Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 890 - 98,43%
Level 2: 6000 - 70 $ - 5 803 - 96,71%
Level 3: 3000 - 35 $ - 2 978 - 99,26%
Level 4: 5000 - 28 $ - 4 849 - 96,97%
Luxury : 2000 - 200 $ - 1 900 - 95,02%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,54%
Farm Level 2: 1000 - 15 $ - 998 - 99,82%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %22 420 - 97,48%
Average Income per Game2 051 800 $
Year to Date Revenue57 450 408 $
Farm
Home Games Left14
Average Attendance - %2 989 - 99,63%
Average Income per Game97 350 $
Year to Date Revenue2 628 440 $

Expense

Pro Players Total Salaries77 750 000 $
Farm Players Total Salaries1 212 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 370 131 $
Farm Year To Date Expenses1 580 034 $
Pro Salary Cap To Date48 786 063 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 673 404 $
Farm Estimated Season Revenue1 362 895 $
Pro Remaining Season Days40
Pro Expenses Per Days723 451 $
Pro Estimated Expenses28 938 040 $
Farm Remaining Season Days39
Farm Expenses Per Days19 754 $
Farm Estimated Expenses770 406 $
Estimated Season Expenses29 708 446 $
Season Salary Cap77 750 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $4 250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 750 000 $
Current Bank Account48 537 815 $
Projected Bank Account46 865 668 $

Pro Players Salaries

Andrei Vasilevskiy 8 500 000 $ (4)
-Salary Remaining : 3 008 850 $
Vladimir Tarasenko 8 250 000 $ (4)
-Salary Remaining : 2 920 354 $
Johnny Gaudreau 6 800 000 $ (2)
-Salary Remaining : 2 407 080 $
Ryan O'Reilly 6 500 000 $ (3)
-Salary Remaining : 2 300 885 $
Gabriel Landeskog 6 000 000 $ (5)
-Salary Remaining : 2 123 894 $
Thomas Chabot 5 000 000 $ (3)
-Salary Remaining : 1 769 912 $
Morgan Rielly 4 800 000 $ (2)
-Salary Remaining : 1 699 115 $
Noah Hanifin 4 500 000 $ (5)
-Salary Remaining : 1 592 920 $
Mike Matheson 3 600 000 $ (4)
-Salary Remaining : 1 274 336 $
James Reimer 3 000 000 $ (1)
-Salary Remaining : 1 061 947 $
Joel Armia 2 950 000 $ (5)
-Salary Remaining : 1 044 248 $
Nolan Patrick 2 750 000 $ (4)
-Salary Remaining : 973 451 $
Radek Faksa 2 700 000 $ (5)
-Salary Remaining : 955 752 $
Jamie Oleksiak 2 250 000 $ (2)
-Salary Remaining : 796 460 $
Tyler Bertuzzi 1 800 000 $ (3)
-Salary Remaining : 637 168 $
Joonas Donskoi 1 700 000 $ (1)
-Salary Remaining : 601 770 $
Cal Clutterbuck 1 400 000 $ (5)
-Salary Remaining : 495 575 $
Elias Pettersson 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Derrick Pouliot 1 000 000 $ (3)
-Salary Remaining : 353 982 $
Brandon Pirri 1 000 000 $ (5)
-Salary Remaining : 353 982 $
Anders Bjork 900 000 $ (4)
-Salary Remaining : 318 584 $
Martin Marincin 600 000 $ (5)
-Salary Remaining : 212 389 $
Dylan McIlrath 550 000 $ (5)
-Salary Remaining : 194 690 $
Total Pro Players23
Salary Commitment
Year 39 : 77 750 000 $
Year 40 : 73 050 000 $
Year 41 : 58 000 000 $
Year 42 : 43 700 000 $
Salary Average Commitment
Year 39 : 15 575 000 $
Year 40 : 14 575 000 $
Year 41 : 12 575 000 $
Year 42 : 10 575 000 $
Salary Cap with 1 Way Contract
Year 39 : 77 750 000 $
Year 40 : 73 050 000 $
Year 41 : 58 000 000 $
Year 42 : 43 700 000 $

Farm Players Salaries

Karl Alzner (Out of Payroll) 150 000 $ (4)
Salary Remaining : 52 232 $
Tyler Ennis 150 000 $ (4)
Salary Remaining : 52 232 $
Matthew Peca 100 000 $ (3)
Salary Remaining : 34 821 $
Jakub Kindl 100 000 $ (1)
Salary Remaining : 34 821 $
Aaron Dell 100 000 $ (3)
Salary Remaining : 34 821 $
Quinn Hughes 92 500 $ (2)
Salary Remaining : 32 210 $
Rocco Grimaldi 90 000 $ (1)
Salary Remaining : 31 339 $
Denis Malgin 80 000 $ (3)
Salary Remaining : 27 857 $
Oscar Dansk 70 000 $ (2)
Salary Remaining : 24 375 $
Ben Thomson 55 000 $ (1)
Salary Remaining : 19 152 $
Michael Paliotta 55 000 $ (1)
Salary Remaining : 19 152 $
Spencer Foo 55 000 $ (2)
Salary Remaining : 19 152 $
Trevor Murphy 55 000 $ (1)
Salary Remaining : 19 152 $
Hunter Shinkaruk 55 000 $ (2)
Salary Remaining : 19 152 $
Rob O'Gara 55 000 $ (1)
Salary Remaining : 19 152 $
Jamie Devane 50 000 $ (3)
Salary Remaining : 17 411 $
Nail Yakupov 50 000 $ (1)
Salary Remaining : 17 411 $
Total Farm Players17
Salary Commitment
Year 39 : 1 362 500 $
Year 40 : 902 500 $
Year 41 : 630 000 $
Year 42 : 300 000 $
Salary Average Commitment
Year 39 : 900 000 $
Year 40 : 500 000 $
Year 41 : 300 000 $
Year 42 : 100 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 200 $ - 3 634 - 51,91%
Level 2: 6000 - 120 $ - 3 261 - 54,35%
Level 3: 3000 - 75 $ - 1 631 - 54,38%
Level 4: 5000 - 50 $ - 2 584 - 51,68%
Luxury : 2000 - 300 $ - 1 195 - 59,74%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 668 - 83,42%
Farm Level 2: 1000 - 25 $ - 670 - 66,96%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %12 305 - 53,50%
Average Income per Game1 987 313 $
Year to Date Revenue57 632 071 $
Farm
Home Games Left13
Average Attendance - %2 338 - 77,93%
Average Income per Game105 590 $
Year to Date Revenue2 956 533 $

Expense

Pro Players Total Salaries55 525 000 $
Farm Players Total Salaries1 632 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 363 053 $
Farm Year To Date Expenses4 321 051 $
Pro Salary Cap To Date34 778 979 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 847 754 $
Farm Estimated Season Revenue1 372 676 $
Pro Remaining Season Days40
Pro Expenses Per Days526 770 $
Pro Estimated Expenses21 070 800 $
Farm Remaining Season Days39
Farm Expenses Per Days54 754 $
Farm Estimated Expenses2 135 406 $
Estimated Season Expenses23 206 206 $
Season Salary Cap55 525 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $26 475 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 3 525 000 $
Current Bank Account53 851 482 $
Projected Bank Account55 865 706 $

Pro Players Salaries

Nikita Kucherov 9 250 000 $ (2)
-Salary Remaining : 3 274 336 $
Tomas Tatar 5 300 000 $ (1)
-Salary Remaining : 1 876 106 $
Marc-Andre Gragnani 5 000 000 $ (1)
-Salary Remaining : 1 769 912 $
Dylan Larkin 3 500 000 $ (1)
-Salary Remaining : 1 238 938 $
Petr Mrazek 3 000 000 $ (3)
-Salary Remaining : 1 061 947 $
Alexander Wennberg 3 000 000 $ (1)
-Salary Remaining : 1 061 947 $
Oscar Fantenberg 2 900 000 $ (4)
-Salary Remaining : 1 026 549 $
Nikita Tryamkin 2 750 000 $ (1)
-Salary Remaining : 973 451 $
Adrian Kempe 2 250 000 $ (3)
-Salary Remaining : 796 460 $
Linus Omark 2 000 000 $ (5)
-Salary Remaining : 707 965 $
Keith Kinkaid 1 900 000 $ (4)
-Salary Remaining : 672 566 $
Markus Hannikainen 1 600 000 $ (1)
-Salary Remaining : 566 372 $
Bogdan Kiselevich 1 600 000 $ (2)
-Salary Remaining : 566 372 $
Tyson Jost 1 500 000 $ (3)
-Salary Remaining : 530 973 $
Lawrence Pilut 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Travis Dermott 1 000 000 $ (2)
-Salary Remaining : 353 982 $
Igor Ozhiganov 1 000 000 $ (2)
-Salary Remaining : 353 982 $
Henrik Borgstrom 975 000 $ (2)
-Salary Remaining : 345 133 $
Taro Hirose 950 000 $ (2)
-Salary Remaining : 336 283 $
Jesperi Kotkaniemi 925 000 $ (2)
-Salary Remaining : 327 434 $
Michael Rasmussen 900 000 $ (2)
-Salary Remaining : 318 584 $
Martin Frk 850 000 $ (3)
-Salary Remaining : 300 885 $
Valeri Nichushkin 800 000 $ (2)
-Salary Remaining : 283 186 $
Joe Hicketts 750 000 $ (5)
-Salary Remaining : 265 487 $
Vladislav Kamenev 625 000 $ (3)
-Salary Remaining : 221 239 $
Total Pro Players25
Salary Commitment
Year 39 : 55 525 000 $
Year 40 : 34 375 000 $
Year 41 : 15 775 000 $
Year 42 : 7 550 000 $
Salary Average Commitment
Year 39 : 12 500 000 $
Year 40 : 9 500 000 $
Year 41 : 4 500 000 $
Year 42 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 55 525 000 $
Year 40 : 34 375 000 $
Year 41 : 15 775 000 $
Year 42 : 7 550 000 $

Farm Players Salaries

Jacob MacDonald 160 000 $ (4)
Salary Remaining : 55 714 $
Tomas Jurco 125 000 $ (1)
Salary Remaining : 43 527 $
Anthony Greco 120 000 $ (4)
Salary Remaining : 41 786 $
Joel Vermin 110 000 $ (1)
Salary Remaining : 38 304 $
Thomas McCollum 100 000 $ (5)
Salary Remaining : 34 821 $
Jake Chelios 100 000 $ (4)
Salary Remaining : 34 821 $
Jordan Kyrou 90 000 $ (2)
Salary Remaining : 31 339 $
Erik Brannstrom 87 500 $ (2)
Salary Remaining : 30 469 $
Marek Mazanec 85 000 $ (2)
Salary Remaining : 29 598 $
Ryan Sproul 80 000 $ (2)
Salary Remaining : 27 857 $
Nikita Soshnikov 75 000 $ (1)
Salary Remaining : 26 116 $
Andrej Nestrasil 65 000 $ (4)
Salary Remaining : 22 634 $
Dan Renouf 65 000 $ (3)
Salary Remaining : 22 634 $
Jan Mursak 65 000 $ (3)
Salary Remaining : 22 634 $
Mackenzie Skapski 65 000 $ (4)
Salary Remaining : 22 634 $
Mattias Ritola 60 000 $ (2)
Salary Remaining : 20 893 $
Pavel Datsyuk 60 000 $ (2)
Salary Remaining : 20 893 $
Linus Klasen 60 000 $ (2)
Salary Remaining : 20 893 $
Petteri Lindbohm 60 000 $ (4)
Salary Remaining : 20 893 $
Total Farm Players19
Salary Commitment
Year 39 : 1 632 500 $
Year 40 : 1 322 500 $
Year 41 : 800 000 $
Year 42 : 670 000 $
Salary Average Commitment
Year 39 : 950 000 $
Year 40 : 800 000 $
Year 41 : 450 000 $
Year 42 : 350 000 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 105 $ - 6 947 - 99,24%
Level 2: 6000 - 75 $ - 5 911 - 98,52%
Level 3: 3000 - 45 $ - 2 955 - 98,49%
Level 4: 5000 - 25 $ - 4 912 - 98,25%
Luxury : 2000 - 200 $ - 1 934 - 96,69%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 25 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 998 - 99,80%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %22 659 - 98,52%
Average Income per Game2 085 513 $
Year to Date Revenue58 394 367 $
Farm
Home Games Left13
Average Attendance - %2 998 - 99,93%
Average Income per Game74 715 $
Year to Date Revenue2 092 017 $

Expense

Pro Players Total Salaries73 950 000 $
Farm Players Total Salaries2 241 600 $
Coaches Total Salaries3 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 730 089 $
Farm Year To Date Expenses1 690 018 $
Pro Salary Cap To Date48 115 049 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 111 670 $
Farm Estimated Season Revenue971 294 $
Pro Remaining Season Days40
Pro Expenses Per Days676 549 $
Pro Estimated Expenses27 061 960 $
Farm Remaining Season Days39
Farm Expenses Per Days24 925 $
Farm Estimated Expenses972 075 $
Estimated Season Expenses28 034 035 $
Season Salary Cap73 950 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $8 050 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 950 000 $
Current Bank Account93 540 526 $
Projected Bank Account93 589 455 $

Pro Players Salaries

Ryan Johansen 8 000 000 $ (3)
-Salary Remaining : 2 831 858 $
Aaron Ekblad 7 500 000 $ (4)
-Salary Remaining : 2 654 867 $
Pierre-Luc Dubois 7 000 000 $ (4)
-Salary Remaining : 2 477 876 $
Cory Schneider 6 200 000 $ (1)
-Salary Remaining : 2 194 690 $
Jordan Staal 6 000 000 $ (2)
-Salary Remaining : 2 123 894 $
Alex Tuch 4 500 000 $ (3)
-Salary Remaining : 1 592 920 $
Alex Galchenyuk 4 250 000 $ (3)
-Salary Remaining : 1 504 425 $
Jonathan Quick 4 000 000 $ (5)
-Salary Remaining : 1 415 929 $
Jake Muzzin 4 000 000 $ (4)
-Salary Remaining : 1 415 929 $
Charlie Coyle 3 200 000 $ (3)
-Salary Remaining : 1 132 743 $
Justin Abdelkader 3 200 000 $ (3)
-Salary Remaining : 1 132 743 $
Anthony Mantha 3 000 000 $ (1)
-Salary Remaining : 1 061 947 $
Micheal Ferland 2 800 000 $ (3)
-Salary Remaining : 991 150 $
Brayden McNabb 2 500 000 $ (1)
-Salary Remaining : 884 956 $
Nick Ritchie 2 000 000 $ (3)
-Salary Remaining : 707 965 $
Luke Schenn 1 600 000 $ (1)
-Salary Remaining : 566 372 $
Wayne Simmonds 1 500 000 $ (4)
-Salary Remaining : 530 973 $
Nathan Beaulieu 1 000 000 $ (5)
-Salary Remaining : 353 982 $
Juho Lammikko 900 000 $ (2)
-Salary Remaining : 318 584 $
Dalton Prout 800 000 $ (4)
-Salary Remaining : 283 186 $
Total Pro Players20
Salary Commitment
Year 39 : 73 950 000 $
Year 40 : 60 650 000 $
Year 41 : 53 750 000 $
Year 42 : 25 800 000 $
Salary Average Commitment
Year 39 : 10 000 000 $
Year 40 : 8 000 000 $
Year 41 : 7 000 000 $
Year 42 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 39 : 73 950 000 $
Year 40 : 60 650 000 $
Year 41 : 53 750 000 $
Year 42 : 25 800 000 $

Farm Players Salaries

Jesse Puljujarvi 200 000 $ (3)
Salary Remaining : 69 643 $
Jimmy Hayes 150 000 $ (1)
Salary Remaining : 52 232 $
Matt Martin 150 000 $ (5)
Salary Remaining : 52 232 $
Brett Ritchie 150 000 $ (2)
Salary Remaining : 52 232 $
Nicolas Deslauriers 100 000 $ (5)
Salary Remaining : 34 821 $
Logan Brown 95 000 $ (3)
Salary Remaining : 33 080 $
Dryden Hunt 90 000 $ (5)
Salary Remaining : 31 339 $
Andreas Borgman 80 000 $ (5)
Salary Remaining : 27 857 $
Ilya Lyubushkin 80 000 $ (2)
Salary Remaining : 27 857 $
Lukas Radil 80 000 $ (2)
Salary Remaining : 27 857 $
Michael Amadio 80 000 $ (5)
Salary Remaining : 27 857 $
Andrey Pedan 75 000 $ (1)
Salary Remaining : 26 116 $
Justin Falk 75 000 $ (1)
Salary Remaining : 26 116 $
Brian Lashoff 70 000 $ (5)
Salary Remaining : 24 375 $
Landon Bow 70 000 $ (2)
Salary Remaining : 24 375 $
Mark McNeill 70 000 $ (1)
Salary Remaining : 24 375 $
Alexandre Fortin 70 000 $ (2)
Salary Remaining : 24 375 $
Victor Ejdsell 66 600 $ (5)
Salary Remaining : 23 191 $
Andy Andreoff 60 000 $ (3)
Salary Remaining : 20 893 $
Eddie Pasquale 60 000 $ (2)
Salary Remaining : 20 893 $
Frederic St-Denis 55 000 $ (5)
Salary Remaining : 19 152 $
Pierre-Cedric Labrie 55 000 $ (5)
Salary Remaining : 19 152 $
Alexandre R. Picard 55 000 $ (5)
Salary Remaining : 19 152 $
Jean-Philippe Cote 55 000 $ (5)
Salary Remaining : 19 152 $
Adam Payerl 50 000 $ (1)
Salary Remaining : 17 411 $
Barry Brust 50 000 $ (1)
Salary Remaining : 17 411 $
Henrik Karlsson 50 000 $ (1)
Salary Remaining : 17 411 $
Total Farm Players27
Salary Commitment
Year 39 : 2 241 600 $
Year 40 : 1 721 600 $
Year 41 : 1 211 600 $
Year 42 : 856 600 $
Salary Average Commitment
Year 39 : 1 350 000 $
Year 40 : 1 000 000 $
Year 41 : 700 000 $
Year 42 : 550 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 78 $ - 6 985 - 99,79%
Level 2: 6000 - 54 $ - 5 924 - 98,73%
Level 3: 3000 - 33 $ - 2 964 - 98,79%
Level 4: 5000 - 20 $ - 4 966 - 99,32%
Luxury : 2000 - 145 $ - 1 956 - 97,79%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,61%
Farm Level 2: 1000 - 15 $ - 998 - 99,76%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %22 794 - 99,11%
Average Income per Game1 547 244 $
Year to Date Revenue43 322 844 $
Farm
Home Games Left14
Average Attendance - %2 990 - 99,66%
Average Income per Game97 398 $
Year to Date Revenue2 629 741 $

Expense

Pro Players Total Salaries66 700 000 $
Farm Players Total Salaries870 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 538 488 $
Farm Year To Date Expenses1 248 659 $
Pro Salary Cap To Date39 308 417 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 114 178 $
Farm Estimated Season Revenue1 363 569 $
Pro Remaining Season Days40
Pro Expenses Per Days634 513 $
Pro Estimated Expenses25 380 520 $
Farm Remaining Season Days39
Farm Expenses Per Days12 679 $
Farm Estimated Expenses494 481 $
Estimated Season Expenses25 875 001 $
Season Salary Cap66 700 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $15 300 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 14 700 000 $
Current Bank Account3 003 965 $
Projected Bank Account(1 393 289 $)

Pro Players Salaries

Jonathan Huberdeau 10 000 000 $ (3)
-Salary Remaining : 3 539 823 $
Aleksander Barkov 7 850 000 $ (2)
-Salary Remaining : 2 778 761 $
Corey Crawford 6 000 000 $ (2)
-Salary Remaining : 2 123 894 $
Cedrick Desjardins 5 000 000 $ (1)
-Salary Remaining : 1 769 912 $
Marcus Johansson 5 000 000 $ (1)
-Salary Remaining : 1 769 912 $
Braydon Coburn 3 750 000 $ (1)
-Salary Remaining : 1 327 434 $
Jay Bouwmeester 3 250 000 $ (4)
-Salary Remaining : 1 150 442 $
Brandon Sutter 3 000 000 $ (3)
-Salary Remaining : 1 061 947 $
Robby Fabbri 2 500 000 $ (2)
-Salary Remaining : 884 956 $
Christian Fischer 2 250 000 $ (2)
-Salary Remaining : 796 460 $
Nick Paul 2 000 000 $ (4)
-Salary Remaining : 707 965 $
Justin Holl 1 750 000 $ (5)
-Salary Remaining : 619 469 $
Sean Kuraly 1 500 000 $ (3)
-Salary Remaining : 530 973 $
Nick Bjugstad 1 500 000 $ (1)
-Salary Remaining : 530 973 $
Jack Roslovic 1 250 000 $ (1)
-Salary Remaining : 442 478 $
Haydn Fleury 1 200 000 $ (1)
-Salary Remaining : 424 779 $
Jacob De La Rose 1 000 000 $ (4)
-Salary Remaining : 353 982 $
Anthony Stolarz 1 000 000 $ (4)
-Salary Remaining : 353 982 $
Henri Jokiharju 1 000 000 $ (1)
-Salary Remaining : 353 982 $
Dominic Moore 1 000 000 $ (1)
-Salary Remaining : 353 982 $
Michael McLeod 800 000 $ (2)
-Salary Remaining : 283 186 $
Rinat Valiev 700 000 $ (1)
-Salary Remaining : 247 788 $
Raman Hrabarenka 700 000 $ (3)
-Salary Remaining : 247 788 $
Anton Slepyshev 700 000 $ (3)
-Salary Remaining : 247 788 $
Petter Granberg 700 000 $ (3)
-Salary Remaining : 247 788 $
Brady Austin 700 000 $ (3)
-Salary Remaining : 247 788 $
Kevin Stenlund 600 000 $ (2)
-Salary Remaining : 212 389 $
Total Pro Players27
Salary Commitment
Year 39 : 66 700 000 $
Year 40 : 46 300 000 $
Year 41 : 26 300 000 $
Year 42 : 9 000 000 $
Salary Average Commitment
Year 39 : 18 000 000 $
Year 40 : 9 000 000 $
Year 41 : 6 000 000 $
Year 42 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 39 : 66 700 000 $
Year 40 : 46 300 000 $
Year 41 : 26 300 000 $
Year 42 : 9 000 000 $

Farm Players Salaries

Pavel Francouz 75 000 $ (2)
Salary Remaining : 26 116 $
Ryan Johnston 70 000 $ (3)
Salary Remaining : 24 375 $
Turner Elson 70 000 $ (3)
Salary Remaining : 24 375 $
Nicolas Kerdiles 70 000 $ (3)
Salary Remaining : 24 375 $
Frank Corrado 70 000 $ (3)
Salary Remaining : 24 375 $
Tyler Gaudet 70 000 $ (3)
Salary Remaining : 24 375 $
J.C. Lipon 70 000 $ (3)
Salary Remaining : 24 375 $
Scott Wedgewood 70 000 $ (1)
Salary Remaining : 24 375 $
Jean-Francois Berube 70 000 $ (1)
Salary Remaining : 24 375 $
Tanner Richard 70 000 $ (3)
Salary Remaining : 24 375 $
Chad Johnson 55 000 $ (5)
Salary Remaining : 19 152 $
Urho Vaakanainen 55 000 $ (1)
Salary Remaining : 19 152 $
Jake Bean 55 000 $ (1)
Salary Remaining : 19 152 $
Total Farm Players13
Salary Commitment
Year 39 : 870 000 $
Year 40 : 620 000 $
Year 41 : 545 000 $
Year 42 : 55 000 $
Salary Average Commitment
Year 39 : 650 000 $
Year 40 : 450 000 $
Year 41 : 400 000 $
Year 42 : 50 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 6000 - 180 $ - 4 000 - 66,67%
Level 2: 5000 - 88 $ - 4 213 - 84,26%
Level 3: 3000 - 47 $ - 2 698 - 89,92%
Level 4: 4000 - 35 $ - 3 604 - 90,11%
Luxury : 2000 - 275 $ - 1 282 - 64,08%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 80 $ - 1 929 - 96,43%
Farm Level 2: 1000 - 30 $ - 963 - 96,31%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %15 797 - 78,98%
Average Income per Game2 120 803 $
Year to Date Revenue59 382 472 $
Farm
Home Games Left13
Average Attendance - %2 892 - 96,39%
Average Income per Game202 256 $
Year to Date Revenue5 663 181 $

Expense

Pro Players Total Salaries71 900 000 $
Farm Players Total Salaries2 220 500 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 505 981 $
Farm Year To Date Expenses2 389 477 $
Pro Salary Cap To Date49 890 929 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 570 433 $
Farm Estimated Season Revenue2 629 334 $
Pro Remaining Season Days40
Pro Expenses Per Days658 407 $
Pro Estimated Expenses26 336 280 $
Farm Remaining Season Days39
Farm Expenses Per Days33 219 $
Farm Estimated Expenses1 295 541 $
Estimated Season Expenses27 631 821 $
Season Salary Cap71 900 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $10 100 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 19 900 000 $
Current Bank Account34 609 091 $
Projected Bank Account37 177 037 $

Pro Players Salaries

Brad Marchand 7 425 000 $ (3)
-Salary Remaining : 2 628 319 $
Patrice Bergeron (Out of Payroll) 6 875 000 $ (1)
-Salary Remaining : 2 433 628 $
Sebastian Aho 6 500 000 $ (3)
-Salary Remaining : 2 300 885 $
Dougie Hamilton 6 200 000 $ (5)
-Salary Remaining : 2 194 690 $
Sergei Bobrovsky 6 000 000 $ (3)
-Salary Remaining : 2 123 894 $
John Klingberg 4 600 000 $ (4)
-Salary Remaining : 1 628 319 $
Jake DeBrusk 4 500 000 $ (4)
-Salary Remaining : 1 592 920 $
Nino Niederreiter 4 000 000 $ (4)
-Salary Remaining : 1 415 929 $
Eric Staal 4 000 000 $ (3)
-Salary Remaining : 1 415 929 $
Ryan Dzingel 3 850 000 $ (5)
-Salary Remaining : 1 362 832 $
Ivan Provorov 3 750 000 $ (1)
-Salary Remaining : 1 327 434 $
Brian Dumoulin 3 500 000 $ (3)
-Salary Remaining : 1 238 938 $
Matt Calvert 3 250 000 $ (5)
-Salary Remaining : 1 150 442 $
Calle Jarnkrok 2 500 000 $ (2)
-Salary Remaining : 884 956 $
Barclay Goodrow 2 100 000 $ (5)
-Salary Remaining : 743 363 $
Brooks Orpik 2 000 000 $ (2)
-Salary Remaining : 707 965 $
Kevan Miller 2 000 000 $ (2)
-Salary Remaining : 707 965 $
Ian Cole 1 950 000 $ (1)
-Salary Remaining : 690 265 $
Jay Beagle 1 500 000 $ (5)
-Salary Remaining : 530 973 $
Casey DeSmith 850 000 $ (5)
-Salary Remaining : 300 885 $
Michael Frolik 800 000 $ (3)
-Salary Remaining : 283 186 $
Noel Acciari 625 000 $ (1)
-Salary Remaining : 221 239 $
Total Pro Players22
Salary Commitment
Year 39 : 78 775 000 $
Year 40 : 65 575 000 $
Year 41 : 59 075 000 $
Year 42 : 30 850 000 $
Salary Average Commitment
Year 39 : 14 000 000 $
Year 40 : 12 000 000 $
Year 41 : 7 500 000 $
Year 42 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 39 : 78 775 000 $
Year 40 : 65 575 000 $
Year 41 : 59 075 000 $
Year 42 : 30 850 000 $

Farm Players Salaries

Alexandar Georgiev 200 000 $ (4)
Salary Remaining : 69 643 $
Jonathan Ericsson 150 000 $ (3)
Salary Remaining : 52 232 $
Jacob Nilsson 123 000 $ (4)
Salary Remaining : 42 830 $
Alexander Burmistrov 100 000 $ (1)
Salary Remaining : 34 821 $
Logan Shaw 100 000 $ (1)
Salary Remaining : 34 821 $
Drake Batherson 95 000 $ (1)
Salary Remaining : 33 080 $
Dylan Sikura 90 000 $ (3)
Salary Remaining : 31 339 $
Matt Hendricks 90 000 $ (4)
Salary Remaining : 31 339 $
Jonny Brodzinski 80 000 $ (3)
Salary Remaining : 27 857 $
Harri Sateri 80 000 $ (5)
Salary Remaining : 27 857 $
Alexander Salak 80 000 $ (5)
Salary Remaining : 27 857 $
Gavin Bayreuther 80 000 $ (2)
Salary Remaining : 27 857 $
Gustav Olofsson 75 000 $ (5)
Salary Remaining : 26 116 $
Henrik Haapala 75 000 $ (5)
Salary Remaining : 26 116 $
David Ullstrom 75 000 $ (1)
Salary Remaining : 26 116 $
Nathan Walker 75 000 $ (5)
Salary Remaining : 26 116 $
Brogan Rafferty 70 000 $ (2)
Salary Remaining : 24 375 $
Andreas Martinsen 70 000 $ (1)
Salary Remaining : 24 375 $
Byron Froese 62 500 $ (1)
Salary Remaining : 21 763 $
Steve Bernier 60 000 $ (2)
Salary Remaining : 20 893 $
Vadim Shipachyov 60 000 $ (2)
Salary Remaining : 20 893 $
Ben Sexton 60 000 $ (2)
Salary Remaining : 20 893 $
Colin Smith 60 000 $ (2)
Salary Remaining : 20 893 $
Griffin Reinhart 60 000 $ (3)
Salary Remaining : 20 893 $
Adam Almquist 50 000 $ (2)
Salary Remaining : 17 411 $
Colby Robak 50 000 $ (2)
Salary Remaining : 17 411 $
Stefan Elliott 50 000 $ (3)
Salary Remaining : 17 411 $
Total Farm Players27
Salary Commitment
Year 39 : 2 220 500 $
Year 40 : 1 718 000 $
Year 41 : 1 228 000 $
Year 42 : 798 000 $
Salary Average Commitment
Year 39 : 1 275 000 $
Year 40 : 950 000 $
Year 41 : 650 000 $
Year 42 : 400 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 125 $ - 6 377 - 91,10%
Level 2: 6000 - 79 $ - 4 709 - 78,48%
Level 3: 3000 - 48 $ - 2 781 - 92,70%
Level 4: 5000 - 31 $ - 4 652 - 93,05%
Luxury : 2000 - 213 $ - 1 896 - 94,78%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 990 - 99,48%
Farm Level 2: 1000 - 20 $ - 984 - 98,38%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %20 415 - 88,76%
Average Income per Game2 163 508 $
Year to Date Revenue60 578 226 $
Farm
Home Games Left13
Average Attendance - %2 973 - 99,12%
Average Income per Game104 383 $
Year to Date Revenue2 922 720 $

Expense

Pro Players Total Salaries78 550 000 $
Farm Players Total Salaries1 897 500 $
Coaches Total Salaries4 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 100 889 $
Farm Year To Date Expenses1 807 524 $
Pro Salary Cap To Date49 516 818 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 125 605 $
Farm Estimated Season Revenue1 356 977 $
Pro Remaining Season Days40
Pro Expenses Per Days730 531 $
Pro Estimated Expenses29 221 240 $
Farm Remaining Season Days39
Farm Expenses Per Days23 638 $
Farm Estimated Expenses921 882 $
Estimated Season Expenses30 143 122 $
Season Salary Cap78 550 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 550 000 $
Current Bank Account109 592 532 $
Projected Bank Account108 931 992 $

Pro Players Salaries

Jack Eichel 8 500 000 $ (1)
-Salary Remaining : 3 008 850 $
William Karlsson 6 000 000 $ (4)
-Salary Remaining : 2 123 894 $
Alexander Steen 5 800 000 $ (1)
-Salary Remaining : 2 053 097 $
Reilly Smith 5 000 000 $ (3)
-Salary Remaining : 1 769 912 $
Jared Spurgeon 5 000 000 $ (2)
-Salary Remaining : 1 769 912 $
Alex Killorn 4 750 000 $ (5)
-Salary Remaining : 1 681 416 $
Joe Thornton 4 500 000 $ (3)
-Salary Remaining : 1 592 920 $
Ondrej Palat 4 500 000 $ (3)
-Salary Remaining : 1 592 920 $
Duncan Keith 4 500 000 $ (5)
-Salary Remaining : 1 592 920 $
Carl Soderberg 4 000 000 $ (3)
-Salary Remaining : 1 415 929 $
Johnny Boychuk 4 000 000 $ (2)
-Salary Remaining : 1 415 929 $
Connor Murphy 3 500 000 $ (3)
-Salary Remaining : 1 238 938 $
Jaroslav Halak 3 500 000 $ (1)
-Salary Remaining : 1 238 938 $
Riley Sheahan 2 750 000 $ (2)
-Salary Remaining : 973 451 $
Pavel Buchnevich 2 500 000 $ (3)
-Salary Remaining : 884 956 $
Devin Shore 2 500 000 $ (4)
-Salary Remaining : 884 956 $
Mark Borowiecki 2 000 000 $ (5)
-Salary Remaining : 707 965 $
Ryan Hartman 2 000 000 $ (4)
-Salary Remaining : 707 965 $
Dylan DeMelo 1 250 000 $ (1)
-Salary Remaining : 442 478 $
Louis Domingue 1 200 000 $ (3)
-Salary Remaining : 424 779 $
Warren Foegele 800 000 $ (1)
-Salary Remaining : 283 186 $
Total Pro Players21
Salary Commitment
Year 39 : 78 550 000 $
Year 40 : 58 700 000 $
Year 41 : 46 950 000 $
Year 42 : 21 750 000 $
Salary Average Commitment
Year 39 : 10 500 000 $
Year 40 : 8 000 000 $
Year 41 : 6 500 000 $
Year 42 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 78 550 000 $
Year 40 : 58 700 000 $
Year 41 : 46 950 000 $
Year 42 : 21 750 000 $

Farm Players Salaries

Anthony DeAngelo 175 000 $ (1)
Salary Remaining : 60 938 $
Thatcher Demko 125 000 $ (3)
Salary Remaining : 43 527 $
Alex Nedeljkovic 90 000 $ (3)
Salary Remaining : 31 339 $
Nico Sturm 85 000 $ (2)
Salary Remaining : 29 598 $
Jimmy Schuldt 85 000 $ (2)
Salary Remaining : 29 598 $
Daniel Carr 85 000 $ (1)
Salary Remaining : 29 598 $
Anton Lander 80 000 $ (2)
Salary Remaining : 27 857 $
Tucker Poolman 77 500 $ (1)
Salary Remaining : 26 987 $
Kalle Kossila 75 000 $ (3)
Salary Remaining : 26 116 $
Riley Barber 75 000 $ (3)
Salary Remaining : 26 116 $
Christian Jaros 75 000 $ (4)
Salary Remaining : 26 116 $
Sean Walker 75 000 $ (2)
Salary Remaining : 26 116 $
Vojtech Mozik 75 000 $ (1)
Salary Remaining : 26 116 $
T.J. Brennan 75 000 $ (1)
Salary Remaining : 26 116 $
Mason Appleton 75 000 $ (2)
Salary Remaining : 26 116 $
Andy Welinski 70 000 $ (5)
Salary Remaining : 24 375 $
Jayson Megna 70 000 $ (2)
Salary Remaining : 24 375 $
Josh Teves 70 000 $ (2)
Salary Remaining : 24 375 $
Patrick Russell 70 000 $ (3)
Salary Remaining : 24 375 $
Matt Luff 70 000 $ (2)
Salary Remaining : 24 375 $
Buddy Robinson 60 000 $ (1)
Salary Remaining : 20 893 $
Jason Kasdorf 60 000 $ (1)
Salary Remaining : 20 893 $
Henrik Samuelsson 50 000 $ (4)
Salary Remaining : 17 411 $
Borna Rendulic 50 000 $ (1)
Salary Remaining : 17 411 $
Total Farm Players24
Salary Commitment
Year 39 : 1 897 500 $
Year 40 : 1 240 000 $
Year 41 : 630 000 $
Year 42 : 195 000 $
Salary Average Commitment
Year 39 : 1 247 500 $
Year 40 : 800 000 $
Year 41 : 400 000 $
Year 42 : 150 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 889 - 98,42%
Level 2: 6000 - 60 $ - 5 893 - 98,22%
Level 3: 3000 - 35 $ - 2 984 - 99,48%
Level 4: 5000 - 20 $ - 4 990 - 99,79%
Luxury : 2000 - 200 $ - 1 907 - 95,34%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 982 - 99,10%
Farm Level 2: 1000 - 15 $ - 999 - 99,88%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %22 664 - 98,54%
Average Income per Game1 872 363 $
Year to Date Revenue52 426 172 $
Farm
Home Games Left14
Average Attendance - %2 981 - 99,36%
Average Income per Game97 005 $
Year to Date Revenue2 619 137 $

Expense

Pro Players Total Salaries78 075 000 $
Farm Players Total Salaries3 042 000 $
Coaches Total Salaries5 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 089 798 $
Farm Year To Date Expenses2 831 336 $
Pro Salary Cap To Date50 505 741 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 340 723 $
Farm Estimated Season Revenue1 358 071 $
Pro Remaining Season Days40
Pro Expenses Per Days726 327 $
Pro Estimated Expenses29 053 080 $
Farm Remaining Season Days39
Farm Expenses Per Days39 661 $
Farm Estimated Expenses1 546 779 $
Estimated Season Expenses30 599 859 $
Season Salary Cap78 075 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 925 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 075 000 $
Current Bank Account48 469 153 $
Projected Bank Account43 568 088 $

Pro Players Salaries

Connor McDavid 11 500 000 $ (1)
-Salary Remaining : 4 070 796 $
Jacob Trouba 6 000 000 $ (5)
-Salary Remaining : 2 123 894 $
Mats Zuccarello 5 000 000 $ (1)
-Salary Remaining : 1 769 912 $
Frederik Andersen 5 000 000 $ (1)
-Salary Remaining : 1 769 912 $
Brock Boeser 4 800 000 $ (1)
-Salary Remaining : 1 699 115 $
Sam Reinhart 4 750 000 $ (2)
-Salary Remaining : 1 681 416 $
Adam Larsson 4 500 000 $ (3)
-Salary Remaining : 1 592 920 $
Max Domi 4 500 000 $ (2)
-Salary Remaining : 1 592 920 $
Mikael Backlund 4 250 000 $ (5)
-Salary Remaining : 1 504 425 $
Oscar Klefbom 4 000 000 $ (1)
-Salary Remaining : 1 415 929 $
Nick Bonino 4 000 000 $ (5)
-Salary Remaining : 1 415 929 $
Kris Russell 3 750 000 $ (5)
-Salary Remaining : 1 327 434 $
Josh Anderson 3 000 000 $ (3)
-Salary Remaining : 1 061 947 $
Tyler Myers 3 000 000 $ (3)
-Salary Remaining : 1 061 947 $
Mikko Rantanen 2 800 000 $ (1)
-Salary Remaining : 991 150 $
Zemgus Girgensons 2 000 000 $ (2)
-Salary Remaining : 707 965 $
Scott Laughton 1 900 000 $ (1)
-Salary Remaining : 672 566 $
Anders Nilsson 1 600 000 $ (2)
-Salary Remaining : 566 372 $
Greg Pateryn 1 000 000 $ (2)
-Salary Remaining : 353 982 $
Carter Rowney 725 000 $ (2)
-Salary Remaining : 256 637 $
Total Pro Players20
Salary Commitment
Year 39 : 78 075 000 $
Year 40 : 43 075 000 $
Year 41 : 28 500 000 $
Year 42 : 18 000 000 $
Salary Average Commitment
Year 39 : 10 250 000 $
Year 40 : 6 750 000 $
Year 41 : 3 500 000 $
Year 42 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 78 075 000 $
Year 40 : 43 075 000 $
Year 41 : 28 500 000 $
Year 42 : 18 000 000 $

Farm Players Salaries

Ethan Bear 250 000 $ (3)
Salary Remaining : 87 054 $
Eric Fehr 230 000 $ (6)
Salary Remaining : 80 089 $
Filip Chytil 220 000 $ (4)
Salary Remaining : 76 607 $
Dion Phaneuf 200 000 $ (2)
Salary Remaining : 69 643 $
Brandon Manning 190 000 $ (2)
Salary Remaining : 66 161 $
Alexei Emelin 160 000 $ (1)
Salary Remaining : 55 714 $
Chris Stewart 150 000 $ (5)
Salary Remaining : 52 232 $
Micheal Haley 140 000 $ (5)
Salary Remaining : 48 750 $
Brendan Lemieux 97 500 $ (3)
Salary Remaining : 33 951 $
Nathan Gerbe 95 000 $ (4)
Salary Remaining : 33 080 $
Luke Gazdic 95 000 $ (4)
Salary Remaining : 33 080 $
Matt Hunwick 80 500 $ (5)
Salary Remaining : 28 031 $
Andrey Makarov 80 000 $ (5)
Salary Remaining : 27 857 $
Zac Rinaldo 75 000 $ (1)
Salary Remaining : 26 116 $
Sergei Kostitsyn 72 000 $ (5)
Salary Remaining : 25 071 $
Andrei Kostitsyn 72 000 $ (5)
Salary Remaining : 25 071 $
Anthony Peluso 71 000 $ (5)
Salary Remaining : 24 723 $
Brett Gallant 71 000 $ (5)
Salary Remaining : 24 723 $
Tom Sestito 71 000 $ (5)
Salary Remaining : 24 723 $
Kevin Poulin 71 000 $ (4)
Salary Remaining : 24 723 $
Zack Stortini 71 000 $ (5)
Salary Remaining : 24 723 $
Mark Fraser 70 000 $ (5)
Salary Remaining : 24 375 $
Chris Thorburn 70 000 $ (3)
Salary Remaining : 24 375 $
Dustin Tokarski 70 000 $ (5)
Salary Remaining : 24 375 $
Eric Gryba 70 000 $ (3)
Salary Remaining : 24 375 $
Ryan White 70 000 $ (3)
Salary Remaining : 24 375 $
Jordan Nolan 70 000 $ (5)
Salary Remaining : 24 375 $
Mike Reilly 60 000 $ (1)
Salary Remaining : 20 893 $
Total Farm Players28
Salary Commitment
Year 39 : 3 042 000 $
Year 40 : 2 747 000 $
Year 41 : 2 357 000 $
Year 42 : 1 799 500 $
Salary Average Commitment
Year 39 : 1 400 000 $
Year 40 : 1 250 000 $
Year 41 : 1 150 000 $
Year 42 : 900 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 200 $ - 3 600 - 55,38%
Level 2: 5500 - 120 $ - 3 306 - 60,10%
Level 3: 2500 - 65 $ - 1 907 - 76,29%
Level 4: 4000 - 35 $ - 3 691 - 92,28%
Luxury : 1500 - 300 $ - 1 202 - 80,12%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 989 - 99,45%
Farm Level 2: 1000 - 15 $ - 997 - 99,74%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %13 705 - 68,53%
Average Income per Game1 989 884 $
Year to Date Revenue57 706 646 $
Farm
Home Games Left13
Average Attendance - %2 986 - 99,55%
Average Income per Game97 262 $
Year to Date Revenue2 723 343 $

Expense

Pro Players Total Salaries81 452 000 $
Farm Players Total Salaries1 125 000 $
Coaches Total Salaries7 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 465 451 $
Farm Year To Date Expenses1 223 718 $
Pro Salary Cap To Date51 943 325 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 878 612 $
Farm Estimated Season Revenue1 264 409 $
Pro Remaining Season Days40
Pro Expenses Per Days782 761 $
Pro Estimated Expenses31 310 440 $
Farm Remaining Season Days39
Farm Expenses Per Days17 188 $
Farm Estimated Expenses670 332 $
Estimated Season Expenses31 980 772 $
Season Salary Cap81 452 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $548 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 452 000 $
Current Bank Account34 338 258 $
Projected Bank Account27 500 507 $

Pro Players Salaries

Mark Stone 9 000 000 $ (5)
-Salary Remaining : 3 185 841 $
Leon Draisaitl 8 500 000 $ (1)
-Salary Remaining : 3 008 850 $
Mark Giordano 6 750 000 $ (3)
-Salary Remaining : 2 389 381 $
Kris Letang 6 577 000 $ (2)
-Salary Remaining : 2 328 142 $
Seth Jones 6 500 000 $ (5)
-Salary Remaining : 2 300 885 $
Brayden Point 6 500 000 $ (3)
-Salary Remaining : 2 300 885 $
J.T. Miller 5 850 000 $ (1)
-Salary Remaining : 2 070 796 $
Matt Niskanen 5 000 000 $ (3)
-Salary Remaining : 1 769 912 $
Jean-Gabriel Pageau 4 500 000 $ (5)
-Salary Remaining : 1 592 920 $
Justin Williams 3 500 000 $ (1)
-Salary Remaining : 1 238 938 $
Zach Hyman 3 500 000 $ (3)
-Salary Remaining : 1 238 938 $
Thomas Greiss 3 000 000 $ (1)
-Salary Remaining : 1 061 947 $
Brandon Tanev 2 700 000 $ (1)
-Salary Remaining : 955 752 $
Colton Sissons 2 650 000 $ (5)
-Salary Remaining : 938 053 $
Ben Lovejoy 2 000 000 $ (4)
-Salary Remaining : 707 965 $
Brandon Carlo 1 500 000 $ (1)
-Salary Remaining : 530 973 $
Brady Tkachuk 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Ivan Barbashev 1 000 000 $ (1)
-Salary Remaining : 353 982 $
Evan Rodrigues 725 000 $ (1)
-Salary Remaining : 256 637 $
Linus Ullmark 500 000 $ (1)
-Salary Remaining : 176 991 $
Total Pro Players20
Salary Commitment
Year 39 : 81 452 000 $
Year 40 : 54 177 000 $
Year 41 : 46 400 000 $
Year 42 : 24 650 000 $
Salary Average Commitment
Year 39 : 16 250 000 $
Year 40 : 11 750 000 $
Year 41 : 4 500 000 $
Year 42 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 39 : 81 452 000 $
Year 40 : 54 177 000 $
Year 41 : 46 400 000 $
Year 42 : 24 650 000 $

Farm Players Salaries

Andrej Sekera 400 000 $ (1)
Salary Remaining : 139 286 $
Nikolay Goldobin 150 000 $ (1)
Salary Remaining : 52 232 $
Scott Harrington 120 000 $ (3)
Salary Remaining : 41 786 $
Jesper Bratt 120 000 $ (3)
Salary Remaining : 41 786 $
Jordan Szwarz 75 000 $ (2)
Salary Remaining : 26 116 $
Joe Morrow 72 500 $ (4)
Salary Remaining : 25 246 $
Marcus Hogberg 72 500 $ (2)
Salary Remaining : 25 246 $
Maxim Noreau 60 000 $ (1)
Salary Remaining : 20 893 $
Anthony Richard 55 000 $ (2)
Salary Remaining : 19 152 $
Total Farm Players9
Salary Commitment
Year 39 : 1 125 000 $
Year 40 : 515 000 $
Year 41 : 312 500 $
Year 42 : 72 500 $
Salary Average Commitment
Year 39 : 450 000 $
Year 40 : 300 000 $
Year 41 : 150 000 $
Year 42 : 50 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 145 $ - 4 997 - 71,38%
Level 2: 6000 - 100 $ - 3 823 - 63,72%
Level 3: 3000 - 60 $ - 2 022 - 67,41%
Level 4: 5000 - 35 $ - 3 565 - 71,30%
Luxury : 2000 - 240 $ - 1 458 - 72,89%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 690 - 84,49%
Farm Level 2: 1000 - 25 $ - 689 - 68,87%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %15 865 - 68,98%
Average Income per Game1 958 278 $
Year to Date Revenue54 831 775 $
Farm
Home Games Left13
Average Attendance - %2 379 - 79,29%
Average Income per Game107 252 $
Year to Date Revenue3 003 069 $

Expense

Pro Players Total Salaries68 625 000 $
Farm Players Total Salaries1 257 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 462 611 $
Farm Year To Date Expenses1 684 968 $
Pro Salary Cap To Date43 878 538 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 457 610 $
Farm Estimated Season Revenue1 394 282 $
Pro Remaining Season Days40
Pro Expenses Per Days642 699 $
Pro Estimated Expenses25 707 960 $
Farm Remaining Season Days39
Farm Expenses Per Days20 156 $
Farm Estimated Expenses786 084 $
Estimated Season Expenses26 494 044 $
Season Salary Cap68 625 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $13 375 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 16 625 000 $
Current Bank Account11 996 866 $
Projected Bank Account12 354 714 $

Pro Players Salaries

Brandon Saad 5 250 000 $ (1)
-Salary Remaining : 1 858 407 $
Bryan Little 5 200 000 $ (1)
-Salary Remaining : 1 840 708 $
Nazem Kadri 5 125 000 $ (1)
-Salary Remaining : 1 814 159 $
T.J. Brodie 5 000 000 $ (2)
-Salary Remaining : 1 769 912 $
Jeff Petry 5 000 000 $ (3)
-Salary Remaining : 1 769 912 $
Martin Jones 5 000 000 $ (2)
-Salary Remaining : 1 769 912 $
Adam Henrique 4 400 000 $ (1)
-Salary Remaining : 1 557 522 $
Damon Severson 4 000 000 $ (3)
-Salary Remaining : 1 415 929 $
Justin Schultz 4 000 000 $ (5)
-Salary Remaining : 1 415 929 $
James Neal 3 750 000 $ (5)
-Salary Remaining : 1 327 434 $
Bryan Rust 3 000 000 $ (4)
-Salary Remaining : 1 061 947 $
Dmitry Kulikov 2 850 000 $ (2)
-Salary Remaining : 1 008 850 $
Vladimir Sobotka 2 500 000 $ (1)
-Salary Remaining : 884 956 $
Patrick Maroon 2 500 000 $ (4)
-Salary Remaining : 884 956 $
Nick Jensen 1 500 000 $ (3)
-Salary Remaining : 530 973 $
Laurent Brossoit 1 500 000 $ (3)
-Salary Remaining : 530 973 $
Christian Dvorak 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Mirco Mueller 1 100 000 $ (5)
-Salary Remaining : 389 381 $
Loui Eriksson 1 000 000 $ (5)
-Salary Remaining : 353 982 $
Nick Cousins 1 000 000 $ (4)
-Salary Remaining : 353 982 $
Dominik Kahun 950 000 $ (2)
-Salary Remaining : 336 283 $
Frederik Gauthier 800 000 $ (5)
-Salary Remaining : 283 186 $
Zach Sanford 700 000 $ (3)
-Salary Remaining : 247 788 $
Pheonix Copley 700 000 $ (1)
-Salary Remaining : 247 788 $
Justin Auger 600 000 $ (5)
-Salary Remaining : 212 389 $
Total Pro Players25
Salary Commitment
Year 39 : 68 625 000 $
Year 40 : 45 450 000 $
Year 41 : 30 450 000 $
Year 42 : 17 750 000 $
Salary Average Commitment
Year 39 : 16 850 400 $
Year 40 : 13 850 400 $
Year 41 : 7 200 000 $
Year 42 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 39 : 68 625 000 $
Year 40 : 45 450 000 $
Year 41 : 30 450 000 $
Year 42 : 17 750 000 $

Farm Players Salaries

Marko Dano 100 000 $ (3)
Salary Remaining : 34 821 $
Tim Schaller 100 000 $ (3)
Salary Remaining : 34 821 $
Nic Petan 95 000 $ (1)
Salary Remaining : 33 080 $
Dennis Rasmussen 95 000 $ (1)
Salary Remaining : 33 080 $
Matt O'Connor 75 000 $ (1)
Salary Remaining : 26 116 $
Lukas Sedlak 75 000 $ (2)
Salary Remaining : 26 116 $
Michael Bunting 75 000 $ (2)
Salary Remaining : 26 116 $
Petr Straka 70 000 $ (4)
Salary Remaining : 24 375 $
Mikhail Grigorenko 70 000 $ (5)
Salary Remaining : 24 375 $
Frederick Gaudreau 70 000 $ (2)
Salary Remaining : 24 375 $
Michael Sgarbossa 70 000 $ (5)
Salary Remaining : 24 375 $
Jared Coreau 67 500 $ (3)
Salary Remaining : 23 504 $
Michael Mersch 65 000 $ (1)
Salary Remaining : 22 634 $
T.J. Tynan 65 000 $ (5)
Salary Remaining : 22 634 $
Evan McEneny 65 000 $ (3)
Salary Remaining : 22 634 $
Yann Sauve 50 000 $ (3)
Salary Remaining : 17 411 $
Philip Larsen 50 000 $ (4)
Salary Remaining : 17 411 $
Total Farm Players17
Salary Commitment
Year 39 : 1 257 500 $
Year 40 : 927 500 $
Year 41 : 707 500 $
Year 42 : 325 000 $
Salary Average Commitment
Year 39 : 886 333 $
Year 40 : 650 000 $
Year 41 : 500 000 $
Year 42 : 250 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 125 $ - 6 557 - 93,67%
Level 2: 6000 - 75 $ - 4 775 - 79,59%
Level 3: 3000 - 45 $ - 2 426 - 80,86%
Level 4: 5000 - 35 $ - 3 655 - 73,11%
Luxury : 2000 - 215 $ - 1 560 - 77,99%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 75 $ - 991 - 49,53%
Farm Level 2: 1000 - 30 $ - 537 - 53,74%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18 973 - 82,49%
Average Income per Game2 139 765 $
Year to Date Revenue59 913 408 $
Farm
Home Games Left13
Average Attendance - %1 528 - 50,93%
Average Income per Game104 868 $
Year to Date Revenue2 936 296 $

Expense

Pro Players Total Salaries79 275 000 $
Farm Players Total Salaries1 210 000 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 628 981 $
Farm Year To Date Expenses1 394 059 $
Pro Salary Cap To Date51 013 936 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 816 939 $
Farm Estimated Season Revenue1 363 280 $
Pro Remaining Season Days40
Pro Expenses Per Days723 673 $
Pro Estimated Expenses28 946 920 $
Farm Remaining Season Days39
Farm Expenses Per Days17 500 $
Farm Estimated Expenses682 500 $
Estimated Season Expenses29 629 420 $
Season Salary Cap79 275 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 725 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 275 000 $
Current Bank Account43 535 421 $
Projected Bank Account43 086 220 $

Pro Players Salaries

Anze Kopitar 9 250 000 $ (5)
-Salary Remaining : 3 274 336 $
Marc-Andre Fleury 7 125 000 $ (2)
-Salary Remaining : 2 522 124 $
Ryan Suter 7 000 000 $ (4)
-Salary Remaining : 2 477 876 $
Josh Bailey 6 250 000 $ (1)
-Salary Remaining : 2 212 389 $
Ryan Nugent-Hopkins 5 900 000 $ (5)
-Salary Remaining : 2 088 496 $
Evgenii Dadonov 5 500 000 $ (2)
-Salary Remaining : 1 946 903 $
Zach Parise 5 000 000 $ (4)
-Salary Remaining : 1 769 912 $
Andy Greene 4 750 000 $ (3)
-Salary Remaining : 1 681 416 $
Rickard Rakell 4 250 000 $ (5)
-Salary Remaining : 1 504 425 $
Christopher Tanev 4 000 000 $ (4)
-Salary Remaining : 1 415 929 $
Niklas Hjalmarsson 3 500 000 $ (4)
-Salary Remaining : 1 238 938 $
Andreas Athanasiou 2 800 000 $ (1)
-Salary Remaining : 991 150 $
Brenden Dillon 2 500 000 $ (1)
-Salary Remaining : 884 956 $
Alex Chiasson 2 500 000 $ (4)
-Salary Remaining : 884 956 $
Adam McQuaid 1 600 000 $ (2)
-Salary Remaining : 566 372 $
J.T. Compher 1 500 000 $ (3)
-Salary Remaining : 530 973 $
Robert Hagg 1 500 000 $ (3)
-Salary Remaining : 530 973 $
Luke Glendening 1 500 000 $ (2)
-Salary Remaining : 530 973 $
Austin Watson 1 250 000 $ (5)
-Salary Remaining : 442 478 $
Michael Hutchinson 850 000 $ (3)
-Salary Remaining : 300 885 $
Teddy Blueger 750 000 $ (2)
-Salary Remaining : 265 487 $
Total Pro Players21
Salary Commitment
Year 39 : 79 275 000 $
Year 40 : 67 725 000 $
Year 41 : 51 250 000 $
Year 42 : 42 650 000 $
Salary Average Commitment
Year 39 : 15 800 000 $
Year 40 : 14 300 000 $
Year 41 : 6 800 000 $
Year 42 : 4 800 000 $
Salary Cap with 1 Way Contract
Year 39 : 79 275 000 $
Year 40 : 67 725 000 $
Year 41 : 51 250 000 $
Year 42 : 42 650 000 $

Farm Players Salaries

Brendan Smith 150 000 $ (3)
Salary Remaining : 52 232 $
Jakob Forsbacka-Karlsson (Out of Payroll) 97 500 $ (3)
Salary Remaining : 33 951 $
Brian Gibbons 95 000 $ (2)
Salary Remaining : 33 080 $
Ryan Kuffner 92 500 $ (2)
Salary Remaining : 32 210 $
Brady Keeper 92 500 $ (2)
Salary Remaining : 32 210 $
Par Lindholm 85 000 $ (2)
Salary Remaining : 29 598 $
Josh Jooris 77 500 $ (1)
Salary Remaining : 26 987 $
Justin Bailey 72 500 $ (1)
Salary Remaining : 25 246 $
Antti Suomela 70 000 $ (2)
Salary Remaining : 24 375 $
Tyler Graovac 65 000 $ (1)
Salary Remaining : 22 634 $
Gemel Smith 65 000 $ (1)
Salary Remaining : 22 634 $
Joshua Jacobs 60 000 $ (2)
Salary Remaining : 20 893 $
MacKenzie MacEachern 60 000 $ (2)
Salary Remaining : 20 893 $
Christoph Bertschy 60 000 $ (1)
Salary Remaining : 20 893 $
Marek Hrivik 60 000 $ (1)
Salary Remaining : 20 893 $
Allen York 55 000 $ (1)
Salary Remaining : 19 152 $
Bogdan Yakimov 50 000 $ (2)
Salary Remaining : 17 411 $
Total Farm Players17
Salary Commitment
Year 39 : 1 307 500 $
Year 40 : 852 500 $
Year 41 : 247 500 $
Year 42 : 0 $
Salary Average Commitment
Year 39 : 860 000 $
Year 40 : 500 000 $
Year 41 : 100 000 $
Year 42 : 0 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 120 $ - 6 815 - 97,36%
Level 2: 6000 - 70 $ - 5 923 - 98,72%
Level 3: 3000 - 35 $ - 2 983 - 99,43%
Level 4: 5000 - 28 $ - 4 886 - 97,72%
Luxury : 2000 - 200 $ - 1 915 - 95,74%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 954 - 97,71%
Farm Level 2: 1000 - 25 $ - 669 - 66,91%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %22 522 - 97,92%
Average Income per Game2 135 065 $
Year to Date Revenue59 781 820 $
Farm
Home Games Left13
Average Attendance - %2 623 - 87,44%
Average Income per Game109 126 $
Year to Date Revenue3 055 519 $

Expense

Pro Players Total Salaries68 675 000 $
Farm Players Total Salaries2 387 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 171 463 $
Farm Year To Date Expenses2 001 984 $
Pro Salary Cap To Date46 941 359 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 755 845 $
Farm Estimated Season Revenue1 418 634 $
Pro Remaining Season Days40
Pro Expenses Per Days651 991 $
Pro Estimated Expenses26 079 640 $
Farm Remaining Season Days39
Farm Expenses Per Days26 223 $
Farm Estimated Expenses1 022 697 $
Estimated Season Expenses27 102 337 $
Season Salary Cap68 675 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $13 325 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 16 675 000 $
Current Bank Account68 970 348 $
Projected Bank Account71 042 490 $

Pro Players Salaries

John Carlson 8 000 000 $ (3)
-Salary Remaining : 2 831 858 $
Logan Couture 6 250 000 $ (5)
-Salary Remaining : 2 212 389 $
Matt Murray 6 000 000 $ (1)
-Salary Remaining : 2 123 894 $
Mike Hoffman 5 800 000 $ (1)
-Salary Remaining : 2 053 097 $
T.J. Oshie 5 500 000 $ (3)
-Salary Remaining : 1 946 903 $
Timo Meier 5 200 000 $ (3)
-Salary Remaining : 1 840 708 $
Jack Johnson 4 900 000 $ (1)
-Salary Remaining : 1 734 513 $
Travis Hamonic (Out of Payroll) 4 500 000 $ (5)
-Salary Remaining : 1 592 920 $
Craig Smith 3 500 000 $ (1)
-Salary Remaining : 1 238 938 $
Kevin Fiala 3 250 000 $ (4)
-Salary Remaining : 1 150 442 $
Andrew Shaw 2 850 000 $ (5)
-Salary Remaining : 1 008 850 $
Phillip Danault 2 500 000 $ (2)
-Salary Remaining : 884 956 $
Danny DeKeyser 2 200 000 $ (3)
-Salary Remaining : 778 761 $
Matt Nieto 2 000 000 $ (2)
-Salary Remaining : 707 965 $
Colin Miller (Out of Payroll) 2 000 000 $ (1)
-Salary Remaining : 707 965 $
Michael Raffl 1 800 000 $ (5)
-Salary Remaining : 637 168 $
Madison Bowey 1 750 000 $ (5)
-Salary Remaining : 619 469 $
Jamie McGinn 1 750 000 $ (2)
-Salary Remaining : 619 469 $
Joel Eriksson Ek 1 500 000 $ (3)
-Salary Remaining : 530 973 $
Alex Petrovic 1 500 000 $ (3)
-Salary Remaining : 530 973 $
Jack Campbell 1 000 000 $ (2)
-Salary Remaining : 353 982 $
Marc Staal 800 000 $ (3)
-Salary Remaining : 283 186 $
Vinnie Hinostroza 625 000 $ (1)
-Salary Remaining : 221 239 $
Total Pro Players23
Salary Commitment
Year 39 : 75 175 000 $
Year 40 : 52 350 000 $
Year 41 : 45 100 000 $
Year 42 : 20 400 000 $
Salary Average Commitment
Year 39 : 12 325 000 $
Year 40 : 9 200 000 $
Year 41 : 7 200 000 $
Year 42 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 75 175 000 $
Year 40 : 52 350 000 $
Year 41 : 45 100 000 $
Year 42 : 20 400 000 $

Farm Players Salaries

Reto Berra 500 000 $ (2)
Salary Remaining : 174 107 $
Cory Conacher 150 000 $ (2)
Salary Remaining : 52 232 $
Valentin Zykov 100 000 $ (3)
Salary Remaining : 34 821 $
Julius Honka 100 000 $ (3)
Salary Remaining : 34 821 $
Magnus Hellberg 100 000 $ (2)
Salary Remaining : 34 821 $
Dominic Toninato 100 000 $ (5)
Salary Remaining : 34 821 $
Teemu Pulkkinen 100 000 $ (2)
Salary Remaining : 34 821 $
Eric Gelinas 100 000 $ (2)
Salary Remaining : 34 821 $
Seth Griffith 100 000 $ (3)
Salary Remaining : 34 821 $
Zach Trotman 100 000 $ (2)
Salary Remaining : 34 821 $
Sebastien Aho 100 000 $ (5)
Salary Remaining : 34 821 $
Antoine Bibeau 100 000 $ (3)
Salary Remaining : 34 821 $
Nicholas Merkley 100 000 $ (5)
Salary Remaining : 34 821 $
Morgan Klimchuk 90 000 $ (5)
Salary Remaining : 31 339 $
Steven Fogarty 90 000 $ (5)
Salary Remaining : 31 339 $
Roland McKeown 90 000 $ (5)
Salary Remaining : 31 339 $
Shane Gersich 90 000 $ (5)
Salary Remaining : 31 339 $
Brandon Davidson 77 000 $ (2)
Salary Remaining : 26 813 $
Colton White 75 000 $ (2)
Salary Remaining : 26 116 $
Rourke Chartier 75 000 $ (2)
Salary Remaining : 26 116 $
Wade Megan 50 000 $ (1)
Salary Remaining : 17 411 $
Total Farm Players21
Salary Commitment
Year 39 : 2 387 000 $
Year 40 : 2 337 000 $
Year 41 : 1 060 000 $
Year 42 : 660 000 $
Salary Average Commitment
Year 39 : 1 077 000 $
Year 40 : 1 027 000 $
Year 41 : 550 000 $
Year 42 : 350 000 $

Hamilton Ultimate Fighter



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 110 $ - 6 407 - 98,57%
Level 2: 5500 - 70 $ - 5 472 - 99,50%
Level 3: 3000 - 35 $ - 2 974 - 99,14%
Level 4: 4500 - 15 $ - 4 500 - 100,00%
Luxury : 1500 - 210 $ - 1 500 - 100,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 75 $ - 981 - 49,04%
Farm Level 2: 1000 - 25 $ - 646 - 64,61%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %20 854 - 99,30%
Average Income per Game1 832 340 $
Year to Date Revenue51 305 508 $
Farm
Home Games Left12
Average Attendance - %1 627 - 54,23%
Average Income per Game105 128 $
Year to Date Revenue3 048 706 $

Expense

Pro Players Total Salaries68 550 000 $
Farm Players Total Salaries1 950 000 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 257 525 $
Farm Year To Date Expenses1 916 042 $
Pro Salary Cap To Date41 898 234 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 820 414 $
Farm Estimated Season Revenue1 261 534 $
Pro Remaining Season Days40
Pro Expenses Per Days652 655 $
Pro Estimated Expenses26 106 200 $
Farm Remaining Season Days39
Farm Expenses Per Days22 321 $
Farm Estimated Expenses870 519 $
Estimated Season Expenses26 976 719 $
Season Salary Cap68 550 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $13 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 16 550 000 $
Current Bank Account100 180 646 $
Projected Bank Account98 285 875 $

Pro Players Salaries

Cam Fowler 6 000 000 $ (4)
-Salary Remaining : 2 123 894 $
Jonathan Marchessault 5 000 000 $ (2)
-Salary Remaining : 1 769 912 $
Gustav Nyquist 5 000 000 $ (2)
-Salary Remaining : 1 769 912 $
Jonas Brodin 4 500 000 $ (1)
-Salary Remaining : 1 592 920 $
Andrew MacDonald 4 200 000 $ (3)
-Salary Remaining : 1 486 726 $
Mikkel Boedker 4 100 000 $ (3)
-Salary Remaining : 1 451 327 $
Shayne Gostisbehere 3 500 000 $ (1)
-Salary Remaining : 1 238 938 $
David Rittich 3 100 000 $ (1)
-Salary Remaining : 1 097 345 $
Chris Tierney 3 050 000 $ (4)
-Salary Remaining : 1 079 646 $
Cam Talbot 3 000 000 $ (5)
-Salary Remaining : 1 061 947 $
Derek Ryan 2 750 000 $ (1)
-Salary Remaining : 973 451 $
Marcus Foligno 2 750 000 $ (3)
-Salary Remaining : 973 451 $
Alexander Kerfoot 2 600 000 $ (4)
-Salary Remaining : 920 354 $
Darren Helm 2 500 000 $ (3)
-Salary Remaining : 884 956 $
Tanner Pearson 2 500 000 $ (5)
-Salary Remaining : 884 956 $
Brian Boyle (Out of Payroll) 2 500 000 $ (3)
-Salary Remaining : 884 956 $
Nick Holden 2 400 000 $ (4)
-Salary Remaining : 849 558 $
Antoine Roussel 2 000 000 $ (1)
-Salary Remaining : 707 965 $
Colin White 2 000 000 $ (3)
-Salary Remaining : 707 965 $
Matt Benning 1 750 000 $ (3)
-Salary Remaining : 619 469 $
Mattias Janmark 1 500 000 $ (1)
-Salary Remaining : 530 973 $
Jason Pominville 1 000 000 $ (5)
-Salary Remaining : 353 982 $
Derek Grant 1 000 000 $ (5)
-Salary Remaining : 353 982 $
Sam Montembeault 950 000 $ (2)
-Salary Remaining : 336 283 $
Nathan Lawson 700 000 $ (1)
-Salary Remaining : 247 788 $
Matt Roy 700 000 $ (2)
-Salary Remaining : 247 788 $
Total Pro Players26
Salary Commitment
Year 39 : 71 050 000 $
Year 40 : 53 000 000 $
Year 41 : 41 350 000 $
Year 42 : 21 550 000 $
Salary Average Commitment
Year 39 : 16 900 000 $
Year 40 : 13 400 000 $
Year 41 : 11 300 000 $
Year 42 : 6 550 000 $
Salary Cap with 1 Way Contract
Year 39 : 71 050 000 $
Year 40 : 53 000 000 $
Year 41 : 41 350 000 $
Year 42 : 21 550 000 $

Farm Players Salaries

Martin Hanzal 500 000 $ (1)
Salary Remaining : 174 107 $
Sam Gagner 350 000 $ (2)
Salary Remaining : 121 875 $
Adam Gaudette 190 000 $ (5)
Salary Remaining : 66 161 $
Alexander Nylander 150 000 $ (3)
Salary Remaining : 52 232 $
Colby Cave 100 000 $ (2)
Salary Remaining : 34 821 $
Sonny Milano 100 000 $ (2)
Salary Remaining : 34 821 $
Alex Broadhurst 100 000 $ (2)
Salary Remaining : 34 821 $
Adam Cracknell 100 000 $ (2)
Salary Remaining : 34 821 $
Peter Holland 75 000 $ (2)
Salary Remaining : 26 116 $
Michael Chaput 75 000 $ (2)
Salary Remaining : 26 116 $
Alexei Semenov 70 000 $ (1)
Salary Remaining : 24 375 $
Alexander Sulzer 70 000 $ (1)
Salary Remaining : 24 375 $
Curtis McKenzie 70 000 $ (4)
Salary Remaining : 24 375 $
Total Farm Players13
Salary Commitment
Year 39 : 1 950 000 $
Year 40 : 1 310 000 $
Year 41 : 410 000 $
Year 42 : 260 000 $
Salary Average Commitment
Year 39 : 650 000 $
Year 40 : 500 000 $
Year 41 : 150 000 $
Year 42 : 100 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 125 $ - 6 486 - 99,78%
Level 2: 5000 - 80 $ - 4 954 - 99,08%
Level 3: 2500 - 45 $ - 2 500 - 100,00%
Level 4: 4500 - 30 $ - 4 499 - 99,97%
Luxury : 1500 - 250 $ - 1 394 - 92,91%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 80 $ - 906 - 45,28%
Farm Level 2: 1000 - 30 $ - 431 - 43,15%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %19 833 - 99,16%
Average Income per Game2 023 185 $
Year to Date Revenue56 649 193 $
Farm
Home Games Left13
Average Attendance - %1 337 - 44,57%
Average Income per Game105 343 $
Year to Date Revenue2 949 613 $

Expense

Pro Players Total Salaries81 500 000 $
Farm Players Total Salaries2 766 000 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 391 158 $
Farm Year To Date Expenses3 163 962 $
Pro Salary Cap To Date49 484 079 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 301 411 $
Farm Estimated Season Revenue1 369 463 $
Pro Remaining Season Days40
Pro Expenses Per Days761 062 $
Pro Estimated Expenses30 442 480 $
Farm Remaining Season Days39
Farm Expenses Per Days42 554 $
Farm Estimated Expenses1 659 606 $
Estimated Season Expenses32 102 086 $
Season Salary Cap81 500 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 500 000 $
Current Bank Account(4 666 382 $)
Projected Bank Account(9 097 594 $)

Pro Players Salaries

Sidney Crosby 9 350 000 $ (1)
-Salary Remaining : 3 309 735 $
Steven Stamkos 8 950 000 $ (2)
-Salary Remaining : 3 168 142 $
Mitch Marner 7 000 000 $ (3)
-Salary Remaining : 2 477 876 $
Tyson Barrie 6 500 000 $ (4)
-Salary Remaining : 2 300 885 $
Mike Green 5 000 000 $ (2)
-Salary Remaining : 1 769 912 $
Artem Anisimov 4 000 000 $ (3)
-Salary Remaining : 1 415 929 $
Dmitry Orlov 4 000 000 $ (3)
-Salary Remaining : 1 415 929 $
Kyle Connor 3 850 000 $ (3)
-Salary Remaining : 1 362 832 $
Connor Hellebuyck 3 800 000 $ (1)
-Salary Remaining : 1 345 133 $
Jakob Silfverberg 3 750 000 $ (1)
-Salary Remaining : 1 327 434 $
Dustin Brown 3 250 000 $ (4)
-Salary Remaining : 1 150 442 $
Travis Konecny 3 000 000 $ (1)
-Salary Remaining : 1 061 947 $
Michael Grabner 3 000 000 $ (4)
-Salary Remaining : 1 061 947 $
Dan Girardi 3 000 000 $ (2)
-Salary Remaining : 1 061 947 $
Joe Pavelski 3 000 000 $ (3)
-Salary Remaining : 1 061 947 $
Cody Eakin 2 500 000 $ (1)
-Salary Remaining : 884 956 $
Kasperi Kapanen 2 000 000 $ (1)
-Salary Remaining : 707 965 $
Jon Merrill 1 500 000 $ (3)
-Salary Remaining : 530 973 $
Carter Hart 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Rasmus Dahlin 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Caleb Jones 650 000 $ (2)
-Salary Remaining : 230 088 $
Jonathan Racine 500 000 $ (2)
-Salary Remaining : 176 991 $
Chandler Stephenson 500 000 $ (1)
-Salary Remaining : 176 991 $
Total Pro Players23
Salary Commitment
Year 39 : 81 500 000 $
Year 40 : 56 600 000 $
Year 41 : 36 100 000 $
Year 42 : 12 750 000 $
Salary Average Commitment
Year 39 : 20 600 000 $
Year 40 : 17 100 000 $
Year 41 : 13 600 000 $
Year 42 : 4 100 000 $
Salary Cap with 1 Way Contract
Year 39 : 81 500 000 $
Year 40 : 56 600 000 $
Year 41 : 36 100 000 $
Year 42 : 12 750 000 $

Farm Players Salaries

Michael Stone 250 000 $ (3)
Salary Remaining : 87 054 $
Sheldon Rempal 220 000 $ (3)
Salary Remaining : 76 607 $
Mitch Reinke 200 000 $ (2)
Salary Remaining : 69 643 $
Lucas Wallmark 200 000 $ (3)
Salary Remaining : 69 643 $
Hunter Miska 180 000 $ (3)
Salary Remaining : 62 679 $
Ashton Sautner 150 000 $ (2)
Salary Remaining : 52 232 $
Nick Lappin 120 000 $ (2)
Salary Remaining : 41 786 $
Joel L'Esperance 120 000 $ (2)
Salary Remaining : 41 786 $
Eric Robinson (Out of Payroll) 120 000 $ (2)
Salary Remaining : 41 786 $
Jordan Weal 115 000 $ (5)
Salary Remaining : 40 045 $
Paul Carey 100 000 $ (1)
Salary Remaining : 34 821 $
Stefan Noesen 90 000 $ (4)
Salary Remaining : 31 339 $
Adam Clendening 90 000 $ (4)
Salary Remaining : 31 339 $
Joseph Gambardella 90 000 $ (3)
Salary Remaining : 31 339 $
Colin Blackwell 90 000 $ (5)
Salary Remaining : 31 339 $
Steven Kampfer 80 000 $ (3)
Salary Remaining : 27 857 $
Liam O'Brien 80 000 $ (5)
Salary Remaining : 27 857 $
Ryan Callahan 75 000 $ (5)
Salary Remaining : 26 116 $
Matt Irwin 75 000 $ (4)
Salary Remaining : 26 116 $
Kristers Gudlevskis 75 000 $ (4)
Salary Remaining : 26 116 $
Trevor Moore 75 000 $ (2)
Salary Remaining : 26 116 $
Phil Varone 75 000 $ (2)
Salary Remaining : 26 116 $
Austin Wagner 75 000 $ (2)
Salary Remaining : 26 116 $
Rudolfs Balcers 75 000 $ (2)
Salary Remaining : 26 116 $
Cooper Marody 66 000 $ (2)
Salary Remaining : 22 982 $
Total Farm Players25
Salary Commitment
Year 39 : 2 886 000 $
Year 40 : 2 786 000 $
Year 41 : 1 710 000 $
Year 42 : 690 000 $
Salary Average Commitment
Year 39 : 1 125 000 $
Year 40 : 1 075 000 $
Year 41 : 700 000 $
Year 42 : 400 000 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 65 $ - 5 000 - 100,00%
Level 3: 2250 - 60 $ - 2 055 - 91,35%
Level 4: 4000 - 50 $ - 2 599 - 64,97%
Luxury : 1250 - 150 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 50 $ - 1 485 - 74,27%
Farm Level 2: 1000 - 25 $ - 670 - 66,98%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16 904 - 91,37%
Average Income per Game1 570 612 $
Year to Date Revenue43 977 137 $
Farm
Home Games Left13
Average Attendance - %2 155 - 71,84%
Average Income per Game104 670 $
Year to Date Revenue2 930 749 $

Expense

Pro Players Total Salaries79 425 000 $
Farm Players Total Salaries2 840 000 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 998 219 $
Farm Year To Date Expenses2 556 388 $
Pro Salary Cap To Date49 998 240 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 417 956 $
Farm Estimated Season Revenue1 360 705 $
Pro Remaining Season Days40
Pro Expenses Per Days729 425 $
Pro Estimated Expenses29 177 000 $
Farm Remaining Season Days39
Farm Expenses Per Days35 179 $
Farm Estimated Expenses1 371 981 $
Estimated Season Expenses30 548 981 $
Season Salary Cap79 425 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 575 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 425 000 $
Current Bank Account15 457 032 $
Projected Bank Account6 686 712 $

Pro Players Salaries

Jonathan Toews 8 000 000 $ (5)
-Salary Remaining : 2 831 858 $
Ryan Getzlaf 8 000 000 $ (2)
-Salary Remaining : 2 831 858 $
Phil Kessel 6 875 000 $ (1)
-Salary Remaining : 2 433 628 $
Erik Johnson 5 500 000 $ (3)
-Salary Remaining : 1 946 903 $
Darcy Kuemper 5 500 000 $ (4)
-Salary Remaining : 1 946 903 $
Semyon Varlamov 5 000 000 $ (3)
-Salary Remaining : 1 769 912 $
Patric Hornqvist 5 000 000 $ (1)
-Salary Remaining : 1 769 912 $
Brent Seabrook 4 750 000 $ (2)
-Salary Remaining : 1 681 416 $
Alex Goligoski 4 500 000 $ (4)
-Salary Remaining : 1 592 920 $
Jake Gardiner 4 500 000 $ (1)
-Salary Remaining : 1 592 920 $
Kevin Shattenkirk 4 350 000 $ (5)
-Salary Remaining : 1 539 823 $
Vladislav Namestnikov 3 000 000 $ (5)
-Salary Remaining : 1 061 947 $
Boone Jenner 2 900 000 $ (2)
-Salary Remaining : 1 026 549 $
Justin Braun 2 500 000 $ (5)
-Salary Remaining : 884 956 $
Conor Sheary 1 750 000 $ (1)
-Salary Remaining : 619 469 $
Jimmy Howard 1 500 000 $ (5)
-Salary Remaining : 530 973 $
Patrik Nemeth 1 500 000 $ (1)
-Salary Remaining : 530 973 $
Josh Currie 1 000 000 $ (4)
-Salary Remaining : 353 982 $
Slater Koekkoek 1 000 000 $ (2)
-Salary Remaining : 353 982 $
Blake Speers 800 000 $ (3)
-Salary Remaining : 283 186 $
Sheldon Dries 800 000 $ (2)
-Salary Remaining : 283 186 $
Matt Cullen 700 000 $ (3)
-Salary Remaining : 247 788 $
Total Pro Players22
Salary Commitment
Year 39 : 79 425 000 $
Year 40 : 59 800 000 $
Year 41 : 42 350 000 $
Year 42 : 30 350 000 $
Salary Average Commitment
Year 39 : 11 825 000 $
Year 40 : 9 325 000 $
Year 41 : 6 600 000 $
Year 42 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 79 425 000 $
Year 40 : 59 800 000 $
Year 41 : 42 350 000 $
Year 42 : 30 350 000 $

Farm Players Salaries

Nick Leddy 575 000 $ (1)
Salary Remaining : 200 223 $
Jason Demers 375 000 $ (1)
Salary Remaining : 130 580 $
Scott Darling 200 000 $ (4)
Salary Remaining : 69 643 $
Juuso Riikola 120 000 $ (2)
Salary Remaining : 41 786 $
Nicolas Aube-Kubel 120 000 $ (2)
Salary Remaining : 41 786 $
John Hayden 120 000 $ (3)
Salary Remaining : 41 786 $
Adam Johnson 120 000 $ (2)
Salary Remaining : 41 786 $
Zack MacEwen 120 000 $ (2)
Salary Remaining : 41 786 $
Joey Daccord 120 000 $ (2)
Salary Remaining : 41 786 $
Anton Forsberg 100 000 $ (4)
Salary Remaining : 34 821 $
Garret Sparks 90 000 $ (1)
Salary Remaining : 31 339 $
Joakim Ryan 90 000 $ (5)
Salary Remaining : 31 339 $
Trevor Daley 80 000 $ (3)
Salary Remaining : 27 857 $
Jaycob Megna 80 000 $ (3)
Salary Remaining : 27 857 $
Andrew Poturalski 80 000 $ (3)
Salary Remaining : 27 857 $
Alex Biega 80 000 $ (4)
Salary Remaining : 27 857 $
Kevin Gravel 70 000 $ (1)
Salary Remaining : 24 375 $
Tobias Lindberg 70 000 $ (1)
Salary Remaining : 24 375 $
Kaden Fulcher 65 000 $ (2)
Salary Remaining : 22 634 $
Brandon Halverson 55 000 $ (5)
Salary Remaining : 19 152 $
Mikhail Vorobyev 55 000 $ (2)
Salary Remaining : 19 152 $
Marek Langhamer 55 000 $ (5)
Salary Remaining : 19 152 $
Total Farm Players22
Salary Commitment
Year 39 : 2 840 000 $
Year 40 : 1 660 000 $
Year 41 : 940 000 $
Year 42 : 580 000 $
Salary Average Commitment
Year 39 : 1 100 000 $
Year 40 : 850 000 $
Year 41 : 500 000 $
Year 42 : 300 000 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 122 $ - 6 168 - 94,90%
Level 2: 5500 - 78 $ - 5 276 - 95,92%
Level 3: 2500 - 47 $ - 2 465 - 98,59%
Level 4: 4500 - 31 $ - 4 246 - 94,36%
Luxury : 1500 - 268 $ - 1 331 - 88,70%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,48%
Farm Level 2: 1000 - 15 $ - 995 - 99,53%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %19 485 - 95,05%
Average Income per Game2 063 761 $
Year to Date Revenue57 785 295 $
Farm
Home Games Left13
Average Attendance - %2 985 - 99,50%
Average Income per Game97 249 $
Year to Date Revenue2 722 970 $

Expense

Pro Players Total Salaries62 775 000 $
Farm Players Total Salaries2 127 500 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 145 796 $
Farm Year To Date Expenses2 497 170 $
Pro Salary Cap To Date46 703 321 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 828 887 $
Farm Estimated Season Revenue1 264 236 $
Pro Remaining Season Days40
Pro Expenses Per Days573 230 $
Pro Estimated Expenses22 929 200 $
Farm Remaining Season Days39
Farm Expenses Per Days32 388 $
Farm Estimated Expenses1 263 132 $
Estimated Season Expenses24 192 332 $
Season Salary Cap62 775 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $19 225 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 10 775 000 $
Current Bank Account102 957 953 $
Projected Bank Account106 858 744 $

Pro Players Salaries

Patrik Laine 6 750 000 $ (5)
-Salary Remaining : 2 389 381 $
Jonathan Drouin 5 500 000 $ (2)
-Salary Remaining : 1 946 903 $
Keith Yandle 5 500 000 $ (1)
-Salary Remaining : 1 946 903 $
Jordan Eberle 5 000 000 $ (4)
-Salary Remaining : 1 769 912 $
Jeff Carter 4 850 000 $ (2)
-Salary Remaining : 1 716 814 $
Jason Zucker 3 875 000 $ (3)
-Salary Remaining : 1 371 681 $
Craig Anderson 3 750 000 $ (5)
-Salary Remaining : 1 327 434 $
Thomas Vanek 3 500 000 $ (2)
-Salary Remaining : 1 238 938 $
Samuel Girard 3 500 000 $ (4)
-Salary Remaining : 1 238 938 $
William Nylander 3 500 000 $ (1)
-Salary Remaining : 1 238 938 $
Brady Skjei 3 425 000 $ (1)
-Salary Remaining : 1 212 389 $
Andreas Johnsson 3 200 000 $ (5)
-Salary Remaining : 1 132 743 $
Michael Del Zotto 3 000 000 $ (1)
-Salary Remaining : 1 061 947 $
Alex Iafallo 2 000 000 $ (5)
-Salary Remaining : 707 965 $
Carl Hagelin 1 500 000 $ (5)
-Salary Remaining : 530 973 $
David Schlemko 1 000 000 $ (4)
-Salary Remaining : 353 982 $
Tage Thompson 975 000 $ (2)
-Salary Remaining : 345 133 $
MacKenzie Blackwood 750 000 $ (2)
-Salary Remaining : 265 487 $
Nate Thompson 650 000 $ (2)
-Salary Remaining : 230 088 $
Ian McCoshen 550 000 $ (3)
-Salary Remaining : 194 690 $
Total Pro Players20
Salary Commitment
Year 39 : 62 775 000 $
Year 40 : 47 350 000 $
Year 41 : 31 125 000 $
Year 42 : 26 700 000 $
Salary Average Commitment
Year 39 : 11 900 000 $
Year 40 : 9 900 000 $
Year 41 : 6 900 000 $
Year 42 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 62 775 000 $
Year 40 : 47 350 000 $
Year 41 : 31 125 000 $
Year 42 : 26 700 000 $

Farm Players Salaries

Luca Sbisa 220 000 $ (5)
Salary Remaining : 76 607 $
Malcolm Subban 190 000 $ (4)
Salary Remaining : 66 161 $
Ryan Lindgren 120 000 $ (2)
Salary Remaining : 41 786 $
Rasmus Andersson 90 000 $ (3)
Salary Remaining : 31 339 $
Curtis Lazar 87 500 $ (3)
Salary Remaining : 30 469 $
Nicholas Baptiste 87 500 $ (3)
Salary Remaining : 30 469 $
Tyler Bunz 85 000 $ (4)
Salary Remaining : 29 598 $
Janne Kuokkanen 85 000 $ (3)
Salary Remaining : 29 598 $
Matt Puempel 85 000 $ (3)
Salary Remaining : 29 598 $
Brett Lernout 85 000 $ (1)
Salary Remaining : 29 598 $
Michael Dipietro 82 500 $ (2)
Salary Remaining : 28 728 $
Libor Hajek 80 000 $ (2)
Salary Remaining : 27 857 $
Eddie Lack 80 000 $ (2)
Salary Remaining : 27 857 $
Jakub Zboril 75 000 $ (2)
Salary Remaining : 26 116 $
Dillon Heatherington 75 000 $ (4)
Salary Remaining : 26 116 $
Dean Kukan 75 000 $ (1)
Salary Remaining : 26 116 $
Guillaume Brisebois 70 000 $ (2)
Salary Remaining : 24 375 $
Chris Terry 65 000 $ (5)
Salary Remaining : 22 634 $
Oscar Moller 65 000 $ (2)
Salary Remaining : 22 634 $
Eric Tangradi 65 000 $ (5)
Salary Remaining : 22 634 $
Christian Thomas 65 000 $ (5)
Salary Remaining : 22 634 $
Dennis Gilbert 65 000 $ (2)
Salary Remaining : 22 634 $
Jarred Tinordi 65 000 $ (5)
Salary Remaining : 22 634 $
Alan Quine 65 000 $ (2)
Salary Remaining : 22 634 $
Total Farm Players24
Salary Commitment
Year 39 : 2 127 500 $
Year 40 : 1 967 500 $
Year 41 : 1 265 000 $
Year 42 : 830 000 $
Salary Average Commitment
Year 39 : 1 340 000 $
Year 40 : 1 240 000 $
Year 41 : 790 000 $
Year 42 : 540 000 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 92 $ - 6 935 - 99,07%
Level 2: 5250 - 62 $ - 5 250 - 100,00%
Level 3: 4000 - 27 $ - 3 367 - 84,17%
Level 4: 5000 - 22 $ - 4 956 - 99,11%
Luxury : 1750 - 178 $ - 1 750 - 100,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,40%
Farm Level 2: 1000 - 15 $ - 998 - 99,76%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %22 258 - 96,77%
Average Income per Game1 696 190 $
Year to Date Revenue47 493 323 $
Farm
Home Games Left13
Average Attendance - %2 986 - 99,52%
Average Income per Game97 229 $
Year to Date Revenue2 722 401 $

Expense

Pro Players Total Salaries78 350 000 $
Farm Players Total Salaries1 560 000 $
Coaches Total Salaries5 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 733 836 $
Farm Year To Date Expenses1 567 234 $
Pro Salary Cap To Date47 826 757 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 050 471 $
Farm Estimated Season Revenue1 263 972 $
Pro Remaining Season Days40
Pro Expenses Per Days733 186 $
Pro Estimated Expenses29 327 440 $
Farm Remaining Season Days39
Farm Expenses Per Days18 839 $
Farm Estimated Expenses734 721 $
Estimated Season Expenses30 062 161 $
Season Salary Cap78 350 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 350 000 $
Current Bank Account32 914 654 $
Projected Bank Account26 166 936 $

Pro Players Salaries

Tyler Seguin 8 500 000 $ (5)
-Salary Remaining : 3 008 850 $
Taylor Hall 8 000 000 $ (4)
-Salary Remaining : 2 831 858 $
Braden Holtby 6 850 000 $ (5)
-Salary Remaining : 2 424 779 $
Nikolaj Ehlers 6 500 000 $ (1)
-Salary Remaining : 2 300 885 $
Torey Krug 6 125 000 $ (4)
-Salary Remaining : 2 168 142 $
Rasmus Ristolainen 6 000 000 $ (2)
-Salary Remaining : 2 123 894 $
Kyle Turris 5 100 000 $ (3)
-Salary Remaining : 1 805 310 $
Philipp Grubauer 4 250 000 $ (4)
-Salary Remaining : 1 504 425 $
James van Riemsdyk 4 200 000 $ (4)
-Salary Remaining : 1 486 726 $
Marco Scandella 3 750 000 $ (5)
-Salary Remaining : 1 327 434 $
Nikita Zadorov 3 000 000 $ (2)
-Salary Remaining : 1 061 947 $
Ryan Strome 3 000 000 $ (1)
-Salary Remaining : 1 061 947 $
Jared McCann 2 500 000 $ (1)
-Salary Remaining : 884 956 $
Cody Ceci 2 500 000 $ (5)
-Salary Remaining : 884 956 $
Scott Mayfield 1 500 000 $ (5)
-Salary Remaining : 530 973 $
David Kampf 1 250 000 $ (5)
-Salary Remaining : 442 478 $
Trevor Lewis 1 000 000 $ (1)
-Salary Remaining : 353 982 $
Oskar Sundqvist 975 000 $ (1)
-Salary Remaining : 345 133 $
Dominik Simon 850 000 $ (1)
-Salary Remaining : 300 885 $
Carl Dahlstrom 700 000 $ (5)
-Salary Remaining : 247 788 $
Brendan Leipsic 600 000 $ (1)
-Salary Remaining : 212 389 $
Radim Simek 600 000 $ (2)
-Salary Remaining : 212 389 $
Frank Vatrano 600 000 $ (1)
-Salary Remaining : 212 389 $
Total Pro Players23
Salary Commitment
Year 39 : 78 350 000 $
Year 40 : 62 325 000 $
Year 41 : 52 725 000 $
Year 42 : 47 625 000 $
Salary Average Commitment
Year 39 : 12 500 000 $
Year 40 : 8 500 000 $
Year 41 : 7 000 000 $
Year 42 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 39 : 78 350 000 $
Year 40 : 62 325 000 $
Year 41 : 52 725 000 $
Year 42 : 47 625 000 $

Farm Players Salaries

Tom Kuhnhackl 135 000 $ (1)
Salary Remaining : 47 009 $
Tobias Rieder 85 000 $ (3)
Salary Remaining : 29 598 $
Jayce Hawryluk 80 000 $ (2)
Salary Remaining : 27 857 $
Saku Maenalanen 80 000 $ (2)
Salary Remaining : 27 857 $
Chad Ruhwedel 75 000 $ (2)
Salary Remaining : 26 116 $
Andrei Markov 75 000 $ (1)
Salary Remaining : 26 116 $
Daniel Brickley 70 000 $ (3)
Salary Remaining : 24 375 $
Collin Delia 70 000 $ (3)
Salary Remaining : 24 375 $
Kurtis MacDermid 70 000 $ (3)
Salary Remaining : 24 375 $
John Gilmour 70 000 $ (3)
Salary Remaining : 24 375 $
Casey Nelson 60 000 $ (1)
Salary Remaining : 20 893 $
Tyler Lewington 60 000 $ (2)
Salary Remaining : 20 893 $
Anthony Bitetto 60 000 $ (2)
Salary Remaining : 20 893 $
Mark Friedman 60 000 $ (2)
Salary Remaining : 20 893 $
Karson Kuhlman 60 000 $ (2)
Salary Remaining : 20 893 $
Carl Klingberg 50 000 $ (4)
Salary Remaining : 17 411 $
Darren Archibald 50 000 $ (4)
Salary Remaining : 17 411 $
Greg McKegg 50 000 $ (1)
Salary Remaining : 17 411 $
Max McCormick 50 000 $ (1)
Salary Remaining : 17 411 $
Viktor Loov 50 000 $ (1)
Salary Remaining : 17 411 $
Cristoval Nieves 50 000 $ (3)
Salary Remaining : 17 411 $
Sam Carrick 50 000 $ (1)
Salary Remaining : 17 411 $
Stanislav Galiev 50 000 $ (1)
Salary Remaining : 17 411 $
Daniel Catenacci 50 000 $ (1)
Salary Remaining : 17 411 $
Total Farm Players24
Salary Commitment
Year 39 : 1 560 000 $
Year 40 : 990 000 $
Year 41 : 515 000 $
Year 42 : 100 000 $
Salary Average Commitment
Year 39 : 1 227 500 $
Year 40 : 770 000 $
Year 41 : 400 000 $
Year 42 : 100 000 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 250 $ - 2 908 - 41,54%
Level 2: 6000 - 175 $ - 2 405 - 40,08%
Level 3: 3000 - 110 $ - 1 202 - 40,07%
Level 4: 5000 - 60 $ - 2 127 - 42,55%
Luxury : 2000 - 325 $ - 1 047 - 52,36%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 984 - 99,21%
Farm Level 2: 1000 - 15 $ - 996 - 99,57%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %9 689 - 42,13%
Average Income per Game2 076 796 $
Year to Date Revenue60 227 088 $
Farm
Home Games Left12
Average Attendance - %2 980 - 99,33%
Average Income per Game97 036 $
Year to Date Revenue2 814 056 $

Expense

Pro Players Total Salaries54 775 000 $
Farm Players Total Salaries3 017 500 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 998 665 $
Farm Year To Date Expenses3 161 406 $
Pro Salary Cap To Date36 122 568 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 921 554 $
Farm Estimated Season Revenue1 164 437 $
Pro Remaining Season Days40
Pro Expenses Per Days537 832 $
Pro Estimated Expenses21 513 280 $
Farm Remaining Season Days39
Farm Expenses Per Days44 799 $
Farm Estimated Expenses1 747 161 $
Estimated Season Expenses23 260 441 $
Season Salary Cap54 775 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $27 225 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 775 000 $
Current Bank Account67 363 890 $
Projected Bank Account70 189 440 $

Pro Players Salaries

David Perron 6 000 000 $ (5)
-Salary Remaining : 2 123 894 $
Charlie McAvoy 5 500 000 $ (4)
-Salary Remaining : 1 946 903 $
Patrick Bordeleau 5 000 000 $ (3)
-Salary Remaining : 1 769 912 $
Alexander Urbom 5 000 000 $ (1)
-Salary Remaining : 1 769 912 $
Brandon Montour 3 750 000 $ (3)
-Salary Remaining : 1 327 434 $
Anthony Beauvillier 3 500 000 $ (3)
-Salary Remaining : 1 238 938 $
Sven Baertschi 3 400 000 $ (3)
-Salary Remaining : 1 203 540 $
Ryan Spooner 2 750 000 $ (1)
-Salary Remaining : 973 451 $
Pontus Aberg 2 500 000 $ (3)
-Salary Remaining : 884 956 $
Sammy Blais 2 500 000 $ (3)
-Salary Remaining : 884 956 $
Tristan Jarry 2 000 000 $ (3)
-Salary Remaining : 707 965 $
Brett Kulak 1 900 000 $ (2)
-Salary Remaining : 672 566 $
Anthony Duclair 1 500 000 $ (3)
-Salary Remaining : 530 973 $
Derek Dorsett 1 500 000 $ (1)
-Salary Remaining : 530 973 $
Victor Mete 1 250 000 $ (3)
-Salary Remaining : 442 478 $
Filip Hronek (Out of Payroll) 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Calvin Pickard 1 200 000 $ (3)
-Salary Remaining : 424 779 $
Carl Grundstrom 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Matt Grzelcyk 1 200 000 $ (3)
-Salary Remaining : 424 779 $
Conor Garland 950 000 $ (2)
-Salary Remaining : 336 283 $
Jordan Binnington 875 000 $ (1)
-Salary Remaining : 309 735 $
Filip Chlapik 800 000 $ (2)
-Salary Remaining : 283 186 $
Kurtis Gabriel 500 000 $ (1)
-Salary Remaining : 176 991 $
Total Pro Players23
Salary Commitment
Year 39 : 55 975 000 $
Year 40 : 45 350 000 $
Year 41 : 39 300 000 $
Year 42 : 11 500 000 $
Salary Average Commitment
Year 39 : 11 570 000 $
Year 40 : 9 070 000 $
Year 41 : 6 500 000 $
Year 42 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 55 975 000 $
Year 40 : 45 350 000 $
Year 41 : 39 300 000 $
Year 42 : 11 500 000 $

Farm Players Salaries

Mathieu Roy 500 000 $ (3)
Salary Remaining : 174 107 $
Maxim Lapierre 500 000 $ (3)
Salary Remaining : 174 107 $
Maxime Talbot 500 000 $ (3)
Salary Remaining : 174 107 $
Mathieu Carle 500 000 $ (3)
Salary Remaining : 174 107 $
Jeff Zatkoff 500 000 $ (1)
Salary Remaining : 174 107 $
Evan Bouchard 120 000 $ (2)
Salary Remaining : 41 786 $
Evgeny Svechnikov 120 000 $ (3)
Salary Remaining : 41 786 $
Nicolas Roy 80 000 $ (2)
Salary Remaining : 27 857 $
Danick Martel 75 000 $ (2)
Salary Remaining : 26 116 $
Daniel O'Regan 72 500 $ (3)
Salary Remaining : 25 246 $
Reid Boucher 50 000 $ (1)
Salary Remaining : 17 411 $
Total Farm Players11
Salary Commitment
Year 39 : 3 017 500 $
Year 40 : 2 467 500 $
Year 41 : 2 192 500 $
Year 42 : 0 $
Salary Average Commitment
Year 39 : 615 000 $
Year 40 : 475 000 $
Year 41 : 325 000 $
Year 42 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 121 $ - 6 000 - 100,00%
Level 2: 5250 - 77 $ - 5 250 - 100,00%
Level 3: 2250 - 52 $ - 2 216 - 98,48%
Level 4: 4000 - 31 $ - 4 000 - 100,00%
Luxury : 1500 - 250 $ - 1 404 - 93,60%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 942 - 97,08%
Farm Level 2: 1000 - 20 $ - 833 - 83,32%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18 870 - 99,31%
Average Income per Game1 964 780 $
Year to Date Revenue55 013 853 $
Farm
Home Games Left13
Average Attendance - %2 775 - 92,49%
Average Income per Game108 479 $
Year to Date Revenue3 037 403 $

Expense

Pro Players Total Salaries74 675 000 $
Farm Players Total Salaries2 415 000 $
Coaches Total Salaries5 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 112 827 $
Farm Year To Date Expenses2 269 747 $
Pro Salary Cap To Date38 882 728 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 542 146 $
Farm Estimated Season Revenue1 410 223 $
Pro Remaining Season Days40
Pro Expenses Per Days705 088 $
Pro Estimated Expenses28 203 520 $
Farm Remaining Season Days39
Farm Expenses Per Days29 152 $
Farm Estimated Expenses1 136 928 $
Estimated Season Expenses29 340 448 $
Season Salary Cap74 675 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $7 325 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 675 000 $
Current Bank Account76 777 164 $
Projected Bank Account74 389 085 $

Pro Players Salaries

Alex DeBrincat 6 200 000 $ (4)
-Salary Remaining : 2 194 690 $
Marc-Edouard Vlasic 5 750 000 $ (3)
-Salary Remaining : 2 035 398 $
Patrick Marleau 5 700 000 $ (2)
-Salary Remaining : 2 017 699 $
John Gibson 5 700 000 $ (5)
-Salary Remaining : 2 017 699 $
Hampus Lindholm 5 500 000 $ (1)
-Salary Remaining : 1 946 903 $
Jaden Schwartz 5 500 000 $ (3)
-Salary Remaining : 1 946 903 $
Derek Stepan 5 000 000 $ (3)
-Salary Remaining : 1 769 912 $
Sami Vatanen 4 750 000 $ (5)
-Salary Remaining : 1 681 416 $
Nikita Zaitsev 4 000 000 $ (3)
-Salary Remaining : 1 415 929 $
Alec Martinez 3 750 000 $ (5)
-Salary Remaining : 1 327 434 $
Martin Necas 3 500 000 $ (3)
-Salary Remaining : 1 238 938 $
Erik Haula 3 000 000 $ (1)
-Salary Remaining : 1 061 947 $
Erik Gudbranson 2 500 000 $ (2)
-Salary Remaining : 884 956 $
Ryan Miller 2 500 000 $ (4)
-Salary Remaining : 884 956 $
Connor Brown 2 000 000 $ (1)
-Salary Remaining : 707 965 $
Dylan Strome 1 500 000 $ (1)
-Salary Remaining : 530 973 $
Melker Karlsson 1 200 000 $ (3)
-Salary Remaining : 424 779 $
Miikka Salomaki 1 000 000 $ (2)
-Salary Remaining : 353 982 $
Andrew Mangiapane 1 000 000 $ (5)
-Salary Remaining : 353 982 $
Charlie Lindgren 1 000 000 $ (3)
-Salary Remaining : 353 982 $
Brett Seney 850 000 $ (2)
-Salary Remaining : 300 885 $
Tyler Pitlick 800 000 $ (3)
-Salary Remaining : 283 186 $
Jonas Siegenthaler 725 000 $ (2)
-Salary Remaining : 256 637 $
Christoffer Ehn 700 000 $ (2)
-Salary Remaining : 247 788 $
Ryan Graves 550 000 $ (2)
-Salary Remaining : 194 690 $
Total Pro Players25
Salary Commitment
Year 39 : 74 675 000 $
Year 40 : 62 675 000 $
Year 41 : 50 650 000 $
Year 42 : 23 900 000 $
Salary Average Commitment
Year 39 : 12 500 000 $
Year 40 : 10 500 000 $
Year 41 : 7 000 000 $
Year 42 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 74 675 000 $
Year 40 : 62 675 000 $
Year 41 : 50 650 000 $
Year 42 : 23 900 000 $

Farm Players Salaries

Yohann Auvitu 400 000 $ (1)
Salary Remaining : 139 286 $
Daniel Taylor 400 000 $ (1)
Salary Remaining : 139 286 $
Patrik Berglund 235 000 $ (1)
Salary Remaining : 81 830 $
Stuart Percy 120 000 $ (4)
Salary Remaining : 41 786 $
Joseph Blandisi 110 000 $ (1)
Salary Remaining : 38 304 $
Jyrki Jokipakka 100 000 $ (4)
Salary Remaining : 34 821 $
Brendan Ranford 100 000 $ (4)
Salary Remaining : 34 821 $
Sami Niku 100 000 $ (3)
Salary Remaining : 34 821 $
Alexey Marchenko 95 000 $ (2)
Salary Remaining : 33 080 $
Ty Rattie 95 000 $ (1)
Salary Remaining : 33 080 $
Brendan Perlini 90 000 $ (1)
Salary Remaining : 31 339 $
Calle Rosen 90 000 $ (3)
Salary Remaining : 31 339 $
Alexandre Carrier 80 000 $ (3)
Salary Remaining : 27 857 $
Lance Bouma 75 000 $ (3)
Salary Remaining : 26 116 $
Tommy Cross 75 000 $ (1)
Salary Remaining : 26 116 $
Dakota Mermis 65 000 $ (3)
Salary Remaining : 22 634 $
Alexander Khokhlachev 65 000 $ (3)
Salary Remaining : 22 634 $
Emerson Etem 65 000 $ (2)
Salary Remaining : 22 634 $
Klas Dahlbeck 55 000 $ (1)
Salary Remaining : 19 152 $
Total Farm Players19
Salary Commitment
Year 39 : 2 415 000 $
Year 40 : 955 000 $
Year 41 : 795 000 $
Year 42 : 320 000 $
Salary Average Commitment
Year 39 : 950 000 $
Year 40 : 550 000 $
Year 41 : 450 000 $
Year 42 : 150 000 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 5 524 - 92,07%
Level 2: 5000 - 80 $ - 4 871 - 97,41%
Level 3: 2250 - 55 $ - 2 163 - 96,15%
Level 4: 4000 - 40 $ - 3 194 - 79,84%
Luxury : 1250 - 240 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 996 - 99,80%
Farm Level 2: 1000 - 15 $ - 997 - 99,67%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17 002 - 91,90%
Average Income per Game1 902 678 $
Year to Date Revenue53 274 997 $
Farm
Home Games Left13
Average Attendance - %2 993 - 99,75%
Average Income per Game97 529 $
Year to Date Revenue2 730 808 $

Expense

Pro Players Total Salaries80 625 000 $
Farm Players Total Salaries1 477 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 614 377 $
Farm Year To Date Expenses1 827 172 $
Pro Salary Cap To Date51 030 315 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 734 820 $
Farm Estimated Season Revenue1 267 875 $
Pro Remaining Season Days40
Pro Expenses Per Days748 894 $
Pro Estimated Expenses29 955 760 $
Farm Remaining Season Days39
Farm Expenses Per Days22 121 $
Farm Estimated Expenses862 719 $
Estimated Season Expenses30 818 479 $
Season Salary Cap80 625 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 375 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 625 000 $
Current Bank Account6 065 439 $
Projected Bank Account1 249 655 $

Pro Players Salaries

Drew Doughty 9 000 000 $ (2)
-Salary Remaining : 3 185 841 $
P.K. Subban 8 125 000 $ (1)
-Salary Remaining : 2 876 106 $
Claude Giroux 7 200 000 $ (5)
-Salary Remaining : 2 548 673 $
Ryan McDonagh 6 000 000 $ (4)
-Salary Remaining : 2 123 894 $
Max Pacioretty 5 750 000 $ (3)
-Salary Remaining : 2 035 398 $
Vincent Trocheck 5 400 000 $ (2)
-Salary Remaining : 1 911 504 $
Justin Faulk 4 850 000 $ (1)
-Salary Remaining : 1 716 814 $
Tyler Johnson 4 750 000 $ (5)
-Salary Remaining : 1 681 416 $
Yanni Gourde 4 500 000 $ (3)
-Salary Remaining : 1 592 920 $
Brendan Gallagher 4 375 000 $ (4)
-Salary Remaining : 1 548 673 $
David Backes 4 000 000 $ (2)
-Salary Remaining : 1 415 929 $
Mikko Koskinen 3 000 000 $ (3)
-Salary Remaining : 1 061 947 $
Mike Smith 3 000 000 $ (2)
-Salary Remaining : 1 061 947 $
Thomas Hickey 2 000 000 $ (3)
-Salary Remaining : 707 965 $
Artturi Lehkonen 1 750 000 $ (3)
-Salary Remaining : 619 469 $
Brock McGinn 1 700 000 $ (5)
-Salary Remaining : 601 770 $
Tomas Nosek 1 600 000 $ (4)
-Salary Remaining : 566 372 $
Zack Kassian 1 250 000 $ (3)
-Salary Remaining : 442 478 $
Steven Santini 925 000 $ (1)
-Salary Remaining : 327 434 $
Lawson Crouse 900 000 $ (1)
-Salary Remaining : 318 584 $
Ken Appleby 550 000 $ (5)
-Salary Remaining : 194 690 $
Total Pro Players21
Salary Commitment
Year 39 : 80 625 000 $
Year 40 : 65 825 000 $
Year 41 : 44 425 000 $
Year 42 : 26 175 000 $
Salary Average Commitment
Year 39 : 12 200 000 $
Year 40 : 10 200 000 $
Year 41 : 6 500 000 $
Year 42 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 39 : 80 625 000 $
Year 40 : 65 825 000 $
Year 41 : 44 425 000 $
Year 42 : 26 175 000 $

Farm Players Salaries

Corey Perry 230 000 $ (4)
Salary Remaining : 80 089 $
Scottie Upshall 95 000 $ (4)
Salary Remaining : 33 080 $
Charles Hudon 95 000 $ (1)
Salary Remaining : 33 080 $
Libor Sulak 95 000 $ (4)
Salary Remaining : 33 080 $
Marc Methot 95 000 $ (4)
Salary Remaining : 33 080 $
Simon Despres 95 000 $ (4)
Salary Remaining : 33 080 $
Keegan Lowe 92 500 $ (5)
Salary Remaining : 32 210 $
Mike McKenna 85 000 $ (3)
Salary Remaining : 29 598 $
Mark Arcobello 75 000 $ (3)
Salary Remaining : 26 116 $
Jason Garrison 75 000 $ (3)
Salary Remaining : 26 116 $
Jeremy Smith 75 000 $ (3)
Salary Remaining : 26 116 $
Kevin Boyle 75 000 $ (2)
Salary Remaining : 26 116 $
Kyle Baun 75 000 $ (2)
Salary Remaining : 26 116 $
Teemu Hartikainen 55 000 $ (5)
Salary Remaining : 19 152 $
Giovanni Fiore 55 000 $ (5)
Salary Remaining : 19 152 $
Mike Vecchione 55 000 $ (3)
Salary Remaining : 19 152 $
Dominic Turgeon 55 000 $ (5)
Salary Remaining : 19 152 $
Total Farm Players17
Salary Commitment
Year 39 : 1 477 500 $
Year 40 : 1 382 500 $
Year 41 : 1 232 500 $
Year 42 : 867 500 $
Salary Average Commitment
Year 39 : 1 338 333 $
Year 40 : 1 288 333 $
Year 41 : 1 188 333 $
Year 42 : 938 333 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 110 $ - 6 885 - 98,36%
Level 2: 6000 - 65 $ - 5 903 - 98,38%
Level 3: 3000 - 40 $ - 2 967 - 98,91%
Level 4: 5000 - 25 $ - 4 925 - 98,51%
Luxury : 2000 - 190 $ - 1 918 - 95,88%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 998 - 99,88%
Farm Level 2: 1000 - 15 $ - 999 - 99,92%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %22 598 - 98,25%
Average Income per Game2 009 324 $
Year to Date Revenue56 261 067 $
Farm
Home Games Left13
Average Attendance - %2 997 - 99,90%
Average Income per Game97 643 $
Year to Date Revenue2 734 004 $

Expense

Pro Players Total Salaries81 550 000 $
Farm Players Total Salaries1 707 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 409 286 $
Farm Year To Date Expenses2 773 760 $
Pro Salary Cap To Date51 533 188 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 121 210 $
Farm Estimated Season Revenue1 269 359 $
Pro Remaining Season Days40
Pro Expenses Per Days774 779 $
Pro Estimated Expenses30 991 160 $
Farm Remaining Season Days39
Farm Expenses Per Days37 567 $
Farm Estimated Expenses1 465 113 $
Estimated Season Expenses32 456 273 $
Season Salary Cap81 550 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 550 000 $
Current Bank Account75 606 832 $
Projected Bank Account70 541 128 $

Pro Players Salaries

John Tavares 8 900 000 $ (2)
-Salary Remaining : 3 150 442 $
Alex Pietrangelo 8 000 000 $ (2)
-Salary Remaining : 2 831 858 $
David Pastrnak 7 750 000 $ (4)
-Salary Remaining : 2 743 363 $
Roman Josi 7 350 000 $ (2)
-Salary Remaining : 2 601 770 $
Mika Zibanejad 7 250 000 $ (5)
-Salary Remaining : 2 566 372 $
Carey Price 6 500 000 $ (1)
-Salary Remaining : 2 300 885 $
Brayden Schenn 6 000 000 $ (3)
-Salary Remaining : 2 123 894 $
Darnell Nurse 3 900 000 $ (2)
-Salary Remaining : 1 380 531 $
Alexander Edler 3 750 000 $ (1)
-Salary Remaining : 1 327 434 $
Teuvo Teravainen 3 200 000 $ (1)
-Salary Remaining : 1 132 743 $
Blake Coleman 3 000 000 $ (3)
-Salary Remaining : 1 061 947 $
Casey Cizikas 2 500 000 $ (4)
-Salary Remaining : 884 956 $
Paul Byron 2 250 000 $ (5)
-Salary Remaining : 796 460 $
Joel Edmundson 2 000 000 $ (1)
-Salary Remaining : 707 965 $
Carter Hutton 1 500 000 $ (5)
-Salary Remaining : 530 973 $
Travis Sanheim 1 500 000 $ (3)
-Salary Remaining : 530 973 $
Kevin Labanc 1 500 000 $ (3)
-Salary Remaining : 530 973 $
Cedric Paquette 1 000 000 $ (5)
-Salary Remaining : 353 982 $
Oskar Lindblom 1 000 000 $ (5)
-Salary Remaining : 353 982 $
Kevin Connauton 900 000 $ (3)
-Salary Remaining : 318 584 $
Gabriel Bourque 800 000 $ (3)
-Salary Remaining : 283 186 $
Christian Folin (Out of Payroll) 700 000 $ (4)
-Salary Remaining : 247 788 $
Kyle Rau 500 000 $ (1)
-Salary Remaining : 176 991 $
Josh Archibald 500 000 $ (1)
-Salary Remaining : 176 991 $
Total Pro Players24
Salary Commitment
Year 39 : 82 250 000 $
Year 40 : 65 800 000 $
Year 41 : 37 650 000 $
Year 42 : 23 950 000 $
Salary Average Commitment
Year 39 : 12 000 000 $
Year 40 : 9 000 000 $
Year 41 : 7 000 000 $
Year 42 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 82 250 000 $
Year 40 : 65 800 000 $
Year 41 : 37 650 000 $
Year 42 : 23 950 000 $

Farm Players Salaries

Calvin Petersen 120 000 $ (2)
Salary Remaining : 41 786 $
Jordan Greenway 100 000 $ (2)
Salary Remaining : 34 821 $
Drew Stafford 100 000 $ (1)
Salary Remaining : 34 821 $
Joey Anderson 92 500 $ (2)
Salary Remaining : 32 210 $
Derek MacKenzie 90 000 $ (3)
Salary Remaining : 31 339 $
Trevor Carrick 90 000 $ (1)
Salary Remaining : 31 339 $
Alexandre Texier 90 000 $ (2)
Salary Remaining : 31 339 $
Victor Olofsson 90 000 $ (2)
Salary Remaining : 31 339 $
Josh Mahura 90 000 $ (2)
Salary Remaining : 31 339 $
J.T. Brown 75 000 $ (3)
Salary Remaining : 26 116 $
Nick Shore 75 000 $ (4)
Salary Remaining : 26 116 $
Kevin Roy 75 000 $ (5)
Salary Remaining : 26 116 $
Ben Gleason 70 000 $ (2)
Salary Remaining : 24 375 $
William Borgen 70 000 $ (2)
Salary Remaining : 24 375 $
Logan O'Connor 70 000 $ (2)
Salary Remaining : 24 375 $
Riley Stillman 60 000 $ (2)
Salary Remaining : 20 893 $
Dillon Simpson 50 000 $ (3)
Salary Remaining : 17 411 $
Kenny Agostino 50 000 $ (1)
Salary Remaining : 17 411 $
Anders Lindback 50 000 $ (2)
Salary Remaining : 17 411 $
Robbie Russo 50 000 $ (3)
Salary Remaining : 17 411 $
Taylor Leier 50 000 $ (1)
Salary Remaining : 17 411 $
Michael Zalewski 50 000 $ (1)
Salary Remaining : 17 411 $
Darren Dietz 50 000 $ (1)
Salary Remaining : 17 411 $
Total Farm Players23
Salary Commitment
Year 39 : 1 707 500 $
Year 40 : 1 317 500 $
Year 41 : 415 000 $
Year 42 : 150 000 $
Salary Average Commitment
Year 39 : 1 150 000 $
Year 40 : 850 000 $
Year 41 : 300 000 $
Year 42 : 100 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 150 $ - 4 920 - 70,28%
Level 2: 6000 - 100 $ - 3 952 - 65,87%
Level 3: 3000 - 80 $ - 1 540 - 51,34%
Level 4: 5000 - 40 $ - 3 258 - 65,16%
Luxury : 2000 - 325 $ - 1 059 - 52,96%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 966 - 98,28%
Farm Level 2: 1000 - 20 $ - 833 - 83,33%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %14 729 - 64,04%
Average Income per Game1 996 813 $
Year to Date Revenue55 910 758 $
Farm
Home Games Left13
Average Attendance - %2 799 - 93,30%
Average Income per Game109 584 $
Year to Date Revenue3 068 361 $

Expense

Pro Players Total Salaries77 950 000 $
Farm Players Total Salaries2 755 000 $
Coaches Total Salaries7 775 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 028 987 $
Farm Year To Date Expenses2 378 920 $
Pro Salary Cap To Date51 652 212 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 958 566 $
Farm Estimated Season Revenue1 424 596 $
Pro Remaining Season Days40
Pro Expenses Per Days749 779 $
Pro Estimated Expenses29 991 160 $
Farm Remaining Season Days39
Farm Expenses Per Days33 527 $
Farm Estimated Expenses1 307 553 $
Estimated Season Expenses31 298 713 $
Season Salary Cap77 950 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $4 050 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 950 000 $
Current Bank Account60 868 997 $
Projected Bank Account56 953 446 $

Pro Players Salaries

Artemi Panarin 10 000 000 $ (5)
-Salary Remaining : 3 539 823 $
Alex Ovechkin 9 000 000 $ (1)
-Salary Remaining : 3 185 841 $
Tuukka Rask 6 500 000 $ (2)
-Salary Remaining : 2 300 885 $
Tomas Hertl 6 000 000 $ (5)
-Salary Remaining : 2 123 894 $
Paul Stastny 5 500 000 $ (5)
-Salary Remaining : 1 946 903 $
Nick Foligno 5 250 000 $ (4)
-Salary Remaining : 1 858 407 $
Erik Gustafsson 5 000 000 $ (3)
-Salary Remaining : 1 769 912 $
Anton Stralman 4 350 000 $ (2)
-Salary Remaining : 1 539 823 $
Josh Morrissey 3 550 000 $ (3)
-Salary Remaining : 1 256 637 $
Calvin de Haan 3 500 000 $ (2)
-Salary Remaining : 1 238 938 $
Radko Gudas 3 250 000 $ (2)
-Salary Remaining : 1 150 442 $
Tom Wilson 2 250 000 $ (2)
-Salary Remaining : 796 460 $
Richard Panik 2 000 000 $ (5)
-Salary Remaining : 707 965 $
Jake McCabe 2 000 000 $ (5)
-Salary Remaining : 707 965 $
Mark Jankowski 2 000 000 $ (4)
-Salary Remaining : 707 965 $
Adam Lowry 1 900 000 $ (4)
-Salary Remaining : 672 566 $
Roberto Luongo 1 500 000 $ (1)
-Salary Remaining : 530 973 $
Garnet Hathaway 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Johan Larsson 1 200 000 $ (5)
-Salary Remaining : 424 779 $
Milan Lucic 1 000 000 $ (3)
-Salary Remaining : 353 982 $
Niklas Kronwall 1 000 000 $ (1)
-Salary Remaining : 353 982 $
Total Pro Players21
Salary Commitment
Year 39 : 77 950 000 $
Year 40 : 66 450 000 $
Year 41 : 45 400 000 $
Year 42 : 35 850 000 $
Salary Average Commitment
Year 39 : 17 520 000 $
Year 40 : 12 670 000 $
Year 41 : 6 920 000 $
Year 42 : 5 420 000 $
Salary Cap with 1 Way Contract
Year 39 : 77 950 000 $
Year 40 : 66 450 000 $
Year 41 : 45 400 000 $
Year 42 : 35 850 000 $

Farm Players Salaries

Brian Elliott 280 000 $ (1)
Salary Remaining : 97 500 $
Matt Beleskey 200 000 $ (1)
Salary Remaining : 69 643 $
Chris Wideman 180 000 $ (1)
Salary Remaining : 62 679 $
Mark Letestu 180 000 $ (2)
Salary Remaining : 62 679 $
Justin Kloos 175 000 $ (2)
Salary Remaining : 60 938 $
Kyle Brodziak 115 000 $ (4)
Salary Remaining : 40 045 $
Tom Pyatt 110 000 $ (1)
Salary Remaining : 38 304 $
Michael McCarron 97 500 $ (1)
Salary Remaining : 33 951 $
Gabriel Carlsson 87 500 $ (3)
Salary Remaining : 30 469 $
David Warsofsky 85 000 $ (2)
Salary Remaining : 29 598 $
Chris Kunitz 85 000 $ (1)
Salary Remaining : 29 598 $
Ryan Kesler 80 000 $ (3)
Salary Remaining : 27 857 $
Christopher Gibson 80 000 $ (3)
Salary Remaining : 27 857 $
Dmitrij Jaskin 75 000 $ (1)
Salary Remaining : 26 116 $
Jannik Hansen 75 000 $ (1)
Salary Remaining : 26 116 $
Cody Goloubef 75 000 $ (1)
Salary Remaining : 26 116 $
Garrett Wilson 75 000 $ (2)
Salary Remaining : 26 116 $
Carson Soucy 70 000 $ (2)
Salary Remaining : 24 375 $
Samuel Henley 70 000 $ (3)
Salary Remaining : 24 375 $
Maxime Lagace 70 000 $ (5)
Salary Remaining : 24 375 $
David Desharnais 55 000 $ (2)
Salary Remaining : 19 152 $
Brandon Gormley 55 000 $ (2)
Salary Remaining : 19 152 $
Richard Bachman 55 000 $ (2)
Salary Remaining : 19 152 $
Tyler Wotherspoon 55 000 $ (2)
Salary Remaining : 19 152 $
Erik Burgdoerfer 55 000 $ (2)
Salary Remaining : 19 152 $
Colin McDonald 55 000 $ (1)
Salary Remaining : 19 152 $
Viktor Tikhonov 55 000 $ (2)
Salary Remaining : 19 152 $
Vladimir Zharkov 55 000 $ (2)
Salary Remaining : 19 152 $
Patrick Holland 50 000 $ (1)
Salary Remaining : 17 411 $
Total Farm Players29
Salary Commitment
Year 39 : 2 755 000 $
Year 40 : 1 472 500 $
Year 41 : 502 500 $
Year 42 : 185 000 $
Salary Average Commitment
Year 39 : 1 400 000 $
Year 40 : 850 000 $
Year 41 : 300 000 $
Year 42 : 100 000 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 5 196 - 74,24%
Level 2: 6000 - 90 $ - 4 366 - 72,76%
Level 3: 3000 - 50 $ - 2 449 - 81,63%
Level 4: 5000 - 40 $ - 3 233 - 64,67%
Luxury : 2000 - 220 $ - 1 849 - 92,46%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,64%
Farm Level 2: 1000 - 15 $ - 998 - 99,76%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17 093 - 74,32%
Average Income per Game2 045 853 $
Year to Date Revenue59 329 743 $
Farm
Home Games Left13
Average Attendance - %2 991 - 99,68%
Average Income per Game97 423 $
Year to Date Revenue2 727 835 $

Expense

Pro Players Total Salaries59 250 000 $
Farm Players Total Salaries1 335 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 087 832 $
Farm Year To Date Expenses1 465 947 $
Pro Salary Cap To Date34 857 738 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 550 238 $
Farm Estimated Season Revenue1 266 495 $
Pro Remaining Season Days40
Pro Expenses Per Days568 584 $
Pro Estimated Expenses22 743 360 $
Farm Remaining Season Days39
Farm Expenses Per Days16 830 $
Farm Estimated Expenses656 370 $
Estimated Season Expenses23 399 730 $
Season Salary Cap59 250 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $22 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 7 250 000 $
Current Bank Account54 648 063 $
Projected Bank Account57 065 066 $

Pro Players Salaries

Al Montoya 7 000 000 $ (1)
-Salary Remaining : 2 477 876 $
Adam Pardy 7 000 000 $ (1)
-Salary Remaining : 2 477 876 $
Johan Sundstrom 7 000 000 $ (1)
-Salary Remaining : 2 477 876 $
Jaccob Slavin 4 500 000 $ (4)
-Salary Remaining : 1 592 920 $
Nick Schmaltz 3 000 000 $ (1)
-Salary Remaining : 1 061 947 $
Kiefer Sherwood 3 000 000 $ (4)
-Salary Remaining : 1 061 947 $
Jakub Vrana 2 400 000 $ (2)
-Salary Remaining : 849 558 $
Ondrej Kase 2 350 000 $ (3)
-Salary Remaining : 831 858 $
Marcus Pettersson 2 300 000 $ (5)
-Salary Remaining : 814 159 $
Markus Nutivaara 2 200 000 $ (3)
-Salary Remaining : 778 761 $
Mikhail Sergachev 2 000 000 $ (3)
-Salary Remaining : 707 965 $
Vince Dunn 2 000 000 $ (1)
-Salary Remaining : 707 965 $
Ryan Donato 1 750 000 $ (5)
-Salary Remaining : 619 469 $
Oliver Bjorkstrand 1 500 000 $ (1)
-Salary Remaining : 530 973 $
Daniel Sprong 1 250 000 $ (3)
-Salary Remaining : 442 478 $
Danton Heinen 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Gustav Forsling 1 200 000 $ (3)
-Salary Remaining : 424 779 $
Lias Andersson 1 100 000 $ (4)
-Salary Remaining : 389 381 $
Miro Heiskanen 1 000 000 $ (2)
-Salary Remaining : 353 982 $
Robert Thomas 1 000 000 $ (2)
-Salary Remaining : 353 982 $
Roope Hintz 900 000 $ (2)
-Salary Remaining : 318 584 $
Erik Cernak 900 000 $ (2)
-Salary Remaining : 318 584 $
Joonas Korpisalo 800 000 $ (1)
-Salary Remaining : 283 186 $
Anton Lindholm 700 000 $ (3)
-Salary Remaining : 247 788 $
Isac Lundestrom 700 000 $ (2)
-Salary Remaining : 247 788 $
Eric Comrie 500 000 $ (3)
-Salary Remaining : 176 991 $
Total Pro Players26
Salary Commitment
Year 39 : 59 250 000 $
Year 40 : 30 950 000 $
Year 41 : 22 850 000 $
Year 42 : 12 650 000 $
Salary Average Commitment
Year 39 : 26 000 000 $
Year 40 : 9 500 000 $
Year 41 : 6 000 000 $
Year 42 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 39 : 59 250 000 $
Year 40 : 30 950 000 $
Year 41 : 22 850 000 $
Year 42 : 12 650 000 $

Farm Players Salaries

Blake Lizotte 120 000 $ (2)
Salary Remaining : 41 786 $
Philippe Myers 90 000 $ (2)
Salary Remaining : 31 339 $
Eeli Tolvanen 90 000 $ (5)
Salary Remaining : 31 339 $
Alex Formenton 90 000 $ (5)
Salary Remaining : 31 339 $
Dennis Cholowski 80 000 $ (2)
Salary Remaining : 27 857 $
Spencer Martin 70 000 $ (1)
Salary Remaining : 24 375 $
Brandon Gignac 70 000 $ (2)
Salary Remaining : 24 375 $
Timothy Gettinger 70 000 $ (2)
Salary Remaining : 24 375 $
Kristian Vesalainen 70 000 $ (2)
Salary Remaining : 24 375 $
Vitaly Abramov 70 000 $ (2)
Salary Remaining : 24 375 $
John Quenneville 62 500 $ (3)
Salary Remaining : 21 763 $
Peter Cehlarik 62 500 $ (3)
Salary Remaining : 21 763 $
Oliver Kylington 60 000 $ (1)
Salary Remaining : 20 893 $
Kole Sherwood 60 000 $ (2)
Salary Remaining : 20 893 $
Trent Frederic 60 000 $ (2)
Salary Remaining : 20 893 $
Patrick Sieloff 55 000 $ (5)
Salary Remaining : 19 152 $
Maxim Mamin 55 000 $ (5)
Salary Remaining : 19 152 $
Remi Elie 50 000 $ (3)
Salary Remaining : 17 411 $
Samuel Morin 50 000 $ (3)
Salary Remaining : 17 411 $
Total Farm Players19
Salary Commitment
Year 39 : 1 335 000 $
Year 40 : 1 205 000 $
Year 41 : 515 000 $
Year 42 : 290 000 $
Salary Average Commitment
Year 39 : 970 000 $
Year 40 : 850 000 $
Year 41 : 400 000 $
Year 42 : 200 000 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 967 - 99,53%
Level 2: 6000 - 56 $ - 5 959 - 99,31%
Level 3: 3000 - 35 $ - 2 989 - 99,63%
Level 4: 5000 - 19 $ - 4 988 - 99,76%
Luxury : 2000 - 181 $ - 1 941 - 97,06%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,75%
Farm Level 2: 1000 - 15 $ - 995 - 99,48%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %22 844 - 99,32%
Average Income per Game1 746 234 $
Year to Date Revenue48 894 555 $
Farm
Home Games Left13
Average Attendance - %2 990 - 99,66%
Average Income per Game97 462 $
Year to Date Revenue2 728 926 $

Expense

Pro Players Total Salaries77 450 000 $
Farm Players Total Salaries2 062 500 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 128 750 $
Farm Year To Date Expenses3 325 905 $
Pro Salary Cap To Date49 221 671 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 701 043 $
Farm Estimated Season Revenue1 267 001 $
Pro Remaining Season Days40
Pro Expenses Per Days725 221 $
Pro Estimated Expenses29 008 840 $
Farm Remaining Season Days39
Farm Expenses Per Days45 201 $
Farm Estimated Expenses1 762 839 $
Estimated Season Expenses30 771 679 $
Season Salary Cap77 450 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $4 550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 450 000 $
Current Bank Account35 830 202 $
Projected Bank Account29 026 567 $

Pro Players Salaries

Nicklas Backstrom 8 000 000 $ (1)
-Salary Remaining : 2 831 858 $
Shea Weber 7 500 000 $ (1)
-Salary Remaining : 2 654 867 $
Pekka Rinne 7 000 000 $ (4)
-Salary Remaining : 2 477 876 $
Matt Dumba 6 000 000 $ (4)
-Salary Remaining : 2 123 894 $
Filip Forsberg 6 000 000 $ (5)
-Salary Remaining : 2 123 894 $
Brock Nelson 5 000 000 $ (1)
-Salary Remaining : 1 769 912 $
Evander Kane 5 000 000 $ (1)
-Salary Remaining : 1 769 912 $
Zach Werenski 4 800 000 $ (2)
-Salary Remaining : 1 699 115 $
Clayton Keller 4 750 000 $ (3)
-Salary Remaining : 1 681 416 $
Lars Eller 3 500 000 $ (5)
-Salary Remaining : 1 238 938 $
Jonathan Bernier 3 200 000 $ (2)
-Salary Remaining : 1 132 743 $
Blake Comeau 2 800 000 $ (2)
-Salary Remaining : 991 150 $
Jesper Fast 2 500 000 $ (4)
-Salary Remaining : 884 956 $
Ilya Kovalchuk 2 500 000 $ (4)
-Salary Remaining : 884 956 $
Deryk Engelland 2 400 000 $ (3)
-Salary Remaining : 849 558 $
Troy Stecher 2 000 000 $ (1)
-Salary Remaining : 707 965 $
Jordan Martinook 1 500 000 $ (4)
-Salary Remaining : 530 973 $
Troy Brouwer 1 000 000 $ (3)
-Salary Remaining : 353 982 $
Fredrik Claesson 1 000 000 $ (4)
-Salary Remaining : 353 982 $
Joakim Nordstrom 1 000 000 $ (1)
-Salary Remaining : 353 982 $
Total Pro Players20
Salary Commitment
Year 39 : 77 450 000 $
Year 40 : 48 950 000 $
Year 41 : 38 150 000 $
Year 42 : 30 000 000 $
Salary Average Commitment
Year 39 : 10 300 000 $
Year 40 : 7 300 000 $
Year 41 : 5 800 000 $
Year 42 : 4 300 000 $
Salary Cap with 1 Way Contract
Year 39 : 77 450 000 $
Year 40 : 48 950 000 $
Year 41 : 38 150 000 $
Year 42 : 30 000 000 $

Farm Players Salaries

Tyler Toffoli 450 000 $ (2)
Salary Remaining : 156 696 $
Tobias Enstrom 250 000 $ (1)
Salary Remaining : 87 054 $
Ryan Lomberg 130 000 $ (2)
Salary Remaining : 45 268 $
Jack Rodewald 120 000 $ (2)
Salary Remaining : 41 786 $
Brendan Guhle 120 000 $ (4)
Salary Remaining : 41 786 $
Curtis Valk 120 000 $ (2)
Salary Remaining : 41 786 $
Victor Antipin 120 000 $ (2)
Salary Remaining : 41 786 $
Jake Dotchin 100 000 $ (4)
Salary Remaining : 34 821 $
Zack Mitchell 100 000 $ (5)
Salary Remaining : 34 821 $
Alex Lyon 100 000 $ (4)
Salary Remaining : 34 821 $
Jeff Glass 100 000 $ (2)
Salary Remaining : 34 821 $
Kris Versteeg 100 000 $ (1)
Salary Remaining : 34 821 $
Troy Terry 100 000 $ (5)
Salary Remaining : 34 821 $
Michael Leighton 77 500 $ (1)
Salary Remaining : 26 987 $
Justin Shugg 75 000 $ (2)
Salary Remaining : 26 116 $
Total Farm Players15
Salary Commitment
Year 39 : 2 062 500 $
Year 40 : 1 635 000 $
Year 41 : 520 000 $
Year 42 : 520 000 $
Salary Average Commitment
Year 39 : 500 000 $
Year 40 : 350 000 $
Year 41 : 250 000 $
Year 42 : 250 000 $

Seattle Armada



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 110 $ - 6 839 - 97,70%
Level 2: 6000 - 70 $ - 5 782 - 96,37%
Level 3: 3000 - 40 $ - 2 922 - 97,40%
Level 4: 5000 - 30 $ - 4 783 - 95,66%
Luxury : 2000 - 210 $ - 1 840 - 91,99%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 979 - 98,96%
Farm Level 2: 1000 - 20 $ - 860 - 86,01%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %22 166 - 96,37%
Average Income per Game2 055 568 $
Year to Date Revenue57 555 901 $
Farm
Home Games Left14
Average Attendance - %2 839 - 94,64%
Average Income per Game108 914 $
Year to Date Revenue2 940 682 $

Expense

Pro Players Total Salaries52 400 000 $
Farm Players Total Salaries2 692 500 $
Coaches Total Salaries8 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 337 395 $
Farm Year To Date Expenses2 851 648 $
Pro Salary Cap To Date34 073 671 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 722 383 $
Farm Estimated Season Revenue1 524 798 $
Pro Remaining Season Days40
Pro Expenses Per Days522 124 $
Pro Estimated Expenses20 884 960 $
Farm Remaining Season Days39
Farm Expenses Per Days41 897 $
Farm Estimated Expenses1 633 983 $
Estimated Season Expenses22 518 943 $
Season Salary Cap52 400 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $29 600 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 400 000 $
Current Bank Account70 660 773 $
Projected Bank Account76 389 011 $

Pro Players Salaries

Henrik Lundqvist 7 000 000 $ (1)
-Salary Remaining : 2 477 876 $
Bobby Ryan 5 250 000 $ (3)
-Salary Remaining : 1 858 407 $
Kyle Okposo 5 000 000 $ (2)
-Salary Remaining : 1 769 912 $
Dan Hamhuis 4 000 000 $ (1)
-Salary Remaining : 1 415 929 $
Yannick Weber 3 500 000 $ (5)
-Salary Remaining : 1 238 938 $
Chris Butler 3 000 000 $ (2)
-Salary Remaining : 1 061 947 $
Andrew Ladd 3 000 000 $ (5)
-Salary Remaining : 1 061 947 $
Shea Theodore 2 850 000 $ (1)
-Salary Remaining : 1 008 850 $
Carl Gunnarsson 2 750 000 $ (1)
-Salary Remaining : 973 451 $
Corban Knight 2 500 000 $ (5)
-Salary Remaining : 884 956 $
Ben Street 2 000 000 $ (5)
-Salary Remaining : 707 965 $
Connor Carrick 1 250 000 $ (2)
-Salary Remaining : 442 478 $
Sam Steel 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Adin Hill 1 200 000 $ (5)
-Salary Remaining : 424 779 $
Max Comtois 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Connor Brickley 1 000 000 $ (1)
-Salary Remaining : 353 982 $
Filip Zadina 1 000 000 $ (2)
-Salary Remaining : 353 982 $
Denis Gurianov 950 000 $ (2)
-Salary Remaining : 336 283 $
Luke Kunin 950 000 $ (5)
-Salary Remaining : 336 283 $
Juuso Valimaki 900 000 $ (2)
-Salary Remaining : 318 584 $
Dillon Dube 800 000 $ (2)
-Salary Remaining : 283 186 $
Luke Johnson 600 000 $ (2)
-Salary Remaining : 212 389 $
Dylan Olsen 500 000 $ (4)
-Salary Remaining : 176 991 $
Total Pro Players23
Salary Commitment
Year 39 : 52 400 000 $
Year 40 : 34 800 000 $
Year 41 : 18 900 000 $
Year 42 : 13 650 000 $
Salary Average Commitment
Year 39 : 11 550 000 $
Year 40 : 9 050 000 $
Year 41 : 4 000 000 $
Year 42 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 39 : 52 400 000 $
Year 40 : 34 800 000 $
Year 41 : 18 900 000 $
Year 42 : 13 650 000 $

Farm Players Salaries

Zane McIntyre 350 000 $ (2)
Salary Remaining : 121 875 $
Egor Yakovlev 300 000 $ (4)
Salary Remaining : 104 464 $
Beau Bennett 200 000 $ (4)
Salary Remaining : 69 643 $
Tanner Fritz 175 000 $ (2)
Salary Remaining : 60 938 $
Chris Bigras 115 000 $ (1)
Salary Remaining : 40 045 $
Lucas Lessio 100 000 $ (4)
Salary Remaining : 34 821 $
Matt Hackett 100 000 $ (4)
Salary Remaining : 34 821 $
John Persson 100 000 $ (4)
Salary Remaining : 34 821 $
Steve Mason 100 000 $ (4)
Salary Remaining : 34 821 $
Tanner Kero 95 000 $ (1)
Salary Remaining : 33 080 $
Dante Fabbro 92 500 $ (2)
Salary Remaining : 32 210 $
Cameron Gaunce 75 000 $ (2)
Salary Remaining : 26 116 $
Kyle Capobianco 75 000 $ (5)
Salary Remaining : 26 116 $
Jeremy Lauzon 75 000 $ (2)
Salary Remaining : 26 116 $
Jaret Anderson-Dolan 75 000 $ (2)
Salary Remaining : 26 116 $
Dylan Gambrell 70 000 $ (5)
Salary Remaining : 24 375 $
Matt Bartkowski 70 000 $ (4)
Salary Remaining : 24 375 $
Michael Bournival 65 000 $ (1)
Salary Remaining : 22 634 $
Chase Balisy 55 000 $ (5)
Salary Remaining : 19 152 $
Kyle Criscuolo 55 000 $ (5)
Salary Remaining : 19 152 $
David Broll 50 000 $ (2)
Salary Remaining : 17 411 $
Nick Sorensen 50 000 $ (3)
Salary Remaining : 17 411 $
Shane Prince 50 000 $ (1)
Salary Remaining : 17 411 $
Niklas Treutle 50 000 $ (4)
Salary Remaining : 17 411 $
Tomas Vincour 50 000 $ (2)
Salary Remaining : 17 411 $
Dominik Uher 50 000 $ (1)
Salary Remaining : 17 411 $
Taylor Chorney 50 000 $ (4)
Salary Remaining : 17 411 $
Total Farm Players27
Salary Commitment
Year 39 : 2 692 500 $
Year 40 : 2 317 500 $
Year 41 : 1 375 000 $
Year 42 : 1 325 000 $
Salary Average Commitment
Year 39 : 1 305 000 $
Year 40 : 1 055 000 $
Year 41 : 700 000 $
Year 42 : 650 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 869 - 98,13%
Level 2: 6000 - 57 $ - 5 892 - 98,19%
Level 3: 3000 - 32 $ - 2 965 - 98,82%
Level 4: 5000 - 20 $ - 4 904 - 98,08%
Luxury : 2000 - 190 $ - 1 855 - 92,73%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,65%
Farm Level 2: 1000 - 15 $ - 1 000 - 99,95%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %22 484 - 97,76%
Average Income per Game1 763 801 $
Year to Date Revenue49 386 441 $
Farm
Home Games Left13
Average Attendance - %2 993 - 99,75%
Average Income per Game97 463 $
Year to Date Revenue2 728 950 $

Expense

Pro Players Total Salaries57 525 000 $
Farm Players Total Salaries860 000 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 967 690 $
Farm Year To Date Expenses1 237 340 $
Pro Salary Cap To Date36 612 394 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 929 419 $
Farm Estimated Season Revenue1 267 012 $
Pro Remaining Season Days40
Pro Expenses Per Days513 938 $
Pro Estimated Expenses20 557 520 $
Farm Remaining Season Days39
Farm Expenses Per Days12 589 $
Farm Estimated Expenses490 971 $
Estimated Season Expenses21 048 491 $
Season Salary Cap57 525 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $24 475 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 525 000 $
Current Bank Account109 773 226 $
Projected Bank Account112 921 166 $

Pro Players Salaries

Oliver Ekman-Larsson 8 000 000 $ (2)
-Salary Remaining : 2 831 858 $
Drew MacIntyre (Out of Payroll) 7 500 000 $ (1)
-Salary Remaining : 2 654 867 $
Aaron Palushaj 7 500 000 $ (1)
-Salary Remaining : 2 654 867 $
Alexandre Grenier 7 500 000 $ (1)
-Salary Remaining : 2 654 867 $
Andre Burakovsky 3 250 000 $ (4)
-Salary Remaining : 1 150 442 $
Jakob Chychrun 3 000 000 $ (3)
-Salary Remaining : 1 061 947 $
Casey Mittelstadt 2 500 000 $ (5)
-Salary Remaining : 884 956 $
Owen Tippett 2 000 000 $ (5)
-Salary Remaining : 707 965 $
Derek Forbort 2 000 000 $ (1)
-Salary Remaining : 707 965 $
Adam Erne 1 750 000 $ (3)
-Salary Remaining : 619 469 $
Kyle Clifford 1 600 000 $ (4)
-Salary Remaining : 566 372 $
Jori Lehtera 1 500 000 $ (3)
-Salary Remaining : 530 973 $
Drake Caggiula 1 500 000 $ (3)
-Salary Remaining : 530 973 $
Kailer Yamamoto 1 500 000 $ (4)
-Salary Remaining : 530 973 $
Noah Juulsen 1 500 000 $ (5)
-Salary Remaining : 530 973 $
Pavel Zacha 1 250 000 $ (1)
-Salary Remaining : 442 478 $
Ryan Poehling 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Andrei Svechnikov 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Jacob Middleton 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Brett Howden 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Maxime Lajoie 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Max Jones 1 200 000 $ (2)
-Salary Remaining : 424 779 $
Travis Boyd 1 000 000 $ (3)
-Salary Remaining : 353 982 $
Mark Visentin 950 000 $ (4)
-Salary Remaining : 336 283 $
Paul Ladue 825 000 $ (1)
-Salary Remaining : 292 035 $
Jon Gillies (Out of Payroll) 750 000 $ (3)
-Salary Remaining : 265 487 $
Tim Heed 650 000 $ (3)
-Salary Remaining : 230 088 $
Hannu Toivonen 550 000 $ (2)
-Salary Remaining : 194 690 $
Total Pro Players28
Salary Commitment
Year 39 : 65 775 000 $
Year 40 : 39 200 000 $
Year 41 : 23 450 000 $
Year 42 : 13 300 000 $
Salary Average Commitment
Year 39 : 14 000 000 $
Year 40 : 11 000 000 $
Year 41 : 7 000 000 $
Year 42 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 39 : 65 775 000 $
Year 40 : 39 200 000 $
Year 41 : 23 450 000 $
Year 42 : 13 300 000 $

Farm Players Salaries

Zach Whitecloud 125 000 $ (5)
Salary Remaining : 43 527 $
Matthew Highmore 100 000 $ (5)
Salary Remaining : 34 821 $
Michael Kapla 87 500 $ (3)
Salary Remaining : 30 469 $
Dylan Ferguson 82 500 $ (5)
Salary Remaining : 28 728 $
Sean Malone 80 000 $ (3)
Salary Remaining : 27 857 $
Patrick Brown 70 000 $ (4)
Salary Remaining : 24 375 $
Anton Blidh 65 000 $ (3)
Salary Remaining : 22 634 $
Brendan Woods 50 000 $ (3)
Salary Remaining : 17 411 $
Casey Bailey 50 000 $ (3)
Salary Remaining : 17 411 $
Griffen Molino 50 000 $ (3)
Salary Remaining : 17 411 $
Kerby Rychel 50 000 $ (3)
Salary Remaining : 17 411 $
Emile Poirier 50 000 $ (3)
Salary Remaining : 17 411 $
Total Farm Players12
Salary Commitment
Year 39 : 860 000 $
Year 40 : 860 000 $
Year 41 : 860 000 $
Year 42 : 377 500 $
Salary Average Commitment
Year 39 : 600 000 $
Year 40 : 600 000 $
Year 41 : 600 000 $
Year 42 : 200 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 961 - 99,45%
Level 2: 6000 - 60 $ - 5 891 - 98,19%
Level 3: 3000 - 35 $ - 2 976 - 99,20%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 2000 - 190 $ - 1 929 - 96,47%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,59%
Farm Level 2: 1000 - 15 $ - 997 - 99,69%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %21 758 - 98,90%
Average Income per Game1 783 353 $
Year to Date Revenue49 933 896 $
Farm
Home Games Left14
Average Attendance - %2 989 - 99,62%
Average Income per Game97 365 $
Year to Date Revenue2 628 843 $

Expense

Pro Players Total Salaries77 550 000 $
Farm Players Total Salaries1 432 500 $
Coaches Total Salaries5 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 030 314 $
Farm Year To Date Expenses1 288 571 $
Pro Salary Cap To Date49 638 715 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 183 595 $
Farm Estimated Season Revenue1 363 104 $
Pro Remaining Season Days40
Pro Expenses Per Days732 743 $
Pro Estimated Expenses29 309 720 $
Farm Remaining Season Days39
Farm Expenses Per Days17 701 $
Farm Estimated Expenses690 339 $
Estimated Season Expenses30 000 059 $
Season Salary Cap77 550 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $4 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 550 000 $
Current Bank Account13 992 374 $
Projected Bank Account8 539 014 $

Pro Players Salaries

Nathan MacKinnon 10 500 000 $ (4)
-Salary Remaining : 3 716 814 $
Auston Matthews 9 000 000 $ (3)
-Salary Remaining : 3 185 841 $
Ryan Ellis 6 750 000 $ (4)
-Salary Remaining : 2 389 381 $
Sean Couturier 6 750 000 $ (4)
-Salary Remaining : 2 389 381 $
Sean Monahan 6 250 000 $ (1)
-Salary Remaining : 2 212 389 $
Bo Horvat 5 500 000 $ (3)
-Salary Remaining : 1 946 903 $
Ben Bishop 5 500 000 $ (2)
-Salary Remaining : 1 946 903 $
Viktor Arvidsson 4 500 000 $ (1)
-Salary Remaining : 1 592 920 $
Neal Pionk 4 250 000 $ (2)
-Salary Remaining : 1 504 425 $
Travis Zajac 3 100 000 $ (2)
-Salary Remaining : 1 097 345 $
Esa Lindell 2 800 000 $ (1)
-Salary Remaining : 991 150 $
Adam Pelech 2 200 000 $ (4)
-Salary Remaining : 778 761 $
Juuse Saros 1 500 000 $ (2)
-Salary Remaining : 530 973 $
Andrew Copp 1 400 000 $ (2)
-Salary Remaining : 495 575 $
Ryan Pulock 1 350 000 $ (1)
-Salary Remaining : 477 876 $
Marcus Sorensen 1 250 000 $ (1)
-Salary Remaining : 442 478 $
Kevin Rooney 1 000 000 $ (5)
-Salary Remaining : 353 982 $
MacKenzie Weegar 900 000 $ (1)
-Salary Remaining : 318 584 $
Jason Dickinson 900 000 $ (3)
-Salary Remaining : 318 584 $
Brandon Dubinsky 800 000 $ (3)
-Salary Remaining : 283 186 $
Mario Kempe 800 000 $ (3)
-Salary Remaining : 283 186 $
Connor Clifton 550 000 $ (2)
-Salary Remaining : 194 690 $
Total Pro Players22
Salary Commitment
Year 39 : 77 550 000 $
Year 40 : 60 500 000 $
Year 41 : 44 200 000 $
Year 42 : 27 200 000 $
Salary Average Commitment
Year 39 : 11 000 000 $
Year 40 : 8 000 000 $
Year 41 : 5 000 000 $
Year 42 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 39 : 77 550 000 $
Year 40 : 60 500 000 $
Year 41 : 44 200 000 $
Year 42 : 27 200 000 $

Farm Players Salaries

Stephen Johns 250 000 $ (3)
Salary Remaining : 87 054 $
Devante Smith-Pelly 90 000 $ (3)
Salary Remaining : 31 339 $
Brendan Gaunce 80 000 $ (3)
Salary Remaining : 27 857 $
William Carrier 77 500 $ (3)
Salary Remaining : 26 987 $
Gabriel Dumont 75 000 $ (1)
Salary Remaining : 26 116 $
Brad Malone 60 000 $ (4)
Salary Remaining : 20 893 $
Mark Alt 60 000 $ (4)
Salary Remaining : 20 893 $
Louie Belpedio 60 000 $ (2)
Salary Remaining : 20 893 $
Stephen Gionta 55 000 $ (1)
Salary Remaining : 19 152 $
Scott Kosmachuk 55 000 $ (1)
Salary Remaining : 19 152 $
Joni Ortio 55 000 $ (3)
Salary Remaining : 19 152 $
Clark Bishop 55 000 $ (2)
Salary Remaining : 19 152 $
Niklas Svedberg 55 000 $ (3)
Salary Remaining : 19 152 $
Justin Dowling 55 000 $ (4)
Salary Remaining : 19 152 $
Drew Shore 50 000 $ (2)
Salary Remaining : 17 411 $
Chris Driedger 50 000 $ (2)
Salary Remaining : 17 411 $
Michael Latta 50 000 $ (2)
Salary Remaining : 17 411 $
Philip Holm 50 000 $ (1)
Salary Remaining : 17 411 $
Andrew Crescenzi 50 000 $ (1)
Salary Remaining : 17 411 $
Maxwell Reinhart 50 000 $ (2)
Salary Remaining : 17 411 $
Rasmus Rissanen 50 000 $ (2)
Salary Remaining : 17 411 $
Total Farm Players21
Salary Commitment
Year 39 : 1 432 500 $
Year 40 : 1 147 500 $
Year 41 : 782 500 $
Year 42 : 175 000 $
Salary Average Commitment
Year 39 : 985 000 $
Year 40 : 835 000 $
Year 41 : 485 000 $
Year 42 : 150 000 $

Toronto Tomahawk



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 100 $ - 6 498 - 99,97%
Level 2: 5500 - 60 $ - 5 500 - 100,00%
Level 3: 3000 - 35 $ - 2 973 - 99,10%
Level 4: 5000 - 20 $ - 4 974 - 99,48%
Luxury : 1500 - 200 $ - 1 500 - 100,00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,65%
Farm Level 2: 1000 - 15 $ - 994 - 99,38%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %21 445 - 99,74%
Average Income per Game1 705 822 $
Year to Date Revenue47 763 007 $
Farm
Home Games Left13
Average Attendance - %2 987 - 99,56%
Average Income per Game97 359 $
Year to Date Revenue2 726 052 $

Expense

Pro Players Total Salaries62 075 000 $
Farm Players Total Salaries3 000 000 $
Coaches Total Salaries7 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 988 708 $
Farm Year To Date Expenses2 518 486 $
Pro Salary Cap To Date36 789 599 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 175 682 $
Farm Estimated Season Revenue1 265 667 $
Pro Remaining Season Days40
Pro Expenses Per Days606 858 $
Pro Estimated Expenses24 274 320 $
Farm Remaining Season Days39
Farm Expenses Per Days31 696 $
Farm Estimated Expenses1 236 144 $
Estimated Season Expenses25 510 464 $
Season Salary Cap62 075 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $19 925 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 10 075 000 $
Current Bank Account53 475 905 $
Projected Bank Account51 406 790 $

Pro Players Salaries

Jakub Voracek 8 000 000 $ (4)
-Salary Remaining : 2 831 858 $
Mathew Barzal 6 175 000 $ (1)
-Salary Remaining : 2 185 841 $
Jake Allen 5 000 000 $ (3)
-Salary Remaining : 1 769 912 $
Anthony Cirelli 4 650 000 $ (5)
-Salary Remaining : 1 646 018 $
Matthew Tkachuk 4 500 000 $ (1)
-Salary Remaining : 1 592 920 $
Frans Nielsen 4 500 000 $ (4)
-Salary Remaining : 1 592 920 $
Colton Parayko 4 500 000 $ (1)
-Salary Remaining : 1 592 920 $
Sam Bennett 3 000 000 $ (4)
-Salary Remaining : 1 061 947 $
Will Butcher 3 000 000 $ (5)
-Salary Remaining : 1 061 947 $
Jake Virtanen 2 800 000 $ (3)
-Salary Remaining : 991 150 $
Olli Maatta 2 500 000 $ (4)
-Salary Remaining : 884 956 $
Michal Neuvirth 2 000 000 $ (2)
-Salary Remaining : 707 965 $
Jason Bacashihua 2 000 000 $ (2)
-Salary Remaining : 707 965 $
Jimmy Vesey 1 900 000 $ (3)
-Salary Remaining : 672 566 $
Ryan Reaves 1 500 000 $ (1)
-Salary Remaining : 530 973 $
Magnus Paajarvi 1 350 000 $ (2)
-Salary Remaining : 477 876 $
Josh Leivo 900 000 $ (2)
-Salary Remaining : 318 584 $
Korbinian Holzer 900 000 $ (1)
-Salary Remaining : 318 584 $
Nick Seeler 750 000 $ (3)
-Salary Remaining : 265 487 $
Marcus Kruger 750 000 $ (2)
-Salary Remaining : 265 487 $
Devon Toews 700 000 $ (2)
-Salary Remaining : 247 788 $
Josh Brown 700 000 $ (1)
-Salary Remaining : 247 788 $
Total Pro Players22
Salary Commitment
Year 39 : 62 075 000 $
Year 40 : 43 800 000 $
Year 41 : 36 100 000 $
Year 42 : 25 650 000 $
Salary Average Commitment
Year 39 : 11 050 000 $
Year 40 : 8 000 000 $
Year 41 : 5 000 000 $
Year 42 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 62 075 000 $
Year 40 : 43 800 000 $
Year 41 : 36 100 000 $
Year 42 : 25 650 000 $

Farm Players Salaries

Yutaka Fukufuji 1 000 000 $ (2)
Salary Remaining : 348 214 $
David Musil 250 000 $ (1)
Salary Remaining : 87 054 $
Michal Jordan 250 000 $ (1)
Salary Remaining : 87 054 $
Nathan Lieuwen 200 000 $ (2)
Salary Remaining : 69 643 $
Ryan Murphy 150 000 $ (4)
Salary Remaining : 52 232 $
Andreas Englund (Out of Payroll) 125 000 $ (4)
Salary Remaining : 43 527 $
Miles Wood 100 000 $ (1)
Salary Remaining : 34 821 $
Roman Horak 100 000 $ (1)
Salary Remaining : 34 821 $
Zachary Senyshyn 100 000 $ (2)
Salary Remaining : 34 821 $
Nikita Scherbak 100 000 $ (1)
Salary Remaining : 34 821 $
Cody McLeod 100 000 $ (1)
Salary Remaining : 34 821 $
Jordan Schmaltz 100 000 $ (3)
Salary Remaining : 34 821 $
Matt Fraser 100 000 $ (1)
Salary Remaining : 34 821 $
Tyrell Goulbourne 85 000 $ (5)
Salary Remaining : 29 598 $
Joseph Labate 85 000 $ (5)
Salary Remaining : 29 598 $
Jacob Larsson 80 000 $ (3)
Salary Remaining : 27 857 $
Mathieu Joseph 75 000 $ (2)
Salary Remaining : 26 116 $
Luke Witkowski 75 000 $ (1)
Salary Remaining : 26 116 $
Ross Johnston 50 000 $ (1)
Salary Remaining : 17 411 $
Total Farm Players19
Salary Commitment
Year 39 : 3 125 000 $
Year 40 : 2 000 000 $
Year 41 : 625 000 $
Year 42 : 445 000 $
Salary Average Commitment
Year 39 : 1 160 000 $
Year 40 : 710 000 $
Year 41 : 500 000 $
Year 42 : 400 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 145 $ - 5 373 - 76,76%
Level 2: 6000 - 115 $ - 3 611 - 60,19%
Level 3: 3000 - 90 $ - 1 460 - 48,66%
Level 4: 5000 - 75 $ - 2 127 - 42,54%
Luxury : 2000 - 250 $ - 1 490 - 74,51%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 1 096 - 54,82%
Farm Level 2: 1000 - 30 $ - 601 - 60,10%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %14 062 - 61,14%
Average Income per Game2 005 050 $
Year to Date Revenue56 141 397 $
Farm
Home Games Left13
Average Attendance - %1 697 - 56,58%
Average Income per Game106 159 $
Year to Date Revenue2 972 444 $

Expense

Pro Players Total Salaries79 625 000 $
Farm Players Total Salaries2 242 500 $
Coaches Total Salaries6 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses54 931 628 $
Farm Year To Date Expenses2 108 215 $
Pro Salary Cap To Date51 701 556 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 065 649 $
Farm Estimated Season Revenue1 380 063 $
Pro Remaining Season Days40
Pro Expenses Per Days748 894 $
Pro Estimated Expenses29 955 760 $
Farm Remaining Season Days39
Farm Expenses Per Days29 844 $
Farm Estimated Expenses1 163 916 $
Estimated Season Expenses31 119 676 $
Season Salary Cap79 625 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 375 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 625 000 $
Current Bank Account40 170 011 $
Projected Bank Account36 496 047 $

Pro Players Salaries

Erik Karlsson 9 850 000 $ (4)
-Salary Remaining : 3 486 726 $
Patrick Kane 9 250 000 $ (1)
-Salary Remaining : 3 274 336 $
Blake Wheeler 7 000 000 $ (5)
-Salary Remaining : 2 477 876 $
David Krejci 6 000 000 $ (5)
-Salary Remaining : 2 123 894 $
Kyle Palmieri 5 000 000 $ (1)
-Salary Remaining : 1 769 912 $
Nico Hischier 4 750 000 $ (5)
-Salary Remaining : 1 681 416 $
Kevin Hayes 4 500 000 $ (4)
-Salary Remaining : 1 592 920 $
Nate Schmidt 4 350 000 $ (2)
-Salary Remaining : 1 539 823 $
Josh Manson 4 000 000 $ (3)
-Salary Remaining : 1 415 929 $
Mikko Koivu 3 750 000 $ (5)
-Salary Remaining : 1 327 434 $
Brett Pesce 3 500 000 $ (1)
-Salary Remaining : 1 238 938 $
Tyler Bozak 3 300 000 $ (4)
-Salary Remaining : 1 168 142 $
Mark Pysyk 3 000 000 $ (4)
-Salary Remaining : 1 061 947 $
Zack Smith 2 500 000 $ (3)
-Salary Remaining : 884 956 $
Michal Kempny 2 500 000 $ (3)
-Salary Remaining : 884 956 $
Jacob Markstrom 2 250 000 $ (1)
-Salary Remaining : 796 460 $
Brett Connolly 1 500 000 $ (2)
-Salary Remaining : 530 973 $
Ben Hutton 1 200 000 $ (1)
-Salary Remaining : 424 779 $
Alex Stalock 800 000 $ (3)
-Salary Remaining : 283 186 $
Nic Dowd 625 000 $ (1)
-Salary Remaining : 221 239 $
Total Pro Players20
Salary Commitment
Year 39 : 79 625 000 $
Year 40 : 57 800 000 $
Year 41 : 51 950 000 $
Year 42 : 42 150 000 $
Salary Average Commitment
Year 39 : 10 700 000 $
Year 40 : 7 700 000 $
Year 41 : 6 700 000 $
Year 42 : 4 700 000 $
Salary Cap with 1 Way Contract
Year 39 : 79 625 000 $
Year 40 : 57 800 000 $
Year 41 : 51 950 000 $
Year 42 : 42 150 000 $

Farm Players Salaries

Victor Rask 300 000 $ (3)
Salary Remaining : 104 464 $
Trevor van Riemsdyk 200 000 $ (4)
Salary Remaining : 69 643 $
Cam Ward 200 000 $ (3)
Salary Remaining : 69 643 $
Antti Niemi 150 000 $ (2)
Salary Remaining : 52 232 $
Jordan Oesterle 125 000 $ (1)
Salary Remaining : 43 527 $
Jean-Sebastien Dea 90 000 $ (1)
Salary Remaining : 31 339 $
Michael Dal Colle 85 000 $ (5)
Salary Remaining : 29 598 $
Blake Pietila 85 000 $ (4)
Salary Remaining : 29 598 $
Christian Djoos 85 000 $ (5)
Salary Remaining : 29 598 $
Christian Wolanin 85 000 $ (5)
Salary Remaining : 29 598 $
Nathan Bastian 75 000 $ (2)
Salary Remaining : 26 116 $
Rem Pitlick 75 000 $ (2)
Salary Remaining : 26 116 $
Julian Melchiori 75 000 $ (2)
Salary Remaining : 26 116 $
Stefan Matteau 70 000 $ (5)
Salary Remaining : 24 375 $
Nikita Nesterov 70 000 $ (4)
Salary Remaining : 24 375 $
Chase De Leo 62 500 $ (1)
Salary Remaining : 21 763 $
Jacob Josefson 62 500 $ (1)
Salary Remaining : 21 763 $
Ben Harpur 62 500 $ (1)
Salary Remaining : 21 763 $
Mitch Callahan 60 000 $ (2)
Salary Remaining : 20 893 $
Nelson Nogier 60 000 $ (3)
Salary Remaining : 20 893 $
Joonas Nattinen 60 000 $ (2)
Salary Remaining : 20 893 $
Andrew Hammond 55 000 $ (1)
Salary Remaining : 19 152 $
Tyler Randell 50 000 $ (3)
Salary Remaining : 17 411 $
Total Farm Players23
Salary Commitment
Year 39 : 2 242 500 $
Year 40 : 1 785 000 $
Year 41 : 1 290 000 $
Year 42 : 680 000 $
Salary Average Commitment
Year 39 : 1 150 000 $
Year 40 : 850 000 $
Year 41 : 550 000 $
Year 42 : 350 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 95 $ - 6 944 - 99,20%
Level 2: 6000 - 57 $ - 5 982 - 99,70%
Level 3: 3000 - 32 $ - 3 000 - 99,99%
Level 4: 5000 - 20 $ - 4 971 - 99,43%
Luxury : 2000 - 185 $ - 1 917 - 95,83%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,64%
Farm Level 2: 1000 - 15 $ - 1 000 - 99,98%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %22 814 - 99,19%
Average Income per Game1 783 269 $
Year to Date Revenue49 931 524 $
Farm
Home Games Left13
Average Attendance - %2 993 - 99,76%
Average Income per Game97 461 $
Year to Date Revenue2 728 905 $

Expense

Pro Players Total Salaries79 800 000 $
Farm Players Total Salaries2 300 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 640 259 $
Farm Year To Date Expenses2 142 482 $
Pro Salary Cap To Date51 795 136 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 182 493 $
Farm Estimated Season Revenue1 266 992 $
Pro Remaining Season Days40
Pro Expenses Per Days772 566 $
Pro Estimated Expenses30 902 640 $
Farm Remaining Season Days39
Farm Expenses Per Days29 464 $
Farm Estimated Expenses1 149 096 $
Estimated Season Expenses32 051 736 $
Season Salary Cap79 800 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 200 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 800 000 $
Current Bank Account52 081 355 $
Projected Bank Account44 479 104 $

Pro Players Salaries

Evgeni Malkin 9 250 000 $ (2)
-Salary Remaining : 3 274 336 $
Brent Burns 8 500 000 $ (4)
-Salary Remaining : 3 008 850 $
Mark Scheifele 8 000 000 $ (3)
-Salary Remaining : 2 831 858 $
Victor Hedman 7 700 000 $ (4)
-Salary Remaining : 2 725 664 $
Alexander Radulov 6 750 000 $ (4)
-Salary Remaining : 2 389 381 $
Elias Lindholm 6 250 000 $ (5)
-Salary Remaining : 2 212 389 $
Robin Lehner 6 250 000 $ (4)
-Salary Remaining : 2 212 389 $
Chris Kreider 5 750 000 $ (5)
-Salary Remaining : 2 035 398 $
Jake Guentzel 4 000 000 $ (3)
-Salary Remaining : 1 415 929 $
Mikael Granlund 3 800 000 $ (5)
-Salary Remaining : 1 345 133 $
Ron Hainsey 2 250 000 $ (1)
-Salary Remaining : 796 460 $
Brad Richardson 1 900 000 $ (4)
-Salary Remaining : 672 566 $
Zach Aston-Reese 1 500 000 $ (5)
-Salary Remaining : 530 973 $
Ben Chiarot 1 500 000 $ (2)
-Salary Remaining : 530 973 $
Jordie Benn 1 300 000 $ (1)
-Salary Remaining : 460 177 $
Curtis McElhinney 1 250 000 $ (1)
-Salary Remaining : 442 478 $
Roman Polak 1 250 000 $ (3)
-Salary Remaining : 442 478 $
Colton Sceviour 1 000 000 $ (2)
-Salary Remaining : 353 982 $
Robert Bortuzzo 1 000 000 $ (2)
-Salary Remaining : 353 982 $
Ryan Carpenter 600 000 $ (1)
-Salary Remaining : 212 389 $
Total Pro Players20
Salary Commitment
Year 39 : 79 800 000 $
Year 40 : 74 400 000 $
Year 41 : 61 650 000 $
Year 42 : 48 400 000 $
Salary Average Commitment
Year 39 : 14 250 000 $
Year 40 : 11 500 000 $
Year 41 : 9 500 000 $
Year 42 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 79 800 000 $
Year 40 : 74 400 000 $
Year 41 : 61 650 000 $
Year 42 : 48 400 000 $

Farm Players Salaries

Antti Raanta 300 000 $ (4)
Salary Remaining : 104 464 $
Riley Nash 200 000 $ (3)
Salary Remaining : 69 643 $
Jason Spezza 200 000 $ (4)
Salary Remaining : 69 643 $
Austin Czarnik 150 000 $ (2)
Salary Remaining : 52 232 $
Mark Barberio 150 000 $ (2)
Salary Remaining : 52 232 $
Max Veronneau 120 000 $ (2)
Salary Remaining : 41 786 $
Jan Rutta 120 000 $ (4)
Salary Remaining : 41 786 $
Slava Voynov 100 000 $ (3)
Salary Remaining : 34 821 $
Taylor Fedun 100 000 $ (4)
Salary Remaining : 34 821 $
Tyler Motte 100 000 $ (3)
Salary Remaining : 34 821 $
C.J. Smith 92 500 $ (3)
Salary Remaining : 32 210 $
Vinni Lettieri 90 000 $ (4)
Salary Remaining : 31 339 $
Blake Hillman 75 000 $ (5)
Salary Remaining : 26 116 $
Sergey Tolchinsky 65 000 $ (1)
Salary Remaining : 22 634 $
Hudson Fasching 62 500 $ (1)
Salary Remaining : 21 763 $
Joel Hanley 60 000 $ (1)
Salary Remaining : 20 893 $
Tomas Hyka 55 000 $ (5)
Salary Remaining : 19 152 $
Sami Aittokallio 55 000 $ (5)
Salary Remaining : 19 152 $
Nicklas Jensen 55 000 $ (5)
Salary Remaining : 19 152 $
Brad Hunt 50 000 $ (2)
Salary Remaining : 17 411 $
Morgan Ellis 50 000 $ (4)
Salary Remaining : 17 411 $
Max Sauve 50 000 $ (1)
Salary Remaining : 17 411 $
Total Farm Players22
Salary Commitment
Year 39 : 2 300 000 $
Year 40 : 2 062 500 $
Year 41 : 1 592 500 $
Year 42 : 1 100 000 $
Salary Average Commitment
Year 39 : 1 145 000 $
Year 40 : 945 000 $
Year 41 : 700 000 $
Year 42 : 500 000 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 950 - 99,29%
Level 2: 6000 - 60 $ - 5 965 - 99,41%
Level 3: 3000 - 35 $ - 2 984 - 99,46%
Level 4: 5000 - 20 $ - 4 996 - 99,93%
Luxury : 2000 - 200 $ - 1 933 - 96,63%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,55%
Farm Level 2: 1000 - 15 $ - 1 000 - 99,96%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %22 827 - 99,25%
Average Income per Game1 890 327 $
Year to Date Revenue54 819 487 $
Farm
Home Games Left13
Average Attendance - %2 991 - 99,69%
Average Income per Game97 382 $
Year to Date Revenue2 726 686 $

Expense

Pro Players Total Salaries80 475 000 $
Farm Players Total Salaries2 760 000 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 467 265 $
Farm Year To Date Expenses2 144 933 $
Pro Salary Cap To Date52 111 945 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 683 926 $
Farm Estimated Season Revenue1 265 961 $
Pro Remaining Season Days40
Pro Expenses Per Days717 035 $
Pro Estimated Expenses28 681 400 $
Farm Remaining Season Days39
Farm Expenses Per Days29 554 $
Farm Estimated Expenses1 152 606 $
Estimated Season Expenses29 834 006 $
Season Salary Cap80 475 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 525 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 475 000 $
Current Bank Account43 844 103 $
Projected Bank Account37 959 984 $

Pro Players Salaries

Jamie Benn 7 900 000 $ (2)
-Salary Remaining : 2 796 460 $
Evgeny Kuznetsov 7 825 000 $ (4)
-Salary Remaining : 2 769 912 $
Dustin Byfuglien 7 000 000 $ (3)
-Salary Remaining : 2 477 876 $
Devan Dubnyk 6 500 000 $ (4)
-Salary Remaining : 2 300 885 $
Jeff Skinner 6 500 000 $ (3)
-Salary Remaining : 2 300 885 $
Cam Atkinson 6 500 000 $ (4)
-Salary Remaining : 2 300 885 $
Matt Duchene 6 000 000 $ (2)
-Salary Remaining : 2 123 894 $
Zdeno Chara 4 100 000 $ (1)
-Salary Remaining : 1 451 327 $
David Savard 3 850 000 $ (5)
-Salary Remaining : 1 362 832 $
Mattias Ekholm 3 750 000 $ (2)
-Salary Remaining : 1 327 434 $
Anders Lee 3 750 000 $ (2)
-Salary Remaining : 1 327 434 $
Valtteri Filppula 3 500 000 $ (1)
-Salary Remaining : 1 238 938 $
Ryan Murray 2 850 000 $ (2)
-Salary Remaining : 1 008 850 $
Zach Bogosian 2 500 000 $ (3)
-Salary Remaining : 884 956 $
Leo Komarov 2 200 000 $ (4)
-Salary Remaining : 778 761 $
Anton Khudobin 2 000 000 $ (2)
-Salary Remaining : 707 965 $
Markus Granlund 1 000 000 $ (2)
-Salary Remaining : 353 982 $
Jujhar Khaira 1 000 000 $ (2)
-Salary Remaining : 353 982 $
Pierre-Edouard Bellemare 1 000 000 $ (2)
-Salary Remaining : 353 982 $
Chris Wagner 750 000 $ (4)
-Salary Remaining : 265 487 $
Total Pro Players20
Salary Commitment
Year 39 : 80 475 000 $
Year 40 : 72 875 000 $
Year 41 : 43 625 000 $
Year 42 : 27 625 000 $
Salary Average Commitment
Year 39 : 12 500 000 $
Year 40 : 11 500 000 $
Year 41 : 4 500 000 $
Year 42 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 80 475 000 $
Year 40 : 72 875 000 $
Year 41 : 43 625 000 $
Year 42 : 27 625 000 $

Farm Players Salaries

Andrew Cogliano 265 000 $ (1)
Salary Remaining : 92 277 $
John Moore 250 000 $ (3)
Salary Remaining : 87 054 $
Mathieu Perreault 225 000 $ (2)
Salary Remaining : 78 348 $
Sven Andrighetto 200 000 $ (1)
Salary Remaining : 69 643 $
Mike Condon 200 000 $ (1)
Salary Remaining : 69 643 $
Derick Brassard 150 000 $ (1)
Salary Remaining : 52 232 $
Oscar Lindberg 150 000 $ (4)
Salary Remaining : 52 232 $
Dale Weise 125 000 $ (2)
Salary Remaining : 43 527 $
Joshua Ho-Sang 110 000 $ (3)
Salary Remaining : 38 304 $
Andrej Sustr 100 000 $ (1)
Salary Remaining : 34 821 $
Zach Redmond 95 000 $ (3)
Salary Remaining : 33 080 $
A.J. Greer 85 000 $ (3)
Salary Remaining : 29 598 $
Laurent Dauphin 80 000 $ (2)
Salary Remaining : 27 857 $
Phillip Di Giuseppe 75 000 $ (1)
Salary Remaining : 26 116 $
Colin Wilson 75 000 $ (1)
Salary Remaining : 26 116 $
Scott Wilson 75 000 $ (1)
Salary Remaining : 26 116 $
Nate Prosser 75 000 $ (1)
Salary Remaining : 26 116 $
Philip Samuelsson 72 500 $ (2)
Salary Remaining : 25 246 $
Duncan Siemens 70 000 $ (4)
Salary Remaining : 24 375 $
Ryan Bourque 60 000 $ (4)
Salary Remaining : 20 893 $
Adam Wilcox 57 500 $ (3)
Salary Remaining : 20 022 $
Xavier Ouellet 55 000 $ (5)
Salary Remaining : 19 152 $
Andrei Mironov 55 000 $ (5)
Salary Remaining : 19 152 $
Jeremy Morin 55 000 $ (3)
Salary Remaining : 19 152 $
Total Farm Players24
Salary Commitment
Year 39 : 2 760 000 $
Year 40 : 1 545 000 $
Year 41 : 1 042 500 $
Year 42 : 390 000 $
Salary Average Commitment
Year 39 : 1 615 000 $
Year 40 : 795 000 $
Year 41 : 585 000 $
Year 42 : 250 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 82 000 000 $
Available Cap Space

Over Minimum of
52 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Icehawks 48 537 815 $ 77 750 000 $ 4 250 000 $ 25 750 000 $ 231740
Atlanta Supra 53 851 482 $ 55 525 000 $ 26 475 000 $ 3 525 000 $ 251944
Boston Bruins 93 540 526 $ 73 950 000 $ 8 050 000 $ 21 950 000 $ 202747
Calgary Red Bull 3 003 965 $ 66 700 000 $ 15 300 000 $ 14 700 000 $ 271340
Chicago Blackhawks 34 609 091 $ 71 900 000 $ 10 100 000 $ 19 900 000 $ 222749
Cleveland Bulldogs 109 592 532 $ 78 550 000 $ 3 450 000 $ 26 550 000 $ 212445
Colorado Zipper 48 469 153 $ 78 075 000 $ 3 925 000 $ 26 075 000 $ 202848
Dallas Storm 34 338 258 $ 81 452 000 $ 548 000 $ 29 452 000 $ 20929
Detroit Red Wings 11 996 866 $ 68 625 000 $ 13 375 000 $ 16 625 000 $ 251742
Edmonton Oilers 43 535 421 $ 79 275 000 $ 2 725 000 $ 27 275 000 $ 211738
Halifax Thunder 68 970 348 $ 68 675 000 $ 13 325 000 $ 16 675 000 $ 232144
Hamilton Ultimate Fighter 100 180 646 $ 68 550 000 $ 13 450 000 $ 16 550 000 $ 261339
Houston Supernova (4 666 382 $) 81 500 000 $ 500 000 $ 29 500 000 $ 232548
London Spartiates 15 457 032 $ 79 425 000 $ 2 575 000 $ 27 425 000 $ 222244
Los Angeles Kings 102 957 953 $ 62 775 000 $ 19 225 000 $ 10 775 000 $ 202444
Moncton Wildcats 32 914 654 $ 78 350 000 $ 3 650 000 $ 26 350 000 $ 232447
Montreal Canadiens 67 363 890 $ 54 775 000 $ 27 225 000 $ 2 775 000 $ 231134
New York Rangers 76 777 164 $ 74 675 000 $ 7 325 000 $ 22 675 000 $ 251944
Nunavut Mystery 6 065 439 $ 80 625 000 $ 1 375 000 $ 28 625 000 $ 211738
Ottawa Lumberjacks 75 606 832 $ 81 550 000 $ 450 000 $ 29 550 000 $ 242347
Quebec Nordiques 60 868 997 $ 77 950 000 $ 4 050 000 $ 25 950 000 $ 212950
Regina Pats 54 648 063 $ 59 250 000 $ 22 750 000 $ 7 250 000 $ 261945
San Jose Rhinos 35 830 202 $ 77 450 000 $ 4 550 000 $ 25 450 000 $ 201535
Seattle Armada 70 660 773 $ 52 400 000 $ 29 600 000 $ 400 000 $ 232750
St-Johns Desperados 109 773 226 $ 57 525 000 $ 24 475 000 $ 5 525 000 $ 281240
St-Louis Blues 13 992 374 $ 77 550 000 $ 4 450 000 $ 25 550 000 $ 222143
Toronto Tomahawk 53 475 905 $ 62 075 000 $ 19 925 000 $ 10 075 000 $ 221941
Vancouver Knights 40 170 011 $ 79 625 000 $ 2 375 000 $ 27 625 000 $ 202343
Washington Budweiser 52 081 355 $ 79 800 000 $ 2 200 000 $ 27 800 000 $ 202242
Winnipeg Jets 43 844 103 $ 80 475 000 $ 1 525 000 $ 28 475 000 $ 202444