Finances

Alaska Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameAlaska Dome
Level 1: 6000 - 130 $ - 5 175 - 86,25%
Level 2: 5000 - 80 $ - 4 683 - 93,67%
Level 3: 2250 - 55 $ - 2 102 - 93,43%
Level 4: 4000 - 40 $ - 3 379 - 84,48%
Luxury : 1250 - 240 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 638 - 81,91%
Farm Level 2: 1000 - 15 $ - 831 - 83,13%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %16 590 - 89,67%
Average Income per Game1 678 095 $
Year to Date Revenue13 424 759 $
Farm
Home Games Left33
Average Attendance - %2 470 - 82,32%
Average Income per Game73 298 $
Year to Date Revenue586 383 $

Expense

Pro Players Total Salaries76 400 000 $
Farm Players Total Salaries1 305 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 641 321 $
Farm Year To Date Expenses434 458 $
Pro Salary Cap To Date14 847 929 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 377 131 $
Farm Estimated Season Revenue2 418 830 $
Pro Remaining Season Days97
Pro Expenses Per Days664 463 $
Pro Estimated Expenses64 452 911 $
Farm Remaining Season Days105
Farm Expenses Per Days17 868 $
Farm Estimated Expenses1 876 140 $
Estimated Season Expenses66 329 051 $
Season Salary Cap76 400 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $3 600 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 26 400 000 $
Current Bank Account14 305 380 $
Projected Bank Account5 772 290 $

Pro Players Salaries

John Carlson 8 000 000 $ (5)
-Salary Remaining : 6 413 223 $
Claude Giroux 7 350 000 $ (2)
-Salary Remaining : 5 892 149 $
Devan Dubnyk 6 750 000 $ (1)
-Salary Remaining : 5 411 157 $
Corey Perry 6 000 000 $ (1)
-Salary Remaining : 4 809 917 $
Jaden Schwartz 5 500 000 $ (5)
-Salary Remaining : 4 409 091 $
Jonathan Marchessault 5 000 000 $ (4)
-Salary Remaining : 4 008 264 $
Matt Niskanen 5 000 000 $ (5)
-Salary Remaining : 4 008 264 $
Ondrej Palat 4 500 000 $ (5)
-Salary Remaining : 3 607 438 $
Zdeno Chara 4 100 000 $ (3)
-Salary Remaining : 3 286 777 $
Eric Staal 4 000 000 $ (5)
-Salary Remaining : 3 206 612 $
David Backes 4 000 000 $ (4)
-Salary Remaining : 3 206 612 $
Justin Braun 3 000 000 $ (2)
-Salary Remaining : 2 404 959 $
Darren Helm 2 500 000 $ (5)
-Salary Remaining : 2 004 132 $
Loui Eriksson 2 000 000 $ (2)
-Salary Remaining : 1 603 306 $
Riley Nash 2 000 000 $ (5)
-Salary Remaining : 1 603 306 $
Ryan Miller 1 700 000 $ (2)
-Salary Remaining : 1 362 810 $
Luke Schenn 1 600 000 $ (3)
-Salary Remaining : 1 282 645 $
Jay Beagle 1 000 000 $ (2)
-Salary Remaining : 801 653 $
Robert Bortuzzo 1 000 000 $ (4)
-Salary Remaining : 801 653 $
Scottie Upshall 750 000 $ (1)
-Salary Remaining : 601 240 $
Kevin Czuczman (1 Way Contract) 650 000 $ (2)
-1 Way Contract Salary Cap : 650 000 $
-Salary Remaining : 521 074 $
Total Pro Players21
Salary Commitment
Year 37 : 76 400 000 $
Year 38 : 62 900 000 $
Year 39 : 47 200 000 $
Year 40 : 41 500 000 $
Salary Average Commitment
Year 37 : 21 650 000 $
Year 38 : 20 150 000 $
Year 39 : 6 100 000 $
Year 40 : 5 100 000 $
Salary Cap with 1 Way Contract
Year 37 : 76 400 000 $
Year 38 : 62 900 000 $
Year 39 : 47 200 000 $
Year 40 : 41 500 000 $

Farm Players Salaries

Adam McQuaid 160 000 $ (4)
Salary Remaining : 130 233 $
Torrey Mitchell 100 000 $ (1)
Salary Remaining : 81 395 $
Jason Garrison 75 000 $ (5)
Salary Remaining : 61 047 $
Kyle Baun 75 000 $ (4)
Salary Remaining : 61 047 $
Jeremy Smith 75 000 $ (5)
Salary Remaining : 61 047 $
Mark Arcobello 75 000 $ (5)
Salary Remaining : 61 047 $
Viktor Svedberg 65 000 $ (2)
Salary Remaining : 52 907 $
Anthony Peluso 60 000 $ (1)
Salary Remaining : 48 837 $
Teemu Hartikainen 60 000 $ (2)
Salary Remaining : 48 837 $
Matt Donovan 55 000 $ (2)
Salary Remaining : 44 767 $
Mike Vecchione 55 000 $ (5)
Salary Remaining : 44 767 $
Steve Begin 50 000 $ (2)
Salary Remaining : 40 698 $
Frazer McLaren 50 000 $ (2)
Salary Remaining : 40 698 $
Karri Ramo 50 000 $ (2)
Salary Remaining : 40 698 $
Brandon Kozun 50 000 $ (2)
Salary Remaining : 40 698 $
Kevin Westgarth 50 000 $ (2)
Salary Remaining : 40 698 $
Steve MacIntyre 50 000 $ (2)
Salary Remaining : 40 698 $
Giovanni Fiore 50 000 $ (2)
Salary Remaining : 40 698 $
Joel Rechlicz 50 000 $ (2)
Salary Remaining : 40 698 $
Jussi Rynnas 50 000 $ (2)
Salary Remaining : 40 698 $
Total Farm Players20
Salary Commitment
Year 37 : 1 305 000 $
Year 38 : 1 145 000 $
Year 39 : 515 000 $
Year 40 : 515 000 $
Salary Average Commitment
Year 37 : 1 015 000 $
Year 38 : 915 000 $
Year 39 : 300 000 $
Year 40 : 300 000 $

Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 856 - 97,95%
Level 2: 6000 - 70 $ - 5 872 - 97,87%
Level 3: 3000 - 35 $ - 2 939 - 97,95%
Level 4: 5000 - 28 $ - 4 972 - 99,45%
Luxury : 2000 - 200 $ - 1 944 - 97,18%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 631 - 81,56%
Farm Level 2: 1000 - 15 $ - 790 - 79,01%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %22 583 - 98,19%
Average Income per Game1 885 812 $
Year to Date Revenue15 086 499 $
Farm
Home Games Left33
Average Attendance - %2 421 - 80,71%
Average Income per Game72 388 $
Year to Date Revenue579 107 $

Expense

Pro Players Total Salaries71 950 000 $
Farm Players Total Salaries2 075 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 059 508 $
Farm Year To Date Expenses566 356 $
Pro Salary Cap To Date14 266 116 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 231 808 $
Farm Estimated Season Revenue2 388 816 $
Pro Remaining Season Days97
Pro Expenses Per Days627 686 $
Pro Estimated Expenses60 885 542 $
Farm Remaining Season Days105
Farm Expenses Per Days23 837 $
Farm Estimated Expenses2 502 885 $
Estimated Season Expenses63 388 427 $
Season Salary Cap71 950 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $8 050 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 21 950 000 $
Current Bank Account33 956 632 $
Projected Bank Account35 188 829 $

Pro Players Salaries

Sidney Crosby 9 350 000 $ (3)
-Salary Remaining : 7 495 455 $
Johnny Gaudreau 6 800 000 $ (4)
-Salary Remaining : 5 451 240 $
Rasmus Ristolainen 6 000 000 $ (4)
-Salary Remaining : 4 809 917 $
Jakub Voracek 6 000 000 $ (1)
-Salary Remaining : 4 809 917 $
Morgan Rielly 4 800 000 $ (4)
-Salary Remaining : 3 847 934 $
Sam Reinhart 4 750 000 $ (4)
-Salary Remaining : 3 807 851 $
Matthew Tkachuk 4 500 000 $ (3)
-Salary Remaining : 3 607 438 $
William Nylander 3 500 000 $ (3)
-Salary Remaining : 2 805 785 $
Valtteri Filppula 3 500 000 $ (3)
-Salary Remaining : 2 805 785 $
Karl Alzner 3 200 000 $ (1)
-Salary Remaining : 2 565 289 $
Ryan Strome 3 000 000 $ (3)
-Salary Remaining : 2 404 959 $
Erik Gudbranson 2 500 000 $ (4)
-Salary Remaining : 2 004 132 $
Andrei Vasilevskiy 2 500 000 $ (1)
-Salary Remaining : 2 004 132 $
Jamie Oleksiak 2 250 000 $ (4)
-Salary Remaining : 1 803 719 $
Thomas Hickey 2 000 000 $ (5)
-Salary Remaining : 1 603 306 $
Ian Cole 1 950 000 $ (3)
-Salary Remaining : 1 563 223 $
Vladislav Namestnikov 1 750 000 $ (1)
-Salary Remaining : 1 402 893 $
Jake McCabe 1 500 000 $ (2)
-Salary Remaining : 1 202 479 $
Tom Pyatt 1 100 000 $ (3)
-Salary Remaining : 881 818 $
Aaron Dell 1 000 000 $ (5)
-Salary Remaining : 801 653 $
Total Pro Players20
Salary Commitment
Year 37 : 71 950 000 $
Year 38 : 58 500 000 $
Year 39 : 57 000 000 $
Year 40 : 30 100 000 $
Salary Average Commitment
Year 37 : 10 975 000 $
Year 38 : 8 000 000 $
Year 39 : 7 500 000 $
Year 40 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 37 : 71 950 000 $
Year 38 : 58 500 000 $
Year 39 : 57 000 000 $
Year 40 : 30 100 000 $

Farm Players Salaries

Lee Stempniak 225 000 $ (2)
Salary Remaining : 183 140 $
Colin White 200 000 $ (5)
Salary Remaining : 162 791 $
Jakub Kindl 100 000 $ (3)
Salary Remaining : 81 395 $
Matthew Peca 100 000 $ (5)
Salary Remaining : 81 395 $
Martin Marincin 100 000 $ (1)
Salary Remaining : 81 395 $
Nail Yakupov 100 000 $ (1)
Salary Remaining : 81 395 $
Anders Bjork 95 000 $ (2)
Salary Remaining : 77 326 $
Travis Dermott 90 000 $ (2)
Salary Remaining : 73 256 $
Oscar Dansk 85 000 $ (2)
Salary Remaining : 69 186 $
Frederik Gauthier 80 000 $ (2)
Salary Remaining : 65 116 $
Hunter Shinkaruk 80 000 $ (2)
Salary Remaining : 65 116 $
Tyler Ennis 75 000 $ (1)
Salary Remaining : 61 047 $
Brandon Pirri 70 000 $ (2)
Salary Remaining : 56 977 $
Carson Soucy 60 000 $ (2)
Salary Remaining : 48 837 $
Spencer Foo 55 000 $ (2)
Salary Remaining : 44 767 $
Trevor Murphy 55 000 $ (2)
Salary Remaining : 44 767 $
Rocco Grimaldi 55 000 $ (2)
Salary Remaining : 44 767 $
Colton Gillies 50 000 $ (1)
Salary Remaining : 40 698 $
Brandon Prust 50 000 $ (1)
Salary Remaining : 40 698 $
Jamie Devane 50 000 $ (5)
Salary Remaining : 40 698 $
Dylan McIlrath 50 000 $ (1)
Salary Remaining : 40 698 $
Vladimir Mihalik 50 000 $ (2)
Salary Remaining : 40 698 $
Rob O'Gara 50 000 $ (2)
Salary Remaining : 40 698 $
Michael Paliotta 50 000 $ (2)
Salary Remaining : 40 698 $
Nick Petrecki 50 000 $ (1)
Salary Remaining : 40 698 $
Ben Thomson 50 000 $ (2)
Salary Remaining : 40 698 $
Total Farm Players26
Salary Commitment
Year 37 : 2 075 000 $
Year 38 : 1 600 000 $
Year 39 : 450 000 $
Year 40 : 350 000 $
Salary Average Commitment
Year 37 : 1 585 000 $
Year 38 : 1 185 000 $
Year 39 : 200 000 $
Year 40 : 150 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 82 $ - 6 900 - 98,57%
Level 2: 6000 - 54 $ - 5 956 - 99,26%
Level 3: 3000 - 35 $ - 2 960 - 98,66%
Level 4: 5000 - 20 $ - 5 000 - 100,00%
Luxury : 2000 - 158 $ - 1 961 - 98,04%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 620 - 81,01%
Farm Level 2: 1000 - 15 $ - 805 - 80,48%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %22 777 - 99,03%
Average Income per Game1 470 876 $
Year to Date Revenue13 237 887 $
Farm
Home Games Left33
Average Attendance - %2 425 - 80,83%
Average Income per Game72 215 $
Year to Date Revenue577 716 $

Expense

Pro Players Total Salaries73 625 000 $
Farm Players Total Salaries1 235 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 987 187 $
Farm Year To Date Expenses1 069 954 $
Pro Salary Cap To Date14 193 803 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 068 043 $
Farm Estimated Season Revenue2 383 078 $
Pro Remaining Season Days97
Pro Expenses Per Days641 529 $
Pro Estimated Expenses62 228 313 $
Farm Remaining Season Days105
Farm Expenses Per Days44 457 $
Farm Estimated Expenses4 667 985 $
Estimated Season Expenses66 896 298 $
Season Salary Cap73 625 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $6 375 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 23 625 000 $
Current Bank Account70 373 642 $
Projected Bank Account52 928 465 $

Pro Players Salaries

Nikita Kucherov 9 250 000 $ (4)
-Salary Remaining : 7 415 289 $
Nikolaj Ehlers 6 500 000 $ (3)
-Salary Remaining : 5 210 744 $
Tomas Tatar 5 300 000 $ (3)
-Salary Remaining : 4 248 760 $
Nino Niederreiter 4 850 000 $ (1)
-Salary Remaining : 3 888 017 $
Zach Werenski 4 800 000 $ (4)
-Salary Remaining : 3 847 934 $
Elias Lindholm 4 000 000 $ (2)
-Salary Remaining : 3 206 612 $
John Gibson 4 000 000 $ (2)
-Salary Remaining : 3 206 612 $
Nikita Zaitsev 4 000 000 $ (5)
-Salary Remaining : 3 206 612 $
Danny DeKeyser 3 500 000 $ (2)
-Salary Remaining : 2 805 785 $
Niklas Kronwall 3 500 000 $ (2)
-Salary Remaining : 2 805 785 $
Dylan Larkin 3 500 000 $ (3)
-Salary Remaining : 2 805 785 $
Brady Skjei 3 425 000 $ (3)
-Salary Remaining : 2 745 661 $
Petr Mrazek 3 000 000 $ (5)
-Salary Remaining : 2 404 959 $
Andreas Athanasiou 2 800 000 $ (3)
-Salary Remaining : 2 244 628 $
Noah Hanifin 2 600 000 $ (2)
-Salary Remaining : 2 084 298 $
Radek Faksa 2 500 000 $ (2)
-Salary Remaining : 2 004 132 $
Vladimir Sobotka 2 500 000 $ (3)
-Salary Remaining : 2 004 132 $
Connor Brown 2 000 000 $ (3)
-Salary Remaining : 1 603 306 $
Martin Frk 850 000 $ (5)
-Salary Remaining : 681 405 $
Chris Wagner 750 000 $ (1)
-Salary Remaining : 601 240 $
Total Pro Players20
Salary Commitment
Year 37 : 73 625 000 $
Year 38 : 68 025 000 $
Year 39 : 47 925 000 $
Year 40 : 21 900 000 $
Salary Average Commitment
Year 37 : 22 100 000 $
Year 38 : 21 100 000 $
Year 39 : 6 000 000 $
Year 40 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 37 : 73 625 000 $
Year 38 : 68 025 000 $
Year 39 : 47 925 000 $
Year 40 : 21 900 000 $

Farm Players Salaries

Markus Hannikainen 160 000 $ (3)
Salary Remaining : 130 233 $
Tomas Jurco 125 000 $ (3)
Salary Remaining : 101 744 $
Marek Mazanec 85 000 $ (4)
Salary Remaining : 69 186 $
Valeri Nichushkin 80 000 $ (4)
Salary Remaining : 65 116 $
Ryan Sproul 80 000 $ (4)
Salary Remaining : 65 116 $
Mackenzie Skapski 80 000 $ (1)
Salary Remaining : 65 116 $
Nikita Soshnikov 75 000 $ (3)
Salary Remaining : 61 047 $
Jan Mursak 65 000 $ (5)
Salary Remaining : 52 907 $
Dan Renouf 65 000 $ (5)
Salary Remaining : 52 907 $
Mattias Ritola 60 000 $ (4)
Salary Remaining : 48 837 $
Erik Christensen 60 000 $ (4)
Salary Remaining : 48 837 $
Tomas Kopecky 60 000 $ (4)
Salary Remaining : 48 837 $
Pavel Datsyuk 60 000 $ (4)
Salary Remaining : 48 837 $
Linus Omark 60 000 $ (4)
Salary Remaining : 48 837 $
Linus Klasen 60 000 $ (4)
Salary Remaining : 48 837 $
Petteri Lindbohm 60 000 $ (1)
Salary Remaining : 48 837 $
Total Farm Players16
Salary Commitment
Year 37 : 1 235 000 $
Year 38 : 1 095 000 $
Year 39 : 1 095 000 $
Year 40 : 735 000 $
Salary Average Commitment
Year 37 : 800 000 $
Year 38 : 700 000 $
Year 39 : 700 000 $
Year 40 : 550 000 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 100 $ - 6 737 - 96,24%
Level 2: 6000 - 75 $ - 5 639 - 93,99%
Level 3: 3000 - 50 $ - 2 555 - 85,17%
Level 4: 5000 - 25 $ - 4 944 - 98,89%
Luxury : 2000 - 225 $ - 1 647 - 82,33%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 617 - 80,86%
Farm Level 2: 1000 - 15 $ - 811 - 81,06%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21 522 - 93,57%
Average Income per Game1 804 360 $
Year to Date Revenue14 434 876 $
Farm
Home Games Left33
Average Attendance - %2 428 - 80,93%
Average Income per Game72 201 $
Year to Date Revenue577 610 $

Expense

Pro Players Total Salaries62 500 000 $
Farm Players Total Salaries2 155 000 $
Coaches Total Salaries1 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 984 299 $
Farm Year To Date Expenses483 953 $
Pro Salary Cap To Date12 835 532 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 543 864 $
Farm Estimated Season Revenue2 382 641 $
Pro Remaining Season Days97
Pro Expenses Per Days522 727 $
Pro Estimated Expenses50 704 519 $
Farm Remaining Season Days105
Farm Expenses Per Days20 581 $
Farm Estimated Expenses2 161 005 $
Estimated Season Expenses52 865 524 $
Season Salary Cap62 500 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $17 500 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 12 500 000 $
Current Bank Account79 800 174 $
Projected Bank Account88 861 155 $

Pro Players Salaries

Ryan Johansen 8 000 000 $ (5)
-Salary Remaining : 6 413 223 $
Aaron Ekblad 7 000 000 $ (1)
-Salary Remaining : 5 611 570 $
Cory Schneider 6 200 000 $ (3)
-Salary Remaining : 4 970 248 $
Jordan Staal 6 000 000 $ (4)
-Salary Remaining : 4 809 917 $
Timo Meier 5 200 000 $ (5)
-Salary Remaining : 4 168 595 $
Jake Muzzin 4 000 000 $ (1)
-Salary Remaining : 3 206 612 $
Justin Abdelkader 3 200 000 $ (5)
-Salary Remaining : 2 565 289 $
Charlie Coyle 3 200 000 $ (5)
-Salary Remaining : 2 565 289 $
Mark Stone 3 000 000 $ (2)
-Salary Remaining : 2 404 959 $
Michael Del Zotto 3 000 000 $ (3)
-Salary Remaining : 2 404 959 $
Micheal Ferland 2 800 000 $ (5)
-Salary Remaining : 2 244 628 $
Brayden McNabb 2 500 000 $ (3)
-Salary Remaining : 2 004 132 $
Nick Ritchie 2 000 000 $ (5)
-Salary Remaining : 1 603 306 $
Jason Pominville 1 200 000 $ (2)
-Salary Remaining : 961 983 $
Greg Pateryn 1 000 000 $ (4)
-Salary Remaining : 801 653 $
Antti Raanta 1 000 000 $ (2)
-Salary Remaining : 801 653 $
Andreas Borgman 900 000 $ (2)
-Salary Remaining : 721 488 $
Devante Smith-Pelly 900 000 $ (5)
-Salary Remaining : 721 488 $
Justin Falk 750 000 $ (3)
-Salary Remaining : 601 240 $
Nicolas Deslauriers 650 000 $ (2)
-Salary Remaining : 521 074 $
Total Pro Players20
Salary Commitment
Year 37 : 62 500 000 $
Year 38 : 51 500 000 $
Year 39 : 44 750 000 $
Year 40 : 32 300 000 $
Salary Average Commitment
Year 37 : 13 400 000 $
Year 38 : 12 400 000 $
Year 39 : 6 750 000 $
Year 40 : 4 750 000 $
Salary Cap with 1 Way Contract
Year 37 : 62 500 000 $
Year 38 : 51 500 000 $
Year 39 : 44 750 000 $
Year 40 : 32 300 000 $

Farm Players Salaries

Nathan Beaulieu 250 000 $ (2)
Salary Remaining : 203 488 $
Jesse Puljujarvi 200 000 $ (5)
Salary Remaining : 162 791 $
Brett Ritchie 150 000 $ (1)
Salary Remaining : 122 093 $
Jimmy Hayes 150 000 $ (3)
Salary Remaining : 122 093 $
Shawn Matthias 140 000 $ (4)
Salary Remaining : 113 953 $
Eric Fehr 100 000 $ (2)
Salary Remaining : 81 395 $
Matt Martin 100 000 $ (2)
Salary Remaining : 81 395 $
Victor Ejdsell 90 000 $ (2)
Salary Remaining : 73 256 $
Zach Aston-Reese 90 000 $ (2)
Salary Remaining : 73 256 $
Chris Stewart 80 000 $ (2)
Salary Remaining : 65 116 $
Dryden Hunt 80 000 $ (2)
Salary Remaining : 65 116 $
Andrey Pedan 75 000 $ (3)
Salary Remaining : 61 047 $
Michael Amadio 70 000 $ (2)
Salary Remaining : 56 977 $
Mark McNeill 70 000 $ (3)
Salary Remaining : 56 977 $
Andy Andreoff 60 000 $ (5)
Salary Remaining : 48 837 $
Brooks Laich 50 000 $ (1)
Salary Remaining : 40 698 $
Adam Payerl 50 000 $ (3)
Salary Remaining : 40 698 $
Brian Lashoff 50 000 $ (2)
Salary Remaining : 40 698 $
Henrik Karlsson 50 000 $ (3)
Salary Remaining : 40 698 $
Keith Aulie 50 000 $ (2)
Salary Remaining : 40 698 $
Barry Brust 50 000 $ (3)
Salary Remaining : 40 698 $
Scott Glennie 50 000 $ (3)
Salary Remaining : 40 698 $
Jared Cowen 50 000 $ (3)
Salary Remaining : 40 698 $
Andrew MacWilliam 50 000 $ (2)
Salary Remaining : 40 698 $
Total Farm Players24
Salary Commitment
Year 37 : 2 155 000 $
Year 38 : 1 955 000 $
Year 39 : 945 000 $
Year 40 : 400 000 $
Salary Average Commitment
Year 37 : 1 480 000 $
Year 38 : 1 380 000 $
Year 39 : 550 000 $
Year 40 : 150 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 78 $ - 6 901 - 98,59%
Level 2: 6000 - 54 $ - 5 979 - 99,65%
Level 3: 3000 - 33 $ - 2 998 - 99,93%
Level 4: 5000 - 20 $ - 4 993 - 99,86%
Luxury : 2000 - 145 $ - 1 967 - 98,37%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 575 - 78,77%
Farm Level 2: 1000 - 15 $ - 785 - 78,51%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %22 839 - 99,30%
Average Income per Game1 412 481 $
Year to Date Revenue12 712 325 $
Farm
Home Games Left33
Average Attendance - %2 361 - 78,68%
Average Income per Game70 261 $
Year to Date Revenue562 086 $

Expense

Pro Players Total Salaries77 300 000 $
Farm Players Total Salaries1 010 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 076 035 $
Farm Year To Date Expenses314 267 $
Pro Salary Cap To Date14 976 854 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 199 378 $
Farm Estimated Season Revenue2 318 605 $
Pro Remaining Season Days97
Pro Expenses Per Days642 975 $
Pro Estimated Expenses62 368 575 $
Farm Remaining Season Days105
Farm Expenses Per Days11 705 $
Farm Estimated Expenses1 229 025 $
Estimated Season Expenses63 597 600 $
Season Salary Cap77 300 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $2 700 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 27 300 000 $
Current Bank Account17 509 106 $
Projected Bank Account1 429 489 $

Pro Players Salaries

Aleksander Barkov 7 850 000 $ (4)
-Salary Remaining : 6 292 975 $
Ryan McDonagh 6 000 000 $ (1)
-Salary Remaining : 4 809 917 $
David Krejci 6 000 000 $ (2)
-Salary Remaining : 4 809 917 $
Sergei Bobrovsky 6 000 000 $ (5)
-Salary Remaining : 4 809 917 $
Bo Horvat 5 500 000 $ (5)
-Salary Remaining : 4 409 091 $
Jonathan Huberdeau 5 500 000 $ (2)
-Salary Remaining : 4 409 091 $
Erik Johnson 5 500 000 $ (5)
-Salary Remaining : 4 409 091 $
Michael Grabner 3 750 000 $ (1)
-Salary Remaining : 3 006 198 $
Niklas Hjalmarsson 3 700 000 $ (1)
-Salary Remaining : 2 966 116 $
Thomas Vanek 3 500 000 $ (4)
-Salary Remaining : 2 805 785 $
Calvin de Haan 3 500 000 $ (4)
-Salary Remaining : 2 805 785 $
Josh Gorges 3 500 000 $ (1)
-Salary Remaining : 2 805 785 $
Tyler Myers 3 000 000 $ (5)
-Salary Remaining : 2 404 959 $
Nick Bjugstad 3 000 000 $ (2)
-Salary Remaining : 2 404 959 $
Andrew Cogliano 2 650 000 $ (3)
-Salary Remaining : 2 124 380 $
Christian Fischer 2 250 000 $ (4)
-Salary Remaining : 1 803 719 $
Chad Johnson 1 800 000 $ (2)
-Salary Remaining : 1 442 975 $
Mark Pysyk 1 200 000 $ (2)
-Salary Remaining : 961 983 $
Mark Jankowski 1 100 000 $ (1)
-Salary Remaining : 881 818 $
Dominic Moore 1 000 000 $ (3)
-Salary Remaining : 801 653 $
Sean Kuraly 1 000 000 $ (1)
-Salary Remaining : 801 653 $
Total Pro Players21
Salary Commitment
Year 37 : 77 300 000 $
Year 38 : 58 250 000 $
Year 39 : 40 750 000 $
Year 40 : 37 100 000 $
Salary Average Commitment
Year 37 : 26 250 000 $
Year 38 : 17 000 000 $
Year 39 : 5 000 000 $
Year 40 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 37 : 77 300 000 $
Year 38 : 58 250 000 $
Year 39 : 40 750 000 $
Year 40 : 37 100 000 $

Farm Players Salaries

Robby Fabbri 250 000 $ (4)
Salary Remaining : 203 488 $
Nikolay Kulemin 200 000 $ (1)
Salary Remaining : 162 791 $
Jack Roslovic 100 000 $ (1)
Salary Remaining : 81 395 $
Jordan Schmaltz 100 000 $ (1)
Salary Remaining : 81 395 $
Anthony Stolarz 100 000 $ (1)
Salary Remaining : 81 395 $
Rinat Valiev 70 000 $ (2)
Salary Remaining : 56 977 $
Jean-Francois Berube 70 000 $ (3)
Salary Remaining : 56 977 $
Scott Wedgewood 70 000 $ (3)
Salary Remaining : 56 977 $
Justin Holl 50 000 $ (2)
Salary Remaining : 40 698 $
Total Farm Players9
Salary Commitment
Year 37 : 1 010 000 $
Year 38 : 510 000 $
Year 39 : 390 000 $
Year 40 : 250 000 $
Salary Average Commitment
Year 37 : 825 000 $
Year 38 : 250 000 $
Year 39 : 150 000 $
Year 40 : 50 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 3000 - 115 $ - 3 000 - 100,00%
Level 2: 5000 - 75 $ - 5 000 - 100,00%
Level 3: 2250 - 43 $ - 2 250 - 100,00%
Level 4: 4000 - 27 $ - 4 000 - 100,00%
Luxury : 1250 - 225 $ - 1 250 - 100,00%
Total Capacity :15500
Farm
Farm Level 1: 2000 - 35 $ - 1 542 - 77,09%
Farm Level 2: 1000 - 15 $ - 820 - 81,95%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15 500 - 100,00%
Average Income per Game1 266 300 $
Year to Date Revenue10 130 400 $
Farm
Home Games Left33
Average Attendance - %2 361 - 78,71%
Average Income per Game69 571 $
Year to Date Revenue556 567 $

Expense

Pro Players Total Salaries77 675 000 $
Farm Players Total Salaries2 032 500 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 413 222 $
Farm Year To Date Expenses678 918 $
Pro Salary Cap To Date14 917 358 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 787 900 $
Farm Estimated Season Revenue2 295 839 $
Pro Remaining Season Days97
Pro Expenses Per Days662 603 $
Pro Estimated Expenses64 272 491 $
Farm Remaining Season Days105
Farm Expenses Per Days27 384 $
Farm Estimated Expenses2 875 320 $
Estimated Season Expenses67 147 811 $
Season Salary Cap77 675 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $2 325 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 27 675 000 $
Current Bank Account18 458 044 $
Projected Bank Account(4 606 028 $)

Pro Players Salaries

Patrick Kane 9 250 000 $ (3)
-Salary Remaining : 7 415 289 $
Alex Ovechkin 9 000 000 $ (3)
-Salary Remaining : 7 214 876 $
Mark Scheifele 8 000 000 $ (5)
-Salary Remaining : 6 413 223 $
Mark Giordano 6 750 000 $ (5)
-Salary Remaining : 5 411 157 $
Tuukka Rask 6 500 000 $ (4)
-Salary Remaining : 5 210 744 $
Duncan Keith 5 800 000 $ (2)
-Salary Remaining : 4 649 587 $
Tomas Hertl 4 500 000 $ (2)
-Salary Remaining : 3 607 438 $
Kevin Hayes 3 800 000 $ (1)
-Salary Remaining : 3 046 281 $
Ivan Provorov 3 750 000 $ (3)
-Salary Remaining : 3 006 198 $
Mattias Ekholm 3 750 000 $ (4)
-Salary Remaining : 3 006 198 $
Brian Elliott 2 800 000 $ (3)
-Salary Remaining : 2 244 628 $
Calle Jarnkrok 2 500 000 $ (4)
-Salary Remaining : 2 004 132 $
Phillip Danault 2 500 000 $ (4)
-Salary Remaining : 2 004 132 $
Jordie Benn 1 300 000 $ (3)
-Salary Remaining : 1 042 149 $
Roman Polak 1 250 000 $ (5)
-Salary Remaining : 1 002 066 $
Matt Hendricks 1 100 000 $ (1)
-Salary Remaining : 881 818 $
Tyler Motte 1 000 000 $ (5)
-Salary Remaining : 801 653 $
Tomas Nosek 1 000 000 $ (1)
-Salary Remaining : 801 653 $
Logan Shaw 1 000 000 $ (3)
-Salary Remaining : 801 653 $
Gabriel Bourque 800 000 $ (5)
-Salary Remaining : 641 322 $
Anton Forsberg 700 000 $ (1)
-Salary Remaining : 561 157 $
Byron Froese 625 000 $ (3)
-Salary Remaining : 501 033 $
Total Pro Players22
Salary Commitment
Year 37 : 77 675 000 $
Year 38 : 71 075 000 $
Year 39 : 60 775 000 $
Year 40 : 33 050 000 $
Salary Average Commitment
Year 37 : 16 300 000 $
Year 38 : 14 300 000 $
Year 39 : 8 000 000 $
Year 40 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 37 : 77 675 000 $
Year 38 : 71 075 000 $
Year 39 : 60 775 000 $
Year 40 : 33 050 000 $

Farm Players Salaries

Mikko Koskinen 300 000 $ (5)
Salary Remaining : 244 186 $
Nick Jensen 150 000 $ (5)
Salary Remaining : 122 093 $
Viktor Stalberg 100 000 $ (2)
Salary Remaining : 81 395 $
Alexander Burmistrov 100 000 $ (3)
Salary Remaining : 81 395 $
Alexander Salak 100 000 $ (2)
Salary Remaining : 81 395 $
Griffin Reinhart 90 000 $ (1)
Salary Remaining : 73 256 $
David Kampf 90 000 $ (2)
Salary Remaining : 73 256 $
Joakim Ryan 90 000 $ (2)
Salary Remaining : 73 256 $
Jonny Brodzinski 80 000 $ (5)
Salary Remaining : 65 116 $
Johan Franzen 80 000 $ (1)
Salary Remaining : 65 116 $
David Ullstrom 75 000 $ (3)
Salary Remaining : 61 047 $
Jannik Hansen 75 000 $ (3)
Salary Remaining : 61 047 $
Thomas McCollum 70 000 $ (1)
Salary Remaining : 56 977 $
Noel Acciari 62 500 $ (3)
Salary Remaining : 50 872 $
Henrik Haapala 60 000 $ (2)
Salary Remaining : 48 837 $
Aaron Ness 60 000 $ (2)
Salary Remaining : 48 837 $
Vadim Shipachyov 60 000 $ (4)
Salary Remaining : 48 837 $
David Booth 60 000 $ (2)
Salary Remaining : 48 837 $
Steve Bernier 60 000 $ (4)
Salary Remaining : 48 837 $
Mike Liambas 60 000 $ (2)
Salary Remaining : 48 837 $
Ben Sexton 60 000 $ (4)
Salary Remaining : 48 837 $
Stefan Elliott 50 000 $ (5)
Salary Remaining : 40 698 $
Adam Almquist 50 000 $ (4)
Salary Remaining : 40 698 $
Colin Smith 50 000 $ (1)
Salary Remaining : 40 698 $
Total Farm Players24
Salary Commitment
Year 37 : 2 032 500 $
Year 38 : 1 742 500 $
Year 39 : 1 122 500 $
Year 40 : 810 000 $
Salary Average Commitment
Year 37 : 1 175 000 $
Year 38 : 975 000 $
Year 39 : 525 000 $
Year 40 : 300 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 111 $ - 6 874 - 98,21%
Level 2: 6000 - 70 $ - 5 843 - 97,39%
Level 3: 3000 - 33 $ - 3 000 - 100,00%
Level 4: 5000 - 29 $ - 4 830 - 96,59%
Luxury : 2000 - 191 $ - 1 897 - 94,86%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 634 - 81,71%
Farm Level 2: 1000 - 15 $ - 841 - 84,05%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %22 444 - 97,58%
Average Income per Game1 824 677 $
Year to Date Revenue14 597 416 $
Farm
Home Games Left33
Average Attendance - %2 475 - 82,49%
Average Income per Game73 297 $
Year to Date Revenue586 373 $

Expense

Pro Players Total Salaries63 925 000 $
Farm Players Total Salaries1 812 500 $
Coaches Total Salaries4 275 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 319 835 $
Farm Year To Date Expenses471 312 $
Pro Salary Cap To Date12 620 667 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 214 341 $
Farm Estimated Season Revenue2 418 789 $
Pro Remaining Season Days97
Pro Expenses Per Days557 438 $
Pro Estimated Expenses54 071 486 $
Farm Remaining Season Days105
Farm Expenses Per Days19 864 $
Farm Estimated Expenses2 085 720 $
Estimated Season Expenses56 157 206 $
Season Salary Cap63 925 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $16 075 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 13 925 000 $
Current Bank Account84 385 825 $
Projected Bank Account90 861 749 $

Pro Players Salaries

Jack Eichel 8 500 000 $ (3)
-Salary Remaining : 6 814 050 $
Alexander Steen 5 800 000 $ (3)
-Salary Remaining : 4 649 587 $
Derek Stepan 5 000 000 $ (5)
-Salary Remaining : 4 008 264 $
Reilly Smith 5 000 000 $ (5)
-Salary Remaining : 4 008 264 $
Jared Spurgeon 5 000 000 $ (4)
-Salary Remaining : 4 008 264 $
Andy Greene 4 750 000 $ (5)
-Salary Remaining : 3 807 851 $
Johnny Boychuk 4 700 000 $ (1)
-Salary Remaining : 3 767 769 $
Kris Russell 3 800 000 $ (2)
-Salary Remaining : 3 046 281 $
Connor Murphy 3 250 000 $ (1)
-Salary Remaining : 2 605 372 $
Riley Sheahan 2 750 000 $ (4)
-Salary Remaining : 2 204 545 $
Jaroslav Halak 2 500 000 $ (1)
-Salary Remaining : 2 004 132 $
Kyle Quincey 1 750 000 $ (1)
-Salary Remaining : 1 402 893 $
Philipp Grubauer 1 500 000 $ (1)
-Salary Remaining : 1 202 479 $
Devin Shore 1 500 000 $ (1)
-Salary Remaining : 1 202 479 $
William Karlsson 1 500 000 $ (1)
-Salary Remaining : 1 202 479 $
Marcus Sorensen 1 250 000 $ (3)
-Salary Remaining : 1 002 066 $
Dylan DeMelo 1 250 000 $ (3)
-Salary Remaining : 1 002 066 $
Danton Heinen 1 200 000 $ (4)
-Salary Remaining : 961 983 $
Matt Cullen 1 100 000 $ (1)
-Salary Remaining : 881 818 $
Ryan Hartman 975 000 $ (1)
-Salary Remaining : 781 612 $
Brock McGinn 850 000 $ (2)
-Salary Remaining : 681 405 $
Total Pro Players21
Salary Commitment
Year 37 : 63 925 000 $
Year 38 : 45 150 000 $
Year 39 : 40 500 000 $
Year 40 : 23 700 000 $
Salary Average Commitment
Year 37 : 12 450 000 $
Year 38 : 6 350 000 $
Year 39 : 5 000 000 $
Year 40 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 37 : 63 925 000 $
Year 38 : 45 150 000 $
Year 39 : 40 500 000 $
Year 40 : 23 700 000 $

Farm Players Salaries

Anthony DeAngelo 175 000 $ (3)
Salary Remaining : 142 442 $
Thatcher Demko 95 000 $ (2)
Salary Remaining : 77 326 $
Jean-Sebastien Dea 90 000 $ (3)
Salary Remaining : 73 256 $
Christian Jaros 90 000 $ (2)
Salary Remaining : 73 256 $
Garret Sparks 90 000 $ (3)
Salary Remaining : 73 256 $
Daniel Carr 85 000 $ (3)
Salary Remaining : 69 186 $
Andy Welinski 85 000 $ (2)
Salary Remaining : 69 186 $
Tucker Poolman 85 000 $ (2)
Salary Remaining : 69 186 $
Anton Lander 80 000 $ (4)
Salary Remaining : 65 116 $
T.J. Brennan 75 000 $ (3)
Salary Remaining : 61 047 $
Vojtech Mozik 75 000 $ (3)
Salary Remaining : 61 047 $
Riley Barber 75 000 $ (5)
Salary Remaining : 61 047 $
Kalle Kossila 75 000 $ (5)
Salary Remaining : 61 047 $
Borna Rendulic 70 000 $ (1)
Salary Remaining : 56 977 $
Henrik Samuelsson 70 000 $ (1)
Salary Remaining : 56 977 $
Jayson Megna 70 000 $ (4)
Salary Remaining : 56 977 $
TJ Hensick 62 500 $ (1)
Salary Remaining : 50 872 $
Steven Oleksy 62 500 $ (1)
Salary Remaining : 50 872 $
Kyle Cumiskey 62 500 $ (1)
Salary Remaining : 50 872 $
Nelson Nogier 60 000 $ (5)
Salary Remaining : 48 837 $
Chris Brown 60 000 $ (2)
Salary Remaining : 48 837 $
Jason Kasdorf 60 000 $ (3)
Salary Remaining : 48 837 $
Buddy Robinson 60 000 $ (3)
Salary Remaining : 48 837 $
Total Farm Players23
Salary Commitment
Year 37 : 1 812 500 $
Year 38 : 1 485 000 $
Year 39 : 1 070 000 $
Year 40 : 360 000 $
Salary Average Commitment
Year 37 : 1 207 500 $
Year 38 : 957 500 $
Year 39 : 697 500 $
Year 40 : 250 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 919 - 98,84%
Level 2: 6000 - 60 $ - 5 912 - 98,53%
Level 3: 3000 - 35 $ - 2 964 - 98,79%
Level 4: 5000 - 20 $ - 4 965 - 99,30%
Luxury : 2000 - 200 $ - 1 837 - 91,86%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 652 - 82,61%
Farm Level 2: 1000 - 15 $ - 837 - 83,65%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %22 596 - 98,24%
Average Income per Game1 697 878 $
Year to Date Revenue13 583 026 $
Farm
Home Games Left33
Average Attendance - %2 489 - 82,95%
Average Income per Game73 891 $
Year to Date Revenue591 124 $

Expense

Pro Players Total Salaries66 900 000 $
Farm Players Total Salaries2 350 000 $
Coaches Total Salaries5 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 091 736 $
Farm Year To Date Expenses716 273 $
Pro Salary Cap To Date15 298 345 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 029 982 $
Farm Estimated Season Revenue2 438 386 $
Pro Remaining Season Days97
Pro Expenses Per Days585 950 $
Pro Estimated Expenses56 837 150 $
Farm Remaining Season Days105
Farm Expenses Per Days29 070 $
Farm Estimated Expenses3 052 350 $
Estimated Season Expenses59 889 500 $
Season Salary Cap66 900 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $13 100 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 16 900 000 $
Current Bank Account62 754 780 $
Projected Bank Account61 333 648 $

Pro Players Salaries

Connor McDavid 11 500 000 $ (3)
-Salary Remaining : 9 219 008 $
Tyler Seguin (Out of Payroll) 8 500 000 $ (2)
-Salary Remaining : 6 814 050 $
Ryan Nugent-Hopkins 6 000 000 $ (2)
-Salary Remaining : 4 809 917 $
Leon Draisaitl 5 000 000 $ (1)
-Salary Remaining : 4 008 264 $
Frederik Andersen 5 000 000 $ (3)
-Salary Remaining : 4 008 264 $
Colton Parayko 4 500 000 $ (3)
-Salary Remaining : 3 607 438 $
Tyson Barrie 4 250 000 $ (1)
-Salary Remaining : 3 407 025 $
Josh Manson 4 000 000 $ (5)
-Salary Remaining : 3 206 612 $
Braydon Coburn 3 750 000 $ (3)
-Salary Remaining : 3 006 198 $
Brian Dumoulin 3 500 000 $ (5)
-Salary Remaining : 2 805 785 $
Josh Anderson 3 000 000 $ (5)
-Salary Remaining : 2 404 959 $
Brandon Sutter 3 000 000 $ (5)
-Salary Remaining : 2 404 959 $
Tanner Pearson 2 500 000 $ (2)
-Salary Remaining : 2 004 132 $
Brad Richardson 1 900 000 $ (1)
-Salary Remaining : 1 523 140 $
Bryan Rust 1 600 000 $ (1)
-Salary Remaining : 1 282 645 $
Alexei Emelin 1 600 000 $ (3)
-Salary Remaining : 1 282 645 $
Carl Hagelin 1 500 000 $ (2)
-Salary Remaining : 1 202 479 $
Zack Kassian 1 250 000 $ (5)
-Salary Remaining : 1 002 066 $
Darcy Kuemper 1 200 000 $ (2)
-Salary Remaining : 961 983 $
Jesper Bratt 1 000 000 $ (2)
-Salary Remaining : 801 653 $
Barclay Goodrow 850 000 $ (2)
-Salary Remaining : 681 405 $
Total Pro Players21
Salary Commitment
Year 37 : 75 400 000 $
Year 38 : 62 650 000 $
Year 39 : 41 100 000 $
Year 40 : 14 750 000 $
Salary Average Commitment
Year 37 : 16 700 000 $
Year 38 : 14 700 000 $
Year 39 : 5 000 000 $
Year 40 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 37 : 75 400 000 $
Year 38 : 62 650 000 $
Year 39 : 41 100 000 $
Year 40 : 14 750 000 $

Farm Players Salaries

Matt Read 310 000 $ (3)
Salary Remaining : 252 326 $
Patrick Eaves 200 000 $ (2)
Salary Remaining : 162 791 $
Brandon Manning 190 000 $ (4)
Salary Remaining : 154 651 $
Chris Wideman 180 000 $ (3)
Salary Remaining : 146 512 $
Tyler Bertuzzi 180 000 $ (5)
Salary Remaining : 146 512 $
Vince Dunn 120 000 $ (1)
Salary Remaining : 97 674 $
Jordin Tootoo 110 000 $ (3)
Salary Remaining : 89 535 $
Micheal Haley 110 000 $ (2)
Salary Remaining : 89 535 $
Joel Vermin 110 000 $ (3)
Salary Remaining : 89 535 $
Dalton Prout 95 000 $ (1)
Salary Remaining : 77 326 $
Freddie Hamilton 85 000 $ (4)
Salary Remaining : 69 186 $
Luke Gazdic 80 000 $ (1)
Salary Remaining : 65 116 $
Mike Fisher 80 000 $ (1)
Salary Remaining : 65 116 $
Brett Festerling 80 000 $ (1)
Salary Remaining : 65 116 $
Nikolay Zherdev 75 000 $ (2)
Salary Remaining : 61 047 $
Jared Boll 75 000 $ (3)
Salary Remaining : 61 047 $
Jake Virtanen 75 000 $ (2)
Salary Remaining : 61 047 $
Steve Pinizzotto 70 000 $ (2)
Salary Remaining : 56 977 $
Kevin Poulin 65 000 $ (2)
Salary Remaining : 52 907 $
Andrey Makarov 60 000 $ (2)
Salary Remaining : 48 837 $
Total Farm Players20
Salary Commitment
Year 37 : 2 350 000 $
Year 38 : 1 895 000 $
Year 39 : 1 240 000 $
Year 40 : 455 000 $
Salary Average Commitment
Year 37 : 1 190 000 $
Year 38 : 940 000 $
Year 39 : 400 000 $
Year 40 : 150 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 105 $ - 6 500 - 100,00%
Level 2: 5500 - 65 $ - 5 496 - 99,93%
Level 3: 2500 - 40 $ - 2 500 - 100,00%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1500 - 210 $ - 1 500 - 100,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 609 - 80,46%
Farm Level 2: 1000 - 15 $ - 821 - 82,13%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %19 996 - 99,98%
Average Income per Game1 632 486 $
Year to Date Revenue13 059 884 $
Farm
Home Games Left33
Average Attendance - %2 430 - 81,01%
Average Income per Game72 070 $
Year to Date Revenue576 561 $

Expense

Pro Players Total Salaries77 825 000 $
Farm Players Total Salaries1 287 500 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 453 311 $
Farm Year To Date Expenses352 405 $
Pro Salary Cap To Date15 461 568 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 872 022 $
Farm Estimated Season Revenue2 378 314 $
Pro Remaining Season Days97
Pro Expenses Per Days684 504 $
Pro Estimated Expenses66 396 888 $
Farm Remaining Season Days105
Farm Expenses Per Days13 857 $
Farm Estimated Expenses1 454 985 $
Estimated Season Expenses67 851 873 $
Season Salary Cap77 825 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $2 175 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 27 825 000 $
Current Bank Account21 824 539 $
Projected Bank Account10 223 002 $

Pro Players Salaries

Steven Stamkos 8 950 000 $ (4)
-Salary Remaining : 7 174 793 $
Brent Burns 7 750 000 $ (1)
-Salary Remaining : 6 212 810 $
Henrik Lundqvist 7 000 000 $ (3)
-Salary Remaining : 5 611 570 $
Artemi Panarin 6 500 000 $ (2)
-Salary Remaining : 5 210 744 $
Brayden Point 6 500 000 $ (5)
-Salary Remaining : 5 210 744 $
Seth Jones 5 400 000 $ (2)
-Salary Remaining : 4 328 926 $
Nazem Kadri 5 125 000 $ (3)
-Salary Remaining : 4 108 471 $
Justin Schultz 4 900 000 $ (2)
-Salary Remaining : 3 928 099 $
Adam Larsson 4 500 000 $ (5)
-Salary Remaining : 3 607 438 $
Matt Dumba 3 000 000 $ (1)
-Salary Remaining : 2 404 959 $
Zach Hyman 3 000 000 $ (1)
-Salary Remaining : 2 404 959 $
Mikko Rantanen 2 800 000 $ (3)
-Salary Remaining : 2 244 628 $
Henrik Zetterberg 2 500 000 $ (1)
-Salary Remaining : 2 004 132 $
Anton Khudobin (Out of Payroll) 2 000 000 $ (4)
-Salary Remaining : 1 603 306 $
Cal Clutterbuck 1 800 000 $ (2)
-Salary Remaining : 1 442 975 $
Anders Nilsson 1 600 000 $ (4)
-Salary Remaining : 1 282 645 $
Matt Stajan 1 500 000 $ (1)
-Salary Remaining : 1 202 479 $
Brandon Carlo 1 500 000 $ (3)
-Salary Remaining : 1 202 479 $
Colton Sissons 1 300 000 $ (2)
-Salary Remaining : 1 042 149 $
Alex DeBrincat 1 200 000 $ (1)
-Salary Remaining : 961 983 $
Austin Watson 1 000 000 $ (2)
-Salary Remaining : 801 653 $
Total Pro Players21
Salary Commitment
Year 37 : 79 825 000 $
Year 38 : 60 875 000 $
Year 39 : 39 975 000 $
Year 40 : 23 550 000 $
Salary Average Commitment
Year 37 : 22 400 000 $
Year 38 : 19 400 000 $
Year 39 : 4 500 000 $
Year 40 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 37 : 79 825 000 $
Year 38 : 60 875 000 $
Year 39 : 39 975 000 $
Year 40 : 23 550 000 $

Farm Players Salaries

Andrej Sekera 400 000 $ (3)
Salary Remaining : 325 581 $
Jaromir Jagr 300 000 $ (1)
Salary Remaining : 244 186 $
Tom Kuhnhackl 135 000 $ (3)
Salary Remaining : 109 884 $
Oskar Sundqvist 97 500 $ (3)
Salary Remaining : 79 360 $
Alex Nedeljkovic 90 000 $ (5)
Salary Remaining : 73 256 $
Jordan Szwarz 75 000 $ (4)
Salary Remaining : 61 047 $
Scott Wilson 75 000 $ (3)
Salary Remaining : 61 047 $
Maxim Noreau 60 000 $ (3)
Salary Remaining : 48 837 $
Jamie Doornbosch 55 000 $ (3)
Salary Remaining : 44 767 $
Total Farm Players9
Salary Commitment
Year 37 : 1 287 500 $
Year 38 : 987 500 $
Year 39 : 987 500 $
Year 40 : 165 000 $
Salary Average Commitment
Year 37 : 457 500 $
Year 38 : 407 500 $
Year 39 : 407 500 $
Year 40 : 100 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 95 $ - 6 821 - 97,44%
Level 2: 6000 - 55 $ - 5 938 - 98,96%
Level 3: 3000 - 30 $ - 2 996 - 99,85%
Level 4: 5000 - 20 $ - 5 000 - 100,00%
Luxury : 2000 - 185 $ - 1 913 - 95,63%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 641 - 82,03%
Farm Level 2: 1000 - 15 $ - 796 - 79,63%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %22 667 - 98,55%
Average Income per Game1 594 202 $
Year to Date Revenue14 347 815 $
Farm
Home Games Left34
Average Attendance - %2 437 - 81,23%
Average Income per Game72 832 $
Year to Date Revenue509 826 $

Expense

Pro Players Total Salaries74 700 000 $
Farm Players Total Salaries2 912 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 691 731 $
Farm Year To Date Expenses712 476 $
Pro Salary Cap To Date14 898 339 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 014 453 $
Farm Estimated Season Revenue2 476 298 $
Pro Remaining Season Days97
Pro Expenses Per Days650 413 $
Pro Estimated Expenses63 090 061 $
Farm Remaining Season Days105
Farm Expenses Per Days30 329 $
Farm Estimated Expenses3 184 545 $
Estimated Season Expenses66 274 606 $
Season Salary Cap74 700 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $5 300 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 24 700 000 $
Current Bank Account21 438 558 $
Projected Bank Account8 654 703 $

Pro Players Salaries

Ryan Getzlaf 8 000 000 $ (4)
-Salary Remaining : 6 413 223 $
Shea Weber 7 500 000 $ (3)
-Salary Remaining : 6 012 397 $
Keith Yandle 5 500 000 $ (3)
-Salary Remaining : 4 409 091 $
James Neal 5 250 000 $ (2)
-Salary Remaining : 4 208 678 $
Bryan Little 5 200 000 $ (3)
-Salary Remaining : 4 168 595 $
Patric Hornqvist 5 000 000 $ (3)
-Salary Remaining : 4 008 264 $
Martin Jones 5 000 000 $ (4)
-Salary Remaining : 4 008 264 $
Alex Goligoski 4 500 000 $ (2)
-Salary Remaining : 3 607 438 $
Damon Severson 4 000 000 $ (5)
-Salary Remaining : 3 206 612 $
Anders Lee 3 750 000 $ (4)
-Salary Remaining : 3 006 198 $
Jimmy Howard 3 750 000 $ (2)
-Salary Remaining : 3 006 198 $
Richard Panik 3 000 000 $ (2)
-Salary Remaining : 2 404 959 $
Erik Haula 3 000 000 $ (3)
-Salary Remaining : 2 404 959 $
Lars Eller 2 500 000 $ (2)
-Salary Remaining : 2 004 132 $
Kevan Miller 2 000 000 $ (4)
-Salary Remaining : 1 603 306 $
Jesper Fast 1 750 000 $ (1)
-Salary Remaining : 1 402 893 $
Ryan Dzingel 1 500 000 $ (2)
-Salary Remaining : 1 202 479 $
Patrik Nemeth 1 500 000 $ (3)
-Salary Remaining : 1 202 479 $
Derrick Pouliot 1 000 000 $ (5)
-Salary Remaining : 801 653 $
Tim Schaller 1 000 000 $ (5)
-Salary Remaining : 801 653 $
Total Pro Players20
Salary Commitment
Year 37 : 74 700 000 $
Year 38 : 72 950 000 $
Year 39 : 52 450 000 $
Year 40 : 24 750 000 $
Salary Average Commitment
Year 37 : 21 000 000 $
Year 38 : 20 500 000 $
Year 39 : 9 000 000 $
Year 40 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 37 : 74 700 000 $
Year 38 : 72 950 000 $
Year 39 : 52 450 000 $
Year 40 : 24 750 000 $

Farm Players Salaries

Erik Gustafsson 500 000 $ (5)
Salary Remaining : 406 977 $
Marko Dano 200 000 $ (1)
Salary Remaining : 162 791 $
Michael Sgarbossa 200 000 $ (2)
Salary Remaining : 162 791 $
Philip Larsen 150 000 $ (1)
Salary Remaining : 122 093 $
Daniel Sprong 125 000 $ (5)
Salary Remaining : 101 744 $
Jordan Weal 125 000 $ (2)
Salary Remaining : 101 744 $
Mikhail Grigorenko 110 000 $ (2)
Salary Remaining : 89 535 $
David Desharnais 110 000 $ (1)
Salary Remaining : 89 535 $
Warren Foegele 100 000 $ (2)
Salary Remaining : 81 395 $
Dennis Rasmussen 95 000 $ (3)
Salary Remaining : 77 326 $
Paul Postma 95 000 $ (1)
Salary Remaining : 77 326 $
Nic Petan 95 000 $ (3)
Salary Remaining : 77 326 $
Bobby Farnham 80 000 $ (1)
Salary Remaining : 65 116 $
Lukas Sedlak 75 000 $ (4)
Salary Remaining : 61 047 $
Harri Sateri 75 000 $ (2)
Salary Remaining : 61 047 $
Matt O'Connor 75 000 $ (3)
Salary Remaining : 61 047 $
Alex Biega 70 000 $ (1)
Salary Remaining : 56 977 $
Frederick Gaudreau 70 000 $ (4)
Salary Remaining : 56 977 $
Pheonix Copley 70 000 $ (3)
Salary Remaining : 56 977 $
Jared Coreau 67 500 $ (5)
Salary Remaining : 54 942 $
T.J. Tynan 65 000 $ (2)
Salary Remaining : 52 907 $
Evan McEneny 65 000 $ (5)
Salary Remaining : 52 907 $
Michael Mersch 65 000 $ (3)
Salary Remaining : 52 907 $
Petr Straka 65 000 $ (1)
Salary Remaining : 52 907 $
Justin Auger 60 000 $ (2)
Salary Remaining : 48 837 $
Mike Halmo 55 000 $ (1)
Salary Remaining : 44 767 $
Yann Sauve 50 000 $ (5)
Salary Remaining : 40 698 $
Total Farm Players27
Salary Commitment
Year 37 : 2 912 500 $
Year 38 : 2 087 500 $
Year 39 : 1 352 500 $
Year 40 : 952 500 $
Salary Average Commitment
Year 37 : 1 598 000 $
Year 38 : 1 196 333 $
Year 39 : 636 333 $
Year 40 : 350 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 130 $ - 5 061 - 72,30%
Level 2: 6000 - 80 $ - 4 666 - 77,76%
Level 3: 3000 - 60 $ - 1 974 - 65,80%
Level 4: 5000 - 50 $ - 2 705 - 54,09%
Luxury : 2000 - 250 $ - 1 368 - 68,38%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 651 - 82,57%
Farm Level 2: 1000 - 20 $ - 823 - 82,30%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15 773 - 68,58%
Average Income per Game1 708 037 $
Year to Date Revenue13 664 299 $
Farm
Home Games Left33
Average Attendance - %2 474 - 82,48%
Average Income per Game86 641 $
Year to Date Revenue693 126 $

Expense

Pro Players Total Salaries76 675 000 $
Farm Players Total Salaries1 712 500 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 551 034 $
Farm Year To Date Expenses435 295 $
Pro Salary Cap To Date14 956 002 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 365 233 $
Farm Estimated Season Revenue2 859 145 $
Pro Remaining Season Days97
Pro Expenses Per Days658 471 $
Pro Estimated Expenses63 871 687 $
Farm Remaining Season Days105
Farm Expenses Per Days17 151 $
Farm Estimated Expenses1 800 855 $
Estimated Season Expenses65 672 542 $
Season Salary Cap76 675 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $3 325 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 26 675 000 $
Current Bank Account19 431 408 $
Projected Bank Account12 983 244 $

Pro Players Salaries

Drew Doughty 9 000 000 $ (4)
-Salary Remaining : 7 214 876 $
Anze Kopitar 7 750 000 $ (2)
-Salary Remaining : 6 212 810 $
Marc-Andre Fleury 7 125 000 $ (4)
-Salary Remaining : 5 711 777 $
Josh Bailey 6 250 000 $ (3)
-Salary Remaining : 5 010 331 $
J.T. Miller 5 850 000 $ (3)
-Salary Remaining : 4 689 669 $
Nick Foligno 5 100 000 $ (1)
-Salary Remaining : 4 088 430 $
Kyle Palmieri 5 000 000 $ (3)
-Salary Remaining : 4 008 264 $
Sami Vatanen 4 000 000 $ (2)
-Salary Remaining : 3 206 612 $
Frans Nielsen 4 000 000 $ (1)
-Salary Remaining : 3 206 612 $
Brooks Orpik 3 500 000 $ (1)
-Salary Remaining : 2 805 785 $
Shayne Gostisbehere 3 350 000 $ (1)
-Salary Remaining : 2 685 537 $
Ryan Kesler 2 850 000 $ (2)
-Salary Remaining : 2 284 711 $
Brenden Dillon 2 500 000 $ (3)
-Salary Remaining : 2 004 132 $
Patrick Maroon 2 000 000 $ (1)
-Salary Remaining : 1 603 306 $
Robert Hagg 1 500 000 $ (5)
-Salary Remaining : 1 202 479 $
Francois Beauchemin 1 500 000 $ (2)
-Salary Remaining : 1 202 479 $
J.T. Compher 1 500 000 $ (5)
-Salary Remaining : 1 202 479 $
Michael Hutchinson 1 150 000 $ (2)
-Salary Remaining : 921 901 $
Tyler Pitlick 1 000 000 $ (2)
-Salary Remaining : 801 653 $
Brian Gibbons 950 000 $ (4)
-Salary Remaining : 761 570 $
Scott Darling 800 000 $ (1)
-Salary Remaining : 641 322 $
Total Pro Players21
Salary Commitment
Year 37 : 76 675 000 $
Year 38 : 57 925 000 $
Year 39 : 39 675 000 $
Year 40 : 20 075 000 $
Salary Average Commitment
Year 37 : 24 520 000 $
Year 38 : 17 600 000 $
Year 39 : 6 200 000 $
Year 40 : 4 200 000 $
Salary Cap with 1 Way Contract
Year 37 : 76 675 000 $
Year 38 : 57 925 000 $
Year 39 : 39 675 000 $
Year 40 : 20 075 000 $

Farm Players Salaries

Marc Methot 300 000 $ (1)
Salary Remaining : 244 186 $
Jakob Forsbacka-Karlsson 97 500 $ (5)
Salary Remaining : 79 360 $
Rasmus Andersson 90 000 $ (5)
Salary Remaining : 73 256 $
Luke Kunin 85 000 $ (2)
Salary Remaining : 69 186 $
Josh Jooris 77 500 $ (3)
Salary Remaining : 63 081 $
William Carrier 77 500 $ (5)
Salary Remaining : 63 081 $
Jordan Schroeder 75 000 $ (2)
Salary Remaining : 61 047 $
Evan Rodrigues 72 500 $ (3)
Salary Remaining : 59 012 $
Justin Bailey 72 500 $ (3)
Salary Remaining : 59 012 $
Simon Despres 70 000 $ (1)
Salary Remaining : 56 977 $
Gemel Smith 65 000 $ (3)
Salary Remaining : 52 907 $
Tyler Graovac 65 000 $ (3)
Salary Remaining : 52 907 $
Andrew Agozzino 60 000 $ (2)
Salary Remaining : 48 837 $
Ryan Carpenter 60 000 $ (3)
Salary Remaining : 48 837 $
Christoph Bertschy 60 000 $ (3)
Salary Remaining : 48 837 $
Marek Hrivik 60 000 $ (3)
Salary Remaining : 48 837 $
Corban Knight 60 000 $ (2)
Salary Remaining : 48 837 $
Mark Fayne 55 000 $ (1)
Salary Remaining : 44 767 $
Marc-Andre Gragnani 55 000 $ (1)
Salary Remaining : 44 767 $
Oliver Lauridsen 55 000 $ (1)
Salary Remaining : 44 767 $
Johan Sundstrom 50 000 $ (2)
Salary Remaining : 40 698 $
Bogdan Yakimov 50 000 $ (1)
Salary Remaining : 40 698 $
Total Farm Players22
Salary Commitment
Year 37 : 1 712 500 $
Year 38 : 1 127 500 $
Year 39 : 797 500 $
Year 40 : 265 000 $
Salary Average Commitment
Year 37 : 1 155 000 $
Year 38 : 855 000 $
Year 39 : 560 000 $
Year 40 : 150 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 125 $ - 5 916 - 84,51%
Level 2: 6000 - 95 $ - 4 649 - 77,48%
Level 3: 3000 - 85 $ - 2 003 - 66,78%
Level 4: 5000 - 75 $ - 3 109 - 62,18%
Luxury : 2000 - 220 $ - 1 764 - 88,21%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 670 - 83,49%
Farm Level 2: 1000 - 25 $ - 833 - 83,29%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %17 440 - 75,83%
Average Income per Game1 712 654 $
Year to Date Revenue13 701 231 $
Farm
Home Games Left33
Average Attendance - %2 503 - 83,43%
Average Income per Game85 383 $
Year to Date Revenue683 061 $

Expense

Pro Players Total Salaries62 195 000 $
Farm Players Total Salaries2 680 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 075 864 $
Farm Year To Date Expenses599 765 $
Pro Salary Cap To Date11 976 696 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 517 578 $
Farm Estimated Season Revenue2 817 627 $
Pro Remaining Season Days97
Pro Expenses Per Days518 140 $
Pro Estimated Expenses50 259 580 $
Farm Remaining Season Days105
Farm Expenses Per Days24 651 $
Farm Estimated Expenses2 588 355 $
Estimated Season Expenses52 847 935 $
Season Salary Cap62 195 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $17 805 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 12 195 000 $
Current Bank Account36 708 663 $
Projected Bank Account43 195 933 $

Pro Players Salaries

Sebastian Aho 6 500 000 $ (5)
-Salary Remaining : 5 210 744 $
Matt Murray 6 000 000 $ (3)
-Salary Remaining : 4 809 917 $
Hampus Lindholm 5 500 000 $ (3)
-Salary Remaining : 4 409 091 $
T.J. Oshie 5 500 000 $ (5)
-Salary Remaining : 4 409 091 $
Jack Johnson 4 900 000 $ (3)
-Salary Remaining : 3 928 099 $
Clayton Keller 4 750 000 $ (5)
-Salary Remaining : 3 807 851 $
Alex Tuch 4 500 000 $ (5)
-Salary Remaining : 3 607 438 $
Craig Smith 3 500 000 $ (3)
-Salary Remaining : 2 805 785 $
Colin Miller 2 000 000 $ (3)
-Salary Remaining : 1 603 306 $
Michael Raffl 2 000 000 $ (2)
-Salary Remaining : 1 603 306 $
Matt Nieto 2 000 000 $ (4)
-Salary Remaining : 1 603 306 $
Mikhail Sergachev 2 000 000 $ (5)
-Salary Remaining : 1 603 306 $
Jamie McGinn 1 750 000 $ (4)
-Salary Remaining : 1 402 893 $
Cory Conacher 1 500 000 $ (4)
-Salary Remaining : 1 202 479 $
Joel Eriksson Ek 1 500 000 $ (5)
-Salary Remaining : 1 202 479 $
Kevin Fiala 1 500 000 $ (1)
-Salary Remaining : 1 202 479 $
Nico Hischier 1 200 000 $ (2)
-Salary Remaining : 961 983 $
Alex Petrovic 1 200 000 $ (1)
-Salary Remaining : 961 983 $
Roland McKeown 1 000 000 $ (2)
-Salary Remaining : 801 653 $
Jack Campbell 1 000 000 $ (4)
-Salary Remaining : 801 653 $
Madison Bowey 1 000 000 $ (2)
-Salary Remaining : 801 653 $
Brandon Davidson 770 000 $ (4)
-Salary Remaining : 617 273 $
Vincent Hinostroza 625 000 $ (3)
-Salary Remaining : 501 033 $
Total Pro Players23
Salary Commitment
Year 37 : 62 195 000 $
Year 38 : 59 495 000 $
Year 39 : 54 295 000 $
Year 40 : 31 770 000 $
Salary Average Commitment
Year 37 : 13 700 000 $
Year 38 : 12 000 000 $
Year 39 : 8 500 000 $
Year 40 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 37 : 62 195 000 $
Year 38 : 59 495 000 $
Year 39 : 54 295 000 $
Year 40 : 31 770 000 $

Farm Players Salaries

Matt Keith 500 000 $ (1)
Salary Remaining : 406 977 $
Reto Berra 500 000 $ (4)
Salary Remaining : 406 977 $
Seth Griffith 100 000 $ (5)
Salary Remaining : 81 395 $
Julius Honka 100 000 $ (5)
Salary Remaining : 81 395 $
Valentin Zykov 100 000 $ (5)
Salary Remaining : 81 395 $
Eric Gelinas 100 000 $ (4)
Salary Remaining : 81 395 $
Teemu Pulkkinen 100 000 $ (4)
Salary Remaining : 81 395 $
Zach Trotman 100 000 $ (4)
Salary Remaining : 81 395 $
Dominic Toninato 100 000 $ (2)
Salary Remaining : 81 395 $
Shane Gersich 100 000 $ (2)
Salary Remaining : 81 395 $
Sebastian R Aho 100 000 $ (2)
Salary Remaining : 81 395 $
Antoine Bibeau 100 000 $ (5)
Salary Remaining : 81 395 $
Magnus Hellberg 100 000 $ (4)
Salary Remaining : 81 395 $
Morgan Klimchuk 100 000 $ (2)
Salary Remaining : 81 395 $
Nicholas Merkley 100 000 $ (2)
Salary Remaining : 81 395 $
Steven Fogarty 80 000 $ (2)
Salary Remaining : 65 116 $
Danny Biega 50 000 $ (1)
Salary Remaining : 40 698 $
Andrej Nestrasil 50 000 $ (1)
Salary Remaining : 40 698 $
Keegan Lowe 50 000 $ (1)
Salary Remaining : 40 698 $
Patrice Cormier 50 000 $ (2)
Salary Remaining : 40 698 $
Brody Sutter 50 000 $ (1)
Salary Remaining : 40 698 $
Wade Megan 50 000 $ (3)
Salary Remaining : 40 698 $
Total Farm Players22
Salary Commitment
Year 37 : 2 680 000 $
Year 38 : 1 980 000 $
Year 39 : 1 350 000 $
Year 40 : 1 300 000 $
Salary Average Commitment
Year 37 : 1 127 000 $
Year 38 : 877 000 $
Year 39 : 527 000 $
Year 40 : 477 000 $

Hamilton Ultimate Fighter



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 301 $ - 2 600 - 40,00%
Level 2: 5500 - 251 $ - 2 200 - 40,00%
Level 3: 3000 - 201 $ - 1 200 - 40,00%
Level 4: 4500 - 100 $ - 1 800 - 40,00%
Luxury : 1500 - 300 $ - 847 - 56,46%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 250 $ - 1 621 - 81,05%
Farm Level 2: 1000 - 125 $ - 841 - 84,10%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %8 647 - 41,18%
Average Income per Game2 570 038 $
Year to Date Revenue23 130 345 $
Farm
Home Games Left33
Average Attendance - %2 462 - 82,07%
Average Income per Game525 442 $
Year to Date Revenue4 203 539 $

Expense

Pro Players Total Salaries74 950 000 $
Farm Players Total Salaries2 950 000 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 192 558 $
Farm Year To Date Expenses637 211 $
Pro Salary Cap To Date15 161 158 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue82 241 227 $
Farm Estimated Season Revenue17 339 598 $
Pro Remaining Season Days97
Pro Expenses Per Days662 397 $
Pro Estimated Expenses64 252 509 $
Farm Remaining Season Days105
Farm Expenses Per Days26 744 $
Farm Estimated Expenses2 808 120 $
Estimated Season Expenses67 060 629 $
Season Salary Cap74 950 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $5 050 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 24 950 000 $
Current Bank Account82 740 315 $
Projected Bank Account115 260 511 $

Pro Players Salaries

Dustin Byfuglien 7 000 000 $ (5)
-Salary Remaining : 5 611 570 $
Vincent Trocheck 5 400 000 $ (4)
-Salary Remaining : 4 328 926 $
Martin Hanzal 5 000 000 $ (3)
-Salary Remaining : 4 008 264 $
Cam Fowler 4 650 000 $ (1)
-Salary Remaining : 3 727 686 $
Jonas Brodin 4 500 000 $ (3)
-Salary Remaining : 3 607 438 $
Cam Talbot 4 500 000 $ (2)
-Salary Remaining : 3 607 438 $
Joe Thornton 4 500 000 $ (5)
-Salary Remaining : 3 607 438 $
Adam Henrique 4 400 000 $ (3)
-Salary Remaining : 3 527 273 $
Andrew MacDonald 4 200 000 $ (5)
-Salary Remaining : 3 366 942 $
Mikkel Boedker 4 100 000 $ (5)
-Salary Remaining : 3 286 777 $
Nick Bonino 4 000 000 $ (2)
-Salary Remaining : 3 206 612 $
Nick Holden 3 750 000 $ (1)
-Salary Remaining : 3 006 198 $
Marc Staal 3 500 000 $ (2)
-Salary Remaining : 2 805 785 $
Dustin Brown 3 100 000 $ (1)
-Salary Remaining : 2 485 124 $
Derek Ryan 2 750 000 $ (3)
-Salary Remaining : 2 204 545 $
Tommy Wingels 2 700 000 $ (1)
-Salary Remaining : 2 164 463 $
Brian Boyle 2 500 000 $ (5)
-Salary Remaining : 2 004 132 $
Christopher Tanev 2 500 000 $ (2)
-Salary Remaining : 2 004 132 $
Jake DeBrusk 1 000 000 $ (1)
-Salary Remaining : 801 653 $
Jujhar Khaira 900 000 $ (2)
-Salary Remaining : 721 488 $
Total Pro Players20
Salary Commitment
Year 37 : 74 950 000 $
Year 38 : 59 750 000 $
Year 39 : 44 350 000 $
Year 40 : 27 700 000 $
Salary Average Commitment
Year 37 : 22 000 000 $
Year 38 : 16 900 000 $
Year 39 : 5 000 000 $
Year 40 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 37 : 74 950 000 $
Year 38 : 59 750 000 $
Year 39 : 44 350 000 $
Year 40 : 27 700 000 $

Farm Players Salaries

Sam Gagner 350 000 $ (4)
Salary Remaining : 284 884 $
Kevin Bieksa 340 000 $ (1)
Salary Remaining : 276 744 $
David Rittich 310 000 $ (3)
Salary Remaining : 252 326 $
Nikita Tryamkin 275 000 $ (3)
Salary Remaining : 223 837 $
Marcus Foligno 275 000 $ (5)
Salary Remaining : 223 837 $
Antoine Roussel 200 000 $ (3)
Salary Remaining : 162 791 $
Alexander Nylander 150 000 $ (5)
Salary Remaining : 122 093 $
Curtis McKenzie 100 000 $ (1)
Salary Remaining : 81 395 $
Adam Cracknell 100 000 $ (4)
Salary Remaining : 81 395 $
Sonny Milano 95 000 $ (2)
Salary Remaining : 77 326 $
Casey DeSmith 85 000 $ (2)
Salary Remaining : 69 186 $
Cameron Schilling 80 000 $ (2)
Salary Remaining : 65 116 $
Ben Street 80 000 $ (2)
Salary Remaining : 65 116 $
Yannick Weber 80 000 $ (2)
Salary Remaining : 65 116 $
Derek Grant 80 000 $ (2)
Salary Remaining : 65 116 $
Michael Chaput 75 000 $ (4)
Salary Remaining : 61 047 $
Peter Holland 75 000 $ (4)
Salary Remaining : 61 047 $
Colby Cave 70 000 $ (2)
Salary Remaining : 56 977 $
Zach Boychuk 70 000 $ (1)
Salary Remaining : 56 977 $
Alex Broadhurst 60 000 $ (2)
Salary Remaining : 48 837 $
Total Farm Players20
Salary Commitment
Year 37 : 2 950 000 $
Year 38 : 2 440 000 $
Year 39 : 1 810 000 $
Year 40 : 1 025 000 $
Salary Average Commitment
Year 37 : 1 165 000 $
Year 38 : 1 015 000 $
Year 39 : 450 000 $
Year 40 : 300 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 100 $ - 6 490 - 99,84%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2500 - 35 $ - 2 500 - 100,00%
Level 4: 4500 - 20 $ - 4 500 - 100,00%
Luxury : 1500 - 200 $ - 1 500 - 100,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 692 - 84,59%
Farm Level 2: 1000 - 15 $ - 785 - 78,46%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %19 990 - 99,95%
Average Income per Game1 497 799 $
Year to Date Revenue11 982 390 $
Farm
Home Games Left33
Average Attendance - %2 477 - 82,55%
Average Income per Game74 534 $
Year to Date Revenue596 275 $

Expense

Pro Players Total Salaries60 900 000 $
Farm Players Total Salaries3 000 000 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 971 904 $
Farm Year To Date Expenses930 240 $
Pro Salary Cap To Date12 079 344 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 427 359 $
Farm Estimated Season Revenue2 459 634 $
Pro Remaining Season Days97
Pro Expenses Per Days540 496 $
Pro Estimated Expenses52 428 112 $
Farm Remaining Season Days105
Farm Expenses Per Days38 760 $
Farm Estimated Expenses4 069 800 $
Estimated Season Expenses56 497 912 $
Season Salary Cap60 900 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $19 100 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 10 900 000 $
Current Bank Account16 247 878 $
Projected Bank Account11 636 959 $

Pro Players Salaries

Mitchell Marner 7 000 000 $ (5)
-Salary Remaining : 5 611 570 $
Logan Couture 6 000 000 $ (2)
-Salary Remaining : 4 809 917 $
Mikael Granlund 5 000 000 $ (2)
-Salary Remaining : 4 008 264 $
Max Domi 4 500 000 $ (4)
-Salary Remaining : 3 607 438 $
Jake Guentzel 4 000 000 $ (5)
-Salary Remaining : 3 206 612 $
Oscar Klefbom 4 000 000 $ (3)
-Salary Remaining : 3 206 612 $
Darnell Nurse 3 900 000 $ (4)
-Salary Remaining : 3 126 446 $
Connor Hellebuyck 3 800 000 $ (3)
-Salary Remaining : 3 046 281 $
Jason Demers 3 750 000 $ (3)
-Salary Remaining : 3 006 198 $
Travis Konecny 3 000 000 $ (3)
-Salary Remaining : 2 404 959 $
Michael Stone 2 500 000 $ (5)
-Salary Remaining : 2 004 132 $
Cody Eakin 2 500 000 $ (3)
-Salary Remaining : 2 004 132 $
Jussi Jokinen 1 700 000 $ (4)
-Salary Remaining : 1 362 810 $
Jonathan Ericsson 1 500 000 $ (5)
-Salary Remaining : 1 202 479 $
Magnus Paajarvi 1 350 000 $ (4)
-Salary Remaining : 1 082 231 $
Curtis McElhinney 1 250 000 $ (3)
-Salary Remaining : 1 002 066 $
Gustav Forsling 1 200 000 $ (5)
-Salary Remaining : 961 983 $
John Hayden 1 200 000 $ (5)
-Salary Remaining : 961 983 $
Steven Kampfer 800 000 $ (5)
-Salary Remaining : 641 322 $
Stefan Noesen 750 000 $ (1)
-Salary Remaining : 601 240 $
Iiro Pakarinen 700 000 $ (3)
-Salary Remaining : 561 157 $
Chris Didomenico 500 000 $ (1)
-Salary Remaining : 400 826 $
Total Pro Players22
Salary Commitment
Year 37 : 60 900 000 $
Year 38 : 59 650 000 $
Year 39 : 48 650 000 $
Year 40 : 29 650 000 $
Salary Average Commitment
Year 37 : 21 000 000 $
Year 38 : 20 000 000 $
Year 39 : 9 000 000 $
Year 40 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 37 : 60 900 000 $
Year 38 : 59 650 000 $
Year 39 : 48 650 000 $
Year 40 : 29 650 000 $

Farm Players Salaries

Jakub Jerabek 250 000 $ (3)
Salary Remaining : 203 488 $
Mitch Reinke 200 000 $ (4)
Salary Remaining : 162 791 $
Lucas Wallmark 200 000 $ (5)
Salary Remaining : 162 791 $
Laurent Brossoit 150 000 $ (5)
Salary Remaining : 122 093 $
Nikolay Goldobin 150 000 $ (3)
Salary Remaining : 122 093 $
Ashton Sautner 150 000 $ (4)
Salary Remaining : 122 093 $
Tyson Jost 150 000 $ (5)
Salary Remaining : 122 093 $
Jon Merrill 150 000 $ (5)
Salary Remaining : 122 093 $
Nick Lappin 120 000 $ (4)
Salary Remaining : 97 674 $
Eric Robinson 120 000 $ (4)
Salary Remaining : 97 674 $
Paul Carey 100 000 $ (3)
Salary Remaining : 81 395 $
Taylor Fedun 100 000 $ (1)
Salary Remaining : 81 395 $
Filip Chytil 95 000 $ (1)
Salary Remaining : 77 326 $
Andreas Johnsson 90 000 $ (2)
Salary Remaining : 73 256 $
Dominik Simon 85 000 $ (3)
Salary Remaining : 69 186 $
Logan Brown 85 000 $ (2)
Salary Remaining : 69 186 $
Landon Ferraro 80 000 $ (3)
Salary Remaining : 65 116 $
Eeli Tolvanen 80 000 $ (2)
Salary Remaining : 65 116 $
Kristers Gudlevskis 75 000 $ (1)
Salary Remaining : 61 047 $
Philip Varone 75 000 $ (4)
Salary Remaining : 61 047 $
Alexandre Grenier 75 000 $ (3)
Salary Remaining : 61 047 $
Adam Clendening 75 000 $ (1)
Salary Remaining : 61 047 $
Joacim Eriksson 70 000 $ (4)
Salary Remaining : 56 977 $
Matt Irwin 65 000 $ (1)
Salary Remaining : 52 907 $
Dominic Turgeon 60 000 $ (2)
Salary Remaining : 48 837 $
Erik Burgdoerfer 50 000 $ (1)
Salary Remaining : 40 698 $
Ryan Stanton 50 000 $ (2)
Salary Remaining : 40 698 $
Jonathan Racine 50 000 $ (4)
Salary Remaining : 40 698 $
Total Farm Players28
Salary Commitment
Year 37 : 3 000 000 $
Year 38 : 2 540 000 $
Year 39 : 2 175 000 $
Year 40 : 1 435 000 $
Salary Average Commitment
Year 37 : 1 200 000 $
Year 38 : 900 000 $
Year 39 : 650 000 $
Year 40 : 400 000 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 90 $ - 6 000 - 100,00%
Level 2: 5000 - 50 $ - 5 000 - 100,00%
Level 3: 2250 - 40 $ - 2 250 - 100,00%
Level 4: 4000 - 30 $ - 4 000 - 100,00%
Luxury : 1250 - 130 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 571 - 78,54%
Farm Level 2: 1000 - 15 $ - 818 - 81,84%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 500 - 100,00%
Average Income per Game1 220 625 $
Year to Date Revenue10 985 625 $
Farm
Home Games Left33
Average Attendance - %2 389 - 79,64%
Average Income per Game70 619 $
Year to Date Revenue564 953 $

Expense

Pro Players Total Salaries51 550 000 $
Farm Players Total Salaries1 745 000 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 493 598 $
Farm Year To Date Expenses549 826 $
Pro Salary Cap To Date10 394 423 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue39 060 000 $
Farm Estimated Season Revenue2 330 431 $
Pro Remaining Season Days97
Pro Expenses Per Days430 165 $
Pro Estimated Expenses41 726 005 $
Farm Remaining Season Days105
Farm Expenses Per Days22 054 $
Farm Estimated Expenses2 315 670 $
Estimated Season Expenses44 041 675 $
Season Salary Cap51 550 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $28 450 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 1 550 000 $
Current Bank Account30 229 420 $
Projected Bank Account27 578 176 $

Pro Players Salaries

Cody Franson 10 000 000 $ (1)
-Salary Remaining : 8 016 529 $
Adam Pineault 9 000 000 $ (1)
-Salary Remaining : 7 214 876 $
Adam Pardy 8 000 000 $ (1)
-Salary Remaining : 6 413 223 $
Corey Locke 6 000 000 $ (1)
-Salary Remaining : 4 809 917 $
Radim Vrbata 3 000 000 $ (1)
-Salary Remaining : 2 404 959 $
Nathan Lieuwen (Out of Payroll) 3 000 000 $ (1)
-Salary Remaining : 2 404 959 $
Marek Langhamer 2 000 000 $ (2)
-Salary Remaining : 1 603 306 $
Alex Formenton 1 000 000 $ (2)
-Salary Remaining : 801 653 $
Brady Austin 1 000 000 $ (2)
-Salary Remaining : 801 653 $
Charles Hudon 950 000 $ (3)
-Salary Remaining : 761 570 $
Jason Dickinson 900 000 $ (5)
-Salary Remaining : 721 488 $
Gabriel Carlsson 875 000 $ (5)
-Salary Remaining : 701 446 $
Oscar Fantenberg 850 000 $ (2)
-Salary Remaining : 681 405 $
Joe Hicketts 850 000 $ (2)
-Salary Remaining : 681 405 $
Christopher Gibson 800 000 $ (5)
-Salary Remaining : 641 322 $
Jaycob Megna 800 000 $ (5)
-Salary Remaining : 641 322 $
Michael Dal Colle 725 000 $ (2)
-Salary Remaining : 581 198 $
Brandon Halverson 700 000 $ (2)
-Salary Remaining : 561 157 $
Andreas Martinsen 700 000 $ (3)
-Salary Remaining : 561 157 $
Zachary Sanford (Out of Payroll) 700 000 $ (5)
-Salary Remaining : 561 157 $
Seth Helgeson 600 000 $ (1)
-Salary Remaining : 480 992 $
Alex Grant 600 000 $ (3)
-Salary Remaining : 480 992 $
Liam O'Brien 600 000 $ (1)
-Salary Remaining : 480 992 $
Brendan Lemieux 550 000 $ (2)
-Salary Remaining : 440 909 $
Ian McCoshen 550 000 $ (5)
-Salary Remaining : 440 909 $
Vinni Lettieri 500 000 $ (1)
-Salary Remaining : 400 826 $
Total Pro Players26
Salary Commitment
Year 37 : 55 250 000 $
Year 38 : 14 550 000 $
Year 39 : 6 875 000 $
Year 40 : 4 625 000 $
Salary Average Commitment
Year 37 : 22 500 000 $
Year 38 : 8 500 000 $
Year 39 : 4 500 000 $
Year 40 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 37 : 55 250 000 $
Year 38 : 14 550 000 $
Year 39 : 6 875 000 $
Year 40 : 4 625 000 $

Farm Players Salaries

Boyd Gordon 300 000 $ (1)
Salary Remaining : 244 186 $
Roman Lyubimov 120 000 $ (2)
Salary Remaining : 97 674 $
Kevin Rooney 100 000 $ (2)
Salary Remaining : 81 395 $
Daniil Tarasov 100 000 $ (2)
Salary Remaining : 81 395 $
Matt Hackett 90 000 $ (1)
Salary Remaining : 73 256 $
Tyler Gaudet 85 000 $ (1)
Salary Remaining : 69 186 $
Blake Speers 80 000 $ (5)
Salary Remaining : 65 116 $
Kyle Capobianco 75 000 $ (2)
Salary Remaining : 61 047 $
Nicolas Kerdiles 75 000 $ (3)
Salary Remaining : 61 047 $
Kevin Gravel 70 000 $ (3)
Salary Remaining : 56 977 $
Ryan Johnston 70 000 $ (3)
Salary Remaining : 56 977 $
Sergey Kalinin 70 000 $ (3)
Salary Remaining : 56 977 $
Turner Elson 70 000 $ (3)
Salary Remaining : 56 977 $
Janne Kuokkanen 70 000 $ (2)
Salary Remaining : 56 977 $
Tobias Lindberg 70 000 $ (3)
Salary Remaining : 56 977 $
Dylan Gambrell 60 000 $ (2)
Salary Remaining : 48 837 $
Linden Vey 60 000 $ (2)
Salary Remaining : 48 837 $
Oliver Kylington 60 000 $ (3)
Salary Remaining : 48 837 $
Brian O'Neill 60 000 $ (2)
Salary Remaining : 48 837 $
John Ramage 60 000 $ (3)
Salary Remaining : 48 837 $
Total Farm Players20
Salary Commitment
Year 37 : 1 745 000 $
Year 38 : 1 270 000 $
Year 39 : 625 000 $
Year 40 : 80 000 $
Salary Average Commitment
Year 37 : 1 020 000 $
Year 38 : 870 000 $
Year 39 : 450 000 $
Year 40 : 50 000 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 120 $ - 5 292 - 81,41%
Level 2: 5500 - 80 $ - 4 303 - 78,23%
Level 3: 2500 - 52 $ - 1 979 - 79,18%
Level 4: 4500 - 32 $ - 3 283 - 72,95%
Luxury : 1500 - 250 $ - 1 289 - 85,95%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 622 - 81,11%
Farm Level 2: 1000 - 15 $ - 831 - 83,06%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %16 146 - 78,76%
Average Income per Game1 730 486 $
Year to Date Revenue13 843 886 $
Farm
Home Games Left34
Average Attendance - %2 453 - 81,76%
Average Income per Game72 695 $
Year to Date Revenue508 867 $

Expense

Pro Players Total Salaries52 750 000 $
Farm Players Total Salaries2 330 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 098 352 $
Farm Year To Date Expenses522 713 $
Pro Salary Cap To Date10 503 297 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 106 030 $
Farm Estimated Season Revenue2 471 640 $
Pro Remaining Season Days97
Pro Expenses Per Days460 744 $
Pro Estimated Expenses44 692 168 $
Farm Remaining Season Days105
Farm Expenses Per Days21 938 $
Farm Estimated Expenses2 303 490 $
Estimated Season Expenses46 995 658 $
Season Salary Cap52 750 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $27 250 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 2 750 000 $
Current Bank Account95 731 687 $
Projected Bank Account108 313 699 $

Pro Players Salaries

Thomas Chabot 5 000 000 $ (5)
-Salary Remaining : 4 008 264 $
Zach Parise 5 000 000 $ (1)
-Salary Remaining : 4 008 264 $
Jeff Petry 5 000 000 $ (5)
-Salary Remaining : 4 008 264 $
Jake Allen 4 500 000 $ (2)
-Salary Remaining : 3 607 438 $
Jonathan Drouin 3 800 000 $ (1)
-Salary Remaining : 3 046 281 $
Olli Maatta 3 750 000 $ (1)
-Salary Remaining : 3 006 198 $
Dion Phaneuf 3 000 000 $ (1)
-Salary Remaining : 2 404 959 $
Nick Schmaltz 3 000 000 $ (3)
-Salary Remaining : 2 404 959 $
Dan Girardi 3 000 000 $ (4)
-Salary Remaining : 2 404 959 $
Boone Jenner 2 900 000 $ (4)
-Salary Remaining : 2 324 793 $
Jared McCann 2 500 000 $ (3)
-Salary Remaining : 2 004 132 $
Kasperi Kapanen 2 000 000 $ (3)
-Salary Remaining : 1 603 306 $
Johan Larsson 1 500 000 $ (2)
-Salary Remaining : 1 202 479 $
Dylan Strome 1 500 000 $ (3)
-Salary Remaining : 1 202 479 $
Brett Connolly 1 500 000 $ (4)
-Salary Remaining : 1 202 479 $
Pierre-Luc Dubois 1 200 000 $ (1)
-Salary Remaining : 961 983 $
Ivan Barbashev 1 000 000 $ (3)
-Salary Remaining : 801 653 $
Markus Granlund 1 000 000 $ (4)
-Salary Remaining : 801 653 $
Eddie Lack 800 000 $ (4)
-Salary Remaining : 641 322 $
Adam Pelech 800 000 $ (2)
-Salary Remaining : 641 322 $
Total Pro Players20
Salary Commitment
Year 37 : 52 750 000 $
Year 38 : 36 000 000 $
Year 39 : 29 200 000 $
Year 40 : 19 200 000 $
Salary Average Commitment
Year 37 : 15 300 000 $
Year 38 : 12 800 000 $
Year 39 : 6 000 000 $
Year 40 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 37 : 52 750 000 $
Year 38 : 36 000 000 $
Year 39 : 29 200 000 $
Year 40 : 19 200 000 $

Farm Players Salaries

Thomas Greiss 300 000 $ (3)
Salary Remaining : 244 186 $
Ilya Kovalchuk 225 000 $ (2)
Salary Remaining : 183 140 $
David Schlemko 180 000 $ (1)
Salary Remaining : 146 512 $
Mark Barberio 150 000 $ (4)
Salary Remaining : 122 093 $
Patrick Wiercioch 95 000 $ (1)
Salary Remaining : 77 326 $
Samuel Girard 95 000 $ (1)
Salary Remaining : 77 326 $
Nicholas Baptiste 87 500 $ (5)
Salary Remaining : 71 221 $
Curtis Lazar 87 500 $ (5)
Salary Remaining : 71 221 $
Matt Puempel 85 000 $ (5)
Salary Remaining : 69 186 $
Mike McKenna 85 000 $ (5)
Salary Remaining : 69 186 $
Brett Lernout 85 000 $ (3)
Salary Remaining : 69 186 $
Mario Kempe 85 000 $ (2)
Salary Remaining : 69 186 $
Dillon Heatherington 80 000 $ (2)
Salary Remaining : 65 116 $
Chris Terry 75 000 $ (2)
Salary Remaining : 61 047 $
Alan Quine 75 000 $ (2)
Salary Remaining : 61 047 $
Stephane Da Costa 75 000 $ (2)
Salary Remaining : 61 047 $
Dean Kukan 75 000 $ (3)
Salary Remaining : 61 047 $
Oscar Moller 65 000 $ (4)
Salary Remaining : 52 907 $
Eric Tangradi 65 000 $ (2)
Salary Remaining : 52 907 $
Christian Thomas 65 000 $ (2)
Salary Remaining : 52 907 $
Alexander Pechurski 65 000 $ (1)
Salary Remaining : 52 907 $
Tyler Bunz 65 000 $ (1)
Salary Remaining : 52 907 $
Jarred Tinordi 65 000 $ (2)
Salary Remaining : 52 907 $
Total Farm Players23
Salary Commitment
Year 37 : 2 330 000 $
Year 38 : 1 830 000 $
Year 39 : 1 020 000 $
Year 40 : 560 000 $
Salary Average Commitment
Year 37 : 1 480 000 $
Year 38 : 1 215 000 $
Year 39 : 495 000 $
Year 40 : 345 000 $

Moncton Bonessetters



Arena Capacity - Ticket Price
Attendance - %

Arena NameBonesetters Coliseum
Level 1: 7000 - 92 $ - 6 934 - 99,06%
Level 2: 5250 - 62 $ - 5 250 - 100,00%
Level 3: 4000 - 27 $ - 3 235 - 80,86%
Level 4: 5000 - 22 $ - 4 991 - 99,81%
Luxury : 1750 - 178 $ - 1 749 - 99,96%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 581 - 79,04%
Farm Level 2: 1000 - 15 $ - 824 - 82,44%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %22 158 - 96,34%
Average Income per Game1 545 536 $
Year to Date Revenue12 364 291 $
Farm
Home Games Left33
Average Attendance - %2 405 - 80,18%
Average Income per Game71 081 $
Year to Date Revenue568 649 $

Expense

Pro Players Total Salaries62 750 000 $
Farm Players Total Salaries1 855 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 479 345 $
Farm Year To Date Expenses517 993 $
Pro Salary Cap To Date12 586 785 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 002 700 $
Farm Estimated Season Revenue2 345 677 $
Pro Remaining Season Days97
Pro Expenses Per Days555 785 $
Pro Estimated Expenses53 911 145 $
Farm Remaining Season Days105
Farm Expenses Per Days22 132 $
Farm Estimated Expenses2 323 860 $
Estimated Season Expenses56 235 005 $
Season Salary Cap62 750 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $17 250 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 12 750 000 $
Current Bank Account20 691 179 $
Projected Bank Account17 804 551 $

Pro Players Salaries

Ryan O'Reilly 6 500 000 $ (5)
-Salary Remaining : 5 210 744 $
Gabriel Landeskog 5 750 000 $ (2)
-Salary Remaining : 4 609 504 $
Kyle Turris 5 100 000 $ (5)
-Salary Remaining : 4 088 430 $
Jonathan Quick 5 100 000 $ (2)
-Salary Remaining : 4 088 430 $
Alexander Radulov 5 000 000 $ (1)
-Salary Remaining : 4 008 264 $
Dougie Hamilton 4 925 000 $ (2)
-Salary Remaining : 3 948 140 $
Torey Krug 4 925 000 $ (1)
-Salary Remaining : 3 948 140 $
James van Riemsdyk 4 250 000 $ (2)
-Salary Remaining : 3 407 025 $
Marco Scandella 3 750 000 $ (2)
-Salary Remaining : 3 006 198 $
Cody Ceci 3 250 000 $ (2)
-Salary Remaining : 2 605 372 $
Teuvo Teravainen 3 200 000 $ (3)
-Salary Remaining : 2 565 289 $
Travis Zajac 3 100 000 $ (4)
-Salary Remaining : 2 485 124 $
Tobias Rieder 1 700 000 $ (1)
-Salary Remaining : 1 362 810 $
Keith Kinkaid 1 500 000 $ (2)
-Salary Remaining : 1 202 479 $
Jan Rutta 1 200 000 $ (1)
-Salary Remaining : 961 983 $
Trevor Lewis 1 000 000 $ (3)
-Salary Remaining : 801 653 $
Christian Folin 900 000 $ (1)
-Salary Remaining : 721 488 $
Brandon Tanev 600 000 $ (1)
-Salary Remaining : 480 992 $
Darren Archibald 500 000 $ (1)
-Salary Remaining : 400 826 $
Garnet Hathaway 500 000 $ (1)
-Salary Remaining : 400 826 $
Total Pro Players20
Salary Commitment
Year 37 : 62 750 000 $
Year 38 : 47 425 000 $
Year 39 : 18 900 000 $
Year 40 : 14 700 000 $
Salary Average Commitment
Year 37 : 29 775 000 $
Year 38 : 25 775 000 $
Year 39 : 2 500 000 $
Year 40 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 37 : 62 750 000 $
Year 38 : 47 425 000 $
Year 39 : 18 900 000 $
Year 40 : 14 700 000 $

Farm Players Salaries

Ondrej Pavelec 100 000 $ (1)
Salary Remaining : 81 395 $
Scott Mayfield 100 000 $ (2)
Salary Remaining : 81 395 $
Daniel Brickley 100 000 $ (2)
Salary Remaining : 81 395 $
Alex Stalock 100 000 $ (2)
Salary Remaining : 81 395 $
Lias Andersson 90 000 $ (1)
Salary Remaining : 73 256 $
Joonas Korpisalo 80 000 $ (3)
Salary Remaining : 65 116 $
Collin Delia 80 000 $ (2)
Salary Remaining : 65 116 $
Chad Ruhwedel 75 000 $ (4)
Salary Remaining : 61 047 $
John Gilmour 75 000 $ (2)
Salary Remaining : 61 047 $
Andrei Markov 75 000 $ (3)
Salary Remaining : 61 047 $
Kurtis MacDermid 70 000 $ (2)
Salary Remaining : 56 977 $
Carl Dahlstrom 70 000 $ (2)
Salary Remaining : 56 977 $
Anthony Bitetto 60 000 $ (4)
Salary Remaining : 48 837 $
Brendan Leipsic 60 000 $ (3)
Salary Remaining : 48 837 $
Casey Nelson 60 000 $ (3)
Salary Remaining : 48 837 $
Frank Vatrano 60 000 $ (3)
Salary Remaining : 48 837 $
Sam Carrick 50 000 $ (1)
Salary Remaining : 40 698 $
Carl Klingberg 50 000 $ (1)
Salary Remaining : 40 698 $
Greg McKegg 50 000 $ (3)
Salary Remaining : 40 698 $
Alex Friesen 50 000 $ (1)
Salary Remaining : 40 698 $
Ross Johnston 50 000 $ (3)
Salary Remaining : 40 698 $
Max McCormick 50 000 $ (3)
Salary Remaining : 40 698 $
Cristoval Nieves 50 000 $ (5)
Salary Remaining : 40 698 $
Viktor Loov 50 000 $ (3)
Salary Remaining : 40 698 $
Stanislav Galiev 50 000 $ (1)
Salary Remaining : 40 698 $
Scott Harrington 50 000 $ (1)
Salary Remaining : 40 698 $
Linus Ullmark 50 000 $ (3)
Salary Remaining : 40 698 $
Daniel Catenacci 50 000 $ (3)
Salary Remaining : 40 698 $
Total Farm Players28
Salary Commitment
Year 37 : 1 855 000 $
Year 38 : 1 415 000 $
Year 39 : 820 000 $
Year 40 : 185 000 $
Salary Average Commitment
Year 37 : 1 470 000 $
Year 38 : 1 120 000 $
Year 39 : 720 000 $
Year 40 : 170 000 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 300 $ - 2 800 - 40,00%
Level 2: 6000 - 200 $ - 2 400 - 40,00%
Level 3: 3000 - 110 $ - 1 200 - 40,00%
Level 4: 5000 - 60 $ - 2 190 - 43,80%
Luxury : 2000 - 600 $ - 800 - 40,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 601 - 80,05%
Farm Level 2: 1000 - 15 $ - 809 - 80,88%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %9 390 - 40,83%
Average Income per Game2 166 577 $
Year to Date Revenue19 499 193 $
Farm
Home Games Left33
Average Attendance - %2 410 - 80,33%
Average Income per Game71 575 $
Year to Date Revenue572 597 $

Expense

Pro Players Total Salaries55 075 000 $
Farm Players Total Salaries7 067 500 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 196 072 $
Farm Year To Date Expenses1 677 732 $
Pro Salary Cap To Date11 005 990 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue69 330 464 $
Farm Estimated Season Revenue2 361 963 $
Pro Remaining Season Days97
Pro Expenses Per Days504 752 $
Pro Estimated Expenses48 960 944 $
Farm Remaining Season Days105
Farm Expenses Per Days70 291 $
Farm Estimated Expenses7 380 555 $
Estimated Season Expenses56 341 499 $
Season Salary Cap55 075 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $24 925 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 5 075 000 $
Current Bank Account78 587 582 $
Projected Bank Account93 938 510 $

Pro Players Salaries

Maxime Talbot 5 000 000 $ (1)
-Salary Remaining : 4 008 264 $
Mike Ribeiro 5 000 000 $ (1)
-Salary Remaining : 4 008 264 $
Marc-Andre Bergeron 5 000 000 $ (1)
-Salary Remaining : 4 008 264 $
Tyler Toffoli 4 500 000 $ (4)
-Salary Remaining : 3 607 438 $
Anthony Beauvillier 3 500 000 $ (5)
-Salary Remaining : 2 805 785 $
Scott Hartnell 3 500 000 $ (1)
-Salary Remaining : 2 805 785 $
Carl Gunnarsson 2 750 000 $ (3)
-Salary Remaining : 2 204 545 $
Ryan Spooner 2 500 000 $ (2)
-Salary Remaining : 2 004 132 $
Louis Domingue 2 500 000 $ (1)
-Salary Remaining : 2 004 132 $
Pontus Aberg 2 500 000 $ (5)
-Salary Remaining : 2 004 132 $
Dennis Seidenberg 2 000 000 $ (2)
-Salary Remaining : 1 603 306 $
Tristan Jarry 2 000 000 $ (5)
-Salary Remaining : 1 603 306 $
Sven Baertschi 1 850 000 $ (1)
-Salary Remaining : 1 483 058 $
Anthony Duclair 1 800 000 $ (1)
-Salary Remaining : 1 442 975 $
Ryan Callahan 1 500 000 $ (2)
-Salary Remaining : 1 202 479 $
Derek Dorsett 1 500 000 $ (3)
-Salary Remaining : 1 202 479 $
Alex Chiasson 1 300 000 $ (1)
-Salary Remaining : 1 042 149 $
Charlie McAvoy 1 200 000 $ (1)
-Salary Remaining : 961 983 $
Matt Grzelcyk 1 200 000 $ (5)
-Salary Remaining : 961 983 $
Victor Mete 1 000 000 $ (2)
-Salary Remaining : 801 653 $
Filip Chlapik 900 000 $ (2)
-Salary Remaining : 721 488 $
Brett Kulak 850 000 $ (1)
-Salary Remaining : 681 405 $
Danny O'Regan 725 000 $ (5)
-Salary Remaining : 581 198 $
Matt Climie 500 000 $ (1)
-Salary Remaining : 400 826 $
Total Pro Players24
Salary Commitment
Year 37 : 55 075 000 $
Year 38 : 26 575 000 $
Year 39 : 18 675 000 $
Year 40 : 14 425 000 $
Salary Average Commitment
Year 37 : 14 870 000 $
Year 38 : 8 500 000 $
Year 39 : 4 000 000 $
Year 40 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 37 : 55 075 000 $
Year 38 : 26 575 000 $
Year 39 : 18 675 000 $
Year 40 : 14 425 000 $

Farm Players Salaries

Simon Gagne 500 000 $ (1)
Salary Remaining : 406 977 $
Pascal Dupuis 500 000 $ (1)
Salary Remaining : 406 977 $
Marc-Andre Bourdon 500 000 $ (1)
Salary Remaining : 406 977 $
Patrick Bordeleau 500 000 $ (1)
Salary Remaining : 406 977 $
Stephane Robidas 500 000 $ (1)
Salary Remaining : 406 977 $
Bruno Gervais 500 000 $ (1)
Salary Remaining : 406 977 $
Vincent Lecavalier 500 000 $ (1)
Salary Remaining : 406 977 $
Mark Visentin 500 000 $ (1)
Salary Remaining : 406 977 $
Alex Tanguay 500 000 $ (1)
Salary Remaining : 406 977 $
Louis Leblanc 500 000 $ (1)
Salary Remaining : 406 977 $
Guillaume Latendresse 500 000 $ (1)
Salary Remaining : 406 977 $
Jhonas Enroth 400 000 $ (1)
Salary Remaining : 325 581 $
Brian Gionta 175 000 $ (3)
Salary Remaining : 142 442 $
Calvin Pickard 120 000 $ (5)
Salary Remaining : 97 674 $
Evgeny Svechnikov 120 000 $ (5)
Salary Remaining : 97 674 $
Kent Simpson 100 000 $ (1)
Salary Remaining : 81 395 $
Milan Michalek 90 000 $ (1)
Salary Remaining : 73 256 $
Reid Boucher 90 000 $ (1)
Salary Remaining : 73 256 $
Jordan Binnington 87 500 $ (3)
Salary Remaining : 71 221 $
Sammy Blais 85 000 $ (2)
Salary Remaining : 69 186 $
Nicolas Roy 70 000 $ (2)
Salary Remaining : 56 977 $
Jiri Sekac 60 000 $ (1)
Salary Remaining : 48 837 $
Jonathon Blum 60 000 $ (2)
Salary Remaining : 48 837 $
Kurtis Gabriel 55 000 $ (1)
Salary Remaining : 44 767 $
Joe Colborne 55 000 $ (3)
Salary Remaining : 44 767 $
Total Farm Players25
Salary Commitment
Year 37 : 7 067 500 $
Year 38 : 772 500 $
Year 39 : 557 500 $
Year 40 : 240 000 $
Salary Average Commitment
Year 37 : 1 300 000 $
Year 38 : 410 000 $
Year 39 : 250 000 $
Year 40 : 100 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 120 $ - 5 687 - 94,79%
Level 2: 5250 - 76 $ - 5 250 - 100,00%
Level 3: 2250 - 52 $ - 2 233 - 99,23%
Level 4: 4000 - 33 $ - 3 877 - 96,91%
Luxury : 1500 - 260 $ - 1 334 - 88,94%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 665 - 83,27%
Farm Level 2: 1000 - 15 $ - 818 - 81,84%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 380 - 96,74%
Average Income per Game1 755 965 $
Year to Date Revenue15 803 681 $
Farm
Home Games Left33
Average Attendance - %2 484 - 82,79%
Average Income per Game74 092 $
Year to Date Revenue592 736 $

Expense

Pro Players Total Salaries52 725 000 $
Farm Players Total Salaries2 457 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 501 650 $
Farm Year To Date Expenses561 122 $
Pro Salary Cap To Date10 708 267 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 190 866 $
Farm Estimated Season Revenue2 445 036 $
Pro Remaining Season Days97
Pro Expenses Per Days468 802 $
Pro Estimated Expenses45 473 794 $
Farm Remaining Season Days105
Farm Expenses Per Days26 802 $
Farm Estimated Expenses2 814 210 $
Estimated Season Expenses48 288 004 $
Season Salary Cap52 725 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $27 275 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 2 725 000 $
Current Bank Account54 192 696 $
Projected Bank Account64 540 594 $

Pro Players Salaries

Matt Moulson 7 000 000 $ (2)
-Salary Remaining : 5 611 570 $
Jim O'Brien 7 000 000 $ (2)
-Salary Remaining : 5 611 570 $
BJ Crombeen 5 000 000 $ (3)
-Salary Remaining : 4 008 264 $
Yohann Auvitu 4 000 000 $ (3)
-Salary Remaining : 3 206 612 $
Daniel Taylor 4 000 000 $ (3)
-Salary Remaining : 3 206 612 $
Patrick Sharp 3 650 000 $ (1)
-Salary Remaining : 2 926 033 $
Paul Martin 2 350 000 $ (2)
-Salary Remaining : 1 883 884 $
Adrian Kempe 2 250 000 $ (5)
-Salary Remaining : 1 803 719 $
Jason Chimera 2 000 000 $ (1)
-Salary Remaining : 1 603 306 $
Mark Stuart 1 500 000 $ (1)
-Salary Remaining : 1 202 479 $
Jyrki Jokipakka 1 500 000 $ (1)
-Salary Remaining : 1 202 479 $
Peter Budaj 1 500 000 $ (2)
-Salary Remaining : 1 202 479 $
Miikka Salomaki 1 000 000 $ (4)
-Salary Remaining : 801 653 $
Charlie Lindgren 1 000 000 $ (5)
-Salary Remaining : 801 653 $
Ty Rattie 950 000 $ (3)
-Salary Remaining : 761 570 $
Alexey Marchenko 950 000 $ (4)
-Salary Remaining : 761 570 $
Brendan Perlini 900 000 $ (3)
-Salary Remaining : 721 488 $
Tage Thompson 875 000 $ (2)
-Salary Remaining : 701 446 $
Ethan Bear 800 000 $ (2)
-Salary Remaining : 641 322 $
Lance Bouma 750 000 $ (5)
-Salary Remaining : 601 240 $
Tommy Cross 750 000 $ (3)
-Salary Remaining : 601 240 $
Brad Malone 700 000 $ (2)
-Salary Remaining : 561 157 $
Dylan Sikura 650 000 $ (2)
-Salary Remaining : 521 074 $
Dakota Mermis 600 000 $ (2)
-Salary Remaining : 480 992 $
Klas Dahlbeck 550 000 $ (3)
-Salary Remaining : 440 909 $
Calle Rosen 500 000 $ (2)
-Salary Remaining : 400 826 $
Total Pro Players26
Salary Commitment
Year 37 : 52 725 000 $
Year 38 : 44 075 000 $
Year 39 : 22 100 000 $
Year 40 : 5 950 000 $
Salary Average Commitment
Year 37 : 16 050 000 $
Year 38 : 14 050 000 $
Year 39 : 6 000 000 $
Year 40 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 37 : 52 725 000 $
Year 38 : 44 075 000 $
Year 39 : 22 100 000 $
Year 40 : 5 950 000 $

Farm Players Salaries

Mike Blunden 600 000 $ (1)
Salary Remaining : 488 372 $
Paul Gaustad 500 000 $ (2)
Salary Remaining : 406 977 $
Beau Bennett 160 000 $ (1)
Salary Remaining : 130 233 $
Henrik Borgstrom 120 000 $ (2)
Salary Remaining : 97 674 $
Joseph Blandisi 110 000 $ (3)
Salary Remaining : 89 535 $
Chris Beckford-Tseu 110 000 $ (1)
Salary Remaining : 89 535 $
Stuart Percy 100 000 $ (1)
Salary Remaining : 81 395 $
Martin Necas 100 000 $ (2)
Salary Remaining : 81 395 $
Sami Niku 90 000 $ (2)
Salary Remaining : 73 256 $
Drew Miller 80 000 $ (2)
Salary Remaining : 65 116 $
Alexandar Georgiev 80 000 $ (2)
Salary Remaining : 65 116 $
Jacob Larsson 80 000 $ (5)
Salary Remaining : 65 116 $
Alexander Khokhlachev 75 000 $ (2)
Salary Remaining : 61 047 $
Andrew Mangiapane 65 000 $ (2)
Salary Remaining : 52 907 $
Emerson Etem 65 000 $ (4)
Salary Remaining : 52 907 $
Vladislav Kamenev 62 500 $ (5)
Salary Remaining : 50 872 $
Brendan Ranford 60 000 $ (1)
Salary Remaining : 48 837 $
Total Farm Players17
Salary Commitment
Year 37 : 2 457 500 $
Year 38 : 1 427 500 $
Year 39 : 317 500 $
Year 40 : 207 500 $
Salary Average Commitment
Year 37 : 880 000 $
Year 38 : 630 000 $
Year 39 : 200 000 $
Year 40 : 150 000 $

Ottawa Rebels



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 110 $ - 6 909 - 98,71%
Level 2: 6000 - 65 $ - 5 987 - 99,78%
Level 3: 3000 - 40 $ - 2 909 - 96,97%
Level 4: 5000 - 25 $ - 4 962 - 99,25%
Luxury : 2000 - 190 $ - 1 889 - 94,43%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 581 - 79,05%
Farm Level 2: 1000 - 15 $ - 844 - 84,37%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %22 656 - 98,50%
Average Income per Game1 835 851 $
Year to Date Revenue14 686 811 $
Farm
Home Games Left34
Average Attendance - %2 425 - 80,82%
Average Income per Game71 390 $
Year to Date Revenue499 732 $

Expense

Pro Players Total Salaries79 850 000 $
Farm Players Total Salaries1 685 000 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 390 498 $
Farm Year To Date Expenses780 734 $
Pro Salary Cap To Date15 299 585 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 583 095 $
Farm Estimated Season Revenue2 427 270 $
Pro Remaining Season Days97
Pro Expenses Per Days705 372 $
Pro Estimated Expenses68 421 084 $
Farm Remaining Season Days105
Farm Expenses Per Days32 442 $
Farm Estimated Expenses3 406 410 $
Estimated Season Expenses71 827 494 $
Season Salary Cap79 850 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $150 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 29 850 000 $
Current Bank Account85 674 300 $
Projected Bank Account76 857 171 $

Pro Players Salaries

John Tavares 8 900 000 $ (4)
-Salary Remaining : 7 134 711 $
Alex Pietrangelo 8 000 000 $ (4)
-Salary Remaining : 6 413 223 $
Roman Josi 7 350 000 $ (4)
-Salary Remaining : 5 892 149 $
Carey Price 6 500 000 $ (3)
-Salary Remaining : 5 210 744 $
Brayden Schenn 6 000 000 $ (5)
-Salary Remaining : 4 809 917 $
Joe Pavelski 6 000 000 $ (2)
-Salary Remaining : 4 809 917 $
Mika Zibanejad 5 300 000 $ (2)
-Salary Remaining : 4 248 760 $
Patrik Laine 5 100 000 $ (2)
-Salary Remaining : 4 088 430 $
Mikael Backlund 4 250 000 $ (2)
-Salary Remaining : 3 407 025 $
Alexander Edler 3 750 000 $ (3)
-Salary Remaining : 3 006 198 $
Brandon Montour 3 750 000 $ (5)
-Salary Remaining : 3 006 198 $
David Pastrnak 3 600 000 $ (1)
-Salary Remaining : 2 885 950 $
Joel Edmundson 2 000 000 $ (3)
-Salary Remaining : 1 603 306 $
Paul Byron 1 500 000 $ (2)
-Salary Remaining : 1 202 479 $
Carter Hutton 1 250 000 $ (2)
-Salary Remaining : 1 002 066 $
Luca Sbisa 1 250 000 $ (2)
-Salary Remaining : 1 002 066 $
Ben Lovejoy 1 000 000 $ (1)
-Salary Remaining : 801 653 $
Travis Sanheim 950 000 $ (2)
-Salary Remaining : 761 570 $
Derek MacKenzie 900 000 $ (5)
-Salary Remaining : 721 488 $
Nick Shore 750 000 $ (1)
-Salary Remaining : 601 240 $
Marcus Kruger 750 000 $ (4)
-Salary Remaining : 601 240 $
Chandler Stephenson 500 000 $ (3)
-Salary Remaining : 400 826 $
Josh Archibald 500 000 $ (3)
-Salary Remaining : 400 826 $
Total Pro Players23
Salary Commitment
Year 37 : 79 850 000 $
Year 38 : 74 500 000 $
Year 39 : 48 900 000 $
Year 40 : 35 650 000 $
Salary Average Commitment
Year 37 : 23 250 000 $
Year 38 : 21 750 000 $
Year 39 : 6 000 000 $
Year 40 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 37 : 79 850 000 $
Year 38 : 74 500 000 $
Year 39 : 48 900 000 $
Year 40 : 35 650 000 $

Farm Players Salaries

Casey Cizikas 200 000 $ (1)
Salary Remaining : 162 791 $
Kevin Labanc 150 000 $ (5)
Salary Remaining : 122 093 $
Drew Stafford 100 000 $ (3)
Salary Remaining : 81 395 $
Cedric Paquette 100 000 $ (2)
Salary Remaining : 81 395 $
Jordan Greenway 95 000 $ (2)
Salary Remaining : 77 326 $
Trevor Carrick 90 000 $ (3)
Salary Remaining : 73 256 $
Oskar Lindblom 90 000 $ (2)
Salary Remaining : 73 256 $
Adam Gaudette 85 000 $ (2)
Salary Remaining : 69 186 $
Denis Malgin 80 000 $ (5)
Salary Remaining : 65 116 $
J.T. Brown 75 000 $ (5)
Salary Remaining : 61 047 $
Kevin Roy 70 000 $ (2)
Salary Remaining : 56 977 $
Michael Zalewski 50 000 $ (3)
Salary Remaining : 40 698 $
Kyle Rau 50 000 $ (3)
Salary Remaining : 40 698 $
Kenny Agostino 50 000 $ (3)
Salary Remaining : 40 698 $
Jesse Blacker 50 000 $ (1)
Salary Remaining : 40 698 $
Dillon Simpson 50 000 $ (5)
Salary Remaining : 40 698 $
Robbie Russo 50 000 $ (5)
Salary Remaining : 40 698 $
Dustin Tokarski 50 000 $ (2)
Salary Remaining : 40 698 $
Taylor Leier 50 000 $ (3)
Salary Remaining : 40 698 $
Ronalds Kenins 50 000 $ (1)
Salary Remaining : 40 698 $
Darren Dietz 50 000 $ (3)
Salary Remaining : 40 698 $
Anders Lindback 50 000 $ (4)
Salary Remaining : 40 698 $
Total Farm Players22
Salary Commitment
Year 37 : 1 685 000 $
Year 38 : 1 385 000 $
Year 39 : 895 000 $
Year 40 : 455 000 $
Salary Average Commitment
Year 37 : 1 100 000 $
Year 38 : 950 000 $
Year 39 : 650 000 $
Year 40 : 300 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 82 $ - 6 929 - 98,99%
Level 2: 6000 - 54 $ - 5 945 - 99,08%
Level 3: 3000 - 35 $ - 2 992 - 99,73%
Level 4: 5000 - 20 $ - 4 992 - 99,83%
Luxury : 2000 - 158 $ - 1 958 - 97,89%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 545 - 77,25%
Farm Level 2: 1000 - 15 $ - 841 - 84,06%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %22 815 - 99,20%
Average Income per Game1 473 247 $
Year to Date Revenue11 785 972 $
Farm
Home Games Left34
Average Attendance - %2 386 - 79,52%
Average Income per Game70 018 $
Year to Date Revenue490 124 $

Expense

Pro Players Total Salaries76 425 000 $
Farm Players Total Salaries2 397 500 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 580 579 $
Farm Year To Date Expenses569 265 $
Pro Salary Cap To Date15 588 840 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 617 134 $
Farm Estimated Season Revenue2 380 602 $
Pro Remaining Season Days97
Pro Expenses Per Days672 934 $
Pro Estimated Expenses65 274 598 $
Farm Remaining Season Days105
Farm Expenses Per Days26 337 $
Farm Estimated Expenses2 765 385 $
Estimated Season Expenses68 039 983 $
Season Salary Cap76 425 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $3 575 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 26 425 000 $
Current Bank Account71 173 320 $
Projected Bank Account54 131 073 $

Pro Players Salaries

Jamie Benn 8 500 000 $ (1)
-Salary Remaining : 6 814 050 $
P.K. Subban 8 125 000 $ (3)
-Salary Remaining : 6 513 430 $
Jonathan Toews 7 500 000 $ (2)
-Salary Remaining : 6 012 397 $
Matt Duchene 6 000 000 $ (4)
-Salary Remaining : 4 809 917 $
Marc-Edouard Vlasic 5 750 000 $ (5)
-Salary Remaining : 4 609 504 $
Evander Kane 5 000 000 $ (3)
-Salary Remaining : 4 008 264 $
Brock Boeser 4 800 000 $ (3)
-Salary Remaining : 3 847 934 $
Craig Anderson 4 000 000 $ (2)
-Salary Remaining : 3 206 612 $
Roberto Luongo 3 850 000 $ (1)
-Salary Remaining : 3 086 364 $
Josh Morrissey 3 550 000 $ (5)
-Salary Remaining : 2 845 868 $
Justin Williams 3 500 000 $ (3)
-Salary Remaining : 2 805 785 $
Ryan Murray 2 850 000 $ (4)
-Salary Remaining : 2 284 711 $
Ron Hainsey 2 250 000 $ (3)
-Salary Remaining : 1 803 719 $
Tom Wilson 2 250 000 $ (4)
-Salary Remaining : 1 803 719 $
Mark Letestu 1 800 000 $ (4)
-Salary Remaining : 1 442 975 $
Joonas Donskoi 1 700 000 $ (3)
-Salary Remaining : 1 362 810 $
Melker Karlsson 1 200 000 $ (1)
-Salary Remaining : 961 983 $
Adam Lowry 950 000 $ (1)
-Salary Remaining : 761 570 $
Kevin Connauton 900 000 $ (2)
-Salary Remaining : 721 488 $
Luke Witkowski 750 000 $ (3)
-Salary Remaining : 601 240 $
Nate Thompson 650 000 $ (4)
-Salary Remaining : 521 074 $
Colin McDonald 550 000 $ (3)
-Salary Remaining : 440 909 $
Total Pro Players22
Salary Commitment
Year 37 : 76 425 000 $
Year 38 : 61 925 000 $
Year 39 : 49 525 000 $
Year 40 : 22 850 000 $
Salary Average Commitment
Year 37 : 24 850 000 $
Year 38 : 19 500 000 $
Year 39 : 7 500 000 $
Year 40 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 37 : 76 425 000 $
Year 38 : 61 925 000 $
Year 39 : 49 525 000 $
Year 40 : 22 850 000 $

Farm Players Salaries

Milan Lucic 545 000 $ (2)
Salary Remaining : 443 605 $
Justin Kloos 175 000 $ (4)
Salary Remaining : 142 442 $
Conor Sheary 175 000 $ (3)
Salary Remaining : 142 442 $
Chris Neil 100 000 $ (2)
Salary Remaining : 81 395 $
Michael McCarron 97 500 $ (3)
Salary Remaining : 79 360 $
David Warsofsky 85 000 $ (4)
Salary Remaining : 69 186 $
Matt Taormina 75 000 $ (1)
Salary Remaining : 61 047 $
Zac Rinaldo 75 000 $ (3)
Salary Remaining : 61 047 $
Cody Goloubef 75 000 $ (3)
Salary Remaining : 61 047 $
Johnny Oduya 75 000 $ (3)
Salary Remaining : 61 047 $
Maxime Lagace 75 000 $ (2)
Salary Remaining : 61 047 $
Lucas Lessio 55 000 $ (1)
Salary Remaining : 44 767 $
Gilbert Brule 55 000 $ (3)
Salary Remaining : 44 767 $
Harry Zolnierczyk 55 000 $ (1)
Salary Remaining : 44 767 $
Brandon Gormley 55 000 $ (4)
Salary Remaining : 44 767 $
Richard Bachman 55 000 $ (1)
Salary Remaining : 44 767 $
Yann Danis 55 000 $ (1)
Salary Remaining : 44 767 $
Samuel Henley 55 000 $ (2)
Salary Remaining : 44 767 $
Cedrick Desjardins 55 000 $ (2)
Salary Remaining : 44 767 $
Tyler Wotherspoon 55 000 $ (4)
Salary Remaining : 44 767 $
Colby Robak 50 000 $ (4)
Salary Remaining : 40 698 $
Rob Davison 50 000 $ (2)
Salary Remaining : 40 698 $
Cory Emmerton 50 000 $ (2)
Salary Remaining : 40 698 $
Curtis Hamilton 50 000 $ (1)
Salary Remaining : 40 698 $
Patrick Kaleta 50 000 $ (2)
Salary Remaining : 40 698 $
Patrick Holland 50 000 $ (3)
Salary Remaining : 40 698 $
Dennis Everberg 50 000 $ (1)
Salary Remaining : 40 698 $
Total Farm Players27
Salary Commitment
Year 37 : 2 397 500 $
Year 38 : 2 002 500 $
Year 39 : 1 022 500 $
Year 40 : 420 000 $
Salary Average Commitment
Year 37 : 1 795 000 $
Year 38 : 1 445 000 $
Year 39 : 550 000 $
Year 40 : 200 000 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 916 - 70,23%
Level 2: 6000 - 90 $ - 4 073 - 67,89%
Level 3: 3000 - 50 $ - 2 550 - 85,00%
Level 4: 5000 - 40 $ - 3 262 - 65,24%
Luxury : 2000 - 220 $ - 1 709 - 85,46%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 643 - 82,13%
Farm Level 2: 1000 - 15 $ - 787 - 78,69%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %16 511 - 71,78%
Average Income per Game1 773 285 $
Year to Date Revenue14 186 277 $
Farm
Home Games Left33
Average Attendance - %2 429 - 80,98%
Average Income per Game72 755 $
Year to Date Revenue582 042 $

Expense

Pro Players Total Salaries74 975 000 $
Farm Players Total Salaries2 292 500 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 968 175 $
Farm Year To Date Expenses509 643 $
Pro Salary Cap To Date14 976 447 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 518 393 $
Farm Estimated Season Revenue2 400 923 $
Pro Remaining Season Days97
Pro Expenses Per Days660 950 $
Pro Estimated Expenses64 112 150 $
Farm Remaining Season Days105
Farm Expenses Per Days21 647 $
Farm Estimated Expenses2 272 935 $
Estimated Season Expenses66 385 085 $
Season Salary Cap74 975 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $5 025 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 24 975 000 $
Current Bank Account28 708 373 $
Projected Bank Account23 242 604 $

Pro Players Salaries

Phil Kessel 6 875 000 $ (3)
-Salary Remaining : 5 511 364 $
Patrice Bergeron 6 875 000 $ (3)
-Salary Remaining : 5 511 364 $
Victor Hedman 6 850 000 $ (1)
-Salary Remaining : 5 491 322 $
Braden Holtby 6 850 000 $ (2)
-Salary Remaining : 5 491 322 $
Blake Wheeler 6 200 000 $ (2)
-Salary Remaining : 4 970 248 $
Filip Forsberg 5 500 000 $ (2)
-Salary Remaining : 4 409 091 $
Dmitry Orlov 4 000 000 $ (5)
-Salary Remaining : 3 206 612 $
Carl Soderberg 4 000 000 $ (5)
-Salary Remaining : 3 206 612 $
Brendan Gallagher 3 750 000 $ (1)
-Salary Remaining : 3 006 198 $
Jaccob Slavin 3 750 000 $ (1)
-Salary Remaining : 3 006 198 $
John Klingberg 3 700 000 $ (1)
-Salary Remaining : 2 966 116 $
Michael Matheson 2 750 000 $ (1)
-Salary Remaining : 2 204 545 $
Jason Zucker 2 400 000 $ (1)
-Salary Remaining : 1 923 967 $
Ondrej Kase 2 350 000 $ (5)
-Salary Remaining : 1 883 884 $
Cam Ward 2 000 000 $ (5)
-Salary Remaining : 1 603 306 $
Chris Tierney 1 500 000 $ (1)
-Salary Remaining : 1 202 479 $
Luke Glendening 1 500 000 $ (4)
-Salary Remaining : 1 202 479 $
Alexander Kerfoot 1 200 000 $ (2)
-Salary Remaining : 961 983 $
Slater Koekkoek 1 000 000 $ (4)
-Salary Remaining : 801 653 $
Colton Sceviour 1 000 000 $ (4)
-Salary Remaining : 801 653 $
Steven Santini 925 000 $ (3)
-Salary Remaining : 741 529 $
Total Pro Players21
Salary Commitment
Year 37 : 74 975 000 $
Year 38 : 50 275 000 $
Year 39 : 30 525 000 $
Year 40 : 15 850 000 $
Salary Average Commitment
Year 37 : 29 675 000 $
Year 38 : 24 275 000 $
Year 39 : 5 225 000 $
Year 40 : 3 725 000 $
Salary Cap with 1 Way Contract
Year 37 : 74 975 000 $
Year 38 : 50 275 000 $
Year 39 : 30 525 000 $
Year 40 : 15 850 000 $

Farm Players Salaries

Markus Nutivaara 220 000 $ (5)
Salary Remaining : 179 070 $
Jimmy Vesey 190 000 $ (5)
Salary Remaining : 154 651 $
Artturi Lehkonen 175 000 $ (5)
Salary Remaining : 142 442 $
Oliver Bjorkstrand 150 000 $ (3)
Salary Remaining : 122 093 $
Ben Hutton 120 000 $ (3)
Salary Remaining : 97 674 $
Ryan Donato 92 500 $ (2)
Salary Remaining : 75 291 $
Maxim Mamin 90 000 $ (2)
Salary Remaining : 73 256 $
Pierre-Edouard Bellemare 85 000 $ (1)
Salary Remaining : 69 186 $
Al Montoya 85 000 $ (3)
Salary Remaining : 69 186 $
Dmitrij Jaskin 75 000 $ (3)
Salary Remaining : 61 047 $
Anton Slepyshev 75 000 $ (3)
Salary Remaining : 61 047 $
Gustav Olofsson 70 000 $ (3)
Salary Remaining : 56 977 $
Anton Lindholm 70 000 $ (5)
Salary Remaining : 56 977 $
Spencer Martin 70 000 $ (3)
Salary Remaining : 56 977 $
Nathan Walker 65 000 $ (2)
Salary Remaining : 52 907 $
Marcus Pettersson 65 000 $ (2)
Salary Remaining : 52 907 $
John Quenneville 62 500 $ (5)
Salary Remaining : 50 872 $
Peter Cehlarik 62 500 $ (5)
Salary Remaining : 50 872 $
Frank Corrado 60 000 $ (2)
Salary Remaining : 48 837 $
Mike Reilly 60 000 $ (3)
Salary Remaining : 48 837 $
Eric Comrie 50 000 $ (5)
Salary Remaining : 40 698 $
Samuel Morin 50 000 $ (5)
Salary Remaining : 40 698 $
J.C. Lipon 50 000 $ (2)
Salary Remaining : 40 698 $
Patrick Sieloff 50 000 $ (2)
Salary Remaining : 40 698 $
Remi Elie 50 000 $ (5)
Salary Remaining : 40 698 $
Tanner Richard 50 000 $ (3)
Salary Remaining : 40 698 $
Joseph Cramarossa 50 000 $ (2)
Salary Remaining : 40 698 $
Total Farm Players27
Salary Commitment
Year 37 : 2 292 500 $
Year 38 : 2 207 500 $
Year 39 : 1 685 000 $
Year 40 : 930 000 $
Salary Average Commitment
Year 37 : 1 380 000 $
Year 38 : 1 330 000 $
Year 39 : 920 000 $
Year 40 : 450 000 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 881 - 98,29%
Level 2: 6000 - 56 $ - 5 939 - 98,99%
Level 3: 3000 - 35 $ - 2 957 - 98,55%
Level 4: 5000 - 19 $ - 5 000 - 100,00%
Luxury : 2000 - 181 $ - 1 880 - 93,98%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 590 - 79,48%
Farm Level 2: 1000 - 15 $ - 785 - 78,46%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %22 656 - 98,50%
Average Income per Game1 572 272 $
Year to Date Revenue12 578 175 $
Farm
Home Games Left33
Average Attendance - %2 374 - 79,14%
Average Income per Game70 776 $
Year to Date Revenue566 211 $

Expense

Pro Players Total Salaries77 650 000 $
Farm Players Total Salaries2 665 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 556 191 $
Farm Year To Date Expenses1 029 380 $
Pro Salary Cap To Date15 663 629 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 884 972 $
Farm Estimated Season Revenue2 335 620 $
Pro Remaining Season Days97
Pro Expenses Per Days678 926 $
Pro Estimated Expenses65 855 822 $
Farm Remaining Season Days105
Farm Expenses Per Days43 915 $
Farm Estimated Expenses4 611 075 $
Estimated Season Expenses70 466 897 $
Season Salary Cap77 650 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $2 350 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 27 650 000 $
Current Bank Account54 992 817 $
Projected Bank Account38 746 512 $

Pro Players Salaries

Nicklas Backstrom 8 000 000 $ (3)
-Salary Remaining : 6 413 223 $
Pekka Rinne 6 800 000 $ (1)
-Salary Remaining : 5 451 240 $
Jeff Skinner 6 500 000 $ (5)
-Salary Remaining : 5 210 744 $
Mike Hoffman 5 800 000 $ (3)
-Salary Remaining : 4 649 587 $
Mats Zuccarello 5 000 000 $ (3)
-Salary Remaining : 4 008 264 $
T.J. Brodie 5 000 000 $ (4)
-Salary Remaining : 4 008 264 $
Brock Nelson 5 000 000 $ (3)
-Salary Remaining : 4 008 264 $
Brent Seabrook 4 750 000 $ (4)
-Salary Remaining : 3 807 851 $
Travis Hamonic 4 500 000 $ (2)
-Salary Remaining : 3 607 438 $
Jacob Trouba 4 500 000 $ (2)
-Salary Remaining : 3 607 438 $
Cam Atkinson 4 000 000 $ (1)
-Salary Remaining : 3 206 612 $
Jonathan Bernier 3 200 000 $ (4)
-Salary Remaining : 2 565 289 $
Blake Coleman 3 000 000 $ (5)
-Salary Remaining : 2 404 959 $
Blake Comeau 2 800 000 $ (4)
-Salary Remaining : 2 244 628 $
Deryk Engelland 2 400 000 $ (5)
-Salary Remaining : 1 923 967 $
Benoit Pouliot 1 500 000 $ (1)
-Salary Remaining : 1 202 479 $
Christian Dvorak 1 200 000 $ (4)
-Salary Remaining : 961 983 $
Jake Dotchin 1 000 000 $ (2)
-Salary Remaining : 801 653 $
Troy Brouwer 1 000 000 $ (5)
-Salary Remaining : 801 653 $
Nick Cousins 1 000 000 $ (1)
-Salary Remaining : 801 653 $
Fredrik Claesson 700 000 $ (1)
-Salary Remaining : 561 157 $
Total Pro Players21
Salary Commitment
Year 37 : 77 650 000 $
Year 38 : 63 650 000 $
Year 39 : 53 650 000 $
Year 40 : 29 850 000 $
Salary Average Commitment
Year 37 : 18 850 400 $
Year 38 : 16 150 400 $
Year 39 : 10 650 400 $
Year 40 : 8 650 400 $
Salary Cap with 1 Way Contract
Year 37 : 77 650 000 $
Year 38 : 63 650 000 $
Year 39 : 53 650 000 $
Year 40 : 29 850 000 $

Farm Players Salaries

Tomas Plekanec 300 000 $ (1)
Salary Remaining : 244 186 $
Andrew Shaw 290 000 $ (2)
Salary Remaining : 236 047 $
Tobias Enstrom 250 000 $ (3)
Salary Remaining : 203 488 $
Troy Stecher 200 000 $ (3)
Salary Remaining : 162 791 $
Jordan Martinook 150 000 $ (1)
Salary Remaining : 122 093 $
Zack Mitchell 150 000 $ (2)
Salary Remaining : 122 093 $
Ryan Lomberg 130 000 $ (4)
Salary Remaining : 105 814 $
Jack Rodewald 120 000 $ (4)
Salary Remaining : 97 674 $
Victor Antipin 120 000 $ (4)
Salary Remaining : 97 674 $
Curtis Valk 120 000 $ (4)
Salary Remaining : 97 674 $
Joakim Nordstrom 100 000 $ (3)
Salary Remaining : 81 395 $
Kris Versteeg 100 000 $ (3)
Salary Remaining : 81 395 $
Jeff Glass 100 000 $ (4)
Salary Remaining : 81 395 $
Brendan Guhle 100 000 $ (2)
Salary Remaining : 81 395 $
Chris Kelly 100 000 $ (1)
Salary Remaining : 81 395 $
Alex Lyon 95 000 $ (1)
Salary Remaining : 77 326 $
Troy Terry 87 500 $ (2)
Salary Remaining : 71 221 $
Michael Leighton 77 500 $ (3)
Salary Remaining : 63 081 $
Justin Shugg 75 000 $ (4)
Salary Remaining : 61 047 $
Total Farm Players19
Salary Commitment
Year 37 : 2 665 000 $
Year 38 : 2 020 000 $
Year 39 : 1 392 500 $
Year 40 : 665 000 $
Salary Average Commitment
Year 37 : 1 240 000 $
Year 38 : 740 000 $
Year 39 : 300 000 $
Year 40 : 50 000 $

Seattle Armada



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 100 $ - 6 865 - 98,07%
Level 2: 6000 - 60 $ - 5 923 - 98,71%
Level 3: 3000 - 30 $ - 3 000 - 100,00%
Level 4: 5000 - 20 $ - 4 983 - 99,67%
Luxury : 2000 - 200 $ - 1 884 - 94,19%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 684 - 84,20%
Farm Level 2: 1000 - 15 $ - 801 - 80,10%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %22 655 - 98,50%
Average Income per Game1 688 705 $
Year to Date Revenue13 509 636 $
Farm
Home Games Left34
Average Attendance - %2 485 - 82,83%
Average Income per Game74 503 $
Year to Date Revenue521 520 $

Expense

Pro Players Total Salaries76 175 000 $
Farm Players Total Salaries1 652 500 $
Coaches Total Salaries8 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 513 230 $
Farm Year To Date Expenses660 348 $
Pro Salary Cap To Date15 204 128 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 727 248 $
Farm Estimated Season Revenue2 533 097 $
Pro Remaining Season Days97
Pro Expenses Per Days684 091 $
Pro Estimated Expenses66 356 827 $
Farm Remaining Season Days105
Farm Expenses Per Days28 314 $
Farm Estimated Expenses2 972 970 $
Estimated Season Expenses69 329 797 $
Season Salary Cap76 175 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $3 825 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 26 175 000 $
Current Bank Account61 036 034 $
Projected Bank Account49 966 582 $

Pro Players Salaries

Vladimir Tarasenko 7 000 000 $ (1)
-Salary Remaining : 5 611 570 $
Kevin Shattenkirk 6 500 000 $ (2)
-Salary Remaining : 5 210 744 $
Paul Stastny 5 800 000 $ (2)
-Salary Remaining : 4 649 587 $
Evgeny Dadonov 5 500 000 $ (4)
-Salary Remaining : 4 409 091 $
Kyle Okposo 5 000 000 $ (4)
-Salary Remaining : 4 008 264 $
Evgeny Kuznetsov 5 000 000 $ (1)
-Salary Remaining : 4 008 264 $
Semyon Varlamov 5 000 000 $ (5)
-Salary Remaining : 4 008 264 $
Gustav Nyquist 5 000 000 $ (4)
-Salary Remaining : 4 008 264 $
Rick Nash 5 000 000 $ (2)
-Salary Remaining : 4 008 264 $
Justin Faulk 4 850 000 $ (3)
-Salary Remaining : 3 888 017 $
Steve Mason 4 125 000 $ (1)
-Salary Remaining : 3 306 818 $
Artem Anisimov 4 000 000 $ (5)
-Salary Remaining : 3 206 612 $
Dan Hamhuis 4 000 000 $ (3)
-Salary Remaining : 3 206 612 $
Trevor Daley 3 150 000 $ (2)
-Salary Remaining : 2 525 207 $
Tanner Fritz 1 750 000 $ (4)
-Salary Remaining : 1 402 893 $
Neal Pionk 1 200 000 $ (2)
-Salary Remaining : 961 983 $
Connor Brickley 1 000 000 $ (3)
-Salary Remaining : 801 653 $
Tanner Kero 950 000 $ (3)
-Salary Remaining : 761 570 $
Mark Borowiecki 850 000 $ (2)
-Salary Remaining : 681 405 $
Tanner Glass 500 000 $ (4)
-Salary Remaining : 400 826 $
Total Pro Players20
Salary Commitment
Year 37 : 76 175 000 $
Year 38 : 60 050 000 $
Year 39 : 37 550 000 $
Year 40 : 26 750 000 $
Salary Average Commitment
Year 37 : 23 800 000 $
Year 38 : 22 300 000 $
Year 39 : 5 000 000 $
Year 40 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 37 : 76 175 000 $
Year 38 : 60 050 000 $
Year 39 : 37 550 000 $
Year 40 : 26 750 000 $

Farm Players Salaries

Brendan Smith 150 000 $ (5)
Salary Remaining : 122 093 $
Clayton Stoner 125 000 $ (1)
Salary Remaining : 101 744 $
Connor Carrick 125 000 $ (4)
Salary Remaining : 101 744 $
Chris Bigras 115 000 $ (3)
Salary Remaining : 93 605 $
Denis Gurianov 95 000 $ (4)
Salary Remaining : 77 326 $
Cameron Gaunce 75 000 $ (4)
Salary Remaining : 61 047 $
Taylor Chorney 75 000 $ (1)
Salary Remaining : 61 047 $
Cal O'Reilly 72 500 $ (3)
Salary Remaining : 59 012 $
Matt Bartkowski 70 000 $ (1)
Salary Remaining : 56 977 $
Jack Skille 70 000 $ (2)
Salary Remaining : 56 977 $
Michael Bournival 65 000 $ (3)
Salary Remaining : 52 907 $
Kyle Criscuolo 60 000 $ (2)
Salary Remaining : 48 837 $
Chase Balisy 55 000 $ (2)
Salary Remaining : 44 767 $
Dylan Olsen 50 000 $ (1)
Salary Remaining : 40 698 $
David Broll 50 000 $ (4)
Salary Remaining : 40 698 $
Dana Tyrell 50 000 $ (2)
Salary Remaining : 40 698 $
Nick Sorensen 50 000 $ (5)
Salary Remaining : 40 698 $
Mark Dekanich 50 000 $ (1)
Salary Remaining : 40 698 $
Timo Pielmeier 50 000 $ (1)
Salary Remaining : 40 698 $
Shane Prince 50 000 $ (3)
Salary Remaining : 40 698 $
Dominik Uher 50 000 $ (1)
Salary Remaining : 40 698 $
Niklas Treutle 50 000 $ (1)
Salary Remaining : 40 698 $
Tomas Vincour 50 000 $ (4)
Salary Remaining : 40 698 $
Total Farm Players23
Salary Commitment
Year 37 : 1 652 500 $
Year 38 : 1 132 500 $
Year 39 : 897 500 $
Year 40 : 595 000 $
Salary Average Commitment
Year 37 : 1 120 000 $
Year 38 : 720 000 $
Year 39 : 550 000 $
Year 40 : 350 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 852 - 97,88%
Level 2: 6000 - 57 $ - 5 873 - 97,88%
Level 3: 3000 - 32 $ - 3 000 - 100,00%
Level 4: 5000 - 20 $ - 4 995 - 99,91%
Luxury : 2000 - 190 $ - 1 863 - 93,16%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 593 - 79,67%
Farm Level 2: 1000 - 15 $ - 812 - 81,16%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %22 583 - 98,19%
Average Income per Game1 612 351 $
Year to Date Revenue12 898 805 $
Farm
Home Games Left34
Average Attendance - %2 405 - 80,17%
Average Income per Game71 341 $
Year to Date Revenue499 384 $

Expense

Pro Players Total Salaries61 075 000 $
Farm Players Total Salaries1 770 000 $
Coaches Total Salaries3 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 309 292 $
Farm Year To Date Expenses506 144 $
Pro Salary Cap To Date11 763 841 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 207 571 $
Farm Estimated Season Revenue2 425 579 $
Pro Remaining Season Days97
Pro Expenses Per Days527 479 $
Pro Estimated Expenses51 165 463 $
Farm Remaining Season Days105
Farm Expenses Per Days19 922 $
Farm Estimated Expenses2 091 810 $
Estimated Season Expenses53 257 273 $
Season Salary Cap61 075 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $18 925 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 11 075 000 $
Current Bank Account86 598 040 $
Projected Bank Account88 973 917 $

Pro Players Salaries

Oliver Ekman-Larsson 8 000 000 $ (4)
-Salary Remaining : 6 413 223 $
Mike Green 6 000 000 $ (1)
-Salary Remaining : 4 809 917 $
Bobby Ryan 5 250 000 $ (5)
-Salary Remaining : 4 208 678 $
Chris Kreider 4 250 000 $ (2)
-Salary Remaining : 3 407 025 $
Rickard Rakell 4 000 000 $ (2)
-Salary Remaining : 3 206 612 $
Kyle Connor 3 850 000 $ (5)
-Salary Remaining : 3 086 364 $
Jay Bouwmeester 3 500 000 $ (1)
-Salary Remaining : 2 805 785 $
Radko Gudas 3 250 000 $ (4)
-Salary Remaining : 2 605 372 $
Jakob Chychrun 3 000 000 $ (5)
-Salary Remaining : 2 404 959 $
Jori Lehtera 2 750 000 $ (1)
-Salary Remaining : 2 204 545 $
Andre Burakovsky 2 500 000 $ (1)
-Salary Remaining : 2 004 132 $
Michal Neuvirth 2 500 000 $ (2)
-Salary Remaining : 2 004 132 $
Derek Forbort 2 000 000 $ (3)
-Salary Remaining : 1 603 306 $
Kyle Clifford 1 500 000 $ (1)
-Salary Remaining : 1 202 479 $
Drake Caggiula 1 500 000 $ (5)
-Salary Remaining : 1 202 479 $
Robin Lehner 1 500 000 $ (1)
-Salary Remaining : 1 202 479 $
Eric Gryba 1 350 000 $ (1)
-Salary Remaining : 1 082 231 $
Pavel Zacha 1 250 000 $ (3)
-Salary Remaining : 1 002 066 $
Scott Laughton 950 000 $ (2)
-Salary Remaining : 761 570 $
Matthew Highmore 775 000 $ (2)
-Salary Remaining : 621 281 $
Carter Rowney 725 000 $ (4)
-Salary Remaining : 581 198 $
Kailer Yamamoto 675 000 $ (1)
-Salary Remaining : 541 116 $
Total Pro Players22
Salary Commitment
Year 37 : 61 075 000 $
Year 38 : 41 300 000 $
Year 39 : 28 825 000 $
Year 40 : 25 575 000 $
Salary Average Commitment
Year 37 : 26 950 000 $
Year 38 : 19 450 000 $
Year 39 : 7 250 000 $
Year 40 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 37 : 61 075 000 $
Year 38 : 41 300 000 $
Year 39 : 28 825 000 $
Year 40 : 25 575 000 $

Farm Players Salaries

Adam Erne 175 000 $ (5)
Salary Remaining : 142 442 $
Owen Tippett 100 000 $ (2)
Salary Remaining : 81 395 $
Zach Whitecloud 95 000 $ (2)
Salary Remaining : 77 326 $
Korbinian Holzer 90 000 $ (3)
Salary Remaining : 73 256 $
Kerby Rychel 90 000 $ (1)
Salary Remaining : 73 256 $
Emile Poirier 90 000 $ (1)
Salary Remaining : 73 256 $
Casey Bailey 87 500 $ (1)
Salary Remaining : 71 221 $
Michael Kapla 87 500 $ (5)
Salary Remaining : 71 221 $
Noah Juulsen 85 000 $ (2)
Salary Remaining : 69 186 $
Paul Ladue 82 500 $ (3)
Salary Remaining : 67 151 $
Sean Malone 80 000 $ (5)
Salary Remaining : 65 116 $
Travis Boyd 80 000 $ (2)
Salary Remaining : 65 116 $
Jon Gillies 75 000 $ (5)
Salary Remaining : 61 047 $
Dylan Ferguson 72 500 $ (2)
Salary Remaining : 59 012 $
Brendan Woods 70 000 $ (1)
Salary Remaining : 56 977 $
Anton Blidh 65 000 $ (5)
Salary Remaining : 52 907 $
Quinton Howden 65 000 $ (2)
Salary Remaining : 52 907 $
Patrick Brown 65 000 $ (1)
Salary Remaining : 52 907 $
Tim Heed 65 000 $ (5)
Salary Remaining : 52 907 $
Griffen Molino 50 000 $ (5)
Salary Remaining : 40 698 $
Ken Appleby 50 000 $ (2)
Salary Remaining : 40 698 $
John Negrin 50 000 $ (1)
Salary Remaining : 40 698 $
Total Farm Players22
Salary Commitment
Year 37 : 1 770 000 $
Year 38 : 1 317 500 $
Year 39 : 770 000 $
Year 40 : 597 500 $
Salary Average Commitment
Year 37 : 1 115 000 $
Year 38 : 815 000 $
Year 39 : 450 000 $
Year 40 : 350 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 95 $ - 6 711 - 95,87%
Level 2: 5500 - 58 $ - 5 500 - 100,00%
Level 3: 2500 - 35 $ - 2 500 - 100,00%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 2000 - 240 $ - 1 438 - 71,88%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 648 - 82,41%
Farm Level 2: 1000 - 15 $ - 823 - 82,30%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20 149 - 95,95%
Average Income per Game1 563 541 $
Year to Date Revenue12 508 331 $
Farm
Home Games Left33
Average Attendance - %2 471 - 82,38%
Average Income per Game73 536 $
Year to Date Revenue588 284 $

Expense

Pro Players Total Salaries77 127 000 $
Farm Players Total Salaries1 085 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 303 711 $
Farm Year To Date Expenses295 738 $
Pro Salary Cap To Date15 311 963 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 596 865 $
Farm Estimated Season Revenue2 426 672 $
Pro Remaining Season Days97
Pro Expenses Per Days678 736 $
Pro Estimated Expenses65 837 392 $
Farm Remaining Season Days105
Farm Expenses Per Days12 287 $
Farm Estimated Expenses1 290 135 $
Estimated Season Expenses67 127 527 $
Season Salary Cap77 127 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $2 873 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 27 127 000 $
Current Bank Account20 520 962 $
Projected Bank Account7 416 972 $

Pro Players Salaries

Auston Matthews 9 000 000 $ (5)
-Salary Remaining : 7 214 876 $
Taylor Hall 7 000 000 $ (1)
-Salary Remaining : 5 611 570 $
Nathan MacKinnon 6 800 000 $ (2)
-Salary Remaining : 5 451 240 $
Kris Letang 6 577 000 $ (4)
-Salary Remaining : 5 272 471 $
Ben Bishop 5 500 000 $ (4)
-Salary Remaining : 4 409 091 $
Sean Couturier 5 000 000 $ (1)
-Salary Remaining : 4 008 264 $
Viktor Arvidsson 4 500 000 $ (3)
-Salary Remaining : 3 607 438 $
Yanni Gourde 4 500 000 $ (5)
-Salary Remaining : 3 607 438 $
Ryan Ellis 4 000 000 $ (1)
-Salary Remaining : 3 206 612 $
Jakob Silfverberg 3 750 000 $ (3)
-Salary Remaining : 3 006 198 $
David Savard 3 750 000 $ (2)
-Salary Remaining : 3 006 198 $
David Perron 3 300 000 $ (2)
-Salary Remaining : 2 645 455 $
Nikita Zadorov 3 000 000 $ (4)
-Salary Remaining : 2 404 959 $
Esa Lindell 2 800 000 $ (3)
-Salary Remaining : 2 244 628 $
Stephen Johns 2 500 000 $ (5)
-Salary Remaining : 2 004 132 $
Juuse Saros 1 500 000 $ (4)
-Salary Remaining : 1 202 479 $
Andrew Copp 1 200 000 $ (2)
-Salary Remaining : 961 983 $
Lawson Crouse 900 000 $ (3)
-Salary Remaining : 721 488 $
Brendan Gaunce 800 000 $ (1)
-Salary Remaining : 641 322 $
Gabriel Dumont 750 000 $ (3)
-Salary Remaining : 601 240 $
Total Pro Players20
Salary Commitment
Year 37 : 77 127 000 $
Year 38 : 60 327 000 $
Year 39 : 45 277 000 $
Year 40 : 32 577 000 $
Salary Average Commitment
Year 37 : 19 350 000 $
Year 38 : 17 000 000 $
Year 39 : 12 250 000 $
Year 40 : 9 750 000 $
Salary Cap with 1 Way Contract
Year 37 : 77 127 000 $
Year 38 : 60 327 000 $
Year 39 : 45 277 000 $
Year 40 : 32 577 000 $

Farm Players Salaries

Mackenzie Weegar 90 000 $ (3)
Salary Remaining : 73 256 $
Mark Alt 65 000 $ (2)
Salary Remaining : 52 907 $
Louie Belpedio 60 000 $ (2)
Salary Remaining : 48 837 $
Justin Florek 55 000 $ (1)
Salary Remaining : 44 767 $
Scott Kosmachuk 55 000 $ (3)
Salary Remaining : 44 767 $
Maxwell Reinhart 55 000 $ (1)
Salary Remaining : 44 767 $
Rasmus Rissanen 55 000 $ (1)
Salary Remaining : 44 767 $
Ales Hemsky 50 000 $ (1)
Salary Remaining : 40 698 $
Drew Shore 50 000 $ (1)
Salary Remaining : 40 698 $
Brett Sutter 50 000 $ (1)
Salary Remaining : 40 698 $
Teddy Purcell 50 000 $ (2)
Salary Remaining : 40 698 $
Nik Antropov 50 000 $ (1)
Salary Remaining : 40 698 $
Christopher Minard 50 000 $ (3)
Salary Remaining : 40 698 $
Ben Scrivens 50 000 $ (3)
Salary Remaining : 40 698 $
Tobias Stephan 50 000 $ (1)
Salary Remaining : 40 698 $
Chris Driedger 50 000 $ (4)
Salary Remaining : 40 698 $
Philip Holm 50 000 $ (3)
Salary Remaining : 40 698 $
Michael Latta 50 000 $ (4)
Salary Remaining : 40 698 $
Mark Streit 50 000 $ (1)
Salary Remaining : 40 698 $
Andrew Crescenzi 50 000 $ (3)
Salary Remaining : 40 698 $
Total Farm Players20
Salary Commitment
Year 37 : 1 085 000 $
Year 38 : 620 000 $
Year 39 : 445 000 $
Year 40 : 100 000 $
Salary Average Commitment
Year 37 : 900 000 $
Year 38 : 450 000 $
Year 39 : 300 000 $
Year 40 : 100 000 $

Toronto Tomahawk



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 100 $ - 6 463 - 99,43%
Level 2: 5500 - 60 $ - 5 500 - 100,00%
Level 3: 3000 - 35 $ - 2 961 - 98,71%
Level 4: 5000 - 20 $ - 4 954 - 99,09%
Luxury : 1500 - 200 $ - 1 500 - 100,00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 35 $ - 1 648 - 82,40%
Farm Level 2: 1000 - 15 $ - 805 - 80,48%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21 379 - 99,44%
Average Income per Game1 553 009 $
Year to Date Revenue12 424 072 $
Farm
Home Games Left33
Average Attendance - %2 453 - 81,76%
Average Income per Game73 239 $
Year to Date Revenue585 910 $

Expense

Pro Players Total Salaries59 275 000 $
Farm Players Total Salaries2 595 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 889 249 $
Farm Year To Date Expenses660 689 $
Pro Salary Cap To Date10 790 081 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 249 297 $
Farm Estimated Season Revenue2 416 879 $
Pro Remaining Season Days97
Pro Expenses Per Days494 008 $
Pro Estimated Expenses47 918 776 $
Farm Remaining Season Days105
Farm Expenses Per Days23 992 $
Farm Estimated Expenses2 519 160 $
Estimated Season Expenses50 437 936 $
Season Salary Cap59 275 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $20 725 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 9 275 000 $
Current Bank Account60 247 801 $
Projected Bank Account63 476 041 $

Pro Players Salaries

Yutaka Fukufuji 10 000 000 $ (4)
-Salary Remaining : 8 016 529 $
Mathew Barzal 6 175 000 $ (3)
-Salary Remaining : 4 950 207 $
Nick Leddy 5 750 000 $ (3)
-Salary Remaining : 4 609 504 $
Antoine Vermette 5 500 000 $ (4)
-Salary Remaining : 4 409 091 $
Alex Killorn 4 000 000 $ (2)
-Salary Remaining : 3 206 612 $
Chris Thorburn 4 000 000 $ (2)
-Salary Remaining : 3 206 612 $
Zane McIntyre 3 500 000 $ (4)
-Salary Remaining : 2 805 785 $
Tomas Kundratek 2 500 000 $ (2)
-Salary Remaining : 2 004 132 $
Ryan Murphy 2 500 000 $ (1)
-Salary Remaining : 2 004 132 $
Roman Will 1 500 000 $ (2)
-Salary Remaining : 1 202 479 $
Ryan Reaves 1 500 000 $ (3)
-Salary Remaining : 1 202 479 $
Cody McLeod 1 250 000 $ (1)
-Salary Remaining : 1 002 066 $
Anthony Cirelli 1 200 000 $ (2)
-Salary Remaining : 961 983 $
Adin Hill 1 200 000 $ (2)
-Salary Remaining : 961 983 $
Haydn Fleury 1 200 000 $ (2)
-Salary Remaining : 961 983 $
Joshua Ho-Sang 1 100 000 $ (5)
-Salary Remaining : 881 818 $
Tim Erixon 1 000 000 $ (1)
-Salary Remaining : 801 653 $
Miles Wood 1 000 000 $ (3)
-Salary Remaining : 801 653 $
Nikita Scherbak 1 000 000 $ (3)
-Salary Remaining : 801 653 $
Nick Seeler 1 000 000 $ (2)
-Salary Remaining : 801 653 $
Andreas Englund 950 000 $ (2)
-Salary Remaining : 761 570 $
Jacob De La Rose 850 000 $ (1)
-Salary Remaining : 681 405 $
Nick Paul 600 000 $ (2)
-Salary Remaining : 480 992 $
Total Pro Players23
Salary Commitment
Year 37 : 59 275 000 $
Year 38 : 53 675 000 $
Year 39 : 35 525 000 $
Year 40 : 20 100 000 $
Salary Average Commitment
Year 37 : 17 170 000 $
Year 38 : 13 170 000 $
Year 39 : 4 500 000 $
Year 40 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 37 : 59 275 000 $
Year 38 : 53 675 000 $
Year 39 : 35 525 000 $
Year 40 : 20 100 000 $

Farm Players Salaries

Mark Cundari 250 000 $ (2)
Salary Remaining : 203 488 $
Michal Jordan 250 000 $ (3)
Salary Remaining : 203 488 $
Conor Allen 250 000 $ (2)
Salary Remaining : 203 488 $
Tyler Cuma 250 000 $ (2)
Salary Remaining : 203 488 $
David Musil 250 000 $ (3)
Salary Remaining : 203 488 $
Troy Grosenick 250 000 $ (1)
Salary Remaining : 203 488 $
Chris Summers 250 000 $ (1)
Salary Remaining : 203 488 $
Matt Beleskey 200 000 $ (3)
Salary Remaining : 162 791 $
Shawn Thornton 200 000 $ (3)
Salary Remaining : 162 791 $
Matt Fraser 100 000 $ (3)
Salary Remaining : 81 395 $
Roman Horak 100 000 $ (3)
Salary Remaining : 81 395 $
Joseph Labate 85 000 $ (2)
Salary Remaining : 69 186 $
Tyrell Goulbourne 85 000 $ (2)
Salary Remaining : 69 186 $
Garrett Wilson 75 000 $ (4)
Salary Remaining : 61 047 $
Total Farm Players14
Salary Commitment
Year 37 : 2 595 000 $
Year 38 : 2 095 000 $
Year 39 : 1 175 000 $
Year 40 : 75 000 $
Salary Average Commitment
Year 37 : 700 000 $
Year 38 : 600 000 $
Year 39 : 350 000 $
Year 40 : 50 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 95 $ - 6 811 - 97,29%
Level 2: 6000 - 75 $ - 5 872 - 97,86%
Level 3: 3000 - 50 $ - 2 535 - 84,51%
Level 4: 5000 - 35 $ - 4 101 - 82,02%
Luxury : 2000 - 190 $ - 1 865 - 93,23%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 621 - 81,07%
Farm Level 2: 1000 - 15 $ - 772 - 77,23%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21 183 - 92,10%
Average Income per Game1 797 523 $
Year to Date Revenue14 380 184 $
Farm
Home Games Left33
Average Attendance - %2 394 - 79,79%
Average Income per Game71 749 $
Year to Date Revenue573 988 $

Expense

Pro Players Total Salaries77 125 000 $
Farm Players Total Salaries3 410 000 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 448 760 $
Farm Year To Date Expenses894 265 $
Pro Salary Cap To Date15 457 029 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 318 259 $
Farm Estimated Season Revenue2 367 700 $
Pro Remaining Season Days97
Pro Expenses Per Days678 719 $
Pro Estimated Expenses65 835 743 $
Farm Remaining Season Days105
Farm Expenses Per Days38 062 $
Farm Estimated Expenses3 996 510 $
Estimated Season Expenses69 832 253 $
Season Salary Cap77 125 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $2 875 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 27 125 000 $
Current Bank Account50 448 668 $
Projected Bank Account42 302 374 $

Pro Players Salaries

Evgeni Malkin 9 250 000 $ (4)
-Salary Remaining : 7 415 289 $
Erik Karlsson 8 250 000 $ (1)
-Salary Remaining : 6 613 636 $
Brad Marchand 7 425 000 $ (5)
-Salary Remaining : 5 952 273 $
Corey Crawford 6 000 000 $ (4)
-Salary Remaining : 4 809 917 $
Alexander Wennberg 5 500 000 $ (1)
-Salary Remaining : 4 409 091 $
Wayne Simmonds 5 000 000 $ (2)
-Salary Remaining : 4 008 264 $
Tyler Johnson 5 000 000 $ (2)
-Salary Remaining : 4 008 264 $
Nate Schmidt 4 350 000 $ (4)
-Salary Remaining : 3 487 190 $
Mathieu Perreault 3 800 000 $ (2)
-Salary Remaining : 3 046 281 $
Brett Pesce 3 500 000 $ (3)
-Salary Remaining : 2 805 785 $
Dmitry Kulikov 2 850 000 $ (4)
-Salary Remaining : 2 284 711 $
Tyler Bozak 2 800 000 $ (1)
-Salary Remaining : 2 244 628 $
Jean-Gabriel Pageau 2 750 000 $ (2)
-Salary Remaining : 2 204 545 $
Patrik Berglund 2 350 000 $ (3)
-Salary Remaining : 1 883 884 $
Jacob Markstrom 2 250 000 $ (3)
-Salary Remaining : 1 803 719 $
Daniel Winnik 1 750 000 $ (2)
-Salary Remaining : 1 402 893 $
Trevor van Riemsdyk 1 250 000 $ (1)
-Salary Remaining : 1 002 066 $
Will Butcher 1 200 000 $ (2)
-Salary Remaining : 961 983 $
Joel Armia 1 000 000 $ (2)
-Salary Remaining : 801 653 $
Kyle Brodziak 850 000 $ (1)
-Salary Remaining : 681 405 $
Total Pro Players20
Salary Commitment
Year 37 : 77 125 000 $
Year 38 : 58 475 000 $
Year 39 : 37 975 000 $
Year 40 : 29 875 000 $
Salary Average Commitment
Year 37 : 23 000 000 $
Year 38 : 20 500 000 $
Year 39 : 4 000 000 $
Year 40 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 37 : 77 125 000 $
Year 38 : 58 475 000 $
Year 39 : 37 975 000 $
Year 40 : 29 875 000 $

Farm Players Salaries

Jason Spezza 575 000 $ (1)
Salary Remaining : 468 023 $
Victor Rask 380 000 $ (1)
Salary Remaining : 309 302 $
Michal Kempny 250 000 $ (5)
Salary Remaining : 203 488 $
Zack Smith 250 000 $ (5)
Salary Remaining : 203 488 $
Joel Ward 200 000 $ (1)
Salary Remaining : 162 791 $
Matt Calvert 175 000 $ (2)
Salary Remaining : 142 442 $
Antti Niemi 150 000 $ (4)
Salary Remaining : 122 093 $
Mirco Mueller 130 000 $ (2)
Salary Remaining : 105 814 $
Matt Greene 90 000 $ (1)
Salary Remaining : 73 256 $
Blake Pietila 90 000 $ (2)
Salary Remaining : 73 256 $
Jordan Nolan 87 500 $ (1)
Salary Remaining : 71 221 $
Christian Djoos 77 500 $ (2)
Salary Remaining : 63 081 $
Nikita Nesterov 75 000 $ (1)
Salary Remaining : 61 047 $
Julian Melchiori 75 000 $ (4)
Salary Remaining : 61 047 $
Stefan Matteau 70 000 $ (2)
Salary Remaining : 56 977 $
Christian Wolanin 70 000 $ (2)
Salary Remaining : 56 977 $
Brian Ferlin 65 000 $ (1)
Salary Remaining : 52 907 $
Jordan Oesterle 65 000 $ (1)
Salary Remaining : 52 907 $
Nic Dowd 62 500 $ (3)
Salary Remaining : 50 872 $
Ben Harpur 62 500 $ (3)
Salary Remaining : 50 872 $
Jacob Josefson 62 500 $ (3)
Salary Remaining : 50 872 $
Chase De Leo 62 500 $ (3)
Salary Remaining : 50 872 $
Joonas Nattinen 60 000 $ (4)
Salary Remaining : 48 837 $
Aaron Palushaj 60 000 $ (2)
Salary Remaining : 48 837 $
Mitch Callahan 60 000 $ (4)
Salary Remaining : 48 837 $
Andrew Hammond 55 000 $ (3)
Salary Remaining : 44 767 $
Tyler Randell 50 000 $ (5)
Salary Remaining : 40 698 $
Total Farm Players27
Salary Commitment
Year 37 : 3 410 000 $
Year 38 : 1 872 500 $
Year 39 : 1 200 000 $
Year 40 : 895 000 $
Salary Average Commitment
Year 37 : 1 695 000 $
Year 38 : 1 145 000 $
Year 39 : 600 000 $
Year 40 : 350 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 95 $ - 6 983 - 99,76%
Level 2: 6000 - 57 $ - 5 867 - 97,79%
Level 3: 3000 - 32 $ - 2 992 - 99,74%
Level 4: 5000 - 20 $ - 4 965 - 99,29%
Luxury : 2000 - 185 $ - 1 899 - 94,97%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 634 - 81,71%
Farm Level 2: 1000 - 15 $ - 811 - 81,06%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %22 707 - 98,72%
Average Income per Game1 621 485 $
Year to Date Revenue12 971 880 $
Farm
Home Games Left33
Average Attendance - %2 445 - 81,50%
Average Income per Game72 826 $
Year to Date Revenue582 608 $

Expense

Pro Players Total Salaries61 200 000 $
Farm Players Total Salaries3 222 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 111 159 $
Farm Year To Date Expenses742 094 $
Pro Salary Cap To Date11 623 550 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 509 005 $
Farm Estimated Season Revenue2 403 258 $
Pro Remaining Season Days97
Pro Expenses Per Days567 769 $
Pro Estimated Expenses55 073 593 $
Farm Remaining Season Days105
Farm Expenses Per Days32 733 $
Farm Estimated Expenses3 436 965 $
Estimated Season Expenses58 510 558 $
Season Salary Cap61 200 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $18 800 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 11 200 000 $
Current Bank Account90 362 947 $
Projected Bank Account87 764 652 $

Pro Players Salaries

Sean Monahan 6 250 000 $ (3)
-Salary Remaining : 5 010 331 $
Mikko Koivu 5 800 000 $ (2)
-Salary Remaining : 4 649 587 $
Patrick Marleau 5 700 000 $ (4)
-Salary Remaining : 4 569 421 $
Brandon Saad 5 250 000 $ (3)
-Salary Remaining : 4 208 678 $
Jake Gardiner 4 500 000 $ (3)
-Salary Remaining : 3 607 438 $
Anton Stralman 4 350 000 $ (4)
-Salary Remaining : 3 487 190 $
Anthony Mantha 3 000 000 $ (3)
-Salary Remaining : 2 404 959 $
Sam Bennett 3 000 000 $ (1)
-Salary Remaining : 2 404 959 $
Marian Gaborik 3 000 000 $ (2)
-Salary Remaining : 2 404 959 $
Shea Theodore 2 850 000 $ (3)
-Salary Remaining : 2 284 711 $
Leo Komarov 2 600 000 $ (1)
-Salary Remaining : 2 084 298 $
Pavel Buchnevich 2 500 000 $ (5)
-Salary Remaining : 2 004 132 $
Zemgus Girgensons 2 000 000 $ (4)
-Salary Remaining : 1 603 306 $
Kari Lehtonen 1 850 000 $ (1)
-Salary Remaining : 1 483 058 $
Mattias Janmark 1 500 000 $ (3)
-Salary Remaining : 1 202 479 $
Ben Chiarot 1 500 000 $ (4)
-Salary Remaining : 1 202 479 $
Malcolm Subban 1 000 000 $ (1)
-Salary Remaining : 801 653 $
Nolan Patrick 1 000 000 $ (1)
-Salary Remaining : 801 653 $
Oscar Lindberg 900 000 $ (1)
-Salary Remaining : 721 488 $
Chris Kunitz 850 000 $ (3)
-Salary Remaining : 681 405 $
Blake Hillman 700 000 $ (2)
-Salary Remaining : 561 157 $
Joe Morrow 600 000 $ (1)
-Salary Remaining : 480 992 $
Brad Hunt 500 000 $ (4)
-Salary Remaining : 400 826 $
Total Pro Players23
Salary Commitment
Year 37 : 61 200 000 $
Year 38 : 50 250 000 $
Year 39 : 40 750 000 $
Year 40 : 16 550 000 $
Salary Average Commitment
Year 37 : 20 800 000 $
Year 38 : 13 300 000 $
Year 39 : 6 500 000 $
Year 40 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 37 : 61 200 000 $
Year 38 : 50 250 000 $
Year 39 : 40 750 000 $
Year 40 : 16 550 000 $

Farm Players Salaries

Sergei Plotnikov 500 000 $ (1)
Salary Remaining : 406 977 $
Morgan Ellis 300 000 $ (1)
Salary Remaining : 244 186 $
Zach Bogosian 250 000 $ (5)
Salary Remaining : 203 488 $
Devin Setoguchi 250 000 $ (1)
Salary Remaining : 203 488 $
Jason Akeson 200 000 $ (2)
Salary Remaining : 162 791 $
Alexandre Burrows 175 000 $ (1)
Salary Remaining : 142 442 $
Austin Czarnik 150 000 $ (4)
Salary Remaining : 122 093 $
Matt Lorito 150 000 $ (2)
Salary Remaining : 122 093 $
Slava Voynov 100 000 $ (5)
Salary Remaining : 81 395 $
Casey Mittelstadt 100 000 $ (2)
Salary Remaining : 81 395 $
Tomas Hyka 92 500 $ (2)
Salary Remaining : 75 291 $
C.J. Smith 92 500 $ (5)
Salary Remaining : 75 291 $
Andrew Poturalski 80 000 $ (5)
Salary Remaining : 65 116 $
Jeff Schultz 77 500 $ (3)
Salary Remaining : 63 081 $
Nicklas Jensen 70 000 $ (2)
Salary Remaining : 56 977 $
Curtis Glencross 67 500 $ (2)
Salary Remaining : 54 942 $
Sergey Tolchinsky 65 000 $ (3)
Salary Remaining : 52 907 $
Hudson Fasching 62 500 $ (3)
Salary Remaining : 50 872 $
Maksim Mayorov 60 000 $ (4)
Salary Remaining : 48 837 $
Ty Wishart 60 000 $ (3)
Salary Remaining : 48 837 $
Sami Aittokallio 60 000 $ (2)
Salary Remaining : 48 837 $
Joel Hanley 60 000 $ (3)
Salary Remaining : 48 837 $
Brendan Shinnimin 50 000 $ (1)
Salary Remaining : 40 698 $
Max Sauve 50 000 $ (3)
Salary Remaining : 40 698 $
Petter Granberg 50 000 $ (5)
Salary Remaining : 40 698 $
Raman Hrabarenka 50 000 $ (5)
Salary Remaining : 40 698 $
Total Farm Players26
Salary Commitment
Year 37 : 3 222 500 $
Year 38 : 1 947 500 $
Year 39 : 1 207 500 $
Year 40 : 832 500 $
Salary Average Commitment
Year 37 : 1 330 000 $
Year 38 : 1 080 000 $
Year 39 : 700 000 $
Year 40 : 400 000 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 820 - 97,42%
Level 2: 6000 - 60 $ - 5 885 - 98,08%
Level 3: 3000 - 35 $ - 2 947 - 98,24%
Level 4: 5000 - 20 $ - 4 990 - 99,80%
Luxury : 2000 - 200 $ - 1 874 - 93,71%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 584 - 79,18%
Farm Level 2: 1000 - 15 $ - 802 - 80,16%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %22 516 - 97,90%
Average Income per Game1 693 491 $
Year to Date Revenue13 547 930 $
Farm
Home Games Left33
Average Attendance - %2 385 - 79,50%
Average Income per Game70 819 $
Year to Date Revenue566 553 $

Expense

Pro Players Total Salaries73 800 000 $
Farm Players Total Salaries3 052 500 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 055 376 $
Farm Year To Date Expenses655 356 $
Pro Salary Cap To Date13 956 206 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 885 211 $
Farm Estimated Season Revenue2 337 031 $
Pro Remaining Season Days97
Pro Expenses Per Days614 050 $
Pro Estimated Expenses59 562 850 $
Farm Remaining Season Days105
Farm Expenses Per Days27 539 $
Farm Estimated Expenses2 891 595 $
Estimated Season Expenses62 454 445 $
Season Salary Cap73 800 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $6 200 000 $
Estimate Over Minimum Salary Cap of 50 000 000 $ 23 800 000 $
Current Bank Account63 933 600 $
Projected Bank Account59 701 397 $

Pro Players Salaries

Ryan Suter 7 500 000 $ (1)
-Salary Remaining : 6 012 397 $
Max Pacioretty 6 350 000 $ (1)
-Salary Remaining : 5 090 496 $
Jordan Eberle 5 000 000 $ (1)
-Salary Remaining : 4 008 264 $
Daniel Sedin 5 000 000 $ (3)
-Salary Remaining : 4 008 264 $
Henrik Sedin 5 000 000 $ (1)
-Salary Remaining : 4 008 264 $
Brandon Dubinsky 4 850 000 $ (2)
-Salary Remaining : 3 888 017 $
Jeff Carter 4 850 000 $ (4)
-Salary Remaining : 3 888 017 $
Alex Galchenyuk 4 250 000 $ (5)
-Salary Remaining : 3 407 025 $
Andrew Ladd 4 000 000 $ (2)
-Salary Remaining : 3 206 612 $
Alec Martinez 4 000 000 $ (2)
-Salary Remaining : 3 206 612 $
Michael Frolik 4 000 000 $ (2)
-Salary Remaining : 3 206 612 $
Derick Brassard 3 500 000 $ (1)
-Salary Remaining : 2 805 785 $
Mike Smith 3 000 000 $ (1)
-Salary Remaining : 2 404 959 $
James Reimer 3 000 000 $ (3)
-Salary Remaining : 2 404 959 $
John Moore 2 500 000 $ (5)
-Salary Remaining : 2 004 132 $
Jakub Vrana 2 400 000 $ (4)
-Salary Remaining : 1 923 967 $
Matthew Benning 1 750 000 $ (5)
-Salary Remaining : 1 402 893 $
Ryan Pulock 1 350 000 $ (3)
-Salary Remaining : 1 082 231 $
Michael Cammalleri 750 000 $ (3)
-Salary Remaining : 601 240 $
Nate Prosser 750 000 $ (3)
-Salary Remaining : 601 240 $
Total Pro Players20
Salary Commitment
Year 37 : 73 800 000 $
Year 38 : 43 450 000 $
Year 39 : 26 600 000 $
Year 40 : 15 750 000 $
Salary Average Commitment
Year 37 : 23 850 000 $
Year 38 : 18 350 000 $
Year 39 : 5 000 000 $
Year 40 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 37 : 73 800 000 $
Year 38 : 43 450 000 $
Year 39 : 26 600 000 $
Year 40 : 15 750 000 $

Farm Players Salaries

Marcus Johansson 500 000 $ (3)
Salary Remaining : 406 977 $
Sven Andrighetto 200 000 $ (3)
Salary Remaining : 162 791 $
Mike Condon 200 000 $ (3)
Salary Remaining : 162 791 $
Matt Hunwick 150 000 $ (2)
Salary Remaining : 122 093 $
Dale Weise 125 000 $ (4)
Salary Remaining : 101 744 $
Xavier Ouellet 120 000 $ (2)
Salary Remaining : 97 674 $
Danick Martel 100 000 $ (2)
Salary Remaining : 81 395 $
Andrej Sustr 100 000 $ (3)
Salary Remaining : 81 395 $
Zach Redmond 95 000 $ (5)
Salary Remaining : 77 326 $
Alex Iafallo 95 000 $ (2)
Salary Remaining : 77 326 $
Matt Tennyson 90 000 $ (2)
Salary Remaining : 73 256 $
Josh Leivo 90 000 $ (4)
Salary Remaining : 73 256 $
AJ Greer 85 000 $ (5)
Salary Remaining : 69 186 $
Laurent Dauphin 80 000 $ (4)
Salary Remaining : 65 116 $
Alexandre Carrier 80 000 $ (5)
Salary Remaining : 65 116 $
Colin Wilson 75 000 $ (3)
Salary Remaining : 61 047 $
Philip Di Giuseppe 75 000 $ (3)
Salary Remaining : 61 047 $
Philip Samuelsson 72 500 $ (4)
Salary Remaining : 59 012 $
Adam Wilcox 65 000 $ (1)
Salary Remaining : 52 907 $
Zac Dalpe 65 000 $ (2)
Salary Remaining : 52 907 $
Ryan Bourque 65 000 $ (1)
Salary Remaining : 52 907 $
Carter Ashton 65 000 $ (4)
Salary Remaining : 52 907 $
John Persson 62 500 $ (4)
Salary Remaining : 50 872 $
Duncan Siemens 62 500 $ (1)
Salary Remaining : 50 872 $
Shane Harper 60 000 $ (1)
Salary Remaining : 48 837 $
Andrei Mironov 60 000 $ (2)
Salary Remaining : 48 837 $
Joey Hishon 55 000 $ (1)
Salary Remaining : 44 767 $
Jeremy Morin 55 000 $ (5)
Salary Remaining : 44 767 $
Colten Teubert 55 000 $ (4)
Salary Remaining : 44 767 $
Niklas Svedberg 50 000 $ (2)
Salary Remaining : 40 698 $
Total Farm Players30
Salary Commitment
Year 37 : 3 052 500 $
Year 38 : 2 745 000 $
Year 39 : 2 015 000 $
Year 40 : 865 000 $
Salary Average Commitment
Year 37 : 1 765 000 $
Year 38 : 1 515 000 $
Year 39 : 930 000 $
Year 40 : 560 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 80 000 000 $
Available Cap Space

Over Minimum of
50 000 000 $

Pro Players

Farm Players

Total Players

Alaska Mystery 14 305 380 $ 76 400 000 $ 3 600 000 $ 26 400 000 $ 212041
Anaheim Icehawks 33 956 632 $ 71 950 000 $ 8 050 000 $ 21 950 000 $ 202646
Atlanta Supra 70 373 642 $ 73 625 000 $ 6 375 000 $ 23 625 000 $ 201636
Boston Bruins 79 800 174 $ 62 500 000 $ 17 500 000 $ 12 500 000 $ 202444
Calgary Red Bull 17 509 106 $ 77 300 000 $ 2 700 000 $ 27 300 000 $ 21930
Chicago Blackhawks 18 458 044 $ 77 675 000 $ 2 325 000 $ 27 675 000 $ 222446
Cleveland Bulldogs 84 385 825 $ 63 925 000 $ 16 075 000 $ 13 925 000 $ 212344
Colorado Zipper 62 754 780 $ 66 900 000 $ 13 100 000 $ 16 900 000 $ 212041
Dallas Storm 21 824 539 $ 77 825 000 $ 2 175 000 $ 27 825 000 $ 21930
Detroit Red Wings 21 438 558 $ 74 700 000 $ 5 300 000 $ 24 700 000 $ 202747
Edmonton Oilers 19 431 408 $ 76 675 000 $ 3 325 000 $ 26 675 000 $ 212243
Halifax Thunder 36 708 663 $ 62 195 000 $ 17 805 000 $ 12 195 000 $ 232245
Hamilton Ultimate Fighter 82 740 315 $ 74 950 000 $ 5 050 000 $ 24 950 000 $ 202040
Houston Supernova 16 247 878 $ 60 900 000 $ 19 100 000 $ 10 900 000 $ 222850
London Spartiates 30 229 420 $ 51 550 000 $ 28 450 000 $ 1 550 000 $ 262046
Los Angeles Kings 95 731 687 $ 52 750 000 $ 27 250 000 $ 2 750 000 $ 202343
Moncton Bonessetters 20 691 179 $ 62 750 000 $ 17 250 000 $ 12 750 000 $ 202848
Montreal Canadiens 78 587 582 $ 55 075 000 $ 24 925 000 $ 5 075 000 $ 242549
New York Rangers 54 192 696 $ 52 725 000 $ 27 275 000 $ 2 725 000 $ 261743
Ottawa Rebels 85 674 300 $ 79 850 000 $ 150 000 $ 29 850 000 $ 232245
Quebec Nordiques 71 173 320 $ 76 425 000 $ 3 575 000 $ 26 425 000 $ 222749
Regina Pats 28 708 373 $ 74 975 000 $ 5 025 000 $ 24 975 000 $ 212748
San Jose Rhinos 54 992 817 $ 77 650 000 $ 2 350 000 $ 27 650 000 $ 211940
Seattle Armada 61 036 034 $ 76 175 000 $ 3 825 000 $ 26 175 000 $ 202343
St-Johns Desperados 86 598 040 $ 61 075 000 $ 18 925 000 $ 11 075 000 $ 222244
St-Louis Blues 20 520 962 $ 77 127 000 $ 2 873 000 $ 27 127 000 $ 202040
Toronto Tomahawk 60 247 801 $ 59 275 000 $ 20 725 000 $ 9 275 000 $ 231437
Vancouver Knights 50 448 668 $ 77 125 000 $ 2 875 000 $ 27 125 000 $ 202747
Washington Budweiser 90 362 947 $ 61 200 000 $ 18 800 000 $ 11 200 000 $ 232649
Winnipeg Jets 63 933 600 $ 73 800 000 $ 6 200 000 $ 23 800 000 $ 203050
© 2019 Association Québecoise de Hockey Simulé