Bikers



Arena Capacity - Ticket Price
Attendance - %

Arena NameJailhouse Rockin Center
Level 1: 4000 - 105 $ - 3 195 - 79,88%
Level 2: 4000 - 75 $ - 3 860 - 96,49%
Level 3: 4000 - 53 $ - 3 737 - 93,44%
Level 4: 4000 - 42 $ - 2 812 - 70,31%
Luxury : 1100 - 219 $ - 801 - 72,84%
Total Capacity :17100

Income

Home Games Left19
Average Attendance - %14 406 - 84,24%
Average Income per Game1 630 361 $
Year to Date Revenue35 867 937 $

Expense

Pro Players Total Salaries74 536 228 $
Farm Players Total Salaries1 711 753 $
Coaches Total Salaries4 754 500 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 264 933 $
Farm Year To Date Expenses1 278 609 $
Pro Salary Cap To Date47 586 321 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 976 855 $
Pro Remaining Season Days61
Pro Expenses Per Days542 622 $
Pro Estimated Expenses33 099 942 $
Farm Remaining Season Days62
Farm Expenses Per Days15 906 $
Farm Estimated Expenses986 172 $
Estimated Season Expenses34 086 114 $
Estimated Season Salary Cap78 942 944 $
Estimate Under Maximum Salary Cap of 85 000 000 $6 057 056 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 18 942 944 $
Current Bank Account(25 925 152 $)
Projected Bank Account(29 034 411 $)

Pro Players Salaries

Patrick Kane 10 500 000 $ (6)
-Salary Remaining : 4 417 241 $
Steven Stamkos (Out of Payroll) 8 500 000 $ (7)
-Salary Remaining : 3 575 862 $
Zdeno Chara 7 500 000 $ (1)
-Salary Remaining : 3 155 172 $
Joe Pavelski 6 000 000 $ (2)
-Salary Remaining : 2 524 138 $
Jonathan Quick 5 800 000 $ (6)
-Salary Remaining : 2 440 000 $
Blake Wheeler 5 600 000 $ (2)
-Salary Remaining : 2 355 862 $
Duncan Keith 5 551 000 $ (3)
-Salary Remaining : 2 335 248 $
Daniel Girardi 5 500 000 $ (3)
-Salary Remaining : 2 313 793 $
Nick Bonino 4 100 000 $ (4)
-Salary Remaining : 1 724 828 $
Connor McDavid 3 775 000 $ (1)
-Salary Remaining : 1 588 103 $
Nikita Zaitsev 3 148 000 $ (7)
-Salary Remaining : 1 324 331 $
Ron Hainsey 3 000 000 $ (2)
-Salary Remaining : 1 262 069 $
Ryan Kesler 2 499 018 $ (5)
-Salary Remaining : 1 051 311 $
Roman Polak 1 736 000 $ (1)
-Salary Remaining : 730 317 $
Brayden McNabb 1 700 000 $ (1)
-Salary Remaining : 715 172 $
John Moore 1 666 667 $ (1)
-Salary Remaining : 701 150 $
Vladimir Sobotka 1 173 009 $ (3)
-Salary Remaining : 493 473 $
Ryan Callahan 908 888 $ (3)
-Salary Remaining : 382 360 $
Riley Nash 900 000 $ (1)
-Salary Remaining : 378 621 $
Niklas Kronwall 899 878 $ (2)
-Salary Remaining : 378 569 $
Marian Gaborik 812 331 $ (3)
-Salary Remaining : 341 739 $
Mike Smith 656 000 $ (2)
-Salary Remaining : 275 972 $
Blake Comeau 559 500 $ (1)
-Salary Remaining : 235 376 $
Antoine Vermette 550 937 $ (1)
-Salary Remaining : 231 773 $
Total Pro Players24
Salary Commitment
Year 2018 : 83 036 228 $
Year 2019 : 64 648 124 $
Year 2020 : 48 492 246 $
Year 2021 : 34 547 018 $
Salary Average Commitment
Year 2018 : 32 250 728 $
Year 2019 : 25 697 124 $
Year 2020 : 21 141 246 $
Year 2021 : 18 247 018 $
Salary Cap with 1 Way Contract
Year 2018 : 83 036 228 $
Year 2019 : 64 648 124 $
Year 2020 : 48 492 246 $
Year 2021 : 34 547 018 $

Farm Players Salaries

Andrew MacDonald 157 301 $ (3)
Salary Remaining : 66 799 $
Derek MacKenzie 137 500 $ (2)
Salary Remaining : 58 390 $
Kyle Clifford 120 000 $ (1)
Salary Remaining : 50 959 $
Dennis Seidenberg 117 301 $ (1)
Salary Remaining : 49 813 $
Martin Hanzal 117 301 $ (3)
Salary Remaining : 49 813 $
Niklas Hjalmarsson 117 301 $ (2)
Salary Remaining : 49 813 $
Mark Barberio 117 188 $ (1)
Salary Remaining : 49 765 $
Joel Eriksson Ek 113 750 $ (2)
Salary Remaining : 48 305 $
Jack Roslovic 113 750 $ (3)
Salary Remaining : 48 305 $
Ryan Reaves 112 500 $ (1)
Salary Remaining : 47 774 $
Nikolai Kulemin 100 100 $ (1)
Salary Remaining : 42 508 $
Chris Stewart 88 712 $ (1)
Salary Remaining : 37 672 $
Alex Chiasson 67 500 $ (1)
Salary Remaining : 28 664 $
Cory Conacher 65 000 $ (2)
Salary Remaining : 27 603 $
Clarke MacArthur 55 950 $ (3)
Salary Remaining : 23 760 $
David Bolland 55 600 $ (1)
Salary Remaining : 23 611 $
Mike Condon 55 000 $ (3)
Salary Remaining : 23 356 $
Total Farm Players17
Salary Commitment
Year 2018 : 1 711 754 $
Year 2019 : 932 853 $
Year 2020 : 499 302 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 487 704 $
Year 2019 : 876 903 $
Year 2020 : 443 352 $
Year 2021 : 0 $

Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Shimano
Level 1: 4000 - 100 $ - 3 854 - 96,36%
Level 2: 4000 - 75 $ - 3 818 - 95,46%
Level 3: 4000 - 50 $ - 3 822 - 95,54%
Level 4: 4000 - 35 $ - 3 868 - 96,71%
Luxury : 1000 - 200 $ - 965 - 96,48%
Total Capacity :17000

Income

Home Games Left18
Average Attendance - %16 327 - 96,04%
Average Income per Game1 748 103 $
Year to Date Revenue40 206 364 $

Expense

Pro Players Total Salaries82 773 667 $
Farm Players Total Salaries799 050 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 537 228 $
Farm Year To Date Expenses742 039 $
Pro Salary Cap To Date47 218 613 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 465 850 $
Pro Remaining Season Days61
Pro Expenses Per Days574 646 $
Pro Estimated Expenses35 053 406 $
Farm Remaining Season Days62
Farm Expenses Per Days9 240 $
Farm Estimated Expenses572 880 $
Estimated Season Expenses35 626 286 $
Estimated Season Salary Cap82 040 646 $
Estimate Under Maximum Salary Cap of 85 000 000 $2 959 354 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 22 040 646 $
Current Bank Account(30 091 862 $)
Projected Bank Account(34 252 298 $)

Pro Players Salaries

Alexander Radulov 10 400 000 $ (5)
-Salary Remaining : 4 375 172 $
Claude Giroux 8 275 000 $ (5)
-Salary Remaining : 3 481 207 $
Jakub Voracek 8 250 000 $ (7)
-Salary Remaining : 3 470 690 $
Pekka Rinne 7 000 000 $ (2)
-Salary Remaining : 2 944 828 $
Mark Giordano 6 750 000 $ (5)
-Salary Remaining : 2 839 655 $
Ryan O'reilly 5 625 000 $ (1)
-Salary Remaining : 2 366 379 $
John Tavares 5 500 000 $ (1)
-Salary Remaining : 2 313 793 $
Nikita Kucherov 4 766 667 $ (2)
-Salary Remaining : 2 005 287 $
T.J. Brodie 4 650 000 $ (3)
-Salary Remaining : 1 956 207 $
Mats Zuccarello 4 500 000 $ (2)
-Salary Remaining : 1 893 103 $
David Perron 3 812 000 $ (1)
-Salary Remaining : 1 603 669 $
Dylan Strome 3 400 000 $ (3)
-Salary Remaining : 1 430 345 $
Thomas Hickey 2 200 000 $ (1)
-Salary Remaining : 925 517 $
Esa Lindell 2 200 000 $ (2)
-Salary Remaining : 925 517 $
Ian Cole 2 100 000 $ (1)
-Salary Remaining : 883 448 $
Patrik Nemeth 945 000 $ (1)
-Salary Remaining : 397 552 $
Jonathan Marchessault 750 000 $ (1)
-Salary Remaining : 315 517 $
Scottie Upshall 550 000 $ (1)
-Salary Remaining : 231 379 $
Brian Elliott 550 000 $ (1)
-Salary Remaining : 231 379 $
Gabriel Bourque 550 000 $ (1)
-Salary Remaining : 231 379 $
Christopher Tanev (Out of Payroll) 550 000 $ (3)
-Salary Remaining : 231 379 $
Total Pro Players21
Salary Commitment
Year 2018 : 83 323 667 $
Year 2019 : 60 741 667 $
Year 2020 : 42 275 000 $
Year 2021 : 33 675 000 $
Salary Average Commitment
Year 2018 : 49 098 667 $
Year 2019 : 36 316 667 $
Year 2020 : 29 350 000 $
Year 2021 : 25 400 000 $
Salary Cap with 1 Way Contract
Year 2018 : 83 323 667 $
Year 2019 : 60 741 667 $
Year 2020 : 42 275 000 $
Year 2021 : 33 675 000 $

Farm Players Salaries

Conor Sheary 225 000 $ (1)
Salary Remaining : 95 548 $
Austin Czarnik 116 250 $ (1)
Salary Remaining : 49 366 $
David Warsofsky 116 250 $ (1)
Salary Remaining : 49 366 $
Curtis Lazar 94 050 $ (1)
Salary Remaining : 39 939 $
Matt Grzelcyk 92 500 $ (1)
Salary Remaining : 39 281 $
Frank Vatrano 92 500 $ (1)
Salary Remaining : 39 281 $
Scott Mayfield 62 500 $ (1)
Salary Remaining : 26 541 $
Total Farm Players7
Salary Commitment
Year 2018 : 799 050 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 644 050 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

Dogbones



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Parent
Level 1: 4100 - 100 $ - 3 808 - 92,88%
Level 2: 4100 - 75 $ - 3 746 - 91,37%
Level 3: 4000 - 50 $ - 3 838 - 95,94%
Level 4: 4000 - 35 $ - 3 817 - 95,42%
Luxury : 1030 - 195 $ - 964 - 93,62%
Total Capacity :17230

Income

Home Games Left20
Average Attendance - %16 173 - 93,87%
Average Income per Game1 722 088 $
Year to Date Revenue36 163 852 $

Expense

Pro Players Total Salaries72 129 167 $
Farm Players Total Salaries472 050 $
Coaches Total Salaries1 270 500 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 963 568 $
Farm Year To Date Expenses750 197 $
Pro Salary Cap To Date40 613 113 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 441 764 $
Pro Remaining Season Days61
Pro Expenses Per Days501 615 $
Pro Estimated Expenses30 598 515 $
Farm Remaining Season Days62
Farm Expenses Per Days7 791 $
Farm Estimated Expenses483 042 $
Estimated Season Expenses31 081 557 $
Estimated Season Salary Cap70 957 136 $
Estimate Under Maximum Salary Cap of 85 000 000 $14 042 864 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 10 957 136 $
Current Bank Account2 365 263 $
Projected Bank Account5 725 470 $

Pro Players Salaries

Vladimir Tarasenko 7 500 000 $ (6)
-Salary Remaining : 3 155 172 $
Patrick Marleau 6 900 000 $ (3)
-Salary Remaining : 2 902 759 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 2 839 655 $
Sean Monahan 6 375 000 $ (6)
-Salary Remaining : 2 681 897 $
Adam Larsson 4 167 000 $ (4)
-Salary Remaining : 1 753 014 $
Justin Braun 3 800 000 $ (3)
-Salary Remaining : 1 598 621 $
Jack Eichel 3 775 000 $ (1)
-Salary Remaining : 1 588 103 $
Reilly Smith 3 750 000 $ (1)
-Salary Remaining : 1 577 586 $
Mattias Ekholm 3 750 000 $ (5)
-Salary Remaining : 1 577 586 $
Roberto Luongo 3 150 000 $ (2)
-Salary Remaining : 1 325 172 $
Jacob Trouba 3 000 000 $ (1)
-Salary Remaining : 1 262 069 $
Boone Jenner 2 900 000 $ (1)
-Salary Remaining : 1 220 000 $
Jacob Markstrom 2 750 000 $ (1)
-Salary Remaining : 1 156 897 $
Matt Dumba 2 550 000 $ (1)
-Salary Remaining : 1 072 759 $
Jay Beagle 1 900 000 $ (1)
-Salary Remaining : 799 310 $
Brock Boeser 1 491 667 $ (2)
-Salary Remaining : 627 529 $
Brendan Perlini 1 425 000 $ (2)
-Salary Remaining : 599 483 $
Chris Tierney 1 420 500 $ (1)
-Salary Remaining : 597 590 $
Jake Debrusk 1 350 000 $ (3)
-Salary Remaining : 567 931 $
Adam Lowry 1 125 000 $ (1)
-Salary Remaining : 473 276 $
Linus Ullmark 925 000 $ (2)
-Salary Remaining : 389 138 $
Josh Manson 825 000 $ (1)
-Salary Remaining : 347 069 $
Luke Schenn 550 000 $ (1)
-Salary Remaining : 231 379 $
Total Pro Players23
Salary Commitment
Year 2018 : 72 129 167 $
Year 2019 : 47 583 667 $
Year 2020 : 40 592 000 $
Year 2021 : 28 542 000 $
Salary Average Commitment
Year 2018 : 55 862 167 $
Year 2019 : 35 916 667 $
Year 2020 : 28 925 000 $
Year 2021 : 16 875 000 $
Salary Cap with 1 Way Contract
Year 2018 : 72 129 167 $
Year 2019 : 47 583 667 $
Year 2020 : 40 592 000 $
Year 2021 : 28 542 000 $

Farm Players Salaries

Stefan Noesen 120 000 $ (1)
Salary Remaining : 50 959 $
Michael McCarron 113 750 $ (1)
Salary Remaining : 48 305 $
Brendan Gaunce (Out of Payroll) 102 600 $ (1)
Salary Remaining : 43 570 $
Jason Dickinson 92 500 $ (1)
Salary Remaining : 39 281 $
Matt Hendricks 80 800 $ (1)
Salary Remaining : 34 312 $
Martin Frk 65 000 $ (1)
Salary Remaining : 27 603 $
Total Farm Players6
Salary Commitment
Year 2018 : 574 650 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 460 900 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

Fighting Irish



Arena Capacity - Ticket Price
Attendance - %

Arena NameChicago Stadium
Level 1: 4000 - 110 $ - 3 090 - 77,26%
Level 2: 4000 - 80 $ - 3 095 - 77,38%
Level 3: 4100 - 55 $ - 3 109 - 75,83%
Level 4: 4100 - 40 $ - 3 023 - 73,73%
Luxury : 1000 - 210 $ - 942 - 94,23%
Total Capacity :17200

Income

Home Games Left20
Average Attendance - %13 260 - 77,09%
Average Income per Game1 576 687 $
Year to Date Revenue33 110 419 $

Expense

Pro Players Total Salaries83 826 509 $
Farm Players Total Salaries1 533 493 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 720 754 $
Farm Year To Date Expenses1 395 516 $
Pro Salary Cap To Date46 402 140 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 533 732 $
Pro Remaining Season Days61
Pro Expenses Per Days581 907 $
Pro Estimated Expenses35 496 327 $
Farm Remaining Season Days62
Farm Expenses Per Days17 010 $
Farm Estimated Expenses1 054 620 $
Estimated Season Expenses36 550 947 $
Estimated Season Salary Cap81 667 094 $
Estimate Under Maximum Salary Cap of 85 000 000 $3 332 906 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 21 667 094 $
Current Bank Account(60 759 240 $)
Projected Bank Account(65 776 455 $)

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (4)
-Salary Remaining : 3 575 862 $
David Krejci 7 250 000 $ (4)
-Salary Remaining : 3 050 000 $
Brandon Saad 6 000 000 $ (4)
-Salary Remaining : 2 524 138 $
Nick Leddy 5 500 000 $ (5)
-Salary Remaining : 2 313 793 $
Tomas Tatar 5 300 000 $ (4)
-Salary Remaining : 2 229 655 $
Alexander Edler 5 000 000 $ (2)
-Salary Remaining : 2 103 448 $
Max Pacioretty 4 500 000 $ (2)
-Salary Remaining : 1 893 103 $
Mathieu Perreault 4 125 000 $ (4)
-Salary Remaining : 1 735 345 $
Bobby Ryan 4 000 000 $ (2)
-Salary Remaining : 1 682 759 $
Jeff Petry 3 875 000 $ (2)
-Salary Remaining : 1 630 172 $
Alex Goligoski 3 775 009 $ (4)
-Salary Remaining : 1 588 107 $
Jason Demers 3 775 000 $ (4)
-Salary Remaining : 1 588 103 $
Kyle Turris 3 500 000 $ (1)
-Salary Remaining : 1 472 414 $
Josh Bailey 3 300 000 $ (1)
-Salary Remaining : 1 388 276 $
Thomas Greiss 2 775 500 $ (3)
-Salary Remaining : 1 167 624 $
Erik Haula 2 750 000 $ (3)
-Salary Remaining : 1 156 897 $
Erik Gudbranson 2 625 000 $ (1)
-Salary Remaining : 1 104 310 $
Riley Sheahan 2 075 000 $ (1)
-Salary Remaining : 872 931 $
Jordie Benn 1 100 000 $ (2)
-Salary Remaining : 462 759 $
Lars Eller 975 000 $ (1)
-Salary Remaining : 410 172 $
Phillip Danault 912 000 $ (1)
-Salary Remaining : 383 669 $
Adrian Kempe 894 000 $ (2)
-Salary Remaining : 376 097 $
Ondrej Kase 670 000 $ (1)
-Salary Remaining : 281 862 $
Derek Forbort 650 000 $ (1)
-Salary Remaining : 273 448 $
Total Pro Players24
Salary Commitment
Year 2018 : 83 826 509 $
Year 2019 : 69 119 509 $
Year 2020 : 49 750 509 $
Year 2021 : 44 225 009 $
Salary Average Commitment
Year 2018 : 42 800 509 $
Year 2019 : 38 100 509 $
Year 2020 : 28 000 509 $
Year 2021 : 22 475 009 $
Salary Cap with 1 Way Contract
Year 2018 : 83 826 509 $
Year 2019 : 69 119 509 $
Year 2020 : 49 750 509 $
Year 2021 : 44 225 009 $

Farm Players Salaries

Joonas Donskoi 190 000 $ (2)
Salary Remaining : 80 685 $
Nick Ritchie 162 700 $ (1)
Salary Remaining : 69 092 $
Melker Karlsson 150 000 $ (1)
Salary Remaining : 63 699 $
Andrej Sustr 146 250 $ (1)
Salary Remaining : 62 106 $
Nikolay Goldobin 113 750 $ (2)
Salary Remaining : 48 305 $
Matt Nieto 100 000 $ (1)
Salary Remaining : 42 466 $
Joel Ward 96 500 $ (1)
Salary Remaining : 40 979 $
Tyler Bertuzzi 92 500 $ (1)
Salary Remaining : 39 281 $
Brock McGinn 92 500 $ (2)
Salary Remaining : 39 281 $
Curtis McElhinney 78 500 $ (2)
Salary Remaining : 33 336 $
Vince Dunn 65 333 $ (1)
Salary Remaining : 27 744 $
Charles Hudon 65 000 $ (2)
Salary Remaining : 27 603 $
Adam Clendening 65 000 $ (1)
Salary Remaining : 27 603 $
Yannick Weber 57 960 $ (1)
Salary Remaining : 24 613 $
Tommy Wingels 57 500 $ (1)
Salary Remaining : 24 418 $
Total Farm Players15
Salary Commitment
Year 2018 : 1 533 493 $
Year 2019 : 539 750 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 370 793 $
Year 2019 : 539 750 $
Year 2020 : 0 $
Year 2021 : 0 $

Flash



Arena Capacity - Ticket Price
Attendance - %

Arena NamePatinoire de Messines
Level 1: 4200 - 100 $ - 3 969 - 94,50%
Level 2: 4100 - 75 $ - 3 914 - 95,46%
Level 3: 4000 - 50 $ - 3 810 - 95,24%
Level 4: 4000 - 35 $ - 3 883 - 97,06%
Luxury : 1000 - 200 $ - 948 - 94,76%
Total Capacity :17300

Income

Home Games Left19
Average Attendance - %16 523 - 95,51%
Average Income per Game1 768 957 $
Year to Date Revenue38 917 060 $

Expense

Pro Players Total Salaries74 497 000 $
Farm Players Total Salaries2 115 142 $
Coaches Total Salaries3 053 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 675 790 $
Farm Year To Date Expenses1 860 110 $
Pro Salary Cap To Date48 459 275 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 610 188 $
Pro Remaining Season Days61
Pro Expenses Per Days528 255 $
Pro Estimated Expenses32 223 555 $
Farm Remaining Season Days62
Farm Expenses Per Days21 015 $
Farm Estimated Expenses1 302 930 $
Estimated Season Expenses33 526 485 $
Estimated Season Salary Cap79 799 367 $
Estimate Under Maximum Salary Cap of 85 000 000 $5 200 633 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 19 799 367 $
Current Bank Account1 000 735 $
Projected Bank Account1 084 438 $

Pro Players Salaries

Evgeni Malkin (Out of Payroll) 9 500 000 $ (5)
-Salary Remaining : 3 996 552 $
Dustin Byfuglien 7 600 000 $ (4)
-Salary Remaining : 3 197 241 $
Kristopher Letang 7 250 000 $ (5)
-Salary Remaining : 3 050 000 $
Carey Price 6 500 000 $ (1)
-Salary Remaining : 2 734 483 $
Brad Marchand 6 125 000 $ (8)
-Salary Remaining : 2 576 724 $
T.J. Oshie 5 750 000 $ (8)
-Salary Remaining : 2 418 966 $
Ondrej Palat 5 300 000 $ (5)
-Salary Remaining : 2 229 655 $
Justin Faulk 4 833 000 $ (3)
-Salary Remaining : 2 033 193 $
Bryan Little 4 700 000 $ (1)
-Salary Remaining : 1 977 241 $
Chris Kreider 4 625 000 $ (3)
-Salary Remaining : 1 945 690 $
Anton Stralman 4 500 000 $ (2)
-Salary Remaining : 1 893 103 $
Michael Frolik 3 676 000 $ (3)
-Salary Remaining : 1 546 455 $
Brandon Sutter 3 281 250 $ (1)
-Salary Remaining : 1 380 388 $
Jake Allen 3 262 500 $ (1)
-Salary Remaining : 1 372 500 $
Cody Ceci 2 800 000 $ (1)
-Salary Remaining : 1 177 931 $
Matt Hunwick 2 250 000 $ (3)
-Salary Remaining : 946 552 $
Bryan Rust 900 000 $ (1)
-Salary Remaining : 378 621 $
Tom Pyatt 592 250 $ (2)
-Salary Remaining : 249 153 $
Mike Fisher 552 000 $ (1)
-Salary Remaining : 232 221 $
Johnny Oduya (Out of Payroll) 551 000 $ (1)
-Salary Remaining : 231 800 $
Total Pro Players20
Salary Commitment
Year 2018 : 84 548 000 $
Year 2019 : 62 001 250 $
Year 2020 : 56 909 000 $
Year 2021 : 41 525 000 $
Salary Average Commitment
Year 2018 : 43 589 000 $
Year 2019 : 32 242 250 $
Year 2020 : 31 650 000 $
Year 2021 : 24 775 000 $
Salary Cap with 1 Way Contract
Year 2018 : 84 548 000 $
Year 2019 : 62 001 250 $
Year 2020 : 56 909 000 $
Year 2021 : 41 525 000 $

Farm Players Salaries

Antoine Roussel 200 000 $ (1)
Salary Remaining : 84 932 $
Eric Fehr (Out of Payroll) 200 000 $ (1)
Salary Remaining : 84 932 $
Alex Petrovic 185 000 $ (1)
Salary Remaining : 78 562 $
Nate Thompson 165 000 $ (2)
Salary Remaining : 70 068 $
Mark Jankowski 149 375 $ (1)
Salary Remaining : 63 433 $
Colin White 149 167 $ (2)
Salary Remaining : 63 345 $
Slater Koekkoek 144 400 $ (1)
Salary Remaining : 61 321 $
Sven Andrighetto 140 000 $ (2)
Salary Remaining : 59 452 $
Jamie Oleksiak 136 900 $ (1)
Salary Remaining : 58 136 $
Martin Marincin 125 000 $ (1)
Salary Remaining : 53 082 $
Troy Brouwer 115 100 $ (2)
Salary Remaining : 48 878 $
Remi Elie 92 500 $ (1)
Salary Remaining : 39 281 $
Alex Iafallo 92 500 $ (2)
Salary Remaining : 39 281 $
Joel Armia 92 500 $ (1)
Salary Remaining : 39 281 $
Joonas Korpisalo 92 500 $ (2)
Salary Remaining : 39 281 $
Ty Rattie 70 000 $ (1)
Salary Remaining : 29 726 $
Jordan Martinook 55 100 $ (2)
Salary Remaining : 23 399 $
Daniel Winnik 55 100 $ (1)
Salary Remaining : 23 399 $
Stephen Weiss 55 000 $ (1)
Salary Remaining : 23 356 $
Total Farm Players19
Salary Commitment
Year 2018 : 2 315 142 $
Year 2019 : 809 367 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 767 642 $
Year 2019 : 809 367 $
Year 2020 : 0 $
Year 2021 : 0 $

Gongshow



Arena Capacity - Ticket Price
Attendance - %

Arena NameFrank Robinson
Level 1: 4000 - 100 $ - 3 876 - 96,91%
Level 2: 4000 - 75 $ - 3 872 - 96,79%
Level 3: 4000 - 50 $ - 3 898 - 97,46%
Level 4: 4000 - 35 $ - 3 869 - 96,72%
Luxury : 1000 - 200 $ - 966 - 96,63%
Total Capacity :17000

Income

Home Games Left19
Average Attendance - %16 481 - 96,95%
Average Income per Game1 759 660 $
Year to Date Revenue38 712 522 $

Expense

Pro Players Total Salaries78 139 024 $
Farm Players Total Salaries1 225 075 $
Coaches Total Salaries2 057 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 812 104 $
Farm Year To Date Expenses1 250 206 $
Pro Salary Cap To Date47 970 939 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 433 542 $
Pro Remaining Season Days61
Pro Expenses Per Days548 904 $
Pro Estimated Expenses33 483 144 $
Farm Remaining Season Days62
Farm Expenses Per Days12 535 $
Farm Estimated Expenses777 170 $
Estimated Season Expenses34 260 314 $
Estimated Season Salary Cap80 843 229 $
Estimate Under Maximum Salary Cap of 85 000 000 $4 156 771 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 20 843 229 $
Current Bank Account(46 060 428 $)
Projected Bank Account(46 887 200 $)

Pro Players Salaries

Jason Spezza 7 500 000 $ (2)
-Salary Remaining : 3 155 172 $
Thomas Vanek 7 142 857 $ (1)
-Salary Remaining : 3 004 926 $
Jay Bouwmeester 6 680 000 $ (2)
-Salary Remaining : 2 810 207 $
Brandon Dubinsky (Out of Payroll) 6 000 000 $ (3)
-Salary Remaining : 2 524 138 $
Kari Lehtonen 5 900 000 $ (1)
-Salary Remaining : 2 482 069 $
Jason Pominville 5 600 000 $ (2)
-Salary Remaining : 2 355 862 $
Justin Williams 4 800 000 $ (2)
-Salary Remaining : 2 019 310 $
Jason Garrison 4 600 000 $ (1)
-Salary Remaining : 1 935 172 $
Zack Smith 4 500 000 $ (4)
-Salary Remaining : 1 893 103 $
Francois Beauchemin 4 500 000 $ (1)
-Salary Remaining : 1 893 103 $
Cam Talbot 4 166 667 $ (2)
-Salary Remaining : 1 752 874 $
Josh Gorges (Out of Payroll) 3 900 000 $ (1)
-Salary Remaining : 1 640 690 $
Travis Hamonic 3 857 000 $ (3)
-Salary Remaining : 1 622 600 $
Chris Kunitz 3 850 000 $ (1)
-Salary Remaining : 1 619 655 $
Brock Nelson 2 825 000 $ (1)
-Salary Remaining : 1 188 448 $
Brian Boyle 2 500 000 $ (2)
-Salary Remaining : 1 051 724 $
Jesper Fast 1 850 000 $ (3)
-Salary Remaining : 778 276 $
Mitchell Marner 1 744 000 $ (2)
-Salary Remaining : 733 683 $
Ivan Provorov 1 744 000 $ (2)
-Salary Remaining : 733 683 $
Thomas Chabot 1 285 000 $ (3)
-Salary Remaining : 540 586 $
Anthony Beauvillier 1 107 000 $ (2)
-Salary Remaining : 465 703 $
Louis Domingue 787 500 $ (1)
-Salary Remaining : 331 293 $
David Desharnais 650 000 $ (1)
-Salary Remaining : 273 448 $
Mike Cammalleri 550 000 $ (1)
-Salary Remaining : 231 379 $
Total Pro Players24
Salary Commitment
Year 2018 : 88 039 024 $
Year 2019 : 53 333 667 $
Year 2020 : 17 492 000 $
Year 2021 : 4 500 000 $
Salary Average Commitment
Year 2018 : 32 082 024 $
Year 2019 : 19 101 667 $
Year 2020 : 7 635 000 $
Year 2021 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 2018 : 88 039 024 $
Year 2019 : 53 333 667 $
Year 2020 : 17 492 000 $
Year 2021 : 4 500 000 $

Farm Players Salaries

Jimmy Hayes 230 000 $ (1)
Salary Remaining : 97 671 $
Oscar Lindberg 200 000 $ (2)
Salary Remaining : 84 932 $
Sam Gagner 200 000 $ (3)
Salary Remaining : 84 932 $
Pavel Zacha 174 400 $ (2)
Salary Remaining : 74 060 $
Matt Martin (Out of Payroll) 150 000 $ (2)
Salary Remaining : 63 699 $
Ryan Murphy 131 300 $ (1)
Salary Remaining : 55 758 $
Torrey Mitchell 120 000 $ (1)
Salary Remaining : 50 959 $
Michael Chaput 100 000 $ (1)
Salary Remaining : 42 466 $
Marko Dano 69 375 $ (1)
Salary Remaining : 29 461 $
Total Farm Players9
Salary Commitment
Year 2018 : 1 375 075 $
Year 2019 : 724 400 $
Year 2020 : 200 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 850 675 $
Year 2019 : 550 000 $
Year 2020 : 200 000 $
Year 2021 : 0 $

Icedogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameLong Beach Arena
Level 1: 4400 - 97 $ - 3 844 - 87,36%
Level 2: 4300 - 59 $ - 4 043 - 94,02%
Level 3: 4400 - 34 $ - 4 209 - 95,65%
Level 4: 4600 - 23 $ - 4 172 - 90,70%
Luxury : 1040 - 199 $ - 960 - 92,32%
Total Capacity :18740

Income

Home Games Left19
Average Attendance - %17 227 - 91,93%
Average Income per Game1 543 601 $
Year to Date Revenue33 959 219 $

Expense

Pro Players Total Salaries80 408 000 $
Farm Players Total Salaries1 128 358 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 513 953 $
Farm Year To Date Expenses1 394 747 $
Pro Salary Cap To Date46 949 121 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 328 416 $
Pro Remaining Season Days61
Pro Expenses Per Days561 262 $
Pro Estimated Expenses34 236 982 $
Farm Remaining Season Days62
Farm Expenses Per Days15 434 $
Farm Estimated Expenses956 908 $
Estimated Season Expenses35 193 890 $
Estimated Season Salary Cap80 775 939 $
Estimate Under Maximum Salary Cap of 85 000 000 $4 224 061 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 20 775 939 $
Current Bank Account(5 474 894 $)
Projected Bank Account(11 340 368 $)

Pro Players Salaries

Filip Forsberg 6 000 000 $ (5)
-Salary Remaining : 2 524 138 $
Ryan Nugent-Hopkins 6 000 000 $ (4)
-Salary Remaining : 2 524 138 $
Travis Zajac 5 750 000 $ (4)
-Salary Remaining : 2 418 966 $
Tyler Myers 5 500 000 $ (2)
-Salary Remaining : 2 313 793 $
Bo Horvat 5 500 000 $ (6)
-Salary Remaining : 2 313 793 $
Rasmus Ristolainen 5 400 000 $ (5)
-Salary Remaining : 2 271 724 $
Mika Zibanejad 5 350 000 $ (5)
-Salary Remaining : 2 250 690 $
Hampus Lindholm 5 250 000 $ (5)
-Salary Remaining : 2 208 621 $
Frederik Andersen 5 000 000 $ (4)
-Salary Remaining : 2 103 448 $
David Savard (Out of Payroll) 4 250 000 $ (4)
-Salary Remaining : 1 787 931 $
Brendan Gallagher 3 750 000 $ (4)
-Salary Remaining : 1 577 586 $
Alexander Wennberg 3 675 000 $ (1)
-Salary Remaining : 1 546 034 $
Jesse Puljujarvi 3 425 000 $ (2)
-Salary Remaining : 1 440 862 $
Kris Russell 2 995 000 $ (1)
-Salary Remaining : 1 259 966 $
Ryan Murray 2 825 000 $ (1)
-Salary Remaining : 1 188 448 $
Elias Lindholm 2 700 000 $ (1)
-Salary Remaining : 1 135 862 $
Matt Calvert 2 200 000 $ (1)
-Salary Remaining : 925 517 $
Tom Wilson 2 000 000 $ (1)
-Salary Remaining : 841 379 $
Petr Mrazek 1 850 000 $ (1)
-Salary Remaining : 778 276 $
Darren Helm 1 775 000 $ (2)
-Salary Remaining : 746 724 $
Timo Meier 1 644 000 $ (2)
-Salary Remaining : 691 614 $
Juuse Saros 925 000 $ (1)
-Salary Remaining : 389 138 $
Brandon Carlo 894 000 $ (2)
-Salary Remaining : 376 097 $
Total Pro Players23
Salary Commitment
Year 2018 : 84 658 000 $
Year 2019 : 65 488 000 $
Year 2020 : 52 250 000 $
Year 2021 : 52 250 000 $
Salary Average Commitment
Year 2018 : 60 570 000 $
Year 2019 : 44 525 000 $
Year 2020 : 42 750 000 $
Year 2021 : 42 750 000 $
Salary Cap with 1 Way Contract
Year 2018 : 84 658 000 $
Year 2019 : 65 488 000 $
Year 2020 : 52 250 000 $
Year 2021 : 52 250 000 $

Farm Players Salaries

Marcus Foligno 215 625 $ (1)
Salary Remaining : 91 567 $
Brett Connolly 150 000 $ (2)
Salary Remaining : 63 699 $
Jakob Chychrun 135 000 $ (2)
Salary Remaining : 57 329 $
Mirco Mueller 131 900 $ (2)
Salary Remaining : 56 012 $
Matt Benning 107 500 $ (1)
Salary Remaining : 45 651 $
Madison Bowey 93 333 $ (1)
Salary Remaining : 39 635 $
Artturi Lehkonen 92 500 $ (2)
Salary Remaining : 39 281 $
Daniel Carr 72 500 $ (1)
Salary Remaining : 30 788 $
Christian Djoos 65 000 $ (2)
Salary Remaining : 27 603 $
Pontus Aberg 65 000 $ (2)
Salary Remaining : 27 603 $
Total Farm Players10
Salary Commitment
Year 2018 : 1 128 358 $
Year 2019 : 639 400 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 828 358 $
Year 2019 : 411 900 $
Year 2020 : 0 $
Year 2021 : 0 $

Jokers



Arena Capacity - Ticket Price
Attendance - %

Arena NameCasino Center
Level 1: 4000 - 110 $ - 3 124 - 78,10%
Level 2: 4000 - 100 $ - 2 463 - 61,57%
Level 3: 4000 - 80 $ - 2 150 - 53,75%
Level 4: 4000 - 50 $ - 2 431 - 60,78%
Luxury : 1000 - 450 $ - 424 - 42,43%
Total Capacity :17000

Income

Home Games Left18
Average Attendance - %10 592 - 62,31%
Average Income per Game1 535 659 $
Year to Date Revenue35 320 148 $

Expense

Pro Players Total Salaries84 850 027 $
Farm Players Total Salaries697 400 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 715 084 $
Farm Year To Date Expenses692 214 $
Pro Salary Cap To Date48 370 936 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 641 855 $
Pro Remaining Season Days61
Pro Expenses Per Days588 966 $
Pro Estimated Expenses35 926 926 $
Farm Remaining Season Days62
Farm Expenses Per Days8 544 $
Farm Estimated Expenses529 728 $
Estimated Season Expenses36 456 654 $
Estimated Season Salary Cap84 066 489 $
Estimate Under Maximum Salary Cap of 85 000 000 $933 511 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 24 066 489 $
Current Bank Account(83 244 865 $)
Projected Bank Account(92 059 664 $)

Pro Players Salaries

Corey Perry 8 625 000 $ (4)
-Salary Remaining : 3 628 448 $
Victor Hedman 7 875 000 $ (8)
-Salary Remaining : 3 312 931 $
Tyler Seguin 5 750 000 $ (2)
-Salary Remaining : 2 418 966 $
Mikael Granlund 5 750 000 $ (3)
-Salary Remaining : 2 418 966 $
Oliver Ekman-Larsson 5 500 000 $ (2)
-Salary Remaining : 2 313 793 $
Colton Parayko 5 500 000 $ (5)
-Salary Remaining : 2 313 793 $
Jaden Schwartz 5 350 000 $ (4)
-Salary Remaining : 2 250 690 $
Dmitry Orlov 5 100 000 $ (6)
-Salary Remaining : 2 145 517 $
Derick Brassard 5 000 000 $ (2)
-Salary Remaining : 2 103 448 $
Valtteri Filppula 5 000 000 $ (1)
-Salary Remaining : 2 103 448 $
Alex Galchenyuk 4 900 000 $ (3)
-Salary Remaining : 2 061 379 $
Alex Killorn 4 450 000 $ (6)
-Salary Remaining : 1 872 069 $
Andrei Vasilevskiy 3 500 000 $ (3)
-Salary Remaining : 1 472 414 $
Patrik Berglund 3 000 009 $ (1)
-Salary Remaining : 1 262 073 $
Kyle Brodziak 3 000 009 $ (1)
-Salary Remaining : 1 262 073 $
Ryan Miller 2 000 009 $ (1)
-Salary Remaining : 841 383 $
Jason Zucker 2 000 000 $ (1)
-Salary Remaining : 841 379 $
Colin Miller 1 000 000 $ (1)
-Salary Remaining : 420 690 $
William Karlsson 1 000 000 $ (1)
-Salary Remaining : 420 690 $
Marco Scandella 550 000 $ (3)
-Salary Remaining : 231 379 $
Total Pro Players20
Salary Commitment
Year 2018 : 84 850 027 $
Year 2019 : 67 850 000 $
Year 2020 : 51 600 000 $
Year 2021 : 36 900 000 $
Salary Average Commitment
Year 2018 : 54 975 027 $
Year 2019 : 42 975 000 $
Year 2020 : 42 975 000 $
Year 2021 : 28 275 000 $
Salary Cap with 1 Way Contract
Year 2018 : 84 850 027 $
Year 2019 : 67 850 000 $
Year 2020 : 51 600 000 $
Year 2021 : 36 900 000 $

Farm Players Salaries

Matt Moulson 249 900 $ (2)
Salary Remaining : 106 122 $
David Clarkson 240 000 $ (1)
Salary Remaining : 101 918 $
Robert Hagg 92 500 $ (1)
Salary Remaining : 39 281 $
Cody McLeod 60 000 $ (1)
Salary Remaining : 25 479 $
Antti Niemi 55 000 $ (1)
Salary Remaining : 23 356 $
Total Farm Players5
Salary Commitment
Year 2018 : 697 400 $
Year 2019 : 249 900 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 147 500 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

LumberJacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameLe Poulailler
Level 1: 4000 - 100 $ - 3 818 - 95,46%
Level 2: 4000 - 75 $ - 3 749 - 93,72%
Level 3: 4000 - 50 $ - 3 792 - 94,81%
Level 4: 4000 - 35 $ - 3 820 - 95,49%
Luxury : 1000 - 200 $ - 958 - 95,77%
Total Capacity :17000

Income

Home Games Left19
Average Attendance - %16 137 - 94,92%
Average Income per Game1 724 969 $
Year to Date Revenue37 949 328 $

Expense

Pro Players Total Salaries74 299 000 $
Farm Players Total Salaries1 118 500 $
Coaches Total Salaries1 150 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 596 276 $
Farm Year To Date Expenses1 061 039 $
Pro Salary Cap To Date43 248 684 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 774 420 $
Pro Remaining Season Days61
Pro Expenses Per Days516 545 $
Pro Estimated Expenses31 509 245 $
Farm Remaining Season Days62
Farm Expenses Per Days11 428 $
Farm Estimated Expenses708 536 $
Estimated Season Expenses32 217 781 $
Estimated Season Salary Cap74 505 511 $
Estimate Under Maximum Salary Cap of 85 000 000 $10 494 489 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 14 505 511 $
Current Bank Account(10 388 182 $)
Projected Bank Account(9 831 543 $)

Pro Players Salaries

Matt Duchene 6 000 000 $ (2)
-Salary Remaining : 2 524 138 $
Dougie Hamilton 5 750 000 $ (4)
-Salary Remaining : 2 418 966 $
Jeff Skinner 5 725 000 $ (2)
-Salary Remaining : 2 408 448 $
James Neal 5 000 000 $ (1)
-Salary Remaining : 2 103 448 $
Artem Anisimov 4 550 000 $ (4)
-Salary Remaining : 1 914 138 $
Devan Dubnyk 4 333 000 $ (4)
-Salary Remaining : 1 822 848 $
Craig Smith 4 250 000 $ (3)
-Salary Remaining : 1 787 931 $
Antti Raanta 4 100 000 $ (1)
-Salary Remaining : 1 724 828 $
Alec Martinez 4 000 000 $ (4)
-Salary Remaining : 1 682 759 $
Jake Muzzin 4 000 000 $ (3)
-Salary Remaining : 1 682 759 $
Andrew Shaw 3 900 000 $ (5)
-Salary Remaining : 1 640 690 $
Auston Matthews 3 775 000 $ (2)
-Salary Remaining : 1 588 103 $
Casey Cizikas 3 350 000 $ (4)
-Salary Remaining : 1 409 310 $
Brenden Dillon 3 270 000 $ (3)
-Salary Remaining : 1 375 655 $
Tomas Hertl 3 000 000 $ (1)
-Salary Remaining : 1 262 069 $
Andreas Athanasiou 1 902 000 $ (1)
-Salary Remaining : 800 152 $
Jake McCabe 1 600 000 $ (2)
-Salary Remaining : 673 103 $
Nikolaj Ehlers 1 594 000 $ (1)
-Salary Remaining : 670 579 $
Michael Hutchinson 1 150 000 $ (1)
-Salary Remaining : 483 793 $
Steven Santini 925 000 $ (1)
-Salary Remaining : 389 138 $
Anthony Mantha 925 000 $ (1)
-Salary Remaining : 389 138 $
Dylan DeMelo 650 000 $ (1)
-Salary Remaining : 273 448 $
Scott Darling 550 000 $ (4)
-Salary Remaining : 231 379 $
Total Pro Players23
Salary Commitment
Year 2018 : 74 299 000 $
Year 2019 : 55 053 000 $
Year 2020 : 37 953 000 $
Year 2021 : 26 433 000 $
Salary Average Commitment
Year 2018 : 31 622 000 $
Year 2019 : 21 470 000 $
Year 2020 : 19 870 000 $
Year 2021 : 12 350 000 $
Salary Cap with 1 Way Contract
Year 2018 : 74 299 000 $
Year 2019 : 55 053 000 $
Year 2020 : 37 953 000 $
Year 2021 : 26 433 000 $

Farm Players Salaries

Jannik Hansen 250 000 $ (1)
Salary Remaining : 106 164 $
Anthony Duclair 189 400 $ (1)
Salary Remaining : 80 430 $
Jordan Weal 175 000 $ (2)
Salary Remaining : 74 315 $
Erik Condra 125 000 $ (1)
Salary Remaining : 53 082 $
Victor Mete 87 000 $ (3)
Salary Remaining : 36 945 $
Shane Prince 85 000 $ (1)
Salary Remaining : 36 096 $
Connor Carrick 78 300 $ (1)
Salary Remaining : 33 251 $
Oskar Sundqvist 67 500 $ (1)
Salary Remaining : 28 664 $
Alan Quine 61 300 $ (1)
Salary Remaining : 26 032 $
Total Farm Players9
Salary Commitment
Year 2018 : 1 118 500 $
Year 2019 : 262 000 $
Year 2020 : 87 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 597 200 $
Year 2019 : 262 000 $
Year 2020 : 87 000 $
Year 2021 : 0 $

Mariners



Arena Capacity - Ticket Price
Attendance - %

Arena NameOcean Center
Level 1: 4000 - 100 $ - 3 867 - 96,66%
Level 2: 4000 - 75 $ - 3 872 - 96,81%
Level 3: 4000 - 50 $ - 3 825 - 95,62%
Level 4: 4000 - 35 $ - 3 832 - 95,80%
Luxury : 1000 - 201 $ - 966 - 96,60%
Total Capacity :17000

Income

Home Games Left19
Average Attendance - %16 362 - 96,24%
Average Income per Game1 754 479 $
Year to Date Revenue38 598 533 $

Expense

Pro Players Total Salaries85 445 000 $
Farm Players Total Salaries1 285 000 $
Coaches Total Salaries1 215 500 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 298 477 $
Farm Year To Date Expenses1 231 595 $
Pro Salary Cap To Date46 912 955 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 335 097 $
Pro Remaining Season Days61
Pro Expenses Per Days593 866 $
Pro Estimated Expenses36 225 826 $
Farm Remaining Season Days62
Farm Expenses Per Days12 568 $
Farm Estimated Expenses779 216 $
Estimated Season Expenses37 005 042 $
Estimated Season Salary Cap82 858 791 $
Estimate Under Maximum Salary Cap of 85 000 000 $2 141 209 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 22 858 791 $
Current Bank Account(6 697 815 $)
Projected Bank Account(10 367 760 $)

Pro Players Salaries

Jamie Benn 9 500 000 $ (8)
-Salary Remaining : 3 996 552 $
Sidney Crosby 8 700 000 $ (6)
-Salary Remaining : 3 660 000 $
Brent Burns 8 000 000 $ (8)
-Salary Remaining : 3 365 517 $
Shea Weber 7 857 000 $ (9)
-Salary Remaining : 3 305 359 $
Patrice Bergeron 6 875 000 $ (5)
-Salary Remaining : 2 892 241 $
Erik Karlsson 6 500 000 $ (2)
-Salary Remaining : 2 734 483 $
Jonathan Huberdeau 5 900 000 $ (6)
-Salary Remaining : 2 482 069 $
Jonathan Drouin 5 500 000 $ (6)
-Salary Remaining : 2 313 793 $
Alexander Steen 4 200 000 $ (1)
-Salary Remaining : 1 766 897 $
Adam Henrique 4 000 000 $ (2)
-Salary Remaining : 1 682 759 $
Nolan Patrick 3 575 000 $ (3)
-Salary Remaining : 1 503 966 $
Martin Jones 3 000 000 $ (1)
-Salary Remaining : 1 262 069 $
Radek Faksa 2 200 000 $ (3)
-Salary Remaining : 925 517 $
Calle Jarnkrok 2 000 000 $ (5)
-Salary Remaining : 841 379 $
Ben Lovejoy (Out of Payroll) 2 000 000 $ (2)
-Salary Remaining : 841 379 $
Luke Glendening 1 800 000 $ (4)
-Salary Remaining : 757 241 $
Carl Hagelin 1 775 000 $ (2)
-Salary Remaining : 746 724 $
Cam Ward 1 000 000 $ (1)
-Salary Remaining : 420 690 $
Marc Methot 1 000 000 $ (2)
-Salary Remaining : 420 690 $
Oliver Bjorkstrand 863 000 $ (1)
-Salary Remaining : 363 055 $
Brian Gibbons 650 000 $ (1)
-Salary Remaining : 273 448 $
Evan Rodrigues 550 000 $ (2)
-Salary Remaining : 231 379 $
Total Pro Players22
Salary Commitment
Year 2018 : 87 445 000 $
Year 2019 : 77 732 000 $
Year 2020 : 61 907 000 $
Year 2021 : 56 132 000 $
Salary Average Commitment
Year 2018 : 47 875 000 $
Year 2019 : 42 025 000 $
Year 2020 : 38 475 000 $
Year 2021 : 32 700 000 $
Salary Cap with 1 Way Contract
Year 2018 : 87 445 000 $
Year 2019 : 77 732 000 $
Year 2020 : 61 907 000 $
Year 2021 : 56 132 000 $

Farm Players Salaries

Victor Rask 250 000 $ (5)
Salary Remaining : 106 164 $
Andre Burakovsky 225 000 $ (1)
Salary Remaining : 95 548 $
Brett Ritchie 175 000 $ (2)
Salary Remaining : 74 315 $
Chris Wideman 126 200 $ (1)
Salary Remaining : 53 592 $
J.T. Compher 100 000 $ (2)
Salary Remaining : 42 466 $
Alex Stalock 100 000 $ (2)
Salary Remaining : 42 466 $
Jacob De La Rose 92 500 $ (1)
Salary Remaining : 39 281 $
Shea Theodore 86 300 $ (1)
Salary Remaining : 36 648 $
Brendan Leipsic 65 000 $ (2)
Salary Remaining : 27 603 $
Matthew Peca 65 000 $ (1)
Salary Remaining : 27 603 $
Total Farm Players10
Salary Commitment
Year 2018 : 1 285 000 $
Year 2019 : 690 000 $
Year 2020 : 250 000 $
Year 2021 : 250 000 $
Salary Average Commitment
Year 2018 : 1 198 700 $
Year 2019 : 690 000 $
Year 2020 : 250 000 $
Year 2021 : 250 000 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameLe Colise
Level 1: 4100 - 100 $ - 3 786 - 92,34%
Level 2: 4100 - 75 $ - 3 711 - 90,50%
Level 3: 4100 - 50 $ - 3 788 - 92,39%
Level 4: 4100 - 35 $ - 3 841 - 93,67%
Luxury : 1000 - 200 $ - 953 - 95,32%
Total Capacity :17400

Income

Home Games Left19
Average Attendance - %16 078 - 92,40%
Average Income per Game1 722 325 $
Year to Date Revenue37 891 157 $

Expense

Pro Players Total Salaries82 170 999 $
Farm Players Total Salaries2 444 425 $
Coaches Total Salaries2 105 400 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 101 927 $
Farm Year To Date Expenses1 924 959 $
Pro Salary Cap To Date47 408 000 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 724 181 $
Pro Remaining Season Days61
Pro Expenses Per Days574 958 $
Pro Estimated Expenses35 072 438 $
Farm Remaining Season Days62
Farm Expenses Per Days22 958 $
Farm Estimated Expenses1 423 396 $
Estimated Season Expenses36 495 834 $
Estimated Season Salary Cap81 976 517 $
Estimate Under Maximum Salary Cap of 85 000 000 $3 023 483 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 21 976 517 $
Current Bank Account2 665 634 $
Projected Bank Account(1 106 019 $)

Pro Players Salaries

Alexander Ovechkin 9 538 000 $ (3)
-Salary Remaining : 4 012 538 $
Ryan Suter 7 538 000 $ (8)
-Salary Remaining : 3 171 159 $
Nicklas Backstrom 6 700 000 $ (3)
-Salary Remaining : 2 818 621 $
David Pastrnak 6 666 666 $ (6)
-Salary Remaining : 2 804 597 $
Joe Thornton 5 225 000 $ (1)
-Salary Remaining : 2 198 103 $
Morgan Rielly 5 000 000 $ (5)
-Salary Remaining : 2 103 448 $
Ryan McDonagh 4 700 000 $ (2)
-Salary Remaining : 1 977 241 $
Kyle Palmieri 4 650 000 $ (4)
-Salary Remaining : 1 956 207 $
Roman Josi 4 000 000 $ (3)
-Salary Remaining : 1 682 759 $
John Carlson 3 967 000 $ (1)
-Salary Remaining : 1 668 876 $
Nico Hischier 3 775 000 $ (3)
-Salary Remaining : 1 588 103 $
Mikael Backlund 3 575 000 $ (1)
-Salary Remaining : 1 503 966 $
Mark Stone 3 500 000 $ (1)
-Salary Remaining : 1 472 414 $
John Gibson 2 300 000 $ (2)
-Salary Remaining : 967 586 $
Zach Hyman 2 250 000 $ (4)
-Salary Remaining : 946 552 $
Matthew Tkachuk 1 775 000 $ (2)
-Salary Remaining : 746 724 $
Andrew Ladd (Out of Payroll) 1 600 000 $ (6)
-Salary Remaining : 673 103 $
Marcus Johansson 1 500 000 $ (2)
-Salary Remaining : 631 034 $
Charlie McAvoy 1 258 333 $ (2)
-Salary Remaining : 529 368 $
Keith Kinkaid 1 250 000 $ (2)
-Salary Remaining : 525 862 $
Brandon Tanev 1 151 000 $ (1)
-Salary Remaining : 484 214 $
Jonathan Bernier 651 000 $ (2)
-Salary Remaining : 273 869 $
Semyon Varlamov 651 000 $ (2)
-Salary Remaining : 273 869 $
Trevor Daley 550 000 $ (3)
-Salary Remaining : 231 379 $
Total Pro Players24
Salary Commitment
Year 2018 : 83 770 999 $
Year 2019 : 66 352 999 $
Year 2020 : 52 267 666 $
Year 2021 : 27 704 666 $
Salary Average Commitment
Year 2018 : 38 477 999 $
Year 2019 : 32 101 999 $
Year 2020 : 24 491 666 $
Year 2021 : 20 166 666 $
Salary Cap with 1 Way Contract
Year 2018 : 83 770 999 $
Year 2019 : 66 352 999 $
Year 2020 : 52 267 666 $
Year 2021 : 27 704 666 $

Farm Players Salaries

Marcus Kruger 231 250 $ (1)
Salary Remaining : 98 202 $
Lawson Crouse 160 300 $ (2)
Salary Remaining : 68 073 $
Derek Ryan 142 500 $ (1)
Salary Remaining : 60 514 $
Casey DeSmith 125 100 $ (2)
Salary Remaining : 53 125 $
Trevor Lewis 120 000 $ (3)
Salary Remaining : 50 959 $
Carter Rowney 113 300 $ (1)
Salary Remaining : 48 114 $
Robby Fabbri 110 700 $ (1)
Salary Remaining : 47 010 $
Tomas Nosek 105 000 $ (1)
Salary Remaining : 44 589 $
Derek Grant 98 000 $ (1)
Salary Remaining : 41 616 $
Tim Schaller 98 000 $ (1)
Salary Remaining : 41 616 $
Devante Smith-Pelly 97 500 $ (1)
Salary Remaining : 41 404 $
Brandon Manning 97 500 $ (1)
Salary Remaining : 41 404 $
Ryan Hartman 86 300 $ (1)
Salary Remaining : 36 648 $
Ivan Barbashev 86 300 $ (2)
Salary Remaining : 36 648 $
Nick Jensen 81 250 $ (2)
Salary Remaining : 34 503 $
Travis Boyd 80 150 $ (1)
Salary Remaining : 34 036 $
Kenny Agostino 80 100 $ (1)
Salary Remaining : 34 015 $
Paul Ladue 73 125 $ (1)
Salary Remaining : 31 053 $
David Rittich 72 500 $ (1)
Salary Remaining : 30 788 $
Nathan Horton 70 000 $ (2)
Salary Remaining : 29 726 $
Denis Malgin 69 300 $ (2)
Salary Remaining : 29 429 $
Malcolm Subban 65 000 $ (2)
Salary Remaining : 27 603 $
Josh Archibald 63 750 $ (1)
Salary Remaining : 27 072 $
Corey Tropp 62 500 $ (1)
Salary Remaining : 26 541 $
Christopher Gibson 55 000 $ (1)
Salary Remaining : 23 356 $
Total Farm Players25
Salary Commitment
Year 2018 : 2 444 425 $
Year 2019 : 777 250 $
Year 2020 : 120 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 799 025 $
Year 2019 : 391 350 $
Year 2020 : 120 000 $
Year 2021 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 4300 - 110 $ - 2 999 - 69,74%
Level 2: 4200 - 70 $ - 3 766 - 89,66%
Level 3: 4200 - 50 $ - 3 812 - 90,75%
Level 4: 4200 - 40 $ - 2 972 - 70,77%
Luxury : 1010 - 205 $ - 957 - 94,79%
Total Capacity :17910

Income

Home Games Left19
Average Attendance - %14 506 - 80,99%
Average Income per Game1 609 671 $
Year to Date Revenue35 412 771 $

Expense

Pro Players Total Salaries76 254 092 $
Farm Players Total Salaries2 171 350 $
Coaches Total Salaries1 370 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 254 528 $
Farm Year To Date Expenses1 520 641 $
Pro Salary Cap To Date39 875 096 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 583 757 $
Pro Remaining Season Days61
Pro Expenses Per Days530 408 $
Pro Estimated Expenses32 354 888 $
Farm Remaining Season Days62
Farm Expenses Per Days19 770 $
Farm Estimated Expenses1 225 740 $
Estimated Season Expenses33 580 628 $
Estimated Season Salary Cap71 954 386 $
Estimate Under Maximum Salary Cap of 85 000 000 $13 045 614 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 11 954 386 $
Current Bank Account(23 336 039 $)
Projected Bank Account(26 332 910 $)

Pro Players Salaries

Zach Parise 7 538 000 $ (8)
-Salary Remaining : 3 171 159 $
Paul Stastny 7 500 000 $ (1)
-Salary Remaining : 3 155 172 $
Erik Gustafsson 6 750 000 $ (1)
-Salary Remaining : 2 839 655 $
Alex Pietrangelo 6 500 000 $ (3)
-Salary Remaining : 2 734 483 $
Deryk Engelland 6 300 000 $ (1)
-Salary Remaining : 2 650 345 $
Gabriel Landeskog 5 571 000 $ (4)
-Salary Remaining : 2 343 662 $
Mike Hoffman 5 187 500 $ (3)
-Salary Remaining : 2 182 328 $
Carl Soderberg 4 750 000 $ (3)
-Salary Remaining : 1 998 276 $
Sean Couturier 4 333 333 $ (5)
-Salary Remaining : 1 822 988 $
Damon Severson 4 200 000 $ (2)
-Salary Remaining : 1 766 897 $
Matt Murray 3 750 000 $ (3)
-Salary Remaining : 1 577 586 $
Michael Grabner 3 000 000 $ (1)
-Salary Remaining : 1 262 069 $
Kyle Connor 1 775 000 $ (2)
-Salary Remaining : 746 724 $
Craig Anderson 1 750 000 $ (1)
-Salary Remaining : 736 207 $
Josh Morrissey 1 363 000 $ (1)
-Salary Remaining : 573 400 $
Loui Eriksson 1 250 009 $ (5)
-Salary Remaining : 525 866 $
Zemgus Girgensons 1 200 000 $ (2)
-Salary Remaining : 504 828 $
Dan Hamhuis 987 250 $ (1)
-Salary Remaining : 415 326 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 389 138 $
Pavel Buchnevich 925 000 $ (2)
-Salary Remaining : 389 138 $
Patrick Sharp 800 000 $ (1)
-Salary Remaining : 336 552 $
Matt Cullen 687 000 $ (1)
-Salary Remaining : 289 014 $
Justin Abdelkader 656 000 $ (5)
-Salary Remaining : 275 972 $
Jonathan Ericsson 556 000 $ (3)
-Salary Remaining : 233 903 $
Total Pro Players24
Salary Commitment
Year 2018 : 78 254 092 $
Year 2019 : 48 191 842 $
Year 2020 : 40 091 842 $
Year 2021 : 19 348 342 $
Salary Average Commitment
Year 2018 : 41 432 091 $
Year 2019 : 22 907 841 $
Year 2020 : 15 732 841 $
Year 2021 : 6 239 341 $
Salary Cap with 1 Way Contract
Year 2018 : 78 254 092 $
Year 2019 : 48 191 842 $
Year 2020 : 40 091 842 $
Year 2021 : 19 348 342 $

Farm Players Salaries

Nathan Beaulieu 240 000 $ (2)
Salary Remaining : 101 918 $
Matt Irwin 240 000 $ (1)
Salary Remaining : 101 918 $
Eric Gryba 230 000 $ (2)
Salary Remaining : 97 671 $
Drew Stafford 210 000 $ (1)
Salary Remaining : 89 178 $
Andrew Hammond 135 000 $ (1)
Salary Remaining : 57 329 $
Tomas Jurco 110 000 $ (1)
Salary Remaining : 46 712 $
Matt Beleskey 100 000 $ (2)
Salary Remaining : 42 466 $
Oscar Fantenberg 99 900 $ (1)
Salary Remaining : 42 423 $
Magnus Paajarvi 90 000 $ (1)
Salary Remaining : 38 219 $
Jan Rutta 80 100 $ (1)
Salary Remaining : 34 015 $
Dean Kukan 77 700 $ (1)
Salary Remaining : 32 996 $
Calvin Pickard 75 600 $ (1)
Salary Remaining : 32 104 $
Mike Reilly 72 500 $ (2)
Salary Remaining : 30 788 $
Matt Stajan 62 500 $ (1)
Salary Remaining : 26 541 $
Jack Campbell 61 250 $ (1)
Salary Remaining : 26 010 $
Benoit Pouliot 60 000 $ (1)
Salary Remaining : 25 479 $
Alexandre Burrows 60 000 $ (1)
Salary Remaining : 25 479 $
Jussi Jokinen 55 600 $ (1)
Salary Remaining : 23 611 $
Nick Shore 55 600 $ (1)
Salary Remaining : 23 611 $
Jason Chimera 55 600 $ (1)
Salary Remaining : 23 611 $
Total Farm Players20
Salary Commitment
Year 2018 : 2 171 350 $
Year 2019 : 642 500 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 873 850 $
Year 2019 : 542 500 $
Year 2020 : 0 $
Year 2021 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energie Center
Level 1: 4000 - 115 $ - 2 934 - 73,35%
Level 2: 4000 - 84 $ - 2 907 - 72,67%
Level 3: 4000 - 59 $ - 2 847 - 71,18%
Level 4: 4000 - 45 $ - 2 638 - 65,96%
Luxury : 1000 - 215 $ - 875 - 87,50%
Total Capacity :17000

Income

Home Games Left19
Average Attendance - %12 201 - 71,77%
Average Income per Game1 548 934 $
Year to Date Revenue34 076 541 $

Expense

Pro Players Total Salaries68 551 100 $
Farm Players Total Salaries1 241 100 $
Coaches Total Salaries4 360 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 090 164 $
Farm Year To Date Expenses2 183 909 $
Pro Salary Cap To Date37 038 722 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 429 740 $
Pro Remaining Season Days61
Pro Expenses Per Days485 283 $
Pro Estimated Expenses29 602 263 $
Farm Remaining Season Days62
Farm Expenses Per Days25 932 $
Farm Estimated Expenses1 607 784 $
Estimated Season Expenses31 210 047 $
Estimated Season Salary Cap65 877 448 $
Estimate Under Maximum Salary Cap of 85 000 000 $19 122 552 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 5 877 448 $
Current Bank Account(20 062 071 $)
Projected Bank Account(21 842 378 $)

Pro Players Salaries

Nick Foligno 5 500 000 $ (4)
-Salary Remaining : 2 313 793 $
Seth Jones 5 400 000 $ (5)
-Salary Remaining : 2 271 724 $
Torey Krug 5 250 000 $ (3)
-Salary Remaining : 2 208 621 $
Michal Neuvirth 4 600 000 $ (1)
-Salary Remaining : 1 935 172 $
Eddie Lack 4 500 000 $ (1)
-Salary Remaining : 1 893 103 $
Patric Hornqvist 4 250 000 $ (1)
-Salary Remaining : 1 787 931 $
Viktor Arvidsson 4 250 000 $ (7)
-Salary Remaining : 1 787 931 $
Oscar Klefbom 4 167 000 $ (6)
-Salary Remaining : 1 753 014 $
Sam Reinhart 3 544 000 $ (1)
-Salary Remaining : 1 490 924 $
Pierre-Luc Dubois 3 425 000 $ (3)
-Salary Remaining : 1 440 862 $
Sam Bennett 3 000 000 $ (1)
-Salary Remaining : 1 262 069 $
Ben Hutton 2 800 000 $ (2)
-Salary Remaining : 1 177 931 $
Carter Hutton 2 600 000 $ (1)
-Salary Remaining : 1 093 793 $
Kevin Shattenkirk 2 308 700 $ (4)
-Salary Remaining : 971 246 $
Josh Anderson 1 850 000 $ (3)
-Salary Remaining : 778 276 $
Zach Werenski 1 775 000 $ (2)
-Salary Remaining : 746 724 $
Dylan Larkin 1 425 000 $ (1)
-Salary Remaining : 599 483 $
Tomas Plekanec 1 387 000 $ (1)
-Salary Remaining : 583 497 $
kevin Fiala 1 363 000 $ (2)
-Salary Remaining : 573 400 $
Tyler Bozak 1 308 700 $ (1)
-Salary Remaining : 550 557 $
Mark Borowiecki 1 127 000 $ (1)
-Salary Remaining : 474 117 $
Richard Panik 1 108 700 $ (2)
-Salary Remaining : 466 419 $
Alex DeBrincat 925 000 $ (3)
-Salary Remaining : 389 138 $
Sean Kuraly 687 000 $ (1)
-Salary Remaining : 289 014 $
Total Pro Players24
Salary Commitment
Year 2018 : 68 551 100 $
Year 2019 : 40 122 400 $
Year 2020 : 33 075 700 $
Year 2021 : 21 625 700 $
Salary Average Commitment
Year 2018 : 49 567 100 $
Year 2019 : 31 484 400 $
Year 2020 : 27 575 700 $
Year 2021 : 16 125 700 $
Salary Cap with 1 Way Contract
Year 2018 : 68 551 100 $
Year 2019 : 40 122 400 $
Year 2020 : 33 075 700 $
Year 2021 : 21 625 700 $

Farm Players Salaries

Tage Thompson 113 750 $ (3)
Salary Remaining : 48 305 $
Derek Dorsett 100 000 $ (2)
Salary Remaining : 42 466 $
Reid Boucher 92 500 $ (1)
Salary Remaining : 39 281 $
Tristan Jarry 92 500 $ (1)
Salary Remaining : 39 281 $
Kasperi Kapanen 92 500 $ (2)
Salary Remaining : 39 281 $
Samuel Girard 92 500 $ (3)
Salary Remaining : 39 281 $
Ryan Carpenter 88 700 $ (2)
Salary Remaining : 37 667 $
Jesper Bratt 82 500 $ (3)
Salary Remaining : 35 034 $
Jake Dotchin 81 250 $ (2)
Salary Remaining : 34 503 $
Fredrik Claesson 75 600 $ (1)
Salary Remaining : 32 104 $
Jamie McGinn (Out of Payroll) 75 100 $ (2)
Salary Remaining : 31 892 $
Joel Hanley 72 500 $ (1)
Salary Remaining : 30 788 $
Casey Nelson 68 700 $ (1)
Salary Remaining : 29 174 $
Kevin Gravel 68 700 $ (1)
Salary Remaining : 29 174 $
Steve Mason 60 700 $ (1)
Salary Remaining : 25 777 $
Dale Weise 58 700 $ (3)
Salary Remaining : 24 927 $
Total Farm Players16
Salary Commitment
Year 2018 : 1 316 200 $
Year 2019 : 785 000 $
Year 2020 : 347 450 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 316 200 $
Year 2019 : 785 000 $
Year 2020 : 347 450 $
Year 2021 : 0 $

Pirates



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum
Level 1: 4000 - 110 $ - 3 044 - 76,10%
Level 2: 4000 - 76 $ - 3 305 - 82,63%
Level 3: 4000 - 61 $ - 2 700 - 67,50%
Level 4: 4000 - 40 $ - 3 000 - 75,00%
Luxury : 1000 - 210 $ - 932 - 93,17%
Total Capacity :17000

Income

Home Games Left20
Average Attendance - %12 981 - 76,36%
Average Income per Game1 560 373 $
Year to Date Revenue32 767 831 $

Expense

Pro Players Total Salaries83 068 255 $
Farm Players Total Salaries1 035 312 $
Coaches Total Salaries2 825 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 250 316 $
Farm Year To Date Expenses1 047 643 $
Pro Salary Cap To Date47 091 703 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 207 458 $
Pro Remaining Season Days61
Pro Expenses Per Days586 678 $
Pro Estimated Expenses35 787 358 $
Farm Remaining Season Days62
Farm Expenses Per Days12 742 $
Farm Estimated Expenses790 004 $
Estimated Season Expenses36 577 362 $
Estimated Season Salary Cap82 037 688 $
Estimate Under Maximum Salary Cap of 85 000 000 $2 962 312 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 22 037 688 $
Current Bank Account(7 404 374 $)
Projected Bank Account(12 774 278 $)

Pro Players Salaries

Jonathan Toews 10 500 000 $ (6)
-Salary Remaining : 4 417 241 $
Eric Staal 8 250 000 $ (2)
-Salary Remaining : 3 470 690 $
Sergei Bobrovsky 7 425 000 $ (2)
-Salary Remaining : 3 123 621 $
Drew Doughty 7 000 000 $ (2)
-Salary Remaining : 2 944 828 $
Jordan Staal 6 325 000 $ (4)
-Salary Remaining : 2 660 862 $
Henrik Zetterberg 6 083 000 $ (3)
-Salary Remaining : 2 559 055 $
Logan Couture 6 000 000 $ (2)
-Salary Remaining : 2 524 138 $
Jonas Brodin 4 167 000 $ (4)
-Salary Remaining : 1 753 014 $
Brian Dumoulin 4 100 000 $ (6)
-Salary Remaining : 1 724 828 $
Kevin Hayes 3 750 000 $ (1)
-Salary Remaining : 1 577 586 $
David Backes 2 500 000 $ (4)
-Salary Remaining : 1 051 724 $
Nate Schmidt 2 225 000 $ (2)
-Salary Remaining : 936 034 $
Nikita Zadorov 2 150 000 $ (2)
-Salary Remaining : 904 483 $
Patrick Maroon 2 000 000 $ (1)
-Salary Remaining : 841 379 $
Jaroslav Halak 1 974 500 $ (1)
-Salary Remaining : 830 652 $
Vladislav Namestnikov 1 937 500 $ (1)
-Salary Remaining : 815 086 $
Andrew Cogliano 1 725 005 $ (1)
-Salary Remaining : 725 692 $
Alexei Emelin 1 147 000 $ (1)
-Salary Remaining : 482 531 $
Marc Staal 997 000 $ (4)
-Salary Remaining : 419 428 $
Braydon Coburn 987 250 $ (2)
-Salary Remaining : 415 326 $
Jake Guentzel 925 000 $ (2)
-Salary Remaining : 389 138 $
Leo Komarov 900 000 $ (1)
-Salary Remaining : 378 621 $
Total Pro Players22
Salary Commitment
Year 2018 : 83 068 255 $
Year 2019 : 69 634 250 $
Year 2020 : 34 672 000 $
Year 2021 : 28 589 000 $
Salary Average Commitment
Year 2018 : 30 018 250 $
Year 2019 : 21 209 250 $
Year 2020 : 7 597 000 $
Year 2021 : 7 597 000 $
Salary Cap with 1 Way Contract
Year 2018 : 83 068 255 $
Year 2019 : 69 634 250 $
Year 2020 : 34 672 000 $
Year 2021 : 28 589 000 $

Farm Players Salaries

Pierre-Edouard Bellemare 180 000 $ (2)
Salary Remaining : 76 438 $
Colin Wilson 150 100 $ (2)
Salary Remaining : 63 741 $
Jori Lehtera 150 000 $ (1)
Salary Remaining : 63 699 $
Gustav Forsling 92 500 $ (2)
Salary Remaining : 39 281 $
Jon Merrill 85 313 $ (1)
Salary Remaining : 36 229 $
Tyler Ennis 79 700 $ (1)
Salary Remaining : 33 845 $
Joe Colborne 65 600 $ (1)
Salary Remaining : 27 858 $
Danny Dekeyser 62 100 $ (5)
Salary Remaining : 26 371 $
Mattias Janmark 60 000 $ (1)
Salary Remaining : 25 479 $
Brandon Davidson 55 000 $ (1)
Salary Remaining : 23 356 $
Kevin Bieksa 55 000 $ (1)
Salary Remaining : 23 356 $
Total Farm Players11
Salary Commitment
Year 2018 : 1 035 312 $
Year 2019 : 484 700 $
Year 2020 : 62 100 $
Year 2021 : 62 100 $
Salary Average Commitment
Year 2018 : 942 812 $
Year 2019 : 392 200 $
Year 2020 : 62 100 $
Year 2021 : 62 100 $

Roadrunners



Arena Capacity - Ticket Price
Attendance - %

Arena NamePatinoire de Deleage
Level 1: 4200 - 100 $ - 3 819 - 90,93%
Level 2: 4000 - 75 $ - 3 799 - 94,99%
Level 3: 4200 - 50 $ - 3 878 - 92,34%
Level 4: 4000 - 35 $ - 3 860 - 96,51%
Luxury : 1010 - 200 $ - 944 - 93,50%
Total Capacity :17410

Income

Home Games Left19
Average Attendance - %16 301 - 93,63%
Average Income per Game1 737 318 $
Year to Date Revenue38 220 998 $

Expense

Pro Players Total Salaries84 740 501 $
Farm Players Total Salaries906 717 $
Coaches Total Salaries1 160 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 515 668 $
Farm Year To Date Expenses855 612 $
Pro Salary Cap To Date48 194 136 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 009 044 $
Pro Remaining Season Days61
Pro Expenses Per Days588 245 $
Pro Estimated Expenses35 882 945 $
Farm Remaining Season Days62
Farm Expenses Per Days10 354 $
Farm Estimated Expenses641 948 $
Estimated Season Expenses36 524 893 $
Estimated Season Salary Cap83 843 573 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 156 427 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 23 843 573 $
Current Bank Account(32 301 724 $)
Projected Bank Account(35 817 573 $)

Pro Players Salaries

Anze Kopitar 10 000 000 $ (7)
-Salary Remaining : 4 206 897 $
P.K. Subban 9 000 000 $ (5)
-Salary Remaining : 3 786 207 $
Ryan Johansen 6 000 000 $ (1)
-Salary Remaining : 2 524 138 $
Corey Crawford 6 000 000 $ (3)
-Salary Remaining : 2 524 138 $
Jeff Carter 5 273 000 $ (5)
-Salary Remaining : 2 218 297 $
Gustav Nyquist 4 750 000 $ (2)
-Salary Remaining : 1 998 276 $
Marc-Edouard Vlasic 4 250 000 $ (1)
-Salary Remaining : 1 787 931 $
John Klingberg 4 250 000 $ (5)
-Salary Remaining : 1 787 931 $
Jake Gardiner 4 050 000 $ (2)
-Salary Remaining : 1 703 793 $
Anders Lee 3 750 000 $ (2)
-Salary Remaining : 1 577 586 $
Jakob Silfverberg 3 750 000 $ (2)
-Salary Remaining : 1 577 586 $
Charlie Coyle 3 200 000 $ (3)
-Salary Remaining : 1 346 207 $
Olli Maatta 3 062 500 $ (1)
-Salary Remaining : 1 288 362 $
Connor Murphy 2 887 500 $ (1)
-Salary Remaining : 1 214 741 $
Tanner Pearson 2 812 500 $ (1)
-Salary Remaining : 1 183 190 $
Rick Nash 2 750 001 $ (1)
-Salary Remaining : 1 156 897 $
Calvin De Haan 2 475 000 $ (1)
-Salary Remaining : 1 041 207 $
Darnell Nurse 1 713 000 $ (1)
-Salary Remaining : 720 641 $
Nick Schmaltz 1 542 000 $ (2)
-Salary Remaining : 648 703 $
Mathew Barzal 1 325 000 $ (3)
-Salary Remaining : 557 414 $
Anton Khudobin 1 200 000 $ (1)
-Salary Remaining : 504 828 $
Jean-Francois Berube 700 000 $ (2)
-Salary Remaining : 294 483 $
Total Pro Players22
Salary Commitment
Year 2018 : 84 740 501 $
Year 2019 : 57 590 000 $
Year 2020 : 39 048 000 $
Year 2021 : 28 523 000 $
Salary Average Commitment
Year 2018 : 46 962 501 $
Year 2019 : 25 775 000 $
Year 2020 : 20 325 000 $
Year 2021 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 2018 : 84 740 501 $
Year 2019 : 57 590 000 $
Year 2020 : 39 048 000 $
Year 2021 : 28 523 000 $

Farm Players Salaries

Zack Kassian 195 000 $ (3)
Salary Remaining : 82 808 $
Tyson Jost 170 417 $ (3)
Salary Remaining : 72 369 $
Drake Caggiula 135 000 $ (1)
Salary Remaining : 57 329 $
Andrew Copp 100 000 $ (2)
Salary Remaining : 42 466 $
Devin Shore 92 500 $ (1)
Salary Remaining : 39 281 $
Nic Petan 86 300 $ (1)
Salary Remaining : 36 648 $
Joe Morrow 65 000 $ (1)
Salary Remaining : 27 603 $
Colton Sissons 62 500 $ (2)
Salary Remaining : 26 541 $
Total Farm Players8
Salary Commitment
Year 2018 : 906 717 $
Year 2019 : 527 917 $
Year 2020 : 365 417 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 530 417 $
Year 2019 : 465 417 $
Year 2020 : 365 417 $
Year 2021 : 0 $

Sens



Arena Capacity - Ticket Price
Attendance - %

Arena NamePlace Banque Scotia
Level 1: 4200 - 100 $ - 3 795 - 90,36%
Level 2: 4200 - 75 $ - 3 803 - 90,55%
Level 3: 4200 - 50 $ - 3 887 - 92,54%
Level 4: 4700 - 35 $ - 3 820 - 81,28%
Luxury : 1130 - 200 $ - 955 - 84,52%
Total Capacity :18430

Income

Home Games Left19
Average Attendance - %16 260 - 88,23%
Average Income per Game1 735 911 $
Year to Date Revenue38 190 044 $

Expense

Pro Players Total Salaries64 158 499 $
Farm Players Total Salaries1 957 750 $
Coaches Total Salaries2 020 100 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 347 961 $
Farm Year To Date Expenses1 367 496 $
Pro Salary Cap To Date40 499 777 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 982 311 $
Pro Remaining Season Days61
Pro Expenses Per Days452 570 $
Pro Estimated Expenses27 606 770 $
Farm Remaining Season Days62
Farm Expenses Per Days17 217 $
Farm Estimated Expenses1 067 454 $
Estimated Season Expenses28 674 224 $
Estimated Season Salary Cap67 490 569 $
Estimate Under Maximum Salary Cap of 85 000 000 $17 509 431 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 7 490 569 $
Current Bank Account(8 912 188 $)
Projected Bank Account(4 604 101 $)

Pro Players Salaries

Daniel Sedin 7 000 000 $ (1)
-Salary Remaining : 2 944 828 $
Nathan Mackinnon 6 300 000 $ (6)
-Salary Remaining : 2 650 345 $
Mark Scheifele 6 125 000 $ (7)
-Salary Remaining : 2 576 724 $
Mike Green 6 083 000 $ (1)
-Salary Remaining : 2 559 055 $
Aleksander Barkov 5 900 000 $ (5)
-Salary Remaining : 2 482 069 $
Radko Gudas 4 349 999 $ (3)
-Salary Remaining : 1 830 000 $
Nick Bjugstad 4 100 000 $ (4)
-Salary Remaining : 1 724 828 $
Patrik Laine 3 575 000 $ (2)
-Salary Remaining : 1 503 966 $
Ryan Ellis 2 500 000 $ (2)
-Salary Remaining : 1 051 724 $
Michal Kempny 2 500 000 $ (1)
-Salary Remaining : 1 051 724 $
Ryan Strome 2 500 000 $ (1)
-Salary Remaining : 1 051 724 $
Connor Hellebuyck 2 250 000 $ (1)
-Salary Remaining : 946 552 $
Noah Hanifin 1 775 000 $ (1)
-Salary Remaining : 746 724 $
Cal Clutterbuck 1 300 000 $ (5)
-Salary Remaining : 546 897 $
Darcy Kuemper 1 162 500 $ (1)
-Salary Remaining : 489 052 $
Jared McCann 1 107 000 $ (1)
-Salary Remaining : 465 703 $
Travis Konecny 1 107 000 $ (2)
-Salary Remaining : 465 703 $
Milan Lucic 1 100 000 $ (4)
-Salary Remaining : 462 759 $
Henrik Sedin 1 100 000 $ (1)
-Salary Remaining : 462 759 $
Jimmy Howard 656 000 $ (2)
-Salary Remaining : 275 972 $
Robert Bortuzzo 556 000 $ (2)
-Salary Remaining : 233 903 $
Karl Alzner 556 000 $ (4)
-Salary Remaining : 233 903 $
Cory Schneider 556 000 $ (5)
-Salary Remaining : 233 903 $
Total Pro Players23
Salary Commitment
Year 2018 : 64 158 499 $
Year 2019 : 38 680 999 $
Year 2020 : 30 286 999 $
Year 2021 : 25 937 000 $
Salary Average Commitment
Year 2018 : 41 011 499 $
Year 2019 : 31 498 999 $
Year 2020 : 30 286 999 $
Year 2021 : 25 937 000 $
Salary Cap with 1 Way Contract
Year 2018 : 64 158 499 $
Year 2019 : 38 680 999 $
Year 2020 : 30 286 999 $
Year 2021 : 25 937 000 $

Farm Players Salaries

Anders Nilsson 187 500 $ (1)
Salary Remaining : 79 623 $
Jakub Vrana 142 500 $ (2)
Salary Remaining : 60 514 $
Ryan Pulock 142 500 $ (1)
Salary Remaining : 60 514 $
Julius Honka 142 500 $ (2)
Salary Remaining : 60 514 $
Ben Chiarot 140 000 $ (2)
Salary Remaining : 59 452 $
Travis Sanheim 132 500 $ (2)
Salary Remaining : 56 267 $
Derrick Pouliot 128 800 $ (1)
Salary Remaining : 54 696 $
Anthony DeAngelo 126 300 $ (2)
Salary Remaining : 53 634 $
Christian Fischer 113 750 $ (3)
Salary Remaining : 48 305 $
Nail Yakupov 110 000 $ (1)
Salary Remaining : 46 712 $
Garnet Hathaway 100 000 $ (2)
Salary Remaining : 42 466 $
Marcus Sorensen 97 500 $ (2)
Salary Remaining : 41 404 $
Miles Wood 92 500 $ (1)
Salary Remaining : 39 281 $
John Hayden 92 500 $ (1)
Salary Remaining : 39 281 $
Brad Hunt 77 700 $ (2)
Salary Remaining : 32 996 $
Patrick Eaves 75 600 $ (3)
Salary Remaining : 32 104 $
Andrej Sekera 55 600 $ (4)
Salary Remaining : 23 611 $
Total Farm Players17
Salary Commitment
Year 2018 : 1 957 750 $
Year 2019 : 1 203 950 $
Year 2020 : 244 950 $
Year 2021 : 55 600 $
Salary Average Commitment
Year 2018 : 1 738 950 $
Year 2019 : 1 077 650 $
Year 2020 : 244 950 $
Year 2021 : 55 600 $

Stallions



Arena Capacity - Ticket Price
Attendance - %

Arena NameDoctor Pepper Center
Level 1: 4000 - 100 $ - 3 853 - 96,31%
Level 2: 4000 - 75 $ - 3 786 - 94,64%
Level 3: 4000 - 50 $ - 3 897 - 97,42%
Level 4: 4000 - 35 $ - 3 929 - 98,23%
Luxury : 1000 - 200 $ - 965 - 96,55%
Total Capacity :17000

Income

Home Games Left19
Average Attendance - %16 430 - 96,65%
Average Income per Game1 751 913 $
Year to Date Revenue38 542 078 $

Expense

Pro Players Total Salaries81 038 000 $
Farm Players Total Salaries393 300 $
Coaches Total Salaries1 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 485 639 $
Farm Year To Date Expenses700 022 $
Pro Salary Cap To Date48 167 024 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 286 340 $
Pro Remaining Season Days61
Pro Expenses Per Days562 676 $
Pro Estimated Expenses34 323 236 $
Farm Remaining Season Days62
Farm Expenses Per Days8 173 $
Farm Estimated Expenses506 726 $
Estimated Season Expenses34 829 962 $
Estimated Season Salary Cap82 258 887 $
Estimate Under Maximum Salary Cap of 85 000 000 $2 741 113 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 22 258 887 $
Current Bank Account(75 850 383 $)
Projected Bank Account(77 394 005 $)

Pro Players Salaries

Mikko Koivu 6 750 000 $ (1)
-Salary Remaining : 2 839 655 $
Derek Stepan 6 500 000 $ (4)
-Salary Remaining : 2 734 483 $
Braden Holtby 6 100 000 $ (3)
-Salary Remaining : 2 566 207 $
Jordan Eberle 6 000 000 $ (2)
-Salary Remaining : 2 524 138 $
Erik Johnson 6 000 000 $ (6)
-Salary Remaining : 2 524 138 $
Kyle Okposo 6 000 000 $ (6)
-Salary Remaining : 2 524 138 $
Aaron Ekblad 5 625 000 $ (1)
-Salary Remaining : 2 366 379 $
Tyson Barrie (Out of Payroll) 5 500 000 $ (3)
-Salary Remaining : 2 313 793 $
Evander Kane 5 250 000 $ (1)
-Salary Remaining : 2 208 621 $
Justin Schultz 4 125 000 $ (1)
-Salary Remaining : 1 735 345 $
Wayne Simmonds 3 975 000 $ (2)
-Salary Remaining : 1 672 241 $
Cody Eakin 3 850 000 $ (3)
-Salary Remaining : 1 619 655 $
Jean-Gabriel Pageau 3 100 000 $ (3)
-Salary Remaining : 1 304 138 $
Paul Byron 2 600 000 $ (2)
-Salary Remaining : 1 093 793 $
Kevan Miller 2 500 000 $ (3)
-Salary Remaining : 1 051 724 $
Mark Pysyk 2 050 000 $ (1)
-Salary Remaining : 862 414 $
Nick Holden 1 850 000 $ (1)
-Salary Remaining : 778 276 $
Ryan Dzingel 1 800 000 $ (2)
-Salary Remaining : 757 241 $
Max Domi 1 363 000 $ (1)
-Salary Remaining : 573 400 $
Colton Sceviour 950 000 $ (1)
-Salary Remaining : 399 655 $
Markus Granlund 925 000 $ (1)
-Salary Remaining : 389 138 $
Christian Folin 850 000 $ (1)
-Salary Remaining : 357 586 $
Nicolas Deslauriers 775 000 $ (1)
-Salary Remaining : 326 034 $
Anton Forsberg 750 000 $ (2)
-Salary Remaining : 315 517 $
Michael Stone 700 000 $ (3)
-Salary Remaining : 294 483 $
Chad Johnson 650 000 $ (1)
-Salary Remaining : 273 448 $
Total Pro Players26
Salary Commitment
Year 2018 : 86 538 000 $
Year 2019 : 55 375 000 $
Year 2020 : 40 250 000 $
Year 2021 : 18 500 000 $
Salary Average Commitment
Year 2018 : 55 250 000 $
Year 2019 : 39 300 000 $
Year 2020 : 34 150 000 $
Year 2021 : 18 500 000 $
Salary Cap with 1 Way Contract
Year 2018 : 86 538 000 $
Year 2019 : 55 375 000 $
Year 2020 : 40 250 000 $
Year 2021 : 18 500 000 $

Farm Players Salaries

Matt Read 143 300 $ (1)
Salary Remaining : 60 853 $
Seth Griffith 92 500 $ (1)
Salary Remaining : 39 281 $
Cedric Paquette 92 500 $ (1)
Salary Remaining : 39 281 $
Adam Cracknell 65 000 $ (1)
Salary Remaining : 27 603 $
Total Farm Players4
Salary Commitment
Year 2018 : 393 300 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 250 000 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 4000 - 105 $ - 3 176 - 79,39%
Level 2: 4000 - 80 $ - 3 016 - 75,40%
Level 3: 4000 - 55 $ - 2 961 - 74,03%
Level 4: 4000 - 35 $ - 3 826 - 95,66%
Luxury : 1000 - 200 $ - 954 - 95,36%
Total Capacity :17000

Income

Home Games Left19
Average Attendance - %13 933 - 81,96%
Average Income per Game1 566 834 $
Year to Date Revenue34 470 351 $

Expense

Pro Players Total Salaries76 241 166 $
Farm Players Total Salaries2 032 500 $
Coaches Total Salaries1 450 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 987 620 $
Farm Year To Date Expenses1 786 942 $
Pro Salary Cap To Date47 669 003 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 769 849 $
Pro Remaining Season Days61
Pro Expenses Per Days529 594 $
Pro Estimated Expenses32 305 234 $
Farm Remaining Season Days62
Farm Expenses Per Days20 086 $
Farm Estimated Expenses1 245 332 $
Estimated Season Expenses33 550 566 $
Estimated Season Salary Cap79 742 864 $
Estimate Under Maximum Salary Cap of 85 000 000 $5 257 136 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 19 742 864 $
Current Bank Account(73 795 654 $)
Projected Bank Account(77 576 371 $)

Pro Players Salaries

Evgenii Dadonov 8 700 000 $ (3)
-Salary Remaining : 3 660 000 $
Ryan Getzlaf 8 250 000 $ (4)
-Salary Remaining : 3 470 690 $
Phil Kessel 8 000 000 $ (5)
-Salary Remaining : 3 365 517 $
Matt Niskanen 5 750 000 $ (4)
-Salary Remaining : 2 418 966 $
Marc-Andre Fleury 5 750 000 $ (2)
-Salary Remaining : 2 418 966 $
Nino Niederreiter 5 250 000 $ (5)
-Salary Remaining : 2 208 621 $
Sami Vatanen 4 875 000 $ (3)
-Salary Remaining : 2 050 862 $
Jack Johnson 4 357 000 $ (1)
-Salary Remaining : 1 832 945 $
Cam Fowler 4 000 000 $ (1)
-Salary Remaining : 1 682 759 $
Luca Sbisa 3 600 000 $ (1)
-Salary Remaining : 1 514 483 $
Tyler Toffoli (Out of Payroll) 3 450 000 $ (1)
-Salary Remaining : 1 451 379 $
Teuvo Teravainen 2 860 000 $ (2)
-Salary Remaining : 1 203 172 $
Michael Del Zotto 2 250 000 $ (1)
-Salary Remaining : 946 552 $
James Reimer 2 100 000 $ (4)
-Salary Remaining : 883 448 $
Clayton Keller 1 673 333 $ (3)
-Salary Remaining : 703 954 $
Alex Tuch 1 350 000 $ (2)
-Salary Remaining : 567 931 $
Alexander Kerfoot 1 137 500 $ (2)
-Salary Remaining : 478 534 $
Christian Dvorak 1 082 500 $ (2)
-Salary Remaining : 455 397 $
Aaron Dell 1 000 000 $ (1)
-Salary Remaining : 420 690 $
Danton Heinen 995 833 $ (2)
-Salary Remaining : 418 937 $
Brett Pesce 925 000 $ (1)
-Salary Remaining : 389 138 $
Brandon Montour 925 000 $ (1)
-Salary Remaining : 389 138 $
Kevin Labanc 717 500 $ (2)
-Salary Remaining : 301 845 $
Brayden Point 692 500 $ (2)
-Salary Remaining : 291 328 $
Total Pro Players24
Salary Commitment
Year 2018 : 79 691 166 $
Year 2019 : 59 184 166 $
Year 2020 : 44 598 333 $
Year 2021 : 29 350 000 $
Salary Average Commitment
Year 2018 : 39 241 666 $
Year 2019 : 28 941 666 $
Year 2020 : 22 598 333 $
Year 2021 : 7 350 000 $
Salary Cap with 1 Way Contract
Year 2018 : 79 691 166 $
Year 2019 : 59 184 166 $
Year 2020 : 44 598 333 $
Year 2021 : 29 350 000 $

Farm Players Salaries

Dmitry Kulikov 250 000 $ (3)
Salary Remaining : 106 164 $
Tim Heed 250 000 $ (2)
Salary Remaining : 106 164 $
Tobias Rieder 222 500 $ (1)
Salary Remaining : 94 486 $
Zach Bogosian 200 000 $ (3)
Salary Remaining : 84 932 $
Neal Pionk 177 500 $ (2)
Salary Remaining : 75 377 $
Anton Slepyshev 152 500 $ (1)
Salary Remaining : 64 760 $
Johan Larsson 146 250 $ (1)
Salary Remaining : 62 106 $
Curtis McKenzie 130 000 $ (1)
Salary Remaining : 55 205 $
Kevin Connauton 100 000 $ (1)
Salary Remaining : 42 466 $
Tyler Motte 92 500 $ (2)
Salary Remaining : 39 281 $
Markus Nutivaara 92 500 $ (1)
Salary Remaining : 39 281 $
Phil Varone 90 000 $ (2)
Salary Remaining : 38 219 $
Joakim Ryan 65 000 $ (2)
Salary Remaining : 27 603 $
Chris Wagner 63 750 $ (1)
Salary Remaining : 27 072 $
Total Farm Players14
Salary Commitment
Year 2018 : 2 032 500 $
Year 2019 : 1 125 000 $
Year 2020 : 450 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 631 250 $
Year 2019 : 1 032 500 $
Year 2020 : 450 000 $
Year 2021 : 0 $

Tiringer



Arena Capacity - Ticket Price
Attendance - %

Arena NameArèna
Level 1: 4000 - 104 $ - 3 171 - 79,28%
Level 2: 4000 - 79 $ - 3 089 - 77,22%
Level 3: 4000 - 54 $ - 3 171 - 79,28%
Level 4: 4000 - 39 $ - 3 061 - 76,52%
Luxury : 1000 - 200 $ - 979 - 97,87%
Total Capacity :17000

Income

Home Games Left19
Average Attendance - %13 471 - 79,24%
Average Income per Game1 552 903 $
Year to Date Revenue34 163 868 $

Expense

Pro Players Total Salaries80 195 500 $
Farm Players Total Salaries1 186 775 $
Coaches Total Salaries1 881 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 249 595 $
Farm Year To Date Expenses1 115 510 $
Pro Salary Cap To Date43 478 511 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 505 159 $
Pro Remaining Season Days61
Pro Expenses Per Days562 252 $
Pro Estimated Expenses34 297 372 $
Farm Remaining Season Days62
Farm Expenses Per Days11 896 $
Farm Estimated Expenses737 552 $
Estimated Season Expenses35 034 924 $
Estimated Season Salary Cap77 215 903 $
Estimate Under Maximum Salary Cap of 85 000 000 $7 784 097 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 17 215 903 $
Current Bank Account(11 676 237 $)
Projected Bank Account(17 206 002 $)

Pro Players Salaries

Brent Seabrook 6 000 000 $ (3)
-Salary Remaining : 2 524 138 $
Brooks Orpik 5 500 000 $ (2)
-Salary Remaining : 2 313 793 $
Frans Nielsen 5 250 000 $ (5)
-Salary Remaining : 2 208 621 $
Jared Spurgeon 5 187 500 $ (3)
-Salary Remaining : 2 182 328 $
Brayden Schenn 5 125 000 $ (3)
-Salary Remaining : 2 156 034 $
Tyler Johnson 5 000 000 $ (7)
-Salary Remaining : 2 103 448 $
Andy Greene 5 000 000 $ (3)
-Salary Remaining : 2 103 448 $
Nazem Kadri 4 500 000 $ (5)
-Salary Remaining : 1 893 103 $
James Van Riemsdyk 4 250 000 $ (1)
-Salary Remaining : 1 787 931 $
Robin Lehner 4 000 000 $ (1)
-Salary Remaining : 1 682 759 $
Mikkel Boedker 4 000 000 $ (3)
-Salary Remaining : 1 682 759 $
Will Butcher 3 775 000 $ (2)
-Salary Remaining : 1 588 103 $
Jimmy Vesey 3 775 000 $ (1)
-Salary Remaining : 1 588 103 $
Cam Atkinson 3 500 000 $ (1)
-Salary Remaining : 1 472 414 $
Dustin Brown 2 500 000 $ (2)
-Salary Remaining : 1 051 724 $
Michael Raffl 2 350 000 $ (2)
-Salary Remaining : 988 621 $
Brad Richardson 2 083 000 $ (1)
-Salary Remaining : 876 297 $
Sven Baertschi 1 850 000 $ (1)
-Salary Remaining : 778 276 $
Blake Coleman 1 500 000 $ (1)
-Salary Remaining : 631 034 $
Philipp Grubauer 1 500 000 $ (1)
-Salary Remaining : 631 034 $
Austin Watson 1 100 000 $ (3)
-Salary Remaining : 462 759 $
Stephen Johns 975 000 $ (1)
-Salary Remaining : 410 172 $
Mike Matheson 925 000 $ (1)
-Salary Remaining : 389 138 $
Al Montoya 550 000 $ (1)
-Salary Remaining : 231 379 $
Total Pro Players24
Salary Commitment
Year 2018 : 80 195 500 $
Year 2019 : 55 287 500 $
Year 2020 : 41 162 500 $
Year 2021 : 14 750 000 $
Salary Average Commitment
Year 2018 : 57 662 500 $
Year 2019 : 47 287 500 $
Year 2020 : 41 162 500 $
Year 2021 : 14 750 000 $
Salary Cap with 1 Way Contract
Year 2018 : 80 195 500 $
Year 2019 : 55 287 500 $
Year 2020 : 41 162 500 $
Year 2021 : 14 750 000 $

Farm Players Salaries

Ryan Spooner 211 875 $ (1)
Salary Remaining : 89 974 $
Connor Brown 210 000 $ (3)
Salary Remaining : 89 178 $
Brandon Pirri 110 000 $ (1)
Salary Remaining : 46 712 $
Scott Laughton 107 600 $ (2)
Salary Remaining : 45 693 $
Trevor Van Riemsdyk 92 500 $ (1)
Salary Remaining : 39 281 $
Troy Stecher 92 500 $ (1)
Salary Remaining : 39 281 $
Adam Erne 92 500 $ (1)
Salary Remaining : 39 281 $
William Carrier 84 800 $ (1)
Salary Remaining : 36 011 $
Jordan Oesterle 65 000 $ (2)
Salary Remaining : 27 603 $
Chandler Stephenson 65 000 $ (2)
Salary Remaining : 27 603 $
Nic Dowd 55 000 $ (1)
Salary Remaining : 23 356 $
Total Farm Players11
Salary Commitment
Year 2018 : 1 186 775 $
Year 2019 : 447 600 $
Year 2020 : 210 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 916 975 $
Year 2019 : 447 600 $
Year 2020 : 210 000 $
Year 2021 : 0 $

Wolf



Arena Capacity - Ticket Price
Attendance - %

Arena NameRed Bull Arena
Level 1: 4000 - 95 $ - 3 759 - 93,96%
Level 2: 4000 - 60 $ - 3 730 - 93,25%
Level 3: 4000 - 41 $ - 3 770 - 94,26%
Level 4: 4000 - 30 $ - 3 781 - 94,53%
Luxury : 1000 - 195 $ - 947 - 94,72%
Total Capacity :17000

Income

Home Games Left20
Average Attendance - %15 987 - 94,04%
Average Income per Game1 571 401 $
Year to Date Revenue32 999 420 $

Expense

Pro Players Total Salaries84 995 666 $
Farm Players Total Salaries1 622 500 $
Coaches Total Salaries4 665 500 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 571 874 $
Farm Year To Date Expenses1 412 412 $
Pro Salary Cap To Date48 254 621 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 428 019 $
Pro Remaining Season Days61
Pro Expenses Per Days613 763 $
Pro Estimated Expenses37 439 543 $
Farm Remaining Season Days62
Farm Expenses Per Days15 671 $
Farm Estimated Expenses971 602 $
Estimated Season Expenses38 411 145 $
Estimated Season Salary Cap84 011 418 $
Estimate Under Maximum Salary Cap of 85 000 000 $988 582 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 24 011 418 $
Current Bank Account(8 984 866 $)
Projected Bank Account(15 967 992 $)

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (8)
-Salary Remaining : 3 575 862 $
Evgeny Kuznetsov 7 800 000 $ (8)
-Salary Remaining : 3 281 379 $
Tuukka Rask 7 000 000 $ (4)
-Salary Remaining : 2 944 828 $
Keith Yandle 6 350 000 $ (6)
-Salary Remaining : 2 671 379 $
Taylor Hall 6 000 000 $ (3)
-Salary Remaining : 2 524 138 $
Artemi Panarin 6 000 000 $ (2)
-Salary Remaining : 2 524 138 $
Ben Bishop 4 916 666 $ (6)
-Salary Remaining : 2 068 391 $
Vincent Trocheck (1 Way Contract) 4 750 000 $ (5)
-Salary Remaining : 1 998 276 $
Shayne Gostisbehere 4 500 000 $ (6)
-Salary Remaining : 1 893 103 $
Dion Phaneuf 4 042 000 $ (2)
-Salary Remaining : 1 700 428 $
Johnny Boychuk 4 041 000 $ (2)
-Salary Remaining : 1 700 007 $
Rickard Rakell 3 800 000 $ (5)
-Salary Remaining : 1 598 621 $
J.T. Miller 2 750 000 $ (1)
-Salary Remaining : 1 156 897 $
Mikhail Sergachev 1 775 000 $ (3)
-Salary Remaining : 746 724 $
Sebastian Aho 1 775 000 $ (2)
-Salary Remaining : 746 724 $
Micheal Ferland 1 750 000 $ (2)
-Salary Remaining : 736 207 $
William Nylander 1 744 000 $ (1)
-Salary Remaining : 733 683 $
Mikko Rantanen 1 627 000 $ (2)
-Salary Remaining : 684 462 $
Adam Pelech 1 600 000 $ (4)
-Salary Remaining : 673 103 $
Ondrej Pavelec 1 300 000 $ (1)
-Salary Remaining : 546 897 $
Joel Edmundson 1 050 000 $ (1)
-Salary Remaining : 441 724 $
Yanni Gourde 1 000 000 $ (2)
-Salary Remaining : 420 690 $
Jaccob Slavin 925 000 $ (1)
-Salary Remaining : 389 138 $
Total Pro Players23
Salary Commitment
Year 2018 : 84 995 666 $
Year 2019 : 77 226 666 $
Year 2020 : 56 991 666 $
Year 2021 : 49 216 666 $
Salary Average Commitment
Year 2018 : 64 874 666 $
Year 2019 : 60 824 666 $
Year 2020 : 43 991 666 $
Year 2021 : 42 216 666 $
Salary Cap with 1 Way Contract
Year 2018 : 84 995 666 $
Year 2019 : 77 226 666 $
Year 2020 : 56 991 666 $
Year 2021 : 49 216 666 $

Farm Players Salaries

Zach Redmond (Out of Payroll) 240 000 $ (1)
Salary Remaining : 101 918 $
Mark Letestu 180 000 $ (1)
Salary Remaining : 76 438 $
Jake Virtanen 177 500 $ (1)
Salary Remaining : 75 377 $
Haydn Fleury 177 500 $ (2)
Salary Remaining : 75 377 $
Beau Bennett 130 000 $ (1)
Salary Remaining : 55 205 $
Adam McQuaid 125 000 $ (1)
Salary Remaining : 53 082 $
Xavier Ouellet 125 000 $ (2)
Salary Remaining : 53 082 $
Tyler Pitlick 100 000 $ (3)
Salary Remaining : 42 466 $
Dmitrij Jaskin 100 000 $ (1)
Salary Remaining : 42 466 $
Nick Cousins 100 000 $ (2)
Salary Remaining : 42 466 $
Travis Dermott 92 500 $ (3)
Salary Remaining : 39 281 $
Dominik Simon 92 500 $ (1)
Salary Remaining : 39 281 $
Vinnie Hinostroza 92 500 $ (1)
Salary Remaining : 39 281 $
Tanner Kero 75 000 $ (2)
Salary Remaining : 31 849 $
David Schlemko 55 000 $ (2)
Salary Remaining : 23 356 $
Total Farm Players15
Salary Commitment
Year 2018 : 1 862 500 $
Year 2019 : 725 000 $
Year 2020 : 192 500 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 465 000 $
Year 2019 : 725 000 $
Year 2020 : 192 500 $
Year 2021 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 85 000 000 $
Available Cap Space

Over Minimum of
60 000 000 $

Pro Players

Farm Players

Total Players

Bikers (25 925 152 $) 78 942 944 $ 6 057 056 $ 18 942 944 $ 241741
Bulldogs (30 091 862 $) 82 040 646 $ 2 959 354 $ 22 040 646 $ 21728
Dogbones 2 365 263 $ 70 957 136 $ 14 042 864 $ 10 957 136 $ 23629
Fighting Irish (60 759 240 $) 81 667 094 $ 3 332 906 $ 21 667 094 $ 241539
Flash 1 000 735 $ 79 799 367 $ 5 200 633 $ 19 799 367 $ 201939
Gongshow (46 060 428 $) 80 843 229 $ 4 156 771 $ 20 843 229 $ 24933
Icedogs (5 474 894 $) 80 775 939 $ 4 224 061 $ 20 775 939 $ 231033
Jokers (83 244 865 $) 84 066 489 $ 933 511 $ 24 066 489 $ 20525
LumberJacks (10 388 182 $) 74 505 511 $ 10 494 489 $ 14 505 511 $ 23932
Mariners (6 697 815 $) 82 858 791 $ 2 141 209 $ 22 858 791 $ 221032
Nordiques 2 665 634 $ 81 976 517 $ 3 023 483 $ 21 976 517 $ 242549
Oilers (23 336 039 $) 71 954 386 $ 13 045 614 $ 11 954 386 $ 242044
Penguins (20 062 071 $) 65 877 448 $ 19 122 552 $ 5 877 448 $ 241640
Pirates (7 404 374 $) 82 037 688 $ 2 962 312 $ 22 037 688 $ 221133
Roadrunners (32 301 724 $) 83 843 573 $ 1 156 427 $ 23 843 573 $ 22830
Sens (8 912 188 $) 67 490 569 $ 17 509 431 $ 7 490 569 $ 231740
Stallions (75 850 383 $) 82 258 887 $ 2 741 113 $ 22 258 887 $ 26430
Storm (73 795 654 $) 79 742 864 $ 5 257 136 $ 19 742 864 $ 241438
Tiringer (11 676 237 $) 77 215 903 $ 7 784 097 $ 17 215 903 $ 241135
Wolf (8 984 866 $) 84 011 418 $ 988 582 $ 24 011 418 $ 231538