Team FinanceLast Update - 3 décembre 2018 at 18:08
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 - 100 $ - 5 835 - 97%
Level 2: 5000 - 75 $ - 4 856 - 97%
Level 3: 3000 - 50 $ - 2 954 - 98%
Level 4: 4000 - 30 $ - 3 854 - 96%
Luxury : 2000 - 175 $ - 1 983 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left34
Average Attendance - %19 482 - 97%
Average Income per Game1 780 843 $
Year to Date Revenue12 465 901 $

Expense

Pro Players Total Salaries57 455 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 207 925 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date8 207 925 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 548 662 $
Pro Remaining Season Days90
Pro Expenses Per Days547 195 $
Pro Estimated Expenses49 247 550 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses49 247 550 $
Season Salary Cap57 455 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $17 544 500 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 19 455 500 $
Current Bank Account65 057 976 $
Projected Bank Account76 359 088 $

Pro Players Salaries

Steven Stamkos 9 500 000 $ (2)
-Salary Remaining : 8 142 857 $
Jordan Staal 6 000 000 $ (2)
-Salary Remaining : 5 142 857 $
Brandon Dubinsky 5 850 000 $ (5)
-Salary Remaining : 5 014 286 $
Alex Goligoski 5 375 000 $ (4)
-Salary Remaining : 4 607 143 $
Chris Stewart 4 100 000 $ (1)
-Salary Remaining : 3 514 286 $
Matt Murray 3 750 000 $ (4)
-Salary Remaining : 3 214 286 $
David Desharnais 3 500 000 $ (3)
-Salary Remaining : 3 000 000 $
Derek Dorsett 3 100 000 $ (3)
-Salary Remaining : 2 657 143 $
Kevin Hayes 2 600 000 $ (1)
-Salary Remaining : 2 228 571 $
Derek MacKenzie 1 300 000 $ (3)
-Salary Remaining : 1 114 286 $
Max Domi 925 000 $ (1)
-Salary Remaining : 792 857 $
Matthew Tkachuk 925 000 $ (2)
-Salary Remaining : 792 857 $
Andreas Borgman 925 000 $ (1)
-Salary Remaining : 792 857 $
Mikko Rantanen 925 000 $ (1)
-Salary Remaining : 792 857 $
Thomas Chabot 925 000 $ (2)
-Salary Remaining : 792 857 $
Gabriel Bourque 866 000 $ (3)
-Salary Remaining : 742 286 $
Jake DeBrusk 832 500 $ (3)
-Salary Remaining : 713 571 $
Haydn Fleury 832 500 $ (2)
-Salary Remaining : 713 571 $
Noah Juulsen 832 500 $ (3)
-Salary Remaining : 713 571 $
Alexander Petrovic 800 000 $ (1)
-Salary Remaining : 685 714 $
Brendan Gaunce 800 000 $ (4)
-Salary Remaining : 685 714 $
Markus Nutivaara 792 000 $ (1)
-Salary Remaining : 678 857 $
Jean-Gabriel Pageau 700 000 $ (1)
-Salary Remaining : 600 000 $
Jordie Benn 650 000 $ (2)
-Salary Remaining : 557 143 $
Laurent Brossoit 650 000 $ (3)
-Salary Remaining : 557 143 $
Total Pro Players25
Salary Commitment
Year 2018 : 57 455 500 $
Year 2019 : 45 688 500 $
Year 2020 : 26 856 000 $
Year 2021 : 15 775 000 $
Salary Average Commitment
Year 2018 : 58 623 000 $
Year 2019 : 46 856 000 $
Year 2020 : 28 023 500 $
Year 2021 : 15 775 000 $
Salary Cap with 1 Way Contract
Year 2018 : 57 455 500 $
Year 2019 : 45 688 500 $
Year 2020 : 26 856 000 $
Year 2021 : 15 775 000 $

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 $ - 5 813 - 91%
Level 2: 5400 - 75 $ - 4 921 - 91%
Level 3: 3400 - 50 $ - 3 014 - 89%
Level 4: 4400 - 30 $ - 4 169 - 95%
Luxury : 2400 - 175 $ - 1 996 - 83%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %19 913 - 91%
Average Income per Game1 785 723 $
Year to Date Revenue10 714 337 $

Expense

Pro Players Total Salaries65 039 588 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 291 375 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date9 291 375 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 500 299 $
Pro Remaining Season Days90
Pro Expenses Per Days619 425 $
Pro Estimated Expenses55 748 250 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses55 748 250 $
Season Salary Cap65 039 588 $
Estimate Under Maximum Salary Cap of 75 000 000 $9 960 412 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 27 039 588 $
Current Bank Account148 822 962 $
Projected Bank Account155 575 011 $

Pro Players Salaries

Sidney Crosby 10 900 000 $ (5)
-Salary Remaining : 9 342 857 $
Roberto Luongo 6 714 000 $ (1)
-Salary Remaining : 5 754 857 $
Jason Pominville 6 250 000 $ (1)
-Salary Remaining : 5 357 143 $
Valtteri Filppula 6 000 000 $ (3)
-Salary Remaining : 5 142 857 $
Paul Martin 5 000 000 $ (2)
-Salary Remaining : 4 285 714 $
Adam Larsson 4 500 000 $ (5)
-Salary Remaining : 3 857 143 $
Jake Gardiner 4 050 000 $ (4)
-Salary Remaining : 3 471 429 $
David Perron 3 500 000 $ (1)
-Salary Remaining : 3 000 000 $
Thomas Hickey 3 100 000 $ (5)
-Salary Remaining : 2 657 143 $
Craig Smith 2 000 000 $ (2)
-Salary Remaining : 1 714 286 $
Ian Cole 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
David Savard 1 300 000 $ (3)
-Salary Remaining : 1 114 286 $
William Nylander 925 000 $ (2)
-Salary Remaining : 792 857 $
Matt Benning 925 000 $ (1)
-Salary Remaining : 792 857 $
Brock McGinn 875 000 $ (3)
-Salary Remaining : 750 000 $
Taylor Leier 806 588 $ (3)
-Salary Remaining : 691 361 $
Christian Dvorak 792 000 $ (2)
-Salary Remaining : 678 857 $
Anthony Cirelli 742 000 $ (2)
-Salary Remaining : 636 000 $
Anthony Stolarz 725 000 $ (3)
-Salary Remaining : 621 429 $
Jacob Josefson 700 000 $ (5)
-Salary Remaining : 600 000 $
Blake Coleman 660 000 $ (5)
-Salary Remaining : 565 714 $
Robert Bortuzzo 650 000 $ (2)
-Salary Remaining : 557 143 $
Erik Gustafsson 650 000 $ (1)
-Salary Remaining : 557 143 $
Micheal Haley 600 000 $ (1)
-Salary Remaining : 514 286 $
Nick Jensen 600 000 $ (2)
-Salary Remaining : 514 286 $
Carter Hutton 575 000 $ (1)
-Salary Remaining : 492 857 $
Total Pro Players26
Salary Commitment
Year 2018 : 65 039 588 $
Year 2019 : 45 825 588 $
Year 2020 : 35 116 588 $
Year 2021 : 23 910 000 $
Salary Average Commitment
Year 2018 : 65 039 588 $
Year 2019 : 45 825 588 $
Year 2020 : 35 116 588 $
Year 2021 : 23 910 000 $
Salary Cap with 1 Way Contract
Year 2018 : 65 039 588 $
Year 2019 : 45 825 588 $
Year 2020 : 35 116 588 $
Year 2021 : 23 910 000 $

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 $
Matthew Highmore 74 250 $ (2)
Salary Remaining : 74 250 $
Beau Bennett 72 500 $ (4)
Salary Remaining : 72 500 $
Tyler Graovac 65 000 $ (2)
Salary Remaining : 65 000 $
David Musil 60 000 $ (1)
Salary Remaining : 60 000 $
Tommy Cross 60 000 $ (3)
Salary Remaining : 60 000 $
Andy Miele 60 000 $ (2)
Salary Remaining : 60 000 $
Kevin Poulin 57 750 $ (1)
Salary Remaining : 57 750 $
Gabriel Dumont 57 500 $ (3)
Salary Remaining : 57 500 $
Drayson Bowman 57 500 $ (1)
Salary Remaining : 57 500 $
David Warsofsky 57 500 $ (4)
Salary Remaining : 57 500 $
Aaron Palushaj 57 500 $ (1)
Salary Remaining : 57 500 $
Total Farm Players17
Salary Commitment
Year 2018 : 1 235 500 $
Year 2019 : 736 750 $
Year 2020 : 352 500 $
Year 2021 : 235 000 $
Salary Average Commitment
Year 2018 : 1 235 500 $
Year 2019 : 736 750 $
Year 2020 : 352 500 $
Year 2021 : 235 000 $

Birmingham Bulls



Arena Capacity - Ticket Price
Attendance - %

Arena NameBulls Arena
Level 1: 6400 - 100 $ - 5 973 - 93%
Level 2: 5400 - 75 $ - 4 855 - 90%
Level 3: 3400 - 55 $ - 2 350 - 69%
Level 4: 4400 - 30 $ - 3 972 - 90%
Luxury : 2400 - 175 $ - 2 125 - 89%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %19 275 - 88%
Average Income per Game1 805 836 $
Year to Date Revenue10 835 015 $

Expense

Pro Players Total Salaries54 297 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 090 522 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date9 090 522 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 204 254 $
Pro Remaining Season Days90
Pro Expenses Per Days517 119 $
Pro Estimated Expenses46 540 710 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses46 540 710 $
Season Salary Cap54 297 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $20 702 500 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 16 297 500 $
Current Bank Account168 044 493 $
Projected Bank Account184 708 037 $

Pro Players Salaries

Mark Giordano 6 750 000 $ (5)
-Salary Remaining : 5 785 714 $
Justin Faulk 5 500 000 $ (1)
-Salary Remaining : 4 714 286 $
James Neal 5 000 000 $ (1)
-Salary Remaining : 4 285 714 $
Tyler Seguin 4 500 000 $ (1)
-Salary Remaining : 3 857 143 $
Antti Niemi 4 000 000 $ (2)
-Salary Remaining : 3 428 571 $
Christopher Tanev 3 500 000 $ (3)
-Salary Remaining : 3 000 000 $
Ryan Johansen 3 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Brenden Dillon 2 750 000 $ (4)
-Salary Remaining : 2 357 143 $
Andrew Cogliano 2 670 000 $ (1)
-Salary Remaining : 2 288 571 $
Tyler Toffoli 2 600 000 $ (1)
-Salary Remaining : 2 228 571 $
Connor Hellebuyck 2 250 000 $ (2)
-Salary Remaining : 1 928 571 $
Jaden Schwartz 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Zach Hyman 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Justin Schultz 1 400 000 $ (4)
-Salary Remaining : 1 200 000 $
J.T. Brown 1 250 000 $ (4)
-Salary Remaining : 1 071 429 $
Tom Pyatt 1 000 000 $ (5)
-Salary Remaining : 857 143 $
Sebastian Aho 925 000 $ (2)
-Salary Remaining : 792 857 $
Tyler Motte 925 000 $ (2)
-Salary Remaining : 792 857 $
Mark Barberio 800 000 $ (3)
-Salary Remaining : 685 714 $
Samuel Girard 742 500 $ (3)
-Salary Remaining : 636 429 $
Chris Tierney 735 000 $ (3)
-Salary Remaining : 630 000 $
Total Pro Players21
Salary Commitment
Year 2018 : 54 297 500 $
Year 2019 : 27 027 500 $
Year 2020 : 18 927 500 $
Year 2021 : 13 150 000 $
Salary Average Commitment
Year 2018 : 54 297 500 $
Year 2019 : 27 027 500 $
Year 2020 : 18 927 500 $
Year 2021 : 13 150 000 $
Salary Cap with 1 Way Contract
Year 2018 : 54 297 500 $
Year 2019 : 27 027 500 $
Year 2020 : 18 927 500 $
Year 2021 : 13 150 000 $

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 $ - 6 004 - 94%
Level 2: 5400 - 75 $ - 4 809 - 89%
Level 3: 3400 - 55 $ - 2 367 - 70%
Level 4: 4400 - 30 $ - 3 901 - 89%
Luxury : 2400 - 175 $ - 2 166 - 90%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left34
Average Attendance - %19 246 - 87%
Average Income per Game1 825 230 $
Year to Date Revenue12 776 607 $

Expense

Pro Players Total Salaries42 084 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 543 376 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date5 543 376 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 057 805 $
Pro Remaining Season Days90
Pro Expenses Per Days400 800 $
Pro Estimated Expenses36 072 000 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses36 072 000 $
Season Salary Cap42 084 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $32 916 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 4 084 000 $
Current Bank Account209 633 231 $
Projected Bank Account235 619 036 $

Pro Players Salaries

Ryan Miller 6 250 000 $ (1)
-Salary Remaining : 5 357 143 $
Shayne Gostisbehere 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Patrik Berglund 3 700 000 $ (2)
-Salary Remaining : 3 171 429 $
Patric Hornqvist 3 500 000 $ (1)
-Salary Remaining : 3 000 000 $
Michal Neuvirth 2 250 000 $ (5)
-Salary Remaining : 1 928 571 $
Mark Letestu 1 800 000 $ (3)
-Salary Remaining : 1 542 857 $
Jeff Petry 1 800 000 $ (1)
-Salary Remaining : 1 542 857 $
Shawn Matthias 1 650 000 $ (1)
-Salary Remaining : 1 414 286 $
Thomas Vanek 1 300 000 $ (4)
-Salary Remaining : 1 114 286 $
Andrew Copp 1 100 000 $ (3)
-Salary Remaining : 942 857 $
Patrick Wiercioch 1 100 000 $ (1)
-Salary Remaining : 942 857 $
Joe Morrow 1 000 000 $ (5)
-Salary Remaining : 857 143 $
Scott Wilson 1 000 000 $ (5)
-Salary Remaining : 857 143 $
Drake Caggiula 925 000 $ (1)
-Salary Remaining : 792 857 $
Klas Dahlbeck 850 000 $ (5)
-Salary Remaining : 728 571 $
Marcus Pettersson 825 000 $ (2)
-Salary Remaining : 707 143 $
Vince Dunn 775 000 $ (3)
-Salary Remaining : 664 286 $
Mark Alt 700 000 $ (5)
-Salary Remaining : 600 000 $
Dominik Simon 667 000 $ (1)
-Salary Remaining : 571 714 $
Tristan Jarry 667 000 $ (1)
-Salary Remaining : 571 714 $
Connor Brickley 650 000 $ (5)
-Salary Remaining : 557 143 $
Thomas Tynan 650 000 $ (1)
-Salary Remaining : 557 143 $
Denis Malgin 640 000 $ (2)
-Salary Remaining : 548 571 $
Joel Vermin 635 000 $ (1)
-Salary Remaining : 544 286 $
Jiki Sekac 575 000 $ (1)
-Salary Remaining : 492 857 $
Jamie Devane 575 000 $ (5)
-Salary Remaining : 492 857 $
Mike Liambas 500 000 $ (1)
-Salary Remaining : 428 571 $
Total Pro Players27
Salary Commitment
Year 2018 : 42 084 000 $
Year 2019 : 17 165 000 $
Year 2020 : 12 000 000 $
Year 2021 : 8 325 000 $
Salary Average Commitment
Year 2018 : 42 084 000 $
Year 2019 : 17 165 000 $
Year 2020 : 12 000 000 $
Year 2021 : 8 325 000 $
Salary Cap with 1 Way Contract
Year 2018 : 42 084 000 $
Year 2019 : 17 165 000 $
Year 2020 : 12 000 000 $
Year 2021 : 8 325 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

Chicago Cougars



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6400 - 100 $ - 6 103 - 95%
Level 2: 5400 - 75 $ - 5 072 - 94%
Level 3: 3400 - 55 $ - 2 314 - 68%
Level 4: 4400 - 30 $ - 4 151 - 94%
Luxury : 2400 - 175 $ - 2 040 - 85%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %19 679 - 89%
Average Income per Game1 827 527 $
Year to Date Revenue10 965 163 $

Expense

Pro Players Total Salaries48 388 830 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 912 690 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date6 912 690 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 963 451 $
Pro Remaining Season Days90
Pro Expenses Per Days460 846 $
Pro Estimated Expenses41 476 140 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses41 476 140 $
Season Salary Cap48 388 830 $
Estimate Under Maximum Salary Cap of 75 000 000 $26 611 170 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 10 388 830 $
Current Bank Account109 552 473 $
Projected Bank Account132 039 784 $

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (3)
-Salary Remaining : 7 285 714 $
Loui Eriksson 8 000 000 $ (4)
-Salary Remaining : 6 857 143 $
Niklas Kronwall 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Marc-Andre Fleury 5 750 000 $ (3)
-Salary Remaining : 4 928 571 $
Alex Galchenyuk 2 800 000 $ (3)
-Salary Remaining : 2 400 000 $
Sam Bennett 1 950 000 $ (3)
-Salary Remaining : 1 671 429 $
Matt Hendricks 1 850 000 $ (3)
-Salary Remaining : 1 585 714 $
Kevin Fiala 1 363 330 $ (3)
-Salary Remaining : 1 168 569 $
Anton Khudobin 1 200 000 $ (5)
-Salary Remaining : 1 028 571 $
Brandon Manning 950 000 $ (4)
-Salary Remaining : 814 286 $
Ryan Pulock 925 000 $ (1)
-Salary Remaining : 792 857 $
Nick Ritchie 925 000 $ (1)
-Salary Remaining : 792 857 $
Luke Kunin 925 000 $ (2)
-Salary Remaining : 792 857 $
Christian Folin 850 000 $ (5)
-Salary Remaining : 728 571 $
Sam Reinhart 832 500 $ (3)
-Salary Remaining : 713 571 $
Travis Sanheim 832 500 $ (2)
-Salary Remaining : 713 571 $
Devin Shore 818 000 $ (1)
-Salary Remaining : 701 143 $
John Gilmour 742 500 $ (5)
-Salary Remaining : 636 429 $
Justin Falk 700 000 $ (2)
-Salary Remaining : 600 000 $
Jack Campbell 650 000 $ (1)
-Salary Remaining : 557 143 $
Charles Hudon 650 000 $ (3)
-Salary Remaining : 557 143 $
Alex Biega 600 000 $ (3)
-Salary Remaining : 514 286 $
Chad Ruhwedel 575 000 $ (4)
-Salary Remaining : 492 857 $
Total Pro Players23
Salary Commitment
Year 2018 : 48 388 830 $
Year 2019 : 39 070 830 $
Year 2020 : 36 613 330 $
Year 2021 : 12 317 500 $
Salary Average Commitment
Year 2018 : 48 388 830 $
Year 2019 : 39 070 830 $
Year 2020 : 36 613 330 $
Year 2021 : 12 317 500 $
Salary Cap with 1 Way Contract
Year 2018 : 48 388 830 $
Year 2019 : 39 070 830 $
Year 2020 : 36 613 330 $
Year 2021 : 12 317 500 $

Farm Players Salaries

John-Michael Liles 425 000 $ (1)
Salary Remaining : 425 000 $
Nathan Gerbe 200 000 $ (3)
Salary Remaining : 200 000 $
Dwight King 195 000 $ (2)
Salary Remaining : 195 000 $
Jakub Kindl 160 000 $ (1)
Salary Remaining : 160 000 $
Ben Smith 150 000 $ (2)
Salary Remaining : 150 000 $
Nicolas Kerdiles 92 500 $ (1)
Salary Remaining : 92 500 $
Matt Puempel 90 000 $ (2)
Salary Remaining : 90 000 $
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 $
Liam O'Brien 65 000 $ (2)
Salary Remaining : 65 000 $
Brian Lashoff 65 000 $ (4)
Salary Remaining : 65 000 $
Michael Paliotta 60 000 $ (2)
Salary Remaining : 60 000 $
Mark McNeill 60 000 $ (2)
Salary Remaining : 60 000 $
Jim O'Brien 60 000 $ (3)
Salary Remaining : 60 000 $
Adam Wilcox 50 000 $ (2)
Salary Remaining : 50 000 $
Total Farm Players17
Salary Commitment
Year 2018 : 1 978 900 $
Year 2019 : 1 227 100 $
Year 2020 : 477 100 $
Year 2021 : 150 100 $
Salary Average Commitment
Year 2018 : 2 111 900 $
Year 2019 : 1 360 100 $
Year 2020 : 610 100 $
Year 2021 : 150 100 $

Cincinnati Stingers



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6200 - 100 $ - 5 788 - 93%
Level 2: 5200 - 75 $ - 4 666 - 90%
Level 3: 3200 - 50 $ - 3 033 - 95%
Level 4: 4200 - 30 $ - 3 997 - 95%
Luxury : 2200 - 175 $ - 2 070 - 94%
Total Capacity :21000
Team Popularity : 100%

Income

Home Games Left34
Average Attendance - %19 555 - 93%
Average Income per Game1 795 710 $
Year to Date Revenue12 569 973 $

Expense

Pro Players Total Salaries55 611 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 944 435 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date7 944 435 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 054 155 $
Pro Remaining Season Days90
Pro Expenses Per Days529 629 $
Pro Estimated Expenses47 666 610 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses47 666 610 $
Season Salary Cap55 611 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $19 389 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 17 611 000 $
Current Bank Account187 744 288 $
Projected Bank Account201 131 833 $

Pro Players Salaries

Jonathan Toews 6 500 000 $ (2)
-Salary Remaining : 5 571 429 $
Dmitry Orlov 6 500 000 $ (5)
-Salary Remaining : 5 571 429 $
Matt Duchene 6 000 000 $ (5)
-Salary Remaining : 5 142 857 $
Jay Bouwmeester 5 600 000 $ (2)
-Salary Remaining : 4 800 000 $
Alexei Emelin 4 100 000 $ (1)
-Salary Remaining : 3 514 286 $
Erik Johnson 3 750 000 $ (2)
-Salary Remaining : 3 214 286 $
Luca Sbisa 3 600 000 $ (4)
-Salary Remaining : 3 085 714 $
Andrei Vasilevskiy 3 500 000 $ (3)
-Salary Remaining : 3 000 000 $
Carl Hagelin 2 100 000 $ (1)
-Salary Remaining : 1 800 000 $
Vladislav Namestnikov 1 900 000 $ (1)
-Salary Remaining : 1 628 571 $
Jesper Fast 1 850 000 $ (5)
-Salary Remaining : 1 585 714 $
Jake McCabe 1 250 000 $ (2)
-Salary Remaining : 1 071 429 $
J.T. Compher 925 000 $ (2)
-Salary Remaining : 792 857 $
Jared McCann 925 000 $ (1)
-Salary Remaining : 792 857 $
Adrian Kempe 925 000 $ (2)
-Salary Remaining : 792 857 $
Travis Konecny 925 000 $ (2)
-Salary Remaining : 792 857 $
Mikhail Sergachev 925 000 $ (2)
-Salary Remaining : 792 857 $
Clayton Keller 900 000 $ (2)
-Salary Remaining : 771 429 $
Christian Fischer 818 000 $ (2)
-Salary Remaining : 701 143 $
Alex DeBrincat 743 000 $ (3)
-Salary Remaining : 636 857 $
Kurtis MacDermid 650 000 $ (5)
-Salary Remaining : 557 143 $
Jeff Glass 650 000 $ (1)
-Salary Remaining : 557 143 $
Colton Sissons 575 000 $ (2)
-Salary Remaining : 492 857 $
Total Pro Players23
Salary Commitment
Year 2018 : 55 611 000 $
Year 2019 : 45 936 000 $
Year 2020 : 22 843 000 $
Year 2021 : 18 600 000 $
Salary Average Commitment
Year 2018 : 55 611 000 $
Year 2019 : 45 936 000 $
Year 2020 : 22 843 000 $
Year 2021 : 18 600 000 $
Salary Cap with 1 Way Contract
Year 2018 : 55 611 000 $
Year 2019 : 45 936 000 $
Year 2020 : 22 843 000 $
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 $ - 5 710 - 91%
Level 2: 5300 - 75 $ - 4 918 - 93%
Level 3: 3300 - 50 $ - 3 080 - 93%
Level 4: 4300 - 30 $ - 3 912 - 91%
Luxury : 2300 - 175 $ - 2 085 - 91%
Total Capacity :21500
Team Popularity : 100%

Income

Home Games Left34
Average Attendance - %19 706 - 92%
Average Income per Game1 801 591 $
Year to Date Revenue12 611 136 $

Expense

Pro Players Total Salaries61 100 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 102 859 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date9 102 859 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 254 089 $
Pro Remaining Season Days90
Pro Expenses Per Days581 905 $
Pro Estimated Expenses52 371 450 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses52 371 450 $
Season Salary Cap61 100 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $13 900 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 23 100 000 $
Current Bank Account104 308 277 $
Projected Bank Account113 190 916 $

Pro Players Salaries

Henrik Sedin 6 100 000 $ (1)
-Salary Remaining : 5 228 571 $
Blake Wheeler 5 600 000 $ (5)
-Salary Remaining : 4 800 000 $
Andrew MacDonald 5 250 000 $ (5)
-Salary Remaining : 4 500 000 $
Michael Cammalleri 5 000 000 $ (2)
-Salary Remaining : 4 285 714 $
Jaroslav Halak 5 000 000 $ (5)
-Salary Remaining : 4 285 714 $
Craig Anderson 4 750 000 $ (4)
-Salary Remaining : 4 071 429 $
Jason Garrison 4 500 000 $ (3)
-Salary Remaining : 3 857 143 $
Andrei Markov 4 250 000 $ (5)
-Salary Remaining : 3 642 857 $
Kevin Bieksa 4 000 000 $ (4)
-Salary Remaining : 3 428 571 $
Mathieu Perreault 3 000 000 $ (2)
-Salary Remaining : 2 571 429 $
Brett Ritchie 1 750 000 $ (1)
-Salary Remaining : 1 500 000 $
Adam Pelech 1 600 000 $ (2)
-Salary Remaining : 1 371 429 $
Mats Zuccarello 1 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Martin Frk 1 050 000 $ (1)
-Salary Remaining : 900 000 $
Adam Lowry 1 000 000 $ (4)
-Salary Remaining : 857 143 $
Jon Merrill 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Jacob de la Rose 850 000 $ (4)
-Salary Remaining : 728 571 $
Johan Larsson 800 000 $ (1)
-Salary Remaining : 685 714 $
Vladimir Sobotka 750 000 $ (3)
-Salary Remaining : 642 857 $
Gustav Olofsson 725 000 $ (2)
-Salary Remaining : 621 429 $
Derek Grant 700 000 $ (2)
-Salary Remaining : 600 000 $
Jujhar Khaira 675 000 $ (2)
-Salary Remaining : 578 571 $
Steve Bernier 650 000 $ (2)
-Salary Remaining : 557 143 $
Stefan Noesen 600 000 $ (1)
-Salary Remaining : 514 286 $
Total Pro Players24
Salary Commitment
Year 2018 : 61 100 000 $
Year 2019 : 48 300 000 $
Year 2020 : 35 950 000 $
Year 2021 : 30 700 000 $
Salary Average Commitment
Year 2018 : 61 100 000 $
Year 2019 : 48 300 000 $
Year 2020 : 35 950 000 $
Year 2021 : 30 700 000 $
Salary Cap with 1 Way Contract
Year 2018 : 61 100 000 $
Year 2019 : 48 300 000 $
Year 2020 : 35 950 000 $
Year 2021 : 30 700 000 $

Farm Players Salaries

Steve Ott 320 000 $ (2)
Salary Remaining : 320 000 $
Reto Berra 150 000 $ (4)
Salary Remaining : 150 000 $
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 $
Zach Sanford 87 500 $ (2)
Salary Remaining : 87 500 $
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 $
Taylor Fedun 60 000 $ (4)
Salary Remaining : 60 000 $
Alexandre Grenier 60 000 $ (4)
Salary Remaining : 60 000 $
Dustin Tokarski 57 500 $ (3)
Salary Remaining : 57 500 $
Pierre-Cedric Labrie 57 500 $ (1)
Salary Remaining : 57 500 $
Matt Fraser 57 500 $ (4)
Salary Remaining : 57 500 $
Total Farm Players17
Salary Commitment
Year 2018 : 1 661 750 $
Year 2019 : 1 451 250 $
Year 2020 : 886 750 $
Year 2021 : 547 500 $
Salary Average Commitment
Year 2018 : 1 661 750 $
Year 2019 : 1 451 250 $
Year 2020 : 886 750 $
Year 2021 : 547 500 $

Dayton Firebirds



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6400 - 100 $ - 5 892 - 92%
Level 2: 5400 - 75 $ - 5 184 - 96%
Level 3: 3400 - 50 $ - 3 068 - 90%
Level 4: 4400 - 30 $ - 3 851 - 88%
Luxury : 2400 - 175 $ - 2 138 - 89%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left34
Average Attendance - %20 133 - 92%
Average Income per Game1 853 351 $
Year to Date Revenue12 973 460 $

Expense

Pro Players Total Salaries65 985 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 333 576 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date9 333 576 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 013 949 $
Pro Remaining Season Days90
Pro Expenses Per Days628 429 $
Pro Estimated Expenses56 558 610 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses56 558 610 $
Season Salary Cap65 985 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $9 015 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 27 985 000 $
Current Bank Account29 839 884 $
Projected Bank Account36 295 223 $

Pro Players Salaries

Corey Perry 10 000 000 $ (4)
-Salary Remaining : 8 571 429 $
Henrik Zetterberg 7 500 000 $ (4)
-Salary Remaining : 6 428 571 $
Johnny Boychuk 7 000 000 $ (3)
-Salary Remaining : 6 000 000 $
Joe Pavelski 6 000 000 $ (5)
-Salary Remaining : 5 142 857 $
Oliver Ekman-Larsson 5 500 000 $ (5)
-Salary Remaining : 4 714 286 $
Dan Hamhuis 4 250 000 $ (2)
-Salary Remaining : 3 642 857 $
Tyler Johnson 4 000 000 $ (4)
-Salary Remaining : 3 428 571 $
Conor Sheary 3 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Daniel Winnik 2 700 000 $ (3)
-Salary Remaining : 2 314 286 $
Brian Elliott 2 300 000 $ (2)
-Salary Remaining : 1 971 429 $
Cody Franson 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Kyle Quincey 1 250 000 $ (4)
-Salary Remaining : 1 071 429 $
Al Montoya 950 000 $ (4)
-Salary Remaining : 814 286 $
Kevin Connauton 950 000 $ (4)
-Salary Remaining : 814 286 $
Brock Boeser 925 000 $ (2)
-Salary Remaining : 792 857 $
Brendan Perlini 925 000 $ (2)
-Salary Remaining : 792 857 $
Phillip Danault 875 000 $ (2)
-Salary Remaining : 750 000 $
Markus Granlund 850 000 $ (2)
-Salary Remaining : 728 571 $
Evan Rodrigues 843 000 $ (2)
-Salary Remaining : 722 571 $
Greg Pateryn 750 000 $ (4)
-Salary Remaining : 642 857 $
Ryan Murphy 750 000 $ (2)
-Salary Remaining : 642 857 $
Noel Acciari 725 000 $ (5)
-Salary Remaining : 621 429 $
Brian Gionta 700 000 $ (5)
-Salary Remaining : 600 000 $
Oliver Bjorkstrand 642 000 $ (1)
-Salary Remaining : 550 286 $
Nic Dowd 600 000 $ (3)
-Salary Remaining : 514 286 $
Total Pro Players25
Salary Commitment
Year 2018 : 65 985 000 $
Year 2019 : 60 343 000 $
Year 2020 : 48 625 000 $
Year 2021 : 38 325 000 $
Salary Average Commitment
Year 2018 : 65 985 000 $
Year 2019 : 60 343 000 $
Year 2020 : 48 625 000 $
Year 2021 : 38 325 000 $
Salary Cap with 1 Way Contract
Year 2018 : 65 985 000 $
Year 2019 : 60 343 000 $
Year 2020 : 48 625 000 $
Year 2021 : 38 325 000 $

Farm Players Salaries

Dennis Wideman 600 000 $ (4)
Salary Remaining : 600 000 $
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 $
Jeff Zatkoff 90 000 $ (4)
Salary Remaining : 90 000 $
Markus Hannikainen 67 500 $ (2)
Salary Remaining : 67 500 $
Kyle Criscuolo 65 000 $ (1)
Salary Remaining : 65 000 $
Nelson Nogier 65 000 $ (2)
Salary Remaining : 65 000 $
Mike Halmo 57 500 $ (5)
Salary Remaining : 57 500 $
Eric Comrie 57 500 $ (1)
Salary Remaining : 57 500 $
Taylor Beck 57 500 $ (5)
Salary Remaining : 57 500 $
Total Farm Players11
Salary Commitment
Year 2018 : 1 502 500 $
Year 2019 : 1 380 000 $
Year 2020 : 1 247 500 $
Year 2021 : 1 147 500 $
Salary Average Commitment
Year 2018 : 1 502 500 $
Year 2019 : 1 380 000 $
Year 2020 : 1 247 500 $
Year 2021 : 1 147 500 $

Denver Spurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6400 - 100 $ - 5 954 - 93%
Level 2: 5400 - 75 $ - 4 895 - 91%
Level 3: 3400 - 50 $ - 2 884 - 85%
Level 4: 4400 - 30 $ - 4 110 - 93%
Luxury : 2400 - 175 $ - 2 055 - 86%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %19 898 - 90%
Average Income per Game1 813 349 $
Year to Date Revenue10 880 093 $

Expense

Pro Players Total Salaries64 645 125 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 051 873 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date9 051 873 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 467 209 $
Pro Remaining Season Days90
Pro Expenses Per Days615 668 $
Pro Estimated Expenses55 410 120 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses55 410 120 $
Season Salary Cap64 645 125 $
Estimate Under Maximum Salary Cap of 75 000 000 $10 354 875 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 26 645 125 $
Current Bank Account208 928 220 $
Projected Bank Account216 985 309 $

Pro Players Salaries

Dion Phaneuf 7 500 000 $ (4)
-Salary Remaining : 6 428 571 $
Jordan Eberle 6 000 000 $ (4)
-Salary Remaining : 5 142 857 $
Carey Price 5 750 000 $ (1)
-Salary Remaining : 4 928 571 $
Zach Bogosian 5 250 000 $ (4)
-Salary Remaining : 4 500 000 $
Nazem Kadri 5 000 000 $ (4)
-Salary Remaining : 4 285 714 $
Nick Leddy 5 000 000 $ (5)
-Salary Remaining : 4 285 714 $
Max Pacioretty 4 000 000 $ (2)
-Salary Remaining : 3 428 571 $
Jonathan Huberdeau 3 250 000 $ (3)
-Salary Remaining : 2 785 714 $
Ron Hainsey 2 500 000 $ (2)
-Salary Remaining : 2 142 857 $
Erik Gudbranson 2 250 000 $ (1)
-Salary Remaining : 1 928 571 $
Justin Abdelkader 2 250 000 $ (2)
-Salary Remaining : 1 928 571 $
Mike Condon 1 700 000 $ (5)
-Salary Remaining : 1 457 143 $
Sean Couturier 1 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Matt Martin 1 300 000 $ (4)
-Salary Remaining : 1 114 286 $
Evgeny Svechnikov 925 000 $ (1)
-Salary Remaining : 792 857 $
Jaycob Megna 925 000 $ (4)
-Salary Remaining : 792 857 $
Zach Aston-Reese 925 000 $ (2)
-Salary Remaining : 792 857 $
Paul LaDue 874 125 $ (1)
-Salary Remaining : 749 250 $
Paul Postma 850 000 $ (3)
-Salary Remaining : 728 571 $
Micheal Ferland 825 000 $ (1)
-Salary Remaining : 707 143 $
Andreas Englund 743 000 $ (2)
-Salary Remaining : 636 857 $
Boo Nieves 743 000 $ (1)
-Salary Remaining : 636 857 $
Daniel Carr 725 000 $ (5)
-Salary Remaining : 621 429 $
Charlie Lindgren 700 000 $ (3)
-Salary Remaining : 600 000 $
Curtis McKenzie 700 000 $ (5)
-Salary Remaining : 600 000 $
Max McCormick 650 000 $ (1)
-Salary Remaining : 557 143 $
Barclay Goodrow 610 000 $ (2)
-Salary Remaining : 522 857 $
Nick Holden 600 000 $ (1)
-Salary Remaining : 514 286 $
Jordan Martinook 600 000 $ (1)
-Salary Remaining : 514 286 $
Total Pro Players29
Salary Commitment
Year 2018 : 64 645 125 $
Year 2019 : 49 928 000 $
Year 2020 : 38 900 000 $
Year 2021 : 34 100 000 $
Salary Average Commitment
Year 2018 : 65 720 125 $
Year 2019 : 51 003 000 $
Year 2020 : 38 900 000 $
Year 2021 : 34 100 000 $
Salary Cap with 1 Way Contract
Year 2018 : 64 645 125 $
Year 2019 : 49 928 000 $
Year 2020 : 38 900 000 $
Year 2021 : 34 100 000 $

Farm Players Salaries

Valeri Nichushkin 92 500 $ (4)
Salary Remaining : 92 500 $
Jason Dickinson 92 500 $ (1)
Salary Remaining : 92 500 $
Alexander Khokhlachev 89 400 $ (2)
Salary Remaining : 89 400 $
Zach Sill 75 000 $ (4)
Salary Remaining : 75 000 $
Dave Dziurzynski 75 000 $ (3)
Salary Remaining : 75 000 $
Joel Hanley 72 500 $ (5)
Salary Remaining : 72 500 $
Andrey Pedan 70 000 $ (2)
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 Players13
Salary Commitment
Year 2018 : 953 400 $
Year 2019 : 669 200 $
Year 2020 : 444 800 $
Year 2021 : 307 300 $
Salary Average Commitment
Year 2018 : 1 583 400 $
Year 2019 : 1 299 200 $
Year 2020 : 444 800 $
Year 2021 : 307 300 $

Detroit Gladiators



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis
Level 1: 6000 - 100 $ - 5 817 - 97%
Level 2: 5000 - 75 $ - 4 720 - 94%
Level 3: 3000 - 50 $ - 2 973 - 99%
Level 4: 4000 - 30 $ - 3 862 - 97%
Luxury : 2000 - 175 $ - 1 978 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left34
Average Attendance - %19 351 - 97%
Average Income per Game1 778 369 $
Year to Date Revenue12 448 585 $

Expense

Pro Players Total Salaries48 624 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 092 543 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date7 092 543 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 464 556 $
Pro Remaining Season Days90
Pro Expenses Per Days463 090 $
Pro Estimated Expenses41 678 100 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses41 678 100 $
Season Salary Cap48 624 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $26 375 500 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 10 624 500 $
Current Bank Account49 356 042 $
Projected Bank Account68 142 498 $

Pro Players Salaries

Paul Stastny 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Marc Methot 4 900 000 $ (3)
-Salary Remaining : 4 200 000 $
Anton Stralman 4 500 000 $ (4)
-Salary Remaining : 3 857 143 $
Dmitry Kulikov 4 500 000 $ (4)
-Salary Remaining : 3 857 143 $
Victor Rask 4 000 000 $ (2)
-Salary Remaining : 3 428 571 $
Niklas Hjalmarsson 3 500 000 $ (2)
-Salary Remaining : 3 000 000 $
Lee Stempniak 3 500 000 $ (2)
-Salary Remaining : 3 000 000 $
Carl Gunnarsson 2 900 000 $ (4)
-Salary Remaining : 2 485 714 $
Sven Baertschi 2 000 000 $ (5)
-Salary Remaining : 1 714 286 $
Antoine Roussel 1 800 000 $ (1)
-Salary Remaining : 1 542 857 $
Josh Anderson 1 600 000 $ (2)
-Salary Remaining : 1 371 429 $
Anders Nilsson 1 000 000 $ (4)
-Salary Remaining : 857 143 $
Rob O'Gara 925 000 $ (4)
-Salary Remaining : 792 857 $
Tony DeAngelo 925 000 $ (2)
-Salary Remaining : 792 857 $
Derrick Pouliot 800 000 $ (1)
-Salary Remaining : 685 714 $
Jesper Bratt 732 500 $ (2)
-Salary Remaining : 627 857 $
Fredrik Claesson 700 000 $ (1)
-Salary Remaining : 600 000 $
Juuse Saros 667 000 $ (1)
-Salary Remaining : 571 714 $
Jordan Weal 650 000 $ (1)
-Salary Remaining : 557 143 $
Chandler Stephenson 650 000 $ (1)
-Salary Remaining : 557 143 $
Miles Wood 600 000 $ (1)
-Salary Remaining : 514 286 $
Nick Shore 600 000 $ (3)
-Salary Remaining : 514 286 $
Ryan Sproul 600 000 $ (2)
-Salary Remaining : 514 286 $
Austin Watson 575 000 $ (4)
-Salary Remaining : 492 857 $
Total Pro Players24
Salary Commitment
Year 2018 : 48 624 500 $
Year 2019 : 36 757 500 $
Year 2020 : 21 900 000 $
Year 2021 : 16 400 000 $
Salary Average Commitment
Year 2018 : 48 624 500 $
Year 2019 : 36 757 500 $
Year 2020 : 21 900 000 $
Year 2021 : 16 400 000 $
Salary Cap with 1 Way Contract
Year 2018 : 48 624 500 $
Year 2019 : 36 757 500 $
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 $
Carter Rowney 57 500 $ (2)
Salary Remaining : 57 500 $
Ryan Stanton 57 500 $ (3)
Salary Remaining : 57 500 $
Chase Balisy 50 000 $ (5)
Salary Remaining : 50 000 $
Total Farm Players14
Salary Commitment
Year 2018 : 1 036 700 $
Year 2019 : 822 500 $
Year 2020 : 338 250 $
Year 2021 : 280 750 $
Salary Average Commitment
Year 2018 : 1 036 700 $
Year 2019 : 822 500 $
Year 2020 : 338 250 $
Year 2021 : 280 750 $

Halifax Icebreakers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 586 - 93%
Level 2: 5000 - 75 $ - 5 000 - 100%
Level 3: 3000 - 50 $ - 2 929 - 98%
Level 4: 4000 - 30 $ - 3 816 - 95%
Luxury : 2000 - 175 $ - 1 984 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %19 315 - 97%
Average Income per Game1 760 155 $
Year to Date Revenue10 560 932 $

Expense

Pro Players Total Salaries69 849 999 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 589 428 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date9 589 428 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 605 437 $
Pro Remaining Season Days90
Pro Expenses Per Days665 238 $
Pro Estimated Expenses59 871 420 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses59 871 420 $
Season Salary Cap69 849 999 $
Estimate Under Maximum Salary Cap of 75 000 000 $5 150 001 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 31 849 999 $
Current Bank Account45 971 504 $
Projected Bank Account47 705 521 $

Pro Players Salaries

Zach Parise 9 000 000 $ (3)
-Salary Remaining : 7 714 286 $
T.J. Oshie 8 000 000 $ (5)
-Salary Remaining : 6 857 143 $
Devan Dubnyk 5 000 000 $ (3)
-Salary Remaining : 4 285 714 $
Tyler Ennis 4 750 000 $ (3)
-Salary Remaining : 4 071 429 $
Nikita Zaitsev 4 500 000 $ (5)
-Salary Remaining : 3 857 143 $
Brian Dumoulin 4 099 999 $ (5)
-Salary Remaining : 3 514 285 $
Zdeno Chara 4 000 000 $ (2)
-Salary Remaining : 3 428 571 $
Josh Gorges 3 900 000 $ (4)
-Salary Remaining : 3 342 857 $
Justin Williams 3 750 000 $ (1)
-Salary Remaining : 3 214 286 $
Martin Hanzal 2 750 000 $ (1)
-Salary Remaining : 2 357 143 $
James Reimer 2 600 000 $ (2)
-Salary Remaining : 2 228 571 $
Nick Bonino 1 900 000 $ (4)
-Salary Remaining : 1 628 571 $
Andrej Sustr 1 600 000 $ (4)
-Salary Remaining : 1 371 429 $
Ben Chiarot 1 200 000 $ (3)
-Salary Remaining : 1 028 571 $
Alex Chiasson 1 200 000 $ (3)
-Salary Remaining : 1 028 571 $
Zemgus Girgensons 1 150 000 $ (3)
-Salary Remaining : 985 714 $
Luke Schenn 1 000 000 $ (4)
-Salary Remaining : 857 143 $
Dmitrij Jaskin 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Frederik Gauthier 925 000 $ (1)
-Salary Remaining : 792 857 $
Oscar Fantenberg 925 000 $ (1)
-Salary Remaining : 792 857 $
Jimmy Vesey 925 000 $ (1)
-Salary Remaining : 792 857 $
Yannick Weber 850 000 $ (1)
-Salary Remaining : 728 571 $
Cedric Paquette 800 000 $ (2)
-Salary Remaining : 685 714 $
Matt Nieto 735 000 $ (1)
-Salary Remaining : 630 000 $
Reid Boucher 715 000 $ (2)
-Salary Remaining : 612 857 $
Brandon Tanev 700 000 $ (4)
-Salary Remaining : 600 000 $
Sven Andrighetto 650 000 $ (2)
-Salary Remaining : 557 143 $
Devante Smith-Pelly 650 000 $ (1)
-Salary Remaining : 557 143 $
Garret Sparks 575 000 $ (2)
-Salary Remaining : 492 857 $
Total Pro Players29
Salary Commitment
Year 2018 : 69 849 999 $
Year 2019 : 57 339 999 $
Year 2020 : 47 999 999 $
Year 2021 : 25 699 999 $
Salary Average Commitment
Year 2018 : 70 924 999 $
Year 2019 : 57 339 999 $
Year 2020 : 47 999 999 $
Year 2021 : 25 699 999 $
Salary Cap with 1 Way Contract
Year 2018 : 69 849 999 $
Year 2019 : 57 339 999 $
Year 2020 : 47 999 999 $
Year 2021 : 25 699 999 $

Farm Players Salaries

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 $
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 $
Peter Cehlarik 69 300 $ (2)
Salary Remaining : 69 300 $
Ty Rattie 65 000 $ (2)
Salary Remaining : 65 000 $
Jean-Sebastien Dea 65 000 $ (3)
Salary Remaining : 65 000 $
Total Farm Players13
Salary Commitment
Year 2018 : 1 047 150 $
Year 2019 : 791 850 $
Year 2020 : 332 500 $
Year 2021 : 267 500 $
Salary Average Commitment
Year 2018 : 1 047 150 $
Year 2019 : 791 850 $
Year 2020 : 332 500 $
Year 2021 : 267 500 $

Houston Aeros



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 100 $ - 5 832 - 97%
Level 2: 5000 - 75 $ - 4 843 - 97%
Level 3: 3000 - 50 $ - 2 975 - 99%
Level 4: 4000 - 30 $ - 3 971 - 99%
Luxury : 2000 - 175 $ - 1 982 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left34
Average Attendance - %19 603 - 98%
Average Income per Game1 783 753 $
Year to Date Revenue12 486 274 $

Expense

Pro Players Total Salaries74 466 670 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 773 028 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date9 773 028 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 647 617 $
Pro Remaining Season Days90
Pro Expenses Per Days709 206 $
Pro Estimated Expenses63 828 540 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses63 828 540 $
Season Salary Cap74 466 670 $
Estimate Under Maximum Salary Cap of 75 000 000 $533 330 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 36 466 670 $
Current Bank Account107 613 246 $
Projected Bank Account104 432 323 $

Pro Players Salaries

Claude Giroux 9 000 000 $ (4)
-Salary Remaining : 7 714 286 $
Duncan Keith 7 600 000 $ (2)
-Salary Remaining : 6 514 286 $
Drew Doughty 7 450 000 $ (4)
-Salary Remaining : 6 385 714 $
Alex Pietrangelo 7 000 000 $ (5)
-Salary Remaining : 6 000 000 $
Alexander Steen 5 800 000 $ (3)
-Salary Remaining : 4 971 429 $
Derick Brassard 5 000 000 $ (3)
-Salary Remaining : 4 285 714 $
Brayden Schenn 5 000 000 $ (5)
-Salary Remaining : 4 285 714 $
Nikita Kucherov 4 250 000 $ (3)
-Salary Remaining : 3 642 857 $
Mikael Granlund 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Thomas Greiss 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Jake Allen 2 500 000 $ (4)
-Salary Remaining : 2 142 857 $
Jacob Trouba 2 500 000 $ (4)
-Salary Remaining : 2 142 857 $
Danny DeKeyser 2 250 000 $ (3)
-Salary Remaining : 1 928 571 $
Viktor Stalberg 1 666 670 $ (1)
-Salary Remaining : 1 428 574 $
Jared Spurgeon 1 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Blake Comeau 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Tyler Pitlick 1 000 000 $ (5)
-Salary Remaining : 857 143 $
Andrei Mironov 925 000 $ (1)
-Salary Remaining : 792 857 $
Mathew Barzal 925 000 $ (3)
-Salary Remaining : 792 857 $
Mark Jankowski 925 000 $ (1)
-Salary Remaining : 792 857 $
Taylor Chorney 825 000 $ (2)
-Salary Remaining : 707 143 $
Zac Rinaldo 700 000 $ (1)
-Salary Remaining : 600 000 $
Tanner Fritz 650 000 $ (2)
-Salary Remaining : 557 143 $
Total Pro Players23
Salary Commitment
Year 2018 : 74 466 670 $
Year 2019 : 67 750 000 $
Year 2020 : 58 675 000 $
Year 2021 : 34 450 000 $
Salary Average Commitment
Year 2018 : 74 466 670 $
Year 2019 : 67 750 000 $
Year 2020 : 58 675 000 $
Year 2021 : 34 450 000 $
Salary Cap with 1 Way Contract
Year 2018 : 74 466 670 $
Year 2019 : 67 750 000 $
Year 2020 : 58 675 000 $
Year 2021 : 34 450 000 $

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 $ - 5 890 - 98%
Level 2: 5000 - 75 $ - 4 691 - 94%
Level 3: 3000 - 50 $ - 2 942 - 98%
Level 4: 4000 - 30 $ - 3 928 - 98%
Luxury : 2000 - 175 $ - 1 984 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %19 435 - 97%
Average Income per Game1 772 901 $
Year to Date Revenue10 637 403 $

Expense

Pro Players Total Salaries66 898 670 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 876 000 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date9 876 000 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 051 518 $
Pro Remaining Season Days90
Pro Expenses Per Days637 130 $
Pro Estimated Expenses57 341 700 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses57 341 700 $
Season Salary Cap66 898 670 $
Estimate Under Maximum Salary Cap of 75 000 000 $8 101 330 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 28 898 670 $
Current Bank Account78 561 403 $
Projected Bank Account83 271 221 $

Pro Players Salaries

David Krejci 7 250 000 $ (4)
-Salary Remaining : 6 214 286 $
Tomas Plekanec 7 000 000 $ (4)
-Salary Remaining : 6 000 000 $
Jonathan Drouin 6 500 000 $ (4)
-Salary Remaining : 5 571 429 $
Mike Green 6 000 000 $ (5)
-Salary Remaining : 5 142 857 $
Radim Vrbata 5 000 000 $ (2)
-Salary Remaining : 4 285 714 $
Sergei Bobrovsky 5 000 000 $ (1)
-Salary Remaining : 4 285 714 $
Bryan Little 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Cam Fowler 4 000 000 $ (5)
-Salary Remaining : 3 428 571 $
Richard Panik 2 800 000 $ (5)
-Salary Remaining : 2 400 000 $
Andre Burakovsky 2 750 000 $ (4)
-Salary Remaining : 2 357 143 $
Charlie Coyle 2 600 000 $ (1)
-Salary Remaining : 2 228 571 $
Lance Bouma 2 200 000 $ (4)
-Salary Remaining : 1 885 714 $
Dennis Seidenberg 2 166 670 $ (5)
-Salary Remaining : 1 857 146 $
Darcy Kuemper 1 550 000 $ (4)
-Salary Remaining : 1 328 571 $
Zach Werenski 925 000 $ (2)
-Salary Remaining : 792 857 $
Scott Mayfield 925 000 $ (1)
-Salary Remaining : 792 857 $
Jake Virtanen 925 000 $ (1)
-Salary Remaining : 792 857 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 792 857 $
Nico Hischier 925 000 $ (3)
-Salary Remaining : 792 857 $
Tim Heed 775 000 $ (2)
-Salary Remaining : 664 286 $
MacKenzie Weegar 705 000 $ (4)
-Salary Remaining : 604 286 $
Jake Guentzel 667 000 $ (2)
-Salary Remaining : 571 714 $
Logan Shaw 660 000 $ (1)
-Salary Remaining : 565 714 $
Pontus Aberg 650 000 $ (1)
-Salary Remaining : 557 143 $
Total Pro Players24
Salary Commitment
Year 2018 : 66 898 670 $
Year 2019 : 51 213 670 $
Year 2020 : 43 846 670 $
Year 2021 : 42 921 670 $
Salary Average Commitment
Year 2018 : 67 973 670 $
Year 2019 : 52 288 670 $
Year 2020 : 44 921 670 $
Year 2021 : 42 921 670 $
Salary Cap with 1 Way Contract
Year 2018 : 66 898 670 $
Year 2019 : 51 213 670 $
Year 2020 : 43 846 670 $
Year 2021 : 42 921 670 $

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 - 100 $ - 5 887 - 92%
Level 2: 5400 - 75 $ - 5 011 - 93%
Level 3: 3400 - 50 $ - 3 181 - 94%
Level 4: 4400 - 30 $ - 3 998 - 91%
Luxury : 2400 - 175 $ - 2 013 - 84%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %20 091 - 91%
Average Income per Game1 808 149 $
Year to Date Revenue10 848 894 $

Expense

Pro Players Total Salaries68 425 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 807 861 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date9 807 861 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 285 215 $
Pro Remaining Season Days90
Pro Expenses Per Days651 667 $
Pro Estimated Expenses58 650 030 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses58 650 030 $
Season Salary Cap68 425 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $6 575 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 30 425 000 $
Current Bank Account323 741 033 $
Projected Bank Account328 376 218 $

Pro Players Salaries

Anze Kopitar 7 500 000 $ (1)
-Salary Remaining : 6 428 571 $
Jeff Carter 7 000 000 $ (3)
-Salary Remaining : 6 000 000 $
Vladimir Tarasenko 7 000 000 $ (5)
-Salary Remaining : 6 000 000 $
Alexander Edler 6 000 000 $ (5)
-Salary Remaining : 5 142 857 $
Artemi Panarin 6 000 000 $ (5)
-Salary Remaining : 5 142 857 $
Jimmy Howard 5 500 000 $ (1)
-Salary Remaining : 4 714 286 $
Vincent Trocheck 3 750 000 $ (2)
-Salary Remaining : 3 214 286 $
John Klingberg 3 500 000 $ (1)
-Salary Remaining : 3 000 000 $
Brendan Gallagher 2 750 000 $ (1)
-Salary Remaining : 2 357 143 $
Evgeny Kuznetsov 2 600 000 $ (1)
-Salary Remaining : 2 228 571 $
Cody Ceci 2 250 000 $ (2)
-Salary Remaining : 1 928 571 $
John Gibson 2 100 000 $ (1)
-Salary Remaining : 1 800 000 $
Radek Faksa 2 000 000 $ (2)
-Salary Remaining : 1 714 286 $
Cam Atkinson 1 175 000 $ (2)
-Salary Remaining : 1 007 143 $
Alec Martinez 1 100 000 $ (1)
-Salary Remaining : 942 857 $
Jake Muzzin 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Alex Tuch 925 000 $ (2)
-Salary Remaining : 792 857 $
Josh Morrissey 925 000 $ (1)
-Salary Remaining : 792 857 $
Pavel Buchnevich 925 000 $ (2)
-Salary Remaining : 792 857 $
Nikolay Goldobin 925 000 $ (1)
-Salary Remaining : 792 857 $
Tage Thompson 925 000 $ (3)
-Salary Remaining : 792 857 $
Mike Hoffman 750 000 $ (2)
-Salary Remaining : 642 857 $
Derek Forbort 650 000 $ (1)
-Salary Remaining : 557 143 $
Paul Byron 600 000 $ (2)
-Salary Remaining : 514 286 $
Brian Gibbons 575 000 $ (4)
-Salary Remaining : 492 857 $
Total Pro Players25
Salary Commitment
Year 2018 : 68 425 000 $
Year 2019 : 39 875 000 $
Year 2020 : 27 500 000 $
Year 2021 : 19 575 000 $
Salary Average Commitment
Year 2018 : 69 850 000 $
Year 2019 : 41 300 000 $
Year 2020 : 28 925 000 $
Year 2021 : 21 000 000 $
Salary Cap with 1 Way Contract
Year 2018 : 68 425 000 $
Year 2019 : 39 875 000 $
Year 2020 : 27 500 000 $
Year 2021 : 19 575 000 $

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 $
Seth Griffith 65 000 $ (1)
Salary Remaining : 65 000 $
Antoine Bibeau 65 000 $ (2)
Salary Remaining : 65 000 $
Travis Boyd 65 000 $ (5)
Salary Remaining : 65 000 $
Patrick Brown 65 000 $ (1)
Salary Remaining : 65 000 $
Brendan Ranford 65 000 $ (5)
Salary Remaining : 65 000 $
Marek Hrivik 60 000 $ (5)
Salary Remaining : 60 000 $
Mike McKenna 57 500 $ (2)
Salary Remaining : 57 500 $
Wade Megan 57 500 $ (2)
Salary Remaining : 57 500 $
Evan McEnemy 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 Players22
Salary Commitment
Year 2018 : 1 561 200 $
Year 2019 : 996 000 $
Year 2020 : 590 000 $
Year 2021 : 312 500 $
Salary Average Commitment
Year 2018 : 1 561 200 $
Year 2019 : 996 000 $
Year 2020 : 590 000 $
Year 2021 : 312 500 $

Los Angeles Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - 100 $ - 5 879 - 98%
Level 2: 5000 - 75 $ - 4 952 - 99%
Level 3: 3000 - 50 $ - 2 945 - 98%
Level 4: 4000 - 30 $ - 4 000 - 100%
Luxury : 2000 - 175 $ - 1 960 - 98%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %19 735 - 99%
Average Income per Game1 791 385 $
Year to Date Revenue10 748 307 $

Expense

Pro Players Total Salaries71 207 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 611 711 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date9 611 711 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 698 458 $
Pro Remaining Season Days90
Pro Expenses Per Days678 162 $
Pro Estimated Expenses61 034 580 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses61 034 580 $
Season Salary Cap71 207 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 793 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 33 207 000 $
Current Bank Account54 536 596 $
Projected Bank Account56 200 474 $

Pro Players Salaries

Henrik Lundqvist 10 000 000 $ (3)
-Salary Remaining : 8 571 429 $
Kari Lehtonen 6 250 000 $ (2)
-Salary Remaining : 5 357 143 $
Dustin Byfuglien 5 750 000 $ (1)
-Salary Remaining : 4 928 571 $
Jori Lehtera 4 400 000 $ (4)
-Salary Remaining : 3 771 429 $
Vadim Shipachyov 4 000 000 $ (3)
-Salary Remaining : 3 428 571 $
Jussi Jokinen 4 000 000 $ (2)
-Salary Remaining : 3 428 571 $
Ales Hemsky 4 000 000 $ (4)
-Salary Remaining : 3 428 571 $
Marc Staal 3 875 000 $ (1)
-Salary Remaining : 3 321 429 $
Antoine Vermette 3 750 000 $ (2)
-Salary Remaining : 3 214 286 $
Jonathan Bernier 3 400 000 $ (2)
-Salary Remaining : 2 914 286 $
Michal Rozsival 3 000 000 $ (2)
-Salary Remaining : 2 571 429 $
Dale Weise 2 550 000 $ (5)
-Salary Remaining : 2 185 714 $
Vernon Fiddler 1 800 000 $ (3)
-Salary Remaining : 1 542 857 $
Anthony Duclair 1 200 000 $ (3)
-Salary Remaining : 1 028 571 $
Eric Gryba 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Matt Bartkowski 1 000 000 $ (5)
-Salary Remaining : 857 143 $
Jimmy Hayes 925 000 $ (2)
-Salary Remaining : 792 857 $
C. J. Smith 925 000 $ (1)
-Salary Remaining : 792 857 $
Jan Rutta 925 000 $ (1)
-Salary Remaining : 792 857 $
Mike Vecchione 900 000 $ (5)
-Salary Remaining : 771 429 $
Jamie Oleksiak 875 000 $ (2)
-Salary Remaining : 750 000 $
Danton Heinen 767 000 $ (2)
-Salary Remaining : 657 429 $
Tanner Kero 700 000 $ (5)
-Salary Remaining : 600 000 $
Aaron Dell 675 000 $ (5)
-Salary Remaining : 578 571 $
Ryan Carpenter 650 000 $ (5)
-Salary Remaining : 557 143 $
Alan Quine 650 000 $ (1)
-Salary Remaining : 557 143 $
Kevin Gravel 650 000 $ (5)
-Salary Remaining : 557 143 $
Brayden McNabb 625 000 $ (2)
-Salary Remaining : 535 714 $
Brett Sutter 600 000 $ (1)
-Salary Remaining : 514 286 $
Tom Kuhnhackl 590 000 $ (4)
-Salary Remaining : 505 714 $
Leo Komarov 575 000 $ (1)
-Salary Remaining : 492 857 $
Total Pro Players31
Salary Commitment
Year 2018 : 71 207 000 $
Year 2019 : 57 907 000 $
Year 2020 : 33 115 000 $
Year 2021 : 16 115 000 $
Salary Average Commitment
Year 2018 : 71 207 000 $
Year 2019 : 57 907 000 $
Year 2020 : 33 115 000 $
Year 2021 : 16 115 000 $
Salary Cap with 1 Way Contract
Year 2018 : 71 207 000 $
Year 2019 : 57 907 000 $
Year 2020 : 33 115 000 $
Year 2021 : 16 115 000 $

Farm Players Salaries

Casey Bailey 87 453 $ (3)
Salary Remaining : 87 453 $
Dan Renouf 69 300 $ (1)
Salary Remaining : 69 300 $
Buddy Robinson 65 000 $ (5)
Salary Remaining : 65 000 $
Kevin Czuczman 65 000 $ (3)
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 Players9
Salary Commitment
Year 2018 : 587 452 $
Year 2019 : 339 952 $
Year 2020 : 277 452 $
Year 2021 : 125 000 $
Salary Average Commitment
Year 2018 : 587 452 $
Year 2019 : 339 952 $
Year 2020 : 277 452 $
Year 2021 : 125 000 $

Manhattan Raiders



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 100 $ - 5 638 - 94%
Level 2: 5000 - 75 $ - 4 892 - 98%
Level 3: 3000 - 50 $ - 2 940 - 98%
Level 4: 4000 - 30 $ - 3 908 - 98%
Luxury : 2000 - 175 $ - 1 965 - 98%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left34
Average Attendance - %19 343 - 97%
Average Income per Game1 758 045 $
Year to Date Revenue12 306 313 $

Expense

Pro Players Total Salaries45 975 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 038 070 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date6 038 070 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 773 520 $
Pro Remaining Season Days90
Pro Expenses Per Days437 857 $
Pro Estimated Expenses39 407 130 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses39 407 130 $
Season Salary Cap45 975 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $29 025 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 7 975 000 $
Current Bank Account103 268 243 $
Projected Bank Account123 634 633 $

Pro Players Salaries

Aaron Ekblad 7 500 000 $ (5)
-Salary Remaining : 6 428 571 $
Drew Stafford 4 350 000 $ (4)
-Salary Remaining : 3 728 571 $
Jaromir Jagr 3 500 000 $ (2)
-Salary Remaining : 3 000 000 $
Ondrej Pavelec 3 500 000 $ (1)
-Salary Remaining : 3 000 000 $
Jannik Hansen 3 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Tommy Wingels 2 350 000 $ (2)
-Salary Remaining : 2 014 286 $
Mattias Janmark 2 300 000 $ (1)
-Salary Remaining : 1 971 429 $
David Schlemko 2 250 000 $ (1)
-Salary Remaining : 1 928 571 $
Chad Johnson 1 750 000 $ (5)
-Salary Remaining : 1 500 000 $
Michael Grabner 1 650 000 $ (4)
-Salary Remaining : 1 414 286 $
Brendan Smith 1 250 000 $ (1)
-Salary Remaining : 1 071 429 $
Patrick Eaves 1 150 000 $ (1)
-Salary Remaining : 985 714 $
William Karlsson 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Travis Dermott 925 000 $ (3)
-Salary Remaining : 792 857 $
Colton Parayko 925 000 $ (2)
-Salary Remaining : 792 857 $
Connor McDavid 925 000 $ (1)
-Salary Remaining : 792 857 $
Neal Pionk 925 000 $ (2)
-Salary Remaining : 792 857 $
Anton Slepyshev 925 000 $ (1)
-Salary Remaining : 792 857 $
Patrik Laine 925 000 $ (2)
-Salary Remaining : 792 857 $
Patrick Sharp 800 000 $ (1)
-Salary Remaining : 685 714 $
Tomas Jurco 800 000 $ (1)
-Salary Remaining : 685 714 $
Michal Kempny 700 000 $ (1)
-Salary Remaining : 600 000 $
Luke Glendening 675 000 $ (1)
-Salary Remaining : 578 571 $
Darren Archibald 650 000 $ (1)
-Salary Remaining : 557 143 $
Christian Djoos 650 000 $ (2)
-Salary Remaining : 557 143 $
Brad Hunt 600 000 $ (4)
-Salary Remaining : 514 286 $
Total Pro Players26
Salary Commitment
Year 2018 : 45 975 000 $
Year 2019 : 27 050 000 $
Year 2020 : 16 775 000 $
Year 2021 : 15 850 000 $
Salary Average Commitment
Year 2018 : 45 975 000 $
Year 2019 : 27 050 000 $
Year 2020 : 16 775 000 $
Year 2021 : 15 850 000 $
Salary Cap with 1 Way Contract
Year 2018 : 45 975 000 $
Year 2019 : 27 050 000 $
Year 2020 : 16 775 000 $
Year 2021 : 15 850 000 $

Farm Players Salaries

Clarke MacArthur 450 000 $ (1)
Salary Remaining : 450 000 $
Clayton Stoner 325 000 $ (3)
Salary Remaining : 325 000 $
Andrew Hammond 120 000 $ (3)
Salary Remaining : 120 000 $
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 $
Chris VandeVelde 57 500 $ (1)
Salary Remaining : 57 500 $
Tye McGinn 57 500 $ (3)
Salary Remaining : 57 500 $
Total Farm Players16
Salary Commitment
Year 2018 : 1 792 450 $
Year 2019 : 1 152 450 $
Year 2020 : 680 000 $
Year 2021 : 57 500 $
Salary Average Commitment
Year 2018 : 1 792 450 $
Year 2019 : 1 152 450 $
Year 2020 : 680 000 $
Year 2021 : 57 500 $

Miami ScreamingEagles



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - 100 $ - 5 729 - 95%
Level 2: 5000 - 75 $ - 4 820 - 96%
Level 3: 3000 - 50 $ - 2 966 - 99%
Level 4: 4000 - 30 $ - 3 934 - 98%
Luxury : 2000 - 175 $ - 1 977 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left34
Average Attendance - %19 427 - 97%
Average Income per Game1 779 047 $
Year to Date Revenue12 453 331 $

Expense

Pro Players Total Salaries63 643 429 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 091 920 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date9 091 920 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 487 608 $
Pro Remaining Season Days90
Pro Expenses Per Days606 128 $
Pro Estimated Expenses54 551 520 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses54 551 520 $
Season Salary Cap63 643 429 $
Estimate Under Maximum Salary Cap of 75 000 000 $11 356 571 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 25 643 429 $
Current Bank Account57 861 411 $
Projected Bank Account63 797 499 $

Pro Players Salaries

P.K. Subban 11 000 000 $ (2)
-Salary Remaining : 9 428 571 $
Alex Ovechkin 9 000 000 $ (1)
-Salary Remaining : 7 714 286 $
Joe Thornton 6 750 000 $ (2)
-Salary Remaining : 5 785 714 $
Matt Niskanen 5 750 000 $ (5)
-Salary Remaining : 4 928 571 $
Gabriel Landeskog 5 571 429 $ (5)
-Salary Remaining : 4 775 511 $
Nathan MacKinnon 5 000 000 $ (4)
-Salary Remaining : 4 285 714 $
Aleksander Barkov 4 500 000 $ (4)
-Salary Remaining : 3 857 143 $
Robin Lehner 3 150 000 $ (4)
-Salary Remaining : 2 700 000 $
Zack Kassian 1 950 000 $ (5)
-Salary Remaining : 1 671 429 $
Kyle Clifford 1 250 000 $ (4)
-Salary Remaining : 1 071 429 $
Roman Polak 1 100 000 $ (5)
-Salary Remaining : 942 857 $
Jesse Puljujarvi 925 000 $ (2)
-Salary Remaining : 792 857 $
Joel Eriksson Ek 925 000 $ (2)
-Salary Remaining : 792 857 $
John Hayden 925 000 $ (1)
-Salary Remaining : 792 857 $
Steven Santini 925 000 $ (4)
-Salary Remaining : 792 857 $
Jack Eichel 925 000 $ (1)
-Salary Remaining : 792 857 $
Shea Theodore 925 000 $ (1)
-Salary Remaining : 792 857 $
J.T. Miller 874 000 $ (3)
-Salary Remaining : 749 143 $
Nikita Zadorov 833 000 $ (4)
-Salary Remaining : 714 000 $
Michael Leighton 700 000 $ (4)
-Salary Remaining : 600 000 $
Ben Harpur 665 000 $ (1)
-Salary Remaining : 570 000 $
Total Pro Players21
Salary Commitment
Year 2018 : 63 643 429 $
Year 2019 : 51 203 429 $
Year 2020 : 31 603 429 $
Year 2021 : 30 729 429 $
Salary Average Commitment
Year 2018 : 63 643 429 $
Year 2019 : 51 203 429 $
Year 2020 : 31 603 429 $
Year 2021 : 30 729 429 $
Salary Cap with 1 Way Contract
Year 2018 : 63 643 429 $
Year 2019 : 51 203 429 $
Year 2020 : 31 603 429 $
Year 2021 : 30 729 429 $

Farm Players Salaries

Kevin Klein 275 000 $ (2)
Salary Remaining : 275 000 $
Joseph Cramarossa 72 400 $ (5)
Salary Remaining : 72 400 $
Landon Ferraro 70 000 $ (4)
Salary Remaining : 70 000 $
Andreas Martinsen 67 500 $ (5)
Salary Remaining : 67 500 $
Kristers Gudlevskis 65 000 $ (5)
Salary Remaining : 65 000 $
Tyson Strachan 65 000 $ (1)
Salary Remaining : 65 000 $
Jamie McBain 65 000 $ (5)
Salary Remaining : 65 000 $
Rocco Grimaldi 65 000 $ (5)
Salary Remaining : 65 000 $
Joe Piskula 57 500 $ (2)
Salary Remaining : 57 500 $
Carson McMillan 57 500 $ (1)
Salary Remaining : 57 500 $
Jeremy Morin 57 500 $ (4)
Salary Remaining : 57 500 $
Jayson Megna 50 000 $ (5)
Salary Remaining : 50 000 $
Total Farm Players12
Salary Commitment
Year 2018 : 967 400 $
Year 2019 : 844 900 $
Year 2020 : 512 400 $
Year 2021 : 512 400 $
Salary Average Commitment
Year 2018 : 967 400 $
Year 2019 : 844 900 $
Year 2020 : 512 400 $
Year 2021 : 512 400 $

Michigan Stags



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 100 $ - 5 877 - 98%
Level 2: 5000 - 75 $ - 4 914 - 98%
Level 3: 3000 - 51 $ - 2 477 - 83%
Level 4: 4000 - 30 $ - 3 886 - 97%
Luxury : 2000 - 175 $ - 1 981 - 99%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %19 135 - 96%
Average Income per Game1 751 717 $
Year to Date Revenue10 510 302 $

Expense

Pro Players Total Salaries64 810 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 258 570 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date9 258 570 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 310 095 $
Pro Remaining Season Days90
Pro Expenses Per Days617 238 $
Pro Estimated Expenses55 551 420 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses55 551 420 $
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 Account106 651 732 $
Projected Bank Account112 410 407 $

Pro Players Salaries

Rick Nash 8 000 000 $ (4)
-Salary Remaining : 6 857 143 $
Ben Bishop 5 950 000 $ (4)
-Salary Remaining : 5 100 000 $
Michael Frolik 5 500 000 $ (3)
-Salary Remaining : 4 714 286 $
Mikko Koivu 5 400 000 $ (2)
-Salary Remaining : 4 628 571 $
Ryan Callahan 4 825 000 $ (1)
-Salary Remaining : 4 135 714 $
Chris Kreider 4 625 000 $ (5)
-Salary Remaining : 3 964 286 $
Jeff Skinner 4 350 000 $ (1)
-Salary Remaining : 3 728 571 $
Michael Stone 4 000 000 $ (4)
-Salary Remaining : 3 428 571 $
Matt Stajan 3 625 000 $ (2)
-Salary Remaining : 3 107 143 $
Francois Beauchemin 3 500 000 $ (1)
-Salary Remaining : 3 000 000 $
Eric Staal 3 500 000 $ (5)
-Salary Remaining : 3 000 000 $
Andy Greene 2 500 000 $ (1)
-Salary Remaining : 2 142 857 $
Connor Brown 1 600 000 $ (2)
-Salary Remaining : 1 371 429 $
Michael Raffl 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Noah Hanifin 925 000 $ (1)
-Salary Remaining : 792 857 $
Alex Iafallo 925 000 $ (1)
-Salary Remaining : 792 857 $
Trevor van Riemsdyk 750 000 $ (4)
-Salary Remaining : 642 857 $
David Rittich 725 000 $ (1)
-Salary Remaining : 621 429 $
Sean Kuraly 693 000 $ (1)
-Salary Remaining : 594 000 $
Anton Lindholm 667 000 $ (2)
-Salary Remaining : 571 714 $
Derek Ryan 600 000 $ (1)
-Salary Remaining : 514 286 $
Steven Kampfer 575 000 $ (1)
-Salary Remaining : 492 857 $
Mark Borowiecki 575 000 $ (1)
-Salary Remaining : 492 857 $
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 $ - 5 742 - 96%
Level 2: 5000 - 75 $ - 4 888 - 98%
Level 3: 3000 - 50 $ - 2 986 - 100%
Level 4: 4000 - 30 $ - 3 832 - 96%
Luxury : 2000 - 175 $ - 1 992 - 100%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left34
Average Attendance - %19 440 - 97%
Average Income per Game1 787 589 $
Year to Date Revenue12 513 120 $

Expense

Pro Players Total Salaries38 920 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 560 005 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date5 560 005 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 778 011 $
Pro Remaining Season Days90
Pro Expenses Per Days370 667 $
Pro Estimated Expenses33 360 030 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses33 360 030 $
Season Salary Cap38 920 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $36 080 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 920 000 $
Current Bank Account46 253 115 $
Projected Bank Account73 671 096 $

Pro Players Salaries

Pavel Datsyuk 5 500 000 $ (1)
-Salary Remaining : 4 714 286 $
Nikolay Kulemin 5 250 000 $ (1)
-Salary Remaining : 4 500 000 $
Evgenii Dadonov 4 650 000 $ (3)
-Salary Remaining : 3 985 714 $
Johnny Oduya 3 300 000 $ (1)
-Salary Remaining : 2 828 571 $
Devin Setoguchi 3 250 000 $ (1)
-Salary Remaining : 2 785 714 $
Trevor Lewis 1 325 000 $ (1)
-Salary Remaining : 1 135 714 $
Torrey Mitchell 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Deryk Engelland 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Auston Matthews 925 000 $ (2)
-Salary Remaining : 792 857 $
Alexander Kerfoot 925 000 $ (2)
-Salary Remaining : 792 857 $
Dylan Strome 925 000 $ (2)
-Salary Remaining : 792 857 $
Nick Schmaltz 925 000 $ (2)
-Salary Remaining : 792 857 $
Jakob Chychrun 925 000 $ (2)
-Salary Remaining : 792 857 $
Robby Fabbri 925 000 $ (1)
-Salary Remaining : 792 857 $
Will Butcher 925 000 $ (2)
-Salary Remaining : 792 857 $
Nolan Patrick 925 000 $ (3)
-Salary Remaining : 792 857 $
Joel Armia 875 000 $ (2)
-Salary Remaining : 750 000 $
Nate Schmidt 875 000 $ (4)
-Salary Remaining : 750 000 $
Casey DeSmith 700 000 $ (1)
-Salary Remaining : 600 000 $
Philipp Grubauer 650 000 $ (3)
-Salary Remaining : 557 143 $
Stephen Johns 650 000 $ (1)
-Salary Remaining : 557 143 $
Garnet Hathaway 650 000 $ (5)
-Salary Remaining : 557 143 $
Ondrej Kase 645 000 $ (1)
-Salary Remaining : 552 857 $
Dylan DeMelo 600 000 $ (2)
-Salary Remaining : 514 286 $
Yanni Gourde 600 000 $ (3)
-Salary Remaining : 514 286 $
Total Pro Players25
Salary Commitment
Year 2018 : 38 920 000 $
Year 2019 : 17 375 000 $
Year 2020 : 8 350 000 $
Year 2021 : 1 525 000 $
Salary Average Commitment
Year 2018 : 39 995 000 $
Year 2019 : 18 450 000 $
Year 2020 : 9 425 000 $
Year 2021 : 1 525 000 $
Salary Cap with 1 Way Contract
Year 2018 : 38 920 000 $
Year 2019 : 17 375 000 $
Year 2020 : 8 350 000 $
Year 2021 : 1 525 000 $

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 $ - 5 830 - 91%
Level 2: 5400 - 75 $ - 4 856 - 90%
Level 3: 3400 - 50 $ - 3 071 - 90%
Level 4: 4400 - 30 $ - 3 956 - 90%
Luxury : 2400 - 175 $ - 2 067 - 86%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %19 779 - 90%
Average Income per Game1 807 141 $
Year to Date Revenue10 842 848 $

Expense

Pro Players Total Salaries57 807 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 258 145 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date8 258 145 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 249 947 $
Pro Remaining Season Days90
Pro Expenses Per Days550 543 $
Pro Estimated Expenses49 548 870 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses49 548 870 $
Season Salary Cap57 807 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $17 193 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 19 807 000 $
Current Bank Account79 784 703 $
Projected Bank Account93 485 780 $

Pro Players Salaries

Phil Kessel 10 000 000 $ (2)
-Salary Remaining : 8 571 429 $
Derek Stepan 8 000 000 $ (4)
-Salary Remaining : 6 857 143 $
Semyon Varlamov 6 000 000 $ (4)
-Salary Remaining : 5 142 857 $
Marcus Johansson 4 250 000 $ (4)
-Salary Remaining : 3 642 857 $
Tyler Myers 4 000 000 $ (4)
-Salary Remaining : 3 428 571 $
Colin Wilson 3 750 000 $ (3)
-Salary Remaining : 3 214 286 $
Braydon Coburn 3 700 000 $ (4)
-Salary Remaining : 3 171 429 $
Marco Scandella 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Alex Killorn 2 700 000 $ (3)
-Salary Remaining : 2 314 286 $
Ryan Strome 2 000 000 $ (2)
-Salary Remaining : 1 714 286 $
Matt Calvert 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
Andreas Athanasiou 1 387 000 $ (2)
-Salary Remaining : 1 188 857 $
John Moore 1 300 000 $ (3)
-Salary Remaining : 1 114 286 $
Nikita Tryamkin 925 000 $ (2)
-Salary Remaining : 792 857 $
Anders Bjork 925 000 $ (3)
-Salary Remaining : 792 857 $
Patrik Nemeth 900 000 $ (1)
-Salary Remaining : 771 429 $
Gustav Forsling 767 000 $ (2)
-Salary Remaining : 657 429 $
Ryan Dzingel 750 000 $ (1)
-Salary Remaining : 642 857 $
Frank Vatrano 743 000 $ (1)
-Salary Remaining : 636 857 $
Alex Stalock 625 000 $ (1)
-Salary Remaining : 535 714 $
Jordan Oesterle 585 000 $ (1)
-Salary Remaining : 501 429 $
Total Pro Players21
Salary Commitment
Year 2018 : 57 807 000 $
Year 2019 : 54 204 000 $
Year 2020 : 39 125 000 $
Year 2021 : 25 950 000 $
Salary Average Commitment
Year 2018 : 57 807 000 $
Year 2019 : 54 204 000 $
Year 2020 : 39 125 000 $
Year 2021 : 25 950 000 $
Salary Cap with 1 Way Contract
Year 2018 : 57 807 000 $
Year 2019 : 54 204 000 $
Year 2020 : 39 125 000 $
Year 2021 : 25 950 000 $

Farm Players Salaries

Teddy Purcell 160 000 $ (4)
Salary Remaining : 160 000 $
Alexander Burmistrov 150 000 $ (3)
Salary Remaining : 150 000 $
Mikhail Grigorenko 130 000 $ (3)
Salary Remaining : 130 000 $
Filip Chytil 92 500 $ (3)
Salary Remaining : 92 500 $
Matt O'Connor 92 500 $ (2)
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 $
Iiro Pakarinen 72 500 $ (2)
Salary Remaining : 72 500 $
Jeremy Smith 67 500 $ (2)
Salary Remaining : 67 500 $
Nikita Soshnikov 66 700 $ (1)
Salary Remaining : 66 700 $
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 Players18
Salary Commitment
Year 2018 : 1 561 250 $
Year 2019 : 1 409 450 $
Year 2020 : 671 700 $
Year 2021 : 239 200 $
Salary Average Commitment
Year 2018 : 1 543 750 $
Year 2019 : 1 391 950 $
Year 2020 : 671 700 $
Year 2021 : 239 200 $

New Jersey Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 100 $ - 5 629 - 94%
Level 2: 5000 - 75 $ - 4 904 - 98%
Level 3: 3000 - 50 $ - 2 909 - 97%
Level 4: 4000 - 30 $ - 3 901 - 98%
Luxury : 2000 - 175 $ - 1 959 - 98%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left34
Average Attendance - %19 302 - 97%
Average Income per Game1 766 911 $
Year to Date Revenue12 368 376 $

Expense

Pro Players Total Salaries74 383 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 626 150 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date10 626 150 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 074 969 $
Pro Remaining Season Days90
Pro Expenses Per Days708 410 $
Pro Estimated Expenses63 756 900 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses63 756 900 $
Season Salary Cap74 383 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $617 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 36 383 000 $
Current Bank Account30 091 841 $
Projected Bank Account26 409 910 $

Pro Players Salaries

Shea Weber 12 000 000 $ (4)
-Salary Remaining : 10 285 714 $
Daniel Sedin 7 000 000 $ (3)
-Salary Remaining : 6 000 000 $
Erik Karlsson 7 000 000 $ (4)
-Salary Remaining : 6 000 000 $
Mark Scheifele 6 750 000 $ (1)
-Salary Remaining : 5 785 714 $
Bo Horvat 6 500 000 $ (3)
-Salary Remaining : 5 571 429 $
Sean Monahan 6 500 000 $ (2)
-Salary Remaining : 5 571 429 $
Kris Russell 5 000 000 $ (5)
-Salary Remaining : 4 285 714 $
Sam Gagner 5 000 000 $ (2)
-Salary Remaining : 4 285 714 $
Cam Talbot 4 150 000 $ (4)
-Salary Remaining : 3 557 143 $
Joel Ward 3 275 000 $ (1)
-Salary Remaining : 2 807 143 $
Kevan Miller 2 500 000 $ (4)
-Salary Remaining : 2 142 857 $
Jason Zucker 2 000 000 $ (5)
-Salary Remaining : 1 714 286 $
Cody Eakin 2 000 000 $ (3)
-Salary Remaining : 1 714 286 $
Brett Connolly 850 000 $ (4)
-Salary Remaining : 728 571 $
Filip Forsberg 833 000 $ (3)
-Salary Remaining : 714 000 $
Nate Prosser 650 000 $ (5)
-Salary Remaining : 557 143 $
Brendan Leipsic 650 000 $ (2)
-Salary Remaining : 557 143 $
Justin Peters 575 000 $ (5)
-Salary Remaining : 492 857 $
Patrick Maroon 575 000 $ (2)
-Salary Remaining : 492 857 $
Matt Irwin 575 000 $ (4)
-Salary Remaining : 492 857 $
Total Pro Players20
Salary Commitment
Year 2018 : 74 383 000 $
Year 2019 : 64 358 000 $
Year 2020 : 51 633 000 $
Year 2021 : 35 300 000 $
Salary Average Commitment
Year 2018 : 74 383 000 $
Year 2019 : 64 358 000 $
Year 2020 : 51 633 000 $
Year 2021 : 35 300 000 $
Salary Cap with 1 Way Contract
Year 2018 : 74 383 000 $
Year 2019 : 64 358 000 $
Year 2020 : 51 633 000 $
Year 2021 : 35 300 000 $

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 $
Ben Street 65 000 $ (2)
Salary Remaining : 65 000 $
Sam Carrick 65 000 $ (5)
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 $
Niklas Grossman 57 500 $ (4)
Salary Remaining : 57 500 $
Aaron Johnson 57 500 $ (2)
Salary Remaining : 57 500 $
Borna Rendulic 57 500 $ (5)
Salary Remaining : 57 500 $
Drew MacIntyre 57 500 $ (2)
Salary Remaining : 57 500 $
Total Farm Players12
Salary Commitment
Year 2018 : 1 045 000 $
Year 2019 : 870 000 $
Year 2020 : 690 000 $
Year 2021 : 310 000 $
Salary Average Commitment
Year 2018 : 1 045 000 $
Year 2019 : 870 000 $
Year 2020 : 690 000 $
Year 2021 : 310 000 $

New York GoldenBlades



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6400 - 100 $ - 5 997 - 94%
Level 2: 5400 - 75 $ - 5 090 - 94%
Level 3: 3400 - 50 $ - 3 123 - 92%
Level 4: 4400 - 30 $ - 4 062 - 92%
Luxury : 2400 - 175 $ - 2 089 - 87%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %20 361 - 93%
Average Income per Game1 854 487 $
Year to Date Revenue11 126 922 $

Expense

Pro Players Total Salaries68 370 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 189 813 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date9 189 813 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue64 907 045 $
Pro Remaining Season Days90
Pro Expenses Per Days651 143 $
Pro Estimated Expenses58 602 870 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses58 602 870 $
Season Salary Cap68 370 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $6 630 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 30 370 000 $
Current Bank Account88 137 109 $
Projected Bank Account94 441 284 $

Pro Players Salaries

Pekka Rinne 7 000 000 $ (3)
-Salary Remaining : 6 000 000 $
Alexander Radulov 5 750 000 $ (2)
-Salary Remaining : 4 928 571 $
Torey Krug 5 250 000 $ (3)
-Salary Remaining : 4 500 000 $
Morgan Rielly 5 000 000 $ (4)
-Salary Remaining : 4 285 714 $
Jonathan Ericsson 4 250 000 $ (3)
-Salary Remaining : 3 642 857 $
Scott Darling 4 150 000 $ (4)
-Salary Remaining : 3 557 143 $
Justin Braun 3 800 000 $ (3)
-Salary Remaining : 3 257 143 $
Mikkel Boedker 3 750 000 $ (3)
-Salary Remaining : 3 214 286 $
Troy Brouwer 3 650 000 $ (2)
-Salary Remaining : 3 128 571 $
Bryan Rust 3 500 000 $ (5)
-Salary Remaining : 3 000 000 $
Matt Read 3 000 000 $ (2)
-Salary Remaining : 2 571 429 $
Riley Sheahan 2 100 000 $ (2)
-Salary Remaining : 1 800 000 $
Brian Boyle 2 000 000 $ (2)
-Salary Remaining : 1 714 286 $
Joonas Donskoi 1 900 000 $ (2)
-Salary Remaining : 1 628 571 $
Darren Helm 1 750 000 $ (1)
-Salary Remaining : 1 500 000 $
Connor Carrick 1 300 000 $ (1)
-Salary Remaining : 1 114 286 $
Benoit Pouliot 1 150 000 $ (2)
-Salary Remaining : 985 714 $
Scott Hartnell 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Nathan Beaulieu 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Mitchell Marner 925 000 $ (2)
-Salary Remaining : 792 857 $
David Kampf 925 000 $ (1)
-Salary Remaining : 792 857 $
Oskar Lindblom 925 000 $ (3)
-Salary Remaining : 792 857 $
Kyle Brodziak 900 000 $ (3)
-Salary Remaining : 771 429 $
Mirco Mueller 850 000 $ (2)
-Salary Remaining : 728 571 $
Warren Foegele 730 000 $ (3)
-Salary Remaining : 625 714 $
Xavier Ouellet 715 000 $ (1)
-Salary Remaining : 612 857 $
Joni Ortio 600 000 $ (2)
-Salary Remaining : 514 286 $
Christopher DiDomenico 500 000 $ (1)
-Salary Remaining : 428 571 $
Total Pro Players28
Salary Commitment
Year 2018 : 68 370 000 $
Year 2019 : 61 180 000 $
Year 2020 : 39 255 000 $
Year 2021 : 12 650 000 $
Salary Average Commitment
Year 2018 : 68 370 000 $
Year 2019 : 61 180 000 $
Year 2020 : 39 255 000 $
Year 2021 : 12 650 000 $
Salary Cap with 1 Way Contract
Year 2018 : 68 370 000 $
Year 2019 : 61 180 000 $
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 $
Zach Redmond 71 500 $ (2)
Salary Remaining : 71 500 $
Kurtis Gabriel 71 500 $ (1)
Salary Remaining : 71 500 $
Frank Corrado 70 000 $ (2)
Salary Remaining : 70 000 $
Marcus Sorensen 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 $
Anthony Peluso 57 500 $ (2)
Salary Remaining : 57 500 $
Zach Trotman 57 500 $ (4)
Salary Remaining : 57 500 $
Total Farm Players11
Salary Commitment
Year 2018 : 755 500 $
Year 2019 : 386 500 $
Year 2020 : 117 500 $
Year 2021 : 57 500 $
Salary Average Commitment
Year 2018 : 755 500 $
Year 2019 : 386 500 $
Year 2020 : 117 500 $
Year 2021 : 57 500 $

Orlando SolarBears



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 100 $ - 5 875 - 98%
Level 2: 5000 - 75 $ - 4 843 - 97%
Level 3: 3000 - 50 $ - 2 867 - 96%
Level 4: 4000 - 30 $ - 3 923 - 98%
Luxury : 2000 - 175 $ - 1 959 - 98%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %19 466 - 97%
Average Income per Game1 775 242 $
Year to Date Revenue10 651 454 $

Expense

Pro Players Total Salaries73 035 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 745 974 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date9 745 974 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 133 482 $
Pro Remaining Season Days90
Pro Expenses Per Days695 576 $
Pro Estimated Expenses62 601 840 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses62 601 840 $
Season Salary Cap73 035 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 964 500 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 35 035 500 $
Current Bank Account69 605 480 $
Projected Bank Account69 137 122 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (5)
-Salary Remaining : 7 071 429 $
Patrick Marleau 6 500 000 $ (2)
-Salary Remaining : 5 571 429 $
Dan Girardi 6 000 000 $ (4)
-Salary Remaining : 5 142 857 $
Evander Kane 6 000 000 $ (5)
-Salary Remaining : 5 142 857 $
Logan Couture 6 000 000 $ (2)
-Salary Remaining : 5 142 857 $
Brent Burns 5 760 000 $ (4)
-Salary Remaining : 4 937 143 $
Seth Jones 5 400 000 $ (4)
-Salary Remaining : 4 628 571 $
Brooks Orpik 3 750 000 $ (1)
-Salary Remaining : 3 214 286 $
Nick Foligno 3 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Nick Bjugstad 2 850 000 $ (1)
-Salary Remaining : 2 442 857 $
Jason Chimera 2 500 000 $ (3)
-Salary Remaining : 2 142 857 $
Calvin de Haan 2 500 000 $ (4)
-Salary Remaining : 2 142 857 $
Tom Wilson 2 250 000 $ (5)
-Salary Remaining : 1 928 571 $
Erik Condra 1 500 000 $ (5)
-Salary Remaining : 1 285 714 $
Frederik Andersen 1 300 000 $ (3)
-Salary Remaining : 1 114 286 $
Gustav Nyquist 1 050 000 $ (2)
-Salary Remaining : 900 000 $
Michael Hutchinson 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Dylan Larkin 925 000 $ (1)
-Salary Remaining : 792 857 $
Phil Varone 700 000 $ (4)
-Salary Remaining : 600 000 $
Jaccob Slavin 693 000 $ (1)
-Salary Remaining : 594 000 $
Curtis Valk 682 500 $ (5)
-Salary Remaining : 585 000 $
Andrew Miller 675 000 $ (2)
-Salary Remaining : 578 571 $
Viktor Loov 650 000 $ (5)
-Salary Remaining : 557 143 $
Erik Burgdoerfer 650 000 $ (5)
-Salary Remaining : 557 143 $
Jordan Schroeder 650 000 $ (4)
-Salary Remaining : 557 143 $
Joakim Ryan 650 000 $ (1)
-Salary Remaining : 557 143 $
Roman Will 575 000 $ (1)
-Salary Remaining : 492 857 $
Brady Austin 575 000 $ (5)
-Salary Remaining : 492 857 $
Total Pro Players28
Salary Commitment
Year 2018 : 73 035 500 $
Year 2019 : 60 592 500 $
Year 2020 : 45 367 500 $
Year 2021 : 41 567 500 $
Salary Average Commitment
Year 2018 : 70 035 500 $
Year 2019 : 57 592 500 $
Year 2020 : 42 367 500 $
Year 2021 : 38 567 500 $
Salary Cap with 1 Way Contract
Year 2018 : 73 035 500 $
Year 2019 : 60 592 500 $
Year 2020 : 45 367 500 $
Year 2021 : 41 567 500 $

Farm Players Salaries

Anton Rodin 95 000 $ (5)
Salary Remaining : 95 000 $
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 Players4
Salary Commitment
Year 2018 : 270 000 $
Year 2019 : 270 000 $
Year 2020 : 155 000 $
Year 2021 : 155 000 $
Salary Average Commitment
Year 2018 : 270 000 $
Year 2019 : 270 000 $
Year 2020 : 155 000 $
Year 2021 : 155 000 $

Ottawa Nationals



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 5 832 - 97%
Level 2: 5000 - 75 $ - 4 833 - 97%
Level 3: 3000 - 50 $ - 2 986 - 100%
Level 4: 4000 - 30 $ - 3 856 - 96%
Luxury : 2000 - 175 $ - 2 000 - 100%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %19 506 - 98%
Average Income per Game1 768 526 $
Year to Date Revenue10 611 156 $

Expense

Pro Players Total Salaries71 432 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 058 859 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date10 058 859 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 898 410 $
Pro Remaining Season Days90
Pro Expenses Per Days680 305 $
Pro Estimated Expenses61 227 450 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses61 227 450 $
Season Salary Cap71 432 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 568 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 33 432 000 $
Current Bank Account123 552 297 $
Projected Bank Account124 223 257 $

Pro Players Salaries

Patrick Kane 6 500 000 $ (1)
-Salary Remaining : 5 571 429 $
Brandon Saad 6 250 000 $ (1)
-Salary Remaining : 5 357 143 $
Alexandre Burrows 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
John Tavares 6 000 000 $ (4)
-Salary Remaining : 5 142 857 $
Jamie Benn 5 750 000 $ (3)
-Salary Remaining : 4 928 571 $
Dougie Hamilton 5 500 000 $ (2)
-Salary Remaining : 4 714 286 $
Ryan McDonagh 4 500 000 $ (3)
-Salary Remaining : 3 857 143 $
Michael Del Zotto 4 000 000 $ (4)
-Salary Remaining : 3 428 571 $
Kyle Okposo 3 500 000 $ (2)
-Salary Remaining : 3 000 000 $
Josh Bailey 3 500 000 $ (3)
-Salary Remaining : 3 000 000 $
Kris Letang 3 500 000 $ (1)
-Salary Remaining : 3 000 000 $
Kyle Turris 3 500 000 $ (3)
-Salary Remaining : 3 000 000 $
Frans Nielsen 3 000 000 $ (2)
-Salary Remaining : 2 571 429 $
Casey Cizikas 2 500 000 $ (4)
-Salary Remaining : 2 142 857 $
Chris Kunitz 2 000 000 $ (5)
-Salary Remaining : 1 714 286 $
Braden Holtby 1 700 000 $ (1)
-Salary Remaining : 1 457 143 $
Louis Domingue 1 100 000 $ (5)
-Salary Remaining : 942 857 $
Charlie McAvoy 925 000 $ (3)
-Salary Remaining : 792 857 $
Ryan Donato 875 000 $ (3)
-Salary Remaining : 750 000 $
Darnell Nurse 832 000 $ (4)
-Salary Remaining : 713 143 $
Total Pro Players20
Salary Commitment
Year 2018 : 71 432 000 $
Year 2019 : 47 482 000 $
Year 2020 : 35 482 000 $
Year 2021 : 16 432 000 $
Salary Average Commitment
Year 2018 : 72 507 000 $
Year 2019 : 48 557 000 $
Year 2020 : 36 557 000 $
Year 2021 : 16 432 000 $
Salary Cap with 1 Way Contract
Year 2018 : 71 432 000 $
Year 2019 : 47 482 000 $
Year 2020 : 35 482 000 $
Year 2021 : 16 432 000 $

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 $
Josh Jooris 77 500 $ (5)
Salary Remaining : 77 500 $
Chris Driedger 73 500 $ (3)
Salary Remaining : 73 500 $
Stefan Elliott 65 000 $ (5)
Salary Remaining : 65 000 $
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 Players14
Salary Commitment
Year 2018 : 944 250 $
Year 2019 : 879 250 $
Year 2020 : 736 000 $
Year 2021 : 422 500 $
Salary Average Commitment
Year 2018 : 1 054 250 $
Year 2019 : 989 250 $
Year 2020 : 846 000 $
Year 2021 : 422 500 $

Philly Blazers



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilly Centre
Level 1: 6400 - 100 $ - 5 879 - 92%
Level 2: 5400 - 75 $ - 5 016 - 93%
Level 3: 3400 - 50 $ - 3 184 - 94%
Level 4: 4400 - 30 $ - 4 091 - 93%
Luxury : 2400 - 175 $ - 2 178 - 91%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %20 347 - 92%
Average Income per Game1 858 381 $
Year to Date Revenue11 150 283 $

Expense

Pro Players Total Salaries72 920 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 588 644 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date10 588 644 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue65 043 318 $
Pro Remaining Season Days90
Pro Expenses Per Days694 481 $
Pro Estimated Expenses62 503 290 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses62 503 290 $
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 Account66 161 639 $
Projected Bank Account68 701 667 $

Pro Players Salaries

Ryan Suter 9 000 000 $ (1)
-Salary Remaining : 7 714 286 $
David Backes 8 000 000 $ (5)
-Salary Remaining : 6 857 143 $
Ondrej Palat 5 600 000 $ (5)
-Salary Remaining : 4 800 000 $
Bobby Ryan 5 562 500 $ (1)
-Salary Remaining : 4 767 857 $
Andrew Shaw 5 000 000 $ (5)
-Salary Remaining : 4 285 714 $
James van Riemsdyk 5 000 000 $ (4)
-Salary Remaining : 4 285 714 $
Sami Vatanen 5 000 000 $ (5)
-Salary Remaining : 4 285 714 $
Radko Gudas 4 000 000 $ (4)
-Salary Remaining : 3 428 571 $
Scottie Upshall 3 500 000 $ (1)
-Salary Remaining : 3 000 000 $
Tomas Hertl 2 800 000 $ (2)
-Salary Remaining : 2 400 000 $
Corey Crawford 2 500 000 $ (1)
-Salary Remaining : 2 142 857 $
Connor Murphy 2 400 000 $ (2)
-Salary Remaining : 2 057 143 $
Jay Beagle 1 750 000 $ (2)
-Salary Remaining : 1 500 000 $
Mikael Backlund 1 500 000 $ (2)
-Salary Remaining : 1 285 714 $
Andrej Sekera 1 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Pierre-Edouard Bellemare 1 450 000 $ (5)
-Salary Remaining : 1 242 857 $
Kyle Palmieri 1 350 000 $ (1)
-Salary Remaining : 1 157 143 $
Ben Lovejoy 1 200 000 $ (3)
-Salary Remaining : 1 028 571 $
Mike Fisher 1 000 000 $ (5)
-Salary Remaining : 857 143 $
Ian McCoshen 925 000 $ (2)
-Salary Remaining : 792 857 $
Nikita Scherbak 925 000 $ (2)
-Salary Remaining : 792 857 $
Samuel Morin 833 000 $ (1)
-Salary Remaining : 714 000 $
Nicolas Deslauriers 775 000 $ (5)
-Salary Remaining : 664 286 $
Joonas Korpisalo 700 000 $ (3)
-Salary Remaining : 600 000 $
Maxime Lagace 650 000 $ (2)
-Salary Remaining : 557 143 $
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 $ - 5 865 - 98%
Level 2: 5000 - 75 $ - 4 913 - 98%
Level 3: 3000 - 52 $ - 2 447 - 82%
Level 4: 4000 - 30 $ - 3 873 - 97%
Luxury : 2000 - 175 $ - 1 994 - 100%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %19 092 - 95%
Average Income per Game1 766 904 $
Year to Date Revenue10 601 424 $

Expense

Pro Players Total Salaries57 589 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 766 787 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date7 766 787 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 841 640 $
Pro Remaining Season Days90
Pro Expenses Per Days548 471 $
Pro Estimated Expenses49 362 390 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses49 362 390 $
Season Salary Cap57 589 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $17 410 500 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 19 589 500 $
Current Bank Account120 934 637 $
Projected Bank Account133 413 887 $

Pro Players Salaries

Jonathan Quick 7 000 000 $ (4)
-Salary Remaining : 6 000 000 $
Dustin Brown 7 000 000 $ (3)
-Salary Remaining : 6 000 000 $
Johnny Gaudreau 6 750 000 $ (2)
-Salary Remaining : 5 785 714 $
Milan Lucic 6 000 000 $ (2)
-Salary Remaining : 5 142 857 $
Tyler Bozak 4 500 000 $ (5)
-Salary Remaining : 3 857 143 $
Mark Stuart 3 300 000 $ (3)
-Salary Remaining : 2 828 571 $
Ryan Murray 2 285 000 $ (2)
-Salary Remaining : 1 958 571 $
Tyson Barrie 2 000 000 $ (2)
-Salary Remaining : 1 714 286 $
Tobias Rieder 2 000 000 $ (2)
-Salary Remaining : 1 714 286 $
Jason Demers 1 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Ryan Ellis 1 500 000 $ (2)
-Salary Remaining : 1 285 714 $
Tanner Pearson 1 250 000 $ (4)
-Salary Remaining : 1 071 429 $
Lauri Korpikoski 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Jack Roslovic 925 000 $ (2)
-Salary Remaining : 792 857 $
Anthony Beauvillier 925 000 $ (2)
-Salary Remaining : 792 857 $
Jakub Jerabek 925 000 $ (1)
-Salary Remaining : 792 857 $
Tyson Jost 900 000 $ (2)
-Salary Remaining : 771 429 $
Chris Wideman 800 000 $ (4)
-Salary Remaining : 685 714 $
Matt Cullen 800 000 $ (3)
-Salary Remaining : 685 714 $
Jonathan Marchessault 750 000 $ (4)
-Salary Remaining : 642 857 $
Scott Foster 750 000 $ (2)
-Salary Remaining : 642 857 $
Victor Mete 742 500 $ (3)
-Salary Remaining : 636 429 $
Keith Kinkaid 700 000 $ (3)
-Salary Remaining : 600 000 $
Kevin Labanc 667 000 $ (2)
-Salary Remaining : 571 714 $
Joseph Blandisi 660 000 $ (3)
-Salary Remaining : 565 714 $
Patrick Sieloff 660 000 $ (3)
-Salary Remaining : 565 714 $
Josh Archibald 650 000 $ (5)
-Salary Remaining : 557 143 $
Brandon Pirri 650 000 $ (5)
-Salary Remaining : 557 143 $
Total Pro Players28
Salary Commitment
Year 2018 : 57 589 500 $
Year 2019 : 54 164 500 $
Year 2020 : 29 462 500 $
Year 2021 : 15 600 000 $
Salary Average Commitment
Year 2018 : 57 589 500 $
Year 2019 : 54 164 500 $
Year 2020 : 29 462 500 $
Year 2021 : 15 600 000 $
Salary Cap with 1 Way Contract
Year 2018 : 57 589 500 $
Year 2019 : 54 164 500 $
Year 2020 : 29 462 500 $
Year 2021 : 15 600 000 $

Farm Players Salaries

Quinton Howden 85 100 $ (1)
Salary Remaining : 85 100 $
Dryden Hunt 81 750 $ (2)
Salary Remaining : 81 750 $
Luke Gazdic 75 000 $ (2)
Salary Remaining : 75 000 $
Mitch Callahan 70 000 $ (5)
Salary Remaining : 70 000 $
Andrew Agozzino 65 000 $ (5)
Salary Remaining : 65 000 $
Justin Auger 65 000 $ (1)
Salary Remaining : 65 000 $
Michael Sgarbossa 60 500 $ (1)
Salary Remaining : 60 500 $
Sergey Tolchinsky 60 000 $ (1)
Salary Remaining : 60 000 $
Colin Smith 57 500 $ (2)
Salary Remaining : 57 500 $
Total Farm Players9
Salary Commitment
Year 2018 : 619 850 $
Year 2019 : 349 250 $
Year 2020 : 135 000 $
Year 2021 : 135 000 $
Salary Average Commitment
Year 2018 : 619 850 $
Year 2019 : 349 250 $
Year 2020 : 135 000 $
Year 2021 : 135 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Videotron
Level 1: 6400 - 100 $ - 5 774 - 90%
Level 2: 5400 - 75 $ - 4 823 - 89%
Level 3: 3400 - 50 $ - 3 051 - 90%
Level 4: 4400 - 30 $ - 4 009 - 91%
Luxury : 2400 - 175 $ - 2 146 - 89%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left36
Average Attendance - %19 803 - 90%
Average Income per Game1 778 329 $
Year to Date Revenue8 891 643 $

Expense

Pro Players Total Salaries49 518 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 112 171 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date7 112 171 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue64 019 830 $
Pro Remaining Season Days90
Pro Expenses Per Days471 605 $
Pro Estimated Expenses42 444 450 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses42 444 450 $
Season Salary Cap49 518 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $25 481 500 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 11 518 500 $
Current Bank Account291 279 472 $
Projected Bank Account312 854 852 $

Pro Players Salaries

Cory Schneider 6 000 000 $ (5)
-Salary Remaining : 5 142 857 $
Travis Zajac 5 000 000 $ (2)
-Salary Remaining : 4 285 714 $
Victor Hedman 4 250 000 $ (4)
-Salary Remaining : 3 642 857 $
Viktor Arvidsson 4 250 000 $ (2)
-Salary Remaining : 3 642 857 $
David Pastrnak 4 000 000 $ (5)
-Salary Remaining : 3 428 571 $
Roman Josi 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Alexander Wennberg 3 500 000 $ (3)
-Salary Remaining : 3 000 000 $
Nail Yakupov 2 500 000 $ (2)
-Salary Remaining : 2 142 857 $
Esa Lindell 2 200 000 $ (3)
-Salary Remaining : 1 885 714 $
Jacob Markstrom 1 600 000 $ (4)
-Salary Remaining : 1 371 429 $
Zack Smith 1 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Mattias Ekholm 1 038 000 $ (3)
-Salary Remaining : 889 714 $
Magnus Paajarvi 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Kyle Connor 925 000 $ (2)
-Salary Remaining : 792 857 $
Anthony Mantha 925 000 $ (1)
-Salary Remaining : 792 857 $
Robert Hagg 925 000 $ (1)
-Salary Remaining : 792 857 $
Mika Zibanejad 833 000 $ (1)
-Salary Remaining : 714 000 $
Ryan Hartman 832 500 $ (3)
-Salary Remaining : 713 571 $
Matt Grzelcyk 792 000 $ (1)
-Salary Remaining : 678 857 $
Madison Bowey 750 000 $ (1)
-Salary Remaining : 642 857 $
Brett Pesce 743 000 $ (1)
-Salary Remaining : 636 857 $
Ethan Bear 655 000 $ (3)
-Salary Remaining : 561 429 $
Anton Forsberg 650 000 $ (1)
-Salary Remaining : 557 143 $
Brett Kulak 650 000 $ (5)
-Salary Remaining : 557 143 $
Total Pro Players24
Salary Commitment
Year 2018 : 49 518 500 $
Year 2019 : 37 400 500 $
Year 2020 : 24 725 500 $
Year 2021 : 16 500 000 $
Salary Average Commitment
Year 2018 : 49 518 500 $
Year 2019 : 37 400 500 $
Year 2020 : 24 725 500 $
Year 2021 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 2018 : 49 518 500 $
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 $
Victor Ejdsell 74 250 $ (2)
Salary Remaining : 74 250 $
Filip Chlapik 74 250 $ (3)
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 $
J. C. Lipon 65 000 $ (2)
Salary Remaining : 65 000 $
Matt Tennyson 65 000 $ (5)
Salary Remaining : 65 000 $
Petteri Lindbohm 65 000 $ (5)
Salary Remaining : 65 000 $
Magnus Hellberg 60 000 $ (5)
Salary Remaining : 60 000 $
Alex Friesen 57 500 $ (5)
Salary Remaining : 57 500 $
Chris Brown 57 500 $ (5)
Salary Remaining : 57 500 $
Brooks Laich 50 000 $ (1)
Salary Remaining : 50 000 $
Dylan Olsen 50 000 $ (5)
Salary Remaining : 50 000 $
Total Farm Players17
Salary Commitment
Year 2018 : 1 172 650 $
Year 2019 : 951 900 $
Year 2020 : 606 750 $
Year 2021 : 355 000 $
Salary Average Commitment
Year 2018 : 1 298 400 $
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 $ - 5 816 - 91%
Level 2: 5400 - 75 $ - 4 934 - 91%
Level 3: 3400 - 50 $ - 3 103 - 91%
Level 4: 4400 - 30 $ - 4 135 - 94%
Luxury : 2400 - 175 $ - 2 105 - 88%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %20 093 - 91%
Average Income per Game1 812 236 $
Year to Date Revenue10 873 417 $

Expense

Pro Players Total Salaries73 202 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 457 430 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date10 457 430 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 428 266 $
Pro Remaining Season Days90
Pro Expenses Per Days697 162 $
Pro Estimated Expenses62 744 580 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses62 744 580 $
Season Salary Cap73 202 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 798 000 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 35 202 000 $
Current Bank Account72 015 987 $
Projected Bank Account72 699 673 $

Pro Players Salaries

Marian Gaborik 6 075 000 $ (2)
-Salary Remaining : 5 207 143 $
Ryan Nugent-Hopkins 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Reilly Smith 6 000 000 $ (5)
-Salary Remaining : 5 142 857 $
Ryan Kesler 5 000 000 $ (3)
-Salary Remaining : 4 285 714 $
Brent Seabrook 5 000 000 $ (3)
-Salary Remaining : 4 285 714 $
Travis Hamonic 4 875 000 $ (4)
-Salary Remaining : 4 178 571 $
Brandon Sutter 4 250 000 $ (4)
-Salary Remaining : 3 642 857 $
Jason Spezza 4 000 000 $ (2)
-Salary Remaining : 3 428 571 $
Anders Lee 3 500 000 $ (4)
-Salary Remaining : 3 000 000 $
Marcus Kruger 3 475 000 $ (5)
-Salary Remaining : 2 978 571 $
Cam Ward 3 100 000 $ (5)
-Salary Remaining : 2 657 143 $
Cal Clutterbuck 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Adam McQuaid 3 000 000 $ (5)
-Salary Remaining : 2 571 429 $
Wayne Simmonds 2 800 000 $ (1)
-Salary Remaining : 2 400 000 $
Karl Alzner 2 800 000 $ (2)
-Salary Remaining : 2 400 000 $
Trevor Daley 2 700 000 $ (4)
-Salary Remaining : 2 314 286 $
Matt Dumba 2 350 000 $ (3)
-Salary Remaining : 2 014 286 $
Marcus Foligno 1 500 000 $ (2)
-Salary Remaining : 1 285 714 $
Colton Sceviour 700 000 $ (3)
-Salary Remaining : 600 000 $
Brandon Davidson 640 000 $ (1)
-Salary Remaining : 548 571 $
Scott Harrington 632 000 $ (2)
-Salary Remaining : 541 714 $
Joakim Nordstrom 605 000 $ (1)
-Salary Remaining : 518 571 $
Riley Nash 600 000 $ (2)
-Salary Remaining : 514 286 $
Curtis McElhinney 600 000 $ (1)
-Salary Remaining : 514 286 $
Total Pro Players24
Salary Commitment
Year 2018 : 73 202 000 $
Year 2019 : 62 557 000 $
Year 2020 : 46 950 000 $
Year 2021 : 30 900 000 $
Salary Average Commitment
Year 2018 : 73 202 000 $
Year 2019 : 62 557 000 $
Year 2020 : 46 950 000 $
Year 2021 : 30 900 000 $
Salary Cap with 1 Way Contract
Year 2018 : 73 202 000 $
Year 2019 : 62 557 000 $
Year 2020 : 46 950 000 $
Year 2021 : 30 900 000 $

Farm Players Salaries

Toby Enstrom 575 000 $ (3)
Salary Remaining : 575 000 $
James Wisniewski 500 000 $ (3)
Salary Remaining : 500 000 $
Ryan Reaves 112 500 $ (5)
Salary Remaining : 112 500 $
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 $
Paul Carey 65 000 $ (5)
Salary Remaining : 65 000 $
Lukas Sedlak 60 000 $ (4)
Salary Remaining : 60 000 $
Andrey Makarov 57 500 $ (4)
Salary Remaining : 57 500 $
Stu Bickell 57 500 $ (2)
Salary Remaining : 57 500 $
Paul Thompson 57 500 $ (4)
Salary Remaining : 57 500 $
Total Farm Players15
Salary Commitment
Year 2018 : 2 072 033 $
Year 2019 : 2 072 033 $
Year 2020 : 1 842 833 $
Year 2021 : 442 500 $
Salary Average Commitment
Year 2018 : 2 072 033 $
Year 2019 : 2 072 033 $
Year 2020 : 1 842 833 $
Year 2021 : 442 500 $

San Francisco Shamrocks



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6400 - 100 $ - 5 928 - 93%
Level 2: 5400 - 75 $ - 4 857 - 90%
Level 3: 3400 - 50 $ - 3 041 - 89%
Level 4: 4400 - 30 $ - 3 971 - 90%
Luxury : 2400 - 175 $ - 2 095 - 87%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left34
Average Attendance - %19 893 - 90%
Average Income per Game1 833 958 $
Year to Date Revenue12 837 707 $

Expense

Pro Players Total Salaries61 717 140 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 763 398 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date8 763 398 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 354 577 $
Pro Remaining Season Days90
Pro Expenses Per Days587 782 $
Pro Estimated Expenses52 900 380 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses52 900 380 $
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 Account252 274 309 $
Projected Bank Account261 728 506 $

Pro Players Salaries

Ryan O'Reilly 7 500 000 $ (5)
-Salary Remaining : 6 428 571 $
Tuukka Rask 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Rasmus Ristolainen 5 400 000 $ (3)
-Salary Remaining : 4 628 571 $
Kevin Shattenkirk 5 200 000 $ (3)
-Salary Remaining : 4 457 143 $
Jakub Voracek 4 500 000 $ (3)
-Salary Remaining : 3 857 143 $
Jack Johnson 4 357 140 $ (5)
-Salary Remaining : 3 734 691 $
Steve Mason 4 100 000 $ (2)
-Salary Remaining : 3 514 286 $
Jonas Brodin 4 000 000 $ (2)
-Salary Remaining : 3 428 571 $
Boone Jenner 2 900 000 $ (2)
-Salary Remaining : 2 485 714 $
Jamie McGinn 2 900 000 $ (2)
-Salary Remaining : 2 485 714 $
Ben Hutton 2 800 000 $ (1)
-Salary Remaining : 2 400 000 $
Tomas Tatar 2 750 000 $ (4)
-Salary Remaining : 2 357 143 $
Elias Lindholm 2 500 000 $ (3)
-Salary Remaining : 2 142 857 $
Brandon Montour 925 000 $ (1)
-Salary Remaining : 792 857 $
Timo Meier 925 000 $ (2)
-Salary Remaining : 792 857 $
Rickard Rakell 833 000 $ (2)
-Salary Remaining : 714 000 $
Scott Laughton 833 000 $ (2)
-Salary Remaining : 714 000 $
Brandon Carlo 718 000 $ (2)
-Salary Remaining : 615 429 $
Vinnie Hinostroza 667 000 $ (1)
-Salary Remaining : 571 714 $
Tyler Bertuzzi 667 000 $ (1)
-Salary Remaining : 571 714 $
Artturi Lehkonen 667 000 $ (2)
-Salary Remaining : 571 714 $
Tomas Nosek 575 000 $ (1)
-Salary Remaining : 492 857 $
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 $ - 5 793 - 97%
Level 2: 5000 - 75 $ - 4 854 - 97%
Level 3: 3000 - 50 $ - 2 973 - 99%
Level 4: 4000 - 30 $ - 3 848 - 96%
Luxury : 2000 - 175 $ - 2 000 - 100%
Total Capacity :20000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %19 468 - 97%
Average Income per Game1 778 095 $
Year to Date Revenue10 668 568 $

Expense

Pro Players Total Salaries51 418 125 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 345 440 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date7 345 440 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 233 313 $
Pro Remaining Season Days90
Pro Expenses Per Days489 696 $
Pro Estimated Expenses44 072 640 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses44 072 640 $
Season Salary Cap51 418 125 $
Estimate Under Maximum Salary Cap of 75 000 000 $23 581 875 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 13 418 125 $
Current Bank Account236 523 128 $
Projected Bank Account254 683 801 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (5)
-Salary Remaining : 8 142 857 $
Patrice Bergeron 8 750 000 $ (3)
-Salary Remaining : 7 500 000 $
Brad Marchand 4 500 000 $ (1)
-Salary Remaining : 3 857 143 $
John Carlson 4 000 000 $ (4)
-Salary Remaining : 3 428 571 $
Hampus Lindholm 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Oscar Klefbom 3 000 000 $ (2)
-Salary Remaining : 2 571 429 $
Erik Haula 2 750 000 $ (5)
-Salary Remaining : 2 357 143 $
Mark Stone 2 250 000 $ (1)
-Salary Remaining : 1 928 571 $
Calle Jarnkrok 2 000 000 $ (5)
-Salary Remaining : 1 714 286 $
Sonny Milano 925 000 $ (1)
-Salary Remaining : 792 857 $
Joshua Ho-Sang 925 000 $ (2)
-Salary Remaining : 792 857 $
Nikolaj Ehlers 925 000 $ (1)
-Salary Remaining : 792 857 $
Troy Stecher 925 000 $ (1)
-Salary Remaining : 792 857 $
Mike Matheson 925 000 $ (1)
-Salary Remaining : 792 857 $
Colin Miller 900 000 $ (1)
-Salary Remaining : 771 429 $
Alex Lyon 874 125 $ (1)
-Salary Remaining : 749 250 $
Slater Koekkoek 865 000 $ (3)
-Salary Remaining : 741 429 $
Casey Nelson 800 000 $ (1)
-Salary Remaining : 685 714 $
Tim Schaller 775 000 $ (5)
-Salary Remaining : 664 286 $
Petr Mrazek 737 000 $ (1)
-Salary Remaining : 631 714 $
Mike Reilly 725 000 $ (2)
-Salary Remaining : 621 429 $
Antti Raanta 700 000 $ (2)
-Salary Remaining : 600 000 $
Brayden Point 667 000 $ (2)
-Salary Remaining : 571 714 $
Total Pro Players23
Salary Commitment
Year 2018 : 51 418 125 $
Year 2019 : 37 657 000 $
Year 2020 : 31 640 000 $
Year 2021 : 19 025 000 $
Salary Average Commitment
Year 2018 : 51 418 125 $
Year 2019 : 37 657 000 $
Year 2020 : 31 640 000 $
Year 2021 : 19 025 000 $
Salary Cap with 1 Way Contract
Year 2018 : 51 418 125 $
Year 2019 : 37 657 000 $
Year 2020 : 31 640 000 $
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 $
Eeli Tolvanen 92 500 $ (3)
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 Players20
Salary Commitment
Year 2018 : 1 480 800 $
Year 2019 : 921 200 $
Year 2020 : 551 700 $
Year 2021 : 230 000 $
Salary Average Commitment
Year 2018 : 1 588 300 $
Year 2019 : 1 028 700 $
Year 2020 : 659 200 $
Year 2021 : 230 000 $

Vancouver Grizzlies



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6400 - 100 $ - 5 861 - 92%
Level 2: 5400 - 75 $ - 4 925 - 91%
Level 3: 3400 - 50 $ - 2 988 - 88%
Level 4: 4400 - 30 $ - 4 053 - 92%
Luxury : 2400 - 175 $ - 1 997 - 83%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %19 825 - 90%
Average Income per Game1 772 056 $
Year to Date Revenue10 632 336 $

Expense

Pro Players Total Salaries52 341 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 477 290 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date7 477 290 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 021 960 $
Pro Remaining Season Days90
Pro Expenses Per Days498 486 $
Pro Estimated Expenses44 863 740 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses44 863 740 $
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 Account57 755 046 $
Projected Bank Account74 913 266 $

Pro Players Salaries

Andrew Ladd 8 000 000 $ (4)
-Salary Remaining : 6 857 143 $
Taylor Hall 6 000 000 $ (5)
-Salary Remaining : 5 142 857 $
Mike Smith 6 000 000 $ (2)
-Salary Remaining : 5 142 857 $
Keith Yandle 5 250 000 $ (1)
-Salary Remaining : 4 500 000 $
Carl Soderberg 4 500 000 $ (3)
-Salary Remaining : 3 857 143 $
Olli Maatta 4 083 000 $ (3)
-Salary Remaining : 3 499 714 $
Damon Severson 2 500 000 $ (3)
-Salary Remaining : 2 142 857 $
Brad Richardson 2 250 000 $ (4)
-Salary Remaining : 1 928 571 $
Eric Fehr 2 000 000 $ (2)
-Salary Remaining : 1 714 286 $
Melker Karlsson 2 000 000 $ (5)
-Salary Remaining : 1 714 286 $
Matt Hunwick 1 200 000 $ (3)
-Salary Remaining : 1 028 571 $
Julius Honka 925 000 $ (2)
-Salary Remaining : 792 857 $
Jakub Vrana 925 000 $ (2)
-Salary Remaining : 792 857 $
Tucker Poolman 925 000 $ (1)
-Salary Remaining : 792 857 $
Pierre-Luc Dubois 925 000 $ (3)
-Salary Remaining : 792 857 $
Nick Cousins 840 000 $ (2)
-Salary Remaining : 720 000 $
Ryan Spooner 800 000 $ (1)
-Salary Remaining : 685 714 $
Ivan Barbashev 743 000 $ (2)
-Salary Remaining : 636 857 $
J-F Berube 675 000 $ (4)
-Salary Remaining : 578 571 $
Scott Wedgewood 650 000 $ (1)
-Salary Remaining : 557 143 $
Nate Thompson 575 000 $ (1)
-Salary Remaining : 492 857 $
Byron Froese 575 000 $ (3)
-Salary Remaining : 492 857 $
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 $ - 5 768 - 90%
Level 2: 5400 - 75 $ - 4 692 - 87%
Level 3: 3400 - 50 $ - 3 086 - 91%
Level 4: 4400 - 30 $ - 4 087 - 93%
Luxury : 2400 - 175 $ - 2 076 - 87%
Total Capacity :22000
Team Popularity : 100%

Income

Home Games Left35
Average Attendance - %19 708 - 90%
Average Income per Game1 789 732 $
Year to Date Revenue10 738 393 $

Expense

Pro Players Total Salaries56 561 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 627 741 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date7 627 741 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 640 626 $
Pro Remaining Season Days90
Pro Expenses Per Days538 681 $
Pro Estimated Expenses48 481 290 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses48 481 290 $
Season Salary Cap56 561 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $18 438 500 $
Estimate Over Minimum Salary Cap of 38 000 000 $ 18 561 500 $
Current Bank Account196 310 652 $
Projected Bank Account210 469 988 $

Pro Players Salaries

Nicklas Backstrom 6 500 000 $ (3)
-Salary Remaining : 5 571 429 $
TJ Brodie 4 838 000 $ (4)
-Salary Remaining : 4 146 857 $
Kris Versteeg 4 700 000 $ (2)
-Salary Remaining : 4 028 571 $
Marc-Edouard Vlasic 4 250 000 $ (1)
-Salary Remaining : 3 642 857 $
Adam Henrique 4 000 000 $ (3)
-Salary Remaining : 3 428 571 $
Jakob Silfverberg 3 750 000 $ (4)
-Salary Remaining : 3 214 286 $
Brock Nelson 3 500 000 $ (5)
-Salary Remaining : 3 000 000 $
Artem Anisimov 3 100 000 $ (2)
-Salary Remaining : 2 657 143 $
Martin Jones 3 000 000 $ (4)
-Salary Remaining : 2 571 429 $
Teuvo Teravainen 2 860 000 $ (3)
-Salary Remaining : 2 451 429 $
Lars Eller 2 500 000 $ (3)
-Salary Remaining : 2 142 857 $
Mark Pysyk 1 950 000 $ (5)
-Salary Remaining : 1 671 429 $
PA Parenteau 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
Joel Edmundson 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Pavel Zacha 925 000 $ (1)
-Salary Remaining : 792 857 $
Josh Manson 925 000 $ (2)
-Salary Remaining : 792 857 $
Ivan Provorov 925 000 $ (2)
-Salary Remaining : 792 857 $
Kasperi Kapanen 925 000 $ (1)
-Salary Remaining : 792 857 $
Duncan Siemens 874 000 $ (2)
-Salary Remaining : 749 143 $
Jake Dotchin 812 500 $ (3)
-Salary Remaining : 696 429 $
Nino Niederreiter 810 000 $ (1)
-Salary Remaining : 694 286 $
Jon Gillies 750 000 $ (3)
-Salary Remaining : 642 857 $
Brett Lernout 667 000 $ (1)
-Salary Remaining : 571 714 $
Chris Wagner 650 000 $ (1)
-Salary Remaining : 557 143 $
Malcolm Subban 650 000 $ (2)
-Salary Remaining : 557 143 $
Total Pro Players25
Salary Commitment
Year 2018 : 56 561 500 $
Year 2019 : 48 334 500 $
Year 2020 : 35 960 500 $
Year 2021 : 17 038 000 $
Salary Average Commitment
Year 2018 : 56 561 500 $
Year 2019 : 48 334 500 $
Year 2020 : 35 960 500 $
Year 2021 : 17 038 000 $
Salary Cap with 1 Way Contract
Year 2018 : 56 561 500 $
Year 2019 : 48 334 500 $
Year 2020 : 35 960 500 $
Year 2021 : 17 038 000 $

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 65 057 976 $ 57 455 500 $ 17 544 500 $ 19 455 500 $ 251843
Baltimore Blades 148 822 962 $ 65 039 588 $ 9 960 412 $ 27 039 588 $ 261743
Birmingham Bulls 168 044 493 $ 54 297 500 $ 20 702 500 $ 16 297 500 $ 211637
Calgary Cowboys 209 633 231 $ 42 084 000 $ 32 916 000 $ 4 084 000 $ 27027
Chicago Cougars 109 552 473 $ 48 388 830 $ 26 611 170 $ 10 388 830 $ 231740
Cincinnati Stingers 187 744 288 $ 55 611 000 $ 19 389 000 $ 17 611 000 $ 231538
Cleveland Crusaders 104 308 277 $ 61 100 000 $ 13 900 000 $ 23 100 000 $ 241741
Dayton Firebirds 29 839 884 $ 65 985 000 $ 9 015 000 $ 27 985 000 $ 251136
Denver Spurs 208 928 220 $ 64 645 125 $ 10 354 875 $ 26 645 125 $ 291342
Detroit Gladiators 49 356 042 $ 48 624 500 $ 26 375 500 $ 10 624 500 $ 241438
Halifax Icebreakers 45 971 504 $ 69 849 999 $ 5 150 001 $ 31 849 999 $ 291342
Houston Aeros 107 613 246 $ 74 466 670 $ 533 330 $ 36 466 670 $ 231235
Indiana Racers 78 561 403 $ 66 898 670 $ 8 101 330 $ 28 898 670 $ 241842
Laval Chiefs 323 741 033 $ 68 425 000 $ 6 575 000 $ 30 425 000 $ 252247
Los Angeles Sharks 54 536 596 $ 71 207 000 $ 3 793 000 $ 33 207 000 $ 31940
Manhattan Raiders 103 268 243 $ 45 975 000 $ 29 025 000 $ 7 975 000 $ 261642
Miami ScreamingEagles 57 861 411 $ 63 643 429 $ 11 356 571 $ 25 643 429 $ 211233
Michigan Stags 106 651 732 $ 64 810 000 $ 10 190 000 $ 26 810 000 $ 232447
Minnesota FightingSaints 46 253 115 $ 38 920 000 $ 36 080 000 $ 920 000 $ 252146
New England Whalers 79 784 703 $ 57 807 000 $ 17 193 000 $ 19 807 000 $ 211839
New Jersey Knights 30 091 841 $ 74 383 000 $ 617 000 $ 36 383 000 $ 201232
New York GoldenBlades 88 137 109 $ 68 370 000 $ 6 630 000 $ 30 370 000 $ 281139
Orlando SolarBears 69 605 480 $ 73 035 500 $ 1 964 500 $ 35 035 500 $ 28432
Ottawa Nationals 123 552 297 $ 71 432 000 $ 3 568 000 $ 33 432 000 $ 201434
Philly Blazers 66 161 639 $ 72 920 500 $ 2 079 500 $ 34 920 500 $ 251237
Phoenix Roadrunners 120 934 637 $ 57 589 500 $ 17 410 500 $ 19 589 500 $ 28937
Quebec Nordiques 291 279 472 $ 49 518 500 $ 25 481 500 $ 11 518 500 $ 241741
San Diego Mariners 72 015 987 $ 73 202 000 $ 1 798 000 $ 35 202 000 $ 241539
San Francisco Shamrocks 252 274 309 $ 61 717 140 $ 13 282 860 $ 23 717 140 $ 221638
Toronto Toros 236 523 128 $ 51 418 125 $ 23 581 875 $ 13 418 125 $ 232043
Vancouver Grizzlies 57 755 046 $ 52 341 000 $ 22 659 000 $ 14 341 000 $ 221234
Winnipeg Jets 196 310 652 $ 56 561 500 $ 18 438 500 $ 18 561 500 $ 251742