary Remaining : 1,625,806 $
    Derek Ryan 1,500,000 $ (1)
    -Salary Remaining : 1,354,839 $
    Cedric Paquette 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Alex Tuch 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Thomas Chabot 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Scott Wedgewood 787,500 $ (1)
    -Salary Remaining : 711,290 $
    Erik Gustafsson 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 69,837,500 $
    Year 2020 : 27,525,000 $
    Year 2021 : 9,900,000 $
    Year 2022 : 8,100,000 $
    Salary Average Commitment
    Year 2019 : 10,825,000 $
    Year 2020 : 4,975,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 69,837,500 $
    Year 2020 : 27,525,000 $
    Year 2021 : 9,900,000 $
    Year 2022 : 8,100,000 $

    Farm Players Salaries

    Korbinian Holzer 1,500,000 $ (4)
    Salary Remaining : 1,354,839 $
    Joel Hanley 1,500,000 $ (3)
    Salary Remaining : 1,354,839 $
    Tommy Cross 1,300,000 $ (3)
    Salary Remaining : 1,174,194 $
    Kyle Platzer 1,300,000 $ (3)
    Salary Remaining : 1,174,194 $
    Cameron Gaunce 1,025,000 $ (3)
    Salary Remaining : 925,806 $
    Scott Kosmachuk 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Dalton Thrower 983,981 $ (1)
    Salary Remaining : 888,757 $
    Kyle Rau 946,772 $ (1)
    Salary Remaining : 855,149 $
    Ivan Barbashev 925,000 $ (1)
    Salary Remaining : 835,484 $
    Cal Petersen 925,000 $ (1)
    Salary Remaining : 835,484 $
    Justin Kirkland 850,000 $ (1)
    Salary Remaining : 767,742 $
    Conner Bleackley 850,000 $ (1)
    Salary Remaining : 767,742 $
    Rasmus Andersson 850,000 $ (2)
    Salary Remaining : 767,742 $
    Evan Fitzpatrick 850,000 $ (3)
    Salary Remaining : 767,742 $
    Tyrell Goulbourne 795,000 $ (1)
    Salary Remaining : 718,065 $
    Julian Melchiori 788,288 $ (1)
    Salary Remaining : 712,002 $
    Nicholas Baptiste 787,500 $ (1)
    Salary Remaining : 711,290 $
    Filip Hronek 775,000 $ (3)
    Salary Remaining : 700,000 $
    Oskar Lindblom 775,000 $ (1)
    Salary Remaining : 700,000 $
    Loik Leveille 775,000 $ (2)
    Salary Remaining : 700,000 $
    Conor Garland 775,000 $ (1)
    Salary Remaining : 700,000 $
    Kurtis Gabriel 750,750 $ (1)
    Salary Remaining : 678,097 $
    Carter Verhaeghe 715,000 $ (2)
    Salary Remaining : 645,806 $
    Brandon Gignac 700,000 $ (3)
    Salary Remaining : 632,258 $
    Garret Ross 698,775 $ (1)
    Salary Remaining : 631,152 $
    Dominic Turgeon 675,000 $ (1)
    Salary Remaining : 609,677 $
    Ales Stezka 650,000 $ (2)
    Salary Remaining : 587,097 $
    Austin Poganski 650,000 $ (1)
    Salary Remaining : 587,097 $
    Connor Bunnaman 650,000 $ (3)
    Salary Remaining : 587,097 $
    Joren Van Pottelberghe 650,000 $ (2)
    Salary Remaining : 587,097 $
    Garrett Pilon 650,000 $ (3)
    Salary Remaining : 587,097 $
    Patrick Harper 650,000 $ (3)
    Salary Remaining : 587,097 $
    Michael Amadio 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players33
    Salary Commitment
    Year 2019 : 28,366,066 $
    Year 2020 : 14,540,000 $
    Year 2021 : 10,900,000 $
    Year 2022 : 1,500,000 $
    Salary Average Commitment
    Year 2019 : 20,850,000 $
    Year 2020 : 10,325,000 $
    Year 2021 : 7,075,000 $
    Year 2022 : 650,000 $


    Philadelphia Flyers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameWells Fargo Center
    Level 1: 6000 - 150 $ - 5 246 - 87,43%
    Level 2: 5000 - 125 $ - 3 318 - 66,37%
    Level 3: 2700 - 100 $ - 1 940 - 71,84%
    Level 4: 3300 - 50 $ - 2 888 - 87,51%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 043 - 76,08%
    Farm Level 2: 2000 - 15 $ - 1 452 - 72,62%
    Farm Total Capacity :6000

    Income

    Home Games Left38
    Average Attendance - %14 392 - 79,95%
    Average Income per Game2,116,048 $
    Year to Date Revenue6,348,144 $
    Farm
    Home Games Left36
    Average Attendance - %4 495 - 74,92%
    Average Income per Game182,173 $
    Year to Date Revenue910,867 $

    Expense

    Pro Players Total Salaries70,750,916 $
    Farm Players Total Salaries16,174,163 $
    Coaches Total Salaries7,750,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,386,511 $
    Farm Year To Date Expenses1,760,538 $
    Pro Salary Cap To Date6,820,390 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue80,409,824 $
    Farm Estimated Season Revenue6,558,242 $
    Pro Remaining Season Days168
    Pro Expenses Per Days411,833 $
    Pro Estimated Expenses69,187,944 $
    Farm Remaining Season Days168
    Farm Expenses Per Days97,173 $
    Farm Estimated Expenses16,325,064 $
    Estimated Season Expenses85,513,008 $
    Estimated Season Salary Cap70,724,398 $
    Estimate Under Maximum Salary Cap of 79,500,000 $8,775,602 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,924,398 $
    Current Bank Account40,291,668 $
    Projected Bank Account41,746,726 $

    Pro Players Salaries

    Mats Zuccarello 10,100,000 $ (3)
    -Salary Remaining : 9,122,581 $
    Marc Staal 7,250,000 $ (1)
    -Salary Remaining : 6,548,387 $
    Kyle Turris 7,200,000 $ (2)
    -Salary Remaining : 6,503,226 $
    Jason Pominville 6,555,559 $ (1)
    -Salary Remaining : 5,921,150 $
    Martin Hanzal 6,555,000 $ (1)
    -Salary Remaining : 5,920,645 $
    Zach Bogosian 5,142,857 $ (2)
    -Salary Remaining : 4,645,161 $
    Mathieu Perreault (Out of Payroll) 4,125,000 $ (1)
    -Salary Remaining : 3,725,806 $
    Alex Chiasson 3,100,000 $ (3)
    -Salary Remaining : 2,800,000 $
    Zack Smith 3,050,000 $ (1)
    -Salary Remaining : 2,754,839 $
    Matt Nieto 2,755,000 $ (1)
    -Salary Remaining : 2,488,387 $
    Keith Kinkaid 2,500,000 $ (1)
    -Salary Remaining : 2,258,065 $
    Riley Sheahan 2,100,000 $ (2)
    -Salary Remaining : 1,896,774 $
    Zack Kassian 1,950,000 $ (2)
    -Salary Remaining : 1,761,290 $
    Matt Irwin 1,710,000 $ (1)
    -Salary Remaining : 1,544,516 $
    Jon Merrill 1,375,000 $ (2)
    -Salary Remaining : 1,241,935 $
    Sean Kuraly 1,275,000 $ (3)
    -Salary Remaining : 1,151,613 $
    Tye McGinn 1,050,000 $ (2)
    -Salary Remaining : 948,387 $
    Pontus Aberg 892,500 $ (1)
    -Salary Remaining : 806,129 $
    Anthony Bitetto 850,000 $ (2)
    -Salary Remaining : 767,742 $
    Justin Falk 850,000 $ (2)
    -Salary Remaining : 767,742 $
    Nathan Perkovich 800,000 $ (2)
    -Salary Remaining : 722,581 $
    Anthony Peluso 800,000 $ (1)
    -Salary Remaining : 722,581 $
    Andreas Englund 775,000 $ (1)
    -Salary Remaining : 700,000 $
    Scott Harrington 715,000 $ (1)
    -Salary Remaining : 645,806 $
    Tomas Sholl 700,000 $ (3)
    -Salary Remaining : 632,258 $
    Mike Liambas 700,000 $ (1)
    -Salary Remaining : 632,258 $
    Total Pro Players26
    Salary Commitment
    Year 2019 : 74,875,916 $
    Year 2020 : 36,492,857 $
    Year 2021 : 15,175,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,250,000 $
    Year 2020 : 8,450,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $
    Salary Cap with 1 Way Contract
    Year 2019 : 74,875,916 $
    Year 2020 : 36,492,857 $
    Year 2021 : 15,175,000 $
    Year 2022 : 0 $

    Farm Players Salaries

    Christopher Gibson 1,000,000 $ (2)
    Salary Remaining : 903,226 $
    Veini Vehvilainen 925,000 $ (3)
    Salary Remaining : 835,484 $
    Samuel Kurker 892,500 $ (1)
    Salary Remaining : 806,129 $
    Vladimir Kuznetsov 850,000 $ (3)
    Salary Remaining : 767,742 $
    Nathan Walker 813,750 $ (1)
    Salary Remaining : 735,000 $
    Alex Gudbranson 788,288 $ (1)
    Salary Remaining : 712,002 $
    Robbie Payne 787,500 $ (2)
    Salary Remaining : 711,290 $
    Ondrej Vala 775,000 $ (3)
    Salary Remaining : 700,000 $
    Chris McCarthy 727,125 $ (1)
    Salary Remaining : 656,758 $
    Eric Roy 715,000 $ (2)
    Salary Remaining : 645,806 $
    Trevor Gorsuch 700,000 $ (3)
    Salary Remaining : 632,258 $
    Connor LaCouvee 700,000 $ (3)
    Salary Remaining : 632,258 $
    Gerald Mayhew 650,000 $ (1)
    Salary Remaining : 587,097 $
    Vincent LoVerde 650,000 $ (2)
    Salary Remaining : 587,097 $
    Axel Jonsson-Fjallby 650,000 $ (3)
    Salary Remaining : 587,097 $
    Dominik Shine 650,000 $ (1)
    Salary Remaining : 587,097 $
    Liam O'Brien 650,000 $ (1)
    Salary Remaining : 587,097 $
    Lucas Carlsson 650,000 $ (2)
    Salary Remaining : 587,097 $
    Hubert Labrie 650,000 $ (1)
    Salary Remaining : 587,097 $
    Alexei Bereglazov 650,000 $ (1)
    Salary Remaining : 587,097 $
    Vili Saarijarvi 650,000 $ (2)
    Salary Remaining : 587,097 $
    Adam Musil 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players22
    Salary Commitment
    Year 2019 : 16,174,163 $
    Year 2020 : 9,702,500 $
    Year 2021 : 4,600,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 14,150,000 $
    Year 2020 : 8,450,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $


    Pittsburgh Penguins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameConsol Energy Center
    Level 1: 6375 - 180 $ - 4 401 - 69,04%
    Level 2: 4375 - 135 $ - 3 031 - 69,29%
    Level 3: 3375 - 85 $ - 2 083 - 61,71%
    Level 4: 3375 - 65 $ - 2 207 - 65,40%
    Luxury : 2000 - 335 $ - 1 329 - 66,46%
    Total Capacity :19500
    Farm
    Farm Level 1: 4000 - 41 $ - 2 854 - 71,36%
    Farm Level 2: 2000 - 18 $ - 1 538 - 76,88%
    Farm Total Capacity :6000

    Income

    Home Games Left34
    Average Attendance - %13 052 - 66,93%
    Average Income per Game2,288,690 $
    Year to Date Revenue16,020,828 $
    Farm
    Home Games Left37
    Average Attendance - %4 392 - 73,20%
    Average Income per Game210,648 $
    Year to Date Revenue842,590 $

    Expense

    Pro Players Total Salaries73,174,167 $
    Farm Players Total Salaries25,231,012 $
    Coaches Total Salaries4,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,304,585 $
    Farm Year To Date Expenses2,619,845 $
    Pro Salary Cap To Date7,033,614 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue77,815,450 $
    Farm Estimated Season Revenue7,793,958 $
    Pro Remaining Season Days168
    Pro Expenses Per Days408,463 $
    Pro Estimated Expenses68,621,784 $
    Farm Remaining Season Days168
    Farm Expenses Per Days144,253 $
    Farm Estimated Expenses24,234,504 $
    Estimated Season Expenses92,856,288 $
    Estimated Season Salary Cap73,126,494 $
    Estimate Under Maximum Salary Cap of 79,500,000 $6,373,506 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 14,326,494 $
    Current Bank Account197,731,064 $
    Projected Bank Account190,484,184 $

    Pro Players Salaries

    Oliver Ekman-Larsson 8,250,000 $ (5)
    -Salary Remaining : 7,451,613 $
    Ryan O'Reilly 7,500,000 $ (4)
    -Salary Remaining : 6,774,194 $
    Derek Stepan 6,500,000 $ (2)
    -Salary Remaining : 5,870,968 $
    Patric Hornqvist 5,300,000 $ (2)
    -Salary Remaining : 4,787,097 $
    Dmitri Orlov 5,100,000 $ (5)
    -Salary Remaining : 4,606,452 $
    Reilly Smith 5,000,000 $ (4)
    -Salary Remaining : 4,516,129 $
    Josh Bailey 5,000,000 $ (1)
    -Salary Remaining : 4,516,129 $
    Cam Talbot 4,166,667 $ (1)
    -Salary Remaining : 3,763,441 $
    Justin Braun 4,115,000 $ (1)
    -Salary Remaining : 3,716,774 $
    Mattias Ekholm 3,750,000 $ (3)
    -Salary Remaining : 3,387,097 $
    Michael Ferland 3,500,000 $ (5)
    -Salary Remaining : 3,161,290 $
    Jean-Gabriel Pageau 3,100,000 $ (1)
    -Salary Remaining : 2,800,000 $
    Markus Nutivaara 2,700,000 $ (4)
    -Salary Remaining : 2,438,710 $
    Jesper Fast 1,850,000 $ (2)
    -Salary Remaining : 1,670,968 $
    Luke Glendening 1,800,000 $ (1)
    -Salary Remaining : 1,625,806 $
    Scott Darling 1,250,000 $ (3)
    -Salary Remaining : 1,129,032 $
    Pierre-Luc Dubois 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Kyle Connor 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Steven Kampfer 900,000 $ (1)
    -Salary Remaining : 812,903 $
    Artturi Lehkonen 892,500 $ (1)
    -Salary Remaining : 806,129 $
    Joakim Ryan 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 73,174,167 $
    Year 2020 : 52,550,000 $
    Year 2021 : 37,975,000 $
    Year 2022 : 32,050,000 $
    Salary Average Commitment
    Year 2019 : 11,025,000 $
    Year 2020 : 7,450,000 $
    Year 2021 : 5,025,000 $
    Year 2022 : 3,250,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 73,174,167 $
    Year 2020 : 52,550,000 $
    Year 2021 : 37,975,000 $
    Year 2022 : 32,050,000 $

    Farm Players Salaries

    Dalton Prout 1,115,000 $ (1)
    Salary Remaining : 1,007,097 $
    Ryan Johnston 999,999 $ (1)
    Salary Remaining : 903,225 $
    Max McCormick 984,375 $ (1)
    Salary Remaining : 889,113 $
    Nick Lappin 981,750 $ (1)
    Salary Remaining : 886,742 $
    Joel L'Esperance 975,000 $ (1)
    Salary Remaining : 880,645 $
    Justin Holl 911,138 $ (2)
    Salary Remaining : 822,963 $
    Chris Bigras 892,500 $ (1)
    Salary Remaining : 806,129 $
    Jason Dickinson 892,500 $ (1)
    Salary Remaining : 806,129 $
    Dustin Tokarski 880,000 $ (2)
    Salary Remaining : 794,839 $
    William Bitten 850,000 $ (3)
    Salary Remaining : 767,742 $
    Tyler Benson 850,000 $ (3)
    Salary Remaining : 767,742 $
    Ryan MacInnis 850,000 $ (1)
    Salary Remaining : 767,742 $
    Nicolas Roy 850,000 $ (2)
    Salary Remaining : 767,742 $
    Jake Bischoff 833,750 $ (1)
    Salary Remaining : 753,065 $
    Jake Dotchin 800,000 $ (1)
    Salary Remaining : 722,581 $
    Travis Boyd 800,000 $ (2)
    Salary Remaining : 722,581 $
    Anton Forsberg 750,000 $ (1)
    Salary Remaining : 677,419 $
    Andrew Poturalski 715,000 $ (1)
    Salary Remaining : 645,806 $
    Filip Berglund 700,000 $ (2)
    Salary Remaining : 632,258 $
    Reece Willcox 700,000 $ (1)
    Salary Remaining : 632,258 $
    Kasper Bjorkqvist 700,000 $ (3)
    Salary Remaining : 632,258 $
    Garret Sparks 675,000 $ (1)
    Salary Remaining : 609,677 $
    Nathan Gerbe 675,000 $ (1)
    Salary Remaining : 609,677 $
    Dan Renouf 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jonny Brodzinski 650,000 $ (1)
    Salary Remaining : 587,097 $
    Felix Sandstrom 650,000 $ (2)
    Salary Remaining : 587,097 $
    Samuel Blais 650,000 $ (1)
    Salary Remaining : 587,097 $
    Spencer Smallman 650,000 $ (2)
    Salary Remaining : 587,097 $
    Rhett Gardner 650,000 $ (2)
    Salary Remaining : 587,097 $
    Julius Bergman 650,000 $ (1)
    Salary Remaining : 587,097 $
    Zach Sanford (Out of Payroll) 650,000 $ (1)
    Salary Remaining : 587,097 $
    Robin Norell 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players32
    Salary Commitment
    Year 2019 : 25,231,012 $
    Year 2020 : 8,491,138 $
    Year 2021 : 2,400,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 20,275,000 $
    Year 2020 : 7,150,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    San Jose Sharks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameSAP Center
    Level 1: 7120 - 201 $ - 4 087 - 57,40%
    Level 2: 3120 - 151 $ - 2 890 - 92,64%
    Level 3: 3600 - 115 $ - 1 757 - 48,81%
    Level 4: 4080 - 79 $ - 1 926 - 47,20%
    Luxury : 6080 - 430 $ - 2 371 - 39,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 13000 - 25 $ - 9 401 - 72,31%
    Farm Level 2: 7000 - 11 $ - 5 180 - 74,00%
    Farm Total Capacity :20000

    Income

    Home Games Left37
    Average Attendance - %13 031 - 54,29%
    Average Income per Game3,026,321 $
    Year to Date Revenue12,105,285 $
    Farm
    Home Games Left38
    Average Attendance - %14 580 - 72,90%
    Average Income per Game414,630 $
    Year to Date Revenue1,243,891 $

    Expense

    Pro Players Total Salaries73,615,000 $
    Farm Players Total Salaries26,200,672 $
    Coaches Total Salaries7,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,571,078 $
    Farm Year To Date Expenses2,830,977 $
    Pro Salary Cap To Date7,154,953 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue111,973,886 $
    Farm Estimated Season Revenue15,755,953 $
    Pro Remaining Season Days168
    Pro Expenses Per Days418,898 $
    Pro Estimated Expenses70,374,864 $
    Farm Remaining Season Days168
    Farm Expenses Per Days158,068 $
    Farm Estimated Expenses26,555,424 $
    Estimated Season Expenses96,930,288 $
    Estimated Season Salary Cap73,645,993 $
    Estimate Under Maximum Salary Cap of 79,500,000 $5,854,007 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 14,845,993 $
    Current Bank Account215,600,500 $
    Projected Bank Account246,400,051 $

    Pro Players Salaries

    Marc-Edouard Vlasic 7,000,000 $ (1)
    -Salary Remaining : 6,322,581 $
    Brandon Saad 6,000,000 $ (2)
    -Salary Remaining : 5,419,355 $
    Joe Pavelski 6,000,000 $ (1)
    -Salary Remaining : 5,419,355 $
    Jonathan Huberdeau 5,900,000 $ (4)
    -Salary Remaining : 5,329,032 $
    Martin Jones 5,750,000 $ (2)
    -Salary Remaining : 5,193,548 $
    Tomas Hertl 5,625,000 $ (4)
    -Salary Remaining : 5,080,645 $
    Andy Greene 5,000,000 $ (1)
    -Salary Remaining : 4,516,129 $
    Tyler Johnson 5,000,000 $ (4)
    -Salary Remaining : 4,516,129 $
    Calvin de Haan 4,550,000 $ (4)
    -Salary Remaining : 4,109,677 $
    Radko Gudas 3,350,000 $ (2)
    -Salary Remaining : 3,025,806 $
    Brenden Dillon 3,270,000 $ (2)
    -Salary Remaining : 2,953,548 $
    Chris Tierney 2,937,500 $ (2)
    -Salary Remaining : 2,653,226 $
    Ryan Murray 2,825,000 $ (1)
    -Salary Remaining : 2,551,613 $
    Melker Karlsson 2,000,000 $ (1)
    -Salary Remaining : 1,806,452 $
    Joonas Donskoi 1,900,000 $ (1)
    -Salary Remaining : 1,716,129 $
    Matt Benning 1,900,000 $ (2)
    -Salary Remaining : 1,716,129 $
    Magnus Paajarvi 1,200,000 $ (1)
    -Salary Remaining : 1,083,871 $
    Louis Domingue 1,150,000 $ (2)
    -Salary Remaining : 1,038,710 $
    Colton Sissons 892,500 $ (1)
    -Salary Remaining : 806,129 $
    Barclay Goodrow 715,000 $ (1)
    -Salary Remaining : 645,806 $
    Kevin Labanc 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 73,615,000 $
    Year 2020 : 45,432,500 $
    Year 2021 : 21,075,000 $
    Year 2022 : 21,075,000 $
    Salary Average Commitment
    Year 2019 : 12,050,000 $
    Year 2020 : 6,800,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 2,600,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 73,615,000 $
    Year 2020 : 45,432,500 $
    Year 2021 : 21,075,000 $
    Year 2022 : 21,075,000 $

    Farm Players Salaries

    Alex Stalock 3,150,000 $ (2)
    Salary Remaining : 2,845,161 $
    Marcus Sorensen 1,500,000 $ (3)
    Salary Remaining : 1,354,839 $
    Jaycob Megna 1,260,000 $ (1)
    Salary Remaining : 1,138,065 $
    Kurtis MacDermid 1,260,000 $ (2)
    Salary Remaining : 1,138,065 $
    Jean-Sebastien Dea 1,260,000 $ (2)
    Salary Remaining : 1,138,065 $
    Austin Czarnik 1,250,000 $ (1)
    Salary Remaining : 1,129,032 $
    Duncan Siemens 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Matt Tennyson 937,125 $ (1)
    Salary Remaining : 846,435 $
    Radim Simek 925,000 $ (2)
    Salary Remaining : 835,484 $
    Julius Honka 925,000 $ (1)
    Salary Remaining : 835,484 $
    John Hayden 892,500 $ (2)
    Salary Remaining : 806,129 $
    Keegan Lowe 854,714 $ (1)
    Salary Remaining : 772,000 $
    Michael Brodzinski 778,333 $ (1)
    Salary Remaining : 703,010 $
    Connor Brickley 775,000 $ (1)
    Salary Remaining : 700,000 $
    Tanner Kero 750,000 $ (3)
    Salary Remaining : 677,419 $
    Gustav Olofsson 725,000 $ (2)
    Salary Remaining : 654,839 $
    Keegan Kanzig 715,000 $ (1)
    Salary Remaining : 645,806 $
    Luke Johnson 700,000 $ (2)
    Salary Remaining : 632,258 $
    Jared Coreau 693,000 $ (1)
    Salary Remaining : 625,935 $
    Tim Clifton 650,000 $ (1)
    Salary Remaining : 587,097 $
    Joachim Blichfeld 650,000 $ (3)
    Salary Remaining : 587,097 $
    Matt Read 650,000 $ (4)
    Salary Remaining : 587,097 $
    Kevin Boyle 650,000 $ (1)
    Salary Remaining : 587,097 $
    Rourke Chartier 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jacob Middleton 650,000 $ (1)
    Salary Remaining : 587,097 $
    Rudolfs Balcers 650,000 $ (2)
    Salary Remaining : 587,097 $
    Manuel Wiederer 650,000 $ (2)
    Salary Remaining : 587,097 $
    Alex Schoenborn 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players28
    Salary Commitment
    Year 2019 : 26,200,672 $
    Year 2020 : 13,762,500 $
    Year 2021 : 3,550,000 $
    Year 2022 : 650,000 $
    Salary Average Commitment
    Year 2019 : 17,675,000 $
    Year 2020 : 8,375,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 650,000 $


    St.Louis Blues


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScottrade Center
    Level 1: 6000 - 105 $ - 6 000 - 100,00%
    Level 2: 5000 - 75 $ - 4 956 - 99,12%
    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 $ - 2 819 - 70,47%
    Farm Level 2: 2000 - 9 $ - 1 480 - 73,99%
    Farm Total Capacity :6000

    Income

    Home Games Left37
    Average Attendance - %17 956 - 99,76%
    Average Income per Game1,660,255 $
    Year to Date Revenue6,641,020 $
    Farm
    Home Games Left36
    Average Attendance - %4 298 - 71,64%
    Average Income per Game126,977 $
    Year to Date Revenue634,885 $

    Expense

    Pro Players Total Salaries75,220,167 $
    Farm Players Total Salaries25,752,892 $
    Coaches Total Salaries9,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,879,750 $
    Farm Year To Date Expenses2,772,488 $
    Pro Salary Cap To Date7,386,206 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue61,429,435 $
    Farm Estimated Season Revenue4,571,172 $
    Pro Remaining Season Days168
    Pro Expenses Per Days431,829 $
    Pro Estimated Expenses72,547,272 $
    Farm Remaining Season Days168
    Farm Expenses Per Days159,962 $
    Farm Estimated Expenses26,873,616 $
    Estimated Season Expenses99,420,888 $
    Estimated Season Salary Cap75,327,086 $
    Estimate Under Maximum Salary Cap of 79,500,000 $4,172,914 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 16,527,086 $
    Current Bank Account17,968,799 $
    Projected Bank Account(15,451,482 $)

    Pro Players Salaries

    Jakub Voracek 8,250,000 $ (3)
    -Salary Remaining : 7,451,613 $
    Kristopher Letang 7,250,000 $ (2)
    -Salary Remaining : 6,548,387 $
    Gabriel Landeskog 5,571,000 $ (1)
    -Salary Remaining : 5,031,871 $
    Duncan Keith 5,551,000 $ (1)
    -Salary Remaining : 5,013,806 $
    Bo Horvat 5,500,000 $ (3)
    -Salary Remaining : 4,967,742 $
    Rasmus Ristolainen 5,400,000 $ (3)
    -Salary Remaining : 4,877,419 $
    Mike Hoffman 5,187,500 $ (2)
    -Salary Remaining : 4,685,484 $
    Jonathan Marchessault 5,000,000 $ (4)
    -Salary Remaining : 4,516,129 $
    Nikita Kucherov 4,766,667 $ (1)
    -Salary Remaining : 4,305,377 $
    Jake Gardiner 4,050,000 $ (1)
    -Salary Remaining : 3,658,065 $
    Colin Miller 3,875,000 $ (4)
    -Salary Remaining : 3,500,000 $
    Andrei Vasilevskiy 3,500,000 $ (2)
    -Salary Remaining : 3,161,290 $
    Andreas Athanasiou 3,000,000 $ (2)
    -Salary Remaining : 2,709,677 $
    Slater Koekkoek 1,444,000 $ (2)
    -Salary Remaining : 1,304,258 $
    Laurent Brossoit 1,225,000 $ (1)
    -Salary Remaining : 1,106,452 $
    Andrew Copp 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Mathew Barzal 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Adrian Kempe 925,000 $ (1)
    -Salary Remaining : 835,484 $
    David Pastrnak 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Brendan Leipsic 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Noah Hanifin 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Danton Heinen 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 75,220,167 $
    Year 2020 : 49,981,500 $
    Year 2021 : 28,025,000 $
    Year 2022 : 8,875,000 $
    Salary Average Commitment
    Year 2019 : 11,975,000 $
    Year 2020 : 6,350,000 $
    Year 2021 : 2,525,000 $
    Year 2022 : 1,225,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 75,220,167 $
    Year 2020 : 49,981,500 $
    Year 2021 : 28,025,000 $
    Year 2022 : 8,875,000 $

    Farm Players Salaries

    Kevin Porter 4,000,000 $ (2)
    Salary Remaining : 3,612,903 $
    Brett Kulak 1,850,000 $ (4)
    Salary Remaining : 1,670,968 $
    Tom McCollum 1,035,000 $ (2)
    Salary Remaining : 934,839 $
    Chris Casto 997,500 $ (1)
    Salary Remaining : 900,968 $
    Stuart Percy 983,981 $ (1)
    Salary Remaining : 888,757 $
    Mitchell Moroz 945,000 $ (1)
    Salary Remaining : 853,548 $
    Ryan Sproul 937,125 $ (1)
    Salary Remaining : 846,435 $
    Sonny Milano 925,000 $ (1)
    Salary Remaining : 835,484 $
    Tyler Motte 925,000 $ (1)
    Salary Remaining : 835,484 $
    Tyson Jost 925,000 $ (3)
    Salary Remaining : 835,484 $
    Colin White 925,000 $ (2)
    Salary Remaining : 835,484 $
    Kieffer Bellows 925,000 $ (3)
    Salary Remaining : 835,484 $
    Ryan Bourque 900,000 $ (2)
    Salary Remaining : 812,903 $
    Terry Broadhurst 900,000 $ (2)
    Salary Remaining : 812,903 $
    Troy Grosenick 900,000 $ (2)
    Salary Remaining : 812,903 $
    John Muse 900,000 $ (2)
    Salary Remaining : 812,903 $
    Tyler Wotherspoon 897,160 $ (1)
    Salary Remaining : 810,338 $
    Sam Steel 850,000 $ (3)
    Salary Remaining : 767,742 $
    Jordan Schmaltz 813,750 $ (2)
    Salary Remaining : 735,000 $
    Andreas Johnsson 788,375 $ (1)
    Salary Remaining : 712,081 $
    Lucas Wallmark 715,000 $ (2)
    Salary Remaining : 645,806 $
    Brenden Kotyk 715,000 $ (2)
    Salary Remaining : 645,806 $
    James Greenway 700,000 $ (3)
    Salary Remaining : 632,258 $
    Anders Bjork 650,000 $ (1)
    Salary Remaining : 587,097 $
    Francis Perron 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 25,752,891 $
    Year 2020 : 17,053,750 $
    Year 2021 : 5,250,000 $
    Year 2022 : 1,850,000 $
    Salary Average Commitment
    Year 2019 : 16,025,000 $
    Year 2020 : 9,750,000 $
    Year 2021 : 3,250,000 $
    Year 2022 : 650,000 $


    Tampa Bay Lightning


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmalie Arena
    Level 1: 6334 - 170 $ - 4 395 - 69,39%
    Level 2: 5278 - 110 $ - 4 105 - 77,77%
    Level 3: 2850 - 85 $ - 2 069 - 72,60%
    Level 4: 3483 - 52 $ - 2 628 - 75,45%
    Luxury : 1055 - 250 $ - 1 055 - 100,00%
    Total Capacity :19000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 061 - 76,53%
    Farm Level 2: 2000 - 9 $ - 1 503 - 75,15%
    Farm Total Capacity :6000

    Income

    Home Games Left39
    Average Attendance - %14 252 - 75,01%
    Average Income per Game2,041,154 $
    Year to Date Revenue4,082,307 $
    Farm
    Home Games Left38
    Average Attendance - %4 564 - 76,07%
    Average Income per Game136,567 $
    Year to Date Revenue409,701 $

    Expense

    Pro Players Total Salaries78,657,629 $
    Farm Players Total Salaries17,959,560 $
    Coaches Total Salaries6,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,603,964 $
    Farm Year To Date Expenses1,874,716 $
    Pro Salary Cap To Date6,841,869 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue79,604,986 $
    Farm Estimated Season Revenue5,189,546 $
    Pro Remaining Season Days168
    Pro Expenses Per Days449,772 $
    Pro Estimated Expenses75,561,696 $
    Farm Remaining Season Days168
    Farm Expenses Per Days105,159 $
    Farm Estimated Expenses17,666,712 $
    Estimated Season Expenses93,228,408 $
    Estimated Season Salary Cap70,097,229 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,402,771 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,297,229 $
    Current Bank Account18,322,911 $
    Projected Bank Account9,889,035 $

    Pro Players Salaries

    Corey Perry (Out of Payroll) 8,625,000 $ (2)
    -Salary Remaining : 7,790,323 $
    Ryan Suter 7,538,462 $ (2)
    -Salary Remaining : 6,808,933 $
    Sergei Bobrovsky 7,425,000 $ (1)
    -Salary Remaining : 6,706,452 $
    Keith Yandle 6,850,000 $ (3)
    -Salary Remaining : 6,187,097 $
    Robin Lehner 6,100,000 $ (4)
    -Salary Remaining : 5,509,677 $
    Brock Nelson 6,000,000 $ (5)
    -Salary Remaining : 5,419,355 $
    Tyson Barrie 5,500,000 $ (2)
    -Salary Remaining : 4,967,742 $
    Tyler Bozak 5,460,000 $ (1)
    -Salary Remaining : 4,931,613 $
    Valtteri Filppula 5,250,000 $ (1)
    -Salary Remaining : 4,741,935 $
    Shayne Gostisbehere 4,500,000 $ (4)
    -Salary Remaining : 4,064,516 $
    Brett Pesce 4,025,000 $ (3)
    -Salary Remaining : 3,635,484 $
    Esa Lindell 2,200,000 $ (1)
    -Salary Remaining : 1,987,097 $
    Curtis McElhinney 1,350,000 $ (2)
    -Salary Remaining : 1,219,355 $
    Matthew Peca 1,300,000 $ (2)
    -Salary Remaining : 1,174,194 $
    Alex Debrincat 925,000 $ (3)
    -Salary Remaining : 835,484 $
    William Nylander 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Brett Howden 925,000 $ (3)
    -Salary Remaining : 835,484 $
    Ryan Donato 850,000 $ (1)
    -Salary Remaining : 767,742 $
    Warren Foegele 775,000 $ (1)
    -Salary Remaining : 700,000 $
    Jake Guentzel 734,167 $ (1)
    -Salary Remaining : 663,119 $
    T.J. Hensick 700,000 $ (1)
    -Salary Remaining : 632,258 $
    Alex Foster 700,000 $ (1)
    -Salary Remaining : 632,258 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 78,657,629 $
    Year 2020 : 53,638,462 $
    Year 2021 : 29,325,000 $
    Year 2022 : 16,600,000 $
    Salary Average Commitment
    Year 2019 : 13,475,000 $
    Year 2020 : 7,575,000 $
    Year 2021 : 4,475,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 78,657,629 $
    Year 2020 : 53,638,462 $
    Year 2021 : 29,325,000 $
    Year 2022 : 16,600,000 $

    Farm Players Salaries

    Rocco Grimaldi 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Joey LaLeggia 974,335 $ (2)
    Salary Remaining : 880,045 $
    Kevin Roy 971,250 $ (1)
    Salary Remaining : 877,258 $
    Andy Welinski 971,250 $ (1)
    Salary Remaining : 877,258 $
    Janne Kuokkanen 925,000 $ (3)
    Salary Remaining : 835,484 $
    Jon Gillies 854,438 $ (2)
    Salary Remaining : 771,750 $
    Markus Pettersson 850,000 $ (1)
    Salary Remaining : 767,742 $
    Carter Hart 850,000 $ (3)
    Salary Remaining : 767,742 $
    Cameron Morrison 850,000 $ (3)
    Salary Remaining : 767,742 $
    Henrik Borgstrom 850,000 $ (3)
    Salary Remaining : 767,742 $
    Ryan Tesink 788,288 $ (1)
    Salary Remaining : 712,002 $
    Jacob Moverare 775,000 $ (3)
    Salary Remaining : 700,000 $
    David Kolomatis 700,000 $ (1)
    Salary Remaining : 632,258 $
    James Melindy 700,000 $ (1)
    Salary Remaining : 632,258 $
    Eric Kattelus 700,000 $ (1)
    Salary Remaining : 632,258 $
    Max Zimmer 650,000 $ (3)
    Salary Remaining : 587,097 $
    Nathan Noel 650,000 $ (2)
    Salary Remaining : 587,097 $
    Kaapo Kahkonen 650,000 $ (1)
    Salary Remaining : 587,097 $
    Rodrigo Abols 650,000 $ (2)
    Salary Remaining : 587,097 $
    Alexandre Fortin 650,000 $ (2)
    Salary Remaining : 587,097 $
    Cooper Marody 650,000 $ (2)
    Salary Remaining : 587,097 $
    Alex Dostie 650,000 $ (2)
    Salary Remaining : 587,097 $
    Denis Gurianov 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players23
    Salary Commitment
    Year 2019 : 17,959,561 $
    Year 2020 : 10,628,773 $
    Year 2021 : 4,900,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 14,800,000 $
    Year 2020 : 9,100,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $


    Toronto Maple Leafs


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAir Canada Center
    Level 1: 7250 - 102 $ - 7 040 - 97,11%
    Level 2: 6034 - 95 $ - 4 834 - 80,11%
    Level 3: 3300 - 65 $ - 3 059 - 92,70%
    Level 4: 4099 - 35 $ - 3 816 - 93,09%
    Luxury : 1317 - 225 $ - 1 317 - 100,00%
    Total Capacity :22000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 053 - 76,31%
    Farm Level 2: 2000 - 15 $ - 1 526 - 76,29%
    Farm Total Capacity :6000

    Income

    Home Games Left35
    Average Attendance - %20 066 - 91,21%
    Average Income per Game2,076,973 $
    Year to Date Revenue12,461,836 $
    Farm
    Home Games Left37
    Average Attendance - %4 578 - 76,30%
    Average Income per Game184,208 $
    Year to Date Revenue736,831 $

    Expense

    Pro Players Total Salaries76,512,731 $
    Farm Players Total Salaries20,471,776 $
    Coaches Total Salaries6,700,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,653,196 $
    Farm Year To Date Expenses2,367,886 $
    Pro Salary Cap To Date7,314,482 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue72,694,043 $
    Farm Estimated Season Revenue6,815,687 $
    Pro Remaining Season Days168
    Pro Expenses Per Days430,176 $
    Pro Estimated Expenses72,269,568 $
    Farm Remaining Season Days168
    Farm Expenses Per Days127,268 $
    Farm Estimated Expenses21,381,024 $
    Estimated Season Expenses93,650,592 $
    Estimated Season Salary Cap76,422,794 $
    Estimate Under Maximum Salary Cap of 79,500,000 $3,077,206 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 17,622,794 $
    Current Bank Account32,376,246 $
    Projected Bank Account18,235,384 $

    Pro Players Salaries

    Corey Crawford 9,750,000 $ (2)
    -Salary Remaining : 8,806,452 $
    David Krejci 8,000,000 $ (2)
    -Salary Remaining : 7,225,806 $
    Nikolaj Ehlers 6,000,000 $ (5)
    -Salary Remaining : 5,419,355 $
    Matt Duchene 6,000,000 $ (1)
    -Salary Remaining : 5,419,355 $
    Nino Niederreiter 5,250,000 $ (2)
    -Salary Remaining : 4,741,935 $
    Danny DeKeyser 5,000,000 $ (3)
    -Salary Remaining : 4,516,129 $
    Morgan Rielly 5,000,000 $ (2)
    -Salary Remaining : 4,516,129 $
    Derick Brassard 5,000,000 $ (1)
    -Salary Remaining : 4,516,129 $
    Michael Grabner 3,900,000 $ (1)
    -Salary Remaining : 3,522,581 $
    Sam Reinhart 3,650,000 $ (2)
    -Salary Remaining : 3,296,774 $
    Darnell Nurse 3,200,000 $ (2)
    -Salary Remaining : 2,890,323 $
    Teuvo Teravainen 2,860,000 $ (1)
    -Salary Remaining : 2,583,226 $
    Nathan Beaulieu 2,400,000 $ (1)
    -Salary Remaining : 2,167,742 $
    Nikita Zadorov 2,150,000 $ (1)
    -Salary Remaining : 1,941,935 $
    Jamieson Oleksiak 2,137,500 $ (2)
    -Salary Remaining : 1,930,645 $
    Carter Rowney 1,600,000 $ (1)
    -Salary Remaining : 1,445,161 $
    Joe Morrow 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Jordan Binnington 983,981 $ (1)
    -Salary Remaining : 888,757 $
    Travis Konecny 925,000 $ (2)
    -Salary Remaining : 835,484 $
    William Carrier 892,500 $ (2)
    -Salary Remaining : 806,129 $
    Chandler Stephenson 813,750 $ (1)
    -Salary Remaining : 735,000 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 76,512,731 $
    Year 2020 : 49,805,000 $
    Year 2021 : 11,000,000 $
    Year 2022 : 6,000,000 $
    Salary Average Commitment
    Year 2019 : 12,975,000 $
    Year 2020 : 6,850,000 $
    Year 2021 : 1,150,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 76,512,731 $
    Year 2020 : 49,805,000 $
    Year 2021 : 11,000,000 $
    Year 2022 : 6,000,000 $

    Farm Players Salaries

    Jarred Tinordi 1,083,000 $ (3)
    Salary Remaining : 978,194 $
    Dylan McIlrath 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Zach Fucale 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Landon Ferraro 1,000,000 $ (1)
    Salary Remaining : 903,226 $
    Zach Nastasiuk 971,250 $ (1)
    Salary Remaining : 877,258 $
    Eric Comrie 937,125 $ (1)
    Salary Remaining : 846,435 $
    Paul Bittner 925,000 $ (2)
    Salary Remaining : 835,484 $
    Eric Cornel 892,500 $ (1)
    Salary Remaining : 806,129 $
    Eemeli Rasanen 875,000 $ (2)
    Salary Remaining : 790,323 $
    Cristoval Nieves 854,438 $ (2)
    Salary Remaining : 771,750 $
    J.C. Lipon 813,750 $ (2)
    Salary Remaining : 735,000 $
    Richard Clune (Out of Payroll) 800,000 $ (3)
    Salary Remaining : 722,581 $
    Zach Miskovic 800,000 $ (2)
    Salary Remaining : 722,581 $
    Ryan Fitzgerald 792,500 $ (1)
    Salary Remaining : 715,806 $
    Connor Chatham 775,000 $ (1)
    Salary Remaining : 700,000 $
    Jonas Johansson 775,000 $ (1)
    Salary Remaining : 700,000 $
    Michael Sgarbossa 733,714 $ (1)
    Salary Remaining : 662,709 $
    Nick Moutrey 715,000 $ (1)
    Salary Remaining : 645,806 $
    Gustav Possler 715,000 $ (2)
    Salary Remaining : 645,806 $
    Trevor Carrick 703,500 $ (1)
    Salary Remaining : 635,419 $
    Zach Palmquist 700,000 $ (2)
    Salary Remaining : 632,258 $
    Jonathan Racine 660,000 $ (1)
    Salary Remaining : 596,129 $
    Matt Luff 650,000 $ (2)
    Salary Remaining : 587,097 $
    Mitch Slattery 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ryan Horvat 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 20,471,777 $
    Year 2020 : 8,216,188 $
    Year 2021 : 1,883,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 15,950,000 $
    Year 2020 : 6,425,000 $
    Year 2021 : 1,300,000 $
    Year 2022 : 0 $


    Vancouver Canucks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRogers Arena
    Level 1: 6300 - 125 $ - 6 300 - 100,00%
    Level 2: 5350 - 80 $ - 5 279 - 98,67%
    Level 3: 3000 - 50 $ - 3 000 - 100,00%
    Level 4: 4150 - 40 $ - 3 784 - 91,19%
    Luxury : 1200 - 250 $ - 1 200 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 943 - 73,57%
    Farm Level 2: 2000 - 20 $ - 1 504 - 75,20%
    Farm Total Capacity :6000

    Income

    Home Games Left38
    Average Attendance - %19 563 - 97,82%
    Average Income per Game2,082,842 $
    Year to Date Revenue6,248,525 $
    Farm
    Home Games Left37
    Average Attendance - %4 447 - 74,11%
    Average Income per Game188,968 $
    Year to Date Revenue755,873 $

    Expense

    Pro Players Total Salaries75,246,903 $
    Farm Players Total Salaries22,882,764 $
    Coaches Total Salaries6,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,539,676 $
    Farm Year To Date Expenses2,547,074 $
    Pro Salary Cap To Date7,336,438 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue79,147,983 $
    Farm Estimated Season Revenue6,991,825 $
    Pro Remaining Season Days168
    Pro Expenses Per Days415,844 $
    Pro Estimated Expenses69,861,792 $
    Farm Remaining Season Days168
    Farm Expenses Per Days144,531 $
    Farm Estimated Expenses24,281,208 $
    Estimated Season Expenses94,143,000 $
    Estimated Season Salary Cap75,301,342 $
    Estimate Under Maximum Salary Cap of 79,500,000 $4,198,658 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 16,501,342 $
    Current Bank Account30,941,482 $
    Projected Bank Account22,938,290 $

    Pro Players Salaries

    Henrik Lundqvist 12,000,000 $ (2)
    -Salary Remaining : 10,838,711 $
    Patrick Marleau 8,888,000 $ (1)
    -Salary Remaining : 8,027,871 $
    Leon Draisaitl 8,500,000 $ (5)
    -Salary Remaining : 7,677,419 $
    Zdeno Chara 8,000,000 $ (1)
    -Salary Remaining : 7,225,806 $
    David Backes 6,500,000 $ (2)
    -Salary Remaining : 5,870,968 $
    Ryan Miller 6,250,000 $ (1)
    -Salary Remaining : 5,645,161 $
    Mikkel Boedker 4,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    Joel Edmundson 3,000,000 $ (1)
    -Salary Remaining : 2,709,677 $
    Thomas Hickey 3,000,000 $ (3)
    -Salary Remaining : 2,709,677 $
    Miles Wood 2,750,000 $ (1)
    -Salary Remaining : 2,483,871 $
    Ryan Reaves 2,480,001 $ (2)
    -Salary Remaining : 2,240,001 $
    Jimmy Vesey 2,275,000 $ (2)
    -Salary Remaining : 2,054,839 $
    Robert Bortuzzo 1,500,000 $ (3)
    -Salary Remaining : 1,354,839 $
    J.T. Brown 1,100,000 $ (1)
    -Salary Remaining : 993,548 $
    Curtis Lazar 971,250 $ (1)
    -Salary Remaining : 877,258 $
    Samuel Girard 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Jack Roslovic 850,000 $ (2)
    -Salary Remaining : 767,742 $
    Christian Djoos 832,650 $ (1)
    -Salary Remaining : 752,071 $
    Zac Rinaldo 775,000 $ (1)
    -Salary Remaining : 700,000 $
    Daniel Sprong 650,000 $ (2)
    -Salary Remaining : 587,097 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 75,246,903 $
    Year 2020 : 42,680,003 $
    Year 2021 : 13,000,000 $
    Year 2022 : 8,500,000 $
    Salary Average Commitment
    Year 2019 : 11,600,000 $
    Year 2020 : 6,700,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 75,246,903 $
    Year 2020 : 42,680,003 $
    Year 2021 : 13,000,000 $
    Year 2022 : 8,500,000 $

    Farm Players Salaries

    Richard Bachman 1,351,000 $ (3)
    Salary Remaining : 1,220,258 $
    Ryan Haggerty 997,500 $ (2)
    Salary Remaining : 900,968 $
    Riley Tufte 925,000 $ (3)
    Salary Remaining : 835,484 $
    Roland McKeown 925,000 $ (1)
    Salary Remaining : 835,484 $
    Anthony DeAngelo 925,000 $ (1)
    Salary Remaining : 835,484 $
    Michael Dal Colle 925,000 $ (1)
    Salary Remaining : 835,484 $
    Daniel O'Regan 901,688 $ (1)
    Salary Remaining : 814,428 $
    Vladislav Kamenev 850,000 $ (1)
    Salary Remaining : 767,742 $
    Samuel Montembeault 850,000 $ (2)
    Salary Remaining : 767,742 $
    Joey Anderson 850,000 $ (3)
    Salary Remaining : 767,742 $
    Yan-Pavel Laplante 836,667 $ (1)
    Salary Remaining : 755,699 $
    Adam Tambellini 813,750 $ (1)
    Salary Remaining : 735,000 $
    Joseph Cramarossa 798,761 $ (2)
    Salary Remaining : 721,462 $
    Yannick Veilleux 781,397 $ (1)
    Salary Remaining : 705,778 $
    Alexandre Grenier 761,250 $ (1)
    Salary Remaining : 687,581 $
    Mason Geertsen 750,750 $ (1)
    Salary Remaining : 678,097 $
    Jeremy Gregoire 715,000 $ (1)
    Salary Remaining : 645,806 $
    Alexandre Carrier 700,000 $ (4)
    Salary Remaining : 632,258 $
    Daniel Altshuller 675,000 $ (4)
    Salary Remaining : 609,677 $
    Christopher Breen 675,000 $ (3)
    Salary Remaining : 609,677 $
    Brian Strait 675,000 $ (3)
    Salary Remaining : 609,677 $
    Jens Looke 650,000 $ (2)
    Salary Remaining : 587,097 $
    Brendan Warren 650,000 $ (2)
    Salary Remaining : 587,097 $
    Mikhail Vorobyov 650,000 $ (2)
    Salary Remaining : 587,097 $
    Stepan Falkovsky 650,000 $ (2)
    Salary Remaining : 587,097 $
    Thomas Gregoire 650,000 $ (2)
    Salary Remaining : 587,097 $
    Gabriel Fontaine 650,000 $ (2)
    Salary Remaining : 587,097 $
    Peter Stoykewych 650,000 $ (1)
    Salary Remaining : 587,097 $
    Nelson Nogier 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players29
    Salary Commitment
    Year 2019 : 22,882,763 $
    Year 2020 : 12,397,261 $
    Year 2021 : 5,851,000 $
    Year 2022 : 1,375,000 $
    Salary Average Commitment
    Year 2019 : 18,400,000 $
    Year 2020 : 10,400,000 $
    Year 2021 : 4,550,000 $
    Year 2022 : 1,300,000 $


    Vegas Golden Knights


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameT-Mobile Arena
    Level 1: 6000 - 155 $ - 5 237 - 87,28%
    Level 2: 5000 - 115 $ - 3 645 - 72,91%
    Level 3: 2000 - 90 $ - 1 964 - 98,19%
    Level 4: 4000 - 50 $ - 3 258 - 81,45%
    Luxury : 1000 - 285 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 999 - 27 $ - 723 - 72,32%
    Farm Level 2: 999 - 17 $ - 720 - 72,10%
    Farm Total Capacity :1998

    Income

    Home Games Left36
    Average Attendance - %15 104 - 83,91%
    Average Income per Game2,113,609 $
    Year to Date Revenue10,568,046 $
    Farm
    Home Games Left37
    Average Attendance - %1 443 - 72,21%
    Average Income per Game42,028 $
    Year to Date Revenue168,113 $

    Expense

    Pro Players Total Salaries78,157,665 $
    Farm Players Total Salaries21,863,255 $
    Coaches Total Salaries3,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,688,446 $
    Farm Year To Date Expenses2,358,740 $
    Pro Salary Cap To Date7,504,568 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue76,089,931 $
    Farm Estimated Season Revenue1,555,045 $
    Pro Remaining Season Days168
    Pro Expenses Per Days430,418 $
    Pro Estimated Expenses72,310,224 $
    Farm Remaining Season Days168
    Farm Expenses Per Days127,759 $
    Farm Estimated Expenses21,463,512 $
    Estimated Season Expenses93,773,736 $
    Estimated Season Salary Cap78,098,504 $
    Estimate Under Maximum Salary Cap of 79,500,000 $1,401,496 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 19,298,504 $
    Current Bank Account18,479,246 $
    Projected Bank Account2,350,486 $

    Pro Players Salaries

    Carey Price 10,500,000 $ (1)
    -Salary Remaining : 9,483,871 $
    Tyler Seguin 9,850,000 $ (5)
    -Salary Remaining : 8,896,774 $
    Phil Kessel 8,000,000 $ (1)
    -Salary Remaining : 7,225,806 $
    Kevin Shattenkirk 6,650,000 $ (2)
    -Salary Remaining : 6,006,452 $
    Jason Zucker 5,500,000 $ (5)
    -Salary Remaining : 4,967,742 $
    Tomas Tatar 5,300,000 $ (1)
    -Salary Remaining : 4,787,097 $
    Tyler Toffoli 4,600,000 $ (2)
    -Salary Remaining : 4,154,839 $
    Brandon Dubinsky 4,600,000 $ (2)
    -Salary Remaining : 4,154,839 $
    Nikita Zaitsev 4,500,000 $ (5)
    -Salary Remaining : 4,064,516 $
    Erik Gudbranson 4,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    Casey Cizikas 3,350,000 $ (3)
    -Salary Remaining : 3,025,806 $
    Jordan Weal 1,750,000 $ (1)
    -Salary Remaining : 1,580,645 $
    Adam Pelech 1,600,000 $ (3)
    -Salary Remaining : 1,445,161 $
    Connor Carrick 1,300,000 $ (1)
    -Salary Remaining : 1,174,194 $
    Calvin Pickard 1,000,000 $ (1)
    -Salary Remaining : 903,226 $
    Scott Laughton 962,500 $ (1)
    -Salary Remaining : 869,355 $
    Ryan Hartman 892,500 $ (1)
    -Salary Remaining : 806,129 $
    Charles Hudon 854,438 $ (1)
    -Salary Remaining : 771,750 $
    Tom Kuhnhackl 827,702 $ (1)
    -Salary Remaining : 747,602 $
    Fredrik Claesson 771,750 $ (1)
    -Salary Remaining : 697,065 $
    Gabriel Dumont 698,775 $ (1)
    -Salary Remaining : 631,152 $
    Mikhail Sergachev 650,000 $ (3)
    -Salary Remaining : 587,097 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 78,157,665 $
    Year 2020 : 45,300,000 $
    Year 2021 : 25,450,000 $
    Year 2022 : 19,850,000 $
    Salary Average Commitment
    Year 2019 : 11,550,000 $
    Year 2020 : 5,375,000 $
    Year 2021 : 3,600,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 78,157,665 $
    Year 2020 : 45,300,000 $
    Year 2021 : 25,450,000 $
    Year 2022 : 19,850,000 $

    Farm Players Salaries

    Parker Milner 2,000,005 $ (2)
    Salary Remaining : 1,806,456 $
    Brett Sutter 1,100,000 $ (2)
    Salary Remaining : 993,548 $
    Bobby Butler 950,000 $ (2)
    Salary Remaining : 858,065 $
    Carson Soucy 925,000 $ (1)
    Salary Remaining : 835,484 $
    Jamie Devane 901,000 $ (2)
    Salary Remaining : 813,806 $
    Brett Gallant 901,000 $ (2)
    Salary Remaining : 813,806 $
    Josh Healey 858,750 $ (1)
    Salary Remaining : 775,645 $
    Cam Dineen 850,000 $ (3)
    Salary Remaining : 767,742 $
    Adam Mascherin 850,000 $ (3)
    Salary Remaining : 767,742 $
    A.J. Jenks 750,000 $ (1)
    Salary Remaining : 677,419 $
    Andrew Hammond 750,000 $ (3)
    Salary Remaining : 677,419 $
    Jeff Taylor 742,500 $ (1)
    Salary Remaining : 670,645 $
    Joshua Winquist 725,000 $ (1)
    Salary Remaining : 654,839 $
    Casey Pierro 725,000 $ (1)
    Salary Remaining : 654,839 $
    Austen Brassard 715,000 $ (1)
    Salary Remaining : 645,806 $
    Cole Cassels 715,000 $ (1)
    Salary Remaining : 645,806 $
    Anthony Florentino 715,000 $ (2)
    Salary Remaining : 645,806 $
    Jared Hauf 715,000 $ (2)
    Salary Remaining : 645,806 $
    Garrett Klotz 700,000 $ (1)
    Salary Remaining : 632,258 $
    Ashton Sautner 675,000 $ (1)
    Salary Remaining : 609,677 $
    Evan McEneny 675,000 $ (1)
    Salary Remaining : 609,677 $
    Josh Brown 675,000 $ (1)
    Salary Remaining : 609,677 $
    Noah Rod 650,000 $ (1)
    Salary Remaining : 587,097 $
    Matt Schmalz 650,000 $ (1)
    Salary Remaining : 587,097 $
    Julien Pelletier 650,000 $ (1)
    Salary Remaining : 587,097 $
    Niklas Hansson 650,000 $ (1)
    Salary Remaining : 587,097 $
    Ryan Hitchcock 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 21,863,255 $
    Year 2020 : 9,732,005 $
    Year 2021 : 2,450,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,325,000 $
    Year 2020 : 6,500,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    Washington Capitals


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameVerizon Center
    Level 1: 7250 - 154 $ - 5 331 - 73,53%
    Level 2: 6050 - 105 $ - 3 961 - 65,46%
    Level 3: 3600 - 66 $ - 3 001 - 83,36%
    Level 4: 4100 - 50 $ - 2 848 - 69,47%
    Luxury : 3000 - 325 $ - 1 441 - 48,04%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 047 - 76,17%
    Farm Level 2: 2000 - 10 $ - 1 567 - 78,36%
    Farm Total Capacity :6000

    Income

    Home Games Left36
    Average Attendance - %16 582 - 69,09%
    Average Income per Game2,352,590 $
    Year to Date Revenue11,762,951 $
    Farm
    Home Games Left37
    Average Attendance - %4 614 - 76,90%
    Average Income per Game152,046 $
    Year to Date Revenue608,185 $

    Expense

    Pro Players Total Salaries74,963,733 $
    Farm Players Total Salaries29,928,410 $
    Coaches Total Salaries21,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses8,722,761 $
    Farm Year To Date Expenses3,644,419 $
    Pro Salary Cap To Date7,513,086 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue84,693,247 $
    Farm Estimated Season Revenue5,625,711 $
    Pro Remaining Season Days168
    Pro Expenses Per Days470,235 $
    Pro Estimated Expenses78,999,480 $
    Farm Remaining Season Days168
    Farm Expenses Per Days206,604 $
    Farm Estimated Expenses34,709,472 $
    Estimated Season Expenses113,708,952 $
    Estimated Season Salary Cap75,222,294 $
    Estimate Under Maximum Salary Cap of 79,500,000 $4,277,706 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 16,422,294 $
    Current Bank Account164,045,495 $
    Projected Bank Account140,655,501 $

    Pro Players Salaries

    Alexander Ovechkin 9,538,462 $ (3)
    -Salary Remaining : 8,615,385 $
    Brent Burns 8,000,000 $ (1)
    -Salary Remaining : 7,225,806 $
    Evgeny Kuznetsov 7,800,000 $ (4)
    -Salary Remaining : 7,045,161 $
    Ondrej Palat 5,300,000 $ (4)
    -Salary Remaining : 4,787,097 $
    Jaccob Slavin 5,300,000 $ (2)
    -Salary Remaining : 4,787,097 $
    Brady Skjei 5,250,000 $ (1)
    -Salary Remaining : 4,741,935 $
    Brayden Schenn 5,125,000 $ (2)
    -Salary Remaining : 4,629,032 $
    Kyle Palmieri 4,650,000 $ (3)
    -Salary Remaining : 4,200,000 $
    Alexander Killorn 4,450,000 $ (3)
    -Salary Remaining : 4,019,355 $
    Jake Allen 4,350,000 $ (3)
    -Salary Remaining : 3,929,032 $
    Olli Maatta 4,083,333 $ (4)
    -Salary Remaining : 3,688,172 $
    Brandon Montour 3,387,500 $ (2)
    -Salary Remaining : 3,059,677 $
    Jordan Oesterle 1,400,000 $ (3)
    -Salary Remaining : 1,264,516 $
    Devante Smith-Pelly 1,300,000 $ (1)
    -Salary Remaining : 1,174,194 $
    Madison Bowey 1,000,000 $ (2)
    -Salary Remaining : 903,226 $
    Alexander Kerfoot 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Timo Meier 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Tristan Jarry 854,438 $ (2)
    -Salary Remaining : 771,750 $
    Par Lindholm 675,000 $ (1)
    -Salary Remaining : 609,677 $
    Dominik Kahun 650,000 $ (1)
    -Salary Remaining : 587,097 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 74,963,733 $
    Year 2020 : 57,238,733 $
    Year 2021 : 41,571,795 $
    Year 2022 : 17,183,333 $
    Salary Average Commitment
    Year 2019 : 11,650,000 $
    Year 2020 : 6,825,000 $
    Year 2021 : 4,225,000 $
    Year 2022 : 1,275,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 74,963,733 $
    Year 2020 : 57,238,733 $
    Year 2021 : 41,571,795 $
    Year 2022 : 17,183,333 $

    Farm Players Salaries

    Joel Persson 2,575,000 $ (5)
    Salary Remaining : 2,325,806 $
    Matt Moulson 1,475,000 $ (2)
    Salary Remaining : 1,332,258 $
    Blake Pietila 1,425,000 $ (1)
    Salary Remaining : 1,287,097 $
    Tucker Poolman 1,225,000 $ (3)
    Salary Remaining : 1,106,452 $
    T.J. Brennan 1,200,000 $ (3)
    Salary Remaining : 1,083,871 $
    Danick Martel 1,175,000 $ (1)
    Salary Remaining : 1,061,290 $
    Jimmy Hayes 1,150,000 $ (2)
    Salary Remaining : 1,038,710 $
    Oscar Fantenberg 971,250 $ (2)
    Salary Remaining : 877,258 $
    Jeremy Roy 925,000 $ (2)
    Salary Remaining : 835,484 $
    Julien Gauthier 925,000 $ (3)
    Salary Remaining : 835,484 $
    Anton Blidh 925,000 $ (1)
    Salary Remaining : 835,484 $
    Josh Melnick 925,000 $ (1)
    Salary Remaining : 835,484 $
    Gage Quinney 925,000 $ (1)
    Salary Remaining : 835,484 $
    Brogan Rafferty 925,000 $ (1)
    Salary Remaining : 835,484 $
    Gemel Smith 897,160 $ (1)
    Salary Remaining : 810,338 $
    Jonas Siegenthaler 892,500 $ (2)
    Salary Remaining : 806,129 $
    Justin Bailey 892,500 $ (1)
    Salary Remaining : 806,129 $
    Josh Jacobs 850,000 $ (1)
    Salary Remaining : 767,742 $
    David Quenneville 775,000 $ (3)
    Salary Remaining : 700,000 $
    Dominik Simon 750,000 $ (2)
    Salary Remaining : 677,419 $
    Remi Elie 735,000 $ (1)
    Salary Remaining : 663,871 $
    Ken Appleby 715,000 $ (1)
    Salary Remaining : 645,806 $
    Trevor Murphy 700,000 $ (2)
    Salary Remaining : 632,258 $
    Dylan Gambrell 700,000 $ (2)
    Salary Remaining : 632,258 $
    Philip Holm 700,000 $ (2)
    Salary Remaining : 632,258 $
    Oliwer Kaski 675,000 $ (2)
    Salary Remaining : 609,677 $
    Kevin Lankinen 650,000 $ (1)
    Salary Remaining : 587,097 $
    Artyom Zagidulin 650,000 $ (2)
    Salary Remaining : 587,097 $
    Deven Sideroff 650,000 $ (2)
    Salary Remaining : 587,097 $
    Oskar Steen 650,000 $ (3)
    Salary Remaining : 587,097 $
    Calle Rosen 650,000 $ (1)
    Salary Remaining : 587,097 $
    Kyle Wood 650,000 $ (1)
    Salary Remaining : 587,097 $
    Total Farm Players32
    Salary Commitment
    Year 2019 : 29,928,410 $
    Year 2020 : 17,588,750 $
    Year 2021 : 7,350,000 $
    Year 2022 : 2,575,000 $
    Salary Average Commitment
    Year 2019 : 20,775,000 $
    Year 2020 : 11,900,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 650,000 $


    Winnipeg Jets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMTS Centre
    Level 1: 8000 - 175 $ - 4 188 - 52,35%
    Level 2: 4000 - 125 $ - 3 071 - 76,78%
    Level 3: 3500 - 100 $ - 1 732 - 49,47%
    Level 4: 3000 - 65 $ - 1 955 - 65,15%
    Luxury : 5500 - 350 $ - 1 925 - 35,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 88 $ - 4 922 - 75,72%
    Farm Level 2: 3500 - 27 $ - 2 490 - 71,13%
    Farm Total Capacity :10000

    Income

    Home Games Left37
    Average Attendance - %12 870 - 53,63%
    Average Income per Game2,615,442 $
    Year to Date Revenue10,461,766 $
    Farm
    Home Games Left36
    Average Attendance - %7 411 - 74,11%
    Average Income per Game710,454 $
    Year to Date Revenue3,552,272 $

    Expense

    Pro Players Total Salaries76,397,500 $
    Farm Players Total Salaries29,928,876 $
    Coaches Total Salaries5,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses7,762,924 $
    Farm Year To Date Expenses3,144,624 $
    Pro Salary Cap To Date7,501,636 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue96,771,336 $
    Farm Estimated Season Revenue25,576,358 $
    Pro Remaining Season Days168
    Pro Expenses Per Days425,255 $
    Pro Estimated Expenses71,442,840 $
    Farm Remaining Season Days168
    Farm Expenses Per Days174,886 $
    Farm Estimated Expenses29,380,848 $
    Estimated Season Expenses100,823,688 $
    Estimated Season Salary Cap76,505,788 $
    Estimate Under Maximum Salary Cap of 79,500,000 $2,994,212 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 17,705,788 $
    Current Bank Account345,424,348 $
    Projected Bank Account366,948,354 $

    Pro Players Salaries

    Mikko Koivu 11,407,500 $ (1)
    -Salary Remaining : 10,303,548 $
    Travis Zajac 8,000,000 $ (1)
    -Salary Remaining : 7,225,806 $
    Filip Forsberg 6,000,000 $ (3)
    -Salary Remaining : 5,419,355 $
    Alex Goligoski 5,475,000 $ (1)
    -Salary Remaining : 4,945,161 $
    Brian Elliott 5,200,000 $ (1)
    -Salary Remaining : 4,696,774 $
    Kevin Hayes 5,175,000 $ (1)
    -Salary Remaining : 4,674,194 $
    Elias Lindholm 4,850,000 $ (3)
    -Salary Remaining : 4,380,645 $
    Chris Tanev 4,450,000 $ (2)
    -Salary Remaining : 4,019,355 $
    Viktor Arvidsson 4,250,000 $ (4)
    -Salary Remaining : 3,838,710 $
    Brad Richardson 3,855,000 $ (2)
    -Salary Remaining : 3,481,935 $
    Riley Nash 3,855,000 $ (1)
    -Salary Remaining : 3,481,935 $
    Josh Morrissey 3,150,000 $ (2)
    -Salary Remaining : 2,845,161 $
    Andrej Sekera 2,255,000 $ (1)
    -Salary Remaining : 2,036,774 $
    Matt Hunwick 2,100,000 $ (1)
    -Salary Remaining : 1,896,774 $
    Andrew MacDonald 1,500,000 $ (1)
    -Salary Remaining : 1,354,839 $
    Mark Barberio 1,450,000 $ (1)
    -Salary Remaining : 1,309,677 $
    Mitchell Marner 925,000 $ (2)
    -Salary Remaining : 835,484 $
    Pavel Zacha 925,000 $ (2)
    -Salary Remaining : 835,484 $
    J.T. Compher 925,000 $ (1)
    -Salary Remaining : 835,484 $
    Mikhail Berdin 650,000 $ (3)
    -Salary Remaining : 587,097 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 76,397,500 $
    Year 2020 : 29,055,000 $
    Year 2021 : 15,750,000 $
    Year 2022 : 4,250,000 $
    Salary Average Commitment
    Year 2019 : 12,500,000 $
    Year 2020 : 5,525,000 $
    Year 2021 : 2,450,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 76,397,500 $
    Year 2020 : 29,055,000 $
    Year 2021 : 15,750,000 $
    Year 2022 : 4,250,000 $

    Farm Players Salaries

    Karl Alzner 4,625,000 $ (1)
    Salary Remaining : 4,177,419 $
    Devan Dubnyk 4,550,000 $ (1)
    Salary Remaining : 4,109,677 $
    Brad Hunt 1,050,000 $ (4)
    Salary Remaining : 948,387 $
    Ilya Samsonov 971,250 $ (3)
    Salary Remaining : 877,258 $
    Luke Kunin 925,000 $ (3)
    Salary Remaining : 835,484 $
    Jesse Puljujarvi 925,000 $ (3)
    Salary Remaining : 835,484 $
    Jake Oettinger 925,000 $ (1)
    Salary Remaining : 835,484 $
    Libor Hajek (Out of Payroll) 892,500 $ (3)
    Salary Remaining : 806,129 $
    Andreas Martinsen 865,500 $ (1)
    Salary Remaining : 781,742 $
    Anthony Cirelli 850,000 $ (1)
    Salary Remaining : 767,742 $
    Lucas Johansen 850,000 $ (3)
    Salary Remaining : 767,742 $
    Daniel Vladar 813,750 $ (2)
    Salary Remaining : 735,000 $
    Nick Seeler 753,375 $ (3)
    Salary Remaining : 680,468 $
    Jeff Glass 750,000 $ (1)
    Salary Remaining : 677,419 $
    Travis St. Denis 675,000 $ (2)
    Salary Remaining : 609,677 $
    Nikolai Kovalenko 650,000 $ (2)
    Salary Remaining : 587,097 $
    Mikael Hakkarainen 650,000 $ (2)
    Salary Remaining : 587,097 $
    Guillaume Brisebois 650,000 $ (3)
    Salary Remaining : 587,097 $
    Alexandr Darin 650,000 $ (1)
    Salary Remaining : 587,097 $
    Nathan Horton 650,000 $ (1)
    Salary Remaining : 587,097 $
    Marian Hossa 650,000 $ (1)
    Salary Remaining : 587,097 $
    Arseni Gritsyuk 650,000 $ (1)
    Salary Remaining : 587,097 $
    Jack Dugan 650,000 $ (2)
    Salary Remaining : 587,097 $
    Colin Blackwell 650,000 $ (1)
    Salary Remaining : 587,097 $
    Cole Bardreau 650,000 $ (1)
    Salary Remaining : 587,097 $
    Anthony Angello 650,000 $ (2)
    Salary Remaining : 587,097 $
    Jakob Stenqvist 650,000 $ (3)
    Salary Remaining : 587,097 $
    Otto Koivula 650,000 $ (1)
    Salary Remaining : 587,097 $
    Patrik Virta 650,000 $ (1)
    Salary Remaining : 587,097 $
    Anton Lindholm 650,000 $ (1)
    Salary Remaining : 587,097 $
    Joni Tuulola 650,000 $ (2)
    Salary Remaining : 587,097 $
    Total Farm Players31
    Salary Commitment
    Year 2019 : 30,821,375 $
    Year 2020 : 12,405,875 $
    Year 2021 : 7,667,125 $
    Year 2022 : 1,050,000 $
    Salary Average Commitment
    Year 2019 : 19,675,000 $
    Year 2020 : 10,450,000 $
    Year 2021 : 5,850,000 $
    Year 2022 : 650,000 $

    Salary Cap Centrale

    Team

    Current Fund

    Estimated Season Salary Cap

    Under Maximum of 79,500,000 $
    Available Cap Space

    Over Minimum of
    58,800,000 $

    Pro Players

    Farm Players

    Total Players

    Anaheim Ducks 75,127,270 $ 69,888,122 $ 9,611,878 $ 11,088,122 $ 212546
    Arizona Coyotes 131,705,333 $ 72,055,531 $ 7,444,469 $ 13,255,531 $ 202747
    Boston Bruins 290,473,903 $ 71,344,763 $ 8,155,237 $ 12,544,763 $ 203454
    Buffalo Sabres 74,510,684 $ 73,380,050 $ 6,119,950 $ 14,580,050 $ 203555
    Calgary Flames 175,139,704 $ 73,225,929 $ 6,274,071 $ 14,425,929 $ 203050
    Carolina Hurricanes 98,930,051 $ 70,265,403 $ 9,234,597 $ 11,465,403 $ 203050
    Chicago Blackhawks 223,619,810 $ 72,381,785 $ 7,118,215 $ 13,581,785 $ 223052
    Colorado Avalanche 33,635,800 $ 63,197,862 $ 16,302,138 $ 4,397,862 $ 203050
    Columbus Blue Jackets 127,696,469 $ 66,475,549 $ 13,024,451 $ 7,675,549 $ 222850
    Dallas Stars 65,167,759 $ 78,819,557 $ 680,443 $ 20,019,557 $ 212647
    Detroit Red Wings 54,642,568 $ 78,784,429 $ 715,571 $ 19,984,429 $ 222850
    Edmonton Oilers 133,174,321 $ 78,191,298 $ 1,308,702 $ 19,391,298 $ 222446
    Florida Panthers 65,214,518 $ 76,931,944 $ 2,568,056 $ 18,131,944 $ 223254
    Los Angeles Kings 23,403,606 $ 59,357,758 $ 20,142,242 $ 557,758 $ 242549
    Minnesota Wild 83,603,273 $ 63,357,377 $ 16,142,623 $ 4,557,377 $ 232851
    Montreal Canadiens 287,131,285 $ 70,027,909 $ 9,472,091 $ 11,227,909 $ 212849
    Nashville Predators 60,294,086 $ 69,994,357 $ 9,505,643 $ 11,194,357 $ 212748
    New Jersey Devils 26,358,705 $ 78,186,223 $ 1,313,777 $ 19,386,223 $ 212445
    New York Islanders 24,951,568 $ 69,411,494 $ 10,088,506 $ 10,611,494 $ 232649
    New York Rangers 128,112,044 $ 70,084,056 $ 9,415,944 $ 11,284,056 $ 222749
    Ottawa Senators 260,309,168 $ 69,837,420 $ 9,662,580 $ 11,037,420 $ 203353
    Philadelphia Flyers 40,291,668 $ 70,724,398 $ 8,775,602 $ 11,924,398 $ 262248
    Pittsburgh Penguins 197,731,064 $ 73,126,494 $ 6,373,506 $ 14,326,494 $ 213253
    San Jose Sharks 215,600,500 $ 73,645,993 $ 5,854,007 $ 14,845,993 $ 212849
    St.Louis Blues 17,968,799 $ 75,327,086 $ 4,172,914 $ 16,527,086 $ 222547
    Tampa Bay Lightning 18,322,911 $ 70,097,229 $ 9,402,771 $ 11,297,229 $ 222345
    Toronto Maple Leafs 32,376,246 $ 76,422,794 $ 3,077,206 $ 17,622,794 $ 212546
    Vancouver Canucks 30,941,482 $ 75,301,342 $ 4,198,658 $ 16,501,342 $ 202949
    Vegas Golden Knights 18,479,246 $ 78,098,504 $ 1,401,496 $ 19,298,504 $ 222749
    Washington Capitals 164,045,495 $ 75,222,294 $ 4,277,706 $ 16,422,294 $ 203252
    Winnipeg Jets 345,424,348 $ 76,505,788 $ 2,994,212 $ 17,705,788 $ 203151