AHSQ - Ligue de hockey simulé

Finances

  • Division Atlantique
    Division Métropolitaine
    Division Pacifique
    Division Centrale


    Anaheim Ducks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameHonda Center
    Level 1: 6000 - 121 $ - 5 998 - 99,97%
    Level 2: 5000 - 80 $ - 4 944 - 98,87%
    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 $ - 2 978 - 74,45%
    Farm Level 2: 2000 - 23 $ - 1 487 - 74,33%
    Farm Total Capacity :6000

    Income

    Home Games Left28
    Average Attendance - %17 942 - 99,68%
    Average Income per Game2,258,158 $
    Year to Date Revenue29,356,050 $
    Farm
    Home Games Left32
    Average Attendance - %4 465 - 74,41%
    Average Income per Game139,475 $
    Year to Date Revenue1,255,272 $

    Expense

    Pro Players Total Salaries70,670,000 $
    Farm Players Total Salaries23,716,572 $
    Coaches Total Salaries7,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses19,766,547 $
    Farm Year To Date Expenses7,339,250 $
    Pro Salary Cap To Date18,581,057 $
    Farm Salary Cap To Date6,581,514 $

    Estimate

    Pro Estimated Season Revenue63,228,415 $
    Farm Estimated Season Revenue4,463,189 $
    Pro Remaining Season Days137
    Pro Expenses Per Days404,140 $
    Pro Estimated Expenses55,367,180 $
    Farm Remaining Season Days145
    Farm Expenses Per Days137,714 $
    Farm Estimated Expenses19,968,530 $
    Estimated Season Expenses75,335,710 $
    Estimated Season Salary Cap70,633,659 $
    Estimate Under Maximum Salary Cap of 73,000,000 $2,366,341 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 16,633,659 $
    Current Bank Account83,009,544 $
    Projected Bank Account75,365,438 $

    Pro Players Salaries

    Ben Bishop 9,000,000 $ (3)
    -Salary Remaining : 6,629,032 $
    P.K. Subban 9,000,000 $ (3)
    -Salary Remaining : 6,629,032 $
    Sidney Crosby 8,700,000 $ (3)
    -Salary Remaining : 6,408,065 $
    Kyle Okposo 6,000,000 $ (2)
    -Salary Remaining : 4,419,355 $
    Alexander Radulov 5,750,000 $ (1)
    -Salary Remaining : 4,235,215 $
    Kevin Bieksa 5,060,000 $ (2)
    -Salary Remaining : 3,726,989 $
    Antoine Vermette 4,900,000 $ (4)
    -Salary Remaining : 3,609,140 $
    Andrew Cogliano 4,500,000 $ (3)
    -Salary Remaining : 3,314,516 $
    Jordie Benn 3,800,000 $ (4)
    -Salary Remaining : 2,798,925 $
    Tommy Wingels 2,475,000 $ (1)
    -Salary Remaining : 1,822,984 $
    Ian Cole 2,100,000 $ (2)
    -Salary Remaining : 1,546,774 $
    Martin Marincin 1,250,000 $ (2)
    -Salary Remaining : 920,699 $
    Alex Chiasson 1,200,000 $ (1)
    -Salary Remaining : 883,871 $
    Brandon Manning 975,000 $ (2)
    -Salary Remaining : 718,145 $
    Phillip Danault 912,500 $ (2)
    -Salary Remaining : 672,110 $
    Michael Matheson 850,000 $ (1)
    -Salary Remaining : 626,075 $
    Nicolas Kerdiles 850,000 $ (1)
    -Salary Remaining : 626,075 $
    Nicolas Deslauriers 775,000 $ (2)
    -Salary Remaining : 570,833 $
    Jordan Martinook 715,000 $ (1)
    -Salary Remaining : 526,640 $
    Carter Hutton 650,000 $ (1)
    -Salary Remaining : 478,763 $
    Anthony Bitetto 632,500 $ (2)
    -Salary Remaining : 465,874 $
    Mikhail Grigorenko 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players22
    Salary Commitment
    Year 2017 : 70,670,000 $
    Year 2018 : 57,605,000 $
    Year 2019 : 39,900,000 $
    Year 2020 : 8,700,000 $
    Salary Average Commitment
    Year 2017 : 10,475,000 $
    Year 2018 : 6,775,000 $
    Year 2019 : 3,150,000 $
    Year 2020 : 1,150,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 70,670,000 $
    Year 2018 : 57,605,000 $
    Year 2019 : 39,900,000 $
    Year 2020 : 8,700,000 $

    Farm Players Salaries

    Matthew Ford 1,100,000 $ (2)
    Salary Remaining : 822,165 $
    Tom McCollum 1,034,249 $ (2)
    Salary Remaining : 773,021 $
    Alex Grant 1,000,000 $ (5)
    Salary Remaining : 747,423 $
    David Warsofsky 1,000,000 $ (2)
    Salary Remaining : 747,423 $
    Tim Erixon 983,981 $ (1)
    Salary Remaining : 735,450 $
    Mason McDonald 925,000 $ (3)
    Salary Remaining : 691,366 $
    Adam Erne 925,000 $ (2)
    Salary Remaining : 691,366 $
    Frederik Gauthier 925,000 $ (2)
    Salary Remaining : 691,366 $
    Jonathan-Ismael Diaby 892,500 $ (2)
    Salary Remaining : 667,075 $
    Laurent Dauphin 850,000 $ (2)
    Salary Remaining : 635,309 $
    Nick Sorensen 775,000 $ (2)
    Salary Remaining : 579,253 $
    Ryan Culkin 775,000 $ (1)
    Salary Remaining : 579,253 $
    Marc-Olivier Roy 775,000 $ (1)
    Salary Remaining : 579,253 $
    Jordan Szwarz 743,843 $ (1)
    Salary Remaining : 555,965 $
    Maxime Fortunus 732,000 $ (2)
    Salary Remaining : 547,113 $
    David Honzik 715,000 $ (2)
    Salary Remaining : 534,407 $
    Felix Girard 650,000 $ (1)
    Salary Remaining : 485,825 $
    Alexander Peters 650,000 $ (3)
    Salary Remaining : 485,825 $
    Philippe Cadorette 650,000 $ (2)
    Salary Remaining : 485,825 $
    Keegan Iverson 650,000 $ (3)
    Salary Remaining : 485,825 $
    Anton Zlobin 605,000 $ (1)
    Salary Remaining : 452,191 $
    Josiah Didier 605,000 $ (2)
    Salary Remaining : 452,191 $
    Jeremy Langlois 580,000 $ (3)
    Salary Remaining : 433,505 $
    Doyle Somerby 575,000 $ (1)
    Salary Remaining : 429,768 $
    Jordan Lavallee 575,000 $ (1)
    Salary Remaining : 429,768 $
    Philippe Myers 575,000 $ (3)
    Salary Remaining : 429,768 $
    Daniel Walcott 575,000 $ (2)
    Salary Remaining : 429,768 $
    Hampus Melen 575,000 $ (2)
    Salary Remaining : 429,768 $
    Adam Ollas Mattsson 575,000 $ (3)
    Salary Remaining : 429,768 $
    John McCarthy 575,000 $ (2)
    Salary Remaining : 429,768 $
    Cody Donaghey 575,000 $ (3)
    Salary Remaining : 429,768 $
    Josh Archibald 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players32
    Salary Commitment
    Year 2017 : 23,716,573 $
    Year 2018 : 17,533,749 $
    Year 2019 : 5,530,000 $
    Year 2020 : 1,000,000 $
    Salary Average Commitment
    Year 2017 : 17,600,000 $
    Year 2018 : 12,725,000 $
    Year 2019 : 4,600,000 $
    Year 2020 : 575,000 $


    Arizona Coyotes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameGila River Arena
    Level 1: 6000 - 140 $ - 6 000 - 100,00%
    Level 2: 5000 - 90 $ - 4 981 - 99,61%
    Level 3: 2700 - 70 $ - 2 700 - 100,00%
    Level 4: 3300 - 50 $ - 2 892 - 87,64%
    Luxury : 1000 - 290 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 39 $ - 3 016 - 75,39%
    Farm Level 2: 2000 - 9 $ - 1 536 - 76,81%
    Farm Total Capacity :6000

    Income

    Home Games Left33
    Average Attendance - %17 573 - 97,63%
    Average Income per Game2,504,533 $
    Year to Date Revenue20,036,267 $
    Farm
    Home Games Left34
    Average Attendance - %4 552 - 75,86%
    Average Income per Game173,491 $
    Year to Date Revenue1,214,435 $

    Expense

    Pro Players Total Salaries71,565,491 $
    Farm Players Total Salaries24,953,900 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses19,982,792 $
    Farm Year To Date Expenses6,428,113 $
    Pro Salary Cap To Date18,929,043 $
    Farm Salary Cap To Date5,948,210 $

    Estimate

    Pro Estimated Season Revenue82,649,601 $
    Farm Estimated Season Revenue5,898,684 $
    Pro Remaining Season Days137
    Pro Expenses Per Days406,266 $
    Pro Estimated Expenses55,658,442 $
    Farm Remaining Season Days145
    Farm Expenses Per Days138,422 $
    Farm Estimated Expenses20,071,190 $
    Estimated Season Expenses75,729,632 $
    Estimated Season Salary Cap71,641,300 $
    Estimate Under Maximum Salary Cap of 73,000,000 $1,358,700 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 17,641,300 $
    Current Bank Account94,936,799 $
    Projected Bank Account107,755,452 $

    Pro Players Salaries

    Claude Giroux 8,275,000 $ (3)
    -Salary Remaining : 6,095,027 $
    Alex Pietrangelo 6,500,000 $ (2)
    -Salary Remaining : 4,787,634 $
    Jordan Staal 6,000,000 $ (4)
    -Salary Remaining : 4,419,355 $
    Mike Smith 5,666,667 $ (1)
    -Salary Remaining : 4,173,835 $
    Nick Leddy 5,500,000 $ (4)
    -Salary Remaining : 4,051,075 $
    Gustav Nyquist 4,750,000 $ (3)
    -Salary Remaining : 3,498,656 $
    Troy Brouwer 4,500,000 $ (2)
    -Salary Remaining : 3,314,516 $
    T.J. Oshie 4,175,000 $ (1)
    -Salary Remaining : 3,075,134 $
    Cody Eakin 3,850,000 $ (4)
    -Salary Remaining : 2,835,753 $
    Jacob Trouba 3,308,824 $ (2)
    -Salary Remaining : 2,437,145 $
    Jamie McGinn 2,950,000 $ (2)
    -Salary Remaining : 2,172,849 $
    Alex Galchenyuk 2,800,000 $ (1)
    -Salary Remaining : 2,062,366 $
    Mike Condon 2,400,000 $ (4)
    -Salary Remaining : 1,767,742 $
    Adam McQuaid 2,375,000 $ (2)
    -Salary Remaining : 1,749,328 $
    Thomas Hickey 2,200,000 $ (2)
    -Salary Remaining : 1,620,430 $
    Chris Stewart 1,615,000 $ (1)
    -Salary Remaining : 1,189,543 $
    Michal Kempny 1,500,000 $ (2)
    -Salary Remaining : 1,104,839 $
    Torrey Mitchell 1,500,000 $ (1)
    -Salary Remaining : 1,104,839 $
    Curtis Lazar 925,000 $ (2)
    -Salary Remaining : 681,317 $
    Marko Dano 775,000 $ (2)
    -Salary Remaining : 570,833 $
    Total Pro Players20
    Salary Commitment
    Year 2017 : 71,565,491 $
    Year 2018 : 55,808,824 $
    Year 2019 : 30,775,000 $
    Year 2020 : 17,750,000 $
    Salary Average Commitment
    Year 2017 : 6,825,000 $
    Year 2018 : 5,175,000 $
    Year 2019 : 1,075,000 $
    Year 2020 : 575,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 71,565,491 $
    Year 2018 : 55,808,824 $
    Year 2019 : 30,775,000 $
    Year 2020 : 17,750,000 $

    Farm Players Salaries

    Carter Rowney 1,510,000 $ (2)
    Salary Remaining : 1,128,608 $
    Reto Berra 1,450,000 $ (1)
    Salary Remaining : 1,083,763 $
    Chris Terry 1,150,000 $ (3)
    Salary Remaining : 859,536 $
    Dmitri Jaskin 1,000,000 $ (2)
    Salary Remaining : 747,423 $
    Griffin Reinhart 925,000 $ (1)
    Salary Remaining : 691,366 $
    Hunter Shinkaruk 925,000 $ (2)
    Salary Remaining : 691,366 $
    Jake Virtanen 925,000 $ (3)
    Salary Remaining : 691,366 $
    Kerby Rychel 925,000 $ (2)
    Salary Remaining : 691,366 $
    Ben Street 900,000 $ (1)
    Salary Remaining : 672,680 $
    A.J. Jenks 835,660 $ (1)
    Salary Remaining : 624,591 $
    Adam Comrie 819,453 $ (1)
    Salary Remaining : 612,478 $
    Garrett Wilson 788,288 $ (1)
    Salary Remaining : 589,184 $
    Aaron Harstad 775,000 $ (1)
    Salary Remaining : 579,253 $
    Cal O'Reilly 750,000 $ (2)
    Salary Remaining : 560,567 $
    Brett Gallant 750,000 $ (1)
    Salary Remaining : 560,567 $
    Michael Leighton 750,000 $ (1)
    Salary Remaining : 560,567 $
    Adam Cracknell 748,000 $ (1)
    Salary Remaining : 559,072 $
    Kevin Gravel 667,500 $ (1)
    Salary Remaining : 498,905 $
    Jordan Henry 650,000 $ (1)
    Salary Remaining : 485,825 $
    Ryan Hamilton 650,000 $ (2)
    Salary Remaining : 485,825 $
    Matt Lorito 637,500 $ (2)
    Salary Remaining : 476,482 $
    Chris Didomenico 612,500 $ (2)
    Salary Remaining : 457,796 $
    Harrison Ruopp 605,000 $ (1)
    Salary Remaining : 452,191 $
    Ryan Faragher 605,000 $ (1)
    Salary Remaining : 452,191 $
    Joshua Sterk 575,000 $ (2)
    Salary Remaining : 429,768 $
    Matt Buckles 575,000 $ (2)
    Salary Remaining : 429,768 $
    Triston Grant 575,000 $ (1)
    Salary Remaining : 429,768 $
    Luke Witkowski 575,000 $ (1)
    Salary Remaining : 429,768 $
    Oskar Sundqvist 575,000 $ (1)
    Salary Remaining : 429,768 $
    Casey Thrush 575,000 $ (1)
    Salary Remaining : 429,768 $
    Hudson Fasching 575,000 $ (2)
    Salary Remaining : 429,768 $
    Michael Ratchuk 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players32
    Salary Commitment
    Year 2017 : 24,953,901 $
    Year 2018 : 10,960,000 $
    Year 2019 : 2,075,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 16,250,000 $
    Year 2018 : 7,000,000 $
    Year 2019 : 1,150,000 $
    Year 2020 : 0 $


    Boston Bruins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameTD Garden
    Level 1: 7667 - 115 $ - 6 632 - 86,50%
    Level 2: 6389 - 80 $ - 5 058 - 79,17%
    Level 3: 3450 - 60 $ - 3 127 - 90,64%
    Level 4: 4216 - 35 $ - 3 688 - 87,48%
    Luxury : 1278 - 325 $ - 1 239 - 96,92%
    Total Capacity :23000
    Farm
    Farm Level 1: 7000 - 25 $ - 5 225 - 74,65%
    Farm Level 2: 1000 - 10 $ - 764 - 76,37%
    Farm Total Capacity :8000

    Income

    Home Games Left31
    Average Attendance - %19 744 - 85,84%
    Average Income per Game2,471,476 $
    Year to Date Revenue24,714,761 $
    Farm
    Home Games Left32
    Average Attendance - %5 989 - 74,86%
    Average Income per Game182,516 $
    Year to Date Revenue1,642,648 $

    Expense

    Pro Players Total Salaries67,687,630 $
    Farm Players Total Salaries25,641,624 $
    Coaches Total Salaries5,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses19,181,601 $
    Farm Year To Date Expenses6,979,357 $
    Pro Salary Cap To Date18,007,100 $
    Farm Salary Cap To Date6,448,947 $

    Estimate

    Pro Estimated Season Revenue76,615,759 $
    Farm Estimated Season Revenue5,840,526 $
    Pro Remaining Season Days137
    Pro Expenses Per Days381,116 $
    Pro Estimated Expenses52,212,892 $
    Farm Remaining Season Days145
    Farm Expenses Per Days142,998 $
    Farm Estimated Expenses20,734,710 $
    Estimated Season Expenses72,947,602 $
    Estimated Season Salary Cap67,863,044 $
    Estimate Under Maximum Salary Cap of 73,000,000 $5,136,956 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 13,863,044 $
    Current Bank Account230,937,529 $
    Projected Bank Account240,446,212 $

    Pro Players Salaries

    Alexander Steen 5,800,000 $ (1)
    -Salary Remaining : 4,272,043 $
    Torey Krug 5,250,000 $ (4)
    -Salary Remaining : 3,866,935 $
    Jared Spurgeon 5,187,500 $ (4)
    -Salary Remaining : 3,820,901 $
    Ryan McDonagh 4,700,000 $ (3)
    -Salary Remaining : 3,461,828 $
    Michael Frolik 4,300,000 $ (3)
    -Salary Remaining : 3,167,204 $
    John Klingberg 4,250,000 $ (5)
    -Salary Remaining : 3,130,376 $
    Kevin Shattenkirk 4,250,000 $ (1)
    -Salary Remaining : 3,130,376 $
    Craig Anderson 4,145,000 $ (1)
    -Salary Remaining : 3,053,038 $
    Ryan Johansen 4,000,000 $ (1)
    -Salary Remaining : 2,946,237 $
    Rickard Rakell 3,853,672 $ (5)
    -Salary Remaining : 2,838,457 $
    Anders Lee 3,750,000 $ (3)
    -Salary Remaining : 2,762,097 $
    Mark Stone 3,500,000 $ (2)
    -Salary Remaining : 2,577,957 $
    Ondrej Palat 3,333,333 $ (1)
    -Salary Remaining : 2,455,197 $
    Martin Hanzal 3,100,000 $ (1)
    -Salary Remaining : 2,283,333 $
    Tobias Rieder 2,250,000 $ (2)
    -Salary Remaining : 1,657,258 $
    Matt Calvert 2,200,000 $ (2)
    -Salary Remaining : 1,620,430 $
    Erik Haula 1,000,000 $ (1)
    -Salary Remaining : 736,559 $
    Nate Schmidt 853,125 $ (1)
    -Salary Remaining : 628,377 $
    Reid Boucher 715,000 $ (1)
    -Salary Remaining : 526,640 $
    Mattias Janmark 650,000 $ (1)
    -Salary Remaining : 478,763 $
    Scott Darling 600,000 $ (2)
    -Salary Remaining : 441,935 $
    Total Pro Players21
    Salary Commitment
    Year 2017 : 67,687,630 $
    Year 2018 : 39,841,172 $
    Year 2019 : 31,291,172 $
    Year 2020 : 18,541,172 $
    Salary Average Commitment
    Year 2017 : 9,925,000 $
    Year 2018 : 6,000,000 $
    Year 2019 : 3,875,000 $
    Year 2020 : 2,300,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 67,687,630 $
    Year 2018 : 39,841,172 $
    Year 2019 : 31,291,172 $
    Year 2020 : 18,541,172 $

    Farm Players Salaries

    David Desharnais 3,500,000 $ (1)
    Salary Remaining : 2,615,979 $
    David Rittich 1,050,000 $ (1)
    Salary Remaining : 784,794 $
    Jonathan Marchessault 1,000,000 $ (1)
    Salary Remaining : 747,423 $
    Stephen Johns 937,125 $ (2)
    Salary Remaining : 700,428 $
    Travis Morin 929,500 $ (2)
    Salary Remaining : 694,729 $
    Ryan Pulock 925,000 $ (2)
    Salary Remaining : 691,366 $
    Nikita Scherbak 925,000 $ (3)
    Salary Remaining : 691,366 $
    Nick Ritchie 925,000 $ (2)
    Salary Remaining : 691,366 $
    John Quenneville 850,000 $ (3)
    Salary Remaining : 635,309 $
    Jack Dougherty 850,000 $ (3)
    Salary Remaining : 635,309 $
    Alex Nedeljkovic 850,000 $ (3)
    Salary Remaining : 635,309 $
    Casey Nelson 850,000 $ (1)
    Salary Remaining : 635,309 $
    Mike McKenna 780,000 $ (1)
    Salary Remaining : 582,990 $
    Nick Paul 775,000 $ (2)
    Salary Remaining : 579,253 $
    Chad Ruhwedel 715,000 $ (1)
    Salary Remaining : 534,407 $
    Jan Rutta 650,000 $ (1)
    Salary Remaining : 485,825 $
    Dylan DeMelo 650,000 $ (2)
    Salary Remaining : 485,825 $
    Anthony Stolarz 650,000 $ (1)
    Salary Remaining : 485,825 $
    Vitek Vanecek 650,000 $ (3)
    Salary Remaining : 485,825 $
    Tomas Nosek 650,000 $ (2)
    Salary Remaining : 485,825 $
    Spencer Martin 650,000 $ (2)
    Salary Remaining : 485,825 $
    Scott Wilson 625,000 $ (2)
    Salary Remaining : 467,139 $
    Kenny Agostino 625,000 $ (1)
    Salary Remaining : 467,139 $
    Yanni Gourde 605,000 $ (1)
    Salary Remaining : 452,191 $
    Peter Cehlarik 575,000 $ (2)
    Salary Remaining : 429,768 $
    Linus Ullmark 575,000 $ (1)
    Salary Remaining : 429,768 $
    Antoine Bibeau 575,000 $ (1)
    Salary Remaining : 429,768 $
    Joseph Blandisi 575,000 $ (1)
    Salary Remaining : 429,768 $
    Rob O'Gara 575,000 $ (1)
    Salary Remaining : 429,768 $
    Zac Leslie 575,000 $ (2)
    Salary Remaining : 429,768 $
    Tyler Graovac 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players31
    Salary Commitment
    Year 2017 : 25,641,625 $
    Year 2018 : 12,416,625 $
    Year 2019 : 4,125,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 17,050,000 $
    Year 2018 : 8,900,000 $
    Year 2019 : 2,875,000 $
    Year 2020 : 0 $


    Buffalo Sabres


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameFirst Niagara Center
    Level 1: 7500 - 125 $ - 6 916 - 92,21%
    Level 2: 4280 - 75 $ - 4 280 - 100,00%
    Level 3: 3150 - 55 $ - 3 145 - 99,86%
    Level 4: 3570 - 40 $ - 3 555 - 99,57%
    Luxury : 2500 - 210 $ - 1 932 - 77,26%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 017 - 75,44%
    Farm Level 2: 2000 - 9 $ - 1 563 - 78,16%
    Farm Total Capacity :6000

    Income

    Home Games Left32
    Average Attendance - %19 828 - 94,42%
    Average Income per Game2,497,257 $
    Year to Date Revenue22,475,317 $
    Farm
    Home Games Left32
    Average Attendance - %4 581 - 76,34%
    Average Income per Game126,113 $
    Year to Date Revenue1,135,015 $

    Expense

    Pro Players Total Salaries69,216,298 $
    Farm Players Total Salaries18,849,572 $
    Coaches Total Salaries5,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses19,369,351 $
    Farm Year To Date Expenses4,953,455 $
    Pro Salary Cap To Date18,368,271 $
    Farm Salary Cap To Date4,549,336 $

    Estimate

    Pro Estimated Season Revenue79,912,238 $
    Farm Estimated Season Revenue4,035,609 $
    Pro Remaining Season Days137
    Pro Expenses Per Days392,561 $
    Pro Estimated Expenses53,780,857 $
    Farm Remaining Season Days145
    Farm Expenses Per Days105,410 $
    Farm Estimated Expenses15,284,450 $
    Estimated Season Expenses69,065,307 $
    Estimated Season Salary Cap69,350,218 $
    Estimate Under Maximum Salary Cap of 73,000,000 $3,649,782 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 15,350,218 $
    Current Bank Account55,241,034 $
    Projected Bank Account70,123,574 $

    Pro Players Salaries

    Pekka Rinne 9,000,000 $ (1)
    -Salary Remaining : 6,629,032 $
    Toby Enstrom 9,000,000 $ (1)
    -Salary Remaining : 6,629,032 $
    Eric Staal 8,000,000 $ (4)
    -Salary Remaining : 5,892,473 $
    Frans Nielsen 6,500,000 $ (5)
    -Salary Remaining : 4,787,634 $
    Evander Kane 5,250,000 $ (2)
    -Salary Remaining : 3,866,935 $
    David Clarkson 4,500,500 $ (1)
    -Salary Remaining : 3,314,884 $
    Matt Moulson 4,000,000 $ (2)
    -Salary Remaining : 2,946,237 $
    Connor Murphy 3,850,000 $ (5)
    -Salary Remaining : 2,835,753 $
    Clayton Stoner 2,950,999 $ (1)
    -Salary Remaining : 2,173,585 $
    Carl Gunnarsson 2,500,000 $ (4)
    -Salary Remaining : 1,841,398 $
    Jimmy Hayes 2,300,000 $ (2)
    -Salary Remaining : 1,694,086 $
    Marcus Foligno 2,250,000 $ (1)
    -Salary Remaining : 1,657,258 $
    Luke Glendening 1,555,550 $ (2)
    -Salary Remaining : 1,145,755 $
    Keith Kinkaid 1,250,000 $ (2)
    -Salary Remaining : 920,699 $
    Mark Pysyk 1,125,000 $ (1)
    -Salary Remaining : 828,629 $
    Byron Froese 1,034,249 $ (1)
    -Salary Remaining : 761,786 $
    Brett Connolly 1,025,000 $ (1)
    -Salary Remaining : 754,973 $
    Olli Maatta 925,000 $ (1)
    -Salary Remaining : 681,317 $
    Steve Bernier 850,000 $ (2)
    -Salary Remaining : 626,075 $
    Devin Shore 775,000 $ (1)
    -Salary Remaining : 570,833 $
    Johan Franzen 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players21
    Salary Commitment
    Year 2017 : 69,216,298 $
    Year 2018 : 36,055,550 $
    Year 2019 : 20,850,000 $
    Year 2020 : 20,850,000 $
    Salary Average Commitment
    Year 2017 : 10,150,000 $
    Year 2018 : 4,675,000 $
    Year 2019 : 2,150,000 $
    Year 2020 : 2,150,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 69,216,298 $
    Year 2018 : 36,055,550 $
    Year 2019 : 20,850,000 $
    Year 2020 : 20,850,000 $

    Farm Players Salaries

    Zac Dalpe 989,119 $ (1)
    Salary Remaining : 739,290 $
    Hunter Smith 850,000 $ (3)
    Salary Remaining : 635,309 $
    Mark Visentin 850,000 $ (1)
    Salary Remaining : 635,309 $
    Troy Grosenick 795,000 $ (2)
    Salary Remaining : 594,201 $
    Kenny Ryan 788,288 $ (1)
    Salary Remaining : 589,184 $
    Johnathan MacLeod 775,000 $ (3)
    Salary Remaining : 579,253 $
    Peter Trainor 775,000 $ (1)
    Salary Remaining : 579,253 $
    Jake Walman 775,000 $ (3)
    Salary Remaining : 579,253 $
    Dylan Sadowy 775,000 $ (3)
    Salary Remaining : 579,253 $
    Michael Bunting 775,000 $ (3)
    Salary Remaining : 579,253 $
    Nick Magyar 775,000 $ (3)
    Salary Remaining : 579,253 $
    Guillaume Lepine 700,000 $ (2)
    Salary Remaining : 523,196 $
    Bryan Pitton 700,000 $ (3)
    Salary Remaining : 523,196 $
    Reece Scarlett 674,666 $ (1)
    Salary Remaining : 504,261 $
    Michael Downing 650,000 $ (1)
    Salary Remaining : 485,825 $
    Teddy Blueger 650,000 $ (1)
    Salary Remaining : 485,825 $
    Matthew Berkovitz 650,000 $ (3)
    Salary Remaining : 485,825 $
    Julien Nantel 650,000 $ (3)
    Salary Remaining : 485,825 $
    John Albert 650,000 $ (2)
    Salary Remaining : 485,825 $
    Austin Wuthrich 577,500 $ (1)
    Salary Remaining : 431,637 $
    Alex Foster 575,000 $ (1)
    Salary Remaining : 429,768 $
    Blake Heinrich 575,000 $ (1)
    Salary Remaining : 429,768 $
    Luke Philp 575,000 $ (3)
    Salary Remaining : 429,768 $
    Daniel Pribyl 575,000 $ (1)
    Salary Remaining : 429,768 $
    Brian Cooper 575,000 $ (1)
    Salary Remaining : 429,768 $
    Valeri Vasiliev 575,000 $ (1)
    Salary Remaining : 429,768 $
    Spenser Jensen 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players27
    Salary Commitment
    Year 2017 : 18,849,573 $
    Year 2018 : 9,445,000 $
    Year 2019 : 7,300,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 13,550,000 $
    Year 2018 : 7,250,000 $
    Year 2019 : 5,675,000 $
    Year 2020 : 0 $


    Calgary Flames


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScotiabank Saddledome
    Level 1: 6000 - 155 $ - 4 973 - 82,88%
    Level 2: 5000 - 95 $ - 4 953 - 99,05%
    Level 3: 2700 - 75 $ - 2 463 - 91,22%
    Level 4: 3300 - 28 $ - 3 300 - 100,00%
    Luxury : 1000 - 350 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 000 - 74,99%
    Farm Level 2: 2000 - 14 $ - 1 524 - 76,22%
    Farm Total Capacity :6000

    Income

    Home Games Left30
    Average Attendance - %16 688 - 92,71%
    Average Income per Game2,447,600 $
    Year to Date Revenue26,923,600 $
    Farm
    Home Games Left31
    Average Attendance - %4 524 - 75,40%
    Average Income per Game166,755 $
    Year to Date Revenue1,667,552 $

    Expense

    Pro Players Total Salaries59,844,452 $
    Farm Players Total Salaries29,694,156 $
    Coaches Total Salaries9,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses18,129,746 $
    Farm Year To Date Expenses8,166,286 $
    Pro Salary Cap To Date16,443,719 $
    Farm Salary Cap To Date7,358,051 $

    Estimate

    Pro Estimated Season Revenue73,428,000 $
    Farm Estimated Season Revenue5,169,411 $
    Pro Remaining Season Days137
    Pro Expenses Per Days356,153 $
    Pro Estimated Expenses48,792,961 $
    Farm Remaining Season Days145
    Farm Expenses Per Days169,558 $
    Farm Estimated Expenses24,585,910 $
    Estimated Season Expenses73,378,871 $
    Estimated Season Salary Cap60,522,647 $
    Estimate Under Maximum Salary Cap of 73,000,000 $12,477,353 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 6,522,647 $
    Current Bank Account153,625,597 $
    Projected Bank Account158,844,137 $

    Pro Players Salaries

    Steven Oleksy 9,950,005 $ (1)
    -Salary Remaining : 7,328,767 $
    Patrick Sharp 5,900,001 $ (2)
    -Salary Remaining : 4,345,700 $
    Thomas Greiss 5,000,002 $ (2)
    -Salary Remaining : 3,682,797 $
    Drew Stafford 5,000,000 $ (3)
    -Salary Remaining : 3,682,796 $
    Milan Michalek 4,333,333 $ (1)
    -Salary Remaining : 3,191,756 $
    Justin Abdelkader 4,000,000 $ (3)
    -Salary Remaining : 2,946,237 $
    Michal Neuvirth 3,555,111 $ (2)
    -Salary Remaining : 2,618,550 $
    Mark Fayne 2,900,000 $ (2)
    -Salary Remaining : 2,136,022 $
    John Mitchell 2,200,000 $ (3)
    -Salary Remaining : 1,620,430 $
    Lance Bouma 2,200,000 $ (2)
    -Salary Remaining : 1,620,430 $
    Tom Wilson 2,000,000 $ (2)
    -Salary Remaining : 1,473,118 $
    Drew Miller 1,755,000 $ (3)
    -Salary Remaining : 1,292,661 $
    Chris Butler 1,700,000 $ (1)
    -Salary Remaining : 1,252,151 $
    Adam Pardy 1,500,000 $ (1)
    -Salary Remaining : 1,104,839 $
    Dennis Robertson 1,400,000 $ (2)
    -Salary Remaining : 1,031,183 $
    Korbinian Holzer 1,351,000 $ (1)
    -Salary Remaining : 995,091 $
    Mike Brown 950,000 $ (1)
    -Salary Remaining : 699,731 $
    Sam Bennett 925,000 $ (3)
    -Salary Remaining : 681,317 $
    Valentin Zykov 925,000 $ (2)
    -Salary Remaining : 681,317 $
    Greg Rallo 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Kyle Wood 575,000 $ (3)
    -Salary Remaining : 423,522 $
    Greg Betzold 575,000 $ (2)
    -Salary Remaining : 423,522 $
    Mathieu Aubin 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players23
    Salary Commitment
    Year 2017 : 59,844,452 $
    Year 2018 : 38,985,114 $
    Year 2019 : 14,455,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 11,700,000 $
    Year 2018 : 7,600,000 $
    Year 2019 : 3,300,000 $
    Year 2020 : 0 $
    Salary Cap with 1 Way Contract
    Year 2017 : 59,844,452 $
    Year 2018 : 38,910,114 $
    Year 2019 : 14,455,000 $
    Year 2020 : 0 $

    Farm Players Salaries

    Scott Greenham 2,000,000 $ (2)
    Salary Remaining : 1,494,845 $
    Harry Zolnierczyk 1,500,002 $ (2)
    Salary Remaining : 1,121,136 $
    Chris Conner 1,500,002 $ (2)
    Salary Remaining : 1,121,136 $
    Mike Weber 1,500,002 $ (2)
    Salary Remaining : 1,121,136 $
    Mac Bennett 1,450,000 $ (2)
    Salary Remaining : 1,083,763 $
    Dan Kelly 1,400,000 $ (2)
    Salary Remaining : 1,046,392 $
    Andrew MacWilliam 1,250,000 $ (2)
    Salary Remaining : 934,278 $
    Kevin Porter 1,000,002 $ (2)
    Salary Remaining : 747,424 $
    Jim O'Brien 1,000,002 $ (2)
    Salary Remaining : 747,424 $
    Jake Marto 1,000,000 $ (2)
    Salary Remaining : 747,423 $
    Mike Liambas 1,000,000 $ (2)
    Salary Remaining : 747,423 $
    Joel Chouinard 1,000,000 $ (2)
    Salary Remaining : 747,423 $
    Nic Petan 925,000 $ (2)
    Salary Remaining : 691,366 $
    Anthony Mantha 925,000 $ (2)
    Salary Remaining : 691,366 $
    Thatcher Demko 925,000 $ (3)
    Salary Remaining : 691,366 $
    Jared McCann 925,000 $ (3)
    Salary Remaining : 691,366 $
    Eric Selleck 900,002 $ (2)
    Salary Remaining : 672,682 $
    Patrice Cormier 808,920 $ (1)
    Salary Remaining : 604,605 $
    Richard Clune 800,200 $ (2)
    Salary Remaining : 598,088 $
    Dillon Heatherington 775,000 $ (2)
    Salary Remaining : 579,253 $
    Philippe Desrosiers 775,000 $ (2)
    Salary Remaining : 579,253 $
    Carl Dahlstrom 775,000 $ (2)
    Salary Remaining : 579,253 $
    Brendan Woods 761,250 $ (1)
    Salary Remaining : 568,976 $
    Brent Regner 698,775 $ (1)
    Salary Remaining : 522,280 $
    Brandon Halverson 650,000 $ (3)
    Salary Remaining : 485,825 $
    Logan Nelson 575,000 $ (1)
    Salary Remaining : 429,768 $
    Taylor Leier 575,000 $ (1)
    Salary Remaining : 429,768 $
    Josh Anderson 575,000 $ (1)
    Salary Remaining : 429,768 $
    Wilhelm Westlund 575,000 $ (2)
    Salary Remaining : 429,768 $
    Vladislav Gavrikov 575,000 $ (3)
    Salary Remaining : 429,768 $
    Lukas Sedlak 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players31
    Salary Commitment
    Year 2017 : 29,694,157 $
    Year 2018 : 25,200,212 $
    Year 2019 : 3,075,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 16,275,000 $
    Year 2018 : 13,250,000 $
    Year 2019 : 2,275,000 $
    Year 2020 : 0 $


    Carolina Hurricanes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePNC Arena
    Level 1: 5000 - 150 $ - 4 990 - 99,80%
    Level 2: 5000 - 98 $ - 4 936 - 98,72%
    Level 3: 2940 - 74 $ - 2 454 - 83,48%
    Level 4: 3060 - 50 $ - 2 919 - 95,39%
    Luxury : 1000 - 340 $ - 1 000 - 100,00%
    Total Capacity :17000
    Farm
    Farm Level 1: 4000 - 24 $ - 3 032 - 75,79%
    Farm Level 2: 2000 - 8 $ - 1 510 - 75,51%
    Farm Total Capacity :6000

    Income

    Home Games Left32
    Average Attendance - %16 300 - 95,88%
    Average Income per Game2,488,765 $
    Year to Date Revenue22,398,883 $
    Farm
    Home Games Left36
    Average Attendance - %4 542 - 75,70%
    Average Income per Game111,989 $
    Year to Date Revenue559,944 $

    Expense

    Pro Players Total Salaries70,322,500 $
    Farm Players Total Salaries16,646,938 $
    Coaches Total Salaries4,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses18,001,223 $
    Farm Year To Date Expenses5,148,945 $
    Pro Salary Cap To Date16,959,555 $
    Farm Salary Cap To Date4,719,559 $

    Estimate

    Pro Estimated Season Revenue79,640,473 $
    Farm Estimated Season Revenue4,031,597 $
    Pro Remaining Season Days137
    Pro Expenses Per Days394,745 $
    Pro Estimated Expenses54,080,065 $
    Farm Remaining Season Days145
    Farm Expenses Per Days94,572 $
    Farm Estimated Expenses13,712,940 $
    Estimated Season Expenses67,793,005 $
    Estimated Season Salary Cap65,331,241 $
    Estimate Under Maximum Salary Cap of 73,000,000 $7,668,759 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 11,331,241 $
    Current Bank Account70,122,116 $
    Projected Bank Account86,001,181 $

    Pro Players Salaries

    Steven Stamkos 8,500,000 $ (5)
    -Salary Remaining : 6,260,753 $
    Daniel Sedin 7,100,000 $ (2)
    -Salary Remaining : 5,229,570 $
    Henrik Sedin 7,000,000 $ (1)
    -Salary Remaining : 5,155,914 $
    Milan Lucic 6,000,000 $ (1)
    -Salary Remaining : 4,419,355 $
    Jimmy Howard 4,660,000 $ (1)
    -Salary Remaining : 3,432,366 $
    T.J. Brodie (Out of Payroll) 4,650,000 $ (3)
    -Salary Remaining : 3,425,000 $
    David Savard 4,250,000 $ (5)
    -Salary Remaining : 3,130,376 $
    Adam Henrique 4,000,000 $ (2)
    -Salary Remaining : 2,946,237 $
    Ondrej Pavelec 3,900,000 $ (1)
    -Salary Remaining : 2,872,581 $
    Vladimir Sobotka 3,500,000 $ (4)
    -Salary Remaining : 2,577,957 $
    Jason Chimera 2,960,000 $ (3)
    -Salary Remaining : 2,180,215 $
    Brendan Smith 2,750,000 $ (1)
    -Salary Remaining : 2,025,538 $
    Ben Smith 1,550,000 $ (1)
    -Salary Remaining : 1,141,667 $
    Matt Bartkowski 1,450,000 $ (1)
    -Salary Remaining : 1,068,011 $
    Devante Smith-Pelly 1,300,000 $ (2)
    -Salary Remaining : 957,527 $
    Robby Fabbri 925,000 $ (2)
    -Salary Remaining : 681,317 $
    Ivan Provorov 925,000 $ (2)
    -Salary Remaining : 681,317 $
    Phillip Di Giuseppe 850,000 $ (1)
    -Salary Remaining : 626,075 $
    Chris Wideman 800,000 $ (2)
    -Salary Remaining : 589,247 $
    Noel Acciari 750,000 $ (3)
    -Salary Remaining : 552,419 $
    Bryan Rust 687,000 $ (2)
    -Salary Remaining : 506,016 $
    Andrew Bodnarchuk 665,500 $ (2)
    -Salary Remaining : 490,180 $
    Elvis Merzlikins 575,000 $ (2)
    -Salary Remaining : 423,522 $
    Josh Manson 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players24
    Salary Commitment
    Year 2017 : 70,322,500 $
    Year 2018 : 41,587,500 $
    Year 2019 : 24,610,000 $
    Year 2020 : 16,250,000 $
    Salary Average Commitment
    Year 2017 : 10,450,000 $
    Year 2018 : 7,250,000 $
    Year 2019 : 2,725,000 $
    Year 2020 : 1,075,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 70,322,500 $
    Year 2018 : 41,587,500 $
    Year 2019 : 24,610,000 $
    Year 2020 : 16,250,000 $

    Farm Players Salaries

    Matt O'Connor 925,000 $ (1)
    Salary Remaining : 691,366 $
    Morgan Klimchuk 925,000 $ (2)
    Salary Remaining : 691,366 $
    Alexander Guptill 892,500 $ (1)
    Salary Remaining : 667,075 $
    T.J. Tynan 854,438 $ (1)
    Salary Remaining : 638,626 $
    Mitch Vande Sompel 850,000 $ (2)
    Salary Remaining : 635,309 $
    Ryan Lindgren 850,000 $ (2)
    Salary Remaining : 635,309 $
    Anton Karlsson 850,000 $ (3)
    Salary Remaining : 635,309 $
    Matt Finn 850,000 $ (1)
    Salary Remaining : 635,309 $
    Troy Bourke 775,000 $ (1)
    Salary Remaining : 579,253 $
    Maxim Lamarche 770,000 $ (1)
    Salary Remaining : 575,515 $
    Cameron Schilling 760,000 $ (3)
    Salary Remaining : 568,041 $
    Jonas Gunnarsson 660,000 $ (1)
    Salary Remaining : 493,299 $
    Scooter Vaughan 660,000 $ (2)
    Salary Remaining : 493,299 $
    John Negrin 650,000 $ (1)
    Salary Remaining : 485,825 $
    Dan DeSalvo 650,000 $ (1)
    Salary Remaining : 485,825 $
    Kyle Criscuolo 650,000 $ (3)
    Salary Remaining : 485,825 $
    Connor Jones 600,000 $ (1)
    Salary Remaining : 448,454 $
    Riley Gill 600,000 $ (1)
    Salary Remaining : 448,454 $
    J.J. Piccinich 575,000 $ (3)
    Salary Remaining : 429,768 $
    Tyler Lewington 575,000 $ (2)
    Salary Remaining : 429,768 $
    Frederick Gaudreau 575,000 $ (1)
    Salary Remaining : 429,768 $
    Beau Starrett 575,000 $ (3)
    Salary Remaining : 429,768 $
    Jaedon Descheneau 575,000 $ (2)
    Salary Remaining : 429,768 $
    Total Farm Players23
    Salary Commitment
    Year 2017 : 16,646,938 $
    Year 2018 : 7,920,000 $
    Year 2019 : 3,410,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 13,325,000 $
    Year 2018 : 6,725,000 $
    Year 2019 : 2,875,000 $
    Year 2020 : 0 $


    Chicago Blackhawks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameUnited Center
    Level 1: 8000 - 115 $ - 6 838 - 85,47%
    Level 2: 6000 - 76 $ - 5 348 - 89,13%
    Level 3: 4000 - 50 $ - 3 436 - 85,89%
    Level 4: 4500 - 28 $ - 4 124 - 91,64%
    Luxury : 1500 - 299 $ - 1 391 - 92,70%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 25 $ - 2 970 - 74,26%
    Farm Level 2: 2000 - 9 $ - 1 472 - 73,60%
    Farm Total Capacity :6000

    Income

    Home Games Left31
    Average Attendance - %21 136 - 88,06%
    Average Income per Game2,483,477 $
    Year to Date Revenue24,834,770 $
    Farm
    Home Games Left31
    Average Attendance - %4 442 - 74,04%
    Average Income per Game115,511 $
    Year to Date Revenue1,155,106 $

    Expense

    Pro Players Total Salaries73,220,833 $
    Farm Players Total Salaries23,498,076 $
    Coaches Total Salaries6,475,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses19,954,859 $
    Farm Year To Date Expenses6,770,666 $
    Pro Salary Cap To Date18,953,748 $
    Farm Salary Cap To Date6,095,005 $

    Estimate

    Pro Estimated Season Revenue76,987,787 $
    Farm Estimated Season Revenue3,580,829 $
    Pro Remaining Season Days137
    Pro Expenses Per Days414,090 $
    Pro Estimated Expenses56,730,330 $
    Farm Remaining Season Days145
    Farm Expenses Per Days134,913 $
    Farm Estimated Expenses19,562,385 $
    Estimated Season Expenses76,292,715 $
    Estimated Season Salary Cap72,885,168 $
    Estimate Under Maximum Salary Cap of 73,000,000 $114,832 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 18,885,168 $
    Current Bank Account149,505,272 $
    Projected Bank Account153,781,173 $

    Pro Players Salaries

    Jaromir Jagr 6,810,000 $ (1)
    -Salary Remaining : 5,015,968 $
    Cory Schneider 6,000,000 $ (2)
    -Salary Remaining : 4,419,355 $
    Jason Pominville 5,600,000 $ (1)
    -Salary Remaining : 4,124,731 $
    Seth Jones 5,400,000 $ (5)
    -Salary Remaining : 3,977,419 $
    Sami Vatanen 4,875,000 $ (4)
    -Salary Remaining : 3,590,726 $
    Brooks Orpik 4,875,000 $ (1)
    -Salary Remaining : 3,590,726 $
    Max Pacioretty 4,500,000 $ (3)
    -Salary Remaining : 3,314,516 $
    Sean Couturier 4,333,333 $ (5)
    -Salary Remaining : 3,191,756 $
    Clarke MacArthur 4,260,000 $ (1)
    -Salary Remaining : 3,137,742 $
    Brad Richardson 4,015,000 $ (2)
    -Salary Remaining : 2,957,285 $
    Cam Fowler 4,000,000 $ (1)
    -Salary Remaining : 2,946,237 $
    Lars Eller 3,500,000 $ (2)
    -Salary Remaining : 2,577,957 $
    Johnny Oduya 3,000,000 $ (3)
    -Salary Remaining : 2,209,677 $
    Leo Komarov 2,950,000 $ (1)
    -Salary Remaining : 2,172,849 $
    Matt Irwin 1,710,000 $ (3)
    -Salary Remaining : 1,259,516 $
    Al Montoya 1,200,000 $ (2)
    -Salary Remaining : 883,871 $
    Brandon Pirri 1,100,000 $ (1)
    -Salary Remaining : 810,215 $
    Johan Larsson 950,000 $ (1)
    -Salary Remaining : 699,731 $
    Aleksander Barkov 925,000 $ (1)
    -Salary Remaining : 681,317 $
    Zemgus Girgensons 925,000 $ (1)
    -Salary Remaining : 681,317 $
    Andre Burakovsky 850,000 $ (1)
    -Salary Remaining : 626,075 $
    Damon Severson 775,000 $ (1)
    -Salary Remaining : 570,833 $
    Conor Sheary 667,500 $ (1)
    -Salary Remaining : 491,653 $
    Total Pro Players23
    Salary Commitment
    Year 2017 : 73,220,833 $
    Year 2018 : 38,533,333 $
    Year 2019 : 23,818,333 $
    Year 2020 : 14,608,333 $
    Salary Average Commitment
    Year 2017 : 9,475,000 $
    Year 2018 : 3,075,000 $
    Year 2019 : 2,000,000 $
    Year 2020 : 925,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 73,220,833 $
    Year 2018 : 38,533,333 $
    Year 2019 : 23,818,333 $
    Year 2020 : 14,608,333 $

    Farm Players Salaries

    Tanner Glass 1,335,000 $ (1)
    Salary Remaining : 997,809 $
    Marc-Andre Cliche 1,325,000 $ (3)
    Salary Remaining : 990,335 $
    Chris Mueller 1,245,576 $ (1)
    Salary Remaining : 930,972 $
    Jeff Schultz 990,000 $ (1)
    Salary Remaining : 739,948 $
    Jordan Subban 925,000 $ (1)
    Salary Remaining : 691,366 $
    Kevin Fiala 925,000 $ (3)
    Salary Remaining : 691,366 $
    Malcolm Subban 925,000 $ (1)
    Salary Remaining : 691,366 $
    Rasmus Asplund 925,000 $ (2)
    Salary Remaining : 691,366 $
    Mike Blunden 900,000 $ (3)
    Salary Remaining : 672,680 $
    Jaroslav Pavelka 892,500 $ (1)
    Salary Remaining : 667,075 $
    Scott Mayfield 892,500 $ (2)
    Salary Remaining : 667,075 $
    Pavel Buchnevich 850,000 $ (2)
    Salary Remaining : 635,309 $
    Mark Jankowski 850,000 $ (1)
    Salary Remaining : 635,309 $
    Brayden Point 850,000 $ (3)
    Salary Remaining : 635,309 $
    Tomas Hyka 813,750 $ (2)
    Salary Remaining : 608,215 $
    Robbie Russo 813,750 $ (1)
    Salary Remaining : 608,215 $
    Ville Pokka 775,000 $ (1)
    Salary Remaining : 579,253 $
    William Lagesson 775,000 $ (3)
    Salary Remaining : 579,253 $
    Daniel Carr 775,000 $ (1)
    Salary Remaining : 579,253 $
    Nathan Walker 775,000 $ (1)
    Salary Remaining : 579,253 $
    Mario Kempe 675,000 $ (2)
    Salary Remaining : 504,510 $
    Tyson Strachan 665,000 $ (2)
    Salary Remaining : 497,036 $
    Maxim Letunov 650,000 $ (3)
    Salary Remaining : 485,825 $
    Louis Belpedio 650,000 $ (3)
    Salary Remaining : 485,825 $
    Saku Maenalanen 575,000 $ (1)
    Salary Remaining : 429,768 $
    Fredrik Bergvik 575,000 $ (2)
    Salary Remaining : 429,768 $
    Mark Friedman 575,000 $ (3)
    Salary Remaining : 429,768 $
    Christoffer Ehn 575,000 $ (3)
    Salary Remaining : 429,768 $
    Total Farm Players28
    Salary Commitment
    Year 2017 : 23,498,076 $
    Year 2018 : 12,696,250 $
    Year 2019 : 7,225,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 15,650,000 $
    Year 2018 : 9,150,000 $
    Year 2019 : 5,025,000 $
    Year 2020 : 0 $


    Colorado Avalanche


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePepsi Center
    Level 1: 8584 - 125 $ - 6 741 - 78,53%
    Level 2: 6514 - 95 $ - 4 942 - 75,87%
    Level 3: 3600 - 65 $ - 3 153 - 87,59%
    Level 4: 4080 - 35 $ - 3 887 - 95,26%
    Luxury : 1222 - 275 $ - 1 222 - 100,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 2 958 - 73,94%
    Farm Level 2: 2000 - 12 $ - 1 475 - 73,73%
    Farm Total Capacity :6000

    Income

    Home Games Left33
    Average Attendance - %19 945 - 83,10%
    Average Income per Game2,605,803 $
    Year to Date Revenue20,846,422 $
    Farm
    Home Games Left35
    Average Attendance - %4 432 - 73,87%
    Average Income per Game140,482 $
    Year to Date Revenue842,894 $

    Expense

    Pro Players Total Salaries64,799,001 $
    Farm Players Total Salaries18,240,000 $
    Coaches Total Salaries3,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses17,910,706 $
    Farm Year To Date Expenses4,660,408 $
    Pro Salary Cap To Date17,462,860 $
    Farm Salary Cap To Date4,231,021 $

    Estimate

    Pro Estimated Season Revenue85,991,491 $
    Farm Estimated Season Revenue4,916,882 $
    Pro Remaining Season Days137
    Pro Expenses Per Days357,522 $
    Pro Estimated Expenses48,980,514 $
    Farm Remaining Season Days145
    Farm Expenses Per Days102,784 $
    Farm Estimated Expenses14,903,680 $
    Estimated Season Expenses63,884,194 $
    Estimated Season Salary Cap65,191,194 $
    Estimate Under Maximum Salary Cap of 73,000,000 $7,808,806 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 11,191,194 $
    Current Bank Account171,671,828 $
    Projected Bank Account198,696,007 $

    Pro Players Salaries

    Jason Demers 7,000,000 $ (4)
    -Salary Remaining : 5,155,914 $
    Andrej Sekera 6,500,000 $ (1)
    -Salary Remaining : 4,787,634 $
    Andrew Ladd 5,720,000 $ (2)
    -Salary Remaining : 4,213,118 $
    Paul Martin 5,600,001 $ (1)
    -Salary Remaining : 4,124,732 $
    Brian Elliott 5,300,000 $ (2)
    -Salary Remaining : 3,903,763 $
    Marc Methot 4,900,000 $ (2)
    -Salary Remaining : 3,609,140 $
    Carl Soderberg 4,750,000 $ (1)
    -Salary Remaining : 3,498,656 $
    Francois Beauchemin 4,500,000 $ (1)
    -Salary Remaining : 3,314,516 $
    Matt Read 3,800,000 $ (1)
    -Salary Remaining : 2,798,925 $
    Eric Fehr 3,000,000 $ (1)
    -Salary Remaining : 2,209,677 $
    Colton Sceviour 3,000,000 $ (3)
    -Salary Remaining : 2,209,677 $
    Karl Alzner 2,800,000 $ (1)
    -Salary Remaining : 2,062,366 $
    Dale Weise 2,676,000 $ (3)
    -Salary Remaining : 1,971,032 $
    Adam Lowry 1,125,000 $ (2)
    -Salary Remaining : 828,629 $
    Connor McDavid 925,000 $ (2)
    -Salary Remaining : 681,317 $
    Eric Tangradi 828,000 $ (3)
    -Salary Remaining : 609,871 $
    Linus Soderstrom 650,000 $ (3)
    -Salary Remaining : 478,763 $
    Fredrik Olofsson 575,000 $ (3)
    -Salary Remaining : 423,522 $
    Pete MacArthur 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Jake Marchment 575,000 $ (2)
    -Salary Remaining : 423,522 $
    Total Pro Players20
    Salary Commitment
    Year 2017 : 64,799,001 $
    Year 2018 : 33,274,000 $
    Year 2019 : 14,729,000 $
    Year 2020 : 7,000,000 $
    Salary Average Commitment
    Year 2017 : 10,625,000 $
    Year 2018 : 7,075,000 $
    Year 2019 : 3,450,000 $
    Year 2020 : 575,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 64,799,001 $
    Year 2018 : 33,274,000 $
    Year 2019 : 14,729,000 $
    Year 2020 : 7,000,000 $

    Farm Players Salaries

    Cory Conacher 1,000,000 $ (1)
    Salary Remaining : 747,423 $
    Yohann Auvitu 936,000 $ (2)
    Salary Remaining : 699,588 $
    Anthony Beauvillier 925,000 $ (2)
    Salary Remaining : 691,366 $
    Steven Santini 850,000 $ (2)
    Salary Remaining : 635,309 $
    Justin Bailey 850,000 $ (2)
    Salary Remaining : 635,309 $
    Anthony Duclair 850,000 $ (1)
    Salary Remaining : 635,309 $
    Nick Cousins 840,000 $ (1)
    Salary Remaining : 627,835 $
    Sam Carrick 750,750 $ (1)
    Salary Remaining : 561,128 $
    Kent Simpson 750,750 $ (1)
    Salary Remaining : 561,128 $
    Connor Hellebuyck 667,500 $ (1)
    Salary Remaining : 498,905 $
    Stephen Macaulay 660,000 $ (2)
    Salary Remaining : 493,299 $
    Remi Elie 650,000 $ (2)
    Salary Remaining : 485,825 $
    Tyler Bertuzzi 650,000 $ (2)
    Salary Remaining : 485,825 $
    Graham Black 650,000 $ (1)
    Salary Remaining : 485,825 $
    Josh Wesley 650,000 $ (3)
    Salary Remaining : 485,825 $
    Juho Lammikko 650,000 $ (3)
    Salary Remaining : 485,825 $
    Igor Shesterkin 650,000 $ (3)
    Salary Remaining : 485,825 $
    Alex Broadhurst 605,000 $ (1)
    Salary Remaining : 452,191 $
    Frank Corrado 605,000 $ (1)
    Salary Remaining : 452,191 $
    Taylor Fedun 600,000 $ (1)
    Salary Remaining : 448,454 $
    Chris Driedger 575,000 $ (1)
    Salary Remaining : 429,768 $
    Tanner Faith 575,000 $ (3)
    Salary Remaining : 429,768 $
    Loic Leduc 575,000 $ (1)
    Salary Remaining : 429,768 $
    Devon Toews 575,000 $ (2)
    Salary Remaining : 429,768 $
    Miles Gendron 575,000 $ (3)
    Salary Remaining : 429,768 $
    Ben Harpur 575,000 $ (2)
    Salary Remaining : 429,768 $
    Total Farm Players26
    Salary Commitment
    Year 2017 : 18,240,000 $
    Year 2018 : 9,846,000 $
    Year 2019 : 3,100,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 14,100,000 $
    Year 2018 : 7,800,000 $
    Year 2019 : 2,875,000 $
    Year 2020 : 0 $


    Columbus Blue Jackets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameNationwide Arena
    Level 1: 7000 - 122 $ - 6 795 - 97,06%
    Level 2: 5780 - 82 $ - 5 166 - 89,37%
    Level 3: 3150 - 65 $ - 3 113 - 98,82%
    Level 4: 3570 - 30 $ - 3 570 - 100,00%
    Luxury : 1500 - 250 $ - 1 500 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 030 - 75,74%
    Farm Level 2: 2000 - 15 $ - 1 531 - 76,57%
    Farm Total Capacity :6000

    Income

    Home Games Left31
    Average Attendance - %20 143 - 95,92%
    Average Income per Game2,537,400 $
    Year to Date Revenue25,374,001 $
    Farm
    Home Games Left33
    Average Attendance - %4 561 - 76,02%
    Average Income per Game170,290 $
    Year to Date Revenue1,362,320 $

    Expense

    Pro Players Total Salaries67,150,933 $
    Farm Players Total Salaries16,464,438 $
    Coaches Total Salaries5,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses18,767,584 $
    Farm Year To Date Expenses4,489,618 $
    Pro Salary Cap To Date17,713,839 $
    Farm Salary Cap To Date4,135,986 $

    Estimate

    Pro Estimated Season Revenue78,659,403 $
    Farm Estimated Season Revenue5,619,570 $
    Pro Remaining Season Days137
    Pro Expenses Per Days382,532 $
    Pro Estimated Expenses52,406,884 $
    Farm Remaining Season Days145
    Farm Expenses Per Days92,085 $
    Farm Estimated Expenses13,352,325 $
    Estimated Season Expenses65,759,209 $
    Estimated Season Salary Cap67,174,538 $
    Estimate Under Maximum Salary Cap of 73,000,000 $5,825,462 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 13,174,538 $
    Current Bank Account68,325,576 $
    Projected Bank Account86,845,340 $

    Pro Players Salaries

    Michael Cammalleri 7,800,000 $ (1)
    -Salary Remaining : 5,745,161 $
    Jay Bouwmeester 6,680,000 $ (1)
    -Salary Remaining : 4,920,215 $
    Loui Eriksson 5,600,000 $ (3)
    -Salary Remaining : 4,124,731 $
    Mark Streit 5,350,000 $ (1)
    -Salary Remaining : 3,940,591 $
    Ron Hainsey 5,000,000 $ (2)
    -Salary Remaining : 3,682,796 $
    Ryan Callahan 5,000,000 $ (1)
    -Salary Remaining : 3,682,796 $
    Adam Larsson 4,166,666 $ (4)
    -Salary Remaining : 3,068,996 $
    Jake Muzzin 4,000,000 $ (4)
    -Salary Remaining : 2,946,237 $
    Carl Hagelin 4,000,000 $ (3)
    -Salary Remaining : 2,946,237 $
    Reilly Smith 3,425,000 $ (1)
    -Salary Remaining : 2,522,715 $
    Cal Clutterbuck 2,750,000 $ (1)
    -Salary Remaining : 2,025,538 $
    Calle Jarnkrok 2,000,000 $ (5)
    -Salary Remaining : 1,473,118 $
    Nick Bonino 1,900,000 $ (1)
    -Salary Remaining : 1,399,462 $
    Kent Patterson 1,850,999 $ (1)
    -Salary Remaining : 1,363,370 $
    Jay McClement 1,500,000 $ (1)
    -Salary Remaining : 1,104,839 $
    Joakim Nordstrom 1,275,000 $ (2)
    -Salary Remaining : 939,113 $
    Joel Armia 971,250 $ (2)
    -Salary Remaining : 715,383 $
    Richard Bachman 950,000 $ (1)
    -Salary Remaining : 699,731 $
    Aaron Ness 942,018 $ (2)
    -Salary Remaining : 693,852 $
    Brandon Davidson 715,000 $ (2)
    -Salary Remaining : 526,640 $
    Brandon Bollig 700,000 $ (1)
    -Salary Remaining : 515,591 $
    Viktor Arvidsson 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players22
    Salary Commitment
    Year 2017 : 67,150,933 $
    Year 2018 : 28,669,934 $
    Year 2019 : 19,766,666 $
    Year 2020 : 10,166,666 $
    Salary Average Commitment
    Year 2017 : 12,075,000 $
    Year 2018 : 5,750,000 $
    Year 2019 : 2,975,000 $
    Year 2020 : 1,925,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 67,150,933 $
    Year 2018 : 28,669,934 $
    Year 2019 : 19,766,666 $
    Year 2020 : 10,166,666 $

    Farm Players Salaries

    Joe Cannata 1,300,000 $ (1)
    Salary Remaining : 971,649 $
    Mirco Mueller 925,000 $ (1)
    Salary Remaining : 691,366 $
    Pierre-Cedric Labrie 900,000 $ (1)
    Salary Remaining : 672,680 $
    Dalton Smith 854,438 $ (1)
    Salary Remaining : 638,626 $
    Zac Rinaldo 850,000 $ (1)
    Salary Remaining : 635,309 $
    Ryan Collins 775,000 $ (3)
    Salary Remaining : 579,253 $
    Patrick Sieloff 775,000 $ (1)
    Salary Remaining : 579,253 $
    Phil Varone 700,000 $ (1)
    Salary Remaining : 523,196 $
    Taylor Cammarata 650,000 $ (2)
    Salary Remaining : 485,825 $
    Jason Kasdorf 605,000 $ (1)
    Salary Remaining : 452,191 $
    Philippe Hudon 605,000 $ (2)
    Salary Remaining : 452,191 $
    Joel Rechlicz 600,000 $ (2)
    Salary Remaining : 448,454 $
    Tyler Ruegsegger 600,000 $ (1)
    Salary Remaining : 448,454 $
    Michael Prapavessis 575,000 $ (3)
    Salary Remaining : 429,768 $
    Gustav Forsling 575,000 $ (3)
    Salary Remaining : 429,768 $
    Rinat Valiev 575,000 $ (2)
    Salary Remaining : 429,768 $
    Brendan Harms 575,000 $ (2)
    Salary Remaining : 429,768 $
    Dakota Mermis 575,000 $ (1)
    Salary Remaining : 429,768 $
    Gianluca Curcuruto 575,000 $ (1)
    Salary Remaining : 429,768 $
    Mitchell Wheaton 575,000 $ (2)
    Salary Remaining : 429,768 $
    Teemu Kivihalme 575,000 $ (2)
    Salary Remaining : 429,768 $
    Bogdan Yakimov 575,000 $ (2)
    Salary Remaining : 429,768 $
    Nick Ebert 575,000 $ (1)
    Salary Remaining : 429,768 $
    Dominic Toninato 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players24
    Salary Commitment
    Year 2017 : 16,464,438 $
    Year 2018 : 6,955,000 $
    Year 2019 : 1,925,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 12,575,000 $
    Year 2018 : 5,950,000 $
    Year 2019 : 1,725,000 $
    Year 2020 : 0 $


    Dallas Stars


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmerican Airlines Center
    Level 1: 6750 - 129 $ - 6 508 - 96,41%
    Level 2: 5750 - 75 $ - 5 246 - 91,23%
    Level 3: 3150 - 48 $ - 3 125 - 99,19%
    Level 4: 4150 - 25 $ - 4 026 - 97,01%
    Luxury : 1200 - 250 $ - 1 200 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 32 $ - 3 035 - 75,87%
    Farm Level 2: 2000 - 13 $ - 1 464 - 73,21%
    Farm Total Capacity :6000

    Income

    Home Games Left31
    Average Attendance - %20 104 - 95,73%
    Average Income per Game2,336,483 $
    Year to Date Revenue23,364,826 $
    Farm
    Home Games Left32
    Average Attendance - %4 499 - 74,98%
    Average Income per Game153,313 $
    Year to Date Revenue1,379,820 $

    Expense

    Pro Players Total Salaries76,664,305 $
    Farm Players Total Salaries16,862,312 $
    Coaches Total Salaries6,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses21,380,149 $
    Farm Year To Date Expenses4,616,600 $
    Pro Salary Cap To Date16,352,188 $
    Farm Salary Cap To Date4,237,737 $

    Estimate

    Pro Estimated Season Revenue72,430,961 $
    Farm Estimated Season Revenue4,906,027 $
    Pro Remaining Season Days137
    Pro Expenses Per Days439,055 $
    Pro Estimated Expenses60,150,535 $
    Farm Remaining Season Days145
    Farm Expenses Per Days94,651 $
    Farm Estimated Expenses13,724,395 $
    Estimated Season Expenses73,874,930 $
    Estimated Season Salary Cap71,420,571 $
    Estimate Under Maximum Salary Cap of 73,000,000 $1,579,429 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 17,420,571 $
    Current Bank Account32,919,038 $
    Projected Bank Account36,381,096 $

    Pro Players Salaries

    Patrick Kane 14,300,000 $ (4)
    -Salary Remaining : 10,532,796 $
    Alex Edler 6,200,000 $ (1)
    -Salary Remaining : 4,566,667 $
    Jeff Skinner 5,725,000 $ (2)
    -Salary Remaining : 4,216,801 $
    Tomas Plekanec 5,600,000 $ (1)
    -Salary Remaining : 4,124,731 $
    Jaden Schwartz 5,350,000 $ (5)
    -Salary Remaining : 3,940,591 $
    Kris Russell 5,200,000 $ (4)
    -Salary Remaining : 3,830,108 $
    Jake Gardiner 4,050,000 $ (3)
    -Salary Remaining : 2,983,065 $
    John Carlson 3,966,667 $ (2)
    -Salary Remaining : 2,921,685 $
    Justin Williams 3,800,000 $ (1)
    -Salary Remaining : 2,798,925 $
    Mathieu Perreault 3,000,000 $ (1)
    -Salary Remaining : 2,209,677 $
    Antti Raanta 3,000,000 $ (3)
    -Salary Remaining : 2,209,677 $
    Brian Gionta 2,700,000 $ (2)
    -Salary Remaining : 1,988,710 $
    Mika Zibanejad 2,625,000 $ (1)
    -Salary Remaining : 1,933,468 $
    Ryan Ellis 2,500,000 $ (2)
    -Salary Remaining : 1,841,398 $
    Jake Allen 2,350,000 $ (1)
    -Salary Remaining : 1,730,914 $
    Shawn Matthias (Out of Payroll) 1,900,000 $ (1)
    -Salary Remaining : 1,399,462 $
    Artemi Panarin 971,250 $ (1)
    -Salary Remaining : 715,383 $
    Andrew Miller 888,888 $ (3)
    -Salary Remaining : 654,719 $
    Sebastian Aho 775,000 $ (3)
    -Salary Remaining : 570,833 $
    Alan Quine 612,500 $ (2)
    -Salary Remaining : 451,142 $
    Ben Hutton 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Brock McGinn 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players22
    Salary Commitment
    Year 2017 : 76,664,305 $
    Year 2018 : 49,068,055 $
    Year 2019 : 33,563,888 $
    Year 2020 : 24,850,000 $
    Salary Average Commitment
    Year 2017 : 11,450,000 $
    Year 2018 : 5,950,000 $
    Year 2019 : 3,900,000 $
    Year 2020 : 1,550,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 76,664,305 $
    Year 2018 : 49,068,055 $
    Year 2019 : 33,563,888 $
    Year 2020 : 24,850,000 $

    Farm Players Salaries

    Seth Helgeson 1,250,000 $ (3)
    Salary Remaining : 934,278 $
    Jordan Weal 1,000,000 $ (1)
    Salary Remaining : 747,423 $
    Cody Goloubef 964,688 $ (1)
    Salary Remaining : 721,030 $
    Kyle Baun 858,750 $ (2)
    Salary Remaining : 641,849 $
    Adin Hill 850,000 $ (3)
    Salary Remaining : 635,309 $
    Mike Winther 850,000 $ (1)
    Salary Remaining : 635,309 $
    Michael St. Croix 813,750 $ (1)
    Salary Remaining : 608,215 $
    Brandon Tanev 775,000 $ (1)
    Salary Remaining : 579,253 $
    Andrew Agozzino 721,875 $ (1)
    Salary Remaining : 539,546 $
    Patrick Brown 717,750 $ (1)
    Salary Remaining : 536,463 $
    Bracken Kearns 700,000 $ (3)
    Salary Remaining : 523,196 $
    John Muse 700,000 $ (2)
    Salary Remaining : 523,196 $
    Vincent LoVerde 693,000 $ (1)
    Salary Remaining : 517,964 $
    Brody Sutter 660,000 $ (1)
    Salary Remaining : 493,299 $
    Jan Kostalek 650,000 $ (2)
    Salary Remaining : 485,825 $
    Andrew O'Brien 632,500 $ (1)
    Salary Remaining : 472,745 $
    Matej Paulovic 575,000 $ (2)
    Salary Remaining : 429,768 $
    Tanner Fritz 575,000 $ (1)
    Salary Remaining : 429,768 $
    Henri Kiviaho 575,000 $ (2)
    Salary Remaining : 429,768 $
    Bokondji Imama 575,000 $ (3)
    Salary Remaining : 429,768 $
    Petteri Lindbohm 575,000 $ (2)
    Salary Remaining : 429,768 $
    Anthony Florentino 575,000 $ (2)
    Salary Remaining : 429,768 $
    Colin Jacobs 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players23
    Salary Commitment
    Year 2017 : 16,862,313 $
    Year 2018 : 8,108,750 $
    Year 2019 : 3,375,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 12,225,000 $
    Year 2018 : 6,125,000 $
    Year 2019 : 2,500,000 $
    Year 2020 : 0 $


    Detroit Red Wings

    Detroit Red Wings is over or under the salary cap!



    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameJoe Louis Arena
    Level 1: 6667 - 125 $ - 6 585 - 98,77%
    Level 2: 5556 - 90 $ - 5 186 - 93,34%
    Level 3: 3000 - 65 $ - 2 981 - 99,36%
    Level 4: 3666 - 40 $ - 3 640 - 99,30%
    Luxury : 1111 - 250 $ - 1 111 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 949 - 73,72%
    Farm Level 2: 2000 - 9 $ - 1 435 - 71,76%
    Farm Total Capacity :6000

    Income

    Home Games Left32
    Average Attendance - %19 503 - 97,51%
    Average Income per Game2,498,070 $
    Year to Date Revenue22,482,632 $
    Farm
    Home Games Left33
    Average Attendance - %4 384 - 73,06%
    Average Income per Game122,143 $
    Year to Date Revenue977,142 $

    Expense

    Pro Players Total Salaries75,791,046 $
    Farm Players Total Salaries17,184,538 $
    Coaches Total Salaries5,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses20,135,638 $
    Farm Year To Date Expenses4,969,227 $
    Pro Salary Cap To Date18,829,176 $
    Farm Salary Cap To Date4,514,605 $

    Estimate

    Pro Estimated Season Revenue79,938,247 $
    Farm Estimated Season Revenue4,030,711 $
    Pro Remaining Season Days137
    Pro Expenses Per Days428,984 $
    Pro Estimated Expenses58,770,808 $
    Farm Remaining Season Days145
    Farm Expenses Per Days97,858 $
    Farm Estimated Expenses14,189,410 $
    Estimated Season Expenses72,960,218 $
    Estimated Season Salary Cap73,788,370 $
    Estimate Under Maximum Salary Cap of 73,000,000 $-788,370 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 19,788,370 $
    Current Bank Account17,423,344 $
    Projected Bank Account28,432,084 $

    Pro Players Salaries

    Travis Zajac 7,300,000 $ (2)
    -Salary Remaining : 5,376,882 $
    Dustin Brown 7,200,000 $ (2)
    -Salary Remaining : 5,303,226 $
    Thomas Vanek 7,143,000 $ (1)
    -Salary Remaining : 5,261,242 $
    Jack Johnson 6,500,000 $ (5)
    -Salary Remaining : 4,787,634 $
    James Van Riemsdyk 4,250,000 $ (2)
    -Salary Remaining : 3,130,376 $
    Jonas Brodin 4,166,667 $ (5)
    -Salary Remaining : 3,068,997 $
    Andrew Shaw 3,900,000 $ (2)
    -Salary Remaining : 2,872,581 $
    Jakob Silfverberg 3,750,000 $ (3)
    -Salary Remaining : 2,762,097 $
    Luke Schenn 3,600,000 $ (2)
    -Salary Remaining : 2,651,613 $
    Nick Holden 3,505,000 $ (3)
    -Salary Remaining : 2,581,640 $
    Casey Cizikas 3,350,000 $ (5)
    -Salary Remaining : 2,467,473 $
    Ben Lovejoy 3,250,000 $ (1)
    -Salary Remaining : 2,393,817 $
    James Reimer 3,000,000 $ (3)
    -Salary Remaining : 2,209,677 $
    Brian Boyle 2,900,000 $ (1)
    -Salary Remaining : 2,136,022 $
    Nail Yakupov 2,500,000 $ (1)
    -Salary Remaining : 1,841,398 $
    Nate Prosser 1,975,005 $ (3)
    -Salary Remaining : 1,454,708 $
    Jamie McBain (Out of Payroll) 1,175,000 $ (1)
    -Salary Remaining : 865,457 $
    Michael Hutchinson 1,150,000 $ (2)
    -Salary Remaining : 847,043 $
    Jacob Josefson 1,100,000 $ (1)
    -Salary Remaining : 810,215 $
    Ben Chiarot 1,034,249 $ (1)
    -Salary Remaining : 761,786 $
    Beau Bennett 937,125 $ (1)
    -Salary Remaining : 690,248 $
    Myles Bell 900,000 $ (1)
    -Salary Remaining : 662,903 $
    Jean-Francois Berube 605,000 $ (1)
    -Salary Remaining : 445,618 $
    Michael Kirkpatrick 600,000 $ (2)
    -Salary Remaining : 441,935 $
    Total Pro Players24
    Salary Commitment
    Year 2017 : 75,791,046 $
    Year 2018 : 54,246,672 $
    Year 2019 : 26,246,672 $
    Year 2020 : 14,016,667 $
    Salary Average Commitment
    Year 2017 : 9,650,000 $
    Year 2018 : 5,650,000 $
    Year 2019 : 3,125,000 $
    Year 2020 : 1,550,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 75,791,046 $
    Year 2018 : 54,246,672 $
    Year 2019 : 26,246,672 $
    Year 2020 : 14,016,667 $

    Farm Players Salaries

    Derek Hulak 1,375,000 $ (1)
    Salary Remaining : 1,027,706 $
    Nathan Horton 1,000,000 $ (2)
    Salary Remaining : 747,423 $
    Nicolas Meloche 850,000 $ (3)
    Salary Remaining : 635,309 $
    Gabriel Carlsson 850,000 $ (3)
    Salary Remaining : 635,309 $
    Gabryel Boudreau 850,000 $ (2)
    Salary Remaining : 635,309 $
    Boris Katchouk 850,000 $ (3)
    Salary Remaining : 635,309 $
    Jake Paterson 813,750 $ (1)
    Salary Remaining : 608,215 $
    Paul Thompson 788,288 $ (1)
    Salary Remaining : 589,184 $
    Viktor Svedberg 775,000 $ (1)
    Salary Remaining : 579,253 $
    Keaton Thompson 775,000 $ (2)
    Salary Remaining : 579,253 $
    Adam Brooks 775,000 $ (3)
    Salary Remaining : 579,253 $
    Buddy Robinson 750,000 $ (1)
    Salary Remaining : 560,567 $
    Dylan Blujus 742,500 $ (1)
    Salary Remaining : 554,961 $
    Joel Hanley 675,000 $ (1)
    Salary Remaining : 504,510 $
    Brendan Lemieux 650,000 $ (1)
    Salary Remaining : 485,825 $
    James de Haas 605,000 $ (2)
    Salary Remaining : 452,191 $
    Parker Milner 605,000 $ (2)
    Salary Remaining : 452,191 $
    Zakhar Arzamastsev 577,500 $ (1)
    Salary Remaining : 431,637 $
    Zac Larraza 577,500 $ (2)
    Salary Remaining : 431,637 $
    Connor Rankin 575,000 $ (2)
    Salary Remaining : 429,768 $
    Nikolas Brouillard 575,000 $ (2)
    Salary Remaining : 429,768 $
    Kayle Doetzel 575,000 $ (2)
    Salary Remaining : 429,768 $
    Avery Peterson 575,000 $ (2)
    Salary Remaining : 429,768 $
    Total Farm Players23
    Salary Commitment
    Year 2017 : 17,184,538 $
    Year 2018 : 10,337,500 $
    Year 2019 : 3,325,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 11,375,000 $
    Year 2018 : 7,875,000 $
    Year 2019 : 3,325,000 $
    Year 2020 : 0 $


    Edmonton Oilers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRexall Place
    Level 1: 8780 - 221 $ - 4 390 - 50,00%
    Level 2: 3120 - 166 $ - 2 685 - 86,06%
    Level 3: 3600 - 127 $ - 1 800 - 50,00%
    Level 4: 4080 - 87 $ - 2 040 - 50,00%
    Luxury : 4420 - 473 $ - 2 210 - 50,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 27 $ - 4 916 - 75,63%
    Farm Level 2: 3500 - 9 $ - 2 632 - 75,19%
    Farm Total Capacity :10000

    Income

    Home Games Left30
    Average Attendance - %13 125 - 54,69%
    Average Income per Game3,756,196 $
    Year to Date Revenue41,318,154 $
    Farm
    Home Games Left33
    Average Attendance - %7 548 - 75,48%
    Average Income per Game206,470 $
    Year to Date Revenue1,651,760 $

    Expense

    Pro Players Total Salaries72,875,464 $
    Farm Players Total Salaries18,339,944 $
    Coaches Total Salaries8,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses20,604,964 $
    Farm Year To Date Expenses5,111,905 $
    Pro Salary Cap To Date19,129,704 $
    Farm Salary Cap To Date4,480,478 $

    Estimate

    Pro Estimated Season Revenue112,685,875 $
    Farm Estimated Season Revenue6,813,510 $
    Pro Remaining Season Days137
    Pro Expenses Per Days421,911 $
    Pro Estimated Expenses57,801,807 $
    Farm Remaining Season Days145
    Farm Expenses Per Days107,422 $
    Farm Estimated Expenses15,576,190 $
    Estimated Season Expenses73,377,997 $
    Estimated Season Salary Cap72,806,852 $
    Estimate Under Maximum Salary Cap of 73,000,000 $193,148 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 18,806,852 $
    Current Bank Account26,293,026 $
    Projected Bank Account72,414,414 $

    Pro Players Salaries

    Alexander Ovechkin 9,538,463 $ (2)
    -Salary Remaining : 7,025,642 $
    Henrik Lundqvist 8,500,000 $ (2)
    -Salary Remaining : 6,260,753 $
    Nicklas Backstrom 6,700,000 $ (3)
    -Salary Remaining : 4,934,946 $
    Erik Karlsson 6,500,000 $ (3)
    -Salary Remaining : 4,787,634 $
    Carey Price 6,500,000 $ (1)
    -Salary Remaining : 4,787,634 $
    Brent Burns 5,760,000 $ (2)
    -Salary Remaining : 4,242,581 $
    Dougie Hamilton 5,750,000 $ (5)
    -Salary Remaining : 4,235,215 $
    John Tavares 5,500,000 $ (1)
    -Salary Remaining : 4,051,075 $
    Cam Atkinson 3,500,000 $ (2)
    -Salary Remaining : 2,577,957 $
    Brenden Dillon 3,270,000 $ (1)
    -Salary Remaining : 2,408,548 $
    Boyd Gordon 1,850,000 $ (3)
    -Salary Remaining : 1,362,634 $
    Mark Borowiecki 1,100,000 $ (2)
    -Salary Remaining : 810,215 $
    J.T. Brown 1,100,000 $ (3)
    -Salary Remaining : 810,215 $
    Brian Flynn 950,000 $ (1)
    -Salary Remaining : 699,731 $
    Gabriel Bourque 909,563 $ (1)
    -Salary Remaining : 669,947 $
    Christian Thomas 854,438 $ (1)
    -Salary Remaining : 629,344 $
    Vladislav Kamenev 850,000 $ (3)
    -Salary Remaining : 626,075 $
    Curtis Mckenzie 709,500 $ (1)
    -Salary Remaining : 522,589 $
    Justin Dowling 671,000 $ (1)
    -Salary Remaining : 494,231 $
    Chris Wagner 637,500 $ (1)
    -Salary Remaining : 469,556 $
    Maxim Shalunov 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Sean Zimmerman 575,000 $ (3)
    -Salary Remaining : 423,522 $
    Lawrence Pilut 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players23
    Salary Commitment
    Year 2017 : 72,875,464 $
    Year 2018 : 51,723,463 $
    Year 2019 : 23,325,000 $
    Year 2020 : 5,750,000 $
    Salary Average Commitment
    Year 2017 : 8,675,000 $
    Year 2018 : 4,000,000 $
    Year 2019 : 3,050,000 $
    Year 2020 : 475,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 72,875,464 $
    Year 2018 : 51,723,463 $
    Year 2019 : 23,325,000 $
    Year 2020 : 5,750,000 $

    Farm Players Salaries

    Christopher Breen 1,225,000 $ (2)
    Salary Remaining : 915,593 $
    Joe Whitney 1,166,666 $ (1)
    Salary Remaining : 871,993 $
    Anders Lindback 1,113,000 $ (1)
    Salary Remaining : 831,881 $
    Greg McKegg 937,125 $ (1)
    Salary Remaining : 700,428 $
    Greg Carey 925,000 $ (2)
    Salary Remaining : 691,366 $
    Tyler Randell 925,000 $ (1)
    Salary Remaining : 691,366 $
    Darren Archibald 855,000 $ (3)
    Salary Remaining : 639,046 $
    Michael Bournival 854,438 $ (1)
    Salary Remaining : 638,626 $
    Henrik Samuelsson 850,000 $ (1)
    Salary Remaining : 635,309 $
    Jonas Siegenthaler 850,000 $ (1)
    Salary Remaining : 635,309 $
    Jacob De La Rose 775,000 $ (2)
    Salary Remaining : 579,253 $
    Dustin Tokarski 733,714 $ (2)
    Salary Remaining : 548,394 $
    Jordan Samuels-Thomas 690,000 $ (2)
    Salary Remaining : 515,722 $
    Philip Samuelsson 660,000 $ (1)
    Salary Remaining : 493,299 $
    Michael Houser 605,000 $ (1)
    Salary Remaining : 452,191 $
    Chase Perry 575,000 $ (2)
    Salary Remaining : 429,768 $
    Jakub Jerabek 575,000 $ (1)
    Salary Remaining : 429,768 $
    Adam Helewka 575,000 $ (3)
    Salary Remaining : 429,768 $
    Darby Llewellyn 575,000 $ (3)
    Salary Remaining : 429,768 $
    Cody Payne 575,000 $ (1)
    Salary Remaining : 429,768 $
    Alexandre Goulet 575,000 $ (3)
    Salary Remaining : 429,768 $
    Geoff Walker 575,000 $ (1)
    Salary Remaining : 429,768 $
    Steven Johnson 575,000 $ (2)
    Salary Remaining : 429,768 $
    Kane Lafranchise 575,000 $ (3)
    Salary Remaining : 429,768 $
    Total Farm Players24
    Salary Commitment
    Year 2017 : 18,339,943 $
    Year 2018 : 8,653,714 $
    Year 2019 : 3,155,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 12,250,000 $
    Year 2018 : 6,250,000 $
    Year 2019 : 2,725,000 $
    Year 2020 : 0 $


    Florida Panthers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBBT Center
    Level 1: 6000 - 155 $ - 5 193 - 86,56%
    Level 2: 5000 - 105 $ - 3 935 - 78,70%
    Level 3: 2700 - 75 $ - 2 483 - 91,95%
    Level 4: 3300 - 52 $ - 2 864 - 86,78%
    Luxury : 1000 - 235 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 25 $ - 2 953 - 73,82%
    Farm Level 2: 2000 - 10 $ - 1 510 - 75,48%
    Farm Total Capacity :6000

    Income

    Home Games Left32
    Average Attendance - %15 475 - 85,97%
    Average Income per Game2,342,660 $
    Year to Date Revenue21,083,937 $
    Farm
    Home Games Left30
    Average Attendance - %4 462 - 74,37%
    Average Income per Game117,370 $
    Year to Date Revenue1,291,073 $

    Expense

    Pro Players Total Salaries65,725,719 $
    Farm Players Total Salaries27,163,500 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses18,118,102 $
    Farm Year To Date Expenses7,328,373 $
    Pro Salary Cap To Date17,485,854 $
    Farm Salary Cap To Date6,696,921 $

    Estimate

    Pro Estimated Season Revenue74,965,109 $
    Farm Estimated Season Revenue3,521,108 $
    Pro Remaining Season Days137
    Pro Expenses Per Days366,267 $
    Pro Estimated Expenses50,178,579 $
    Farm Remaining Season Days145
    Farm Expenses Per Days152,905 $
    Farm Estimated Expenses22,171,225 $
    Estimated Season Expenses72,349,804 $
    Estimated Season Salary Cap65,896,722 $
    Estimate Under Maximum Salary Cap of 73,000,000 $7,103,278 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 11,896,722 $
    Current Bank Account35,822,767 $
    Projected Bank Account41,959,180 $

    Pro Players Salaries

    Niklas Kronwall 7,900,000 $ (1)
    -Salary Remaining : 5,818,817 $
    Jeff Petry 5,500,000 $ (2)
    -Salary Remaining : 4,051,075 $
    Radim Vrbata 5,000,000 $ (1)
    -Salary Remaining : 3,682,796 $
    Chris Kreider 4,625,000 $ (4)
    -Salary Remaining : 3,406,586 $
    Artem Anisimov 4,550,000 $ (3)
    -Salary Remaining : 3,351,344 $
    Cody Franson 4,300,000 $ (1)
    -Salary Remaining : 3,167,204 $
    Ales Hemsky 4,000,000 $ (1)
    -Salary Remaining : 2,946,237 $
    Kari Lehtonen 4,000,000 $ (1)
    -Salary Remaining : 2,946,237 $
    Jannik Hansen 3,500,000 $ (3)
    -Salary Remaining : 2,577,957 $
    Darren Helm 3,300,000 $ (2)
    -Salary Remaining : 2,430,645 $
    Alexei Emelin 3,200,000 $ (1)
    -Salary Remaining : 2,356,989 $
    Matthew Stajan 3,150,000 $ (1)
    -Salary Remaining : 2,320,161 $
    Nick Schultz 3,000,000 $ (1)
    -Salary Remaining : 2,209,677 $
    Deryk Engelland 2,600,000 $ (2)
    -Salary Remaining : 1,915,054 $
    Erik Condra 1,650,000 $ (1)
    -Salary Remaining : 1,215,323 $
    Peter Budaj 1,200,000 $ (2)
    -Salary Remaining : 883,871 $
    Zach Redmond 1,100,000 $ (4)
    -Salary Remaining : 810,215 $
    Paul Byron 920,000 $ (1)
    -Salary Remaining : 677,634 $
    Chris Bourque 868,219 $ (1)
    -Salary Remaining : 639,495 $
    Garnet Hathaway 750,000 $ (1)
    -Salary Remaining : 552,419 $
    Josh Leivo 612,500 $ (1)
    -Salary Remaining : 451,142 $
    Total Pro Players21
    Salary Commitment
    Year 2017 : 65,725,719 $
    Year 2018 : 26,375,000 $
    Year 2019 : 13,775,000 $
    Year 2020 : 5,725,000 $
    Salary Average Commitment
    Year 2017 : 10,000,000 $
    Year 2018 : 3,375,000 $
    Year 2019 : 1,150,000 $
    Year 2020 : 575,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 65,725,719 $
    Year 2018 : 26,375,000 $
    Year 2019 : 13,775,000 $
    Year 2020 : 5,725,000 $

    Farm Players Salaries

    Dave Bolland 5,400,000 $ (2)
    Salary Remaining : 4,036,082 $
    Matthew Puempel 1,076,000 $ (1)
    Salary Remaining : 804,227 $
    Jordan Schroeder 1,000,000 $ (1)
    Salary Remaining : 747,423 $
    Zbynek Michalek 965,000 $ (1)
    Salary Remaining : 721,263 $
    Brian Strait 900,000 $ (2)
    Salary Remaining : 672,680 $
    Matthew Hackett 898,000 $ (1)
    Salary Remaining : 671,186 $
    Thomas Vannelli 892,500 $ (2)
    Salary Remaining : 667,075 $
    Alex Biega 862,001 $ (1)
    Salary Remaining : 644,279 $
    Brycen Martin 850,000 $ (3)
    Salary Remaining : 635,309 $
    Vaclav Karabacek 850,000 $ (3)
    Salary Remaining : 635,309 $
    Nicolas Aube-Kubel 850,000 $ (3)
    Salary Remaining : 635,309 $
    Jack Glover 850,000 $ (3)
    Salary Remaining : 635,309 $
    Jon Landry 815,000 $ (1)
    Salary Remaining : 609,149 $
    Mike Sislo 800,000 $ (2)
    Salary Remaining : 597,938 $
    Matt Spencer 775,000 $ (1)
    Salary Remaining : 579,253 $
    Wade Megan 750,000 $ (1)
    Salary Remaining : 560,567 $
    Nathan Paetsch 700,000 $ (1)
    Salary Remaining : 523,196 $
    Matt Taormina 700,000 $ (3)
    Salary Remaining : 523,196 $
    Andrew Campbell 700,000 $ (1)
    Salary Remaining : 523,196 $
    Calvin Heeter 650,000 $ (2)
    Salary Remaining : 485,825 $
    Carter Camper 650,000 $ (3)
    Salary Remaining : 485,825 $
    Brett Sterling 600,000 $ (1)
    Salary Remaining : 448,454 $
    Eric Kattelus 600,000 $ (1)
    Salary Remaining : 448,454 $
    Brendan Burke 577,500 $ (1)
    Salary Remaining : 431,637 $
    Ales Kilnar 577,500 $ (1)
    Salary Remaining : 431,637 $
    Ryan Hitchcock 575,000 $ (3)
    Salary Remaining : 429,768 $
    Cole Cassels 575,000 $ (2)
    Salary Remaining : 429,768 $
    Ty Stanton 575,000 $ (2)
    Salary Remaining : 429,768 $
    Kelly Zajac 575,000 $ (1)
    Salary Remaining : 429,768 $
    Joey Dudek 575,000 $ (3)
    Salary Remaining : 429,768 $
    Total Farm Players30
    Salary Commitment
    Year 2017 : 27,163,501 $
    Year 2018 : 15,842,500 $
    Year 2019 : 5,900,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 14,600,000 $
    Year 2018 : 8,525,000 $
    Year 2019 : 4,525,000 $
    Year 2020 : 0 $


    Los Angeles Kings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameStaples Center
    Level 1: 8000 - 150 $ - 5 116 - 63,95%
    Level 2: 5300 - 80 $ - 5 008 - 94,50%
    Level 3: 3375 - 50 $ - 3 215 - 95,27%
    Level 4: 3825 - 40 $ - 3 779 - 98,80%
    Luxury : 2000 - 190 $ - 1 908 - 95,40%
    Total Capacity :22500
    Farm
    Farm Level 1: 4000 - 25 $ - 3 093 - 77,33%
    Farm Level 2: 2000 - 12 $ - 1 478 - 73,89%
    Farm Total Capacity :6000

    Income

    Home Games Left29
    Average Attendance - %19 027 - 84,56%
    Average Income per Game2,413,659 $
    Year to Date Revenue28,963,902 $
    Farm
    Home Games Left37
    Average Attendance - %4 571 - 76,18%
    Average Income per Game125,477 $
    Year to Date Revenue501,906 $

    Expense

    Pro Players Total Salaries70,653,188 $
    Farm Players Total Salaries14,918,900 $
    Coaches Total Salaries5,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses19,466,311 $
    Farm Year To Date Expenses4,339,189 $
    Pro Salary Cap To Date18,228,130 $
    Farm Salary Cap To Date4,137,119 $

    Estimate

    Pro Estimated Season Revenue69,996,096 $
    Farm Estimated Season Revenue4,642,630 $
    Pro Remaining Season Days137
    Pro Expenses Per Days405,125 $
    Pro Estimated Expenses55,502,125 $
    Farm Remaining Season Days145
    Farm Expenses Per Days81,025 $
    Farm Estimated Expenses11,748,625 $
    Estimated Season Expenses67,250,750 $
    Estimated Season Salary Cap70,268,402 $
    Estimate Under Maximum Salary Cap of 73,000,000 $2,731,598 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 16,268,402 $
    Current Bank Account87,560,073 $
    Projected Bank Account94,948,049 $

    Pro Players Salaries

    Marian Gaborik 9,800,000 $ (2)
    -Salary Remaining : 7,218,280 $
    Cam Ward 6,800,000 $ (2)
    -Salary Remaining : 5,008,602 $
    Joel Ward 5,002,000 $ (2)
    -Salary Remaining : 3,684,269 $
    Danny Dekeyser 5,000,000 $ (5)
    -Salary Remaining : 3,682,796 $
    Benoit Pouliot 4,375,000 $ (1)
    -Salary Remaining : 3,222,446 $
    Kyle Quincey 4,300,000 $ (2)
    -Salary Remaining : 3,167,204 $
    Petr Mrazek 4,000,000 $ (2)
    -Salary Remaining : 2,946,237 $
    Brendan Gallagher 3,750,000 $ (4)
    -Salary Remaining : 2,762,097 $
    Patrik Berglund 3,700,000 $ (1)
    -Salary Remaining : 2,725,269 $
    Tyler Toffoli 3,250,000 $ (1)
    -Salary Remaining : 2,393,817 $
    Michael Raffl 3,000,000 $ (3)
    -Salary Remaining : 2,209,677 $
    Kevin Hayes 2,600,000 $ (2)
    -Salary Remaining : 1,915,054 $
    Eddie Lack 2,100,000 $ (1)
    -Salary Remaining : 1,546,774 $
    Taylor Chorney 2,000,000 $ (3)
    -Salary Remaining : 1,473,118 $
    Dalton Prout 1,575,000 $ (2)
    -Salary Remaining : 1,160,081 $
    Ryan White 1,300,000 $ (3)
    -Salary Remaining : 957,527 $
    Will O'Neill 1,200,000 $ (1)
    -Salary Remaining : 883,871 $
    Colin Greening 1,200,000 $ (1)
    -Salary Remaining : 883,871 $
    Robert Bortuzzo 1,050,000 $ (1)
    -Salary Remaining : 773,387 $
    Kevin Connauton 1,000,000 $ (2)
    -Salary Remaining : 736,559 $
    Francis Beauvillier 875,000 $ (2)
    -Salary Remaining : 644,489 $
    Andy Andreoff 854,438 $ (1)
    -Salary Remaining : 629,344 $
    Derek Grant 771,750 $ (1)
    -Salary Remaining : 568,440 $
    Tye McGinn 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Erik Burgdoerfer 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players25
    Salary Commitment
    Year 2017 : 70,653,188 $
    Year 2018 : 51,002,000 $
    Year 2019 : 15,050,000 $
    Year 2020 : 8,750,000 $
    Salary Average Commitment
    Year 2017 : 11,750,000 $
    Year 2018 : 6,700,000 $
    Year 2019 : 2,625,000 $
    Year 2020 : 975,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 70,653,188 $
    Year 2018 : 51,002,000 $
    Year 2019 : 15,050,000 $
    Year 2020 : 8,750,000 $

    Farm Players Salaries

    Mat Bodie 1,775,000 $ (2)
    Salary Remaining : 1,326,675 $
    Scott Glennie 1,000,000 $ (1)
    Salary Remaining : 747,423 $
    Richard Nejezchleb 775,000 $ (1)
    Salary Remaining : 579,253 $
    Shane Eiserman 775,000 $ (3)
    Salary Remaining : 579,253 $
    Gavin Bayreuther 775,000 $ (1)
    Salary Remaining : 579,253 $
    Kale Kessy 753,900 $ (1)
    Salary Remaining : 563,482 $
    Justin Vaive 715,000 $ (1)
    Salary Remaining : 534,407 $
    Casey Pierro 650,000 $ (1)
    Salary Remaining : 485,825 $
    Trent Vogelhuber 650,000 $ (1)
    Salary Remaining : 485,825 $
    Patrick Cullity 650,000 $ (2)
    Salary Remaining : 485,825 $
    Jake Chelios 600,000 $ (1)
    Salary Remaining : 448,454 $
    Eric Knodel 600,000 $ (2)
    Salary Remaining : 448,454 $
    Steven Delisle 600,000 $ (2)
    Salary Remaining : 448,454 $
    Troy Vance 575,000 $ (2)
    Salary Remaining : 429,768 $
    Zachary Nagelvoort 575,000 $ (2)
    Salary Remaining : 429,768 $
    Hayden Hawkey 575,000 $ (1)
    Salary Remaining : 429,768 $
    Adam Payerl 575,000 $ (1)
    Salary Remaining : 429,768 $
    Gus Young 575,000 $ (1)
    Salary Remaining : 429,768 $
    Viktor Loov 575,000 $ (1)
    Salary Remaining : 429,768 $
    Quentin Shore 575,000 $ (1)
    Salary Remaining : 429,768 $
    Ryan Rupert 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players21
    Salary Commitment
    Year 2017 : 14,918,900 $
    Year 2018 : 5,625,000 $
    Year 2019 : 775,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 10,925,000 $
    Year 2018 : 3,875,000 $
    Year 2019 : 575,000 $
    Year 2020 : 0 $


    Minnesota Wild


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameXcel Energy Center
    Level 1: 6200 - 160 $ - 4 747 - 76,56%
    Level 2: 3120 - 145 $ - 2 898 - 92,88%
    Level 3: 3600 - 105 $ - 1 778 - 49,39%
    Level 4: 4080 - 79 $ - 1 859 - 45,57%
    Luxury : 6999 - 250 $ - 1 794 - 25,64%
    Total Capacity :23999
    Farm
    Farm Level 1: 4000 - 27 $ - 3 042 - 76,06%
    Farm Level 2: 2000 - 9 $ - 1 465 - 73,26%
    Farm Total Capacity :6000

    Income

    Home Games Left31
    Average Attendance - %13 076 - 54,49%
    Average Income per Game2,569,986 $
    Year to Date Revenue25,699,857 $
    Farm
    Home Games Left29
    Average Attendance - %4 507 - 75,12%
    Average Income per Game125,832 $
    Year to Date Revenue1,509,983 $

    Expense

    Pro Players Total Salaries60,081,410 $
    Farm Players Total Salaries20,223,500 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses16,403,822 $
    Farm Year To Date Expenses5,586,864 $
    Pro Salary Cap To Date15,955,965 $
    Farm Salary Cap To Date4,955,445 $

    Estimate

    Pro Estimated Season Revenue79,669,557 $
    Farm Estimated Season Revenue3,649,126 $
    Pro Remaining Season Days137
    Pro Expenses Per Days332,158 $
    Pro Estimated Expenses45,505,646 $
    Farm Remaining Season Days145
    Farm Expenses Per Days117,131 $
    Farm Estimated Expenses16,983,995 $
    Estimated Season Expenses62,489,641 $
    Estimated Season Salary Cap60,209,431 $
    Estimate Under Maximum Salary Cap of 73,000,000 $12,790,569 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 6,209,431 $
    Current Bank Account30,574,390 $
    Projected Bank Account51,403,432 $

    Pro Players Salaries

    Zach Parise 11,833,000 $ (1)
    -Salary Remaining : 8,715,704 $
    David Backes 6,500,000 $ (4)
    -Salary Remaining : 4,787,634 $
    Ryan Miller 6,250,000 $ (3)
    -Salary Remaining : 4,603,495 $
    Brandon Sutter 5,500,000 $ (4)
    -Salary Remaining : 4,051,075 $
    Jussi Jokinen 4,600,000 $ (1)
    -Salary Remaining : 3,388,172 $
    Oscar Klefbom 4,167,000 $ (4)
    -Salary Remaining : 3,069,242 $
    Colin Wilson 3,937,500 $ (3)
    -Salary Remaining : 2,900,202 $
    Matt Beleskey 3,800,000 $ (1)
    -Salary Remaining : 2,798,925 $
    Kevan Miller 3,000,000 $ (2)
    -Salary Remaining : 2,209,677 $
    Kyle Clifford 1,600,000 $ (4)
    -Salary Remaining : 1,178,495 $
    Jeff Zatkoff 983,493 $ (2)
    -Salary Remaining : 724,401 $
    Derek Forbort 918,750 $ (2)
    -Salary Remaining : 676,714 $
    Jean-Gabriel Pageau 900,000 $ (1)
    -Salary Remaining : 662,903 $
    Shane Prince 892,500 $ (2)
    -Salary Remaining : 657,379 $
    David Musil 892,500 $ (1)
    -Salary Remaining : 657,379 $
    Paul Postma 887,500 $ (1)
    -Salary Remaining : 653,696 $
    Michael Mersch 786,667 $ (1)
    -Salary Remaining : 579,427 $
    Ondrej Kase 775,000 $ (3)
    -Salary Remaining : 570,833 $
    Blake Siebenaler 650,000 $ (3)
    -Salary Remaining : 478,763 $
    Cole Schneider 632,500 $ (1)
    -Salary Remaining : 465,874 $
    Mark Zengerle 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players21
    Salary Commitment
    Year 2017 : 60,081,410 $
    Year 2018 : 35,174,243 $
    Year 2019 : 29,379,500 $
    Year 2020 : 17,767,000 $
    Salary Average Commitment
    Year 2017 : 10,200,000 $
    Year 2018 : 6,200,000 $
    Year 2019 : 4,250,000 $
    Year 2020 : 2,125,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 60,081,410 $
    Year 2018 : 35,174,243 $
    Year 2019 : 29,379,500 $
    Year 2020 : 17,767,000 $

    Farm Players Salaries

    Spencer Abbott 1,351,001 $ (1)
    Salary Remaining : 1,009,769 $
    Dustin Gazley 1,000,000 $ (2)
    Salary Remaining : 747,423 $
    Calvin Pickard 1,000,000 $ (2)
    Salary Remaining : 747,423 $
    Zach Sill 1,000,000 $ (2)
    Salary Remaining : 747,423 $
    Mike Reilly 925,000 $ (1)
    Salary Remaining : 691,366 $
    Jay Williams 900,000 $ (2)
    Salary Remaining : 672,680 $
    Seth Ambroz 892,500 $ (2)
    Salary Remaining : 667,075 $
    Jimmy Lodge 850,000 $ (2)
    Salary Remaining : 635,309 $
    Robert Hagg 850,000 $ (2)
    Salary Remaining : 635,309 $
    Nick Schmaltz 850,000 $ (3)
    Salary Remaining : 635,309 $
    Brad Thiessen 850,000 $ (2)
    Salary Remaining : 635,309 $
    Chase De Leo 775,000 $ (3)
    Salary Remaining : 579,253 $
    Linus Arnesson 775,000 $ (2)
    Salary Remaining : 579,253 $
    Luc Snuggerud 775,000 $ (3)
    Salary Remaining : 579,253 $
    Cody Bass 700,000 $ (1)
    Salary Remaining : 523,196 $
    Brandon Whitney 660,000 $ (1)
    Salary Remaining : 493,299 $
    Brett Lernout 650,000 $ (3)
    Salary Remaining : 485,825 $
    Emil Johansson 650,000 $ (3)
    Salary Remaining : 485,825 $
    Matheson Iacopelli 650,000 $ (2)
    Salary Remaining : 485,825 $
    Eetu Laurikainen 640,000 $ (1)
    Salary Remaining : 478,351 $
    Calle Andersson 605,000 $ (1)
    Salary Remaining : 452,191 $
    Nick Wolff 575,000 $ (3)
    Salary Remaining : 429,768 $
    Sam Lafferty 575,000 $ (2)
    Salary Remaining : 429,768 $
    Kyle Jenkins 575,000 $ (3)
    Salary Remaining : 429,768 $
    Kelly Summers 575,000 $ (3)
    Salary Remaining : 429,768 $
    Cole Ully 575,000 $ (2)
    Salary Remaining : 429,768 $
    Total Farm Players26
    Salary Commitment
    Year 2017 : 20,223,501 $
    Year 2018 : 15,417,500 $
    Year 2019 : 5,425,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 13,600,000 $
    Year 2018 : 11,000,000 $
    Year 2019 : 4,600,000 $
    Year 2020 : 0 $


    Montreal Canadiens


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCentre Bell
    Level 1: 7867 - 201 $ - 4 068 - 51,71%
    Level 2: 6589 - 151 $ - 3 360 - 50,99%
    Level 3: 3600 - 115 $ - 1 836 - 51,00%
    Level 4: 4466 - 79 $ - 2 278 - 51,01%
    Luxury : 1478 - 430 $ - 974 - 65,88%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 979 - 74,48%
    Farm Level 2: 2000 - 9 $ - 1 492 - 74,59%
    Farm Total Capacity :6000

    Income

    Home Games Left30
    Average Attendance - %12 516 - 52,15%
    Average Income per Game2,796,703 $
    Year to Date Revenue30,763,731 $
    Farm
    Home Games Left31
    Average Attendance - %4 471 - 74,52%
    Average Income per Game123,905 $
    Year to Date Revenue1,239,047 $

    Expense

    Pro Players Total Salaries71,806,650 $
    Farm Players Total Salaries25,961,624 $
    Coaches Total Salaries20,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses20,758,597 $
    Farm Year To Date Expenses9,494,025 $
    Pro Salary Cap To Date17,196,234 $
    Farm Salary Cap To Date6,412,611 $

    Estimate

    Pro Estimated Season Revenue83,901,085 $
    Farm Estimated Season Revenue3,841,046 $
    Pro Remaining Season Days137
    Pro Expenses Per Days429,068 $
    Pro Estimated Expenses58,782,316 $
    Farm Remaining Season Days145
    Farm Expenses Per Days196,709 $
    Farm Estimated Expenses28,522,805 $
    Estimated Season Expenses87,305,121 $
    Estimated Season Salary Cap64,930,185 $
    Estimate Under Maximum Salary Cap of 73,000,000 $8,069,815 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 10,930,185 $
    Current Bank Account224,438,290 $
    Projected Bank Account224,875,300 $

    Pro Players Salaries

    Phil Kessel 8,000,000 $ (3)
    -Salary Remaining : 5,892,473 $
    Mike Green 7,907,900 $ (1)
    -Salary Remaining : 5,824,636 $
    Drew Doughty (Out of Payroll) 7,000,000 $ (1)
    -Salary Remaining : 5,155,914 $
    Marian Hossa 6,750,000 $ (1)
    -Salary Remaining : 4,971,774 $
    Mark Giordano 6,750,000 $ (1)
    -Salary Remaining : 4,971,774 $
    Ryan Nugent-Hopkins 6,000,000 $ (3)
    -Salary Remaining : 4,419,355 $
    Alex Goligoski 5,475,000 $ (3)
    -Salary Remaining : 4,032,661 $
    Devan Dubnyk 4,550,000 $ (3)
    -Salary Remaining : 3,351,344 $
    Brad Marchand 4,500,000 $ (1)
    -Salary Remaining : 3,314,516 $
    Nazem Kadri 4,500,000 $ (1)
    -Salary Remaining : 3,314,516 $
    Scott Hartnell 1,865,000 $ (2)
    -Salary Remaining : 1,373,683 $
    Alexander Burmistrov 1,550,000 $ (1)
    -Salary Remaining : 1,141,667 $
    Derrick Pouliot 925,000 $ (1)
    -Salary Remaining : 681,317 $
    Sean Monahan 925,000 $ (1)
    -Salary Remaining : 681,317 $
    Max Domi 925,000 $ (2)
    -Salary Remaining : 681,317 $
    Colton Parayko 858,750 $ (1)
    -Salary Remaining : 632,520 $
    Sven Andrighetto 775,000 $ (1)
    -Salary Remaining : 570,833 $
    Scottie Upshall 750,000 $ (1)
    -Salary Remaining : 552,419 $
    Nikita Soshnikov 650,000 $ (1)
    -Salary Remaining : 478,763 $
    Marcus Hogberg 575,000 $ (2)
    -Salary Remaining : 423,522 $
    Connor Carrick 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players21
    Salary Commitment
    Year 2017 : 71,806,650 $
    Year 2018 : 27,465,000 $
    Year 2019 : 24,025,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 9,175,000 $
    Year 2018 : 3,050,000 $
    Year 2019 : 1,475,000 $
    Year 2020 : 0 $
    Salary Cap with 1 Way Contract
    Year 2017 : 71,806,650 $
    Year 2018 : 27,390,000 $
    Year 2019 : 24,025,000 $
    Year 2020 : 0 $

    Farm Players Salaries

    Jaroslav Halak 4,500,000 $ (1)
    Salary Remaining : 3,363,402 $
    Derek Ryan 1,500,000 $ (3)
    Salary Remaining : 1,121,134 $
    Pat Cannone 995,000 $ (2)
    Salary Remaining : 743,686 $
    Nicklas Jensen 971,250 $ (1)
    Salary Remaining : 725,934 $
    Julius Honka 925,000 $ (3)
    Salary Remaining : 691,366 $
    Marcus Sorensen 925,000 $ (1)
    Salary Remaining : 691,366 $
    Casey Bailey 874,125 $ (1)
    Salary Remaining : 653,341 $
    Spencer Watson 850,000 $ (3)
    Salary Remaining : 635,309 $
    Brett Pollock 850,000 $ (3)
    Salary Remaining : 635,309 $
    Alexis Vanier 850,000 $ (3)
    Salary Remaining : 635,309 $
    Emile Poirier 850,000 $ (2)
    Salary Remaining : 635,309 $
    Charles Hudon 813,750 $ (1)
    Salary Remaining : 608,215 $
    Teemu Pulkkinen 812,500 $ (1)
    Salary Remaining : 607,281 $
    Ville Husso 775,000 $ (2)
    Salary Remaining : 579,253 $
    Dysin Mayo 775,000 $ (3)
    Salary Remaining : 579,253 $
    Brad Hunt 755,000 $ (1)
    Salary Remaining : 564,304 $
    Yann Danis 750,000 $ (1)
    Salary Remaining : 560,567 $
    Michael Paliotta 715,000 $ (1)
    Salary Remaining : 534,407 $
    Mario Lucia 650,000 $ (2)
    Salary Remaining : 485,825 $
    Ryan Kujawinski 650,000 $ (2)
    Salary Remaining : 485,825 $
    Lukas Bengtsson 575,000 $ (1)
    Salary Remaining : 429,768 $
    Justin Hodgman 575,000 $ (1)
    Salary Remaining : 429,768 $
    Daniel Altshuller 575,000 $ (1)
    Salary Remaining : 429,768 $
    Daniel Zaar 575,000 $ (1)
    Salary Remaining : 429,768 $
    Paul LaDue 575,000 $ (1)
    Salary Remaining : 429,768 $
    Colby Cave 575,000 $ (2)
    Salary Remaining : 429,768 $
    Justin Kea 575,000 $ (1)
    Salary Remaining : 429,768 $
    Martin Reway 575,000 $ (2)
    Salary Remaining : 429,768 $
    Matthew Grzelcyk 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players29
    Salary Commitment
    Year 2017 : 25,961,625 $
    Year 2018 : 10,970,000 $
    Year 2019 : 5,750,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 14,875,000 $
    Year 2018 : 7,025,000 $
    Year 2019 : 3,375,000 $
    Year 2020 : 0 $


    Nashville Predators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBridgestone Arena
    Level 1: 6534 - 131 $ - 6 501 - 99,49%
    Level 2: 5478 - 72 $ - 5 283 - 96,45%
    Level 3: 3000 - 47 $ - 3 000 - 100,00%
    Level 4: 3833 - 33 $ - 3 774 - 98,46%
    Luxury : 1155 - 220 $ - 1 155 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 43 $ - 2 974 - 74,34%
    Farm Level 2: 2000 - 9 $ - 1 569 - 78,45%
    Farm Total Capacity :6000

    Income

    Home Games Left32
    Average Attendance - %19 713 - 98,56%
    Average Income per Game2,294,615 $
    Year to Date Revenue20,651,537 $
    Farm
    Home Games Left35
    Average Attendance - %4 543 - 75,71%
    Average Income per Game187,425 $
    Year to Date Revenue1,124,550 $

    Expense

    Pro Players Total Salaries72,120,500 $
    Farm Players Total Salaries25,732,500 $
    Coaches Total Salaries5,700,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses20,069,465 $
    Farm Year To Date Expenses6,459,675 $
    Pro Salary Cap To Date19,015,706 $
    Farm Salary Cap To Date6,030,288 $

    Estimate

    Pro Estimated Season Revenue73,427,687 $
    Farm Estimated Season Revenue6,559,875 $
    Pro Remaining Season Days137
    Pro Expenses Per Days409,250 $
    Pro Estimated Expenses56,067,250 $
    Farm Remaining Season Days145
    Farm Expenses Per Days141,405 $
    Farm Estimated Expenses20,503,725 $
    Estimated Season Expenses76,570,975 $
    Estimated Season Salary Cap72,136,771 $
    Estimate Under Maximum Salary Cap of 73,000,000 $863,229 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 18,136,771 $
    Current Bank Account37,561,093 $
    Projected Bank Account40,977,680 $

    Pro Players Salaries

    Jason Spezza 7,500,000 $ (1)
    -Salary Remaining : 5,524,194 $
    Kristopher Letang 7,250,000 $ (2)
    -Salary Remaining : 5,340,054 $
    Semyon Varlamov 5,900,000 $ (3)
    -Salary Remaining : 4,345,699 $
    Tyler Myers 5,500,000 $ (3)
    -Salary Remaining : 4,051,075 $
    Jarome Iginla 5,110,000 $ (1)
    -Salary Remaining : 3,763,817 $
    Alec Martinez 5,100,000 $ (3)
    -Salary Remaining : 3,756,452 $
    Vincent Trocheck 4,750,000 $ (3)
    -Salary Remaining : 3,498,656 $
    Trevor Daley 4,300,000 $ (1)
    -Salary Remaining : 3,167,204 $
    Victor Rask 4,000,000 $ (2)
    -Salary Remaining : 2,946,237 $
    Josh Gorges 3,900,000 $ (2)
    -Salary Remaining : 2,872,581 $
    Kyle Turris 3,500,000 $ (2)
    -Salary Remaining : 2,577,957 $
    Boone Jenner 2,900,000 $ (2)
    -Salary Remaining : 2,136,022 $
    J.T. Miller 2,750,000 $ (2)
    -Salary Remaining : 2,025,538 $
    Fedor Tyutin 2,550,000 $ (1)
    -Salary Remaining : 1,878,226 $
    Michael Chaput 1,600,000 $ (1)
    -Salary Remaining : 1,178,495 $
    Tanner Pearson 1,400,000 $ (1)
    -Salary Remaining : 1,031,183 $
    Chris VandeVelde 1,068,000 $ (1)
    -Salary Remaining : 786,645 $
    Miikka Salomaki 892,500 $ (1)
    -Salary Remaining : 657,379 $
    Oliver Bjorkstrand 850,000 $ (2)
    -Salary Remaining : 626,075 $
    Niklas Svedberg 700,000 $ (2)
    -Salary Remaining : 515,591 $
    Jordin Tootoo 600,000 $ (1)
    -Salary Remaining : 441,935 $
    Total Pro Players21
    Salary Commitment
    Year 2017 : 72,120,500 $
    Year 2018 : 47,100,000 $
    Year 2019 : 21,250,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 8,700,000 $
    Year 2018 : 5,075,000 $
    Year 2019 : 1,500,000 $
    Year 2020 : 0 $
    Salary Cap with 1 Way Contract
    Year 2017 : 72,120,500 $
    Year 2018 : 47,100,000 $
    Year 2019 : 21,250,000 $
    Year 2020 : 0 $

    Farm Players Salaries

    James Wisniewski 3,550,000 $ (1)
    Salary Remaining : 2,653,351 $
    Rob Scuderi 3,100,000 $ (1)
    Salary Remaining : 2,317,010 $
    Sean Maguire 975,000 $ (1)
    Salary Remaining : 728,737 $
    Tomas Jurco 971,250 $ (1)
    Salary Remaining : 725,934 $
    Haydn Fleury 925,000 $ (3)
    Salary Remaining : 691,366 $
    Ian McCoshen 925,000 $ (2)
    Salary Remaining : 691,366 $
    Stefan Matteau 925,000 $ (1)
    Salary Remaining : 691,366 $
    Stefan Noesen 892,500 $ (1)
    Salary Remaining : 667,075 $
    Ludwik Bystrom 850,000 $ (1)
    Salary Remaining : 635,309 $
    Nikolai Goldobin 850,000 $ (3)
    Salary Remaining : 635,309 $
    Joseph Labate 813,750 $ (1)
    Salary Remaining : 608,215 $
    Aaron Irving 775,000 $ (3)
    Salary Remaining : 579,253 $
    Aaron Haydon 775,000 $ (3)
    Salary Remaining : 579,253 $
    Zack Mitchell 775,000 $ (1)
    Salary Remaining : 579,253 $
    Jamie Phillips 675,000 $ (1)
    Salary Remaining : 504,510 $
    Mackenzie MacEachern 650,000 $ (1)
    Salary Remaining : 485,825 $
    Sergei Tolchinsky 650,000 $ (2)
    Salary Remaining : 485,825 $
    Alex Lintuniemi 650,000 $ (3)
    Salary Remaining : 485,825 $
    Anthony Greco 650,000 $ (1)
    Salary Remaining : 485,825 $
    Ben Thomson 650,000 $ (1)
    Salary Remaining : 485,825 $
    Juuse Saros 650,000 $ (2)
    Salary Remaining : 485,825 $
    Emil Molin 605,000 $ (1)
    Salary Remaining : 452,191 $
    Dylan Labbe 575,000 $ (2)
    Salary Remaining : 429,768 $
    Ryan Mantha 575,000 $ (3)
    Salary Remaining : 429,768 $
    Mads Eller 575,000 $ (2)
    Salary Remaining : 429,768 $
    Will Butcher 575,000 $ (2)
    Salary Remaining : 429,768 $
    Max Gortz 575,000 $ (1)
    Salary Remaining : 429,768 $
    Casey Desmith 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players28
    Salary Commitment
    Year 2017 : 25,732,500 $
    Year 2018 : 8,650,000 $
    Year 2019 : 4,550,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 14,775,000 $
    Year 2018 : 6,500,000 $
    Year 2019 : 3,450,000 $
    Year 2020 : 0 $


    New Jersey Devils


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePrudential Center
    Level 1: 5500 - 110 $ - 5 500 - 100,00%
    Level 2: 3500 - 82 $ - 3 500 - 100,00%
    Level 3: 4000 - 55 $ - 3 304 - 82,60%
    Level 4: 6000 - 33 $ - 3 964 - 66,07%
    Luxury : 1000 - 250 $ - 1 000 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 053 - 76,33%
    Farm Level 2: 2000 - 15 $ - 1 498 - 74,89%
    Farm Total Capacity :6000

    Income

    Home Games Left32
    Average Attendance - %17 268 - 86,34%
    Average Income per Game1,905,437 $
    Year to Date Revenue17,148,933 $
    Farm
    Home Games Left32
    Average Attendance - %4 551 - 75,85%
    Average Income per Game170,720 $
    Year to Date Revenue1,536,481 $

    Expense

    Pro Players Total Salaries67,278,167 $
    Farm Players Total Salaries22,443,288 $
    Coaches Total Salaries9,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses21,041,242 $
    Farm Year To Date Expenses5,705,363 $
    Pro Salary Cap To Date18,371,878 $
    Farm Salary Cap To Date5,301,234 $

    Estimate

    Pro Estimated Season Revenue60,973,984 $
    Farm Estimated Season Revenue5,463,044 $
    Pro Remaining Season Days137
    Pro Expenses Per Days404,721 $
    Pro Estimated Expenses55,446,777 $
    Farm Remaining Season Days145
    Farm Expenses Per Days123,934 $
    Farm Estimated Expenses17,970,430 $
    Estimated Season Expenses73,417,207 $
    Estimated Season Salary Cap67,926,285 $
    Estimate Under Maximum Salary Cap of 73,000,000 $5,073,715 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 13,926,285 $
    Current Bank Account10,726,165 $
    Projected Bank Account3,745,986 $

    Pro Players Salaries

    Tuukka Rask 7,000,000 $ (2)
    -Salary Remaining : 5,155,914 $
    Patrice Bergeron 6,875,000 $ (1)
    -Salary Remaining : 5,063,844 $
    Niklas Hjalmarsson 5,750,000 $ (4)
    -Salary Remaining : 4,235,215 $
    Duncan Keith 5,551,000 $ (1)
    -Salary Remaining : 4,088,640 $
    Mike Hoffman 5,187,500 $ (4)
    -Salary Remaining : 3,820,901 $
    Anton Stralman 5,100,000 $ (1)
    -Salary Remaining : 3,756,452 $
    Derick Brassard 5,000,000 $ (3)
    -Salary Remaining : 3,682,796 $
    Nikita Kucherov 4,766,667 $ (3)
    -Salary Remaining : 3,510,932 $
    Dmitry Kulikov 4,333,000 $ (1)
    -Salary Remaining : 3,191,511 $
    Mikael Backlund 3,575,000 $ (2)
    -Salary Remaining : 2,633,199 $
    Josh Bailey 3,300,000 $ (2)
    -Salary Remaining : 2,430,645 $
    Mikael Granlund 3,000,000 $ (1)
    -Salary Remaining : 2,209,677 $
    Brock Nelson 2,500,000 $ (2)
    -Salary Remaining : 1,841,398 $
    Jake McCabe 1,600,000 $ (3)
    -Salary Remaining : 1,178,495 $
    Joonas Donskoi 925,000 $ (1)
    -Salary Remaining : 681,317 $
    Steve Moses 875,000 $ (4)
    -Salary Remaining : 644,489 $
    Nikolai Prokhorkin 715,000 $ (1)
    -Salary Remaining : 526,640 $
    Adam Wilcox 650,000 $ (1)
    -Salary Remaining : 478,763 $
    Bobby Butler 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players19
    Salary Commitment
    Year 2017 : 67,278,167 $
    Year 2018 : 39,554,167 $
    Year 2019 : 23,179,167 $
    Year 2020 : 11,812,500 $
    Salary Average Commitment
    Year 2017 : 6,925,000 $
    Year 2018 : 4,250,000 $
    Year 2019 : 3,275,000 $
    Year 2020 : 1,725,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 67,278,167 $
    Year 2018 : 39,554,167 $
    Year 2019 : 23,179,167 $
    Year 2020 : 11,812,500 $

    Farm Players Salaries

    Tim Heed 975,000 $ (1)
    Salary Remaining : 728,737 $
    Austen Brassard 950,000 $ (1)
    Salary Remaining : 710,052 $
    Kenney Morrison 925,000 $ (1)
    Salary Remaining : 691,366 $
    Ed Wittchow 825,000 $ (1)
    Salary Remaining : 616,624 $
    Brandon Burlon 788,288 $ (1)
    Salary Remaining : 589,184 $
    Jaime Sifers 775,000 $ (1)
    Salary Remaining : 579,253 $
    Mattias Backman 750,000 $ (1)
    Salary Remaining : 560,567 $
    John Gilmour 742,500 $ (1)
    Salary Remaining : 554,961 $
    Colton Hargrove 737,500 $ (1)
    Salary Remaining : 551,224 $
    Ben Sexton 725,000 $ (2)
    Salary Remaining : 541,881 $
    Matt Deblouw 650,000 $ (1)
    Salary Remaining : 485,825 $
    Maxime Lagace 650,000 $ (1)
    Salary Remaining : 485,825 $
    Rasmus Bengtsson 650,000 $ (1)
    Salary Remaining : 485,825 $
    Turner Elson 650,000 $ (1)
    Salary Remaining : 485,825 $
    Chris Casto 650,000 $ (1)
    Salary Remaining : 485,825 $
    Tim Clifton 650,000 $ (3)
    Salary Remaining : 485,825 $
    Brenden Kotyk 575,000 $ (1)
    Salary Remaining : 429,768 $
    Ryan Haggerty 575,000 $ (1)
    Salary Remaining : 429,768 $
    Dominik Shine 575,000 $ (1)
    Salary Remaining : 429,768 $
    Karson Kuhlman 575,000 $ (3)
    Salary Remaining : 429,768 $
    Kasimir Kaskisuo 575,000 $ (2)
    Salary Remaining : 429,768 $
    Matt Carey 575,000 $ (1)
    Salary Remaining : 429,768 $
    Justin Danforth 575,000 $ (1)
    Salary Remaining : 429,768 $
    Dylan Zink 575,000 $ (1)
    Salary Remaining : 429,768 $
    Ryan Horvat 575,000 $ (1)
    Salary Remaining : 429,768 $
    Max French 575,000 $ (1)
    Salary Remaining : 429,768 $
    Sahir Gill 575,000 $ (1)
    Salary Remaining : 429,768 $
    Jacob MacDonald 575,000 $ (1)
    Salary Remaining : 429,768 $
    Bryce Gervais 575,000 $ (1)
    Salary Remaining : 429,768 $
    Ty Loney 575,000 $ (1)
    Salary Remaining : 429,768 $
    Gerald Mayhew 575,000 $ (1)
    Salary Remaining : 429,768 $
    Wayne Simpson 575,000 $ (1)
    Salary Remaining : 429,768 $
    Jake Kulevich 575,000 $ (1)
    Salary Remaining : 429,768 $
    Evan Campbell 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players34
    Salary Commitment
    Year 2017 : 22,443,288 $
    Year 2018 : 2,525,000 $
    Year 2019 : 1,225,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 19,242,500 $
    Year 2018 : 2,300,000 $
    Year 2019 : 1,150,000 $
    Year 2020 : 0 $


    New York Islanders


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBarclays Center
    Level 1: 6000 - 115 $ - 6 000 - 100,00%
    Level 2: 5000 - 80 $ - 4 974 - 99,48%
    Level 3: 2700 - 50 $ - 2 700 - 100,00%
    Level 4: 3300 - 40 $ - 3 300 - 100,00%
    Luxury : 1000 - 195 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 894 - 72,34%
    Farm Level 2: 2000 - 9 $ - 1 516 - 75,79%
    Farm Total Capacity :6000

    Income

    Home Games Left33
    Average Attendance - %17 974 - 99,85%
    Average Income per Game2,030,382 $
    Year to Date Revenue16,243,057 $
    Farm
    Home Games Left33
    Average Attendance - %4 409 - 73,49%
    Average Income per Game121,136 $
    Year to Date Revenue969,087 $

    Expense

    Pro Players Total Salaries63,141,250 $
    Farm Players Total Salaries22,790,626 $
    Coaches Total Salaries5,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses18,705,078 $
    Farm Year To Date Expenses6,160,740 $
    Pro Salary Cap To Date17,703,994 $
    Farm Salary Cap To Date5,655,580 $

    Estimate

    Pro Estimated Season Revenue67,002,610 $
    Farm Estimated Season Revenue3,997,484 $
    Pro Remaining Season Days137
    Pro Expenses Per Days359,899 $
    Pro Estimated Expenses49,306,163 $
    Farm Remaining Season Days145
    Farm Expenses Per Days127,787 $
    Farm Estimated Expenses18,529,115 $
    Estimated Season Expenses67,835,278 $
    Estimated Season Salary Cap64,211,247 $
    Estimate Under Maximum Salary Cap of 73,000,000 $8,788,753 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 10,211,247 $
    Current Bank Account12,574,434 $
    Projected Bank Account15,739,250 $

    Pro Players Salaries

    Vladimir Tarasenko 7,500,000 $ (1)
    -Salary Remaining : 5,524,194 $
    Nathan MacKinnon 6,300,000 $ (5)
    -Salary Remaining : 4,640,323 $
    Jonathan Ericsson 6,000,000 $ (1)
    -Salary Remaining : 4,419,355 $
    Matt Niskanen 5,750,000 $ (4)
    -Salary Remaining : 4,235,215 $
    Dan Girardi 5,500,000 $ (2)
    -Salary Remaining : 4,051,075 $
    Teddy Purcell 4,500,000 $ (1)
    -Salary Remaining : 3,314,516 $
    Marco Scandella 4,000,000 $ (4)
    -Salary Remaining : 2,946,237 $
    William Karlsson 3,050,000 $ (3)
    -Salary Remaining : 2,246,505 $
    John Moore 2,800,000 $ (2)
    -Salary Remaining : 2,062,366 $
    Daniel Winnik 2,105,000 $ (3)
    -Salary Remaining : 1,550,457 $
    David Schlemko 2,100,000 $ (3)
    -Salary Remaining : 1,546,774 $
    Antoine Roussel 2,000,000 $ (2)
    -Salary Remaining : 1,473,118 $
    Jay Beagle 1,750,000 $ (1)
    -Salary Remaining : 1,288,978 $
    Trevor Lewis 1,600,000 $ (1)
    -Salary Remaining : 1,178,495 $
    Austin Watson 1,000,000 $ (1)
    -Salary Remaining : 736,559 $
    Derek Dorsett 950,000 $ (1)
    -Salary Remaining : 699,731 $
    Kristers Gudlevskis 918,750 $ (1)
    -Salary Remaining : 676,714 $
    Brett Sutter 900,000 $ (2)
    -Salary Remaining : 662,903 $
    Nick Shore 892,500 $ (1)
    -Salary Remaining : 657,379 $
    Ryan Reaves 800,000 $ (2)
    -Salary Remaining : 589,247 $
    Leland Irving 750,000 $ (3)
    -Salary Remaining : 552,419 $
    Ryan Dzingel 750,000 $ (1)
    -Salary Remaining : 552,419 $
    Michael Haley 650,000 $ (3)
    -Salary Remaining : 478,763 $
    Miles Wood 575,000 $ (2)
    -Salary Remaining : 423,522 $
    Total Pro Players24
    Salary Commitment
    Year 2017 : 63,141,250 $
    Year 2018 : 37,355,000 $
    Year 2019 : 24,705,000 $
    Year 2020 : 16,050,000 $
    Salary Average Commitment
    Year 2017 : 13,100,000 $
    Year 2018 : 8,000,000 $
    Year 2019 : 4,575,000 $
    Year 2020 : 1,925,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 63,141,250 $
    Year 2018 : 37,280,000 $
    Year 2019 : 24,705,000 $
    Year 2020 : 16,050,000 $

    Farm Players Salaries

    Kyle Platzer 1,300,000 $ (5)
    Salary Remaining : 971,649 $
    Max Reinhart 1,000,000 $ (3)
    Salary Remaining : 747,423 $
    Brad Malone 1,000,000 $ (2)
    Salary Remaining : 747,423 $
    Ryan Murphy 971,250 $ (2)
    Salary Remaining : 725,934 $
    Joe Fallon 950,000 $ (3)
    Salary Remaining : 710,052 $
    Ryan Stanton 854,438 $ (3)
    Salary Remaining : 638,626 $
    Logan Shaw 854,438 $ (1)
    Salary Remaining : 638,626 $
    Dominik Masin 850,000 $ (3)
    Salary Remaining : 635,309 $
    Patrick McNally 800,000 $ (1)
    Salary Remaining : 597,938 $
    Matt Mahalak 800,000 $ (2)
    Salary Remaining : 597,938 $
    Christian Djoos 793,000 $ (1)
    Salary Remaining : 592,706 $
    Fredric Larsson 750,000 $ (3)
    Salary Remaining : 560,567 $
    Dominik Uher 750,000 $ (3)
    Salary Remaining : 560,567 $
    Matthew Tipoff 750,000 $ (3)
    Salary Remaining : 560,567 $
    Drayson Bowman 750,000 $ (3)
    Salary Remaining : 560,567 $
    Mikko Vainonen 715,000 $ (1)
    Salary Remaining : 534,407 $
    Dane Walters 675,000 $ (1)
    Salary Remaining : 504,510 $
    Brandon Mashinter 675,000 $ (1)
    Salary Remaining : 504,510 $
    Nathan Moon 650,000 $ (1)
    Salary Remaining : 485,825 $
    Erik Nemec 577,500 $ (1)
    Salary Remaining : 431,637 $
    Brett Bulmer 575,000 $ (1)
    Salary Remaining : 429,768 $
    Alexei Filippov 575,000 $ (1)
    Salary Remaining : 429,768 $
    Max Everson 575,000 $ (1)
    Salary Remaining : 429,768 $
    Matt Mangene 575,000 $ (1)
    Salary Remaining : 429,768 $
    Julius Vahatalo 575,000 $ (2)
    Salary Remaining : 429,768 $
    Jeff Glass 575,000 $ (1)
    Salary Remaining : 429,768 $
    Kyle Flanagan 575,000 $ (1)
    Salary Remaining : 429,768 $
    Axel Holmstrom 575,000 $ (3)
    Salary Remaining : 429,768 $
    Jeff Malcolm 575,000 $ (2)
    Salary Remaining : 429,768 $
    Radel Fazleev 575,000 $ (3)
    Salary Remaining : 429,768 $
    Pavel Kraskovsky 575,000 $ (2)
    Salary Remaining : 429,768 $
    Total Farm Players31
    Salary Commitment
    Year 2017 : 22,790,626 $
    Year 2018 : 13,600,688 $
    Year 2019 : 9,104,438 $
    Year 2020 : 1,300,000 $
    Salary Average Commitment
    Year 2017 : 16,200,000 $
    Year 2018 : 9,600,000 $
    Year 2019 : 6,325,000 $
    Year 2020 : 575,000 $


    New York Rangers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMadison Square Garden
    Level 1: 6000 - 150 $ - 5 363 - 89,38%
    Level 2: 5000 - 105 $ - 3 974 - 79,49%
    Level 3: 2700 - 75 $ - 2 465 - 91,29%
    Level 4: 3300 - 50 $ - 2 933 - 88,86%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 948 - 73,70%
    Farm Level 2: 2000 - 9 $ - 1 522 - 76,11%
    Farm Total Capacity :6000

    Income

    Home Games Left27
    Average Attendance - %15 734 - 87,41%
    Average Income per Game2,427,686 $
    Year to Date Revenue33,987,603 $
    Farm
    Home Games Left32
    Average Attendance - %4 470 - 74,50%
    Average Income per Game123,147 $
    Year to Date Revenue1,108,320 $

    Expense

    Pro Players Total Salaries71,466,833 $
    Farm Players Total Salaries22,822,624 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses19,670,315 $
    Farm Year To Date Expenses6,269,648 $
    Pro Salary Cap To Date18,827,270 $
    Farm Salary Cap To Date5,764,458 $

    Estimate

    Pro Estimated Season Revenue65,547,520 $
    Farm Estimated Season Revenue3,940,693 $
    Pro Remaining Season Days137
    Pro Expenses Per Days401,435 $
    Pro Estimated Expenses54,996,595 $
    Farm Remaining Season Days145
    Farm Expenses Per Days127,952 $
    Farm Estimated Expenses18,553,040 $
    Estimated Season Expenses73,549,635 $
    Estimated Season Salary Cap71,466,780 $
    Estimate Under Maximum Salary Cap of 73,000,000 $1,533,220 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 17,466,780 $
    Current Bank Account115,317,868 $
    Projected Bank Account111,256,446 $

    Pro Players Salaries

    Joe Thornton 9,360,000 $ (2)
    -Salary Remaining : 6,894,194 $
    Bobby Ryan 9,360,000 $ (2)
    -Salary Remaining : 6,894,194 $
    Rick Nash 7,800,000 $ (1)
    -Salary Remaining : 5,745,161 $
    Dustin Byfuglien 7,600,000 $ (3)
    -Salary Remaining : 5,597,849 $
    Johnny Boychuk 6,100,000 $ (3)
    -Salary Remaining : 4,493,011 $
    Justin Faulk 4,833,000 $ (1)
    -Salary Remaining : 3,559,790 $
    Jonathan Bernier 4,150,000 $ (1)
    -Salary Remaining : 3,056,720 $
    Nick Bjugstad 4,100,000 $ (1)
    -Salary Remaining : 3,019,892 $
    Nikolai Kulemin 3,200,000 $ (2)
    -Salary Remaining : 2,356,989 $
    Marcus Kruger 3,083,333 $ (3)
    -Salary Remaining : 2,271,057 $
    Justin Falk 1,750,000 $ (2)
    -Salary Remaining : 1,288,978 $
    Yannick Weber 1,700,000 $ (3)
    -Salary Remaining : 1,252,151 $
    Tom Pyatt 1,100,000 $ (3)
    -Salary Remaining : 810,215 $
    Patrick Dwyer 1,100,000 $ (1)
    -Salary Remaining : 810,215 $
    Greg Pateryn 1,000,000 $ (2)
    -Salary Remaining : 736,559 $
    Matt Dumba 925,000 $ (1)
    -Salary Remaining : 681,317 $
    Andreas Martinsen 865,500 $ (3)
    -Salary Remaining : 637,492 $
    Michael McCarron 850,000 $ (2)
    -Salary Remaining : 626,075 $
    Seth Griffith 715,000 $ (1)
    -Salary Remaining : 526,640 $
    Chris Thorburn 700,000 $ (1)
    -Salary Remaining : 515,591 $
    Jared Boll 600,000 $ (2)
    -Salary Remaining : 441,935 $
    Pat Nagle 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players22
    Salary Commitment
    Year 2017 : 71,466,833 $
    Year 2018 : 46,568,833 $
    Year 2019 : 20,448,833 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 9,425,000 $
    Year 2018 : 5,950,000 $
    Year 2019 : 2,150,000 $
    Year 2020 : 0 $
    Salary Cap with 1 Way Contract
    Year 2017 : 71,466,833 $
    Year 2018 : 46,568,833 $
    Year 2019 : 20,448,833 $
    Year 2020 : 0 $

    Farm Players Salaries

    Brooks Laich 1,500,000 $ (2)
    Salary Remaining : 1,121,134 $
    Brendan Gaunce 1,026,000 $ (1)
    Salary Remaining : 766,856 $
    Brandon Gormley 1,000,000 $ (1)
    Salary Remaining : 747,423 $
    Oscar Dansk 937,125 $ (1)
    Salary Remaining : 700,428 $
    Martin Frk 925,000 $ (1)
    Salary Remaining : 691,366 $
    Josh Ho-Sang 925,000 $ (3)
    Salary Remaining : 691,366 $
    Corban Knight 922,250 $ (1)
    Salary Remaining : 689,311 $
    Ryan Bourque 854,438 $ (1)
    Salary Remaining : 638,626 $
    Brian Hart 850,000 $ (1)
    Salary Remaining : 635,309 $
    Travis Sanheim 850,000 $ (3)
    Salary Remaining : 635,309 $
    Akim Aliu 850,000 $ (2)
    Salary Remaining : 635,309 $
    Taylor Doherty 788,288 $ (1)
    Salary Remaining : 589,184 $
    Ben Thomas 775,000 $ (3)
    Salary Remaining : 579,253 $
    Matia Marcantuoni 775,000 $ (1)
    Salary Remaining : 579,253 $
    Michael Latta 750,750 $ (1)
    Salary Remaining : 561,128 $
    Trevor Ludwig 750,000 $ (1)
    Salary Remaining : 560,567 $
    Zachary Yuen 715,000 $ (2)
    Salary Remaining : 534,407 $
    Kevin Lynch 698,775 $ (2)
    Salary Remaining : 522,280 $
    Keevin Cutting 605,000 $ (2)
    Salary Remaining : 452,191 $
    Tyler Bird 575,000 $ (1)
    Salary Remaining : 429,768 $
    Nikolas Koberstein 575,000 $ (3)
    Salary Remaining : 429,768 $
    Maximilian Pajpach 575,000 $ (2)
    Salary Remaining : 429,768 $
    Trevor Gillies 575,000 $ (1)
    Salary Remaining : 429,768 $
    Wacey Rabbit 575,000 $ (1)
    Salary Remaining : 429,768 $
    Clark Bishop 575,000 $ (3)
    Salary Remaining : 429,768 $
    Jamie Tardif 575,000 $ (1)
    Salary Remaining : 429,768 $
    Zach Miskovic 575,000 $ (1)
    Salary Remaining : 429,768 $
    Riley Barber 575,000 $ (1)
    Salary Remaining : 429,768 $
    Alexander Kadeykin 575,000 $ (2)
    Salary Remaining : 429,768 $
    Michal Hlinka 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players30
    Salary Commitment
    Year 2017 : 22,822,626 $
    Year 2018 : 9,293,775 $
    Year 2019 : 3,700,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 13,325,000 $
    Year 2018 : 6,050,000 $
    Year 2019 : 2,875,000 $
    Year 2020 : 0 $


    Ottawa Senators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCanadian Tire Centre
    Level 1: 8320 - 117 $ - 6 817 - 81,94%
    Level 2: 5500 - 90 $ - 5 060 - 92,01%
    Level 3: 3600 - 55 $ - 3 257 - 90,48%
    Level 4: 4080 - 41 $ - 3 786 - 92,79%
    Luxury : 2500 - 247 $ - 1 770 - 70,82%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 30 $ - 4 829 - 74,30%
    Farm Level 2: 3500 - 12 $ - 2 621 - 74,88%
    Farm Total Capacity :10000

    Income

    Home Games Left28
    Average Attendance - %20 691 - 86,21%
    Average Income per Game2,652,357 $
    Year to Date Revenue34,480,638 $
    Farm
    Home Games Left34
    Average Attendance - %7 450 - 74,50%
    Average Income per Game232,760 $
    Year to Date Revenue1,629,320 $

    Expense

    Pro Players Total Salaries71,037,130 $
    Farm Players Total Salaries22,892,000 $
    Coaches Total Salaries7,500,001 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses19,126,870 $
    Farm Year To Date Expenses6,518,619 $
    Pro Salary Cap To Date17,472,307 $
    Farm Salary Cap To Date5,887,158 $

    Estimate

    Pro Estimated Season Revenue74,265,990 $
    Farm Estimated Season Revenue7,913,840 $
    Pro Remaining Season Days137
    Pro Expenses Per Days408,802 $
    Pro Estimated Expenses56,005,874 $
    Farm Remaining Season Days145
    Farm Expenses Per Days130,887 $
    Farm Estimated Expenses18,978,615 $
    Estimated Season Expenses74,984,489 $
    Estimated Season Salary Cap67,946,532 $
    Estimate Under Maximum Salary Cap of 73,000,000 $5,053,468 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 13,946,532 $
    Current Bank Account176,760,498 $
    Projected Bank Account183,955,839 $

    Pro Players Salaries

    Johnny Gaudreau 6,750,000 $ (3)
    -Salary Remaining : 4,971,774 $
    Logan Couture 6,000,000 $ (3)
    -Salary Remaining : 4,419,355 $
    Jordan Eberle 6,000,000 $ (1)
    -Salary Remaining : 4,419,355 $
    Dennis Seidenberg 5,100,000 $ (2)
    -Salary Remaining : 3,756,452 $
    Patrick Eaves 5,000,000 $ (2)
    -Salary Remaining : 3,682,796 $
    Antti Niemi 4,500,000 $ (1)
    -Salary Remaining : 3,314,516 $
    Lee Stempniak 4,225,000 $ (2)
    -Salary Remaining : 3,111,962 $
    Wayne Simmonds 3,975,000 $ (3)
    -Salary Remaining : 2,927,823 $
    Justin Schultz 3,900,000 $ (1)
    -Salary Remaining : 2,872,581 $
    Blake Comeau 3,750,000 $ (3)
    -Salary Remaining : 2,762,097 $
    Pierre-Edouard Bellemare 3,400,000 $ (2)
    -Salary Remaining : 2,504,301 $
    Mark Stuart (Out of Payroll) 2,510,000 $ (2)
    -Salary Remaining : 1,848,763 $
    John Gibson 2,300,000 $ (3)
    -Salary Remaining : 1,694,086 $
    Matt Hendricks 2,000,000 $ (1)
    -Salary Remaining : 1,473,118 $
    Stephen Gionta 1,750,005 $ (2)
    -Salary Remaining : 1,288,982 $
    Mark Letestu 1,700,000 $ (2)
    -Salary Remaining : 1,252,151 $
    Eric Gelinas 1,575,000 $ (1)
    -Salary Remaining : 1,160,081 $
    Cody McLeod 1,150,000 $ (1)
    -Salary Remaining : 847,043 $
    Nate Guenin 1,100,000 $ (1)
    -Salary Remaining : 810,215 $
    Andrew Hammond 990,000 $ (1)
    -Salary Remaining : 729,194 $
    Brian Dumoulin 937,125 $ (1)
    -Salary Remaining : 690,248 $
    Cody Ceci 925,000 $ (1)
    -Salary Remaining : 681,317 $
    Shea Theodore 925,000 $ (2)
    -Salary Remaining : 681,317 $
    Cedric Paquette 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players24
    Salary Commitment
    Year 2017 : 71,037,130 $
    Year 2018 : 47,385,005 $
    Year 2019 : 22,775,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 9,815,000 $
    Year 2018 : 5,750,000 $
    Year 2019 : 1,525,000 $
    Year 2020 : 0 $
    Salary Cap with 1 Way Contract
    Year 2017 : 71,037,130 $
    Year 2018 : 47,385,005 $
    Year 2019 : 22,775,000 $
    Year 2020 : 0 $

    Farm Players Salaries

    Chris Summers 1,300,001 $ (4)
    Salary Remaining : 971,650 $
    Colby Robak 1,000,000 $ (1)
    Salary Remaining : 747,423 $
    Alex Tuch 925,000 $ (3)
    Salary Remaining : 691,366 $
    Ivan Barbashev 925,000 $ (3)
    Salary Remaining : 691,366 $
    Scott Kosmachuk 925,000 $ (1)
    Salary Remaining : 691,366 $
    Dalton Thrower 892,500 $ (1)
    Salary Remaining : 667,075 $
    Kyle Rau 858,750 $ (1)
    Salary Remaining : 641,849 $
    Conner Bleackley 850,000 $ (3)
    Salary Remaining : 635,309 $
    Mitchell Moroz 850,000 $ (1)
    Salary Remaining : 635,309 $
    Justin Kirkland 850,000 $ (3)
    Salary Remaining : 635,309 $
    Coda Gordon 775,000 $ (1)
    Salary Remaining : 579,253 $
    Branden Troock 775,000 $ (1)
    Salary Remaining : 579,253 $
    Oskar Lindblom 775,000 $ (3)
    Salary Remaining : 579,253 $
    Julian Melchiori 750,750 $ (2)
    Salary Remaining : 561,128 $
    Andrei Pedan 715,000 $ (1)
    Salary Remaining : 534,407 $
    Blake Coleman 680,000 $ (1)
    Salary Remaining : 508,247 $
    Dominic Turgeon 675,000 $ (3)
    Salary Remaining : 504,510 $
    Garrett Noonan 652,500 $ (1)
    Salary Remaining : 487,693 $
    Christophe Lalancette 650,000 $ (1)
    Salary Remaining : 485,825 $
    Nicholas Baptiste 650,000 $ (2)
    Salary Remaining : 485,825 $
    Mark Dekanich 625,000 $ (3)
    Salary Remaining : 467,139 $
    Garret Ross 605,000 $ (1)
    Salary Remaining : 452,191 $
    Scott Wedgewood 587,500 $ (1)
    Salary Remaining : 439,111 $
    Austin Poganski 575,000 $ (3)
    Salary Remaining : 429,768 $
    Erik Gustafsson 575,000 $ (4)
    Salary Remaining : 429,768 $
    Cal Petersen 575,000 $ (2)
    Salary Remaining : 429,768 $
    Tyrell Goulbourne 575,000 $ (1)
    Salary Remaining : 429,768 $
    Colin Smith 575,000 $ (1)
    Salary Remaining : 429,768 $
    Kurtis Gabriel 575,000 $ (1)
    Salary Remaining : 429,768 $
    Michael Amadio 575,000 $ (3)
    Salary Remaining : 429,768 $
    Carter Verhaeghe 575,000 $ (2)
    Salary Remaining : 429,768 $
    Total Farm Players31
    Salary Commitment
    Year 2017 : 22,892,001 $
    Year 2018 : 11,350,751 $
    Year 2019 : 8,650,001 $
    Year 2020 : 1,875,001 $
    Salary Average Commitment
    Year 2017 : 15,725,000 $
    Year 2018 : 8,300,000 $
    Year 2019 : 6,325,000 $
    Year 2020 : 1,150,000 $


    Philadelphia Flyers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameWells Fargo Center
    Level 1: 6000 - 150 $ - 5 228 - 87,13%
    Level 2: 5000 - 125 $ - 3 202 - 64,05%
    Level 3: 2700 - 100 $ - 1 818 - 67,32%
    Level 4: 3300 - 50 $ - 2 884 - 87,38%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 014 - 75,34%
    Farm Level 2: 2000 - 15 $ - 1 522 - 76,12%
    Farm Total Capacity :6000

    Income

    Home Games Left30
    Average Attendance - %14 131 - 78,51%
    Average Income per Game2,371,621 $
    Year to Date Revenue26,087,832 $
    Farm
    Home Games Left34
    Average Attendance - %4 536 - 75,60%
    Average Income per Game169,371 $
    Year to Date Revenue1,185,598 $

    Expense

    Pro Players Total Salaries73,039,107 $
    Farm Players Total Salaries15,602,755 $
    Coaches Total Salaries7,805,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses20,531,325 $
    Farm Year To Date Expenses4,509,472 $
    Pro Salary Cap To Date18,312,789 $
    Farm Salary Cap To Date4,015,675 $

    Estimate

    Pro Estimated Season Revenue71,148,633 $
    Farm Estimated Season Revenue5,758,619 $
    Pro Remaining Season Days137
    Pro Expenses Per Days424,135 $
    Pro Estimated Expenses58,106,495 $
    Farm Remaining Season Days145
    Farm Expenses Per Days90,504 $
    Farm Estimated Expenses13,123,080 $
    Estimated Season Expenses71,229,575 $
    Estimated Season Salary Cap67,470,033 $
    Estimate Under Maximum Salary Cap of 73,000,000 $5,529,967 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 13,470,033 $
    Current Bank Account17,507,865 $
    Projected Bank Account23,185,542 $

    Pro Players Salaries

    David Krejci 8,000,000 $ (2)
    -Salary Remaining : 5,892,473 $
    Marc Staal 7,250,000 $ (3)
    -Salary Remaining : 5,340,054 $
    Ryan Kesler 6,875,000 $ (1)
    -Salary Remaining : 5,063,844 $
    Nick Foligno 6,605,000 $ (4)
    -Salary Remaining : 4,864,973 $
    Dennis Wideman (Out of Payroll) 6,300,000 $ (1)
    -Salary Remaining : 4,640,323 $
    Steve Mason 5,350,000 $ (4)
    -Salary Remaining : 3,940,591 $
    Zach Bogosian 5,142,857 $ (1)
    -Salary Remaining : 3,788,018 $
    Craig Smith 4,250,000 $ (4)
    -Salary Remaining : 3,130,376 $
    Evgeni Dadonov 4,000,000 $ (4)
    -Salary Remaining : 2,946,237 $
    Joe Colborne 2,500,000 $ (2)
    -Salary Remaining : 1,841,398 $
    Lauri Korpikoski 2,500,000 $ (1)
    -Salary Remaining : 1,841,398 $
    Patrick Wiercioch 2,000,000 $ (1)
    -Salary Remaining : 1,473,118 $
    Jason Zucker 2,000,000 $ (2)
    -Salary Remaining : 1,473,118 $
    Zack Smith 1,887,500 $ (1)
    -Salary Remaining : 1,390,255 $
    Zack Kassian 1,750,000 $ (1)
    -Salary Remaining : 1,288,978 $
    Chris Neil 1,300,000 $ (3)
    -Salary Remaining : 957,527 $
    Duncan Siemens 971,250 $ (1)
    -Salary Remaining : 715,383 $
    Alexander Khokhlachev 892,500 $ (1)
    -Salary Remaining : 657,379 $
    Andreas Englund 775,000 $ (3)
    -Salary Remaining : 570,833 $
    Harri Sateri 750,000 $ (2)
    -Salary Remaining : 552,419 $
    Scott Harrington 715,000 $ (3)
    -Salary Remaining : 526,640 $
    Christian Dvorak 650,000 $ (3)
    -Salary Remaining : 478,763 $
    Hubert Labrie 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players23
    Salary Commitment
    Year 2017 : 73,039,107 $
    Year 2018 : 44,145,000 $
    Year 2019 : 30,895,000 $
    Year 2020 : 20,205,000 $
    Salary Average Commitment
    Year 2017 : 9,875,000 $
    Year 2018 : 6,400,000 $
    Year 2019 : 4,350,000 $
    Year 2020 : 1,650,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 73,039,107 $
    Year 2018 : 44,145,000 $
    Year 2019 : 30,895,000 $
    Year 2020 : 20,205,000 $

    Farm Players Salaries

    Mark McNeill 1,113,000 $ (1)
    Salary Remaining : 831,881 $
    Christopher Gibson 971,250 $ (1)
    Salary Remaining : 725,934 $
    Brendan Ranford 874,125 $ (1)
    Salary Remaining : 653,341 $
    Pontus Aberg 850,000 $ (1)
    Salary Remaining : 635,309 $
    Samuel Kurker 850,000 $ (1)
    Salary Remaining : 635,309 $
    Tanner Richard 813,750 $ (1)
    Salary Remaining : 608,215 $
    Sean Kuraly 808,750 $ (2)
    Salary Remaining : 604,478 $
    Marek Hrivik 755,213 $ (1)
    Salary Remaining : 564,463 $
    Dillon Fournier 715,000 $ (1)
    Salary Remaining : 534,407 $
    Alex Gudbranson 715,000 $ (1)
    Salary Remaining : 534,407 $
    Aaron Dell 650,000 $ (1)
    Salary Remaining : 485,825 $
    Connor Crisp 646,667 $ (1)
    Salary Remaining : 483,334 $
    Mitch Callahan 605,000 $ (1)
    Salary Remaining : 452,191 $
    Travis Ewanyk 605,000 $ (1)
    Salary Remaining : 452,191 $
    Tyler Barnes 605,000 $ (2)
    Salary Remaining : 452,191 $
    Nick Walters 575,000 $ (1)
    Salary Remaining : 429,768 $
    Colin Campbell 575,000 $ (1)
    Salary Remaining : 429,768 $
    Chris McCarthy 575,000 $ (1)
    Salary Remaining : 429,768 $
    Sena Acolatse 575,000 $ (1)
    Salary Remaining : 429,768 $
    Veini Vehvilainen 575,000 $ (2)
    Salary Remaining : 429,768 $
    Conor Allen 575,000 $ (2)
    Salary Remaining : 429,768 $
    Jamie Devane 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players22
    Salary Commitment
    Year 2017 : 15,602,755 $
    Year 2018 : 2,563,750 $
    Year 2019 : 0 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 8,175,000 $
    Year 2018 : 1,575,000 $
    Year 2019 : 0 $
    Year 2020 : 0 $


    Pittsburgh Penguins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameConsol Energy Center
    Level 1: 6375 - 155 $ - 5 142 - 80,66%
    Level 2: 4375 - 105 $ - 3 885 - 88,81%
    Level 3: 3375 - 80 $ - 2 320 - 68,75%
    Level 4: 3375 - 55 $ - 2 647 - 78,42%
    Luxury : 2000 - 350 $ - 1 251 - 62,53%
    Total Capacity :19500
    Farm
    Farm Level 1: 4000 - 40 $ - 2 907 - 72,66%
    Farm Level 2: 2000 - 15 $ - 1 543 - 77,13%
    Farm Total Capacity :6000

    Income

    Home Games Left33
    Average Attendance - %15 245 - 78,18%
    Average Income per Game2,585,727 $
    Year to Date Revenue20,685,816 $
    Farm
    Home Games Left32
    Average Attendance - %4 449 - 74,15%
    Average Income per Game184,011 $
    Year to Date Revenue1,656,098 $

    Expense

    Pro Players Total Salaries64,104,167 $
    Farm Players Total Salaries23,610,438 $
    Coaches Total Salaries6,700,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses18,097,473 $
    Farm Year To Date Expenses6,818,209 $
    Pro Salary Cap To Date17,070,060 $
    Farm Salary Cap To Date6,044,921 $

    Estimate

    Pro Estimated Season Revenue85,328,991 $
    Farm Estimated Season Revenue5,888,348 $
    Pro Remaining Season Days137
    Pro Expenses Per Days365,614 $
    Pro Estimated Expenses50,089,118 $
    Farm Remaining Season Days145
    Farm Expenses Per Days136,136 $
    Farm Estimated Expenses19,739,720 $
    Estimated Season Expenses69,828,838 $
    Estimated Season Salary Cap64,286,562 $
    Estimate Under Maximum Salary Cap of 73,000,000 $8,713,438 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 10,286,562 $
    Current Bank Account109,093,832 $
    Projected Bank Account130,482,333 $

    Pro Players Salaries

    Ryan O'Reilly 7,500,000 $ (1)
    -Salary Remaining : 5,524,194 $
    Derek Stepan 6,500,000 $ (4)
    -Salary Remaining : 4,787,634 $
    Oliver Ekman-Larsson 5,500,000 $ (2)
    -Salary Remaining : 4,051,075 $
    Jason Garrison 5,000,000 $ (1)
    -Salary Remaining : 3,682,796 $
    Patric Hornqvist 4,250,000 $ (1)
    -Salary Remaining : 3,130,376 $
    Cam Talbot 4,166,667 $ (3)
    -Salary Remaining : 3,068,997 $
    Justin Braun 4,115,000 $ (3)
    -Salary Remaining : 3,030,941 $
    Joffrey Lupul 4,000,000 $ (1)
    -Salary Remaining : 2,946,237 $
    Alexandre Burrows 3,785,000 $ (1)
    -Salary Remaining : 2,787,876 $
    Mattias Ekholm 3,750,000 $ (5)
    -Salary Remaining : 2,762,097 $
    Matt Cullen 3,330,000 $ (1)
    -Salary Remaining : 2,452,742 $
    Dmitri Orlov 2,570,000 $ (1)
    -Salary Remaining : 1,892,957 $
    Patrick Maroon 2,000,000 $ (2)
    -Salary Remaining : 1,473,118 $
    Darcy Kuemper 1,550,000 $ (2)
    -Salary Remaining : 1,141,667 $
    Josh Jooris 1,000,000 $ (1)
    -Salary Remaining : 736,559 $
    Jesper Fast 950,000 $ (1)
    -Salary Remaining : 699,731 $
    Max McCormick 937,500 $ (2)
    -Salary Remaining : 690,524 $
    Michael Ferland 825,000 $ (1)
    -Salary Remaining : 607,661 $
    Trevor van Riemsdyk 825,000 $ (2)
    -Salary Remaining : 607,661 $
    Andre Benoit 800,000 $ (2)
    -Salary Remaining : 589,247 $
    Matt Martin 750,000 $ (4)
    -Salary Remaining : 552,419 $
    Total Pro Players21
    Salary Commitment
    Year 2017 : 64,104,167 $
    Year 2018 : 30,894,167 $
    Year 2019 : 19,281,667 $
    Year 2020 : 11,000,000 $
    Salary Average Commitment
    Year 2017 : 9,050,000 $
    Year 2018 : 4,225,000 $
    Year 2019 : 1,950,000 $
    Year 2020 : 1,450,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 64,104,167 $
    Year 2018 : 30,894,167 $
    Year 2019 : 19,281,667 $
    Year 2020 : 11,000,000 $

    Farm Players Salaries

    Anton Khudobin 1,500,000 $ (2)
    Salary Remaining : 1,121,134 $
    Anton Rodin 1,300,000 $ (4)
    Salary Remaining : 971,649 $
    T.J. Brennan 1,250,000 $ (2)
    Salary Remaining : 934,278 $
    Nick Lappin 935,000 $ (2)
    Salary Remaining : 698,840 $
    Samuel Morin 925,000 $ (2)
    Salary Remaining : 691,366 $
    Steven Kampfer 900,000 $ (1)
    Salary Remaining : 672,680 $
    Zach Trotman 854,438 $ (1)
    Salary Remaining : 638,626 $
    Jason Dickinson 850,000 $ (2)
    Salary Remaining : 635,309 $
    Chris Bigras 850,000 $ (2)
    Salary Remaining : 635,309 $
    Ryan MacInnis 850,000 $ (3)
    Salary Remaining : 635,309 $
    Justin Holl 835,000 $ (1)
    Salary Remaining : 624,098 $
    Paul Carey 811,000 $ (2)
    Salary Remaining : 606,160 $
    Colin McDonald 800,000 $ (1)
    Salary Remaining : 597,938 $
    Eric Roy 775,000 $ (2)
    Salary Remaining : 579,253 $
    Shane Harper 725,000 $ (3)
    Salary Remaining : 541,881 $
    Jayson Megna 675,000 $ (2)
    Salary Remaining : 504,510 $
    Julius Bergman 650,000 $ (3)
    Salary Remaining : 485,825 $
    Andrew Crescenzi 650,000 $ (1)
    Salary Remaining : 485,825 $
    Travis Boyd 575,000 $ (1)
    Salary Remaining : 429,768 $
    Alexei Vasilevsky 575,000 $ (1)
    Salary Remaining : 429,768 $
    Maxim Mamin 575,000 $ (2)
    Salary Remaining : 429,768 $
    Markus Nutivaara 575,000 $ (2)
    Salary Remaining : 429,768 $
    Anton Forsberg 575,000 $ (1)
    Salary Remaining : 429,768 $
    Garret Sparks 575,000 $ (1)
    Salary Remaining : 429,768 $
    Reid Petryk 575,000 $ (2)
    Salary Remaining : 429,768 $
    Jonny Brodzinski 575,000 $ (1)
    Salary Remaining : 429,768 $
    Jake Dotchin 575,000 $ (2)
    Salary Remaining : 429,768 $
    Sam Brittain 575,000 $ (1)
    Salary Remaining : 429,768 $
    Joshua Winquist 575,000 $ (2)
    Salary Remaining : 429,768 $
    Emil Pettersson 575,000 $ (2)
    Salary Remaining : 429,768 $
    Mathias Bau Hansen 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players31
    Salary Commitment
    Year 2017 : 23,610,438 $
    Year 2018 : 15,546,000 $
    Year 2019 : 3,525,000 $
    Year 2020 : 1,300,000 $
    Salary Average Commitment
    Year 2017 : 16,775,000 $
    Year 2018 : 10,325,000 $
    Year 2019 : 2,225,000 $
    Year 2020 : 500,000 $


    San Jose Sharks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameSAP Center
    Level 1: 7120 - 201 $ - 4 018 - 56,44%
    Level 2: 3120 - 151 $ - 2 827 - 90,62%
    Level 3: 3600 - 115 $ - 1 944 - 54,00%
    Level 4: 4080 - 79 $ - 2 203 - 54,00%
    Luxury : 6080 - 430 $ - 3 283 - 54,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 13000 - 25 $ - 9 603 - 73,87%
    Farm Level 2: 7000 - 11 $ - 5 346 - 76,38%
    Farm Total Capacity :20000

    Income

    Home Games Left28
    Average Attendance - %14 276 - 59,48%
    Average Income per Game3,987,537 $
    Year to Date Revenue51,837,978 $
    Farm
    Home Games Left34
    Average Attendance - %14 949 - 74,75%
    Average Income per Game394,520 $
    Year to Date Revenue2,761,639 $

    Expense

    Pro Players Total Salaries71,937,125 $
    Farm Players Total Salaries26,225,500 $
    Coaches Total Salaries10,966,666 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses20,093,935 $
    Farm Year To Date Expenses8,339,513 $
    Pro Salary Cap To Date18,961,153 $
    Farm Salary Cap To Date6,655,666 $

    Estimate

    Pro Estimated Season Revenue111,651,030 $
    Farm Estimated Season Revenue13,413,675 $
    Pro Remaining Season Days137
    Pro Expenses Per Days409,877 $
    Pro Estimated Expenses56,153,149 $
    Farm Remaining Season Days145
    Farm Expenses Per Days169,547 $
    Farm Estimated Expenses24,584,315 $
    Estimated Season Expenses80,737,464 $
    Estimated Season Salary Cap71,947,136 $
    Estimate Under Maximum Salary Cap of 73,000,000 $1,052,864 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 17,947,136 $
    Current Bank Account37,768,626 $
    Projected Bank Account82,095,867 $

    Pro Players Salaries

    Roberto Luongo 13,300,000 $ (3)
    -Salary Remaining : 9,796,237 $
    Mikko Koivu 6,750,000 $ (1)
    -Salary Remaining : 4,971,774 $
    Joe Pavelski 6,000,000 $ (1)
    -Salary Remaining : 4,419,355 $
    Brandon Saad 6,000,000 $ (4)
    -Salary Remaining : 4,419,355 $
    Blake Wheeler 5,600,000 $ (2)
    -Salary Remaining : 4,124,731 $
    Andy Greene 5,000,000 $ (3)
    -Salary Remaining : 3,682,796 $
    Marc-Edouard Vlasic 4,250,000 $ (2)
    -Salary Remaining : 3,130,376 $
    Radko Gudas 3,350,000 $ (4)
    -Salary Remaining : 2,467,473 $
    Tyler Johnson 3,333,333 $ (1)
    -Salary Remaining : 2,455,197 $
    Jonathan Huberdeau 3,250,000 $ (1)
    -Salary Remaining : 2,393,817 $
    Martin Jones 3,000,000 $ (2)
    -Salary Remaining : 2,209,677 $
    Ryan Murray 2,825,000 $ (2)
    -Salary Remaining : 2,080,780 $
    Ryan Strome 2,500,000 $ (2)
    -Salary Remaining : 1,841,398 $
    Calvin de Haan 1,966,667 $ (1)
    -Salary Remaining : 1,448,567 $
    Ryan Spooner 950,000 $ (1)
    -Salary Remaining : 699,731 $
    Matt Tennyson 937,125 $ (3)
    -Salary Remaining : 690,248 $
    Matt Benning 775,000 $ (2)
    -Salary Remaining : 570,833 $
    Melker Karlsson 775,000 $ (1)
    -Salary Remaining : 570,833 $
    Iiro Pakarinen 725,000 $ (2)
    -Salary Remaining : 534,005 $
    Chris Tierney 650,000 $ (1)
    -Salary Remaining : 478,763 $
    Total Pro Players20
    Salary Commitment
    Year 2017 : 71,937,125 $
    Year 2018 : 48,262,125 $
    Year 2019 : 28,587,125 $
    Year 2020 : 9,350,000 $
    Salary Average Commitment
    Year 2017 : 5,825,000 $
    Year 2018 : 3,575,000 $
    Year 2019 : 2,025,000 $
    Year 2020 : 950,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 71,937,125 $
    Year 2018 : 48,262,125 $
    Year 2019 : 28,587,125 $
    Year 2020 : 9,350,000 $

    Farm Players Salaries

    Alex Stalock 3,150,000 $ (4)
    Salary Remaining : 2,354,381 $
    Chris Porter 1,431,000 $ (1)
    Salary Remaining : 1,069,562 $
    Magnus Paajarvi 1,200,000 $ (1)
    Salary Remaining : 896,907 $
    Emerson Etem 1,000,000 $ (1)
    Salary Remaining : 747,423 $
    Nikita Zaitsev 925,000 $ (1)
    Salary Remaining : 691,366 $
    Jonathan Drouin 925,000 $ (1)
    Salary Remaining : 691,366 $
    Jack Campbell 918,750 $ (2)
    Salary Remaining : 686,695 $
    Markus Granlund 918,750 $ (1)
    Salary Remaining : 686,695 $
    Ty Rattie 892,500 $ (1)
    Salary Remaining : 667,075 $
    Scott Laughton 892,500 $ (1)
    Salary Remaining : 667,075 $
    John Hayden 850,000 $ (2)
    Salary Remaining : 635,309 $
    Colton Sissons 850,000 $ (1)
    Salary Remaining : 635,309 $
    John Ramage 812,000 $ (3)
    Salary Remaining : 606,907 $
    Jared Coreau 660,000 $ (1)
    Salary Remaining : 493,299 $
    Keegan Kanzig 650,000 $ (2)
    Salary Remaining : 485,825 $
    Kevin Labanc 650,000 $ (3)
    Salary Remaining : 485,825 $
    Gustav Olofsson 650,000 $ (2)
    Salary Remaining : 485,825 $
    Barclay Goodrow 650,000 $ (1)
    Salary Remaining : 485,825 $
    Ryan Carpenter 650,000 $ (1)
    Salary Remaining : 485,825 $
    Alex Schoenborn 650,000 $ (3)
    Salary Remaining : 485,825 $
    Ryane Clowe 575,000 $ (1)
    Salary Remaining : 429,768 $
    Darryl Bootland 575,000 $ (1)
    Salary Remaining : 429,768 $
    Mark Fraser 575,000 $ (1)
    Salary Remaining : 429,768 $
    Austin Czarnik 575,000 $ (1)
    Salary Remaining : 429,768 $
    Joakim Ryan 575,000 $ (1)
    Salary Remaining : 429,768 $
    Anthony Brodeur 575,000 $ (2)
    Salary Remaining : 429,768 $
    Radim Simek 575,000 $ (1)
    Salary Remaining : 429,768 $
    Sergei Shmelyov 575,000 $ (1)
    Salary Remaining : 429,768 $
    Rourke Chartier 575,000 $ (3)
    Salary Remaining : 429,768 $
    Michael Brodzinski 575,000 $ (2)
    Salary Remaining : 429,768 $
    Luke Gazdic 575,000 $ (1)
    Salary Remaining : 429,768 $
    Jacob Middleton 575,000 $ (3)
    Salary Remaining : 429,768 $
    Total Farm Players32
    Salary Commitment
    Year 2017 : 26,225,500 $
    Year 2018 : 10,780,750 $
    Year 2019 : 6,412,000 $
    Year 2020 : 3,150,000 $
    Salary Average Commitment
    Year 2017 : 17,325,000 $
    Year 2018 : 6,375,000 $
    Year 2019 : 3,375,000 $
    Year 2020 : 575,000 $


    St.Louis Blues


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScottrade Center
    Level 1: 6000 - 105 $ - 6 000 - 100,00%
    Level 2: 5000 - 75 $ - 4 958 - 99,16%
    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 $ - 2 964 - 74,10%
    Farm Level 2: 2000 - 9 $ - 1 451 - 72,55%
    Farm Total Capacity :6000

    Income

    Home Games Left31
    Average Attendance - %17 958 - 99,77%
    Average Income per Game1,891,444 $
    Year to Date Revenue18,914,435 $
    Farm
    Home Games Left30
    Average Attendance - %4 415 - 73,58%
    Average Income per Game122,871 $
    Year to Date Revenue1,351,576 $

    Expense

    Pro Players Total Salaries67,001,250 $
    Farm Players Total Salaries20,050,084 $
    Coaches Total Salaries8,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses19,323,928 $
    Farm Year To Date Expenses6,006,718 $
    Pro Salary Cap To Date18,191,137 $
    Farm Salary Cap To Date4,996,394 $

    Estimate

    Pro Estimated Season Revenue58,634,748 $
    Farm Estimated Season Revenue3,686,116 $
    Pro Remaining Season Days137
    Pro Expenses Per Days383,340 $
    Pro Estimated Expenses52,517,580 $
    Farm Remaining Season Days145
    Farm Expenses Per Days123,970 $
    Farm Estimated Expenses17,975,650 $
    Estimated Season Expenses70,493,230 $
    Estimated Season Salary Cap67,541,551 $
    Estimate Under Maximum Salary Cap of 73,000,000 $5,458,449 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 13,541,551 $
    Current Bank Account45,124,192 $
    Projected Bank Account36,951,826 $

    Pro Players Salaries

    Dion Phaneuf 9,100,000 $ (2)
    -Salary Remaining : 6,702,688 $
    Paul Stastny 9,000,000 $ (3)
    -Salary Remaining : 6,629,032 $
    Jakub Voracek 8,250,000 $ (5)
    -Salary Remaining : 6,076,613 $
    Patrick Marleau 6,900,000 $ (1)
    -Salary Remaining : 5,082,258 $
    Dan Hamhuis 5,850,000 $ (1)
    -Salary Remaining : 4,308,871 $
    Gabriel Landeskog 5,571,000 $ (3)
    -Salary Remaining : 4,103,371 $
    Frederik Andersen 5,000,000 $ (5)
    -Salary Remaining : 3,682,796 $
    Marcus Johansson 4,583,333 $ (3)
    -Salary Remaining : 3,375,896 $
    Jacob Markstrom 3,666,667 $ (3)
    -Salary Remaining : 2,700,717 $
    Andrej Sustr 1,450,000 $ (1)
    -Salary Remaining : 1,068,011 $
    Slater Koekkoek 1,444,000 $ (1)
    -Salary Remaining : 1,063,591 $
    Alexander Wennberg 925,000 $ (2)
    -Salary Remaining : 681,317 $
    Bo Horvat 925,000 $ (2)
    -Salary Remaining : 681,317 $
    Elias Lindholm 925,000 $ (2)
    -Salary Remaining : 681,317 $
    David Pastrnak 850,000 $ (3)
    -Salary Remaining : 626,075 $
    Brian Lashoff 761,250 $ (1)
    -Salary Remaining : 560,706 $
    Andreas Athanasiou 650,000 $ (1)
    -Salary Remaining : 478,763 $
    Connor Brown 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Andrew Copp 575,000 $ (2)
    -Salary Remaining : 423,522 $
    Total Pro Players19
    Salary Commitment
    Year 2017 : 67,001,250 $
    Year 2018 : 49,446,000 $
    Year 2019 : 36,921,000 $
    Year 2020 : 13,250,000 $
    Salary Average Commitment
    Year 2017 : 7,875,000 $
    Year 2018 : 4,900,000 $
    Year 2019 : 2,400,000 $
    Year 2020 : 850,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 67,001,250 $
    Year 2018 : 49,371,000 $
    Year 2019 : 36,921,000 $
    Year 2020 : 13,250,000 $

    Farm Players Salaries

    Adrian Kempe 925,000 $ (3)
    Salary Remaining : 691,366 $
    Sonny Milano 925,000 $ (3)
    Salary Remaining : 691,366 $
    Jakub Vrana 925,000 $ (3)
    Salary Remaining : 691,366 $
    Andrei Vasilevskiy 925,000 $ (1)
    Salary Remaining : 691,366 $
    Brett Ritchie 892,500 $ (1)
    Salary Remaining : 667,075 $
    Jordan Binnington 892,500 $ (1)
    Salary Remaining : 667,075 $
    Stuart Percy 892,500 $ (1)
    Salary Remaining : 667,075 $
    Ryan Sproul 892,500 $ (2)
    Salary Remaining : 667,075 $
    T.J. Hensick 878,000 $ (1)
    Salary Remaining : 656,237 $
    Artturi Lehkonen 850,000 $ (2)
    Salary Remaining : 635,309 $
    J.T. Compher 850,000 $ (2)
    Salary Remaining : 635,309 $
    Ryan Hartman 850,000 $ (2)
    Salary Remaining : 635,309 $
    Tyler Wotherspoon 813,750 $ (1)
    Salary Remaining : 608,215 $
    Jordan Schmaltz 775,000 $ (1)
    Salary Remaining : 579,253 $
    Adam Pelech 775,000 $ (1)
    Salary Remaining : 579,253 $
    Colin Miller 775,000 $ (1)
    Salary Remaining : 579,253 $
    Andreas Johnsson 750,833 $ (2)
    Salary Remaining : 561,190 $
    Laurent Brossoit 750,000 $ (2)
    Salary Remaining : 560,567 $
    Brett Kulak 650,000 $ (1)
    Salary Remaining : 485,825 $
    Petter Granberg 612,500 $ (2)
    Salary Remaining : 457,796 $
    Lucas Wallmark 575,000 $ (2)
    Salary Remaining : 429,768 $
    Tyler Motte 575,000 $ (2)
    Salary Remaining : 429,768 $
    Danton Heinen 575,000 $ (3)
    Salary Remaining : 429,768 $
    Francis Perron 575,000 $ (3)
    Salary Remaining : 429,768 $
    Anders Bjork 575,000 $ (3)
    Salary Remaining : 429,768 $
    Brendan Leipsic 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players26
    Salary Commitment
    Year 2017 : 20,050,083 $
    Year 2018 : 11,355,833 $
    Year 2019 : 4,500,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 13,125,000 $
    Year 2018 : 7,975,000 $
    Year 2019 : 3,450,000 $
    Year 2020 : 0 $


    Tampa Bay Lightning


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmalie Arena
    Level 1: 6334 - 170 $ - 4 730 - 74,67%
    Level 2: 5278 - 110 $ - 3 766 - 71,35%
    Level 3: 2850 - 85 $ - 2 135 - 74,93%
    Level 4: 3483 - 52 $ - 2 719 - 78,06%
    Luxury : 1055 - 250 $ - 1 055 - 100,00%
    Total Capacity :19000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 984 - 74,60%
    Farm Level 2: 2000 - 9 $ - 1 537 - 76,83%
    Farm Total Capacity :6000

    Income

    Home Games Left30
    Average Attendance - %14 405 - 75,82%
    Average Income per Game2,364,528 $
    Year to Date Revenue26,009,806 $
    Farm
    Home Games Left34
    Average Attendance - %4 521 - 75,34%
    Average Income per Game124,604 $
    Year to Date Revenue872,230 $

    Expense

    Pro Players Total Salaries70,278,462 $
    Farm Players Total Salaries21,789,918 $
    Coaches Total Salaries6,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses19,482,090 $
    Farm Year To Date Expenses5,773,767 $
    Pro Salary Cap To Date18,164,894 $
    Farm Salary Cap To Date5,369,625 $

    Estimate

    Pro Estimated Season Revenue70,935,835 $
    Farm Estimated Season Revenue4,236,546 $
    Pro Remaining Season Days137
    Pro Expenses Per Days404,723 $
    Pro Estimated Expenses55,447,051 $
    Farm Remaining Season Days145
    Farm Expenses Per Days120,567 $
    Farm Estimated Expenses17,482,215 $
    Estimated Season Expenses72,929,266 $
    Estimated Season Salary Cap69,929,111 $
    Estimate Under Maximum Salary Cap of 73,000,000 $3,070,889 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 15,929,111 $
    Current Bank Account43,114,558 $
    Projected Bank Account45,357,673 $

    Pro Players Salaries

    Ryan Suter 7,538,462 $ (2)
    -Salary Remaining : 5,552,523 $
    Sergei Bobrovsky 7,425,000 $ (3)
    -Salary Remaining : 5,468,952 $
    Keith Yandle 6,850,000 $ (5)
    -Salary Remaining : 5,045,430 $
    Tyson Barrie 5,500,000 $ (4)
    -Salary Remaining : 4,051,075 $
    Tyler Bozak 5,460,000 $ (3)
    -Salary Remaining : 4,021,613 $
    Valtteri Filppula 5,250,000 $ (3)
    -Salary Remaining : 3,866,935 $
    Jiri Hudler 5,200,000 $ (1)
    -Salary Remaining : 3,830,108 $
    Mike Ribeiro 5,200,000 $ (2)
    -Salary Remaining : 3,830,108 $
    Michael Stone 4,000,000 $ (4)
    -Salary Remaining : 2,946,237 $
    Jori Lehtera 3,600,000 $ (4)
    -Salary Remaining : 2,651,613 $
    Kris Versteeg 3,500,000 $ (3)
    -Salary Remaining : 2,577,957 $
    Robin Lehner 2,225,000 $ (1)
    -Salary Remaining : 1,638,844 $
    Kyle Brodziak 1,650,000 $ (2)
    -Salary Remaining : 1,215,323 $
    Curtis McElhinney 1,350,000 $ (4)
    -Salary Remaining : 994,355 $
    Chris Kelly 865,000 $ (2)
    -Salary Remaining : 637,124 $
    Andrew Desjardins 800,000 $ (2)
    -Salary Remaining : 589,247 $
    Brett Pesce 775,000 $ (2)
    -Salary Remaining : 570,833 $
    Ryan Tesink 715,000 $ (1)
    -Salary Remaining : 526,640 $
    Derek Nesbitt 650,000 $ (1)
    -Salary Remaining : 478,763 $
    Miro Aaltonen 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Shayne Gostisbehere 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Anthony Peluso 575,000 $ (2)
    -Salary Remaining : 423,522 $
    Total Pro Players22
    Salary Commitment
    Year 2017 : 70,278,462 $
    Year 2018 : 60,338,462 $
    Year 2019 : 42,935,000 $
    Year 2020 : 21,300,000 $
    Salary Average Commitment
    Year 2017 : 11,150,000 $
    Year 2018 : 8,075,000 $
    Year 2019 : 5,025,000 $
    Year 2020 : 2,875,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 70,278,462 $
    Year 2018 : 60,338,462 $
    Year 2019 : 42,935,000 $
    Year 2020 : 21,300,000 $

    Farm Players Salaries

    Rocco Grimaldi 971,250 $ (1)
    Salary Remaining : 725,934 $
    Kasperi Kapanen 925,000 $ (1)
    Salary Remaining : 691,366 $
    Andy Welinski 925,000 $ (2)
    Salary Remaining : 691,366 $
    William Nylander 925,000 $ (3)
    Salary Remaining : 691,366 $
    Kevin Roy 925,000 $ (2)
    Salary Remaining : 691,366 $
    Daniel Catenacci 892,500 $ (1)
    Salary Remaining : 667,075 $
    Joey LaLeggia 883,750 $ (1)
    Salary Remaining : 660,535 $
    Ryan Donato 850,000 $ (3)
    Salary Remaining : 635,309 $
    Markus Pettersson 850,000 $ (3)
    Salary Remaining : 635,309 $
    Marek Tvrdon 825,000 $ (2)
    Salary Remaining : 616,624 $
    Matthew Peca 796,250 $ (1)
    Salary Remaining : 595,135 $
    Jon Gillies 775,000 $ (1)
    Salary Remaining : 579,253 $
    Warren Foegele 775,000 $ (3)
    Salary Remaining : 579,253 $
    Freddie Hamilton 750,750 $ (2)
    Salary Remaining : 561,128 $
    Daultan Leveille 725,000 $ (1)
    Salary Remaining : 541,881 $
    David Kolomatis 725,000 $ (1)
    Salary Remaining : 541,881 $
    Mike Banwell 725,000 $ (1)
    Salary Remaining : 541,881 $
    Dane Fox 715,000 $ (1)
    Salary Remaining : 534,407 $
    Dustin Stevenson 708,750 $ (1)
    Salary Remaining : 529,736 $
    Kevin Henderson 650,000 $ (1)
    Salary Remaining : 485,825 $
    Jake Guentzel 650,000 $ (2)
    Salary Remaining : 485,825 $
    Francois Brassard 650,000 $ (1)
    Salary Remaining : 485,825 $
    Kaapo Kahkonen 650,000 $ (3)
    Salary Remaining : 485,825 $
    Garrett Meurs 621,667 $ (1)
    Salary Remaining : 464,648 $
    Stu Bickel 600,000 $ (3)
    Salary Remaining : 448,454 $
    Evan Cowley 575,000 $ (2)
    Salary Remaining : 429,768 $
    Alexis Pepin 575,000 $ (3)
    Salary Remaining : 429,768 $
    Adam Gilmour 575,000 $ (1)
    Salary Remaining : 429,768 $
    Esa Lindell 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players29
    Salary Commitment
    Year 2017 : 21,789,917 $
    Year 2018 : 9,950,750 $
    Year 2019 : 5,225,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 16,000,000 $
    Year 2018 : 7,250,000 $
    Year 2019 : 3,950,000 $
    Year 2020 : 0 $


    Toronto Maple Leafs


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAir Canada Center
    Level 1: 7250 - 102 $ - 6 936 - 95,67%
    Level 2: 6034 - 95 $ - 4 981 - 82,55%
    Level 3: 3300 - 65 $ - 3 102 - 93,98%
    Level 4: 4099 - 35 $ - 3 784 - 92,32%
    Luxury : 1317 - 225 $ - 1 317 - 100,00%
    Total Capacity :22000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 073 - 76,81%
    Farm Level 2: 2000 - 15 $ - 1 480 - 74,02%
    Farm Total Capacity :6000

    Income

    Home Games Left29
    Average Attendance - %20 120 - 91,45%
    Average Income per Game2,372,472 $
    Year to Date Revenue28,469,663 $
    Farm
    Home Games Left34
    Average Attendance - %4 553 - 75,88%
    Average Income per Game171,265 $
    Year to Date Revenue1,198,857 $

    Expense

    Pro Players Total Salaries59,750,750 $
    Farm Players Total Salaries21,904,750 $
    Coaches Total Salaries6,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses16,498,454 $
    Farm Year To Date Expenses6,549,021 $
    Pro Salary Cap To Date15,523,724 $
    Farm Salary Cap To Date5,740,766 $

    Estimate

    Pro Estimated Season Revenue68,801,686 $
    Farm Estimated Season Revenue5,823,020 $
    Pro Remaining Season Days137
    Pro Expenses Per Days341,133 $
    Pro Estimated Expenses46,735,221 $
    Farm Remaining Season Days145
    Farm Expenses Per Days129,406 $
    Farm Estimated Expenses18,763,870 $
    Estimated Season Expenses65,499,091 $
    Estimated Season Salary Cap59,533,741 $
    Estimate Under Maximum Salary Cap of 73,000,000 $13,466,259 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 5,533,741 $
    Current Bank Account47,310,471 $
    Projected Bank Account56,436,086 $

    Pro Players Salaries

    Ryan Getzlaf 14,300,000 $ (3)
    -Salary Remaining : 10,532,796 $
    Corey Crawford 9,750,000 $ (1)
    -Salary Remaining : 7,181,452 $
    Bryan Little 4,700,000 $ (2)
    -Salary Remaining : 3,461,828 $
    Tyler Ennis 4,600,000 $ (3)
    -Salary Remaining : 3,388,172 $
    Luca Sbisa 3,600,000 $ (2)
    -Salary Remaining : 2,651,613 $
    Tomas Tatar 2,750,000 $ (1)
    -Salary Remaining : 2,025,538 $
    Nino Niederreiter 2,667,000 $ (1)
    -Salary Remaining : 1,964,403 $
    Vladislav Namestnikov 1,937,500 $ (2)
    -Salary Remaining : 1,427,083 $
    Brayden McNabb 1,700,000 $ (2)
    -Salary Remaining : 1,252,151 $
    Eric Gryba 1,550,000 $ (1)
    -Salary Remaining : 1,141,667 $
    Peter Holland 1,300,000 $ (1)
    -Salary Remaining : 957,527 $
    Dylan McIlrath 1,000,000 $ (1)
    -Salary Remaining : 736,559 $
    Nathan Beaulieu 1,000,000 $ (1)
    -Salary Remaining : 736,559 $
    Anders Nilsson 1,000,000 $ (1)
    -Salary Remaining : 736,559 $
    Sam Reinhart 975,000 $ (2)
    -Salary Remaining : 718,145 $
    Nikolaj Ehlers 975,000 $ (2)
    -Salary Remaining : 718,145 $
    Jamieson Oleksiak 971,250 $ (1)
    -Salary Remaining : 715,383 $
    Morgan Rielly 925,000 $ (1)
    -Salary Remaining : 681,317 $
    Teuvo Teravainen 925,000 $ (1)
    -Salary Remaining : 681,317 $
    Darnell Nurse 925,000 $ (2)
    -Salary Remaining : 681,317 $
    William Carrier 850,000 $ (2)
    -Salary Remaining : 626,075 $
    Chandler Stephenson 775,000 $ (1)
    -Salary Remaining : 570,833 $
    Thomas Di Pauli 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players23
    Salary Commitment
    Year 2017 : 59,750,750 $
    Year 2018 : 34,562,500 $
    Year 2019 : 18,900,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 10,475,000 $
    Year 2018 : 4,625,000 $
    Year 2019 : 975,000 $
    Year 2020 : 0 $
    Salary Cap with 1 Way Contract
    Year 2017 : 59,750,750 $
    Year 2018 : 34,562,500 $
    Year 2019 : 18,900,000 $
    Year 2020 : 0 $

    Farm Players Salaries

    Jarred Tinordi 1,083,000 $ (1)
    Salary Remaining : 809,459 $
    Brenden Kichton 1,000,000 $ (1)
    Salary Remaining : 747,423 $
    Tyler Biggs 1,000,000 $ (1)
    Salary Remaining : 747,423 $
    Adam Clendening 1,000,000 $ (1)
    Salary Remaining : 747,423 $
    Landon Ferraro 1,000,000 $ (1)
    Salary Remaining : 747,423 $
    Joe Morrow 971,250 $ (1)
    Salary Remaining : 725,934 $
    Zach Fucale 971,250 $ (2)
    Salary Remaining : 725,934 $
    Samu Perhonen 971,250 $ (1)
    Salary Remaining : 725,934 $
    Zach Nastasiuk 925,000 $ (2)
    Salary Remaining : 691,366 $
    Eric Comrie 892,500 $ (2)
    Salary Remaining : 667,075 $
    Eric Cornel 850,000 $ (2)
    Salary Remaining : 635,309 $
    Brent Moran 850,000 $ (2)
    Salary Remaining : 635,309 $
    J.C. Lipon 775,000 $ (2)
    Salary Remaining : 579,253 $
    Cristoval Nieves 775,000 $ (1)
    Salary Remaining : 579,253 $
    Jonas Johansson 775,000 $ (3)
    Salary Remaining : 579,253 $
    Connor Chatham 775,000 $ (3)
    Salary Remaining : 579,253 $
    Michael Sgarbossa 665,500 $ (1)
    Salary Remaining : 497,410 $
    Daniel Moynihan 650,000 $ (3)
    Salary Remaining : 485,825 $
    Nick Moutrey 650,000 $ (2)
    Salary Remaining : 485,825 $
    Curtis Valk 650,000 $ (1)
    Salary Remaining : 485,825 $
    Ryan Fitzgerald 650,000 $ (2)
    Salary Remaining : 485,825 $
    Gustav Possler 575,000 $ (2)
    Salary Remaining : 429,768 $
    Mitch Slattery 575,000 $ (3)
    Salary Remaining : 429,768 $
    Kenton Helgesen 575,000 $ (1)
    Salary Remaining : 429,768 $
    Chris Calnan 575,000 $ (1)
    Salary Remaining : 429,768 $
    James Melindy 575,000 $ (1)
    Salary Remaining : 429,768 $
    Kurt Etchegary 575,000 $ (2)
    Salary Remaining : 429,768 $
    Trevor Carrick 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players28
    Salary Commitment
    Year 2017 : 21,904,750 $
    Year 2018 : 10,563,750 $
    Year 2019 : 2,775,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 15,675,000 $
    Year 2018 : 8,150,000 $
    Year 2019 : 2,300,000 $
    Year 2020 : 0 $


    Vancouver Canucks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRogers Arena
    Level 1: 6300 - 125 $ - 6 269 - 99,51%
    Level 2: 5350 - 80 $ - 5 043 - 94,26%
    Level 3: 3000 - 50 $ - 3 000 - 100,00%
    Level 4: 4150 - 40 $ - 3 830 - 92,29%
    Luxury : 1200 - 250 $ - 1 200 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 056 - 76,39%
    Farm Level 2: 2000 - 20 $ - 1 474 - 73,70%
    Farm Total Capacity :6000

    Income

    Home Games Left30
    Average Attendance - %19 342 - 96,71%
    Average Income per Game2,345,267 $
    Year to Date Revenue25,797,935 $
    Farm
    Home Games Left34
    Average Attendance - %4 530 - 75,50%
    Average Income per Game180,088 $
    Year to Date Revenue1,260,613 $

    Expense

    Pro Players Total Salaries68,351,558 $
    Farm Players Total Salaries16,833,398 $
    Coaches Total Salaries9,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses19,483,327 $
    Farm Year To Date Expenses5,127,777 $
    Pro Salary Cap To Date18,034,397 $
    Farm Salary Cap To Date4,243,768 $

    Estimate

    Pro Estimated Season Revenue70,358,005 $
    Farm Estimated Season Revenue6,122,977 $
    Pro Remaining Season Days137
    Pro Expenses Per Days397,051 $
    Pro Estimated Expenses54,395,987 $
    Farm Remaining Season Days145
    Farm Expenses Per Days104,811 $
    Farm Estimated Expenses15,197,595 $
    Estimated Season Expenses69,593,582 $
    Estimated Season Salary Cap68,379,294 $
    Estimate Under Maximum Salary Cap of 73,000,000 $4,620,706 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 14,379,294 $
    Current Bank Account13,559,555 $
    Projected Bank Account20,446,955 $

    Pro Players Salaries

    Jamie Benn 9,500,000 $ (5)
    -Salary Remaining : 6,997,312 $
    Mark Scheifele 6,125,000 $ (5)
    -Salary Remaining : 4,511,425 $
    Matt Duchene 6,000,000 $ (3)
    -Salary Remaining : 4,419,355 $
    Hampus Lindholm 5,713,415 $ (5)
    -Salary Remaining : 4,208,268 $
    Chris Kunitz 5,006,000 $ (2)
    -Salary Remaining : 3,687,215 $
    David Perron 4,500,000 $ (2)
    -Salary Remaining : 3,314,516 $
    Mats Zuccarello 4,500,000 $ (2)
    -Salary Remaining : 3,314,516 $
    John-Michael Liles 4,200,000 $ (1)
    -Salary Remaining : 3,093,548 $
    Mikhail Grabovski 4,200,000 $ (2)
    -Salary Remaining : 3,093,548 $
    Victor Hedman 4,000,000 $ (1)
    -Salary Remaining : 2,946,237 $
    Travis Hamonic 3,857,143 $ (2)
    -Salary Remaining : 2,841,014 $
    Riley Sheahan 2,075,000 $ (2)
    -Salary Remaining : 1,528,360 $
    Joel Edmundson 1,050,000 $ (2)
    -Salary Remaining : 773,387 $
    Jordan Nolan 950,000 $ (2)
    -Salary Remaining : 699,731 $
    Zach Hyman 925,000 $ (1)
    -Salary Remaining : 681,317 $
    Radek Faksa 925,000 $ (1)
    -Salary Remaining : 681,317 $
    Aaron Ekblad 925,000 $ (2)
    -Salary Remaining : 681,317 $
    Leon Draisaitl 925,000 $ (2)
    -Salary Remaining : 681,317 $
    Danny Taylor 850,000 $ (2)
    -Salary Remaining : 626,075 $
    Matt Murray 775,000 $ (1)
    -Salary Remaining : 570,833 $
    David Booth 700,000 $ (1)
    -Salary Remaining : 515,591 $
    Nikita Tryamkin 650,000 $ (2)
    -Salary Remaining : 478,763 $
    Total Pro Players22
    Salary Commitment
    Year 2017 : 68,351,558 $
    Year 2018 : 56,826,558 $
    Year 2019 : 27,338,415 $
    Year 2020 : 21,338,415 $
    Salary Average Commitment
    Year 2017 : 10,600,000 $
    Year 2018 : 7,500,000 $
    Year 2019 : 2,225,000 $
    Year 2020 : 1,725,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 68,351,558 $
    Year 2018 : 56,826,558 $
    Year 2019 : 27,338,415 $
    Year 2020 : 21,338,415 $

    Farm Players Salaries

    Edward Pasquale 983,981 $ (1)
    Salary Remaining : 735,450 $
    Roland McKeown 925,000 $ (3)
    Salary Remaining : 691,366 $
    Anthony DeAngelo 925,000 $ (3)
    Salary Remaining : 691,366 $
    Dillon Simpson 836,667 $ (1)
    Salary Remaining : 625,344 $
    Tim Schaller 787,500 $ (1)
    Salary Remaining : 588,595 $
    Keegan Lowe 775,250 $ (1)
    Salary Remaining : 579,439 $
    Adam Tambellini 775,000 $ (2)
    Salary Remaining : 579,253 $
    Stephen Silas 750,750 $ (2)
    Salary Remaining : 561,128 $
    Joseph Cramarossa 724,500 $ (1)
    Salary Remaining : 541,508 $
    Mason Geertsen 715,000 $ (2)
    Salary Remaining : 534,407 $
    Yannick Veilleux 708,750 $ (1)
    Salary Remaining : 529,736 $
    Alexandre Grenier 665,500 $ (1)
    Salary Remaining : 497,410 $
    Yan-Pavel Laplante 650,000 $ (2)
    Salary Remaining : 485,825 $
    Anton Slepyshev 650,000 $ (1)
    Salary Remaining : 485,825 $
    Patrick Koudys 635,250 $ (2)
    Salary Remaining : 474,800 $
    Philip Lane 635,250 $ (1)
    Salary Remaining : 474,800 $
    Andrey Makarov 605,000 $ (1)
    Salary Remaining : 452,191 $
    Anthony Camara 605,000 $ (1)
    Salary Remaining : 452,191 $
    Brennan Serville 605,000 $ (2)
    Salary Remaining : 452,191 $
    Nelson Nogier 575,000 $ (3)
    Salary Remaining : 429,768 $
    Tom Sestito 575,000 $ (1)
    Salary Remaining : 429,768 $
    Jeremy Gregoire 575,000 $ (2)
    Salary Remaining : 429,768 $
    Zack Phillips 575,000 $ (1)
    Salary Remaining : 429,768 $
    Daniel O'Regan 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players24
    Salary Commitment
    Year 2017 : 16,833,398 $
    Year 2018 : 7,206,000 $
    Year 2019 : 2,425,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 13,425,000 $
    Year 2018 : 5,600,000 $
    Year 2019 : 1,725,000 $
    Year 2020 : 0 $


    Vegas Golden Knights


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameT-Mobile Arena
    Level 1: 6000 - 112 $ - 6 000 - 100,00%
    Level 2: 5000 - 74 $ - 4 961 - 99,21%
    Level 3: 2000 - 47 $ - 2 000 - 100,00%
    Level 4: 4000 - 24 $ - 3 999 - 99,97%
    Luxury : 1000 - 176 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 999 - 20 $ - 756 - 75,64%
    Farm Level 2: 999 - 10 $ - 742 - 74,26%
    Farm Total Capacity :1998

    Income

    Home Games Left32
    Average Attendance - %17 959 - 99,77%
    Average Income per Game1,840,629 $
    Year to Date Revenue16,565,657 $
    Farm
    Home Games Left33
    Average Attendance - %1 498 - 74,95%
    Average Income per Game29,741 $
    Year to Date Revenue237,931 $

    Expense

    Pro Players Total Salaries69,790,238 $
    Farm Players Total Salaries17,412,250 $
    Coaches Total Salaries3,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses18,886,119 $
    Farm Year To Date Expenses4,769,855 $
    Pro Salary Cap To Date18,385,584 $
    Farm Salary Cap To Date4,289,960 $

    Estimate

    Pro Estimated Season Revenue58,900,114 $
    Farm Estimated Season Revenue981,465 $
    Pro Remaining Season Days137
    Pro Expenses Per Days385,431 $
    Pro Estimated Expenses52,804,047 $
    Farm Remaining Season Days145
    Farm Expenses Per Days99,548 $
    Farm Estimated Expenses14,434,460 $
    Estimated Season Expenses67,238,507 $
    Estimated Season Salary Cap69,790,176 $
    Estimate Under Maximum Salary Cap of 73,000,000 $3,209,824 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 15,790,176 $
    Current Bank Account2,703,169 $
    Projected Bank Account(4,653,759 $)

    Pro Players Salaries

    Anze Kopitar 8,840,000 $ (5)
    -Salary Remaining : 6,511,183 $
    Corey Perry 8,625,000 $ (1)
    -Salary Remaining : 6,352,823 $
    Marc-Andre Fleury 8,000,000 $ (2)
    -Salary Remaining : 5,892,473 $
    Erik Johnson 4,875,000 $ (4)
    -Salary Remaining : 3,590,726 $
    Sam Gagner 4,800,000 $ (1)
    -Salary Remaining : 3,535,484 $
    Chris Tanev 4,450,000 $ (4)
    -Salary Remaining : 3,277,688 $
    Roman Josi 4,000,000 $ (2)
    -Salary Remaining : 2,946,237 $
    Mikkel Boedker 4,000,000 $ (4)
    -Salary Remaining : 2,946,237 $
    Michael Grabner 3,900,000 $ (3)
    -Salary Remaining : 2,872,581 $
    Michael Del Zotto 3,875,000 $ (1)
    -Salary Remaining : 2,854,167 $
    Erik Gudbranson 3,500,000 $ (1)
    -Salary Remaining : 2,577,957 $
    Sven Baertschi 1,850,000 $ (2)
    -Salary Remaining : 1,362,634 $
    Nate Thompson 1,725,000 $ (1)
    -Salary Remaining : 1,270,565 $
    Jon Merrill 1,137,500 $ (1)
    -Salary Remaining : 837,836 $
    Alexander Petrovic 1,050,000 $ (1)
    -Salary Remaining : 773,387 $
    Richard Panik 1,000,000 $ (1)
    -Salary Remaining : 736,559 $
    Oscar Lindberg 892,500 $ (1)
    -Salary Remaining : 657,379 $
    Klas Dahlbeck 854,450 $ (1)
    -Salary Remaining : 629,353 $
    Matt Nieto 813,750 $ (1)
    -Salary Remaining : 599,375 $
    Philipp Grubauer 813,750 $ (1)
    -Salary Remaining : 599,375 $
    Tom Kuhnhackl 788,288 $ (2)
    -Salary Remaining : 580,621 $
    Total Pro Players21
    Salary Commitment
    Year 2017 : 69,790,238 $
    Year 2018 : 40,703,288 $
    Year 2019 : 26,065,000 $
    Year 2020 : 22,165,000 $
    Salary Average Commitment
    Year 2017 : 8,100,000 $
    Year 2018 : 3,275,000 $
    Year 2019 : 2,200,000 $
    Year 2020 : 1,625,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 69,790,238 $
    Year 2018 : 40,703,288 $
    Year 2019 : 26,065,000 $
    Year 2020 : 22,165,000 $

    Farm Players Salaries

    Brian Gibbons 1,170,000 $ (3)
    Salary Remaining : 874,485 $
    Louis Domingue 1,050,000 $ (2)
    Salary Remaining : 784,794 $
    Patrik Nemeth 900,000 $ (1)
    Salary Remaining : 672,680 $
    Tim Bozon 892,500 $ (1)
    Salary Remaining : 667,075 $
    Mackenzie Blackwood 850,000 $ (1)
    Salary Remaining : 635,309 $
    Xavier Ouellet 813,750 $ (1)
    Salary Remaining : 608,215 $
    Jeremy Smith 750,000 $ (2)
    Salary Remaining : 560,567 $
    Mikhail Stefanovich 750,000 $ (2)
    Salary Remaining : 560,567 $
    Joe Devin 700,000 $ (2)
    Salary Remaining : 523,196 $
    Rod Pelley 700,000 $ (1)
    Salary Remaining : 523,196 $
    David Ling 700,000 $ (2)
    Salary Remaining : 523,196 $
    Bobby Farnham 700,000 $ (2)
    Salary Remaining : 523,196 $
    Alden Hirschfeld 700,000 $ (2)
    Salary Remaining : 523,196 $
    Fredrik Claesson 700,000 $ (1)
    Salary Remaining : 523,196 $
    Garrett Mitchell 695,750 $ (1)
    Salary Remaining : 520,019 $
    Noah Rod 650,000 $ (3)
    Salary Remaining : 485,825 $
    Gabriel Dumont 635,250 $ (1)
    Salary Remaining : 474,800 $
    Martin Gernat 605,000 $ (1)
    Salary Remaining : 452,191 $
    Matej Stransky 575,000 $ (1)
    Salary Remaining : 429,768 $
    Andrei Mironov 575,000 $ (2)
    Salary Remaining : 429,768 $
    Barry Goers 575,000 $ (3)
    Salary Remaining : 429,768 $
    Jared Hauf 575,000 $ (2)
    Salary Remaining : 429,768 $
    Julien Pelletier 575,000 $ (3)
    Salary Remaining : 429,768 $
    Kyle Bushee 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players24
    Salary Commitment
    Year 2017 : 17,412,250 $
    Year 2018 : 9,620,000 $
    Year 2019 : 2,970,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 11,450,000 $
    Year 2018 : 6,500,000 $
    Year 2019 : 2,125,000 $
    Year 2020 : 0 $


    Washington Capitals


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameVerizon Center
    Level 1: 7250 - 154 $ - 4 994 - 68,89%
    Level 2: 6050 - 105 $ - 3 943 - 65,17%
    Level 3: 3600 - 66 $ - 3 140 - 87,23%
    Level 4: 4100 - 50 $ - 2 873 - 70,07%
    Luxury : 3000 - 325 $ - 1 680 - 56,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 2 968 - 74,19%
    Farm Level 2: 2000 - 10 $ - 1 493 - 74,65%
    Farm Total Capacity :6000

    Income

    Home Games Left31
    Average Attendance - %16 631 - 69,29%
    Average Income per Game2,724,870 $
    Year to Date Revenue27,248,701 $
    Farm
    Home Games Left33
    Average Attendance - %4 461 - 74,34%
    Average Income per Game137,221 $
    Year to Date Revenue1,097,764 $

    Expense

    Pro Players Total Salaries71,108,333 $
    Farm Players Total Salaries28,320,026 $
    Coaches Total Salaries8,475,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses19,914,480 $
    Farm Year To Date Expenses8,677,754 $
    Pro Salary Cap To Date17,917,441 $
    Farm Salary Cap To Date7,345,418 $

    Estimate

    Pro Estimated Season Revenue84,470,973 $
    Farm Estimated Season Revenue4,528,276 $
    Pro Remaining Season Days137
    Pro Expenses Per Days399,507 $
    Pro Estimated Expenses54,732,459 $
    Farm Remaining Season Days145
    Farm Expenses Per Days173,170 $
    Farm Estimated Expenses25,109,650 $
    Estimated Season Expenses79,842,109 $
    Estimated Season Salary Cap65,229,021 $
    Estimate Under Maximum Salary Cap of 73,000,000 $7,770,979 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 11,229,021 $
    Current Bank Account123,233,971 $
    Projected Bank Account132,391,111 $

    Pro Players Salaries

    Jonathan Toews 10,500,000 $ (3)
    -Salary Remaining : 7,733,871 $
    Brent Seabrook (Out of Payroll) 6,875,000 $ (2)
    -Salary Remaining : 5,063,844 $
    Henrik Zetterberg 6,083,333 $ (1)
    -Salary Remaining : 4,480,735 $
    Taylor Hall 6,000,000 $ (3)
    -Salary Remaining : 4,419,355 $
    Jonathan Quick 5,800,000 $ (1)
    -Salary Remaining : 4,272,043 $
    Brayden Schenn 5,125,000 $ (4)
    -Salary Remaining : 3,774,866 $
    James Neal 5,000,000 $ (2)
    -Salary Remaining : 3,682,796 $
    Kyle Palmieri 4,650,000 $ (5)
    -Salary Remaining : 3,425,000 $
    Alexander Killorn 4,450,000 $ (5)
    -Salary Remaining : 3,277,688 $
    Charlie Coyle 3,200,000 $ (2)
    -Salary Remaining : 2,356,989 $
    Evgeny Kuznetsov 3,000,000 $ (1)
    -Salary Remaining : 2,209,677 $
    Dominic Moore 1,800,000 $ (1)
    -Salary Remaining : 1,325,806 $
    Chad Johnson 1,200,000 $ (1)
    -Salary Remaining : 883,871 $
    Riley Nash 1,150,000 $ (2)
    -Salary Remaining : 847,043 $
    Mark Barberio 1,000,000 $ (2)
    -Salary Remaining : 736,559 $
    Matt Hunwick 920,000 $ (2)
    -Salary Remaining : 677,634 $
    Brady Skjei 850,000 $ (1)
    -Salary Remaining : 626,075 $
    Nick Jensen 812,500 $ (3)
    -Salary Remaining : 598,454 $
    Jaccob Slavin 742,500 $ (2)
    -Salary Remaining : 546,895 $
    Christian Folin 725,000 $ (1)
    -Salary Remaining : 534,005 $
    Brandon Montour 650,000 $ (1)
    -Salary Remaining : 478,763 $
    Dennis Rasmussen 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players22
    Salary Commitment
    Year 2017 : 71,108,333 $
    Year 2018 : 50,425,000 $
    Year 2019 : 31,537,500 $
    Year 2020 : 14,225,000 $
    Salary Average Commitment
    Year 2017 : 6,575,000 $
    Year 2018 : 3,575,000 $
    Year 2019 : 2,100,000 $
    Year 2020 : 1,000,000 $
    Salary Cap with 1 Way Contract
    Year 2017 : 71,108,333 $
    Year 2018 : 50,425,000 $
    Year 2019 : 31,537,500 $
    Year 2020 : 14,225,000 $

    Farm Players Salaries

    Andrew MacDonald 5,000,000 $ (2)
    Salary Remaining : 3,737,113 $
    Jakub Kindl 2,400,000 $ (1)
    Salary Remaining : 1,793,814 $
    Matej Machovsky 1,775,000 $ (1)
    Salary Remaining : 1,326,675 $
    Markus Hannikainen 1,750,000 $ (2)
    Salary Remaining : 1,307,990 $
    Evan Rodrigues 1,575,000 $ (2)
    Salary Remaining : 1,177,191 $
    Blake Pietila 1,425,000 $ (1)
    Salary Remaining : 1,065,077 $
    Tucker Poolman 1,225,000 $ (2)
    Salary Remaining : 915,593 $
    Tyler Gaudet 925,000 $ (1)
    Salary Remaining : 691,366 $
    Timo Meier 925,000 $ (3)
    Salary Remaining : 691,366 $
    Brendan Perlini 925,000 $ (1)
    Salary Remaining : 691,366 $
    Kevin Czuczman 918,750 $ (1)
    Salary Remaining : 686,695 $
    Josh Jacobs 850,000 $ (3)
    Salary Remaining : 635,309 $
    Frank Vatrano 850,000 $ (1)
    Salary Remaining : 635,309 $
    Gemel Smith 813,750 $ (1)
    Salary Remaining : 608,215 $
    Joonas Korpisalo 813,750 $ (1)
    Salary Remaining : 608,215 $
    Tristan Jarry 775,000 $ (1)
    Salary Remaining : 579,253 $
    Corey Tropp 698,775 $ (2)
    Salary Remaining : 522,280 $
    Jujhar Khaira 650,000 $ (1)
    Salary Remaining : 485,825 $
    Ken Appleby 575,000 $ (2)
    Salary Remaining : 429,768 $
    Patrick Russell 575,000 $ (2)
    Salary Remaining : 429,768 $
    Kevin Rooney 575,000 $ (1)
    Salary Remaining : 429,768 $
    Oscar Fantenberg 575,000 $ (1)
    Salary Remaining : 429,768 $
    Henrik Haapala 575,000 $ (2)
    Salary Remaining : 429,768 $
    Dominik Simon 575,000 $ (2)
    Salary Remaining : 429,768 $
    Philip Holm 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players25
    Salary Commitment
    Year 2017 : 28,320,025 $
    Year 2018 : 14,323,775 $
    Year 2019 : 1,775,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 12,800,000 $
    Year 2018 : 6,025,000 $
    Year 2019 : 1,500,000 $
    Year 2020 : 0 $


    Winnipeg Jets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMTS Centre
    Level 1: 7667 - 180 $ - 4 672 - 60,94%
    Level 2: 6389 - 120 $ - 3 838 - 60,07%
    Level 3: 4555 - 95 $ - 2 733 - 60,00%
    Level 4: 4111 - 70 $ - 2 467 - 60,01%
    Luxury : 1278 - 365 $ - 1 194 - 93,44%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 25 $ - 4 788 - 73,65%
    Farm Level 2: 3500 - 11 $ - 2 598 - 74,21%
    Farm Total Capacity :10000

    Income

    Home Games Left31
    Average Attendance - %14 904 - 62,10%
    Average Income per Game2,842,351 $
    Year to Date Revenue28,423,509 $
    Farm
    Home Games Left33
    Average Attendance - %7 385 - 73,85%
    Average Income per Game195,703 $
    Year to Date Revenue1,565,625 $

    Expense

    Pro Players Total Salaries67,955,143 $
    Farm Players Total Salaries24,399,100 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses19,100,288 $
    Farm Year To Date Expenses6,562,222 $
    Pro Salary Cap To Date17,888,467 $
    Farm Salary Cap To Date6,158,118 $

    Estimate

    Pro Estimated Season Revenue88,112,878 $
    Farm Estimated Season Revenue6,458,203 $
    Pro Remaining Season Days137
    Pro Expenses Per Days390,081 $
    Pro Estimated Expenses53,441,097 $
    Farm Remaining Season Days145
    Farm Expenses Per Days134,016 $
    Farm Estimated Expenses19,432,320 $
    Estimated Season Expenses72,873,417 $
    Estimated Season Salary Cap67,941,417 $
    Estimate Under Maximum Salary Cap of 73,000,000 $5,058,583 $
    Estimate Over Minimum Salary Cap of 54,000,000 $ 13,941,417 $
    Current Bank Account182,931,984 $
    Projected Bank Account204,629,648 $

    Pro Players Salaries

    Zdeno Chara 9,750,000 $ (1)
    -Salary Remaining : 7,181,452 $
    Evgeni Malkin 9,500,000 $ (1)
    -Salary Remaining : 6,997,312 $
    Shea Weber 7,857,143 $ (1)
    -Salary Remaining : 5,787,250 $
    Braden Holtby 6,100,000 $ (4)
    -Salary Remaining : 4,493,011 $
    Brandon Dubinsky 6,025,000 $ (1)
    -Salary Remaining : 4,437,769 $
    Tyler Seguin 5,750,000 $ (2)
    -Salary Remaining : 4,235,215 $
    Jeff Carter 5,273,000 $ (3)
    -Salary Remaining : 3,883,876 $
    Braydon Coburn 4,500,000 $ (1)
    -Salary Remaining : 3,314,516 $
    Roman Polak 2,750,000 $ (1)
    -Salary Remaining : 2,025,538 $
    Derek MacKenzie 1,500,000 $ (1)
    -Salary Remaining : 1,104,839 $
    Pierre-Alexandre Parenteau 1,150,000 $ (1)
    -Salary Remaining : 847,043 $
    Michal Rozsival 1,100,000 $ (1)
    -Salary Remaining : 810,215 $
    Tomas Hertl 925,000 $ (1)
    -Salary Remaining : 681,317 $
    Dylan Larkin 925,000 $ (2)
    -Salary Remaining : 681,317 $
    Nikita Zadorov 925,000 $ (2)
    -Salary Remaining : 681,317 $
    Valeri Nichushkin 925,000 $ (2)
    -Salary Remaining : 681,317 $
    Rasmus Ristolainen 925,000 $ (2)
    -Salary Remaining : 681,317 $
    Filip Forsberg 925,000 $ (1)
    -Salary Remaining : 681,317 $
    Tom Kostopoulos 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Mac Carruth 575,000 $ (1)
    -Salary Remaining : 423,522 $
    Total Pro Players20
    Salary Commitment
    Year 2017 : 67,955,143 $
    Year 2018 : 20,823,000 $
    Year 2019 : 11,373,000 $
    Year 2020 : 6,100,000 $
    Salary Average Commitment
    Year 2017 : 8,100,000 $
    Year 2018 : 2,000,000 $
    Year 2019 : 0 $
    Year 2020 : 0 $
    Salary Cap with 1 Way Contract
    Year 2017 : 67,955,143 $
    Year 2018 : 20,823,000 $
    Year 2019 : 11,373,000 $
    Year 2020 : 6,100,000 $

    Farm Players Salaries

    Jordan Caron 1,000,000 $ (1)
    Salary Remaining : 747,423 $
    Tommy Cross 1,000,000 $ (1)
    Salary Remaining : 747,423 $
    Tyler Pitlick 937,125 $ (1)
    Salary Remaining : 700,428 $
    Ilya Samsonov 925,000 $ (2)
    Salary Remaining : 691,366 $
    Michael Dal Colle 925,000 $ (3)
    Salary Remaining : 691,366 $
    Jake Oettinger 925,000 $ (3)
    Salary Remaining : 691,366 $
    Max Friberg 892,500 $ (1)
    Salary Remaining : 667,075 $
    Mark Alt 854,438 $ (1)
    Salary Remaining : 638,626 $
    Madison Bowey 850,000 $ (2)
    Salary Remaining : 635,309 $
    Josh Morrissey 850,000 $ (2)
    Salary Remaining : 635,309 $
    Libor Hajek 850,000 $ (2)
    Salary Remaining : 635,309 $
    Michael Sdao 825,000 $ (2)
    Salary Remaining : 616,624 $
    Lucas Lessio 813,750 $ (1)
    Salary Remaining : 608,215 $
    Cameron Gaunce 788,288 $ (1)
    Salary Remaining : 589,184 $
    Daniel Vladar 775,000 $ (1)
    Salary Remaining : 579,253 $
    Kellan Lain 693,000 $ (1)
    Salary Remaining : 517,964 $
    Kellen Jones 660,000 $ (2)
    Salary Remaining : 493,299 $
    Nic Dowd 610,000 $ (1)
    Salary Remaining : 455,928 $
    Zack Stortini 600,000 $ (2)
    Salary Remaining : 448,454 $
    Corey Elkins 575,000 $ (1)
    Salary Remaining : 429,768 $
    Ben Holmstrom 575,000 $ (2)
    Salary Remaining : 429,768 $
    Nick Tarnasky 575,000 $ (2)
    Salary Remaining : 429,768 $
    Peter Stoykewych 575,000 $ (1)
    Salary Remaining : 429,768 $
    Nick Seeler 575,000 $ (1)
    Salary Remaining : 429,768 $
    Jimmy Oligny 575,000 $ (1)
    Salary Remaining : 429,768 $
    Stephon Williams 575,000 $ (1)
    Salary Remaining : 429,768 $
    Travis St. Denis 575,000 $ (1)
    Salary Remaining : 429,768 $
    Sam Herr 575,000 $ (1)
    Salary Remaining : 429,768 $
    Cole Bardreau 575,000 $ (1)
    Salary Remaining : 429,768 $
    Brett Findlay 575,000 $ (1)
    Salary Remaining : 429,768 $
    Steve Michalek 575,000 $ (1)
    Salary Remaining : 429,768 $
    Ethan Prow 575,000 $ (1)
    Salary Remaining : 429,768 $
    David Broll 575,000 $ (1)
    Salary Remaining : 429,768 $
    Colin Blackwell 575,000 $ (1)
    Salary Remaining : 429,768 $
    Total Farm Players34
    Salary Commitment
    Year 2017 : 24,399,101 $
    Year 2018 : 8,610,000 $
    Year 2019 : 1,850,000 $
    Year 2020 : 0 $
    Salary Average Commitment
    Year 2017 : 18,225,000 $
    Year 2018 : 6,550,000 $
    Year 2019 : 1,150,000 $
    Year 2020 : 0 $

    Salary Cap Centrale

    Team

    Current Fund

    Estimated Season Salary Cap

    Under Maximum of
    73,000,000 $

    Over Minimum of
    54,000,000 $

    Pro Players

    Farm Players

    Total Players

    Anaheim Ducks 83,009,544 $ 70,633,659 $ 2,366,341 $ 16,633,659 $ 223254
    Arizona Coyotes 94,936,799 $ 71,641,300 $ 1,358,700 $ 17,641,300 $ 203252
    Boston Bruins 230,937,529 $ 67,863,044 $ 5,136,956 $ 13,863,044 $ 213152
    Buffalo Sabres 55,241,034 $ 69,350,218 $ 3,649,782 $ 15,350,218 $ 212748
    Calgary Flames 153,625,597 $ 60,522,647 $ 12,477,353 $ 6,522,647 $ 233154
    Carolina Hurricanes 70,122,116 $ 65,331,241 $ 7,668,759 $ 11,331,241 $ 242347
    Chicago Blackhawks 149,505,272 $ 72,885,168 $ 114,832 $ 18,885,168 $ 232851
    Colorado Avalanche 171,671,828 $ 65,191,194 $ 7,808,806 $ 11,191,194 $ 202646
    Columbus Blue Jackets 68,325,576 $ 67,174,538 $ 5,825,462 $ 13,174,538 $ 222446
    Dallas Stars 32,919,038 $ 71,420,571 $ 1,579,429 $ 17,420,571 $ 222345
    Detroit Red Wings 17,423,344 $ 73,788,370 $ -788,370 $ 19,788,370 $ 242347
    Edmonton Oilers 26,293,026 $ 72,806,852 $ 193,148 $ 18,806,852 $ 232447
    Florida Panthers 35,822,767 $ 65,896,722 $ 7,103,278 $ 11,896,722 $ 213051
    Los Angeles Kings 87,560,073 $ 70,268,402 $ 2,731,598 $ 16,268,402 $ 252146
    Minnesota Wild 30,574,390 $ 60,209,431 $ 12,790,569 $ 6,209,431 $ 212647
    Montreal Canadiens 224,438,290 $ 64,930,185 $ 8,069,815 $ 10,930,185 $ 212950
    Nashville Predators 37,561,093 $ 72,136,771 $ 863,229 $ 18,136,771 $ 212849
    New Jersey Devils 10,726,165 $ 67,926,285 $ 5,073,715 $ 13,926,285 $ 193453
    New York Islanders 12,574,434 $ 64,211,247 $ 8,788,753 $ 10,211,247 $ 243155
    New York Rangers 115,317,868 $ 71,466,780 $ 1,533,220 $ 17,466,780 $ 223052
    Ottawa Senators 176,760,498 $ 67,946,532 $ 5,053,468 $ 13,946,532 $ 243155
    Philadelphia Flyers 17,507,865 $ 67,470,033 $ 5,529,967 $ 13,470,033 $ 232245
    Pittsburgh Penguins 109,093,832 $ 64,286,562 $ 8,713,438 $ 10,286,562 $ 213152
    San Jose Sharks 37,768,626 $ 71,947,136 $ 1,052,864 $ 17,947,136 $ 203252
    St.Louis Blues 45,124,192 $ 67,541,551 $ 5,458,449 $ 13,541,551 $ 192645
    Tampa Bay Lightning 43,114,558 $ 69,929,111 $ 3,070,889 $ 15,929,111 $ 222951
    Toronto Maple Leafs 47,310,471 $ 59,533,741 $ 13,466,259 $ 5,533,741 $ 232851
    Vancouver Canucks 13,559,555 $ 68,379,294 $ 4,620,706 $ 14,379,294 $ 222446
    Vegas Golden Knights 2,703,169 $ 69,790,176 $ 3,209,824 $ 15,790,176 $ 212445
    Washington Capitals 123,233,971 $ 65,229,021 $ 7,770,979 $ 11,229,021 $ 222547
    Winnipeg Jets 182,931,984 $ 67,941,417 $ 5,058,583 $ 13,941,417 $ 203454