Team FinanceLast Update - January-17-19 at 23:58
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Boston Raptors



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,772 - 96,20%
Level 2: 5000 - $60 - 4,688 - 93,76%
Level 3: 2000 - $35 - 1,890 - 94,52%
Level 4: 4000 - $25 - 3,799 - 94,97%
Luxury : 1000 - $200 - 931 - 93,09%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17,081 - 94,89%
Average Income per Game$1,205,842
Year to Date Revenue$21,705,155

Expense

Pro Players Total Salaries$76,082,000
Pro Players Total Average Salaries$76,082,000
Farm Players Total Salaries$1,838,500
Farm Players Total Average Salaries$1,838,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,286,941
Farm Year To Date Expenses$787,989
Pro Salary Cap To Date$33,286,941
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,322,681
Pro Remaining Season Days61
Pro Expenses Per Days$685,423
Pro Estimated Expenses$41,810,803
Farm Remaining Season Days62
Farm Expenses Per Days$16,415
Farm Estimated Expenses$1,017,730
Estimated Season Expenses$42,828,533
Season Salary Cap$76,082,000
Estimate Under Maximum Salary Cap of $77,000,000$918,000
Estimate Over Minimum Salary Cap of $0 $76,082,000
Current Bank Account-$12,369,775
Projected Bank Account-$29,875,627

Pro Players Salaries

Nick Leddy $9,000,000 (4)
Brayden Schenn $8,750,000 (4)
Sidney Crosby $8,700,000 (1)
Ryan O'Reilly $8,500,000 (4)
Ondrej Palat $8,400,000 (4)
Shea Weber $7,857,000 (1)
Frederik Andersen $7,600,000 (3)
Carl Hagelin $4,050,000 (2)
Luke Schenn $3,000,000 (3)
Mattias Janmark $1,500,000 (2)
Jake Allen $1,250,000 (3)
Michael Matheson $925,000 (1)
Pierre-Luc Dubois $925,000 (3)
Travis Konecny $925,000 (2)
Jaccob Slavin $925,000 (1)
Jakob Chychrun $925,000 (3)
Ronalds Kenins $850,000 (2)
Nick Ritchie $800,000 (1)
Eric Fehr $600,000 (2)
Garnet Hathaway $600,000 (4)
Total Pro Players20
Salary Commitment
Year 1 : $76,082,000
Year 2 : $56,875,000
Year 3 : $48,950,000
Year 4 : $35,250,000
Salary Average Commitment
Year 1 : $76,082,000
Year 2 : $56,875,000
Year 3 : $48,950,000
Year 4 : $35,250,000
Salary Cap with 1 Way Contract
Year 1 : $76,082,000
Year 2 : $56,875,000
Year 3 : $48,950,000
Year 4 : $35,250,000

Farm Players Salaries

Ryan Miller $105,000 (1)
Joe Colborne $100,000 (1)
Slava Voynov $99,000 (2)
Patrick Wiercioch $97,500 (1)
Lance Bouma $97,500 (1)
Petr Straka $95,500 (1)
Josh Jooris $95,500 (2)
Nicklas Grossman $95,000 (1)
Mark Barberio $95,000 (2)
Chris Terry $92,500 (1)
Ondrej Kase $87,500 (2)
Nate Thompson $85,000 (1)
Chris Wagner $85,000 (3)
Jake Dotchin $85,000 (2)
Brett Kulak $80,000 (1)
Marek Hrivik (Out of Payroll) $75,000 (2)
Karri Ramo $75,000 (2)
Kyle Clifford $70,000 (1)
Rasmus Rissanen $63,500 (2)
Gabriel Gagné $62,500 (3)
Andrej Meszaros $57,500 (2)
David Booth $57,500 (2)
Devin Setoguchi $57,500 (1)
Total Farm Players23
Salary Commitment
Year 1 : $1,913,500
Year 2 : $938,000
Year 3 : $147,500
Year 4 : $0
Salary Average Commitment
Year 1 : $1,913,500
Year 2 : $938,000
Year 3 : $147,500
Year 4 : $0

Michigan Stags



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,717 - 95,28%
Level 2: 5000 - $60 - 4,693 - 93,86%
Level 3: 2000 - $35 - 1,841 - 92,04%
Level 4: 4000 - $25 - 3,762 - 94,05%
Luxury : 1000 - $200 - 937 - 93,67%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %16,949 - 94,16%
Average Income per Game$1,199,077
Year to Date Revenue$21,583,385

Expense

Pro Players Total Salaries$61,275,000
Pro Players Total Average Salaries$61,275,000
Farm Players Total Salaries$794,000
Farm Players Total Average Salaries$794,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,938,726
Farm Year To Date Expenses$398,791
Pro Salary Cap To Date$27,938,726
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,180,616
Pro Remaining Season Days61
Pro Expenses Per Days$552,027
Pro Estimated Expenses$33,673,647
Farm Remaining Season Days62
Farm Expenses Per Days$7,089
Farm Estimated Expenses$439,518
Estimated Season Expenses$34,113,165
Season Salary Cap$61,275,000
Estimate Under Maximum Salary Cap of $77,000,000$15,725,000
Estimate Over Minimum Salary Cap of $0 $61,275,000
Current Bank Account-$6,754,132
Projected Bank Account-$15,686,681

Pro Players Salaries

Braden Holtby $7,600,000 (2)
Mikko Koivu $6,750,000 (1)
Sean Monahan $5,750,000 (2)
Karl Alzner $4,500,000 (3)
Cam Fowler $4,000,000 (1)
Ryan Murray $3,500,000 (2)
Mark Stone $3,475,000 (1)
Michael Frolik $3,250,000 (3)
Pascal Dupuis $3,000,000 (1)
Kevin Hayes $3,000,000 (1)
Joe Morrow (Out of Payroll) $2,600,000 (2)
Simeon Varlamov $2,500,000 (2)
Michael Paliotta $2,400,000 (2)
Rickard Rakell $2,200,000 (2)
Alec Martinez $2,000,000 (2)
William Karlsson $1,000,000 (2)
Mark Jankowski $925,000 (2)
Danton Heinen $925,000 (2)
Nikolaj Ehlers $925,000 (1)
Matthew Tkachuk $925,000 (2)
Troy Stecher $925,000 (1)
Colton Sissons $875,000 (3)
Ivan Barbashev $850,000 (3)
Total Pro Players23
Salary Commitment
Year 1 : $63,875,000
Year 2 : $41,800,000
Year 3 : $9,475,000
Year 4 : $0
Salary Average Commitment
Year 1 : $63,875,000
Year 2 : $41,800,000
Year 3 : $9,475,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $63,875,000
Year 2 : $41,800,000
Year 3 : $9,475,000
Year 4 : $0

Farm Players Salaries

Tom Wilson $110,000 (1)
Corban Knight $101,500 (3)
Max Friberg $82,500 (2)
Adam Clendening $80,000 (2)
Stephen Johns $80,000 (1)
Andrew Copp $80,000 (2)
Lucas Lessio $70,000 (2)
Liam O'Brien $65,000 (2)
Andy Andreoff $65,000 (1)
Joni Ortio $60,000 (1)
Greg McKegg (Out of Payroll) $60,000 (1)
Total Farm Players11
Salary Commitment
Year 1 : $854,000
Year 2 : $479,000
Year 3 : $101,500
Year 4 : $0
Salary Average Commitment
Year 1 : $854,000
Year 2 : $479,000
Year 3 : $101,500
Year 4 : $0

Montreal Olympiques



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,656 - 94,27%
Level 2: 5000 - $60 - 4,762 - 95,24%
Level 3: 2000 - $35 - 1,869 - 93,45%
Level 4: 4000 - $25 - 3,825 - 95,61%
Luxury : 1000 - $200 - 928 - 92,78%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17,040 - 94,66%
Average Income per Game$1,197,926
Year to Date Revenue$20,364,740

Expense

Pro Players Total Salaries$67,725,000
Pro Players Total Average Salaries$67,725,000
Farm Players Total Salaries$1,427,000
Farm Players Total Average Salaries$1,407,833
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$8,675,000
Pro Year To Date Expenses$29,247,121
Farm Year To Date Expenses$573,410
Pro Salary Cap To Date$29,240,213
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,354,369
Pro Remaining Season Days61
Pro Expenses Per Days$610,135
Pro Estimated Expenses$37,218,235
Farm Remaining Season Days62
Farm Expenses Per Days$12,741
Farm Estimated Expenses$789,942
Estimated Season Expenses$38,008,177
Season Salary Cap$76,400,000
Estimate Under Maximum Salary Cap of $77,000,000$600,000
Estimate Over Minimum Salary Cap of $0 $76,400,000
Current Bank Account-$9,455,791
Projected Bank Account-$21,109,599

Pro Players Salaries

Patrice Bergeron $6,875,000 (1)
Ryan Callahan $5,800,000 (1)
Kyle Okposo $5,800,000 (1)
Charlie Coyle $5,500,000 (1)
Evander Kane $5,250,000 (1)
Jacob Trouba $5,000,000 (1)
Gabriel Landeskog $4,500,000 (1)
Cam Atkinson $4,500,000 (3)
Chris Higgins $3,500,000 (1)
Griffin Reinhart $3,250,000 (3)
Ben Hutton $2,750,000 (2)
Alexander Wennberg $2,600,000 (2)
Nikita Zaitsev $2,000,000 (1)
Philipp Grubauer $2,000,000 (1)
Chris Wideman $1,500,000 (2)
Erik Haula $1,500,000 (3)
Brian Elliott $1,000,000 (3)
Alex Tuch $925,000 (3)
Christian Thomas $900,000 (1)
Brett Pesce $900,000 (1)
Kevin Labanc $875,000 (2)
Alex Petrovic $800,000 (1)
Total Pro Players22
Salary Commitment
Year 1 : $67,725,000
Year 2 : $18,900,000
Year 3 : $11,175,000
Year 4 : $0
Salary Average Commitment
Year 1 : $67,725,000
Year 2 : $18,900,000
Year 3 : $11,175,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $67,725,000
Year 2 : $18,900,000
Year 3 : $11,175,000
Year 4 : $0

Farm Players Salaries

Brendan Shinnimin $159,500 (2)
Daniel Winnik $100,000 (1)
Ryan Garbutt $95,000 (1)
Brandon Bollig $95,000 (1)
Matt Puempel $92,500 (1)
Oscar Lindberg $90,000 (1)
Matt Martin $90,000 (2)
Scott Harrington $90,000 (2)
Garret Sparks $87,500 (1)
Robin Lehner $85,000 (3)
Brandon Davidson $80,000 (3)
Keegan Lowe $80,000 (2)
Kyle Brodziak $80,000 (2)
Mat Clark $75,000 (3)
Chris Summers $70,000 (2)
Julius Nattinen $57,500 (3)
Total Farm Players16
Salary Commitment
Year 1 : $1,427,000
Year 2 : $867,000
Year 3 : $240,000
Year 4 : $0
Salary Average Commitment
Year 1 : $1,407,833
Year 2 : $847,833
Year 3 : $278,333
Year 4 : $0

Ottawa Barterers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,516 - 91,93%
Level 2: 5000 - $60 - 4,710 - 94,21%
Level 3: 2000 - $35 - 1,914 - 95,68%
Level 4: 4000 - $25 - 3,642 - 91,05%
Luxury : 1000 - $200 - 935 - 93,46%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %16,716 - 92,87%
Average Income per Game$1,179,129
Year to Date Revenue$20,045,195

Expense

Pro Players Total Salaries$76,560,000
Pro Players Total Average Salaries$76,560,000
Farm Players Total Salaries$1,416,500
Farm Players Total Average Salaries$1,324,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,155,868
Farm Year To Date Expenses$610,104
Pro Salary Cap To Date$34,155,868
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,940,841
Pro Remaining Season Days61
Pro Expenses Per Days$689,730
Pro Estimated Expenses$42,073,530
Farm Remaining Season Days62
Farm Expenses Per Days$12,647
Farm Estimated Expenses$784,114
Estimated Season Expenses$42,857,644
Season Salary Cap$76,560,000
Estimate Under Maximum Salary Cap of $77,000,000$440,000
Estimate Over Minimum Salary Cap of $0 $76,560,000
Current Bank Account-$14,720,777
Projected Bank Account-$31,637,580

Pro Players Salaries

Jakub Voracek $11,000,000 (1)
Patrick Kane $8,275,000 (2)
Tuukka Rask $7,000,000 (1)
Marcus Johansson $6,250,000 (3)
Johnny Gaudreau $5,650,000 (2)
James Neal $5,000,000 (1)
Mikkel Boedker $4,000,000 (1)
Josh Gorges $3,900,000 (1)
Torey Krug $3,850,000 (4)
Marc Methot $3,800,000 (2)
Ryan Strome $3,500,000 (1)
Andrew Cogliano $3,000,000 (1)
Mark Pysyk $1,500,000 (1)
Ryan Carpenter $1,400,000 (3)
Ryan Murphy $1,350,000 (2)
Peter Holland $1,300,000 (3)
Victor Rask $1,250,000 (1)
Darcy Kuemper $1,000,000 (3)
Linden Vey $1,000,000 (1)
Shea Theodore $925,000 (1)
Alexei Emelin $910,000 (3)
Jason Chimera $700,000 (2)
Total Pro Players22
Salary Commitment
Year 1 : $76,560,000
Year 2 : $34,485,000
Year 3 : $14,710,000
Year 4 : $3,850,000
Salary Average Commitment
Year 1 : $76,560,000
Year 2 : $34,485,000
Year 3 : $14,710,000
Year 4 : $3,850,000
Salary Cap with 1 Way Contract
Year 1 : $76,560,000
Year 2 : $34,485,000
Year 3 : $14,710,000
Year 4 : $3,850,000

Farm Players Salaries

Derek Grant $100,000 (2)
Andrew MacWilliam $97,500 (1)
Gabriel Bourque $97,500 (1)
Jiri Sekac $95,000 (1)
Jared Cowen $95,000 (3)
Landon Ferraro $92,500 (3)
Tristan Jarry $92,500 (2)
Marcus Sorensen $91,000 (4)
Colby Robak $91,000 (4)
Andrew MacDonald $91,000 (3)
Matt Beleskey $91,000 (2)
Zach Hyman $90,000 (1)
Gabriel Dumont $80,000 (3)
Jack Roslovic $80,000 (2)
Kristers Gudlevskis $70,000 (1)
Darren Raddysh $62,500 (3)
Total Farm Players16
Salary Commitment
Year 1 : $1,416,500
Year 2 : $966,500
Year 3 : $603,000
Year 4 : $182,000
Salary Average Commitment
Year 1 : $1,324,000
Year 2 : $874,000
Year 3 : $603,000
Year 4 : $182,000

Patriotes de Quebec



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,607 - 93,45%
Level 2: 5000 - $60 - 4,618 - 92,37%
Level 3: 2000 - $35 - 1,893 - 94,64%
Level 4: 4000 - $25 - 3,754 - 93,86%
Luxury : 1000 - $200 - 937 - 93,73%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %16,810 - 93,39%
Average Income per Game$1,185,361
Year to Date Revenue$21,336,505

Expense

Pro Players Total Salaries$62,425,000
Pro Players Total Average Salaries$62,425,000
Farm Players Total Salaries$1,279,500
Farm Players Total Average Salaries$1,279,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,764,000
Pro Year To Date Expenses$29,435,130
Farm Year To Date Expenses$722,426
Pro Salary Cap To Date$29,435,130
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,892,589
Pro Remaining Season Days61
Pro Expenses Per Days$562,387
Pro Estimated Expenses$34,305,607
Farm Remaining Season Days62
Farm Expenses Per Days$11,424
Farm Estimated Expenses$708,288
Estimated Season Expenses$35,013,895
Season Salary Cap$64,189,000
Estimate Under Maximum Salary Cap of $77,000,000$12,811,000
Estimate Over Minimum Salary Cap of $0 $64,189,000
Current Bank Account-$8,821,051
Projected Bank Account-$18,942,357

Pro Players Salaries

Rick Nash $7,800,000 (1)
Kristopher Letang (Out of Payroll) $7,250,000 (1)
Paul Stastny $7,000,000 (1)
Jeff Petry $5,500,000 (2)
Seth Jones $4,900,000 (3)
Jaroslav Halak $4,500,000 (1)
Bo Horvat $4,200,000 (2)
Jean-Gabriel Pageau $4,200,000 (2)
Kyle Turris $3,500,000 (1)
Jason Zucker $2,700,000 (2)
Luca Sbisa $2,375,000 (2)
Brock Nelson $1,700,000 (1)
Barclay Goodrow $1,650,000 (2)
Nicolas Deslauriers $1,650,000 (2)
Laurent Brossoit $1,500,000 (1)
Cedric Paquette $1,250,000 (1)
Jacob De La Rose $1,000,000 (2)
Jarred Tinordi $1,000,000 (1)
Nick Schmaltz $925,000 (2)
Michael McCarron $925,000 (1)
Ryan Pulock $925,000 (2)
Chris Bigras $925,000 (1)
Duncan Siemens $900,000 (2)
Brendan Guhle $700,000 (2)
Justin Bailey $700,000 (1)
Total Pro Players25
Salary Commitment
Year 1 : $69,675,000
Year 2 : $31,625,000
Year 3 : $4,900,000
Year 4 : $0
Salary Average Commitment
Year 1 : $69,675,000
Year 2 : $31,625,000
Year 3 : $4,900,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $69,675,000
Year 2 : $31,625,000
Year 3 : $4,900,000
Year 4 : $0

Farm Players Salaries

Philip Varone (Out of Payroll) $165,000 (2)
Benoit Pouliot $125,000 (1)
Mike Richards $125,000 (2)
Kerby Rychel $100,000 (1)
Stefan Matteau $100,000 (1)
Emile Poirier $100,000 (1)
Keith Kinkaid $92,500 (2)
Timo Meier $92,500 (3)
Brett Connolly $89,500 (3)
Miles Wood $87,500 (2)
Jake Virtanen $85,000 (3)
Michael Hutchinson $72,500 (2)
Zac Rinaldo $72,500 (2)
Dillon Heatherington $70,000 (2)
David Schlemko $67,500 (2)
Total Farm Players15
Salary Commitment
Year 1 : $1,444,500
Year 2 : $1,019,500
Year 3 : $267,000
Year 4 : $0
Salary Average Commitment
Year 1 : $1,444,500
Year 2 : $1,019,500
Year 3 : $267,000
Year 4 : $0

Toronto Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,709 - 95,15%
Level 2: 5000 - $60 - 4,753 - 95,06%
Level 3: 2000 - $35 - 1,878 - 93,88%
Level 4: 4000 - $25 - 3,798 - 94,95%
Luxury : 1000 - $200 - 972 - 97,23%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17,110 - 95,06%
Average Income per Game$1,211,233
Year to Date Revenue$21,802,200

Expense

Pro Players Total Salaries$71,890,000
Pro Players Total Average Salaries$71,890,000
Farm Players Total Salaries$1,565,500
Farm Players Total Average Salaries$1,565,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,589,873
Farm Year To Date Expenses$818,285
Pro Salary Cap To Date$32,589,873
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,435,900
Pro Remaining Season Days61
Pro Expenses Per Days$647,658
Pro Estimated Expenses$39,507,138
Farm Remaining Season Days62
Farm Expenses Per Days$13,978
Farm Estimated Expenses$866,636
Estimated Season Expenses$40,373,774
Season Salary Cap$71,890,000
Estimate Under Maximum Salary Cap of $77,000,000$5,110,000
Estimate Over Minimum Salary Cap of $0 $71,890,000
Current Bank Account-$11,605,958
Projected Bank Account-$26,543,832

Pro Players Salaries

Anze Kopitar $10,000,000 (1)
Jeff Skinner $5,725,000 (1)
John Tavares $5,500,000 (1)
Jay Bouwmeester $5,400,000 (1)
Jeff Carter $5,273,000 (1)
Gustav Nyquist $5,000,000 (2)
Aaron Ekblad $5,000,000 (1)
David Backes $4,000,000 (1)
John Carlson $3,967,000 (1)
Kris Russell $3,950,000 (2)
Cory Schneider $3,750,000 (2)
Derrick Pouliot $2,350,000 (2)
Connor Carrick $2,000,000 (2)
Andre Burakovsky $1,850,000 (1)
Michal Neuvirth $1,850,000 (1)
Austin Watson $1,300,000 (3)
Alex Khokhlachev $1,200,000 (1)
Brenden Dillon $1,000,000 (2)
Clayton Keller $925,000 (3)
Esa Lindell (Out of Payroll) $925,000 (2)
Brayden Point $925,000 (2)
Mikko Rantanen $925,000 (2)
Total Pro Players22
Salary Commitment
Year 1 : $72,815,000
Year 2 : $23,050,000
Year 3 : $2,225,000
Year 4 : $0
Salary Average Commitment
Year 1 : $72,815,000
Year 2 : $23,050,000
Year 3 : $2,225,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $72,815,000
Year 2 : $23,050,000
Year 3 : $2,225,000
Year 4 : $0

Farm Players Salaries

Drew Stafford (Out of Payroll) $200,000 (1)
Jean-Francois Berube (Out of Payroll) $100,100 (1)
Michael Stone $100,000 (1)
Tyler Pitlick $97,500 (2)
Seth Griffith $97,500 (1)
Brendan Smith $97,500 (2)
Devante Smith-Pelly $92,500 (1)
Maxime Talbot $91,500 (1)
David Rittich $91,500 (4)
Korbinian Holzer $91,500 (1)
Oscar Fantenberg $91,500 (1)
Jeff Glass $91,000 (1)
Joakim Andersson $91,000 (2)
Nic Dowd $90,000 (3)
Brock McGinn $87,500 (1)
Brian Flynn $80,000 (2)
Adam Lowry $80,000 (2)
Gustav Olofsson $77,500 (2)
Adam McQuaid $60,000 (1)
Darren Dietz $57,500 (1)
Total Farm Players20
Salary Commitment
Year 1 : $1,865,600
Year 2 : $705,000
Year 3 : $181,500
Year 4 : $91,500
Salary Average Commitment
Year 1 : $1,865,600
Year 2 : $705,000
Year 3 : $181,500
Year 4 : $91,500

Charlotte Mustangs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,656 - 94,26%
Level 2: 5000 - $60 - 4,786 - 95,72%
Level 3: 2000 - $35 - 1,897 - 94,86%
Level 4: 4000 - $25 - 3,787 - 94,67%
Luxury : 1000 - $200 - 943 - 94,25%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17,068 - 94,82%
Average Income per Game$1,202,300
Year to Date Revenue$21,641,395

Expense

Pro Players Total Salaries$72,350,000
Pro Players Total Average Salaries$72,350,000
Farm Players Total Salaries$1,315,000
Farm Players Total Average Salaries$1,315,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,775,000
Pro Year To Date Expenses$31,738,512
Farm Year To Date Expenses$582,836
Pro Salary Cap To Date$31,738,512
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,248,294
Pro Remaining Season Days61
Pro Expenses Per Days$651,802
Pro Estimated Expenses$39,759,922
Farm Remaining Season Days62
Farm Expenses Per Days$11,741
Farm Estimated Expenses$727,942
Estimated Season Expenses$40,487,864
Season Salary Cap$76,125,000
Estimate Under Maximum Salary Cap of $77,000,000$875,000
Estimate Over Minimum Salary Cap of $0 $76,125,000
Current Bank Account-$10,679,953
Projected Bank Account-$25,919,523

Pro Players Salaries

Ben Bishop $8,500,000 (2)
Phil Kessel $8,000,000 (1)
Nick Bjugstad $7,500,000 (1)
Dan Hamhuis $7,500,000 (1)
Drew Doughty $7,000,000 (1)
Travis Zajac $5,750,000 (1)
T.J. Oshie $5,000,000 (1)
Matt Read $3,625,000 (1)
Damon Severson $3,000,000 (3)
Jamie Oleksiak $2,800,000 (2)
Boone Jenner $2,750,000 (1)
Justin Williams $2,500,000 (2)
Paul Martin $1,750,000 (1)
Cam Ward $1,000,000 (1)
Jordan Martinook $1,000,000 (1)
Michael Bournival $975,000 (1)
Jack Eichel $925,000 (1)
Brandon Carlo $925,000 (2)
Brendan Perlini $925,000 (2)
Robby Fabbri $925,000 (1)
Dominic Moore (Out of Payroll) $700,000 (1)
Total Pro Players21
Salary Commitment
Year 1 : $73,050,000
Year 2 : $18,650,000
Year 3 : $3,000,000
Year 4 : $0
Salary Average Commitment
Year 1 : $73,050,000
Year 2 : $18,650,000
Year 3 : $3,000,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $73,050,000
Year 2 : $18,650,000
Year 3 : $3,000,000
Year 4 : $0

Farm Players Salaries

Shane Prince $190,000 (2)
Matt Donovan $140,000 (2)
Jan Rutta $125,000 (2)
Luke Adam $120,000 (2)
Connor Brickley $101,500 (3)
Jimmy Howard $100,000 (1)
Dylan McIlrath $96,000 (1)
Trevor Van Riemsdyk $85,000 (3)
Jesper Fast $80,000 (1)
Jack Campbell $75,000 (1)
Jerry D'Amigo $75,000 (1)
Anton Lindholm $70,000 (2)
Martin Reway $57,500 (2)
Total Farm Players13
Salary Commitment
Year 1 : $1,315,000
Year 2 : $889,000
Year 3 : $186,500
Year 4 : $0
Salary Average Commitment
Year 1 : $1,315,000
Year 2 : $889,000
Year 3 : $186,500
Year 4 : $0

Cleveland Raiders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,664 - 94,40%
Level 2: 5000 - $60 - 4,750 - 95,00%
Level 3: 2000 - $35 - 1,909 - 95,44%
Level 4: 4000 - $25 - 3,802 - 95,05%
Luxury : 1000 - $200 - 943 - 94,28%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17,068 - 94,82%
Average Income per Game$1,201,826
Year to Date Revenue$21,632,875

Expense

Pro Players Total Salaries$76,154,000
Pro Players Total Average Salaries$76,154,000
Farm Players Total Salaries$1,925,500
Farm Players Total Average Salaries$1,925,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,598,976
Farm Year To Date Expenses$865,227
Pro Salary Cap To Date$33,598,976
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,238,354
Pro Remaining Season Days61
Pro Expenses Per Days$686,072
Pro Estimated Expenses$41,850,392
Farm Remaining Season Days62
Farm Expenses Per Days$17,192
Farm Estimated Expenses$1,065,904
Estimated Season Expenses$42,916,296
Season Salary Cap$76,154,000
Estimate Under Maximum Salary Cap of $77,000,000$846,000
Estimate Over Minimum Salary Cap of $0 $76,154,000
Current Bank Account-$12,831,328
Projected Bank Account-$30,509,270

Pro Players Salaries

Dustin Byfuglien $8,800,000 (3)
Ryan Getzlaf $8,250,000 (1)
Tyson Barrie $8,000,000 (4)
Zach Parise $7,538,000 (1)
Henrik Zetterberg $6,083,000 (1)
Taylor Hall $6,000,000 (1)
Nazem Kadri $5,250,000 (3)
Antti Niemi $5,250,000 (1)
Marian Hossa $5,233,000 (1)
Joonas Donskoi $2,900,000 (1)
Andrei Markov $2,600,000 (2)
Mark Streit $2,500,000 (1)
Dwight King $1,250,000 (2)
Lars Eller $1,000,000 (1)
Alexander Semin $950,000 (2)
Jake Guentzel $925,000 (2)
Juuse Saros $925,000 (2)
Josh Morrissey $925,000 (2)
Vince Dunn $925,000 (3)
Matt Grzelcyk $850,000 (1)
Total Pro Players20
Salary Commitment
Year 1 : $76,154,000
Year 2 : $30,550,000
Year 3 : $22,975,000
Year 4 : $8,000,000
Salary Average Commitment
Year 1 : $76,154,000
Year 2 : $30,550,000
Year 3 : $22,975,000
Year 4 : $8,000,000
Salary Cap with 1 Way Contract
Year 1 : $76,154,000
Year 2 : $30,550,000
Year 3 : $22,975,000
Year 4 : $8,000,000

Farm Players Salaries

Collin Miller (Out of Payroll) $150,000 (1)
Bryan Bickell $100,000 (2)
Phillip Danault $100,000 (1)
Anders Lindback $100,000 (4)
Reto Berra $97,500 (2)
Josh Anderson $97,500 (3)
Jay McClement $95,000 (3)
Michal Jordan $95,000 (2)
Kevin Gravel $95,000 (4)
Derek Ryan $95,000 (2)
Frank Vatrano $92,500 (1)
John Mitchell $92,500 (2)
Mark Stuart $92,500 (2)
Patrick Eaves $92,500 (2)
Alex Chiasson $92,500 (2)
Nikolay Goldobin $92,500 (1)
Jayson Megna $91,000 (3)
Brad Boyes $91,000 (1)
Adam Pardy (Out of Payroll) $91,000 (2)
Andrew Ference $91,000 (1)
Curtis McKenzie $90,000 (3)
Danny Biega $75,000 (2)
Vincent Lecavalier $57,500 (1)
Total Farm Players23
Salary Commitment
Year 1 : $2,166,500
Year 2 : $1,492,000
Year 3 : $568,500
Year 4 : $195,000
Salary Average Commitment
Year 1 : $2,166,500
Year 2 : $1,492,000
Year 3 : $568,500
Year 4 : $195,000

New York Empire



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,682 - 94,71%
Level 2: 5000 - $60 - 4,839 - 96,78%
Level 3: 2000 - $35 - 1,849 - 92,45%
Level 4: 4000 - $25 - 3,812 - 95,30%
Luxury : 1000 - $200 - 964 - 96,36%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17,146 - 95,25%
Average Income per Game$1,211,293
Year to Date Revenue$21,803,270

Expense

Pro Players Total Salaries$75,038,000
Pro Players Total Average Salaries$74,888,000
Farm Players Total Salaries$1,276,500
Farm Players Total Average Salaries$1,276,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,079,057
Farm Year To Date Expenses$675,017
Pro Salary Cap To Date$31,021,621
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,437,148
Pro Remaining Season Days61
Pro Expenses Per Days$676,018
Pro Estimated Expenses$41,237,098
Farm Remaining Season Days62
Farm Expenses Per Days$11,397
Farm Estimated Expenses$706,614
Estimated Season Expenses$41,943,712
Season Salary Cap$74,888,000
Estimate Under Maximum Salary Cap of $77,000,000$2,112,000
Estimate Over Minimum Salary Cap of $0 $74,888,000
Current Bank Account-$9,950,804
Projected Bank Account-$26,457,368

Pro Players Salaries

Alex Ovechkin $9,538,000 (1)
Derek Stepan $7,500,000 (2)
Dion Phaneuf $7,000,000 (1)
Erik Karlsson $6,500,000 (1)
Andrew Ladd $5,500,000 (1)
Derick Brassard $5,000,000 (1)
Cam Talbot $5,000,000 (3)
Dmitry Kulikov $4,100,000 (4)
Niklas Hjalmarsson $4,100,000 (1)
Mats Zuccarello $3,950,000 (1)
Cody Eakin $3,375,000 (4)
Vincent Trocheck $2,500,000 (1)
Brandon Pirri $1,900,000 (1)
Scott Darling $1,250,000 (4)
Joel Ward $1,200,000 (1)
Vladislav Namestnikov $1,100,000 (1)
Johnny Boychuk $1,000,000 (4)
T.J. Brennan $975,000 (3)
Brandon Montour $925,000 (2)
Alexander Kerfoot $925,000 (2)
Chandler Stephenson $850,000 (2)
Sean Kuraly $850,000 (1)
Total Pro Players22
Salary Commitment
Year 1 : $75,038,000
Year 2 : $25,900,000
Year 3 : $15,700,000
Year 4 : $9,725,000
Salary Average Commitment
Year 1 : $74,888,000
Year 2 : $25,825,000
Year 3 : $15,700,000
Year 4 : $9,725,000
Salary Cap with 1 Way Contract
Year 1 : $74,888,000
Year 2 : $25,825,000
Year 3 : $15,700,000
Year 4 : $9,725,000

Farm Players Salaries

Nick Shore (Out of Payroll) $150,000 (1)
Ryan Reaves $112,500 (1)
Viktor Arvidsson $110,000 (1)
Riley Nash $101,000 (1)
Ian Cole $100,000 (1)
Martin Hanzal $100,000 (2)
Jordin Tootoo $97,500 (1)
Josh Leivo $95,500 (2)
Chris Brown $92,500 (4)
Petter Granberg $90,000 (4)
Markus Nutivaara $80,000 (1)
Antti Raanta $77,500 (1)
Craig Cunningham $75,000 (1)
Zach Trotman $75,000 (2)
Nick Seeler $70,000 (1)
Dustin Jeffrey (Out of Payroll) $67,500 (2)
Total Farm Players16
Salary Commitment
Year 1 : $1,494,000
Year 2 : $520,500
Year 3 : $182,500
Year 4 : $182,500
Salary Average Commitment
Year 1 : $1,494,000
Year 2 : $520,500
Year 3 : $182,500
Year 4 : $182,500

Philadelphia Bullies



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,728 - 95,46%
Level 2: 5000 - $60 - 4,700 - 94,01%
Level 3: 2000 - $35 - 1,868 - 93,38%
Level 4: 4000 - $25 - 3,781 - 94,53%
Luxury : 1000 - $200 - 951 - 95,14%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17,029 - 94,60%
Average Income per Game$1,204,985
Year to Date Revenue$21,689,735

Expense

Pro Players Total Salaries$76,011,333
Pro Players Total Average Salaries$76,011,333
Farm Players Total Salaries$1,884,900
Farm Players Total Average Salaries$1,884,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,891,050
Farm Year To Date Expenses$810,847
Pro Salary Cap To Date$32,891,050
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,304,691
Pro Remaining Season Days61
Pro Expenses Per Days$684,787
Pro Estimated Expenses$41,772,007
Farm Remaining Season Days62
Farm Expenses Per Days$16,829
Farm Estimated Expenses$1,043,398
Estimated Season Expenses$42,815,405
Season Salary Cap$76,011,333
Estimate Under Maximum Salary Cap of $77,000,000$988,667
Estimate Over Minimum Salary Cap of $0 $76,011,333
Current Bank Account-$12,012,162
Projected Bank Account-$29,522,876

Pro Players Salaries

Ryan Suter $7,538,000 (1)
Mark Giordano $7,000,000 (2)
Artemi Panarin $5,790,000 (1)
Aleksander Barkov $5,750,000 (3)
Matt Niskanen $5,750,000 (1)
Roberto Luongo $5,333,333 (1)
Adam Larsson $5,000,000 (2)
Nathan MacKinnon $4,750,000 (2)
Max Pacioretty $4,500,000 (1)
Tyler Toffoli $4,400,000 (1)
Jason Spezza $3,500,000 (1)
Jake McCabe $2,550,000 (1)
Evgeny Kuznetsov $2,400,000 (1)
Frans Nielsen $2,000,000 (1)
Darnell Nurse $1,650,000 (2)
Markus Granlund $1,600,000 (1)
Tanner Pearson $1,250,000 (1)
Calvin Pickard $1,200,000 (1)
Dale Weise $1,200,000 (2)
Trevor Daley $1,000,000 (2)
Anthony Beauvillier $925,000 (3)
Connor Brown $925,000 (1)
Total Pro Players22
Salary Commitment
Year 1 : $76,011,333
Year 2 : $27,275,000
Year 3 : $6,675,000
Year 4 : $0
Salary Average Commitment
Year 1 : $76,011,333
Year 2 : $27,275,000
Year 3 : $6,675,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $76,011,333
Year 2 : $27,275,000
Year 3 : $6,675,000
Year 4 : $0

Farm Players Salaries

Christian Folin $100,000 (3)
Tomas Jurco $100,000 (2)
Anton Khudobin $100,000 (1)
Carter Rowney $99,900 (2)
Eric Nystrom $95,000 (3)
Lauri Korpikoski $95,000 (2)
Josh Manson $95,000 (1)
Brian Boyle $95,000 (1)
Matt Bartkowski $95,000 (2)
Brett Ritchie $92,500 (1)
Dennis Everberg $92,500 (1)
Zac Dalpe $90,000 (1)
Jordan Szwarz $87,500 (3)
Matt O'Connor $85,000 (1)
Casey Bailey $85,000 (1)
John Hayden $80,000 (2)
William Carrier $80,000 (2)
Morgan Klimchuk $70,000 (2)
Ville Pokka $70,000 (1)
Matt Hunwick $60,000 (1)
Matt Frattin $60,000 (1)
Jack Hillen $57,500 (1)
Total Farm Players22
Salary Commitment
Year 1 : $1,884,900
Year 2 : $902,400
Year 3 : $282,500
Year 4 : $0
Salary Average Commitment
Year 1 : $1,884,900
Year 2 : $902,400
Year 3 : $282,500
Year 4 : $0

Pittsburgh Steel Ninjas



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,661 - 94,35%
Level 2: 5000 - $60 - 4,718 - 94,37%
Level 3: 2000 - $35 - 1,890 - 94,52%
Level 4: 4000 - $25 - 3,785 - 94,63%
Luxury : 1000 - $200 - 939 - 93,91%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %16,994 - 94,41%
Average Income per Game$1,197,831
Year to Date Revenue$21,560,955

Expense

Pro Players Total Salaries$73,200,000
Pro Players Total Average Salaries$73,200,000
Farm Players Total Salaries$1,351,500
Farm Players Total Average Salaries$1,351,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,312,500
Pro Year To Date Expenses$31,654,726
Farm Year To Date Expenses$699,238
Pro Salary Cap To Date$31,654,726
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,154,448
Pro Remaining Season Days61
Pro Expenses Per Days$659,459
Pro Estimated Expenses$40,226,999
Farm Remaining Season Days62
Farm Expenses Per Days$12,067
Farm Estimated Expenses$748,154
Estimated Season Expenses$40,975,153
Season Salary Cap$74,512,500
Estimate Under Maximum Salary Cap of $77,000,000$2,487,500
Estimate Over Minimum Salary Cap of $0 $74,512,500
Current Bank Account-$10,793,009
Projected Bank Account-$26,613,714

Pro Players Salaries

Brent Burns $7,500,000 (2)
Eric Staal $6,000,000 (2)
Logan Couture $6,000,000 (1)
Tobias Enstrom $5,750,000 (1)
Steve Mason $5,000,000 (4)
Sam Bennett $5,000,000 (3)
Olli Maatta $4,900,000 (3)
Riley Sheahan $4,500,000 (3)
James Van Riemsdyk (Out of Payroll) $4,250,000 (1)
Tomas Hertl $4,100,000 (3)
Derek Forbort $3,800,000 (4)
Antoine Vermette $3,000,000 (1)
Slater Koekkoek $2,750,000 (3)
Teuvo Teravainen $2,650,000 (2)
Dylan Olsen $2,400,000 (2)
Martin Jones $1,500,000 (1)
Simon Despres $1,150,000 (1)
Casey Cizikas $1,000,000 (2)
Henrik Samuelsson $950,000 (2)
Rocco Grimaldi $925,000 (1)
Matt Nieto $925,000 (1)
Devin Shore $925,000 (1)
Gustav Forsling $875,000 (2)
Philip Samuelsson $800,000 (2)
Stefan Noesen $800,000 (1)
Total Pro Players25
Salary Commitment
Year 1 : $77,450,000
Year 2 : $52,225,000
Year 3 : $30,050,000
Year 4 : $8,800,000
Salary Average Commitment
Year 1 : $77,450,000
Year 2 : $52,225,000
Year 3 : $30,050,000
Year 4 : $8,800,000
Salary Cap with 1 Way Contract
Year 1 : $77,450,000
Year 2 : $52,225,000
Year 3 : $30,050,000
Year 4 : $8,800,000

Farm Players Salaries

Braydon Coburn (Out of Payroll) $100,000 (1)
Radko Gudas $95,000 (1)
Nick Holden $92,500 (2)
Brian Strait $92,500 (3)
Chris Stewart $92,500 (2)
Jared Boll $92,500 (1)
Linus Ullmark $92,500 (1)
Vinnie Hinostroza $87,500 (1)
Brad Richardson $84,000 (2)
Zach Sanford $80,000 (2)
Vernon Fiddler (Out of Payroll) $80,000 (1)
Alex Nedeljkovic $77,500 (2)
Jonathan Marchessault $77,500 (1)
Micheal Haley $70,000 (1)
Rudolf Balcers $70,000 (3)
Chris Kunitz $65,000 (1)
Gregory Campbell $65,000 (1)
Chris Butler $60,000 (2)
Jayce Hawryluk $57,500 (3)
Total Farm Players19
Salary Commitment
Year 1 : $1,531,500
Year 2 : $706,500
Year 3 : $220,000
Year 4 : $0
Salary Average Commitment
Year 1 : $1,531,500
Year 2 : $706,500
Year 3 : $220,000
Year 4 : $0

Washington Generals



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,545 - 92,42%
Level 2: 5000 - $60 - 4,738 - 94,77%
Level 3: 2000 - $35 - 1,867 - 93,37%
Level 4: 4000 - $25 - 3,777 - 94,41%
Luxury : 1000 - $200 - 946 - 94,63%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %16,874 - 93,75%
Average Income per Game$1,187,879
Year to Date Revenue$21,381,825

Expense

Pro Players Total Salaries$72,625,000
Pro Players Total Average Salaries$72,625,000
Farm Players Total Salaries$1,964,900
Farm Players Total Average Salaries$1,964,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,187,699
Farm Year To Date Expenses$896,968
Pro Salary Cap To Date$33,187,699
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,945,462
Pro Remaining Season Days61
Pro Expenses Per Days$654,279
Pro Estimated Expenses$39,911,019
Farm Remaining Season Days62
Farm Expenses Per Days$17,544
Farm Estimated Expenses$1,087,728
Estimated Season Expenses$40,998,747
Season Salary Cap$72,625,000
Estimate Under Maximum Salary Cap of $77,000,000$4,375,000
Estimate Over Minimum Salary Cap of $0 $72,625,000
Current Bank Account-$12,702,842
Projected Bank Account-$28,756,127

Pro Players Salaries

Pavel Datsyuk $10,000,000 (2)
Henrik Lundqvist $8,500,000 (1)
Claude Giroux $8,275,000 (1)
Joe Pavelski $6,000,000 (1)
Oliver Ekman-Larsson $5,500,000 (1)
Brendan Gallagher $5,250,000 (1)
Valeri Nichushkin $5,000,000 (1)
Ryan McDonagh $4,700,000 (1)
Tyler Ennis $4,600,000 (1)
Jiri Hudler $4,100,000 (1)
Jon Merrill (Out of Payroll) $2,900,000 (3)
Matt Calvert $1,450,000 (4)
Curtis McElhinney $1,300,000 (3)
Tobias Rieder $1,300,000 (1)
Jake Gardiner $1,050,000 (2)
Stuart Percy $1,000,000 (1)
Brock Boeser $925,000 (3)
Jake DeBrusk $925,000 (3)
Ivan Provorov $925,000 (2)
Brady Skjei $925,000 (2)
Chris Tierney $900,000 (1)
Total Pro Players21
Salary Commitment
Year 1 : $75,525,000
Year 2 : $20,400,000
Year 3 : $7,500,000
Year 4 : $1,450,000
Salary Average Commitment
Year 1 : $75,525,000
Year 2 : $20,400,000
Year 3 : $7,500,000
Year 4 : $1,450,000
Salary Cap with 1 Way Contract
Year 1 : $75,525,000
Year 2 : $20,400,000
Year 3 : $7,500,000
Year 4 : $1,450,000

Farm Players Salaries

Brad Richards $100,000 (1)
Tom McCollum $98,500 (1)
Yohann Auvitu $97,500 (3)
Joey Hishon $96,000 (2)
Iiro Pakarinen $95,000 (2)
Jason Garrison $95,000 (1)
Ales Hemsky $95,000 (1)
Matt Hendricks $91,500 (1)
Tomas Fleischmann $90,100 (1)
Brian McGrattan $90,100 (1)
P.A. Parenteau $90,100 (1)
Tim Gleason $90,100 (1)
Mackenzie Skapski $88,500 (1)
Anton Slepyshev $87,500 (1)
Nikita Soshnikov $87,500 (1)
Joffrey Lupul $85,000 (1)
Charles Hudon $85,000 (1)
Denis Malgin $80,000 (2)
Borna Rendulic $77,500 (4)
Jordan Subban $70,000 (2)
Brad Hunt $60,000 (1)
Carlo Colaiacovo $57,500 (2)
Pierre-Edouard Bellemare $57,500 (2)
Total Farm Players23
Salary Commitment
Year 1 : $1,964,900
Year 2 : $631,000
Year 3 : $175,000
Year 4 : $77,500
Salary Average Commitment
Year 1 : $1,964,900
Year 2 : $631,000
Year 3 : $175,000
Year 4 : $77,500

Chicago Express



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,578 - 92,96%
Level 2: 5000 - $60 - 4,758 - 95,16%
Level 3: 2000 - $35 - 1,888 - 94,38%
Level 4: 4000 - $25 - 3,831 - 95,77%
Luxury : 1000 - $200 - 946 - 94,55%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %16,999 - 94,44%
Average Income per Game$1,194,165
Year to Date Revenue$20,300,810

Expense

Pro Players Total Salaries$69,861,000
Pro Players Total Average Salaries$69,861,000
Farm Players Total Salaries$1,898,000
Farm Players Total Average Salaries$1,898,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,593,750
Pro Year To Date Expenses$31,150,396
Farm Year To Date Expenses$862,326
Pro Salary Cap To Date$31,150,396
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,271,636
Pro Remaining Season Days61
Pro Expenses Per Days$629,378
Pro Estimated Expenses$38,392,058
Farm Remaining Season Days62
Farm Expenses Per Days$16,946
Farm Estimated Expenses$1,050,652
Estimated Season Expenses$39,442,710
Season Salary Cap$73,454,750
Estimate Under Maximum Salary Cap of $77,000,000$3,545,250
Estimate Over Minimum Salary Cap of $0 $73,454,750
Current Bank Account-$11,711,912
Projected Bank Account-$24,882,986

Pro Players Salaries

Ryan Johansen $6,800,000 (1)
Alex Pietrangelo $6,500,000 (1)
T.J. Brodie $6,375,000 (3)
Chris Kreider $5,750,000 (4)
Blake Wheeler $5,600,000 (1)
Duncan Keith $5,551,000 (1)
Emerson Etem $4,600,000 (1)
Jonas Hiller $4,500,000 (1)
Tyler Bozak $4,200,000 (1)
J.T. Miller $3,450,000 (2)
Kevin Fiala $2,800,000 (4)
Blake Coleman $2,500,000 (3)
Shayne Gostisbehere $1,500,000 (2)
Ondrej Pavelec $1,400,000 (3)
Shawn Matthias $1,300,000 (1)
Adrian Kempe $925,000 (3)
Zach Werenski $925,000 (2)
Auston Matthews $925,000 (2)
Milan Michalek $910,000 (1)
Brian Ferlin $900,000 (2)
Johan Larsson $850,000 (1)
Robert Hagg $850,000 (2)
Zach Redmond $750,000 (2)
Total Pro Players23
Salary Commitment
Year 1 : $69,861,000
Year 2 : $29,050,000
Year 3 : $19,750,000
Year 4 : $8,550,000
Salary Average Commitment
Year 1 : $69,861,000
Year 2 : $29,050,000
Year 3 : $19,750,000
Year 4 : $8,550,000
Salary Cap with 1 Way Contract
Year 1 : $69,861,000
Year 2 : $29,050,000
Year 3 : $19,750,000
Year 4 : $8,550,000

Farm Players Salaries

Matt Fraser $97,500 (3)
Chris Driedger $97,500 (4)
Joel Edmundson $96,500 (2)
Nikita Nesterov $96,500 (2)
Cody Hodgson $95,000 (2)
Mark Alt $95,000 (3)
Jordan Weal $92,500 (4)
Tye McGinn $92,500 (3)
Anton Forsberg $87,500 (2)
David Rundblad $85,000 (2)
Luke Witkowski $83,500 (1)
Brandon McMillan $78,500 (1)
Jujhar Khaira $77,500 (2)
Madison Bowey (Out of Payroll) $77,500 (2)
Kyle Quincey $75,500 (2)
Justin Shugg $75,000 (3)
Nicholas Baptiste $72,500 (1)
Ryane Clowe $70,000 (1)
Marcel Goc $70,000 (1)
Tyler Kennedy $65,000 (1)
Taylor Chorney $65,000 (1)
Cameron Schilling $57,500 (2)
Nick Sorensen $57,500 (2)
Cole Cassels $57,500 (2)
Matt Stajan $57,500 (1)
Total Farm Players25
Salary Commitment
Year 1 : $1,975,500
Year 2 : $1,413,500
Year 3 : $550,000
Year 4 : $190,000
Salary Average Commitment
Year 1 : $1,975,500
Year 2 : $1,413,500
Year 3 : $550,000
Year 4 : $190,000

Kansas City Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,657 - 94,28%
Level 2: 5000 - $60 - 4,676 - 93,52%
Level 3: 2000 - $35 - 1,893 - 94,65%
Level 4: 4000 - $25 - 3,750 - 93,75%
Luxury : 1000 - $200 - 928 - 92,81%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %16,904 - 93,91%
Average Income per Game$1,191,863
Year to Date Revenue$21,453,525

Expense

Pro Players Total Salaries$72,446,111
Pro Players Total Average Salaries$72,446,111
Farm Players Total Salaries$1,934,500
Farm Players Total Average Salaries$1,934,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,285,098
Farm Year To Date Expenses$1,010,386
Pro Salary Cap To Date$33,285,098
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,029,112
Pro Remaining Season Days61
Pro Expenses Per Days$652,668
Pro Estimated Expenses$39,812,748
Farm Remaining Season Days62
Farm Expenses Per Days$17,272
Farm Estimated Expenses$1,070,864
Estimated Season Expenses$40,883,612
Season Salary Cap$72,446,111
Estimate Under Maximum Salary Cap of $77,000,000$4,553,889
Estimate Over Minimum Salary Cap of $0 $72,446,111
Current Bank Account-$12,841,959
Projected Bank Account-$28,696,459

Pro Players Salaries

Jamie Benn $14,760,000 (1)
Mike Green $8,400,000 (1)
Ryan Nugent-Hopkins (Out of Payroll) $6,000,000 (1)
Jonas Brodin $5,150,000 (2)
Jonathan Huberdeau $5,100,000 (2)
Justin Schultz $5,000,000 (2)
Dougie Hamilton $4,750,000 (1)
Patric Hornqvist $4,250,000 (1)
Nikita Zadorov $3,000,000 (3)
Nino Niederreiter $3,000,000 (1)
Artem Anisimov $2,900,000 (2)
Patrick Marleau $2,750,000 (1)
Jonathan Bernier $2,250,000 (1)
Brian Gionta $2,200,000 (1)
Curtis Lazar $1,150,000 (2)
Ben Scrivens $1,111,111 (1)
Anton Lander $1,100,000 (3)
Tom Pyatt $1,000,000 (2)
Daniel Paille $1,000,000 (1)
Pavel Buchnevich $925,000 (2)
Alexey Marchenko $900,000 (1)
Fredrik Claesson $875,000 (1)
Remi Elie $875,000 (2)
Conor Sheary (Out of Payroll) $850,000 (1)
Total Pro Players24
Salary Commitment
Year 1 : $79,296,111
Year 2 : $26,200,000
Year 3 : $4,100,000
Year 4 : $0
Salary Average Commitment
Year 1 : $79,296,111
Year 2 : $26,200,000
Year 3 : $4,100,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $79,296,111
Year 2 : $26,200,000
Year 3 : $4,100,000
Year 4 : $0

Farm Players Salaries

Yannick Weber $109,500 (2)
Bogdan Yakimov $97,000 (2)
Thomas Vanek $95,000 (1)
Reid Boucher $95,000 (1)
Mike Santorelli $95,000 (2)
Chris VandeVelde $95,000 (2)
Steve Downie $95,000 (2)
Fedor Tyutin $95,000 (1)
Andreas Martinsen $92,500 (2)
Dennis Rasmussen $92,500 (2)
Max Reinhart $90,000 (1)
Andrej Sustr $88,000 (3)
Jordan Oesterle $85,000 (1)
Bryan Rust $82,500 (4)
Frank Corrado $80,000 (1)
Roland McKeown (Out of Payroll) $77,500 (3)
Mark Borowiecki $75,000 (2)
Frederik Gauthier $75,000 (1)
Zbynek Michalek $70,000 (1)
Marc-Andre Cliche $70,000 (2)
John-Michael Liles $70,000 (1)
Anders Nilsson $70,000 (3)
Andrey Makarov $60,000 (1)
Dany Heatley $57,500 (1)
Total Farm Players24
Salary Commitment
Year 1 : $2,012,000
Year 2 : $1,139,500
Year 3 : $318,000
Year 4 : $82,500
Salary Average Commitment
Year 1 : $2,012,000
Year 2 : $1,139,500
Year 3 : $318,000
Year 4 : $82,500

Minnesota Mission



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,745 - 95,75%
Level 2: 5000 - $60 - 4,730 - 94,59%
Level 3: 2000 - $35 - 1,884 - 94,18%
Level 4: 4000 - $25 - 3,763 - 94,07%
Luxury : 1000 - $200 - 939 - 93,88%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17,059 - 94,77%
Average Income per Game$1,206,003
Year to Date Revenue$21,708,060

Expense

Pro Players Total Salaries$69,678,000
Pro Players Total Average Salaries$69,678,000
Farm Players Total Salaries$1,949,000
Farm Players Total Average Salaries$1,949,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$27,858,552
Farm Year To Date Expenses$869,355
Pro Salary Cap To Date$27,858,552
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,326,070
Pro Remaining Season Days61
Pro Expenses Per Days$627,730
Pro Estimated Expenses$38,291,530
Farm Remaining Season Days62
Farm Expenses Per Days$17,402
Farm Estimated Expenses$1,078,924
Estimated Season Expenses$39,370,454
Season Salary Cap$74,428,000
Estimate Under Maximum Salary Cap of $77,000,000$2,572,000
Estimate Over Minimum Salary Cap of $0 $74,428,000
Current Bank Account-$7,019,847
Projected Bank Account-$21,064,231

Pro Players Salaries

Brad Marchand $14,800,000 (1)
Brandon Sutter $7,200,000 (2)
Zach Bogosian $5,143,000 (1)
Matt Moulson $5,000,000 (1)
Hampus Lindholm $4,900,000 (2)
Johnny Oduya $4,400,000 (1)
Mikael Backlund $4,000,000 (1)
Roman Josi $4,000,000 (1)
Wayne Simmonds $3,975,000 (1)
Kevin Klein $2,900,000 (3)
Justin Abdelkader $2,250,000 (2)
Magnus Paajarvi $1,800,000 (3)
Aaron Dell $1,600,000 (2)
Ryan Spooner $1,200,000 (2)
Erik Gustafsson $1,000,000 (2)
Eric O'Dell $960,000 (4)
Derek Dorsett $925,000 (3)
Alex DeBrincat $925,000 (3)
Dylan Larkin $925,000 (1)
Matt Murray $925,000 (1)
Alex Iafallo $850,000 (3)
Total Pro Players21
Salary Commitment
Year 1 : $69,678,000
Year 2 : $26,510,000
Year 3 : $8,360,000
Year 4 : $960,000
Salary Average Commitment
Year 1 : $69,678,000
Year 2 : $26,510,000
Year 3 : $8,360,000
Year 4 : $960,000
Salary Cap with 1 Way Contract
Year 1 : $69,678,000
Year 2 : $26,510,000
Year 3 : $8,360,000
Year 4 : $960,000

Farm Players Salaries

Erik Condra $140,000 (2)
Jyrki Jokipakka $120,000 (3)
Deryk Engelland $97,500 (1)
Cody Franson $97,500 (2)
Taylor Fedun $95,000 (2)
Mark Letestu $95,000 (3)
Jack Skille $95,000 (2)
Sergey Kalinin $95,000 (2)
Adam Cracknell (Out of Payroll) $92,500 (2)
Brett Bellemore $92,500 (1)
Jim Slater $92,500 (1)
Keith Aulie $92,500 (3)
Mikhail Grabovski $92,500 (3)
Carter Hutton $92,500 (3)
R.J. Umberger $92,500 (1)
Maxim Lapierre $92,500 (2)
Ryan White $91,500 (2)
Clayton Stoner $80,000 (1)
Stefan Elliott $80,000 (2)
Dominik Simon $77,500 (2)
Louis Domingue $75,000 (2)
Hunter Shinkaruk $62,500 (2)
Total Farm Players22
Salary Commitment
Year 1 : $2,041,500
Year 2 : $1,586,500
Year 3 : $492,500
Year 4 : $0
Salary Average Commitment
Year 1 : $2,041,500
Year 2 : $1,586,500
Year 3 : $492,500
Year 4 : $0

Saskatoon Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,753 - 95,89%
Level 2: 5000 - $60 - 4,713 - 94,26%
Level 3: 2000 - $35 - 1,893 - 94,66%
Level 4: 4000 - $25 - 3,781 - 94,52%
Luxury : 1000 - $200 - 942 - 94,21%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17,082 - 94,90%
Average Income per Game$1,207,294
Year to Date Revenue$21,731,295

Expense

Pro Players Total Salaries$75,925,000
Pro Players Total Average Salaries$75,925,000
Farm Players Total Salaries$2,135,000
Farm Players Total Average Salaries$2,135,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,041,211
Farm Year To Date Expenses$958,201
Pro Salary Cap To Date$34,041,211
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,353,178
Pro Remaining Season Days61
Pro Expenses Per Days$684,009
Pro Estimated Expenses$41,724,549
Farm Remaining Season Days62
Farm Expenses Per Days$19,062
Farm Estimated Expenses$1,181,844
Estimated Season Expenses$42,906,393
Season Salary Cap$75,925,000
Estimate Under Maximum Salary Cap of $77,000,000$1,075,000
Estimate Over Minimum Salary Cap of $0 $75,925,000
Current Bank Account-$13,268,117
Projected Bank Account-$30,821,332

Pro Players Salaries

Alexander Steen $11,000,000 (4)
Tomas Plekanec $10,000,000 (2)
Nick Foligno $8,500,000 (2)
Brent Seabrook $8,250,000 (2)
Morgan Rielly $6,200,000 (3)
Alexander Radulov $6,000,000 (1)
John Klingberg $5,000,000 (1)
Petr Mrazek $4,000,000 (1)
Alex Galchenyuk $4,000,000 (1)
Nathan Beaulieu $2,550,000 (2)
Nail Yakupov $2,000,000 (1)
Daniel Carr $1,150,000 (2)
Scott Wilson $1,100,000 (1)
Charlie Lindgren $925,000 (2)
Phillip Di Giuseppe $925,000 (1)
Will Butcher $925,000 (2)
Anthony Mantha $925,000 (1)
Andreas Athanasiou $925,000 (1)
Anthony DeAngelo $850,000 (2)
Brooks Laich $700,000 (2)
Total Pro Players20
Salary Commitment
Year 1 : $75,925,000
Year 2 : $51,050,000
Year 3 : $17,200,000
Year 4 : $11,000,000
Salary Average Commitment
Year 1 : $75,925,000
Year 2 : $51,050,000
Year 3 : $17,200,000
Year 4 : $11,000,000
Salary Cap with 1 Way Contract
Year 1 : $75,925,000
Year 2 : $51,050,000
Year 3 : $17,200,000
Year 4 : $11,000,000

Farm Players Salaries

Andrew Hammond $100,000 (1)
Jordan Nolan $100,000 (1)
Thomas Hickey $97,500 (2)
Jarret Stoll $97,500 (1)
Nick Schultz $95,000 (2)
John Gibson $95,000 (1)
Jeremy Morin $95,000 (1)
Barret Jackman $95,000 (1)
Jakub Jerabek $95,000 (3)
Josh Bailey $92,500 (2)
Jimmy Vesey $92,500 (1)
Andrew Shaw $87,500 (2)
John Moore $85,000 (2)
Eric Tangradi $85,000 (1)
Tanner Kero $82,500 (1)
Tyler Motte $80,000 (2)
Michael Amadio $77,500 (3)
Robert Bortuzzo $75,000 (3)
Patrik Nemeth $75,000 (1)
Teddy Purcell $75,000 (2)
Paul Postma (Out of Payroll) $70,000 (1)
Jamie McGinn $70,000 (1)
Justin Fontaine $57,500 (3)
Jamie McBain $57,500 (1)
Patrick Bordeleau $57,500 (3)
Nate Schmidt $57,500 (2)
Brett Sutter $57,500 (1)
Total Farm Players27
Salary Commitment
Year 1 : $2,205,000
Year 2 : $1,032,500
Year 3 : $362,500
Year 4 : $0
Salary Average Commitment
Year 1 : $2,205,000
Year 2 : $1,032,500
Year 3 : $362,500
Year 4 : $0

St-Louis Bandits



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,653 - 94,22%
Level 2: 5000 - $60 - 4,757 - 95,14%
Level 3: 2000 - $35 - 1,863 - 93,15%
Level 4: 4000 - $25 - 3,647 - 91,18%
Luxury : 1000 - $200 - 947 - 94,66%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %16,867 - 93,70%
Average Income per Game$1,196,417
Year to Date Revenue$21,535,500

Expense

Pro Players Total Salaries$63,000,000
Pro Players Total Average Salaries$63,000,000
Farm Players Total Salaries$2,571,500
Farm Players Total Average Salaries$2,571,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,896,000
Pro Year To Date Expenses$30,491,666
Farm Year To Date Expenses$1,130,590
Pro Salary Cap To Date$30,491,666
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,124,750
Pro Remaining Season Days61
Pro Expenses Per Days$567,568
Pro Estimated Expenses$34,621,648
Farm Remaining Season Days62
Farm Expenses Per Days$22,960
Farm Estimated Expenses$1,423,520
Estimated Season Expenses$36,045,168
Season Salary Cap$66,896,000
Estimate Under Maximum Salary Cap of $77,000,000$10,104,000
Estimate Over Minimum Salary Cap of $0 $66,896,000
Current Bank Account-$10,086,756
Projected Bank Account-$21,007,174

Pro Players Salaries

Tyler Johnson $11,750,000 (1)
Bobby Ryan $8,000,000 (2)
Kevin Shattenkirk $6,500,000 (1)
David Savard (Out of Payroll) $5,400,000 (4)
Sami Vatanen $5,200,000 (3)
Leon Draisaitl $4,900,000 (2)
Adam Henrique $4,000,000 (1)
Mark Scheifele $3,200,000 (2)
Eric Gelinas $3,000,000 (1)
Sam Reinhart $2,750,000 (2)
Ryan Ellis $2,500,000 (1)
Mirco Mueller $2,300,000 (2)
Marc-Andre Fleury $1,500,000 (4)
Yanni Gourde $1,500,000 (1)
Martin Marincin (Out of Payroll) $1,400,000 (1)
Kevin Poulin $1,250,000 (3)
Patrick Sharp $1,000,000 (2)
Charlie McAvoy (Out of Payroll) $925,000 (3)
Nico Hischier $925,000 (3)
Sebastian Aho $925,000 (2)
Paul Byron $900,000 (3)
Michael Grabner $900,000 (2)
Total Pro Players22
Salary Commitment
Year 1 : $70,725,000
Year 2 : $40,075,000
Year 3 : $16,100,000
Year 4 : $6,900,000
Salary Average Commitment
Year 1 : $70,725,000
Year 2 : $40,075,000
Year 3 : $16,100,000
Year 4 : $6,900,000
Salary Cap with 1 Way Contract
Year 1 : $70,725,000
Year 2 : $40,075,000
Year 3 : $16,100,000
Year 4 : $6,900,000

Farm Players Salaries

Dustin Brown $587,500 (1)
Matthew Carle $550,000 (1)
Nick Bonino $200,000 (4)
Antoine Roussel $200,000 (1)
Conor Allen $159,500 (1)
David Musil (Out of Payroll) $100,000 (1)
Scott Laughton $100,000 (2)
Drake Caggiula $92,500 (1)
Brandon Manning $92,000 (2)
Ben Lovejoy $90,000 (2)
Patrick Maroon $90,000 (3)
Leo Komarov $90,000 (3)
Chad Ruhwedel $90,000 (1)
Jason Demers $90,000 (3)
Oliver Bjorkstrand $87,500 (1)
Daren Puppa $52,500 (1)
Manon Massé $0 (1)
Total Farm Players17
Salary Commitment
Year 1 : $2,671,500
Year 2 : $752,000
Year 3 : $470,000
Year 4 : $200,000
Salary Average Commitment
Year 1 : $2,671,500
Year 2 : $752,000
Year 3 : $470,000
Year 4 : $200,000

Winnipeg Timberwolves



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,684 - 94,73%
Level 2: 5000 - $60 - 4,712 - 94,24%
Level 3: 2000 - $35 - 1,913 - 95,65%
Level 4: 4000 - $25 - 3,767 - 94,18%
Luxury : 1000 - $200 - 953 - 95,32%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17,029 - 94,61%
Average Income per Game$1,202,864
Year to Date Revenue$21,651,560

Expense

Pro Players Total Salaries$72,875,000
Pro Players Total Average Salaries$72,875,000
Farm Players Total Salaries$692,500
Farm Players Total Average Salaries$692,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,533,333
Pro Year To Date Expenses$32,235,137
Farm Year To Date Expenses$345,528
Pro Salary Cap To Date$32,235,137
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,260,153
Pro Remaining Season Days61
Pro Expenses Per Days$656,532
Pro Estimated Expenses$40,048,452
Farm Remaining Season Days62
Farm Expenses Per Days$6,183
Farm Estimated Expenses$383,346
Estimated Season Expenses$40,431,798
Season Salary Cap$74,408,333
Estimate Under Maximum Salary Cap of $77,000,000$2,591,667
Estimate Over Minimum Salary Cap of $0 $74,408,333
Current Bank Account-$10,929,105
Projected Bank Account-$26,100,750

Pro Players Salaries

David Krejci $11,250,000 (1)
Marco Scandella $8,500,000 (1)
Daniel Sedin $7,000,000 (1)
Jason Pominville $5,600,000 (1)
Valtteri Filppula $5,000,000 (1)
Niklas Kronwall $4,750,000 (1)
Jussi Jokinen $4,000,000 (1)
Cody Ceci $3,150,000 (2)
Brian Campbell $3,000,000 (1)
Mike Smith $3,000,000 (2)
Jonathan Drouin $2,550,000 (2)
Jannik Hansen $2,500,000 (1)
Jori Lehtera $2,500,000 (1)
Connor Murphy $2,475,000 (2)
Malcolm Subban $2,250,000 (2)
Brian Dumoulin $950,000 (2)
Christian Dvorak $925,000 (2)
William Nylander $925,000 (1)
Noah Hanifin $925,000 (1)
Tom Gilbert $925,000 (2)
Troy Brouwer $700,000 (1)
Total Pro Players21
Salary Commitment
Year 1 : $72,875,000
Year 2 : $16,225,000
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $72,875,000
Year 2 : $16,225,000
Year 3 : $0
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $72,875,000
Year 2 : $16,225,000
Year 3 : $0
Year 4 : $0

Farm Players Salaries

Steve Bernier (Out of Payroll) $95,000 (2)
Mason Raymond $90,000 (3)
Stanislav Galiev $90,000 (1)
Jesse Winchester $85,000 (2)
Jordan Schroeder $77,500 (2)
Thomas Greiss $75,000 (2)
Joe Vitale $70,000 (2)
Victor Bartley $70,000 (3)
Torrey Mitchell $70,000 (3)
Nick Spaling $65,000 (1)
Peter Parker $0 (1)
Total Farm Players11
Salary Commitment
Year 1 : $787,500
Year 2 : $632,500
Year 3 : $230,000
Year 4 : $0
Salary Average Commitment
Year 1 : $787,500
Year 2 : $632,500
Year 3 : $230,000
Year 4 : $0

Calgary Cowboys



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,736 - 95,59%
Level 2: 5000 - $60 - 4,654 - 93,07%
Level 3: 2000 - $35 - 1,888 - 94,42%
Level 4: 4000 - $25 - 3,718 - 92,96%
Luxury : 1000 - $200 - 936 - 93,61%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %16,932 - 94,07%
Average Income per Game$1,199,044
Year to Date Revenue$21,582,785

Expense

Pro Players Total Salaries$61,250,000
Pro Players Total Average Salaries$61,250,000
Farm Players Total Salaries$1,265,000
Farm Players Total Average Salaries$1,265,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,816,666
Pro Year To Date Expenses$29,258,101
Farm Year To Date Expenses$544,449
Pro Salary Cap To Date$29,258,101
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,179,916
Pro Remaining Season Days61
Pro Expenses Per Days$551,802
Pro Estimated Expenses$33,659,922
Farm Remaining Season Days62
Farm Expenses Per Days$11,295
Farm Estimated Expenses$700,290
Estimated Season Expenses$34,360,212
Season Salary Cap$66,066,666
Estimate Under Maximum Salary Cap of $77,000,000$10,933,334
Estimate Over Minimum Salary Cap of $0 $66,066,666
Current Bank Account-$8,219,765
Projected Bank Account-$17,400,061

Pro Players Salaries

Corey Perry $8,625,000 (1)
Steven Stamkos (Out of Payroll) $8,350,000 (3)
Sergei Bobrovsky $8,000,000 (2)
Evgeny Dadonov $6,000,000 (3)
Erik Johnson $5,500,000 (3)
Mikael Granlund $4,200,000 (1)
Oscar Klefbom $4,000,000 (1)
Filip Forsberg $3,650,000 (1)
Erik Gudbranson $3,100,000 (1)
Keith Yandle $2,250,000 (2)
Dmitry Orlov $2,000,000 (4)
Alex Killorn $2,000,000 (1)
Matt Dumba $1,750,000 (1)
Brandon Tanev $1,500,000 (3)
Devan Dubnyk $1,500,000 (3)
Dmitrij Jaskin $1,350,000 (1)
Michael Del Zotto $1,250,000 (3)
Sam Gagner $1,000,000 (3)
Patrik Laine $925,000 (2)
Connor McDavid (Out of Payroll) $925,000 (1)
Alexander Burmistrov $900,000 (1)
Joel Armia $875,000 (1)
Ty Rattie $875,000 (1)
Total Pro Players23
Salary Commitment
Year 1 : $70,525,000
Year 2 : $38,275,000
Year 3 : $27,100,000
Year 4 : $2,000,000
Salary Average Commitment
Year 1 : $70,525,000
Year 2 : $38,275,000
Year 3 : $27,100,000
Year 4 : $2,000,000
Salary Cap with 1 Way Contract
Year 1 : $70,525,000
Year 2 : $38,275,000
Year 3 : $27,100,000
Year 4 : $2,000,000

Farm Players Salaries

Matt Greene $250,000 (1)
Sven Baertschi $150,000 (1)
Nick Jensen $130,000 (3)
Jacob Josefson $125,000 (1)
Jacob Markstrom $100,000 (1)
Cody Goloubef $95,000 (1)
Nick Cousins $90,000 (1)
Ryan Hartman $90,000 (1)
Teemu Pulkkinen $90,000 (1)
Nic Petan $87,500 (2)
Matt Halischuk $57,500 (3)
Total Farm Players11
Salary Commitment
Year 1 : $1,265,000
Year 2 : $275,000
Year 3 : $187,500
Year 4 : $0
Salary Average Commitment
Year 1 : $1,265,000
Year 2 : $275,000
Year 3 : $187,500
Year 4 : $0

Edmonton Winterhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,558 - 92,64%
Level 2: 5000 - $60 - 4,702 - 94,04%
Level 3: 2000 - $35 - 1,820 - 91,02%
Level 4: 4000 - $25 - 3,834 - 95,85%
Luxury : 1000 - $200 - 936 - 93,56%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %16,850 - 93,61%
Average Income per Game$1,184,602
Year to Date Revenue$21,322,840

Expense

Pro Players Total Salaries$64,657,000
Pro Players Total Average Salaries$64,657,000
Farm Players Total Salaries$2,351,500
Farm Players Total Average Salaries$2,351,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,754,139
Farm Year To Date Expenses$1,015,662
Pro Salary Cap To Date$31,754,139
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,876,647
Pro Remaining Season Days61
Pro Expenses Per Days$582,495
Pro Estimated Expenses$35,532,195
Farm Remaining Season Days62
Farm Expenses Per Days$20,996
Farm Estimated Expenses$1,301,752
Estimated Season Expenses$36,833,947
Season Salary Cap$64,657,000
Estimate Under Maximum Salary Cap of $77,000,000$12,343,000
Estimate Over Minimum Salary Cap of $0 $64,657,000
Current Bank Account-$11,446,961
Projected Bank Account-$23,404,261

Pro Players Salaries

Jaden Schwartz $8,600,000 (1)
Nicklas Backstrom $6,700,000 (1)
Jordan Staal (Out of Payroll) $6,000,000 (1)
Victor Hedman $5,850,000 (4)
Jonathan Quick $5,800,000 (1)
Tyler Seguin $5,750,000 (1)
Alexander Edler $5,000,000 (1)
Travis Hamonic $3,857,000 (1)
Elias Lindholm $3,500,000 (1)
Reilly Smith $3,000,000 (3)
Rasmus Ristolainen $2,800,000 (2)
Trevor Lewis $2,500,000 (2)
Jordie Benn $2,200,000 (3)
Kyle Palmieri $1,800,000 (3)
Radim Vrbata $1,750,000 (1)
Darren Helm $1,050,000 (3)
Andy Greene $1,050,000 (2)
Micheal Ferland $1,000,000 (1)
Ben Smith $950,000 (2)
Connor Hellebuyck $925,000 (1)
Jesse Gabrielle $575,000 (3)
Total Pro Players21
Salary Commitment
Year 1 : $70,657,000
Year 2 : $21,775,000
Year 3 : $14,475,000
Year 4 : $5,850,000
Salary Average Commitment
Year 1 : $70,657,000
Year 2 : $21,775,000
Year 3 : $14,475,000
Year 4 : $5,850,000
Salary Cap with 1 Way Contract
Year 1 : $70,657,000
Year 2 : $21,775,000
Year 3 : $14,475,000
Year 4 : $5,850,000

Farm Players Salaries

Derek Roy $97,500 (1)
Xavier Ouellet $97,500 (2)
Marko Dano $97,500 (2)
James Reimer $97,500 (1)
Tim Erixon $95,000 (3)
Zack Smith $95,000 (1)
Mathieu Perreault $95,000 (2)
Alexandre Burrows $95,000 (1)
Andrew Miller $92,500 (2)
Patrick Dwyer $92,500 (1)
Rene Bourque $92,500 (1)
Scott Hartnell $92,500 (1)
Viktor Stalberg $92,500 (1)
Chris Kelly $92,500 (1)
Matt Cooke $92,500 (1)
Seth Helgeson $92,500 (1)
Anthony Bitetto $92,500 (1)
David Warsofsky $91,500 (2)
Matt Irwin $91,500 (1)
Jiri Tlusty $91,000 (2)
Ian McCoshen $85,000 (2)
Scott Mayfield $85,000 (2)
Taylor Beck $80,000 (3)
Kenny Agostino $80,000 (1)
Kevin Bieksa $75,000 (1)
Andrew Mangiapane $70,000 (3)
Total Farm Players26
Salary Commitment
Year 1 : $2,351,500
Year 2 : $980,000
Year 3 : $245,000
Year 4 : $0
Salary Average Commitment
Year 1 : $2,351,500
Year 2 : $980,000
Year 3 : $245,000
Year 4 : $0

Las Vegas Flamingos

Las Vegas Flamingos is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,696 - 94,93%
Level 2: 5000 - $60 - 4,684 - 93,69%
Level 3: 2000 - $35 - 1,913 - 95,66%
Level 4: 4000 - $25 - 3,702 - 92,56%
Luxury : 1000 - $200 - 949 - 94,89%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %16,945 - 94,14%
Average Income per Game$1,199,948
Year to Date Revenue$21,599,060

Expense

Pro Players Total Salaries$72,541,500
Pro Players Total Average Salaries$72,541,500
Farm Players Total Salaries$1,145,000
Farm Players Total Average Salaries$1,145,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,483,500
Pro Year To Date Expenses$30,935,127
Farm Year To Date Expenses$582,023
Pro Salary Cap To Date$30,935,127
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,198,903
Pro Remaining Season Days61
Pro Expenses Per Days$653,527
Pro Estimated Expenses$39,865,147
Farm Remaining Season Days62
Farm Expenses Per Days$10,223
Farm Estimated Expenses$633,826
Estimated Season Expenses$40,498,973
Season Salary Cap$77,025,000
Estimate Under Maximum Salary Cap of $77,000,000-$25,000
Estimate Over Minimum Salary Cap of $0 $77,025,000
Current Bank Account-$9,918,090
Projected Bank Account-$25,218,160

Pro Players Salaries

P.K. Subban $9,000,000 (1)
Brandon Dubinsky $7,500,000 (2)
Henrik Sedin $7,000,000 (1)
Andrej Sekera $6,500,000 (1)
Loui Eriksson $6,500,000 (2)
Christopher Tanev $6,375,000 (3)
Zemgus Girgensons $6,000,000 (3)
Colton Parayko $4,800,000 (2)
Nikita Kucherov $4,375,000 (2)
Eddie Lack $3,500,000 (3)
Craig Anderson $1,466,500 (1)
Freddie Hamilton $1,100,000 (1)
Matt Tennyson $1,000,000 (2)
Tyler Wotherspoon $1,000,000 (1)
Colton Sceviour $1,000,000 (1)
Jesper Bratt $925,000 (3)
Radek Faksa $925,000 (1)
Kyle Connor $925,000 (3)
Max Domi $925,000 (1)
Jared McCann $875,000 (2)
Lucas Wallmark $850,000 (2)
Total Pro Players21
Salary Commitment
Year 1 : $72,541,500
Year 2 : $43,625,000
Year 3 : $17,725,000
Year 4 : $0
Salary Average Commitment
Year 1 : $72,541,500
Year 2 : $43,625,000
Year 3 : $17,725,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $72,541,500
Year 2 : $43,625,000
Year 3 : $17,725,000
Year 4 : $0

Farm Players Salaries

Brayden McNabb $100,000 (2)
Tim Schaller (Out of Payroll) $100,000 (3)
Miikka Salomaki $100,000 (2)
Nathan Gerbe $95,000 (3)
Curtis Glencross $95,000 (1)
Jonas Gustavsson (Out of Payroll) $95,000 (2)
Tommy Wingels $92,500 (1)
Calle Jarnkrok $90,000 (1)
Joseph Blandisi $90,000 (1)
Drew Shore $90,000 (2)
Ben Chiarot $90,000 (3)
Travis Sanheim $85,000 (3)
Garrett Wilson $80,000 (1)
Marek Mazanec $70,000 (1)
John Ramage $67,500 (2)
Total Farm Players15
Salary Commitment
Year 1 : $1,340,000
Year 2 : $822,500
Year 3 : $370,000
Year 4 : $0
Salary Average Commitment
Year 1 : $1,340,000
Year 2 : $822,500
Year 3 : $370,000
Year 4 : $0

Los Angeles Dark Legends

Los Angeles Dark Legends is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,635 - 93,92%
Level 2: 5000 - $60 - 4,741 - 94,83%
Level 3: 2000 - $35 - 1,920 - 96,01%
Level 4: 4000 - $25 - 3,774 - 94,36%
Luxury : 1000 - $200 - 944 - 94,36%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17,015 - 94,53%
Average Income per Game$1,198,297
Year to Date Revenue$21,569,345

Expense

Pro Players Total Salaries$89,857,000
Pro Players Total Average Salaries$89,857,000
Farm Players Total Salaries$536,500
Farm Players Total Average Salaries$536,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,645,688
Farm Year To Date Expenses$803,289
Pro Salary Cap To Date$32,645,688
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,164,236
Pro Remaining Season Days61
Pro Expenses Per Days$809,523
Pro Estimated Expenses$49,380,903
Farm Remaining Season Days62
Farm Expenses Per Days$4,790
Farm Estimated Expenses$296,980
Estimated Season Expenses$49,677,883
Season Salary Cap$89,857,000
Estimate Under Maximum Salary Cap of $77,000,000-$12,857,000
Estimate Over Minimum Salary Cap of $0 $89,857,000
Current Bank Account-$11,879,632
Projected Bank Account-$36,393,279

Pro Players Salaries

Marc Staal $6,500,000 (1)
Mike Hoffman $6,500,000 (3)
Jordan Eberle $6,000,000 (1)
Matt Duchene $6,000,000 (1)
Corey Crawford $6,000,000 (1)
Jake Muzzin $5,100,000 (3)
Anders Lee $5,000,000 (3)
Anton Stralman $4,500,000 (1)
Jack Johnson $4,357,000 (1)
Sean Couturier $4,100,000 (1)
Carl Soderberg $3,800,000 (1)
Alex Goligoski $3,550,000 (1)
David Pastrnak $3,400,000 (4)
David Perron $1,850,000 (1)
Michael Sgarbossa $1,750,000 (2)
Mike Reilly $1,500,000 (3)
Marcus Kruger $1,450,000 (2)
Andrei Vasilevski $1,250,000 (2)
Ladislav Smid $1,050,000 (1)
Tomas Nosek $1,000,000 (4)
James Wisniewski $1,000,000 (1)
Cory Conacher $950,000 (2)
Mathew Barzal $925,000 (3)
Dennis Seidenberg $925,000 (2)
Mike Weber $925,000 (2)
Chris Thorburn $925,000 (1)
J.T. Brown $915,000 (2)
Tyler Graovac $910,000 (1)
Matthew Benning $875,000 (1)
Tyler Bertuzzi $850,000 (2)
Patrice Cormier $830,000 (2)
Jakub Vrana $800,000 (2)
Adam Erne $800,000 (2)
Zach Boychuk $795,000 (2)
Jordan Caron $750,000 (2)
Andrew Agozzino $750,000 (2)
Laurent Dauphin $700,000 (1)
Andrew Desjardins $575,000 (2)
Total Pro Players38
Salary Commitment
Year 1 : $89,857,000
Year 2 : $37,740,000
Year 3 : $23,425,000
Year 4 : $4,400,000
Salary Average Commitment
Year 1 : $89,857,000
Year 2 : $37,740,000
Year 3 : $23,425,000
Year 4 : $4,400,000
Salary Cap with 1 Way Contract
Year 1 : $89,857,000
Year 2 : $37,740,000
Year 3 : $23,425,000
Year 4 : $4,400,000

Farm Players Salaries

Scott Wedgewood $101,500 (1)
Klas Dahlbeck $95,000 (3)
Matt Hackett $92,500 (2)
Michael Latta $85,000 (3)
Curtis Hamilton $85,000 (2)
Sebastian Aho $77,500 (3)
Total Farm Players6
Salary Commitment
Year 1 : $536,500
Year 2 : $435,000
Year 3 : $257,500
Year 4 : $0
Salary Average Commitment
Year 1 : $536,500
Year 2 : $435,000
Year 3 : $257,500
Year 4 : $0

Seattle Rainmakers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,574 - 92,90%
Level 2: 5000 - $60 - 4,766 - 95,32%
Level 3: 2000 - $35 - 1,847 - 92,33%
Level 4: 4000 - $25 - 3,788 - 94,70%
Luxury : 1000 - $200 - 952 - 95,19%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %16,926 - 94,04%
Average Income per Game$1,193,069
Year to Date Revenue$21,475,235

Expense

Pro Players Total Salaries$72,525,000
Pro Players Total Average Salaries$72,525,000
Farm Players Total Salaries$1,748,500
Farm Players Total Average Salaries$1,748,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,791,666
Pro Year To Date Expenses$31,818,239
Farm Year To Date Expenses$723,826
Pro Salary Cap To Date$31,818,239
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,054,441
Pro Remaining Season Days61
Pro Expenses Per Days$653,378
Pro Estimated Expenses$39,856,058
Farm Remaining Season Days62
Farm Expenses Per Days$15,612
Farm Estimated Expenses$967,944
Estimated Season Expenses$40,824,002
Season Salary Cap$76,316,666
Estimate Under Maximum Salary Cap of $77,000,000$683,334
Estimate Over Minimum Salary Cap of $0 $76,316,666
Current Bank Account-$11,066,830
Projected Bank Account-$26,836,391

Pro Players Salaries

Jonathan Toews $12,750,000 (2)
Vladimir Tarasenko $8,500,000 (1)
Pekka Rinne $7,000,000 (1)
Brandon Saad $6,000,000 (2)
Dan Girardi $5,500,000 (1)
Bryan Little $4,700,000 (1)
Danny DeKeyser $4,300,000 (3)
Marc-Edouard Vlasic $4,250,000 (1)
Anthony Duclair $4,000,000 (3)
Jakob Silfverberg $2,200,000 (3)
Ryan Dzingel $2,000,000 (1)
Mike Condon $2,000,000 (2)
David Desharnais $1,750,000 (2)
Mattias Ekholm $1,650,000 (2)
Milan Lucic $1,200,000 (1)
Boyd Gordon $1,100,000 (2)
Carl Gunnarsson $1,000,000 (4)
Mitchell Marner $925,000 (2)
Noel Acciari $925,000 (4)
Paul LaDue $775,000 (1)
Total Pro Players20
Salary Commitment
Year 1 : $72,525,000
Year 2 : $38,600,000
Year 3 : $12,425,000
Year 4 : $1,925,000
Salary Average Commitment
Year 1 : $72,525,000
Year 2 : $38,600,000
Year 3 : $12,425,000
Year 4 : $1,925,000
Salary Cap with 1 Way Contract
Year 1 : $72,525,000
Year 2 : $38,600,000
Year 3 : $12,425,000
Year 4 : $1,925,000

Farm Players Salaries

Dalton Prout $100,000 (1)
Tim Heed $95,000 (4)
Kevan Miller $95,000 (1)
Sven Andrighetto $92,500 (2)
Nikita Tryamkin $92,500 (1)
Blake Comeau $92,500 (1)
Kari Lehtonen $92,500 (3)
Greg Pateryn $91,000 (2)
Sam Carrick $90,000 (1)
Adam Pelech $87,500 (1)
Colin Smith $85,000 (2)
Zack Kassian $80,000 (3)
Marcus Foligno $80,000 (3)
Kyle Baun $80,000 (2)
Joakim Nordstrom $79,500 (1)
Justin Braun $75,000 (1)
Jakub Kindl $75,000 (2)
Cal Clutterbuck $70,000 (2)
Jordan Schmaltz $70,000 (2)
Alex Stalock $68,000 (1)
Craig Smith $57,500 (2)
Total Farm Players21
Salary Commitment
Year 1 : $1,748,500
Year 2 : $968,500
Year 3 : $347,500
Year 4 : $95,000
Salary Average Commitment
Year 1 : $1,748,500
Year 2 : $968,500
Year 3 : $347,500
Year 4 : $95,000

Vancouver Rush



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,755 - 95,91%
Level 2: 5000 - $60 - 4,700 - 94,00%
Level 3: 2000 - $35 - 1,918 - 95,92%
Level 4: 4000 - $25 - 3,795 - 94,87%
Luxury : 1000 - $200 - 924 - 92,43%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17,092 - 94,96%
Average Income per Game$1,204,339
Year to Date Revenue$20,473,760

Expense

Pro Players Total Salaries$74,733,000
Pro Players Total Average Salaries$74,733,000
Farm Players Total Salaries$1,960,025
Farm Players Total Average Salaries$1,960,025
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$32,664,376
Farm Year To Date Expenses$825,051
Pro Salary Cap To Date$32,664,376
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,495,454
Pro Remaining Season Days61
Pro Expenses Per Days$673,270
Pro Estimated Expenses$41,069,470
Farm Remaining Season Days62
Farm Expenses Per Days$17,500
Farm Estimated Expenses$1,085,000
Estimated Season Expenses$42,154,470
Season Salary Cap$76,733,000
Estimate Under Maximum Salary Cap of $77,000,000$267,000
Estimate Over Minimum Salary Cap of $0 $76,733,000
Current Bank Account-$13,015,667
Projected Bank Account-$28,674,683

Pro Players Salaries

Evgeni Malkin $9,500,000 (1)
Joe Thornton $6,500,000 (2)
Carey Price $6,500,000 (1)
Tyler Myers $5,500,000 (1)
Ryan Kesler $5,000,000 (1)
Marian Gaborik $4,875,000 (1)
Justin Faulk $4,833,000 (1)
Jonathan Ericsson $4,250,000 (1)
Jared Spurgeon $4,250,000 (3)
Dennis Wideman $4,000,000 (1)
Mika Zibanejad $3,250,000 (1)
Tomas Tatar $3,000,000 (3)
Colin Wilson $2,800,000 (1)
Dave Bolland $2,225,000 (1)
Patrik Berglund $2,000,000 (2)
Melker Karlsson $1,650,000 (1)
Calvin De Haan $1,500,000 (2)
Clarke MacArthur $1,250,000 (1)
Joonas Korpisalo $925,000 (1)
Artturi Lehkonen $925,000 (2)
Total Pro Players20
Salary Commitment
Year 1 : $74,733,000
Year 2 : $18,175,000
Year 3 : $7,250,000
Year 4 : $0
Salary Average Commitment
Year 1 : $74,733,000
Year 2 : $18,175,000
Year 3 : $7,250,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $74,733,000
Year 2 : $18,175,000
Year 3 : $7,250,000
Year 4 : $0

Farm Players Salaries

Michal Kempny $105,000 (2)
Mikhail Grigorenko $105,000 (1)
Richard Panik $100,000 (1)
Martin Havlat $100,000 (1)
Luke Glendening $100,000 (1)
Harri Sateri $100,000 (1)
Richard Bachman $100,000 (1)
Erik Cole $99,900 (1)
Jimmy Hayes $97,500 (2)
Jay Beagle $95,000 (1)
Andrej Nestrasil $95,000 (1)
Mike Cammalleri $95,000 (1)
Paul Gaustad $95,000 (1)
Mikhail Sergachev $92,500 (3)
Kevin Connauton $92,500 (2)
Beau Bennett $90,000 (1)
Jason Akeson $87,500 (1)
Steve Santini $87,500 (2)
Brandon Gormley $85,000 (1)
Dominik Uher $77,625 (1)
Roman Polak $60,000 (1)
Total Farm Players21
Salary Commitment
Year 1 : $1,960,025
Year 2 : $475,000
Year 3 : $92,500
Year 4 : $0
Salary Average Commitment
Year 1 : $1,960,025
Year 2 : $475,000
Year 3 : $92,500
Year 4 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $77,000,000
Available Cap Space

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Boston Raptors -$12,369,775 $76,082,000 $918,000 $76,082,000 202343
Michigan Stags -$6,754,132 $61,275,000 $15,725,000 $61,275,000 231134
Montreal Olympiques -$9,455,791 $76,400,000 $600,000 $76,400,000 221638
Ottawa Barterers -$14,720,777 $76,560,000 $440,000 $76,560,000 221638
Patriotes de Quebec -$8,821,051 $64,189,000 $12,811,000 $64,189,000 251540
Toronto Leafs -$11,605,958 $71,890,000 $5,110,000 $71,890,000 222042
Charlotte Mustangs -$10,679,953 $76,125,000 $875,000 $76,125,000 211334
Cleveland Raiders -$12,831,328 $76,154,000 $846,000 $76,154,000 202343
New York Empire -$9,950,804 $74,888,000 $2,112,000 $74,888,000 221638
Philadelphia Bullies -$12,012,162 $76,011,333 $988,667 $76,011,333 222244
Pittsburgh Steel Ninjas -$10,793,009 $74,512,500 $2,487,500 $74,512,500 251944
Washington Generals -$12,702,842 $72,625,000 $4,375,000 $72,625,000 212344
Chicago Express -$11,711,912 $73,454,750 $3,545,250 $73,454,750 232548
Kansas City Thunder -$12,841,959 $72,446,111 $4,553,889 $72,446,111 242448
Minnesota Mission -$7,019,847 $74,428,000 $2,572,000 $74,428,000 212243
Saskatoon Knights -$13,268,117 $75,925,000 $1,075,000 $75,925,000 202747
St-Louis Bandits -$10,086,756 $66,896,000 $10,104,000 $66,896,000 221739
Winnipeg Timberwolves -$10,929,105 $74,408,333 $2,591,667 $74,408,333 211132
Calgary Cowboys -$8,219,765 $66,066,666 $10,933,334 $66,066,666 231134
Edmonton Winterhawks -$11,446,961 $64,657,000 $12,343,000 $64,657,000 212647
Las Vegas Flamingos -$9,918,090 $77,025,000 -$25,000 $77,025,000 211536
Los Angeles Dark Legends -$11,879,632 $89,857,000 -$12,857,000 $89,857,000 38644
Seattle Rainmakers -$11,066,830 $76,316,666 $683,334 $76,316,666 202141
Vancouver Rush -$13,015,667 $76,733,000 $267,000 $76,733,000 202141