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 $ - 4 909 - 98,18%
    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 $ - 3 033 - 75,83%
    Farm Level 2: 2000 - 23 $ - 1 491 - 74,56%
    Farm Total Capacity :6000

    Income

    Home Games Left12
    Average Attendance - %17 909 - 99,49%
    Average Income per Game2,254,805 $
    Year to Date Revenue65,389,358 $
    Farm
    Home Games Left17
    Average Attendance - %4 525 - 75,41%
    Average Income per Game141,370 $
    Year to Date Revenue3,392,888 $

    Expense

    Pro Players Total Salaries72,015,000 $
    Farm Players Total Salaries24,433,284 $
    Coaches Total Salaries7,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses58,826,053 $
    Farm Year To Date Expenses21,068,332 $
    Pro Salary Cap To Date55,366,311 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue27,057,665 $
    Farm Estimated Season Revenue2,403,296 $
    Pro Remaining Season Days43
    Pro Expenses Per Days411,371 $
    Pro Estimated Expenses17,688,953 $
    Farm Remaining Season Days44
    Farm Expenses Per Days146,702 $
    Farm Estimated Expenses6,454,888 $
    Estimated Season Expenses24,143,841 $
    Estimated Season Salary Cap72,014,922 $
    Estimate Under Maximum Salary Cap of 75,000,000 $2,985,078 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 16,614,922 $
    Current Bank Account66,789,004 $
    Projected Bank Account72,106,124 $

    Pro Players Salaries

    Ben Bishop 9,000,000 $ (2)
    -Salary Remaining : 2,080,645 $
    P.K. Subban 9,000,000 $ (2)
    -Salary Remaining : 2,080,645 $
    Sidney Crosby 8,700,000 $ (2)
    -Salary Remaining : 2,011,290 $
    Alexander Radulov 6,750,000 $ (1)
    -Salary Remaining : 1,560,484 $
    Jonathan Drouin 5,500,000 $ (5)
    -Salary Remaining : 1,271,505 $
    Kevin Bieksa 5,060,000 $ (1)
    -Salary Remaining : 1,169,785 $
    Antoine Vermette 4,900,000 $ (3)
    -Salary Remaining : 1,132,796 $
    Andrew Cogliano 4,500,000 $ (2)
    -Salary Remaining : 1,040,323 $
    Jordie Benn 3,800,000 $ (3)
    -Salary Remaining : 878,495 $
    Ian Cole 2,100,000 $ (1)
    -Salary Remaining : 485,484 $
    Jordan Martinook 1,800,000 $ (2)
    -Salary Remaining : 416,129 $
    Brett Connolly 1,500,000 $ (2)
    -Salary Remaining : 346,774 $
    Cory Conacher 1,300,000 $ (5)
    -Salary Remaining : 300,538 $
    Alex Chiasson 1,200,000 $ (1)
    -Salary Remaining : 277,419 $
    Carter Hutton 1,125,000 $ (1)
    -Salary Remaining : 260,081 $
    Brandon Manning 975,000 $ (1)
    -Salary Remaining : 225,403 $
    Michael Matheson 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Phillip Danault 912,500 $ (1)
    -Salary Remaining : 210,954 $
    Nicolas Kerdiles 892,500 $ (1)
    -Salary Remaining : 206,331 $
    Nicolas Deslauriers 775,000 $ (1)
    -Salary Remaining : 179,167 $
    Anthony Bitetto 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Mikhail Grigorenko 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 72,015,000 $
    Year 2019 : 50,000,000 $
    Year 2020 : 15,500,000 $
    Year 2021 : 6,800,000 $
    Salary Average Commitment
    Year 2018 : 12,400,000 $
    Year 2019 : 5,800,000 $
    Year 2020 : 2,725,000 $
    Year 2021 : 1,575,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 72,015,000 $
    Year 2019 : 50,000,000 $
    Year 2020 : 15,500,000 $
    Year 2021 : 6,800,000 $

    Farm Players Salaries

    Martin Marincin 1,250,000 $ (1)
    Salary Remaining : 294,118 $
    Matthew Ford 1,100,000 $ (1)
    Salary Remaining : 258,824 $
    Tom McCollum 1,034,249 $ (1)
    Salary Remaining : 243,353 $
    Tim Erixon 1,000,000 $ (1)
    Salary Remaining : 235,294 $
    David Warsofsky 1,000,000 $ (1)
    Salary Remaining : 235,294 $
    Frederik Gauthier 925,000 $ (1)
    Salary Remaining : 217,647 $
    Adam Erne 925,000 $ (1)
    Salary Remaining : 217,647 $
    Callum Booth 925,000 $ (3)
    Salary Remaining : 217,647 $
    Mason McDonald 925,000 $ (2)
    Salary Remaining : 217,647 $
    Laurent Dauphin 850,000 $ (1)
    Salary Remaining : 200,000 $
    Marc-Olivier Roy 813,750 $ (2)
    Salary Remaining : 191,471 $
    Ryan Culkin 813,750 $ (1)
    Salary Remaining : 191,471 $
    Jordan Szwarz 781,035 $ (2)
    Salary Remaining : 183,773 $
    Nick Sorensen 775,000 $ (1)
    Salary Remaining : 182,353 $
    Jordan Murray 750,500 $ (4)
    Salary Remaining : 176,588 $
    Doyle Somerby 725,000 $ (2)
    Salary Remaining : 170,588 $
    Felix Girard 715,000 $ (1)
    Salary Remaining : 168,235 $
    Josh Archibald 675,000 $ (2)
    Salary Remaining : 158,824 $
    Dmytro Timashov 650,000 $ (3)
    Salary Remaining : 152,941 $
    Jeremy Langlois 650,000 $ (2)
    Salary Remaining : 152,941 $
    Philippe Myers 650,000 $ (2)
    Salary Remaining : 152,941 $
    Josiah Didier 650,000 $ (1)
    Salary Remaining : 152,941 $
    Jeremiah Addison 650,000 $ (3)
    Salary Remaining : 152,941 $
    Auguste Impose 650,000 $ (3)
    Salary Remaining : 152,941 $
    John McCarthy 650,000 $ (1)
    Salary Remaining : 152,941 $
    Alexander Peters 650,000 $ (2)
    Salary Remaining : 152,941 $
    Adam Ollas Mattsson 650,000 $ (2)
    Salary Remaining : 152,941 $
    Keegan Iverson 650,000 $ (2)
    Salary Remaining : 152,941 $
    Hampus Melen 650,000 $ (1)
    Salary Remaining : 152,941 $
    Daniel Walcott 650,000 $ (1)
    Salary Remaining : 152,941 $
    Cody Donaghey 650,000 $ (2)
    Salary Remaining : 152,941 $
    Total Farm Players31
    Salary Commitment
    Year 2018 : 24,433,284 $
    Year 2019 : 11,445,285 $
    Year 2020 : 3,625,500 $
    Year 2021 : 750,500 $
    Salary Average Commitment
    Year 2018 : 17,175,000 $
    Year 2019 : 9,425,000 $
    Year 2020 : 3,250,000 $
    Year 2021 : 650,000 $


    Arizona Coyotes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameGila River Arena
    Level 1: 6000 - 140 $ - 6 000 - 100,00%
    Level 2: 5000 - 90 $ - 4 882 - 97,63%
    Level 3: 2700 - 70 $ - 2 700 - 100,00%
    Level 4: 3300 - 50 $ - 2 853 - 86,44%
    Luxury : 1000 - 290 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 39 $ - 3 030 - 75,74%
    Farm Level 2: 2000 - 9 $ - 1 495 - 74,75%
    Farm Total Capacity :6000

    Income

    Home Games Left13
    Average Attendance - %17 434 - 96,86%
    Average Income per Game2,490,290 $
    Year to Date Revenue69,728,132 $
    Farm
    Home Games Left19
    Average Attendance - %4 525 - 75,41%
    Average Income per Game173,732 $
    Year to Date Revenue3,822,104 $

    Expense

    Pro Players Total Salaries79,920,491 $
    Farm Players Total Salaries24,084,124 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(753,441 $)
    Pro Year To Date Expenses59,966,458 $
    Farm Year To Date Expenses18,108,619 $
    Pro Salary Cap To Date56,891,223 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue32,373,776 $
    Farm Estimated Season Revenue3,300,908 $
    Pro Remaining Season Days43
    Pro Expenses Per Days451,185 $
    Pro Estimated Expenses19,400,955 $
    Farm Remaining Season Days44
    Farm Expenses Per Days138,953 $
    Farm Estimated Expenses6,113,932 $
    Estimated Season Expenses25,514,887 $
    Estimated Season Salary Cap74,614,022 $
    Estimate Under Maximum Salary Cap of 75,000,000 $385,978 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 19,214,022 $
    Current Bank Account118,699,846 $
    Projected Bank Account128,859,643 $

    Pro Players Salaries

    Claude Giroux 8,275,000 $ (2)
    -Salary Remaining : 1,913,038 $
    Alex Pietrangelo 6,500,000 $ (1)
    -Salary Remaining : 1,502,688 $
    Jordan Staal 6,000,000 $ (3)
    -Salary Remaining : 1,387,097 $
    T.J. Oshie 5,750,000 $ (1)
    -Salary Remaining : 1,329,301 $
    Andrew Ladd 5,720,000 $ (1)
    -Salary Remaining : 1,322,366 $
    Mike Smith 5,666,667 $ (1)
    -Salary Remaining : 1,310,036 $
    Nick Leddy 5,500,000 $ (3)
    -Salary Remaining : 1,271,505 $
    Gustav Nyquist 4,750,000 $ (2)
    -Salary Remaining : 1,098,118 $
    Troy Brouwer 4,500,000 $ (1)
    -Salary Remaining : 1,040,323 $
    Mats Zuccarello 4,500,000 $ (1)
    -Salary Remaining : 1,040,323 $
    Tomas Plekanec 4,250,000 $ (1)
    -Salary Remaining : 982,527 $
    Jacob Trouba 3,308,824 $ (1)
    -Salary Remaining : 764,943 $
    Ben Lovejoy 3,250,000 $ (1)
    -Salary Remaining : 751,344 $
    Andre Burakovsky 3,000,000 $ (2)
    -Salary Remaining : 693,548 $
    Mike Condon 2,400,000 $ (3)
    -Salary Remaining : 554,839 $
    Thomas Hickey 2,200,000 $ (1)
    -Salary Remaining : 508,602 $
    Michal Kempny 1,500,000 $ (1)
    -Salary Remaining : 346,774 $
    Tyler Pitlick 1,000,000 $ (3)
    -Salary Remaining : 231,183 $
    Joel Eriksson Ek 925,000 $ (3)
    -Salary Remaining : 213,844 $
    Kevin Fiala 925,000 $ (2)
    -Salary Remaining : 213,844 $
    Total Pro Players20
    Salary Commitment
    Year 2018 : 79,920,491 $
    Year 2019 : 32,775,000 $
    Year 2020 : 15,825,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 8,425,000 $
    Year 2019 : 3,625,000 $
    Year 2020 : 1,700,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 79,920,491 $
    Year 2019 : 32,775,000 $
    Year 2020 : 15,825,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Carter Rowney 1,510,000 $ (1)
    Salary Remaining : 355,294 $
    Eddie Lack 1,500,000 $ (2)
    Salary Remaining : 352,941 $
    Jamie McBain 1,175,000 $ (2)
    Salary Remaining : 276,471 $
    Chris Terry 1,150,000 $ (2)
    Salary Remaining : 270,588 $
    Michael Hutchinson 1,150,000 $ (1)
    Salary Remaining : 270,588 $
    Brian Lashoff 992,000 $ (2)
    Salary Remaining : 233,412 $
    Michael Leighton 975,000 $ (1)
    Salary Remaining : 229,412 $
    Griffin Reinhart 971,250 $ (2)
    Salary Remaining : 228,529 $
    Hunter Shinkaruk 925,000 $ (1)
    Salary Remaining : 217,647 $
    Kerby Rychel 925,000 $ (1)
    Salary Remaining : 217,647 $
    Jake Virtanen 925,000 $ (2)
    Salary Remaining : 217,647 $
    Robin Kovacs 850,000 $ (3)
    Salary Remaining : 200,000 $
    Erik Foley 775,000 $ (3)
    Salary Remaining : 182,353 $
    Marko Dano 775,000 $ (1)
    Salary Remaining : 182,353 $
    Erik Burgdoerfer 755,000 $ (1)
    Salary Remaining : 177,647 $
    Ethan Prow 755,000 $ (1)
    Salary Remaining : 177,647 $
    Cal O'Reilly 750,000 $ (1)
    Salary Remaining : 176,471 $
    Kevin Gravel 700,875 $ (1)
    Salary Remaining : 164,912 $
    Oskar Sundqvist 675,000 $ (1)
    Salary Remaining : 158,824 $
    Jordan Henry 650,000 $ (2)
    Salary Remaining : 152,941 $
    Chris Butler 650,000 $ (2)
    Salary Remaining : 152,941 $
    Ben Street 650,000 $ (2)
    Salary Remaining : 152,941 $
    Hudson Fasching 650,000 $ (1)
    Salary Remaining : 152,941 $
    Matt Buckles 650,000 $ (1)
    Salary Remaining : 152,941 $
    Matt Lorito 650,000 $ (1)
    Salary Remaining : 152,941 $
    Gianluca Curcuruto 650,000 $ (2)
    Salary Remaining : 152,941 $
    Adam Vay 650,000 $ (1)
    Salary Remaining : 152,941 $
    Mitchell Wheaton 650,000 $ (1)
    Salary Remaining : 152,941 $
    Total Farm Players28
    Salary Commitment
    Year 2018 : 24,084,125 $
    Year 2019 : 10,938,250 $
    Year 2020 : 1,625,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 15,175,000 $
    Year 2019 : 7,500,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $


    Boston Bruins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameTD Garden
    Level 1: 7667 - 115 $ - 6 683 - 87,16%
    Level 2: 6389 - 80 $ - 5 087 - 79,63%
    Level 3: 3450 - 60 $ - 3 097 - 89,78%
    Level 4: 4216 - 35 $ - 3 858 - 91,51%
    Luxury : 1278 - 325 $ - 1 271 - 99,48%
    Total Capacity :23000
    Farm
    Farm Level 1: 7000 - 42 $ - 5 255 - 75,07%
    Farm Level 2: 1000 - 10 $ - 748 - 74,80%
    Farm Total Capacity :8000

    Income

    Home Games Left10
    Average Attendance - %19 997 - 86,94%
    Average Income per Game2,501,547 $
    Year to Date Revenue77,547,948 $
    Farm
    Home Games Left13
    Average Attendance - %6 003 - 75,04%
    Average Income per Game199,768 $
    Year to Date Revenue5,593,492 $

    Expense

    Pro Players Total Salaries77,783,297 $
    Farm Players Total Salaries26,067,000 $
    Coaches Total Salaries5,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(4,721,868 $)
    Pro Year To Date Expenses59,928,209 $
    Farm Year To Date Expenses22,346,047 $
    Pro Salary Cap To Date57,857,887 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue25,015,467 $
    Farm Estimated Season Revenue2,596,978 $
    Pro Remaining Season Days43
    Pro Expenses Per Days429,480 $
    Pro Estimated Expenses18,467,640 $
    Farm Remaining Season Days44
    Farm Expenses Per Days156,508 $
    Farm Estimated Expenses6,886,352 $
    Estimated Season Expenses25,353,992 $
    Estimated Season Salary Cap71,118,189 $
    Estimate Under Maximum Salary Cap of 75,000,000 $3,881,811 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 15,718,189 $
    Current Bank Account262,450,521 $
    Projected Bank Account264,708,974 $

    Pro Players Salaries

    Ryan Johansen 8,000,000 $ (1)
    -Salary Remaining : 1,849,462 $
    Patrice Bergeron 6,875,000 $ (2)
    -Salary Remaining : 1,589,382 $
    Alexander Steen 5,800,000 $ (2)
    -Salary Remaining : 1,340,860 $
    Torey Krug 5,250,000 $ (3)
    -Salary Remaining : 1,213,710 $
    Jared Spurgeon 5,187,500 $ (3)
    -Salary Remaining : 1,199,261 $
    Frederik Andersen 5,000,000 $ (4)
    -Salary Remaining : 1,155,914 $
    Ryan McDonagh 4,700,000 $ (2)
    -Salary Remaining : 1,086,559 $
    Michael Frolik 4,300,000 $ (2)
    -Salary Remaining : 994,086 $
    John Klingberg 4,250,000 $ (4)
    -Salary Remaining : 982,527 $
    Brad Richardson 4,015,000 $ (1)
    -Salary Remaining : 928,199 $
    Rickard Rakell 3,853,672 $ (4)
    -Salary Remaining : 890,903 $
    Anders Lee 3,750,000 $ (2)
    -Salary Remaining : 866,935 $
    Mark Stone 3,500,000 $ (1)
    -Salary Remaining : 809,140 $
    Erik Haula 2,750,000 $ (3)
    -Salary Remaining : 635,753 $
    Tobias Rieder 2,250,000 $ (1)
    -Salary Remaining : 520,161 $
    Nate Schmidt 2,225,000 $ (1)
    -Salary Remaining : 514,382 $
    Matt Calvert 2,200,000 $ (1)
    -Salary Remaining : 508,602 $
    Stephen Johns 937,125 $ (1)
    -Salary Remaining : 216,647 $
    Nick Ritchie 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Mattias Janmark 715,000 $ (1)
    -Salary Remaining : 165,296 $
    Dylan DeMelo 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Scott Darling 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 77,783,297 $
    Year 2019 : 51,716,172 $
    Year 2020 : 26,291,172 $
    Year 2021 : 13,103,672 $
    Salary Average Commitment
    Year 2018 : 11,225,000 $
    Year 2019 : 5,225,000 $
    Year 2020 : 3,650,000 $
    Year 2021 : 2,000,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 77,783,297 $
    Year 2019 : 51,716,172 $
    Year 2020 : 26,291,172 $
    Year 2021 : 13,103,672 $

    Farm Players Salaries

    Jan Rutta 2,300,000 $ (2)
    Salary Remaining : 541,176 $
    David Rittich 1,050,000 $ (1)
    Salary Remaining : 247,059 $
    Yanni Gourde 1,000,000 $ (1)
    Salary Remaining : 235,294 $
    Travis Morin 929,500 $ (1)
    Salary Remaining : 218,706 $
    Rob O'Gara 925,000 $ (1)
    Salary Remaining : 217,647 $
    Ryan Pulock 925,000 $ (1)
    Salary Remaining : 217,647 $
    Nikita Scherbak 925,000 $ (2)
    Salary Remaining : 217,647 $
    Nick Merkley 925,000 $ (3)
    Salary Remaining : 217,647 $
    Casey Nelson 892,500 $ (3)
    Salary Remaining : 210,000 $
    Kenny Agostino 875,000 $ (1)
    Salary Remaining : 205,882 $
    Jack Dougherty 850,000 $ (2)
    Salary Remaining : 200,000 $
    John Quenneville 850,000 $ (2)
    Salary Remaining : 200,000 $
    Alex Nedeljkovic 850,000 $ (2)
    Salary Remaining : 200,000 $
    Nick Paul 775,000 $ (1)
    Salary Remaining : 182,353 $
    Linus Ullmark 750,000 $ (2)
    Salary Remaining : 176,471 $
    Anthony Stolarz 725,000 $ (1)
    Salary Remaining : 170,588 $
    Reid Boucher 715,000 $ (1)
    Salary Remaining : 168,235 $
    Joseph Blandisi 680,000 $ (2)
    Salary Remaining : 160,000 $
    Antoine Bibeau 675,000 $ (3)
    Salary Remaining : 158,824 $
    Brendan Guhle 650,000 $ (4)
    Salary Remaining : 152,941 $
    Tyler Graovac 650,000 $ (1)
    Salary Remaining : 152,941 $
    Ilya Sorokin 650,000 $ (2)
    Salary Remaining : 152,941 $
    Peter Cehlarik 650,000 $ (1)
    Salary Remaining : 152,941 $
    Zac Leslie 650,000 $ (1)
    Salary Remaining : 152,941 $
    Connor Hobbs 650,000 $ (3)
    Salary Remaining : 152,941 $
    Kirill Kaprizov 650,000 $ (3)
    Salary Remaining : 152,941 $
    Sami Niku 650,000 $ (3)
    Salary Remaining : 152,941 $
    Jean-Christophe Beaudin 650,000 $ (1)
    Salary Remaining : 152,941 $
    Roope Hintz 650,000 $ (3)
    Salary Remaining : 152,941 $
    Tomas Nosek 650,000 $ (1)
    Salary Remaining : 152,941 $
    Vitek Vanecek 650,000 $ (2)
    Salary Remaining : 152,941 $
    A.J. Greer 650,000 $ (3)
    Salary Remaining : 152,941 $
    Total Farm Players32
    Salary Commitment
    Year 2018 : 26,067,000 $
    Year 2019 : 14,897,500 $
    Year 2020 : 6,392,500 $
    Year 2021 : 650,000 $
    Salary Average Commitment
    Year 2018 : 18,550,000 $
    Year 2019 : 10,650,000 $
    Year 2020 : 5,500,000 $
    Year 2021 : 650,000 $


    Buffalo Sabres


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameFirst Niagara Center
    Level 1: 7500 - 125 $ - 6 875 - 91,67%
    Level 2: 4280 - 75 $ - 4 280 - 100,00%
    Level 3: 3150 - 55 $ - 3 100 - 98,42%
    Level 4: 3570 - 40 $ - 3 560 - 99,73%
    Luxury : 2500 - 210 $ - 2 008 - 80,31%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 025 - 75,63%
    Farm Level 2: 2000 - 9 $ - 1 524 - 76,22%
    Farm Total Capacity :6000

    Income

    Home Games Left11
    Average Attendance - %19 824 - 94,40%
    Average Income per Game2,508,629 $
    Year to Date Revenue75,258,876 $
    Farm
    Home Games Left13
    Average Attendance - %4 550 - 75,83%
    Average Income per Game125,925 $
    Year to Date Revenue3,525,889 $

    Expense

    Pro Players Total Salaries75,962,725 $
    Farm Players Total Salaries18,688,400 $
    Coaches Total Salaries4,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(2,074,839 $)
    Pro Year To Date Expenses60,196,099 $
    Farm Year To Date Expenses15,035,701 $
    Pro Salary Cap To Date56,278,716 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue27,594,921 $
    Farm Estimated Season Revenue1,637,020 $
    Pro Remaining Season Days43
    Pro Expenses Per Days423,993 $
    Pro Estimated Expenses18,231,699 $
    Farm Remaining Season Days44
    Farm Expenses Per Days108,494 $
    Farm Estimated Expenses4,773,736 $
    Estimated Season Expenses23,005,435 $
    Estimated Season Salary Cap71,765,163 $
    Estimate Under Maximum Salary Cap of 75,000,000 $3,234,837 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 16,365,163 $
    Current Bank Account68,919,501 $
    Projected Bank Account75,146,007 $

    Pro Players Salaries

    Pekka Rinne 9,000,000 $ (2)
    -Salary Remaining : 2,080,645 $
    Eric Staal 8,000,000 $ (3)
    -Salary Remaining : 1,849,462 $
    Shea Weber 7,857,143 $ (2)
    -Salary Remaining : 1,816,436 $
    Frans Nielsen 6,500,000 $ (4)
    -Salary Remaining : 1,502,688 $
    Kyle Okposo 6,000,000 $ (1)
    -Salary Remaining : 1,387,097 $
    Brent Burns 5,760,000 $ (1)
    -Salary Remaining : 1,331,613 $
    Evander Kane 5,250,000 $ (1)
    -Salary Remaining : 1,213,710 $
    Olli Maatta 4,083,333 $ (5)
    -Salary Remaining : 943,996 $
    Connor Murphy 3,850,000 $ (4)
    -Salary Remaining : 890,054 $
    Jaroslav Halak 3,500,000 $ (3)
    -Salary Remaining : 809,140 $
    Marcus Foligno 2,875,000 $ (4)
    -Salary Remaining : 664,651 $
    Mark Pysyk 2,733,000 $ (3)
    -Salary Remaining : 631,823 $
    Carl Gunnarsson 2,500,000 $ (3)
    -Salary Remaining : 577,957 $
    Ben Chiarot 1,400,000 $ (2)
    -Salary Remaining : 323,656 $
    Byron Froese 1,034,249 $ (2)
    -Salary Remaining : 239,101 $
    Sergei Shumakov 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Josh Leivo 925,000 $ (2)
    -Salary Remaining : 213,844 $
    Devin Shore 870,000 $ (1)
    -Salary Remaining : 201,129 $
    Steve Bernier 850,000 $ (1)
    -Salary Remaining : 196,505 $
    Matt Martin 750,000 $ (3)
    -Salary Remaining : 173,387 $
    Alan Quine 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Michael Lindqvist 650,000 $ (2)
    -Salary Remaining : 150,269 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 75,962,725 $
    Year 2019 : 55,657,725 $
    Year 2020 : 34,791,333 $
    Year 2021 : 17,308,333 $
    Salary Average Commitment
    Year 2018 : 9,625,000 $
    Year 2019 : 7,500,000 $
    Year 2020 : 4,950,000 $
    Year 2021 : 2,075,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 75,962,725 $
    Year 2019 : 55,657,725 $
    Year 2020 : 34,791,333 $
    Year 2021 : 17,308,333 $

    Farm Players Salaries

    Hunter Smith 850,000 $ (2)
    Salary Remaining : 200,000 $
    Michael Downing 820,000 $ (2)
    Salary Remaining : 192,941 $
    Troy Grosenick 795,000 $ (1)
    Salary Remaining : 187,059 $
    Dylan Sadowy 775,000 $ (2)
    Salary Remaining : 182,353 $
    Jake Walman 775,000 $ (2)
    Salary Remaining : 182,353 $
    Johnathan MacLeod 775,000 $ (2)
    Salary Remaining : 182,353 $
    Michael Bunting 775,000 $ (2)
    Salary Remaining : 182,353 $
    Teddy Blueger 715,000 $ (1)
    Salary Remaining : 168,235 $
    Reece Scarlett 708,399 $ (1)
    Salary Remaining : 166,682 $
    Blake Heinrich 650,000 $ (2)
    Salary Remaining : 152,941 $
    Spenser Jensen 650,000 $ (2)
    Salary Remaining : 152,941 $
    Julien Nantel 650,000 $ (2)
    Salary Remaining : 152,941 $
    Luke Philp 650,000 $ (2)
    Salary Remaining : 152,941 $
    Brandon Halverson 650,000 $ (2)
    Salary Remaining : 152,941 $
    Matej Tomek 650,000 $ (3)
    Salary Remaining : 152,941 $
    Nick McBride 650,000 $ (3)
    Salary Remaining : 152,941 $
    Valeri Vasiliev 650,000 $ (2)
    Salary Remaining : 152,941 $
    Brian Cooper 650,000 $ (2)
    Salary Remaining : 152,941 $
    Glenn Gawdin 650,000 $ (3)
    Salary Remaining : 152,941 $
    Chaz Reddekopp 650,000 $ (3)
    Salary Remaining : 152,941 $
    Jake Massie 650,000 $ (3)
    Salary Remaining : 152,941 $
    Tyler Soy 650,000 $ (3)
    Salary Remaining : 152,941 $
    Grant Gabriele 650,000 $ (3)
    Salary Remaining : 152,941 $
    Gabriel Fontaine 650,000 $ (3)
    Salary Remaining : 152,941 $
    Pavel Jenys 650,000 $ (2)
    Salary Remaining : 152,941 $
    Jack Rodewald 650,000 $ (1)
    Salary Remaining : 152,941 $
    Matthew Berkovitz 650,000 $ (2)
    Salary Remaining : 152,941 $
    Total Farm Players27
    Salary Commitment
    Year 2018 : 18,688,399 $
    Year 2019 : 15,820,000 $
    Year 2020 : 5,200,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 15,850,000 $
    Year 2019 : 13,725,000 $
    Year 2020 : 5,200,000 $
    Year 2021 : 0 $


    Calgary Flames


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScotiabank Saddledome
    Level 1: 6000 - 160 $ - 4 822 - 80,37%
    Level 2: 5000 - 100 $ - 4 421 - 88,43%
    Level 3: 2700 - 80 $ - 2 300 - 85,17%
    Level 4: 3300 - 32 $ - 3 300 - 100,00%
    Luxury : 1000 - 360 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 38 $ - 2 986 - 74,65%
    Farm Level 2: 2000 - 16 $ - 1 492 - 74,59%
    Farm Total Capacity :6000

    Income

    Home Games Left11
    Average Attendance - %15 843 - 88,02%
    Average Income per Game2,440,869 $
    Year to Date Revenue73,226,063 $
    Farm
    Home Games Left16
    Average Attendance - %4 478 - 74,63%
    Average Income per Game181,277 $
    Year to Date Revenue4,531,915 $

    Expense

    Pro Players Total Salaries51,354,818 $
    Farm Players Total Salaries20,030,880 $
    Coaches Total Salaries16,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value2,531,680 $
    Pro Year To Date Expenses47,197,219 $
    Farm Year To Date Expenses23,168,962 $
    Pro Salary Cap To Date41,431,083 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue26,849,556 $
    Farm Estimated Season Revenue2,900,426 $
    Pro Remaining Season Days43
    Pro Expenses Per Days316,424 $
    Pro Estimated Expenses13,606,232 $
    Farm Remaining Season Days44
    Farm Expenses Per Days155,245 $
    Farm Estimated Expenses6,830,780 $
    Estimated Season Expenses20,437,012 $
    Estimated Season Salary Cap55,835,106 $
    Estimate Under Maximum Salary Cap of 75,000,000 $19,164,894 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 435,106 $
    Current Bank Account166,933,590 $
    Projected Bank Account176,246,560 $

    Pro Players Salaries

    Jonathan Bernier 5,395,000 $ (1)
    -Salary Remaining : 1,247,231 $
    Craig Anderson 5,388,500 $ (1)
    -Salary Remaining : 1,245,728 $
    Jason Garrison 5,001,000 $ (1)
    -Salary Remaining : 1,156,145 $
    Leo Komarov 3,835,000 $ (2)
    -Salary Remaining : 886,586 $
    Michal Neuvirth 3,555,111 $ (1)
    -Salary Remaining : 821,881 $
    Mark Fayne 2,900,000 $ (1)
    -Salary Remaining : 670,430 $
    Brendan Smith 2,500,000 $ (1)
    -Salary Remaining : 577,957 $
    Jimmy Hayes 2,300,000 $ (1)
    -Salary Remaining : 531,720 $
    Tom Wilson 2,000,000 $ (1)
    -Salary Remaining : 462,366 $
    Josh Anderson 1,850,000 $ (3)
    -Salary Remaining : 427,688 $
    Stephen Gionta 1,750,005 $ (1)
    -Salary Remaining : 404,571 $
    Eric Gryba 1,601,000 $ (1)
    -Salary Remaining : 370,124 $
    Chris Conner 1,500,002 $ (1)
    -Salary Remaining : 346,775 $
    Brandon Bollig 1,500,000 $ (1)
    -Salary Remaining : 346,774 $
    Korbinian Holzer 1,500,000 $ (1)
    -Salary Remaining : 346,774 $
    Tim Kennedy 1,079,000 $ (2)
    -Salary Remaining : 249,446 $
    Mike Liambas 1,000,000 $ (1)
    -Salary Remaining : 231,183 $
    Sam Bennett 925,000 $ (2)
    -Salary Remaining : 213,844 $
    Zachary Werenski 925,000 $ (3)
    -Salary Remaining : 213,844 $
    Mathieu Aubin 900,000 $ (1)
    -Salary Remaining : 208,065 $
    Derek Nesbitt 900,000 $ (1)
    -Salary Remaining : 208,065 $
    Lukas Sedlak 825,000 $ (2)
    -Salary Remaining : 190,726 $
    Richard Clune 800,200 $ (1)
    -Salary Remaining : 184,992 $
    Jeremy Lauzon 775,000 $ (3)
    -Salary Remaining : 179,167 $
    Scott Wilson 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Total Pro Players25
    Salary Commitment
    Year 2018 : 51,354,818 $
    Year 2019 : 10,214,000 $
    Year 2020 : 3,550,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 14,375,000 $
    Year 2019 : 4,250,000 $
    Year 2020 : 1,800,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 51,354,818 $
    Year 2019 : 10,214,000 $
    Year 2020 : 3,550,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Harry Zolnierczyk 1,500,002 $ (1)
    Salary Remaining : 352,942 $
    Dennis Robertson 1,400,000 $ (1)
    Salary Remaining : 329,412 $
    Kevin Porter 1,000,002 $ (1)
    Salary Remaining : 235,295 $
    Jim O'Brien 1,000,002 $ (1)
    Salary Remaining : 235,295 $
    Jake Marto 1,000,000 $ (1)
    Salary Remaining : 235,294 $
    Valentin Zykov 925,000 $ (1)
    Salary Remaining : 217,647 $
    Anthony Mantha 925,000 $ (1)
    Salary Remaining : 217,647 $
    Jared McCann 925,000 $ (2)
    Salary Remaining : 217,647 $
    Thatcher Demko 925,000 $ (2)
    Salary Remaining : 217,647 $
    Eric Selleck 900,002 $ (1)
    Salary Remaining : 211,765 $
    Travis Dermott 850,000 $ (3)
    Salary Remaining : 200,000 $
    Noah Juulsen 850,000 $ (3)
    Salary Remaining : 200,000 $
    Taylor Leier 806,558 $ (1)
    Salary Remaining : 189,778 $
    Brendan Woods 799,313 $ (1)
    Salary Remaining : 188,074 $
    Philippe Desrosiers 775,000 $ (1)
    Salary Remaining : 182,353 $
    Carl Dahlstrom 775,000 $ (1)
    Salary Remaining : 182,353 $
    Dillon Heatherington 775,000 $ (1)
    Salary Remaining : 182,353 $
    Vladislav Gavrikov 650,000 $ (2)
    Salary Remaining : 152,941 $
    Liam Herbst 650,000 $ (3)
    Salary Remaining : 152,941 $
    Colin Jacobs 650,000 $ (1)
    Salary Remaining : 152,941 $
    Wilhelm Westlund 650,000 $ (1)
    Salary Remaining : 152,941 $
    Logan Nelson 650,000 $ (2)
    Salary Remaining : 152,941 $
    Nathan Perkovich 650,000 $ (1)
    Salary Remaining : 152,941 $
    Total Farm Players23
    Salary Commitment
    Year 2018 : 20,030,879 $
    Year 2019 : 5,500,000 $
    Year 2020 : 2,350,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 12,800,000 $
    Year 2019 : 4,150,000 $
    Year 2020 : 1,950,000 $
    Year 2021 : 0 $


    Carolina Hurricanes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePNC Arena
    Level 1: 5000 - 150 $ - 4 989 - 99,77%
    Level 2: 5000 - 98 $ - 4 797 - 95,93%
    Level 3: 2940 - 74 $ - 2 548 - 86,65%
    Level 4: 3060 - 50 $ - 2 894 - 94,58%
    Luxury : 1000 - 340 $ - 1 000 - 100,00%
    Total Capacity :17000
    Farm
    Farm Level 1: 4000 - 24 $ - 3 008 - 75,21%
    Farm Level 2: 2000 - 8 $ - 1 525 - 76,25%
    Farm Total Capacity :6000

    Income

    Home Games Left11
    Average Attendance - %16 227 - 95,45%
    Average Income per Game2,477,943 $
    Year to Date Revenue74,338,284 $
    Farm
    Home Games Left15
    Average Attendance - %4 533 - 75,55%
    Average Income per Game111,407 $
    Year to Date Revenue2,896,575 $

    Expense

    Pro Players Total Salaries70,194,920 $
    Farm Players Total Salaries19,443,576 $
    Coaches Total Salaries5,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses54,988,853 $
    Farm Year To Date Expenses17,834,058 $
    Pro Salary Cap To Date52,605,568 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue27,257,371 $
    Farm Estimated Season Revenue1,671,101 $
    Pro Remaining Season Days43
    Pro Expenses Per Days394,059 $
    Pro Estimated Expenses16,944,537 $
    Farm Remaining Season Days44
    Farm Expenses Per Days114,672 $
    Farm Estimated Expenses5,045,568 $
    Estimated Season Expenses21,990,105 $
    Estimated Season Salary Cap68,833,424 $
    Estimate Under Maximum Salary Cap of 75,000,000 $6,166,576 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 13,433,424 $
    Current Bank Account90,892,525 $
    Projected Bank Account97,830,892 $

    Pro Players Salaries

    Steven Stamkos 8,500,000 $ (4)
    -Salary Remaining : 1,965,054 $
    Thomas Vanek 7,350,000 $ (1)
    -Salary Remaining : 1,699,194 $
    Jason Spezza 7,250,000 $ (1)
    -Salary Remaining : 1,676,075 $
    Milan Lucic 6,000,000 $ (2)
    -Salary Remaining : 1,387,097 $
    Jimmy Howard 5,291,670 $ (1)
    -Salary Remaining : 1,223,343 $
    T.J. Brodie 4,650,000 $ (2)
    -Salary Remaining : 1,075,000 $
    David Savard 4,250,000 $ (4)
    -Salary Remaining : 982,527 $
    Josh Manson 4,100,000 $ (5)
    -Salary Remaining : 947,849 $
    Adam Henrique 4,000,000 $ (1)
    -Salary Remaining : 924,731 $
    Vladimir Sobotka 3,500,000 $ (3)
    -Salary Remaining : 809,140 $
    Jason Chimera 2,960,000 $ (2)
    -Salary Remaining : 684,301 $
    Derek MacKenzie 1,950,000 $ (1)
    -Salary Remaining : 450,806 $
    Devante Smith-Pelly 1,300,000 $ (1)
    -Salary Remaining : 300,538 $
    Robert Bortuzzo 1,150,000 $ (1)
    -Salary Remaining : 265,860 $
    Matt O'Connor 971,250 $ (1)
    -Salary Remaining : 224,536 $
    Robby Fabbri 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Ivan Provorov 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Chris Wideman 800,000 $ (1)
    -Salary Remaining : 184,946 $
    Graham Knott 775,000 $ (3)
    -Salary Remaining : 179,167 $
    Cameron Schilling 760,000 $ (2)
    -Salary Remaining : 175,699 $
    Noel Acciari 750,000 $ (2)
    -Salary Remaining : 173,387 $
    Tyler Sikura 700,000 $ (1)
    -Salary Remaining : 161,828 $
    Bryan Rust 687,000 $ (1)
    -Salary Remaining : 158,823 $
    Brent Gates 650,000 $ (3)
    -Salary Remaining : 150,269 $
    Total Pro Players24
    Salary Commitment
    Year 2018 : 70,194,920 $
    Year 2019 : 36,895,000 $
    Year 2020 : 21,775,000 $
    Year 2021 : 16,850,000 $
    Salary Average Commitment
    Year 2018 : 12,575,000 $
    Year 2019 : 5,250,000 $
    Year 2020 : 3,025,000 $
    Year 2021 : 1,150,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 70,194,920 $
    Year 2019 : 36,895,000 $
    Year 2020 : 21,775,000 $
    Year 2021 : 16,850,000 $

    Farm Players Salaries

    Sheldon Dries 950,000 $ (1)
    Salary Remaining : 223,529 $
    Morgan Klimchuk 925,000 $ (1)
    Salary Remaining : 217,647 $
    T.J. Tynan 897,160 $ (2)
    Salary Remaining : 211,096 $
    Matt Finn 892,500 $ (1)
    Salary Remaining : 210,000 $
    Anton Karlsson 850,000 $ (2)
    Salary Remaining : 200,000 $
    Ryan Lindgren 850,000 $ (1)
    Salary Remaining : 200,000 $
    Mitch Vande Sompel 850,000 $ (1)
    Salary Remaining : 200,000 $
    Thomas Novak 850,000 $ (3)
    Salary Remaining : 200,000 $
    Troy Bourke 813,750 $ (1)
    Salary Remaining : 191,471 $
    Tyler Randell 810,000 $ (2)
    Salary Remaining : 190,588 $
    Maxim Lamarche 808,500 $ (1)
    Salary Remaining : 190,235 $
    Jimmy Oligny 800,000 $ (2)
    Salary Remaining : 188,235 $
    Frederick Gaudreau 666,666 $ (3)
    Salary Remaining : 156,863 $
    Matt Tomkins 660,000 $ (1)
    Salary Remaining : 155,294 $
    Connor Jones 660,000 $ (1)
    Salary Remaining : 155,294 $
    Scooter Vaughan 660,000 $ (1)
    Salary Remaining : 155,294 $
    Ethan Werek 650,000 $ (1)
    Salary Remaining : 152,941 $
    Tyler Lewington 650,000 $ (1)
    Salary Remaining : 152,941 $
    Terry Broadhurst 650,000 $ (1)
    Salary Remaining : 152,941 $
    Kyle Criscuolo 650,000 $ (2)
    Salary Remaining : 152,941 $
    Eric Hartzell 650,000 $ (1)
    Salary Remaining : 152,941 $
    Elvis Merzlikins 650,000 $ (1)
    Salary Remaining : 152,941 $
    Daniel Bernhardt 650,000 $ (2)
    Salary Remaining : 152,941 $
    Beau Starrett 650,000 $ (2)
    Salary Remaining : 152,941 $
    J.J. Piccinich 650,000 $ (2)
    Salary Remaining : 152,941 $
    Jaedon Descheneau 650,000 $ (1)
    Salary Remaining : 152,941 $
    Total Farm Players26
    Salary Commitment
    Year 2018 : 19,443,576 $
    Year 2019 : 7,473,826 $
    Year 2020 : 1,516,666 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 16,375,000 $
    Year 2019 : 6,100,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $


    Chicago Blackhawks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameUnited Center
    Level 1: 8000 - 115 $ - 6 718 - 83,98%
    Level 2: 6000 - 76 $ - 5 059 - 84,31%
    Level 3: 4000 - 50 $ - 3 199 - 79,96%
    Level 4: 4500 - 28 $ - 3 987 - 88,60%
    Luxury : 1500 - 299 $ - 1 456 - 97,04%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 25 $ - 3 047 - 76,17%
    Farm Level 2: 2000 - 9 $ - 1 507 - 75,36%
    Farm Total Capacity :6000

    Income

    Home Games Left9
    Average Attendance - %20 418 - 85,08%
    Average Income per Game2,441,632 $
    Year to Date Revenue78,132,239 $
    Farm
    Home Games Left12
    Average Attendance - %4 554 - 75,90%
    Average Income per Game118,449 $
    Year to Date Revenue3,435,013 $

    Expense

    Pro Players Total Salaries86,374,999 $
    Farm Players Total Salaries24,045,938 $
    Coaches Total Salaries6,475,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(3,388,441 $)
    Pro Year To Date Expenses61,391,253 $
    Farm Year To Date Expenses21,354,591 $
    Pro Salary Cap To Date58,377,646 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue21,974,692 $
    Farm Estimated Season Revenue1,421,385 $
    Pro Remaining Season Days43
    Pro Expenses Per Days484,812 $
    Pro Estimated Expenses20,846,916 $
    Farm Remaining Season Days44
    Farm Expenses Per Days142,893 $
    Farm Estimated Expenses6,287,292 $
    Estimated Season Expenses27,134,208 $
    Estimated Season Salary Cap74,957,631 $
    Estimate Under Maximum Salary Cap of 75,000,000 $42,369 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 19,557,631 $
    Current Bank Account190,094,644 $
    Projected Bank Account186,356,513 $

    Pro Players Salaries

    Travis Zajac 7,300,000 $ (1)
    -Salary Remaining : 1,687,634 $
    Kevin Shattenkirk 6,650,000 $ (3)
    -Salary Remaining : 1,537,366 $
    Aleksander Barkov 5,900,000 $ (5)
    -Salary Remaining : 1,363,978 $
    Seth Jones 5,400,000 $ (4)
    -Salary Remaining : 1,248,387 $
    James Neal 5,000,000 $ (1)
    -Salary Remaining : 1,155,914 $
    Alex Galchenyuk 4,900,000 $ (3)
    -Salary Remaining : 1,132,796 $
    Sami Vatanen 4,875,000 $ (3)
    -Salary Remaining : 1,127,016 $
    Max Pacioretty 4,500,000 $ (2)
    -Salary Remaining : 1,040,323 $
    Sean Couturier 4,333,333 $ (4)
    -Salary Remaining : 1,001,792 $
    James Van Riemsdyk 4,250,000 $ (1)
    -Salary Remaining : 982,527 $
    Damon Severson 4,166,666 $ (4)
    -Salary Remaining : 963,261 $
    Justin Abdelkader 4,000,000 $ (2)
    -Salary Remaining : 924,731 $
    Cam Fowler 4,000,000 $ (1)
    -Salary Remaining : 924,731 $
    Conor Sheary 3,000,000 $ (1)
    -Salary Remaining : 693,548 $
    Antti Raanta 3,000,000 $ (2)
    -Salary Remaining : 693,548 $
    James Reimer 3,000,000 $ (2)
    -Salary Remaining : 693,548 $
    John Moore 2,800,000 $ (1)
    -Salary Remaining : 647,312 $
    Richard Panik 2,800,000 $ (2)
    -Salary Remaining : 647,312 $
    Brock Nelson 2,500,000 $ (1)
    -Salary Remaining : 577,957 $
    Adam McQuaid 2,375,000 $ (1)
    -Salary Remaining : 549,059 $
    Brayden Point 850,000 $ (2)
    -Salary Remaining : 196,505 $
    Scottie Upshall 775,000 $ (2)
    -Salary Remaining : 179,167 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 86,374,999 $
    Year 2019 : 55,149,999 $
    Year 2020 : 36,224,999 $
    Year 2021 : 19,799,999 $
    Salary Average Commitment
    Year 2018 : 8,325,000 $
    Year 2019 : 5,800,000 $
    Year 2020 : 2,350,000 $
    Year 2021 : 2,350,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 86,374,999 $
    Year 2019 : 55,149,999 $
    Year 2020 : 36,224,999 $
    Year 2021 : 19,799,999 $

    Farm Players Salaries

    Chris Mueller 1,255,000 $ (2)
    Salary Remaining : 295,294 $
    Brandon Pirri 1,100,000 $ (1)
    Salary Remaining : 258,824 $
    Jordan Subban 971,250 $ (1)
    Salary Remaining : 228,529 $
    Malcolm Subban 971,250 $ (2)
    Salary Remaining : 228,529 $
    Matt Bartkowski 955,000 $ (3)
    Salary Remaining : 224,706 $
    Rasmus Asplund 925,000 $ (1)
    Salary Remaining : 217,647 $
    Mark Jankowski 925,000 $ (1)
    Salary Remaining : 217,647 $
    Scott Mayfield 892,500 $ (1)
    Salary Remaining : 210,000 $
    Robbie Russo 854,438 $ (2)
    Salary Remaining : 201,044 $
    Jack Roslovic 850,000 $ (3)
    Salary Remaining : 200,000 $
    Erik Cernak 850,000 $ (3)
    Salary Remaining : 200,000 $
    Nathan Walker 813,750 $ (2)
    Salary Remaining : 191,471 $
    Daniel Carr 813,750 $ (1)
    Salary Remaining : 191,471 $
    Ryan Malone 778,000 $ (1)
    Salary Remaining : 183,059 $
    Erik Condra 777,000 $ (2)
    Salary Remaining : 182,824 $
    Tobias Lindberg 775,000 $ (2)
    Salary Remaining : 182,353 $
    David Kase 775,000 $ (3)
    Salary Remaining : 182,353 $
    William Lagesson 775,000 $ (2)
    Salary Remaining : 182,353 $
    Jeff Schultz 707,000 $ (1)
    Salary Remaining : 166,353 $
    Colby Robak 707,000 $ (1)
    Salary Remaining : 166,353 $
    Steven Oleksy 700,000 $ (2)
    Salary Remaining : 164,706 $
    Mario Kempe 675,000 $ (1)
    Salary Remaining : 158,824 $
    Saku Maenalanen 650,000 $ (2)
    Salary Remaining : 152,941 $
    Mark Friedman 650,000 $ (2)
    Salary Remaining : 152,941 $
    Lukas Jasek 650,000 $ (3)
    Salary Remaining : 152,941 $
    Fredrik Bergvik 650,000 $ (1)
    Salary Remaining : 152,941 $
    Louis Belpedio 650,000 $ (2)
    Salary Remaining : 152,941 $
    Akira Schmid 650,000 $ (3)
    Salary Remaining : 152,941 $
    Christoffer Ehn 650,000 $ (2)
    Salary Remaining : 152,941 $
    Maxim Letunov 650,000 $ (2)
    Salary Remaining : 152,941 $
    Total Farm Players30
    Salary Commitment
    Year 2018 : 24,045,938 $
    Year 2019 : 14,901,438 $
    Year 2020 : 4,730,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 18,275,000 $
    Year 2019 : 11,350,000 $
    Year 2020 : 3,900,000 $
    Year 2021 : 0 $


    Colorado Avalanche


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePepsi Center
    Level 1: 8584 - 125 $ - 6 613 - 77,04%
    Level 2: 6514 - 95 $ - 4 809 - 73,83%
    Level 3: 3600 - 65 $ - 3 151 - 87,52%
    Level 4: 4080 - 35 $ - 3 874 - 94,95%
    Luxury : 1222 - 275 $ - 1 222 - 100,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 2 977 - 74,43%
    Farm Level 2: 2000 - 12 $ - 1 502 - 75,10%
    Farm Total Capacity :6000

    Income

    Home Games Left12
    Average Attendance - %19 669 - 81,95%
    Average Income per Game2,567,557 $
    Year to Date Revenue74,459,163 $
    Farm
    Home Games Left17
    Average Attendance - %4 479 - 74,65%
    Average Income per Game141,691 $
    Year to Date Revenue3,400,587 $

    Expense

    Pro Players Total Salaries55,027,752 $
    Farm Players Total Salaries17,588,788 $
    Coaches Total Salaries3,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses44,758,870 $
    Farm Year To Date Expenses13,555,140 $
    Pro Salary Cap To Date43,682,509 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue30,810,688 $
    Farm Estimated Season Revenue2,408,749 $
    Pro Remaining Season Days43
    Pro Expenses Per Days303,375 $
    Pro Estimated Expenses13,045,125 $
    Farm Remaining Season Days44
    Farm Expenses Per Days104,218 $
    Farm Estimated Expenses4,585,592 $
    Estimated Season Expenses17,630,717 $
    Estimated Season Salary Cap56,403,973 $
    Estimate Under Maximum Salary Cap of 75,000,000 $18,596,027 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 1,003,973 $
    Current Bank Account19,556,511 $
    Projected Bank Account35,145,231 $

    Pro Players Salaries

    Patrick Kane 14,300,000 $ (3)
    -Salary Remaining : 3,305,914 $
    Jason Demers 7,000,000 $ (3)
    -Salary Remaining : 1,618,280 $
    Joel Ward 5,002,000 $ (1)
    -Salary Remaining : 1,156,376 $
    Thomas Greiss 5,000,002 $ (1)
    -Salary Remaining : 1,155,914 $
    Marc Methot 4,900,000 $ (1)
    -Salary Remaining : 1,132,796 $
    Colton Sceviour 3,000,000 $ (2)
    -Salary Remaining : 693,548 $
    Dale Weise 2,676,000 $ (2)
    -Salary Remaining : 618,645 $
    Connor Hellebuyck 2,250,000 $ (1)
    -Salary Remaining : 520,161 $
    Adam Lowry 1,125,000 $ (1)
    -Salary Remaining : 260,081 $
    Nick Cousins 1,000,000 $ (2)
    -Salary Remaining : 231,183 $
    Connor McDavid 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Clayton Keller 925,000 $ (3)
    -Salary Remaining : 213,844 $
    Anthony Beauvillier 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Anthony Duclair 892,500 $ (1)
    -Salary Remaining : 206,331 $
    Steven Santini 850,000 $ (1)
    -Salary Remaining : 196,505 $
    Eric Tangradi 828,000 $ (2)
    -Salary Remaining : 191,419 $
    Brandon Tanev 813,750 $ (1)
    -Salary Remaining : 188,125 $
    Frank Corrado 665,500 $ (1)
    -Salary Remaining : 153,852 $
    Ben Harpur 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Devon Toews 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Tyler Bertuzzi 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 55,027,752 $
    Year 2019 : 29,729,000 $
    Year 2020 : 22,225,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 13,000,000 $
    Year 2019 : 4,375,000 $
    Year 2020 : 2,000,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 55,027,752 $
    Year 2019 : 29,729,000 $
    Year 2020 : 22,225,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Filip Chlapik 925,000 $ (3)
    Salary Remaining : 217,647 $
    Michael Spacek 850,000 $ (1)
    Salary Remaining : 200,000 $
    Sam Carrick 788,288 $ (2)
    Salary Remaining : 185,480 $
    Blake Speers 775,000 $ (3)
    Salary Remaining : 182,353 $
    Thomas Schemitsch 775,000 $ (3)
    Salary Remaining : 182,353 $
    Yakov Trenin 775,000 $ (3)
    Salary Remaining : 182,353 $
    Nikita Korostelev 775,000 $ (3)
    Salary Remaining : 182,353 $
    Ryan Zuhlsdorf 775,000 $ (3)
    Salary Remaining : 182,353 $
    Chris Driedger 735,000 $ (1)
    Salary Remaining : 172,941 $
    Alex Broadhurst 665,500 $ (1)
    Salary Remaining : 156,588 $
    Tanner Faith 650,000 $ (2)
    Salary Remaining : 152,941 $
    Fredrik Olofsson 650,000 $ (2)
    Salary Remaining : 152,941 $
    Juho Lammikko 650,000 $ (2)
    Salary Remaining : 152,941 $
    Josh Wesley 650,000 $ (2)
    Salary Remaining : 152,941 $
    Jake Marchment 650,000 $ (1)
    Salary Remaining : 152,941 $
    Linus Soderstrom 650,000 $ (2)
    Salary Remaining : 152,941 $
    Miles Gendron 650,000 $ (2)
    Salary Remaining : 152,941 $
    Austin Carroll 650,000 $ (1)
    Salary Remaining : 152,941 $
    Keegan Kolesar 650,000 $ (3)
    Salary Remaining : 152,941 $
    Colton White 650,000 $ (3)
    Salary Remaining : 152,941 $
    Martins Dzierkals 650,000 $ (3)
    Salary Remaining : 152,941 $
    Jonne Tammela 650,000 $ (3)
    Salary Remaining : 152,941 $
    Igor Shesterkin 650,000 $ (2)
    Salary Remaining : 152,941 $
    Anthony Richard 650,000 $ (3)
    Salary Remaining : 152,941 $
    Nikita Pavlychev 650,000 $ (3)
    Salary Remaining : 152,941 $
    Total Farm Players25
    Salary Commitment
    Year 2018 : 17,588,788 $
    Year 2019 : 14,038,288 $
    Year 2020 : 8,700,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 15,650,000 $
    Year 2019 : 12,475,000 $
    Year 2020 : 7,800,000 $
    Year 2021 : 0 $


    Columbus Blue Jackets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameNationwide Arena
    Level 1: 7000 - 122 $ - 6 811 - 97,30%
    Level 2: 5780 - 82 $ - 5 199 - 89,95%
    Level 3: 3150 - 65 $ - 3 064 - 97,27%
    Level 4: 3570 - 30 $ - 3 570 - 100,00%
    Luxury : 1500 - 250 $ - 1 500 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 020 - 75,49%
    Farm Level 2: 2000 - 15 $ - 1 503 - 75,14%
    Farm Total Capacity :6000

    Income

    Home Games Left11
    Average Attendance - %20 144 - 95,92%
    Average Income per Game2,539,445 $
    Year to Date Revenue76,183,337 $
    Farm
    Home Games Left13
    Average Attendance - %4 522 - 75,37%
    Average Income per Game169,260 $
    Year to Date Revenue4,739,268 $

    Expense

    Pro Players Total Salaries74,214,374 $
    Farm Players Total Salaries21,480,780 $
    Coaches Total Salaries5,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(4,000,000 $)
    Pro Year To Date Expenses59,761,434 $
    Farm Year To Date Expenses17,739,990 $
    Pro Salary Cap To Date56,686,118 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue27,933,890 $
    Farm Estimated Season Revenue2,200,374 $
    Pro Remaining Season Days43
    Pro Expenses Per Days420,507 $
    Pro Estimated Expenses18,081,801 $
    Farm Remaining Season Days44
    Farm Expenses Per Days122,357 $
    Farm Estimated Expenses5,383,708 $
    Estimated Season Expenses23,465,509 $
    Estimated Season Salary Cap69,843,204 $
    Estimate Under Maximum Salary Cap of 75,000,000 $5,156,796 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 14,443,204 $
    Current Bank Account94,028,522 $
    Projected Bank Account100,697,277 $

    Pro Players Salaries

    Roberto Luongo 13,300,000 $ (2)
    -Salary Remaining : 3,074,731 $
    Justin Williams 5,800,000 $ (2)
    -Salary Remaining : 1,340,860 $
    Loui Eriksson 5,600,000 $ (2)
    -Salary Remaining : 1,294,624 $
    Ron Hainsey 5,000,000 $ (1)
    -Salary Remaining : 1,155,914 $
    Dmitry Kulikov 4,333,333 $ (3)
    -Salary Remaining : 1,001,792 $
    Viktor Arvidsson 4,250,000 $ (5)
    -Salary Remaining : 982,527 $
    Adam Larsson 4,166,666 $ (3)
    -Salary Remaining : 963,261 $
    Nick Bonino 4,100,000 $ (3)
    -Salary Remaining : 947,849 $
    Carl Hagelin 4,000,000 $ (2)
    -Salary Remaining : 924,731 $
    Jake Muzzin 4,000,000 $ (3)
    -Salary Remaining : 924,731 $
    Michael Cammalleri 3,800,000 $ (2)
    -Salary Remaining : 878,495 $
    Ben Hutton 2,800,000 $ (2)
    -Salary Remaining : 647,312 $
    Ryan Callahan 2,200,000 $ (1)
    -Salary Remaining : 508,602 $
    Calle Jarnkrok 2,000,000 $ (4)
    -Salary Remaining : 462,366 $
    Joakim Nordstrom 1,275,000 $ (1)
    -Salary Remaining : 294,758 $
    Matt Cullen 1,200,000 $ (1)
    -Salary Remaining : 277,419 $
    Chris Bourque 1,180,000 $ (4)
    -Salary Remaining : 272,796 $
    Mike McKenna 1,050,000 $ (2)
    -Salary Remaining : 242,742 $
    Mirco Mueller 971,250 $ (2)
    -Salary Remaining : 224,536 $
    Joel Armia 971,250 $ (1)
    -Salary Remaining : 224,536 $
    Tim Schaller 826,875 $ (1)
    -Salary Remaining : 191,159 $
    Brandon Davidson 715,000 $ (1)
    -Salary Remaining : 165,296 $
    Matt Donovan 675,000 $ (2)
    -Salary Remaining : 156,048 $
    Total Pro Players23
    Salary Commitment
    Year 2018 : 74,214,374 $
    Year 2019 : 62,026,249 $
    Year 2020 : 24,029,999 $
    Year 2021 : 7,430,000 $
    Salary Average Commitment
    Year 2018 : 14,150,000 $
    Year 2019 : 10,075,000 $
    Year 2020 : 4,350,000 $
    Year 2021 : 1,875,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 74,214,374 $
    Year 2019 : 62,026,249 $
    Year 2020 : 24,029,999 $
    Year 2021 : 7,430,000 $

    Farm Players Salaries

    Dominic Toninato 925,000 $ (2)
    Salary Remaining : 217,647 $
    Dalton Smith 897,160 $ (1)
    Salary Remaining : 211,096 $
    Garrett Wilson 827,702 $ (2)
    Salary Remaining : 194,753 $
    Patrick Sieloff 813,750 $ (1)
    Salary Remaining : 191,471 $
    Gabriel Gagne 775,000 $ (3)
    Salary Remaining : 182,353 $
    Ryan Collins 775,000 $ (2)
    Salary Remaining : 182,353 $
    Phil Varone 735,000 $ (2)
    Salary Remaining : 172,941 $
    Ben Sexton 725,000 $ (1)
    Salary Remaining : 170,588 $
    Nick Ebert 691,667 $ (1)
    Salary Remaining : 162,745 $
    Jason Kasdorf 665,500 $ (1)
    Salary Remaining : 156,588 $
    Rinat Valiev 650,000 $ (1)
    Salary Remaining : 152,941 $
    Michael Prapavessis 650,000 $ (2)
    Salary Remaining : 152,941 $
    Taylor Cammarata 650,000 $ (1)
    Salary Remaining : 152,941 $
    Kevin Stenlund 650,000 $ (3)
    Salary Remaining : 152,941 $
    Teemu Kivihalme 650,000 $ (1)
    Salary Remaining : 152,941 $
    Bogdan Yakimov 650,000 $ (1)
    Salary Remaining : 152,941 $
    Gustav Forsling 650,000 $ (2)
    Salary Remaining : 152,941 $
    Brendan Harms 650,000 $ (1)
    Salary Remaining : 152,941 $
    Cameron Askew 650,000 $ (3)
    Salary Remaining : 152,941 $
    Dakota Mermis 650,000 $ (1)
    Salary Remaining : 152,941 $
    Stephen Desrocher 650,000 $ (2)
    Salary Remaining : 152,941 $
    Spencer Martin 650,000 $ (1)
    Salary Remaining : 152,941 $
    Reid Petryk 650,000 $ (1)
    Salary Remaining : 152,941 $
    Joshua Winquist 650,000 $ (1)
    Salary Remaining : 152,941 $
    Devante Stephens 650,000 $ (3)
    Salary Remaining : 152,941 $
    Will Borgen 650,000 $ (3)
    Salary Remaining : 152,941 $
    Gustav Bouramman 650,000 $ (3)
    Salary Remaining : 152,941 $
    Nick Ellis 650,000 $ (1)
    Salary Remaining : 152,941 $
    Christian Wolanin 650,000 $ (2)
    Salary Remaining : 152,941 $
    Jesse Gabrielle 650,000 $ (3)
    Salary Remaining : 152,941 $
    Brad Morrison 650,000 $ (3)
    Salary Remaining : 152,941 $
    Total Farm Players31
    Salary Commitment
    Year 2018 : 21,480,779 $
    Year 2019 : 11,187,702 $
    Year 2020 : 5,325,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 18,725,000 $
    Year 2019 : 10,025,000 $
    Year 2020 : 5,200,000 $
    Year 2021 : 0 $


    Dallas Stars


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmerican Airlines Center
    Level 1: 6750 - 135 $ - 6 488 - 96,12%
    Level 2: 5750 - 90 $ - 5 011 - 87,15%
    Level 3: 3150 - 60 $ - 3 053 - 96,91%
    Level 4: 4150 - 38 $ - 3 758 - 90,55%
    Luxury : 1200 - 325 $ - 1 200 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 013 - 75,33%
    Farm Level 2: 2000 - 20 $ - 1 509 - 75,45%
    Farm Total Capacity :6000

    Income

    Home Games Left11
    Average Attendance - %19 510 - 92,90%
    Average Income per Game2,666,823 $
    Year to Date Revenue80,004,681 $
    Farm
    Home Games Left15
    Average Attendance - %4 522 - 75,37%
    Average Income per Game179,052 $
    Year to Date Revenue4,655,361 $

    Expense

    Pro Players Total Salaries96,240,082 $
    Farm Players Total Salaries19,489,120 $
    Coaches Total Salaries6,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(1,431,505 $)
    Pro Year To Date Expenses64,106,044 $
    Farm Year To Date Expenses16,774,662 $
    Pro Salary Cap To Date56,279,772 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue29,335,050 $
    Farm Estimated Season Revenue2,685,785 $
    Pro Remaining Season Days43
    Pro Expenses Per Days544,302 $
    Pro Estimated Expenses23,404,986 $
    Farm Remaining Season Days44
    Farm Expenses Per Days112,241 $
    Farm Estimated Expenses4,938,604 $
    Estimated Season Expenses28,343,590 $
    Estimated Season Salary Cap72,390,418 $
    Estimate Under Maximum Salary Cap of 75,000,000 $2,609,582 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 16,990,418 $
    Current Bank Account46,842,508 $
    Projected Bank Account50,519,753 $

    Pro Players Salaries

    John Tavares (Out of Payroll) 11,000,000 $ (5)
    -Salary Remaining : 2,543,011 $
    Joe Thornton (Out of Payroll) 9,360,000 $ (1)
    -Salary Remaining : 2,163,871 $
    Cam Ward 6,800,000 $ (1)
    -Salary Remaining : 1,572,043 $
    Mark Giordano 6,750,000 $ (2)
    -Salary Remaining : 1,560,484 $
    David Backes 6,500,000 $ (3)
    -Salary Remaining : 1,502,688 $
    Matt Niskanen 5,750,000 $ (3)
    -Salary Remaining : 1,329,301 $
    Jeff Skinner 5,725,000 $ (1)
    -Salary Remaining : 1,323,522 $
    Hampus Lindholm 5,713,415 $ (4)
    -Salary Remaining : 1,320,843 $
    Jaden Schwartz 5,350,000 $ (4)
    -Salary Remaining : 1,236,828 $
    Mika Zibanejad 5,350,000 $ (5)
    -Salary Remaining : 1,236,828 $
    David Perron 4,500,000 $ (1)
    -Salary Remaining : 1,040,323 $
    Mathieu Perreault 4,125,000 $ (2)
    -Salary Remaining : 953,629 $
    Jonathan Ericsson 4,000,000 $ (2)
    -Salary Remaining : 924,731 $
    John Carlson 3,966,667 $ (1)
    -Salary Remaining : 917,025 $
    Zach Hyman 2,250,000 $ (4)
    -Salary Remaining : 520,161 $
    Antoine Roussel 2,000,000 $ (1)
    -Salary Remaining : 462,366 $
    Joonas Donskoi 1,900,000 $ (2)
    -Salary Remaining : 439,247 $
    Keith Kinkaid 1,250,000 $ (1)
    -Salary Remaining : 288,978 $
    Mark Barberio 1,000,000 $ (1)
    -Salary Remaining : 231,183 $
    Pavel Buchnevich 850,000 $ (1)
    -Salary Remaining : 196,505 $
    Sebastian Aho 775,000 $ (2)
    -Salary Remaining : 179,167 $
    Nic Dowd 675,000 $ (4)
    -Salary Remaining : 156,048 $
    Brock McGinn 650,000 $ (2)
    -Salary Remaining : 150,269 $
    Total Pro Players23
    Salary Commitment
    Year 2018 : 96,240,082 $
    Year 2019 : 60,788,415 $
    Year 2020 : 42,588,415 $
    Year 2021 : 30,338,415 $
    Salary Average Commitment
    Year 2018 : 11,400,000 $
    Year 2019 : 7,500,000 $
    Year 2020 : 4,400,000 $
    Year 2021 : 3,325,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 96,240,082 $
    Year 2019 : 60,788,415 $
    Year 2020 : 42,588,415 $
    Year 2021 : 30,338,415 $

    Farm Players Salaries

    Jordan Weal 1,750,000 $ (2)
    Salary Remaining : 411,765 $
    Seth Helgeson 1,250,000 $ (2)
    Salary Remaining : 294,118 $
    Zac Dalpe 950,000 $ (2)
    Salary Remaining : 223,529 $
    Taylor Fedun 850,000 $ (3)
    Salary Remaining : 200,000 $
    Branden Troock 822,000 $ (1)
    Salary Remaining : 193,412 $
    Keegan Lowe 814,013 $ (1)
    Salary Remaining : 191,532 $
    Garrett Mitchell 800,000 $ (4)
    Salary Remaining : 188,235 $
    Andrew Agozzino 757,969 $ (2)
    Salary Remaining : 178,346 $
    Patrick Brown 753,638 $ (1)
    Salary Remaining : 177,327 $
    Justin Hodgman 750,000 $ (3)
    Salary Remaining : 176,471 $
    Bracken Kearns 700,000 $ (2)
    Salary Remaining : 164,706 $
    John Muse 700,000 $ (1)
    Salary Remaining : 164,706 $
    Andrew O'Brien 695,750 $ (1)
    Salary Remaining : 163,706 $
    Cole Schneider 695,750 $ (2)
    Salary Remaining : 163,706 $
    Thomas Di Pauli 675,000 $ (4)
    Salary Remaining : 158,824 $
    Brandon Mashinter 675,000 $ (2)
    Salary Remaining : 158,824 $
    Matej Paulovic 650,000 $ (1)
    Salary Remaining : 152,941 $
    Henri Kiviaho 650,000 $ (1)
    Salary Remaining : 152,941 $
    Markus Ruusu 650,000 $ (3)
    Salary Remaining : 152,941 $
    Tanner Fritz 650,000 $ (1)
    Salary Remaining : 152,941 $
    Jan Kostalek 650,000 $ (1)
    Salary Remaining : 152,941 $
    Brett Lernout 650,000 $ (2)
    Salary Remaining : 152,941 $
    Dennis Gilbert 650,000 $ (3)
    Salary Remaining : 152,941 $
    Christian Jaros 650,000 $ (2)
    Salary Remaining : 152,941 $
    Bokondji Imama 650,000 $ (2)
    Salary Remaining : 152,941 $
    Total Farm Players25
    Salary Commitment
    Year 2018 : 19,489,120 $
    Year 2019 : 13,103,719 $
    Year 2020 : 4,375,000 $
    Year 2021 : 1,475,000 $
    Salary Average Commitment
    Year 2018 : 14,375,000 $
    Year 2019 : 9,575,000 $
    Year 2020 : 3,900,000 $
    Year 2021 : 1,300,000 $


    Detroit Red Wings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameJoe Louis Arena
    Level 1: 6667 - 175 $ - 4 725 - 70,87%
    Level 2: 5556 - 90 $ - 5 046 - 90,82%
    Level 3: 3000 - 70 $ - 2 968 - 98,92%
    Level 4: 3666 - 45 $ - 3 609 - 98,44%
    Luxury : 1111 - 300 $ - 1 111 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 30 $ - 2 997 - 74,92%
    Farm Level 2: 2000 - 10 $ - 1 482 - 74,12%
    Farm Total Capacity :6000

    Income

    Home Games Left9
    Average Attendance - %17 458 - 87,29%
    Average Income per Game2,582,347 $
    Year to Date Revenue82,635,096 $
    Farm
    Home Games Left10
    Average Attendance - %4 479 - 74,65%
    Average Income per Game138,239 $
    Year to Date Revenue4,285,394 $

    Expense

    Pro Players Total Salaries60,214,464 $
    Farm Players Total Salaries16,187,188 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value2,604,300 $
    Pro Year To Date Expenses56,259,585 $
    Farm Year To Date Expenses17,742,213 $
    Pro Salary Cap To Date55,336,988 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue23,241,121 $
    Farm Estimated Season Revenue1,382,385 $
    Pro Remaining Season Days43
    Pro Expenses Per Days330,185 $
    Pro Estimated Expenses14,197,955 $
    Farm Remaining Season Days44
    Farm Expenses Per Days102,605 $
    Farm Estimated Expenses4,514,620 $
    Estimated Season Expenses18,712,575 $
    Estimated Season Salary Cap71,861,850 $
    Estimate Under Maximum Salary Cap of 75,000,000 $3,138,150 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 16,461,850 $
    Current Bank Account53,343,997 $
    Projected Bank Account59,254,928 $

    Pro Players Salaries

    Dustin Brown 7,200,000 $ (1)
    -Salary Remaining : 1,664,516 $
    Mike Green 6,550,000 $ (2)
    -Salary Remaining : 1,514,247 $
    Jack Johnson 6,500,000 $ (4)
    -Salary Remaining : 1,502,688 $
    Andrew MacDonald 5,000,000 $ (1)
    -Salary Remaining : 1,155,914 $
    Derick Brassard 5,000,000 $ (2)
    -Salary Remaining : 1,155,914 $
    Jonas Brodin 4,166,667 $ (4)
    -Salary Remaining : 963,262 $
    Andrew Shaw 3,900,000 $ (1)
    -Salary Remaining : 901,613 $
    Jakob Silfverberg 3,750,000 $ (2)
    -Salary Remaining : 866,935 $
    Lars Eller 3,500,000 $ (1)
    -Salary Remaining : 809,140 $
    Nate Prosser 1,975,005 $ (2)
    -Salary Remaining : 456,587 $
    Kyle Clifford 1,600,000 $ (3)
    -Salary Remaining : 369,892 $
    Darcy Kuemper 1,550,000 $ (1)
    -Salary Remaining : 358,333 $
    Nathan Horton 1,000,000 $ (1)
    -Salary Remaining : 231,183 $
    Dmitri Jaskin 1,000,000 $ (1)
    -Salary Remaining : 231,183 $
    Brendan Lemieux 893,167 $ (2)
    -Salary Remaining : 206,485 $
    Nicolas Meloche 850,000 $ (2)
    -Salary Remaining : 196,505 $
    Filip Gustavsson 850,000 $ (3)
    -Salary Remaining : 196,505 $
    Gabryel Boudreau 850,000 $ (1)
    -Salary Remaining : 196,505 $
    Dylan Blujus 779,625 $ (1)
    -Salary Remaining : 180,236 $
    Jean-Francois Berube 700,000 $ (2)
    -Salary Remaining : 161,828 $
    Michael Kirkpatrick 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Patrick Russell 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Avery Peterson 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Nikolas Brouillard 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Total Pro Players24
    Salary Commitment
    Year 2018 : 60,214,464 $
    Year 2019 : 32,834,839 $
    Year 2020 : 13,116,667 $
    Year 2021 : 10,666,667 $
    Salary Average Commitment
    Year 2018 : 11,150,000 $
    Year 2019 : 5,900,000 $
    Year 2020 : 2,400,000 $
    Year 2021 : 1,050,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 60,214,464 $
    Year 2019 : 32,834,839 $
    Year 2020 : 13,116,667 $
    Year 2021 : 10,666,667 $

    Farm Players Salaries

    Cody Goloubef 975,000 $ (3)
    Salary Remaining : 229,412 $
    Tyler Gaudet 971,250 $ (2)
    Salary Remaining : 228,529 $
    Kevin Czuczman 964,688 $ (1)
    Salary Remaining : 226,985 $
    Jakub Vrana 925,000 $ (2)
    Salary Remaining : 217,647 $
    Nico Hischier 925,000 $ (3)
    Salary Remaining : 217,647 $
    Gabriel Carlsson 850,000 $ (2)
    Salary Remaining : 200,000 $
    Victor Mete 850,000 $ (3)
    Salary Remaining : 200,000 $
    Viktor Svedberg 813,750 $ (1)
    Salary Remaining : 191,471 $
    Buddy Robinson 787,500 $ (1)
    Salary Remaining : 185,294 $
    Adam Brooks 775,000 $ (2)
    Salary Remaining : 182,353 $
    Keaton Thompson 775,000 $ (1)
    Salary Remaining : 182,353 $
    Joel Hanley 725,000 $ (1)
    Salary Remaining : 170,588 $
    Parker Milner 650,000 $ (1)
    Salary Remaining : 152,941 $
    James de Haas 650,000 $ (1)
    Salary Remaining : 152,941 $
    Jordon Southorn 650,000 $ (1)
    Salary Remaining : 152,941 $
    Kayle Doetzel 650,000 $ (1)
    Salary Remaining : 152,941 $
    Justin Auger 650,000 $ (1)
    Salary Remaining : 152,941 $
    Reid Duke 650,000 $ (2)
    Salary Remaining : 152,941 $
    Kevin Rooney 650,000 $ (1)
    Salary Remaining : 152,941 $
    Connor Rankin 650,000 $ (1)
    Salary Remaining : 152,941 $
    Ryan Faragher 650,000 $ (1)
    Salary Remaining : 152,941 $
    Total Farm Players21
    Salary Commitment
    Year 2018 : 16,187,188 $
    Year 2019 : 6,921,250 $
    Year 2020 : 2,750,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 12,075,000 $
    Year 2019 : 5,425,000 $
    Year 2020 : 2,075,000 $
    Year 2021 : 0 $


    Edmonton Oilers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRexall Place
    Level 1: 8780 - 221 $ - 4 339 - 49,42%
    Level 2: 3120 - 166 $ - 2 568 - 82,30%
    Level 3: 3600 - 127 $ - 1 778 - 49,38%
    Level 4: 4080 - 87 $ - 2 023 - 49,58%
    Luxury : 4420 - 473 $ - 2 178 - 49,27%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 27 $ - 5 009 - 77,06%
    Farm Level 2: 3500 - 9 $ - 2 591 - 74,04%
    Farm Total Capacity :10000

    Income

    Home Games Left11
    Average Attendance - %12 885 - 53,69%
    Average Income per Game3,690,218 $
    Year to Date Revenue110,706,549 $
    Farm
    Home Games Left15
    Average Attendance - %7 600 - 76,00%
    Average Income per Game209,302 $
    Year to Date Revenue5,441,861 $

    Expense

    Pro Players Total Salaries70,375,041 $
    Farm Players Total Salaries17,874,940 $
    Coaches Total Salaries8,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses61,199,039 $
    Farm Year To Date Expenses16,333,827 $
    Pro Salary Cap To Date56,101,129 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue40,592,401 $
    Farm Estimated Season Revenue3,139,535 $
    Pro Remaining Season Days43
    Pro Expenses Per Days408,468 $
    Pro Estimated Expenses17,564,124 $
    Farm Remaining Season Days44
    Farm Expenses Per Days108,957 $
    Farm Estimated Expenses4,794,108 $
    Estimated Season Expenses22,358,232 $
    Estimated Season Salary Cap72,370,609 $
    Estimate Under Maximum Salary Cap of 75,000,000 $2,629,391 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 16,970,609 $
    Current Bank Account113,927,775 $
    Projected Bank Account135,301,479 $

    Pro Players Salaries

    Carey Price 10,500,000 $ (1)
    -Salary Remaining : 2,427,419 $
    Nicklas Backstrom 6,700,000 $ (2)
    -Salary Remaining : 1,548,925 $
    Ilya Kovalchuk 6,250,000 $ (3)
    -Salary Remaining : 1,444,892 $
    Taylor Hall 6,000,000 $ (2)
    -Salary Remaining : 1,387,097 $
    Dougie Hamilton 5,750,000 $ (4)
    -Salary Remaining : 1,329,301 $
    Mikael Granlund 5,750,000 $ (3)
    -Salary Remaining : 1,329,301 $
    Colton Parayko 5,500,000 $ (2)
    -Salary Remaining : 1,271,505 $
    Jake Allen 4,350,000 $ (4)
    -Salary Remaining : 1,005,645 $
    Cody Eakin 3,850,000 $ (3)
    -Salary Remaining : 890,054 $
    Cam Atkinson 3,500,000 $ (1)
    -Salary Remaining : 809,140 $
    Ryan Dzingel 1,800,000 $ (2)
    -Salary Remaining : 416,129 $
    Zemgus Girgensons 1,600,000 $ (2)
    -Salary Remaining : 369,892 $
    Jake McCabe 1,600,000 $ (2)
    -Salary Remaining : 369,892 $
    J.T. Brown 1,100,000 $ (2)
    -Salary Remaining : 254,301 $
    Derrick Pouliot 971,250 $ (1)
    -Salary Remaining : 224,536 $
    Gabriel Bourque 955,041 $ (1)
    -Salary Remaining : 220,789 $
    Max Domi 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Derek Forbort 918,750 $ (1)
    -Salary Remaining : 212,399 $
    Darren Archibald 855,000 $ (2)
    -Salary Remaining : 197,661 $
    Vladislav Kamenev 850,000 $ (2)
    -Salary Remaining : 196,505 $
    Lawrence Pilut 650,000 $ (2)
    -Salary Remaining : 150,269 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 70,375,041 $
    Year 2019 : 52,605,000 $
    Year 2020 : 25,950,000 $
    Year 2021 : 10,100,000 $
    Salary Average Commitment
    Year 2018 : 10,275,000 $
    Year 2019 : 7,025,000 $
    Year 2020 : 2,425,000 $
    Year 2021 : 1,125,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 70,375,041 $
    Year 2019 : 52,605,000 $
    Year 2020 : 25,950,000 $
    Year 2021 : 10,100,000 $

    Farm Players Salaries

    Christopher Breen 1,225,000 $ (1)
    Salary Remaining : 288,235 $
    Greg McKegg 983,981 $ (1)
    Salary Remaining : 231,525 $
    Greg Carey 925,000 $ (1)
    Salary Remaining : 217,647 $
    Jakub Jerabek 925,000 $ (1)
    Salary Remaining : 217,647 $
    Michael Bournival 897,160 $ (2)
    Salary Remaining : 211,096 $
    Henrik Samuelsson 892,500 $ (1)
    Salary Remaining : 210,000 $
    Frank Vatrano 892,500 $ (1)
    Salary Remaining : 210,000 $
    John Gilmour 780,000 $ (1)
    Salary Remaining : 183,529 $
    Jacob De La Rose 775,000 $ (1)
    Salary Remaining : 182,353 $
    Seth Griffith 750,750 $ (1)
    Salary Remaining : 176,647 $
    Mark Zengerle 750,000 $ (1)
    Salary Remaining : 176,471 $
    Wayne Simpson 750,000 $ (1)
    Salary Remaining : 176,471 $
    Maxime Lagace 715,000 $ (1)
    Salary Remaining : 168,235 $
    Justin Dowling 704,550 $ (2)
    Salary Remaining : 165,776 $
    Philip Samuelsson 693,000 $ (1)
    Salary Remaining : 163,059 $
    Michael Houser 665,500 $ (1)
    Salary Remaining : 156,588 $
    Chase Perry 650,000 $ (1)
    Salary Remaining : 152,941 $
    Alexandre Goulet 650,000 $ (2)
    Salary Remaining : 152,941 $
    Sean Zimmerman 650,000 $ (2)
    Salary Remaining : 152,941 $
    Sergey Zborovskiy 650,000 $ (3)
    Salary Remaining : 152,941 $
    Sam Ruopp 650,000 $ (2)
    Salary Remaining : 152,941 $
    Pavel Karnaukhov 650,000 $ (3)
    Salary Remaining : 152,941 $
    Steven Johnson 650,000 $ (1)
    Salary Remaining : 152,941 $
    Total Farm Players23
    Salary Commitment
    Year 2018 : 17,874,941 $
    Year 2019 : 4,851,710 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 14,117,500 $
    Year 2019 : 4,325,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $


    Florida Panthers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBBT Center
    Level 1: 6000 - 150 $ - 5 417 - 90,28%
    Level 2: 5000 - 100 $ - 4 528 - 90,56%
    Level 3: 2700 - 75 $ - 2 508 - 92,89%
    Level 4: 3300 - 50 $ - 2 942 - 89,16%
    Luxury : 1000 - 255 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 22 $ - 3 051 - 76,28%
    Farm Level 2: 2000 - 9 $ - 1 492 - 74,60%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %16 395 - 91,08%
    Average Income per Game2,430,728 $
    Year to Date Revenue75,352,575 $
    Farm
    Home Games Left11
    Average Attendance - %4 543 - 75,72%
    Average Income per Game106,335 $
    Year to Date Revenue3,190,045 $

    Expense

    Pro Players Total Salaries92,656,167 $
    Farm Players Total Salaries19,268,750 $
    Coaches Total Salaries6,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(2,490,860 $)
    Pro Year To Date Expenses57,210,115 $
    Farm Year To Date Expenses18,950,471 $
    Pro Salary Cap To Date53,342,011 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue24,307,282 $
    Farm Estimated Season Revenue1,169,683 $
    Pro Remaining Season Days43
    Pro Expenses Per Days516,969 $
    Pro Estimated Expenses22,229,667 $
    Farm Remaining Season Days44
    Farm Expenses Per Days116,410 $
    Farm Estimated Expenses5,122,040 $
    Estimated Season Expenses27,351,707 $
    Estimated Season Salary Cap72,271,644 $
    Estimate Under Maximum Salary Cap of 75,000,000 $2,728,356 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 16,871,644 $
    Current Bank Account47,263,618 $
    Projected Bank Account45,388,876 $

    Pro Players Salaries

    Marian Gaborik 9,800,000 $ (1)
    -Salary Remaining : 2,265,591 $
    Henrik Lundqvist 8,500,000 $ (1)
    -Salary Remaining : 1,965,054 $
    Zach Parise 8,110,000 $ (2)
    -Salary Remaining : 1,874,892 $
    Ryan Kesler 6,900,000 $ (2)
    -Salary Remaining : 1,595,161 $
    Brooks Orpik 5,760,000 $ (1)
    -Salary Remaining : 1,331,613 $
    Dan Girardi 5,500,000 $ (1)
    -Salary Remaining : 1,271,505 $
    Jeff Petry 5,500,000 $ (1)
    -Salary Remaining : 1,271,505 $
    Chris Kunitz 5,006,000 $ (1)
    -Salary Remaining : 1,157,301 $
    Chris Kreider 4,625,000 $ (3)
    -Salary Remaining : 1,069,220 $
    Artem Anisimov 4,550,000 $ (2)
    -Salary Remaining : 1,051,882 $
    Carl Soderberg 4,300,000 $ (1)
    -Salary Remaining : 994,086 $
    Jussi Jokinen 4,000,000 $ (1)
    -Salary Remaining : 924,731 $
    Kari Lehtonen 4,000,000 $ (1)
    -Salary Remaining : 924,731 $
    Darren Helm 3,300,000 $ (1)
    -Salary Remaining : 762,903 $
    Deryk Engelland 2,600,000 $ (1)
    -Salary Remaining : 601,075 $
    Paul Byron 1,666,667 $ (2)
    -Salary Remaining : 385,305 $
    Shawn Matthias 1,500,000 $ (3)
    -Salary Remaining : 346,774 $
    Martin Bakos 1,300,000 $ (1)
    -Salary Remaining : 300,538 $
    Zach Redmond 1,100,000 $ (3)
    -Salary Remaining : 254,301 $
    Matthew Puempel 1,076,000 $ (1)
    -Salary Remaining : 248,753 $
    Tim Heed 1,000,000 $ (2)
    -Salary Remaining : 231,183 $
    Patrik Laine 925,000 $ (3)
    -Salary Remaining : 213,844 $
    Brandon Carlo 850,000 $ (3)
    -Salary Remaining : 196,505 $
    Garnet Hathaway 787,500 $ (1)
    -Salary Remaining : 182,056 $
    Total Pro Players24
    Salary Commitment
    Year 2018 : 92,656,167 $
    Year 2019 : 31,226,667 $
    Year 2020 : 9,000,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 13,025,000 $
    Year 2019 : 5,250,000 $
    Year 2020 : 2,800,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 92,656,167 $
    Year 2019 : 31,226,667 $
    Year 2020 : 9,000,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Jordan Schroeder 1,000,000 $ (2)
    Salary Remaining : 235,294 $
    Adam Johnson 975,000 $ (2)
    Salary Remaining : 229,412 $
    Marcus Hogstrom 950,000 $ (1)
    Salary Remaining : 223,529 $
    Brian Strait 900,000 $ (1)
    Salary Remaining : 211,765 $
    Thomas Vannelli 892,500 $ (1)
    Salary Remaining : 210,000 $
    Brycen Martin 850,000 $ (2)
    Salary Remaining : 200,000 $
    Brock Boeser 850,000 $ (3)
    Salary Remaining : 200,000 $
    Jack Glover 850,000 $ (2)
    Salary Remaining : 200,000 $
    Nicolas Aube-Kubel 850,000 $ (2)
    Salary Remaining : 200,000 $
    Brad Thiessen 850,000 $ (1)
    Salary Remaining : 200,000 $
    Matt Spencer 813,750 $ (3)
    Salary Remaining : 191,471 $
    Mike Sislo 800,000 $ (1)
    Salary Remaining : 188,235 $
    Wade Megan 787,500 $ (1)
    Salary Remaining : 185,294 $
    Matt Taormina 700,000 $ (2)
    Salary Remaining : 164,706 $
    Nathan Paetsch 700,000 $ (3)
    Salary Remaining : 164,706 $
    Simon Bourque 650,000 $ (3)
    Salary Remaining : 152,941 $
    Carter Camper 650,000 $ (2)
    Salary Remaining : 152,941 $
    Matt Schmalz 650,000 $ (2)
    Salary Remaining : 152,941 $
    Calvin Heeter 650,000 $ (1)
    Salary Remaining : 152,941 $
    Brendan Burke 650,000 $ (2)
    Salary Remaining : 152,941 $
    Cole Cassels 650,000 $ (1)
    Salary Remaining : 152,941 $
    Ryan Hitchcock 650,000 $ (2)
    Salary Remaining : 152,941 $
    Kyle Capobianco 650,000 $ (3)
    Salary Remaining : 152,941 $
    Christophe Lalancette 650,000 $ (2)
    Salary Remaining : 152,941 $
    Aleksi Saarela 650,000 $ (3)
    Salary Remaining : 152,941 $
    Total Farm Players25
    Salary Commitment
    Year 2018 : 19,268,750 $
    Year 2019 : 12,788,750 $
    Year 2020 : 4,313,750 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 15,525,000 $
    Year 2019 : 10,650,000 $
    Year 2020 : 4,025,000 $
    Year 2021 : 0 $


    Los Angeles Kings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameStaples Center
    Level 1: 8000 - 150 $ - 5 337 - 66,71%
    Level 2: 5300 - 80 $ - 5 079 - 95,82%
    Level 3: 3375 - 50 $ - 3 256 - 96,48%
    Level 4: 3825 - 40 $ - 3 704 - 96,83%
    Luxury : 2000 - 190 $ - 1 975 - 98,77%
    Total Capacity :22500
    Farm
    Farm Level 1: 4000 - 25 $ - 3 001 - 75,02%
    Farm Level 2: 2000 - 12 $ - 1 498 - 74,88%
    Farm Total Capacity :6000

    Income

    Home Games Left12
    Average Attendance - %19 351 - 86,00%
    Average Income per Game2,479,943 $
    Year to Date Revenue71,918,345 $
    Farm
    Home Games Left15
    Average Attendance - %4 499 - 74,98%
    Average Income per Game122,753 $
    Year to Date Revenue3,191,586 $

    Expense

    Pro Players Total Salaries56,124,660 $
    Farm Players Total Salaries17,520,344 $
    Coaches Total Salaries6,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value2,296,236 $
    Pro Year To Date Expenses57,045,963 $
    Farm Year To Date Expenses14,351,313 $
    Pro Salary Cap To Date53,432,519 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue29,759,315 $
    Farm Estimated Season Revenue1,841,300 $
    Pro Remaining Season Days43
    Pro Expenses Per Days327,014 $
    Pro Estimated Expenses14,061,602 $
    Farm Remaining Season Days44
    Farm Expenses Per Days103,852 $
    Farm Estimated Expenses4,569,488 $
    Estimated Season Expenses18,631,090 $
    Estimated Season Salary Cap68,703,790 $
    Estimate Under Maximum Salary Cap of 75,000,000 $6,296,210 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 13,303,790 $
    Current Bank Account17,599,062 $
    Projected Bank Account30,568,587 $

    Pro Players Salaries

    Ryan Getzlaf 14,300,000 $ (2)
    -Salary Remaining : 3,305,914 $
    Tyler Ennis 4,600,000 $ (2)
    -Salary Remaining : 1,063,441 $
    Matt Moulson 4,000,000 $ (1)
    -Salary Remaining : 924,731 $
    Petr Mrazek 4,000,000 $ (1)
    -Salary Remaining : 924,731 $
    Patrik Berglund 3,850,000 $ (2)
    -Salary Remaining : 890,054 $
    Brendan Gallagher 3,750,000 $ (3)
    -Salary Remaining : 866,935 $
    Michael Raffl 3,000,000 $ (2)
    -Salary Remaining : 693,548 $
    Joel Persson 2,600,000 $ (1)
    -Salary Remaining : 601,075 $
    Johan Larsson 1,760,000 $ (3)
    -Salary Remaining : 406,882 $
    Dalton Prout 1,575,000 $ (1)
    -Salary Remaining : 364,113 $
    Ryan White 1,300,000 $ (2)
    -Salary Remaining : 300,538 $
    Peter Budaj 1,200,000 $ (1)
    -Salary Remaining : 277,419 $
    Kevin Connauton 1,000,000 $ (1)
    -Salary Remaining : 231,183 $
    Adam Clendening 1,000,000 $ (1)
    -Salary Remaining : 231,183 $
    Andy Andreoff 897,160 $ (2)
    -Salary Remaining : 207,408 $
    Phillip Di Giuseppe 892,500 $ (1)
    -Salary Remaining : 206,331 $
    Francis Beauvillier 875,000 $ (1)
    -Salary Remaining : 202,285 $
    Luke Witkowski 800,000 $ (2)
    -Salary Remaining : 184,946 $
    Shane Eiserman 775,000 $ (2)
    -Salary Remaining : 179,167 $
    David Broll 700,000 $ (1)
    -Salary Remaining : 161,828 $
    Ryan Rupert 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Eric Knodel 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Jake Chelios 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Nick Schneider 650,000 $ (3)
    -Salary Remaining : 150,269 $
    Tye McGinn 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Total Pro Players25
    Salary Commitment
    Year 2018 : 56,124,660 $
    Year 2019 : 35,682,160 $
    Year 2020 : 6,160,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 13,425,000 $
    Year 2019 : 5,700,000 $
    Year 2020 : 1,775,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 56,124,660 $
    Year 2019 : 35,682,160 $
    Year 2020 : 6,160,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Gavin Bayreuther 925,000 $ (2)
    Salary Remaining : 217,647 $
    Jacob Larsson 850,000 $ (3)
    Salary Remaining : 200,000 $
    Vaclav Karabacek 850,000 $ (2)
    Salary Remaining : 200,000 $
    Richard Nejezchleb 813,750 $ (2)
    Salary Remaining : 191,471 $
    Kale Kessy 791,595 $ (2)
    Salary Remaining : 186,258 $
    Mitchell Stephens 775,000 $ (3)
    Salary Remaining : 182,353 $
    Dan DeSalvo 715,000 $ (2)
    Salary Remaining : 168,235 $
    Matt Deblouw 700,000 $ (2)
    Salary Remaining : 164,706 $
    Josh Shalla 700,000 $ (1)
    Salary Remaining : 164,706 $
    Kevin Montgomery 650,000 $ (1)
    Salary Remaining : 152,941 $
    Blake Thompson 650,000 $ (1)
    Salary Remaining : 152,941 $
    Casey Pierro 650,000 $ (1)
    Salary Remaining : 152,941 $
    Quentin Shore 650,000 $ (2)
    Salary Remaining : 152,941 $
    Greg Betzold 650,000 $ (1)
    Salary Remaining : 152,941 $
    Gus Young 650,000 $ (2)
    Salary Remaining : 152,941 $
    Adam Parsells 650,000 $ (3)
    Salary Remaining : 152,941 $
    Hayden Hawkey 650,000 $ (2)
    Salary Remaining : 152,941 $
    Ryan Larkin 650,000 $ (3)
    Salary Remaining : 152,941 $
    Zachary Nagelvoort 650,000 $ (1)
    Salary Remaining : 152,941 $
    Joseph Cecconi 650,000 $ (3)
    Salary Remaining : 152,941 $
    Andrew Nielsen 650,000 $ (3)
    Salary Remaining : 152,941 $
    Joey Daccord 650,000 $ (2)
    Salary Remaining : 152,941 $
    Pius Suter 650,000 $ (2)
    Salary Remaining : 152,941 $
    Karch Bachman 650,000 $ (3)
    Salary Remaining : 152,941 $
    Taggart Corriveau 650,000 $ (3)
    Salary Remaining : 152,941 $
    Total Farm Players25
    Salary Commitment
    Year 2018 : 17,520,345 $
    Year 2019 : 13,570,345 $
    Year 2020 : 5,525,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 15,750,000 $
    Year 2019 : 12,075,000 $
    Year 2020 : 5,200,000 $
    Year 2021 : 0 $


    Minnesota Wild


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameXcel Energy Center
    Level 1: 6200 - 160 $ - 4 775 - 77,02%
    Level 2: 3120 - 135 $ - 2 931 - 93,93%
    Level 3: 3600 - 100 $ - 1 804 - 50,11%
    Level 4: 4080 - 68 $ - 2 058 - 50,44%
    Luxury : 6999 - 205 $ - 1 971 - 28,16%
    Total Capacity :23999
    Farm
    Farm Level 1: 4000 - 27 $ - 2 992 - 74,79%
    Farm Level 2: 2000 - 9 $ - 1 490 - 74,50%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %13 538 - 56,41%
    Average Income per Game2,548,345 $
    Year to Date Revenue78,998,697 $
    Farm
    Home Games Left12
    Average Attendance - %4 482 - 74,69%
    Average Income per Game124,324 $
    Year to Date Revenue3,605,400 $

    Expense

    Pro Players Total Salaries49,818,250 $
    Farm Players Total Salaries18,909,000 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value3,102,123 $
    Pro Year To Date Expenses47,455,842 $
    Farm Year To Date Expenses18,859,537 $
    Pro Salary Cap To Date45,114,432 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue25,483,451 $
    Farm Estimated Season Revenue1,491,890 $
    Pro Remaining Season Days43
    Pro Expenses Per Days276,980 $
    Pro Estimated Expenses11,910,140 $
    Farm Remaining Season Days44
    Farm Expenses Per Days114,487 $
    Farm Estimated Expenses5,037,428 $
    Estimated Season Expenses16,947,568 $
    Estimated Season Salary Cap59,733,675 $
    Estimate Under Maximum Salary Cap of 75,000,000 $15,266,325 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 4,333,675 $
    Current Bank Account76,064,954 $
    Projected Bank Account86,092,727 $

    Pro Players Salaries

    Anton Stralman 8,000,000 $ (4)
    -Salary Remaining : 1,849,462 $
    Johnny Boychuk 6,100,000 $ (2)
    -Salary Remaining : 1,410,215 $
    Brandon Sutter 5,500,000 $ (3)
    -Salary Remaining : 1,271,505 $
    Lee Stempniak 4,225,000 $ (1)
    -Salary Remaining : 976,747 $
    Oscar Klefbom 4,167,000 $ (3)
    -Salary Remaining : 963,339 $
    Colin Wilson 3,937,500 $ (2)
    -Salary Remaining : 910,282 $
    Jay Beagle 3,800,000 $ (3)
    -Salary Remaining : 878,495 $
    Anders Nilsson 2,500,000 $ (1)
    -Salary Remaining : 577,957 $
    Oscar Lindberg 1,700,000 $ (2)
    -Salary Remaining : 393,011 $
    Al Montoya 1,200,000 $ (1)
    -Salary Remaining : 277,419 $
    Mike Reilly 971,250 $ (2)
    -Salary Remaining : 224,536 $
    Mike Winther 892,500 $ (2)
    -Salary Remaining : 206,331 $
    Dennis Yan 850,000 $ (3)
    -Salary Remaining : 196,505 $
    Robert Hagg 850,000 $ (1)
    -Salary Remaining : 196,505 $
    Nick Schmaltz 850,000 $ (2)
    -Salary Remaining : 196,505 $
    Ryan Gropp 775,000 $ (3)
    -Salary Remaining : 179,167 $
    Christian Fischer 775,000 $ (3)
    -Salary Remaining : 179,167 $
    Ondrej Kase 775,000 $ (2)
    -Salary Remaining : 179,167 $
    Sam Lafferty 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Kelly Summers 650,000 $ (2)
    -Salary Remaining : 150,269 $
    Adam Helewka 650,000 $ (2)
    -Salary Remaining : 150,269 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 49,818,250 $
    Year 2019 : 40,393,250 $
    Year 2020 : 23,867,000 $
    Year 2021 : 8,000,000 $
    Salary Average Commitment
    Year 2018 : 11,825,000 $
    Year 2019 : 9,025,000 $
    Year 2020 : 4,300,000 $
    Year 2021 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 49,818,250 $
    Year 2019 : 40,393,250 $
    Year 2020 : 23,867,000 $
    Year 2021 : 8,000,000 $

    Farm Players Salaries

    Sean Maguire 1,300,000 $ (1)
    Salary Remaining : 305,882 $
    Evgeny Svechnikov 925,000 $ (3)
    Salary Remaining : 217,647 $
    Samuel Morin 925,000 $ (1)
    Salary Remaining : 217,647 $
    Mackenzie Blackwood 892,500 $ (3)
    Salary Remaining : 210,000 $
    Jimmy Lodge 850,000 $ (1)
    Salary Remaining : 200,000 $
    Michael Mersch 826,000 $ (1)
    Salary Remaining : 194,353 $
    Linus Arnesson 775,000 $ (1)
    Salary Remaining : 182,353 $
    Chase De Leo 775,000 $ (2)
    Salary Remaining : 182,353 $
    Luc Snuggerud 775,000 $ (2)
    Salary Remaining : 182,353 $
    Alexander Dergachyov 775,000 $ (3)
    Salary Remaining : 182,353 $
    Parker Wotherspoon 775,000 $ (3)
    Salary Remaining : 182,353 $
    Jake Paterson 750,000 $ (2)
    Salary Remaining : 176,471 $
    Cody Bass 700,000 $ (1)
    Salary Remaining : 164,706 $
    David Ling 700,000 $ (1)
    Salary Remaining : 164,706 $
    Calle Andersson 665,500 $ (1)
    Salary Remaining : 156,588 $
    Jack Sadek 650,000 $ (3)
    Salary Remaining : 152,941 $
    David Ullstrom 650,000 $ (1)
    Salary Remaining : 152,941 $
    Andrew Mangiapane 650,000 $ (2)
    Salary Remaining : 152,941 $
    Kyle Jenkins 650,000 $ (2)
    Salary Remaining : 152,941 $
    Lukas Vejdemo 650,000 $ (2)
    Salary Remaining : 152,941 $
    Blake Siebenaler 650,000 $ (2)
    Salary Remaining : 152,941 $
    Emil Johansson 650,000 $ (2)
    Salary Remaining : 152,941 $
    Cole Ully 650,000 $ (1)
    Salary Remaining : 152,941 $
    Matheson Iacopelli 650,000 $ (1)
    Salary Remaining : 152,941 $
    Nick Wolff 650,000 $ (2)
    Salary Remaining : 152,941 $
    Total Farm Players25
    Salary Commitment
    Year 2018 : 18,909,000 $
    Year 2019 : 10,217,500 $
    Year 2020 : 4,017,500 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 14,350,000 $
    Year 2019 : 8,850,000 $
    Year 2020 : 3,450,000 $
    Year 2021 : 0 $


    Montreal Canadiens


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCentre Bell
    Level 1: 7867 - 201 $ - 4 130 - 52,50%
    Level 2: 6589 - 151 $ - 3 384 - 51,36%
    Level 3: 3600 - 115 $ - 1 849 - 51,36%
    Level 4: 4466 - 79 $ - 2 294 - 51,37%
    Luxury : 1478 - 430 $ - 1 076 - 72,79%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 010 - 75,26%
    Farm Level 2: 2000 - 9 $ - 1 519 - 75,93%
    Farm Total Capacity :6000

    Income

    Home Games Left8
    Average Attendance - %12 733 - 53,05%
    Average Income per Game2,878,874 $
    Year to Date Revenue95,002,828 $
    Farm
    Home Games Left13
    Average Attendance - %4 529 - 75,48%
    Average Income per Game125,330 $
    Year to Date Revenue3,509,245 $

    Expense

    Pro Players Total Salaries82,820,375 $
    Farm Players Total Salaries23,387,832 $
    Coaches Total Salaries14,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(1,917,796 $)
    Pro Year To Date Expenses63,237,013 $
    Farm Year To Date Expenses21,459,041 $
    Pro Salary Cap To Date56,166,065 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue23,030,989 $
    Farm Estimated Season Revenue1,629,292 $
    Pro Remaining Season Days43
    Pro Expenses Per Days488,282 $
    Pro Estimated Expenses20,996,126 $
    Farm Remaining Season Days44
    Farm Expenses Per Days157,154 $
    Farm Estimated Expenses6,914,776 $
    Estimated Season Expenses27,910,902 $
    Estimated Season Salary Cap73,394,922 $
    Estimate Under Maximum Salary Cap of 75,000,000 $1,605,078 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 17,994,922 $
    Current Bank Account233,559,052 $
    Projected Bank Account230,308,431 $

    Pro Players Salaries

    Phil Kessel 8,000,000 $ (2)
    -Salary Remaining : 1,849,462 $
    Drew Doughty 7,000,000 $ (1)
    -Salary Remaining : 1,618,280 $
    Erik Karlsson 6,500,000 $ (2)
    -Salary Remaining : 1,502,688 $
    Sean Monahan 6,375,000 $ (4)
    -Salary Remaining : 1,473,790 $
    Brad Marchand 6,125,000 $ (2)
    -Salary Remaining : 1,415,995 $
    Artemi Panarin 6,000,000 $ (2)
    -Salary Remaining : 1,387,097 $
    Ryan Nugent-Hopkins 6,000,000 $ (2)
    -Salary Remaining : 1,387,097 $
    Alex Goligoski 5,475,000 $ (2)
    -Salary Remaining : 1,265,726 $
    Patrick Eaves 5,000,000 $ (1)
    -Salary Remaining : 1,155,914 $
    Devan Dubnyk 4,550,000 $ (2)
    -Salary Remaining : 1,051,882 $
    Nazem Kadri 4,500,000 $ (5)
    -Salary Remaining : 1,040,323 $
    Evgeni Dadonov 4,000,000 $ (3)
    -Salary Remaining : 924,731 $
    Luke Schenn 3,600,000 $ (1)
    -Salary Remaining : 832,258 $
    Mark Letestu 1,700,000 $ (1)
    -Salary Remaining : 393,011 $
    Derek Ryan 1,500,000 $ (2)
    -Salary Remaining : 346,774 $
    Dominic Moore 1,300,000 $ (1)
    -Salary Remaining : 300,538 $
    Brian Gibbons 1,170,000 $ (2)
    -Salary Remaining : 270,484 $
    Marcus Sorensen 971,250 $ (1)
    -Salary Remaining : 224,536 $
    Paul LaDue 874,125 $ (1)
    -Salary Remaining : 202,083 $
    Trevor van Riemsdyk 825,000 $ (1)
    -Salary Remaining : 190,726 $
    Lukas Bengtsson 705,000 $ (1)
    -Salary Remaining : 162,984 $
    Aaron Dell 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 82,820,375 $
    Year 2019 : 60,195,000 $
    Year 2020 : 14,875,000 $
    Year 2021 : 10,875,000 $
    Salary Average Commitment
    Year 2018 : 10,275,000 $
    Year 2019 : 5,375,000 $
    Year 2020 : 1,500,000 $
    Year 2021 : 925,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 82,820,375 $
    Year 2019 : 60,195,000 $
    Year 2020 : 14,875,000 $
    Year 2021 : 10,875,000 $

    Farm Players Salaries

    Jeremy Bracco 925,000 $ (3)
    Salary Remaining : 217,647 $
    Julius Honka 925,000 $ (2)
    Salary Remaining : 217,647 $
    Matthew Grzelcyk 858,750 $ (1)
    Salary Remaining : 202,059 $
    Emile Poirier 850,000 $ (1)
    Salary Remaining : 200,000 $
    Brett Pollock 850,000 $ (2)
    Salary Remaining : 200,000 $
    Spencer Watson 850,000 $ (2)
    Salary Remaining : 200,000 $
    Zachary Senyshyn 850,000 $ (3)
    Salary Remaining : 200,000 $
    Joe Hicketts 850,000 $ (2)
    Salary Remaining : 200,000 $
    Alexis Vanier 850,000 $ (2)
    Salary Remaining : 200,000 $
    Dysin Mayo 775,000 $ (2)
    Salary Remaining : 182,353 $
    Ville Husso 775,000 $ (1)
    Salary Remaining : 182,353 $
    Michael Paliotta 750,750 $ (1)
    Salary Remaining : 176,647 $
    Trevor Gillies 750,000 $ (2)
    Salary Remaining : 176,471 $
    Connor Carrick 750,000 $ (1)
    Salary Remaining : 176,471 $
    Daniel Altshuller 728,333 $ (1)
    Salary Remaining : 171,372 $
    Colby Cave 650,000 $ (1)
    Salary Remaining : 152,941 $
    Kris Newbury 650,000 $ (1)
    Salary Remaining : 152,941 $
    Colin McDonald 650,000 $ (3)
    Salary Remaining : 152,941 $
    Trevor Smith 650,000 $ (1)
    Salary Remaining : 152,941 $
    Ryan Kujawinski 650,000 $ (1)
    Salary Remaining : 152,941 $
    Justin Kea 650,000 $ (1)
    Salary Remaining : 152,941 $
    Mike McMurtry 650,000 $ (1)
    Salary Remaining : 152,941 $
    Alex Belzile 650,000 $ (1)
    Salary Remaining : 152,941 $
    Cam Darcy 650,000 $ (1)
    Salary Remaining : 152,941 $
    Zane McIntyre 650,000 $ (1)
    Salary Remaining : 152,941 $
    Marcus Hogberg 650,000 $ (1)
    Salary Remaining : 152,941 $
    Philippe Maillet 650,000 $ (1)
    Salary Remaining : 152,941 $
    Pheonix Copley 650,000 $ (1)
    Salary Remaining : 152,941 $
    Martin Reway 650,000 $ (1)
    Salary Remaining : 152,941 $
    Jesper Lindgren 650,000 $ (3)
    Salary Remaining : 152,941 $
    Grant Besse 650,000 $ (1)
    Salary Remaining : 152,941 $
    Chris Martenet 650,000 $ (3)
    Salary Remaining : 152,941 $
    Total Farm Players32
    Salary Commitment
    Year 2018 : 23,387,833 $
    Year 2019 : 9,575,000 $
    Year 2020 : 3,725,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 18,750,000 $
    Year 2019 : 7,425,000 $
    Year 2020 : 3,250,000 $
    Year 2021 : 0 $


    Nashville Predators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBridgestone Arena
    Level 1: 6534 - 131 $ - 6 452 - 98,75%
    Level 2: 5478 - 72 $ - 5 207 - 95,06%
    Level 3: 3000 - 47 $ - 2 999 - 99,97%
    Level 4: 3833 - 33 $ - 3 762 - 98,15%
    Luxury : 1155 - 220 $ - 1 155 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 43 $ - 2 981 - 74,52%
    Farm Level 2: 2000 - 9 $ - 1 497 - 74,84%
    Farm Total Capacity :6000

    Income

    Home Games Left9
    Average Attendance - %19 576 - 97,88%
    Average Income per Game2,278,578 $
    Year to Date Revenue72,914,498 $
    Farm
    Home Games Left13
    Average Attendance - %4 478 - 74,63%
    Average Income per Game186,976 $
    Year to Date Revenue5,235,319 $

    Expense

    Pro Players Total Salaries61,112,125 $
    Farm Players Total Salaries16,615,313 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value753,441 $
    Pro Year To Date Expenses52,154,648 $
    Farm Year To Date Expenses15,403,562 $
    Pro Salary Cap To Date49,079,355 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue20,507,203 $
    Farm Estimated Season Revenue2,430,684 $
    Pro Remaining Season Days43
    Pro Expenses Per Days350,065 $
    Pro Estimated Expenses15,052,795 $
    Farm Remaining Season Days44
    Farm Expenses Per Days93,665 $
    Farm Estimated Expenses4,121,260 $
    Estimated Season Expenses19,174,055 $
    Estimated Season Salary Cap63,960,876 $
    Estimate Under Maximum Salary Cap of 75,000,000 $11,039,124 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 8,560,876 $
    Current Bank Account64,731,569 $
    Projected Bank Account68,495,401 $

    Pro Players Salaries

    Kristopher Letang 7,250,000 $ (1)
    -Salary Remaining : 1,676,075 $
    Semyon Varlamov 5,900,000 $ (2)
    -Salary Remaining : 1,363,978 $
    Tyler Myers 5,500,000 $ (2)
    -Salary Remaining : 1,271,505 $
    Alec Martinez 5,100,000 $ (2)
    -Salary Remaining : 1,179,032 $
    Vincent Trocheck 4,750,000 $ (2)
    -Salary Remaining : 1,098,118 $
    Victor Rask 4,000,000 $ (1)
    -Salary Remaining : 924,731 $
    Josh Gorges 3,900,000 $ (1)
    -Salary Remaining : 901,613 $
    Tanner Pearson 3,750,000 $ (4)
    -Salary Remaining : 866,935 $
    Kyle Turris 3,500,000 $ (1)
    -Salary Remaining : 809,140 $
    Boone Jenner 2,900,000 $ (1)
    -Salary Remaining : 670,430 $
    J.T. Miller 2,750,000 $ (1)
    -Salary Remaining : 635,753 $
    Michael Chaput 1,600,000 $ (1)
    -Salary Remaining : 369,892 $
    Mark Borowiecki 1,100,000 $ (1)
    -Salary Remaining : 254,301 $
    Colin Greening 1,000,000 $ (2)
    -Salary Remaining : 231,183 $
    Tomas Jurco 1,000,000 $ (1)
    -Salary Remaining : 231,183 $
    Stefan Noesen 937,125 $ (1)
    -Salary Remaining : 216,647 $
    Haydn Fleury 925,000 $ (2)
    -Salary Remaining : 213,844 $
    Ian McCoshen 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Nikolai Goldobin 850,000 $ (2)
    -Salary Remaining : 196,505 $
    Oliver Bjorkstrand 850,000 $ (1)
    -Salary Remaining : 196,505 $
    Casey Desmith 675,000 $ (1)
    -Salary Remaining : 156,048 $
    Dennis Everberg 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Juuse Saros 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Will Butcher 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Total Pro Players24
    Salary Commitment
    Year 2018 : 61,112,125 $
    Year 2019 : 27,775,000 $
    Year 2020 : 3,750,000 $
    Year 2021 : 3,750,000 $
    Salary Average Commitment
    Year 2018 : 10,875,000 $
    Year 2019 : 3,300,000 $
    Year 2020 : 0 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 61,112,125 $
    Year 2019 : 27,775,000 $
    Year 2020 : 3,750,000 $
    Year 2021 : 3,750,000 $

    Farm Players Salaries

    Joe Cannata 1,510,000 $ (2)
    Salary Remaining : 355,294 $
    Stefan Matteau 971,250 $ (1)
    Salary Remaining : 228,529 $
    Miikka Salomaki 937,125 $ (1)
    Salary Remaining : 220,500 $
    Mackenzie MacEachern 925,000 $ (1)
    Salary Remaining : 217,647 $
    Ludwik Bystrom 892,500 $ (1)
    Salary Remaining : 210,000 $
    Joseph Labate 854,438 $ (1)
    Salary Remaining : 201,044 $
    Jansen Harkins 850,000 $ (3)
    Salary Remaining : 200,000 $
    Zack Mitchell 813,750 $ (1)
    Salary Remaining : 191,471 $
    Aaron Irving 775,000 $ (2)
    Salary Remaining : 182,353 $
    Filip Ahl 775,000 $ (3)
    Salary Remaining : 182,353 $
    Anthony Greco 715,000 $ (1)
    Salary Remaining : 168,235 $
    Jamie Phillips 708,750 $ (1)
    Salary Remaining : 166,765 $
    Josh Currie 687,500 $ (1)
    Salary Remaining : 161,765 $
    Mads Eller 650,000 $ (1)
    Salary Remaining : 152,941 $
    Dante Salituro 650,000 $ (3)
    Salary Remaining : 152,941 $
    Ryan Mantha 650,000 $ (2)
    Salary Remaining : 152,941 $
    John Marino 650,000 $ (3)
    Salary Remaining : 152,941 $
    Aaron Haydon 650,000 $ (1)
    Salary Remaining : 152,941 $
    Alex Lintuniemi 650,000 $ (2)
    Salary Remaining : 152,941 $
    Sergei Tolchinsky 650,000 $ (1)
    Salary Remaining : 152,941 $
    Dylan Labbe 650,000 $ (1)
    Salary Remaining : 152,941 $
    Total Farm Players21
    Salary Commitment
    Year 2018 : 16,615,313 $
    Year 2019 : 6,510,000 $
    Year 2020 : 2,925,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 11,925,000 $
    Year 2019 : 4,975,000 $
    Year 2020 : 2,600,000 $
    Year 2021 : 0 $


    New Jersey Devils


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePrudential Center
    Level 1: 5500 - 110 $ - 5 500 - 100,00%
    Level 2: 3500 - 82 $ - 3 500 - 100,00%
    Level 3: 4000 - 55 $ - 3 169 - 79,23%
    Level 4: 6000 - 33 $ - 3 866 - 64,43%
    Luxury : 1000 - 250 $ - 1 000 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 060 - 76,51%
    Farm Level 2: 2000 - 15 $ - 1 512 - 75,59%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %17 035 - 85,18%
    Average Income per Game1,891,482 $
    Year to Date Revenue58,635,930 $
    Farm
    Home Games Left10
    Average Attendance - %4 572 - 76,20%
    Average Income per Game171,318 $
    Year to Date Revenue5,310,846 $

    Expense

    Pro Players Total Salaries53,388,714 $
    Farm Players Total Salaries17,550,000 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value7,586,049 $
    Pro Year To Date Expenses44,099,973 $
    Farm Year To Date Expenses15,312,747 $
    Pro Salary Cap To Date41,409,136 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue18,914,816 $
    Farm Estimated Season Revenue1,713,176 $
    Pro Remaining Season Days43
    Pro Expenses Per Days305,853 $
    Pro Estimated Expenses13,151,679 $
    Farm Remaining Season Days44
    Farm Expenses Per Days101,337 $
    Farm Estimated Expenses4,458,828 $
    Estimated Season Expenses17,610,507 $
    Estimated Season Salary Cap61,337,733 $
    Estimate Under Maximum Salary Cap of 75,000,000 $13,662,267 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 5,937,733 $
    Current Bank Account30,400,646 $
    Projected Bank Account33,418,131 $

    Pro Players Salaries

    Jamie Benn 9,500,000 $ (4)
    -Salary Remaining : 2,196,237 $
    Trevor Daley 5,590,000 $ (2)
    -Salary Remaining : 1,292,312 $
    Michael Del Zotto 5,040,000 $ (5)
    -Salary Remaining : 1,165,161 $
    Drew Stafford 5,000,000 $ (2)
    -Salary Remaining : 1,155,914 $
    Sam Gagner 4,800,000 $ (2)
    -Salary Remaining : 1,109,677 $
    Roman Polak 4,250,000 $ (3)
    -Salary Remaining : 982,527 $
    Jamie McGinn 2,950,000 $ (1)
    -Salary Remaining : 681,989 $
    Brett Ritchie 1,750,000 $ (2)
    -Salary Remaining : 404,570 $
    Brian Flynn 1,050,000 $ (3)
    -Salary Remaining : 242,742 $
    Paul Thompson 950,000 $ (3)
    -Salary Remaining : 219,624 $
    Charles McAvoy 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Brett Sutter 900,000 $ (1)
    -Salary Remaining : 208,065 $
    Anthony Cirelli 850,000 $ (2)
    -Salary Remaining : 196,505 $
    Colton Hargrove 775,000 $ (1)
    -Salary Remaining : 179,167 $
    Nikita Jevpalovs 775,000 $ (2)
    -Salary Remaining : 179,167 $
    Zeb Knutson 750,000 $ (1)
    -Salary Remaining : 173,387 $
    Adam Wilcox 750,000 $ (1)
    -Salary Remaining : 173,387 $
    Josh Kestner 750,000 $ (1)
    -Salary Remaining : 173,387 $
    Judd Peterson 750,000 $ (1)
    -Salary Remaining : 173,387 $
    Dustin Tokarski 733,714 $ (1)
    -Salary Remaining : 169,622 $
    Vincent LoVerde 650,000 $ (3)
    -Salary Remaining : 150,269 $
    Niko Mikkola 650,000 $ (3)
    -Salary Remaining : 150,269 $
    Kasimir Kaskisuo 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Gerald Mayhew 650,000 $ (2)
    -Salary Remaining : 150,269 $
    Yegor Yakovlev 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Michael Haley 650,000 $ (2)
    -Salary Remaining : 150,269 $
    Jacob MacDonald 650,000 $ (2)
    -Salary Remaining : 150,269 $
    Total Pro Players27
    Salary Commitment
    Year 2018 : 53,388,714 $
    Year 2019 : 42,805,000 $
    Year 2020 : 22,090,000 $
    Year 2021 : 14,540,000 $
    Salary Average Commitment
    Year 2018 : 16,350,000 $
    Year 2019 : 9,275,000 $
    Year 2020 : 4,475,000 $
    Year 2021 : 1,225,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 53,388,714 $
    Year 2019 : 42,805,000 $
    Year 2020 : 22,090,000 $
    Year 2021 : 14,540,000 $

    Farm Players Salaries

    Andrew MacWilliam 1,250,000 $ (1)
    Salary Remaining : 294,118 $
    Cam Johnson 1,050,000 $ (1)
    Salary Remaining : 247,059 $
    Collin Delia 950,000 $ (1)
    Salary Remaining : 223,529 $
    Colin Larkin 950,000 $ (1)
    Salary Remaining : 223,529 $
    Boris Katchouk 850,000 $ (2)
    Salary Remaining : 200,000 $
    Ryan Scarfo 750,000 $ (1)
    Salary Remaining : 176,471 $
    Mitch McLain 750,000 $ (1)
    Salary Remaining : 176,471 $
    Jake Kulevich 750,000 $ (2)
    Salary Remaining : 176,471 $
    Turner Elson 750,000 $ (1)
    Salary Remaining : 176,471 $
    Tyler Mueller 750,000 $ (1)
    Salary Remaining : 176,471 $
    Robbie Payne 750,000 $ (1)
    Salary Remaining : 176,471 $
    Gerry Fitzgerald 750,000 $ (1)
    Salary Remaining : 176,471 $
    Scott Pooley 750,000 $ (1)
    Salary Remaining : 176,471 $
    Ty Stanton 650,000 $ (1)
    Salary Remaining : 152,941 $
    Darby Llewellyn 650,000 $ (2)
    Salary Remaining : 152,941 $
    Will O'Neill 650,000 $ (3)
    Salary Remaining : 152,941 $
    Joey Dudek 650,000 $ (2)
    Salary Remaining : 152,941 $
    Karson Kuhlman 650,000 $ (2)
    Salary Remaining : 152,941 $
    Tim Clifton 650,000 $ (2)
    Salary Remaining : 152,941 $
    Ville Meskanen 650,000 $ (2)
    Salary Remaining : 152,941 $
    Dominik Shine 650,000 $ (2)
    Salary Remaining : 152,941 $
    Mathieu Joseph 650,000 $ (3)
    Salary Remaining : 152,941 $
    Ryan Horvat 650,000 $ (2)
    Salary Remaining : 152,941 $
    Total Farm Players23
    Salary Commitment
    Year 2018 : 17,550,000 $
    Year 2019 : 7,450,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 14,625,000 $
    Year 2019 : 7,050,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $


    New York Islanders


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBarclays Center
    Level 1: 6000 - 140 $ - 6 000 - 100,00%
    Level 2: 5000 - 90 $ - 4 929 - 98,58%
    Level 3: 2700 - 65 $ - 2 700 - 100,00%
    Level 4: 3300 - 55 $ - 3 281 - 99,41%
    Luxury : 1000 - 220 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 969 - 74,24%
    Farm Level 2: 2000 - 9 $ - 1 491 - 74,53%
    Farm Total Capacity :6000

    Income

    Home Games Left12
    Average Attendance - %17 910 - 99,50%
    Average Income per Game2,104,929 $
    Year to Date Revenue61,042,935 $
    Farm
    Home Games Left15
    Average Attendance - %4 460 - 74,34%
    Average Income per Game123,541 $
    Year to Date Revenue3,212,054 $

    Expense

    Pro Players Total Salaries61,206,010 $
    Farm Players Total Salaries21,400,688 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value1,174,731 $
    Pro Year To Date Expenses54,781,340 $
    Farm Year To Date Expenses17,264,529 $
    Pro Salary Cap To Date50,253,916 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue25,259,146 $
    Farm Estimated Season Revenue1,853,108 $
    Pro Remaining Season Days43
    Pro Expenses Per Days349,495 $
    Pro Estimated Expenses15,028,285 $
    Farm Remaining Season Days44
    Farm Expenses Per Days121,929 $
    Farm Estimated Expenses5,364,876 $
    Estimated Season Expenses20,393,161 $
    Estimated Season Salary Cap64,121,989 $
    Estimate Under Maximum Salary Cap of 75,000,000 $10,878,011 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 8,721,989 $
    Current Bank Account12,124,149 $
    Projected Bank Account18,843,242 $

    Pro Players Salaries

    Vladimir Tarasenko 7,500,000 $ (1)
    -Salary Remaining : 1,733,871 $
    Nathan MacKinnon (Out of Payroll) 6,300,000 $ (4)
    -Salary Remaining : 1,456,452 $
    Alex Edler 6,200,000 $ (2)
    -Salary Remaining : 1,433,333 $
    Niklas Hjalmarsson 5,750,000 $ (3)
    -Salary Remaining : 1,329,301 $
    Brian Elliott 5,300,000 $ (1)
    -Salary Remaining : 1,225,269 $
    Marco Scandella 4,000,000 $ (3)
    -Salary Remaining : 924,731 $
    William Karlsson 3,050,000 $ (2)
    -Salary Remaining : 705,108 $
    Johnny Oduya 3,000,000 $ (2)
    -Salary Remaining : 693,548 $
    Cal Clutterbuck 2,750,000 $ (3)
    -Salary Remaining : 635,753 $
    Daniel Winnik 2,105,000 $ (2)
    -Salary Remaining : 486,640 $
    David Schlemko 2,100,000 $ (2)
    -Salary Remaining : 485,484 $
    Derek Dorsett 2,050,000 $ (2)
    -Salary Remaining : 473,925 $
    Chad Johnson 1,700,000 $ (2)
    -Salary Remaining : 393,011 $
    Adam Pelech 1,600,000 $ (4)
    -Salary Remaining : 369,892 $
    Austin Watson 1,100,000 $ (3)
    -Salary Remaining : 254,301 $
    Nick Shore 937,125 $ (1)
    -Salary Remaining : 216,647 $
    Jake DeBrusk 925,000 $ (3)
    -Salary Remaining : 213,844 $
    Mikko Rantanen 925,000 $ (3)
    -Salary Remaining : 213,844 $
    Logan Shaw 897,160 $ (1)
    -Salary Remaining : 207,408 $
    Christian Folin 850,000 $ (2)
    -Salary Remaining : 196,505 $
    Derek Grant 771,750 $ (1)
    -Salary Remaining : 178,415 $
    Curtis Mckenzie 744,975 $ (1)
    -Salary Remaining : 172,225 $
    Troy Stecher 650,000 $ (2)
    -Salary Remaining : 150,269 $
    Total Pro Players23
    Salary Commitment
    Year 2018 : 61,206,010 $
    Year 2019 : 45,055,000 $
    Year 2020 : 23,350,000 $
    Year 2021 : 7,900,000 $
    Salary Average Commitment
    Year 2018 : 12,675,000 $
    Year 2019 : 10,125,000 $
    Year 2020 : 5,025,000 $
    Year 2021 : 1,425,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 61,206,010 $
    Year 2019 : 45,055,000 $
    Year 2020 : 23,350,000 $
    Year 2021 : 7,900,000 $

    Farm Players Salaries

    Markus Hannikainen 1,750,000 $ (1)
    Salary Remaining : 411,765 $
    Kyle Platzer 1,300,000 $ (4)
    Salary Remaining : 305,882 $
    Xavier Ouellet 1,250,000 $ (2)
    Salary Remaining : 294,118 $
    Brad Malone 1,000,000 $ (1)
    Salary Remaining : 235,294 $
    Max Reinhart 1,000,000 $ (2)
    Salary Remaining : 235,294 $
    Ryan Murphy 971,250 $ (1)
    Salary Remaining : 228,529 $
    Ryan Stanton 854,438 $ (2)
    Salary Remaining : 201,044 $
    Jordan Greenway 850,000 $ (3)
    Salary Remaining : 200,000 $
    Adin Hill 850,000 $ (2)
    Salary Remaining : 200,000 $
    Dominik Masin 850,000 $ (2)
    Salary Remaining : 200,000 $
    Caleb Jones 775,000 $ (3)
    Salary Remaining : 182,353 $
    Fredric Larsson 750,000 $ (2)
    Salary Remaining : 176,471 $
    Anton Rodin 750,000 $ (3)
    Salary Remaining : 176,471 $
    Radovan Bondra 650,000 $ (3)
    Salary Remaining : 152,941 $
    Pierre-Cedric Labrie 650,000 $ (1)
    Salary Remaining : 152,941 $
    Ethan Bear 650,000 $ (3)
    Salary Remaining : 152,941 $
    Anthony Peters 650,000 $ (2)
    Salary Remaining : 152,941 $
    Riley Gill 650,000 $ (1)
    Salary Remaining : 152,941 $
    Jordan Boucher 650,000 $ (1)
    Salary Remaining : 152,941 $
    David Cotton 650,000 $ (3)
    Salary Remaining : 152,941 $
    Pavel Kraskovsky 650,000 $ (1)
    Salary Remaining : 152,941 $
    Radel Fazleev 650,000 $ (2)
    Salary Remaining : 152,941 $
    Julius Vahatalo 650,000 $ (1)
    Salary Remaining : 152,941 $
    Miles Wood 650,000 $ (1)
    Salary Remaining : 152,941 $
    Denis Malgin 650,000 $ (3)
    Salary Remaining : 152,941 $
    Axel Holmstrom 650,000 $ (2)
    Salary Remaining : 152,941 $
    Total Farm Players26
    Salary Commitment
    Year 2018 : 21,400,688 $
    Year 2019 : 13,779,438 $
    Year 2020 : 6,275,000 $
    Year 2021 : 1,300,000 $
    Salary Average Commitment
    Year 2018 : 15,700,000 $
    Year 2019 : 10,550,000 $
    Year 2020 : 5,125,000 $
    Year 2021 : 575,000 $


    New York Rangers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMadison Square Garden
    Level 1: 6000 - 150 $ - 5 407 - 90,12%
    Level 2: 5000 - 105 $ - 3 973 - 79,45%
    Level 3: 2700 - 75 $ - 2 532 - 93,76%
    Level 4: 3300 - 50 $ - 2 988 - 90,56%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 027 - 75,67%
    Farm Level 2: 2000 - 9 $ - 1 510 - 75,49%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %15 900 - 88,33%
    Average Income per Game2,446,460 $
    Year to Date Revenue75,840,274 $
    Farm
    Home Games Left12
    Average Attendance - %4 537 - 75,61%
    Average Income per Game125,813 $
    Year to Date Revenue3,648,564 $

    Expense

    Pro Players Total Salaries63,895,696 $
    Farm Players Total Salaries25,774,916 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value2,063,226 $
    Pro Year To Date Expenses56,954,143 $
    Farm Year To Date Expenses18,800,351 $
    Pro Salary Cap To Date53,154,408 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue24,464,605 $
    Farm Estimated Season Revenue1,509,751 $
    Pro Remaining Season Days43
    Pro Expenses Per Days360,730 $
    Pro Estimated Expenses15,511,390 $
    Farm Remaining Season Days44
    Farm Expenses Per Days148,529 $
    Farm Estimated Expenses6,535,276 $
    Estimated Season Expenses22,046,666 $
    Estimated Season Salary Cap69,989,209 $
    Estimate Under Maximum Salary Cap of 75,000,000 $5,010,791 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 14,589,209 $
    Current Bank Account116,551,275 $
    Projected Bank Account120,478,965 $

    Pro Players Salaries

    Bobby Ryan 9,360,000 $ (1)
    -Salary Remaining : 2,163,871 $
    Marc-Andre Fleury 8,000,000 $ (1)
    -Salary Remaining : 1,849,462 $
    Rick Nash 7,800,000 $ (1)
    -Salary Remaining : 1,803,226 $
    Dustin Byfuglien 7,600,000 $ (2)
    -Salary Remaining : 1,756,989 $
    Justin Faulk 4,833,000 $ (1)
    -Salary Remaining : 1,117,306 $
    Nick Bjugstad 4,100,000 $ (4)
    -Salary Remaining : 947,849 $
    Matt Murray 3,750,000 $ (3)
    -Salary Remaining : 866,935 $
    Marcus Kruger 3,083,333 $ (2)
    -Salary Remaining : 712,814 $
    Matt Dumba 2,550,000 $ (1)
    -Salary Remaining : 589,516 $
    Alexander Petrovic 1,850,000 $ (1)
    -Salary Remaining : 427,688 $
    Yannick Weber 1,700,000 $ (2)
    -Salary Remaining : 393,011 $
    Tom Pyatt 1,100,000 $ (2)
    -Salary Remaining : 254,301 $
    Brendan Gaunce 1,026,000 $ (2)
    -Salary Remaining : 237,194 $
    Benoit Pouliot 1,000,000 $ (3)
    -Salary Remaining : 231,183 $
    Corban Knight 968,363 $ (2)
    -Salary Remaining : 223,869 $
    Dylan Strome 925,000 $ (3)
    -Salary Remaining : 213,844 $
    Lawson Crouse 925,000 $ (3)
    -Salary Remaining : 213,844 $
    Jack Eichel 925,000 $ (3)
    -Salary Remaining : 213,844 $
    Travis Sanheim 850,000 $ (2)
    -Salary Remaining : 196,505 $
    Michael McCarron 850,000 $ (1)
    -Salary Remaining : 196,505 $
    Jaime Sifers 700,000 $ (2)
    -Salary Remaining : 161,828 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 63,895,696 $
    Year 2019 : 28,652,696 $
    Year 2020 : 11,625,000 $
    Year 2021 : 4,100,000 $
    Salary Average Commitment
    Year 2018 : 9,025,000 $
    Year 2019 : 6,450,000 $
    Year 2020 : 3,575,000 $
    Year 2021 : 475,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 63,895,696 $
    Year 2019 : 28,652,696 $
    Year 2020 : 11,625,000 $
    Year 2021 : 4,100,000 $

    Farm Players Salaries

    Brooks Laich 1,500,000 $ (1)
    Salary Remaining : 352,941 $
    Matt Beleskey 1,000,000 $ (5)
    Salary Remaining : 235,294 $
    Ross Johnston 1,000,000 $ (3)
    Salary Remaining : 235,294 $
    Kyle Bushee 1,000,000 $ (2)
    Salary Remaining : 235,294 $
    Nail Yakupov 1,000,000 $ (2)
    Salary Remaining : 235,294 $
    Pat Nagle 1,000,000 $ (2)
    Salary Remaining : 235,294 $
    Oscar Dansk 983,981 $ (1)
    Salary Remaining : 231,525 $
    Martin Frk 971,250 $ (1)
    Salary Remaining : 228,529 $
    Triston Grant 950,000 $ (2)
    Salary Remaining : 223,529 $
    Nic Petan 925,000 $ (1)
    Salary Remaining : 217,647 $
    Josh Ho-Sang 925,000 $ (2)
    Salary Remaining : 217,647 $
    Jakub Zboril 925,000 $ (3)
    Salary Remaining : 217,647 $
    Ryan Bourque 897,160 $ (1)
    Salary Remaining : 211,096 $
    Brian Hart 892,500 $ (1)
    Salary Remaining : 210,000 $
    Vince Dunn 850,000 $ (3)
    Salary Remaining : 200,000 $
    Tomas Hyka 813,750 $ (1)
    Salary Remaining : 191,471 $
    Austin Wagner 775,000 $ (3)
    Salary Remaining : 182,353 $
    Ben Thomas 775,000 $ (2)
    Salary Remaining : 182,353 $
    Zach Miskovic 700,000 $ (1)
    Salary Remaining : 164,706 $
    Kevin Lynch 698,775 $ (1)
    Salary Remaining : 164,418 $
    Riley Barber 692,500 $ (1)
    Salary Remaining : 162,941 $
    Clark Bishop 650,000 $ (2)
    Salary Remaining : 152,941 $
    Wacey Rabbit 650,000 $ (1)
    Salary Remaining : 152,941 $
    Veeti Vainio 650,000 $ (3)
    Salary Remaining : 152,941 $
    Andong Song 650,000 $ (3)
    Salary Remaining : 152,941 $
    Maximilian Pajpach 650,000 $ (1)
    Salary Remaining : 152,941 $
    Matthew Bradley 650,000 $ (3)
    Salary Remaining : 152,941 $
    Charlie Lindgren 650,000 $ (1)
    Salary Remaining : 152,941 $
    Matia Marcantuoni 650,000 $ (1)
    Salary Remaining : 152,941 $
    Tyler Bird 650,000 $ (2)
    Salary Remaining : 152,941 $
    Nikolas Koberstein 650,000 $ (2)
    Salary Remaining : 152,941 $
    Total Farm Players31
    Salary Commitment
    Year 2018 : 25,774,916 $
    Year 2019 : 14,100,000 $
    Year 2020 : 6,500,000 $
    Year 2021 : 1,000,000 $
    Salary Average Commitment
    Year 2018 : 16,925,000 $
    Year 2019 : 10,675,000 $
    Year 2020 : 5,200,000 $
    Year 2021 : 650,000 $


    Ottawa Senators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCanadian Tire Centre
    Level 1: 8320 - 117 $ - 6 849 - 82,32%
    Level 2: 5500 - 90 $ - 5 032 - 91,50%
    Level 3: 3600 - 55 $ - 3 181 - 88,35%
    Level 4: 4080 - 41 $ - 3 764 - 92,25%
    Luxury : 2500 - 247 $ - 1 959 - 78,37%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 30 $ - 4 820 - 74,16%
    Farm Level 2: 3500 - 12 $ - 2 626 - 75,02%
    Farm Total Capacity :10000

    Income

    Home Games Left10
    Average Attendance - %20 785 - 86,61%
    Average Income per Game2,708,394 $
    Year to Date Revenue83,960,199 $
    Farm
    Home Games Left13
    Average Attendance - %7 446 - 74,46%
    Average Income per Game232,471 $
    Year to Date Revenue6,509,195 $

    Expense

    Pro Players Total Salaries64,507,876 $
    Farm Players Total Salaries20,563,438 $
    Coaches Total Salaries7,500,001 $
    Luxury Taxe Total0 $
    Special Salary Cap Value1,008,602 $
    Pro Year To Date Expenses58,473,499 $
    Farm Year To Date Expenses19,594,429 $
    Pro Salary Cap To Date54,629,480 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue27,083,935 $
    Farm Estimated Season Revenue3,022,126 $
    Pro Remaining Season Days43
    Pro Expenses Per Days373,698 $
    Pro Estimated Expenses16,069,014 $
    Farm Remaining Season Days44
    Farm Expenses Per Days123,334 $
    Farm Estimated Expenses5,426,696 $
    Estimated Season Expenses21,495,710 $
    Estimated Season Salary Cap70,551,213 $
    Estimate Under Maximum Salary Cap of 75,000,000 $4,448,787 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 15,151,213 $
    Current Bank Account242,960,271 $
    Projected Bank Account251,570,622 $

    Pro Players Salaries

    Johnny Gaudreau 6,750,000 $ (2)
    -Salary Remaining : 1,560,484 $
    Jordan Eberle 6,000,000 $ (1)
    -Salary Remaining : 1,387,097 $
    Logan Couture 6,000,000 $ (2)
    -Salary Remaining : 1,387,097 $
    Justin Schultz 5,500,000 $ (3)
    -Salary Remaining : 1,271,505 $
    Dennis Seidenberg 5,100,000 $ (1)
    -Salary Remaining : 1,179,032 $
    Antti Niemi 4,500,000 $ (1)
    -Salary Remaining : 1,040,323 $
    Brian Dumoulin 4,100,000 $ (1)
    -Salary Remaining : 947,849 $
    Wayne Simmonds 3,975,000 $ (2)
    -Salary Remaining : 918,952 $
    Blake Comeau 3,750,000 $ (2)
    -Salary Remaining : 866,935 $
    Mikael Backlund 3,575,000 $ (1)
    -Salary Remaining : 826,478 $
    Cody Ceci 2,800,000 $ (1)
    -Salary Remaining : 647,312 $
    John Gibson 2,300,000 $ (2)
    -Salary Remaining : 531,720 $
    Matt Hendricks 1,400,000 $ (1)
    -Salary Remaining : 323,656 $
    Chris Summers 1,300,001 $ (3)
    -Salary Remaining : 300,538 $
    Alex Biega 1,251,000 $ (1)
    -Salary Remaining : 289,210 $
    Dalton Thrower 937,125 $ (1)
    -Salary Remaining : 216,647 $
    Rasmus Andersson 850,000 $ (3)
    -Salary Remaining : 196,505 $
    Cedric Paquette 812,500 $ (1)
    -Salary Remaining : 187,836 $
    Julian Melchiori 750,750 $ (1)
    -Salary Remaining : 173,560 $
    Scott Wedgewood 750,000 $ (1)
    -Salary Remaining : 173,387 $
    Kurtis Gabriel 715,000 $ (1)
    -Salary Remaining : 165,296 $
    Blake Coleman 714,000 $ (1)
    -Salary Remaining : 165,065 $
    Tyrell Goulbourne 677,500 $ (1)
    -Salary Remaining : 156,626 $
    Total Pro Players23
    Salary Commitment
    Year 2018 : 64,507,876 $
    Year 2019 : 30,425,001 $
    Year 2020 : 7,650,001 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 9,025,000 $
    Year 2019 : 3,250,000 $
    Year 2020 : 1,725,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 64,507,876 $
    Year 2019 : 30,425,001 $
    Year 2020 : 7,650,001 $
    Year 2021 : 0 $

    Farm Players Salaries

    Tommy Cross 1,300,000 $ (4)
    Salary Remaining : 305,882 $
    Cameron Gaunce 1,025,000 $ (4)
    Salary Remaining : 241,176 $
    Scott Kosmachuk 971,250 $ (1)
    Salary Remaining : 228,529 $
    Thomas Chabot 925,000 $ (3)
    Salary Remaining : 217,647 $
    Ivan Barbashev 925,000 $ (2)
    Salary Remaining : 217,647 $
    Alex Tuch 925,000 $ (2)
    Salary Remaining : 217,647 $
    Shea Theodore 925,000 $ (1)
    Salary Remaining : 217,647 $
    Kyle Rau 901,688 $ (1)
    Salary Remaining : 212,162 $
    Justin Kirkland 850,000 $ (2)
    Salary Remaining : 200,000 $
    Conner Bleackley 850,000 $ (2)
    Salary Remaining : 200,000 $
    Andre Benoit 800,000 $ (1)
    Salary Remaining : 188,235 $
    Loik Leveille 775,000 $ (3)
    Salary Remaining : 182,353 $
    Conor Garland 775,000 $ (2)
    Salary Remaining : 182,353 $
    Oskar Lindblom 775,000 $ (2)
    Salary Remaining : 182,353 $
    Dominic Turgeon 675,000 $ (2)
    Salary Remaining : 158,824 $
    Garret Ross 665,500 $ (1)
    Salary Remaining : 156,588 $
    Michael Amadio 650,000 $ (2)
    Salary Remaining : 152,941 $
    John McFarland 650,000 $ (1)
    Salary Remaining : 152,941 $
    Mark Dekanich 650,000 $ (2)
    Salary Remaining : 152,941 $
    Erik Gustafsson 650,000 $ (3)
    Salary Remaining : 152,941 $
    Joren Van Pottelberghe 650,000 $ (3)
    Salary Remaining : 152,941 $
    Cal Petersen 650,000 $ (1)
    Salary Remaining : 152,941 $
    Carter Verhaeghe 650,000 $ (1)
    Salary Remaining : 152,941 $
    Nicholas Baptiste 650,000 $ (1)
    Salary Remaining : 152,941 $
    Austin Poganski 650,000 $ (2)
    Salary Remaining : 152,941 $
    Ales Stezka 650,000 $ (3)
    Salary Remaining : 152,941 $
    Total Farm Players26
    Salary Commitment
    Year 2018 : 20,563,438 $
    Year 2019 : 13,700,000 $
    Year 2020 : 5,975,000 $
    Year 2021 : 2,325,000 $
    Salary Average Commitment
    Year 2018 : 15,175,000 $
    Year 2019 : 10,300,000 $
    Year 2020 : 4,475,000 $
    Year 2021 : 1,300,000 $


    Philadelphia Flyers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameWells Fargo Center
    Level 1: 6000 - 150 $ - 5 376 - 89,59%
    Level 2: 5000 - 125 $ - 3 342 - 66,84%
    Level 3: 2700 - 100 $ - 1 866 - 69,09%
    Level 4: 3300 - 50 $ - 2 859 - 86,65%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 009 - 75,22%
    Farm Level 2: 2000 - 15 $ - 1 484 - 74,20%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %14 443 - 80,24%
    Average Income per Game2,428,232 $
    Year to Date Revenue75,275,187 $
    Farm
    Home Games Left13
    Average Attendance - %4 493 - 74,88%
    Average Income per Game168,391 $
    Year to Date Revenue4,714,938 $

    Expense

    Pro Players Total Salaries68,023,076 $
    Farm Players Total Salaries16,656,685 $
    Coaches Total Salaries7,750,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value357,527 $
    Pro Year To Date Expenses60,842,816 $
    Farm Year To Date Expenses16,023,051 $
    Pro Salary Cap To Date56,345,293 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue24,282,318 $
    Farm Estimated Season Revenue2,189,078 $
    Pro Remaining Season Days43
    Pro Expenses Per Days397,167 $
    Pro Estimated Expenses17,078,181 $
    Farm Remaining Season Days44
    Farm Expenses Per Days99,234 $
    Farm Estimated Expenses4,366,296 $
    Estimated Season Expenses21,444,477 $
    Estimated Season Salary Cap72,428,565 $
    Estimate Under Maximum Salary Cap of 75,000,000 $2,571,435 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 17,028,565 $
    Current Bank Account42,070,984 $
    Projected Bank Account47,097,903 $

    Pro Players Salaries

    Marc Staal 7,250,000 $ (2)
    -Salary Remaining : 1,676,075 $
    Nick Foligno 6,605,000 $ (3)
    -Salary Remaining : 1,526,962 $
    Jason Pominville 6,555,559 $ (2)
    -Salary Remaining : 1,515,532 $
    Martin Hanzal 6,555,000 $ (2)
    -Salary Remaining : 1,515,403 $
    Steve Mason 5,350,000 $ (3)
    -Salary Remaining : 1,236,828 $
    Niklas Kronwall 5,200,000 $ (1)
    -Salary Remaining : 1,202,151 $
    Zach Bogosian 5,142,857 $ (3)
    -Salary Remaining : 1,188,940 $
    Craig Smith 4,250,000 $ (3)
    -Salary Remaining : 982,527 $
    Zack Smith 3,050,000 $ (2)
    -Salary Remaining : 705,108 $
    Matt Nieto 2,755,000 $ (2)
    -Salary Remaining : 636,909 $
    Joe Colborne 2,500,000 $ (1)
    -Salary Remaining : 577,957 $
    Zack Kassian 1,950,000 $ (3)
    -Salary Remaining : 450,806 $
    Nate Thompson 1,750,000 $ (1)
    -Salary Remaining : 404,570 $
    Matt Irwin 1,710,000 $ (2)
    -Salary Remaining : 395,323 $
    Sven Andrighetto 1,400,000 $ (2)
    -Salary Remaining : 323,656 $
    Jon Merrill 1,137,500 $ (1)
    -Salary Remaining : 262,970 $
    Zach Trotman 897,160 $ (1)
    -Salary Remaining : 207,408 $
    Scott Harrington 715,000 $ (2)
    -Salary Remaining : 165,296 $
    Matt Mangene 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Marek Mazanec 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Christian Dvorak 650,000 $ (2)
    -Salary Remaining : 150,269 $
    Cody McLeod 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Chris Thorburn 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Total Pro Players23
    Salary Commitment
    Year 2018 : 68,023,076 $
    Year 2019 : 53,938,416 $
    Year 2020 : 23,297,857 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 13,400,000 $
    Year 2019 : 7,750,000 $
    Year 2020 : 2,375,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 68,023,076 $
    Year 2019 : 53,938,416 $
    Year 2020 : 23,297,857 $
    Year 2021 : 0 $

    Farm Players Salaries

    Mark McNeill 1,113,000 $ (1)
    Salary Remaining : 261,882 $
    Christopher Gibson 1,000,000 $ (1)
    Salary Remaining : 235,294 $
    Aaron Ness 942,018 $ (1)
    Salary Remaining : 221,651 $
    Samuel Kurker 892,500 $ (2)
    Salary Remaining : 210,000 $
    Pontus Aberg 892,500 $ (2)
    Salary Remaining : 210,000 $
    Sean Kuraly 808,750 $ (1)
    Salary Remaining : 190,294 $
    Andreas Englund 775,000 $ (2)
    Salary Remaining : 182,353 $
    Alex Gudbranson 750,750 $ (1)
    Salary Remaining : 176,647 $
    Harri Sateri 750,000 $ (1)
    Salary Remaining : 176,471 $
    Travis Ewanyk 713,333 $ (1)
    Salary Remaining : 167,843 $
    Connor Crisp 711,334 $ (1)
    Salary Remaining : 167,373 $
    Mitch Callahan 700,000 $ (2)
    Salary Remaining : 164,706 $
    Mathias Bau Hansen 700,000 $ (2)
    Salary Remaining : 164,706 $
    Chris McCarthy 692,500 $ (1)
    Salary Remaining : 162,941 $
    Colin Campbell 665,000 $ (1)
    Salary Remaining : 156,471 $
    Vili Saarijarvi 650,000 $ (3)
    Salary Remaining : 152,941 $
    Tyler Barnes 650,000 $ (1)
    Salary Remaining : 152,941 $
    Jamie Devane 650,000 $ (1)
    Salary Remaining : 152,941 $
    Hubert Labrie 650,000 $ (2)
    Salary Remaining : 152,941 $
    Eric Roy 650,000 $ (1)
    Salary Remaining : 152,941 $
    Veini Vehvilainen 650,000 $ (1)
    Salary Remaining : 152,941 $
    Adam Musil 650,000 $ (3)
    Salary Remaining : 152,941 $
    Total Farm Players22
    Salary Commitment
    Year 2018 : 16,656,685 $
    Year 2019 : 5,910,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 13,125,000 $
    Year 2019 : 5,050,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $


    Pittsburgh Penguins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameConsol Energy Center
    Level 1: 6375 - 170 $ - 4 709 - 73,87%
    Level 2: 4375 - 125 $ - 3 367 - 76,96%
    Level 3: 3375 - 75 $ - 2 397 - 71,01%
    Level 4: 3375 - 55 $ - 2 548 - 75,50%
    Luxury : 2000 - 325 $ - 1 372 - 68,62%
    Total Capacity :19500
    Farm
    Farm Level 1: 4000 - 40 $ - 2 996 - 74,90%
    Farm Level 2: 2000 - 15 $ - 1 517 - 75,83%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %14 393 - 73,81%
    Average Income per Game2,600,126 $
    Year to Date Revenue80,603,906 $
    Farm
    Home Games Left15
    Average Attendance - %4 513 - 75,21%
    Average Income per Game188,225 $
    Year to Date Revenue4,893,854 $

    Expense

    Pro Players Total Salaries72,799,550 $
    Farm Players Total Salaries24,601,250 $
    Coaches Total Salaries4,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses53,984,230 $
    Farm Year To Date Expenses19,564,690 $
    Pro Salary Cap To Date51,254,120 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue26,001,260 $
    Farm Estimated Season Revenue2,823,377 $
    Pro Remaining Season Days43
    Pro Expenses Per Days406,449 $
    Pro Estimated Expenses17,477,307 $
    Farm Remaining Season Days44
    Farm Expenses Per Days140,114 $
    Farm Estimated Expenses6,165,016 $
    Estimated Season Expenses23,642,323 $
    Estimated Season Salary Cap68,084,105 $
    Estimate Under Maximum Salary Cap of 75,000,000 $6,915,895 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 12,684,105 $
    Current Bank Account156,173,795 $
    Projected Bank Account161,356,109 $

    Pro Players Salaries

    Ryan O'Reilly 7,500,000 $ (5)
    -Salary Remaining : 1,733,871 $
    Derek Stepan 6,500,000 $ (3)
    -Salary Remaining : 1,502,688 $
    Oliver Ekman-Larsson 5,500,000 $ (1)
    -Salary Remaining : 1,271,505 $
    Dmitri Orlov 5,100,000 $ (1)
    -Salary Remaining : 1,179,032 $
    Reilly Smith 5,000,000 $ (5)
    -Salary Remaining : 1,155,914 $
    Clarke MacArthur 4,529,000 $ (1)
    -Salary Remaining : 1,047,027 $
    Patric Hornqvist 4,250,000 $ (1)
    -Salary Remaining : 982,527 $
    Cam Talbot 4,166,667 $ (2)
    -Salary Remaining : 963,262 $
    Justin Braun 4,115,000 $ (2)
    -Salary Remaining : 951,317 $
    Mattias Ekholm 3,750,000 $ (4)
    -Salary Remaining : 866,935 $
    Braydon Coburn 3,333,333 $ (1)
    -Salary Remaining : 770,609 $
    Josh Bailey 3,300,000 $ (1)
    -Salary Remaining : 762,903 $
    Jean-Gabriel Pageau 3,100,000 $ (2)
    -Salary Remaining : 716,667 $
    Patrick Maroon 2,000,000 $ (1)
    -Salary Remaining : 462,366 $
    Jesper Fast 1,850,000 $ (1)
    -Salary Remaining : 427,688 $
    Michael Ferland 1,750,000 $ (1)
    -Salary Remaining : 404,570 $
    Justin Falk 1,750,000 $ (1)
    -Salary Remaining : 404,570 $
    Luke Glendening 1,555,550 $ (1)
    -Salary Remaining : 359,616 $
    Riley Nash 1,150,000 $ (1)
    -Salary Remaining : 265,860 $
    Greg Pateryn 1,000,000 $ (1)
    -Salary Remaining : 231,183 $
    Artturi Lehkonen 850,000 $ (1)
    -Salary Remaining : 196,505 $
    Anton Forsberg 750,000 $ (2)
    -Salary Remaining : 173,387 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 72,799,550 $
    Year 2019 : 34,881,667 $
    Year 2020 : 22,750,000 $
    Year 2021 : 16,250,000 $
    Salary Average Commitment
    Year 2018 : 9,525,000 $
    Year 2019 : 3,150,000 $
    Year 2020 : 1,600,000 $
    Year 2021 : 1,125,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 72,799,550 $
    Year 2019 : 34,881,667 $
    Year 2020 : 22,750,000 $
    Year 2021 : 16,250,000 $

    Farm Players Salaries

    Anton Khudobin 1,500,000 $ (1)
    Salary Remaining : 352,941 $
    T.J. Brennan 1,250,000 $ (1)
    Salary Remaining : 294,118 $
    Max McCormick 937,500 $ (1)
    Salary Remaining : 220,588 $
    Nick Lappin 935,000 $ (1)
    Salary Remaining : 220,000 $
    Kyle Connor 925,000 $ (3)
    Salary Remaining : 217,647 $
    Steven Kampfer 900,000 $ (2)
    Salary Remaining : 211,765 $
    Justin Holl 867,750 $ (1)
    Salary Remaining : 204,176 $
    Ryan MacInnis 850,000 $ (2)
    Salary Remaining : 200,000 $
    Jason Dickinson 850,000 $ (1)
    Salary Remaining : 200,000 $
    Nicolas Roy 850,000 $ (3)
    Salary Remaining : 200,000 $
    Chris Bigras 850,000 $ (1)
    Salary Remaining : 200,000 $
    Paul Carey 811,000 $ (1)
    Salary Remaining : 190,824 $
    Jayson Megna 675,000 $ (1)
    Salary Remaining : 158,824 $
    Garret Sparks 675,000 $ (2)
    Salary Remaining : 158,824 $
    Nathan Gerbe 675,000 $ (2)
    Salary Remaining : 158,824 $
    Julius Nattinen 650,000 $ (3)
    Salary Remaining : 152,941 $
    Julius Bergman 650,000 $ (2)
    Salary Remaining : 152,941 $
    Spencer Smallman 650,000 $ (3)
    Salary Remaining : 152,941 $
    Chase Balisy 650,000 $ (1)
    Salary Remaining : 152,941 $
    Maxim Mamin 650,000 $ (1)
    Salary Remaining : 152,941 $
    Samuel Blais 650,000 $ (2)
    Salary Remaining : 152,941 $
    Markus Nutivaara 650,000 $ (1)
    Salary Remaining : 152,941 $
    Brandon Whitney 650,000 $ (1)
    Salary Remaining : 152,941 $
    Jake Bischoff 650,000 $ (1)
    Salary Remaining : 152,941 $
    Michal Cajkovsky 650,000 $ (1)
    Salary Remaining : 152,941 $
    Emil Pettersson 650,000 $ (1)
    Salary Remaining : 152,941 $
    Travis Boyd 650,000 $ (1)
    Salary Remaining : 152,941 $
    Felix Sandstrom 650,000 $ (3)
    Salary Remaining : 152,941 $
    Zach Palmquist 650,000 $ (1)
    Salary Remaining : 152,941 $
    Andrew Poturalski 650,000 $ (1)
    Salary Remaining : 152,941 $
    Jonny Brodzinski 650,000 $ (2)
    Salary Remaining : 152,941 $
    Jake Dotchin 650,000 $ (1)
    Salary Remaining : 152,941 $
    Total Farm Players32
    Salary Commitment
    Year 2018 : 24,601,250 $
    Year 2019 : 8,775,000 $
    Year 2020 : 3,725,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 18,275,000 $
    Year 2019 : 6,700,000 $
    Year 2020 : 3,250,000 $
    Year 2021 : 0 $


    San Jose Sharks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameSAP Center
    Level 1: 7120 - 201 $ - 3 999 - 56,16%
    Level 2: 3120 - 151 $ - 2 747 - 88,04%
    Level 3: 3600 - 115 $ - 1 910 - 53,05%
    Level 4: 4080 - 79 $ - 2 171 - 53,20%
    Luxury : 6080 - 430 $ - 3 208 - 52,76%
    Total Capacity :24000
    Farm
    Farm Level 1: 13000 - 25 $ - 9 766 - 75,13%
    Farm Level 2: 7000 - 11 $ - 5 275 - 75,36%
    Farm Total Capacity :20000

    Income

    Home Games Left12
    Average Attendance - %14 033 - 58,47%
    Average Income per Game3,915,409 $
    Year to Date Revenue113,546,870 $
    Farm
    Home Games Left17
    Average Attendance - %15 042 - 75,21%
    Average Income per Game398,888 $
    Year to Date Revenue9,573,315 $

    Expense

    Pro Players Total Salaries73,105,833 $
    Farm Players Total Salaries28,660,562 $
    Coaches Total Salaries7,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value4,000,000 $
    Pro Year To Date Expenses56,673,417 $
    Farm Year To Date Expenses28,067,482 $
    Pro Salary Cap To Date53,367,535 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue46,984,912 $
    Farm Estimated Season Revenue6,781,098 $
    Pro Remaining Season Days43
    Pro Expenses Per Days416,160 $
    Pro Estimated Expenses17,894,880 $
    Farm Remaining Season Days44
    Farm Expenses Per Days170,377 $
    Farm Estimated Expenses7,496,588 $
    Estimated Season Expenses25,391,468 $
    Estimated Season Salary Cap74,268,341 $
    Estimate Under Maximum Salary Cap of 75,000,000 $731,659 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 18,868,341 $
    Current Bank Account164,174,858 $
    Projected Bank Account192,549,400 $

    Pro Players Salaries

    Brandon Saad 6,000,000 $ (3)
    -Salary Remaining : 1,387,097 $
    Joe Pavelski 6,000,000 $ (2)
    -Salary Remaining : 1,387,097 $
    Jonathan Huberdeau 5,900,000 $ (5)
    -Salary Remaining : 1,363,978 $
    Blake Wheeler 5,600,000 $ (1)
    -Salary Remaining : 1,294,624 $
    Andy Greene 5,000,000 $ (2)
    -Salary Remaining : 1,155,914 $
    Tyler Johnson 5,000,000 $ (5)
    -Salary Remaining : 1,155,914 $
    Marcus Johansson 4,583,333 $ (2)
    -Salary Remaining : 1,059,588 $
    Calvin de Haan 4,550,000 $ (5)
    -Salary Remaining : 1,051,882 $
    Marc-Edouard Vlasic 4,250,000 $ (1)
    -Salary Remaining : 982,527 $
    Radko Gudas 3,350,000 $ (3)
    -Salary Remaining : 774,462 $
    Brenden Dillon 3,270,000 $ (3)
    -Salary Remaining : 755,968 $
    Tomas Hertl 3,000,000 $ (1)
    -Salary Remaining : 693,548 $
    Martin Jones 3,000,000 $ (1)
    -Salary Remaining : 693,548 $
    Ryan Spooner 2,825,000 $ (1)
    -Salary Remaining : 653,091 $
    Ryan Murray 2,825,000 $ (1)
    -Salary Remaining : 653,091 $
    Ryan Strome 2,500,000 $ (1)
    -Salary Remaining : 577,957 $
    Melker Karlsson 2,000,000 $ (2)
    -Salary Remaining : 462,366 $
    Louis Domingue 1,050,000 $ (1)
    -Salary Remaining : 242,742 $
    Colton Sissons 892,500 $ (2)
    -Salary Remaining : 206,331 $
    Matt Benning 775,000 $ (1)
    -Salary Remaining : 179,167 $
    Chris Tierney 735,000 $ (1)
    -Salary Remaining : 169,919 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 73,105,833 $
    Year 2019 : 46,545,833 $
    Year 2020 : 28,070,000 $
    Year 2021 : 15,450,000 $
    Salary Average Commitment
    Year 2018 : 7,825,000 $
    Year 2019 : 4,975,000 $
    Year 2020 : 3,550,000 $
    Year 2021 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 73,105,833 $
    Year 2019 : 46,545,833 $
    Year 2020 : 28,070,000 $
    Year 2021 : 15,450,000 $

    Farm Players Salaries

    Alex Stalock 3,150,000 $ (3)
    Salary Remaining : 741,176 $
    Kurtis MacDermid 1,260,000 $ (3)
    Salary Remaining : 296,471 $
    Jaycob Megna 1,260,000 $ (2)
    Salary Remaining : 296,471 $
    Jean-Sebastien Dea 1,260,000 $ (3)
    Salary Remaining : 296,471 $
    Magnus Paajarvi 1,200,000 $ (2)
    Salary Remaining : 282,353 $
    Duncan Siemens 1,000,000 $ (1)
    Salary Remaining : 235,294 $
    Markus Granlund 964,688 $ (1)
    Salary Remaining : 226,985 $
    Matt Tennyson 937,125 $ (2)
    Salary Remaining : 220,500 $
    Oliver Kylington 925,000 $ (3)
    Salary Remaining : 217,647 $
    Radim Simek 925,000 $ (3)
    Salary Remaining : 217,647 $
    Jack Campbell 918,750 $ (1)
    Salary Remaining : 216,176 $
    John Hayden 850,000 $ (1)
    Salary Remaining : 200,000 $
    John Ramage 812,000 $ (2)
    Salary Remaining : 191,059 $
    Ryan Carpenter 715,000 $ (2)
    Salary Remaining : 168,235 $
    Barclay Goodrow 715,000 $ (2)
    Salary Remaining : 168,235 $
    Jared Coreau 693,000 $ (2)
    Salary Remaining : 163,059 $
    Austin Czarnik 675,000 $ (1)
    Salary Remaining : 158,824 $
    Gustav Olofsson 650,000 $ (1)
    Salary Remaining : 152,941 $
    Dave Dziurzynski 650,000 $ (1)
    Salary Remaining : 152,941 $
    Keegan Kanzig 650,000 $ (1)
    Salary Remaining : 152,941 $
    Matt Read 650,000 $ (5)
    Salary Remaining : 152,941 $
    Darryl Bootland 650,000 $ (1)
    Salary Remaining : 152,941 $
    Michael Brodzinski 650,000 $ (1)
    Salary Remaining : 152,941 $
    Tanner Kero 650,000 $ (1)
    Salary Remaining : 152,941 $
    Joakim Ryan 650,000 $ (2)
    Salary Remaining : 152,941 $
    Rudolfs Balcers 650,000 $ (3)
    Salary Remaining : 152,941 $
    Mike Robinson 650,000 $ (3)
    Salary Remaining : 152,941 $
    Anthony Brodeur 650,000 $ (1)
    Salary Remaining : 152,941 $
    Jacob Middleton 650,000 $ (2)
    Salary Remaining : 152,941 $
    Rourke Chartier 650,000 $ (2)
    Salary Remaining : 152,941 $
    Alex Schoenborn 650,000 $ (2)
    Salary Remaining : 152,941 $
    Liam O'Brien 650,000 $ (2)
    Salary Remaining : 152,941 $
    Kevin Labanc 650,000 $ (2)
    Salary Remaining : 152,941 $
    Total Farm Players33
    Salary Commitment
    Year 2018 : 28,660,563 $
    Year 2019 : 19,702,125 $
    Year 2020 : 9,470,000 $
    Year 2021 : 650,000 $
    Salary Average Commitment
    Year 2018 : 19,875,000 $
    Year 2019 : 13,050,000 $
    Year 2020 : 5,125,000 $
    Year 2021 : 650,000 $


    St.Louis Blues


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScottrade Center
    Level 1: 6000 - 105 $ - 6 000 - 100,00%
    Level 2: 5000 - 75 $ - 4 925 - 98,50%
    Level 3: 2700 - 45 $ - 2 700 - 100,00%
    Level 4: 3300 - 35 $ - 3 300 - 100,00%
    Luxury : 1000 - 205 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 978 - 74,44%
    Farm Level 2: 2000 - 9 $ - 1 484 - 74,19%
    Farm Total Capacity :6000

    Income

    Home Games Left11
    Average Attendance - %17 925 - 99,58%
    Average Income per Game1,888,211 $
    Year to Date Revenue56,646,332 $
    Farm
    Home Games Left15
    Average Attendance - %4 462 - 74,36%
    Average Income per Game123,755 $
    Year to Date Revenue3,217,639 $

    Expense

    Pro Players Total Salaries78,605,334 $
    Farm Players Total Salaries22,831,020 $
    Coaches Total Salaries8,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(1,029,621 $)
    Pro Year To Date Expenses60,562,516 $
    Farm Year To Date Expenses20,687,081 $
    Pro Salary Cap To Date57,256,562 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue20,770,322 $
    Farm Estimated Season Revenue1,856,330 $
    Pro Remaining Season Days43
    Pro Expenses Per Days445,728 $
    Pro Estimated Expenses19,166,304 $
    Farm Remaining Season Days44
    Farm Expenses Per Days143,481 $
    Farm Estimated Expenses6,313,164 $
    Estimated Season Expenses25,479,468 $
    Estimated Season Salary Cap74,399,128 $
    Estimate Under Maximum Salary Cap of 75,000,000 $600,872 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 18,999,128 $
    Current Bank Account18,989,308 $
    Projected Bank Account16,136,492 $

    Pro Players Salaries

    Dion Phaneuf 9,100,000 $ (1)
    -Salary Remaining : 2,103,763 $
    Paul Stastny 9,000,000 $ (2)
    -Salary Remaining : 2,080,645 $
    Jakub Voracek 8,250,000 $ (4)
    -Salary Remaining : 1,907,258 $
    Gabriel Landeskog 5,571,000 $ (2)
    -Salary Remaining : 1,287,919 $
    Duncan Keith 5,551,000 $ (1)
    -Salary Remaining : 1,283,296 $
    Mike Hoffman 5,187,500 $ (3)
    -Salary Remaining : 1,199,261 $
    Jonathan Marchessault 5,000,000 $ (5)
    -Salary Remaining : 1,155,914 $
    Nikita Kucherov 4,766,667 $ (2)
    -Salary Remaining : 1,101,971 $
    Karl Alzner 4,625,000 $ (1)
    -Salary Remaining : 1,069,220 $
    Jake Gardiner 4,050,000 $ (2)
    -Salary Remaining : 936,290 $
    Jacob Markstrom 3,666,667 $ (2)
    -Salary Remaining : 847,670 $
    Andrei Vasilevskiy 3,500,000 $ (3)
    -Salary Remaining : 809,140 $
    Connor Brown 2,100,000 $ (3)
    -Salary Remaining : 485,484 $
    Andreas Athanasiou 1,387,500 $ (1)
    -Salary Remaining : 320,766 $
    Colin Miller 1,000,000 $ (1)
    -Salary Remaining : 231,183 $
    Mathew Barzal 925,000 $ (3)
    -Salary Remaining : 213,844 $
    Bo Horvat 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Rasmus Ristolainen 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Alexander Wennberg 925,000 $ (1)
    -Salary Remaining : 213,844 $
    David Pastrnak 850,000 $ (2)
    -Salary Remaining : 196,505 $
    Noah Hanifin 650,000 $ (3)
    -Salary Remaining : 150,269 $
    Andrew Copp 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 78,605,334 $
    Year 2019 : 53,516,834 $
    Year 2020 : 25,612,500 $
    Year 2021 : 13,250,000 $
    Salary Average Commitment
    Year 2018 : 9,900,000 $
    Year 2019 : 5,475,000 $
    Year 2020 : 2,950,000 $
    Year 2021 : 575,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 78,605,334 $
    Year 2019 : 53,516,834 $
    Year 2020 : 25,612,500 $
    Year 2021 : 13,250,000 $

    Farm Players Salaries

    Slater Koekkoek 1,444,000 $ (1)
    Salary Remaining : 339,765 $
    Josh Jooris 1,000,000 $ (1)
    Salary Remaining : 235,294 $
    Chris Casto 950,000 $ (1)
    Salary Remaining : 223,529 $
    Josh Hennessy 950,000 $ (1)
    Salary Remaining : 223,529 $
    Jordan Binnington 937,125 $ (1)
    Salary Remaining : 220,500 $
    Stuart Percy 937,125 $ (1)
    Salary Remaining : 220,500 $
    Sonny Milano 925,000 $ (2)
    Salary Remaining : 217,647 $
    Colin White 925,000 $ (3)
    Salary Remaining : 217,647 $
    Adrian Kempe 925,000 $ (2)
    Salary Remaining : 217,647 $
    Mitchell Moroz 900,000 $ (1)
    Salary Remaining : 211,765 $
    Ryan Sproul 892,500 $ (1)
    Salary Remaining : 210,000 $
    Tyler Wotherspoon 854,438 $ (1)
    Salary Remaining : 201,044 $
    J.T. Compher 850,000 $ (1)
    Salary Remaining : 200,000 $
    Jakob Forsbacka Karlsson 850,000 $ (3)
    Salary Remaining : 200,000 $
    Jordan Schmaltz 775,000 $ (1)
    Salary Remaining : 182,353 $
    Andreas Johnsson 750,833 $ (1)
    Salary Remaining : 176,667 $
    Laurent Brossoit 750,000 $ (1)
    Salary Remaining : 176,471 $
    Brett Kulak 715,000 $ (1)
    Salary Remaining : 168,235 $
    Pete MacArthur 650,000 $ (1)
    Salary Remaining : 152,941 $
    Chris Porter 650,000 $ (1)
    Salary Remaining : 152,941 $
    Tyler Motte 650,000 $ (1)
    Salary Remaining : 152,941 $
    Anders Bjork 650,000 $ (2)
    Salary Remaining : 152,941 $
    Francis Perron 650,000 $ (2)
    Salary Remaining : 152,941 $
    Brenden Kotyk 650,000 $ (1)
    Salary Remaining : 152,941 $
    Danton Heinen 650,000 $ (2)
    Salary Remaining : 152,941 $
    Brendan Leipsic 650,000 $ (2)
    Salary Remaining : 152,941 $
    Lucas Wallmark 650,000 $ (1)
    Salary Remaining : 152,941 $
    Mackenzie Skapski 650,000 $ (1)
    Salary Remaining : 152,941 $
    Total Farm Players28
    Salary Commitment
    Year 2018 : 22,831,021 $
    Year 2019 : 6,225,000 $
    Year 2020 : 1,775,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 15,775,000 $
    Year 2019 : 4,675,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $


    Tampa Bay Lightning


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmalie Arena
    Level 1: 6334 - 170 $ - 4 724 - 74,58%
    Level 2: 5278 - 110 $ - 3 748 - 71,00%
    Level 3: 2850 - 85 $ - 2 133 - 74,85%
    Level 4: 3483 - 52 $ - 2 746 - 78,83%
    Luxury : 1055 - 250 $ - 1 055 - 100,00%
    Total Capacity :19000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 958 - 73,94%
    Farm Level 2: 2000 - 9 $ - 1 497 - 74,87%
    Farm Total Capacity :6000

    Income

    Home Games Left9
    Average Attendance - %14 405 - 75,82%
    Average Income per Game2,362,129 $
    Year to Date Revenue75,588,142 $
    Farm
    Home Games Left15
    Average Attendance - %4 455 - 74,25%
    Average Income per Game123,200 $
    Year to Date Revenue3,203,191 $

    Expense

    Pro Players Total Salaries75,720,462 $
    Farm Players Total Salaries21,970,586 $
    Coaches Total Salaries6,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses60,946,546 $
    Farm Year To Date Expenses19,018,854 $
    Pro Salary Cap To Date57,102,486 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue21,259,165 $
    Farm Estimated Season Revenue1,847,995 $
    Pro Remaining Season Days43
    Pro Expenses Per Days433,981 $
    Pro Estimated Expenses18,661,183 $
    Farm Remaining Season Days44
    Farm Expenses Per Days126,046 $
    Farm Estimated Expenses5,546,024 $
    Estimated Season Expenses24,207,207 $
    Estimated Season Salary Cap74,607,743 $
    Estimate Under Maximum Salary Cap of 75,000,000 $392,257 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 19,207,743 $
    Current Bank Account29,228,072 $
    Projected Bank Account28,128,025 $

    Pro Players Salaries

    Corey Perry 8,625,000 $ (3)
    -Salary Remaining : 1,993,952 $
    Ryan Suter 7,538,462 $ (1)
    -Salary Remaining : 1,742,763 $
    Sergei Bobrovsky 7,425,000 $ (2)
    -Salary Remaining : 1,716,532 $
    Keith Yandle 6,850,000 $ (4)
    -Salary Remaining : 1,583,602 $
    Robin Lehner 6,100,000 $ (5)
    -Salary Remaining : 1,410,215 $
    Tyson Barrie 5,500,000 $ (3)
    -Salary Remaining : 1,271,505 $
    Tyler Bozak 5,460,000 $ (2)
    -Salary Remaining : 1,262,258 $
    Valtteri Filppula 5,250,000 $ (2)
    -Salary Remaining : 1,213,710 $
    Shayne Gostisbehere 4,500,000 $ (5)
    -Salary Remaining : 1,040,323 $
    Michael Stone 4,000,000 $ (3)
    -Salary Remaining : 924,731 $
    Esa Lindell 2,200,000 $ (2)
    -Salary Remaining : 508,602 $
    Kyle Brodziak 1,650,000 $ (1)
    -Salary Remaining : 381,452 $
    Curtis McElhinney 1,350,000 $ (3)
    -Salary Remaining : 312,097 $
    Rocco Grimaldi 1,000,000 $ (1)
    -Salary Remaining : 231,183 $
    Kasperi Kapanen 971,250 $ (2)
    -Salary Remaining : 224,536 $
    William Nylander 925,000 $ (2)
    -Salary Remaining : 213,844 $
    Ryan Donato 850,000 $ (2)
    -Salary Remaining : 196,505 $
    Brett Pesce 775,000 $ (1)
    -Salary Remaining : 179,167 $
    Freddie Hamilton 750,750 $ (1)
    -Salary Remaining : 173,560 $
    T.J. Hensick 700,000 $ (2)
    -Salary Remaining : 161,828 $
    Alex Foster 700,000 $ (2)
    -Salary Remaining : 161,828 $
    Anthony Peluso 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Blake Kessel 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Denis Gurianov 650,000 $ (3)
    -Salary Remaining : 150,269 $
    Jake Guentzel 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Total Pro Players25
    Salary Commitment
    Year 2018 : 75,720,462 $
    Year 2019 : 62,056,250 $
    Year 2020 : 37,575,000 $
    Year 2021 : 17,450,000 $
    Salary Average Commitment
    Year 2018 : 14,075,000 $
    Year 2019 : 10,225,000 $
    Year 2020 : 4,900,000 $
    Year 2021 : 1,875,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 75,720,462 $
    Year 2019 : 62,056,250 $
    Year 2020 : 37,575,000 $
    Year 2021 : 17,450,000 $

    Farm Players Salaries

    Jori Lehtera 3,600,000 $ (3)
    Salary Remaining : 847,059 $
    Joey LaLeggia 927,938 $ (1)
    Salary Remaining : 218,338 $
    Andy Welinski 925,000 $ (1)
    Salary Remaining : 217,647 $
    Kevin Roy 925,000 $ (1)
    Salary Remaining : 217,647 $
    Markus Pettersson 850,000 $ (2)
    Salary Remaining : 200,000 $
    Matthew Peca 836,063 $ (1)
    Salary Remaining : 196,721 $
    Jon Gillies 813,750 $ (1)
    Salary Remaining : 191,471 $
    Warren Foegele 775,000 $ (2)
    Salary Remaining : 182,353 $
    Ryan Tesink 750,750 $ (1)
    Salary Remaining : 176,647 $
    Dane Fox 750,750 $ (1)
    Salary Remaining : 176,647 $
    Adam Gilmour 717,500 $ (1)
    Salary Remaining : 168,824 $
    Francois Brassard 715,000 $ (1)
    Salary Remaining : 168,235 $
    James Melindy 700,000 $ (2)
    Salary Remaining : 164,706 $
    Kenton Helgesen 700,000 $ (2)
    Salary Remaining : 164,706 $
    Michael Ratchuk 700,000 $ (3)
    Salary Remaining : 164,706 $
    David Kolomatis 700,000 $ (2)
    Salary Remaining : 164,706 $
    Eric Kattelus 700,000 $ (2)
    Salary Remaining : 164,706 $
    Garrett Meurs 683,834 $ (1)
    Salary Remaining : 160,902 $
    Karel Vejmelka 650,000 $ (2)
    Salary Remaining : 152,941 $
    Kaapo Kahkonen 650,000 $ (2)
    Salary Remaining : 152,941 $
    Stu Bickel 650,000 $ (2)
    Salary Remaining : 152,941 $
    Alexis Pepin 650,000 $ (2)
    Salary Remaining : 152,941 $
    Cooper Marody 650,000 $ (3)
    Salary Remaining : 152,941 $
    Alexandre Fortin 650,000 $ (3)
    Salary Remaining : 152,941 $
    Evan Cowley 650,000 $ (1)
    Salary Remaining : 152,941 $
    Nathan Noel 650,000 $ (3)
    Salary Remaining : 152,941 $
    Total Farm Players26
    Salary Commitment
    Year 2018 : 21,970,585 $
    Year 2019 : 13,275,000 $
    Year 2020 : 6,250,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 16,075,000 $
    Year 2019 : 9,225,000 $
    Year 2020 : 3,175,000 $
    Year 2021 : 0 $


    Toronto Maple Leafs


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAir Canada Center
    Level 1: 7250 - 102 $ - 6 889 - 95,02%
    Level 2: 6034 - 95 $ - 4 917 - 81,50%
    Level 3: 3300 - 65 $ - 3 043 - 92,22%
    Level 4: 4099 - 35 $ - 3 836 - 93,59%
    Luxury : 1317 - 225 $ - 1 317 - 100,00%
    Total Capacity :22000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 034 - 75,85%
    Farm Level 2: 2000 - 15 $ - 1 494 - 74,72%
    Farm Total Capacity :6000

    Income

    Home Games Left11
    Average Attendance - %20 003 - 90,92%
    Average Income per Game2,355,729 $
    Year to Date Revenue70,671,880 $
    Farm
    Home Games Left12
    Average Attendance - %4 528 - 75,47%
    Average Income per Game169,756 $
    Year to Date Revenue4,922,917 $

    Expense

    Pro Players Total Salaries71,361,250 $
    Farm Players Total Salaries20,089,276 $
    Coaches Total Salaries5,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses53,683,593 $
    Farm Year To Date Expenses17,125,762 $
    Pro Salary Cap To Date51,223,406 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue25,913,023 $
    Farm Estimated Season Revenue2,037,069 $
    Pro Remaining Season Days43
    Pro Expenses Per Days400,867 $
    Pro Estimated Expenses17,237,281 $
    Farm Remaining Season Days44
    Farm Expenses Per Days118,659 $
    Farm Estimated Expenses5,220,996 $
    Estimated Season Expenses22,458,277 $
    Estimated Season Salary Cap67,720,915 $
    Estimate Under Maximum Salary Cap of 75,000,000 $7,279,085 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 12,320,915 $
    Current Bank Account14,558,801 $
    Projected Bank Account20,050,616 $

    Pro Players Salaries

    Corey Crawford 9,750,000 $ (3)
    -Salary Remaining : 2,254,032 $
    David Krejci 8,000,000 $ (1)
    -Salary Remaining : 1,849,462 $
    Tomas Tatar 5,300,000 $ (1)
    -Salary Remaining : 1,225,269 $
    Nino Niederreiter 5,250,000 $ (3)
    -Salary Remaining : 1,213,710 $
    Morgan Rielly 5,000,000 $ (3)
    -Salary Remaining : 1,155,914 $
    Danny Dekeyser 5,000,000 $ (4)
    -Salary Remaining : 1,155,914 $
    Bryan Little 4,700,000 $ (1)
    -Salary Remaining : 1,086,559 $
    Tyler Toffoli 4,600,000 $ (3)
    -Salary Remaining : 1,063,441 $
    Luca Sbisa 3,600,000 $ (1)
    -Salary Remaining : 832,258 $
    Teuvo Teravainen 2,860,000 $ (2)
    -Salary Remaining : 661,183 $
    Mikko Koskinen 2,500,000 $ (1)
    -Salary Remaining : 577,957 $
    Nathan Beaulieu 2,400,000 $ (2)
    -Salary Remaining : 554,839 $
    Vladislav Namestnikov 1,937,500 $ (1)
    -Salary Remaining : 447,917 $
    Brayden McNabb 1,700,000 $ (1)
    -Salary Remaining : 393,011 $
    Peter Holland 1,300,000 $ (1)
    -Salary Remaining : 300,538 $
    Jamieson Oleksiak 1,000,000 $ (1)
    -Salary Remaining : 231,183 $
    Joe Morrow 1,000,000 $ (1)
    -Salary Remaining : 231,183 $
    Sam Reinhart 975,000 $ (1)
    -Salary Remaining : 225,403 $
    Nikolaj Ehlers 975,000 $ (1)
    -Salary Remaining : 225,403 $
    Darnell Nurse 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Travis Konecny 925,000 $ (3)
    -Salary Remaining : 213,844 $
    William Carrier 850,000 $ (1)
    -Salary Remaining : 196,505 $
    Chandler Stephenson 813,750 $ (2)
    -Salary Remaining : 188,125 $
    Total Pro Players23
    Salary Commitment
    Year 2018 : 71,361,250 $
    Year 2019 : 36,598,750 $
    Year 2020 : 30,525,000 $
    Year 2021 : 5,000,000 $
    Salary Average Commitment
    Year 2018 : 12,950,000 $
    Year 2019 : 5,550,000 $
    Year 2020 : 3,600,000 $
    Year 2021 : 500,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 71,361,250 $
    Year 2019 : 36,598,750 $
    Year 2020 : 30,525,000 $
    Year 2021 : 5,000,000 $

    Farm Players Salaries

    Jarred Tinordi 1,083,000 $ (1)
    Salary Remaining : 254,824 $
    Landon Ferraro 1,000,000 $ (2)
    Salary Remaining : 235,294 $
    Brenden Kichton 1,000,000 $ (1)
    Salary Remaining : 235,294 $
    Dylan McIlrath 1,000,000 $ (2)
    Salary Remaining : 235,294 $
    Zach Fucale 971,250 $ (1)
    Salary Remaining : 228,529 $
    Zach Nastasiuk 925,000 $ (1)
    Salary Remaining : 217,647 $
    Paul Bittner 925,000 $ (3)
    Salary Remaining : 217,647 $
    Eric Comrie 892,500 $ (1)
    Salary Remaining : 210,000 $
    Eemeli Rasanen 875,000 $ (3)
    Salary Remaining : 205,882 $
    Eric Cornel 850,000 $ (1)
    Salary Remaining : 200,000 $
    Brent Moran 850,000 $ (1)
    Salary Remaining : 200,000 $
    Cristoval Nieves 813,750 $ (1)
    Salary Remaining : 191,471 $
    J.C. Lipon 775,000 $ (1)
    Salary Remaining : 182,353 $
    Jonas Johansson 775,000 $ (2)
    Salary Remaining : 182,353 $
    Connor Chatham 775,000 $ (2)
    Salary Remaining : 182,353 $
    Michael Sgarbossa 698,775 $ (1)
    Salary Remaining : 164,418 $
    Trevor Carrick 670,000 $ (1)
    Salary Remaining : 157,647 $
    Jonathan Racine 660,000 $ (2)
    Salary Remaining : 155,294 $
    Nick Moutrey 650,000 $ (1)
    Salary Remaining : 152,941 $
    Gustav Possler 650,000 $ (1)
    Salary Remaining : 152,941 $
    Daniel Moynihan 650,000 $ (2)
    Salary Remaining : 152,941 $
    Matt Luff 650,000 $ (3)
    Salary Remaining : 152,941 $
    Mitch Slattery 650,000 $ (2)
    Salary Remaining : 152,941 $
    Ryan Fitzgerald 650,000 $ (1)
    Salary Remaining : 152,941 $
    Samuel Dove-McFalls 650,000 $ (3)
    Salary Remaining : 152,941 $
    Total Farm Players25
    Salary Commitment
    Year 2018 : 20,089,275 $
    Year 2019 : 8,610,000 $
    Year 2020 : 3,100,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 15,375,000 $
    Year 2019 : 6,775,000 $
    Year 2020 : 2,525,000 $
    Year 2021 : 0 $


    Vancouver Canucks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRogers Arena
    Level 1: 6300 - 125 $ - 6 292 - 99,87%
    Level 2: 5350 - 80 $ - 5 031 - 94,03%
    Level 3: 3000 - 50 $ - 2 998 - 99,93%
    Level 4: 4150 - 40 $ - 3 833 - 92,36%
    Luxury : 1200 - 250 $ - 1 200 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 003 - 75,08%
    Farm Level 2: 2000 - 20 $ - 1 501 - 75,04%
    Farm Total Capacity :6000

    Income

    Home Games Left13
    Average Attendance - %19 353 - 96,77%
    Average Income per Game2,347,717 $
    Year to Date Revenue65,736,071 $
    Farm
    Home Games Left12
    Average Attendance - %4 504 - 75,06%
    Average Income per Game178,359 $
    Year to Date Revenue5,172,399 $

    Expense

    Pro Players Total Salaries52,608,143 $
    Farm Players Total Salaries23,007,164 $
    Coaches Total Salaries6,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value2,758,064 $
    Pro Year To Date Expenses55,482,079 $
    Farm Year To Date Expenses17,876,515 $
    Pro Salary Cap To Date53,867,566 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue30,520,319 $
    Farm Estimated Season Revenue2,140,303 $
    Pro Remaining Season Days43
    Pro Expenses Per Days294,130 $
    Pro Estimated Expenses12,647,590 $
    Farm Remaining Season Days44
    Farm Expenses Per Days144,423 $
    Farm Estimated Expenses6,354,612 $
    Estimated Season Expenses19,002,202 $
    Estimated Season Salary Cap68,787,707 $
    Estimate Under Maximum Salary Cap of 75,000,000 $6,212,293 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 13,387,707 $
    Current Bank Account18,932,161 $
    Projected Bank Account32,590,581 $

    Pro Players Salaries

    Zdeno Chara 8,000,000 $ (2)
    -Salary Remaining : 1,849,462 $
    Victor Hedman 7,875,000 $ (5)
    -Salary Remaining : 1,820,565 $
    Tuukka Rask 7,000,000 $ (1)
    -Salary Remaining : 1,618,280 $
    Mark Scheifele 6,125,000 $ (4)
    -Salary Remaining : 1,415,995 $
    Brandon Dubinsky 4,600,000 $ (3)
    -Salary Remaining : 1,063,441 $
    Travis Hamonic 3,857,143 $ (1)
    -Salary Remaining : 891,705 $
    Ryan Ellis 2,500,000 $ (1)
    -Salary Remaining : 577,957 $
    Riley Sheahan 2,075,000 $ (1)
    -Salary Remaining : 479,704 $
    Richard Bachman 1,351,000 $ (4)
    -Salary Remaining : 312,328 $
    Joel Edmundson 1,050,000 $ (1)
    -Salary Remaining : 242,742 $
    Jordan Nolan 950,000 $ (1)
    -Salary Remaining : 219,624 $
    Aaron Ekblad 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Anton Slepyshev 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Curtis Lazar 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Leon Draisaitl 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Ryan Reaves 800,000 $ (1)
    -Salary Remaining : 184,946 $
    Zac Rinaldo 775,000 $ (2)
    -Salary Remaining : 179,167 $
    Luke Gazdic 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Nikita Tryamkin 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Jimmy Vesey 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Total Pro Players20
    Salary Commitment
    Year 2018 : 52,608,143 $
    Year 2019 : 28,726,000 $
    Year 2020 : 19,951,000 $
    Year 2021 : 15,351,000 $
    Salary Average Commitment
    Year 2018 : 9,850,000 $
    Year 2019 : 3,750,000 $
    Year 2020 : 2,450,000 $
    Year 2021 : 1,800,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 52,608,143 $
    Year 2019 : 28,726,000 $
    Year 2020 : 19,951,000 $
    Year 2021 : 15,351,000 $

    Farm Players Salaries

    Igor Ozhiganov 1,775,000 $ (1)
    Salary Remaining : 417,647 $
    Edward Pasquale 1,000,000 $ (1)
    Salary Remaining : 235,294 $
    Ryan Haggerty 950,000 $ (1)
    Salary Remaining : 223,529 $
    Anthony DeAngelo 925,000 $ (2)
    Salary Remaining : 217,647 $
    Samuel Girard 925,000 $ (3)
    Salary Remaining : 217,647 $
    Roland McKeown 925,000 $ (2)
    Salary Remaining : 217,647 $
    Michael Dal Colle 925,000 $ (2)
    Salary Remaining : 217,647 $
    Dillon Simpson 878,500 $ (1)
    Salary Remaining : 206,706 $
    Daniel O'Regan 858,750 $ (1)
    Salary Remaining : 202,059 $
    Samuel Montembeault 850,000 $ (3)
    Salary Remaining : 200,000 $
    Adam Tambellini 775,000 $ (1)
    Salary Remaining : 182,353 $
    Joseph Cramarossa 760,725 $ (1)
    Salary Remaining : 178,994 $
    Drayson Bowman 750,000 $ (2)
    Salary Remaining : 176,471 $
    Yannick Veilleux 744,188 $ (1)
    Salary Remaining : 175,103 $
    Alexandre Grenier 725,000 $ (1)
    Salary Remaining : 170,588 $
    Mason Geertsen 715,000 $ (1)
    Salary Remaining : 168,235 $
    David Booth 700,000 $ (1)
    Salary Remaining : 164,706 $
    Andrew Campbell 675,000 $ (1)
    Salary Remaining : 158,824 $
    Nelson Nogier 650,000 $ (2)
    Salary Remaining : 152,941 $
    Yan-Pavel Laplante 650,000 $ (1)
    Salary Remaining : 152,941 $
    Mikhail Vorobyov 650,000 $ (3)
    Salary Remaining : 152,941 $
    Brendan Warren 650,000 $ (3)
    Salary Remaining : 152,941 $
    Thomas Gregoire 650,000 $ (3)
    Salary Remaining : 152,941 $
    Peter Stoykewych 650,000 $ (2)
    Salary Remaining : 152,941 $
    Alexandre Carrier 650,000 $ (1)
    Salary Remaining : 152,941 $
    Sam Brittain 650,000 $ (3)
    Salary Remaining : 152,941 $
    Jeremy Gregoire 650,000 $ (1)
    Salary Remaining : 152,941 $
    Jens Looke 650,000 $ (3)
    Salary Remaining : 152,941 $
    Daniel Sprong 650,000 $ (3)
    Salary Remaining : 152,941 $
    Total Farm Players29
    Salary Commitment
    Year 2018 : 23,007,163 $
    Year 2019 : 10,500,000 $
    Year 2020 : 5,675,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 17,625,000 $
    Year 2019 : 8,925,000 $
    Year 2020 : 5,475,000 $
    Year 2021 : 0 $


    Vegas Golden Knights


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameT-Mobile Arena
    Level 1: 6000 - 150 $ - 5 990 - 99,84%
    Level 2: 5000 - 100 $ - 4 958 - 99,15%
    Level 3: 2000 - 75 $ - 2 000 - 100,00%
    Level 4: 4000 - 35 $ - 3 944 - 98,60%
    Luxury : 1000 - 240 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 999 - 25 $ - 764 - 76,48%
    Farm Level 2: 999 - 15 $ - 751 - 75,16%
    Farm Total Capacity :1998

    Income

    Home Games Left10
    Average Attendance - %17 892 - 99,40%
    Average Income per Game1,963,198 $
    Year to Date Revenue60,859,140 $
    Farm
    Home Games Left13
    Average Attendance - %1 515 - 75,82%
    Average Income per Game32,899 $
    Year to Date Revenue921,176 $

    Expense

    Pro Players Total Salaries85,016,167 $
    Farm Players Total Salaries19,905,312 $
    Coaches Total Salaries3,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(4,470,537 $)
    Pro Year To Date Expenses60,183,301 $
    Farm Year To Date Expenses17,302,733 $
    Pro Salary Cap To Date57,770,553 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue19,631,981 $
    Farm Estimated Season Revenue427,689 $
    Pro Remaining Season Days43
    Pro Expenses Per Days467,291 $
    Pro Estimated Expenses20,093,513 $
    Farm Remaining Season Days44
    Farm Expenses Per Days116,606 $
    Farm Estimated Expenses5,130,664 $
    Estimated Season Expenses25,224,177 $
    Estimated Season Salary Cap72,954,284 $
    Estimate Under Maximum Salary Cap of 75,000,000 $2,045,716 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 17,554,284 $
    Current Bank Account3,854,700 $
    Projected Bank Account(1,309,807 $)

    Pro Players Salaries

    Patrick Marleau 8,888,000 $ (2)
    -Salary Remaining : 2,054,753 $
    Anze Kopitar 8,840,000 $ (4)
    -Salary Remaining : 2,043,656 $
    Jay Bouwmeester 6,950,000 $ (2)
    -Salary Remaining : 1,606,720 $
    Ryan Miller 6,250,000 $ (2)
    -Salary Remaining : 1,444,892 $
    Matt Duchene 6,000,000 $ (2)
    -Salary Remaining : 1,387,097 $
    Tyler Seguin 5,750,000 $ (1)
    -Salary Remaining : 1,329,301 $
    Erik Johnson 4,875,000 $ (3)
    -Salary Remaining : 1,127,016 $
    Nikita Zaitsev 4,500,000 $ (1)
    -Salary Remaining : 1,040,323 $
    Erik Gudbranson 4,000,000 $ (3)
    -Salary Remaining : 924,731 $
    Mikkel Boedker 4,000,000 $ (3)
    -Salary Remaining : 924,731 $
    Roman Josi 4,000,000 $ (1)
    -Salary Remaining : 924,731 $
    Michael Grabner 3,900,000 $ (2)
    -Salary Remaining : 901,613 $
    Casey Cizikas 3,350,000 $ (4)
    -Salary Remaining : 774,462 $
    Kevan Miller 3,000,000 $ (1)
    -Salary Remaining : 693,548 $
    Radek Faksa 2,200,000 $ (3)
    -Salary Remaining : 508,602 $
    Jason Zucker 2,000,000 $ (1)
    -Salary Remaining : 462,366 $
    Sven Baertschi 1,850,000 $ (1)
    -Salary Remaining : 427,688 $
    Philipp Grubauer 854,438 $ (1)
    -Salary Remaining : 197,531 $
    Ryan Hartman 850,000 $ (1)
    -Salary Remaining : 196,505 $
    Tom Kuhnhackl 788,288 $ (1)
    -Salary Remaining : 182,239 $
    Nikita Soshnikov 736,666 $ (1)
    -Salary Remaining : 170,305 $
    Fredrik Claesson 735,000 $ (1)
    -Salary Remaining : 169,919 $
    Gabriel Dumont 698,775 $ (2)
    -Salary Remaining : 161,545 $
    Total Pro Players23
    Salary Commitment
    Year 2018 : 85,016,167 $
    Year 2019 : 59,951,775 $
    Year 2020 : 27,265,000 $
    Year 2021 : 12,190,000 $
    Salary Average Commitment
    Year 2018 : 10,400,000 $
    Year 2019 : 6,000,000 $
    Year 2020 : 2,625,000 $
    Year 2021 : 1,075,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 85,016,167 $
    Year 2019 : 59,951,775 $
    Year 2020 : 27,265,000 $
    Year 2021 : 12,190,000 $

    Farm Players Salaries

    Calvin Pickard 1,000,000 $ (1)
    Salary Remaining : 235,294 $
    Scott Laughton 962,500 $ (2)
    Salary Remaining : 226,471 $
    Ty Rattie 937,125 $ (2)
    Salary Remaining : 220,500 $
    Carson Soucy 925,000 $ (2)
    Salary Remaining : 217,647 $
    Josh Healey 858,750 $ (2)
    Salary Remaining : 202,059 $
    Charles Hudon 854,438 $ (2)
    Salary Remaining : 201,044 $
    Jeremy Smith 750,000 $ (1)
    Salary Remaining : 176,471 $
    A.J. Jenks 750,000 $ (2)
    Salary Remaining : 176,471 $
    Jeff Taylor 742,500 $ (2)
    Salary Remaining : 174,706 $
    Joe Devin 700,000 $ (1)
    Salary Remaining : 164,706 $
    Derek Whitmore 700,000 $ (1)
    Salary Remaining : 164,706 $
    Justin Vaive 700,000 $ (1)
    Salary Remaining : 164,706 $
    Garrett Klotz 700,000 $ (2)
    Salary Remaining : 164,706 $
    Kelly Zajac 700,000 $ (1)
    Salary Remaining : 164,706 $
    Alden Hirschfeld 700,000 $ (1)
    Salary Remaining : 164,706 $
    Bobby Farnham 700,000 $ (1)
    Salary Remaining : 164,706 $
    Evan McEneny 675,000 $ (2)
    Salary Remaining : 158,824 $
    Josh Brown 675,000 $ (2)
    Salary Remaining : 158,824 $
    Ashton Sautner 675,000 $ (2)
    Salary Remaining : 158,824 $
    Austen Brassard 650,000 $ (1)
    Salary Remaining : 152,941 $
    Stefan Elliott 650,000 $ (1)
    Salary Remaining : 152,941 $
    Brett Gallant 650,000 $ (1)
    Salary Remaining : 152,941 $
    Anthony Florentino 650,000 $ (1)
    Salary Remaining : 152,941 $
    Andrei Mironov 650,000 $ (1)
    Salary Remaining : 152,941 $
    Jared Hauf 650,000 $ (1)
    Salary Remaining : 152,941 $
    Noah Rod 650,000 $ (2)
    Salary Remaining : 152,941 $
    Julien Pelletier 650,000 $ (2)
    Salary Remaining : 152,941 $
    Total Farm Players27
    Salary Commitment
    Year 2018 : 19,905,313 $
    Year 2019 : 10,055,313 $
    Year 2020 : 0 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 15,825,000 $
    Year 2019 : 7,650,000 $
    Year 2020 : 0 $
    Year 2021 : 0 $


    Washington Capitals


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameVerizon Center
    Level 1: 7250 - 154 $ - 5 213 - 71,91%
    Level 2: 6050 - 105 $ - 3 901 - 64,48%
    Level 3: 3600 - 66 $ - 3 105 - 86,25%
    Level 4: 4100 - 50 $ - 2 896 - 70,64%
    Luxury : 3000 - 325 $ - 1 674 - 55,81%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 027 - 75,69%
    Farm Level 2: 2000 - 10 $ - 1 495 - 74,75%
    Farm Total Capacity :6000

    Income

    Home Games Left10
    Average Attendance - %16 790 - 69,96%
    Average Income per Game2,759,334 $
    Year to Date Revenue85,539,359 $
    Farm
    Home Games Left11
    Average Attendance - %4 522 - 75,37%
    Average Income per Game139,622 $
    Year to Date Revenue4,188,650 $

    Expense

    Pro Players Total Salaries82,232,213 $
    Farm Players Total Salaries31,014,614 $
    Coaches Total Salaries21,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(1,634,743 $)
    Pro Year To Date Expenses67,959,358 $
    Farm Year To Date Expenses29,411,349 $
    Pro Salary Cap To Date57,617,434 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue27,593,342 $
    Farm Estimated Season Revenue1,535,838 $
    Pro Remaining Season Days43
    Pro Expenses Per Days509,313 $
    Pro Estimated Expenses21,900,459 $
    Farm Remaining Season Days44
    Farm Expenses Per Days211,308 $
    Farm Estimated Expenses9,297,552 $
    Estimated Season Expenses31,198,011 $
    Estimated Season Salary Cap74,993,378 $
    Estimate Under Maximum Salary Cap of 75,000,000 $6,622 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 19,593,378 $
    Current Bank Account162,316,154 $
    Projected Bank Account160,247,323 $

    Pro Players Salaries

    Jonathan Toews 10,500,000 $ (2)
    -Salary Remaining : 2,427,419 $
    Alexander Ovechkin 9,538,463 $ (1)
    -Salary Remaining : 2,205,129 $
    Evgeny Kuznetsov 7,800,000 $ (5)
    -Salary Remaining : 1,803,226 $
    Cory Schneider 6,000,000 $ (1)
    -Salary Remaining : 1,387,097 $
    Jonathan Quick 5,800,000 $ (2)
    -Salary Remaining : 1,340,860 $
    Ondrej Palat 5,300,000 $ (5)
    -Salary Remaining : 1,225,269 $
    Kris Russell 5,200,000 $ (3)
    -Salary Remaining : 1,202,151 $
    Brayden Schenn 5,125,000 $ (3)
    -Salary Remaining : 1,184,812 $
    Kyle Palmieri 4,650,000 $ (4)
    -Salary Remaining : 1,075,000 $
    Alexander Killorn 4,450,000 $ (4)
    -Salary Remaining : 1,028,763 $
    Nick Holden 3,505,000 $ (2)
    -Salary Remaining : 810,296 $
    Charlie Coyle 3,200,000 $ (1)
    -Salary Remaining : 739,785 $
    Brian Boyle 2,900,000 $ (1)
    -Salary Remaining : 670,430 $
    Trevor Lewis 2,000,000 $ (1)
    -Salary Remaining : 462,366 $
    Brendan Perlini 971,250 $ (2)
    -Salary Remaining : 224,536 $
    Brady Skjei 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Brandon Montour 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Nikita Zadorov 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Timo Meier 925,000 $ (2)
    -Salary Remaining : 213,844 $
    Madison Bowey 850,000 $ (1)
    -Salary Remaining : 196,505 $
    Jaccob Slavin 742,500 $ (1)
    -Salary Remaining : 171,653 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 82,232,213 $
    Year 2019 : 54,226,250 $
    Year 2020 : 32,525,000 $
    Year 2021 : 22,200,000 $
    Salary Average Commitment
    Year 2018 : 8,975,000 $
    Year 2019 : 5,500,000 $
    Year 2020 : 2,350,000 $
    Year 2021 : 1,775,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 82,232,213 $
    Year 2019 : 54,226,250 $
    Year 2020 : 32,525,000 $
    Year 2021 : 22,200,000 $

    Farm Players Salaries

    Vincent Praplan 1,575,000 $ (1)
    Salary Remaining : 370,588 $
    Evan Rodrigues 1,575,000 $ (1)
    Salary Remaining : 370,588 $
    Bogdan Kiselevich 1,425,000 $ (1)
    Salary Remaining : 335,294 $
    Blake Pietila 1,425,000 $ (2)
    Salary Remaining : 335,294 $
    Jacob Nilsson 1,425,000 $ (1)
    Salary Remaining : 335,294 $
    Patrik Rybar 1,425,000 $ (1)
    Salary Remaining : 335,294 $
    Eric Martinsson 1,275,000 $ (1)
    Salary Remaining : 300,000 $
    Chris Wagner 1,250,000 $ (3)
    Salary Remaining : 294,118 $
    Tucker Poolman 1,225,000 $ (1)
    Salary Remaining : 288,235 $
    Yasin Ehliz 975,000 $ (1)
    Salary Remaining : 229,412 $
    Brooks Macek 975,000 $ (1)
    Salary Remaining : 229,412 $
    Jeremy Roy 925,000 $ (3)
    Salary Remaining : 217,647 $
    Mackenzie Weegar 925,000 $ (1)
    Salary Remaining : 217,647 $
    Oscar Fantenberg 925,000 $ (1)
    Salary Remaining : 217,647 $
    Matt Hunwick 920,000 $ (1)
    Salary Remaining : 216,471 $
    Joonas Korpisalo 900,000 $ (2)
    Salary Remaining : 211,765 $
    Jonas Siegenthaler 892,500 $ (3)
    Salary Remaining : 210,000 $
    Gemel Smith 854,438 $ (1)
    Salary Remaining : 201,044 $
    Justin Bailey 850,000 $ (1)
    Salary Remaining : 200,000 $
    Josh Jacobs 850,000 $ (2)
    Salary Remaining : 200,000 $
    Christian Djoos 832,650 $ (2)
    Salary Remaining : 195,918 $
    Tristan Jarry 813,750 $ (1)
    Salary Remaining : 191,471 $
    Nick Jensen 812,500 $ (2)
    Salary Remaining : 191,176 $
    Jujhar Khaira 715,000 $ (2)
    Salary Remaining : 168,235 $
    Corey Tropp 698,775 $ (1)
    Salary Remaining : 164,418 $
    Henrik Haapala 650,000 $ (1)
    Salary Remaining : 152,941 $
    Dominik Simon 650,000 $ (1)
    Salary Remaining : 152,941 $
    Ken Appleby 650,000 $ (1)
    Salary Remaining : 152,941 $
    Jordan Oesterle 650,000 $ (1)
    Salary Remaining : 152,941 $
    Remi Elie 650,000 $ (1)
    Salary Remaining : 152,941 $
    Kyle Wood 650,000 $ (2)
    Salary Remaining : 152,941 $
    Deven Sideroff 650,000 $ (3)
    Salary Remaining : 152,941 $
    Total Farm Players32
    Salary Commitment
    Year 2018 : 31,014,613 $
    Year 2019 : 9,902,650 $
    Year 2020 : 3,717,500 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 17,750,000 $
    Year 2019 : 5,675,000 $
    Year 2020 : 2,800,000 $
    Year 2021 : 0 $


    Winnipeg Jets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMTS Centre
    Level 1: 8000 - 201 $ - 4 783 - 59,79%
    Level 2: 4000 - 151 $ - 3 159 - 78,98%
    Level 3: 3500 - 115 $ - 2 097 - 59,93%
    Level 4: 3000 - 79 $ - 2 082 - 69,41%
    Luxury : 5500 - 430 $ - 3 285 - 59,72%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 88 $ - 4 878 - 75,05%
    Farm Level 2: 3500 - 27 $ - 2 644 - 75,55%
    Farm Total Capacity :10000

    Income

    Home Games Left9
    Average Attendance - %15 407 - 64,20%
    Average Income per Game4,044,309 $
    Year to Date Revenue129,417,882 $
    Farm
    Home Games Left12
    Average Attendance - %7 522 - 75,22%
    Average Income per Game488,388 $
    Year to Date Revenue14,163,251 $

    Expense

    Pro Players Total Salaries86,413,001 $
    Farm Players Total Salaries21,843,910 $
    Coaches Total Salaries16,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(1,431,522 $)
    Pro Year To Date Expenses68,670,332 $
    Farm Year To Date Expenses24,411,159 $
    Pro Salary Cap To Date55,556,164 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue36,398,779 $
    Farm Estimated Season Revenue5,860,656 $
    Pro Remaining Season Days43
    Pro Expenses Per Days545,231 $
    Pro Estimated Expenses23,444,933 $
    Farm Remaining Season Days44
    Farm Expenses Per Days125,369 $
    Farm Estimated Expenses5,516,236 $
    Estimated Season Expenses28,961,169 $
    Estimated Season Salary Cap73,003,706 $
    Estimate Under Maximum Salary Cap of 75,000,000 $1,996,294 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 17,603,706 $
    Current Bank Account260,637,657 $
    Projected Bank Account273,935,923 $

    Pro Players Salaries

    Evgeni Malkin 9,500,000 $ (1)
    -Salary Remaining : 2,196,237 $
    Mikko Koivu 8,775,000 $ (1)
    -Salary Remaining : 2,028,629 $
    Brent Seabrook 6,875,000 $ (1)
    -Salary Remaining : 1,589,382 $
    Braden Holtby 6,100,000 $ (3)
    -Salary Remaining : 1,410,215 $
    Filip Forsberg 6,000,000 $ (4)
    -Salary Remaining : 1,387,097 $
    Paul Martin 5,600,001 $ (1)
    -Salary Remaining : 1,294,624 $
    Marian Hossa 5,315,000 $ (1)
    -Salary Remaining : 1,228,737 $
    Jeff Carter 5,273,000 $ (2)
    -Salary Remaining : 1,219,027 $
    Andrej Sekera (Out of Payroll) 4,750,000 $ (1)
    -Salary Remaining : 1,098,118 $
    Chris Tanev 4,450,000 $ (3)
    -Salary Remaining : 1,028,763 $
    Eric Fehr 3,900,000 $ (1)
    -Salary Remaining : 901,613 $
    Pierre-Edouard Bellemare 3,400,000 $ (1)
    -Salary Remaining : 786,022 $
    Dan Hamhuis 3,250,000 $ (1)
    -Salary Remaining : 751,344 $
    Kevin Hayes 2,600,000 $ (1)
    -Salary Remaining : 601,075 $
    Andrej Sustr 1,950,000 $ (1)
    -Salary Remaining : 450,806 $
    Ales Hemsky 1,605,000 $ (1)
    -Salary Remaining : 371,048 $
    Patrik Nemeth 945,000 $ (1)
    -Salary Remaining : 218,468 $
    Pavel Zacha 925,000 $ (3)
    -Salary Remaining : 213,844 $
    Mitchell Marner 925,000 $ (3)
    -Salary Remaining : 213,844 $
    Dylan Larkin 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Valeri Nichushkin 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Elias Lindholm 925,000 $ (1)
    -Salary Remaining : 213,844 $
    Josh Morrissey 850,000 $ (1)
    -Salary Remaining : 196,505 $
    Pavel Francouz 650,000 $ (1)
    -Salary Remaining : 150,269 $
    Total Pro Players24
    Salary Commitment
    Year 2018 : 86,413,001 $
    Year 2019 : 23,673,000 $
    Year 2020 : 18,400,000 $
    Year 2021 : 6,000,000 $
    Salary Average Commitment
    Year 2018 : 11,525,000 $
    Year 2019 : 2,275,000 $
    Year 2020 : 2,275,000 $
    Year 2021 : 500,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 86,413,001 $
    Year 2019 : 23,673,000 $
    Year 2020 : 18,400,000 $
    Year 2021 : 6,000,000 $

    Farm Players Salaries

    Andrew Hammond 1,300,000 $ (1)
    Salary Remaining : 305,882 $
    Brad Hunt 1,050,000 $ (5)
    Salary Remaining : 247,059 $
    Chad Ruhwedel 1,050,000 $ (4)
    Salary Remaining : 247,059 $
    Joel Chouinard 1,000,000 $ (1)
    Salary Remaining : 235,294 $
    Jake Oettinger 925,000 $ (2)
    Salary Remaining : 217,647 $
    Ilya Samsonov 925,000 $ (1)
    Salary Remaining : 217,647 $
    Mark Alt 897,160 $ (1)
    Salary Remaining : 211,096 $
    Andreas Martinsen 865,500 $ (2)
    Salary Remaining : 203,647 $
    Libor Hajek 850,000 $ (1)
    Salary Remaining : 200,000 $
    Michael Sdao 825,000 $ (1)
    Salary Remaining : 194,118 $
    Daniel Vladar 813,750 $ (3)
    Salary Remaining : 191,471 $
    Adam Cracknell 750,000 $ (1)
    Salary Remaining : 176,471 $
    Jeff Glass 750,000 $ (2)
    Salary Remaining : 176,471 $
    Nick Seeler 717,500 $ (1)
    Salary Remaining : 168,824 $
    Travis St. Denis 675,000 $ (3)
    Salary Remaining : 158,824 $
    Zack Stortini 650,000 $ (1)
    Salary Remaining : 152,941 $
    Bobby Butler 650,000 $ (1)
    Salary Remaining : 152,941 $
    Ben Holmstrom 650,000 $ (1)
    Salary Remaining : 152,941 $
    Trent Vogelhuber 650,000 $ (1)
    Salary Remaining : 152,941 $
    Mikael Hakkarainen 650,000 $ (3)
    Salary Remaining : 152,941 $
    Jack Dugan 650,000 $ (3)
    Salary Remaining : 152,941 $
    Ivan Nalimov 650,000 $ (2)
    Salary Remaining : 152,941 $
    Nikolai Kovalenko 650,000 $ (3)
    Salary Remaining : 152,941 $
    Patrik Virta 650,000 $ (2)
    Salary Remaining : 152,941 $
    Cole Bardreau 650,000 $ (2)
    Salary Remaining : 152,941 $
    Anton Lindholm 650,000 $ (2)
    Salary Remaining : 152,941 $
    Sam Herr 650,000 $ (1)
    Salary Remaining : 152,941 $
    Colin Blackwell 650,000 $ (2)
    Salary Remaining : 152,941 $
    Total Farm Players28
    Salary Commitment
    Year 2018 : 21,843,910 $
    Year 2019 : 11,329,250 $
    Year 2020 : 5,538,750 $
    Year 2021 : 2,100,000 $
    Salary Average Commitment
    Year 2018 : 17,625,000 $
    Year 2019 : 9,425,000 $
    Year 2020 : 4,600,000 $
    Year 2021 : 1,300,000 $

    Salary Cap Centrale

    Team

    Current Fund

    Estimated Season Salary Cap

    Under Maximum of 75,000,000 $
    Available Cap Space

    Over Minimum of
    55,400,000 $

    Pro Players

    Farm Players

    Total Players

    Anaheim Ducks 66,789,004 $ 72,014,922 $ 2,985,078 $ 16,614,922 $ 223153
    Arizona Coyotes 118,699,846 $ 74,614,022 $ 385,978 $ 19,214,022 $ 202848
    Boston Bruins 262,450,521 $ 71,118,189 $ 3,881,811 $ 15,718,189 $ 223254
    Buffalo Sabres 68,919,501 $ 71,765,163 $ 3,234,837 $ 16,365,163 $ 222749
    Calgary Flames 166,933,590 $ 55,835,106 $ 19,164,894 $ 435,106 $ 252348
    Carolina Hurricanes 90,892,525 $ 68,833,424 $ 6,166,576 $ 13,433,424 $ 242650
    Chicago Blackhawks 190,094,644 $ 74,957,631 $ 42,369 $ 19,557,631 $ 223052
    Colorado Avalanche 19,556,511 $ 56,403,973 $ 18,596,027 $ 1,003,973 $ 212546
    Columbus Blue Jackets 94,028,522 $ 69,843,204 $ 5,156,796 $ 14,443,204 $ 233154
    Dallas Stars 46,842,508 $ 72,390,418 $ 2,609,582 $ 16,990,418 $ 232548
    Detroit Red Wings 53,343,997 $ 71,861,850 $ 3,138,150 $ 16,461,850 $ 242145
    Edmonton Oilers 113,927,775 $ 72,370,609 $ 2,629,391 $ 16,970,609 $ 212344
    Florida Panthers 47,263,618 $ 72,271,644 $ 2,728,356 $ 16,871,644 $ 242549
    Los Angeles Kings 17,599,062 $ 68,703,790 $ 6,296,210 $ 13,303,790 $ 252550
    Minnesota Wild 76,064,954 $ 59,733,675 $ 15,266,325 $ 4,333,675 $ 212546
    Montreal Canadiens 233,559,052 $ 73,394,922 $ 1,605,078 $ 17,994,922 $ 223254
    Nashville Predators 64,731,569 $ 63,960,876 $ 11,039,124 $ 8,560,876 $ 242145
    New Jersey Devils 30,400,646 $ 61,337,733 $ 13,662,267 $ 5,937,733 $ 272350
    New York Islanders 12,124,149 $ 64,121,989 $ 10,878,011 $ 8,721,989 $ 232649
    New York Rangers 116,551,275 $ 69,989,209 $ 5,010,791 $ 14,589,209 $ 213152
    Ottawa Senators 242,960,271 $ 70,551,213 $ 4,448,787 $ 15,151,213 $ 232649
    Philadelphia Flyers 42,070,984 $ 72,428,565 $ 2,571,435 $ 17,028,565 $ 232245
    Pittsburgh Penguins 156,173,795 $ 68,084,105 $ 6,915,895 $ 12,684,105 $ 223254
    San Jose Sharks 164,174,858 $ 74,268,341 $ 731,659 $ 18,868,341 $ 213354
    St.Louis Blues 18,989,308 $ 74,399,128 $ 600,872 $ 18,999,128 $ 222850
    Tampa Bay Lightning 29,228,072 $ 74,607,743 $ 392,257 $ 19,207,743 $ 252651
    Toronto Maple Leafs 14,558,801 $ 67,720,915 $ 7,279,085 $ 12,320,915 $ 232548
    Vancouver Canucks 18,932,161 $ 68,787,707 $ 6,212,293 $ 13,387,707 $ 202949
    Vegas Golden Knights 3,854,700 $ 72,954,284 $ 2,045,716 $ 17,554,284 $ 232750
    Washington Capitals 162,316,154 $ 74,993,378 $ 6,622 $ 19,593,378 $ 213253
    Winnipeg Jets 260,637,657 $ 73,003,706 $ 1,996,294 $ 17,603,706 $ 242852