Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 774 - 96,77%
Level 2: 6000 - 70 $ - 5 767 - 96,11%
Level 3: 3000 - 35 $ - 2 975 - 99,18%
Level 4: 5000 - 28 $ - 4 744 - 94,87%
Luxury : 2000 - 200 $ - 1 884 - 94,20%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 603 - 80,16%
Farm Level 2: 1000 - 15 $ - 822 - 82,21%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %22 144 - 96,28%
Average Income per Game1 762 562 $
Year to Date Revenue21 150 739 $
Farm
Home Games Left30
Average Attendance - %2 425 - 80,85%
Average Income per Game68 446 $
Year to Date Revenue752 905 $

Expense

Pro Players Total Salaries73 500 000 $
Farm Players Total Salaries1 802 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 864 030 $
Farm Year To Date Expenses727 984 $
Pro Salary Cap To Date19 811 412 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 114 286 $
Farm Estimated Season Revenue2 053 377 $
Pro Remaining Season Days84
Pro Expenses Per Days679 825 $
Pro Estimated Expenses57 105 300 $
Farm Remaining Season Days87
Farm Expenses Per Days23 953 $
Farm Estimated Expenses2 083 911 $
Estimated Season Expenses59 189 211 $
Season Salary Cap73 500 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $8 500 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 18 500 000 $
Current Bank Account45 500 333 $
Projected Bank Account39 478 785 $

Pro Players Salaries

Andrei Vasilevskiy 8 500 000 $ (5)
-Salary Remaining : 6 263 158 $
Jakub Voracek 8 000 000 $ (5)
-Salary Remaining : 5 894 737 $
Johnny Gaudreau 6 800 000 $ (3)
-Salary Remaining : 5 010 526 $
Rasmus Ristolainen 6 000 000 $ (3)
-Salary Remaining : 4 421 053 $
Morgan Rielly 4 800 000 $ (3)
-Salary Remaining : 3 536 842 $
Sam Reinhart 4 750 000 $ (3)
-Salary Remaining : 3 500 000 $
Brendan Gallagher 4 375 000 $ (5)
-Salary Remaining : 3 223 684 $
Alex Killorn 4 000 000 $ (1)
-Salary Remaining : 2 947 368 $
William Nylander 3 500 000 $ (2)
-Salary Remaining : 2 578 947 $
Valtteri Filppula 3 500 000 $ (2)
-Salary Remaining : 2 578 947 $
Ryan Strome 3 000 000 $ (2)
-Salary Remaining : 2 210 526 $
Nolan Patrick 2 750 000 $ (5)
-Salary Remaining : 2 026 316 $
Erik Gudbranson 2 500 000 $ (3)
-Salary Remaining : 1 842 105 $
Jamie Oleksiak 2 250 000 $ (3)
-Salary Remaining : 1 657 895 $
Ian Cole 1 950 000 $ (2)
-Salary Remaining : 1 436 842 $
Jake McCabe 1 500 000 $ (1)
-Salary Remaining : 1 105 263 $
Vladislav Namestnikov 1 500 000 $ (1)
-Salary Remaining : 1 105 263 $
Elias Pettersson 1 200 000 $ (3)
-Salary Remaining : 884 211 $
Aaron Dell 1 000 000 $ (4)
-Salary Remaining : 736 842 $
Jesperi Kotkaniemi 925 000 $ (3)
-Salary Remaining : 681 579 $
Brandon Pirri 700 000 $ (1)
-Salary Remaining : 515 789 $
Total Pro Players21
Salary Commitment
Year 38 : 73 500 000 $
Year 39 : 65 800 000 $
Year 40 : 53 850 000 $
Year 41 : 24 625 000 $
Salary Average Commitment
Year 38 : 14 975 000 $
Year 39 : 9 475 000 $
Year 40 : 7 475 000 $
Year 41 : 3 475 000 $
Salary Cap with 1 Way Contract
Year 38 : 73 500 000 $
Year 39 : 65 800 000 $
Year 40 : 53 850 000 $
Year 41 : 24 625 000 $

Farm Players Salaries

Lee Stempniak 225 000 $ (1)
Salary Remaining : 167 308 $
Karl Alzner 150 000 $ (5)
Salary Remaining : 111 538 $
Tyler Ennis 150 000 $ (5)
Salary Remaining : 111 538 $
Matthew Peca 100 000 $ (4)
Salary Remaining : 74 359 $
Martin Marincin 100 000 $ (1)
Salary Remaining : 74 359 $
Derrick Pouliot 100 000 $ (4)
Salary Remaining : 74 359 $
Jakub Kindl 100 000 $ (2)
Salary Remaining : 74 359 $
Anders Bjork 95 000 $ (1)
Salary Remaining : 70 641 $
Quinn Hughes 92 500 $ (3)
Salary Remaining : 68 782 $
Oscar Dansk 85 000 $ (1)
Salary Remaining : 63 205 $
Hunter Shinkaruk 80 000 $ (1)
Salary Remaining : 59 487 $
Carson Soucy 60 000 $ (1)
Salary Remaining : 44 615 $
Spencer Foo 55 000 $ (1)
Salary Remaining : 40 897 $
Trevor Murphy 55 000 $ (1)
Salary Remaining : 40 897 $
Rocco Grimaldi 55 000 $ (1)
Salary Remaining : 40 897 $
Dylan McIlrath 50 000 $ (1)
Salary Remaining : 37 179 $
Jamie Devane 50 000 $ (4)
Salary Remaining : 37 179 $
Vladimir Mihalik 50 000 $ (1)
Salary Remaining : 37 179 $
Rob O'Gara 50 000 $ (1)
Salary Remaining : 37 179 $
Michael Paliotta 50 000 $ (1)
Salary Remaining : 37 179 $
Nail Yakupov (Out of Payroll) 50 000 $ (2)
Salary Remaining : 37 179 $
Ben Thomson 50 000 $ (1)
Salary Remaining : 37 179 $
Total Farm Players22
Salary Commitment
Year 38 : 1 852 500 $
Year 39 : 792 500 $
Year 40 : 642 500 $
Year 41 : 550 000 $
Salary Average Commitment
Year 38 : 1 355 000 $
Year 39 : 450 000 $
Year 40 : 300 000 $
Year 41 : 250 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 82 $ - 6 944 - 99,20%
Level 2: 6000 - 54 $ - 5 965 - 99,41%
Level 3: 3000 - 35 $ - 2 952 - 98,40%
Level 4: 5000 - 20 $ - 4 940 - 98,80%
Luxury : 2000 - 158 $ - 1 949 - 97,44%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 603 - 80,15%
Farm Level 2: 1000 - 15 $ - 790 - 78,96%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %22 749 - 98,91%
Average Income per Game1 401 509 $
Year to Date Revenue15 416 603 $
Farm
Home Games Left30
Average Attendance - %2 393 - 79,75%
Average Income per Game67 946 $
Year to Date Revenue747 410 $

Expense

Pro Players Total Salaries72 875 000 $
Farm Players Total Salaries2 325 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 959 654 $
Farm Year To Date Expenses1 706 193 $
Pro Salary Cap To Date19 907 014 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 045 281 $
Farm Estimated Season Revenue2 038 391 $
Pro Remaining Season Days84
Pro Expenses Per Days674 342 $
Pro Estimated Expenses56 644 728 $
Farm Remaining Season Days87
Farm Expenses Per Days58 333 $
Farm Estimated Expenses5 074 971 $
Estimated Season Expenses61 719 699 $
Season Salary Cap72 875 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $9 125 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 17 875 000 $
Current Bank Account41 796 422 $
Projected Bank Account24 160 395 $

Pro Players Salaries

Nikita Kucherov 9 250 000 $ (3)
-Salary Remaining : 6 815 789 $
Vladimir Tarasenko 8 250 000 $ (5)
-Salary Remaining : 6 078 947 $
Alex DeBrincat 6 200 000 $ (5)
-Salary Remaining : 4 568 421 $
Hampus Lindholm 5 500 000 $ (2)
-Salary Remaining : 4 052 632 $
Tomas Tatar 5 300 000 $ (2)
-Salary Remaining : 3 905 263 $
Nikita Zaitsev 4 000 000 $ (4)
-Salary Remaining : 2 947 368 $
Elias Lindholm 4 000 000 $ (1)
-Salary Remaining : 2 947 368 $
Niklas Kronwall 3 500 000 $ (1)
-Salary Remaining : 2 578 947 $
Dylan Larkin 3 500 000 $ (2)
-Salary Remaining : 2 578 947 $
Brady Skjei 3 425 000 $ (2)
-Salary Remaining : 2 523 684 $
Petr Mrazek 3 000 000 $ (4)
-Salary Remaining : 2 210 526 $
Ryan Murray 2 850 000 $ (3)
-Salary Remaining : 2 100 000 $
Andreas Athanasiou 2 800 000 $ (2)
-Salary Remaining : 2 063 158 $
Noah Hanifin 2 600 000 $ (1)
-Salary Remaining : 1 915 789 $
Radek Faksa 2 500 000 $ (1)
-Salary Remaining : 1 842 105 $
Connor Brown 2 000 000 $ (2)
-Salary Remaining : 1 473 684 $
Carl Hagelin 1 500 000 $ (1)
-Salary Remaining : 1 105 263 $
Curtis McElhinney 1 250 000 $ (2)
-Salary Remaining : 921 053 $
Chris Wagner 750 000 $ (5)
-Salary Remaining : 552 632 $
Christoffer Ehn 700 000 $ (3)
-Salary Remaining : 515 789 $
Total Pro Players20
Salary Commitment
Year 38 : 72 875 000 $
Year 39 : 58 775 000 $
Year 40 : 35 000 000 $
Year 41 : 22 200 000 $
Salary Average Commitment
Year 38 : 16 350 000 $
Year 39 : 8 250 000 $
Year 40 : 4 000 000 $
Year 41 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 38 : 72 875 000 $
Year 39 : 58 775 000 $
Year 40 : 35 000 000 $
Year 41 : 22 200 000 $

Farm Players Salaries

Jacob MacDonald 160 000 $ (5)
Salary Remaining : 118 974 $
Bogdan Kiselevich 160 000 $ (3)
Salary Remaining : 118 974 $
Markus Hannikainen 160 000 $ (2)
Salary Remaining : 118 974 $
Tomas Jurco 125 000 $ (2)
Salary Remaining : 92 949 $
Anthony Greco 120 000 $ (5)
Salary Remaining : 89 231 $
Lawrence Pilut 120 000 $ (3)
Salary Remaining : 89 231 $
Joel Vermin 110 000 $ (2)
Salary Remaining : 81 795 $
Jake Chelios 100 000 $ (5)
Salary Remaining : 74 359 $
Igor Ozhiganov 100 000 $ (3)
Salary Remaining : 74 359 $
Taro Hirose 95 000 $ (3)
Salary Remaining : 70 641 $
Adam Gaudette 85 000 $ (1)
Salary Remaining : 63 205 $
Joe Hicketts 85 000 $ (1)
Salary Remaining : 63 205 $
Martin Frk 85 000 $ (4)
Salary Remaining : 63 205 $
Marek Mazanec 85 000 $ (3)
Salary Remaining : 63 205 $
Ryan Sproul 80 000 $ (3)
Salary Remaining : 59 487 $
Valeri Nichushkin 80 000 $ (3)
Salary Remaining : 59 487 $
Nikita Soshnikov 75 000 $ (2)
Salary Remaining : 55 769 $
Andrej Nestrasil 65 000 $ (5)
Salary Remaining : 48 333 $
Dan Renouf 65 000 $ (4)
Salary Remaining : 48 333 $
Jan Mursak 65 000 $ (4)
Salary Remaining : 48 333 $
Mackenzie Skapski 65 000 $ (5)
Salary Remaining : 48 333 $
Mattias Ritola 60 000 $ (3)
Salary Remaining : 44 615 $
Pavel Datsyuk 60 000 $ (3)
Salary Remaining : 44 615 $
Linus Klasen 60 000 $ (3)
Salary Remaining : 44 615 $
Petteri Lindbohm 60 000 $ (5)
Salary Remaining : 44 615 $
Total Farm Players25
Salary Commitment
Year 38 : 2 325 000 $
Year 39 : 2 155 000 $
Year 40 : 1 685 000 $
Year 41 : 785 000 $
Salary Average Commitment
Year 38 : 1 250 000 $
Year 39 : 1 150 000 $
Year 40 : 950 000 $
Year 41 : 450 000 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 100 $ - 6 840 - 97,71%
Level 2: 6000 - 75 $ - 5 664 - 94,40%
Level 3: 3000 - 40 $ - 2 563 - 85,44%
Level 4: 5000 - 25 $ - 4 798 - 95,97%
Luxury : 2000 - 225 $ - 1 547 - 77,36%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 642 - 82,12%
Farm Level 2: 1000 - 15 $ - 797 - 79,73%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %21 413 - 93,10%
Average Income per Game1 689 296 $
Year to Date Revenue18 582 260 $
Farm
Home Games Left30
Average Attendance - %2 440 - 81,32%
Average Income per Game69 445 $
Year to Date Revenue763 895 $

Expense

Pro Players Total Salaries64 700 000 $
Farm Players Total Salaries1 765 000 $
Coaches Total Salaries3 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 842 101 $
Farm Year To Date Expenses648 636 $
Pro Salary Cap To Date17 184 201 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 678 891 $
Farm Estimated Season Revenue2 083 350 $
Pro Remaining Season Days84
Pro Expenses Per Days589 474 $
Pro Estimated Expenses49 515 816 $
Farm Remaining Season Days87
Farm Expenses Per Days19 786 $
Farm Estimated Expenses1 721 382 $
Estimated Season Expenses51 237 198 $
Season Salary Cap64 700 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $17 300 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 9 700 000 $
Current Bank Account84 937 649 $
Projected Bank Account86 462 692 $

Pro Players Salaries

Ryan Johansen 8 000 000 $ (4)
-Salary Remaining : 5 894 737 $
Aaron Ekblad 7 500 000 $ (5)
-Salary Remaining : 5 526 316 $
Pierre-Luc Dubois 7 000 000 $ (5)
-Salary Remaining : 5 157 895 $
Cory Schneider 6 200 000 $ (2)
-Salary Remaining : 4 568 421 $
Jordan Staal 6 000 000 $ (3)
-Salary Remaining : 4 421 053 $
Jake Muzzin 4 000 000 $ (5)
-Salary Remaining : 2 947 368 $
Justin Abdelkader 3 200 000 $ (4)
-Salary Remaining : 2 357 895 $
Charlie Coyle 3 200 000 $ (4)
-Salary Remaining : 2 357 895 $
Anthony Mantha 3 000 000 $ (2)
-Salary Remaining : 2 210 526 $
Micheal Ferland 2 800 000 $ (4)
-Salary Remaining : 2 063 158 $
Nathan Beaulieu 2 500 000 $ (1)
-Salary Remaining : 1 842 105 $
Brayden McNabb 2 500 000 $ (2)
-Salary Remaining : 1 842 105 $
Zemgus Girgensons 2 000 000 $ (3)
-Salary Remaining : 1 473 684 $
Nick Ritchie (Out of Payroll) 2 000 000 $ (4)
-Salary Remaining : 1 473 684 $
Matt Martin 1 000 000 $ (1)
-Salary Remaining : 736 842 $
Zach Aston-Reese 900 000 $ (1)
-Salary Remaining : 663 158 $
Dalton Prout 800 000 $ (5)
-Salary Remaining : 589 474 $
Ilya Lyubushkin 800 000 $ (3)
-Salary Remaining : 589 474 $
Justin Falk 750 000 $ (2)
-Salary Remaining : 552 632 $
Landon Bow 700 000 $ (3)
-Salary Remaining : 515 789 $
Devon Toews 700 000 $ (3)
-Salary Remaining : 515 789 $
Nicolas Deslauriers 650 000 $ (1)
-Salary Remaining : 478 947 $
Eddie Pasquale (Out of Payroll) 600 000 $ (3)
-Salary Remaining : 442 105 $
Barry Brust 500 000 $ (2)
-Salary Remaining : 368 421 $
Total Pro Players24
Salary Commitment
Year 38 : 67 300 000 $
Year 39 : 62 250 000 $
Year 40 : 49 300 000 $
Year 41 : 38 500 000 $
Salary Average Commitment
Year 38 : 14 650 000 $
Year 39 : 10 000 000 $
Year 40 : 7 500 000 $
Year 41 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 38 : 67 300 000 $
Year 39 : 62 250 000 $
Year 40 : 49 300 000 $
Year 41 : 38 500 000 $

Farm Players Salaries

Jesse Puljujarvi 200 000 $ (4)
Salary Remaining : 148 718 $
Jimmy Hayes 150 000 $ (2)
Salary Remaining : 111 538 $
Brett Ritchie 150 000 $ (3)
Salary Remaining : 111 538 $
Jason Pominville 120 000 $ (1)
Salary Remaining : 89 231 $
Andreas Borgman 90 000 $ (1)
Salary Remaining : 66 923 $
Devante Smith-Pelly 90 000 $ (4)
Salary Remaining : 66 923 $
Juho Lammikko 90 000 $ (3)
Salary Remaining : 66 923 $
Victor Ejdsell 90 000 $ (1)
Salary Remaining : 66 923 $
Chris Stewart 80 000 $ (1)
Salary Remaining : 59 487 $
Lukas Radil 80 000 $ (3)
Salary Remaining : 59 487 $
Dryden Hunt 80 000 $ (1)
Salary Remaining : 59 487 $
Andrey Pedan 75 000 $ (2)
Salary Remaining : 55 769 $
Michael Amadio 70 000 $ (1)
Salary Remaining : 52 051 $
Alexandre Fortin 70 000 $ (3)
Salary Remaining : 52 051 $
Mark McNeill 70 000 $ (2)
Salary Remaining : 52 051 $
Andy Andreoff 60 000 $ (4)
Salary Remaining : 44 615 $
Adam Payerl 50 000 $ (2)
Salary Remaining : 37 179 $
Brian Lashoff 50 000 $ (1)
Salary Remaining : 37 179 $
Henrik Karlsson 50 000 $ (2)
Salary Remaining : 37 179 $
Keith Aulie (Out of Payroll) 50 000 $ (1)
Salary Remaining : 37 179 $
Andrew MacWilliam 50 000 $ (1)
Salary Remaining : 37 179 $
Total Farm Players21
Salary Commitment
Year 38 : 1 815 000 $
Year 39 : 1 135 000 $
Year 40 : 740 000 $
Year 41 : 350 000 $
Salary Average Commitment
Year 38 : 1 080 000 $
Year 39 : 600 000 $
Year 40 : 350 000 $
Year 41 : 150 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 78 $ - 6 986 - 99,80%
Level 2: 6000 - 54 $ - 5 935 - 98,91%
Level 3: 3000 - 33 $ - 2 988 - 99,59%
Level 4: 5000 - 20 $ - 4 923 - 98,45%
Luxury : 2000 - 145 $ - 1 936 - 96,80%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 580 - 79,02%
Farm Level 2: 1000 - 15 $ - 795 - 79,45%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %22 767 - 98,99%
Average Income per Game1 343 143 $
Year to Date Revenue16 117 721 $
Farm
Home Games Left30
Average Attendance - %2 375 - 79,17%
Average Income per Game67 234 $
Year to Date Revenue739 575 $

Expense

Pro Players Total Salaries72 800 000 $
Farm Players Total Salaries500 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 029 824 $
Farm Year To Date Expenses312 474 $
Pro Salary Cap To Date18 714 026 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue38 951 159 $
Farm Estimated Season Revenue2 017 023 $
Pro Remaining Season Days84
Pro Expenses Per Days682 456 $
Pro Estimated Expenses57 326 304 $
Farm Remaining Season Days87
Farm Expenses Per Days8 974 $
Farm Estimated Expenses780 738 $
Estimated Season Expenses58 107 042 $
Season Salary Cap72 800 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $9 200 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 17 800 000 $
Current Bank Account7 684 009 $
Projected Bank Account(9 454 851 $)

Pro Players Salaries

Aleksander Barkov 7 850 000 $ (3)
-Salary Remaining : 5 784 211 $
Ryan McDonagh 6 000 000 $ (5)
-Salary Remaining : 4 421 053 $
Sergei Bobrovsky 6 000 000 $ (4)
-Salary Remaining : 4 421 053 $
Jonathan Huberdeau 5 500 000 $ (1)
-Salary Remaining : 4 052 632 $
Erik Johnson 5 500 000 $ (4)
-Salary Remaining : 4 052 632 $
Bo Horvat 5 500 000 $ (4)
-Salary Remaining : 4 052 632 $
Niklas Hjalmarsson 3 500 000 $ (5)
-Salary Remaining : 2 578 947 $
Calvin de Haan 3 500 000 $ (3)
-Salary Remaining : 2 578 947 $
Thomas Vanek 3 500 000 $ (3)
-Salary Remaining : 2 578 947 $
Mark Pysyk 3 000 000 $ (5)
-Salary Remaining : 2 210 526 $
Michael Grabner 3 000 000 $ (5)
-Salary Remaining : 2 210 526 $
Nick Bjugstad 3 000 000 $ (1)
-Salary Remaining : 2 210 526 $
Andrew Cogliano 2 650 000 $ (2)
-Salary Remaining : 1 952 632 $
Robby Fabbri 2 500 000 $ (3)
-Salary Remaining : 1 842 105 $
Christian Fischer 2 250 000 $ (3)
-Salary Remaining : 1 657 895 $
Mark Jankowski 2 000 000 $ (5)
-Salary Remaining : 1 473 684 $
Chad Johnson 1 800 000 $ (1)
-Salary Remaining : 1 326 316 $
Sean Kuraly 1 500 000 $ (4)
-Salary Remaining : 1 105 263 $
Haydn Fleury 1 200 000 $ (1)
-Salary Remaining : 884 211 $
Anthony Stolarz 1 000 000 $ (5)
-Salary Remaining : 736 842 $
Jack Roslovic 1 000 000 $ (1)
-Salary Remaining : 736 842 $
Henri Jokiharju 550 000 $ (1)
-Salary Remaining : 405 263 $
Justin Holl 500 000 $ (1)
-Salary Remaining : 368 421 $
Total Pro Players23
Salary Commitment
Year 38 : 72 800 000 $
Year 39 : 59 250 000 $
Year 40 : 56 600 000 $
Year 41 : 37 000 000 $
Salary Average Commitment
Year 38 : 21 000 000 $
Year 39 : 8 700 000 $
Year 40 : 8 200 000 $
Year 41 : 5 700 000 $
Salary Cap with 1 Way Contract
Year 38 : 72 800 000 $
Year 39 : 59 250 000 $
Year 40 : 56 600 000 $
Year 41 : 37 000 000 $

Farm Players Salaries

Dominic Moore 100 000 $ (2)
Salary Remaining : 74 359 $
Michael McLeod 80 000 $ (3)
Salary Remaining : 59 487 $
Rinat Valiev 70 000 $ (1)
Salary Remaining : 52 051 $
Jean-Francois Berube 70 000 $ (2)
Salary Remaining : 52 051 $
Scott Wedgewood 70 000 $ (2)
Salary Remaining : 52 051 $
Jake Bean 55 000 $ (1)
Salary Remaining : 40 897 $
Urho Vaakanainen 55 000 $ (1)
Salary Remaining : 40 897 $
Total Farm Players7
Salary Commitment
Year 38 : 500 000 $
Year 39 : 320 000 $
Year 40 : 80 000 $
Year 41 : 0 $
Salary Average Commitment
Year 38 : 350 000 $
Year 39 : 200 000 $
Year 40 : 50 000 $
Year 41 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 5000 - 160 $ - 4 292 - 85,84%
Level 2: 5000 - 90 $ - 4 167 - 83,34%
Level 3: 2500 - 55 $ - 2 046 - 81,85%
Level 4: 4000 - 35 $ - 3 393 - 84,84%
Luxury : 2000 - 300 $ - 1 185 - 59,25%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 665 - 83,25%
Farm Level 2: 1000 - 15 $ - 843 - 84,28%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15 084 - 81,53%
Average Income per Game1 648 585 $
Year to Date Revenue18 134 440 $
Farm
Home Games Left30
Average Attendance - %2 508 - 83,59%
Average Income per Game70 914 $
Year to Date Revenue780 055 $

Expense

Pro Players Total Salaries74 975 000 $
Farm Players Total Salaries2 300 500 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 197 368 $
Farm Year To Date Expenses1 013 603 $
Pro Salary Cap To Date19 539 472 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 457 564 $
Farm Estimated Season Revenue2 127 423 $
Pro Remaining Season Days84
Pro Expenses Per Days679 605 $
Pro Estimated Expenses57 086 820 $
Farm Remaining Season Days87
Farm Expenses Per Days32 483 $
Farm Estimated Expenses2 826 021 $
Estimated Season Expenses59 912 841 $
Season Salary Cap74 975 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $7 025 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 19 975 000 $
Current Bank Account15 954 017 $
Projected Bank Account7 626 163 $

Pro Players Salaries

Alex Ovechkin 9 000 000 $ (2)
-Salary Remaining : 6 631 579 $
Brad Marchand 7 425 000 $ (4)
-Salary Remaining : 5 471 053 $
Mark Giordano 6 750 000 $ (4)
-Salary Remaining : 4 973 684 $
Robin Lehner 6 250 000 $ (5)
-Salary Remaining : 4 605 263 $
Mikael Granlund 5 000 000 $ (1)
-Salary Remaining : 3 684 211 $
Andy Greene 4 750 000 $ (4)
-Salary Remaining : 3 500 000 $
Max Domi 4 500 000 $ (3)
-Salary Remaining : 3 315 789 $
Tomas Hertl 4 500 000 $ (1)
-Salary Remaining : 3 315 789 $
Ivan Provorov 3 750 000 $ (2)
-Salary Remaining : 2 763 158 $
Mattias Ekholm 3 750 000 $ (3)
-Salary Remaining : 2 763 158 $
Nick Schmaltz 3 000 000 $ (2)
-Salary Remaining : 2 210 526 $
Mikko Koskinen 3 000 000 $ (4)
-Salary Remaining : 2 210 526 $
Phillip Danault 2 500 000 $ (3)
-Salary Remaining : 1 842 105 $
Calle Jarnkrok 2 500 000 $ (3)
-Salary Remaining : 1 842 105 $
Jonathan Ericsson 1 500 000 $ (4)
-Salary Remaining : 1 105 263 $
Ryan Pulock 1 350 000 $ (2)
-Salary Remaining : 994 737 $
Roman Polak 1 250 000 $ (4)
-Salary Remaining : 921 053 $
Jay Beagle 1 000 000 $ (1)
-Salary Remaining : 736 842 $
Dominik Kahun 950 000 $ (3)
-Salary Remaining : 700 000 $
David Kampf 900 000 $ (1)
-Salary Remaining : 663 158 $
Carter Rowney 725 000 $ (3)
-Salary Remaining : 534 211 $
Noel Acciari 625 000 $ (2)
-Salary Remaining : 460 526 $
Total Pro Players22
Salary Commitment
Year 38 : 74 975 000 $
Year 39 : 63 575 000 $
Year 40 : 45 850 000 $
Year 41 : 30 925 000 $
Salary Average Commitment
Year 38 : 19 500 000 $
Year 39 : 12 500 000 $
Year 40 : 10 000 000 $
Year 41 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 74 975 000 $
Year 39 : 63 575 000 $
Year 40 : 45 850 000 $
Year 41 : 30 925 000 $

Farm Players Salaries

Brian Elliott 280 000 $ (2)
Salary Remaining : 208 205 $
Jacob Nilsson 123 000 $ (5)
Salary Remaining : 91 462 $
Alexander Burmistrov 100 000 $ (2)
Salary Remaining : 74 359 $
Logan Shaw 100 000 $ (2)
Salary Remaining : 74 359 $
Alexander Salak 100 000 $ (1)
Salary Remaining : 74 359 $
Viktor Stalberg 100 000 $ (1)
Salary Remaining : 74 359 $
Drake Batherson 95 000 $ (2)
Salary Remaining : 70 641 $
Joakim Ryan 90 000 $ (1)
Salary Remaining : 66 923 $
Matt Hendricks 90 000 $ (5)
Salary Remaining : 66 923 $
Dominik Simon 85 000 $ (2)
Salary Remaining : 63 205 $
Jonny Brodzinski 80 000 $ (4)
Salary Remaining : 59 487 $
Gustav Olofsson 80 000 $ (1)
Salary Remaining : 59 487 $
Gavin Bayreuther 80 000 $ (3)
Salary Remaining : 59 487 $
Eeli Tolvanen 80 000 $ (1)
Salary Remaining : 59 487 $
Nathan Walker 80 000 $ (1)
Salary Remaining : 59 487 $
David Ullstrom 75 000 $ (2)
Salary Remaining : 55 769 $
Andreas Martinsen 70 000 $ (2)
Salary Remaining : 52 051 $
Brogan Rafferty 70 000 $ (3)
Salary Remaining : 52 051 $
Byron Froese 62 500 $ (2)
Salary Remaining : 46 474 $
Steve Bernier 60 000 $ (3)
Salary Remaining : 44 615 $
Colin Smith 60 000 $ (3)
Salary Remaining : 44 615 $
Henrik Haapala 60 000 $ (1)
Salary Remaining : 44 615 $
Ben Sexton 60 000 $ (3)
Salary Remaining : 44 615 $
Vadim Shipachyov 60 000 $ (3)
Salary Remaining : 44 615 $
Griffin Reinhart 60 000 $ (4)
Salary Remaining : 44 615 $
Adam Almquist 50 000 $ (3)
Salary Remaining : 37 179 $
Colby Robak (Out of Payroll) 50 000 $ (3)
Salary Remaining : 37 179 $
Stefan Elliott 50 000 $ (4)
Salary Remaining : 37 179 $
Total Farm Players28
Salary Commitment
Year 38 : 2 350 500 $
Year 39 : 1 760 500 $
Year 40 : 893 000 $
Year 41 : 403 000 $
Salary Average Commitment
Year 38 : 1 375 000 $
Year 39 : 975 000 $
Year 40 : 550 000 $
Year 41 : 250 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 114 $ - 6 834 - 97,63%
Level 2: 6000 - 72 $ - 5 877 - 97,95%
Level 3: 3000 - 40 $ - 2 993 - 99,76%
Level 4: 5000 - 27 $ - 4 878 - 97,56%
Luxury : 2000 - 195 $ - 1 969 - 98,47%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 34 $ - 1 620 - 81,00%
Farm Level 2: 1000 - 14 $ - 803 - 80,32%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %22 552 - 98,05%
Average Income per Game1 792 325 $
Year to Date Revenue19 715 578 $
Farm
Home Games Left30
Average Attendance - %2 423 - 80,77%
Average Income per Game66 321 $
Year to Date Revenue729 536 $

Expense

Pro Players Total Salaries78 325 000 $
Farm Players Total Salaries1 865 000 $
Coaches Total Salaries4 275 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 586 830 $
Farm Year To Date Expenses665 886 $
Pro Salary Cap To Date20 659 200 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 769 758 $
Farm Estimated Season Revenue1 989 644 $
Pro Remaining Season Days84
Pro Expenses Per Days717 982 $
Pro Estimated Expenses60 310 488 $
Farm Remaining Season Days87
Farm Expenses Per Days22 350 $
Farm Estimated Expenses1 944 450 $
Estimated Season Expenses62 254 938 $
Season Salary Cap78 325 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 675 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 23 325 000 $
Current Bank Account84 443 071 $
Projected Bank Account77 947 535 $

Pro Players Salaries

Jack Eichel 8 500 000 $ (2)
-Salary Remaining : 6 263 158 $
William Karlsson 6 000 000 $ (5)
-Salary Remaining : 4 421 053 $
Alexander Steen 5 800 000 $ (2)
-Salary Remaining : 4 273 684 $
Derek Stepan 5 000 000 $ (4)
-Salary Remaining : 3 684 211 $
Jared Spurgeon 5 000 000 $ (3)
-Salary Remaining : 3 684 211 $
Reilly Smith 5 000 000 $ (4)
-Salary Remaining : 3 684 211 $
Ondrej Palat 4 500 000 $ (4)
-Salary Remaining : 3 315 789 $
Carl Soderberg 4 000 000 $ (4)
-Salary Remaining : 2 947 368 $
Johnny Boychuk 4 000 000 $ (3)
-Salary Remaining : 2 947 368 $
Jason Zucker 3 875 000 $ (4)
-Salary Remaining : 2 855 263 $
Kris Russell 3 800 000 $ (1)
-Salary Remaining : 2 800 000 $
Mathieu Perreault 3 800 000 $ (1)
-Salary Remaining : 2 800 000 $
Connor Murphy 3 500 000 $ (4)
-Salary Remaining : 2 578 947 $
Jaroslav Halak 3 500 000 $ (2)
-Salary Remaining : 2 578 947 $
Riley Sheahan 2 750 000 $ (3)
-Salary Remaining : 2 026 316 $
Devin Shore 2 500 000 $ (5)
-Salary Remaining : 1 842 105 $
Ryan Hartman 2 000 000 $ (5)
-Salary Remaining : 1 473 684 $
Anthony DeAngelo 1 750 000 $ (2)
-Salary Remaining : 1 289 474 $
Dylan DeMelo 1 250 000 $ (2)
-Salary Remaining : 921 053 $
Thatcher Demko 950 000 $ (1)
-Salary Remaining : 700 000 $
Mark Borowiecki 850 000 $ (1)
-Salary Remaining : 626 316 $
Total Pro Players21
Salary Commitment
Year 38 : 78 325 000 $
Year 39 : 68 925 000 $
Year 40 : 48 125 000 $
Year 41 : 36 375 000 $
Salary Average Commitment
Year 38 : 12 750 000 $
Year 39 : 10 400 000 $
Year 40 : 7 900 000 $
Year 41 : 6 400 000 $
Salary Cap with 1 Way Contract
Year 38 : 78 325 000 $
Year 39 : 68 925 000 $
Year 40 : 48 125 000 $
Year 41 : 36 375 000 $

Farm Players Salaries

Warren Foegele 100 000 $ (1)
Salary Remaining : 74 359 $
Christian Jaros 90 000 $ (1)
Salary Remaining : 66 923 $
Alex Nedeljkovic 90 000 $ (4)
Salary Remaining : 66 923 $
Tucker Poolman 85 000 $ (1)
Salary Remaining : 63 205 $
Nico Sturm 85 000 $ (3)
Salary Remaining : 63 205 $
Daniel Carr 85 000 $ (2)
Salary Remaining : 63 205 $
Andy Welinski 85 000 $ (1)
Salary Remaining : 63 205 $
Jimmy Schuldt 85 000 $ (3)
Salary Remaining : 63 205 $
Anton Lander 80 000 $ (3)
Salary Remaining : 59 487 $
Kalle Kossila 75 000 $ (4)
Salary Remaining : 55 769 $
Sean Walker 75 000 $ (3)
Salary Remaining : 55 769 $
Riley Barber 75 000 $ (4)
Salary Remaining : 55 769 $
Mason Appleton 75 000 $ (3)
Salary Remaining : 55 769 $
Vojtech Mozik 75 000 $ (2)
Salary Remaining : 55 769 $
T.J. Brennan 75 000 $ (2)
Salary Remaining : 55 769 $
Jayson Megna 70 000 $ (3)
Salary Remaining : 52 051 $
Matt Luff 70 000 $ (3)
Salary Remaining : 52 051 $
Patrick Russell 70 000 $ (4)
Salary Remaining : 52 051 $
Janne Kuokkanen 70 000 $ (1)
Salary Remaining : 52 051 $
Josh Teves 70 000 $ (3)
Salary Remaining : 52 051 $
Chris Brown 60 000 $ (1)
Salary Remaining : 44 615 $
Jason Kasdorf 60 000 $ (2)
Salary Remaining : 44 615 $
Buddy Robinson 60 000 $ (2)
Salary Remaining : 44 615 $
Henrik Samuelsson 50 000 $ (5)
Salary Remaining : 37 179 $
Borna Rendulic 50 000 $ (2)
Salary Remaining : 37 179 $
Total Farm Players25
Salary Commitment
Year 38 : 1 865 000 $
Year 39 : 1 375 000 $
Year 40 : 970 000 $
Year 41 : 360 000 $
Salary Average Commitment
Year 38 : 1 307 500 $
Year 39 : 997 500 $
Year 40 : 650 000 $
Year 41 : 250 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 936 - 99,09%
Level 2: 6000 - 60 $ - 5 926 - 98,77%
Level 3: 3000 - 35 $ - 2 966 - 98,86%
Level 4: 5000 - 20 $ - 4 960 - 99,19%
Luxury : 2000 - 200 $ - 1 907 - 95,36%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 612 - 80,60%
Farm Level 2: 1000 - 15 $ - 836 - 83,55%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %22 695 - 98,67%
Average Income per Game1 633 642 $
Year to Date Revenue17 970 060 $
Farm
Home Games Left30
Average Attendance - %2 447 - 81,58%
Average Income per Game68 950 $
Year to Date Revenue758 450 $

Expense

Pro Players Total Salaries76 950 000 $
Farm Players Total Salaries1 775 000 $
Coaches Total Salaries5 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 519 300 $
Farm Year To Date Expenses810 174 $
Pro Salary Cap To Date20 466 660 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 009 255 $
Farm Estimated Season Revenue2 068 500 $
Pro Remaining Season Days84
Pro Expenses Per Days710 088 $
Pro Estimated Expenses59 647 392 $
Farm Remaining Season Days87
Farm Expenses Per Days27 137 $
Farm Estimated Expenses2 360 919 $
Estimated Season Expenses62 008 311 $
Season Salary Cap76 950 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $5 050 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 21 950 000 $
Current Bank Account62 683 512 $
Projected Bank Account51 752 956 $

Pro Players Salaries

Connor McDavid 11 500 000 $ (2)
-Salary Remaining : 8 473 684 $
Leon Draisaitl 8 500 000 $ (2)
-Salary Remaining : 6 263 158 $
Claude Giroux 7 350 000 $ (1)
-Salary Remaining : 5 415 789 $
Tyson Barrie 6 500 000 $ (5)
-Salary Remaining : 4 789 474 $
Duncan Keith 5 800 000 $ (1)
-Salary Remaining : 4 273 684 $
Timo Meier 5 200 000 $ (4)
-Salary Remaining : 3 831 579 $
Frederik Andersen 5 000 000 $ (2)
-Salary Remaining : 3 684 211 $
Colton Parayko 4 500 000 $ (2)
-Salary Remaining : 3 315 789 $
Kyle Connor 3 850 000 $ (4)
-Salary Remaining : 2 836 842 $
Brian Dumoulin 3 500 000 $ (4)
-Salary Remaining : 2 578 947 $
Josh Anderson 3 000 000 $ (4)
-Salary Remaining : 2 210 526 $
Tyler Myers 3 000 000 $ (4)
-Salary Remaining : 2 210 526 $
Brad Richardson 1 900 000 $ (5)
-Salary Remaining : 1 400 000 $
Tyler Bertuzzi 1 800 000 $ (4)
-Salary Remaining : 1 326 316 $
Darcy Kuemper 1 200 000 $ (1)
-Salary Remaining : 884 211 $
Robert Bortuzzo 1 000 000 $ (3)
-Salary Remaining : 736 842 $
Jesper Bratt 1 000 000 $ (1)
-Salary Remaining : 736 842 $
Scott Laughton 950 000 $ (1)
-Salary Remaining : 700 000 $
Barclay Goodrow 850 000 $ (1)
-Salary Remaining : 626 316 $
Brendan Lemieux 550 000 $ (1)
-Salary Remaining : 405 263 $
Total Pro Players20
Salary Commitment
Year 38 : 76 950 000 $
Year 39 : 59 250 000 $
Year 40 : 29 750 000 $
Year 41 : 28 750 000 $
Salary Average Commitment
Year 38 : 23 300 000 $
Year 39 : 6 500 000 $
Year 40 : 4 500 000 $
Year 41 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 76 950 000 $
Year 39 : 59 250 000 $
Year 40 : 29 750 000 $
Year 41 : 28 750 000 $

Farm Players Salaries

Matt Read 310 000 $ (2)
Salary Remaining : 230 513 $
Tanner Pearson 250 000 $ (1)
Salary Remaining : 185 897 $
Patrick Eaves 200 000 $ (1)
Salary Remaining : 148 718 $
Brandon Manning 190 000 $ (3)
Salary Remaining : 141 282 $
Chris Wideman 180 000 $ (2)
Salary Remaining : 133 846 $
Micheal Haley 110 000 $ (1)
Salary Remaining : 81 795 $
Jake Virtanen 75 000 $ (1)
Salary Remaining : 55 769 $
Nathan Bastian 75 000 $ (3)
Salary Remaining : 55 769 $
Eric Gryba 70 000 $ (4)
Salary Remaining : 52 051 $
Steve Pinizzotto 70 000 $ (1)
Salary Remaining : 52 051 $
Kevin Poulin 65 000 $ (1)
Salary Remaining : 48 333 $
Linus Omark 60 000 $ (3)
Salary Remaining : 44 615 $
Andrey Makarov 60 000 $ (1)
Salary Remaining : 44 615 $
Ryan Carpenter 60 000 $ (2)
Salary Remaining : 44 615 $
Total Farm Players14
Salary Commitment
Year 38 : 1 775 000 $
Year 39 : 945 000 $
Year 40 : 395 000 $
Year 41 : 70 000 $
Salary Average Commitment
Year 38 : 890 000 $
Year 39 : 350 000 $
Year 40 : 200 000 $
Year 41 : 50 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 200 $ - 4 400 - 67,70%
Level 2: 5500 - 120 $ - 3 857 - 70,13%
Level 3: 2500 - 65 $ - 1 925 - 76,99%
Level 4: 4000 - 35 $ - 3 519 - 87,98%
Luxury : 1500 - 300 $ - 1 280 - 85,35%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 587 - 79,36%
Farm Level 2: 1000 - 15 $ - 807 - 80,73%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %14 982 - 74,91%
Average Income per Game1 659 618 $
Year to Date Revenue18 255 795 $
Farm
Home Games Left30
Average Attendance - %2 395 - 79,82%
Average Income per Game67 664 $
Year to Date Revenue744 300 $

Expense

Pro Players Total Salaries77 000 000 $
Farm Players Total Salaries1 380 000 $
Coaches Total Salaries7 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 571 926 $
Farm Year To Date Expenses539 530 $
Pro Salary Cap To Date19 729 830 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 788 532 $
Farm Estimated Season Revenue2 029 909 $
Pro Remaining Season Days84
Pro Expenses Per Days736 842 $
Pro Estimated Expenses61 894 728 $
Farm Remaining Season Days87
Farm Expenses Per Days16 496 $
Farm Estimated Expenses1 435 152 $
Estimated Season Expenses63 329 880 $
Season Salary Cap77 000 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $5 000 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 22 000 000 $
Current Bank Account12 735 344 $
Projected Bank Account1 223 905 $

Pro Players Salaries

Brent Burns 8 500 000 $ (5)
-Salary Remaining : 6 263 158 $
Jamie Benn 7 900 000 $ (3)
-Salary Remaining : 5 821 053 $
Brayden Point 6 500 000 $ (4)
-Salary Remaining : 4 789 474 $
Sean Monahan 6 250 000 $ (2)
-Salary Remaining : 4 605 263 $
Seth Jones 5 400 000 $ (1)
-Salary Remaining : 3 978 947 $
Nick Foligno 5 250 000 $ (5)
-Salary Remaining : 3 868 421 $
Jonathan Marchessault 5 000 000 $ (3)
-Salary Remaining : 3 684 211 $
Justin Faulk 4 850 000 $ (2)
-Salary Remaining : 3 573 684 $
Philipp Grubauer 4 250 000 $ (5)
-Salary Remaining : 3 131 579 $
Zach Hyman 3 500 000 $ (4)
-Salary Remaining : 2 578 947 $
Thomas Greiss 3 000 000 $ (2)
-Salary Remaining : 2 210 526 $
Mikko Rantanen 2 800 000 $ (2)
-Salary Remaining : 2 063 158 $
Jean-Gabriel Pageau 2 750 000 $ (1)
-Salary Remaining : 2 026 316 $
Zach Bogosian 2 500 000 $ (4)
-Salary Remaining : 1 842 105 $
Luke Glendening 1 500 000 $ (3)
-Salary Remaining : 1 105 263 $
Brandon Carlo 1 500 000 $ (2)
-Salary Remaining : 1 105 263 $
Colton Sissons 1 300 000 $ (1)
-Salary Remaining : 957 895 $
Brady Tkachuk 1 200 000 $ (3)
-Salary Remaining : 884 211 $
Ben Hutton 1 200 000 $ (2)
-Salary Remaining : 884 211 $
Joel Armia 1 000 000 $ (1)
-Salary Remaining : 736 842 $
Brock McGinn 850 000 $ (1)
-Salary Remaining : 626 316 $
Total Pro Players21
Salary Commitment
Year 38 : 77 000 000 $
Year 39 : 65 700 000 $
Year 40 : 46 100 000 $
Year 41 : 30 500 000 $
Salary Average Commitment
Year 38 : 21 320 000 $
Year 39 : 10 020 000 $
Year 40 : 7 020 000 $
Year 41 : 4 920 000 $
Salary Cap with 1 Way Contract
Year 38 : 77 000 000 $
Year 39 : 65 700 000 $
Year 40 : 46 100 000 $
Year 41 : 30 500 000 $

Farm Players Salaries

Andrej Sekera 400 000 $ (2)
Salary Remaining : 297 436 $
Dion Phaneuf 200 000 $ (3)
Salary Remaining : 148 718 $
Nikolay Goldobin 150 000 $ (2)
Salary Remaining : 111 538 $
Tom Kuhnhackl 135 000 $ (2)
Salary Remaining : 100 385 $
Dante Fabbro 92 500 $ (3)
Salary Remaining : 68 782 $
Scott Wilson 75 000 $ (2)
Salary Remaining : 55 769 $
Jordan Szwarz 75 000 $ (3)
Salary Remaining : 55 769 $
Joe Morrow 72 500 $ (5)
Salary Remaining : 53 910 $
Kaden Fulcher 65 000 $ (3)
Salary Remaining : 48 333 $
Maxim Noreau 60 000 $ (2)
Salary Remaining : 44 615 $
Anthony Richard 55 000 $ (3)
Salary Remaining : 40 897 $
Total Farm Players11
Salary Commitment
Year 38 : 1 380 000 $
Year 39 : 1 380 000 $
Year 40 : 560 000 $
Year 41 : 72 500 $
Salary Average Commitment
Year 38 : 557 500 $
Year 39 : 557 500 $
Year 40 : 300 000 $
Year 41 : 50 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 95 $ - 6 937 - 99,10%
Level 2: 6000 - 55 $ - 5 956 - 99,27%
Level 3: 3000 - 30 $ - 2 988 - 99,59%
Level 4: 5000 - 20 $ - 4 919 - 98,37%
Luxury : 2000 - 185 $ - 1 919 - 95,96%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 621 - 81,07%
Farm Level 2: 1000 - 15 $ - 805 - 80,49%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %22 719 - 98,78%
Average Income per Game1 529 660 $
Year to Date Revenue16 826 265 $
Farm
Home Games Left30
Average Attendance - %2 426 - 80,88%
Average Income per Game68 825 $
Year to Date Revenue757 070 $

Expense

Pro Players Total Salaries77 250 000 $
Farm Players Total Salaries2 427 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 686 846 $
Farm Year To Date Expenses849 098 $
Pro Salary Cap To Date20 634 218 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 889 814 $
Farm Estimated Season Revenue2 064 736 $
Pro Remaining Season Days84
Pro Expenses Per Days712 719 $
Pro Estimated Expenses59 868 396 $
Farm Remaining Season Days87
Farm Expenses Per Days29 295 $
Farm Estimated Expenses2 548 665 $
Estimated Season Expenses62 417 061 $
Season Salary Cap77 250 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $4 750 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 22 250 000 $
Current Bank Account7 154 695 $
Projected Bank Account(7 307 816 $)

Pro Players Salaries

Ryan Getzlaf 8 000 000 $ (3)
-Salary Remaining : 5 894 737 $
Shea Weber 7 500 000 $ (2)
-Salary Remaining : 5 526 316 $
Phil Kessel 6 875 000 $ (2)
-Salary Remaining : 5 065 789 $
Keith Yandle 5 500 000 $ (2)
-Salary Remaining : 4 052 632 $
Bryan Little 5 200 000 $ (2)
-Salary Remaining : 3 831 579 $
Nazem Kadri 5 125 000 $ (2)
-Salary Remaining : 3 776 316 $
Martin Jones 5 000 000 $ (3)
-Salary Remaining : 3 684 211 $
Erik Gustafsson 5 000 000 $ (4)
-Salary Remaining : 3 684 211 $
Damon Severson 4 000 000 $ (4)
-Salary Remaining : 2 947 368 $
Jimmy Howard 3 750 000 $ (1)
-Salary Remaining : 2 763 158 $
Anders Lee 3 750 000 $ (3)
-Salary Remaining : 2 763 158 $
Richard Panik 3 000 000 $ (1)
-Salary Remaining : 2 210 526 $
Jesper Fast 2 500 000 $ (5)
-Salary Remaining : 1 842 105 $
Lars Eller 2 500 000 $ (1)
-Salary Remaining : 1 842 105 $
Patrick Maroon 2 500 000 $ (5)
-Salary Remaining : 1 842 105 $
Kevan Miller 2 000 000 $ (3)
-Salary Remaining : 1 473 684 $
Ryan Dzingel 1 500 000 $ (1)
-Salary Remaining : 1 105 263 $
Nick Jensen 1 500 000 $ (4)
-Salary Remaining : 1 105 263 $
Jordan Weal 1 250 000 $ (1)
-Salary Remaining : 921 053 $
Frederik Gauthier 800 000 $ (1)
-Salary Remaining : 589 474 $
Total Pro Players20
Salary Commitment
Year 38 : 77 250 000 $
Year 39 : 64 450 000 $
Year 40 : 34 250 000 $
Year 41 : 15 500 000 $
Salary Average Commitment
Year 38 : 17 300 000 $
Year 39 : 9 500 000 $
Year 40 : 7 000 000 $
Year 41 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 38 : 77 250 000 $
Year 39 : 64 450 000 $
Year 40 : 34 250 000 $
Year 41 : 15 500 000 $

Farm Players Salaries

Justin Schultz 490 000 $ (1)
Salary Remaining : 364 359 $
Erik Haula 300 000 $ (2)
Salary Remaining : 223 077 $
Michael Sgarbossa 200 000 $ (1)
Salary Remaining : 148 718 $
Mikhail Grigorenko 110 000 $ (1)
Salary Remaining : 81 795 $
Tim Schaller 100 000 $ (4)
Salary Remaining : 74 359 $
Marko Dano 100 000 $ (4)
Salary Remaining : 74 359 $
Dennis Rasmussen 95 000 $ (2)
Salary Remaining : 70 641 $
Nic Petan 95 000 $ (2)
Salary Remaining : 70 641 $
Alex Biega 80 000 $ (5)
Salary Remaining : 59 487 $
Harri Sateri 75 000 $ (1)
Salary Remaining : 55 769 $
Lukas Sedlak 75 000 $ (3)
Salary Remaining : 55 769 $
Matt O'Connor 75 000 $ (2)
Salary Remaining : 55 769 $
Petr Straka 70 000 $ (5)
Salary Remaining : 52 051 $
Pheonix Copley 70 000 $ (2)
Salary Remaining : 52 051 $
Frederick Gaudreau 70 000 $ (3)
Salary Remaining : 52 051 $
Jared Coreau 67 500 $ (4)
Salary Remaining : 50 192 $
Evan McEneny 65 000 $ (4)
Salary Remaining : 48 333 $
T.J. Tynan 65 000 $ (1)
Salary Remaining : 48 333 $
Michael Mersch 65 000 $ (2)
Salary Remaining : 48 333 $
Justin Auger 60 000 $ (1)
Salary Remaining : 44 615 $
Yann Sauve 50 000 $ (4)
Salary Remaining : 37 179 $
Philip Larsen 50 000 $ (5)
Salary Remaining : 37 179 $
Total Farm Players22
Salary Commitment
Year 38 : 2 427 500 $
Year 39 : 1 427 500 $
Year 40 : 727 500 $
Year 41 : 582 500 $
Salary Average Commitment
Year 38 : 1 786 333 $
Year 39 : 836 333 $
Year 40 : 500 000 $
Year 41 : 400 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 125 $ - 5 442 - 77,74%
Level 2: 6000 - 75 $ - 5 124 - 85,40%
Level 3: 3000 - 60 $ - 1 670 - 55,66%
Level 4: 5000 - 35 $ - 2 709 - 54,18%
Luxury : 2000 - 225 $ - 1 333 - 66,64%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 70 $ - 1 701 - 85,05%
Farm Level 2: 1000 - 50 $ - 791 - 79,12%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16 277 - 70,77%
Average Income per Game1 660 716 $
Year to Date Revenue18 267 880 $
Farm
Home Games Left30
Average Attendance - %2 492 - 83,07%
Average Income per Game158 623 $
Year to Date Revenue1 744 850 $

Expense

Pro Players Total Salaries76 750 000 $
Farm Players Total Salaries2 085 000 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 691 230 $
Farm Year To Date Expenses733 508 $
Pro Salary Cap To Date20 033 338 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 821 491 $
Farm Estimated Season Revenue4 758 682 $
Pro Remaining Season Days84
Pro Expenses Per Days695 175 $
Pro Estimated Expenses58 394 700 $
Farm Remaining Season Days87
Farm Expenses Per Days24 231 $
Farm Estimated Expenses2 108 097 $
Estimated Season Expenses60 502 797 $
Season Salary Cap76 750 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $5 250 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 21 750 000 $
Current Bank Account18 952 856 $
Projected Bank Account13 030 232 $

Pro Players Salaries

Drew Doughty 9 000 000 $ (3)
-Salary Remaining : 6 631 579 $
Anze Kopitar 7 750 000 $ (1)
-Salary Remaining : 5 710 526 $
Marc-Andre Fleury 7 125 000 $ (3)
-Salary Remaining : 5 250 000 $
Josh Bailey 6 250 000 $ (2)
-Salary Remaining : 4 605 263 $
J.T. Miller 5 850 000 $ (2)
-Salary Remaining : 4 310 526 $
Evgenii Dadonov 5 500 000 $ (3)
-Salary Remaining : 4 052 632 $
Kyle Palmieri 5 000 000 $ (2)
-Salary Remaining : 3 684 211 $
Frans Nielsen 4 500 000 $ (5)
-Salary Remaining : 3 315 789 $
Rickard Rakell 4 000 000 $ (1)
-Salary Remaining : 2 947 368 $
Sami Vatanen 4 000 000 $ (1)
-Salary Remaining : 2 947 368 $
Braydon Coburn 3 750 000 $ (2)
-Salary Remaining : 2 763 158 $
Dan Girardi 3 000 000 $ (3)
-Salary Remaining : 2 210 526 $
Brenden Dillon 2 500 000 $ (2)
-Salary Remaining : 1 842 105 $
Robert Hagg 1 500 000 $ (4)
-Salary Remaining : 1 105 263 $
J.T. Compher 1 500 000 $ (4)
-Salary Remaining : 1 105 263 $
Michael Hutchinson 1 150 000 $ (1)
-Salary Remaining : 847 368 $
Austin Watson 1 000 000 $ (1)
-Salary Remaining : 736 842 $
Eric Fehr 1 000 000 $ (1)
-Salary Remaining : 736 842 $
Rasmus Andersson 900 000 $ (4)
-Salary Remaining : 663 158 $
Teddy Blueger 750 000 $ (3)
-Salary Remaining : 552 632 $
Evan Rodrigues 725 000 $ (2)
-Salary Remaining : 534 211 $
Total Pro Players21
Salary Commitment
Year 38 : 76 750 000 $
Year 39 : 57 850 000 $
Year 40 : 33 775 000 $
Year 41 : 8 400 000 $
Salary Average Commitment
Year 38 : 29 100 000 $
Year 39 : 14 200 000 $
Year 40 : 11 200 000 $
Year 41 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 76 750 000 $
Year 39 : 57 850 000 $
Year 40 : 33 775 000 $
Year 41 : 8 400 000 $

Farm Players Salaries

Ryan Kesler 285 000 $ (1)
Salary Remaining : 211 923 $
Luke Schenn 160 000 $ (2)
Salary Remaining : 118 974 $
Tyler Pitlick 100 000 $ (1)
Salary Remaining : 74 359 $
Jakob Forsbacka-Karlsson 97 500 $ (4)
Salary Remaining : 72 500 $
Brian Gibbons 95 000 $ (3)
Salary Remaining : 70 641 $
Ryan Kuffner 92 500 $ (3)
Salary Remaining : 68 782 $
Brady Keeper 92 500 $ (3)
Salary Remaining : 68 782 $
Par Lindholm 85 000 $ (3)
Salary Remaining : 63 205 $
Josh Jooris 77 500 $ (2)
Salary Remaining : 57 628 $
William Carrier 77 500 $ (4)
Salary Remaining : 57 628 $
Jordan Schroeder 75 000 $ (1)
Salary Remaining : 55 769 $
Justin Bailey 72 500 $ (2)
Salary Remaining : 53 910 $
Antti Suomela 70 000 $ (3)
Salary Remaining : 52 051 $
Gemel Smith 65 000 $ (2)
Salary Remaining : 48 333 $
Tyler Graovac 65 000 $ (2)
Salary Remaining : 48 333 $
Corban Knight 60 000 $ (1)
Salary Remaining : 44 615 $
Andrew Agozzino 60 000 $ (1)
Salary Remaining : 44 615 $
Joshua Jacobs 60 000 $ (3)
Salary Remaining : 44 615 $
Kevin Stenlund 60 000 $ (3)
Salary Remaining : 44 615 $
Marek Hrivik 60 000 $ (2)
Salary Remaining : 44 615 $
MacKenzie MacEachern 60 000 $ (3)
Salary Remaining : 44 615 $
Christoph Bertschy 60 000 $ (2)
Salary Remaining : 44 615 $
Allen York 55 000 $ (2)
Salary Remaining : 40 897 $
Johan Sundstrom 50 000 $ (1)
Salary Remaining : 37 179 $
Bogdan Yakimov 50 000 $ (3)
Salary Remaining : 37 179 $
Total Farm Players25
Salary Commitment
Year 38 : 2 085 000 $
Year 39 : 1 455 000 $
Year 40 : 840 000 $
Year 41 : 175 000 $
Salary Average Commitment
Year 38 : 1 355 000 $
Year 39 : 960 000 $
Year 40 : 550 000 $
Year 41 : 100 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 120 $ - 6 295 - 89,93%
Level 2: 6000 - 70 $ - 5 789 - 96,49%
Level 3: 3000 - 35 $ - 2 964 - 98,80%
Level 4: 5000 - 28 $ - 4 622 - 92,44%
Luxury : 2000 - 200 $ - 1 911 - 95,53%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 590 - 79,49%
Farm Level 2: 1000 - 25 $ - 822 - 82,20%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 581 - 93,83%
Average Income per Game1 775 949 $
Year to Date Revenue21 311 390 $
Farm
Home Games Left30
Average Attendance - %2 412 - 80,39%
Average Income per Game84 143 $
Year to Date Revenue925 570 $

Expense

Pro Players Total Salaries68 195 000 $
Farm Players Total Salaries2 080 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 068 846 $
Farm Year To Date Expenses700 855 $
Pro Salary Cap To Date17 753 076 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 502 526 $
Farm Estimated Season Revenue2 524 282 $
Pro Remaining Season Days84
Pro Expenses Per Days642 061 $
Pro Estimated Expenses53 933 124 $
Farm Remaining Season Days87
Farm Expenses Per Days22 479 $
Farm Estimated Expenses1 955 673 $
Estimated Season Expenses55 888 797 $
Season Salary Cap68 195 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $13 805 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 13 195 000 $
Current Bank Account51 554 448 $
Projected Bank Account49 692 459 $

Pro Players Salaries

John Carlson 8 000 000 $ (4)
-Salary Remaining : 5 894 737 $
Sebastian Aho 6 500 000 $ (4)
-Salary Remaining : 4 789 474 $
Matt Murray 6 000 000 $ (2)
-Salary Remaining : 4 421 053 $
Mike Hoffman 5 800 000 $ (2)
-Salary Remaining : 4 273 684 $
T.J. Oshie 5 500 000 $ (4)
-Salary Remaining : 4 052 632 $
Jack Johnson 4 900 000 $ (2)
-Salary Remaining : 3 610 526 $
Travis Hamonic 4 500 000 $ (1)
-Salary Remaining : 3 315 789 $
Craig Smith 3 500 000 $ (2)
-Salary Remaining : 2 578 947 $
Kevin Fiala 3 250 000 $ (5)
-Salary Remaining : 2 394 737 $
Andrew Shaw 2 900 000 $ (1)
-Salary Remaining : 2 136 842 $
Matt Nieto 2 000 000 $ (3)
-Salary Remaining : 1 473 684 $
Michael Raffl 2 000 000 $ (1)
-Salary Remaining : 1 473 684 $
Colin Miller 2 000 000 $ (2)
-Salary Remaining : 1 473 684 $
Jamie McGinn 1 750 000 $ (3)
-Salary Remaining : 1 289 474 $
Joel Eriksson Ek 1 500 000 $ (4)
-Salary Remaining : 1 105 263 $
Alex Petrovic 1 500 000 $ (4)
-Salary Remaining : 1 105 263 $
Nico Hischier 1 200 000 $ (1)
-Salary Remaining : 884 211 $
Madison Bowey 1 000 000 $ (1)
-Salary Remaining : 736 842 $
Dominic Toninato 1 000 000 $ (1)
-Salary Remaining : 736 842 $
Jack Campbell 1 000 000 $ (3)
-Salary Remaining : 736 842 $
Valentin Zykov 1 000 000 $ (4)
-Salary Remaining : 736 842 $
Brandon Davidson 770 000 $ (3)
-Salary Remaining : 567 368 $
Vinnie Hinostroza 625 000 $ (2)
-Salary Remaining : 460 526 $
Total Pro Players23
Salary Commitment
Year 38 : 68 195 000 $
Year 39 : 55 595 000 $
Year 40 : 32 770 000 $
Year 41 : 27 250 000 $
Salary Average Commitment
Year 38 : 16 225 000 $
Year 39 : 9 325 000 $
Year 40 : 6 200 000 $
Year 41 : 4 200 000 $
Salary Cap with 1 Way Contract
Year 38 : 68 195 000 $
Year 39 : 55 595 000 $
Year 40 : 32 770 000 $
Year 41 : 27 250 000 $

Farm Players Salaries

Reto Berra 500 000 $ (3)
Salary Remaining : 371 795 $
Cory Conacher 150 000 $ (3)
Salary Remaining : 111 538 $
Seth Griffith 100 000 $ (4)
Salary Remaining : 74 359 $
Julius Honka (Out of Payroll) 100 000 $ (4)
Salary Remaining : 74 359 $
Morgan Klimchuk 100 000 $ (1)
Salary Remaining : 74 359 $
Zach Trotman 100 000 $ (3)
Salary Remaining : 74 359 $
Nicholas Merkley 100 000 $ (1)
Salary Remaining : 74 359 $
Eric Gelinas 100 000 $ (3)
Salary Remaining : 74 359 $
Teemu Pulkkinen 100 000 $ (3)
Salary Remaining : 74 359 $
Magnus Hellberg 100 000 $ (3)
Salary Remaining : 74 359 $
Antoine Bibeau 100 000 $ (4)
Salary Remaining : 74 359 $
Sebastien Aho 100 000 $ (1)
Salary Remaining : 74 359 $
Shane Gersich 100 000 $ (1)
Salary Remaining : 74 359 $
Roland McKeown 100 000 $ (1)
Salary Remaining : 74 359 $
Steven Fogarty 80 000 $ (1)
Salary Remaining : 59 487 $
Rourke Chartier 75 000 $ (3)
Salary Remaining : 55 769 $
Colton White 75 000 $ (3)
Salary Remaining : 55 769 $
Patrice Cormier 50 000 $ (1)
Salary Remaining : 37 179 $
Wade Megan 50 000 $ (2)
Salary Remaining : 37 179 $
Total Farm Players19
Salary Commitment
Year 38 : 2 180 000 $
Year 39 : 1 550 000 $
Year 40 : 1 500 000 $
Year 41 : 300 000 $
Salary Average Commitment
Year 38 : 1 027 000 $
Year 39 : 627 000 $
Year 40 : 577 000 $
Year 41 : 150 000 $

Hamilton Ultimate Fighter



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 180 $ - 2 938 - 45,20%
Level 2: 5500 - 130 $ - 2 271 - 41,29%
Level 3: 3000 - 75 $ - 1 224 - 40,82%
Level 4: 4500 - 35 $ - 1 960 - 43,56%
Luxury : 1500 - 210 $ - 1 500 - 100,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 100 $ - 1 654 - 82,68%
Farm Level 2: 1000 - 50 $ - 810 - 81,04%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %9 894 - 47,11%
Average Income per Game1 724 692 $
Year to Date Revenue18 971 615 $
Farm
Home Games Left30
Average Attendance - %2 464 - 82,13%
Average Income per Game205 882 $
Year to Date Revenue2 264 700 $

Expense

Pro Players Total Salaries64 700 000 $
Farm Players Total Salaries3 490 000 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 256 147 $
Farm Year To Date Expenses1 032 480 $
Pro Salary Cap To Date16 887 727 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 740 768 $
Farm Estimated Season Revenue6 176 455 $
Pro Remaining Season Days84
Pro Expenses Per Days613 158 $
Pro Estimated Expenses51 505 272 $
Farm Remaining Season Days87
Farm Expenses Per Days34 530 $
Farm Estimated Expenses3 004 110 $
Estimated Season Expenses54 509 382 $
Season Salary Cap64 700 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $17 300 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 9 700 000 $
Current Bank Account90 947 687 $
Projected Bank Account94 355 528 $

Pro Players Salaries

Cam Fowler 6 000 000 $ (5)
-Salary Remaining : 4 421 053 $
Vincent Trocheck 5 400 000 $ (3)
-Salary Remaining : 3 978 947 $
Brandon Saad 5 250 000 $ (2)
-Salary Remaining : 3 868 421 $
Gustav Nyquist 5 000 000 $ (3)
-Salary Remaining : 3 684 211 $
Joe Thornton 4 500 000 $ (4)
-Salary Remaining : 3 315 789 $
Jonas Brodin 4 500 000 $ (2)
-Salary Remaining : 3 315 789 $
Jake DeBrusk 4 500 000 $ (5)
-Salary Remaining : 3 315 789 $
Nick Bonino 4 000 000 $ (1)
-Salary Remaining : 2 947 368 $
Marc Staal 3 500 000 $ (1)
-Salary Remaining : 2 578 947 $
David Rittich 3 100 000 $ (2)
-Salary Remaining : 2 284 211 $
Derek Ryan 2 750 000 $ (2)
-Salary Remaining : 2 026 316 $
Marcus Foligno 2 750 000 $ (4)
-Salary Remaining : 2 026 316 $
Christopher Tanev 2 500 000 $ (1)
-Salary Remaining : 1 842 105 $
Brian Boyle 2 500 000 $ (4)
-Salary Remaining : 1 842 105 $
Nick Holden 2 400 000 $ (5)
-Salary Remaining : 1 768 421 $
Antoine Roussel 2 000 000 $ (2)
-Salary Remaining : 1 473 684 $
Ben Chiarot 1 500 000 $ (3)
-Salary Remaining : 1 105 263 $
Jujhar Khaira 900 000 $ (1)
-Salary Remaining : 663 158 $
Casey DeSmith 850 000 $ (1)
-Salary Remaining : 626 316 $
Derek Grant 800 000 $ (1)
-Salary Remaining : 589 474 $
Total Pro Players20
Salary Commitment
Year 38 : 64 700 000 $
Year 39 : 52 150 000 $
Year 40 : 34 550 000 $
Year 41 : 22 650 000 $
Salary Average Commitment
Year 38 : 15 700 000 $
Year 39 : 7 000 000 $
Year 40 : 4 500 000 $
Year 41 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 64 700 000 $
Year 39 : 52 150 000 $
Year 40 : 34 550 000 $
Year 41 : 22 650 000 $

Farm Players Salaries

Martin Hanzal 500 000 $ (2)
Salary Remaining : 371 795 $
Cam Talbot 450 000 $ (1)
Salary Remaining : 334 615 $
Andrew MacDonald 420 000 $ (4)
Salary Remaining : 312 308 $
Mikkel Boedker 410 000 $ (4)
Salary Remaining : 304 872 $
Sam Gagner 350 000 $ (3)
Salary Remaining : 260 256 $
Nikita Tryamkin 275 000 $ (2)
Salary Remaining : 204 487 $
Mattias Janmark 150 000 $ (2)
Salary Remaining : 111 538 $
Alexander Nylander 150 000 $ (4)
Salary Remaining : 111 538 $
Adam Cracknell 100 000 $ (3)
Salary Remaining : 74 359 $
Sonny Milano 95 000 $ (1)
Salary Remaining : 70 641 $
Ben Street 80 000 $ (1)
Salary Remaining : 59 487 $
Yannick Weber 80 000 $ (1)
Salary Remaining : 59 487 $
Cameron Schilling 80 000 $ (1)
Salary Remaining : 59 487 $
Peter Holland 75 000 $ (3)
Salary Remaining : 55 769 $
Michael Chaput 75 000 $ (3)
Salary Remaining : 55 769 $
Curtis McKenzie 70 000 $ (5)
Salary Remaining : 52 051 $
Colby Cave 70 000 $ (1)
Salary Remaining : 52 051 $
Alex Broadhurst 60 000 $ (1)
Salary Remaining : 44 615 $
Total Farm Players18
Salary Commitment
Year 38 : 3 490 000 $
Year 39 : 2 575 000 $
Year 40 : 1 650 000 $
Year 41 : 1 050 000 $
Salary Average Commitment
Year 38 : 1 435 000 $
Year 39 : 550 000 $
Year 40 : 400 000 $
Year 41 : 200 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 100 $ - 6 492 - 99,87%
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 $ - 1 665 - 83,25%
Farm Level 2: 1000 - 15 $ - 840 - 83,98%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19 992 - 99,96%
Average Income per Game1 426 667 $
Year to Date Revenue17 120 000 $
Farm
Home Games Left30
Average Attendance - %2 505 - 83,50%
Average Income per Game70 875 $
Year to Date Revenue779 630 $

Expense

Pro Players Total Salaries74 650 000 $
Farm Players Total Salaries2 816 000 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 760 529 $
Farm Year To Date Expenses1 273 032 $
Pro Salary Cap To Date17 576 316 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 373 333 $
Farm Estimated Season Revenue2 126 264 $
Pro Remaining Season Days84
Pro Expenses Per Days694 298 $
Pro Estimated Expenses58 321 032 $
Farm Remaining Season Days87
Farm Expenses Per Days41 162 $
Farm Estimated Expenses3 581 094 $
Estimated Season Expenses61 902 126 $
Season Salary Cap74 650 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $7 350 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 19 650 000 $
Current Bank Account1 591 994 $
Projected Bank Account(16 810 535 $)

Pro Players Salaries

Sidney Crosby 9 350 000 $ (2)
-Salary Remaining : 6 889 474 $
Steven Stamkos 8 950 000 $ (3)
-Salary Remaining : 6 594 737 $
Mitch Marner 7 000 000 $ (4)
-Salary Remaining : 5 157 895 $
Joe Pavelski 6 000 000 $ (1)
-Salary Remaining : 4 421 053 $
Patrick Marleau 5 700 000 $ (3)
-Salary Remaining : 4 200 000 $
Oscar Klefbom 4 000 000 $ (2)
-Salary Remaining : 2 947 368 $
Dmitry Orlov 4 000 000 $ (4)
-Salary Remaining : 2 947 368 $
Connor Hellebuyck 3 800 000 $ (2)
-Salary Remaining : 2 800 000 $
Jason Demers 3 750 000 $ (2)
-Salary Remaining : 2 763 158 $
Jakob Silfverberg 3 750 000 $ (2)
-Salary Remaining : 2 763 158 $
Travis Konecny 3 000 000 $ (2)
-Salary Remaining : 2 210 526 $
Cody Eakin 2 500 000 $ (2)
-Salary Remaining : 1 842 105 $
Lucas Wallmark 2 000 000 $ (4)
-Salary Remaining : 1 473 684 $
Jon Merrill 1 500 000 $ (4)
-Salary Remaining : 1 105 263 $
Ryan Callahan 1 500 000 $ (1)
-Salary Remaining : 1 105 263 $
Laurent Brossoit 1 500 000 $ (4)
-Salary Remaining : 1 105 263 $
Magnus Paajarvi 1 350 000 $ (3)
-Salary Remaining : 994 737 $
Rasmus Dahlin 1 200 000 $ (3)
-Salary Remaining : 884 211 $
Taylor Fedun 1 000 000 $ (5)
-Salary Remaining : 736 842 $
Andreas Johnsson 900 000 $ (1)
-Salary Remaining : 663 158 $
Rudolfs Balcers 750 000 $ (3)
-Salary Remaining : 552 632 $
Caleb Jones 650 000 $ (3)
-Salary Remaining : 478 947 $
Chandler Stephenson 500 000 $ (2)
-Salary Remaining : 368 421 $
Total Pro Players23
Salary Commitment
Year 38 : 74 650 000 $
Year 39 : 66 250 000 $
Year 40 : 35 600 000 $
Year 41 : 17 000 000 $
Salary Average Commitment
Year 38 : 23 500 000 $
Year 39 : 16 500 000 $
Year 40 : 12 500 000 $
Year 41 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 38 : 74 650 000 $
Year 39 : 66 250 000 $
Year 40 : 35 600 000 $
Year 41 : 17 000 000 $

Farm Players Salaries

Michael Stone 250 000 $ (4)
Salary Remaining : 185 897 $
Sheldon Rempal 220 000 $ (4)
Salary Remaining : 163 590 $
Filip Chytil 220 000 $ (5)
Salary Remaining : 163 590 $
Ben Lovejoy 200 000 $ (5)
Salary Remaining : 148 718 $
Mitch Reinke 200 000 $ (3)
Salary Remaining : 148 718 $
Hunter Miska 180 000 $ (4)
Salary Remaining : 133 846 $
Ashton Sautner 150 000 $ (3)
Salary Remaining : 111 538 $
Nick Lappin 120 000 $ (3)
Salary Remaining : 89 231 $
Eric Robinson 120 000 $ (3)
Salary Remaining : 89 231 $
Joel L'Esperance 120 000 $ (3)
Salary Remaining : 89 231 $
Carter Hart 120 000 $ (3)
Salary Remaining : 89 231 $
Paul Carey 100 000 $ (2)
Salary Remaining : 74 359 $
Stefan Noesen 90 000 $ (5)
Salary Remaining : 66 923 $
Joseph Gambardella 90 000 $ (4)
Salary Remaining : 66 923 $
Adam Clendening 90 000 $ (5)
Salary Remaining : 66 923 $
Steven Kampfer 80 000 $ (4)
Salary Remaining : 59 487 $
Matt Irwin 75 000 $ (5)
Salary Remaining : 55 769 $
Phil Varone 75 000 $ (3)
Salary Remaining : 55 769 $
Kristers Gudlevskis 75 000 $ (5)
Salary Remaining : 55 769 $
Austin Wagner 75 000 $ (3)
Salary Remaining : 55 769 $
Cooper Marody 66 000 $ (3)
Salary Remaining : 49 077 $
Ryan Stanton 50 000 $ (1)
Salary Remaining : 37 179 $
Jonathan Racine 50 000 $ (3)
Salary Remaining : 37 179 $
Total Farm Players23
Salary Commitment
Year 38 : 2 816 000 $
Year 39 : 2 766 000 $
Year 40 : 2 666 000 $
Year 41 : 1 570 000 $
Salary Average Commitment
Year 38 : 1 025 000 $
Year 39 : 975 000 $
Year 40 : 925 000 $
Year 41 : 550 000 $

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 $ - 3 807 - 95,17%
Luxury : 1250 - 130 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 553 - 77,64%
Farm Level 2: 1000 - 15 $ - 787 - 78,71%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18 307 - 98,96%
Average Income per Game1 156 707 $
Year to Date Revenue12 723 780 $
Farm
Home Games Left30
Average Attendance - %2 340 - 77,99%
Average Income per Game66 152 $
Year to Date Revenue727 670 $

Expense

Pro Players Total Salaries66 775 000 $
Farm Players Total Salaries2 630 000 $
Coaches Total Salaries5 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 301 751 $
Farm Year To Date Expenses1 028 291 $
Pro Salary Cap To Date16 249 126 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 701 218 $
Farm Estimated Season Revenue1 984 555 $
Pro Remaining Season Days84
Pro Expenses Per Days620 833 $
Pro Estimated Expenses52 149 972 $
Farm Remaining Season Days87
Farm Expenses Per Days31 880 $
Farm Estimated Expenses2 773 560 $
Estimated Season Expenses54 923 532 $
Season Salary Cap66 775 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $15 225 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 11 775 000 $
Current Bank Account16 818 382 $
Projected Bank Account(1 419 377 $)

Pro Players Salaries

James Neal 5 250 000 $ (1)
-Salary Remaining : 3 868 421 $
Patric Hornqvist 5 000 000 $ (2)
-Salary Remaining : 3 684 211 $
Brent Seabrook 4 750 000 $ (3)
-Salary Remaining : 3 500 000 $
Alex Goligoski 4 500 000 $ (1)
-Salary Remaining : 3 315 789 $
Adam Henrique 4 400 000 $ (2)
-Salary Remaining : 3 242 105 $
Nino Niederreiter 4 000 000 $ (5)
-Salary Remaining : 2 947 368 $
Josh Manson 4 000 000 $ (4)
-Salary Remaining : 2 947 368 $
Artem Anisimov 4 000 000 $ (4)
-Salary Remaining : 2 947 368 $
John Gibson 4 000 000 $ (1)
-Salary Remaining : 2 947 368 $
David Savard 3 750 000 $ (1)
-Salary Remaining : 2 763 158 $
Mike Matheson 3 600 000 $ (5)
-Salary Remaining : 2 652 632 $
Bryan Rust 3 000 000 $ (5)
-Salary Remaining : 2 210 526 $
Brandon Sutter 3 000 000 $ (4)
-Salary Remaining : 2 210 526 $
James Reimer 3 000 000 $ (2)
-Salary Remaining : 2 210 526 $
Vladimir Sobotka 2 500 000 $ (2)
-Salary Remaining : 1 842 105 $
Joonas Donskoi 1 700 000 $ (2)
-Salary Remaining : 1 252 632 $
Brendan Smith 1 500 000 $ (4)
-Salary Remaining : 1 105 263 $
Oskar Sundqvist 975 000 $ (2)
-Salary Remaining : 718 421 $
Jason Dickinson 900 000 $ (4)
-Salary Remaining : 663 158 $
Sheldon Dries 800 000 $ (3)
-Salary Remaining : 589 474 $
Denis Malgin 800 000 $ (4)
-Salary Remaining : 589 474 $
Jaycob Megna 800 000 $ (4)
-Salary Remaining : 589 474 $
Ryan Graves 550 000 $ (3)
-Salary Remaining : 405 263 $
Total Pro Players23
Salary Commitment
Year 38 : 66 775 000 $
Year 39 : 49 275 000 $
Year 40 : 31 700 000 $
Year 41 : 25 600 000 $
Salary Average Commitment
Year 38 : 25 350 000 $
Year 39 : 12 600 000 $
Year 40 : 9 600 000 $
Year 41 : 8 100 000 $
Salary Cap with 1 Way Contract
Year 38 : 66 775 000 $
Year 39 : 49 275 000 $
Year 40 : 31 700 000 $
Year 41 : 25 600 000 $

Farm Players Salaries

Marek Langhamer 200 000 $ (1)
Salary Remaining : 148 718 $
Scott Darling 200 000 $ (5)
Salary Remaining : 148 718 $
Cam Ward 200 000 $ (4)
Salary Remaining : 148 718 $
Ryan Lindgren 120 000 $ (3)
Salary Remaining : 89 231 $
Zack MacEwen 120 000 $ (3)
Salary Remaining : 89 231 $
Juuso Riikola 120 000 $ (3)
Salary Remaining : 89 231 $
John Hayden 120 000 $ (4)
Salary Remaining : 89 231 $
Blake Lizotte 120 000 $ (3)
Salary Remaining : 89 231 $
Nicolas Aube-Kubel 120 000 $ (3)
Salary Remaining : 89 231 $
Adam Johnson 120 000 $ (3)
Salary Remaining : 89 231 $
Joey Daccord 120 000 $ (3)
Salary Remaining : 89 231 $
Josh Currie 100 000 $ (5)
Salary Remaining : 74 359 $
Anton Forsberg 100 000 $ (5)
Salary Remaining : 74 359 $
Vinni Lettieri 90 000 $ (5)
Salary Remaining : 66 923 $
Garret Sparks 90 000 $ (2)
Salary Remaining : 66 923 $
Oscar Fantenberg 85 000 $ (1)
Salary Remaining : 63 205 $
Blake Speers 80 000 $ (4)
Salary Remaining : 59 487 $
Alexandre Carrier 80 000 $ (4)
Salary Remaining : 59 487 $
Andrew Poturalski 80 000 $ (4)
Salary Remaining : 59 487 $
Christopher Gibson 80 000 $ (4)
Salary Remaining : 59 487 $
Pavel Francouz 75 000 $ (3)
Salary Remaining : 55 769 $
Kevin Gravel 70 000 $ (2)
Salary Remaining : 52 051 $
Brandon Halverson 70 000 $ (1)
Salary Remaining : 52 051 $
Tobias Lindberg 70 000 $ (2)
Salary Remaining : 52 051 $
Total Farm Players24
Salary Commitment
Year 38 : 2 630 000 $
Year 39 : 2 275 000 $
Year 40 : 2 045 000 $
Year 41 : 1 130 000 $
Salary Average Commitment
Year 38 : 1 200 000 $
Year 39 : 1 050 000 $
Year 40 : 900 000 $
Year 41 : 500 000 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 110 $ - 6 485 - 99,78%
Level 2: 5500 - 72 $ - 5 479 - 99,62%
Level 3: 2500 - 47 $ - 2 393 - 95,72%
Level 4: 4500 - 27 $ - 4 492 - 99,82%
Luxury : 1500 - 243 $ - 1 405 - 93,68%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 563 - 78,17%
Farm Level 2: 1000 - 15 $ - 810 - 81,00%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20 255 - 98,80%
Average Income per Game1 683 138 $
Year to Date Revenue18 514 513 $
Farm
Home Games Left30
Average Attendance - %2 373 - 79,11%
Average Income per Game66 868 $
Year to Date Revenue735 545 $

Expense

Pro Players Total Salaries60 900 000 $
Farm Players Total Salaries1 005 000 $
Coaches Total Salaries3 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 214 904 $
Farm Year To Date Expenses410 213 $
Pro Salary Cap To Date15 425 441 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 494 126 $
Farm Estimated Season Revenue2 006 032 $
Pro Remaining Season Days84
Pro Expenses Per Days560 526 $
Pro Estimated Expenses47 084 184 $
Farm Remaining Season Days87
Farm Expenses Per Days13 291 $
Farm Estimated Expenses1 156 317 $
Estimated Season Expenses48 240 501 $
Season Salary Cap60 900 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $21 100 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 5 900 000 $
Current Bank Account90 624 940 $
Projected Bank Account94 884 597 $

Pro Players Salaries

Adam Pardy 7 500 000 $ (1)
-Salary Remaining : 5 526 316 $
Aaron Gagnon 7 500 000 $ (1)
-Salary Remaining : 5 526 316 $
Jonathan Drouin 5 500 000 $ (3)
-Salary Remaining : 4 052 632 $
Thomas Chabot 5 000 000 $ (4)
-Salary Remaining : 3 684 211 $
Kael Mouillierat 5 000 000 $ (1)
-Salary Remaining : 3 684 211 $
Samuel Girard 3 500 000 $ (5)
-Salary Remaining : 2 578 947 $
Michael Del Zotto 3 000 000 $ (2)
-Salary Remaining : 2 210 526 $
Jared McCann 2 500 000 $ (2)
-Salary Remaining : 1 842 105 $
Olli Maatta 2 500 000 $ (5)
-Salary Remaining : 1 842 105 $
Pavel Buchnevich 2 500 000 $ (4)
-Salary Remaining : 1 842 105 $
Kasperi Kapanen 2 000 000 $ (2)
-Salary Remaining : 1 473 684 $
Malcolm Subban 1 900 000 $ (5)
-Salary Remaining : 1 400 000 $
Dylan Strome 1 500 000 $ (2)
-Salary Remaining : 1 105 263 $
Johan Larsson 1 500 000 $ (1)
-Salary Remaining : 1 105 263 $
Ivan Barbashev 1 000 000 $ (2)
-Salary Remaining : 736 842 $
Sam Montembeault 950 000 $ (3)
-Salary Remaining : 700 000 $
Michael Rasmussen 900 000 $ (3)
-Salary Remaining : 663 158 $
Juuso Valimaki 900 000 $ (3)
-Salary Remaining : 663 158 $
Mario Kempe 850 000 $ (1)
-Salary Remaining : 626 316 $
Libor Hajek 800 000 $ (3)
-Salary Remaining : 589 474 $
Alan Quine 750 000 $ (1)
-Salary Remaining : 552 632 $
Dean Kukan 750 000 $ (2)
-Salary Remaining : 552 632 $
Chris Terry 750 000 $ (1)
-Salary Remaining : 552 632 $
Eric Tangradi 650 000 $ (1)
-Salary Remaining : 478 947 $
Jarred Tinordi 650 000 $ (1)
-Salary Remaining : 478 947 $
Ian McCoshen 550 000 $ (4)
-Salary Remaining : 405 263 $
Total Pro Players26
Salary Commitment
Year 38 : 60 900 000 $
Year 39 : 35 750 000 $
Year 40 : 25 000 000 $
Year 41 : 15 950 000 $
Salary Average Commitment
Year 38 : 15 950 000 $
Year 39 : 9 900 000 $
Year 40 : 6 900 000 $
Year 41 : 4 400 000 $
Salary Cap with 1 Way Contract
Year 38 : 60 900 000 $
Year 39 : 35 750 000 $
Year 40 : 25 000 000 $
Year 41 : 15 950 000 $

Farm Players Salaries

Curtis Lazar 87 500 $ (4)
Salary Remaining : 65 064 $
Nicholas Baptiste 87 500 $ (4)
Salary Remaining : 65 064 $
Tyler Bunz 85 000 $ (5)
Salary Remaining : 63 205 $
Brett Lernout 85 000 $ (2)
Salary Remaining : 63 205 $
Matt Puempel 85 000 $ (4)
Salary Remaining : 63 205 $
Eddie Lack 80 000 $ (3)
Salary Remaining : 59 487 $
Dillon Heatherington 80 000 $ (1)
Salary Remaining : 59 487 $
Jakub Zboril 75 000 $ (3)
Salary Remaining : 55 769 $
Stephane Da Costa 75 000 $ (1)
Salary Remaining : 55 769 $
Guillaume Brisebois 70 000 $ (3)
Salary Remaining : 52 051 $
Oscar Moller 65 000 $ (3)
Salary Remaining : 48 333 $
Christian Thomas 65 000 $ (1)
Salary Remaining : 48 333 $
Dennis Gilbert 65 000 $ (3)
Salary Remaining : 48 333 $
Total Farm Players13
Salary Commitment
Year 38 : 1 005 000 $
Year 39 : 785 000 $
Year 40 : 700 000 $
Year 41 : 345 000 $
Salary Average Commitment
Year 38 : 690 000 $
Year 39 : 500 000 $
Year 40 : 450 000 $
Year 41 : 200 000 $

Moncton Bonessetters



Arena Capacity - Ticket Price
Attendance - %

Arena NameBonesetters Coliseum
Level 1: 7000 - 92 $ - 6 798 - 97,12%
Level 2: 5250 - 62 $ - 5 250 - 100,00%
Level 3: 4000 - 27 $ - 3 273 - 81,83%
Level 4: 5000 - 22 $ - 4 991 - 99,83%
Luxury : 1750 - 178 $ - 1 750 - 100,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 633 - 81,63%
Farm Level 2: 1000 - 15 $ - 808 - 80,76%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %22 063 - 95,93%
Average Income per Game1 460 627 $
Year to Date Revenue16 066 902 $
Farm
Home Games Left30
Average Attendance - %2 440 - 81,34%
Average Income per Game69 254 $
Year to Date Revenue761 790 $

Expense

Pro Players Total Salaries72 625 000 $
Farm Players Total Salaries1 810 000 $
Coaches Total Salaries5 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 920 609 $
Farm Year To Date Expenses641 197 $
Pro Salary Cap To Date18 736 417 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 818 824 $
Farm Estimated Season Revenue2 077 609 $
Pro Remaining Season Days84
Pro Expenses Per Days676 535 $
Pro Estimated Expenses56 828 940 $
Farm Remaining Season Days87
Farm Expenses Per Days20 171 $
Farm Estimated Expenses1 754 877 $
Estimated Season Expenses58 583 817 $
Season Salary Cap72 625 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $9 375 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 17 625 000 $
Current Bank Account11 980 978 $
Projected Bank Account(706 406 $)

Pro Players Salaries

Tyler Seguin 8 500 000 $ (1)
-Salary Remaining : 6 263 158 $
Braden Holtby 6 850 000 $ (1)
-Salary Remaining : 5 047 368 $
Alexander Radulov 6 750 000 $ (5)
-Salary Remaining : 4 973 684 $
Ryan O'Reilly 6 500 000 $ (4)
-Salary Remaining : 4 789 474 $
Torey Krug 6 125 000 $ (5)
-Salary Remaining : 4 513 158 $
Gabriel Landeskog 5 750 000 $ (1)
-Salary Remaining : 4 236 842 $
Kyle Turris 5 100 000 $ (4)
-Salary Remaining : 3 757 895 $
James van Riemsdyk 4 250 000 $ (1)
-Salary Remaining : 3 131 579 $
Marco Scandella 3 750 000 $ (1)
-Salary Remaining : 2 763 158 $
Cody Ceci 3 250 000 $ (1)
-Salary Remaining : 2 394 737 $
Travis Zajac 3 100 000 $ (3)
-Salary Remaining : 2 284 211 $
Brandon Tanev 2 700 000 $ (2)
-Salary Remaining : 1 989 474 $
Keith Kinkaid 1 500 000 $ (1)
-Salary Remaining : 1 105 263 $
Patrik Nemeth 1 500 000 $ (2)
-Salary Remaining : 1 105 263 $
Garnet Hathaway 1 200 000 $ (3)
-Salary Remaining : 884 211 $
Scott Harrington 1 200 000 $ (4)
-Salary Remaining : 884 211 $
Scott Mayfield 1 000 000 $ (1)
-Salary Remaining : 736 842 $
Adam Pelech 800 000 $ (1)
-Salary Remaining : 589 474 $
Jayce Hawryluk 800 000 $ (3)
-Salary Remaining : 589 474 $
Christian Folin 700 000 $ (5)
-Salary Remaining : 515 789 $
Carl Dahlstrom 700 000 $ (1)
-Salary Remaining : 515 789 $
Frank Vatrano 600 000 $ (2)
-Salary Remaining : 442 105 $
Total Pro Players22
Salary Commitment
Year 38 : 72 625 000 $
Year 39 : 36 275 000 $
Year 40 : 31 475 000 $
Year 41 : 26 375 000 $
Salary Average Commitment
Year 38 : 28 400 000 $
Year 39 : 6 000 000 $
Year 40 : 4 500 000 $
Year 41 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 72 625 000 $
Year 39 : 36 275 000 $
Year 40 : 31 475 000 $
Year 41 : 26 375 000 $

Farm Players Salaries

Daniel Brickley 100 000 $ (1)
Salary Remaining : 74 359 $
Alex Stalock 100 000 $ (1)
Salary Remaining : 74 359 $
Trevor Lewis 100 000 $ (2)
Salary Remaining : 74 359 $
Tobias Rieder 85 000 $ (4)
Salary Remaining : 63 205 $
Collin Delia 80 000 $ (1)
Salary Remaining : 59 487 $
Saku Maenalanen 80 000 $ (3)
Salary Remaining : 59 487 $
John Gilmour 75 000 $ (1)
Salary Remaining : 55 769 $
Chad Ruhwedel 75 000 $ (3)
Salary Remaining : 55 769 $
Andrei Markov 75 000 $ (2)
Salary Remaining : 55 769 $
Kurtis MacDermid 70 000 $ (1)
Salary Remaining : 52 051 $
Tyler Lewington 60 000 $ (3)
Salary Remaining : 44 615 $
Casey Nelson 60 000 $ (2)
Salary Remaining : 44 615 $
Anthony Bitetto 60 000 $ (3)
Salary Remaining : 44 615 $
Mark Friedman 60 000 $ (3)
Salary Remaining : 44 615 $
Radim Simek 60 000 $ (3)
Salary Remaining : 44 615 $
Brendan Leipsic 60 000 $ (2)
Salary Remaining : 44 615 $
Karson Kuhlman 60 000 $ (3)
Salary Remaining : 44 615 $
Carl Klingberg 50 000 $ (5)
Salary Remaining : 37 179 $
Max McCormick 50 000 $ (2)
Salary Remaining : 37 179 $
Darren Archibald 50 000 $ (5)
Salary Remaining : 37 179 $
Greg McKegg 50 000 $ (2)
Salary Remaining : 37 179 $
Ross Johnston 50 000 $ (2)
Salary Remaining : 37 179 $
Viktor Loov 50 000 $ (2)
Salary Remaining : 37 179 $
Cristoval Nieves 50 000 $ (4)
Salary Remaining : 37 179 $
Linus Ullmark 50 000 $ (2)
Salary Remaining : 37 179 $
Sam Carrick 50 000 $ (2)
Salary Remaining : 37 179 $
Stanislav Galiev 50 000 $ (2)
Salary Remaining : 37 179 $
Daniel Catenacci 50 000 $ (2)
Salary Remaining : 37 179 $
Total Farm Players28
Salary Commitment
Year 38 : 1 810 000 $
Year 39 : 1 385 000 $
Year 40 : 690 000 $
Year 41 : 235 000 $
Salary Average Commitment
Year 38 : 1 470 000 $
Year 39 : 1 170 000 $
Year 40 : 570 000 $
Year 41 : 200 000 $

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 $ - 2 027 - 40,53%
Luxury : 2000 - 600 $ - 800 - 40,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 651 - 82,53%
Farm Level 2: 1000 - 15 $ - 822 - 82,21%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %9 227 - 40,12%
Average Income per Game2 053 590 $
Year to Date Revenue24 643 080 $
Farm
Home Games Left30
Average Attendance - %2 473 - 82,42%
Average Income per Game70 100 $
Year to Date Revenue771 105 $

Expense

Pro Players Total Salaries55 275 000 $
Farm Players Total Salaries807 500 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 030 261 $
Farm Year To Date Expenses889 106 $
Pro Salary Cap To Date14 451 313 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 554 110 $
Farm Estimated Season Revenue2 103 014 $
Pro Remaining Season Days84
Pro Expenses Per Days537 500 $
Pro Estimated Expenses45 150 000 $
Farm Remaining Season Days87
Farm Expenses Per Days23 996 $
Farm Estimated Expenses2 087 652 $
Estimated Season Expenses47 237 652 $
Season Salary Cap55 275 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $26 725 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 275 000 $
Current Bank Account97 800 274 $
Projected Bank Account112 219 746 $

Pro Players Salaries

Charlie McAvoy 5 500 000 $ (5)
-Salary Remaining : 4 052 632 $
Patrick Bordeleau 5 000 000 $ (4)
-Salary Remaining : 3 684 211 $
Mathieu Roy 5 000 000 $ (4)
-Salary Remaining : 3 684 211 $
Mathieu Carle (Out of Payroll) 5 000 000 $ (4)
-Salary Remaining : 3 684 211 $
Maxim Lapierre 5 000 000 $ (4)
-Salary Remaining : 3 684 211 $
Maxime Talbot 5 000 000 $ (4)
-Salary Remaining : 3 684 211 $
Anthony Beauvillier 3 500 000 $ (4)
-Salary Remaining : 2 578 947 $
Ryan Spooner 2 500 000 $ (1)
-Salary Remaining : 1 842 105 $
Pontus Aberg 2 500 000 $ (4)
-Salary Remaining : 1 842 105 $
Tristan Jarry 2 000 000 $ (4)
-Salary Remaining : 1 473 684 $
Dennis Seidenberg 2 000 000 $ (1)
-Salary Remaining : 1 473 684 $
Brett Kulak 1 900 000 $ (3)
-Salary Remaining : 1 400 000 $
Sven Baertschi 1 600 000 $ (1)
-Salary Remaining : 1 178 947 $
Anthony Duclair 1 500 000 $ (4)
-Salary Remaining : 1 105 263 $
Derek Dorsett 1 500 000 $ (2)
-Salary Remaining : 1 105 263 $
Max Comtois 1 200 000 $ (3)
-Salary Remaining : 884 211 $
Sam Steel (Out of Payroll) 1 200 000 $ (3)
-Salary Remaining : 884 211 $
Evgeny Svechnikov 1 200 000 $ (4)
-Salary Remaining : 884 211 $
Calvin Petersen 1 200 000 $ (3)
-Salary Remaining : 884 211 $
Filip Hronek 1 200 000 $ (3)
-Salary Remaining : 884 211 $
Matt Grzelcyk 1 200 000 $ (4)
-Salary Remaining : 884 211 $
Carl Grundstrom 1 200 000 $ (3)
-Salary Remaining : 884 211 $
Evan Bouchard 1 200 000 $ (3)
-Salary Remaining : 884 211 $
Victor Mete 1 000 000 $ (1)
-Salary Remaining : 736 842 $
Jordan Binnington 875 000 $ (2)
-Salary Remaining : 644 737 $
Kurtis Gabriel 500 000 $ (2)
-Salary Remaining : 368 421 $
Total Pro Players26
Salary Commitment
Year 38 : 61 475 000 $
Year 39 : 54 375 000 $
Year 40 : 51 500 000 $
Year 41 : 42 400 000 $
Salary Average Commitment
Year 38 : 15 070 000 $
Year 39 : 11 070 000 $
Year 40 : 9 570 000 $
Year 41 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 61 475 000 $
Year 39 : 54 375 000 $
Year 40 : 51 500 000 $
Year 41 : 42 400 000 $

Farm Players Salaries

Louis Domingue 160 000 $ (1)
Salary Remaining : 118 974 $
Calvin Pickard 120 000 $ (4)
Salary Remaining : 89 231 $
Danick Martel 100 000 $ (1)
Salary Remaining : 74 359 $
Filip Chlapik 90 000 $ (1)
Salary Remaining : 66 923 $
Sammy Blais 85 000 $ (1)
Salary Remaining : 63 205 $
Daniel O'Regan 72 500 $ (4)
Salary Remaining : 53 910 $
Nicolas Roy 70 000 $ (1)
Salary Remaining : 52 051 $
Jonathon Blum 60 000 $ (1)
Salary Remaining : 44 615 $
Reid Boucher 50 000 $ (2)
Salary Remaining : 37 179 $
Total Farm Players9
Salary Commitment
Year 38 : 807 500 $
Year 39 : 242 500 $
Year 40 : 192 500 $
Year 41 : 192 500 $
Salary Average Commitment
Year 38 : 525 000 $
Year 39 : 215 000 $
Year 40 : 125 000 $
Year 41 : 125 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 120 $ - 5 932 - 98,87%
Level 2: 5250 - 76 $ - 5 114 - 97,40%
Level 3: 2250 - 52 $ - 2 104 - 93,49%
Level 4: 4000 - 33 $ - 3 463 - 86,58%
Luxury : 1500 - 260 $ - 1 331 - 88,71%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 590 - 79,50%
Farm Level 2: 1000 - 15 $ - 811 - 81,11%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 943 - 94,44%
Average Income per Game1 670 138 $
Year to Date Revenue20 041 660 $
Farm
Home Games Left30
Average Attendance - %2 401 - 80,04%
Average Income per Game67 820 $
Year to Date Revenue746 015 $

Expense

Pro Players Total Salaries61 950 000 $
Farm Players Total Salaries2 517 500 $
Coaches Total Salaries4 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 747 804 $
Farm Year To Date Expenses909 663 $
Pro Salary Cap To Date15 695 177 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 434 012 $
Farm Estimated Season Revenue2 034 586 $
Pro Remaining Season Days84
Pro Expenses Per Days578 509 $
Pro Estimated Expenses48 594 756 $
Farm Remaining Season Days87
Farm Expenses Per Days28 782 $
Farm Estimated Expenses2 504 034 $
Estimated Season Expenses51 098 790 $
Season Salary Cap61 950 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $20 050 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 6 950 000 $
Current Bank Account61 857 428 $
Projected Bank Account61 227 236 $

Pro Players Salaries

Jordan Nolan 10 000 000 $ (1)
-Salary Remaining : 7 368 421 $
Tomas Plekanec 10 000 000 $ (1)
-Salary Remaining : 7 368 421 $
Jiri Hudler 10 000 000 $ (1)
-Salary Remaining : 7 368 421 $
Jim O'Brien 7 000 000 $ (1)
-Salary Remaining : 5 157 895 $
Daniel Taylor 4 000 000 $ (2)
-Salary Remaining : 2 947 368 $
Patrik Berglund 2 350 000 $ (2)
-Salary Remaining : 1 731 579 $
Adrian Kempe 2 250 000 $ (4)
-Salary Remaining : 1 657 895 $
Henrik Borgstrom 1 200 000 $ (1)
-Salary Remaining : 884 211 $
Miikka Salomaki 1 000 000 $ (3)
-Salary Remaining : 736 842 $
Charlie Lindgren 1 000 000 $ (4)
-Salary Remaining : 736 842 $
Jyrki Jokipakka 1 000 000 $ (5)
-Salary Remaining : 736 842 $
Brendan Ranford 1 000 000 $ (5)
-Salary Remaining : 736 842 $
Alexey Marchenko 950 000 $ (3)
-Salary Remaining : 700 000 $
Ty Rattie 950 000 $ (2)
-Salary Remaining : 700 000 $
Brendan Perlini 900 000 $ (2)
-Salary Remaining : 663 158 $
Travis Dermott 900 000 $ (1)
-Salary Remaining : 663 158 $
Sami Niku 900 000 $ (1)
-Salary Remaining : 663 158 $
Tage Thompson 875 000 $ (1)
-Salary Remaining : 644 737 $
Erik Brannstrom 875 000 $ (3)
-Salary Remaining : 644 737 $
Jacob Larsson 800 000 $ (4)
-Salary Remaining : 589 474 $
Alexandar Georgiev 800 000 $ (1)
-Salary Remaining : 589 474 $
Jonas Siegenthaler 725 000 $ (3)
-Salary Remaining : 534 211 $
Dylan Sikura 650 000 $ (1)
-Salary Remaining : 478 947 $
Andrew Mangiapane 650 000 $ (1)
-Salary Remaining : 478 947 $
Vladislav Kamenev 625 000 $ (4)
-Salary Remaining : 460 526 $
Klas Dahlbeck 550 000 $ (2)
-Salary Remaining : 405 263 $
Calle Rosen (Out of Payroll) 500 000 $ (1)
-Salary Remaining : 368 421 $
Total Pro Players27
Salary Commitment
Year 38 : 62 450 000 $
Year 39 : 18 975 000 $
Year 40 : 10 225 000 $
Year 41 : 6 675 000 $
Salary Average Commitment
Year 38 : 13 500 000 $
Year 39 : 7 500 000 $
Year 40 : 5 000 000 $
Year 41 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 62 450 000 $
Year 39 : 18 975 000 $
Year 40 : 10 225 000 $
Year 41 : 6 675 000 $

Farm Players Salaries

Matt Moulson 700 000 $ (1)
Salary Remaining : 520 513 $
Yohann Auvitu 400 000 $ (2)
Salary Remaining : 297 436 $
Daniel Winnik 175 000 $ (1)
Salary Remaining : 130 128 $
Peter Budaj 150 000 $ (1)
Salary Remaining : 111 538 $
Stuart Percy 120 000 $ (5)
Salary Remaining : 89 231 $
Joseph Blandisi 110 000 $ (2)
Salary Remaining : 81 795 $
Martin Necas 100 000 $ (1)
Salary Remaining : 74 359 $
Jordan Kyrou 90 000 $ (3)
Salary Remaining : 66 923 $
Brett Seney 85 000 $ (3)
Salary Remaining : 63 205 $
Michael Dipietro 82 500 $ (3)
Salary Remaining : 61 346 $
Ethan Bear 80 000 $ (1)
Salary Remaining : 59 487 $
Alexander Khokhlachev 75 000 $ (1)
Salary Remaining : 55 769 $
Jaret Anderson-Dolan 75 000 $ (3)
Salary Remaining : 55 769 $
Tommy Cross 75 000 $ (2)
Salary Remaining : 55 769 $
Lance Bouma 75 000 $ (4)
Salary Remaining : 55 769 $
Emerson Etem 65 000 $ (3)
Salary Remaining : 48 333 $
Dakota Mermis 60 000 $ (1)
Salary Remaining : 44 615 $
Total Farm Players17
Salary Commitment
Year 38 : 2 517 500 $
Year 39 : 1 177 500 $
Year 40 : 592 500 $
Year 41 : 195 000 $
Salary Average Commitment
Year 38 : 1 075 000 $
Year 39 : 500 000 $
Year 40 : 350 000 $
Year 41 : 100 000 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 4 981 - 83,02%
Level 2: 5000 - 80 $ - 4 688 - 93,76%
Level 3: 2250 - 55 $ - 1 981 - 88,03%
Level 4: 4000 - 40 $ - 2 987 - 74,67%
Luxury : 1250 - 240 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 666 - 83,31%
Farm Level 2: 1000 - 15 $ - 843 - 84,29%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %15 886 - 85,87%
Average Income per Game1 550 944 $
Year to Date Revenue15 509 435 $
Farm
Home Games Left30
Average Attendance - %2 509 - 83,64%
Average Income per Game70 963 $
Year to Date Revenue780 595 $

Expense

Pro Players Total Salaries71 025 000 $
Farm Players Total Salaries2 790 000 $
Coaches Total Salaries4 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 923 906 $
Farm Year To Date Expenses690 339 $
Pro Salary Cap To Date19 871 268 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 079 248 $
Farm Estimated Season Revenue2 128 895 $
Pro Remaining Season Days84
Pro Expenses Per Days658 114 $
Pro Estimated Expenses55 281 576 $
Farm Remaining Season Days87
Farm Expenses Per Days28 547 $
Farm Estimated Expenses2 483 589 $
Estimated Season Expenses57 765 165 $
Season Salary Cap71 025 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $10 975 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 16 025 000 $
Current Bank Account6 975 804 $
Projected Bank Account(581 218 $)

Pro Players Salaries

Henrik Lundqvist 7 000 000 $ (2)
-Salary Remaining : 5 157 895 $
Patrice Bergeron 6 875 000 $ (2)
-Salary Remaining : 5 065 789 $
Ryan Nugent-Hopkins 6 000 000 $ (1)
-Salary Remaining : 4 421 053 $
Matt Dumba 6 000 000 $ (5)
-Salary Remaining : 4 421 053 $
Matt Niskanen 5 000 000 $ (4)
-Salary Remaining : 3 684 211 $
Mike Green 5 000 000 $ (3)
-Salary Remaining : 3 684 211 $
Evander Kane 5 000 000 $ (2)
-Salary Remaining : 3 684 211 $
Jake Allen 4 500 000 $ (1)
-Salary Remaining : 3 315 789 $
Chris Kreider 4 250 000 $ (1)
-Salary Remaining : 3 131 579 $
Radko Gudas 3 250 000 $ (3)
-Salary Remaining : 2 394 737 $
Boone Jenner 2 900 000 $ (3)
-Salary Remaining : 2 136 842 $
Corey Perry 2 300 000 $ (5)
-Salary Remaining : 1 694 737 $
Thomas Hickey 2 000 000 $ (4)
-Salary Remaining : 1 473 684 $
Loui Eriksson 2 000 000 $ (1)
-Salary Remaining : 1 473 684 $
Brooks Orpik 2 000 000 $ (3)
-Salary Remaining : 1 473 684 $
Artturi Lehkonen 1 750 000 $ (4)
-Salary Remaining : 1 289 474 $
Zack Kassian 1 250 000 $ (4)
-Salary Remaining : 921 053 $
Libor Sulak 950 000 $ (5)
-Salary Remaining : 700 000 $
Korbinian Holzer 900 000 $ (2)
-Salary Remaining : 663 158 $
Trevor Moore 750 000 $ (3)
-Salary Remaining : 552 632 $
Matt Cullen 700 000 $ (4)
-Salary Remaining : 515 789 $
Kevin Czuczman (1 Way Contract) 650 000 $ (1)
-1 Way Contract Salary Cap : 650 000 $
-Salary Remaining : 478 947 $
Total Pro Players22
Salary Commitment
Year 38 : 71 025 000 $
Year 39 : 53 625 000 $
Year 40 : 33 850 000 $
Year 41 : 19 950 000 $
Salary Average Commitment
Year 38 : 35 583 333 $
Year 39 : 19 833 333 $
Year 40 : 17 833 333 $
Year 41 : 9 583 333 $
Salary Cap with 1 Way Contract
Year 38 : 71 025 000 $
Year 39 : 53 625 000 $
Year 40 : 33 850 000 $
Year 41 : 19 950 000 $

Farm Players Salaries

Brandon Dubinsky 485 000 $ (1)
Salary Remaining : 360 641 $
David Backes 400 000 $ (3)
Salary Remaining : 297 436 $
Alexei Emelin 160 000 $ (2)
Salary Remaining : 118 974 $
Marc Methot 95 000 $ (5)
Salary Remaining : 70 641 $
Luke Gazdic 95 000 $ (5)
Salary Remaining : 70 641 $
Charles Hudon 95 000 $ (2)
Salary Remaining : 70 641 $
Scottie Upshall 95 000 $ (5)
Salary Remaining : 70 641 $
Mark Visentin 95 000 $ (5)
Salary Remaining : 70 641 $
Nathan Gerbe 95 000 $ (5)
Salary Remaining : 70 641 $
Simon Despres 95 000 $ (5)
Salary Remaining : 70 641 $
Mike McKenna 85 000 $ (4)
Salary Remaining : 63 205 $
Kyle Baun 75 000 $ (3)
Salary Remaining : 55 769 $
Mark Arcobello 75 000 $ (4)
Salary Remaining : 55 769 $
Jason Garrison 75 000 $ (4)
Salary Remaining : 55 769 $
Jeremy Smith 75 000 $ (4)
Salary Remaining : 55 769 $
Michael Bunting 75 000 $ (3)
Salary Remaining : 55 769 $
Kevin Boyle 75 000 $ (3)
Salary Remaining : 55 769 $
Viktor Svedberg 65 000 $ (1)
Salary Remaining : 48 333 $
Dominic Turgeon 60 000 $ (1)
Salary Remaining : 44 615 $
Teemu Hartikainen 60 000 $ (1)
Salary Remaining : 44 615 $
Matt Donovan 55 000 $ (1)
Salary Remaining : 40 897 $
Mike Vecchione 55 000 $ (4)
Salary Remaining : 40 897 $
Steve MacIntyre 50 000 $ (1)
Salary Remaining : 37 179 $
Karri Ramo 50 000 $ (1)
Salary Remaining : 37 179 $
Brandon Kozun 50 000 $ (1)
Salary Remaining : 37 179 $
Giovanni Fiore 50 000 $ (1)
Salary Remaining : 37 179 $
Jussi Rynnas 50 000 $ (1)
Salary Remaining : 37 179 $
Total Farm Players27
Salary Commitment
Year 38 : 2 790 000 $
Year 39 : 1 815 000 $
Year 40 : 1 560 000 $
Year 41 : 935 000 $
Salary Average Commitment
Year 38 : 1 800 000 $
Year 39 : 850 000 $
Year 40 : 750 000 $
Year 41 : 550 000 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 110 $ - 6 750 - 96,43%
Level 2: 6000 - 65 $ - 5 838 - 97,31%
Level 3: 3000 - 40 $ - 2 901 - 96,69%
Level 4: 5000 - 25 $ - 4 821 - 96,42%
Luxury : 2000 - 190 $ - 1 937 - 96,83%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 608 - 80,38%
Farm Level 2: 1000 - 15 $ - 819 - 81,89%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %22 247 - 96,73%
Average Income per Game1 726 521 $
Year to Date Revenue18 991 730 $
Farm
Home Games Left30
Average Attendance - %2 426 - 80,88%
Average Income per Game68 548 $
Year to Date Revenue754 025 $

Expense

Pro Players Total Salaries79 000 000 $
Farm Players Total Salaries1 962 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 223 682 $
Farm Year To Date Expenses1 154 060 $
Pro Salary Cap To Date20 644 744 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 795 627 $
Farm Estimated Season Revenue2 056 432 $
Pro Remaining Season Days84
Pro Expenses Per Days745 614 $
Pro Estimated Expenses62 631 576 $
Farm Remaining Season Days87
Farm Expenses Per Days38 141 $
Farm Estimated Expenses3 318 267 $
Estimated Season Expenses65 949 843 $
Season Salary Cap79 000 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 000 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 24 000 000 $
Current Bank Account75 884 810 $
Projected Bank Account63 787 026 $

Pro Players Salaries

John Tavares 8 900 000 $ (3)
-Salary Remaining : 6 557 895 $
Alex Pietrangelo 8 000 000 $ (3)
-Salary Remaining : 5 894 737 $
David Pastrnak 7 750 000 $ (5)
-Salary Remaining : 5 710 526 $
Roman Josi 7 350 000 $ (3)
-Salary Remaining : 5 415 789 $
Carey Price 6 500 000 $ (2)
-Salary Remaining : 4 789 474 $
Brayden Schenn 6 000 000 $ (4)
-Salary Remaining : 4 421 053 $
Mika Zibanejad 5 300 000 $ (1)
-Salary Remaining : 3 905 263 $
Darnell Nurse 3 900 000 $ (3)
-Salary Remaining : 2 873 684 $
Brandon Montour 3 750 000 $ (4)
-Salary Remaining : 2 763 158 $
Alexander Edler 3 750 000 $ (2)
-Salary Remaining : 2 763 158 $
Teuvo Teravainen 3 200 000 $ (2)
-Salary Remaining : 2 357 895 $
Casey Cizikas 2 500 000 $ (5)
-Salary Remaining : 1 842 105 $
Joel Edmundson 2 000 000 $ (2)
-Salary Remaining : 1 473 684 $
Kevin Labanc 1 500 000 $ (4)
-Salary Remaining : 1 105 263 $
Paul Byron 1 500 000 $ (1)
-Salary Remaining : 1 105 263 $
Carter Hutton 1 250 000 $ (1)
-Salary Remaining : 921 053 $
Cedric Paquette 1 000 000 $ (1)
-Salary Remaining : 736 842 $
Conor Garland 950 000 $ (3)
-Salary Remaining : 700 000 $
Travis Sanheim 950 000 $ (1)
-Salary Remaining : 700 000 $
Kevin Connauton 900 000 $ (1)
-Salary Remaining : 663 158 $
Gabriel Bourque 800 000 $ (4)
-Salary Remaining : 589 474 $
Marcus Kruger 750 000 $ (3)
-Salary Remaining : 552 632 $
Josh Archibald 500 000 $ (2)
-Salary Remaining : 368 421 $
Total Pro Players23
Salary Commitment
Year 38 : 79 000 000 $
Year 39 : 68 100 000 $
Year 40 : 52 150 000 $
Year 41 : 22 300 000 $
Salary Average Commitment
Year 38 : 13 250 000 $
Year 39 : 8 500 000 $
Year 40 : 6 000 000 $
Year 41 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 79 000 000 $
Year 39 : 68 100 000 $
Year 40 : 52 150 000 $
Year 41 : 22 300 000 $

Farm Players Salaries

Luca Sbisa 125 000 $ (1)
Salary Remaining : 92 949 $
Drew Stafford 100 000 $ (2)
Salary Remaining : 74 359 $
Jordan Greenway 95 000 $ (1)
Salary Remaining : 70 641 $
Joey Anderson 92 500 $ (3)
Salary Remaining : 68 782 $
Oskar Lindblom 90 000 $ (1)
Salary Remaining : 66 923 $
Derek MacKenzie 90 000 $ (4)
Salary Remaining : 66 923 $
Alexandre Texier 90 000 $ (3)
Salary Remaining : 66 923 $
Trevor Carrick 90 000 $ (2)
Salary Remaining : 66 923 $
Victor Olofsson 90 000 $ (3)
Salary Remaining : 66 923 $
Josh Mahura 90 000 $ (3)
Salary Remaining : 66 923 $
J.T. Brown 75 000 $ (4)
Salary Remaining : 55 769 $
Nick Shore 75 000 $ (5)
Salary Remaining : 55 769 $
Zach Sanford 70 000 $ (4)
Salary Remaining : 52 051 $
Ben Gleason 70 000 $ (3)
Salary Remaining : 52 051 $
Kevin Roy 70 000 $ (1)
Salary Remaining : 52 051 $
Logan O'Connor 70 000 $ (3)
Salary Remaining : 52 051 $
William Borgen 70 000 $ (3)
Salary Remaining : 52 051 $
Riley Stillman 60 000 $ (3)
Salary Remaining : 44 615 $
Kenny Agostino 50 000 $ (2)
Salary Remaining : 37 179 $
Michael Zalewski 50 000 $ (2)
Salary Remaining : 37 179 $
Dillon Simpson 50 000 $ (4)
Salary Remaining : 37 179 $
Anders Lindback 50 000 $ (3)
Salary Remaining : 37 179 $
Robbie Russo 50 000 $ (4)
Salary Remaining : 37 179 $
Dustin Tokarski 50 000 $ (1)
Salary Remaining : 37 179 $
Darren Dietz 50 000 $ (2)
Salary Remaining : 37 179 $
Kyle Rau 50 000 $ (2)
Salary Remaining : 37 179 $
Taylor Leier 50 000 $ (2)
Salary Remaining : 37 179 $
Total Farm Players27
Salary Commitment
Year 38 : 1 962 500 $
Year 39 : 1 532 500 $
Year 40 : 1 092 500 $
Year 41 : 410 000 $
Salary Average Commitment
Year 38 : 1 445 000 $
Year 39 : 1 120 000 $
Year 40 : 770 000 $
Year 41 : 320 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 110 $ - 6 773 - 96,75%
Level 2: 6000 - 65 $ - 5 871 - 97,84%
Level 3: 3000 - 40 $ - 2 936 - 97,87%
Level 4: 5000 - 25 $ - 4 844 - 96,88%
Luxury : 2000 - 190 $ - 1 941 - 97,05%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 631 - 81,57%
Farm Level 2: 1000 - 20 $ - 843 - 84,27%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %22 364 - 97,24%
Average Income per Game1 733 907 $
Year to Date Revenue20 806 885 $
Farm
Home Games Left30
Average Attendance - %2 474 - 82,47%
Average Income per Game82 109 $
Year to Date Revenue903 200 $

Expense

Pro Players Total Salaries78 750 000 $
Farm Players Total Salaries2 990 000 $
Coaches Total Salaries7 775 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 318 853 $
Farm Year To Date Expenses1 008 033 $
Pro Salary Cap To Date20 535 969 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 283 305 $
Farm Estimated Season Revenue2 463 273 $
Pro Remaining Season Days84
Pro Expenses Per Days750 219 $
Pro Estimated Expenses63 018 396 $
Farm Remaining Season Days87
Farm Expenses Per Days34 103 $
Farm Estimated Expenses2 966 961 $
Estimated Season Expenses65 985 357 $
Season Salary Cap78 750 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 250 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 23 750 000 $
Current Bank Account53 973 127 $
Projected Bank Account40 734 348 $

Pro Players Salaries

P.K. Subban 8 125 000 $ (2)
-Salary Remaining : 5 986 842 $
Evgeny Kuznetsov 7 825 000 $ (5)
-Salary Remaining : 5 765 789 $
Jonathan Toews 7 500 000 $ (1)
-Salary Remaining : 5 526 316 $
Tuukka Rask 6 500 000 $ (3)
-Salary Remaining : 4 789 474 $
Artemi Panarin 6 500 000 $ (1)
-Salary Remaining : 4 789 474 $
Matt Duchene 6 000 000 $ (3)
-Salary Remaining : 4 421 053 $
Marc-Edouard Vlasic 5 750 000 $ (4)
-Salary Remaining : 4 236 842 $
Anton Stralman 4 350 000 $ (3)
-Salary Remaining : 3 205 263 $
Josh Morrissey 3 550 000 $ (4)
-Salary Remaining : 2 615 789 $
Justin Williams 3 500 000 $ (2)
-Salary Remaining : 2 578 947 $
Justin Braun 3 000 000 $ (1)
-Salary Remaining : 2 210 526 $
Tom Wilson 2 250 000 $ (3)
-Salary Remaining : 1 657 895 $
Ron Hainsey 2 250 000 $ (2)
-Salary Remaining : 1 657 895 $
Leo Komarov 2 200 000 $ (5)
-Salary Remaining : 1 621 053 $
Adam Lowry 1 900 000 $ (5)
-Salary Remaining : 1 400 000 $
Cal Clutterbuck 1 800 000 $ (1)
-Salary Remaining : 1 326 316 $
Tomas Nosek 1 600 000 $ (5)
-Salary Remaining : 1 178 947 $
Roberto Luongo 1 500 000 $ (2)
-Salary Remaining : 1 105 263 $
David Schlemko 1 000 000 $ (5)
-Salary Remaining : 736 842 $
Markus Granlund 1 000 000 $ (3)
-Salary Remaining : 736 842 $
Nate Thompson 650 000 $ (3)
-Salary Remaining : 478 947 $
Total Pro Players21
Salary Commitment
Year 38 : 78 750 000 $
Year 39 : 59 950 000 $
Year 40 : 44 575 000 $
Year 41 : 23 825 000 $
Salary Average Commitment
Year 38 : 24 650 000 $
Year 39 : 11 850 000 $
Year 40 : 6 500 000 $
Year 41 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 38 : 78 750 000 $
Year 39 : 59 950 000 $
Year 40 : 44 575 000 $
Year 41 : 23 825 000 $

Farm Players Salaries

Milan Lucic 545 000 $ (1)
Salary Remaining : 405 256 $
Matt Beleskey 200 000 $ (2)
Salary Remaining : 148 718 $
Mark Letestu 180 000 $ (3)
Salary Remaining : 133 846 $
Conor Sheary 175 000 $ (2)
Salary Remaining : 130 128 $
Justin Kloos 175 000 $ (3)
Salary Remaining : 130 128 $
Adam McQuaid 160 000 $ (3)
Salary Remaining : 118 974 $
Melker Karlsson 120 000 $ (4)
Salary Remaining : 89 231 $
Tom Pyatt 110 000 $ (2)
Salary Remaining : 81 795 $
Michael McCarron 97 500 $ (2)
Salary Remaining : 72 500 $
Gabriel Carlsson 87 500 $ (4)
Salary Remaining : 65 064 $
David Warsofsky 85 000 $ (3)
Salary Remaining : 63 205 $
Chris Kunitz 85 000 $ (2)
Salary Remaining : 63 205 $
Dmitrij Jaskin 75 000 $ (2)
Salary Remaining : 55 769 $
Jannik Hansen 75 000 $ (2)
Salary Remaining : 55 769 $
Cody Goloubef 75 000 $ (2)
Salary Remaining : 55 769 $
Zac Rinaldo 75 000 $ (2)
Salary Remaining : 55 769 $
Maxime Lagace 75 000 $ (1)
Salary Remaining : 55 769 $
Brandon Gormley 55 000 $ (3)
Salary Remaining : 40 897 $
David Desharnais 55 000 $ (3)
Salary Remaining : 40 897 $
Erik Burgdoerfer 55 000 $ (3)
Salary Remaining : 40 897 $
Marc-Andre Gragnani 55 000 $ (3)
Salary Remaining : 40 897 $
Cedrick Desjardins 55 000 $ (1)
Salary Remaining : 40 897 $
Samuel Henley 55 000 $ (1)
Salary Remaining : 40 897 $
Colin McDonald 55 000 $ (2)
Salary Remaining : 40 897 $
Richard Bachman 55 000 $ (3)
Salary Remaining : 40 897 $
Tyler Wotherspoon 55 000 $ (3)
Salary Remaining : 40 897 $
Patrick Holland 50 000 $ (2)
Salary Remaining : 37 179 $
Cory Emmerton 50 000 $ (1)
Salary Remaining : 37 179 $
Total Farm Players28
Salary Commitment
Year 38 : 2 990 000 $
Year 39 : 2 210 000 $
Year 40 : 1 137 500 $
Year 41 : 207 500 $
Salary Average Commitment
Year 38 : 1 845 000 $
Year 39 : 1 100 000 $
Year 40 : 550 000 $
Year 41 : 100 000 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 858 - 69,40%
Level 2: 6000 - 90 $ - 4 121 - 68,68%
Level 3: 3000 - 50 $ - 2 186 - 72,86%
Level 4: 5000 - 40 $ - 2 901 - 58,03%
Luxury : 2000 - 220 $ - 1 693 - 84,63%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 605 - 80,24%
Farm Level 2: 1000 - 15 $ - 810 - 81,04%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15 759 - 68,52%
Average Income per Game1 648 741 $
Year to Date Revenue18 136 150 $
Farm
Home Games Left30
Average Attendance - %2 415 - 80,50%
Average Income per Game68 321 $
Year to Date Revenue751 530 $

Expense

Pro Players Total Salaries55 975 000 $
Farm Players Total Salaries2 292 500 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 187 499 $
Farm Year To Date Expenses708 590 $
Pro Salary Cap To Date14 871 713 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 462 227 $
Farm Estimated Season Revenue2 049 627 $
Pro Remaining Season Days84
Pro Expenses Per Days534 868 $
Pro Estimated Expenses44 928 912 $
Farm Remaining Season Days87
Farm Expenses Per Days24 295 $
Farm Estimated Expenses2 113 665 $
Estimated Season Expenses47 042 577 $
Season Salary Cap55 975 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $26 025 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 975 000 $
Current Bank Account24 427 224 $
Projected Bank Account28 896 501 $

Pro Players Salaries

Jaden Schwartz 5 500 000 $ (4)
-Salary Remaining : 4 052 632 $
Filip Forsberg 5 500 000 $ (1)
-Salary Remaining : 4 052 632 $
Jonathan Quick 5 100 000 $ (1)
-Salary Remaining : 3 757 895 $
John Klingberg 4 600 000 $ (5)
-Salary Remaining : 3 389 474 $
Jaccob Slavin 4 500 000 $ (5)
-Salary Remaining : 3 315 789 $
Alex Tuch 4 500 000 $ (4)
-Salary Remaining : 3 315 789 $
Alex Galchenyuk 4 250 000 $ (4)
-Salary Remaining : 3 131 579 $
Jakub Vrana 2 400 000 $ (3)
-Salary Remaining : 1 768 421 $
Ondrej Kase 2 350 000 $ (4)
-Salary Remaining : 1 731 579 $
Markus Nutivaara 2 200 000 $ (4)
-Salary Remaining : 1 621 053 $
Mikhail Sergachev 2 000 000 $ (4)
-Salary Remaining : 1 473 684 $
Vince Dunn 2 000 000 $ (2)
-Salary Remaining : 1 473 684 $
Jimmy Vesey 1 900 000 $ (4)
-Salary Remaining : 1 400 000 $
Alexander Kerfoot 1 200 000 $ (1)
-Salary Remaining : 884 211 $
Lias Andersson 1 100 000 $ (5)
-Salary Remaining : 810 526 $
Miro Heiskanen 1 000 000 $ (3)
-Salary Remaining : 736 842 $
Robert Thomas 1 000 000 $ (3)
-Salary Remaining : 736 842 $
Ryan Donato 925 000 $ (1)
-Salary Remaining : 681 579 $
Erik Cernak 900 000 $ (3)
-Salary Remaining : 663 158 $
Roope Hintz 900 000 $ (3)
-Salary Remaining : 663 158 $
Joonas Korpisalo 800 000 $ (2)
-Salary Remaining : 589 474 $
Vitaly Abramov 700 000 $ (3)
-Salary Remaining : 515 789 $
Marcus Pettersson 650 000 $ (1)
-Salary Remaining : 478 947 $
Total Pro Players23
Salary Commitment
Year 38 : 55 975 000 $
Year 39 : 42 600 000 $
Year 40 : 39 800 000 $
Year 41 : 32 900 000 $
Salary Average Commitment
Year 38 : 21 100 000 $
Year 39 : 9 000 000 $
Year 40 : 8 000 000 $
Year 41 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 55 975 000 $
Year 39 : 42 600 000 $
Year 40 : 39 800 000 $
Year 41 : 32 900 000 $

Farm Players Salaries

Kiefer Sherwood 300 000 $ (5)
Salary Remaining : 223 077 $
Oliver Bjorkstrand 150 000 $ (2)
Salary Remaining : 111 538 $
Daniel Sprong 125 000 $ (4)
Salary Remaining : 92 949 $
Danton Heinen 120 000 $ (3)
Salary Remaining : 89 231 $
Gustav Forsling 120 000 $ (4)
Salary Remaining : 89 231 $
Slater Koekkoek 100 000 $ (3)
Salary Remaining : 74 359 $
Alex Formenton 100 000 $ (1)
Salary Remaining : 74 359 $
Steven Santini 92 500 $ (2)
Salary Remaining : 68 782 $
Maxim Mamin 90 000 $ (1)
Salary Remaining : 66 923 $
Philippe Myers 90 000 $ (3)
Salary Remaining : 66 923 $
Dennis Cholowski 80 000 $ (3)
Salary Remaining : 59 487 $
Anton Lindholm 70 000 $ (4)
Salary Remaining : 52 051 $
Isac Lundestrom 70 000 $ (3)
Salary Remaining : 52 051 $
Kristian Vesalainen 70 000 $ (3)
Salary Remaining : 52 051 $
Spencer Martin 70 000 $ (2)
Salary Remaining : 52 051 $
Brandon Gignac 70 000 $ (3)
Salary Remaining : 52 051 $
Timothy Gettinger 70 000 $ (3)
Salary Remaining : 52 051 $
John Quenneville 62 500 $ (4)
Salary Remaining : 46 474 $
Peter Cehlarik 62 500 $ (4)
Salary Remaining : 46 474 $
Oliver Kylington 60 000 $ (2)
Salary Remaining : 44 615 $
Trent Frederic 60 000 $ (3)
Salary Remaining : 44 615 $
Kole Sherwood 60 000 $ (3)
Salary Remaining : 44 615 $
Remi Elie 50 000 $ (4)
Salary Remaining : 37 179 $
Eric Comrie 50 000 $ (4)
Salary Remaining : 37 179 $
Samuel Morin 50 000 $ (4)
Salary Remaining : 37 179 $
Patrick Sieloff 50 000 $ (1)
Salary Remaining : 37 179 $
Total Farm Players26
Salary Commitment
Year 38 : 2 292 500 $
Year 39 : 2 052 500 $
Year 40 : 1 680 000 $
Year 41 : 890 000 $
Salary Average Commitment
Year 38 : 1 342 500 $
Year 39 : 1 192 500 $
Year 40 : 972 500 $
Year 41 : 450 000 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 859 - 97,99%
Level 2: 6000 - 56 $ - 5 929 - 98,82%
Level 3: 3000 - 35 $ - 2 941 - 98,04%
Level 4: 5000 - 19 $ - 4 970 - 99,40%
Luxury : 2000 - 181 $ - 1 948 - 97,42%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 672 - 83,58%
Farm Level 2: 1000 - 15 $ - 807 - 80,70%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %22 648 - 98,47%
Average Income per Game1 506 263 $
Year to Date Revenue16 568 897 $
Farm
Home Games Left30
Average Attendance - %2 479 - 82,62%
Average Income per Game70 609 $
Year to Date Revenue776 700 $

Expense

Pro Players Total Salaries78 450 000 $
Farm Players Total Salaries2 400 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 921 060 $
Farm Year To Date Expenses1 385 980 $
Pro Salary Cap To Date20 736 842 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 187 901 $
Farm Estimated Season Revenue2 118 273 $
Pro Remaining Season Days84
Pro Expenses Per Days727 632 $
Pro Estimated Expenses61 121 088 $
Farm Remaining Season Days87
Farm Expenses Per Days46 154 $
Farm Estimated Expenses4 015 398 $
Estimated Season Expenses65 136 486 $
Season Salary Cap78 450 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 550 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 23 450 000 $
Current Bank Account44 641 665 $
Projected Bank Account26 811 353 $

Pro Players Salaries

Nicklas Backstrom 8 000 000 $ (2)
-Salary Remaining : 5 894 737 $
Pekka Rinne 7 000 000 $ (5)
-Salary Remaining : 5 157 895 $
Cam Atkinson 6 500 000 $ (5)
-Salary Remaining : 4 789 474 $
Jeff Skinner 6 500 000 $ (4)
-Salary Remaining : 4 789 474 $
Brock Nelson 5 000 000 $ (2)
-Salary Remaining : 3 684 211 $
T.J. Brodie 5 000 000 $ (3)
-Salary Remaining : 3 684 211 $
Mats Zuccarello 5 000 000 $ (2)
-Salary Remaining : 3 684 211 $
Zach Werenski 4 800 000 $ (3)
-Salary Remaining : 3 536 842 $
Clayton Keller 4 750 000 $ (4)
-Salary Remaining : 3 500 000 $
Jacob Trouba 4 500 000 $ (1)
-Salary Remaining : 3 315 789 $
Adam Larsson 4 500 000 $ (4)
-Salary Remaining : 3 315 789 $
Blake Coleman 3 000 000 $ (4)
-Salary Remaining : 2 210 526 $
Blake Comeau 2 800 000 $ (3)
-Salary Remaining : 2 063 158 $
Deryk Engelland 2 400 000 $ (4)
-Salary Remaining : 1 768 421 $
Troy Stecher 2 000 000 $ (2)
-Salary Remaining : 1 473 684 $
Jordan Martinook 1 500 000 $ (5)
-Salary Remaining : 1 105 263 $
Christian Dvorak 1 200 000 $ (3)
-Salary Remaining : 884 211 $
Troy Brouwer 1 000 000 $ (4)
-Salary Remaining : 736 842 $
Alex Lyon 1 000 000 $ (5)
-Salary Remaining : 736 842 $
Joakim Nordstrom 1 000 000 $ (2)
-Salary Remaining : 736 842 $
Nick Cousins 1 000 000 $ (5)
-Salary Remaining : 736 842 $
Total Pro Players21
Salary Commitment
Year 38 : 78 450 000 $
Year 39 : 73 950 000 $
Year 40 : 52 950 000 $
Year 41 : 39 150 000 $
Salary Average Commitment
Year 38 : 18 650 400 $
Year 39 : 14 150 400 $
Year 40 : 11 650 400 $
Year 41 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 38 : 78 450 000 $
Year 39 : 73 950 000 $
Year 40 : 52 950 000 $
Year 41 : 39 150 000 $

Farm Players Salaries

Tyler Toffoli 450 000 $ (3)
Salary Remaining : 334 615 $
Jonathan Bernier 320 000 $ (3)
Salary Remaining : 237 949 $
Tobias Enstrom 250 000 $ (2)
Salary Remaining : 185 897 $
Zack Mitchell 150 000 $ (1)
Salary Remaining : 111 538 $
Ryan Lomberg 130 000 $ (3)
Salary Remaining : 96 667 $
Curtis Valk 120 000 $ (3)
Salary Remaining : 89 231 $
Jack Rodewald 120 000 $ (3)
Salary Remaining : 89 231 $
Victor Antipin 120 000 $ (3)
Salary Remaining : 89 231 $
Brendan Guhle 100 000 $ (1)
Salary Remaining : 74 359 $
Fredrik Claesson 100 000 $ (5)
Salary Remaining : 74 359 $
Jeff Glass 100 000 $ (3)
Salary Remaining : 74 359 $
Kris Versteeg 100 000 $ (2)
Salary Remaining : 74 359 $
Jake Dotchin 100 000 $ (1)
Salary Remaining : 74 359 $
Troy Terry 87 500 $ (1)
Salary Remaining : 65 064 $
Michael Leighton 77 500 $ (2)
Salary Remaining : 57 628 $
Justin Shugg 75 000 $ (3)
Salary Remaining : 55 769 $
Total Farm Players16
Salary Commitment
Year 38 : 2 400 000 $
Year 39 : 1 962 500 $
Year 40 : 1 535 000 $
Year 41 : 100 000 $
Salary Average Commitment
Year 38 : 570 000 $
Year 39 : 370 000 $
Year 40 : 220 000 $
Year 41 : 70 000 $

Seattle Armada



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 100 $ - 6 782 - 96,88%
Level 2: 6000 - 60 $ - 5 837 - 97,29%
Level 3: 3000 - 30 $ - 2 977 - 99,23%
Level 4: 5000 - 20 $ - 4 918 - 98,37%
Luxury : 2000 - 200 $ - 1 851 - 92,53%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 653 - 82,64%
Farm Level 2: 1000 - 15 $ - 812 - 81,24%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %22 365 - 97,24%
Average Income per Game1 586 205 $
Year to Date Revenue17 448 250 $
Farm
Home Games Left30
Average Attendance - %2 465 - 82,17%
Average Income per Game70 034 $
Year to Date Revenue770 375 $

Expense

Pro Players Total Salaries57 000 000 $
Farm Players Total Salaries1 677 500 $
Coaches Total Salaries8 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 451 326 $
Farm Year To Date Expenses970 120 $
Pro Salary Cap To Date14 714 476 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 586 136 $
Farm Estimated Season Revenue2 101 023 $
Pro Remaining Season Days84
Pro Expenses Per Days557 895 $
Pro Estimated Expenses46 863 180 $
Farm Remaining Season Days87
Farm Expenses Per Days31 432 $
Farm Estimated Expenses2 734 584 $
Estimated Season Expenses49 597 764 $
Season Salary Cap57 000 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $25 000 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 2 000 000 $
Current Bank Account47 175 364 $
Projected Bank Account47 264 759 $

Pro Players Salaries

Nikolaj Ehlers 6 500 000 $ (2)
-Salary Remaining : 4 789 474 $
Kevin Shattenkirk 6 500 000 $ (1)
-Salary Remaining : 4 789 474 $
Kyle Okposo 5 000 000 $ (3)
-Salary Remaining : 3 684 211 $
Evgeny Artyukhin 5 000 000 $ (1)
-Salary Remaining : 3 684 211 $
Semyon Varlamov 5 000 000 $ (4)
-Salary Remaining : 3 684 211 $
Brock Boeser 4 800 000 $ (2)
-Salary Remaining : 3 536 842 $
Dan Hamhuis 4 000 000 $ (2)
-Salary Remaining : 2 947 368 $
Chris Butler 3 000 000 $ (3)
-Salary Remaining : 2 210 526 $
Egor Yakovlev 3 000 000 $ (5)
-Salary Remaining : 2 210 526 $
Shea Theodore 2 850 000 $ (2)
-Salary Remaining : 2 100 000 $
Connor Carrick 1 250 000 $ (3)
-Salary Remaining : 921 053 $
Filip Zadina 1 000 000 $ (3)
-Salary Remaining : 736 842 $
Steve Mason 1 000 000 $ (5)
-Salary Remaining : 736 842 $
Connor Brickley 1 000 000 $ (2)
-Salary Remaining : 736 842 $
Denis Gurianov 950 000 $ (3)
-Salary Remaining : 700 000 $
Luke Kunin 850 000 $ (1)
-Salary Remaining : 626 316 $
Dillon Dube 800 000 $ (3)
-Salary Remaining : 589 474 $
MacKenzie Blackwood 750 000 $ (3)
-Salary Remaining : 552 632 $
Kyle Capobianco 750 000 $ (1)
-Salary Remaining : 552 632 $
Cameron Gaunce 750 000 $ (3)
-Salary Remaining : 552 632 $
Dylan Gambrell 600 000 $ (1)
-Salary Remaining : 442 105 $
Luke Johnson 600 000 $ (3)
-Salary Remaining : 442 105 $
Mikhail Vorobyev 550 000 $ (3)
-Salary Remaining : 405 263 $
Tanner Glass 500 000 $ (3)
-Salary Remaining : 368 421 $
Total Pro Players24
Salary Commitment
Year 38 : 57 000 000 $
Year 39 : 43 300 000 $
Year 40 : 24 150 000 $
Year 41 : 9 000 000 $
Salary Average Commitment
Year 38 : 18 050 000 $
Year 39 : 9 550 000 $
Year 40 : 7 050 000 $
Year 41 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 38 : 57 000 000 $
Year 39 : 43 300 000 $
Year 40 : 24 150 000 $
Year 41 : 9 000 000 $

Farm Players Salaries

Beau Bennett 200 000 $ (5)
Salary Remaining : 148 718 $
Tanner Fritz 175 000 $ (3)
Salary Remaining : 130 128 $
Chris Bigras 115 000 $ (2)
Salary Remaining : 85 513 $
John Persson 100 000 $ (5)
Salary Remaining : 74 359 $
Matt Hackett 100 000 $ (5)
Salary Remaining : 74 359 $
Lucas Lessio 100 000 $ (5)
Salary Remaining : 74 359 $
Tanner Kero 95 000 $ (2)
Salary Remaining : 70 641 $
Cal O'Reilly 72 500 $ (2)
Salary Remaining : 53 910 $
Matt Bartkowski 70 000 $ (5)
Salary Remaining : 52 051 $
Jack Skille 70 000 $ (1)
Salary Remaining : 52 051 $
Michael Bournival 65 000 $ (2)
Salary Remaining : 48 333 $
Kyle Criscuolo 60 000 $ (1)
Salary Remaining : 44 615 $
Chase Balisy 55 000 $ (1)
Salary Remaining : 40 897 $
Niklas Treutle 50 000 $ (5)
Salary Remaining : 37 179 $
David Broll 50 000 $ (3)
Salary Remaining : 37 179 $
Dylan Olsen 50 000 $ (5)
Salary Remaining : 37 179 $
Taylor Chorney 50 000 $ (5)
Salary Remaining : 37 179 $
Tomas Vincour 50 000 $ (3)
Salary Remaining : 37 179 $
Dominik Uher 50 000 $ (2)
Salary Remaining : 37 179 $
Nick Sorensen 50 000 $ (4)
Salary Remaining : 37 179 $
Shane Prince 50 000 $ (2)
Salary Remaining : 37 179 $
Total Farm Players21
Salary Commitment
Year 38 : 1 677 500 $
Year 39 : 1 492 500 $
Year 40 : 1 045 000 $
Year 41 : 770 000 $
Salary Average Commitment
Year 38 : 970 000 $
Year 39 : 850 000 $
Year 40 : 550 000 $
Year 41 : 450 000 $

St-Johns Desperados

St-Johns Desperados is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 904 - 98,64%
Level 2: 6000 - 57 $ - 5 930 - 98,84%
Level 3: 3000 - 32 $ - 2 970 - 98,99%
Level 4: 5000 - 20 $ - 4 962 - 99,25%
Luxury : 2000 - 190 $ - 1 950 - 97,52%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 632 - 81,59%
Farm Level 2: 1000 - 15 $ - 778 - 77,77%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %22 717 - 98,77%
Average Income per Game1 558 807 $
Year to Date Revenue17 146 873 $
Farm
Home Games Left30
Average Attendance - %2 409 - 80,32%
Average Income per Game68 776 $
Year to Date Revenue756 540 $

Expense

Pro Players Total Salaries54 550 000 $
Farm Players Total Salaries1 400 000 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 031 583 $
Farm Year To Date Expenses522 482 $
Pro Salary Cap To Date14 886 842 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 764 199 $
Farm Estimated Season Revenue2 063 291 $
Pro Remaining Season Days84
Pro Expenses Per Days483 333 $
Pro Estimated Expenses40 599 972 $
Farm Remaining Season Days87
Farm Expenses Per Days16 667 $
Farm Estimated Expenses1 450 029 $
Estimated Season Expenses42 050 001 $
Season Salary Cap54 550 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $27 450 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ -450 000 $
Current Bank Account91 335 754 $
Projected Bank Account98 113 243 $

Pro Players Salaries

Oliver Ekman-Larsson 8 000 000 $ (3)
-Salary Remaining : 5 894 737 $
Alex Friesen 7 000 000 $ (1)
-Salary Remaining : 5 157 895 $
Akim Aliu 7 000 000 $ (1)
-Salary Remaining : 5 157 895 $
Alex Grant 7 000 000 $ (1)
-Salary Remaining : 5 157 895 $
Andre Burakovsky 3 250 000 $ (5)
-Salary Remaining : 2 394 737 $
Jakob Chychrun (Out of Payroll) 3 000 000 $ (4)
-Salary Remaining : 2 210 526 $
Michal Neuvirth 2 500 000 $ (1)
-Salary Remaining : 1 842 105 $
Derek Forbort 2 000 000 $ (2)
-Salary Remaining : 1 473 684 $
Adam Erne 1 750 000 $ (4)
-Salary Remaining : 1 289 474 $
Kyle Clifford 1 600 000 $ (5)
-Salary Remaining : 1 178 947 $
Drake Caggiula 1 500 000 $ (4)
-Salary Remaining : 1 105 263 $
Kailer Yamamoto 1 500 000 $ (5)
-Salary Remaining : 1 105 263 $
Pavel Zacha 1 250 000 $ (2)
-Salary Remaining : 921 053 $
Andrei Svechnikov 1 200 000 $ (3)
-Salary Remaining : 884 211 $
Maxime Lajoie 1 200 000 $ (3)
-Salary Remaining : 884 211 $
Brett Howden 1 200 000 $ (3)
-Salary Remaining : 884 211 $
Casey Mittelstadt 1 000 000 $ (1)
-Salary Remaining : 736 842 $
Noah Juulsen 850 000 $ (1)
-Salary Remaining : 626 316 $
Paul Ladue 825 000 $ (2)
-Salary Remaining : 607 895 $
Travis Boyd 800 000 $ (1)
-Salary Remaining : 589 474 $
Jon Gillies 750 000 $ (4)
-Salary Remaining : 552 632 $
Dylan Ferguson 725 000 $ (1)
-Salary Remaining : 534 211 $
Tim Heed 650 000 $ (4)
-Salary Remaining : 478 947 $
Al Montoya 500 000 $ (1)
-Salary Remaining : 368 421 $
Ken Appleby 500 000 $ (1)
-Salary Remaining : 368 421 $
Total Pro Players25
Salary Commitment
Year 38 : 57 550 000 $
Year 39 : 29 675 000 $
Year 40 : 25 600 000 $
Year 41 : 14 000 000 $
Salary Average Commitment
Year 38 : 14 500 000 $
Year 39 : 7 500 000 $
Year 40 : 6 000 000 $
Year 41 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 57 550 000 $
Year 39 : 29 675 000 $
Year 40 : 25 600 000 $
Year 41 : 14 000 000 $

Farm Players Salaries

Jori Lehtera 150 000 $ (4)
Salary Remaining : 111 538 $
Ryan Poehling 120 000 $ (3)
Salary Remaining : 89 231 $
Jacob Middleton 120 000 $ (3)
Salary Remaining : 89 231 $
Max Jones 120 000 $ (3)
Salary Remaining : 89 231 $
Owen Tippett 100 000 $ (1)
Salary Remaining : 74 359 $
Zach Whitecloud 95 000 $ (1)
Salary Remaining : 70 641 $
Michael Kapla 87 500 $ (4)
Salary Remaining : 65 064 $
Sean Malone 80 000 $ (4)
Salary Remaining : 59 487 $
Matthew Highmore 77 500 $ (1)
Salary Remaining : 57 628 $
Patrick Brown 70 000 $ (5)
Salary Remaining : 52 051 $
Quinton Howden 65 000 $ (1)
Salary Remaining : 48 333 $
Anton Blidh 65 000 $ (4)
Salary Remaining : 48 333 $
Brendan Woods 50 000 $ (4)
Salary Remaining : 37 179 $
Griffen Molino 50 000 $ (4)
Salary Remaining : 37 179 $
Kerby Rychel 50 000 $ (4)
Salary Remaining : 37 179 $
Emile Poirier 50 000 $ (4)
Salary Remaining : 37 179 $
Casey Bailey 50 000 $ (4)
Salary Remaining : 37 179 $
Total Farm Players17
Salary Commitment
Year 38 : 1 400 000 $
Year 39 : 1 062 500 $
Year 40 : 1 062 500 $
Year 41 : 702 500 $
Salary Average Commitment
Year 38 : 865 000 $
Year 39 : 650 000 $
Year 40 : 650 000 $
Year 41 : 500 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 95 $ - 6 955 - 99,36%
Level 2: 6000 - 58 $ - 5 929 - 98,82%
Level 3: 3000 - 35 $ - 2 982 - 99,39%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 2000 - 240 $ - 1 439 - 71,97%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 654 - 82,69%
Farm Level 2: 1000 - 15 $ - 792 - 79,24%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %21 305 - 96,84%
Average Income per Game1 554 460 $
Year to Date Revenue17 099 064 $
Farm
Home Games Left30
Average Attendance - %2 446 - 81,54%
Average Income per Game69 766 $
Year to Date Revenue767 425 $

Expense

Pro Players Total Salaries72 927 000 $
Farm Players Total Salaries1 105 000 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 484 292 $
Farm Year To Date Expenses418 882 $
Pro Salary Cap To Date19 102 732 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 633 811 $
Farm Estimated Season Revenue2 092 977 $
Pro Remaining Season Days84
Pro Expenses Per Days685 763 $
Pro Estimated Expenses57 604 092 $
Farm Remaining Season Days87
Farm Expenses Per Days13 718 $
Farm Estimated Expenses1 193 466 $
Estimated Season Expenses58 797 558 $
Season Salary Cap72 927 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $9 073 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 17 927 000 $
Current Bank Account3 297 766 $
Projected Bank Account(6 773 004 $)

Pro Players Salaries

Auston Matthews 9 000 000 $ (4)
-Salary Remaining : 6 631 579 $
Taylor Hall 8 000 000 $ (5)
-Salary Remaining : 5 894 737 $
Nathan MacKinnon 6 800 000 $ (1)
-Salary Remaining : 5 010 526 $
Ryan Ellis 6 750 000 $ (5)
-Salary Remaining : 4 973 684 $
Sean Couturier 6 750 000 $ (5)
-Salary Remaining : 4 973 684 $
Kris Letang 6 577 000 $ (3)
-Salary Remaining : 4 846 211 $
Ben Bishop 5 500 000 $ (3)
-Salary Remaining : 4 052 632 $
Viktor Arvidsson 4 500 000 $ (2)
-Salary Remaining : 3 315 789 $
Mark Stone 3 000 000 $ (1)
-Salary Remaining : 2 210 526 $
Nikita Zadorov 3 000 000 $ (3)
-Salary Remaining : 2 210 526 $
Esa Lindell 2 800 000 $ (2)
-Salary Remaining : 2 063 158 $
Juuse Saros 1 500 000 $ (3)
-Salary Remaining : 1 105 263 $
Marcus Sorensen 1 250 000 $ (2)
-Salary Remaining : 921 053 $
Neal Pionk 1 200 000 $ (1)
-Salary Remaining : 884 211 $
Andrew Copp 1 200 000 $ (1)
-Salary Remaining : 884 211 $
Kevin Rooney 1 000 000 $ (1)
-Salary Remaining : 736 842 $
Lawson Crouse 900 000 $ (2)
-Salary Remaining : 663 158 $
MacKenzie Weegar 900 000 $ (2)
-Salary Remaining : 663 158 $
Brad Malone 700 000 $ (1)
-Salary Remaining : 515 789 $
Connor Clifton 550 000 $ (3)
-Salary Remaining : 405 263 $
Stephen Gionta 550 000 $ (2)
-Salary Remaining : 405 263 $
Michael Latta 500 000 $ (3)
-Salary Remaining : 368 421 $
Total Pro Players22
Salary Commitment
Year 38 : 72 927 000 $
Year 39 : 59 027 000 $
Year 40 : 48 127 000 $
Year 41 : 30 500 000 $
Salary Average Commitment
Year 38 : 19 950 000 $
Year 39 : 14 250 000 $
Year 40 : 11 250 000 $
Year 41 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 72 927 000 $
Year 39 : 59 027 000 $
Year 40 : 48 127 000 $
Year 41 : 30 500 000 $

Farm Players Salaries

Stephen Johns 250 000 $ (4)
Salary Remaining : 185 897 $
Brendan Gaunce 80 000 $ (4)
Salary Remaining : 59 487 $
Gabriel Dumont 75 000 $ (2)
Salary Remaining : 55 769 $
Mark Alt 65 000 $ (1)
Salary Remaining : 48 333 $
Louie Belpedio 60 000 $ (1)
Salary Remaining : 44 615 $
Joni Ortio 55 000 $ (4)
Salary Remaining : 40 897 $
Scott Kosmachuk 55 000 $ (2)
Salary Remaining : 40 897 $
Niklas Svedberg 55 000 $ (4)
Salary Remaining : 40 897 $
Clark Bishop 55 000 $ (3)
Salary Remaining : 40 897 $
Justin Dowling 55 000 $ (5)
Salary Remaining : 40 897 $
Maxwell Reinhart 50 000 $ (3)
Salary Remaining : 37 179 $
Drew Shore 50 000 $ (3)
Salary Remaining : 37 179 $
Chris Driedger 50 000 $ (3)
Salary Remaining : 37 179 $
Philip Holm 50 000 $ (2)
Salary Remaining : 37 179 $
Rasmus Rissanen 50 000 $ (3)
Salary Remaining : 37 179 $
Andrew Crescenzi 50 000 $ (2)
Salary Remaining : 37 179 $
Total Farm Players16
Salary Commitment
Year 38 : 1 105 000 $
Year 39 : 980 000 $
Year 40 : 750 000 $
Year 41 : 495 000 $
Salary Average Commitment
Year 38 : 735 000 $
Year 39 : 635 000 $
Year 40 : 535 000 $
Year 41 : 285 000 $

Toronto Tomahawk



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 100 $ - 6 494 - 99,90%
Level 2: 5500 - 60 $ - 5 500 - 100,00%
Level 3: 3000 - 35 $ - 2 980 - 99,32%
Level 4: 5000 - 20 $ - 4 941 - 98,83%
Luxury : 1500 - 200 $ - 1 500 - 100,00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 35 $ - 1 557 - 77,86%
Farm Level 2: 1000 - 15 $ - 817 - 81,73%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 415 - 99,60%
Average Income per Game1 482 477 $
Year to Date Revenue17 789 725 $
Farm
Home Games Left29
Average Attendance - %2 375 - 79,15%
Average Income per Game66 763 $
Year to Date Revenue801 150 $

Expense

Pro Players Total Salaries67 100 000 $
Farm Players Total Salaries4 495 000 $
Coaches Total Salaries7 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 900 875 $
Farm Year To Date Expenses1 340 847 $
Pro Salary Cap To Date17 190 355 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 991 835 $
Farm Estimated Season Revenue1 936 112 $
Pro Remaining Season Days84
Pro Expenses Per Days645 614 $
Pro Estimated Expenses54 231 576 $
Farm Remaining Season Days87
Farm Expenses Per Days43 120 $
Farm Estimated Expenses3 751 440 $
Estimated Season Expenses57 983 016 $
Season Salary Cap67 100 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $14 900 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 12 100 000 $
Current Bank Account49 362 346 $
Projected Bank Account36 307 277 $

Pro Players Salaries

Mathew Barzal 6 175 000 $ (2)
-Salary Remaining : 4 550 000 $
David Krejci 6 000 000 $ (1)
-Salary Remaining : 4 421 053 $
Nick Leddy 5 750 000 $ (2)
-Salary Remaining : 4 236 842 $
Zach Parise 5 000 000 $ (5)
-Salary Remaining : 3 684 211 $
Dougie Hamilton 4 925 000 $ (1)
-Salary Remaining : 3 628 947 $
Matthew Tkachuk 4 500 000 $ (2)
-Salary Remaining : 3 315 789 $
Craig Anderson 4 000 000 $ (1)
-Salary Remaining : 2 947 368 $
Andrew Ladd 4 000 000 $ (1)
-Salary Remaining : 2 947 368 $
Danny DeKeyser 3 500 000 $ (1)
-Salary Remaining : 2 578 947 $
Trevor Daley 3 150 000 $ (1)
-Salary Remaining : 2 321 053 $
Sam Bennett 3 000 000 $ (5)
-Salary Remaining : 2 210 526 $
Dmitry Kulikov 2 850 000 $ (3)
-Salary Remaining : 2 100 000 $
Alex Chiasson 2 500 000 $ (5)
-Salary Remaining : 1 842 105 $
Trevor van Riemsdyk 2 000 000 $ (5)
-Salary Remaining : 1 473 684 $
Matt Benning 1 750 000 $ (4)
-Salary Remaining : 1 289 474 $
Anders Nilsson 1 600 000 $ (3)
-Salary Remaining : 1 178 947 $
Ryan Reaves 1 500 000 $ (2)
-Salary Remaining : 1 105 263 $
Anthony Cirelli 1 200 000 $ (1)
-Salary Remaining : 884 211 $
Jacob De La Rose 1 000 000 $ (5)
-Salary Remaining : 736 842 $
Nick Seeler 1 000 000 $ (1)
-Salary Remaining : 736 842 $
Miles Wood 1 000 000 $ (2)
-Salary Remaining : 736 842 $
Josh Brown 700 000 $ (2)
-Salary Remaining : 515 789 $
Total Pro Players22
Salary Commitment
Year 38 : 67 100 000 $
Year 39 : 39 325 000 $
Year 40 : 19 700 000 $
Year 41 : 15 250 000 $
Salary Average Commitment
Year 38 : 26 675 000 $
Year 39 : 9 100 000 $
Year 40 : 6 050 000 $
Year 41 : 5 050 000 $
Salary Cap with 1 Way Contract
Year 38 : 67 100 000 $
Year 39 : 39 325 000 $
Year 40 : 19 700 000 $
Year 41 : 15 250 000 $

Farm Players Salaries

Yutaka Fukufuji 1 000 000 $ (3)
Salary Remaining : 743 590 $
Zane McIntyre 350 000 $ (3)
Salary Remaining : 260 256 $
Mark Cundari 250 000 $ (1)
Salary Remaining : 185 897 $
Michal Jordan 250 000 $ (2)
Salary Remaining : 185 897 $
David Musil 250 000 $ (2)
Salary Remaining : 185 897 $
Conor Allen 250 000 $ (1)
Salary Remaining : 185 897 $
Tomas Kundratek 250 000 $ (1)
Salary Remaining : 185 897 $
Tyler Cuma 250 000 $ (1)
Salary Remaining : 185 897 $
Roman Will 150 000 $ (1)
Salary Remaining : 111 538 $
Ryan Murphy 150 000 $ (5)
Salary Remaining : 111 538 $
Adin Hill 120 000 $ (1)
Salary Remaining : 89 231 $
Matt Fraser 100 000 $ (2)
Salary Remaining : 74 359 $
Roman Horak 100 000 $ (2)
Salary Remaining : 74 359 $
Cody McLeod 100 000 $ (2)
Salary Remaining : 74 359 $
Zachary Senyshyn 100 000 $ (3)
Salary Remaining : 74 359 $
Jordan Schmaltz 100 000 $ (4)
Salary Remaining : 74 359 $
Nikita Scherbak 100 000 $ (2)
Salary Remaining : 74 359 $
Andreas Englund 95 000 $ (1)
Salary Remaining : 70 641 $
Tyrell Goulbourne 85 000 $ (1)
Salary Remaining : 63 205 $
Joseph Labate 85 000 $ (1)
Salary Remaining : 63 205 $
Luke Witkowski 75 000 $ (2)
Salary Remaining : 55 769 $
Garrett Wilson 75 000 $ (3)
Salary Remaining : 55 769 $
Mathieu Joseph 75 000 $ (3)
Salary Remaining : 55 769 $
Jeremy Lauzon 75 000 $ (3)
Salary Remaining : 55 769 $
Nick Paul 60 000 $ (1)
Salary Remaining : 44 615 $
Total Farm Players25
Salary Commitment
Year 38 : 4 495 000 $
Year 39 : 2 900 000 $
Year 40 : 1 925 000 $
Year 41 : 250 000 $
Salary Average Commitment
Year 38 : 1 482 000 $
Year 39 : 965 000 $
Year 40 : 615 000 $
Year 41 : 300 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 95 $ - 6 963 - 99,48%
Level 2: 6000 - 75 $ - 5 680 - 94,67%
Level 3: 3000 - 50 $ - 2 285 - 76,17%
Level 4: 5000 - 35 $ - 3 297 - 65,93%
Luxury : 2000 - 190 $ - 1 897 - 94,85%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 653 - 82,67%
Farm Level 2: 1000 - 15 $ - 800 - 80,03%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20 122 - 87,49%
Average Income per Game1 677 563 $
Year to Date Revenue18 453 190 $
Farm
Home Games Left30
Average Attendance - %2 454 - 81,79%
Average Income per Game69 872 $
Year to Date Revenue768 590 $

Expense

Pro Players Total Salaries78 625 000 $
Farm Players Total Salaries2 292 500 $
Coaches Total Salaries6 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 255 485 $
Farm Year To Date Expenses845 622 $
Pro Salary Cap To Date20 939 692 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 326 882 $
Farm Estimated Season Revenue2 096 155 $
Pro Remaining Season Days84
Pro Expenses Per Days733 553 $
Pro Estimated Expenses61 618 452 $
Farm Remaining Season Days87
Farm Expenses Per Days28 996 $
Farm Estimated Expenses2 522 652 $
Estimated Season Expenses64 141 104 $
Season Salary Cap78 625 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 375 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 23 625 000 $
Current Bank Account30 272 837 $
Projected Bank Account18 554 770 $

Pro Players Salaries

Erik Karlsson 9 850 000 $ (5)
-Salary Remaining : 7 257 895 $
Evgeni Malkin 9 250 000 $ (3)
-Salary Remaining : 6 815 789 $
Patrick Kane 9 250 000 $ (2)
-Salary Remaining : 6 815 789 $
Corey Crawford 6 000 000 $ (3)
-Salary Remaining : 4 421 053 $
Mikko Koivu 5 800 000 $ (1)
-Salary Remaining : 4 273 684 $
Tyler Johnson 5 000 000 $ (1)
-Salary Remaining : 3 684 211 $
Kevin Hayes 4 500 000 $ (5)
-Salary Remaining : 3 315 789 $
Nate Schmidt 4 350 000 $ (3)
-Salary Remaining : 3 205 263 $
Brett Pesce 3 500 000 $ (2)
-Salary Remaining : 2 578 947 $
Tyler Bozak 3 300 000 $ (5)
-Salary Remaining : 2 431 579 $
Alexander Wennberg 3 000 000 $ (2)
-Salary Remaining : 2 210 526 $
Zack Smith 2 500 000 $ (4)
-Salary Remaining : 1 842 105 $
Michal Kempny 2 500 000 $ (4)
-Salary Remaining : 1 842 105 $
Jacob Markstrom 2 250 000 $ (2)
-Salary Remaining : 1 657 895 $
Matt Calvert 1 750 000 $ (1)
-Salary Remaining : 1 289 474 $
Brett Connolly 1 500 000 $ (3)
-Salary Remaining : 1 105 263 $
Mirco Mueller 1 300 000 $ (1)
-Salary Remaining : 957 895 $
Jordan Oesterle 1 250 000 $ (2)
-Salary Remaining : 921 053 $
Kyle Brodziak 1 150 000 $ (5)
-Salary Remaining : 847 368 $
Nic Dowd 625 000 $ (2)
-Salary Remaining : 460 526 $
Total Pro Players20
Salary Commitment
Year 38 : 78 625 000 $
Year 39 : 64 775 000 $
Year 40 : 44 900 000 $
Year 41 : 23 800 000 $
Salary Average Commitment
Year 38 : 21 050 000 $
Year 39 : 8 000 000 $
Year 40 : 5 000 000 $
Year 41 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 78 625 000 $
Year 39 : 64 775 000 $
Year 40 : 44 900 000 $
Year 41 : 23 800 000 $

Farm Players Salaries

Wayne Simmonds 500 000 $ (1)
Salary Remaining : 371 795 $
Victor Rask 300 000 $ (4)
Salary Remaining : 223 077 $
Antti Niemi 150 000 $ (3)
Salary Remaining : 111 538 $
Will Butcher 120 000 $ (1)
Salary Remaining : 89 231 $
Jean-Sebastien Dea 90 000 $ (2)
Salary Remaining : 66 923 $
Blake Pietila 90 000 $ (1)
Salary Remaining : 66 923 $
Christian Djoos 77 500 $ (1)
Salary Remaining : 57 628 $
Rem Pitlick 75 000 $ (3)
Salary Remaining : 55 769 $
Julian Melchiori 75 000 $ (3)
Salary Remaining : 55 769 $
Michael Dal Colle 72 500 $ (1)
Salary Remaining : 53 910 $
Stefan Matteau 70 000 $ (1)
Salary Remaining : 52 051 $
Nikita Nesterov 70 000 $ (5)
Salary Remaining : 52 051 $
Christian Wolanin 70 000 $ (1)
Salary Remaining : 52 051 $
Chase De Leo 62 500 $ (2)
Salary Remaining : 46 474 $
Jacob Josefson 62 500 $ (2)
Salary Remaining : 46 474 $
Ben Harpur 62 500 $ (2)
Salary Remaining : 46 474 $
Mitch Callahan 60 000 $ (3)
Salary Remaining : 44 615 $
Nelson Nogier 60 000 $ (4)
Salary Remaining : 44 615 $
Joonas Nattinen 60 000 $ (3)
Salary Remaining : 44 615 $
Aaron Palushaj 60 000 $ (1)
Salary Remaining : 44 615 $
Andrew Hammond 55 000 $ (2)
Salary Remaining : 40 897 $
Tyler Randell 50 000 $ (4)
Salary Remaining : 37 179 $
Total Farm Players22
Salary Commitment
Year 38 : 2 292 500 $
Year 39 : 1 232 500 $
Year 40 : 900 000 $
Year 41 : 480 000 $
Salary Average Commitment
Year 38 : 1 620 000 $
Year 39 : 700 000 $
Year 40 : 450 000 $
Year 41 : 200 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 95 $ - 6 950 - 99,29%
Level 2: 6000 - 57 $ - 5 966 - 99,43%
Level 3: 3000 - 32 $ - 2 977 - 99,23%
Level 4: 5000 - 20 $ - 4 949 - 98,97%
Luxury : 2000 - 185 $ - 1 937 - 96,86%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 675 - 83,74%
Farm Level 2: 1000 - 15 $ - 794 - 79,35%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %22 778 - 99,04%
Average Income per Game1 552 927 $
Year to Date Revenue17 082 201 $
Farm
Home Games Left29
Average Attendance - %2 468 - 82,28%
Average Income per Game70 519 $
Year to Date Revenue846 225 $

Expense

Pro Players Total Salaries77 900 000 $
Farm Players Total Salaries2 780 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 277 192 $
Farm Year To Date Expenses904 187 $
Pro Salary Cap To Date21 303 510 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 587 821 $
Farm Estimated Season Revenue2 045 044 $
Pro Remaining Season Days84
Pro Expenses Per Days749 123 $
Pro Estimated Expenses62 926 332 $
Farm Remaining Season Days87
Farm Expenses Per Days32 308 $
Farm Estimated Expenses2 810 796 $
Estimated Season Expenses65 737 128 $
Season Salary Cap77 900 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $4 100 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 22 900 000 $
Current Bank Account71 988 347 $
Projected Bank Account54 884 084 $

Pro Players Salaries

Mark Scheifele 8 000 000 $ (4)
-Salary Remaining : 5 894 737 $
Victor Hedman 7 700 000 $ (5)
-Salary Remaining : 5 673 684 $
Dustin Byfuglien 7 000 000 $ (4)
-Salary Remaining : 5 157 895 $
Devan Dubnyk 6 500 000 $ (5)
-Salary Remaining : 4 789 474 $
Blake Wheeler 6 200 000 $ (1)
-Salary Remaining : 4 568 421 $
Logan Couture 6 000 000 $ (1)
-Salary Remaining : 4 421 053 $
Patrik Laine 5 100 000 $ (1)
-Salary Remaining : 3 757 895 $
Jeff Petry 5 000 000 $ (4)
-Salary Remaining : 3 684 211 $
Jake Gardiner 4 500 000 $ (2)
-Salary Remaining : 3 315 789 $
Eric Staal 4 000 000 $ (4)
-Salary Remaining : 2 947 368 $
Jake Guentzel 4 000 000 $ (4)
-Salary Remaining : 2 947 368 $
Dustin Brown 3 250 000 $ (5)
-Salary Remaining : 2 394 737 $
Colin White 2 000 000 $ (4)
-Salary Remaining : 1 473 684 $
Ryan Miller 1 700 000 $ (1)
-Salary Remaining : 1 252 632 $
Jordie Benn 1 300 000 $ (2)
-Salary Remaining : 957 895 $
Tyler Motte 1 000 000 $ (4)
-Salary Remaining : 736 842 $
Greg Pateryn 1 000 000 $ (3)
-Salary Remaining : 736 842 $
Colton Sceviour 1 000 000 $ (3)
-Salary Remaining : 736 842 $
Pierre-Edouard Bellemare 1 000 000 $ (3)
-Salary Remaining : 736 842 $
Alex Iafallo 950 000 $ (1)
-Salary Remaining : 700 000 $
Matt Roy 700 000 $ (3)
-Salary Remaining : 515 789 $
Total Pro Players21
Salary Commitment
Year 38 : 77 900 000 $
Year 39 : 57 950 000 $
Year 40 : 52 150 000 $
Year 41 : 48 450 000 $
Salary Average Commitment
Year 38 : 25 750 000 $
Year 39 : 10 850 000 $
Year 40 : 9 850 000 $
Year 41 : 7 600 000 $
Salary Cap with 1 Way Contract
Year 38 : 77 900 000 $
Year 39 : 57 950 000 $
Year 40 : 52 150 000 $
Year 41 : 48 450 000 $

Farm Players Salaries

Marian Gaborik 300 000 $ (1)
Salary Remaining : 223 077 $
Jason Akeson 200 000 $ (1)
Salary Remaining : 148 718 $
Riley Nash 200 000 $ (4)
Salary Remaining : 148 718 $
Jason Spezza 200 000 $ (5)
Salary Remaining : 148 718 $
Tyson Jost 150 000 $ (4)
Salary Remaining : 111 538 $
Matt Lorito 150 000 $ (1)
Salary Remaining : 111 538 $
Austin Czarnik 150 000 $ (3)
Salary Remaining : 111 538 $
Mark Barberio (Out of Payroll) 150 000 $ (3)
Salary Remaining : 111 538 $
Max Veronneau 120 000 $ (3)
Salary Remaining : 89 231 $
Jan Rutta 120 000 $ (5)
Salary Remaining : 89 231 $
Antti Raanta 100 000 $ (1)
Salary Remaining : 74 359 $
Slava Voynov 100 000 $ (4)
Salary Remaining : 74 359 $
C.J. Smith 92 500 $ (4)
Salary Remaining : 68 782 $
Tomas Hyka 92 500 $ (1)
Salary Remaining : 68 782 $
Logan Brown 85 000 $ (1)
Salary Remaining : 63 205 $
Marcus Hogberg 72 500 $ (3)
Salary Remaining : 53 910 $
Nicklas Jensen 70 000 $ (1)
Salary Remaining : 52 051 $
Blake Hillman 70 000 $ (1)
Salary Remaining : 52 051 $
Sergey Tolchinsky 65 000 $ (2)
Salary Remaining : 48 333 $
Hudson Fasching 62 500 $ (2)
Salary Remaining : 46 474 $
Mike Reilly 60 000 $ (2)
Salary Remaining : 44 615 $
Joel Hanley 60 000 $ (2)
Salary Remaining : 44 615 $
Sami Aittokallio 60 000 $ (1)
Salary Remaining : 44 615 $
Brad Hunt 50 000 $ (3)
Salary Remaining : 37 179 $
Morgan Ellis 50 000 $ (5)
Salary Remaining : 37 179 $
Raman Hrabarenka 50 000 $ (4)
Salary Remaining : 37 179 $
Max Sauve 50 000 $ (2)
Salary Remaining : 37 179 $
Total Farm Players27
Salary Commitment
Year 38 : 2 930 000 $
Year 39 : 1 802 500 $
Year 40 : 1 505 000 $
Year 41 : 962 500 $
Salary Average Commitment
Year 38 : 1 475 000 $
Year 39 : 945 000 $
Year 40 : 695 000 $
Year 41 : 400 000 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 940 - 99,14%
Level 2: 6000 - 60 $ - 5 935 - 98,92%
Level 3: 3000 - 35 $ - 2 976 - 99,19%
Level 4: 5000 - 20 $ - 4 920 - 98,40%
Luxury : 2000 - 200 $ - 1 933 - 96,63%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 688 - 84,38%
Farm Level 2: 1000 - 15 $ - 807 - 80,70%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %22 704 - 98,71%
Average Income per Game1 639 200 $
Year to Date Revenue18 031 195 $
Farm
Home Games Left30
Average Attendance - %2 495 - 83,15%
Average Income per Game71 172 $
Year to Date Revenue782 895 $

Expense

Pro Players Total Salaries77 850 000 $
Farm Players Total Salaries3 135 000 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 671 045 $
Farm Year To Date Expenses948 932 $
Pro Salary Cap To Date20 526 325 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 175 986 $
Farm Estimated Season Revenue2 135 168 $
Pro Remaining Season Days84
Pro Expenses Per Days687 719 $
Pro Estimated Expenses57 768 396 $
Farm Remaining Season Days87
Farm Expenses Per Days31 496 $
Farm Estimated Expenses2 740 152 $
Estimated Season Expenses60 508 548 $
Season Salary Cap77 850 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $4 150 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 22 850 000 $
Current Bank Account52 867 780 $
Projected Bank Account43 670 386 $

Pro Players Salaries

Ryan Suter 7 000 000 $ (5)
-Salary Remaining : 5 157 895 $
Paul Stastny 5 800 000 $ (1)
-Salary Remaining : 4 273 684 $
Max Pacioretty 5 750 000 $ (4)
-Salary Remaining : 4 236 842 $
Bobby Ryan 5 250 000 $ (4)
-Salary Remaining : 3 868 421 $
Jordan Eberle 5 000 000 $ (5)
-Salary Remaining : 3 684 211 $
Jeff Carter 4 850 000 $ (3)
-Salary Remaining : 3 573 684 $
Yanni Gourde 4 500 000 $ (4)
-Salary Remaining : 3 315 789 $
Mikael Backlund 4 250 000 $ (1)
-Salary Remaining : 3 131 579 $
Zdeno Chara 4 100 000 $ (2)
-Salary Remaining : 3 021 053 $
Michael Frolik 4 000 000 $ (1)
-Salary Remaining : 2 947 368 $
Alec Martinez 4 000 000 $ (1)
-Salary Remaining : 2 947 368 $
Shayne Gostisbehere 3 500 000 $ (2)
-Salary Remaining : 2 578 947 $
David Perron 3 300 000 $ (1)
-Salary Remaining : 2 431 579 $
Jay Bouwmeester 3 250 000 $ (5)
-Salary Remaining : 2 394 737 $
Chris Tierney 3 050 000 $ (5)
-Salary Remaining : 2 247 368 $
Mike Smith 3 000 000 $ (3)
-Salary Remaining : 2 210 526 $
John Moore (Out of Payroll) 2 500 000 $ (4)
-Salary Remaining : 1 842 105 $
Ilya Kovalchuk 2 250 000 $ (1)
-Salary Remaining : 1 657 895 $
Anton Khudobin 2 000 000 $ (3)
-Salary Remaining : 1 473 684 $
Matt Hunwick 1 500 000 $ (1)
-Salary Remaining : 1 105 263 $
Oscar Lindberg 1 500 000 $ (5)
-Salary Remaining : 1 105 263 $
Total Pro Players21
Salary Commitment
Year 38 : 80 350 000 $
Year 39 : 55 250 000 $
Year 40 : 47 650 000 $
Year 41 : 37 800 000 $
Salary Average Commitment
Year 38 : 30 850 000 $
Year 39 : 9 050 000 $
Year 40 : 8 050 000 $
Year 41 : 6 550 000 $
Salary Cap with 1 Way Contract
Year 38 : 80 350 000 $
Year 39 : 55 250 000 $
Year 40 : 47 650 000 $
Year 41 : 37 800 000 $

Farm Players Salaries

Marcus Johansson 500 000 $ (2)
Salary Remaining : 371 795 $
Carl Gunnarsson 275 000 $ (2)
Salary Remaining : 204 487 $
Darren Helm 250 000 $ (4)
Salary Remaining : 185 897 $
Sven Andrighetto 200 000 $ (2)
Salary Remaining : 148 718 $
Mike Condon 200 000 $ (2)
Salary Remaining : 148 718 $
Derick Brassard 150 000 $ (2)
Salary Remaining : 111 538 $
Dale Weise 125 000 $ (3)
Salary Remaining : 92 949 $
Xavier Ouellet 120 000 $ (1)
Salary Remaining : 89 231 $
Joshua Ho-Sang 110 000 $ (4)
Salary Remaining : 81 795 $
Andrej Sustr 100 000 $ (2)
Salary Remaining : 74 359 $
Zach Redmond 95 000 $ (4)
Salary Remaining : 70 641 $
Josh Leivo 90 000 $ (3)
Salary Remaining : 66 923 $
Matt Tennyson 90 000 $ (1)
Salary Remaining : 66 923 $
A.J. Greer 85 000 $ (4)
Salary Remaining : 63 205 $
Laurent Dauphin 80 000 $ (3)
Salary Remaining : 59 487 $
Nate Prosser 75 000 $ (2)
Salary Remaining : 55 769 $
Phillip Di Giuseppe 75 000 $ (2)
Salary Remaining : 55 769 $
Colin Wilson 75 000 $ (2)
Salary Remaining : 55 769 $
Philip Samuelsson 72 500 $ (3)
Salary Remaining : 53 910 $
Duncan Siemens 70 000 $ (5)
Salary Remaining : 52 051 $
Zac Dalpe 65 000 $ (1)
Salary Remaining : 48 333 $
Ryan Bourque 60 000 $ (5)
Salary Remaining : 44 615 $
Andrei Mironov 60 000 $ (1)
Salary Remaining : 44 615 $
Adam Wilcox 57 500 $ (4)
Salary Remaining : 42 756 $
Jeremy Morin 55 000 $ (4)
Salary Remaining : 40 897 $
Total Farm Players25
Salary Commitment
Year 38 : 3 135 000 $
Year 39 : 2 800 000 $
Year 40 : 1 150 000 $
Year 41 : 782 500 $
Salary Average Commitment
Year 38 : 1 750 000 $
Year 39 : 1 465 000 $
Year 40 : 645 000 $
Year 41 : 435 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 82 000 000 $
Available Cap Space

Over Minimum of
55 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Icehawks 45 500 333 $ 73 500 000 $ 8 500 000 $ 18 500 000 $ 212243
Atlanta Supra 41 796 422 $ 72 875 000 $ 9 125 000 $ 17 875 000 $ 202545
Boston Bruins 84 937 649 $ 64 700 000 $ 17 300 000 $ 9 700 000 $ 242145
Calgary Red Bull 7 684 009 $ 72 800 000 $ 9 200 000 $ 17 800 000 $ 23730
Chicago Blackhawks 15 954 017 $ 74 975 000 $ 7 025 000 $ 19 975 000 $ 222850
Cleveland Bulldogs 84 443 071 $ 78 325 000 $ 3 675 000 $ 23 325 000 $ 212546
Colorado Zipper 62 683 512 $ 76 950 000 $ 5 050 000 $ 21 950 000 $ 201434
Dallas Storm 12 735 344 $ 77 000 000 $ 5 000 000 $ 22 000 000 $ 211132
Detroit Red Wings 7 154 695 $ 77 250 000 $ 4 750 000 $ 22 250 000 $ 202242
Edmonton Oilers 18 952 856 $ 76 750 000 $ 5 250 000 $ 21 750 000 $ 212546
Halifax Thunder 51 554 448 $ 68 195 000 $ 13 805 000 $ 13 195 000 $ 231942
Hamilton Ultimate Fighter 90 947 687 $ 64 700 000 $ 17 300 000 $ 9 700 000 $ 201838
Houston Supernova 1 591 994 $ 74 650 000 $ 7 350 000 $ 19 650 000 $ 232346
London Spartiates 16 818 382 $ 66 775 000 $ 15 225 000 $ 11 775 000 $ 232447
Los Angeles Kings 90 624 940 $ 60 900 000 $ 21 100 000 $ 5 900 000 $ 261339
Moncton Bonessetters 11 980 978 $ 72 625 000 $ 9 375 000 $ 17 625 000 $ 222850
Montreal Canadiens 97 800 274 $ 55 275 000 $ 26 725 000 $ 275 000 $ 26935
New York Rangers 61 857 428 $ 61 950 000 $ 20 050 000 $ 6 950 000 $ 271744
Nunavut Mystery 6 975 804 $ 71 025 000 $ 10 975 000 $ 16 025 000 $ 222749
Ottawa Lumberjacks 75 884 810 $ 79 000 000 $ 3 000 000 $ 24 000 000 $ 232750
Quebec Nordiques 53 973 127 $ 78 750 000 $ 3 250 000 $ 23 750 000 $ 212849
Regina Pats 24 427 224 $ 55 975 000 $ 26 025 000 $ 975 000 $ 232649
San Jose Rhinos 44 641 665 $ 78 450 000 $ 3 550 000 $ 23 450 000 $ 211637
Seattle Armada 47 175 364 $ 57 000 000 $ 25 000 000 $ 2 000 000 $ 242145
St-Johns Desperados 91 335 754 $ 54 550 000 $ 27 450 000 $ -450 000 $ 251742
St-Louis Blues 3 297 766 $ 72 927 000 $ 9 073 000 $ 17 927 000 $ 221638
Toronto Tomahawk 49 362 346 $ 67 100 000 $ 14 900 000 $ 12 100 000 $ 222547
Vancouver Knights 30 272 837 $ 78 625 000 $ 3 375 000 $ 23 625 000 $ 202242
Washington Budweiser 71 988 347 $ 77 900 000 $ 4 100 000 $ 22 900 000 $ 212748
Winnipeg Jets 52 867 780 $ 77 850 000 $ 4 150 000 $ 22 850 000 $ 212546