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 $ - 4 913 - 98,25%
    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 $ - 3 046 - 76,16%
    Farm Level 2: 2000 - 23 $ - 1 492 - 74,61%
    Farm Total Capacity :6000

    Income

    Home Games Left26
    Average Attendance - %17 913 - 99,51%
    Average Income per Game1,979,740 $
    Year to Date Revenue29,696,105 $
    Farm
    Home Games Left32
    Average Attendance - %4 539 - 75,64%
    Average Income per Game152,555 $
    Year to Date Revenue1,372,995 $

    Expense

    Pro Players Total Salaries79,518,333 $
    Farm Players Total Salaries17,906,348 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses28,891,600 $
    Farm Year To Date Expenses7,071,324 $
    Pro Salary Cap To Date26,544,846 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue51,473,249 $
    Farm Estimated Season Revenue4,881,760 $
    Pro Remaining Season Days121
    Pro Expenses Per Days451,711 $
    Pro Estimated Expenses54,657,031 $
    Farm Remaining Season Days121
    Farm Expenses Per Days103,798 $
    Farm Estimated Expenses12,559,558 $
    Estimated Season Expenses67,216,589 $
    Estimated Season Salary Cap78,274,524 $
    Estimate Under Maximum Salary Cap of 79,500,000 $1,225,476 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 19,474,524 $
    Current Bank Account72,004,883 $
    Projected Bank Account61,143,303 $

    Pro Players Salaries

    Ben Bishop 9,000,000 $ (1)
    -Salary Remaining : 5,854,839 $
    P.K. Subban 9,000,000 $ (1)
    -Salary Remaining : 5,854,839 $
    Sidney Crosby 8,700,000 $ (1)
    -Salary Remaining : 5,659,677 $
    Alexander Radulov 7,300,000 $ (1)
    -Salary Remaining : 4,748,925 $
    Jonathan Drouin 5,500,000 $ (4)
    -Salary Remaining : 3,577,957 $
    Michael Matheson 4,875,000 $ (5)
    -Salary Remaining : 3,171,371 $
    Andrew Cogliano 4,500,000 $ (1)
    -Salary Remaining : 2,927,419 $
    Darren Helm 4,000,000 $ (3)
    -Salary Remaining : 2,602,151 $
    Dan Hamhuis 4,000,000 $ (3)
    -Salary Remaining : 2,602,151 $
    Jordie Benn 3,800,000 $ (2)
    -Salary Remaining : 2,472,043 $
    Phillip Danault 3,083,333 $ (3)
    -Salary Remaining : 2,005,824 $
    Aaron Dell 3,000,000 $ (4)
    -Salary Remaining : 1,951,613 $
    Adam McQuaid 2,750,000 $ (3)
    -Salary Remaining : 1,788,978 $
    Jordan Martinook 1,800,000 $ (1)
    -Salary Remaining : 1,170,968 $
    Brett Connolly 1,500,000 $ (1)
    -Salary Remaining : 975,806 $
    Cory Conacher 1,300,000 $ (4)
    -Salary Remaining : 845,699 $
    Martin Marincin 1,250,000 $ (1)
    -Salary Remaining : 813,172 $
    Adam Erne 971,250 $ (1)
    -Salary Remaining : 631,835 $
    Frederik Gauthier 971,250 $ (1)
    -Salary Remaining : 631,835 $
    Laurent Dauphin 892,500 $ (2)
    -Salary Remaining : 580,605 $
    Josh Archibald 675,000 $ (1)
    -Salary Remaining : 439,113 $
    Philippe Myers 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 79,518,333 $
    Year 2020 : 33,200,833 $
    Year 2021 : 28,508,333 $
    Year 2022 : 14,675,000 $
    Salary Average Commitment
    Year 2019 : 13,525,000 $
    Year 2020 : 6,700,000 $
    Year 2021 : 5,475,000 $
    Year 2022 : 2,875,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 79,518,333 $
    Year 2020 : 33,200,833 $
    Year 2021 : 28,508,333 $
    Year 2022 : 14,675,000 $

    Farm Players Salaries

    Nicolas Kerdiles 937,125 $ (1)
    Salary Remaining : 609,635 $
    Mason McDonald 925,000 $ (1)
    Salary Remaining : 601,747 $
    Callum Booth 925,000 $ (2)
    Salary Remaining : 601,747 $
    Ryan Culkin 854,438 $ (1)
    Salary Remaining : 555,844 $
    Nick Sorensen 813,750 $ (1)
    Salary Remaining : 529,375 $
    Marc-Olivier Roy 813,750 $ (1)
    Salary Remaining : 529,375 $
    Jordan Szwarz 781,035 $ (1)
    Salary Remaining : 508,093 $
    Nicholas Caamano 775,000 $ (3)
    Salary Remaining : 504,167 $
    Connor Ingram 775,000 $ (2)
    Salary Remaining : 504,167 $
    Felix Girard 750,750 $ (1)
    Salary Remaining : 488,391 $
    Jordan Murray 750,500 $ (3)
    Salary Remaining : 488,228 $
    Josiah Didier 750,000 $ (2)
    Salary Remaining : 487,903 $
    Doyle Somerby 725,000 $ (1)
    Salary Remaining : 471,640 $
    Daniel Walcott 715,000 $ (1)
    Salary Remaining : 465,134 $
    Hampus Melen 715,000 $ (2)
    Salary Remaining : 465,134 $
    Graham McPhee 700,000 $ (3)
    Salary Remaining : 455,376 $
    Adam Ollas Mattsson 650,000 $ (1)
    Salary Remaining : 422,849 $
    Auguste Impose 650,000 $ (2)
    Salary Remaining : 422,849 $
    Matthew Boucher 650,000 $ (3)
    Salary Remaining : 422,849 $
    Cody Donaghey 650,000 $ (1)
    Salary Remaining : 422,849 $
    Alexander Peters 650,000 $ (1)
    Salary Remaining : 422,849 $
    Keegan Iverson 650,000 $ (1)
    Salary Remaining : 422,849 $
    Jeremiah Addison 650,000 $ (2)
    Salary Remaining : 422,849 $
    Dmytro Timashov 650,000 $ (2)
    Salary Remaining : 422,849 $
    Total Farm Players24
    Salary Commitment
    Year 2019 : 17,906,348 $
    Year 2020 : 7,990,500 $
    Year 2021 : 2,875,500 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 14,850,000 $
    Year 2020 : 7,150,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    Arizona Coyotes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameGila River Arena
    Level 1: 6000 - 140 $ - 5 999 - 99,98%
    Level 2: 5000 - 90 $ - 4 923 - 98,47%
    Level 3: 2700 - 70 $ - 2 700 - 100,00%
    Level 4: 3300 - 50 $ - 3 014 - 91,35%
    Luxury : 1000 - 290 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 39 $ - 3 104 - 77,60%
    Farm Level 2: 2000 - 9 $ - 1 515 - 75,75%
    Farm Total Capacity :6000

    Income

    Home Games Left27
    Average Attendance - %17 636 - 97,98%
    Average Income per Game2,199,517 $
    Year to Date Revenue30,793,242 $
    Farm
    Home Games Left29
    Average Attendance - %4 619 - 76,98%
    Average Income per Game191,262 $
    Year to Date Revenue2,295,147 $

    Expense

    Pro Players Total Salaries68,141,752 $
    Farm Players Total Salaries20,127,624 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses26,014,032 $
    Farm Year To Date Expenses8,457,775 $
    Pro Salary Cap To Date24,517,273 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue59,386,967 $
    Farm Estimated Season Revenue5,546,605 $
    Pro Remaining Season Days121
    Pro Expenses Per Days387,859 $
    Pro Estimated Expenses46,930,939 $
    Farm Remaining Season Days121
    Farm Expenses Per Days118,428 $
    Farm Estimated Expenses14,329,788 $
    Estimated Season Expenses61,260,727 $
    Estimated Season Salary Cap68,097,964 $
    Estimate Under Maximum Salary Cap of 79,500,000 $11,402,036 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 9,297,964 $
    Current Bank Account130,897,646 $
    Projected Bank Account134,570,491 $

    Pro Players Salaries

    Claude Giroux 8,275,000 $ (1)
    -Salary Remaining : 5,383,199 $
    Mike Green 6,550,000 $ (1)
    -Salary Remaining : 4,261,022 $
    Alex Pietrangelo 6,500,000 $ (2)
    -Salary Remaining : 4,228,495 $
    Jordan Staal 6,000,000 $ (2)
    -Salary Remaining : 3,903,226 $
    T.J. Oshie 5,750,000 $ (1)
    -Salary Remaining : 3,740,591 $
    Mike Smith 5,700,000 $ (1)
    -Salary Remaining : 3,708,065 $
    Jacob Trouba 5,500,000 $ (1)
    -Salary Remaining : 3,577,957 $
    Kris Russell 5,200,000 $ (2)
    -Salary Remaining : 3,382,796 $
    Marcus Johansson 4,583,333 $ (1)
    -Salary Remaining : 2,981,631 $
    Andre Burakovsky 3,000,000 $ (1)
    -Salary Remaining : 1,951,613 $
    Mike Condon 2,400,000 $ (2)
    -Salary Remaining : 1,561,290 $
    Chris Terry (Out of Payroll) 1,150,000 $ (1)
    -Salary Remaining : 748,118 $
    Tyler Pitlick 1,000,000 $ (2)
    -Salary Remaining : 650,538 $
    Jake Virtanen 925,000 $ (1)
    -Salary Remaining : 601,747 $
    Joel Eriksson Ek 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Kevin Fiala 925,000 $ (1)
    -Salary Remaining : 601,747 $
    Travis Sanheim 850,000 $ (1)
    -Salary Remaining : 552,957 $
    Marko Dano 813,750 $ (1)
    -Salary Remaining : 529,375 $
    Kevin Gravel 735,919 $ (1)
    -Salary Remaining : 478,743 $
    Oskar Sundqvist 708,750 $ (1)
    -Salary Remaining : 461,069 $
    Ben Street 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 68,141,752 $
    Year 2020 : 22,025,000 $
    Year 2021 : 0 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 11,775,000 $
    Year 2020 : 2,925,000 $
    Year 2021 : 0 $
    Year 2022 : 0 $
    Salary Cap with 1 Way Contract
    Year 2019 : 68,141,752 $
    Year 2020 : 22,025,000 $
    Year 2021 : 0 $
    Year 2022 : 0 $

    Farm Players Salaries

    Brian Lashoff 992,000 $ (1)
    Salary Remaining : 645,333 $
    Kerby Rychel 971,250 $ (1)
    Salary Remaining : 631,835 $
    Hunter Shinkaruk 971,250 $ (1)
    Salary Remaining : 631,835 $
    Griffin Reinhart 971,250 $ (1)
    Salary Remaining : 631,835 $
    Jake Bean 925,000 $ (3)
    Salary Remaining : 601,747 $
    Brent Moran 892,500 $ (2)
    Salary Remaining : 580,605 $
    Hudson Fasching 874,125 $ (1)
    Salary Remaining : 568,651 $
    Robin Kovacs 850,000 $ (2)
    Salary Remaining : 552,957 $
    Turner Elson 825,000 $ (2)
    Salary Remaining : 536,694 $
    Ethan Prow 792,750 $ (1)
    Salary Remaining : 515,714 $
    Scott Wedgewood 787,500 $ (1)
    Salary Remaining : 512,298 $
    Gerry Fitzgerald 787,500 $ (2)
    Salary Remaining : 512,298 $
    Ryan Scarfo 787,500 $ (2)
    Salary Remaining : 512,298 $
    Nikita Jevpalovs 775,000 $ (1)
    Salary Remaining : 504,167 $
    Tim Gettinger 775,000 $ (3)
    Salary Remaining : 504,167 $
    Jack Kopacka 775,000 $ (3)
    Salary Remaining : 504,167 $
    Erik Foley 775,000 $ (2)
    Salary Remaining : 504,167 $
    Erik Burgdoerfer 750,000 $ (1)
    Salary Remaining : 487,903 $
    Jake Paterson 750,000 $ (1)
    Salary Remaining : 487,903 $
    Michael Paliotta 700,000 $ (1)
    Salary Remaining : 455,376 $
    Matthew Ford 700,000 $ (1)
    Salary Remaining : 455,376 $
    Kevin Czuczman 700,000 $ (1)
    Salary Remaining : 455,376 $
    Kevin Lynch 700,000 $ (1)
    Salary Remaining : 455,376 $
    Jack Sadek 650,000 $ (2)
    Salary Remaining : 422,849 $
    Jordan Henry 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 20,127,625 $
    Year 2020 : 8,042,500 $
    Year 2021 : 2,475,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,100,000 $
    Year 2020 : 6,500,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    Boston Bruins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameTD Garden
    Level 1: 7667 - 130 $ - 6 615 - 86,28%
    Level 2: 6389 - 100 $ - 4 804 - 75,19%
    Level 3: 3450 - 70 $ - 3 093 - 89,66%
    Level 4: 4216 - 40 $ - 3 638 - 86,28%
    Luxury : 1278 - 350 $ - 1 253 - 98,08%
    Total Capacity :23000
    Farm
    Farm Level 1: 7000 - 45 $ - 5 266 - 75,23%
    Farm Level 2: 1000 - 12 $ - 770 - 76,97%
    Farm Total Capacity :8000

    Income

    Home Games Left24
    Average Attendance - %19 404 - 84,36%
    Average Income per Game2,462,300 $
    Year to Date Revenue41,859,104 $
    Farm
    Home Games Left30
    Average Attendance - %6 036 - 75,45%
    Average Income per Game349,631 $
    Year to Date Revenue3,845,939 $

    Expense

    Pro Players Total Salaries77,594,263 $
    Farm Players Total Salaries27,550,750 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses28,524,339 $
    Farm Year To Date Expenses9,986,007 $
    Pro Salary Cap To Date26,570,044 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue59,095,206 $
    Farm Estimated Season Revenue10,488,925 $
    Pro Remaining Season Days121
    Pro Expenses Per Days438,141 $
    Pro Estimated Expenses53,015,061 $
    Farm Remaining Season Days121
    Farm Expenses Per Days158,875 $
    Farm Estimated Expenses19,223,875 $
    Estimated Season Expenses72,238,936 $
    Estimated Season Salary Cap77,047,977 $
    Estimate Under Maximum Salary Cap of 79,500,000 $2,452,023 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 18,247,977 $
    Current Bank Account299,508,092 $
    Projected Bank Account296,853,287 $

    Pro Players Salaries

    Mark Stone 9,500,000 $ (5)
    -Salary Remaining : 6,180,108 $
    Ryan Johansen 8,000,000 $ (1)
    -Salary Remaining : 5,204,301 $
    Patrice Bergeron 6,875,000 $ (1)
    -Salary Remaining : 4,472,446 $
    Torey Krug 5,250,000 $ (2)
    -Salary Remaining : 3,415,323 $
    Jared Spurgeon 5,187,500 $ (2)
    -Salary Remaining : 3,374,664 $
    Yanni Gourde 5,166,666 $ (5)
    -Salary Remaining : 3,361,111 $
    Frederik Andersen 5,000,000 $ (3)
    -Salary Remaining : 3,252,688 $
    Ryan McDonagh 4,700,000 $ (1)
    -Salary Remaining : 3,057,527 $
    Michael Frolik 4,300,000 $ (1)
    -Salary Remaining : 2,797,312 $
    John Klingberg 4,250,000 $ (3)
    -Salary Remaining : 2,764,785 $
    Rickard Rakell 3,853,672 $ (3)
    -Salary Remaining : 2,506,959 $
    Anders Lee 3,750,000 $ (1)
    -Salary Remaining : 2,439,516 $
    Erik Haula 2,750,000 $ (2)
    -Salary Remaining : 1,788,978 $
    Mattias Janmark 2,300,000 $ (1)
    -Salary Remaining : 1,496,237 $
    Ryan Pulock 2,000,000 $ (2)
    -Salary Remaining : 1,301,075 $
    Nick Ritchie 1,498,925 $ (3)
    -Salary Remaining : 975,107 $
    Tomas Nosek 962,500 $ (1)
    -Salary Remaining : 626,142 $
    Dylan DeMelo 900,000 $ (1)
    -Salary Remaining : 585,484 $
    Vince Hinostroza 700,000 $ (1)
    -Salary Remaining : 455,376 $
    Ilya Sorokin 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 77,594,263 $
    Year 2020 : 44,456,763 $
    Year 2021 : 29,269,263 $
    Year 2022 : 14,666,666 $
    Salary Average Commitment
    Year 2019 : 11,725,000 $
    Year 2020 : 6,250,000 $
    Year 2021 : 3,950,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 77,594,263 $
    Year 2020 : 44,456,763 $
    Year 2021 : 29,269,263 $
    Year 2022 : 14,666,666 $

    Farm Players Salaries

    Jan Rutta 2,300,000 $ (1)
    Salary Remaining : 1,496,237 $
    David Rittich 1,050,000 $ (1)
    Salary Remaining : 683,065 $
    Rob O'Gara 971,250 $ (1)
    Salary Remaining : 631,835 $
    Nick Merkley 925,000 $ (2)
    Salary Remaining : 601,747 $
    Kenny Agostino 918,750 $ (1)
    Salary Remaining : 597,681 $
    Casey Nelson 892,500 $ (2)
    Salary Remaining : 580,605 $
    Dennis Cholowski 850,000 $ (3)
    Salary Remaining : 552,957 $
    Adam Fox 850,000 $ (3)
    Salary Remaining : 552,957 $
    Jayce Hawryluk 850,000 $ (2)
    Salary Remaining : 552,957 $
    Jack Dougherty 850,000 $ (1)
    Salary Remaining : 552,957 $
    John Quenneville 850,000 $ (1)
    Salary Remaining : 552,957 $
    Alex Nedeljkovic 850,000 $ (1)
    Salary Remaining : 552,957 $
    Nick Paul 813,750 $ (1)
    Salary Remaining : 529,375 $
    Kalle Kossila 775,000 $ (1)
    Salary Remaining : 504,167 $
    Jean-Christophe Beaudin 765,000 $ (2)
    Salary Remaining : 497,661 $
    Anthony Stolarz 761,250 $ (1)
    Salary Remaining : 495,222 $
    Reid Boucher 750,750 $ (1)
    Salary Remaining : 488,391 $
    Linus Ullmark 750,000 $ (1)
    Salary Remaining : 487,903 $
    Peter Cehlarik 742,500 $ (1)
    Salary Remaining : 483,024 $
    Tyler Graovac 715,000 $ (1)
    Salary Remaining : 465,134 $
    Zac Leslie 715,000 $ (1)
    Salary Remaining : 465,134 $
    Chad Krys 700,000 $ (3)
    Salary Remaining : 455,376 $
    Alex Lyon 700,000 $ (1)
    Salary Remaining : 455,376 $
    Joseph Blandisi 680,000 $ (1)
    Salary Remaining : 442,366 $
    Antoine Bibeau 675,000 $ (2)
    Salary Remaining : 439,113 $
    Sami Niku 650,000 $ (2)
    Salary Remaining : 422,849 $
    Dryden Hunt 650,000 $ (2)
    Salary Remaining : 422,849 $
    Vitek Vanecek 650,000 $ (1)
    Salary Remaining : 422,849 $
    Kirill Kaprizov 650,000 $ (2)
    Salary Remaining : 422,849 $
    Nolan Stevens 650,000 $ (2)
    Salary Remaining : 422,849 $
    Brendan Guhle 650,000 $ (3)
    Salary Remaining : 422,849 $
    Roope Hintz 650,000 $ (2)
    Salary Remaining : 422,849 $
    A.J. Greer 650,000 $ (2)
    Salary Remaining : 422,849 $
    Connor Hobbs 650,000 $ (2)
    Salary Remaining : 422,849 $
    Total Farm Players34
    Salary Commitment
    Year 2019 : 27,550,750 $
    Year 2020 : 11,707,500 $
    Year 2021 : 3,050,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 21,125,000 $
    Year 2020 : 10,050,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    Buffalo Sabres


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameFirst Niagara Center
    Level 1: 7500 - 125 $ - 6 812 - 90,82%
    Level 2: 4280 - 75 $ - 4 280 - 100,00%
    Level 3: 3150 - 55 $ - 3 134 - 99,48%
    Level 4: 3570 - 40 $ - 3 564 - 99,82%
    Luxury : 2500 - 210 $ - 2 107 - 84,27%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 925 - 73,13%
    Farm Level 2: 2000 - 9 $ - 1 483 - 74,16%
    Farm Total Capacity :6000

    Income

    Home Games Left27
    Average Attendance - %19 896 - 94,74%
    Average Income per Game2,219,269 $
    Year to Date Revenue31,069,767 $
    Farm
    Home Games Left29
    Average Attendance - %4 409 - 73,48%
    Average Income per Game131,112 $
    Year to Date Revenue1,573,345 $

    Expense

    Pro Players Total Salaries74,513,393 $
    Farm Players Total Salaries22,819,248 $
    Coaches Total Salaries4,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses26,735,876 $
    Farm Year To Date Expenses9,070,964 $
    Pro Salary Cap To Date25,722,461 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue59,920,265 $
    Farm Estimated Season Revenue3,802,250 $
    Pro Remaining Season Days121
    Pro Expenses Per Days416,201 $
    Pro Estimated Expenses50,360,321 $
    Farm Remaining Season Days121
    Farm Expenses Per Days131,286 $
    Farm Estimated Expenses15,885,606 $
    Estimated Season Expenses66,245,927 $
    Estimated Season Salary Cap74,196,271 $
    Estimate Under Maximum Salary Cap of 79,500,000 $5,303,729 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 15,396,271 $
    Current Bank Account72,006,474 $
    Projected Bank Account69,483,062 $

    Pro Players Salaries

    Jonathan Toews 10,500,000 $ (1)
    -Salary Remaining : 6,830,645 $
    Jeff Skinner 9,000,000 $ (5)
    -Salary Remaining : 5,854,839 $
    Pekka Rinne 9,000,000 $ (1)
    -Salary Remaining : 5,854,839 $
    Eric Staal 8,000,000 $ (2)
    -Salary Remaining : 5,204,301 $
    Shea Weber 7,857,143 $ (1)
    -Salary Remaining : 5,111,367 $
    Frans Nielsen 6,500,000 $ (3)
    -Salary Remaining : 4,228,495 $
    Connor Murphy 3,850,000 $ (3)
    -Salary Remaining : 2,504,570 $
    Marcus Foligno 2,875,000 $ (3)
    -Salary Remaining : 1,870,296 $
    Mark Pysyk 2,733,000 $ (2)
    -Salary Remaining : 1,777,919 $
    Carl Gunnarsson 2,500,000 $ (2)
    -Salary Remaining : 1,626,344 $
    Evan Rodrigues 1,575,000 $ (1)
    -Salary Remaining : 1,024,597 $
    Michael Hutchinson 1,500,000 $ (3)
    -Salary Remaining : 975,806 $
    Ben Chiarot 1,400,000 $ (1)
    -Salary Remaining : 910,753 $
    Brendan Perlini 971,250 $ (1)
    -Salary Remaining : 631,835 $
    Mackenzie Weegar 971,250 $ (1)
    -Salary Remaining : 631,835 $
    Josh Leivo 925,000 $ (1)
    -Salary Remaining : 601,747 $
    Michael Bunting 775,000 $ (1)
    -Salary Remaining : 504,167 $
    Teddy Blueger 750,750 $ (1)
    -Salary Remaining : 488,391 $
    Matt Martin 750,000 $ (2)
    -Salary Remaining : 487,903 $
    Jujhar Khaira 715,000 $ (1)
    -Salary Remaining : 465,134 $
    Alan Quine 715,000 $ (1)
    -Salary Remaining : 465,134 $
    Michael Lindqvist 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 74,513,393 $
    Year 2020 : 37,708,000 $
    Year 2021 : 23,725,000 $
    Year 2022 : 9,000,000 $
    Salary Average Commitment
    Year 2019 : 11,925,000 $
    Year 2020 : 5,100,000 $
    Year 2021 : 2,875,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 74,513,393 $
    Year 2020 : 37,708,000 $
    Year 2021 : 23,725,000 $
    Year 2022 : 9,000,000 $

    Farm Players Salaries

    Jacob Nilsson 1,425,000 $ (2)
    Salary Remaining : 927,016 $
    Byron Froese 1,034,249 $ (1)
    Salary Remaining : 672,818 $
    Hunter Smith 850,000 $ (1)
    Salary Remaining : 552,957 $
    Michael Downing 820,000 $ (1)
    Salary Remaining : 533,441 $
    Jake Walman 775,000 $ (1)
    Salary Remaining : 504,167 $
    Johnathan MacLeod 775,000 $ (1)
    Salary Remaining : 504,167 $
    Dylan Sadowy 775,000 $ (1)
    Salary Remaining : 504,167 $
    Jack Rodewald 715,000 $ (1)
    Salary Remaining : 465,134 $
    Yegor Korshkov 700,000 $ (2)
    Salary Remaining : 455,376 $
    Jake Massie 650,000 $ (2)
    Salary Remaining : 422,849 $
    Tyler Soy 650,000 $ (2)
    Salary Remaining : 422,849 $
    Pavel Jenys (Out of Payroll) 650,000 $ (1)
    Salary Remaining : 422,849 $
    Grant Gabriele 650,000 $ (2)
    Salary Remaining : 422,849 $
    Samuel Dove-McFalls 650,000 $ (2)
    Salary Remaining : 422,849 $
    Matthew Berkovitz 650,000 $ (1)
    Salary Remaining : 422,849 $
    Luke Philp 650,000 $ (1)
    Salary Remaining : 422,849 $
    Julien Nantel 650,000 $ (1)
    Salary Remaining : 422,849 $
    Spenser Jensen 650,000 $ (1)
    Salary Remaining : 422,849 $
    Mikhail Maltsev 650,000 $ (3)
    Salary Remaining : 422,849 $
    Brett Murray 650,000 $ (3)
    Salary Remaining : 422,849 $
    Cameron Clarke 650,000 $ (2)
    Salary Remaining : 422,849 $
    Jakob Stukel 650,000 $ (2)
    Salary Remaining : 422,849 $
    Antoine Samuel 650,000 $ (3)
    Salary Remaining : 422,849 $
    Matej Tomek 650,000 $ (2)
    Salary Remaining : 422,849 $
    Brandon Halverson 650,000 $ (1)
    Salary Remaining : 422,849 $
    Vojtech Budik 650,000 $ (3)
    Salary Remaining : 422,849 $
    Jordan Stallard 650,000 $ (1)
    Salary Remaining : 422,849 $
    Daniel Marmenlind 650,000 $ (3)
    Salary Remaining : 422,849 $
    Gabriel Fontaine 650,000 $ (2)
    Salary Remaining : 422,849 $
    Jeffrey De Wit 650,000 $ (1)
    Salary Remaining : 422,849 $
    Macoy Erkamps 650,000 $ (1)
    Salary Remaining : 422,849 $
    Philip Nyberg 650,000 $ (2)
    Salary Remaining : 422,849 $
    Alfons Malmstrom 650,000 $ (3)
    Salary Remaining : 422,849 $
    Total Farm Players33
    Salary Commitment
    Year 2019 : 23,469,249 $
    Year 2020 : 11,875,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 20,550,000 $
    Year 2020 : 11,050,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $


    Calgary Flames


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScotiabank Saddledome
    Level 1: 6000 - 160 $ - 5 197 - 86,61%
    Level 2: 5000 - 100 $ - 4 877 - 97,53%
    Level 3: 2700 - 80 $ - 2 412 - 89,32%
    Level 4: 3300 - 32 $ - 3 300 - 100,00%
    Luxury : 1000 - 360 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 38 $ - 2 964 - 74,10%
    Farm Level 2: 2000 - 16 $ - 1 523 - 76,15%
    Farm Total Capacity :6000

    Income

    Home Games Left28
    Average Attendance - %16 785 - 93,25%
    Average Income per Game2,274,288 $
    Year to Date Revenue29,565,741 $
    Farm
    Home Games Left30
    Average Attendance - %4 487 - 74,78%
    Average Income per Game194,532 $
    Year to Date Revenue2,139,854 $

    Expense

    Pro Players Total Salaries78,084,593 $
    Farm Players Total Salaries32,284,914 $
    Coaches Total Salaries16,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses29,506,120 $
    Farm Year To Date Expenses14,880,254 $
    Pro Salary Cap To Date26,725,210 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue63,680,058 $
    Farm Estimated Season Revenue5,835,965 $
    Pro Remaining Season Days121
    Pro Expenses Per Days460,132 $
    Pro Estimated Expenses55,675,972 $
    Farm Remaining Season Days121
    Farm Expenses Per Days221,962 $
    Farm Estimated Expenses26,857,402 $
    Estimated Season Expenses82,533,374 $
    Estimated Season Salary Cap76,774,077 $
    Estimate Under Maximum Salary Cap of 79,500,000 $2,725,923 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 17,974,077 $
    Current Bank Account165,185,463 $
    Projected Bank Account152,168,112 $

    Pro Players Salaries

    Brent Seabrook 10,076,080 $ (1)
    -Salary Remaining : 6,554,867 $
    Joe Thornton 9,360,000 $ (1)
    -Salary Remaining : 6,089,032 $
    Travis Hamonic 7,176,076 $ (1)
    -Salary Remaining : 4,668,308 $
    Braydon Coburn 7,076,000 $ (1)
    -Salary Remaining : 4,603,204 $
    Braden Holtby 6,100,000 $ (2)
    -Salary Remaining : 3,968,280 $
    Alexander Steen 5,800,000 $ (1)
    -Salary Remaining : 3,773,118 $
    Tom Wilson 5,166,666 $ (5)
    -Salary Remaining : 3,361,111 $
    Luca Sbisa 4,680,000 $ (1)
    -Salary Remaining : 3,044,516 $
    Anthony Mantha 3,300,000 $ (2)
    -Salary Remaining : 2,146,774 $
    Ryan Strome 3,100,000 $ (2)
    -Salary Remaining : 2,016,667 $
    Kris Newbury 3,000,000 $ (2)
    -Salary Remaining : 1,951,613 $
    James Reimer 3,000,000 $ (1)
    -Salary Remaining : 1,951,613 $
    Josh Anderson 1,850,000 $ (2)
    -Salary Remaining : 1,203,495 $
    Brandon Tanev (Out of Payroll) 1,150,000 $ (1)
    -Salary Remaining : 748,118 $
    Chris Conner 1,076,000 $ (3)
    -Salary Remaining : 699,978 $
    Matthew Tkachuk 925,000 $ (3)
    -Salary Remaining : 601,747 $
    Auston Matthews 925,000 $ (3)
    -Salary Remaining : 601,747 $
    Sam Bennett 925,000 $ (1)
    -Salary Remaining : 601,747 $
    Zachary Werenski 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Jared McCann 925,000 $ (1)
    -Salary Remaining : 601,747 $
    Travis Dermott 850,000 $ (2)
    -Salary Remaining : 552,957 $
    Corey Tropp 698,775 $ (3)
    -Salary Remaining : 454,579 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 78,084,593 $
    Year 2020 : 27,916,441 $
    Year 2021 : 8,791,441 $
    Year 2022 : 5,166,666 $
    Salary Average Commitment
    Year 2019 : 12,625,000 $
    Year 2020 : 7,000,000 $
    Year 2021 : 3,250,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 78,084,593 $
    Year 2020 : 27,916,441 $
    Year 2021 : 8,791,441 $
    Year 2022 : 5,166,666 $

    Farm Players Salaries

    Luke Gazdic 3,000,000 $ (1)
    Salary Remaining : 1,951,613 $
    Trevor Smith 3,000,000 $ (2)
    Salary Remaining : 1,951,613 $
    Colin Jacobs 3,000,000 $ (1)
    Salary Remaining : 1,951,613 $
    Justin Vaive 3,000,000 $ (1)
    Salary Remaining : 1,951,613 $
    Matt Lorito 1,450,000 $ (3)
    Salary Remaining : 943,280 $
    Scott Wilson 1,050,000 $ (2)
    Salary Remaining : 683,065 $
    Ben Holmstrom 1,000,000 $ (2)
    Salary Remaining : 650,538 $
    Colin Campbell 1,000,000 $ (2)
    Salary Remaining : 650,538 $
    Valentin Zykov 971,250 $ (2)
    Salary Remaining : 631,835 $
    Thatcher Demko 925,000 $ (1)
    Salary Remaining : 601,747 $
    Carl Dahlstrom 850,000 $ (3)
    Salary Remaining : 552,957 $
    Noah Juulsen 850,000 $ (2)
    Salary Remaining : 552,957 $
    John McCarthy 850,000 $ (2)
    Salary Remaining : 552,957 $
    Ben Sexton 850,000 $ (2)
    Salary Remaining : 552,957 $
    Cam Darcy 850,000 $ (2)
    Salary Remaining : 552,957 $
    Taylor Leier 846,886 $ (1)
    Salary Remaining : 550,931 $
    Brendan Woods 839,279 $ (1)
    Salary Remaining : 545,983 $
    Dillon Heatherington 813,750 $ (1)
    Salary Remaining : 529,375 $
    Philippe Desrosiers 813,750 $ (1)
    Salary Remaining : 529,375 $
    Jeremy Lauzon 775,000 $ (2)
    Salary Remaining : 504,167 $
    Sean Day 775,000 $ (3)
    Salary Remaining : 504,167 $
    Tyler Parsons 775,000 $ (3)
    Salary Remaining : 504,167 $
    Joseph Woll 700,000 $ (3)
    Salary Remaining : 455,376 $
    Casey Fitzgerald 700,000 $ (2)
    Salary Remaining : 455,376 $
    Yegor Rykov 650,000 $ (2)
    Salary Remaining : 422,849 $
    Vladislav Gavrikov 650,000 $ (1)
    Salary Remaining : 422,849 $
    Logan Nelson 650,000 $ (1)
    Salary Remaining : 422,849 $
    Riley Stillman 650,000 $ (3)
    Salary Remaining : 422,849 $
    Total Farm Players28
    Salary Commitment
    Year 2019 : 32,284,915 $
    Year 2020 : 17,746,250 $
    Year 2021 : 5,200,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,875,000 $
    Year 2020 : 11,700,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $


    Carolina Hurricanes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePNC Arena
    Level 1: 5000 - 150 $ - 4 993 - 99,86%
    Level 2: 5000 - 98 $ - 4 894 - 97,87%
    Level 3: 2940 - 74 $ - 2 740 - 93,20%
    Level 4: 3060 - 50 $ - 2 918 - 95,35%
    Luxury : 1000 - 340 $ - 1 000 - 100,00%
    Total Capacity :17000
    Farm
    Farm Level 1: 4000 - 24 $ - 2 906 - 72,66%
    Farm Level 2: 2000 - 8 $ - 1 505 - 75,26%
    Farm Total Capacity :6000

    Income

    Home Games Left27
    Average Attendance - %16 544 - 97,32%
    Average Income per Game2,204,740 $
    Year to Date Revenue30,866,363 $
    Farm
    Home Games Left30
    Average Attendance - %4 412 - 73,53%
    Average Income per Game116,149 $
    Year to Date Revenue1,277,635 $

    Expense

    Pro Players Total Salaries70,276,746 $
    Farm Players Total Salaries24,227,736 $
    Coaches Total Salaries4,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses25,584,572 $
    Farm Year To Date Expenses8,968,603 $
    Pro Salary Cap To Date24,206,066 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue59,527,986 $
    Farm Estimated Season Revenue3,484,459 $
    Pro Remaining Season Days121
    Pro Expenses Per Days392,886 $
    Pro Estimated Expenses47,539,206 $
    Farm Remaining Season Days121
    Farm Expenses Per Days141,009 $
    Farm Estimated Expenses17,062,089 $
    Estimated Season Expenses64,601,295 $
    Estimated Season Salary Cap69,923,738 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,576,262 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,123,738 $
    Current Bank Account96,946,414 $
    Projected Bank Account95,357,564 $

    Pro Players Salaries

    Steven Stamkos 8,500,000 $ (3)
    -Salary Remaining : 5,529,570 $
    Bobby Ryan 7,900,000 $ (1)
    -Salary Remaining : 5,139,247 $
    Milan Lucic 6,000,000 $ (1)
    -Salary Remaining : 3,903,226 $
    Jimmy Howard 5,291,670 $ (1)
    -Salary Remaining : 3,442,430 $
    Kyle Okposo 5,150,000 $ (1)
    -Salary Remaining : 3,350,269 $
    T.J. Brodie 4,650,000 $ (1)
    -Salary Remaining : 3,025,000 $
    David Savard 4,250,000 $ (3)
    -Salary Remaining : 2,764,785 $
    Josh Manson 4,100,000 $ (4)
    -Salary Remaining : 2,667,204 $
    Adam Henrique 4,000,000 $ (1)
    -Salary Remaining : 2,602,151 $
    Jonathan Bernier 3,600,000 $ (2)
    -Salary Remaining : 2,341,935 $
    Vladimir Sobotka 3,500,000 $ (2)
    -Salary Remaining : 2,276,882 $
    Bryan Rust 3,500,000 $ (4)
    -Salary Remaining : 2,276,882 $
    Matt Calvert 2,200,000 $ (2)
    -Salary Remaining : 1,431,183 $
    Marc Methot 1,900,000 $ (1)
    -Salary Remaining : 1,236,022 $
    Alexander Petrovic 1,600,000 $ (1)
    -Salary Remaining : 1,040,860 $
    Ivan Provorov 971,250 $ (1)
    -Salary Remaining : 631,835 $
    T.J. Tynan 897,160 $ (1)
    -Salary Remaining : 583,636 $
    Zach Aston-Reese 850,000 $ (1)
    -Salary Remaining : 552,957 $
    Noel Acciari 750,000 $ (1)
    -Salary Remaining : 487,903 $
    Frederick Gaudreau 666,666 $ (2)
    -Salary Remaining : 433,691 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 70,276,746 $
    Year 2020 : 30,316,666 $
    Year 2021 : 20,350,000 $
    Year 2022 : 7,600,000 $
    Salary Average Commitment
    Year 2019 : 11,250,000 $
    Year 2020 : 4,325,000 $
    Year 2021 : 1,800,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 70,276,746 $
    Year 2020 : 30,316,666 $
    Year 2021 : 20,350,000 $
    Year 2022 : 7,600,000 $

    Farm Players Salaries

    Elvis Merzlikins 1,844,559 $ (2)
    Salary Remaining : 1,199,955 $
    Sheldon Dries 997,500 $ (1)
    Salary Remaining : 648,911 $
    Mason Jobst 980,000 $ (2)
    Salary Remaining : 637,527 $
    Morgan Klimchuk 971,250 $ (2)
    Salary Remaining : 631,835 $
    Ryan Lindgren 925,000 $ (3)
    Salary Remaining : 601,747 $
    Jacob Pritchard 900,000 $ (1)
    Salary Remaining : 585,484 $
    Mitch Vande Sompel 892,500 $ (2)
    Salary Remaining : 580,605 $
    Justin Kloos 890,000 $ (1)
    Salary Remaining : 578,978 $
    Thomas Novak 850,000 $ (2)
    Salary Remaining : 552,957 $
    Anton Karlsson 850,000 $ (1)
    Salary Remaining : 552,957 $
    Maxim Lamarche 848,925 $ (1)
    Salary Remaining : 552,258 $
    Tyler Randell 810,000 $ (1)
    Salary Remaining : 526,935 $
    Jimmy Oligny 800,000 $ (1)
    Salary Remaining : 520,430 $
    Sheldon Rempal 775,000 $ (2)
    Salary Remaining : 504,167 $
    Graham Knott 775,000 $ (2)
    Salary Remaining : 504,167 $
    Cameron Schilling 760,000 $ (1)
    Salary Remaining : 494,409 $
    Tyler Sikura 735,000 $ (1)
    Salary Remaining : 478,145 $
    Tyler Lewington 715,000 $ (2)
    Salary Remaining : 465,134 $
    Jaedon Descheneau 715,000 $ (2)
    Salary Remaining : 465,134 $
    Matt Tomkins 693,000 $ (2)
    Salary Remaining : 450,823 $
    Zach Whitecloud 650,000 $ (3)
    Salary Remaining : 422,849 $
    Beau Starrett 650,000 $ (1)
    Salary Remaining : 422,849 $
    Zach Frye 650,000 $ (1)
    Salary Remaining : 422,849 $
    Todd Burgess 650,000 $ (2)
    Salary Remaining : 422,849 $
    Peter Thome 650,000 $ (2)
    Salary Remaining : 422,849 $
    Daniel Bernhardt 650,000 $ (1)
    Salary Remaining : 422,849 $
    Brent Gates 650,000 $ (2)
    Salary Remaining : 422,849 $
    Kyle Criscuolo 650,000 $ (1)
    Salary Remaining : 422,849 $
    Darren Raddysh 650,000 $ (2)
    Salary Remaining : 422,849 $
    J.J. Piccinich 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players30
    Salary Commitment
    Year 2019 : 24,227,734 $
    Year 2020 : 13,386,309 $
    Year 2021 : 1,575,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 18,950,000 $
    Year 2020 : 10,325,000 $
    Year 2021 : 1,300,000 $
    Year 2022 : 0 $


    Chicago Blackhawks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameUnited Center
    Level 1: 8000 - 115 $ - 6 885 - 86,06%
    Level 2: 6000 - 76 $ - 5 103 - 85,06%
    Level 3: 4000 - 50 $ - 3 244 - 81,09%
    Level 4: 4500 - 28 $ - 4 168 - 92,62%
    Luxury : 1500 - 299 $ - 1 474 - 98,26%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 25 $ - 3 035 - 75,88%
    Farm Level 2: 2000 - 9 $ - 1 460 - 73,01%
    Farm Total Capacity :6000

    Income

    Home Games Left25
    Average Attendance - %20 874 - 86,97%
    Average Income per Game2,184,094 $
    Year to Date Revenue34,945,509 $
    Farm
    Home Games Left28
    Average Attendance - %4 495 - 74,92%
    Average Income per Game126,412 $
    Year to Date Revenue1,643,360 $

    Expense

    Pro Players Total Salaries79,884,583 $
    Farm Players Total Salaries23,381,126 $
    Coaches Total Salaries6,475,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses28,980,063 $
    Farm Year To Date Expenses9,319,349 $
    Pro Salary Cap To Date26,974,682 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue54,602,358 $
    Farm Estimated Season Revenue3,539,545 $
    Pro Remaining Season Days121
    Pro Expenses Per Days449,917 $
    Pro Estimated Expenses54,439,957 $
    Farm Remaining Season Days121
    Farm Expenses Per Days140,087 $
    Farm Estimated Expenses16,950,527 $
    Estimated Season Expenses71,390,484 $
    Estimated Season Salary Cap78,942,609 $
    Estimate Under Maximum Salary Cap of 79,500,000 $557,391 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 20,142,609 $
    Current Bank Account223,198,392 $
    Projected Bank Account209,949,811 $

    Pro Players Salaries

    Marc-Andre Fleury 8,000,000 $ (1)
    -Salary Remaining : 5,204,301 $
    Brent Burns 8,000,000 $ (1)
    -Salary Remaining : 5,204,301 $
    Victor Hedman 7,875,000 $ (4)
    -Salary Remaining : 5,122,984 $
    James Van Riemsdyk 7,000,000 $ (3)
    -Salary Remaining : 4,553,763 $
    Aleksander Barkov 5,900,000 $ (4)
    -Salary Remaining : 3,838,172 $
    Nick Leddy 5,500,000 $ (2)
    -Salary Remaining : 3,577,957 $
    Seth Jones 5,400,000 $ (3)
    -Salary Remaining : 3,512,903 $
    Brayden Schenn 5,125,000 $ (2)
    -Salary Remaining : 3,334,005 $
    Sean Couturier 4,333,333 $ (3)
    -Salary Remaining : 2,818,996 $
    Vladislav Namestnikov 4,000,000 $ (1)
    -Salary Remaining : 2,602,151 $
    Evgeni Dadonov 4,000,000 $ (2)
    -Salary Remaining : 2,602,151 $
    Nick Holden 3,505,000 $ (1)
    -Salary Remaining : 2,280,134 $
    Lars Eller 3,500,000 $ (1)
    -Salary Remaining : 2,276,882 $
    Ryan Dzingel 1,800,000 $ (1)
    -Salary Remaining : 1,170,968 $
    Scott Mayfield 1,450,000 $ (5)
    -Salary Remaining : 943,280 $
    Austin Watson 1,100,000 $ (2)
    -Salary Remaining : 715,591 $
    Malcolm Subban 971,250 $ (1)
    -Salary Remaining : 631,835 $
    Alexander Kerfoot 925,000 $ (1)
    -Salary Remaining : 601,747 $
    Drake Caggiula 850,000 $ (1)
    -Salary Remaining : 552,957 $
    Christian Dvorak 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 79,884,583 $
    Year 2020 : 47,683,333 $
    Year 2021 : 31,958,333 $
    Year 2022 : 15,225,000 $
    Salary Average Commitment
    Year 2019 : 11,000,000 $
    Year 2020 : 4,875,000 $
    Year 2021 : 3,725,000 $
    Year 2022 : 2,150,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 79,884,583 $
    Year 2020 : 47,683,333 $
    Year 2021 : 31,958,333 $
    Year 2022 : 15,225,000 $

    Farm Players Salaries

    Chris Mueller 1,255,000 $ (1)
    Salary Remaining : 816,425 $
    Steve Bernier 1,150,000 $ (3)
    Salary Remaining : 748,118 $
    Jordan Subban 1,000,000 $ (1)
    Salary Remaining : 650,538 $
    Clarke MacArthur 999,000 $ (1)
    Salary Remaining : 649,887 $
    Rasmus Asplund 971,250 $ (3)
    Salary Remaining : 631,835 $
    Matt Bartkowski 955,000 $ (2)
    Salary Remaining : 621,263 $
    Brad Thiessen 950,000 $ (2)
    Salary Remaining : 618,011 $
    Taylor Raddysh 875,000 $ (3)
    Salary Remaining : 569,220 $
    Daniel Carr 854,438 $ (2)
    Salary Remaining : 555,844 $
    Robbie Russo 854,438 $ (1)
    Salary Remaining : 555,844 $
    Erik Cernak 850,000 $ (2)
    Salary Remaining : 552,957 $
    Erik Condra 777,000 $ (1)
    Salary Remaining : 505,468 $
    Frederic Allard 775,000 $ (3)
    Salary Remaining : 504,167 $
    William Lagesson 775,000 $ (1)
    Salary Remaining : 504,167 $
    Givani Smith 775,000 $ (3)
    Salary Remaining : 504,167 $
    David Kase 775,000 $ (2)
    Salary Remaining : 504,167 $
    Tobias Lindberg 775,000 $ (1)
    Salary Remaining : 504,167 $
    Fredrik Bergvik 715,000 $ (2)
    Salary Remaining : 465,134 $
    Steven Oleksy 700,000 $ (1)
    Salary Remaining : 455,376 $
    Carsen Twarynski 700,000 $ (3)
    Salary Remaining : 455,376 $
    Matt Filipe 700,000 $ (3)
    Salary Remaining : 455,376 $
    Akira Schmid 650,000 $ (2)
    Salary Remaining : 422,849 $
    Joona Koppanen 650,000 $ (3)
    Salary Remaining : 422,849 $
    Brandon Duhaime 650,000 $ (2)
    Salary Remaining : 422,849 $
    Mark Friedman 650,000 $ (1)
    Salary Remaining : 422,849 $
    Lukas Jasek 650,000 $ (2)
    Salary Remaining : 422,849 $
    Louis Belpedio 650,000 $ (1)
    Salary Remaining : 422,849 $
    Christoffer Ehn 650,000 $ (1)
    Salary Remaining : 422,849 $
    Maxim Letunov 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players29
    Salary Commitment
    Year 2019 : 23,381,126 $
    Year 2020 : 13,645,688 $
    Year 2021 : 6,596,250 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 18,300,000 $
    Year 2020 : 11,050,000 $
    Year 2021 : 5,200,000 $
    Year 2022 : 0 $


    Colorado Avalanche


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePepsi Center
    Level 1: 8584 - 125 $ - 6 631 - 77,25%
    Level 2: 6514 - 95 $ - 4 918 - 75,51%
    Level 3: 3600 - 65 $ - 3 002 - 83,38%
    Level 4: 4080 - 35 $ - 3 767 - 92,33%
    Luxury : 1222 - 275 $ - 1 222 - 100,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 2 914 - 72,85%
    Farm Level 2: 2000 - 12 $ - 1 467 - 73,35%
    Farm Total Capacity :6000

    Income

    Home Games Left29
    Average Attendance - %19 540 - 81,42%
    Average Income per Game2,252,958 $
    Year to Date Revenue27,035,501 $
    Farm
    Home Games Left29
    Average Attendance - %4 381 - 73,01%
    Average Income per Game149,125 $
    Year to Date Revenue1,789,505 $

    Expense

    Pro Players Total Salaries61,929,770 $
    Farm Players Total Salaries20,584,166 $
    Coaches Total Salaries3,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,335,958 $
    Farm Year To Date Expenses7,834,377 $
    Pro Salary Cap To Date21,846,706 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue65,335,794 $
    Farm Estimated Season Revenue4,324,637 $
    Pro Remaining Season Days121
    Pro Expenses Per Days340,483 $
    Pro Estimated Expenses41,198,443 $
    Farm Remaining Season Days121
    Farm Expenses Per Days120,883 $
    Farm Estimated Expenses14,626,843 $
    Estimated Season Expenses55,825,286 $
    Estimated Season Salary Cap62,134,382 $
    Estimate Under Maximum Salary Cap of 79,500,000 $17,365,618 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 3,334,382 $
    Current Bank Account30,795,594 $
    Projected Bank Account44,630,739 $

    Pro Players Salaries

    Patrick Kane 14,300,000 $ (2)
    -Salary Remaining : 9,302,688 $
    Connor McDavid 12,500,000 $ (5)
    -Salary Remaining : 8,131,720 $
    Jason Demers 7,000,000 $ (2)
    -Salary Remaining : 4,553,763 $
    Connor Hellebuyck 6,166,666 $ (5)
    -Salary Remaining : 4,011,648 $
    Leo Komarov 3,835,000 $ (1)
    -Salary Remaining : 2,494,812 $
    Colton Sceviour 3,000,000 $ (1)
    -Salary Remaining : 1,951,613 $
    Dale Weise 2,676,000 $ (1)
    -Salary Remaining : 1,740,839 $
    Steven Santini 1,416,666 $ (3)
    -Salary Remaining : 921,595 $
    Tyler Bertuzzi 1,400,000 $ (2)
    -Salary Remaining : 910,753 $
    Nick Cousins 1,000,000 $ (1)
    -Salary Remaining : 650,538 $
    Anthony Beauvillier 971,250 $ (1)
    -Salary Remaining : 631,835 $
    Anthony Duclair 937,125 $ (1)
    -Salary Remaining : 609,635 $
    Clayton Keller 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Julien Gauthier 925,000 $ (3)
    -Salary Remaining : 601,747 $
    Sam Carrick 788,288 $ (1)
    -Salary Remaining : 512,811 $
    Ben Harpur 725,000 $ (2)
    -Salary Remaining : 471,640 $
    Devon Toews 715,000 $ (2)
    -Salary Remaining : 465,134 $
    Frank Corrado 698,775 $ (1)
    -Salary Remaining : 454,579 $
    Igor Shesterkin 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Calle Rosen 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Juho Lammikko 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 61,929,770 $
    Year 2020 : 46,073,332 $
    Year 2021 : 21,008,332 $
    Year 2022 : 18,666,666 $
    Salary Average Commitment
    Year 2019 : 13,400,000 $
    Year 2020 : 6,550,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 61,929,770 $
    Year 2020 : 46,073,332 $
    Year 2021 : 21,008,332 $
    Year 2022 : 18,666,666 $

    Farm Players Salaries

    Filip Chlapik 925,000 $ (2)
    Salary Remaining : 601,747 $
    Michael Spacek 892,500 $ (2)
    Salary Remaining : 580,605 $
    Chris Driedger 850,000 $ (3)
    Salary Remaining : 552,957 $
    Simon Benoit 809,166 $ (4)
    Salary Remaining : 526,393 $
    Nikita Korostelev 775,000 $ (2)
    Salary Remaining : 504,167 $
    Blake Speers 775,000 $ (2)
    Salary Remaining : 504,167 $
    Ryan Zuhlsdorf 775,000 $ (2)
    Salary Remaining : 504,167 $
    Yakov Trenin 775,000 $ (2)
    Salary Remaining : 504,167 $
    Thomas Schemitsch 775,000 $ (2)
    Salary Remaining : 504,167 $
    Alex Broadhurst 725,000 $ (1)
    Salary Remaining : 471,640 $
    Jake Marchment 715,000 $ (2)
    Salary Remaining : 465,134 $
    Steven Fogarty 700,000 $ (2)
    Salary Remaining : 455,376 $
    Kyle Burroughs 675,000 $ (2)
    Salary Remaining : 439,113 $
    Nolan Valleau 667,500 $ (1)
    Salary Remaining : 434,234 $
    Tanner Faith 650,000 $ (1)
    Salary Remaining : 422,849 $
    Fredrik Olofsson 650,000 $ (1)
    Salary Remaining : 422,849 $
    Josh Wesley 650,000 $ (1)
    Salary Remaining : 422,849 $
    Miles Gendron 650,000 $ (1)
    Salary Remaining : 422,849 $
    Linus Soderstrom 650,000 $ (1)
    Salary Remaining : 422,849 $
    Eamon McAdam 650,000 $ (1)
    Salary Remaining : 422,849 $
    Ivan Kulbakov 650,000 $ (1)
    Salary Remaining : 422,849 $
    Keegan Kolesar 650,000 $ (2)
    Salary Remaining : 422,849 $
    Anthony Richard 650,000 $ (2)
    Salary Remaining : 422,849 $
    Martins Dzierkals 650,000 $ (2)
    Salary Remaining : 422,849 $
    Nikita Pavlychev 650,000 $ (2)
    Salary Remaining : 422,849 $
    Rob Hamilton 650,000 $ (1)
    Salary Remaining : 422,849 $
    Colton White 650,000 $ (2)
    Salary Remaining : 422,849 $
    Jonne Tammela 650,000 $ (2)
    Salary Remaining : 422,849 $
    Daniel Bukac 650,000 $ (3)
    Salary Remaining : 422,849 $
    Total Farm Players29
    Salary Commitment
    Year 2019 : 20,584,166 $
    Year 2020 : 13,991,666 $
    Year 2021 : 2,309,166 $
    Year 2022 : 809,166 $
    Salary Average Commitment
    Year 2019 : 18,400,000 $
    Year 2020 : 12,275,000 $
    Year 2021 : 1,875,000 $
    Year 2022 : 650,000 $


    Columbus Blue Jackets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameNationwide Arena
    Level 1: 7000 - 122 $ - 6 715 - 95,94%
    Level 2: 5780 - 82 $ - 5 072 - 87,75%
    Level 3: 3150 - 65 $ - 3 036 - 96,38%
    Level 4: 3570 - 30 $ - 3 570 - 100,00%
    Luxury : 1500 - 250 $ - 1 500 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 067 - 76,68%
    Farm Level 2: 2000 - 15 $ - 1 527 - 76,33%
    Farm Total Capacity :6000

    Income

    Home Games Left24
    Average Attendance - %19 893 - 94,73%
    Average Income per Game2,201,805 $
    Year to Date Revenue37,430,685 $
    Farm
    Home Games Left28
    Average Attendance - %4 594 - 76,56%
    Average Income per Game184,949 $
    Year to Date Revenue2,404,335 $

    Expense

    Pro Players Total Salaries73,071,999 $
    Farm Players Total Salaries20,428,390 $
    Coaches Total Salaries5,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(4,000,000 $)
    Pro Year To Date Expenses27,001,932 $
    Farm Year To Date Expenses7,586,188 $
    Pro Salary Cap To Date25,363,183 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue52,843,320 $
    Farm Estimated Season Revenue5,178,568 $
    Pro Remaining Season Days121
    Pro Expenses Per Days414,366 $
    Pro Estimated Expenses50,138,286 $
    Farm Remaining Season Days121
    Farm Expenses Per Days117,357 $
    Farm Estimated Expenses14,200,197 $
    Estimated Season Expenses64,338,483 $
    Estimated Season Salary Cap68,899,243 $
    Estimate Under Maximum Salary Cap of 79,500,000 $10,600,757 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 10,099,243 $
    Current Bank Account130,965,128 $
    Projected Bank Account124,648,533 $

    Pro Players Salaries

    Thomas Vanek 7,350,000 $ (1)
    -Salary Remaining : 4,781,452 $
    Dylan Larkin 6,100,000 $ (5)
    -Salary Remaining : 3,968,280 $
    Justin Williams 5,800,000 $ (1)
    -Salary Remaining : 3,773,118 $
    Loui Eriksson 5,600,000 $ (1)
    -Salary Remaining : 3,643,011 $
    Ron Hainsey 5,000,000 $ (1)
    -Salary Remaining : 3,252,688 $
    Dmitry Kulikov 4,333,333 $ (2)
    -Salary Remaining : 2,818,996 $
    Adam Larsson 4,166,666 $ (2)
    -Salary Remaining : 2,710,573 $
    Nick Bonino 4,100,000 $ (2)
    -Salary Remaining : 2,667,204 $
    Carter Hutton 4,000,000 $ (5)
    -Salary Remaining : 2,602,151 $
    Jake Muzzin 4,000,000 $ (2)
    -Salary Remaining : 2,602,151 $
    Carl Hagelin 4,000,000 $ (1)
    -Salary Remaining : 2,602,151 $
    Ben Hutton 2,800,000 $ (1)
    -Salary Remaining : 1,821,505 $
    Nate Thompson 2,275,000 $ (1)
    -Salary Remaining : 1,479,973 $
    Al Montoya 2,200,000 $ (2)
    -Salary Remaining : 1,431,183 $
    Calle Jarnkrok 2,000,000 $ (3)
    -Salary Remaining : 1,301,075 $
    Tim Schaller 1,900,000 $ (1)
    -Salary Remaining : 1,236,022 $
    Joel Armia 1,850,000 $ (1)
    -Salary Remaining : 1,203,495 $
    Gabriel Bourque 1,500,000 $ (2)
    -Salary Remaining : 975,806 $
    Joakim Nordstrom 1,275,000 $ (2)
    -Salary Remaining : 829,435 $
    Cal O'Reilly 1,100,000 $ (2)
    -Salary Remaining : 715,591 $
    Mirco Mueller 971,250 $ (1)
    -Salary Remaining : 631,835 $
    Brandon Davidson 750,750 $ (1)
    -Salary Remaining : 488,391 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 73,071,999 $
    Year 2020 : 34,774,999 $
    Year 2021 : 12,100,000 $
    Year 2022 : 10,100,000 $
    Salary Average Commitment
    Year 2019 : 14,125,000 $
    Year 2020 : 6,950,000 $
    Year 2021 : 1,875,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 73,071,999 $
    Year 2020 : 34,774,999 $
    Year 2021 : 12,100,000 $
    Year 2022 : 10,100,000 $

    Farm Players Salaries

    Dominic Toninato 925,000 $ (1)
    Salary Remaining : 601,747 $
    Max Jones 925,000 $ (3)
    Salary Remaining : 601,747 $
    Patrick Sieloff 854,438 $ (2)
    Salary Remaining : 555,844 $
    Jordan Kyrou 850,000 $ (3)
    Salary Remaining : 552,957 $
    Bogdan Yakimov 842,500 $ (1)
    Salary Remaining : 548,078 $
    Garrett Wilson 827,702 $ (1)
    Salary Remaining : 538,451 $
    Teemu Kivihalme 792,500 $ (2)
    Salary Remaining : 515,551 $
    Gabriel Gagne 775,000 $ (2)
    Salary Remaining : 504,167 $
    Ryan Collins 775,000 $ (1)
    Salary Remaining : 504,167 $
    Phil Varone 735,000 $ (1)
    Salary Remaining : 478,145 $
    Nick Ebert 726,250 $ (2)
    Salary Remaining : 472,453 $
    Dakota Mermis 715,000 $ (1)
    Salary Remaining : 465,134 $
    Rinat Valiev 715,000 $ (1)
    Salary Remaining : 465,134 $
    Taylor Cammarata 715,000 $ (2)
    Salary Remaining : 465,134 $
    Spencer Martin 715,000 $ (1)
    Salary Remaining : 465,134 $
    Brendan Harms 715,000 $ (2)
    Salary Remaining : 465,134 $
    Matt Donovan 675,000 $ (1)
    Salary Remaining : 439,113 $
    Keaton Middleton 650,000 $ (3)
    Salary Remaining : 422,849 $
    Evan Cormier 650,000 $ (3)
    Salary Remaining : 422,849 $
    Ryan Graves 650,000 $ (1)
    Salary Remaining : 422,849 $
    Kevin Stenlund 650,000 $ (2)
    Salary Remaining : 422,849 $
    Christian Wolanin 650,000 $ (1)
    Salary Remaining : 422,849 $
    Will Borgen 650,000 $ (2)
    Salary Remaining : 422,849 $
    Gustav Bouramman 650,000 $ (2)
    Salary Remaining : 422,849 $
    Brad Morrison 650,000 $ (2)
    Salary Remaining : 422,849 $
    Matthew Phillips 650,000 $ (3)
    Salary Remaining : 422,849 $
    Michael Prapavessis 650,000 $ (1)
    Salary Remaining : 422,849 $
    Gustav Forsling 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players28
    Salary Commitment
    Year 2019 : 20,428,390 $
    Year 2020 : 10,903,188 $
    Year 2021 : 3,725,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,825,000 $
    Year 2020 : 9,750,000 $
    Year 2021 : 3,250,000 $
    Year 2022 : 0 $


    Dallas Stars


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmerican Airlines Center
    Level 1: 6750 - 135 $ - 6 489 - 96,13%
    Level 2: 5750 - 90 $ - 4 952 - 86,13%
    Level 3: 3150 - 60 $ - 3 101 - 98,44%
    Level 4: 4150 - 38 $ - 3 848 - 92,71%
    Luxury : 1200 - 325 $ - 1 200 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 974 - 74,34%
    Farm Level 2: 2000 - 20 $ - 1 539 - 76,94%
    Farm Total Capacity :6000

    Income

    Home Games Left26
    Average Attendance - %19 590 - 93,28%
    Average Income per Game2,350,532 $
    Year to Date Revenue35,257,987 $
    Farm
    Home Games Left28
    Average Attendance - %4 513 - 75,21%
    Average Income per Game191,496 $
    Year to Date Revenue2,489,445 $

    Expense

    Pro Players Total Salaries78,815,567 $
    Farm Players Total Salaries20,036,646 $
    Coaches Total Salaries14,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses31,771,286 $
    Farm Year To Date Expenses7,643,719 $
    Pro Salary Cap To Date27,403,021 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue61,113,844 $
    Farm Estimated Season Revenue5,361,882 $
    Pro Remaining Season Days121
    Pro Expenses Per Days490,944 $
    Pro Estimated Expenses59,404,224 $
    Farm Remaining Season Days121
    Farm Expenses Per Days115,788 $
    Farm Estimated Expenses14,010,348 $
    Estimated Season Expenses73,414,572 $
    Estimated Season Salary Cap78,675,561 $
    Estimate Under Maximum Salary Cap of 79,500,000 $824,439 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 19,875,561 $
    Current Bank Account66,205,858 $
    Projected Bank Account59,267,012 $

    Pro Players Salaries

    John Tavares 11,000,000 $ (4)
    -Salary Remaining : 7,155,914 $
    John Carlson 8,000,000 $ (2)
    -Salary Remaining : 5,204,301 $
    Evander Kane 7,000,000 $ (5)
    -Salary Remaining : 4,553,763 $
    Mark Giordano 6,750,000 $ (1)
    -Salary Remaining : 4,391,129 $
    Matt Niskanen 5,750,000 $ (2)
    -Salary Remaining : 3,740,591 $
    Hampus Lindholm 5,713,415 $ (3)
    -Salary Remaining : 3,716,791 $
    Mika Zibanejad 5,350,000 $ (4)
    -Salary Remaining : 3,480,376 $
    Jaden Schwartz 5,350,000 $ (3)
    -Salary Remaining : 3,480,376 $
    David Perron 4,500,000 $ (1)
    -Salary Remaining : 2,927,419 $
    Jacob Markstrom 3,666,667 $ (1)
    -Salary Remaining : 2,385,305 $
    Sven Baertschi 3,366,666 $ (3)
    -Salary Remaining : 2,190,143 $
    Stephen Johns 2,350,000 $ (3)
    -Salary Remaining : 1,528,763 $
    Zach Hyman 2,250,000 $ (3)
    -Salary Remaining : 1,463,710 $
    Markus Granlund 1,475,000 $ (1)
    -Salary Remaining : 959,543 $
    Mario Kempe 1,050,000 $ (3)
    -Salary Remaining : 683,065 $
    Dennis Seidenberg 1,000,000 $ (2)
    -Salary Remaining : 650,538 $
    Zac Dalpe 950,000 $ (1)
    -Salary Remaining : 618,011 $
    Pavel Buchnevich 925,000 $ (1)
    -Salary Remaining : 601,747 $
    Michal Neuvirth 850,000 $ (2)
    -Salary Remaining : 552,957 $
    Sebastian Aho 775,000 $ (1)
    -Salary Remaining : 504,167 $
    Devin Shore 743,819 $ (2)
    -Salary Remaining : 483,882 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 78,815,567 $
    Year 2020 : 59,773,900 $
    Year 2021 : 43,430,081 $
    Year 2022 : 23,350,000 $
    Salary Average Commitment
    Year 2019 : 11,750,000 $
    Year 2020 : 8,375,000 $
    Year 2021 : 5,275,000 $
    Year 2022 : 1,800,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 78,815,567 $
    Year 2020 : 59,773,900 $
    Year 2021 : 43,430,081 $
    Year 2022 : 23,350,000 $

    Farm Players Salaries

    Seth Helgeson 1,250,000 $ (1)
    Salary Remaining : 813,172 $
    Martin Frk 1,050,000 $ (1)
    Salary Remaining : 683,065 $
    Jack Campbell 964,688 $ (2)
    Salary Remaining : 627,566 $
    Aaron Ness 950,000 $ (3)
    Salary Remaining : 618,011 $
    Oliver Kylington 925,000 $ (2)
    Salary Remaining : 601,747 $
    Branden Troock 863,100 $ (1)
    Salary Remaining : 561,479 $
    Jack Glover 850,000 $ (1)
    Salary Remaining : 552,957 $
    Taylor Fedun 850,000 $ (2)
    Salary Remaining : 552,957 $
    Patrick Brown 791,320 $ (1)
    Salary Remaining : 514,783 $
    Andrew Agozzino 757,969 $ (1)
    Salary Remaining : 493,087 $
    Reece Scarlett 743,819 $ (1)
    Salary Remaining : 483,882 $
    Tanner Fritz 715,000 $ (3)
    Salary Remaining : 465,134 $
    Matej Paulovic 715,000 $ (2)
    Salary Remaining : 465,134 $
    Jan Kostalek 715,000 $ (1)
    Salary Remaining : 465,134 $
    Cole Schneider 695,750 $ (1)
    Salary Remaining : 452,612 $
    Thomas Di Pauli 675,000 $ (3)
    Salary Remaining : 439,113 $
    Kevin Montgomery 675,000 $ (2)
    Salary Remaining : 439,113 $
    Brett Lernout 650,000 $ (1)
    Salary Remaining : 422,849 $
    Bokondji Imama 650,000 $ (1)
    Salary Remaining : 422,849 $
    Chaz Reddekopp 650,000 $ (2)
    Salary Remaining : 422,849 $
    Griffin Luce 650,000 $ (3)
    Salary Remaining : 422,849 $
    Christian Jaros 650,000 $ (1)
    Salary Remaining : 422,849 $
    Markus Ruusu 650,000 $ (2)
    Salary Remaining : 422,849 $
    Blake Heinrich 650,000 $ (1)
    Salary Remaining : 422,849 $
    Glenn Gawdin 650,000 $ (2)
    Salary Remaining : 422,849 $
    Dennis Gilbert 650,000 $ (2)
    Salary Remaining : 422,849 $
    Total Farm Players26
    Salary Commitment
    Year 2019 : 20,036,646 $
    Year 2020 : 9,719,688 $
    Year 2021 : 2,990,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,125,000 $
    Year 2020 : 8,450,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    Detroit Red Wings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameJoe Louis Arena
    Level 1: 6667 - 175 $ - 4 672 - 70,07%
    Level 2: 5556 - 90 $ - 5 080 - 91,43%
    Level 3: 3000 - 70 $ - 2 964 - 98,78%
    Level 4: 3666 - 45 $ - 3 573 - 97,47%
    Luxury : 1111 - 300 $ - 1 111 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 047 - 76,17%
    Farm Level 2: 2000 - 10 $ - 1 527 - 76,35%
    Farm Total Capacity :6000

    Income

    Home Games Left26
    Average Attendance - %17 399 - 87,00%
    Average Income per Game2,272,749 $
    Year to Date Revenue34,091,233 $
    Farm
    Home Games Left27
    Average Attendance - %4 574 - 76,23%
    Average Income per Game151,470 $
    Year to Date Revenue2,120,585 $

    Expense

    Pro Players Total Salaries78,414,450 $
    Farm Players Total Salaries21,165,480 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses27,981,912 $
    Farm Year To Date Expenses8,507,526 $
    Pro Salary Cap To Date27,562,584 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue59,091,471 $
    Farm Estimated Season Revenue4,089,700 $
    Pro Remaining Season Days121
    Pro Expenses Per Days428,035 $
    Pro Estimated Expenses51,792,235 $
    Farm Remaining Season Days121
    Farm Expenses Per Days129,922 $
    Farm Estimated Expenses15,720,562 $
    Estimated Season Expenses67,512,797 $
    Estimated Season Salary Cap78,574,127 $
    Estimate Under Maximum Salary Cap of 79,500,000 $925,873 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 19,774,127 $
    Current Bank Account57,273,628 $
    Projected Bank Account52,942,002 $

    Pro Players Salaries

    Ryan Getzlaf 14,300,000 $ (1)
    -Salary Remaining : 9,302,688 $
    Dustin Brown 7,200,000 $ (2)
    -Salary Remaining : 4,683,871 $
    Drew Doughty 7,000,000 $ (1)
    -Salary Remaining : 4,553,763 $
    Jack Johnson 6,500,000 $ (3)
    -Salary Remaining : 4,228,495 $
    Gustav Nyquist 4,750,000 $ (1)
    -Salary Remaining : 3,090,054 $
    Kyle Palmieri 4,650,000 $ (3)
    -Salary Remaining : 3,025,000 $
    Jonas Brodin 4,166,667 $ (3)
    -Salary Remaining : 2,710,574 $
    Damon Severson 4,166,666 $ (3)
    -Salary Remaining : 2,710,573 $
    Jason Spezza 4,100,001 $ (2)
    -Salary Remaining : 2,667,205 $
    Andrew Shaw 3,900,000 $ (4)
    -Salary Remaining : 2,537,097 $
    Jakob Silfverberg 3,750,000 $ (1)
    -Salary Remaining : 2,439,516 $
    Connor Brown 2,100,000 $ (2)
    -Salary Remaining : 1,366,129 $
    Nate Prosser 1,975,005 $ (1)
    -Salary Remaining : 1,284,815 $
    Chad Johnson 1,700,000 $ (1)
    -Salary Remaining : 1,105,914 $
    Kyle Clifford 1,600,000 $ (2)
    -Salary Remaining : 1,040,860 $
    Brian Gibbons 1,170,000 $ (1)
    -Salary Remaining : 761,129 $
    Mark Letestu 1,111,111 $ (1)
    -Salary Remaining : 722,820 $
    Nico Hischier 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Jakub Vrana 925,000 $ (1)
    -Salary Remaining : 601,747 $
    Joonas Korpisalo 900,000 $ (1)
    -Salary Remaining : 585,484 $
    Victor Mete 850,000 $ (2)
    -Salary Remaining : 552,957 $
    Nic Dowd 675,000 $ (3)
    -Salary Remaining : 439,113 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 78,414,450 $
    Year 2020 : 40,833,334 $
    Year 2021 : 24,058,333 $
    Year 2022 : 3,900,000 $
    Salary Average Commitment
    Year 2019 : 11,075,000 $
    Year 2020 : 7,075,000 $
    Year 2021 : 3,350,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 78,414,450 $
    Year 2020 : 40,833,334 $
    Year 2021 : 24,058,333 $
    Year 2022 : 3,900,000 $

    Farm Players Salaries

    Greg Carey 999,999 $ (2)
    Salary Remaining : 650,537 $
    Cody Goloubef 975,000 $ (2)
    Salary Remaining : 634,274 $
    Tyler Gaudet 971,250 $ (1)
    Salary Remaining : 631,835 $
    Gabriel Carlsson 850,000 $ (1)
    Salary Remaining : 552,957 $
    Paul Carey 850,000 $ (2)
    Salary Remaining : 552,957 $
    Nicolas Meloche 850,000 $ (1)
    Salary Remaining : 552,957 $
    Buddy Robinson 826,875 $ (2)
    Salary Remaining : 537,913 $
    Dylan Blujus 818,606 $ (1)
    Salary Remaining : 532,534 $
    Keaton Thompson 813,750 $ (1)
    Salary Remaining : 529,375 $
    Luke Green 775,000 $ (3)
    Salary Remaining : 504,167 $
    Adam Brooks 775,000 $ (1)
    Salary Remaining : 504,167 $
    Eetu Tuulola 775,000 $ (3)
    Salary Remaining : 504,167 $
    Andreas Borgman 750,000 $ (1)
    Salary Remaining : 487,903 $
    Justin Auger 715,000 $ (1)
    Salary Remaining : 465,134 $
    Patrick Russell 715,000 $ (2)
    Salary Remaining : 465,134 $
    Kevin Rooney 715,000 $ (2)
    Salary Remaining : 465,134 $
    James de Haas 715,000 $ (2)
    Salary Remaining : 465,134 $
    Jean-Francois Berube 700,000 $ (1)
    Salary Remaining : 455,376 $
    Victor Olofsson 700,000 $ (2)
    Salary Remaining : 455,376 $
    Carl Grundstrom 675,000 $ (3)
    Salary Remaining : 439,113 $
    Reid Duke 650,000 $ (1)
    Salary Remaining : 422,849 $
    Patrick Bajkov 650,000 $ (3)
    Salary Remaining : 422,849 $
    Sebastian Repo 650,000 $ (2)
    Salary Remaining : 422,849 $
    Ilya Lyubushkin 650,000 $ (1)
    Salary Remaining : 422,849 $
    Lane Pederson 650,000 $ (2)
    Salary Remaining : 422,849 $
    Dean Kukan 650,000 $ (1)
    Salary Remaining : 422,849 $
    Damien Riat 650,000 $ (2)
    Salary Remaining : 422,849 $
    Hunter Miska 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players28
    Salary Commitment
    Year 2019 : 21,165,480 $
    Year 2020 : 11,321,874 $
    Year 2021 : 2,875,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 18,425,000 $
    Year 2020 : 9,750,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    Edmonton Oilers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRexall Place
    Level 1: 8780 - 221 $ - 3 818 - 43,49%
    Level 2: 3120 - 166 $ - 2 652 - 84,99%
    Level 3: 3600 - 127 $ - 1 589 - 44,15%
    Level 4: 4080 - 87 $ - 1 756 - 43,03%
    Luxury : 4420 - 473 $ - 1 680 - 38,01%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 27 $ - 4 892 - 75,26%
    Farm Level 2: 3500 - 9 $ - 2 630 - 75,15%
    Farm Total Capacity :10000

    Income

    Home Games Left28
    Average Attendance - %11 495 - 47,90%
    Average Income per Game2,798,230 $
    Year to Date Revenue36,376,995 $
    Farm
    Home Games Left29
    Average Attendance - %7 522 - 75,22%
    Average Income per Game221,167 $
    Year to Date Revenue2,653,999 $

    Expense

    Pro Players Total Salaries78,213,333 $
    Farm Players Total Salaries17,609,738 $
    Coaches Total Salaries8,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses29,082,138 $
    Farm Year To Date Expenses7,092,824 $
    Pro Salary Cap To Date26,839,127 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue78,350,451 $
    Farm Estimated Season Revenue6,413,831 $
    Pro Remaining Season Days121
    Pro Expenses Per Days450,609 $
    Pro Estimated Expenses54,523,689 $
    Farm Remaining Season Days121
    Farm Expenses Per Days108,117 $
    Farm Estimated Expenses13,082,157 $
    Estimated Season Expenses67,605,846 $
    Estimated Season Salary Cap75,247,839 $
    Estimate Under Maximum Salary Cap of 79,500,000 $4,252,161 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 16,447,839 $
    Current Bank Account133,641,176 $
    Projected Bank Account150,799,612 $

    Pro Players Salaries

    Tuukka Rask 7,000,000 $ (2)
    -Salary Remaining : 4,553,763 $
    Nicklas Backstrom 6,700,000 $ (1)
    -Salary Remaining : 4,358,602 $
    Ilya Kovalchuk 6,250,000 $ (2)
    -Salary Remaining : 4,065,860 $
    Taylor Hall 6,000,000 $ (1)
    -Salary Remaining : 3,903,226 $
    Cam Atkinson 5,875,000 $ (3)
    -Salary Remaining : 3,821,909 $
    Mikael Granlund 5,750,000 $ (2)
    -Salary Remaining : 3,740,591 $
    Dougie Hamilton 5,750,000 $ (3)
    -Salary Remaining : 3,740,591 $
    Colton Parayko 5,500,000 $ (1)
    -Salary Remaining : 3,577,957 $
    Erik Johnson 4,875,000 $ (2)
    -Salary Remaining : 3,171,371 $
    Cody Eakin 3,850,000 $ (2)
    -Salary Remaining : 2,504,570 $
    Jay Beagle (Out of Payroll) 3,800,000 $ (2)
    -Salary Remaining : 2,472,043 $
    Philipp Grubauer 3,333,333 $ (3)
    -Salary Remaining : 2,168,459 $
    Derek Forbort 2,525,000 $ (2)
    -Salary Remaining : 1,642,608 $
    Radek Faksa 2,200,000 $ (2)
    -Salary Remaining : 1,431,183 $
    Jake McCabe 1,600,000 $ (1)
    -Salary Remaining : 1,040,860 $
    Zemgus Girgensons 1,600,000 $ (1)
    -Salary Remaining : 1,040,860 $
    Chris Wagner 1,250,000 $ (2)
    -Salary Remaining : 813,172 $
    Derrick Pouliot 1,100,000 $ (1)
    -Salary Remaining : 715,591 $
    Jacob De La Rose 900,000 $ (2)
    -Salary Remaining : 585,484 $
    Darren Archibald 855,000 $ (1)
    -Salary Remaining : 556,210 $
    Brayden Point 850,000 $ (1)
    -Salary Remaining : 552,957 $
    Lawrence Pilut 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 78,213,333 $
    Year 2020 : 53,358,333 $
    Year 2021 : 14,958,333 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 11,500,000 $
    Year 2020 : 7,400,000 $
    Year 2021 : 1,775,000 $
    Year 2022 : 0 $
    Salary Cap with 1 Way Contract
    Year 2019 : 78,213,333 $
    Year 2020 : 53,358,333 $
    Year 2021 : 14,958,333 $
    Year 2022 : 0 $

    Farm Players Salaries

    Greg McKegg 1,000,000 $ (1)
    Salary Remaining : 650,538 $
    Robby Fabbri 971,250 $ (1)
    Salary Remaining : 631,835 $
    Henrik Samuelsson 937,125 $ (1)
    Salary Remaining : 609,635 $
    Jani Hakanpaa 850,000 $ (2)
    Salary Remaining : 552,957 $
    John Gilmour 819,000 $ (1)
    Salary Remaining : 532,790 $
    Seth Griffith 788,288 $ (2)
    Salary Remaining : 512,811 $
    Josh Kestner 787,500 $ (2)
    Salary Remaining : 512,298 $
    Scott Pooley 787,500 $ (2)
    Salary Remaining : 512,298 $
    Maxime Lagace 750,750 $ (1)
    Salary Remaining : 488,391 $
    Chase Perry 715,000 $ (2)
    Salary Remaining : 465,134 $
    Justin Dowling 704,550 $ (1)
    Salary Remaining : 458,336 $
    Michael Houser 698,775 $ (1)
    Salary Remaining : 454,579 $
    Mitchell Wheaton 650,000 $ (1)
    Salary Remaining : 422,849 $
    Patrick Eaves 650,000 $ (1)
    Salary Remaining : 422,849 $
    Dillon Simpson 650,000 $ (1)
    Salary Remaining : 422,849 $
    Wilhelm Westlund 650,000 $ (1)
    Salary Remaining : 422,849 $
    Beck Malenstyn 650,000 $ (3)
    Salary Remaining : 422,849 $
    Pavel Karnaukhov 650,000 $ (2)
    Salary Remaining : 422,849 $
    Joseph Raaymakers 650,000 $ (3)
    Salary Remaining : 422,849 $
    Markus Nurmi 650,000 $ (3)
    Salary Remaining : 422,849 $
    Michael Sdao 650,000 $ (1)
    Salary Remaining : 422,849 $
    Alexandre Goulet 650,000 $ (1)
    Salary Remaining : 422,849 $
    Sergey Zborovskiy 650,000 $ (2)
    Salary Remaining : 422,849 $
    Eric Knodel 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players24
    Salary Commitment
    Year 2019 : 17,609,738 $
    Year 2020 : 7,178,288 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 15,525,000 $
    Year 2020 : 6,500,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    Florida Panthers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBBT Center
    Level 1: 6000 - 150 $ - 5 584 - 93,06%
    Level 2: 5000 - 100 $ - 4 794 - 95,87%
    Level 3: 2700 - 75 $ - 2 568 - 95,13%
    Level 4: 3300 - 50 $ - 2 949 - 89,35%
    Luxury : 1000 - 255 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 22 $ - 3 023 - 75,57%
    Farm Level 2: 2000 - 9 $ - 1 497 - 74,83%
    Farm Total Capacity :6000

    Income

    Home Games Left28
    Average Attendance - %16 895 - 93,86%
    Average Income per Game2,198,804 $
    Year to Date Revenue28,584,458 $
    Farm
    Home Games Left26
    Average Attendance - %4 519 - 75,32%
    Average Income per Game113,560 $
    Year to Date Revenue1,703,399 $

    Expense

    Pro Players Total Salaries74,476,667 $
    Farm Players Total Salaries25,094,750 $
    Coaches Total Salaries6,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value1,800,000 $
    Pro Year To Date Expenses27,433,372 $
    Farm Year To Date Expenses9,434,840 $
    Pro Salary Cap To Date26,210,267 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue61,566,525 $
    Farm Estimated Season Revenue2,952,558 $
    Pro Remaining Season Days121
    Pro Expenses Per Days419,229 $
    Pro Estimated Expenses50,726,709 $
    Farm Remaining Season Days121
    Farm Expenses Per Days148,359 $
    Farm Estimated Expenses17,951,439 $
    Estimated Season Expenses68,678,148 $
    Estimated Season Salary Cap76,460,119 $
    Estimate Under Maximum Salary Cap of 79,500,000 $3,039,881 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 17,660,119 $
    Current Bank Account61,629,813 $
    Projected Bank Account57,470,748 $

    Pro Players Salaries

    Zach Parise 8,110,000 $ (1)
    -Salary Remaining : 5,275,860 $
    Jay Bouwmeester 6,950,000 $ (1)
    -Salary Remaining : 4,521,237 $
    Ryan Kesler 6,900,000 $ (1)
    -Salary Remaining : 4,488,710 $
    Bryan Little 6,200,000 $ (2)
    -Salary Remaining : 4,033,333 $
    Jeff Petry 5,500,000 $ (2)
    -Salary Remaining : 3,577,957 $
    Carl Soderberg 4,750,000 $ (1)
    -Salary Remaining : 3,090,054 $
    Chris Kreider 4,625,000 $ (2)
    -Salary Remaining : 3,008,737 $
    Artem Anisimov 4,550,000 $ (1)
    -Salary Remaining : 2,959,946 $
    Jonathan Ericsson 4,000,000 $ (1)
    -Salary Remaining : 2,602,151 $
    Jaroslav Halak 3,500,000 $ (2)
    -Salary Remaining : 2,276,882 $
    Dion Phaneuf 3,250,000 $ (1)
    -Salary Remaining : 2,114,247 $
    John Moore 3,000,000 $ (3)
    -Salary Remaining : 1,951,613 $
    Pavel Francouz 2,500,000 $ (4)
    -Salary Remaining : 1,626,344 $
    Trevor Lewis 2,000,000 $ (2)
    -Salary Remaining : 1,301,075 $
    Curtis Mckenzie 1,750,000 $ (2)
    -Salary Remaining : 1,138,441 $
    Paul Byron 1,666,667 $ (1)
    -Salary Remaining : 1,084,230 $
    Garnet Hathaway 1,500,000 $ (4)
    -Salary Remaining : 975,806 $
    Zach Redmond 1,100,000 $ (2)
    -Salary Remaining : 715,591 $
    Patrik Laine 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Brock Boeser 850,000 $ (2)
    -Salary Remaining : 552,957 $
    Brandon Carlo 850,000 $ (2)
    -Salary Remaining : 552,957 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 74,476,667 $
    Year 2020 : 34,300,000 $
    Year 2021 : 7,000,000 $
    Year 2022 : 4,000,000 $
    Salary Average Commitment
    Year 2019 : 12,400,000 $
    Year 2020 : 8,000,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 74,476,667 $
    Year 2020 : 34,300,000 $
    Year 2021 : 7,000,000 $
    Year 2022 : 4,000,000 $

    Farm Players Salaries

    Matthew Puempel 1,076,000 $ (2)
    Salary Remaining : 699,978 $
    Tim Heed 1,000,000 $ (1)
    Salary Remaining : 650,538 $
    David Warsofsky 1,000,000 $ (5)
    Salary Remaining : 650,538 $
    Michael Leighton 975,000 $ (2)
    Salary Remaining : 634,274 $
    Adam Johnson 975,000 $ (1)
    Salary Remaining : 634,274 $
    Martin Necas 925,000 $ (3)
    Salary Remaining : 601,747 $
    Andrew Campbell 880,000 $ (2)
    Salary Remaining : 572,473 $
    Kale Clague 850,000 $ (3)
    Salary Remaining : 552,957 $
    Brycen Martin 850,000 $ (1)
    Salary Remaining : 552,957 $
    Nicolas Aube-Kubel 850,000 $ (1)
    Salary Remaining : 552,957 $
    Noah Gregor 850,000 $ (3)
    Salary Remaining : 552,957 $
    Matt Spencer 813,750 $ (2)
    Salary Remaining : 529,375 $
    Chris Wideman 800,000 $ (3)
    Salary Remaining : 520,430 $
    Matt Taormina 700,000 $ (1)
    Salary Remaining : 455,376 $
    Zachary Sawchenko 700,000 $ (3)
    Salary Remaining : 455,376 $
    Colton Point 700,000 $ (3)
    Salary Remaining : 455,376 $
    Nathan Paetsch 700,000 $ (2)
    Salary Remaining : 455,376 $
    Maxime Lajoie 700,000 $ (3)
    Salary Remaining : 455,376 $
    Kyle Capobianco 650,000 $ (2)
    Salary Remaining : 422,849 $
    Carter Camper 650,000 $ (1)
    Salary Remaining : 422,849 $
    Jonathan Ang 650,000 $ (3)
    Salary Remaining : 422,849 $
    Aleksi Saarela 650,000 $ (2)
    Salary Remaining : 422,849 $
    Evan Barratt 650,000 $ (1)
    Salary Remaining : 422,849 $
    Maxime Fortier 650,000 $ (3)
    Salary Remaining : 422,849 $
    Anton Wedin 650,000 $ (1)
    Salary Remaining : 422,849 $
    Brendan Burke 650,000 $ (1)
    Salary Remaining : 422,849 $
    Emil Djuse 650,000 $ (1)
    Salary Remaining : 422,849 $
    Michael Carcone 650,000 $ (2)
    Salary Remaining : 422,849 $
    Tanner Kaspick 650,000 $ (3)
    Salary Remaining : 422,849 $
    Simon Bourque 650,000 $ (2)
    Salary Remaining : 422,849 $
    Shane Starrett 650,000 $ (1)
    Salary Remaining : 422,849 $
    Cole Candella 650,000 $ (3)
    Salary Remaining : 422,849 $
    Sam Anas 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players33
    Salary Commitment
    Year 2019 : 25,094,750 $
    Year 2020 : 16,169,750 $
    Year 2021 : 9,125,000 $
    Year 2022 : 1,000,000 $
    Salary Average Commitment
    Year 2019 : 21,050,000 $
    Year 2020 : 13,700,000 $
    Year 2021 : 7,725,000 $
    Year 2022 : 650,000 $


    Los Angeles Kings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameStaples Center
    Level 1: 8000 - 150 $ - 5 429 - 67,86%
    Level 2: 5300 - 80 $ - 5 058 - 95,43%
    Level 3: 3375 - 50 $ - 3 183 - 94,31%
    Level 4: 3825 - 40 $ - 3 704 - 96,83%
    Luxury : 2000 - 190 $ - 1 932 - 96,62%
    Total Capacity :22500
    Farm
    Farm Level 1: 4000 - 25 $ - 2 945 - 73,62%
    Farm Level 2: 2000 - 12 $ - 1 477 - 73,85%
    Farm Total Capacity :6000

    Income

    Home Games Left25
    Average Attendance - %19 306 - 85,80%
    Average Income per Game2,177,434 $
    Year to Date Revenue34,838,940 $
    Farm
    Home Games Left31
    Average Attendance - %4 422 - 73,70%
    Average Income per Game129,709 $
    Year to Date Revenue1,297,085 $

    Expense

    Pro Players Total Salaries59,497,125 $
    Farm Players Total Salaries20,148,756 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,699,146 $
    Farm Year To Date Expenses7,101,830 $
    Pro Salary Cap To Date21,024,426 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue54,435,844 $
    Farm Estimated Season Revenue4,020,964 $
    Pro Remaining Season Days121
    Pro Expenses Per Days342,995 $
    Pro Estimated Expenses41,502,395 $
    Farm Remaining Season Days121
    Farm Expenses Per Days118,542 $
    Farm Estimated Expenses14,343,582 $
    Estimated Season Expenses55,845,977 $
    Estimated Season Salary Cap59,729,543 $
    Estimate Under Maximum Salary Cap of 79,500,000 $19,770,457 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 929,543 $
    Current Bank Account26,551,624 $
    Projected Bank Account29,162,455 $

    Pro Players Salaries

    Paul Stastny 9,000,000 $ (1)
    -Salary Remaining : 5,854,839 $
    James Neal 6,600,000 $ (2)
    -Salary Remaining : 4,293,548 $
    Drew Stafford 5,000,000 $ (1)
    -Salary Remaining : 3,252,688 $
    Tyler Ennis 4,600,000 $ (1)
    -Salary Remaining : 2,992,473 $
    Brayden McNabb 4,025,000 $ (4)
    -Salary Remaining : 2,618,414 $
    Brendan Gallagher 3,750,000 $ (2)
    -Salary Remaining : 2,439,516 $
    Michal Kempny 3,300,000 $ (4)
    -Salary Remaining : 2,146,774 $
    Michael Raffl 3,000,000 $ (1)
    -Salary Remaining : 1,951,613 $
    Patrick Maroon 2,650,000 $ (2)
    -Salary Remaining : 1,723,925 $
    Antoine Roussel 2,650,000 $ (2)
    -Salary Remaining : 1,723,925 $
    Greg Pateryn 2,000,000 $ (2)
    -Salary Remaining : 1,301,075 $
    Johan Larsson 1,760,000 $ (2)
    -Salary Remaining : 1,144,946 $
    Brett Ritchie 1,750,000 $ (1)
    -Salary Remaining : 1,138,441 $
    Kevan Miller 1,500,000 $ (2)
    -Salary Remaining : 975,806 $
    Kevin Connauton 1,375,000 $ (1)
    -Salary Remaining : 894,489 $
    Ryan White 1,300,000 $ (1)
    -Salary Remaining : 845,699 $
    Jordan Nolan 1,000,000 $ (2)
    -Salary Remaining : 650,538 $
    Adam Clendening 1,000,000 $ (1)
    -Salary Remaining : 650,538 $
    Cody McLeod 1,000,000 $ (2)
    -Salary Remaining : 650,538 $
    Phillip Di Giuseppe 937,125 $ (1)
    -Salary Remaining : 609,635 $
    Ryan Larkin 650,000 $ (2)
    -Salary Remaining : 422,849 $
    Hayden Hawkey 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 59,497,125 $
    Year 2020 : 30,885,000 $
    Year 2021 : 7,325,000 $
    Year 2022 : 7,325,000 $
    Salary Average Commitment
    Year 2019 : 13,250,000 $
    Year 2020 : 7,625,000 $
    Year 2021 : 1,300,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 59,497,125 $
    Year 2020 : 30,885,000 $
    Year 2021 : 7,325,000 $
    Year 2022 : 7,325,000 $

    Farm Players Salaries

    Michael McLeod 925,000 $ (3)
    Salary Remaining : 601,747 $
    Gavin Bayreuther 925,000 $ (1)
    Salary Remaining : 601,747 $
    Zach Trotman 900,000 $ (2)
    Salary Remaining : 585,484 $
    Andy Andreoff 897,160 $ (1)
    Salary Remaining : 583,636 $
    Jacob Larsson 850,000 $ (2)
    Salary Remaining : 552,957 $
    Vaclav Karabacek 850,000 $ (1)
    Salary Remaining : 552,957 $
    Pascal Laberge 850,000 $ (3)
    Salary Remaining : 552,957 $
    Luke Witkowski 800,000 $ (1)
    Salary Remaining : 520,430 $
    Mark Alt 800,000 $ (2)
    Salary Remaining : 520,430 $
    Kale Kessy 791,595 $ (1)
    Salary Remaining : 514,962 $
    Mitchell Stephens 775,000 $ (2)
    Salary Remaining : 504,167 $
    Shane Eiserman 775,000 $ (1)
    Salary Remaining : 504,167 $
    Ryan Rupert 715,000 $ (1)
    Salary Remaining : 465,134 $
    Greg Betzold 715,000 $ (2)
    Salary Remaining : 465,134 $
    Dan DeSalvo 715,000 $ (1)
    Salary Remaining : 465,134 $
    Blake Thompson 715,000 $ (2)
    Salary Remaining : 465,134 $
    Quentin Shore 650,000 $ (1)
    Salary Remaining : 422,849 $
    Brayden Burke 650,000 $ (2)
    Salary Remaining : 422,849 $
    Gabriel Sylvestre 650,000 $ (3)
    Salary Remaining : 422,849 $
    Joey Daccord 650,000 $ (1)
    Salary Remaining : 422,849 $
    Nick Schneider 650,000 $ (2)
    Salary Remaining : 422,849 $
    Taggart Corriveau 650,000 $ (2)
    Salary Remaining : 422,849 $
    Pius Suter 650,000 $ (1)
    Salary Remaining : 422,849 $
    Andrew Nielsen 650,000 $ (2)
    Salary Remaining : 422,849 $
    Adam Parsells 650,000 $ (2)
    Salary Remaining : 422,849 $
    Joseph Cecconi 650,000 $ (2)
    Salary Remaining : 422,849 $
    Karch Bachman 650,000 $ (2)
    Salary Remaining : 422,849 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 20,148,755 $
    Year 2020 : 11,730,000 $
    Year 2021 : 2,425,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,200,000 $
    Year 2020 : 10,400,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    Minnesota Wild


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameXcel Energy Center
    Level 1: 6200 - 160 $ - 4 881 - 78,72%
    Level 2: 3120 - 135 $ - 2 966 - 95,06%
    Level 3: 3600 - 100 $ - 1 883 - 52,31%
    Level 4: 4080 - 68 $ - 2 131 - 52,22%
    Luxury : 6999 - 205 $ - 2 025 - 28,94%
    Total Capacity :23999
    Farm
    Farm Level 1: 4000 - 27 $ - 3 007 - 75,17%
    Farm Level 2: 2000 - 9 $ - 1 542 - 77,10%
    Farm Total Capacity :6000

    Income

    Home Games Left31
    Average Attendance - %13 886 - 57,86%
    Average Income per Game2,219,122 $
    Year to Date Revenue22,191,215 $
    Farm
    Home Games Left29
    Average Attendance - %4 549 - 75,82%
    Average Income per Game134,990 $
    Year to Date Revenue1,619,879 $

    Expense

    Pro Players Total Salaries67,988,133 $
    Farm Players Total Salaries20,256,250 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,510,619 $
    Farm Year To Date Expenses7,967,249 $
    Pro Salary Cap To Date21,489,120 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue68,792,766 $
    Farm Estimated Season Revenue3,914,708 $
    Pro Remaining Season Days121
    Pro Expenses Per Days378,968 $
    Pro Estimated Expenses45,855,128 $
    Farm Remaining Season Days121
    Farm Expenses Per Days118,044 $
    Farm Estimated Expenses14,283,324 $
    Estimated Season Expenses60,138,452 $
    Estimated Season Salary Cap62,140,038 $
    Estimate Under Maximum Salary Cap of 79,500,000 $17,359,962 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 3,340,038 $
    Current Bank Account82,505,570 $
    Projected Bank Account95,074,592 $

    Pro Players Salaries

    Anton Stralman 8,000,000 $ (3)
    -Salary Remaining : 5,204,301 $
    Johnny Boychuk 6,100,000 $ (1)
    -Salary Remaining : 3,968,280 $
    Brandon Sutter (Out of Payroll) 5,500,000 $ (2)
    -Salary Remaining : 3,577,957 $
    Sam Gagner 4,800,000 $ (1)
    -Salary Remaining : 3,122,581 $
    Brendan Smith 4,350,000 $ (2)
    -Salary Remaining : 2,829,839 $
    Roman Polak 4,250,000 $ (2)
    -Salary Remaining : 2,764,785 $
    Alex Biega 4,000,000 $ (1)
    -Salary Remaining : 2,602,151 $
    Colin Wilson 3,937,500 $ (1)
    -Salary Remaining : 2,561,492 $
    Jamie McGinn 3,000,000 $ (1)
    -Salary Remaining : 1,951,613 $
    Harry Zolnierczyk 2,750,000 $ (1)
    -Salary Remaining : 1,788,978 $
    Frank Vatrano 2,533,333 $ (4)
    -Salary Remaining : 1,648,028 $
    Anders Nilsson 2,500,000 $ (1)
    -Salary Remaining : 1,626,344 $
    Jayson Megna 2,500,000 $ (1)
    -Salary Remaining : 1,626,344 $
    David Schlemko 2,100,000 $ (1)
    -Salary Remaining : 1,366,129 $
    Ryan Callahan 2,000,000 $ (2)
    -Salary Remaining : 1,301,075 $
    Anton Khudobin 2,000,000 $ (2)
    -Salary Remaining : 1,301,075 $
    Nicolas Deslauriers 1,750,000 $ (2)
    -Salary Remaining : 1,138,441 $
    Mark Borowiecki 1,500,000 $ (2)
    -Salary Remaining : 975,806 $
    Logan Brown 925,000 $ (3)
    -Salary Remaining : 601,747 $
    Evgeny Svechnikov 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Michael Mersch 867,300 $ (2)
    -Salary Remaining : 564,211 $
    Dennis Yan 850,000 $ (2)
    -Salary Remaining : 552,957 $
    Nathan Bastian 850,000 $ (3)
    -Salary Remaining : 552,957 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 67,988,133 $
    Year 2020 : 36,300,633 $
    Year 2021 : 12,308,333 $
    Year 2022 : 2,533,333 $
    Salary Average Commitment
    Year 2019 : 13,750,000 $
    Year 2020 : 9,025,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 67,988,133 $
    Year 2020 : 36,300,633 $
    Year 2021 : 12,308,333 $
    Year 2022 : 2,533,333 $

    Farm Players Salaries

    Samuel Morin 971,250 $ (3)
    Salary Remaining : 631,835 $
    Francois Brassard 950,000 $ (2)
    Salary Remaining : 618,011 $
    German Rubtsov 925,000 $ (3)
    Salary Remaining : 601,747 $
    Jimmy Lodge 892,500 $ (1)
    Salary Remaining : 580,605 $
    Mackenzie Blackwood 892,500 $ (2)
    Salary Remaining : 580,605 $
    Ryan Faragher 850,000 $ (2)
    Salary Remaining : 552,957 $
    Parker Wotherspoon 775,000 $ (2)
    Salary Remaining : 504,167 $
    Christian Fischer 775,000 $ (2)
    Salary Remaining : 504,167 $
    Ryan Gropp 775,000 $ (2)
    Salary Remaining : 504,167 $
    Chase De Leo 775,000 $ (1)
    Salary Remaining : 504,167 $
    Josh Mahura (Out of Payroll) 775,000 $ (3)
    Salary Remaining : 504,167 $
    Alexander Dergachyov 775,000 $ (2)
    Salary Remaining : 504,167 $
    Rem Pitlick 775,000 $ (2)
    Salary Remaining : 504,167 $
    Sam Lafferty 767,500 $ (2)
    Salary Remaining : 499,288 $
    Matheson Iacopelli 742,500 $ (1)
    Salary Remaining : 483,024 $
    Cole Ully 715,000 $ (1)
    Salary Remaining : 465,134 $
    Jack Walker 700,000 $ (2)
    Salary Remaining : 455,376 $
    Artur Kayumov 700,000 $ (3)
    Salary Remaining : 455,376 $
    Andrew Mangiapane 650,000 $ (1)
    Salary Remaining : 422,849 $
    Blake Siebenaler 650,000 $ (1)
    Salary Remaining : 422,849 $
    Dominik Kahun 650,000 $ (1)
    Salary Remaining : 422,849 $
    Benjamin Gleason 650,000 $ (3)
    Salary Remaining : 422,849 $
    Adam Helewka 650,000 $ (1)
    Salary Remaining : 422,849 $
    Ethan Bear 650,000 $ (2)
    Salary Remaining : 422,849 $
    Lukas Vejdemo 650,000 $ (1)
    Salary Remaining : 422,849 $
    Emil Johansson 650,000 $ (1)
    Salary Remaining : 422,849 $
    Kyle Jenkins 650,000 $ (1)
    Salary Remaining : 422,849 $
    Nick Wolff 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players28
    Salary Commitment
    Year 2019 : 21,031,250 $
    Year 2020 : 12,706,250 $
    Year 2021 : 4,021,250 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 17,950,000 $
    Year 2020 : 10,600,000 $
    Year 2021 : 3,250,000 $
    Year 2022 : 0 $


    Montreal Canadiens


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCentre Bell
    Level 1: 7867 - 201 $ - 4 643 - 59,02%
    Level 2: 6589 - 151 $ - 3 888 - 59,01%
    Level 3: 3600 - 115 $ - 2 124 - 59,00%
    Level 4: 4466 - 79 $ - 2 635 - 59,00%
    Luxury : 1478 - 430 $ - 1 096 - 74,13%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 972 - 74,29%
    Farm Level 2: 2000 - 9 $ - 1 453 - 72,64%
    Farm Total Capacity :6000

    Income

    Home Games Left24
    Average Attendance - %14 386 - 59,94%
    Average Income per Game2,810,496 $
    Year to Date Revenue47,778,432 $
    Farm
    Home Games Left26
    Average Attendance - %4 424 - 73,74%
    Average Income per Game132,496 $
    Year to Date Revenue1,987,441 $

    Expense

    Pro Players Total Salaries68,696,250 $
    Farm Players Total Salaries26,940,332 $
    Coaches Total Salaries21,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses28,944,998 $
    Farm Year To Date Expenses11,548,466 $
    Pro Salary Cap To Date23,463,824 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue67,451,904 $
    Farm Estimated Season Revenue3,444,898 $
    Pro Remaining Season Days121
    Pro Expenses Per Days452,668 $
    Pro Estimated Expenses54,772,828 $
    Farm Remaining Season Days121
    Farm Expenses Per Days177,099 $
    Farm Estimated Expenses21,428,979 $
    Estimated Season Expenses76,201,807 $
    Estimated Season Salary Cap64,250,141 $
    Estimate Under Maximum Salary Cap of 79,500,000 $15,249,859 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 5,450,141 $
    Current Bank Account296,053,982 $
    Projected Bank Account290,748,977 $

    Pro Players Salaries

    Vladimir Tarasenko 7,500,000 $ (5)
    -Salary Remaining : 4,879,032 $
    Erik Karlsson 6,500,000 $ (1)
    -Salary Remaining : 4,228,495 $
    Sean Monahan 6,375,000 $ (3)
    -Salary Remaining : 4,147,177 $
    Artemi Panarin (Out of Payroll) 6,000,000 $ (1)
    -Salary Remaining : 3,903,226 $
    Ryan Nugent-Hopkins (Out of Payroll) 6,000,000 $ (1)
    -Salary Remaining : 3,903,226 $
    Niklas Hjalmarsson 5,750,000 $ (2)
    -Salary Remaining : 3,740,591 $
    Craig Anderson 5,388,500 $ (1)
    -Salary Remaining : 3,505,422 $
    Jeff Carter 5,273,000 $ (1)
    -Salary Remaining : 3,430,285 $
    Craig Smith 4,250,000 $ (2)
    -Salary Remaining : 2,764,785 $
    Marian Gaborik 3,816,000 $ (1)
    -Salary Remaining : 2,482,452 $
    Mikko Koskinen 3,250,000 $ (5)
    -Salary Remaining : 2,114,247 $
    Brandon Manning 3,025,000 $ (4)
    -Salary Remaining : 1,967,876 $
    Brian Boyle 2,900,000 $ (3)
    -Salary Remaining : 1,886,559 $
    Trevor van Riemsdyk 2,300,000 $ (2)
    -Salary Remaining : 1,496,237 $
    Charles McAvoy 971,250 $ (1)
    -Salary Remaining : 631,835 $
    Jakob Chychrun 925,000 $ (3)
    -Salary Remaining : 601,747 $
    Emile Poirier 892,500 $ (1)
    -Salary Remaining : 580,605 $
    Mitchell Mattson 850,000 $ (3)
    -Salary Remaining : 552,957 $
    Alex Belzile 715,000 $ (2)
    -Salary Remaining : 465,134 $
    Colby Cave 715,000 $ (2)
    -Salary Remaining : 465,134 $
    Michael Joly 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Derek Barach 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 74,696,250 $
    Year 2020 : 38,555,000 $
    Year 2021 : 24,825,000 $
    Year 2022 : 13,775,000 $
    Salary Average Commitment
    Year 2019 : 13,175,000 $
    Year 2020 : 7,350,000 $
    Year 2021 : 4,825,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 74,696,250 $
    Year 2020 : 38,555,000 $
    Year 2021 : 24,825,000 $
    Year 2022 : 13,775,000 $

    Farm Players Salaries

    Luke Schenn 1,750,000 $ (4)
    Salary Remaining : 1,138,441 $
    Blake Pietila 1,425,000 $ (1)
    Salary Remaining : 927,016 $
    Matthew Grzelcyk 1,400,000 $ (2)
    Salary Remaining : 910,753 $
    Pheonix Copley 1,100,000 $ (4)
    Salary Remaining : 715,591 $
    Colin Larkin 997,500 $ (1)
    Salary Remaining : 648,911 $
    Anton Blidh 925,000 $ (1)
    Salary Remaining : 601,747 $
    Jeremy Bracco 925,000 $ (2)
    Salary Remaining : 601,747 $
    Paul LaDue 917,831 $ (2)
    Salary Remaining : 597,084 $
    Dillon Dube 850,000 $ (3)
    Salary Remaining : 552,957 $
    Brett Pollock 850,000 $ (1)
    Salary Remaining : 552,957 $
    Spencer Watson 850,000 $ (1)
    Salary Remaining : 552,957 $
    Zachary Senyshyn 850,000 $ (2)
    Salary Remaining : 552,957 $
    Joe Hicketts 850,000 $ (1)
    Salary Remaining : 552,957 $
    Filip Gustavsson 850,000 $ (2)
    Salary Remaining : 552,957 $
    Alexis Vanier 850,000 $ (1)
    Salary Remaining : 552,957 $
    Maxime Comtois 850,000 $ (3)
    Salary Remaining : 552,957 $
    Ville Husso 847,500 $ (1)
    Salary Remaining : 551,331 $
    Marcus Hogberg 835,000 $ (1)
    Salary Remaining : 543,199 $
    Judd Peterson 787,500 $ (2)
    Salary Remaining : 512,298 $
    Dysin Mayo 775,000 $ (1)
    Salary Remaining : 504,167 $
    Jonathan Dahlen 775,000 $ (3)
    Salary Remaining : 504,167 $
    Philippe Maillet 715,000 $ (2)
    Salary Remaining : 465,134 $
    Zane McIntyre 715,000 $ (1)
    Salary Remaining : 465,134 $
    Tarmo Reunanen 700,000 $ (3)
    Salary Remaining : 455,376 $
    Justin Scott 650,000 $ (2)
    Salary Remaining : 422,849 $
    Colin McDonald 650,000 $ (2)
    Salary Remaining : 422,849 $
    Ty Ronning 650,000 $ (3)
    Salary Remaining : 422,849 $
    Chris Martenet 650,000 $ (2)
    Salary Remaining : 422,849 $
    Jesper Lindgren 650,000 $ (2)
    Salary Remaining : 422,849 $
    Linus Nassen 650,000 $ (3)
    Salary Remaining : 422,849 $
    Deven Sideroff 650,000 $ (2)
    Salary Remaining : 422,849 $
    Total Farm Players31
    Salary Commitment
    Year 2019 : 26,940,331 $
    Year 2020 : 17,020,331 $
    Year 2021 : 7,325,000 $
    Year 2022 : 2,850,000 $
    Salary Average Commitment
    Year 2019 : 19,900,000 $
    Year 2020 : 13,125,000 $
    Year 2021 : 5,125,000 $
    Year 2022 : 1,300,000 $


    Nashville Predators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBridgestone Arena
    Level 1: 6534 - 131 $ - 6 458 - 98,84%
    Level 2: 5478 - 72 $ - 5 158 - 94,16%
    Level 3: 3000 - 47 $ - 2 995 - 99,83%
    Level 4: 3833 - 33 $ - 3 735 - 97,43%
    Luxury : 1155 - 220 $ - 1 155 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 43 $ - 2 902 - 72,56%
    Farm Level 2: 2000 - 9 $ - 1 483 - 74,14%
    Farm Total Capacity :6000

    Income

    Home Games Left25
    Average Attendance - %19 501 - 97,50%
    Average Income per Game1,995,818 $
    Year to Date Revenue31,933,090 $
    Farm
    Home Games Left29
    Average Attendance - %4 385 - 73,08%
    Average Income per Game196,162 $
    Year to Date Revenue2,353,943 $

    Expense

    Pro Players Total Salaries71,380,231 $
    Farm Players Total Salaries20,723,054 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses26,087,036 $
    Farm Year To Date Expenses7,426,141 $
    Pro Salary Cap To Date23,850,489 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue49,895,453 $
    Farm Estimated Season Revenue5,688,696 $
    Pro Remaining Season Days121
    Pro Expenses Per Days405,270 $
    Pro Estimated Expenses49,037,670 $
    Farm Remaining Season Days121
    Farm Expenses Per Days116,253 $
    Farm Estimated Expenses14,066,613 $
    Estimated Season Expenses63,104,283 $
    Estimated Season Salary Cap70,286,054 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,213,946 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,486,054 $
    Current Bank Account59,493,076 $
    Projected Bank Account51,972,942 $

    Pro Players Salaries

    Cory Schneider 6,000,000 $ (2)
    -Salary Remaining : 3,903,226 $
    Semyon Varlamov 5,900,000 $ (1)
    -Salary Remaining : 3,838,172 $
    Tyler Myers 5,500,000 $ (1)
    -Salary Remaining : 3,577,957 $
    J.T. Miller 5,250,000 $ (5)
    -Salary Remaining : 3,415,323 $
    Alec Martinez 5,100,000 $ (1)
    -Salary Remaining : 3,317,742 $
    Ian Cole 5,000,000 $ (2)
    -Salary Remaining : 3,252,688 $
    Alexander Wennberg 4,900,000 $ (2)
    -Salary Remaining : 3,187,634 $
    Vincent Trocheck 4,750,000 $ (1)
    -Salary Remaining : 3,090,054 $
    Michael Stone 4,000,000 $ (2)
    -Salary Remaining : 2,602,151 $
    Victor Rask 4,000,000 $ (4)
    -Salary Remaining : 2,602,151 $
    Boone Jenner 3,750,000 $ (4)
    -Salary Remaining : 2,439,516 $
    Tanner Pearson 3,750,000 $ (3)
    -Salary Remaining : 2,439,516 $
    Oliver Bjorkstrand 2,500,000 $ (2)
    -Salary Remaining : 1,626,344 $
    Stefan Noesen 1,725,000 $ (1)
    -Salary Remaining : 1,122,177 $
    Michael Chaput 1,600,000 $ (2)
    -Salary Remaining : 1,040,860 $
    Juuse Saros 1,500,000 $ (2)
    -Salary Remaining : 975,806 $
    Tomas Jurco 1,000,000 $ (1)
    -Salary Remaining : 650,538 $
    Miikka Salomaki 983,981 $ (1)
    -Salary Remaining : 640,117 $
    Ian McCoshen 971,250 $ (1)
    -Salary Remaining : 631,835 $
    Will Butcher 925,000 $ (1)
    -Salary Remaining : 601,747 $
    Nikolai Goldobin 850,000 $ (1)
    -Salary Remaining : 552,957 $
    Aaron Irving 775,000 $ (1)
    -Salary Remaining : 504,167 $
    Alex Lintuniemi 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 71,380,231 $
    Year 2020 : 42,250,000 $
    Year 2021 : 16,750,000 $
    Year 2022 : 13,000,000 $
    Salary Average Commitment
    Year 2019 : 12,900,000 $
    Year 2020 : 6,425,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 71,380,231 $
    Year 2020 : 42,250,000 $
    Year 2021 : 16,750,000 $
    Year 2022 : 13,000,000 $

    Farm Players Salaries

    Casey Desmith 1,500,000 $ (4)
    Salary Remaining : 975,806 $
    Stefan Matteau 1,000,000 $ (1)
    Salary Remaining : 650,538 $
    Mackenzie MacEachern 971,250 $ (2)
    Salary Remaining : 631,835 $
    Dalton Smith 942,018 $ (1)
    Salary Remaining : 612,818 $
    Haydn Fleury 925,000 $ (1)
    Salary Remaining : 601,747 $
    Dante Fabbro 925,000 $ (3)
    Salary Remaining : 601,747 $
    Tage Thompson 925,000 $ (3)
    Salary Remaining : 601,747 $
    Joseph LaBate 897,160 $ (1)
    Salary Remaining : 583,636 $
    Jansen Harkins (Out of Payroll) 850,000 $ (2)
    Salary Remaining : 552,957 $
    Jakob Forsbacka Karlsson 850,000 $ (2)
    Salary Remaining : 552,957 $
    Filip Ahl 775,000 $ (2)
    Salary Remaining : 504,167 $
    Linus Lindstrom 775,000 $ (3)
    Salary Remaining : 504,167 $
    Anthony Greco 750,750 $ (1)
    Salary Remaining : 488,391 $
    Josh Currie 721,875 $ (2)
    Salary Remaining : 469,607 $
    Sergei Tolchinsky 715,000 $ (1)
    Salary Remaining : 465,134 $
    Simon Stransky 700,000 $ (3)
    Salary Remaining : 455,376 $
    Karel Vejmelka 650,000 $ (1)
    Salary Remaining : 422,849 $
    Cameron Askew 650,000 $ (2)
    Salary Remaining : 422,849 $
    Miska Kukkonen 650,000 $ (3)
    Salary Remaining : 422,849 $
    Ryan Mantha 650,000 $ (1)
    Salary Remaining : 422,849 $
    Otto Somppi 650,000 $ (3)
    Salary Remaining : 422,849 $
    Jordan Sambrook 650,000 $ (3)
    Salary Remaining : 422,849 $
    Kyle Maksimovich 650,000 $ (3)
    Salary Remaining : 422,849 $
    John Marino 650,000 $ (2)
    Salary Remaining : 422,849 $
    Devante Stephens 650,000 $ (2)
    Salary Remaining : 422,849 $
    Dante Salituro 650,000 $ (2)
    Salary Remaining : 422,849 $
    Total Farm Players26
    Salary Commitment
    Year 2019 : 20,723,053 $
    Year 2020 : 14,193,125 $
    Year 2021 : 7,425,000 $
    Year 2022 : 1,500,000 $
    Salary Average Commitment
    Year 2019 : 16,750,000 $
    Year 2020 : 11,700,000 $
    Year 2021 : 5,850,000 $
    Year 2022 : 650,000 $


    New Jersey Devils


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePrudential Center
    Level 1: 5500 - 110 $ - 5 500 - 100,00%
    Level 2: 3500 - 82 $ - 3 500 - 100,00%
    Level 3: 4000 - 55 $ - 3 238 - 80,94%
    Level 4: 6000 - 33 $ - 4 003 - 66,72%
    Luxury : 1000 - 250 $ - 1 000 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 953 - 73,82%
    Farm Level 2: 2000 - 15 $ - 1 485 - 74,25%
    Farm Total Capacity :6000

    Income

    Home Games Left26
    Average Attendance - %17 241 - 86,20%
    Average Income per Game1,669,994 $
    Year to Date Revenue25,049,906 $
    Farm
    Home Games Left27
    Average Attendance - %4 438 - 73,96%
    Average Income per Game178,382 $
    Year to Date Revenue2,497,348 $

    Expense

    Pro Players Total Salaries77,538,750 $
    Farm Players Total Salaries20,055,000 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses28,467,536 $
    Farm Year To Date Expenses7,215,666 $
    Pro Salary Cap To Date27,029,374 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue43,419,837 $
    Farm Estimated Season Revenue4,816,314 $
    Pro Remaining Season Days121
    Pro Expenses Per Days435,692 $
    Pro Estimated Expenses52,718,732 $
    Farm Remaining Season Days121
    Farm Expenses Per Days115,349 $
    Farm Estimated Expenses13,957,229 $
    Estimated Season Expenses66,675,961 $
    Estimated Season Salary Cap77,471,249 $
    Estimate Under Maximum Salary Cap of 79,500,000 $2,028,751 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 18,671,249 $
    Current Bank Account16,534,612 $
    Projected Bank Account(1,905,198 $)

    Pro Players Salaries

    Evgeni Malkin 9,500,000 $ (3)
    -Salary Remaining : 6,180,108 $
    Jamie Benn 9,500,000 $ (3)
    -Salary Remaining : 6,180,108 $
    Mark Scheifele 6,125,000 $ (3)
    -Salary Remaining : 3,984,543 $
    Nate Schmidt 5,950,000 $ (5)
    -Salary Remaining : 3,870,699 $
    Jonathan Quick 5,800,000 $ (1)
    -Salary Remaining : 3,773,118 $
    Blake Wheeler 5,600,000 $ (1)
    -Salary Remaining : 3,643,011 $
    Michael Del Zotto 5,040,000 $ (4)
    -Salary Remaining : 3,278,710 $
    Jonathan Marchessault 5,000,000 $ (4)
    -Salary Remaining : 3,252,688 $
    Nazem Kadri 4,500,000 $ (4)
    -Salary Remaining : 2,927,419 $
    Jake Gardiner 4,050,000 $ (1)
    -Salary Remaining : 2,634,677 $
    Brandon Pirri 3,850,000 $ (4)
    -Salary Remaining : 2,504,570 $
    Thomas Greiss 3,000,000 $ (2)
    -Salary Remaining : 1,951,613 $
    Ryan Ellis 2,500,000 $ (1)
    -Salary Remaining : 1,626,344 $
    Chad Ruhwedel 1,050,000 $ (3)
    -Salary Remaining : 683,065 $
    Mike Reilly 971,250 $ (1)
    -Salary Remaining : 631,835 $
    Nick Schmaltz 850,000 $ (1)
    -Salary Remaining : 552,957 $
    Nick Jensen 812,500 $ (1)
    -Salary Remaining : 528,562 $
    Ondrej Kase 775,000 $ (1)
    -Salary Remaining : 504,167 $
    Ryan Carpenter 715,000 $ (1)
    -Salary Remaining : 465,134 $
    Michael Haley 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Sam Ruopp 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Jesper Bratt 650,000 $ (3)
    -Salary Remaining : 422,849 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 77,538,750 $
    Year 2020 : 54,165,000 $
    Year 2021 : 51,165,000 $
    Year 2022 : 24,340,000 $
    Salary Average Commitment
    Year 2019 : 12,875,000 $
    Year 2020 : 6,275,000 $
    Year 2021 : 5,625,000 $
    Year 2022 : 2,525,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 77,538,750 $
    Year 2020 : 54,165,000 $
    Year 2021 : 51,165,000 $
    Year 2022 : 24,340,000 $

    Farm Players Salaries

    Nick Shore 1,850,000 $ (3)
    Salary Remaining : 1,203,495 $
    Logan Day 1,000,000 $ (2)
    Salary Remaining : 650,538 $
    Collin Delia 1,000,000 $ (4)
    Salary Remaining : 650,538 $
    Paul Thompson 950,000 $ (2)
    Salary Remaining : 618,011 $
    Logan Stanley 925,000 $ (3)
    Salary Remaining : 601,747 $
    Boris Katchouk 850,000 $ (1)
    Salary Remaining : 552,957 $
    Vitaly Abramov 850,000 $ (3)
    Salary Remaining : 552,957 $
    Adam Wilcox 787,500 $ (1)
    Salary Remaining : 512,298 $
    Zeb Knutson 787,500 $ (2)
    Salary Remaining : 512,298 $
    Mitch McLain 787,500 $ (2)
    Salary Remaining : 512,298 $
    Tyler Mueller 787,500 $ (2)
    Salary Remaining : 512,298 $
    Luc Snuggerud 775,000 $ (1)
    Salary Remaining : 504,167 $
    Jake Kulevich 750,000 $ (1)
    Salary Remaining : 487,903 $
    Steven Johnson 715,000 $ (2)
    Salary Remaining : 465,134 $
    Kasimir Kaskisuo 715,000 $ (2)
    Salary Remaining : 465,134 $
    Par Lindholm 675,000 $ (1)
    Salary Remaining : 439,113 $
    Joey Dudek 650,000 $ (1)
    Salary Remaining : 422,849 $
    Karson Kuhlman 650,000 $ (1)
    Salary Remaining : 422,849 $
    Jacob MacDonald 650,000 $ (1)
    Salary Remaining : 422,849 $
    Darby Llewellyn 650,000 $ (1)
    Salary Remaining : 422,849 $
    Niko Mikkola 650,000 $ (2)
    Salary Remaining : 422,849 $
    Ville Meskanen 650,000 $ (1)
    Salary Remaining : 422,849 $
    Michael Eyssimont 650,000 $ (2)
    Salary Remaining : 422,849 $
    Mathieu Joseph 650,000 $ (2)
    Salary Remaining : 422,849 $
    William Lockwood 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 20,055,000 $
    Year 2020 : 12,317,500 $
    Year 2021 : 4,625,000 $
    Year 2022 : 1,000,000 $
    Salary Average Commitment
    Year 2019 : 16,150,000 $
    Year 2020 : 9,100,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 650,000 $


    New York Islanders


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBarclays Center
    Level 1: 6000 - 145 $ - 5 999 - 99,98%
    Level 2: 5000 - 92 $ - 4 853 - 97,06%
    Level 3: 2700 - 70 $ - 2 700 - 100,00%
    Level 4: 3300 - 48 $ - 3 069 - 93,01%
    Luxury : 1000 - 230 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 993 - 74,83%
    Farm Level 2: 2000 - 9 $ - 1 462 - 73,12%
    Farm Total Capacity :6000

    Income

    Home Games Left26
    Average Attendance - %17 621 - 97,90%
    Average Income per Game2,165,068 $
    Year to Date Revenue32,476,017 $
    Farm
    Home Games Left28
    Average Attendance - %4 456 - 74,26%
    Average Income per Game133,455 $
    Year to Date Revenue1,734,910 $

    Expense

    Pro Players Total Salaries71,228,750 $
    Farm Players Total Salaries22,238,956 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses25,613,163 $
    Farm Year To Date Expenses8,075,275 $
    Pro Salary Cap To Date24,027,134 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue56,291,763 $
    Farm Estimated Season Revenue3,736,729 $
    Pro Remaining Season Days121
    Pro Expenses Per Days403,380 $
    Pro Estimated Expenses48,808,980 $
    Farm Remaining Season Days121
    Farm Expenses Per Days127,091 $
    Farm Estimated Expenses15,378,011 $
    Estimated Season Expenses64,186,991 $
    Estimated Season Salary Cap70,364,084 $
    Estimate Under Maximum Salary Cap of 79,500,000 $9,135,916 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 11,564,084 $
    Current Bank Account23,747,894 $
    Projected Bank Account19,589,395 $

    Pro Players Salaries

    Anze Kopitar 8,840,000 $ (3)
    -Salary Remaining : 5,750,753 $
    Nathan MacKinnon 6,300,000 $ (3)
    -Salary Remaining : 4,098,387 $
    Alex Edler 6,200,000 $ (1)
    -Salary Remaining : 4,033,333 $
    Brad Marchand 6,125,000 $ (1)
    -Salary Remaining : 3,984,543 $
    Ondrej Palat 5,300,000 $ (4)
    -Salary Remaining : 3,447,849 $
    Oscar Klefbom 4,167,000 $ (2)
    -Salary Remaining : 2,710,790 $
    Roman Josi 4,000,000 $ (2)
    -Salary Remaining : 2,602,151 $
    Marco Scandella 4,000,000 $ (2)
    -Salary Remaining : 2,602,151 $
    William Karlsson 3,050,000 $ (1)
    -Salary Remaining : 1,984,140 $
    Patrik Nemeth 3,000,000 $ (3)
    -Salary Remaining : 1,951,613 $
    Antti Raanta 3,000,000 $ (1)
    -Salary Remaining : 1,951,613 $
    Cal Clutterbuck 2,750,000 $ (2)
    -Salary Remaining : 1,788,978 $
    Troy Brouwer 2,500,000 $ (2)
    -Salary Remaining : 1,626,344 $
    Kyle Brodziak 2,500,000 $ (4)
    -Salary Remaining : 1,626,344 $
    Darcy Kuemper 1,850,000 $ (1)
    -Salary Remaining : 1,203,495 $
    Mark Jankowski 1,675,000 $ (2)
    -Salary Remaining : 1,089,651 $
    Markus Hannikainen 1,000,000 $ (2)
    -Salary Remaining : 650,538 $
    Jake DeBrusk 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Mikko Rantanen 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Christian Folin 850,000 $ (1)
    -Salary Remaining : 552,957 $
    Chris Thorburn 800,000 $ (3)
    -Salary Remaining : 520,430 $
    Derek Grant 771,750 $ (1)
    -Salary Remaining : 502,052 $
    Troy Stecher 700,000 $ (2)
    -Salary Remaining : 455,376 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 71,228,750 $
    Year 2020 : 49,382,000 $
    Year 2021 : 26,740,000 $
    Year 2022 : 7,800,000 $
    Salary Average Commitment
    Year 2019 : 13,925,000 $
    Year 2020 : 10,400,000 $
    Year 2021 : 4,225,000 $
    Year 2022 : 1,425,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 71,228,750 $
    Year 2020 : 49,382,000 $
    Year 2021 : 26,740,000 $
    Year 2022 : 7,800,000 $

    Farm Players Salaries

    Gaetan Haas 1,562,500 $ (3)
    Salary Remaining : 1,016,465 $
    Xavier Ouellet 1,250,000 $ (1)
    Salary Remaining : 813,172 $
    Cam Johnson 1,050,000 $ (1)
    Salary Remaining : 683,065 $
    Brad Malone 1,000,000 $ (1)
    Salary Remaining : 650,538 $
    Jake Lucchini 1,000,000 $ (2)
    Salary Remaining : 650,538 $
    Oula Palve 1,000,000 $ (3)
    Salary Remaining : 650,538 $
    Logan Shaw 942,018 $ (2)
    Salary Remaining : 612,818 $
    Ryan Stanton 854,438 $ (1)
    Salary Remaining : 555,844 $
    Matt Mangene 850,000 $ (1)
    Salary Remaining : 552,957 $
    Dominik Masin 850,000 $ (1)
    Salary Remaining : 552,957 $
    Jordan Greenway 850,000 $ (2)
    Salary Remaining : 552,957 $
    Justin Kea 850,000 $ (2)
    Salary Remaining : 552,957 $
    Derek Nesbitt 850,000 $ (3)
    Salary Remaining : 552,957 $
    Adin Hill 850,000 $ (1)
    Salary Remaining : 552,957 $
    Andrew MacWilliam 800,000 $ (1)
    Salary Remaining : 520,430 $
    Blake Kessel 800,000 $ (1)
    Salary Remaining : 520,430 $
    Caleb Jones 775,000 $ (2)
    Salary Remaining : 504,167 $
    David Kampf 775,000 $ (1)
    Salary Remaining : 504,167 $
    Julius Vahatalo 715,000 $ (2)
    Salary Remaining : 465,134 $
    Pavel Kraskovsky 715,000 $ (2)
    Salary Remaining : 465,134 $
    Kelly Summers 650,000 $ (1)
    Salary Remaining : 422,849 $
    Adam Werner 650,000 $ (2)
    Salary Remaining : 422,849 $
    Radovan Bondra 650,000 $ (2)
    Salary Remaining : 422,849 $
    Radel Fazleev 650,000 $ (1)
    Salary Remaining : 422,849 $
    David Cotton 650,000 $ (2)
    Salary Remaining : 422,849 $
    Axel Holmstrom 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players26
    Salary Commitment
    Year 2019 : 22,238,956 $
    Year 2020 : 11,209,518 $
    Year 2021 : 3,412,500 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 16,550,000 $
    Year 2020 : 8,450,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    New York Rangers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMadison Square Garden
    Level 1: 6000 - 150 $ - 5 348 - 89,13%
    Level 2: 5000 - 105 $ - 3 958 - 79,16%
    Level 3: 2700 - 75 $ - 2 480 - 91,86%
    Level 4: 3300 - 50 $ - 2 938 - 89,04%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 940 - 73,49%
    Farm Level 2: 2000 - 9 $ - 1 473 - 73,63%
    Farm Total Capacity :6000

    Income

    Home Games Left26
    Average Attendance - %15 725 - 87,36%
    Average Income per Game2,128,344 $
    Year to Date Revenue31,925,163 $
    Farm
    Home Games Left29
    Average Attendance - %4 412 - 73,54%
    Average Income per Game131,527 $
    Year to Date Revenue1,578,318 $

    Expense

    Pro Players Total Salaries71,484,000 $
    Farm Players Total Salaries23,630,876 $
    Coaches Total Salaries5,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses25,775,594 $
    Farm Year To Date Expenses8,957,000 $
    Pro Salary Cap To Date24,657,334 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue55,336,949 $
    Farm Estimated Season Revenue3,814,268 $
    Pro Remaining Season Days121
    Pro Expenses Per Days401,527 $
    Pro Estimated Expenses48,584,767 $
    Farm Remaining Season Days121
    Farm Expenses Per Days137,800 $
    Farm Estimated Expenses16,673,800 $
    Estimated Season Expenses65,258,567 $
    Estimated Season Salary Cap71,160,417 $
    Estimate Under Maximum Salary Cap of 79,500,000 $8,339,583 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 12,360,417 $
    Current Bank Account131,428,757 $
    Projected Bank Account125,321,407 $

    Pro Players Salaries

    Dustin Byfuglien 7,600,000 $ (1)
    -Salary Remaining : 4,944,086 $
    Aaron Ekblad 7,500,000 $ (5)
    -Salary Remaining : 4,879,032 $
    Cam Fowler 6,500,000 $ (5)
    -Salary Remaining : 4,228,495 $
    Matt Dumba 6,000,000 $ (5)
    -Salary Remaining : 3,903,226 $
    Alex Galchenyuk 4,900,000 $ (2)
    -Salary Remaining : 3,187,634 $
    Justin Faulk 4,833,000 $ (2)
    -Salary Remaining : 3,144,048 $
    Max Pacioretty 4,500,000 $ (1)
    -Salary Remaining : 2,927,419 $
    Nick Bjugstad 4,100,000 $ (3)
    -Salary Remaining : 2,667,204 $
    Justin Abdelkader 4,000,000 $ (1)
    -Salary Remaining : 2,602,151 $
    Matt Murray 3,750,000 $ (2)
    -Salary Remaining : 2,439,516 $
    Conor Sheary 3,000,000 $ (2)
    -Salary Remaining : 1,951,613 $
    Richard Panik 2,800,000 $ (1)
    -Salary Remaining : 1,821,505 $
    Tobias Rieder 2,250,000 $ (1)
    -Salary Remaining : 1,463,710 $
    Andrew Ladd 2,000,000 $ (5)
    -Salary Remaining : 1,301,075 $
    Yannick Weber 1,700,000 $ (1)
    -Salary Remaining : 1,105,914 $
    Brendan Gaunce 1,026,000 $ (1)
    -Salary Remaining : 667,452 $
    Lawson Crouse 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Dylan Strome 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Jack Eichel 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Vince Dunn 850,000 $ (2)
    -Salary Remaining : 552,957 $
    Charlie Lindgren 750,000 $ (2)
    -Salary Remaining : 487,903 $
    Brock McGinn 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 71,484,000 $
    Year 2020 : 46,958,000 $
    Year 2021 : 26,100,000 $
    Year 2022 : 22,000,000 $
    Salary Average Commitment
    Year 2019 : 11,475,000 $
    Year 2020 : 8,125,000 $
    Year 2021 : 3,075,000 $
    Year 2022 : 2,600,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 71,484,000 $
    Year 2020 : 46,958,000 $
    Year 2021 : 26,100,000 $
    Year 2022 : 22,000,000 $

    Farm Players Salaries

    Valeri Nichushkin 2,950,000 $ (2)
    Salary Remaining : 1,919,086 $
    Oscar Dansk 1,000,000 $ (1)
    Salary Remaining : 650,538 $
    Kyle Bushee 1,000,000 $ (1)
    Salary Remaining : 650,538 $
    Matt Beleskey 1,000,000 $ (4)
    Salary Remaining : 650,538 $
    Ross Johnston 1,000,000 $ (2)
    Salary Remaining : 650,538 $
    Pat Nagle 1,000,000 $ (1)
    Salary Remaining : 650,538 $
    Nic Petan 971,250 $ (3)
    Salary Remaining : 631,835 $
    Jakub Zboril 925,000 $ (2)
    Salary Remaining : 601,747 $
    Josh Ho-Sang 925,000 $ (1)
    Salary Remaining : 601,747 $
    Olli Juolevi 925,000 $ (3)
    Salary Remaining : 601,747 $
    Michael McCarron 892,500 $ (1)
    Salary Remaining : 580,605 $
    Ben Thomas 775,000 $ (1)
    Salary Remaining : 504,167 $
    Austin Wagner 775,000 $ (2)
    Salary Remaining : 504,167 $
    Trent Frederic 775,000 $ (3)
    Salary Remaining : 504,167 $
    Cliff Pu 775,000 $ (3)
    Salary Remaining : 504,167 $
    Riley Barber 727,125 $ (1)
    Salary Remaining : 473,022 $
    Maximilian Pajpach 715,000 $ (2)
    Salary Remaining : 465,134 $
    Clark Bishop 650,000 $ (1)
    Salary Remaining : 422,849 $
    Andong Song 650,000 $ (2)
    Salary Remaining : 422,849 $
    Casey Staum 650,000 $ (3)
    Salary Remaining : 422,849 $
    Michael Pezzetta 650,000 $ (3)
    Salary Remaining : 422,849 $
    Arvid Henrikson 650,000 $ (3)
    Salary Remaining : 422,849 $
    Matthew Bradley 650,000 $ (2)
    Salary Remaining : 422,849 $
    Tyler Bird 650,000 $ (1)
    Salary Remaining : 422,849 $
    Nikolas Koberstein 650,000 $ (1)
    Salary Remaining : 422,849 $
    Veeti Vainio 650,000 $ (2)
    Salary Remaining : 422,849 $
    Jeremy Helvig 650,000 $ (2)
    Salary Remaining : 422,849 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 23,630,875 $
    Year 2020 : 15,361,250 $
    Year 2021 : 6,396,250 $
    Year 2022 : 1,000,000 $
    Salary Average Commitment
    Year 2019 : 17,175,000 $
    Year 2020 : 11,050,000 $
    Year 2021 : 5,200,000 $
    Year 2022 : 650,000 $


    Ottawa Senators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCanadian Tire Centre
    Level 1: 8320 - 130 $ - 6 462 - 77,67%
    Level 2: 5500 - 99 $ - 5 071 - 92,20%
    Level 3: 3600 - 55 $ - 3 158 - 87,71%
    Level 4: 4080 - 43 $ - 3 733 - 91,50%
    Luxury : 2500 - 250 $ - 1 926 - 77,04%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 29 $ - 4 850 - 74,61%
    Farm Level 2: 3500 - 14 $ - 2 653 - 75,80%
    Farm Total Capacity :10000

    Income

    Home Games Left29
    Average Attendance - %20 350 - 84,79%
    Average Income per Game2,349,325 $
    Year to Date Revenue28,191,901 $
    Farm
    Home Games Left29
    Average Attendance - %7 503 - 75,03%
    Average Income per Game252,771 $
    Year to Date Revenue3,033,252 $

    Expense

    Pro Players Total Salaries73,050,000 $
    Farm Players Total Salaries28,366,066 $
    Coaches Total Salaries7,500,001 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses26,612,431 $
    Farm Year To Date Expenses10,655,153 $
    Pro Salary Cap To Date24,865,113 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue68,130,427 $
    Farm Estimated Season Revenue7,330,359 $
    Pro Remaining Season Days121
    Pro Expenses Per Days419,624 $
    Pro Estimated Expenses50,774,504 $
    Farm Remaining Season Days121
    Farm Expenses Per Days165,947 $
    Farm Estimated Expenses20,079,587 $
    Estimated Season Expenses70,854,091 $
    Estimated Season Salary Cap72,386,895 $
    Estimate Under Maximum Salary Cap of 79,500,000 $7,113,105 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 13,586,895 $
    Current Bank Account254,121,663 $
    Projected Bank Account258,728,358 $

    Pro Players Salaries

    Johnny Gaudreau 6,750,000 $ (1)
    -Salary Remaining : 4,391,129 $
    Jordan Eberle 6,000,000 $ (1)
    -Salary Remaining : 3,903,226 $
    Logan Couture 6,000,000 $ (1)
    -Salary Remaining : 3,903,226 $
    Justin Schultz 5,500,000 $ (2)
    -Salary Remaining : 3,577,957 $
    Mikael Backlund 5,350,000 $ (2)
    -Salary Remaining : 3,480,376 $
    Shea Theodore 5,200,000 $ (2)
    -Salary Remaining : 3,382,796 $
    Deryk Engelland 5,025,000 $ (1)
    -Salary Remaining : 3,268,952 $
    Cody Ceci 4,300,000 $ (1)
    -Salary Remaining : 2,797,312 $
    Brian Dumoulin 4,100,000 $ (5)
    -Salary Remaining : 2,667,204 $
    Pierre-Edouard Bellemare 4,000,000 $ (4)
    -Salary Remaining : 2,602,151 $
    Petr Mrazek 4,000,000 $ (1)
    -Salary Remaining : 2,602,151 $
    Wayne Simmonds 3,975,000 $ (1)
    -Salary Remaining : 2,585,887 $
    Blake Comeau 3,750,000 $ (1)
    -Salary Remaining : 2,439,516 $
    John Gibson 2,300,000 $ (1)
    -Salary Remaining : 1,496,237 $
    Blake Coleman 1,800,000 $ (3)
    -Salary Remaining : 1,170,968 $
    Derek Ryan 1,500,000 $ (1)
    -Salary Remaining : 975,806 $
    Cedric Paquette 1,000,000 $ (1)
    -Salary Remaining : 650,538 $
    Thomas Chabot 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Alex Tuch 925,000 $ (1)
    -Salary Remaining : 601,747 $
    Erik Gustafsson 650,000 $ (2)
    -Salary Remaining : 422,849 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 73,050,000 $
    Year 2020 : 27,525,000 $
    Year 2021 : 9,900,000 $
    Year 2022 : 8,100,000 $
    Salary Average Commitment
    Year 2019 : 10,825,000 $
    Year 2020 : 4,975,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 1,300,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 73,050,000 $
    Year 2020 : 27,525,000 $
    Year 2021 : 9,900,000 $
    Year 2022 : 8,100,000 $

    Farm Players Salaries

    Korbinian Holzer 1,500,000 $ (4)
    Salary Remaining : 975,806 $
    Joel Hanley 1,500,000 $ (3)
    Salary Remaining : 975,806 $
    Tommy Cross 1,300,000 $ (3)
    Salary Remaining : 845,699 $
    Kyle Platzer 1,300,000 $ (3)
    Salary Remaining : 845,699 $
    Cameron Gaunce 1,025,000 $ (3)
    Salary Remaining : 666,801 $
    Scott Kosmachuk 1,000,000 $ (1)
    Salary Remaining : 650,538 $
    Dalton Thrower 983,981 $ (1)
    Salary Remaining : 640,117 $
    Kyle Rau 946,772 $ (1)
    Salary Remaining : 615,911 $
    Ivan Barbashev 925,000 $ (1)
    Salary Remaining : 601,747 $
    Cal Petersen 925,000 $ (1)
    Salary Remaining : 601,747 $
    Justin Kirkland 850,000 $ (1)
    Salary Remaining : 552,957 $
    Conner Bleackley 850,000 $ (1)
    Salary Remaining : 552,957 $
    Rasmus Andersson 850,000 $ (2)
    Salary Remaining : 552,957 $
    Evan Fitzpatrick 850,000 $ (3)
    Salary Remaining : 552,957 $
    Tyrell Goulbourne 795,000 $ (1)
    Salary Remaining : 517,177 $
    Julian Melchiori 788,288 $ (1)
    Salary Remaining : 512,811 $
    Nicholas Baptiste 787,500 $ (1)
    Salary Remaining : 512,298 $
    Filip Hronek 775,000 $ (3)
    Salary Remaining : 504,167 $
    Oskar Lindblom 775,000 $ (1)
    Salary Remaining : 504,167 $
    Loik Leveille 775,000 $ (2)
    Salary Remaining : 504,167 $
    Conor Garland 775,000 $ (1)
    Salary Remaining : 504,167 $
    Kurtis Gabriel 750,750 $ (1)
    Salary Remaining : 488,391 $
    Carter Verhaeghe 715,000 $ (2)
    Salary Remaining : 465,134 $
    Brandon Gignac 700,000 $ (3)
    Salary Remaining : 455,376 $
    Garret Ross 698,775 $ (1)
    Salary Remaining : 454,579 $
    Dominic Turgeon 675,000 $ (1)
    Salary Remaining : 439,113 $
    Ales Stezka 650,000 $ (2)
    Salary Remaining : 422,849 $
    Austin Poganski 650,000 $ (1)
    Salary Remaining : 422,849 $
    Connor Bunnaman 650,000 $ (3)
    Salary Remaining : 422,849 $
    Joren Van Pottelberghe 650,000 $ (2)
    Salary Remaining : 422,849 $
    Garrett Pilon 650,000 $ (3)
    Salary Remaining : 422,849 $
    Patrick Harper 650,000 $ (3)
    Salary Remaining : 422,849 $
    Michael Amadio 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players33
    Salary Commitment
    Year 2019 : 28,366,066 $
    Year 2020 : 14,540,000 $
    Year 2021 : 10,900,000 $
    Year 2022 : 1,500,000 $
    Salary Average Commitment
    Year 2019 : 20,850,000 $
    Year 2020 : 10,325,000 $
    Year 2021 : 7,075,000 $
    Year 2022 : 650,000 $


    Philadelphia Flyers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameWells Fargo Center
    Level 1: 6000 - 150 $ - 5 385 - 89,75%
    Level 2: 5000 - 125 $ - 3 379 - 67,58%
    Level 3: 2700 - 100 $ - 1 931 - 71,51%
    Level 4: 3300 - 50 $ - 2 878 - 87,21%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 964 - 74,10%
    Farm Level 2: 2000 - 15 $ - 1 477 - 73,85%
    Farm Total Capacity :6000

    Income

    Home Games Left26
    Average Attendance - %14 573 - 80,96%
    Average Income per Game2,147,154 $
    Year to Date Revenue32,207,305 $
    Farm
    Home Games Left28
    Average Attendance - %4 441 - 74,02%
    Average Income per Game178,769 $
    Year to Date Revenue2,323,994 $

    Expense

    Pro Players Total Salaries74,100,916 $
    Farm Players Total Salaries18,124,164 $
    Coaches Total Salaries7,750,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses27,575,584 $
    Farm Year To Date Expenses6,412,752 $
    Pro Salary Cap To Date25,176,398 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue55,825,995 $
    Farm Estimated Season Revenue5,005,526 $
    Pro Remaining Season Days121
    Pro Expenses Per Days429,844 $
    Pro Estimated Expenses52,011,124 $
    Farm Remaining Season Days121
    Farm Expenses Per Days107,657 $
    Farm Estimated Expenses13,026,497 $
    Estimated Season Expenses65,037,621 $
    Estimated Season Salary Cap73,381,830 $
    Estimate Under Maximum Salary Cap of 79,500,000 $6,118,170 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 14,581,830 $
    Current Bank Account42,722,669 $
    Projected Bank Account38,516,569 $

    Pro Players Salaries

    Mats Zuccarello 10,100,000 $ (3)
    -Salary Remaining : 6,570,430 $
    Marc Staal 7,250,000 $ (1)
    -Salary Remaining : 4,716,398 $
    Kyle Turris 7,200,000 $ (2)
    -Salary Remaining : 4,683,871 $
    Jason Pominville 6,555,559 $ (1)
    -Salary Remaining : 4,264,638 $
    Martin Hanzal 6,555,000 $ (1)
    -Salary Remaining : 4,264,274 $
    Zach Bogosian 5,142,857 $ (2)
    -Salary Remaining : 3,345,622 $
    Mathieu Perreault 4,125,000 $ (1)
    -Salary Remaining : 2,683,468 $
    Alex Chiasson 3,100,000 $ (3)
    -Salary Remaining : 2,016,667 $
    Zack Smith 3,050,000 $ (1)
    -Salary Remaining : 1,984,140 $
    Matt Nieto 2,755,000 $ (1)
    -Salary Remaining : 1,792,231 $
    Keith Kinkaid 2,500,000 $ (1)
    -Salary Remaining : 1,626,344 $
    Riley Sheahan 2,100,000 $ (2)
    -Salary Remaining : 1,366,129 $
    Zack Kassian 1,950,000 $ (2)
    -Salary Remaining : 1,268,548 $
    Matt Irwin 1,710,000 $ (1)
    -Salary Remaining : 1,112,419 $
    Jon Merrill 1,375,000 $ (2)
    -Salary Remaining : 894,489 $
    Sean Kuraly 1,275,000 $ (3)
    -Salary Remaining : 829,435 $
    Tye McGinn 1,050,000 $ (2)
    -Salary Remaining : 683,065 $
    Pontus Aberg 892,500 $ (1)
    -Salary Remaining : 580,605 $
    Anthony Bitetto 850,000 $ (2)
    -Salary Remaining : 552,957 $
    Justin Falk 850,000 $ (2)
    -Salary Remaining : 552,957 $
    Nathan Perkovich 800,000 $ (2)
    -Salary Remaining : 520,430 $
    Anthony Peluso 800,000 $ (1)
    -Salary Remaining : 520,430 $
    Scott Harrington 715,000 $ (1)
    -Salary Remaining : 465,134 $
    Tomas Sholl 700,000 $ (3)
    -Salary Remaining : 455,376 $
    Mike Liambas 700,000 $ (1)
    -Salary Remaining : 455,376 $
    Total Pro Players25
    Salary Commitment
    Year 2019 : 74,100,916 $
    Year 2020 : 36,492,857 $
    Year 2021 : 15,175,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 15,675,000 $
    Year 2020 : 8,450,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $
    Salary Cap with 1 Way Contract
    Year 2019 : 74,100,916 $
    Year 2020 : 36,492,857 $
    Year 2021 : 15,175,000 $
    Year 2022 : 0 $

    Farm Players Salaries

    Christopher Gibson 1,000,000 $ (2)
    Salary Remaining : 650,538 $
    Veini Vehvilainen 925,000 $ (3)
    Salary Remaining : 601,747 $
    Jeremy Roy 925,000 $ (2)
    Salary Remaining : 601,747 $
    Samuel Kurker 892,500 $ (1)
    Salary Remaining : 580,605 $
    Jesper Boqvist 850,000 $ (3)
    Salary Remaining : 552,957 $
    Vladimir Kuznetsov 850,000 $ (3)
    Salary Remaining : 552,957 $
    Nathan Walker 813,750 $ (1)
    Salary Remaining : 529,375 $
    Alex Gudbranson 788,288 $ (1)
    Salary Remaining : 512,811 $
    Robbie Payne 787,500 $ (2)
    Salary Remaining : 512,298 $
    Andreas Englund 775,000 $ (1)
    Salary Remaining : 504,167 $
    Ondrej Vala 775,000 $ (3)
    Salary Remaining : 504,167 $
    Chris McCarthy 727,125 $ (1)
    Salary Remaining : 473,022 $
    Eric Roy 715,000 $ (2)
    Salary Remaining : 465,134 $
    Connor LaCouvee 700,000 $ (3)
    Salary Remaining : 455,376 $
    Philip Holm 700,000 $ (2)
    Salary Remaining : 455,376 $
    Trevor Gorsuch 700,000 $ (3)
    Salary Remaining : 455,376 $
    Adam Musil 650,000 $ (2)
    Salary Remaining : 422,849 $
    Vincent LoVerde 650,000 $ (2)
    Salary Remaining : 422,849 $
    Hubert Labrie 650,000 $ (1)
    Salary Remaining : 422,849 $
    Alexei Bereglazov 650,000 $ (1)
    Salary Remaining : 422,849 $
    Dominik Shine 650,000 $ (1)
    Salary Remaining : 422,849 $
    Vili Saarijarvi 650,000 $ (2)
    Salary Remaining : 422,849 $
    Gerald Mayhew 650,000 $ (1)
    Salary Remaining : 422,849 $
    Axel Jonsson-Fjallby 650,000 $ (3)
    Salary Remaining : 422,849 $
    Total Farm Players24
    Salary Commitment
    Year 2019 : 18,124,163 $
    Year 2020 : 11,527,500 $
    Year 2021 : 5,450,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 15,300,000 $
    Year 2020 : 9,675,000 $
    Year 2021 : 4,475,000 $
    Year 2022 : 0 $


    Pittsburgh Penguins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameConsol Energy Center
    Level 1: 6375 - 180 $ - 4 470 - 70,12%
    Level 2: 4375 - 135 $ - 3 044 - 69,58%
    Level 3: 3375 - 80 $ - 2 225 - 65,92%
    Level 4: 3375 - 65 $ - 2 195 - 65,05%
    Luxury : 2000 - 335 $ - 1 324 - 66,22%
    Total Capacity :19500
    Farm
    Farm Level 1: 4000 - 40 $ - 2 973 - 74,32%
    Farm Level 2: 2000 - 18 $ - 1 498 - 74,91%
    Farm Total Capacity :6000

    Income

    Home Games Left25
    Average Attendance - %13 259 - 67,99%
    Average Income per Game2,293,652 $
    Year to Date Revenue36,698,424 $
    Farm
    Home Games Left28
    Average Attendance - %4 471 - 74,52%
    Average Income per Game210,311 $
    Year to Date Revenue2,734,041 $

    Expense

    Pro Players Total Salaries75,049,167 $
    Farm Players Total Salaries25,806,012 $
    Coaches Total Salaries4,400,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses26,571,579 $
    Farm Year To Date Expenses9,501,739 $
    Pro Salary Cap To Date25,593,084 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue57,341,288 $
    Farm Estimated Season Revenue5,888,704 $
    Pro Remaining Season Days121
    Pro Expenses Per Days418,544 $
    Pro Estimated Expenses50,643,824 $
    Farm Remaining Season Days121
    Farm Expenses Per Days147,344 $
    Farm Estimated Expenses17,828,624 $
    Estimated Season Expenses68,472,448 $
    Estimated Season Salary Cap74,415,374 $
    Estimate Under Maximum Salary Cap of 79,500,000 $5,084,626 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 15,615,374 $
    Current Bank Account194,151,223 $
    Projected Bank Account188,908,767 $

    Pro Players Salaries

    Oliver Ekman-Larsson 8,250,000 $ (5)
    -Salary Remaining : 5,366,935 $
    Ryan O'Reilly 7,500,000 $ (4)
    -Salary Remaining : 4,879,032 $
    Derek Stepan 6,500,000 $ (2)
    -Salary Remaining : 4,228,495 $
    Patric Hornqvist 5,300,000 $ (2)
    -Salary Remaining : 3,447,849 $
    Brady Skjei 5,250,000 $ (1)
    -Salary Remaining : 3,415,323 $
    Dmitri Orlov 5,100,000 $ (5)
    -Salary Remaining : 3,317,742 $
    Reilly Smith 5,000,000 $ (4)
    -Salary Remaining : 3,252,688 $
    Josh Bailey 5,000,000 $ (1)
    -Salary Remaining : 3,252,688 $
    Alexander Killorn 4,450,000 $ (3)
    -Salary Remaining : 2,894,892 $
    Cam Talbot 4,166,667 $ (1)
    -Salary Remaining : 2,710,574 $
    Justin Braun 4,115,000 $ (1)
    -Salary Remaining : 2,676,962 $
    Jean-Gabriel Pageau 3,100,000 $ (1)
    -Salary Remaining : 2,016,667 $
    Markus Nutivaara 2,700,000 $ (4)
    -Salary Remaining : 1,756,452 $
    Jesper Fast 1,850,000 $ (2)
    -Salary Remaining : 1,203,495 $
    Luke Glendening 1,800,000 $ (1)
    -Salary Remaining : 1,170,968 $
    Kyle Connor 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Pierre-Luc Dubois 925,000 $ (3)
    -Salary Remaining : 601,747 $
    Steven Kampfer 900,000 $ (1)
    -Salary Remaining : 585,484 $
    Artturi Lehkonen 892,500 $ (1)
    -Salary Remaining : 580,605 $
    Garret Sparks 675,000 $ (1)
    -Salary Remaining : 439,113 $
    Joakim Ryan 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 75,049,167 $
    Year 2020 : 48,500,000 $
    Year 2021 : 33,925,000 $
    Year 2022 : 28,550,000 $
    Salary Average Commitment
    Year 2019 : 10,900,000 $
    Year 2020 : 6,175,000 $
    Year 2021 : 3,750,000 $
    Year 2022 : 2,600,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 75,049,167 $
    Year 2020 : 48,500,000 $
    Year 2021 : 33,925,000 $
    Year 2022 : 28,550,000 $

    Farm Players Salaries

    Scott Darling 1,250,000 $ (3)
    Salary Remaining : 813,172 $
    Dalton Prout 1,115,000 $ (1)
    Salary Remaining : 725,349 $
    Ryan Johnston 999,999 $ (1)
    Salary Remaining : 650,537 $
    Max McCormick 984,375 $ (1)
    Salary Remaining : 640,373 $
    Nick Lappin 981,750 $ (1)
    Salary Remaining : 638,665 $
    Joel L'Esperance 975,000 $ (1)
    Salary Remaining : 634,274 $
    Justin Holl 911,138 $ (2)
    Salary Remaining : 592,730 $
    Jason Dickinson 892,500 $ (1)
    Salary Remaining : 580,605 $
    Chris Bigras 892,500 $ (1)
    Salary Remaining : 580,605 $
    Dustin Tokarski 880,000 $ (2)
    Salary Remaining : 572,473 $
    William Bitten 850,000 $ (3)
    Salary Remaining : 552,957 $
    Tyler Benson 850,000 $ (3)
    Salary Remaining : 552,957 $
    Nicolas Roy 850,000 $ (2)
    Salary Remaining : 552,957 $
    Ryan MacInnis 850,000 $ (1)
    Salary Remaining : 552,957 $
    Jake Bischoff 833,750 $ (1)
    Salary Remaining : 542,386 $
    Travis Boyd 800,000 $ (2)
    Salary Remaining : 520,430 $
    Jake Dotchin 800,000 $ (1)
    Salary Remaining : 520,430 $
    Anton Forsberg 750,000 $ (1)
    Salary Remaining : 487,903 $
    Andrew Poturalski 715,000 $ (1)
    Salary Remaining : 465,134 $
    Filip Berglund 700,000 $ (2)
    Salary Remaining : 455,376 $
    Kasper Bjorkqvist 700,000 $ (3)
    Salary Remaining : 455,376 $
    Reece Willcox 700,000 $ (1)
    Salary Remaining : 455,376 $
    Nathan Gerbe 675,000 $ (1)
    Salary Remaining : 439,113 $
    Jonny Brodzinski 650,000 $ (1)
    Salary Remaining : 422,849 $
    Dan Renouf 650,000 $ (1)
    Salary Remaining : 422,849 $
    Felix Sandstrom 650,000 $ (2)
    Salary Remaining : 422,849 $
    Samuel Blais 650,000 $ (1)
    Salary Remaining : 422,849 $
    Robin Norell 650,000 $ (1)
    Salary Remaining : 422,849 $
    Rhett Gardner 650,000 $ (2)
    Salary Remaining : 422,849 $
    Spencer Smallman 650,000 $ (2)
    Salary Remaining : 422,849 $
    Zach Sanford 650,000 $ (1)
    Salary Remaining : 422,849 $
    Julius Bergman 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players32
    Salary Commitment
    Year 2019 : 25,806,012 $
    Year 2020 : 9,741,138 $
    Year 2021 : 3,650,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 20,425,000 $
    Year 2020 : 7,800,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 0 $


    San Jose Sharks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameSAP Center
    Level 1: 7120 - 201 $ - 4 052 - 56,91%
    Level 2: 3120 - 151 $ - 2 844 - 91,15%
    Level 3: 3600 - 115 $ - 1 677 - 46,58%
    Level 4: 4080 - 79 $ - 1 874 - 45,93%
    Luxury : 6080 - 430 $ - 2 371 - 39,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 13000 - 25 $ - 9 604 - 73,88%
    Farm Level 2: 7000 - 11 $ - 5 313 - 75,90%
    Farm Total Capacity :20000

    Income

    Home Games Left25
    Average Attendance - %12 818 - 53,41%
    Average Income per Game2,994,918 $
    Year to Date Revenue47,918,684 $
    Farm
    Home Games Left30
    Average Attendance - %14 917 - 74,59%
    Average Income per Game423,943 $
    Year to Date Revenue4,663,373 $

    Expense

    Pro Players Total Salaries74,507,500 $
    Farm Players Total Salaries25,308,172 $
    Coaches Total Salaries7,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses27,288,072 $
    Farm Year To Date Expenses10,231,385 $
    Pro Salary Cap To Date25,785,401 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue74,872,944 $
    Farm Estimated Season Revenue12,718,290 $
    Pro Remaining Season Days121
    Pro Expenses Per Days423,696 $
    Pro Estimated Expenses51,267,216 $
    Farm Remaining Season Days121
    Farm Expenses Per Days153,270 $
    Farm Estimated Expenses18,545,670 $
    Estimated Season Expenses69,812,886 $
    Estimated Season Salary Cap74,255,339 $
    Estimate Under Maximum Salary Cap of 79,500,000 $5,244,661 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 15,455,339 $
    Current Bank Account227,715,979 $
    Projected Bank Account245,494,327 $

    Pro Players Salaries

    Marc-Edouard Vlasic 7,000,000 $ (1)
    -Salary Remaining : 4,553,763 $
    Brandon Saad 6,000,000 $ (2)
    -Salary Remaining : 3,903,226 $
    Joe Pavelski 6,000,000 $ (1)
    -Salary Remaining : 3,903,226 $
    Jonathan Huberdeau 5,900,000 $ (4)
    -Salary Remaining : 3,838,172 $
    Martin Jones 5,750,000 $ (2)
    -Salary Remaining : 3,740,591 $
    Tomas Hertl 5,625,000 $ (4)
    -Salary Remaining : 3,659,274 $
    Tyler Johnson 5,000,000 $ (4)
    -Salary Remaining : 3,252,688 $
    Andy Greene 5,000,000 $ (1)
    -Salary Remaining : 3,252,688 $
    Calvin de Haan 4,550,000 $ (4)
    -Salary Remaining : 2,959,946 $
    Radko Gudas 3,350,000 $ (2)
    -Salary Remaining : 2,179,301 $
    Brenden Dillon 3,270,000 $ (2)
    -Salary Remaining : 2,127,258 $
    Chris Tierney 2,937,500 $ (2)
    -Salary Remaining : 1,910,954 $
    Ryan Murray 2,825,000 $ (1)
    -Salary Remaining : 1,837,769 $
    Melker Karlsson 2,000,000 $ (1)
    -Salary Remaining : 1,301,075 $
    Joonas Donskoi 1,900,000 $ (1)
    -Salary Remaining : 1,236,022 $
    Matt Benning 1,900,000 $ (2)
    -Salary Remaining : 1,236,022 $
    Magnus Paajarvi 1,200,000 $ (1)
    -Salary Remaining : 780,645 $
    Louis Domingue 1,150,000 $ (2)
    -Salary Remaining : 748,118 $
    John Hayden 892,500 $ (2)
    -Salary Remaining : 580,605 $
    Colton Sissons 892,500 $ (1)
    -Salary Remaining : 580,605 $
    Barclay Goodrow 715,000 $ (1)
    -Salary Remaining : 465,134 $
    Kevin Labanc 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 74,507,500 $
    Year 2020 : 46,325,000 $
    Year 2021 : 21,075,000 $
    Year 2022 : 21,075,000 $
    Salary Average Commitment
    Year 2019 : 12,700,000 $
    Year 2020 : 7,450,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 2,600,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 74,507,500 $
    Year 2020 : 46,325,000 $
    Year 2021 : 21,075,000 $
    Year 2022 : 21,075,000 $

    Farm Players Salaries

    Alex Stalock 3,150,000 $ (2)
    Salary Remaining : 2,049,194 $
    Marcus Sorensen 1,500,000 $ (3)
    Salary Remaining : 975,806 $
    Jaycob Megna 1,260,000 $ (1)
    Salary Remaining : 819,677 $
    Kurtis MacDermid 1,260,000 $ (2)
    Salary Remaining : 819,677 $
    Jean-Sebastien Dea 1,260,000 $ (2)
    Salary Remaining : 819,677 $
    Austin Czarnik 1,250,000 $ (1)
    Salary Remaining : 813,172 $
    Duncan Siemens 1,000,000 $ (1)
    Salary Remaining : 650,538 $
    Matt Tennyson 937,125 $ (1)
    Salary Remaining : 609,635 $
    Julius Honka 925,000 $ (1)
    Salary Remaining : 601,747 $
    Radim Simek 925,000 $ (2)
    Salary Remaining : 601,747 $
    Keegan Lowe 854,714 $ (1)
    Salary Remaining : 556,024 $
    Michael Brodzinski 778,333 $ (1)
    Salary Remaining : 506,335 $
    Connor Brickley 775,000 $ (1)
    Salary Remaining : 504,167 $
    Tanner Kero 750,000 $ (3)
    Salary Remaining : 487,903 $
    Gustav Olofsson 725,000 $ (2)
    Salary Remaining : 471,640 $
    Keegan Kanzig 715,000 $ (1)
    Salary Remaining : 465,134 $
    Luke Johnson 700,000 $ (2)
    Salary Remaining : 455,376 $
    Jared Coreau 693,000 $ (1)
    Salary Remaining : 450,823 $
    Matt Read 650,000 $ (4)
    Salary Remaining : 422,849 $
    Alex Schoenborn 650,000 $ (1)
    Salary Remaining : 422,849 $
    Manuel Wiederer 650,000 $ (2)
    Salary Remaining : 422,849 $
    Joachim Blichfeld 650,000 $ (3)
    Salary Remaining : 422,849 $
    Tim Clifton 650,000 $ (1)
    Salary Remaining : 422,849 $
    Rudolfs Balcers 650,000 $ (2)
    Salary Remaining : 422,849 $
    Rourke Chartier 650,000 $ (1)
    Salary Remaining : 422,849 $
    Jacob Middleton 650,000 $ (1)
    Salary Remaining : 422,849 $
    Kevin Boyle 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 25,308,172 $
    Year 2020 : 12,870,000 $
    Year 2021 : 3,550,000 $
    Year 2022 : 650,000 $
    Salary Average Commitment
    Year 2019 : 17,025,000 $
    Year 2020 : 7,725,000 $
    Year 2021 : 2,600,000 $
    Year 2022 : 650,000 $


    St.Louis Blues


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScottrade Center
    Level 1: 6000 - 105 $ - 6 000 - 100,00%
    Level 2: 5000 - 75 $ - 4 943 - 98,85%
    Level 3: 2700 - 45 $ - 2 700 - 100,00%
    Level 4: 3300 - 35 $ - 3 300 - 100,00%
    Luxury : 1000 - 205 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 2 931 - 73,27%
    Farm Level 2: 2000 - 9 $ - 1 496 - 74,82%
    Farm Total Capacity :6000

    Income

    Home Games Left27
    Average Attendance - %17 943 - 99,68%
    Average Income per Game1,659,109 $
    Year to Date Revenue23,227,527 $
    Farm
    Home Games Left26
    Average Attendance - %4 427 - 73,78%
    Average Income per Game131,483 $
    Year to Date Revenue1,972,247 $

    Expense

    Pro Players Total Salaries71,110,167 $
    Farm Players Total Salaries25,752,892 $
    Coaches Total Salaries9,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses27,703,673 $
    Farm Year To Date Expenses10,290,702 $
    Pro Salary Cap To Date25,921,413 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue44,795,945 $
    Farm Estimated Season Revenue3,418,561 $
    Pro Remaining Season Days121
    Pro Expenses Per Days409,732 $
    Pro Estimated Expenses49,577,572 $
    Farm Remaining Season Days121
    Farm Expenses Per Days159,962 $
    Farm Estimated Expenses19,355,402 $
    Estimated Season Expenses68,932,974 $
    Estimated Season Salary Cap72,181,286 $
    Estimate Under Maximum Salary Cap of 79,500,000 $7,318,714 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 13,381,286 $
    Current Bank Account8,550,531 $
    Projected Bank Account(12,167,937 $)

    Pro Players Salaries

    Jakub Voracek 8,250,000 $ (3)
    -Salary Remaining : 5,366,935 $
    Kristopher Letang 7,250,000 $ (2)
    -Salary Remaining : 4,716,398 $
    Trevor Daley 5,590,000 $ (1)
    -Salary Remaining : 3,636,505 $
    Gabriel Landeskog 5,571,000 $ (1)
    -Salary Remaining : 3,624,145 $
    Duncan Keith 5,551,000 $ (1)
    -Salary Remaining : 3,611,134 $
    Bo Horvat 5,500,000 $ (3)
    -Salary Remaining : 3,577,957 $
    Rasmus Ristolainen 5,400,000 $ (3)
    -Salary Remaining : 3,512,903 $
    Mike Hoffman 5,187,500 $ (2)
    -Salary Remaining : 3,374,664 $
    Nikita Kucherov 4,766,667 $ (1)
    -Salary Remaining : 3,100,896 $
    Colin Miller 3,875,000 $ (4)
    -Salary Remaining : 2,520,833 $
    Andrei Vasilevskiy 3,500,000 $ (2)
    -Salary Remaining : 2,276,882 $
    Andreas Athanasiou 3,000,000 $ (2)
    -Salary Remaining : 1,951,613 $
    Slater Koekkoek 1,444,000 $ (2)
    -Salary Remaining : 939,376 $
    Laurent Brossoit 1,225,000 $ (1)
    -Salary Remaining : 796,909 $
    Andrew Copp 1,000,000 $ (1)
    -Salary Remaining : 650,538 $
    Adrian Kempe 925,000 $ (1)
    -Salary Remaining : 601,747 $
    Mathew Barzal 925,000 $ (2)
    -Salary Remaining : 601,747 $
    David Pastrnak 850,000 $ (1)
    -Salary Remaining : 552,957 $
    Danton Heinen (Out of Payroll) 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Brendan Leipsic 650,000 $ (1)
    -Salary Remaining : 422,849 $
    Noah Hanifin 650,000 $ (2)
    -Salary Remaining : 422,849 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 71,760,167 $
    Year 2020 : 44,981,500 $
    Year 2021 : 23,025,000 $
    Year 2022 : 3,875,000 $
    Salary Average Commitment
    Year 2019 : 11,550,000 $
    Year 2020 : 5,775,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 71,760,167 $
    Year 2020 : 44,981,500 $
    Year 2021 : 23,025,000 $
    Year 2022 : 3,875,000 $

    Farm Players Salaries

    Kevin Porter 4,000,000 $ (2)
    Salary Remaining : 2,602,151 $
    Brett Kulak 1,850,000 $ (4)
    Salary Remaining : 1,203,495 $
    Tom McCollum 1,035,000 $ (2)
    Salary Remaining : 673,306 $
    Chris Casto 997,500 $ (1)
    Salary Remaining : 648,911 $
    Stuart Percy 983,981 $ (1)
    Salary Remaining : 640,117 $
    Mitchell Moroz 945,000 $ (1)
    Salary Remaining : 614,758 $
    Ryan Sproul 937,125 $ (1)
    Salary Remaining : 609,635 $
    Sonny Milano 925,000 $ (1)
    Salary Remaining : 601,747 $
    Tyler Motte 925,000 $ (1)
    Salary Remaining : 601,747 $
    Tyson Jost 925,000 $ (3)
    Salary Remaining : 601,747 $
    Colin White 925,000 $ (2)
    Salary Remaining : 601,747 $
    Kieffer Bellows 925,000 $ (3)
    Salary Remaining : 601,747 $
    Ryan Bourque 900,000 $ (2)
    Salary Remaining : 585,484 $
    Terry Broadhurst 900,000 $ (2)
    Salary Remaining : 585,484 $
    Troy Grosenick 900,000 $ (2)
    Salary Remaining : 585,484 $
    John Muse 900,000 $ (2)
    Salary Remaining : 585,484 $
    Tyler Wotherspoon 897,160 $ (1)
    Salary Remaining : 583,636 $
    Sam Steel 850,000 $ (3)
    Salary Remaining : 552,957 $
    Jordan Schmaltz 813,750 $ (2)
    Salary Remaining : 529,375 $
    Andreas Johnsson 788,375 $ (1)
    Salary Remaining : 512,868 $
    Lucas Wallmark 715,000 $ (2)
    Salary Remaining : 465,134 $
    Brenden Kotyk 715,000 $ (2)
    Salary Remaining : 465,134 $
    James Greenway 700,000 $ (3)
    Salary Remaining : 455,376 $
    Anders Bjork 650,000 $ (1)
    Salary Remaining : 422,849 $
    Francis Perron 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 25,752,891 $
    Year 2020 : 17,053,750 $
    Year 2021 : 5,250,000 $
    Year 2022 : 1,850,000 $
    Salary Average Commitment
    Year 2019 : 16,025,000 $
    Year 2020 : 9,750,000 $
    Year 2021 : 3,250,000 $
    Year 2022 : 650,000 $


    Tampa Bay Lightning


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmalie Arena
    Level 1: 6334 - 170 $ - 4 661 - 73,59%
    Level 2: 5278 - 110 $ - 3 851 - 72,97%
    Level 3: 2850 - 85 $ - 2 180 - 76,50%
    Level 4: 3483 - 52 $ - 2 691 - 77,25%
    Luxury : 1055 - 250 $ - 1 055 - 100,00%
    Total Capacity :19000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 018 - 75,45%
    Farm Level 2: 2000 - 9 $ - 1 502 - 75,09%
    Farm Total Capacity :6000

    Income

    Home Games Left29
    Average Attendance - %14 439 - 75,99%
    Average Income per Game2,075,821 $
    Year to Date Revenue24,909,849 $
    Farm
    Home Games Left28
    Average Attendance - %4 520 - 75,33%
    Average Income per Game134,910 $
    Year to Date Revenue1,753,826 $

    Expense

    Pro Players Total Salaries78,657,629 $
    Farm Players Total Salaries17,959,560 $
    Coaches Total Salaries6,600,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses28,743,248 $
    Farm Year To Date Expenses6,817,189 $
    Pro Salary Cap To Date26,253,999 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue60,198,802 $
    Farm Estimated Season Revenue3,777,471 $
    Pro Remaining Season Days121
    Pro Expenses Per Days449,772 $
    Pro Estimated Expenses54,422,412 $
    Farm Remaining Season Days121
    Farm Expenses Per Days105,159 $
    Farm Estimated Expenses12,724,239 $
    Estimated Season Expenses67,146,651 $
    Estimated Season Salary Cap77,423,689 $
    Estimate Under Maximum Salary Cap of 79,500,000 $2,076,311 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 18,623,689 $
    Current Bank Account14,412,821 $
    Projected Bank Account11,242,443 $

    Pro Players Salaries

    Corey Perry 8,625,000 $ (2)
    -Salary Remaining : 5,610,887 $
    Ryan Suter 7,538,462 $ (2)
    -Salary Remaining : 4,904,053 $
    Sergei Bobrovsky 7,425,000 $ (1)
    -Salary Remaining : 4,830,242 $
    Keith Yandle 6,850,000 $ (3)
    -Salary Remaining : 4,456,183 $
    Robin Lehner 6,100,000 $ (4)
    -Salary Remaining : 3,968,280 $
    Brock Nelson 6,000,000 $ (5)
    -Salary Remaining : 3,903,226 $
    Tyson Barrie 5,500,000 $ (2)
    -Salary Remaining : 3,577,957 $
    Tyler Bozak 5,460,000 $ (1)
    -Salary Remaining : 3,551,935 $
    Valtteri Filppula 5,250,000 $ (1)
    -Salary Remaining : 3,415,323 $
    Shayne Gostisbehere 4,500,000 $ (4)
    -Salary Remaining : 2,927,419 $
    Brett Pesce 4,025,000 $ (3)
    -Salary Remaining : 2,618,414 $
    Esa Lindell 2,200,000 $ (1)
    -Salary Remaining : 1,431,183 $
    Curtis McElhinney 1,350,000 $ (2)
    -Salary Remaining : 878,226 $
    Matthew Peca 1,300,000 $ (2)
    -Salary Remaining : 845,699 $
    Alex Debrincat 925,000 $ (3)
    -Salary Remaining : 601,747 $
    William Nylander 925,000 $ (1)
    -Salary Remaining : 601,747 $
    Brett Howden 925,000 $ (3)
    -Salary Remaining : 601,747 $
    Ryan Donato 850,000 $ (1)
    -Salary Remaining : 552,957 $
    Warren Foegele 775,000 $ (1)
    -Salary Remaining : 504,167 $
    Jake Guentzel 734,167 $ (1)
    -Salary Remaining : 477,603 $
    T.J. Hensick 700,000 $ (1)
    -Salary Remaining : 455,376 $
    Alex Foster 700,000 $ (1)
    -Salary Remaining : 455,376 $
    Total Pro Players22
    Salary Commitment
    Year 2019 : 78,657,629 $
    Year 2020 : 53,638,462 $
    Year 2021 : 29,325,000 $
    Year 2022 : 16,600,000 $
    Salary Average Commitment
    Year 2019 : 13,475,000 $
    Year 2020 : 7,575,000 $
    Year 2021 : 4,475,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 78,657,629 $
    Year 2020 : 53,638,462 $
    Year 2021 : 29,325,000 $
    Year 2022 : 16,600,000 $

    Farm Players Salaries

    Rocco Grimaldi 1,000,000 $ (1)
    Salary Remaining : 650,538 $
    Joey LaLeggia 974,335 $ (2)
    Salary Remaining : 633,842 $
    Kevin Roy 971,250 $ (1)
    Salary Remaining : 631,835 $
    Andy Welinski 971,250 $ (1)
    Salary Remaining : 631,835 $
    Janne Kuokkanen 925,000 $ (3)
    Salary Remaining : 601,747 $
    Jon Gillies 854,438 $ (2)
    Salary Remaining : 555,844 $
    Marcus Pettersson 850,000 $ (1)
    Salary Remaining : 552,957 $
    Carter Hart 850,000 $ (3)
    Salary Remaining : 552,957 $
    Cameron Morrison 850,000 $ (3)
    Salary Remaining : 552,957 $
    Henrik Borgstrom 850,000 $ (3)
    Salary Remaining : 552,957 $
    Ryan Tesink 788,288 $ (1)
    Salary Remaining : 512,811 $
    Jacob Moverare 775,000 $ (3)
    Salary Remaining : 504,167 $
    David Kolomatis 700,000 $ (1)
    Salary Remaining : 455,376 $
    James Melindy 700,000 $ (1)
    Salary Remaining : 455,376 $
    Eric Kattelus 700,000 $ (1)
    Salary Remaining : 455,376 $
    Max Zimmer 650,000 $ (3)
    Salary Remaining : 422,849 $
    Nathan Noel 650,000 $ (2)
    Salary Remaining : 422,849 $
    Kaapo Kahkonen 650,000 $ (1)
    Salary Remaining : 422,849 $
    Rodrigo Abols 650,000 $ (2)
    Salary Remaining : 422,849 $
    Alexandre Fortin 650,000 $ (2)
    Salary Remaining : 422,849 $
    Cooper Marody 650,000 $ (2)
    Salary Remaining : 422,849 $
    Alex Dostie 650,000 $ (2)
    Salary Remaining : 422,849 $
    Denis Gurianov 650,000 $ (2)
    Salary Remaining : 422,849 $
    Total Farm Players23
    Salary Commitment
    Year 2019 : 17,959,561 $
    Year 2020 : 10,628,773 $
    Year 2021 : 4,900,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 14,800,000 $
    Year 2020 : 9,100,000 $
    Year 2021 : 3,900,000 $
    Year 2022 : 0 $


    Toronto Maple Leafs


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAir Canada Center
    Level 1: 7250 - 102 $ - 6 880 - 94,89%
    Level 2: 6034 - 95 $ - 4 889 - 81,02%
    Level 3: 3300 - 65 $ - 3 000 - 90,92%
    Level 4: 4099 - 35 $ - 3 849 - 93,89%
    Luxury : 1317 - 225 $ - 1 317 - 100,00%
    Total Capacity :22000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 038 - 75,94%
    Farm Level 2: 2000 - 15 $ - 1 499 - 74,97%
    Farm Total Capacity :6000

    Income

    Home Games Left26
    Average Attendance - %19 935 - 90,61%
    Average Income per Game2,061,066 $
    Year to Date Revenue30,915,985 $
    Farm
    Home Games Left29
    Average Attendance - %4 537 - 75,61%
    Average Income per Game182,900 $
    Year to Date Revenue2,194,794 $

    Expense

    Pro Players Total Salaries76,512,731 $
    Farm Players Total Salaries20,471,776 $
    Coaches Total Salaries6,700,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses27,661,804 $
    Farm Year To Date Expenses8,545,166 $
    Pro Salary Cap To Date26,438,652 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue53,587,707 $
    Farm Estimated Season Revenue5,304,086 $
    Pro Remaining Season Days121
    Pro Expenses Per Days430,176 $
    Pro Estimated Expenses52,051,296 $
    Farm Remaining Season Days121
    Farm Expenses Per Days127,268 $
    Farm Estimated Expenses15,399,428 $
    Estimated Season Expenses67,450,724 $
    Estimated Season Salary Cap76,213,091 $
    Estimate Under Maximum Salary Cap of 79,500,000 $3,286,909 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 17,413,091 $
    Current Bank Account26,102,470 $
    Projected Bank Account17,543,539 $

    Pro Players Salaries

    Corey Crawford 9,750,000 $ (2)
    -Salary Remaining : 6,342,742 $
    David Krejci 8,000,000 $ (2)
    -Salary Remaining : 5,204,301 $
    Nikolaj Ehlers 6,000,000 $ (5)
    -Salary Remaining : 3,903,226 $
    Matt Duchene 6,000,000 $ (1)
    -Salary Remaining : 3,903,226 $
    Nino Niederreiter 5,250,000 $ (2)
    -Salary Remaining : 3,415,323 $
    Danny DeKeyser 5,000,000 $ (3)
    -Salary Remaining : 3,252,688 $
    Morgan Rielly 5,000,000 $ (2)
    -Salary Remaining : 3,252,688 $
    Derick Brassard 5,000,000 $ (1)
    -Salary Remaining : 3,252,688 $
    Michael Grabner 3,900,000 $ (1)
    -Salary Remaining : 2,537,097 $
    Sam Reinhart 3,650,000 $ (2)
    -Salary Remaining : 2,374,462 $
    Darnell Nurse 3,200,000 $ (2)
    -Salary Remaining : 2,081,720 $
    Teuvo Teravainen 2,860,000 $ (1)
    -Salary Remaining : 1,860,538 $
    Nathan Beaulieu 2,400,000 $ (1)
    -Salary Remaining : 1,561,290 $
    Nikita Zadorov 2,150,000 $ (1)
    -Salary Remaining : 1,398,656 $
    Jamieson Oleksiak 2,137,500 $ (2)
    -Salary Remaining : 1,390,524 $
    Carter Rowney 1,600,000 $ (1)
    -Salary Remaining : 1,040,860 $
    Joe Morrow 1,000,000 $ (1)
    -Salary Remaining : 650,538 $
    Jordan Binnington 983,981 $ (1)
    -Salary Remaining : 640,117 $
    Travis Konecny 925,000 $ (2)
    -Salary Remaining : 601,747 $
    William Carrier 892,500 $ (2)
    -Salary Remaining : 580,605 $
    Chandler Stephenson 813,750 $ (1)
    -Salary Remaining : 529,375 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 76,512,731 $
    Year 2020 : 49,805,000 $
    Year 2021 : 11,000,000 $
    Year 2022 : 6,000,000 $
    Salary Average Commitment
    Year 2019 : 12,975,000 $
    Year 2020 : 6,850,000 $
    Year 2021 : 1,150,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 76,512,731 $
    Year 2020 : 49,805,000 $
    Year 2021 : 11,000,000 $
    Year 2022 : 6,000,000 $

    Farm Players Salaries

    Jarred Tinordi 1,083,000 $ (3)
    Salary Remaining : 704,532 $
    Dylan McIlrath 1,000,000 $ (1)
    Salary Remaining : 650,538 $
    Zach Fucale 1,000,000 $ (1)
    Salary Remaining : 650,538 $
    Landon Ferraro 1,000,000 $ (1)
    Salary Remaining : 650,538 $
    Zach Nastasiuk 971,250 $ (1)
    Salary Remaining : 631,835 $
    Eric Comrie 937,125 $ (1)
    Salary Remaining : 609,635 $
    Paul Bittner 925,000 $ (2)
    Salary Remaining : 601,747 $
    Eric Cornel 892,500 $ (1)
    Salary Remaining : 580,605 $
    Eemeli Rasanen 875,000 $ (2)
    Salary Remaining : 569,220 $
    Cristoval Nieves 854,438 $ (2)
    Salary Remaining : 555,844 $
    J.C. Lipon 813,750 $ (2)
    Salary Remaining : 529,375 $
    Richard Clune 800,000 $ (3)
    Salary Remaining : 520,430 $
    Zach Miskovic 800,000 $ (2)
    Salary Remaining : 520,430 $
    Ryan Fitzgerald 792,500 $ (1)
    Salary Remaining : 515,551 $
    Connor Chatham 775,000 $ (1)
    Salary Remaining : 504,167 $
    Jonas Johansson 775,000 $ (1)
    Salary Remaining : 504,167 $
    Michael Sgarbossa 733,714 $ (1)
    Salary Remaining : 477,309 $
    Nick Moutrey 715,000 $ (1)
    Salary Remaining : 465,134 $
    Gustav Possler 715,000 $ (2)
    Salary Remaining : 465,134 $
    Trevor Carrick 703,500 $ (1)
    Salary Remaining : 457,653 $
    Zach Palmquist 700,000 $ (2)
    Salary Remaining : 455,376 $
    Jonathan Racine 660,000 $ (1)
    Salary Remaining : 429,355 $
    Matt Luff 650,000 $ (2)
    Salary Remaining : 422,849 $
    Mitch Slattery 650,000 $ (1)
    Salary Remaining : 422,849 $
    Ryan Horvat (Out of Payroll) 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players25
    Salary Commitment
    Year 2019 : 20,471,777 $
    Year 2020 : 8,216,188 $
    Year 2021 : 1,883,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 15,950,000 $
    Year 2020 : 6,425,000 $
    Year 2021 : 1,300,000 $
    Year 2022 : 0 $


    Vancouver Canucks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRogers Arena
    Level 1: 6300 - 125 $ - 6 290 - 99,85%
    Level 2: 5350 - 80 $ - 5 161 - 96,47%
    Level 3: 3000 - 50 $ - 3 000 - 100,00%
    Level 4: 4150 - 40 $ - 3 782 - 91,12%
    Luxury : 1200 - 250 $ - 1 200 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 012 - 75,29%
    Farm Level 2: 2000 - 20 $ - 1 474 - 73,72%
    Farm Total Capacity :6000

    Income

    Home Games Left29
    Average Attendance - %19 433 - 97,17%
    Average Income per Game2,070,527 $
    Year to Date Revenue24,846,325 $
    Farm
    Home Games Left28
    Average Attendance - %4 486 - 74,77%
    Average Income per Game191,552 $
    Year to Date Revenue2,490,176 $

    Expense

    Pro Players Total Salaries76,561,903 $
    Farm Players Total Salaries21,242,764 $
    Coaches Total Salaries6,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses27,218,883 $
    Farm Year To Date Expenses9,120,545 $
    Pro Salary Cap To Date26,484,968 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue60,045,285 $
    Farm Estimated Season Revenue5,363,456 $
    Pro Remaining Season Days121
    Pro Expenses Per Days422,913 $
    Pro Estimated Expenses51,172,473 $
    Farm Remaining Season Days121
    Farm Expenses Per Days135,714 $
    Farm Estimated Expenses16,421,394 $
    Estimated Season Expenses67,593,867 $
    Estimated Season Salary Cap76,291,351 $
    Estimate Under Maximum Salary Cap of 79,500,000 $3,208,649 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 17,491,351 $
    Current Bank Account25,020,907 $
    Projected Bank Account22,835,781 $

    Pro Players Salaries

    Henrik Lundqvist 12,000,000 $ (2)
    -Salary Remaining : 7,806,453 $
    Carey Price 10,500,000 $ (1)
    -Salary Remaining : 6,830,645 $
    Patrick Marleau 8,888,000 $ (1)
    -Salary Remaining : 5,781,978 $
    Leon Draisaitl 8,500,000 $ (5)
    -Salary Remaining : 5,529,570 $
    Zdeno Chara 8,000,000 $ (1)
    -Salary Remaining : 5,204,301 $
    David Backes 6,500,000 $ (2)
    -Salary Remaining : 4,228,495 $
    Mikkel Boedker 4,000,000 $ (2)
    -Salary Remaining : 2,602,151 $
    Joel Edmundson (Out of Payroll) 3,000,000 $ (1)
    -Salary Remaining : 1,951,613 $
    Thomas Hickey 3,000,000 $ (3)
    -Salary Remaining : 1,951,613 $
    Miles Wood 2,750,000 $ (1)
    -Salary Remaining : 1,788,978 $
    Ryan Reaves 2,480,001 $ (2)
    -Salary Remaining : 1,613,334 $
    Jimmy Vesey 2,275,000 $ (2)
    -Salary Remaining : 1,479,973 $
    Robert Bortuzzo 1,500,000 $ (3)
    -Salary Remaining : 975,806 $
    J.T. Brown 1,100,000 $ (1)
    -Salary Remaining : 715,591 $
    Curtis Lazar 971,250 $ (1)
    -Salary Remaining : 631,835 $
    Samuel Girard 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Jack Roslovic 850,000 $ (2)
    -Salary Remaining : 552,957 $
    Christian Djoos 832,650 $ (1)
    -Salary Remaining : 541,670 $
    Zac Rinaldo 775,000 $ (1)
    -Salary Remaining : 504,167 $
    Jeremy Gregoire 715,000 $ (1)
    -Salary Remaining : 465,134 $
    Total Pro Players20
    Salary Commitment
    Year 2019 : 79,561,903 $
    Year 2020 : 42,030,003 $
    Year 2021 : 13,000,000 $
    Year 2022 : 8,500,000 $
    Salary Average Commitment
    Year 2019 : 11,750,000 $
    Year 2020 : 6,050,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 79,561,903 $
    Year 2020 : 42,030,003 $
    Year 2021 : 13,000,000 $
    Year 2022 : 8,500,000 $

    Farm Players Salaries

    Richard Bachman 1,351,000 $ (3)
    Salary Remaining : 878,876 $
    Ryan Haggerty 997,500 $ (2)
    Salary Remaining : 648,911 $
    Michael Dal Colle 925,000 $ (1)
    Salary Remaining : 601,747 $
    Roland McKeown 925,000 $ (1)
    Salary Remaining : 601,747 $
    Riley Tufte 925,000 $ (3)
    Salary Remaining : 601,747 $
    Daniel O'Regan 901,688 $ (1)
    Salary Remaining : 586,582 $
    Vladislav Kamenev 850,000 $ (1)
    Salary Remaining : 552,957 $
    Samuel Montembeault 850,000 $ (2)
    Salary Remaining : 552,957 $
    Joey Anderson 850,000 $ (3)
    Salary Remaining : 552,957 $
    Yan-Pavel Laplante 836,667 $ (1)
    Salary Remaining : 544,283 $
    Adam Tambellini 813,750 $ (1)
    Salary Remaining : 529,375 $
    Joseph Cramarossa 798,761 $ (2)
    Salary Remaining : 519,624 $
    Yannick Veilleux 781,397 $ (1)
    Salary Remaining : 508,328 $
    Alexandre Grenier 761,250 $ (1)
    Salary Remaining : 495,222 $
    Mason Geertsen 750,750 $ (1)
    Salary Remaining : 488,391 $
    Alexandre Carrier 700,000 $ (4)
    Salary Remaining : 455,376 $
    Christopher Breen 675,000 $ (3)
    Salary Remaining : 439,113 $
    Brian Strait 675,000 $ (3)
    Salary Remaining : 439,113 $
    Daniel Altshuller 675,000 $ (4)
    Salary Remaining : 439,113 $
    Brendan Warren 650,000 $ (2)
    Salary Remaining : 422,849 $
    Jens Looke 650,000 $ (2)
    Salary Remaining : 422,849 $
    Stepan Falkovsky 650,000 $ (2)
    Salary Remaining : 422,849 $
    Mikhail Vorobyov 650,000 $ (2)
    Salary Remaining : 422,849 $
    Gabriel Fontaine 650,000 $ (2)
    Salary Remaining : 422,849 $
    Nelson Nogier 650,000 $ (1)
    Salary Remaining : 422,849 $
    Peter Stoykewych 650,000 $ (1)
    Salary Remaining : 422,849 $
    Thomas Gregoire 650,000 $ (2)
    Salary Remaining : 422,849 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 21,242,763 $
    Year 2020 : 12,397,261 $
    Year 2021 : 5,851,000 $
    Year 2022 : 1,375,000 $
    Salary Average Commitment
    Year 2019 : 17,175,000 $
    Year 2020 : 10,400,000 $
    Year 2021 : 4,550,000 $
    Year 2022 : 1,300,000 $


    Vegas Golden Knights


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameT-Mobile Arena
    Level 1: 6000 - 148 $ - 5 274 - 87,90%
    Level 2: 5000 - 99 $ - 4 126 - 82,52%
    Level 3: 2000 - 94 $ - 1 957 - 97,83%
    Level 4: 4000 - 47 $ - 3 350 - 83,75%
    Luxury : 1000 - 360 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 999 - 30 $ - 740 - 74,05%
    Farm Level 2: 999 - 20 $ - 753 - 75,36%
    Farm Total Capacity :1998

    Income

    Home Games Left26
    Average Attendance - %15 707 - 87,26%
    Average Income per Game2,194,282 $
    Year to Date Revenue32,914,229 $
    Farm
    Home Games Left28
    Average Attendance - %1 493 - 74,71%
    Average Income per Game47,591 $
    Year to Date Revenue618,688 $

    Expense

    Pro Players Total Salaries74,633,890 $
    Farm Players Total Salaries24,612,031 $
    Coaches Total Salaries3,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value(286,559 $)
    Pro Year To Date Expenses27,753,196 $
    Farm Year To Date Expenses8,755,536 $
    Pro Salary Cap To Date27,017,987 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue57,051,330 $
    Farm Estimated Season Revenue1,332,559 $
    Pro Remaining Season Days121
    Pro Expenses Per Days411,473 $
    Pro Estimated Expenses49,788,233 $
    Farm Remaining Season Days121
    Farm Expenses Per Days142,538 $
    Farm Estimated Expenses17,247,098 $
    Estimated Season Expenses67,035,331 $
    Estimated Season Salary Cap75,283,525 $
    Estimate Under Maximum Salary Cap of 79,500,000 $4,216,475 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 16,483,525 $
    Current Bank Account14,814,458 $
    Projected Bank Account6,163,016 $

    Pro Players Salaries

    Tyler Seguin 9,850,000 $ (5)
    -Salary Remaining : 6,407,796 $
    Phil Kessel 8,000,000 $ (1)
    -Salary Remaining : 5,204,301 $
    Kevin Shattenkirk 6,650,000 $ (2)
    -Salary Remaining : 4,326,075 $
    Ryan Miller 6,250,000 $ (1)
    -Salary Remaining : 4,065,860 $
    Jason Zucker 5,500,000 $ (5)
    -Salary Remaining : 3,577,957 $
    Tomas Tatar 5,300,000 $ (1)
    -Salary Remaining : 3,447,849 $
    Tyler Toffoli 4,600,000 $ (2)
    -Salary Remaining : 2,992,473 $
    Brandon Dubinsky 4,600,000 $ (2)
    -Salary Remaining : 2,992,473 $
    Nikita Zaitsev 4,500,000 $ (5)
    -Salary Remaining : 2,927,419 $
    Erik Gudbranson 4,000,000 $ (2)
    -Salary Remaining : 2,602,151 $
    Casey Cizikas 3,350,000 $ (3)
    -Salary Remaining : 2,179,301 $
    Jordan Weal 1,750,000 $ (1)
    -Salary Remaining : 1,138,441 $
    Adam Pelech 1,600,000 $ (3)
    -Salary Remaining : 1,040,860 $
    Robert Hagg 1,150,000 $ (2)
    -Salary Remaining : 748,118 $
    Calvin Pickard 1,000,000 $ (1)
    -Salary Remaining : 650,538 $
    Scott Laughton 962,500 $ (1)
    -Salary Remaining : 626,142 $
    Anthony DeAngelo 925,000 $ (1)
    -Salary Remaining : 601,747 $
    Ryan Hartman 892,500 $ (1)
    -Salary Remaining : 580,605 $
    Charles Hudon 854,438 $ (1)
    -Salary Remaining : 555,844 $
    Tom Kuhnhackl 827,702 $ (1)
    -Salary Remaining : 538,451 $
    Fredrik Claesson 771,750 $ (1)
    -Salary Remaining : 502,052 $
    Mikhail Sergachev 650,000 $ (3)
    -Salary Remaining : 422,849 $
    Daniel Sprong 650,000 $ (2)
    -Salary Remaining : 422,849 $
    Total Pro Players23
    Salary Commitment
    Year 2019 : 74,633,890 $
    Year 2020 : 47,100,000 $
    Year 2021 : 25,450,000 $
    Year 2022 : 19,850,000 $
    Salary Average Commitment
    Year 2019 : 12,125,000 $
    Year 2020 : 6,675,000 $
    Year 2021 : 3,600,000 $
    Year 2022 : 1,950,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 74,633,890 $
    Year 2020 : 47,100,000 $
    Year 2021 : 25,450,000 $
    Year 2022 : 19,850,000 $

    Farm Players Salaries

    Parker Milner 2,000,005 $ (2)
    Salary Remaining : 1,301,079 $
    Connor Carrick 1,300,000 $ (1)
    Salary Remaining : 845,699 $
    Brett Sutter 1,100,000 $ (2)
    Salary Remaining : 715,591 $
    Bobby Butler 950,000 $ (2)
    Salary Remaining : 618,011 $
    Carson Soucy 925,000 $ (1)
    Salary Remaining : 601,747 $
    Jamie Devane 901,000 $ (2)
    Salary Remaining : 586,134 $
    Brett Gallant 901,000 $ (2)
    Salary Remaining : 586,134 $
    Josh Healey 858,750 $ (1)
    Salary Remaining : 558,649 $
    Cam Dineen 850,000 $ (3)
    Salary Remaining : 552,957 $
    Adam Mascherin 850,000 $ (3)
    Salary Remaining : 552,957 $
    A.J. Jenks 750,000 $ (1)
    Salary Remaining : 487,903 $
    Andrew Hammond 750,000 $ (3)
    Salary Remaining : 487,903 $
    Jeff Glass 750,000 $ (1)
    Salary Remaining : 487,903 $
    Jeff Taylor 742,500 $ (1)
    Salary Remaining : 483,024 $
    Joshua Winquist 725,000 $ (1)
    Salary Remaining : 471,640 $
    Casey Pierro 725,000 $ (1)
    Salary Remaining : 471,640 $
    Cole Cassels 715,000 $ (1)
    Salary Remaining : 465,134 $
    Austen Brassard 715,000 $ (1)
    Salary Remaining : 465,134 $
    Anthony Florentino 715,000 $ (2)
    Salary Remaining : 465,134 $
    Jared Hauf 715,000 $ (2)
    Salary Remaining : 465,134 $
    Garrett Klotz 700,000 $ (1)
    Salary Remaining : 455,376 $
    Gabriel Dumont 698,775 $ (1)
    Salary Remaining : 454,579 $
    Evan McEneny 675,000 $ (1)
    Salary Remaining : 439,113 $
    Ashton Sautner 675,000 $ (1)
    Salary Remaining : 439,113 $
    Josh Brown 675,000 $ (1)
    Salary Remaining : 439,113 $
    Julien Pelletier 650,000 $ (1)
    Salary Remaining : 422,849 $
    Niklas Hansson 650,000 $ (1)
    Salary Remaining : 422,849 $
    Ryan Hitchcock 650,000 $ (1)
    Salary Remaining : 422,849 $
    Matt Schmalz 650,000 $ (1)
    Salary Remaining : 422,849 $
    Noah Rod 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players30
    Salary Commitment
    Year 2019 : 24,612,030 $
    Year 2020 : 9,732,005 $
    Year 2021 : 2,450,000 $
    Year 2022 : 0 $
    Salary Average Commitment
    Year 2019 : 19,125,000 $
    Year 2020 : 6,500,000 $
    Year 2021 : 1,950,000 $
    Year 2022 : 0 $


    Washington Capitals


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameVerizon Center
    Level 1: 7250 - 154 $ - 5 267 - 72,65%
    Level 2: 6050 - 105 $ - 3 957 - 65,41%
    Level 3: 3600 - 66 $ - 3 045 - 84,59%
    Level 4: 4100 - 50 $ - 2 907 - 70,90%
    Luxury : 3000 - 325 $ - 1 431 - 47,70%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 034 - 75,84%
    Farm Level 2: 2000 - 10 $ - 1 523 - 76,17%
    Farm Total Capacity :6000

    Income

    Home Games Left27
    Average Attendance - %16 608 - 69,20%
    Average Income per Game2,343,745 $
    Year to Date Revenue32,812,435 $
    Farm
    Home Games Left28
    Average Attendance - %4 557 - 75,95%
    Average Income per Game150,865 $
    Year to Date Revenue1,961,246 $

    Expense

    Pro Players Total Salaries70,074,816 $
    Farm Players Total Salaries25,678,410 $
    Coaches Total Salaries21,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses30,840,578 $
    Farm Year To Date Expenses13,026,557 $
    Pro Salary Cap To Date26,472,305 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue63,281,125 $
    Farm Estimated Season Revenue4,224,222 $
    Pro Remaining Season Days121
    Pro Expenses Per Days443,951 $
    Pro Estimated Expenses53,718,071 $
    Farm Remaining Season Days121
    Farm Expenses Per Days183,755 $
    Farm Estimated Expenses22,234,355 $
    Estimated Season Expenses75,952,426 $
    Estimated Season Salary Cap72,058,571 $
    Estimate Under Maximum Salary Cap of 79,500,000 $7,441,429 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 13,258,571 $
    Current Bank Account154,948,085 $
    Projected Bank Account146,501,006 $

    Pro Players Salaries

    Alexander Ovechkin 9,538,462 $ (3)
    -Salary Remaining : 6,205,129 $
    Evgeny Kuznetsov 7,800,000 $ (4)
    -Salary Remaining : 5,074,194 $
    Nick Foligno 6,605,000 $ (2)
    -Salary Remaining : 4,296,801 $
    Jaccob Slavin 5,300,000 $ (2)
    -Salary Remaining : 3,447,849 $
    Sami Vatanen 4,875,000 $ (2)
    -Salary Remaining : 3,171,371 $
    Jake Allen 4,350,000 $ (3)
    -Salary Remaining : 2,829,839 $
    Olli Maatta 4,083,333 $ (4)
    -Salary Remaining : 2,656,362 $
    Mattias Ekholm 3,750,000 $ (3)
    -Salary Remaining : 2,439,516 $
    Michael Ferland 3,500,000 $ (5)
    -Salary Remaining : 2,276,882 $
    Brandon Montour 3,387,500 $ (2)
    -Salary Remaining : 2,203,696 $
    Charlie Coyle 3,200,000 $ (2)
    -Salary Remaining : 2,081,720 $
    Max Domi 3,150,000 $ (2)
    -Salary Remaining : 2,049,194 $
    Adam Lowry 2,916,666 $ (3)
    -Salary Remaining : 1,897,401 $
    Jordan Oesterle 1,400,000 $ (3)
    -Salary Remaining : 910,753 $
    Madison Bowey 1,000,000 $ (2)
    -Salary Remaining : 650,538 $
    Kasperi Kapanen 971,250 $ (1)
    -Salary Remaining : 631,835 $
    Timo Meier 925,000 $ (1)
    -Salary Remaining : 601,747 $
    Alexander Nylander 925,000 $ (3)
    -Salary Remaining : 601,747 $
    Brendan Lemieux 893,167 $ (1)
    -Salary Remaining : 581,039 $
    Tristan Jarry 854,438 $ (2)
    -Salary Remaining : 555,844 $
    Denis Malgin 650,000 $ (2)
    -Salary Remaining : 422,849 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 70,074,816 $
    Year 2020 : 67,285,399 $
    Year 2021 : 38,263,461 $
    Year 2022 : 15,383,333 $
    Salary Average Commitment
    Year 2019 : 12,000,000 $
    Year 2020 : 9,925,000 $
    Year 2021 : 4,875,000 $
    Year 2022 : 1,150,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 70,074,816 $
    Year 2020 : 67,285,399 $
    Year 2021 : 38,263,461 $
    Year 2022 : 15,383,333 $

    Farm Players Salaries

    Joel Persson 2,575,000 $ (5)
    Salary Remaining : 1,675,134 $
    Matt Moulson 1,475,000 $ (2)
    Salary Remaining : 959,543 $
    Devante Smith-Pelly 1,300,000 $ (1)
    Salary Remaining : 845,699 $
    Tucker Poolman 1,225,000 $ (3)
    Salary Remaining : 796,909 $
    T.J. Brennan 1,200,000 $ (3)
    Salary Remaining : 780,645 $
    Danick Martel (Out of Payroll) 1,175,000 $ (1)
    Salary Remaining : 764,382 $
    Jimmy Hayes 1,150,000 $ (2)
    Salary Remaining : 748,118 $
    Oscar Fantenberg 971,250 $ (2)
    Salary Remaining : 631,835 $
    Gage Quinney 925,000 $ (1)
    Salary Remaining : 601,747 $
    Brogan Rafferty 925,000 $ (1)
    Salary Remaining : 601,747 $
    Josh Melnick 925,000 $ (1)
    Salary Remaining : 601,747 $
    Gemel Smith 897,160 $ (1)
    Salary Remaining : 583,636 $
    Jonas Siegenthaler 892,500 $ (2)
    Salary Remaining : 580,605 $
    Justin Bailey 892,500 $ (1)
    Salary Remaining : 580,605 $
    Josh Jacobs 850,000 $ (1)
    Salary Remaining : 552,957 $
    David Quenneville 775,000 $ (3)
    Salary Remaining : 504,167 $
    Dominik Simon 750,000 $ (2)
    Salary Remaining : 487,903 $
    Remi Elie 735,000 $ (1)
    Salary Remaining : 478,145 $
    Ken Appleby 715,000 $ (1)
    Salary Remaining : 465,134 $
    Dylan Gambrell 700,000 $ (2)
    Salary Remaining : 455,376 $
    Trevor Murphy 700,000 $ (2)
    Salary Remaining : 455,376 $
    Oliwer Kaski 675,000 $ (2)
    Salary Remaining : 439,113 $
    Artyom Zagidulin 650,000 $ (2)
    Salary Remaining : 422,849 $
    Kevin Lankinen 650,000 $ (1)
    Salary Remaining : 422,849 $
    Liam O'Brien 650,000 $ (1)
    Salary Remaining : 422,849 $
    Oskar Steen 650,000 $ (3)
    Salary Remaining : 422,849 $
    Kyle Wood 650,000 $ (1)
    Salary Remaining : 422,849 $
    Total Farm Players27
    Salary Commitment
    Year 2019 : 25,678,410 $
    Year 2020 : 14,388,750 $
    Year 2021 : 6,425,000 $
    Year 2022 : 2,575,000 $
    Salary Average Commitment
    Year 2019 : 17,600,000 $
    Year 2020 : 9,300,000 $
    Year 2021 : 3,250,000 $
    Year 2022 : 650,000 $


    Winnipeg Jets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMTS Centre
    Level 1: 8000 - 175 $ - 4 462 - 55,78%
    Level 2: 4000 - 125 $ - 3 164 - 79,10%
    Level 3: 3500 - 100 $ - 1 842 - 52,64%
    Level 4: 3000 - 65 $ - 2 209 - 73,62%
    Luxury : 5500 - 350 $ - 1 925 - 35,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 88 $ - 4 806 - 73,94%
    Farm Level 2: 3500 - 27 $ - 2 529 - 72,25%
    Farm Total Capacity :10000

    Income

    Home Games Left28
    Average Attendance - %13 602 - 56,68%
    Average Income per Game2,569,560 $
    Year to Date Revenue33,404,286 $
    Farm
    Home Games Left30
    Average Attendance - %7 335 - 73,35%
    Average Income per Game697,539 $
    Year to Date Revenue7,672,927 $

    Expense

    Pro Players Total Salaries75,147,500 $
    Farm Players Total Salaries29,871,376 $
    Coaches Total Salaries5,300,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses27,930,559 $
    Farm Year To Date Expenses11,225,195 $
    Pro Salary Cap To Date26,987,019 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue71,947,693 $
    Farm Estimated Season Revenue20,926,165 $
    Pro Remaining Season Days121
    Pro Expenses Per Days418,535 $
    Pro Estimated Expenses50,642,735 $
    Farm Remaining Season Days121
    Farm Expenses Per Days174,577 $
    Farm Estimated Expenses21,123,817 $
    Estimated Season Expenses71,766,552 $
    Estimated Season Salary Cap75,873,318 $
    Estimate Under Maximum Salary Cap of 79,500,000 $3,626,682 $
    Estimate Over Minimum Salary Cap of 58,800,000 $ 17,073,318 $
    Current Bank Account344,239,317 $
    Projected Bank Account365,346,623 $

    Pro Players Salaries

    Mikko Koivu 11,407,500 $ (1)
    -Salary Remaining : 7,421,008 $
    Travis Zajac 8,000,000 $ (1)
    -Salary Remaining : 5,204,301 $
    Filip Forsberg 6,000,000 $ (3)
    -Salary Remaining : 3,903,226 $
    Alex Goligoski 5,475,000 $ (1)
    -Salary Remaining : 3,561,694 $
    Brian Elliott 5,200,000 $ (1)
    -Salary Remaining : 3,382,796 $
    Kevin Hayes 5,175,000 $ (1)
    -Salary Remaining : 3,366,532 $
    Elias Lindholm 4,850,000 $ (3)
    -Salary Remaining : 3,155,108 $
    Chris Tanev 4,450,000 $ (2)
    -Salary Remaining : 2,894,892 $
    Viktor Arvidsson 4,250,000 $ (4)
    -Salary Remaining : 2,764,785 $
    Riley Nash 3,855,000 $ (1)
    -Salary Remaining : 2,507,823 $
    Brad Richardson 3,855,000 $ (2)
    -Salary Remaining : 2,507,823 $
    Josh Morrissey 3,150,000 $ (2)
    -Salary Remaining : 2,049,194 $
    Andrej Sekera 2,255,000 $ (1)
    -Salary Remaining : 1,466,962 $
    Matt Hunwick (Out of Payroll) 2,100,000 $ (1)
    -Salary Remaining : 1,366,129 $
    Andrew MacDonald 1,500,000 $ (1)
    -Salary Remaining : 975,806 $
    Mark Barberio 1,450,000 $ (1)
    -Salary Remaining : 943,280 $
    J.T. Compher 925,000 $ (1)
    -Salary Remaining : 601,747 $
    Mitchell Marner 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Pavel Zacha 925,000 $ (2)
    -Salary Remaining : 601,747 $
    Anthony Cirelli 850,000 $ (1)
    -Salary Remaining : 552,957 $
    Mikhail Berdin 650,000 $ (3)
    -Salary Remaining : 422,849 $
    Total Pro Players21
    Salary Commitment
    Year 2019 : 77,247,500 $
    Year 2020 : 29,055,000 $
    Year 2021 : 15,750,000 $
    Year 2022 : 4,250,000 $
    Salary Average Commitment
    Year 2019 : 13,150,000 $
    Year 2020 : 5,525,000 $
    Year 2021 : 2,450,000 $
    Year 2022 : 650,000 $
    Salary Cap with 1 Way Contract
    Year 2019 : 77,247,500 $
    Year 2020 : 29,055,000 $
    Year 2021 : 15,750,000 $
    Year 2022 : 4,250,000 $

    Farm Players Salaries

    Karl Alzner 4,625,000 $ (1)
    Salary Remaining : 3,008,737 $
    Devan Dubnyk 4,550,000 $ (1)
    Salary Remaining : 2,959,946 $
    Brad Hunt 1,050,000 $ (4)
    Salary Remaining : 683,065 $
    Ilya Samsonov 971,250 $ (3)
    Salary Remaining : 631,835 $
    Luke Kunin 925,000 $ (3)
    Salary Remaining : 601,747 $
    Jesse Puljujarvi 925,000 $ (3)
    Salary Remaining : 601,747 $
    Jake Oettinger 925,000 $ (1)
    Salary Remaining : 601,747 $
    Libor Hajek 892,500 $ (3)
    Salary Remaining : 580,605 $
    Andreas Martinsen 865,500 $ (1)
    Salary Remaining : 563,040 $
    Lucas Johansen 850,000 $ (3)
    Salary Remaining : 552,957 $
    Daniel Vladar 813,750 $ (2)
    Salary Remaining : 529,375 $
    Nick Seeler 753,375 $ (3)
    Salary Remaining : 490,099 $
    Travis St. Denis 675,000 $ (2)
    Salary Remaining : 439,113 $
    Otto Koivula 650,000 $ (1)
    Salary Remaining : 422,849 $
    Guillaume Brisebois 650,000 $ (3)
    Salary Remaining : 422,849 $
    Lucas Carlsson 650,000 $ (2)
    Salary Remaining : 422,849 $
    Nathan Horton 650,000 $ (1)
    Salary Remaining : 422,849 $
    Marian Hossa 650,000 $ (1)
    Salary Remaining : 422,849 $
    Mikael Hakkarainen 650,000 $ (2)
    Salary Remaining : 422,849 $
    Jack Dugan 650,000 $ (2)
    Salary Remaining : 422,849 $
    Patrik Virta 650,000 $ (1)
    Salary Remaining : 422,849 $
    Arseni Gritsyuk 650,000 $ (1)
    Salary Remaining : 422,849 $
    Alexandr Darin 650,000 $ (1)
    Salary Remaining : 422,849 $
    Nikolai Kovalenko 650,000 $ (2)
    Salary Remaining : 422,849 $
    Colin Blackwell 650,000 $ (1)
    Salary Remaining : 422,849 $
    Cole Bardreau 650,000 $ (1)
    Salary Remaining : 422,849 $
    Anton Lindholm 650,000 $ (1)
    Salary Remaining : 422,849 $
    Joni Tuulola 650,000 $ (2)
    Salary Remaining : 422,849 $
    Jakob Stenqvist 650,000 $ (3)
    Salary Remaining : 422,849 $
    Anthony Angello 650,000 $ (2)
    Salary Remaining : 422,849 $
    Total Farm Players30
    Salary Commitment
    Year 2019 : 29,871,375 $
    Year 2020 : 13,055,875 $
    Year 2021 : 7,667,125 $
    Year 2022 : 1,050,000 $
    Salary Average Commitment
    Year 2019 : 19,025,000 $
    Year 2020 : 11,100,000 $
    Year 2021 : 5,850,000 $
    Year 2022 : 650,000 $

    Salary Cap Centrale

    Team

    Current Fund

    Estimated Season Salary Cap

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

    Over Minimum of
    58,800,000 $

    Pro Players

    Farm Players

    Total Players

    Anaheim Ducks 72,004,883 $ 78,274,524 $ 1,225,476 $ 19,474,524 $ 222446
    Arizona Coyotes 130,897,646 $ 68,097,964 $ 11,402,036 $ 9,297,964 $ 212546
    Boston Bruins 299,508,092 $ 77,047,977 $ 2,452,023 $ 18,247,977 $ 203454
    Buffalo Sabres 72,006,474 $ 74,196,271 $ 5,303,729 $ 15,396,271 $ 223355
    Calgary Flames 165,185,463 $ 76,774,077 $ 2,725,923 $ 17,974,077 $ 222850
    Carolina Hurricanes 96,946,414 $ 69,923,738 $ 9,576,262 $ 11,123,738 $ 203050
    Chicago Blackhawks 223,198,392 $ 78,942,609 $ 557,391 $ 20,142,609 $ 202949
    Colorado Avalanche 30,795,594 $ 62,134,382 $ 17,365,618 $ 3,334,382 $ 212950
    Columbus Blue Jackets 130,965,128 $ 68,899,243 $ 10,600,757 $ 10,099,243 $ 222850
    Dallas Stars 66,205,858 $ 78,675,561 $ 824,439 $ 19,875,561 $ 212647
    Detroit Red Wings 57,273,628 $ 78,574,127 $ 925,873 $ 19,774,127 $ 222850
    Edmonton Oilers 133,641,176 $ 75,247,839 $ 4,252,161 $ 16,447,839 $ 222446
    Florida Panthers 61,629,813 $ 76,460,119 $ 3,039,881 $ 17,660,119 $ 213354
    Los Angeles Kings 26,551,624 $ 59,729,543 $ 19,770,457 $ 929,543 $ 222749
    Minnesota Wild 82,505,570 $ 62,140,038 $ 17,359,962 $ 3,340,038 $ 232851
    Montreal Canadiens 296,053,982 $ 64,250,141 $ 15,249,859 $ 5,450,141 $ 223153
    Nashville Predators 59,493,076 $ 70,286,054 $ 9,213,946 $ 11,486,054 $ 232649
    New Jersey Devils 16,534,612 $ 77,471,249 $ 2,028,751 $ 18,671,249 $ 222547
    New York Islanders 23,747,894 $ 70,364,084 $ 9,135,916 $ 11,564,084 $ 232649
    New York Rangers 131,428,757 $ 71,160,417 $ 8,339,583 $ 12,360,417 $ 222749
    Ottawa Senators 254,121,663 $ 72,386,895 $ 7,113,105 $ 13,586,895 $ 203353
    Philadelphia Flyers 42,722,669 $ 73,381,830 $ 6,118,170 $ 14,581,830 $ 252449
    Pittsburgh Penguins 194,151,223 $ 74,415,374 $ 5,084,626 $ 15,615,374 $ 213253
    San Jose Sharks 227,715,979 $ 74,255,339 $ 5,244,661 $ 15,455,339 $ 222749
    St.Louis Blues 8,550,531 $ 72,181,286 $ 7,318,714 $ 13,381,286 $ 212546
    Tampa Bay Lightning 14,412,821 $ 77,423,689 $ 2,076,311 $ 18,623,689 $ 222345
    Toronto Maple Leafs 26,102,470 $ 76,213,091 $ 3,286,909 $ 17,413,091 $ 212546
    Vancouver Canucks 25,020,907 $ 76,291,351 $ 3,208,649 $ 17,491,351 $ 202747
    Vegas Golden Knights 14,814,458 $ 75,283,525 $ 4,216,475 $ 16,483,525 $ 233053
    Washington Capitals 154,948,085 $ 72,058,571 $ 7,441,429 $ 13,258,571 $ 212748
    Winnipeg Jets 344,239,317 $ 75,873,318 $ 3,626,682 $ 17,073,318 $ 213051