Team FinanceLast Update - 14 février 2019 at 19:43
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Alberta Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 105 $ - 5 380 - 90%
Level 2: 5000 - 80 $ - 4 449 - 89%
Level 3: 3000 - 50 $ - 2 963 - 99%
Level 4: 4000 - 35 $ - 3 443 - 86%
Luxury : 2000 - 185 $ - 1 847 - 92%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %18 082 - 90%
Average Income per Game1 743 346 $
Year to Date Revenue38 353 603 $

Expense

Pro Players Total Salaries62 630 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 654 830 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date31 654 830 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 123 566 $
Pro Remaining Season Days49
Pro Expenses Per Days596 481 $
Pro Estimated Expenses29 227 569 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses29 227 569 $
Season Salary Cap62 630 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $12 369 500 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 24 630 500 $
Current Bank Account67 498 773 $
Projected Bank Account71 394 770 $

Pro Players Salaries

Steven Stamkos 9 500 000 $ (2)
-Salary Remaining : 4 433 333 $
Mark Giordano 6 750 000 $ (5)
-Salary Remaining : 3 150 000 $
Jordan Staal 6 000 000 $ (2)
-Salary Remaining : 2 800 000 $
Brandon Dubinsky 5 850 000 $ (5)
-Salary Remaining : 2 730 000 $
Alex Goligoski 5 375 000 $ (4)
-Salary Remaining : 2 508 333 $
Chris Stewart 4 100 000 $ (1)
-Salary Remaining : 1 913 333 $
Matt Murray 3 750 000 $ (4)
-Salary Remaining : 1 750 000 $
David Desharnais 3 500 000 $ (3)
-Salary Remaining : 1 633 333 $
Derek Dorsett 3 100 000 $ (3)
-Salary Remaining : 1 446 667 $
Kevin Hayes 2 600 000 $ (1)
-Salary Remaining : 1 213 333 $
Derek MacKenzie 1 300 000 $ (3)
-Salary Remaining : 606 667 $
Mikko Rantanen 925 000 $ (1)
-Salary Remaining : 431 667 $
Matthew Tkachuk 925 000 $ (2)
-Salary Remaining : 431 667 $
Thomas Chabot 925 000 $ (2)
-Salary Remaining : 431 667 $
Andreas Borgman 925 000 $ (1)
-Salary Remaining : 431 667 $
Gabriel Bourque 866 000 $ (3)
-Salary Remaining : 404 133 $
Jake DeBrusk 832 500 $ (3)
-Salary Remaining : 388 500 $
Noah Juulsen 832 500 $ (3)
-Salary Remaining : 388 500 $
Haydn Fleury 832 500 $ (2)
-Salary Remaining : 388 500 $
Brendan Gaunce 800 000 $ (4)
-Salary Remaining : 373 333 $
Alexander Petrovic 800 000 $ (1)
-Salary Remaining : 373 333 $
Markus Nutivaara 792 000 $ (1)
-Salary Remaining : 369 600 $
Jean-Gabriel Pageau 700 000 $ (1)
-Salary Remaining : 326 667 $
Laurent Brossoit 650 000 $ (3)
-Salary Remaining : 303 333 $
Total Pro Players24
Salary Commitment
Year 2018 : 62 630 500 $
Year 2019 : 51 788 500 $
Year 2020 : 33 606 000 $
Year 2021 : 22 525 000 $
Salary Average Commitment
Year 2018 : 63 798 000 $
Year 2019 : 52 956 000 $
Year 2020 : 34 773 500 $
Year 2021 : 22 525 000 $
Salary Cap with 1 Way Contract
Year 2018 : 62 630 500 $
Year 2019 : 51 788 500 $
Year 2020 : 33 606 000 $
Year 2021 : 22 525 000 $

Farm Players Salaries

Dalton Prout 125 000 $ (4)
Salary Remaining : 125 000 $
Lawson Crouse 92 500 $ (2)
Salary Remaining : 92 500 $
Owen Tippett 92 500 $ (3)
Salary Remaining : 92 500 $
Joey Hishon 89 000 $ (5)
Salary Remaining : 89 000 $
Jordan Nolan 85 000 $ (3)
Salary Remaining : 85 000 $
Carl Dahlstrom 81 750 $ (2)
Salary Remaining : 81 750 $
Michael Amadio 74 250 $ (2)
Salary Remaining : 74 250 $
Christopher Gibson 66 000 $ (1)
Salary Remaining : 66 000 $
Brian Flynn 65 000 $ (2)
Salary Remaining : 65 000 $
Oscar Dansk 65 000 $ (1)
Salary Remaining : 65 000 $
Corey Tropp 62 500 $ (2)
Salary Remaining : 62 500 $
Nicklas Jensen 60 000 $ (2)
Salary Remaining : 60 000 $
Mat Clark 60 000 $ (3)
Salary Remaining : 60 000 $
Mark Arcobello 60 000 $ (2)
Salary Remaining : 60 000 $
Brad Malone 60 000 $ (2)
Salary Remaining : 60 000 $
Ryan White 57 500 $ (2)
Salary Remaining : 57 500 $
Cameron Gaunce 57 500 $ (4)
Salary Remaining : 57 500 $
Miikka Salomaki 57 500 $ (2)
Salary Remaining : 57 500 $
Total Farm Players18
Salary Commitment
Year 2018 : 1 311 000 $
Year 2019 : 1 180 000 $
Year 2020 : 509 000 $
Year 2021 : 271 500 $
Salary Average Commitment
Year 2018 : 1 311 000 $
Year 2019 : 1 180 000 $
Year 2020 : 509 000 $
Year 2021 : 271 500 $

Baltimore Blades



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6400 - 100 $ - 5 947 - 93%
Level 2: 5400 - 75 $ - 5 053 - 94%
Level 3: 3400 - 50 $ - 3 033 - 89%
Level 4: 4400 - 30 $ - 4 051 - 92%
Luxury : 2400 - 175 $ - 2 088 - 87%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left18
Average Attendance - %20 172 - 92%
Average Income per Game1 907 317 $
Year to Date Revenue43 868 285 $

Expense

Pro Players Total Salaries66 498 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 055 606 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date35 055 606 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 331 701 $
Pro Remaining Season Days49
Pro Expenses Per Days633 314 $
Pro Estimated Expenses31 032 386 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses31 032 386 $
Season Salary Cap66 498 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $8 502 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 28 498 000 $
Current Bank Account156 212 679 $
Projected Bank Account159 511 994 $

Pro Players Salaries

Sidney Crosby 10 900 000 $ (5)
-Salary Remaining : 5 086 667 $
Roberto Luongo 6 714 000 $ (1)
-Salary Remaining : 3 133 200 $
Jason Pominville 6 250 000 $ (1)
-Salary Remaining : 2 916 667 $
Valtteri Filppula 6 000 000 $ (3)
-Salary Remaining : 2 800 000 $
Paul Martin 5 000 000 $ (2)
-Salary Remaining : 2 333 333 $
Adam Larsson 4 500 000 $ (5)
-Salary Remaining : 2 100 000 $
Jake Gardiner 4 050 000 $ (4)
-Salary Remaining : 1 890 000 $
David Perron 3 500 000 $ (1)
-Salary Remaining : 1 633 333 $
Thomas Hickey 3 100 000 $ (5)
-Salary Remaining : 1 446 667 $
Craig Smith 2 000 000 $ (2)
-Salary Remaining : 933 333 $
Radek Faksa 2 000 000 $ (2)
-Salary Remaining : 933 333 $
Ian Cole 1 500 000 $ (3)
-Salary Remaining : 700 000 $
David Savard 1 300 000 $ (3)
-Salary Remaining : 606 667 $
William Nylander 925 000 $ (2)
-Salary Remaining : 431 667 $
Matt Benning 925 000 $ (1)
-Salary Remaining : 431 667 $
Nikolay Goldobin 925 000 $ (1)
-Salary Remaining : 431 667 $
Brock McGinn 875 000 $ (3)
-Salary Remaining : 408 333 $
Christian Dvorak 792 000 $ (2)
-Salary Remaining : 369 600 $
Anthony Cirelli 742 000 $ (2)
-Salary Remaining : 346 267 $
Anthony Stolarz 725 000 $ (3)
-Salary Remaining : 338 333 $
Jacob Josefson 700 000 $ (5)
-Salary Remaining : 326 667 $
Robert Bortuzzo 650 000 $ (2)
-Salary Remaining : 303 333 $
Erik Gustafsson 650 000 $ (1)
-Salary Remaining : 303 333 $
Nick Jensen 600 000 $ (2)
-Salary Remaining : 280 000 $
Micheal Haley 600 000 $ (1)
-Salary Remaining : 280 000 $
Carter Hutton 575 000 $ (1)
-Salary Remaining : 268 333 $
Total Pro Players26
Salary Commitment
Year 2018 : 66 498 000 $
Year 2019 : 46 359 000 $
Year 2020 : 33 650 000 $
Year 2021 : 23 250 000 $
Salary Average Commitment
Year 2018 : 66 498 000 $
Year 2019 : 46 359 000 $
Year 2020 : 33 650 000 $
Year 2021 : 23 250 000 $
Salary Cap with 1 Way Contract
Year 2018 : 66 498 000 $
Year 2019 : 46 359 000 $
Year 2020 : 33 650 000 $
Year 2021 : 23 250 000 $

Farm Players Salaries

Anton Lander 105 000 $ (5)
Salary Remaining : 105 000 $
Michael McCarron 92 500 $ (1)
Salary Remaining : 92 500 $
Denis Gurianov 92 500 $ (2)
Salary Remaining : 92 500 $
Dylan Gambrell 92 500 $ (2)
Salary Remaining : 92 500 $
Vinni Lettieri 92 500 $ (1)
Salary Remaining : 92 500 $
Mark Visentin 81 000 $ (1)
Salary Remaining : 81 000 $
Taylor Leier 80 659 $ (3)
Salary Remaining : 80 659 $
Matthew Highmore 74 250 $ (2)
Salary Remaining : 74 250 $
Beau Bennett 72 500 $ (4)
Salary Remaining : 72 500 $
Travis Boyd 65 000 $ (5)
Salary Remaining : 65 000 $
Tyler Graovac 65 000 $ (2)
Salary Remaining : 65 000 $
Tommy Cross 60 000 $ (3)
Salary Remaining : 60 000 $
Andy Miele 60 000 $ (2)
Salary Remaining : 60 000 $
David Musil 60 000 $ (1)
Salary Remaining : 60 000 $
Kevin Poulin 57 750 $ (1)
Salary Remaining : 57 750 $
Gabriel Dumont 57 500 $ (3)
Salary Remaining : 57 500 $
Aaron Palushaj 57 500 $ (1)
Salary Remaining : 57 500 $
Drayson Bowman 57 500 $ (1)
Salary Remaining : 57 500 $
David Warsofsky 57 500 $ (4)
Salary Remaining : 57 500 $
Total Farm Players19
Salary Commitment
Year 2018 : 1 381 159 $
Year 2019 : 882 409 $
Year 2020 : 498 159 $
Year 2021 : 300 000 $
Salary Average Commitment
Year 2018 : 1 381 159 $
Year 2019 : 882 409 $
Year 2020 : 498 159 $
Year 2021 : 300 000 $

Birmingham Bulls



Arena Capacity - Ticket Price
Attendance - %

Arena NameBulls Arena
Level 1: 6400 - 100 $ - 5 929 - 93%
Level 2: 5400 - 75 $ - 4 986 - 92%
Level 3: 3400 - 55 $ - 2 353 - 69%
Level 4: 4400 - 30 $ - 3 976 - 90%
Luxury : 2400 - 175 $ - 2 079 - 87%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 323 - 88%
Average Income per Game1 870 128 $
Year to Date Revenue41 142 821 $

Expense

Pro Players Total Salaries60 130 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 306 681 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date29 306 681 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 532 436 $
Pro Remaining Season Days49
Pro Expenses Per Days572 667 $
Pro Estimated Expenses28 060 683 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses28 060 683 $
Season Salary Cap60 130 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $14 870 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 22 130 000 $
Current Bank Account178 136 140 $
Projected Bank Account185 607 893 $

Pro Players Salaries

Brandon Saad 6 250 000 $ (1)
-Salary Remaining : 2 916 667 $
Dougie Hamilton 5 500 000 $ (2)
-Salary Remaining : 2 566 667 $
Justin Faulk 5 500 000 $ (1)
-Salary Remaining : 2 566 667 $
James Neal 5 000 000 $ (1)
-Salary Remaining : 2 333 333 $
Tyler Seguin 4 500 000 $ (1)
-Salary Remaining : 2 100 000 $
Antti Niemi 4 000 000 $ (2)
-Salary Remaining : 1 866 667 $
Christopher Tanev 3 500 000 $ (3)
-Salary Remaining : 1 633 333 $
Ryan Johansen 3 000 000 $ (1)
-Salary Remaining : 1 400 000 $
Brenden Dillon 2 750 000 $ (4)
-Salary Remaining : 1 283 333 $
Andrew Cogliano 2 670 000 $ (1)
-Salary Remaining : 1 246 000 $
Tyler Toffoli 2 600 000 $ (1)
-Salary Remaining : 1 213 333 $
Connor Hellebuyck 2 250 000 $ (2)
-Salary Remaining : 1 050 000 $
Jaden Schwartz 2 000 000 $ (1)
-Salary Remaining : 933 333 $
Zach Hyman 2 000 000 $ (1)
-Salary Remaining : 933 333 $
Justin Schultz 1 400 000 $ (4)
-Salary Remaining : 653 333 $
J.T. Brown 1 250 000 $ (4)
-Salary Remaining : 583 333 $
Tom Pyatt 1 000 000 $ (5)
-Salary Remaining : 466 667 $
Max Domi 925 000 $ (1)
-Salary Remaining : 431 667 $
Tyler Motte 925 000 $ (2)
-Salary Remaining : 431 667 $
Sebastian Aho 925 000 $ (2)
-Salary Remaining : 431 667 $
Mark Barberio 800 000 $ (3)
-Salary Remaining : 373 333 $
Chris Tierney 735 000 $ (3)
-Salary Remaining : 343 000 $
Jordie Benn 650 000 $ (2)
-Salary Remaining : 303 333 $
Total Pro Players23
Salary Commitment
Year 2018 : 60 130 000 $
Year 2019 : 25 685 000 $
Year 2020 : 11 435 000 $
Year 2021 : 6 400 000 $
Salary Average Commitment
Year 2018 : 60 130 000 $
Year 2019 : 25 685 000 $
Year 2020 : 11 435 000 $
Year 2021 : 6 400 000 $
Salary Cap with 1 Way Contract
Year 2018 : 60 130 000 $
Year 2019 : 25 685 000 $
Year 2020 : 11 435 000 $
Year 2021 : 6 400 000 $

Farm Players Salaries

Mike Weber 166 700 $ (3)
Salary Remaining : 166 700 $
Andy Welinski 92 500 $ (1)
Salary Remaining : 92 500 $
Hunter Shinkaruk 92 500 $ (1)
Salary Remaining : 92 500 $
Colby Cave 86 750 $ (3)
Salary Remaining : 86 750 $
Kenny Agostino 73 500 $ (1)
Salary Remaining : 73 500 $
Eric Robinson 72 500 $ (4)
Salary Remaining : 72 500 $
Tomas Hyka 71 000 $ (1)
Salary Remaining : 71 000 $
Mitch Reinke 70 000 $ (5)
Salary Remaining : 70 000 $
Christoph Bertschy 69 300 $ (3)
Salary Remaining : 69 300 $
Raman Hrabarenka 69 300 $ (5)
Salary Remaining : 69 300 $
Ryan Johnston 66 700 $ (3)
Salary Remaining : 66 700 $
Ben Scrivens 60 000 $ (5)
Salary Remaining : 60 000 $
Andrew MacWilliam 57 500 $ (2)
Salary Remaining : 57 500 $
Justin Hodgman 57 500 $ (2)
Salary Remaining : 57 500 $
Tanner Richard 57 500 $ (2)
Salary Remaining : 57 500 $
Trevor Smith 57 500 $ (3)
Salary Remaining : 57 500 $
Total Farm Players16
Salary Commitment
Year 2018 : 1 220 750 $
Year 2019 : 891 250 $
Year 2020 : 718 750 $
Year 2021 : 271 800 $
Salary Average Commitment
Year 2018 : 1 220 750 $
Year 2019 : 891 250 $
Year 2020 : 718 750 $
Year 2021 : 271 800 $

Calgary Cowboys



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion at San Jose
Level 1: 6400 - 100 $ - 5 967 - 93%
Level 2: 5400 - 75 $ - 4 852 - 90%
Level 3: 3400 - 55 $ - 2 331 - 69%
Level 4: 4400 - 30 $ - 3 979 - 90%
Luxury : 2400 - 175 $ - 2 123 - 88%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left18
Average Attendance - %19 253 - 88%
Average Income per Game1 871 582 $
Year to Date Revenue43 046 379 $

Expense

Pro Players Total Salaries39 699 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 109 188 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date21 109 188 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 688 471 $
Pro Remaining Season Days49
Pro Expenses Per Days378 086 $
Pro Estimated Expenses18 526 214 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses18 526 214 $
Season Salary Cap39 699 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $35 301 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 1 699 000 $
Current Bank Account224 337 191 $
Projected Bank Account239 499 448 $

Pro Players Salaries

Ryan Miller 6 250 000 $ (1)
-Salary Remaining : 2 916 667 $
Shayne Gostisbehere 6 000 000 $ (1)
-Salary Remaining : 2 800 000 $
Patrik Berglund 3 700 000 $ (2)
-Salary Remaining : 1 726 667 $
Patric Hornqvist 3 500 000 $ (1)
-Salary Remaining : 1 633 333 $
Michal Neuvirth 2 250 000 $ (5)
-Salary Remaining : 1 050 000 $
Jeff Petry 1 800 000 $ (1)
-Salary Remaining : 840 000 $
Mark Letestu 1 800 000 $ (3)
-Salary Remaining : 840 000 $
Shawn Matthias 1 650 000 $ (1)
-Salary Remaining : 770 000 $
Thomas Vanek 1 300 000 $ (4)
-Salary Remaining : 606 667 $
Andrew Copp 1 100 000 $ (3)
-Salary Remaining : 513 333 $
Joe Morrow 1 000 000 $ (5)
-Salary Remaining : 466 667 $
Scott Wilson 1 000 000 $ (5)
-Salary Remaining : 466 667 $
Drake Caggiula 925 000 $ (1)
-Salary Remaining : 431 667 $
Klas Dahlbeck 850 000 $ (5)
-Salary Remaining : 396 667 $
Marcus Pettersson 825 000 $ (2)
-Salary Remaining : 385 000 $
Vince Dunn 775 000 $ (3)
-Salary Remaining : 361 667 $
Mark Alt 700 000 $ (5)
-Salary Remaining : 326 667 $
Dominik Simon 667 000 $ (1)
-Salary Remaining : 311 267 $
Tristan Jarry 667 000 $ (1)
-Salary Remaining : 311 267 $
Connor Brickley 650 000 $ (5)
-Salary Remaining : 303 333 $
Denis Malgin 640 000 $ (2)
-Salary Remaining : 298 667 $
Jamie Devane 575 000 $ (5)
-Salary Remaining : 268 333 $
Jiki Sekac 575 000 $ (1)
-Salary Remaining : 268 333 $
Mike Liambas 500 000 $ (1)
-Salary Remaining : 233 333 $
Total Pro Players24
Salary Commitment
Year 2018 : 39 699 000 $
Year 2019 : 17 165 000 $
Year 2020 : 12 000 000 $
Year 2021 : 8 325 000 $
Salary Average Commitment
Year 2018 : 39 699 000 $
Year 2019 : 17 165 000 $
Year 2020 : 12 000 000 $
Year 2021 : 8 325 000 $
Salary Cap with 1 Way Contract
Year 2018 : 39 699 000 $
Year 2019 : 17 165 000 $
Year 2020 : 12 000 000 $
Year 2021 : 8 325 000 $

Farm Players Salaries

Patrick Wiercioch 110 000 $ (1)
Salary Remaining : 110 000 $
Thomas Tynan 65 000 $ (1)
Salary Remaining : 65 000 $
Joel Vermin 63 500 $ (1)
Salary Remaining : 63 500 $
Total Farm Players3
Salary Commitment
Year 2018 : 238 500 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 238 500 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

Chicago Cougars



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6400 - 100 $ - 5 963 - 93%
Level 2: 5400 - 75 $ - 5 026 - 93%
Level 3: 3400 - 55 $ - 2 306 - 68%
Level 4: 4400 - 30 $ - 4 047 - 92%
Luxury : 2400 - 175 $ - 2 081 - 87%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 422 - 88%
Average Income per Game1 877 625 $
Year to Date Revenue41 307 739 $

Expense

Pro Players Total Salaries42 325 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 458 386 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date26 458 386 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 674 866 $
Pro Remaining Season Days49
Pro Expenses Per Days403 100 $
Pro Estimated Expenses19 751 900 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses19 751 900 $
Season Salary Cap42 325 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $32 674 500 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 4 325 500 $
Current Bank Account120 349 353 $
Projected Bank Account136 272 319 $

Pro Players Salaries

Niklas Kronwall 6 000 000 $ (1)
-Salary Remaining : 2 800 000 $
Marc-Andre Fleury 5 750 000 $ (3)
-Salary Remaining : 2 683 333 $
John-Michael Liles 4 250 000 $ (1)
-Salary Remaining : 1 983 333 $
Alex Galchenyuk 2 800 000 $ (3)
-Salary Remaining : 1 306 667 $
Nathan Gerbe 2 000 000 $ (3)
-Salary Remaining : 933 333 $
Dwight King 1 950 000 $ (2)
-Salary Remaining : 910 000 $
Sam Bennett 1 950 000 $ (3)
-Salary Remaining : 910 000 $
Matt Hendricks 1 850 000 $ (3)
-Salary Remaining : 863 333 $
Oscar Lindberg 1 600 000 $ (5)
-Salary Remaining : 746 667 $
Anton Khudobin 1 200 000 $ (5)
-Salary Remaining : 560 000 $
Brandon Manning 950 000 $ (4)
-Salary Remaining : 443 333 $
Ryan Pulock 925 000 $ (1)
-Salary Remaining : 431 667 $
Nick Ritchie 925 000 $ (1)
-Salary Remaining : 431 667 $
Luke Kunin 925 000 $ (2)
-Salary Remaining : 431 667 $
Matt Puempel 900 000 $ (2)
-Salary Remaining : 420 000 $
Christian Folin 850 000 $ (5)
-Salary Remaining : 396 667 $
Travis Sanheim 832 500 $ (2)
-Salary Remaining : 388 500 $
Sam Reinhart 832 500 $ (3)
-Salary Remaining : 388 500 $
Devin Shore 818 000 $ (1)
-Salary Remaining : 381 733 $
John Gilmour 742 500 $ (5)
-Salary Remaining : 346 500 $
Justin Falk 700 000 $ (2)
-Salary Remaining : 326 667 $
Liam O'Brien 650 000 $ (2)
-Salary Remaining : 303 333 $
Charles Hudon 650 000 $ (3)
-Salary Remaining : 303 333 $
Jim O'Brien 600 000 $ (3)
-Salary Remaining : 280 000 $
Alex Biega 600 000 $ (3)
-Salary Remaining : 280 000 $
Chad Ruhwedel 575 000 $ (4)
-Salary Remaining : 268 333 $
Adam Wilcox 500 000 $ (2)
-Salary Remaining : 233 333 $
Total Pro Players27
Salary Commitment
Year 2018 : 42 325 500 $
Year 2019 : 29 407 500 $
Year 2020 : 22 950 000 $
Year 2021 : 5 917 500 $
Salary Average Commitment
Year 2018 : 42 325 500 $
Year 2019 : 29 407 500 $
Year 2020 : 22 950 000 $
Year 2021 : 5 917 500 $
Salary Cap with 1 Way Contract
Year 2018 : 42 325 500 $
Year 2019 : 29 407 500 $
Year 2020 : 22 950 000 $
Year 2021 : 5 917 500 $

Farm Players Salaries

Jakub Kindl 160 000 $ (1)
Salary Remaining : 160 000 $
Ben Smith 150 000 $ (2)
Salary Remaining : 150 000 $
Eeli Tolvanen 92 500 $ (3)
Salary Remaining : 92 500 $
Nicolas Kerdiles 92 500 $ (1)
Salary Remaining : 92 500 $
Drew Shore 85 100 $ (5)
Salary Remaining : 85 100 $
Keith Aulie 80 000 $ (2)
Salary Remaining : 80 000 $
Rinat Valiev 74 300 $ (1)
Salary Remaining : 74 300 $
Trevor Carrick 67 000 $ (3)
Salary Remaining : 67 000 $
Brian Lashoff 65 000 $ (4)
Salary Remaining : 65 000 $
Jack Campbell 65 000 $ (1)
Salary Remaining : 65 000 $
Michael Paliotta 60 000 $ (2)
Salary Remaining : 60 000 $
Mark McNeill 60 000 $ (2)
Salary Remaining : 60 000 $
Total Farm Players12
Salary Commitment
Year 2018 : 1 051 400 $
Year 2019 : 659 600 $
Year 2020 : 309 600 $
Year 2021 : 150 100 $
Salary Average Commitment
Year 2018 : 1 291 900 $
Year 2019 : 900 100 $
Year 2020 : 550 100 $
Year 2021 : 150 100 $

Cincinnati Stingers



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6200 - 100 $ - 5 846 - 94%
Level 2: 5200 - 75 $ - 4 811 - 93%
Level 3: 3200 - 50 $ - 3 023 - 94%
Level 4: 4200 - 30 $ - 3 967 - 94%
Luxury : 2200 - 175 $ - 2 057 - 93%
Total Capacity :21000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 704 - 94%
Average Income per Game1 865 388 $
Year to Date Revenue41 038 533 $

Expense

Pro Players Total Salaries60 261 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 999 219 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date29 999 219 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 442 369 $
Pro Remaining Season Days49
Pro Expenses Per Days573 914 $
Pro Estimated Expenses28 121 786 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses28 121 786 $
Season Salary Cap60 261 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $14 739 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 22 261 000 $
Current Bank Account194 158 064 $
Projected Bank Account201 478 647 $

Pro Players Salaries

Jonathan Toews 6 500 000 $ (2)
-Salary Remaining : 3 033 333 $
Dmitry Orlov 6 500 000 $ (5)
-Salary Remaining : 3 033 333 $
Nicklas Backstrom 6 500 000 $ (3)
-Salary Remaining : 3 033 333 $
Matt Duchene 6 000 000 $ (5)
-Salary Remaining : 2 800 000 $
Jay Bouwmeester 5 600 000 $ (2)
-Salary Remaining : 2 613 333 $
Alexei Emelin 4 100 000 $ (1)
-Salary Remaining : 1 913 333 $
Erik Johnson 3 750 000 $ (2)
-Salary Remaining : 1 750 000 $
Luca Sbisa 3 600 000 $ (4)
-Salary Remaining : 1 680 000 $
Andrei Vasilevskiy 3 500 000 $ (3)
-Salary Remaining : 1 633 333 $
Carl Hagelin 2 100 000 $ (1)
-Salary Remaining : 980 000 $
Vladislav Namestnikov 1 900 000 $ (1)
-Salary Remaining : 886 667 $
Jesper Fast 1 850 000 $ (5)
-Salary Remaining : 863 333 $
Jake McCabe 1 250 000 $ (2)
-Salary Remaining : 583 333 $
J.T. Compher 925 000 $ (2)
-Salary Remaining : 431 667 $
Mikhail Sergachev 925 000 $ (2)
-Salary Remaining : 431 667 $
Travis Konecny 925 000 $ (2)
-Salary Remaining : 431 667 $
Clayton Keller 900 000 $ (2)
-Salary Remaining : 420 000 $
Christian Fischer 818 000 $ (2)
-Salary Remaining : 381 733 $
Alex DeBrincat 743 000 $ (3)
-Salary Remaining : 346 733 $
Kurtis MacDermid 650 000 $ (5)
-Salary Remaining : 303 333 $
Jeff Glass 650 000 $ (1)
-Salary Remaining : 303 333 $
Colton Sissons 575 000 $ (2)
-Salary Remaining : 268 333 $
Total Pro Players22
Salary Commitment
Year 2018 : 60 261 000 $
Year 2019 : 51 511 000 $
Year 2020 : 29 343 000 $
Year 2021 : 18 600 000 $
Salary Average Commitment
Year 2018 : 60 261 000 $
Year 2019 : 51 511 000 $
Year 2020 : 29 343 000 $
Year 2021 : 18 600 000 $
Salary Cap with 1 Way Contract
Year 2018 : 60 261 000 $
Year 2019 : 51 511 000 $
Year 2020 : 29 343 000 $
Year 2021 : 18 600 000 $

Farm Players Salaries

Jared Boll 170 000 $ (1)
Salary Remaining : 170 000 $
Matthew Peca 92 500 $ (4)
Salary Remaining : 92 500 $
Nicholas Merkley 92 500 $ (3)
Salary Remaining : 92 500 $
Carson Soucy 92 500 $ (4)
Salary Remaining : 92 500 $
Brian Strait 77 500 $ (2)
Salary Remaining : 77 500 $
Linus Ullmark 75 000 $ (2)
Salary Remaining : 75 000 $
Vladislav Kamenev 74 300 $ (2)
Salary Remaining : 74 300 $
Jarred Tinordi 70 000 $ (1)
Salary Remaining : 70 000 $
Nic Petan 69 300 $ (1)
Salary Remaining : 69 300 $
Mario Kempe 65 000 $ (4)
Salary Remaining : 65 000 $
Dominic Turgeon 65 000 $ (2)
Salary Remaining : 65 000 $
Justin Holl 65 000 $ (1)
Salary Remaining : 65 000 $
Jordan Binnington 60 000 $ (2)
Salary Remaining : 60 000 $
Colin McDonald 57 500 $ (3)
Salary Remaining : 57 500 $
Brian O'Neill 57 500 $ (3)
Salary Remaining : 57 500 $
Total Farm Players15
Salary Commitment
Year 2018 : 1 183 600 $
Year 2019 : 809 300 $
Year 2020 : 457 500 $
Year 2021 : 250 000 $
Salary Average Commitment
Year 2018 : 1 291 100 $
Year 2019 : 916 800 $
Year 2020 : 565 000 $
Year 2021 : 250 000 $

Cleveland Crusaders



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6300 - 100 $ - 5 789 - 92%
Level 2: 5300 - 75 $ - 4 984 - 94%
Level 3: 3300 - 50 $ - 3 065 - 93%
Level 4: 4300 - 30 $ - 3 934 - 91%
Luxury : 2300 - 175 $ - 2 097 - 91%
Total Capacity :21500
Team Popularity : 100%

Income

Home Games Left18
Average Attendance - %19 870 - 92%
Average Income per Game1 881 924 $
Year to Date Revenue43 284 246 $

Expense

Pro Players Total Salaries67 275 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 549 054 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date33 549 054 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 874 627 $
Pro Remaining Season Days49
Pro Expenses Per Days640 714 $
Pro Estimated Expenses31 394 986 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses31 394 986 $
Season Salary Cap67 275 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $7 725 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 29 275 000 $
Current Bank Account110 535 192 $
Projected Bank Account113 014 833 $

Pro Players Salaries

Henrik Sedin 6 100 000 $ (1)
-Salary Remaining : 2 846 667 $
Blake Wheeler 5 600 000 $ (5)
-Salary Remaining : 2 613 333 $
Andrew MacDonald 5 250 000 $ (5)
-Salary Remaining : 2 450 000 $
Michael Cammalleri 5 000 000 $ (2)
-Salary Remaining : 2 333 333 $
Jaroslav Halak 5 000 000 $ (5)
-Salary Remaining : 2 333 333 $
Craig Anderson 4 750 000 $ (4)
-Salary Remaining : 2 216 667 $
Jason Garrison 4 500 000 $ (3)
-Salary Remaining : 2 100 000 $
Andrei Markov 4 250 000 $ (5)
-Salary Remaining : 1 983 333 $
Kevin Bieksa 4 000 000 $ (4)
-Salary Remaining : 1 866 667 $
Steve Ott 3 200 000 $ (2)
-Salary Remaining : 1 493 333 $
Mathieu Perreault 3 000 000 $ (2)
-Salary Remaining : 1 400 000 $
Brett Ritchie 1 750 000 $ (1)
-Salary Remaining : 816 667 $
Adam Pelech 1 600 000 $ (2)
-Salary Remaining : 746 667 $
Reto Berra 1 500 000 $ (4)
-Salary Remaining : 700 000 $
Mats Zuccarello 1 500 000 $ (1)
-Salary Remaining : 700 000 $
Martin Frk 1 050 000 $ (1)
-Salary Remaining : 490 000 $
Jon Merrill 1 000 000 $ (1)
-Salary Remaining : 466 667 $
Adam Lowry 1 000 000 $ (4)
-Salary Remaining : 466 667 $
Zach Sanford 875 000 $ (2)
-Salary Remaining : 408 333 $
Jacob de la Rose 850 000 $ (4)
-Salary Remaining : 396 667 $
Johan Larsson 800 000 $ (1)
-Salary Remaining : 373 333 $
Vladimir Sobotka 750 000 $ (3)
-Salary Remaining : 350 000 $
Gustav Olofsson 725 000 $ (2)
-Salary Remaining : 338 333 $
Derek Grant 700 000 $ (2)
-Salary Remaining : 326 667 $
Jujhar Khaira 675 000 $ (2)
-Salary Remaining : 315 000 $
Steve Bernier 650 000 $ (2)
-Salary Remaining : 303 333 $
Taylor Fedun 600 000 $ (4)
-Salary Remaining : 280 000 $
Stefan Noesen 600 000 $ (1)
-Salary Remaining : 280 000 $
Total Pro Players28
Salary Commitment
Year 2018 : 67 275 000 $
Year 2019 : 54 475 000 $
Year 2020 : 38 050 000 $
Year 2021 : 32 800 000 $
Salary Average Commitment
Year 2018 : 67 275 000 $
Year 2019 : 54 475 000 $
Year 2020 : 38 050 000 $
Year 2021 : 32 800 000 $
Salary Cap with 1 Way Contract
Year 2018 : 67 275 000 $
Year 2019 : 54 475 000 $
Year 2020 : 38 050 000 $
Year 2021 : 32 800 000 $

Farm Players Salaries

Tanner Glass 145 000 $ (3)
Salary Remaining : 145 000 $
Alexey Marchenko 130 000 $ (4)
Salary Remaining : 130 000 $
Jordan Schmaltz 92 500 $ (1)
Salary Remaining : 92 500 $
Eric Gelinas 90 000 $ (5)
Salary Remaining : 90 000 $
David Rundblad 87 000 $ (2)
Salary Remaining : 87 000 $
Kyle Capobianco 76 750 $ (3)
Salary Remaining : 76 750 $
Oskar Sundqvist 70 000 $ (2)
Salary Remaining : 70 000 $
Brandon Mashinter 60 500 $ (1)
Salary Remaining : 60 500 $
T. J. Brennan 60 000 $ (3)
Salary Remaining : 60 000 $
Alexandre Grenier 60 000 $ (4)
Salary Remaining : 60 000 $
Dustin Tokarski 57 500 $ (3)
Salary Remaining : 57 500 $
Matt Fraser 57 500 $ (4)
Salary Remaining : 57 500 $
Pierre-Cedric Labrie 57 500 $ (1)
Salary Remaining : 57 500 $
Total Farm Players13
Salary Commitment
Year 2018 : 1 044 250 $
Year 2019 : 833 750 $
Year 2020 : 676 750 $
Year 2021 : 337 500 $
Salary Average Commitment
Year 2018 : 1 044 250 $
Year 2019 : 833 750 $
Year 2020 : 676 750 $
Year 2021 : 337 500 $

Dayton Firebirds



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6400 - 100 $ - 5 727 - 89%
Level 2: 5400 - 75 $ - 4 981 - 92%
Level 3: 3400 - 50 $ - 3 041 - 89%
Level 4: 4400 - 30 $ - 3 981 - 90%
Luxury : 2400 - 175 $ - 2 119 - 88%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left18
Average Attendance - %19 849 - 90%
Average Income per Game1 878 355 $
Year to Date Revenue43 202 168 $

Expense

Pro Players Total Salaries74 210 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 349 874 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date37 349 874 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 810 392 $
Pro Remaining Season Days49
Pro Expenses Per Days706 762 $
Pro Estimated Expenses34 631 338 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses34 631 338 $
Season Salary Cap74 210 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $790 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 36 210 000 $
Current Bank Account32 052 294 $
Projected Bank Account31 231 348 $

Pro Players Salaries

Corey Perry 10 000 000 $ (4)
-Salary Remaining : 4 666 667 $
Henrik Zetterberg 7 500 000 $ (4)
-Salary Remaining : 3 500 000 $
Johnny Boychuk 7 000 000 $ (3)
-Salary Remaining : 3 266 667 $
Dennis Wideman 6 000 000 $ (4)
-Salary Remaining : 2 800 000 $
Joe Pavelski 6 000 000 $ (5)
-Salary Remaining : 2 800 000 $
Oliver Ekman-Larsson 5 500 000 $ (5)
-Salary Remaining : 2 566 667 $
Dan Hamhuis 4 250 000 $ (2)
-Salary Remaining : 1 983 333 $
Tyler Johnson 4 000 000 $ (4)
-Salary Remaining : 1 866 667 $
Conor Sheary 3 000 000 $ (1)
-Salary Remaining : 1 400 000 $
Daniel Winnik 2 700 000 $ (3)
-Salary Remaining : 1 260 000 $
Brian Elliott 2 300 000 $ (2)
-Salary Remaining : 1 073 333 $
Cody Franson 2 000 000 $ (1)
-Salary Remaining : 933 333 $
Kyle Quincey 1 250 000 $ (4)
-Salary Remaining : 583 333 $
Al Montoya 950 000 $ (4)
-Salary Remaining : 443 333 $
Kevin Connauton 950 000 $ (4)
-Salary Remaining : 443 333 $
Brendan Perlini 925 000 $ (2)
-Salary Remaining : 431 667 $
Brock Boeser 925 000 $ (2)
-Salary Remaining : 431 667 $
Jeff Zatkoff 900 000 $ (4)
-Salary Remaining : 420 000 $
Phillip Danault 875 000 $ (2)
-Salary Remaining : 408 333 $
Markus Granlund 850 000 $ (2)
-Salary Remaining : 396 667 $
Evan Rodrigues 843 000 $ (2)
-Salary Remaining : 393 400 $
Greg Pateryn 750 000 $ (4)
-Salary Remaining : 350 000 $
Ryan Murphy 750 000 $ (2)
-Salary Remaining : 350 000 $
Noel Acciari 725 000 $ (5)
-Salary Remaining : 338 333 $
Brian Gionta 700 000 $ (5)
-Salary Remaining : 326 667 $
Markus Hannikainen 675 000 $ (2)
-Salary Remaining : 315 000 $
Kyle Criscuolo 650 000 $ (1)
-Salary Remaining : 303 333 $
Oliver Bjorkstrand 642 000 $ (1)
-Salary Remaining : 299 600 $
Nic Dowd 600 000 $ (3)
-Salary Remaining : 280 000 $
Total Pro Players29
Salary Commitment
Year 2018 : 74 210 000 $
Year 2019 : 67 918 000 $
Year 2020 : 55 525 000 $
Year 2021 : 45 225 000 $
Salary Average Commitment
Year 2018 : 74 210 000 $
Year 2019 : 67 918 000 $
Year 2020 : 55 525 000 $
Year 2021 : 45 225 000 $
Salary Cap with 1 Way Contract
Year 2018 : 74 210 000 $
Year 2019 : 67 918 000 $
Year 2020 : 55 525 000 $
Year 2021 : 45 225 000 $

Farm Players Salaries

Jiri Hudler 400 000 $ (4)
Salary Remaining : 400 000 $
Joe Colborne 250 000 $ (4)
Salary Remaining : 250 000 $
Maxime Talbot 100 000 $ (3)
Salary Remaining : 100 000 $
Sean Malone 92 500 $ (4)
Salary Remaining : 92 500 $
Nelson Nogier 65 000 $ (2)
Salary Remaining : 65 000 $
Mike Halmo 57 500 $ (5)
Salary Remaining : 57 500 $
Taylor Beck 57 500 $ (5)
Salary Remaining : 57 500 $
Eric Comrie 57 500 $ (1)
Salary Remaining : 57 500 $
Total Farm Players8
Salary Commitment
Year 2018 : 1 080 000 $
Year 2019 : 1 022 500 $
Year 2020 : 957 500 $
Year 2021 : 857 500 $
Salary Average Commitment
Year 2018 : 1 080 000 $
Year 2019 : 1 022 500 $
Year 2020 : 957 500 $
Year 2021 : 857 500 $

Denver Spurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6400 - 100 $ - 5 841 - 91%
Level 2: 5400 - 75 $ - 4 967 - 92%
Level 3: 3400 - 50 $ - 2 958 - 87%
Level 4: 4400 - 30 $ - 4 009 - 91%
Luxury : 2400 - 175 $ - 2 048 - 85%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 823 - 90%
Average Income per Game1 874 211 $
Year to Date Revenue41 232 635 $

Expense

Pro Players Total Salaries60 553 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 177 784 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date33 177 784 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 610 003 $
Pro Remaining Season Days49
Pro Expenses Per Days576 695 $
Pro Estimated Expenses28 258 055 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses28 258 055 $
Season Salary Cap60 553 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $14 447 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 22 553 000 $
Current Bank Account215 154 851 $
Projected Bank Account222 506 799 $

Pro Players Salaries

Dion Phaneuf 7 500 000 $ (4)
-Salary Remaining : 3 500 000 $
Jordan Eberle 6 000 000 $ (4)
-Salary Remaining : 2 800 000 $
Carey Price 5 750 000 $ (1)
-Salary Remaining : 2 683 333 $
Zach Bogosian 5 250 000 $ (4)
-Salary Remaining : 2 450 000 $
Nazem Kadri 5 000 000 $ (4)
-Salary Remaining : 2 333 333 $
Nick Leddy 5 000 000 $ (5)
-Salary Remaining : 2 333 333 $
Max Pacioretty 4 000 000 $ (2)
-Salary Remaining : 1 866 667 $
Jonathan Huberdeau 3 250 000 $ (3)
-Salary Remaining : 1 516 667 $
Ron Hainsey 2 500 000 $ (2)
-Salary Remaining : 1 166 667 $
Erik Gudbranson 2 250 000 $ (1)
-Salary Remaining : 1 050 000 $
Justin Abdelkader 2 250 000 $ (2)
-Salary Remaining : 1 050 000 $
Mike Condon 1 700 000 $ (5)
-Salary Remaining : 793 333 $
Sean Couturier 1 500 000 $ (1)
-Salary Remaining : 700 000 $
Matt Martin 1 300 000 $ (4)
-Salary Remaining : 606 667 $
Jaycob Megna 925 000 $ (4)
-Salary Remaining : 431 667 $
Zach Aston-Reese 925 000 $ (2)
-Salary Remaining : 431 667 $
Micheal Ferland 825 000 $ (1)
-Salary Remaining : 385 000 $
Andreas Englund 743 000 $ (2)
-Salary Remaining : 346 733 $
Daniel Carr 725 000 $ (5)
-Salary Remaining : 338 333 $
Charlie Lindgren 700 000 $ (3)
-Salary Remaining : 326 667 $
Max McCormick 650 000 $ (1)
-Salary Remaining : 303 333 $
Barclay Goodrow 610 000 $ (2)
-Salary Remaining : 284 667 $
Jordan Martinook 600 000 $ (1)
-Salary Remaining : 280 000 $
Nick Holden 600 000 $ (1)
-Salary Remaining : 280 000 $
Total Pro Players24
Salary Commitment
Year 2018 : 60 553 000 $
Year 2019 : 48 378 000 $
Year 2020 : 37 350 000 $
Year 2021 : 33 400 000 $
Salary Average Commitment
Year 2018 : 61 628 000 $
Year 2019 : 49 453 000 $
Year 2020 : 37 350 000 $
Year 2021 : 33 400 000 $
Salary Cap with 1 Way Contract
Year 2018 : 60 553 000 $
Year 2019 : 48 378 000 $
Year 2020 : 37 350 000 $
Year 2021 : 33 400 000 $

Farm Players Salaries

Valeri Nichushkin 92 500 $ (4)
Salary Remaining : 92 500 $
Jason Dickinson 92 500 $ (1)
Salary Remaining : 92 500 $
Evgeny Svechnikov 92 500 $ (1)
Salary Remaining : 92 500 $
Alexander Khokhlachev 89 400 $ (2)
Salary Remaining : 89 400 $
Paul LaDue 87 413 $ (1)
Salary Remaining : 87 413 $
Paul Postma 85 000 $ (3)
Salary Remaining : 85 000 $
Zach Sill 75 000 $ (4)
Salary Remaining : 75 000 $
Dave Dziurzynski 75 000 $ (3)
Salary Remaining : 75 000 $
Boo Nieves 74 300 $ (1)
Salary Remaining : 74 300 $
Joel Hanley 72 500 $ (5)
Salary Remaining : 72 500 $
Andrey Pedan 70 000 $ (2)
Salary Remaining : 70 000 $
Curtis McKenzie 70 000 $ (5)
Salary Remaining : 70 000 $
Marek Langhamer 67 300 $ (4)
Salary Remaining : 67 300 $
Nick Paul 66 700 $ (1)
Salary Remaining : 66 700 $
Turner Elson 65 000 $ (1)
Salary Remaining : 65 000 $
Robbie Russo 65 000 $ (2)
Salary Remaining : 65 000 $
MacKenzie Skapski 62 500 $ (3)
Salary Remaining : 62 500 $
Ben Holmstrom 60 000 $ (1)
Salary Remaining : 60 000 $
Total Farm Players18
Salary Commitment
Year 2018 : 1 362 612 $
Year 2019 : 824 200 $
Year 2020 : 599 800 $
Year 2021 : 377 300 $
Salary Average Commitment
Year 2018 : 1 992 612 $
Year 2019 : 1 454 200 $
Year 2020 : 599 800 $
Year 2021 : 377 300 $

Detroit Gladiators



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis
Level 1: 6000 - 100 $ - 5 778 - 96%
Level 2: 5000 - 75 $ - 4 806 - 96%
Level 3: 3000 - 50 $ - 2 937 - 98%
Level 4: 4000 - 30 $ - 3 893 - 97%
Luxury : 2000 - 175 $ - 1 981 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 395 - 97%
Average Income per Game1 833 658 $
Year to Date Revenue40 340 473 $

Expense

Pro Players Total Salaries49 199 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 345 836 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date26 345 836 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 839 499 $
Pro Remaining Season Days49
Pro Expenses Per Days468 567 $
Pro Estimated Expenses22 959 783 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses22 959 783 $
Season Salary Cap49 199 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $25 800 500 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 11 199 500 $
Current Bank Account57 994 637 $
Projected Bank Account69 874 353 $

Pro Players Salaries

Paul Stastny 6 000 000 $ (1)
-Salary Remaining : 2 800 000 $
Marc Methot 4 900 000 $ (3)
-Salary Remaining : 2 286 667 $
Anton Stralman 4 500 000 $ (4)
-Salary Remaining : 2 100 000 $
Dmitry Kulikov 4 500 000 $ (4)
-Salary Remaining : 2 100 000 $
Victor Rask 4 000 000 $ (2)
-Salary Remaining : 1 866 667 $
Niklas Hjalmarsson 3 500 000 $ (2)
-Salary Remaining : 1 633 333 $
Lee Stempniak 3 500 000 $ (2)
-Salary Remaining : 1 633 333 $
Carl Gunnarsson 2 900 000 $ (4)
-Salary Remaining : 1 353 333 $
Sven Baertschi 2 000 000 $ (5)
-Salary Remaining : 933 333 $
Antoine Roussel 1 800 000 $ (1)
-Salary Remaining : 840 000 $
Josh Anderson 1 600 000 $ (2)
-Salary Remaining : 746 667 $
Anders Nilsson 1 000 000 $ (4)
-Salary Remaining : 466 667 $
Rob O'Gara 925 000 $ (4)
-Salary Remaining : 431 667 $
Tony DeAngelo 925 000 $ (2)
-Salary Remaining : 431 667 $
Derrick Pouliot 800 000 $ (1)
-Salary Remaining : 373 333 $
Jesper Bratt 732 500 $ (2)
-Salary Remaining : 341 833 $
Fredrik Claesson 700 000 $ (1)
-Salary Remaining : 326 667 $
Juuse Saros 667 000 $ (1)
-Salary Remaining : 311 267 $
Jordan Weal 650 000 $ (1)
-Salary Remaining : 303 333 $
Chandler Stephenson 650 000 $ (1)
-Salary Remaining : 303 333 $
Miles Wood 600 000 $ (1)
-Salary Remaining : 280 000 $
Nick Shore 600 000 $ (3)
-Salary Remaining : 280 000 $
Ryan Sproul 600 000 $ (2)
-Salary Remaining : 280 000 $
Austin Watson 575 000 $ (4)
-Salary Remaining : 268 333 $
Carter Rowney 575 000 $ (2)
-Salary Remaining : 268 333 $
Total Pro Players25
Salary Commitment
Year 2018 : 49 199 500 $
Year 2019 : 37 332 500 $
Year 2020 : 21 900 000 $
Year 2021 : 16 400 000 $
Salary Average Commitment
Year 2018 : 49 199 500 $
Year 2019 : 37 332 500 $
Year 2020 : 21 900 000 $
Year 2021 : 16 400 000 $
Salary Cap with 1 Way Contract
Year 2018 : 49 199 500 $
Year 2019 : 37 332 500 $
Year 2020 : 21 900 000 $
Year 2021 : 16 400 000 $

Farm Players Salaries

Jhonas Enroth 125 000 $ (2)
Salary Remaining : 125 000 $
Jacob Larsson 92 500 $ (2)
Salary Remaining : 92 500 $
Victor Antipin 83 250 $ (5)
Salary Remaining : 83 250 $
Remi Elie 76 700 $ (1)
Salary Remaining : 76 700 $
Tom Sestito 75 000 $ (5)
Salary Remaining : 75 000 $
Adin Hill 74 250 $ (2)
Salary Remaining : 74 250 $
Ben Sexton 72 500 $ (5)
Salary Remaining : 72 500 $
Martin Marincin 70 000 $ (1)
Salary Remaining : 70 000 $
Dean Kukan 70 000 $ (2)
Salary Remaining : 70 000 $
Austin Czarnik 67 500 $ (1)
Salary Remaining : 67 500 $
Joe Hicketts 65 000 $ (2)
Salary Remaining : 65 000 $
Ryan Stanton 57 500 $ (3)
Salary Remaining : 57 500 $
Chase Balisy 50 000 $ (5)
Salary Remaining : 50 000 $
Total Farm Players13
Salary Commitment
Year 2018 : 979 200 $
Year 2019 : 765 000 $
Year 2020 : 338 250 $
Year 2021 : 280 750 $
Salary Average Commitment
Year 2018 : 979 200 $
Year 2019 : 765 000 $
Year 2020 : 338 250 $
Year 2021 : 280 750 $

Halifax Icebreakers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 713 - 95%
Level 2: 5000 - 75 $ - 4 896 - 98%
Level 3: 3000 - 50 $ - 2 960 - 99%
Level 4: 4000 - 30 $ - 3 832 - 96%
Luxury : 2000 - 175 $ - 1 986 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 386 - 97%
Average Income per Game1 834 120 $
Year to Date Revenue40 350 650 $

Expense

Pro Players Total Salaries66 109 999 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 779 613 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date35 779 613 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 848 289 $
Pro Remaining Season Days49
Pro Expenses Per Days629 619 $
Pro Estimated Expenses30 851 331 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses30 851 331 $
Season Salary Cap66 109 999 $
Estimate Under Maximum Salary Cap of 75 000 000 $8 890 001 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 28 109 999 $
Current Bank Account49 571 037 $
Projected Bank Account53 567 995 $

Pro Players Salaries

Zach Parise 9 000 000 $ (3)
-Salary Remaining : 4 200 000 $
T.J. Oshie 8 000 000 $ (5)
-Salary Remaining : 3 733 333 $
Devan Dubnyk 5 000 000 $ (3)
-Salary Remaining : 2 333 333 $
Tyler Ennis 4 750 000 $ (3)
-Salary Remaining : 2 216 667 $
Nikita Zaitsev 4 500 000 $ (5)
-Salary Remaining : 2 100 000 $
Brian Dumoulin 4 099 999 $ (5)
-Salary Remaining : 1 913 333 $
Zdeno Chara 4 000 000 $ (2)
-Salary Remaining : 1 866 667 $
Josh Gorges 3 900 000 $ (4)
-Salary Remaining : 1 820 000 $
Justin Williams 3 750 000 $ (1)
-Salary Remaining : 1 750 000 $
Martin Hanzal 2 750 000 $ (1)
-Salary Remaining : 1 283 333 $
James Reimer 2 600 000 $ (2)
-Salary Remaining : 1 213 333 $
Nick Bonino 1 900 000 $ (4)
-Salary Remaining : 886 667 $
Ben Chiarot 1 200 000 $ (3)
-Salary Remaining : 560 000 $
Alex Chiasson 1 200 000 $ (3)
-Salary Remaining : 560 000 $
Zemgus Girgensons 1 150 000 $ (3)
-Salary Remaining : 536 667 $
Luke Schenn 1 000 000 $ (4)
-Salary Remaining : 466 667 $
Dmitrij Jaskin 1 000 000 $ (1)
-Salary Remaining : 466 667 $
Frederik Gauthier 925 000 $ (1)
-Salary Remaining : 431 667 $
Oscar Fantenberg 925 000 $ (1)
-Salary Remaining : 431 667 $
Jimmy Vesey 925 000 $ (1)
-Salary Remaining : 431 667 $
Cedric Paquette 800 000 $ (2)
-Salary Remaining : 373 333 $
Matt Nieto 735 000 $ (1)
-Salary Remaining : 343 000 $
Brandon Tanev 700 000 $ (4)
-Salary Remaining : 326 667 $
Devante Smith-Pelly 650 000 $ (1)
-Salary Remaining : 303 333 $
Sven Andrighetto 650 000 $ (2)
-Salary Remaining : 303 333 $
Total Pro Players25
Salary Commitment
Year 2018 : 66 109 999 $
Year 2019 : 54 449 999 $
Year 2020 : 46 399 999 $
Year 2021 : 24 099 999 $
Salary Average Commitment
Year 2018 : 67 184 999 $
Year 2019 : 54 449 999 $
Year 2020 : 46 399 999 $
Year 2021 : 24 099 999 $
Salary Cap with 1 Way Contract
Year 2018 : 66 109 999 $
Year 2019 : 54 449 999 $
Year 2020 : 46 399 999 $
Year 2021 : 24 099 999 $

Farm Players Salaries

Andrej Sustr 160 000 $ (4)
Salary Remaining : 160 000 $
Calvin Pickard 107 500 $ (5)
Salary Remaining : 107 500 $
Adam Erne 92 500 $ (1)
Salary Remaining : 92 500 $
Shane Prince 90 000 $ (1)
Salary Remaining : 90 000 $
Yannick Weber 85 000 $ (1)
Salary Remaining : 85 000 $
Curtis Lazar 85 000 $ (4)
Salary Remaining : 85 000 $
John Quenneville 84 300 $ (2)
Salary Remaining : 84 300 $
Morgan Klimchuk 83 250 $ (2)
Salary Remaining : 83 250 $
Michael Dal Colle 83 250 $ (2)
Salary Remaining : 83 250 $
Griffin Reinhart 75 000 $ (4)
Salary Remaining : 75 000 $
Sami Niku 74 250 $ (2)
Salary Remaining : 74 250 $
Valentin Zykov 72 800 $ (1)
Salary Remaining : 72 800 $
Reid Boucher 71 500 $ (2)
Salary Remaining : 71 500 $
Peter Cehlarik 69 300 $ (2)
Salary Remaining : 69 300 $
Jean-Sebastien Dea 65 000 $ (3)
Salary Remaining : 65 000 $
Ty Rattie 65 000 $ (2)
Salary Remaining : 65 000 $
Garret Sparks 57 500 $ (2)
Salary Remaining : 57 500 $
Total Farm Players17
Salary Commitment
Year 2018 : 1 421 150 $
Year 2019 : 1 080 850 $
Year 2020 : 492 500 $
Year 2021 : 427 500 $
Salary Average Commitment
Year 2018 : 1 421 150 $
Year 2019 : 1 080 850 $
Year 2020 : 492 500 $
Year 2021 : 427 500 $

Houston Aeros



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 100 $ - 5 817 - 97%
Level 2: 5000 - 75 $ - 4 884 - 98%
Level 3: 3000 - 50 $ - 2 961 - 99%
Level 4: 4000 - 30 $ - 3 904 - 98%
Luxury : 2000 - 175 $ - 1 971 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 537 - 98%
Average Income per Game1 841 180 $
Year to Date Revenue40 505 968 $

Expense

Pro Players Total Salaries69 291 670 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 511 906 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date38 511 906 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 982 427 $
Pro Remaining Season Days49
Pro Expenses Per Days659 921 $
Pro Estimated Expenses32 336 129 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses32 336 129 $
Season Salary Cap69 291 670 $
Estimate Under Maximum Salary Cap of 75 000 000 $5 708 330 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 31 291 670 $
Current Bank Account105 894 062 $
Projected Bank Account108 540 360 $

Pro Players Salaries

Claude Giroux 9 000 000 $ (4)
-Salary Remaining : 4 200 000 $
Drew Doughty 7 450 000 $ (4)
-Salary Remaining : 3 476 667 $
Alex Pietrangelo 7 000 000 $ (5)
-Salary Remaining : 3 266 667 $
Alexander Steen 5 800 000 $ (3)
-Salary Remaining : 2 706 667 $
Derick Brassard 5 000 000 $ (3)
-Salary Remaining : 2 333 333 $
Brayden Schenn 5 000 000 $ (5)
-Salary Remaining : 2 333 333 $
Nikita Kucherov 4 250 000 $ (3)
-Salary Remaining : 1 983 333 $
Thomas Greiss 3 000 000 $ (3)
-Salary Remaining : 1 400 000 $
Mikael Granlund 3 000 000 $ (3)
-Salary Remaining : 1 400 000 $
Jake Allen 2 500 000 $ (4)
-Salary Remaining : 1 166 667 $
Jacob Trouba 2 500 000 $ (4)
-Salary Remaining : 1 166 667 $
Danny DeKeyser 2 250 000 $ (3)
-Salary Remaining : 1 050 000 $
Viktor Stalberg 1 666 670 $ (1)
-Salary Remaining : 777 779 $
Jared Spurgeon 1 500 000 $ (1)
-Salary Remaining : 700 000 $
PA Parenteau 1 500 000 $ (3)
-Salary Remaining : 700 000 $
Tyler Pitlick 1 000 000 $ (5)
-Salary Remaining : 466 667 $
Blake Comeau 1 000 000 $ (1)
-Salary Remaining : 466 667 $
Mark Jankowski 925 000 $ (1)
-Salary Remaining : 431 667 $
Andrei Mironov 925 000 $ (1)
-Salary Remaining : 431 667 $
Mathew Barzal 925 000 $ (3)
-Salary Remaining : 431 667 $
Steven Santini 925 000 $ (4)
-Salary Remaining : 431 667 $
Taylor Chorney 825 000 $ (2)
-Salary Remaining : 385 000 $
Zac Rinaldo 700 000 $ (1)
-Salary Remaining : 326 667 $
Tanner Fritz 650 000 $ (2)
-Salary Remaining : 303 333 $
Total Pro Players24
Salary Commitment
Year 2018 : 69 291 670 $
Year 2019 : 62 575 000 $
Year 2020 : 61 100 000 $
Year 2021 : 35 375 000 $
Salary Average Commitment
Year 2018 : 69 291 670 $
Year 2019 : 62 575 000 $
Year 2020 : 61 100 000 $
Year 2021 : 35 375 000 $
Salary Cap with 1 Way Contract
Year 2018 : 69 291 670 $
Year 2019 : 62 575 000 $
Year 2020 : 61 100 000 $
Year 2021 : 35 375 000 $

Farm Players Salaries

Jerry D'Amigo 85 100 $ (2)
Salary Remaining : 85 100 $
Dillon Heatherington 82 750 $ (1)
Salary Remaining : 82 750 $
Cody Goloubef 82 688 $ (1)
Salary Remaining : 82 688 $
Alex Formenton 79 250 $ (3)
Salary Remaining : 79 250 $
Matt Hackett 71 500 $ (1)
Salary Remaining : 71 500 $
Colby Robak 65 000 $ (1)
Salary Remaining : 65 000 $
Sean Collins 58 500 $ (2)
Salary Remaining : 58 500 $
Michael Bournival 57 500 $ (1)
Salary Remaining : 57 500 $
Christian Thomas 57 500 $ (1)
Salary Remaining : 57 500 $
Rich Clune 57 500 $ (1)
Salary Remaining : 57 500 $
Peter Budaj 57 500 $ (1)
Salary Remaining : 57 500 $
Zac Dalpe 57 500 $ (1)
Salary Remaining : 57 500 $
Total Farm Players12
Salary Commitment
Year 2018 : 812 288 $
Year 2019 : 222 850 $
Year 2020 : 79 250 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 812 288 $
Year 2019 : 222 850 $
Year 2020 : 79 250 $
Year 2021 : 0 $

Indiana Racers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 100 $ - 5 762 - 96%
Level 2: 5000 - 75 $ - 4 803 - 96%
Level 3: 3000 - 50 $ - 2 945 - 98%
Level 4: 4000 - 30 $ - 3 909 - 98%
Luxury : 2000 - 175 $ - 1 988 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 407 - 97%
Average Income per Game1 833 870 $
Year to Date Revenue40 345 143 $

Expense

Pro Players Total Salaries69 398 670 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 283 096 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date36 283 096 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 843 533 $
Pro Remaining Season Days49
Pro Expenses Per Days660 940 $
Pro Estimated Expenses32 386 060 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses32 386 060 $
Season Salary Cap69 398 670 $
Estimate Under Maximum Salary Cap of 75 000 000 $5 601 330 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 31 398 670 $
Current Bank Account81 862 047 $
Projected Bank Account84 319 520 $

Pro Players Salaries

Alex Ovechkin 9 000 000 $ (1)
-Salary Remaining : 4 200 000 $
David Krejci 7 250 000 $ (4)
-Salary Remaining : 3 383 333 $
Tomas Plekanec 7 000 000 $ (4)
-Salary Remaining : 3 266 667 $
Mike Green 6 000 000 $ (5)
-Salary Remaining : 2 800 000 $
Sergei Bobrovsky 5 000 000 $ (1)
-Salary Remaining : 2 333 333 $
Radim Vrbata 5 000 000 $ (2)
-Salary Remaining : 2 333 333 $
Bryan Little 4 000 000 $ (1)
-Salary Remaining : 1 866 667 $
Cam Fowler 4 000 000 $ (5)
-Salary Remaining : 1 866 667 $
Richard Panik 2 800 000 $ (5)
-Salary Remaining : 1 306 667 $
Andre Burakovsky 2 750 000 $ (4)
-Salary Remaining : 1 283 333 $
Charlie Coyle 2 600 000 $ (1)
-Salary Remaining : 1 213 333 $
Lance Bouma 2 200 000 $ (4)
-Salary Remaining : 1 026 667 $
Dennis Seidenberg 2 166 670 $ (5)
-Salary Remaining : 1 011 113 $
Darcy Kuemper 1 550 000 $ (4)
-Salary Remaining : 723 333 $
Zach Werenski 925 000 $ (2)
-Salary Remaining : 431 667 $
Scott Mayfield 925 000 $ (1)
-Salary Remaining : 431 667 $
Jake Virtanen 925 000 $ (1)
-Salary Remaining : 431 667 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 431 667 $
Nico Hischier 925 000 $ (3)
-Salary Remaining : 431 667 $
Tim Heed 775 000 $ (2)
-Salary Remaining : 361 667 $
MacKenzie Weegar 705 000 $ (4)
-Salary Remaining : 329 000 $
Jake Guentzel 667 000 $ (2)
-Salary Remaining : 311 267 $
Logan Shaw 660 000 $ (1)
-Salary Remaining : 308 000 $
Pontus Aberg 650 000 $ (1)
-Salary Remaining : 303 333 $
Total Pro Players24
Salary Commitment
Year 2018 : 69 398 670 $
Year 2019 : 44 713 670 $
Year 2020 : 37 346 670 $
Year 2021 : 36 421 670 $
Salary Average Commitment
Year 2018 : 70 473 670 $
Year 2019 : 45 788 670 $
Year 2020 : 38 421 670 $
Year 2021 : 36 421 670 $
Salary Cap with 1 Way Contract
Year 2018 : 69 398 670 $
Year 2019 : 44 713 670 $
Year 2020 : 37 346 670 $
Year 2021 : 36 421 670 $

Farm Players Salaries

Fedor Tyutin 475 000 $ (2)
Salary Remaining : 475 000 $
Bryan Bickell 450 000 $ (1)
Salary Remaining : 450 000 $
Nick Spaling 220 000 $ (2)
Salary Remaining : 220 000 $
Griffen Molino 92 500 $ (3)
Salary Remaining : 92 500 $
Matt Frattin 90 000 $ (1)
Salary Remaining : 90 000 $
Viktor Svedberg 85 000 $ (5)
Salary Remaining : 85 000 $
Roland McKeown 75 000 $ (2)
Salary Remaining : 75 000 $
Danick Martel 73 000 $ (3)
Salary Remaining : 73 000 $
Brandon Woods 72 500 $ (1)
Salary Remaining : 72 500 $
Scott Kosmachuk 72 500 $ (3)
Salary Remaining : 72 500 $
Gemel Smith 65 000 $ (3)
Salary Remaining : 65 000 $
Julian Melchiori 65 000 $ (5)
Salary Remaining : 65 000 $
Troy Grosenick 65 000 $ (2)
Salary Remaining : 65 000 $
Dylan McIlrath 60 000 $ (1)
Salary Remaining : 60 000 $
Petter Granberg 57 500 $ (1)
Salary Remaining : 57 500 $
Corban Knight 57 500 $ (4)
Salary Remaining : 57 500 $
Daniel Catenacci 57 500 $ (2)
Salary Remaining : 57 500 $
Max Reinhart 57 500 $ (1)
Salary Remaining : 57 500 $
Total Farm Players18
Salary Commitment
Year 2018 : 2 190 500 $
Year 2019 : 1 403 000 $
Year 2020 : 510 500 $
Year 2021 : 207 500 $
Salary Average Commitment
Year 2018 : 2 190 500 $
Year 2019 : 1 403 000 $
Year 2020 : 510 500 $
Year 2021 : 207 500 $

Laval Chiefs



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6400 - 110 $ - 5 277 - 82%
Level 2: 5400 - 85 $ - 4 391 - 81%
Level 3: 3400 - 60 $ - 2 707 - 80%
Level 4: 4400 - 40 $ - 3 379 - 77%
Luxury : 2400 - 185 $ - 1 896 - 79%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %17 649 - 80%
Average Income per Game1 760 460 $
Year to Date Revenue38 730 126 $

Expense

Pro Players Total Salaries66 160 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 094 768 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date36 094 768 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 448 745 $
Pro Remaining Season Days49
Pro Expenses Per Days630 095 $
Pro Estimated Expenses30 874 655 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses30 874 655 $
Season Salary Cap66 160 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $8 840 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 28 160 000 $
Current Bank Account325 335 358 $
Projected Bank Account327 909 448 $

Pro Players Salaries

Anze Kopitar 7 500 000 $ (1)
-Salary Remaining : 3 500 000 $
Vladimir Tarasenko 7 000 000 $ (5)
-Salary Remaining : 3 266 667 $
Jeff Carter 7 000 000 $ (3)
-Salary Remaining : 3 266 667 $
Artemi Panarin 6 000 000 $ (5)
-Salary Remaining : 2 800 000 $
Alexander Edler 6 000 000 $ (5)
-Salary Remaining : 2 800 000 $
Jimmy Howard 5 500 000 $ (1)
-Salary Remaining : 2 566 667 $
Vincent Trocheck 3 750 000 $ (2)
-Salary Remaining : 1 750 000 $
John Klingberg 3 500 000 $ (1)
-Salary Remaining : 1 633 333 $
Brendan Gallagher 2 750 000 $ (1)
-Salary Remaining : 1 283 333 $
Evgeny Kuznetsov 2 600 000 $ (1)
-Salary Remaining : 1 213 333 $
Cody Ceci 2 250 000 $ (2)
-Salary Remaining : 1 050 000 $
John Gibson 2 100 000 $ (1)
-Salary Remaining : 980 000 $
Cam Atkinson 1 175 000 $ (2)
-Salary Remaining : 548 333 $
Alec Martinez 1 100 000 $ (1)
-Salary Remaining : 513 333 $
Jake Muzzin 1 000 000 $ (1)
-Salary Remaining : 466 667 $
Alex Tuch 925 000 $ (2)
-Salary Remaining : 431 667 $
Tage Thompson 925 000 $ (3)
-Salary Remaining : 431 667 $
Josh Morrissey 925 000 $ (1)
-Salary Remaining : 431 667 $
Pavel Buchnevich 925 000 $ (2)
-Salary Remaining : 431 667 $
Mike Hoffman 750 000 $ (2)
-Salary Remaining : 350 000 $
Blake Coleman 660 000 $ (5)
-Salary Remaining : 308 000 $
Derek Forbort 650 000 $ (1)
-Salary Remaining : 303 333 $
Paul Byron 600 000 $ (2)
-Salary Remaining : 280 000 $
Brian Gibbons 575 000 $ (4)
-Salary Remaining : 268 333 $
Total Pro Players24
Salary Commitment
Year 2018 : 66 160 000 $
Year 2019 : 38 535 000 $
Year 2020 : 28 160 000 $
Year 2021 : 20 235 000 $
Salary Average Commitment
Year 2018 : 67 585 000 $
Year 2019 : 39 960 000 $
Year 2020 : 29 585 000 $
Year 2021 : 21 660 000 $
Salary Cap with 1 Way Contract
Year 2018 : 66 160 000 $
Year 2019 : 38 535 000 $
Year 2020 : 28 160 000 $
Year 2021 : 20 235 000 $

Farm Players Salaries

Casey Mittelstadt 92 500 $ (3)
Salary Remaining : 92 500 $
Louie Belpedio 92 500 $ (2)
Salary Remaining : 92 500 $
Troy Terry 92 500 $ (3)
Salary Remaining : 92 500 $
Adam Gaudette 92 500 $ (3)
Salary Remaining : 92 500 $
Hudson Fasching 92 500 $ (1)
Salary Remaining : 92 500 $
Danny O'Regan 79 200 $ (1)
Salary Remaining : 79 200 $
Christian Jaros 76 000 $ (2)
Salary Remaining : 76 000 $
Shane Gersich 74 250 $ (1)
Salary Remaining : 74 250 $
Christian Wolanin 74 250 $ (1)
Salary Remaining : 74 250 $
Michael Mersch 65 000 $ (1)
Salary Remaining : 65 000 $
Anthony Bitetto 65 000 $ (5)
Salary Remaining : 65 000 $
Antoine Bibeau 65 000 $ (2)
Salary Remaining : 65 000 $
Brendan Ranford 65 000 $ (5)
Salary Remaining : 65 000 $
Seth Griffith 65 000 $ (1)
Salary Remaining : 65 000 $
Patrick Brown 65 000 $ (1)
Salary Remaining : 65 000 $
Marek Hrivik 60 000 $ (5)
Salary Remaining : 60 000 $
Wade Megan 57 500 $ (2)
Salary Remaining : 57 500 $
Evan McEnemy 57 500 $ (2)
Salary Remaining : 57 500 $
Mike McKenna 57 500 $ (2)
Salary Remaining : 57 500 $
Brett Bulmer 57 500 $ (4)
Salary Remaining : 57 500 $
Trevor Murphy 50 000 $ (1)
Salary Remaining : 50 000 $
Total Farm Players21
Salary Commitment
Year 2018 : 1 496 200 $
Year 2019 : 931 000 $
Year 2020 : 525 000 $
Year 2021 : 247 500 $
Salary Average Commitment
Year 2018 : 1 496 200 $
Year 2019 : 931 000 $
Year 2020 : 525 000 $
Year 2021 : 247 500 $

Los Angeles Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - 100 $ - 5 784 - 96%
Level 2: 5000 - 75 $ - 4 884 - 98%
Level 3: 3000 - 50 $ - 2 935 - 98%
Level 4: 4000 - 30 $ - 3 956 - 99%
Luxury : 2000 - 175 $ - 1 985 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left18
Average Attendance - %19 544 - 98%
Average Income per Game1 844 978 $
Year to Date Revenue42 434 487 $

Expense

Pro Players Total Salaries70 307 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 279 199 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date36 279 199 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 209 599 $
Pro Remaining Season Days49
Pro Expenses Per Days669 590 $
Pro Estimated Expenses32 809 910 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses32 809 910 $
Season Salary Cap70 307 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $4 693 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 32 307 000 $
Current Bank Account59 555 288 $
Projected Bank Account59 954 977 $

Pro Players Salaries

Henrik Lundqvist 10 000 000 $ (3)
-Salary Remaining : 4 666 667 $
Kari Lehtonen 6 250 000 $ (2)
-Salary Remaining : 2 916 667 $
Dustin Byfuglien 5 750 000 $ (1)
-Salary Remaining : 2 683 333 $
Jori Lehtera 4 400 000 $ (4)
-Salary Remaining : 2 053 333 $
Jussi Jokinen 4 000 000 $ (2)
-Salary Remaining : 1 866 667 $
Vadim Shipachyov 4 000 000 $ (3)
-Salary Remaining : 1 866 667 $
Ales Hemsky 4 000 000 $ (4)
-Salary Remaining : 1 866 667 $
Marc Staal 3 875 000 $ (1)
-Salary Remaining : 1 808 333 $
Antoine Vermette 3 750 000 $ (2)
-Salary Remaining : 1 750 000 $
Jonathan Bernier 3 400 000 $ (2)
-Salary Remaining : 1 586 667 $
Michal Rozsival 3 000 000 $ (2)
-Salary Remaining : 1 400 000 $
Dale Weise 2 550 000 $ (5)
-Salary Remaining : 1 190 000 $
Vernon Fiddler 1 800 000 $ (3)
-Salary Remaining : 840 000 $
Eric Gryba 1 200 000 $ (2)
-Salary Remaining : 560 000 $
Anthony Duclair 1 200 000 $ (3)
-Salary Remaining : 560 000 $
Matt Bartkowski 1 000 000 $ (5)
-Salary Remaining : 466 667 $
Jimmy Hayes 925 000 $ (2)
-Salary Remaining : 431 667 $
Jan Rutta 925 000 $ (1)
-Salary Remaining : 431 667 $
C. J. Smith 925 000 $ (1)
-Salary Remaining : 431 667 $
Jamie Oleksiak 875 000 $ (2)
-Salary Remaining : 408 333 $
Danton Heinen 767 000 $ (2)
-Salary Remaining : 357 933 $
Tanner Kero 700 000 $ (5)
-Salary Remaining : 326 667 $
Aaron Dell 675 000 $ (5)
-Salary Remaining : 315 000 $
Kevin Gravel 650 000 $ (5)
-Salary Remaining : 303 333 $
Alan Quine 650 000 $ (1)
-Salary Remaining : 303 333 $
Ryan Carpenter 650 000 $ (5)
-Salary Remaining : 303 333 $
Brayden McNabb 625 000 $ (2)
-Salary Remaining : 291 667 $
Brett Sutter 600 000 $ (1)
-Salary Remaining : 280 000 $
Tom Kuhnhackl 590 000 $ (4)
-Salary Remaining : 275 333 $
Leo Komarov 575 000 $ (1)
-Salary Remaining : 268 333 $
Total Pro Players30
Salary Commitment
Year 2018 : 70 307 000 $
Year 2019 : 57 007 000 $
Year 2020 : 32 215 000 $
Year 2021 : 15 215 000 $
Salary Average Commitment
Year 2018 : 70 307 000 $
Year 2019 : 57 007 000 $
Year 2020 : 32 215 000 $
Year 2021 : 15 215 000 $
Salary Cap with 1 Way Contract
Year 2018 : 70 307 000 $
Year 2019 : 57 007 000 $
Year 2020 : 32 215 000 $
Year 2021 : 15 215 000 $

Farm Players Salaries

Mike Vecchione 90 000 $ (5)
Salary Remaining : 90 000 $
Casey Bailey 87 453 $ (3)
Salary Remaining : 87 453 $
Dan Renouf 69 300 $ (1)
Salary Remaining : 69 300 $
Kevin Czuczman 65 000 $ (3)
Salary Remaining : 65 000 $
Buddy Robinson 65 000 $ (5)
Salary Remaining : 65 000 $
Michael Zalewski 63 200 $ (1)
Salary Remaining : 63 200 $
Cameron Schilling 62 500 $ (2)
Salary Remaining : 62 500 $
Brendan Shinnimin 60 000 $ (5)
Salary Remaining : 60 000 $
Thomas McCollum 57 500 $ (1)
Salary Remaining : 57 500 $
Matt Carey 57 500 $ (1)
Salary Remaining : 57 500 $
Total Farm Players10
Salary Commitment
Year 2018 : 677 452 $
Year 2019 : 429 952 $
Year 2020 : 367 452 $
Year 2021 : 215 000 $
Salary Average Commitment
Year 2018 : 677 452 $
Year 2019 : 429 952 $
Year 2020 : 367 452 $
Year 2021 : 215 000 $

Manhattan Raiders



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 100 $ - 5 750 - 96%
Level 2: 5000 - 75 $ - 4 844 - 97%
Level 3: 3000 - 50 $ - 2 941 - 98%
Level 4: 4000 - 30 $ - 3 899 - 97%
Luxury : 2000 - 175 $ - 1 985 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 419 - 97%
Average Income per Game1 831 515 $
Year to Date Revenue40 293 319 $

Expense

Pro Players Total Salaries54 650 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 846 654 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date24 846 654 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 798 776 $
Pro Remaining Season Days49
Pro Expenses Per Days520 476 $
Pro Estimated Expenses25 503 324 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses25 503 324 $
Season Salary Cap54 650 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $20 350 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 16 650 000 $
Current Bank Account112 446 665 $
Projected Bank Account121 742 117 $

Pro Players Salaries

Aaron Ekblad 7 500 000 $ (5)
-Salary Remaining : 3 500 000 $
Drew Stafford 4 350 000 $ (4)
-Salary Remaining : 2 030 000 $
Marc-Edouard Vlasic 4 250 000 $ (1)
-Salary Remaining : 1 983 333 $
Jaromir Jagr 3 500 000 $ (2)
-Salary Remaining : 1 633 333 $
Ondrej Pavelec 3 500 000 $ (1)
-Salary Remaining : 1 633 333 $
Clayton Stoner 3 250 000 $ (3)
-Salary Remaining : 1 516 667 $
Jannik Hansen 3 000 000 $ (1)
-Salary Remaining : 1 400 000 $
Tommy Wingels 2 350 000 $ (2)
-Salary Remaining : 1 096 667 $
Mattias Janmark 2 300 000 $ (1)
-Salary Remaining : 1 073 333 $
David Schlemko 2 250 000 $ (1)
-Salary Remaining : 1 050 000 $
Chad Johnson 1 750 000 $ (5)
-Salary Remaining : 816 667 $
Michael Grabner 1 650 000 $ (4)
-Salary Remaining : 770 000 $
Brendan Smith 1 250 000 $ (1)
-Salary Remaining : 583 333 $
Andrew Hammond 1 200 000 $ (3)
-Salary Remaining : 560 000 $
Patrick Eaves 1 150 000 $ (1)
-Salary Remaining : 536 667 $
William Karlsson 1 000 000 $ (2)
-Salary Remaining : 466 667 $
Connor McDavid 925 000 $ (1)
-Salary Remaining : 431 667 $
Anton Slepyshev 925 000 $ (1)
-Salary Remaining : 431 667 $
Colton Parayko 925 000 $ (2)
-Salary Remaining : 431 667 $
Travis Dermott 925 000 $ (3)
-Salary Remaining : 431 667 $
Patrik Laine 925 000 $ (2)
-Salary Remaining : 431 667 $
Neal Pionk 925 000 $ (2)
-Salary Remaining : 431 667 $
Patrick Sharp 800 000 $ (1)
-Salary Remaining : 373 333 $
Tomas Jurco 800 000 $ (1)
-Salary Remaining : 373 333 $
Michal Kempny 700 000 $ (1)
-Salary Remaining : 326 667 $
Luke Glendening 675 000 $ (1)
-Salary Remaining : 315 000 $
Darren Archibald 650 000 $ (1)
-Salary Remaining : 303 333 $
Christian Djoos 650 000 $ (2)
-Salary Remaining : 303 333 $
Chris VandeVelde 575 000 $ (1)
-Salary Remaining : 268 333 $
Total Pro Players29
Salary Commitment
Year 2018 : 54 650 000 $
Year 2019 : 30 900 000 $
Year 2020 : 20 625 000 $
Year 2021 : 15 250 000 $
Salary Average Commitment
Year 2018 : 54 650 000 $
Year 2019 : 30 900 000 $
Year 2020 : 20 625 000 $
Year 2021 : 15 250 000 $
Salary Cap with 1 Way Contract
Year 2018 : 54 650 000 $
Year 2019 : 30 900 000 $
Year 2020 : 20 625 000 $
Year 2021 : 15 250 000 $

Farm Players Salaries

Clarke MacArthur 450 000 $ (1)
Salary Remaining : 450 000 $
Eddie Lack 100 000 $ (2)
Salary Remaining : 100 000 $
Dominic Toninato 92 500 $ (2)
Salary Remaining : 92 500 $
Aaron Ness 82 700 $ (2)
Salary Remaining : 82 700 $
Alex Broadhurst 70 000 $ (2)
Salary Remaining : 70 000 $
Jack Skille 67 500 $ (1)
Salary Remaining : 67 500 $
Petr Straka 65 000 $ (1)
Salary Remaining : 65 000 $
Sammy Blais 64 750 $ (2)
Salary Remaining : 64 750 $
Jordan Szwarz 62 500 $ (2)
Salary Remaining : 62 500 $
Andy Andreoff 60 000 $ (3)
Salary Remaining : 60 000 $
Michael Chaput 60 000 $ (3)
Salary Remaining : 60 000 $
Brad Thiessen 57 500 $ (5)
Salary Remaining : 57 500 $
Tye McGinn 57 500 $ (3)
Salary Remaining : 57 500 $
Total Farm Players13
Salary Commitment
Year 2018 : 1 289 950 $
Year 2019 : 707 450 $
Year 2020 : 235 000 $
Year 2021 : 57 500 $
Salary Average Commitment
Year 2018 : 1 289 950 $
Year 2019 : 707 450 $
Year 2020 : 235 000 $
Year 2021 : 57 500 $

Miami ScreamingEagles



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - 100 $ - 5 743 - 96%
Level 2: 5000 - 75 $ - 4 870 - 97%
Level 3: 3000 - 50 $ - 2 958 - 99%
Level 4: 4000 - 30 $ - 3 918 - 98%
Luxury : 2000 - 175 $ - 1 980 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 469 - 97%
Average Income per Game1 837 210 $
Year to Date Revenue40 418 623 $

Expense

Pro Players Total Salaries72 168 429 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 797 389 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date35 797 389 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 906 993 $
Pro Remaining Season Days49
Pro Expenses Per Days687 318 $
Pro Estimated Expenses33 678 582 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses33 678 582 $
Season Salary Cap72 168 429 $
Estimate Under Maximum Salary Cap of 75 000 000 $2 831 571 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 34 168 429 $
Current Bank Account59 121 234 $
Projected Bank Account60 349 645 $

Pro Players Salaries

P.K. Subban 11 000 000 $ (2)
-Salary Remaining : 5 133 333 $
Duncan Keith 7 600 000 $ (2)
-Salary Remaining : 3 546 667 $
Joe Thornton 6 750 000 $ (2)
-Salary Remaining : 3 150 000 $
Jonathan Drouin 6 500 000 $ (4)
-Salary Remaining : 3 033 333 $
Matt Niskanen 5 750 000 $ (5)
-Salary Remaining : 2 683 333 $
Gabriel Landeskog 5 571 429 $ (5)
-Salary Remaining : 2 600 000 $
Nathan MacKinnon 5 000 000 $ (4)
-Salary Remaining : 2 333 333 $
Aleksander Barkov 4 500 000 $ (4)
-Salary Remaining : 2 100 000 $
Robin Lehner 3 150 000 $ (4)
-Salary Remaining : 1 470 000 $
Kevin Klein 2 750 000 $ (2)
-Salary Remaining : 1 283 333 $
Zack Kassian 1 950 000 $ (5)
-Salary Remaining : 910 000 $
Kyle Clifford 1 250 000 $ (4)
-Salary Remaining : 583 333 $
Roman Polak 1 100 000 $ (5)
-Salary Remaining : 513 333 $
Jesse Puljujarvi 925 000 $ (2)
-Salary Remaining : 431 667 $
Jack Eichel 925 000 $ (1)
-Salary Remaining : 431 667 $
John Hayden 925 000 $ (1)
-Salary Remaining : 431 667 $
Joel Eriksson Ek 925 000 $ (2)
-Salary Remaining : 431 667 $
Auston Matthews 925 000 $ (2)
-Salary Remaining : 431 667 $
Shea Theodore 925 000 $ (1)
-Salary Remaining : 431 667 $
J.T. Miller 874 000 $ (3)
-Salary Remaining : 407 867 $
Nikita Zadorov 833 000 $ (4)
-Salary Remaining : 388 733 $
Michael Leighton 700 000 $ (4)
-Salary Remaining : 326 667 $
Andreas Martinsen 675 000 $ (5)
-Salary Remaining : 315 000 $
Ben Harpur 665 000 $ (1)
-Salary Remaining : 310 333 $
Total Pro Players24
Salary Commitment
Year 2018 : 72 168 429 $
Year 2019 : 68 728 429 $
Year 2020 : 37 853 429 $
Year 2021 : 36 979 429 $
Salary Average Commitment
Year 2018 : 72 168 429 $
Year 2019 : 68 728 429 $
Year 2020 : 37 853 429 $
Year 2021 : 36 979 429 $
Salary Cap with 1 Way Contract
Year 2018 : 72 168 429 $
Year 2019 : 68 728 429 $
Year 2020 : 37 853 429 $
Year 2021 : 36 979 429 $

Farm Players Salaries

Joseph Cramarossa 72 400 $ (5)
Salary Remaining : 72 400 $
Landon Ferraro 70 000 $ (4)
Salary Remaining : 70 000 $
Kristers Gudlevskis 65 000 $ (5)
Salary Remaining : 65 000 $
Tyson Strachan 65 000 $ (1)
Salary Remaining : 65 000 $
Rocco Grimaldi 65 000 $ (5)
Salary Remaining : 65 000 $
Jamie McBain 65 000 $ (5)
Salary Remaining : 65 000 $
Jeremy Morin 57 500 $ (4)
Salary Remaining : 57 500 $
Joe Piskula 57 500 $ (2)
Salary Remaining : 57 500 $
Carson McMillan 57 500 $ (1)
Salary Remaining : 57 500 $
Jayson Megna 50 000 $ (5)
Salary Remaining : 50 000 $
Total Farm Players10
Salary Commitment
Year 2018 : 624 900 $
Year 2019 : 502 400 $
Year 2020 : 444 900 $
Year 2021 : 444 900 $
Salary Average Commitment
Year 2018 : 624 900 $
Year 2019 : 502 400 $
Year 2020 : 444 900 $
Year 2021 : 444 900 $

Michigan Stags



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 100 $ - 5 848 - 97%
Level 2: 5000 - 75 $ - 4 847 - 97%
Level 3: 3000 - 51 $ - 2 456 - 82%
Level 4: 4000 - 30 $ - 3 866 - 97%
Luxury : 2000 - 175 $ - 1 982 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %18 999 - 95%
Average Income per Game1 815 558 $
Year to Date Revenue39 942 276 $

Expense

Pro Players Total Salaries64 810 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 565 328 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date34 565 328 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 495 602 $
Pro Remaining Season Days49
Pro Expenses Per Days617 238 $
Pro Estimated Expenses30 244 662 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses30 244 662 $
Season Salary Cap64 810 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $10 190 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 26 810 000 $
Current Bank Account110 776 948 $
Projected Bank Account115 027 888 $

Pro Players Salaries

Rick Nash 8 000 000 $ (4)
-Salary Remaining : 3 733 333 $
Ben Bishop 5 950 000 $ (4)
-Salary Remaining : 2 776 667 $
Michael Frolik 5 500 000 $ (3)
-Salary Remaining : 2 566 667 $
Mikko Koivu 5 400 000 $ (2)
-Salary Remaining : 2 520 000 $
Ryan Callahan 4 825 000 $ (1)
-Salary Remaining : 2 251 667 $
Chris Kreider 4 625 000 $ (5)
-Salary Remaining : 2 158 333 $
Jeff Skinner 4 350 000 $ (1)
-Salary Remaining : 2 030 000 $
Michael Stone 4 000 000 $ (4)
-Salary Remaining : 1 866 667 $
Matt Stajan 3 625 000 $ (2)
-Salary Remaining : 1 691 667 $
Francois Beauchemin 3 500 000 $ (1)
-Salary Remaining : 1 633 333 $
Eric Staal 3 500 000 $ (5)
-Salary Remaining : 1 633 333 $
Andy Greene 2 500 000 $ (1)
-Salary Remaining : 1 166 667 $
Connor Brown 1 600 000 $ (2)
-Salary Remaining : 746 667 $
Michael Raffl 1 000 000 $ (2)
-Salary Remaining : 466 667 $
Noah Hanifin 925 000 $ (1)
-Salary Remaining : 431 667 $
Alex Iafallo 925 000 $ (1)
-Salary Remaining : 431 667 $
Trevor van Riemsdyk 750 000 $ (4)
-Salary Remaining : 350 000 $
David Rittich 725 000 $ (1)
-Salary Remaining : 338 333 $
Sean Kuraly 693 000 $ (1)
-Salary Remaining : 323 400 $
Anton Lindholm 667 000 $ (2)
-Salary Remaining : 311 267 $
Derek Ryan 600 000 $ (1)
-Salary Remaining : 280 000 $
Steven Kampfer 575 000 $ (1)
-Salary Remaining : 268 333 $
Mark Borowiecki 575 000 $ (1)
-Salary Remaining : 268 333 $
Total Pro Players23
Salary Commitment
Year 2018 : 64 810 000 $
Year 2019 : 44 617 000 $
Year 2020 : 32 325 000 $
Year 2021 : 26 825 000 $
Salary Average Commitment
Year 2018 : 64 810 000 $
Year 2019 : 44 617 000 $
Year 2020 : 32 325 000 $
Year 2021 : 26 825 000 $
Salary Cap with 1 Way Contract
Year 2018 : 64 810 000 $
Year 2019 : 44 617 000 $
Year 2020 : 32 325 000 $
Year 2021 : 26 825 000 $

Farm Players Salaries

Christian Ehrhoff 400 000 $ (2)
Salary Remaining : 400 000 $
Chris Kelly 350 000 $ (1)
Salary Remaining : 350 000 $
Jonny Brodzinski 92 500 $ (4)
Salary Remaining : 92 500 $
Dylan Sikura 92 500 $ (2)
Salary Remaining : 92 500 $
Jyrki Jokipakka 90 000 $ (5)
Salary Remaining : 90 000 $
Tyler Gaudet 87 400 $ (1)
Salary Remaining : 87 400 $
Alexandar Georgiev 79 200 $ (3)
Salary Remaining : 79 200 $
Sebastian AhoI 77 000 $ (3)
Salary Remaining : 77 000 $
Harri Sateri 75 000 $ (1)
Salary Remaining : 75 000 $
Collin Delia 74 250 $ (2)
Salary Remaining : 74 250 $
Dillon Simpson 67 500 $ (1)
Salary Remaining : 67 500 $
Dana Tyrell 65 500 $ (3)
Salary Remaining : 65 500 $
Nathan Walker 65 000 $ (1)
Salary Remaining : 65 000 $
Chris Thorburn 63 000 $ (1)
Salary Remaining : 63 000 $
Richard Bachman 62 500 $ (1)
Salary Remaining : 62 500 $
Victor Bartley 60 000 $ (2)
Salary Remaining : 60 000 $
Tyler Randell 60 000 $ (3)
Salary Remaining : 60 000 $
Vojteh Mozik 60 000 $ (5)
Salary Remaining : 60 000 $
Dennis Rasmussen 57 500 $ (4)
Salary Remaining : 57 500 $
Josh Leivo 57 500 $ (2)
Salary Remaining : 57 500 $
Joe Finley 57 500 $ (2)
Salary Remaining : 57 500 $
Sergei Plotnikov 57 500 $ (1)
Salary Remaining : 57 500 $
Andrew Bodnarchuk 57 500 $ (1)
Salary Remaining : 57 500 $
Seth Helgeson 57 500 $ (3)
Salary Remaining : 57 500 $
Total Farm Players24
Salary Commitment
Year 2018 : 2 266 350 $
Year 2019 : 1 380 950 $
Year 2020 : 639 200 $
Year 2021 : 300 000 $
Salary Average Commitment
Year 2018 : 2 266 350 $
Year 2019 : 1 380 950 $
Year 2020 : 639 200 $
Year 2021 : 300 000 $

Minnesota FightingSaints



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 100 $ - 5 766 - 96%
Level 2: 5000 - 75 $ - 4 862 - 97%
Level 3: 3000 - 50 $ - 2 982 - 99%
Level 4: 4000 - 30 $ - 3 894 - 97%
Luxury : 2000 - 175 $ - 1 995 - 100%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 498 - 97%
Average Income per Game1 842 951 $
Year to Date Revenue40 544 928 $

Expense

Pro Players Total Salaries41 308 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 915 000 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date20 915 000 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 016 074 $
Pro Remaining Season Days49
Pro Expenses Per Days393 410 $
Pro Estimated Expenses19 277 090 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses19 277 090 $
Season Salary Cap41 308 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $33 692 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 3 308 000 $
Current Bank Account58 929 928 $
Projected Bank Account74 668 912 $

Pro Players Salaries

Pavel Datsyuk 5 500 000 $ (1)
-Salary Remaining : 2 566 667 $
Nikolay Kulemin 5 250 000 $ (1)
-Salary Remaining : 2 450 000 $
TJ Brodie 4 838 000 $ (4)
-Salary Remaining : 2 257 733 $
Evgenii Dadonov 4 650 000 $ (3)
-Salary Remaining : 2 170 000 $
Johnny Oduya 3 300 000 $ (1)
-Salary Remaining : 1 540 000 $
Devin Setoguchi 3 250 000 $ (1)
-Salary Remaining : 1 516 667 $
Trevor Lewis 1 325 000 $ (1)
-Salary Remaining : 618 333 $
Deryk Engelland 1 000 000 $ (2)
-Salary Remaining : 466 667 $
Torrey Mitchell 1 000 000 $ (2)
-Salary Remaining : 466 667 $
Jakob Chychrun 925 000 $ (2)
-Salary Remaining : 431 667 $
Dylan Strome 925 000 $ (2)
-Salary Remaining : 431 667 $
Nick Schmaltz 925 000 $ (2)
-Salary Remaining : 431 667 $
Nolan Patrick 925 000 $ (3)
-Salary Remaining : 431 667 $
Will Butcher 925 000 $ (2)
-Salary Remaining : 431 667 $
Robby Fabbri 925 000 $ (1)
-Salary Remaining : 431 667 $
Joel Armia 875 000 $ (2)
-Salary Remaining : 408 333 $
Nate Schmidt 875 000 $ (4)
-Salary Remaining : 408 333 $
Casey DeSmith 700 000 $ (1)
-Salary Remaining : 326 667 $
Philipp Grubauer 650 000 $ (3)
-Salary Remaining : 303 333 $
Stephen Johns 650 000 $ (1)
-Salary Remaining : 303 333 $
Garnet Hathaway 650 000 $ (5)
-Salary Remaining : 303 333 $
Ondrej Kase 645 000 $ (1)
-Salary Remaining : 301 000 $
Yanni Gourde 600 000 $ (3)
-Salary Remaining : 280 000 $
Total Pro Players23
Salary Commitment
Year 2018 : 41 308 000 $
Year 2019 : 19 763 000 $
Year 2020 : 13 188 000 $
Year 2021 : 6 363 000 $
Salary Average Commitment
Year 2018 : 42 383 000 $
Year 2019 : 20 838 000 $
Year 2020 : 14 263 000 $
Year 2021 : 6 363 000 $
Salary Cap with 1 Way Contract
Year 2018 : 41 308 000 $
Year 2019 : 19 763 000 $
Year 2020 : 13 188 000 $
Year 2021 : 6 363 000 $

Farm Players Salaries

Jonas Hiller 450 000 $ (2)
Salary Remaining : 450 000 $
Kailer Yamamoto 92 500 $ (3)
Salary Remaining : 92 500 $
Maxim Mamin 92 500 $ (2)
Salary Remaining : 92 500 $
Alexander Nylander 92 500 $ (2)
Salary Remaining : 92 500 $
Gabriel Carlsson 92 500 $ (2)
Salary Remaining : 92 500 $
Andrew Poturalski 79 200 $ (1)
Salary Remaining : 79 200 $
Daniel Sprong 75 000 $ (3)
Salary Remaining : 75 000 $
Rasmus Andersson 74 300 $ (2)
Salary Remaining : 74 300 $
Olivier Kylington 74 300 $ (1)
Salary Remaining : 74 300 $
Andrew Mangiapane 73 000 $ (2)
Salary Remaining : 73 000 $
Tyrell Goulbourne 72 500 $ (1)
Salary Remaining : 72 500 $
Korbinian Holzer 72 500 $ (1)
Salary Remaining : 72 500 $
Jonas Gustavsson 70 000 $ (3)
Salary Remaining : 70 000 $
Zack Mitchell 66 000 $ (2)
Salary Remaining : 66 000 $
Ben Thomson 65 000 $ (2)
Salary Remaining : 65 000 $
Kevin Rooney 65 000 $ (2)
Salary Remaining : 65 000 $
Alexandre Carrier 64 000 $ (2)
Salary Remaining : 64 000 $
Adam Cracknell 60 000 $ (2)
Salary Remaining : 60 000 $
Steve Oleksy 57 500 $ (1)
Salary Remaining : 57 500 $
Rod Pelley 57 500 $ (3)
Salary Remaining : 57 500 $
Corey Potter 57 500 $ (1)
Salary Remaining : 57 500 $
Total Farm Players21
Salary Commitment
Year 2018 : 1 903 300 $
Year 2019 : 1 489 800 $
Year 2020 : 295 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 118 300 $
Year 2019 : 1 704 800 $
Year 2020 : 402 500 $
Year 2021 : 0 $

New England Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6400 - 100 $ - 5 905 - 92%
Level 2: 5400 - 75 $ - 4 870 - 90%
Level 3: 3400 - 50 $ - 3 052 - 90%
Level 4: 4400 - 30 $ - 4 084 - 93%
Luxury : 2400 - 175 $ - 2 080 - 87%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left18
Average Attendance - %19 991 - 91%
Average Income per Game1 890 317 $
Year to Date Revenue43 477 280 $

Expense

Pro Players Total Salaries70 062 330 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 614 868 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date33 614 868 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 025 697 $
Pro Remaining Season Days49
Pro Expenses Per Days667 260 $
Pro Estimated Expenses32 695 740 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses32 695 740 $
Season Salary Cap70 062 330 $
Estimate Under Maximum Salary Cap of 75 000 000 $4 937 670 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 32 062 330 $
Current Bank Account87 062 412 $
Projected Bank Account88 392 369 $

Pro Players Salaries

Phil Kessel 10 000 000 $ (2)
-Salary Remaining : 4 666 667 $
Derek Stepan 8 000 000 $ (4)
-Salary Remaining : 3 733 333 $
Loui Eriksson 8 000 000 $ (4)
-Salary Remaining : 3 733 333 $
Semyon Varlamov 6 000 000 $ (4)
-Salary Remaining : 2 800 000 $
Marcus Johansson 4 250 000 $ (4)
-Salary Remaining : 1 983 333 $
Tyler Myers 4 000 000 $ (4)
-Salary Remaining : 1 866 667 $
Colin Wilson 3 750 000 $ (3)
-Salary Remaining : 1 750 000 $
Braydon Coburn 3 700 000 $ (4)
-Salary Remaining : 1 726 667 $
Marco Scandella 3 000 000 $ (3)
-Salary Remaining : 1 400 000 $
Alex Killorn 2 700 000 $ (3)
-Salary Remaining : 1 260 000 $
Ryan Strome 2 000 000 $ (2)
-Salary Remaining : 933 333 $
Matt Calvert 1 500 000 $ (3)
-Salary Remaining : 700 000 $
Alexander Burmistrov 1 500 000 $ (3)
-Salary Remaining : 700 000 $
Andreas Athanasiou 1 387 000 $ (2)
-Salary Remaining : 647 267 $
Kevin Fiala 1 363 330 $ (3)
-Salary Remaining : 636 221 $
John Moore 1 300 000 $ (3)
-Salary Remaining : 606 667 $
Nikita Tryamkin 925 000 $ (2)
-Salary Remaining : 431 667 $
Anders Bjork 925 000 $ (3)
-Salary Remaining : 431 667 $
Patrik Nemeth 900 000 $ (1)
-Salary Remaining : 420 000 $
Gustav Forsling 767 000 $ (2)
-Salary Remaining : 357 933 $
Ryan Dzingel 750 000 $ (1)
-Salary Remaining : 350 000 $
Frank Vatrano 743 000 $ (1)
-Salary Remaining : 346 733 $
Iiro Pakarinen 725 000 $ (2)
-Salary Remaining : 338 333 $
Nikita Soshnikov 667 000 $ (1)
-Salary Remaining : 311 267 $
Alex Stalock 625 000 $ (1)
-Salary Remaining : 291 667 $
Jordan Oesterle 585 000 $ (1)
-Salary Remaining : 273 000 $
Total Pro Players26
Salary Commitment
Year 2018 : 70 062 330 $
Year 2019 : 65 792 330 $
Year 2020 : 49 988 330 $
Year 2021 : 33 950 000 $
Salary Average Commitment
Year 2018 : 70 062 330 $
Year 2019 : 65 792 330 $
Year 2020 : 49 988 330 $
Year 2021 : 33 950 000 $
Salary Cap with 1 Way Contract
Year 2018 : 70 062 330 $
Year 2019 : 65 792 330 $
Year 2020 : 49 988 330 $
Year 2021 : 33 950 000 $

Farm Players Salaries

Teddy Purcell 160 000 $ (4)
Salary Remaining : 160 000 $
Mikhail Grigorenko 130 000 $ (3)
Salary Remaining : 130 000 $
Matt O'Connor 92 500 $ (2)
Salary Remaining : 92 500 $
Filip Chytil 92 500 $ (3)
Salary Remaining : 92 500 $
Henrik Haapala 92 500 $ (2)
Salary Remaining : 92 500 $
Jakob Forsbacka 90 000 $ (2)
Salary Remaining : 90 000 $
Emerson Etem 85 100 $ (1)
Salary Remaining : 85 100 $
Bogdan Yakimov 79 250 $ (2)
Salary Remaining : 79 250 $
Anton Blidh 79 200 $ (4)
Salary Remaining : 79 200 $
Jeremy Smith 67 500 $ (2)
Salary Remaining : 67 500 $
Jonathan Racine 66 000 $ (2)
Salary Remaining : 66 000 $
Cory Conacher 65 000 $ (2)
Salary Remaining : 65 000 $
Chris Terry 60 000 $ (3)
Salary Remaining : 60 000 $
Lucas Lessio 57 500 $ (2)
Salary Remaining : 57 500 $
Jesse Blacker 55 000 $ (2)
Salary Remaining : 55 000 $
Total Farm Players15
Salary Commitment
Year 2018 : 1 272 050 $
Year 2019 : 1 186 950 $
Year 2020 : 521 700 $
Year 2021 : 239 200 $
Salary Average Commitment
Year 2018 : 1 254 550 $
Year 2019 : 1 169 450 $
Year 2020 : 521 700 $
Year 2021 : 239 200 $

New Jersey Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 100 $ - 5 736 - 96%
Level 2: 5000 - 75 $ - 4 827 - 97%
Level 3: 3000 - 50 $ - 2 948 - 98%
Level 4: 4000 - 30 $ - 3 901 - 98%
Luxury : 2000 - 175 $ - 1 986 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left18
Average Attendance - %19 398 - 97%
Average Income per Game1 833 930 $
Year to Date Revenue42 180 384 $

Expense

Pro Players Total Salaries74 958 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 813 336 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date39 813 336 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 010 735 $
Pro Remaining Season Days49
Pro Expenses Per Days713 886 $
Pro Estimated Expenses34 980 414 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses34 980 414 $
Season Salary Cap74 958 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $42 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 36 958 000 $
Current Bank Account30 716 663 $
Projected Bank Account28 746 984 $

Pro Players Salaries

Shea Weber 12 000 000 $ (4)
-Salary Remaining : 5 600 000 $
Daniel Sedin 7 000 000 $ (3)
-Salary Remaining : 3 266 667 $
Erik Karlsson 7 000 000 $ (4)
-Salary Remaining : 3 266 667 $
Mark Scheifele 6 750 000 $ (1)
-Salary Remaining : 3 150 000 $
Bo Horvat 6 500 000 $ (3)
-Salary Remaining : 3 033 333 $
Sean Monahan 6 500 000 $ (2)
-Salary Remaining : 3 033 333 $
Kris Russell 5 000 000 $ (5)
-Salary Remaining : 2 333 333 $
Sam Gagner 5 000 000 $ (2)
-Salary Remaining : 2 333 333 $
Cam Talbot 4 150 000 $ (4)
-Salary Remaining : 1 936 667 $
Joel Ward 3 275 000 $ (1)
-Salary Remaining : 1 528 333 $
Kevan Miller 2 500 000 $ (4)
-Salary Remaining : 1 166 667 $
Jason Zucker 2 000 000 $ (5)
-Salary Remaining : 933 333 $
Cody Eakin 2 000 000 $ (3)
-Salary Remaining : 933 333 $
Brett Connolly 850 000 $ (4)
-Salary Remaining : 396 667 $
Filip Forsberg 833 000 $ (3)
-Salary Remaining : 388 733 $
Brendan Leipsic 650 000 $ (2)
-Salary Remaining : 303 333 $
Nate Prosser 650 000 $ (5)
-Salary Remaining : 303 333 $
Niklas Grossman 575 000 $ (4)
-Salary Remaining : 268 333 $
Matt Irwin 575 000 $ (4)
-Salary Remaining : 268 333 $
Patrick Maroon 575 000 $ (2)
-Salary Remaining : 268 333 $
Justin Peters 575 000 $ (5)
-Salary Remaining : 268 333 $
Total Pro Players21
Salary Commitment
Year 2018 : 74 958 000 $
Year 2019 : 64 933 000 $
Year 2020 : 52 208 000 $
Year 2021 : 35 875 000 $
Salary Average Commitment
Year 2018 : 74 958 000 $
Year 2019 : 64 933 000 $
Year 2020 : 52 208 000 $
Year 2021 : 35 875 000 $
Salary Cap with 1 Way Contract
Year 2018 : 74 958 000 $
Year 2019 : 64 933 000 $
Year 2020 : 52 208 000 $
Year 2021 : 35 875 000 $

Farm Players Salaries

Zbynek Michalek 320 000 $ (3)
Salary Remaining : 320 000 $
Cody McLeod 115 000 $ (1)
Salary Remaining : 115 000 $
Colin Greening 70 000 $ (5)
Salary Remaining : 70 000 $
Sam Carrick 65 000 $ (5)
Salary Remaining : 65 000 $
Ben Street 65 000 $ (2)
Salary Remaining : 65 000 $
Michael Latta 60 000 $ (4)
Salary Remaining : 60 000 $
Brett Bellemore 60 000 $ (1)
Salary Remaining : 60 000 $
Tim Erixon 60 000 $ (3)
Salary Remaining : 60 000 $
Drew MacIntyre 57 500 $ (2)
Salary Remaining : 57 500 $
Aaron Johnson 57 500 $ (2)
Salary Remaining : 57 500 $
Borna Rendulic 57 500 $ (5)
Salary Remaining : 57 500 $
Philip Larsen 50 000 $ (5)
Salary Remaining : 50 000 $
Akim Aliu 50 000 $ (5)
Salary Remaining : 50 000 $
Total Farm Players13
Salary Commitment
Year 2018 : 1 087 500 $
Year 2019 : 912 500 $
Year 2020 : 732 500 $
Year 2021 : 352 500 $
Salary Average Commitment
Year 2018 : 1 087 500 $
Year 2019 : 912 500 $
Year 2020 : 732 500 $
Year 2021 : 352 500 $

New York GoldenBlades



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6400 - 100 $ - 5 994 - 94%
Level 2: 5400 - 75 $ - 4 960 - 92%
Level 3: 3400 - 50 $ - 3 064 - 90%
Level 4: 4400 - 30 $ - 4 097 - 93%
Luxury : 2400 - 175 $ - 2 116 - 88%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %20 230 - 92%
Average Income per Game1 915 241 $
Year to Date Revenue42 135 294 $

Expense

Pro Players Total Salaries69 085 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 893 485 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date35 893 485 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue36 389 572 $
Pro Remaining Season Days49
Pro Expenses Per Days657 952 $
Pro Estimated Expenses32 239 648 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses32 239 648 $
Season Salary Cap69 085 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $5 915 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 31 085 000 $
Current Bank Account92 441 809 $
Projected Bank Account96 591 733 $

Pro Players Salaries

Pekka Rinne 7 000 000 $ (3)
-Salary Remaining : 3 266 667 $
Alexander Radulov 5 750 000 $ (2)
-Salary Remaining : 2 683 333 $
Torey Krug 5 250 000 $ (3)
-Salary Remaining : 2 450 000 $
Morgan Rielly 5 000 000 $ (4)
-Salary Remaining : 2 333 333 $
Jonathan Ericsson 4 250 000 $ (3)
-Salary Remaining : 1 983 333 $
Scott Darling 4 150 000 $ (4)
-Salary Remaining : 1 936 667 $
Justin Braun 3 800 000 $ (3)
-Salary Remaining : 1 773 333 $
Mikkel Boedker 3 750 000 $ (3)
-Salary Remaining : 1 750 000 $
Troy Brouwer 3 650 000 $ (2)
-Salary Remaining : 1 703 333 $
Bryan Rust 3 500 000 $ (5)
-Salary Remaining : 1 633 333 $
Matt Read 3 000 000 $ (2)
-Salary Remaining : 1 400 000 $
Riley Sheahan 2 100 000 $ (2)
-Salary Remaining : 980 000 $
Brian Boyle 2 000 000 $ (2)
-Salary Remaining : 933 333 $
Joonas Donskoi 1 900 000 $ (2)
-Salary Remaining : 886 667 $
Darren Helm 1 750 000 $ (1)
-Salary Remaining : 816 667 $
Connor Carrick 1 300 000 $ (1)
-Salary Remaining : 606 667 $
Benoit Pouliot 1 150 000 $ (2)
-Salary Remaining : 536 667 $
Nathan Beaulieu 1 000 000 $ (1)
-Salary Remaining : 466 667 $
Scott Hartnell 1 000 000 $ (1)
-Salary Remaining : 466 667 $
Mitchell Marner 925 000 $ (2)
-Salary Remaining : 431 667 $
David Kampf 925 000 $ (1)
-Salary Remaining : 431 667 $
Oskar Lindblom 925 000 $ (3)
-Salary Remaining : 431 667 $
Kyle Brodziak 900 000 $ (3)
-Salary Remaining : 420 000 $
Mirco Mueller 850 000 $ (2)
-Salary Remaining : 396 667 $
Warren Foegele 730 000 $ (3)
-Salary Remaining : 340 667 $
Xavier Ouellet 715 000 $ (1)
-Salary Remaining : 333 667 $
Zach Redmond 715 000 $ (2)
-Salary Remaining : 333 667 $
Joni Ortio 600 000 $ (2)
-Salary Remaining : 280 000 $
Christopher DiDomenico 500 000 $ (1)
-Salary Remaining : 233 333 $
Total Pro Players29
Salary Commitment
Year 2018 : 69 085 000 $
Year 2019 : 61 895 000 $
Year 2020 : 39 255 000 $
Year 2021 : 12 650 000 $
Salary Average Commitment
Year 2018 : 69 085 000 $
Year 2019 : 61 895 000 $
Year 2020 : 39 255 000 $
Year 2021 : 12 650 000 $
Salary Cap with 1 Way Contract
Year 2018 : 69 085 000 $
Year 2019 : 61 895 000 $
Year 2020 : 39 255 000 $
Year 2021 : 12 650 000 $

Farm Players Salaries

Kalle Kossila 92 500 $ (1)
Salary Remaining : 92 500 $
Steven Fogarty 75 000 $ (1)
Salary Remaining : 75 000 $
Kurtis Gabriel 71 500 $ (1)
Salary Remaining : 71 500 $
Marcus Sorensen 70 000 $ (2)
Salary Remaining : 70 000 $
Frank Corrado 70 000 $ (2)
Salary Remaining : 70 000 $
Joseph Labate 65 000 $ (1)
Salary Remaining : 65 000 $
Keegan Lowe 65 000 $ (1)
Salary Remaining : 65 000 $
Zach Boychuk 60 000 $ (3)
Salary Remaining : 60 000 $
Zach Trotman 57 500 $ (4)
Salary Remaining : 57 500 $
Anthony Peluso 57 500 $ (2)
Salary Remaining : 57 500 $
Total Farm Players10
Salary Commitment
Year 2018 : 684 000 $
Year 2019 : 315 000 $
Year 2020 : 117 500 $
Year 2021 : 57 500 $
Salary Average Commitment
Year 2018 : 684 000 $
Year 2019 : 315 000 $
Year 2020 : 117 500 $
Year 2021 : 57 500 $

Orlando SolarBears



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 100 $ - 5 836 - 97%
Level 2: 5000 - 75 $ - 4 815 - 96%
Level 3: 3000 - 50 $ - 2 936 - 98%
Level 4: 4000 - 30 $ - 3 886 - 97%
Luxury : 2000 - 175 $ - 1 977 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 450 - 97%
Average Income per Game1 840 269 $
Year to Date Revenue40 485 926 $

Expense

Pro Players Total Salaries73 585 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 710 185 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date37 710 185 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 965 118 $
Pro Remaining Season Days49
Pro Expenses Per Days700 814 $
Pro Estimated Expenses34 339 886 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses34 339 886 $
Season Salary Cap73 585 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 414 500 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 35 585 500 $
Current Bank Account71 475 741 $
Projected Bank Account72 100 973 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (5)
-Salary Remaining : 3 850 000 $
Patrick Marleau 6 500 000 $ (2)
-Salary Remaining : 3 033 333 $
Evander Kane 6 000 000 $ (5)
-Salary Remaining : 2 800 000 $
Dan Girardi 6 000 000 $ (4)
-Salary Remaining : 2 800 000 $
Logan Couture 6 000 000 $ (2)
-Salary Remaining : 2 800 000 $
Brent Burns 5 760 000 $ (4)
-Salary Remaining : 2 688 000 $
Seth Jones 5 400 000 $ (4)
-Salary Remaining : 2 520 000 $
Brooks Orpik 3 750 000 $ (1)
-Salary Remaining : 1 750 000 $
Nick Foligno 3 000 000 $ (1)
-Salary Remaining : 1 400 000 $
Nick Bjugstad 2 850 000 $ (1)
-Salary Remaining : 1 330 000 $
Jason Chimera 2 500 000 $ (3)
-Salary Remaining : 1 166 667 $
Calvin de Haan 2 500 000 $ (4)
-Salary Remaining : 1 166 667 $
Tom Wilson 2 250 000 $ (5)
-Salary Remaining : 1 050 000 $
Erik Condra 1 500 000 $ (5)
-Salary Remaining : 700 000 $
Frederik Andersen 1 300 000 $ (3)
-Salary Remaining : 606 667 $
Gustav Nyquist 1 050 000 $ (2)
-Salary Remaining : 490 000 $
Michael Hutchinson 1 000 000 $ (2)
-Salary Remaining : 466 667 $
Dylan Larkin 925 000 $ (1)
-Salary Remaining : 431 667 $
Phillip Di Giuseppe 725 000 $ (5)
-Salary Remaining : 338 333 $
Phil Varone 700 000 $ (4)
-Salary Remaining : 326 667 $
Jaccob Slavin 693 000 $ (1)
-Salary Remaining : 323 400 $
Curtis Valk 682 500 $ (5)
-Salary Remaining : 318 500 $
Jordan Schroeder 650 000 $ (4)
-Salary Remaining : 303 333 $
Viktor Loov 650 000 $ (5)
-Salary Remaining : 303 333 $
Erik Burgdoerfer 650 000 $ (5)
-Salary Remaining : 303 333 $
Joakim Ryan 650 000 $ (1)
-Salary Remaining : 303 333 $
Roman Will 575 000 $ (1)
-Salary Remaining : 268 333 $
Brady Austin 575 000 $ (5)
-Salary Remaining : 268 333 $
Garrett Wilson 500 000 $ (5)
-Salary Remaining : 233 333 $
Total Pro Players29
Salary Commitment
Year 2018 : 73 585 500 $
Year 2019 : 61 142 500 $
Year 2020 : 46 592 500 $
Year 2021 : 42 792 500 $
Salary Average Commitment
Year 2018 : 70 585 500 $
Year 2019 : 58 142 500 $
Year 2020 : 43 592 500 $
Year 2021 : 39 792 500 $
Salary Cap with 1 Way Contract
Year 2018 : 73 585 500 $
Year 2019 : 61 142 500 $
Year 2020 : 46 592 500 $
Year 2021 : 42 792 500 $

Farm Players Salaries

Anton Rodin 95 000 $ (5)
Salary Remaining : 95 000 $
Andrew Miller 67 500 $ (2)
Salary Remaining : 67 500 $
Kyle Baun 60 000 $ (5)
Salary Remaining : 60 000 $
Brandon Defazio 57 500 $ (2)
Salary Remaining : 57 500 $
Kael Mouillerat 57 500 $ (2)
Salary Remaining : 57 500 $
Total Farm Players5
Salary Commitment
Year 2018 : 337 500 $
Year 2019 : 337 500 $
Year 2020 : 155 000 $
Year 2021 : 155 000 $
Salary Average Commitment
Year 2018 : 337 500 $
Year 2019 : 337 500 $
Year 2020 : 155 000 $
Year 2021 : 155 000 $

Ottawa Nationals



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 5 768 - 96%
Level 2: 5000 - 75 $ - 4 834 - 97%
Level 3: 3000 - 50 $ - 2 971 - 99%
Level 4: 4000 - 30 $ - 3 867 - 97%
Luxury : 2000 - 175 $ - 1 981 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 420 - 97%
Average Income per Game1 832 130 $
Year to Date Revenue40 306 866 $

Expense

Pro Players Total Salaries61 849 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 482 781 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date38 482 781 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 810 475 $
Pro Remaining Season Days49
Pro Expenses Per Days589 043 $
Pro Estimated Expenses28 863 107 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses28 863 107 $
Season Salary Cap61 849 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $13 150 500 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 23 849 500 $
Current Bank Account124 824 085 $
Projected Bank Account130 771 453 $

Pro Players Salaries

Patrick Kane 6 500 000 $ (1)
-Salary Remaining : 3 033 333 $
John Tavares 6 000 000 $ (4)
-Salary Remaining : 2 800 000 $
Alexandre Burrows 6 000 000 $ (1)
-Salary Remaining : 2 800 000 $
Jamie Benn 5 750 000 $ (3)
-Salary Remaining : 2 683 333 $
Ryan McDonagh 4 500 000 $ (3)
-Salary Remaining : 2 100 000 $
Michael Del Zotto 4 000 000 $ (4)
-Salary Remaining : 1 866 667 $
Kyle Okposo 3 500 000 $ (2)
-Salary Remaining : 1 633 333 $
Kyle Turris 3 500 000 $ (3)
-Salary Remaining : 1 633 333 $
Kris Letang 3 500 000 $ (1)
-Salary Remaining : 1 633 333 $
Josh Bailey 3 500 000 $ (3)
-Salary Remaining : 1 633 333 $
Frans Nielsen 3 000 000 $ (2)
-Salary Remaining : 1 400 000 $
Casey Cizikas 2 500 000 $ (4)
-Salary Remaining : 1 166 667 $
Chris Kunitz 2 000 000 $ (5)
-Salary Remaining : 933 333 $
Braden Holtby 1 700 000 $ (1)
-Salary Remaining : 793 333 $
Louis Domingue 1 100 000 $ (5)
-Salary Remaining : 513 333 $
Charlie McAvoy 925 000 $ (3)
-Salary Remaining : 431 667 $
Ryan Donato 875 000 $ (3)
-Salary Remaining : 408 333 $
Darnell Nurse 832 000 $ (4)
-Salary Remaining : 388 267 $
Josh Jooris 775 000 $ (5)
-Salary Remaining : 361 667 $
Samuel Girard 742 500 $ (3)
-Salary Remaining : 346 500 $
Stefan Elliott 650 000 $ (5)
-Salary Remaining : 303 333 $
Total Pro Players21
Salary Commitment
Year 2018 : 61 849 500 $
Year 2019 : 44 149 500 $
Year 2020 : 37 649 500 $
Year 2021 : 17 857 000 $
Salary Average Commitment
Year 2018 : 62 924 500 $
Year 2019 : 45 224 500 $
Year 2020 : 38 724 500 $
Year 2021 : 17 857 000 $
Salary Cap with 1 Way Contract
Year 2018 : 61 849 500 $
Year 2019 : 44 149 500 $
Year 2020 : 37 649 500 $
Year 2021 : 17 857 000 $

Farm Players Salaries

Henrik Borgstrom 92 500 $ (3)
Salary Remaining : 92 500 $
Jordan Greenway 90 000 $ (3)
Salary Remaining : 90 000 $
Brandon Halverson 83 250 $ (2)
Salary Remaining : 83 250 $
Chris Driedger 73 500 $ (3)
Salary Remaining : 73 500 $
Zane McIntyre 65 000 $ (1)
Salary Remaining : 65 000 $
TJ Hensick 60 000 $ (2)
Salary Remaining : 60 000 $
Alexandre Bolduc 57 500 $ (3)
Salary Remaining : 57 500 $
Dustin Jeffrey 57 500 $ (4)
Salary Remaining : 57 500 $
Eric O'Dell 57 500 $ (4)
Salary Remaining : 57 500 $
Philip McRae 57 500 $ (4)
Salary Remaining : 57 500 $
Bobby Sanguinetti 57 500 $ (4)
Salary Remaining : 57 500 $
Raphael Diaz 50 000 $ (5)
Salary Remaining : 50 000 $
Total Farm Players12
Salary Commitment
Year 2018 : 801 750 $
Year 2019 : 736 750 $
Year 2020 : 593 500 $
Year 2021 : 280 000 $
Salary Average Commitment
Year 2018 : 911 750 $
Year 2019 : 846 750 $
Year 2020 : 703 500 $
Year 2021 : 280 000 $

Philly Blazers



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilly Centre
Level 1: 6400 - 100 $ - 5 738 - 90%
Level 2: 5400 - 75 $ - 4 972 - 92%
Level 3: 3400 - 50 $ - 3 117 - 92%
Level 4: 4400 - 30 $ - 4 109 - 93%
Luxury : 2400 - 175 $ - 2 112 - 88%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %20 049 - 91%
Average Income per Game1 888 880 $
Year to Date Revenue41 555 367 $

Expense

Pro Players Total Salaries72 920 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 146 573 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date39 146 573 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 888 726 $
Pro Remaining Season Days49
Pro Expenses Per Days694 481 $
Pro Estimated Expenses34 029 569 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses34 029 569 $
Season Salary Cap72 920 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $2 079 500 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 34 920 500 $
Current Bank Account68 008 794 $
Projected Bank Account69 867 951 $

Pro Players Salaries

Ryan Suter 9 000 000 $ (1)
-Salary Remaining : 4 200 000 $
David Backes 8 000 000 $ (5)
-Salary Remaining : 3 733 333 $
Ondrej Palat 5 600 000 $ (5)
-Salary Remaining : 2 613 333 $
Bobby Ryan 5 562 500 $ (1)
-Salary Remaining : 2 595 833 $
Andrew Shaw 5 000 000 $ (5)
-Salary Remaining : 2 333 333 $
James van Riemsdyk 5 000 000 $ (4)
-Salary Remaining : 2 333 333 $
Sami Vatanen 5 000 000 $ (5)
-Salary Remaining : 2 333 333 $
Radko Gudas 4 000 000 $ (4)
-Salary Remaining : 1 866 667 $
Scottie Upshall 3 500 000 $ (1)
-Salary Remaining : 1 633 333 $
Tomas Hertl 2 800 000 $ (2)
-Salary Remaining : 1 306 667 $
Corey Crawford 2 500 000 $ (1)
-Salary Remaining : 1 166 667 $
Connor Murphy 2 400 000 $ (2)
-Salary Remaining : 1 120 000 $
Jay Beagle 1 750 000 $ (2)
-Salary Remaining : 816 667 $
Mikael Backlund 1 500 000 $ (2)
-Salary Remaining : 700 000 $
Andrej Sekera 1 500 000 $ (1)
-Salary Remaining : 700 000 $
Pierre-Edouard Bellemare 1 450 000 $ (5)
-Salary Remaining : 676 667 $
Kyle Palmieri 1 350 000 $ (1)
-Salary Remaining : 630 000 $
Ben Lovejoy 1 200 000 $ (3)
-Salary Remaining : 560 000 $
Mike Fisher 1 000 000 $ (5)
-Salary Remaining : 466 667 $
Ian McCoshen 925 000 $ (2)
-Salary Remaining : 431 667 $
Nikita Scherbak 925 000 $ (2)
-Salary Remaining : 431 667 $
Samuel Morin 833 000 $ (1)
-Salary Remaining : 388 733 $
Nicolas Deslauriers 775 000 $ (5)
-Salary Remaining : 361 667 $
Joonas Korpisalo 700 000 $ (3)
-Salary Remaining : 326 667 $
Maxime Lagace 650 000 $ (2)
-Salary Remaining : 303 333 $
Total Pro Players25
Salary Commitment
Year 2018 : 72 920 500 $
Year 2019 : 48 675 000 $
Year 2020 : 37 725 000 $
Year 2021 : 35 825 000 $
Salary Average Commitment
Year 2018 : 72 920 500 $
Year 2019 : 48 675 000 $
Year 2020 : 37 725 000 $
Year 2021 : 35 825 000 $
Salary Cap with 1 Way Contract
Year 2018 : 72 920 500 $
Year 2019 : 48 675 000 $
Year 2020 : 37 725 000 $
Year 2021 : 35 825 000 $

Farm Players Salaries

Nicolas Roy 92 500 $ (2)
Salary Remaining : 92 500 $
Brendan Lemieux 89 250 $ (2)
Salary Remaining : 89 250 $
David Booth 75 000 $ (5)
Salary Remaining : 75 000 $
Nicholas Baptiste 74 000 $ (1)
Salary Remaining : 74 000 $
Laurent Dauphin 71 800 $ (1)
Salary Remaining : 71 800 $
Chase De Leo 71 300 $ (4)
Salary Remaining : 71 300 $
Michael Kostka 65 000 $ (2)
Salary Remaining : 65 000 $
Alex Grant 60 000 $ (3)
Salary Remaining : 60 000 $
Morgan Ellis 57 500 $ (1)
Salary Remaining : 57 500 $
Jason Kasdorf 57 500 $ (4)
Salary Remaining : 57 500 $
Chris Conner 55 000 $ (3)
Salary Remaining : 55 000 $
Ken Appleby 50 000 $ (5)
Salary Remaining : 50 000 $
Total Farm Players12
Salary Commitment
Year 2018 : 818 850 $
Year 2019 : 615 550 $
Year 2020 : 368 800 $
Year 2021 : 253 800 $
Salary Average Commitment
Year 2018 : 818 850 $
Year 2019 : 615 550 $
Year 2020 : 368 800 $
Year 2021 : 253 800 $

Phoenix Roadrunners



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 100 $ - 5 813 - 97%
Level 2: 5000 - 75 $ - 4 876 - 98%
Level 3: 3000 - 52 $ - 2 487 - 83%
Level 4: 4000 - 30 $ - 3 891 - 97%
Luxury : 2000 - 175 $ - 1 983 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 051 - 95%
Average Income per Game1 823 652 $
Year to Date Revenue40 120 339 $

Expense

Pro Players Total Salaries60 412 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 500 752 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date30 500 752 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 649 384 $
Pro Remaining Season Days49
Pro Expenses Per Days575 352 $
Pro Estimated Expenses28 192 248 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses28 192 248 $
Season Salary Cap60 412 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $14 588 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 22 412 000 $
Current Bank Account127 719 587 $
Projected Bank Account134 176 723 $

Pro Players Salaries

Jonathan Quick 7 000 000 $ (4)
-Salary Remaining : 3 266 667 $
Dustin Brown 7 000 000 $ (3)
-Salary Remaining : 3 266 667 $
Johnny Gaudreau 6 750 000 $ (2)
-Salary Remaining : 3 150 000 $
Milan Lucic 6 000 000 $ (2)
-Salary Remaining : 2 800 000 $
Tyler Bozak 4 500 000 $ (5)
-Salary Remaining : 2 100 000 $
Mark Stuart 3 300 000 $ (3)
-Salary Remaining : 1 540 000 $
Ryan Murray 2 285 000 $ (2)
-Salary Remaining : 1 066 333 $
Tyson Barrie 2 000 000 $ (2)
-Salary Remaining : 933 333 $
Tobias Rieder 2 000 000 $ (2)
-Salary Remaining : 933 333 $
Jason Demers 1 500 000 $ (1)
-Salary Remaining : 700 000 $
Ryan Ellis 1 500 000 $ (2)
-Salary Remaining : 700 000 $
Tanner Pearson 1 250 000 $ (4)
-Salary Remaining : 583 333 $
Lauri Korpikoski 1 000 000 $ (1)
-Salary Remaining : 466 667 $
Anthony Beauvillier 925 000 $ (2)
-Salary Remaining : 431 667 $
Jack Roslovic 925 000 $ (2)
-Salary Remaining : 431 667 $
Jakub Jerabek 925 000 $ (1)
-Salary Remaining : 431 667 $
Tyson Jost 900 000 $ (2)
-Salary Remaining : 420 000 $
Dryden Hunt 817 500 $ (2)
-Salary Remaining : 381 500 $
Chris Wideman 800 000 $ (4)
-Salary Remaining : 373 333 $
Matt Cullen 800 000 $ (3)
-Salary Remaining : 373 333 $
Luke Gazdic 750 000 $ (2)
-Salary Remaining : 350 000 $
Jonathan Marchessault 750 000 $ (4)
-Salary Remaining : 350 000 $
Scott Foster 750 000 $ (2)
-Salary Remaining : 350 000 $
Victor Mete 742 500 $ (3)
-Salary Remaining : 346 500 $
Keith Kinkaid 700 000 $ (3)
-Salary Remaining : 326 667 $
Kevin Labanc 667 000 $ (2)
-Salary Remaining : 311 267 $
Patrick Sieloff 660 000 $ (3)
-Salary Remaining : 308 000 $
Joseph Blandisi 660 000 $ (3)
-Salary Remaining : 308 000 $
Brandon Pirri 650 000 $ (5)
-Salary Remaining : 303 333 $
Josh Archibald 650 000 $ (5)
-Salary Remaining : 303 333 $
Justin Auger 650 000 $ (1)
-Salary Remaining : 303 333 $
Michael Sgarbossa 605 000 $ (1)
-Salary Remaining : 282 333 $
Total Pro Players32
Salary Commitment
Year 2018 : 60 412 000 $
Year 2019 : 55 732 000 $
Year 2020 : 29 462 500 $
Year 2021 : 15 600 000 $
Salary Average Commitment
Year 2018 : 60 412 000 $
Year 2019 : 55 732 000 $
Year 2020 : 29 462 500 $
Year 2021 : 15 600 000 $
Salary Cap with 1 Way Contract
Year 2018 : 60 412 000 $
Year 2019 : 55 732 000 $
Year 2020 : 29 462 500 $
Year 2021 : 15 600 000 $

Farm Players Salaries

Quinton Howden 85 100 $ (1)
Salary Remaining : 85 100 $
Mitch Callahan 70 000 $ (5)
Salary Remaining : 70 000 $
Andrew Agozzino 65 000 $ (5)
Salary Remaining : 65 000 $
Sergey Tolchinsky 60 000 $ (1)
Salary Remaining : 60 000 $
Colin Smith 57 500 $ (2)
Salary Remaining : 57 500 $
Total Farm Players5
Salary Commitment
Year 2018 : 337 600 $
Year 2019 : 192 500 $
Year 2020 : 135 000 $
Year 2021 : 135 000 $
Salary Average Commitment
Year 2018 : 337 600 $
Year 2019 : 192 500 $
Year 2020 : 135 000 $
Year 2021 : 135 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Videotron
Level 1: 6400 - 100 $ - 5 838 - 91%
Level 2: 5400 - 75 $ - 4 951 - 92%
Level 3: 3400 - 50 $ - 3 020 - 89%
Level 4: 4400 - 30 $ - 3 998 - 91%
Luxury : 2400 - 175 $ - 2 113 - 88%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 921 - 91%
Average Income per Game1 886 309 $
Year to Date Revenue41 498 799 $

Expense

Pro Players Total Salaries50 018 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 830 098 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date26 830 098 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 839 872 $
Pro Remaining Season Days49
Pro Expenses Per Days476 367 $
Pro Estimated Expenses23 341 983 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses23 341 983 $
Season Salary Cap50 018 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $24 981 500 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 12 018 500 $
Current Bank Account304 168 701 $
Projected Bank Account316 666 590 $

Pro Players Salaries

Cory Schneider 6 000 000 $ (5)
-Salary Remaining : 2 800 000 $
Travis Zajac 5 000 000 $ (2)
-Salary Remaining : 2 333 333 $
Victor Hedman 4 250 000 $ (4)
-Salary Remaining : 1 983 333 $
Viktor Arvidsson 4 250 000 $ (2)
-Salary Remaining : 1 983 333 $
David Pastrnak 4 000 000 $ (5)
-Salary Remaining : 1 866 667 $
Roman Josi 4 000 000 $ (1)
-Salary Remaining : 1 866 667 $
Alexander Wennberg 3 500 000 $ (3)
-Salary Remaining : 1 633 333 $
Nail Yakupov 2 500 000 $ (2)
-Salary Remaining : 1 166 667 $
Esa Lindell 2 200 000 $ (3)
-Salary Remaining : 1 026 667 $
Jacob Markstrom 1 600 000 $ (4)
-Salary Remaining : 746 667 $
Zack Smith 1 500 000 $ (1)
-Salary Remaining : 700 000 $
Mattias Ekholm 1 038 000 $ (3)
-Salary Remaining : 484 400 $
Magnus Paajarvi 1 000 000 $ (1)
-Salary Remaining : 466 667 $
Robert Hagg 925 000 $ (1)
-Salary Remaining : 431 667 $
Kyle Connor 925 000 $ (2)
-Salary Remaining : 431 667 $
Anthony Mantha 925 000 $ (1)
-Salary Remaining : 431 667 $
Mika Zibanejad 833 000 $ (1)
-Salary Remaining : 388 733 $
Ryan Hartman 832 500 $ (3)
-Salary Remaining : 388 500 $
Matt Grzelcyk 792 000 $ (1)
-Salary Remaining : 369 600 $
Madison Bowey 750 000 $ (1)
-Salary Remaining : 350 000 $
Brett Pesce 743 000 $ (1)
-Salary Remaining : 346 733 $
Ethan Bear 655 000 $ (3)
-Salary Remaining : 305 667 $
Brett Kulak 650 000 $ (5)
-Salary Remaining : 303 333 $
Anton Forsberg 650 000 $ (1)
-Salary Remaining : 303 333 $
Brooks Laich 500 000 $ (1)
-Salary Remaining : 233 333 $
Total Pro Players25
Salary Commitment
Year 2018 : 50 018 500 $
Year 2019 : 37 400 500 $
Year 2020 : 24 725 500 $
Year 2021 : 16 500 000 $
Salary Average Commitment
Year 2018 : 50 018 500 $
Year 2019 : 37 400 500 $
Year 2020 : 24 725 500 $
Year 2021 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 2018 : 50 018 500 $
Year 2019 : 37 400 500 $
Year 2020 : 24 725 500 $
Year 2021 : 16 500 000 $

Farm Players Salaries

Logan Brown 92 500 $ (3)
Salary Remaining : 92 500 $
Chris Bigras 86 500 $ (1)
Salary Remaining : 86 500 $
Marko Dano 85 000 $ (3)
Salary Remaining : 85 000 $
Andreas Johnsson 84 250 $ (1)
Salary Remaining : 84 250 $
Filip Chlapik 74 250 $ (3)
Salary Remaining : 74 250 $
Victor Ejdsell 74 250 $ (2)
Salary Remaining : 74 250 $
A.J. Greer 72 500 $ (2)
Salary Remaining : 72 500 $
Blake Speers 66 700 $ (2)
Salary Remaining : 66 700 $
Brendan Guhle 66 700 $ (2)
Salary Remaining : 66 700 $
Matt Tennyson 65 000 $ (5)
Salary Remaining : 65 000 $
J. C. Lipon 65 000 $ (2)
Salary Remaining : 65 000 $
Petteri Lindbohm 65 000 $ (5)
Salary Remaining : 65 000 $
Magnus Hellberg 60 000 $ (5)
Salary Remaining : 60 000 $
Chris Brown 57 500 $ (5)
Salary Remaining : 57 500 $
Alex Friesen 57 500 $ (5)
Salary Remaining : 57 500 $
Dylan Olsen 50 000 $ (5)
Salary Remaining : 50 000 $
Total Farm Players16
Salary Commitment
Year 2018 : 1 122 650 $
Year 2019 : 951 900 $
Year 2020 : 606 750 $
Year 2021 : 355 000 $
Salary Average Commitment
Year 2018 : 1 248 400 $
Year 2019 : 1 077 650 $
Year 2020 : 606 750 $
Year 2021 : 355 000 $

San Diego Mariners



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6400 - 100 $ - 5 845 - 91%
Level 2: 5400 - 75 $ - 4 966 - 92%
Level 3: 3400 - 50 $ - 3 060 - 90%
Level 4: 4400 - 30 $ - 4 021 - 91%
Luxury : 2400 - 175 $ - 2 126 - 89%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %20 019 - 91%
Average Income per Game1 894 112 $
Year to Date Revenue41 670 463 $

Expense

Pro Players Total Salaries74 977 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 108 692 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date39 108 692 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 988 127 $
Pro Remaining Season Days49
Pro Expenses Per Days714 067 $
Pro Estimated Expenses34 989 283 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses34 989 283 $
Season Salary Cap74 977 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $23 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 36 977 000 $
Current Bank Account74 161 771 $
Projected Bank Account75 160 615 $

Pro Players Salaries

Marian Gaborik 6 075 000 $ (2)
-Salary Remaining : 2 835 000 $
Reilly Smith 6 000 000 $ (5)
-Salary Remaining : 2 800 000 $
Ryan Nugent-Hopkins 6 000 000 $ (1)
-Salary Remaining : 2 800 000 $
Ryan Kesler 5 000 000 $ (3)
-Salary Remaining : 2 333 333 $
Brent Seabrook 5 000 000 $ (3)
-Salary Remaining : 2 333 333 $
Travis Hamonic 4 875 000 $ (4)
-Salary Remaining : 2 275 000 $
Brandon Sutter 4 250 000 $ (4)
-Salary Remaining : 1 983 333 $
Jason Spezza 4 000 000 $ (2)
-Salary Remaining : 1 866 667 $
Anders Lee 3 500 000 $ (4)
-Salary Remaining : 1 633 333 $
Marcus Kruger 3 475 000 $ (5)
-Salary Remaining : 1 621 667 $
Cam Ward 3 100 000 $ (5)
-Salary Remaining : 1 446 667 $
Cal Clutterbuck 3 000 000 $ (3)
-Salary Remaining : 1 400 000 $
Adam McQuaid 3 000 000 $ (5)
-Salary Remaining : 1 400 000 $
Karl Alzner 2 800 000 $ (2)
-Salary Remaining : 1 306 667 $
Wayne Simmonds 2 800 000 $ (1)
-Salary Remaining : 1 306 667 $
Trevor Daley 2 700 000 $ (4)
-Salary Remaining : 1 260 000 $
Matt Dumba 2 350 000 $ (3)
-Salary Remaining : 1 096 667 $
Marcus Foligno 1 500 000 $ (2)
-Salary Remaining : 700 000 $
Ryan Reaves 1 125 000 $ (5)
-Salary Remaining : 525 000 $
Colton Sceviour 700 000 $ (3)
-Salary Remaining : 326 667 $
Paul Carey 650 000 $ (5)
-Salary Remaining : 303 333 $
Brandon Davidson 640 000 $ (1)
-Salary Remaining : 298 667 $
Scott Harrington 632 000 $ (2)
-Salary Remaining : 294 933 $
Joakim Nordstrom 605 000 $ (1)
-Salary Remaining : 282 333 $
Riley Nash 600 000 $ (2)
-Salary Remaining : 280 000 $
Curtis McElhinney 600 000 $ (1)
-Salary Remaining : 280 000 $
Total Pro Players26
Salary Commitment
Year 2018 : 74 977 000 $
Year 2019 : 64 332 000 $
Year 2020 : 48 725 000 $
Year 2021 : 32 675 000 $
Salary Average Commitment
Year 2018 : 74 977 000 $
Year 2019 : 64 332 000 $
Year 2020 : 48 725 000 $
Year 2021 : 32 675 000 $
Salary Cap with 1 Way Contract
Year 2018 : 74 977 000 $
Year 2019 : 64 332 000 $
Year 2020 : 48 725 000 $
Year 2021 : 32 675 000 $

Farm Players Salaries

Toby Enstrom 575 000 $ (3)
Salary Remaining : 575 000 $
James Wisniewski 500 000 $ (3)
Salary Remaining : 500 000 $
Thatcher Demko 92 500 $ (2)
Salary Remaining : 92 500 $
Mike Blunden 90 000 $ (5)
Salary Remaining : 90 000 $
Anders Lindback 87 500 $ (3)
Salary Remaining : 87 500 $
Kerby Rychel 86 333 $ (3)
Salary Remaining : 86 333 $
Joakim Andersson 81 500 $ (3)
Salary Remaining : 81 500 $
Alex Nedeljkovic 79 200 $ (2)
Salary Remaining : 79 200 $
Cole Schneider 70 000 $ (3)
Salary Remaining : 70 000 $
Lukas Sedlak 60 000 $ (4)
Salary Remaining : 60 000 $
Stu Bickell 57 500 $ (2)
Salary Remaining : 57 500 $
Paul Thompson 57 500 $ (4)
Salary Remaining : 57 500 $
Andrey Makarov 57 500 $ (4)
Salary Remaining : 57 500 $
Total Farm Players13
Salary Commitment
Year 2018 : 1 894 533 $
Year 2019 : 1 894 533 $
Year 2020 : 1 665 333 $
Year 2021 : 265 000 $
Salary Average Commitment
Year 2018 : 1 894 533 $
Year 2019 : 1 894 533 $
Year 2020 : 1 665 333 $
Year 2021 : 265 000 $

San Francisco Shamrocks



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6400 - 100 $ - 5 917 - 92%
Level 2: 5400 - 75 $ - 4 922 - 91%
Level 3: 3400 - 50 $ - 3 074 - 90%
Level 4: 4400 - 30 $ - 3 973 - 90%
Luxury : 2400 - 175 $ - 2 111 - 88%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 996 - 91%
Average Income per Game1 898 243 $
Year to Date Revenue41 761 355 $

Expense

Pro Players Total Salaries61 717 140 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 084 445 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date33 084 445 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue36 066 625 $
Pro Remaining Season Days49
Pro Expenses Per Days587 782 $
Pro Estimated Expenses28 801 318 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses28 801 318 $
Season Salary Cap61 717 140 $
Estimate Under Maximum Salary Cap of 75 000 000 $13 282 860 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 23 717 140 $
Current Bank Account256 876 910 $
Projected Bank Account264 142 217 $

Pro Players Salaries

Ryan O'Reilly 7 500 000 $ (5)
-Salary Remaining : 3 500 000 $
Tuukka Rask 6 000 000 $ (1)
-Salary Remaining : 2 800 000 $
Rasmus Ristolainen 5 400 000 $ (3)
-Salary Remaining : 2 520 000 $
Kevin Shattenkirk 5 200 000 $ (3)
-Salary Remaining : 2 426 667 $
Jakub Voracek 4 500 000 $ (3)
-Salary Remaining : 2 100 000 $
Jack Johnson 4 357 140 $ (5)
-Salary Remaining : 2 033 332 $
Steve Mason 4 100 000 $ (2)
-Salary Remaining : 1 913 333 $
Jonas Brodin 4 000 000 $ (2)
-Salary Remaining : 1 866 667 $
Boone Jenner 2 900 000 $ (2)
-Salary Remaining : 1 353 333 $
Jamie McGinn 2 900 000 $ (2)
-Salary Remaining : 1 353 333 $
Ben Hutton 2 800 000 $ (1)
-Salary Remaining : 1 306 667 $
Tomas Tatar 2 750 000 $ (4)
-Salary Remaining : 1 283 333 $
Elias Lindholm 2 500 000 $ (3)
-Salary Remaining : 1 166 667 $
Brandon Montour 925 000 $ (1)
-Salary Remaining : 431 667 $
Timo Meier 925 000 $ (2)
-Salary Remaining : 431 667 $
Rickard Rakell 833 000 $ (2)
-Salary Remaining : 388 733 $
Scott Laughton 833 000 $ (2)
-Salary Remaining : 388 733 $
Brandon Carlo 718 000 $ (2)
-Salary Remaining : 335 067 $
Vinnie Hinostroza 667 000 $ (1)
-Salary Remaining : 311 267 $
Tyler Bertuzzi 667 000 $ (1)
-Salary Remaining : 311 267 $
Artturi Lehkonen 667 000 $ (2)
-Salary Remaining : 311 267 $
Tomas Nosek 575 000 $ (1)
-Salary Remaining : 268 333 $
Total Pro Players22
Salary Commitment
Year 2018 : 61 717 140 $
Year 2019 : 50 083 140 $
Year 2020 : 32 207 140 $
Year 2021 : 14 607 140 $
Salary Average Commitment
Year 2018 : 61 717 140 $
Year 2019 : 50 083 140 $
Year 2020 : 32 207 140 $
Year 2021 : 14 607 140 $
Salary Cap with 1 Way Contract
Year 2018 : 61 717 140 $
Year 2019 : 50 083 140 $
Year 2020 : 32 207 140 $
Year 2021 : 14 607 140 $

Farm Players Salaries

Lias Andersson 92 500 $ (3)
Salary Remaining : 92 500 $
Martin Necas 92 500 $ (3)
Salary Remaining : 92 500 $
Blake Hillman 92 500 $ (5)
Salary Remaining : 92 500 $
Colin White 92 500 $ (2)
Salary Remaining : 92 500 $
Michael Kapla 92 500 $ (1)
Salary Remaining : 92 500 $
Nick Lappin 84 300 $ (1)
Salary Remaining : 84 300 $
Ryan Lomberg 71 000 $ (3)
Salary Remaining : 71 000 $
Giovanni Fiore 70 167 $ (5)
Salary Remaining : 70 167 $
Dylan Ferguson 70 000 $ (5)
Salary Remaining : 70 000 $
Lucas Wallmark 67 500 $ (1)
Salary Remaining : 67 500 $
Frederick Gaudreau 66 667 $ (2)
Salary Remaining : 66 667 $
William Carrier 65 200 $ (1)
Salary Remaining : 65 200 $
Marek Mazanec 65 000 $ (5)
Salary Remaining : 65 000 $
Blake Pietila 65 000 $ (2)
Salary Remaining : 65 000 $
Matt Lorito 57 500 $ (4)
Salary Remaining : 57 500 $
Jared Coreau 57 500 $ (1)
Salary Remaining : 57 500 $
Total Farm Players16
Salary Commitment
Year 2018 : 1 202 334 $
Year 2019 : 835 334 $
Year 2020 : 611 167 $
Year 2021 : 355 167 $
Salary Average Commitment
Year 2018 : 1 202 334 $
Year 2019 : 835 334 $
Year 2020 : 611 167 $
Year 2021 : 355 167 $

Toronto Toros



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 100 $ - 5 773 - 96%
Level 2: 5000 - 75 $ - 4 831 - 97%
Level 3: 3000 - 50 $ - 2 958 - 99%
Level 4: 4000 - 30 $ - 3 900 - 97%
Luxury : 2000 - 175 $ - 1 989 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left18
Average Attendance - %19 450 - 97%
Average Income per Game1 839 444 $
Year to Date Revenue42 307 222 $

Expense

Pro Players Total Salaries59 918 125 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 908 694 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date27 908 694 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 110 000 $
Pro Remaining Season Days49
Pro Expenses Per Days570 649 $
Pro Estimated Expenses27 961 801 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses27 961 801 $
Season Salary Cap59 918 125 $
Estimate Under Maximum Salary Cap of 75 000 000 $15 081 875 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 21 918 125 $
Current Bank Account247 598 528 $
Projected Bank Account252 746 727 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (5)
-Salary Remaining : 4 433 333 $
Patrice Bergeron 8 750 000 $ (3)
-Salary Remaining : 4 083 333 $
Leon Draisaitl 8 500 000 $ (3)
-Salary Remaining : 3 966 667 $
Brad Marchand 4 500 000 $ (1)
-Salary Remaining : 2 100 000 $
John Carlson 4 000 000 $ (4)
-Salary Remaining : 1 866 667 $
Hampus Lindholm 3 000 000 $ (3)
-Salary Remaining : 1 400 000 $
Oscar Klefbom 3 000 000 $ (2)
-Salary Remaining : 1 400 000 $
Erik Haula 2 750 000 $ (5)
-Salary Remaining : 1 283 333 $
Mark Stone 2 250 000 $ (1)
-Salary Remaining : 1 050 000 $
Calle Jarnkrok 2 000 000 $ (5)
-Salary Remaining : 933 333 $
Sonny Milano 925 000 $ (1)
-Salary Remaining : 431 667 $
Joshua Ho-Sang 925 000 $ (2)
-Salary Remaining : 431 667 $
Nikolaj Ehlers 925 000 $ (1)
-Salary Remaining : 431 667 $
Mike Matheson 925 000 $ (1)
-Salary Remaining : 431 667 $
Troy Stecher 925 000 $ (1)
-Salary Remaining : 431 667 $
Colin Miller 900 000 $ (1)
-Salary Remaining : 420 000 $
Alex Lyon 874 125 $ (1)
-Salary Remaining : 407 925 $
Slater Koekkoek 865 000 $ (3)
-Salary Remaining : 403 667 $
Casey Nelson 800 000 $ (1)
-Salary Remaining : 373 333 $
Tim Schaller 775 000 $ (5)
-Salary Remaining : 361 667 $
Petr Mrazek 737 000 $ (1)
-Salary Remaining : 343 933 $
Mike Reilly 725 000 $ (2)
-Salary Remaining : 338 333 $
Antti Raanta 700 000 $ (2)
-Salary Remaining : 326 667 $
Brayden Point 667 000 $ (2)
-Salary Remaining : 311 267 $
Total Pro Players24
Salary Commitment
Year 2018 : 59 918 125 $
Year 2019 : 46 157 000 $
Year 2020 : 40 140 000 $
Year 2021 : 19 025 000 $
Salary Average Commitment
Year 2018 : 59 918 125 $
Year 2019 : 46 157 000 $
Year 2020 : 40 140 000 $
Year 2021 : 19 025 000 $
Salary Cap with 1 Way Contract
Year 2018 : 59 918 125 $
Year 2019 : 46 157 000 $
Year 2020 : 40 140 000 $
Year 2021 : 19 025 000 $

Farm Players Salaries

Matt Beleskey 140 000 $ (2)
Salary Remaining : 140 000 $
Calle Rosen 92 500 $ (2)
Salary Remaining : 92 500 $
Nick Sorensen 92 500 $ (3)
Salary Remaining : 92 500 $
Kyle Rau 79 200 $ (3)
Salary Remaining : 79 200 $
Phoenix Copley 76 700 $ (1)
Salary Remaining : 76 700 $
Adam Clendening 76 000 $ (1)
Salary Remaining : 76 000 $
Teemu Pulkkinen 73 500 $ (1)
Salary Remaining : 73 500 $
Brian Ferlin 72 500 $ (1)
Salary Remaining : 72 500 $
Ashton Sautner 72 000 $ (2)
Salary Remaining : 72 000 $
Greg McKegg 70 000 $ (1)
Salary Remaining : 70 000 $
Justin Bailey 66 700 $ (1)
Salary Remaining : 66 700 $
Riley Barber 66 700 $ (1)
Salary Remaining : 66 700 $
Nick Seeler 65 000 $ (2)
Salary Remaining : 65 000 $
Michael Keranen 57 500 $ (4)
Salary Remaining : 57 500 $
Niklas Treutle 57 500 $ (4)
Salary Remaining : 57 500 $
Patrice Cormier 57 500 $ (4)
Salary Remaining : 57 500 $
Max Friberg 57 500 $ (1)
Salary Remaining : 57 500 $
Scott Timmins 57 500 $ (3)
Salary Remaining : 57 500 $
Jamie Doornbosch 57 500 $ (4)
Salary Remaining : 57 500 $
Total Farm Players19
Salary Commitment
Year 2018 : 1 388 300 $
Year 2019 : 828 700 $
Year 2020 : 459 200 $
Year 2021 : 230 000 $
Salary Average Commitment
Year 2018 : 1 388 300 $
Year 2019 : 828 700 $
Year 2020 : 459 200 $
Year 2021 : 230 000 $

Vancouver Grizzlies



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6400 - 100 $ - 5 951 - 93%
Level 2: 5400 - 75 $ - 4 915 - 91%
Level 3: 3400 - 50 $ - 3 011 - 89%
Level 4: 4400 - 30 $ - 4 033 - 92%
Luxury : 2400 - 175 $ - 2 065 - 86%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left18
Average Attendance - %19 976 - 91%
Average Income per Game1 884 931 $
Year to Date Revenue43 353 408 $

Expense

Pro Players Total Salaries52 341 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 705 810 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date28 705 810 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 928 754 $
Pro Remaining Season Days49
Pro Expenses Per Days498 486 $
Pro Estimated Expenses24 425 814 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses24 425 814 $
Season Salary Cap52 341 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $22 659 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 14 341 000 $
Current Bank Account69 247 598 $
Projected Bank Account78 750 538 $

Pro Players Salaries

Andrew Ladd 8 000 000 $ (4)
-Salary Remaining : 3 733 333 $
Taylor Hall 6 000 000 $ (5)
-Salary Remaining : 2 800 000 $
Mike Smith 6 000 000 $ (2)
-Salary Remaining : 2 800 000 $
Keith Yandle 5 250 000 $ (1)
-Salary Remaining : 2 450 000 $
Carl Soderberg 4 500 000 $ (3)
-Salary Remaining : 2 100 000 $
Olli Maatta 4 083 000 $ (3)
-Salary Remaining : 1 905 400 $
Damon Severson 2 500 000 $ (3)
-Salary Remaining : 1 166 667 $
Brad Richardson 2 250 000 $ (4)
-Salary Remaining : 1 050 000 $
Eric Fehr 2 000 000 $ (2)
-Salary Remaining : 933 333 $
Melker Karlsson 2 000 000 $ (5)
-Salary Remaining : 933 333 $
Matt Hunwick 1 200 000 $ (3)
-Salary Remaining : 560 000 $
Julius Honka 925 000 $ (2)
-Salary Remaining : 431 667 $
Jakub Vrana 925 000 $ (2)
-Salary Remaining : 431 667 $
Tucker Poolman 925 000 $ (1)
-Salary Remaining : 431 667 $
Pierre-Luc Dubois 925 000 $ (3)
-Salary Remaining : 431 667 $
Nick Cousins 840 000 $ (2)
-Salary Remaining : 392 000 $
Ryan Spooner 800 000 $ (1)
-Salary Remaining : 373 333 $
Ivan Barbashev 743 000 $ (2)
-Salary Remaining : 346 733 $
J-F Berube 675 000 $ (4)
-Salary Remaining : 315 000 $
Scott Wedgewood 650 000 $ (1)
-Salary Remaining : 303 333 $
Nate Thompson 575 000 $ (1)
-Salary Remaining : 268 333 $
Byron Froese 575 000 $ (3)
-Salary Remaining : 268 333 $
Total Pro Players22
Salary Commitment
Year 2018 : 52 341 000 $
Year 2019 : 44 141 000 $
Year 2020 : 32 708 000 $
Year 2021 : 18 925 000 $
Salary Average Commitment
Year 2018 : 52 341 000 $
Year 2019 : 44 141 000 $
Year 2020 : 32 708 000 $
Year 2021 : 18 925 000 $
Salary Cap with 1 Way Contract
Year 2018 : 52 341 000 $
Year 2019 : 44 141 000 $
Year 2020 : 32 708 000 $
Year 2021 : 18 925 000 $

Farm Players Salaries

Matt Moulson 600 000 $ (2)
Salary Remaining : 600 000 $
Drew Miller 135 000 $ (1)
Salary Remaining : 135 000 $
Jay McClement 130 000 $ (3)
Salary Remaining : 130 000 $
Spencer Foo 92 500 $ (2)
Salary Remaining : 92 500 $
Kevin Roy 92 500 $ (1)
Salary Remaining : 92 500 $
Justin Kloos 79 250 $ (1)
Salary Remaining : 79 250 $
Joonas Kemppainen 79 200 $ (3)
Salary Remaining : 79 200 $
Freddie Hamilton 68 889 $ (1)
Salary Remaining : 68 889 $
Daniel Brickley 67 000 $ (1)
Salary Remaining : 67 000 $
Tyler Wotherspoon 62 500 $ (4)
Salary Remaining : 62 500 $
Carter Bancks 57 500 $ (1)
Salary Remaining : 57 500 $
Daniel Taylor 50 000 $ (5)
Salary Remaining : 50 000 $
Total Farm Players12
Salary Commitment
Year 2018 : 1 514 339 $
Year 2019 : 1 014 200 $
Year 2020 : 321 700 $
Year 2021 : 112 500 $
Salary Average Commitment
Year 2018 : 1 514 339 $
Year 2019 : 1 014 200 $
Year 2020 : 321 700 $
Year 2021 : 112 500 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6400 - 100 $ - 5 764 - 90%
Level 2: 5400 - 75 $ - 4 936 - 91%
Level 3: 3400 - 50 $ - 3 097 - 91%
Level 4: 4400 - 30 $ - 4 043 - 92%
Luxury : 2400 - 175 $ - 2 119 - 88%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left19
Average Attendance - %19 959 - 91%
Average Income per Game1 886 951 $
Year to Date Revenue41 512 915 $

Expense

Pro Players Total Salaries43 448 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 533 394 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date28 533 394 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 852 063 $
Pro Remaining Season Days49
Pro Expenses Per Days413 795 $
Pro Estimated Expenses20 275 955 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses20 275 955 $
Season Salary Cap43 448 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $31 551 500 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 5 448 500 $
Current Bank Account207 179 521 $
Projected Bank Account222 755 629 $

Pro Players Salaries

Kris Versteeg 4 700 000 $ (2)
-Salary Remaining : 2 193 333 $
Adam Henrique 4 000 000 $ (3)
-Salary Remaining : 1 866 667 $
Jakob Silfverberg 3 750 000 $ (4)
-Salary Remaining : 1 750 000 $
Brock Nelson 3 500 000 $ (5)
-Salary Remaining : 1 633 333 $
Artem Anisimov 3 100 000 $ (2)
-Salary Remaining : 1 446 667 $
Martin Jones 3 000 000 $ (4)
-Salary Remaining : 1 400 000 $
Teuvo Teravainen 2 860 000 $ (3)
-Salary Remaining : 1 334 667 $
Lars Eller 2 500 000 $ (3)
-Salary Remaining : 1 166 667 $
Mark Pysyk 1 950 000 $ (5)
-Salary Remaining : 910 000 $
Joel Edmundson 1 200 000 $ (2)
-Salary Remaining : 560 000 $
Alexander Kerfoot 925 000 $ (2)
-Salary Remaining : 431 667 $
Jared McCann 925 000 $ (1)
-Salary Remaining : 431 667 $
Ivan Provorov 925 000 $ (2)
-Salary Remaining : 431 667 $
Pavel Zacha 925 000 $ (1)
-Salary Remaining : 431 667 $
Kasperi Kapanen 925 000 $ (1)
-Salary Remaining : 431 667 $
Adrian Kempe 925 000 $ (2)
-Salary Remaining : 431 667 $
Josh Manson 925 000 $ (2)
-Salary Remaining : 431 667 $
Duncan Siemens 874 000 $ (2)
-Salary Remaining : 407 867 $
Jake Dotchin 812 500 $ (3)
-Salary Remaining : 379 167 $
Nino Niederreiter 810 000 $ (1)
-Salary Remaining : 378 000 $
Jon Gillies 750 000 $ (3)
-Salary Remaining : 350 000 $
Brett Lernout 667 000 $ (1)
-Salary Remaining : 311 267 $
Malcolm Subban 650 000 $ (2)
-Salary Remaining : 303 333 $
Chris Wagner 650 000 $ (1)
-Salary Remaining : 303 333 $
Brad Hunt 600 000 $ (4)
-Salary Remaining : 280 000 $
Dylan DeMelo 600 000 $ (2)
-Salary Remaining : 280 000 $
Total Pro Players26
Salary Commitment
Year 2018 : 43 448 500 $
Year 2019 : 38 546 500 $
Year 2020 : 23 722 500 $
Year 2021 : 12 800 000 $
Salary Average Commitment
Year 2018 : 43 448 500 $
Year 2019 : 38 546 500 $
Year 2020 : 23 722 500 $
Year 2021 : 12 800 000 $
Salary Cap with 1 Way Contract
Year 2018 : 43 448 500 $
Year 2019 : 38 546 500 $
Year 2020 : 23 722 500 $
Year 2021 : 12 800 000 $

Farm Players Salaries

Andrej Nestrasil 95 000 $ (4)
Salary Remaining : 95 000 $
Henrik Samuelsson 92 500 $ (3)
Salary Remaining : 92 500 $
Emile Poirier 92 500 $ (3)
Salary Remaining : 92 500 $
Zach Whitecloud 92 500 $ (2)
Salary Remaining : 92 500 $
Philip Holm 92 500 $ (5)
Salary Remaining : 92 500 $
Janne Kuokkanen 84 250 $ (3)
Salary Remaining : 84 250 $
Matt Donovan 82 700 $ (2)
Salary Remaining : 82 700 $
Spencer Martin 74 300 $ (1)
Salary Remaining : 74 300 $
Jack Rodewald 69 000 $ (3)
Salary Remaining : 69 000 $
Tobias Lindberg 66 000 $ (1)
Salary Remaining : 66 000 $
Stefan Matteau 65 000 $ (3)
Salary Remaining : 65 000 $
Ross Johnston 62 000 $ (3)
Salary Remaining : 62 000 $
Andrew Campbell 57 500 $ (2)
Salary Remaining : 57 500 $
Stuart Percy 57 500 $ (2)
Salary Remaining : 57 500 $
Brandon Bollig 57 500 $ (1)
Salary Remaining : 57 500 $
Stanislav Galiev 57 500 $ (1)
Salary Remaining : 57 500 $
Adam Payerl 57 500 $ (4)
Salary Remaining : 57 500 $
Total Farm Players17
Salary Commitment
Year 2018 : 1 255 750 $
Year 2019 : 1 000 450 $
Year 2020 : 710 250 $
Year 2021 : 245 000 $
Salary Average Commitment
Year 2018 : 1 371 500 $
Year 2019 : 1 116 200 $
Year 2020 : 826 000 $
Year 2021 : 245 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 75 000 000 $
Available Cap Space

Over Minimum of
38 000 000 $

Pro Players

Farm Players

Total Players

Alberta Oilers 67 498 773 $ 62 630 500 $ 12 369 500 $ 24 630 500 $ 241842
Baltimore Blades 156 212 679 $ 66 498 000 $ 8 502 000 $ 28 498 000 $ 261945
Birmingham Bulls 178 136 140 $ 60 130 000 $ 14 870 000 $ 22 130 000 $ 231639
Calgary Cowboys 224 337 191 $ 39 699 000 $ 35 301 000 $ 1 699 000 $ 24327
Chicago Cougars 120 349 353 $ 42 325 500 $ 32 674 500 $ 4 325 500 $ 271239
Cincinnati Stingers 194 158 064 $ 60 261 000 $ 14 739 000 $ 22 261 000 $ 221537
Cleveland Crusaders 110 535 192 $ 67 275 000 $ 7 725 000 $ 29 275 000 $ 281341
Dayton Firebirds 32 052 294 $ 74 210 000 $ 790 000 $ 36 210 000 $ 29837
Denver Spurs 215 154 851 $ 60 553 000 $ 14 447 000 $ 22 553 000 $ 241842
Detroit Gladiators 57 994 637 $ 49 199 500 $ 25 800 500 $ 11 199 500 $ 251338
Halifax Icebreakers 49 571 037 $ 66 109 999 $ 8 890 001 $ 28 109 999 $ 251742
Houston Aeros 105 894 062 $ 69 291 670 $ 5 708 330 $ 31 291 670 $ 241236
Indiana Racers 81 862 047 $ 69 398 670 $ 5 601 330 $ 31 398 670 $ 241842
Laval Chiefs 325 335 358 $ 66 160 000 $ 8 840 000 $ 28 160 000 $ 242145
Los Angeles Sharks 59 555 288 $ 70 307 000 $ 4 693 000 $ 32 307 000 $ 301040
Manhattan Raiders 112 446 665 $ 54 650 000 $ 20 350 000 $ 16 650 000 $ 291342
Miami ScreamingEagles 59 121 234 $ 72 168 429 $ 2 831 571 $ 34 168 429 $ 241034
Michigan Stags 110 776 948 $ 64 810 000 $ 10 190 000 $ 26 810 000 $ 232447
Minnesota FightingSaints 58 929 928 $ 41 308 000 $ 33 692 000 $ 3 308 000 $ 232144
New England Whalers 87 062 412 $ 70 062 330 $ 4 937 670 $ 32 062 330 $ 261541
New Jersey Knights 30 716 663 $ 74 958 000 $ 42 000 $ 36 958 000 $ 211334
New York GoldenBlades 92 441 809 $ 69 085 000 $ 5 915 000 $ 31 085 000 $ 291039
Orlando SolarBears 71 475 741 $ 73 585 500 $ 1 414 500 $ 35 585 500 $ 29534
Ottawa Nationals 124 824 085 $ 61 849 500 $ 13 150 500 $ 23 849 500 $ 211233
Philly Blazers 68 008 794 $ 72 920 500 $ 2 079 500 $ 34 920 500 $ 251237
Phoenix Roadrunners 127 719 587 $ 60 412 000 $ 14 588 000 $ 22 412 000 $ 32537
Quebec Nordiques 304 168 701 $ 50 018 500 $ 24 981 500 $ 12 018 500 $ 251641
San Diego Mariners 74 161 771 $ 74 977 000 $ 23 000 $ 36 977 000 $ 261339
San Francisco Shamrocks 256 876 910 $ 61 717 140 $ 13 282 860 $ 23 717 140 $ 221638
Toronto Toros 247 598 528 $ 59 918 125 $ 15 081 875 $ 21 918 125 $ 241943
Vancouver Grizzlies 69 247 598 $ 52 341 000 $ 22 659 000 $ 14 341 000 $ 221234
Winnipeg Jets 207 179 521 $ 43 448 500 $ 31 551 500 $ 5 448 500 $ 261743