Finances

Alaska Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameAlaska Dome
Level 1: 6000 - 130 $ - 4 406 - 73,43%
Level 2: 5000 - 80 $ - 3 802 - 76,05%
Level 3: 2250 - 55 $ - 1 665 - 74,00%
Level 4: 4000 - 40 $ - 2 335 - 58,38%
Luxury : 1250 - 240 $ - 1 213 - 97,05%
Total Capacity :18500

Income

Home Games Left3
Average Attendance - %13 421 - 72,55%
Average Income per Game1 420 681 $
Year to Date Revenue53 985 869 $

Expense

Pro Players Total Salaries72 325 000 $
Farm Players Total Salaries1 370 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 774 348 $
Farm Year To Date Expenses1 741 405 $
Pro Salary Cap To Date64 515 564 $
Farm Salary Cap To Date1 285 645 $

Estimate

Pro Estimated Season Revenue4 262 042 $
Pro Remaining Season Days11
Pro Expenses Per Days656 360 $
Pro Estimated Expenses7 219 960 $
Farm Remaining Season Days10
Farm Expenses Per Days16 549 $
Farm Estimated Expenses165 490 $
Estimated Season Expenses7 385 450 $
Season Salary Cap72 325 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $675 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 27 325 000 $
Current Bank Account14 225 053 $
Projected Bank Account11 101 645 $

Pro Players Salaries

Claude Giroux 7 350 000 $ (4)
-Salary Remaining : 709 211 $
Kris Letang 6 750 000 $ (1)
-Salary Remaining : 651 316 $
Dustin Byfuglien 6 500 000 $ (2)
-Salary Remaining : 627 193 $
Max Pacioretty 6 350 000 $ (3)
-Salary Remaining : 612 719 $
John Carlson 6 250 000 $ (2)
-Salary Remaining : 603 070 $
Nick Foligno 5 100 000 $ (3)
-Salary Remaining : 492 105 $
TJ Oshie 5 000 000 $ (2)
-Salary Remaining : 482 456 $
Tyler Johnson 5 000 000 $ (4)
-Salary Remaining : 482 456 $
Cam Talbot 4 500 000 $ (4)
-Salary Remaining : 434 211 $
Anton Stralman 3 850 000 $ (1)
-Salary Remaining : 371 491 $
Jakob Silfverberg 3 750 000 $ (5)
-Salary Remaining : 361 842 $
Antoine Roussel 2 000 000 $ (5)
-Salary Remaining : 192 982 $
Ryan Miller 1 700 000 $ (4)
-Salary Remaining : 164 035 $
Marcus Foligno 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Matt Cullen 1 100 000 $ (3)
-Salary Remaining : 106 140 $
Jay McClement 1 100 000 $ (1)
-Salary Remaining : 106 140 $
Steve Ott 975 000 $ (2)
-Salary Remaining : 94 079 $
Nick Schultz 900 000 $ (2)
-Salary Remaining : 86 842 $
Torrey Mitchell 900 000 $ (1)
-Salary Remaining : 86 842 $
Ben Chiarot 750 000 $ (1)
-Salary Remaining : 72 368 $
Kevin Czuczman (1 Way Contract) 650 000 $ (4)
-1 Way Contract Salary Cap : 650 000 $
-Salary Remaining : 62 719 $
Fedor Tyutin 650 000 $ (1)
-Salary Remaining : 62 719 $
Total Pro Players22
Salary Commitment
Year 35 : 72 325 000 $
Year 36 : 57 925 000 $
Year 37 : 37 500 000 $
Year 38 : 24 950 000 $
Salary Average Commitment
Year 35 : 31 420 000 $
Year 36 : 24 070 000 $
Year 37 : 23 070 000 $
Year 38 : 20 050 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 325 000 $
Year 36 : 58 325 000 $
Year 37 : 37 500 000 $
Year 38 : 24 950 000 $

Farm Players Salaries

Craig Smith 350 000 $ (5)
Salary Remaining : 30 973 $
Luke Witkowski 75 000 $ (2)
Salary Remaining : 6 637 $
Trevor Smith 75 000 $ (2)
Salary Remaining : 6 637 $
Stefan Noesen 75 000 $ (3)
Salary Remaining : 6 637 $
Mike Vecchione 75 000 $ (2)
Salary Remaining : 6 637 $
Sergei Kostitsyn 75 000 $ (1)
Salary Remaining : 6 637 $
Brett Bellemore 65 000 $ (1)
Salary Remaining : 5 752 $
Viktor Svedberg 65 000 $ (4)
Salary Remaining : 5 752 $
Anthony Peluso 60 000 $ (3)
Salary Remaining : 5 310 $
Kyle Baun 60 000 $ (1)
Salary Remaining : 5 310 $
Teemu Hartikainen 60 000 $ (4)
Salary Remaining : 5 310 $
Chad Billins 60 000 $ (2)
Salary Remaining : 5 310 $
Dustin Jeffrey 55 000 $ (2)
Salary Remaining : 4 867 $
Calvin Heeter 55 000 $ (2)
Salary Remaining : 4 867 $
Matthew Corrente 55 000 $ (2)
Salary Remaining : 4 867 $
Gabriel Dumont 55 000 $ (2)
Salary Remaining : 4 867 $
Matt Donovan 55 000 $ (4)
Salary Remaining : 4 867 $
Total Farm Players17
Salary Commitment
Year 35 : 1 370 000 $
Year 36 : 1 170 000 $
Year 37 : 665 000 $
Year 38 : 530 000 $
Salary Average Commitment
Year 35 : 515 000 $
Year 36 : 465 000 $
Year 37 : 315 000 $
Year 38 : 215 000 $

Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 100 $ - 5 680 - 81,15%
Level 2: 6000 - 60 $ - 5 715 - 95,25%
Level 3: 3000 - 35 $ - 2 922 - 97,41%
Level 4: 5000 - 20 $ - 4 872 - 97,44%
Luxury : 2000 - 200 $ - 1 505 - 75,26%
Total Capacity :23000

Income

Home Games Left3
Average Attendance - %20 695 - 89,98%
Average Income per Game1 482 282 $
Year to Date Revenue56 326 709 $

Expense

Pro Players Total Salaries72 800 000 $
Farm Players Total Salaries1 592 500 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses65 929 368 $
Farm Year To Date Expenses2 355 760 $
Pro Salary Cap To Date63 670 606 $
Farm Salary Cap To Date1 626 555 $

Estimate

Pro Estimated Season Revenue4 446 845 $
Pro Remaining Season Days11
Pro Expenses Per Days660 526 $
Pro Estimated Expenses7 265 786 $
Farm Remaining Season Days10
Farm Expenses Per Days21 173 $
Farm Estimated Expenses211 730 $
Estimated Season Expenses7 477 516 $
Season Salary Cap72 800 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 27 800 000 $
Current Bank Account38 715 199 $
Projected Bank Account35 684 528 $

Pro Players Salaries

Sidney Crosby 9 350 000 $ (5)
-Salary Remaining : 902 193 $
Brent Burns 7 750 000 $ (3)
-Salary Remaining : 747 807 $
Jakub Voracek 6 000 000 $ (3)
-Salary Remaining : 578 947 $
Johnny Gaudreau 5 700 000 $ (1)
-Salary Remaining : 550 000 $
Brayden Schenn 4 000 000 $ (2)
-Salary Remaining : 385 965 $
Jason Demers 3 800 000 $ (2)
-Salary Remaining : 366 667 $
Morgan Rielly 3 500 000 $ (1)
-Salary Remaining : 337 719 $
Kris Versteeg 3 500 000 $ (1)
-Salary Remaining : 337 719 $
Michael Cammalleri 3 500 000 $ (2)
-Salary Remaining : 337 719 $
Erik Gudbranson 3 000 000 $ (2)
-Salary Remaining : 289 474 $
Ryan Strome 3 000 000 $ (5)
-Salary Remaining : 289 474 $
Jared Spurgeon 2 500 000 $ (1)
-Salary Remaining : 241 228 $
Andrei Vasilevskiy 2 500 000 $ (3)
-Salary Remaining : 241 228 $
Lee Stempniak 2 250 000 $ (4)
-Salary Remaining : 217 105 $
Thomas Hickey 2 000 000 $ (2)
-Salary Remaining : 192 982 $
Vladislav Namestnikov 1 800 000 $ (2)
-Salary Remaining : 173 684 $
Brandon Pirri 1 750 000 $ (1)
-Salary Remaining : 168 860 $
Chris Tierney 1 500 000 $ (3)
-Salary Remaining : 144 737 $
Carter Hutton 1 250 000 $ (4)
-Salary Remaining : 120 614 $
Jake McCabe 1 250 000 $ (1)
-Salary Remaining : 120 614 $
Tom Pyatt 1 100 000 $ (5)
-Salary Remaining : 106 140 $
Martin Marincin 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Frederik Gauthier 800 000 $ (4)
-Salary Remaining : 77 193 $
Total Pro Players23
Salary Commitment
Year 35 : 72 800 000 $
Year 36 : 53 600 000 $
Year 37 : 35 500 000 $
Year 38 : 17 750 000 $
Salary Average Commitment
Year 35 : 12 075 000 $
Year 36 : 11 575 000 $
Year 37 : 8 775 000 $
Year 38 : 5 800 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 800 000 $
Year 36 : 53 600 000 $
Year 37 : 35 500 000 $
Year 38 : 17 750 000 $

Farm Players Salaries

Clarke MacArthur 250 000 $ (1)
Salary Remaining : 22 124 $
Ryan Pulock 135 000 $ (5)
Salary Remaining : 11 947 $
Nail Yakupov 100 000 $ (3)
Salary Remaining : 8 850 $
Jakub Kindl 100 000 $ (5)
Salary Remaining : 8 850 $
Michael McCarron 97 500 $ (5)
Salary Remaining : 8 628 $
Hunter Shinkaruk 80 000 $ (4)
Salary Remaining : 7 080 $
Dylan McIlrath 75 000 $ (2)
Salary Remaining : 6 637 $
Tyler Ennis 75 000 $ (3)
Salary Remaining : 6 637 $
Jake Virtanen 75 000 $ (4)
Salary Remaining : 6 637 $
Rocco Grimaldi 55 000 $ (2)
Salary Remaining : 4 867 $
Anton Rodin 50 000 $ (2)
Salary Remaining : 4 425 $
Colton Gillies 50 000 $ (3)
Salary Remaining : 4 425 $
Jamie Devane 50 000 $ (1)
Salary Remaining : 4 425 $
Brandon Prust 50 000 $ (3)
Salary Remaining : 4 425 $
Vladimir Mihalik 50 000 $ (4)
Salary Remaining : 4 425 $
Rob O'Gara 50 000 $ (2)
Salary Remaining : 4 425 $
Mike Murphy 50 000 $ (1)
Salary Remaining : 4 425 $
Michael Paliotta 50 000 $ (2)
Salary Remaining : 4 425 $
Nick Petrecki 50 000 $ (3)
Salary Remaining : 4 425 $
Ben Thomson 50 000 $ (2)
Salary Remaining : 4 425 $
Jeremy Smith 50 000 $ (2)
Salary Remaining : 4 425 $
Total Farm Players21
Salary Commitment
Year 35 : 1 592 500 $
Year 36 : 1 242 500 $
Year 37 : 862 500 $
Year 38 : 537 500 $
Salary Average Commitment
Year 35 : 1 080 000 $
Year 36 : 1 030 000 $
Year 37 : 655 000 $
Year 38 : 355 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 6500 - 100 $ - 5 570 - 85,69%
Level 2: 5500 - 60 $ - 5 467 - 99,39%
Level 3: 2750 - 35 $ - 2 720 - 98,89%
Level 4: 4500 - 20 $ - 4 499 - 99,97%
Luxury : 1750 - 200 $ - 1 480 - 84,58%
Total Capacity :21000

Income

Home Games Left3
Average Attendance - %19 734 - 93,97%
Average Income per Game1 434 435 $
Year to Date Revenue54 508 548 $

Expense

Pro Players Total Salaries56 225 000 $
Farm Players Total Salaries1 695 000 $
Coaches Total Salaries7 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 584 434 $
Farm Year To Date Expenses5 299 188 $
Pro Salary Cap To Date45 054 601 $
Farm Salary Cap To Date1 197 419 $

Estimate

Pro Estimated Season Revenue4 303 306 $
Pro Remaining Season Days11
Pro Expenses Per Days517 763 $
Pro Estimated Expenses5 695 393 $
Farm Remaining Season Days10
Farm Expenses Per Days54 823 $
Farm Estimated Expenses548 230 $
Estimated Season Expenses6 243 623 $
Season Salary Cap56 225 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $16 775 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 11 225 000 $
Current Bank Account85 822 409 $
Projected Bank Account83 882 092 $

Pro Players Salaries

Tomas Tatar 5 300 000 $ (5)
-Salary Remaining : 511 404 $
Niklas Kronwall 5 000 000 $ (1)
-Salary Remaining : 482 456 $
Peter Olvecky 5 000 000 $ (1)
-Salary Remaining : 482 456 $
Henrik Zetterberg 4 250 000 $ (2)
-Salary Remaining : 410 088 $
Petr Mrazek 4 000 000 $ (2)
-Salary Remaining : 385 965 $
Rasmus Ristolainen 4 000 000 $ (1)
-Salary Remaining : 385 965 $
Dylan Larkin 3 500 000 $ (5)
-Salary Remaining : 337 719 $
Brady Skjei 3 425 000 $ (5)
-Salary Remaining : 330 482 $
Anthony Mantha 3 000 000 $ (5)
-Salary Remaining : 289 474 $
Nick Bjugstad 3 000 000 $ (4)
-Salary Remaining : 289 474 $
Andreas Athanasiou 2 800 000 $ (5)
-Salary Remaining : 270 175 $
Mikko Rantanen 2 800 000 $ (5)
-Salary Remaining : 270 175 $
Markus Hannikainen 1 600 000 $ (5)
-Salary Remaining : 154 386 $
Kurtis Foster 1 500 000 $ (2)
-Salary Remaining : 144 737 $
Marek Mazanec 1 200 000 $ (1)
-Salary Remaining : 115 789 $
Pavel Buchnevich 900 000 $ (2)
-Salary Remaining : 86 842 $
Ryan Sproul 800 000 $ (1)
-Salary Remaining : 77 193 $
Nikita Soshnikov 750 000 $ (5)
-Salary Remaining : 72 368 $
Martin Frk 650 000 $ (2)
-Salary Remaining : 62 719 $
Dan Renouf 650 000 $ (2)
-Salary Remaining : 62 719 $
Petteri Lindbohm 600 000 $ (3)
-Salary Remaining : 57 895 $
Aaron Rome 500 000 $ (2)
-Salary Remaining : 48 246 $
Lars Jonsson 500 000 $ (2)
-Salary Remaining : 48 246 $
Aaron Johnson 500 000 $ (1)
-Salary Remaining : 48 246 $
Total Pro Players24
Salary Commitment
Year 35 : 56 225 000 $
Year 36 : 39 725 000 $
Year 37 : 26 775 000 $
Year 38 : 26 175 000 $
Salary Average Commitment
Year 35 : 11 650 000 $
Year 36 : 10 650 000 $
Year 37 : 7 500 000 $
Year 38 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 56 225 000 $
Year 36 : 39 725 000 $
Year 37 : 26 775 000 $
Year 38 : 26 175 000 $

Farm Players Salaries

Paul Szczechura 800 000 $ (1)
Salary Remaining : 70 796 $
Tomas Jurco 125 000 $ (5)
Salary Remaining : 11 062 $
Malcolm Subban 100 000 $ (3)
Salary Remaining : 8 850 $
Sonny Milano 95 000 $ (4)
Salary Remaining : 8 407 $
Evgeny Svechnikov 92 500 $ (2)
Salary Remaining : 8 186 $
Jacob Larsson 92 500 $ (2)
Salary Remaining : 8 186 $
Mackenzie Skapski 80 000 $ (3)
Salary Remaining : 7 080 $
Tyler Bertuzzi 75 000 $ (2)
Salary Remaining : 6 637 $
Jan Mursak 65 000 $ (2)
Salary Remaining : 5 752 $
Linus Omark 60 000 $ (1)
Salary Remaining : 5 310 $
Linus Klasen 60 000 $ (1)
Salary Remaining : 5 310 $
Aaron MacKenzie 50 000 $ (1)
Salary Remaining : 4 425 $
Total Farm Players12
Salary Commitment
Year 35 : 1 695 000 $
Year 36 : 725 000 $
Year 37 : 400 000 $
Year 38 : 220 000 $
Salary Average Commitment
Year 35 : 595 000 $
Year 36 : 395 000 $
Year 37 : 245 000 $
Year 38 : 145 000 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 85 $ - 6 776 - 96,81%
Level 2: 6000 - 60 $ - 5 090 - 84,83%
Level 3: 3000 - 35 $ - 2 553 - 85,08%
Level 4: 5000 - 20 $ - 4 237 - 84,73%
Luxury : 2000 - 165 $ - 1 862 - 93,08%
Total Capacity :23000

Income

Home Games Left3
Average Attendance - %20 517 - 89,20%
Average Income per Game1 497 396 $
Year to Date Revenue56 901 043 $

Expense

Pro Players Total Salaries62 000 000 $
Farm Players Total Salaries1 255 000 $
Coaches Total Salaries1 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses57 236 838 $
Farm Year To Date Expenses2 016 560 $
Pro Salary Cap To Date56 506 578 $
Farm Salary Cap To Date1 560 800 $

Estimate

Pro Estimated Season Revenue4 492 188 $
Pro Remaining Season Days11
Pro Expenses Per Days550 439 $
Pro Estimated Expenses6 054 829 $
Farm Remaining Season Days10
Farm Expenses Per Days15 531 $
Farm Estimated Expenses155 310 $
Estimated Season Expenses6 210 139 $
Season Salary Cap62 000 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $11 000 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 17 000 000 $
Current Bank Account75 088 712 $
Projected Bank Account73 370 761 $

Pro Players Salaries

Aaron Ekblad 7 000 000 $ (3)
-Salary Remaining : 675 439 $
Cory Schneider 6 200 000 $ (5)
-Salary Remaining : 598 246 $
Ryan Johansen 6 000 000 $ (2)
-Salary Remaining : 578 947 $
Jordan Staal 6 000 000 $ (1)
-Salary Remaining : 578 947 $
Justin Abdelkader 4 200 000 $ (2)
-Salary Remaining : 405 263 $
Jake Muzzin 4 000 000 $ (3)
-Salary Remaining : 385 965 $
Mark Stone 3 000 000 $ (4)
-Salary Remaining : 289 474 $
Charlie Coyle 3 000 000 $ (2)
-Salary Remaining : 289 474 $
Michael Del Zotto 3 000 000 $ (5)
-Salary Remaining : 289 474 $
Nathan Beaulieu 2 500 000 $ (4)
-Salary Remaining : 241 228 $
Shawn Matthias 2 500 000 $ (1)
-Salary Remaining : 241 228 $
Brayden McNabb 2 500 000 $ (5)
-Salary Remaining : 241 228 $
Mike Ribeiro 1 800 000 $ (1)
-Salary Remaining : 173 684 $
Brett Ritchie 1 500 000 $ (3)
-Salary Remaining : 144 737 $
Jesse Puljujarvi 1 100 000 $ (2)
-Salary Remaining : 106 140 $
Matt Martin 1 000 000 $ (4)
-Salary Remaining : 96 491 $
Antti Raanta 1 000 000 $ (4)
-Salary Remaining : 96 491 $
Nick Ritchie 900 000 $ (2)
-Salary Remaining : 86 842 $
Chris Stewart 800 000 $ (4)
-Salary Remaining : 77 193 $
Micheal Ferland 750 000 $ (2)
-Salary Remaining : 72 368 $
Andy Andreoff 750 000 $ (2)
-Salary Remaining : 72 368 $
Justin Falk 750 000 $ (5)
-Salary Remaining : 72 368 $
Greg Pateryn 750 000 $ (1)
-Salary Remaining : 72 368 $
Nicklas Grossmann 500 000 $ (4)
-Salary Remaining : 48 246 $
Brooks Laich 500 000 $ (3)
-Salary Remaining : 48 246 $
Total Pro Players25
Salary Commitment
Year 35 : 62 000 000 $
Year 36 : 50 950 000 $
Year 37 : 34 250 000 $
Year 38 : 21 250 000 $
Salary Average Commitment
Year 35 : 16 347 500 $
Year 36 : 15 097 500 $
Year 37 : 12 800 000 $
Year 38 : 10 800 000 $
Salary Cap with 1 Way Contract
Year 35 : 62 000 000 $
Year 36 : 50 950 000 $
Year 37 : 34 250 000 $
Year 38 : 21 250 000 $

Farm Players Salaries

Jimmy Hayes 150 000 $ (5)
Salary Remaining : 13 274 $
Timo Meier 110 000 $ (2)
Salary Remaining : 9 735 $
Devante Smith-Pelly 100 000 $ (2)
Salary Remaining : 8 850 $
Andrey Pedan 75 000 $ (5)
Salary Remaining : 6 637 $
Mark McNeill 70 000 $ (5)
Salary Remaining : 6 195 $
Jeremy Welsh 50 000 $ (2)
Salary Remaining : 4 425 $
Scott Glennie 50 000 $ (5)
Salary Remaining : 4 425 $
Brian Lashoff 50 000 $ (4)
Salary Remaining : 4 425 $
James Wright 50 000 $ (2)
Salary Remaining : 4 425 $
Adam Payerl 50 000 $ (5)
Salary Remaining : 4 425 $
Bryan Bickell 50 000 $ (4)
Salary Remaining : 4 425 $
Taylor Beck 50 000 $ (3)
Salary Remaining : 4 425 $
Keith Aulie 50 000 $ (4)
Salary Remaining : 4 425 $
Erik Condra 50 000 $ (4)
Salary Remaining : 4 425 $
Henrik Karlsson 50 000 $ (5)
Salary Remaining : 4 425 $
Barry Brust 50 000 $ (5)
Salary Remaining : 4 425 $
Jared Cowen 50 000 $ (5)
Salary Remaining : 4 425 $
Tye McGinn 50 000 $ (2)
Salary Remaining : 4 425 $
Raman Hrabarenka 50 000 $ (4)
Salary Remaining : 4 425 $
Andrew MacWilliam 50 000 $ (4)
Salary Remaining : 4 425 $
Total Farm Players20
Salary Commitment
Year 35 : 1 255 000 $
Year 36 : 1 255 000 $
Year 37 : 895 000 $
Year 38 : 845 000 $
Salary Average Commitment
Year 35 : 850 000 $
Year 36 : 850 000 $
Year 37 : 750 000 $
Year 38 : 700 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 78 $ - 6 906 - 98,66%
Level 2: 6000 - 54 $ - 5 796 - 96,61%
Level 3: 3000 - 33 $ - 2 944 - 98,15%
Level 4: 5000 - 20 $ - 4 833 - 96,66%
Luxury : 2000 - 145 $ - 1 913 - 95,63%
Total Capacity :23000

Income

Home Games Left3
Average Attendance - %22 393 - 97,36%
Average Income per Game1 388 979 $
Year to Date Revenue52 781 192 $

Expense

Pro Players Total Salaries72 625 000 $
Farm Players Total Salaries1 140 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses67 636 615 $
Farm Year To Date Expenses2 002 623 $
Pro Salary Cap To Date64 926 076 $
Farm Salary Cap To Date1 091 099 $

Estimate

Pro Estimated Season Revenue4 166 936 $
Pro Remaining Season Days11
Pro Expenses Per Days663 377 $
Pro Estimated Expenses7 297 147 $
Farm Remaining Season Days10
Farm Expenses Per Days18 938 $
Farm Estimated Expenses189 380 $
Estimated Season Expenses7 486 527 $
Season Salary Cap72 625 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $375 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 27 625 000 $
Current Bank Account16 939 159 $
Projected Bank Account13 619 568 $

Pro Players Salaries

Ryan McDonagh 6 000 000 $ (3)
-Salary Remaining : 578 947 $
David Krejci 5 950 000 $ (2)
-Salary Remaining : 574 123 $
Nick Leddy 5 750 000 $ (5)
-Salary Remaining : 554 825 $
Jonathan Huberdeau 5 500 000 $ (4)
-Salary Remaining : 530 702 $
Aleksander Barkov 5 000 000 $ (1)
-Salary Remaining : 482 456 $
Erik Johnson 4 500 000 $ (2)
-Salary Remaining : 434 211 $
Thomas Vanek 3 750 000 $ (1)
-Salary Remaining : 361 842 $
Michael Grabner 3 750 000 $ (3)
-Salary Remaining : 361 842 $
Niklas Hjalmarsson 3 700 000 $ (3)
-Salary Remaining : 357 018 $
Sergei Bobrovsky 3 500 000 $ (2)
-Salary Remaining : 337 719 $
Josh Gorges 3 500 000 $ (3)
-Salary Remaining : 337 719 $
Marian Hossa 3 500 000 $ (2)
-Salary Remaining : 337 719 $
Andrew Cogliano 2 650 000 $ (5)
-Salary Remaining : 255 702 $
Radek Faksa 2 500 000 $ (4)
-Salary Remaining : 241 228 $
Bo Horvat 2 500 000 $ (2)
-Salary Remaining : 241 228 $
Nikolay Kulemin 2 000 000 $ (3)
-Salary Remaining : 192 982 $
Calvin de Haan 1 800 000 $ (1)
-Salary Remaining : 173 684 $
Chad Johnson 1 800 000 $ (4)
-Salary Remaining : 173 684 $
Mark Pysyk 1 200 000 $ (4)
-Salary Remaining : 115 789 $
Dominic Moore 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Shane Doan 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Christian Fischer 775 000 $ (1)
-Salary Remaining : 74 781 $
Andy Delmore 500 000 $ (1)
-Salary Remaining : 48 246 $
Garrett Mitchell 500 000 $ (2)
-Salary Remaining : 48 246 $
Total Pro Players24
Salary Commitment
Year 35 : 72 625 000 $
Year 36 : 59 800 000 $
Year 37 : 38 350 000 $
Year 38 : 19 400 000 $
Salary Average Commitment
Year 35 : 26 500 000 $
Year 36 : 25 000 000 $
Year 37 : 22 500 000 $
Year 38 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 625 000 $
Year 36 : 59 800 000 $
Year 37 : 38 350 000 $
Year 38 : 19 400 000 $

Farm Players Salaries

Tyler Myers 250 000 $ (2)
Salary Remaining : 22 124 $
Jarret Stoll 120 000 $ (2)
Salary Remaining : 10 619 $
Jordan Schmaltz 100 000 $ (2)
Salary Remaining : 8 850 $
Mark Jankowski 95 000 $ (2)
Salary Remaining : 8 407 $
Jack Roslovic 90 000 $ (2)
Salary Remaining : 7 965 $
Robby Fabbri 90 000 $ (1)
Salary Remaining : 7 965 $
Anthony Stolarz 85 000 $ (2)
Salary Remaining : 7 522 $
Jean-Francois Berube 70 000 $ (5)
Salary Remaining : 6 195 $
Rinat Valiev 70 000 $ (4)
Salary Remaining : 6 195 $
Scott Wedgewood 70 000 $ (5)
Salary Remaining : 6 195 $
Sean Kuraly 50 000 $ (2)
Salary Remaining : 4 425 $
Andrew Hutchinson 50 000 $ (1)
Salary Remaining : 4 425 $
Total Farm Players12
Salary Commitment
Year 35 : 1 140 000 $
Year 36 : 1 000 000 $
Year 37 : 210 000 $
Year 38 : 210 000 $
Salary Average Commitment
Year 35 : 750 000 $
Year 36 : 650 000 $
Year 37 : 150 000 $
Year 38 : 150 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 6000 - 115 $ - 4 836 - 80,60%
Level 2: 5000 - 75 $ - 4 047 - 80,95%
Level 3: 2250 - 43 $ - 2 088 - 92,81%
Level 4: 4000 - 27 $ - 3 570 - 89,24%
Luxury : 1250 - 225 $ - 1 242 - 99,36%
Total Capacity :18500

Income

Home Games Left2
Average Attendance - %15 783 - 85,31%
Average Income per Game1 391 546 $
Year to Date Revenue54 270 281 $

Expense

Pro Players Total Salaries66 525 000 $
Farm Players Total Salaries2 405 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses65 994 959 $
Farm Year To Date Expenses3 269 781 $
Pro Salary Cap To Date63 284 426 $
Farm Salary Cap To Date1 902 507 $

Estimate

Pro Estimated Season Revenue2 783 091 $
Pro Remaining Season Days11
Pro Expenses Per Days609 868 $
Pro Estimated Expenses6 708 548 $
Farm Remaining Season Days10
Farm Expenses Per Days34 558 $
Farm Estimated Expenses345 580 $
Estimated Season Expenses7 054 128 $
Season Salary Cap66 525 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $6 475 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 21 525 000 $
Current Bank Account18 468 313 $
Projected Bank Account14 197 276 $

Pro Players Salaries

Taylor Hall 6 000 000 $ (1)
-Salary Remaining : 578 947 $
Mark Giordano 5 800 000 $ (2)
-Salary Remaining : 559 649 $
Mikko Koivu 5 800 000 $ (4)
-Salary Remaining : 559 649 $
Jaden Schwartz 5 725 000 $ (2)
-Salary Remaining : 552 412 $
Kyle Palmieri 5 000 000 $ (5)
-Salary Remaining : 482 456 $
Leon Draisaitl 5 000 000 $ (3)
-Salary Remaining : 482 456 $
Jack Johnson 4 900 000 $ (5)
-Salary Remaining : 472 807 $
Tuukka Rask 4 500 000 $ (1)
-Salary Remaining : 434 211 $
Kevin Hayes 3 500 000 $ (1)
-Salary Remaining : 337 719 $
Radim Vrbata 3 000 000 $ (3)
-Salary Remaining : 289 474 $
Justin Braun 3 000 000 $ (4)
-Salary Remaining : 289 474 $
Derek Ryan 2 750 000 $ (5)
-Salary Remaining : 265 351 $
Leo Komarov 2 600 000 $ (3)
-Salary Remaining : 250 877 $
Ron Hainsey 1 500 000 $ (2)
-Salary Remaining : 144 737 $
Luca Sbisa 1 250 000 $ (4)
-Salary Remaining : 120 614 $
Ivan Provorov 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Calle Jarnkrok 1 200 000 $ (1)
-Salary Remaining : 115 789 $
Eric Fehr 1 150 000 $ (1)
-Salary Remaining : 110 965 $
Riley Nash 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Stephen Johns 950 000 $ (2)
-Salary Remaining : 91 667 $
Anton Forsberg 700 000 $ (3)
-Salary Remaining : 67 544 $
Total Pro Players21
Salary Commitment
Year 35 : 66 525 000 $
Year 36 : 50 175 000 $
Year 37 : 34 000 000 $
Year 38 : 22 700 000 $
Salary Average Commitment
Year 35 : 15 550 000 $
Year 36 : 15 050 000 $
Year 37 : 13 550 000 $
Year 38 : 11 550 000 $
Salary Cap with 1 Way Contract
Year 35 : 66 525 000 $
Year 36 : 50 175 000 $
Year 37 : 34 000 000 $
Year 38 : 22 700 000 $

Farm Players Salaries

Karri Ramo 325 000 $ (1)
Salary Remaining : 28 761 $
Zbynek Michalek 300 000 $ (1)
Salary Remaining : 26 549 $
Nathan Lieuwen 300 000 $ (3)
Salary Remaining : 26 549 $
Tomas Nosek 100 000 $ (3)
Salary Remaining : 8 850 $
Alexander Burmistrov 100 000 $ (5)
Salary Remaining : 8 850 $
Alexander Salak 100 000 $ (4)
Salary Remaining : 8 850 $
Viktor Stalberg 100 000 $ (4)
Salary Remaining : 8 850 $
Allen York 100 000 $ (2)
Salary Remaining : 8 850 $
Griffin Reinhart 90 000 $ (3)
Salary Remaining : 7 965 $
Johan Franzen 80 000 $ (3)
Salary Remaining : 7 080 $
Mike Blunden 75 000 $ (1)
Salary Remaining : 6 637 $
Jonny Brodzinski 75 000 $ (2)
Salary Remaining : 6 637 $
David Ullstrom 75 000 $ (5)
Salary Remaining : 6 637 $
Thomas McCollum 70 000 $ (3)
Salary Remaining : 6 195 $
Valeri Nichushkin 65 000 $ (1)
Salary Remaining : 5 752 $
Carter Camper 60 000 $ (1)
Salary Remaining : 5 310 $
Andrei Loktionov 60 000 $ (1)
Salary Remaining : 5 310 $
David Booth 60 000 $ (4)
Salary Remaining : 5 310 $
Aaron Ness 60 000 $ (4)
Salary Remaining : 5 310 $
Mike Liambas 60 000 $ (4)
Salary Remaining : 5 310 $
Colin Smith 50 000 $ (3)
Salary Remaining : 4 425 $
Stefan Elliott 50 000 $ (2)
Salary Remaining : 4 425 $
Adam Almquist 50 000 $ (1)
Salary Remaining : 4 425 $
Total Farm Players23
Salary Commitment
Year 35 : 2 405 000 $
Year 36 : 1 470 000 $
Year 37 : 1 245 000 $
Year 38 : 555 000 $
Salary Average Commitment
Year 35 : 925 000 $
Year 36 : 825 000 $
Year 37 : 725 000 $
Year 38 : 425 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 99 $ - 6 440 - 92,00%
Level 2: 6000 - 62 $ - 5 499 - 91,65%
Level 3: 3000 - 36 $ - 2 826 - 94,22%
Level 4: 5000 - 22 $ - 4 757 - 95,14%
Luxury : 2000 - 182 $ - 1 867 - 93,35%
Total Capacity :23000

Income

Home Games Left2
Average Attendance - %21 390 - 93,00%
Average Income per Game1 601 231 $
Year to Date Revenue62 447 995 $

Expense

Pro Players Total Salaries68 300 000 $
Farm Players Total Salaries2 005 000 $
Coaches Total Salaries4 125 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 184 429 $
Farm Year To Date Expenses2 397 972 $
Pro Salary Cap To Date62 999 560 $
Farm Salary Cap To Date1 851 043 $

Estimate

Pro Estimated Season Revenue3 202 461 $
Pro Remaining Season Days11
Pro Expenses Per Days630 044 $
Pro Estimated Expenses6 930 484 $
Farm Remaining Season Days10
Farm Expenses Per Days23 053 $
Farm Estimated Expenses230 530 $
Estimated Season Expenses7 161 014 $
Season Salary Cap68 300 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $4 700 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 23 300 000 $
Current Bank Account87 099 043 $
Projected Bank Account83 140 490 $

Pro Players Salaries

Jack Eichel 8 500 000 $ (5)
-Salary Remaining : 820 175 $
Paul Stastny 5 800 000 $ (4)
-Salary Remaining : 559 649 $
Alexander Steen 5 800 000 $ (5)
-Salary Remaining : 559 649 $
Johnny Boychuk 4 700 000 $ (3)
-Salary Remaining : 453 509 $
Andy Greene 4 000 000 $ (2)
-Salary Remaining : 385 965 $
Connor Murphy 4 000 000 $ (1)
-Salary Remaining : 385 965 $
Reilly Smith 4 000 000 $ (2)
-Salary Remaining : 385 965 $
Patrick Marleau 3 800 000 $ (1)
-Salary Remaining : 366 667 $
Valtteri Filppula 3 500 000 $ (2)
-Salary Remaining : 337 719 $
Kevin Klein 2 900 000 $ (2)
-Salary Remaining : 279 825 $
Jaroslav Halak 2 500 000 $ (3)
-Salary Remaining : 241 228 $
Mattias Ekholm 2 500 000 $ (1)
-Salary Remaining : 241 228 $
Kris Russell 2 400 000 $ (1)
-Salary Remaining : 231 579 $
Michael Raffl 2 000 000 $ (4)
-Salary Remaining : 192 982 $
John Mitchell 2 000 000 $ (1)
-Salary Remaining : 192 982 $
Kyle Quincey 1 750 000 $ (3)
-Salary Remaining : 168 860 $
William Karlsson 1 500 000 $ (3)
-Salary Remaining : 144 737 $
Devin Shore 1 500 000 $ (3)
-Salary Remaining : 144 737 $
Peter Budaj 1 500 000 $ (4)
-Salary Remaining : 144 737 $
Lawson Crouse 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Ryan Hartman 975 000 $ (3)
-Salary Remaining : 94 079 $
Anthony DeAngelo 925 000 $ (2)
-Salary Remaining : 89 254 $
Jayson Megna 750 000 $ (1)
-Salary Remaining : 72 368 $
Total Pro Players23
Salary Commitment
Year 35 : 68 300 000 $
Year 36 : 52 850 000 $
Year 37 : 36 525 000 $
Year 38 : 23 600 000 $
Salary Average Commitment
Year 35 : 18 133 333 $
Year 36 : 18 133 333 $
Year 37 : 13 300 000 $
Year 38 : 10 300 000 $
Salary Cap with 1 Way Contract
Year 35 : 68 300 000 $
Year 36 : 52 850 000 $
Year 37 : 36 525 000 $
Year 38 : 23 600 000 $

Farm Players Salaries

Riley Sheahan 220 000 $ (2)
Salary Remaining : 19 469 $
Marek Zidlicky 125 000 $ (1)
Salary Remaining : 11 062 $
Anton Lander 120 000 $ (1)
Salary Remaining : 10 619 $
Garret Sparks 90 000 $ (5)
Salary Remaining : 7 965 $
Daniel Carr 85 000 $ (5)
Salary Remaining : 7 522 $
Kalle Kossila 80 000 $ (2)
Salary Remaining : 7 080 $
Riley Barber 80 000 $ (2)
Salary Remaining : 7 080 $
TJ Brennan 75 000 $ (5)
Salary Remaining : 6 637 $
Vojtech Mozik 75 000 $ (5)
Salary Remaining : 6 637 $
Jeff Zatkoff 75 000 $ (1)
Salary Remaining : 6 637 $
Henrik Samuelsson 70 000 $ (3)
Salary Remaining : 6 195 $
Borna Rendulic 70 000 $ (3)
Salary Remaining : 6 195 $
Marcus Sorensen 70 000 $ (2)
Salary Remaining : 6 195 $
Jean-Sebastien Dea 65 000 $ (2)
Salary Remaining : 5 752 $
Nelson Nogier 65 000 $ (2)
Salary Remaining : 5 752 $
Kyle Cumiskey 62 500 $ (3)
Salary Remaining : 5 531 $
Steven Oleksy 62 500 $ (3)
Salary Remaining : 5 531 $
Justin Peters 62 500 $ (1)
Salary Remaining : 5 531 $
TJ Hensick 62 500 $ (3)
Salary Remaining : 5 531 $
Chris Brown 60 000 $ (4)
Salary Remaining : 5 310 $
Cole Schneider 60 000 $ (2)
Salary Remaining : 5 310 $
Buddy Robinson 60 000 $ (5)
Salary Remaining : 5 310 $
Jason Kasdorf 60 000 $ (5)
Salary Remaining : 5 310 $
Andrew Campbell 50 000 $ (1)
Salary Remaining : 4 425 $
Spencer Abbott 50 000 $ (2)
Salary Remaining : 4 425 $
Wade Megan 50 000 $ (2)
Salary Remaining : 4 425 $
Total Farm Players26
Salary Commitment
Year 35 : 2 005 000 $
Year 36 : 1 572 500 $
Year 37 : 832 500 $
Year 38 : 505 000 $
Salary Average Commitment
Year 35 : 1 010 000 $
Year 36 : 960 000 $
Year 37 : 610 000 $
Year 38 : 360 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 5 683 - 81,19%
Level 2: 6000 - 60 $ - 5 869 - 97,82%
Level 3: 3000 - 35 $ - 2 864 - 95,47%
Level 4: 5000 - 20 $ - 4 885 - 97,69%
Luxury : 2000 - 200 $ - 1 523 - 76,17%
Total Capacity :23000

Income

Home Games Left2
Average Attendance - %20 824 - 90,54%
Average Income per Game1 494 223 $
Year to Date Revenue58 274 686 $

Expense

Pro Players Total Salaries69 875 000 $
Farm Players Total Salaries2 685 000 $
Coaches Total Salaries4 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses64 892 351 $
Farm Year To Date Expenses3 867 504 $
Pro Salary Cap To Date62 181 812 $
Farm Salary Cap To Date2 591 420 $

Estimate

Pro Estimated Season Revenue2 988 445 $
Pro Remaining Season Days11
Pro Expenses Per Days639 254 $
Pro Estimated Expenses7 031 794 $
Farm Remaining Season Days10
Farm Expenses Per Days36 150 $
Farm Estimated Expenses361 500 $
Estimated Season Expenses7 393 294 $
Season Salary Cap69 875 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $3 125 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 24 875 000 $
Current Bank Account50 836 580 $
Projected Bank Account46 431 731 $

Pro Players Salaries

Connor McDavid 9 000 000 $ (2)
-Salary Remaining : 868 421 $
Ryan Suter 7 500 000 $ (3)
-Salary Remaining : 723 684 $
Mike Hoffman 5 800 000 $ (5)
-Salary Remaining : 559 649 $
Jeff Carter 5 500 000 $ (1)
-Salary Remaining : 530 702 $
Frederik Andersen 5 000 000 $ (5)
-Salary Remaining : 482 456 $
Justin Schultz 4 900 000 $ (4)
-Salary Remaining : 472 807 $
Jacob Trouba 4 500 000 $ (4)
-Salary Remaining : 434 211 $
Tyson Barrie 4 250 000 $ (3)
-Salary Remaining : 410 088 $
Karl Alzner 3 200 000 $ (3)
-Salary Remaining : 308 772 $
Matt Dumba 3 000 000 $ (3)
-Salary Remaining : 289 474 $
Mike Fisher 2 500 000 $ (1)
-Salary Remaining : 241 228 $
Zach Hyman 2 250 000 $ (2)
-Salary Remaining : 217 105 $
Patrick Eaves 2 000 000 $ (4)
-Salary Remaining : 192 982 $
Connor Brown 2 000 000 $ (5)
-Salary Remaining : 192 982 $
Jordan Martinook 1 500 000 $ (3)
-Salary Remaining : 144 737 $
Brian Boyle 1 500 000 $ (2)
-Salary Remaining : 144 737 $
Darcy Kuemper 1 200 000 $ (4)
-Salary Remaining : 115 789 $
Patrik Laine 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Matthew Tkachuk 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Austin Watson 1 000 000 $ (4)
-Salary Remaining : 96 491 $
Jordan Binnington 875 000 $ (5)
-Salary Remaining : 84 430 $
Kevin Poulin (Out of Payroll) 650 000 $ (4)
-Salary Remaining : 62 719 $
Total Pro Players22
Salary Commitment
Year 35 : 70 525 000 $
Year 36 : 62 525 000 $
Year 37 : 47 375 000 $
Year 38 : 27 925 000 $
Salary Average Commitment
Year 35 : 20 250 000 $
Year 36 : 20 250 000 $
Year 37 : 18 250 000 $
Year 38 : 16 250 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 525 000 $
Year 36 : 62 525 000 $
Year 37 : 47 375 000 $
Year 38 : 27 925 000 $

Farm Players Salaries

Matt Read 310 000 $ (5)
Salary Remaining : 27 434 $
Cody Eakin 250 000 $ (5)
Salary Remaining : 22 124 $
Chris Wideman 180 000 $ (5)
Salary Remaining : 15 929 $
Jamie Oleksiak 150 000 $ (2)
Salary Remaining : 13 274 $
Cody McLeod 125 000 $ (3)
Salary Remaining : 11 062 $
Christian Dvorak 120 000 $ (2)
Salary Remaining : 10 619 $
Jordin Tootoo 110 000 $ (5)
Salary Remaining : 9 735 $
Micheal Haley 110 000 $ (4)
Salary Remaining : 9 735 $
Joel Vermin 110 000 $ (5)
Salary Remaining : 9 735 $
Tanner Glass 110 000 $ (2)
Salary Remaining : 9 735 $
Zack Kassian 100 000 $ (2)
Salary Remaining : 8 850 $
Dalton Prout 95 000 $ (3)
Salary Remaining : 8 407 $
Jujhar Khaira 90 000 $ (4)
Salary Remaining : 7 965 $
Brett Festerling 80 000 $ (3)
Salary Remaining : 7 080 $
Freddie Hamilton 80 000 $ (1)
Salary Remaining : 7 080 $
Luke Gazdic 80 000 $ (3)
Salary Remaining : 7 080 $
Nikolay Zherdev 75 000 $ (4)
Salary Remaining : 6 637 $
Scott Mayfield 75 000 $ (1)
Salary Remaining : 6 637 $
Jared Boll 75 000 $ (5)
Salary Remaining : 6 637 $
Blake Coleman 70 000 $ (2)
Salary Remaining : 6 195 $
Steve Pinizzotto 70 000 $ (4)
Salary Remaining : 6 195 $
John Scott 60 000 $ (1)
Salary Remaining : 5 310 $
Andrey Makarov 60 000 $ (1)
Salary Remaining : 5 310 $
Anton Belov 50 000 $ (1)
Salary Remaining : 4 425 $
Brett Gallant 50 000 $ (1)
Salary Remaining : 4 425 $
Total Farm Players25
Salary Commitment
Year 35 : 2 685 000 $
Year 36 : 2 310 000 $
Year 37 : 1 760 000 $
Year 38 : 1 380 000 $
Salary Average Commitment
Year 35 : 940 000 $
Year 36 : 890 000 $
Year 37 : 740 000 $
Year 38 : 540 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 105 $ - 5 432 - 83,57%
Level 2: 5500 - 65 $ - 4 647 - 84,49%
Level 3: 2500 - 40 $ - 2 271 - 90,85%
Level 4: 4000 - 25 $ - 3 763 - 94,06%
Luxury : 1500 - 210 $ - 1 399 - 93,26%
Total Capacity :20000

Income

Home Games Left2
Average Attendance - %17 511 - 87,56%
Average Income per Game1 418 621 $
Year to Date Revenue55 326 232 $

Expense

Pro Players Total Salaries64 300 000 $
Farm Players Total Salaries742 500 $
Coaches Total Salaries4 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 322 369 $
Farm Year To Date Expenses1 034 549 $
Pro Salary Cap To Date62 934 217 $
Farm Salary Cap To Date578 781 $

Estimate

Pro Estimated Season Revenue2 837 243 $
Pro Remaining Season Days11
Pro Expenses Per Days596 930 $
Pro Estimated Expenses6 566 230 $
Farm Remaining Season Days10
Farm Expenses Per Days10 996 $
Farm Estimated Expenses109 960 $
Estimated Season Expenses6 676 190 $
Season Salary Cap64 300 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $8 700 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 19 300 000 $
Current Bank Account37 658 681 $
Projected Bank Account33 819 734 $

Pro Players Salaries

Steven Stamkos 8 500 000 $ (1)
-Salary Remaining : 820 175 $
Matt Murray 6 000 000 $ (5)
-Salary Remaining : 578 947 $
Seth Jones 5 400 000 $ (4)
-Salary Remaining : 521 053 $
Nikita Kucherov 4 750 000 $ (1)
-Salary Remaining : 458 333 $
Andrej Sekera 4 650 000 $ (1)
-Salary Remaining : 448 684 $
Elias Lindholm 4 000 000 $ (4)
-Salary Remaining : 385 965 $
Alec Martinez 4 000 000 $ (4)
-Salary Remaining : 385 965 $
Alex Killorn 4 000 000 $ (4)
-Salary Remaining : 385 965 $
Eric Staal (Out of Payroll) 3 750 000 $ (2)
-Salary Remaining : 361 842 $
Marc Staal 3 500 000 $ (4)
-Salary Remaining : 337 719 $
Scott Hartnell 3 500 000 $ (3)
-Salary Remaining : 337 719 $
Dustin Brown 3 100 000 $ (3)
-Salary Remaining : 299 123 $
Jaromir Jagr 3 000 000 $ (3)
-Salary Remaining : 289 474 $
Matt Stajan 1 800 000 $ (1)
-Salary Remaining : 173 684 $
Cal Clutterbuck 1 800 000 $ (4)
-Salary Remaining : 173 684 $
Tom Kuhnhackl 1 350 000 $ (5)
-Salary Remaining : 130 263 $
Colton Sissons (Out of Payroll) 1 300 000 $ (4)
-Salary Remaining : 125 439 $
Zach Werenski 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Anders Nilsson 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Brayden Point 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Brandon Carlo 900 000 $ (2)
-Salary Remaining : 86 842 $
Deryk Engelland 850 000 $ (2)
-Salary Remaining : 82 018 $
Total Pro Players22
Salary Commitment
Year 35 : 69 350 000 $
Year 36 : 48 650 000 $
Year 37 : 40 950 000 $
Year 38 : 31 350 000 $
Salary Average Commitment
Year 35 : 31 675 000 $
Year 36 : 31 175 000 $
Year 37 : 29 175 000 $
Year 38 : 25 075 000 $
Salary Cap with 1 Way Contract
Year 35 : 69 350 000 $
Year 36 : 48 650 000 $
Year 37 : 40 950 000 $
Year 38 : 31 350 000 $

Farm Players Salaries

Scott Wilson 125 000 $ (2)
Salary Remaining : 11 062 $
Brock Boeser 100 000 $ (2)
Salary Remaining : 8 850 $
Oskar Sundqvist 97 500 $ (5)
Salary Remaining : 8 628 $
Robert Bortuzzo 90 000 $ (1)
Salary Remaining : 7 965 $
Alex Nedeljkovic 65 000 $ (2)
Salary Remaining : 5 752 $
Maxim Noreau 60 000 $ (5)
Salary Remaining : 5 310 $
Jamie Doornbosch 55 000 $ (5)
Salary Remaining : 4 867 $
Jordan Szwarz 50 000 $ (1)
Salary Remaining : 4 425 $
Josh Harding 50 000 $ (1)
Salary Remaining : 4 425 $
Jeff Frazee 50 000 $ (1)
Salary Remaining : 4 425 $
Total Farm Players10
Salary Commitment
Year 35 : 742 500 $
Year 36 : 502 500 $
Year 37 : 212 500 $
Year 38 : 212 500 $
Salary Average Commitment
Year 35 : 400 000 $
Year 36 : 300 000 $
Year 37 : 150 000 $
Year 38 : 150 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 95 $ - 6 794 - 97,06%
Level 2: 6000 - 55 $ - 5 838 - 97,30%
Level 3: 3000 - 30 $ - 2 951 - 98,37%
Level 4: 5000 - 20 $ - 4 872 - 97,44%
Luxury : 2000 - 185 $ - 1 836 - 91,79%
Total Capacity :23000

Income

Home Games Left2
Average Attendance - %22 292 - 96,92%
Average Income per Game1 566 771 $
Year to Date Revenue61 104 086 $

Expense

Pro Players Total Salaries70 600 000 $
Farm Players Total Salaries2 245 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 237 721 $
Farm Year To Date Expenses3 024 176 $
Pro Salary Cap To Date62 623 693 $
Farm Salary Cap To Date2 112 650 $

Estimate

Pro Estimated Season Revenue3 133 543 $
Pro Remaining Season Days11
Pro Expenses Per Days654 386 $
Pro Estimated Expenses7 198 246 $
Farm Remaining Season Days10
Farm Expenses Per Days28 717 $
Farm Estimated Expenses287 170 $
Estimated Season Expenses7 485 416 $
Season Salary Cap70 600 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $2 400 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 25 600 000 $
Current Bank Account26 842 189 $
Projected Bank Account22 490 316 $

Pro Players Salaries

Shea Weber 7 500 000 $ (5)
-Salary Remaining : 723 684 $
Ryan Getzlaf 6 900 000 $ (1)
-Salary Remaining : 665 789 $
Duncan Keith 5 800 000 $ (4)
-Salary Remaining : 559 649 $
Derek Stepan 5 500 000 $ (2)
-Salary Remaining : 530 702 $
Keith Yandle 5 500 000 $ (5)
-Salary Remaining : 530 702 $
Bryan Little 5 200 000 $ (5)
-Salary Remaining : 501 754 $
James Neal 5 000 000 $ (1)
-Salary Remaining : 482 456 $
Alex Goligoski 4 500 000 $ (4)
-Salary Remaining : 434 211 $
Jimmy Howard 4 000 000 $ (1)
-Salary Remaining : 385 965 $
Martin Jones 3 250 000 $ (1)
-Salary Remaining : 313 596 $
Anders Lee 3 000 000 $ (1)
-Salary Remaining : 289 474 $
Richard Panik 3 000 000 $ (4)
-Salary Remaining : 289 474 $
Jordan Weal 1 650 000 $ (2)
-Salary Remaining : 159 211 $
Damon Severson 1 500 000 $ (2)
-Salary Remaining : 144 737 $
Ryan Dzingel 1 500 000 $ (4)
-Salary Remaining : 144 737 $
Mikhail Grigorenko 1 100 000 $ (4)
-Salary Remaining : 106 140 $
Erik Haula 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Jesper Fast 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Kevan Miller 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Paul Postma 950 000 $ (3)
-Salary Remaining : 91 667 $
Dennis Rasmussen 950 000 $ (5)
-Salary Remaining : 91 667 $
Tim Schaller 800 000 $ (2)
-Salary Remaining : 77 193 $
Total Pro Players22
Salary Commitment
Year 35 : 70 600 000 $
Year 36 : 45 450 000 $
Year 37 : 36 000 000 $
Year 38 : 35 050 000 $
Salary Average Commitment
Year 35 : 21 400 000 $
Year 36 : 18 400 000 $
Year 37 : 17 400 000 $
Year 38 : 16 900 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 600 000 $
Year 36 : 45 450 000 $
Year 37 : 36 000 000 $
Year 38 : 35 050 000 $

Farm Players Salaries

Michael Sgarbossa 200 000 $ (4)
Salary Remaining : 17 699 $
Marko Dano 200 000 $ (3)
Salary Remaining : 17 699 $
Philip Larsen 150 000 $ (3)
Salary Remaining : 13 274 $
Gregory Campbell 125 000 $ (2)
Salary Remaining : 11 062 $
Logan Shaw 100 000 $ (5)
Salary Remaining : 8 850 $
Nic Petan 95 000 $ (5)
Salary Remaining : 8 407 $
Daniel Sprong 90 000 $ (2)
Salary Remaining : 7 965 $
Patrik Nemeth 90 000 $ (1)
Salary Remaining : 7 965 $
Bobby Farnham 80 000 $ (3)
Salary Remaining : 7 080 $
Matt O'Connor 75 000 $ (5)
Salary Remaining : 6 637 $
Lukas Sedlak 75 000 $ (2)
Salary Remaining : 6 637 $
Derrick Pouliot 75 000 $ (2)
Salary Remaining : 6 637 $
Alex Biega 70 000 $ (3)
Salary Remaining : 6 195 $
Pheonix Copley 70 000 $ (5)
Salary Remaining : 6 195 $
Frederick Gaudreau 70 000 $ (2)
Salary Remaining : 6 195 $
Jared Coreau 67 500 $ (2)
Salary Remaining : 5 973 $
Keaton Ellerby 65 000 $ (2)
Salary Remaining : 5 752 $
Petr Straka 65 000 $ (3)
Salary Remaining : 5 752 $
Erik Gustafsson 65 000 $ (2)
Salary Remaining : 5 752 $
Michael Mersch 65 000 $ (5)
Salary Remaining : 5 752 $
Evan McEneny 65 000 $ (2)
Salary Remaining : 5 752 $
T.J. Tynan 62 500 $ (2)
Salary Remaining : 5 531 $
Conor Allen 60 000 $ (1)
Salary Remaining : 5 310 $
Christopher Breen 60 000 $ (1)
Salary Remaining : 5 310 $
Mike Halmo 55 000 $ (3)
Salary Remaining : 4 867 $
Yann Sauve 50 000 $ (2)
Salary Remaining : 4 425 $
Total Farm Players26
Salary Commitment
Year 35 : 2 245 000 $
Year 36 : 2 035 000 $
Year 37 : 1 225 000 $
Year 38 : 605 000 $
Salary Average Commitment
Year 35 : 1 188 000 $
Year 36 : 1 188 000 $
Year 37 : 788 000 $
Year 38 : 486 333 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 90 $ - 6 857 - 97,95%
Level 2: 6000 - 60 $ - 5 784 - 96,39%
Level 3: 3000 - 35 $ - 2 905 - 96,82%
Level 4: 5000 - 20 $ - 4 884 - 97,67%
Luxury : 2000 - 175 $ - 1 874 - 93,72%
Total Capacity :23000

Income

Home Games Left2
Average Attendance - %22 303 - 96,97%
Average Income per Game1 566 048 $
Year to Date Revenue61 075 874 $

Expense

Pro Players Total Salaries69 300 000 $
Farm Players Total Salaries1 477 500 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses67 249 988 $
Farm Year To Date Expenses2 046 799 $
Pro Salary Cap To Date64 539 480 $
Farm Salary Cap To Date1 591 042 $

Estimate

Pro Estimated Season Revenue3 132 096 $
Pro Remaining Season Days11
Pro Expenses Per Days634 211 $
Pro Estimated Expenses6 976 321 $
Farm Remaining Season Days10
Farm Expenses Per Days17 500 $
Farm Estimated Expenses175 000 $
Estimated Season Expenses7 151 321 $
Season Salary Cap69 300 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $3 700 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 24 300 000 $
Current Bank Account26 771 128 $
Projected Bank Account22 751 903 $

Pro Players Salaries

Alex Ovechkin 9 000 000 $ (5)
-Salary Remaining : 868 421 $
Anze Kopitar 7 750 000 $ (4)
-Salary Remaining : 747 807 $
Drew Doughty 7 000 000 $ (1)
-Salary Remaining : 675 439 $
Josh Bailey 6 250 000 $ (5)
-Salary Remaining : 603 070 $
Marc-Andre Fleury 6 000 000 $ (1)
-Salary Remaining : 578 947 $
J.T. Miller 5 850 000 $ (5)
-Salary Remaining : 564 474 $
Ryan Kesler 5 250 000 $ (2)
-Salary Remaining : 506 579 $
Sami Vatanen 4 000 000 $ (4)
-Salary Remaining : 385 965 $
Roberto Luongo 3 850 000 $ (3)
-Salary Remaining : 371 491 $
Shayne Gostisbehere 3 350 000 $ (3)
-Salary Remaining : 323 246 $
Marc Methot (Out of Payroll) 3 000 000 $ (3)
-Salary Remaining : 289 474 $
Brenden Dillon 2 500 000 $ (5)
-Salary Remaining : 241 228 $
Brendan Perlini 1 200 000 $ (2)
-Salary Remaining : 115 789 $
J.T. Compher 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Tyler Pitlick 1 000 000 $ (4)
-Salary Remaining : 96 491 $
Simon Despres 950 000 $ (1)
-Salary Remaining : 91 667 $
Josh Jooris 775 000 $ (5)
-Salary Remaining : 74 781 $
Justin Bailey 725 000 $ (5)
-Salary Remaining : 69 956 $
William Carrier 700 000 $ (2)
-Salary Remaining : 67 544 $
Robert Hagg 700 000 $ (2)
-Salary Remaining : 67 544 $
Gemel Smith 650 000 $ (2)
-Salary Remaining : 62 719 $
Mackenzie Weegar 600 000 $ (2)
-Salary Remaining : 57 895 $
Total Pro Players22
Salary Commitment
Year 35 : 72 300 000 $
Year 36 : 58 350 000 $
Year 37 : 48 050 000 $
Year 38 : 37 850 000 $
Salary Average Commitment
Year 35 : 20 100 000 $
Year 36 : 20 100 000 $
Year 37 : 17 100 000 $
Year 38 : 12 250 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 300 000 $
Year 36 : 58 350 000 $
Year 37 : 48 050 000 $
Year 38 : 37 850 000 $

Farm Players Salaries

Dmitry Kulikov 400 000 $ (1)
Salary Remaining : 35 398 $
Michael Hutchinson 115 000 $ (4)
Salary Remaining : 10 177 $
Jakob Forsbacka Karlsson 85 000 $ (2)
Salary Remaining : 7 522 $
Tyler Graovac 75 000 $ (2)
Salary Remaining : 6 637 $
Brian Gibbons 75 000 $ (1)
Salary Remaining : 6 637 $
Jordan Schroeder 75 000 $ (4)
Salary Remaining : 6 637 $
Evan Rodrigues 72 500 $ (5)
Salary Remaining : 6 416 $
Rasmus Andersson 70 000 $ (2)
Salary Remaining : 6 195 $
Nicolas Kerdiles 60 000 $ (2)
Salary Remaining : 5 310 $
Ryan Carpenter 60 000 $ (5)
Salary Remaining : 5 310 $
Andrew Agozzino 60 000 $ (4)
Salary Remaining : 5 310 $
Corban Knight 60 000 $ (4)
Salary Remaining : 5 310 $
Marek Hrivik 60 000 $ (5)
Salary Remaining : 5 310 $
Christoph Bertschy 60 000 $ (5)
Salary Remaining : 5 310 $
Johan Sundstrom 50 000 $ (4)
Salary Remaining : 4 425 $
Mark Fayne 50 000 $ (1)
Salary Remaining : 4 425 $
Bogdan Yakimov 50 000 $ (3)
Salary Remaining : 4 425 $
Total Farm Players17
Salary Commitment
Year 35 : 1 477 500 $
Year 36 : 952 500 $
Year 37 : 662 500 $
Year 38 : 612 500 $
Salary Average Commitment
Year 35 : 870 000 $
Year 36 : 820 000 $
Year 37 : 620 000 $
Year 38 : 570 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 90 $ - 6 616 - 94,51%
Level 2: 6000 - 60 $ - 5 673 - 94,56%
Level 3: 3000 - 35 $ - 2 879 - 95,96%
Level 4: 5000 - 20 $ - 4 660 - 93,19%
Luxury : 2000 - 185 $ - 1 800 - 90,02%
Total Capacity :23000

Income

Home Games Left2
Average Attendance - %21 628 - 94,03%
Average Income per Game1 535 973 $
Year to Date Revenue59 902 962 $

Expense

Pro Players Total Salaries47 100 000 $
Farm Players Total Salaries932 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 533 543 $
Farm Year To Date Expenses1 225 485 $
Pro Salary Cap To Date44 274 774 $
Farm Salary Cap To Date769 732 $

Estimate

Pro Estimated Season Revenue3 071 947 $
Pro Remaining Season Days11
Pro Expenses Per Days435 088 $
Pro Estimated Expenses4 785 968 $
Farm Remaining Season Days10
Farm Expenses Per Days12 677 $
Farm Estimated Expenses126 770 $
Estimated Season Expenses4 912 738 $
Season Salary Cap47 100 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $25 900 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 2 100 000 $
Current Bank Account97 469 415 $
Projected Bank Account95 628 624 $

Pro Players Salaries

Jonas Junland 8 000 000 $ (1)
-Salary Remaining : 771 930 $
Hampus Lindholm 5 500 000 $ (5)
-Salary Remaining : 530 702 $
Matt Keith 5 000 000 $ (3)
-Salary Remaining : 482 456 $
Shea Theodore 2 850 000 $ (5)
-Salary Remaining : 275 000 $
Sven Andrighetto 2 000 000 $ (5)
-Salary Remaining : 192 982 $
Eric Gelinas 2 000 000 $ (1)
-Salary Remaining : 192 982 $
Colin Miller 2 000 000 $ (5)
-Salary Remaining : 192 982 $
Kevin Fiala 1 500 000 $ (3)
-Salary Remaining : 144 737 $
Sebastian Aho 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Clayton Keller 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Travis Konecny 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Blake Speers 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Teemu Pulkkinen 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Cody Hodgson 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Valentin Zykov 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Tyler Motte 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Matt Nieto 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Antoine Bibeau (Out of Payroll) 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Alex Tuch 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Joel Eriksson Ek 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Mikhail Sergachev 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Julius Honka 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Zach Trotman (Out of Payroll) 900 000 $ (1)
-Salary Remaining : 86 842 $
Seth Griffith 750 000 $ (2)
-Salary Remaining : 72 368 $
Jack Campbell 700 000 $ (1)
-Salary Remaining : 67 544 $
Magnus Hellberg 700 000 $ (1)
-Salary Remaining : 67 544 $
Mikko Koskinen 500 000 $ (2)
-Salary Remaining : 48 246 $
Corey Tropp 500 000 $ (2)
-Salary Remaining : 48 246 $
Mark Cundari 500 000 $ (2)
-Salary Remaining : 48 246 $
Keegan Lowe 500 000 $ (3)
-Salary Remaining : 48 246 $
Cory Conacher 500 000 $ (1)
-Salary Remaining : 48 246 $
Total Pro Players31
Salary Commitment
Year 35 : 49 000 000 $
Year 36 : 33 200 000 $
Year 37 : 19 350 000 $
Year 38 : 12 350 000 $
Salary Average Commitment
Year 35 : 10 770 000 $
Year 36 : 9 500 000 $
Year 37 : 3 500 000 $
Year 38 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 49 000 000 $
Year 36 : 33 200 000 $
Year 37 : 19 350 000 $
Year 38 : 12 350 000 $

Farm Players Salaries

Aaron Gagnon 800 000 $ (1)
Salary Remaining : 70 796 $
TJ Galiardi 82 500 $ (1)
Salary Remaining : 7 301 $
Danny Biega 50 000 $ (3)
Salary Remaining : 4 425 $
Total Farm Players3
Salary Commitment
Year 35 : 932 500 $
Year 36 : 50 000 $
Year 37 : 50 000 $
Year 38 : 0 $
Salary Average Commitment
Year 35 : 160 833 $
Year 36 : 50 000 $
Year 37 : 50 000 $
Year 38 : 0 $

Hamilton Ultimate Fighter



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 95 $ - 6 387 - 98,26%
Level 2: 5500 - 50 $ - 5 494 - 99,89%
Level 3: 3000 - 35 $ - 2 375 - 79,16%
Level 4: 4500 - 20 $ - 4 469 - 99,31%
Luxury : 1500 - 195 $ - 1 457 - 97,16%
Total Capacity :21000

Income

Home Games Left2
Average Attendance - %20 182 - 96,10%
Average Income per Game1 419 938 $
Year to Date Revenue55 377 571 $

Expense

Pro Players Total Salaries64 450 000 $
Farm Players Total Salaries1 935 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses59 356 599 $
Farm Year To Date Expenses2 137 323 $
Pro Salary Cap To Date58 453 083 $
Farm Salary Cap To Date1 681 558 $

Estimate

Pro Estimated Season Revenue2 839 875 $
Pro Remaining Season Days11
Pro Expenses Per Days574 123 $
Pro Estimated Expenses6 315 353 $
Farm Remaining Season Days10
Farm Expenses Per Days21 549 $
Farm Estimated Expenses215 490 $
Estimated Season Expenses6 530 843 $
Season Salary Cap64 450 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $8 550 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 19 450 000 $
Current Bank Account27 237 880 $
Projected Bank Account23 546 912 $

Pro Players Salaries

Pekka Rinne 6 800 000 $ (3)
-Salary Remaining : 656 140 $
Marcus Johansson 5 000 000 $ (5)
-Salary Remaining : 482 456 $
Jordan Eberle 5 000 000 $ (3)
-Salary Remaining : 482 456 $
Martin Hanzal 5 000 000 $ (5)
-Salary Remaining : 482 456 $
Patric Hornqvist 5 000 000 $ (5)
-Salary Remaining : 482 456 $
Jonas Brodin 4 500 000 $ (5)
-Salary Remaining : 434 211 $
Mika Zibanejad 4 000 000 $ (2)
-Salary Remaining : 385 965 $
Kevin Bieksa 3 400 000 $ (3)
-Salary Remaining : 328 070 $
Adam Larsson 3 200 000 $ (2)
-Salary Remaining : 308 772 $
Colin Wilson 3 000 000 $ (2)
-Salary Remaining : 289 474 $
Brian Elliott 2 800 000 $ (5)
-Salary Remaining : 270 175 $
Nikita Tryamkin 2 750 000 $ (5)
-Salary Remaining : 265 351 $
Lars Eller 2 500 000 $ (4)
-Salary Remaining : 241 228 $
Christopher Tanev 2 500 000 $ (4)
-Salary Remaining : 241 228 $
Andrew MacDonald 2 000 000 $ (2)
-Salary Remaining : 192 982 $
Vincent Trocheck 1 750 000 $ (1)
-Salary Remaining : 168 860 $
Alex Chiasson 1 300 000 $ (3)
-Salary Remaining : 125 439 $
Trevor van Riemsdyk 1 250 000 $ (3)
-Salary Remaining : 120 614 $
Adam Cracknell 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Curtis McKenzie 1 000 000 $ (3)
-Salary Remaining : 96 491 $
Sam Gagner 700 000 $ (1)
-Salary Remaining : 67 544 $
Total Pro Players21
Salary Commitment
Year 35 : 64 450 000 $
Year 36 : 61 000 000 $
Year 37 : 48 800 000 $
Year 38 : 30 050 000 $
Salary Average Commitment
Year 35 : 11 800 000 $
Year 36 : 11 800 000 $
Year 37 : 11 800 000 $
Year 38 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 64 450 000 $
Year 36 : 61 000 000 $
Year 37 : 48 800 000 $
Year 38 : 30 050 000 $

Farm Players Salaries

Tommy Wingels 270 000 $ (3)
Salary Remaining : 23 894 $
PA Parenteau 200 000 $ (1)
Salary Remaining : 17 699 $
Peter Holland 175 000 $ (1)
Salary Remaining : 15 487 $
David Rundblad 100 000 $ (2)
Salary Remaining : 8 850 $
Alex Nylander 90 000 $ (2)
Salary Remaining : 7 965 $
Cameron Schilling 80 000 $ (4)
Salary Remaining : 7 080 $
Reto Berra 80 000 $ (1)
Salary Remaining : 7 080 $
Ben Street 80 000 $ (4)
Salary Remaining : 7 080 $
Michael Chaput 80 000 $ (1)
Salary Remaining : 7 080 $
Brody Sutter 80 000 $ (2)
Salary Remaining : 7 080 $
Patrick Holland 80 000 $ (1)
Salary Remaining : 7 080 $
Yannick Weber 80 000 $ (4)
Salary Remaining : 7 080 $
Petteri Nokelainen 70 000 $ (2)
Salary Remaining : 6 195 $
Zach Boychuk 70 000 $ (3)
Salary Remaining : 6 195 $
Colby Robak 70 000 $ (1)
Salary Remaining : 6 195 $
Craig Cunningham 70 000 $ (1)
Salary Remaining : 6 195 $
Jan Hejda 70 000 $ (2)
Salary Remaining : 6 195 $
Marcel Goc 70 000 $ (1)
Salary Remaining : 6 195 $
Raphael Diaz 70 000 $ (2)
Salary Remaining : 6 195 $
David Rittich 50 000 $ (2)
Salary Remaining : 4 425 $
Total Farm Players20
Salary Commitment
Year 35 : 1 935 000 $
Year 36 : 1 110 000 $
Year 37 : 580 000 $
Year 38 : 240 000 $
Salary Average Commitment
Year 35 : 490 000 $
Year 36 : 490 000 $
Year 37 : 340 000 $
Year 38 : 240 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 100 $ - 5 475 - 84,23%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2500 - 35 $ - 2 500 - 100,00%
Level 4: 4500 - 20 $ - 4 496 - 99,91%
Luxury : 1500 - 200 $ - 1 448 - 96,55%
Total Capacity :20000

Income

Home Games Left2
Average Attendance - %18 919 - 94,60%
Average Income per Game1 380 284 $
Year to Date Revenue53 831 064 $

Expense

Pro Players Total Salaries63 450 000 $
Farm Players Total Salaries1 982 500 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 501 724 $
Farm Year To Date Expenses3 118 370 $
Pro Salary Cap To Date62 435 994 $
Farm Salary Cap To Date1 751 137 $

Estimate

Pro Estimated Season Revenue2 760 567 $
Pro Remaining Season Days11
Pro Expenses Per Days596 053 $
Pro Estimated Expenses6 556 583 $
Farm Remaining Season Days10
Farm Expenses Per Days30 819 $
Farm Estimated Expenses308 190 $
Estimated Season Expenses6 864 773 $
Season Salary Cap63 450 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $9 550 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 18 450 000 $
Current Bank Account14 649 488 $
Projected Bank Account10 545 282 $

Pro Players Salaries

Evgeni Malkin 9 000 000 $ (1)
-Salary Remaining : 868 421 $
Logan Couture 6 000 000 $ (4)
-Salary Remaining : 578 947 $
Mikael Granlund 5 000 000 $ (4)
-Salary Remaining : 482 456 $
Carl Soderberg 4 500 000 $ (2)
-Salary Remaining : 434 211 $
Jake Gardiner 4 500 000 $ (5)
-Salary Remaining : 434 211 $
Michael Stone 4 000 000 $ (2)
-Salary Remaining : 385 965 $
Connor Hellebuyck 3 800 000 $ (5)
-Salary Remaining : 366 667 $
Jussi Jokinen 3 500 000 $ (1)
-Salary Remaining : 337 719 $
Darren Helm 3 000 000 $ (2)
-Salary Remaining : 289 474 $
Max Domi 2 500 000 $ (2)
-Salary Remaining : 241 228 $
Matt Moulson 2 500 000 $ (3)
-Salary Remaining : 241 228 $
Jonathan Ericsson 2 000 000 $ (2)
-Salary Remaining : 192 982 $
David Schlemko 1 800 000 $ (3)
-Salary Remaining : 173 684 $
Lauri Korpikoski 1 750 000 $ (1)
-Salary Remaining : 168 860 $
Magnus Paajarvi 1 500 000 $ (1)
-Salary Remaining : 144 737 $
Mitchell Marner 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Jake Guentzel 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Darnell Nurse 1 200 000 $ (1)
-Salary Remaining : 115 789 $
John Hayden 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Mark Streit 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Jon Merrill 900 000 $ (2)
-Salary Remaining : 86 842 $
Kristers Gudlevskis 750 000 $ (3)
-Salary Remaining : 72 368 $
Matt Irwin 650 000 $ (3)
-Salary Remaining : 62 719 $
Total Pro Players23
Salary Commitment
Year 35 : 63 450 000 $
Year 36 : 46 500 000 $
Year 37 : 25 000 000 $
Year 38 : 19 300 000 $
Salary Average Commitment
Year 35 : 19 144 167 $
Year 36 : 18 644 167 $
Year 37 : 14 000 000 $
Year 38 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 63 450 000 $
Year 36 : 46 500 000 $
Year 37 : 25 000 000 $
Year 38 : 19 300 000 $

Farm Players Salaries

Nikolay Goldobin 150 000 $ (5)
Salary Remaining : 13 274 $
Gustav Forsling 120 000 $ (2)
Salary Remaining : 10 619 $
A.J. Greer 120 000 $ (2)
Salary Remaining : 10 619 $
Ben Smith 100 000 $ (4)
Salary Remaining : 8 850 $
Paul Carey 100 000 $ (5)
Salary Remaining : 8 850 $
Tyson Jost 100 000 $ (2)
Salary Remaining : 8 850 $
Andrew Miller 90 000 $ (2)
Salary Remaining : 7 965 $
Anders Lindback 90 000 $ (3)
Salary Remaining : 7 965 $
Dominik Simon 85 000 $ (5)
Salary Remaining : 7 522 $
Ryan Garbutt 80 000 $ (3)
Salary Remaining : 7 080 $
Landon Ferraro 80 000 $ (5)
Salary Remaining : 7 080 $
Jonathan Racine 77 500 $ (1)
Salary Remaining : 6 858 $
Alexandre Grenier 75 000 $ (5)
Salary Remaining : 6 637 $
Philip Varone 75 000 $ (1)
Salary Remaining : 6 637 $
Mat Clark 75 000 $ (1)
Salary Remaining : 6 637 $
Adam Clendening 75 000 $ (3)
Salary Remaining : 6 637 $
Joacim Eriksson 70 000 $ (1)
Salary Remaining : 6 195 $
Brandon Defazio 70 000 $ (3)
Salary Remaining : 6 195 $
Cody Bass 50 000 $ (1)
Salary Remaining : 4 425 $
Ryan Stanton 50 000 $ (4)
Salary Remaining : 4 425 $
Connor Jones 50 000 $ (3)
Salary Remaining : 4 425 $
Erik Burgdoerfer 50 000 $ (3)
Salary Remaining : 4 425 $
Chris Didomenico 50 000 $ (3)
Salary Remaining : 4 425 $
Lucas Wallmark 50 000 $ (2)
Salary Remaining : 4 425 $
Brent Regner 50 000 $ (2)
Salary Remaining : 4 425 $
Total Farm Players25
Salary Commitment
Year 35 : 1 982 500 $
Year 36 : 1 635 000 $
Year 37 : 1 105 000 $
Year 38 : 640 000 $
Salary Average Commitment
Year 35 : 1 130 000 $
Year 36 : 1 080 000 $
Year 37 : 780 000 $
Year 38 : 400 000 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 90 $ - 6 000 - 100,00%
Level 2: 5000 - 50 $ - 5 000 - 100,00%
Level 3: 2250 - 40 $ - 2 199 - 97,74%
Level 4: 4000 - 30 $ - 3 193 - 79,83%
Luxury : 1250 - 130 $ - 1 250 - 100,00%
Total Capacity :18500

Income

Home Games Left3
Average Attendance - %17 642 - 95,36%
Average Income per Game1 193 074 $
Year to Date Revenue45 336 815 $

Expense

Pro Players Total Salaries65 850 000 $
Farm Players Total Salaries2 077 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses63 508 985 $
Farm Year To Date Expenses2 928 400 $
Pro Salary Cap To Date61 250 212 $
Farm Salary Cap To Date2 472 643 $

Estimate

Pro Estimated Season Revenue3 579 222 $
Pro Remaining Season Days11
Pro Expenses Per Days599 561 $
Pro Estimated Expenses6 595 171 $
Farm Remaining Season Days10
Farm Expenses Per Days22 810 $
Farm Estimated Expenses228 100 $
Estimated Season Expenses6 823 271 $
Season Salary Cap65 850 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $7 150 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 20 850 000 $
Current Bank Account14 525 140 $
Projected Bank Account11 281 091 $

Pro Players Salaries

Tyler Seguin 8 500 000 $ (4)
-Salary Remaining : 820 175 $
Jamie Benn 8 500 000 $ (3)
-Salary Remaining : 820 175 $
Corey Perry 6 000 000 $ (3)
-Salary Remaining : 578 947 $
Loui Eriksson 5 500 000 $ (1)
-Salary Remaining : 530 702 $
Jeff Petry 4 000 000 $ (2)
-Salary Remaining : 385 965 $
Nick Bonino 4 000 000 $ (4)
-Salary Remaining : 385 965 $
Brooks Orpik 3 500 000 $ (3)
-Salary Remaining : 337 719 $
Patrik Berglund 3 500 000 $ (1)
-Salary Remaining : 337 719 $
Danny DeKeyser 3 500 000 $ (4)
-Salary Remaining : 337 719 $
Mike Smith 3 000 000 $ (3)
-Salary Remaining : 289 474 $
Brad Richardson 1 900 000 $ (3)
-Salary Remaining : 183 333 $
Adam McQuaid 1 800 000 $ (1)
-Salary Remaining : 173 684 $
Alexandre Burrows 1 750 000 $ (3)
-Salary Remaining : 168 860 $
Roman Lyubimov 1 200 000 $ (4)
-Salary Remaining : 115 789 $
Yohann Auvitu 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Alex Petrovic 1 200 000 $ (3)
-Salary Remaining : 115 789 $
Mirco Mueller 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Matt Hackett 900 000 $ (3)
-Salary Remaining : 86 842 $
Tyler Gaudet 850 000 $ (3)
-Salary Remaining : 82 018 $
Nick Jensen 800 000 $ (2)
-Salary Remaining : 77 193 $
Andreas Martinsen 700 000 $ (5)
-Salary Remaining : 67 544 $
Sergey Kalinin 700 000 $ (5)
-Salary Remaining : 67 544 $
Luke Glendening 650 000 $ (1)
-Salary Remaining : 62 719 $
Liam O'Brien 600 000 $ (3)
-Salary Remaining : 57 895 $
Seth Helgeson 600 000 $ (3)
-Salary Remaining : 57 895 $
Total Pro Players25
Salary Commitment
Year 35 : 65 850 000 $
Year 36 : 53 400 000 $
Year 37 : 47 400 000 $
Year 38 : 18 600 000 $
Salary Average Commitment
Year 35 : 17 200 000 $
Year 36 : 16 200 000 $
Year 37 : 15 200 000 $
Year 38 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 65 850 000 $
Year 36 : 53 400 000 $
Year 37 : 47 400 000 $
Year 38 : 18 600 000 $

Farm Players Salaries

Mikkel Boedker 280 000 $ (2)
Salary Remaining : 24 779 $
Marek Langhamer 200 000 $ (4)
Salary Remaining : 17 699 $
Nick Lappin 120 000 $ (2)
Salary Remaining : 10 619 $
Jaycob Megna 120 000 $ (2)
Salary Remaining : 10 619 $
Kevin Rooney 100 000 $ (4)
Salary Remaining : 8 850 $
Daniil Tarasov 100 000 $ (4)
Salary Remaining : 8 850 $
Brady Austin 100 000 $ (4)
Salary Remaining : 8 850 $
Matt Frattin 100 000 $ (2)
Salary Remaining : 8 850 $
Oscar Lindberg 90 000 $ (3)
Salary Remaining : 7 965 $
Laurent Brossoit 90 000 $ (2)
Salary Remaining : 7 965 $
Peter Cehlarik 70 000 $ (2)
Salary Remaining : 6 195 $
Tobias Lindberg 70 000 $ (5)
Salary Remaining : 6 195 $
Joakim Andersson 70 000 $ (2)
Salary Remaining : 6 195 $
Ryan Johnston 70 000 $ (5)
Salary Remaining : 6 195 $
Turner Elson 70 000 $ (5)
Salary Remaining : 6 195 $
Christopher Gibson 67 500 $ (2)
Salary Remaining : 5 973 $
Alex Grant 60 000 $ (5)
Salary Remaining : 5 310 $
Bryce Van Brabant 60 000 $ (1)
Salary Remaining : 5 310 $
Brian O'Neill 60 000 $ (4)
Salary Remaining : 5 310 $
Kent Simpson 60 000 $ (1)
Salary Remaining : 5 310 $
Linden Vey 60 000 $ (4)
Salary Remaining : 5 310 $
John Ramage 60 000 $ (5)
Salary Remaining : 5 310 $
Total Farm Players22
Salary Commitment
Year 35 : 2 077 500 $
Year 36 : 1 957 500 $
Year 37 : 1 040 000 $
Year 38 : 950 000 $
Salary Average Commitment
Year 35 : 1 100 000 $
Year 36 : 1 100 000 $
Year 37 : 620 000 $
Year 38 : 570 000 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 102 $ - 5 612 - 86,34%
Level 2: 5500 - 64 $ - 4 669 - 84,89%
Level 3: 2500 - 38 $ - 2 326 - 93,05%
Level 4: 4500 - 26 $ - 3 648 - 81,06%
Luxury : 1500 - 212 $ - 1 392 - 92,82%
Total Capacity :20500

Income

Home Games Left2
Average Attendance - %17 647 - 86,08%
Average Income per Game1 415 811 $
Year to Date Revenue55 216 639 $

Expense

Pro Players Total Salaries48 875 000 $
Farm Players Total Salaries1 885 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 001 972 $
Farm Year To Date Expenses2 316 242 $
Pro Salary Cap To Date44 291 434 $
Farm Salary Cap To Date1 860 478 $

Estimate

Pro Estimated Season Revenue2 831 623 $
Pro Remaining Season Days11
Pro Expenses Per Days455 044 $
Pro Estimated Expenses5 005 484 $
Farm Remaining Season Days10
Farm Expenses Per Days21 106 $
Farm Estimated Expenses211 060 $
Estimated Season Expenses5 216 544 $
Season Salary Cap48 875 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $24 125 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 3 875 000 $
Current Bank Account87 352 839 $
Projected Bank Account84 967 918 $

Pro Players Salaries

Henrik Lundqvist 7 000 000 $ (5)
-Salary Remaining : 675 439 $
Ryan Nugent-Hopkins 6 000 000 $ (4)
-Salary Remaining : 578 947 $
Zach Parise 5 000 000 $ (3)
-Salary Remaining : 482 456 $
Jake Allen 4 500 000 $ (4)
-Salary Remaining : 434 211 $
Boone Jenner 4 000 000 $ (1)
-Salary Remaining : 385 965 $
Jonathan Drouin 3 800 000 $ (3)
-Salary Remaining : 366 667 $
Sam Bennett 3 000 000 $ (3)
-Salary Remaining : 289 474 $
Dion Phaneuf 3 000 000 $ (3)
-Salary Remaining : 289 474 $
Nikita Zadorov (Out of Payroll) 2 800 000 $ (1)
-Salary Remaining : 270 175 $
Jared McCann 2 500 000 $ (5)
-Salary Remaining : 241 228 $
Derek Dorsett 1 500 000 $ (5)
-Salary Remaining : 144 737 $
Johan Larsson 1 500 000 $ (4)
-Salary Remaining : 144 737 $
Markus Granlund 1 200 000 $ (1)
-Salary Remaining : 115 789 $
Nick Schmaltz 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Patrick Wiercioch 950 000 $ (3)
-Salary Remaining : 91 667 $
Mark Barberio 950 000 $ (1)
-Salary Remaining : 91 667 $
Ivan Barbashev 925 000 $ (2)
-Salary Remaining : 89 254 $
Brett Kulak 850 000 $ (3)
-Salary Remaining : 82 018 $
Jamie McBain 800 000 $ (2)
-Salary Remaining : 77 193 $
Adam Pelech 800 000 $ (4)
-Salary Remaining : 77 193 $
Chris Terry 750 000 $ (4)
-Salary Remaining : 72 368 $
Chris Wagner 750 000 $ (3)
-Salary Remaining : 72 368 $
Alan Quine 750 000 $ (4)
-Salary Remaining : 72 368 $
Nicholas Baptiste 700 000 $ (2)
-Salary Remaining : 67 544 $
Jarred Tinordi 650 000 $ (4)
-Salary Remaining : 62 719 $
Total Pro Players25
Salary Commitment
Year 35 : 55 675 000 $
Year 36 : 46 725 000 $
Year 37 : 43 300 000 $
Year 38 : 25 950 000 $
Salary Average Commitment
Year 35 : 22 720 000 $
Year 36 : 21 270 000 $
Year 37 : 19 770 000 $
Year 38 : 16 200 000 $
Salary Cap with 1 Way Contract
Year 35 : 55 675 000 $
Year 36 : 46 725 000 $
Year 37 : 43 300 000 $
Year 38 : 25 950 000 $

Farm Players Salaries

Layne Ulmer 250 000 $ (1)
Salary Remaining : 22 124 $
Ilya Kovalchuk 225 000 $ (4)
Salary Remaining : 19 912 $
Matt Puempel 120 000 $ (2)
Salary Remaining : 10 619 $
Eddie Lack 120 000 $ (1)
Salary Remaining : 10 619 $
Dylan Strome 100 000 $ (2)
Salary Remaining : 8 850 $
Thomas Chabot 97 500 $ (2)
Salary Remaining : 8 628 $
Kasperi Kapanen 92 500 $ (2)
Salary Remaining : 8 186 $
Brett Lernout 85 000 $ (5)
Salary Remaining : 7 522 $
Adrian Kempe 85 000 $ (2)
Salary Remaining : 7 522 $
Stephane Da Costa 75 000 $ (4)
Salary Remaining : 6 637 $
Dean Kukan 75 000 $ (5)
Salary Remaining : 6 637 $
Oscar Moller 70 000 $ (1)
Salary Remaining : 6 195 $
Christian Thomas 65 000 $ (4)
Salary Remaining : 5 752 $
Ryan Bourque 65 000 $ (3)
Salary Remaining : 5 752 $
Eric Tangradi 65 000 $ (4)
Salary Remaining : 5 752 $
Alexander Pechurski 65 000 $ (1)
Salary Remaining : 5 752 $
Tyler Bunz 65 000 $ (3)
Salary Remaining : 5 752 $
Shawn Lalonde 60 000 $ (2)
Salary Remaining : 5 310 $
Mike McKenna 55 000 $ (2)
Salary Remaining : 4 867 $
Radek Smolenak 50 000 $ (3)
Salary Remaining : 4 425 $
Total Farm Players20
Salary Commitment
Year 35 : 1 885 000 $
Year 36 : 1 380 000 $
Year 37 : 770 000 $
Year 38 : 590 000 $
Salary Average Commitment
Year 35 : 995 000 $
Year 36 : 880 000 $
Year 37 : 680 000 $
Year 38 : 530 000 $

Moncton Bonessetters



Arena Capacity - Ticket Price
Attendance - %

Arena NameBonesetters Coliseum
Level 1: 7000 - 92 $ - 6 761 - 96,59%
Level 2: 5250 - 62 $ - 5 108 - 97,29%
Level 3: 4000 - 27 $ - 3 043 - 76,08%
Level 4: 5000 - 22 $ - 4 761 - 95,21%
Luxury : 1750 - 178 $ - 1 735 - 99,16%
Total Capacity :23000

Income

Home Games Left2
Average Attendance - %21 408 - 93,08%
Average Income per Game1 506 226 $
Year to Date Revenue58 742 798 $

Expense

Pro Players Total Salaries61 558 000 $
Farm Players Total Salaries1 275 000 $
Coaches Total Salaries4 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses60 293 176 $
Farm Year To Date Expenses1 781 820 $
Pro Salary Cap To Date56 498 439 $
Farm Salary Cap To Date1 326 045 $

Estimate

Pro Estimated Season Revenue3 012 451 $
Pro Remaining Season Days11
Pro Expenses Per Days576 825 $
Pro Estimated Expenses6 345 075 $
Farm Remaining Season Days10
Farm Expenses Per Days15 708 $
Farm Estimated Expenses157 080 $
Estimated Season Expenses6 502 155 $
Season Salary Cap61 558 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $11 442 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 16 558 000 $
Current Bank Account30 606 224 $
Projected Bank Account27 116 520 $

Pro Players Salaries

Ryan O'Reilly 5 333 000 $ (2)
-Salary Remaining : 514 588 $
Jonathan Quick 5 100 000 $ (4)
-Salary Remaining : 492 105 $
Alexander Radulov 5 000 000 $ (3)
-Salary Remaining : 482 456 $
Gabriel Landeskog 4 950 000 $ (2)
-Salary Remaining : 477 632 $
Dougie Hamilton 4 925 000 $ (4)
-Salary Remaining : 475 219 $
Zdeno Chara 4 500 000 $ (1)
-Salary Remaining : 434 211 $
James van Riemsdyk 4 250 000 $ (4)
-Salary Remaining : 410 088 $
Carl Hagelin 4 000 000 $ (2)
-Salary Remaining : 385 965 $
Marco Scandella (Out of Payroll) 3 750 000 $ (4)
-Salary Remaining : 361 842 $
Kyle Turris 3 500 000 $ (2)
-Salary Remaining : 337 719 $
Travis Zajac 3 400 000 $ (1)
-Salary Remaining : 328 070 $
Torey Krug 2 700 000 $ (1)
-Salary Remaining : 260 526 $
Tobias Rieder 1 700 000 $ (3)
-Salary Remaining : 164 035 $
Alexei Emelin 1 600 000 $ (5)
-Salary Remaining : 154 386 $
Keith Kinkaid 1 500 000 $ (4)
-Salary Remaining : 144 737 $
Trevor Lewis 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Teuvo Teravainen 1 200 000 $ (1)
-Salary Remaining : 115 789 $
Christian Folin 950 000 $ (1)
-Salary Remaining : 91 667 $
Matt Carle 850 000 $ (2)
-Salary Remaining : 82 018 $
Joonas Korpisalo 800 000 $ (5)
-Salary Remaining : 77 193 $
Chad Ruhwedel 700 000 $ (1)
-Salary Remaining : 67 544 $
Brandon Tanev 600 000 $ (3)
-Salary Remaining : 57 895 $
Frank Vatrano 600 000 $ (5)
-Salary Remaining : 57 895 $
Anthony Bitetto 600 000 $ (1)
-Salary Remaining : 57 895 $
Casey Nelson 600 000 $ (5)
-Salary Remaining : 57 895 $
Scott Harrington 500 000 $ (3)
-Salary Remaining : 48 246 $
Garnet Hathaway 500 000 $ (3)
-Salary Remaining : 48 246 $
Total Pro Players27
Salary Commitment
Year 35 : 65 308 000 $
Year 36 : 51 258 000 $
Year 37 : 31 425 000 $
Year 38 : 23 125 000 $
Salary Average Commitment
Year 35 : 25 725 000 $
Year 36 : 24 525 000 $
Year 37 : 24 025 000 $
Year 38 : 21 525 000 $
Salary Cap with 1 Way Contract
Year 35 : 65 308 000 $
Year 36 : 51 258 000 $
Year 37 : 31 425 000 $
Year 38 : 23 125 000 $

Farm Players Salaries

Vladimir Sobotka 250 000 $ (5)
Salary Remaining : 22 124 $
Ondrej Pavelec 100 000 $ (3)
Salary Remaining : 8 850 $
Alex Stalock 100 000 $ (4)
Salary Remaining : 8 850 $
Adam Pardy 65 000 $ (2)
Salary Remaining : 5 752 $
Brendan Leipsic 60 000 $ (5)
Salary Remaining : 5 310 $
Alex Friesen 50 000 $ (3)
Salary Remaining : 4 425 $
Carl Klingberg 50 000 $ (3)
Salary Remaining : 4 425 $
Cody Kunyk 50 000 $ (1)
Salary Remaining : 4 425 $
Brett Bulmer 50 000 $ (2)
Salary Remaining : 4 425 $
Greg McKegg 50 000 $ (1)
Salary Remaining : 4 425 $
Darren Archibald 50 000 $ (1)
Salary Remaining : 4 425 $
Viktor Loov 50 000 $ (5)
Salary Remaining : 4 425 $
Ross Johnston 50 000 $ (5)
Salary Remaining : 4 425 $
Linus Ullmark 50 000 $ (5)
Salary Remaining : 4 425 $
Cristoval Nieves 50 000 $ (2)
Salary Remaining : 4 425 $
Stanislav Galiev 50 000 $ (3)
Salary Remaining : 4 425 $
Sam Carrick 50 000 $ (3)
Salary Remaining : 4 425 $
Max McCormick 50 000 $ (5)
Salary Remaining : 4 425 $
Daniel Catenacci 50 000 $ (5)
Salary Remaining : 4 425 $
Total Farm Players19
Salary Commitment
Year 35 : 1 275 000 $
Year 36 : 1 125 000 $
Year 37 : 960 000 $
Year 38 : 660 000 $
Salary Average Commitment
Year 35 : 750 000 $
Year 36 : 750 000 $
Year 37 : 700 000 $
Year 38 : 450 000 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 150 $ - 5 433 - 77,61%
Level 2: 6000 - 100 $ - 5 398 - 89,96%
Level 3: 3000 - 55 $ - 2 713 - 90,43%
Level 4: 5000 - 30 $ - 4 627 - 92,54%
Luxury : 2000 - 999 $ - 1 396 - 69,78%
Total Capacity :23000

Income

Home Games Left3
Average Attendance - %19 566 - 85,07%
Average Income per Game1 541 290 $
Year to Date Revenue58 569 002 $

Expense

Pro Players Total Salaries72 150 000 $
Farm Players Total Salaries3 460 000 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 319 071 $
Farm Year To Date Expenses3 272 259 $
Pro Salary Cap To Date50 898 033 $
Farm Salary Cap To Date2 816 502 $

Estimate

Pro Estimated Season Revenue4 623 869 $
Pro Remaining Season Days11
Pro Expenses Per Days685 526 $
Pro Estimated Expenses7 540 786 $
Farm Remaining Season Days10
Farm Expenses Per Days35 044 $
Farm Estimated Expenses350 440 $
Estimated Season Expenses7 891 226 $
Season Salary Cap72 150 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $850 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 27 150 000 $
Current Bank Account31 819 646 $
Projected Bank Account28 552 289 $

Pro Players Salaries

Henrik Sedin 6 800 000 $ (1)
-Salary Remaining : 656 140 $
Brandon Saad 5 250 000 $ (5)
-Salary Remaining : 506 579 $
Cody Franson 5 000 000 $ (1)
-Salary Remaining : 482 456 $
Andrei Markov 5 000 000 $ (2)
-Salary Remaining : 482 456 $
Evander Kane 5 000 000 $ (5)
-Salary Remaining : 482 456 $
Daniel Sedin 5 000 000 $ (5)
-Salary Remaining : 482 456 $
Jason Pominville 4 500 000 $ (1)
-Salary Remaining : 434 211 $
Tyler Toffoli 4 500 000 $ (1)
-Salary Remaining : 434 211 $
Dennis Seidenberg 4 000 000 $ (1)
-Salary Remaining : 385 965 $
James Reimer 3 000 000 $ (5)
-Salary Remaining : 289 474 $
Braydon Coburn 2 750 000 $ (2)
-Salary Remaining : 265 351 $
Alex Galchenyuk 2 750 000 $ (2)
-Salary Remaining : 265 351 $
Noah Hanifin 2 600 000 $ (4)
-Salary Remaining : 250 877 $
Ryan Spooner 2 500 000 $ (4)
-Salary Remaining : 241 228 $
Brian Dumoulin 2 300 000 $ (2)
-Salary Remaining : 221 930 $
Sven Baertschi 1 850 000 $ (3)
-Salary Remaining : 178 509 $
Sam Reinhart 1 750 000 $ (1)
-Salary Remaining : 168 860 $
Brian Gionta 1 750 000 $ (5)
-Salary Remaining : 168 860 $
Phillip Danault 1 500 000 $ (1)
-Salary Remaining : 144 737 $
Xavier Ouellet 1 200 000 $ (4)
-Salary Remaining : 115 789 $
Calvin Pickard 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Tom Gilbert 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Brian Flynn 950 000 $ (2)
-Salary Remaining : 91 667 $
Total Pro Players23
Salary Commitment
Year 35 : 72 150 000 $
Year 36 : 44 100 000 $
Year 37 : 28 150 000 $
Year 38 : 26 300 000 $
Salary Average Commitment
Year 35 : 21 850 000 $
Year 36 : 15 850 000 $
Year 37 : 9 300 000 $
Year 38 : 8 800 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 150 000 $
Year 36 : 44 100 000 $
Year 37 : 28 150 000 $
Year 38 : 26 300 000 $

Farm Players Salaries

Vincent Lecavalier 500 000 $ (2)
Salary Remaining : 44 248 $
Maxim Lapierre 500 000 $ (2)
Salary Remaining : 44 248 $
Ryan Callahan 450 000 $ (2)
Salary Remaining : 39 823 $
Jhonas Enroth 400 000 $ (3)
Salary Remaining : 35 398 $
Carl Gunnarsson 275 000 $ (1)
Salary Remaining : 24 336 $
Anthony Beauvillier 100 000 $ (2)
Salary Remaining : 8 850 $
Brandon Mashinter 100 000 $ (2)
Salary Remaining : 8 850 $
Anton Khudobin 100 000 $ (1)
Salary Remaining : 8 850 $
Riku Helenius 100 000 $ (2)
Salary Remaining : 8 850 $
Milan Michalek 90 000 $ (3)
Salary Remaining : 7 965 $
Reid Boucher 90 000 $ (3)
Salary Remaining : 7 965 $
Petter Granberg 90 000 $ (1)
Salary Remaining : 7 965 $
Chris Butler 75 000 $ (1)
Salary Remaining : 6 637 $
Matt Grzelcyk 75 000 $ (2)
Salary Remaining : 6 637 $
David Musil 75 000 $ (2)
Salary Remaining : 6 637 $
Jonathon Blum 60 000 $ (4)
Salary Remaining : 5 310 $
Jiri Sekac 60 000 $ (3)
Salary Remaining : 5 310 $
B.J. Crombeen 55 000 $ (1)
Salary Remaining : 4 867 $
Kurtis Gabriel 55 000 $ (3)
Salary Remaining : 4 867 $
Joe Colborne 55 000 $ (5)
Salary Remaining : 4 867 $
Andrej Meszaros 55 000 $ (1)
Salary Remaining : 4 867 $
Tristan Jarry 50 000 $ (2)
Salary Remaining : 4 425 $
Matt Climie 50 000 $ (3)
Salary Remaining : 4 425 $
Total Farm Players23
Salary Commitment
Year 35 : 3 460 000 $
Year 36 : 2 810 000 $
Year 37 : 860 000 $
Year 38 : 115 000 $
Salary Average Commitment
Year 35 : 800 000 $
Year 36 : 800 000 $
Year 37 : 450 000 $
Year 38 : 110 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 96 $ - 6 000 - 100,00%
Level 2: 5250 - 66 $ - 4 665 - 88,85%
Level 3: 2250 - 41 $ - 2 179 - 96,83%
Level 4: 4000 - 26 $ - 3 731 - 93,28%
Luxury : 1500 - 205 $ - 1 427 - 95,10%
Total Capacity :19000

Income

Home Games Left2
Average Attendance - %18 001 - 94,74%
Average Income per Game1 418 142 $
Year to Date Revenue55 307 521 $

Expense

Pro Players Total Salaries69 700 000 $
Farm Players Total Salaries2 350 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses63 142 539 $
Farm Year To Date Expenses2 975 451 $
Pro Salary Cap To Date59 528 517 $
Farm Salary Cap To Date2 063 922 $

Estimate

Pro Estimated Season Revenue2 836 283 $
Pro Remaining Season Days11
Pro Expenses Per Days646 491 $
Pro Estimated Expenses7 111 401 $
Farm Remaining Season Days10
Farm Expenses Per Days29 646 $
Farm Estimated Expenses296 460 $
Estimated Season Expenses7 407 861 $
Season Salary Cap69 700 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $3 300 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 24 700 000 $
Current Bank Account44 393 073 $
Projected Bank Account39 821 495 $

Pro Players Salaries

Mark Scheifele 6 500 000 $ (2)
-Salary Remaining : 627 193 $
Joe Thornton 6 500 000 $ (2)
-Salary Remaining : 627 193 $
Nikolaj Ehlers 6 500 000 $ (5)
-Salary Remaining : 627 193 $
Dan Girardi 5 300 000 $ (1)
-Salary Remaining : 511 404 $
Rick Nash 5 000 000 $ (4)
-Salary Remaining : 482 456 $
Brandon Dubinsky 4 850 000 $ (4)
-Salary Remaining : 467 982 $
Andrew Ladd 4 400 000 $ (1)
-Salary Remaining : 424 561 $
John Gibson 4 000 000 $ (4)
-Salary Remaining : 385 965 $
Frans Nielsen 4 000 000 $ (3)
-Salary Remaining : 385 965 $
Cody Ceci 3 250 000 $ (4)
-Salary Remaining : 313 596 $
Cam Ward 3 000 000 $ (2)
-Salary Remaining : 289 474 $
Paul Martin 2 350 000 $ (4)
-Salary Remaining : 226 754 $
Jason Chimera 2 000 000 $ (3)
-Salary Remaining : 192 982 $
Bryan Rust 1 600 000 $ (2)
-Salary Remaining : 154 386 $
Mark Stuart 1 500 000 $ (3)
-Salary Remaining : 144 737 $
Lance Bouma 1 500 000 $ (2)
-Salary Remaining : 144 737 $
Matt Hunwick 1 500 000 $ (4)
-Salary Remaining : 144 737 $
Nikita Zaitsev 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Matt Hendricks 1 100 000 $ (3)
-Salary Remaining : 106 140 $
Jay Beagle 1 000 000 $ (4)
-Salary Remaining : 96 491 $
John Moore 800 000 $ (2)
-Salary Remaining : 77 193 $
Drew Miller 800 000 $ (4)
-Salary Remaining : 77 193 $
Klas Dahlbeck 550 000 $ (5)
-Salary Remaining : 53 070 $
Chris VandeVelde 500 000 $ (2)
-Salary Remaining : 48 246 $
Total Pro Players24
Salary Commitment
Year 35 : 69 700 000 $
Year 36 : 60 000 000 $
Year 37 : 38 400 000 $
Year 38 : 29 800 000 $
Salary Average Commitment
Year 35 : 24 250 000 $
Year 36 : 24 250 000 $
Year 37 : 21 250 000 $
Year 38 : 19 250 000 $
Salary Cap with 1 Way Contract
Year 35 : 69 700 000 $
Year 36 : 60 000 000 $
Year 37 : 38 400 000 $
Year 38 : 29 800 000 $

Farm Players Salaries

Patrick Sharp 365 000 $ (3)
Salary Remaining : 32 301 $
Beau Bennett 160 000 $ (3)
Salary Remaining : 14 159 $
Jyrki Jokipakka 150 000 $ (3)
Salary Remaining : 13 274 $
Alexey Marchenko 120 000 $ (1)
Salary Remaining : 10 619 $
Matthew Benning 120 000 $ (2)
Salary Remaining : 10 619 $
Joseph Blandisi 110 000 $ (5)
Salary Remaining : 9 735 $
Miikka Salomaki 110 000 $ (1)
Salary Remaining : 9 735 $
John-Michael Liles 100 000 $ (4)
Salary Remaining : 8 850 $
Stuart Percy 100 000 $ (3)
Salary Remaining : 8 850 $
Joshua Ho-Sang 100 000 $ (2)
Salary Remaining : 8 850 $
Justin Fontaine 100 000 $ (1)
Salary Remaining : 8 850 $
Ty Rattie 95 000 $ (5)
Salary Remaining : 8 407 $
Emerson Etem 92 500 $ (1)
Salary Remaining : 8 186 $
Jiri Tlusty 90 000 $ (2)
Salary Remaining : 7 965 $
Curtis McElhinney 80 000 $ (2)
Salary Remaining : 7 080 $
Tommy Cross 75 000 $ (5)
Salary Remaining : 6 637 $
Jim O'Brien 72 500 $ (2)
Salary Remaining : 6 416 $
Brad Malone 70 000 $ (4)
Salary Remaining : 6 195 $
Kevin Porter 65 000 $ (1)
Salary Remaining : 5 752 $
Alexander Khokhlachev 60 000 $ (1)
Salary Remaining : 5 310 $
Brendan Ranford 60 000 $ (3)
Salary Remaining : 5 310 $
Gabriel Bourque 55 000 $ (2)
Salary Remaining : 4 867 $
Total Farm Players22
Salary Commitment
Year 35 : 2 350 000 $
Year 36 : 1 802 500 $
Year 37 : 1 285 000 $
Year 38 : 450 000 $
Salary Average Commitment
Year 35 : 920 000 $
Year 36 : 720 000 $
Year 37 : 570 000 $
Year 38 : 320 000 $

Ottawa Rebels



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 88 $ - 6 690 - 95,57%
Level 2: 6000 - 58 $ - 5 702 - 95,04%
Level 3: 3000 - 29 $ - 2 782 - 92,75%
Level 4: 5000 - 20 $ - 4 752 - 95,04%
Luxury : 2000 - 175 $ - 1 841 - 92,03%
Total Capacity :23000

Income

Home Games Left3
Average Attendance - %21 768 - 94,64%
Average Income per Game1 546 566 $
Year to Date Revenue58 769 522 $

Expense

Pro Players Total Salaries71 775 000 $
Farm Players Total Salaries1 715 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses68 412 098 $
Farm Year To Date Expenses3 938 264 $
Pro Salary Cap To Date63 894 518 $
Farm Salary Cap To Date1 659 495 $

Estimate

Pro Estimated Season Revenue4 639 699 $
Pro Remaining Season Days11
Pro Expenses Per Days673 465 $
Pro Estimated Expenses7 408 115 $
Farm Remaining Season Days10
Farm Expenses Per Days37 301 $
Farm Estimated Expenses373 010 $
Estimated Season Expenses7 781 125 $
Season Salary Cap71 775 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 225 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 26 775 000 $
Current Bank Account79 419 159 $
Projected Bank Account76 277 733 $

Pro Players Salaries

John Tavares 7 500 000 $ (1)
-Salary Remaining : 723 684 $
Carey Price 6 500 000 $ (1)
-Salary Remaining : 627 193 $
Sean Monahan 6 250 000 $ (5)
-Salary Remaining : 603 070 $
Joe Pavelski 6 000 000 $ (4)
-Salary Remaining : 578 947 $
Alex Pietrangelo 5 800 000 $ (1)
-Salary Remaining : 559 649 $
Roman Josi 5 000 000 $ (1)
-Salary Remaining : 482 456 $
Colton Parayko 4 500 000 $ (5)
-Salary Remaining : 434 211 $
Mikael Backlund 4 250 000 $ (4)
-Salary Remaining : 410 088 $
David Pastrnak 3 600 000 $ (3)
-Salary Remaining : 347 368 $
William Nylander 3 500 000 $ (5)
-Salary Remaining : 337 719 $
Derick Brassard 3 500 000 $ (3)
-Salary Remaining : 337 719 $
Joel Edmundson 2 000 000 $ (5)
-Salary Remaining : 192 982 $
Casey Cizikas 2 000 000 $ (3)
-Salary Remaining : 192 982 $
Ian Cole 1 950 000 $ (5)
-Salary Remaining : 188 158 $
Luke Schenn 1 600 000 $ (5)
-Salary Remaining : 154 386 $
Tanner Pearson 1 500 000 $ (1)
-Salary Remaining : 144 737 $
Paul Byron 1 500 000 $ (4)
-Salary Remaining : 144 737 $
Marcus Kruger 1 125 000 $ (1)
-Salary Remaining : 108 553 $
Aaron Dell 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Joel Armia 1 000 000 $ (4)
-Salary Remaining : 96 491 $
Brandon Montour 950 000 $ (2)
-Salary Remaining : 91 667 $
Scottie Upshall 750 000 $ (3)
-Salary Remaining : 72 368 $
Total Pro Players22
Salary Commitment
Year 35 : 71 775 000 $
Year 36 : 44 350 000 $
Year 37 : 42 400 000 $
Year 38 : 32 550 000 $
Salary Average Commitment
Year 35 : 23 750 000 $
Year 36 : 21 750 000 $
Year 37 : 20 750 000 $
Year 38 : 15 750 000 $
Salary Cap with 1 Way Contract
Year 35 : 71 775 000 $
Year 36 : 44 350 000 $
Year 37 : 42 400 000 $
Year 38 : 32 550 000 $

Farm Players Salaries

Louis Domingue 250 000 $ (3)
Salary Remaining : 22 124 $
Drew Stafford 100 000 $ (5)
Salary Remaining : 8 850 $
Kevin Labanc 85 000 $ (2)
Salary Remaining : 7 522 $
Ian McCoshen 80 000 $ (2)
Salary Remaining : 7 080 $
J.T. Brown 80 000 $ (2)
Salary Remaining : 7 080 $
Nick Shore 75 000 $ (3)
Salary Remaining : 6 637 $
Denis Malgin 70 000 $ (2)
Salary Remaining : 6 195 $
Robbie Russo 60 000 $ (2)
Salary Remaining : 5 310 $
Dillon Simpson 60 000 $ (2)
Salary Remaining : 5 310 $
Matthew Peca 55 000 $ (2)
Salary Remaining : 4 867 $
Andrew Bodnarchuk 50 000 $ (1)
Salary Remaining : 4 425 $
Jesse Blacker 50 000 $ (3)
Salary Remaining : 4 425 $
Kenny Agostino 50 000 $ (1)
Salary Remaining : 4 425 $
Michael Zalewski 50 000 $ (5)
Salary Remaining : 4 425 $
Jerry D'Amigo 50 000 $ (1)
Salary Remaining : 4 425 $
Ben Hanowski 50 000 $ (1)
Salary Remaining : 4 425 $
Brad Hunt 50 000 $ (1)
Salary Remaining : 4 425 $
Taylor Leier 50 000 $ (5)
Salary Remaining : 4 425 $
Kyle Rau 50 000 $ (5)
Salary Remaining : 4 425 $
Connor Knapp 50 000 $ (1)
Salary Remaining : 4 425 $
Dustin Tokarski 50 000 $ (4)
Salary Remaining : 4 425 $
Josh Archibald 50 000 $ (5)
Salary Remaining : 4 425 $
Rhett Rakhshani 50 000 $ (2)
Salary Remaining : 4 425 $
Ronalds Kenins 50 000 $ (3)
Salary Remaining : 4 425 $
Darren Dietz 50 000 $ (5)
Salary Remaining : 4 425 $
Chandler Stephenson 50 000 $ (5)
Salary Remaining : 4 425 $
Total Farm Players26
Salary Commitment
Year 35 : 1 715 000 $
Year 36 : 1 415 000 $
Year 37 : 875 000 $
Year 38 : 450 000 $
Salary Average Commitment
Year 35 : 950 000 $
Year 36 : 900 000 $
Year 37 : 600 000 $
Year 38 : 400 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisée de Québec
Level 1: 7000 - 82 $ - 6 923 - 98,90%
Level 2: 6000 - 54 $ - 5 791 - 96,52%
Level 3: 3000 - 35 $ - 2 937 - 97,90%
Level 4: 5000 - 20 $ - 4 814 - 96,27%
Luxury : 2000 - 158 $ - 1 886 - 94,31%
Total Capacity :23000

Income

Home Games Left3
Average Attendance - %22 351 - 97,18%
Average Income per Game1 474 497 $
Year to Date Revenue56 030 885 $

Expense

Pro Players Total Salaries70 475 000 $
Farm Players Total Salaries2 205 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses67 752 428 $
Farm Year To Date Expenses2 608 270 $
Pro Salary Cap To Date63 234 865 $
Farm Salary Cap To Date1 696 740 $

Estimate

Pro Estimated Season Revenue4 423 491 $
Pro Remaining Season Days11
Pro Expenses Per Days662 061 $
Pro Estimated Expenses7 282 671 $
Farm Remaining Season Days10
Farm Expenses Per Days28 363 $
Farm Estimated Expenses283 630 $
Estimated Season Expenses7 566 301 $
Season Salary Cap70 475 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $2 525 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 25 475 000 $
Current Bank Account75 687 352 $
Projected Bank Account72 544 542 $

Pro Players Salaries

P.K. Subban 7 775 000 $ (1)
-Salary Remaining : 750 219 $
Jonathan Toews 7 500 000 $ (4)
-Salary Remaining : 723 684 $
Artemi Panarin 6 500 000 $ (4)
-Salary Remaining : 627 193 $
Matt Duchene 6 500 000 $ (1)
-Salary Remaining : 627 193 $
Milan Lucic 5 450 000 $ (4)
-Salary Remaining : 525 877 $
Cam Fowler 4 650 000 $ (3)
-Salary Remaining : 448 684 $
Marc-Edouard Vlasic 4 650 000 $ (2)
-Salary Remaining : 448 684 $
Adam Henrique 4 400 000 $ (5)
-Salary Remaining : 424 561 $
Craig Anderson 4 000 000 $ (4)
-Salary Remaining : 385 965 $
Michael Frolik 4 000 000 $ (4)
-Salary Remaining : 385 965 $
Ryan Murray 2 300 000 $ (2)
-Salary Remaining : 221 930 $
Patrick Maroon 2 000 000 $ (3)
-Salary Remaining : 192 982 $
Conor Sheary 1 950 000 $ (2)
-Salary Remaining : 188 158 $
Roman Polak 1 750 000 $ (2)
-Salary Remaining : 168 860 $
Zack Smith 1 700 000 $ (2)
-Salary Remaining : 164 035 $
Ben Lovejoy 1 000 000 $ (3)
-Salary Remaining : 96 491 $
Tom Wilson 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Adam Lowry 950 000 $ (3)
-Salary Remaining : 91 667 $
Jarome Iginla 925 000 $ (2)
-Salary Remaining : 89 254 $
Scott Darling 800 000 $ (3)
-Salary Remaining : 77 193 $
Josh Morrissey 675 000 $ (2)
-Salary Remaining : 65 132 $
Total Pro Players21
Salary Commitment
Year 35 : 70 475 000 $
Year 36 : 55 200 000 $
Year 37 : 41 250 000 $
Year 38 : 31 850 000 $
Salary Average Commitment
Year 35 : 27 508 889 $
Year 36 : 27 508 889 $
Year 37 : 24 450 000 $
Year 38 : 21 950 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 475 000 $
Year 36 : 55 200 000 $
Year 37 : 41 250 000 $
Year 38 : 31 850 000 $

Farm Players Salaries

Jamie McGinn 225 000 $ (1)
Salary Remaining : 19 912 $
Nate Thompson 150 000 $ (1)
Salary Remaining : 13 274 $
David Desharnais 110 000 $ (3)
Salary Remaining : 9 735 $
Brandon Davidson 110 000 $ (1)
Salary Remaining : 9 735 $
Cedric Paquette 100 000 $ (4)
Salary Remaining : 8 850 $
Chris Neil 100 000 $ (4)
Salary Remaining : 8 850 $
Kevin Connauton 90 000 $ (4)
Salary Remaining : 7 965 $
Mark Borowiecki 85 000 $ (4)
Salary Remaining : 7 522 $
Brock McGinn 85 000 $ (4)
Salary Remaining : 7 522 $
Dwight King 75 000 $ (2)
Salary Remaining : 6 637 $
Cody Goloubef 75 000 $ (5)
Salary Remaining : 6 637 $
Nicolas Deslauriers 65 000 $ (4)
Salary Remaining : 5 752 $
Lucas Lessio 60 000 $ (1)
Salary Remaining : 5 310 $
Shane Harper 60 000 $ (3)
Salary Remaining : 5 310 $
Brandon Gormley 60 000 $ (1)
Salary Remaining : 5 310 $
Ben Scrivens 60 000 $ (1)
Salary Remaining : 5 310 $
Tyler Wotherspoon 60 000 $ (1)
Salary Remaining : 5 310 $
Harry Zolnierczyk 55 000 $ (3)
Salary Remaining : 4 867 $
Gilbert Brule 55 000 $ (5)
Salary Remaining : 4 867 $
Yann Danis 55 000 $ (3)
Salary Remaining : 4 867 $
Samuel Henley 55 000 $ (4)
Salary Remaining : 4 867 $
Richard Bachman 55 000 $ (3)
Salary Remaining : 4 867 $
Rasmus Rissanen 55 000 $ (3)
Salary Remaining : 4 867 $
Colin McDonald 55 000 $ (5)
Salary Remaining : 4 867 $
Colton Orr 50 000 $ (2)
Salary Remaining : 4 425 $
Kris Fredheim 50 000 $ (2)
Salary Remaining : 4 425 $
Krystofer Barch 50 000 $ (2)
Salary Remaining : 4 425 $
Dennis Everberg 50 000 $ (3)
Salary Remaining : 4 425 $
Curtis Hamilton 50 000 $ (3)
Salary Remaining : 4 425 $
Total Farm Players29
Salary Commitment
Year 35 : 2 205 000 $
Year 36 : 1 480 000 $
Year 37 : 1 255 000 $
Year 38 : 765 000 $
Salary Average Commitment
Year 35 : 1 210 000 $
Year 36 : 1 160 000 $
Year 37 : 985 000 $
Year 38 : 585 000 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 009 - 57,27%
Level 2: 6000 - 90 $ - 3 309 - 55,16%
Level 3: 3000 - 50 $ - 1 796 - 59,85%
Level 4: 5000 - 40 $ - 2 395 - 47,89%
Luxury : 2000 - 220 $ - 1 355 - 67,76%
Total Capacity :23000

Income

Home Games Left3
Average Attendance - %12 864 - 55,93%
Average Income per Game1 409 939 $
Year to Date Revenue53 577 689 $

Expense

Pro Players Total Salaries72 725 000 $
Farm Players Total Salaries1 912 500 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 155 031 $
Farm Year To Date Expenses2 330 713 $
Pro Salary Cap To Date63 670 380 $
Farm Salary Cap To Date1 874 945 $

Estimate

Pro Estimated Season Revenue4 229 818 $
Pro Remaining Season Days11
Pro Expenses Per Days662 061 $
Pro Estimated Expenses7 282 671 $
Farm Remaining Season Days10
Farm Expenses Per Days21 350 $
Farm Estimated Expenses213 500 $
Estimated Season Expenses7 496 171 $
Season Salary Cap72 725 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $275 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 27 725 000 $
Current Bank Account24 940 709 $
Projected Bank Account21 674 356 $

Pro Players Salaries

Phil Kessel 6 875 000 $ (5)
-Salary Remaining : 663 377 $
Patrice Bergeron 6 875 000 $ (5)
-Salary Remaining : 663 377 $
Victor Hedman 6 850 000 $ (3)
-Salary Remaining : 660 965 $
Braden Holtby 6 850 000 $ (4)
-Salary Remaining : 660 965 $
Blake Wheeler 6 200 000 $ (4)
-Salary Remaining : 598 246 $
Alexander Wennberg 5 500 000 $ (3)
-Salary Remaining : 530 702 $
Filip Forsberg 5 500 000 $ (4)
-Salary Remaining : 530 702 $
Jaccob Slavin 3 750 000 $ (3)
-Salary Remaining : 361 842 $
John Klingberg 3 700 000 $ (3)
-Salary Remaining : 357 018 $
Brendan Gallagher 3 300 000 $ (1)
-Salary Remaining : 318 421 $
Tyler Bozak 2 800 000 $ (3)
-Salary Remaining : 270 175 $
Michael Matheson 2 750 000 $ (3)
-Salary Remaining : 265 351 $
Jason Zucker 2 400 000 $ (3)
-Salary Remaining : 231 579 $
Dmitry Orlov 1 600 000 $ (2)
-Salary Remaining : 154 386 $
Ben Hutton 1 200 000 $ (5)
-Salary Remaining : 115 789 $
Jimmy Vesey 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Colton Sceviour 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Artturi Lehkonen 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Steven Santini 925 000 $ (5)
-Salary Remaining : 89 254 $
Al Montoya 850 000 $ (5)
-Salary Remaining : 82 018 $
Pierre-Edouard Bellemare 850 000 $ (3)
-Salary Remaining : 82 018 $
Dmitrij Jaskin 750 000 $ (5)
-Salary Remaining : 72 368 $
Total Pro Players22
Salary Commitment
Year 35 : 72 725 000 $
Year 36 : 69 425 000 $
Year 37 : 64 625 000 $
Year 38 : 36 025 000 $
Salary Average Commitment
Year 35 : 29 950 000 $
Year 36 : 29 450 000 $
Year 37 : 27 450 000 $
Year 38 : 21 550 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 725 000 $
Year 36 : 69 425 000 $
Year 37 : 64 625 000 $
Year 38 : 36 025 000 $

Farm Players Salaries

Vernon Fiddler 150 000 $ (1)
Salary Remaining : 13 274 $
Mattias Janmark 150 000 $ (5)
Salary Remaining : 13 274 $
Oliver Bjorkstrand 150 000 $ (5)
Salary Remaining : 13 274 $
Charles Hudon 95 000 $ (5)
Salary Remaining : 8 407 $
John Quenneville 85 000 $ (2)
Salary Remaining : 7 522 $
Markus Nutivaara 85 000 $ (2)
Salary Remaining : 7 522 $
Anton Slepyshev 75 000 $ (5)
Salary Remaining : 6 637 $
Vladislav Kamenev 72 500 $ (2)
Salary Remaining : 6 416 $
Gustav Olofsson 70 000 $ (5)
Salary Remaining : 6 195 $
Eric Comrie 70 000 $ (2)
Salary Remaining : 6 195 $
Zach Sanford 70 000 $ (2)
Salary Remaining : 6 195 $
Spencer Martin 70 000 $ (5)
Salary Remaining : 6 195 $
Jonas Gustavsson 70 000 $ (1)
Salary Remaining : 6 195 $
Ondrej Kase 70 000 $ (2)
Salary Remaining : 6 195 $
Remi Elie 70 000 $ (2)
Salary Remaining : 6 195 $
Andrej Nestrasil 70 000 $ (2)
Salary Remaining : 6 195 $
Iiro Pakarinen 60 000 $ (2)
Salary Remaining : 5 310 $
Joseph Cramarossa 60 000 $ (2)
Salary Remaining : 5 310 $
Mike Reilly 60 000 $ (5)
Salary Remaining : 5 310 $
Frank Corrado 60 000 $ (4)
Salary Remaining : 5 310 $
Tanner Richard 50 000 $ (2)
Salary Remaining : 4 425 $
Patrick Sieloff 50 000 $ (4)
Salary Remaining : 4 425 $
Anton Lindholm 50 000 $ (2)
Salary Remaining : 4 425 $
J.C. Lipon 50 000 $ (4)
Salary Remaining : 4 425 $
Samuel Morin 50 000 $ (2)
Salary Remaining : 4 425 $
Total Farm Players25
Salary Commitment
Year 35 : 1 912 500 $
Year 36 : 1 692 500 $
Year 37 : 830 000 $
Year 38 : 830 000 $
Salary Average Commitment
Year 35 : 1 180 000 $
Year 36 : 1 180 000 $
Year 37 : 530 000 $
Year 38 : 530 000 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 856 - 97,95%
Level 2: 6000 - 56 $ - 5 847 - 97,46%
Level 3: 3000 - 35 $ - 2 931 - 97,71%
Level 4: 5000 - 19 $ - 4 883 - 97,67%
Luxury : 2000 - 181 $ - 1 860 - 93,00%
Total Capacity :23000

Income

Home Games Left3
Average Attendance - %22 378 - 97,30%
Average Income per Game1 557 554 $
Year to Date Revenue59 187 039 $

Expense

Pro Players Total Salaries70 425 000 $
Farm Players Total Salaries1 792 500 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses64 867 309 $
Farm Year To Date Expenses3 427 499 $
Pro Salary Cap To Date61 705 042 $
Farm Salary Cap To Date1 604 495 $

Estimate

Pro Estimated Season Revenue4 672 661 $
Pro Remaining Season Days11
Pro Expenses Per Days648 465 $
Pro Estimated Expenses7 133 115 $
Farm Remaining Season Days10
Farm Expenses Per Days33 562 $
Farm Estimated Expenses335 620 $
Estimated Season Expenses7 468 735 $
Season Salary Cap70 425 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $2 575 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 25 425 000 $
Current Bank Account69 290 795 $
Projected Bank Account66 494 721 $

Pro Players Salaries

Nicklas Backstrom 8 000 000 $ (5)
-Salary Remaining : 771 930 $
Brent Seabrook 6 000 000 $ (1)
-Salary Remaining : 578 947 $
Ben Bishop 5 500 000 $ (1)
-Salary Remaining : 530 702 $
Mats Zuccarello 5 000 000 $ (5)
-Salary Remaining : 482 456 $
TJ Brodie 5 000 000 $ (5)
-Salary Remaining : 482 456 $
Wayne Simmonds 5 000 000 $ (4)
-Salary Remaining : 482 456 $
Travis Hamonic 4 500 000 $ (4)
-Salary Remaining : 434 211 $
Troy Brouwer 4 000 000 $ (2)
-Salary Remaining : 385 965 $
Cam Atkinson 4 000 000 $ (3)
-Salary Remaining : 385 965 $
Tomas Plekanec 3 000 000 $ (3)
-Salary Remaining : 289 474 $
Brandon Sutter 3 000 000 $ (2)
-Salary Remaining : 289 474 $
Thomas Greiss 3 000 000 $ (5)
-Salary Remaining : 289 474 $
Andrew Shaw 2 900 000 $ (4)
-Salary Remaining : 279 825 $
Tobias Enstrom 2 500 000 $ (5)
-Salary Remaining : 241 228 $
Blake Comeau 2 500 000 $ (1)
-Salary Remaining : 241 228 $
Joakim Nordstrom 1 500 000 $ (1)
-Salary Remaining : 144 737 $
Josh Manson 1 500 000 $ (2)
-Salary Remaining : 144 737 $
Josh Anderson 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Chris Kelly 1 000 000 $ (3)
-Salary Remaining : 96 491 $
Fredrik Claesson 700 000 $ (3)
-Salary Remaining : 67 544 $
Brandon Manning 625 000 $ (1)
-Salary Remaining : 60 307 $
Total Pro Players21
Salary Commitment
Year 35 : 70 425 000 $
Year 36 : 54 300 000 $
Year 37 : 44 600 000 $
Year 38 : 35 900 000 $
Salary Average Commitment
Year 35 : 17 600 000 $
Year 36 : 17 600 000 $
Year 37 : 16 100 000 $
Year 38 : 10 900 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 425 000 $
Year 36 : 54 300 000 $
Year 37 : 44 600 000 $
Year 38 : 35 900 000 $

Farm Players Salaries

Matt Beleskey 300 000 $ (2)
Salary Remaining : 26 549 $
Steve Downie 160 000 $ (2)
Salary Remaining : 14 159 $
Benoit Pouliot 150 000 $ (3)
Salary Remaining : 13 274 $
Joe Vitale 150 000 $ (2)
Salary Remaining : 13 274 $
Zack Mitchell 150 000 $ (4)
Salary Remaining : 13 274 $
Troy Stecher 120 000 $ (2)
Salary Remaining : 10 619 $
Marc-Andre Bergeron 100 000 $ (1)
Salary Remaining : 8 850 $
Brendan Guhle 97 500 $ (2)
Salary Remaining : 8 628 $
Pierre-Luc Letourneau-Leblond 80 000 $ (2)
Salary Remaining : 7 080 $
Jake Dotchin 80 000 $ (2)
Salary Remaining : 7 080 $
Matt Halischuk 70 000 $ (1)
Salary Remaining : 6 195 $
Justin Shugg 70 000 $ (2)
Salary Remaining : 6 195 $
Zac Dalpe 65 000 $ (4)
Salary Remaining : 5 752 $
Kevin Marshall 50 000 $ (1)
Salary Remaining : 4 425 $
Brad Thiessen 50 000 $ (1)
Salary Remaining : 4 425 $
Joe Whitney 50 000 $ (1)
Salary Remaining : 4 425 $
Dan Ellis 50 000 $ (1)
Salary Remaining : 4 425 $
Total Farm Players17
Salary Commitment
Year 35 : 1 792 500 $
Year 36 : 1 422 500 $
Year 37 : 365 000 $
Year 38 : 215 000 $
Salary Average Commitment
Year 35 : 565 000 $
Year 36 : 515 000 $
Year 37 : 165 000 $
Year 38 : 115 000 $

Seattle Armada



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 100 $ - 5 705 - 81,50%
Level 2: 6000 - 60 $ - 5 748 - 95,80%
Level 3: 3000 - 30 $ - 2 937 - 97,90%
Level 4: 5000 - 20 $ - 4 851 - 97,03%
Luxury : 2000 - 190 $ - 1 836 - 91,80%
Total Capacity :23000

Income

Home Games Left2
Average Attendance - %21 078 - 91,64%
Average Income per Game1 521 855 $
Year to Date Revenue59 352 353 $

Expense

Pro Players Total Salaries66 350 000 $
Farm Players Total Salaries2 420 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 241 661 $
Farm Year To Date Expenses2 465 224 $
Pro Salary Cap To Date57 724 129 $
Farm Salary Cap To Date2 009 469 $

Estimate

Pro Estimated Season Revenue3 043 710 $
Pro Remaining Season Days11
Pro Expenses Per Days625 877 $
Pro Estimated Expenses6 884 647 $
Farm Remaining Season Days10
Farm Expenses Per Days25 841 $
Farm Estimated Expenses258 410 $
Estimated Season Expenses7 143 057 $
Season Salary Cap66 350 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $6 650 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 21 350 000 $
Current Bank Account68 042 894 $
Projected Bank Account63 943 547 $

Pro Players Salaries

Vladimir Tarasenko 7 000 000 $ (1)
-Salary Remaining : 675 439 $
Kevin Shattenkirk 6 500 000 $ (4)
-Salary Remaining : 627 193 $
Kyle Okposo 5 000 000 $ (1)
-Salary Remaining : 482 456 $
Evgeny Kuznetsov 5 000 000 $ (3)
-Salary Remaining : 482 456 $
Gustav Nyquist 5 000 000 $ (1)
-Salary Remaining : 482 456 $
Justin Faulk 4 800 000 $ (2)
-Salary Remaining : 463 158 $
Artem Anisimov 4 500 000 $ (2)
-Salary Remaining : 434 211 $
Steve Mason 4 125 000 $ (3)
-Salary Remaining : 398 026 $
Dan Hamhuis 4 000 000 $ (5)
-Salary Remaining : 385 965 $
Trevor Daley 3 150 000 $ (4)
-Salary Remaining : 303 947 $
Antoine Vermette 3 000 000 $ (2)
-Salary Remaining : 289 474 $
Jannik Hansen 3 000 000 $ (2)
-Salary Remaining : 289 474 $
Jason Garrison 2 450 000 $ (2)
-Salary Remaining : 236 404 $
Philipp Grubauer 1 500 000 $ (3)
-Salary Remaining : 144 737 $
Joonas Donskoi 1 400 000 $ (2)
-Salary Remaining : 135 088 $
Clayton Stoner 1 250 000 $ (3)
-Salary Remaining : 120 614 $
Shane Prince 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Tanner Kero 950 000 $ (5)
-Salary Remaining : 91 667 $
Cal O'Reilly 725 000 $ (5)
-Salary Remaining : 69 956 $
Jack Skille 700 000 $ (4)
-Salary Remaining : 67 544 $
Kevin Gravel 700 000 $ (5)
-Salary Remaining : 67 544 $
Michael Bournival 600 000 $ (1)
-Salary Remaining : 57 895 $
Total Pro Players22
Salary Commitment
Year 35 : 66 350 000 $
Year 36 : 48 750 000 $
Year 37 : 28 600 000 $
Year 38 : 16 725 000 $
Salary Average Commitment
Year 35 : 16 850 000 $
Year 36 : 16 850 000 $
Year 37 : 15 350 000 $
Year 38 : 12 350 000 $
Salary Cap with 1 Way Contract
Year 35 : 66 350 000 $
Year 36 : 48 750 000 $
Year 37 : 28 600 000 $
Year 38 : 16 725 000 $

Farm Players Salaries

Semyon Varlamov 575 000 $ (2)
Salary Remaining : 50 885 $
Brendan Smith 270 000 $ (2)
Salary Remaining : 23 894 $
Danton Heinen 120 000 $ (2)
Salary Remaining : 10 619 $
Chris Bigras 115 000 $ (5)
Salary Remaining : 10 177 $
Connor Brickley 100 000 $ (5)
Salary Remaining : 8 850 $
Niklas Treutle 100 000 $ (2)
Salary Remaining : 8 850 $
Denis Gurianov 95 000 $ (2)
Salary Remaining : 8 407 $
Taylor Chorney 75 000 $ (3)
Salary Remaining : 6 637 $
Matt Bartkowski 70 000 $ (3)
Salary Remaining : 6 195 $
Connor Carrick 70 000 $ (1)
Salary Remaining : 6 195 $
Cameron Gaunce 65 000 $ (1)
Salary Remaining : 5 752 $
Nick Sorensen 65 000 $ (2)
Salary Remaining : 5 752 $
David Broll 50 000 $ (1)
Salary Remaining : 4 425 $
Lane MacDermid 50 000 $ (1)
Salary Remaining : 4 425 $
Chuck Kobasew 50 000 $ (3)
Salary Remaining : 4 425 $
Ivan Vishnevskiy 50 000 $ (2)
Salary Remaining : 4 425 $
Dylan Olsen 50 000 $ (3)
Salary Remaining : 4 425 $
Tyler Kennedy 50 000 $ (2)
Salary Remaining : 4 425 $
Evgeny Dadonov 50 000 $ (1)
Salary Remaining : 4 425 $
Timo Pielmeier 50 000 $ (3)
Salary Remaining : 4 425 $
Carson McMillan 50 000 $ (2)
Salary Remaining : 4 425 $
Dana Tyrell 50 000 $ (4)
Salary Remaining : 4 425 $
Tomas Vincour 50 000 $ (1)
Salary Remaining : 4 425 $
Branislav Mezei 50 000 $ (2)
Salary Remaining : 4 425 $
Mark Dekanich 50 000 $ (3)
Salary Remaining : 4 425 $
Dominik Uher 50 000 $ (3)
Salary Remaining : 4 425 $
Total Farm Players26
Salary Commitment
Year 35 : 2 420 000 $
Year 36 : 2 085 000 $
Year 37 : 660 000 $
Year 38 : 265 000 $
Salary Average Commitment
Year 35 : 800 000 $
Year 36 : 700 000 $
Year 37 : 500 000 $
Year 38 : 150 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 862 - 98,03%
Level 2: 6000 - 57 $ - 5 816 - 96,94%
Level 3: 3000 - 32 $ - 2 908 - 96,95%
Level 4: 5000 - 20 $ - 4 860 - 97,19%
Luxury : 2000 - 190 $ - 1 882 - 94,11%
Total Capacity :23000

Income

Home Games Left2
Average Attendance - %22 328 - 97,08%
Average Income per Game1 607 828 $
Year to Date Revenue62 705 277 $

Expense

Pro Players Total Salaries65 325 000 $
Farm Players Total Salaries2 342 500 $
Coaches Total Salaries3 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses58 716 470 $
Farm Year To Date Expenses2 993 966 $
Pro Salary Cap To Date56 231 804 $
Farm Salary Cap To Date2 264 744 $

Estimate

Pro Estimated Season Revenue3 215 655 $
Pro Remaining Season Days11
Pro Expenses Per Days597 149 $
Pro Estimated Expenses6 568 639 $
Farm Remaining Season Days10
Farm Expenses Per Days27 810 $
Farm Estimated Expenses278 100 $
Estimated Season Expenses6 846 739 $
Season Salary Cap65 325 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $7 675 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 20 325 000 $
Current Bank Account87 279 544 $
Projected Bank Account83 648 460 $

Pro Players Salaries

Mike Green 6 000 000 $ (3)
-Salary Remaining : 578 947 $
Oliver Ekman-Larsson 5 800 000 $ (1)
-Salary Remaining : 559 649 $
Nazem Kadri 5 125 000 $ (5)
-Salary Remaining : 494 518 $
Nino Niederreiter 4 850 000 $ (3)
-Salary Remaining : 467 982 $
Bobby Ryan 4 800 000 $ (2)
-Salary Remaining : 463 158 $
Kari Lehtonen 4 500 000 $ (1)
-Salary Remaining : 434 211 $
Chris Kreider 4 250 000 $ (4)
-Salary Remaining : 410 088 $
Rickard Rakell 4 000 000 $ (4)
-Salary Remaining : 385 965 $
Robin Lehner 4 000 000 $ (1)
-Salary Remaining : 385 965 $
Jay Bouwmeester 3 500 000 $ (3)
-Salary Remaining : 337 719 $
Radko Gudas 3 250 000 $ (1)
-Salary Remaining : 313 596 $
Jori Lehtera 2 750 000 $ (3)
-Salary Remaining : 265 351 $
Andre Burakovsky 2 500 000 $ (3)
-Salary Remaining : 241 228 $
Derek Forbort 2 000 000 $ (5)
-Salary Remaining : 192 982 $
Kyle Clifford 1 500 000 $ (3)
-Salary Remaining : 144 737 $
Pavel Zacha 1 250 000 $ (5)
-Salary Remaining : 120 614 $
Drake Caggiula 1 100 000 $ (2)
-Salary Remaining : 106 140 $
Ryan White 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Jakob Chychrun 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Sean Malone 800 000 $ (2)
-Salary Remaining : 77 193 $
Anton Blidh 750 000 $ (2)
-Salary Remaining : 72 368 $
Carter Rowney 600 000 $ (1)
-Salary Remaining : 57 895 $
Total Pro Players22
Salary Commitment
Year 35 : 65 325 000 $
Year 36 : 47 175 000 $
Year 37 : 37 725 000 $
Year 38 : 16 625 000 $
Salary Average Commitment
Year 35 : 27 500 000 $
Year 36 : 14 750 000 $
Year 37 : 12 750 000 $
Year 38 : 9 750 000 $
Salary Cap with 1 Way Contract
Year 35 : 65 325 000 $
Year 36 : 47 175 000 $
Year 37 : 37 725 000 $
Year 38 : 16 625 000 $

Farm Players Salaries

Michal Neuvirth 250 000 $ (4)
Salary Remaining : 22 124 $
James Wisniewski 200 000 $ (2)
Salary Remaining : 17 699 $
Dave Bolland 175 000 $ (2)
Salary Remaining : 15 487 $
Eric Gryba 135 000 $ (3)
Salary Remaining : 11 947 $
Kyle Connor 120 000 $ (2)
Salary Remaining : 10 619 $
Scott Laughton 95 000 $ (4)
Salary Remaining : 8 407 $
Kerby Rychel 90 000 $ (3)
Salary Remaining : 7 965 $
Korbinian Holzer 90 000 $ (5)
Salary Remaining : 7 965 $
Griffen Molino 90 000 $ (2)
Salary Remaining : 7 965 $
Emile Poirier 90 000 $ (3)
Salary Remaining : 7 965 $
Michael Kapla 90 000 $ (2)
Salary Remaining : 7 965 $
Casey Bailey 87 500 $ (3)
Salary Remaining : 7 743 $
Adam Erne 80 000 $ (2)
Salary Remaining : 7 080 $
Paul Ladue 80 000 $ (2)
Salary Remaining : 7 080 $
Bill Arnold 75 000 $ (1)
Salary Remaining : 6 637 $
Jon Gillies 70 000 $ (2)
Salary Remaining : 6 195 $
Brendan Woods 70 000 $ (3)
Salary Remaining : 6 195 $
Zane McIntyre 65 000 $ (2)
Salary Remaining : 5 752 $
Quinton Howden 65 000 $ (4)
Salary Remaining : 5 752 $
Patrick Brown 65 000 $ (3)
Salary Remaining : 5 752 $
Tim Heed 60 000 $ (2)
Salary Remaining : 5 310 $
Mark Visentin 50 000 $ (1)
Salary Remaining : 4 425 $
Nathan Horton 50 000 $ (2)
Salary Remaining : 4 425 $
Eriah Hayes 50 000 $ (1)
Salary Remaining : 4 425 $
John Negrin 50 000 $ (3)
Salary Remaining : 4 425 $
Total Farm Players25
Salary Commitment
Year 35 : 2 342 500 $
Year 36 : 2 167 500 $
Year 37 : 1 087 500 $
Year 38 : 500 000 $
Salary Average Commitment
Year 35 : 1 210 000 $
Year 36 : 1 210 000 $
Year 37 : 810 000 $
Year 38 : 460 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - 95 $ - 5 783 - 96,38%
Level 2: 5000 - 60 $ - 4 737 - 94,75%
Level 3: 2250 - 38 $ - 2 239 - 99,51%
Level 4: 4000 - 25 $ - 3 528 - 88,21%
Luxury : 1250 - 240 $ - 1 230 - 98,39%
Total Capacity :18500

Income

Home Games Left2
Average Attendance - %17 517 - 94,69%
Average Income per Game1 398 796 $
Year to Date Revenue54 553 056 $

Expense

Pro Players Total Salaries70 550 000 $
Farm Players Total Salaries1 575 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses68 825 427 $
Farm Year To Date Expenses2 027 765 $
Pro Salary Cap To Date64 307 892 $
Farm Salary Cap To Date1 572 004 $

Estimate

Pro Estimated Season Revenue2 797 593 $
Pro Remaining Season Days11
Pro Expenses Per Days662 719 $
Pro Estimated Expenses7 289 909 $
Farm Remaining Season Days10
Farm Expenses Per Days18 363 $
Farm Estimated Expenses183 630 $
Estimated Season Expenses7 473 539 $
Season Salary Cap70 550 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $2 450 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 25 550 000 $
Current Bank Account23 227 680 $
Projected Bank Account18 551 734 $

Pro Players Salaries

Devan Dubnyk 6 750 000 $ (3)
-Salary Remaining : 651 316 $
Jeff Skinner 5 500 000 $ (2)
-Salary Remaining : 530 702 $
Nathan MacKinnon 5 000 000 $ (1)
-Salary Remaining : 482 456 $
Ondrej Palat 5 000 000 $ (1)
-Salary Remaining : 482 456 $
Matt Niskanen 4 700 000 $ (2)
-Salary Remaining : 453 509 $
Sean Couturier 4 200 000 $ (2)
-Salary Remaining : 405 263 $
Ryan Ellis 4 000 000 $ (1)
-Salary Remaining : 385 965 $
Oscar Klefbom 4 000 000 $ (5)
-Salary Remaining : 385 965 $
Tomas Hertl 4 000 000 $ (1)
-Salary Remaining : 385 965 $
David Savard 3 750 000 $ (4)
-Salary Remaining : 361 842 $
Nick Holden 3 750 000 $ (3)
-Salary Remaining : 361 842 $
David Perron 3 300 000 $ (4)
-Salary Remaining : 318 421 $
Jonathan Audy-Marchessault 3 000 000 $ (1)
-Salary Remaining : 289 474 $
Viktor Arvidsson 3 000 000 $ (2)
-Salary Remaining : 289 474 $
Esa Lindell 2 800 000 $ (5)
-Salary Remaining : 270 175 $
Mike Condon 2 000 000 $ (5)
-Salary Remaining : 192 982 $
Chris Kunitz 1 850 000 $ (2)
-Salary Remaining : 178 509 $
Melker Karlsson 1 200 000 $ (3)
-Salary Remaining : 115 789 $
Auston Matthews 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Derek Grant 800 000 $ (4)
-Salary Remaining : 77 193 $
Derek MacKenzie 750 000 $ (2)
-Salary Remaining : 72 368 $
Total Pro Players21
Salary Commitment
Year 35 : 70 550 000 $
Year 36 : 49 550 000 $
Year 37 : 28 350 000 $
Year 38 : 16 650 000 $
Salary Average Commitment
Year 35 : 16 900 000 $
Year 36 : 10 900 000 $
Year 37 : 7 550 000 $
Year 38 : 6 050 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 550 000 $
Year 36 : 49 550 000 $
Year 37 : 28 350 000 $
Year 38 : 16 650 000 $

Farm Players Salaries

Olli Maatta 250 000 $ (1)
Salary Remaining : 22 124 $
Yanni Gourde 170 000 $ (2)
Salary Remaining : 15 044 $
Andrew Copp 120 000 $ (2)
Salary Remaining : 10 619 $
Joe Morrow 90 000 $ (2)
Salary Remaining : 7 965 $
Brendan Gaunce 85 000 $ (1)
Salary Remaining : 7 522 $
Chris Driedger 85 000 $ (2)
Salary Remaining : 7 522 $
Juuse Saros 80 000 $ (2)
Salary Remaining : 7 080 $
Nate Prosser 75 000 $ (2)
Salary Remaining : 6 637 $
Matt Taormina 75 000 $ (3)
Salary Remaining : 6 637 $
Jason Dickinson 75 000 $ (2)
Salary Remaining : 6 637 $
Michael Latta (Out of Payroll) 70 000 $ (2)
Salary Remaining : 6 195 $
Mark Alt 65 000 $ (4)
Salary Remaining : 5 752 $
Maxwell Reinhart 55 000 $ (3)
Salary Remaining : 4 867 $
Justin Florek (Out of Payroll) 55 000 $ (3)
Salary Remaining : 4 867 $
Scott Kosmachuk 50 000 $ (1)
Salary Remaining : 4 425 $
Brett Sutter 50 000 $ (3)
Salary Remaining : 4 425 $
Teddy Purcell 50 000 $ (4)
Salary Remaining : 4 425 $
Drew Shore 50 000 $ (3)
Salary Remaining : 4 425 $
Rob Zepp 50 000 $ (2)
Salary Remaining : 4 425 $
Adam Hauser 50 000 $ (1)
Salary Remaining : 4 425 $
Nick Paul 50 000 $ (1)
Salary Remaining : 4 425 $
Total Farm Players21
Salary Commitment
Year 35 : 1 700 000 $
Year 36 : 1 215 000 $
Year 37 : 400 000 $
Year 38 : 115 000 $
Salary Average Commitment
Year 35 : 1 002 000 $
Year 36 : 750 000 $
Year 37 : 350 000 $
Year 38 : 100 000 $

Toronto Tomahawk



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 100 $ - 5 418 - 83,35%
Level 2: 5500 - 60 $ - 5 388 - 97,96%
Level 3: 3000 - 35 $ - 2 785 - 92,83%
Level 4: 5000 - 20 $ - 4 772 - 95,45%
Luxury : 1500 - 200 $ - 1 418 - 94,52%
Total Capacity :21500

Income

Home Games Left2
Average Attendance - %19 781 - 92,00%
Average Income per Game1 408 603 $
Year to Date Revenue54 935 518 $

Expense

Pro Players Total Salaries49 000 000 $
Farm Players Total Salaries2 155 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 804 822 $
Farm Year To Date Expenses1 814 122 $
Pro Salary Cap To Date47 901 310 $
Farm Salary Cap To Date1 358 364 $

Estimate

Pro Estimated Season Revenue2 817 206 $
Pro Remaining Season Days11
Pro Expenses Per Days438 596 $
Pro Estimated Expenses4 824 556 $
Farm Remaining Season Days10
Farm Expenses Per Days23 496 $
Farm Estimated Expenses234 960 $
Estimated Season Expenses5 059 516 $
Season Salary Cap49 000 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $24 000 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 4 000 000 $
Current Bank Account58 458 814 $
Projected Bank Account56 216 504 $

Pro Players Salaries

Michael Leighton 10 000 000 $ (1)
-Salary Remaining : 964 912 $
Ales Hemsky 4 000 000 $ (1)
-Salary Remaining : 385 965 $
Shawn Thornton 3 000 000 $ (2)
-Salary Remaining : 289 474 $
Kyle Chipchura 3 000 000 $ (1)
-Salary Remaining : 289 474 $
Jonas Hiller 3 000 000 $ (1)
-Salary Remaining : 289 474 $
Troy Grosenick 2 500 000 $ (3)
-Salary Remaining : 241 228 $
Ryan Murphy 2 500 000 $ (3)
-Salary Remaining : 241 228 $
Zemgus Girgensons 2 000 000 $ (1)
-Salary Remaining : 192 982 $
Jiri Hudler 2 000 000 $ (2)
-Salary Remaining : 192 982 $
Bobby Sanguinetti 1 750 000 $ (1)
-Salary Remaining : 168 860 $
Matthew Konan 1 500 000 $ (2)
-Salary Remaining : 144 737 $
Ryan Reaves 1 500 000 $ (5)
-Salary Remaining : 144 737 $
Karl Stollery 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Colby Cohen 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Jakub Vrana 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Alexander Urbom 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Miles Wood 1 000 000 $ (5)
-Salary Remaining : 96 491 $
Tim Erixon 1 000 000 $ (3)
-Salary Remaining : 96 491 $
Joseph Labate 850 000 $ (2)
-Salary Remaining : 82 018 $
Andreas Englund 850 000 $ (2)
-Salary Remaining : 82 018 $
Jacob De La Rose 850 000 $ (3)
-Salary Remaining : 82 018 $
Garrett Wilson 750 000 $ (1)
-Salary Remaining : 72 368 $
Barclay Goodrow 750 000 $ (2)
-Salary Remaining : 72 368 $
Patrick Wey 600 000 $ (2)
-Salary Remaining : 57 895 $
Alex Plante 600 000 $ (1)
-Salary Remaining : 57 895 $
Adam Munro 500 000 $ (1)
-Salary Remaining : 48 246 $
Tyler Cuma 500 000 $ (1)
-Salary Remaining : 48 246 $
Total Pro Players27
Salary Commitment
Year 35 : 49 000 000 $
Year 36 : 19 900 000 $
Year 37 : 9 350 000 $
Year 38 : 2 500 000 $
Salary Average Commitment
Year 35 : 14 500 000 $
Year 36 : 10 500 000 $
Year 37 : 5 000 000 $
Year 38 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 49 000 000 $
Year 36 : 19 900 000 $
Year 37 : 9 350 000 $
Year 38 : 2 500 000 $

Farm Players Salaries

Yutaka Fukufuji 1 000 000 $ (1)
Salary Remaining : 88 496 $
Leland Irving 200 000 $ (2)
Salary Remaining : 17 699 $
Michal Jordan 150 000 $ (2)
Salary Remaining : 13 274 $
Mathew Barzal 110 000 $ (2)
Salary Remaining : 9 735 $
Zac Rinaldo 100 000 $ (2)
Salary Remaining : 8 850 $
Matt Fraser 100 000 $ (5)
Salary Remaining : 8 850 $
Roman Horak 100 000 $ (5)
Salary Remaining : 8 850 $
Patrice Cormier 100 000 $ (2)
Salary Remaining : 8 850 $
Nikita Scherbak 85 000 $ (2)
Salary Remaining : 7 522 $
Brent Regner 80 000 $ (1)
Salary Remaining : 7 080 $
Eric Wellwood 80 000 $ (2)
Salary Remaining : 7 080 $
Philip McRae 50 000 $ (1)
Salary Remaining : 4 425 $
Total Farm Players12
Salary Commitment
Year 35 : 2 155 000 $
Year 36 : 1 025 000 $
Year 37 : 200 000 $
Year 38 : 200 000 $
Salary Average Commitment
Year 35 : 600 000 $
Year 36 : 450 000 $
Year 37 : 100 000 $
Year 38 : 100 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 95 $ - 6 813 - 97,32%
Level 2: 6000 - 75 $ - 4 062 - 67,70%
Level 3: 3000 - 50 $ - 1 821 - 60,70%
Level 4: 5000 - 35 $ - 2 696 - 53,92%
Luxury : 2000 - 190 $ - 1 847 - 92,37%
Total Capacity :23000

Income

Home Games Left2
Average Attendance - %17 239 - 74,95%
Average Income per Game1 562 660 $
Year to Date Revenue60 943 722 $

Expense

Pro Players Total Salaries66 675 000 $
Farm Players Total Salaries2 217 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses65 752 194 $
Farm Year To Date Expenses3 223 942 $
Pro Salary Cap To Date63 041 648 $
Farm Salary Cap To Date1 856 652 $

Estimate

Pro Estimated Season Revenue3 125 319 $
Pro Remaining Season Days11
Pro Expenses Per Days611 184 $
Pro Estimated Expenses6 723 024 $
Farm Remaining Season Days10
Farm Expenses Per Days32 898 $
Farm Estimated Expenses328 980 $
Estimated Season Expenses7 052 004 $
Season Salary Cap66 675 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $6 325 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 21 675 000 $
Current Bank Account61 561 470 $
Projected Bank Account57 634 785 $

Pro Players Salaries

Patrick Kane 9 250 000 $ (5)
-Salary Remaining : 892 544 $
Erik Karlsson 8 250 000 $ (3)
-Salary Remaining : 796 053 $
Corey Crawford 6 000 000 $ (1)
-Salary Remaining : 578 947 $
Jason Spezza 5 750 000 $ (3)
-Salary Remaining : 554 825 $
Brad Marchand 5 250 000 $ (2)
-Salary Remaining : 506 579 $
Mathieu Perreault 3 800 000 $ (4)
-Salary Remaining : 366 667 $
Victor Rask 3 800 000 $ (3)
-Salary Remaining : 366 667 $
Alexander Edler 3 750 000 $ (5)
-Salary Remaining : 361 842 $
Brett Pesce 3 500 000 $ (5)
-Salary Remaining : 337 719 $
Justin Williams 3 500 000 $ (5)
-Salary Remaining : 337 719 $
Jean-Gabriel Pageau 2 750 000 $ (4)
-Salary Remaining : 265 351 $
Jacob Markstrom 2 250 000 $ (5)
-Salary Remaining : 217 105 $
Joel Ward 2 000 000 $ (3)
-Salary Remaining : 192 982 $
Mark Letestu 1 800 000 $ (1)
-Salary Remaining : 173 684 $
Matt Calvert 1 750 000 $ (4)
-Salary Remaining : 168 860 $
Daniel Winnik 1 750 000 $ (4)
-Salary Remaining : 168 860 $
Francois Beauchemin 1 500 000 $ (4)
-Salary Remaining : 144 737 $
Jordie Benn 1 300 000 $ (5)
-Salary Remaining : 125 439 $
Nate Schmidt 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Kyle Brodziak 850 000 $ (3)
-Salary Remaining : 82 018 $
Nic Dowd 625 000 $ (5)
-Salary Remaining : 60 307 $
Total Pro Players21
Salary Commitment
Year 35 : 70 425 000 $
Year 36 : 61 625 000 $
Year 37 : 56 375 000 $
Year 38 : 35 725 000 $
Salary Average Commitment
Year 35 : 14 750 000 $
Year 36 : 14 750 000 $
Year 37 : 14 750 000 $
Year 38 : 10 750 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 425 000 $
Year 36 : 61 625 000 $
Year 37 : 56 375 000 $
Year 38 : 35 725 000 $

Farm Players Salaries

Antti Niemi 375 000 $ (1)
Salary Remaining : 33 186 $
Michal Kempny 90 000 $ (2)
Salary Remaining : 7 965 $
Matt Greene 90 000 $ (3)
Salary Remaining : 7 965 $
Blake Pietila 90 000 $ (4)
Salary Remaining : 7 965 $
Jordan Nolan 87 500 $ (3)
Salary Remaining : 7 743 $
Andrew Desjardins 85 000 $ (2)
Salary Remaining : 7 522 $
Nikita Nesterov 75 000 $ (3)
Salary Remaining : 6 637 $
Julian Melchiori 75 000 $ (1)
Salary Remaining : 6 637 $
Stefan Matteau 70 000 $ (4)
Salary Remaining : 6 195 $
Brian Ferlin 65 000 $ (3)
Salary Remaining : 5 752 $
David Warsofsky 65 000 $ (1)
Salary Remaining : 5 752 $
Jordan Oesterle 65 000 $ (3)
Salary Remaining : 5 752 $
Pontus Aberg 65 000 $ (2)
Salary Remaining : 5 752 $
Chase De Leo 62 500 $ (5)
Salary Remaining : 5 531 $
Vincent Hinostroza 62 500 $ (5)
Salary Remaining : 5 531 $
Noel Acciari 62 500 $ (5)
Salary Remaining : 5 531 $
Ben Harpur 62 500 $ (5)
Salary Remaining : 5 531 $
Jacob Josefson 62 500 $ (5)
Salary Remaining : 5 531 $
Byron Froese 62 500 $ (5)
Salary Remaining : 5 531 $
Taylor Fedun 60 000 $ (1)
Salary Remaining : 5 310 $
Aaron Palushaj 60 000 $ (4)
Salary Remaining : 5 310 $
Dmitry Korobov 55 000 $ (1)
Salary Remaining : 4 867 $
Joonas Nattinen 55 000 $ (1)
Salary Remaining : 4 867 $
Andrew Hammond 55 000 $ (5)
Salary Remaining : 4 867 $
Mitch Callahan 55 000 $ (1)
Salary Remaining : 4 867 $
Matt Carey 55 000 $ (1)
Salary Remaining : 4 867 $
Roman Will 50 000 $ (2)
Salary Remaining : 4 425 $
Paul Thompson 50 000 $ (2)
Salary Remaining : 4 425 $
Tyler Randell 50 000 $ (2)
Salary Remaining : 4 425 $
Total Farm Players29
Salary Commitment
Year 35 : 2 217 500 $
Year 36 : 1 422 500 $
Year 37 : 1 032 500 $
Year 38 : 650 000 $
Salary Average Commitment
Year 35 : 1 120 000 $
Year 36 : 1 120 000 $
Year 37 : 820 000 $
Year 38 : 570 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 95 $ - 6 510 - 93,00%
Level 2: 6000 - 57 $ - 5 532 - 92,20%
Level 3: 3000 - 32 $ - 2 825 - 94,16%
Level 4: 5000 - 20 $ - 4 622 - 92,45%
Luxury : 2000 - 185 $ - 1 724 - 86,19%
Total Capacity :23000

Income

Home Games Left3
Average Attendance - %21 213 - 92,23%
Average Income per Game1 507 269 $
Year to Date Revenue57 276 225 $

Expense

Pro Players Total Salaries57 250 000 $
Farm Players Total Salaries1 427 500 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 217 545 $
Farm Year To Date Expenses1 310 441 $
Pro Salary Cap To Date47 281 137 $
Farm Salary Cap To Date854 679 $

Estimate

Pro Estimated Season Revenue4 521 807 $
Pro Remaining Season Days11
Pro Expenses Per Days530 702 $
Pro Estimated Expenses5 837 722 $
Farm Remaining Season Days10
Farm Expenses Per Days17 058 $
Farm Estimated Expenses170 580 $
Estimated Season Expenses6 008 302 $
Season Salary Cap57 250 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $15 750 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 12 250 000 $
Current Bank Account95 220 594 $
Projected Bank Account93 734 099 $

Pro Players Salaries

Cory Murphy 8 000 000 $ (1)
-Salary Remaining : 771 930 $
Curtis Murphy 8 000 000 $ (1)
-Salary Remaining : 771 930 $
Daniel Tjarnqvist 8 000 000 $ (1)
-Salary Remaining : 771 930 $
Zach Bogosian 5 500 000 $ (1)
-Salary Remaining : 530 702 $
Brock Nelson 5 000 000 $ (5)
-Salary Remaining : 482 456 $
Marian Gaborik 3 000 000 $ (1)
-Salary Remaining : 289 474 $
Devin Setoguchi 2 500 000 $ (3)
-Salary Remaining : 241 228 $
Alex Foster 2 500 000 $ (1)
-Salary Remaining : 241 228 $
Maksim Mayorov 2 000 000 $ (1)
-Salary Remaining : 192 982 $
Matt Lorito 1 500 000 $ (4)
-Salary Remaining : 144 737 $
Justin Dowling 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Charlie Lindgren (Out of Payroll) 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Brian Foster 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Austin Czarnik 1 000 000 $ (2)
-Salary Remaining : 96 491 $
Daniel O'Regan 900 000 $ (2)
-Salary Remaining : 86 842 $
Gabriel Carlsson 900 000 $ (2)
-Salary Remaining : 86 842 $
Rene Bourque 850 000 $ (2)
-Salary Remaining : 82 018 $
C.J. Smith 800 000 $ (2)
-Salary Remaining : 77 193 $
Jeff Schultz 775 000 $ (5)
-Salary Remaining : 74 781 $
Curtis Glencross 675 000 $ (4)
-Salary Remaining : 65 132 $
Steven Kampfer 625 000 $ (2)
-Salary Remaining : 60 307 $
Hudson Fasching 625 000 $ (5)
-Salary Remaining : 60 307 $
Ty Wishart 600 000 $ (5)
-Salary Remaining : 57 895 $
Matt Pelech 500 000 $ (1)
-Salary Remaining : 48 246 $
Matt Smaby 500 000 $ (1)
-Salary Remaining : 48 246 $
Peter Mannino 500 000 $ (2)
-Salary Remaining : 48 246 $
Total Pro Players26
Salary Commitment
Year 35 : 58 250 000 $
Year 36 : 20 250 000 $
Year 37 : 11 675 000 $
Year 38 : 9 175 000 $
Salary Average Commitment
Year 35 : 17 000 000 $
Year 36 : 8 000 000 $
Year 37 : 3 500 000 $
Year 38 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 58 250 000 $
Year 36 : 20 250 000 $
Year 37 : 11 675 000 $
Year 38 : 9 175 000 $

Farm Players Salaries

Mason Raymond 500 000 $ (2)
Salary Remaining : 44 248 $
Jason Akeson 200 000 $ (4)
Salary Remaining : 17 699 $
Slava Voynov 100 000 $ (2)
Salary Remaining : 8 850 $
Trevor Carrick 90 000 $ (5)
Salary Remaining : 7 965 $
Andrew Poturalski 72 500 $ (2)
Salary Remaining : 6 416 $
Nicklas Jensen 70 000 $ (4)
Salary Remaining : 6 195 $
Sergey Tolchinsky 65 000 $ (5)
Salary Remaining : 5 752 $
Oliver Kylington 60 000 $ (5)
Salary Remaining : 5 310 $
Sami Aittokallio 60 000 $ (4)
Salary Remaining : 5 310 $
Joel Hanley 60 000 $ (5)
Salary Remaining : 5 310 $
Max Sauve 50 000 $ (5)
Salary Remaining : 4 425 $
Brendan Shinnimin 50 000 $ (3)
Salary Remaining : 4 425 $
Peter LeBlanc 50 000 $ (1)
Salary Remaining : 4 425 $
Total Farm Players13
Salary Commitment
Year 35 : 1 427 500 $
Year 36 : 1 377 500 $
Year 37 : 705 000 $
Year 38 : 655 000 $
Salary Average Commitment
Year 35 : 805 000 $
Year 36 : 805 000 $
Year 37 : 480 000 $
Year 38 : 430 000 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 5 537 - 79,10%
Level 2: 6000 - 60 $ - 5 706 - 95,09%
Level 3: 3000 - 35 $ - 2 879 - 95,97%
Level 4: 5000 - 20 $ - 4 871 - 97,42%
Luxury : 2000 - 200 $ - 1 482 - 74,11%
Total Capacity :23000

Income

Home Games Left2
Average Attendance - %20 475 - 89,02%
Average Income per Game1 460 221 $
Year to Date Revenue56 948 611 $

Expense

Pro Players Total Salaries48 000 000 $
Farm Players Total Salaries890 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 038 604 $
Farm Year To Date Expenses1 666 458 $
Pro Salary Cap To Date52 135 088 $
Farm Salary Cap To Date1 210 703 $

Estimate

Pro Estimated Season Revenue2 920 442 $
Pro Remaining Season Days11
Pro Expenses Per Days429 825 $
Pro Estimated Expenses4 728 075 $
Farm Remaining Season Days10
Farm Expenses Per Days12 301 $
Farm Estimated Expenses123 010 $
Estimated Season Expenses4 851 085 $
Season Salary Cap48 000 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $25 000 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 3 000 000 $
Current Bank Account64 239 767 $
Projected Bank Account62 309 124 $

Pro Players Salaries

Colten Teubert 8 000 000 $ (1)
-Salary Remaining : 771 930 $
Cory Emmerton 8 000 000 $ (1)
-Salary Remaining : 771 930 $
David Backes 5 000 000 $ (2)
-Salary Remaining : 482 456 $
Brian Campbell 4 000 000 $ (1)
-Salary Remaining : 385 965 $
Boyd Gordon 3 000 000 $ (3)
-Salary Remaining : 289 474 $
Jonathan Bernier 2 250 000 $ (1)
-Salary Remaining : 217 105 $
Johnny Oduya 2 000 000 $ (2)
-Salary Remaining : 192 982 $
Anthony Duclair (Out of Payroll) 1 800 000 $ (3)
-Salary Remaining : 173 684 $
Dale Weise 1 750 000 $ (1)
-Salary Remaining : 168 860 $
Dennis Wideman 1 600 000 $ (4)
-Salary Remaining : 154 386 $
Brett Connolly 1 250 000 $ (1)
-Salary Remaining : 120 614 $
Curtis Lazar 1 200 000 $ (2)
-Salary Remaining : 115 789 $
Nick Cousins 1 000 000 $ (3)
-Salary Remaining : 96 491 $
Matt Tennyson 1 000 000 $ (1)
-Salary Remaining : 96 491 $
Chris Thorburn 950 000 $ (2)
-Salary Remaining : 91 667 $
Andrej Sustr 950 000 $ (1)
-Salary Remaining : 91 667 $
Zach Redmond 950 000 $ (2)
-Salary Remaining : 91 667 $
Dylan DeMelo 850 000 $ (2)
-Salary Remaining : 82 018 $
Josh Leivo 800 000 $ (1)
-Salary Remaining : 77 193 $
Michal Rozsival 750 000 $ (3)
-Salary Remaining : 72 368 $
Philip Di Giuseppe 750 000 $ (5)
-Salary Remaining : 72 368 $
Stephen Gionta 700 000 $ (1)
-Salary Remaining : 67 544 $
Joni Ortio 650 000 $ (5)
-Salary Remaining : 62 719 $
Laurent Dauphin 600 000 $ (1)
-Salary Remaining : 57 895 $
Total Pro Players24
Salary Commitment
Year 35 : 49 800 000 $
Year 36 : 20 500 000 $
Year 37 : 9 550 000 $
Year 38 : 3 000 000 $
Salary Average Commitment
Year 35 : 8 400 000 $
Year 36 : 5 850 000 $
Year 37 : 4 850 000 $
Year 38 : 2 850 000 $
Salary Cap with 1 Way Contract
Year 35 : 49 800 000 $
Year 36 : 20 500 000 $
Year 37 : 9 550 000 $
Year 38 : 3 000 000 $

Farm Players Salaries

Colin White 100 000 $ (2)
Salary Remaining : 8 850 $
Ladislav Smid 95 000 $ (1)
Salary Remaining : 8 407 $
Slater Koekkoek 72 500 $ (1)
Salary Remaining : 6 416 $
Jeremy Morin 70 000 $ (2)
Salary Remaining : 6 195 $
Duncan Siemens 62 500 $ (3)
Salary Remaining : 5 531 $
Brian Strait 62 500 $ (2)
Salary Remaining : 5 531 $
Philip Samuelsson 62 500 $ (1)
Salary Remaining : 5 531 $
Carter Ashton 55 000 $ (1)
Salary Remaining : 4 867 $
Joey Hishon 55 000 $ (3)
Salary Remaining : 4 867 $
Alexandre Carrier 55 000 $ (2)
Salary Remaining : 4 867 $
Niklas Svedberg 50 000 $ (4)
Salary Remaining : 4 425 $
John Persson 50 000 $ (1)
Salary Remaining : 4 425 $
Brad Stuart 50 000 $ (3)
Salary Remaining : 4 425 $
Mike Connolly 50 000 $ (2)
Salary Remaining : 4 425 $
Total Farm Players14
Salary Commitment
Year 35 : 890 000 $
Year 36 : 555 000 $
Year 37 : 217 500 $
Year 38 : 50 000 $
Salary Average Commitment
Year 35 : 422 500 $
Year 36 : 350 000 $
Year 37 : 200 000 $
Year 38 : 50 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
73 000 000 $

Over Minimum of
45 000 000 $

Pro Players

Farm Players

Total Players

Alaska Mystery 14 225 053 $ 72 325 000 $ 675 000 $ 27 325 000 $ 221739
Anaheim Icehawks 38 715 199 $ 72 800 000 $ 200 000 $ 27 800 000 $ 232144
Atlanta Supra 85 822 409 $ 56 225 000 $ 16 775 000 $ 11 225 000 $ 241236
Boston Bruins 75 088 712 $ 62 000 000 $ 11 000 000 $ 17 000 000 $ 252045
Calgary Red Bull 16 939 159 $ 72 625 000 $ 375 000 $ 27 625 000 $ 241236
Chicago Blackhawks 18 468 313 $ 66 525 000 $ 6 475 000 $ 21 525 000 $ 212344
Cleveland Bulldogs 87 099 043 $ 68 300 000 $ 4 700 000 $ 23 300 000 $ 232649
Colorado Zipper 50 836 580 $ 69 875 000 $ 3 125 000 $ 24 875 000 $ 222547
Dallas Storm 37 658 681 $ 64 300 000 $ 8 700 000 $ 19 300 000 $ 221032
Detroit Red Wings 26 842 189 $ 70 600 000 $ 2 400 000 $ 25 600 000 $ 222648
Edmonton Oilers 26 771 128 $ 69 300 000 $ 3 700 000 $ 24 300 000 $ 221739
Halifax Thunder 97 469 415 $ 47 100 000 $ 25 900 000 $ 2 100 000 $ 31334
Hamilton Ultimate Fighter 27 237 880 $ 64 450 000 $ 8 550 000 $ 19 450 000 $ 212041
Houston Supernova 14 649 488 $ 63 450 000 $ 9 550 000 $ 18 450 000 $ 232548
London Spartiates 14 525 140 $ 65 850 000 $ 7 150 000 $ 20 850 000 $ 252247
Los Angeles Kings 87 352 839 $ 48 875 000 $ 24 125 000 $ 3 875 000 $ 252045
Moncton Bonessetters 30 606 224 $ 61 558 000 $ 11 442 000 $ 16 558 000 $ 271946
Montreal Canadiens 31 819 646 $ 72 150 000 $ 850 000 $ 27 150 000 $ 232346
New York Rangers 44 393 073 $ 69 700 000 $ 3 300 000 $ 24 700 000 $ 242246
Ottawa Rebels 79 419 159 $ 71 775 000 $ 1 225 000 $ 26 775 000 $ 222648
Quebec Nordiques 75 687 352 $ 70 475 000 $ 2 525 000 $ 25 475 000 $ 212950
Regina Pats 24 940 709 $ 72 725 000 $ 275 000 $ 27 725 000 $ 222547
San Jose Rhinos 69 290 795 $ 70 425 000 $ 2 575 000 $ 25 425 000 $ 211738
Seattle Armada 68 042 894 $ 66 350 000 $ 6 650 000 $ 21 350 000 $ 222648
St-Johns Desperados 87 279 544 $ 65 325 000 $ 7 675 000 $ 20 325 000 $ 222547
St-Louis Blues 23 227 680 $ 70 550 000 $ 2 450 000 $ 25 550 000 $ 212142
Toronto Tomahawk 58 458 814 $ 49 000 000 $ 24 000 000 $ 4 000 000 $ 271239
Vancouver Knights 61 561 470 $ 66 675 000 $ 6 325 000 $ 21 675 000 $ 212950
Washington Budweiser 95 220 594 $ 57 250 000 $ 15 750 000 $ 12 250 000 $ 261339
Winnipeg Jets 64 239 767 $ 48 000 000 $ 25 000 000 $ 3 000 000 $ 241438