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 $ - 4 908 - 98,17%
    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 $ - 3 044 - 76,10%
    Farm Level 2: 2000 - 23 $ - 1 500 - 74,99%
    Farm Total Capacity :6000

    Income

    Home Games Left22
    Average Attendance - %17 908 - 99,49%
    Average Income per Game2,254,721 $
    Year to Date Revenue42,839,699 $
    Farm
    Home Games Left27
    Average Attendance - %4 544 - 75,73%
    Average Income per Game141,967 $
    Year to Date Revenue1,987,544 $

    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 Expenses30,441,454 $
    Farm Year To Date Expenses10,914,334 $
    Pro Salary Cap To Date28,651,098 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue49,603,862 $
    Farm Estimated Season Revenue3,833,121 $
    Pro Remaining Season Days112
    Pro Expenses Per Days411,371 $
    Pro Estimated Expenses46,073,552 $
    Farm Remaining Season Days112
    Farm Expenses Per Days147,491 $
    Farm Estimated Expenses16,518,992 $
    Estimated Season Expenses62,592,544 $
    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 Account81,372,598 $
    Projected Bank Account72,217,037 $

    Pro Players Salaries

    Ben Bishop 9,000,000 $ (2)
    -Salary Remaining : 5,419,355 $
    P.K. Subban 9,000,000 $ (2)
    -Salary Remaining : 5,419,355 $
    Sidney Crosby 8,700,000 $ (2)
    -Salary Remaining : 5,238,710 $
    Alexander Radulov 6,750,000 $ (1)
    -Salary Remaining : 4,064,516 $
    Jonathan Drouin 5,500,000 $ (5)
    -Salary Remaining : 3,311,828 $
    Kevin Bieksa 5,060,000 $ (1)
    -Salary Remaining : 3,046,882 $
    Antoine Vermette 4,900,000 $ (3)
    -Salary Remaining : 2,950,538 $
    Andrew Cogliano 4,500,000 $ (2)
    -Salary Remaining : 2,709,677 $
    Jordie Benn 3,800,000 $ (3)
    -Salary Remaining : 2,288,172 $
    Ian Cole 2,100,000 $ (1)
    -Salary Remaining : 1,264,516 $
    Jordan Martinook 1,800,000 $ (2)
    -Salary Remaining : 1,083,871 $
    Brett Connolly 1,500,000 $ (2)
    -Salary Remaining : 903,226 $
    Cory Conacher 1,300,000 $ (5)
    -Salary Remaining : 782,796 $
    Alex Chiasson 1,200,000 $ (1)
    -Salary Remaining : 722,581 $
    Carter Hutton 1,125,000 $ (1)
    -Salary Remaining : 677,419 $
    Brandon Manning 975,000 $ (1)
    -Salary Remaining : 587,097 $
    Michael Matheson 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Phillip Danault 912,500 $ (1)
    -Salary Remaining : 549,462 $
    Nicolas Kerdiles 892,500 $ (1)
    -Salary Remaining : 537,419 $
    Nicolas Deslauriers 775,000 $ (1)
    -Salary Remaining : 466,667 $
    Anthony Bitetto 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Mikhail Grigorenko 650,000 $ (1)
    -Salary Remaining : 391,398 $
    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 : 752,688 $
    Matthew Ford 1,100,000 $ (1)
    Salary Remaining : 662,366 $
    Tom McCollum 1,034,249 $ (1)
    Salary Remaining : 622,774 $
    Tim Erixon 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    David Warsofsky 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    Frederik Gauthier 925,000 $ (1)
    Salary Remaining : 556,989 $
    Adam Erne 925,000 $ (1)
    Salary Remaining : 556,989 $
    Callum Booth 925,000 $ (3)
    Salary Remaining : 556,989 $
    Mason McDonald 925,000 $ (2)
    Salary Remaining : 556,989 $
    Laurent Dauphin 850,000 $ (1)
    Salary Remaining : 511,828 $
    Marc-Olivier Roy 813,750 $ (2)
    Salary Remaining : 490,000 $
    Ryan Culkin 813,750 $ (1)
    Salary Remaining : 490,000 $
    Jordan Szwarz 781,035 $ (2)
    Salary Remaining : 470,301 $
    Nick Sorensen 775,000 $ (1)
    Salary Remaining : 466,667 $
    Jordan Murray 750,500 $ (4)
    Salary Remaining : 451,914 $
    Doyle Somerby 725,000 $ (2)
    Salary Remaining : 436,559 $
    Felix Girard 715,000 $ (1)
    Salary Remaining : 430,538 $
    Josh Archibald 675,000 $ (2)
    Salary Remaining : 406,452 $
    Dmytro Timashov 650,000 $ (3)
    Salary Remaining : 391,398 $
    Jeremy Langlois 650,000 $ (2)
    Salary Remaining : 391,398 $
    Philippe Myers 650,000 $ (2)
    Salary Remaining : 391,398 $
    Josiah Didier 650,000 $ (1)
    Salary Remaining : 391,398 $
    Jeremiah Addison 650,000 $ (3)
    Salary Remaining : 391,398 $
    Auguste Impose 650,000 $ (3)
    Salary Remaining : 391,398 $
    John McCarthy 650,000 $ (1)
    Salary Remaining : 391,398 $
    Alexander Peters 650,000 $ (2)
    Salary Remaining : 391,398 $
    Adam Ollas Mattsson 650,000 $ (2)
    Salary Remaining : 391,398 $
    Keegan Iverson 650,000 $ (2)
    Salary Remaining : 391,398 $
    Hampus Melen 650,000 $ (1)
    Salary Remaining : 391,398 $
    Daniel Walcott 650,000 $ (1)
    Salary Remaining : 391,398 $
    Cody Donaghey 650,000 $ (2)
    Salary Remaining : 391,398 $
    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 $ - 4 907 - 98,14%
    Level 3: 2700 - 70 $ - 2 700 - 100,00%
    Level 4: 3300 - 50 $ - 2 810 - 85,14%
    Luxury : 1000 - 290 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 39 $ - 2 998 - 74,95%
    Farm Level 2: 2000 - 9 $ - 1 469 - 73,45%
    Farm Total Capacity :6000

    Income

    Home Games Left26
    Average Attendance - %17 417 - 96,76%
    Average Income per Game2,490,474 $
    Year to Date Revenue37,357,115 $
    Farm
    Home Games Left29
    Average Attendance - %4 467 - 74,45%
    Average Income per Game171,781 $
    Year to Date Revenue2,061,373 $

    Expense

    Pro Players Total Salaries73,576,366 $
    Farm Players Total Salaries21,308,250 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses30,794,076 $
    Farm Year To Date Expenses9,303,046 $
    Pro Salary Cap To Date29,202,706 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue64,752,333 $
    Farm Estimated Season Revenue4,981,651 $
    Pro Remaining Season Days112
    Pro Expenses Per Days417,077 $
    Pro Estimated Expenses46,712,624 $
    Farm Remaining Season Days112
    Farm Expenses Per Days124,776 $
    Farm Estimated Expenses13,974,912 $
    Estimated Season Expenses60,687,536 $
    Estimated Season Salary Cap73,506,770 $
    Estimate Under Maximum Salary Cap of 75,000,000 $1,493,230 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 18,106,770 $
    Current Bank Account122,546,053 $
    Projected Bank Account131,592,501 $

    Pro Players Salaries

    Claude Giroux 8,275,000 $ (2)
    -Salary Remaining : 4,982,796 $
    Alex Pietrangelo 6,500,000 $ (1)
    -Salary Remaining : 3,913,978 $
    Jordan Staal 6,000,000 $ (3)
    -Salary Remaining : 3,612,903 $
    T.J. Oshie 5,750,000 $ (1)
    -Salary Remaining : 3,462,366 $
    Mike Smith 5,666,667 $ (1)
    -Salary Remaining : 3,412,187 $
    Nick Leddy 5,500,000 $ (3)
    -Salary Remaining : 3,311,828 $
    Gustav Nyquist 4,750,000 $ (2)
    -Salary Remaining : 2,860,215 $
    Troy Brouwer 4,500,000 $ (1)
    -Salary Remaining : 2,709,677 $
    Mats Zuccarello 4,500,000 $ (1)
    -Salary Remaining : 2,709,677 $
    Tomas Plekanec 4,250,000 $ (1)
    -Salary Remaining : 2,559,140 $
    Jacob Trouba 3,308,824 $ (1)
    -Salary Remaining : 1,992,410 $
    Andre Burakovsky 3,000,000 $ (2)
    -Salary Remaining : 1,806,452 $
    Mike Condon 2,400,000 $ (3)
    -Salary Remaining : 1,445,161 $
    Thomas Hickey 2,200,000 $ (1)
    -Salary Remaining : 1,324,731 $
    Michal Kempny 1,500,000 $ (1)
    -Salary Remaining : 903,226 $
    Dmitri Jaskin 1,000,000 $ (1)
    -Salary Remaining : 602,151 $
    Tyler Pitlick 1,000,000 $ (3)
    -Salary Remaining : 602,151 $
    Joel Eriksson Ek 925,000 $ (3)
    -Salary Remaining : 556,989 $
    Kevin Fiala 925,000 $ (2)
    -Salary Remaining : 556,989 $
    Jake Virtanen 925,000 $ (2)
    -Salary Remaining : 556,989 $
    Kevin Gravel 700,875 $ (1)
    -Salary Remaining : 422,032 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 73,576,366 $
    Year 2019 : 33,700,000 $
    Year 2020 : 15,825,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 8,425,000 $
    Year 2019 : 4,200,000 $
    Year 2020 : 1,700,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 73,576,366 $
    Year 2019 : 33,700,000 $
    Year 2020 : 15,825,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Carter Rowney 1,510,000 $ (1)
    Salary Remaining : 909,247 $
    Eddie Lack 1,500,000 $ (2)
    Salary Remaining : 903,226 $
    Jamie McBain 1,175,000 $ (2)
    Salary Remaining : 707,527 $
    Chris Terry 1,150,000 $ (2)
    Salary Remaining : 692,473 $
    Brian Lashoff 992,000 $ (2)
    Salary Remaining : 597,333 $
    Michael Leighton 975,000 $ (1)
    Salary Remaining : 587,097 $
    Griffin Reinhart 971,250 $ (2)
    Salary Remaining : 584,839 $
    Kerby Rychel 925,000 $ (1)
    Salary Remaining : 556,989 $
    Hunter Shinkaruk 925,000 $ (1)
    Salary Remaining : 556,989 $
    Robin Kovacs 850,000 $ (3)
    Salary Remaining : 511,828 $
    Erik Foley 775,000 $ (3)
    Salary Remaining : 466,667 $
    Marko Dano 775,000 $ (1)
    Salary Remaining : 466,667 $
    Erik Burgdoerfer 755,000 $ (1)
    Salary Remaining : 454,624 $
    Ethan Prow 755,000 $ (1)
    Salary Remaining : 454,624 $
    Cal O'Reilly 750,000 $ (1)
    Salary Remaining : 451,613 $
    Oskar Sundqvist 675,000 $ (1)
    Salary Remaining : 406,452 $
    Ben Street 650,000 $ (2)
    Salary Remaining : 391,398 $
    Jordan Henry 650,000 $ (2)
    Salary Remaining : 391,398 $
    Chris Butler 650,000 $ (2)
    Salary Remaining : 391,398 $
    Hudson Fasching 650,000 $ (1)
    Salary Remaining : 391,398 $
    Matt Buckles 650,000 $ (1)
    Salary Remaining : 391,398 $
    Matt Lorito 650,000 $ (1)
    Salary Remaining : 391,398 $
    Gianluca Curcuruto 650,000 $ (2)
    Salary Remaining : 391,398 $
    Adam Vay 650,000 $ (1)
    Salary Remaining : 391,398 $
    Mitchell Wheaton 650,000 $ (1)
    Salary Remaining : 391,398 $
    Total Farm Players25
    Salary Commitment
    Year 2018 : 21,308,250 $
    Year 2019 : 10,013,250 $
    Year 2020 : 1,625,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 14,600,000 $
    Year 2019 : 6,925,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $


    Boston Bruins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameTD Garden
    Level 1: 7667 - 115 $ - 6 596 - 86,03%
    Level 2: 6389 - 80 $ - 5 106 - 79,92%
    Level 3: 3450 - 60 $ - 3 044 - 88,22%
    Level 4: 4216 - 35 $ - 3 837 - 91,01%
    Luxury : 1278 - 325 $ - 1 267 - 99,13%
    Total Capacity :23000
    Farm
    Farm Level 1: 7000 - 25 $ - 5 308 - 75,83%
    Farm Level 2: 1000 - 10 $ - 754 - 75,39%
    Farm Total Capacity :8000

    Income

    Home Games Left27
    Average Attendance - %19 849 - 86,30%
    Average Income per Game2,483,230 $
    Year to Date Revenue34,765,214 $
    Farm
    Home Games Left27
    Average Attendance - %6 062 - 75,78%
    Average Income per Game185,127 $
    Year to Date Revenue2,591,774 $

    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 Expenses30,216,777 $
    Farm Year To Date Expenses11,590,470 $
    Pro Salary Cap To Date29,381,294 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue67,047,198 $
    Farm Estimated Season Revenue4,998,421 $
    Pro Remaining Season Days112
    Pro Expenses Per Days429,480 $
    Pro Estimated Expenses48,101,760 $
    Farm Remaining Season Days112
    Farm Expenses Per Days157,349 $
    Farm Estimated Expenses17,623,088 $
    Estimated Season Expenses65,724,848 $
    Estimated Season Salary Cap71,496,706 $
    Estimate Under Maximum Salary Cap of 75,000,000 $3,503,294 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 16,096,706 $
    Current Bank Account257,133,078 $
    Projected Bank Account263,453,849 $

    Pro Players Salaries

    Ryan Johansen 8,000,000 $ (1)
    -Salary Remaining : 4,817,204 $
    Patrice Bergeron 6,875,000 $ (2)
    -Salary Remaining : 4,139,785 $
    Alexander Steen 5,800,000 $ (2)
    -Salary Remaining : 3,492,473 $
    Torey Krug 5,250,000 $ (3)
    -Salary Remaining : 3,161,290 $
    Jared Spurgeon 5,187,500 $ (3)
    -Salary Remaining : 3,123,656 $
    Frederik Andersen 5,000,000 $ (4)
    -Salary Remaining : 3,010,753 $
    Ryan McDonagh 4,700,000 $ (2)
    -Salary Remaining : 2,830,108 $
    Michael Frolik 4,300,000 $ (2)
    -Salary Remaining : 2,589,247 $
    John Klingberg 4,250,000 $ (4)
    -Salary Remaining : 2,559,140 $
    Brad Richardson 4,015,000 $ (1)
    -Salary Remaining : 2,417,634 $
    Rickard Rakell 3,853,672 $ (4)
    -Salary Remaining : 2,320,491 $
    Anders Lee 3,750,000 $ (2)
    -Salary Remaining : 2,258,065 $
    Mark Stone 3,500,000 $ (1)
    -Salary Remaining : 2,107,527 $
    Erik Haula 2,750,000 $ (3)
    -Salary Remaining : 1,655,914 $
    Tobias Rieder 2,250,000 $ (1)
    -Salary Remaining : 1,354,839 $
    Nate Schmidt 2,225,000 $ (1)
    -Salary Remaining : 1,339,785 $
    Matt Calvert 2,200,000 $ (1)
    -Salary Remaining : 1,324,731 $
    Stephen Johns 937,125 $ (1)
    -Salary Remaining : 564,290 $
    Nick Ritchie 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Mattias Janmark 715,000 $ (1)
    -Salary Remaining : 430,538 $
    Dylan DeMelo 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Scott Darling 650,000 $ (1)
    -Salary Remaining : 391,398 $
    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 : 1,384,946 $
    David Rittich 1,050,000 $ (1)
    Salary Remaining : 632,258 $
    Yanni Gourde 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    Travis Morin 929,500 $ (1)
    Salary Remaining : 559,699 $
    Rob O'Gara 925,000 $ (1)
    Salary Remaining : 556,989 $
    Ryan Pulock 925,000 $ (1)
    Salary Remaining : 556,989 $
    Nikita Scherbak 925,000 $ (2)
    Salary Remaining : 556,989 $
    Nick Merkley 925,000 $ (3)
    Salary Remaining : 556,989 $
    Casey Nelson 892,500 $ (3)
    Salary Remaining : 537,419 $
    Kenny Agostino 875,000 $ (1)
    Salary Remaining : 526,882 $
    Jack Dougherty 850,000 $ (2)
    Salary Remaining : 511,828 $
    John Quenneville 850,000 $ (2)
    Salary Remaining : 511,828 $
    Alex Nedeljkovic 850,000 $ (2)
    Salary Remaining : 511,828 $
    Nick Paul 775,000 $ (1)
    Salary Remaining : 466,667 $
    Linus Ullmark 750,000 $ (2)
    Salary Remaining : 451,613 $
    Anthony Stolarz 725,000 $ (1)
    Salary Remaining : 436,559 $
    Reid Boucher 715,000 $ (1)
    Salary Remaining : 430,538 $
    Joseph Blandisi 680,000 $ (2)
    Salary Remaining : 409,462 $
    Antoine Bibeau 675,000 $ (3)
    Salary Remaining : 406,452 $
    Brendan Guhle 650,000 $ (4)
    Salary Remaining : 391,398 $
    Tyler Graovac 650,000 $ (1)
    Salary Remaining : 391,398 $
    Ilya Sorokin 650,000 $ (2)
    Salary Remaining : 391,398 $
    Peter Cehlarik 650,000 $ (1)
    Salary Remaining : 391,398 $
    Zac Leslie 650,000 $ (1)
    Salary Remaining : 391,398 $
    Connor Hobbs 650,000 $ (3)
    Salary Remaining : 391,398 $
    Kirill Kaprizov 650,000 $ (3)
    Salary Remaining : 391,398 $
    Sami Niku 650,000 $ (3)
    Salary Remaining : 391,398 $
    Jean-Christophe Beaudin 650,000 $ (1)
    Salary Remaining : 391,398 $
    Roope Hintz 650,000 $ (3)
    Salary Remaining : 391,398 $
    Tomas Nosek 650,000 $ (1)
    Salary Remaining : 391,398 $
    Vitek Vanecek 650,000 $ (2)
    Salary Remaining : 391,398 $
    A.J. Greer 650,000 $ (3)
    Salary Remaining : 391,398 $
    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 $ - 6 777 - 90,35%
    Level 2: 4280 - 75 $ - 4 280 - 100,00%
    Level 3: 3150 - 55 $ - 3 097 - 98,30%
    Level 4: 3570 - 40 $ - 3 558 - 99,67%
    Luxury : 2500 - 210 $ - 1 962 - 78,49%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 005 - 75,12%
    Farm Level 2: 2000 - 9 $ - 1 519 - 75,95%
    Farm Total Capacity :6000

    Income

    Home Games Left25
    Average Attendance - %19 674 - 93,68%
    Average Income per Game2,479,516 $
    Year to Date Revenue39,672,249 $
    Farm
    Home Games Left26
    Average Attendance - %4 524 - 75,40%
    Average Income per Game125,138 $
    Year to Date Revenue1,877,063 $

    Expense

    Pro Players Total Salaries75,687,725 $
    Farm Players Total Salaries18,038,400 $
    Coaches Total Salaries4,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(2,074,839 $)
    Pro Year To Date Expenses30,925,001 $
    Farm Year To Date Expenses7,720,867 $
    Pro Salary Cap To Date28,210,162 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue61,987,889 $
    Farm Estimated Season Revenue3,253,576 $
    Pro Remaining Season Days112
    Pro Expenses Per Days422,515 $
    Pro Estimated Expenses47,321,680 $
    Farm Remaining Season Days112
    Farm Expenses Per Days105,583 $
    Farm Estimated Expenses11,825,296 $
    Estimated Season Expenses59,146,976 $
    Estimated Season Salary Cap66,979,595 $
    Estimate Under Maximum Salary Cap of 75,000,000 $8,020,405 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 11,579,595 $
    Current Bank Account68,269,980 $
    Projected Bank Account74,364,469 $

    Pro Players Salaries

    Pekka Rinne 9,000,000 $ (2)
    -Salary Remaining : 5,419,355 $
    Eric Staal 8,000,000 $ (3)
    -Salary Remaining : 4,817,204 $
    Shea Weber (Out of Payroll) 7,857,143 $ (2)
    -Salary Remaining : 4,731,183 $
    Frans Nielsen 6,500,000 $ (4)
    -Salary Remaining : 3,913,978 $
    Kyle Okposo 6,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Brent Burns 5,760,000 $ (1)
    -Salary Remaining : 3,468,387 $
    Evander Kane 5,250,000 $ (1)
    -Salary Remaining : 3,161,290 $
    Olli Maatta 4,083,333 $ (5)
    -Salary Remaining : 2,458,781 $
    Connor Murphy 3,850,000 $ (4)
    -Salary Remaining : 2,318,280 $
    Jaroslav Halak 3,500,000 $ (3)
    -Salary Remaining : 2,107,527 $
    Marcus Foligno 2,875,000 $ (4)
    -Salary Remaining : 1,731,183 $
    Mark Pysyk 2,733,000 $ (3)
    -Salary Remaining : 1,645,677 $
    Carl Gunnarsson 2,500,000 $ (3)
    -Salary Remaining : 1,505,376 $
    Ben Chiarot 1,400,000 $ (2)
    -Salary Remaining : 843,011 $
    Byron Froese 1,034,249 $ (2)
    -Salary Remaining : 622,774 $
    Josh Leivo 925,000 $ (2)
    -Salary Remaining : 556,989 $
    Devin Shore 870,000 $ (1)
    -Salary Remaining : 523,871 $
    Steve Bernier 850,000 $ (1)
    -Salary Remaining : 511,828 $
    Matt Martin 750,000 $ (3)
    -Salary Remaining : 451,613 $
    Alan Quine 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Michael Lindqvist 650,000 $ (2)
    -Salary Remaining : 391,398 $
    Grant Gabriele 650,000 $ (3)
    -Salary Remaining : 391,398 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 75,687,725 $
    Year 2019 : 56,307,725 $
    Year 2020 : 35,441,333 $
    Year 2021 : 17,308,333 $
    Salary Average Commitment
    Year 2018 : 9,625,000 $
    Year 2019 : 8,150,000 $
    Year 2020 : 5,600,000 $
    Year 2021 : 2,075,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 75,687,725 $
    Year 2019 : 56,307,725 $
    Year 2020 : 35,441,333 $
    Year 2021 : 17,308,333 $

    Farm Players Salaries

    Hunter Smith 850,000 $ (2)
    Salary Remaining : 511,828 $
    Michael Downing 820,000 $ (2)
    Salary Remaining : 493,763 $
    Troy Grosenick 795,000 $ (1)
    Salary Remaining : 478,710 $
    Michael Bunting 775,000 $ (2)
    Salary Remaining : 466,667 $
    Jake Walman 775,000 $ (2)
    Salary Remaining : 466,667 $
    Johnathan MacLeod 775,000 $ (2)
    Salary Remaining : 466,667 $
    Dylan Sadowy 775,000 $ (2)
    Salary Remaining : 466,667 $
    Teddy Blueger 715,000 $ (1)
    Salary Remaining : 430,538 $
    Reece Scarlett 708,399 $ (1)
    Salary Remaining : 426,563 $
    Spenser Jensen 650,000 $ (2)
    Salary Remaining : 391,398 $
    Brandon Halverson 650,000 $ (2)
    Salary Remaining : 391,398 $
    Luke Philp 650,000 $ (2)
    Salary Remaining : 391,398 $
    Blake Heinrich 650,000 $ (2)
    Salary Remaining : 391,398 $
    Matej Tomek 650,000 $ (3)
    Salary Remaining : 391,398 $
    Nick McBride 650,000 $ (3)
    Salary Remaining : 391,398 $
    Valeri Vasiliev 650,000 $ (2)
    Salary Remaining : 391,398 $
    Brian Cooper 650,000 $ (2)
    Salary Remaining : 391,398 $
    Julien Nantel 650,000 $ (2)
    Salary Remaining : 391,398 $
    Jake Massie 650,000 $ (3)
    Salary Remaining : 391,398 $
    Chaz Reddekopp 650,000 $ (3)
    Salary Remaining : 391,398 $
    Tyler Soy 650,000 $ (3)
    Salary Remaining : 391,398 $
    Glenn Gawdin 650,000 $ (3)
    Salary Remaining : 391,398 $
    Gabriel Fontaine 650,000 $ (3)
    Salary Remaining : 391,398 $
    Pavel Jenys 650,000 $ (2)
    Salary Remaining : 391,398 $
    Jack Rodewald 650,000 $ (1)
    Salary Remaining : 391,398 $
    Matthew Berkovitz 650,000 $ (2)
    Salary Remaining : 391,398 $
    Total Farm Players26
    Salary Commitment
    Year 2018 : 18,038,399 $
    Year 2019 : 15,170,000 $
    Year 2020 : 4,550,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 15,200,000 $
    Year 2019 : 13,075,000 $
    Year 2020 : 4,550,000 $
    Year 2021 : 0 $


    Calgary Flames


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScotiabank Saddledome
    Level 1: 6000 - 160 $ - 4 909 - 81,82%
    Level 2: 5000 - 100 $ - 4 026 - 80,53%
    Level 3: 2700 - 80 $ - 2 314 - 85,70%
    Level 4: 3300 - 32 $ - 3 300 - 100,00%
    Luxury : 1000 - 360 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 38 $ - 3 031 - 75,77%
    Farm Level 2: 2000 - 16 $ - 1 494 - 74,69%
    Farm Total Capacity :6000

    Income

    Home Games Left25
    Average Attendance - %15 549 - 86,38%
    Average Income per Game2,408,808 $
    Year to Date Revenue38,540,931 $
    Farm
    Home Games Left27
    Average Attendance - %4 524 - 75,41%
    Average Income per Game183,568 $
    Year to Date Revenue2,569,952 $

    Expense

    Pro Players Total Salaries52,325,620 $
    Farm Players Total Salaries19,985,076 $
    Coaches Total Salaries16,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value2,531,680 $
    Pro Year To Date Expenses25,609,395 $
    Farm Year To Date Expenses11,999,772 $
    Pro Salary Cap To Date22,625,513 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue60,220,205 $
    Farm Estimated Season Revenue4,956,336 $
    Pro Remaining Season Days112
    Pro Expenses Per Days321,643 $
    Pro Estimated Expenses36,024,016 $
    Farm Remaining Season Days112
    Farm Expenses Per Days155,834 $
    Farm Estimated Expenses17,453,408 $
    Estimated Season Expenses53,477,424 $
    Estimated Season Salary Cap56,665,145 $
    Estimate Under Maximum Salary Cap of 75,000,000 $18,334,855 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 1,265,145 $
    Current Bank Account163,043,509 $
    Projected Bank Account174,742,626 $

    Pro Players Salaries

    Jonathan Bernier 5,395,000 $ (1)
    -Salary Remaining : 3,248,602 $
    Craig Anderson 5,388,500 $ (1)
    -Salary Remaining : 3,244,688 $
    Jason Garrison 5,001,000 $ (1)
    -Salary Remaining : 3,011,355 $
    Leo Komarov 3,835,000 $ (2)
    -Salary Remaining : 2,309,247 $
    Michal Neuvirth 3,555,111 $ (1)
    -Salary Remaining : 2,140,712 $
    Mark Fayne 2,900,000 $ (1)
    -Salary Remaining : 1,746,237 $
    Brendan Smith 2,500,000 $ (1)
    -Salary Remaining : 1,505,376 $
    Jimmy Hayes 2,300,000 $ (1)
    -Salary Remaining : 1,384,946 $
    Tom Wilson 2,000,000 $ (1)
    -Salary Remaining : 1,204,301 $
    Josh Anderson 1,850,000 $ (3)
    -Salary Remaining : 1,113,978 $
    Stephen Gionta 1,750,005 $ (1)
    -Salary Remaining : 1,053,766 $
    Eric Gryba 1,601,000 $ (1)
    -Salary Remaining : 964,043 $
    Chris Conner 1,500,002 $ (1)
    -Salary Remaining : 903,227 $
    Brandon Bollig 1,500,000 $ (1)
    -Salary Remaining : 903,226 $
    Korbinian Holzer 1,500,000 $ (1)
    -Salary Remaining : 903,226 $
    Kevin Porter 1,000,002 $ (1)
    -Salary Remaining : 602,152 $
    Sam Bennett 925,000 $ (2)
    -Salary Remaining : 556,989 $
    Sergei Shumakov 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Jared McCann 925,000 $ (2)
    -Salary Remaining : 556,989 $
    Zachary Werenski 925,000 $ (3)
    -Salary Remaining : 556,989 $
    Anthony Mantha 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Derek Nesbitt 900,000 $ (1)
    -Salary Remaining : 541,935 $
    Mathieu Aubin 900,000 $ (1)
    -Salary Remaining : 541,935 $
    Noah Juulsen 850,000 $ (3)
    -Salary Remaining : 511,828 $
    Lukas Sedlak 825,000 $ (2)
    -Salary Remaining : 496,774 $
    Scott Wilson 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Total Pro Players26
    Salary Commitment
    Year 2018 : 52,325,620 $
    Year 2019 : 10,135,000 $
    Year 2020 : 3,625,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 14,950,000 $
    Year 2019 : 4,175,000 $
    Year 2020 : 1,800,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 52,325,620 $
    Year 2019 : 10,135,000 $
    Year 2020 : 3,625,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Harry Zolnierczyk 1,500,002 $ (1)
    Salary Remaining : 903,227 $
    Dennis Robertson 1,400,000 $ (1)
    Salary Remaining : 843,011 $
    Tim Kennedy 1,079,000 $ (2)
    Salary Remaining : 649,720 $
    Jim O'Brien 1,000,002 $ (1)
    Salary Remaining : 602,152 $
    Mike Liambas 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    Jake Marto 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    Valentin Zykov 925,000 $ (1)
    Salary Remaining : 556,989 $
    Thatcher Demko 925,000 $ (2)
    Salary Remaining : 556,989 $
    Eric Selleck 900,002 $ (1)
    Salary Remaining : 541,937 $
    Travis Dermott 850,000 $ (3)
    Salary Remaining : 511,828 $
    Taylor Leier 806,558 $ (1)
    Salary Remaining : 485,669 $
    Richard Clune 800,200 $ (1)
    Salary Remaining : 481,841 $
    Brendan Woods 799,313 $ (1)
    Salary Remaining : 481,307 $
    Philippe Desrosiers 775,000 $ (1)
    Salary Remaining : 466,667 $
    Jeremy Lauzon 775,000 $ (3)
    Salary Remaining : 466,667 $
    Carl Dahlstrom 775,000 $ (1)
    Salary Remaining : 466,667 $
    Dillon Heatherington 775,000 $ (1)
    Salary Remaining : 466,667 $
    Colin Jacobs 650,000 $ (1)
    Salary Remaining : 391,398 $
    Liam Herbst 650,000 $ (3)
    Salary Remaining : 391,398 $
    Logan Nelson 650,000 $ (2)
    Salary Remaining : 391,398 $
    Wilhelm Westlund 650,000 $ (1)
    Salary Remaining : 391,398 $
    Nathan Perkovich 650,000 $ (1)
    Salary Remaining : 391,398 $
    Vladislav Gavrikov 650,000 $ (2)
    Salary Remaining : 391,398 $
    Total Farm Players23
    Salary Commitment
    Year 2018 : 19,985,077 $
    Year 2019 : 5,579,000 $
    Year 2020 : 2,275,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 12,875,000 $
    Year 2019 : 4,225,000 $
    Year 2020 : 1,950,000 $
    Year 2021 : 0 $


    Carolina Hurricanes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePNC Arena
    Level 1: 5000 - 150 $ - 4 978 - 99,57%
    Level 2: 5000 - 98 $ - 4 791 - 95,83%
    Level 3: 2940 - 74 $ - 2 513 - 85,48%
    Level 4: 3060 - 50 $ - 2 844 - 92,93%
    Luxury : 1000 - 340 $ - 1 000 - 100,00%
    Total Capacity :17000
    Farm
    Farm Level 1: 4000 - 24 $ - 3 009 - 75,23%
    Farm Level 2: 2000 - 8 $ - 1 475 - 73,73%
    Farm Total Capacity :6000

    Income

    Home Games Left25
    Average Attendance - %16 127 - 94,86%
    Average Income per Game2,468,652 $
    Year to Date Revenue39,498,424 $
    Farm
    Home Games Left30
    Average Attendance - %4 484 - 74,73%
    Average Income per Game110,908 $
    Year to Date Revenue1,219,986 $

    Expense

    Pro Players Total Salaries68,009,920 $
    Farm Players Total Salaries21,628,576 $
    Coaches Total Salaries5,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses28,227,317 $
    Farm Year To Date Expenses9,469,235 $
    Pro Salary Cap To Date26,994,005 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue61,716,288 $
    Farm Estimated Season Revenue3,327,235 $
    Pro Remaining Season Days112
    Pro Expenses Per Days382,311 $
    Pro Estimated Expenses42,818,832 $
    Farm Remaining Season Days112
    Farm Expenses Per Days127,035 $
    Farm Estimated Expenses14,227,920 $
    Estimated Season Expenses57,046,752 $
    Estimated Season Salary Cap67,946,245 $
    Estimate Under Maximum Salary Cap of 75,000,000 $7,053,755 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 12,546,245 $
    Current Bank Account89,502,435 $
    Projected Bank Account97,499,206 $

    Pro Players Salaries

    Steven Stamkos 8,500,000 $ (4)
    -Salary Remaining : 5,118,280 $
    Thomas Vanek 7,350,000 $ (1)
    -Salary Remaining : 4,425,806 $
    Jason Spezza 7,250,000 $ (1)
    -Salary Remaining : 4,365,591 $
    Milan Lucic 6,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    Jimmy Howard 5,291,670 $ (1)
    -Salary Remaining : 3,186,382 $
    T.J. Brodie 4,650,000 $ (2)
    -Salary Remaining : 2,800,000 $
    David Savard 4,250,000 $ (4)
    -Salary Remaining : 2,559,140 $
    Josh Manson 4,100,000 $ (5)
    -Salary Remaining : 2,468,817 $
    Adam Henrique 4,000,000 $ (1)
    -Salary Remaining : 2,408,602 $
    Vladimir Sobotka 3,500,000 $ (3)
    -Salary Remaining : 2,107,527 $
    Jason Chimera 2,960,000 $ (2)
    -Salary Remaining : 1,782,366 $
    Derek MacKenzie 1,950,000 $ (1)
    -Salary Remaining : 1,174,194 $
    Devante Smith-Pelly 1,300,000 $ (1)
    -Salary Remaining : 782,796 $
    Robert Bortuzzo 1,150,000 $ (1)
    -Salary Remaining : 692,473 $
    Matt O'Connor 971,250 $ (1)
    -Salary Remaining : 584,839 $
    Robby Fabbri 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Ivan Provorov 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Chris Wideman 800,000 $ (1)
    -Salary Remaining : 481,720 $
    Noel Acciari 750,000 $ (2)
    -Salary Remaining : 451,613 $
    Tyler Sikura 700,000 $ (1)
    -Salary Remaining : 421,505 $
    Bryan Rust 687,000 $ (1)
    -Salary Remaining : 413,677 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 68,009,920 $
    Year 2019 : 34,710,000 $
    Year 2020 : 20,350,000 $
    Year 2021 : 16,850,000 $
    Salary Average Commitment
    Year 2018 : 10,700,000 $
    Year 2019 : 3,375,000 $
    Year 2020 : 1,725,000 $
    Year 2021 : 1,150,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 68,009,920 $
    Year 2019 : 34,710,000 $
    Year 2020 : 20,350,000 $
    Year 2021 : 16,850,000 $

    Farm Players Salaries

    Sheldon Dries 950,000 $ (1)
    Salary Remaining : 572,043 $
    Morgan Klimchuk 925,000 $ (1)
    Salary Remaining : 556,989 $
    T.J. Tynan 897,160 $ (2)
    Salary Remaining : 540,225 $
    Matt Finn 892,500 $ (1)
    Salary Remaining : 537,419 $
    Ryan Lindgren 850,000 $ (1)
    Salary Remaining : 511,828 $
    Mitch Vande Sompel 850,000 $ (1)
    Salary Remaining : 511,828 $
    Thomas Novak 850,000 $ (3)
    Salary Remaining : 511,828 $
    Anton Karlsson 850,000 $ (2)
    Salary Remaining : 511,828 $
    Troy Bourke 813,750 $ (1)
    Salary Remaining : 490,000 $
    Tyler Randell 810,000 $ (2)
    Salary Remaining : 487,742 $
    Maxim Lamarche 808,500 $ (1)
    Salary Remaining : 486,839 $
    Jimmy Oligny 800,000 $ (2)
    Salary Remaining : 481,720 $
    Graham Knott 775,000 $ (3)
    Salary Remaining : 466,667 $
    Cameron Schilling 760,000 $ (2)
    Salary Remaining : 457,634 $
    Frederick Gaudreau 666,666 $ (3)
    Salary Remaining : 401,433 $
    Scooter Vaughan 660,000 $ (1)
    Salary Remaining : 397,419 $
    Matt Tomkins 660,000 $ (1)
    Salary Remaining : 397,419 $
    Connor Jones 660,000 $ (1)
    Salary Remaining : 397,419 $
    Kyle Criscuolo 650,000 $ (2)
    Salary Remaining : 391,398 $
    Eric Hartzell 650,000 $ (1)
    Salary Remaining : 391,398 $
    Ethan Werek 650,000 $ (1)
    Salary Remaining : 391,398 $
    Elvis Merzlikins 650,000 $ (1)
    Salary Remaining : 391,398 $
    Tyler Lewington 650,000 $ (1)
    Salary Remaining : 391,398 $
    Beau Starrett 650,000 $ (2)
    Salary Remaining : 391,398 $
    J.J. Piccinich 650,000 $ (2)
    Salary Remaining : 391,398 $
    Jaedon Descheneau 650,000 $ (1)
    Salary Remaining : 391,398 $
    Daniel Bernhardt 650,000 $ (2)
    Salary Remaining : 391,398 $
    Terry Broadhurst 650,000 $ (1)
    Salary Remaining : 391,398 $
    Brent Gates 650,000 $ (3)
    Salary Remaining : 391,398 $
    Total Farm Players29
    Salary Commitment
    Year 2018 : 21,628,576 $
    Year 2019 : 9,658,826 $
    Year 2020 : 2,941,666 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 18,250,000 $
    Year 2019 : 7,975,000 $
    Year 2020 : 2,600,000 $
    Year 2021 : 0 $


    Chicago Blackhawks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameUnited Center
    Level 1: 8000 - 115 $ - 6 820 - 85,25%
    Level 2: 6000 - 76 $ - 5 113 - 85,21%
    Level 3: 4000 - 50 $ - 3 218 - 80,45%
    Level 4: 4500 - 28 $ - 4 036 - 89,68%
    Luxury : 1500 - 299 $ - 1 451 - 96,70%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 25 $ - 3 003 - 75,08%
    Farm Level 2: 2000 - 9 $ - 1 521 - 76,03%
    Farm Total Capacity :6000

    Income

    Home Games Left25
    Average Attendance - %20 637 - 85,99%
    Average Income per Game2,463,412 $
    Year to Date Revenue39,414,589 $
    Farm
    Home Games Left27
    Average Attendance - %4 524 - 75,40%
    Average Income per Game117,173 $
    Year to Date Revenue1,640,420 $

    Expense

    Pro Players Total Salaries77,082,474 $
    Farm Players Total Salaries24,859,688 $
    Coaches Total Salaries6,475,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(1,247,312 $)
    Pro Year To Date Expenses30,672,085 $
    Farm Year To Date Expenses11,346,643 $
    Pro Salary Cap To Date29,160,265 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue61,585,295 $
    Farm Estimated Season Revenue3,163,667 $
    Pro Remaining Season Days112
    Pro Expenses Per Days434,852 $
    Pro Estimated Expenses48,703,424 $
    Farm Remaining Season Days112
    Farm Expenses Per Days148,036 $
    Farm Estimated Expenses16,580,032 $
    Estimated Season Expenses65,283,456 $
    Estimated Season Salary Cap74,328,217 $
    Estimate Under Maximum Salary Cap of 75,000,000 $671,783 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 18,928,217 $
    Current Bank Account190,309,517 $
    Projected Bank Account189,775,023 $

    Pro Players Salaries

    Kevin Shattenkirk 6,650,000 $ (3)
    -Salary Remaining : 4,004,301 $
    Aleksander Barkov 5,900,000 $ (5)
    -Salary Remaining : 3,552,688 $
    Seth Jones 5,400,000 $ (4)
    -Salary Remaining : 3,251,613 $
    Alex Galchenyuk 4,900,000 $ (3)
    -Salary Remaining : 2,950,538 $
    Sami Vatanen 4,875,000 $ (3)
    -Salary Remaining : 2,935,484 $
    Max Pacioretty 4,500,000 $ (2)
    -Salary Remaining : 2,709,677 $
    Sean Couturier 4,333,333 $ (4)
    -Salary Remaining : 2,609,319 $
    James Van Riemsdyk 4,250,000 $ (1)
    -Salary Remaining : 2,559,140 $
    Damon Severson 4,166,666 $ (4)
    -Salary Remaining : 2,508,960 $
    Cam Fowler 4,000,000 $ (1)
    -Salary Remaining : 2,408,602 $
    Justin Abdelkader 4,000,000 $ (2)
    -Salary Remaining : 2,408,602 $
    Lars Eller 3,500,000 $ (1)
    -Salary Remaining : 2,107,527 $
    Antti Raanta 3,000,000 $ (2)
    -Salary Remaining : 1,806,452 $
    James Reimer 3,000,000 $ (2)
    -Salary Remaining : 1,806,452 $
    Conor Sheary 3,000,000 $ (1)
    -Salary Remaining : 1,806,452 $
    John Moore 2,800,000 $ (1)
    -Salary Remaining : 1,686,022 $
    Richard Panik 2,800,000 $ (2)
    -Salary Remaining : 1,686,022 $
    Brock Nelson 2,500,000 $ (1)
    -Salary Remaining : 1,505,376 $
    Jon Merrill 1,137,500 $ (1)
    -Salary Remaining : 684,946 $
    Brayden Point 850,000 $ (2)
    -Salary Remaining : 511,828 $
    Scottie Upshall 775,000 $ (2)
    -Salary Remaining : 466,667 $
    Curtis Mckenzie 744,975 $ (1)
    -Salary Remaining : 448,587 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 77,082,474 $
    Year 2019 : 55,149,999 $
    Year 2020 : 36,224,999 $
    Year 2021 : 19,799,999 $
    Salary Average Commitment
    Year 2018 : 7,800,000 $
    Year 2019 : 5,800,000 $
    Year 2020 : 2,350,000 $
    Year 2021 : 2,350,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 77,082,474 $
    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 : 755,699 $
    Brandon Pirri 1,100,000 $ (1)
    Salary Remaining : 662,366 $
    Jordan Subban 971,250 $ (1)
    Salary Remaining : 584,839 $
    Malcolm Subban 971,250 $ (2)
    Salary Remaining : 584,839 $
    Matt Bartkowski 955,000 $ (3)
    Salary Remaining : 575,054 $
    Rasmus Asplund 925,000 $ (1)
    Salary Remaining : 556,989 $
    Mark Jankowski 925,000 $ (1)
    Salary Remaining : 556,989 $
    Scott Mayfield 892,500 $ (1)
    Salary Remaining : 537,419 $
    Robbie Russo 854,438 $ (2)
    Salary Remaining : 514,500 $
    Erik Cernak 850,000 $ (3)
    Salary Remaining : 511,828 $
    Jack Roslovic 850,000 $ (3)
    Salary Remaining : 511,828 $
    Nathan Walker 813,750 $ (2)
    Salary Remaining : 490,000 $
    Tomas Hyka 813,750 $ (1)
    Salary Remaining : 490,000 $
    Daniel Carr 813,750 $ (1)
    Salary Remaining : 490,000 $
    Ryan Malone 778,000 $ (1)
    Salary Remaining : 468,473 $
    Erik Condra 777,000 $ (2)
    Salary Remaining : 467,871 $
    Tobias Lindberg 775,000 $ (2)
    Salary Remaining : 466,667 $
    David Kase 775,000 $ (3)
    Salary Remaining : 466,667 $
    William Lagesson 775,000 $ (2)
    Salary Remaining : 466,667 $
    Jeff Schultz 707,000 $ (1)
    Salary Remaining : 425,720 $
    Colby Robak 707,000 $ (1)
    Salary Remaining : 425,720 $
    Steven Oleksy 700,000 $ (2)
    Salary Remaining : 421,505 $
    Mario Kempe 675,000 $ (1)
    Salary Remaining : 406,452 $
    Saku Maenalanen 650,000 $ (2)
    Salary Remaining : 391,398 $
    Mark Friedman 650,000 $ (2)
    Salary Remaining : 391,398 $
    Lukas Jasek 650,000 $ (3)
    Salary Remaining : 391,398 $
    Fredrik Bergvik 650,000 $ (1)
    Salary Remaining : 391,398 $
    Louis Belpedio 650,000 $ (2)
    Salary Remaining : 391,398 $
    Akira Schmid 650,000 $ (3)
    Salary Remaining : 391,398 $
    Christoffer Ehn 650,000 $ (2)
    Salary Remaining : 391,398 $
    Maxim Letunov 650,000 $ (2)
    Salary Remaining : 391,398 $
    Total Farm Players31
    Salary Commitment
    Year 2018 : 24,859,688 $
    Year 2019 : 14,901,438 $
    Year 2020 : 4,730,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 18,850,000 $
    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 $ - 6 553 - 76,34%
    Level 2: 6514 - 95 $ - 4 825 - 74,07%
    Level 3: 3600 - 65 $ - 3 122 - 86,72%
    Level 4: 4080 - 35 $ - 3 956 - 96,96%
    Luxury : 1222 - 275 $ - 1 222 - 100,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 2 971 - 74,27%
    Farm Level 2: 2000 - 12 $ - 1 490 - 74,48%
    Farm Total Capacity :6000

    Income

    Home Games Left28
    Average Attendance - %19 678 - 81,99%
    Average Income per Game2,560,932 $
    Year to Date Revenue33,292,118 $
    Farm
    Home Games Left27
    Average Attendance - %4 461 - 74,34%
    Average Income per Game141,244 $
    Year to Date Revenue1,977,409 $

    Expense

    Pro Players Total Salaries57,227,752 $
    Farm Players Total Salaries15,388,788 $
    Coaches Total Salaries3,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses23,378,006 $
    Farm Year To Date Expenses6,789,434 $
    Pro Salary Cap To Date22,821,008 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue71,706,100 $
    Farm Estimated Season Revenue3,813,574 $
    Pro Remaining Season Days112
    Pro Expenses Per Days315,203 $
    Pro Estimated Expenses35,302,736 $
    Farm Remaining Season Days112
    Farm Expenses Per Days92,950 $
    Farm Estimated Expenses10,410,400 $
    Estimated Season Expenses45,713,136 $
    Estimated Season Salary Cap57,280,720 $
    Estimate Under Maximum Salary Cap of 75,000,000 $17,719,280 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 1,880,720 $
    Current Bank Account5,112,858 $
    Projected Bank Account34,919,396 $

    Pro Players Salaries

    Patrick Kane 14,300,000 $ (3)
    -Salary Remaining : 8,610,753 $
    Jason Demers 7,000,000 $ (3)
    -Salary Remaining : 4,215,054 $
    Joel Ward 5,002,000 $ (1)
    -Salary Remaining : 3,011,957 $
    Thomas Greiss 5,000,002 $ (1)
    -Salary Remaining : 3,010,754 $
    Marc Methot 4,900,000 $ (1)
    -Salary Remaining : 2,950,538 $
    Colton Sceviour 3,000,000 $ (2)
    -Salary Remaining : 1,806,452 $
    Dale Weise 2,676,000 $ (2)
    -Salary Remaining : 1,611,355 $
    Connor Hellebuyck 2,250,000 $ (1)
    -Salary Remaining : 1,354,839 $
    Adam Lowry 1,125,000 $ (1)
    -Salary Remaining : 677,419 $
    Nick Cousins 1,000,000 $ (2)
    -Salary Remaining : 602,151 $
    Connor McDavid 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Anthony Beauvillier 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Clayton Keller 925,000 $ (3)
    -Salary Remaining : 556,989 $
    Anthony Duclair 892,500 $ (1)
    -Salary Remaining : 537,419 $
    Steven Santini 850,000 $ (1)
    -Salary Remaining : 511,828 $
    Eric Tangradi 828,000 $ (2)
    -Salary Remaining : 498,581 $
    Brandon Tanev 813,750 $ (1)
    -Salary Remaining : 490,000 $
    Blake Speers 775,000 $ (3)
    -Salary Remaining : 466,667 $
    Thomas Schemitsch 775,000 $ (3)
    -Salary Remaining : 466,667 $
    Frank Corrado 665,500 $ (1)
    -Salary Remaining : 400,731 $
    Igor Shesterkin 650,000 $ (2)
    -Salary Remaining : 391,398 $
    Ben Harpur 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Fredrik Olofsson 650,000 $ (2)
    -Salary Remaining : 391,398 $
    Devon Toews 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Total Pro Players24
    Salary Commitment
    Year 2018 : 57,227,752 $
    Year 2019 : 32,579,000 $
    Year 2020 : 23,775,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 14,950,000 $
    Year 2019 : 6,825,000 $
    Year 2020 : 3,300,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 57,227,752 $
    Year 2019 : 32,579,000 $
    Year 2020 : 23,775,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Filip Chlapik 925,000 $ (3)
    Salary Remaining : 556,989 $
    Michael Spacek 850,000 $ (1)
    Salary Remaining : 511,828 $
    Sam Carrick 788,288 $ (2)
    Salary Remaining : 474,668 $
    Nikita Korostelev 775,000 $ (3)
    Salary Remaining : 466,667 $
    Yakov Trenin 775,000 $ (3)
    Salary Remaining : 466,667 $
    Ryan Zuhlsdorf 775,000 $ (3)
    Salary Remaining : 466,667 $
    Chris Driedger 735,000 $ (1)
    Salary Remaining : 442,581 $
    Alex Broadhurst 665,500 $ (1)
    Salary Remaining : 400,731 $
    Josh Wesley 650,000 $ (2)
    Salary Remaining : 391,398 $
    Miles Gendron 650,000 $ (2)
    Salary Remaining : 391,398 $
    Tanner Faith 650,000 $ (2)
    Salary Remaining : 391,398 $
    Linus Soderstrom 650,000 $ (2)
    Salary Remaining : 391,398 $
    Tyler Bertuzzi 650,000 $ (1)
    Salary Remaining : 391,398 $
    Jake Marchment 650,000 $ (1)
    Salary Remaining : 391,398 $
    Juho Lammikko 650,000 $ (2)
    Salary Remaining : 391,398 $
    Keegan Kolesar 650,000 $ (3)
    Salary Remaining : 391,398 $
    Martins Dzierkals 650,000 $ (3)
    Salary Remaining : 391,398 $
    Colton White 650,000 $ (3)
    Salary Remaining : 391,398 $
    Anthony Richard 650,000 $ (3)
    Salary Remaining : 391,398 $
    Austin Carroll 650,000 $ (1)
    Salary Remaining : 391,398 $
    Jonne Tammela 650,000 $ (3)
    Salary Remaining : 391,398 $
    Nikita Pavlychev 650,000 $ (3)
    Salary Remaining : 391,398 $
    Total Farm Players22
    Salary Commitment
    Year 2018 : 15,388,788 $
    Year 2019 : 11,188,288 $
    Year 2020 : 7,150,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 13,700,000 $
    Year 2019 : 10,025,000 $
    Year 2020 : 6,500,000 $
    Year 2021 : 0 $


    Columbus Blue Jackets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameNationwide Arena
    Level 1: 7000 - 122 $ - 6 794 - 97,06%
    Level 2: 5780 - 82 $ - 5 285 - 91,44%
    Level 3: 3150 - 65 $ - 3 052 - 96,90%
    Level 4: 3570 - 30 $ - 3 570 - 100,00%
    Luxury : 1500 - 250 $ - 1 500 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 011 - 75,27%
    Farm Level 2: 2000 - 15 $ - 1 485 - 74,27%
    Farm Total Capacity :6000

    Income

    Home Games Left24
    Average Attendance - %20 202 - 96,20%
    Average Income per Game2,545,027 $
    Year to Date Revenue43,265,464 $
    Farm
    Home Games Left26
    Average Attendance - %4 496 - 74,94%
    Average Income per Game168,512 $
    Year to Date Revenue2,527,673 $

    Expense

    Pro Players Total Salaries73,814,374 $
    Farm Players Total Salaries21,880,780 $
    Coaches Total Salaries5,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(4,000,000 $)
    Pro Year To Date Expenses30,739,528 $
    Farm Year To Date Expenses9,277,876 $
    Pro Salary Cap To Date29,148,087 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue61,080,655 $
    Farm Estimated Season Revenue4,381,300 $
    Pro Remaining Season Days112
    Pro Expenses Per Days418,357 $
    Pro Estimated Expenses46,855,984 $
    Farm Remaining Season Days112
    Farm Expenses Per Days125,165 $
    Farm Estimated Expenses14,018,480 $
    Estimated Season Expenses60,874,464 $
    Estimated Season Salary Cap69,595,399 $
    Estimate Under Maximum Salary Cap of 75,000,000 $5,404,601 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 14,195,399 $
    Current Bank Account96,383,074 $
    Projected Bank Account100,970,565 $

    Pro Players Salaries

    Roberto Luongo 13,300,000 $ (2)
    -Salary Remaining : 8,008,602 $
    Justin Williams 5,800,000 $ (2)
    -Salary Remaining : 3,492,473 $
    Loui Eriksson 5,600,000 $ (2)
    -Salary Remaining : 3,372,043 $
    Ron Hainsey 5,000,000 $ (1)
    -Salary Remaining : 3,010,753 $
    Dmitry Kulikov 4,333,333 $ (3)
    -Salary Remaining : 2,609,319 $
    Viktor Arvidsson 4,250,000 $ (5)
    -Salary Remaining : 2,559,140 $
    Adam Larsson 4,166,666 $ (3)
    -Salary Remaining : 2,508,960 $
    Nick Bonino 4,100,000 $ (3)
    -Salary Remaining : 2,468,817 $
    Jake Muzzin 4,000,000 $ (3)
    -Salary Remaining : 2,408,602 $
    Carl Hagelin 4,000,000 $ (2)
    -Salary Remaining : 2,408,602 $
    Michael Cammalleri 3,800,000 $ (2)
    -Salary Remaining : 2,288,172 $
    Ben Hutton 2,800,000 $ (2)
    -Salary Remaining : 1,686,022 $
    Ryan Callahan 2,200,000 $ (1)
    -Salary Remaining : 1,324,731 $
    Calle Jarnkrok 2,000,000 $ (4)
    -Salary Remaining : 1,204,301 $
    Joakim Nordstrom 1,275,000 $ (1)
    -Salary Remaining : 767,742 $
    Matt Cullen 1,200,000 $ (1)
    -Salary Remaining : 722,581 $
    Chris Bourque 1,180,000 $ (4)
    -Salary Remaining : 710,538 $
    Joel Armia 971,250 $ (1)
    -Salary Remaining : 584,839 $
    Mirco Mueller 971,250 $ (2)
    -Salary Remaining : 584,839 $
    Tim Schaller 826,875 $ (1)
    -Salary Remaining : 497,903 $
    Brandon Davidson 715,000 $ (1)
    -Salary Remaining : 430,538 $
    Matt Donovan 675,000 $ (2)
    -Salary Remaining : 406,452 $
    Nick Ellis 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Total Pro Players23
    Salary Commitment
    Year 2018 : 73,814,374 $
    Year 2019 : 60,976,249 $
    Year 2020 : 24,029,999 $
    Year 2021 : 7,430,000 $
    Salary Average Commitment
    Year 2018 : 14,150,000 $
    Year 2019 : 9,425,000 $
    Year 2020 : 4,350,000 $
    Year 2021 : 1,875,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 73,814,374 $
    Year 2019 : 60,976,249 $
    Year 2020 : 24,029,999 $
    Year 2021 : 7,430,000 $

    Farm Players Salaries

    Mike McKenna 1,050,000 $ (2)
    Salary Remaining : 632,258 $
    Dominic Toninato 925,000 $ (2)
    Salary Remaining : 556,989 $
    Dalton Smith 897,160 $ (1)
    Salary Remaining : 540,225 $
    Garrett Wilson 827,702 $ (2)
    Salary Remaining : 498,401 $
    Patrick Sieloff 813,750 $ (1)
    Salary Remaining : 490,000 $
    Gabriel Gagne 775,000 $ (3)
    Salary Remaining : 466,667 $
    Ryan Collins 775,000 $ (2)
    Salary Remaining : 466,667 $
    Phil Varone 735,000 $ (2)
    Salary Remaining : 442,581 $
    Ben Sexton 725,000 $ (1)
    Salary Remaining : 436,559 $
    Nick Ebert 691,667 $ (1)
    Salary Remaining : 416,488 $
    Jason Kasdorf 665,500 $ (1)
    Salary Remaining : 400,731 $
    Michael Prapavessis 650,000 $ (2)
    Salary Remaining : 391,398 $
    Kevin Stenlund 650,000 $ (3)
    Salary Remaining : 391,398 $
    Bogdan Yakimov 650,000 $ (1)
    Salary Remaining : 391,398 $
    Gustav Forsling 650,000 $ (2)
    Salary Remaining : 391,398 $
    Taylor Cammarata 650,000 $ (1)
    Salary Remaining : 391,398 $
    Teemu Kivihalme 650,000 $ (1)
    Salary Remaining : 391,398 $
    Brendan Harms 650,000 $ (1)
    Salary Remaining : 391,398 $
    Rinat Valiev 650,000 $ (1)
    Salary Remaining : 391,398 $
    Dakota Mermis 650,000 $ (1)
    Salary Remaining : 391,398 $
    Stephen Desrocher 650,000 $ (2)
    Salary Remaining : 391,398 $
    Devante Stephens 650,000 $ (3)
    Salary Remaining : 391,398 $
    Reid Petryk 650,000 $ (1)
    Salary Remaining : 391,398 $
    Joshua Winquist 650,000 $ (1)
    Salary Remaining : 391,398 $
    Cameron Askew 650,000 $ (3)
    Salary Remaining : 391,398 $
    Will Borgen 650,000 $ (3)
    Salary Remaining : 391,398 $
    Gustav Bouramman 650,000 $ (3)
    Salary Remaining : 391,398 $
    Spencer Martin 650,000 $ (1)
    Salary Remaining : 391,398 $
    Christian Wolanin 650,000 $ (2)
    Salary Remaining : 391,398 $
    Jesse Gabrielle 650,000 $ (3)
    Salary Remaining : 391,398 $
    Brad Morrison 650,000 $ (3)
    Salary Remaining : 391,398 $
    Total Farm Players31
    Salary Commitment
    Year 2018 : 21,880,779 $
    Year 2019 : 12,237,702 $
    Year 2020 : 5,325,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 18,725,000 $
    Year 2019 : 10,675,000 $
    Year 2020 : 5,200,000 $
    Year 2021 : 0 $


    Dallas Stars


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmerican Airlines Center
    Level 1: 6750 - 135 $ - 6 436 - 95,34%
    Level 2: 5750 - 90 $ - 5 015 - 87,21%
    Level 3: 3150 - 60 $ - 3 045 - 96,68%
    Level 4: 4150 - 38 $ - 3 748 - 90,31%
    Luxury : 1200 - 325 $ - 1 200 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 026 - 75,65%
    Farm Level 2: 2000 - 20 $ - 1 522 - 76,10%
    Farm Total Capacity :6000

    Income

    Home Games Left27
    Average Attendance - %19 443 - 92,59%
    Average Income per Game2,646,236 $
    Year to Date Revenue37,047,304 $
    Farm
    Home Games Left28
    Average Attendance - %4 548 - 75,80%
    Average Income per Game179,986 $
    Year to Date Revenue2,339,812 $

    Expense

    Pro Players Total Salaries75,073,832 $
    Farm Players Total Salaries20,575,108 $
    Coaches Total Salaries6,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses31,678,723 $
    Farm Year To Date Expenses8,745,469 $
    Pro Salary Cap To Date29,689,458 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue71,448,372 $
    Farm Estimated Season Revenue5,039,595 $
    Pro Remaining Season Days112
    Pro Expenses Per Days430,504 $
    Pro Estimated Expenses48,216,448 $
    Farm Remaining Season Days112
    Farm Expenses Per Days118,683 $
    Farm Estimated Expenses13,292,496 $
    Estimated Season Expenses61,508,944 $
    Estimated Season Salary Cap74,895,234 $
    Estimate Under Maximum Salary Cap of 75,000,000 $104,766 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 19,495,234 $
    Current Bank Account42,026,096 $
    Projected Bank Account57,005,119 $

    Pro Players Salaries

    John Tavares 11,000,000 $ (5)
    -Salary Remaining : 6,623,656 $
    Henrik Lundqvist 8,500,000 $ (1)
    -Salary Remaining : 5,118,280 $
    Matt Niskanen 5,750,000 $ (3)
    -Salary Remaining : 3,462,366 $
    Jeff Skinner 5,725,000 $ (1)
    -Salary Remaining : 3,447,312 $
    Hampus Lindholm 5,713,415 $ (4)
    -Salary Remaining : 3,440,336 $
    Mika Zibanejad 5,350,000 $ (5)
    -Salary Remaining : 3,221,505 $
    Jaden Schwartz 5,350,000 $ (4)
    -Salary Remaining : 3,221,505 $
    David Perron 4,500,000 $ (1)
    -Salary Remaining : 2,709,677 $
    Mathieu Perreault 4,125,000 $ (2)
    -Salary Remaining : 2,483,871 $
    Jonathan Ericsson 4,000,000 $ (2)
    -Salary Remaining : 2,408,602 $
    John Carlson 3,966,667 $ (1)
    -Salary Remaining : 2,388,531 $
    Cody Eakin 3,850,000 $ (3)
    -Salary Remaining : 2,318,280 $
    Keith Kinkaid 1,250,000 $ (1)
    -Salary Remaining : 752,688 $
    Derek Forbort 918,750 $ (1)
    -Salary Remaining : 553,226 $
    Pavel Buchnevich 850,000 $ (1)
    -Salary Remaining : 511,828 $
    Trevor van Riemsdyk 825,000 $ (1)
    -Salary Remaining : 496,774 $
    Sebastian Aho 775,000 $ (2)
    -Salary Remaining : 466,667 $
    Nic Dowd 675,000 $ (4)
    -Salary Remaining : 406,452 $
    Dennis Gilbert 650,000 $ (3)
    -Salary Remaining : 391,398 $
    Brock McGinn 650,000 $ (2)
    -Salary Remaining : 391,398 $
    Jimmy Vesey 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Total Pro Players21
    Salary Commitment
    Year 2018 : 75,073,832 $
    Year 2019 : 47,888,415 $
    Year 2020 : 38,338,415 $
    Year 2021 : 28,088,415 $
    Salary Average Commitment
    Year 2018 : 10,200,000 $
    Year 2019 : 6,450,000 $
    Year 2020 : 4,000,000 $
    Year 2021 : 2,850,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 75,073,832 $
    Year 2019 : 47,888,415 $
    Year 2020 : 38,338,415 $
    Year 2021 : 28,088,415 $

    Farm Players Salaries

    Igor Ozhiganov 1,775,000 $ (1)
    Salary Remaining : 1,068,817 $
    Jordan Weal 1,750,000 $ (2)
    Salary Remaining : 1,053,763 $
    Seth Helgeson 1,250,000 $ (2)
    Salary Remaining : 752,688 $
    Zac Dalpe 950,000 $ (2)
    Salary Remaining : 572,043 $
    Taylor Fedun 850,000 $ (3)
    Salary Remaining : 511,828 $
    Branden Troock 822,000 $ (1)
    Salary Remaining : 494,968 $
    Garrett Mitchell 800,000 $ (4)
    Salary Remaining : 481,720 $
    Austin Wagner 775,000 $ (3)
    Salary Remaining : 466,667 $
    Andrew Agozzino 757,969 $ (2)
    Salary Remaining : 456,411 $
    Patrick Brown 753,638 $ (1)
    Salary Remaining : 453,804 $
    Justin Hodgman 750,000 $ (3)
    Salary Remaining : 451,613 $
    John Muse 700,000 $ (1)
    Salary Remaining : 421,505 $
    Bracken Kearns 700,000 $ (2)
    Salary Remaining : 421,505 $
    Andrew O'Brien 695,750 $ (1)
    Salary Remaining : 418,946 $
    Cole Schneider 695,750 $ (2)
    Salary Remaining : 418,946 $
    Thomas Di Pauli 675,000 $ (4)
    Salary Remaining : 406,452 $
    Brandon Mashinter 675,000 $ (2)
    Salary Remaining : 406,452 $
    Tanner Fritz 650,000 $ (1)
    Salary Remaining : 391,398 $
    Matej Paulovic 650,000 $ (1)
    Salary Remaining : 391,398 $
    Markus Ruusu 650,000 $ (3)
    Salary Remaining : 391,398 $
    Henri Kiviaho 650,000 $ (1)
    Salary Remaining : 391,398 $
    Bokondji Imama 650,000 $ (2)
    Salary Remaining : 391,398 $
    Brett Lernout 650,000 $ (2)
    Salary Remaining : 391,398 $
    Christian Jaros 650,000 $ (2)
    Salary Remaining : 391,398 $
    Jan Kostalek 650,000 $ (1)
    Salary Remaining : 391,398 $
    Total Farm Players25
    Salary Commitment
    Year 2018 : 20,575,107 $
    Year 2019 : 13,228,719 $
    Year 2020 : 4,500,000 $
    Year 2021 : 1,475,000 $
    Salary Average Commitment
    Year 2018 : 14,450,000 $
    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 $ - 4 729 - 70,94%
    Level 2: 5556 - 90 $ - 5 057 - 91,02%
    Level 3: 3000 - 70 $ - 2 954 - 98,46%
    Level 4: 3666 - 45 $ - 3 595 - 98,08%
    Luxury : 1111 - 300 $ - 1 111 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 30 $ - 2 994 - 74,85%
    Farm Level 2: 2000 - 10 $ - 1 442 - 72,12%
    Farm Total Capacity :6000

    Income

    Home Games Left22
    Average Attendance - %17 447 - 87,23%
    Average Income per Game2,570,850 $
    Year to Date Revenue48,846,147 $
    Farm
    Home Games Left26
    Average Attendance - %4 436 - 73,94%
    Average Income per Game137,599 $
    Year to Date Revenue2,063,992 $

    Expense

    Pro Players Total Salaries74,221,297 $
    Farm Players Total Salaries20,730,356 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses30,049,071 $
    Farm Year To Date Expenses9,180,094 $
    Pro Salary Cap To Date29,571,646 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue56,558,697 $
    Farm Estimated Season Revenue3,577,586 $
    Pro Remaining Season Days112
    Pro Expenses Per Days405,491 $
    Pro Estimated Expenses45,414,992 $
    Farm Remaining Season Days112
    Farm Expenses Per Days127,583 $
    Farm Estimated Expenses14,289,296 $
    Estimated Season Expenses59,704,288 $
    Estimated Season Salary Cap74,264,014 $
    Estimate Under Maximum Salary Cap of 75,000,000 $735,986 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 18,864,014 $
    Current Bank Account52,106,279 $
    Projected Bank Account52,538,274 $

    Pro Players Salaries

    Travis Zajac 7,300,000 $ (1)
    -Salary Remaining : 4,395,699 $
    Dustin Brown 7,200,000 $ (1)
    -Salary Remaining : 4,335,484 $
    Mike Green 6,550,000 $ (2)
    -Salary Remaining : 3,944,086 $
    Jack Johnson 6,500,000 $ (4)
    -Salary Remaining : 3,913,978 $
    Cory Schneider 6,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Andrew MacDonald 5,000,000 $ (1)
    -Salary Remaining : 3,010,753 $
    Derick Brassard 5,000,000 $ (2)
    -Salary Remaining : 3,010,753 $
    Jonas Brodin 4,166,667 $ (4)
    -Salary Remaining : 2,508,961 $
    Andrew Shaw 3,900,000 $ (1)
    -Salary Remaining : 2,348,387 $
    Jakob Silfverberg 3,750,000 $ (2)
    -Salary Remaining : 2,258,065 $
    Luke Schenn 3,600,000 $ (1)
    -Salary Remaining : 2,167,742 $
    Ben Lovejoy 3,250,000 $ (1)
    -Salary Remaining : 1,956,989 $
    Brian Boyle 2,900,000 $ (1)
    -Salary Remaining : 1,746,237 $
    Antoine Roussel 2,000,000 $ (1)
    -Salary Remaining : 1,204,301 $
    Nate Prosser 1,975,005 $ (2)
    -Salary Remaining : 1,189,250 $
    Nicolas Meloche 850,000 $ (2)
    -Salary Remaining : 511,828 $
    Gabryel Boudreau 850,000 $ (1)
    -Salary Remaining : 511,828 $
    Dylan Blujus 779,625 $ (1)
    -Salary Remaining : 469,452 $
    Jean-Francois Berube 700,000 $ (2)
    -Salary Remaining : 421,505 $
    Michael Kirkpatrick 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Patrick Russell 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Avery Peterson 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 74,221,297 $
    Year 2019 : 29,491,672 $
    Year 2020 : 10,666,667 $
    Year 2021 : 10,666,667 $
    Salary Average Commitment
    Year 2018 : 9,425,000 $
    Year 2019 : 4,050,000 $
    Year 2020 : 1,050,000 $
    Year 2021 : 1,050,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 74,221,297 $
    Year 2019 : 29,491,672 $
    Year 2020 : 10,666,667 $
    Year 2021 : 10,666,667 $

    Farm Players Salaries

    Michael Hutchinson 1,150,000 $ (1)
    Salary Remaining : 692,473 $
    Nathan Horton 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    Cody Goloubef 975,000 $ (3)
    Salary Remaining : 587,097 $
    Tyler Gaudet 971,250 $ (2)
    Salary Remaining : 584,839 $
    Kevin Czuczman 964,688 $ (1)
    Salary Remaining : 580,887 $
    Jakub Vrana 925,000 $ (2)
    Salary Remaining : 556,989 $
    Nico Hischier 925,000 $ (3)
    Salary Remaining : 556,989 $
    Brendan Lemieux 893,167 $ (2)
    Salary Remaining : 537,821 $
    Gabriel Carlsson 850,000 $ (2)
    Salary Remaining : 511,828 $
    Filip Gustavsson 850,000 $ (3)
    Salary Remaining : 511,828 $
    Victor Mete 850,000 $ (3)
    Salary Remaining : 511,828 $
    Viktor Svedberg 813,750 $ (1)
    Salary Remaining : 490,000 $
    Buddy Robinson 787,500 $ (1)
    Salary Remaining : 474,194 $
    Keaton Thompson 775,000 $ (1)
    Salary Remaining : 466,667 $
    Adam Brooks 775,000 $ (2)
    Salary Remaining : 466,667 $
    Joel Hanley 725,000 $ (1)
    Salary Remaining : 436,559 $
    James de Haas 650,000 $ (1)
    Salary Remaining : 391,398 $
    Parker Milner 650,000 $ (1)
    Salary Remaining : 391,398 $
    Jordon Southorn 650,000 $ (1)
    Salary Remaining : 391,398 $
    Connor Rankin 650,000 $ (1)
    Salary Remaining : 391,398 $
    Reid Duke 650,000 $ (2)
    Salary Remaining : 391,398 $
    Kevin Rooney 650,000 $ (1)
    Salary Remaining : 391,398 $
    Ryan Faragher 650,000 $ (1)
    Salary Remaining : 391,398 $
    Kayle Doetzel 650,000 $ (1)
    Salary Remaining : 391,398 $
    Justin Auger 650,000 $ (1)
    Salary Remaining : 391,398 $
    Nikolas Brouillard 650,000 $ (1)
    Salary Remaining : 391,398 $
    Total Farm Players26
    Salary Commitment
    Year 2018 : 20,730,355 $
    Year 2019 : 8,664,417 $
    Year 2020 : 3,600,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 14,500,000 $
    Year 2019 : 6,775,000 $
    Year 2020 : 2,925,000 $
    Year 2021 : 0 $


    Edmonton Oilers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRexall Place
    Level 1: 8780 - 221 $ - 4 390 - 50,00%
    Level 2: 3120 - 166 $ - 2 542 - 81,49%
    Level 3: 3600 - 127 $ - 1 800 - 50,00%
    Level 4: 4080 - 87 $ - 2 040 - 50,00%
    Luxury : 4420 - 473 $ - 2 210 - 50,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 27 $ - 5 001 - 76,93%
    Farm Level 2: 3500 - 9 $ - 2 615 - 74,71%
    Farm Total Capacity :10000

    Income

    Home Games Left26
    Average Attendance - %12 982 - 54,09%
    Average Income per Game3,725,181 $
    Year to Date Revenue55,877,712 $
    Farm
    Home Games Left27
    Average Attendance - %7 615 - 76,15%
    Average Income per Game209,286 $
    Year to Date Revenue2,930,000 $

    Expense

    Pro Players Total Salaries74,051,291 $
    Farm Players Total Salaries19,449,940 $
    Coaches Total Salaries8,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses32,049,409 $
    Farm Year To Date Expenses8,372,617 $
    Pro Salary Cap To Date29,028,939 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue96,854,701 $
    Farm Estimated Season Revenue5,650,714 $
    Pro Remaining Season Days112
    Pro Expenses Per Days428,233 $
    Pro Estimated Expenses47,962,096 $
    Farm Remaining Season Days112
    Farm Expenses Per Days118,010 $
    Farm Estimated Expenses13,217,120 $
    Estimated Season Expenses61,179,216 $
    Estimated Season Salary Cap73,618,939 $
    Estimate Under Maximum Salary Cap of 75,000,000 $1,381,061 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 18,218,939 $
    Current Bank Account93,697,917 $
    Projected Bank Account135,024,116 $

    Pro Players Salaries

    Carey Price 10,500,000 $ (1)
    -Salary Remaining : 6,322,581 $
    Mark Giordano 6,750,000 $ (2)
    -Salary Remaining : 4,064,516 $
    Nicklas Backstrom 6,700,000 $ (2)
    -Salary Remaining : 4,034,409 $
    Ilya Kovalchuk 6,250,000 $ (3)
    -Salary Remaining : 3,763,441 $
    Artemi Panarin 6,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    Taylor Hall 6,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    Dougie Hamilton 5,750,000 $ (4)
    -Salary Remaining : 3,462,366 $
    Mikael Granlund 5,750,000 $ (3)
    -Salary Remaining : 3,462,366 $
    Jake Allen 4,350,000 $ (4)
    -Salary Remaining : 2,619,355 $
    Cam Atkinson 3,500,000 $ (1)
    -Salary Remaining : 2,107,527 $
    Joonas Donskoi 1,900,000 $ (2)
    -Salary Remaining : 1,144,086 $
    Ryan Dzingel 1,800,000 $ (2)
    -Salary Remaining : 1,083,871 $
    Zemgus Girgensons 1,600,000 $ (2)
    -Salary Remaining : 963,441 $
    Jake McCabe 1,600,000 $ (2)
    -Salary Remaining : 963,441 $
    J.T. Brown 1,100,000 $ (2)
    -Salary Remaining : 662,366 $
    Mark Barberio 1,000,000 $ (1)
    -Salary Remaining : 602,151 $
    Derrick Pouliot 971,250 $ (1)
    -Salary Remaining : 584,839 $
    Gabriel Bourque 955,041 $ (1)
    -Salary Remaining : 575,078 $
    Max Domi 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Lawrence Pilut 650,000 $ (2)
    -Salary Remaining : 391,398 $
    Total Pro Players20
    Salary Commitment
    Year 2018 : 74,051,291 $
    Year 2019 : 56,200,000 $
    Year 2020 : 22,100,000 $
    Year 2021 : 10,100,000 $
    Salary Average Commitment
    Year 2018 : 9,775,000 $
    Year 2019 : 7,025,000 $
    Year 2020 : 2,425,000 $
    Year 2021 : 1,125,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 74,051,291 $
    Year 2019 : 56,200,000 $
    Year 2020 : 22,100,000 $
    Year 2021 : 10,100,000 $

    Farm Players Salaries

    Christopher Breen 1,225,000 $ (1)
    Salary Remaining : 737,634 $
    Greg McKegg 983,981 $ (1)
    Salary Remaining : 592,505 $
    Greg Carey 925,000 $ (1)
    Salary Remaining : 556,989 $
    Jakub Jerabek 925,000 $ (1)
    Salary Remaining : 556,989 $
    Michael Bournival 897,160 $ (2)
    Salary Remaining : 540,225 $
    Henrik Samuelsson 892,500 $ (1)
    Salary Remaining : 537,419 $
    Frank Vatrano 892,500 $ (1)
    Salary Remaining : 537,419 $
    Darren Archibald 855,000 $ (2)
    Salary Remaining : 514,839 $
    Vladislav Kamenev 850,000 $ (2)
    Salary Remaining : 511,828 $
    Jacob De La Rose 775,000 $ (1)
    Salary Remaining : 466,667 $
    Seth Griffith 750,750 $ (1)
    Salary Remaining : 452,065 $
    Wayne Simpson 750,000 $ (1)
    Salary Remaining : 451,613 $
    Mark Zengerle 750,000 $ (1)
    Salary Remaining : 451,613 $
    Maxime Lagace 715,000 $ (1)
    Salary Remaining : 430,538 $
    Justin Dowling 704,550 $ (2)
    Salary Remaining : 424,245 $
    Philip Samuelsson 693,000 $ (1)
    Salary Remaining : 417,290 $
    Michael Houser 665,500 $ (1)
    Salary Remaining : 400,731 $
    Sergey Zborovskiy 650,000 $ (3)
    Salary Remaining : 391,398 $
    Chase Perry 650,000 $ (1)
    Salary Remaining : 391,398 $
    Darby Llewellyn 650,000 $ (2)
    Salary Remaining : 391,398 $
    Alexandre Goulet 650,000 $ (2)
    Salary Remaining : 391,398 $
    Steven Johnson 650,000 $ (1)
    Salary Remaining : 391,398 $
    Sean Zimmerman 650,000 $ (2)
    Salary Remaining : 391,398 $
    Pavel Karnaukhov 650,000 $ (3)
    Salary Remaining : 391,398 $
    Sam Ruopp 650,000 $ (2)
    Salary Remaining : 391,398 $
    Total Farm Players25
    Salary Commitment
    Year 2018 : 19,449,941 $
    Year 2019 : 7,206,710 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 15,025,000 $
    Year 2019 : 5,975,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $


    Florida Panthers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBBT Center
    Level 1: 6000 - 150 $ - 5 346 - 89,11%
    Level 2: 5000 - 100 $ - 4 165 - 83,31%
    Level 3: 2700 - 75 $ - 2 492 - 92,30%
    Level 4: 3300 - 50 $ - 2 922 - 88,55%
    Luxury : 1000 - 255 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 22 $ - 2 997 - 74,93%
    Farm Level 2: 2000 - 9 $ - 1 476 - 73,81%
    Farm Total Capacity :6000

    Income

    Home Games Left25
    Average Attendance - %15 926 - 88,48%
    Average Income per Game2,366,566 $
    Year to Date Revenue37,865,058 $
    Farm
    Home Games Left26
    Average Attendance - %4 473 - 74,55%
    Average Income per Game104,571 $
    Year to Date Revenue1,568,568 $

    Expense

    Pro Players Total Salaries67,650,167 $
    Farm Players Total Salaries22,993,750 $
    Coaches Total Salaries6,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value1,800,000 $
    Pro Year To Date Expenses28,420,911 $
    Farm Year To Date Expenses10,054,647 $
    Pro Salary Cap To Date25,851,183 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue59,164,153 $
    Farm Estimated Season Revenue2,718,851 $
    Pro Remaining Season Days112
    Pro Expenses Per Days382,528 $
    Pro Estimated Expenses42,843,136 $
    Farm Remaining Season Days112
    Farm Expenses Per Days137,063 $
    Farm Estimated Expenses15,351,056 $
    Estimated Season Expenses58,194,192 $
    Estimated Season Salary Cap68,386,815 $
    Estimate Under Maximum Salary Cap of 75,000,000 $6,613,185 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 12,986,815 $
    Current Bank Account45,839,652 $
    Projected Bank Account49,528,464 $

    Pro Players Salaries

    Zach Parise 8,110,000 $ (2)
    -Salary Remaining : 4,883,441 $
    Ryan Kesler 6,900,000 $ (2)
    -Salary Remaining : 4,154,839 $
    Brooks Orpik 5,760,000 $ (1)
    -Salary Remaining : 3,468,387 $
    Jeff Petry 5,500,000 $ (1)
    -Salary Remaining : 3,311,828 $
    Chris Kreider 4,625,000 $ (3)
    -Salary Remaining : 2,784,946 $
    Artem Anisimov 4,550,000 $ (2)
    -Salary Remaining : 2,739,785 $
    Carl Soderberg 4,300,000 $ (1)
    -Salary Remaining : 2,589,247 $
    Jussi Jokinen 4,000,000 $ (1)
    -Salary Remaining : 2,408,602 $
    Kari Lehtonen 4,000,000 $ (1)
    -Salary Remaining : 2,408,602 $
    Darren Helm 3,300,000 $ (1)
    -Salary Remaining : 1,987,097 $
    Deryk Engelland 2,600,000 $ (1)
    -Salary Remaining : 1,565,591 $
    Joel Persson 2,600,000 $ (1)
    -Salary Remaining : 1,565,591 $
    Paul Byron 1,666,667 $ (2)
    -Salary Remaining : 1,003,584 $
    Shawn Matthias 1,500,000 $ (3)
    -Salary Remaining : 903,226 $
    Martin Bakos 1,300,000 $ (1)
    -Salary Remaining : 782,796 $
    Peter Budaj 1,200,000 $ (1)
    -Salary Remaining : 722,581 $
    Zach Redmond 1,100,000 $ (3)
    -Salary Remaining : 662,366 $
    Matthew Puempel 1,076,000 $ (1)
    -Salary Remaining : 647,914 $
    Tim Heed 1,000,000 $ (2)
    -Salary Remaining : 602,151 $
    Patrik Laine 925,000 $ (3)
    -Salary Remaining : 556,989 $
    Brandon Carlo 850,000 $ (3)
    -Salary Remaining : 511,828 $
    Garnet Hathaway 787,500 $ (1)
    -Salary Remaining : 474,194 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 67,650,167 $
    Year 2019 : 31,226,667 $
    Year 2020 : 9,000,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 12,675,000 $
    Year 2019 : 5,250,000 $
    Year 2020 : 2,800,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 67,650,167 $
    Year 2019 : 31,226,667 $
    Year 2020 : 9,000,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Jordan Schroeder 1,000,000 $ (2)
    Salary Remaining : 602,151 $
    Adam Johnson 975,000 $ (2)
    Salary Remaining : 587,097 $
    Marcus Hogstrom 950,000 $ (1)
    Salary Remaining : 572,043 $
    Nic Petan 925,000 $ (1)
    Salary Remaining : 556,989 $
    Brian Strait 900,000 $ (1)
    Salary Remaining : 541,935 $
    Thomas Vannelli 892,500 $ (1)
    Salary Remaining : 537,419 $
    Brock Boeser 850,000 $ (3)
    Salary Remaining : 511,828 $
    Vaclav Karabacek 850,000 $ (2)
    Salary Remaining : 511,828 $
    Jack Glover 850,000 $ (2)
    Salary Remaining : 511,828 $
    Nicolas Aube-Kubel 850,000 $ (2)
    Salary Remaining : 511,828 $
    Brycen Martin 850,000 $ (2)
    Salary Remaining : 511,828 $
    Brad Thiessen 850,000 $ (1)
    Salary Remaining : 511,828 $
    Matt Spencer 813,750 $ (3)
    Salary Remaining : 490,000 $
    Mike Sislo 800,000 $ (1)
    Salary Remaining : 481,720 $
    Wade Megan 787,500 $ (1)
    Salary Remaining : 474,194 $
    Matt Taormina 700,000 $ (2)
    Salary Remaining : 421,505 $
    Nathan Paetsch 700,000 $ (3)
    Salary Remaining : 421,505 $
    Simon Bourque 650,000 $ (3)
    Salary Remaining : 391,398 $
    Carter Camper 650,000 $ (2)
    Salary Remaining : 391,398 $
    Blake Thompson 650,000 $ (1)
    Salary Remaining : 391,398 $
    Calvin Heeter 650,000 $ (1)
    Salary Remaining : 391,398 $
    Brendan Burke 650,000 $ (2)
    Salary Remaining : 391,398 $
    Matt Schmalz 650,000 $ (2)
    Salary Remaining : 391,398 $
    Christophe Lalancette 650,000 $ (2)
    Salary Remaining : 391,398 $
    Ty Stanton 650,000 $ (1)
    Salary Remaining : 391,398 $
    Joey Dudek 650,000 $ (2)
    Salary Remaining : 391,398 $
    Ryan Hitchcock 650,000 $ (2)
    Salary Remaining : 391,398 $
    Aleksi Saarela 650,000 $ (3)
    Salary Remaining : 391,398 $
    Kyle Capobianco 650,000 $ (3)
    Salary Remaining : 391,398 $
    Cole Cassels 650,000 $ (1)
    Salary Remaining : 391,398 $
    Total Farm Players30
    Salary Commitment
    Year 2018 : 22,993,750 $
    Year 2019 : 14,288,750 $
    Year 2020 : 4,313,750 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 18,250,000 $
    Year 2019 : 11,800,000 $
    Year 2020 : 4,025,000 $
    Year 2021 : 0 $


    Los Angeles Kings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameStaples Center
    Level 1: 8000 - 150 $ - 5 260 - 65,74%
    Level 2: 5300 - 80 $ - 5 121 - 96,62%
    Level 3: 3375 - 50 $ - 3 271 - 96,93%
    Level 4: 3825 - 40 $ - 3 641 - 95,19%
    Luxury : 2000 - 190 $ - 1 983 - 99,13%
    Total Capacity :22500
    Farm
    Farm Level 1: 4000 - 25 $ - 3 002 - 75,05%
    Farm Level 2: 2000 - 12 $ - 1 501 - 75,07%
    Farm Total Capacity :6000

    Income

    Home Games Left23
    Average Attendance - %19 275 - 85,67%
    Average Income per Game2,468,678 $
    Year to Date Revenue44,436,209 $
    Farm
    Home Games Left29
    Average Attendance - %4 503 - 75,06%
    Average Income per Game122,846 $
    Year to Date Revenue1,474,148 $

    Expense

    Pro Players Total Salaries71,805,660 $
    Farm Players Total Salaries18,145,344 $
    Coaches Total Salaries6,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses28,878,303 $
    Farm Year To Date Expenses7,336,538 $
    Pro Salary Cap To Date27,008,403 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue56,779,600 $
    Farm Estimated Season Revenue3,562,524 $
    Pro Remaining Season Days112
    Pro Expenses Per Days411,321 $
    Pro Estimated Expenses46,067,952 $
    Farm Remaining Season Days112
    Farm Expenses Per Days107,771 $
    Farm Estimated Expenses12,070,352 $
    Estimated Season Expenses58,138,304 $
    Estimated Season Salary Cap70,246,227 $
    Estimate Under Maximum Salary Cap of 75,000,000 $4,753,773 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 14,846,227 $
    Current Bank Account23,581,923 $
    Projected Bank Account25,785,743 $

    Pro Players Salaries

    Ryan Getzlaf 14,300,000 $ (2)
    -Salary Remaining : 8,610,753 $
    Marian Gaborik 9,800,000 $ (1)
    -Salary Remaining : 5,901,075 $
    Cam Ward 6,800,000 $ (1)
    -Salary Remaining : 4,094,624 $
    Chris Kunitz 5,006,000 $ (1)
    -Salary Remaining : 3,014,366 $
    Tyler Ennis 4,600,000 $ (2)
    -Salary Remaining : 2,769,892 $
    Petr Mrazek 4,000,000 $ (1)
    -Salary Remaining : 2,408,602 $
    Matt Moulson 4,000,000 $ (1)
    -Salary Remaining : 2,408,602 $
    Patrik Berglund 3,850,000 $ (2)
    -Salary Remaining : 2,318,280 $
    Brendan Gallagher 3,750,000 $ (3)
    -Salary Remaining : 2,258,065 $
    Michael Raffl 3,000,000 $ (2)
    -Salary Remaining : 1,806,452 $
    Johan Larsson 1,760,000 $ (3)
    -Salary Remaining : 1,059,785 $
    Dalton Prout 1,575,000 $ (1)
    -Salary Remaining : 948,387 $
    Ryan White 1,300,000 $ (2)
    -Salary Remaining : 782,796 $
    Kevin Connauton 1,000,000 $ (1)
    -Salary Remaining : 602,151 $
    Adam Clendening 1,000,000 $ (1)
    -Salary Remaining : 602,151 $
    Andy Andreoff 897,160 $ (2)
    -Salary Remaining : 540,225 $
    Phillip Di Giuseppe 892,500 $ (1)
    -Salary Remaining : 537,419 $
    Francis Beauvillier 875,000 $ (1)
    -Salary Remaining : 526,882 $
    Luke Witkowski 800,000 $ (2)
    -Salary Remaining : 481,720 $
    Jake Chelios 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Kevin Montgomery 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Tye McGinn 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Eric Knodel 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Total Pro Players23
    Salary Commitment
    Year 2018 : 71,805,660 $
    Year 2019 : 34,257,160 $
    Year 2020 : 5,510,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 11,825,000 $
    Year 2019 : 4,475,000 $
    Year 2020 : 1,125,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 71,805,660 $
    Year 2019 : 34,257,160 $
    Year 2020 : 5,510,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Gavin Bayreuther 925,000 $ (2)
    Salary Remaining : 556,989 $
    Jacob Larsson 850,000 $ (3)
    Salary Remaining : 511,828 $
    Richard Nejezchleb 813,750 $ (2)
    Salary Remaining : 490,000 $
    Kale Kessy 791,595 $ (2)
    Salary Remaining : 476,659 $
    Shane Eiserman 775,000 $ (2)
    Salary Remaining : 466,667 $
    Mitchell Stephens 775,000 $ (3)
    Salary Remaining : 466,667 $
    Dan DeSalvo 715,000 $ (2)
    Salary Remaining : 430,538 $
    Josh Shalla 700,000 $ (1)
    Salary Remaining : 421,505 $
    David Broll 700,000 $ (1)
    Salary Remaining : 421,505 $
    Matt Deblouw 700,000 $ (2)
    Salary Remaining : 421,505 $
    Ryan Rupert 650,000 $ (1)
    Salary Remaining : 391,398 $
    Quentin Shore 650,000 $ (2)
    Salary Remaining : 391,398 $
    Casey Pierro 650,000 $ (1)
    Salary Remaining : 391,398 $
    Greg Betzold 650,000 $ (1)
    Salary Remaining : 391,398 $
    Zachary Nagelvoort 650,000 $ (1)
    Salary Remaining : 391,398 $
    Hayden Hawkey 650,000 $ (2)
    Salary Remaining : 391,398 $
    Gus Young 650,000 $ (2)
    Salary Remaining : 391,398 $
    Joey Daccord 650,000 $ (2)
    Salary Remaining : 391,398 $
    Nick Schneider 650,000 $ (3)
    Salary Remaining : 391,398 $
    Ryan Larkin 650,000 $ (3)
    Salary Remaining : 391,398 $
    Taggart Corriveau 650,000 $ (3)
    Salary Remaining : 391,398 $
    Pius Suter 650,000 $ (2)
    Salary Remaining : 391,398 $
    Andrew Nielsen 650,000 $ (3)
    Salary Remaining : 391,398 $
    Adam Parsells 650,000 $ (3)
    Salary Remaining : 391,398 $
    Joseph Cecconi 650,000 $ (3)
    Salary Remaining : 391,398 $
    Karch Bachman 650,000 $ (3)
    Salary Remaining : 391,398 $
    Total Farm Players26
    Salary Commitment
    Year 2018 : 18,145,345 $
    Year 2019 : 14,145,345 $
    Year 2020 : 6,175,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 16,475,000 $
    Year 2019 : 12,725,000 $
    Year 2020 : 5,850,000 $
    Year 2021 : 0 $


    Minnesota Wild


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameXcel Energy Center
    Level 1: 6200 - 160 $ - 4 680 - 75,48%
    Level 2: 3120 - 135 $ - 2 873 - 92,08%
    Level 3: 3600 - 100 $ - 1 785 - 49,58%
    Level 4: 4080 - 68 $ - 2 057 - 50,41%
    Luxury : 6999 - 205 $ - 1 976 - 28,23%
    Total Capacity :23999
    Farm
    Farm Level 1: 4000 - 27 $ - 3 042 - 76,04%
    Farm Level 2: 2000 - 9 $ - 1 495 - 74,73%
    Farm Total Capacity :6000

    Income

    Home Games Left24
    Average Attendance - %13 370 - 55,71%
    Average Income per Game2,582,885 $
    Year to Date Revenue43,909,053 $
    Farm
    Home Games Left27
    Average Attendance - %4 536 - 75,60%
    Average Income per Game126,160 $
    Year to Date Revenue1,766,246 $

    Expense

    Pro Players Total Salaries61,071,750 $
    Farm Players Total Salaries22,783,000 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses26,219,452 $
    Farm Year To Date Expenses9,880,288 $
    Pro Salary Cap To Date24,508,697 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue61,989,251 $
    Farm Estimated Season Revenue3,406,332 $
    Pro Remaining Season Days112
    Pro Expenses Per Days337,483 $
    Pro Estimated Expenses37,798,096 $
    Farm Remaining Season Days112
    Farm Expenses Per Days135,930 $
    Farm Estimated Expenses15,224,160 $
    Estimated Season Expenses53,022,256 $
    Estimated Season Salary Cap61,283,113 $
    Estimate Under Maximum Salary Cap of 75,000,000 $13,716,887 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 5,883,113 $
    Current Bank Account69,351,795 $
    Projected Bank Account81,725,122 $

    Pro Players Salaries

    Anton Stralman 8,000,000 $ (4)
    -Salary Remaining : 4,817,204 $
    David Backes 6,500,000 $ (3)
    -Salary Remaining : 3,913,978 $
    Johnny Boychuk 6,100,000 $ (2)
    -Salary Remaining : 3,673,118 $
    Brandon Sutter 5,500,000 $ (3)
    -Salary Remaining : 3,311,828 $
    Lee Stempniak 4,225,000 $ (1)
    -Salary Remaining : 2,544,086 $
    Oscar Klefbom 4,167,000 $ (3)
    -Salary Remaining : 2,509,161 $
    Colin Wilson 3,937,500 $ (2)
    -Salary Remaining : 2,370,968 $
    Jay Beagle 3,800,000 $ (3)
    -Salary Remaining : 2,288,172 $
    Brenden Dillon 3,270,000 $ (3)
    -Salary Remaining : 1,969,032 $
    Jamie McGinn 2,950,000 $ (1)
    -Salary Remaining : 1,776,344 $
    Anders Nilsson 2,500,000 $ (1)
    -Salary Remaining : 1,505,376 $
    Kyle Clifford 1,600,000 $ (3)
    -Salary Remaining : 963,441 $
    Al Montoya 1,200,000 $ (1)
    -Salary Remaining : 722,581 $
    Mike Reilly 971,250 $ (2)
    -Salary Remaining : 584,839 $
    Nick Schmaltz 850,000 $ (2)
    -Salary Remaining : 511,828 $
    Dennis Yan 850,000 $ (3)
    -Salary Remaining : 511,828 $
    Ryan Hartman 850,000 $ (1)
    -Salary Remaining : 511,828 $
    Robert Hagg 850,000 $ (1)
    -Salary Remaining : 511,828 $
    Michael Mersch 826,000 $ (1)
    -Salary Remaining : 497,376 $
    Ondrej Kase 775,000 $ (2)
    -Salary Remaining : 466,667 $
    Cody Bass 700,000 $ (1)
    -Salary Remaining : 421,505 $
    Kelly Summers 650,000 $ (2)
    -Salary Remaining : 391,398 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 61,071,750 $
    Year 2019 : 46,970,750 $
    Year 2020 : 33,687,000 $
    Year 2021 : 8,000,000 $
    Salary Average Commitment
    Year 2018 : 12,250,000 $
    Year 2019 : 7,900,000 $
    Year 2020 : 4,725,000 $
    Year 2021 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 61,071,750 $
    Year 2019 : 46,970,750 $
    Year 2020 : 33,687,000 $
    Year 2021 : 8,000,000 $

    Farm Players Salaries

    Sean Maguire 1,300,000 $ (1)
    Salary Remaining : 782,796 $
    Calvin Pickard 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    Ryan Haggerty 950,000 $ (1)
    Salary Remaining : 572,043 $
    Samuel Morin 925,000 $ (1)
    Salary Remaining : 556,989 $
    Evgeny Svechnikov 925,000 $ (3)
    Salary Remaining : 556,989 $
    Mike Winther 892,500 $ (2)
    Salary Remaining : 537,419 $
    Jimmy Lodge 850,000 $ (1)
    Salary Remaining : 511,828 $
    Christian Fischer 775,000 $ (3)
    Salary Remaining : 466,667 $
    Linus Arnesson 775,000 $ (1)
    Salary Remaining : 466,667 $
    Chase De Leo 775,000 $ (2)
    Salary Remaining : 466,667 $
    Luc Snuggerud 775,000 $ (2)
    Salary Remaining : 466,667 $
    Ryan Gropp 775,000 $ (3)
    Salary Remaining : 466,667 $
    Alexander Dergachyov 775,000 $ (3)
    Salary Remaining : 466,667 $
    Parker Wotherspoon 775,000 $ (3)
    Salary Remaining : 466,667 $
    Jake Paterson 750,000 $ (2)
    Salary Remaining : 451,613 $
    Calle Andersson 665,500 $ (1)
    Salary Remaining : 400,731 $
    David Ullstrom 650,000 $ (1)
    Salary Remaining : 391,398 $
    Sam Lafferty 650,000 $ (1)
    Salary Remaining : 391,398 $
    Cole Ully 650,000 $ (1)
    Salary Remaining : 391,398 $
    Blake Siebenaler 650,000 $ (2)
    Salary Remaining : 391,398 $
    Lukas Vejdemo 650,000 $ (2)
    Salary Remaining : 391,398 $
    Alexandre Carrier 650,000 $ (1)
    Salary Remaining : 391,398 $
    Jack Sadek 650,000 $ (3)
    Salary Remaining : 391,398 $
    Brandon Whitney 650,000 $ (1)
    Salary Remaining : 391,398 $
    Andrew Mangiapane 650,000 $ (2)
    Salary Remaining : 391,398 $
    Kyle Jenkins 650,000 $ (2)
    Salary Remaining : 391,398 $
    Emil Johansson 650,000 $ (2)
    Salary Remaining : 391,398 $
    Nick Wolff 650,000 $ (2)
    Salary Remaining : 391,398 $
    Matheson Iacopelli 650,000 $ (1)
    Salary Remaining : 391,398 $
    Adam Helewka 650,000 $ (2)
    Salary Remaining : 391,398 $
    Total Farm Players30
    Salary Commitment
    Year 2018 : 22,783,000 $
    Year 2019 : 12,417,500 $
    Year 2020 : 4,675,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 17,250,000 $
    Year 2019 : 10,375,000 $
    Year 2020 : 3,900,000 $
    Year 2021 : 0 $


    Montreal Canadiens


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCentre Bell
    Level 1: 7867 - 201 $ - 4 080 - 51,87%
    Level 2: 6589 - 151 $ - 3 360 - 50,99%
    Level 3: 3600 - 115 $ - 1 836 - 51,00%
    Level 4: 4466 - 79 $ - 2 278 - 51,01%
    Luxury : 1478 - 430 $ - 1 071 - 72,48%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 082 - 77,05%
    Farm Level 2: 2000 - 9 $ - 1 503 - 75,17%
    Farm Total Capacity :6000

    Income

    Home Games Left23
    Average Attendance - %12 626 - 52,61%
    Average Income per Game2,854,797 $
    Year to Date Revenue51,386,352 $
    Farm
    Home Games Left25
    Average Attendance - %4 586 - 76,43%
    Average Income per Game127,710 $
    Year to Date Revenue2,043,360 $

    Expense

    Pro Players Total Salaries72,324,813 $
    Farm Players Total Salaries22,029,500 $
    Coaches Total Salaries14,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(909,194 $)
    Pro Year To Date Expenses32,340,950 $
    Farm Year To Date Expenses11,143,587 $
    Pro Salary Cap To Date29,158,174 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue65,660,339 $
    Farm Estimated Season Revenue3,192,750 $
    Pro Remaining Season Days112
    Pro Expenses Per Days431,854 $
    Pro Estimated Expenses48,367,648 $
    Farm Remaining Season Days112
    Farm Expenses Per Days150,696 $
    Farm Estimated Expenses16,877,952 $
    Estimated Season Expenses65,245,600 $
    Estimated Season Salary Cap71,799,396 $
    Estimate Under Maximum Salary Cap of 75,000,000 $3,200,604 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 16,399,396 $
    Current Bank Account229,688,208 $
    Projected Bank Account233,295,697 $

    Pro Players Salaries

    Phil Kessel 8,000,000 $ (2)
    -Salary Remaining : 4,817,204 $
    Drew Doughty 7,000,000 $ (1)
    -Salary Remaining : 4,215,054 $
    Erik Karlsson 6,500,000 $ (2)
    -Salary Remaining : 3,913,978 $
    Sean Monahan 6,375,000 $ (4)
    -Salary Remaining : 3,838,710 $
    Brad Marchand 6,125,000 $ (2)
    -Salary Remaining : 3,688,172 $
    Ryan Nugent-Hopkins 6,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    Colton Parayko 5,500,000 $ (2)
    -Salary Remaining : 3,311,828 $
    Alex Goligoski 5,475,000 $ (2)
    -Salary Remaining : 3,296,774 $
    Devan Dubnyk 4,550,000 $ (2)
    -Salary Remaining : 2,739,785 $
    Nazem Kadri 4,500,000 $ (5)
    -Salary Remaining : 2,709,677 $
    Evgeni Dadonov 4,000,000 $ (3)
    -Salary Remaining : 2,408,602 $
    Derek Ryan 1,500,000 $ (2)
    -Salary Remaining : 903,226 $
    Dominic Moore 1,300,000 $ (1)
    -Salary Remaining : 782,796 $
    Marcus Sorensen 971,250 $ (1)
    -Salary Remaining : 584,839 $
    Paul LaDue 874,125 $ (1)
    -Salary Remaining : 526,355 $
    Charles Hudon 854,438 $ (2)
    -Salary Remaining : 514,500 $
    Trevor Gillies 750,000 $ (2)
    -Salary Remaining : 451,613 $
    Connor Carrick 750,000 $ (1)
    -Salary Remaining : 451,613 $
    Zane McIntyre 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Colin McDonald 650,000 $ (3)
    -Salary Remaining : 391,398 $
    Total Pro Players20
    Salary Commitment
    Year 2018 : 72,324,813 $
    Year 2019 : 60,779,438 $
    Year 2020 : 15,525,000 $
    Year 2021 : 10,875,000 $
    Salary Average Commitment
    Year 2018 : 9,125,000 $
    Year 2019 : 5,775,000 $
    Year 2020 : 2,150,000 $
    Year 2021 : 925,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 72,324,813 $
    Year 2019 : 60,779,438 $
    Year 2020 : 15,525,000 $
    Year 2021 : 10,875,000 $

    Farm Players Salaries

    Julius Honka 925,000 $ (2)
    Salary Remaining : 556,989 $
    Jeremy Bracco 925,000 $ (3)
    Salary Remaining : 556,989 $
    Matthew Grzelcyk 858,750 $ (1)
    Salary Remaining : 517,097 $
    Spencer Watson 850,000 $ (2)
    Salary Remaining : 511,828 $
    Brett Pollock 850,000 $ (2)
    Salary Remaining : 511,828 $
    Joe Hicketts 850,000 $ (2)
    Salary Remaining : 511,828 $
    Zachary Senyshyn 850,000 $ (3)
    Salary Remaining : 511,828 $
    Emile Poirier 850,000 $ (1)
    Salary Remaining : 511,828 $
    Alexis Vanier 850,000 $ (2)
    Salary Remaining : 511,828 $
    Ville Husso 775,000 $ (1)
    Salary Remaining : 466,667 $
    Dysin Mayo 775,000 $ (2)
    Salary Remaining : 466,667 $
    Michael Paliotta 750,750 $ (1)
    Salary Remaining : 452,065 $
    Nikita Soshnikov 736,666 $ (1)
    Salary Remaining : 443,584 $
    Daniel Altshuller 728,333 $ (1)
    Salary Remaining : 438,566 $
    Lukas Bengtsson 705,000 $ (1)
    Salary Remaining : 424,516 $
    Justin Kea 650,000 $ (1)
    Salary Remaining : 391,398 $
    Colby Cave 650,000 $ (1)
    Salary Remaining : 391,398 $
    Trevor Smith 650,000 $ (1)
    Salary Remaining : 391,398 $
    Kris Newbury 650,000 $ (1)
    Salary Remaining : 391,398 $
    Martin Reway 650,000 $ (1)
    Salary Remaining : 391,398 $
    Ryan Kujawinski 650,000 $ (1)
    Salary Remaining : 391,398 $
    Mike McMurtry 650,000 $ (1)
    Salary Remaining : 391,398 $
    Alex Belzile 650,000 $ (1)
    Salary Remaining : 391,398 $
    Marcus Hogberg 650,000 $ (1)
    Salary Remaining : 391,398 $
    Cam Darcy 650,000 $ (1)
    Salary Remaining : 391,398 $
    Philippe Maillet 650,000 $ (1)
    Salary Remaining : 391,398 $
    Jesper Lindgren 650,000 $ (3)
    Salary Remaining : 391,398 $
    Pheonix Copley 650,000 $ (1)
    Salary Remaining : 391,398 $
    Grant Besse 650,000 $ (1)
    Salary Remaining : 391,398 $
    Chris Martenet 650,000 $ (3)
    Salary Remaining : 391,398 $
    Total Farm Players30
    Salary Commitment
    Year 2018 : 22,029,499 $
    Year 2019 : 8,175,000 $
    Year 2020 : 3,075,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 17,525,000 $
    Year 2019 : 6,125,000 $
    Year 2020 : 2,600,000 $
    Year 2021 : 0 $


    Nashville Predators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBridgestone Arena
    Level 1: 6534 - 131 $ - 6 477 - 99,13%
    Level 2: 5478 - 72 $ - 5 214 - 95,18%
    Level 3: 3000 - 47 $ - 2 999 - 99,95%
    Level 4: 3833 - 33 $ - 3 779 - 98,59%
    Luxury : 1155 - 220 $ - 1 155 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 43 $ - 2 970 - 74,26%
    Farm Level 2: 2000 - 9 $ - 1 493 - 74,65%
    Farm Total Capacity :6000

    Income

    Home Games Left22
    Average Attendance - %19 623 - 98,12%
    Average Income per Game2,284,135 $
    Year to Date Revenue43,398,573 $
    Farm
    Home Games Left26
    Average Attendance - %4 463 - 74,39%
    Average Income per Game186,328 $
    Year to Date Revenue2,794,924 $

    Expense

    Pro Players Total Salaries63,982,125 $
    Farm Players Total Salaries19,465,314 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses26,595,536 $
    Farm Year To Date Expenses8,357,726 $
    Pro Salary Cap To Date25,004,148 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue50,250,979 $
    Farm Estimated Season Revenue4,844,535 $
    Pro Remaining Season Days112
    Pro Expenses Per Days365,495 $
    Pro Estimated Expenses40,935,440 $
    Farm Remaining Season Days112
    Farm Expenses Per Days109,491 $
    Farm Estimated Expenses12,262,992 $
    Estimated Season Expenses53,198,432 $
    Estimated Season Salary Cap63,531,028 $
    Estimate Under Maximum Salary Cap of 75,000,000 $11,468,972 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 8,131,028 $
    Current Bank Account65,380,197 $
    Projected Bank Account67,277,279 $

    Pro Players Salaries

    Kristopher Letang 7,250,000 $ (1)
    -Salary Remaining : 4,365,591 $
    Semyon Varlamov 5,900,000 $ (2)
    -Salary Remaining : 3,552,688 $
    Andrew Ladd 5,720,000 $ (1)
    -Salary Remaining : 3,444,301 $
    Tyler Myers 5,500,000 $ (2)
    -Salary Remaining : 3,311,828 $
    Alec Martinez 5,100,000 $ (2)
    -Salary Remaining : 3,070,968 $
    Vincent Trocheck 4,750,000 $ (2)
    -Salary Remaining : 2,860,215 $
    Victor Rask 4,000,000 $ (1)
    -Salary Remaining : 2,408,602 $
    Josh Gorges 3,900,000 $ (1)
    -Salary Remaining : 2,348,387 $
    Tanner Pearson 3,750,000 $ (4)
    -Salary Remaining : 2,258,065 $
    Kyle Turris 3,500,000 $ (1)
    -Salary Remaining : 2,107,527 $
    Boone Jenner 2,900,000 $ (1)
    -Salary Remaining : 1,746,237 $
    J.T. Miller 2,750,000 $ (1)
    -Salary Remaining : 1,655,914 $
    Michael Chaput 1,600,000 $ (1)
    -Salary Remaining : 963,441 $
    Mark Borowiecki 1,100,000 $ (1)
    -Salary Remaining : 662,366 $
    Colin Greening 1,000,000 $ (2)
    -Salary Remaining : 602,151 $
    Stefan Noesen 937,125 $ (1)
    -Salary Remaining : 564,290 $
    Nikolai Goldobin 850,000 $ (2)
    -Salary Remaining : 511,828 $
    Oliver Bjorkstrand 850,000 $ (1)
    -Salary Remaining : 511,828 $
    Casey Desmith 675,000 $ (1)
    -Salary Remaining : 406,452 $
    Dennis Everberg 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Juuse Saros 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Will Butcher 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 63,982,125 $
    Year 2019 : 26,850,000 $
    Year 2020 : 3,750,000 $
    Year 2021 : 3,750,000 $
    Salary Average Commitment
    Year 2018 : 9,900,000 $
    Year 2019 : 2,725,000 $
    Year 2020 : 0 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 63,982,125 $
    Year 2019 : 26,850,000 $
    Year 2020 : 3,750,000 $
    Year 2021 : 3,750,000 $

    Farm Players Salaries

    Joe Cannata 1,510,000 $ (2)
    Salary Remaining : 909,247 $
    Tomas Jurco 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    Stefan Matteau 971,250 $ (1)
    Salary Remaining : 584,839 $
    Miikka Salomaki 937,125 $ (1)
    Salary Remaining : 564,290 $
    Haydn Fleury 925,000 $ (2)
    Salary Remaining : 556,989 $
    Ian McCoshen 925,000 $ (1)
    Salary Remaining : 556,989 $
    Mackenzie MacEachern 925,000 $ (1)
    Salary Remaining : 556,989 $
    Ludwik Bystrom 892,500 $ (1)
    Salary Remaining : 537,419 $
    Joseph Labate 854,438 $ (1)
    Salary Remaining : 514,500 $
    Jansen Harkins 850,000 $ (3)
    Salary Remaining : 511,828 $
    Zack Mitchell 813,750 $ (1)
    Salary Remaining : 490,000 $
    Aaron Irving 775,000 $ (2)
    Salary Remaining : 466,667 $
    Filip Ahl 775,000 $ (3)
    Salary Remaining : 466,667 $
    Anthony Greco 715,000 $ (1)
    Salary Remaining : 430,538 $
    Jamie Phillips 708,750 $ (1)
    Salary Remaining : 426,774 $
    Josh Currie 687,500 $ (1)
    Salary Remaining : 413,978 $
    Mads Eller 650,000 $ (1)
    Salary Remaining : 391,398 $
    Alex Lintuniemi 650,000 $ (2)
    Salary Remaining : 391,398 $
    Dante Salituro 650,000 $ (3)
    Salary Remaining : 391,398 $
    John Marino 650,000 $ (3)
    Salary Remaining : 391,398 $
    Dylan Labbe 650,000 $ (1)
    Salary Remaining : 391,398 $
    Aaron Haydon 650,000 $ (1)
    Salary Remaining : 391,398 $
    Ryan Mantha 650,000 $ (2)
    Salary Remaining : 391,398 $
    Sergei Tolchinsky 650,000 $ (1)
    Salary Remaining : 391,398 $
    Total Farm Players24
    Salary Commitment
    Year 2018 : 19,465,313 $
    Year 2019 : 7,435,000 $
    Year 2020 : 2,925,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 13,475,000 $
    Year 2019 : 5,550,000 $
    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 $ - 3 194 - 79,84%
    Level 4: 6000 - 33 $ - 3 958 - 65,96%
    Luxury : 1000 - 250 $ - 1 000 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 051 - 76,27%
    Farm Level 2: 2000 - 15 $ - 1 499 - 74,97%
    Farm Total Capacity :6000

    Income

    Home Games Left27
    Average Attendance - %17 151 - 85,76%
    Average Income per Game1,897,208 $
    Year to Date Revenue26,560,910 $
    Farm
    Home Games Left26
    Average Attendance - %4 550 - 75,84%
    Average Income per Game170,636 $
    Year to Date Revenue2,559,544 $

    Expense

    Pro Players Total Salaries40,818,714 $
    Farm Players Total Salaries19,175,000 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value7,586,049 $
    Pro Year To Date Expenses26,108,978 $
    Farm Year To Date Expenses8,249,646 $
    Pro Salary Cap To Date24,716,515 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue51,224,612 $
    Farm Estimated Season Revenue4,436,543 $
    Pro Remaining Season Days112
    Pro Expenses Per Days238,273 $
    Pro Estimated Expenses26,686,576 $
    Farm Remaining Season Days112
    Farm Expenses Per Days110,618 $
    Farm Estimated Expenses12,389,216 $
    Estimated Season Expenses39,075,792 $
    Estimated Season Salary Cap56,881,524 $
    Estimate Under Maximum Salary Cap of 75,000,000 $18,118,476 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 1,481,524 $
    Current Bank Account20,628,420 $
    Projected Bank Account37,213,783 $

    Pro Players Salaries

    Niklas Hjalmarsson 5,750,000 $ (3)
    -Salary Remaining : 3,462,366 $
    Trevor Daley 5,590,000 $ (2)
    -Salary Remaining : 3,366,022 $
    Michael Del Zotto 5,040,000 $ (5)
    -Salary Remaining : 3,034,839 $
    Drew Stafford 5,000,000 $ (2)
    -Salary Remaining : 3,010,753 $
    Roman Polak 4,250,000 $ (3)
    -Salary Remaining : 2,559,140 $
    Josh Bailey 3,300,000 $ (1)
    -Salary Remaining : 1,987,097 $
    Brett Ritchie 1,750,000 $ (2)
    -Salary Remaining : 1,053,763 $
    Brian Flynn 1,050,000 $ (3)
    -Salary Remaining : 632,258 $
    Paul Thompson 950,000 $ (3)
    -Salary Remaining : 572,043 $
    Brett Sutter 900,000 $ (1)
    -Salary Remaining : 541,935 $
    Anthony Cirelli 850,000 $ (2)
    -Salary Remaining : 511,828 $
    John Gilmour 780,000 $ (1)
    -Salary Remaining : 469,677 $
    Colton Hargrove 775,000 $ (1)
    -Salary Remaining : 466,667 $
    Zeb Knutson 750,000 $ (1)
    -Salary Remaining : 451,613 $
    Adam Wilcox 750,000 $ (1)
    -Salary Remaining : 451,613 $
    Dustin Tokarski 733,714 $ (1)
    -Salary Remaining : 441,806 $
    Michael Haley 650,000 $ (2)
    -Salary Remaining : 391,398 $
    Jacob MacDonald 650,000 $ (2)
    -Salary Remaining : 391,398 $
    Gerald Mayhew 650,000 $ (2)
    -Salary Remaining : 391,398 $
    Niko Mikkola 650,000 $ (3)
    -Salary Remaining : 391,398 $
    Total Pro Players20
    Salary Commitment
    Year 2018 : 40,818,714 $
    Year 2019 : 32,830,000 $
    Year 2020 : 17,690,000 $
    Year 2021 : 5,040,000 $
    Salary Average Commitment
    Year 2018 : 12,242,500 $
    Year 2019 : 7,975,000 $
    Year 2020 : 3,825,000 $
    Year 2021 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 40,818,714 $
    Year 2019 : 32,830,000 $
    Year 2020 : 17,690,000 $
    Year 2021 : 5,040,000 $

    Farm Players Salaries

    Andrew MacWilliam 1,250,000 $ (1)
    Salary Remaining : 752,688 $
    Cam Johnson 1,050,000 $ (1)
    Salary Remaining : 632,258 $
    Colin Larkin 950,000 $ (1)
    Salary Remaining : 572,043 $
    Collin Delia 950,000 $ (1)
    Salary Remaining : 572,043 $
    Boris Katchouk 850,000 $ (2)
    Salary Remaining : 511,828 $
    Nikita Jevpalovs 775,000 $ (2)
    Salary Remaining : 466,667 $
    Tyler Mueller 750,000 $ (1)
    Salary Remaining : 451,613 $
    Josh Kestner 750,000 $ (1)
    Salary Remaining : 451,613 $
    Turner Elson 750,000 $ (1)
    Salary Remaining : 451,613 $
    Jake Kulevich 750,000 $ (2)
    Salary Remaining : 451,613 $
    Gerry Fitzgerald 750,000 $ (1)
    Salary Remaining : 451,613 $
    Robbie Payne 750,000 $ (1)
    Salary Remaining : 451,613 $
    Scott Pooley 750,000 $ (1)
    Salary Remaining : 451,613 $
    Mitch McLain 750,000 $ (1)
    Salary Remaining : 451,613 $
    Ryan Scarfo 750,000 $ (1)
    Salary Remaining : 451,613 $
    Judd Peterson 750,000 $ (1)
    Salary Remaining : 451,613 $
    Vincent LoVerde 650,000 $ (3)
    Salary Remaining : 391,398 $
    Karson Kuhlman 650,000 $ (2)
    Salary Remaining : 391,398 $
    Will O'Neill 650,000 $ (3)
    Salary Remaining : 391,398 $
    Ville Meskanen 650,000 $ (2)
    Salary Remaining : 391,398 $
    Yegor Yakovlev 650,000 $ (1)
    Salary Remaining : 391,398 $
    Kasimir Kaskisuo 650,000 $ (1)
    Salary Remaining : 391,398 $
    Ryan Horvat 650,000 $ (2)
    Salary Remaining : 391,398 $
    Dominik Shine 650,000 $ (2)
    Salary Remaining : 391,398 $
    Tim Clifton 650,000 $ (2)
    Salary Remaining : 391,398 $
    Total Farm Players25
    Salary Commitment
    Year 2018 : 19,175,000 $
    Year 2019 : 6,925,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 16,150,000 $
    Year 2019 : 6,550,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $


    New York Islanders


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBarclays Center
    Level 1: 6000 - 120 $ - 6 000 - 100,00%
    Level 2: 5000 - 80 $ - 4 943 - 98,85%
    Level 3: 2700 - 55 $ - 2 700 - 100,00%
    Level 4: 3300 - 45 $ - 3 300 - 100,00%
    Luxury : 1000 - 205 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 998 - 74,96%
    Farm Level 2: 2000 - 9 $ - 1 461 - 73,07%
    Farm Total Capacity :6000

    Income

    Home Games Left25
    Average Attendance - %17 943 - 99,68%
    Average Income per Game2,078,675 $
    Year to Date Revenue33,258,804 $
    Farm
    Home Games Left27
    Average Attendance - %4 460 - 74,33%
    Average Income per Game124,223 $
    Year to Date Revenue1,739,126 $

    Expense

    Pro Players Total Salaries72,086,035 $
    Farm Players Total Salaries21,325,688 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses27,646,036 $
    Farm Year To Date Expenses8,784,270 $
    Pro Salary Cap To Date25,714,862 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue51,966,881 $
    Farm Estimated Season Revenue3,354,029 $
    Pro Remaining Season Days112
    Pro Expenses Per Days407,989 $
    Pro Estimated Expenses45,694,768 $
    Farm Remaining Season Days112
    Farm Expenses Per Days122,181 $
    Farm Estimated Expenses13,684,272 $
    Estimated Season Expenses59,379,040 $
    Estimated Season Salary Cap69,121,470 $
    Estimate Under Maximum Salary Cap of 75,000,000 $5,878,530 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 13,721,470 $
    Current Bank Account18,482,653 $
    Projected Bank Account14,424,523 $

    Pro Players Salaries

    Vladimir Tarasenko 7,500,000 $ (1)
    -Salary Remaining : 4,516,129 $
    Nathan MacKinnon 6,300,000 $ (4)
    -Salary Remaining : 3,793,548 $
    Alex Edler 6,200,000 $ (2)
    -Salary Remaining : 3,733,333 $
    Dan Girardi 5,500,000 $ (1)
    -Salary Remaining : 3,311,828 $
    Brian Elliott 5,300,000 $ (1)
    -Salary Remaining : 3,191,398 $
    James Neal 5,000,000 $ (1)
    -Salary Remaining : 3,010,753 $
    Sam Gagner 4,800,000 $ (2)
    -Salary Remaining : 2,890,323 $
    Marco Scandella 4,000,000 $ (3)
    -Salary Remaining : 2,408,602 $
    William Karlsson 3,050,000 $ (2)
    -Salary Remaining : 1,836,559 $
    Johnny Oduya 3,000,000 $ (2)
    -Salary Remaining : 1,806,452 $
    Cal Clutterbuck 2,750,000 $ (3)
    -Salary Remaining : 1,655,914 $
    Daniel Winnik 2,105,000 $ (2)
    -Salary Remaining : 1,267,527 $
    David Schlemko 2,100,000 $ (2)
    -Salary Remaining : 1,264,516 $
    Derek Dorsett 2,050,000 $ (2)
    -Salary Remaining : 1,234,409 $
    Trevor Lewis 2,000,000 $ (1)
    -Salary Remaining : 1,204,301 $
    Chad Johnson 1,700,000 $ (2)
    -Salary Remaining : 1,023,656 $
    Adam Pelech 1,600,000 $ (4)
    -Salary Remaining : 963,441 $
    Austin Watson 1,100,000 $ (3)
    -Salary Remaining : 662,366 $
    Max Reinhart 1,000,000 $ (2)
    -Salary Remaining : 602,151 $
    Nick Shore 937,125 $ (1)
    -Salary Remaining : 564,290 $
    Mikko Rantanen 925,000 $ (3)
    -Salary Remaining : 556,989 $
    Logan Shaw 897,160 $ (1)
    -Salary Remaining : 540,225 $
    Christian Folin 850,000 $ (2)
    -Salary Remaining : 511,828 $
    Derek Grant 771,750 $ (1)
    -Salary Remaining : 464,710 $
    Troy Stecher 650,000 $ (2)
    -Salary Remaining : 391,398 $
    Total Pro Players25
    Salary Commitment
    Year 2018 : 72,086,035 $
    Year 2019 : 44,180,000 $
    Year 2020 : 16,675,000 $
    Year 2021 : 7,900,000 $
    Salary Average Commitment
    Year 2018 : 13,100,000 $
    Year 2019 : 9,475,000 $
    Year 2020 : 3,800,000 $
    Year 2021 : 1,425,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 72,086,035 $
    Year 2019 : 44,180,000 $
    Year 2020 : 16,675,000 $
    Year 2021 : 7,900,000 $

    Farm Players Salaries

    Markus Hannikainen 1,750,000 $ (1)
    Salary Remaining : 1,053,763 $
    Kyle Platzer 1,300,000 $ (4)
    Salary Remaining : 782,796 $
    Xavier Ouellet 1,250,000 $ (2)
    Salary Remaining : 752,688 $
    Brad Malone 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    Ryan Murphy 971,250 $ (1)
    Salary Remaining : 584,839 $
    Jake DeBrusk 925,000 $ (3)
    Salary Remaining : 556,989 $
    Ryan Stanton 854,438 $ (2)
    Salary Remaining : 514,500 $
    Adin Hill 850,000 $ (2)
    Salary Remaining : 511,828 $
    Dominik Masin 850,000 $ (2)
    Salary Remaining : 511,828 $
    Jordan Greenway 850,000 $ (3)
    Salary Remaining : 511,828 $
    Caleb Jones 775,000 $ (3)
    Salary Remaining : 466,667 $
    Anton Rodin 750,000 $ (3)
    Salary Remaining : 451,613 $
    Fredric Larsson 750,000 $ (2)
    Salary Remaining : 451,613 $
    Pierre-Cedric Labrie 650,000 $ (1)
    Salary Remaining : 391,398 $
    Radovan Bondra 650,000 $ (3)
    Salary Remaining : 391,398 $
    Ethan Bear 650,000 $ (3)
    Salary Remaining : 391,398 $
    Anthony Peters 650,000 $ (2)
    Salary Remaining : 391,398 $
    Riley Gill 650,000 $ (1)
    Salary Remaining : 391,398 $
    Jordan Boucher 650,000 $ (1)
    Salary Remaining : 391,398 $
    Miles Wood 650,000 $ (1)
    Salary Remaining : 391,398 $
    Radel Fazleev 650,000 $ (2)
    Salary Remaining : 391,398 $
    Denis Malgin 650,000 $ (3)
    Salary Remaining : 391,398 $
    Julius Vahatalo 650,000 $ (1)
    Salary Remaining : 391,398 $
    David Cotton 650,000 $ (3)
    Salary Remaining : 391,398 $
    Axel Holmstrom 650,000 $ (2)
    Salary Remaining : 391,398 $
    Pavel Kraskovsky 650,000 $ (1)
    Salary Remaining : 391,398 $
    Total Farm Players26
    Salary Commitment
    Year 2018 : 21,325,688 $
    Year 2019 : 13,704,438 $
    Year 2020 : 7,200,000 $
    Year 2021 : 1,300,000 $
    Salary Average Commitment
    Year 2018 : 15,775,000 $
    Year 2019 : 10,625,000 $
    Year 2020 : 5,775,000 $
    Year 2021 : 575,000 $


    New York Rangers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMadison Square Garden
    Level 1: 6000 - 150 $ - 5 499 - 91,66%
    Level 2: 5000 - 105 $ - 3 985 - 79,70%
    Level 3: 2700 - 75 $ - 2 534 - 93,84%
    Level 4: 3300 - 50 $ - 3 052 - 92,48%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 012 - 75,31%
    Farm Level 2: 2000 - 9 $ - 1 520 - 76,00%
    Farm Total Capacity :6000

    Income

    Home Games Left25
    Average Attendance - %16 069 - 89,27%
    Average Income per Game2,470,525 $
    Year to Date Revenue39,528,405 $
    Farm
    Home Games Left27
    Average Attendance - %4 533 - 75,54%
    Average Income per Game125,422 $
    Year to Date Revenue1,755,901 $

    Expense

    Pro Players Total Salaries74,155,696 $
    Farm Players Total Salaries23,111,164 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses30,143,187 $
    Farm Year To Date Expenses9,122,929 $
    Pro Salary Cap To Date27,813,540 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue61,763,133 $
    Farm Estimated Season Revenue3,386,380 $
    Pro Remaining Season Days112
    Pro Expenses Per Days415,891 $
    Pro Estimated Expenses46,579,792 $
    Farm Remaining Season Days112
    Farm Expenses Per Days135,006 $
    Farm Estimated Expenses15,120,672 $
    Estimated Season Expenses61,700,464 $
    Estimated Season Salary Cap70,609,748 $
    Estimate Under Maximum Salary Cap of 75,000,000 $4,390,252 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 15,209,748 $
    Current Bank Account114,835,121 $
    Projected Bank Account118,284,170 $

    Pro Players Salaries

    Joe Thornton 9,360,000 $ (1)
    -Salary Remaining : 5,636,129 $
    Bobby Ryan 9,360,000 $ (1)
    -Salary Remaining : 5,636,129 $
    Marc-Andre Fleury 8,000,000 $ (1)
    -Salary Remaining : 4,817,204 $
    Rick Nash 7,800,000 $ (1)
    -Salary Remaining : 4,696,774 $
    Dustin Byfuglien 7,600,000 $ (2)
    -Salary Remaining : 4,576,344 $
    Justin Faulk 4,833,000 $ (1)
    -Salary Remaining : 2,910,194 $
    Nick Bjugstad 4,100,000 $ (4)
    -Salary Remaining : 2,468,817 $
    Matt Murray 3,750,000 $ (3)
    -Salary Remaining : 2,258,065 $
    Marcus Kruger (Out of Payroll) 3,083,333 $ (2)
    -Salary Remaining : 1,856,631 $
    Matt Dumba 2,550,000 $ (1)
    -Salary Remaining : 1,535,484 $
    Alexander Petrovic 1,850,000 $ (1)
    -Salary Remaining : 1,113,978 $
    Justin Falk 1,750,000 $ (1)
    -Salary Remaining : 1,053,763 $
    Yannick Weber 1,700,000 $ (2)
    -Salary Remaining : 1,023,656 $
    Tom Pyatt 1,100,000 $ (2)
    -Salary Remaining : 662,366 $
    Brendan Gaunce 1,026,000 $ (2)
    -Salary Remaining : 617,806 $
    Benoit Pouliot 1,000,000 $ (3)
    -Salary Remaining : 602,151 $
    Corban Knight 968,363 $ (2)
    -Salary Remaining : 583,100 $
    Jack Eichel 925,000 $ (3)
    -Salary Remaining : 556,989 $
    Lawson Crouse 925,000 $ (3)
    -Salary Remaining : 556,989 $
    Dylan Strome 925,000 $ (3)
    -Salary Remaining : 556,989 $
    Michael McCarron 850,000 $ (1)
    -Salary Remaining : 511,828 $
    Jaime Sifers 700,000 $ (2)
    -Salary Remaining : 421,505 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 74,155,696 $
    Year 2019 : 27,802,696 $
    Year 2020 : 11,625,000 $
    Year 2021 : 4,100,000 $
    Salary Average Commitment
    Year 2018 : 9,600,000 $
    Year 2019 : 5,875,000 $
    Year 2020 : 3,575,000 $
    Year 2021 : 475,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 74,155,696 $
    Year 2019 : 27,802,696 $
    Year 2020 : 11,625,000 $
    Year 2021 : 4,100,000 $

    Farm Players Salaries

    Brooks Laich 1,500,000 $ (1)
    Salary Remaining : 903,226 $
    Matt Beleskey 1,000,000 $ (5)
    Salary Remaining : 602,151 $
    Nail Yakupov 1,000,000 $ (2)
    Salary Remaining : 602,151 $
    Kyle Bushee 1,000,000 $ (2)
    Salary Remaining : 602,151 $
    Pat Nagle 1,000,000 $ (2)
    Salary Remaining : 602,151 $
    Oscar Dansk 983,981 $ (1)
    Salary Remaining : 592,505 $
    Martin Frk 971,250 $ (1)
    Salary Remaining : 584,839 $
    Triston Grant 950,000 $ (2)
    Salary Remaining : 572,043 $
    Josh Ho-Sang 925,000 $ (2)
    Salary Remaining : 556,989 $
    Jakub Zboril 925,000 $ (3)
    Salary Remaining : 556,989 $
    Ryan Bourque 897,160 $ (1)
    Salary Remaining : 540,225 $
    Brian Hart 892,500 $ (1)
    Salary Remaining : 537,419 $
    Travis Sanheim 850,000 $ (2)
    Salary Remaining : 511,828 $
    Vince Dunn 850,000 $ (3)
    Salary Remaining : 511,828 $
    Ben Thomas 775,000 $ (2)
    Salary Remaining : 466,667 $
    Zach Miskovic 700,000 $ (1)
    Salary Remaining : 421,505 $
    Kevin Lynch 698,775 $ (1)
    Salary Remaining : 420,768 $
    Riley Barber 692,500 $ (1)
    Salary Remaining : 416,989 $
    Clark Bishop 650,000 $ (2)
    Salary Remaining : 391,398 $
    Wacey Rabbit 650,000 $ (1)
    Salary Remaining : 391,398 $
    Veeti Vainio 650,000 $ (3)
    Salary Remaining : 391,398 $
    Andong Song 650,000 $ (3)
    Salary Remaining : 391,398 $
    Maximilian Pajpach 650,000 $ (1)
    Salary Remaining : 391,398 $
    Matthew Bradley 650,000 $ (3)
    Salary Remaining : 391,398 $
    Charlie Lindgren 650,000 $ (1)
    Salary Remaining : 391,398 $
    Matia Marcantuoni 650,000 $ (1)
    Salary Remaining : 391,398 $
    Tyler Bird 650,000 $ (2)
    Salary Remaining : 391,398 $
    Nikolas Koberstein 650,000 $ (2)
    Salary Remaining : 391,398 $
    Total Farm Players28
    Salary Commitment
    Year 2018 : 23,111,166 $
    Year 2019 : 13,175,000 $
    Year 2020 : 4,725,000 $
    Year 2021 : 1,000,000 $
    Salary Average Commitment
    Year 2018 : 15,125,000 $
    Year 2019 : 9,950,000 $
    Year 2020 : 3,900,000 $
    Year 2021 : 650,000 $


    Ottawa Senators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCanadian Tire Centre
    Level 1: 8320 - 117 $ - 6 800 - 81,73%
    Level 2: 5500 - 90 $ - 5 021 - 91,29%
    Level 3: 3600 - 55 $ - 3 205 - 89,03%
    Level 4: 4080 - 41 $ - 3 736 - 91,56%
    Luxury : 2500 - 247 $ - 1 926 - 77,05%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 30 $ - 4 835 - 74,38%
    Farm Level 2: 3500 - 12 $ - 2 604 - 74,41%
    Farm Total Capacity :10000

    Income

    Home Games Left23
    Average Attendance - %20 688 - 86,20%
    Average Income per Game2,689,030 $
    Year to Date Revenue48,402,535 $
    Farm
    Home Games Left25
    Average Attendance - %7 439 - 74,39%
    Average Income per Game232,717 $
    Year to Date Revenue3,723,478 $

    Expense

    Pro Players Total Salaries71,227,500 $
    Farm Players Total Salaries23,943,814 $
    Coaches Total Salaries7,500,001 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses30,478,396 $
    Farm Year To Date Expenses10,173,588 $
    Pro Salary Cap To Date28,489,190 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue61,847,684 $
    Farm Estimated Season Revenue5,817,934 $
    Pro Remaining Season Days112
    Pro Expenses Per Days409,825 $
    Pro Estimated Expenses45,900,400 $
    Farm Remaining Season Days112
    Farm Expenses Per Days142,171 $
    Farm Estimated Expenses15,923,152 $
    Estimated Season Expenses61,823,552 $
    Estimated Season Salary Cap71,378,918 $
    Estimate Under Maximum Salary Cap of 75,000,000 $3,621,082 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 15,978,918 $
    Current Bank Account242,032,834 $
    Projected Bank Account247,874,900 $

    Pro Players Salaries

    Johnny Gaudreau 6,750,000 $ (2)
    -Salary Remaining : 4,064,516 $
    Jordan Eberle 6,000,000 $ (1)
    -Salary Remaining : 3,612,903 $
    Logan Couture 6,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    Justin Schultz 5,500,000 $ (3)
    -Salary Remaining : 3,311,828 $
    Dennis Seidenberg 5,100,000 $ (1)
    -Salary Remaining : 3,070,968 $
    Patrick Eaves 5,000,000 $ (1)
    -Salary Remaining : 3,010,753 $
    Antti Niemi 4,500,000 $ (1)
    -Salary Remaining : 2,709,677 $
    Brian Dumoulin 4,100,000 $ (1)
    -Salary Remaining : 2,468,817 $
    Wayne Simmonds 3,975,000 $ (2)
    -Salary Remaining : 2,393,548 $
    Blake Comeau 3,750,000 $ (2)
    -Salary Remaining : 2,258,065 $
    Mikael Backlund 3,575,000 $ (1)
    -Salary Remaining : 2,152,688 $
    Pierre-Edouard Bellemare 3,400,000 $ (1)
    -Salary Remaining : 2,047,312 $
    Cody Ceci 2,800,000 $ (1)
    -Salary Remaining : 1,686,022 $
    John Gibson 2,300,000 $ (2)
    -Salary Remaining : 1,384,946 $
    Mark Letestu 1,700,000 $ (1)
    -Salary Remaining : 1,023,656 $
    Matt Hendricks 1,400,000 $ (1)
    -Salary Remaining : 843,011 $
    Alex Biega 1,251,000 $ (1)
    -Salary Remaining : 753,290 $
    Thomas Chabot 925,000 $ (3)
    -Salary Remaining : 556,989 $
    Shea Theodore 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Cedric Paquette 812,500 $ (1)
    -Salary Remaining : 489,247 $
    Scott Wedgewood 750,000 $ (1)
    -Salary Remaining : 451,613 $
    Blake Coleman 714,000 $ (1)
    -Salary Remaining : 429,935 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 71,227,500 $
    Year 2019 : 29,200,000 $
    Year 2020 : 6,425,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 9,125,000 $
    Year 2019 : 2,675,000 $
    Year 2020 : 1,150,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 71,227,500 $
    Year 2019 : 29,200,000 $
    Year 2020 : 6,425,000 $
    Year 2021 : 0 $

    Farm Players Salaries

    Chris Summers 1,300,001 $ (3)
    Salary Remaining : 782,796 $
    Tommy Cross 1,300,000 $ (4)
    Salary Remaining : 782,796 $
    Cameron Gaunce 1,025,000 $ (4)
    Salary Remaining : 617,204 $
    Scott Kosmachuk 971,250 $ (1)
    Salary Remaining : 584,839 $
    Dalton Thrower 937,125 $ (1)
    Salary Remaining : 564,290 $
    Ivan Barbashev 925,000 $ (2)
    Salary Remaining : 556,989 $
    Alex Tuch 925,000 $ (2)
    Salary Remaining : 556,989 $
    Kyle Rau 901,688 $ (1)
    Salary Remaining : 542,952 $
    Justin Kirkland 850,000 $ (2)
    Salary Remaining : 511,828 $
    Rasmus Andersson 850,000 $ (3)
    Salary Remaining : 511,828 $
    Conner Bleackley 850,000 $ (2)
    Salary Remaining : 511,828 $
    Andre Benoit 800,000 $ (1)
    Salary Remaining : 481,720 $
    Loik Leveille 775,000 $ (3)
    Salary Remaining : 466,667 $
    Conor Garland 775,000 $ (2)
    Salary Remaining : 466,667 $
    Oskar Lindblom 775,000 $ (2)
    Salary Remaining : 466,667 $
    Julian Melchiori 750,750 $ (1)
    Salary Remaining : 452,065 $
    Kurtis Gabriel 715,000 $ (1)
    Salary Remaining : 430,538 $
    Tyrell Goulbourne 677,500 $ (1)
    Salary Remaining : 407,957 $
    Dominic Turgeon 675,000 $ (2)
    Salary Remaining : 406,452 $
    Garret Ross 665,500 $ (1)
    Salary Remaining : 400,731 $
    Cal Petersen 650,000 $ (1)
    Salary Remaining : 391,398 $
    Mark Dekanich 650,000 $ (2)
    Salary Remaining : 391,398 $
    Joren Van Pottelberghe 650,000 $ (3)
    Salary Remaining : 391,398 $
    Ales Stezka 650,000 $ (3)
    Salary Remaining : 391,398 $
    John McFarland 650,000 $ (1)
    Salary Remaining : 391,398 $
    Michael Amadio 650,000 $ (2)
    Salary Remaining : 391,398 $
    Nicholas Baptiste 650,000 $ (1)
    Salary Remaining : 391,398 $
    Carter Verhaeghe 650,000 $ (1)
    Salary Remaining : 391,398 $
    Austin Poganski 650,000 $ (2)
    Salary Remaining : 391,398 $
    Erik Gustafsson 650,000 $ (3)
    Salary Remaining : 391,398 $
    Total Farm Players30
    Salary Commitment
    Year 2018 : 23,943,814 $
    Year 2019 : 14,925,001 $
    Year 2020 : 7,200,001 $
    Year 2021 : 2,325,000 $
    Salary Average Commitment
    Year 2018 : 16,725,000 $
    Year 2019 : 10,875,000 $
    Year 2020 : 5,050,000 $
    Year 2021 : 1,300,000 $


    Philadelphia Flyers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameWells Fargo Center
    Level 1: 6000 - 150 $ - 5 447 - 90,78%
    Level 2: 5000 - 125 $ - 3 367 - 67,34%
    Level 3: 2700 - 100 $ - 1 846 - 68,36%
    Level 4: 3300 - 50 $ - 2 857 - 86,58%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 001 - 75,03%
    Farm Level 2: 2000 - 15 $ - 1 485 - 74,25%
    Farm Total Capacity :6000

    Income

    Home Games Left27
    Average Attendance - %14 517 - 80,65%
    Average Income per Game2,443,627 $
    Year to Date Revenue34,210,780 $
    Farm
    Home Games Left27
    Average Attendance - %4 486 - 74,77%
    Average Income per Game168,064 $
    Year to Date Revenue2,352,898 $

    Expense

    Pro Players Total Salaries74,205,916 $
    Farm Players Total Salaries19,711,344 $
    Coaches Total Salaries7,750,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses32,081,884 $
    Farm Year To Date Expenses8,155,077 $
    Pro Salary Cap To Date29,754,502 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue65,977,933 $
    Farm Estimated Season Revenue4,537,732 $
    Pro Remaining Season Days112
    Pro Expenses Per Days430,408 $
    Pro Estimated Expenses48,205,696 $
    Farm Remaining Season Days112
    Farm Expenses Per Days116,190 $
    Farm Estimated Expenses13,013,280 $
    Estimated Season Expenses61,218,976 $
    Estimated Season Salary Cap74,437,686 $
    Estimate Under Maximum Salary Cap of 75,000,000 $562,314 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 19,037,686 $
    Current Bank Account35,273,443 $
    Projected Bank Account44,570,132 $

    Pro Players Salaries

    David Krejci 8,000,000 $ (1)
    -Salary Remaining : 4,817,204 $
    Marc Staal 7,250,000 $ (2)
    -Salary Remaining : 4,365,591 $
    Nick Foligno 6,605,000 $ (3)
    -Salary Remaining : 3,977,204 $
    Jason Pominville 6,555,559 $ (2)
    -Salary Remaining : 3,947,433 $
    Martin Hanzal 6,555,000 $ (2)
    -Salary Remaining : 3,947,097 $
    Steve Mason 5,350,000 $ (3)
    -Salary Remaining : 3,221,505 $
    Niklas Kronwall 5,200,000 $ (1)
    -Salary Remaining : 3,131,183 $
    Zach Bogosian 5,142,857 $ (3)
    -Salary Remaining : 3,096,774 $
    Craig Smith 4,250,000 $ (3)
    -Salary Remaining : 2,559,140 $
    Zack Smith 3,050,000 $ (2)
    -Salary Remaining : 1,836,559 $
    Matt Nieto 2,755,000 $ (2)
    -Salary Remaining : 1,658,925 $
    Adam McQuaid 2,375,000 $ (1)
    -Salary Remaining : 1,430,108 $
    Zack Kassian 1,950,000 $ (3)
    -Salary Remaining : 1,174,194 $
    Nate Thompson 1,750,000 $ (1)
    -Salary Remaining : 1,053,763 $
    Matt Irwin 1,710,000 $ (2)
    -Salary Remaining : 1,029,677 $
    Sven Andrighetto 1,400,000 $ (2)
    -Salary Remaining : 843,011 $
    Pontus Aberg 892,500 $ (2)
    -Salary Remaining : 537,419 $
    Harri Sateri 750,000 $ (1)
    -Salary Remaining : 451,613 $
    Scott Harrington 715,000 $ (2)
    -Salary Remaining : 430,538 $
    Cody McLeod 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Christian Dvorak 650,000 $ (2)
    -Salary Remaining : 391,398 $
    Chris Thorburn 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 74,205,916 $
    Year 2019 : 54,830,916 $
    Year 2020 : 23,297,857 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 12,575,000 $
    Year 2019 : 8,400,000 $
    Year 2020 : 2,375,000 $
    Year 2021 : 0 $
    Salary Cap with 1 Way Contract
    Year 2018 : 74,205,916 $
    Year 2019 : 54,830,916 $
    Year 2020 : 23,297,857 $
    Year 2021 : 0 $

    Farm Players Salaries

    Joe Colborne 2,500,000 $ (1)
    Salary Remaining : 1,505,376 $
    Mark McNeill 1,113,000 $ (1)
    Salary Remaining : 670,194 $
    Christopher Gibson 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    Aaron Ness 942,018 $ (1)
    Salary Remaining : 567,237 $
    Zach Trotman 897,160 $ (1)
    Salary Remaining : 540,225 $
    Samuel Kurker 892,500 $ (2)
    Salary Remaining : 537,419 $
    Sean Kuraly 808,750 $ (1)
    Salary Remaining : 486,989 $
    Andreas Englund 775,000 $ (2)
    Salary Remaining : 466,667 $
    Alex Gudbranson 750,750 $ (1)
    Salary Remaining : 452,065 $
    Travis Ewanyk 713,333 $ (1)
    Salary Remaining : 429,534 $
    Connor Crisp 711,334 $ (1)
    Salary Remaining : 428,330 $
    Mathias Bau Hansen 700,000 $ (2)
    Salary Remaining : 421,505 $
    Mitch Callahan 700,000 $ (2)
    Salary Remaining : 421,505 $
    Chris McCarthy 692,500 $ (1)
    Salary Remaining : 416,989 $
    Colin Campbell 665,000 $ (1)
    Salary Remaining : 400,430 $
    Matt Mangene 650,000 $ (1)
    Salary Remaining : 391,398 $
    Jamie Devane 650,000 $ (1)
    Salary Remaining : 391,398 $
    Tyler Barnes 650,000 $ (1)
    Salary Remaining : 391,398 $
    Marek Mazanec 650,000 $ (1)
    Salary Remaining : 391,398 $
    Hubert Labrie 650,000 $ (2)
    Salary Remaining : 391,398 $
    Veini Vehvilainen 650,000 $ (1)
    Salary Remaining : 391,398 $
    Eric Roy 650,000 $ (1)
    Salary Remaining : 391,398 $
    Adam Musil 650,000 $ (3)
    Salary Remaining : 391,398 $
    Vili Saarijarvi 650,000 $ (3)
    Salary Remaining : 391,398 $
    Total Farm Players24
    Salary Commitment
    Year 2018 : 19,711,345 $
    Year 2019 : 5,017,500 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 14,475,000 $
    Year 2019 : 4,400,000 $
    Year 2020 : 1,300,000 $
    Year 2021 : 0 $


    Pittsburgh Penguins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameConsol Energy Center
    Level 1: 6375 - 170 $ - 4 720 - 74,03%
    Level 2: 4375 - 115 $ - 3 436 - 78,53%
    Level 3: 3375 - 75 $ - 2 377 - 70,42%
    Level 4: 3375 - 55 $ - 2 515 - 74,51%
    Luxury : 2000 - 335 $ - 1 342 - 67,08%
    Total Capacity :19500
    Farm
    Farm Level 1: 4000 - 40 $ - 2 958 - 73,94%
    Farm Level 2: 2000 - 15 $ - 1 522 - 76,09%
    Farm Total Capacity :6000

    Income

    Home Games Left24
    Average Attendance - %14 388 - 73,79%
    Average Income per Game2,593,556 $
    Year to Date Revenue44,090,458 $
    Farm
    Home Games Left27
    Average Attendance - %4 480 - 74,66%
    Average Income per Game186,296 $
    Year to Date Revenue2,608,148 $

    Expense

    Pro Players Total Salaries69,299,550 $
    Farm Players Total Salaries23,401,250 $
    Coaches Total Salaries4,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses27,282,246 $
    Farm Year To Date Expenses9,980,163 $
    Pro Salary Cap To Date26,056,974 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue62,245,352 $
    Farm Estimated Season Revenue5,030,000 $
    Pro Remaining Season Days112
    Pro Expenses Per Days387,632 $
    Pro Estimated Expenses43,414,784 $
    Farm Remaining Season Days112
    Farm Expenses Per Days134,415 $
    Farm Estimated Expenses15,054,480 $
    Estimated Season Expenses58,469,264 $
    Estimated Season Salary Cap64,714,782 $
    Estimate Under Maximum Salary Cap of 75,000,000 $10,285,218 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 9,314,782 $
    Current Bank Account153,661,152 $
    Projected Bank Account162,467,240 $

    Pro Players Salaries

    Ryan O'Reilly 7,500,000 $ (5)
    -Salary Remaining : 4,516,129 $
    Derek Stepan 6,500,000 $ (3)
    -Salary Remaining : 3,913,978 $
    Oliver Ekman-Larsson 5,500,000 $ (1)
    -Salary Remaining : 3,311,828 $
    Dmitri Orlov (Out of Payroll) 5,100,000 $ (1)
    -Salary Remaining : 3,070,968 $
    Reilly Smith 5,000,000 $ (5)
    -Salary Remaining : 3,010,753 $
    Clarke MacArthur 4,529,000 $ (1)
    -Salary Remaining : 2,727,140 $
    Patric Hornqvist 4,250,000 $ (1)
    -Salary Remaining : 2,559,140 $
    Cam Talbot 4,166,667 $ (2)
    -Salary Remaining : 2,508,961 $
    Justin Braun 4,115,000 $ (2)
    -Salary Remaining : 2,477,849 $
    Mattias Ekholm 3,750,000 $ (4)
    -Salary Remaining : 2,258,065 $
    Braydon Coburn 3,333,333 $ (1)
    -Salary Remaining : 2,007,168 $
    Jean-Gabriel Pageau 3,100,000 $ (2)
    -Salary Remaining : 1,866,667 $
    Patrick Maroon 2,000,000 $ (1)
    -Salary Remaining : 1,204,301 $
    Jesper Fast 1,850,000 $ (1)
    -Salary Remaining : 1,113,978 $
    Michael Ferland 1,750,000 $ (1)
    -Salary Remaining : 1,053,763 $
    Luke Glendening 1,555,550 $ (1)
    -Salary Remaining : 936,675 $
    Riley Nash 1,150,000 $ (1)
    -Salary Remaining : 692,473 $
    Greg Pateryn 1,000,000 $ (1)
    -Salary Remaining : 602,151 $
    Steven Kampfer 900,000 $ (2)
    -Salary Remaining : 541,935 $
    Artturi Lehkonen 850,000 $ (1)
    -Salary Remaining : 511,828 $
    Anton Forsberg 750,000 $ (2)
    -Salary Remaining : 451,613 $
    Markus Nutivaara 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 69,299,550 $
    Year 2019 : 35,781,667 $
    Year 2020 : 22,750,000 $
    Year 2021 : 16,250,000 $
    Salary Average Commitment
    Year 2018 : 9,050,000 $
    Year 2019 : 3,150,000 $
    Year 2020 : 1,600,000 $
    Year 2021 : 1,125,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 69,299,550 $
    Year 2019 : 35,781,667 $
    Year 2020 : 22,750,000 $
    Year 2021 : 16,250,000 $

    Farm Players Salaries

    Anton Khudobin 1,500,000 $ (1)
    Salary Remaining : 903,226 $
    T.J. Brennan 1,250,000 $ (1)
    Salary Remaining : 752,688 $
    Ross Johnston 1,000,000 $ (3)
    Salary Remaining : 602,151 $
    Max McCormick 937,500 $ (1)
    Salary Remaining : 564,516 $
    Nick Lappin 935,000 $ (1)
    Salary Remaining : 563,011 $
    Kyle Connor 925,000 $ (3)
    Salary Remaining : 556,989 $
    Justin Holl 867,750 $ (1)
    Salary Remaining : 522,516 $
    Ryan MacInnis 850,000 $ (2)
    Salary Remaining : 511,828 $
    Chris Bigras 850,000 $ (1)
    Salary Remaining : 511,828 $
    Nicolas Roy 850,000 $ (3)
    Salary Remaining : 511,828 $
    Jason Dickinson 850,000 $ (1)
    Salary Remaining : 511,828 $
    Paul Carey 811,000 $ (1)
    Salary Remaining : 488,344 $
    Garret Sparks 675,000 $ (2)
    Salary Remaining : 406,452 $
    Nathan Gerbe 675,000 $ (2)
    Salary Remaining : 406,452 $
    Jayson Megna 675,000 $ (1)
    Salary Remaining : 406,452 $
    Julius Nattinen 650,000 $ (3)
    Salary Remaining : 391,398 $
    Spencer Smallman 650,000 $ (3)
    Salary Remaining : 391,398 $
    Julius Bergman 650,000 $ (2)
    Salary Remaining : 391,398 $
    Samuel Blais 650,000 $ (2)
    Salary Remaining : 391,398 $
    Emil Pettersson 650,000 $ (1)
    Salary Remaining : 391,398 $
    Andrew Poturalski 650,000 $ (1)
    Salary Remaining : 391,398 $
    Jake Bischoff 650,000 $ (1)
    Salary Remaining : 391,398 $
    Michal Cajkovsky 650,000 $ (1)
    Salary Remaining : 391,398 $
    Maxim Mamin 650,000 $ (1)
    Salary Remaining : 391,398 $
    Felix Sandstrom 650,000 $ (3)
    Salary Remaining : 391,398 $
    Zach Palmquist 650,000 $ (1)
    Salary Remaining : 391,398 $
    Chase Balisy 650,000 $ (1)
    Salary Remaining : 391,398 $
    Jonny Brodzinski 650,000 $ (2)
    Salary Remaining : 391,398 $
    Jake Dotchin 650,000 $ (1)
    Salary Remaining : 391,398 $
    Travis Boyd 650,000 $ (1)
    Salary Remaining : 391,398 $
    Total Farm Players30
    Salary Commitment
    Year 2018 : 23,401,250 $
    Year 2019 : 8,875,000 $
    Year 2020 : 4,725,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 17,700,000 $
    Year 2019 : 7,350,000 $
    Year 2020 : 3,900,000 $
    Year 2021 : 0 $


    San Jose Sharks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameSAP Center
    Level 1: 7120 - 201 $ - 3 997 - 56,14%
    Level 2: 3120 - 151 $ - 2 763 - 88,57%
    Level 3: 3600 - 115 $ - 1 944 - 54,00%
    Level 4: 4080 - 79 $ - 2 203 - 54,00%
    Luxury : 6080 - 430 $ - 3 283 - 54,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 13000 - 25 $ - 9 803 - 75,41%
    Farm Level 2: 7000 - 11 $ - 5 262 - 75,18%
    Farm Total Capacity :20000

    Income

    Home Games Left25
    Average Attendance - %14 191 - 59,13%
    Average Income per Game3,969,313 $
    Year to Date Revenue63,509,015 $
    Farm
    Home Games Left31
    Average Attendance - %15 066 - 75,33%
    Average Income per Game399,914 $
    Year to Date Revenue3,999,142 $

    Expense

    Pro Players Total Salaries69,395,500 $
    Farm Players Total Salaries33,800,522 $
    Coaches Total Salaries7,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value4,000,000 $
    Pro Year To Date Expenses29,322,984 $
    Farm Year To Date Expenses14,521,658 $
    Pro Salary Cap To Date27,612,250 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue99,232,836 $
    Farm Estimated Season Revenue12,397,340 $
    Pro Remaining Season Days112
    Pro Expenses Per Days396,212 $
    Pro Estimated Expenses44,375,744 $
    Farm Remaining Season Days112
    Farm Expenses Per Days198,928 $
    Farm Estimated Expenses22,279,936 $
    Estimated Season Expenses66,655,680 $
    Estimated Season Salary Cap73,398,778 $
    Estimate Under Maximum Salary Cap of 75,000,000 $1,601,222 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 17,998,778 $
    Current Bank Account149,459,087 $
    Projected Bank Account194,433,583 $

    Pro Players Salaries

    Joe Pavelski 6,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    Brandon Saad 6,000,000 $ (3)
    -Salary Remaining : 3,612,903 $
    Jonathan Huberdeau 5,900,000 $ (5)
    -Salary Remaining : 3,552,688 $
    Blake Wheeler 5,600,000 $ (1)
    -Salary Remaining : 3,372,043 $
    Tyler Johnson 5,000,000 $ (5)
    -Salary Remaining : 3,010,753 $
    Andy Greene 5,000,000 $ (2)
    -Salary Remaining : 3,010,753 $
    Calvin de Haan 4,550,000 $ (5)
    -Salary Remaining : 2,739,785 $
    Nikita Zaitsev 4,500,000 $ (1)
    -Salary Remaining : 2,709,677 $
    Marc-Edouard Vlasic 4,250,000 $ (1)
    -Salary Remaining : 2,559,140 $
    Radko Gudas 3,350,000 $ (3)
    -Salary Remaining : 2,017,204 $
    Martin Jones 3,000,000 $ (1)
    -Salary Remaining : 1,806,452 $
    Tomas Hertl 3,000,000 $ (1)
    -Salary Remaining : 1,806,452 $
    Ryan Murray 2,825,000 $ (1)
    -Salary Remaining : 1,701,075 $
    Ryan Spooner 2,825,000 $ (1)
    -Salary Remaining : 1,701,075 $
    Ryan Strome 2,500,000 $ (1)
    -Salary Remaining : 1,505,376 $
    Melker Karlsson 2,000,000 $ (2)
    -Salary Remaining : 1,204,301 $
    Colton Sissons 892,500 $ (2)
    -Salary Remaining : 537,419 $
    Matt Benning 775,000 $ (1)
    -Salary Remaining : 466,667 $
    Chris Tierney 735,000 $ (1)
    -Salary Remaining : 442,581 $
    Jared Coreau 693,000 $ (2)
    -Salary Remaining : 417,290 $
    Total Pro Players20
    Salary Commitment
    Year 2018 : 69,395,500 $
    Year 2019 : 39,385,500 $
    Year 2020 : 24,800,000 $
    Year 2021 : 15,450,000 $
    Salary Average Commitment
    Year 2018 : 8,475,000 $
    Year 2019 : 4,975,000 $
    Year 2020 : 2,900,000 $
    Year 2021 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 69,395,500 $
    Year 2019 : 39,385,500 $
    Year 2020 : 24,800,000 $
    Year 2021 : 15,450,000 $

    Farm Players Salaries

    Marcus Johansson 4,583,333 $ (2)
    Salary Remaining : 2,759,856 $
    Alex Stalock 3,150,000 $ (3)
    Salary Remaining : 1,896,774 $
    Kurtis MacDermid 1,260,000 $ (3)
    Salary Remaining : 758,710 $
    Jaycob Megna 1,260,000 $ (2)
    Salary Remaining : 758,710 $
    Jean-Sebastien Dea 1,260,000 $ (3)
    Salary Remaining : 758,710 $
    Magnus Paajarvi 1,200,000 $ (2)
    Salary Remaining : 722,581 $
    Duncan Siemens 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    Markus Granlund 964,688 $ (1)
    Salary Remaining : 580,887 $
    Scott Laughton 962,500 $ (2)
    Salary Remaining : 579,570 $
    Ty Rattie 937,125 $ (2)
    Salary Remaining : 564,290 $
    Matt Tennyson 937,125 $ (2)
    Salary Remaining : 564,290 $
    Oliver Kylington 925,000 $ (3)
    Salary Remaining : 556,989 $
    Radim Simek 925,000 $ (3)
    Salary Remaining : 556,989 $
    Jack Campbell 918,750 $ (1)
    Salary Remaining : 553,226 $
    John Hayden 850,000 $ (1)
    Salary Remaining : 511,828 $
    John Ramage 812,000 $ (2)
    Salary Remaining : 488,946 $
    Ryan Carpenter 715,000 $ (2)
    Salary Remaining : 430,538 $
    Barclay Goodrow 715,000 $ (2)
    Salary Remaining : 430,538 $
    Austin Czarnik 675,000 $ (1)
    Salary Remaining : 406,452 $
    Gustav Olofsson 650,000 $ (1)
    Salary Remaining : 391,398 $
    Matt Read 650,000 $ (5)
    Salary Remaining : 391,398 $
    Darryl Bootland 650,000 $ (1)
    Salary Remaining : 391,398 $
    Keegan Kanzig 650,000 $ (1)
    Salary Remaining : 391,398 $
    Joakim Ryan 650,000 $ (2)
    Salary Remaining : 391,398 $
    Liam O'Brien 650,000 $ (2)
    Salary Remaining : 391,398 $
    Rudolfs Balcers 650,000 $ (3)
    Salary Remaining : 391,398 $
    Mike Robinson 650,000 $ (3)
    Salary Remaining : 391,398 $
    Anthony Brodeur 650,000 $ (1)
    Salary Remaining : 391,398 $
    Kevin Labanc 650,000 $ (2)
    Salary Remaining : 391,398 $
    Michael Brodzinski 650,000 $ (1)
    Salary Remaining : 391,398 $
    Dave Dziurzynski 650,000 $ (1)
    Salary Remaining : 391,398 $
    Rourke Chartier 650,000 $ (2)
    Salary Remaining : 391,398 $
    Alex Schoenborn 650,000 $ (2)
    Salary Remaining : 391,398 $
    Jacob Middleton 650,000 $ (2)
    Salary Remaining : 391,398 $
    Total Farm Players34
    Salary Commitment
    Year 2018 : 33,800,521 $
    Year 2019 : 25,492,083 $
    Year 2020 : 9,470,000 $
    Year 2021 : 650,000 $
    Salary Average Commitment
    Year 2018 : 19,875,000 $
    Year 2019 : 13,700,000 $
    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 $ - 4 932 - 98,65%
    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 $ - 3 003 - 75,08%
    Farm Level 2: 2000 - 9 $ - 1 498 - 74,88%
    Farm Total Capacity :6000

    Income

    Home Games Left23
    Average Attendance - %17 932 - 99,62%
    Average Income per Game1,888,922 $
    Year to Date Revenue34,000,591 $
    Farm
    Home Games Left27
    Average Attendance - %4 501 - 75,01%
    Average Income per Game124,822 $
    Year to Date Revenue1,747,502 $

    Expense

    Pro Players Total Salaries75,004,334 $
    Farm Players Total Salaries22,831,020 $
    Coaches Total Salaries8,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses30,659,168 $
    Farm Year To Date Expenses10,756,012 $
    Pro Salary Cap To Date28,948,381 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue43,445,200 $
    Farm Estimated Season Revenue3,370,182 $
    Pro Remaining Season Days112
    Pro Expenses Per Days426,367 $
    Pro Estimated Expenses47,753,104 $
    Farm Remaining Season Days112
    Farm Expenses Per Days144,253 $
    Farm Estimated Expenses16,156,336 $
    Estimated Season Expenses63,909,440 $
    Estimated Season Salary Cap74,112,269 $
    Estimate Under Maximum Salary Cap of 75,000,000 $887,731 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 18,712,269 $
    Current Bank Account34,707,847 $
    Projected Bank Account17,613,789 $

    Pro Players Salaries

    Dion Phaneuf 9,100,000 $ (1)
    -Salary Remaining : 5,479,570 $
    Paul Stastny 9,000,000 $ (2)
    -Salary Remaining : 5,419,355 $
    Jakub Voracek 8,250,000 $ (4)
    -Salary Remaining : 4,967,742 $
    Gabriel Landeskog 5,571,000 $ (2)
    -Salary Remaining : 3,354,581 $
    Mike Hoffman 5,187,500 $ (3)
    -Salary Remaining : 3,123,656 $
    Jonathan Marchessault 5,000,000 $ (5)
    -Salary Remaining : 3,010,753 $
    Nikita Kucherov 4,766,667 $ (2)
    -Salary Remaining : 2,870,251 $
    Karl Alzner 4,625,000 $ (1)
    -Salary Remaining : 2,784,946 $
    Jake Gardiner 4,050,000 $ (2)
    -Salary Remaining : 2,438,710 $
    Jacob Markstrom 3,666,667 $ (2)
    -Salary Remaining : 2,207,886 $
    Andrei Vasilevskiy 3,500,000 $ (3)
    -Salary Remaining : 2,107,527 $
    Connor Brown 2,100,000 $ (3)
    -Salary Remaining : 1,264,516 $
    Andrej Sustr 1,950,000 $ (1)
    -Salary Remaining : 1,174,194 $
    Andreas Athanasiou 1,387,500 $ (1)
    -Salary Remaining : 835,484 $
    Colin Miller 1,000,000 $ (1)
    -Salary Remaining : 602,151 $
    Rasmus Ristolainen 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Alexander Wennberg 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Bo Horvat 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Mathew Barzal 925,000 $ (3)
    -Salary Remaining : 556,989 $
    David Pastrnak 850,000 $ (2)
    -Salary Remaining : 511,828 $
    Noah Hanifin 650,000 $ (3)
    -Salary Remaining : 391,398 $
    Andrew Copp 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 75,004,334 $
    Year 2019 : 53,516,834 $
    Year 2020 : 25,612,500 $
    Year 2021 : 13,250,000 $
    Salary Average Commitment
    Year 2018 : 10,400,000 $
    Year 2019 : 5,475,000 $
    Year 2020 : 2,950,000 $
    Year 2021 : 575,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 75,004,334 $
    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 : 869,505 $
    Josh Jooris 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    Chris Casto 950,000 $ (1)
    Salary Remaining : 572,043 $
    Josh Hennessy 950,000 $ (1)
    Salary Remaining : 572,043 $
    Jordan Binnington 937,125 $ (1)
    Salary Remaining : 564,290 $
    Stuart Percy 937,125 $ (1)
    Salary Remaining : 564,290 $
    Sonny Milano 925,000 $ (2)
    Salary Remaining : 556,989 $
    Colin White 925,000 $ (3)
    Salary Remaining : 556,989 $
    Adrian Kempe 925,000 $ (2)
    Salary Remaining : 556,989 $
    Mitchell Moroz 900,000 $ (1)
    Salary Remaining : 541,935 $
    Ryan Sproul 892,500 $ (1)
    Salary Remaining : 537,419 $
    Tyler Wotherspoon 854,438 $ (1)
    Salary Remaining : 514,500 $
    J.T. Compher 850,000 $ (1)
    Salary Remaining : 511,828 $
    Jakob Forsbacka Karlsson 850,000 $ (3)
    Salary Remaining : 511,828 $
    Jordan Schmaltz 775,000 $ (1)
    Salary Remaining : 466,667 $
    Andreas Johnsson 750,833 $ (1)
    Salary Remaining : 452,114 $
    Laurent Brossoit 750,000 $ (1)
    Salary Remaining : 451,613 $
    Brett Kulak 715,000 $ (1)
    Salary Remaining : 430,538 $
    Pete MacArthur 650,000 $ (1)
    Salary Remaining : 391,398 $
    Chris Porter 650,000 $ (1)
    Salary Remaining : 391,398 $
    Tyler Motte 650,000 $ (1)
    Salary Remaining : 391,398 $
    Anders Bjork 650,000 $ (2)
    Salary Remaining : 391,398 $
    Francis Perron 650,000 $ (2)
    Salary Remaining : 391,398 $
    Brenden Kotyk 650,000 $ (1)
    Salary Remaining : 391,398 $
    Danton Heinen 650,000 $ (2)
    Salary Remaining : 391,398 $
    Brendan Leipsic 650,000 $ (2)
    Salary Remaining : 391,398 $
    Lucas Wallmark 650,000 $ (1)
    Salary Remaining : 391,398 $
    Mackenzie Skapski 650,000 $ (1)
    Salary Remaining : 391,398 $
    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 $ - 4 740 - 74,83%
    Level 2: 5278 - 110 $ - 3 779 - 71,60%
    Level 3: 2850 - 85 $ - 2 123 - 74,49%
    Level 4: 3483 - 52 $ - 2 706 - 77,68%
    Luxury : 1055 - 250 $ - 1 055 - 100,00%
    Total Capacity :19000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 934 - 73,34%
    Farm Level 2: 2000 - 9 $ - 1 503 - 75,15%
    Farm Total Capacity :6000

    Income

    Home Games Left22
    Average Attendance - %14 402 - 75,80%
    Average Income per Game2,366,273 $
    Year to Date Revenue44,959,189 $
    Farm
    Home Games Left30
    Average Attendance - %4 437 - 73,95%
    Average Income per Game122,415 $
    Year to Date Revenue1,346,562 $

    Expense

    Pro Players Total Salaries74,070,462 $
    Farm Players Total Salaries23,620,586 $
    Coaches Total Salaries6,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses31,180,357 $
    Farm Year To Date Expenses10,116,073 $
    Pro Salary Cap To Date29,191,142 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue52,058,008 $
    Farm Estimated Season Revenue3,672,442 $
    Pro Remaining Season Days112
    Pro Expenses Per Days425,110 $
    Pro Estimated Expenses47,612,320 $
    Farm Remaining Season Days112
    Farm Expenses Per Days135,595 $
    Farm Estimated Expenses15,186,640 $
    Estimated Season Expenses62,798,960 $
    Estimated Season Salary Cap73,792,678 $
    Estimate Under Maximum Salary Cap of 75,000,000 $1,207,322 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 18,392,678 $
    Current Bank Account35,411,460 $
    Projected Bank Account28,342,950 $

    Pro Players Salaries

    Corey Perry 8,625,000 $ (3)
    -Salary Remaining : 5,193,548 $
    Ryan Suter 7,538,462 $ (1)
    -Salary Remaining : 4,539,289 $
    Sergei Bobrovsky 7,425,000 $ (2)
    -Salary Remaining : 4,470,968 $
    Keith Yandle 6,850,000 $ (4)
    -Salary Remaining : 4,124,731 $
    Robin Lehner 6,100,000 $ (5)
    -Salary Remaining : 3,673,118 $
    Tyson Barrie 5,500,000 $ (3)
    -Salary Remaining : 3,311,828 $
    Tyler Bozak 5,460,000 $ (2)
    -Salary Remaining : 3,287,742 $
    Valtteri Filppula 5,250,000 $ (2)
    -Salary Remaining : 3,161,290 $
    Shayne Gostisbehere 4,500,000 $ (5)
    -Salary Remaining : 2,709,677 $
    Michael Stone 4,000,000 $ (3)
    -Salary Remaining : 2,408,602 $
    Esa Lindell 2,200,000 $ (2)
    -Salary Remaining : 1,324,731 $
    Kyle Brodziak 1,650,000 $ (1)
    -Salary Remaining : 993,548 $
    Curtis McElhinney 1,350,000 $ (3)
    -Salary Remaining : 812,903 $
    Kasperi Kapanen 971,250 $ (2)
    -Salary Remaining : 584,839 $
    William Nylander 925,000 $ (2)
    -Salary Remaining : 556,989 $
    Ryan Donato 850,000 $ (2)
    -Salary Remaining : 511,828 $
    Brett Pesce 775,000 $ (1)
    -Salary Remaining : 466,667 $
    Freddie Hamilton 750,750 $ (1)
    -Salary Remaining : 452,065 $
    T.J. Hensick 700,000 $ (2)
    -Salary Remaining : 421,505 $
    Alex Foster 700,000 $ (2)
    -Salary Remaining : 421,505 $
    Anthony Peluso 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Jake Guentzel 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Blake Kessel 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Total Pro Players23
    Salary Commitment
    Year 2018 : 74,070,462 $
    Year 2019 : 61,406,250 $
    Year 2020 : 36,925,000 $
    Year 2021 : 17,450,000 $
    Salary Average Commitment
    Year 2018 : 12,775,000 $
    Year 2019 : 9,575,000 $
    Year 2020 : 4,250,000 $
    Year 2021 : 1,875,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 74,070,462 $
    Year 2019 : 61,406,250 $
    Year 2020 : 36,925,000 $
    Year 2021 : 17,450,000 $

    Farm Players Salaries

    Jori Lehtera 3,600,000 $ (3)
    Salary Remaining : 2,167,742 $
    Rocco Grimaldi 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    Joey LaLeggia 927,938 $ (1)
    Salary Remaining : 558,758 $
    Kevin Roy 925,000 $ (1)
    Salary Remaining : 556,989 $
    Andy Welinski 925,000 $ (1)
    Salary Remaining : 556,989 $
    Markus Pettersson 850,000 $ (2)
    Salary Remaining : 511,828 $
    Matthew Peca 836,063 $ (1)
    Salary Remaining : 503,436 $
    Jon Gillies 813,750 $ (1)
    Salary Remaining : 490,000 $
    Warren Foegele 775,000 $ (2)
    Salary Remaining : 466,667 $
    Dane Fox 750,750 $ (1)
    Salary Remaining : 452,065 $
    Ryan Tesink 750,750 $ (1)
    Salary Remaining : 452,065 $
    Adam Gilmour 717,500 $ (1)
    Salary Remaining : 432,043 $
    Francois Brassard 715,000 $ (1)
    Salary Remaining : 430,538 $
    David Kolomatis 700,000 $ (2)
    Salary Remaining : 421,505 $
    James Melindy 700,000 $ (2)
    Salary Remaining : 421,505 $
    Michael Ratchuk 700,000 $ (3)
    Salary Remaining : 421,505 $
    Kenton Helgesen 700,000 $ (2)
    Salary Remaining : 421,505 $
    Eric Kattelus 700,000 $ (2)
    Salary Remaining : 421,505 $
    Garrett Meurs 683,834 $ (1)
    Salary Remaining : 411,771 $
    Evan Cowley 650,000 $ (1)
    Salary Remaining : 391,398 $
    Karel Vejmelka 650,000 $ (2)
    Salary Remaining : 391,398 $
    Kaapo Kahkonen 650,000 $ (2)
    Salary Remaining : 391,398 $
    Nathan Noel 650,000 $ (3)
    Salary Remaining : 391,398 $
    Alexis Pepin 650,000 $ (2)
    Salary Remaining : 391,398 $
    Denis Gurianov 650,000 $ (3)
    Salary Remaining : 391,398 $
    Stu Bickel 650,000 $ (2)
    Salary Remaining : 391,398 $
    Cooper Marody 650,000 $ (3)
    Salary Remaining : 391,398 $
    Alexandre Fortin 650,000 $ (3)
    Salary Remaining : 391,398 $
    Total Farm Players28
    Salary Commitment
    Year 2018 : 23,620,585 $
    Year 2019 : 13,925,000 $
    Year 2020 : 6,900,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 17,375,000 $
    Year 2019 : 9,875,000 $
    Year 2020 : 3,825,000 $
    Year 2021 : 0 $


    Toronto Maple Leafs


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAir Canada Center
    Level 1: 7250 - 102 $ - 6 885 - 94,97%
    Level 2: 6034 - 95 $ - 4 994 - 82,77%
    Level 3: 3300 - 65 $ - 3 043 - 92,21%
    Level 4: 4099 - 35 $ - 3 876 - 94,55%
    Luxury : 1317 - 225 $ - 1 317 - 100,00%
    Total Capacity :22000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 056 - 76,39%
    Farm Level 2: 2000 - 15 $ - 1 506 - 75,30%
    Farm Total Capacity :6000

    Income

    Home Games Left26
    Average Attendance - %20 115 - 91,43%
    Average Income per Game2,366,569 $
    Year to Date Revenue35,498,529 $
    Farm
    Home Games Left25
    Average Attendance - %4 562 - 76,03%
    Average Income per Game170,995 $
    Year to Date Revenue2,735,913 $

    Expense

    Pro Players Total Salaries63,361,250 $
    Farm Players Total Salaries20,089,276 $
    Coaches Total Salaries5,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses27,964,054 $
    Farm Year To Date Expenses8,951,182 $
    Pro Salary Cap To Date26,690,955 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue61,530,784 $
    Farm Estimated Season Revenue4,274,864 $
    Pro Remaining Season Days112
    Pro Expenses Per Days357,856 $
    Pro Estimated Expenses40,079,872 $
    Farm Remaining Season Days112
    Farm Expenses Per Days119,297 $
    Farm Estimated Expenses13,361,264 $
    Estimated Season Expenses53,441,136 $
    Estimated Season Salary Cap64,843,979 $
    Estimate Under Maximum Salary Cap of 75,000,000 $10,156,021 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 9,443,979 $
    Current Bank Account11,092,565 $
    Projected Bank Account23,457,077 $

    Pro Players Salaries

    Corey Crawford 9,750,000 $ (3)
    -Salary Remaining : 5,870,968 $
    Tomas Tatar 5,300,000 $ (1)
    -Salary Remaining : 3,191,398 $
    Nino Niederreiter 5,250,000 $ (3)
    -Salary Remaining : 3,161,290 $
    Danny Dekeyser 5,000,000 $ (4)
    -Salary Remaining : 3,010,753 $
    Morgan Rielly 5,000,000 $ (3)
    -Salary Remaining : 3,010,753 $
    Bryan Little 4,700,000 $ (1)
    -Salary Remaining : 2,830,108 $
    Tyler Toffoli 4,600,000 $ (3)
    -Salary Remaining : 2,769,892 $
    Luca Sbisa 3,600,000 $ (1)
    -Salary Remaining : 2,167,742 $
    Teuvo Teravainen 2,860,000 $ (2)
    -Salary Remaining : 1,722,151 $
    Mikko Koskinen 2,500,000 $ (1)
    -Salary Remaining : 1,505,376 $
    Nathan Beaulieu 2,400,000 $ (2)
    -Salary Remaining : 1,445,161 $
    Vladislav Namestnikov 1,937,500 $ (1)
    -Salary Remaining : 1,166,667 $
    Brayden McNabb 1,700,000 $ (1)
    -Salary Remaining : 1,023,656 $
    Peter Holland 1,300,000 $ (1)
    -Salary Remaining : 782,796 $
    Jamieson Oleksiak 1,000,000 $ (1)
    -Salary Remaining : 602,151 $
    Joe Morrow 1,000,000 $ (1)
    -Salary Remaining : 602,151 $
    Sam Reinhart 975,000 $ (1)
    -Salary Remaining : 587,097 $
    Nikolaj Ehlers 975,000 $ (1)
    -Salary Remaining : 587,097 $
    Darnell Nurse 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Travis Konecny 925,000 $ (3)
    -Salary Remaining : 556,989 $
    William Carrier 850,000 $ (1)
    -Salary Remaining : 511,828 $
    Chandler Stephenson 813,750 $ (2)
    -Salary Remaining : 490,000 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 63,361,250 $
    Year 2019 : 36,598,750 $
    Year 2020 : 30,525,000 $
    Year 2021 : 5,000,000 $
    Salary Average Commitment
    Year 2018 : 12,450,000 $
    Year 2019 : 5,550,000 $
    Year 2020 : 3,600,000 $
    Year 2021 : 500,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 63,361,250 $
    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 : 652,129 $
    Landon Ferraro 1,000,000 $ (2)
    Salary Remaining : 602,151 $
    Brenden Kichton 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    Dylan McIlrath 1,000,000 $ (2)
    Salary Remaining : 602,151 $
    Zach Fucale 971,250 $ (1)
    Salary Remaining : 584,839 $
    Zach Nastasiuk 925,000 $ (1)
    Salary Remaining : 556,989 $
    Paul Bittner 925,000 $ (3)
    Salary Remaining : 556,989 $
    Eric Comrie 892,500 $ (1)
    Salary Remaining : 537,419 $
    Eemeli Rasanen 875,000 $ (3)
    Salary Remaining : 526,882 $
    Eric Cornel 850,000 $ (1)
    Salary Remaining : 511,828 $
    Brent Moran 850,000 $ (1)
    Salary Remaining : 511,828 $
    Cristoval Nieves 813,750 $ (1)
    Salary Remaining : 490,000 $
    J.C. Lipon 775,000 $ (1)
    Salary Remaining : 466,667 $
    Jonas Johansson 775,000 $ (2)
    Salary Remaining : 466,667 $
    Connor Chatham 775,000 $ (2)
    Salary Remaining : 466,667 $
    Michael Sgarbossa 698,775 $ (1)
    Salary Remaining : 420,768 $
    Trevor Carrick 670,000 $ (1)
    Salary Remaining : 403,441 $
    Jonathan Racine 660,000 $ (2)
    Salary Remaining : 397,419 $
    Nick Moutrey 650,000 $ (1)
    Salary Remaining : 391,398 $
    Gustav Possler 650,000 $ (1)
    Salary Remaining : 391,398 $
    Daniel Moynihan 650,000 $ (2)
    Salary Remaining : 391,398 $
    Matt Luff 650,000 $ (3)
    Salary Remaining : 391,398 $
    Mitch Slattery 650,000 $ (2)
    Salary Remaining : 391,398 $
    Ryan Fitzgerald 650,000 $ (1)
    Salary Remaining : 391,398 $
    Samuel Dove-McFalls 650,000 $ (3)
    Salary Remaining : 391,398 $
    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 $ - 6 289 - 99,82%
    Level 2: 5350 - 80 $ - 5 018 - 93,80%
    Level 3: 3000 - 50 $ - 2 998 - 99,94%
    Level 4: 4150 - 40 $ - 3 827 - 92,22%
    Luxury : 1200 - 250 $ - 1 200 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 948 - 73,71%
    Farm Level 2: 2000 - 20 $ - 1 492 - 74,58%
    Farm Total Capacity :6000

    Income

    Home Games Left26
    Average Attendance - %19 332 - 96,66%
    Average Income per Game2,345,628 $
    Year to Date Revenue35,184,416 $
    Farm
    Home Games Left26
    Average Attendance - %4 440 - 74,00%
    Average Income per Game175,597 $
    Year to Date Revenue2,633,960 $

    Expense

    Pro Players Total Salaries72,983,143 $
    Farm Players Total Salaries19,496,176 $
    Coaches Total Salaries6,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value2,000,000 $
    Pro Year To Date Expenses28,199,756 $
    Farm Year To Date Expenses9,037,742 $
    Pro Salary Cap To Date27,364,264 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue60,986,321 $
    Farm Estimated Season Revenue4,565,531 $
    Pro Remaining Season Days112
    Pro Expenses Per Days403,673 $
    Pro Estimated Expenses45,211,376 $
    Farm Remaining Season Days112
    Farm Expenses Per Days126,324 $
    Farm Estimated Expenses14,148,288 $
    Estimated Season Expenses59,359,664 $
    Estimated Season Salary Cap73,311,048 $
    Estimate Under Maximum Salary Cap of 75,000,000 $1,688,952 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 17,911,048 $
    Current Bank Account21,963,163 $
    Projected Bank Account28,155,351 $

    Pro Players Salaries

    Jamie Benn 9,500,000 $ (4)
    -Salary Remaining : 5,720,430 $
    Zdeno Chara 8,000,000 $ (2)
    -Salary Remaining : 4,817,204 $
    Victor Hedman 7,875,000 $ (5)
    -Salary Remaining : 4,741,935 $
    Tuukka Rask 7,000,000 $ (1)
    -Salary Remaining : 4,215,054 $
    Mark Scheifele 6,125,000 $ (4)
    -Salary Remaining : 3,688,172 $
    Matt Duchene 6,000,000 $ (2)
    -Salary Remaining : 3,612,903 $
    Brandon Dubinsky 4,600,000 $ (3)
    -Salary Remaining : 2,769,892 $
    Travis Hamonic 3,857,143 $ (1)
    -Salary Remaining : 2,322,581 $
    Kevin Hayes 2,600,000 $ (1)
    -Salary Remaining : 1,565,591 $
    Ryan Ellis 2,500,000 $ (1)
    -Salary Remaining : 1,505,376 $
    Zach Hyman 2,250,000 $ (4)
    -Salary Remaining : 1,354,839 $
    Riley Sheahan 2,075,000 $ (1)
    -Salary Remaining : 1,249,462 $
    Richard Bachman 1,351,000 $ (4)
    -Salary Remaining : 813,505 $
    Joel Edmundson 1,050,000 $ (1)
    -Salary Remaining : 632,258 $
    Jordan Nolan 950,000 $ (1)
    -Salary Remaining : 572,043 $
    Curtis Lazar 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Leon Draisaitl 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Anton Slepyshev 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Aaron Ekblad 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Ryan Reaves 800,000 $ (1)
    -Salary Remaining : 481,720 $
    Zac Rinaldo 775,000 $ (2)
    -Salary Remaining : 466,667 $
    Andrew Campbell 675,000 $ (1)
    -Salary Remaining : 406,452 $
    Daniel Sprong 650,000 $ (3)
    -Salary Remaining : 391,398 $
    Nikita Tryamkin 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Total Pro Players24
    Salary Commitment
    Year 2018 : 72,983,143 $
    Year 2019 : 47,126,000 $
    Year 2020 : 32,351,000 $
    Year 2021 : 27,101,000 $
    Salary Average Commitment
    Year 2018 : 11,875,000 $
    Year 2019 : 5,950,000 $
    Year 2020 : 4,150,000 $
    Year 2021 : 2,850,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 72,983,143 $
    Year 2019 : 47,126,000 $
    Year 2020 : 32,351,000 $
    Year 2021 : 27,101,000 $

    Farm Players Salaries

    Edward Pasquale 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    Roland McKeown 925,000 $ (2)
    Salary Remaining : 556,989 $
    Samuel Girard 925,000 $ (3)
    Salary Remaining : 556,989 $
    Anthony DeAngelo 925,000 $ (2)
    Salary Remaining : 556,989 $
    Dillon Simpson 878,500 $ (1)
    Salary Remaining : 528,989 $
    Daniel O'Regan 858,750 $ (1)
    Salary Remaining : 517,097 $
    Samuel Montembeault 850,000 $ (3)
    Salary Remaining : 511,828 $
    Keegan Lowe 814,013 $ (1)
    Salary Remaining : 490,158 $
    Adam Tambellini 775,000 $ (1)
    Salary Remaining : 466,667 $
    Joseph Cramarossa 760,725 $ (1)
    Salary Remaining : 458,071 $
    Drayson Bowman 750,000 $ (2)
    Salary Remaining : 451,613 $
    Yannick Veilleux 744,188 $ (1)
    Salary Remaining : 448,113 $
    Alexandre Grenier 725,000 $ (1)
    Salary Remaining : 436,559 $
    Mason Geertsen 715,000 $ (1)
    Salary Remaining : 430,538 $
    David Booth 700,000 $ (1)
    Salary Remaining : 421,505 $
    Peter Stoykewych 650,000 $ (2)
    Salary Remaining : 391,398 $
    Mathieu Joseph 650,000 $ (3)
    Salary Remaining : 391,398 $
    Yan-Pavel Laplante 650,000 $ (1)
    Salary Remaining : 391,398 $
    Sam Brittain 650,000 $ (3)
    Salary Remaining : 391,398 $
    Thomas Gregoire 650,000 $ (3)
    Salary Remaining : 391,398 $
    Mikhail Vorobyov 650,000 $ (3)
    Salary Remaining : 391,398 $
    Nelson Nogier 650,000 $ (2)
    Salary Remaining : 391,398 $
    Jeremy Gregoire 650,000 $ (1)
    Salary Remaining : 391,398 $
    Luke Gazdic 650,000 $ (1)
    Salary Remaining : 391,398 $
    Brendan Warren 650,000 $ (3)
    Salary Remaining : 391,398 $
    Jens Looke 650,000 $ (3)
    Salary Remaining : 391,398 $
    Total Farm Players26
    Salary Commitment
    Year 2018 : 19,496,176 $
    Year 2019 : 9,575,000 $
    Year 2020 : 5,675,000 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 15,675,000 $
    Year 2019 : 8,350,000 $
    Year 2020 : 5,475,000 $
    Year 2021 : 0 $


    Vegas Golden Knights


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameT-Mobile Arena
    Level 1: 6000 - 115 $ - 6 000 - 100,00%
    Level 2: 5000 - 80 $ - 4 959 - 99,18%
    Level 3: 2000 - 50 $ - 2 000 - 100,00%
    Level 4: 4000 - 27 $ - 3 971 - 99,28%
    Luxury : 1000 - 185 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 999 - 22 $ - 770 - 77,09%
    Farm Level 2: 999 - 12 $ - 764 - 76,46%
    Farm Total Capacity :1998

    Income

    Home Games Left27
    Average Attendance - %17 930 - 99,61%
    Average Income per Game1,860,461 $
    Year to Date Revenue26,046,459 $
    Farm
    Home Games Left26
    Average Attendance - %1 534 - 76,77%
    Average Income per Game31,500 $
    Year to Date Revenue472,497 $

    Expense

    Pro Players Total Salaries75,995,001 $
    Farm Players Total Salaries20,563,750 $
    Coaches Total Salaries3,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(2,000,000 $)
    Pro Year To Date Expenses30,967,074 $
    Farm Year To Date Expenses9,069,763 $
    Pro Salary Cap To Date29,861,970 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue50,232,457 $
    Farm Estimated Season Revenue818,995 $
    Pro Remaining Season Days112
    Pro Expenses Per Days418,790 $
    Pro Estimated Expenses46,904,480 $
    Farm Remaining Season Days112
    Farm Expenses Per Days120,773 $
    Farm Estimated Expenses13,526,576 $
    Estimated Season Expenses60,431,056 $
    Estimated Season Salary Cap70,686,962 $
    Estimate Under Maximum Salary Cap of 75,000,000 $4,313,038 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 15,286,962 $
    Current Bank Account6,042,537 $
    Projected Bank Account(3,337,067 $)

    Pro Players Salaries

    Patrick Marleau 8,888,000 $ (2)
    -Salary Remaining : 5,351,914 $
    Anze Kopitar 8,840,000 $ (4)
    -Salary Remaining : 5,323,011 $
    Jay Bouwmeester 6,950,000 $ (2)
    -Salary Remaining : 4,184,946 $
    Ryan Miller 6,250,000 $ (2)
    -Salary Remaining : 3,763,441 $
    Kris Russell 5,200,000 $ (3)
    -Salary Remaining : 3,131,183 $
    Erik Johnson (Out of Payroll) 4,875,000 $ (3)
    -Salary Remaining : 2,935,484 $
    Erik Gudbranson 4,000,000 $ (3)
    -Salary Remaining : 2,408,602 $
    Mikkel Boedker 4,000,000 $ (3)
    -Salary Remaining : 2,408,602 $
    Roman Josi 4,000,000 $ (1)
    -Salary Remaining : 2,408,602 $
    Michael Grabner 3,900,000 $ (2)
    -Salary Remaining : 2,348,387 $
    Casey Cizikas 3,350,000 $ (4)
    -Salary Remaining : 2,017,204 $
    Kevan Miller 3,000,000 $ (1)
    -Salary Remaining : 1,806,452 $
    Radek Faksa 2,200,000 $ (3)
    -Salary Remaining : 1,324,731 $
    Jason Zucker 2,000,000 $ (1)
    -Salary Remaining : 1,204,301 $
    Sven Baertschi 1,850,000 $ (1)
    -Salary Remaining : 1,113,978 $
    Oscar Lindberg 1,700,000 $ (2)
    -Salary Remaining : 1,023,656 $
    Louis Domingue 1,050,000 $ (1)
    -Salary Remaining : 632,258 $
    Andreas Martinsen 865,500 $ (2)
    -Salary Remaining : 521,161 $
    Philipp Grubauer 854,438 $ (1)
    -Salary Remaining : 514,500 $
    Tom Kuhnhackl 788,288 $ (1)
    -Salary Remaining : 474,668 $
    Fredrik Claesson 735,000 $ (1)
    -Salary Remaining : 442,581 $
    Gabriel Dumont 698,775 $ (2)
    -Salary Remaining : 420,768 $
    Total Pro Players22
    Salary Commitment
    Year 2018 : 75,995,001 $
    Year 2019 : 61,717,275 $
    Year 2020 : 32,465,000 $
    Year 2021 : 12,190,000 $
    Salary Average Commitment
    Year 2018 : 9,650,000 $
    Year 2019 : 7,050,000 $
    Year 2020 : 3,200,000 $
    Year 2021 : 1,075,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 75,995,001 $
    Year 2019 : 61,717,275 $
    Year 2020 : 32,465,000 $
    Year 2021 : 12,190,000 $

    Farm Players Salaries

    Brian Gibbons 1,170,000 $ (2)
    Salary Remaining : 704,516 $
    Joel Chouinard 1,000,000 $ (1)
    Salary Remaining : 602,151 $
    Carson Soucy 925,000 $ (2)
    Salary Remaining : 556,989 $
    Mackenzie Blackwood 892,500 $ (3)
    Salary Remaining : 537,419 $
    Josh Healey 858,750 $ (2)
    Salary Remaining : 517,097 $
    A.J. Jenks 750,000 $ (2)
    Salary Remaining : 451,613 $
    Jeremy Smith 750,000 $ (1)
    Salary Remaining : 451,613 $
    Jeff Taylor 742,500 $ (2)
    Salary Remaining : 447,097 $
    Kelly Zajac 700,000 $ (1)
    Salary Remaining : 421,505 $
    Joe Devin 700,000 $ (1)
    Salary Remaining : 421,505 $
    David Ling 700,000 $ (1)
    Salary Remaining : 421,505 $
    Garrett Klotz 700,000 $ (2)
    Salary Remaining : 421,505 $
    Justin Vaive 700,000 $ (1)
    Salary Remaining : 421,505 $
    Derek Whitmore 700,000 $ (1)
    Salary Remaining : 421,505 $
    Bobby Farnham 700,000 $ (1)
    Salary Remaining : 421,505 $
    Alden Hirschfeld 700,000 $ (1)
    Salary Remaining : 421,505 $
    Evan McEneny 675,000 $ (2)
    Salary Remaining : 406,452 $
    Ashton Sautner 675,000 $ (2)
    Salary Remaining : 406,452 $
    Josh Brown 675,000 $ (2)
    Salary Remaining : 406,452 $
    Brett Gallant 650,000 $ (1)
    Salary Remaining : 391,398 $
    Aaron Dell 650,000 $ (1)
    Salary Remaining : 391,398 $
    Tanner Kero 650,000 $ (1)
    Salary Remaining : 391,398 $
    Jared Hauf 650,000 $ (1)
    Salary Remaining : 391,398 $
    Noah Rod 650,000 $ (2)
    Salary Remaining : 391,398 $
    Julien Pelletier 650,000 $ (2)
    Salary Remaining : 391,398 $
    Austen Brassard 650,000 $ (1)
    Salary Remaining : 391,398 $
    Anthony Florentino 650,000 $ (1)
    Salary Remaining : 391,398 $
    Andrei Mironov 650,000 $ (1)
    Salary Remaining : 391,398 $
    Total Farm Players28
    Salary Commitment
    Year 2018 : 20,563,750 $
    Year 2019 : 9,363,750 $
    Year 2020 : 892,500 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 17,025,000 $
    Year 2019 : 7,675,000 $
    Year 2020 : 850,000 $
    Year 2021 : 0 $


    Washington Capitals


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameVerizon Center
    Level 1: 7250 - 154 $ - 5 255 - 72,48%
    Level 2: 6050 - 105 $ - 3 884 - 64,20%
    Level 3: 3600 - 66 $ - 3 139 - 87,20%
    Level 4: 4100 - 50 $ - 2 913 - 71,04%
    Luxury : 3000 - 325 $ - 1 680 - 56,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 033 - 75,82%
    Farm Level 2: 2000 - 10 $ - 1 507 - 75,33%
    Farm Total Capacity :6000

    Income

    Home Games Left25
    Average Attendance - %16 870 - 70,29%
    Average Income per Game2,771,766 $
    Year to Date Revenue44,348,260 $
    Farm
    Home Games Left25
    Average Attendance - %4 539 - 75,66%
    Average Income per Game139,986 $
    Year to Date Revenue2,239,776 $

    Expense

    Pro Players Total Salaries75,582,213 $
    Farm Players Total Salaries28,489,614 $
    Coaches Total Salaries21,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses34,451,336 $
    Farm Year To Date Expenses15,534,107 $
    Pro Salary Cap To Date29,478,212 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue69,294,156 $
    Farm Estimated Season Revenue3,499,650 $
    Pro Remaining Season Days112
    Pro Expenses Per Days473,560 $
    Pro Estimated Expenses53,038,720 $
    Farm Remaining Season Days112
    Farm Expenses Per Days198,869 $
    Farm Estimated Expenses22,273,328 $
    Estimated Season Expenses75,312,048 $
    Estimated Season Salary Cap74,990,084 $
    Estimate Under Maximum Salary Cap of 75,000,000 $9,916 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 19,590,084 $
    Current Bank Account166,561,445 $
    Projected Bank Account164,043,203 $

    Pro Players Salaries

    Jonathan Toews 10,500,000 $ (2)
    -Salary Remaining : 6,322,581 $
    Alexander Ovechkin 9,538,463 $ (1)
    -Salary Remaining : 5,743,591 $
    Evgeny Kuznetsov 7,800,000 $ (5)
    -Salary Remaining : 4,696,774 $
    Brent Seabrook 6,875,000 $ (1)
    -Salary Remaining : 4,139,785 $
    Jonathan Quick 5,800,000 $ (2)
    -Salary Remaining : 3,492,473 $
    Ondrej Palat 5,300,000 $ (5)
    -Salary Remaining : 3,191,398 $
    Brayden Schenn 5,125,000 $ (3)
    -Salary Remaining : 3,086,022 $
    Kyle Palmieri 4,650,000 $ (4)
    -Salary Remaining : 2,800,000 $
    Alexander Killorn 4,450,000 $ (4)
    -Salary Remaining : 2,679,570 $
    Nick Holden 3,505,000 $ (2)
    -Salary Remaining : 2,110,538 $
    Charlie Coyle 3,200,000 $ (1)
    -Salary Remaining : 1,926,882 $
    Darcy Kuemper 1,550,000 $ (1)
    -Salary Remaining : 933,333 $
    Tucker Poolman 1,225,000 $ (1)
    -Salary Remaining : 737,634 $
    Brendan Perlini 971,250 $ (2)
    -Salary Remaining : 584,839 $
    Brady Skjei 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Nikita Zadorov 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Timo Meier 925,000 $ (2)
    -Salary Remaining : 556,989 $
    Brandon Montour 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Jaccob Slavin 742,500 $ (1)
    -Salary Remaining : 447,097 $
    Dominik Simon 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Total Pro Players20
    Salary Commitment
    Year 2018 : 75,582,213 $
    Year 2019 : 49,026,250 $
    Year 2020 : 27,325,000 $
    Year 2021 : 22,200,000 $
    Salary Average Commitment
    Year 2018 : 8,625,000 $
    Year 2019 : 4,925,000 $
    Year 2020 : 1,775,000 $
    Year 2021 : 1,775,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 75,582,213 $
    Year 2019 : 49,026,250 $
    Year 2020 : 27,325,000 $
    Year 2021 : 22,200,000 $

    Farm Players Salaries

    Vincent Praplan 1,575,000 $ (1)
    Salary Remaining : 948,387 $
    Evan Rodrigues 1,575,000 $ (1)
    Salary Remaining : 948,387 $
    Bogdan Kiselevich 1,425,000 $ (1)
    Salary Remaining : 858,065 $
    Blake Pietila 1,425,000 $ (2)
    Salary Remaining : 858,065 $
    Jacob Nilsson 1,425,000 $ (1)
    Salary Remaining : 858,065 $
    Patrik Rybar 1,425,000 $ (1)
    Salary Remaining : 858,065 $
    Eric Martinsson 1,275,000 $ (1)
    Salary Remaining : 767,742 $
    Chris Wagner 1,250,000 $ (3)
    Salary Remaining : 752,688 $
    Yasin Ehliz 975,000 $ (1)
    Salary Remaining : 587,097 $
    Brooks Macek 975,000 $ (1)
    Salary Remaining : 587,097 $
    Jeremy Roy 925,000 $ (3)
    Salary Remaining : 556,989 $
    Oscar Fantenberg 925,000 $ (1)
    Salary Remaining : 556,989 $
    Mackenzie Weegar 925,000 $ (1)
    Salary Remaining : 556,989 $
    Matt Hunwick 920,000 $ (1)
    Salary Remaining : 553,978 $
    Joonas Korpisalo 900,000 $ (2)
    Salary Remaining : 541,935 $
    Jonas Siegenthaler 892,500 $ (3)
    Salary Remaining : 537,419 $
    Gemel Smith 854,438 $ (1)
    Salary Remaining : 514,500 $
    Justin Bailey 850,000 $ (1)
    Salary Remaining : 511,828 $
    Josh Jacobs 850,000 $ (2)
    Salary Remaining : 511,828 $
    Christian Djoos 832,650 $ (2)
    Salary Remaining : 501,381 $
    Tristan Jarry 813,750 $ (1)
    Salary Remaining : 490,000 $
    Nick Jensen 812,500 $ (2)
    Salary Remaining : 489,247 $
    Jujhar Khaira 715,000 $ (2)
    Salary Remaining : 430,538 $
    Corey Tropp 698,775 $ (1)
    Salary Remaining : 420,768 $
    Remi Elie 650,000 $ (1)
    Salary Remaining : 391,398 $
    Ken Appleby 650,000 $ (1)
    Salary Remaining : 391,398 $
    Deven Sideroff 650,000 $ (3)
    Salary Remaining : 391,398 $
    Jordan Oesterle 650,000 $ (1)
    Salary Remaining : 391,398 $
    Henrik Haapala 650,000 $ (1)
    Salary Remaining : 391,398 $
    Total Farm Players29
    Salary Commitment
    Year 2018 : 28,489,613 $
    Year 2019 : 9,252,650 $
    Year 2020 : 3,717,500 $
    Year 2021 : 0 $
    Salary Average Commitment
    Year 2018 : 16,025,000 $
    Year 2019 : 5,100,000 $
    Year 2020 : 2,800,000 $
    Year 2021 : 0 $


    Winnipeg Jets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMTS Centre
    Level 1: 8000 - 201 $ - 4 811 - 60,13%
    Level 2: 4000 - 151 $ - 3 354 - 83,84%
    Level 3: 3500 - 115 $ - 2 113 - 60,37%
    Level 4: 3000 - 79 $ - 2 151 - 71,71%
    Luxury : 5500 - 430 $ - 3 300 - 60,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 88 $ - 4 836 - 74,40%
    Farm Level 2: 3500 - 27 $ - 2 586 - 73,88%
    Farm Total Capacity :10000

    Income

    Home Games Left23
    Average Attendance - %15 728 - 65,54%
    Average Income per Game3,935,529 $
    Year to Date Revenue70,839,526 $
    Farm
    Home Games Left28
    Average Attendance - %7 422 - 74,22%
    Average Income per Game269,152 $
    Year to Date Revenue3,498,971 $

    Expense

    Pro Players Total Salaries73,389,000 $
    Farm Players Total Salaries32,553,410 $
    Coaches Total Salaries16,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(2,073,710 $)
    Pro Year To Date Expenses34,314,192 $
    Farm Year To Date Expenses13,148,126 $
    Pro Salary Cap To Date27,607,283 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue90,517,172 $
    Farm Estimated Season Revenue7,536,245 $
    Pro Remaining Season Days112
    Pro Expenses Per Days475,210 $
    Pro Estimated Expenses53,223,520 $
    Farm Remaining Season Days112
    Farm Expenses Per Days183,620 $
    Farm Estimated Expenses20,565,440 $
    Estimated Season Expenses73,788,960 $
    Estimated Season Salary Cap69,724,853 $
    Estimate Under Maximum Salary Cap of 75,000,000 $5,275,147 $
    Estimate Over Minimum Salary Cap of 55,400,000 $ 14,324,853 $
    Current Bank Account237,014,194 $
    Projected Bank Account261,278,651 $

    Pro Players Salaries

    Evgeni Malkin 9,500,000 $ (1)
    -Salary Remaining : 5,720,430 $
    Mikko Koivu 8,775,000 $ (1)
    -Salary Remaining : 5,283,871 $
    Braden Holtby 6,100,000 $ (3)
    -Salary Remaining : 3,673,118 $
    Filip Forsberg 6,000,000 $ (4)
    -Salary Remaining : 3,612,903 $
    Tyler Seguin 5,750,000 $ (1)
    -Salary Remaining : 3,462,366 $
    Duncan Keith 5,551,000 $ (1)
    -Salary Remaining : 3,342,538 $
    Marian Hossa 5,315,000 $ (1)
    -Salary Remaining : 3,200,430 $
    Jeff Carter 5,273,000 $ (2)
    -Salary Remaining : 3,175,140 $
    Andrej Sekera 4,750,000 $ (1)
    -Salary Remaining : 2,860,215 $
    Chris Tanev 4,450,000 $ (3)
    -Salary Remaining : 2,679,570 $
    Dan Hamhuis 3,250,000 $ (1)
    -Salary Remaining : 1,956,989 $
    Ales Hemsky 1,605,000 $ (1)
    -Salary Remaining : 966,452 $
    Patrik Nemeth 945,000 $ (1)
    -Salary Remaining : 569,032 $
    Valeri Nichushkin 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Dylan Larkin 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Elias Lindholm 925,000 $ (1)
    -Salary Remaining : 556,989 $
    Mitchell Marner 925,000 $ (3)
    -Salary Remaining : 556,989 $
    Pavel Zacha 925,000 $ (3)
    -Salary Remaining : 556,989 $
    Josh Morrissey 850,000 $ (1)
    -Salary Remaining : 511,828 $
    Pavel Francouz 650,000 $ (1)
    -Salary Remaining : 391,398 $
    Total Pro Players20
    Salary Commitment
    Year 2018 : 73,389,000 $
    Year 2019 : 23,673,000 $
    Year 2020 : 18,400,000 $
    Year 2021 : 6,000,000 $
    Salary Average Commitment
    Year 2018 : 8,675,000 $
    Year 2019 : 2,275,000 $
    Year 2020 : 2,275,000 $
    Year 2021 : 500,000 $
    Salary Cap with 1 Way Contract
    Year 2018 : 73,389,000 $
    Year 2019 : 23,673,000 $
    Year 2020 : 18,400,000 $
    Year 2021 : 6,000,000 $

    Farm Players Salaries

    Paul Martin 5,600,001 $ (1)
    Salary Remaining : 3,372,044 $
    Eric Fehr 3,900,000 $ (1)
    Salary Remaining : 2,348,387 $
    Andrew Hammond 1,300,000 $ (1)
    Salary Remaining : 782,796 $
    Brad Hunt 1,050,000 $ (5)
    Salary Remaining : 632,258 $
    Chad Ruhwedel 1,050,000 $ (4)
    Salary Remaining : 632,258 $
    Michael Dal Colle 925,000 $ (2)
    Salary Remaining : 556,989 $
    Jake Oettinger 925,000 $ (2)
    Salary Remaining : 556,989 $
    Ilya Samsonov 925,000 $ (1)
    Salary Remaining : 556,989 $
    Mark Alt 897,160 $ (1)
    Salary Remaining : 540,225 $
    Libor Hajek 850,000 $ (1)
    Salary Remaining : 511,828 $
    Madison Bowey 850,000 $ (1)
    Salary Remaining : 511,828 $
    Michael Sdao 825,000 $ (1)
    Salary Remaining : 496,774 $
    Daniel Vladar 813,750 $ (3)
    Salary Remaining : 490,000 $
    Jeff Glass 750,000 $ (2)
    Salary Remaining : 451,613 $
    Adam Cracknell 750,000 $ (1)
    Salary Remaining : 451,613 $
    Nick Seeler 717,500 $ (1)
    Salary Remaining : 432,043 $
    Travis St. Denis 675,000 $ (3)
    Salary Remaining : 406,452 $
    Ben Holmstrom 650,000 $ (1)
    Salary Remaining : 391,398 $
    Nikolai Kovalenko 650,000 $ (3)
    Salary Remaining : 391,398 $
    Bobby Butler 650,000 $ (1)
    Salary Remaining : 391,398 $
    Zack Stortini 650,000 $ (1)
    Salary Remaining : 391,398 $
    Stefan Elliott 650,000 $ (1)
    Salary Remaining : 391,398 $
    Ivan Nalimov 650,000 $ (2)
    Salary Remaining : 391,398 $
    Cole Bardreau 650,000 $ (2)
    Salary Remaining : 391,398 $
    Anton Lindholm 650,000 $ (2)
    Salary Remaining : 391,398 $
    Sam Herr 650,000 $ (1)
    Salary Remaining : 391,398 $
    Colin Blackwell 650,000 $ (2)
    Salary Remaining : 391,398 $
    Patrik Virta 650,000 $ (2)
    Salary Remaining : 391,398 $
    Jack Dugan 650,000 $ (3)
    Salary Remaining : 391,398 $
    Mikael Hakkarainen 650,000 $ (3)
    Salary Remaining : 391,398 $
    Kyle Wood 650,000 $ (2)
    Salary Remaining : 391,398 $
    Trent Vogelhuber 650,000 $ (1)
    Salary Remaining : 391,398 $
    Total Farm Players32
    Salary Commitment
    Year 2018 : 32,553,411 $
    Year 2019 : 12,038,750 $
    Year 2020 : 5,538,750 $
    Year 2021 : 2,100,000 $
    Salary Average Commitment
    Year 2018 : 20,150,000 $
    Year 2019 : 10,075,000 $
    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 81,372,598 $ 72,014,922 $ 2,985,078 $ 16,614,922 $ 223153
    Arizona Coyotes 122,546,053 $ 73,506,770 $ 1,493,230 $ 18,106,770 $ 212546
    Boston Bruins 257,133,078 $ 71,496,706 $ 3,503,294 $ 16,096,706 $ 223254
    Buffalo Sabres 68,269,980 $ 66,979,595 $ 8,020,405 $ 11,579,595 $ 222648
    Calgary Flames 163,043,509 $ 56,665,145 $ 18,334,855 $ 1,265,145 $ 262349
    Carolina Hurricanes 89,502,435 $ 67,946,245 $ 7,053,755 $ 12,546,245 $ 212950
    Chicago Blackhawks 190,309,517 $ 74,328,217 $ 671,783 $ 18,928,217 $ 223153
    Colorado Avalanche 5,112,858 $ 57,280,720 $ 17,719,280 $ 1,880,720 $ 242246
    Columbus Blue Jackets 96,383,074 $ 69,595,399 $ 5,404,601 $ 14,195,399 $ 233154
    Dallas Stars 42,026,096 $ 74,895,234 $ 104,766 $ 19,495,234 $ 212546
    Detroit Red Wings 52,106,279 $ 74,264,014 $ 735,986 $ 18,864,014 $ 222648
    Edmonton Oilers 93,697,917 $ 73,618,939 $ 1,381,061 $ 18,218,939 $ 202545
    Florida Panthers 45,839,652 $ 68,386,815 $ 6,613,185 $ 12,986,815 $ 223052
    Los Angeles Kings 23,581,923 $ 70,246,227 $ 4,753,773 $ 14,846,227 $ 232649
    Minnesota Wild 69,351,795 $ 61,283,113 $ 13,716,887 $ 5,883,113 $ 223052
    Montreal Canadiens 229,688,208 $ 71,799,396 $ 3,200,604 $ 16,399,396 $ 203050
    Nashville Predators 65,380,197 $ 63,531,028 $ 11,468,972 $ 8,131,028 $ 222446
    New Jersey Devils 20,628,420 $ 56,881,524 $ 18,118,476 $ 1,481,524 $ 202545
    New York Islanders 18,482,653 $ 69,121,470 $ 5,878,530 $ 13,721,470 $ 252651
    New York Rangers 114,835,121 $ 70,609,748 $ 4,390,252 $ 15,209,748 $ 222850
    Ottawa Senators 242,032,834 $ 71,378,918 $ 3,621,082 $ 15,978,918 $ 223052
    Philadelphia Flyers 35,273,443 $ 74,437,686 $ 562,314 $ 19,037,686 $ 222446
    Pittsburgh Penguins 153,661,152 $ 64,714,782 $ 10,285,218 $ 9,314,782 $ 223052
    San Jose Sharks 149,459,087 $ 73,398,778 $ 1,601,222 $ 17,998,778 $ 203454
    St.Louis Blues 34,707,847 $ 74,112,269 $ 887,731 $ 18,712,269 $ 222850
    Tampa Bay Lightning 35,411,460 $ 73,792,678 $ 1,207,322 $ 18,392,678 $ 232851
    Toronto Maple Leafs 11,092,565 $ 64,843,979 $ 10,156,021 $ 9,443,979 $ 222547
    Vancouver Canucks 21,963,163 $ 73,311,048 $ 1,688,952 $ 17,911,048 $ 242650
    Vegas Golden Knights 6,042,537 $ 70,686,962 $ 4,313,038 $ 15,286,962 $ 222850
    Washington Capitals 166,561,445 $ 74,990,084 $ 9,916 $ 19,590,084 $ 202949
    Winnipeg Jets 237,014,194 $ 69,724,853 $ 5,275,147 $ 14,324,853 $ 203252