Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 842 - 97,75%
Level 2: 6000 - 70 $ - 5 834 - 97,23%
Level 3: 3000 - 35 $ - 2 972 - 99,05%
Level 4: 5000 - 28 $ - 4 489 - 89,78%
Luxury : 2000 - 200 $ - 1 867 - 93,33%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 633 - 81,64%
Farm Level 2: 1000 - 15 $ - 813 - 81,27%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %22 003 - 95,67%
Average Income per Game1 764 043 $
Year to Date Revenue42 337 038 $
Farm
Home Games Left19
Average Attendance - %2 445 - 81,52%
Average Income per Game69 337 $
Year to Date Revenue1 525 420 $

Expense

Pro Players Total Salaries78 100 000 $
Farm Players Total Salaries1 752 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 970 169 $
Farm Year To Date Expenses1 494 906 $
Pro Salary Cap To Date40 794 753 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 988 735 $
Farm Estimated Season Revenue1 317 408 $
Pro Remaining Season Days52
Pro Expenses Per Days720 175 $
Pro Estimated Expenses37 449 100 $
Farm Remaining Season Days55
Farm Expenses Per Days23 526 $
Farm Estimated Expenses1 293 930 $
Estimated Season Expenses38 743 030 $
Season Salary Cap78 100 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 900 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 23 100 000 $
Current Bank Account44 586 086 $
Projected Bank Account37 149 199 $

Pro Players Salaries

Andrei Vasilevskiy 8 500 000 $ (5)
-Salary Remaining : 3 877 193 $
Jakub Voracek 8 000 000 $ (5)
-Salary Remaining : 3 649 123 $
Johnny Gaudreau 6 800 000 $ (3)
-Salary Remaining : 3 101 754 $
Rasmus Ristolainen 6 000 000 $ (3)
-Salary Remaining : 2 736 842 $
Thomas Chabot 5 000 000 $ (4)
-Salary Remaining : 2 280 702 $
Morgan Rielly 4 800 000 $ (3)
-Salary Remaining : 2 189 474 $
Sam Reinhart 4 750 000 $ (3)
-Salary Remaining : 2 166 667 $
Brendan Gallagher 4 375 000 $ (5)
-Salary Remaining : 1 995 614 $
Alex Killorn 4 000 000 $ (1)
-Salary Remaining : 1 824 561 $
Mike Matheson 3 600 000 $ (5)
-Salary Remaining : 1 642 105 $
Valtteri Filppula 3 500 000 $ (2)
-Salary Remaining : 1 596 491 $
Ryan Strome 3 000 000 $ (2)
-Salary Remaining : 1 368 421 $
Nolan Patrick 2 750 000 $ (5)
-Salary Remaining : 1 254 386 $
Erik Gudbranson 2 500 000 $ (3)
-Salary Remaining : 1 140 351 $
Jamie Oleksiak 2 250 000 $ (3)
-Salary Remaining : 1 026 316 $
Ian Cole 1 950 000 $ (2)
-Salary Remaining : 889 474 $
Vladislav Namestnikov 1 500 000 $ (1)
-Salary Remaining : 684 211 $
Elias Pettersson 1 200 000 $ (3)
-Salary Remaining : 547 368 $
Aaron Dell 1 000 000 $ (4)
-Salary Remaining : 456 140 $
Derrick Pouliot 1 000 000 $ (4)
-Salary Remaining : 456 140 $
Jesperi Kotkaniemi 925 000 $ (3)
-Salary Remaining : 421 930 $
Brandon Pirri 700 000 $ (1)
-Salary Remaining : 319 298 $
Total Pro Players22
Salary Commitment
Year 38 : 78 100 000 $
Year 39 : 71 900 000 $
Year 40 : 63 450 000 $
Year 41 : 34 225 000 $
Salary Average Commitment
Year 38 : 18 575 000 $
Year 39 : 13 575 000 $
Year 40 : 12 075 000 $
Year 41 : 8 075 000 $
Salary Cap with 1 Way Contract
Year 38 : 78 100 000 $
Year 39 : 71 900 000 $
Year 40 : 63 450 000 $
Year 41 : 34 225 000 $

Farm Players Salaries

Lee Stempniak 225 000 $ (1)
Salary Remaining : 105 769 $
Tyler Ennis 150 000 $ (5)
Salary Remaining : 70 513 $
Karl Alzner 150 000 $ (5)
Salary Remaining : 70 513 $
Matthew Peca 100 000 $ (4)
Salary Remaining : 47 009 $
Martin Marincin 100 000 $ (1)
Salary Remaining : 47 009 $
Jakub Kindl 100 000 $ (2)
Salary Remaining : 47 009 $
Anders Bjork 95 000 $ (1)
Salary Remaining : 44 658 $
Quinn Hughes 92 500 $ (3)
Salary Remaining : 43 483 $
Oscar Dansk 85 000 $ (1)
Salary Remaining : 39 957 $
Hunter Shinkaruk 80 000 $ (1)
Salary Remaining : 37 607 $
Carson Soucy 60 000 $ (1)
Salary Remaining : 28 205 $
Spencer Foo 55 000 $ (1)
Salary Remaining : 25 855 $
Trevor Murphy 55 000 $ (1)
Salary Remaining : 25 855 $
Rocco Grimaldi 55 000 $ (1)
Salary Remaining : 25 855 $
Dylan McIlrath 50 000 $ (1)
Salary Remaining : 23 504 $
Jamie Devane 50 000 $ (4)
Salary Remaining : 23 504 $
Vladimir Mihalik 50 000 $ (1)
Salary Remaining : 23 504 $
Rob O'Gara 50 000 $ (1)
Salary Remaining : 23 504 $
Michael Paliotta 50 000 $ (1)
Salary Remaining : 23 504 $
Nail Yakupov 50 000 $ (2)
Salary Remaining : 23 504 $
Ben Thomson 50 000 $ (1)
Salary Remaining : 23 504 $
Total Farm Players21
Salary Commitment
Year 38 : 1 752 500 $
Year 39 : 692 500 $
Year 40 : 542 500 $
Year 41 : 450 000 $
Salary Average Commitment
Year 38 : 1 305 000 $
Year 39 : 400 000 $
Year 40 : 250 000 $
Year 41 : 200 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 82 $ - 6 950 - 99,28%
Level 2: 6000 - 54 $ - 5 968 - 99,47%
Level 3: 3000 - 35 $ - 2 959 - 98,63%
Level 4: 5000 - 20 $ - 4 930 - 98,59%
Luxury : 2000 - 158 $ - 1 943 - 97,13%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 604 - 80,19%
Farm Level 2: 1000 - 15 $ - 790 - 79,00%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %22 749 - 98,91%
Average Income per Game1 401 268 $
Year to Date Revenue32 229 154 $
Farm
Home Games Left19
Average Attendance - %2 394 - 79,80%
Average Income per Game67 984 $
Year to Date Revenue1 495 655 $

Expense

Pro Players Total Salaries74 475 000 $
Farm Players Total Salaries2 165 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 009 645 $
Farm Year To Date Expenses3 517 216 $
Pro Salary Cap To Date40 834 203 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 222 816 $
Farm Estimated Season Revenue1 291 702 $
Pro Remaining Season Days52
Pro Expenses Per Days688 377 $
Pro Estimated Expenses35 795 604 $
Farm Remaining Season Days55
Farm Expenses Per Days56 966 $
Farm Estimated Expenses3 133 130 $
Estimated Season Expenses38 928 734 $
Season Salary Cap74 475 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $7 525 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 19 475 000 $
Current Bank Account35 496 204 $
Projected Bank Account23 081 988 $

Pro Players Salaries

Nikita Kucherov 9 250 000 $ (3)
-Salary Remaining : 4 219 298 $
Vladimir Tarasenko 8 250 000 $ (5)
-Salary Remaining : 3 763 158 $
Alex DeBrincat 6 200 000 $ (5)
-Salary Remaining : 2 828 070 $
Hampus Lindholm 5 500 000 $ (2)
-Salary Remaining : 2 508 772 $
Tomas Tatar 5 300 000 $ (2)
-Salary Remaining : 2 417 544 $
Elias Lindholm 4 000 000 $ (1)
-Salary Remaining : 1 824 561 $
Nikita Zaitsev 4 000 000 $ (4)
-Salary Remaining : 1 824 561 $
Dylan Larkin 3 500 000 $ (2)
-Salary Remaining : 1 596 491 $
Niklas Kronwall 3 500 000 $ (1)
-Salary Remaining : 1 596 491 $
Brady Skjei 3 425 000 $ (2)
-Salary Remaining : 1 562 281 $
Petr Mrazek 3 000 000 $ (4)
-Salary Remaining : 1 368 421 $
Ryan Murray 2 850 000 $ (3)
-Salary Remaining : 1 300 000 $
Andreas Athanasiou 2 800 000 $ (2)
-Salary Remaining : 1 277 193 $
Noah Hanifin 2 600 000 $ (1)
-Salary Remaining : 1 185 965 $
Radek Faksa 2 500 000 $ (1)
-Salary Remaining : 1 140 351 $
Connor Brown 2 000 000 $ (2)
-Salary Remaining : 912 281 $
Bogdan Kiselevich 1 600 000 $ (3)
-Salary Remaining : 729 825 $
Carl Hagelin 1 500 000 $ (1)
-Salary Remaining : 684 211 $
Curtis McElhinney 1 250 000 $ (2)
-Salary Remaining : 570 175 $
Chris Wagner 750 000 $ (5)
-Salary Remaining : 342 105 $
Christoffer Ehn 700 000 $ (3)
-Salary Remaining : 319 298 $
Total Pro Players21
Salary Commitment
Year 38 : 74 475 000 $
Year 39 : 60 375 000 $
Year 40 : 36 600 000 $
Year 41 : 22 200 000 $
Salary Average Commitment
Year 38 : 16 850 000 $
Year 39 : 8 750 000 $
Year 40 : 4 500 000 $
Year 41 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 38 : 74 475 000 $
Year 39 : 60 375 000 $
Year 40 : 36 600 000 $
Year 41 : 22 200 000 $

Farm Players Salaries

Jacob MacDonald 160 000 $ (5)
Salary Remaining : 75 214 $
Markus Hannikainen 160 000 $ (2)
Salary Remaining : 75 214 $
Tomas Jurco 125 000 $ (2)
Salary Remaining : 58 761 $
Anthony Greco 120 000 $ (5)
Salary Remaining : 56 410 $
Lawrence Pilut 120 000 $ (3)
Salary Remaining : 56 410 $
Joel Vermin 110 000 $ (2)
Salary Remaining : 51 709 $
Jake Chelios 100 000 $ (5)
Salary Remaining : 47 009 $
Igor Ozhiganov 100 000 $ (3)
Salary Remaining : 47 009 $
Taro Hirose 95 000 $ (3)
Salary Remaining : 44 658 $
Adam Gaudette 85 000 $ (1)
Salary Remaining : 39 957 $
Joe Hicketts 85 000 $ (1)
Salary Remaining : 39 957 $
Martin Frk 85 000 $ (4)
Salary Remaining : 39 957 $
Marek Mazanec 85 000 $ (3)
Salary Remaining : 39 957 $
Ryan Sproul 80 000 $ (3)
Salary Remaining : 37 607 $
Valeri Nichushkin 80 000 $ (3)
Salary Remaining : 37 607 $
Nikita Soshnikov 75 000 $ (2)
Salary Remaining : 35 256 $
Andrej Nestrasil 65 000 $ (5)
Salary Remaining : 30 556 $
Dan Renouf 65 000 $ (4)
Salary Remaining : 30 556 $
Jan Mursak 65 000 $ (4)
Salary Remaining : 30 556 $
Mackenzie Skapski 65 000 $ (5)
Salary Remaining : 30 556 $
Mattias Ritola 60 000 $ (3)
Salary Remaining : 28 205 $
Pavel Datsyuk 60 000 $ (3)
Salary Remaining : 28 205 $
Linus Klasen 60 000 $ (3)
Salary Remaining : 28 205 $
Petteri Lindbohm 60 000 $ (5)
Salary Remaining : 28 205 $
Total Farm Players24
Salary Commitment
Year 38 : 2 165 000 $
Year 39 : 1 995 000 $
Year 40 : 1 525 000 $
Year 41 : 785 000 $
Salary Average Commitment
Year 38 : 1 200 000 $
Year 39 : 1 100 000 $
Year 40 : 900 000 $
Year 41 : 450 000 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 100 $ - 6 849 - 97,85%
Level 2: 6000 - 75 $ - 5 542 - 92,37%
Level 3: 3000 - 40 $ - 2 763 - 92,11%
Level 4: 5000 - 25 $ - 4 838 - 96,76%
Luxury : 2000 - 225 $ - 1 531 - 76,54%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 644 - 82,22%
Farm Level 2: 1000 - 15 $ - 804 - 80,35%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %21 524 - 93,58%
Average Income per Game1 681 264 $
Year to Date Revenue38 669 065 $
Farm
Home Games Left19
Average Attendance - %2 448 - 81,60%
Average Income per Game69 605 $
Year to Date Revenue1 531 315 $

Expense

Pro Players Total Salaries68 850 000 $
Farm Players Total Salaries1 680 000 $
Coaches Total Salaries3 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 090 345 $
Farm Year To Date Expenses1 227 949 $
Pro Salary Cap To Date36 730 693 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 262 747 $
Farm Estimated Season Revenue1 322 499 $
Pro Remaining Season Days52
Pro Expenses Per Days625 877 $
Pro Estimated Expenses32 545 604 $
Farm Remaining Season Days55
Farm Expenses Per Days19 060 $
Farm Estimated Expenses1 048 300 $
Estimated Season Expenses33 593 904 $
Season Salary Cap68 850 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $13 150 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 13 850 000 $
Current Bank Account84 964 317 $
Projected Bank Account82 955 659 $

Pro Players Salaries

Ryan Johansen 8 000 000 $ (4)
-Salary Remaining : 3 649 123 $
Aaron Ekblad 7 500 000 $ (5)
-Salary Remaining : 3 421 053 $
Pierre-Luc Dubois 7 000 000 $ (5)
-Salary Remaining : 3 192 982 $
Cory Schneider 6 200 000 $ (2)
-Salary Remaining : 2 828 070 $
Jordan Staal 6 000 000 $ (3)
-Salary Remaining : 2 736 842 $
Jake Muzzin 4 000 000 $ (5)
-Salary Remaining : 1 824 561 $
Justin Abdelkader 3 200 000 $ (4)
-Salary Remaining : 1 459 649 $
Charlie Coyle 3 200 000 $ (4)
-Salary Remaining : 1 459 649 $
Anthony Mantha 3 000 000 $ (2)
-Salary Remaining : 1 368 421 $
Micheal Ferland 2 800 000 $ (4)
-Salary Remaining : 1 277 193 $
Nathan Beaulieu 2 500 000 $ (1)
-Salary Remaining : 1 140 351 $
Brayden McNabb 2 500 000 $ (2)
-Salary Remaining : 1 140 351 $
Zemgus Girgensons 2 000 000 $ (3)
-Salary Remaining : 912 281 $
Nick Ritchie 2 000 000 $ (4)
-Salary Remaining : 912 281 $
Jason Pominville 1 200 000 $ (1)
-Salary Remaining : 547 368 $
Matt Martin 1 000 000 $ (1)
-Salary Remaining : 456 140 $
Juho Lammikko 900 000 $ (3)
-Salary Remaining : 410 526 $
Zach Aston-Reese 900 000 $ (1)
-Salary Remaining : 410 526 $
Dryden Hunt 800 000 $ (1)
-Salary Remaining : 364 912 $
Dalton Prout 800 000 $ (5)
-Salary Remaining : 364 912 $
Ilya Lyubushkin 800 000 $ (3)
-Salary Remaining : 364 912 $
Justin Falk 750 000 $ (2)
-Salary Remaining : 342 105 $
Devon Toews 700 000 $ (3)
-Salary Remaining : 319 298 $
Eddie Pasquale 600 000 $ (3)
-Salary Remaining : 273 684 $
Barry Brust 500 000 $ (2)
-Salary Remaining : 228 070 $
Total Pro Players25
Salary Commitment
Year 38 : 68 850 000 $
Year 39 : 62 450 000 $
Year 40 : 49 500 000 $
Year 41 : 38 500 000 $
Salary Average Commitment
Year 38 : 15 000 000 $
Year 39 : 10 000 000 $
Year 40 : 7 500 000 $
Year 41 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 38 : 68 850 000 $
Year 39 : 62 450 000 $
Year 40 : 49 500 000 $
Year 41 : 38 500 000 $

Farm Players Salaries

Jesse Puljujarvi 200 000 $ (4)
Salary Remaining : 94 017 $
Jimmy Hayes 150 000 $ (2)
Salary Remaining : 70 513 $
Brett Ritchie 150 000 $ (3)
Salary Remaining : 70 513 $
Victor Ejdsell 90 000 $ (1)
Salary Remaining : 42 308 $
Andreas Borgman 90 000 $ (1)
Salary Remaining : 42 308 $
Chris Stewart 80 000 $ (1)
Salary Remaining : 37 607 $
Lukas Radil 80 000 $ (3)
Salary Remaining : 37 607 $
Andrey Pedan 75 000 $ (2)
Salary Remaining : 35 256 $
Landon Bow 70 000 $ (3)
Salary Remaining : 32 906 $
Alexandre Fortin 70 000 $ (3)
Salary Remaining : 32 906 $
Michael Amadio 70 000 $ (1)
Salary Remaining : 32 906 $
Mark McNeill 70 000 $ (2)
Salary Remaining : 32 906 $
Nicolas Deslauriers 65 000 $ (1)
Salary Remaining : 30 556 $
Andy Andreoff 60 000 $ (4)
Salary Remaining : 28 205 $
Nathan Lawson 55 000 $ (1)
Salary Remaining : 25 855 $
Nathan Lieuwen 55 000 $ (1)
Salary Remaining : 25 855 $
Henrik Karlsson 50 000 $ (2)
Salary Remaining : 23 504 $
Adam Payerl 50 000 $ (2)
Salary Remaining : 23 504 $
Brian Lashoff 50 000 $ (1)
Salary Remaining : 23 504 $
Keith Aulie 50 000 $ (1)
Salary Remaining : 23 504 $
Andrew MacWilliam 50 000 $ (1)
Salary Remaining : 23 504 $
Total Farm Players21
Salary Commitment
Year 38 : 1 680 000 $
Year 39 : 1 025 000 $
Year 40 : 630 000 $
Year 41 : 260 000 $
Salary Average Commitment
Year 38 : 1 095 000 $
Year 39 : 550 000 $
Year 40 : 300 000 $
Year 41 : 100 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 78 $ - 6 979 - 99,70%
Level 2: 6000 - 54 $ - 5 925 - 98,74%
Level 3: 3000 - 33 $ - 2 976 - 99,19%
Level 4: 5000 - 20 $ - 4 926 - 98,52%
Luxury : 2000 - 145 $ - 1 953 - 97,66%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 609 - 80,46%
Farm Level 2: 1000 - 15 $ - 799 - 79,90%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %22 759 - 98,95%
Average Income per Game1 344 243 $
Year to Date Revenue32 261 828 $
Farm
Home Games Left19
Average Attendance - %2 408 - 80,27%
Average Income per Game68 309 $
Year to Date Revenue1 502 795 $

Expense

Pro Players Total Salaries72 800 000 $
Farm Players Total Salaries500 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 868 416 $
Farm Year To Date Expenses599 642 $
Pro Salary Cap To Date39 149 098 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 852 128 $
Farm Estimated Season Revenue1 297 868 $
Pro Remaining Season Days52
Pro Expenses Per Days682 456 $
Pro Estimated Expenses35 487 712 $
Farm Remaining Season Days55
Farm Expenses Per Days8 974 $
Farm Estimated Expenses493 570 $
Estimated Season Expenses35 981 282 $
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 Account2 465 576 $
Projected Bank Account(9 365 710 $)

Pro Players Salaries

Aleksander Barkov 7 850 000 $ (3)
-Salary Remaining : 3 580 702 $
Ryan McDonagh 6 000 000 $ (5)
-Salary Remaining : 2 736 842 $
Sergei Bobrovsky 6 000 000 $ (4)
-Salary Remaining : 2 736 842 $
Jonathan Huberdeau 5 500 000 $ (1)
-Salary Remaining : 2 508 772 $
Erik Johnson 5 500 000 $ (4)
-Salary Remaining : 2 508 772 $
Bo Horvat 5 500 000 $ (4)
-Salary Remaining : 2 508 772 $
Niklas Hjalmarsson 3 500 000 $ (5)
-Salary Remaining : 1 596 491 $
Calvin de Haan 3 500 000 $ (3)
-Salary Remaining : 1 596 491 $
Thomas Vanek 3 500 000 $ (3)
-Salary Remaining : 1 596 491 $
Mark Pysyk 3 000 000 $ (5)
-Salary Remaining : 1 368 421 $
Michael Grabner 3 000 000 $ (5)
-Salary Remaining : 1 368 421 $
Nick Bjugstad 3 000 000 $ (1)
-Salary Remaining : 1 368 421 $
Andrew Cogliano 2 650 000 $ (2)
-Salary Remaining : 1 208 772 $
Robby Fabbri 2 500 000 $ (3)
-Salary Remaining : 1 140 351 $
Christian Fischer 2 250 000 $ (3)
-Salary Remaining : 1 026 316 $
Mark Jankowski 2 000 000 $ (5)
-Salary Remaining : 912 281 $
Chad Johnson 1 800 000 $ (1)
-Salary Remaining : 821 053 $
Sean Kuraly 1 500 000 $ (4)
-Salary Remaining : 684 211 $
Haydn Fleury 1 200 000 $ (1)
-Salary Remaining : 547 368 $
Anthony Stolarz 1 000 000 $ (5)
-Salary Remaining : 456 140 $
Jack Roslovic 1 000 000 $ (1)
-Salary Remaining : 456 140 $
Henri Jokiharju 550 000 $ (1)
-Salary Remaining : 250 877 $
Justin Holl 500 000 $ (1)
-Salary Remaining : 228 070 $
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 : 47 009 $
Michael McLeod 80 000 $ (3)
Salary Remaining : 37 607 $
Rinat Valiev 70 000 $ (1)
Salary Remaining : 32 906 $
Jean-Francois Berube 70 000 $ (2)
Salary Remaining : 32 906 $
Scott Wedgewood 70 000 $ (2)
Salary Remaining : 32 906 $
Jake Bean 55 000 $ (1)
Salary Remaining : 25 855 $
Urho Vaakanainen 55 000 $ (1)
Salary Remaining : 25 855 $
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 - 157 $ - 4 349 - 86,98%
Level 2: 5000 - 86 $ - 4 192 - 83,85%
Level 3: 2500 - 53 $ - 2 101 - 84,02%
Level 4: 4000 - 32 $ - 3 411 - 85,28%
Luxury : 2000 - 280 $ - 1 200 - 59,99%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 644 - 82,18%
Farm Level 2: 1000 - 15 $ - 818 - 81,80%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %15 253 - 82,45%
Average Income per Game1 638 799 $
Year to Date Revenue39 331 176 $
Farm
Home Games Left19
Average Attendance - %2 462 - 82,05%
Average Income per Game69 797 $
Year to Date Revenue1 535 540 $

Expense

Pro Players Total Salaries72 900 000 $
Farm Players Total Salaries2 350 500 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 428 074 $
Farm Year To Date Expenses2 077 937 $
Pro Salary Cap To Date40 068 418 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 859 583 $
Farm Estimated Season Revenue1 326 148 $
Pro Remaining Season Days52
Pro Expenses Per Days661 404 $
Pro Estimated Expenses34 393 008 $
Farm Remaining Season Days55
Farm Expenses Per Days32 910 $
Farm Estimated Expenses1 810 050 $
Estimated Season Expenses36 203 058 $
Season Salary Cap72 900 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $9 100 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 17 900 000 $
Current Bank Account15 611 198 $
Projected Bank Account8 593 871 $

Pro Players Salaries

Alex Ovechkin 9 000 000 $ (2)
-Salary Remaining : 4 105 263 $
Brad Marchand 7 425 000 $ (4)
-Salary Remaining : 3 386 842 $
Mark Giordano 6 750 000 $ (4)
-Salary Remaining : 3 078 947 $
Robin Lehner 6 250 000 $ (5)
-Salary Remaining : 2 850 877 $
Mikael Granlund 5 000 000 $ (1)
-Salary Remaining : 2 280 702 $
Andy Greene 4 750 000 $ (4)
-Salary Remaining : 2 166 667 $
Max Domi 4 500 000 $ (3)
-Salary Remaining : 2 052 632 $
Tomas Hertl 4 500 000 $ (1)
-Salary Remaining : 2 052 632 $
Ivan Provorov 3 750 000 $ (2)
-Salary Remaining : 1 710 526 $
Mattias Ekholm 3 750 000 $ (3)
-Salary Remaining : 1 710 526 $
Nick Schmaltz 3 000 000 $ (2)
-Salary Remaining : 1 368 421 $
Mikko Koskinen 3 000 000 $ (4)
-Salary Remaining : 1 368 421 $
Phillip Danault 2 500 000 $ (3)
-Salary Remaining : 1 140 351 $
Calle Jarnkrok 2 500 000 $ (3)
-Salary Remaining : 1 140 351 $
Jonathan Ericsson 1 500 000 $ (4)
-Salary Remaining : 684 211 $
Ryan Pulock (Out of Payroll) 1 350 000 $ (2)
-Salary Remaining : 615 789 $
Roman Polak 1 250 000 $ (4)
-Salary Remaining : 570 175 $
Jay Beagle 1 000 000 $ (1)
-Salary Remaining : 456 140 $
Dominik Kahun 950 000 $ (3)
-Salary Remaining : 433 333 $
David Kampf 900 000 $ (1)
-Salary Remaining : 410 526 $
Carter Rowney (Out of Payroll) 725 000 $ (3)
-Salary Remaining : 330 702 $
Noel Acciari 625 000 $ (2)
-Salary Remaining : 285 088 $
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 : 131 624 $
Jacob Nilsson 123 000 $ (5)
Salary Remaining : 57 821 $
Alexander Burmistrov 100 000 $ (2)
Salary Remaining : 47 009 $
Logan Shaw 100 000 $ (2)
Salary Remaining : 47 009 $
Alexander Salak 100 000 $ (1)
Salary Remaining : 47 009 $
Viktor Stalberg 100 000 $ (1)
Salary Remaining : 47 009 $
Drake Batherson 95 000 $ (2)
Salary Remaining : 44 658 $
Joakim Ryan 90 000 $ (1)
Salary Remaining : 42 308 $
Matt Hendricks 90 000 $ (5)
Salary Remaining : 42 308 $
Dominik Simon 85 000 $ (2)
Salary Remaining : 39 957 $
Jonny Brodzinski 80 000 $ (4)
Salary Remaining : 37 607 $
Gustav Olofsson 80 000 $ (1)
Salary Remaining : 37 607 $
Gavin Bayreuther 80 000 $ (3)
Salary Remaining : 37 607 $
Eeli Tolvanen 80 000 $ (1)
Salary Remaining : 37 607 $
Nathan Walker 80 000 $ (1)
Salary Remaining : 37 607 $
David Ullstrom 75 000 $ (2)
Salary Remaining : 35 256 $
Andreas Martinsen 70 000 $ (2)
Salary Remaining : 32 906 $
Brogan Rafferty 70 000 $ (3)
Salary Remaining : 32 906 $
Byron Froese 62 500 $ (2)
Salary Remaining : 29 380 $
Steve Bernier 60 000 $ (3)
Salary Remaining : 28 205 $
Colin Smith 60 000 $ (3)
Salary Remaining : 28 205 $
Henrik Haapala 60 000 $ (1)
Salary Remaining : 28 205 $
Ben Sexton 60 000 $ (3)
Salary Remaining : 28 205 $
Vadim Shipachyov 60 000 $ (3)
Salary Remaining : 28 205 $
Griffin Reinhart 60 000 $ (4)
Salary Remaining : 28 205 $
Adam Almquist 50 000 $ (3)
Salary Remaining : 23 504 $
Colby Robak 50 000 $ (3)
Salary Remaining : 23 504 $
Stefan Elliott 50 000 $ (4)
Salary Remaining : 23 504 $
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 - 117 $ - 6 786 - 96,95%
Level 2: 6000 - 78 $ - 5 714 - 95,23%
Level 3: 3000 - 44 $ - 2 963 - 98,78%
Level 4: 5000 - 28 $ - 4 564 - 91,28%
Luxury : 2000 - 196 $ - 1 945 - 97,24%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 33 $ - 1 623 - 81,13%
Farm Level 2: 1000 - 13 $ - 804 - 80,35%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %21 972 - 95,53%
Average Income per Game1 806 646 $
Year to Date Revenue43 359 506 $
Farm
Home Games Left18
Average Attendance - %2 426 - 80,87%
Average Income per Game65 891 $
Year to Date Revenue1 515 493 $

Expense

Pro Players Total Salaries79 925 000 $
Farm Players Total Salaries1 885 000 $
Coaches Total Salaries4 275 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 437 274 $
Farm Year To Date Expenses1 402 676 $
Pro Salary Cap To Date42 520 166 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 712 983 $
Farm Estimated Season Revenue1 186 038 $
Pro Remaining Season Days52
Pro Expenses Per Days732 018 $
Pro Estimated Expenses38 064 936 $
Farm Remaining Season Days55
Farm Expenses Per Days22 521 $
Farm Estimated Expenses1 238 655 $
Estimated Season Expenses39 303 591 $
Season Salary Cap79 925 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 075 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 24 925 000 $
Current Bank Account85 285 722 $
Projected Bank Account77 881 152 $

Pro Players Salaries

Jack Eichel 8 500 000 $ (2)
-Salary Remaining : 3 877 193 $
William Karlsson 6 000 000 $ (5)
-Salary Remaining : 2 736 842 $
Alexander Steen 5 800 000 $ (2)
-Salary Remaining : 2 645 614 $
Derek Stepan 5 000 000 $ (4)
-Salary Remaining : 2 280 702 $
Reilly Smith 5 000 000 $ (4)
-Salary Remaining : 2 280 702 $
Jared Spurgeon 5 000 000 $ (3)
-Salary Remaining : 2 280 702 $
Ondrej Palat 4 500 000 $ (4)
-Salary Remaining : 2 052 632 $
Johnny Boychuk 4 000 000 $ (3)
-Salary Remaining : 1 824 561 $
Carl Soderberg 4 000 000 $ (4)
-Salary Remaining : 1 824 561 $
Jason Zucker 3 875 000 $ (4)
-Salary Remaining : 1 767 544 $
Kris Russell 3 800 000 $ (1)
-Salary Remaining : 1 733 333 $
Mathieu Perreault 3 800 000 $ (1)
-Salary Remaining : 1 733 333 $
Jaroslav Halak 3 500 000 $ (2)
-Salary Remaining : 1 596 491 $
Connor Murphy 3 500 000 $ (4)
-Salary Remaining : 1 596 491 $
Riley Sheahan 2 750 000 $ (3)
-Salary Remaining : 1 254 386 $
Devin Shore 2 500 000 $ (5)
-Salary Remaining : 1 140 351 $
Pavel Buchnevich 2 500 000 $ (4)
-Salary Remaining : 1 140 351 $
Ryan Hartman 2 000 000 $ (5)
-Salary Remaining : 912 281 $
Anthony DeAngelo 1 750 000 $ (2)
-Salary Remaining : 798 246 $
Dylan DeMelo 1 250 000 $ (2)
-Salary Remaining : 570 175 $
Alex Nedeljkovic 900 000 $ (4)
-Salary Remaining : 410 526 $
Total Pro Players21
Salary Commitment
Year 38 : 79 925 000 $
Year 39 : 72 325 000 $
Year 40 : 51 525 000 $
Year 41 : 39 775 000 $
Salary Average Commitment
Year 38 : 12 400 000 $
Year 39 : 11 400 000 $
Year 40 : 8 900 000 $
Year 41 : 7 400 000 $
Salary Cap with 1 Way Contract
Year 38 : 79 925 000 $
Year 39 : 72 325 000 $
Year 40 : 51 525 000 $
Year 41 : 39 775 000 $

Farm Players Salaries

Warren Foegele 100 000 $ (1)
Salary Remaining : 47 009 $
Thatcher Demko 95 000 $ (1)
Salary Remaining : 44 658 $
Christian Jaros 90 000 $ (1)
Salary Remaining : 42 308 $
Daniel Carr 85 000 $ (2)
Salary Remaining : 39 957 $
Jimmy Schuldt 85 000 $ (3)
Salary Remaining : 39 957 $
Tucker Poolman 85 000 $ (1)
Salary Remaining : 39 957 $
Nico Sturm 85 000 $ (3)
Salary Remaining : 39 957 $
Andy Welinski 85 000 $ (1)
Salary Remaining : 39 957 $
Mark Borowiecki 85 000 $ (1)
Salary Remaining : 39 957 $
Anton Lander 80 000 $ (3)
Salary Remaining : 37 607 $
Kalle Kossila 75 000 $ (4)
Salary Remaining : 35 256 $
Riley Barber 75 000 $ (4)
Salary Remaining : 35 256 $
Vojtech Mozik 75 000 $ (2)
Salary Remaining : 35 256 $
Sean Walker 75 000 $ (3)
Salary Remaining : 35 256 $
T.J. Brennan 75 000 $ (2)
Salary Remaining : 35 256 $
Mason Appleton 75 000 $ (3)
Salary Remaining : 35 256 $
Matt Luff 70 000 $ (3)
Salary Remaining : 32 906 $
Jayson Megna 70 000 $ (3)
Salary Remaining : 32 906 $
Josh Teves 70 000 $ (3)
Salary Remaining : 32 906 $
Patrick Russell 70 000 $ (4)
Salary Remaining : 32 906 $
Chris Brown 60 000 $ (1)
Salary Remaining : 28 205 $
Jason Kasdorf 60 000 $ (2)
Salary Remaining : 28 205 $
Buddy Robinson 60 000 $ (2)
Salary Remaining : 28 205 $
Henrik Samuelsson 50 000 $ (5)
Salary Remaining : 23 504 $
Borna Rendulic 50 000 $ (2)
Salary Remaining : 23 504 $
Total Farm Players25
Salary Commitment
Year 38 : 1 885 000 $
Year 39 : 1 285 000 $
Year 40 : 880 000 $
Year 41 : 270 000 $
Salary Average Commitment
Year 38 : 1 342 500 $
Year 39 : 947 500 $
Year 40 : 600 000 $
Year 41 : 200 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 942 - 99,18%
Level 2: 6000 - 60 $ - 5 926 - 98,76%
Level 3: 3000 - 35 $ - 2 950 - 98,32%
Level 4: 5000 - 20 $ - 4 923 - 98,46%
Luxury : 2000 - 200 $ - 1 929 - 96,44%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 608 - 80,41%
Farm Level 2: 1000 - 15 $ - 823 - 82,25%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %22 670 - 98,56%
Average Income per Game1 637 245 $
Year to Date Revenue37 656 645 $
Farm
Home Games Left19
Average Attendance - %2 431 - 81,02%
Average Income per Game68 623 $
Year to Date Revenue1 509 705 $

Expense

Pro Players Total Salaries76 875 000 $
Farm Players Total Salaries1 575 000 $
Coaches Total Salaries5 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 683 557 $
Farm Year To Date Expenses1 666 924 $
Pro Salary Cap To Date41 508 108 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 470 418 $
Farm Estimated Season Revenue1 303 836 $
Pro Remaining Season Days52
Pro Expenses Per Days709 430 $
Pro Estimated Expenses36 890 360 $
Farm Remaining Season Days55
Farm Expenses Per Days25 427 $
Farm Estimated Expenses1 398 485 $
Estimated Season Expenses38 288 845 $
Season Salary Cap76 875 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $5 125 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 21 875 000 $
Current Bank Account60 100 345 $
Projected Bank Account52 585 754 $

Pro Players Salaries

Connor McDavid 11 500 000 $ (2)
-Salary Remaining : 5 245 614 $
Leon Draisaitl 8 500 000 $ (2)
-Salary Remaining : 3 877 193 $
Tyson Barrie 6 500 000 $ (5)
-Salary Remaining : 2 964 912 $
David Krejci 6 000 000 $ (1)
-Salary Remaining : 2 736 842 $
Duncan Keith 5 800 000 $ (1)
-Salary Remaining : 2 645 614 $
Timo Meier 5 200 000 $ (4)
-Salary Remaining : 2 371 930 $
Frederik Andersen 5 000 000 $ (2)
-Salary Remaining : 2 280 702 $
Dougie Hamilton 4 925 000 $ (1)
-Salary Remaining : 2 246 491 $
Brian Dumoulin 3 500 000 $ (4)
-Salary Remaining : 1 596 491 $
Josh Anderson 3 000 000 $ (4)
-Salary Remaining : 1 368 421 $
Tyler Myers 3 000 000 $ (4)
-Salary Remaining : 1 368 421 $
Tanner Pearson 2 500 000 $ (1)
-Salary Remaining : 1 140 351 $
Brad Richardson 1 900 000 $ (5)
-Salary Remaining : 866 667 $
Tyler Bertuzzi 1 800 000 $ (4)
-Salary Remaining : 821 053 $
Chris Wideman 1 800 000 $ (2)
-Salary Remaining : 821 053 $
Anders Nilsson 1 600 000 $ (3)
-Salary Remaining : 729 825 $
Jesper Bratt 1 000 000 $ (1)
-Salary Remaining : 456 140 $
Robert Bortuzzo 1 000 000 $ (3)
-Salary Remaining : 456 140 $
Scott Laughton 950 000 $ (1)
-Salary Remaining : 433 333 $
Barclay Goodrow 850 000 $ (1)
-Salary Remaining : 387 719 $
Brendan Lemieux 550 000 $ (1)
-Salary Remaining : 250 877 $
Total Pro Players21
Salary Commitment
Year 38 : 76 875 000 $
Year 39 : 54 300 000 $
Year 40 : 27 500 000 $
Year 41 : 24 900 000 $
Salary Average Commitment
Year 38 : 20 675 000 $
Year 39 : 6 500 000 $
Year 40 : 4 500 000 $
Year 41 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 38 : 76 875 000 $
Year 39 : 54 300 000 $
Year 40 : 27 500 000 $
Year 41 : 24 900 000 $

Farm Players Salaries

Matt Read 310 000 $ (2)
Salary Remaining : 145 726 $
Filip Chytil 220 000 $ (5)
Salary Remaining : 103 419 $
Patrick Eaves 200 000 $ (1)
Salary Remaining : 94 017 $
Brandon Manning 190 000 $ (3)
Salary Remaining : 89 316 $
Micheal Haley 110 000 $ (1)
Salary Remaining : 51 709 $
Logan Brown 85 000 $ (1)
Salary Remaining : 39 957 $
Nathan Bastian 75 000 $ (3)
Salary Remaining : 35 256 $
Eric Gryba 70 000 $ (4)
Salary Remaining : 32 906 $
Steve Pinizzotto 70 000 $ (1)
Salary Remaining : 32 906 $
Kevin Poulin 65 000 $ (1)
Salary Remaining : 30 556 $
Ryan Carpenter 60 000 $ (2)
Salary Remaining : 28 205 $
Andrey Makarov 60 000 $ (1)
Salary Remaining : 28 205 $
Linus Omark 60 000 $ (3)
Salary Remaining : 28 205 $
Total Farm Players13
Salary Commitment
Year 38 : 1 575 000 $
Year 39 : 985 000 $
Year 40 : 615 000 $
Year 41 : 290 000 $
Salary Average Commitment
Year 38 : 815 000 $
Year 39 : 350 000 $
Year 40 : 250 000 $
Year 41 : 100 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 200 $ - 3 942 - 60,64%
Level 2: 5500 - 120 $ - 3 526 - 64,11%
Level 3: 2500 - 65 $ - 1 836 - 73,44%
Level 4: 4000 - 35 $ - 3 439 - 85,97%
Luxury : 1500 - 300 $ - 1 208 - 80,56%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 597 - 79,85%
Farm Level 2: 1000 - 15 $ - 809 - 80,91%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %13 951 - 69,75%
Average Income per Game1 668 997 $
Year to Date Revenue40 055 935 $
Farm
Home Games Left19
Average Attendance - %2 406 - 80,21%
Average Income per Game68 035 $
Year to Date Revenue1 496 760 $

Expense

Pro Players Total Salaries79 000 000 $
Farm Players Total Salaries1 180 000 $
Coaches Total Salaries7 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 326 310 $
Farm Year To Date Expenses1 049 062 $
Pro Salary Cap To Date41 519 308 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 372 954 $
Farm Estimated Season Revenue1 292 656 $
Pro Remaining Season Days52
Pro Expenses Per Days754 386 $
Pro Estimated Expenses39 228 072 $
Farm Remaining Season Days55
Farm Expenses Per Days14 786 $
Farm Estimated Expenses813 230 $
Estimated Season Expenses40 041 302 $
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 Account11 024 028 $
Projected Bank Account648 336 $

Pro Players Salaries

Brent Burns 8 500 000 $ (5)
-Salary Remaining : 3 877 193 $
Jamie Benn 7 900 000 $ (3)
-Salary Remaining : 3 603 509 $
Brayden Point 6 500 000 $ (4)
-Salary Remaining : 2 964 912 $
Sean Monahan 6 250 000 $ (2)
-Salary Remaining : 2 850 877 $
Seth Jones 5 400 000 $ (1)
-Salary Remaining : 2 463 158 $
Nick Foligno 5 250 000 $ (5)
-Salary Remaining : 2 394 737 $
Jonathan Marchessault 5 000 000 $ (3)
-Salary Remaining : 2 280 702 $
Justin Faulk 4 850 000 $ (2)
-Salary Remaining : 2 212 281 $
Philipp Grubauer 4 250 000 $ (5)
-Salary Remaining : 1 938 596 $
Zach Hyman 3 500 000 $ (4)
-Salary Remaining : 1 596 491 $
Thomas Greiss 3 000 000 $ (2)
-Salary Remaining : 1 368 421 $
Mikko Rantanen 2 800 000 $ (2)
-Salary Remaining : 1 277 193 $
Jean-Gabriel Pageau 2 750 000 $ (1)
-Salary Remaining : 1 254 386 $
Zach Bogosian 2 500 000 $ (4)
-Salary Remaining : 1 140 351 $
Dion Phaneuf 2 000 000 $ (3)
-Salary Remaining : 912 281 $
Brandon Carlo 1 500 000 $ (2)
-Salary Remaining : 684 211 $
Luke Glendening 1 500 000 $ (3)
-Salary Remaining : 684 211 $
Colton Sissons 1 300 000 $ (1)
-Salary Remaining : 592 982 $
Brady Tkachuk 1 200 000 $ (3)
-Salary Remaining : 547 368 $
Ben Hutton 1 200 000 $ (2)
-Salary Remaining : 547 368 $
Joel Armia 1 000 000 $ (1)
-Salary Remaining : 456 140 $
Brock McGinn 850 000 $ (1)
-Salary Remaining : 387 719 $
Total Pro Players22
Salary Commitment
Year 38 : 79 000 000 $
Year 39 : 67 700 000 $
Year 40 : 48 100 000 $
Year 41 : 30 500 000 $
Salary Average Commitment
Year 38 : 21 820 000 $
Year 39 : 10 520 000 $
Year 40 : 7 520 000 $
Year 41 : 4 920 000 $
Salary Cap with 1 Way Contract
Year 38 : 79 000 000 $
Year 39 : 67 700 000 $
Year 40 : 48 100 000 $
Year 41 : 30 500 000 $

Farm Players Salaries

Andrej Sekera 400 000 $ (2)
Salary Remaining : 188 034 $
Nikolay Goldobin 150 000 $ (2)
Salary Remaining : 70 513 $
Tom Kuhnhackl 135 000 $ (2)
Salary Remaining : 63 462 $
Dante Fabbro 92 500 $ (3)
Salary Remaining : 43 483 $
Scott Wilson 75 000 $ (2)
Salary Remaining : 35 256 $
Jordan Szwarz 75 000 $ (3)
Salary Remaining : 35 256 $
Joe Morrow 72 500 $ (5)
Salary Remaining : 34 081 $
Kaden Fulcher 65 000 $ (3)
Salary Remaining : 30 556 $
Maxim Noreau 60 000 $ (2)
Salary Remaining : 28 205 $
Anthony Richard 55 000 $ (3)
Salary Remaining : 25 855 $
Total Farm Players10
Salary Commitment
Year 38 : 1 180 000 $
Year 39 : 1 180 000 $
Year 40 : 360 000 $
Year 41 : 72 500 $
Salary Average Commitment
Year 38 : 507 500 $
Year 39 : 507 500 $
Year 40 : 250 000 $
Year 41 : 50 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 95 $ - 6 916 - 98,80%
Level 2: 6000 - 55 $ - 5 958 - 99,29%
Level 3: 3000 - 30 $ - 2 994 - 99,81%
Level 4: 5000 - 20 $ - 4 926 - 98,52%
Luxury : 2000 - 185 $ - 1 944 - 97,18%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 617 - 80,87%
Farm Level 2: 1000 - 15 $ - 820 - 81,96%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %22 737 - 98,86%
Average Income per Game1 532 596 $
Year to Date Revenue36 782 305 $
Farm
Home Games Left18
Average Attendance - %2 437 - 81,23%
Average Income per Game68 900 $
Year to Date Revenue1 584 695 $

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 Expenses45 021 052 $
Farm Year To Date Expenses1 735 170 $
Pro Salary Cap To Date42 845 621 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 054 133 $
Farm Estimated Season Revenue1 240 196 $
Pro Remaining Season Days52
Pro Expenses Per Days712 719 $
Pro Estimated Expenses37 061 388 $
Farm Remaining Season Days55
Farm Expenses Per Days29 295 $
Farm Estimated Expenses1 611 225 $
Estimated Season Expenses38 672 613 $
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 Account3 718 082 $
Projected Bank Account(7 660 202 $)

Pro Players Salaries

Ryan Getzlaf 8 000 000 $ (3)
-Salary Remaining : 3 649 123 $
Shea Weber 7 500 000 $ (2)
-Salary Remaining : 3 421 053 $
Phil Kessel 6 875 000 $ (2)
-Salary Remaining : 3 135 965 $
Keith Yandle 5 500 000 $ (2)
-Salary Remaining : 2 508 772 $
Bryan Little 5 200 000 $ (2)
-Salary Remaining : 2 371 930 $
Nazem Kadri 5 125 000 $ (2)
-Salary Remaining : 2 337 719 $
Martin Jones 5 000 000 $ (3)
-Salary Remaining : 2 280 702 $
Erik Gustafsson 5 000 000 $ (4)
-Salary Remaining : 2 280 702 $
Damon Severson 4 000 000 $ (4)
-Salary Remaining : 1 824 561 $
Jimmy Howard 3 750 000 $ (1)
-Salary Remaining : 1 710 526 $
Anders Lee 3 750 000 $ (3)
-Salary Remaining : 1 710 526 $
Richard Panik 3 000 000 $ (1)
-Salary Remaining : 1 368 421 $
Jesper Fast 2 500 000 $ (5)
-Salary Remaining : 1 140 351 $
Lars Eller 2 500 000 $ (1)
-Salary Remaining : 1 140 351 $
Patrick Maroon 2 500 000 $ (5)
-Salary Remaining : 1 140 351 $
Kevan Miller 2 000 000 $ (3)
-Salary Remaining : 912 281 $
Ryan Dzingel 1 500 000 $ (1)
-Salary Remaining : 684 211 $
Nick Jensen 1 500 000 $ (4)
-Salary Remaining : 684 211 $
Jordan Weal 1 250 000 $ (1)
-Salary Remaining : 570 175 $
Alex Biega 800 000 $ (5)
-Salary Remaining : 364 912 $
Total Pro Players20
Salary Commitment
Year 38 : 77 250 000 $
Year 39 : 65 250 000 $
Year 40 : 35 050 000 $
Year 41 : 16 300 000 $
Salary Average Commitment
Year 38 : 17 000 000 $
Year 39 : 10 000 000 $
Year 40 : 7 500 000 $
Year 41 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 77 250 000 $
Year 39 : 65 250 000 $
Year 40 : 35 050 000 $
Year 41 : 16 300 000 $

Farm Players Salaries

Justin Schultz 490 000 $ (1)
Salary Remaining : 230 342 $
Erik Haula 300 000 $ (2)
Salary Remaining : 141 026 $
Michael Sgarbossa 200 000 $ (1)
Salary Remaining : 94 017 $
Mikhail Grigorenko 110 000 $ (1)
Salary Remaining : 51 709 $
Tim Schaller 100 000 $ (4)
Salary Remaining : 47 009 $
Marko Dano 100 000 $ (4)
Salary Remaining : 47 009 $
Dennis Rasmussen 95 000 $ (2)
Salary Remaining : 44 658 $
Nic Petan 95 000 $ (2)
Salary Remaining : 44 658 $
Frederik Gauthier 80 000 $ (1)
Salary Remaining : 37 607 $
Lukas Sedlak 75 000 $ (3)
Salary Remaining : 35 256 $
Harri Sateri 75 000 $ (1)
Salary Remaining : 35 256 $
Matt O'Connor 75 000 $ (2)
Salary Remaining : 35 256 $
Petr Straka 70 000 $ (5)
Salary Remaining : 32 906 $
Frederick Gaudreau 70 000 $ (3)
Salary Remaining : 32 906 $
Pheonix Copley 70 000 $ (2)
Salary Remaining : 32 906 $
Jared Coreau 67 500 $ (4)
Salary Remaining : 31 731 $
Michael Mersch 65 000 $ (2)
Salary Remaining : 30 556 $
Evan McEneny 65 000 $ (4)
Salary Remaining : 30 556 $
T.J. Tynan 65 000 $ (1)
Salary Remaining : 30 556 $
Justin Auger 60 000 $ (1)
Salary Remaining : 28 205 $
Philip Larsen 50 000 $ (5)
Salary Remaining : 23 504 $
Yann Sauve 50 000 $ (4)
Salary Remaining : 23 504 $
Total Farm Players22
Salary Commitment
Year 38 : 2 427 500 $
Year 39 : 1 347 500 $
Year 40 : 647 500 $
Year 41 : 502 500 $
Salary Average Commitment
Year 38 : 1 816 333 $
Year 39 : 786 333 $
Year 40 : 450 000 $
Year 41 : 350 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 125 $ - 5 489 - 78,41%
Level 2: 6000 - 75 $ - 5 284 - 88,07%
Level 3: 3000 - 55 $ - 1 881 - 62,69%
Level 4: 5000 - 30 $ - 3 290 - 65,80%
Luxury : 2000 - 225 $ - 1 453 - 72,66%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 70 $ - 1 694 - 84,69%
Farm Level 2: 1000 - 50 $ - 818 - 81,77%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 397 - 75,64%
Average Income per Game1 669 043 $
Year to Date Revenue40 057 025 $
Farm
Home Games Left18
Average Attendance - %2 512 - 83,72%
Average Income per Game159 452 $
Year to Date Revenue3 667 390 $

Expense

Pro Players Total Salaries76 525 000 $
Farm Players Total Salaries2 007 500 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 338 820 $
Farm Year To Date Expenses1 486 823 $
Pro Salary Cap To Date40 979 169 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 373 726 $
Farm Estimated Season Revenue2 870 131 $
Pro Remaining Season Days52
Pro Expenses Per Days693 202 $
Pro Estimated Expenses36 046 504 $
Farm Remaining Season Days55
Farm Expenses Per Days23 568 $
Farm Estimated Expenses1 296 240 $
Estimated Season Expenses37 342 744 $
Season Salary Cap76 525 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $5 475 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 21 525 000 $
Current Bank Account20 263 636 $
Projected Bank Account14 164 749 $

Pro Players Salaries

Drew Doughty 9 000 000 $ (3)
-Salary Remaining : 4 105 263 $
Anze Kopitar 7 750 000 $ (1)
-Salary Remaining : 3 535 088 $
Marc-Andre Fleury 7 125 000 $ (3)
-Salary Remaining : 3 250 000 $
Josh Bailey 6 250 000 $ (2)
-Salary Remaining : 2 850 877 $
J.T. Miller 5 850 000 $ (2)
-Salary Remaining : 2 668 421 $
Evgenii Dadonov 5 500 000 $ (3)
-Salary Remaining : 2 508 772 $
Kyle Palmieri 5 000 000 $ (2)
-Salary Remaining : 2 280 702 $
Frans Nielsen 4 500 000 $ (5)
-Salary Remaining : 2 052 632 $
Sami Vatanen 4 000 000 $ (1)
-Salary Remaining : 1 824 561 $
Rickard Rakell 4 000 000 $ (1)
-Salary Remaining : 1 824 561 $
Braydon Coburn 3 750 000 $ (2)
-Salary Remaining : 1 710 526 $
Dan Girardi 3 000 000 $ (3)
-Salary Remaining : 1 368 421 $
Brenden Dillon 2 500 000 $ (2)
-Salary Remaining : 1 140 351 $
Robert Hagg 1 500 000 $ (4)
-Salary Remaining : 684 211 $
J.T. Compher 1 500 000 $ (4)
-Salary Remaining : 684 211 $
Michael Hutchinson 1 150 000 $ (1)
-Salary Remaining : 524 561 $
Austin Watson (Out of Payroll) 1 000 000 $ (1)
-Salary Remaining : 456 140 $
Eric Fehr 1 000 000 $ (1)
-Salary Remaining : 456 140 $
Rasmus Andersson 900 000 $ (4)
-Salary Remaining : 410 526 $
William Carrier 775 000 $ (4)
-Salary Remaining : 353 509 $
Teddy Blueger 750 000 $ (3)
-Salary Remaining : 342 105 $
Evan Rodrigues 725 000 $ (2)
-Salary Remaining : 330 702 $
Total Pro Players22
Salary Commitment
Year 38 : 77 525 000 $
Year 39 : 58 625 000 $
Year 40 : 34 550 000 $
Year 41 : 9 175 000 $
Salary Average Commitment
Year 38 : 29 600 000 $
Year 39 : 14 700 000 $
Year 40 : 11 700 000 $
Year 41 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 38 : 77 525 000 $
Year 39 : 58 625 000 $
Year 40 : 34 550 000 $
Year 41 : 9 175 000 $

Farm Players Salaries

Ryan Kesler 285 000 $ (1)
Salary Remaining : 133 974 $
Luke Schenn 160 000 $ (2)
Salary Remaining : 75 214 $
Tyler Pitlick 100 000 $ (1)
Salary Remaining : 47 009 $
Jakob Forsbacka-Karlsson 97 500 $ (4)
Salary Remaining : 45 833 $
Brian Gibbons 95 000 $ (3)
Salary Remaining : 44 658 $
Brady Keeper 92 500 $ (3)
Salary Remaining : 43 483 $
Ryan Kuffner 92 500 $ (3)
Salary Remaining : 43 483 $
Par Lindholm 85 000 $ (3)
Salary Remaining : 39 957 $
Josh Jooris 77 500 $ (2)
Salary Remaining : 36 432 $
Jordan Schroeder 75 000 $ (1)
Salary Remaining : 35 256 $
Justin Bailey 72 500 $ (2)
Salary Remaining : 34 081 $
Antti Suomela 70 000 $ (3)
Salary Remaining : 32 906 $
Tyler Graovac 65 000 $ (2)
Salary Remaining : 30 556 $
Gemel Smith 65 000 $ (2)
Salary Remaining : 30 556 $
Kevin Stenlund 60 000 $ (3)
Salary Remaining : 28 205 $
Joshua Jacobs 60 000 $ (3)
Salary Remaining : 28 205 $
Corban Knight 60 000 $ (1)
Salary Remaining : 28 205 $
MacKenzie MacEachern 60 000 $ (3)
Salary Remaining : 28 205 $
Marek Hrivik 60 000 $ (2)
Salary Remaining : 28 205 $
Christoph Bertschy 60 000 $ (2)
Salary Remaining : 28 205 $
Andrew Agozzino 60 000 $ (1)
Salary Remaining : 28 205 $
Allen York 55 000 $ (2)
Salary Remaining : 25 855 $
Johan Sundstrom 50 000 $ (1)
Salary Remaining : 23 504 $
Bogdan Yakimov 50 000 $ (3)
Salary Remaining : 23 504 $
Total Farm Players24
Salary Commitment
Year 38 : 2 007 500 $
Year 39 : 1 377 500 $
Year 40 : 762 500 $
Year 41 : 97 500 $
Salary Average Commitment
Year 38 : 1 305 000 $
Year 39 : 910 000 $
Year 40 : 500 000 $
Year 41 : 50 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 120 $ - 6 172 - 88,17%
Level 2: 6000 - 70 $ - 5 781 - 96,34%
Level 3: 3000 - 35 $ - 2 969 - 98,98%
Level 4: 5000 - 28 $ - 4 461 - 89,22%
Luxury : 2000 - 200 $ - 1 921 - 96,06%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 581 - 79,04%
Farm Level 2: 1000 - 25 $ - 813 - 81,27%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %21 303 - 92,62%
Average Income per Game1 758 305 $
Year to Date Revenue42 199 314 $
Farm
Home Games Left18
Average Attendance - %2 394 - 79,78%
Average Income per Game83 551 $
Year to Date Revenue1 921 675 $

Expense

Pro Players Total Salaries69 945 000 $
Farm Players Total Salaries2 005 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 477 786 $
Farm Year To Date Expenses1 432 143 $
Pro Salary Cap To Date36 758 520 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 891 181 $
Farm Estimated Season Revenue1 503 920 $
Pro Remaining Season Days52
Pro Expenses Per Days657 412 $
Pro Estimated Expenses34 185 424 $
Farm Remaining Season Days55
Farm Expenses Per Days21 838 $
Farm Estimated Expenses1 201 090 $
Estimated Season Expenses35 386 514 $
Season Salary Cap69 945 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $12 055 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 14 945 000 $
Current Bank Account52 298 249 $
Projected Bank Account48 306 836 $

Pro Players Salaries

John Carlson 8 000 000 $ (4)
-Salary Remaining : 3 649 123 $
Sebastian Aho 6 500 000 $ (4)
-Salary Remaining : 2 964 912 $
Matt Murray 6 000 000 $ (2)
-Salary Remaining : 2 736 842 $
Mike Hoffman 5 800 000 $ (2)
-Salary Remaining : 2 645 614 $
T.J. Oshie 5 500 000 $ (4)
-Salary Remaining : 2 508 772 $
Jack Johnson 4 900 000 $ (2)
-Salary Remaining : 2 235 088 $
Travis Hamonic 4 500 000 $ (1)
-Salary Remaining : 2 052 632 $
Craig Smith 3 500 000 $ (2)
-Salary Remaining : 1 596 491 $
Kevin Fiala 3 250 000 $ (5)
-Salary Remaining : 1 482 456 $
Andrew Shaw 2 900 000 $ (1)
-Salary Remaining : 1 322 807 $
Michael Raffl 2 000 000 $ (1)
-Salary Remaining : 912 281 $
Matt Nieto 2 000 000 $ (3)
-Salary Remaining : 912 281 $
Colin Miller 2 000 000 $ (2)
-Salary Remaining : 912 281 $
Jamie McGinn 1 750 000 $ (3)
-Salary Remaining : 798 246 $
Alex Petrovic 1 500 000 $ (4)
-Salary Remaining : 684 211 $
Joel Eriksson Ek 1 500 000 $ (4)
-Salary Remaining : 684 211 $
Nico Hischier 1 200 000 $ (1)
-Salary Remaining : 547 368 $
Jack Campbell 1 000 000 $ (3)
-Salary Remaining : 456 140 $
Valentin Zykov 1 000 000 $ (4)
-Salary Remaining : 456 140 $
Madison Bowey 1 000 000 $ (1)
-Salary Remaining : 456 140 $
Julius Honka 1 000 000 $ (4)
-Salary Remaining : 456 140 $
Zach Trotman 1 000 000 $ (3)
-Salary Remaining : 456 140 $
Brandon Davidson 770 000 $ (3)
-Salary Remaining : 351 228 $
Colton White 750 000 $ (3)
-Salary Remaining : 342 105 $
Vinnie Hinostroza 625 000 $ (2)
-Salary Remaining : 285 088 $
Total Pro Players25
Salary Commitment
Year 38 : 69 945 000 $
Year 39 : 58 345 000 $
Year 40 : 35 520 000 $
Year 41 : 28 250 000 $
Salary Average Commitment
Year 38 : 17 225 000 $
Year 39 : 10 825 000 $
Year 40 : 7 700 000 $
Year 41 : 4 700 000 $
Salary Cap with 1 Way Contract
Year 38 : 69 945 000 $
Year 39 : 58 345 000 $
Year 40 : 35 520 000 $
Year 41 : 28 250 000 $

Farm Players Salaries

Reto Berra 500 000 $ (3)
Salary Remaining : 235 043 $
Cory Conacher 150 000 $ (3)
Salary Remaining : 70 513 $
Seth Griffith 100 000 $ (4)
Salary Remaining : 47 009 $
Dominic Toninato 100 000 $ (1)
Salary Remaining : 47 009 $
Morgan Klimchuk 100 000 $ (1)
Salary Remaining : 47 009 $
Nicholas Merkley 100 000 $ (1)
Salary Remaining : 47 009 $
Eric Gelinas 100 000 $ (3)
Salary Remaining : 47 009 $
Teemu Pulkkinen 100 000 $ (3)
Salary Remaining : 47 009 $
Magnus Hellberg 100 000 $ (3)
Salary Remaining : 47 009 $
Antoine Bibeau 100 000 $ (4)
Salary Remaining : 47 009 $
Sebastien Aho 100 000 $ (1)
Salary Remaining : 47 009 $
Shane Gersich 100 000 $ (1)
Salary Remaining : 47 009 $
Roland McKeown 100 000 $ (1)
Salary Remaining : 47 009 $
Steven Fogarty 80 000 $ (1)
Salary Remaining : 37 607 $
Rourke Chartier 75 000 $ (3)
Salary Remaining : 35 256 $
Patrice Cormier 50 000 $ (1)
Salary Remaining : 23 504 $
Wade Megan 50 000 $ (2)
Salary Remaining : 23 504 $
Total Farm Players17
Salary Commitment
Year 38 : 2 005 000 $
Year 39 : 1 275 000 $
Year 40 : 1 225 000 $
Year 41 : 200 000 $
Salary Average Commitment
Year 38 : 927 000 $
Year 39 : 477 000 $
Year 40 : 427 000 $
Year 41 : 100 000 $

Hamilton Ultimate Fighter



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 200 $ - 3 051 - 46,94%
Level 2: 5500 - 150 $ - 2 380 - 43,28%
Level 3: 3000 - 100 $ - 1 273 - 42,43%
Level 4: 4500 - 50 $ - 2 243 - 49,84%
Luxury : 1500 - 225 $ - 1 479 - 98,59%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 100 $ - 1 637 - 81,84%
Farm Level 2: 1000 - 50 $ - 796 - 79,61%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %10 426 - 49,65%
Average Income per Game1 722 141 $
Year to Date Revenue41 331 385 $
Farm
Home Games Left18
Average Attendance - %2 433 - 81,10%
Average Income per Game203 489 $
Year to Date Revenue4 680 250 $

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 Expenses37 942 993 $
Farm Year To Date Expenses2 131 030 $
Pro Salary Cap To Date35 114 925 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 276 398 $
Farm Estimated Season Revenue3 662 804 $
Pro Remaining Season Days52
Pro Expenses Per Days613 158 $
Pro Estimated Expenses31 884 216 $
Farm Remaining Season Days55
Farm Expenses Per Days34 530 $
Farm Estimated Expenses1 899 150 $
Estimated Season Expenses33 783 366 $
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 Account94 937 611 $
Projected Bank Account94 093 447 $

Pro Players Salaries

Cam Fowler 6 000 000 $ (5)
-Salary Remaining : 2 736 842 $
Vincent Trocheck 5 400 000 $ (3)
-Salary Remaining : 2 463 158 $
Brandon Saad 5 250 000 $ (2)
-Salary Remaining : 2 394 737 $
Gustav Nyquist 5 000 000 $ (3)
-Salary Remaining : 2 280 702 $
Joe Thornton 4 500 000 $ (4)
-Salary Remaining : 2 052 632 $
Jonas Brodin 4 500 000 $ (2)
-Salary Remaining : 2 052 632 $
Jake DeBrusk 4 500 000 $ (5)
-Salary Remaining : 2 052 632 $
Nick Bonino 4 000 000 $ (1)
-Salary Remaining : 1 824 561 $
Marc Staal 3 500 000 $ (1)
-Salary Remaining : 1 596 491 $
David Rittich 3 100 000 $ (2)
-Salary Remaining : 1 414 035 $
Derek Ryan 2 750 000 $ (2)
-Salary Remaining : 1 254 386 $
Marcus Foligno 2 750 000 $ (4)
-Salary Remaining : 1 254 386 $
Christopher Tanev 2 500 000 $ (1)
-Salary Remaining : 1 140 351 $
Brian Boyle 2 500 000 $ (4)
-Salary Remaining : 1 140 351 $
Nick Holden 2 400 000 $ (5)
-Salary Remaining : 1 094 737 $
Antoine Roussel 2 000 000 $ (2)
-Salary Remaining : 912 281 $
Ben Chiarot 1 500 000 $ (3)
-Salary Remaining : 684 211 $
Jujhar Khaira 900 000 $ (1)
-Salary Remaining : 410 526 $
Casey DeSmith 850 000 $ (1)
-Salary Remaining : 387 719 $
Derek Grant 800 000 $ (1)
-Salary Remaining : 364 912 $
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 : 235 043 $
Cam Talbot 450 000 $ (1)
Salary Remaining : 211 538 $
Andrew MacDonald 420 000 $ (4)
Salary Remaining : 197 436 $
Mikkel Boedker 410 000 $ (4)
Salary Remaining : 192 735 $
Sam Gagner 350 000 $ (3)
Salary Remaining : 164 530 $
Nikita Tryamkin 275 000 $ (2)
Salary Remaining : 129 274 $
Mattias Janmark 150 000 $ (2)
Salary Remaining : 70 513 $
Alexander Nylander 150 000 $ (4)
Salary Remaining : 70 513 $
Adam Cracknell 100 000 $ (3)
Salary Remaining : 47 009 $
Sonny Milano 95 000 $ (1)
Salary Remaining : 44 658 $
Ben Street 80 000 $ (1)
Salary Remaining : 37 607 $
Yannick Weber 80 000 $ (1)
Salary Remaining : 37 607 $
Cameron Schilling 80 000 $ (1)
Salary Remaining : 37 607 $
Peter Holland 75 000 $ (3)
Salary Remaining : 35 256 $
Michael Chaput 75 000 $ (3)
Salary Remaining : 35 256 $
Curtis McKenzie 70 000 $ (5)
Salary Remaining : 32 906 $
Colby Cave 70 000 $ (1)
Salary Remaining : 32 906 $
Alex Broadhurst 60 000 $ (1)
Salary Remaining : 28 205 $
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 $ - 6 489 - 99,83%
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 $ - 1 656 - 82,79%
Farm Level 2: 1000 - 15 $ - 826 - 82,59%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %19 989 - 99,94%
Average Income per Game1 426 365 $
Year to Date Revenue32 806 400 $
Farm
Home Games Left18
Average Attendance - %2 482 - 82,72%
Average Income per Game70 340 $
Year to Date Revenue1 617 810 $

Expense

Pro Players Total Salaries79 600 000 $
Farm Players Total Salaries2 141 000 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 350 879 $
Farm Year To Date Expenses2 515 059 $
Pro Salary Cap To Date38 903 500 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 674 574 $
Farm Estimated Season Revenue1 266 112 $
Pro Remaining Season Days52
Pro Expenses Per Days737 719 $
Pro Estimated Expenses38 361 388 $
Farm Remaining Season Days55
Farm Expenses Per Days35 393 $
Farm Estimated Expenses1 946 615 $
Estimated Season Expenses40 308 003 $
Season Salary Cap79 600 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 400 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 24 600 000 $
Current Bank Account(5 715 803 $)
Projected Bank Account(19 083 120 $)

Pro Players Salaries

Sidney Crosby 9 350 000 $ (2)
-Salary Remaining : 4 264 912 $
Steven Stamkos 8 950 000 $ (3)
-Salary Remaining : 4 082 456 $
Mitch Marner 7 000 000 $ (4)
-Salary Remaining : 3 192 982 $
Joe Pavelski 6 000 000 $ (1)
-Salary Remaining : 2 736 842 $
Oscar Klefbom 4 000 000 $ (2)
-Salary Remaining : 1 824 561 $
Dmitry Orlov 4 000 000 $ (4)
-Salary Remaining : 1 824 561 $
Kyle Connor 3 850 000 $ (4)
-Salary Remaining : 1 756 140 $
Connor Hellebuyck 3 800 000 $ (2)
-Salary Remaining : 1 733 333 $
Jason Demers 3 750 000 $ (2)
-Salary Remaining : 1 710 526 $
Jakob Silfverberg 3 750 000 $ (2)
-Salary Remaining : 1 710 526 $
Dustin Brown 3 250 000 $ (5)
-Salary Remaining : 1 482 456 $
Travis Konecny 3 000 000 $ (2)
-Salary Remaining : 1 368 421 $
Michael Stone 2 500 000 $ (4)
-Salary Remaining : 1 140 351 $
Cody Eakin 2 500 000 $ (2)
-Salary Remaining : 1 140 351 $
Lucas Wallmark 2 000 000 $ (4)
-Salary Remaining : 912 281 $
Ben Lovejoy 2 000 000 $ (5)
-Salary Remaining : 912 281 $
Jon Merrill 1 500 000 $ (4)
-Salary Remaining : 684 211 $
Laurent Brossoit 1 500 000 $ (4)
-Salary Remaining : 684 211 $
Ryan Callahan 1 500 000 $ (1)
-Salary Remaining : 684 211 $
Magnus Paajarvi 1 350 000 $ (3)
-Salary Remaining : 615 789 $
Rasmus Dahlin 1 200 000 $ (3)
-Salary Remaining : 547 368 $
Andreas Johnsson 900 000 $ (1)
-Salary Remaining : 410 526 $
Steven Kampfer 800 000 $ (4)
-Salary Remaining : 364 912 $
Caleb Jones 650 000 $ (3)
-Salary Remaining : 296 491 $
Chandler Stephenson 500 000 $ (2)
-Salary Remaining : 228 070 $
Total Pro Players25
Salary Commitment
Year 38 : 79 600 000 $
Year 39 : 71 200 000 $
Year 40 : 40 550 000 $
Year 41 : 28 400 000 $
Salary Average Commitment
Year 38 : 27 100 000 $
Year 39 : 20 100 000 $
Year 40 : 16 100 000 $
Year 41 : 14 100 000 $
Salary Cap with 1 Way Contract
Year 38 : 79 600 000 $
Year 39 : 71 200 000 $
Year 40 : 40 550 000 $
Year 41 : 28 400 000 $

Farm Players Salaries

Sheldon Rempal 220 000 $ (4)
Salary Remaining : 103 419 $
Mitch Reinke 200 000 $ (3)
Salary Remaining : 94 017 $
Hunter Miska 180 000 $ (4)
Salary Remaining : 84 615 $
Ashton Sautner 150 000 $ (3)
Salary Remaining : 70 513 $
Nick Lappin 120 000 $ (3)
Salary Remaining : 56 410 $
Joel L'Esperance 120 000 $ (3)
Salary Remaining : 56 410 $
Carter Hart 120 000 $ (3)
Salary Remaining : 56 410 $
Eric Robinson 120 000 $ (3)
Salary Remaining : 56 410 $
Paul Carey 100 000 $ (2)
Salary Remaining : 47 009 $
Stefan Noesen 90 000 $ (5)
Salary Remaining : 42 308 $
Adam Clendening 90 000 $ (5)
Salary Remaining : 42 308 $
Joseph Gambardella 90 000 $ (4)
Salary Remaining : 42 308 $
Matt Irwin 75 000 $ (5)
Salary Remaining : 35 256 $
Rudolfs Balcers 75 000 $ (3)
Salary Remaining : 35 256 $
Austin Wagner 75 000 $ (3)
Salary Remaining : 35 256 $
Kristers Gudlevskis 75 000 $ (5)
Salary Remaining : 35 256 $
Phil Varone 75 000 $ (3)
Salary Remaining : 35 256 $
Cooper Marody 66 000 $ (3)
Salary Remaining : 31 026 $
Ryan Stanton 50 000 $ (1)
Salary Remaining : 23 504 $
Jonathan Racine 50 000 $ (3)
Salary Remaining : 23 504 $
Total Farm Players20
Salary Commitment
Year 38 : 2 141 000 $
Year 39 : 2 091 000 $
Year 40 : 1 991 000 $
Year 41 : 820 000 $
Salary Average Commitment
Year 38 : 875 000 $
Year 39 : 825 000 $
Year 40 : 775 000 $
Year 41 : 350 000 $

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 $ - 3 738 - 93,46%
Luxury : 1250 - 130 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 601 - 80,06%
Farm Level 2: 1000 - 15 $ - 792 - 79,16%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18 238 - 98,58%
Average Income per Game1 154 647 $
Year to Date Revenue26 556 870 $
Farm
Home Games Left19
Average Attendance - %2 393 - 79,76%
Average Income per Game67 915 $
Year to Date Revenue1 494 135 $

Expense

Pro Players Total Salaries73 800 000 $
Farm Players Total Salaries2 642 500 $
Coaches Total Salaries5 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 425 213 $
Farm Year To Date Expenses2 044 119 $
Pro Salary Cap To Date35 249 788 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 783 637 $
Farm Estimated Season Revenue1 290 389 $
Pro Remaining Season Days52
Pro Expenses Per Days682 456 $
Pro Estimated Expenses35 487 712 $
Farm Remaining Season Days55
Farm Expenses Per Days31 987 $
Farm Estimated Expenses1 759 285 $
Estimated Season Expenses37 246 997 $
Season Salary Cap73 800 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $8 200 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 18 800 000 $
Current Bank Account15 278 647 $
Projected Bank Account105 676 $

Pro Players Salaries

P.K. Subban 8 125 000 $ (2)
-Salary Remaining : 3 706 140 $
James Neal 5 250 000 $ (1)
-Salary Remaining : 2 394 737 $
Patric Hornqvist 5 000 000 $ (2)
-Salary Remaining : 2 280 702 $
Brandon Dubinsky 4 850 000 $ (1)
-Salary Remaining : 2 212 281 $
Brent Seabrook 4 750 000 $ (3)
-Salary Remaining : 2 166 667 $
Alex Goligoski 4 500 000 $ (1)
-Salary Remaining : 2 052 632 $
Adam Henrique 4 400 000 $ (2)
-Salary Remaining : 2 007 018 $
Nino Niederreiter 4 000 000 $ (5)
-Salary Remaining : 1 824 561 $
Josh Manson 4 000 000 $ (4)
-Salary Remaining : 1 824 561 $
John Gibson 4 000 000 $ (1)
-Salary Remaining : 1 824 561 $
Justin Williams 3 500 000 $ (2)
-Salary Remaining : 1 596 491 $
James Reimer 3 000 000 $ (2)
-Salary Remaining : 1 368 421 $
Brandon Sutter 3 000 000 $ (4)
-Salary Remaining : 1 368 421 $
Bryan Rust 3 000 000 $ (5)
-Salary Remaining : 1 368 421 $
Vladimir Sobotka 2 500 000 $ (2)
-Salary Remaining : 1 140 351 $
Jimmy Vesey 1 900 000 $ (4)
-Salary Remaining : 866 667 $
Joonas Donskoi 1 700 000 $ (2)
-Salary Remaining : 775 439 $
Jake McCabe 1 500 000 $ (1)
-Salary Remaining : 684 211 $
Brendan Smith 1 500 000 $ (4)
-Salary Remaining : 684 211 $
Ivan Barbashev 1 000 000 $ (2)
-Salary Remaining : 456 140 $
Oskar Sundqvist 975 000 $ (2)
-Salary Remaining : 444 737 $
Denis Malgin 800 000 $ (4)
-Salary Remaining : 364 912 $
Ryan Graves 550 000 $ (3)
-Salary Remaining : 250 877 $
Total Pro Players23
Salary Commitment
Year 38 : 73 800 000 $
Year 39 : 53 700 000 $
Year 40 : 23 500 000 $
Year 41 : 18 200 000 $
Salary Average Commitment
Year 38 : 23 350 000 $
Year 39 : 9 000 000 $
Year 40 : 4 500 000 $
Year 41 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 38 : 73 800 000 $
Year 39 : 53 700 000 $
Year 40 : 23 500 000 $
Year 41 : 18 200 000 $

Farm Players Salaries

Marek Langhamer 200 000 $ (1)
Salary Remaining : 94 017 $
Scott Darling 200 000 $ (5)
Salary Remaining : 94 017 $
Cam Ward 200 000 $ (4)
Salary Remaining : 94 017 $
Zack MacEwen 120 000 $ (3)
Salary Remaining : 56 410 $
John Hayden 120 000 $ (4)
Salary Remaining : 56 410 $
Juuso Riikola 120 000 $ (3)
Salary Remaining : 56 410 $
Nicolas Aube-Kubel 120 000 $ (3)
Salary Remaining : 56 410 $
Joey Daccord 120 000 $ (3)
Salary Remaining : 56 410 $
Adam Johnson 120 000 $ (3)
Salary Remaining : 56 410 $
Anton Forsberg 100 000 $ (5)
Salary Remaining : 47 009 $
Josh Currie 100 000 $ (5)
Salary Remaining : 47 009 $
Steven Santini 92 500 $ (2)
Salary Remaining : 43 483 $
Vinni Lettieri 90 000 $ (5)
Salary Remaining : 42 308 $
Garret Sparks 90 000 $ (2)
Salary Remaining : 42 308 $
Oscar Fantenberg 85 000 $ (1)
Salary Remaining : 39 957 $
Andrew Poturalski 80 000 $ (4)
Salary Remaining : 37 607 $
Blake Speers 80 000 $ (4)
Salary Remaining : 37 607 $
Alexandre Carrier 80 000 $ (4)
Salary Remaining : 37 607 $
Sheldon Dries 80 000 $ (3)
Salary Remaining : 37 607 $
Jaycob Megna 80 000 $ (4)
Salary Remaining : 37 607 $
Christopher Gibson 80 000 $ (4)
Salary Remaining : 37 607 $
Pavel Francouz 75 000 $ (3)
Salary Remaining : 35 256 $
Tobias Lindberg 70 000 $ (2)
Salary Remaining : 32 906 $
Brandon Halverson 70 000 $ (1)
Salary Remaining : 32 906 $
Kevin Gravel 70 000 $ (2)
Salary Remaining : 32 906 $
Total Farm Players25
Salary Commitment
Year 38 : 2 642 500 $
Year 39 : 2 287 500 $
Year 40 : 1 965 000 $
Year 41 : 1 210 000 $
Salary Average Commitment
Year 38 : 1 250 000 $
Year 39 : 1 100 000 $
Year 40 : 900 000 $
Year 41 : 550 000 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 110 $ - 6 461 - 99,40%
Level 2: 5500 - 72 $ - 5 476 - 99,56%
Level 3: 2500 - 47 $ - 2 366 - 94,62%
Level 4: 4500 - 27 $ - 4 491 - 99,79%
Luxury : 1500 - 243 $ - 1 401 - 93,37%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 594 - 79,70%
Farm Level 2: 1000 - 15 $ - 816 - 81,60%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %20 194 - 98,51%
Average Income per Game1 677 725 $
Year to Date Revenue40 265 401 $
Farm
Home Games Left18
Average Attendance - %2 410 - 80,33%
Average Income per Game68 032 $
Year to Date Revenue1 564 745 $

Expense

Pro Players Total Salaries55 000 000 $
Farm Players Total Salaries1 040 000 $
Coaches Total Salaries3 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 219 731 $
Farm Year To Date Expenses858 597 $
Pro Salary Cap To Date31 588 165 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 521 326 $
Farm Estimated Season Revenue1 224 583 $
Pro Remaining Season Days52
Pro Expenses Per Days508 772 $
Pro Estimated Expenses26 456 144 $
Farm Remaining Season Days55
Farm Expenses Per Days13 590 $
Farm Estimated Expenses747 450 $
Estimated Season Expenses27 203 594 $
Season Salary Cap55 000 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $27 000 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 0 $
Current Bank Account95 751 817 $
Projected Bank Account98 294 132 $

Pro Players Salaries

Adam Pardy 7 500 000 $ (1)
-Salary Remaining : 3 421 053 $
Aaron Gagnon 7 500 000 $ (1)
-Salary Remaining : 3 421 053 $
Jonathan Drouin 5 500 000 $ (3)
-Salary Remaining : 2 508 772 $
Ladislav Smid 5 000 000 $ (1)
-Salary Remaining : 2 280 702 $
Kael Mouillierat (Out of Payroll) 5 000 000 $ (1)
-Salary Remaining : 2 280 702 $
Samuel Girard 3 500 000 $ (5)
-Salary Remaining : 1 596 491 $
William Nylander 3 500 000 $ (2)
-Salary Remaining : 1 596 491 $
Michael Del Zotto 3 000 000 $ (2)
-Salary Remaining : 1 368 421 $
Jared McCann 2 500 000 $ (2)
-Salary Remaining : 1 140 351 $
Olli Maatta 2 500 000 $ (5)
-Salary Remaining : 1 140 351 $
Kasperi Kapanen 2 000 000 $ (2)
-Salary Remaining : 912 281 $
Malcolm Subban (Out of Payroll) 1 900 000 $ (5)
-Salary Remaining : 866 667 $
Dylan Strome 1 500 000 $ (2)
-Salary Remaining : 684 211 $
Johan Larsson 1 500 000 $ (1)
-Salary Remaining : 684 211 $
Sam Montembeault 950 000 $ (3)
-Salary Remaining : 433 333 $
Juuso Valimaki 900 000 $ (3)
-Salary Remaining : 410 526 $
Michael Rasmussen 900 000 $ (3)
-Salary Remaining : 410 526 $
Mario Kempe 850 000 $ (1)
-Salary Remaining : 387 719 $
Eddie Lack 800 000 $ (3)
-Salary Remaining : 364 912 $
Libor Hajek 800 000 $ (3)
-Salary Remaining : 364 912 $
Alan Quine 750 000 $ (1)
-Salary Remaining : 342 105 $
Dean Kukan 750 000 $ (2)
-Salary Remaining : 342 105 $
Chris Terry 750 000 $ (1)
-Salary Remaining : 342 105 $
Stephane Da Costa 750 000 $ (1)
-Salary Remaining : 342 105 $
Oscar Moller 650 000 $ (3)
-Salary Remaining : 296 491 $
Jarred Tinordi 650 000 $ (1)
-Salary Remaining : 296 491 $
Ian McCoshen (Out of Payroll) 550 000 $ (4)
-Salary Remaining : 250 877 $
Total Pro Players27
Salary Commitment
Year 38 : 62 450 000 $
Year 39 : 32 200 000 $
Year 40 : 18 950 000 $
Year 41 : 8 450 000 $
Salary Average Commitment
Year 38 : 16 550 000 $
Year 39 : 9 900 000 $
Year 40 : 6 900 000 $
Year 41 : 3 400 000 $
Salary Cap with 1 Way Contract
Year 38 : 62 450 000 $
Year 39 : 32 200 000 $
Year 40 : 18 950 000 $
Year 41 : 8 450 000 $

Farm Players Salaries

Ryan Lindgren 120 000 $ (3)
Salary Remaining : 56 410 $
Curtis Lazar 87 500 $ (4)
Salary Remaining : 41 132 $
Nicholas Baptiste 87 500 $ (4)
Salary Remaining : 41 132 $
Matt Puempel 85 000 $ (4)
Salary Remaining : 39 957 $
Brett Lernout 85 000 $ (2)
Salary Remaining : 39 957 $
Tyler Bunz 85 000 $ (5)
Salary Remaining : 39 957 $
Dillon Heatherington 80 000 $ (1)
Salary Remaining : 37 607 $
Jakub Zboril 75 000 $ (3)
Salary Remaining : 35 256 $
Janne Kuokkanen 70 000 $ (1)
Salary Remaining : 32 906 $
Guillaume Brisebois 70 000 $ (3)
Salary Remaining : 32 906 $
Eric Tangradi 65 000 $ (1)
Salary Remaining : 30 556 $
Christian Thomas 65 000 $ (1)
Salary Remaining : 30 556 $
Dennis Gilbert 65 000 $ (3)
Salary Remaining : 30 556 $
Total Farm Players13
Salary Commitment
Year 38 : 1 040 000 $
Year 39 : 760 000 $
Year 40 : 675 000 $
Year 41 : 345 000 $
Salary Average Commitment
Year 38 : 680 000 $
Year 39 : 450 000 $
Year 40 : 400 000 $
Year 41 : 200 000 $

Moncton Bonessetters



Arena Capacity - Ticket Price
Attendance - %

Arena NameBonesetters Coliseum
Level 1: 7000 - 92 $ - 6 849 - 97,84%
Level 2: 5250 - 62 $ - 5 250 - 100,00%
Level 3: 4000 - 27 $ - 3 285 - 82,14%
Level 4: 5000 - 22 $ - 4 921 - 98,42%
Luxury : 1750 - 178 $ - 1 750 - 100,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 634 - 81,70%
Farm Level 2: 1000 - 15 $ - 808 - 80,85%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %22 055 - 95,89%
Average Income per Game1 464 080 $
Year to Date Revenue35 137 926 $
Farm
Home Games Left18
Average Attendance - %2 442 - 81,41%
Average Income per Game69 314 $
Year to Date Revenue1 594 225 $

Expense

Pro Players Total Salaries71 925 000 $
Farm Players Total Salaries1 880 000 $
Coaches Total Salaries5 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 621 495 $
Farm Year To Date Expenses1 281 627 $
Pro Salary Cap To Date39 174 135 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 889 364 $
Farm Estimated Season Revenue1 247 654 $
Pro Remaining Season Days52
Pro Expenses Per Days670 395 $
Pro Estimated Expenses34 860 540 $
Farm Remaining Season Days55
Farm Expenses Per Days20 769 $
Farm Estimated Expenses1 142 295 $
Estimated Season Expenses36 002 835 $
Season Salary Cap71 925 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $10 075 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 16 925 000 $
Current Bank Account9 543 121 $
Projected Bank Account(322 696 $)

Pro Players Salaries

Tyler Seguin 8 500 000 $ (1)
-Salary Remaining : 3 877 193 $
Braden Holtby 6 850 000 $ (1)
-Salary Remaining : 3 124 561 $
Alexander Radulov 6 750 000 $ (5)
-Salary Remaining : 3 078 947 $
Ryan O'Reilly 6 500 000 $ (4)
-Salary Remaining : 2 964 912 $
Torey Krug 6 125 000 $ (5)
-Salary Remaining : 2 793 860 $
Gabriel Landeskog 5 750 000 $ (1)
-Salary Remaining : 2 622 807 $
Kyle Turris 5 100 000 $ (4)
-Salary Remaining : 2 326 316 $
James van Riemsdyk 4 250 000 $ (1)
-Salary Remaining : 1 938 596 $
Marco Scandella 3 750 000 $ (1)
-Salary Remaining : 1 710 526 $
Cody Ceci 3 250 000 $ (1)
-Salary Remaining : 1 482 456 $
Travis Zajac 3 100 000 $ (3)
-Salary Remaining : 1 414 035 $
Brandon Tanev 2 700 000 $ (2)
-Salary Remaining : 1 231 579 $
Patrik Nemeth 1 500 000 $ (2)
-Salary Remaining : 684 211 $
Keith Kinkaid 1 500 000 $ (1)
-Salary Remaining : 684 211 $
Scott Harrington 1 200 000 $ (4)
-Salary Remaining : 547 368 $
Garnet Hathaway 1 200 000 $ (3)
-Salary Remaining : 547 368 $
Scott Mayfield 1 000 000 $ (1)
-Salary Remaining : 456 140 $
Jayce Hawryluk 800 000 $ (3)
-Salary Remaining : 364 912 $
Adam Pelech 800 000 $ (1)
-Salary Remaining : 364 912 $
Christian Folin 700 000 $ (5)
-Salary Remaining : 319 298 $
Frank Vatrano 600 000 $ (2)
-Salary Remaining : 273 684 $
Total Pro Players21
Salary Commitment
Year 38 : 71 925 000 $
Year 39 : 36 275 000 $
Year 40 : 31 475 000 $
Year 41 : 26 375 000 $
Salary Average Commitment
Year 38 : 27 900 000 $
Year 39 : 6 000 000 $
Year 40 : 4 500 000 $
Year 41 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 71 925 000 $
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 : 47 009 $
Alex Stalock 100 000 $ (1)
Salary Remaining : 47 009 $
Trevor Lewis 100 000 $ (2)
Salary Remaining : 47 009 $
Tobias Rieder 85 000 $ (4)
Salary Remaining : 39 957 $
Saku Maenalanen 80 000 $ (3)
Salary Remaining : 37 607 $
Collin Delia 80 000 $ (1)
Salary Remaining : 37 607 $
John Gilmour 75 000 $ (1)
Salary Remaining : 35 256 $
Chad Ruhwedel 75 000 $ (3)
Salary Remaining : 35 256 $
Andrei Markov 75 000 $ (2)
Salary Remaining : 35 256 $
Carl Dahlstrom 70 000 $ (1)
Salary Remaining : 32 906 $
Kurtis MacDermid 70 000 $ (1)
Salary Remaining : 32 906 $
Casey Nelson 60 000 $ (2)
Salary Remaining : 28 205 $
Radim Simek 60 000 $ (3)
Salary Remaining : 28 205 $
Brendan Leipsic 60 000 $ (2)
Salary Remaining : 28 205 $
Anthony Bitetto 60 000 $ (3)
Salary Remaining : 28 205 $
Tyler Lewington 60 000 $ (3)
Salary Remaining : 28 205 $
Karson Kuhlman 60 000 $ (3)
Salary Remaining : 28 205 $
Mark Friedman 60 000 $ (3)
Salary Remaining : 28 205 $
Carl Klingberg 50 000 $ (5)
Salary Remaining : 23 504 $
Ross Johnston 50 000 $ (2)
Salary Remaining : 23 504 $
Greg McKegg 50 000 $ (2)
Salary Remaining : 23 504 $
Darren Archibald 50 000 $ (5)
Salary Remaining : 23 504 $
Linus Ullmark 50 000 $ (2)
Salary Remaining : 23 504 $
Viktor Loov 50 000 $ (2)
Salary Remaining : 23 504 $
Cristoval Nieves 50 000 $ (4)
Salary Remaining : 23 504 $
Max McCormick 50 000 $ (2)
Salary Remaining : 23 504 $
Sam Carrick 50 000 $ (2)
Salary Remaining : 23 504 $
Stanislav Galiev 50 000 $ (2)
Salary Remaining : 23 504 $
Daniel Catenacci 50 000 $ (2)
Salary Remaining : 23 504 $
Total Farm Players29
Salary Commitment
Year 38 : 1 880 000 $
Year 39 : 1 385 000 $
Year 40 : 690 000 $
Year 41 : 235 000 $
Salary Average Commitment
Year 38 : 1 520 000 $
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 $ - 2 013 - 40,27%
Luxury : 2000 - 600 $ - 800 - 40,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 668 - 83,38%
Farm Level 2: 1000 - 15 $ - 810 - 81,01%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %9 213 - 40,06%
Average Income per Game2 052 805 $
Year to Date Revenue49 267 320 $
Farm
Home Games Left19
Average Attendance - %2 478 - 82,59%
Average Income per Game70 520 $
Year to Date Revenue1 551 445 $

Expense

Pro Players Total Salaries56 175 000 $
Farm Players Total Salaries1 217 500 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 989 905 $
Farm Year To Date Expenses1 699 023 $
Pro Salary Cap To Date30 726 751 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 897 685 $
Farm Estimated Season Revenue1 339 884 $
Pro Remaining Season Days52
Pro Expenses Per Days545 395 $
Pro Estimated Expenses28 360 540 $
Farm Remaining Season Days55
Farm Expenses Per Days27 500 $
Farm Estimated Expenses1 512 500 $
Estimated Season Expenses29 873 040 $
Season Salary Cap56 175 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $25 825 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 1 175 000 $
Current Bank Account37 806 771 $
Projected Bank Account44 171 300 $

Pro Players Salaries

Charlie McAvoy 5 500 000 $ (5)
-Salary Remaining : 2 508 772 $
Maxime Talbot 5 000 000 $ (4)
-Salary Remaining : 2 280 702 $
Patrick Bordeleau 5 000 000 $ (4)
-Salary Remaining : 2 280 702 $
Mathieu Roy 5 000 000 $ (4)
-Salary Remaining : 2 280 702 $
Maxim Lapierre 5 000 000 $ (4)
-Salary Remaining : 2 280 702 $
Anthony Beauvillier 3 500 000 $ (4)
-Salary Remaining : 1 596 491 $
Pontus Aberg 2 500 000 $ (4)
-Salary Remaining : 1 140 351 $
Ryan Spooner 2 500 000 $ (1)
-Salary Remaining : 1 140 351 $
Tristan Jarry 2 000 000 $ (4)
-Salary Remaining : 912 281 $
Dennis Seidenberg 2 000 000 $ (1)
-Salary Remaining : 912 281 $
Brett Kulak 1 900 000 $ (3)
-Salary Remaining : 866 667 $
Sven Baertschi 1 600 000 $ (1)
-Salary Remaining : 729 825 $
Derek Dorsett 1 500 000 $ (2)
-Salary Remaining : 684 211 $
Anthony Duclair 1 500 000 $ (4)
-Salary Remaining : 684 211 $
Calvin Petersen (Out of Payroll) 1 200 000 $ (3)
-Salary Remaining : 547 368 $
Carl Grundstrom 1 200 000 $ (3)
-Salary Remaining : 547 368 $
Filip Hronek 1 200 000 $ (3)
-Salary Remaining : 547 368 $
Sam Steel 1 200 000 $ (3)
-Salary Remaining : 547 368 $
Max Comtois 1 200 000 $ (3)
-Salary Remaining : 547 368 $
Evgeny Svechnikov 1 200 000 $ (4)
-Salary Remaining : 547 368 $
Matt Grzelcyk 1 200 000 $ (4)
-Salary Remaining : 547 368 $
Evan Bouchard 1 200 000 $ (3)
-Salary Remaining : 547 368 $
Victor Mete 1 000 000 $ (1)
-Salary Remaining : 456 140 $
Filip Chlapik 900 000 $ (1)
-Salary Remaining : 410 526 $
Jordan Binnington 875 000 $ (2)
-Salary Remaining : 399 123 $
Kurtis Gabriel 500 000 $ (2)
-Salary Remaining : 228 070 $
Total Pro Players26
Salary Commitment
Year 38 : 57 375 000 $
Year 39 : 49 375 000 $
Year 40 : 46 500 000 $
Year 41 : 37 400 000 $
Salary Average Commitment
Year 38 : 15 070 000 $
Year 39 : 10 570 000 $
Year 40 : 9 070 000 $
Year 41 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 38 : 57 375 000 $
Year 39 : 49 375 000 $
Year 40 : 46 500 000 $
Year 41 : 37 400 000 $

Farm Players Salaries

Mathieu Carle 500 000 $ (4)
Salary Remaining : 235 043 $
Louis Domingue 160 000 $ (1)
Salary Remaining : 75 214 $
Calvin Pickard 120 000 $ (4)
Salary Remaining : 56 410 $
Danick Martel 100 000 $ (1)
Salary Remaining : 47 009 $
Sammy Blais 85 000 $ (1)
Salary Remaining : 39 957 $
Daniel O'Regan 72 500 $ (4)
Salary Remaining : 34 081 $
Nicolas Roy 70 000 $ (1)
Salary Remaining : 32 906 $
Jonathon Blum 60 000 $ (1)
Salary Remaining : 28 205 $
Reid Boucher 50 000 $ (2)
Salary Remaining : 23 504 $
Total Farm Players9
Salary Commitment
Year 38 : 1 217 500 $
Year 39 : 742 500 $
Year 40 : 692 500 $
Year 41 : 692 500 $
Salary Average Commitment
Year 38 : 525 000 $
Year 39 : 265 000 $
Year 40 : 175 000 $
Year 41 : 175 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 120 $ - 5 790 - 96,51%
Level 2: 5250 - 76 $ - 5 069 - 96,55%
Level 3: 2250 - 52 $ - 2 096 - 93,16%
Level 4: 4000 - 30 $ - 3 428 - 85,70%
Luxury : 1500 - 250 $ - 1 328 - 88,51%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 577 - 78,87%
Farm Level 2: 1000 - 20 $ - 803 - 80,27%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 711 - 93,21%
Average Income per Game1 643 267 $
Year to Date Revenue39 438 403 $
Farm
Home Games Left18
Average Attendance - %2 380 - 79,34%
Average Income per Game69 225 $
Year to Date Revenue1 592 175 $

Expense

Pro Players Total Salaries63 700 000 $
Farm Players Total Salaries2 872 500 $
Coaches Total Salaries4 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 395 612 $
Farm Year To Date Expenses1 890 387 $
Pro Salary Cap To Date33 220 183 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 935 535 $
Farm Estimated Season Revenue1 246 050 $
Pro Remaining Season Days52
Pro Expenses Per Days593 860 $
Pro Estimated Expenses30 880 720 $
Farm Remaining Season Days55
Farm Expenses Per Days31 816 $
Farm Estimated Expenses1 749 880 $
Estimated Season Expenses32 630 600 $
Season Salary Cap63 700 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $18 300 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 8 700 000 $
Current Bank Account62 471 799 $
Projected Bank Account59 022 784 $

Pro Players Salaries

Tomas Plekanec 10 000 000 $ (1)
-Salary Remaining : 4 561 404 $
Jiri Hudler 10 000 000 $ (1)
-Salary Remaining : 4 561 404 $
Jordan Nolan 10 000 000 $ (1)
-Salary Remaining : 4 561 404 $
Jim O'Brien 7 000 000 $ (1)
-Salary Remaining : 3 192 982 $
Patrick Marleau 5 700 000 $ (3)
-Salary Remaining : 2 600 000 $
Patrik Berglund 2 350 000 $ (2)
-Salary Remaining : 1 071 930 $
Adrian Kempe 2 250 000 $ (4)
-Salary Remaining : 1 026 316 $
Peter Budaj 1 500 000 $ (1)
-Salary Remaining : 684 211 $
Henrik Borgstrom 1 200 000 $ (1)
-Salary Remaining : 547 368 $
Jyrki Jokipakka 1 000 000 $ (5)
-Salary Remaining : 456 140 $
Miikka Salomaki 1 000 000 $ (3)
-Salary Remaining : 456 140 $
Alexey Marchenko 950 000 $ (3)
-Salary Remaining : 433 333 $
Ty Rattie 950 000 $ (2)
-Salary Remaining : 433 333 $
Jordan Kyrou 900 000 $ (3)
-Salary Remaining : 410 526 $
Sami Niku 900 000 $ (1)
-Salary Remaining : 410 526 $
Brendan Perlini 900 000 $ (2)
-Salary Remaining : 410 526 $
Erik Brannstrom 875 000 $ (3)
-Salary Remaining : 399 123 $
Tage Thompson 875 000 $ (1)
-Salary Remaining : 399 123 $
Alexandar Georgiev 800 000 $ (1)
-Salary Remaining : 364 912 $
Jacob Larsson 800 000 $ (4)
-Salary Remaining : 364 912 $
Jonas Siegenthaler 725 000 $ (3)
-Salary Remaining : 330 702 $
Dylan Sikura 650 000 $ (1)
-Salary Remaining : 296 491 $
Andrew Mangiapane 650 000 $ (1)
-Salary Remaining : 296 491 $
Vladislav Kamenev 625 000 $ (4)
-Salary Remaining : 285 088 $
Dakota Mermis 600 000 $ (1)
-Salary Remaining : 273 684 $
Calle Rosen 500 000 $ (1)
-Salary Remaining : 228 070 $
Total Pro Players26
Salary Commitment
Year 38 : 63 700 000 $
Year 39 : 19 025 000 $
Year 40 : 14 825 000 $
Year 41 : 4 675 000 $
Salary Average Commitment
Year 38 : 14 000 000 $
Year 39 : 6 500 000 $
Year 40 : 5 000 000 $
Year 41 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 63 700 000 $
Year 39 : 19 025 000 $
Year 40 : 14 825 000 $
Year 41 : 4 675 000 $

Farm Players Salaries

Matt Moulson 700 000 $ (1)
Salary Remaining : 329 060 $
Daniel Taylor 400 000 $ (2)
Salary Remaining : 188 034 $
Yohann Auvitu 400 000 $ (2)
Salary Remaining : 188 034 $
Daniel Winnik 175 000 $ (1)
Salary Remaining : 82 265 $
Stuart Percy 120 000 $ (5)
Salary Remaining : 56 410 $
Joseph Blandisi 110 000 $ (2)
Salary Remaining : 51 709 $
Brendan Ranford 100 000 $ (5)
Salary Remaining : 47 009 $
Charlie Lindgren 100 000 $ (4)
Salary Remaining : 47 009 $
Martin Necas 100 000 $ (1)
Salary Remaining : 47 009 $
Brett Seney 85 000 $ (3)
Salary Remaining : 39 957 $
Michael Dipietro 82 500 $ (3)
Salary Remaining : 38 782 $
Ethan Bear 80 000 $ (1)
Salary Remaining : 37 607 $
Alexander Khokhlachev 75 000 $ (1)
Salary Remaining : 35 256 $
Jaret Anderson-Dolan 75 000 $ (3)
Salary Remaining : 35 256 $
Lance Bouma 75 000 $ (4)
Salary Remaining : 35 256 $
Tommy Cross 75 000 $ (2)
Salary Remaining : 35 256 $
Emerson Etem 65 000 $ (3)
Salary Remaining : 30 556 $
Klas Dahlbeck 55 000 $ (2)
Salary Remaining : 25 855 $
Total Farm Players18
Salary Commitment
Year 38 : 2 872 500 $
Year 39 : 1 742 500 $
Year 40 : 702 500 $
Year 41 : 395 000 $
Salary Average Commitment
Year 38 : 1 025 000 $
Year 39 : 650 000 $
Year 40 : 400 000 $
Year 41 : 200 000 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 5 116 - 85,26%
Level 2: 5000 - 80 $ - 4 618 - 92,36%
Level 3: 2250 - 55 $ - 1 980 - 88,00%
Level 4: 4000 - 40 $ - 2 868 - 71,71%
Luxury : 1250 - 240 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 637 - 81,83%
Farm Level 2: 1000 - 15 $ - 819 - 81,86%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %15 832 - 85,58%
Average Income per Game1 558 109 $
Year to Date Revenue37 394 615 $
Farm
Home Games Left19
Average Attendance - %2 455 - 81,84%
Average Income per Game69 559 $
Year to Date Revenue1 530 290 $

Expense

Pro Players Total Salaries73 325 000 $
Farm Players Total Salaries2 075 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 404 613 $
Farm Year To Date Expenses1 495 724 $
Pro Salary Cap To Date41 229 161 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 487 852 $
Farm Estimated Season Revenue1 321 614 $
Pro Remaining Season Days52
Pro Expenses Per Days678 289 $
Pro Estimated Expenses35 271 028 $
Farm Remaining Season Days55
Farm Expenses Per Days26 282 $
Farm Estimated Expenses1 445 510 $
Estimated Season Expenses36 716 538 $
Season Salary Cap73 325 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $8 675 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 18 325 000 $
Current Bank Account6 324 587 $
Projected Bank Account(2 582 485 $)

Pro Players Salaries

Henrik Lundqvist 7 000 000 $ (2)
-Salary Remaining : 3 192 982 $
Patrice Bergeron 6 875 000 $ (2)
-Salary Remaining : 3 135 965 $
Ryan Nugent-Hopkins 6 000 000 $ (1)
-Salary Remaining : 2 736 842 $
Matt Dumba 6 000 000 $ (5)
-Salary Remaining : 2 736 842 $
Evander Kane 5 000 000 $ (2)
-Salary Remaining : 2 280 702 $
Mike Green 5 000 000 $ (3)
-Salary Remaining : 2 280 702 $
Matt Niskanen 5 000 000 $ (4)
-Salary Remaining : 2 280 702 $
Jake Allen 4 500 000 $ (1)
-Salary Remaining : 2 052 632 $
Chris Kreider 4 250 000 $ (1)
-Salary Remaining : 1 938 596 $
David Backes 4 000 000 $ (3)
-Salary Remaining : 1 824 561 $
Radko Gudas 3 250 000 $ (3)
-Salary Remaining : 1 482 456 $
Boone Jenner 2 900 000 $ (3)
-Salary Remaining : 1 322 807 $
Corey Perry 2 300 000 $ (5)
-Salary Remaining : 1 049 123 $
Loui Eriksson 2 000 000 $ (1)
-Salary Remaining : 912 281 $
Thomas Hickey 2 000 000 $ (4)
-Salary Remaining : 912 281 $
Brooks Orpik 2 000 000 $ (3)
-Salary Remaining : 912 281 $
Artturi Lehkonen 1 750 000 $ (4)
-Salary Remaining : 798 246 $
Zack Kassian 1 250 000 $ (4)
-Salary Remaining : 570 175 $
Korbinian Holzer 900 000 $ (2)
-Salary Remaining : 410 526 $
Matt Cullen 700 000 $ (4)
-Salary Remaining : 319 298 $
Kevin Czuczman (1 Way Contract) 650 000 $ (1)
-1 Way Contract Salary Cap : 650 000 $
-Salary Remaining : 296 491 $
Total Pro Players21
Salary Commitment
Year 38 : 73 325 000 $
Year 39 : 55 925 000 $
Year 40 : 36 150 000 $
Year 41 : 19 000 000 $
Salary Average Commitment
Year 38 : 35 083 333 $
Year 39 : 19 333 333 $
Year 40 : 17 333 333 $
Year 41 : 9 083 333 $
Salary Cap with 1 Way Contract
Year 38 : 73 325 000 $
Year 39 : 55 925 000 $
Year 40 : 36 150 000 $
Year 41 : 19 000 000 $

Farm Players Salaries

Alexei Emelin 160 000 $ (2)
Salary Remaining : 75 214 $
Marc Methot 95 000 $ (5)
Salary Remaining : 44 658 $
Charles Hudon 95 000 $ (2)
Salary Remaining : 44 658 $
Libor Sulak 95 000 $ (5)
Salary Remaining : 44 658 $
Scottie Upshall 95 000 $ (5)
Salary Remaining : 44 658 $
Nathan Gerbe 95 000 $ (5)
Salary Remaining : 44 658 $
Simon Despres 95 000 $ (5)
Salary Remaining : 44 658 $
Luke Gazdic 95 000 $ (5)
Salary Remaining : 44 658 $
Mark Visentin 95 000 $ (5)
Salary Remaining : 44 658 $
Mike McKenna 85 000 $ (4)
Salary Remaining : 39 957 $
Kevin Boyle 75 000 $ (3)
Salary Remaining : 35 256 $
Kyle Baun 75 000 $ (3)
Salary Remaining : 35 256 $
Jason Garrison 75 000 $ (4)
Salary Remaining : 35 256 $
Jeremy Smith 75 000 $ (4)
Salary Remaining : 35 256 $
Mark Arcobello 75 000 $ (4)
Salary Remaining : 35 256 $
Trevor Moore 75 000 $ (3)
Salary Remaining : 35 256 $
Michael Bunting 75 000 $ (3)
Salary Remaining : 35 256 $
Viktor Svedberg 65 000 $ (1)
Salary Remaining : 30 556 $
Dominic Turgeon 60 000 $ (1)
Salary Remaining : 28 205 $
Teemu Hartikainen 60 000 $ (1)
Salary Remaining : 28 205 $
Matt Donovan 55 000 $ (1)
Salary Remaining : 25 855 $
Mike Vecchione 55 000 $ (4)
Salary Remaining : 25 855 $
Jussi Rynnas 50 000 $ (1)
Salary Remaining : 23 504 $
Giovanni Fiore 50 000 $ (1)
Salary Remaining : 23 504 $
Steve MacIntyre 50 000 $ (1)
Salary Remaining : 23 504 $
Brandon Kozun 50 000 $ (1)
Salary Remaining : 23 504 $
Karri Ramo 50 000 $ (1)
Salary Remaining : 23 504 $
Total Farm Players27
Salary Commitment
Year 38 : 2 075 000 $
Year 39 : 1 585 000 $
Year 40 : 1 330 000 $
Year 41 : 1 030 000 $
Salary Average Commitment
Year 38 : 1 365 000 $
Year 39 : 900 000 $
Year 40 : 800 000 $
Year 41 : 600 000 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 110 $ - 6 837 - 97,67%
Level 2: 6000 - 65 $ - 5 881 - 98,02%
Level 3: 3000 - 40 $ - 2 909 - 96,98%
Level 4: 5000 - 25 $ - 4 852 - 97,05%
Luxury : 2000 - 190 $ - 1 936 - 96,80%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 617 - 80,85%
Farm Level 2: 1000 - 15 $ - 812 - 81,20%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %22 415 - 97,46%
Average Income per Game1 739 841 $
Year to Date Revenue40 016 350 $
Farm
Home Games Left19
Average Attendance - %2 429 - 80,97%
Average Income per Game68 773 $
Year to Date Revenue1 512 995 $

Expense

Pro Players Total Salaries79 700 000 $
Farm Players Total Salaries1 892 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 449 120 $
Farm Year To Date Expenses2 365 687 $
Pro Salary Cap To Date42 185 969 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 317 143 $
Farm Estimated Season Revenue1 306 678 $
Pro Remaining Season Days52
Pro Expenses Per Days751 754 $
Pro Estimated Expenses39 091 208 $
Farm Remaining Season Days55
Farm Expenses Per Days37 543 $
Farm Estimated Expenses2 064 865 $
Estimated Season Expenses41 156 073 $
Season Salary Cap79 700 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 300 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 24 700 000 $
Current Bank Account73 231 335 $
Projected Bank Account64 699 083 $

Pro Players Salaries

John Tavares 8 900 000 $ (3)
-Salary Remaining : 4 059 649 $
Alex Pietrangelo 8 000 000 $ (3)
-Salary Remaining : 3 649 123 $
David Pastrnak 7 750 000 $ (5)
-Salary Remaining : 3 535 088 $
Roman Josi 7 350 000 $ (3)
-Salary Remaining : 3 352 632 $
Carey Price 6 500 000 $ (2)
-Salary Remaining : 2 964 912 $
Brayden Schenn 6 000 000 $ (4)
-Salary Remaining : 2 736 842 $
Mika Zibanejad 5 300 000 $ (1)
-Salary Remaining : 2 417 544 $
Darnell Nurse 3 900 000 $ (3)
-Salary Remaining : 1 778 947 $
Brandon Montour 3 750 000 $ (4)
-Salary Remaining : 1 710 526 $
Alexander Edler 3 750 000 $ (2)
-Salary Remaining : 1 710 526 $
Teuvo Teravainen 3 200 000 $ (2)
-Salary Remaining : 1 459 649 $
Casey Cizikas 2 500 000 $ (5)
-Salary Remaining : 1 140 351 $
Joel Edmundson 2 000 000 $ (2)
-Salary Remaining : 912 281 $
Paul Byron 1 500 000 $ (1)
-Salary Remaining : 684 211 $
Kevin Labanc 1 500 000 $ (4)
-Salary Remaining : 684 211 $
Carter Hutton 1 250 000 $ (1)
-Salary Remaining : 570 175 $
Cedric Paquette 1 000 000 $ (1)
-Salary Remaining : 456 140 $
Conor Garland 950 000 $ (3)
-Salary Remaining : 433 333 $
Travis Sanheim 950 000 $ (1)
-Salary Remaining : 433 333 $
Kevin Connauton 900 000 $ (1)
-Salary Remaining : 410 526 $
Gabriel Bourque 800 000 $ (4)
-Salary Remaining : 364 912 $
Marcus Kruger 750 000 $ (3)
-Salary Remaining : 342 105 $
Zach Sanford 700 000 $ (4)
-Salary Remaining : 319 298 $
Josh Archibald 500 000 $ (2)
-Salary Remaining : 228 070 $
Total Pro Players24
Salary Commitment
Year 38 : 79 700 000 $
Year 39 : 68 800 000 $
Year 40 : 52 850 000 $
Year 41 : 23 000 000 $
Salary Average Commitment
Year 38 : 13 950 000 $
Year 39 : 9 200 000 $
Year 40 : 6 700 000 $
Year 41 : 3 700 000 $
Salary Cap with 1 Way Contract
Year 38 : 79 700 000 $
Year 39 : 68 800 000 $
Year 40 : 52 850 000 $
Year 41 : 23 000 000 $

Farm Players Salaries

Luca Sbisa 125 000 $ (1)
Salary Remaining : 58 761 $
Drew Stafford 100 000 $ (2)
Salary Remaining : 47 009 $
Jordan Greenway 95 000 $ (1)
Salary Remaining : 44 658 $
Joey Anderson 92 500 $ (3)
Salary Remaining : 43 483 $
Trevor Carrick 90 000 $ (2)
Salary Remaining : 42 308 $
Oskar Lindblom 90 000 $ (1)
Salary Remaining : 42 308 $
Alexandre Texier 90 000 $ (3)
Salary Remaining : 42 308 $
Victor Olofsson 90 000 $ (3)
Salary Remaining : 42 308 $
Derek MacKenzie 90 000 $ (4)
Salary Remaining : 42 308 $
Josh Mahura 90 000 $ (3)
Salary Remaining : 42 308 $
J.T. Brown 75 000 $ (4)
Salary Remaining : 35 256 $
Nick Shore 75 000 $ (5)
Salary Remaining : 35 256 $
William Borgen 70 000 $ (3)
Salary Remaining : 32 906 $
Ben Gleason 70 000 $ (3)
Salary Remaining : 32 906 $
Kevin Roy 70 000 $ (1)
Salary Remaining : 32 906 $
Logan O'Connor 70 000 $ (3)
Salary Remaining : 32 906 $
Riley Stillman 60 000 $ (3)
Salary Remaining : 28 205 $
Kenny Agostino 50 000 $ (2)
Salary Remaining : 23 504 $
Anders Lindback 50 000 $ (3)
Salary Remaining : 23 504 $
Dustin Tokarski 50 000 $ (1)
Salary Remaining : 23 504 $
Michael Zalewski 50 000 $ (2)
Salary Remaining : 23 504 $
Dillon Simpson 50 000 $ (4)
Salary Remaining : 23 504 $
Robbie Russo 50 000 $ (4)
Salary Remaining : 23 504 $
Taylor Leier 50 000 $ (2)
Salary Remaining : 23 504 $
Darren Dietz 50 000 $ (2)
Salary Remaining : 23 504 $
Kyle Rau 50 000 $ (2)
Salary Remaining : 23 504 $
Total Farm Players26
Salary Commitment
Year 38 : 1 892 500 $
Year 39 : 1 462 500 $
Year 40 : 1 022 500 $
Year 41 : 340 000 $
Salary Average Commitment
Year 38 : 1 375 000 $
Year 39 : 1 050 000 $
Year 40 : 700 000 $
Year 41 : 250 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 110 $ - 6 777 - 96,81%
Level 2: 6000 - 65 $ - 5 872 - 97,87%
Level 3: 3000 - 40 $ - 2 935 - 97,85%
Level 4: 5000 - 25 $ - 4 840 - 96,81%
Luxury : 2000 - 190 $ - 1 922 - 96,08%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 632 - 81,58%
Farm Level 2: 1000 - 20 $ - 815 - 81,55%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %22 346 - 97,16%
Average Income per Game1 730 658 $
Year to Date Revenue41 535 790 $
Farm
Home Games Left19
Average Attendance - %2 447 - 81,57%
Average Income per Game81 576 $
Year to Date Revenue1 794 680 $

Expense

Pro Players Total Salaries74 775 000 $
Farm Players Total Salaries3 090 000 $
Coaches Total Salaries7 775 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 098 887 $
Farm Year To Date Expenses2 109 167 $
Pro Salary Cap To Date42 414 258 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 421 185 $
Farm Estimated Season Revenue1 549 951 $
Pro Remaining Season Days52
Pro Expenses Per Days715 351 $
Pro Estimated Expenses37 198 252 $
Farm Remaining Season Days55
Farm Expenses Per Days34 957 $
Farm Estimated Expenses1 922 635 $
Estimated Season Expenses39 120 887 $
Season Salary Cap74 775 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $7 225 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 19 775 000 $
Current Bank Account45 712 344 $
Projected Bank Account37 562 593 $

Pro Players Salaries

Evgeny Kuznetsov 7 825 000 $ (5)
-Salary Remaining : 3 569 298 $
Jonathan Toews 7 500 000 $ (1)
-Salary Remaining : 3 421 053 $
Artemi Panarin 6 500 000 $ (1)
-Salary Remaining : 2 964 912 $
Tuukka Rask 6 500 000 $ (3)
-Salary Remaining : 2 964 912 $
Matt Duchene 6 000 000 $ (3)
-Salary Remaining : 2 736 842 $
Marc-Edouard Vlasic 5 750 000 $ (4)
-Salary Remaining : 2 622 807 $
Anton Stralman 4 350 000 $ (3)
-Salary Remaining : 1 984 211 $
Artem Anisimov 4 000 000 $ (4)
-Salary Remaining : 1 824 561 $
David Savard 3 750 000 $ (1)
-Salary Remaining : 1 710 526 $
Josh Morrissey 3 550 000 $ (4)
-Salary Remaining : 1 619 298 $
Justin Braun 3 000 000 $ (1)
-Salary Remaining : 1 368 421 $
Ron Hainsey 2 250 000 $ (2)
-Salary Remaining : 1 026 316 $
Tom Wilson 2 250 000 $ (3)
-Salary Remaining : 1 026 316 $
Leo Komarov 2 200 000 $ (5)
-Salary Remaining : 1 003 509 $
Adam Lowry 1 900 000 $ (5)
-Salary Remaining : 866 667 $
Cal Clutterbuck 1 800 000 $ (1)
-Salary Remaining : 821 053 $
Tomas Nosek 1 600 000 $ (5)
-Salary Remaining : 729 825 $
Roberto Luongo 1 500 000 $ (2)
-Salary Remaining : 684 211 $
Markus Granlund 1 000 000 $ (3)
-Salary Remaining : 456 140 $
Jason Dickinson 900 000 $ (4)
-Salary Remaining : 410 526 $
Nate Thompson 650 000 $ (3)
-Salary Remaining : 296 491 $
Total Pro Players21
Salary Commitment
Year 38 : 74 775 000 $
Year 39 : 52 225 000 $
Year 40 : 48 475 000 $
Year 41 : 27 725 000 $
Salary Average Commitment
Year 38 : 27 900 000 $
Year 39 : 11 350 000 $
Year 40 : 7 000 000 $
Year 41 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 74 775 000 $
Year 39 : 52 225 000 $
Year 40 : 48 475 000 $
Year 41 : 27 725 000 $

Farm Players Salaries

Milan Lucic 545 000 $ (1)
Salary Remaining : 256 197 $
Matt Beleskey 200 000 $ (2)
Salary Remaining : 94 017 $
Mark Letestu 180 000 $ (3)
Salary Remaining : 84 615 $
Conor Sheary 175 000 $ (2)
Salary Remaining : 82 265 $
Justin Kloos 175 000 $ (3)
Salary Remaining : 82 265 $
Adam McQuaid 160 000 $ (3)
Salary Remaining : 75 214 $
Melker Karlsson 120 000 $ (4)
Salary Remaining : 56 410 $
Tom Pyatt 110 000 $ (2)
Salary Remaining : 51 709 $
David Schlemko 100 000 $ (5)
Salary Remaining : 47 009 $
Michael McCarron 97 500 $ (2)
Salary Remaining : 45 833 $
Gabriel Carlsson 87 500 $ (4)
Salary Remaining : 41 132 $
David Warsofsky 85 000 $ (3)
Salary Remaining : 39 957 $
Chris Kunitz 85 000 $ (2)
Salary Remaining : 39 957 $
Zac Rinaldo 75 000 $ (2)
Salary Remaining : 35 256 $
Dmitrij Jaskin 75 000 $ (2)
Salary Remaining : 35 256 $
Maxime Lagace 75 000 $ (1)
Salary Remaining : 35 256 $
Cody Goloubef 75 000 $ (2)
Salary Remaining : 35 256 $
Jannik Hansen 75 000 $ (2)
Salary Remaining : 35 256 $
Brandon Gormley 55 000 $ (3)
Salary Remaining : 25 855 $
Colin McDonald 55 000 $ (2)
Salary Remaining : 25 855 $
Samuel Henley 55 000 $ (1)
Salary Remaining : 25 855 $
Erik Burgdoerfer 55 000 $ (3)
Salary Remaining : 25 855 $
Richard Bachman 55 000 $ (3)
Salary Remaining : 25 855 $
Cedrick Desjardins 55 000 $ (1)
Salary Remaining : 25 855 $
David Desharnais 55 000 $ (3)
Salary Remaining : 25 855 $
Marc-Andre Gragnani 55 000 $ (3)
Salary Remaining : 25 855 $
Tyler Wotherspoon 55 000 $ (3)
Salary Remaining : 25 855 $
Patrick Holland 50 000 $ (2)
Salary Remaining : 23 504 $
Cory Emmerton 50 000 $ (1)
Salary Remaining : 23 504 $
Total Farm Players29
Salary Commitment
Year 38 : 3 090 000 $
Year 39 : 2 310 000 $
Year 40 : 1 237 500 $
Year 41 : 307 500 $
Salary Average Commitment
Year 38 : 1 895 000 $
Year 39 : 1 150 000 $
Year 40 : 600 000 $
Year 41 : 150 000 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 864 - 69,48%
Level 2: 6000 - 90 $ - 4 129 - 68,81%
Level 3: 3000 - 50 $ - 2 199 - 73,30%
Level 4: 5000 - 40 $ - 2 841 - 56,83%
Luxury : 2000 - 220 $ - 1 633 - 81,65%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 612 - 80,61%
Farm Level 2: 1000 - 15 $ - 819 - 81,93%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %15 666 - 68,11%
Average Income per Game1 635 374 $
Year to Date Revenue39 248 980 $
Farm
Home Games Left19
Average Attendance - %2 432 - 81,05%
Average Income per Game68 719 $
Year to Date Revenue1 511 810 $

Expense

Pro Players Total Salaries55 825 000 $
Farm Players Total Salaries1 720 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 927 849 $
Farm Year To Date Expenses1 361 393 $
Pro Salary Cap To Date31 208 554 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 801 361 $
Farm Estimated Season Revenue1 305 654 $
Pro Remaining Season Days52
Pro Expenses Per Days533 553 $
Pro Estimated Expenses27 744 756 $
Farm Remaining Season Days55
Farm Expenses Per Days19 402 $
Farm Estimated Expenses1 067 110 $
Estimated Season Expenses28 811 866 $
Season Salary Cap55 825 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $26 175 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 825 000 $
Current Bank Account27 907 181 $
Projected Bank Account28 202 330 $

Pro Players Salaries

Jaden Schwartz 5 500 000 $ (4)
-Salary Remaining : 2 508 772 $
Filip Forsberg 5 500 000 $ (1)
-Salary Remaining : 2 508 772 $
Jonathan Quick 5 100 000 $ (1)
-Salary Remaining : 2 326 316 $
John Klingberg 4 600 000 $ (5)
-Salary Remaining : 2 098 246 $
Jaccob Slavin 4 500 000 $ (5)
-Salary Remaining : 2 052 632 $
Alex Tuch 4 500 000 $ (4)
-Salary Remaining : 2 052 632 $
Kiefer Sherwood 3 000 000 $ (5)
-Salary Remaining : 1 368 421 $
Jakub Vrana 2 400 000 $ (3)
-Salary Remaining : 1 094 737 $
Ondrej Kase 2 350 000 $ (4)
-Salary Remaining : 1 071 930 $
Markus Nutivaara 2 200 000 $ (4)
-Salary Remaining : 1 003 509 $
Mikhail Sergachev 2 000 000 $ (4)
-Salary Remaining : 912 281 $
Vince Dunn 2 000 000 $ (2)
-Salary Remaining : 912 281 $
Oliver Bjorkstrand 1 500 000 $ (2)
-Salary Remaining : 684 211 $
Alexander Kerfoot 1 200 000 $ (1)
-Salary Remaining : 547 368 $
Lias Andersson 1 100 000 $ (5)
-Salary Remaining : 501 754 $
Miro Heiskanen 1 000 000 $ (3)
-Salary Remaining : 456 140 $
Robert Thomas 1 000 000 $ (3)
-Salary Remaining : 456 140 $
Slater Koekkoek 1 000 000 $ (3)
-Salary Remaining : 456 140 $
Ryan Donato 925 000 $ (1)
-Salary Remaining : 421 930 $
Roope Hintz 900 000 $ (3)
-Salary Remaining : 410 526 $
Erik Cernak 900 000 $ (3)
-Salary Remaining : 410 526 $
Joonas Korpisalo 800 000 $ (2)
-Salary Remaining : 364 912 $
Vitaly Abramov 700 000 $ (3)
-Salary Remaining : 319 298 $
Marcus Pettersson 650 000 $ (1)
-Salary Remaining : 296 491 $
Eric Comrie 500 000 $ (4)
-Salary Remaining : 228 070 $
Total Pro Players25
Salary Commitment
Year 38 : 55 825 000 $
Year 39 : 42 450 000 $
Year 40 : 38 150 000 $
Year 41 : 30 250 000 $
Salary Average Commitment
Year 38 : 22 325 000 $
Year 39 : 10 225 000 $
Year 40 : 8 725 000 $
Year 41 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 55 825 000 $
Year 39 : 42 450 000 $
Year 40 : 38 150 000 $
Year 41 : 30 250 000 $

Farm Players Salaries

Daniel Sprong 125 000 $ (4)
Salary Remaining : 58 761 $
Danton Heinen 120 000 $ (3)
Salary Remaining : 56 410 $
Gustav Forsling 120 000 $ (4)
Salary Remaining : 56 410 $
Blake Lizotte 120 000 $ (3)
Salary Remaining : 56 410 $
Alex Formenton 100 000 $ (1)
Salary Remaining : 47 009 $
Maxim Mamin 90 000 $ (1)
Salary Remaining : 42 308 $
Philippe Myers 90 000 $ (3)
Salary Remaining : 42 308 $
Dennis Cholowski 80 000 $ (3)
Salary Remaining : 37 607 $
Anton Lindholm 70 000 $ (4)
Salary Remaining : 32 906 $
Kristian Vesalainen 70 000 $ (3)
Salary Remaining : 32 906 $
Timothy Gettinger 70 000 $ (3)
Salary Remaining : 32 906 $
Spencer Martin 70 000 $ (2)
Salary Remaining : 32 906 $
Isac Lundestrom 70 000 $ (3)
Salary Remaining : 32 906 $
Brandon Gignac 70 000 $ (3)
Salary Remaining : 32 906 $
Peter Cehlarik 62 500 $ (4)
Salary Remaining : 29 380 $
John Quenneville 62 500 $ (4)
Salary Remaining : 29 380 $
Oliver Kylington 60 000 $ (2)
Salary Remaining : 28 205 $
Kole Sherwood 60 000 $ (3)
Salary Remaining : 28 205 $
Trent Frederic 60 000 $ (3)
Salary Remaining : 28 205 $
Remi Elie 50 000 $ (4)
Salary Remaining : 23 504 $
Samuel Morin 50 000 $ (4)
Salary Remaining : 23 504 $
Patrick Sieloff 50 000 $ (1)
Salary Remaining : 23 504 $
Total Farm Players22
Salary Commitment
Year 38 : 1 720 000 $
Year 39 : 1 480 000 $
Year 40 : 1 350 000 $
Year 41 : 540 000 $
Salary Average Commitment
Year 38 : 1 120 000 $
Year 39 : 970 000 $
Year 40 : 850 000 $
Year 41 : 350 000 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 886 - 98,37%
Level 2: 6000 - 56 $ - 5 936 - 98,93%
Level 3: 3000 - 35 $ - 2 951 - 98,36%
Level 4: 5000 - 19 $ - 4 980 - 99,60%
Luxury : 2000 - 181 $ - 1 941 - 97,06%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 632 - 81,58%
Farm Level 2: 1000 - 15 $ - 814 - 81,39%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %22 694 - 98,67%
Average Income per Game1 508 299 $
Year to Date Revenue36 199 170 $
Farm
Home Games Left19
Average Attendance - %2 445 - 81,51%
Average Income per Game69 310 $
Year to Date Revenue1 524 830 $

Expense

Pro Players Total Salaries78 250 000 $
Farm Players Total Salaries2 420 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 451 099 $
Farm Year To Date Expenses2 836 898 $
Pro Salary Cap To Date43 003 736 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 641 079 $
Farm Estimated Season Revenue1 316 899 $
Pro Remaining Season Days52
Pro Expenses Per Days725 877 $
Pro Estimated Expenses37 745 604 $
Farm Remaining Season Days55
Farm Expenses Per Days46 325 $
Farm Estimated Expenses2 547 875 $
Estimated Season Expenses40 293 479 $
Season Salary Cap78 250 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 750 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 23 250 000 $
Current Bank Account40 039 111 $
Projected Bank Account26 703 610 $

Pro Players Salaries

Nicklas Backstrom 8 000 000 $ (2)
-Salary Remaining : 3 649 123 $
Pekka Rinne 7 000 000 $ (5)
-Salary Remaining : 3 192 982 $
Cam Atkinson 6 500 000 $ (5)
-Salary Remaining : 2 964 912 $
Jeff Skinner 6 500 000 $ (4)
-Salary Remaining : 2 964 912 $
Brock Nelson 5 000 000 $ (2)
-Salary Remaining : 2 280 702 $
T.J. Brodie 5 000 000 $ (3)
-Salary Remaining : 2 280 702 $
Mats Zuccarello 5 000 000 $ (2)
-Salary Remaining : 2 280 702 $
Zach Werenski 4 800 000 $ (3)
-Salary Remaining : 2 189 474 $
Clayton Keller 4 750 000 $ (4)
-Salary Remaining : 2 166 667 $
Jacob Trouba 4 500 000 $ (1)
-Salary Remaining : 2 052 632 $
Adam Larsson 4 500 000 $ (4)
-Salary Remaining : 2 052 632 $
Blake Coleman 3 000 000 $ (4)
-Salary Remaining : 1 368 421 $
Blake Comeau 2 800 000 $ (3)
-Salary Remaining : 1 277 193 $
Deryk Engelland 2 400 000 $ (4)
-Salary Remaining : 1 094 737 $
Troy Stecher 2 000 000 $ (2)
-Salary Remaining : 912 281 $
Jordan Martinook 1 500 000 $ (5)
-Salary Remaining : 684 211 $
Troy Brouwer 1 000 000 $ (4)
-Salary Remaining : 456 140 $
Fredrik Claesson 1 000 000 $ (5)
-Salary Remaining : 456 140 $
Alex Lyon 1 000 000 $ (5)
-Salary Remaining : 456 140 $
Nick Cousins 1 000 000 $ (5)
-Salary Remaining : 456 140 $
Joakim Nordstrom 1 000 000 $ (2)
-Salary Remaining : 456 140 $
Total Pro Players21
Salary Commitment
Year 38 : 78 250 000 $
Year 39 : 73 750 000 $
Year 40 : 52 750 000 $
Year 41 : 40 150 000 $
Salary Average Commitment
Year 38 : 18 850 400 $
Year 39 : 14 350 400 $
Year 40 : 11 850 400 $
Year 41 : 6 200 000 $
Salary Cap with 1 Way Contract
Year 38 : 78 250 000 $
Year 39 : 73 750 000 $
Year 40 : 52 750 000 $
Year 41 : 40 150 000 $

Farm Players Salaries

Tyler Toffoli 450 000 $ (3)
Salary Remaining : 211 538 $
Jonathan Bernier 320 000 $ (3)
Salary Remaining : 150 427 $
Tobias Enstrom 250 000 $ (2)
Salary Remaining : 117 521 $
Zack Mitchell 150 000 $ (1)
Salary Remaining : 70 513 $
Ryan Lomberg 130 000 $ (3)
Salary Remaining : 61 111 $
Curtis Valk 120 000 $ (3)
Salary Remaining : 56 410 $
Christian Dvorak 120 000 $ (3)
Salary Remaining : 56 410 $
Victor Antipin 120 000 $ (3)
Salary Remaining : 56 410 $
Jack Rodewald 120 000 $ (3)
Salary Remaining : 56 410 $
Brendan Guhle 100 000 $ (1)
Salary Remaining : 47 009 $
Jeff Glass 100 000 $ (3)
Salary Remaining : 47 009 $
Kris Versteeg 100 000 $ (2)
Salary Remaining : 47 009 $
Jake Dotchin 100 000 $ (1)
Salary Remaining : 47 009 $
Troy Terry 87 500 $ (1)
Salary Remaining : 41 132 $
Michael Leighton 77 500 $ (2)
Salary Remaining : 36 432 $
Justin Shugg 75 000 $ (3)
Salary Remaining : 35 256 $
Total Farm Players16
Salary Commitment
Year 38 : 2 420 000 $
Year 39 : 1 982 500 $
Year 40 : 1 555 000 $
Year 41 : 0 $
Salary Average Commitment
Year 38 : 550 000 $
Year 39 : 350 000 $
Year 40 : 200 000 $
Year 41 : 0 $

Seattle Armada



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 100 $ - 6 811 - 97,30%
Level 2: 6000 - 60 $ - 5 832 - 97,21%
Level 3: 3000 - 30 $ - 2 973 - 99,10%
Level 4: 5000 - 20 $ - 4 895 - 97,89%
Luxury : 2000 - 200 $ - 1 841 - 92,03%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 621 - 81,05%
Farm Level 2: 1000 - 15 $ - 809 - 80,89%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %22 351 - 97,18%
Average Income per Game1 586 191 $
Year to Date Revenue38 068 580 $
Farm
Home Games Left18
Average Attendance - %2 430 - 81,00%
Average Income per Game68 867 $
Year to Date Revenue1 583 945 $

Expense

Pro Players Total Salaries59 700 000 $
Farm Players Total Salaries1 407 500 $
Coaches Total Salaries8 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 378 523 $
Farm Year To Date Expenses1 962 863 $
Pro Salary Cap To Date30 789 037 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 965 244 $
Farm Estimated Season Revenue1 239 609 $
Pro Remaining Season Days52
Pro Expenses Per Days581 579 $
Pro Estimated Expenses30 242 108 $
Farm Remaining Season Days55
Farm Expenses Per Days29 124 $
Farm Estimated Expenses1 601 820 $
Estimated Season Expenses31 843 928 $
Season Salary Cap59 700 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $22 300 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 4 700 000 $
Current Bank Account49 689 324 $
Projected Bank Account46 050 249 $

Pro Players Salaries

Kevin Shattenkirk 6 500 000 $ (1)
-Salary Remaining : 2 964 912 $
Nikolaj Ehlers 6 500 000 $ (2)
-Salary Remaining : 2 964 912 $
Kyle Okposo 5 000 000 $ (3)
-Salary Remaining : 2 280 702 $
Evgeny Artyukhin 5 000 000 $ (1)
-Salary Remaining : 2 280 702 $
Semyon Varlamov 5 000 000 $ (4)
-Salary Remaining : 2 280 702 $
Brock Boeser 4 800 000 $ (2)
-Salary Remaining : 2 189 474 $
Dan Hamhuis 4 000 000 $ (2)
-Salary Remaining : 1 824 561 $
Chris Butler 3 000 000 $ (3)
-Salary Remaining : 1 368 421 $
Egor Yakovlev 3 000 000 $ (5)
-Salary Remaining : 1 368 421 $
Shea Theodore 2 850 000 $ (2)
-Salary Remaining : 1 300 000 $
Tanner Fritz 1 750 000 $ (3)
-Salary Remaining : 798 246 $
Connor Carrick 1 250 000 $ (3)
-Salary Remaining : 570 175 $
Steve Mason 1 000 000 $ (5)
-Salary Remaining : 456 140 $
Connor Brickley 1 000 000 $ (2)
-Salary Remaining : 456 140 $
Filip Zadina 1 000 000 $ (3)
-Salary Remaining : 456 140 $
Matt Hackett 1 000 000 $ (5)
-Salary Remaining : 456 140 $
Denis Gurianov 950 000 $ (3)
-Salary Remaining : 433 333 $
Luke Kunin 850 000 $ (1)
-Salary Remaining : 387 719 $
Dillon Dube 800 000 $ (3)
-Salary Remaining : 364 912 $
MacKenzie Blackwood 750 000 $ (3)
-Salary Remaining : 342 105 $
Cameron Gaunce 750 000 $ (3)
-Salary Remaining : 342 105 $
Kyle Capobianco 750 000 $ (1)
-Salary Remaining : 342 105 $
Luke Johnson 600 000 $ (3)
-Salary Remaining : 273 684 $
Mikhail Vorobyev 550 000 $ (3)
-Salary Remaining : 250 877 $
Chase Balisy 550 000 $ (1)
-Salary Remaining : 250 877 $
Tanner Glass 500 000 $ (3)
-Salary Remaining : 228 070 $
Total Pro Players26
Salary Commitment
Year 38 : 59 700 000 $
Year 39 : 46 050 000 $
Year 40 : 26 900 000 $
Year 41 : 10 000 000 $
Salary Average Commitment
Year 38 : 18 550 000 $
Year 39 : 10 050 000 $
Year 40 : 7 550 000 $
Year 41 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 59 700 000 $
Year 39 : 46 050 000 $
Year 40 : 26 900 000 $
Year 41 : 10 000 000 $

Farm Players Salaries

Beau Bennett 200 000 $ (5)
Salary Remaining : 94 017 $
Chris Bigras 115 000 $ (2)
Salary Remaining : 54 060 $
Lucas Lessio 100 000 $ (5)
Salary Remaining : 47 009 $
John Persson 100 000 $ (5)
Salary Remaining : 47 009 $
Tanner Kero 95 000 $ (2)
Salary Remaining : 44 658 $
Cal O'Reilly 72 500 $ (2)
Salary Remaining : 34 081 $
Jack Skille 70 000 $ (1)
Salary Remaining : 32 906 $
Matt Bartkowski 70 000 $ (5)
Salary Remaining : 32 906 $
Michael Bournival 65 000 $ (2)
Salary Remaining : 30 556 $
Kyle Criscuolo 60 000 $ (1)
Salary Remaining : 28 205 $
Dylan Gambrell 60 000 $ (1)
Salary Remaining : 28 205 $
David Broll 50 000 $ (3)
Salary Remaining : 23 504 $
Taylor Chorney 50 000 $ (5)
Salary Remaining : 23 504 $
Dylan Olsen 50 000 $ (5)
Salary Remaining : 23 504 $
Shane Prince 50 000 $ (2)
Salary Remaining : 23 504 $
Nick Sorensen 50 000 $ (4)
Salary Remaining : 23 504 $
Tomas Vincour 50 000 $ (3)
Salary Remaining : 23 504 $
Dominik Uher 50 000 $ (2)
Salary Remaining : 23 504 $
Niklas Treutle 50 000 $ (5)
Salary Remaining : 23 504 $
Total Farm Players19
Salary Commitment
Year 38 : 1 407 500 $
Year 39 : 1 217 500 $
Year 40 : 770 000 $
Year 41 : 670 000 $
Salary Average Commitment
Year 38 : 920 000 $
Year 39 : 800 000 $
Year 40 : 500 000 $
Year 41 : 400 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 901 - 98,58%
Level 2: 6000 - 57 $ - 5 926 - 98,77%
Level 3: 3000 - 32 $ - 2 967 - 98,89%
Level 4: 5000 - 20 $ - 4 941 - 98,81%
Luxury : 2000 - 190 $ - 1 924 - 96,21%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 625 - 81,24%
Farm Level 2: 1000 - 15 $ - 797 - 79,73%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %22 658 - 98,52%
Average Income per Game1 552 705 $
Year to Date Revenue37 264 931 $
Farm
Home Games Left19
Average Attendance - %2 422 - 80,74%
Average Income per Game68 829 $
Year to Date Revenue1 514 245 $

Expense

Pro Players Total Salaries59 525 000 $
Farm Players Total Salaries1 120 000 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 701 764 $
Farm Year To Date Expenses978 741 $
Pro Salary Cap To Date31 402 628 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 395 993 $
Farm Estimated Season Revenue1 307 757 $
Pro Remaining Season Days52
Pro Expenses Per Days526 974 $
Pro Estimated Expenses27 402 648 $
Farm Remaining Season Days55
Farm Expenses Per Days14 274 $
Farm Estimated Expenses785 070 $
Estimated Season Expenses28 187 718 $
Season Salary Cap59 525 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $22 475 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 4 525 000 $
Current Bank Account95 085 077 $
Projected Bank Account94 601 109 $

Pro Players Salaries

Oliver Ekman-Larsson 8 000 000 $ (3)
-Salary Remaining : 3 649 123 $
Alex Friesen 7 000 000 $ (1)
-Salary Remaining : 3 192 982 $
Akim Aliu 7 000 000 $ (1)
-Salary Remaining : 3 192 982 $
Alex Grant 7 000 000 $ (1)
-Salary Remaining : 3 192 982 $
Andre Burakovsky 3 250 000 $ (5)
-Salary Remaining : 1 482 456 $
Jakob Chychrun 3 000 000 $ (4)
-Salary Remaining : 1 368 421 $
Michal Neuvirth 2 500 000 $ (1)
-Salary Remaining : 1 140 351 $
Derek Forbort 2 000 000 $ (2)
-Salary Remaining : 912 281 $
Adam Erne 1 750 000 $ (4)
-Salary Remaining : 798 246 $
Kyle Clifford 1 600 000 $ (5)
-Salary Remaining : 729 825 $
Jori Lehtera 1 500 000 $ (4)
-Salary Remaining : 684 211 $
Drake Caggiula 1 500 000 $ (4)
-Salary Remaining : 684 211 $
Kailer Yamamoto 1 500 000 $ (5)
-Salary Remaining : 684 211 $
Pavel Zacha 1 250 000 $ (2)
-Salary Remaining : 570 175 $
Max Jones 1 200 000 $ (3)
-Salary Remaining : 547 368 $
Maxime Lajoie 1 200 000 $ (3)
-Salary Remaining : 547 368 $
Andrei Svechnikov 1 200 000 $ (3)
-Salary Remaining : 547 368 $
Jacob Middleton 1 200 000 $ (3)
-Salary Remaining : 547 368 $
Brett Howden 1 200 000 $ (3)
-Salary Remaining : 547 368 $
Casey Mittelstadt 1 000 000 $ (1)
-Salary Remaining : 456 140 $
Michael Kapla 875 000 $ (4)
-Salary Remaining : 399 123 $
Noah Juulsen 850 000 $ (1)
-Salary Remaining : 387 719 $
Paul Ladue (Out of Payroll) 825 000 $ (2)
-Salary Remaining : 376 316 $
Travis Boyd 800 000 $ (1)
-Salary Remaining : 364 912 $
Tim Heed 650 000 $ (4)
-Salary Remaining : 296 491 $
Al Montoya 500 000 $ (1)
-Salary Remaining : 228 070 $
Total Pro Players26
Salary Commitment
Year 38 : 60 350 000 $
Year 39 : 33 700 000 $
Year 40 : 29 625 000 $
Year 41 : 15 625 000 $
Salary Average Commitment
Year 38 : 15 000 000 $
Year 39 : 9 000 000 $
Year 40 : 7 500 000 $
Year 41 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 38 : 60 350 000 $
Year 39 : 33 700 000 $
Year 40 : 29 625 000 $
Year 41 : 15 625 000 $

Farm Players Salaries

Ryan Poehling 120 000 $ (3)
Salary Remaining : 56 410 $
Owen Tippett 100 000 $ (1)
Salary Remaining : 47 009 $
Zach Whitecloud 95 000 $ (1)
Salary Remaining : 44 658 $
Sean Malone 80 000 $ (4)
Salary Remaining : 37 607 $
Matthew Highmore 77 500 $ (1)
Salary Remaining : 36 432 $
Jon Gillies 75 000 $ (4)
Salary Remaining : 35 256 $
Dylan Ferguson 72 500 $ (1)
Salary Remaining : 34 081 $
Patrick Brown 70 000 $ (5)
Salary Remaining : 32 906 $
Quinton Howden 65 000 $ (1)
Salary Remaining : 30 556 $
Anton Blidh 65 000 $ (4)
Salary Remaining : 30 556 $
Brendan Woods 50 000 $ (4)
Salary Remaining : 23 504 $
Ken Appleby 50 000 $ (1)
Salary Remaining : 23 504 $
Griffen Molino 50 000 $ (4)
Salary Remaining : 23 504 $
Kerby Rychel 50 000 $ (4)
Salary Remaining : 23 504 $
Emile Poirier 50 000 $ (4)
Salary Remaining : 23 504 $
Casey Bailey 50 000 $ (4)
Salary Remaining : 23 504 $
Total Farm Players16
Salary Commitment
Year 38 : 1 120 000 $
Year 39 : 660 000 $
Year 40 : 660 000 $
Year 41 : 540 000 $
Salary Average Commitment
Year 38 : 815 000 $
Year 39 : 500 000 $
Year 40 : 500 000 $
Year 41 : 450 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 935 - 99,07%
Level 2: 6000 - 60 $ - 5 908 - 98,46%
Level 3: 3000 - 35 $ - 2 948 - 98,27%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 2000 - 190 $ - 1 565 - 78,23%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 615 - 80,75%
Farm Level 2: 1000 - 15 $ - 809 - 80,86%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %21 355 - 97,07%
Average Income per Game1 548 646 $
Year to Date Revenue35 618 859 $
Farm
Home Games Left18
Average Attendance - %2 424 - 80,79%
Average Income per Game68 653 $
Year to Date Revenue1 579 010 $

Expense

Pro Players Total Salaries73 327 000 $
Farm Players Total Salaries1 155 000 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 335 291 $
Farm Year To Date Expenses868 106 $
Pro Salary Cap To Date39 480 046 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 875 629 $
Farm Estimated Season Revenue1 235 747 $
Pro Remaining Season Days52
Pro Expenses Per Days689 272 $
Pro Estimated Expenses35 842 144 $
Farm Remaining Season Days55
Farm Expenses Per Days14 145 $
Farm Estimated Expenses777 975 $
Estimated Season Expenses36 620 119 $
Season Salary Cap73 327 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $8 673 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 18 327 000 $
Current Bank Account328 923 $
Projected Bank Account(7 179 820 $)

Pro Players Salaries

Auston Matthews 9 000 000 $ (4)
-Salary Remaining : 4 105 263 $
Taylor Hall 8 000 000 $ (5)
-Salary Remaining : 3 649 123 $
Nathan MacKinnon 6 800 000 $ (1)
-Salary Remaining : 3 101 754 $
Ryan Ellis 6 750 000 $ (5)
-Salary Remaining : 3 078 947 $
Sean Couturier 6 750 000 $ (5)
-Salary Remaining : 3 078 947 $
Kris Letang 6 577 000 $ (3)
-Salary Remaining : 3 000 035 $
Ben Bishop 5 500 000 $ (3)
-Salary Remaining : 2 508 772 $
Viktor Arvidsson 4 500 000 $ (2)
-Salary Remaining : 2 052 632 $
Mark Stone 3 000 000 $ (1)
-Salary Remaining : 1 368 421 $
Nikita Zadorov 3 000 000 $ (3)
-Salary Remaining : 1 368 421 $
Esa Lindell 2 800 000 $ (2)
-Salary Remaining : 1 277 193 $
Juuse Saros 1 500 000 $ (3)
-Salary Remaining : 684 211 $
Marcus Sorensen 1 250 000 $ (2)
-Salary Remaining : 570 175 $
Neal Pionk 1 200 000 $ (1)
-Salary Remaining : 547 368 $
Andrew Copp 1 200 000 $ (1)
-Salary Remaining : 547 368 $
Kevin Rooney 1 000 000 $ (1)
-Salary Remaining : 456 140 $
Lawson Crouse 900 000 $ (2)
-Salary Remaining : 410 526 $
Devante Smith-Pelly 900 000 $ (4)
-Salary Remaining : 410 526 $
MacKenzie Weegar 900 000 $ (2)
-Salary Remaining : 410 526 $
Brad Malone 700 000 $ (1)
-Salary Remaining : 319 298 $
Stephen Gionta 550 000 $ (2)
-Salary Remaining : 250 877 $
Connor Clifton 550 000 $ (3)
-Salary Remaining : 250 877 $
Total Pro Players22
Salary Commitment
Year 38 : 73 327 000 $
Year 39 : 59 427 000 $
Year 40 : 48 527 000 $
Year 41 : 31 400 000 $
Salary Average Commitment
Year 38 : 19 950 000 $
Year 39 : 14 250 000 $
Year 40 : 11 250 000 $
Year 41 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 38 : 73 327 000 $
Year 39 : 59 427 000 $
Year 40 : 48 527 000 $
Year 41 : 31 400 000 $

Farm Players Salaries

Stephen Johns 250 000 $ (4)
Salary Remaining : 117 521 $
Brendan Gaunce 80 000 $ (4)
Salary Remaining : 37 607 $
Gabriel Dumont 75 000 $ (2)
Salary Remaining : 35 256 $
Mark Alt 65 000 $ (1)
Salary Remaining : 30 556 $
Louie Belpedio 60 000 $ (1)
Salary Remaining : 28 205 $
Joni Ortio 55 000 $ (4)
Salary Remaining : 25 855 $
Scott Kosmachuk 55 000 $ (2)
Salary Remaining : 25 855 $
Niklas Svedberg 55 000 $ (4)
Salary Remaining : 25 855 $
Clark Bishop 55 000 $ (3)
Salary Remaining : 25 855 $
Justin Dowling 55 000 $ (5)
Salary Remaining : 25 855 $
Michael Latta 50 000 $ (3)
Salary Remaining : 23 504 $
Chris Driedger 50 000 $ (3)
Salary Remaining : 23 504 $
Drew Shore 50 000 $ (3)
Salary Remaining : 23 504 $
Maxwell Reinhart 50 000 $ (3)
Salary Remaining : 23 504 $
Andrew Crescenzi 50 000 $ (2)
Salary Remaining : 23 504 $
Philip Holm 50 000 $ (2)
Salary Remaining : 23 504 $
Rasmus Rissanen 50 000 $ (3)
Salary Remaining : 23 504 $
Total Farm Players17
Salary Commitment
Year 38 : 1 155 000 $
Year 39 : 1 030 000 $
Year 40 : 800 000 $
Year 41 : 495 000 $
Salary Average Commitment
Year 38 : 785 000 $
Year 39 : 685 000 $
Year 40 : 585 000 $
Year 41 : 285 000 $

Toronto Tomahawk



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 100 $ - 6 497 - 99,95%
Level 2: 5500 - 60 $ - 5 500 - 100,00%
Level 3: 3000 - 35 $ - 2 959 - 98,63%
Level 4: 5000 - 20 $ - 4 933 - 98,65%
Luxury : 1500 - 200 $ - 1 500 - 100,00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 35 $ - 1 568 - 78,39%
Farm Level 2: 1000 - 15 $ - 811 - 81,08%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %21 388 - 99,48%
Average Income per Game1 481 898 $
Year to Date Revenue35 565 560 $
Farm
Home Games Left18
Average Attendance - %2 379 - 79,29%
Average Income per Game67 037 $
Year to Date Revenue1 541 855 $

Expense

Pro Players Total Salaries59 275 000 $
Farm Players Total Salaries4 520 000 $
Coaches Total Salaries7 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 446 709 $
Farm Year To Date Expenses2 687 994 $
Pro Salary Cap To Date35 911 620 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 192 272 $
Farm Estimated Season Revenue1 206 669 $
Pro Remaining Season Days52
Pro Expenses Per Days576 974 $
Pro Estimated Expenses30 002 648 $
Farm Remaining Season Days55
Farm Expenses Per Days43 333 $
Farm Estimated Expenses2 383 315 $
Estimated Season Expenses32 385 963 $
Season Salary Cap59 275 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $22 725 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 4 275 000 $
Current Bank Account45 985 905 $
Projected Bank Account39 998 883 $

Pro Players Salaries

Mathew Barzal 6 175 000 $ (2)
-Salary Remaining : 2 816 667 $
Nick Leddy 5 750 000 $ (2)
-Salary Remaining : 2 622 807 $
Zach Parise 5 000 000 $ (5)
-Salary Remaining : 2 280 702 $
Colton Parayko 4 500 000 $ (2)
-Salary Remaining : 2 052 632 $
Matthew Tkachuk 4 500 000 $ (2)
-Salary Remaining : 2 052 632 $
Eric Staal 4 000 000 $ (4)
-Salary Remaining : 1 824 561 $
Andrew Ladd 4 000 000 $ (1)
-Salary Remaining : 1 824 561 $
Craig Anderson 4 000 000 $ (1)
-Salary Remaining : 1 824 561 $
Danny DeKeyser 3 500 000 $ (1)
-Salary Remaining : 1 596 491 $
Trevor Daley 3 150 000 $ (1)
-Salary Remaining : 1 436 842 $
Sam Bennett (Out of Payroll) 3 000 000 $ (5)
-Salary Remaining : 1 368 421 $
Dmitry Kulikov 2 850 000 $ (3)
-Salary Remaining : 1 300 000 $
Alex Chiasson (Out of Payroll) 2 500 000 $ (5)
-Salary Remaining : 1 140 351 $
Trevor van Riemsdyk 2 000 000 $ (5)
-Salary Remaining : 912 281 $
Matt Benning 1 750 000 $ (4)
-Salary Remaining : 798 246 $
Ryan Reaves 1 500 000 $ (2)
-Salary Remaining : 684 211 $
Darcy Kuemper 1 200 000 $ (1)
-Salary Remaining : 547 368 $
Anthony Cirelli 1 200 000 $ (1)
-Salary Remaining : 547 368 $
Miles Wood 1 000 000 $ (2)
-Salary Remaining : 456 140 $
Nick Seeler 1 000 000 $ (1)
-Salary Remaining : 456 140 $
Jake Virtanen 750 000 $ (1)
-Salary Remaining : 342 105 $
Mathieu Joseph 750 000 $ (3)
-Salary Remaining : 342 105 $
Josh Brown 700 000 $ (2)
-Salary Remaining : 319 298 $
Total Pro Players23
Salary Commitment
Year 38 : 64 775 000 $
Year 39 : 45 975 000 $
Year 40 : 21 850 000 $
Year 41 : 18 250 000 $
Salary Average Commitment
Year 38 : 23 750 000 $
Year 39 : 9 650 000 $
Year 40 : 6 100 000 $
Year 41 : 5 050 000 $
Salary Cap with 1 Way Contract
Year 38 : 64 775 000 $
Year 39 : 45 975 000 $
Year 40 : 21 850 000 $
Year 41 : 18 250 000 $

Farm Players Salaries

Yutaka Fukufuji 1 000 000 $ (3)
Salary Remaining : 470 085 $
Zane McIntyre 350 000 $ (3)
Salary Remaining : 164 530 $
Mark Cundari 250 000 $ (1)
Salary Remaining : 117 521 $
Michal Jordan 250 000 $ (2)
Salary Remaining : 117 521 $
David Musil 250 000 $ (2)
Salary Remaining : 117 521 $
Conor Allen 250 000 $ (1)
Salary Remaining : 117 521 $
Tomas Kundratek 250 000 $ (1)
Salary Remaining : 117 521 $
Tyler Cuma 250 000 $ (1)
Salary Remaining : 117 521 $
Roman Will 150 000 $ (1)
Salary Remaining : 70 513 $
Ryan Murphy 150 000 $ (5)
Salary Remaining : 70 513 $
Adin Hill 120 000 $ (1)
Salary Remaining : 56 410 $
Roman Horak 100 000 $ (2)
Salary Remaining : 47 009 $
Zachary Senyshyn 100 000 $ (3)
Salary Remaining : 47 009 $
Jacob De La Rose 100 000 $ (5)
Salary Remaining : 47 009 $
Cody McLeod 100 000 $ (2)
Salary Remaining : 47 009 $
Matt Fraser 100 000 $ (2)
Salary Remaining : 47 009 $
Nikita Scherbak 100 000 $ (2)
Salary Remaining : 47 009 $
Jordan Schmaltz 100 000 $ (4)
Salary Remaining : 47 009 $
Andreas Englund 95 000 $ (1)
Salary Remaining : 44 658 $
Joseph Labate 85 000 $ (1)
Salary Remaining : 39 957 $
Tyrell Goulbourne 85 000 $ (1)
Salary Remaining : 39 957 $
Luke Witkowski 75 000 $ (2)
Salary Remaining : 35 256 $
Jeremy Lauzon 75 000 $ (3)
Salary Remaining : 35 256 $
Garrett Wilson 75 000 $ (3)
Salary Remaining : 35 256 $
Nick Paul 60 000 $ (1)
Salary Remaining : 28 205 $
Total Farm Players25
Salary Commitment
Year 38 : 4 520 000 $
Year 39 : 2 925 000 $
Year 40 : 1 950 000 $
Year 41 : 350 000 $
Salary Average Commitment
Year 38 : 1 477 000 $
Year 39 : 960 000 $
Year 40 : 610 000 $
Year 41 : 350 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 95 $ - 6 976 - 99,65%
Level 2: 6000 - 75 $ - 5 576 - 92,94%
Level 3: 3000 - 50 $ - 2 268 - 75,59%
Level 4: 5000 - 35 $ - 3 278 - 65,56%
Luxury : 2000 - 190 $ - 1 911 - 95,56%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 640 - 81,98%
Farm Level 2: 1000 - 15 $ - 796 - 79,60%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %20 009 - 86,99%
Average Income per Game1 672 146 $
Year to Date Revenue40 131 500 $
Farm
Home Games Left19
Average Attendance - %2 436 - 81,19%
Average Income per Game69 328 $
Year to Date Revenue1 525 220 $

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 Expenses45 853 300 $
Farm Year To Date Expenses1 761 397 $
Pro Salary Cap To Date43 133 987 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 426 479 $
Farm Estimated Season Revenue1 317 235 $
Pro Remaining Season Days52
Pro Expenses Per Days733 553 $
Pro Estimated Expenses38 144 756 $
Farm Remaining Season Days55
Farm Expenses Per Days28 996 $
Farm Estimated Expenses1 594 780 $
Estimated Season Expenses39 739 536 $
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 Account28 194 187 $
Projected Bank Account18 198 365 $

Pro Players Salaries

Erik Karlsson 9 850 000 $ (5)
-Salary Remaining : 4 492 982 $
Evgeni Malkin 9 250 000 $ (3)
-Salary Remaining : 4 219 298 $
Patrick Kane 9 250 000 $ (2)
-Salary Remaining : 4 219 298 $
Corey Crawford 6 000 000 $ (3)
-Salary Remaining : 2 736 842 $
Mikko Koivu 5 800 000 $ (1)
-Salary Remaining : 2 645 614 $
Tyler Johnson 5 000 000 $ (1)
-Salary Remaining : 2 280 702 $
Kevin Hayes 4 500 000 $ (5)
-Salary Remaining : 2 052 632 $
Nate Schmidt 4 350 000 $ (3)
-Salary Remaining : 1 984 211 $
Brett Pesce 3 500 000 $ (2)
-Salary Remaining : 1 596 491 $
Tyler Bozak 3 300 000 $ (5)
-Salary Remaining : 1 505 263 $
Alexander Wennberg 3 000 000 $ (2)
-Salary Remaining : 1 368 421 $
Zack Smith 2 500 000 $ (4)
-Salary Remaining : 1 140 351 $
Michal Kempny 2 500 000 $ (4)
-Salary Remaining : 1 140 351 $
Jacob Markstrom 2 250 000 $ (2)
-Salary Remaining : 1 026 316 $
Matt Calvert 1 750 000 $ (1)
-Salary Remaining : 798 246 $
Brett Connolly 1 500 000 $ (3)
-Salary Remaining : 684 211 $
Mirco Mueller 1 300 000 $ (1)
-Salary Remaining : 592 982 $
Jordan Oesterle 1 250 000 $ (2)
-Salary Remaining : 570 175 $
Kyle Brodziak 1 150 000 $ (5)
-Salary Remaining : 524 561 $
Nic Dowd 625 000 $ (2)
-Salary Remaining : 285 088 $
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 : 235 043 $
Victor Rask 300 000 $ (4)
Salary Remaining : 141 026 $
Antti Niemi 150 000 $ (3)
Salary Remaining : 70 513 $
Will Butcher 120 000 $ (1)
Salary Remaining : 56 410 $
Jean-Sebastien Dea 90 000 $ (2)
Salary Remaining : 42 308 $
Blake Pietila 90 000 $ (1)
Salary Remaining : 42 308 $
Christian Djoos 77 500 $ (1)
Salary Remaining : 36 432 $
Rem Pitlick 75 000 $ (3)
Salary Remaining : 35 256 $
Julian Melchiori 75 000 $ (3)
Salary Remaining : 35 256 $
Michael Dal Colle 72 500 $ (1)
Salary Remaining : 34 081 $
Stefan Matteau 70 000 $ (1)
Salary Remaining : 32 906 $
Nikita Nesterov 70 000 $ (5)
Salary Remaining : 32 906 $
Christian Wolanin 70 000 $ (1)
Salary Remaining : 32 906 $
Chase De Leo 62 500 $ (2)
Salary Remaining : 29 380 $
Jacob Josefson 62 500 $ (2)
Salary Remaining : 29 380 $
Ben Harpur 62 500 $ (2)
Salary Remaining : 29 380 $
Mitch Callahan 60 000 $ (3)
Salary Remaining : 28 205 $
Nelson Nogier 60 000 $ (4)
Salary Remaining : 28 205 $
Joonas Nattinen 60 000 $ (3)
Salary Remaining : 28 205 $
Aaron Palushaj 60 000 $ (1)
Salary Remaining : 28 205 $
Andrew Hammond 55 000 $ (2)
Salary Remaining : 25 855 $
Tyler Randell 50 000 $ (4)
Salary Remaining : 23 504 $
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 $ - 6 884 - 98,35%
Level 2: 6000 - 57 $ - 5 947 - 99,12%
Level 3: 3000 - 32 $ - 2 984 - 99,45%
Level 4: 5000 - 20 $ - 4 946 - 98,93%
Luxury : 2000 - 185 $ - 1 900 - 95,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 648 - 82,39%
Farm Level 2: 1000 - 15 $ - 798 - 79,75%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %22 662 - 98,53%
Average Income per Game1 538 914 $
Year to Date Revenue35 395 025 $
Farm
Home Games Left18
Average Attendance - %2 445 - 81,51%
Average Income per Game69 638 $
Year to Date Revenue1 601 680 $

Expense

Pro Players Total Salaries80 550 000 $
Farm Players Total Salaries3 205 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 926 744 $
Farm Year To Date Expenses1 990 942 $
Pro Salary Cap To Date43 847 809 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 700 454 $
Farm Estimated Season Revenue1 253 489 $
Pro Remaining Season Days52
Pro Expenses Per Days772 368 $
Pro Estimated Expenses40 163 136 $
Farm Remaining Season Days55
Farm Expenses Per Days35 940 $
Farm Estimated Expenses1 976 700 $
Estimated Season Expenses42 139 836 $
Season Salary Cap80 550 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 450 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 25 550 000 $
Current Bank Account65 320 319 $
Projected Bank Account52 134 426 $

Pro Players Salaries

Mark Scheifele 8 000 000 $ (4)
-Salary Remaining : 3 649 123 $
Victor Hedman 7 700 000 $ (5)
-Salary Remaining : 3 512 281 $
Claude Giroux 7 350 000 $ (1)
-Salary Remaining : 3 352 632 $
Dustin Byfuglien 7 000 000 $ (4)
-Salary Remaining : 3 192 982 $
Devan Dubnyk 6 500 000 $ (5)
-Salary Remaining : 2 964 912 $
Blake Wheeler 6 200 000 $ (1)
-Salary Remaining : 2 828 070 $
Logan Couture 6 000 000 $ (1)
-Salary Remaining : 2 736 842 $
Patrik Laine 5 100 000 $ (1)
-Salary Remaining : 2 326 316 $
Jeff Petry 5 000 000 $ (4)
-Salary Remaining : 2 280 702 $
Jake Gardiner 4 500 000 $ (2)
-Salary Remaining : 2 052 632 $
Alex Galchenyuk 4 250 000 $ (4)
-Salary Remaining : 1 938 596 $
Jake Guentzel 4 000 000 $ (4)
-Salary Remaining : 1 824 561 $
Colin White 2 000 000 $ (4)
-Salary Remaining : 912 281 $
Jordie Benn 1 300 000 $ (2)
-Salary Remaining : 592 982 $
Pierre-Edouard Bellemare 1 000 000 $ (3)
-Salary Remaining : 456 140 $
Antti Raanta 1 000 000 $ (1)
-Salary Remaining : 456 140 $
Greg Pateryn 1 000 000 $ (3)
-Salary Remaining : 456 140 $
Colton Sceviour 1 000 000 $ (3)
-Salary Remaining : 456 140 $
Alex Iafallo 950 000 $ (1)
-Salary Remaining : 433 333 $
Matt Roy 700 000 $ (3)
-Salary Remaining : 319 298 $
Total Pro Players20
Salary Commitment
Year 38 : 80 550 000 $
Year 39 : 53 950 000 $
Year 40 : 48 150 000 $
Year 41 : 44 450 000 $
Salary Average Commitment
Year 38 : 28 800 000 $
Year 39 : 7 250 000 $
Year 40 : 6 250 000 $
Year 41 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 38 : 80 550 000 $
Year 39 : 53 950 000 $
Year 40 : 48 150 000 $
Year 41 : 44 450 000 $

Farm Players Salaries

Marian Gaborik 300 000 $ (1)
Salary Remaining : 141 026 $
Riley Nash 200 000 $ (4)
Salary Remaining : 94 017 $
Jason Akeson 200 000 $ (1)
Salary Remaining : 94 017 $
Jason Spezza 200 000 $ (5)
Salary Remaining : 94 017 $
Ryan Miller 170 000 $ (1)
Salary Remaining : 79 915 $
Tyson Jost 150 000 $ (4)
Salary Remaining : 70 513 $
Matt Lorito 150 000 $ (1)
Salary Remaining : 70 513 $
Austin Czarnik 150 000 $ (3)
Salary Remaining : 70 513 $
Mark Barberio 150 000 $ (3)
Salary Remaining : 70 513 $
Jan Rutta 120 000 $ (5)
Salary Remaining : 56 410 $
Max Veronneau 120 000 $ (3)
Salary Remaining : 56 410 $
Taylor Fedun 100 000 $ (5)
Salary Remaining : 47 009 $
Slava Voynov 100 000 $ (4)
Salary Remaining : 47 009 $
Tyler Motte 100 000 $ (4)
Salary Remaining : 47 009 $
C.J. Smith 92 500 $ (4)
Salary Remaining : 43 483 $
Tomas Hyka 92 500 $ (1)
Salary Remaining : 43 483 $
Travis Dermott 90 000 $ (1)
Salary Remaining : 42 308 $
Marcus Hogberg 72 500 $ (3)
Salary Remaining : 34 081 $
Nicklas Jensen 70 000 $ (1)
Salary Remaining : 32 906 $
Blake Hillman 70 000 $ (1)
Salary Remaining : 32 906 $
Sergey Tolchinsky 65 000 $ (2)
Salary Remaining : 30 556 $
Hudson Fasching 62 500 $ (2)
Salary Remaining : 29 380 $
Mike Reilly 60 000 $ (2)
Salary Remaining : 28 205 $
Joel Hanley 60 000 $ (2)
Salary Remaining : 28 205 $
Sami Aittokallio 60 000 $ (1)
Salary Remaining : 28 205 $
Brad Hunt 50 000 $ (3)
Salary Remaining : 23 504 $
Morgan Ellis 50 000 $ (5)
Salary Remaining : 23 504 $
Raman Hrabarenka 50 000 $ (4)
Salary Remaining : 23 504 $
Max Sauve 50 000 $ (2)
Salary Remaining : 23 504 $
Total Farm Players29
Salary Commitment
Year 38 : 3 205 000 $
Year 39 : 2 002 500 $
Year 40 : 1 705 000 $
Year 41 : 1 162 500 $
Salary Average Commitment
Year 38 : 1 645 000 $
Year 39 : 1 045 000 $
Year 40 : 795 000 $
Year 41 : 500 000 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 903 - 98,61%
Level 2: 6000 - 60 $ - 5 923 - 98,71%
Level 3: 3000 - 35 $ - 2 963 - 98,78%
Level 4: 5000 - 20 $ - 4 942 - 98,85%
Luxury : 2000 - 200 $ - 1 899 - 94,96%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 668 - 83,40%
Farm Level 2: 1000 - 15 $ - 808 - 80,76%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %22 630 - 98,39%
Average Income per Game1 628 019 $
Year to Date Revenue39 072 465 $
Farm
Home Games Left19
Average Attendance - %2 476 - 82,52%
Average Income per Game70 492 $
Year to Date Revenue1 550 830 $

Expense

Pro Players Total Salaries81 900 000 $
Farm Players Total Salaries2 980 000 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 732 444 $
Farm Year To Date Expenses1 908 335 $
Pro Salary Cap To Date43 433 341 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 676 329 $
Farm Estimated Season Revenue1 339 353 $
Pro Remaining Season Days52
Pro Expenses Per Days723 246 $
Pro Estimated Expenses37 608 792 $
Farm Remaining Season Days55
Farm Expenses Per Days30 171 $
Farm Estimated Expenses1 659 405 $
Estimated Season Expenses39 268 197 $
Season Salary Cap81 900 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $100 000 $
Estimate Over Minimum Salary Cap of 55 000 000 $ 26 900 000 $
Current Bank Account50 656 183 $
Projected Bank Account40 403 668 $

Pro Players Salaries

Ryan Suter 7 000 000 $ (5)
-Salary Remaining : 3 192 982 $
Paul Stastny 5 800 000 $ (1)
-Salary Remaining : 2 645 614 $
Max Pacioretty 5 750 000 $ (4)
-Salary Remaining : 2 622 807 $
Bobby Ryan 5 250 000 $ (4)
-Salary Remaining : 2 394 737 $
Jordan Eberle 5 000 000 $ (5)
-Salary Remaining : 2 280 702 $
Jeff Carter 4 850 000 $ (3)
-Salary Remaining : 2 212 281 $
Yanni Gourde 4 500 000 $ (4)
-Salary Remaining : 2 052 632 $
Mikael Backlund 4 250 000 $ (1)
-Salary Remaining : 1 938 596 $
Zdeno Chara 4 100 000 $ (2)
-Salary Remaining : 1 870 175 $
Alec Martinez 4 000 000 $ (1)
-Salary Remaining : 1 824 561 $
Michael Frolik 4 000 000 $ (1)
-Salary Remaining : 1 824 561 $
Shayne Gostisbehere 3 500 000 $ (2)
-Salary Remaining : 1 596 491 $
David Perron 3 300 000 $ (1)
-Salary Remaining : 1 505 263 $
Jay Bouwmeester 3 250 000 $ (5)
-Salary Remaining : 1 482 456 $
Chris Tierney 3 050 000 $ (5)
-Salary Remaining : 1 391 228 $
Mike Smith 3 000 000 $ (3)
-Salary Remaining : 1 368 421 $
Carl Gunnarsson 2 750 000 $ (2)
-Salary Remaining : 1 254 386 $
John Moore 2 500 000 $ (4)
-Salary Remaining : 1 140 351 $
Anton Khudobin 2 000 000 $ (3)
-Salary Remaining : 912 281 $
Derick Brassard 1 500 000 $ (2)
-Salary Remaining : 684 211 $
Laurent Dauphin 800 000 $ (3)
-Salary Remaining : 364 912 $
Andrei Mironov 600 000 $ (1)
-Salary Remaining : 273 684 $
Ryan Bourque 600 000 $ (5)
-Salary Remaining : 273 684 $
Jeremy Morin 550 000 $ (4)
-Salary Remaining : 250 877 $
Total Pro Players24
Salary Commitment
Year 38 : 81 900 000 $
Year 39 : 59 950 000 $
Year 40 : 48 100 000 $
Year 41 : 37 450 000 $
Salary Average Commitment
Year 38 : 32 700 000 $
Year 39 : 14 150 000 $
Year 40 : 9 150 000 $
Year 41 : 7 050 000 $
Salary Cap with 1 Way Contract
Year 38 : 81 900 000 $
Year 39 : 59 950 000 $
Year 40 : 48 100 000 $
Year 41 : 37 450 000 $

Farm Players Salaries

Marcus Johansson 500 000 $ (2)
Salary Remaining : 235 043 $
Darren Helm 250 000 $ (4)
Salary Remaining : 117 521 $
Ilya Kovalchuk 225 000 $ (1)
Salary Remaining : 105 769 $
Sven Andrighetto 200 000 $ (2)
Salary Remaining : 94 017 $
Mike Condon 200 000 $ (2)
Salary Remaining : 94 017 $
Matt Hunwick 150 000 $ (1)
Salary Remaining : 70 513 $
Oscar Lindberg 150 000 $ (5)
Salary Remaining : 70 513 $
Dale Weise 125 000 $ (3)
Salary Remaining : 58 761 $
Xavier Ouellet 120 000 $ (1)
Salary Remaining : 56 410 $
Joshua Ho-Sang 110 000 $ (4)
Salary Remaining : 51 709 $
Andrej Sustr 100 000 $ (2)
Salary Remaining : 47 009 $
Zach Redmond 95 000 $ (4)
Salary Remaining : 44 658 $
Matt Tennyson 90 000 $ (1)
Salary Remaining : 42 308 $
Josh Leivo 90 000 $ (3)
Salary Remaining : 42 308 $
A.J. Greer 85 000 $ (4)
Salary Remaining : 39 957 $
Colin Wilson 75 000 $ (2)
Salary Remaining : 35 256 $
Phillip Di Giuseppe 75 000 $ (2)
Salary Remaining : 35 256 $
Nate Prosser 75 000 $ (2)
Salary Remaining : 35 256 $
Philip Samuelsson 72 500 $ (3)
Salary Remaining : 34 081 $
Duncan Siemens 70 000 $ (5)
Salary Remaining : 32 906 $
Zac Dalpe 65 000 $ (1)
Salary Remaining : 30 556 $
Adam Wilcox 57 500 $ (4)
Salary Remaining : 27 030 $
Total Farm Players22
Salary Commitment
Year 38 : 2 980 000 $
Year 39 : 2 330 000 $
Year 40 : 1 105 000 $
Year 41 : 817 500 $
Salary Average Commitment
Year 38 : 1 565 000 $
Year 39 : 955 000 $
Year 40 : 535 000 $
Year 41 : 385 000 $

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 44 586 086 $ 78 100 000 $ 3 900 000 $ 23 100 000 $ 222143
Atlanta Supra 35 496 204 $ 74 475 000 $ 7 525 000 $ 19 475 000 $ 212445
Boston Bruins 84 964 317 $ 68 850 000 $ 13 150 000 $ 13 850 000 $ 252146
Calgary Red Bull 2 465 576 $ 72 800 000 $ 9 200 000 $ 17 800 000 $ 23730
Chicago Blackhawks 15 611 198 $ 72 900 000 $ 9 100 000 $ 17 900 000 $ 222850
Cleveland Bulldogs 85 285 722 $ 79 925 000 $ 2 075 000 $ 24 925 000 $ 212546
Colorado Zipper 60 100 345 $ 76 875 000 $ 5 125 000 $ 21 875 000 $ 211334
Dallas Storm 11 024 028 $ 79 000 000 $ 3 000 000 $ 24 000 000 $ 221032
Detroit Red Wings 3 718 082 $ 77 250 000 $ 4 750 000 $ 22 250 000 $ 202242
Edmonton Oilers 20 263 636 $ 76 525 000 $ 5 475 000 $ 21 525 000 $ 222446
Halifax Thunder 52 298 249 $ 69 945 000 $ 12 055 000 $ 14 945 000 $ 251742
Hamilton Ultimate Fighter 94 937 611 $ 64 700 000 $ 17 300 000 $ 9 700 000 $ 201838
Houston Supernova (5 715 803 $) 79 600 000 $ 2 400 000 $ 24 600 000 $ 252045
London Spartiates 15 278 647 $ 73 800 000 $ 8 200 000 $ 18 800 000 $ 232548
Los Angeles Kings 95 751 817 $ 55 000 000 $ 27 000 000 $ 0 $ 271340
Moncton Bonessetters 9 543 121 $ 71 925 000 $ 10 075 000 $ 16 925 000 $ 212950
Montreal Canadiens 37 806 771 $ 56 175 000 $ 25 825 000 $ 1 175 000 $ 26935
New York Rangers 62 471 799 $ 63 700 000 $ 18 300 000 $ 8 700 000 $ 261844
Nunavut Mystery 6 324 587 $ 73 325 000 $ 8 675 000 $ 18 325 000 $ 212748
Ottawa Lumberjacks 73 231 335 $ 79 700 000 $ 2 300 000 $ 24 700 000 $ 242650
Quebec Nordiques 45 712 344 $ 74 775 000 $ 7 225 000 $ 19 775 000 $ 212950
Regina Pats 27 907 181 $ 55 825 000 $ 26 175 000 $ 825 000 $ 252247
San Jose Rhinos 40 039 111 $ 78 250 000 $ 3 750 000 $ 23 250 000 $ 211637
Seattle Armada 49 689 324 $ 59 700 000 $ 22 300 000 $ 4 700 000 $ 261945
St-Johns Desperados 95 085 077 $ 59 525 000 $ 22 475 000 $ 4 525 000 $ 261642
St-Louis Blues 328 923 $ 73 327 000 $ 8 673 000 $ 18 327 000 $ 221739
Toronto Tomahawk 45 985 905 $ 59 275 000 $ 22 725 000 $ 4 275 000 $ 232548
Vancouver Knights 28 194 187 $ 78 625 000 $ 3 375 000 $ 23 625 000 $ 202242
Washington Budweiser 65 320 319 $ 80 550 000 $ 1 450 000 $ 25 550 000 $ 202949
Winnipeg Jets 50 656 183 $ 81 900 000 $ 100 000 $ 26 900 000 $ 242246