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 $ - 4 893 - 97,87%
    Level 3: 2700 - 60 $ - 2 700 - 100,00%
    Level 4: 3300 - 35 $ - 3 300 - 100,00%
    Luxury : 1000 - 325 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 24 $ - 3 498 - 87,45%
    Farm Level 2: 2000 - 23 $ - 1 219 - 60,97%
    Farm Total Capacity :6000

    Income

    Home Games Left2
    Average Attendance - %17 893 - 99,41%
    Average Income per Game1,977,971 $
    Year to Date Revenue77,140,873 $
    Farm
    Home Games Left11
    Average Attendance - %4 717 - 78,62%
    Average Income per Game159,034 $
    Year to Date Revenue4,771,018 $

    Expense

    Pro Players Total Salaries74,193,833 $
    Farm Players Total Salaries18,455,848 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses77,035,774 $
    Farm Year To Date Expenses18,590,152 $
    Pro Salary Cap To Date70,621,287 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue3,955,942 $
    Farm Estimated Season Revenue1,749,373 $
    Pro Remaining Season Days11
    Pro Expenses Per Days423,085 $
    Pro Estimated Expenses4,653,935 $
    Farm Remaining Season Days11
    Farm Expenses Per Days106,752 $
    Farm Estimated Expenses1,174,272 $
    Estimated Season Expenses5,828,207 $
    Estimated Season Salary Cap75,009,099 $
    Estimate Under Maximum Salary Cap of 79,500,000 $4,490,901 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 16,209,099 $
    Current Bank Account63,184,672 $
    Projected Bank Account63,061,780 $

    Pro Players Salaries

    Ben Bishop 9,000,000 $ (1)
    -Salary Remaining : 532,258 $
    Sidney Crosby 8,700,000 $ (1)
    -Salary Remaining : 514,516 $
    Jonathan Drouin 5,500,000 $ (4)
    -Salary Remaining : 325,269 $
    Michael Matheson 4,875,000 $ (5)
    -Salary Remaining : 288,306 $
    Tyler Toffoli 4,600,000 $ (2)
    -Salary Remaining : 272,043 $
    Andrew Cogliano 4,500,000 $ (1)
    -Salary Remaining : 266,129 $
    Darren Helm 4,000,000 $ (3)
    -Salary Remaining : 236,559 $
    Dan Hamhuis 4,000,000 $ (3)
    -Salary Remaining : 236,559 $
    Colin Miller 3,875,000 $ (4)
    -Salary Remaining : 229,167 $
    Jordie Benn 3,800,000 $ (2)
    -Salary Remaining : 224,731 $
    Phillip Danault 3,083,333 $ (3)
    -Salary Remaining : 182,348 $
    Aaron Dell 3,000,000 $ (4)
    -Salary Remaining : 177,419 $
    Adam McQuaid 2,750,000 $ (3)
    -Salary Remaining : 162,634 $
    Jordan Martinook 1,800,000 $ (1)
    -Salary Remaining : 106,452 $
    Jordan Weal 1,750,000 $ (1)
    -Salary Remaining : 103,495 $
    Brett Connolly 1,500,000 $ (1)
    -Salary Remaining : 88,710 $
    Cory Conacher 1,300,000 $ (4)
    -Salary Remaining : 76,882 $
    Martin Marincin 1,250,000 $ (1)
    -Salary Remaining : 73,925 $
    Frederik Gauthier 971,250 $ (1)
    -Salary Remaining : 57,440 $
    Adam Erne 971,250 $ (1)
    -Salary Remaining : 57,440 $
    Laurent Dauphin 892,500 $ (2)
    -Salary Remaining : 52,782 $
    Jordan Murray 750,500 $ (3)
    -Salary Remaining : 44,384 $
    Josh Archibald 675,000 $ (1)
    -Salary Remaining : 39,919 $
    Philippe Myers 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Total Pro Players24
    Salary Commitment
    Year 2019 : 74,193,833 $
    Year 2020 : 42,426,333 $
    Year 2021 : 33,133,833 $
    Year 2022 : 18,550,000 $
    Salary Average Commitment
    Year 2019 : 14,800,000 $
    Year 2020 : 8,650,000 $
    Year 2021 : 6,775,000 $
    Year 2022 : 3,525,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 74,193,833 $
    Year 2020 : 42,426,333 $
    Year 2021 : 33,133,833 $
    Year 2022 : 18,550,000 $

    Farm Players Salaries

    Connor Carrick 1,300,000 $ (1)
    Salary Remaining : 76,882 $
    Nicolas Kerdiles 937,125 $ (1)
    Salary Remaining : 55,421 $
    Mason McDonald 925,000 $ (1)
    Salary Remaining : 54,704 $
    Callum Booth 925,000 $ (2)
    Salary Remaining : 54,704 $
    Ryan Culkin 854,438 $ (1)
    Salary Remaining : 50,531 $
    Marc-Olivier Roy 813,750 $ (1)
    Salary Remaining : 48,125 $
    Nick Sorensen 813,750 $ (1)
    Salary Remaining : 48,125 $
    Jordan Szwarz 781,035 $ (1)
    Salary Remaining : 46,190 $
    Connor Ingram 775,000 $ (2)
    Salary Remaining : 45,833 $
    Nicholas Caamano 775,000 $ (3)
    Salary Remaining : 45,833 $
    Felix Girard 750,750 $ (1)
    Salary Remaining : 44,399 $
    Josiah Didier 750,000 $ (2)
    Salary Remaining : 44,355 $
    Doyle Somerby 725,000 $ (1)
    Salary Remaining : 42,876 $
    Daniel Walcott 715,000 $ (1)
    Salary Remaining : 42,285 $
    Hampus Melen 715,000 $ (2)
    Salary Remaining : 42,285 $
    Graham McPhee 700,000 $ (3)
    Salary Remaining : 41,398 $
    Matthew Boucher 650,000 $ (3)
    Salary Remaining : 38,441 $
    Alexander Peters 650,000 $ (1)
    Salary Remaining : 38,441 $
    Adam Ollas Mattsson 650,000 $ (1)
    Salary Remaining : 38,441 $
    Cody Donaghey 650,000 $ (1)
    Salary Remaining : 38,441 $
    Keegan Iverson 650,000 $ (1)
    Salary Remaining : 38,441 $
    Jeremiah Addison 650,000 $ (2)
    Salary Remaining : 38,441 $
    Dmytro Timashov 650,000 $ (2)
    Salary Remaining : 38,441 $
    Auguste Impose 650,000 $ (2)
    Salary Remaining : 38,441 $
    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 $ - 4 892 - 97,84%
    Level 3: 2700 - 70 $ - 2 700 - 100,00%
    Level 4: 3300 - 50 $ - 2 970 - 90,01%
    Luxury : 1000 - 290 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 39 $ - 2 863 - 71,58%
    Farm Level 2: 2000 - 9 $ - 1 737 - 86,84%
    Farm Total Capacity :6000

    Income

    Home Games Left3
    Average Attendance - %17 562 - 97,56%
    Average Income per Game2,193,873 $
    Year to Date Revenue83,367,182 $
    Farm
    Home Games Left11
    Average Attendance - %4 600 - 76,67%
    Average Income per Game180,764 $
    Year to Date Revenue5,422,907 $

    Expense

    Pro Players Total Salaries61,835,502 $
    Farm Players Total Salaries18,602,624 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses65,011,541 $
    Farm Year To Date Expenses21,154,360 $
    Pro Salary Cap To Date60,748,777 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue6,581,620 $
    Farm Estimated Season Revenue1,988,399 $
    Pro Remaining Season Days11
    Pro Expenses Per Days353,954 $
    Pro Estimated Expenses3,893,494 $
    Farm Remaining Season Days11
    Farm Expenses Per Days110,229 $
    Farm Estimated Expenses1,212,519 $
    Estimated Season Expenses5,106,013 $
    Estimated Season Salary Cap64,355,446 $
    Estimate Under Maximum Salary Cap of 79,500,000 $15,144,554 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 5,555,446 $
    Current Bank Account134,905,252 $
    Projected Bank Account138,369,258 $

    Pro Players Salaries

    Claude Giroux 8,275,000 $ (1)
    -Salary Remaining : 489,382 $
    Sergei Bobrovsky 7,425,000 $ (1)
    -Salary Remaining : 439,113 $
    Alex Pietrangelo 6,500,000 $ (2)
    -Salary Remaining : 384,409 $
    Jordan Staal 6,000,000 $ (2)
    -Salary Remaining : 354,839 $
    Mike Smith 5,700,000 $ (1)
    -Salary Remaining : 337,097 $
    Jacob Trouba 5,500,000 $ (1)
    -Salary Remaining : 325,269 $
    Marcus Johansson 4,583,333 $ (1)
    -Salary Remaining : 271,057 $
    Andre Burakovsky 3,000,000 $ (1)
    -Salary Remaining : 177,419 $
    David Schlemko 2,100,000 $ (1)
    -Salary Remaining : 124,194 $
    Andrew MacDonald 1,500,000 $ (1)
    -Salary Remaining : 88,710 $
    Chris Terry 1,150,000 $ (1)
    -Salary Remaining : 68,011 $
    Tyler Pitlick 1,000,000 $ (2)
    -Salary Remaining : 59,140 $
    Madison Bowey 1,000,000 $ (2)
    -Salary Remaining : 59,140 $
    Kevin Fiala 925,000 $ (1)
    -Salary Remaining : 54,704 $
    Jake Virtanen 925,000 $ (1)
    -Salary Remaining : 54,704 $
    Joel Eriksson Ek 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Travis Sanheim (Out of Payroll) 850,000 $ (1)
    -Salary Remaining : 50,269 $
    Marko Dano 813,750 $ (1)
    -Salary Remaining : 48,125 $
    Nick Jensen 812,500 $ (1)
    -Salary Remaining : 48,051 $
    Jake Paterson 750,000 $ (1)
    -Salary Remaining : 44,355 $
    Kevin Gravel 735,919 $ (1)
    -Salary Remaining : 43,522 $
    Ryan Carpenter 715,000 $ (1)
    -Salary Remaining : 42,285 $
    Ben Street 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 61,835,502 $
    Year 2020 : 15,425,000 $
    Year 2021 : 0 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 12,925,000 $
    Year 2020 : 2,425,000 $
    Year 2021 : 0 $
    Year 2022 : 0 $
    Salary Cap with 1 Way Contract
    Year 2019 : 61,835,502 $
    Year 2020 : 15,425,000 $
    Year 2021 : 0 $
    Year 2022 : 0 $

    Farm Players Salaries

    Brian Lashoff 992,000 $ (1)
    Salary Remaining : 58,667 $
    Hunter Shinkaruk 971,250 $ (1)
    Salary Remaining : 57,440 $
    Griffin Reinhart 971,250 $ (1)
    Salary Remaining : 57,440 $
    Kerby Rychel 971,250 $ (1)
    Salary Remaining : 57,440 $
    Jake Bean 925,000 $ (3)
    Salary Remaining : 54,704 $
    Brent Moran 892,500 $ (2)
    Salary Remaining : 52,782 $
    Hudson Fasching 874,125 $ (1)
    Salary Remaining : 51,696 $
    Robin Kovacs 850,000 $ (2)
    Salary Remaining : 50,269 $
    Turner Elson 825,000 $ (2)
    Salary Remaining : 48,790 $
    Ethan Prow 792,750 $ (1)
    Salary Remaining : 46,883 $
    Gerry Fitzgerald 787,500 $ (2)
    Salary Remaining : 46,573 $
    Ryan Scarfo 787,500 $ (2)
    Salary Remaining : 46,573 $
    Scott Wedgewood 787,500 $ (1)
    Salary Remaining : 46,573 $
    Tim Gettinger 775,000 $ (3)
    Salary Remaining : 45,833 $
    Erik Foley 775,000 $ (2)
    Salary Remaining : 45,833 $
    Jack Kopacka 775,000 $ (3)
    Salary Remaining : 45,833 $
    Erik Burgdoerfer 750,000 $ (1)
    Salary Remaining : 44,355 $
    Michael Paliotta 700,000 $ (1)
    Salary Remaining : 41,398 $
    Matthew Ford 700,000 $ (1)
    Salary Remaining : 41,398 $
    Kevin Lynch 700,000 $ (1)
    Salary Remaining : 41,398 $
    Kevin Czuczman 700,000 $ (1)
    Salary Remaining : 41,398 $
    Jack Sadek 650,000 $ (2)
    Salary Remaining : 38,441 $
    Jordan Henry 650,000 $ (1)
    Salary Remaining : 38,441 $
    Total Farm Players23
    Salary Commitment
    Year 2019 : 18,602,625 $
    Year 2020 : 8,042,500 $
    Year 2021 : 2,475,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 14,800,000 $
    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 $ - 6 610 - 86,21%
    Level 2: 6389 - 100 $ - 4 814 - 75,35%
    Level 3: 3450 - 70 $ - 3 115 - 90,28%
    Level 4: 4216 - 40 $ - 3 684 - 87,37%
    Luxury : 1278 - 350 $ - 1 258 - 98,46%
    Total Capacity :23000
    Farm
    Farm Level 1: 7000 - 45 $ - 4 554 - 65,05%
    Farm Level 2: 1000 - 12 $ - 865 - 86,52%
    Farm Total Capacity :8000

    Income

    Home Games Left3
    Average Attendance - %19 480 - 84,70%
    Average Income per Game2,468,437 $
    Year to Date Revenue93,800,603 $
    Farm
    Home Games Left6
    Average Attendance - %5 419 - 67,74%
    Average Income per Game305,725 $
    Year to Date Revenue10,700,370 $

    Expense

    Pro Players Total Salaries89,369,268 $
    Farm Players Total Salaries27,110,750 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses78,775,741 $
    Farm Year To Date Expenses27,113,462 $
    Pro Salary Cap To Date73,182,982 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue7,405,311 $
    Farm Estimated Season Revenue1,834,349 $
    Pro Remaining Season Days11
    Pro Expenses Per Days501,448 $
    Pro Estimated Expenses5,515,928 $
    Farm Remaining Season Days11
    Farm Expenses Per Days156,509 $
    Farm Estimated Expenses1,721,599 $
    Estimated Season Expenses7,237,527 $
    Estimated Season Salary Cap78,468,262 $
    Estimate Under Maximum Salary Cap of 79,500,000 $1,031,738 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 19,668,262 $
    Current Bank Account290,925,165 $
    Projected Bank Account292,927,298 $

    Pro Players Salaries

    Mark Stone 9,500,000 $ (5)
    -Salary Remaining : 561,828 $
    Ryan Johansen 8,000,000 $ (1)
    -Salary Remaining : 473,118 $
    Patrice Bergeron 6,875,000 $ (1)
    -Salary Remaining : 406,586 $
    T.J. Oshie 5,750,000 $ (1)
    -Salary Remaining : 340,054 $
    Torey Krug 5,250,000 $ (2)
    -Salary Remaining : 310,484 $
    Jared Spurgeon 5,187,500 $ (2)
    -Salary Remaining : 306,788 $
    Yanni Gourde 5,166,666 $ (5)
    -Salary Remaining : 305,556 $
    Frederik Andersen 5,000,000 $ (3)
    -Salary Remaining : 295,699 $
    Gustav Nyquist 4,750,000 $ (1)
    -Salary Remaining : 280,914 $
    Ryan McDonagh 4,700,000 $ (1)
    -Salary Remaining : 277,957 $
    Michael Frolik 4,300,000 $ (1)
    -Salary Remaining : 254,301 $
    John Klingberg 4,250,000 $ (3)
    -Salary Remaining : 251,344 $
    Rickard Rakell 3,853,672 $ (3)
    -Salary Remaining : 227,905 $
    Anders Lee 3,750,000 $ (1)
    -Salary Remaining : 221,774 $
    Erik Haula 2,750,000 $ (2)
    -Salary Remaining : 162,634 $
    Mattias Janmark 2,300,000 $ (1)
    -Salary Remaining : 136,022 $
    Ryan Pulock 2,000,000 $ (2)
    -Salary Remaining : 118,280 $
    Nate Prosser 1,975,005 $ (1)
    -Salary Remaining : 116,801 $
    Nick Ritchie 1,498,925 $ (3)
    -Salary Remaining : 88,646 $
    Tomas Nosek 962,500 $ (1)
    -Salary Remaining : 56,922 $
    Dylan DeMelo 900,000 $ (1)
    -Salary Remaining : 53,226 $
    Ilya Sorokin 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 89,369,268 $
    Year 2020 : 44,456,763 $
    Year 2021 : 29,269,263 $
    Year 2022 : 14,666,666 $
    Salary Average Commitment
    Year 2019 : 12,225,000 $
    Year 2020 : 6,250,000 $
    Year 2021 : 3,950,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 89,369,268 $
    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 : 136,022 $
    David Rittich 1,050,000 $ (1)
    Salary Remaining : 62,097 $
    Greg McKegg 1,000,000 $ (1)
    Salary Remaining : 59,140 $
    Rob O'Gara 971,250 $ (1)
    Salary Remaining : 57,440 $
    Nick Merkley 925,000 $ (2)
    Salary Remaining : 54,704 $
    Kenny Agostino 918,750 $ (1)
    Salary Remaining : 54,335 $
    Casey Nelson 892,500 $ (2)
    Salary Remaining : 52,782 $
    Jack Dougherty 850,000 $ (1)
    Salary Remaining : 50,269 $
    Dennis Cholowski 850,000 $ (3)
    Salary Remaining : 50,269 $
    Alex Nedeljkovic 850,000 $ (1)
    Salary Remaining : 50,269 $
    Adam Fox 850,000 $ (3)
    Salary Remaining : 50,269 $
    John Quenneville 850,000 $ (1)
    Salary Remaining : 50,269 $
    Jayce Hawryluk 850,000 $ (2)
    Salary Remaining : 50,269 $
    Nick Paul 813,750 $ (1)
    Salary Remaining : 48,125 $
    Jean-Christophe Beaudin 765,000 $ (2)
    Salary Remaining : 45,242 $
    Anthony Stolarz 761,250 $ (1)
    Salary Remaining : 45,020 $
    Reid Boucher (Out of Payroll) 750,750 $ (1)
    Salary Remaining : 44,399 $
    Linus Ullmark 750,000 $ (1)
    Salary Remaining : 44,355 $
    Peter Cehlarik 742,500 $ (1)
    Salary Remaining : 43,911 $
    Zac Leslie 715,000 $ (1)
    Salary Remaining : 42,285 $
    Vince Hinostroza 700,000 $ (1)
    Salary Remaining : 41,398 $
    Chad Krys 700,000 $ (3)
    Salary Remaining : 41,398 $
    Alex Lyon 700,000 $ (1)
    Salary Remaining : 41,398 $
    Joseph Blandisi 680,000 $ (1)
    Salary Remaining : 40,215 $
    Matt Donovan 675,000 $ (1)
    Salary Remaining : 39,919 $
    Kirill Kaprizov 650,000 $ (2)
    Salary Remaining : 38,441 $
    Vitek Vanecek 650,000 $ (1)
    Salary Remaining : 38,441 $
    Dryden Hunt 650,000 $ (2)
    Salary Remaining : 38,441 $
    Nolan Stevens 650,000 $ (2)
    Salary Remaining : 38,441 $
    A.J. Greer 650,000 $ (2)
    Salary Remaining : 38,441 $
    Brendan Guhle 650,000 $ (3)
    Salary Remaining : 38,441 $
    Roope Hintz 650,000 $ (2)
    Salary Remaining : 38,441 $
    Sami Niku 650,000 $ (2)
    Salary Remaining : 38,441 $
    Total Farm Players33
    Salary Commitment
    Year 2019 : 27,110,750 $
    Year 2020 : 10,382,500 $
    Year 2021 : 3,050,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 20,600,000 $
    Year 2020 : 8,875,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    Buffalo Sabres


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameFirst Niagara Center
    Level 1: 7500 - 125 $ - 6 849 - 91,32%
    Level 2: 4280 - 75 $ - 4 280 - 100,00%
    Level 3: 3150 - 55 $ - 3 130 - 99,35%
    Level 4: 3570 - 40 $ - 3 566 - 99,89%
    Luxury : 2500 - 210 $ - 2 040 - 81,62%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 397 - 84,94%
    Farm Level 2: 2000 - 9 $ - 1 706 - 85,32%
    Farm Total Capacity :6000

    Income

    Home Games Left2
    Average Attendance - %19 865 - 94,60%
    Average Income per Game2,208,482 $
    Year to Date Revenue86,130,807 $
    Farm
    Home Games Left6
    Average Attendance - %5 104 - 85,06%
    Average Income per Game152,065 $
    Year to Date Revenue5,322,269 $

    Expense

    Pro Players Total Salaries62,406,250 $
    Farm Players Total Salaries21,010,000 $
    Coaches Total Salaries4,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses69,204,908 $
    Farm Year To Date Expenses23,360,100 $
    Pro Salary Cap To Date65,132,939 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue4,416,964 $
    Farm Estimated Season Revenue912,389 $
    Pro Remaining Season Days11
    Pro Expenses Per Days351,109 $
    Pro Estimated Expenses3,862,199 $
    Farm Remaining Season Days11
    Farm Expenses Per Days121,559 $
    Farm Estimated Expenses1,337,149 $
    Estimated Season Expenses5,199,348 $
    Estimated Season Salary Cap68,645,327 $
    Estimate Under Maximum Salary Cap of 79,500,000 $10,854,673 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 9,845,327 $
    Current Bank Account74,058,270 $
    Projected Bank Account74,188,275 $

    Pro Players Salaries

    Pekka Rinne 9,000,000 $ (1)
    -Salary Remaining : 532,258 $
    Jeff Skinner 9,000,000 $ (5)
    -Salary Remaining : 532,258 $
    Eric Staal 8,000,000 $ (2)
    -Salary Remaining : 473,118 $
    Frans Nielsen 6,500,000 $ (3)
    -Salary Remaining : 384,409 $
    Connor Murphy 3,850,000 $ (3)
    -Salary Remaining : 227,688 $
    Marcus Foligno 2,875,000 $ (3)
    -Salary Remaining : 170,027 $
    Mark Pysyk 2,733,000 $ (2)
    -Salary Remaining : 161,629 $
    Derek Forbort 2,525,000 $ (2)
    -Salary Remaining : 149,328 $
    Carl Gunnarsson 2,500,000 $ (2)
    -Salary Remaining : 147,849 $
    Trevor van Riemsdyk (Out of Payroll) 2,300,000 $ (2)
    -Salary Remaining : 136,022 $
    Evan Rodrigues 1,575,000 $ (1)
    -Salary Remaining : 93,145 $
    Michael Hutchinson 1,500,000 $ (3)
    -Salary Remaining : 88,710 $
    Ben Chiarot 1,400,000 $ (1)
    -Salary Remaining : 82,796 $
    Mackenzie Weegar 971,250 $ (1)
    -Salary Remaining : 57,440 $
    Brendan Perlini 971,250 $ (1)
    -Salary Remaining : 57,440 $
    Josh Leivo 925,000 $ (1)
    -Salary Remaining : 54,704 $
    Jake Walman 775,000 $ (1)
    -Salary Remaining : 45,833 $
    Michael Bunting 775,000 $ (1)
    -Salary Remaining : 45,833 $
    Teddy Blueger 750,750 $ (1)
    -Salary Remaining : 44,399 $
    Matt Martin 750,000 $ (2)
    -Salary Remaining : 44,355 $
    Jujhar Khaira (Out of Payroll) 715,000 $ (1)
    -Salary Remaining : 42,285 $
    Alan Quine 715,000 $ (1)
    -Salary Remaining : 42,285 $
    Samuel Dove-McFalls 650,000 $ (2)
    -Salary Remaining : 38,441 $
    Michael Lindqvist 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Total Pro Players24
    Salary Commitment
    Year 2019 : 62,406,250 $
    Year 2020 : 43,183,000 $
    Year 2021 : 23,725,000 $
    Year 2022 : 9,000,000 $
    Salary Average Commitment
    Year 2019 : 13,950,000 $
    Year 2020 : 7,050,000 $
    Year 2021 : 2,875,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 62,406,250 $
    Year 2020 : 43,183,000 $
    Year 2021 : 23,725,000 $
    Year 2022 : 9,000,000 $

    Farm Players Salaries

    Jacob Nilsson 1,425,000 $ (2)
    Salary Remaining : 84,274 $
    Hunter Smith 850,000 $ (1)
    Salary Remaining : 50,269 $
    Michael Downing (Out of Payroll) 820,000 $ (1)
    Salary Remaining : 48,495 $
    Dylan Sadowy 775,000 $ (1)
    Salary Remaining : 45,833 $
    Johnathan MacLeod 775,000 $ (1)
    Salary Remaining : 45,833 $
    Jack Rodewald 715,000 $ (1)
    Salary Remaining : 42,285 $
    Yegor Korshkov 700,000 $ (2)
    Salary Remaining : 41,398 $
    Gabriel Fontaine 650,000 $ (2)
    Salary Remaining : 38,441 $
    Grant Gabriele 650,000 $ (2)
    Salary Remaining : 38,441 $
    Jake Massie 650,000 $ (2)
    Salary Remaining : 38,441 $
    Tyler Soy 650,000 $ (2)
    Salary Remaining : 38,441 $
    Spenser Jensen 650,000 $ (1)
    Salary Remaining : 38,441 $
    Jordan Stallard 650,000 $ (1)
    Salary Remaining : 38,441 $
    Luke Philp 650,000 $ (1)
    Salary Remaining : 38,441 $
    Matthew Berkovitz 650,000 $ (1)
    Salary Remaining : 38,441 $
    Julien Nantel 650,000 $ (1)
    Salary Remaining : 38,441 $
    Pavel Jenys 650,000 $ (1)
    Salary Remaining : 38,441 $
    Jakob Stukel 650,000 $ (2)
    Salary Remaining : 38,441 $
    Mikhail Maltsev 650,000 $ (3)
    Salary Remaining : 38,441 $
    Brett Murray 650,000 $ (3)
    Salary Remaining : 38,441 $
    Antoine Samuel 650,000 $ (3)
    Salary Remaining : 38,441 $
    Matej Tomek 650,000 $ (2)
    Salary Remaining : 38,441 $
    Brandon Halverson 650,000 $ (1)
    Salary Remaining : 38,441 $
    Cameron Clarke 650,000 $ (2)
    Salary Remaining : 38,441 $
    Alfons Malmstrom 650,000 $ (3)
    Salary Remaining : 38,441 $
    Jeffrey De Wit 650,000 $ (1)
    Salary Remaining : 38,441 $
    Daniel Marmenlind 650,000 $ (3)
    Salary Remaining : 38,441 $
    Vojtech Budik 650,000 $ (3)
    Salary Remaining : 38,441 $
    Macoy Erkamps 650,000 $ (1)
    Salary Remaining : 38,441 $
    Philip Nyberg 650,000 $ (2)
    Salary Remaining : 38,441 $
    Total Farm Players30
    Salary Commitment
    Year 2019 : 21,010,000 $
    Year 2020 : 11,225,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 18,850,000 $
    Year 2020 : 10,400,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $


    Calgary Flames


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScotiabank Saddledome
    Level 1: 6000 - 160 $ - 5 084 - 84,73%
    Level 2: 5000 - 100 $ - 4 866 - 97,32%
    Level 3: 2700 - 80 $ - 2 379 - 88,10%
    Level 4: 3300 - 32 $ - 3 300 - 100,00%
    Luxury : 1000 - 360 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 38 $ - 2 824 - 70,59%
    Farm Level 2: 2000 - 16 $ - 1 412 - 70,61%
    Farm Total Capacity :6000

    Income

    Home Games Left4
    Average Attendance - %16 628 - 92,38%
    Average Income per Game2,249,238 $
    Year to Date Revenue83,221,820 $
    Farm
    Home Games Left9
    Average Attendance - %4 236 - 70,60%
    Average Income per Game184,453 $
    Year to Date Revenue5,902,502 $

    Expense

    Pro Players Total Salaries68,269,941 $
    Farm Players Total Salaries27,588,030 $
    Coaches Total Salaries16,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses77,164,671 $
    Farm Year To Date Expenses37,412,590 $
    Pro Salary Cap To Date69,714,680 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue8,996,954 $
    Farm Estimated Season Revenue1,660,079 $
    Pro Remaining Season Days11
    Pro Expenses Per Days407,365 $
    Pro Estimated Expenses4,481,015 $
    Farm Remaining Season Days11
    Farm Expenses Per Days196,710 $
    Farm Estimated Expenses2,163,810 $
    Estimated Season Expenses6,644,825 $
    Estimated Season Salary Cap73,752,153 $
    Estimate Under Maximum Salary Cap of 79,500,000 $5,747,847 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 14,952,153 $
    Current Bank Account152,413,303 $
    Projected Bank Account156,425,511 $

    Pro Players Salaries

    Joe Thornton 9,360,000 $ (1)
    -Salary Remaining : 553,548 $
    Braydon Coburn 7,076,000 $ (1)
    -Salary Remaining : 418,473 $
    Cam Fowler 6,500,000 $ (5)
    -Salary Remaining : 384,409 $
    Braden Holtby 6,100,000 $ (2)
    -Salary Remaining : 360,753 $
    Tom Wilson 5,166,666 $ (5)
    -Salary Remaining : 305,556 $
    Luca Sbisa 4,680,000 $ (1)
    -Salary Remaining : 276,774 $
    Brandon Montour 3,387,500 $ (2)
    -Salary Remaining : 200,336 $
    Anthony Mantha 3,300,000 $ (2)
    -Salary Remaining : 195,161 $
    Ryan Strome 3,100,000 $ (2)
    -Salary Remaining : 183,333 $
    Kris Newbury 3,000,000 $ (2)
    -Salary Remaining : 177,419 $
    Trevor Smith 3,000,000 $ (2)
    -Salary Remaining : 177,419 $
    James Reimer 3,000,000 $ (1)
    -Salary Remaining : 177,419 $
    Ryan Ellis 2,500,000 $ (1)
    -Salary Remaining : 147,849 $
    Chris Conner 1,076,000 $ (3)
    -Salary Remaining : 63,634 $
    Sam Bennett 925,000 $ (1)
    -Salary Remaining : 54,704 $
    Auston Matthews 925,000 $ (3)
    -Salary Remaining : 54,704 $
    Matthew Tkachuk 925,000 $ (3)
    -Salary Remaining : 54,704 $
    Zachary Werenski 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Jared McCann 925,000 $ (1)
    -Salary Remaining : 54,704 $
    Travis Dermott 850,000 $ (2)
    -Salary Remaining : 50,269 $
    John McCarthy 850,000 $ (2)
    -Salary Remaining : 50,269 $
    Corey Tropp 698,775 $ (3)
    -Salary Remaining : 41,325 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 68,269,941 $
    Year 2020 : 39,803,941 $
    Year 2021 : 15,291,441 $
    Year 2022 : 11,666,666 $
    Salary Average Commitment
    Year 2019 : 13,425,000 $
    Year 2020 : 9,100,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 68,269,941 $
    Year 2020 : 39,803,941 $
    Year 2021 : 15,291,441 $
    Year 2022 : 11,666,666 $

    Farm Players Salaries

    Colin Jacobs 3,000,000 $ (1)
    Salary Remaining : 177,419 $
    Luke Gazdic 3,000,000 $ (1)
    Salary Remaining : 177,419 $
    Justin Vaive 3,000,000 $ (1)
    Salary Remaining : 177,419 $
    Matt Lorito 1,450,000 $ (3)
    Salary Remaining : 85,753 $
    Scott Wilson 1,050,000 $ (2)
    Salary Remaining : 62,097 $
    Ben Holmstrom 1,000,000 $ (2)
    Salary Remaining : 59,140 $
    Colin Campbell 1,000,000 $ (2)
    Salary Remaining : 59,140 $
    Valentin Zykov 971,250 $ (2)
    Salary Remaining : 57,440 $
    Thatcher Demko 925,000 $ (1)
    Salary Remaining : 54,704 $
    Noah Juulsen 850,000 $ (2)
    Salary Remaining : 50,269 $
    Carl Dahlstrom 850,000 $ (3)
    Salary Remaining : 50,269 $
    Ben Sexton 850,000 $ (2)
    Salary Remaining : 50,269 $
    Cam Darcy 850,000 $ (2)
    Salary Remaining : 50,269 $
    Brendan Woods 839,279 $ (1)
    Salary Remaining : 49,635 $
    Dillon Heatherington 813,750 $ (1)
    Salary Remaining : 48,125 $
    Philippe Desrosiers 813,750 $ (1)
    Salary Remaining : 48,125 $
    Sean Day 775,000 $ (3)
    Salary Remaining : 45,833 $
    Jeremy Lauzon 775,000 $ (2)
    Salary Remaining : 45,833 $
    Tyler Parsons 775,000 $ (3)
    Salary Remaining : 45,833 $
    Casey Fitzgerald 700,000 $ (2)
    Salary Remaining : 41,398 $
    Joseph Woll 700,000 $ (3)
    Salary Remaining : 41,398 $
    Logan Nelson 650,000 $ (1)
    Salary Remaining : 38,441 $
    Yegor Rykov 650,000 $ (2)
    Salary Remaining : 38,441 $
    Vladislav Gavrikov 650,000 $ (1)
    Salary Remaining : 38,441 $
    Riley Stillman 650,000 $ (3)
    Salary Remaining : 38,441 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 27,588,029 $
    Year 2020 : 13,896,250 $
    Year 2021 : 5,200,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 15,925,000 $
    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 $ - 4 997 - 99,95%
    Level 2: 5000 - 98 $ - 4 904 - 98,07%
    Level 3: 2940 - 74 $ - 2 761 - 93,92%
    Level 4: 3060 - 50 $ - 2 936 - 95,94%
    Luxury : 1000 - 340 $ - 1 000 - 100,00%
    Total Capacity :17000
    Farm
    Farm Level 1: 4000 - 24 $ - 3 456 - 86,40%
    Farm Level 2: 2000 - 8 $ - 1 744 - 87,21%
    Farm Total Capacity :6000

    Income

    Home Games Left4
    Average Attendance - %16 598 - 97,64%
    Average Income per Game2,209,472 $
    Year to Date Revenue81,750,465 $
    Farm
    Home Games Left6
    Average Attendance - %5 200 - 86,67%
    Average Income per Game137,587 $
    Year to Date Revenue4,815,559 $

    Expense

    Pro Players Total Salaries72,844,246 $
    Farm Players Total Salaries21,660,236 $
    Coaches Total Salaries4,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses69,278,939 $
    Farm Year To Date Expenses23,766,127 $
    Pro Salary Cap To Date65,900,430 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue8,837,888 $
    Farm Estimated Season Revenue825,524 $
    Pro Remaining Season Days11
    Pro Expenses Per Days406,689 $
    Pro Estimated Expenses4,473,579 $
    Farm Remaining Season Days11
    Farm Expenses Per Days127,206 $
    Farm Estimated Expenses1,399,266 $
    Estimated Season Expenses5,872,845 $
    Estimated Season Salary Cap70,208,426 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,291,574 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,408,426 $
    Current Bank Account92,876,549 $
    Projected Bank Account96,667,116 $

    Pro Players Salaries

    Steven Stamkos 8,500,000 $ (3)
    -Salary Remaining : 502,688 $
    Bobby Ryan 7,900,000 $ (1)
    -Salary Remaining : 467,204 $
    Milan Lucic 6,000,000 $ (1)
    -Salary Remaining : 354,839 $
    Jimmy Howard 5,291,670 $ (1)
    -Salary Remaining : 312,948 $
    Kyle Okposo 5,150,000 $ (1)
    -Salary Remaining : 304,570 $
    T.J. Brodie 4,650,000 $ (1)
    -Salary Remaining : 275,000 $
    David Savard 4,250,000 $ (3)
    -Salary Remaining : 251,344 $
    Josh Manson 4,100,000 $ (4)
    -Salary Remaining : 242,473 $
    Adam Henrique 4,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Jonathan Bernier 3,600,000 $ (2)
    -Salary Remaining : 212,903 $
    Vladimir Sobotka 3,500,000 $ (2)
    -Salary Remaining : 206,989 $
    Bryan Rust 3,500,000 $ (4)
    -Salary Remaining : 206,989 $
    Matt Calvert 2,200,000 $ (2)
    -Salary Remaining : 130,108 $
    Marc Methot 1,900,000 $ (1)
    -Salary Remaining : 112,366 $
    Alexander Petrovic 1,600,000 $ (1)
    -Salary Remaining : 94,624 $
    Sheldon Dries 997,500 $ (1)
    -Salary Remaining : 58,992 $
    Ivan Provorov 971,250 $ (1)
    -Salary Remaining : 57,440 $
    T.J. Tynan 897,160 $ (1)
    -Salary Remaining : 53,058 $
    Zach Aston-Reese 850,000 $ (1)
    -Salary Remaining : 50,269 $
    Tyler Randell 810,000 $ (1)
    -Salary Remaining : 47,903 $
    Cameron Schilling 760,000 $ (1)
    -Salary Remaining : 44,946 $
    Noel Acciari 750,000 $ (1)
    -Salary Remaining : 44,355 $
    Frederick Gaudreau 666,666 $ (2)
    -Salary Remaining : 39,426 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 72,844,246 $
    Year 2020 : 30,316,666 $
    Year 2021 : 20,350,000 $
    Year 2022 : 7,600,000 $
    Salary Average Commitment
    Year 2019 : 13,125,000 $
    Year 2020 : 4,325,000 $
    Year 2021 : 1,800,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 72,844,246 $
    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 : 109,087 $
    Mason Jobst 980,000 $ (2)
    Salary Remaining : 57,957 $
    Morgan Klimchuk 971,250 $ (2)
    Salary Remaining : 57,440 $
    Ryan Lindgren 925,000 $ (3)
    Salary Remaining : 54,704 $
    Jacob Pritchard 900,000 $ (1)
    Salary Remaining : 53,226 $
    Mitch Vande Sompel 892,500 $ (2)
    Salary Remaining : 52,782 $
    Justin Kloos 890,000 $ (1)
    Salary Remaining : 52,634 $
    Thomas Novak 850,000 $ (2)
    Salary Remaining : 50,269 $
    Anton Karlsson 850,000 $ (1)
    Salary Remaining : 50,269 $
    Maxim Lamarche 848,925 $ (1)
    Salary Remaining : 50,205 $
    Jimmy Oligny 800,000 $ (1)
    Salary Remaining : 47,312 $
    Sheldon Rempal 775,000 $ (2)
    Salary Remaining : 45,833 $
    Graham Knott 775,000 $ (2)
    Salary Remaining : 45,833 $
    Tyler Sikura 735,000 $ (1)
    Salary Remaining : 43,468 $
    Jaedon Descheneau 715,000 $ (2)
    Salary Remaining : 42,285 $
    Tyler Lewington 715,000 $ (2)
    Salary Remaining : 42,285 $
    Matt Tomkins 693,000 $ (2)
    Salary Remaining : 40,984 $
    Zach Frye 650,000 $ (1)
    Salary Remaining : 38,441 $
    J.J. Piccinich 650,000 $ (1)
    Salary Remaining : 38,441 $
    Kyle Criscuolo 650,000 $ (1)
    Salary Remaining : 38,441 $
    Peter Thome 650,000 $ (2)
    Salary Remaining : 38,441 $
    Beau Starrett 650,000 $ (1)
    Salary Remaining : 38,441 $
    Brent Gates 650,000 $ (2)
    Salary Remaining : 38,441 $
    Daniel Bernhardt 650,000 $ (1)
    Salary Remaining : 38,441 $
    Todd Burgess 650,000 $ (2)
    Salary Remaining : 38,441 $
    Zach Whitecloud 650,000 $ (3)
    Salary Remaining : 38,441 $
    Darren Raddysh 650,000 $ (2)
    Salary Remaining : 38,441 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 21,660,234 $
    Year 2020 : 13,386,309 $
    Year 2021 : 1,575,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,075,000 $
    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 $ - 6 809 - 85,11%
    Level 2: 6000 - 76 $ - 5 081 - 84,68%
    Level 3: 4000 - 50 $ - 3 294 - 82,34%
    Level 4: 4500 - 28 $ - 4 131 - 91,80%
    Luxury : 1500 - 299 $ - 1 475 - 98,31%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 25 $ - 3 477 - 86,92%
    Farm Level 2: 2000 - 9 $ - 1 721 - 86,03%
    Farm Total Capacity :6000

    Income

    Home Games Left4
    Average Attendance - %20 789 - 86,62%
    Average Income per Game2,173,959 $
    Year to Date Revenue80,436,483 $
    Farm
    Home Games Left5
    Average Attendance - %5 197 - 86,62%
    Average Income per Game145,413 $
    Year to Date Revenue5,234,863 $

    Expense

    Pro Players Total Salaries79,234,583 $
    Farm Players Total Salaries22,731,126 $
    Coaches Total Salaries6,475,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses78,554,015 $
    Farm Year To Date Expenses24,509,922 $
    Pro Salary Cap To Date74,301,334 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue8,695,836 $
    Farm Estimated Season Revenue727,064 $
    Pro Remaining Season Days11
    Pro Expenses Per Days446,422 $
    Pro Estimated Expenses4,910,642 $
    Farm Remaining Season Days11
    Farm Expenses Per Days136,592 $
    Farm Estimated Expenses1,502,512 $
    Estimated Season Expenses6,413,154 $
    Estimated Season Salary Cap78,987,246 $
    Estimate Under Maximum Salary Cap of 79,500,000 $512,754 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 20,187,246 $
    Current Bank Account7,516,344 $
    Projected Bank Account10,526,090 $

    Pro Players Salaries

    Jakub Voracek 8,250,000 $ (3)
    -Salary Remaining : 487,903 $
    Phil Kessel 8,000,000 $ (1)
    -Salary Remaining : 473,118 $
    Brent Burns 8,000,000 $ (1)
    -Salary Remaining : 473,118 $
    Marc-Andre Fleury 8,000,000 $ (1)
    -Salary Remaining : 473,118 $
    Victor Hedman 7,875,000 $ (4)
    -Salary Remaining : 465,726 $
    Nick Foligno 6,605,000 $ (2)
    -Salary Remaining : 390,618 $
    Nick Leddy 5,500,000 $ (2)
    -Salary Remaining : 325,269 $
    Seth Jones 5,400,000 $ (3)
    -Salary Remaining : 319,355 $
    Brayden Schenn 5,125,000 $ (2)
    -Salary Remaining : 303,091 $
    Sean Couturier 4,333,333 $ (3)
    -Salary Remaining : 256,272 $
    Max Domi 3,150,000 $ (2)
    -Salary Remaining : 186,290 $
    Ryan Dzingel 1,800,000 $ (1)
    -Salary Remaining : 106,452 $
    Jordan Oesterle 1,400,000 $ (3)
    -Salary Remaining : 82,796 $
    Austin Watson 1,100,000 $ (2)
    -Salary Remaining : 65,054 $
    Malcolm Subban 971,250 $ (1)
    -Salary Remaining : 57,440 $
    Alexander Kerfoot 925,000 $ (1)
    -Salary Remaining : 54,704 $
    Drake Caggiula 850,000 $ (1)
    -Salary Remaining : 50,269 $
    Andreas Athanasiou 650,000 $ (2)
    -Salary Remaining : 38,441 $
    Louis Belpedio 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Christian Dvorak 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 79,234,583 $
    Year 2020 : 51,738,333 $
    Year 2021 : 27,258,333 $
    Year 2022 : 7,875,000 $
    Salary Average Commitment
    Year 2019 : 9,425,000 $
    Year 2020 : 4,525,000 $
    Year 2021 : 2,150,000 $
    Year 2022 : 575,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 79,234,583 $
    Year 2020 : 49,388,333 $
    Year 2021 : 27,258,333 $
    Year 2022 : 7,875,000 $

    Farm Players Salaries

    Chris Mueller 1,255,000 $ (1)
    Salary Remaining : 74,220 $
    Steve Bernier 1,150,000 $ (3)
    Salary Remaining : 68,011 $
    Jordan Subban 1,000,000 $ (1)
    Salary Remaining : 59,140 $
    Clarke MacArthur 999,000 $ (1)
    Salary Remaining : 59,081 $
    Rasmus Asplund 971,250 $ (3)
    Salary Remaining : 57,440 $
    Matt Bartkowski 955,000 $ (2)
    Salary Remaining : 56,478 $
    Brad Thiessen 950,000 $ (2)
    Salary Remaining : 56,183 $
    Taylor Raddysh 875,000 $ (3)
    Salary Remaining : 51,747 $
    Daniel Carr 854,438 $ (2)
    Salary Remaining : 50,531 $
    Robbie Russo 854,438 $ (1)
    Salary Remaining : 50,531 $
    Erik Cernak 850,000 $ (2)
    Salary Remaining : 50,269 $
    Erik Condra 777,000 $ (1)
    Salary Remaining : 45,952 $
    Frederic Allard 775,000 $ (3)
    Salary Remaining : 45,833 $
    William Lagesson 775,000 $ (1)
    Salary Remaining : 45,833 $
    Givani Smith 775,000 $ (3)
    Salary Remaining : 45,833 $
    David Kase 775,000 $ (2)
    Salary Remaining : 45,833 $
    Tobias Lindberg 775,000 $ (1)
    Salary Remaining : 45,833 $
    Fredrik Bergvik 715,000 $ (2)
    Salary Remaining : 42,285 $
    Steven Oleksy 700,000 $ (1)
    Salary Remaining : 41,398 $
    Carsen Twarynski 700,000 $ (3)
    Salary Remaining : 41,398 $
    Matt Filipe 700,000 $ (3)
    Salary Remaining : 41,398 $
    Akira Schmid 650,000 $ (2)
    Salary Remaining : 38,441 $
    Brandon Duhaime 650,000 $ (2)
    Salary Remaining : 38,441 $
    Joona Koppanen 650,000 $ (3)
    Salary Remaining : 38,441 $
    Mark Friedman 650,000 $ (1)
    Salary Remaining : 38,441 $
    Lukas Jasek 650,000 $ (2)
    Salary Remaining : 38,441 $
    Christoffer Ehn 650,000 $ (1)
    Salary Remaining : 38,441 $
    Maxim Letunov 650,000 $ (1)
    Salary Remaining : 38,441 $
    Total Farm Players28
    Salary Commitment
    Year 2019 : 22,731,126 $
    Year 2020 : 13,645,688 $
    Year 2021 : 6,596,250 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,725,000 $
    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 $ - 6 680 - 77,82%
    Level 2: 6514 - 95 $ - 4 934 - 75,75%
    Level 3: 3600 - 65 $ - 3 074 - 85,39%
    Level 4: 4080 - 35 $ - 3 812 - 93,44%
    Luxury : 1222 - 275 $ - 1 222 - 100,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 336 - 83,40%
    Farm Level 2: 2000 - 12 $ - 1 671 - 83,55%
    Farm Total Capacity :6000

    Income

    Home Games Left4
    Average Attendance - %19 722 - 82,18%
    Average Income per Game2,268,990 $
    Year to Date Revenue83,952,635 $
    Farm
    Home Games Left7
    Average Attendance - %5 007 - 83,45%
    Average Income per Game170,586 $
    Year to Date Revenue5,799,929 $

    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 Expenses59,921,820 $
    Farm Year To Date Expenses20,998,665 $
    Pro Salary Cap To Date58,604,598 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue9,075,961 $
    Farm Estimated Season Revenue1,194,103 $
    Pro Remaining Season Days11
    Pro Expenses Per Days339,676 $
    Pro Estimated Expenses3,736,436 $
    Farm Remaining Season Days11
    Farm Expenses Per Days121,689 $
    Farm Estimated Expenses1,338,579 $
    Estimated Season Expenses5,075,015 $
    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 Account40,973,002 $
    Projected Bank Account46,168,051 $

    Pro Players Salaries

    Patrick Kane 14,300,000 $ (2)
    -Salary Remaining : 845,699 $
    Connor McDavid 12,500,000 $ (5)
    -Salary Remaining : 739,247 $
    Jason Demers 7,000,000 $ (2)
    -Salary Remaining : 413,978 $
    Connor Hellebuyck 6,166,666 $ (5)
    -Salary Remaining : 364,695 $
    Leo Komarov 3,835,000 $ (1)
    -Salary Remaining : 226,801 $
    Colton Sceviour 3,000,000 $ (1)
    -Salary Remaining : 177,419 $
    Dale Weise 2,676,000 $ (1)
    -Salary Remaining : 158,258 $
    Steven Santini 1,416,666 $ (3)
    -Salary Remaining : 83,781 $
    Tyler Bertuzzi 1,400,000 $ (2)
    -Salary Remaining : 82,796 $
    Nick Cousins 1,000,000 $ (1)
    -Salary Remaining : 59,140 $
    Anthony Beauvillier 971,250 $ (1)
    -Salary Remaining : 57,440 $
    Anthony Duclair 937,125 $ (1)
    -Salary Remaining : 55,421 $
    Clayton Keller 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Sam Carrick 788,288 $ (1)
    -Salary Remaining : 46,619 $
    Yakov Trenin 775,000 $ (2)
    -Salary Remaining : 45,833 $
    Ben Harpur 725,000 $ (2)
    -Salary Remaining : 42,876 $
    Devon Toews 715,000 $ (2)
    -Salary Remaining : 42,285 $
    Frank Corrado 698,775 $ (1)
    -Salary Remaining : 41,325 $
    Igor Shesterkin 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Calle Rosen 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Josh Wesley 650,000 $ (1)
    -Salary Remaining : 38,441 $
    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 : 54,704 $
    Julien Gauthier 925,000 $ (3)
    Salary Remaining : 54,704 $
    Michael Spacek 892,500 $ (2)
    Salary Remaining : 52,782 $
    Chris Driedger 850,000 $ (3)
    Salary Remaining : 50,269 $
    Simon Benoit 809,166 $ (4)
    Salary Remaining : 47,854 $
    Ryan Zuhlsdorf 775,000 $ (2)
    Salary Remaining : 45,833 $
    Blake Speers 775,000 $ (2)
    Salary Remaining : 45,833 $
    Nikita Korostelev 775,000 $ (2)
    Salary Remaining : 45,833 $
    Thomas Schemitsch 775,000 $ (2)
    Salary Remaining : 45,833 $
    Alex Broadhurst 725,000 $ (1)
    Salary Remaining : 42,876 $
    Jake Marchment 715,000 $ (2)
    Salary Remaining : 42,285 $
    Steven Fogarty 700,000 $ (2)
    Salary Remaining : 41,398 $
    Kyle Burroughs 675,000 $ (2)
    Salary Remaining : 39,919 $
    Nolan Valleau 667,500 $ (1)
    Salary Remaining : 39,476 $
    Martins Dzierkals 650,000 $ (2)
    Salary Remaining : 38,441 $
    Miles Gendron 650,000 $ (1)
    Salary Remaining : 38,441 $
    Tanner Faith 650,000 $ (1)
    Salary Remaining : 38,441 $
    Juho Lammikko 650,000 $ (1)
    Salary Remaining : 38,441 $
    Fredrik Olofsson 650,000 $ (1)
    Salary Remaining : 38,441 $
    Daniel Bukac 650,000 $ (3)
    Salary Remaining : 38,441 $
    Jonne Tammela 650,000 $ (2)
    Salary Remaining : 38,441 $
    Rob Hamilton 650,000 $ (1)
    Salary Remaining : 38,441 $
    Linus Soderstrom 650,000 $ (1)
    Salary Remaining : 38,441 $
    Eamon McAdam 650,000 $ (1)
    Salary Remaining : 38,441 $
    Keegan Kolesar 650,000 $ (2)
    Salary Remaining : 38,441 $
    Anthony Richard 650,000 $ (2)
    Salary Remaining : 38,441 $
    Ivan Kulbakov 650,000 $ (1)
    Salary Remaining : 38,441 $
    Nikita Pavlychev 650,000 $ (2)
    Salary Remaining : 38,441 $
    Colton White 650,000 $ (2)
    Salary Remaining : 38,441 $
    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 $ - 6 737 - 96,24%
    Level 2: 5780 - 82 $ - 5 098 - 88,20%
    Level 3: 3150 - 65 $ - 3 048 - 96,75%
    Level 4: 3570 - 30 $ - 3 570 - 100,00%
    Luxury : 1500 - 250 $ - 1 500 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 002 - 75,04%
    Farm Level 2: 2000 - 15 $ - 1 474 - 73,69%
    Farm Total Capacity :6000

    Income

    Home Games Left2
    Average Attendance - %19 953 - 95,01%
    Average Income per Game2,208,174 $
    Year to Date Revenue86,118,800 $
    Farm
    Home Games Left8
    Average Attendance - %4 475 - 74,59%
    Average Income per Game180,571 $
    Year to Date Revenue5,958,830 $

    Expense

    Pro Players Total Salaries79,938,665 $
    Farm Players Total Salaries19,793,390 $
    Coaches Total Salaries5,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(4,000,000 $)
    Pro Year To Date Expenses73,354,996 $
    Farm Year To Date Expenses20,389,133 $
    Pro Salary Cap To Date69,221,633 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue4,416,349 $
    Farm Estimated Season Revenue1,444,565 $
    Pro Remaining Season Days11
    Pro Expenses Per Days451,283 $
    Pro Estimated Expenses4,964,113 $
    Farm Remaining Season Days11
    Farm Expenses Per Days113,943 $
    Farm Estimated Expenses1,253,373 $
    Estimated Season Expenses6,217,486 $
    Estimated Season Salary Cap69,949,191 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,550,809 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,149,191 $
    Current Bank Account124,051,729 $
    Projected Bank Account123,695,157 $

    Pro Players Salaries

    Thomas Vanek 7,350,000 $ (1)
    -Salary Remaining : 434,677 $
    Dylan Larkin 6,100,000 $ (5)
    -Salary Remaining : 360,753 $
    Justin Williams 5,800,000 $ (1)
    -Salary Remaining : 343,011 $
    Loui Eriksson 5,600,000 $ (1)
    -Salary Remaining : 331,183 $
    Ron Hainsey 5,000,000 $ (1)
    -Salary Remaining : 295,699 $
    Dmitry Kulikov 4,333,333 $ (2)
    -Salary Remaining : 256,272 $
    Adam Larsson 4,166,666 $ (2)
    -Salary Remaining : 246,416 $
    Nick Bonino 4,100,000 $ (2)
    -Salary Remaining : 242,473 $
    Carter Hutton 4,000,000 $ (5)
    -Salary Remaining : 236,559 $
    Carl Hagelin 4,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Jake Muzzin 4,000,000 $ (2)
    -Salary Remaining : 236,559 $
    Jaroslav Halak 3,500,000 $ (2)
    -Salary Remaining : 206,989 $
    Sven Baertschi 3,366,666 $ (3)
    -Salary Remaining : 199,104 $
    Ben Hutton 2,800,000 $ (1)
    -Salary Remaining : 165,591 $
    Nate Thompson 2,275,000 $ (1)
    -Salary Remaining : 134,543 $
    Al Montoya 2,200,000 $ (2)
    -Salary Remaining : 130,108 $
    Calle Jarnkrok 2,000,000 $ (3)
    -Salary Remaining : 118,280 $
    Tim Schaller 1,900,000 $ (1)
    -Salary Remaining : 112,366 $
    Joel Armia 1,850,000 $ (1)
    -Salary Remaining : 109,409 $
    Gabriel Bourque 1,500,000 $ (2)
    -Salary Remaining : 88,710 $
    Joakim Nordstrom 1,275,000 $ (2)
    -Salary Remaining : 75,403 $
    Cal O'Reilly 1,100,000 $ (2)
    -Salary Remaining : 65,054 $
    Mirco Mueller 971,250 $ (1)
    -Salary Remaining : 57,440 $
    Brandon Davidson 750,750 $ (1)
    -Salary Remaining : 44,399 $
    Total Pro Players24
    Salary Commitment
    Year 2019 : 79,938,665 $
    Year 2020 : 41,641,665 $
    Year 2021 : 15,466,666 $
    Year 2022 : 10,100,000 $
    Salary Average Commitment
    Year 2019 : 15,425,000 $
    Year 2020 : 8,250,000 $
    Year 2021 : 2,525,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 79,938,665 $
    Year 2020 : 41,641,665 $
    Year 2021 : 15,466,666 $
    Year 2022 : 10,100,000 $

    Farm Players Salaries

    Max Jones 925,000 $ (3)
    Salary Remaining : 54,704 $
    Dominic Toninato 925,000 $ (1)
    Salary Remaining : 54,704 $
    Patrick Sieloff 854,438 $ (2)
    Salary Remaining : 50,531 $
    Jordan Kyrou 850,000 $ (3)
    Salary Remaining : 50,269 $
    Bogdan Yakimov 842,500 $ (1)
    Salary Remaining : 49,825 $
    Garrett Wilson 827,702 $ (1)
    Salary Remaining : 48,950 $
    Teemu Kivihalme 792,500 $ (2)
    Salary Remaining : 46,868 $
    Kalle Kossila 775,000 $ (1)
    Salary Remaining : 45,833 $
    Gabriel Gagne 775,000 $ (2)
    Salary Remaining : 45,833 $
    Ryan Collins 775,000 $ (1)
    Salary Remaining : 45,833 $
    Nick Ebert 726,250 $ (2)
    Salary Remaining : 42,950 $
    Dakota Mermis 715,000 $ (1)
    Salary Remaining : 42,285 $
    Rinat Valiev 715,000 $ (1)
    Salary Remaining : 42,285 $
    Brendan Harms 715,000 $ (2)
    Salary Remaining : 42,285 $
    Spencer Martin 715,000 $ (1)
    Salary Remaining : 42,285 $
    Taylor Cammarata 715,000 $ (2)
    Salary Remaining : 42,285 $
    Gustav Forsling 650,000 $ (1)
    Salary Remaining : 38,441 $
    Kevin Stenlund 650,000 $ (2)
    Salary Remaining : 38,441 $
    Matthew Phillips 650,000 $ (3)
    Salary Remaining : 38,441 $
    Christian Wolanin 650,000 $ (1)
    Salary Remaining : 38,441 $
    Ryan Graves 650,000 $ (1)
    Salary Remaining : 38,441 $
    Keaton Middleton 650,000 $ (3)
    Salary Remaining : 38,441 $
    Brad Morrison 650,000 $ (2)
    Salary Remaining : 38,441 $
    Evan Cormier 650,000 $ (3)
    Salary Remaining : 38,441 $
    Michael Prapavessis 650,000 $ (1)
    Salary Remaining : 38,441 $
    Will Borgen 650,000 $ (2)
    Salary Remaining : 38,441 $
    Gustav Bouramman 650,000 $ (2)
    Salary Remaining : 38,441 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 19,793,390 $
    Year 2020 : 10,903,188 $
    Year 2021 : 3,725,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,175,000 $
    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 $ - 6 518 - 96,57%
    Level 2: 5750 - 90 $ - 4 982 - 86,64%
    Level 3: 3150 - 60 $ - 3 112 - 98,80%
    Level 4: 4150 - 38 $ - 3 840 - 92,54%
    Luxury : 1200 - 325 $ - 1 200 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 954 - 73,86%
    Farm Level 2: 2000 - 20 $ - 1 286 - 64,29%
    Farm Total Capacity :6000

    Income

    Home Games Left2
    Average Attendance - %19 653 - 93,58%
    Average Income per Game2,358,651 $
    Year to Date Revenue91,987,393 $
    Farm
    Home Games Left4
    Average Attendance - %4 240 - 70,67%
    Average Income per Game183,350 $
    Year to Date Revenue6,783,943 $

    Expense

    Pro Players Total Salaries79,798,901 $
    Farm Players Total Salaries20,396,646 $
    Coaches Total Salaries14,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses85,890,696 $
    Farm Year To Date Expenses20,586,335 $
    Pro Salary Cap To Date74,129,987 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue4,717,302 $
    Farm Estimated Season Revenue733,399 $
    Pro Remaining Season Days11
    Pro Expenses Per Days496,231 $
    Pro Estimated Expenses5,458,541 $
    Farm Remaining Season Days11
    Farm Expenses Per Days117,724 $
    Farm Estimated Expenses1,294,964 $
    Estimated Season Expenses6,753,505 $
    Estimated Season Salary Cap78,849,273 $
    Estimate Under Maximum Salary Cap of 79,500,000 $650,727 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 20,049,273 $
    Current Bank Account60,167,736 $
    Projected Bank Account58,864,932 $

    Pro Players Salaries

    John Tavares 11,000,000 $ (4)
    -Salary Remaining : 650,538 $
    John Carlson 8,000,000 $ (2)
    -Salary Remaining : 473,118 $
    Evander Kane 7,000,000 $ (5)
    -Salary Remaining : 413,978 $
    Mark Giordano 6,750,000 $ (1)
    -Salary Remaining : 399,194 $
    Matt Niskanen 5,750,000 $ (2)
    -Salary Remaining : 340,054 $
    Hampus Lindholm 5,713,415 $ (3)
    -Salary Remaining : 337,890 $
    Mika Zibanejad 5,350,000 $ (4)
    -Salary Remaining : 316,398 $
    Jaden Schwartz 5,350,000 $ (3)
    -Salary Remaining : 316,398 $
    Patric Hornqvist 5,300,000 $ (2)
    -Salary Remaining : 313,441 $
    David Perron 4,500,000 $ (1)
    -Salary Remaining : 266,129 $
    Jacob Markstrom 3,666,667 $ (1)
    -Salary Remaining : 216,846 $
    Stephen Johns 2,350,000 $ (3)
    -Salary Remaining : 138,978 $
    Zach Hyman 2,250,000 $ (3)
    -Salary Remaining : 133,065 $
    Markus Granlund 1,475,000 $ (1)
    -Salary Remaining : 87,231 $
    Mario Kempe 1,050,000 $ (3)
    -Salary Remaining : 62,097 $
    Dennis Seidenberg 1,000,000 $ (2)
    -Salary Remaining : 59,140 $
    Pavel Buchnevich 925,000 $ (1)
    -Salary Remaining : 54,704 $
    Michal Neuvirth 850,000 $ (2)
    -Salary Remaining : 50,269 $
    Sebastian Aho 775,000 $ (1)
    -Salary Remaining : 45,833 $
    Devin Shore 743,819 $ (2)
    -Salary Remaining : 43,989 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 79,798,901 $
    Year 2020 : 61,707,234 $
    Year 2021 : 40,063,415 $
    Year 2022 : 23,350,000 $
    Salary Average Commitment
    Year 2019 : 11,100,000 $
    Year 2020 : 8,375,000 $
    Year 2021 : 4,625,000 $
    Year 2022 : 1,800,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 79,798,901 $
    Year 2020 : 61,707,234 $
    Year 2021 : 40,063,415 $
    Year 2022 : 23,350,000 $

    Farm Players Salaries

    Seth Helgeson 1,250,000 $ (1)
    Salary Remaining : 73,925 $
    Martin Frk (Out of Payroll) 1,050,000 $ (1)
    Salary Remaining : 62,097 $
    Jack Campbell 964,688 $ (2)
    Salary Remaining : 57,051 $
    Aaron Ness 950,000 $ (3)
    Salary Remaining : 56,183 $
    Zac Dalpe 950,000 $ (1)
    Salary Remaining : 56,183 $
    Branden Troock 863,100 $ (1)
    Salary Remaining : 51,044 $
    Jack Glover 850,000 $ (1)
    Salary Remaining : 50,269 $
    Taylor Fedun 850,000 $ (2)
    Salary Remaining : 50,269 $
    Patrick Brown 791,320 $ (1)
    Salary Remaining : 46,798 $
    Andrew Agozzino 757,969 $ (1)
    Salary Remaining : 44,826 $
    Reece Scarlett 743,819 $ (1)
    Salary Remaining : 43,989 $
    Phil Varone 735,000 $ (1)
    Salary Remaining : 43,468 $
    Jan Kostalek 715,000 $ (1)
    Salary Remaining : 42,285 $
    Tanner Fritz 715,000 $ (3)
    Salary Remaining : 42,285 $
    Matej Paulovic 715,000 $ (2)
    Salary Remaining : 42,285 $
    Cole Schneider 695,750 $ (1)
    Salary Remaining : 41,147 $
    Thomas Di Pauli 675,000 $ (3)
    Salary Remaining : 39,919 $
    Kevin Montgomery 675,000 $ (2)
    Salary Remaining : 39,919 $
    Blake Heinrich 650,000 $ (1)
    Salary Remaining : 38,441 $
    Christian Jaros 650,000 $ (1)
    Salary Remaining : 38,441 $
    Bokondji Imama 650,000 $ (1)
    Salary Remaining : 38,441 $
    Markus Ruusu 650,000 $ (2)
    Salary Remaining : 38,441 $
    Griffin Luce 650,000 $ (3)
    Salary Remaining : 38,441 $
    Chaz Reddekopp 650,000 $ (2)
    Salary Remaining : 38,441 $
    Brett Lernout 650,000 $ (1)
    Salary Remaining : 38,441 $
    David Hrenak 650,000 $ (2)
    Salary Remaining : 38,441 $
    Glenn Gawdin 650,000 $ (2)
    Salary Remaining : 38,441 $
    Dennis Gilbert 650,000 $ (2)
    Salary Remaining : 38,441 $
    Total Farm Players28
    Salary Commitment
    Year 2019 : 21,446,646 $
    Year 2020 : 9,444,688 $
    Year 2021 : 2,990,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,425,000 $
    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 $ - 4 673 - 70,09%
    Level 2: 5556 - 90 $ - 5 111 - 92,00%
    Level 3: 3000 - 70 $ - 2 961 - 98,70%
    Level 4: 3666 - 45 $ - 3 601 - 98,22%
    Luxury : 1111 - 300 $ - 1 111 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 433 - 85,83%
    Farm Level 2: 2000 - 10 $ - 1 748 - 87,38%
    Farm Total Capacity :6000

    Income

    Home Games Left3
    Average Attendance - %17 457 - 87,29%
    Average Income per Game2,277,485 $
    Year to Date Revenue86,544,419 $
    Farm
    Home Games Left7
    Average Attendance - %5 181 - 86,35%
    Average Income per Game171,069 $
    Year to Date Revenue5,816,349 $

    Expense

    Pro Players Total Salaries59,783,195 $
    Farm Players Total Salaries18,851,730 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses69,119,825 $
    Farm Year To Date Expenses22,536,036 $
    Pro Salary Cap To Date67,668,201 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue6,832,454 $
    Farm Estimated Season Revenue1,197,484 $
    Pro Remaining Season Days11
    Pro Expenses Per Days327,867 $
    Pro Estimated Expenses3,606,537 $
    Farm Remaining Season Days11
    Farm Expenses Per Days117,482 $
    Farm Estimated Expenses1,292,302 $
    Estimated Season Expenses4,898,839 $
    Estimated Season Salary Cap71,203,766 $
    Estimate Under Maximum Salary Cap of 79,500,000 $8,296,234 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 12,403,766 $
    Current Bank Account58,256,155 $
    Projected Bank Account61,387,254 $

    Pro Players Salaries

    Dustin Brown 7,200,000 $ (2)
    -Salary Remaining : 425,806 $
    Drew Doughty 7,000,000 $ (1)
    -Salary Remaining : 413,978 $
    Jack Johnson 6,500,000 $ (3)
    -Salary Remaining : 384,409 $
    Kyle Palmieri 4,650,000 $ (3)
    -Salary Remaining : 275,000 $
    Jonas Brodin 4,166,667 $ (3)
    -Salary Remaining : 246,416 $
    Damon Severson 4,166,666 $ (3)
    -Salary Remaining : 246,416 $
    Jason Spezza 4,100,001 $ (2)
    -Salary Remaining : 242,473 $
    Andrew Shaw 3,900,000 $ (4)
    -Salary Remaining : 230,645 $
    Jakob Silfverberg 3,750,000 $ (1)
    -Salary Remaining : 221,774 $
    Connor Brown 2,100,000 $ (2)
    -Salary Remaining : 124,194 $
    Chad Johnson 1,700,000 $ (1)
    -Salary Remaining : 100,538 $
    Kyle Clifford 1,600,000 $ (2)
    -Salary Remaining : 94,624 $
    Chris Wagner 1,250,000 $ (2)
    -Salary Remaining : 73,925 $
    Mark Letestu 1,111,111 $ (1)
    -Salary Remaining : 65,711 $
    Jakub Vrana 925,000 $ (1)
    -Salary Remaining : 54,704 $
    Nico Hischier 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Joonas Korpisalo 900,000 $ (1)
    -Salary Remaining : 53,226 $
    Gabriel Carlsson 850,000 $ (1)
    -Salary Remaining : 50,269 $
    Victor Mete 850,000 $ (2)
    -Salary Remaining : 50,269 $
    Keaton Thompson 813,750 $ (1)
    -Salary Remaining : 48,125 $
    Nic Dowd 675,000 $ (3)
    -Salary Remaining : 39,919 $
    Damien Riat 650,000 $ (2)
    -Salary Remaining : 38,441 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 59,783,195 $
    Year 2020 : 42,733,334 $
    Year 2021 : 24,058,333 $
    Year 2022 : 3,900,000 $
    Salary Average Commitment
    Year 2019 : 12,400,000 $
    Year 2020 : 8,375,000 $
    Year 2021 : 3,350,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 59,783,195 $
    Year 2020 : 42,733,334 $
    Year 2021 : 24,058,333 $
    Year 2022 : 3,900,000 $

    Farm Players Salaries

    Greg Carey 999,999 $ (2)
    Salary Remaining : 59,140 $
    Cody Goloubef 975,000 $ (2)
    Salary Remaining : 57,661 $
    Tyler Gaudet 971,250 $ (1)
    Salary Remaining : 57,440 $
    Nicolas Meloche 850,000 $ (1)
    Salary Remaining : 50,269 $
    Paul Carey 850,000 $ (2)
    Salary Remaining : 50,269 $
    Buddy Robinson 826,875 $ (2)
    Salary Remaining : 48,901 $
    Dylan Blujus 818,606 $ (1)
    Salary Remaining : 48,412 $
    Luke Green 775,000 $ (3)
    Salary Remaining : 45,833 $
    Adam Brooks 775,000 $ (1)
    Salary Remaining : 45,833 $
    Eetu Tuulola 775,000 $ (3)
    Salary Remaining : 45,833 $
    Andreas Borgman 750,000 $ (1)
    Salary Remaining : 44,355 $
    Kevin Rooney 715,000 $ (2)
    Salary Remaining : 42,285 $
    James de Haas 715,000 $ (2)
    Salary Remaining : 42,285 $
    Justin Auger 715,000 $ (1)
    Salary Remaining : 42,285 $
    Patrick Russell 715,000 $ (2)
    Salary Remaining : 42,285 $
    Victor Olofsson 700,000 $ (2)
    Salary Remaining : 41,398 $
    Jean-Francois Berube 700,000 $ (1)
    Salary Remaining : 41,398 $
    Carl Grundstrom 675,000 $ (3)
    Salary Remaining : 39,919 $
    Reid Duke 650,000 $ (1)
    Salary Remaining : 38,441 $
    Ilya Lyubushkin 650,000 $ (1)
    Salary Remaining : 38,441 $
    Hunter Miska 650,000 $ (1)
    Salary Remaining : 38,441 $
    Dean Kukan 650,000 $ (1)
    Salary Remaining : 38,441 $
    Lane Pederson 650,000 $ (2)
    Salary Remaining : 38,441 $
    Sebastian Repo 650,000 $ (2)
    Salary Remaining : 38,441 $
    Patrick Bajkov 650,000 $ (3)
    Salary Remaining : 38,441 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 18,851,730 $
    Year 2020 : 10,671,874 $
    Year 2021 : 2,875,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,275,000 $
    Year 2020 : 9,100,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    Edmonton Oilers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRexall Place
    Level 1: 8780 - 120 $ - 4 648 - 52,94%
    Level 2: 3120 - 110 $ - 2 771 - 88,80%
    Level 3: 3600 - 70 $ - 1 960 - 54,45%
    Level 4: 4080 - 35 $ - 2 283 - 55,96%
    Luxury : 4420 - 275 $ - 1 694 - 38,33%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 25 $ - 5 601 - 86,17%
    Farm Level 2: 3500 - 8 $ - 3 085 - 88,15%
    Farm Total Capacity :10000

    Income

    Home Games Left4
    Average Attendance - %13 356 - 55,65%
    Average Income per Game2,696,478 $
    Year to Date Revenue99,769,703 $
    Farm
    Home Games Left10
    Average Attendance - %8 686 - 86,86%
    Average Income per Game246,715 $
    Year to Date Revenue7,648,159 $

    Expense

    Pro Players Total Salaries78,010,476 $
    Farm Players Total Salaries17,529,738 $
    Coaches Total Salaries8,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses78,850,640 $
    Farm Year To Date Expenses19,342,576 $
    Pro Salary Cap To Date73,254,951 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue10,785,914 $
    Farm Estimated Season Revenue2,467,148 $
    Pro Remaining Season Days11
    Pro Expenses Per Days449,519 $
    Pro Estimated Expenses4,944,709 $
    Farm Remaining Season Days11
    Farm Expenses Per Days107,687 $
    Farm Estimated Expenses1,184,557 $
    Estimated Season Expenses6,129,266 $
    Estimated Season Salary Cap77,868,472 $
    Estimate Under Maximum Salary Cap of 79,500,000 $1,631,528 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 19,068,472 $
    Current Bank Account140,009,790 $
    Projected Bank Account147,133,586 $

    Pro Players Salaries

    Shea Weber 7,857,143 $ (1)
    -Salary Remaining : 464,670 $
    Tuukka Rask 7,000,000 $ (2)
    -Salary Remaining : 413,978 $
    Nicklas Backstrom 6,700,000 $ (1)
    -Salary Remaining : 396,237 $
    Ilya Kovalchuk 6,250,000 $ (2)
    -Salary Remaining : 369,624 $
    Taylor Hall 6,000,000 $ (1)
    -Salary Remaining : 354,839 $
    Cam Atkinson 5,875,000 $ (3)
    -Salary Remaining : 347,446 $
    Dougie Hamilton 5,750,000 $ (3)
    -Salary Remaining : 340,054 $
    Mikael Granlund (Out of Payroll) 5,750,000 $ (2)
    -Salary Remaining : 340,054 $
    Colton Parayko 5,500,000 $ (1)
    -Salary Remaining : 325,269 $
    Erik Johnson 4,875,000 $ (2)
    -Salary Remaining : 288,306 $
    Cody Eakin 3,850,000 $ (2)
    -Salary Remaining : 227,688 $
    Jay Beagle 3,800,000 $ (2)
    -Salary Remaining : 224,731 $
    Philipp Grubauer 3,333,333 $ (3)
    -Salary Remaining : 197,133 $
    Radek Faksa 2,200,000 $ (2)
    -Salary Remaining : 130,108 $
    Jake McCabe 1,600,000 $ (1)
    -Salary Remaining : 94,624 $
    Zemgus Girgensons 1,600,000 $ (1)
    -Salary Remaining : 94,624 $
    Brian Gibbons 1,170,000 $ (1)
    -Salary Remaining : 69,194 $
    Brandon Tanev 1,150,000 $ (1)
    -Salary Remaining : 68,011 $
    Derrick Pouliot 1,100,000 $ (1)
    -Salary Remaining : 65,054 $
    Jacob De La Rose 900,000 $ (2)
    -Salary Remaining : 53,226 $
    Brayden Point 850,000 $ (1)
    -Salary Remaining : 50,269 $
    Lawrence Pilut 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 83,760,476 $
    Year 2020 : 49,583,333 $
    Year 2021 : 14,958,333 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 10,825,000 $
    Year 2020 : 6,100,000 $
    Year 2021 : 1,775,000 $
    Year 2022 : 0 $
    Salary Cap with 1 Way Contract
    Year 2019 : 83,760,476 $
    Year 2020 : 49,583,333 $
    Year 2021 : 14,958,333 $
    Year 2022 : 0 $

    Farm Players Salaries

    Robby Fabbri 971,250 $ (1)
    Salary Remaining : 57,440 $
    Henrik Samuelsson 937,125 $ (1)
    Salary Remaining : 55,421 $
    Darren Archibald 855,000 $ (1)
    Salary Remaining : 50,565 $
    Jani Hakanpaa (Out of Payroll) 850,000 $ (2)
    Salary Remaining : 50,269 $
    John Gilmour 819,000 $ (1)
    Salary Remaining : 48,435 $
    Seth Griffith 788,288 $ (2)
    Salary Remaining : 46,619 $
    Josh Kestner 787,500 $ (2)
    Salary Remaining : 46,573 $
    Scott Pooley 787,500 $ (2)
    Salary Remaining : 46,573 $
    Maxime Lagace 750,750 $ (1)
    Salary Remaining : 44,399 $
    Chase Perry 715,000 $ (2)
    Salary Remaining : 42,285 $
    Tyler Graovac 715,000 $ (1)
    Salary Remaining : 42,285 $
    Justin Dowling 704,550 $ (1)
    Salary Remaining : 41,667 $
    Michael Houser 698,775 $ (1)
    Salary Remaining : 41,325 $
    Dillon Simpson 650,000 $ (1)
    Salary Remaining : 38,441 $
    Patrick Eaves (Out of Payroll) 650,000 $ (1)
    Salary Remaining : 38,441 $
    Mitchell Wheaton 650,000 $ (1)
    Salary Remaining : 38,441 $
    Wilhelm Westlund 650,000 $ (1)
    Salary Remaining : 38,441 $
    Beck Malenstyn 650,000 $ (3)
    Salary Remaining : 38,441 $
    Pavel Karnaukhov 650,000 $ (2)
    Salary Remaining : 38,441 $
    Joseph Raaymakers 650,000 $ (3)
    Salary Remaining : 38,441 $
    Markus Nurmi 650,000 $ (3)
    Salary Remaining : 38,441 $
    Michael Sdao 650,000 $ (1)
    Salary Remaining : 38,441 $
    Alexandre Goulet 650,000 $ (1)
    Salary Remaining : 38,441 $
    Sergey Zborovskiy 650,000 $ (2)
    Salary Remaining : 38,441 $
    Eric Knodel 650,000 $ (1)
    Salary Remaining : 38,441 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 18,179,738 $
    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 $ - 5 551 - 92,52%
    Level 2: 5000 - 98 $ - 4 810 - 96,21%
    Level 3: 2700 - 79 $ - 2 519 - 93,29%
    Level 4: 3300 - 48 $ - 3 035 - 91,97%
    Luxury : 1000 - 260 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 25 $ - 3 365 - 84,14%
    Farm Level 2: 2000 - 12 $ - 1 678 - 83,91%
    Farm Total Capacity :6000

    Income

    Home Games Left3
    Average Attendance - %16 916 - 93,98%
    Average Income per Game2,191,301 $
    Year to Date Revenue83,269,447 $
    Farm
    Home Games Left6
    Average Attendance - %5 044 - 84,06%
    Average Income per Game135,116 $
    Year to Date Revenue4,729,065 $

    Expense

    Pro Players Total Salaries87,376,667 $
    Farm Players Total Salaries24,244,750 $
    Coaches Total Salaries6,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value1,800,000 $
    Pro Year To Date Expenses75,532,337 $
    Farm Year To Date Expenses25,606,585 $
    Pro Salary Cap To Date72,095,977 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue6,573,904 $
    Farm Estimated Season Revenue810,697 $
    Pro Remaining Season Days11
    Pro Expenses Per Days488,584 $
    Pro Estimated Expenses5,374,424 $
    Farm Remaining Season Days11
    Farm Expenses Per Days143,789 $
    Farm Estimated Expenses1,581,679 $
    Estimated Season Expenses6,956,103 $
    Estimated Season Salary Cap79,063,414 $
    Estimate Under Maximum Salary Cap of 79,500,000 $436,586 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 20,263,414 $
    Current Bank Account55,069,758 $
    Projected Bank Account55,498,256 $

    Pro Players Salaries

    Corey Crawford 9,750,000 $ (2)
    -Salary Remaining : 576,613 $
    Zach Parise 8,110,000 $ (1)
    -Salary Remaining : 479,624 $
    Jay Bouwmeester 6,950,000 $ (1)
    -Salary Remaining : 411,022 $
    Ryan Kesler 6,900,000 $ (1)
    -Salary Remaining : 408,065 $
    Bryan Little 6,200,000 $ (2)
    -Salary Remaining : 366,667 $
    Jonathan Quick 5,800,000 $ (1)
    -Salary Remaining : 343,011 $
    Jeff Petry 5,500,000 $ (2)
    -Salary Remaining : 325,269 $
    Carl Soderberg 4,750,000 $ (1)
    -Salary Remaining : 280,914 $
    Chris Kreider 4,625,000 $ (2)
    -Salary Remaining : 273,522 $
    Artem Anisimov 4,550,000 $ (1)
    -Salary Remaining : 269,086 $
    Jonathan Ericsson 4,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Dion Phaneuf 3,250,000 $ (1)
    -Salary Remaining : 192,204 $
    John Moore 3,000,000 $ (3)
    -Salary Remaining : 177,419 $
    Pavel Francouz 2,500,000 $ (4)
    -Salary Remaining : 147,849 $
    Trevor Lewis 2,000,000 $ (2)
    -Salary Remaining : 118,280 $
    Curtis Mckenzie 1,750,000 $ (2)
    -Salary Remaining : 103,495 $
    Paul Byron 1,666,667 $ (1)
    -Salary Remaining : 98,566 $
    Garnet Hathaway 1,500,000 $ (4)
    -Salary Remaining : 88,710 $
    Zach Redmond 1,100,000 $ (2)
    -Salary Remaining : 65,054 $
    Patrik Laine 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Brock Boeser 850,000 $ (2)
    -Salary Remaining : 50,269 $
    Brandon Carlo 850,000 $ (2)
    -Salary Remaining : 50,269 $
    Nicolas Aube-Kubel 850,000 $ (1)
    -Salary Remaining : 50,269 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 87,376,667 $
    Year 2020 : 40,550,000 $
    Year 2021 : 7,000,000 $
    Year 2022 : 4,000,000 $
    Salary Average Commitment
    Year 2019 : 13,475,000 $
    Year 2020 : 7,850,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 87,376,667 $
    Year 2020 : 40,550,000 $
    Year 2021 : 7,000,000 $
    Year 2022 : 4,000,000 $

    Farm Players Salaries

    Matthew Puempel 1,076,000 $ (2)
    Salary Remaining : 63,634 $
    Tim Heed 1,000,000 $ (1)
    Salary Remaining : 59,140 $
    David Warsofsky 1,000,000 $ (5)
    Salary Remaining : 59,140 $
    Michael Leighton 975,000 $ (2)
    Salary Remaining : 57,661 $
    Adam Johnson 975,000 $ (1)
    Salary Remaining : 57,661 $
    Martin Necas 925,000 $ (3)
    Salary Remaining : 54,704 $
    Andrew Campbell 880,000 $ (2)
    Salary Remaining : 52,043 $
    Brycen Martin 850,000 $ (1)
    Salary Remaining : 50,269 $
    Kale Clague 850,000 $ (3)
    Salary Remaining : 50,269 $
    Noah Gregor 850,000 $ (3)
    Salary Remaining : 50,269 $
    Matt Spencer 813,750 $ (2)
    Salary Remaining : 48,125 $
    Chris Wideman 800,000 $ (3)
    Salary Remaining : 47,312 $
    Maxime Lajoie 700,000 $ (3)
    Salary Remaining : 41,398 $
    Zachary Sawchenko 700,000 $ (3)
    Salary Remaining : 41,398 $
    Colton Point 700,000 $ (3)
    Salary Remaining : 41,398 $
    Matt Taormina 700,000 $ (1)
    Salary Remaining : 41,398 $
    Nathan Paetsch 700,000 $ (2)
    Salary Remaining : 41,398 $
    Aleksi Saarela 650,000 $ (2)
    Salary Remaining : 38,441 $
    Carter Camper 650,000 $ (1)
    Salary Remaining : 38,441 $
    Jonathan Ang 650,000 $ (3)
    Salary Remaining : 38,441 $
    Kyle Capobianco 650,000 $ (2)
    Salary Remaining : 38,441 $
    Evan Barratt 650,000 $ (1)
    Salary Remaining : 38,441 $
    Maxime Fortier 650,000 $ (3)
    Salary Remaining : 38,441 $
    Anton Wedin 650,000 $ (1)
    Salary Remaining : 38,441 $
    Brendan Burke 650,000 $ (1)
    Salary Remaining : 38,441 $
    Emil Djuse 650,000 $ (1)
    Salary Remaining : 38,441 $
    Michael Carcone 650,000 $ (2)
    Salary Remaining : 38,441 $
    Tanner Kaspick 650,000 $ (3)
    Salary Remaining : 38,441 $
    Simon Bourque 650,000 $ (2)
    Salary Remaining : 38,441 $
    Shane Starrett 650,000 $ (1)
    Salary Remaining : 38,441 $
    Cole Candella 650,000 $ (3)
    Salary Remaining : 38,441 $
    Sam Anas 650,000 $ (1)
    Salary Remaining : 38,441 $
    Total Farm Players32
    Salary Commitment
    Year 2019 : 24,244,750 $
    Year 2020 : 16,169,750 $
    Year 2021 : 9,125,000 $
    Year 2022 : 1,000,000 $
    Salary Average Commitment
    Year 2019 : 20,475,000 $
    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 $ - 5 317 - 66,46%
    Level 2: 5300 - 80 $ - 5 050 - 95,28%
    Level 3: 3375 - 50 $ - 3 208 - 95,05%
    Level 4: 3825 - 40 $ - 3 679 - 96,18%
    Luxury : 2000 - 190 $ - 1 961 - 98,03%
    Total Capacity :22500
    Farm
    Farm Level 1: 4000 - 25 $ - 3 425 - 85,62%
    Farm Level 2: 2000 - 12 $ - 1 696 - 84,82%
    Farm Total Capacity :6000

    Income

    Home Games Left2
    Average Attendance - %19 214 - 85,40%
    Average Income per Game2,163,828 $
    Year to Date Revenue84,389,310 $
    Farm
    Home Games Left10
    Average Attendance - %5 121 - 85,35%
    Average Income per Game150,485 $
    Year to Date Revenue4,665,027 $

    Expense

    Pro Players Total Salaries68,423,201 $
    Farm Players Total Salaries20,798,756 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses62,040,751 $
    Farm Year To Date Expenses19,711,314 $
    Pro Salary Cap To Date57,346,136 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue4,327,657 $
    Farm Estimated Season Revenue1,504,847 $
    Pro Remaining Season Days11
    Pro Expenses Per Days390,985 $
    Pro Estimated Expenses4,300,835 $
    Farm Remaining Season Days11
    Farm Expenses Per Days122,036 $
    Farm Estimated Expenses1,342,396 $
    Estimated Season Expenses5,643,231 $
    Estimated Season Salary Cap61,197,511 $
    Estimate Under Maximum Salary Cap of 79,500,000 $18,302,489 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 2,397,511 $
    Current Bank Account27,518,847 $
    Projected Bank Account27,708,120 $

    Pro Players Salaries

    Paul Stastny 9,000,000 $ (1)
    -Salary Remaining : 532,258 $
    Travis Hamonic 7,176,076 $ (1)
    -Salary Remaining : 424,392 $
    James Neal 6,600,000 $ (2)
    -Salary Remaining : 390,323 $
    Drew Stafford 5,000,000 $ (1)
    -Salary Remaining : 295,699 $
    Tyler Ennis 4,600,000 $ (1)
    -Salary Remaining : 272,043 $
    Brayden McNabb 4,025,000 $ (4)
    -Salary Remaining : 238,038 $
    Brendan Gallagher 3,750,000 $ (2)
    -Salary Remaining : 221,774 $
    Michal Kempny (Out of Payroll) 3,300,000 $ (4)
    -Salary Remaining : 195,161 $
    Michael Raffl 3,000,000 $ (1)
    -Salary Remaining : 177,419 $
    Antoine Roussel 2,650,000 $ (2)
    -Salary Remaining : 156,720 $
    Patrick Maroon 2,650,000 $ (2)
    -Salary Remaining : 156,720 $
    Mike Condon 2,400,000 $ (2)
    -Salary Remaining : 141,935 $
    Greg Pateryn 2,000,000 $ (2)
    -Salary Remaining : 118,280 $
    Johan Larsson 1,760,000 $ (2)
    -Salary Remaining : 104,086 $
    Brett Ritchie 1,750,000 $ (1)
    -Salary Remaining : 103,495 $
    Kevan Miller 1,500,000 $ (2)
    -Salary Remaining : 88,710 $
    Kevin Connauton 1,375,000 $ (1)
    -Salary Remaining : 81,317 $
    Ryan White 1,300,000 $ (1)
    -Salary Remaining : 76,882 $
    Adam Clendening 1,000,000 $ (1)
    -Salary Remaining : 59,140 $
    Jordan Nolan 1,000,000 $ (2)
    -Salary Remaining : 59,140 $
    Cody McLeod 1,000,000 $ (2)
    -Salary Remaining : 59,140 $
    Phillip Di Giuseppe 937,125 $ (1)
    -Salary Remaining : 55,421 $
    Hayden Hawkey 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 68,423,201 $
    Year 2020 : 32,635,000 $
    Year 2021 : 7,325,000 $
    Year 2022 : 7,325,000 $
    Salary Average Commitment
    Year 2019 : 13,825,000 $
    Year 2020 : 7,550,000 $
    Year 2021 : 1,300,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 68,423,201 $
    Year 2020 : 32,635,000 $
    Year 2021 : 7,325,000 $
    Year 2022 : 7,325,000 $

    Farm Players Salaries

    Gavin Bayreuther 925,000 $ (1)
    Salary Remaining : 54,704 $
    Michael McLeod 925,000 $ (3)
    Salary Remaining : 54,704 $
    Zach Trotman 900,000 $ (2)
    Salary Remaining : 53,226 $
    Andy Andreoff 897,160 $ (1)
    Salary Remaining : 53,058 $
    Vaclav Karabacek 850,000 $ (1)
    Salary Remaining : 50,269 $
    Jacob Larsson 850,000 $ (2)
    Salary Remaining : 50,269 $
    Pascal Laberge 850,000 $ (3)
    Salary Remaining : 50,269 $
    Luke Witkowski 800,000 $ (1)
    Salary Remaining : 47,312 $
    Mark Alt 800,000 $ (2)
    Salary Remaining : 47,312 $
    Kale Kessy 791,595 $ (1)
    Salary Remaining : 46,815 $
    Mitchell Stephens 775,000 $ (2)
    Salary Remaining : 45,833 $
    Shane Eiserman 775,000 $ (1)
    Salary Remaining : 45,833 $
    Ryan Rupert 715,000 $ (1)
    Salary Remaining : 42,285 $
    Greg Betzold 715,000 $ (2)
    Salary Remaining : 42,285 $
    Blake Thompson 715,000 $ (2)
    Salary Remaining : 42,285 $
    Dan DeSalvo 715,000 $ (1)
    Salary Remaining : 42,285 $
    Quentin Shore 650,000 $ (1)
    Salary Remaining : 38,441 $
    Gabriel Sylvestre 650,000 $ (3)
    Salary Remaining : 38,441 $
    Joey Daccord 650,000 $ (1)
    Salary Remaining : 38,441 $
    Nick Schneider 650,000 $ (2)
    Salary Remaining : 38,441 $
    Ryan Larkin 650,000 $ (2)
    Salary Remaining : 38,441 $
    Brayden Burke 650,000 $ (2)
    Salary Remaining : 38,441 $
    Taggart Corriveau 650,000 $ (2)
    Salary Remaining : 38,441 $
    Pius Suter 650,000 $ (1)
    Salary Remaining : 38,441 $
    Andrew Nielsen 650,000 $ (2)
    Salary Remaining : 38,441 $
    Adam Parsells 650,000 $ (2)
    Salary Remaining : 38,441 $
    Joseph Cecconi 650,000 $ (2)
    Salary Remaining : 38,441 $
    Karch Bachman 650,000 $ (2)
    Salary Remaining : 38,441 $
    Total Farm Players28
    Salary Commitment
    Year 2019 : 20,798,755 $
    Year 2020 : 12,380,000 $
    Year 2021 : 2,425,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,850,000 $
    Year 2020 : 11,050,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    Minnesota Wild


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameXcel Energy Center
    Level 1: 6200 - 160 $ - 4 999 - 80,64%
    Level 2: 3120 - 135 $ - 3 006 - 96,36%
    Level 3: 3600 - 100 $ - 1 897 - 52,71%
    Level 4: 4080 - 68 $ - 2 159 - 52,93%
    Luxury : 6999 - 205 $ - 1 992 - 28,47%
    Total Capacity :23999
    Farm
    Farm Level 1: 4000 - 27 $ - 3 462 - 86,54%
    Farm Level 2: 2000 - 9 $ - 1 763 - 88,15%
    Farm Total Capacity :6000

    Income

    Home Games Left2
    Average Attendance - %14 055 - 58,57%
    Average Income per Game2,243,462 $
    Year to Date Revenue87,495,011 $
    Farm
    Home Games Left6
    Average Attendance - %5 225 - 87,08%
    Average Income per Game155,251 $
    Year to Date Revenue5,433,789 $

    Expense

    Pro Players Total Salaries64,838,333 $
    Farm Players Total Salaries17,338,750 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses62,651,835 $
    Farm Year To Date Expenses20,707,587 $
    Pro Salary Cap To Date58,566,640 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue4,486,924 $
    Farm Estimated Season Revenue931,507 $
    Pro Remaining Season Days11
    Pro Expenses Per Days362,034 $
    Pro Estimated Expenses3,982,374 $
    Farm Remaining Season Days11
    Farm Expenses Per Days102,359 $
    Farm Estimated Expenses1,125,949 $
    Estimated Season Expenses5,108,323 $
    Estimated Season Salary Cap62,055,202 $
    Estimate Under Maximum Salary Cap of 79,500,000 $17,444,798 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 3,255,202 $
    Current Bank Account98,741,722 $
    Projected Bank Account99,051,830 $

    Pro Players Salaries

    Anton Stralman 8,000,000 $ (3)
    -Salary Remaining : 473,118 $
    Johnny Boychuk 6,100,000 $ (1)
    -Salary Remaining : 360,753 $
    Brandon Sutter 5,500,000 $ (2)
    -Salary Remaining : 325,269 $
    Sam Gagner 4,800,000 $ (1)
    -Salary Remaining : 283,871 $
    Brendan Smith (Out of Payroll) 4,350,000 $ (2)
    -Salary Remaining : 257,258 $
    Roman Polak 4,250,000 $ (2)
    -Salary Remaining : 251,344 $
    Alex Biega 4,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Colin Wilson 3,937,500 $ (1)
    -Salary Remaining : 232,863 $
    Jamie McGinn 3,000,000 $ (1)
    -Salary Remaining : 177,419 $
    Harry Zolnierczyk 2,750,000 $ (1)
    -Salary Remaining : 162,634 $
    Frank Vatrano 2,533,333 $ (4)
    -Salary Remaining : 149,821 $
    Jayson Megna 2,500,000 $ (1)
    -Salary Remaining : 147,849 $
    Anders Nilsson 2,500,000 $ (1)
    -Salary Remaining : 147,849 $
    Anton Khudobin 2,000,000 $ (2)
    -Salary Remaining : 118,280 $
    Nicolas Deslauriers (Out of Payroll) 1,750,000 $ (2)
    -Salary Remaining : 103,495 $
    Mark Borowiecki (Out of Payroll) 1,500,000 $ (2)
    -Salary Remaining : 88,710 $
    Francois Brassard 950,000 $ (2)
    -Salary Remaining : 56,183 $
    Evgeny Svechnikov 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Jimmy Lodge 892,500 $ (1)
    -Salary Remaining : 52,782 $
    Michael Mersch (Out of Payroll) 867,300 $ (2)
    -Salary Remaining : 51,292 $
    Nathan Bastian 850,000 $ (3)
    -Salary Remaining : 50,269 $
    Ryan Gropp 775,000 $ (2)
    -Salary Remaining : 45,833 $
    Josh Mahura (Out of Payroll) 775,000 $ (3)
    -Salary Remaining : 45,833 $
    Alexander Dergachyov 775,000 $ (2)
    -Salary Remaining : 45,833 $
    Kyle Jenkins 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Nick Wolff 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Adam Helewka 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Total Pro Players27
    Salary Commitment
    Year 2019 : 68,230,633 $
    Year 2020 : 35,800,633 $
    Year 2021 : 12,158,333 $
    Year 2022 : 2,533,333 $
    Salary Average Commitment
    Year 2019 : 16,275,000 $
    Year 2020 : 9,675,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 68,230,633 $
    Year 2020 : 35,800,633 $
    Year 2021 : 12,158,333 $
    Year 2022 : 2,533,333 $

    Farm Players Salaries

    Samuel Morin 971,250 $ (3)
    Salary Remaining : 57,440 $
    German Rubtsov 925,000 $ (3)
    Salary Remaining : 54,704 $
    Logan Brown 925,000 $ (3)
    Salary Remaining : 54,704 $
    Mackenzie Blackwood 892,500 $ (2)
    Salary Remaining : 52,782 $
    Ryan Faragher 850,000 $ (2)
    Salary Remaining : 50,269 $
    Dennis Yan 850,000 $ (2)
    Salary Remaining : 50,269 $
    Chase De Leo 775,000 $ (1)
    Salary Remaining : 45,833 $
    Parker Wotherspoon 775,000 $ (2)
    Salary Remaining : 45,833 $
    Christian Fischer 775,000 $ (2)
    Salary Remaining : 45,833 $
    Rem Pitlick 775,000 $ (2)
    Salary Remaining : 45,833 $
    Sam Lafferty 767,500 $ (2)
    Salary Remaining : 45,390 $
    Matheson Iacopelli 742,500 $ (1)
    Salary Remaining : 43,911 $
    Cole Ully 715,000 $ (1)
    Salary Remaining : 42,285 $
    Artur Kayumov 700,000 $ (3)
    Salary Remaining : 41,398 $
    Jack Walker 700,000 $ (2)
    Salary Remaining : 41,398 $
    Ethan Bear 650,000 $ (2)
    Salary Remaining : 38,441 $
    Blake Siebenaler 650,000 $ (1)
    Salary Remaining : 38,441 $
    Emil Johansson 650,000 $ (1)
    Salary Remaining : 38,441 $
    Fedor Gordeev 650,000 $ (3)
    Salary Remaining : 38,441 $
    Andrew Mangiapane 650,000 $ (1)
    Salary Remaining : 38,441 $
    Lukas Vejdemo 650,000 $ (1)
    Salary Remaining : 38,441 $
    Dominik Kahun 650,000 $ (1)
    Salary Remaining : 38,441 $
    Benjamin Gleason 650,000 $ (3)
    Salary Remaining : 38,441 $
    Total Farm Players23
    Salary Commitment
    Year 2019 : 17,338,750 $
    Year 2020 : 11,856,250 $
    Year 2021 : 4,821,250 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 14,850,000 $
    Year 2020 : 9,875,000 $
    Year 2021 : 3,825,000 $
    Year 2022 : 0 $


    Montreal Canadiens


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCentre Bell
    Level 1: 7867 - 201 $ - 4 642 - 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 $ - 1 100 - 74,43%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 305 - 82,62%
    Farm Level 2: 2000 - 9 $ - 1 664 - 83,22%
    Farm Total Capacity :6000

    Income

    Home Games Left2
    Average Attendance - %14 389 - 59,96%
    Average Income per Game2,812,514 $
    Year to Date Revenue109,688,060 $
    Farm
    Home Games Left8
    Average Attendance - %4 969 - 82,82%
    Average Income per Game147,984 $
    Year to Date Revenue4,883,477 $

    Expense

    Pro Players Total Salaries59,166,081 $
    Farm Players Total Salaries29,156,748 $
    Coaches Total Salaries21,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses76,726,996 $
    Farm Year To Date Expenses31,994,324 $
    Pro Salary Cap To Date60,601,894 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue5,625,029 $
    Farm Estimated Season Revenue1,183,873 $
    Pro Remaining Season Days11
    Pro Expenses Per Days401,431 $
    Pro Estimated Expenses4,415,741 $
    Farm Remaining Season Days11
    Farm Expenses Per Days189,015 $
    Farm Estimated Expenses2,079,165 $
    Estimated Season Expenses6,494,906 $
    Estimated Season Salary Cap64,100,961 $
    Estimate Under Maximum Salary Cap of 79,500,000 $15,399,039 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 5,300,961 $
    Current Bank Account292,631,790 $
    Projected Bank Account292,945,786 $

    Pro Players Salaries

    Vladimir Tarasenko 7,500,000 $ (5)
    -Salary Remaining : 443,548 $
    Erik Karlsson 6,500,000 $ (1)
    -Salary Remaining : 384,409 $
    Sean Monahan 6,375,000 $ (3)
    -Salary Remaining : 377,016 $
    Ryan Nugent-Hopkins 6,000,000 $ (1)
    -Salary Remaining : 354,839 $
    Artemi Panarin 6,000,000 $ (1)
    -Salary Remaining : 354,839 $
    Craig Anderson 5,388,500 $ (1)
    -Salary Remaining : 318,675 $
    Craig Smith 4,250,000 $ (2)
    -Salary Remaining : 251,344 $
    Marian Gaborik 3,816,000 $ (1)
    -Salary Remaining : 225,677 $
    Brian Boyle 2,900,000 $ (3)
    -Salary Remaining : 171,505 $
    Luke Schenn 1,750,000 $ (4)
    -Salary Remaining : 103,495 $
    Matthew Grzelcyk 1,400,000 $ (2)
    -Salary Remaining : 82,796 $
    Charles McAvoy 971,250 $ (1)
    -Salary Remaining : 57,440 $
    Jakob Chychrun 925,000 $ (3)
    -Salary Remaining : 54,704 $
    Paul LaDue 917,831 $ (2)
    -Salary Remaining : 54,280 $
    Emile Poirier 892,500 $ (1)
    -Salary Remaining : 52,782 $
    Mitchell Mattson (Out of Payroll) 850,000 $ (3)
    -Salary Remaining : 50,269 $
    Zachary Senyshyn 850,000 $ (2)
    -Salary Remaining : 50,269 $
    Zane McIntyre 715,000 $ (1)
    -Salary Remaining : 42,285 $
    Philippe Maillet 715,000 $ (2)
    -Salary Remaining : 42,285 $
    Michael Joly 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Derek Barach 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 60,016,081 $
    Year 2020 : 28,432,831 $
    Year 2021 : 20,300,000 $
    Year 2022 : 9,250,000 $
    Salary Average Commitment
    Year 2019 : 13,250,000 $
    Year 2020 : 6,775,000 $
    Year 2021 : 4,175,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 60,016,081 $
    Year 2020 : 28,432,831 $
    Year 2021 : 20,300,000 $
    Year 2022 : 9,250,000 $

    Farm Players Salaries

    Mikko Koskinen 3,250,000 $ (5)
    Salary Remaining : 192,204 $
    Brandon Manning 3,025,000 $ (4)
    Salary Remaining : 178,898 $
    Blake Pietila 1,425,000 $ (1)
    Salary Remaining : 84,274 $
    Byron Froese 1,034,249 $ (1)
    Salary Remaining : 61,165 $
    Colin Larkin 997,500 $ (1)
    Salary Remaining : 58,992 $
    Anton Blidh 925,000 $ (1)
    Salary Remaining : 54,704 $
    Jeremy Bracco 925,000 $ (2)
    Salary Remaining : 54,704 $
    Brogan Rafferty 925,000 $ (1)
    Salary Remaining : 54,704 $
    Joe Hicketts 850,000 $ (1)
    Salary Remaining : 50,269 $
    Brett Pollock 850,000 $ (1)
    Salary Remaining : 50,269 $
    Spencer Watson 850,000 $ (1)
    Salary Remaining : 50,269 $
    Dillon Dube 850,000 $ (3)
    Salary Remaining : 50,269 $
    Filip Gustavsson 850,000 $ (2)
    Salary Remaining : 50,269 $
    Alexis Vanier 850,000 $ (1)
    Salary Remaining : 50,269 $
    Maxime Comtois 850,000 $ (3)
    Salary Remaining : 50,269 $
    Ville Husso 847,500 $ (1)
    Salary Remaining : 50,121 $
    Marcus Hogberg 835,000 $ (1)
    Salary Remaining : 49,382 $
    Judd Peterson 787,500 $ (2)
    Salary Remaining : 46,573 $
    Dysin Mayo 775,000 $ (1)
    Salary Remaining : 45,833 $
    Jonathan Dahlen 775,000 $ (3)
    Salary Remaining : 45,833 $
    Colby Cave 715,000 $ (2)
    Salary Remaining : 42,285 $
    Alex Belzile 715,000 $ (2)
    Salary Remaining : 42,285 $
    Tarmo Reunanen 700,000 $ (3)
    Salary Remaining : 41,398 $
    Colin McDonald 650,000 $ (2)
    Salary Remaining : 38,441 $
    Justin Scott 650,000 $ (2)
    Salary Remaining : 38,441 $
    Ty Ronning 650,000 $ (3)
    Salary Remaining : 38,441 $
    Chris Martenet 650,000 $ (2)
    Salary Remaining : 38,441 $
    Jesper Lindgren 650,000 $ (2)
    Salary Remaining : 38,441 $
    Linus Nassen (Out of Payroll) 650,000 $ (3)
    Salary Remaining : 38,441 $
    Deven Sideroff 650,000 $ (2)
    Salary Remaining : 38,441 $
    Total Farm Players30
    Salary Commitment
    Year 2019 : 29,156,749 $
    Year 2020 : 17,992,500 $
    Year 2021 : 10,750,000 $
    Year 2022 : 6,275,000 $
    Salary Average Commitment
    Year 2019 : 19,075,000 $
    Year 2020 : 11,825,000 $
    Year 2021 : 5,125,000 $
    Year 2022 : 1,300,000 $


    Nashville Predators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBridgestone Arena
    Level 1: 6534 - 131 $ - 6 426 - 98,35%
    Level 2: 5478 - 72 $ - 5 138 - 93,80%
    Level 3: 3000 - 47 $ - 2 997 - 99,91%
    Level 4: 3833 - 33 $ - 3 743 - 97,65%
    Luxury : 1155 - 220 $ - 1 155 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 43 $ - 2 671 - 66,76%
    Farm Level 2: 2000 - 9 $ - 1 726 - 86,30%
    Farm Total Capacity :6000

    Income

    Home Games Left3
    Average Attendance - %19 460 - 97,30%
    Average Income per Game1,989,810 $
    Year to Date Revenue75,612,795 $
    Farm
    Home Games Left7
    Average Attendance - %4 397 - 73,28%
    Average Income per Game185,125 $
    Year to Date Revenue6,294,252 $

    Expense

    Pro Players Total Salaries72,380,231 $
    Farm Players Total Salaries19,723,052 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses70,866,416 $
    Farm Year To Date Expenses19,825,819 $
    Pro Salary Cap To Date65,750,647 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue5,969,431 $
    Farm Estimated Season Revenue1,295,875 $
    Pro Remaining Season Days11
    Pro Expenses Per Days410,646 $
    Pro Estimated Expenses4,517,106 $
    Farm Remaining Season Days11
    Farm Expenses Per Days110,877 $
    Farm Estimated Expenses1,219,647 $
    Estimated Season Expenses5,736,753 $
    Estimated Season Salary Cap70,031,198 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,468,802 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,231,198 $
    Current Bank Account49,934,032 $
    Projected Bank Account51,462,585 $

    Pro Players Salaries

    Cory Schneider 6,000,000 $ (2)
    -Salary Remaining : 354,839 $
    Semyon Varlamov 5,900,000 $ (1)
    -Salary Remaining : 348,925 $
    Tyler Myers 5,500,000 $ (1)
    -Salary Remaining : 325,269 $
    J.T. Miller 5,250,000 $ (5)
    -Salary Remaining : 310,484 $
    Alec Martinez 5,100,000 $ (1)
    -Salary Remaining : 301,613 $
    Ian Cole 5,000,000 $ (2)
    -Salary Remaining : 295,699 $
    Alexander Wennberg 4,900,000 $ (2)
    -Salary Remaining : 289,785 $
    Vincent Trocheck 4,750,000 $ (1)
    -Salary Remaining : 280,914 $
    Michael Stone 4,000,000 $ (2)
    -Salary Remaining : 236,559 $
    Victor Rask 4,000,000 $ (4)
    -Salary Remaining : 236,559 $
    Boone Jenner 3,750,000 $ (4)
    -Salary Remaining : 221,774 $
    Tanner Pearson 3,750,000 $ (3)
    -Salary Remaining : 221,774 $
    Oliver Bjorkstrand 2,500,000 $ (2)
    -Salary Remaining : 147,849 $
    Stefan Noesen 1,725,000 $ (1)
    -Salary Remaining : 102,016 $
    Michael Chaput 1,600,000 $ (2)
    -Salary Remaining : 94,624 $
    Juuse Saros 1,500,000 $ (2)
    -Salary Remaining : 88,710 $
    Tomas Jurco 1,000,000 $ (1)
    -Salary Remaining : 59,140 $
    Stefan Matteau 1,000,000 $ (1)
    -Salary Remaining : 59,140 $
    Miikka Salomaki 983,981 $ (1)
    -Salary Remaining : 58,192 $
    Ian McCoshen 971,250 $ (1)
    -Salary Remaining : 57,440 $
    Will Butcher 925,000 $ (1)
    -Salary Remaining : 54,704 $
    Nikolai Goldobin 850,000 $ (1)
    -Salary Remaining : 50,269 $
    Aaron Irving 775,000 $ (1)
    -Salary Remaining : 45,833 $
    Alex Lintuniemi 650,000 $ (1)
    -Salary Remaining : 38,441 $
    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 : 88,710 $
    Mackenzie MacEachern 971,250 $ (2)
    Salary Remaining : 57,440 $
    Dalton Smith 942,018 $ (1)
    Salary Remaining : 55,711 $
    Haydn Fleury 925,000 $ (1)
    Salary Remaining : 54,704 $
    Dante Fabbro 925,000 $ (3)
    Salary Remaining : 54,704 $
    Tage Thompson 925,000 $ (3)
    Salary Remaining : 54,704 $
    Joseph LaBate 897,160 $ (1)
    Salary Remaining : 53,058 $
    Jakob Forsbacka Karlsson 850,000 $ (2)
    Salary Remaining : 50,269 $
    Jansen Harkins 850,000 $ (2)
    Salary Remaining : 50,269 $
    Filip Ahl 775,000 $ (2)
    Salary Remaining : 45,833 $
    Linus Lindstrom 775,000 $ (3)
    Salary Remaining : 45,833 $
    Anthony Greco 750,750 $ (1)
    Salary Remaining : 44,399 $
    Josh Currie 721,875 $ (2)
    Salary Remaining : 42,692 $
    Sergei Tolchinsky 715,000 $ (1)
    Salary Remaining : 42,285 $
    Simon Stransky 700,000 $ (3)
    Salary Remaining : 41,398 $
    Ryan Mantha 650,000 $ (1)
    Salary Remaining : 38,441 $
    Karel Vejmelka 650,000 $ (1)
    Salary Remaining : 38,441 $
    Dante Salituro 650,000 $ (2)
    Salary Remaining : 38,441 $
    Otto Somppi 650,000 $ (3)
    Salary Remaining : 38,441 $
    Jordan Sambrook 650,000 $ (3)
    Salary Remaining : 38,441 $
    Kyle Maksimovich 650,000 $ (3)
    Salary Remaining : 38,441 $
    Miska Kukkonen 650,000 $ (3)
    Salary Remaining : 38,441 $
    John Marino 650,000 $ (2)
    Salary Remaining : 38,441 $
    Devante Stephens 650,000 $ (2)
    Salary Remaining : 38,441 $
    Cameron Askew 650,000 $ (2)
    Salary Remaining : 38,441 $
    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 $ - 3 240 - 80,99%
    Level 4: 6000 - 33 $ - 3 985 - 66,42%
    Luxury : 1000 - 250 $ - 1 000 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 921 - 73,01%
    Farm Level 2: 2000 - 15 $ - 1 440 - 72,01%
    Farm Total Capacity :6000

    Income

    Home Games Left3
    Average Attendance - %17 225 - 86,12%
    Average Income per Game1,669,436 $
    Year to Date Revenue63,438,572 $
    Farm
    Home Games Left5
    Average Attendance - %4 361 - 72,68%
    Average Income per Game175,828 $
    Year to Date Revenue6,329,794 $

    Expense

    Pro Players Total Salaries61,258,136 $
    Farm Players Total Salaries16,930,000 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses74,345,537 $
    Farm Year To Date Expenses19,549,635 $
    Pro Salary Cap To Date70,203,093 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue5,008,308 $
    Farm Estimated Season Revenue879,138 $
    Pro Remaining Season Days11
    Pro Expenses Per Days348,162 $
    Pro Estimated Expenses3,829,782 $
    Farm Remaining Season Days11
    Farm Expenses Per Days98,548 $
    Farm Estimated Expenses1,084,028 $
    Estimated Season Expenses4,913,810 $
    Estimated Season Salary Cap73,530,186 $
    Estimate Under Maximum Salary Cap of 79,500,000 $5,969,814 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 14,730,186 $
    Current Bank Account543,754 $
    Projected Bank Account1,517,390 $

    Pro Players Salaries

    Jamie Benn 9,500,000 $ (3)
    -Salary Remaining : 561,828 $
    Mark Scheifele 6,125,000 $ (3)
    -Salary Remaining : 362,231 $
    Justin Schultz 5,500,000 $ (2)
    -Salary Remaining : 325,269 $
    Michael Del Zotto 5,040,000 $ (4)
    -Salary Remaining : 298,065 $
    Jonathan Marchessault (Out of Payroll) 5,000,000 $ (4)
    -Salary Remaining : 295,699 $
    Sami Vatanen 4,875,000 $ (2)
    -Salary Remaining : 288,306 $
    Nazem Kadri 4,500,000 $ (4)
    -Salary Remaining : 266,129 $
    Brandon Pirri 3,850,000 $ (4)
    -Salary Remaining : 227,688 $
    Michael Ferland 3,500,000 $ (5)
    -Salary Remaining : 206,989 $
    Thomas Greiss 3,000,000 $ (2)
    -Salary Remaining : 177,419 $
    Chad Ruhwedel 1,050,000 $ (3)
    -Salary Remaining : 62,097 $
    Collin Delia 1,000,000 $ (4)
    -Salary Remaining : 59,140 $
    Mike Reilly 971,250 $ (1)
    -Salary Remaining : 57,440 $
    Paul Thompson 950,000 $ (2)
    -Salary Remaining : 56,183 $
    Nick Schmaltz 850,000 $ (1)
    -Salary Remaining : 50,269 $
    Taylor Leier 846,886 $ (1)
    -Salary Remaining : 50,085 $
    Ondrej Kase 775,000 $ (1)
    -Salary Remaining : 45,833 $
    Par Lindholm 675,000 $ (1)
    -Salary Remaining : 39,919 $
    Niko Mikkola 650,000 $ (2)
    -Salary Remaining : 38,441 $
    Mathieu Joseph 650,000 $ (2)
    -Salary Remaining : 38,441 $
    Michael Haley 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Sam Ruopp 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Jesper Bratt 650,000 $ (3)
    -Salary Remaining : 38,441 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 61,258,136 $
    Year 2020 : 55,840,000 $
    Year 2021 : 40,215,000 $
    Year 2022 : 22,890,000 $
    Salary Average Commitment
    Year 2019 : 12,875,000 $
    Year 2020 : 8,725,000 $
    Year 2021 : 5,625,000 $
    Year 2022 : 3,175,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 61,258,136 $
    Year 2020 : 55,840,000 $
    Year 2021 : 40,215,000 $
    Year 2022 : 22,890,000 $

    Farm Players Salaries

    Nick Shore 1,850,000 $ (3)
    Salary Remaining : 109,409 $
    Logan Day 1,000,000 $ (2)
    Salary Remaining : 59,140 $
    Logan Stanley 925,000 $ (3)
    Salary Remaining : 54,704 $
    Vitaly Abramov 850,000 $ (3)
    Salary Remaining : 50,269 $
    Boris Katchouk 850,000 $ (1)
    Salary Remaining : 50,269 $
    Adam Wilcox 787,500 $ (1)
    Salary Remaining : 46,573 $
    Tyler Mueller 787,500 $ (2)
    Salary Remaining : 46,573 $
    Zeb Knutson 787,500 $ (2)
    Salary Remaining : 46,573 $
    Mitch McLain 787,500 $ (2)
    Salary Remaining : 46,573 $
    Luc Snuggerud 775,000 $ (1)
    Salary Remaining : 45,833 $
    Nikita Jevpalovs 775,000 $ (1)
    Salary Remaining : 45,833 $
    Jake Kulevich 750,000 $ (1)
    Salary Remaining : 44,355 $
    Steven Johnson 715,000 $ (2)
    Salary Remaining : 42,285 $
    Kasimir Kaskisuo 715,000 $ (2)
    Salary Remaining : 42,285 $
    Travis St. Denis 675,000 $ (2)
    Salary Remaining : 39,919 $
    William Lockwood 650,000 $ (1)
    Salary Remaining : 38,441 $
    Joey Dudek 650,000 $ (1)
    Salary Remaining : 38,441 $
    Karson Kuhlman 650,000 $ (1)
    Salary Remaining : 38,441 $
    Jacob MacDonald 650,000 $ (1)
    Salary Remaining : 38,441 $
    Ville Meskanen 650,000 $ (1)
    Salary Remaining : 38,441 $
    Darby Llewellyn 650,000 $ (1)
    Salary Remaining : 38,441 $
    Michael Eyssimont (Out of Payroll) 650,000 $ (2)
    Salary Remaining : 38,441 $
    Total Farm Players22
    Salary Commitment
    Year 2019 : 17,580,000 $
    Year 2020 : 9,742,500 $
    Year 2021 : 3,625,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 14,125,000 $
    Year 2020 : 7,075,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    New York Islanders


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBarclays Center
    Level 1: 6000 - 147 $ - 5 804 - 96,73%
    Level 2: 5000 - 94 $ - 4 896 - 97,92%
    Level 3: 2700 - 72 $ - 2 700 - 100,00%
    Level 4: 3300 - 50 $ - 3 075 - 93,19%
    Luxury : 1000 - 235 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 398 - 84,94%
    Farm Level 2: 2000 - 9 $ - 1 691 - 84,57%
    Farm Total Capacity :6000

    Income

    Home Games Left4
    Average Attendance - %17 475 - 97,09%
    Average Income per Game2,154,832 $
    Year to Date Revenue79,728,795 $
    Farm
    Home Games Left6
    Average Attendance - %5 089 - 84,82%
    Average Income per Game151,888 $
    Year to Date Revenue5,316,071 $

    Expense

    Pro Players Total Salaries79,283,750 $
    Farm Players Total Salaries20,988,956 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses70,017,441 $
    Farm Year To Date Expenses21,998,435 $
    Pro Salary Cap To Date64,930,318 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue8,619,329 $
    Farm Estimated Season Revenue911,326 $
    Pro Remaining Season Days11
    Pro Expenses Per Days446,687 $
    Pro Estimated Expenses4,913,557 $
    Farm Remaining Season Days11
    Farm Expenses Per Days120,371 $
    Farm Estimated Expenses1,324,081 $
    Estimated Season Expenses6,237,638 $
    Estimated Season Salary Cap69,382,579 $
    Estimate Under Maximum Salary Cap of 79,500,000 $10,117,421 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 10,582,579 $
    Current Bank Account16,254,395 $
    Projected Bank Account19,547,412 $

    Pro Players Salaries

    Anze Kopitar 8,840,000 $ (3)
    -Salary Remaining : 522,796 $
    Nathan MacKinnon 6,300,000 $ (3)
    -Salary Remaining : 372,581 $
    Alex Edler 6,200,000 $ (1)
    -Salary Remaining : 366,667 $
    Brad Marchand 6,125,000 $ (1)
    -Salary Remaining : 362,231 $
    Filip Forsberg 6,000,000 $ (3)
    -Salary Remaining : 354,839 $
    Ondrej Palat 5,300,000 $ (4)
    -Salary Remaining : 313,441 $
    Oscar Klefbom 4,167,000 $ (2)
    -Salary Remaining : 246,435 $
    Marco Scandella (Out of Payroll) 4,000,000 $ (2)
    -Salary Remaining : 236,559 $
    Roman Josi 4,000,000 $ (2)
    -Salary Remaining : 236,559 $
    Brad Richardson 3,855,000 $ (2)
    -Salary Remaining : 227,984 $
    Patrik Nemeth 3,000,000 $ (3)
    -Salary Remaining : 177,419 $
    Antti Raanta 3,000,000 $ (1)
    -Salary Remaining : 177,419 $
    Cal Clutterbuck 2,750,000 $ (2)
    -Salary Remaining : 162,634 $
    Troy Brouwer 2,500,000 $ (2)
    -Salary Remaining : 147,849 $
    Kyle Brodziak 2,500,000 $ (4)
    -Salary Remaining : 147,849 $
    Darcy Kuemper 1,850,000 $ (1)
    -Salary Remaining : 109,409 $
    Mark Jankowski 1,675,000 $ (2)
    -Salary Remaining : 99,059 $
    Xavier Ouellet 1,250,000 $ (1)
    -Salary Remaining : 73,925 $
    Markus Hannikainen 1,000,000 $ (2)
    -Salary Remaining : 59,140 $
    Jake DeBrusk 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Mikko Rantanen 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Christian Folin 850,000 $ (1)
    -Salary Remaining : 50,269 $
    Chris Thorburn 800,000 $ (3)
    -Salary Remaining : 47,312 $
    Derek Grant 771,750 $ (1)
    -Salary Remaining : 45,641 $
    Troy Stecher 700,000 $ (2)
    -Salary Remaining : 41,398 $
    Total Pro Players25
    Salary Commitment
    Year 2019 : 79,283,750 $
    Year 2020 : 59,237,000 $
    Year 2021 : 32,740,000 $
    Year 2022 : 7,800,000 $
    Salary Average Commitment
    Year 2019 : 15,050,000 $
    Year 2020 : 11,550,000 $
    Year 2021 : 4,725,000 $
    Year 2022 : 1,425,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 79,283,750 $
    Year 2020 : 59,237,000 $
    Year 2021 : 32,740,000 $
    Year 2022 : 7,800,000 $

    Farm Players Salaries

    Gaetan Haas 1,562,500 $ (3)
    Salary Remaining : 92,406 $
    Cam Johnson 1,050,000 $ (1)
    Salary Remaining : 62,097 $
    Jake Lucchini 1,000,000 $ (2)
    Salary Remaining : 59,140 $
    Brad Malone 1,000,000 $ (1)
    Salary Remaining : 59,140 $
    Oula Palve 1,000,000 $ (3)
    Salary Remaining : 59,140 $
    Logan Shaw 942,018 $ (2)
    Salary Remaining : 55,711 $
    Ryan Stanton 854,438 $ (1)
    Salary Remaining : 50,531 $
    Matt Mangene 850,000 $ (1)
    Salary Remaining : 50,269 $
    Dominik Masin 850,000 $ (1)
    Salary Remaining : 50,269 $
    Jordan Greenway 850,000 $ (2)
    Salary Remaining : 50,269 $
    Derek Nesbitt 850,000 $ (3)
    Salary Remaining : 50,269 $
    Justin Kea 850,000 $ (2)
    Salary Remaining : 50,269 $
    Adin Hill 850,000 $ (1)
    Salary Remaining : 50,269 $
    Blake Kessel 800,000 $ (1)
    Salary Remaining : 47,312 $
    Andrew MacWilliam 800,000 $ (1)
    Salary Remaining : 47,312 $
    David Kampf 775,000 $ (1)
    Salary Remaining : 45,833 $
    Caleb Jones 775,000 $ (2)
    Salary Remaining : 45,833 $
    Pavel Kraskovsky (Out of Payroll) 715,000 $ (2)
    Salary Remaining : 42,285 $
    Julius Vahatalo 715,000 $ (2)
    Salary Remaining : 42,285 $
    Adam Werner 650,000 $ (2)
    Salary Remaining : 38,441 $
    Radovan Bondra 650,000 $ (2)
    Salary Remaining : 38,441 $
    David Cotton 650,000 $ (2)
    Salary Remaining : 38,441 $
    Kelly Summers 650,000 $ (1)
    Salary Remaining : 38,441 $
    Radel Fazleev 650,000 $ (1)
    Salary Remaining : 38,441 $
    Axel Holmstrom 650,000 $ (1)
    Salary Remaining : 38,441 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 20,988,956 $
    Year 2020 : 11,209,518 $
    Year 2021 : 3,412,500 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,075,000 $
    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 $ - 5 307 - 88,44%
    Level 2: 5000 - 105 $ - 3 957 - 79,14%
    Level 3: 2700 - 75 $ - 2 505 - 92,77%
    Level 4: 3300 - 50 $ - 2 914 - 88,29%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 359 - 83,98%
    Farm Level 2: 2000 - 9 $ - 1 704 - 85,19%
    Farm Total Capacity :6000

    Income

    Home Games Left2
    Average Attendance - %15 682 - 87,12%
    Average Income per Game2,121,772 $
    Year to Date Revenue82,749,102 $
    Farm
    Home Games Left8
    Average Attendance - %5 063 - 84,38%
    Average Income per Game150,565 $
    Year to Date Revenue4,968,647 $

    Expense

    Pro Players Total Salaries64,984,000 $
    Farm Players Total Salaries23,630,876 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses68,414,001 $
    Farm Year To Date Expenses24,035,700 $
    Pro Salary Cap To Date65,231,231 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue4,243,544 $
    Farm Estimated Season Revenue1,204,520 $
    Pro Remaining Season Days11
    Pro Expenses Per Days366,581 $
    Pro Estimated Expenses4,032,391 $
    Farm Remaining Season Days11
    Farm Expenses Per Days137,800 $
    Farm Estimated Expenses1,515,800 $
    Estimated Season Expenses5,548,191 $
    Estimated Season Salary Cap69,074,367 $
    Estimate Under Maximum Salary Cap of 79,500,000 $10,425,633 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 10,274,367 $
    Current Bank Account127,925,918 $
    Projected Bank Account127,825,791 $

    Pro Players Salaries

    Dustin Byfuglien 7,600,000 $ (1)
    -Salary Remaining : 449,462 $
    Aaron Ekblad 7,500,000 $ (5)
    -Salary Remaining : 443,548 $
    Matt Dumba 6,000,000 $ (5)
    -Salary Remaining : 354,839 $
    Alex Galchenyuk 4,900,000 $ (2)
    -Salary Remaining : 289,785 $
    Justin Faulk 4,833,000 $ (2)
    -Salary Remaining : 285,823 $
    Max Pacioretty 4,500,000 $ (1)
    -Salary Remaining : 266,129 $
    Nick Bjugstad 4,100,000 $ (3)
    -Salary Remaining : 242,473 $
    Justin Abdelkader 4,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Matt Murray 3,750,000 $ (2)
    -Salary Remaining : 221,774 $
    Conor Sheary 3,000,000 $ (2)
    -Salary Remaining : 177,419 $
    Richard Panik 2,800,000 $ (1)
    -Salary Remaining : 165,591 $
    Tobias Rieder 2,250,000 $ (1)
    -Salary Remaining : 133,065 $
    Andrew Ladd 2,000,000 $ (5)
    -Salary Remaining : 118,280 $
    Yannick Weber 1,700,000 $ (1)
    -Salary Remaining : 100,538 $
    Brendan Gaunce 1,026,000 $ (1)
    -Salary Remaining : 60,677 $
    Lawson Crouse 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Dylan Strome 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Jack Eichel 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Vince Dunn 850,000 $ (2)
    -Salary Remaining : 50,269 $
    Charlie Lindgren 750,000 $ (2)
    -Salary Remaining : 44,355 $
    Brock McGinn 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 64,984,000 $
    Year 2020 : 40,458,000 $
    Year 2021 : 19,600,000 $
    Year 2022 : 15,500,000 $
    Salary Average Commitment
    Year 2019 : 10,825,000 $
    Year 2020 : 7,475,000 $
    Year 2021 : 2,425,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 64,984,000 $
    Year 2020 : 40,458,000 $
    Year 2021 : 19,600,000 $
    Year 2022 : 15,500,000 $

    Farm Players Salaries

    Valeri Nichushkin 2,950,000 $ (2)
    Salary Remaining : 174,462 $
    Oscar Dansk 1,000,000 $ (1)
    Salary Remaining : 59,140 $
    Kyle Bushee 1,000,000 $ (1)
    Salary Remaining : 59,140 $
    Matt Beleskey 1,000,000 $ (4)
    Salary Remaining : 59,140 $
    Ross Johnston 1,000,000 $ (2)
    Salary Remaining : 59,140 $
    Pat Nagle 1,000,000 $ (1)
    Salary Remaining : 59,140 $
    Nic Petan 971,250 $ (3)
    Salary Remaining : 57,440 $
    Jakub Zboril 925,000 $ (2)
    Salary Remaining : 54,704 $
    Josh Ho-Sang 925,000 $ (1)
    Salary Remaining : 54,704 $
    Olli Juolevi 925,000 $ (3)
    Salary Remaining : 54,704 $
    Michael McCarron 892,500 $ (1)
    Salary Remaining : 52,782 $
    Ben Thomas 775,000 $ (1)
    Salary Remaining : 45,833 $
    Austin Wagner 775,000 $ (2)
    Salary Remaining : 45,833 $
    Trent Frederic 775,000 $ (3)
    Salary Remaining : 45,833 $
    Cliff Pu 775,000 $ (3)
    Salary Remaining : 45,833 $
    Riley Barber 727,125 $ (1)
    Salary Remaining : 43,002 $
    Maximilian Pajpach 715,000 $ (2)
    Salary Remaining : 42,285 $
    Clark Bishop 650,000 $ (1)
    Salary Remaining : 38,441 $
    Andong Song 650,000 $ (2)
    Salary Remaining : 38,441 $
    Casey Staum 650,000 $ (3)
    Salary Remaining : 38,441 $
    Michael Pezzetta 650,000 $ (3)
    Salary Remaining : 38,441 $
    Arvid Henrikson 650,000 $ (3)
    Salary Remaining : 38,441 $
    Matthew Bradley 650,000 $ (2)
    Salary Remaining : 38,441 $
    Tyler Bird 650,000 $ (1)
    Salary Remaining : 38,441 $
    Nikolas Koberstein 650,000 $ (1)
    Salary Remaining : 38,441 $
    Veeti Vainio 650,000 $ (2)
    Salary Remaining : 38,441 $
    Jeremy Helvig 650,000 $ (2)
    Salary Remaining : 38,441 $
    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 $ - 6 707 - 80,61%
    Level 2: 5500 - 103 $ - 4 505 - 81,91%
    Level 3: 3600 - 57 $ - 3 191 - 88,63%
    Level 4: 4080 - 44 $ - 3 696 - 90,60%
    Luxury : 2500 - 235 $ - 1 927 - 77,10%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 29 $ - 5 567 - 85,65%
    Farm Level 2: 3500 - 14 $ - 2 639 - 75,41%
    Farm Total Capacity :10000

    Income

    Home Games Left2
    Average Attendance - %20 026 - 83,44%
    Average Income per Game2,385,844 $
    Year to Date Revenue93,047,916 $
    Farm
    Home Games Left7
    Average Attendance - %8 207 - 82,07%
    Average Income per Game281,849 $
    Year to Date Revenue9,582,879 $

    Expense

    Pro Players Total Salaries77,523,000 $
    Farm Players Total Salaries27,716,066 $
    Coaches Total Salaries7,500,001 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses74,013,437 $
    Farm Year To Date Expenses28,215,190 $
    Pro Salary Cap To Date68,956,462 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue4,771,688 $
    Farm Estimated Season Revenue1,972,946 $
    Pro Remaining Season Days11
    Pro Expenses Per Days443,672 $
    Pro Estimated Expenses4,880,392 $
    Farm Remaining Season Days11
    Farm Expenses Per Days162,452 $
    Farm Estimated Expenses1,786,972 $
    Estimated Season Expenses6,667,364 $
    Estimated Season Salary Cap73,541,152 $
    Estimate Under Maximum Salary Cap of 79,500,000 $5,958,848 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 14,741,152 $
    Current Bank Account260,566,262 $
    Projected Bank Account260,643,532 $

    Pro Players Salaries

    Johnny Gaudreau 6,750,000 $ (1)
    -Salary Remaining : 399,194 $
    Logan Couture 6,000,000 $ (1)
    -Salary Remaining : 354,839 $
    Jordan Eberle 6,000,000 $ (1)
    -Salary Remaining : 354,839 $
    Mikael Backlund 5,350,000 $ (2)
    -Salary Remaining : 316,398 $
    Jeff Carter 5,273,000 $ (1)
    -Salary Remaining : 311,844 $
    Shea Theodore 5,200,000 $ (2)
    -Salary Remaining : 307,527 $
    Deryk Engelland 5,025,000 $ (1)
    -Salary Remaining : 297,177 $
    Cody Ceci 4,300,000 $ (1)
    -Salary Remaining : 254,301 $
    Brian Dumoulin 4,100,000 $ (5)
    -Salary Remaining : 242,473 $
    Jake Gardiner 4,050,000 $ (1)
    -Salary Remaining : 239,516 $
    Petr Mrazek 4,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Pierre-Edouard Bellemare 4,000,000 $ (4)
    -Salary Remaining : 236,559 $
    Wayne Simmonds 3,975,000 $ (1)
    -Salary Remaining : 235,081 $
    Blake Comeau 3,750,000 $ (1)
    -Salary Remaining : 221,774 $
    John Gibson 2,300,000 $ (1)
    -Salary Remaining : 136,022 $
    Blake Coleman 1,800,000 $ (3)
    -Salary Remaining : 106,452 $
    Derek Ryan 1,500,000 $ (1)
    -Salary Remaining : 88,710 $
    Cedric Paquette 1,000,000 $ (1)
    -Salary Remaining : 59,140 $
    Alex Tuch 925,000 $ (1)
    -Salary Remaining : 54,704 $
    Thomas Chabot 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Ales Stezka 650,000 $ (2)
    -Salary Remaining : 38,441 $
    Erik Gustafsson 650,000 $ (2)
    -Salary Remaining : 38,441 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 77,523,000 $
    Year 2020 : 22,675,000 $
    Year 2021 : 9,900,000 $
    Year 2022 : 8,100,000 $
    Salary Average Commitment
    Year 2019 : 11,475,000 $
    Year 2020 : 5,125,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 77,523,000 $
    Year 2020 : 22,675,000 $
    Year 2021 : 9,900,000 $
    Year 2022 : 8,100,000 $

    Farm Players Salaries

    Joel Hanley 1,500,000 $ (3)
    Salary Remaining : 88,710 $
    Korbinian Holzer 1,500,000 $ (4)
    Salary Remaining : 88,710 $
    Tommy Cross 1,300,000 $ (3)
    Salary Remaining : 76,882 $
    Kyle Platzer 1,300,000 $ (3)
    Salary Remaining : 76,882 $
    Cameron Gaunce 1,025,000 $ (3)
    Salary Remaining : 60,618 $
    Scott Kosmachuk 1,000,000 $ (1)
    Salary Remaining : 59,140 $
    Dalton Thrower 983,981 $ (1)
    Salary Remaining : 58,192 $
    Kyle Rau 946,772 $ (1)
    Salary Remaining : 55,992 $
    Ivan Barbashev 925,000 $ (1)
    Salary Remaining : 54,704 $
    Cal Petersen 925,000 $ (1)
    Salary Remaining : 54,704 $
    Justin Kirkland 850,000 $ (1)
    Salary Remaining : 50,269 $
    Conner Bleackley 850,000 $ (1)
    Salary Remaining : 50,269 $
    Evan Fitzpatrick 850,000 $ (3)
    Salary Remaining : 50,269 $
    Rasmus Andersson 850,000 $ (2)
    Salary Remaining : 50,269 $
    Tyrell Goulbourne 795,000 $ (1)
    Salary Remaining : 47,016 $
    Julian Melchiori 788,288 $ (1)
    Salary Remaining : 46,619 $
    Nicholas Baptiste 787,500 $ (1)
    Salary Remaining : 46,573 $
    Oskar Lindblom 775,000 $ (1)
    Salary Remaining : 45,833 $
    Filip Hronek 775,000 $ (3)
    Salary Remaining : 45,833 $
    Conor Garland 775,000 $ (1)
    Salary Remaining : 45,833 $
    Loik Leveille 775,000 $ (2)
    Salary Remaining : 45,833 $
    Kurtis Gabriel 750,750 $ (1)
    Salary Remaining : 44,399 $
    Carter Verhaeghe 715,000 $ (2)
    Salary Remaining : 42,285 $
    Brandon Gignac 700,000 $ (3)
    Salary Remaining : 41,398 $
    Garret Ross 698,775 $ (1)
    Salary Remaining : 41,325 $
    Dominic Turgeon 675,000 $ (1)
    Salary Remaining : 39,919 $
    Joren Van Pottelberghe 650,000 $ (2)
    Salary Remaining : 38,441 $
    Austin Poganski 650,000 $ (1)
    Salary Remaining : 38,441 $
    Michael Amadio 650,000 $ (1)
    Salary Remaining : 38,441 $
    Connor Bunnaman 650,000 $ (3)
    Salary Remaining : 38,441 $
    Garrett Pilon 650,000 $ (3)
    Salary Remaining : 38,441 $
    Patrick Harper 650,000 $ (3)
    Salary Remaining : 38,441 $
    Total Farm Players32
    Salary Commitment
    Year 2019 : 27,716,066 $
    Year 2020 : 13,890,000 $
    Year 2021 : 10,900,000 $
    Year 2022 : 1,500,000 $
    Salary Average Commitment
    Year 2019 : 20,200,000 $
    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 $ - 5 740 - 95,67%
    Level 2: 5000 - 115 $ - 3 466 - 69,32%
    Level 3: 2700 - 95 $ - 1 958 - 72,50%
    Level 4: 3300 - 65 $ - 2 533 - 76,76%
    Luxury : 1000 - 250 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 25 $ - 3 485 - 87,12%
    Farm Level 2: 2000 - 10 $ - 1 742 - 87,09%
    Farm Total Capacity :6000

    Income

    Home Games Left2
    Average Attendance - %14 697 - 81,65%
    Average Income per Game2,091,702 $
    Year to Date Revenue81,576,367 $
    Farm
    Home Games Left6
    Average Attendance - %5 227 - 87,11%
    Average Income per Game170,911 $
    Year to Date Revenue5,981,901 $

    Expense

    Pro Players Total Salaries74,100,916 $
    Farm Players Total Salaries18,499,164 $
    Coaches Total Salaries7,750,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses73,381,666 $
    Farm Year To Date Expenses18,032,971 $
    Pro Salary Cap To Date65,728,820 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue4,183,403 $
    Farm Estimated Season Revenue1,025,469 $
    Pro Remaining Season Days11
    Pro Expenses Per Days429,844 $
    Pro Estimated Expenses4,728,284 $
    Farm Remaining Season Days11
    Farm Expenses Per Days109,673 $
    Farm Estimated Expenses1,206,403 $
    Estimated Season Expenses5,934,687 $
    Estimated Season Salary Cap69,806,982 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,693,018 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,006,982 $
    Current Bank Account38,323,337 $
    Projected Bank Account37,597,522 $

    Pro Players Salaries

    Mats Zuccarello 10,100,000 $ (3)
    -Salary Remaining : 597,312 $
    Marc Staal 7,250,000 $ (1)
    -Salary Remaining : 428,763 $
    Kyle Turris 7,200,000 $ (2)
    -Salary Remaining : 425,806 $
    Jason Pominville 6,555,559 $ (1)
    -Salary Remaining : 387,694 $
    Martin Hanzal 6,555,000 $ (1)
    -Salary Remaining : 387,661 $
    Zach Bogosian (Out of Payroll) 5,142,857 $ (2)
    -Salary Remaining : 304,147 $
    Mathieu Perreault 4,125,000 $ (1)
    -Salary Remaining : 243,952 $
    Alex Chiasson 3,100,000 $ (3)
    -Salary Remaining : 183,333 $
    Zack Smith 3,050,000 $ (1)
    -Salary Remaining : 180,376 $
    Matt Nieto 2,755,000 $ (1)
    -Salary Remaining : 162,930 $
    Keith Kinkaid 2,500,000 $ (1)
    -Salary Remaining : 147,849 $
    Riley Sheahan 2,100,000 $ (2)
    -Salary Remaining : 124,194 $
    Zack Kassian 1,950,000 $ (2)
    -Salary Remaining : 115,323 $
    Matt Irwin 1,710,000 $ (1)
    -Salary Remaining : 101,129 $
    Jon Merrill 1,375,000 $ (2)
    -Salary Remaining : 81,317 $
    Sean Kuraly 1,275,000 $ (3)
    -Salary Remaining : 75,403 $
    Tye McGinn 1,050,000 $ (2)
    -Salary Remaining : 62,097 $
    Pontus Aberg 892,500 $ (1)
    -Salary Remaining : 52,782 $
    Anthony Bitetto 850,000 $ (2)
    -Salary Remaining : 50,269 $
    Justin Falk 850,000 $ (2)
    -Salary Remaining : 50,269 $
    Nathan Perkovich 800,000 $ (2)
    -Salary Remaining : 47,312 $
    Anthony Peluso 800,000 $ (1)
    -Salary Remaining : 47,312 $
    Scott Harrington 715,000 $ (1)
    -Salary Remaining : 42,285 $
    Tomas Sholl 700,000 $ (3)
    -Salary Remaining : 41,398 $
    Mike Liambas 700,000 $ (1)
    -Salary Remaining : 41,398 $
    Total Pro Players25
    Salary Commitment
    Year 2019 : 74,100,916 $
    Year 2020 : 36,492,857 $
    Year 2021 : 15,175,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 15,675,000 $
    Year 2020 : 8,450,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $
    Salary Cap with 1 Way Contract
    Year 2019 : 74,100,916 $
    Year 2020 : 36,492,857 $
    Year 2021 : 15,175,000 $
    Year 2022 : 0 $

    Farm Players Salaries

    Christopher Gibson 1,000,000 $ (2)
    Salary Remaining : 59,140 $
    Jeremy Roy 925,000 $ (2)
    Salary Remaining : 54,704 $
    Samuel Kurker 892,500 $ (1)
    Salary Remaining : 52,782 $
    Jesper Boqvist 850,000 $ (3)
    Salary Remaining : 50,269 $
    Vladimir Kuznetsov 850,000 $ (3)
    Salary Remaining : 50,269 $
    Nathan Walker 813,750 $ (1)
    Salary Remaining : 48,125 $
    Alex Gudbranson 788,288 $ (1)
    Salary Remaining : 46,619 $
    Robbie Payne 787,500 $ (2)
    Salary Remaining : 46,573 $
    Ondrej Vala 775,000 $ (3)
    Salary Remaining : 45,833 $
    Andreas Englund 775,000 $ (1)
    Salary Remaining : 45,833 $
    Chris McCarthy 727,125 $ (1)
    Salary Remaining : 43,002 $
    Eric Roy 715,000 $ (2)
    Salary Remaining : 42,285 $
    Connor LaCouvee 700,000 $ (3)
    Salary Remaining : 41,398 $
    Trevor Gorsuch 700,000 $ (3)
    Salary Remaining : 41,398 $
    Philip Holm 700,000 $ (2)
    Salary Remaining : 41,398 $
    Adam Musil 650,000 $ (2)
    Salary Remaining : 38,441 $
    Vincent LoVerde 650,000 $ (2)
    Salary Remaining : 38,441 $
    Denis Malgin 650,000 $ (2)
    Salary Remaining : 38,441 $
    Hubert Labrie 650,000 $ (1)
    Salary Remaining : 38,441 $
    Alexei Bereglazov 650,000 $ (1)
    Salary Remaining : 38,441 $
    Gerald Mayhew 650,000 $ (1)
    Salary Remaining : 38,441 $
    Kevin Lankinen 650,000 $ (1)
    Salary Remaining : 38,441 $
    Vili Saarijarvi 650,000 $ (2)
    Salary Remaining : 38,441 $
    Dominik Shine 650,000 $ (1)
    Salary Remaining : 38,441 $
    Axel Jonsson-Fjallby 650,000 $ (3)
    Salary Remaining : 38,441 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 18,499,163 $
    Year 2020 : 11,252,500 $
    Year 2021 : 4,525,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 15,950,000 $
    Year 2020 : 9,675,000 $
    Year 2021 : 3,825,000 $
    Year 2022 : 0 $


    Pittsburgh Penguins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameConsol Energy Center
    Level 1: 6375 - 180 $ - 4 365 - 68,46%
    Level 2: 4375 - 135 $ - 3 046 - 69,62%
    Level 3: 3375 - 80 $ - 2 293 - 67,95%
    Level 4: 3375 - 65 $ - 2 175 - 64,44%
    Luxury : 2000 - 335 $ - 1 350 - 67,49%
    Total Capacity :19500
    Farm
    Farm Level 1: 4000 - 40 $ - 2 802 - 70,04%
    Farm Level 2: 2000 - 18 $ - 1 342 - 67,10%
    Farm Total Capacity :6000

    Income

    Home Games Left2
    Average Attendance - %13 229 - 67,84%
    Average Income per Game2,276,839 $
    Year to Date Revenue88,796,717 $
    Farm
    Home Games Left5
    Average Attendance - %4 144 - 69,06%
    Average Income per Game194,573 $
    Year to Date Revenue7,004,613 $

    Expense

    Pro Players Total Salaries63,708,417 $
    Farm Players Total Salaries24,272,386 $
    Coaches Total Salaries4,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses70,635,166 $
    Farm Year To Date Expenses25,310,917 $
    Pro Salary Cap To Date67,441,631 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue4,553,678 $
    Farm Estimated Season Revenue972,863 $
    Pro Remaining Season Days11
    Pro Expenses Per Days357,572 $
    Pro Estimated Expenses3,933,292 $
    Farm Remaining Season Days11
    Farm Expenses Per Days139,099 $
    Farm Estimated Expenses1,530,089 $
    Estimated Season Expenses5,463,381 $
    Estimated Season Salary Cap70,824,923 $
    Estimate Under Maximum Salary Cap of 79,500,000 $8,675,077 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 12,024,923 $
    Current Bank Account190,647,323 $
    Projected Bank Account190,710,483 $

    Pro Players Salaries

    Oliver Ekman-Larsson 8,250,000 $ (5)
    -Salary Remaining : 487,903 $
    Ryan O'Reilly 7,500,000 $ (4)
    -Salary Remaining : 443,548 $
    Derek Stepan (Out of Payroll) 6,500,000 $ (2)
    -Salary Remaining : 384,409 $
    Brady Skjei 5,250,000 $ (1)
    -Salary Remaining : 310,484 $
    Dmitri Orlov 5,100,000 $ (5)
    -Salary Remaining : 301,613 $
    Reilly Smith 5,000,000 $ (4)
    -Salary Remaining : 295,699 $
    Alexander Killorn 4,450,000 $ (3)
    -Salary Remaining : 263,172 $
    Cam Talbot 4,166,667 $ (1)
    -Salary Remaining : 246,416 $
    Jean-Gabriel Pageau 3,100,000 $ (1)
    -Salary Remaining : 183,333 $
    Markus Nutivaara 2,700,000 $ (4)
    -Salary Remaining : 159,677 $
    Jesper Fast 1,850,000 $ (2)
    -Salary Remaining : 109,409 $
    Luke Glendening 1,800,000 $ (1)
    -Salary Remaining : 106,452 $
    Devante Smith-Pelly 1,300,000 $ (1)
    -Salary Remaining : 76,882 $
    Nick Lappin 981,750 $ (1)
    -Salary Remaining : 58,060 $
    Pierre-Luc Dubois 925,000 $ (3)
    -Salary Remaining : 54,704 $
    Kyle Connor 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Steven Kampfer (Out of Payroll) 900,000 $ (1)
    -Salary Remaining : 53,226 $
    Artturi Lehkonen 892,500 $ (1)
    -Salary Remaining : 52,782 $
    Jason Dickinson 892,500 $ (1)
    -Salary Remaining : 52,782 $
    Jake Dotchin 800,000 $ (1)
    -Salary Remaining : 47,312 $
    Garret Sparks 675,000 $ (1)
    -Salary Remaining : 39,919 $
    Joakim Ryan 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 64,608,417 $
    Year 2020 : 43,200,000 $
    Year 2021 : 33,925,000 $
    Year 2022 : 28,550,000 $
    Salary Average Commitment
    Year 2019 : 11,700,000 $
    Year 2020 : 5,525,000 $
    Year 2021 : 3,750,000 $
    Year 2022 : 2,600,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 64,608,417 $
    Year 2020 : 43,200,000 $
    Year 2021 : 33,925,000 $
    Year 2022 : 28,550,000 $

    Farm Players Salaries

    Brett Kulak 1,850,000 $ (4)
    Salary Remaining : 109,409 $
    Scott Darling 1,250,000 $ (3)
    Salary Remaining : 73,925 $
    Dalton Prout 1,115,000 $ (1)
    Salary Remaining : 65,941 $
    Ryan Johnston 999,999 $ (1)
    Salary Remaining : 59,140 $
    Joel L'Esperance 975,000 $ (1)
    Salary Remaining : 57,661 $
    Oliver Kylington 925,000 $ (2)
    Salary Remaining : 54,704 $
    Justin Holl 911,138 $ (2)
    Salary Remaining : 53,885 $
    Chris Bigras 892,500 $ (1)
    Salary Remaining : 52,782 $
    Dustin Tokarski 880,000 $ (2)
    Salary Remaining : 52,043 $
    Tyler Benson 850,000 $ (3)
    Salary Remaining : 50,269 $
    Nicolas Roy 850,000 $ (2)
    Salary Remaining : 50,269 $
    Ryan MacInnis 850,000 $ (1)
    Salary Remaining : 50,269 $
    William Bitten 850,000 $ (3)
    Salary Remaining : 50,269 $
    Jake Bischoff 833,750 $ (1)
    Salary Remaining : 49,308 $
    Travis Boyd 800,000 $ (2)
    Salary Remaining : 47,312 $
    Anton Forsberg 750,000 $ (1)
    Salary Remaining : 44,355 $
    Andrew Poturalski 715,000 $ (1)
    Salary Remaining : 42,285 $
    Kasper Bjorkqvist 700,000 $ (3)
    Salary Remaining : 41,398 $
    Reece Willcox 700,000 $ (1)
    Salary Remaining : 41,398 $
    Filip Berglund 700,000 $ (2)
    Salary Remaining : 41,398 $
    Nathan Gerbe 675,000 $ (1)
    Salary Remaining : 39,919 $
    Dan Renouf 650,000 $ (1)
    Salary Remaining : 38,441 $
    Jonny Brodzinski 650,000 $ (1)
    Salary Remaining : 38,441 $
    Felix Sandstrom 650,000 $ (2)
    Salary Remaining : 38,441 $
    Samuel Blais 650,000 $ (1)
    Salary Remaining : 38,441 $
    Rhett Gardner 650,000 $ (2)
    Salary Remaining : 38,441 $
    Julius Bergman 650,000 $ (1)
    Salary Remaining : 38,441 $
    Spencer Smallman 650,000 $ (2)
    Salary Remaining : 38,441 $
    Zach Sanford 650,000 $ (1)
    Salary Remaining : 38,441 $
    Total Farm Players29
    Salary Commitment
    Year 2019 : 24,272,387 $
    Year 2020 : 12,516,138 $
    Year 2021 : 5,500,000 $
    Year 2022 : 1,850,000 $
    Salary Average Commitment
    Year 2019 : 18,475,000 $
    Year 2020 : 9,100,000 $
    Year 2021 : 3,250,000 $
    Year 2022 : 650,000 $


    San Jose Sharks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameSAP Center
    Level 1: 7120 - 201 $ - 4 025 - 56,53%
    Level 2: 3120 - 151 $ - 2 788 - 89,36%
    Level 3: 3600 - 115 $ - 1 668 - 46,33%
    Level 4: 4080 - 79 $ - 1 871 - 45,86%
    Luxury : 6080 - 430 $ - 2 371 - 39,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 13000 - 25 $ - 11 228 - 86,37%
    Farm Level 2: 7000 - 11 $ - 6 063 - 86,62%
    Farm Total Capacity :20000

    Income

    Home Games Left3
    Average Attendance - %12 722 - 53,01%
    Average Income per Game2,977,448 $
    Year to Date Revenue113,143,010 $
    Farm
    Home Games Left9
    Average Attendance - %17 291 - 86,46%
    Average Income per Game493,303 $
    Year to Date Revenue15,785,705 $

    Expense

    Pro Players Total Salaries74,507,500 $
    Farm Players Total Salaries25,308,172 $
    Coaches Total Salaries7,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses72,565,183 $
    Farm Year To Date Expenses27,065,967 $
    Pro Salary Cap To Date67,958,101 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue8,932,343 $
    Farm Estimated Season Revenue4,439,730 $
    Pro Remaining Season Days11
    Pro Expenses Per Days423,696 $
    Pro Estimated Expenses4,660,656 $
    Farm Remaining Season Days11
    Farm Expenses Per Days153,270 $
    Farm Estimated Expenses1,685,970 $
    Estimated Season Expenses6,346,626 $
    Estimated Season Salary Cap72,031,797 $
    Estimate Under Maximum Salary Cap of 79,500,000 $7,468,203 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 13,231,797 $
    Current Bank Account241,950,944 $
    Projected Bank Account248,976,391 $

    Pro Players Salaries

    Marc-Edouard Vlasic 7,000,000 $ (1)
    -Salary Remaining : 413,978 $
    Brandon Saad 6,000,000 $ (2)
    -Salary Remaining : 354,839 $
    Joe Pavelski 6,000,000 $ (1)
    -Salary Remaining : 354,839 $
    Jonathan Huberdeau 5,900,000 $ (4)
    -Salary Remaining : 348,925 $
    Martin Jones 5,750,000 $ (2)
    -Salary Remaining : 340,054 $
    Tomas Hertl (Out of Payroll) 5,625,000 $ (4)
    -Salary Remaining : 332,661 $
    Tyler Johnson 5,000,000 $ (4)
    -Salary Remaining : 295,699 $
    Andy Greene 5,000,000 $ (1)
    -Salary Remaining : 295,699 $
    Calvin de Haan 4,550,000 $ (4)
    -Salary Remaining : 269,086 $
    Radko Gudas 3,350,000 $ (2)
    -Salary Remaining : 198,118 $
    Brenden Dillon 3,270,000 $ (2)
    -Salary Remaining : 193,387 $
    Chris Tierney 2,937,500 $ (2)
    -Salary Remaining : 173,723 $
    Ryan Murray 2,825,000 $ (1)
    -Salary Remaining : 167,070 $
    Melker Karlsson 2,000,000 $ (1)
    -Salary Remaining : 118,280 $
    Joonas Donskoi 1,900,000 $ (1)
    -Salary Remaining : 112,366 $
    Matt Benning 1,900,000 $ (2)
    -Salary Remaining : 112,366 $
    Magnus Paajarvi 1,200,000 $ (1)
    -Salary Remaining : 70,968 $
    Louis Domingue 1,150,000 $ (2)
    -Salary Remaining : 68,011 $
    John Hayden 892,500 $ (2)
    -Salary Remaining : 52,782 $
    Colton Sissons 892,500 $ (1)
    -Salary Remaining : 52,782 $
    Barclay Goodrow 715,000 $ (1)
    -Salary Remaining : 42,285 $
    Kevin Labanc 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 74,507,500 $
    Year 2020 : 46,325,000 $
    Year 2021 : 21,075,000 $
    Year 2022 : 21,075,000 $
    Salary Average Commitment
    Year 2019 : 12,700,000 $
    Year 2020 : 7,450,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 2,600,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 74,507,500 $
    Year 2020 : 46,325,000 $
    Year 2021 : 21,075,000 $
    Year 2022 : 21,075,000 $

    Farm Players Salaries

    Alex Stalock 3,150,000 $ (2)
    Salary Remaining : 186,290 $
    Marcus Sorensen 1,500,000 $ (3)
    Salary Remaining : 88,710 $
    Jaycob Megna 1,260,000 $ (1)
    Salary Remaining : 74,516 $
    Kurtis MacDermid 1,260,000 $ (2)
    Salary Remaining : 74,516 $
    Jean-Sebastien Dea 1,260,000 $ (2)
    Salary Remaining : 74,516 $
    Austin Czarnik 1,250,000 $ (1)
    Salary Remaining : 73,925 $
    Duncan Siemens 1,000,000 $ (1)
    Salary Remaining : 59,140 $
    Matt Tennyson 937,125 $ (1)
    Salary Remaining : 55,421 $
    Julius Honka 925,000 $ (1)
    Salary Remaining : 54,704 $
    Radim Simek 925,000 $ (2)
    Salary Remaining : 54,704 $
    Keegan Lowe 854,714 $ (1)
    Salary Remaining : 50,548 $
    Michael Brodzinski 778,333 $ (1)
    Salary Remaining : 46,030 $
    Connor Brickley 775,000 $ (1)
    Salary Remaining : 45,833 $
    Tanner Kero 750,000 $ (3)
    Salary Remaining : 44,355 $
    Gustav Olofsson 725,000 $ (2)
    Salary Remaining : 42,876 $
    Keegan Kanzig 715,000 $ (1)
    Salary Remaining : 42,285 $
    Luke Johnson 700,000 $ (2)
    Salary Remaining : 41,398 $
    Jared Coreau 693,000 $ (1)
    Salary Remaining : 40,984 $
    Matt Read 650,000 $ (4)
    Salary Remaining : 38,441 $
    Alex Schoenborn 650,000 $ (1)
    Salary Remaining : 38,441 $
    Manuel Wiederer 650,000 $ (2)
    Salary Remaining : 38,441 $
    Joachim Blichfeld 650,000 $ (3)
    Salary Remaining : 38,441 $
    Tim Clifton 650,000 $ (1)
    Salary Remaining : 38,441 $
    Rudolfs Balcers 650,000 $ (2)
    Salary Remaining : 38,441 $
    Rourke Chartier 650,000 $ (1)
    Salary Remaining : 38,441 $
    Jacob Middleton 650,000 $ (1)
    Salary Remaining : 38,441 $
    Kevin Boyle 650,000 $ (1)
    Salary Remaining : 38,441 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 25,308,172 $
    Year 2020 : 12,870,000 $
    Year 2021 : 3,550,000 $
    Year 2022 : 650,000 $
    Salary Average Commitment
    Year 2019 : 17,025,000 $
    Year 2020 : 7,725,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 650,000 $


    St.Louis Blues


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScottrade Center
    Level 1: 6000 - 150 $ - 5 553 - 92,56%
    Level 2: 5000 - 110 $ - 4 292 - 85,84%
    Level 3: 2700 - 85 $ - 2 424 - 89,78%
    Level 4: 3300 - 55 $ - 2 927 - 88,70%
    Luxury : 1000 - 460 $ - 999 - 99,89%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 40 $ - 2 781 - 69,52%
    Farm Level 2: 2000 - 25 $ - 1 201 - 60,05%
    Farm Total Capacity :6000

    Income

    Home Games Left4
    Average Attendance - %16 195 - 89,97%
    Average Income per Game1,933,169 $
    Year to Date Revenue71,527,265 $
    Farm
    Home Games Left7
    Average Attendance - %3 982 - 66,36%
    Average Income per Game153,624 $
    Year to Date Revenue5,223,223 $

    Expense

    Pro Players Total Salaries88,062,667 $
    Farm Players Total Salaries26,073,892 $
    Coaches Total Salaries9,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses73,901,224 $
    Farm Year To Date Expenses27,447,908 $
    Pro Salary Cap To Date68,911,445 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue7,732,677 $
    Farm Estimated Season Revenue1,075,369 $
    Pro Remaining Season Days11
    Pro Expenses Per Days500,875 $
    Pro Estimated Expenses5,509,625 $
    Farm Remaining Season Days11
    Farm Expenses Per Days161,688 $
    Farm Estimated Expenses1,778,568 $
    Estimated Season Expenses7,288,193 $
    Estimated Season Salary Cap74,119,450 $
    Estimate Under Maximum Salary Cap of 79,500,000 $5,380,550 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 15,319,450 $
    Current Bank Account(3,253,512 $)
    Projected Bank Account(1,733,659 $)

    Pro Players Salaries

    Jonathan Toews 10,500,000 $ (1)
    -Salary Remaining : 620,968 $
    P.K. Subban 9,000,000 $ (1)
    -Salary Remaining : 532,258 $
    Kristopher Letang 7,250,000 $ (2)
    -Salary Remaining : 428,763 $
    Trevor Daley 5,590,000 $ (1)
    -Salary Remaining : 330,591 $
    Gabriel Landeskog 5,571,000 $ (1)
    -Salary Remaining : 329,468 $
    Duncan Keith 5,551,000 $ (1)
    -Salary Remaining : 328,285 $
    Bo Horvat 5,500,000 $ (3)
    -Salary Remaining : 325,269 $
    Rasmus Ristolainen 5,400,000 $ (3)
    -Salary Remaining : 319,355 $
    Josh Bailey 5,000,000 $ (1)
    -Salary Remaining : 295,699 $
    Nikita Kucherov 4,766,667 $ (1)
    -Salary Remaining : 281,900 $
    Justin Braun 4,115,000 $ (1)
    -Salary Remaining : 243,360 $
    Vladislav Namestnikov 4,000,000 $ (1)
    -Salary Remaining : 236,559 $
    Evgeni Dadonov 4,000,000 $ (2)
    -Salary Remaining : 236,559 $
    Andrei Vasilevskiy 3,500,000 $ (2)
    -Salary Remaining : 206,989 $
    Slater Koekkoek 1,444,000 $ (2)
    -Salary Remaining : 85,398 $
    Laurent Brossoit 1,225,000 $ (1)
    -Salary Remaining : 72,446 $
    Andrew Copp 1,000,000 $ (1)
    -Salary Remaining : 59,140 $
    Adrian Kempe 925,000 $ (1)
    -Salary Remaining : 54,704 $
    Mathew Barzal 925,000 $ (2)
    -Salary Remaining : 54,704 $
    David Pastrnak 850,000 $ (1)
    -Salary Remaining : 50,269 $
    Andreas Johnsson (Out of Payroll) 788,375 $ (1)
    -Salary Remaining : 46,624 $
    Danton Heinen 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Brendan Leipsic 650,000 $ (1)
    -Salary Remaining : 38,441 $
    Noah Hanifin 650,000 $ (2)
    -Salary Remaining : 38,441 $
    Total Pro Players24
    Salary Commitment
    Year 2019 : 88,851,042 $
    Year 2020 : 28,669,000 $
    Year 2021 : 10,900,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 13,700,000 $
    Year 2020 : 4,475,000 $
    Year 2021 : 1,300,000 $
    Year 2022 : 0 $
    Salary Cap with 1 Way Contract
    Year 2019 : 88,851,042 $
    Year 2020 : 28,669,000 $
    Year 2021 : 10,900,000 $
    Year 2022 : 0 $

    Farm Players Salaries

    Kevin Porter 4,000,000 $ (2)
    Salary Remaining : 236,559 $
    Tom McCollum 1,035,000 $ (2)
    Salary Remaining : 61,210 $
    Chris Casto 997,500 $ (1)
    Salary Remaining : 58,992 $
    Max McCormick 984,375 $ (1)
    Salary Remaining : 58,216 $
    Stuart Percy 983,981 $ (1)
    Salary Remaining : 58,192 $
    Mitchell Moroz 945,000 $ (1)
    Salary Remaining : 55,887 $
    Ryan Sproul 937,125 $ (1)
    Salary Remaining : 55,421 $
    Kieffer Bellows 925,000 $ (3)
    Salary Remaining : 54,704 $
    Tyson Jost 925,000 $ (3)
    Salary Remaining : 54,704 $
    Sonny Milano 925,000 $ (1)
    Salary Remaining : 54,704 $
    Tyler Motte 925,000 $ (1)
    Salary Remaining : 54,704 $
    Colin White 925,000 $ (2)
    Salary Remaining : 54,704 $
    Ryan Bourque 900,000 $ (2)
    Salary Remaining : 53,226 $
    Terry Broadhurst 900,000 $ (2)
    Salary Remaining : 53,226 $
    John Muse 900,000 $ (2)
    Salary Remaining : 53,226 $
    Troy Grosenick 900,000 $ (2)
    Salary Remaining : 53,226 $
    Tyler Wotherspoon 897,160 $ (1)
    Salary Remaining : 53,058 $
    Sam Steel 850,000 $ (3)
    Salary Remaining : 50,269 $
    Jordan Schmaltz 813,750 $ (2)
    Salary Remaining : 48,125 $
    Brenden Kotyk 715,000 $ (2)
    Salary Remaining : 42,285 $
    Lucas Wallmark 715,000 $ (2)
    Salary Remaining : 42,285 $
    James Greenway 700,000 $ (3)
    Salary Remaining : 41,398 $
    Antoine Bibeau 675,000 $ (2)
    Salary Remaining : 39,919 $
    Connor Hobbs 650,000 $ (2)
    Salary Remaining : 38,441 $
    Francis Perron 650,000 $ (1)
    Salary Remaining : 38,441 $
    Robin Norell 650,000 $ (1)
    Salary Remaining : 38,441 $
    Anders Bjork 650,000 $ (1)
    Salary Remaining : 38,441 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 26,073,891 $
    Year 2020 : 16,528,750 $
    Year 2021 : 3,400,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,200,000 $
    Year 2020 : 10,275,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    Tampa Bay Lightning


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmalie Arena
    Level 1: 6334 - 170 $ - 4 769 - 75,28%
    Level 2: 5278 - 110 $ - 3 816 - 72,30%
    Level 3: 2850 - 85 $ - 2 208 - 77,49%
    Level 4: 3483 - 52 $ - 2 759 - 79,21%
    Luxury : 1055 - 250 $ - 1 055 - 100,00%
    Total Capacity :19000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 419 - 85,48%
    Farm Level 2: 2000 - 9 $ - 1 736 - 86,78%
    Farm Total Capacity :6000

    Income

    Home Games Left4
    Average Attendance - %14 607 - 76,88%
    Average Income per Game2,099,138 $
    Year to Date Revenue77,668,117 $
    Farm
    Home Games Left5
    Average Attendance - %5 155 - 85,91%
    Average Income per Game153,271 $
    Year to Date Revenue5,517,740 $

    Expense

    Pro Players Total Salaries89,141,379 $
    Farm Players Total Salaries21,059,562 $
    Coaches Total Salaries6,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses79,817,973 $
    Farm Year To Date Expenses18,584,417 $
    Pro Salary Cap To Date73,924,421 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue8,396,553 $
    Farm Estimated Season Revenue766,353 $
    Pro Remaining Season Days11
    Pro Expenses Per Days506,136 $
    Pro Estimated Expenses5,567,496 $
    Farm Remaining Season Days11
    Farm Expenses Per Days121,826 $
    Farm Estimated Expenses1,340,086 $
    Estimated Season Expenses6,907,582 $
    Estimated Season Salary Cap78,888,699 $
    Estimate Under Maximum Salary Cap of 79,500,000 $611,301 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 20,088,699 $
    Current Bank Account8,093,050 $
    Projected Bank Account10,348,374 $

    Pro Players Salaries

    Evgeni Malkin 9,500,000 $ (3)
    -Salary Remaining : 561,828 $
    Corey Perry 8,625,000 $ (2)
    -Salary Remaining : 510,081 $
    Ryan Suter 7,538,462 $ (2)
    -Salary Remaining : 445,823 $
    Keith Yandle 6,850,000 $ (3)
    -Salary Remaining : 405,108 $
    Robin Lehner 6,100,000 $ (4)
    -Salary Remaining : 360,753 $
    Brock Nelson 6,000,000 $ (5)
    -Salary Remaining : 354,839 $
    Blake Wheeler 5,600,000 $ (1)
    -Salary Remaining : 331,183 $
    Tyson Barrie 5,500,000 $ (2)
    -Salary Remaining : 325,269 $
    Tyler Bozak 5,460,000 $ (1)
    -Salary Remaining : 322,903 $
    Valtteri Filppula 5,250,000 $ (1)
    -Salary Remaining : 310,484 $
    Kris Russell (Out of Payroll) 5,200,000 $ (2)
    -Salary Remaining : 307,527 $
    Shayne Gostisbehere 4,500,000 $ (4)
    -Salary Remaining : 266,129 $
    Brett Pesce 4,025,000 $ (3)
    -Salary Remaining : 238,038 $
    Esa Lindell 2,200,000 $ (1)
    -Salary Remaining : 130,108 $
    Curtis McElhinney 1,350,000 $ (2)
    -Salary Remaining : 79,839 $
    Matthew Peca 1,300,000 $ (2)
    -Salary Remaining : 76,882 $
    Alex Debrincat 925,000 $ (3)
    -Salary Remaining : 54,704 $
    William Nylander 925,000 $ (1)
    -Salary Remaining : 54,704 $
    Ryan Donato 850,000 $ (1)
    -Salary Remaining : 50,269 $
    Jake Guentzel 734,167 $ (1)
    -Salary Remaining : 43,418 $
    Oskar Sundqvist 708,750 $ (1)
    -Salary Remaining : 41,915 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 89,141,379 $
    Year 2020 : 67,413,462 $
    Year 2021 : 37,900,000 $
    Year 2022 : 16,600,000 $
    Salary Average Commitment
    Year 2019 : 12,975,000 $
    Year 2020 : 8,150,000 $
    Year 2021 : 4,475,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 89,141,379 $
    Year 2020 : 67,413,462 $
    Year 2021 : 37,900,000 $
    Year 2022 : 16,600,000 $

    Farm Players Salaries

    Rocco Grimaldi 1,000,000 $ (1)
    Salary Remaining : 59,140 $
    Joey LaLeggia 974,335 $ (2)
    Salary Remaining : 57,622 $
    Kevin Roy 971,250 $ (1)
    Salary Remaining : 57,440 $
    Andy Welinski 971,250 $ (1)
    Salary Remaining : 57,440 $
    Janne Kuokkanen 925,000 $ (3)
    Salary Remaining : 54,704 $
    Brett Howden 925,000 $ (3)
    Salary Remaining : 54,704 $
    Jon Gillies 854,438 $ (2)
    Salary Remaining : 50,531 $
    Cameron Morrison 850,000 $ (3)
    Salary Remaining : 50,269 $
    Marcus Pettersson 850,000 $ (1)
    Salary Remaining : 50,269 $
    Henrik Borgstrom 850,000 $ (3)
    Salary Remaining : 50,269 $
    Carter Hart 850,000 $ (3)
    Salary Remaining : 50,269 $
    Ryan Tesink 788,288 $ (1)
    Salary Remaining : 46,619 $
    Jacob Moverare 775,000 $ (3)
    Salary Remaining : 45,833 $
    Warren Foegele 775,000 $ (1)
    Salary Remaining : 45,833 $
    Alex Foster 700,000 $ (1)
    Salary Remaining : 41,398 $
    James Melindy 700,000 $ (1)
    Salary Remaining : 41,398 $
    Eric Kattelus 700,000 $ (1)
    Salary Remaining : 41,398 $
    David Kolomatis 700,000 $ (1)
    Salary Remaining : 41,398 $
    T.J. Hensick 700,000 $ (1)
    Salary Remaining : 41,398 $
    Max Zimmer 650,000 $ (3)
    Salary Remaining : 38,441 $
    Rodrigo Abols 650,000 $ (2)
    Salary Remaining : 38,441 $
    Cooper Marody 650,000 $ (2)
    Salary Remaining : 38,441 $
    Kaapo Kahkonen 650,000 $ (1)
    Salary Remaining : 38,441 $
    Nathan Noel 650,000 $ (2)
    Salary Remaining : 38,441 $
    Denis Gurianov 650,000 $ (2)
    Salary Remaining : 38,441 $
    Alex Dostie 650,000 $ (2)
    Salary Remaining : 38,441 $
    Alexandre Fortin 650,000 $ (2)
    Salary Remaining : 38,441 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 21,059,561 $
    Year 2020 : 11,553,773 $
    Year 2021 : 5,825,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,325,000 $
    Year 2020 : 9,750,000 $
    Year 2021 : 4,550,000 $
    Year 2022 : 0 $


    Toronto Maple Leafs


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAir Canada Center
    Level 1: 7250 - 102 $ - 6 875 - 94,83%
    Level 2: 6034 - 90 $ - 4 953 - 82,08%
    Level 3: 3300 - 65 $ - 3 057 - 92,63%
    Level 4: 4099 - 35 $ - 3 847 - 93,86%
    Luxury : 1317 - 255 $ - 1 317 - 100,00%
    Total Capacity :22000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 968 - 74,21%
    Farm Level 2: 2000 - 15 $ - 1 456 - 72,82%
    Farm Total Capacity :6000

    Income

    Home Games Left2
    Average Attendance - %20 049 - 91,13%
    Average Income per Game2,075,670 $
    Year to Date Revenue80,951,129 $
    Farm
    Home Games Left6
    Average Attendance - %4 425 - 73,75%
    Average Income per Game178,551 $
    Year to Date Revenue6,249,268 $

    Expense

    Pro Players Total Salaries75,523,807 $
    Farm Players Total Salaries17,886,776 $
    Coaches Total Salaries6,700,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses74,856,434 $
    Farm Year To Date Expenses22,466,351 $
    Pro Salary Cap To Date71,483,778 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue4,151,340 $
    Farm Estimated Season Revenue1,071,303 $
    Pro Remaining Season Days11
    Pro Expenses Per Days424,859 $
    Pro Estimated Expenses4,673,449 $
    Farm Remaining Season Days11
    Farm Expenses Per Days113,370 $
    Farm Estimated Expenses1,247,070 $
    Estimated Season Expenses5,920,519 $
    Estimated Season Salary Cap75,897,462 $
    Estimate Under Maximum Salary Cap of 79,500,000 $3,602,538 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 17,097,462 $
    Current Bank Account19,076,273 $
    Projected Bank Account18,378,397 $

    Pro Players Salaries

    Brent Seabrook 10,076,080 $ (1)
    -Salary Remaining : 595,897 $
    David Krejci 8,000,000 $ (2)
    -Salary Remaining : 473,118 $
    Matt Duchene 6,000,000 $ (1)
    -Salary Remaining : 354,839 $
    Nikolaj Ehlers 6,000,000 $ (5)
    -Salary Remaining : 354,839 $
    Nino Niederreiter 5,250,000 $ (2)
    -Salary Remaining : 310,484 $
    Danny DeKeyser 5,000,000 $ (3)
    -Salary Remaining : 295,699 $
    Morgan Rielly 5,000,000 $ (2)
    -Salary Remaining : 295,699 $
    Derick Brassard 5,000,000 $ (1)
    -Salary Remaining : 295,699 $
    Sam Reinhart 3,650,000 $ (2)
    -Salary Remaining : 215,860 $
    Darnell Nurse 3,200,000 $ (2)
    -Salary Remaining : 189,247 $
    Teuvo Teravainen 2,860,000 $ (1)
    -Salary Remaining : 169,140 $
    Nathan Beaulieu 2,400,000 $ (1)
    -Salary Remaining : 141,935 $
    Nikita Zadorov 2,150,000 $ (1)
    -Salary Remaining : 127,151 $
    Jamieson Oleksiak 2,137,500 $ (2)
    -Salary Remaining : 126,411 $
    Carter Rowney 1,600,000 $ (1)
    -Salary Remaining : 94,624 $
    Zach Fucale 1,000,000 $ (1)
    -Salary Remaining : 59,140 $
    Jordan Binnington 983,981 $ (1)
    -Salary Remaining : 58,192 $
    Zach Nastasiuk 971,250 $ (1)
    -Salary Remaining : 57,440 $
    Travis Konecny 925,000 $ (2)
    -Salary Remaining : 54,704 $
    William Carrier (Out of Payroll) 892,500 $ (2)
    -Salary Remaining : 52,782 $
    Chandler Stephenson 813,750 $ (1)
    -Salary Remaining : 48,125 $
    J.C. Lipon 813,750 $ (2)
    -Salary Remaining : 48,125 $
    Richard Clune 800,000 $ (3)
    -Salary Remaining : 47,312 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 75,523,807 $
    Year 2020 : 41,668,750 $
    Year 2021 : 11,800,000 $
    Year 2022 : 6,000,000 $
    Salary Average Commitment
    Year 2019 : 14,500,000 $
    Year 2020 : 7,650,000 $
    Year 2021 : 1,800,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 75,523,807 $
    Year 2020 : 41,668,750 $
    Year 2021 : 11,800,000 $
    Year 2022 : 6,000,000 $

    Farm Players Salaries

    Jarred Tinordi 1,083,000 $ (3)
    Salary Remaining : 64,048 $
    Joe Morrow 1,000,000 $ (1)
    Salary Remaining : 59,140 $
    Dylan McIlrath 1,000,000 $ (1)
    Salary Remaining : 59,140 $
    Landon Ferraro 1,000,000 $ (1)
    Salary Remaining : 59,140 $
    Eric Comrie 937,125 $ (1)
    Salary Remaining : 55,421 $
    Paul Bittner 925,000 $ (2)
    Salary Remaining : 54,704 $
    Eric Cornel 892,500 $ (1)
    Salary Remaining : 52,782 $
    Eemeli Rasanen 875,000 $ (2)
    Salary Remaining : 51,747 $
    Cristoval Nieves 854,438 $ (2)
    Salary Remaining : 50,531 $
    Zach Miskovic 800,000 $ (2)
    Salary Remaining : 47,312 $
    Ryan Fitzgerald 792,500 $ (1)
    Salary Remaining : 46,868 $
    Jonas Johansson 775,000 $ (1)
    Salary Remaining : 45,833 $
    Connor Chatham 775,000 $ (1)
    Salary Remaining : 45,833 $
    Michael Sgarbossa 733,714 $ (1)
    Salary Remaining : 43,392 $
    Nick Moutrey 715,000 $ (1)
    Salary Remaining : 42,285 $
    Gustav Possler 715,000 $ (2)
    Salary Remaining : 42,285 $
    Trevor Carrick 703,500 $ (1)
    Salary Remaining : 41,605 $
    Zach Palmquist 700,000 $ (2)
    Salary Remaining : 41,398 $
    Jonathan Racine 660,000 $ (1)
    Salary Remaining : 39,032 $
    Matt Luff 650,000 $ (2)
    Salary Remaining : 38,441 $
    Mitch Slattery 650,000 $ (1)
    Salary Remaining : 38,441 $
    Ryan Horvat 650,000 $ (1)
    Salary Remaining : 38,441 $
    Total Farm Players22
    Salary Commitment
    Year 2019 : 17,886,777 $
    Year 2020 : 6,602,438 $
    Year 2021 : 1,083,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 14,000,000 $
    Year 2020 : 5,125,000 $
    Year 2021 : 650,000 $
    Year 2022 : 0 $


    Vancouver Canucks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRogers Arena
    Level 1: 6300 - 125 $ - 6 295 - 99,93%
    Level 2: 5350 - 80 $ - 5 171 - 96,66%
    Level 3: 3000 - 50 $ - 3 000 - 100,00%
    Level 4: 4150 - 40 $ - 3 876 - 93,39%
    Luxury : 1200 - 250 $ - 1 200 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 981 - 74,53%
    Farm Level 2: 2000 - 20 $ - 1 272 - 63,60%
    Farm Total Capacity :6000

    Income

    Home Games Left4
    Average Attendance - %19 542 - 97,71%
    Average Income per Game2,076,508 $
    Year to Date Revenue76,830,787 $
    Farm
    Home Games Left6
    Average Attendance - %4 253 - 70,89%
    Average Income per Game184,289 $
    Year to Date Revenue6,450,130 $

    Expense

    Pro Players Total Salaries81,845,664 $
    Farm Players Total Salaries18,959,002 $
    Coaches Total Salaries6,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses75,338,478 $
    Farm Year To Date Expenses22,984,200 $
    Pro Salary Cap To Date72,115,289 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue8,306,031 $
    Farm Estimated Season Revenue1,105,737 $
    Pro Remaining Season Days11
    Pro Expenses Per Days451,321 $
    Pro Estimated Expenses4,964,531 $
    Farm Remaining Season Days11
    Farm Expenses Per Days123,435 $
    Farm Estimated Expenses1,357,785 $
    Estimated Season Expenses6,322,316 $
    Estimated Season Salary Cap76,955,619 $
    Estimate Under Maximum Salary Cap of 79,500,000 $2,544,381 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 18,155,619 $
    Current Bank Account18,982,073 $
    Projected Bank Account22,071,525 $

    Pro Players Salaries

    Henrik Lundqvist 12,000,000 $ (2)
    -Salary Remaining : 709,678 $
    Carey Price 10,500,000 $ (1)
    -Salary Remaining : 620,968 $
    Patrick Marleau 8,888,000 $ (1)
    -Salary Remaining : 525,634 $
    Leon Draisaitl 8,500,000 $ (5)
    -Salary Remaining : 502,688 $
    Zdeno Chara 8,000,000 $ (1)
    -Salary Remaining : 473,118 $
    David Backes 6,500,000 $ (2)
    -Salary Remaining : 384,409 $
    Mikkel Boedker 4,000,000 $ (2)
    -Salary Remaining : 236,559 $
    Thomas Hickey 3,000,000 $ (3)
    -Salary Remaining : 177,419 $
    Joel Edmundson 3,000,000 $ (1)
    -Salary Remaining : 177,419 $
    Miles Wood 2,750,000 $ (1)
    -Salary Remaining : 162,634 $
    Ryan Reaves 2,480,001 $ (2)
    -Salary Remaining : 146,667 $
    Jimmy Vesey 2,275,000 $ (2)
    -Salary Remaining : 134,543 $
    Robert Bortuzzo 1,500,000 $ (3)
    -Salary Remaining : 88,710 $
    J.T. Brown 1,100,000 $ (1)
    -Salary Remaining : 65,054 $
    Curtis Lazar 971,250 $ (1)
    -Salary Remaining : 57,440 $
    Samuel Girard 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Vladislav Kamenev 850,000 $ (1)
    -Salary Remaining : 50,269 $
    Jack Roslovic 850,000 $ (2)
    -Salary Remaining : 50,269 $
    Christian Djoos 832,650 $ (1)
    -Salary Remaining : 49,243 $
    Joseph Cramarossa 798,761 $ (2)
    -Salary Remaining : 47,239 $
    Zac Rinaldo 775,000 $ (1)
    -Salary Remaining : 45,833 $
    Daniel Altshuller 675,000 $ (4)
    -Salary Remaining : 39,919 $
    Brian Strait 675,000 $ (3)
    -Salary Remaining : 39,919 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 81,845,664 $
    Year 2020 : 44,178,764 $
    Year 2021 : 14,350,000 $
    Year 2022 : 9,175,000 $
    Salary Average Commitment
    Year 2019 : 13,625,000 $
    Year 2020 : 8,000,000 $
    Year 2021 : 3,250,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 81,845,664 $
    Year 2020 : 44,178,764 $
    Year 2021 : 14,350,000 $
    Year 2022 : 9,175,000 $

    Farm Players Salaries

    Richard Bachman 1,351,000 $ (3)
    Salary Remaining : 79,898 $
    Ryan Haggerty 997,500 $ (2)
    Salary Remaining : 58,992 $
    Roland McKeown 925,000 $ (1)
    Salary Remaining : 54,704 $
    Riley Tufte 925,000 $ (3)
    Salary Remaining : 54,704 $
    Michael Dal Colle 925,000 $ (1)
    Salary Remaining : 54,704 $
    Daniel O'Regan 901,688 $ (1)
    Salary Remaining : 53,326 $
    Samuel Montembeault 850,000 $ (2)
    Salary Remaining : 50,269 $
    Joey Anderson (Out of Payroll) 850,000 $ (3)
    Salary Remaining : 50,269 $
    Yan-Pavel Laplante 836,667 $ (1)
    Salary Remaining : 49,480 $
    Adam Tambellini 813,750 $ (1)
    Salary Remaining : 48,125 $
    Yannick Veilleux 781,397 $ (1)
    Salary Remaining : 46,212 $
    Alexandre Grenier 761,250 $ (1)
    Salary Remaining : 45,020 $
    Mason Geertsen 750,750 $ (1)
    Salary Remaining : 44,399 $
    Jeremy Gregoire 715,000 $ (1)
    Salary Remaining : 42,285 $
    Alexandre Carrier 700,000 $ (4)
    Salary Remaining : 41,398 $
    Christopher Breen 675,000 $ (3)
    Salary Remaining : 39,919 $
    Gabriel Fontaine 650,000 $ (2)
    Salary Remaining : 38,441 $
    Thomas Gregoire 650,000 $ (2)
    Salary Remaining : 38,441 $
    Jens Looke 650,000 $ (2)
    Salary Remaining : 38,441 $
    Brendan Warren 650,000 $ (2)
    Salary Remaining : 38,441 $
    Mikhail Vorobyov 650,000 $ (2)
    Salary Remaining : 38,441 $
    Stepan Falkovsky 650,000 $ (2)
    Salary Remaining : 38,441 $
    Nelson Nogier 650,000 $ (1)
    Salary Remaining : 38,441 $
    Peter Stoykewych 650,000 $ (1)
    Salary Remaining : 38,441 $
    Total Farm Players24
    Salary Commitment
    Year 2019 : 18,959,002 $
    Year 2020 : 10,248,500 $
    Year 2021 : 4,501,000 $
    Year 2022 : 700,000 $
    Salary Average Commitment
    Year 2019 : 15,300,000 $
    Year 2020 : 8,450,000 $
    Year 2021 : 3,250,000 $
    Year 2022 : 650,000 $


    Vegas Golden Knights


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameT-Mobile Arena
    Level 1: 6000 - 148 $ - 5 474 - 91,23%
    Level 2: 5000 - 99 $ - 4 568 - 91,35%
    Level 3: 2000 - 94 $ - 1 957 - 97,84%
    Level 4: 4000 - 47 $ - 3 549 - 88,74%
    Luxury : 1000 - 360 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 999 - 30 $ - 850 - 85,07%
    Farm Level 2: 999 - 20 $ - 642 - 64,23%
    Farm Total Capacity :1998

    Income

    Home Games Left1
    Average Attendance - %16 547 - 91,93%
    Average Income per Game2,276,622 $
    Year to Date Revenue91,064,873 $
    Farm
    Home Games Left5
    Average Attendance - %1 492 - 74,65%
    Average Income per Game52,512 $
    Year to Date Revenue1,890,438 $

    Expense

    Pro Players Total Salaries77,427,853 $
    Farm Players Total Salaries25,838,255 $
    Coaches Total Salaries3,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(286,559 $)
    Pro Year To Date Expenses74,388,772 $
    Farm Year To Date Expenses25,092,643 $
    Pro Salary Cap To Date71,011,623 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue2,276,622 $
    Farm Estimated Season Revenue262,561 $
    Pro Remaining Season Days11
    Pro Expenses Per Days426,494 $
    Pro Estimated Expenses4,691,434 $
    Farm Remaining Season Days11
    Farm Expenses Per Days149,130 $
    Farm Estimated Expenses1,640,430 $
    Estimated Season Expenses6,331,864 $
    Estimated Season Salary Cap75,304,133 $
    Estimate Under Maximum Salary Cap of 79,500,000 $4,195,867 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 16,504,133 $
    Current Bank Account11,264,169 $
    Projected Bank Account7,471,488 $

    Pro Players Salaries

    Ryan Getzlaf 14,300,000 $ (1)
    -Salary Remaining : 845,699 $
    Tyler Seguin (Out of Payroll) 9,850,000 $ (5)
    -Salary Remaining : 582,527 $
    Alexander Radulov 7,300,000 $ (1)
    -Salary Remaining : 431,720 $
    Kevin Shattenkirk 6,650,000 $ (2)
    -Salary Remaining : 393,280 $
    Ryan Miller 6,250,000 $ (1)
    -Salary Remaining : 369,624 $
    Jason Zucker 5,500,000 $ (5)
    -Salary Remaining : 325,269 $
    Tomas Tatar 5,300,000 $ (1)
    -Salary Remaining : 313,441 $
    Mike Hoffman 5,187,500 $ (2)
    -Salary Remaining : 306,788 $
    Brandon Dubinsky 4,600,000 $ (2)
    -Salary Remaining : 272,043 $
    Nikita Zaitsev 4,500,000 $ (5)
    -Salary Remaining : 266,129 $
    Erik Gudbranson 4,000,000 $ (2)
    -Salary Remaining : 236,559 $
    Casey Cizikas 3,350,000 $ (3)
    -Salary Remaining : 198,118 $
    Ryan Callahan 2,000,000 $ (2)
    -Salary Remaining : 118,280 $
    Adam Pelech 1,600,000 $ (3)
    -Salary Remaining : 94,624 $
    Robert Hagg 1,150,000 $ (2)
    -Salary Remaining : 68,011 $
    Scott Laughton 962,500 $ (1)
    -Salary Remaining : 56,922 $
    Ryan Hartman 892,500 $ (1)
    -Salary Remaining : 52,782 $
    Charles Hudon 854,438 $ (1)
    -Salary Remaining : 50,531 $
    Tristan Jarry 854,438 $ (2)
    -Salary Remaining : 50,531 $
    Tom Kuhnhackl 827,702 $ (1)
    -Salary Remaining : 48,950 $
    Gabriel Dumont 698,775 $ (1)
    -Salary Remaining : 41,325 $
    Mikhail Sergachev 650,000 $ (3)
    -Salary Remaining : 38,441 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 87,277,853 $
    Year 2020 : 49,891,938 $
    Year 2021 : 25,450,000 $
    Year 2022 : 19,850,000 $
    Salary Average Commitment
    Year 2019 : 12,000,000 $
    Year 2020 : 7,250,000 $
    Year 2021 : 3,600,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 87,277,853 $
    Year 2020 : 49,891,938 $
    Year 2021 : 25,450,000 $
    Year 2022 : 19,850,000 $

    Farm Players Salaries

    Parker Milner 2,000,005 $ (2)
    Salary Remaining : 118,280 $
    Brett Sutter 1,100,000 $ (2)
    Salary Remaining : 65,054 $
    Calvin Pickard 1,000,000 $ (1)
    Salary Remaining : 59,140 $
    Bobby Butler 950,000 $ (2)
    Salary Remaining : 56,183 $
    Carson Soucy 925,000 $ (1)
    Salary Remaining : 54,704 $
    Anthony DeAngelo 925,000 $ (1)
    Salary Remaining : 54,704 $
    Jamie Devane 901,000 $ (2)
    Salary Remaining : 53,285 $
    Brett Gallant 901,000 $ (2)
    Salary Remaining : 53,285 $
    Josh Healey 858,750 $ (1)
    Salary Remaining : 50,786 $
    Cam Dineen 850,000 $ (3)
    Salary Remaining : 50,269 $
    Adam Mascherin 850,000 $ (3)
    Salary Remaining : 50,269 $
    A.J. Jenks 750,000 $ (1)
    Salary Remaining : 44,355 $
    Andrew Hammond 750,000 $ (3)
    Salary Remaining : 44,355 $
    Jeff Glass 750,000 $ (1)
    Salary Remaining : 44,355 $
    Jeff Taylor 742,500 $ (1)
    Salary Remaining : 43,911 $
    Joshua Winquist 725,000 $ (1)
    Salary Remaining : 42,876 $
    Casey Pierro 725,000 $ (1)
    Salary Remaining : 42,876 $
    Jared Hauf 715,000 $ (2)
    Salary Remaining : 42,285 $
    Cole Cassels 715,000 $ (1)
    Salary Remaining : 42,285 $
    Austen Brassard 715,000 $ (1)
    Salary Remaining : 42,285 $
    Anthony Florentino 715,000 $ (2)
    Salary Remaining : 42,285 $
    Garrett Klotz 700,000 $ (1)
    Salary Remaining : 41,398 $
    Ashton Sautner 675,000 $ (1)
    Salary Remaining : 39,919 $
    Evan McEneny 675,000 $ (1)
    Salary Remaining : 39,919 $
    Josh Brown 675,000 $ (1)
    Salary Remaining : 39,919 $
    Matt Schmalz 650,000 $ (1)
    Salary Remaining : 38,441 $
    Ryan Hitchcock 650,000 $ (1)
    Salary Remaining : 38,441 $
    Noah Rod 650,000 $ (1)
    Salary Remaining : 38,441 $
    Niklas Hansson 650,000 $ (1)
    Salary Remaining : 38,441 $
    Julien Pelletier 650,000 $ (1)
    Salary Remaining : 38,441 $
    Daniel Sprong 650,000 $ (2)
    Salary Remaining : 38,441 $
    Kyle Wood 650,000 $ (1)
    Salary Remaining : 38,441 $
    Total Farm Players32
    Salary Commitment
    Year 2019 : 25,838,255 $
    Year 2020 : 10,382,005 $
    Year 2021 : 2,450,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 20,425,000 $
    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 $ - 5 168 - 71,29%
    Level 2: 6050 - 105 $ - 3 898 - 64,43%
    Level 3: 3600 - 66 $ - 3 091 - 85,87%
    Level 4: 4100 - 50 $ - 2 914 - 71,07%
    Luxury : 3000 - 325 $ - 1 413 - 47,10%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 375 - 84,38%
    Farm Level 2: 2000 - 10 $ - 1 698 - 84,91%
    Farm Total Capacity :6000

    Income

    Home Games Left3
    Average Attendance - %16 485 - 68,69%
    Average Income per Game2,316,275 $
    Year to Date Revenue88,018,464 $
    Farm
    Home Games Left5
    Average Attendance - %5 073 - 84,55%
    Average Income per Game167,891 $
    Year to Date Revenue6,044,058 $

    Expense

    Pro Players Total Salaries77,029,628 $
    Farm Players Total Salaries22,328,410 $
    Coaches Total Salaries21,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses83,286,527 $
    Farm Year To Date Expenses31,683,726 $
    Pro Salary Cap To Date71,356,207 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue6,948,826 $
    Farm Estimated Season Revenue839,452 $
    Pro Remaining Season Days11
    Pro Expenses Per Days481,342 $
    Pro Estimated Expenses5,294,762 $
    Farm Remaining Season Days11
    Farm Expenses Per Days165,744 $
    Farm Estimated Expenses1,823,184 $
    Estimated Season Expenses7,117,946 $
    Estimated Season Salary Cap75,911,725 $
    Estimate Under Maximum Salary Cap of 79,500,000 $3,588,275 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 17,111,725 $
    Current Bank Account143,133,808 $
    Projected Bank Account143,804,140 $

    Pro Players Salaries

    Alexander Ovechkin 9,538,462 $ (3)
    -Salary Remaining : 564,103 $
    Evgeny Kuznetsov 7,800,000 $ (4)
    -Salary Remaining : 461,290 $
    James Van Riemsdyk 7,000,000 $ (3)
    -Salary Remaining : 413,978 $
    Mike Green 6,550,000 $ (1)
    -Salary Remaining : 387,366 $
    Nate Schmidt (Out of Payroll) 5,950,000 $ (5)
    -Salary Remaining : 351,882 $
    Aleksander Barkov 5,900,000 $ (4)
    -Salary Remaining : 348,925 $
    Jaccob Slavin 5,300,000 $ (2)
    -Salary Remaining : 313,441 $
    Jake Allen 4,350,000 $ (3)
    -Salary Remaining : 257,258 $
    Olli Maatta 4,083,333 $ (4)
    -Salary Remaining : 241,487 $
    Mattias Ekholm 3,750,000 $ (3)
    -Salary Remaining : 221,774 $
    Nick Holden 3,505,000 $ (1)
    -Salary Remaining : 207,285 $
    Lars Eller 3,500,000 $ (1)
    -Salary Remaining : 206,989 $
    Charlie Coyle 3,200,000 $ (2)
    -Salary Remaining : 189,247 $
    Adam Lowry 2,916,666 $ (3)
    -Salary Remaining : 172,491 $
    Josh Anderson 1,850,000 $ (2)
    -Salary Remaining : 109,409 $
    Scott Mayfield 1,450,000 $ (5)
    -Salary Remaining : 85,753 $
    Pheonix Copley 1,100,000 $ (4)
    -Salary Remaining : 65,054 $
    Kasperi Kapanen 971,250 $ (1)
    -Salary Remaining : 57,440 $
    Alexander Nylander 925,000 $ (3)
    -Salary Remaining : 54,704 $
    Timo Meier 925,000 $ (1)
    -Salary Remaining : 54,704 $
    Brendan Lemieux 893,167 $ (1)
    -Salary Remaining : 52,822 $
    Fredrik Claesson 771,750 $ (1)
    -Salary Remaining : 45,641 $
    Dominik Simon 750,000 $ (2)
    -Salary Remaining : 44,355 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 82,979,628 $
    Year 2020 : 65,863,461 $
    Year 2021 : 54,763,461 $
    Year 2022 : 26,283,333 $
    Salary Average Commitment
    Year 2019 : 14,075,000 $
    Year 2020 : 9,550,000 $
    Year 2021 : 7,100,000 $
    Year 2022 : 3,375,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 82,979,628 $
    Year 2020 : 65,863,461 $
    Year 2021 : 54,763,461 $
    Year 2022 : 26,283,333 $

    Farm Players Salaries

    Joel Persson 2,575,000 $ (5)
    Salary Remaining : 152,285 $
    Matt Moulson 1,475,000 $ (2)
    Salary Remaining : 87,231 $
    Tucker Poolman 1,225,000 $ (3)
    Salary Remaining : 72,446 $
    T.J. Brennan 1,200,000 $ (3)
    Salary Remaining : 70,968 $
    Danick Martel 1,175,000 $ (1)
    Salary Remaining : 69,489 $
    Jimmy Hayes 1,150,000 $ (2)
    Salary Remaining : 68,011 $
    Oscar Fantenberg (Out of Payroll) 971,250 $ (2)
    Salary Remaining : 57,440 $
    Gage Quinney 925,000 $ (1)
    Salary Remaining : 54,704 $
    Josh Melnick 925,000 $ (1)
    Salary Remaining : 54,704 $
    Veini Vehvilainen 925,000 $ (3)
    Salary Remaining : 54,704 $
    Gemel Smith 897,160 $ (1)
    Salary Remaining : 53,058 $
    Jonas Siegenthaler 892,500 $ (2)
    Salary Remaining : 52,782 $
    Justin Bailey 892,500 $ (1)
    Salary Remaining : 52,782 $
    Josh Jacobs 850,000 $ (1)
    Salary Remaining : 50,269 $
    David Quenneville 775,000 $ (3)
    Salary Remaining : 45,833 $
    Remi Elie 735,000 $ (1)
    Salary Remaining : 43,468 $
    Ken Appleby 715,000 $ (1)
    Salary Remaining : 42,285 $
    Trevor Murphy 700,000 $ (2)
    Salary Remaining : 41,398 $
    Dylan Gambrell 700,000 $ (2)
    Salary Remaining : 41,398 $
    Oliwer Kaski 675,000 $ (2)
    Salary Remaining : 39,919 $
    Artyom Zagidulin 650,000 $ (2)
    Salary Remaining : 38,441 $
    Liam O'Brien 650,000 $ (1)
    Salary Remaining : 38,441 $
    Oskar Steen 650,000 $ (3)
    Salary Remaining : 38,441 $
    Total Farm Players23
    Salary Commitment
    Year 2019 : 22,328,410 $
    Year 2020 : 14,563,750 $
    Year 2021 : 7,350,000 $
    Year 2022 : 2,575,000 $
    Salary Average Commitment
    Year 2019 : 15,075,000 $
    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 $ - 4 514 - 56,43%
    Level 2: 4000 - 125 $ - 3 227 - 80,67%
    Level 3: 3500 - 100 $ - 1 860 - 53,13%
    Level 4: 3000 - 65 $ - 2 215 - 73,85%
    Luxury : 5500 - 350 $ - 1 925 - 35,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 88 $ - 3 448 - 53,05%
    Farm Level 2: 3500 - 27 $ - 1 923 - 54,95%
    Farm Total Capacity :10000

    Income

    Home Games Left2
    Average Attendance - %13 741 - 57,25%
    Average Income per Game2,548,254 $
    Year to Date Revenue99,381,919 $
    Farm
    Home Games Left8
    Average Attendance - %5 372 - 53,72%
    Average Income per Game504,634 $
    Year to Date Revenue16,652,936 $

    Expense

    Pro Players Total Salaries82,367,500 $
    Farm Players Total Salaries29,771,376 $
    Coaches Total Salaries5,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses77,121,824 $
    Farm Year To Date Expenses29,978,235 $
    Pro Salary Cap To Date74,220,227 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue5,096,509 $
    Farm Estimated Season Revenue4,037,075 $
    Pro Remaining Season Days11
    Pro Expenses Per Days457,352 $
    Pro Estimated Expenses5,030,872 $
    Farm Remaining Season Days11
    Farm Expenses Per Days174,040 $
    Farm Estimated Expenses1,914,440 $
    Estimated Season Expenses6,945,312 $
    Estimated Season Salary Cap79,091,423 $
    Estimate Under Maximum Salary Cap of 79,500,000 $408,577 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 20,291,423 $
    Current Bank Account351,252,654 $
    Projected Bank Account353,440,926 $

    Pro Players Salaries

    Mikko Koivu 11,407,500 $ (1)
    -Salary Remaining : 674,637 $
    Travis Zajac 8,000,000 $ (1)
    -Salary Remaining : 473,118 $
    Alexander Steen 5,800,000 $ (1)
    -Salary Remaining : 343,011 $
    Niklas Hjalmarsson 5,750,000 $ (2)
    -Salary Remaining : 340,054 $
    Alex Goligoski 5,475,000 $ (1)
    -Salary Remaining : 323,790 $
    Brian Elliott 5,200,000 $ (1)
    -Salary Remaining : 307,527 $
    Kevin Hayes 5,175,000 $ (1)
    -Salary Remaining : 306,048 $
    Elias Lindholm 4,850,000 $ (3)
    -Salary Remaining : 286,828 $
    Chris Tanev 4,450,000 $ (2)
    -Salary Remaining : 263,172 $
    Viktor Arvidsson 4,250,000 $ (4)
    -Salary Remaining : 251,344 $
    Michael Grabner 3,900,000 $ (1)
    -Salary Remaining : 230,645 $
    Riley Nash 3,855,000 $ (1)
    -Salary Remaining : 227,984 $
    Josh Morrissey 3,150,000 $ (2)
    -Salary Remaining : 186,290 $
    William Karlsson 3,050,000 $ (1)
    -Salary Remaining : 180,376 $
    Andrej Sekera 2,255,000 $ (1)
    -Salary Remaining : 133,360 $
    Matt Hunwick 2,100,000 $ (1)
    -Salary Remaining : 124,194 $
    Mark Barberio (Out of Payroll) 1,450,000 $ (1)
    -Salary Remaining : 85,753 $
    Jake Oettinger 925,000 $ (1)
    -Salary Remaining : 54,704 $
    J.T. Compher 925,000 $ (1)
    -Salary Remaining : 54,704 $
    Pavel Zacha 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Mitchell Marner 925,000 $ (2)
    -Salary Remaining : 54,704 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 83,817,500 $
    Year 2020 : 24,300,000 $
    Year 2021 : 9,100,000 $
    Year 2022 : 4,250,000 $
    Salary Average Commitment
    Year 2019 : 12,275,000 $
    Year 2020 : 4,300,000 $
    Year 2021 : 1,300,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 83,817,500 $
    Year 2020 : 24,300,000 $
    Year 2021 : 9,100,000 $
    Year 2022 : 4,250,000 $

    Farm Players Salaries

    Karl Alzner 4,625,000 $ (1)
    Salary Remaining : 273,522 $
    Devan Dubnyk 4,550,000 $ (1)
    Salary Remaining : 269,086 $
    Brad Hunt 1,050,000 $ (4)
    Salary Remaining : 62,097 $
    Ilya Samsonov 971,250 $ (3)
    Salary Remaining : 57,440 $
    Luke Kunin 925,000 $ (3)
    Salary Remaining : 54,704 $
    Jesse Puljujarvi 925,000 $ (3)
    Salary Remaining : 54,704 $
    Libor Hajek 892,500 $ (3)
    Salary Remaining : 52,782 $
    Andreas Martinsen 865,500 $ (1)
    Salary Remaining : 51,185 $
    Lucas Johansen 850,000 $ (3)
    Salary Remaining : 50,269 $
    Anthony Cirelli 850,000 $ (1)
    Salary Remaining : 50,269 $
    Daniel Vladar 813,750 $ (2)
    Salary Remaining : 48,125 $
    Nick Seeler 753,375 $ (3)
    Salary Remaining : 44,554 $
    Otto Koivula 650,000 $ (1)
    Salary Remaining : 38,441 $
    Nathan Horton 650,000 $ (1)
    Salary Remaining : 38,441 $
    Lucas Carlsson 650,000 $ (2)
    Salary Remaining : 38,441 $
    Marian Hossa 650,000 $ (1)
    Salary Remaining : 38,441 $
    Guillaume Brisebois 650,000 $ (3)
    Salary Remaining : 38,441 $
    Nikolai Kovalenko 650,000 $ (2)
    Salary Remaining : 38,441 $
    Mikael Hakkarainen 650,000 $ (2)
    Salary Remaining : 38,441 $
    Jack Dugan 650,000 $ (2)
    Salary Remaining : 38,441 $
    Mikhail Berdin 650,000 $ (3)
    Salary Remaining : 38,441 $
    Arseni Gritsyuk 650,000 $ (1)
    Salary Remaining : 38,441 $
    Alexandr Darin 650,000 $ (1)
    Salary Remaining : 38,441 $
    Patrik Virta 650,000 $ (1)
    Salary Remaining : 38,441 $
    Colin Blackwell 650,000 $ (1)
    Salary Remaining : 38,441 $
    Cole Bardreau 650,000 $ (1)
    Salary Remaining : 38,441 $
    Anton Lindholm 650,000 $ (1)
    Salary Remaining : 38,441 $
    Joni Tuulola 650,000 $ (2)
    Salary Remaining : 38,441 $
    Jakob Stenqvist 650,000 $ (3)
    Salary Remaining : 38,441 $
    Anthony Angello 650,000 $ (2)
    Salary Remaining : 38,441 $
    Total Farm Players30
    Salary Commitment
    Year 2019 : 29,771,375 $
    Year 2020 : 13,030,875 $
    Year 2021 : 8,317,125 $
    Year 2022 : 1,050,000 $
    Salary Average Commitment
    Year 2019 : 19,175,000 $
    Year 2020 : 11,175,000 $
    Year 2021 : 6,500,000 $
    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 63,184,672 $ 75,009,099 $ 4,490,901 $ 16,209,099 $ 242448
    Arizona Coyotes 134,905,252 $ 64,355,446 $ 15,144,554 $ 5,555,446 $ 232346
    Boston Bruins 290,925,165 $ 78,468,262 $ 1,031,738 $ 19,668,262 $ 223355
    Buffalo Sabres 74,058,270 $ 68,645,327 $ 10,854,673 $ 9,845,327 $ 243054
    Calgary Flames 152,413,303 $ 73,752,153 $ 5,747,847 $ 14,952,153 $ 222547
    Carolina Hurricanes 92,876,549 $ 70,208,426 $ 9,291,574 $ 11,408,426 $ 232750
    Chicago Blackhawks 7,516,344 $ 78,987,246 $ 512,754 $ 20,187,246 $ 202848
    Colorado Avalanche 40,973,002 $ 62,258,237 $ 17,241,763 $ 3,458,237 $ 212950
    Columbus Blue Jackets 124,051,729 $ 69,949,191 $ 9,550,809 $ 11,149,191 $ 242751
    Dallas Stars 60,167,736 $ 78,849,273 $ 650,727 $ 20,049,273 $ 202848
    Detroit Red Wings 58,256,155 $ 71,203,766 $ 8,296,234 $ 12,403,766 $ 222547
    Edmonton Oilers 140,009,790 $ 77,868,472 $ 1,631,528 $ 19,068,472 $ 222547
    Florida Panthers 55,069,758 $ 79,063,414 $ 436,586 $ 20,263,414 $ 233255
    Los Angeles Kings 27,518,847 $ 61,197,511 $ 18,302,489 $ 2,397,511 $ 232851
    Minnesota Wild 98,741,722 $ 62,055,202 $ 17,444,798 $ 3,255,202 $ 272350
    Montreal Canadiens 292,631,790 $ 64,100,961 $ 15,399,039 $ 5,300,961 $ 213051
    Nashville Predators 49,934,032 $ 70,031,198 $ 9,468,802 $ 11,231,198 $ 242549
    New Jersey Devils 543,754 $ 73,530,186 $ 5,969,814 $ 14,730,186 $ 232245
    New York Islanders 16,254,395 $ 69,382,579 $ 10,117,421 $ 10,582,579 $ 252550
    New York Rangers 127,925,918 $ 69,074,367 $ 10,425,633 $ 10,274,367 $ 212748
    Ottawa Senators 260,566,262 $ 73,541,152 $ 5,958,848 $ 14,741,152 $ 223254
    Philadelphia Flyers 38,323,337 $ 69,806,982 $ 9,693,018 $ 11,006,982 $ 252550
    Pittsburgh Penguins 190,647,323 $ 70,824,923 $ 8,675,077 $ 12,024,923 $ 222951
    San Jose Sharks 241,950,944 $ 72,031,797 $ 7,468,203 $ 13,231,797 $ 222749
    St.Louis Blues (3,253,512 $) 74,119,450 $ 5,380,550 $ 15,319,450 $ 242751
    Tampa Bay Lightning 8,093,050 $ 78,888,699 $ 611,301 $ 20,088,699 $ 212748
    Toronto Maple Leafs 19,076,273 $ 75,897,462 $ 3,602,538 $ 17,097,462 $ 232245
    Vancouver Canucks 18,982,073 $ 76,955,619 $ 2,544,381 $ 18,155,619 $ 232447
    Vegas Golden Knights 11,264,169 $ 75,304,133 $ 4,195,867 $ 16,504,133 $ 223254
    Washington Capitals 143,133,808 $ 75,911,725 $ 3,588,275 $ 17,111,725 $ 232346
    Winnipeg Jets 351,252,654 $ 79,091,423 $ 408,577 $ 20,291,423 $ 213051