AHSQ - Ligue de hockey simulé

Finances

  • Division Atlantique
    Division Métropolitaine
    Division Pacifique
    Division Centrale


    Anaheim Ducks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameHonda Center
    Level 1: 6000 - 121 $ - 6 000 - 100,00%
    Level 2: 5000 - 80 $ - 4 895 - 97,90%
    Level 3: 2700 - 60 $ - 2 700 - 100,00%
    Level 4: 3300 - 35 $ - 3 300 - 100,00%
    Luxury : 1000 - 325 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 24 $ - 3 306 - 82,64%
    Farm Level 2: 2000 - 23 $ - 1 348 - 67,39%
    Farm Total Capacity :6000

    Income

    Home Games Left18
    Average Attendance - %17 895 - 99,42%
    Average Income per Game1,978,115 $
    Year to Date Revenue45,496,645 $
    Farm
    Home Games Left20
    Average Attendance - %4 654 - 77,56%
    Average Income per Game156,680 $
    Year to Date Revenue3,290,273 $

    Expense

    Pro Players Total Salaries79,318,833 $
    Farm Players Total Salaries18,455,848 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses49,021,498 $
    Farm Year To Date Expenses11,795,664 $
    Pro Salary Cap To Date44,910,233 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue35,606,070 $
    Farm Estimated Season Revenue3,133,593 $
    Pro Remaining Season Days75
    Pro Expenses Per Days450,639 $
    Pro Estimated Expenses33,797,925 $
    Farm Remaining Season Days75
    Farm Expenses Per Days106,752 $
    Farm Estimated Expenses8,006,400 $
    Estimated Season Expenses41,804,325 $
    Estimated Season Salary Cap71,409,758 $
    Estimate Under Maximum Salary Cap of 79,500,000 $8,090,242 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 12,609,758 $
    Current Bank Account64,868,463 $
    Projected Bank Account61,803,801 $

    Pro Players Salaries

    Ben Bishop 9,000,000 $ (1)
    -Salary Remaining : 3,629,032 $
    P.K. Subban (Out of Payroll) 9,000,000 $ (1)
    -Salary Remaining : 3,629,032 $
    Sidney Crosby 8,700,000 $ (1)
    -Salary Remaining : 3,508,065 $
    Jonathan Drouin 5,500,000 $ (4)
    -Salary Remaining : 2,217,742 $
    Michael Matheson 4,875,000 $ (5)
    -Salary Remaining : 1,965,726 $
    Tyler Toffoli (Out of Payroll) 4,600,000 $ (2)
    -Salary Remaining : 1,854,839 $
    Andrew Cogliano 4,500,000 $ (1)
    -Salary Remaining : 1,814,516 $
    Darren Helm 4,000,000 $ (3)
    -Salary Remaining : 1,612,903 $
    Dan Hamhuis 4,000,000 $ (3)
    -Salary Remaining : 1,612,903 $
    Jordie Benn 3,800,000 $ (2)
    -Salary Remaining : 1,532,258 $
    Phillip Danault 3,083,333 $ (3)
    -Salary Remaining : 1,243,279 $
    Aaron Dell 3,000,000 $ (4)
    -Salary Remaining : 1,209,677 $
    Adam McQuaid 2,750,000 $ (3)
    -Salary Remaining : 1,108,871 $
    Jordan Martinook 1,800,000 $ (1)
    -Salary Remaining : 725,806 $
    Jordan Weal 1,750,000 $ (1)
    -Salary Remaining : 705,645 $
    Brett Connolly 1,500,000 $ (1)
    -Salary Remaining : 604,839 $
    Cory Conacher 1,300,000 $ (4)
    -Salary Remaining : 524,194 $
    Martin Marincin 1,250,000 $ (1)
    -Salary Remaining : 504,032 $
    Adam Erne 971,250 $ (1)
    -Salary Remaining : 391,633 $
    Frederik Gauthier 971,250 $ (1)
    -Salary Remaining : 391,633 $
    Laurent Dauphin 892,500 $ (2)
    -Salary Remaining : 359,879 $
    Jordan Murray 750,500 $ (3)
    -Salary Remaining : 302,621 $
    Josh Archibald 675,000 $ (1)
    -Salary Remaining : 272,177 $
    Philippe Myers 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Total Pro Players24
    Salary Commitment
    Year 2019 : 79,318,833 $
    Year 2020 : 38,551,333 $
    Year 2021 : 29,258,833 $
    Year 2022 : 14,675,000 $
    Salary Average Commitment
    Year 2019 : 14,650,000 $
    Year 2020 : 8,000,000 $
    Year 2021 : 6,125,000 $
    Year 2022 : 2,875,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 79,318,833 $
    Year 2020 : 38,551,333 $
    Year 2021 : 29,258,833 $
    Year 2022 : 14,675,000 $

    Farm Players Salaries

    Connor Carrick 1,300,000 $ (1)
    Salary Remaining : 524,194 $
    Nicolas Kerdiles 937,125 $ (1)
    Salary Remaining : 377,873 $
    Mason McDonald 925,000 $ (1)
    Salary Remaining : 372,984 $
    Callum Booth 925,000 $ (2)
    Salary Remaining : 372,984 $
    Ryan Culkin 854,438 $ (1)
    Salary Remaining : 344,531 $
    Marc-Olivier Roy 813,750 $ (1)
    Salary Remaining : 328,125 $
    Nick Sorensen 813,750 $ (1)
    Salary Remaining : 328,125 $
    Jordan Szwarz 781,035 $ (1)
    Salary Remaining : 314,933 $
    Connor Ingram 775,000 $ (2)
    Salary Remaining : 312,500 $
    Nicholas Caamano 775,000 $ (3)
    Salary Remaining : 312,500 $
    Felix Girard 750,750 $ (1)
    Salary Remaining : 302,722 $
    Josiah Didier 750,000 $ (2)
    Salary Remaining : 302,419 $
    Doyle Somerby 725,000 $ (1)
    Salary Remaining : 292,339 $
    Daniel Walcott 715,000 $ (1)
    Salary Remaining : 288,306 $
    Hampus Melen 715,000 $ (2)
    Salary Remaining : 288,306 $
    Graham McPhee 700,000 $ (3)
    Salary Remaining : 282,258 $
    Matthew Boucher 650,000 $ (3)
    Salary Remaining : 262,097 $
    Alexander Peters 650,000 $ (1)
    Salary Remaining : 262,097 $
    Adam Ollas Mattsson 650,000 $ (1)
    Salary Remaining : 262,097 $
    Cody Donaghey 650,000 $ (1)
    Salary Remaining : 262,097 $
    Keegan Iverson 650,000 $ (1)
    Salary Remaining : 262,097 $
    Jeremiah Addison 650,000 $ (2)
    Salary Remaining : 262,097 $
    Dmytro Timashov 650,000 $ (2)
    Salary Remaining : 262,097 $
    Auguste Impose 650,000 $ (2)
    Salary Remaining : 262,097 $
    Total Farm Players24
    Salary Commitment
    Year 2019 : 18,455,848 $
    Year 2020 : 7,240,000 $
    Year 2021 : 2,125,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 14,850,000 $
    Year 2020 : 6,500,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    Arizona Coyotes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameGila River Arena
    Level 1: 6000 - 140 $ - 5 999 - 99,99%
    Level 2: 5000 - 90 $ - 4 902 - 98,03%
    Level 3: 2700 - 70 $ - 2 700 - 100,00%
    Level 4: 3300 - 50 $ - 2 984 - 90,44%
    Luxury : 1000 - 290 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 39 $ - 2 973 - 74,33%
    Farm Level 2: 2000 - 9 $ - 1 602 - 80,09%
    Farm Total Capacity :6000

    Income

    Home Games Left17
    Average Attendance - %17 585 - 97,70%
    Average Income per Game2,195,630 $
    Year to Date Revenue52,695,108 $
    Farm
    Home Games Left22
    Average Attendance - %4 575 - 76,25%
    Average Income per Game185,127 $
    Year to Date Revenue3,517,419 $

    Expense

    Pro Players Total Salaries64,234,252 $
    Farm Players Total Salaries17,863,876 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses43,314,763 $
    Farm Year To Date Expenses13,853,859 $
    Pro Salary Cap To Date40,774,054 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue37,325,702 $
    Farm Estimated Season Revenue4,072,801 $
    Pro Remaining Season Days75
    Pro Expenses Per Days366,851 $
    Pro Estimated Expenses27,513,825 $
    Farm Remaining Season Days75
    Farm Expenses Per Days106,257 $
    Farm Estimated Expenses7,969,275 $
    Estimated Season Expenses35,483,100 $
    Estimated Season Salary Cap66,301,954 $
    Estimate Under Maximum Salary Cap of 79,500,000 $13,198,046 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 7,501,954 $
    Current Bank Account131,324,969 $
    Projected Bank Account137,240,372 $

    Pro Players Salaries

    Claude Giroux 8,275,000 $ (1)
    -Salary Remaining : 3,336,694 $
    Mike Green 6,550,000 $ (1)
    -Salary Remaining : 2,641,129 $
    Alex Pietrangelo 6,500,000 $ (2)
    -Salary Remaining : 2,620,968 $
    Jordan Staal 6,000,000 $ (2)
    -Salary Remaining : 2,419,355 $
    T.J. Oshie 5,750,000 $ (1)
    -Salary Remaining : 2,318,548 $
    Mike Smith 5,700,000 $ (1)
    -Salary Remaining : 2,298,387 $
    Jacob Trouba 5,500,000 $ (1)
    -Salary Remaining : 2,217,742 $
    Kris Russell (Out of Payroll) 5,200,000 $ (2)
    -Salary Remaining : 2,096,774 $
    Marcus Johansson 4,583,333 $ (1)
    -Salary Remaining : 1,848,118 $
    Andre Burakovsky 3,000,000 $ (1)
    -Salary Remaining : 1,209,677 $
    Mike Condon 2,400,000 $ (2)
    -Salary Remaining : 967,742 $
    Chris Terry 1,150,000 $ (1)
    -Salary Remaining : 463,710 $
    Tyler Pitlick 1,000,000 $ (2)
    -Salary Remaining : 403,226 $
    Kerby Rychel 971,250 $ (1)
    -Salary Remaining : 391,633 $
    Griffin Reinhart 971,250 $ (1)
    -Salary Remaining : 391,633 $
    Kevin Fiala (Out of Payroll) 925,000 $ (1)
    -Salary Remaining : 372,984 $
    Jake Virtanen 925,000 $ (1)
    -Salary Remaining : 372,984 $
    Joel Eriksson Ek 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Travis Sanheim 850,000 $ (1)
    -Salary Remaining : 342,742 $
    Marko Dano 813,750 $ (1)
    -Salary Remaining : 328,125 $
    Kevin Gravel 735,919 $ (1)
    -Salary Remaining : 296,742 $
    Oskar Sundqvist 708,750 $ (1)
    -Salary Remaining : 285,786 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 69,434,252 $
    Year 2020 : 22,025,000 $
    Year 2021 : 0 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 12,275,000 $
    Year 2020 : 2,925,000 $
    Year 2021 : 0 $
    Year 2022 : 0 $
    Salary Cap with 1 Way Contract
    Year 2019 : 69,434,252 $
    Year 2020 : 22,025,000 $
    Year 2021 : 0 $
    Year 2022 : 0 $

    Farm Players Salaries

    Brian Lashoff 992,000 $ (1)
    Salary Remaining : 400,000 $
    Hunter Shinkaruk (Out of Payroll) 971,250 $ (1)
    Salary Remaining : 391,633 $
    Jake Bean 925,000 $ (3)
    Salary Remaining : 372,984 $
    Brent Moran 892,500 $ (2)
    Salary Remaining : 359,879 $
    Hudson Fasching 874,125 $ (1)
    Salary Remaining : 352,470 $
    Robin Kovacs 850,000 $ (2)
    Salary Remaining : 342,742 $
    Turner Elson 825,000 $ (2)
    Salary Remaining : 332,661 $
    Ethan Prow 792,750 $ (1)
    Salary Remaining : 319,657 $
    Scott Wedgewood 787,500 $ (1)
    Salary Remaining : 317,540 $
    Ryan Scarfo 787,500 $ (2)
    Salary Remaining : 317,540 $
    Gerry Fitzgerald 787,500 $ (2)
    Salary Remaining : 317,540 $
    Nikita Jevpalovs 775,000 $ (1)
    Salary Remaining : 312,500 $
    Erik Foley 775,000 $ (2)
    Salary Remaining : 312,500 $
    Jack Kopacka 775,000 $ (3)
    Salary Remaining : 312,500 $
    Tim Gettinger 775,000 $ (3)
    Salary Remaining : 312,500 $
    Erik Burgdoerfer 750,000 $ (1)
    Salary Remaining : 302,419 $
    Jake Paterson 750,000 $ (1)
    Salary Remaining : 302,419 $
    Michael Paliotta 700,000 $ (1)
    Salary Remaining : 282,258 $
    Matthew Ford 700,000 $ (1)
    Salary Remaining : 282,258 $
    Kevin Czuczman 700,000 $ (1)
    Salary Remaining : 282,258 $
    Kevin Lynch 700,000 $ (1)
    Salary Remaining : 282,258 $
    Jack Sadek 650,000 $ (2)
    Salary Remaining : 262,097 $
    Jordan Henry 650,000 $ (1)
    Salary Remaining : 262,097 $
    Ben Street 650,000 $ (1)
    Salary Remaining : 262,097 $
    Total Farm Players24
    Salary Commitment
    Year 2019 : 18,835,125 $
    Year 2020 : 8,042,500 $
    Year 2021 : 2,475,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 15,600,000 $
    Year 2020 : 6,500,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    Boston Bruins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameTD Garden
    Level 1: 7667 - 130 $ - 6 590 - 85,96%
    Level 2: 6389 - 100 $ - 4 792 - 75,00%
    Level 3: 3450 - 70 $ - 3 090 - 89,55%
    Level 4: 4216 - 40 $ - 3 662 - 86,86%
    Luxury : 1278 - 350 $ - 1 253 - 98,01%
    Total Capacity :23000
    Farm
    Farm Level 1: 7000 - 45 $ - 4 836 - 69,09%
    Farm Level 2: 1000 - 12 $ - 817 - 81,68%
    Farm Total Capacity :8000

    Income

    Home Games Left14
    Average Attendance - %19 386 - 84,29%
    Average Income per Game2,457,646 $
    Year to Date Revenue66,356,451 $
    Farm
    Home Games Left19
    Average Attendance - %5 653 - 70,66%
    Average Income per Game322,944 $
    Year to Date Revenue7,104,767 $

    Expense

    Pro Players Total Salaries77,708,013 $
    Farm Players Total Salaries27,437,000 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses48,714,874 $
    Farm Year To Date Expenses17,207,132 $
    Pro Salary Cap To Date44,978,852 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue34,407,049 $
    Farm Estimated Season Revenue6,135,935 $
    Pro Remaining Season Days75
    Pro Expenses Per Days438,753 $
    Pro Estimated Expenses32,906,475 $
    Farm Remaining Season Days75
    Farm Expenses Per Days158,263 $
    Farm Estimated Expenses11,869,725 $
    Estimated Season Expenses44,776,200 $
    Estimated Season Salary Cap76,312,727 $
    Estimate Under Maximum Salary Cap of 79,500,000 $3,187,273 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 17,512,727 $
    Current Bank Account299,852,607 $
    Projected Bank Account295,619,391 $

    Pro Players Salaries

    Mark Stone 9,500,000 $ (5)
    -Salary Remaining : 3,830,645 $
    Ryan Johansen 8,000,000 $ (1)
    -Salary Remaining : 3,225,806 $
    Patrice Bergeron 6,875,000 $ (1)
    -Salary Remaining : 2,772,177 $
    Torey Krug 5,250,000 $ (2)
    -Salary Remaining : 2,116,935 $
    Jared Spurgeon 5,187,500 $ (2)
    -Salary Remaining : 2,091,734 $
    Yanni Gourde 5,166,666 $ (5)
    -Salary Remaining : 2,083,333 $
    Frederik Andersen 5,000,000 $ (3)
    -Salary Remaining : 2,016,129 $
    Ryan McDonagh 4,700,000 $ (1)
    -Salary Remaining : 1,895,161 $
    Michael Frolik 4,300,000 $ (1)
    -Salary Remaining : 1,733,871 $
    John Klingberg 4,250,000 $ (3)
    -Salary Remaining : 1,713,710 $
    Rickard Rakell 3,853,672 $ (3)
    -Salary Remaining : 1,553,900 $
    Anders Lee 3,750,000 $ (1)
    -Salary Remaining : 1,512,097 $
    Erik Haula 2,750,000 $ (2)
    -Salary Remaining : 1,108,871 $
    Mattias Janmark 2,300,000 $ (1)
    -Salary Remaining : 927,419 $
    Ryan Pulock 2,000,000 $ (2)
    -Salary Remaining : 806,452 $
    Nick Ritchie 1,498,925 $ (3)
    -Salary Remaining : 604,405 $
    Tomas Nosek 962,500 $ (1)
    -Salary Remaining : 388,105 $
    Dylan DeMelo 900,000 $ (1)
    -Salary Remaining : 362,903 $
    Nick Paul 813,750 $ (1)
    -Salary Remaining : 328,125 $
    Ilya Sorokin 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 77,708,013 $
    Year 2020 : 44,456,763 $
    Year 2021 : 29,269,263 $
    Year 2022 : 14,666,666 $
    Salary Average Commitment
    Year 2019 : 11,725,000 $
    Year 2020 : 6,250,000 $
    Year 2021 : 3,950,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 77,708,013 $
    Year 2020 : 44,456,763 $
    Year 2021 : 29,269,263 $
    Year 2022 : 14,666,666 $

    Farm Players Salaries

    Jan Rutta 2,300,000 $ (1)
    Salary Remaining : 927,419 $
    David Rittich 1,050,000 $ (1)
    Salary Remaining : 423,387 $
    Rob O'Gara 971,250 $ (1)
    Salary Remaining : 391,633 $
    Nick Merkley 925,000 $ (2)
    Salary Remaining : 372,984 $
    Kenny Agostino 918,750 $ (1)
    Salary Remaining : 370,464 $
    Casey Nelson 892,500 $ (2)
    Salary Remaining : 359,879 $
    John Quenneville 850,000 $ (1)
    Salary Remaining : 342,742 $
    Dennis Cholowski 850,000 $ (3)
    Salary Remaining : 342,742 $
    Adam Fox 850,000 $ (3)
    Salary Remaining : 342,742 $
    Alex Nedeljkovic 850,000 $ (1)
    Salary Remaining : 342,742 $
    Jayce Hawryluk 850,000 $ (2)
    Salary Remaining : 342,742 $
    Jack Dougherty 850,000 $ (1)
    Salary Remaining : 342,742 $
    Kalle Kossila 775,000 $ (1)
    Salary Remaining : 312,500 $
    Jean-Christophe Beaudin 765,000 $ (2)
    Salary Remaining : 308,468 $
    Anthony Stolarz 761,250 $ (1)
    Salary Remaining : 306,956 $
    Reid Boucher 750,750 $ (1)
    Salary Remaining : 302,722 $
    Linus Ullmark 750,000 $ (1)
    Salary Remaining : 302,419 $
    Peter Cehlarik 742,500 $ (1)
    Salary Remaining : 299,395 $
    Zac Leslie 715,000 $ (1)
    Salary Remaining : 288,306 $
    Tyler Graovac 715,000 $ (1)
    Salary Remaining : 288,306 $
    Alex Lyon 700,000 $ (1)
    Salary Remaining : 282,258 $
    Vince Hinostroza 700,000 $ (1)
    Salary Remaining : 282,258 $
    Chad Krys 700,000 $ (3)
    Salary Remaining : 282,258 $
    Joseph Blandisi 680,000 $ (1)
    Salary Remaining : 274,194 $
    Antoine Bibeau 675,000 $ (2)
    Salary Remaining : 272,177 $
    Sami Niku 650,000 $ (2)
    Salary Remaining : 262,097 $
    Dryden Hunt 650,000 $ (2)
    Salary Remaining : 262,097 $
    Kirill Kaprizov 650,000 $ (2)
    Salary Remaining : 262,097 $
    Vitek Vanecek 650,000 $ (1)
    Salary Remaining : 262,097 $
    A.J. Greer 650,000 $ (2)
    Salary Remaining : 262,097 $
    Brendan Guhle 650,000 $ (3)
    Salary Remaining : 262,097 $
    Roope Hintz 650,000 $ (2)
    Salary Remaining : 262,097 $
    Nolan Stevens 650,000 $ (2)
    Salary Remaining : 262,097 $
    Connor Hobbs 650,000 $ (2)
    Salary Remaining : 262,097 $
    Total Farm Players34
    Salary Commitment
    Year 2019 : 27,437,000 $
    Year 2020 : 11,707,500 $
    Year 2021 : 3,050,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 21,125,000 $
    Year 2020 : 10,050,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    Buffalo Sabres


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameFirst Niagara Center
    Level 1: 7500 - 125 $ - 6 825 - 91,00%
    Level 2: 4280 - 75 $ - 4 280 - 100,00%
    Level 3: 3150 - 55 $ - 3 140 - 99,68%
    Level 4: 3570 - 40 $ - 3 564 - 99,83%
    Luxury : 2500 - 210 $ - 2 098 - 83,90%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 085 - 77,13%
    Farm Level 2: 2000 - 9 $ - 1 520 - 76,00%
    Farm Total Capacity :6000

    Income

    Home Games Left18
    Average Attendance - %19 906 - 94,79%
    Average Income per Game2,219,293 $
    Year to Date Revenue51,043,748 $
    Farm
    Home Games Left20
    Average Attendance - %4 605 - 76,75%
    Average Income per Game137,711 $
    Year to Date Revenue2,891,921 $

    Expense

    Pro Players Total Salaries76,813,393 $
    Farm Players Total Salaries22,435,000 $
    Coaches Total Salaries4,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses44,697,339 $
    Farm Year To Date Expenses14,906,013 $
    Pro Salary Cap To Date41,712,439 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue39,947,281 $
    Farm Estimated Season Revenue2,754,210 $
    Pro Remaining Season Days75
    Pro Expenses Per Days428,567 $
    Pro Estimated Expenses32,142,525 $
    Farm Remaining Season Days75
    Farm Expenses Per Days129,220 $
    Farm Estimated Expenses9,691,500 $
    Estimated Season Expenses41,834,025 $
    Estimated Season Salary Cap69,517,414 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,982,586 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 10,717,414 $
    Current Bank Account69,502,519 $
    Projected Bank Account70,369,985 $

    Pro Players Salaries

    Jonathan Toews 10,500,000 $ (1)
    -Salary Remaining : 4,233,871 $
    Jeff Skinner 9,000,000 $ (5)
    -Salary Remaining : 3,629,032 $
    Pekka Rinne 9,000,000 $ (1)
    -Salary Remaining : 3,629,032 $
    Eric Staal 8,000,000 $ (2)
    -Salary Remaining : 3,225,806 $
    Shea Weber (Out of Payroll) 7,857,143 $ (1)
    -Salary Remaining : 3,168,203 $
    Frans Nielsen 6,500,000 $ (3)
    -Salary Remaining : 2,620,968 $
    Connor Murphy 3,850,000 $ (3)
    -Salary Remaining : 1,552,419 $
    Marcus Foligno 2,875,000 $ (3)
    -Salary Remaining : 1,159,274 $
    Mark Pysyk 2,733,000 $ (2)
    -Salary Remaining : 1,102,016 $
    Carl Gunnarsson 2,500,000 $ (2)
    -Salary Remaining : 1,008,065 $
    Trevor van Riemsdyk 2,300,000 $ (2)
    -Salary Remaining : 927,419 $
    Evan Rodrigues 1,575,000 $ (1)
    -Salary Remaining : 635,081 $
    Michael Hutchinson 1,500,000 $ (3)
    -Salary Remaining : 604,839 $
    Ben Chiarot 1,400,000 $ (1)
    -Salary Remaining : 564,516 $
    Mackenzie Weegar 971,250 $ (1)
    -Salary Remaining : 391,633 $
    Brendan Perlini 971,250 $ (1)
    -Salary Remaining : 391,633 $
    Josh Leivo 925,000 $ (1)
    -Salary Remaining : 372,984 $
    Michael Bunting 775,000 $ (1)
    -Salary Remaining : 312,500 $
    Teddy Blueger 750,750 $ (1)
    -Salary Remaining : 302,722 $
    Matt Martin 750,000 $ (2)
    -Salary Remaining : 302,419 $
    Alan Quine 715,000 $ (1)
    -Salary Remaining : 288,306 $
    Jujhar Khaira 715,000 $ (1)
    -Salary Remaining : 288,306 $
    Michael Lindqvist 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 76,813,393 $
    Year 2020 : 40,008,000 $
    Year 2021 : 23,725,000 $
    Year 2022 : 9,000,000 $
    Salary Average Commitment
    Year 2019 : 12,575,000 $
    Year 2020 : 5,750,000 $
    Year 2021 : 2,875,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 76,813,393 $
    Year 2020 : 40,008,000 $
    Year 2021 : 23,725,000 $
    Year 2022 : 9,000,000 $

    Farm Players Salaries

    Jacob Nilsson 1,425,000 $ (2)
    Salary Remaining : 574,597 $
    Hunter Smith 850,000 $ (1)
    Salary Remaining : 342,742 $
    Michael Downing 820,000 $ (1)
    Salary Remaining : 330,645 $
    Jake Walman 775,000 $ (1)
    Salary Remaining : 312,500 $
    Dylan Sadowy 775,000 $ (1)
    Salary Remaining : 312,500 $
    Johnathan MacLeod 775,000 $ (1)
    Salary Remaining : 312,500 $
    Jack Rodewald 715,000 $ (1)
    Salary Remaining : 288,306 $
    Yegor Korshkov 700,000 $ (2)
    Salary Remaining : 282,258 $
    Jake Massie 650,000 $ (2)
    Salary Remaining : 262,097 $
    Tyler Soy 650,000 $ (2)
    Salary Remaining : 262,097 $
    Pavel Jenys 650,000 $ (1)
    Salary Remaining : 262,097 $
    Grant Gabriele 650,000 $ (2)
    Salary Remaining : 262,097 $
    Samuel Dove-McFalls 650,000 $ (2)
    Salary Remaining : 262,097 $
    Matthew Berkovitz 650,000 $ (1)
    Salary Remaining : 262,097 $
    Luke Philp 650,000 $ (1)
    Salary Remaining : 262,097 $
    Julien Nantel 650,000 $ (1)
    Salary Remaining : 262,097 $
    Spenser Jensen 650,000 $ (1)
    Salary Remaining : 262,097 $
    Gabriel Fontaine 650,000 $ (2)
    Salary Remaining : 262,097 $
    Mikhail Maltsev 650,000 $ (3)
    Salary Remaining : 262,097 $
    Brett Murray 650,000 $ (3)
    Salary Remaining : 262,097 $
    Cameron Clarke 650,000 $ (2)
    Salary Remaining : 262,097 $
    Jakob Stukel 650,000 $ (2)
    Salary Remaining : 262,097 $
    Antoine Samuel 650,000 $ (3)
    Salary Remaining : 262,097 $
    Matej Tomek 650,000 $ (2)
    Salary Remaining : 262,097 $
    Brandon Halverson 650,000 $ (1)
    Salary Remaining : 262,097 $
    Jeffrey De Wit 650,000 $ (1)
    Salary Remaining : 262,097 $
    Jordan Stallard 650,000 $ (1)
    Salary Remaining : 262,097 $
    Daniel Marmenlind 650,000 $ (3)
    Salary Remaining : 262,097 $
    Alfons Malmstrom 650,000 $ (3)
    Salary Remaining : 262,097 $
    Vojtech Budik 650,000 $ (3)
    Salary Remaining : 262,097 $
    Macoy Erkamps 650,000 $ (1)
    Salary Remaining : 262,097 $
    Philip Nyberg 650,000 $ (2)
    Salary Remaining : 262,097 $
    Total Farm Players32
    Salary Commitment
    Year 2019 : 22,435,000 $
    Year 2020 : 11,875,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 20,075,000 $
    Year 2020 : 11,050,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $


    Calgary Flames


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScotiabank Saddledome
    Level 1: 6000 - 160 $ - 5 129 - 85,48%
    Level 2: 5000 - 100 $ - 4 882 - 97,64%
    Level 3: 2700 - 80 $ - 2 401 - 88,91%
    Level 4: 3300 - 32 $ - 3 300 - 100,00%
    Luxury : 1000 - 360 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 38 $ - 2 879 - 71,97%
    Farm Level 2: 2000 - 16 $ - 1 473 - 73,67%
    Farm Total Capacity :6000

    Income

    Home Games Left18
    Average Attendance - %16 711 - 92,84%
    Average Income per Game2,261,391 $
    Year to Date Revenue52,011,993 $
    Farm
    Home Games Left20
    Average Attendance - %4 352 - 72,54%
    Average Income per Game188,815 $
    Year to Date Revenue3,965,107 $

    Expense

    Pro Players Total Salaries74,984,593 $
    Farm Players Total Salaries24,659,914 $
    Coaches Total Salaries16,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses50,149,896 $
    Farm Year To Date Expenses24,737,275 $
    Pro Salary Cap To Date45,495,603 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue40,705,038 $
    Farm Estimated Season Revenue3,776,292 $
    Pro Remaining Season Days75
    Pro Expenses Per Days443,466 $
    Pro Estimated Expenses33,259,950 $
    Farm Remaining Season Days75
    Farm Expenses Per Days180,967 $
    Farm Estimated Expenses13,572,525 $
    Estimated Season Expenses46,832,475 $
    Estimated Season Salary Cap75,731,328 $
    Estimate Under Maximum Salary Cap of 79,500,000 $3,768,672 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 16,931,328 $
    Current Bank Account158,956,171 $
    Projected Bank Account156,605,026 $

    Pro Players Salaries

    Brent Seabrook 10,076,080 $ (1)
    -Salary Remaining : 4,062,934 $
    Joe Thornton 9,360,000 $ (1)
    -Salary Remaining : 3,774,194 $
    Travis Hamonic 7,176,076 $ (1)
    -Salary Remaining : 2,893,579 $
    Braydon Coburn 7,076,000 $ (1)
    -Salary Remaining : 2,853,226 $
    Braden Holtby 6,100,000 $ (2)
    -Salary Remaining : 2,459,677 $
    Tom Wilson 5,166,666 $ (5)
    -Salary Remaining : 2,083,333 $
    Luca Sbisa 4,680,000 $ (1)
    -Salary Remaining : 1,887,097 $
    Anthony Mantha 3,300,000 $ (2)
    -Salary Remaining : 1,330,645 $
    Ryan Strome 3,100,000 $ (2)
    -Salary Remaining : 1,250,000 $
    Trevor Smith 3,000,000 $ (2)
    -Salary Remaining : 1,209,677 $
    James Reimer 3,000,000 $ (1)
    -Salary Remaining : 1,209,677 $
    Kris Newbury 3,000,000 $ (2)
    -Salary Remaining : 1,209,677 $
    Josh Anderson 1,850,000 $ (2)
    -Salary Remaining : 745,968 $
    Chris Conner 1,076,000 $ (3)
    -Salary Remaining : 433,871 $
    Jared McCann 925,000 $ (1)
    -Salary Remaining : 372,984 $
    Auston Matthews 925,000 $ (3)
    -Salary Remaining : 372,984 $
    Matthew Tkachuk 925,000 $ (3)
    -Salary Remaining : 372,984 $
    Sam Bennett 925,000 $ (1)
    -Salary Remaining : 372,984 $
    Zachary Werenski 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Noah Juulsen 850,000 $ (2)
    -Salary Remaining : 342,742 $
    Travis Dermott 850,000 $ (2)
    -Salary Remaining : 342,742 $
    Corey Tropp 698,775 $ (3)
    -Salary Remaining : 281,764 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 74,984,593 $
    Year 2020 : 31,766,441 $
    Year 2021 : 8,791,441 $
    Year 2022 : 5,166,666 $
    Salary Average Commitment
    Year 2019 : 13,275,000 $
    Year 2020 : 8,300,000 $
    Year 2021 : 3,250,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 74,984,593 $
    Year 2020 : 31,766,441 $
    Year 2021 : 8,791,441 $
    Year 2022 : 5,166,666 $

    Farm Players Salaries

    Luke Gazdic (Out of Payroll) 3,000,000 $ (1)
    Salary Remaining : 1,209,677 $
    Colin Jacobs 3,000,000 $ (1)
    Salary Remaining : 1,209,677 $
    Justin Vaive 3,000,000 $ (1)
    Salary Remaining : 1,209,677 $
    Matt Lorito 1,450,000 $ (3)
    Salary Remaining : 584,677 $
    Scott Wilson 1,050,000 $ (2)
    Salary Remaining : 423,387 $
    Colin Campbell 1,000,000 $ (2)
    Salary Remaining : 403,226 $
    Ben Holmstrom 1,000,000 $ (2)
    Salary Remaining : 403,226 $
    Valentin Zykov 971,250 $ (2)
    Salary Remaining : 391,633 $
    Thatcher Demko 925,000 $ (1)
    Salary Remaining : 372,984 $
    Ben Sexton 850,000 $ (2)
    Salary Remaining : 342,742 $
    Carl Dahlstrom 850,000 $ (3)
    Salary Remaining : 342,742 $
    John McCarthy 850,000 $ (2)
    Salary Remaining : 342,742 $
    Cam Darcy 850,000 $ (2)
    Salary Remaining : 342,742 $
    Taylor Leier 846,886 $ (1)
    Salary Remaining : 341,486 $
    Brendan Woods 839,279 $ (1)
    Salary Remaining : 338,419 $
    Dillon Heatherington 813,750 $ (1)
    Salary Remaining : 328,125 $
    Philippe Desrosiers 813,750 $ (1)
    Salary Remaining : 328,125 $
    Jeremy Lauzon (Out of Payroll) 775,000 $ (2)
    Salary Remaining : 312,500 $
    Sean Day 775,000 $ (3)
    Salary Remaining : 312,500 $
    Tyler Parsons 775,000 $ (3)
    Salary Remaining : 312,500 $
    Joseph Woll 700,000 $ (3)
    Salary Remaining : 282,258 $
    Casey Fitzgerald 700,000 $ (2)
    Salary Remaining : 282,258 $
    Yegor Rykov 650,000 $ (2)
    Salary Remaining : 262,097 $
    Vladislav Gavrikov 650,000 $ (1)
    Salary Remaining : 262,097 $
    Logan Nelson 650,000 $ (1)
    Salary Remaining : 262,097 $
    Riley Stillman 650,000 $ (3)
    Salary Remaining : 262,097 $
    Total Farm Players26
    Salary Commitment
    Year 2019 : 28,434,915 $
    Year 2020 : 13,896,250 $
    Year 2021 : 5,200,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,575,000 $
    Year 2020 : 10,400,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $


    Carolina Hurricanes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePNC Arena
    Level 1: 5000 - 150 $ - 4 996 - 99,92%
    Level 2: 5000 - 98 $ - 4 894 - 97,88%
    Level 3: 2940 - 74 $ - 2 777 - 94,45%
    Level 4: 3060 - 50 $ - 2 932 - 95,83%
    Luxury : 1000 - 340 $ - 1 000 - 100,00%
    Total Capacity :17000
    Farm
    Farm Level 1: 4000 - 24 $ - 3 136 - 78,41%
    Farm Level 2: 2000 - 8 $ - 1 593 - 79,63%
    Farm Total Capacity :6000

    Income

    Home Games Left16
    Average Attendance - %16 599 - 97,64%
    Average Income per Game2,209,270 $
    Year to Date Revenue55,231,753 $
    Farm
    Home Games Left20
    Average Attendance - %4 729 - 78,82%
    Average Income per Game124,984 $
    Year to Date Revenue2,624,658 $

    Expense

    Pro Players Total Salaries71,036,746 $
    Farm Players Total Salaries23,467,736 $
    Coaches Total Salaries4,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses43,759,478 $
    Farm Year To Date Expenses15,352,867 $
    Pro Salary Cap To Date41,688,488 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue35,348,322 $
    Farm Estimated Season Revenue2,499,674 $
    Pro Remaining Season Days75
    Pro Expenses Per Days396,972 $
    Pro Estimated Expenses29,772,900 $
    Farm Remaining Season Days75
    Farm Expenses Per Days136,923 $
    Farm Estimated Expenses10,269,225 $
    Estimated Season Expenses40,042,125 $
    Estimated Season Salary Cap70,332,338 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,167,662 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,532,338 $
    Current Bank Account98,099,657 $
    Projected Bank Account95,905,528 $

    Pro Players Salaries

    Steven Stamkos 8,500,000 $ (3)
    -Salary Remaining : 3,427,419 $
    Bobby Ryan 7,900,000 $ (1)
    -Salary Remaining : 3,185,484 $
    Milan Lucic 6,000,000 $ (1)
    -Salary Remaining : 2,419,355 $
    Jimmy Howard 5,291,670 $ (1)
    -Salary Remaining : 2,133,738 $
    Kyle Okposo 5,150,000 $ (1)
    -Salary Remaining : 2,076,613 $
    T.J. Brodie 4,650,000 $ (1)
    -Salary Remaining : 1,875,000 $
    David Savard 4,250,000 $ (3)
    -Salary Remaining : 1,713,710 $
    Josh Manson 4,100,000 $ (4)
    -Salary Remaining : 1,653,226 $
    Adam Henrique 4,000,000 $ (1)
    -Salary Remaining : 1,612,903 $
    Jonathan Bernier 3,600,000 $ (2)
    -Salary Remaining : 1,451,613 $
    Vladimir Sobotka 3,500,000 $ (2)
    -Salary Remaining : 1,411,290 $
    Bryan Rust 3,500,000 $ (4)
    -Salary Remaining : 1,411,290 $
    Matt Calvert 2,200,000 $ (2)
    -Salary Remaining : 887,097 $
    Marc Methot 1,900,000 $ (1)
    -Salary Remaining : 766,129 $
    Alexander Petrovic 1,600,000 $ (1)
    -Salary Remaining : 645,161 $
    Ivan Provorov 971,250 $ (1)
    -Salary Remaining : 391,633 $
    T.J. Tynan 897,160 $ (1)
    -Salary Remaining : 361,758 $
    Zach Aston-Reese 850,000 $ (1)
    -Salary Remaining : 342,742 $
    Cameron Schilling 760,000 $ (1)
    -Salary Remaining : 306,452 $
    Noel Acciari 750,000 $ (1)
    -Salary Remaining : 302,419 $
    Frederick Gaudreau 666,666 $ (2)
    -Salary Remaining : 268,817 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 71,036,746 $
    Year 2020 : 30,316,666 $
    Year 2021 : 20,350,000 $
    Year 2022 : 7,600,000 $
    Salary Average Commitment
    Year 2019 : 11,825,000 $
    Year 2020 : 4,325,000 $
    Year 2021 : 1,800,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 71,036,746 $
    Year 2020 : 30,316,666 $
    Year 2021 : 20,350,000 $
    Year 2022 : 7,600,000 $

    Farm Players Salaries

    Elvis Merzlikins 1,844,559 $ (2)
    Salary Remaining : 743,774 $
    Sheldon Dries 997,500 $ (1)
    Salary Remaining : 402,218 $
    Mason Jobst 980,000 $ (2)
    Salary Remaining : 395,161 $
    Morgan Klimchuk 971,250 $ (2)
    Salary Remaining : 391,633 $
    Ryan Lindgren 925,000 $ (3)
    Salary Remaining : 372,984 $
    Jacob Pritchard 900,000 $ (1)
    Salary Remaining : 362,903 $
    Mitch Vande Sompel 892,500 $ (2)
    Salary Remaining : 359,879 $
    Justin Kloos 890,000 $ (1)
    Salary Remaining : 358,871 $
    Thomas Novak 850,000 $ (2)
    Salary Remaining : 342,742 $
    Anton Karlsson 850,000 $ (1)
    Salary Remaining : 342,742 $
    Maxim Lamarche 848,925 $ (1)
    Salary Remaining : 342,308 $
    Tyler Randell 810,000 $ (1)
    Salary Remaining : 326,613 $
    Jimmy Oligny 800,000 $ (1)
    Salary Remaining : 322,581 $
    Graham Knott 775,000 $ (2)
    Salary Remaining : 312,500 $
    Sheldon Rempal 775,000 $ (2)
    Salary Remaining : 312,500 $
    Tyler Sikura 735,000 $ (1)
    Salary Remaining : 296,371 $
    Jaedon Descheneau 715,000 $ (2)
    Salary Remaining : 288,306 $
    Tyler Lewington 715,000 $ (2)
    Salary Remaining : 288,306 $
    Matt Tomkins 693,000 $ (2)
    Salary Remaining : 279,435 $
    Beau Starrett 650,000 $ (1)
    Salary Remaining : 262,097 $
    Zach Whitecloud 650,000 $ (3)
    Salary Remaining : 262,097 $
    Kyle Criscuolo 650,000 $ (1)
    Salary Remaining : 262,097 $
    Peter Thome 650,000 $ (2)
    Salary Remaining : 262,097 $
    Zach Frye 650,000 $ (1)
    Salary Remaining : 262,097 $
    Daniel Bernhardt 650,000 $ (1)
    Salary Remaining : 262,097 $
    Brent Gates 650,000 $ (2)
    Salary Remaining : 262,097 $
    Todd Burgess 650,000 $ (2)
    Salary Remaining : 262,097 $
    J.J. Piccinich 650,000 $ (1)
    Salary Remaining : 262,097 $
    Darren Raddysh 650,000 $ (2)
    Salary Remaining : 262,097 $
    Total Farm Players29
    Salary Commitment
    Year 2019 : 23,467,734 $
    Year 2020 : 13,386,309 $
    Year 2021 : 1,575,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 18,375,000 $
    Year 2020 : 10,325,000 $
    Year 2021 : 1,300,000 $
    Year 2022 : 0 $


    Chicago Blackhawks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameUnited Center
    Level 1: 8000 - 115 $ - 6 835 - 85,44%
    Level 2: 6000 - 76 $ - 5 074 - 84,57%
    Level 3: 4000 - 50 $ - 3 266 - 81,65%
    Level 4: 4500 - 28 $ - 4 150 - 92,23%
    Luxury : 1500 - 299 $ - 1 469 - 97,95%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 25 $ - 3 207 - 80,18%
    Farm Level 2: 2000 - 9 $ - 1 567 - 78,33%
    Farm Total Capacity :6000

    Income

    Home Games Left15
    Average Attendance - %20 795 - 86,65%
    Average Income per Game2,174,091 $
    Year to Date Revenue56,526,353 $
    Farm
    Home Games Left19
    Average Attendance - %4 774 - 79,56%
    Average Income per Game133,874 $
    Year to Date Revenue2,945,220 $

    Expense

    Pro Players Total Salaries79,884,583 $
    Farm Players Total Salaries23,381,126 $
    Coaches Total Salaries6,475,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses49,758,937 $
    Farm Year To Date Expenses15,680,659 $
    Pro Salary Cap To Date46,813,776 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue32,611,358 $
    Farm Estimated Season Revenue2,543,599 $
    Pro Remaining Season Days75
    Pro Expenses Per Days449,917 $
    Pro Estimated Expenses33,743,775 $
    Farm Remaining Season Days75
    Farm Expenses Per Days140,087 $
    Farm Estimated Expenses10,506,525 $
    Estimated Season Expenses44,250,300 $
    Estimated Season Salary Cap79,025,301 $
    Estimate Under Maximum Salary Cap of 79,500,000 $474,699 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 20,225,301 $
    Current Bank Account218,940,912 $
    Projected Bank Account209,845,569 $

    Pro Players Salaries

    Marc-Andre Fleury 8,000,000 $ (1)
    -Salary Remaining : 3,225,806 $
    Brent Burns 8,000,000 $ (1)
    -Salary Remaining : 3,225,806 $
    Victor Hedman 7,875,000 $ (4)
    -Salary Remaining : 3,175,403 $
    James Van Riemsdyk 7,000,000 $ (3)
    -Salary Remaining : 2,822,581 $
    Aleksander Barkov 5,900,000 $ (4)
    -Salary Remaining : 2,379,032 $
    Nick Leddy 5,500,000 $ (2)
    -Salary Remaining : 2,217,742 $
    Seth Jones 5,400,000 $ (3)
    -Salary Remaining : 2,177,419 $
    Brayden Schenn 5,125,000 $ (2)
    -Salary Remaining : 2,066,532 $
    Sean Couturier 4,333,333 $ (3)
    -Salary Remaining : 1,747,312 $
    Vladislav Namestnikov 4,000,000 $ (1)
    -Salary Remaining : 1,612,903 $
    Evgeni Dadonov 4,000,000 $ (2)
    -Salary Remaining : 1,612,903 $
    Nick Holden 3,505,000 $ (1)
    -Salary Remaining : 1,413,306 $
    Lars Eller 3,500,000 $ (1)
    -Salary Remaining : 1,411,290 $
    Ryan Dzingel 1,800,000 $ (1)
    -Salary Remaining : 725,806 $
    Scott Mayfield 1,450,000 $ (5)
    -Salary Remaining : 584,677 $
    Austin Watson 1,100,000 $ (2)
    -Salary Remaining : 443,548 $
    Malcolm Subban 971,250 $ (1)
    -Salary Remaining : 391,633 $
    Alexander Kerfoot 925,000 $ (1)
    -Salary Remaining : 372,984 $
    Drake Caggiula 850,000 $ (1)
    -Salary Remaining : 342,742 $
    Christian Dvorak 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 79,884,583 $
    Year 2020 : 47,683,333 $
    Year 2021 : 31,958,333 $
    Year 2022 : 15,225,000 $
    Salary Average Commitment
    Year 2019 : 11,000,000 $
    Year 2020 : 4,875,000 $
    Year 2021 : 3,725,000 $
    Year 2022 : 2,150,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 79,884,583 $
    Year 2020 : 47,683,333 $
    Year 2021 : 31,958,333 $
    Year 2022 : 15,225,000 $

    Farm Players Salaries

    Chris Mueller 1,255,000 $ (1)
    Salary Remaining : 506,048 $
    Steve Bernier 1,150,000 $ (3)
    Salary Remaining : 463,710 $
    Jordan Subban 1,000,000 $ (1)
    Salary Remaining : 403,226 $
    Clarke MacArthur 999,000 $ (1)
    Salary Remaining : 402,823 $
    Rasmus Asplund 971,250 $ (3)
    Salary Remaining : 391,633 $
    Matt Bartkowski 955,000 $ (2)
    Salary Remaining : 385,081 $
    Brad Thiessen 950,000 $ (2)
    Salary Remaining : 383,065 $
    Taylor Raddysh 875,000 $ (3)
    Salary Remaining : 352,823 $
    Daniel Carr 854,438 $ (2)
    Salary Remaining : 344,531 $
    Robbie Russo 854,438 $ (1)
    Salary Remaining : 344,531 $
    Erik Cernak 850,000 $ (2)
    Salary Remaining : 342,742 $
    Erik Condra 777,000 $ (1)
    Salary Remaining : 313,306 $
    Frederic Allard 775,000 $ (3)
    Salary Remaining : 312,500 $
    William Lagesson 775,000 $ (1)
    Salary Remaining : 312,500 $
    Givani Smith 775,000 $ (3)
    Salary Remaining : 312,500 $
    David Kase 775,000 $ (2)
    Salary Remaining : 312,500 $
    Tobias Lindberg 775,000 $ (1)
    Salary Remaining : 312,500 $
    Fredrik Bergvik 715,000 $ (2)
    Salary Remaining : 288,306 $
    Steven Oleksy 700,000 $ (1)
    Salary Remaining : 282,258 $
    Carsen Twarynski 700,000 $ (3)
    Salary Remaining : 282,258 $
    Matt Filipe 700,000 $ (3)
    Salary Remaining : 282,258 $
    Akira Schmid 650,000 $ (2)
    Salary Remaining : 262,097 $
    Joona Koppanen 650,000 $ (3)
    Salary Remaining : 262,097 $
    Brandon Duhaime 650,000 $ (2)
    Salary Remaining : 262,097 $
    Mark Friedman 650,000 $ (1)
    Salary Remaining : 262,097 $
    Lukas Jasek 650,000 $ (2)
    Salary Remaining : 262,097 $
    Louis Belpedio 650,000 $ (1)
    Salary Remaining : 262,097 $
    Christoffer Ehn 650,000 $ (1)
    Salary Remaining : 262,097 $
    Maxim Letunov 650,000 $ (1)
    Salary Remaining : 262,097 $
    Total Farm Players29
    Salary Commitment
    Year 2019 : 23,381,126 $
    Year 2020 : 13,645,688 $
    Year 2021 : 6,596,250 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 18,300,000 $
    Year 2020 : 11,050,000 $
    Year 2021 : 5,200,000 $
    Year 2022 : 0 $


    Colorado Avalanche


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePepsi Center
    Level 1: 8584 - 125 $ - 6 663 - 77,62%
    Level 2: 6514 - 95 $ - 4 894 - 75,13%
    Level 3: 3600 - 65 $ - 3 080 - 85,57%
    Level 4: 4080 - 35 $ - 3 775 - 92,52%
    Luxury : 1222 - 275 $ - 1 222 - 100,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 027 - 75,67%
    Farm Level 2: 2000 - 12 $ - 1 509 - 75,47%
    Farm Total Capacity :6000

    Income

    Home Games Left16
    Average Attendance - %19 635 - 81,81%
    Average Income per Game2,261,206 $
    Year to Date Revenue56,530,149 $
    Farm
    Home Games Left21
    Average Attendance - %4 536 - 75,60%
    Average Income per Game154,656 $
    Year to Date Revenue3,093,116 $

    Expense

    Pro Players Total Salaries61,779,770 $
    Farm Players Total Salaries20,734,166 $
    Coaches Total Salaries3,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses38,182,556 $
    Farm Year To Date Expenses13,210,569 $
    Pro Salary Cap To Date37,347,062 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue36,179,295 $
    Farm Estimated Season Revenue3,247,772 $
    Pro Remaining Season Days75
    Pro Expenses Per Days339,676 $
    Pro Estimated Expenses25,475,700 $
    Farm Remaining Season Days75
    Farm Expenses Per Days121,689 $
    Farm Estimated Expenses9,126,675 $
    Estimated Season Expenses34,602,375 $
    Estimated Season Salary Cap62,258,237 $
    Estimate Under Maximum Salary Cap of 79,500,000 $17,241,763 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 3,458,237 $
    Current Bank Account40,371,063 $
    Projected Bank Account45,195,755 $

    Pro Players Salaries

    Patrick Kane 14,300,000 $ (2)
    -Salary Remaining : 5,766,129 $
    Connor McDavid 12,500,000 $ (5)
    -Salary Remaining : 5,040,323 $
    Jason Demers 7,000,000 $ (2)
    -Salary Remaining : 2,822,581 $
    Connor Hellebuyck 6,166,666 $ (5)
    -Salary Remaining : 2,486,559 $
    Leo Komarov 3,835,000 $ (1)
    -Salary Remaining : 1,546,371 $
    Colton Sceviour 3,000,000 $ (1)
    -Salary Remaining : 1,209,677 $
    Dale Weise 2,676,000 $ (1)
    -Salary Remaining : 1,079,032 $
    Steven Santini 1,416,666 $ (3)
    -Salary Remaining : 571,236 $
    Tyler Bertuzzi 1,400,000 $ (2)
    -Salary Remaining : 564,516 $
    Nick Cousins 1,000,000 $ (1)
    -Salary Remaining : 403,226 $
    Anthony Beauvillier 971,250 $ (1)
    -Salary Remaining : 391,633 $
    Anthony Duclair 937,125 $ (1)
    -Salary Remaining : 377,873 $
    Clayton Keller 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Sam Carrick 788,288 $ (1)
    -Salary Remaining : 317,858 $
    Yakov Trenin 775,000 $ (2)
    -Salary Remaining : 312,500 $
    Ben Harpur 725,000 $ (2)
    -Salary Remaining : 292,339 $
    Devon Toews 715,000 $ (2)
    -Salary Remaining : 288,306 $
    Frank Corrado 698,775 $ (1)
    -Salary Remaining : 281,764 $
    Igor Shesterkin 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Calle Rosen 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Josh Wesley 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 61,779,770 $
    Year 2020 : 45,923,332 $
    Year 2021 : 20,083,332 $
    Year 2022 : 18,666,666 $
    Salary Average Commitment
    Year 2019 : 13,400,000 $
    Year 2020 : 6,550,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 61,779,770 $
    Year 2020 : 45,923,332 $
    Year 2021 : 20,083,332 $
    Year 2022 : 18,666,666 $

    Farm Players Salaries

    Filip Chlapik 925,000 $ (2)
    Salary Remaining : 372,984 $
    Julien Gauthier 925,000 $ (3)
    Salary Remaining : 372,984 $
    Michael Spacek 892,500 $ (2)
    Salary Remaining : 359,879 $
    Chris Driedger 850,000 $ (3)
    Salary Remaining : 342,742 $
    Simon Benoit 809,166 $ (4)
    Salary Remaining : 326,277 $
    Ryan Zuhlsdorf 775,000 $ (2)
    Salary Remaining : 312,500 $
    Blake Speers 775,000 $ (2)
    Salary Remaining : 312,500 $
    Nikita Korostelev 775,000 $ (2)
    Salary Remaining : 312,500 $
    Thomas Schemitsch 775,000 $ (2)
    Salary Remaining : 312,500 $
    Alex Broadhurst 725,000 $ (1)
    Salary Remaining : 292,339 $
    Jake Marchment 715,000 $ (2)
    Salary Remaining : 288,306 $
    Steven Fogarty 700,000 $ (2)
    Salary Remaining : 282,258 $
    Kyle Burroughs 675,000 $ (2)
    Salary Remaining : 272,177 $
    Nolan Valleau 667,500 $ (1)
    Salary Remaining : 269,153 $
    Martins Dzierkals 650,000 $ (2)
    Salary Remaining : 262,097 $
    Miles Gendron 650,000 $ (1)
    Salary Remaining : 262,097 $
    Tanner Faith 650,000 $ (1)
    Salary Remaining : 262,097 $
    Juho Lammikko 650,000 $ (1)
    Salary Remaining : 262,097 $
    Fredrik Olofsson 650,000 $ (1)
    Salary Remaining : 262,097 $
    Daniel Bukac 650,000 $ (3)
    Salary Remaining : 262,097 $
    Jonne Tammela 650,000 $ (2)
    Salary Remaining : 262,097 $
    Rob Hamilton 650,000 $ (1)
    Salary Remaining : 262,097 $
    Linus Soderstrom 650,000 $ (1)
    Salary Remaining : 262,097 $
    Eamon McAdam 650,000 $ (1)
    Salary Remaining : 262,097 $
    Keegan Kolesar 650,000 $ (2)
    Salary Remaining : 262,097 $
    Anthony Richard 650,000 $ (2)
    Salary Remaining : 262,097 $
    Ivan Kulbakov 650,000 $ (1)
    Salary Remaining : 262,097 $
    Nikita Pavlychev 650,000 $ (2)
    Salary Remaining : 262,097 $
    Colton White 650,000 $ (2)
    Salary Remaining : 262,097 $
    Total Farm Players29
    Salary Commitment
    Year 2019 : 20,734,166 $
    Year 2020 : 14,141,666 $
    Year 2021 : 3,234,166 $
    Year 2022 : 809,166 $
    Salary Average Commitment
    Year 2019 : 18,400,000 $
    Year 2020 : 12,275,000 $
    Year 2021 : 2,525,000 $
    Year 2022 : 650,000 $


    Columbus Blue Jackets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameNationwide Arena
    Level 1: 7000 - 122 $ - 6 705 - 95,79%
    Level 2: 5780 - 82 $ - 5 111 - 88,42%
    Level 3: 3150 - 65 $ - 3 055 - 97,00%
    Level 4: 3570 - 30 $ - 3 570 - 100,00%
    Luxury : 1500 - 250 $ - 1 500 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 028 - 75,71%
    Farm Level 2: 2000 - 15 $ - 1 499 - 74,97%
    Farm Total Capacity :6000

    Income

    Home Games Left15
    Average Attendance - %19 941 - 94,96%
    Average Income per Game2,205,510 $
    Year to Date Revenue57,343,253 $
    Farm
    Home Games Left22
    Average Attendance - %4 528 - 75,46%
    Average Income per Game182,438 $
    Year to Date Revenue3,466,331 $

    Expense

    Pro Players Total Salaries71,571,999 $
    Farm Players Total Salaries20,428,390 $
    Coaches Total Salaries5,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(4,000,000 $)
    Pro Year To Date Expenses45,812,753 $
    Farm Year To Date Expenses12,984,610 $
    Pro Salary Cap To Date43,184,759 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue33,082,646 $
    Farm Estimated Season Revenue4,013,646 $
    Pro Remaining Season Days75
    Pro Expenses Per Days406,301 $
    Pro Estimated Expenses30,472,575 $
    Farm Remaining Season Days75
    Farm Expenses Per Days117,357 $
    Farm Estimated Expenses8,801,775 $
    Estimated Season Expenses39,274,350 $
    Estimated Season Salary Cap68,044,459 $
    Estimate Under Maximum Salary Cap of 79,500,000 $11,455,541 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 9,244,459 $
    Current Bank Account127,730,449 $
    Projected Bank Account125,552,391 $

    Pro Players Salaries

    Thomas Vanek 7,350,000 $ (1)
    -Salary Remaining : 2,963,710 $
    Dylan Larkin 6,100,000 $ (5)
    -Salary Remaining : 2,459,677 $
    Justin Williams 5,800,000 $ (1)
    -Salary Remaining : 2,338,710 $
    Loui Eriksson 5,600,000 $ (1)
    -Salary Remaining : 2,258,065 $
    Ron Hainsey 5,000,000 $ (1)
    -Salary Remaining : 2,016,129 $
    Dmitry Kulikov 4,333,333 $ (2)
    -Salary Remaining : 1,747,312 $
    Adam Larsson 4,166,666 $ (2)
    -Salary Remaining : 1,680,107 $
    Nick Bonino 4,100,000 $ (2)
    -Salary Remaining : 1,653,226 $
    Carter Hutton 4,000,000 $ (5)
    -Salary Remaining : 1,612,903 $
    Jake Muzzin 4,000,000 $ (2)
    -Salary Remaining : 1,612,903 $
    Carl Hagelin 4,000,000 $ (1)
    -Salary Remaining : 1,612,903 $
    Ben Hutton 2,800,000 $ (1)
    -Salary Remaining : 1,129,032 $
    Nate Thompson 2,275,000 $ (1)
    -Salary Remaining : 917,339 $
    Al Montoya 2,200,000 $ (2)
    -Salary Remaining : 887,097 $
    Calle Jarnkrok 2,000,000 $ (3)
    -Salary Remaining : 806,452 $
    Tim Schaller 1,900,000 $ (1)
    -Salary Remaining : 766,129 $
    Joel Armia 1,850,000 $ (1)
    -Salary Remaining : 745,968 $
    Gabriel Bourque (Out of Payroll) 1,500,000 $ (2)
    -Salary Remaining : 604,839 $
    Joakim Nordstrom 1,275,000 $ (2)
    -Salary Remaining : 514,113 $
    Cal O'Reilly 1,100,000 $ (2)
    -Salary Remaining : 443,548 $
    Mirco Mueller 971,250 $ (1)
    -Salary Remaining : 391,633 $
    Brandon Davidson 750,750 $ (1)
    -Salary Remaining : 302,722 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 73,071,999 $
    Year 2020 : 34,774,999 $
    Year 2021 : 12,100,000 $
    Year 2022 : 10,100,000 $
    Salary Average Commitment
    Year 2019 : 14,125,000 $
    Year 2020 : 6,950,000 $
    Year 2021 : 1,875,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 73,071,999 $
    Year 2020 : 34,774,999 $
    Year 2021 : 12,100,000 $
    Year 2022 : 10,100,000 $

    Farm Players Salaries

    Dominic Toninato 925,000 $ (1)
    Salary Remaining : 372,984 $
    Max Jones 925,000 $ (3)
    Salary Remaining : 372,984 $
    Patrick Sieloff 854,438 $ (2)
    Salary Remaining : 344,531 $
    Jordan Kyrou 850,000 $ (3)
    Salary Remaining : 342,742 $
    Bogdan Yakimov 842,500 $ (1)
    Salary Remaining : 339,718 $
    Garrett Wilson 827,702 $ (1)
    Salary Remaining : 333,751 $
    Teemu Kivihalme 792,500 $ (2)
    Salary Remaining : 319,556 $
    Gabriel Gagne 775,000 $ (2)
    Salary Remaining : 312,500 $
    Ryan Collins 775,000 $ (1)
    Salary Remaining : 312,500 $
    Phil Varone 735,000 $ (1)
    Salary Remaining : 296,371 $
    Nick Ebert 726,250 $ (2)
    Salary Remaining : 292,843 $
    Dakota Mermis 715,000 $ (1)
    Salary Remaining : 288,306 $
    Rinat Valiev 715,000 $ (1)
    Salary Remaining : 288,306 $
    Taylor Cammarata 715,000 $ (2)
    Salary Remaining : 288,306 $
    Spencer Martin 715,000 $ (1)
    Salary Remaining : 288,306 $
    Brendan Harms 715,000 $ (2)
    Salary Remaining : 288,306 $
    Matt Donovan 675,000 $ (1)
    Salary Remaining : 272,177 $
    Keaton Middleton 650,000 $ (3)
    Salary Remaining : 262,097 $
    Evan Cormier 650,000 $ (3)
    Salary Remaining : 262,097 $
    Ryan Graves 650,000 $ (1)
    Salary Remaining : 262,097 $
    Kevin Stenlund 650,000 $ (2)
    Salary Remaining : 262,097 $
    Christian Wolanin 650,000 $ (1)
    Salary Remaining : 262,097 $
    Will Borgen 650,000 $ (2)
    Salary Remaining : 262,097 $
    Gustav Bouramman 650,000 $ (2)
    Salary Remaining : 262,097 $
    Brad Morrison 650,000 $ (2)
    Salary Remaining : 262,097 $
    Matthew Phillips 650,000 $ (3)
    Salary Remaining : 262,097 $
    Michael Prapavessis 650,000 $ (1)
    Salary Remaining : 262,097 $
    Gustav Forsling 650,000 $ (1)
    Salary Remaining : 262,097 $
    Total Farm Players28
    Salary Commitment
    Year 2019 : 20,428,390 $
    Year 2020 : 10,903,188 $
    Year 2021 : 3,725,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,825,000 $
    Year 2020 : 9,750,000 $
    Year 2021 : 3,250,000 $
    Year 2022 : 0 $


    Dallas Stars


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmerican Airlines Center
    Level 1: 6750 - 135 $ - 6 537 - 96,85%
    Level 2: 5750 - 90 $ - 4 999 - 86,94%
    Level 3: 3150 - 60 $ - 3 112 - 98,79%
    Level 4: 4150 - 38 $ - 3 893 - 93,81%
    Luxury : 1200 - 325 $ - 1 200 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 958 - 73,96%
    Farm Level 2: 2000 - 20 $ - 1 424 - 71,19%
    Farm Total Capacity :6000

    Income

    Home Games Left17
    Average Attendance - %19 742 - 94,01%
    Average Income per Game2,365,694 $
    Year to Date Revenue56,776,651 $
    Farm
    Home Games Left19
    Average Attendance - %4 382 - 73,03%
    Average Income per Game187,459 $
    Year to Date Revenue4,124,098 $

    Expense

    Pro Players Total Salaries77,865,567 $
    Farm Players Total Salaries20,986,646 $
    Coaches Total Salaries14,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses54,272,982 $
    Farm Year To Date Expenses13,051,695 $
    Pro Salary Cap To Date46,813,333 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue40,216,794 $
    Farm Estimated Season Revenue3,561,721 $
    Pro Remaining Season Days75
    Pro Expenses Per Days485,836 $
    Pro Estimated Expenses36,437,700 $
    Farm Remaining Season Days75
    Farm Expenses Per Days120,896 $
    Farm Estimated Expenses9,067,200 $
    Estimated Season Expenses45,504,900 $
    Estimated Season Salary Cap78,210,733 $
    Estimate Under Maximum Salary Cap of 79,500,000 $1,289,267 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 19,410,733 $
    Current Bank Account61,449,503 $
    Projected Bank Account59,723,118 $

    Pro Players Salaries

    John Tavares 11,000,000 $ (4)
    -Salary Remaining : 4,435,484 $
    John Carlson 8,000,000 $ (2)
    -Salary Remaining : 3,225,806 $
    Evander Kane 7,000,000 $ (5)
    -Salary Remaining : 2,822,581 $
    Mark Giordano 6,750,000 $ (1)
    -Salary Remaining : 2,721,774 $
    Matt Niskanen 5,750,000 $ (2)
    -Salary Remaining : 2,318,548 $
    Hampus Lindholm 5,713,415 $ (3)
    -Salary Remaining : 2,303,796 $
    Mika Zibanejad 5,350,000 $ (4)
    -Salary Remaining : 2,157,258 $
    Jaden Schwartz 5,350,000 $ (3)
    -Salary Remaining : 2,157,258 $
    David Perron 4,500,000 $ (1)
    -Salary Remaining : 1,814,516 $
    Jacob Markstrom 3,666,667 $ (1)
    -Salary Remaining : 1,478,495 $
    Sven Baertschi 3,366,666 $ (3)
    -Salary Remaining : 1,357,527 $
    Stephen Johns 2,350,000 $ (3)
    -Salary Remaining : 947,581 $
    Zach Hyman 2,250,000 $ (3)
    -Salary Remaining : 907,258 $
    Markus Granlund 1,475,000 $ (1)
    -Salary Remaining : 594,758 $
    Mario Kempe 1,050,000 $ (3)
    -Salary Remaining : 423,387 $
    Dennis Seidenberg 1,000,000 $ (2)
    -Salary Remaining : 403,226 $
    Pavel Buchnevich 925,000 $ (1)
    -Salary Remaining : 372,984 $
    Michal Neuvirth 850,000 $ (2)
    -Salary Remaining : 342,742 $
    Sebastian Aho 775,000 $ (1)
    -Salary Remaining : 312,500 $
    Devin Shore 743,819 $ (2)
    -Salary Remaining : 299,927 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 77,865,567 $
    Year 2020 : 59,773,900 $
    Year 2021 : 43,430,081 $
    Year 2022 : 23,350,000 $
    Salary Average Commitment
    Year 2019 : 11,100,000 $
    Year 2020 : 8,375,000 $
    Year 2021 : 5,275,000 $
    Year 2022 : 1,800,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 77,865,567 $
    Year 2020 : 59,773,900 $
    Year 2021 : 43,430,081 $
    Year 2022 : 23,350,000 $

    Farm Players Salaries

    Seth Helgeson 1,250,000 $ (1)
    Salary Remaining : 504,032 $
    Martin Frk 1,050,000 $ (1)
    Salary Remaining : 423,387 $
    Jack Campbell 964,688 $ (2)
    Salary Remaining : 388,987 $
    Aaron Ness 950,000 $ (3)
    Salary Remaining : 383,065 $
    Zac Dalpe 950,000 $ (1)
    Salary Remaining : 383,065 $
    Oliver Kylington 925,000 $ (2)
    Salary Remaining : 372,984 $
    Branden Troock 863,100 $ (1)
    Salary Remaining : 348,024 $
    Taylor Fedun 850,000 $ (2)
    Salary Remaining : 342,742 $
    Jack Glover 850,000 $ (1)
    Salary Remaining : 342,742 $
    Patrick Brown 791,320 $ (1)
    Salary Remaining : 319,081 $
    Andrew Agozzino 757,969 $ (1)
    Salary Remaining : 305,633 $
    Reece Scarlett 743,819 $ (1)
    Salary Remaining : 299,927 $
    Jan Kostalek 715,000 $ (1)
    Salary Remaining : 288,306 $
    Matej Paulovic 715,000 $ (2)
    Salary Remaining : 288,306 $
    Tanner Fritz 715,000 $ (3)
    Salary Remaining : 288,306 $
    Cole Schneider 695,750 $ (1)
    Salary Remaining : 280,544 $
    Kevin Montgomery 675,000 $ (2)
    Salary Remaining : 272,177 $
    Thomas Di Pauli 675,000 $ (3)
    Salary Remaining : 272,177 $
    Brett Lernout 650,000 $ (1)
    Salary Remaining : 262,097 $
    Bokondji Imama 650,000 $ (1)
    Salary Remaining : 262,097 $
    Chaz Reddekopp 650,000 $ (2)
    Salary Remaining : 262,097 $
    Griffin Luce 650,000 $ (3)
    Salary Remaining : 262,097 $
    Christian Jaros 650,000 $ (1)
    Salary Remaining : 262,097 $
    Markus Ruusu 650,000 $ (2)
    Salary Remaining : 262,097 $
    Blake Heinrich 650,000 $ (1)
    Salary Remaining : 262,097 $
    Glenn Gawdin 650,000 $ (2)
    Salary Remaining : 262,097 $
    Dennis Gilbert 650,000 $ (2)
    Salary Remaining : 262,097 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 20,986,646 $
    Year 2020 : 9,719,688 $
    Year 2021 : 2,990,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,775,000 $
    Year 2020 : 8,450,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    Detroit Red Wings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameJoe Louis Arena
    Level 1: 6667 - 175 $ - 4 752 - 71,27%
    Level 2: 5556 - 90 $ - 5 122 - 92,20%
    Level 3: 3000 - 70 $ - 2 959 - 98,63%
    Level 4: 3666 - 45 $ - 3 602 - 98,26%
    Luxury : 1111 - 300 $ - 1 111 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 216 - 80,40%
    Farm Level 2: 2000 - 10 $ - 1 650 - 82,49%
    Farm Total Capacity :6000

    Income

    Home Games Left15
    Average Attendance - %17 547 - 87,73%
    Average Income per Game2,294,394 $
    Year to Date Revenue59,654,232 $
    Farm
    Home Games Left19
    Average Attendance - %4 866 - 81,09%
    Average Income per Game160,422 $
    Year to Date Revenue3,529,282 $

    Expense

    Pro Players Total Salaries64,194,450 $
    Farm Players Total Salaries21,165,480 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses47,602,380 $
    Farm Year To Date Expenses14,469,958 $
    Pro Salary Cap To Date46,886,260 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue34,415,903 $
    Farm Estimated Season Revenue3,048,016 $
    Pro Remaining Season Days75
    Pro Expenses Per Days351,583 $
    Pro Estimated Expenses26,368,725 $
    Farm Remaining Season Days75
    Farm Expenses Per Days129,922 $
    Farm Estimated Expenses9,744,150 $
    Estimated Season Expenses36,112,875 $
    Estimated Season Salary Cap72,771,085 $
    Estimate Under Maximum Salary Cap of 79,500,000 $6,728,915 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 13,971,085 $
    Current Bank Account58,662,424 $
    Projected Bank Account60,013,468 $

    Pro Players Salaries

    Dustin Brown 7,200,000 $ (2)
    -Salary Remaining : 2,903,226 $
    Drew Doughty 7,000,000 $ (1)
    -Salary Remaining : 2,822,581 $
    Jack Johnson 6,500,000 $ (3)
    -Salary Remaining : 2,620,968 $
    Gustav Nyquist 4,750,000 $ (1)
    -Salary Remaining : 1,915,323 $
    Kyle Palmieri 4,650,000 $ (3)
    -Salary Remaining : 1,875,000 $
    Jonas Brodin 4,166,667 $ (3)
    -Salary Remaining : 1,680,108 $
    Damon Severson 4,166,666 $ (3)
    -Salary Remaining : 1,680,107 $
    Jason Spezza 4,100,001 $ (2)
    -Salary Remaining : 1,653,226 $
    Andrew Shaw 3,900,000 $ (4)
    -Salary Remaining : 1,572,581 $
    Jakob Silfverberg 3,750,000 $ (1)
    -Salary Remaining : 1,512,097 $
    Connor Brown 2,100,000 $ (2)
    -Salary Remaining : 846,774 $
    Nate Prosser 1,975,005 $ (1)
    -Salary Remaining : 796,373 $
    Chad Johnson 1,700,000 $ (1)
    -Salary Remaining : 685,484 $
    Kyle Clifford 1,600,000 $ (2)
    -Salary Remaining : 645,161 $
    Chris Wagner 1,250,000 $ (2)
    -Salary Remaining : 504,032 $
    Mark Letestu 1,111,111 $ (1)
    -Salary Remaining : 448,029 $
    Nico Hischier 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Jakub Vrana 925,000 $ (1)
    -Salary Remaining : 372,984 $
    Joonas Korpisalo 900,000 $ (1)
    -Salary Remaining : 362,903 $
    Victor Mete 850,000 $ (2)
    -Salary Remaining : 342,742 $
    Nic Dowd 675,000 $ (3)
    -Salary Remaining : 272,177 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 64,194,450 $
    Year 2020 : 42,083,334 $
    Year 2021 : 24,058,333 $
    Year 2022 : 3,900,000 $
    Salary Average Commitment
    Year 2019 : 10,750,000 $
    Year 2020 : 7,725,000 $
    Year 2021 : 3,350,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 64,194,450 $
    Year 2020 : 42,083,334 $
    Year 2021 : 24,058,333 $
    Year 2022 : 3,900,000 $

    Farm Players Salaries

    Greg Carey 999,999 $ (2)
    Salary Remaining : 403,225 $
    Cody Goloubef 975,000 $ (2)
    Salary Remaining : 393,145 $
    Tyler Gaudet 971,250 $ (1)
    Salary Remaining : 391,633 $
    Gabriel Carlsson 850,000 $ (1)
    Salary Remaining : 342,742 $
    Paul Carey 850,000 $ (2)
    Salary Remaining : 342,742 $
    Nicolas Meloche 850,000 $ (1)
    Salary Remaining : 342,742 $
    Buddy Robinson 826,875 $ (2)
    Salary Remaining : 333,417 $
    Dylan Blujus 818,606 $ (1)
    Salary Remaining : 330,083 $
    Keaton Thompson 813,750 $ (1)
    Salary Remaining : 328,125 $
    Luke Green 775,000 $ (3)
    Salary Remaining : 312,500 $
    Adam Brooks 775,000 $ (1)
    Salary Remaining : 312,500 $
    Eetu Tuulola 775,000 $ (3)
    Salary Remaining : 312,500 $
    Andreas Borgman 750,000 $ (1)
    Salary Remaining : 302,419 $
    Justin Auger 715,000 $ (1)
    Salary Remaining : 288,306 $
    Patrick Russell 715,000 $ (2)
    Salary Remaining : 288,306 $
    Kevin Rooney 715,000 $ (2)
    Salary Remaining : 288,306 $
    James de Haas 715,000 $ (2)
    Salary Remaining : 288,306 $
    Jean-Francois Berube 700,000 $ (1)
    Salary Remaining : 282,258 $
    Victor Olofsson 700,000 $ (2)
    Salary Remaining : 282,258 $
    Carl Grundstrom 675,000 $ (3)
    Salary Remaining : 272,177 $
    Reid Duke (Out of Payroll) 650,000 $ (1)
    Salary Remaining : 262,097 $
    Patrick Bajkov 650,000 $ (3)
    Salary Remaining : 262,097 $
    Sebastian Repo 650,000 $ (2)
    Salary Remaining : 262,097 $
    Ilya Lyubushkin 650,000 $ (1)
    Salary Remaining : 262,097 $
    Lane Pederson 650,000 $ (2)
    Salary Remaining : 262,097 $
    Dean Kukan 650,000 $ (1)
    Salary Remaining : 262,097 $
    Damien Riat 650,000 $ (2)
    Salary Remaining : 262,097 $
    Hunter Miska 650,000 $ (1)
    Salary Remaining : 262,097 $
    Total Farm Players28
    Salary Commitment
    Year 2019 : 21,165,480 $
    Year 2020 : 11,321,874 $
    Year 2021 : 2,875,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 18,425,000 $
    Year 2020 : 9,750,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    Edmonton Oilers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRexall Place
    Level 1: 8780 - 221 $ - 3 754 - 42,76%
    Level 2: 3120 - 166 $ - 2 611 - 83,70%
    Level 3: 3600 - 127 $ - 1 568 - 43,55%
    Level 4: 4080 - 87 $ - 1 731 - 42,42%
    Luxury : 4420 - 473 $ - 1 680 - 38,01%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 27 $ - 5 173 - 79,58%
    Farm Level 2: 3500 - 9 $ - 2 871 - 82,03%
    Farm Total Capacity :10000

    Income

    Home Games Left18
    Average Attendance - %11 345 - 47,27%
    Average Income per Game2,768,726 $
    Year to Date Revenue63,680,697 $
    Farm
    Home Games Left21
    Average Attendance - %8 044 - 80,44%
    Average Income per Game235,017 $
    Year to Date Revenue4,700,333 $

    Expense

    Pro Players Total Salaries78,428,333 $
    Farm Players Total Salaries17,814,738 $
    Coaches Total Salaries8,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses49,757,748 $
    Farm Year To Date Expenses12,245,300 $
    Pro Salary Cap To Date46,088,937 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue49,837,067 $
    Farm Estimated Season Revenue4,935,350 $
    Pro Remaining Season Days75
    Pro Expenses Per Days451,765 $
    Pro Estimated Expenses33,882,375 $
    Farm Remaining Season Days75
    Farm Expenses Per Days109,219 $
    Farm Estimated Expenses8,191,425 $
    Estimated Season Expenses42,073,800 $
    Estimated Season Salary Cap77,713,287 $
    Estimate Under Maximum Salary Cap of 79,500,000 $1,786,713 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 18,913,287 $
    Current Bank Account137,163,126 $
    Projected Bank Account149,861,743 $

    Pro Players Salaries

    Tuukka Rask 7,000,000 $ (2)
    -Salary Remaining : 2,822,581 $
    Nicklas Backstrom 6,700,000 $ (1)
    -Salary Remaining : 2,701,613 $
    Ilya Kovalchuk 6,250,000 $ (2)
    -Salary Remaining : 2,520,161 $
    Taylor Hall 6,000,000 $ (1)
    -Salary Remaining : 2,419,355 $
    Cam Atkinson 5,875,000 $ (3)
    -Salary Remaining : 2,368,952 $
    Mikael Granlund 5,750,000 $ (2)
    -Salary Remaining : 2,318,548 $
    Dougie Hamilton 5,750,000 $ (3)
    -Salary Remaining : 2,318,548 $
    Colton Parayko 5,500,000 $ (1)
    -Salary Remaining : 2,217,742 $
    Erik Johnson 4,875,000 $ (2)
    -Salary Remaining : 1,965,726 $
    Cody Eakin 3,850,000 $ (2)
    -Salary Remaining : 1,552,419 $
    Jay Beagle 3,800,000 $ (2)
    -Salary Remaining : 1,532,258 $
    Philipp Grubauer 3,333,333 $ (3)
    -Salary Remaining : 1,344,086 $
    Derek Forbort 2,525,000 $ (2)
    -Salary Remaining : 1,018,145 $
    Radek Faksa 2,200,000 $ (2)
    -Salary Remaining : 887,097 $
    Jake McCabe 1,600,000 $ (1)
    -Salary Remaining : 645,161 $
    Zemgus Girgensons 1,600,000 $ (1)
    -Salary Remaining : 645,161 $
    Brian Gibbons 1,170,000 $ (1)
    -Salary Remaining : 471,774 $
    Brandon Tanev 1,150,000 $ (1)
    -Salary Remaining : 463,710 $
    Derrick Pouliot 1,100,000 $ (1)
    -Salary Remaining : 443,548 $
    Jacob De La Rose 900,000 $ (2)
    -Salary Remaining : 362,903 $
    Brayden Point 850,000 $ (1)
    -Salary Remaining : 342,742 $
    Lawrence Pilut 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 78,428,333 $
    Year 2020 : 52,108,333 $
    Year 2021 : 14,958,333 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 11,475,000 $
    Year 2020 : 6,750,000 $
    Year 2021 : 1,775,000 $
    Year 2022 : 0 $
    Salary Cap with 1 Way Contract
    Year 2019 : 78,428,333 $
    Year 2020 : 52,108,333 $
    Year 2021 : 14,958,333 $
    Year 2022 : 0 $

    Farm Players Salaries

    Greg McKegg 1,000,000 $ (1)
    Salary Remaining : 403,226 $
    Robby Fabbri 971,250 $ (1)
    Salary Remaining : 391,633 $
    Henrik Samuelsson 937,125 $ (1)
    Salary Remaining : 377,873 $
    Darren Archibald 855,000 $ (1)
    Salary Remaining : 344,758 $
    Jani Hakanpaa 850,000 $ (2)
    Salary Remaining : 342,742 $
    John Gilmour 819,000 $ (1)
    Salary Remaining : 330,242 $
    Seth Griffith 788,288 $ (2)
    Salary Remaining : 317,858 $
    Josh Kestner 787,500 $ (2)
    Salary Remaining : 317,540 $
    Scott Pooley 787,500 $ (2)
    Salary Remaining : 317,540 $
    Maxime Lagace 750,750 $ (1)
    Salary Remaining : 302,722 $
    Chase Perry 715,000 $ (2)
    Salary Remaining : 288,306 $
    Justin Dowling 704,550 $ (1)
    Salary Remaining : 284,093 $
    Michael Houser 698,775 $ (1)
    Salary Remaining : 281,764 $
    Mitchell Wheaton 650,000 $ (1)
    Salary Remaining : 262,097 $
    Patrick Eaves 650,000 $ (1)
    Salary Remaining : 262,097 $
    Dillon Simpson 650,000 $ (1)
    Salary Remaining : 262,097 $
    Wilhelm Westlund 650,000 $ (1)
    Salary Remaining : 262,097 $
    Beck Malenstyn 650,000 $ (3)
    Salary Remaining : 262,097 $
    Pavel Karnaukhov (Out of Payroll) 650,000 $ (2)
    Salary Remaining : 262,097 $
    Joseph Raaymakers 650,000 $ (3)
    Salary Remaining : 262,097 $
    Markus Nurmi 650,000 $ (3)
    Salary Remaining : 262,097 $
    Michael Sdao 650,000 $ (1)
    Salary Remaining : 262,097 $
    Alexandre Goulet 650,000 $ (1)
    Salary Remaining : 262,097 $
    Sergey Zborovskiy 650,000 $ (2)
    Salary Remaining : 262,097 $
    Eric Knodel 650,000 $ (1)
    Salary Remaining : 262,097 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 18,464,738 $
    Year 2020 : 7,178,288 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,025,000 $
    Year 2020 : 6,500,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    Florida Panthers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBBT Center
    Level 1: 6000 - 148 $ - 5 577 - 92,95%
    Level 2: 5000 - 98 $ - 4 781 - 95,62%
    Level 3: 2700 - 79 $ - 2 570 - 95,20%
    Level 4: 3300 - 48 $ - 2 969 - 89,96%
    Luxury : 1000 - 260 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 25 $ - 3 088 - 77,21%
    Farm Level 2: 2000 - 12 $ - 1 539 - 76,95%
    Farm Total Capacity :6000

    Income

    Home Games Left15
    Average Attendance - %16 898 - 93,88%
    Average Income per Game2,197,563 $
    Year to Date Revenue57,136,629 $
    Farm
    Home Games Left18
    Average Attendance - %4 628 - 77,13%
    Average Income per Game116,152 $
    Year to Date Revenue2,671,498 $

    Expense

    Pro Players Total Salaries74,476,667 $
    Farm Players Total Salaries25,094,750 $
    Coaches Total Salaries6,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value1,800,000 $
    Pro Year To Date Expenses46,717,906 $
    Farm Year To Date Expenses16,259,354 $
    Pro Salary Cap To Date44,629,219 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue32,963,440 $
    Farm Estimated Season Revenue2,090,738 $
    Pro Remaining Season Days75
    Pro Expenses Per Days419,229 $
    Pro Estimated Expenses31,442,175 $
    Farm Remaining Season Days75
    Farm Expenses Per Days148,359 $
    Farm Estimated Expenses11,126,925 $
    Estimated Season Expenses42,569,100 $
    Estimated Season Salary Cap76,460,119 $
    Estimate Under Maximum Salary Cap of 79,500,000 $3,039,881 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 17,660,119 $
    Current Bank Account65,041,035 $
    Projected Bank Account57,526,113 $

    Pro Players Salaries

    Zach Parise 8,110,000 $ (1)
    -Salary Remaining : 3,270,161 $
    Jay Bouwmeester 6,950,000 $ (1)
    -Salary Remaining : 2,802,419 $
    Ryan Kesler 6,900,000 $ (1)
    -Salary Remaining : 2,782,258 $
    Bryan Little 6,200,000 $ (2)
    -Salary Remaining : 2,500,000 $
    Jeff Petry 5,500,000 $ (2)
    -Salary Remaining : 2,217,742 $
    Carl Soderberg 4,750,000 $ (1)
    -Salary Remaining : 1,915,323 $
    Chris Kreider 4,625,000 $ (2)
    -Salary Remaining : 1,864,919 $
    Artem Anisimov 4,550,000 $ (1)
    -Salary Remaining : 1,834,677 $
    Jonathan Ericsson 4,000,000 $ (1)
    -Salary Remaining : 1,612,903 $
    Jaroslav Halak 3,500,000 $ (2)
    -Salary Remaining : 1,411,290 $
    Dion Phaneuf 3,250,000 $ (1)
    -Salary Remaining : 1,310,484 $
    John Moore 3,000,000 $ (3)
    -Salary Remaining : 1,209,677 $
    Pavel Francouz 2,500,000 $ (4)
    -Salary Remaining : 1,008,065 $
    Trevor Lewis 2,000,000 $ (2)
    -Salary Remaining : 806,452 $
    Curtis Mckenzie 1,750,000 $ (2)
    -Salary Remaining : 705,645 $
    Paul Byron 1,666,667 $ (1)
    -Salary Remaining : 672,043 $
    Garnet Hathaway 1,500,000 $ (4)
    -Salary Remaining : 604,839 $
    Zach Redmond 1,100,000 $ (2)
    -Salary Remaining : 443,548 $
    Patrik Laine 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Brock Boeser 850,000 $ (2)
    -Salary Remaining : 342,742 $
    Brandon Carlo 850,000 $ (2)
    -Salary Remaining : 342,742 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 74,476,667 $
    Year 2020 : 34,300,000 $
    Year 2021 : 7,000,000 $
    Year 2022 : 4,000,000 $
    Salary Average Commitment
    Year 2019 : 12,400,000 $
    Year 2020 : 8,000,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 74,476,667 $
    Year 2020 : 34,300,000 $
    Year 2021 : 7,000,000 $
    Year 2022 : 4,000,000 $

    Farm Players Salaries

    Matthew Puempel 1,076,000 $ (2)
    Salary Remaining : 433,871 $
    Tim Heed 1,000,000 $ (1)
    Salary Remaining : 403,226 $
    David Warsofsky 1,000,000 $ (5)
    Salary Remaining : 403,226 $
    Michael Leighton 975,000 $ (2)
    Salary Remaining : 393,145 $
    Adam Johnson 975,000 $ (1)
    Salary Remaining : 393,145 $
    Martin Necas 925,000 $ (3)
    Salary Remaining : 372,984 $
    Andrew Campbell 880,000 $ (2)
    Salary Remaining : 354,839 $
    Kale Clague 850,000 $ (3)
    Salary Remaining : 342,742 $
    Brycen Martin 850,000 $ (1)
    Salary Remaining : 342,742 $
    Nicolas Aube-Kubel 850,000 $ (1)
    Salary Remaining : 342,742 $
    Noah Gregor 850,000 $ (3)
    Salary Remaining : 342,742 $
    Matt Spencer 813,750 $ (2)
    Salary Remaining : 328,125 $
    Chris Wideman 800,000 $ (3)
    Salary Remaining : 322,581 $
    Matt Taormina 700,000 $ (1)
    Salary Remaining : 282,258 $
    Zachary Sawchenko 700,000 $ (3)
    Salary Remaining : 282,258 $
    Colton Point 700,000 $ (3)
    Salary Remaining : 282,258 $
    Nathan Paetsch 700,000 $ (2)
    Salary Remaining : 282,258 $
    Maxime Lajoie 700,000 $ (3)
    Salary Remaining : 282,258 $
    Kyle Capobianco 650,000 $ (2)
    Salary Remaining : 262,097 $
    Carter Camper 650,000 $ (1)
    Salary Remaining : 262,097 $
    Jonathan Ang 650,000 $ (3)
    Salary Remaining : 262,097 $
    Aleksi Saarela 650,000 $ (2)
    Salary Remaining : 262,097 $
    Evan Barratt 650,000 $ (1)
    Salary Remaining : 262,097 $
    Maxime Fortier 650,000 $ (3)
    Salary Remaining : 262,097 $
    Anton Wedin 650,000 $ (1)
    Salary Remaining : 262,097 $
    Brendan Burke 650,000 $ (1)
    Salary Remaining : 262,097 $
    Emil Djuse 650,000 $ (1)
    Salary Remaining : 262,097 $
    Michael Carcone 650,000 $ (2)
    Salary Remaining : 262,097 $
    Tanner Kaspick 650,000 $ (3)
    Salary Remaining : 262,097 $
    Simon Bourque 650,000 $ (2)
    Salary Remaining : 262,097 $
    Shane Starrett 650,000 $ (1)
    Salary Remaining : 262,097 $
    Cole Candella 650,000 $ (3)
    Salary Remaining : 262,097 $
    Sam Anas 650,000 $ (1)
    Salary Remaining : 262,097 $
    Total Farm Players33
    Salary Commitment
    Year 2019 : 25,094,750 $
    Year 2020 : 16,169,750 $
    Year 2021 : 9,125,000 $
    Year 2022 : 1,000,000 $
    Salary Average Commitment
    Year 2019 : 21,050,000 $
    Year 2020 : 13,700,000 $
    Year 2021 : 7,725,000 $
    Year 2022 : 650,000 $


    Los Angeles Kings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameStaples Center
    Level 1: 8000 - 150 $ - 5 435 - 67,93%
    Level 2: 5300 - 80 $ - 4 974 - 93,86%
    Level 3: 3375 - 50 $ - 3 201 - 94,85%
    Level 4: 3825 - 40 $ - 3 705 - 96,87%
    Luxury : 2000 - 190 $ - 1 942 - 97,11%
    Total Capacity :22500
    Farm
    Farm Level 1: 4000 - 25 $ - 3 182 - 79,56%
    Farm Level 2: 2000 - 12 $ - 1 562 - 78,08%
    Farm Total Capacity :6000

    Income

    Home Games Left19
    Average Attendance - %19 258 - 85,59%
    Average Income per Game2,174,009 $
    Year to Date Revenue47,828,190 $
    Farm
    Home Games Left21
    Average Attendance - %4 744 - 79,07%
    Average Income per Game139,585 $
    Year to Date Revenue2,791,699 $

    Expense

    Pro Players Total Salaries60,397,125 $
    Farm Players Total Salaries19,248,756 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses38,680,154 $
    Farm Year To Date Expenses12,351,524 $
    Pro Salary Cap To Date35,942,006 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue41,306,164 $
    Farm Estimated Season Revenue2,931,284 $
    Pro Remaining Season Days75
    Pro Expenses Per Days347,834 $
    Pro Estimated Expenses26,087,550 $
    Farm Remaining Season Days75
    Farm Expenses Per Days113,703 $
    Farm Estimated Expenses8,527,725 $
    Estimated Season Expenses34,615,275 $
    Estimated Season Salary Cap60,295,706 $
    Estimate Under Maximum Salary Cap of 79,500,000 $19,204,294 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 1,495,706 $
    Current Bank Account19,804,786 $
    Projected Bank Account29,426,959 $

    Pro Players Salaries

    Paul Stastny 9,000,000 $ (1)
    -Salary Remaining : 3,629,032 $
    James Neal 6,600,000 $ (2)
    -Salary Remaining : 2,661,290 $
    Drew Stafford 5,000,000 $ (1)
    -Salary Remaining : 2,016,129 $
    Tyler Ennis 4,600,000 $ (1)
    -Salary Remaining : 1,854,839 $
    Brayden McNabb 4,025,000 $ (4)
    -Salary Remaining : 1,622,984 $
    Brendan Gallagher 3,750,000 $ (2)
    -Salary Remaining : 1,512,097 $
    Michal Kempny 3,300,000 $ (4)
    -Salary Remaining : 1,330,645 $
    Michael Raffl 3,000,000 $ (1)
    -Salary Remaining : 1,209,677 $
    Patrick Maroon 2,650,000 $ (2)
    -Salary Remaining : 1,068,548 $
    Antoine Roussel 2,650,000 $ (2)
    -Salary Remaining : 1,068,548 $
    Greg Pateryn 2,000,000 $ (2)
    -Salary Remaining : 806,452 $
    Johan Larsson 1,760,000 $ (2)
    -Salary Remaining : 709,677 $
    Brett Ritchie 1,750,000 $ (1)
    -Salary Remaining : 705,645 $
    Kevan Miller 1,500,000 $ (2)
    -Salary Remaining : 604,839 $
    Kevin Connauton 1,375,000 $ (1)
    -Salary Remaining : 554,435 $
    Ryan White 1,300,000 $ (1)
    -Salary Remaining : 524,194 $
    Cody McLeod 1,000,000 $ (2)
    -Salary Remaining : 403,226 $
    Jordan Nolan 1,000,000 $ (2)
    -Salary Remaining : 403,226 $
    Adam Clendening 1,000,000 $ (1)
    -Salary Remaining : 403,226 $
    Phillip Di Giuseppe 937,125 $ (1)
    -Salary Remaining : 377,873 $
    Zach Trotman 900,000 $ (2)
    -Salary Remaining : 362,903 $
    Ryan Larkin 650,000 $ (2)
    -Salary Remaining : 262,097 $
    Hayden Hawkey 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 60,397,125 $
    Year 2020 : 31,785,000 $
    Year 2021 : 7,325,000 $
    Year 2022 : 7,325,000 $
    Salary Average Commitment
    Year 2019 : 13,900,000 $
    Year 2020 : 8,275,000 $
    Year 2021 : 1,300,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 60,397,125 $
    Year 2020 : 31,785,000 $
    Year 2021 : 7,325,000 $
    Year 2022 : 7,325,000 $

    Farm Players Salaries

    Michael McLeod 925,000 $ (3)
    Salary Remaining : 372,984 $
    Gavin Bayreuther 925,000 $ (1)
    Salary Remaining : 372,984 $
    Andy Andreoff 897,160 $ (1)
    Salary Remaining : 361,758 $
    Pascal Laberge 850,000 $ (3)
    Salary Remaining : 342,742 $
    Vaclav Karabacek 850,000 $ (1)
    Salary Remaining : 342,742 $
    Jacob Larsson 850,000 $ (2)
    Salary Remaining : 342,742 $
    Mark Alt 800,000 $ (2)
    Salary Remaining : 322,581 $
    Luke Witkowski 800,000 $ (1)
    Salary Remaining : 322,581 $
    Kale Kessy 791,595 $ (1)
    Salary Remaining : 319,192 $
    Mitchell Stephens 775,000 $ (2)
    Salary Remaining : 312,500 $
    Shane Eiserman 775,000 $ (1)
    Salary Remaining : 312,500 $
    Ryan Rupert 715,000 $ (1)
    Salary Remaining : 288,306 $
    Greg Betzold 715,000 $ (2)
    Salary Remaining : 288,306 $
    Blake Thompson 715,000 $ (2)
    Salary Remaining : 288,306 $
    Dan DeSalvo 715,000 $ (1)
    Salary Remaining : 288,306 $
    Quentin Shore 650,000 $ (1)
    Salary Remaining : 262,097 $
    Brayden Burke 650,000 $ (2)
    Salary Remaining : 262,097 $
    Gabriel Sylvestre 650,000 $ (3)
    Salary Remaining : 262,097 $
    Joey Daccord 650,000 $ (1)
    Salary Remaining : 262,097 $
    Nick Schneider 650,000 $ (2)
    Salary Remaining : 262,097 $
    Taggart Corriveau 650,000 $ (2)
    Salary Remaining : 262,097 $
    Pius Suter 650,000 $ (1)
    Salary Remaining : 262,097 $
    Andrew Nielsen 650,000 $ (2)
    Salary Remaining : 262,097 $
    Adam Parsells 650,000 $ (2)
    Salary Remaining : 262,097 $
    Joseph Cecconi 650,000 $ (2)
    Salary Remaining : 262,097 $
    Karch Bachman 650,000 $ (2)
    Salary Remaining : 262,097 $
    Total Farm Players26
    Salary Commitment
    Year 2019 : 19,248,755 $
    Year 2020 : 10,830,000 $
    Year 2021 : 2,425,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,550,000 $
    Year 2020 : 9,750,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    Minnesota Wild


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameXcel Energy Center
    Level 1: 6200 - 160 $ - 4 991 - 80,50%
    Level 2: 3120 - 135 $ - 3 022 - 96,87%
    Level 3: 3600 - 100 $ - 1 893 - 52,58%
    Level 4: 4080 - 68 $ - 2 173 - 53,25%
    Luxury : 6999 - 205 $ - 1 987 - 28,39%
    Total Capacity :23999
    Farm
    Farm Level 1: 4000 - 27 $ - 3 224 - 80,60%
    Farm Level 2: 2000 - 9 $ - 1 638 - 81,89%
    Farm Total Capacity :6000

    Income

    Home Games Left18
    Average Attendance - %14 066 - 58,61%
    Average Income per Game2,243,564 $
    Year to Date Revenue51,601,973 $
    Farm
    Home Games Left19
    Average Attendance - %4 862 - 81,03%
    Average Income per Game144,547 $
    Year to Date Revenue3,180,037 $

    Expense

    Pro Players Total Salaries69,213,133 $
    Farm Players Total Salaries19,806,250 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses39,646,925 $
    Farm Year To Date Expenses13,455,887 $
    Pro Salary Cap To Date37,302,855 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue40,384,153 $
    Farm Estimated Season Revenue2,746,396 $
    Pro Remaining Season Days75
    Pro Expenses Per Days385,554 $
    Pro Estimated Expenses28,916,550 $
    Farm Remaining Season Days75
    Farm Expenses Per Days115,625 $
    Farm Estimated Expenses8,671,875 $
    Estimated Season Expenses37,588,425 $
    Estimated Season Salary Cap62,388,780 $
    Estimate Under Maximum Salary Cap of 79,500,000 $17,111,220 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 3,588,780 $
    Current Bank Account90,851,542 $
    Projected Bank Account96,393,666 $

    Pro Players Salaries

    Anton Stralman 8,000,000 $ (3)
    -Salary Remaining : 3,225,806 $
    Johnny Boychuk 6,100,000 $ (1)
    -Salary Remaining : 2,459,677 $
    Brandon Sutter (Out of Payroll) 5,500,000 $ (2)
    -Salary Remaining : 2,217,742 $
    Sam Gagner 4,800,000 $ (1)
    -Salary Remaining : 1,935,484 $
    Brendan Smith 4,350,000 $ (2)
    -Salary Remaining : 1,754,032 $
    Roman Polak 4,250,000 $ (2)
    -Salary Remaining : 1,713,710 $
    Alex Biega 4,000,000 $ (1)
    -Salary Remaining : 1,612,903 $
    Colin Wilson 3,937,500 $ (1)
    -Salary Remaining : 1,587,702 $
    Jamie McGinn 3,000,000 $ (1)
    -Salary Remaining : 1,209,677 $
    Harry Zolnierczyk 2,750,000 $ (1)
    -Salary Remaining : 1,108,871 $
    Frank Vatrano 2,533,333 $ (4)
    -Salary Remaining : 1,021,505 $
    Jayson Megna 2,500,000 $ (1)
    -Salary Remaining : 1,008,065 $
    Anders Nilsson 2,500,000 $ (1)
    -Salary Remaining : 1,008,065 $
    David Schlemko 2,100,000 $ (1)
    -Salary Remaining : 846,774 $
    Anton Khudobin 2,000,000 $ (2)
    -Salary Remaining : 806,452 $
    Ryan Callahan 2,000,000 $ (2)
    -Salary Remaining : 806,452 $
    Nicolas Deslauriers 1,750,000 $ (2)
    -Salary Remaining : 705,645 $
    Mark Borowiecki (Out of Payroll) 1,500,000 $ (2)
    -Salary Remaining : 604,839 $
    Logan Brown 925,000 $ (3)
    -Salary Remaining : 372,984 $
    Evgeny Svechnikov 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Michael Mersch 867,300 $ (2)
    -Salary Remaining : 349,718 $
    Dennis Yan 850,000 $ (2)
    -Salary Remaining : 342,742 $
    Alexander Dergachyov 775,000 $ (2)
    -Salary Remaining : 312,500 $
    Nick Wolff 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Kyle Jenkins 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Total Pro Players25
    Salary Commitment
    Year 2019 : 69,213,133 $
    Year 2020 : 36,225,633 $
    Year 2021 : 11,458,333 $
    Year 2022 : 2,533,333 $
    Salary Average Commitment
    Year 2019 : 14,900,000 $
    Year 2020 : 9,025,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 69,213,133 $
    Year 2020 : 36,225,633 $
    Year 2021 : 11,458,333 $
    Year 2022 : 2,533,333 $

    Farm Players Salaries

    Samuel Morin 971,250 $ (3)
    Salary Remaining : 391,633 $
    Francois Brassard 950,000 $ (2)
    Salary Remaining : 383,065 $
    German Rubtsov 925,000 $ (3)
    Salary Remaining : 372,984 $
    Jimmy Lodge 892,500 $ (1)
    Salary Remaining : 359,879 $
    Mackenzie Blackwood 892,500 $ (2)
    Salary Remaining : 359,879 $
    Nathan Bastian 850,000 $ (3)
    Salary Remaining : 342,742 $
    Ryan Faragher 850,000 $ (2)
    Salary Remaining : 342,742 $
    Parker Wotherspoon 775,000 $ (2)
    Salary Remaining : 312,500 $
    Ryan Gropp 775,000 $ (2)
    Salary Remaining : 312,500 $
    Chase De Leo 775,000 $ (1)
    Salary Remaining : 312,500 $
    Christian Fischer 775,000 $ (2)
    Salary Remaining : 312,500 $
    Josh Mahura 775,000 $ (3)
    Salary Remaining : 312,500 $
    Rem Pitlick 775,000 $ (2)
    Salary Remaining : 312,500 $
    Sam Lafferty 767,500 $ (2)
    Salary Remaining : 309,476 $
    Matheson Iacopelli 742,500 $ (1)
    Salary Remaining : 299,395 $
    Cole Ully 715,000 $ (1)
    Salary Remaining : 288,306 $
    Jack Walker 700,000 $ (2)
    Salary Remaining : 282,258 $
    Artur Kayumov 700,000 $ (3)
    Salary Remaining : 282,258 $
    Lukas Vejdemo 650,000 $ (1)
    Salary Remaining : 262,097 $
    Dominik Kahun 650,000 $ (1)
    Salary Remaining : 262,097 $
    Blake Siebenaler 650,000 $ (1)
    Salary Remaining : 262,097 $
    Ethan Bear 650,000 $ (2)
    Salary Remaining : 262,097 $
    Andrew Mangiapane (Out of Payroll) 650,000 $ (1)
    Salary Remaining : 262,097 $
    Benjamin Gleason 650,000 $ (3)
    Salary Remaining : 262,097 $
    Emil Johansson 650,000 $ (1)
    Salary Remaining : 262,097 $
    Adam Helewka 650,000 $ (1)
    Salary Remaining : 262,097 $
    Total Farm Players26
    Salary Commitment
    Year 2019 : 19,806,250 $
    Year 2020 : 12,781,250 $
    Year 2021 : 4,871,250 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,800,000 $
    Year 2020 : 10,600,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $


    Montreal Canadiens


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCentre Bell
    Level 1: 7867 - 201 $ - 4 643 - 59,01%
    Level 2: 6589 - 151 $ - 3 888 - 59,01%
    Level 3: 3600 - 115 $ - 2 124 - 59,00%
    Level 4: 4466 - 79 $ - 2 635 - 59,00%
    Luxury : 1478 - 430 $ - 1 098 - 74,30%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 037 - 75,94%
    Farm Level 2: 2000 - 9 $ - 1 530 - 76,48%
    Farm Total Capacity :6000

    Income

    Home Games Left15
    Average Attendance - %14 388 - 59,95%
    Average Income per Game2,811,626 $
    Year to Date Revenue73,102,288 $
    Farm
    Home Games Left18
    Average Attendance - %4 567 - 76,12%
    Average Income per Game136,002 $
    Year to Date Revenue3,128,055 $

    Expense

    Pro Players Total Salaries66,296,250 $
    Farm Players Total Salaries27,899,580 $
    Coaches Total Salaries21,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses48,868,222 $
    Farm Year To Date Expenses20,035,371 $
    Pro Salary Cap To Date38,648,509 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue42,174,397 $
    Farm Estimated Season Revenue2,448,043 $
    Pro Remaining Season Days75
    Pro Expenses Per Days439,765 $
    Pro Estimated Expenses32,982,375 $
    Farm Remaining Season Days75
    Farm Expenses Per Days182,256 $
    Farm Estimated Expenses13,669,200 $
    Estimated Season Expenses46,651,575 $
    Estimated Season Salary Cap65,380,834 $
    Estimate Under Maximum Salary Cap of 79,500,000 $14,119,166 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 6,580,834 $
    Current Bank Account294,108,323 $
    Projected Bank Account292,079,188 $

    Pro Players Salaries

    Vladimir Tarasenko 7,500,000 $ (5)
    -Salary Remaining : 3,024,194 $
    Erik Karlsson 6,500,000 $ (1)
    -Salary Remaining : 2,620,968 $
    Sean Monahan 6,375,000 $ (3)
    -Salary Remaining : 2,570,565 $
    Ryan Nugent-Hopkins (Out of Payroll) 6,000,000 $ (1)
    -Salary Remaining : 2,419,355 $
    Artemi Panarin 6,000,000 $ (1)
    -Salary Remaining : 2,419,355 $
    Niklas Hjalmarsson 5,750,000 $ (2)
    -Salary Remaining : 2,318,548 $
    Craig Anderson 5,388,500 $ (1)
    -Salary Remaining : 2,172,782 $
    Jeff Carter 5,273,000 $ (1)
    -Salary Remaining : 2,126,210 $
    Craig Smith 4,250,000 $ (2)
    -Salary Remaining : 1,713,710 $
    Marian Gaborik 3,816,000 $ (1)
    -Salary Remaining : 1,538,710 $
    Brandon Manning 3,025,000 $ (4)
    -Salary Remaining : 1,219,758 $
    Brian Boyle 2,900,000 $ (3)
    -Salary Remaining : 1,169,355 $
    Luke Schenn 1,750,000 $ (4)
    -Salary Remaining : 705,645 $
    Matthew Grzelcyk 1,400,000 $ (2)
    -Salary Remaining : 564,516 $
    Charles McAvoy 971,250 $ (1)
    -Salary Remaining : 391,633 $
    Jakob Chychrun 925,000 $ (3)
    -Salary Remaining : 372,984 $
    Emile Poirier 892,500 $ (1)
    -Salary Remaining : 359,879 $
    Mitchell Mattson 850,000 $ (3)
    -Salary Remaining : 342,742 $
    Zane McIntyre 715,000 $ (1)
    -Salary Remaining : 288,306 $
    Philippe Maillet 715,000 $ (2)
    -Salary Remaining : 288,306 $
    Derek Barach 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Michael Joly 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 72,296,250 $
    Year 2020 : 35,440,000 $
    Year 2021 : 23,325,000 $
    Year 2022 : 12,275,000 $
    Salary Average Commitment
    Year 2019 : 13,175,000 $
    Year 2020 : 6,700,000 $
    Year 2021 : 4,825,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 72,296,250 $
    Year 2020 : 35,440,000 $
    Year 2021 : 23,325,000 $
    Year 2022 : 12,275,000 $

    Farm Players Salaries

    Mikko Koskinen 3,250,000 $ (5)
    Salary Remaining : 1,310,484 $
    Blake Pietila 1,425,000 $ (1)
    Salary Remaining : 574,597 $
    Byron Froese 1,034,249 $ (1)
    Salary Remaining : 417,036 $
    Colin Larkin 997,500 $ (1)
    Salary Remaining : 402,218 $
    Jeremy Bracco 925,000 $ (2)
    Salary Remaining : 372,984 $
    Anton Blidh 925,000 $ (1)
    Salary Remaining : 372,984 $
    Brogan Rafferty 925,000 $ (1)
    Salary Remaining : 372,984 $
    Paul LaDue (Out of Payroll) 917,831 $ (2)
    Salary Remaining : 370,093 $
    Dillon Dube 850,000 $ (3)
    Salary Remaining : 342,742 $
    Brett Pollock 850,000 $ (1)
    Salary Remaining : 342,742 $
    Spencer Watson 850,000 $ (1)
    Salary Remaining : 342,742 $
    Zachary Senyshyn 850,000 $ (2)
    Salary Remaining : 342,742 $
    Joe Hicketts 850,000 $ (1)
    Salary Remaining : 342,742 $
    Filip Gustavsson 850,000 $ (2)
    Salary Remaining : 342,742 $
    Alexis Vanier 850,000 $ (1)
    Salary Remaining : 342,742 $
    Maxime Comtois 850,000 $ (3)
    Salary Remaining : 342,742 $
    Ville Husso 847,500 $ (1)
    Salary Remaining : 341,734 $
    Marcus Hogberg 835,000 $ (1)
    Salary Remaining : 336,694 $
    Judd Peterson 787,500 $ (2)
    Salary Remaining : 317,540 $
    Dysin Mayo 775,000 $ (1)
    Salary Remaining : 312,500 $
    Jonathan Dahlen 775,000 $ (3)
    Salary Remaining : 312,500 $
    Colby Cave 715,000 $ (2)
    Salary Remaining : 288,306 $
    Alex Belzile 715,000 $ (2)
    Salary Remaining : 288,306 $
    Tarmo Reunanen 700,000 $ (3)
    Salary Remaining : 282,258 $
    Colin McDonald 650,000 $ (2)
    Salary Remaining : 262,097 $
    Justin Scott 650,000 $ (2)
    Salary Remaining : 262,097 $
    Ty Ronning 650,000 $ (3)
    Salary Remaining : 262,097 $
    Chris Martenet 650,000 $ (2)
    Salary Remaining : 262,097 $
    Jesper Lindgren 650,000 $ (2)
    Salary Remaining : 262,097 $
    Linus Nassen 650,000 $ (3)
    Salary Remaining : 262,097 $
    Deven Sideroff 650,000 $ (2)
    Salary Remaining : 262,097 $
    Total Farm Players31
    Salary Commitment
    Year 2019 : 27,899,580 $
    Year 2020 : 16,735,331 $
    Year 2021 : 7,725,000 $
    Year 2022 : 3,250,000 $
    Salary Average Commitment
    Year 2019 : 19,725,000 $
    Year 2020 : 12,475,000 $
    Year 2021 : 4,475,000 $
    Year 2022 : 650,000 $


    Nashville Predators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBridgestone Arena
    Level 1: 6534 - 131 $ - 6 422 - 98,28%
    Level 2: 5478 - 72 $ - 5 167 - 94,32%
    Level 3: 3000 - 47 $ - 2 997 - 99,88%
    Level 4: 3833 - 33 $ - 3 749 - 97,81%
    Luxury : 1155 - 220 $ - 1 155 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 43 $ - 2 869 - 71,74%
    Farm Level 2: 2000 - 9 $ - 1 570 - 78,50%
    Farm Total Capacity :6000

    Income

    Home Games Left17
    Average Attendance - %19 490 - 97,45%
    Average Income per Game1,991,746 $
    Year to Date Revenue47,801,898 $
    Farm
    Home Games Left20
    Average Attendance - %4 439 - 73,99%
    Average Income per Game195,273 $
    Year to Date Revenue4,100,743 $

    Expense

    Pro Players Total Salaries67,380,231 $
    Farm Players Total Salaries19,723,052 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses44,611,177 $
    Farm Year To Date Expenses12,757,651 $
    Pro Salary Cap To Date41,385,397 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue33,859,678 $
    Farm Estimated Season Revenue3,905,470 $
    Pro Remaining Season Days75
    Pro Expenses Per Days383,765 $
    Pro Estimated Expenses28,782,375 $
    Farm Remaining Season Days75
    Farm Expenses Per Days110,877 $
    Farm Estimated Expenses8,315,775 $
    Estimated Season Expenses37,098,150 $
    Estimated Season Salary Cap68,554,822 $
    Estimate Under Maximum Salary Cap of 79,500,000 $10,945,178 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 9,754,822 $
    Current Bank Account53,253,033 $
    Projected Bank Account53,920,031 $

    Pro Players Salaries

    Cory Schneider 6,000,000 $ (2)
    -Salary Remaining : 2,419,355 $
    Semyon Varlamov 5,900,000 $ (1)
    -Salary Remaining : 2,379,032 $
    Tyler Myers 5,500,000 $ (1)
    -Salary Remaining : 2,217,742 $
    J.T. Miller 5,250,000 $ (5)
    -Salary Remaining : 2,116,935 $
    Alec Martinez 5,100,000 $ (1)
    -Salary Remaining : 2,056,452 $
    Ian Cole (Out of Payroll) 5,000,000 $ (2)
    -Salary Remaining : 2,016,129 $
    Alexander Wennberg 4,900,000 $ (2)
    -Salary Remaining : 1,975,806 $
    Vincent Trocheck 4,750,000 $ (1)
    -Salary Remaining : 1,915,323 $
    Michael Stone 4,000,000 $ (2)
    -Salary Remaining : 1,612,903 $
    Victor Rask 4,000,000 $ (4)
    -Salary Remaining : 1,612,903 $
    Boone Jenner 3,750,000 $ (4)
    -Salary Remaining : 1,512,097 $
    Tanner Pearson 3,750,000 $ (3)
    -Salary Remaining : 1,512,097 $
    Oliver Bjorkstrand 2,500,000 $ (2)
    -Salary Remaining : 1,008,065 $
    Stefan Noesen 1,725,000 $ (1)
    -Salary Remaining : 695,565 $
    Michael Chaput 1,600,000 $ (2)
    -Salary Remaining : 645,161 $
    Juuse Saros 1,500,000 $ (2)
    -Salary Remaining : 604,839 $
    Tomas Jurco 1,000,000 $ (1)
    -Salary Remaining : 403,226 $
    Stefan Matteau 1,000,000 $ (1)
    -Salary Remaining : 403,226 $
    Miikka Salomaki 983,981 $ (1)
    -Salary Remaining : 396,767 $
    Ian McCoshen 971,250 $ (1)
    -Salary Remaining : 391,633 $
    Will Butcher 925,000 $ (1)
    -Salary Remaining : 372,984 $
    Nikolai Goldobin 850,000 $ (1)
    -Salary Remaining : 342,742 $
    Aaron Irving 775,000 $ (1)
    -Salary Remaining : 312,500 $
    Alex Lintuniemi 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Total Pro Players24
    Salary Commitment
    Year 2019 : 72,380,231 $
    Year 2020 : 42,250,000 $
    Year 2021 : 16,750,000 $
    Year 2022 : 13,000,000 $
    Salary Average Commitment
    Year 2019 : 13,550,000 $
    Year 2020 : 6,425,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 72,380,231 $
    Year 2020 : 42,250,000 $
    Year 2021 : 16,750,000 $
    Year 2022 : 13,000,000 $

    Farm Players Salaries

    Casey Desmith 1,500,000 $ (4)
    Salary Remaining : 604,839 $
    Mackenzie MacEachern 971,250 $ (2)
    Salary Remaining : 391,633 $
    Dalton Smith 942,018 $ (1)
    Salary Remaining : 379,846 $
    Haydn Fleury 925,000 $ (1)
    Salary Remaining : 372,984 $
    Dante Fabbro 925,000 $ (3)
    Salary Remaining : 372,984 $
    Tage Thompson 925,000 $ (3)
    Salary Remaining : 372,984 $
    Joseph LaBate 897,160 $ (1)
    Salary Remaining : 361,758 $
    Jakob Forsbacka Karlsson 850,000 $ (2)
    Salary Remaining : 342,742 $
    Jansen Harkins 850,000 $ (2)
    Salary Remaining : 342,742 $
    Filip Ahl 775,000 $ (2)
    Salary Remaining : 312,500 $
    Linus Lindstrom 775,000 $ (3)
    Salary Remaining : 312,500 $
    Anthony Greco 750,750 $ (1)
    Salary Remaining : 302,722 $
    Josh Currie 721,875 $ (2)
    Salary Remaining : 291,079 $
    Sergei Tolchinsky 715,000 $ (1)
    Salary Remaining : 288,306 $
    Simon Stransky 700,000 $ (3)
    Salary Remaining : 282,258 $
    Ryan Mantha 650,000 $ (1)
    Salary Remaining : 262,097 $
    Karel Vejmelka 650,000 $ (1)
    Salary Remaining : 262,097 $
    Dante Salituro 650,000 $ (2)
    Salary Remaining : 262,097 $
    Otto Somppi 650,000 $ (3)
    Salary Remaining : 262,097 $
    Jordan Sambrook 650,000 $ (3)
    Salary Remaining : 262,097 $
    Kyle Maksimovich 650,000 $ (3)
    Salary Remaining : 262,097 $
    Miska Kukkonen 650,000 $ (3)
    Salary Remaining : 262,097 $
    John Marino 650,000 $ (2)
    Salary Remaining : 262,097 $
    Devante Stephens 650,000 $ (2)
    Salary Remaining : 262,097 $
    Cameron Askew 650,000 $ (2)
    Salary Remaining : 262,097 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 19,723,053 $
    Year 2020 : 14,193,125 $
    Year 2021 : 7,425,000 $
    Year 2022 : 1,500,000 $
    Salary Average Commitment
    Year 2019 : 16,100,000 $
    Year 2020 : 11,700,000 $
    Year 2021 : 5,850,000 $
    Year 2022 : 650,000 $


    New Jersey Devils


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePrudential Center
    Level 1: 5500 - 110 $ - 5 500 - 100,00%
    Level 2: 3500 - 82 $ - 3 500 - 100,00%
    Level 3: 4000 - 55 $ - 3 228 - 80,70%
    Level 4: 6000 - 33 $ - 4 023 - 67,05%
    Luxury : 1000 - 250 $ - 1 000 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 928 - 73,21%
    Farm Level 2: 2000 - 15 $ - 1 456 - 72,82%
    Farm Total Capacity :6000

    Income

    Home Games Left18
    Average Attendance - %17 251 - 86,26%
    Average Income per Game1,670,150 $
    Year to Date Revenue38,413,448 $
    Farm
    Home Games Left18
    Average Attendance - %4 385 - 73,08%
    Average Income per Game176,566 $
    Year to Date Revenue4,061,010 $

    Expense

    Pro Players Total Salaries79,963,750 $
    Farm Players Total Salaries20,055,000 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses49,004,812 $
    Farm Year To Date Expenses12,505,056 $
    Pro Salary Cap To Date46,701,068 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue30,062,698 $
    Farm Estimated Season Revenue3,178,182 $
    Pro Remaining Season Days75
    Pro Expenses Per Days448,730 $
    Pro Estimated Expenses33,654,750 $
    Farm Remaining Season Days75
    Farm Expenses Per Days115,349 $
    Farm Estimated Expenses8,651,175 $
    Estimated Season Expenses42,305,925 $
    Estimated Season Salary Cap78,944,543 $
    Estimate Under Maximum Salary Cap of 79,500,000 $555,457 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 20,144,543 $
    Current Bank Account5,635,150 $
    Projected Bank Account(3,429,895 $)

    Pro Players Salaries

    Evgeni Malkin 9,500,000 $ (3)
    -Salary Remaining : 3,830,645 $
    Jamie Benn 9,500,000 $ (3)
    -Salary Remaining : 3,830,645 $
    Mark Scheifele 6,125,000 $ (3)
    -Salary Remaining : 2,469,758 $
    Jonathan Quick 5,800,000 $ (1)
    -Salary Remaining : 2,338,710 $
    Blake Wheeler 5,600,000 $ (1)
    -Salary Remaining : 2,258,065 $
    Michael Del Zotto 5,040,000 $ (4)
    -Salary Remaining : 2,032,258 $
    Jonathan Marchessault 5,000,000 $ (4)
    -Salary Remaining : 2,016,129 $
    Sami Vatanen 4,875,000 $ (2)
    -Salary Remaining : 1,965,726 $
    Nazem Kadri 4,500,000 $ (4)
    -Salary Remaining : 1,814,516 $
    Jake Gardiner 4,050,000 $ (1)
    -Salary Remaining : 1,633,065 $
    Brandon Pirri 3,850,000 $ (4)
    -Salary Remaining : 1,552,419 $
    Michael Ferland 3,500,000 $ (5)
    -Salary Remaining : 1,411,290 $
    Thomas Greiss 3,000,000 $ (2)
    -Salary Remaining : 1,209,677 $
    Ryan Ellis 2,500,000 $ (1)
    -Salary Remaining : 1,008,065 $
    Chad Ruhwedel 1,050,000 $ (3)
    -Salary Remaining : 423,387 $
    Mike Reilly 971,250 $ (1)
    -Salary Remaining : 391,633 $
    Nick Schmaltz 850,000 $ (1)
    -Salary Remaining : 342,742 $
    Nick Jensen 812,500 $ (1)
    -Salary Remaining : 327,621 $
    Ondrej Kase 775,000 $ (1)
    -Salary Remaining : 312,500 $
    Ryan Carpenter 715,000 $ (1)
    -Salary Remaining : 288,306 $
    Michael Haley 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Sam Ruopp 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Jesper Bratt 650,000 $ (3)
    -Salary Remaining : 262,097 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 79,963,750 $
    Year 2020 : 56,590,000 $
    Year 2021 : 48,715,000 $
    Year 2022 : 21,890,000 $
    Salary Average Commitment
    Year 2019 : 12,875,000 $
    Year 2020 : 6,275,000 $
    Year 2021 : 5,625,000 $
    Year 2022 : 2,525,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 79,963,750 $
    Year 2020 : 56,590,000 $
    Year 2021 : 48,715,000 $
    Year 2022 : 21,890,000 $

    Farm Players Salaries

    Nick Shore 1,850,000 $ (3)
    Salary Remaining : 745,968 $
    Logan Day 1,000,000 $ (2)
    Salary Remaining : 403,226 $
    Collin Delia 1,000,000 $ (4)
    Salary Remaining : 403,226 $
    Paul Thompson 950,000 $ (2)
    Salary Remaining : 383,065 $
    Logan Stanley 925,000 $ (3)
    Salary Remaining : 372,984 $
    Boris Katchouk 850,000 $ (1)
    Salary Remaining : 342,742 $
    Vitaly Abramov 850,000 $ (3)
    Salary Remaining : 342,742 $
    Adam Wilcox 787,500 $ (1)
    Salary Remaining : 317,540 $
    Zeb Knutson 787,500 $ (2)
    Salary Remaining : 317,540 $
    Mitch McLain 787,500 $ (2)
    Salary Remaining : 317,540 $
    Tyler Mueller 787,500 $ (2)
    Salary Remaining : 317,540 $
    Luc Snuggerud 775,000 $ (1)
    Salary Remaining : 312,500 $
    Jake Kulevich 750,000 $ (1)
    Salary Remaining : 302,419 $
    Steven Johnson 715,000 $ (2)
    Salary Remaining : 288,306 $
    Kasimir Kaskisuo 715,000 $ (2)
    Salary Remaining : 288,306 $
    Par Lindholm 675,000 $ (1)
    Salary Remaining : 272,177 $
    Joey Dudek 650,000 $ (1)
    Salary Remaining : 262,097 $
    Karson Kuhlman 650,000 $ (1)
    Salary Remaining : 262,097 $
    Jacob MacDonald 650,000 $ (1)
    Salary Remaining : 262,097 $
    Darby Llewellyn 650,000 $ (1)
    Salary Remaining : 262,097 $
    Niko Mikkola 650,000 $ (2)
    Salary Remaining : 262,097 $
    Ville Meskanen 650,000 $ (1)
    Salary Remaining : 262,097 $
    Michael Eyssimont 650,000 $ (2)
    Salary Remaining : 262,097 $
    Mathieu Joseph 650,000 $ (2)
    Salary Remaining : 262,097 $
    William Lockwood 650,000 $ (1)
    Salary Remaining : 262,097 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 20,055,000 $
    Year 2020 : 12,317,500 $
    Year 2021 : 4,625,000 $
    Year 2022 : 1,000,000 $
    Salary Average Commitment
    Year 2019 : 16,150,000 $
    Year 2020 : 9,100,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 650,000 $


    New York Islanders


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBarclays Center
    Level 1: 6000 - 147 $ - 5 999 - 99,99%
    Level 2: 5000 - 94 $ - 4 861 - 97,22%
    Level 3: 2700 - 72 $ - 2 700 - 100,00%
    Level 4: 3300 - 50 $ - 3 129 - 94,82%
    Luxury : 1000 - 235 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 094 - 77,35%
    Farm Level 2: 2000 - 9 $ - 1 525 - 76,25%
    Farm Total Capacity :6000

    Income

    Home Games Left16
    Average Attendance - %17 689 - 98,27%
    Average Income per Game2,174,539 $
    Year to Date Revenue54,363,473 $
    Farm
    Home Games Left20
    Average Attendance - %4 619 - 76,98%
    Average Income per Game138,116 $
    Year to Date Revenue2,900,446 $

    Expense

    Pro Players Total Salaries61,853,750 $
    Farm Players Total Salaries22,238,956 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses43,676,034 $
    Farm Year To Date Expenses13,903,991 $
    Pro Salary Cap To Date41,150,225 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue34,792,623 $
    Farm Estimated Season Revenue2,762,330 $
    Pro Remaining Season Days75
    Pro Expenses Per Days352,977 $
    Pro Estimated Expenses26,473,275 $
    Farm Remaining Season Days75
    Farm Expenses Per Days127,091 $
    Farm Estimated Expenses9,531,825 $
    Estimated Season Expenses36,005,100 $
    Estimated Season Salary Cap66,091,250 $
    Estimate Under Maximum Salary Cap of 79,500,000 $13,408,750 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 7,291,250 $
    Current Bank Account22,909,299 $
    Projected Bank Account24,459,152 $

    Pro Players Salaries

    Anze Kopitar 8,840,000 $ (3)
    -Salary Remaining : 3,564,516 $
    Nathan MacKinnon 6,300,000 $ (3)
    -Salary Remaining : 2,540,323 $
    Alex Edler (Out of Payroll) 6,200,000 $ (1)
    -Salary Remaining : 2,500,000 $
    Brad Marchand (Out of Payroll) 6,125,000 $ (1)
    -Salary Remaining : 2,469,758 $
    Filip Forsberg 6,000,000 $ (3)
    -Salary Remaining : 2,419,355 $
    Ondrej Palat 5,300,000 $ (4)
    -Salary Remaining : 2,137,097 $
    Oscar Klefbom 4,167,000 $ (2)
    -Salary Remaining : 1,680,242 $
    Marco Scandella 4,000,000 $ (2)
    -Salary Remaining : 1,612,903 $
    Roman Josi 4,000,000 $ (2)
    -Salary Remaining : 1,612,903 $
    Patrik Nemeth 3,000,000 $ (3)
    -Salary Remaining : 1,209,677 $
    Antti Raanta 3,000,000 $ (1)
    -Salary Remaining : 1,209,677 $
    Cal Clutterbuck 2,750,000 $ (2)
    -Salary Remaining : 1,108,871 $
    Kyle Brodziak 2,500,000 $ (4)
    -Salary Remaining : 1,008,065 $
    Troy Brouwer 2,500,000 $ (2)
    -Salary Remaining : 1,008,065 $
    Darcy Kuemper 1,850,000 $ (1)
    -Salary Remaining : 745,968 $
    Mark Jankowski 1,675,000 $ (2)
    -Salary Remaining : 675,403 $
    Markus Hannikainen 1,000,000 $ (2)
    -Salary Remaining : 403,226 $
    Mikko Rantanen 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Jake DeBrusk 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Christian Folin 850,000 $ (1)
    -Salary Remaining : 342,742 $
    Chris Thorburn 800,000 $ (3)
    -Salary Remaining : 322,581 $
    Derek Grant 771,750 $ (1)
    -Salary Remaining : 311,190 $
    Troy Stecher 700,000 $ (2)
    -Salary Remaining : 282,258 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 74,178,750 $
    Year 2020 : 55,382,000 $
    Year 2021 : 32,740,000 $
    Year 2022 : 7,800,000 $
    Salary Average Commitment
    Year 2019 : 13,925,000 $
    Year 2020 : 10,900,000 $
    Year 2021 : 4,725,000 $
    Year 2022 : 1,425,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 74,178,750 $
    Year 2020 : 55,382,000 $
    Year 2021 : 32,740,000 $
    Year 2022 : 7,800,000 $

    Farm Players Salaries

    Gaetan Haas 1,562,500 $ (3)
    Salary Remaining : 630,040 $
    Xavier Ouellet 1,250,000 $ (1)
    Salary Remaining : 504,032 $
    Cam Johnson 1,050,000 $ (1)
    Salary Remaining : 423,387 $
    Brad Malone 1,000,000 $ (1)
    Salary Remaining : 403,226 $
    Jake Lucchini 1,000,000 $ (2)
    Salary Remaining : 403,226 $
    Oula Palve 1,000,000 $ (3)
    Salary Remaining : 403,226 $
    Logan Shaw 942,018 $ (2)
    Salary Remaining : 379,846 $
    Ryan Stanton 854,438 $ (1)
    Salary Remaining : 344,531 $
    Matt Mangene 850,000 $ (1)
    Salary Remaining : 342,742 $
    Dominik Masin 850,000 $ (1)
    Salary Remaining : 342,742 $
    Jordan Greenway 850,000 $ (2)
    Salary Remaining : 342,742 $
    Justin Kea 850,000 $ (2)
    Salary Remaining : 342,742 $
    Derek Nesbitt 850,000 $ (3)
    Salary Remaining : 342,742 $
    Adin Hill 850,000 $ (1)
    Salary Remaining : 342,742 $
    Andrew MacWilliam 800,000 $ (1)
    Salary Remaining : 322,581 $
    Blake Kessel 800,000 $ (1)
    Salary Remaining : 322,581 $
    Caleb Jones 775,000 $ (2)
    Salary Remaining : 312,500 $
    David Kampf 775,000 $ (1)
    Salary Remaining : 312,500 $
    Julius Vahatalo 715,000 $ (2)
    Salary Remaining : 288,306 $
    Pavel Kraskovsky 715,000 $ (2)
    Salary Remaining : 288,306 $
    Kelly Summers 650,000 $ (1)
    Salary Remaining : 262,097 $
    Adam Werner 650,000 $ (2)
    Salary Remaining : 262,097 $
    Radovan Bondra 650,000 $ (2)
    Salary Remaining : 262,097 $
    Radel Fazleev 650,000 $ (1)
    Salary Remaining : 262,097 $
    David Cotton 650,000 $ (2)
    Salary Remaining : 262,097 $
    Axel Holmstrom 650,000 $ (1)
    Salary Remaining : 262,097 $
    Total Farm Players26
    Salary Commitment
    Year 2019 : 22,238,956 $
    Year 2020 : 11,209,518 $
    Year 2021 : 3,412,500 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,550,000 $
    Year 2020 : 8,450,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    New York Rangers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMadison Square Garden
    Level 1: 6000 - 150 $ - 5 322 - 88,71%
    Level 2: 5000 - 105 $ - 3 953 - 79,06%
    Level 3: 2700 - 75 $ - 2 527 - 93,59%
    Level 4: 3300 - 50 $ - 2 930 - 88,78%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 066 - 76,66%
    Farm Level 2: 2000 - 9 $ - 1 541 - 77,06%
    Farm Total Capacity :6000

    Income

    Home Games Left17
    Average Attendance - %15 732 - 87,40%
    Average Income per Game2,126,856 $
    Year to Date Revenue51,044,545 $
    Farm
    Home Games Left21
    Average Attendance - %4 607 - 76,79%
    Average Income per Game137,257 $
    Year to Date Revenue2,745,145 $

    Expense

    Pro Players Total Salaries71,484,000 $
    Farm Players Total Salaries23,630,876 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses44,245,836 $
    Farm Year To Date Expenses15,295,800 $
    Pro Salary Cap To Date42,336,192 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue36,156,553 $
    Farm Estimated Season Revenue2,882,402 $
    Pro Remaining Season Days75
    Pro Expenses Per Days401,527 $
    Pro Estimated Expenses30,114,525 $
    Farm Remaining Season Days75
    Farm Expenses Per Days137,800 $
    Farm Estimated Expenses10,335,000 $
    Estimated Season Expenses40,449,525 $
    Estimated Season Salary Cap71,160,417 $
    Estimate Under Maximum Salary Cap of 79,500,000 $8,339,583 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 12,360,417 $
    Current Bank Account126,905,924 $
    Projected Bank Account125,495,354 $

    Pro Players Salaries

    Dustin Byfuglien 7,600,000 $ (1)
    -Salary Remaining : 3,064,516 $
    Aaron Ekblad 7,500,000 $ (5)
    -Salary Remaining : 3,024,194 $
    Cam Fowler 6,500,000 $ (5)
    -Salary Remaining : 2,620,968 $
    Matt Dumba 6,000,000 $ (5)
    -Salary Remaining : 2,419,355 $
    Alex Galchenyuk 4,900,000 $ (2)
    -Salary Remaining : 1,975,806 $
    Justin Faulk 4,833,000 $ (2)
    -Salary Remaining : 1,948,790 $
    Max Pacioretty 4,500,000 $ (1)
    -Salary Remaining : 1,814,516 $
    Nick Bjugstad 4,100,000 $ (3)
    -Salary Remaining : 1,653,226 $
    Justin Abdelkader 4,000,000 $ (1)
    -Salary Remaining : 1,612,903 $
    Matt Murray 3,750,000 $ (2)
    -Salary Remaining : 1,512,097 $
    Conor Sheary 3,000,000 $ (2)
    -Salary Remaining : 1,209,677 $
    Richard Panik 2,800,000 $ (1)
    -Salary Remaining : 1,129,032 $
    Tobias Rieder 2,250,000 $ (1)
    -Salary Remaining : 907,258 $
    Andrew Ladd 2,000,000 $ (5)
    -Salary Remaining : 806,452 $
    Yannick Weber 1,700,000 $ (1)
    -Salary Remaining : 685,484 $
    Brendan Gaunce 1,026,000 $ (1)
    -Salary Remaining : 413,710 $
    Lawson Crouse 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Dylan Strome 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Jack Eichel 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Vince Dunn 850,000 $ (2)
    -Salary Remaining : 342,742 $
    Charlie Lindgren 750,000 $ (2)
    -Salary Remaining : 302,419 $
    Brock McGinn 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 71,484,000 $
    Year 2020 : 46,958,000 $
    Year 2021 : 26,100,000 $
    Year 2022 : 22,000,000 $
    Salary Average Commitment
    Year 2019 : 11,475,000 $
    Year 2020 : 8,125,000 $
    Year 2021 : 3,075,000 $
    Year 2022 : 2,600,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 71,484,000 $
    Year 2020 : 46,958,000 $
    Year 2021 : 26,100,000 $
    Year 2022 : 22,000,000 $

    Farm Players Salaries

    Valeri Nichushkin 2,950,000 $ (2)
    Salary Remaining : 1,189,516 $
    Oscar Dansk 1,000,000 $ (1)
    Salary Remaining : 403,226 $
    Kyle Bushee 1,000,000 $ (1)
    Salary Remaining : 403,226 $
    Matt Beleskey 1,000,000 $ (4)
    Salary Remaining : 403,226 $
    Ross Johnston 1,000,000 $ (2)
    Salary Remaining : 403,226 $
    Pat Nagle 1,000,000 $ (1)
    Salary Remaining : 403,226 $
    Nic Petan 971,250 $ (3)
    Salary Remaining : 391,633 $
    Jakub Zboril 925,000 $ (2)
    Salary Remaining : 372,984 $
    Josh Ho-Sang 925,000 $ (1)
    Salary Remaining : 372,984 $
    Olli Juolevi 925,000 $ (3)
    Salary Remaining : 372,984 $
    Michael McCarron 892,500 $ (1)
    Salary Remaining : 359,879 $
    Ben Thomas 775,000 $ (1)
    Salary Remaining : 312,500 $
    Austin Wagner 775,000 $ (2)
    Salary Remaining : 312,500 $
    Trent Frederic 775,000 $ (3)
    Salary Remaining : 312,500 $
    Cliff Pu 775,000 $ (3)
    Salary Remaining : 312,500 $
    Riley Barber 727,125 $ (1)
    Salary Remaining : 293,196 $
    Maximilian Pajpach 715,000 $ (2)
    Salary Remaining : 288,306 $
    Clark Bishop 650,000 $ (1)
    Salary Remaining : 262,097 $
    Andong Song 650,000 $ (2)
    Salary Remaining : 262,097 $
    Casey Staum 650,000 $ (3)
    Salary Remaining : 262,097 $
    Michael Pezzetta 650,000 $ (3)
    Salary Remaining : 262,097 $
    Arvid Henrikson 650,000 $ (3)
    Salary Remaining : 262,097 $
    Matthew Bradley 650,000 $ (2)
    Salary Remaining : 262,097 $
    Tyler Bird 650,000 $ (1)
    Salary Remaining : 262,097 $
    Nikolas Koberstein 650,000 $ (1)
    Salary Remaining : 262,097 $
    Veeti Vainio 650,000 $ (2)
    Salary Remaining : 262,097 $
    Jeremy Helvig 650,000 $ (2)
    Salary Remaining : 262,097 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 23,630,875 $
    Year 2020 : 15,361,250 $
    Year 2021 : 6,396,250 $
    Year 2022 : 1,000,000 $
    Salary Average Commitment
    Year 2019 : 17,175,000 $
    Year 2020 : 11,050,000 $
    Year 2021 : 5,200,000 $
    Year 2022 : 650,000 $


    Ottawa Senators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCanadian Tire Centre
    Level 1: 8320 - 125 $ - 6 559 - 78,84%
    Level 2: 5500 - 103 $ - 4 774 - 86,80%
    Level 3: 3600 - 57 $ - 3 193 - 88,70%
    Level 4: 4080 - 44 $ - 3 728 - 91,37%
    Luxury : 2500 - 235 $ - 1 927 - 77,09%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 29 $ - 5 203 - 80,04%
    Farm Level 2: 3500 - 14 $ - 2 664 - 76,12%
    Farm Total Capacity :10000

    Income

    Home Games Left17
    Average Attendance - %20 182 - 84,09%
    Average Income per Game2,380,114 $
    Year to Date Revenue57,122,724 $
    Farm
    Home Games Left19
    Average Attendance - %7 867 - 78,67%
    Average Income per Game267,393 $
    Year to Date Revenue5,882,654 $

    Expense

    Pro Players Total Salaries74,625,000 $
    Farm Players Total Salaries26,791,066 $
    Coaches Total Salaries7,500,001 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses46,180,439 $
    Farm Year To Date Expenses17,979,283 $
    Pro Salary Cap To Date42,843,881 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue40,461,930 $
    Farm Estimated Season Revenue5,080,474 $
    Pro Remaining Season Days75
    Pro Expenses Per Days428,091 $
    Pro Estimated Expenses32,106,825 $
    Farm Remaining Season Days75
    Farm Expenses Per Days157,479 $
    Farm Estimated Expenses11,810,925 $
    Estimated Season Expenses43,917,750 $
    Estimated Season Salary Cap72,934,631 $
    Estimate Under Maximum Salary Cap of 79,500,000 $6,565,369 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 14,134,631 $
    Current Bank Account259,009,750 $
    Projected Bank Account260,634,404 $

    Pro Players Salaries

    Johnny Gaudreau 6,750,000 $ (1)
    -Salary Remaining : 2,721,774 $
    Jordan Eberle 6,000,000 $ (1)
    -Salary Remaining : 2,419,355 $
    Logan Couture 6,000,000 $ (1)
    -Salary Remaining : 2,419,355 $
    Justin Schultz 5,500,000 $ (2)
    -Salary Remaining : 2,217,742 $
    Mikael Backlund 5,350,000 $ (2)
    -Salary Remaining : 2,157,258 $
    Shea Theodore 5,200,000 $ (2)
    -Salary Remaining : 2,096,774 $
    Deryk Engelland 5,025,000 $ (1)
    -Salary Remaining : 2,026,210 $
    Cody Ceci 4,300,000 $ (1)
    -Salary Remaining : 1,733,871 $
    Brian Dumoulin 4,100,000 $ (5)
    -Salary Remaining : 1,653,226 $
    Pierre-Edouard Bellemare 4,000,000 $ (4)
    -Salary Remaining : 1,612,903 $
    Petr Mrazek 4,000,000 $ (1)
    -Salary Remaining : 1,612,903 $
    Wayne Simmonds 3,975,000 $ (1)
    -Salary Remaining : 1,602,823 $
    Blake Comeau 3,750,000 $ (1)
    -Salary Remaining : 1,512,097 $
    John Gibson 2,300,000 $ (1)
    -Salary Remaining : 927,419 $
    Blake Coleman 1,800,000 $ (3)
    -Salary Remaining : 725,806 $
    Derek Ryan 1,500,000 $ (1)
    -Salary Remaining : 604,839 $
    Cedric Paquette 1,000,000 $ (1)
    -Salary Remaining : 403,226 $
    Alex Tuch 925,000 $ (1)
    -Salary Remaining : 372,984 $
    Thomas Chabot 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Ivan Barbashev 925,000 $ (1)
    -Salary Remaining : 372,984 $
    Ales Stezka 650,000 $ (2)
    -Salary Remaining : 262,097 $
    Erik Gustafsson 650,000 $ (2)
    -Salary Remaining : 262,097 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 74,625,000 $
    Year 2020 : 28,175,000 $
    Year 2021 : 9,900,000 $
    Year 2022 : 8,100,000 $
    Salary Average Commitment
    Year 2019 : 12,050,000 $
    Year 2020 : 5,625,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 74,625,000 $
    Year 2020 : 28,175,000 $
    Year 2021 : 9,900,000 $
    Year 2022 : 8,100,000 $

    Farm Players Salaries

    Joel Hanley 1,500,000 $ (3)
    Salary Remaining : 604,839 $
    Korbinian Holzer 1,500,000 $ (4)
    Salary Remaining : 604,839 $
    Tommy Cross 1,300,000 $ (3)
    Salary Remaining : 524,194 $
    Kyle Platzer 1,300,000 $ (3)
    Salary Remaining : 524,194 $
    Cameron Gaunce 1,025,000 $ (3)
    Salary Remaining : 413,306 $
    Scott Kosmachuk 1,000,000 $ (1)
    Salary Remaining : 403,226 $
    Dalton Thrower 983,981 $ (1)
    Salary Remaining : 396,767 $
    Kyle Rau 946,772 $ (1)
    Salary Remaining : 381,763 $
    Cal Petersen 925,000 $ (1)
    Salary Remaining : 372,984 $
    Justin Kirkland 850,000 $ (1)
    Salary Remaining : 342,742 $
    Evan Fitzpatrick 850,000 $ (3)
    Salary Remaining : 342,742 $
    Conner Bleackley 850,000 $ (1)
    Salary Remaining : 342,742 $
    Rasmus Andersson 850,000 $ (2)
    Salary Remaining : 342,742 $
    Tyrell Goulbourne 795,000 $ (1)
    Salary Remaining : 320,565 $
    Julian Melchiori 788,288 $ (1)
    Salary Remaining : 317,858 $
    Nicholas Baptiste 787,500 $ (1)
    Salary Remaining : 317,540 $
    Filip Hronek 775,000 $ (3)
    Salary Remaining : 312,500 $
    Conor Garland 775,000 $ (1)
    Salary Remaining : 312,500 $
    Oskar Lindblom 775,000 $ (1)
    Salary Remaining : 312,500 $
    Loik Leveille 775,000 $ (2)
    Salary Remaining : 312,500 $
    Kurtis Gabriel 750,750 $ (1)
    Salary Remaining : 302,722 $
    Carter Verhaeghe 715,000 $ (2)
    Salary Remaining : 288,306 $
    Brandon Gignac 700,000 $ (3)
    Salary Remaining : 282,258 $
    Garret Ross 698,775 $ (1)
    Salary Remaining : 281,764 $
    Dominic Turgeon 675,000 $ (1)
    Salary Remaining : 272,177 $
    Michael Amadio 650,000 $ (1)
    Salary Remaining : 262,097 $
    Joren Van Pottelberghe 650,000 $ (2)
    Salary Remaining : 262,097 $
    Austin Poganski 650,000 $ (1)
    Salary Remaining : 262,097 $
    Connor Bunnaman 650,000 $ (3)
    Salary Remaining : 262,097 $
    Patrick Harper 650,000 $ (3)
    Salary Remaining : 262,097 $
    Garrett Pilon 650,000 $ (3)
    Salary Remaining : 262,097 $
    Total Farm Players31
    Salary Commitment
    Year 2019 : 26,791,066 $
    Year 2020 : 13,890,000 $
    Year 2021 : 10,900,000 $
    Year 2022 : 1,500,000 $
    Salary Average Commitment
    Year 2019 : 19,625,000 $
    Year 2020 : 9,675,000 $
    Year 2021 : 7,075,000 $
    Year 2022 : 650,000 $


    Philadelphia Flyers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameWells Fargo Center
    Level 1: 6000 - 130 $ - 5 578 - 92,96%
    Level 2: 5000 - 115 $ - 3 425 - 68,50%
    Level 3: 2700 - 95 $ - 1 959 - 72,56%
    Level 4: 3300 - 65 $ - 2 695 - 81,68%
    Luxury : 1000 - 250 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 25 $ - 3 215 - 80,38%
    Farm Level 2: 2000 - 10 $ - 1 615 - 80,76%
    Farm Total Capacity :6000

    Income

    Home Games Left17
    Average Attendance - %14 657 - 81,43%
    Average Income per Game2,127,060 $
    Year to Date Revenue51,049,428 $
    Farm
    Home Games Left19
    Average Attendance - %4 830 - 80,51%
    Average Income per Game172,819 $
    Year to Date Revenue3,802,016 $

    Expense

    Pro Players Total Salaries68,970,916 $
    Farm Players Total Salaries17,074,163 $
    Coaches Total Salaries7,750,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses45,817,573 $
    Farm Year To Date Expenses11,206,235 $
    Pro Salary Cap To Date41,316,042 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue36,160,012 $
    Farm Estimated Season Revenue3,283,559 $
    Pro Remaining Season Days75
    Pro Expenses Per Days402,263 $
    Pro Estimated Expenses30,169,725 $
    Farm Remaining Season Days75
    Farm Expenses Per Days102,012 $
    Farm Estimated Expenses7,650,900 $
    Estimated Season Expenses37,820,625 $
    Estimated Season Salary Cap67,897,092 $
    Estimate Under Maximum Salary Cap of 79,500,000 $11,602,908 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 9,097,092 $
    Current Bank Account40,007,342 $
    Projected Bank Account41,630,288 $

    Pro Players Salaries

    Mats Zuccarello 10,100,000 $ (3)
    -Salary Remaining : 4,072,581 $
    Marc Staal 7,250,000 $ (1)
    -Salary Remaining : 2,923,387 $
    Kyle Turris 7,200,000 $ (2)
    -Salary Remaining : 2,903,226 $
    Jason Pominville 6,555,559 $ (1)
    -Salary Remaining : 2,643,371 $
    Martin Hanzal (Out of Payroll) 6,555,000 $ (1)
    -Salary Remaining : 2,643,145 $
    Zach Bogosian 5,142,857 $ (2)
    -Salary Remaining : 2,073,733 $
    Mathieu Perreault 4,125,000 $ (1)
    -Salary Remaining : 1,663,306 $
    Alex Chiasson 3,100,000 $ (3)
    -Salary Remaining : 1,250,000 $
    Zack Smith (Out of Payroll) 3,050,000 $ (1)
    -Salary Remaining : 1,229,839 $
    Matt Nieto 2,755,000 $ (1)
    -Salary Remaining : 1,110,887 $
    Keith Kinkaid 2,500,000 $ (1)
    -Salary Remaining : 1,008,065 $
    Riley Sheahan 2,100,000 $ (2)
    -Salary Remaining : 846,774 $
    Zack Kassian 1,950,000 $ (2)
    -Salary Remaining : 786,290 $
    Matt Irwin 1,710,000 $ (1)
    -Salary Remaining : 689,516 $
    Jon Merrill 1,375,000 $ (2)
    -Salary Remaining : 554,435 $
    Sean Kuraly 1,275,000 $ (3)
    -Salary Remaining : 514,113 $
    Tye McGinn 1,050,000 $ (2)
    -Salary Remaining : 423,387 $
    Pontus Aberg 892,500 $ (1)
    -Salary Remaining : 359,879 $
    Anthony Bitetto 850,000 $ (2)
    -Salary Remaining : 342,742 $
    Justin Falk 850,000 $ (2)
    -Salary Remaining : 342,742 $
    Nathan Perkovich 800,000 $ (2)
    -Salary Remaining : 322,581 $
    Anthony Peluso 800,000 $ (1)
    -Salary Remaining : 322,581 $
    Andreas Englund 775,000 $ (1)
    -Salary Remaining : 312,500 $
    Scott Harrington 715,000 $ (1)
    -Salary Remaining : 288,306 $
    Mike Liambas 700,000 $ (1)
    -Salary Remaining : 282,258 $
    Tomas Sholl 700,000 $ (3)
    -Salary Remaining : 282,258 $
    Denis Malgin 650,000 $ (2)
    -Salary Remaining : 262,097 $
    Total Pro Players27
    Salary Commitment
    Year 2019 : 75,525,916 $
    Year 2020 : 37,142,857 $
    Year 2021 : 15,175,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,900,000 $
    Year 2020 : 9,100,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $
    Salary Cap with 1 Way Contract
    Year 2019 : 75,525,916 $
    Year 2020 : 37,142,857 $
    Year 2021 : 15,175,000 $
    Year 2022 : 0 $

    Farm Players Salaries

    Christopher Gibson 1,000,000 $ (2)
    Salary Remaining : 403,226 $
    Jeremy Roy 925,000 $ (2)
    Salary Remaining : 372,984 $
    Samuel Kurker 892,500 $ (1)
    Salary Remaining : 359,879 $
    Vladimir Kuznetsov 850,000 $ (3)
    Salary Remaining : 342,742 $
    Jesper Boqvist 850,000 $ (3)
    Salary Remaining : 342,742 $
    Nathan Walker 813,750 $ (1)
    Salary Remaining : 328,125 $
    Alex Gudbranson 788,288 $ (1)
    Salary Remaining : 317,858 $
    Robbie Payne 787,500 $ (2)
    Salary Remaining : 317,540 $
    Ondrej Vala 775,000 $ (3)
    Salary Remaining : 312,500 $
    Chris McCarthy 727,125 $ (1)
    Salary Remaining : 293,196 $
    Eric Roy 715,000 $ (2)
    Salary Remaining : 288,306 $
    Trevor Gorsuch 700,000 $ (3)
    Salary Remaining : 282,258 $
    Connor LaCouvee 700,000 $ (3)
    Salary Remaining : 282,258 $
    Philip Holm 700,000 $ (2)
    Salary Remaining : 282,258 $
    Dominik Shine 650,000 $ (1)
    Salary Remaining : 262,097 $
    Vincent LoVerde 650,000 $ (2)
    Salary Remaining : 262,097 $
    Hubert Labrie 650,000 $ (1)
    Salary Remaining : 262,097 $
    Kevin Lankinen 650,000 $ (1)
    Salary Remaining : 262,097 $
    Axel Jonsson-Fjallby 650,000 $ (3)
    Salary Remaining : 262,097 $
    Alexei Bereglazov 650,000 $ (1)
    Salary Remaining : 262,097 $
    Adam Musil 650,000 $ (2)
    Salary Remaining : 262,097 $
    Gerald Mayhew 650,000 $ (1)
    Salary Remaining : 262,097 $
    Vili Saarijarvi 650,000 $ (2)
    Salary Remaining : 262,097 $
    Total Farm Players23
    Salary Commitment
    Year 2019 : 17,074,163 $
    Year 2020 : 10,602,500 $
    Year 2021 : 4,525,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 14,725,000 $
    Year 2020 : 9,025,000 $
    Year 2021 : 3,825,000 $
    Year 2022 : 0 $


    Pittsburgh Penguins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameConsol Energy Center
    Level 1: 6375 - 180 $ - 4 406 - 69,12%
    Level 2: 4375 - 135 $ - 3 073 - 70,24%
    Level 3: 3375 - 80 $ - 2 296 - 68,03%
    Level 4: 3375 - 65 $ - 2 210 - 65,47%
    Luxury : 2000 - 335 $ - 1 349 - 67,43%
    Total Capacity :19500
    Farm
    Farm Level 1: 4000 - 40 $ - 2 907 - 72,68%
    Farm Level 2: 2000 - 18 $ - 1 418 - 70,91%
    Farm Total Capacity :6000

    Income

    Home Games Left15
    Average Attendance - %13 334 - 68,38%
    Average Income per Game2,295,476 $
    Year to Date Revenue59,682,386 $
    Farm
    Home Games Left17
    Average Attendance - %4 325 - 72,09%
    Average Income per Game203,085 $
    Year to Date Revenue4,874,033 $

    Expense

    Pro Players Total Salaries74,149,167 $
    Farm Players Total Salaries25,806,012 $
    Coaches Total Salaries4,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses45,899,907 $
    Farm Year To Date Expenses16,156,141 $
    Pro Salary Cap To Date44,228,937 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue34,432,146 $
    Farm Estimated Season Revenue3,452,440 $
    Pro Remaining Season Days75
    Pro Expenses Per Days413,705 $
    Pro Estimated Expenses31,027,875 $
    Farm Remaining Season Days75
    Farm Expenses Per Days147,344 $
    Farm Estimated Expenses11,050,800 $
    Estimated Season Expenses42,078,675 $
    Estimated Season Salary Cap74,127,762 $
    Estimate Under Maximum Salary Cap of 79,500,000 $5,372,238 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 15,327,762 $
    Current Bank Account193,292,447 $
    Projected Bank Account189,098,358 $

    Pro Players Salaries

    Oliver Ekman-Larsson 8,250,000 $ (5)
    -Salary Remaining : 3,326,613 $
    Ryan O'Reilly 7,500,000 $ (4)
    -Salary Remaining : 3,024,194 $
    Derek Stepan 6,500,000 $ (2)
    -Salary Remaining : 2,620,968 $
    Patric Hornqvist 5,300,000 $ (2)
    -Salary Remaining : 2,137,097 $
    Brady Skjei 5,250,000 $ (1)
    -Salary Remaining : 2,116,935 $
    Dmitri Orlov 5,100,000 $ (5)
    -Salary Remaining : 2,056,452 $
    Reilly Smith 5,000,000 $ (4)
    -Salary Remaining : 2,016,129 $
    Josh Bailey 5,000,000 $ (1)
    -Salary Remaining : 2,016,129 $
    Alexander Killorn 4,450,000 $ (3)
    -Salary Remaining : 1,794,355 $
    Cam Talbot 4,166,667 $ (1)
    -Salary Remaining : 1,680,108 $
    Justin Braun 4,115,000 $ (1)
    -Salary Remaining : 1,659,274 $
    Jean-Gabriel Pageau 3,100,000 $ (1)
    -Salary Remaining : 1,250,000 $
    Markus Nutivaara 2,700,000 $ (4)
    -Salary Remaining : 1,088,710 $
    Jesper Fast 1,850,000 $ (2)
    -Salary Remaining : 745,968 $
    Luke Glendening 1,800,000 $ (1)
    -Salary Remaining : 725,806 $
    Kyle Connor 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Pierre-Luc Dubois 925,000 $ (3)
    -Salary Remaining : 372,984 $
    Steven Kampfer (Out of Payroll) 900,000 $ (1)
    -Salary Remaining : 362,903 $
    Artturi Lehkonen 892,500 $ (1)
    -Salary Remaining : 359,879 $
    Garret Sparks 675,000 $ (1)
    -Salary Remaining : 272,177 $
    Joakim Ryan 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 75,049,167 $
    Year 2020 : 48,500,000 $
    Year 2021 : 33,925,000 $
    Year 2022 : 28,550,000 $
    Salary Average Commitment
    Year 2019 : 10,900,000 $
    Year 2020 : 6,175,000 $
    Year 2021 : 3,750,000 $
    Year 2022 : 2,600,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 75,049,167 $
    Year 2020 : 48,500,000 $
    Year 2021 : 33,925,000 $
    Year 2022 : 28,550,000 $

    Farm Players Salaries

    Scott Darling 1,250,000 $ (3)
    Salary Remaining : 504,032 $
    Dalton Prout 1,115,000 $ (1)
    Salary Remaining : 449,597 $
    Ryan Johnston 999,999 $ (1)
    Salary Remaining : 403,225 $
    Max McCormick 984,375 $ (1)
    Salary Remaining : 396,925 $
    Nick Lappin 981,750 $ (1)
    Salary Remaining : 395,867 $
    Joel L'Esperance 975,000 $ (1)
    Salary Remaining : 393,145 $
    Justin Holl 911,138 $ (2)
    Salary Remaining : 367,394 $
    Jason Dickinson 892,500 $ (1)
    Salary Remaining : 359,879 $
    Chris Bigras 892,500 $ (1)
    Salary Remaining : 359,879 $
    Dustin Tokarski 880,000 $ (2)
    Salary Remaining : 354,839 $
    William Bitten 850,000 $ (3)
    Salary Remaining : 342,742 $
    Tyler Benson 850,000 $ (3)
    Salary Remaining : 342,742 $
    Nicolas Roy 850,000 $ (2)
    Salary Remaining : 342,742 $
    Ryan MacInnis 850,000 $ (1)
    Salary Remaining : 342,742 $
    Jake Bischoff 833,750 $ (1)
    Salary Remaining : 336,190 $
    Travis Boyd 800,000 $ (2)
    Salary Remaining : 322,581 $
    Jake Dotchin 800,000 $ (1)
    Salary Remaining : 322,581 $
    Anton Forsberg 750,000 $ (1)
    Salary Remaining : 302,419 $
    Andrew Poturalski 715,000 $ (1)
    Salary Remaining : 288,306 $
    Filip Berglund 700,000 $ (2)
    Salary Remaining : 282,258 $
    Kasper Bjorkqvist 700,000 $ (3)
    Salary Remaining : 282,258 $
    Reece Willcox 700,000 $ (1)
    Salary Remaining : 282,258 $
    Nathan Gerbe 675,000 $ (1)
    Salary Remaining : 272,177 $
    Jonny Brodzinski (Out of Payroll) 650,000 $ (1)
    Salary Remaining : 262,097 $
    Dan Renouf 650,000 $ (1)
    Salary Remaining : 262,097 $
    Felix Sandstrom 650,000 $ (2)
    Salary Remaining : 262,097 $
    Samuel Blais 650,000 $ (1)
    Salary Remaining : 262,097 $
    Robin Norell 650,000 $ (1)
    Salary Remaining : 262,097 $
    Rhett Gardner 650,000 $ (2)
    Salary Remaining : 262,097 $
    Spencer Smallman 650,000 $ (2)
    Salary Remaining : 262,097 $
    Zach Sanford 650,000 $ (1)
    Salary Remaining : 262,097 $
    Julius Bergman 650,000 $ (1)
    Salary Remaining : 262,097 $
    Total Farm Players32
    Salary Commitment
    Year 2019 : 25,806,012 $
    Year 2020 : 9,741,138 $
    Year 2021 : 3,650,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 20,425,000 $
    Year 2020 : 7,800,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    San Jose Sharks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameSAP Center
    Level 1: 7120 - 201 $ - 4 043 - 56,78%
    Level 2: 3120 - 151 $ - 2 818 - 90,32%
    Level 3: 3600 - 115 $ - 1 665 - 46,24%
    Level 4: 4080 - 79 $ - 1 855 - 45,48%
    Luxury : 6080 - 430 $ - 2 371 - 39,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 13000 - 25 $ - 10 388 - 79,91%
    Farm Level 2: 7000 - 11 $ - 5 603 - 80,04%
    Farm Total Capacity :20000

    Income

    Home Games Left16
    Average Attendance - %12 752 - 53,13%
    Average Income per Game2,984,986 $
    Year to Date Revenue74,624,662 $
    Farm
    Home Games Left21
    Average Attendance - %15 991 - 79,95%
    Average Income per Game456,287 $
    Year to Date Revenue9,125,730 $

    Expense

    Pro Players Total Salaries73,615,000 $
    Farm Players Total Salaries26,200,672 $
    Coaches Total Salaries7,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses46,604,959 $
    Farm Year To Date Expenses17,138,137 $
    Pro Salary Cap To Date43,507,671 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue47,759,784 $
    Farm Estimated Season Revenue9,582,016 $
    Pro Remaining Season Days75
    Pro Expenses Per Days418,898 $
    Pro Estimated Expenses31,417,350 $
    Farm Remaining Season Days75
    Farm Expenses Per Days158,068 $
    Farm Estimated Expenses11,855,100 $
    Estimated Season Expenses43,272,450 $
    Estimated Season Salary Cap73,191,171 $
    Estimate Under Maximum Salary Cap of 79,500,000 $6,308,829 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 14,391,171 $
    Current Bank Account232,660,675 $
    Projected Bank Account246,730,025 $

    Pro Players Salaries

    Marc-Edouard Vlasic 7,000,000 $ (1)
    -Salary Remaining : 2,822,581 $
    Brandon Saad 6,000,000 $ (2)
    -Salary Remaining : 2,419,355 $
    Joe Pavelski 6,000,000 $ (1)
    -Salary Remaining : 2,419,355 $
    Jonathan Huberdeau 5,900,000 $ (4)
    -Salary Remaining : 2,379,032 $
    Martin Jones 5,750,000 $ (2)
    -Salary Remaining : 2,318,548 $
    Tomas Hertl 5,625,000 $ (4)
    -Salary Remaining : 2,268,145 $
    Andy Greene 5,000,000 $ (1)
    -Salary Remaining : 2,016,129 $
    Tyler Johnson 5,000,000 $ (4)
    -Salary Remaining : 2,016,129 $
    Calvin de Haan 4,550,000 $ (4)
    -Salary Remaining : 1,834,677 $
    Radko Gudas 3,350,000 $ (2)
    -Salary Remaining : 1,350,806 $
    Brenden Dillon 3,270,000 $ (2)
    -Salary Remaining : 1,318,548 $
    Chris Tierney 2,937,500 $ (2)
    -Salary Remaining : 1,184,476 $
    Ryan Murray 2,825,000 $ (1)
    -Salary Remaining : 1,139,113 $
    Melker Karlsson 2,000,000 $ (1)
    -Salary Remaining : 806,452 $
    Joonas Donskoi 1,900,000 $ (1)
    -Salary Remaining : 766,129 $
    Matt Benning 1,900,000 $ (2)
    -Salary Remaining : 766,129 $
    Magnus Paajarvi 1,200,000 $ (1)
    -Salary Remaining : 483,871 $
    Louis Domingue 1,150,000 $ (2)
    -Salary Remaining : 463,710 $
    Colton Sissons 892,500 $ (1)
    -Salary Remaining : 359,879 $
    Barclay Goodrow 715,000 $ (1)
    -Salary Remaining : 288,306 $
    Kevin Labanc 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 73,615,000 $
    Year 2020 : 45,432,500 $
    Year 2021 : 21,075,000 $
    Year 2022 : 21,075,000 $
    Salary Average Commitment
    Year 2019 : 12,050,000 $
    Year 2020 : 6,800,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 2,600,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 73,615,000 $
    Year 2020 : 45,432,500 $
    Year 2021 : 21,075,000 $
    Year 2022 : 21,075,000 $

    Farm Players Salaries

    Alex Stalock 3,150,000 $ (2)
    Salary Remaining : 1,270,161 $
    Marcus Sorensen 1,500,000 $ (3)
    Salary Remaining : 604,839 $
    Jaycob Megna 1,260,000 $ (1)
    Salary Remaining : 508,065 $
    Kurtis MacDermid 1,260,000 $ (2)
    Salary Remaining : 508,065 $
    Jean-Sebastien Dea 1,260,000 $ (2)
    Salary Remaining : 508,065 $
    Austin Czarnik 1,250,000 $ (1)
    Salary Remaining : 504,032 $
    Duncan Siemens 1,000,000 $ (1)
    Salary Remaining : 403,226 $
    Matt Tennyson 937,125 $ (1)
    Salary Remaining : 377,873 $
    Radim Simek 925,000 $ (2)
    Salary Remaining : 372,984 $
    Julius Honka 925,000 $ (1)
    Salary Remaining : 372,984 $
    John Hayden 892,500 $ (2)
    Salary Remaining : 359,879 $
    Keegan Lowe 854,714 $ (1)
    Salary Remaining : 344,643 $
    Michael Brodzinski 778,333 $ (1)
    Salary Remaining : 313,844 $
    Connor Brickley 775,000 $ (1)
    Salary Remaining : 312,500 $
    Tanner Kero 750,000 $ (3)
    Salary Remaining : 302,419 $
    Gustav Olofsson 725,000 $ (2)
    Salary Remaining : 292,339 $
    Keegan Kanzig 715,000 $ (1)
    Salary Remaining : 288,306 $
    Luke Johnson 700,000 $ (2)
    Salary Remaining : 282,258 $
    Jared Coreau 693,000 $ (1)
    Salary Remaining : 279,435 $
    Tim Clifton 650,000 $ (1)
    Salary Remaining : 262,097 $
    Joachim Blichfeld 650,000 $ (3)
    Salary Remaining : 262,097 $
    Matt Read 650,000 $ (4)
    Salary Remaining : 262,097 $
    Kevin Boyle 650,000 $ (1)
    Salary Remaining : 262,097 $
    Rourke Chartier 650,000 $ (1)
    Salary Remaining : 262,097 $
    Jacob Middleton 650,000 $ (1)
    Salary Remaining : 262,097 $
    Rudolfs Balcers 650,000 $ (2)
    Salary Remaining : 262,097 $
    Manuel Wiederer 650,000 $ (2)
    Salary Remaining : 262,097 $
    Alex Schoenborn 650,000 $ (1)
    Salary Remaining : 262,097 $
    Total Farm Players28
    Salary Commitment
    Year 2019 : 26,200,672 $
    Year 2020 : 13,762,500 $
    Year 2021 : 3,550,000 $
    Year 2022 : 650,000 $
    Salary Average Commitment
    Year 2019 : 17,675,000 $
    Year 2020 : 8,375,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 650,000 $


    St.Louis Blues


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScottrade Center
    Level 1: 6000 - 175 $ - 5 730 - 95,50%
    Level 2: 5000 - 125 $ - 4 594 - 91,89%
    Level 3: 2700 - 100 $ - 2 544 - 94,21%
    Level 4: 3300 - 65 $ - 3 088 - 93,57%
    Luxury : 1000 - 350 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 40 $ - 2 870 - 71,76%
    Farm Level 2: 2000 - 25 $ - 1 332 - 66,59%
    Farm Total Capacity :6000

    Income

    Home Games Left16
    Average Attendance - %16 956 - 94,20%
    Average Income per Game1,766,032 $
    Year to Date Revenue44,150,796 $
    Farm
    Home Games Left16
    Average Attendance - %4 202 - 70,04%
    Average Income per Game146,451 $
    Year to Date Revenue3,661,280 $

    Expense

    Pro Players Total Salaries67,361,042 $
    Farm Players Total Salaries24,964,516 $
    Coaches Total Salaries9,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses45,787,569 $
    Farm Year To Date Expenses17,367,217 $
    Pro Salary Cap To Date42,688,110 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue28,256,509 $
    Farm Estimated Season Revenue2,343,219 $
    Pro Remaining Season Days75
    Pro Expenses Per Days389,575 $
    Pro Estimated Expenses29,218,125 $
    Farm Remaining Season Days75
    Farm Expenses Per Days155,723 $
    Farm Estimated Expenses11,679,225 $
    Estimated Season Expenses40,897,350 $
    Estimated Season Salary Cap69,849,810 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,650,190 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,049,810 $
    Current Bank Account6,002,422 $
    Projected Bank Account(4,295,200 $)

    Pro Players Salaries

    Jakub Voracek 8,250,000 $ (3)
    -Salary Remaining : 3,326,613 $
    Kristopher Letang 7,250,000 $ (2)
    -Salary Remaining : 2,923,387 $
    Trevor Daley 5,590,000 $ (1)
    -Salary Remaining : 2,254,032 $
    Gabriel Landeskog 5,571,000 $ (1)
    -Salary Remaining : 2,246,371 $
    Duncan Keith 5,551,000 $ (1)
    -Salary Remaining : 2,238,306 $
    Bo Horvat 5,500,000 $ (3)
    -Salary Remaining : 2,217,742 $
    Rasmus Ristolainen 5,400,000 $ (3)
    -Salary Remaining : 2,177,419 $
    Nikita Kucherov 4,766,667 $ (1)
    -Salary Remaining : 1,922,043 $
    Colin Miller 3,875,000 $ (4)
    -Salary Remaining : 1,562,500 $
    Andrei Vasilevskiy 3,500,000 $ (2)
    -Salary Remaining : 1,411,290 $
    Andreas Athanasiou 3,000,000 $ (2)
    -Salary Remaining : 1,209,677 $
    Slater Koekkoek 1,444,000 $ (2)
    -Salary Remaining : 582,258 $
    Laurent Brossoit 1,225,000 $ (1)
    -Salary Remaining : 493,952 $
    Andrew Copp 1,000,000 $ (1)
    -Salary Remaining : 403,226 $
    Adrian Kempe 925,000 $ (1)
    -Salary Remaining : 372,984 $
    Mathew Barzal 925,000 $ (2)
    -Salary Remaining : 372,984 $
    David Pastrnak 850,000 $ (1)
    -Salary Remaining : 342,742 $
    Andreas Johnsson 788,375 $ (1)
    -Salary Remaining : 317,893 $
    Noah Hanifin 650,000 $ (2)
    -Salary Remaining : 262,097 $
    Danton Heinen 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Brendan Leipsic 650,000 $ (1)
    -Salary Remaining : 262,097 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 67,361,042 $
    Year 2020 : 39,794,000 $
    Year 2021 : 23,025,000 $
    Year 2022 : 3,875,000 $
    Salary Average Commitment
    Year 2019 : 11,625,000 $
    Year 2020 : 5,200,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 67,361,042 $
    Year 2020 : 39,794,000 $
    Year 2021 : 23,025,000 $
    Year 2022 : 3,875,000 $

    Farm Players Salaries

    Kevin Porter 4,000,000 $ (2)
    Salary Remaining : 1,612,903 $
    Brett Kulak 1,850,000 $ (4)
    Salary Remaining : 745,968 $
    Tom McCollum 1,035,000 $ (2)
    Salary Remaining : 417,339 $
    Chris Casto 997,500 $ (1)
    Salary Remaining : 402,218 $
    Stuart Percy 983,981 $ (1)
    Salary Remaining : 396,767 $
    Mitchell Moroz 945,000 $ (1)
    Salary Remaining : 381,048 $
    Ryan Sproul 937,125 $ (1)
    Salary Remaining : 377,873 $
    Sonny Milano 925,000 $ (1)
    Salary Remaining : 372,984 $
    Tyler Motte 925,000 $ (1)
    Salary Remaining : 372,984 $
    Tyson Jost 925,000 $ (3)
    Salary Remaining : 372,984 $
    Colin White 925,000 $ (2)
    Salary Remaining : 372,984 $
    Kieffer Bellows 925,000 $ (3)
    Salary Remaining : 372,984 $
    Ryan Bourque 900,000 $ (2)
    Salary Remaining : 362,903 $
    Terry Broadhurst 900,000 $ (2)
    Salary Remaining : 362,903 $
    John Muse 900,000 $ (2)
    Salary Remaining : 362,903 $
    Troy Grosenick 900,000 $ (2)
    Salary Remaining : 362,903 $
    Tyler Wotherspoon 897,160 $ (1)
    Salary Remaining : 361,758 $
    Sam Steel 850,000 $ (3)
    Salary Remaining : 342,742 $
    Jordan Schmaltz 813,750 $ (2)
    Salary Remaining : 328,125 $
    Brenden Kotyk 715,000 $ (2)
    Salary Remaining : 288,306 $
    Lucas Wallmark 715,000 $ (2)
    Salary Remaining : 288,306 $
    James Greenway 700,000 $ (3)
    Salary Remaining : 282,258 $
    Anders Bjork 650,000 $ (1)
    Salary Remaining : 262,097 $
    Francis Perron 650,000 $ (1)
    Salary Remaining : 262,097 $
    Total Farm Players24
    Salary Commitment
    Year 2019 : 24,964,516 $
    Year 2020 : 17,053,750 $
    Year 2021 : 5,250,000 $
    Year 2022 : 1,850,000 $
    Salary Average Commitment
    Year 2019 : 15,375,000 $
    Year 2020 : 9,750,000 $
    Year 2021 : 3,250,000 $
    Year 2022 : 650,000 $


    Tampa Bay Lightning


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmalie Arena
    Level 1: 6334 - 170 $ - 4 744 - 74,89%
    Level 2: 5278 - 110 $ - 3 842 - 72,79%
    Level 3: 2850 - 85 $ - 2 194 - 76,97%
    Level 4: 3483 - 52 $ - 2 776 - 79,70%
    Luxury : 1055 - 250 $ - 1 055 - 100,00%
    Total Capacity :19000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 191 - 79,77%
    Farm Level 2: 2000 - 9 $ - 1 607 - 80,33%
    Farm Total Capacity :6000

    Income

    Home Games Left17
    Average Attendance - %14 610 - 76,90%
    Average Income per Game2,097,124 $
    Year to Date Revenue50,330,978 $
    Farm
    Home Games Left18
    Average Attendance - %4 797 - 79,96%
    Average Income per Game142,865 $
    Year to Date Revenue3,285,893 $

    Expense

    Pro Players Total Salaries78,657,629 $
    Farm Players Total Salaries17,959,560 $
    Coaches Total Salaries6,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses49,432,760 $
    Farm Year To Date Expenses11,654,503 $
    Pro Salary Cap To Date45,706,939 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue35,651,109 $
    Farm Estimated Season Revenue2,571,568 $
    Pro Remaining Season Days75
    Pro Expenses Per Days449,772 $
    Pro Estimated Expenses33,732,900 $
    Farm Remaining Season Days75
    Farm Expenses Per Days105,159 $
    Farm Estimated Expenses7,886,925 $
    Estimated Season Expenses41,619,825 $
    Estimated Season Salary Cap77,423,689 $
    Estimate Under Maximum Salary Cap of 79,500,000 $2,076,311 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 18,623,689 $
    Current Bank Account15,839,191 $
    Projected Bank Account12,442,043 $

    Pro Players Salaries

    Corey Perry 8,625,000 $ (2)
    -Salary Remaining : 3,477,823 $
    Ryan Suter 7,538,462 $ (2)
    -Salary Remaining : 3,039,702 $
    Sergei Bobrovsky 7,425,000 $ (1)
    -Salary Remaining : 2,993,952 $
    Keith Yandle 6,850,000 $ (3)
    -Salary Remaining : 2,762,097 $
    Robin Lehner 6,100,000 $ (4)
    -Salary Remaining : 2,459,677 $
    Brock Nelson 6,000,000 $ (5)
    -Salary Remaining : 2,419,355 $
    Tyson Barrie 5,500,000 $ (2)
    -Salary Remaining : 2,217,742 $
    Tyler Bozak 5,460,000 $ (1)
    -Salary Remaining : 2,201,613 $
    Valtteri Filppula 5,250,000 $ (1)
    -Salary Remaining : 2,116,935 $
    Shayne Gostisbehere 4,500,000 $ (4)
    -Salary Remaining : 1,814,516 $
    Brett Pesce 4,025,000 $ (3)
    -Salary Remaining : 1,622,984 $
    Esa Lindell 2,200,000 $ (1)
    -Salary Remaining : 887,097 $
    Curtis McElhinney 1,350,000 $ (2)
    -Salary Remaining : 544,355 $
    Matthew Peca 1,300,000 $ (2)
    -Salary Remaining : 524,194 $
    Alex Debrincat 925,000 $ (3)
    -Salary Remaining : 372,984 $
    William Nylander 925,000 $ (1)
    -Salary Remaining : 372,984 $
    Brett Howden 925,000 $ (3)
    -Salary Remaining : 372,984 $
    Ryan Donato 850,000 $ (1)
    -Salary Remaining : 342,742 $
    Warren Foegele 775,000 $ (1)
    -Salary Remaining : 312,500 $
    Jake Guentzel 734,167 $ (1)
    -Salary Remaining : 296,035 $
    T.J. Hensick 700,000 $ (1)
    -Salary Remaining : 282,258 $
    Alex Foster 700,000 $ (1)
    -Salary Remaining : 282,258 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 78,657,629 $
    Year 2020 : 53,638,462 $
    Year 2021 : 29,325,000 $
    Year 2022 : 16,600,000 $
    Salary Average Commitment
    Year 2019 : 13,475,000 $
    Year 2020 : 7,575,000 $
    Year 2021 : 4,475,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 78,657,629 $
    Year 2020 : 53,638,462 $
    Year 2021 : 29,325,000 $
    Year 2022 : 16,600,000 $

    Farm Players Salaries

    Rocco Grimaldi 1,000,000 $ (1)
    Salary Remaining : 403,226 $
    Joey LaLeggia 974,335 $ (2)
    Salary Remaining : 392,877 $
    Kevin Roy 971,250 $ (1)
    Salary Remaining : 391,633 $
    Andy Welinski 971,250 $ (1)
    Salary Remaining : 391,633 $
    Janne Kuokkanen 925,000 $ (3)
    Salary Remaining : 372,984 $
    Jon Gillies 854,438 $ (2)
    Salary Remaining : 344,531 $
    Marcus Pettersson 850,000 $ (1)
    Salary Remaining : 342,742 $
    Carter Hart 850,000 $ (3)
    Salary Remaining : 342,742 $
    Cameron Morrison 850,000 $ (3)
    Salary Remaining : 342,742 $
    Henrik Borgstrom 850,000 $ (3)
    Salary Remaining : 342,742 $
    Ryan Tesink 788,288 $ (1)
    Salary Remaining : 317,858 $
    Jacob Moverare 775,000 $ (3)
    Salary Remaining : 312,500 $
    David Kolomatis 700,000 $ (1)
    Salary Remaining : 282,258 $
    James Melindy 700,000 $ (1)
    Salary Remaining : 282,258 $
    Eric Kattelus 700,000 $ (1)
    Salary Remaining : 282,258 $
    Max Zimmer 650,000 $ (3)
    Salary Remaining : 262,097 $
    Nathan Noel 650,000 $ (2)
    Salary Remaining : 262,097 $
    Kaapo Kahkonen 650,000 $ (1)
    Salary Remaining : 262,097 $
    Rodrigo Abols 650,000 $ (2)
    Salary Remaining : 262,097 $
    Alexandre Fortin 650,000 $ (2)
    Salary Remaining : 262,097 $
    Cooper Marody 650,000 $ (2)
    Salary Remaining : 262,097 $
    Alex Dostie 650,000 $ (2)
    Salary Remaining : 262,097 $
    Denis Gurianov 650,000 $ (2)
    Salary Remaining : 262,097 $
    Total Farm Players23
    Salary Commitment
    Year 2019 : 17,959,561 $
    Year 2020 : 10,628,773 $
    Year 2021 : 4,900,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 14,800,000 $
    Year 2020 : 9,100,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $


    Toronto Maple Leafs


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAir Canada Center
    Level 1: 7250 - 102 $ - 6 876 - 94,84%
    Level 2: 6034 - 95 $ - 4 883 - 80,93%
    Level 3: 3300 - 65 $ - 3 023 - 91,61%
    Level 4: 4099 - 35 $ - 3 836 - 93,58%
    Luxury : 1317 - 225 $ - 1 317 - 100,00%
    Total Capacity :22000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 022 - 75,56%
    Farm Level 2: 2000 - 15 $ - 1 498 - 74,90%
    Farm Total Capacity :6000

    Income

    Home Games Left16
    Average Attendance - %19 935 - 90,62%
    Average Income per Game2,061,205 $
    Year to Date Revenue51,530,132 $
    Farm
    Home Games Left21
    Average Attendance - %4 520 - 75,34%
    Average Income per Game182,117 $
    Year to Date Revenue3,642,342 $

    Expense

    Pro Players Total Salaries75,512,731 $
    Farm Players Total Salaries21,471,776 $
    Coaches Total Salaries6,700,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses47,326,252 $
    Farm Year To Date Expenses14,501,637 $
    Pro Salary Cap To Date45,237,495 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue32,979,284 $
    Farm Estimated Season Revenue3,824,459 $
    Pro Remaining Season Days75
    Pro Expenses Per Days424,800 $
    Pro Estimated Expenses31,860,000 $
    Farm Remaining Season Days75
    Farm Expenses Per Days132,644 $
    Farm Estimated Expenses9,948,300 $
    Estimated Season Expenses41,808,300 $
    Estimated Season Salary Cap75,686,145 $
    Estimate Under Maximum Salary Cap of 79,500,000 $3,813,855 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 16,886,145 $
    Current Bank Account22,543,246 $
    Projected Bank Account17,538,689 $

    Pro Players Salaries

    Corey Crawford 9,750,000 $ (2)
    -Salary Remaining : 3,931,452 $
    David Krejci 8,000,000 $ (2)
    -Salary Remaining : 3,225,806 $
    Nikolaj Ehlers 6,000,000 $ (5)
    -Salary Remaining : 2,419,355 $
    Matt Duchene 6,000,000 $ (1)
    -Salary Remaining : 2,419,355 $
    Nino Niederreiter 5,250,000 $ (2)
    -Salary Remaining : 2,116,935 $
    Danny DeKeyser 5,000,000 $ (3)
    -Salary Remaining : 2,016,129 $
    Morgan Rielly 5,000,000 $ (2)
    -Salary Remaining : 2,016,129 $
    Derick Brassard 5,000,000 $ (1)
    -Salary Remaining : 2,016,129 $
    Michael Grabner 3,900,000 $ (1)
    -Salary Remaining : 1,572,581 $
    Sam Reinhart 3,650,000 $ (2)
    -Salary Remaining : 1,471,774 $
    Darnell Nurse 3,200,000 $ (2)
    -Salary Remaining : 1,290,323 $
    Teuvo Teravainen 2,860,000 $ (1)
    -Salary Remaining : 1,153,226 $
    Nathan Beaulieu 2,400,000 $ (1)
    -Salary Remaining : 967,742 $
    Nikita Zadorov 2,150,000 $ (1)
    -Salary Remaining : 866,935 $
    Jamieson Oleksiak 2,137,500 $ (2)
    -Salary Remaining : 861,895 $
    Carter Rowney 1,600,000 $ (1)
    -Salary Remaining : 645,161 $
    Jordan Binnington 983,981 $ (1)
    -Salary Remaining : 396,767 $
    Travis Konecny 925,000 $ (2)
    -Salary Remaining : 372,984 $
    William Carrier 892,500 $ (2)
    -Salary Remaining : 359,879 $
    Chandler Stephenson 813,750 $ (1)
    -Salary Remaining : 328,125 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 75,512,731 $
    Year 2020 : 49,805,000 $
    Year 2021 : 11,000,000 $
    Year 2022 : 6,000,000 $
    Salary Average Commitment
    Year 2019 : 12,325,000 $
    Year 2020 : 6,850,000 $
    Year 2021 : 1,150,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 75,512,731 $
    Year 2020 : 49,805,000 $
    Year 2021 : 11,000,000 $
    Year 2022 : 6,000,000 $

    Farm Players Salaries

    Jarred Tinordi 1,083,000 $ (3)
    Salary Remaining : 436,694 $
    Dylan McIlrath 1,000,000 $ (1)
    Salary Remaining : 403,226 $
    Joe Morrow 1,000,000 $ (1)
    Salary Remaining : 403,226 $
    Landon Ferraro 1,000,000 $ (1)
    Salary Remaining : 403,226 $
    Zach Fucale 1,000,000 $ (1)
    Salary Remaining : 403,226 $
    Zach Nastasiuk 971,250 $ (1)
    Salary Remaining : 391,633 $
    Eric Comrie 937,125 $ (1)
    Salary Remaining : 377,873 $
    Paul Bittner 925,000 $ (2)
    Salary Remaining : 372,984 $
    Eric Cornel 892,500 $ (1)
    Salary Remaining : 359,879 $
    Eemeli Rasanen 875,000 $ (2)
    Salary Remaining : 352,823 $
    Cristoval Nieves 854,438 $ (2)
    Salary Remaining : 344,531 $
    J.C. Lipon 813,750 $ (2)
    Salary Remaining : 328,125 $
    Zach Miskovic 800,000 $ (2)
    Salary Remaining : 322,581 $
    Richard Clune (Out of Payroll) 800,000 $ (3)
    Salary Remaining : 322,581 $
    Ryan Fitzgerald 792,500 $ (1)
    Salary Remaining : 319,556 $
    Connor Chatham 775,000 $ (1)
    Salary Remaining : 312,500 $
    Jonas Johansson 775,000 $ (1)
    Salary Remaining : 312,500 $
    Michael Sgarbossa 733,714 $ (1)
    Salary Remaining : 295,852 $
    Nick Moutrey 715,000 $ (1)
    Salary Remaining : 288,306 $
    Gustav Possler 715,000 $ (2)
    Salary Remaining : 288,306 $
    Trevor Carrick 703,500 $ (1)
    Salary Remaining : 283,669 $
    Zach Palmquist 700,000 $ (2)
    Salary Remaining : 282,258 $
    Jonathan Racine 660,000 $ (1)
    Salary Remaining : 266,129 $
    Mitch Slattery 650,000 $ (1)
    Salary Remaining : 262,097 $
    Matt Luff 650,000 $ (2)
    Salary Remaining : 262,097 $
    Ryan Horvat 650,000 $ (1)
    Salary Remaining : 262,097 $
    Total Farm Players26
    Salary Commitment
    Year 2019 : 21,471,777 $
    Year 2020 : 8,216,188 $
    Year 2021 : 1,883,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,600,000 $
    Year 2020 : 6,425,000 $
    Year 2021 : 1,300,000 $
    Year 2022 : 0 $


    Vancouver Canucks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRogers Arena
    Level 1: 6300 - 125 $ - 6 293 - 99,89%
    Level 2: 5350 - 80 $ - 5 177 - 96,76%
    Level 3: 3000 - 50 $ - 3 000 - 100,00%
    Level 4: 4150 - 40 $ - 3 851 - 92,80%
    Luxury : 1200 - 250 $ - 1 200 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 995 - 74,87%
    Farm Level 2: 2000 - 20 $ - 1 368 - 68,40%
    Farm Total Capacity :6000

    Income

    Home Games Left17
    Average Attendance - %19 521 - 97,60%
    Average Income per Game2,075,518 $
    Year to Date Revenue49,812,434 $
    Farm
    Home Games Left16
    Average Attendance - %4 363 - 72,72%
    Average Income per Game187,700 $
    Year to Date Revenue4,692,496 $

    Expense

    Pro Players Total Salaries80,320,664 $
    Farm Players Total Salaries20,484,002 $
    Coaches Total Salaries6,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses46,701,247 $
    Farm Year To Date Expenses14,914,967 $
    Pro Salary Cap To Date44,458,730 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue35,283,807 $
    Farm Estimated Season Revenue3,003,197 $
    Pro Remaining Season Days75
    Pro Expenses Per Days443,122 $
    Pro Estimated Expenses33,234,150 $
    Farm Remaining Season Days75
    Farm Expenses Per Days131,634 $
    Farm Estimated Expenses9,872,550 $
    Estimated Season Expenses43,106,700 $
    Estimated Season Salary Cap76,846,130 $
    Estimate Under Maximum Salary Cap of 79,500,000 $2,653,870 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 18,046,130 $
    Current Bank Account26,912,550 $
    Projected Bank Account22,092,854 $

    Pro Players Salaries

    Henrik Lundqvist 12,000,000 $ (2)
    -Salary Remaining : 4,838,710 $
    Carey Price 10,500,000 $ (1)
    -Salary Remaining : 4,233,871 $
    Patrick Marleau 8,888,000 $ (1)
    -Salary Remaining : 3,583,871 $
    Leon Draisaitl 8,500,000 $ (5)
    -Salary Remaining : 3,427,419 $
    Zdeno Chara 8,000,000 $ (1)
    -Salary Remaining : 3,225,806 $
    David Backes 6,500,000 $ (2)
    -Salary Remaining : 2,620,968 $
    Mikkel Boedker 4,000,000 $ (2)
    -Salary Remaining : 1,612,903 $
    Thomas Hickey 3,000,000 $ (3)
    -Salary Remaining : 1,209,677 $
    Joel Edmundson 3,000,000 $ (1)
    -Salary Remaining : 1,209,677 $
    Miles Wood 2,750,000 $ (1)
    -Salary Remaining : 1,108,871 $
    Ryan Reaves 2,480,001 $ (2)
    -Salary Remaining : 1,000,000 $
    Jimmy Vesey 2,275,000 $ (2)
    -Salary Remaining : 917,339 $
    Robert Bortuzzo 1,500,000 $ (3)
    -Salary Remaining : 604,839 $
    J.T. Brown 1,100,000 $ (1)
    -Salary Remaining : 443,548 $
    Curtis Lazar 971,250 $ (1)
    -Salary Remaining : 391,633 $
    Samuel Girard 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Jack Roslovic 850,000 $ (2)
    -Salary Remaining : 342,742 $
    Christian Djoos 832,650 $ (1)
    -Salary Remaining : 335,746 $
    Joseph Cramarossa 798,761 $ (2)
    -Salary Remaining : 322,081 $
    Zac Rinaldo 775,000 $ (1)
    -Salary Remaining : 312,500 $
    Brian Strait 675,000 $ (3)
    -Salary Remaining : 272,177 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 80,320,664 $
    Year 2020 : 43,503,764 $
    Year 2021 : 13,675,000 $
    Year 2022 : 8,500,000 $
    Salary Average Commitment
    Year 2019 : 12,400,000 $
    Year 2020 : 7,350,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 80,320,664 $
    Year 2020 : 43,503,764 $
    Year 2021 : 13,675,000 $
    Year 2022 : 8,500,000 $

    Farm Players Salaries

    Richard Bachman 1,351,000 $ (3)
    Salary Remaining : 544,758 $
    Ryan Haggerty 997,500 $ (2)
    Salary Remaining : 402,218 $
    Michael Dal Colle 925,000 $ (1)
    Salary Remaining : 372,984 $
    Roland McKeown 925,000 $ (1)
    Salary Remaining : 372,984 $
    Riley Tufte 925,000 $ (3)
    Salary Remaining : 372,984 $
    Daniel O'Regan 901,688 $ (1)
    Salary Remaining : 363,584 $
    Vladislav Kamenev 850,000 $ (1)
    Salary Remaining : 342,742 $
    Samuel Montembeault 850,000 $ (2)
    Salary Remaining : 342,742 $
    Joey Anderson 850,000 $ (3)
    Salary Remaining : 342,742 $
    Yan-Pavel Laplante (Out of Payroll) 836,667 $ (1)
    Salary Remaining : 337,366 $
    Adam Tambellini 813,750 $ (1)
    Salary Remaining : 328,125 $
    Yannick Veilleux 781,397 $ (1)
    Salary Remaining : 315,079 $
    Alexandre Grenier 761,250 $ (1)
    Salary Remaining : 306,956 $
    Mason Geertsen 750,750 $ (1)
    Salary Remaining : 302,722 $
    Jeremy Gregoire 715,000 $ (1)
    Salary Remaining : 288,306 $
    Alexandre Carrier 700,000 $ (4)
    Salary Remaining : 282,258 $
    Daniel Altshuller 675,000 $ (4)
    Salary Remaining : 272,177 $
    Christopher Breen 675,000 $ (3)
    Salary Remaining : 272,177 $
    Stepan Falkovsky 650,000 $ (2)
    Salary Remaining : 262,097 $
    Nelson Nogier 650,000 $ (1)
    Salary Remaining : 262,097 $
    Thomas Gregoire 650,000 $ (2)
    Salary Remaining : 262,097 $
    Peter Stoykewych 650,000 $ (1)
    Salary Remaining : 262,097 $
    Jens Looke 650,000 $ (2)
    Salary Remaining : 262,097 $
    Brendan Warren 650,000 $ (2)
    Salary Remaining : 262,097 $
    Mikhail Vorobyov 650,000 $ (2)
    Salary Remaining : 262,097 $
    Gabriel Fontaine 650,000 $ (2)
    Salary Remaining : 262,097 $
    Total Farm Players26
    Salary Commitment
    Year 2019 : 20,484,002 $
    Year 2020 : 10,923,500 $
    Year 2021 : 5,176,000 $
    Year 2022 : 1,375,000 $
    Salary Average Commitment
    Year 2019 : 16,525,000 $
    Year 2020 : 9,100,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 1,300,000 $


    Vegas Golden Knights


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameT-Mobile Arena
    Level 1: 6000 - 148 $ - 5 431 - 90,51%
    Level 2: 5000 - 99 $ - 4 433 - 88,66%
    Level 3: 2000 - 94 $ - 1 957 - 97,83%
    Level 4: 4000 - 47 $ - 3 537 - 88,42%
    Luxury : 1000 - 360 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 999 - 30 $ - 791 - 79,17%
    Farm Level 2: 999 - 20 $ - 706 - 70,68%
    Farm Total Capacity :1998

    Income

    Home Games Left14
    Average Attendance - %16 357 - 90,87%
    Average Income per Game2,256,927 $
    Year to Date Revenue60,937,018 $
    Farm
    Home Games Left19
    Average Attendance - %1 497 - 74,92%
    Average Income per Game50,611 $
    Year to Date Revenue1,113,443 $

    Expense

    Pro Players Total Salaries86,049,603 $
    Farm Players Total Salaries25,188,255 $
    Coaches Total Salaries3,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(286,559 $)
    Pro Year To Date Expenses45,852,324 $
    Farm Year To Date Expenses15,635,137 $
    Pro Salary Cap To Date44,647,223 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue31,596,972 $
    Farm Estimated Season Revenue961,610 $
    Pro Remaining Season Days75
    Pro Expenses Per Days472,847 $
    Pro Estimated Expenses35,463,525 $
    Farm Remaining Season Days75
    Farm Expenses Per Days145,636 $
    Farm Estimated Expenses10,922,700 $
    Estimated Season Expenses46,386,225 $
    Estimated Season Salary Cap79,058,064 $
    Estimate Under Maximum Salary Cap of 79,500,000 $441,936 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 20,258,064 $
    Current Bank Account18,353,273 $
    Projected Bank Account4,525,630 $

    Pro Players Salaries

    Ryan Getzlaf 14,300,000 $ (1)
    -Salary Remaining : 5,766,129 $
    Tyler Seguin 9,850,000 $ (5)
    -Salary Remaining : 3,971,774 $
    Alexander Radulov 7,300,000 $ (1)
    -Salary Remaining : 2,943,548 $
    Kevin Shattenkirk 6,650,000 $ (2)
    -Salary Remaining : 2,681,452 $
    Ryan Miller 6,250,000 $ (1)
    -Salary Remaining : 2,520,161 $
    Jason Zucker 5,500,000 $ (5)
    -Salary Remaining : 2,217,742 $
    Tomas Tatar 5,300,000 $ (1)
    -Salary Remaining : 2,137,097 $
    Mike Hoffman 5,187,500 $ (2)
    -Salary Remaining : 2,091,734 $
    Brandon Dubinsky 4,600,000 $ (2)
    -Salary Remaining : 1,854,839 $
    Nikita Zaitsev 4,500,000 $ (5)
    -Salary Remaining : 1,814,516 $
    Erik Gudbranson 4,000,000 $ (2)
    -Salary Remaining : 1,612,903 $
    Casey Cizikas 3,350,000 $ (3)
    -Salary Remaining : 1,350,806 $
    Adam Pelech 1,600,000 $ (3)
    -Salary Remaining : 645,161 $
    Robert Hagg 1,150,000 $ (2)
    -Salary Remaining : 463,710 $
    Scott Laughton 962,500 $ (1)
    -Salary Remaining : 388,105 $
    Ryan Hartman 892,500 $ (1)
    -Salary Remaining : 359,879 $
    Charles Hudon 854,438 $ (1)
    -Salary Remaining : 344,531 $
    Tristan Jarry 854,438 $ (2)
    -Salary Remaining : 344,531 $
    Tom Kuhnhackl 827,702 $ (1)
    -Salary Remaining : 333,751 $
    Fredrik Claesson 771,750 $ (1)
    -Salary Remaining : 311,190 $
    Gabriel Dumont 698,775 $ (1)
    -Salary Remaining : 281,764 $
    Mikhail Sergachev 650,000 $ (3)
    -Salary Remaining : 262,097 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 86,049,603 $
    Year 2020 : 47,891,938 $
    Year 2021 : 25,450,000 $
    Year 2022 : 19,850,000 $
    Salary Average Commitment
    Year 2019 : 12,000,000 $
    Year 2020 : 6,600,000 $
    Year 2021 : 3,600,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 86,049,603 $
    Year 2020 : 47,891,938 $
    Year 2021 : 25,450,000 $
    Year 2022 : 19,850,000 $

    Farm Players Salaries

    Parker Milner 2,000,005 $ (2)
    Salary Remaining : 806,454 $
    Brett Sutter 1,100,000 $ (2)
    Salary Remaining : 443,548 $
    Calvin Pickard 1,000,000 $ (1)
    Salary Remaining : 403,226 $
    Bobby Butler 950,000 $ (2)
    Salary Remaining : 383,065 $
    Carson Soucy 925,000 $ (1)
    Salary Remaining : 372,984 $
    Anthony DeAngelo 925,000 $ (1)
    Salary Remaining : 372,984 $
    Jamie Devane 901,000 $ (2)
    Salary Remaining : 363,306 $
    Brett Gallant 901,000 $ (2)
    Salary Remaining : 363,306 $
    Josh Healey 858,750 $ (1)
    Salary Remaining : 346,270 $
    Cam Dineen 850,000 $ (3)
    Salary Remaining : 342,742 $
    Adam Mascherin 850,000 $ (3)
    Salary Remaining : 342,742 $
    A.J. Jenks 750,000 $ (1)
    Salary Remaining : 302,419 $
    Andrew Hammond 750,000 $ (3)
    Salary Remaining : 302,419 $
    Jeff Glass 750,000 $ (1)
    Salary Remaining : 302,419 $
    Jeff Taylor 742,500 $ (1)
    Salary Remaining : 299,395 $
    Joshua Winquist 725,000 $ (1)
    Salary Remaining : 292,339 $
    Casey Pierro 725,000 $ (1)
    Salary Remaining : 292,339 $
    Cole Cassels 715,000 $ (1)
    Salary Remaining : 288,306 $
    Jared Hauf 715,000 $ (2)
    Salary Remaining : 288,306 $
    Austen Brassard 715,000 $ (1)
    Salary Remaining : 288,306 $
    Anthony Florentino 715,000 $ (2)
    Salary Remaining : 288,306 $
    Garrett Klotz 700,000 $ (1)
    Salary Remaining : 282,258 $
    Ashton Sautner 675,000 $ (1)
    Salary Remaining : 272,177 $
    Evan McEneny 675,000 $ (1)
    Salary Remaining : 272,177 $
    Josh Brown 675,000 $ (1)
    Salary Remaining : 272,177 $
    Ryan Hitchcock 650,000 $ (1)
    Salary Remaining : 262,097 $
    Daniel Sprong 650,000 $ (2)
    Salary Remaining : 262,097 $
    Matt Schmalz 650,000 $ (1)
    Salary Remaining : 262,097 $
    Niklas Hansson 650,000 $ (1)
    Salary Remaining : 262,097 $
    Noah Rod 650,000 $ (1)
    Salary Remaining : 262,097 $
    Julien Pelletier 650,000 $ (1)
    Salary Remaining : 262,097 $
    Total Farm Players31
    Salary Commitment
    Year 2019 : 25,188,255 $
    Year 2020 : 10,382,005 $
    Year 2021 : 2,450,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 19,850,000 $
    Year 2020 : 7,150,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    Washington Capitals


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameVerizon Center
    Level 1: 7250 - 154 $ - 5 235 - 72,21%
    Level 2: 6050 - 105 $ - 3 933 - 65,01%
    Level 3: 3600 - 66 $ - 3 093 - 85,92%
    Level 4: 4100 - 50 $ - 2 935 - 71,58%
    Luxury : 3000 - 325 $ - 1 409 - 46,98%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 201 - 80,02%
    Farm Level 2: 2000 - 10 $ - 1 612 - 80,60%
    Farm Total Capacity :6000

    Income

    Home Games Left17
    Average Attendance - %16 605 - 69,19%
    Average Income per Game2,332,335 $
    Year to Date Revenue55,976,036 $
    Farm
    Home Games Left15
    Average Attendance - %4 813 - 80,21%
    Average Income per Game159,238 $
    Year to Date Revenue4,140,193 $

    Expense

    Pro Players Total Salaries77,295,378 $
    Farm Players Total Salaries22,978,410 $
    Coaches Total Salaries21,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses52,550,584 $
    Farm Year To Date Expenses21,016,656 $
    Pro Salary Cap To Date44,921,330 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue39,649,692 $
    Farm Estimated Season Revenue2,388,573 $
    Pro Remaining Season Days75
    Pro Expenses Per Days482,771 $
    Pro Estimated Expenses36,207,825 $
    Farm Remaining Season Days75
    Farm Expenses Per Days169,239 $
    Farm Estimated Expenses12,692,925 $
    Estimated Season Expenses48,900,750 $
    Estimated Season Salary Cap76,088,855 $
    Estimate Under Maximum Salary Cap of 79,500,000 $3,411,145 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 17,288,855 $
    Current Bank Account150,590,528 $
    Projected Bank Account143,728,043 $

    Pro Players Salaries

    Alexander Ovechkin 9,538,462 $ (3)
    -Salary Remaining : 3,846,154 $
    Phil Kessel 8,000,000 $ (1)
    -Salary Remaining : 3,225,806 $
    Evgeny Kuznetsov 7,800,000 $ (4)
    -Salary Remaining : 3,145,161 $
    Nick Foligno 6,605,000 $ (2)
    -Salary Remaining : 2,663,306 $
    Nate Schmidt 5,950,000 $ (5)
    -Salary Remaining : 2,399,194 $
    Jaccob Slavin 5,300,000 $ (2)
    -Salary Remaining : 2,137,097 $
    Jake Allen 4,350,000 $ (3)
    -Salary Remaining : 1,754,032 $
    Olli Maatta 4,083,333 $ (4)
    -Salary Remaining : 1,646,505 $
    Mattias Ekholm 3,750,000 $ (3)
    -Salary Remaining : 1,512,097 $
    Brandon Montour 3,387,500 $ (2)
    -Salary Remaining : 1,365,927 $
    Charlie Coyle 3,200,000 $ (2)
    -Salary Remaining : 1,290,323 $
    Max Domi 3,150,000 $ (2)
    -Salary Remaining : 1,270,161 $
    Adam Lowry 2,916,666 $ (3)
    -Salary Remaining : 1,176,075 $
    Jordan Oesterle 1,400,000 $ (3)
    -Salary Remaining : 564,516 $
    Devante Smith-Pelly 1,300,000 $ (1)
    -Salary Remaining : 524,194 $
    Pheonix Copley 1,100,000 $ (4)
    -Salary Remaining : 443,548 $
    Madison Bowey 1,000,000 $ (2)
    -Salary Remaining : 403,226 $
    Kasperi Kapanen 971,250 $ (1)
    -Salary Remaining : 391,633 $
    Alexander Nylander 925,000 $ (3)
    -Salary Remaining : 372,984 $
    Timo Meier 925,000 $ (1)
    -Salary Remaining : 372,984 $
    Brendan Lemieux 893,167 $ (1)
    -Salary Remaining : 360,148 $
    Dominik Simon 750,000 $ (2)
    -Salary Remaining : 302,419 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 77,295,378 $
    Year 2020 : 65,205,961 $
    Year 2021 : 41,813,461 $
    Year 2022 : 18,933,333 $
    Salary Average Commitment
    Year 2019 : 12,650,000 $
    Year 2020 : 9,925,000 $
    Year 2021 : 5,525,000 $
    Year 2022 : 1,800,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 77,295,378 $
    Year 2020 : 65,205,961 $
    Year 2021 : 41,813,461 $
    Year 2022 : 18,933,333 $

    Farm Players Salaries

    Joel Persson 2,575,000 $ (5)
    Salary Remaining : 1,038,306 $
    Matt Moulson 1,475,000 $ (2)
    Salary Remaining : 594,758 $
    Tucker Poolman 1,225,000 $ (3)
    Salary Remaining : 493,952 $
    T.J. Brennan 1,200,000 $ (3)
    Salary Remaining : 483,871 $
    Danick Martel 1,175,000 $ (1)
    Salary Remaining : 473,790 $
    Jimmy Hayes 1,150,000 $ (2)
    Salary Remaining : 463,710 $
    Oscar Fantenberg 971,250 $ (2)
    Salary Remaining : 391,633 $
    Veini Vehvilainen 925,000 $ (3)
    Salary Remaining : 372,984 $
    Gage Quinney 925,000 $ (1)
    Salary Remaining : 372,984 $
    Josh Melnick 925,000 $ (1)
    Salary Remaining : 372,984 $
    Gemel Smith 897,160 $ (1)
    Salary Remaining : 361,758 $
    Justin Bailey 892,500 $ (1)
    Salary Remaining : 359,879 $
    Jonas Siegenthaler 892,500 $ (2)
    Salary Remaining : 359,879 $
    Josh Jacobs 850,000 $ (1)
    Salary Remaining : 342,742 $
    David Quenneville 775,000 $ (3)
    Salary Remaining : 312,500 $
    Remi Elie 735,000 $ (1)
    Salary Remaining : 296,371 $
    Ken Appleby 715,000 $ (1)
    Salary Remaining : 288,306 $
    Trevor Murphy 700,000 $ (2)
    Salary Remaining : 282,258 $
    Dylan Gambrell 700,000 $ (2)
    Salary Remaining : 282,258 $
    Oliwer Kaski 675,000 $ (2)
    Salary Remaining : 272,177 $
    Artyom Zagidulin 650,000 $ (2)
    Salary Remaining : 262,097 $
    Liam O'Brien 650,000 $ (1)
    Salary Remaining : 262,097 $
    Oskar Steen 650,000 $ (3)
    Salary Remaining : 262,097 $
    Kyle Wood 650,000 $ (1)
    Salary Remaining : 262,097 $
    Total Farm Players24
    Salary Commitment
    Year 2019 : 22,978,410 $
    Year 2020 : 14,563,750 $
    Year 2021 : 7,350,000 $
    Year 2022 : 2,575,000 $
    Salary Average Commitment
    Year 2019 : 15,650,000 $
    Year 2020 : 9,300,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 650,000 $


    Winnipeg Jets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMTS Centre
    Level 1: 8000 - 175 $ - 4 523 - 56,53%
    Level 2: 4000 - 125 $ - 3 233 - 80,81%
    Level 3: 3500 - 100 $ - 1 870 - 53,43%
    Level 4: 3000 - 65 $ - 2 239 - 74,62%
    Luxury : 5500 - 350 $ - 1 925 - 35,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 88 $ - 3 930 - 60,46%
    Farm Level 2: 3500 - 27 $ - 2 155 - 61,58%
    Farm Total Capacity :10000

    Income

    Home Games Left17
    Average Attendance - %13 789 - 57,45%
    Average Income per Game2,567,237 $
    Year to Date Revenue61,613,689 $
    Farm
    Home Games Left18
    Average Attendance - %6 085 - 60,85%
    Average Income per Game573,745 $
    Year to Date Revenue13,196,138 $

    Expense

    Pro Players Total Salaries79,247,500 $
    Farm Players Total Salaries30,721,376 $
    Coaches Total Salaries5,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses47,758,544 $
    Farm Year To Date Expenses19,249,989 $
    Pro Salary Cap To Date45,966,627 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue43,643,030 $
    Farm Estimated Season Revenue10,327,412 $
    Pro Remaining Season Days75
    Pro Expenses Per Days440,578 $
    Pro Estimated Expenses33,043,350 $
    Farm Remaining Season Days75
    Farm Expenses Per Days179,147 $
    Farm Estimated Expenses13,436,025 $
    Estimated Season Expenses46,479,375 $
    Estimated Season Salary Cap77,921,277 $
    Estimate Under Maximum Salary Cap of 79,500,000 $1,578,723 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 19,121,277 $
    Current Bank Account350,119,152 $
    Projected Bank Account357,610,219 $

    Pro Players Salaries

    Mikko Koivu 11,407,500 $ (1)
    -Salary Remaining : 4,599,798 $
    Travis Zajac 8,000,000 $ (1)
    -Salary Remaining : 3,225,806 $
    Alexander Steen 5,800,000 $ (1)
    -Salary Remaining : 2,338,710 $
    Alex Goligoski 5,475,000 $ (1)
    -Salary Remaining : 2,207,661 $
    Brian Elliott 5,200,000 $ (1)
    -Salary Remaining : 2,096,774 $
    Kevin Hayes 5,175,000 $ (1)
    -Salary Remaining : 2,086,694 $
    Elias Lindholm 4,850,000 $ (3)
    -Salary Remaining : 1,955,645 $
    Chris Tanev 4,450,000 $ (2)
    -Salary Remaining : 1,794,355 $
    Viktor Arvidsson 4,250,000 $ (4)
    -Salary Remaining : 1,713,710 $
    Riley Nash 3,855,000 $ (1)
    -Salary Remaining : 1,554,435 $
    Brad Richardson 3,855,000 $ (2)
    -Salary Remaining : 1,554,435 $
    Josh Morrissey 3,150,000 $ (2)
    -Salary Remaining : 1,270,161 $
    William Karlsson 3,050,000 $ (1)
    -Salary Remaining : 1,229,839 $
    Andrej Sekera 2,255,000 $ (1)
    -Salary Remaining : 909,274 $
    Matt Hunwick 2,100,000 $ (1)
    -Salary Remaining : 846,774 $
    Andrew MacDonald 1,500,000 $ (1)
    -Salary Remaining : 604,839 $
    Mark Barberio 1,450,000 $ (1)
    -Salary Remaining : 584,677 $
    J.T. Compher 925,000 $ (1)
    -Salary Remaining : 372,984 $
    Mitchell Marner 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Pavel Zacha 925,000 $ (2)
    -Salary Remaining : 372,984 $
    Mikhail Berdin 650,000 $ (3)
    -Salary Remaining : 262,097 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 79,247,500 $
    Year 2020 : 23,055,000 $
    Year 2021 : 9,750,000 $
    Year 2022 : 4,250,000 $
    Salary Average Commitment
    Year 2019 : 12,500,000 $
    Year 2020 : 5,025,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 79,247,500 $
    Year 2020 : 23,055,000 $
    Year 2021 : 9,750,000 $
    Year 2022 : 4,250,000 $

    Farm Players Salaries

    Karl Alzner 4,625,000 $ (1)
    Salary Remaining : 1,864,919 $
    Devan Dubnyk 4,550,000 $ (1)
    Salary Remaining : 1,834,677 $
    Brad Hunt 1,050,000 $ (4)
    Salary Remaining : 423,387 $
    Ilya Samsonov 971,250 $ (3)
    Salary Remaining : 391,633 $
    Luke Kunin 925,000 $ (3)
    Salary Remaining : 372,984 $
    Jesse Puljujarvi 925,000 $ (3)
    Salary Remaining : 372,984 $
    Jake Oettinger 925,000 $ (1)
    Salary Remaining : 372,984 $
    Libor Hajek 892,500 $ (3)
    Salary Remaining : 359,879 $
    Andreas Martinsen 865,500 $ (1)
    Salary Remaining : 348,992 $
    Lucas Johansen 850,000 $ (3)
    Salary Remaining : 342,742 $
    Anthony Cirelli 850,000 $ (1)
    Salary Remaining : 342,742 $
    Daniel Vladar 813,750 $ (2)
    Salary Remaining : 328,125 $
    Nick Seeler 753,375 $ (3)
    Salary Remaining : 303,780 $
    Travis St. Denis 675,000 $ (2)
    Salary Remaining : 272,177 $
    Otto Koivula 650,000 $ (1)
    Salary Remaining : 262,097 $
    Marian Hossa 650,000 $ (1)
    Salary Remaining : 262,097 $
    Lucas Carlsson 650,000 $ (2)
    Salary Remaining : 262,097 $
    Nathan Horton 650,000 $ (1)
    Salary Remaining : 262,097 $
    Guillaume Brisebois 650,000 $ (3)
    Salary Remaining : 262,097 $
    Mikael Hakkarainen 650,000 $ (2)
    Salary Remaining : 262,097 $
    Jack Dugan 650,000 $ (2)
    Salary Remaining : 262,097 $
    Patrik Virta 650,000 $ (1)
    Salary Remaining : 262,097 $
    Arseni Gritsyuk 650,000 $ (1)
    Salary Remaining : 262,097 $
    Alexandr Darin 650,000 $ (1)
    Salary Remaining : 262,097 $
    Nikolai Kovalenko 650,000 $ (2)
    Salary Remaining : 262,097 $
    Colin Blackwell 650,000 $ (1)
    Salary Remaining : 262,097 $
    Cole Bardreau 650,000 $ (1)
    Salary Remaining : 262,097 $
    Anton Lindholm 650,000 $ (1)
    Salary Remaining : 262,097 $
    Joni Tuulola 650,000 $ (2)
    Salary Remaining : 262,097 $
    Jakob Stenqvist 650,000 $ (3)
    Salary Remaining : 262,097 $
    Anthony Angello 650,000 $ (2)
    Salary Remaining : 262,097 $
    Total Farm Players31
    Salary Commitment
    Year 2019 : 30,721,375 $
    Year 2020 : 13,055,875 $
    Year 2021 : 7,667,125 $
    Year 2022 : 1,050,000 $
    Salary Average Commitment
    Year 2019 : 19,675,000 $
    Year 2020 : 11,100,000 $
    Year 2021 : 5,850,000 $
    Year 2022 : 650,000 $

    Salary Cap Centrale

    Team

    Current Fund

    Estimated Season Salary Cap

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

    Over Minimum of
    58,800,000 $

    Pro Players

    Farm Players

    Total Players

    Anaheim Ducks 64,868,463 $ 71,409,758 $ 8,090,242 $ 12,609,758 $ 242448
    Arizona Coyotes 131,324,969 $ 66,301,954 $ 13,198,046 $ 7,501,954 $ 222446
    Boston Bruins 299,852,607 $ 76,312,727 $ 3,187,273 $ 17,512,727 $ 203454
    Buffalo Sabres 69,502,519 $ 69,517,414 $ 9,982,586 $ 10,717,414 $ 233255
    Calgary Flames 158,956,171 $ 75,731,328 $ 3,768,672 $ 16,931,328 $ 222648
    Carolina Hurricanes 98,099,657 $ 70,332,338 $ 9,167,662 $ 11,532,338 $ 212950
    Chicago Blackhawks 218,940,912 $ 79,025,301 $ 474,699 $ 20,225,301 $ 202949
    Colorado Avalanche 40,371,063 $ 62,258,237 $ 17,241,763 $ 3,458,237 $ 212950
    Columbus Blue Jackets 127,730,449 $ 68,044,459 $ 11,455,541 $ 9,244,459 $ 222850
    Dallas Stars 61,449,503 $ 78,210,733 $ 1,289,267 $ 19,410,733 $ 202747
    Detroit Red Wings 58,662,424 $ 72,771,085 $ 6,728,915 $ 13,971,085 $ 212849
    Edmonton Oilers 137,163,126 $ 77,713,287 $ 1,786,713 $ 18,913,287 $ 222547
    Florida Panthers 65,041,035 $ 76,460,119 $ 3,039,881 $ 17,660,119 $ 213354
    Los Angeles Kings 19,804,786 $ 60,295,706 $ 19,204,294 $ 1,495,706 $ 232649
    Minnesota Wild 90,851,542 $ 62,388,780 $ 17,111,220 $ 3,588,780 $ 252651
    Montreal Canadiens 294,108,323 $ 65,380,834 $ 14,119,166 $ 6,580,834 $ 223153
    Nashville Predators 53,253,033 $ 68,554,822 $ 10,945,178 $ 9,754,822 $ 242549
    New Jersey Devils 5,635,150 $ 78,944,543 $ 555,457 $ 20,144,543 $ 232548
    New York Islanders 22,909,299 $ 66,091,250 $ 13,408,750 $ 7,291,250 $ 232649
    New York Rangers 126,905,924 $ 71,160,417 $ 8,339,583 $ 12,360,417 $ 222749
    Ottawa Senators 259,009,750 $ 72,934,631 $ 6,565,369 $ 14,134,631 $ 223153
    Philadelphia Flyers 40,007,342 $ 67,897,092 $ 11,602,908 $ 9,097,092 $ 272350
    Pittsburgh Penguins 193,292,447 $ 74,127,762 $ 5,372,238 $ 15,327,762 $ 213253
    San Jose Sharks 232,660,675 $ 73,191,171 $ 6,308,829 $ 14,391,171 $ 212849
    St.Louis Blues 6,002,422 $ 69,849,810 $ 9,650,190 $ 11,049,810 $ 212445
    Tampa Bay Lightning 15,839,191 $ 77,423,689 $ 2,076,311 $ 18,623,689 $ 222345
    Toronto Maple Leafs 22,543,246 $ 75,686,145 $ 3,813,855 $ 16,886,145 $ 202646
    Vancouver Canucks 26,912,550 $ 76,846,130 $ 2,653,870 $ 18,046,130 $ 212647
    Vegas Golden Knights 18,353,273 $ 79,058,064 $ 441,936 $ 20,258,064 $ 223153
    Washington Capitals 150,590,528 $ 76,088,855 $ 3,411,145 $ 17,288,855 $ 222446
    Winnipeg Jets 350,119,152 $ 77,921,277 $ 1,578,723 $ 19,121,277 $ 213152