Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 281 - 89,72%
Level 2: 6000 - 70 $ - 5 394 - 89,90%
Level 3: 3000 - 35 $ - 2 942 - 98,08%
Level 4: 5000 - 28 $ - 4 609 - 92,18%
Luxury : 2000 - 200 $ - 1 696 - 84,82%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 996 - 99,64%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20 923 - 90,97%
Average Income per Game1 967 737 $
Year to Date Revenue13 774 157 $
Farm
Home Games Left31
Average Attendance - %2 996 - 99,88%
Average Income per Game101 936 $
Year to Date Revenue713 550 $

Expense

Pro Players Total Salaries71 360 000 $
Farm Players Total Salaries1 225 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 144 552 $
Farm Year To Date Expenses399 383 $
Pro Salary Cap To Date11 778 480 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 999 838 $
Farm Estimated Season Revenue3 160 007 $
Pro Remaining Season Days93
Pro Expenses Per Days655 000 $
Pro Estimated Expenses60 915 000 $
Farm Remaining Season Days94
Farm Expenses Per Days19 690 $
Farm Estimated Expenses1 850 860 $
Estimated Season Expenses62 765 860 $
Season Salary Cap70 610 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $13 390 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 610 000 $
Current Bank Account104 372 919 $
Projected Bank Account105 766 904 $

Pro Players Salaries

Andrei Vasilevskiy 8 500 000 $ (1)
-Salary Remaining : 7 058 036 $
Steven Stamkos 8 500 000 $ (2)
-Salary Remaining : 7 058 036 $
Brayden Point 8 500 000 $ (5)
-Salary Remaining : 7 058 036 $
Morgan Rielly 6 000 000 $ (1)
-Salary Remaining : 4 982 143 $
Thomas Chabot 5 000 000 $ (1)
-Salary Remaining : 4 151 786 $
Dylan Strome 4 500 000 $ (2)
-Salary Remaining : 3 736 607 $
Jack Roslovic 4 000 000 $ (5)
-Salary Remaining : 3 321 429 $
Pavel Zacha 3 000 000 $ (1)
-Salary Remaining : 2 491 071 $
Gabriel Vilardi 3 000 000 $ (1)
-Salary Remaining : 2 491 071 $
Jonathan Toews 3 000 000 $ (2)
-Salary Remaining : 2 491 071 $
Justin Holl 2 500 000 $ (2)
-Salary Remaining : 2 075 893 $
Anton Forsberg 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
Barrett Hayton 2 000 000 $ (5)
-Salary Remaining : 1 660 714 $
Dylan Gambrell 1 500 000 $ (4)
-Salary Remaining : 1 245 536 $
Cal Clutterbuck 1 400 000 $ (5)
-Salary Remaining : 1 162 500 $
Marc Staal 1 200 000 $ (5)
-Salary Remaining : 996 429 $
Robert Hagg 1 000 000 $ (5)
-Salary Remaining : 830 357 $
Paul Cotter 1 000 000 $ (4)
-Salary Remaining : 830 357 $
Filip Zadina 950 000 $ (1)
-Salary Remaining : 788 839 $
Anders Bjork 800 000 $ (5)
-Salary Remaining : 664 286 $
Jacob MacDonald 760 000 $ (1)
-Salary Remaining : 631 071 $
Hunter Shinkaruk (Out of Payroll) 750 000 $ (4)
-Salary Remaining : 622 768 $
Derrick Pouliot 750 000 $ (1)
-Salary Remaining : 622 768 $
Spencer Foo 750 000 $ (4)
-Salary Remaining : 622 768 $
Total Pro Players24
Salary Commitment
Year 47 : 71 360 000 $
Year 48 : 41 400 000 $
Year 49 : 22 900 000 $
Year 50 : 22 900 000 $
Salary Average Commitment
Year 47 : 71 360 000 $
Year 48 : 41 400 000 $
Year 49 : 22 900 000 $
Year 50 : 22 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 71 360 000 $
Year 48 : 41 400 000 $
Year 49 : 22 900 000 $
Year 50 : 22 900 000 $

Farm Players Salaries

Malcolm Subban (Out of Payroll) 125 000 $ (1)
Salary Remaining : 103 982 $
Lassi Thomson 110 000 $ (2)
Salary Remaining : 91 504 $
Nolan Patrick 100 000 $ (1)
Salary Remaining : 83 186 $
Tyler Ennis 100 000 $ (1)
Salary Remaining : 83 186 $
Darren Raddysh 100 000 $ (5)
Salary Remaining : 83 186 $
Nolan Foote 100 000 $ (3)
Salary Remaining : 83 186 $
Michael McNiven 75 000 $ (1)
Salary Remaining : 62 389 $
Oscar Dansk 75 000 $ (4)
Salary Remaining : 62 389 $
Trevor Murphy 75 000 $ (1)
Salary Remaining : 62 389 $
Denis Malgin 75 000 $ (4)
Salary Remaining : 62 389 $
Frederik Gauthier 75 000 $ (3)
Salary Remaining : 62 389 $
Nail Yakupov 75 000 $ (4)
Salary Remaining : 62 389 $
Dan Renouf 70 000 $ (2)
Salary Remaining : 58 230 $
Cale Fleury 70 000 $ (1)
Salary Remaining : 58 230 $
Total Farm Players14
Salary Commitment
Year 47 : 1 225 000 $
Year 48 : 680 000 $
Year 49 : 500 000 $
Year 50 : 325 000 $
Salary Average Commitment
Year 47 : 1 225 000 $
Year 48 : 680 000 $
Year 49 : 500 000 $
Year 50 : 325 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 120 $ - 5 125 - 73,21%
Level 2: 6000 - 70 $ - 5 544 - 92,39%
Level 3: 3000 - 40 $ - 2 820 - 94,01%
Level 4: 5000 - 25 $ - 4 673 - 93,45%
Luxury : 2000 - 200 $ - 1 707 - 85,37%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 985 - 99,25%
Farm Level 2: 1000 - 20 $ - 783 - 78,32%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %19 869 - 86,39%
Average Income per Game1 888 957 $
Year to Date Revenue13 222 698 $
Farm
Home Games Left32
Average Attendance - %2 768 - 92,27%
Average Income per Game114 076 $
Year to Date Revenue684 456 $

Expense

Pro Players Total Salaries77 825 000 $
Farm Players Total Salaries1 735 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 647 990 $
Farm Year To Date Expenses356 552 $
Pro Salary Cap To Date13 290 850 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 557 663 $
Farm Estimated Season Revenue3 650 432 $
Pro Remaining Season Days93
Pro Expenses Per Days766 295 $
Pro Estimated Expenses71 265 435 $
Farm Remaining Season Days94
Farm Expenses Per Days19 779 $
Farm Estimated Expenses1 859 226 $
Estimated Season Expenses73 124 661 $
Season Salary Cap77 825 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $6 175 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 825 000 $
Current Bank Account94 810 752 $
Projected Bank Account83 894 186 $

Pro Players Salaries

Nikita Kucherov 10 000 000 $ (2)
-Salary Remaining : 8 303 571 $
Mikko Rantanen 10 000 000 $ (5)
-Salary Remaining : 8 303 571 $
Dylan Larkin 7 500 000 $ (3)
-Salary Remaining : 6 227 679 $
Elias Lindholm 7 250 000 $ (4)
-Salary Remaining : 6 020 089 $
Alex DeBrincat 7 250 000 $ (1)
-Salary Remaining : 6 020 089 $
Valeri Nichushkin 6 500 000 $ (1)
-Salary Remaining : 5 397 321 $
Kris Letang 5 000 000 $ (3)
-Salary Remaining : 4 151 786 $
Anthony Cirelli 4 500 000 $ (2)
-Salary Remaining : 3 736 607 $
Brayden McNabb 3 750 000 $ (2)
-Salary Remaining : 3 113 839 $
Ville Husso 3 000 000 $ (3)
-Salary Remaining : 2 491 071 $
Filip Gustavsson 2 000 000 $ (3)
-Salary Remaining : 1 660 714 $
Alexander Romanov 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
Marcus Pettersson 1 500 000 $ (2)
-Salary Remaining : 1 245 536 $
Moritz Seider 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Lucas Raymond 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Anton Lundell 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Luke Glendening 1 025 000 $ (2)
-Salary Remaining : 851 116 $
Sean Kuraly 1 000 000 $ (5)
-Salary Remaining : 830 357 $
Isac Lundestrom 1 000 000 $ (4)
-Salary Remaining : 830 357 $
Timothy Liljegren 950 000 $ (1)
-Salary Remaining : 788 839 $
Total Pro Players20
Salary Commitment
Year 47 : 77 825 000 $
Year 48 : 61 125 000 $
Year 49 : 36 750 000 $
Year 50 : 19 250 000 $
Salary Average Commitment
Year 47 : 77 825 000 $
Year 48 : 61 125 000 $
Year 49 : 36 750 000 $
Year 50 : 19 250 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 825 000 $
Year 48 : 61 125 000 $
Year 49 : 36 750 000 $
Year 50 : 19 250 000 $

Farm Players Salaries

Nathan Walker 180 000 $ (4)
Salary Remaining : 149 735 $
Petteri Lindbohm 100 000 $ (1)
Salary Remaining : 83 186 $
Carey Price 100 000 $ (3)
Salary Remaining : 83 186 $
Ryan Carpenter 95 000 $ (3)
Salary Remaining : 79 027 $
Elmer Soderblom 95 000 $ (4)
Salary Remaining : 79 027 $
Pierre Engvall 90 000 $ (4)
Salary Remaining : 74 867 $
Artemi Kniazev (Out of Payroll) 90 000 $ (2)
Salary Remaining : 74 867 $
Danil Gushchin 85 000 $ (4)
Salary Remaining : 70 708 $
Vladislav Kolyachonok 80 000 $ (2)
Salary Remaining : 66 549 $
Egor Korshkov 77 500 $ (4)
Salary Remaining : 64 469 $
Gabriel Carlsson 77 500 $ (3)
Salary Remaining : 64 469 $
Vladimir Tkachev 75 000 $ (2)
Salary Remaining : 62 389 $
Kasper Bjorkqvist 75 000 $ (2)
Salary Remaining : 62 389 $
Tomas Jurco 75 000 $ (4)
Salary Remaining : 62 389 $
Evgeny Svechnikov 75 000 $ (5)
Salary Remaining : 62 389 $
Joe Hicketts (Out of Payroll) 75 000 $ (2)
Salary Remaining : 62 389 $
Kristian Vesalainen 75 000 $ (4)
Salary Remaining : 62 389 $
Taro Hirose 75 000 $ (2)
Salary Remaining : 62 389 $
Danil Yurtaykin 70 000 $ (1)
Salary Remaining : 58 230 $
Mackenzie Skapski 70 000 $ (1)
Salary Remaining : 58 230 $
Total Farm Players20
Salary Commitment
Year 47 : 1 735 000 $
Year 48 : 1 495 000 $
Year 49 : 1 025 000 $
Year 50 : 752 500 $
Salary Average Commitment
Year 47 : 1 735 000 $
Year 48 : 1 495 000 $
Year 49 : 1 025 000 $
Year 50 : 752 500 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 105 $ - 6 618 - 94,54%
Level 2: 6000 - 75 $ - 5 430 - 90,50%
Level 3: 3000 - 45 $ - 2 786 - 92,85%
Level 4: 5000 - 25 $ - 4 851 - 97,01%
Luxury : 2000 - 200 $ - 1 745 - 87,24%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 25 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %21 429 - 93,17%
Average Income per Game2 037 219 $
Year to Date Revenue14 260 536 $
Farm
Home Games Left31
Average Attendance - %3 000 - 100,00%
Average Income per Game78 000 $
Year to Date Revenue546 000 $

Expense

Pro Players Total Salaries75 100 000 $
Farm Players Total Salaries4 383 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 137 054 $
Farm Year To Date Expenses1 062 278 $
Pro Salary Cap To Date12 768 307 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 153 802 $
Farm Estimated Season Revenue2 418 000 $
Pro Remaining Season Days93
Pro Expenses Per Days688 393 $
Pro Estimated Expenses64 020 549 $
Farm Remaining Season Days94
Farm Expenses Per Days56 487 $
Farm Estimated Expenses5 309 778 $
Estimated Season Expenses69 330 327 $
Season Salary Cap75 100 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $8 900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 100 000 $
Current Bank Account123 168 935 $
Projected Bank Account119 410 410 $

Pro Players Salaries

Alex Tuch 7 000 000 $ (1)
-Salary Remaining : 5 812 500 $
Jack Johnson 6 600 000 $ (3)
-Salary Remaining : 5 480 357 $
Philipp Grubauer 5 900 000 $ (1)
-Salary Remaining : 4 899 107 $
Pierre-Luc Dubois 5 900 000 $ (1)
-Salary Remaining : 4 899 107 $
Charlie Coyle 5 500 000 $ (5)
-Salary Remaining : 4 566 964 $
Shayne Gostisbehere 4 800 000 $ (3)
-Salary Remaining : 3 985 714 $
Anders Lee 4 700 000 $ (4)
-Salary Remaining : 3 902 679 $
Tomas Tatar 4 500 000 $ (1)
-Salary Remaining : 3 736 607 $
Erik Johnson 3 750 000 $ (3)
-Salary Remaining : 3 113 839 $
Josh Anderson 3 300 000 $ (1)
-Salary Remaining : 2 740 179 $
Andreas Athanasiou 3 000 000 $ (2)
-Salary Remaining : 2 491 071 $
David Savard 3 000 000 $ (2)
-Salary Remaining : 2 491 071 $
Nicolas Roy 3 000 000 $ (4)
-Salary Remaining : 2 491 071 $
Stuart Skinner 2 800 000 $ (3)
-Salary Remaining : 2 325 000 $
Nicolas Hague 2 750 000 $ (3)
-Salary Remaining : 2 283 482 $
Mathieu Joseph 2 000 000 $ (4)
-Salary Remaining : 1 660 714 $
Zach Parise 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
Victor Olofsson 2 000 000 $ (5)
-Salary Remaining : 1 660 714 $
Simon Benoit 1 500 000 $ (3)
-Salary Remaining : 1 245 536 $
Juuso Parssinen 1 100 000 $ (4)
-Salary Remaining : 913 393 $
Total Pro Players20
Salary Commitment
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Average Commitment
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $

Farm Players Salaries

Anthony Mantha 570 000 $ (3)
Salary Remaining : 474 159 $
Cory Schneider 500 000 $ (3)
Salary Remaining : 415 929 $
Brendan Gallagher 450 000 $ (1)
Salary Remaining : 374 336 $
Alexandre Carrier 333 000 $ (1)
Salary Remaining : 277 009 $
Philippe Myers 250 000 $ (1)
Salary Remaining : 207 965 $
Anthony Beauvillier 250 000 $ (5)
Salary Remaining : 207 965 $
Nick Foligno 200 000 $ (5)
Salary Remaining : 166 372 $
Max Comtois 150 000 $ (4)
Salary Remaining : 124 779 $
Pierre-Olivier Joseph 150 000 $ (3)
Salary Remaining : 124 779 $
Joe Veleno 125 000 $ (3)
Salary Remaining : 103 982 $
Kole Lind 100 000 $ (3)
Salary Remaining : 83 186 $
Cayden Primeau 100 000 $ (1)
Salary Remaining : 83 186 $
Nicolas Deslauriers 100 000 $ (2)
Salary Remaining : 83 186 $
Vincent Desharnais 100 000 $ (4)
Salary Remaining : 83 186 $
Antoine Bibeau 100 000 $ (3)
Salary Remaining : 83 186 $
Nicolas Meloche 100 000 $ (3)
Salary Remaining : 83 186 $
Samuel Bolduc 85 000 $ (4)
Salary Remaining : 70 708 $
Ben Jones 85 000 $ (2)
Salary Remaining : 70 708 $
Alexandre Fortin 80 000 $ (4)
Salary Remaining : 66 549 $
Kevin Poulin 80 000 $ (1)
Salary Remaining : 66 549 $
Maxence Guenette 80 000 $ (4)
Salary Remaining : 66 549 $
Jesse Puljujarvi 80 000 $ (5)
Salary Remaining : 66 549 $
Logan Brown 80 000 $ (5)
Salary Remaining : 66 549 $
Maxime Lajoie 80 000 $ (4)
Salary Remaining : 66 549 $
Samuel Poulin 80 000 $ (4)
Salary Remaining : 66 549 $
Michael Amadio 75 000 $ (2)
Salary Remaining : 62 389 $
Total Farm Players26
Salary Commitment
Year 47 : 4 383 000 $
Year 48 : 3 170 000 $
Year 49 : 2 910 000 $
Year 50 : 1 265 000 $
Salary Average Commitment
Year 47 : 4 383 000 $
Year 48 : 3 170 000 $
Year 49 : 2 910 000 $
Year 50 : 1 265 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 85 $ - 6 917 - 98,81%
Level 2: 6000 - 62 $ - 5 466 - 91,11%
Level 3: 3000 - 30 $ - 2 899 - 96,63%
Level 4: 5000 - 20 $ - 4 877 - 97,54%
Luxury : 2000 - 140 $ - 1 831 - 91,54%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 38 $ - 1 982 - 99,12%
Farm Level 2: 1000 - 18 $ - 998 - 99,81%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %21 990 - 95,61%
Average Income per Game1 641 179 $
Year to Date Revenue11 488 254 $
Farm
Home Games Left31
Average Attendance - %2 981 - 99,35%
Average Income per Game111 959 $
Year to Date Revenue783 710 $

Expense

Pro Players Total Salaries78 900 000 $
Farm Players Total Salaries1 932 500 $
Coaches Total Salaries2 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 436 162 $
Farm Year To Date Expenses391 790 $
Pro Salary Cap To Date13 181 695 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 876 553 $
Farm Estimated Season Revenue3 470 716 $
Pro Remaining Season Days93
Pro Expenses Per Days717 857 $
Pro Estimated Expenses66 760 701 $
Farm Remaining Season Days94
Farm Expenses Per Days24 181 $
Farm Estimated Expenses2 273 014 $
Estimated Season Expenses69 033 715 $
Season Salary Cap78 900 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $5 100 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 900 000 $
Current Bank Account26 999 939 $
Projected Bank Account12 313 493 $

Pro Players Salaries

Artemi Panarin 12 000 000 $ (2)
-Salary Remaining : 9 964 286 $
Aleksander Barkov 10 000 000 $ (1)
-Salary Remaining : 8 303 571 $
Kyle Connor 7 500 000 $ (2)
-Salary Remaining : 6 227 679 $
Brayden Schenn 6 300 000 $ (5)
-Salary Remaining : 5 231 250 $
Ryan Pulock 6 000 000 $ (3)
-Salary Remaining : 4 982 143 $
John Klingberg 5 250 000 $ (1)
-Salary Remaining : 4 359 375 $
Jonathan Huberdeau 4 500 000 $ (3)
-Salary Remaining : 3 736 607 $
Logan Thompson 4 250 000 $ (3)
-Salary Remaining : 3 529 018 $
Ryan Graves 4 000 000 $ (4)
-Salary Remaining : 3 321 429 $
Rasmus Sandin 3 000 000 $ (4)
-Salary Remaining : 2 491 071 $
Mason Appleton 2 200 000 $ (4)
-Salary Remaining : 1 826 786 $
Nick Paul 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
Robby Fabbri 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
Scott Mayfield 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
Kaiden Guhle 1 200 000 $ (4)
-Salary Remaining : 996 429 $
Cole Perfetti 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Michael McLeod 1 000 000 $ (1)
-Salary Remaining : 830 357 $
Anthony Stolarz 1 000 000 $ (1)
-Salary Remaining : 830 357 $
Scott Wedgewood 1 000 000 $ (1)
-Salary Remaining : 830 357 $
Nick Bjugstad 900 000 $ (3)
-Salary Remaining : 747 321 $
David Gustafsson 850 000 $ (5)
-Salary Remaining : 705 804 $
Isaak Phillips 750 000 $ (2)
-Salary Remaining : 622 768 $
Total Pro Players22
Salary Commitment
Year 47 : 78 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Average Commitment
Year 47 : 78 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Cap with 1 Way Contract
Year 47 : 78 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $

Farm Players Salaries

Henri Jokiharju 200 000 $ (4)
Salary Remaining : 166 372 $
Keegan Kolesar 150 000 $ (1)
Salary Remaining : 124 779 $
Jacob Larsson 110 000 $ (1)
Salary Remaining : 91 504 $
Scott Perunovich 90 000 $ (2)
Salary Remaining : 74 867 $
Lukas Dostal 87 500 $ (2)
Salary Remaining : 72 788 $
Leevi Merilainen 85 000 $ (4)
Salary Remaining : 70 708 $
Nikita Alexandrov 85 000 $ (4)
Salary Remaining : 70 708 $
Haydn Fleury 80 000 $ (4)
Salary Remaining : 66 549 $
Alexander Yelesin 77 500 $ (5)
Salary Remaining : 64 469 $
Sami Niku 77 500 $ (5)
Salary Remaining : 64 469 $
Jakob Forsbacka-Karlsson 77 500 $ (5)
Salary Remaining : 64 469 $
Ryan MacInnis 77 500 $ (5)
Salary Remaining : 64 469 $
Carsen Twarynski 77 500 $ (5)
Salary Remaining : 64 469 $
Tobias Lindberg 77 500 $ (5)
Salary Remaining : 64 469 $
Bogdan Yakimov 77 500 $ (5)
Salary Remaining : 64 469 $
Brinson Pasichnuk 77 500 $ (5)
Salary Remaining : 64 469 $
Aleksi Saarela 75 000 $ (5)
Salary Remaining : 62 389 $
Turner Elson 70 000 $ (1)
Salary Remaining : 58 230 $
Lean Bergmann 70 000 $ (1)
Salary Remaining : 58 230 $
Nicolas Kerdiles 70 000 $ (1)
Salary Remaining : 58 230 $
Tanner Richard 70 000 $ (1)
Salary Remaining : 58 230 $
J.C. Lipon 70 000 $ (1)
Salary Remaining : 58 230 $
Total Farm Players22
Salary Commitment
Year 47 : 1 932 500 $
Year 48 : 1 322 500 $
Year 49 : 1 145 000 $
Year 50 : 1 145 000 $
Salary Average Commitment
Year 47 : 1 932 500 $
Year 48 : 1 322 500 $
Year 49 : 1 145 000 $
Year 50 : 1 145 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - 180 $ - 3 509 - 50,13%
Level 2: 6000 - 88 $ - 3 906 - 65,10%
Level 3: 3000 - 47 $ - 2 541 - 84,69%
Level 4: 5000 - 35 $ - 3 442 - 68,83%
Luxury : 2000 - 275 $ - 1 083 - 54,14%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 30 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %14 480 - 62,96%
Average Income per Game1 815 633 $
Year to Date Revenue12 709 432 $
Farm
Home Games Left32
Average Attendance - %3 000 - 100,00%
Average Income per Game228 000 $
Year to Date Revenue1 368 000 $

Expense

Pro Players Total Salaries81 075 000 $
Farm Players Total Salaries3 581 800 $
Coaches Total Salaries7 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 729 016 $
Farm Year To Date Expenses810 372 $
Pro Salary Cap To Date13 711 160 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 284 627 $
Farm Estimated Season Revenue7 296 000 $
Pro Remaining Season Days93
Pro Expenses Per Days777 455 $
Pro Estimated Expenses72 303 315 $
Farm Remaining Season Days94
Farm Expenses Per Days42 317 $
Farm Estimated Expenses3 977 798 $
Estimated Season Expenses76 281 113 $
Season Salary Cap81 075 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $2 925 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 075 000 $
Current Bank Account99 626 627 $
Projected Bank Account86 926 141 $

Pro Players Salaries

Adam Fox 8 750 000 $ (4)
-Salary Remaining : 7 265 625 $
Tim Stutzle 8 500 000 $ (1)
-Salary Remaining : 7 058 036 $
Ilya Sorokin 7 800 000 $ (4)
-Salary Remaining : 6 476 786 $
Sebastian Aho 7 800 000 $ (1)
-Salary Remaining : 6 476 786 $
Brady Tkachuk 7 500 000 $ (1)
-Salary Remaining : 6 227 679 $
Sam Reinhart 6 750 000 $ (1)
-Salary Remaining : 5 604 911 $
Claude Giroux 6 000 000 $ (2)
-Salary Remaining : 4 982 143 $
Brady Skjei 5 250 000 $ (2)
-Salary Remaining : 4 359 375 $
Conor Sheary 2 850 000 $ (3)
-Salary Remaining : 2 366 518 $
Erik Haula 2 800 000 $ (3)
-Salary Remaining : 2 325 000 $
Evan Bouchard 2 750 000 $ (1)
-Salary Remaining : 2 283 482 $
Matt Roy 2 750 000 $ (4)
-Salary Remaining : 2 283 482 $
Braden Schneider 1 800 000 $ (3)
-Salary Remaining : 1 494 643 $
Sam Montembeault 1 500 000 $ (4)
-Salary Remaining : 1 245 536 $
Dmitry Kulikov 1 250 000 $ (2)
-Salary Remaining : 1 037 946 $
Andrei Kuzmenko 1 200 000 $ (4)
-Salary Remaining : 996 429 $
Ryan Johansen 1 025 000 $ (3)
-Salary Remaining : 851 116 $
Jimmy Vesey 1 000 000 $ (4)
-Salary Remaining : 830 357 $
Noah Cates 1 000 000 $ (2)
-Salary Remaining : 830 357 $
Nick Seeler 950 000 $ (1)
-Salary Remaining : 788 839 $
Mark Jankowski 950 000 $ (1)
-Salary Remaining : 788 839 $
Cole Smith 900 000 $ (5)
-Salary Remaining : 747 321 $
Total Pro Players22
Salary Commitment
Year 47 : 81 075 000 $
Year 48 : 45 875 000 $
Year 49 : 32 375 000 $
Year 50 : 23 900 000 $
Salary Average Commitment
Year 47 : 81 075 000 $
Year 48 : 45 875 000 $
Year 49 : 32 375 000 $
Year 50 : 23 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 075 000 $
Year 48 : 45 875 000 $
Year 49 : 32 375 000 $
Year 50 : 23 900 000 $

Farm Players Salaries

Gabriel Landeskog 800 000 $ (2)
Salary Remaining : 665 487 $
Mason Marchment 375 000 $ (3)
Salary Remaining : 311 947 $
David Rittich 150 000 $ (3)
Salary Remaining : 124 779 $
Calvin Pickard 138 500 $ (5)
Salary Remaining : 115 212 $
Jordan Greenway 125 000 $ (4)
Salary Remaining : 103 982 $
Matt Martin 102 500 $ (3)
Salary Remaining : 85 265 $
Jon Merrill 102 500 $ (3)
Salary Remaining : 85 265 $
Rocco Grimaldi 98 200 $ (3)
Salary Remaining : 81 688 $
Jonny Brodzinski 95 000 $ (5)
Salary Remaining : 79 027 $
Michael Stone 95 000 $ (1)
Salary Remaining : 79 027 $
Gavin Bayreuther 95 000 $ (4)
Salary Remaining : 79 027 $
Tanner Laczynski 95 000 $ (3)
Salary Remaining : 79 027 $
Ben Meyers 95 000 $ (1)
Salary Remaining : 79 027 $
Nick Blankenburg 95 000 $ (5)
Salary Remaining : 79 027 $
Chase De Leo 92 600 $ (3)
Salary Remaining : 77 030 $
Justin Bailey 90 000 $ (3)
Salary Remaining : 74 867 $
Michael Eyssimont 85 000 $ (2)
Salary Remaining : 70 708 $
Dominic Toninato 82 500 $ (2)
Salary Remaining : 68 628 $
Nathan Smith 80 000 $ (2)
Salary Remaining : 66 549 $
Mitchell Chaffee 80 000 $ (2)
Salary Remaining : 66 549 $
Matthew Murray 77 500 $ (4)
Salary Remaining : 64 469 $
Fredrik Olofsson 77 500 $ (4)
Salary Remaining : 64 469 $
Kevin Mandolese 77 500 $ (4)
Salary Remaining : 64 469 $
Luke Philp 77 500 $ (4)
Salary Remaining : 64 469 $
Chase Priskie 75 000 $ (2)
Salary Remaining : 62 389 $
Alexander Chmelevski 75 000 $ (3)
Salary Remaining : 62 389 $
Andrew Agozzino 75 000 $ (3)
Salary Remaining : 62 389 $
Josef Korenar 75 000 $ (3)
Salary Remaining : 62 389 $
Total Farm Players28
Salary Commitment
Year 47 : 3 581 800 $
Year 48 : 3 391 800 $
Year 49 : 2 189 300 $
Year 50 : 858 500 $
Salary Average Commitment
Year 47 : 3 493 300 $
Year 48 : 3 303 300 $
Year 49 : 2 100 800 $
Year 50 : 770 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 90 $ - 6 658 - 95,12%
Level 2: 6000 - 60 $ - 5 749 - 95,82%
Level 3: 3000 - 35 $ - 2 866 - 95,52%
Level 4: 5000 - 20 $ - 4 812 - 96,23%
Luxury : 2000 - 180 $ - 1 820 - 91,01%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 964 - 98,21%
Farm Level 2: 1000 - 15 $ - 998 - 99,80%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %21 905 - 95,24%
Average Income per Game1 762 019 $
Year to Date Revenue12 334 134 $
Farm
Home Games Left32
Average Attendance - %2 962 - 98,74%
Average Income per Game100 459 $
Year to Date Revenue602 754 $

Expense

Pro Players Total Salaries74 050 000 $
Farm Players Total Salaries2 392 500 $
Coaches Total Salaries7 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 883 485 $
Farm Year To Date Expenses523 516 $
Pro Salary Cap To Date12 695 985 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 622 593 $
Farm Estimated Season Revenue3 214 688 $
Pro Remaining Season Days93
Pro Expenses Per Days723 661 $
Pro Estimated Expenses67 300 473 $
Farm Remaining Season Days94
Farm Expenses Per Days28 252 $
Farm Estimated Expenses2 655 688 $
Estimated Season Expenses69 956 161 $
Season Salary Cap74 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $9 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 050 000 $
Current Bank Account91 275 497 $
Projected Bank Account79 156 617 $

Pro Players Salaries

Pavel Buchnevich 7 000 000 $ (4)
-Salary Remaining : 5 812 500 $
Joe Pavelski 6 750 000 $ (2)
-Salary Remaining : 5 604 911 $
Brock Nelson 6 000 000 $ (3)
-Salary Remaining : 4 982 143 $
Justin Faulk 5 500 000 $ (5)
-Salary Remaining : 4 566 964 $
Cam Fowler 5 250 000 $ (1)
-Salary Remaining : 4 359 375 $
William Karlsson 5 000 000 $ (1)
-Salary Remaining : 4 151 786 $
Reilly Smith 4 750 000 $ (2)
-Salary Remaining : 3 944 196 $
Blake Coleman 4 500 000 $ (5)
-Salary Remaining : 3 736 607 $
Erik Cernak 4 000 000 $ (3)
-Salary Remaining : 3 321 429 $
Cody Ceci 3 500 000 $ (2)
-Salary Remaining : 2 906 250 $
Mark Giordano 3 500 000 $ (1)
-Salary Remaining : 2 906 250 $
Thatcher Demko 3 500 000 $ (1)
-Salary Remaining : 2 906 250 $
Alex Iafallo 3 000 000 $ (2)
-Salary Remaining : 2 491 071 $
Derek Forbort 3 000 000 $ (3)
-Salary Remaining : 2 491 071 $
Eric Robinson 2 000 000 $ (4)
-Salary Remaining : 1 660 714 $
Nico Sturm 2 000 000 $ (3)
-Salary Remaining : 1 660 714 $
Martin Jones 1 250 000 $ (3)
-Salary Remaining : 1 037 946 $
Marcus Johansson 1 000 000 $ (3)
-Salary Remaining : 830 357 $
Lane Pederson 950 000 $ (3)
-Salary Remaining : 788 839 $
Johnathan Kovacevic 850 000 $ (2)
-Salary Remaining : 705 804 $
Noah Gregor 750 000 $ (1)
-Salary Remaining : 622 768 $
Total Pro Players21
Salary Commitment
Year 47 : 74 050 000 $
Year 48 : 56 050 000 $
Year 49 : 37 200 000 $
Year 50 : 19 000 000 $
Salary Average Commitment
Year 47 : 74 050 000 $
Year 48 : 56 050 000 $
Year 49 : 37 200 000 $
Year 50 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 74 050 000 $
Year 48 : 56 050 000 $
Year 49 : 37 200 000 $
Year 50 : 19 000 000 $

Farm Players Salaries

Zdeno Chara 300 000 $ (1)
Salary Remaining : 249 558 $
Ondrej Palat 250 000 $ (5)
Salary Remaining : 207 965 $
Calvin Petersen 150 000 $ (3)
Salary Remaining : 124 779 $
Jaroslav Halak 125 000 $ (1)
Salary Remaining : 103 982 $
Jacob Bryson 125 000 $ (2)
Salary Remaining : 103 982 $
Zac Jones 100 000 $ (3)
Salary Remaining : 83 186 $
Cal Foote 90 000 $ (3)
Salary Remaining : 74 867 $
Jake Christiansen 90 000 $ (2)
Salary Remaining : 74 867 $
Devin Shore 90 000 $ (1)
Salary Remaining : 74 867 $
Trey Fix-Wolansky 85 000 $ (2)
Salary Remaining : 70 708 $
Christian Jaros 80 000 $ (1)
Salary Remaining : 66 549 $
Bryce Kindopp 80 000 $ (2)
Salary Remaining : 66 549 $
Jimmy Schuldt 80 000 $ (4)
Salary Remaining : 66 549 $
Adam Beckman 77 500 $ (2)
Salary Remaining : 64 469 $
Jayson Megna 75 000 $ (3)
Salary Remaining : 62 389 $
Matt Luff 75 000 $ (3)
Salary Remaining : 62 389 $
Jack Ahcan 75 000 $ (3)
Salary Remaining : 62 389 $
Jonas Johansson 75 000 $ (1)
Salary Remaining : 62 389 $
William Lockwood 75 000 $ (3)
Salary Remaining : 62 389 $
John Leonard 75 000 $ (3)
Salary Remaining : 62 389 $
Joachim Blichfeld 75 000 $ (1)
Salary Remaining : 62 389 $
Alexander True 75 000 $ (1)
Salary Remaining : 62 389 $
Andy Welinski 70 000 $ (2)
Salary Remaining : 58 230 $
Total Farm Players23
Salary Commitment
Year 47 : 2 392 500 $
Year 48 : 1 572 500 $
Year 49 : 1 045 000 $
Year 50 : 330 000 $
Salary Average Commitment
Year 47 : 2 392 500 $
Year 48 : 1 572 500 $
Year 49 : 1 045 000 $
Year 50 : 330 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 576 - 93,94%
Level 2: 6000 - 60 $ - 5 463 - 91,04%
Level 3: 3000 - 35 $ - 2 911 - 97,02%
Level 4: 5000 - 20 $ - 4 935 - 98,71%
Luxury : 2000 - 200 $ - 1 701 - 85,03%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,50%
Farm Level 2: 1000 - 15 $ - 999 - 99,90%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %21 585 - 93,85%
Average Income per Game1 831 202 $
Year to Date Revenue14 649 618 $
Farm
Home Games Left31
Average Attendance - %2 989 - 99,63%
Average Income per Game101 562 $
Year to Date Revenue710 934 $

Expense

Pro Players Total Salaries79 375 000 $
Farm Players Total Salaries3 342 500 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 500 673 $
Farm Year To Date Expenses897 504 $
Pro Salary Cap To Date13 482 806 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 936 068 $
Farm Estimated Season Revenue3 148 422 $
Pro Remaining Season Days93
Pro Expenses Per Days762 277 $
Pro Estimated Expenses70 891 761 $
Farm Remaining Season Days94
Farm Expenses Per Days47 279 $
Farm Estimated Expenses4 444 226 $
Estimated Season Expenses75 335 987 $
Season Salary Cap79 375 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $4 625 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 375 000 $
Current Bank Account30 899 720 $
Projected Bank Account13 648 223 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (1)
-Salary Remaining : 10 379 464 $
MacKenzie Weegar 7 500 000 $ (2)
-Salary Remaining : 6 227 679 $
Trevor Zegras 6 500 000 $ (3)
-Salary Remaining : 5 397 321 $
Alexandar Georgiev 6 500 000 $ (2)
-Salary Remaining : 5 397 321 $
Jamie Benn 6 300 000 $ (4)
-Salary Remaining : 5 231 250 $
Patrice Bergeron 5 600 000 $ (1)
-Salary Remaining : 4 650 000 $
Jared McCann 4 775 000 $ (2)
-Salary Remaining : 3 964 955 $
Boone Jenner 4 000 000 $ (4)
-Salary Remaining : 3 321 429 $
T.J. Oshie 3 750 000 $ (5)
-Salary Remaining : 3 113 839 $
Dmitry Orlov 3 000 000 $ (4)
-Salary Remaining : 2 491 071 $
Adam Lowry 3 000 000 $ (1)
-Salary Remaining : 2 491 071 $
James Reimer 3 000 000 $ (3)
-Salary Remaining : 2 491 071 $
Dylan DeMelo 3 000 000 $ (5)
-Salary Remaining : 2 491 071 $
Jacob Middleton 2 500 000 $ (4)
-Salary Remaining : 2 075 893 $
Kailer Yamamoto 1 800 000 $ (4)
-Salary Remaining : 1 494 643 $
Michael Rasmussen 1 750 000 $ (1)
-Salary Remaining : 1 453 125 $
Erik Gustafsson 1 100 000 $ (1)
-Salary Remaining : 913 393 $
Ilya Lyubushkin 1 000 000 $ (1)
-Salary Remaining : 830 357 $
Austin Watson 1 000 000 $ (2)
-Salary Remaining : 830 357 $
Michael McCarron 800 000 $ (3)
-Salary Remaining : 664 286 $
Total Pro Players20
Salary Commitment
Year 47 : 79 375 000 $
Year 48 : 54 425 000 $
Year 49 : 34 650 000 $
Year 50 : 24 350 000 $
Salary Average Commitment
Year 47 : 79 375 000 $
Year 48 : 54 425 000 $
Year 49 : 34 650 000 $
Year 50 : 24 350 000 $
Salary Cap with 1 Way Contract
Year 47 : 79 375 000 $
Year 48 : 54 425 000 $
Year 49 : 34 650 000 $
Year 50 : 24 350 000 $

Farm Players Salaries

Radim Simek 460 000 $ (4)
Salary Remaining : 382 655 $
Magnus Hellberg 450 000 $ (4)
Salary Remaining : 374 336 $
Billy Sweezey 450 000 $ (4)
Salary Remaining : 374 336 $
Lukas Sedlak 400 000 $ (4)
Salary Remaining : 332 743 $
Vitali Kravtsov 130 000 $ (3)
Salary Remaining : 108 142 $
Nikita Zaitsev 102 500 $ (3)
Salary Remaining : 85 265 $
Jonah Gadjovich 95 000 $ (3)
Salary Remaining : 79 027 $
Brandon Duhaime 95 000 $ (2)
Salary Remaining : 79 027 $
Zach Bogosian 95 000 $ (1)
Salary Remaining : 79 027 $
Dustin Tokarski 95 000 $ (2)
Salary Remaining : 79 027 $
Curtis Lazar 95 000 $ (4)
Salary Remaining : 79 027 $
Nathan Beaulieu 90 000 $ (2)
Salary Remaining : 74 867 $
Nathan Bastian 87 500 $ (4)
Salary Remaining : 72 788 $
Chad Ruhwedel 85 000 $ (4)
Salary Remaining : 70 708 $
Justin Danforth 85 000 $ (2)
Salary Remaining : 70 708 $
Anthony Angello 80 000 $ (1)
Salary Remaining : 66 549 $
Zack MacEwen 80 000 $ (4)
Salary Remaining : 66 549 $
Elliot Desnoyers 77 500 $ (4)
Salary Remaining : 64 469 $
Nick Ritchie 75 000 $ (5)
Salary Remaining : 62 389 $
Dryden Hunt 75 000 $ (2)
Salary Remaining : 62 389 $
Markus Nutivaara 70 000 $ (2)
Salary Remaining : 58 230 $
Liam O'Brien 70 000 $ (2)
Salary Remaining : 58 230 $
Total Farm Players22
Salary Commitment
Year 47 : 3 342 500 $
Year 48 : 3 167 500 $
Year 49 : 2 587 500 $
Year 50 : 2 260 000 $
Salary Average Commitment
Year 47 : 3 342 500 $
Year 48 : 3 167 500 $
Year 49 : 2 587 500 $
Year 50 : 2 260 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 150 $ - 4 159 - 63,98%
Level 2: 5500 - 90 $ - 3 952 - 71,85%
Level 3: 2500 - 52 $ - 2 038 - 81,51%
Level 4: 4000 - 40 $ - 2 977 - 74,41%
Luxury : 1500 - 270 $ - 1 081 - 72,10%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %14 206 - 71,03%
Average Income per Game1 795 810 $
Year to Date Revenue12 570 671 $
Farm
Home Games Left32
Average Attendance - %3 000 - 100,00%
Average Income per Game102 000 $
Year to Date Revenue612 000 $

Expense

Pro Players Total Salaries77 500 000 $
Farm Players Total Salaries1 267 500 $
Coaches Total Salaries7 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 334 816 $
Farm Year To Date Expenses330 828 $
Pro Salary Cap To Date13 147 316 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 670 114 $
Farm Estimated Season Revenue3 264 000 $
Pro Remaining Season Days93
Pro Expenses Per Days754 464 $
Pro Estimated Expenses70 165 152 $
Farm Remaining Season Days94
Farm Expenses Per Days17 412 $
Farm Estimated Expenses1 636 728 $
Estimated Season Expenses71 801 880 $
Season Salary Cap77 500 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $6 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 500 000 $
Current Bank Account59 355 325 $
Projected Bank Account46 487 559 $

Pro Players Salaries

Jake Guentzel 7 200 000 $ (5)
-Salary Remaining : 5 978 571 $
Quinn Hughes 6 100 000 $ (1)
-Salary Remaining : 5 065 179 $
Noah Hanifin 5 500 000 $ (2)
-Salary Remaining : 4 566 964 $
Tyler Seguin 5 500 000 $ (5)
-Salary Remaining : 4 566 964 $
Brent Burns 5 250 000 $ (1)
-Salary Remaining : 4 359 375 $
Jack Hughes 5 000 000 $ (1)
-Salary Remaining : 4 151 786 $
Ryan McDonagh 5 000 000 $ (1)
-Salary Remaining : 4 151 786 $
Chandler Stephenson 5 000 000 $ (1)
-Salary Remaining : 4 151 786 $
Tristan Jarry 4 950 000 $ (5)
-Salary Remaining : 4 110 268 $
Brock Boeser 4 750 000 $ (4)
-Salary Remaining : 3 944 196 $
Lawson Crouse 4 000 000 $ (5)
-Salary Remaining : 3 321 429 $
Rickard Rakell 3 750 000 $ (2)
-Salary Remaining : 3 113 839 $
Frank Vatrano 3 650 000 $ (3)
-Salary Remaining : 3 030 804 $
Colton Sissons 2 800 000 $ (2)
-Salary Remaining : 2 325 000 $
Radko Gudas 2 700 000 $ (4)
-Salary Remaining : 2 241 964 $
Casey DeSmith 2 000 000 $ (2)
-Salary Remaining : 1 660 714 $
Mattias Samuelsson 1 500 000 $ (3)
-Salary Remaining : 1 245 536 $
Trent Frederic 1 100 000 $ (4)
-Salary Remaining : 913 393 $
Ryan Poehling 900 000 $ (2)
-Salary Remaining : 747 321 $
Mark Kastelic 850 000 $ (2)
-Salary Remaining : 705 804 $
Total Pro Players20
Salary Commitment
Year 47 : 77 500 000 $
Year 48 : 51 150 000 $
Year 49 : 35 350 000 $
Year 50 : 30 200 000 $
Salary Average Commitment
Year 47 : 77 500 000 $
Year 48 : 51 150 000 $
Year 49 : 35 350 000 $
Year 50 : 30 200 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 500 000 $
Year 48 : 51 150 000 $
Year 49 : 35 350 000 $
Year 50 : 30 200 000 $

Farm Players Salaries

Ridly Greig 310 000 $ (5)
Salary Remaining : 257 876 $
Duncan Keith 200 000 $ (1)
Salary Remaining : 166 372 $
Tyson Foerster 110 000 $ (4)
Salary Remaining : 91 504 $
Dustin Wolf 100 000 $ (4)
Salary Remaining : 83 186 $
Erik Kallgren 100 000 $ (2)
Salary Remaining : 83 186 $
Nicholas Robertson 100 000 $ (1)
Salary Remaining : 83 186 $
William Dufour 95 000 $ (4)
Salary Remaining : 79 027 $
Niko Mikkola 90 000 $ (1)
Salary Remaining : 74 867 $
Drew O'Connor 85 000 $ (1)
Salary Remaining : 70 708 $
Arturs Silovs 77 500 $ (4)
Salary Remaining : 64 469 $
Total Farm Players10
Salary Commitment
Year 47 : 1 267 500 $
Year 48 : 792 500 $
Year 49 : 692 500 $
Year 50 : 692 500 $
Salary Average Commitment
Year 47 : 1 267 500 $
Year 48 : 792 500 $
Year 49 : 692 500 $
Year 50 : 692 500 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 130 $ - 4 686 - 66,94%
Level 2: 6000 - 90 $ - 3 877 - 64,61%
Level 3: 3000 - 50 $ - 2 259 - 75,29%
Level 4: 5000 - 30 $ - 4 564 - 91,29%
Luxury : 2000 - 210 $ - 1 429 - 71,46%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 644 - 82,19%
Farm Level 2: 1000 - 25 $ - 664 - 66,44%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16 815 - 73,11%
Average Income per Game1 809 667 $
Year to Date Revenue12 667 668 $
Farm
Home Games Left31
Average Attendance - %2 308 - 76,94%
Average Income per Game108 701 $
Year to Date Revenue760 908 $

Expense

Pro Players Total Salaries53 250 000 $
Farm Players Total Salaries2 317 500 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 917 853 $
Farm Year To Date Expenses470 162 $
Pro Salary Cap To Date9 069 636 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 099 673 $
Farm Estimated Season Revenue3 369 735 $
Pro Remaining Season Days93
Pro Expenses Per Days520 089 $
Pro Estimated Expenses48 368 277 $
Farm Remaining Season Days94
Farm Expenses Per Days24 934 $
Farm Estimated Expenses2 343 796 $
Estimated Season Expenses50 712 073 $
Season Salary Cap53 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $30 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 250 000 $
Current Bank Account107 634 119 $
Projected Bank Account116 391 454 $

Pro Players Salaries

Dougie Hamilton 6 500 000 $ (3)
-Salary Remaining : 5 397 321 $
Martin Necas 6 000 000 $ (1)
-Salary Remaining : 4 982 143 $
Zach Werenski 5 500 000 $ (3)
-Salary Remaining : 4 566 964 $
Alex Chiasson 4 500 000 $ (1)
-Salary Remaining : 3 736 607 $
Ilya Samsonov 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Nicklas Backstrom 4 000 000 $ (3)
-Salary Remaining : 3 321 429 $
Joel Edmundson 3 500 000 $ (3)
-Salary Remaining : 2 906 250 $
Dominik Kubalik 2 500 000 $ (4)
-Salary Remaining : 2 075 893 $
John Marino 2 250 000 $ (1)
-Salary Remaining : 1 868 304 $
Pheonix Copley 2 100 000 $ (3)
-Salary Remaining : 1 743 750 $
Arthur Kaliyev 2 000 000 $ (3)
-Salary Remaining : 1 660 714 $
Ryan McLeod 1 500 000 $ (3)
-Salary Remaining : 1 245 536 $
Ethan Bear 1 500 000 $ (3)
-Salary Remaining : 1 245 536 $
Kent Johnson 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Erik Brannstrom 1 200 000 $ (4)
-Salary Remaining : 996 429 $
Philip Tomasino 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Taylor Raddysh 1 000 000 $ (2)
-Salary Remaining : 830 357 $
Jack McBain 1 000 000 $ (2)
-Salary Remaining : 830 357 $
Andrew Peeke 1 000 000 $ (1)
-Salary Remaining : 830 357 $
Kiefer Sherwood 800 000 $ (1)
-Salary Remaining : 664 286 $
Total Pro Players20
Salary Commitment
Year 47 : 53 250 000 $
Year 48 : 34 700 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Average Commitment
Year 47 : 53 250 000 $
Year 48 : 34 700 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 53 250 000 $
Year 48 : 34 700 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $

Farm Players Salaries

Emil Bemstrom 125 000 $ (1)
Salary Remaining : 103 982 $
Nils Lundkvist 107 500 $ (2)
Salary Remaining : 89 425 $
Fabian Zetterlund 100 000 $ (2)
Salary Remaining : 83 186 $
Pavel Dorofeyev 95 000 $ (2)
Salary Remaining : 79 027 $
Ben McCartney 90 000 $ (2)
Salary Remaining : 74 867 $
Kale Clague 90 000 $ (3)
Salary Remaining : 74 867 $
Jacob Perreault 90 000 $ (2)
Salary Remaining : 74 867 $
Nikolai Knyzhov 90 000 $ (1)
Salary Remaining : 74 867 $
Jesper Boqvist 85 000 $ (1)
Salary Remaining : 70 708 $
Liam Foudy 85 000 $ (1)
Salary Remaining : 70 708 $
Akito Hirose 82 500 $ (3)
Salary Remaining : 68 628 $
Linus Hogberg 80 000 $ (2)
Salary Remaining : 66 549 $
Kaedan Korczak 80 000 $ (2)
Salary Remaining : 66 549 $
Lucas Carlsson 80 000 $ (1)
Salary Remaining : 66 549 $
Alex Steeves 77 500 $ (2)
Salary Remaining : 64 469 $
Isaac Ratcliffe 77 500 $ (2)
Salary Remaining : 64 469 $
Joona Koppanen 77 500 $ (3)
Salary Remaining : 64 469 $
Oskar Steen 75 000 $ (3)
Salary Remaining : 62 389 $
Dylan Coghlan 75 000 $ (3)
Salary Remaining : 62 389 $
Zach Sanford 75 000 $ (4)
Salary Remaining : 62 389 $
Otto Leskinen 75 000 $ (1)
Salary Remaining : 62 389 $
Michael Carcone 75 000 $ (1)
Salary Remaining : 62 389 $
Joe Snively (Out of Payroll) 75 000 $ (1)
Salary Remaining : 62 389 $
Jonathan Davidsson 75 000 $ (1)
Salary Remaining : 62 389 $
Artyom Zagidulin 70 000 $ (3)
Salary Remaining : 58 230 $
Drake Rymsha 70 000 $ (3)
Salary Remaining : 58 230 $
T.J. Tynan 70 000 $ (2)
Salary Remaining : 58 230 $
Bryan Little 70 000 $ (3)
Salary Remaining : 58 230 $
Total Farm Players28
Salary Commitment
Year 47 : 2 317 500 $
Year 48 : 1 552 500 $
Year 49 : 685 000 $
Year 50 : 75 000 $
Salary Average Commitment
Year 47 : 2 317 500 $
Year 48 : 1 552 500 $
Year 49 : 685 000 $
Year 50 : 75 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 100 $ - 6 444 - 92,06%
Level 2: 6000 - 65 $ - 5 708 - 95,14%
Level 3: 3000 - 35 $ - 2 886 - 96,18%
Level 4: 5000 - 20 $ - 4 921 - 98,43%
Luxury : 2000 - 200 $ - 1 716 - 85,80%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 65 $ - 1 099 - 54,93%
Farm Level 2: 1000 - 25 $ - 641 - 64,12%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %21 675 - 94,24%
Average Income per Game1 869 692 $
Year to Date Revenue14 957 538 $
Farm
Home Games Left32
Average Attendance - %1 740 - 57,99%
Average Income per Game104 931 $
Year to Date Revenue629 586 $

Expense

Pro Players Total Salaries65 200 000 $
Farm Players Total Salaries1 345 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 109 375 $
Farm Year To Date Expenses521 769 $
Pro Salary Cap To Date10 270 088 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 090 768 $
Farm Estimated Season Revenue3 357 792 $
Pro Remaining Season Days93
Pro Expenses Per Days608 929 $
Pro Estimated Expenses56 630 397 $
Farm Remaining Season Days94
Farm Expenses Per Days25 177 $
Farm Estimated Expenses2 366 638 $
Estimated Season Expenses58 997 035 $
Season Salary Cap64 200 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $19 800 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 12 200 000 $
Current Bank Account118 500 098 $
Projected Bank Account118 951 623 $

Pro Players Salaries

Alexander Radulov 6 000 000 $ (1)
-Salary Remaining : 4 982 143 $
Jordie Benn 6 000 000 $ (1)
-Salary Remaining : 4 982 143 $
Anders Nilsson 5 000 000 $ (2)
-Salary Remaining : 4 151 786 $
Jean-Francois Berube 5 000 000 $ (1)
-Salary Remaining : 4 151 786 $
David Kase 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Byron Froese 3 500 000 $ (4)
-Salary Remaining : 2 906 250 $
Nikita Gusev 3 000 000 $ (1)
-Salary Remaining : 2 491 071 $
Alex Belzile 3 000 000 $ (4)
-Salary Remaining : 2 491 071 $
Jordan Nolan 3 000 000 $ (4)
-Salary Remaining : 2 491 071 $
Zack Kassian 3 000 000 $ (4)
-Salary Remaining : 2 491 071 $
Patric Hornqvist 2 500 000 $ (2)
-Salary Remaining : 2 075 893 $
Alex Biega 2 500 000 $ (1)
-Salary Remaining : 2 075 893 $
Jesper Froden 2 500 000 $ (2)
-Salary Remaining : 2 075 893 $
Zac Dalpe 2 500 000 $ (2)
-Salary Remaining : 2 075 893 $
Calle Rosen 2 500 000 $ (4)
-Salary Remaining : 2 075 893 $
Martin Hanzal 2 500 000 $ (2)
-Salary Remaining : 2 075 893 $
Morgan Geekie (Out of Payroll) 1 250 000 $ (1)
-Salary Remaining : 1 037 946 $
David Jiricek 1 200 000 $ (4)
-Salary Remaining : 996 429 $
Matty Beniers 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Stanislav Svozil (Out of Payroll) 1 000 000 $ (4)
-Salary Remaining : 830 357 $
Corey Schueneman 1 000 000 $ (2)
-Salary Remaining : 830 357 $
Gustav Lindstrom 1 000 000 $ (1)
-Salary Remaining : 830 357 $
Joseph Woll 900 000 $ (2)
-Salary Remaining : 747 321 $
Urho Vaakanainen 850 000 $ (1)
-Salary Remaining : 705 804 $
Jake Chelios 800 000 $ (1)
-Salary Remaining : 664 286 $
J.C. Beaudin 750 000 $ (1)
-Salary Remaining : 622 768 $
Total Pro Players26
Salary Commitment
Year 47 : 66 450 000 $
Year 48 : 35 300 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $
Salary Average Commitment
Year 47 : 66 450 000 $
Year 48 : 35 300 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $
Salary Cap with 1 Way Contract
Year 47 : 66 450 000 $
Year 48 : 35 300 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $

Farm Players Salaries

Brian Boyle 250 000 $ (2)
Salary Remaining : 207 965 $
Brandt Clarke 120 000 $ (4)
Salary Remaining : 99 823 $
Vasily Podkolzin 120 000 $ (2)
Salary Remaining : 99 823 $
Jack Quinn 120 000 $ (2)
Salary Remaining : 99 823 $
Benoit-Olivier Groulx 100 000 $ (2)
Salary Remaining : 83 186 $
Lias Andersson 90 000 $ (1)
Salary Remaining : 74 867 $
Mason Geertsen 85 000 $ (2)
Salary Remaining : 70 708 $
Egor Yakovlev 80 000 $ (1)
Salary Remaining : 66 549 $
Patrik Berglund 80 000 $ (1)
Salary Remaining : 66 549 $
Ryan Kuffner 75 000 $ (2)
Salary Remaining : 62 389 $
Joshua Jacobs 75 000 $ (2)
Salary Remaining : 62 389 $
Andrey Makarov 50 000 $ (1)
Salary Remaining : 41 593 $
Ben Bishop 50 000 $ (1)
Salary Remaining : 41 593 $
Alexander Salak 50 000 $ (1)
Salary Remaining : 41 593 $
Total Farm Players14
Salary Commitment
Year 47 : 1 345 000 $
Year 48 : 945 000 $
Year 49 : 120 000 $
Year 50 : 120 000 $
Salary Average Commitment
Year 47 : 1 345 000 $
Year 48 : 945 000 $
Year 49 : 120 000 $
Year 50 : 120 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 125 $ - 5 018 - 71,69%
Level 2: 6000 - 75 $ - 5 205 - 86,74%
Level 3: 3000 - 40 $ - 2 800 - 93,34%
Level 4: 5000 - 30 $ - 4 362 - 87,23%
Luxury : 2000 - 205 $ - 1 675 - 83,74%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 653 - 82,67%
Farm Level 2: 1000 - 30 $ - 534 - 53,43%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %19 060 - 82,87%
Average Income per Game1 924 607 $
Year to Date Revenue15 396 852 $
Farm
Home Games Left31
Average Attendance - %2 188 - 72,92%
Average Income per Game108 519 $
Year to Date Revenue759 636 $

Expense

Pro Players Total Salaries62 850 000 $
Farm Players Total Salaries1 955 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 513 614 $
Farm Year To Date Expenses748 733 $
Pro Salary Cap To Date9 835 048 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 738 195 $
Farm Estimated Season Revenue3 364 102 $
Pro Remaining Season Days93
Pro Expenses Per Days596 875 $
Pro Estimated Expenses55 509 375 $
Farm Remaining Season Days94
Farm Expenses Per Days35 000 $
Farm Estimated Expenses3 290 000 $
Estimated Season Expenses58 799 375 $
Season Salary Cap62 850 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $21 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 10 850 000 $
Current Bank Account37 426 528 $
Projected Bank Account39 729 450 $

Pro Players Salaries

Cale Makar 10 500 000 $ (5)
-Salary Remaining : 8 718 750 $
Anze Kopitar 7 500 000 $ (2)
-Salary Remaining : 6 227 679 $
Jaccob Slavin 5 750 000 $ (1)
-Salary Remaining : 4 774 554 $
Jordan Binnington 4 000 000 $ (3)
-Salary Remaining : 3 321 429 $
Kevin Shattenkirk 3 500 000 $ (1)
-Salary Remaining : 2 906 250 $
Travis Hamonic 3 500 000 $ (2)
-Salary Remaining : 2 906 250 $
Matt Murray 3 500 000 $ (3)
-Salary Remaining : 2 906 250 $
Artem Zub 2 500 000 $ (3)
-Salary Remaining : 2 075 893 $
Luke Kunin 2 300 000 $ (2)
-Salary Remaining : 1 909 821 $
Vladislav Namestnikov 2 000 000 $ (2)
-Salary Remaining : 1 660 714 $
Zemgus Girgensons 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
Sam Steel 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
Justin Schultz 1 650 000 $ (2)
-Salary Remaining : 1 370 089 $
Brendan Gaunce 1 500 000 $ (5)
-Salary Remaining : 1 245 536 $
Mike Hoffman 1 500 000 $ (3)
-Salary Remaining : 1 245 536 $
Luke Evangelista 1 100 000 $ (4)
-Salary Remaining : 913 393 $
Robert Bortuzzo 1 025 000 $ (2)
-Salary Remaining : 851 116 $
Kieffer Bellows 1 000 000 $ (1)
-Salary Remaining : 830 357 $
MacKenzie Entwistle 950 000 $ (3)
-Salary Remaining : 788 839 $
Pyotr Kochetkov 950 000 $ (2)
-Salary Remaining : 788 839 $
Kevin Bahl 900 000 $ (3)
-Salary Remaining : 747 321 $
Brendan Lemieux 850 000 $ (3)
-Salary Remaining : 705 804 $
Tyler Pitlick 800 000 $ (5)
-Salary Remaining : 664 286 $
Mathieu Olivier 800 000 $ (1)
-Salary Remaining : 664 286 $
Rourke Chartier 775 000 $ (4)
-Salary Remaining : 643 527 $
Total Pro Players25
Salary Commitment
Year 47 : 62 850 000 $
Year 48 : 47 800 000 $
Year 49 : 28 875 000 $
Year 50 : 14 675 000 $
Salary Average Commitment
Year 47 : 62 850 000 $
Year 48 : 47 800 000 $
Year 49 : 28 875 000 $
Year 50 : 14 675 000 $
Salary Cap with 1 Way Contract
Year 47 : 62 850 000 $
Year 48 : 47 800 000 $
Year 49 : 28 875 000 $
Year 50 : 14 675 000 $

Farm Players Salaries

Spencer Stastney 185 000 $ (4)
Salary Remaining : 153 894 $
Maxwell Willman 150 000 $ (5)
Salary Remaining : 124 779 $
Matej Blumel 150 000 $ (5)
Salary Remaining : 124 779 $
Milos Kelemen 115 000 $ (4)
Salary Remaining : 95 664 $
Michael Raffl 110 000 $ (2)
Salary Remaining : 91 504 $
Cam Dineen 100 000 $ (2)
Salary Remaining : 83 186 $
Garrett Pilon 95 000 $ (4)
Salary Remaining : 79 027 $
Nicholas Merkley 95 000 $ (2)
Salary Remaining : 79 027 $
Madison Bowey 95 000 $ (2)
Salary Remaining : 79 027 $
Brian Elliott 90 000 $ (1)
Salary Remaining : 74 867 $
Alex Turcotte 80 000 $ (2)
Salary Remaining : 66 549 $
Justin Kirkland 80 000 $ (1)
Salary Remaining : 66 549 $
Alexander Volkov 80 000 $ (1)
Salary Remaining : 66 549 $
Zane McIntyre 77 500 $ (4)
Salary Remaining : 64 469 $
Chris Wagner 77 500 $ (5)
Salary Remaining : 64 469 $
Colton White 77 500 $ (4)
Salary Remaining : 64 469 $
Jet Greaves 77 500 $ (4)
Salary Remaining : 64 469 $
Julius Honka 75 000 $ (5)
Salary Remaining : 62 389 $
Roland McKeown 75 000 $ (2)
Salary Remaining : 62 389 $
Valentin Zykov 70 000 $ (3)
Salary Remaining : 58 230 $
Total Farm Players20
Salary Commitment
Year 47 : 1 955 000 $
Year 48 : 1 705 000 $
Year 49 : 1 150 000 $
Year 50 : 1 080 000 $
Salary Average Commitment
Year 47 : 1 955 000 $
Year 48 : 1 705 000 $
Year 49 : 1 150 000 $
Year 50 : 1 080 000 $

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 99 $ - 5 129 - 78,90%
Level 2: 5500 - 75 $ - 3 336 - 60,66%
Level 3: 3000 - 50 $ - 1 567 - 52,24%
Level 4: 4500 - 30 $ - 2 849 - 63,30%
Luxury : 1500 - 200 $ - 1 449 - 96,61%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 972 - 98,60%
Farm Level 2: 1000 - 20 $ - 816 - 81,63%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %14 330 - 68,24%
Average Income per Game1 839 009 $
Year to Date Revenue12 873 066 $
Farm
Home Games Left32
Average Attendance - %2 788 - 92,94%
Average Income per Game102 416 $
Year to Date Revenue614 496 $

Expense

Pro Players Total Salaries83 055 000 $
Farm Players Total Salaries2 460 000 $
Coaches Total Salaries13 150 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 277 178 $
Farm Year To Date Expenses1 447 705 $
Pro Salary Cap To Date14 089 678 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 009 292 $
Farm Estimated Season Revenue3 277 312 $
Pro Remaining Season Days93
Pro Expenses Per Days804 062 $
Pro Estimated Expenses74 777 766 $
Farm Remaining Season Days94
Farm Expenses Per Days76 195 $
Farm Estimated Expenses7 162 330 $
Estimated Season Expenses81 940 096 $
Season Salary Cap83 055 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $945 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 055 000 $
Current Bank Account83 614 059 $
Projected Bank Account61 960 567 $

Pro Players Salaries

Vladimir Tarasenko 7 900 000 $ (2)
-Salary Remaining : 6 559 821 $
Nick Suzuki 7 500 000 $ (1)
-Salary Remaining : 6 227 679 $
Jesper Bratt 7 350 000 $ (5)
-Salary Remaining : 6 103 125 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 5 604 911 $
Jacob Trouba 6 000 000 $ (2)
-Salary Remaining : 4 982 143 $
Devon Toews 5 930 000 $ (1)
-Salary Remaining : 4 924 018 $
Jordan Eberle 5 600 000 $ (5)
-Salary Remaining : 4 650 000 $
Adam Henrique 5 500 000 $ (3)
-Salary Remaining : 4 566 964 $
Mikael Granlund 5 250 000 $ (2)
-Salary Remaining : 4 359 375 $
Anthony DeAngelo 5 000 000 $ (5)
-Salary Remaining : 4 151 786 $
Nick Leddy 4 000 000 $ (2)
-Salary Remaining : 3 321 429 $
Tyler Bertuzzi 3 500 000 $ (4)
-Salary Remaining : 2 906 250 $
Calle Jarnkrok 2 500 000 $ (4)
-Salary Remaining : 2 075 893 $
Antti Raanta 2 000 000 $ (4)
-Salary Remaining : 1 660 714 $
Ben Chiarot 2 000 000 $ (4)
-Salary Remaining : 1 660 714 $
Ukko-Pekka Luukkonen 1 750 000 $ (3)
-Salary Remaining : 1 453 125 $
Tanner Jeannot 1 500 000 $ (3)
-Salary Remaining : 1 245 536 $
Yegor Chinakhov 1 100 000 $ (2)
-Salary Remaining : 913 393 $
Kyle Okposo 1 025 000 $ (2)
-Salary Remaining : 851 116 $
Jaycob Megna 900 000 $ (1)
-Salary Remaining : 747 321 $
Total Pro Players20
Salary Commitment
Year 47 : 83 055 000 $
Year 48 : 68 725 000 $
Year 49 : 43 450 000 $
Year 50 : 34 700 000 $
Salary Average Commitment
Year 47 : 83 055 000 $
Year 48 : 68 725 000 $
Year 49 : 43 450 000 $
Year 50 : 34 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 055 000 $
Year 48 : 68 725 000 $
Year 49 : 43 450 000 $
Year 50 : 34 700 000 $

Farm Players Salaries

Colin White 450 000 $ (1)
Salary Remaining : 374 336 $
Matt Dumba 400 000 $ (4)
Salary Remaining : 332 743 $
Ross Colton 240 000 $ (4)
Salary Remaining : 199 646 $
Anthony Duclair 225 000 $ (4)
Salary Remaining : 187 168 $
Kevin Rooney 120 000 $ (2)
Salary Remaining : 99 823 $
Sheldon Dries 100 000 $ (4)
Salary Remaining : 83 186 $
Adam Gaudette 100 000 $ (2)
Salary Remaining : 83 186 $
Josh Leivo 100 000 $ (4)
Salary Remaining : 83 186 $
Michael Pezzetta 100 000 $ (2)
Salary Remaining : 83 186 $
Mikhail Maltsev 100 000 $ (2)
Salary Remaining : 83 186 $
Jordan Gross 100 000 $ (4)
Salary Remaining : 83 186 $
Nick Perbix 95 000 $ (4)
Salary Remaining : 79 027 $
Rem Pitlick 90 000 $ (3)
Salary Remaining : 74 867 $
Adam Werner 85 000 $ (1)
Salary Remaining : 70 708 $
Curtis McKenzie 80 000 $ (1)
Salary Remaining : 66 549 $
Laurent Dauphin 75 000 $ (4)
Salary Remaining : 62 389 $
Total Farm Players16
Salary Commitment
Year 47 : 2 460 000 $
Year 48 : 1 845 000 $
Year 49 : 1 425 000 $
Year 50 : 1 335 000 $
Salary Average Commitment
Year 47 : 2 460 000 $
Year 48 : 1 845 000 $
Year 49 : 1 425 000 $
Year 50 : 1 335 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 114 $ - 6 338 - 97,51%
Level 2: 5000 - 78 $ - 4 504 - 90,08%
Level 3: 2500 - 46 $ - 2 500 - 99,98%
Level 4: 4500 - 31 $ - 4 304 - 95,64%
Luxury : 1500 - 240 $ - 1 282 - 85,45%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 65 $ - 1 150 - 57,50%
Farm Level 2: 1000 - 20 $ - 826 - 82,62%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18 928 - 94,64%
Average Income per Game1 955 865 $
Year to Date Revenue13 691 052 $
Farm
Home Games Left32
Average Attendance - %1 976 - 65,87%
Average Income per Game109 528 $
Year to Date Revenue657 168 $

Expense

Pro Players Total Salaries80 050 000 $
Farm Players Total Salaries1 507 500 $
Coaches Total Salaries4 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 278 565 $
Farm Year To Date Expenses384 621 $
Pro Salary Cap To Date13 599 999 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 631 802 $
Farm Estimated Season Revenue3 504 896 $
Pro Remaining Season Days93
Pro Expenses Per Days750 446 $
Pro Estimated Expenses69 791 478 $
Farm Remaining Season Days94
Farm Expenses Per Days20 420 $
Farm Estimated Expenses1 919 480 $
Estimated Season Expenses71 710 958 $
Season Salary Cap80 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $3 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 050 000 $
Current Bank Account19 318 641 $
Projected Bank Account11 744 381 $

Pro Players Salaries

Leon Draisaitl 12 500 000 $ (3)
-Salary Remaining : 10 379 464 $
William Nylander 8 000 000 $ (3)
-Salary Remaining : 6 642 857 $
Jordan Kyrou 7 500 000 $ (4)
-Salary Remaining : 6 227 679 $
Linus Ullmark 6 000 000 $ (5)
-Salary Remaining : 4 982 143 $
Adrian Kempe 6 000 000 $ (5)
-Salary Remaining : 4 982 143 $
Rasmus Dahlin 5 500 000 $ (1)
-Salary Remaining : 4 566 964 $
Ryan Nugent-Hopkins 5 500 000 $ (2)
-Salary Remaining : 4 566 964 $
Phillip Danault 4 900 000 $ (4)
-Salary Remaining : 4 068 750 $
Jamie Oleksiak 3 500 000 $ (4)
-Salary Remaining : 2 906 250 $
Josh Manson 3 000 000 $ (3)
-Salary Remaining : 2 491 071 $
Jonas Siegenthaler 2 300 000 $ (4)
-Salary Remaining : 1 909 821 $
Vince Dunn 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
Jesper Fast 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
K'Andre Miller 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
Noel Acciari 1 500 000 $ (3)
-Salary Remaining : 1 245 536 $
Daniel Vladar 1 500 000 $ (2)
-Salary Remaining : 1 245 536 $
Ilya Mikheyev 1 500 000 $ (1)
-Salary Remaining : 1 245 536 $
Kevin Stenlund 1 300 000 $ (5)
-Salary Remaining : 1 079 464 $
Jarred Tinordi 1 000 000 $ (1)
-Salary Remaining : 830 357 $
Danton Heinen 900 000 $ (4)
-Salary Remaining : 747 321 $
Connor Dewar 900 000 $ (2)
-Salary Remaining : 747 321 $
Cooper Marody 750 000 $ (4)
-Salary Remaining : 622 768 $
Total Pro Players22
Salary Commitment
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $
Salary Average Commitment
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $
Salary Cap with 1 Way Contract
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $

Farm Players Salaries

Kevin Lankinen 150 000 $ (3)
Salary Remaining : 124 779 $
Robin Salo 100 000 $ (2)
Salary Remaining : 83 186 $
Maxim Mamin 100 000 $ (1)
Salary Remaining : 83 186 $
Adam Huska 95 000 $ (2)
Salary Remaining : 79 027 $
Joona Luoto 77 500 $ (3)
Salary Remaining : 64 469 $
Bobby McMann 77 500 $ (4)
Salary Remaining : 64 469 $
David Gust 77 500 $ (2)
Salary Remaining : 64 469 $
Jackson LaCombe 77 500 $ (4)
Salary Remaining : 64 469 $
Jacob Lucchini 77 500 $ (1)
Salary Remaining : 64 469 $
Nick DeSimone 77 500 $ (3)
Salary Remaining : 64 469 $
Oskar Olausson 77 500 $ (4)
Salary Remaining : 64 469 $
Gustav Olofsson 77 500 $ (3)
Salary Remaining : 64 469 $
Gage Quinney 77 500 $ (3)
Salary Remaining : 64 469 $
Mitch Reinke 75 000 $ (4)
Salary Remaining : 62 389 $
Chase Pearson 75 000 $ (2)
Salary Remaining : 62 389 $
Joel L'Esperance 75 000 $ (4)
Salary Remaining : 62 389 $
Joel Hanley 70 000 $ (3)
Salary Remaining : 58 230 $
Gerald Mayhew 70 000 $ (3)
Salary Remaining : 58 230 $
Total Farm Players18
Salary Commitment
Year 47 : 1 507 500 $
Year 48 : 1 330 000 $
Year 49 : 982 500 $
Year 50 : 382 500 $
Salary Average Commitment
Year 47 : 1 507 500 $
Year 48 : 1 330 000 $
Year 49 : 982 500 $
Year 50 : 382 500 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 70 $ - 4 999 - 99,98%
Level 3: 2250 - 60 $ - 1 846 - 82,03%
Level 4: 4000 - 40 $ - 2 919 - 72,96%
Luxury : 1250 - 200 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 75 $ - 965 - 48,24%
Farm Level 2: 1000 - 30 $ - 527 - 52,66%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17 013 - 91,96%
Average Income per Game1 712 887 $
Year to Date Revenue11 990 208 $
Farm
Home Games Left31
Average Attendance - %1 491 - 49,71%
Average Income per Game105 794 $
Year to Date Revenue740 556 $

Expense

Pro Players Total Salaries77 400 000 $
Farm Players Total Salaries3 857 500 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 087 498 $
Farm Year To Date Expenses759 643 $
Pro Salary Cap To Date12 449 105 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 099 493 $
Farm Estimated Season Revenue3 279 605 $
Pro Remaining Season Days93
Pro Expenses Per Days722 321 $
Pro Estimated Expenses67 175 853 $
Farm Remaining Season Days94
Farm Expenses Per Days40 332 $
Farm Estimated Expenses3 791 208 $
Estimated Season Expenses70 967 061 $
Season Salary Cap74 900 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $9 100 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 900 000 $
Current Bank Account67 142 324 $
Projected Bank Account52 554 361 $

Pro Players Salaries

Brad Marchand 8 500 000 $ (2)
-Salary Remaining : 7 058 036 $
Logan Couture 6 150 000 $ (2)
-Salary Remaining : 5 106 696 $
Jared Spurgeon 6 000 000 $ (3)
-Salary Remaining : 4 982 143 $
Frederik Andersen 6 000 000 $ (3)
-Salary Remaining : 4 982 143 $
Jeff Skinner 6 000 000 $ (5)
-Salary Remaining : 4 982 143 $
Mats Zuccarello 5 750 000 $ (2)
-Salary Remaining : 4 774 554 $
Viktor Arvidsson 5 200 000 $ (3)
-Salary Remaining : 4 317 857 $
Jonas Brodin 5 000 000 $ (5)
-Salary Remaining : 4 151 786 $
Ryan Hartman 4 200 000 $ (1)
-Salary Remaining : 3 487 500 $
Scott Harrington 3 000 000 $ (5)
-Salary Remaining : 2 491 071 $
Ty Dellandrea 3 000 000 $ (3)
-Salary Remaining : 2 491 071 $
Hunter McKown 2 650 000 $ (4)
-Salary Remaining : 2 200 446 $
Nick Jensen 2 500 000 $ (2)
-Salary Remaining : 2 075 893 $
Nick Bonino (Out of Payroll) 2 500 000 $ (2)
-Salary Remaining : 2 075 893 $
Jack Campbell 2 500 000 $ (4)
-Salary Remaining : 2 075 893 $
Jeff Carter 2 000 000 $ (4)
-Salary Remaining : 1 660 714 $
Eeli Tolvanen 1 900 000 $ (2)
-Salary Remaining : 1 577 679 $
Colin Miller 1 500 000 $ (3)
-Salary Remaining : 1 245 536 $
Brett Kulak 1 300 000 $ (2)
-Salary Remaining : 1 079 464 $
Klim Kostin 950 000 $ (1)
-Salary Remaining : 788 839 $
Mason Shaw 800 000 $ (2)
-Salary Remaining : 664 286 $
Total Pro Players21
Salary Commitment
Year 47 : 77 400 000 $
Year 48 : 72 250 000 $
Year 49 : 42 850 000 $
Year 50 : 21 150 000 $
Salary Average Commitment
Year 47 : 77 400 000 $
Year 48 : 72 250 000 $
Year 49 : 42 850 000 $
Year 50 : 21 150 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 400 000 $
Year 48 : 72 250 000 $
Year 49 : 42 850 000 $
Year 50 : 21 150 000 $

Farm Players Salaries

Alex Goligoski 450 000 $ (1)
Salary Remaining : 374 336 $
Paul Byron 400 000 $ (2)
Salary Remaining : 332 743 $
Mathieu Perreault 400 000 $ (2)
Salary Remaining : 332 743 $
Cedric Paquette 350 000 $ (2)
Salary Remaining : 291 150 $
Mark Friedman 300 000 $ (5)
Salary Remaining : 249 558 $
Derek Stepan 300 000 $ (5)
Salary Remaining : 249 558 $
Tanner Pearson 250 000 $ (2)
Salary Remaining : 207 965 $
Patrick Maroon 150 000 $ (1)
Salary Remaining : 124 779 $
Nico Daws 110 000 $ (2)
Salary Remaining : 91 504 $
Vinni Lettieri 90 000 $ (4)
Salary Remaining : 74 867 $
Alex Formenton 77 500 $ (5)
Salary Remaining : 64 469 $
Max McCormick 77 500 $ (5)
Salary Remaining : 64 469 $
Sheldon Rempal 77 500 $ (5)
Salary Remaining : 64 469 $
Andrew Poturalski 77 500 $ (5)
Salary Remaining : 64 469 $
Brogan Rafferty 77 500 $ (5)
Salary Remaining : 64 469 $
Kristian Reichel 77 500 $ (5)
Salary Remaining : 64 469 $
Vitaly Abramov 77 500 $ (5)
Salary Remaining : 64 469 $
Kevin Gravel 75 000 $ (3)
Salary Remaining : 62 389 $
Kole Sherwood 75 000 $ (4)
Salary Remaining : 62 389 $
Dylan McIlrath 75 000 $ (3)
Salary Remaining : 62 389 $
Brian Pinho 75 000 $ (1)
Salary Remaining : 62 389 $
Taylor Fedun 75 000 $ (3)
Salary Remaining : 62 389 $
Ivan Prosvetov 70 000 $ (3)
Salary Remaining : 58 230 $
Nic Petan 70 000 $ (3)
Salary Remaining : 58 230 $
Total Farm Players24
Salary Commitment
Year 47 : 3 857 500 $
Year 48 : 3 182 500 $
Year 49 : 1 672 500 $
Year 50 : 1 307 500 $
Salary Average Commitment
Year 47 : 3 857 500 $
Year 48 : 3 182 500 $
Year 49 : 1 672 500 $
Year 50 : 1 307 500 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 109 $ - 6 373 - 98,04%
Level 2: 5500 - 72 $ - 5 413 - 98,42%
Level 3: 2500 - 45 $ - 2 500 - 100,00%
Level 4: 4500 - 31 $ - 4 342 - 96,48%
Luxury : 1500 - 221 $ - 1 381 - 92,07%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,63%
Farm Level 2: 1000 - 15 $ - 997 - 99,73%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20 009 - 97,60%
Average Income per Game1 964 006 $
Year to Date Revenue13 748 042 $
Farm
Home Games Left32
Average Attendance - %2 990 - 99,66%
Average Income per Game101 637 $
Year to Date Revenue609 822 $

Expense

Pro Players Total Salaries56 700 000 $
Farm Players Total Salaries2 107 500 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 848 658 $
Farm Year To Date Expenses521 045 $
Pro Salary Cap To Date9 544 197 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 884 186 $
Farm Estimated Season Revenue3 252 384 $
Pro Remaining Season Days93
Pro Expenses Per Days519 643 $
Pro Estimated Expenses48 326 799 $
Farm Remaining Season Days94
Farm Expenses Per Days27 500 $
Farm Estimated Expenses2 585 000 $
Estimated Season Expenses50 911 799 $
Season Salary Cap56 700 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $27 300 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 4 700 000 $
Current Bank Account122 239 158 $
Projected Bank Account135 463 929 $

Pro Players Salaries

Stephane Da Costa 8 000 000 $ (1)
-Salary Remaining : 6 642 857 $
Jonathan Racine 8 000 000 $ (1)
-Salary Remaining : 6 642 857 $
Kaapo Kakko 5 000 000 $ (1)
-Salary Remaining : 4 151 786 $
James van Riemsdyk 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Jonathan Bernier 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
MacKenzie Blackwood 2 500 000 $ (3)
-Salary Remaining : 2 075 893 $
Jonathan Drouin 2 500 000 $ (4)
-Salary Remaining : 2 075 893 $
Marcus Foligno 2 500 000 $ (5)
-Salary Remaining : 2 075 893 $
Joel Armia 2 200 000 $ (2)
-Salary Remaining : 1 826 786 $
Sammy Blais 1 500 000 $ (1)
-Salary Remaining : 1 245 536 $
Tyson Jost 1 500 000 $ (1)
-Salary Remaining : 1 245 536 $
Josh Brown 1 500 000 $ (3)
-Salary Remaining : 1 245 536 $
Philipp Kurashev 1 500 000 $ (3)
-Salary Remaining : 1 245 536 $
J.J. Moser 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Marco Rossi 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Juuso Valimaki 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Jake Neighbours 1 100 000 $ (2)
-Salary Remaining : 913 393 $
Colin Blackwell 1 000 000 $ (2)
-Salary Remaining : 830 357 $
Felix Sandstrom 950 000 $ (2)
-Salary Remaining : 788 839 $
Alexander Alexeyev 950 000 $ (2)
-Salary Remaining : 788 839 $
Alexey Toropchenko 950 000 $ (2)
-Salary Remaining : 788 839 $
Dennis Gilbert 900 000 $ (3)
-Salary Remaining : 747 321 $
Jakub Zboril 900 000 $ (4)
-Salary Remaining : 747 321 $
Austin Wagner 850 000 $ (3)
-Salary Remaining : 705 804 $
Guillaume Brisebois 800 000 $ (4)
-Salary Remaining : 664 286 $
Total Pro Players25
Salary Commitment
Year 47 : 56 700 000 $
Year 48 : 24 700 000 $
Year 49 : 13 950 000 $
Year 50 : 6 700 000 $
Salary Average Commitment
Year 47 : 56 700 000 $
Year 48 : 24 700 000 $
Year 49 : 13 950 000 $
Year 50 : 6 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 56 700 000 $
Year 48 : 24 700 000 $
Year 49 : 13 950 000 $
Year 50 : 6 700 000 $

Farm Players Salaries

Jamie Drysdale 200 000 $ (3)
Salary Remaining : 166 372 $
Marco Kasper 120 000 $ (4)
Salary Remaining : 99 823 $
Andreas Johnsson 100 000 $ (4)
Salary Remaining : 83 186 $
Scott Reedy 100 000 $ (2)
Salary Remaining : 83 186 $
Joel Hofer 100 000 $ (2)
Salary Remaining : 83 186 $
Owen Beck 95 000 $ (4)
Salary Remaining : 79 027 $
Markus Niemelainen 95 000 $ (2)
Salary Remaining : 79 027 $
Ivan Chekhovich 90 000 $ (3)
Salary Remaining : 74 867 $
Jesse Ylonen 90 000 $ (3)
Salary Remaining : 74 867 $
Olli Juolevi 90 000 $ (3)
Salary Remaining : 74 867 $
Valtteri Puustinen 90 000 $ (2)
Salary Remaining : 74 867 $
Sean Day 85 000 $ (2)
Salary Remaining : 70 708 $
Michael Dipietro 85 000 $ (4)
Salary Remaining : 70 708 $
Lucas Wallmark 85 000 $ (4)
Salary Remaining : 70 708 $
Janne Kuokkanen 85 000 $ (3)
Salary Remaining : 70 708 $
Tyler Angle 77 500 $ (4)
Salary Remaining : 64 469 $
Victor Rask 77 500 $ (5)
Salary Remaining : 64 469 $
Nicholas Baptiste 77 500 $ (5)
Salary Remaining : 64 469 $
Dillon Heatherington 75 000 $ (1)
Salary Remaining : 62 389 $
Otto Koivula 75 000 $ (1)
Salary Remaining : 62 389 $
Connor Bunnaman 75 000 $ (1)
Salary Remaining : 62 389 $
Alan Quine 70 000 $ (4)
Salary Remaining : 58 230 $
David Farrance 70 000 $ (3)
Salary Remaining : 58 230 $
Total Farm Players23
Salary Commitment
Year 47 : 2 107 500 $
Year 48 : 1 882 500 $
Year 49 : 1 412 500 $
Year 50 : 787 500 $
Salary Average Commitment
Year 47 : 2 107 500 $
Year 48 : 1 882 500 $
Year 49 : 1 412 500 $
Year 50 : 787 500 $

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

Arena NameMiami Arena
Level 1: 6000 - 115 $ - 5 908 - 98,47%
Level 2: 5000 - 75 $ - 4 958 - 99,17%
Level 3: 2500 - 48 $ - 2 373 - 94,91%
Level 4: 4000 - 35 $ - 3 455 - 86,38%
Luxury : 1000 - 240 $ - 1 000 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 3000 - 35 $ - 3 000 - 100,00%
Farm Level 2: 2000 - 15 $ - 1 988 - 99,42%
Farm Total Capacity :5000

Income

Home Games Left31
Average Attendance - %17 695 - 95,65%
Average Income per Game1 831 380 $
Year to Date Revenue12 819 657 $
Farm
Home Games Left31
Average Attendance - %4 988 - 99,77%
Average Income per Game161 792 $
Year to Date Revenue1 132 542 $

Expense

Pro Players Total Salaries61 150 000 $
Farm Players Total Salaries2 480 000 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 179 686 $
Farm Year To Date Expenses929 671 $
Pro Salary Cap To Date10 501 113 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 772 767 $
Farm Estimated Season Revenue5 015 543 $
Pro Remaining Season Days93
Pro Expenses Per Days581 696 $
Pro Estimated Expenses54 097 728 $
Farm Remaining Season Days94
Farm Expenses Per Days44 071 $
Farm Estimated Expenses4 142 674 $
Estimated Season Expenses58 240 402 $
Season Salary Cap61 150 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $22 850 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 9 150 000 $
Current Bank Account89 855 463 $
Projected Bank Account93 403 371 $

Pro Players Salaries

Keith Yandle 6 000 000 $ (1)
-Salary Remaining : 4 982 143 $
Justin Auger 6 000 000 $ (1)
-Salary Remaining : 4 982 143 $
Landon Bow 6 000 000 $ (1)
-Salary Remaining : 4 982 143 $
Shea Weber 6 000 000 $ (1)
-Salary Remaining : 4 982 143 $
Shane Harper (Out of Payroll) 6 000 000 $ (1)
-Salary Remaining : 4 982 143 $
Taylor Hall 5 000 000 $ (1)
-Salary Remaining : 4 151 786 $
Adam Brooks 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Joel Farabee 3 800 000 $ (3)
-Salary Remaining : 3 155 357 $
Gustav Nyquist 3 250 000 $ (1)
-Salary Remaining : 2 698 661 $
Owen Tippett 3 000 000 $ (4)
-Salary Remaining : 2 491 071 $
Travis Dermott 2 000 000 $ (4)
-Salary Remaining : 1 660 714 $
Ville Heinola 2 000 000 $ (4)
-Salary Remaining : 1 660 714 $
Louis Domingue (Out of Payroll) 2 000 000 $ (3)
-Salary Remaining : 1 660 714 $
Michael Houser 2 000 000 $ (3)
-Salary Remaining : 1 660 714 $
Brandon Halverson (Out of Payroll) 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
Casey Cizikas 1 500 000 $ (1)
-Salary Remaining : 1 245 536 $
Owen Power 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Mason McTavish 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Dawson Mercer 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Alec Regula 1 000 000 $ (2)
-Salary Remaining : 830 357 $
A.J. Greer 1 000 000 $ (5)
-Salary Remaining : 830 357 $
Jack Drury 1 000 000 $ (2)
-Salary Remaining : 830 357 $
Connor Ingram 900 000 $ (2)
-Salary Remaining : 747 321 $
Beck Malenstyn 800 000 $ (1)
-Salary Remaining : 664 286 $
Brett Ritchie 775 000 $ (1)
-Salary Remaining : 643 527 $
Oliver Kylington 775 000 $ (5)
-Salary Remaining : 643 527 $
Marc McLaughlin 750 000 $ (4)
-Salary Remaining : 622 768 $
Total Pro Players27
Salary Commitment
Year 47 : 71 150 000 $
Year 48 : 23 825 000 $
Year 49 : 17 325 000 $
Year 50 : 9 525 000 $
Salary Average Commitment
Year 47 : 71 150 000 $
Year 48 : 23 825 000 $
Year 49 : 17 325 000 $
Year 50 : 9 525 000 $
Salary Cap with 1 Way Contract
Year 47 : 71 150 000 $
Year 48 : 23 825 000 $
Year 49 : 17 325 000 $
Year 50 : 9 525 000 $

Farm Players Salaries

Jonathan Dahlen 400 000 $ (1)
Salary Remaining : 332 743 $
Cam York 300 000 $ (1)
Salary Remaining : 249 558 $
Quinton Byfield 300 000 $ (3)
Salary Remaining : 249 558 $
Shane Pinto 250 000 $ (2)
Salary Remaining : 207 965 $
Connor McMichael 200 000 $ (3)
Salary Remaining : 166 372 $
Wyatt Johnston 120 000 $ (4)
Salary Remaining : 99 823 $
Luke Hughes 120 000 $ (4)
Salary Remaining : 99 823 $
Dominic Turgeon 100 000 $ (1)
Salary Remaining : 83 186 $
Bobby Brink 100 000 $ (2)
Salary Remaining : 83 186 $
Wyatt Kalynuk 100 000 $ (2)
Salary Remaining : 83 186 $
Dylan Holloway 90 000 $ (4)
Salary Remaining : 74 867 $
Alex Vlasic 90 000 $ (2)
Salary Remaining : 74 867 $
Reilly Walsh 85 000 $ (2)
Salary Remaining : 70 708 $
Filip Hallander 75 000 $ (2)
Salary Remaining : 62 389 $
Jeremy Davies 75 000 $ (2)
Salary Remaining : 62 389 $
Jackson Cates 75 000 $ (4)
Salary Remaining : 62 389 $
Total Farm Players16
Salary Commitment
Year 47 : 2 480 000 $
Year 48 : 1 680 000 $
Year 49 : 905 000 $
Year 50 : 405 000 $
Salary Average Commitment
Year 47 : 2 480 000 $
Year 48 : 1 680 000 $
Year 49 : 905 000 $
Year 50 : 405 000 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 105 $ - 6 504 - 92,91%
Level 2: 5250 - 75 $ - 5 046 - 96,12%
Level 3: 4000 - 45 $ - 2 759 - 68,96%
Level 4: 5000 - 25 $ - 4 793 - 95,86%
Luxury : 1750 - 178 $ - 1 701 - 97,19%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 999 - 99,94%
Farm Level 2: 1000 - 15 $ - 997 - 99,73%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20 802 - 90,45%
Average Income per Game1 929 686 $
Year to Date Revenue15 437 491 $
Farm
Home Games Left31
Average Attendance - %2 996 - 99,87%
Average Income per Game101 903 $
Year to Date Revenue713 322 $

Expense

Pro Players Total Salaries55 450 000 $
Farm Players Total Salaries1 502 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 322 324 $
Farm Year To Date Expenses380 291 $
Pro Salary Cap To Date9 003 573 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 890 591 $
Farm Estimated Season Revenue3 158 997 $
Pro Remaining Season Days93
Pro Expenses Per Days504 018 $
Pro Estimated Expenses46 873 674 $
Farm Remaining Season Days94
Farm Expenses Per Days19 491 $
Farm Estimated Expenses1 832 154 $
Estimated Season Expenses48 705 828 $
Season Salary Cap54 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $29 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 250 000 $
Current Bank Account64 164 506 $
Projected Bank Account76 508 266 $

Pro Players Salaries

Jakub Voracek 6 000 000 $ (1)
-Salary Remaining : 4 982 143 $
Josh Norris 4 500 000 $ (1)
-Salary Remaining : 3 736 607 $
Brandon Saad 4 500 000 $ (3)
-Salary Remaining : 3 736 607 $
Damon Severson 4 100 000 $ (2)
-Salary Remaining : 3 404 464 $
Sam Gagner 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Austin Czarnik 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Frederick Gaudreau 3 250 000 $ (1)
-Salary Remaining : 2 698 661 $
William Borgen 2 500 000 $ (2)
-Salary Remaining : 2 075 893 $
Carson Soucy 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
Oskar Sundqvist 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
Jake Allen 2 000 000 $ (3)
-Salary Remaining : 1 660 714 $
Ty Smith 1 500 000 $ (2)
-Salary Remaining : 1 245 536 $
Alexander Holtz 1 500 000 $ (3)
-Salary Remaining : 1 245 536 $
Jakob Pelletier 1 200 000 $ (4)
-Salary Remaining : 996 429 $
Akira Schmid (Out of Payroll) 1 200 000 $ (1)
-Salary Remaining : 996 429 $
Calvin de Haan 1 100 000 $ (1)
-Salary Remaining : 913 393 $
Tyler Johnson 1 025 000 $ (3)
-Salary Remaining : 851 116 $
Saku Maenalanen 1 000 000 $ (2)
-Salary Remaining : 830 357 $
Ian Mitchell 1 000 000 $ (1)
-Salary Remaining : 830 357 $
Collin Delia 1 000 000 $ (2)
-Salary Remaining : 830 357 $
Julien Gauthier 950 000 $ (3)
-Salary Remaining : 788 839 $
Brock Faber 925 000 $ (4)
-Salary Remaining : 768 080 $
Karson Kuhlman 900 000 $ (2)
-Salary Remaining : 747 321 $
Arber Xhekaj 875 000 $ (4)
-Salary Remaining : 726 563 $
Tim Berni 875 000 $ (5)
-Salary Remaining : 726 563 $
Alexei Melnichuk 800 000 $ (1)
-Salary Remaining : 664 286 $
Marc Michaelis 750 000 $ (3)
-Salary Remaining : 622 768 $
Total Pro Players27
Salary Commitment
Year 47 : 55 450 000 $
Year 48 : 25 600 000 $
Year 49 : 14 600 000 $
Year 50 : 3 875 000 $
Salary Average Commitment
Year 47 : 55 450 000 $
Year 48 : 25 600 000 $
Year 49 : 14 600 000 $
Year 50 : 3 875 000 $
Salary Cap with 1 Way Contract
Year 47 : 55 450 000 $
Year 48 : 25 600 000 $
Year 49 : 14 600 000 $
Year 50 : 3 875 000 $

Farm Players Salaries

Thomas Harley 500 000 $ (3)
Salary Remaining : 415 929 $
Thomas Bordeleau 120 000 $ (2)
Salary Remaining : 99 823 $
Will Butcher 95 000 $ (3)
Salary Remaining : 79 027 $
Tyler Kleven 95 000 $ (1)
Salary Remaining : 79 027 $
Mac Hollowell 95 000 $ (3)
Salary Remaining : 79 027 $
Carl Dahlstrom 90 000 $ (3)
Salary Remaining : 74 867 $
Hendrix Lapierre 90 000 $ (4)
Salary Remaining : 74 867 $
Tobias Bjornfot 90 000 $ (4)
Salary Remaining : 74 867 $
Joshua Ho-Sang 85 000 $ (3)
Salary Remaining : 70 708 $
Cole Reinhardt 85 000 $ (1)
Salary Remaining : 70 708 $
Samuel Fagemo 80 000 $ (2)
Salary Remaining : 66 549 $
Jean-Luc Foudy 77 500 $ (4)
Salary Remaining : 64 469 $
Total Farm Players12
Salary Commitment
Year 47 : 1 502 500 $
Year 48 : 1 322 500 $
Year 49 : 1 122 500 $
Year 50 : 257 500 $
Salary Average Commitment
Year 47 : 1 502 500 $
Year 48 : 1 322 500 $
Year 49 : 1 122 500 $
Year 50 : 257 500 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 100 $ - 6 648 - 94,98%
Level 2: 6000 - 80 $ - 4 289 - 71,48%
Level 3: 3000 - 50 $ - 2 158 - 71,93%
Level 4: 5000 - 30 $ - 4 605 - 92,09%
Luxury : 2000 - 130 $ - 1 910 - 95,48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 981 - 99,04%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %19 609 - 85,26%
Average Income per Game1 802 651 $
Year to Date Revenue14 421 204 $
Farm
Home Games Left32
Average Attendance - %2 981 - 99,36%
Average Income per Game101 195 $
Year to Date Revenue607 170 $

Expense

Pro Players Total Salaries83 100 000 $
Farm Players Total Salaries3 192 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 369 651 $
Farm Year To Date Expenses704 938 $
Pro Salary Cap To Date14 097 316 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 079 515 $
Farm Estimated Season Revenue3 238 240 $
Pro Remaining Season Days93
Pro Expenses Per Days808 929 $
Pro Estimated Expenses75 230 397 $
Farm Remaining Season Days94
Farm Expenses Per Days37 102 $
Farm Estimated Expenses3 487 588 $
Estimated Season Expenses78 717 985 $
Season Salary Cap83 100 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 100 000 $
Current Bank Account20 983 682 $
Projected Bank Account(416 548 $)

Pro Players Salaries

Victor Hedman 8 500 000 $ (3)
-Salary Remaining : 7 058 036 $
John Carlson 7 250 000 $ (5)
-Salary Remaining : 6 020 089 $
Hampus Lindholm 6 500 000 $ (4)
-Salary Remaining : 5 397 321 $
Sergei Bobrovsky 6 250 000 $ (5)
-Salary Remaining : 5 189 732 $
Ryan O'Reilly 5 500 000 $ (5)
-Salary Remaining : 4 566 964 $
Sean Monahan 5 000 000 $ (5)
-Salary Remaining : 4 151 786 $
Tyler Myers 4 800 000 $ (1)
-Salary Remaining : 3 985 714 $
David Perron 4 700 000 $ (2)
-Salary Remaining : 3 902 679 $
David Krejci 4 200 000 $ (1)
-Salary Remaining : 3 487 500 $
Max Domi 4 000 000 $ (3)
-Salary Remaining : 3 321 429 $
Ivan Barbashev 3 500 000 $ (1)
-Salary Remaining : 2 906 250 $
Jason Zucker 3 000 000 $ (3)
-Salary Remaining : 2 491 071 $
Jordan Staal 3 000 000 $ (4)
-Salary Remaining : 2 491 071 $
Alexander Kerfoot 2 900 000 $ (4)
-Salary Remaining : 2 408 036 $
Nikita Zadorov 2 850 000 $ (1)
-Salary Remaining : 2 366 518 $
Barclay Goodrow 2 800 000 $ (2)
-Salary Remaining : 2 325 000 $
Christian Dvorak 2 500 000 $ (1)
-Salary Remaining : 2 075 893 $
Filip Chytil 1 750 000 $ (1)
-Salary Remaining : 1 453 125 $
Keith Kinkaid 850 000 $ (3)
-Salary Remaining : 705 804 $
Victor Mete 850 000 $ (5)
-Salary Remaining : 705 804 $
Stefan Noesen 800 000 $ (2)
-Salary Remaining : 664 286 $
Brady Keeper 800 000 $ (2)
-Salary Remaining : 664 286 $
Joe Thornton 800 000 $ (1)
-Salary Remaining : 664 286 $
Total Pro Players23
Salary Commitment
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Average Commitment
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $

Farm Players Salaries

Sean Couturier 700 000 $ (1)
Salary Remaining : 582 301 $
Oliver Ekman-Larsson 250 000 $ (4)
Salary Remaining : 207 965 $
Yegor Sharangovich 200 000 $ (1)
Salary Remaining : 166 372 $
Kasperi Kapanen 175 000 $ (1)
Salary Remaining : 145 575 $
Kaapo Kahkonen 150 000 $ (1)
Salary Remaining : 124 779 $
Yakov Trenin 150 000 $ (3)
Salary Remaining : 124 779 $
Alexandre Texier 120 000 $ (4)
Salary Remaining : 99 823 $
Christian Fischer 102 500 $ (3)
Salary Remaining : 85 265 $
Mads Sogaard 102 500 $ (3)
Salary Remaining : 85 265 $
Jansen Harkins 92 500 $ (1)
Salary Remaining : 76 947 $
Jake Gardiner 90 000 $ (2)
Salary Remaining : 74 867 $
Parker Kelly 90 000 $ (3)
Salary Remaining : 74 867 $
Xavier Ouellet 90 000 $ (2)
Salary Remaining : 74 867 $
Austin Strand 85 000 $ (3)
Salary Remaining : 70 708 $
Chris Driedger 85 000 $ (4)
Salary Remaining : 70 708 $
Dmitrij Jaskin 80 000 $ (3)
Salary Remaining : 66 549 $
Semyon Der-Arguchintsev 80 000 $ (4)
Salary Remaining : 66 549 $
Ryan Murphy 80 000 $ (2)
Salary Remaining : 66 549 $
Nikolay Goldobin 80 000 $ (1)
Salary Remaining : 66 549 $
Robbie Russo 80 000 $ (2)
Salary Remaining : 66 549 $
MacKenzie MacEachern 80 000 $ (4)
Salary Remaining : 66 549 $
Michael Sgarbossa 80 000 $ (2)
Salary Remaining : 66 549 $
Jayden Halbgewachs 75 000 $ (2)
Salary Remaining : 62 389 $
Filip Chlapik 75 000 $ (3)
Salary Remaining : 62 389 $
Total Farm Players24
Salary Commitment
Year 47 : 3 192 500 $
Year 48 : 1 795 000 $
Year 49 : 1 300 000 $
Year 50 : 615 000 $
Salary Average Commitment
Year 47 : 3 192 500 $
Year 48 : 1 795 000 $
Year 49 : 1 300 000 $
Year 50 : 615 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 126 $ - 5 100 - 85,00%
Level 2: 5250 - 75 $ - 5 085 - 96,85%
Level 3: 2250 - 51 $ - 2 058 - 91,46%
Level 4: 4000 - 33 $ - 3 633 - 90,83%
Luxury : 1500 - 235 $ - 1 299 - 86,57%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 978 - 98,92%
Farm Level 2: 1000 - 20 $ - 796 - 79,61%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 174 - 90,39%
Average Income per Game1 864 726 $
Year to Date Revenue14 917 804 $
Farm
Home Games Left31
Average Attendance - %2 775 - 92,49%
Average Income per Game114 072 $
Year to Date Revenue798 504 $

Expense

Pro Players Total Salaries63 925 000 $
Farm Players Total Salaries2 240 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 382 816 $
Farm Year To Date Expenses512 215 $
Pro Salary Cap To Date9 699 774 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 941 765 $
Farm Estimated Season Revenue3 536 232 $
Pro Remaining Season Days93
Pro Expenses Per Days579 688 $
Pro Estimated Expenses53 910 984 $
Farm Remaining Season Days94
Farm Expenses Per Days24 248 $
Farm Estimated Expenses2 279 312 $
Estimated Season Expenses56 190 296 $
Season Salary Cap61 925 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $22 075 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 9 925 000 $
Current Bank Account96 857 383 $
Projected Bank Account100 145 084 $

Pro Players Salaries

Jason Robertson 8 000 000 $ (3)
-Salary Remaining : 6 642 857 $
John Gibson 6 000 000 $ (2)
-Salary Remaining : 4 982 143 $
John-Jason Peterka 5 250 000 $ (5)
-Salary Remaining : 4 359 375 $
Noah Dobson 5 000 000 $ (1)
-Salary Remaining : 4 151 786 $
Matias Maccelli 4 750 000 $ (5)
-Salary Remaining : 3 944 196 $
Jaden Schwartz 4 250 000 $ (5)
-Salary Remaining : 3 529 018 $
Kirby Dach 4 000 000 $ (3)
-Salary Remaining : 3 321 429 $
Oscar Klefbom 4 000 000 $ (2)
-Salary Remaining : 3 321 429 $
Jesperi Kotkaniemi 3 500 000 $ (2)
-Salary Remaining : 2 906 250 $
Phil Kessel 2 500 000 $ (3)
-Salary Remaining : 2 075 893 $
Peyton Krebs 2 500 000 $ (2)
-Salary Remaining : 2 075 893 $
Charlie Lindgren 2 000 000 $ (5)
-Salary Remaining : 1 660 714 $
Justin Barron (Out of Payroll) 2 000 000 $ (3)
-Salary Remaining : 1 660 714 $
Jonatan Berggren 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Dylan Guenther 1 200 000 $ (3)
-Salary Remaining : 996 429 $
Michael Kesselring 1 100 000 $ (4)
-Salary Remaining : 913 393 $
Matt Nieto 1 025 000 $ (2)
-Salary Remaining : 851 116 $
Wyatt Kaiser 1 000 000 $ (4)
-Salary Remaining : 830 357 $
Matt Kiersted 1 000 000 $ (1)
-Salary Remaining : 830 357 $
Jake Livingstone 1 000 000 $ (4)
-Salary Remaining : 830 357 $
Aatu Raty (Out of Payroll) 1 000 000 $ (3)
-Salary Remaining : 830 357 $
Dmitri Samorukov 900 000 $ (3)
-Salary Remaining : 747 321 $
Dakota Mermis 900 000 $ (3)
-Salary Remaining : 747 321 $
Lukas Reichel 850 000 $ (2)
-Salary Remaining : 705 804 $
Total Pro Players24
Salary Commitment
Year 47 : 64 925 000 $
Year 48 : 58 925 000 $
Year 49 : 39 850 000 $
Year 50 : 19 350 000 $
Salary Average Commitment
Year 47 : 64 925 000 $
Year 48 : 58 925 000 $
Year 49 : 39 850 000 $
Year 50 : 19 350 000 $
Salary Cap with 1 Way Contract
Year 47 : 64 925 000 $
Year 48 : 58 925 000 $
Year 49 : 39 850 000 $
Year 50 : 19 350 000 $

Farm Players Salaries

Viktor Lodin 500 000 $ (2)
Salary Remaining : 415 929 $
Antti Suomela 450 000 $ (2)
Salary Remaining : 374 336 $
Gregory Hofmann 290 000 $ (1)
Salary Remaining : 241 239 $
Grigori Denisenko (Out of Payroll) 150 000 $ (1)
Salary Remaining : 124 779 $
Brendan Perlini 130 000 $ (2)
Salary Remaining : 108 142 $
Devon Levi 120 000 $ (3)
Salary Remaining : 99 823 $
Adam Clendening 110 000 $ (2)
Salary Remaining : 91 504 $
Arvid Soderblom 100 000 $ (3)
Salary Remaining : 83 186 $
Sean Farrell 100 000 $ (4)
Salary Remaining : 83 186 $
Matthew Coronato 100 000 $ (3)
Salary Remaining : 83 186 $
Lukas Rousek 100 000 $ (4)
Salary Remaining : 83 186 $
Jake Leschyshyn 90 000 $ (4)
Salary Remaining : 74 867 $
Total Farm Players12
Salary Commitment
Year 47 : 2 240 000 $
Year 48 : 1 800 000 $
Year 49 : 610 000 $
Year 50 : 290 000 $
Salary Average Commitment
Year 47 : 2 240 000 $
Year 48 : 1 800 000 $
Year 49 : 610 000 $
Year 50 : 290 000 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 4 880 - 81,34%
Level 2: 5000 - 80 $ - 4 299 - 85,98%
Level 3: 2250 - 55 $ - 1 956 - 86,91%
Level 4: 4000 - 40 $ - 3 021 - 75,51%
Luxury : 1250 - 240 $ - 1 228 - 98,26%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 982 - 99,10%
Farm Level 2: 1000 - 15 $ - 995 - 99,49%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %15 384 - 83,16%
Average Income per Game1 801 821 $
Year to Date Revenue12 612 750 $
Farm
Home Games Left31
Average Attendance - %2 977 - 99,23%
Average Income per Game101 151 $
Year to Date Revenue708 060 $

Expense

Pro Players Total Salaries54 175 000 $
Farm Players Total Salaries1 472 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 360 046 $
Farm Year To Date Expenses414 942 $
Pro Salary Cap To Date9 103 343 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 856 464 $
Farm Estimated Season Revenue3 135 694 $
Pro Remaining Season Days93
Pro Expenses Per Days492 634 $
Pro Estimated Expenses45 814 962 $
Farm Remaining Season Days94
Farm Expenses Per Days21 881 $
Farm Estimated Expenses2 056 814 $
Estimated Season Expenses47 871 776 $
Season Salary Cap54 175 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $29 825 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 175 000 $
Current Bank Account87 667 154 $
Projected Bank Account98 787 536 $

Pro Players Salaries

Samuel Girard 4 750 000 $ (1)
-Salary Remaining : 3 944 196 $
Lukas Vejdemo 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Tom Sestito 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Anthony Peluso 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Steven Santini 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Antoine Roussel 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Luke Gazdic 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Kevan Miller 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Glenn Gawdin 3 500 000 $ (1)
-Salary Remaining : 2 906 250 $
Wayne Simmonds 3 000 000 $ (1)
-Salary Remaining : 2 491 071 $
Markus Hannikainen 2 500 000 $ (1)
-Salary Remaining : 2 075 893 $
Cole Sillinger 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Shane Wright 1 200 000 $ (4)
-Salary Remaining : 996 429 $
Seth Jarvis 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Nikita Tryamkin 1 000 000 $ (2)
-Salary Remaining : 830 357 $
Jordan Harris 950 000 $ (2)
-Salary Remaining : 788 839 $
Nikita Nesterenko 900 000 $ (4)
-Salary Remaining : 747 321 $
Daniil Miromanov 900 000 $ (2)
-Salary Remaining : 747 321 $
Jiri Patera 775 000 $ (4)
-Salary Remaining : 643 527 $
Charles Hudon 750 000 $ (3)
-Salary Remaining : 622 768 $
Libor Hajek 750 000 $ (4)
-Salary Remaining : 622 768 $
Brandon Baddock 700 000 $ (2)
-Salary Remaining : 581 250 $
Ken Appleby 700 000 $ (2)
-Salary Remaining : 581 250 $
Jacob De La Rose 700 000 $ (1)
-Salary Remaining : 581 250 $
Libor Sulak 700 000 $ (1)
-Salary Remaining : 581 250 $
Total Pro Players25
Salary Commitment
Year 47 : 54 175 000 $
Year 48 : 11 025 000 $
Year 49 : 4 375 000 $
Year 50 : 3 625 000 $
Salary Average Commitment
Year 47 : 54 175 000 $
Year 48 : 11 025 000 $
Year 49 : 4 375 000 $
Year 50 : 3 625 000 $
Salary Cap with 1 Way Contract
Year 47 : 54 175 000 $
Year 48 : 11 025 000 $
Year 49 : 4 375 000 $
Year 50 : 3 625 000 $

Farm Players Salaries

Alex Galchenyuk 400 000 $ (1)
Salary Remaining : 332 743 $
Veini Vehvilainen 250 000 $ (1)
Salary Remaining : 207 965 $
Paul Ladue 250 000 $ (1)
Salary Remaining : 207 965 $
Markus Granlund 250 000 $ (1)
Salary Remaining : 207 965 $
Zach Sawchenko (Out of Payroll) 90 000 $ (2)
Salary Remaining : 74 867 $
Cole Koepke 82 500 $ (4)
Salary Remaining : 68 628 $
Marian Studenic 80 000 $ (3)
Salary Remaining : 66 549 $
John Persson 70 000 $ (1)
Salary Remaining : 58 230 $
Total Farm Players8
Salary Commitment
Year 47 : 1 472 500 $
Year 48 : 252 500 $
Year 49 : 162 500 $
Year 50 : 82 500 $
Salary Average Commitment
Year 47 : 1 472 500 $
Year 48 : 252 500 $
Year 49 : 162 500 $
Year 50 : 82 500 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 125 $ - 5 063 - 72,33%
Level 2: 6000 - 90 $ - 3 966 - 66,10%
Level 3: 3000 - 55 $ - 1 999 - 66,64%
Level 4: 5000 - 25 $ - 4 750 - 94,99%
Luxury : 2000 - 200 $ - 1 729 - 86,44%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,58%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17 507 - 76,12%
Average Income per Game1 877 127 $
Year to Date Revenue13 139 886 $
Farm
Home Games Left32
Average Attendance - %2 992 - 99,72%
Average Income per Game101 643 $
Year to Date Revenue609 858 $

Expense

Pro Players Total Salaries84 650 000 $
Farm Players Total Salaries2 942 500 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 606 246 $
Farm Year To Date Expenses819 314 $
Pro Salary Cap To Date13 579 459 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 190 924 $
Farm Estimated Season Revenue3 252 576 $
Pro Remaining Season Days93
Pro Expenses Per Days800 446 $
Pro Estimated Expenses74 441 478 $
Farm Remaining Season Days94
Farm Expenses Per Days41 969 $
Farm Estimated Expenses3 945 086 $
Estimated Season Expenses78 386 564 $
Season Salary Cap80 650 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $3 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 650 000 $
Current Bank Account95 433 657 $
Projected Bank Account78 490 593 $

Pro Players Salaries

David Pastrnak 9 000 000 $ (1)
-Salary Remaining : 7 473 214 $
Mika Zibanejad 8 500 000 $ (1)
-Salary Remaining : 7 058 036 $
Roman Josi 8 500 000 $ (4)
-Salary Remaining : 7 058 036 $
J.T. Miller 8 000 000 $ (3)
-Salary Remaining : 6 642 857 $
Alex Pietrangelo 8 000 000 $ (4)
-Salary Remaining : 6 642 857 $
Igor Shesterkin 6 250 000 $ (1)
-Salary Remaining : 5 189 732 $
Artturi Lehkonen 4 800 000 $ (5)
-Salary Remaining : 3 985 714 $
Mike Matheson (Out of Payroll) 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Teuvo Teravainen 3 750 000 $ (1)
-Salary Remaining : 3 113 839 $
Jean-Gabriel Pageau 3 000 000 $ (4)
-Salary Remaining : 2 491 071 $
Conor Garland 3 000 000 $ (3)
-Salary Remaining : 2 491 071 $
Michael Bunting 2 750 000 $ (1)
-Salary Remaining : 2 283 482 $
Jake DeBrusk 2 750 000 $ (1)
-Salary Remaining : 2 283 482 $
Brandon Hagel 2 500 000 $ (1)
-Salary Remaining : 2 075 893 $
Jeremy Swayman 2 250 000 $ (1)
-Salary Remaining : 1 868 304 $
Morgan Frost 2 000 000 $ (4)
-Salary Remaining : 1 660 714 $
Josh Mahura 1 250 000 $ (4)
-Salary Remaining : 1 037 946 $
Zach Whitecloud 1 200 000 $ (3)
-Salary Remaining : 996 429 $
Jani Hakanpaa 1 200 000 $ (3)
-Salary Remaining : 996 429 $
Logan O'Connor 1 000 000 $ (3)
-Salary Remaining : 830 357 $
Dylan Samberg 950 000 $ (2)
-Salary Remaining : 788 839 $
Total Pro Players21
Salary Commitment
Year 47 : 84 650 000 $
Year 48 : 42 900 000 $
Year 49 : 41 950 000 $
Year 50 : 27 550 000 $
Salary Average Commitment
Year 47 : 84 650 000 $
Year 48 : 42 900 000 $
Year 49 : 41 950 000 $
Year 50 : 27 550 000 $
Salary Cap with 1 Way Contract
Year 47 : 84 650 000 $
Year 48 : 42 900 000 $
Year 49 : 41 950 000 $
Year 50 : 27 550 000 $

Farm Players Salaries

Mikko Koskinen 350 000 $ (2)
Salary Remaining : 291 150 $
Trevor Moore 200 000 $ (4)
Salary Remaining : 166 372 $
Rasmus Asplund 125 000 $ (1)
Salary Remaining : 103 982 $
Kirill Marchenko 120 000 $ (4)
Salary Remaining : 99 823 $
Ronald Attard 102 500 $ (3)
Salary Remaining : 85 265 $
Nils Hoglander 100 000 $ (3)
Salary Remaining : 83 186 $
Josh Archibald 100 000 $ (3)
Salary Remaining : 83 186 $
Riley Stillman 100 000 $ (4)
Salary Remaining : 83 186 $
Jordan Spence 100 000 $ (2)
Salary Remaining : 83 186 $
Brett Leason 95 000 $ (2)
Salary Remaining : 79 027 $
Chris Wideman 95 000 $ (3)
Salary Remaining : 79 027 $
Aliaksei Protas 95 000 $ (2)
Salary Remaining : 79 027 $
Phillip Di Giuseppe 90 000 $ (3)
Salary Remaining : 74 867 $
Kyle Burroughs 90 000 $ (3)
Salary Remaining : 74 867 $
Rudolfs Balcers 90 000 $ (4)
Salary Remaining : 74 867 $
Sam Carrick 85 000 $ (3)
Salary Remaining : 70 708 $
Jeffrey Viel 80 000 $ (3)
Salary Remaining : 66 549 $
Joey Keane 80 000 $ (1)
Salary Remaining : 66 549 $
Jay Beagle 80 000 $ (1)
Salary Remaining : 66 549 $
Tristen Robins 80 000 $ (4)
Salary Remaining : 66 549 $
Declan Chisholm 80 000 $ (2)
Salary Remaining : 66 549 $
Nikita Okhotyuk 80 000 $ (2)
Salary Remaining : 66 549 $
Justus Annunen 80 000 $ (2)
Salary Remaining : 66 549 $
Matt Irwin 80 000 $ (1)
Salary Remaining : 66 549 $
Ben Gleason 80 000 $ (4)
Salary Remaining : 66 549 $
Joey Anderson 80 000 $ (4)
Salary Remaining : 66 549 $
Jack Studnicka 80 000 $ (4)
Salary Remaining : 66 549 $
Sean Walker 75 000 $ (4)
Salary Remaining : 62 389 $
Adam Wilcox 50 000 $ (1)
Salary Remaining : 41 593 $
Total Farm Players29
Salary Commitment
Year 47 : 2 942 500 $
Year 48 : 2 527 500 $
Year 49 : 1 647 500 $
Year 50 : 905 000 $
Salary Average Commitment
Year 47 : 2 942 500 $
Year 48 : 2 527 500 $
Year 49 : 1 647 500 $
Year 50 : 905 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 95 $ - 6 642 - 94,88%
Level 2: 6000 - 70 $ - 5 493 - 91,55%
Level 3: 3000 - 52 $ - 2 032 - 67,72%
Level 4: 5000 - 30 $ - 4 575 - 91,51%
Luxury : 2000 - 190 $ - 1 800 - 89,98%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 50 $ - 1 480 - 74,01%
Farm Level 2: 1000 - 25 $ - 642 - 64,23%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20 541 - 89,31%
Average Income per Game1 920 343 $
Year to Date Revenue13 442 400 $
Farm
Home Games Left32
Average Attendance - %2 123 - 70,75%
Average Income per Game108 080 $
Year to Date Revenue648 480 $

Expense

Pro Players Total Salaries82 525 000 $
Farm Players Total Salaries3 128 755 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 186 386 $
Farm Year To Date Expenses877 487 $
Pro Salary Cap To Date13 847 102 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 530 629 $
Farm Estimated Season Revenue3 458 560 $
Pro Remaining Season Days93
Pro Expenses Per Days754 688 $
Pro Estimated Expenses70 185 984 $
Farm Remaining Season Days94
Farm Expenses Per Days45 387 $
Farm Estimated Expenses4 266 378 $
Estimated Season Expenses74 452 362 $
Season Salary Cap82 525 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 475 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 525 000 $
Current Bank Account96 925 082 $
Projected Bank Account85 461 909 $

Pro Players Salaries

Drew Doughty 10 000 000 $ (3)
-Salary Remaining : 8 303 571 $
Matthew Tkachuk 8 500 000 $ (1)
-Salary Remaining : 7 058 036 $
Sidney Crosby 8 000 000 $ (3)
-Salary Remaining : 6 642 857 $
Mark Stone 7 500 000 $ (4)
-Salary Remaining : 6 227 679 $
Rasmus Andersson 6 250 000 $ (5)
-Salary Remaining : 5 189 732 $
Drake Batherson 5 500 000 $ (1)
-Salary Remaining : 4 566 964 $
Mattias Ekholm 5 250 000 $ (4)
-Salary Remaining : 4 359 375 $
Travis Konecny 5 000 000 $ (1)
-Salary Remaining : 4 151 786 $
Marc-Andre Fleury 5 000 000 $ (4)
-Salary Remaining : 4 151 786 $
Tom Wilson 4 500 000 $ (4)
-Salary Remaining : 3 736 607 $
Brandon Carlo 3 500 000 $ (3)
-Salary Remaining : 2 906 250 $
Ian Cole 3 000 000 $ (3)
-Salary Remaining : 2 491 071 $
Sean Durzi 1 700 000 $ (2)
-Salary Remaining : 1 411 607 $
Sam Lafferty 1 500 000 $ (1)
-Salary Remaining : 1 245 536 $
Jake Evans 1 400 000 $ (1)
-Salary Remaining : 1 162 500 $
Joonas Korpisalo 1 250 000 $ (1)
-Salary Remaining : 1 037 946 $
Matthew Boldy 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Nicolas Aube-Kubel 1 000 000 $ (4)
-Salary Remaining : 830 357 $
Derek Ryan 950 000 $ (1)
-Salary Remaining : 788 839 $
Milan Lucic 775 000 $ (3)
-Salary Remaining : 643 527 $
Rafael Harvey-Pinard 750 000 $ (2)
-Salary Remaining : 622 768 $
Total Pro Players21
Salary Commitment
Year 47 : 82 525 000 $
Year 48 : 58 425 000 $
Year 49 : 54 775 000 $
Year 50 : 29 500 000 $
Salary Average Commitment
Year 47 : 82 525 000 $
Year 48 : 58 425 000 $
Year 49 : 54 775 000 $
Year 50 : 29 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 525 000 $
Year 48 : 58 425 000 $
Year 49 : 54 775 000 $
Year 50 : 29 500 000 $

Farm Players Salaries

Ryan Reaves 500 000 $ (1)
Salary Remaining : 415 929 $
Marco Scandella 375 000 $ (2)
Salary Remaining : 311 947 $
Justin Braun 200 000 $ (2)
Salary Remaining : 166 372 $
Jeff Malott 133 300 $ (2)
Salary Remaining : 110 887 $
Ross Johnston 127 955 $ (3)
Salary Remaining : 106 440 $
Simon Edvinsson 120 000 $ (4)
Salary Remaining : 99 823 $
Reese Johnson 95 000 $ (3)
Salary Remaining : 79 027 $
Aidan McDonough 90 000 $ (4)
Salary Remaining : 74 867 $
Marcus Bjork 90 000 $ (2)
Salary Remaining : 74 867 $
Mike Hardman 87 500 $ (3)
Salary Remaining : 72 788 $
Filip Roos 82 500 $ (4)
Salary Remaining : 68 628 $
Santeri Hatakka 80 000 $ (2)
Salary Remaining : 66 549 $
Eetu Makiniemi 77 500 $ (4)
Salary Remaining : 64 469 $
James Hamblin 77 500 $ (4)
Salary Remaining : 64 469 $
Brandon Gormley 77 500 $ (4)
Salary Remaining : 64 469 $
Cole McWard 77 500 $ (4)
Salary Remaining : 64 469 $
Matthew Kessel 77 500 $ (4)
Salary Remaining : 64 469 $
Joel Teasdale 77 500 $ (4)
Salary Remaining : 64 469 $
Parker Wotherspoon 77 500 $ (4)
Salary Remaining : 64 469 $
Pavol Regenda 77 500 $ (4)
Salary Remaining : 64 469 $
Kyle Criscuolo 77 500 $ (1)
Salary Remaining : 64 469 $
Joey Daccord 75 000 $ (4)
Salary Remaining : 62 389 $
Linus Sandin 75 000 $ (1)
Salary Remaining : 62 389 $
John Hayden 75 000 $ (4)
Salary Remaining : 62 389 $
Joseph Cramarossa 75 000 $ (2)
Salary Remaining : 62 389 $
Christopher Gibson 75 000 $ (2)
Salary Remaining : 62 389 $
Darren Helm 75 000 $ (1)
Salary Remaining : 62 389 $
Total Farm Players27
Salary Commitment
Year 47 : 3 128 755 $
Year 48 : 2 401 255 $
Year 49 : 1 372 955 $
Year 50 : 1 062 500 $
Salary Average Commitment
Year 47 : 3 053 755 $
Year 48 : 2 376 255 $
Year 49 : 1 347 955 $
Year 50 : 1 037 500 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 291 - 61,30%
Level 2: 6000 - 90 $ - 3 706 - 61,77%
Level 3: 3000 - 50 $ - 2 236 - 74,53%
Level 4: 5000 - 40 $ - 2 904 - 58,08%
Luxury : 2000 - 220 $ - 1 403 - 70,14%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,38%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %14 540 - 63,22%
Average Income per Game1 765 071 $
Year to Date Revenue12 355 500 $
Farm
Home Games Left32
Average Attendance - %2 988 - 99,59%
Average Income per Game101 482 $
Year to Date Revenue608 892 $

Expense

Pro Players Total Salaries83 725 000 $
Farm Players Total Salaries2 447 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 082 814 $
Farm Year To Date Expenses522 893 $
Pro Salary Cap To Date13 256 919 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 717 214 $
Farm Estimated Season Revenue3 247 424 $
Pro Remaining Season Days93
Pro Expenses Per Days818 973 $
Pro Estimated Expenses76 164 489 $
Farm Remaining Season Days94
Farm Expenses Per Days26 084 $
Farm Estimated Expenses2 451 896 $
Estimated Season Expenses78 616 385 $
Season Salary Cap83 725 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $275 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 725 000 $
Current Bank Account74 487 051 $
Projected Bank Account53 835 304 $

Pro Players Salaries

Kirill Kaprizov 9 000 000 $ (3)
-Salary Remaining : 7 473 214 $
Robert Thomas 8 000 000 $ (5)
-Salary Remaining : 6 642 857 $
Roope Hintz 7 125 000 $ (3)
-Salary Remaining : 5 916 295 $
Mathew Barzal 6 500 000 $ (3)
-Salary Remaining : 5 397 321 $
Mikhail Sergachev 5 750 000 $ (3)
-Salary Remaining : 4 774 554 $
Nick Schmaltz 5 250 000 $ (3)
-Salary Remaining : 4 359 375 $
Troy Terry 5 000 000 $ (2)
-Salary Remaining : 4 151 786 $
Connor Murphy 4 000 000 $ (5)
-Salary Remaining : 3 321 429 $
Vitek Vanecek 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Sam Bennett 4 000 000 $ (4)
-Salary Remaining : 3 321 429 $
Miro Heiskanen 3 750 000 $ (1)
-Salary Remaining : 3 113 839 $
Gustav Forsling 3 250 000 $ (3)
-Salary Remaining : 2 698 661 $
Daniel Sprong 3 150 000 $ (3)
-Salary Remaining : 2 615 625 $
Yanni Gourde 3 100 000 $ (5)
-Salary Remaining : 2 574 107 $
Cole Caufield 2 500 000 $ (1)
-Salary Remaining : 2 075 893 $
Vladislav Gavrikov 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
Alex Newhook 1 500 000 $ (2)
-Salary Remaining : 1 245 536 $
Mikey Anderson 1 250 000 $ (1)
-Salary Remaining : 1 037 946 $
Karel Vejmelka 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Jake Sanderson 1 200 000 $ (4)
-Salary Remaining : 996 429 $
Blake Lizotte 1 200 000 $ (4)
-Salary Remaining : 996 429 $
Teddy Blueger 1 000 000 $ (4)
-Salary Remaining : 830 357 $
Total Pro Players22
Salary Commitment
Year 47 : 83 725 000 $
Year 48 : 70 225 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $
Salary Average Commitment
Year 47 : 83 725 000 $
Year 48 : 70 225 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 725 000 $
Year 48 : 70 225 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $

Farm Players Salaries

Elvis Merzlikins 350 000 $ (1)
Salary Remaining : 291 150 $
Yaroslav Askarov 110 000 $ (4)
Salary Remaining : 91 504 $
Nicholas Abruzzese 100 000 $ (2)
Salary Remaining : 83 186 $
Axel Jonsson-Fjallby 100 000 $ (2)
Salary Remaining : 83 186 $
Dakota Joshua 95 000 $ (1)
Salary Remaining : 79 027 $
Simon Holmstrom 90 000 $ (4)
Salary Remaining : 74 867 $
Matthew Knies 90 000 $ (4)
Salary Remaining : 74 867 $
Sampo Ranta 90 000 $ (2)
Salary Remaining : 74 867 $
Henry Thrun 85 000 $ (4)
Salary Remaining : 70 708 $
Arttu Ruotsalainen 80 000 $ (3)
Salary Remaining : 66 549 $
Victor Soderstrom 80 000 $ (3)
Salary Remaining : 66 549 $
Samuel Ersson 77 500 $ (4)
Salary Remaining : 64 469 $
Drew Helleson 77 500 $ (4)
Salary Remaining : 64 469 $
Egor Afanasyev 77 500 $ (4)
Salary Remaining : 64 469 $
Hugh McGing 77 500 $ (4)
Salary Remaining : 64 469 $
Jonathan Gruden 77 500 $ (4)
Salary Remaining : 64 469 $
Samuel Walker 77 500 $ (4)
Salary Remaining : 64 469 $
Tyler Tucker 77 500 $ (4)
Salary Remaining : 64 469 $
Dennis Cholowski 75 000 $ (4)
Salary Remaining : 62 389 $
Mattias Norlinder 70 000 $ (2)
Salary Remaining : 58 230 $
Lucas Johansen 70 000 $ (2)
Salary Remaining : 58 230 $
Josiah Slavin 70 000 $ (2)
Salary Remaining : 58 230 $
Brayden Tracey 70 000 $ (2)
Salary Remaining : 58 230 $
Jacob Bernard-Docker 70 000 $ (3)
Salary Remaining : 58 230 $
Rasmus Kupari 70 000 $ (3)
Salary Remaining : 58 230 $
Daniil Tarasov 70 000 $ (3)
Salary Remaining : 58 230 $
Givani Smith 70 000 $ (1)
Salary Remaining : 58 230 $
Total Farm Players27
Salary Commitment
Year 47 : 2 447 500 $
Year 48 : 1 932 500 $
Year 49 : 1 362 500 $
Year 50 : 992 500 $
Salary Average Commitment
Year 47 : 2 447 500 $
Year 48 : 1 932 500 $
Year 49 : 1 362 500 $
Year 50 : 992 500 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 459 - 92,28%
Level 2: 6000 - 56 $ - 5 637 - 93,96%
Level 3: 3000 - 35 $ - 2 809 - 93,64%
Level 4: 5000 - 19 $ - 4 982 - 99,64%
Luxury : 2000 - 181 $ - 1 799 - 89,93%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 999 - 99,90%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %21 686 - 94,29%
Average Income per Game1 706 413 $
Year to Date Revenue11 944 889 $
Farm
Home Games Left31
Average Attendance - %2 999 - 99,97%
Average Income per Game101 982 $
Year to Date Revenue713 874 $

Expense

Pro Players Total Salaries81 700 000 $
Farm Players Total Salaries1 510 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 726 560 $
Farm Year To Date Expenses672 416 $
Pro Salary Cap To Date13 878 343 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 898 794 $
Farm Estimated Season Revenue3 161 442 $
Pro Remaining Season Days93
Pro Expenses Per Days774 107 $
Pro Estimated Expenses71 991 951 $
Farm Remaining Season Days94
Farm Expenses Per Days35 487 $
Farm Estimated Expenses3 335 778 $
Estimated Season Expenses75 327 729 $
Season Salary Cap81 700 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $2 300 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 700 000 $
Current Bank Account7 381 326 $
Projected Bank Account(11 886 167 $)

Pro Players Salaries

Alex Ovechkin 8 000 000 $ (3)
-Salary Remaining : 6 642 857 $
Filip Forsberg 7 800 000 $ (2)
-Salary Remaining : 6 476 786 $
Chris Kreider 7 000 000 $ (2)
-Salary Remaining : 5 812 500 $
Charlie McAvoy 7 000 000 $ (1)
-Salary Remaining : 5 812 500 $
Zach Hyman 7 000 000 $ (5)
-Salary Remaining : 5 812 500 $
Joel Eriksson Ek 6 000 000 $ (5)
-Salary Remaining : 4 982 143 $
Nikolaj Ehlers 6 000 000 $ (2)
-Salary Remaining : 4 982 143 $
Jakob Chychrun 5 500 000 $ (5)
-Salary Remaining : 4 566 964 $
Darcy Kuemper 5 000 000 $ (1)
-Salary Remaining : 4 151 786 $
Christopher Tanev 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Andrew Mangiapane 3 500 000 $ (1)
-Salary Remaining : 2 906 250 $
Brian Dumoulin 3 500 000 $ (5)
-Salary Remaining : 2 906 250 $
Ryan Lindgren 2 500 000 $ (4)
-Salary Remaining : 2 075 893 $
Erik Gudbranson 2 000 000 $ (4)
-Salary Remaining : 1 660 714 $
Jordan Martinook 1 500 000 $ (1)
-Salary Remaining : 1 245 536 $
Zach Aston-Reese 1 500 000 $ (2)
-Salary Remaining : 1 245 536 $
Ryan Lomberg 1 100 000 $ (1)
-Salary Remaining : 913 393 $
Tomas Nosek 1 000 000 $ (4)
-Salary Remaining : 830 357 $
Pierre-Edouard Bellemare 1 000 000 $ (4)
-Salary Remaining : 830 357 $
Spencer Martin 800 000 $ (3)
-Salary Remaining : 664 286 $
Total Pro Players20
Salary Commitment
Year 47 : 81 700 000 $
Year 48 : 59 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $
Salary Average Commitment
Year 47 : 81 700 000 $
Year 48 : 59 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 700 000 $
Year 48 : 59 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $

Farm Players Salaries

Mark Borowiecki 150 000 $ (1)
Salary Remaining : 124 779 $
Tyler Bozak 150 000 $ (1)
Salary Remaining : 124 779 $
Juraj Slafkovsky 120 000 $ (4)
Salary Remaining : 99 823 $
Alex Lyon 110 000 $ (1)
Salary Remaining : 91 504 $
Logan Stanley 100 000 $ (2)
Salary Remaining : 83 186 $
Calvin Thurkauf 100 000 $ (1)
Salary Remaining : 83 186 $
Maxime Lagace 90 000 $ (2)
Salary Remaining : 74 867 $
Zack Mitchell 90 000 $ (2)
Salary Remaining : 74 867 $
Nathan Gerbe 90 000 $ (1)
Salary Remaining : 74 867 $
Julian Melchiori 77 500 $ (4)
Salary Remaining : 64 469 $
Brad Hunt 77 500 $ (4)
Salary Remaining : 64 469 $
Marcus Hogberg 75 000 $ (4)
Salary Remaining : 62 389 $
Gilles Senn 70 000 $ (3)
Salary Remaining : 58 230 $
Jean-Sebastien Dea 70 000 $ (3)
Salary Remaining : 58 230 $
Taylor Leier 70 000 $ (3)
Salary Remaining : 58 230 $
Christoph Bertschy 70 000 $ (2)
Salary Remaining : 58 230 $
Total Farm Players16
Salary Commitment
Year 47 : 1 510 000 $
Year 48 : 910 000 $
Year 49 : 560 000 $
Year 50 : 350 000 $
Salary Average Commitment
Year 47 : 1 510 000 $
Year 48 : 910 000 $
Year 49 : 560 000 $
Year 50 : 350 000 $

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 110 $ - 6 622 - 94,59%
Level 2: 6000 - 70 $ - 5 579 - 92,99%
Level 3: 3000 - 40 $ - 2 900 - 96,68%
Level 4: 5000 - 25 $ - 4 734 - 94,69%
Luxury : 2000 - 180 $ - 1 793 - 89,63%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 953 - 97,64%
Farm Level 2: 1000 - 20 $ - 818 - 81,83%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %21 628 - 94,03%
Average Income per Game2 011 158 $
Year to Date Revenue16 089 264 $
Farm
Home Games Left32
Average Attendance - %2 771 - 92,37%
Average Income per Game113 376 $
Year to Date Revenue680 256 $

Expense

Pro Players Total Salaries79 550 000 $
Farm Players Total Salaries4 240 000 $
Coaches Total Salaries7 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 684 370 $
Farm Year To Date Expenses914 956 $
Pro Salary Cap To Date13 666 521 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 334 740 $
Farm Estimated Season Revenue3 628 032 $
Pro Remaining Season Days93
Pro Expenses Per Days763 839 $
Pro Estimated Expenses71 037 027 $
Farm Remaining Season Days94
Farm Expenses Per Days48 584 $
Farm Estimated Expenses4 566 896 $
Estimated Season Expenses75 603 923 $
Season Salary Cap79 550 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $4 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 550 000 $
Current Bank Account93 312 411 $
Projected Bank Account81 671 260 $

Pro Players Salaries

Mitch Marner 9 600 000 $ (5)
-Salary Remaining : 7 971 429 $
Jack Eichel 9 000 000 $ (3)
-Salary Remaining : 7 473 214 $
Aaron Ekblad 7 500 000 $ (1)
-Salary Remaining : 6 227 679 $
Shea Theodore 6 500 000 $ (4)
-Salary Remaining : 5 397 321 $
Vincent Trocheck 5 500 000 $ (4)
-Salary Remaining : 4 566 964 $
Kevin Fiala 5 500 000 $ (1)
-Salary Remaining : 4 566 964 $
Oliver Bjorkstrand 5 400 000 $ (5)
-Salary Remaining : 4 483 929 $
Cam Talbot 4 000 000 $ (2)
-Salary Remaining : 3 321 429 $
Ryan Suter 3 650 000 $ (1)
-Salary Remaining : 3 030 804 $
Evan Rodrigues 3 200 000 $ (1)
-Salary Remaining : 2 657 143 $
Bowen Byram 3 000 000 $ (3)
-Salary Remaining : 2 491 071 $
Alexis Lafreniere 3 000 000 $ (3)
-Salary Remaining : 2 491 071 $
Lars Eller 2 750 000 $ (2)
-Salary Remaining : 2 283 482 $
Dante Fabbro 2 500 000 $ (2)
-Salary Remaining : 2 075 893 $
Dillon Dube 2 000 000 $ (2)
-Salary Remaining : 1 660 714 $
Evgenii Dadonov 2 000 000 $ (4)
-Salary Remaining : 1 660 714 $
Adin Hill (Out of Payroll) 2 000 000 $ (2)
-Salary Remaining : 1 660 714 $
Jeremy Lauzon 1 100 000 $ (1)
-Salary Remaining : 913 393 $
Nick Cousins 1 000 000 $ (1)
-Salary Remaining : 830 357 $
Pontus Holmberg 900 000 $ (4)
-Salary Remaining : 747 321 $
Gabriel Fortier 750 000 $ (2)
-Salary Remaining : 622 768 $
Kasimir Kaskisuo 700 000 $ (3)
-Salary Remaining : 581 250 $
Total Pro Players22
Salary Commitment
Year 47 : 81 550 000 $
Year 48 : 59 600 000 $
Year 49 : 45 600 000 $
Year 50 : 29 900 000 $
Salary Average Commitment
Year 47 : 81 550 000 $
Year 48 : 59 600 000 $
Year 49 : 45 600 000 $
Year 50 : 29 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 550 000 $
Year 48 : 59 600 000 $
Year 49 : 45 600 000 $
Year 50 : 29 900 000 $

Farm Players Salaries

Torey Krug 550 000 $ (1)
Salary Remaining : 457 522 $
Cam Atkinson 415 000 $ (5)
Salary Remaining : 345 221 $
Calen Addison 400 000 $ (3)
Salary Remaining : 332 743 $
Spencer Knight 300 000 $ (3)
Salary Remaining : 249 558 $
Vinnie Hinostroza 255 000 $ (3)
Salary Remaining : 212 124 $
Jordan Oesterle 255 000 $ (3)
Salary Remaining : 212 124 $
Martin Kaut 215 000 $ (5)
Salary Remaining : 178 850 $
Ben Hutton 205 000 $ (3)
Salary Remaining : 170 531 $
Logan Shaw 205 000 $ (3)
Salary Remaining : 170 531 $
Denis Gurianov 150 000 $ (1)
Salary Remaining : 124 779 $
Kyle Capobianco 100 000 $ (2)
Salary Remaining : 83 186 $
Ryan Merkley 95 000 $ (2)
Salary Remaining : 79 027 $
Jaret Anderson-Dolan 95 000 $ (1)
Salary Remaining : 79 027 $
Egor Sokolov 85 000 $ (2)
Salary Remaining : 70 708 $
Alex Barre-Boulet 85 000 $ (3)
Salary Remaining : 70 708 $
Jakub Lauko 85 000 $ (4)
Salary Remaining : 70 708 $
Samuel Knazko 77 500 $ (4)
Salary Remaining : 64 469 $
Shane Bowers 77 500 $ (4)
Salary Remaining : 64 469 $
Vincent Iorio 77 500 $ (4)
Salary Remaining : 64 469 $
William Cuylle 77 500 $ (4)
Salary Remaining : 64 469 $
Nicolas Beaudin 75 000 $ (1)
Salary Remaining : 62 389 $
Riley Tufte 75 000 $ (2)
Salary Remaining : 62 389 $
Aleksi Heponiemi 75 000 $ (3)
Salary Remaining : 62 389 $
Connor Carrick 70 000 $ (2)
Salary Remaining : 58 230 $
Tyce Thompson 70 000 $ (3)
Salary Remaining : 58 230 $
Cameron Hughes 70 000 $ (1)
Salary Remaining : 58 230 $
Total Farm Players26
Salary Commitment
Year 47 : 4 240 000 $
Year 48 : 3 300 000 $
Year 49 : 2 875 000 $
Year 50 : 1 025 000 $
Salary Average Commitment
Year 47 : 4 240 000 $
Year 48 : 3 300 000 $
Year 49 : 2 875 000 $
Year 50 : 1 025 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 632 - 94,74%
Level 2: 6000 - 57 $ - 5 663 - 94,39%
Level 3: 3000 - 32 $ - 2 919 - 97,30%
Level 4: 5000 - 20 $ - 4 873 - 97,46%
Luxury : 2000 - 190 $ - 1 713 - 85,66%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,59%
Farm Level 2: 1000 - 15 $ - 994 - 99,37%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %21 800 - 94,78%
Average Income per Game1 763 045 $
Year to Date Revenue12 341 316 $
Farm
Home Games Left31
Average Attendance - %2 985 - 99,51%
Average Income per Game101 539 $
Year to Date Revenue710 772 $

Expense

Pro Players Total Salaries79 250 000 $
Farm Players Total Salaries3 502 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 579 461 $
Farm Year To Date Expenses772 820 $
Pro Salary Cap To Date13 391 961 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 654 399 $
Farm Estimated Season Revenue3 147 705 $
Pro Remaining Season Days93
Pro Expenses Per Days747 768 $
Pro Estimated Expenses69 542 424 $
Farm Remaining Season Days94
Farm Expenses Per Days39 841 $
Farm Estimated Expenses3 745 054 $
Estimated Season Expenses73 287 478 $
Season Salary Cap79 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $4 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 250 000 $
Current Bank Account67 779 502 $
Projected Bank Account52 294 128 $

Pro Players Salaries

John Tavares 9 500 000 $ (4)
-Salary Remaining : 7 888 393 $
Andrei Svechnikov 7 750 000 $ (2)
-Salary Remaining : 6 435 268 $
Patrik Laine 7 500 000 $ (2)
-Salary Remaining : 6 227 679 $
Dylan Cozens 7 000 000 $ (4)
-Salary Remaining : 5 812 500 $
Seth Jones 6 000 000 $ (4)
-Salary Remaining : 4 982 143 $
Travis Sanheim 5 000 000 $ (5)
-Salary Remaining : 4 151 786 $
Jake Oettinger 5 000 000 $ (3)
-Salary Remaining : 4 151 786 $
Andre Burakovsky (Out of Payroll) 4 900 000 $ (1)
-Salary Remaining : 4 068 750 $
Filip Hronek 4 750 000 $ (2)
-Salary Remaining : 3 944 196 $
Carter Verhaeghe 4 750 000 $ (4)
-Salary Remaining : 3 944 196 $
Matt Duchene 3 500 000 $ (3)
-Salary Remaining : 2 906 250 $
T.J. Brodie 3 250 000 $ (1)
-Salary Remaining : 2 698 661 $
Petr Mrazek 2 750 000 $ (5)
-Salary Remaining : 2 283 482 $
Eetu Luostarinen 2 500 000 $ (1)
-Salary Remaining : 2 075 893 $
Casey Mittelstadt 2 250 000 $ (1)
-Salary Remaining : 1 868 304 $
Jake McCabe 2 000 000 $ (2)
-Salary Remaining : 1 660 714 $
Radek Faksa 1 750 000 $ (2)
-Salary Remaining : 1 453 125 $
Jan Rutta 1 450 000 $ (1)
-Salary Remaining : 1 204 018 $
Morgan Barron 1 000 000 $ (3)
-Salary Remaining : 830 357 $
Adam Erne 800 000 $ (4)
-Salary Remaining : 664 286 $
Patrick Brown 750 000 $ (1)
-Salary Remaining : 622 768 $
Total Pro Players21
Salary Commitment
Year 47 : 84 150 000 $
Year 48 : 69 050 000 $
Year 49 : 45 300 000 $
Year 50 : 35 800 000 $
Salary Average Commitment
Year 47 : 84 150 000 $
Year 48 : 69 050 000 $
Year 49 : 45 300 000 $
Year 50 : 35 800 000 $
Salary Cap with 1 Way Contract
Year 47 : 84 150 000 $
Year 48 : 69 050 000 $
Year 49 : 45 300 000 $
Year 50 : 35 800 000 $

Farm Players Salaries

Robin Lehner 500 000 $ (1)
Salary Remaining : 415 929 $
Connor Brown 300 000 $ (3)
Salary Remaining : 249 558 $
Adam Boqvist 250 000 $ (4)
Salary Remaining : 207 965 $
Brett Howden 190 000 $ (4)
Salary Remaining : 158 053 $
Adam Ruzicka 175 000 $ (3)
Salary Remaining : 145 575 $
Wade Allison 150 000 $ (3)
Salary Remaining : 124 779 $
Oliver Wahlstrom 125 000 $ (4)
Salary Remaining : 103 982 $
Max Jones 125 000 $ (4)
Salary Remaining : 103 982 $
Sebastien Aho 100 000 $ (2)
Salary Remaining : 83 186 $
Travis Boyd 100 000 $ (5)
Salary Remaining : 83 186 $
Jacob Peterson 100 000 $ (2)
Salary Remaining : 83 186 $
Philip Broberg 100 000 $ (2)
Salary Remaining : 83 186 $
Jonas Rondbjerg 95 000 $ (2)
Salary Remaining : 79 027 $
Nils Aman 90 000 $ (4)
Salary Remaining : 74 867 $
Jakub Galvas 87 000 $ (2)
Salary Remaining : 72 372 $
Adam Raska 85 000 $ (2)
Salary Remaining : 70 708 $
Adam Ginning 85 000 $ (4)
Salary Remaining : 70 708 $
Mikael Pyyhtia 85 000 $ (4)
Salary Remaining : 70 708 $
Jack Rathbone 85 000 $ (3)
Salary Remaining : 70 708 $
Olle Lycksell 80 000 $ (4)
Salary Remaining : 66 549 $
Jan Jenik 80 000 $ (3)
Salary Remaining : 66 549 $
Dylan Wells 77 500 $ (3)
Salary Remaining : 64 469 $
Noah Juulsen 75 000 $ (1)
Salary Remaining : 62 389 $
Dylan Ferguson 75 000 $ (1)
Salary Remaining : 62 389 $
Austin Poganski 75 000 $ (1)
Salary Remaining : 62 389 $
Matthew Highmore 72 500 $ (1)
Salary Remaining : 60 310 $
Drake Caggiula 70 000 $ (5)
Salary Remaining : 58 230 $
Dmytro Timashov 70 000 $ (1)
Salary Remaining : 58 230 $
Total Farm Players28
Salary Commitment
Year 47 : 3 502 000 $
Year 48 : 2 634 500 $
Year 49 : 2 067 500 $
Year 50 : 1 200 000 $
Salary Average Commitment
Year 47 : 3 502 000 $
Year 48 : 2 634 500 $
Year 49 : 2 067 500 $
Year 50 : 1 200 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 581 - 94,01%
Level 2: 6000 - 60 $ - 5 630 - 93,83%
Level 3: 3000 - 35 $ - 2 885 - 96,15%
Level 4: 5000 - 25 $ - 4 756 - 95,11%
Luxury : 2000 - 190 $ - 1 741 - 87,05%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,49%
Farm Level 2: 1000 - 15 $ - 997 - 99,67%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %21 592 - 93,88%
Average Income per Game1 776 865 $
Year to Date Revenue12 438 054 $
Farm
Home Games Left31
Average Attendance - %2 987 - 99,55%
Average Income per Game101 515 $
Year to Date Revenue710 604 $

Expense

Pro Players Total Salaries82 925 000 $
Farm Players Total Salaries2 059 810 $
Coaches Total Salaries5 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 948 888 $
Farm Year To Date Expenses480 100 $
Pro Salary Cap To Date14 075 223 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 082 811 $
Farm Estimated Season Revenue3 146 961 $
Pro Remaining Season Days93
Pro Expenses Per Days786 384 $
Pro Estimated Expenses73 133 712 $
Farm Remaining Season Days94
Farm Expenses Per Days25 308 $
Farm Estimated Expenses2 378 952 $
Estimated Season Expenses75 512 664 $
Season Salary Cap82 925 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 075 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 925 000 $
Current Bank Account29 159 182 $
Projected Bank Account11 876 290 $

Pro Players Salaries

Auston Matthews 11 500 000 $ (2)
-Salary Remaining : 9 549 107 $
Nathan MacKinnon 11 500 000 $ (3)
-Salary Remaining : 9 549 107 $
Bo Horvat 8 000 000 $ (4)
-Salary Remaining : 6 642 857 $
Timo Meier 6 000 000 $ (1)
-Salary Remaining : 4 982 143 $
Neal Pionk 5 800 000 $ (3)
-Salary Remaining : 4 816 071 $
Ivan Provorov 5 800 000 $ (2)
-Salary Remaining : 4 816 071 $
Juuse Saros 5 700 000 $ (2)
-Salary Remaining : 4 733 036 $
Esa Lindell 5 600 000 $ (2)
-Salary Remaining : 4 650 000 $
Rasmus Ristolainen 4 700 000 $ (1)
-Salary Remaining : 3 902 679 $
Nino Niederreiter 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Scott Laughton 2 500 000 $ (1)
-Salary Remaining : 2 075 893 $
Alexander Wennberg 2 400 000 $ (5)
-Salary Remaining : 1 992 857 $
Connor Clifton 1 500 000 $ (4)
-Salary Remaining : 1 245 536 $
Carl Grundstrom 1 500 000 $ (1)
-Salary Remaining : 1 245 536 $
Steven Lorentz 1 200 000 $ (4)
-Salary Remaining : 996 429 $
Laurent Brossoit 1 200 000 $ (5)
-Salary Remaining : 996 429 $
Jason Dickinson 1 200 000 $ (3)
-Salary Remaining : 996 429 $
William Carrier 1 200 000 $ (2)
-Salary Remaining : 996 429 $
Jake Walman 900 000 $ (1)
-Salary Remaining : 747 321 $
Hudson Fasching 725 000 $ (2)
-Salary Remaining : 602 009 $
Total Pro Players20
Salary Commitment
Year 47 : 82 925 000 $
Year 48 : 63 325 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $
Salary Average Commitment
Year 47 : 82 925 000 $
Year 48 : 63 325 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 925 000 $
Year 48 : 63 325 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $

Farm Players Salaries

Pius Suter 300 000 $ (1)
Salary Remaining : 249 558 $
Mark Pysyk 200 000 $ (1)
Salary Remaining : 166 372 $
Hayden Hodgson 133 300 $ (2)
Salary Remaining : 110 887 $
Conor Timmins 120 000 $ (2)
Salary Remaining : 99 823 $
Shane Gersich 111 100 $ (2)
Salary Remaining : 92 419 $
Grant Hutton 95 100 $ (2)
Salary Remaining : 79 110 $
Carson Meyer 95 100 $ (2)
Salary Remaining : 79 110 $
Aaron Dell 82 610 $ (4)
Salary Remaining : 68 720 $
Egor Zamula 80 000 $ (1)
Salary Remaining : 66 549 $
Riley Damiani 80 000 $ (1)
Salary Remaining : 66 549 $
Brad Malone 77 600 $ (1)
Salary Remaining : 64 552 $
Damien Giroux 77 500 $ (4)
Salary Remaining : 64 469 $
Nick Cicek 77 500 $ (4)
Salary Remaining : 64 469 $
Louie Belpedio 77 500 $ (2)
Salary Remaining : 64 469 $
Clark Bishop 77 500 $ (5)
Salary Remaining : 64 469 $
Nick Caamano 77 500 $ (2)
Salary Remaining : 64 469 $
Jaxson Stauber 77 500 $ (1)
Salary Remaining : 64 469 $
Justin Dowling 75 000 $ (1)
Salary Remaining : 62 389 $
Maksim Sushko 75 000 $ (1)
Salary Remaining : 62 389 $
Hunter Drew 70 000 $ (1)
Salary Remaining : 58 230 $
Total Farm Players20
Salary Commitment
Year 47 : 2 059 810 $
Year 48 : 1 024 710 $
Year 49 : 315 110 $
Year 50 : 315 110 $
Salary Average Commitment
Year 47 : 2 059 810 $
Year 48 : 1 024 710 $
Year 49 : 315 110 $
Year 50 : 315 110 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 175 $ - 3 613 - 55,59%
Level 2: 5500 - 85 $ - 4 109 - 74,71%
Level 3: 3000 - 70 $ - 1 483 - 49,45%
Level 4: 5000 - 55 $ - 2 108 - 42,17%
Luxury : 1500 - 300 $ - 1 023 - 68,18%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 50 $ - 1 496 - 74,82%
Farm Level 2: 1000 - 25 $ - 641 - 64,10%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %12 337 - 57,38%
Average Income per Game1 809 840 $
Year to Date Revenue12 668 880 $
Farm
Home Games Left31
Average Attendance - %2 137 - 71,25%
Average Income per Game109 016 $
Year to Date Revenue763 110 $

Expense

Pro Players Total Salaries60 500 000 $
Farm Players Total Salaries2 425 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 111 599 $
Farm Year To Date Expenses828 096 $
Pro Salary Cap To Date10 107 147 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 105 040 $
Farm Estimated Season Revenue3 379 487 $
Pro Remaining Season Days93
Pro Expenses Per Days584 821 $
Pro Estimated Expenses54 388 353 $
Farm Remaining Season Days94
Farm Expenses Per Days43 584 $
Farm Estimated Expenses4 096 896 $
Estimated Season Expenses58 485 249 $
Season Salary Cap60 500 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $23 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 8 500 000 $
Current Bank Account50 314 307 $
Projected Bank Account51 313 585 $

Pro Players Salaries

Alex Killorn 5 000 000 $ (1)
-Salary Remaining : 4 151 786 $
Ryan Strome 5 000 000 $ (1)
-Salary Remaining : 4 151 786 $
Jakob Silfverberg 4 000 000 $ (3)
-Salary Remaining : 3 321 429 $
Kevin Hayes 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Matt Grzelcyk 3 500 000 $ (1)
-Salary Remaining : 2 906 250 $
Alex Stalock 3 500 000 $ (3)
-Salary Remaining : 2 906 250 $
Josh Bailey 3 500 000 $ (1)
-Salary Remaining : 2 906 250 $
Semyon Varlamov 3 000 000 $ (3)
-Salary Remaining : 2 491 071 $
Andrew Ladd 3 000 000 $ (3)
-Salary Remaining : 2 491 071 $
Olli Maatta 3 000 000 $ (1)
-Salary Remaining : 2 491 071 $
Miles Wood 3 000 000 $ (3)
-Salary Remaining : 2 491 071 $
Oskar Lindblom 2 800 000 $ (5)
-Salary Remaining : 2 325 000 $
Michael Hutchinson 2 500 000 $ (3)
-Salary Remaining : 2 075 893 $
Chris Tierney 2 200 000 $ (1)
-Salary Remaining : 1 826 786 $
Patrik Nemeth 2 000 000 $ (3)
-Salary Remaining : 1 660 714 $
Jake Bean 1 800 000 $ (1)
-Salary Remaining : 1 494 643 $
Ryan Donato 1 800 000 $ (1)
-Salary Remaining : 1 494 643 $
Caleb Jones 1 500 000 $ (5)
-Salary Remaining : 1 245 536 $
Nate Schmidt 1 500 000 $ (4)
-Salary Remaining : 1 245 536 $
Boris Katchouk 850 000 $ (2)
-Salary Remaining : 705 804 $
Connor Mackey 800 000 $ (3)
-Salary Remaining : 664 286 $
Brett Seney 800 000 $ (2)
-Salary Remaining : 664 286 $
Andreas Englund 750 000 $ (1)
-Salary Remaining : 622 768 $
Matthew Phillips 700 000 $ (3)
-Salary Remaining : 581 250 $
Total Pro Players24
Salary Commitment
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $
Salary Average Commitment
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $
Salary Cap with 1 Way Contract
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $

Farm Players Salaries

Eric Comrie 250 000 $ (1)
Salary Remaining : 207 965 $
Arnaud Durandeau 200 000 $ (5)
Salary Remaining : 166 372 $
Zachary Senyshyn 120 000 $ (5)
Salary Remaining : 99 823 $
Casey Fitzgerald 100 000 $ (2)
Salary Remaining : 83 186 $
Jake Virtanen 100 000 $ (3)
Salary Remaining : 83 186 $
Dysin Mayo 95 000 $ (2)
Salary Remaining : 79 027 $
Hugo Alnefelt 90 000 $ (2)
Salary Remaining : 74 867 $
Radim Zohorna 90 000 $ (3)
Salary Remaining : 74 867 $
Callahan Burke 85 000 $ (4)
Salary Remaining : 70 708 $
Jacob Moverare 85 000 $ (2)
Salary Remaining : 70 708 $
Tyler Benson 85 000 $ (5)
Salary Remaining : 70 708 $
Frederic Allard 80 000 $ (3)
Salary Remaining : 66 549 $
Brennan Menell 80 000 $ (4)
Salary Remaining : 66 549 $
William Bitten 77 500 $ (4)
Salary Remaining : 64 469 $
Lucas Condotta 77 500 $ (4)
Salary Remaining : 64 469 $
William Lagesson 75 000 $ (1)
Salary Remaining : 62 389 $
Justin Richards 75 000 $ (1)
Salary Remaining : 62 389 $
Jack LaFontaine 75 000 $ (2)
Salary Remaining : 62 389 $
Cole Schwindt 75 000 $ (2)
Salary Remaining : 62 389 $
Fredrik Karlstrom 75 000 $ (2)
Salary Remaining : 62 389 $
Bokondji Imama 75 000 $ (2)
Salary Remaining : 62 389 $
Brandon Gignac 75 000 $ (1)
Salary Remaining : 62 389 $
Timothy Gettinger 75 000 $ (4)
Salary Remaining : 62 389 $
Tarmo Reunanen 70 000 $ (3)
Salary Remaining : 58 230 $
Brett Murray 70 000 $ (3)
Salary Remaining : 58 230 $
German Rubtsov 70 000 $ (1)
Salary Remaining : 58 230 $
Total Farm Players26
Salary Commitment
Year 47 : 2 425 000 $
Year 48 : 1 880 000 $
Year 49 : 1 210 000 $
Year 50 : 800 000 $
Salary Average Commitment
Year 47 : 2 425 000 $
Year 48 : 1 880 000 $
Year 49 : 1 210 000 $
Year 50 : 800 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 145 $ - 4 228 - 60,40%
Level 2: 6000 - 115 $ - 2 929 - 48,82%
Level 3: 3000 - 90 $ - 1 259 - 41,95%
Level 4: 5000 - 75 $ - 2 000 - 40,00%
Luxury : 2000 - 250 $ - 1 184 - 59,20%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 933 - 46,66%
Farm Level 2: 1000 - 30 $ - 552 - 55,20%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %11 600 - 50,43%
Average Income per Game1 811 034 $
Year to Date Revenue12 677 238 $
Farm
Home Games Left31
Average Attendance - %1 485 - 49,50%
Average Income per Game109 454 $
Year to Date Revenue766 176 $

Expense

Pro Players Total Salaries82 250 000 $
Farm Players Total Salaries3 100 900 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 828 126 $
Farm Year To Date Expenses770 949 $
Pro Salary Cap To Date13 979 912 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 142 054 $
Farm Estimated Season Revenue3 393 065 $
Pro Remaining Season Days93
Pro Expenses Per Days779 018 $
Pro Estimated Expenses72 448 674 $
Farm Remaining Season Days94
Farm Expenses Per Days40 716 $
Farm Estimated Expenses3 827 304 $
Estimated Season Expenses76 275 978 $
Season Salary Cap82 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 250 000 $
Current Bank Account97 188 416 $
Projected Bank Account80 447 557 $

Pro Players Salaries

Erik Karlsson 8 500 000 $ (1)
-Salary Remaining : 7 058 036 $
Tomas Hertl 7 750 000 $ (2)
-Salary Remaining : 6 435 268 $
Nico Hischier 7 000 000 $ (1)
-Salary Remaining : 5 812 500 $
Nazem Kadri 6 800 000 $ (3)
-Salary Remaining : 5 646 429 $
Jacob Markstrom 6 000 000 $ (3)
-Salary Remaining : 4 982 143 $
Jonathan Marchessault 5 750 000 $ (4)
-Salary Remaining : 4 774 554 $
Bryan Rust 5 700 000 $ (1)
-Salary Remaining : 4 733 036 $
Brett Pesce 5 000 000 $ (4)
-Salary Remaining : 4 151 786 $
Tyler Toffoli 4 600 000 $ (4)
-Salary Remaining : 3 819 643 $
Adam Larsson 4 500 000 $ (5)
-Salary Remaining : 3 736 607 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 3 321 429 $
Adam Pelech 4 000 000 $ (1)
-Salary Remaining : 3 321 429 $
Mikael Backlund 4 000 000 $ (2)
-Salary Remaining : 3 321 429 $
Trevor van Riemsdyk 2 000 000 $ (4)
-Salary Remaining : 1 660 714 $
Garnet Hathaway 1 500 000 $ (4)
-Salary Remaining : 1 245 536 $
Trevor Lewis 1 250 000 $ (3)
-Salary Remaining : 1 037 946 $
Nic Dowd 1 150 000 $ (3)
-Salary Remaining : 954 911 $
Eric Staal 1 025 000 $ (3)
-Salary Remaining : 851 116 $
Andrew Cogliano 950 000 $ (1)
-Salary Remaining : 788 839 $
Olle Eriksson Ek 775 000 $ (4)
-Salary Remaining : 643 527 $
Total Pro Players20
Salary Commitment
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $
Salary Average Commitment
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $

Farm Players Salaries

Sonny Milano 225 000 $ (2)
Salary Remaining : 187 168 $
Brock McGinn 185 000 $ (2)
Salary Remaining : 153 894 $
Cameron Hillis 155 100 $ (2)
Salary Remaining : 129 021 $
Brandon Biro 155 100 $ (2)
Salary Remaining : 129 021 $
Walker Duehr 155 100 $ (2)
Salary Remaining : 129 021 $
Brayden Pachal 155 100 $ (2)
Salary Remaining : 129 021 $
Kristians Rubins 155 100 $ (2)
Salary Remaining : 129 021 $
Zachary Hayes 155 100 $ (2)
Salary Remaining : 129 021 $
Brendan Smith 102 500 $ (3)
Salary Remaining : 85 265 $
Craig Anderson 100 000 $ (2)
Salary Remaining : 83 186 $
Zach Fucale 90 000 $ (2)
Salary Remaining : 74 867 $
Cole Guttman 90 000 $ (4)
Salary Remaining : 74 867 $
Tucker Poolman 85 100 $ (3)
Salary Remaining : 70 791 $
Mike Reilly 85 100 $ (3)
Salary Remaining : 70 791 $
Buddy Robinson 85 100 $ (3)
Salary Remaining : 70 791 $
Joel Kiviranta 82 500 $ (1)
Salary Remaining : 68 628 $
Filip Kral 77 500 $ (4)
Salary Remaining : 64 469 $
Nick Swaney 77 500 $ (4)
Salary Remaining : 64 469 $
Stefan Matteau 75 000 $ (2)
Salary Remaining : 62 389 $
Ben Harpur 75 000 $ (4)
Salary Remaining : 62 389 $
Nelson Nogier 75 000 $ (5)
Salary Remaining : 62 389 $
Christian Wolanin 75 000 $ (2)
Salary Remaining : 62 389 $
Henrik Borgstrom 75 000 $ (4)
Salary Remaining : 62 389 $
Jalen Chatfield 75 000 $ (4)
Salary Remaining : 62 389 $
Josh Dunne 75 000 $ (5)
Salary Remaining : 62 389 $
Michael Dal Colle 75 000 $ (2)
Salary Remaining : 62 389 $
Lawrence Pilut 75 000 $ (4)
Salary Remaining : 62 389 $
Jake Bischoff 70 000 $ (1)
Salary Remaining : 58 230 $
Rhett Gardner 70 000 $ (1)
Salary Remaining : 58 230 $
Maxim Letunov 70 000 $ (1)
Salary Remaining : 58 230 $
Total Farm Players30
Salary Commitment
Year 47 : 3 100 900 $
Year 48 : 2 808 400 $
Year 49 : 1 052 800 $
Year 50 : 695 000 $
Salary Average Commitment
Year 47 : 3 100 900 $
Year 48 : 2 808 400 $
Year 49 : 1 052 800 $
Year 50 : 695 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 100 $ - 6 567 - 93,82%
Level 2: 6000 - 75 $ - 5 501 - 91,68%
Level 3: 3000 - 55 $ - 1 990 - 66,34%
Level 4: 5000 - 31 $ - 4 201 - 84,03%
Luxury : 2000 - 190 $ - 1 839 - 91,94%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,41%
Farm Level 2: 1000 - 15 $ - 999 - 99,90%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20 099 - 87,39%
Average Income per Game1 990 087 $
Year to Date Revenue13 930 612 $
Farm
Home Games Left31
Average Attendance - %2 987 - 99,57%
Average Income per Game101 484 $
Year to Date Revenue710 388 $

Expense

Pro Players Total Salaries83 750 000 $
Farm Players Total Salaries2 255 000 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 052 235 $
Farm Year To Date Expenses1 086 420 $
Pro Salary Cap To Date13 987 499 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 692 710 $
Farm Estimated Season Revenue3 146 004 $
Pro Remaining Season Days93
Pro Expenses Per Days801 339 $
Pro Estimated Expenses74 524 527 $
Farm Remaining Season Days94
Farm Expenses Per Days55 354 $
Farm Estimated Expenses5 203 276 $
Estimated Season Expenses79 727 803 $
Season Salary Cap83 000 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 000 000 $
Current Bank Account21 338 546 $
Projected Bank Account6 449 457 $

Pro Players Salaries

Elias Pettersson 11 750 000 $ (5)
-Salary Remaining : 9 756 696 $
Mark Scheifele 8 000 000 $ (5)
-Salary Remaining : 6 642 857 $
Clayton Keller 7 750 000 $ (5)
-Salary Remaining : 6 435 268 $
Connor Hellebuyck 7 000 000 $ (3)
-Salary Remaining : 5 812 500 $
Tage Thompson 7 000 000 $ (4)
-Salary Remaining : 5 812 500 $
Brandon Montour 6 750 000 $ (4)
-Salary Remaining : 5 604 911 $
Josh Morrissey 6 000 000 $ (4)
-Salary Remaining : 4 982 143 $
Darnell Nurse 6 000 000 $ (1)
-Salary Remaining : 4 982 143 $
J.T. Compher 4 500 000 $ (5)
-Salary Remaining : 3 736 607 $
Thomas Novak 3 500 000 $ (5)
-Salary Remaining : 2 906 250 $
Jakub Vrana 2 800 000 $ (2)
-Salary Remaining : 2 325 000 $
Mario Ferraro 2 750 000 $ (1)
-Salary Remaining : 2 283 482 $
Cody Glass 1 500 000 $ (3)
-Salary Remaining : 1 245 536 $
David Kampf 1 300 000 $ (1)
-Salary Remaining : 1 079 464 $
Tyler Motte 1 250 000 $ (4)
-Salary Remaining : 1 037 946 $
Martin Fehervary 1 200 000 $ (1)
-Salary Remaining : 996 429 $
Jujhar Khaira 1 000 000 $ (1)
-Salary Remaining : 830 357 $
Luke Schenn 1 000 000 $ (3)
-Salary Remaining : 830 357 $
Pavel Francouz 1 000 000 $ (1)
-Salary Remaining : 830 357 $
Nick Holden 950 000 $ (1)
-Salary Remaining : 788 839 $
Jon Gillies (Out of Payroll) 750 000 $ (3)
-Salary Remaining : 622 768 $
Total Pro Players21
Salary Commitment
Year 47 : 83 750 000 $
Year 48 : 69 550 000 $
Year 49 : 66 750 000 $
Year 50 : 56 500 000 $
Salary Average Commitment
Year 47 : 83 750 000 $
Year 48 : 69 550 000 $
Year 49 : 66 750 000 $
Year 50 : 56 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 750 000 $
Year 48 : 69 550 000 $
Year 49 : 66 750 000 $
Year 50 : 56 500 000 $

Farm Players Salaries

Kurtis MacDermid 300 000 $ (5)
Salary Remaining : 249 558 $
Warren Foegele 275 000 $ (2)
Salary Remaining : 228 761 $
Corey Perry 190 000 $ (1)
Salary Remaining : 158 053 $
William Eklund 110 000 $ (2)
Salary Remaining : 91 504 $
Alex Nedeljkovic 100 000 $ (1)
Salary Remaining : 83 186 $
Max Pacioretty 100 000 $ (1)
Salary Remaining : 83 186 $
Craig Smith 95 000 $ (1)
Salary Remaining : 79 027 $
Kevin Labanc 95 000 $ (5)
Salary Remaining : 79 027 $
Jasper Weatherby 90 000 $ (2)
Salary Remaining : 74 867 $
Alexander Nylander 85 000 $ (3)
Salary Remaining : 70 708 $
Troy Stecher 80 000 $ (1)
Salary Remaining : 66 549 $
Michael Del Zotto 80 000 $ (2)
Salary Remaining : 66 549 $
Sergey Tolchinsky 75 000 $ (3)
Salary Remaining : 62 389 $
C.J. Smith 75 000 $ (4)
Salary Remaining : 62 389 $
Max Veronneau 75 000 $ (1)
Salary Remaining : 62 389 $
Keaton Middleton 75 000 $ (3)
Salary Remaining : 62 389 $
Mikhail Vorobyev 75 000 $ (1)
Salary Remaining : 62 389 $
Blake Hillman 70 000 $ (2)
Salary Remaining : 58 230 $
Nicklas Jensen 70 000 $ (2)
Salary Remaining : 58 230 $
Tomas Hyka 70 000 $ (2)
Salary Remaining : 58 230 $
Sami Aittokallio 70 000 $ (2)
Salary Remaining : 58 230 $
Total Farm Players21
Salary Commitment
Year 47 : 2 255 000 $
Year 48 : 1 540 000 $
Year 49 : 705 000 $
Year 50 : 470 000 $
Salary Average Commitment
Year 47 : 2 255 000 $
Year 48 : 1 540 000 $
Year 49 : 705 000 $
Year 50 : 470 000 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 695 - 95,64%
Level 2: 6000 - 60 $ - 5 788 - 96,46%
Level 3: 3000 - 35 $ - 2 816 - 93,86%
Level 4: 5000 - 20 $ - 4 899 - 97,97%
Luxury : 2000 - 200 $ - 1 747 - 87,33%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %21 944 - 95,41%
Average Income per Game1 875 128 $
Year to Date Revenue13 125 894 $
Farm
Home Games Left32
Average Attendance - %3 000 - 100,00%
Average Income per Game102 000 $
Year to Date Revenue612 000 $

Expense

Pro Players Total Salaries85 175 000 $
Farm Players Total Salaries1 620 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 785 495 $
Farm Year To Date Expenses434 643 $
Pro Salary Cap To Date13 504 240 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 128 959 $
Farm Estimated Season Revenue3 264 000 $
Pro Remaining Season Days93
Pro Expenses Per Days769 420 $
Pro Estimated Expenses71 556 060 $
Farm Remaining Season Days94
Farm Expenses Per Days18 761 $
Farm Estimated Expenses1 763 534 $
Estimated Season Expenses73 319 594 $
Season Salary Cap82 675 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 325 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 675 000 $
Current Bank Account68 629 682 $
Projected Bank Account56 703 047 $

Pro Players Salaries

Patrick Kane 8 500 000 $ (3)
-Salary Remaining : 7 058 036 $
Evgeni Malkin 8 000 000 $ (2)
-Salary Remaining : 6 642 857 $
Evander Kane 6 125 000 $ (3)
-Salary Remaining : 5 085 938 $
Blake Wheeler 6 000 000 $ (2)
-Salary Remaining : 4 982 143 $
Evgeny Kuznetsov 5 750 000 $ (3)
-Salary Remaining : 4 774 554 $
Andrew Copp 5 200 000 $ (1)
-Salary Remaining : 4 317 857 $
Tyson Barrie 5 200 000 $ (1)
-Salary Remaining : 4 317 857 $
Colton Parayko 5 000 000 $ (3)
-Salary Remaining : 4 151 786 $
Paul Stastny 4 750 000 $ (1)
-Salary Remaining : 3 944 196 $
Jonathan Quick 4 000 000 $ (2)
-Salary Remaining : 3 321 429 $
Brenden Dillon 3 500 000 $ (3)
-Salary Remaining : 2 906 250 $
Alexander Edler 3 000 000 $ (2)
-Salary Remaining : 2 491 071 $
Derek Grant 3 000 000 $ (1)
-Salary Remaining : 2 491 071 $
Brandon Tanev 3 000 000 $ (3)
-Salary Remaining : 2 491 071 $
Alexander Barabanov 2 750 000 $ (3)
-Salary Remaining : 2 283 482 $
Marc-Edouard Vlasic (Out of Payroll) 2 500 000 $ (5)
-Salary Remaining : 2 075 893 $
Jeff Petry 2 500 000 $ (4)
-Salary Remaining : 2 075 893 $
Carter Hart 2 000 000 $ (1)
-Salary Remaining : 1 660 714 $
Kyle Palmieri 1 500 000 $ (3)
-Salary Remaining : 1 245 536 $
Matt Benning 1 000 000 $ (2)
-Salary Remaining : 830 357 $
Mattias Janmark 950 000 $ (1)
-Salary Remaining : 788 839 $
Derick Brassard 950 000 $ (1)
-Salary Remaining : 788 839 $
Total Pro Players22
Salary Commitment
Year 47 : 85 175 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $
Salary Average Commitment
Year 47 : 85 175 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 85 175 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $

Farm Players Salaries

Jake Muzzin 500 000 $ (1)
Salary Remaining : 415 929 $
Dustin Brown 320 000 $ (1)
Salary Remaining : 266 195 $
Johan Larsson 140 000 $ (2)
Salary Remaining : 116 460 $
Thomas Greiss 120 000 $ (3)
Salary Remaining : 99 823 $
Anthony Richard 90 000 $ (4)
Salary Remaining : 74 867 $
Mitchell Stephens 85 000 $ (3)
Salary Remaining : 70 708 $
Carter Rowney 80 000 $ (4)
Salary Remaining : 66 549 $
Anton Khudobin 75 000 $ (4)
Salary Remaining : 62 389 $
Andrei Mironov 70 000 $ (2)
Salary Remaining : 58 230 $
Sven Andrighetto 70 000 $ (2)
Salary Remaining : 58 230 $
Duncan Siemens 70 000 $ (1)
Salary Remaining : 58 230 $
Total Farm Players11
Salary Commitment
Year 47 : 1 620 000 $
Year 48 : 730 000 $
Year 49 : 450 000 $
Year 50 : 245 000 $
Salary Average Commitment
Year 47 : 1 620 000 $
Year 48 : 730 000 $
Year 49 : 450 000 $
Year 50 : 245 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 84 000 000 $
Available Cap Space

Over Minimum of
52 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Icehawks 104 372 919 $ 70 610 000 $ 13 390 000 $ 18 610 000 $ 241438
Atlanta Supra 94 810 752 $ 77 825 000 $ 6 175 000 $ 25 825 000 $ 202040
Boston Bruins 123 168 935 $ 75 100 000 $ 8 900 000 $ 23 100 000 $ 202646
Calgary Red Bull 26 999 939 $ 78 900 000 $ 5 100 000 $ 26 900 000 $ 222244
Chicago Blackhawks 99 626 627 $ 81 075 000 $ 2 925 000 $ 29 075 000 $ 222850
Cleveland Bulldogs 91 275 497 $ 74 050 000 $ 9 950 000 $ 22 050 000 $ 212344
Colorado Zipper 30 899 720 $ 79 375 000 $ 4 625 000 $ 27 375 000 $ 202242
Dallas Storm 59 355 325 $ 77 500 000 $ 6 500 000 $ 25 500 000 $ 201030
Detroit Red Wings 107 634 119 $ 53 250 000 $ 30 750 000 $ 1 250 000 $ 202848
Edmonton Oilers 118 500 098 $ 64 200 000 $ 19 800 000 $ 12 200 000 $ 261440
Halifax Thunder 37 426 528 $ 62 850 000 $ 21 150 000 $ 10 850 000 $ 252045
Hamilton Tigers 83 614 059 $ 83 055 000 $ 945 000 $ 31 055 000 $ 201636
Houston Supernova 19 318 641 $ 80 050 000 $ 3 950 000 $ 28 050 000 $ 221840
London Spartiates 67 142 324 $ 74 900 000 $ 9 100 000 $ 22 900 000 $ 212445
Los Angeles Kings 122 239 158 $ 56 700 000 $ 27 300 000 $ 4 700 000 $ 252348
Miami Heat 89 855 463 $ 61 150 000 $ 22 850 000 $ 9 150 000 $ 271643
Moncton Wildcats 64 164 506 $ 54 250 000 $ 29 750 000 $ 2 250 000 $ 271239
Montreal Canadiens 20 983 682 $ 83 100 000 $ 900 000 $ 31 100 000 $ 232447
New York Rangers 96 857 383 $ 61 925 000 $ 22 075 000 $ 9 925 000 $ 241236
Nunavut Mystery 87 667 154 $ 54 175 000 $ 29 825 000 $ 2 175 000 $ 25833
Ottawa Lumberjacks 95 433 657 $ 80 650 000 $ 3 350 000 $ 28 650 000 $ 212950
Quebec Nordiques 96 925 082 $ 82 525 000 $ 1 475 000 $ 30 525 000 $ 212748
Regina Pats 74 487 051 $ 83 725 000 $ 275 000 $ 31 725 000 $ 222749
San Jose Rhinos 7 381 326 $ 81 700 000 $ 2 300 000 $ 29 700 000 $ 201636
Seattle Kraken 93 312 411 $ 79 550 000 $ 4 450 000 $ 27 550 000 $ 222648
St-Johns Desperados 67 779 502 $ 79 250 000 $ 4 750 000 $ 27 250 000 $ 212849
St-Louis Blues 29 159 182 $ 82 925 000 $ 1 075 000 $ 30 925 000 $ 202040
Toronto Maple Leafs 50 314 307 $ 60 500 000 $ 23 500 000 $ 8 500 000 $ 242650
Vancouver Knights 97 188 416 $ 82 250 000 $ 1 750 000 $ 30 250 000 $ 203050
Washington Budweiser 21 338 546 $ 83 000 000 $ 1 000 000 $ 31 000 000 $ 212142
Winnipeg Jets 68 629 682 $ 82 675 000 $ 1 325 000 $ 30 675 000 $ 221133